|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.73B | 1.86B | 1.81B | 1.71B | 1.73B | 1.62B | 1.31B | 1.27B | 1.32B | 1.07B | 0.90B | 0.88B | 0.83B | 0.71B | 0.59B | 0.67B | 0.66B | 0.69B | 0.71B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.73B | 1.86B | 1.81B | 1.71B | 1.73B | 1.62B | 1.31B | 1.27B | 1.32B | 1.07B | 0.90B | 0.88B | 0.83B | 0.71B | 0.59B | 0.67B | 0.66B | 0.69B | 0.71B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.20B | 0.12B | 0.17B | 0.16B | 0.25B | 0.26B | 0.29B | 0.25B | 0.32B | 0.28B | 0.25B | 0.24B | 0.26B | 0.25B | 0.25B | 0.23B | 0.25B | 0.24B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.20B | 0.12B | 0.17B | 0.16B | 0.25B | 0.26B | 0.29B | 0.25B | 0.32B | 0.28B | 0.25B | 0.24B | 0.26B | 0.25B | 0.25B | 0.23B | 0.25B | 0.24B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.01B | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.03B | 0.13B | 0.13B | 0.11B | 0.11B | 0.12B | 0.11B | 0.03B | 0.23B | 0.05B | 0.04B | 0.16B | 0.04B | 0.13B | 0.12B | 0.14B | 0.07B | 0.06B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55B | 3.04B | 2.22B | 2.11B | 2.06B | 2.06B | 2.01B | 1.75B | 1.74B | 1.78B | 1.66B | 1.39B | 1.33B | 1.28B | 1.15B | 1.02B | 1.10B | 1.09B | 1.17B | 1.16B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.57B | 4.58B | 4.58B | 4.54B | 4.52B | 1.10B | 3.44B | 3.44B | 3.46B | 3.51B | 3.47B | 3.50B | 3.58B | 3.71B | 3.77B | 3.84B | 3.78B | 3.72B | 3.72B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.18B | 2.82B | 2.85B | 2.80B | | 2.69B | 2.93B | 2.96B | 2.69B | 2.70B | 2.66B | 2.65B | 2.66B | 2.56B | 2.56B | 2.64B | 0.77B | 1.79B | 1.78B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.55B | 1.87B | 1.86B | 1.84B | 1.75B | 1.74B | 2.23B | 2.22B | 1.72B | 1.62B | 1.61B | 1.61B | 1.62B | 1.53B | 1.52B | 0.01B | 1.51B | 1.40B | 1.40B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | 2.73B | 4.70B | 4.71B | 4.64B | 1.75B | 4.43B | 5.15B | 5.18B | 4.41B | 4.31B | 4.27B | 4.25B | 4.29B | 4.09B | 4.09B | 2.65B | 2.27B | 3.19B | 3.18B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.26B | 0.22B | 0.21B | 0.19B | 0.19B | 0.19B | 0.21B | 0.17B | 0.19B | 0.19B | 0.20B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.21B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.53B | 12.71B | 0.15B | 15.96B | 15.82B | 15.48B | 0.14B | 15.29B | 15.29B | 14.39B | 0.14B | 14.22B | 14.21B | 14.23B | 0.14B | 14.07B | 14.11B | 13.22B | 0.13B | 12.96B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08B | 15.75B | 16.87B | 18.07B | 17.88B | 17.54B | 17.50B | 17.04B | 17.03B | 16.17B | 16.06B | 15.61B | 15.54B | 15.51B | 15.26B | 15.09B | 15.21B | 14.31B | 14.27B | 14.12B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.05B | 0.07B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.05B | 0.07B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.76B | 0.80B | 0.74B | 0.74B | 0.80B | 0.80B | 0.80B | 0.75B | 0.79B | 1.02B | 0.87B | 0.81B | 0.85B | 0.91B | 0.84B | 0.85B | 0.87B | 0.91B | 