|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.35B | 0.00B | 0.00B | 0.44B | 0.00B | 0.00B | 0.43B | 0.44B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.57B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.35B | 0.00B | 0.00B | 0.44B | 0.00B | 0.00B | 0.43B | 0.44B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.57B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.72B | 0.52B | 0.79B | 0.83B | 0.76B | 0.59B | 0.81B | 0.80B | 0.84B | 0.80B | 0.88B | 0.87B | 0.93B | 0.90B | 0.94B | 0.94B | 0.96B | 0.70B | 1.02B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.21B | 0.04B | 0.03B | 0.04B | 0.20B | 0.04B | 0.04B | 0.05B | 0.26B | 0.06B | 0.06B | 0.06B | 0.31B | 0.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.74B | 0.55B | 0.82B | 0.86B | 0.80B | 0.80B | 0.86B | 0.84B | 0.88B | 1.00B | 0.92B | 0.91B | 0.98B | 1.16B | 1.00B | 1.00B | 1.03B | 1.01B | 1.07B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.19B | 0.19B | 0.19B | 0.17B | 0.15B | 0.19B | 0.16B | 0.12B | 0.16B | 0.17B | 0.14B | 0.13B | 0.13B | 0.18B | 0.17B | 0.18B | 0.24B | 0.19B | 0.23B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 3.78B | 4.25B | 4.13B | 3.09B | 2.47B | 2.42B | 1.88B | 1.75B | 2.27B | 4.05B | 3.51B | 3.13B | 3.89B | 4.86B | 6.24B | 4.66B | 5.32B | 5.49B | 5.34B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.38B | 0.36B | 0.36B | 0.35B | 0.34B | 0.33B | 0.32B | 0.32B | 0.32B | 0.30B | 0.30B | 0.31B | 0.30B | 0.30B | 0.31B | 0.32B | 0.29B | 0.28B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.31B | 0.17B | 0.31B | 0.15B | 0.19B | 0.19B | 0.27B | 0.18B | 0.35B | 0.35B | 0.34B | 0.18B | 0.18B | 0.33B | 0.17B | 0.18B | 0.17B | 0.29B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08B | 8.04B | 8.05B | 8.87B | 8.87B | 8.71B | 8.86B | 8.89B | 8.93B | 8.85B | 8.97B | 8.93B | 8.94B | 9.37B | 9.22B | 9.28B | 9.42B | 9.38B | 9.99B | 9.93B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04B | 3.94B | | 0.14B | 0.15B | 0.15B | | 0.19B | 4.04B | 3.92B | | 3.80B | 3.71B | 4.04B | | 3.77B | 3.73B | 3.60B | 4.09B | 3.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.12B | 11.98B | 8.05B | 9.01B | 9.01B | 8.86B | 8.86B | 9.08B | 12.97B | 12.77B | 8.97B | 12.73B | 12.64B | 13.42B | 9.22B | 13.05B | 13.15B | 12.98B | 14.09B | 13.89B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31B | 13.16B | 0.39B | 14.76B | 14.41B | 14.03B | 0.35B | 14.13B | 14.11B | 13.91B | 0.32B | 13.88B | 13.77B | 14.55B | 0.31B | 14.16B | 14.32B | 14.17B | 0.30B | 14.98B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.44B | 16.93B | 17.33B | 18.89B | 17.50B | 16.50B | 16.65B | 16.01B | 15.86B | 16.18B | 18.10B | 17.39B | 16.91B | 18.44B | 19.04B | 20.40B | 18.98B | 19.49B | 20.71B | 20.33B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.08B | 0.04B | 0.06B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.09B | 0.09B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.08B | 0.04B | 0.06B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.09B | 0.09B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.04B | 0.04B | 0.16B | 0.20B | | 0.24B | 0.00B | 0.06B | 0.21B | 0.27B | 0.17B | 0.22B | 0.28B | 0.03B | 0.02B | 0.03B | 0.02B | 0.35B | 0.02B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.31B | 0.36B | 0.35B | 0.34B | 0.36B | 0.33B | 0.29B | 0.28B | 0.23B | 