|
Cash & Equivalents (Quarter)
|
0.23B | 0.19B | 0.33B | 0.25B | | 0.41B | | 0.69B | | | | 1.11B | 1.04B | 0.96B | 1.37B | 1.56B | 1.67B | 1.51B | 1.42B | 1.63B | 1.82B | 1.70B | 1.59B | 1.29B | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | 0.01B | | | 0.04B | 0.04B | 0.13B | 0.17B | 0.26B | 0.29B | 0.41B | | | 0.14B | 0.52B | 0.19B | 0.35B | | | | | 0.03B | 0.04B | 0.05B | 0.05B | 0.08B | 0.04B | 0.06B | 0.05B | 0.05B |
|
Cash & Current Investments (Quarter)
|
0.23B | 0.19B | 0.33B | 0.26B | | 0.41B | 0.04B | 0.73B | 0.13B | 0.17B | 0.26B | 1.40B | 1.45B | 0.96B | 1.37B | 1.70B | 2.19B | 1.71B | 1.77B | 1.63B | 1.82B | 1.70B | 1.59B | 1.32B | 0.04B | 0.05B | 0.05B | 0.08B | 0.04B | 0.06B | 0.05B | 0.05B |
|
Receivables - Net (Quarter)
|
1.08B | 1.08B | 3.42B | 3.93B | 7.05B | 5.31B | 4.49B | 5.26B | 3.29B | 0.16B | 0.95B | 0.00B | 0.00B | 1.11B | | | | | | 0.47B | | | 0.22B | | | | | | | | | |
|
Receivables - Other (Quarter)
|
0.06B | 0.07B | 0.02B | 0.02B | 0.04B | 0.09B | 0.10B | 0.12B | 0.08B | 0.10B | 0.11B | 0.11B | 0.09B | 0.10B | 0.14B | 0.23B | 0.22B | 0.19B | 0.17B | 0.15B | 0.14B | 0.13B | 0.16B | 0.15B | 0.14B | 0.16B | 0.03B | 0.18B | 0.19B | 0.04B | 0.05B | 0.17B |
|
Receivables (Quarter)
|
1.15B | 1.14B | 3.45B | 3.95B | 7.09B | 5.39B | 4.59B | 5.37B | 3.38B | 0.26B | 1.06B | 0.11B | 0.10B | 1.21B | 0.14B | 0.23B | | | | 0.62B | 0.14B | 0.13B | 0.38B | 0.15B | | | | | | | | |
|
Inventory (Quarter)
|
0.12B | 0.13B | 0.12B | 0.11B | 0.11B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.33B | 0.47B | 0.63B | 0.96B | 0.01B | 1.03B | 0.03B | 0.02B | 1.97B | 1.19B | 1.16B | 1.36B | 1.83B | 1.99B | 2.80B | 2.80B | 2.65B | 1.93B | 2.16B | 1.91B | 1.84B | 2.04B | 2.42B | 3.95B | 0.07B | 4.25B | 0.07B | 0.06B | 4.45B | 4.66B | 0.06B | 0.07B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | | | 0.06B | 0.05B | 0.04B | 0.03B | | | | | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B |
|
Long-Term Investments (Quarter)
|
16.80B | 17.83B | 22.33B | 0.04B | 21.94B | | 31.58B | 34.34B | | | | | | | | | 2.45B | 2.52B | 2.60B | 2.80B | 2.78B | 2.85B | 2.72B | 1.27B | 0.50B | 0.55B | 0.72B | | 0.75B | 0.09B | | |
|
Goodwill (Quarter)
|
| | | 0.02B | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.32B |
|
Intangibles (Quarter)
|
2.13B | 2.23B | 2.87B | 0.02B | 3.02B | 2.98B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 3.80B | 6.57B | 6.86B | 8.31B | 8.96B | 9.22B | 8.89B | 8.89B | 8.69B | 8.69B | 0.39B | 0.37B | 0.36B | 0.34B | 0.33B | 0.32B | 0.31B | 0.30B | 0.37B |
|
Goodwill & Intangibles (Quarter)
|
