|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.03B | 0.04B | 0.12B | 0.08B | 0.14B | 0.13B | 0.18B | 0.16B | 0.14B | 0.09B | 0.49B | 0.08B | 0.07B | 0.08B | 0.12B | 0.08B | 0.08B | 0.12B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.03B | 0.04B | 0.12B | 0.08B | 0.14B | 0.13B | 0.18B | 0.16B | 0.14B | 0.09B | 0.49B | 0.08B | 0.07B | 0.08B | 0.12B | 0.08B | 0.08B | 0.12B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.26B | 1.27B | 1.31B | 1.65B | 1.70B | 1.68B | 1.69B | 1.74B | 1.83B | 1.77B | 1.76B | 1.82B | 1.85B | 1.82B | 1.85B | 1.88B | 1.90B | 1.90B | 1.92B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.08B | 0.03B | 0.08B | 0.03B | 0.06B | 0.06B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.12B | 0.15B | 0.09B | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.35B | 1.30B | 1.39B | 1.68B | 1.76B | 1.74B | 1.74B | 1.83B | 1.92B | 1.86B | 1.85B | 1.91B | 1.93B | 1.92B | 1.95B | 2.00B | 2.05B | 1.99B | 2.01B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.26B | 0.41B | 0.35B | 0.37B | 0.42B | 0.54B | 0.42B | 0.34B | 0.36B | 0.47B | 0.42B | 0.35B | 0.42B | 0.51B | 0.38B | 0.41B | 0.50B | 0.55B | 0.47B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.57B | 1.71B | 1.70B | 2.14B | 2.20B | 2.36B | 2.24B | 2.26B | 2.35B | 2.38B | 2.27B | 2.66B | 2.35B | 2.41B | 2.32B | 2.42B | 2.48B | 2.52B | 2.51B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82B | 8.94B | 9.23B | 9.19B | 10.40B | 10.44B | 10.74B | 10.66B | 10.56B | 10.70B | 11.35B | 11.31B | 11.45B | 11.53B | 11.88B | 11.95B | 12.05B | 12.19B | 12.64B | 12.70B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.14B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.15B | 0.16B | 0.14B | 0.18B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.26B | 0.29B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.71B | 12.83B | 0.03B | 1.37B | 1.39B | 14.45B | 0.17B | 0.67B | 0.61B | 15.83B | 0.02B | 0.02B | 0.03B | 15.98B | 0.60B | 16.63B | 16.70B | 16.71B | 16.93B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.26B | 0.26B | 0.40B | 0.40B | 0.35B | 0.36B | 0.43B | 0.45B | 0.50B | 0.48B | 0.46B | 0.45B | 0.55B | 0.63B | 0.61B | 0.60B | 0.66B | 0.65B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.93B | 13.09B | 0.28B | 1.77B | 1.79B | 14.80B | 0.53B | 1.11B | 1.06B | 16.33B | 0.50B | 0.48B | 0.49B | 16.53B | 1.23B | 17.24B | 17.30B | 17.37B | 17.57B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.80B | 0.79B | 0.79B | 0.99B | 1.05B | 1.03B | 1.07B | 1.07B | 1.10B | 1.18B | 1.32B | 1.32B | 1.40B | 1.38B | 1.39B | 1.47B | 1.59B | 1.57B | 1.53B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.44B | 22.86B | 23.24B | 23.18B | 26.07B | 26.20B | 26.70B | 26.84B | 27.56B | 27.69B | 29.03B | 29.11B | 29.27B | 29.47B | 30.00B | 30.78B | 30.98B | 31.30B | 31.84B | 32.09B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92B | 24.43B | 24.95B | 24.88B | 28.21B | 28.40B | 29.05B | 29.08B | 29.82B | 30.04B | 31.41B | 31.38B | 31.93B | 31.81B | 32.40B | 33.10B | 33.40B | 33.79B | 34.37B | 34.60B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.81B | 0.91B | 0.85B | 1.04B | 1.02B | 1.22B | 0.98B | 1.10B | 1.20B | 1.41B | 1.18B | 1.29B | 1.23B | 1.34B | 1.15B | 1.20B | 1.25B | 1.37B | 1.20B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.81B | 