|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.64B | 0.35B | 0.37B | 0.36B | 0.25B | 1.25B | 1.15B | 0.41B | 0.31B | 2.23B | 1.58B | 1.50B | 2.64B | 1.89B | 1.90B | 1.57B | 2.40B | 1.00B | 1.62B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.64B | 0.35B | 0.37B | 0.36B | 0.25B | 1.25B | 1.15B | 0.41B | 0.31B | 2.23B | 1.58B | 1.50B | 2.64B | 1.89B | 1.90B | 1.57B | 2.40B | 1.00B | 1.62B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | 1.54B | 1.66B | 1.36B | 1.41B | 1.46B | 1.42B | 1.37B | 1.43B | 1.37B | 1.32B | 1.30B | 1.29B | 1.23B | 1.23B | 1.18B | 1.27B | 1.26B | 1.31B | 1.60B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92B | 1.61B | 1.73B | 1.44B | 1.48B | 1.51B | 1.49B | 1.40B | 1.45B | 1.40B | 1.36B | 1.33B | 1.32B | 1.25B | 1.28B | 1.20B | 1.28B | 1.29B | 1.35B | 1.63B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.84B | 0.83B | 0.96B | 0.88B | 0.89B | 0.80B | 0.88B | 0.98B | 0.98B | 1.22B | 1.03B | 0.97B | 0.87B | 1.25B | 1.20B | 1.21B | 1.26B | 1.31B | 0.89B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | 11.70B | 11.54B | 11.77B | 11.79B | 9.38B | 5.45B | 5.41B | 4.87B | 4.65B | 4.78B | 3.94B | 3.76B | 4.74B | 4.39B | 4.28B | 7.74B | 8.71B | 7.91B | 4.12B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.99B | 20.93B | 20.89B | 20.83B | 20.72B | 20.71B | 19.17B | 19.32B | 19.43B | 19.61B | 19.76B | 19.91B | 20.09B | 20.34B | 20.42B | 20.57B | 18.66B | 19.11B | 19.57B | 19.93B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.87B | 15.99B | 15.99B | 15.98B | 15.95B | 15.92B | 12.66B | 12.66B | 3.86B | 3.86B | 1.96B | 1.96B | 1.96B | 1.96B | 1.96B | 1.96B | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66B | 7.16B | 6.97B | 6.79B | 6.63B | 6.44B | 6.17B | 0.13B | 5.90B | 5.74B | 5.47B | 0.35B | 0.35B | 4.97B | 4.81B | 0.16B | 4.53B | 4.41B | 4.46B | 4.24B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.53B | 23.15B | 22.96B | 22.76B | 22.57B | 22.35B | 18.82B | 12.79B | 9.76B | 9.61B | 7.43B | 2.32B | 2.32B | 6.93B | 6.77B | 2.12B | 4.53B | 4.41B | 4.46B | 4.24B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 2.53B | 2.61B | 2.67B | 9.09B | 2.37B | 1.89B | 2.11B | 2.10B | 2.06B | 2.05B | 2.08B | 2.00B | 1.98B | 1.91B | 2.07B | 2.05B | 2.06B | 4.29B | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.20B | 46.61B | 46.46B | 46.27B | 45.88B | 45.44B | 40.16B | 40.12B | 31.30B | 31.27B | 29.24B | 29.24B | 29.18B | 29.25B | 29.10B | 29.26B | 25.24B | 25.58B | 26.43B | 26.50B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.95B | 58.31B | 57.99B | 58.04B | 57.67B | 54.82B | 45.61B | 45.53B | 36.17B | 35.92B | 34.02B | 33.17B | 32.94B | 33.99B | 33.50B | 33.54B | 32.98B | 34.29B | 34.34B | 30.62B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.83B | 0.76B | 0.90B | 1.05B | 1.01B | 1.04B | 1.13B | 1.17B | 1.01B | 1.13B | 1.16B | 0.99B | 0.91B | 0.75B | 0.77B | 0.83B | 1.09B | 1.51B | 1.23B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.83B | 0.76B | 0.90B | 1.05B | 1.01B | 1.04B | 1.13B | 1.17B | 1.01B | 1.13B | 1.16B | 0.99B | 0.91B | 0.75B | 0.77B | 0.83B | 1.09B | 1.51B | 1.23B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.87B | 0.28B | 0.21B | 0.70B | 0.79B | 0.69B | 0.09B | 0.60B | 0.73B | 0.17B | 0.58B | 0.22B | 0.70B | 0.20B | 0.56B | 0.59B | 0.76B | 0.15B | 0.11B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.23B | 0.18B | 0.11B | 0.17B | 0.28B | 0.18B | 0.18B | 0.17B | 0.21B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.18B | 0.22B | 0.20B | 0.23B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60B | 2.50B | 1.55B | 0.16B | 0.16B | 3.47B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.09B | 0.19B | 0.41B | 0.41B | 0.33B | 0.33B | 0.09B | 0.09B | 0.04B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.38B | 0.40B | 0.40B | 0.34B | 0.33B | 0.32B | 0.30B | 0.27B | 0.28B | 0.28B | 0.26B | 0.25B | 0.26B | 0.28B | 0.27B | 0.27B | 0.