2.13B | 2.23B | 2.87B | 0.04B | 3.02B | 2.98B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 3.80B | 6.57B | 6.94B | 8.39B | 9.05B | 9.30B | 8.97B | 8.89B | 8.69B | 8.69B | 0.52B | 0.50B | 0.50B | 0.47B | 0.47B | 0.45B | 0.44B | 0.43B | 0.69B |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.07B | 0.02B | 0.04B | | 0.01B | | 0.15B | 0.05B | | | | | | | | | | | | | 0.52B | 0.28B | 0.28B | | | | | | 0.01B |
|
Other Non-Current Assets (Quarter)
|
| 0.04B | 0.09B | 0.04B | 0.01B | 0.16B | 0.13B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.14B | 0.24B | 0.19B | 0.20B | 0.23B | 0.43B | 0.52B | 0.13B | 0.35B | 0.31B | 0.36B | 0.18B | 0.20B | 0.19B | 0.20B | 0.20B | 0.27B | 0.21B | 0.23B | 0.28B |
|
Assets (Quarter)
|
| 22.94B | 30.09B | 31.69B | 1.01B | 36.79B | 41.35B | 44.86B | 24.19B | 23.75B | 30.41B | 33.25B | 35.18B | 37.25B | 41.60B | 39.74B | 39.70B | 36.45B | 37.28B | 34.59B | 33.90B | 36.00B | 36.79B | 39.72B | 47.94B | 42.02B | 42.28B | 46.05B | 45.33B | 44.32B | 47.17B | 53.06B |
|
Accounts Payables (Quarter)
|
1.12B | 0.05B | 1.79B | 0.61B | 0.00B | 0.57B | 0.06B | 0.02B | 0.14B | 0.53B | 0.50B | 0.54B | 0.80B | | | | 1.74B | 1.77B | 0.50B | 1.49B | 1.51B | 1.61B | 1.78B | 2.07B | 0.12B | 2.64B | 2.36B | 0.13B | 2.34B | 0.15B | 3.11B | 0.25B |
|
Notes Payables (Quarter)
|
| 6.71B | 7.25B | 7.10B | 0.51B | 7.30B | | | | | | 7.64B | | 7.30B | 8.25B | 8.64B | 8.96B | 9.00B | 9.34B | 9.79B | 9.42B | 10.00B | 9.66B | 10.36B | | | | | | | | |
|
Dividends payables (Quarter)
|
0.17B | 0.17B | 0.17B | 0.18B | | 0.21B | | | | | | 0.09B | 0.01B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | | | | | | | | |
|
Payables (Quarter)
|
1.29B | 6.93B | 9.22B | 7.90B | 0.52B | 8.08B | 0.06B | 0.02B | 0.14B | 0.53B | 0.50B | 8.27B | 0.81B | 7.40B | 8.37B | 8.77B | 10.82B | 10.90B | 9.97B | 11.40B | 11.06B | 11.75B | 11.57B | 12.56B | 0.12B | 2.64B | 2.36B | 0.13B | 2.34B | 0.15B | 3.11B | 0.25B |
|
Accumulated Expenses (Quarter)
|
| | | 0.02B | | | 0.08B | 0.07B | 0.03B | 0.04B | 0.07B | 0.04B | 0.04B | | | 0.20B | 0.04B | 0.04B | 0.07B | | | | | 0.29B | 0.22B | 0.24B | 0.23B | 0.24B | 0.11B | 0.17B | 0.18B | 0.16B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Total Current Liabilities (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 | 0.00B | | | | | | | |
|
Non-Current Debt (Quarter)
|
7.64B | 8.76B | 14.39B | 15.55B | 18.44B | 21.48B | | | | | | 0.54B | | 0.54B | 0.54B | 20.59B | 17.28B | 0.54B | 13.66B | 0.55B | 11.76B | 0.55B | 13.61B | 12.56B | | | | | | | | |
|
Minority Interest (Quarter)
|
0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | | | | | | 0.11B | | 0.09B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.09B | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.01B | 0.01B | 0.00B | 0.02B | | | | | | | | 0.01B | 0.09B | | | 0.44B | 0.64B | 0.72B | 0.74B | | | | | 1.01B | 0.90B | 0.95B | 0.59B | 1.32B | 0.74B | 0.73B | 0.74B | 1.37B |