0.91B | 0.85B | 1.04B | 1.02B | 1.22B | 0.98B | 1.10B | 1.20B | 1.41B | 1.18B | 1.29B | 1.23B | 1.34B | 1.15B | 1.20B | 1.25B | 1.37B | 1.20B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.12B | 0.11B | 0.12B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.96B | 0.93B | 0.82B | 0.96B | 1.04B | 1.06B | 0.92B | 1.04B | 1.22B | 1.17B | 1.00B | 1.10B | 1.16B | 1.18B | 1.13B | 1.29B | 1.32B | 1.21B | 1.24B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.01B | 0.01B | 0.01B | 0.31B | 0.46B | 0.46B | 0.46B | 0.15B | 0.93B | 0.93B | 1.43B | 1.43B | 0.51B | 0.86B | 0.42B | 0.42B | 0.92B | 0.60B | 0.55B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.38B | 0.38B | 0.41B | 0.42B | 0.46B | 0.44B | 0.47B | 0.47B | 0.48B | 0.47B | 0.47B | 0.47B | 0.49B | 0.48B | 0.50B | 0.49B | 0.50B | 0.50B | 0.48B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.33B | 2.42B | 2.26B | 2.93B | 3.16B | 3.39B | 3.03B | 2.99B | 4.07B | 4.23B | 4.33B | 4.53B | 3.64B | 4.13B | 3.49B | 3.65B | 4.26B | 3.93B | 3.74B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83B | 9.26B | 9.55B | 9.61B | 11.59B | 11.18B | 11.33B | 11.47B | 11.96B | 10.99B | 11.89B | 11.40B | 11.53B | 12.05B | 11.85B | 12.86B | 12.55B | 12.35B | 12.98B | 13.32B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 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 | 0.00B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.22B | 1.23B | 1.25B | 1.43B | 1.48B | 1.53B | 1.56B | 1.52B | 1.47B | 1.53B | 1.58B | 1.57B | 1.59B | 1.59B | 1.61B | 1.60B | 1.74B | 1.88B | 1.94B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.66B | 0.50B | 1.86B | 0.30B | 0.32B | 0.50B | 0.33B | 0.33B | 0.35B | 0.35B | 0.35B | 0.60B | 2.35B | 0.62B | 0.42B | 0.58B | 2.56B | 0.44B | 2.62B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50B | 14.89B | 15.48B | 14.04B | 18.69B | 18.59B | 18.86B | 18.84B | 19.29B | 19.36B | 20.52B | 20.21B | 20.33B | 18.24B | 20.37B | 21.02B | 20.77B | 19.36B | 21.96B | 20.00B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.14B | 15.55B | 15.98B | 15.90B | 19.00B | 18.91B | 19.37B | 19.16B | 19.62B | 19.71B | 20.87B | 20.56B | 20.93B | 20.58B | 21.00B | 21.44B | 21.34B | 21.92B | 22.40B | 22.62B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97B | 9.27B | 9.55B | 9.62B | 11.90B | 11.64B | 11.79B | 11.92B | 12.11B | 11.93B | 12.82B | 12.83B | 12.96B | 12.56B | 12.71B | 13.28B | 12.97B | 13.27B | 13.58B | 13.86B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78B | 8.88B | 8.98B | 8.98B | 9.22B | 9.49B | 9.69B | 9.92B | 10.20B | 10.33B | 10.54B | 10.82B | 11.01B | 11.23B | 11.41B | 11.66B | 12.05B | 11.87B | 11.97B | 11.98B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78B | 8.88B | 8.98B | 8.98B | 9.22B | 9.49B | 9.69B | 9.92B | 10.20B | 10.33B | 10.54B | 10.82B | 11.01B | 11.23B | 11.41B | 11.66B | 12.05B | 11.87B | 11.97B | 11.98B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92B | 24.43B | 24.95B | 24.88B | 28.21B | 28.40B | 29.05B | 29.08B | 29.82B | 30.04B | 31.41B | 31.38B | 31.93B | 31.81B | 32.40B | 33.10B | 33.40B | 33.79B | 34.37B | 34.60B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 6.31B | -0.01B | 6.68B | -0.01B | 7.17B | 7.36B | 7.58B | 7.85B | -0.00B | -0.01B | 8.72B | 9.06B | 9.44B | 9.77B | -0.03B | 10.46B | -0.03B | 11.16B | 11.49B |