0.23B | 0.23B | 0.28B | 0.25B | 0.25B | 0.28B | 0.28B | 0.30B | 0.27B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.09B | 0.05B | 0.15B | 0.06B | 0.06B | 0.06B | 0.13B | 0.05B | 0.13B | 0.05B | 0.05B | 0.04B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.11B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.05B | | | 0.03B | 0.08B | 0.04B | 0.02B | 0.02B | 0.07B | 0.00B | 0.01B | 0.02B | 0.05B | | | 0.02B | 0.06B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.33B | 0.33B | 0.49B | 0.47B | 0.44B | 0.46B | 0.49B | 0.47B | 0.46B | 0.47B | 0.49B | 0.48B | 0.46B | 0.49B | 0.50B | 0.49B | 0.46B | 0.49B | 0.51B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94B | 3.57B | 3.85B | 3.81B | 2.78B | 2.20B | 2.19B | 1.65B | 1.47B | 1.99B | 3.77B | 3.07B | 2.69B | 3.22B | 4.35B | 5.64B | 4.10B | 4.77B | 5.11B | 4.88B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21B | 6.05B | 5.90B | 7.37B | 7.23B | 7.18B | 7.02B | 6.91B | 6.86B | 6.74B | 6.67B | 6.59B | 6.58B | 7.16B | 6.99B | 6.84B | 6.80B | 6.57B | 7.41B | 7.32B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.06B | 0.00B | 0.06B | 0.06B | 0.00B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.84B | 0.83B | 0.94B | 0.87B | 0.84B | 0.87B | 0.85B | 0.83B | 0.79B | 0.82B | 0.78B | 0.77B | 0.80B | 0.73B | 0.70B | 0.70B | 0.78B | 0.85B | 0.84B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.28B | 0.27B | 0.27B | 0.25B | 0.24B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.21B | 0.21B | 0.20B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.27B | 0.25B | 0.00B | 0.01B | 0.02B | 0.23B | 0.00B | 0.24B | 0.24B | 0.25B | 0.26B | 0.20B | 0.20B | 0.19B | 0.20B | 0.18B | 0.17B | 0.19B | 0.20B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.33B | 10.75B | 10.86B | 12.65B | 11.38B | 10.70B | 10.32B | 9.86B | 9.38B | 9.73B | 11.46B | 10.64B | 10.22B | 11.35B | 12.24B | 13.35B | 11.79B | 12.34B | 13.58B | 13.23B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61B | 11.02B | 11.11B | 12.65B | 11.39B | 10.71B | 10.55B | 9.87B | 9.62B | 9.98B | 11.70B | 10.89B | 10.42B | 11.55B | 12.44B | 13.55B | 11.97B | 12.50B | 13.77B | 13.43B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27B | 6.14B | 5.95B | 7.52B | 7.29B | 7.24B | 7.08B | 7.04B | 6.92B | 6.87B | 6.72B | 6.64B | 6.61B | 7.20B | 7.01B | 6.86B | 6.82B | 6.59B | 7.43B | 7.43B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 5.92B | 6.22B | 6.23B | 6.11B | 5.78B | 6.10B | 6.14B | 6.24B | 6.20B | 6.40B | 6.49B | 6.49B | 6.89B | 6.61B | 6.86B | 7.01B | 6.93B | 6.94B | 6.84B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 5.92B | 6.22B | 6.23B | 6.11B | 5.78B | 6.10B | 6.14B | 6.24B | 6.20B | 6.40B | 6.49B | 6.49B | 6.89B | 6.61B | 6.86B | 7.01B | 6.93B | 6.89B | 6.90B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.44B | 16.93B | 17.33B | 18.89B | 17.50B | 16.50B | 16.65B | 16.01B | 15.86B | 16.18B | 18.10B | 17.39B | 16.91B | 18.44B | 19.04B | 20.40B | 18.98B | 19.49B | 20.71B | 20.33B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.02B | 0.00B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | 0.05B | 0.05B | 0.01B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 2.09B | -0.24B | 2.41B | 2.47B | -0.75B | -0.55B | -0.51B | 2.90B | -0.55B | -0.43B | -0.47B | 3.35B | 3.46B | 3.64B | -0.45B | -0.24B | 4.05B | 4.18B | 4.34B |