|
Operating Leases (Quarter)
|
| | | | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | | | 0.14B | 0.13B | 0.12B | 0.11B | | | | | 0.16B | 0.15B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.17B |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.04B | | | 0.00B | 0.01B | 0.16B | 0.06B | 2.04B | 0.01B | 0.01B | | | 0.03B | 0.09B | 0.06B | 4.42B | 3.57B | | | | 5.81B | | 0.21B | 1.76B | 5.53B | 0.59B | | 5.98B | 0.10B |
|
Total Non-Current Liabilities (Quarter)
|
| | | 25.56B | | | 34.08B | 37.61B | 18.70B | 18.31B | 22.94B | 27.81B | 29.55B | | | 33.04B | 32.43B | 29.33B | 25.80B | 24.01B | | | | 26.80B | 40.69B | 34.39B | 32.77B | 32.63B | 36.60B | 36.00B | 32.27B | 43.71B |
|
Total Liabilities (Quarter)
|
| 17.14B | 24.25B | 25.60B | 0.52B | 29.99B | 34.09B | 37.63B | 18.86B | 18.36B | 24.98B | 27.82B | 29.56B | 31.08B | 34.98B | 33.07B | 32.51B | 29.39B | 30.22B | 27.58B | 26.94B | 28.80B | 29.52B | 32.62B | 40.69B | 34.60B | 34.52B | 38.16B | 37.19B | 36.00B | 38.26B | 43.81B |
|
Total Debt (Quarter)
|
7.64B | 8.76B | 14.39B | 15.55B | 18.44B | 21.48B | | | | | | 0.54B | | 0.54B | 0.54B | 20.59B | 17.28B | 0.54B | 13.66B | 0.55B | 11.76B | 0.55B | 13.61B | 12.56B | | | | | | | | |
|
Common Equity (Quarter)
|
5.76B | 5.80B | 5.84B | 6.09B | 6.91B | 6.80B | | 7.24B | 5.33B | 5.39B | | 5.43B | 5.62B | 6.17B | 6.63B | 6.60B | 7.18B | 6.99B | 6.99B | 7.01B | 6.95B | 7.19B | 7.27B | 7.10B | 7.24B | 7.42B | 7.75B | | 7.88B | 8.06B | | |
|
Shareholder's Equity (Quarter)
|
5.76B | 5.80B | 5.84B | 6.09B | 6.91B | 6.80B | | 7.24B | 5.33B | 5.39B | | 5.43B | 5.62B | 6.17B | 6.63B | 6.60B | 7.12B | 7.06B | 6.99B | 7.01B | 6.95B | 7.19B | 7.27B | 7.10B | 7.24B | 7.42B | 7.75B | | 7.88B | 8.06B | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| 22.94B | 30.09B | 31.69B | 1.01B | 36.79B | 41.35B | 44.86B | 24.19B | 23.75B | 30.41B | 33.25B | 35.18B | 37.25B | 41.60B | 39.74B | 39.70B | 36.45B | 37.28B | 34.59B | 33.90B | 36.00B | 36.79B | 39.72B | 47.94B | 42.02B | 42.28B | 46.05B | 45.33B | 44.32B | 47.17B | 53.06B |
|
Retained Earnings (Quarter)
|
0.42B | 1.00B | 0.47B | 0.83B | 0.77B | 0.69B | | | | | | -1.11B | | 0.08B | -0.86B | -0.81B | 0.07B | -0.39B | 0.05B | -0.42B | 0.04B | 0.04B | -0.16B | 0.04B | | | | | | | | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | 0.81B | | 0.81B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.00B | | 0.04B | 0.04B | 0.05B | 0.17B | 0.17B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.01B | 0.00B | | | 0.02B |