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.23B | 0.24B | 0.23B | 0.28B | 1.16B | 1.30B | 0.23B | 0.29B | 0.25B | 0.76B | 0.60B | 0.43B | 0.27B | 0.30B | 0.28B | 0.32B | 0.28B | 0.59B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.62B | 0.84B | 0.64B | 0.62B | 0.62B | 0.60B | 0.61B | 0.63B | 0.64B | 0.65B | 0.67B | 0.67B | 0.81B | 0.86B | 0.88B | 0.88B | 1.00B | 1.00B | 1.05B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | 8.30B | 7.17B | 5.66B | 5.78B | 8.71B | 4.90B | 4.85B | 3.96B | 3.92B | 3.53B | 3.82B | 3.74B | 3.94B | 3.64B | 3.54B | 3.63B | 3.93B | 4.39B | 4.17B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.57B | 27.26B | 27.43B | 28.40B | 27.96B | 21.76B | 20.42B | 19.74B | 19.90B | 19.74B | 19.83B | 18.59B | 18.41B | 18.14B | 17.49B | 17.33B | 17.57B | 17.58B | 17.35B | 12.93B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.81B | 1.85B | 1.90B | 1.97B | 2.02B | 2.11B | 3.54B | 3.73B | 4.23B | 4.45B | 6.20B | 6.41B | 8.01B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32B | 3.98B | 3.71B | 3.63B | 3.55B | 3.19B | 2.39B | 2.36B | 2.33B | 2.32B | 2.49B | 2.46B | 2.44B | 2.25B | 2.21B | 2.18B | 2.15B | 2.14B | 2.10B | 1.97B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | 2.26B | 2.25B | 2.25B | 1.79B | 0.45B | 0.47B | 0.50B | 0.48B | 0.00B | | | | | | 0.11B | 0.04B | 0.04B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.73B | 4.00B | 4.22B | 4.25B | 4.59B | 3.20B | 3.20B | 3.20B | 3.19B | 4.60B | 3.14B | 3.14B | 3.14B | 2.89B | 2.73B | 2.50B | 2.31B | 2.27B | 1.89B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | | | | 1.68B | | | | 1.54B | | | | 1.43B | | | | 1.58B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19B | 11.56B | 3.80B | 11.70B | 3.90B | 11.76B | 9.92B | 2.58B | 10.02B | 10.04B | 2.65B | 2.64B | 2.64B | 11.56B | 11.90B | 3.24B | 12.37B | 13.95B | 13.72B | 14.84B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.46B | 35.56B | 35.22B | 27.64B | 55.99B | 30.48B | -9.83B | 50.05B | 27.20B | 23.72B | 30.95B | 48.38B | 31.09B | 22.08B | 22.60B | 30.01B | 21.28B | 21.51B | 21.74B | 17.10B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.66B | 47.12B | 39.02B | 39.34B | 59.89B | 42.24B | 0.09B | 52.63B | 37.22B | 33.77B | 33.60B | 51.02B | 33.73B | 33.65B | 34.50B | 33.25B | 33.66B | 35.46B | 35.46B | 31.94B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.17B | 29.76B | 28.98B | 28.55B | 28.12B | 25.24B | 20.57B | 19.90B | 20.05B | 19.89B | 19.99B | 18.68B | 18.60B | 18.56B | 17.91B | 17.66B | 17.90B | 17.67B | 17.44B | 12.96B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71B | 11.18B | 18.97B | 18.70B | -2.22B | 12.58B | 1.00B | -7.10B | -1.05B | 2.16B | 0.42B | -17.85B | -0.79B | 0.34B | -1.00B | 0.29B | -0.68B | -1.17B | -1.12B | -1.32B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.36B | 11.18B | 18.97B | 1.03B | -2.22B | 12.58B | -7.61B | -7.10B | 1.01B | 2.16B | 0.42B | 18.14B | 1.02B | 0.34B | -1.00B | 0.29B | | -1.17B | -1.12B | -1.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.95B | 58.31B | 57.99B | 58.04B | 57.67B | 54.82B | 45.61B | 45.53B | 36.17B | 35.92B | 34.02B | 33.17B | 32.94B | 33.99B | 33.50B | 33.54B | 32.98B | 34.29B | 34.34B | 30.62B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71B | -2.58B | -6.00B | -5.40B | -2.22B | -2.20B | -7.61B | -0.06B | -0.06B | -0.06B | -17.91B | -0.80B | -0.79B | -0.77B | -0.72B | -18.16B | -19.08B | -19.70B | -0.60B | -0.58B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |