|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.57B | 0.28B | 0.81B | 0.52B | 0.33B | 0.34B | 0.41B | 0.27B | 1.88B | 0.59B | 0.59B | 0.58B | 0.59B | 0.64B | 0.63B | 1.93B | 5.06B | 0.96B | 0.98B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | 0.22B | 0.18B | | 0.51B | 0.33B | 0.27B | 0.28B | 0.06B | 0.07B | 0.08B | 0.06B | 0.24B | 0.19B | 0.05B | 0.12B | 0.07B | 0.19B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.66B | 0.28B | 1.03B | 0.70B | 0.33B | 0.85B | 0.74B | 0.53B | 2.17B | 0.65B | 0.67B | 0.66B | 0.64B | 0.88B | 0.82B | 1.98B | 5.18B | 1.03B | 1.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 3.73B | | 3.56B | 2.84B | 0.26B | 3.74B | 3.06B | 3.19B | 3.23B | 3.67B | 3.57B | 3.55B | 3.59B | 3.92B | 3.61B | 3.89B | 4.06B | 4.38B | 4.13B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.63B | | 0.11B | 0.09B | 0.05B | 0.62B | 0.09B | 0.12B | 0.12B | 0.79B | 0.13B | 0.14B | 0.13B | 0.81B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 4.36B | | 3.68B | 2.93B | 0.31B | 4.35B | 3.15B | 3.31B | 3.35B | 4.46B | 3.70B | 3.68B | 3.73B | 4.73B | 3.72B | 4.00B | 4.18B | 4.49B | 4.24B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.42B | | 0.54B | 0.35B | 0.07B | 0.32B | 0.41B | 0.41B | 0.34B | 0.33B | 0.38B | 0.37B | 0.35B | 0.46B | 0.39B | 0.40B | 0.35B | 0.39B | 0.34B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.39B | | 0.61B | 0.39B | 0.28B | 0.41B | 0.54B | 0.75B | 0.70B | 0.88B | 0.83B | 0.62B | 0.61B | 0.61B | 0.75B | 0.71B | 0.94B | 0.89B | 1.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62B | | 18.98B | 14.68B | | 14.21B | 14.33B | 5.00B | 6.57B | 5.75B | 5.65B | 5.19B | 5.43B | 5.99B | 6.93B | 10.19B | 6.81B | 6.80B | 6.81B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84B | -1.27B | | 14.79B | 11.77B | 4.57B | 1.54B | 11.80B | 17.64B | 17.94B | 17.87B | 18.20B | 18.05B | 18.19B | 17.95B | 17.56B | 18.25B | 19.05B | 18.86B | 19.16B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 1.14B | | 1.29B | 1.05B | 0.06B | 0.63B | 0.69B | 0.52B | 0.62B | 0.42B | 0.59B | 0.60B | 0.58B | 0.71B | 0.76B | 0.50B | 0.60B | 0.53B | 0.64B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | 4.03B | 3.16B | 0.22B | 3.13B | 2.98B | 12.21B | 12.16B | 11.96B | 12.08B | 11.90B | 11.93B | 11.65B | 11.35B | 11.75B | 14.71B | 14.36B | 14.61B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43B | 9.74B | | 12.28B | 9.61B | 6.21B | 1.44B | 9.06B | 13.72B | 13.67B | -1.75B | 13.19B | 13.23B | 13.18B | 12.78B | 12.35B | 12.69B | 20.98B | 20.72B | 21.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66B | 9.74B | | 16.30B | 12.77B | 6.43B | 4.57B | 12.05B | 25.93B | 25.83B | 10.21B | 25.27B | 25.14B | 25.12B | 24.44B | 23.70B | 24.44B | 35.69B | 35.09B | 35.68B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | 13.13B | 10.30B | 0.16B | 9.46B | 9.50B | 0.59B | 0.74B | 0.49B | 0.56B | 0.53B | 0.67B | 0.74B | 0.81B | 1.13B | 1.35B | 1.47B | 1.52B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | | 36.06B | 28.28B | | 2.35B | 27.19B | 46.91B | 46.97B | 2.51B | 45.87B | 45.50B | 45.71B | 2.57B | 44.03B | 45.52B | 58.31B | 1.67B | 58.79B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70B | 33.29B | | 55.05B | 42.96B | 12.24B | 41.00B | 41.52B | 51.92B | 53.54B | 50.89B | 51.51B | 50.68B | 51.14B | 51.12B | 50.96B | 55.71B | 65.12B | 64.55B | 65.60B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 2.71B | | 2.78B | 2.33B | 0.74B | 2.74B | 2.17B | 2.64B | 2.80B | 3.10B | 2.81B | 2.65B | 2.73B | 2.91B | 2.52B | 2.82B | 3.17B | 3.46B | 3.27B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.40B | | 2.69B | 2.22B | 0.16B | 1.77B | 3.20B | 1.92B | 1.38B | | 2.28B | 2.22B | 2.12B | 2.12B | 1.46B | 1.15B | 2.63B | 2.87B | 1.50B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 3.11B | | 5.48B | 4.55B | 0.90B | 4.51B | 5.36B | 4.57B | 4.18B | 3.10B | 5.08B | 4.88B | 4.85B | 5.02B | 3.98B | 3.97B | 5.80B | 6.33B | 4.77B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | 0.30B | 0.15B | | 0.19B | 0.19B | 0.26B | 0.24B | 0.32B | 0.26B | 0.26B | 0.27B | 0.35B | 0.35B | 0.34B | 2.74B | 2.75B | 2.75B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.40B | | 1.23B | 0.51B | 0.00B | 1.77B | 1.29B | 2.03B | 2.05B | | 1.01B | 1.91B | 1.91B | 2.12B | 1.57B | 0.69B | 1.16B | 0.85B | 3.50B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.27B | | 0.35B | 0.27B | 0.09B | 0.27B | 0.28B | 0.33B | 0.36B | 0.37B | 0.39B | 0.41B | 0.41B | 0.42B | 0.42B | 0.44B | 0.44B | 0.49B | 0.51B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | 0.19B | 0.12B | | | 0.04B | | | | | | | 0.02B | 0.01B | 0.01B | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.31B | | 0.41B | 0.30B | 0.02B | 0.29B | 0.34B | 0.49B | 0.49B | 0.57B | 0.63B | 0.55B | 0.51B | 0.57B | 0.61B | 0.53B | 0.80B | 0.80B | 0.79B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84B | | 7.94B | 5.91B | | 7.03B | 7.51B | 7.67B | 7.32B | 6.45B | 7.37B | 8.01B | 7.95B | 9.03B | 6.95B | 5.99B | 10.99B | 11.22B | 12.31B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 13.60B | | 30.20B | 24.17B | 3.53B | 22.03B | 21.91B | 28.60B | 30.84B | 29.20B | 28.92B | 27.76B | 27.63B | 27.35B | 29.41B | 28.79B | 26.68B | 25.72B | 25.33B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | | 0.29B | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | 2.73B | | 3.43B | 2.68B | 1.52B | 2.69B | 2.67B | 4.41B | 4.66B | 4.69B | 4.70B | 4.53B | 4.57B | 4.50B | 4.37B | 4.48B | 6.85B | 6.81B | 6.92B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.55B | | 1.64B | 1.30B | 0.79B | 1.49B | 1.24B | 1.50B | 1.52B | 1.90B | 1.59B | 1.58B | 1.58B | 1.57B | 1.53B | 1.69B | 1.75B | 1.74B | 1.83B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.45B | | 0.68B | 0.38B | 0.01B | 0.54B | 0.51B | 1.09B | 0.98B | 1.31B | 1.02B | 1.00B | 1.10B | 1.19B | 1.26B | 1.81B | 1.63B | 1.60B | 1.43B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.93B | | 43.26B | 34.09B | -0.01B | 0.53B | 33.36B | 42.22B | 44.38B | 1.80B | 42.62B | 41.92B | 41.78B | 2.43B | 42.30B | 41.00B | 46.32B | 0.22B | 46.43B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.94B | | 43.94B | 34.47B | | 33.57B | 33.86B | 43.31B | 45.36B | 43.22B | 43.64B | 42.92B | 42.88B | 43.67B | 43.55B | 42.81B | 47.95B | 47.13B | 47.86B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 14.00B | | 31.42B | 24.67B | 3.54B | 23.80B | 23.20B | 30.62B | 32.89B | 29.20B | 29.92B | 29.67B | 29.54B | 29.46B | 30.98B | 29.48B | 27.85B | 26.57B | 28.84B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36B | | 11.11B | 8.48B | | 7.43B | 7.66B | 8.61B | 8.18B | 7.67B | 7.87B | 7.76B | 8.26B | 7.45B | 7.41B | 8.10B | 12.31B | 12.73B | 13.11B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | | 7.45B | | | | 12.73B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70B | 33.29B | | 55.05B | 42.96B | 12.24B | 41.00B | 41.52B | 51.92B | 53.54B | 50.89B | 51.51B | 50.68B | 51.14B | 51.12B | 50.96B | 55.71B | 65.12B | 64.55B | 65.60B |