|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.20B | 0.23B | 0.22B | 0.45B | 0.46B | 0.27B | 0.25B | 0.22B | 0.16B | 0.20B | 0.23B | 0.16B | 0.16B | 0.15B | 0.15B | 0.18B | 0.19B | 0.20B | 0.18B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.20B | 1.47B | 1.60B | 1.69B | 1.62B | 1.48B | 1.68B | 1.57B | 1.65B | 1.71B | 1.81B | 1.63B | 1.87B | 1.86B | 1.64B | 1.85B | 2.12B | 1.67B | 1.69B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.06B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.05B | 0.04B | 0.10B | 0.08B | 0.08B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | 1.24B | 1.53B | 1.66B | 1.77B | 1.69B | 1.53B | 1.80B | 1.68B | 1.76B | 1.82B | 1.93B | 1.75B | 1.99B | 1.97B | 1.69B | 1.89B | 2.22B | 1.75B | 1.78B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.21B | 0.69B | 0.21B | 0.19B | 0.18B | 0.32B | 0.25B | 0.25B | 0.23B | 0.35B | 0.36B | 0.35B | 0.35B | 0.45B | 0.35B | 0.31B | 0.29B | 0.38B | 0.37B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 1.84B | 2.46B | 2.11B | 2.42B | 2.34B | 2.20B | 2.26B | 2.12B | 2.11B | 2.27B | 2.41B | 2.37B | 2.38B | 2.46B | 2.33B | 2.34B | 2.61B | 2.47B | 2.49B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.94B | 0.98B | 1.05B | 1.07B | 1.12B | 1.15B | 1.09B | 1.13B | 1.16B | 1.22B | 1.23B | 1.21B | 1.20B | 1.18B | 1.19B | 1.20B | 1.24B | 1.27B | 1.29B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.48B | 0.57B | 0.84B | 0.85B | 0.87B | 0.86B | 0.86B | 0.86B | 0.86B | 0.94B | 1.02B | 1.11B | 1.13B | 1.16B | 1.16B | 1.15B | 1.15B | 1.15B | 1.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.17B | 0.32B | 0.31B | 0.30B | 0.29B | 0.29B | 0.28B | 0.27B | 0.40B | 0.57B | 0.49B | 0.48B | 0.46B | 0.44B | 0.44B | 0.42B | 0.41B | 0.40B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.51B | 0.74B | 1.17B | 1.16B | 1.17B | 1.16B | 1.15B | 1.14B | 1.13B | 1.34B | 1.59B | 1.60B | 1.61B | 1.61B | 1.60B | 1.59B | 1.58B | 1.56B | 1.56B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.17B | 1.32B | 1.52B | 1.50B | 1.60B | 0.99B | 1.11B | 1.02B | 1.07B | 1.05B | 1.09B | 1.11B | 1.12B | 1.15B | 1.15B | 1.17B | 1.18B | 1.18B | 1.19B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11B | 11.06B | 11.37B | 12.12B | 12.06B | 12.16B | 12.20B | 12.28B | 12.85B | 13.22B | 13.51B | 14.07B | 14.04B | 14.12B | 14.21B | 14.09B | 14.13B | 13.94B | 13.91B | 13.74B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90B | 12.90B | 13.84B | 14.24B | 14.48B | 14.50B | 14.39B | 14.54B | 14.97B | 15.33B | 15.78B | 16.48B | 16.41B | 16.50B | 16.67B | 16.42B | 16.47B | 16.55B | 16.39B | 16.23B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 0.73B | 1.12B | 1.13B | 1.21B | 0.88B | 1.20B | 0.98B | 0.93B | 0.91B | 0.83B | 1.32B | 0.80B | 0.89B | 0.83B | 0.86B | 1.30B | 1.31B | 1.27B | 0.72B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 0.73B | 1.12B | 1.13B | 1.21B | 0.88B | 1.20B | 0.98B | 0.93B | 0.91B | 0.83B | 1.32B | 0.80B | 0.89B | 0.83B | 0.86B | 1.30B | 1.31B | 1.27B | 0.72B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.11B | 0.19B | 0.19B | 0.19B | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.18B | 0.18B | 0.18B | 0.17B | 0.11B | 0.10B | 0.12B | 0.10B | 0.10B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.35B | 1.33B | 1.56B | 1.41B | 1.05B | 1.35B | 1.67B | 1.33B | 1.89B | 1.58B | 0.74B | 1.09B | 0.97B | 1.12B | 1.11B | 0.73B | 0.58B | 0.82B | 1.72B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 3.15B | 3.20B | 3.56B | 3.59B | 3.20B | 3.32B | 3.75B | 3.41B | 3.99B | 3.65B | 2.92B | 3.18B | 3.21B | 3.27B | 3.20B | 2.87B | 2.56B | 2.78B | 3.67B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87B | 4.63B | 5.25B | 5.22B | 5.18B | 5.29B | 5.00B | 4.67B | 5.20B | 4.73B | 5.53B | 6.80B | 6.45B | 6.63B | 6.66B | 6.65B | 6.99B | 7.28B | 6.83B | 5.97B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.22B | 1.90B | 1.38B | 1.44B | 1.49B | 2.03B | 1.61B | 1.67B | 1.70B | 2.10B | 1.63B | 1.64B | 1.63B | 2.37B | 1.66B | 1.63B | 1.77B | 1.81B | 1.81B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.38B | 1.31B | 1.44B | 1.44B | 1.51B | 1.57B | 1.51B | 1.60B | 1.81B | 1.87B | 2.06B | 2.05B | 1.97B | 1.95B | 1.91B | 1.90B | 1.84B | 1.92B | 1.92B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11B | 9.00B | 9.72B | 10.15B | 10.21B | 9.98B | 9.89B | 10.03B | 10.27B | 10.42B | 10.84B | 11.35B | 11.27B | 11.47B | 11.60B | 11.51B | 11.49B | 11.61B | 11.41B | 11.45B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48B | 10.38B | 11.04B | 11.59B | 11.64B | 11.49B | 11.46B | 11.54B | 11.88B | 12.23B | 12.71B | 13.42B | 13.33B | 13.44B | 13.55B | 13.42B | 13.40B | 13.45B | 13.34B | 13.37B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24B | 5.99B | 6.58B | 6.78B | 6.59B | 6.33B | 6.35B | 6.34B | 6.53B | 6.62B | 7.11B | 7.54B | 7.54B | 7.60B | 7.78B | 7.76B | 7.73B | 7.86B | 7.64B | 7.69B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | 2.51B | 2.80B | 2.65B | 2.83B | 3.01B | 2.94B | 3.00B | 3.10B | 3.10B | 3.07B | 3.06B | 3.08B | 3.06B | 3.12B | 3.00B | 3.07B | 3.09B | 3.05B | 2.86B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | 2.51B | 2.80B | 2.65B | 2.83B | 3.01B | 2.94B | 3.00B | 3.10B | 3.10B | 3.07B | 3.06B | 3.08B | 3.06B | 3.12B | 3.00B | 3.07B | 3.09B | 3.05B | 2.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90B | 12.90B | 13.84B | 14.24B | 14.48B | 14.50B | 14.39B | 14.54B | 14.97B | 15.33B | 15.78B | 16.48B | 16.41B | 16.50B | 16.67B | 16.42B | 16.47B | 16.55B | 16.39B | 16.23B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | -0.81B | 2.27B | 2.17B | 2.38B | 2.53B | -0.80B | -0.78B | -0.57B | -0.58B | -0.66B | -0.65B | -0.67B | 2.58B | 2.64B | 2.57B | -0.64B | 2.62B | -0.62B | 2.42B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |