|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.30B | 0.03B | 0.49B | 0.03B | 0.05B | 0.50B | 0.37B | 0.02B | 5.34B | 0.45B | 0.39B | 0.42B | 0.27B | 0.59B | 0.02B | 0.20B | 0.47B | 0.21B | 0.52B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.12B | 0.16B | 0.13B | 0.16B | 0.15B | 0.17B | 0.16B | 0.17B | 0.19B | 0.17B | 0.19B | 0.07B | 0.04B | 0.02B | 0.17B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.47B | 0.19B | 0.64B | 0.18B | 0.17B | 0.66B | 0.50B | 0.18B | 5.49B | 0.62B | 0.55B | 0.58B | 0.46B | 0.76B | 0.20B | 0.27B | 0.51B | 0.23B | 0.68B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.59B | 0.62B | 0.65B | 0.64B | 0.68B | 0.67B | 0.60B | 0.59B | 0.93B | 0.93B | 0.96B | 0.94B | 1.02B | 0.99B | 0.90B | 0.86B | 0.94B | 0.98B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.59B | 0.62B | 0.65B | 0.64B | 0.68B | 0.67B | 0.60B | 0.59B | 0.93B | 0.93B | 0.96B | 0.94B | 1.02B | 0.99B | 0.90B | 0.86B | 0.94B | 0.98B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.29B | 0.24B | 0.23B | 0.23B | 0.20B | 0.19B | 0.19B | 0.18B | 0.23B | 0.22B | 0.19B | 0.24B | 0.29B | 0.24B | 0.23B | 0.23B | 0.38B | 0.39B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02B | 5.50B | 7.42B | 8.18B | 10.22B | 10.85B | 8.60B | 8.54B | 13.58B | 12.35B | 9.10B | 7.32B | 7.31B | 7.56B | 7.79B | 7.82B | 7.35B | 7.60B | 8.00B | 4.37B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.51B | 0.51B | 0.51B | 0.52B | 0.53B | 0.53B | 0.54B | 0.54B | 0.58B | 0.57B | 0.56B | 0.58B | 0.59B | 0.62B | 0.66B | 0.69B | 0.73B | 0.74B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59B | 8.51B | 8.43B | 8.34B | 8.15B | 7.95B | 8.10B | 8.10B | 8.02B | 7.99B | 14.11B | 13.97B | 13.98B | 14.16B | 13.96B | 14.18B | 14.33B | 14.34B | 14.37B | 14.31B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94B | 2.88B | 2.81B | 2.75B | 2.67B | 2.58B | 2.58B | 2.54B | 2.49B | 2.45B | 7.44B | 7.29B | 7.17B | 7.07B | 6.91B | 6.83B | 6.74B | 6.62B | 6.51B | 6.38B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53B | 11.39B | 11.25B | 11.09B | 10.82B | 10.53B | 10.68B | 10.65B | 10.51B | 10.43B | 21.55B | 21.27B | 21.16B | 21.24B | 20.86B | 21.01B | 21.07B | 20.96B | 20.88B | 20.68B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.63B | 0.57B | 0.57B | 0.58B | 0.59B | 0.61B | 0.63B | 0.62B | 0.63B | 0.67B | 0.71B | 0.79B | 0.79B | 0.78B | 0.82B | 0.86B | 0.97B | 0.99B | 1.02B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97B | 12.90B | 12.69B | 12.64B | 12.38B | 12.09B | 12.26B | 12.23B | 12.08B | 12.00B | 23.20B | 22.95B | 22.90B | 23.00B | 22.61B | 22.83B | 23.03B | 23.06B | 23.05B | 22.93B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.98B | 18.40B | 20.11B | 20.82B | 22.60B | 22.94B | 20.87B | 20.77B | 25.66B | 24.35B | 32.29B | 30.27B | 30.21B | 30.56B | 30.39B | 30.65B | 30.38B | 30.65B | 31.05B | 27.30B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.18B | 0.19B | 0.17B | 0.19B | 0.18B | 0.18B | 0.20B | 0.29B | 0.33B | 0.27B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.26B | 0.28B | 0.24B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.18B | 0.19B | 0.17B | 0.19B | 0.18B | 0.18B | 0.20B | 0.29B | 0.33B | 0.27B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.26B | 0.28B | 0.24B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.22B | 0.25B | 0.17B | 0.16B | 0.20B | 0.24B | 0.16B | 0.16B | 0.21B | 0.30B | 0.19B | 0.21B | 0.31B | 0.33B | 0.20B | 0.28B | 0.31B | 0.36B | 0.21B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.12B | 0.16B | 0.14B | 0.16B | 0.12B | 0.17B | 0.14B | 0.15B | 0.15B | 0.18B | 0.23B | 0.23B | 0.21B | 0.19B | 0.15B | 0.24B | 0.26B | 0.16B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.48B | 1.02B | 1.10B | 1.02B | 0.80B | 0.66B | 0.35B | 0.14B | | 0.29B | 0.22B | 0.55B | 0.50B | 0.40B | 0.40B | 0.50B | 0.43B | 0.43B | 0.43B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.48B | 0.45B | 0.62B | 0.51B | 0.41B | 0.45B | 0.66B | 0.64B | 0.45B | 0.68B | 0.87B | 0.74B | 0.66B | 0.79B | 1.06B | 0.85B | 0.80B | 0.79B | 1.18B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89B | 5.59B | 7.87B | 8.85B | 10.87B | 11.34B | 8.84B | 8.70B | 8.51B | 7.05B | 9.03B | 7.39B | 7.79B | 7.93B | 7.90B | 7.97B | 7.66B | 7.71B | 7.96B | 4.39B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48B | 5.45B | 4.81B | 4.80B | 4.70B | 4.57B | 4.74B | 4.76B | 9.79B | 9.70B | 10.16B | 9.77B | 9.25B | 9.36B | 9.08B | 8.93B | 8.68B | 8.67B | 8.57B | 8.53B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.40B | 0.41B | 0.43B | 0.46B | 0.47B | 0.46B | 0.46B | 0.47B | 0.51B | 1.64B | 1.66B | 1.63B | 1.57B | 1.59B | 1.59B | 1.54B | 1.56B | 1.93B | 1.61B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.44B | 0.42B | 0.48B | 0.53B | 0.51B | 0.45B | 0.44B | 0.48B | 0.41B | 0.48B | 0.47B | 0.47B | 0.46B | 0.39B | 0.45B | 0.51B | 0.45B | 0.52B | 0.49B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.21B | 0.23B | 0.24B | 0.24B | 0.22B | 0.23B | 0.23B | 0.21B | 0.20B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.24B | 0.23B | 0.24B | 0.25B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11B | 11.84B | 13.48B | 14.56B | 16.50B | 16.83B | 14.48B | 14.37B | 19.20B | 17.67B | 21.25B | 19.23B | 19.08B | 19.26B | 18.96B | 18.88B | 18.33B | 18.39B | 18.58B | 15.02B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31B | 12.04B | 13.71B | 14.80B | 16.75B | 17.06B | 14.70B | 14.60B | 19.41B | 17.87B | 21.47B | 19.45B | 19.30B | 19.48B | 19.20B | 19.09B | 18.57B | 18.62B | 18.82B | 15.26B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70B | 5.93B | 5.83B | 5.90B | 5.72B | 5.37B | 5.40B | 5.11B | 9.93B | 9.70B | 10.45B | 9.99B | 9.80B | 9.86B | 9.48B | 9.33B | 9.18B | 9.10B | 9.00B | 8.96B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45B | 6.36B | -1.59B | 0.01B | 0.01B | 5.88B | 0.01B | -2.01B | -2.12B | 6.48B | 10.83B | 0.01B | 8.02B | 11.08B | 11.19B | 0.01B | 8.96B | 12.02B | 12.23B | 12.04B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | 6.36B | 6.46B | 0.01B | 6.87B | 5.88B | 1.45B | -2.01B | -0.58B | 6.48B | 10.83B | -0.61B | 8.02B | 11.08B | 11.19B | 0.01B | 0.01B | 12.03B | 12.23B | 12.03B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.98B | 18.40B | 20.11B | 20.82B | 22.60B | 22.94B | 20.87B | 20.77B | 25.66B | 24.35B | 32.29B | 30.27B | 30.21B | 30.56B | 30.39B | 30.65B | 30.38B | 30.65B | 31.05B | 27.30B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | 6.30B | -1.59B | -1.67B | -1.91B | -2.09B | 7.21B | 7.41B | 7.57B | -2.10B | 7.83B | -2.04B | 8.02B | -1.95B | 8.40B | -1.90B | -1.87B | 9.22B | 9.59B | -1.81B |