|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.36B | 0.23B | 0.14B | 0.10B | 0.37B | 0.14B | 0.12B | 0.21B | 0.53B | 0.25B | 0.30B | 0.18B | 0.40B | 0.35B | 0.19B | 0.23B | 0.40B | 0.27B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.36B | 0.23B | 0.14B | 0.10B | 0.37B | 0.14B | 0.12B | 0.21B | 0.53B | 0.25B | 0.30B | 0.18B | 0.40B | 0.35B | 0.19B | 0.23B | 0.40B | 0.27B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.97B | 1.03B | 0.90B | 1.01B | 1.07B | 1.40B | 1.37B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.38B | 1.36B | 1.44B | 1.71B | 1.54B | 1.59B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 0.00B | 1.23B | 1.32B | 0.00B | 1.62B | 1.73B | 1.77B | 1.85B | 1.97B | 1.76B | 1.58B | 1.53B | 1.65B | 1.56B | 0.02B | 0.03B | 2.01B | 2.00B | 2.28B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 0.97B | 2.25B | 2.23B | 1.02B | 2.68B | 3.13B | 3.14B | 1.86B | 1.97B | 1.76B | 1.59B | 1.54B | 1.65B | 2.94B | 1.39B | 1.47B | 3.72B | 3.54B | 3.87B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.12B | 0.16B | 0.15B | 0.13B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.09B | 0.11B | 0.15B | 0.09B | 0.12B | 0.12B | 0.10B | 0.08B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.09B | 0.10B | 0.09B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 2.59B | 2.87B | 2.78B | 3.06B | 3.11B | 3.86B | 3.66B | 3.83B | 4.04B | 3.97B | 3.45B | 3.48B | 3.57B | 3.65B | 3.55B | 3.75B | 4.31B | 4.33B | 4.52B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.06B | 1.40B | 1.48B | 1.57B | 1.59B | 0.02B | 1.73B | 1.75B | 1.73B | 0.02B | 1.57B | 1.51B | 1.52B | 1.55B | 1.58B | 1.66B | 1.69B | 1.73B | 1.86B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.34B | 1.52B | 1.50B | 1.48B | 1.49B | 2.04B | 2.07B | 2.08B | 2.12B | 2.13B | 2.13B | 2.13B | 2.14B | 2.20B | 2.20B | 2.21B | 2.21B | 2.25B | 2.35B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.50B | 0.67B | 0.69B | 0.67B | 0.64B | 0.95B | 0.90B | 0.86B | 0.82B | 0.78B | 0.75B | 0.72B | 0.72B | 0.73B | 0.69B | 0.66B | 0.63B | 0.66B | 0.76B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | 1.84B | 2.19B | 2.20B | 2.15B | 2.13B | 2.99B | 2.97B | 2.94B | 2.94B | 2.91B | 2.88B | 2.84B | 2.85B | 2.93B | 2.90B | 2.88B | 2.85B | 2.91B | 3.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.02B | 0.36B | 0.36B | 0.37B | 0.40B | 0.41B | 0.42B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.42B | 0.45B | 0.45B | 0.45B | 0.45B | 0.50B | 0.47B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49B | 3.42B | 1.43B | -2.98B | 4.35B | 4.36B | 5.43B | 5.40B | 5.46B | 5.49B | 5.40B | 5.30B | 5.20B | 5.19B | 5.32B | 5.32B | 5.39B | 5.39B | 5.59B | 5.92B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90B | 6.01B | 7.12B | -0.19B | 7.40B | 7.48B | 9.29B | 9.06B | 9.29B | 9.53B | 9.37B | 8.75B | 8.68B | 8.76B | 8.98B | 8.86B | 9.13B | 9.69B | 9.92B | 10.44B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.69B | 0.66B | 0.70B | 0.80B | 0.93B | 1.11B | 0.93B | 0.93B | 1.21B | 1.24B | 0.97B | 0.99B | 1.04B | 1.11B | 0.99B | 1.22B | 1.29B | 1.28B | 1.32B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.69B | 0.66B | 0.70B | 0.80B | 0.93B | 1.11B | 0.93B | 0.93B | 1.21B | 1.24B | 0.97B | 0.99B | 1.04B | 1.11B | 0.99B | 1.22B | 1.29B | 1.28B | 1.32B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.22B | 0.23B | 0.23B | 0.22B | 0.23B | 0.18B | 0.33B | 0.35B | 0.25B | 0.42B | 0.40B | 0.19B | 0.43B | 0.46B | 0.42B | 0.24B | 0.28B | 0.54B | 0.34B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.14B | 0.20B | 0.12B | 0.11B | 0.16B | 0.22B | 0.21B | 0.20B | 0.18B | 0.18B | 0.19B | 0.15B | 0.17B | 0.14B | 0.13B | 0.12B | 0.12B | 0.13B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.14B | 0.13B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.19B | 0.19B | 0.19B | 0.16B | 0.16B | 0.15B | 0.16B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.25B | 0.31B | 0.30B | 0.30B | 0.25B | 0.41B | 0.44B | 0.49B | 0.51B | 0.48B | 0.55B | 0.62B | 0.71B | 0.74B | 0.77B | 0.70B | 0.73B | 0.75B | 0.80B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.70B | 1.78B | 1.87B | 1.90B | 1.99B | 2.50B | 2.38B | 2.44B | 2.81B | 2.84B | 2.63B | 2.75B | 2.89B | 3.00B | 2.91B | 3.07B | 3.24B | 3.27B | 3.43B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.35B | 1.88B | 1.79B | 2.12B | 2.07B | 3.05B | 3.05B | 3.15B | 3.03B | 2.89B | 2.54B | 2.36B | 2.14B | 2.04B | 2.04B | 2.10B | 2.20B | 2.18B | 2.38B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.12B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.33B | 0.57B | 0.46B | 0.47B | 0.47B | 0.57B | 0.54B | 0.52B | 0.46B | 0.78B | 0.35B | 0.33B | 0.38B | 0.85B | 0.35B | 0.34B | 0.45B | 0.48B | 0.52B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.21B | 0.18B | 0.18B | 0.26B | 0.25B | 0.19B | 0.29B | 0.24B | 0.28B | 0.29B | 0.29B | 0.43B | 0.41B | 0.26B | 0.25B | 0.26B | 0.26B | 0.29B | 0.31B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.29B | 0.28B | 0.26B | 0.24B | 0.24B | 0.26B | 0.25B | 0.24B | 0.24B | 0.25B | 0.23B | 0.26B | 0.33B | 0.36B | 0.36B | 0.37B | 0.37B | 0.38B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 3.51B | 0.95B | 4.30B | 4.66B | 4.69B | -0.24B | 6.15B | 6.35B | 6.58B | 6.41B | 5.81B | 5.72B | 5.67B | 5.66B | 5.55B | 5.76B | 6.14B | 6.22B | 6.63B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 3.74B | 4.58B | 4.58B | 4.92B | 4.93B | 0.00B | 6.41B | 6.60B | 6.82B | 6.65B | 6.06B | 5.94B | 5.93B | 5.99B | 5.91B | 6.12B | 6.51B | 6.59B | 7.01B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.51B | 2.01B | 1.92B | 2.27B | 2.22B | 3.22B | 3.21B | 3.32B | 3.21B | 3.07B | 2.72B | 2.56B | 2.32B | 2.22B | 2.23B | 2.26B | 2.36B | 2.33B | 2.53B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 2.28B | 2.54B | 2.51B | 2.48B | 2.55B | 2.74B | 2.65B | 2.69B | 2.71B | 2.72B | 2.69B | 2.73B | 2.83B | 2.99B | 2.96B | 3.01B | 3.18B | 3.26B | 3.43B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 2.28B | 2.54B | 2.51B | 2.48B | 2.55B | 2.74B | 2.65B | 2.69B | 2.71B | 2.72B | 2.69B | 2.73B | 2.83B | 2.99B | 2.96B | 3.01B | 3.11B | 3.33B | 3.31B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90B | 6.01B | 7.12B | -0.19B | 7.40B | 7.48B | 9.29B | 9.06B | 9.29B | 9.53B | 9.37B | 8.75B | 8.68B | 8.76B | 8.98B | 8.86B | 9.13B | 9.69B | 9.92B | 10.44B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | -0.08B | -0.08B | 2.13B | 2.14B | -0.05B | 2.20B | 2.12B | 2.13B | 2.15B | 2.15B | 2.10B | -0.05B | 2.23B | 2.31B | -0.04B | -0.04B | 2.56B | 2.71B | 2.77B |