0.82B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.10B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.04B | 0.04B | 0.18B | 0.19B | 0.19B | 0.06B | 0.33B | 0.04B | 0.04B | 0.04B | 0.04B | 0.31B | 0.04B | 0.32B | 0.33B | 0.34B | 0.05B | 0.39B | 0.04B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 1.08B | 1.13B | 1.12B | 1.09B | 1.15B | 1.16B | 1.27B | 1.23B | 1.25B | 1.49B | 1.34B | 1.30B | 1.36B | 1.42B | 1.37B | 1.39B | 1.44B | 1.48B | 1.42B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08B | 4.07B | 4.06B | 4.02B | 4.00B | 3.98B | 1.60B | 2.42B | 2.41B | 2.40B | 2.39B | 2.05B | 2.09B | 2.08B | 2.34B | 2.05B | 2.32B | 2.03B | 2.30B | 2.29B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.65B | 2.64B | 2.69B | 2.73B | 2.73B | 2.72B | 2.72B | 2.72B | 2.72B | 2.72B | 2.72B | 2.72B | 2.73B | 2.73B | 2.58B | 2.76B | 2.80B | 2.85B | 2.89B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.19B | 0.21B | 0.23B | 0.04B | 0.03B | 0.23B | 0.26B | 0.15B | 2.64B | 0.04B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.12B | 0.09B | 0.09B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 4.60B | 4.63B | 5.94B | 5.94B | 5.89B | 0.03B | 6.10B | 6.07B | 5.97B | 0.01B | 3.87B | 3.79B | 3.71B | 3.65B | 3.91B | 3.50B | 3.53B | 3.59B | 3.89B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.10B | 0.13B | 0.13B | 0.13B | 0.04B | 0.12B | 0.13B | 0.20B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99B | 12.55B | 12.67B | 13.99B | 13.99B | 13.79B | 13.86B | 12.74B | 12.69B | 12.49B | 12.72B | 12.40B | 12.34B | 12.31B | 12.27B | 11.99B | 12.09B | 12.23B | 12.32B | 12.18B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.12B | 12.68B | 12.78B | 14.12B | 14.11B | 13.92B | 13.91B | 12.86B | 12.82B | 12.69B | 12.86B | 12.54B | 12.49B | 12.45B | 12.40B | 12.12B | 12.22B | 12.36B | 12.44B | 12.30B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 2.75B | 2.74B | 2.79B | 2.79B | 2.79B | 2.78B | 2.78B | 2.78B | 2.77B | 2.77B | 2.77B | 2.76B | 2.77B | 2.77B | 2.62B | 2.80B | 2.83B | 2.89B | 2.92B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96B | 3.07B | 4.10B | 3.95B | 3.77B | 3.62B | 3.60B | 4.18B | 4.21B | 3.48B | 3.20B | 3.07B | 3.05B | 3.06B | 2.86B | 2.97B | 2.98B | 1.96B | 1.83B | 1.83B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96B | 3.07B | 4.10B | 3.95B | 3.77B | 3.62B | 3.60B | 4.18B | 4.21B | 3.48B | 3.20B | 3.07B | 3.05B | 3.06B | 2.86B | 2.97B | 2.98B | 1.95B | 1.83B | 1.82B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08B | 15.75B | 16.87B | 18.07B | 17.88B | 17.54B | 17.50B | 17.04B | 17.03B | 16.17B | 16.06B | 15.61B | 15.54B | 15.51B | 15.26B | 15.09B | 15.21B | 14.31B | 14.27B | 14.12B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.01B | | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.04B | 0.05B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.13B | -0.09B | -0.02B | -0.08B | -0.20B | 0.15B | -0.16B | -0.12B | 0.02B | -0.12B | -0.16B | -0.18B | -0.51B | -0.65B | -0.54B | -0.55B | -1.42B | -1.49B | -1.49B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | 0.01B | 0.01B | | | | | | | | | | | |