|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.20B | 0.90B | 0.69B | 0.78B | 0.88B | 1.04B | 1.04B | 0.70B | 1,039,000.00B | 0.78B | 0.78B | 1.04B | 0.80B | 0.70B | 0.78B | 0.78B | 1.66B | 1.55B | 1.55B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.20B | 0.90B | 0.69B | 0.78B | 0.88B | 1.04B | 1.04B | 0.70B | 1,039,000.00B | 0.78B | 0.78B | 1.04B | 0.80B | 0.70B | 0.78B | 0.78B | 1.66B | 1.55B | 1.55B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.04B | 0.41B | 0.39B | 0.39B | 0.39B | 0.38B | 0.38B | 0.49B | | 0.44B | | | 0.41B | 0.39B | | | 0.37B | 0.53B | 0.65B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.04B | 0.07B | 0.07B | 0.07B | 0.01B | 0.08B | 0.08B | | 0.01B | | | 0.08B | 0.01B | | | 0.08B | 0.09B | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.10B | 0.45B | 0.46B | 0.46B | 0.46B | 0.39B | 0.46B | 0.57B | | 0.46B | | | 0.48B | 0.41B | | | 0.45B | 0.61B | 0.74B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.04B | 0.06B | 0.09B | 0.10B | 0.07B | 0.05B | 0.07B | 0.07B | | 0.04B | | | 0.06B | 0.04B | | | 0.07B | 0.07B | 0.10B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.01B | 0.17B | 0.21B | 0.19B | 0.16B | 0.12B | 0.19B | 0.17B | | 0.08B | | | 0.22B | 0.09B | | | 0.12B | 0.11B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 0.46B | 0.18B | 1.91B | 1.92B | 1.98B | 0.18B | 1.93B | 1.83B | | 0.20B | | | 1.89B | 0.23B | | | 3.10B | 2.98B | 3.07B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | 0.54B | 3.38B | 3.20B | 3.11B | 3.02B | 2.99B | 3.00B | 3.04B | | 3.11B | | | 2.72B | 2.85B | | | 2.66B | 3.23B | 4.61B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.60B | 0.60B | 0.02B | 0.05B | 0.08B | 0.59B | 0.06B | 0.06B | 0.06B | 0.58B | 0.06B | 0.05B | 0.04B | 0.56B | 0.03B | 0.02B | 0.02B | 0.01B | 0.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10B | | | | 4.06B | | | | 4.11B | | | | 4.09B | | | | 4.26B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 0.29B | 7.56B | 7.55B | 7.49B | 7.41B | 7.36B | 7.63B | 7.70B | | 7.79B | | | 6.82B | 6.91B | | | 7.09B | 7.80B | 8.72B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 0.29B | 11.66B | 7.55B | 7.49B | 7.41B | 11.42B | 7.63B | 7.70B | | 11.89B | | | 6.82B | 11.00B | | | 7.09B | 12.06B | 8.72B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.03B | 0.18B | 0.18B | 0.18B | 0.17B | 0.20B | 0.21B | 0.22B | | 0.14B | | | 0.14B | 0.15B | | | 0.12B | 0.17B | 0.35B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.01B | 0.15B | 0.15B | | 0.08B | | | 0.08B | 0.08B | | | 0.10B | 0.12B | 0.47B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54B | 1.07B | 0.47B | 12.60B | 12.40B | 12.18B | 0.40B | 12.50B | 12.62B | | 0.43B | | | 11.27B | 11.36B | | | 12.46B | 14.27B | 17.64B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.51B | 1.53B | 15.14B | 15.17B | 14.33B | 14.15B | 14.20B | 14.43B | 14.45B | 14.46B | 14.52B | 14.35B | 14.19B | 14.07B | 13.74B | 13.66B | 15.00B | 15.59B | 17.25B | 20.75B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.35B | 0.38B | 0.35B | 0.33B | 0.40B | 0.39B | 0.36B | 0.33B | 0.39B | 0.31B | 0.31B | 0.28B | 0.30B | 0.33B | 0.34B | 0.40B | 0.49B | 0.72B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.11B | 0.46B | 0.73B | 0.42B | 0.31B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.35B | 0.38B | 0.35B | 0.33B | 0.40B | 0.39B | 0.36B | 0.33B | 0.39B | 0.31B | 0.31B | 0.28B | 0.47B | 0.44B | 0.80B | 1.13B | 0.92B | 1.03B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.54B | 0.46B | 0.47B | 0.43B | 0.41B | 0.40B | 0.44B | 0.46B | 0.44B | 0.46B | 0.48B | 0.49B | 0.42B | 0.41B | 0.45B | 0.43B | 0.54B | 0.80B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 6.88B | 6.73B | 6.74B | 0.02B | 6.67B | 6.51B | 6.49B | 0.03B | 6.09B | 6.18B | 5.93B | 0.28B | 5.52B | 5.56B | 5.82B | 6.56B | 7.39B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.92B | 0.89B | 0.87B | 0.16B | 0.86B | 0.87B | 0.84B | 0.19B | 0.94B | 0.89B | 0.89B | 0.16B | 1.19B | 1.81B | 1.97B | 2.29B | 2.77B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.09B | 0.12B | 0.10B | 0.12B | 0.09B | 0.09B | 0.07B | 0.09B | 0.07B | 0.12B | 0.09B | 0.09B | 0.05B | 0.13B | 0.09B | 0.13B | 0.14B | 0.17B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.17B | 0.17B | 0.16B | 0.11B | 0.13B | 0.13B | 0.12B | 0.10B | 0.10B | 0.09B | 0.14B | 0.21B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.30B | 2.78B | 2.02B | 1.92B | 0.22B | 2.07B | 2.18B | 2.17B | 0.22B | 2.34B | 2.10B | 2.04B | 2.40B | 2.29B | 2.76B | 3.35B | 3.39B | 5.03B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.08B | 0.07B | 0.04B | 0.33B | 0.09B | 0.11B | 0.07B | 0.39B | 0.06B | 0.09B | 0.10B | 0.03B | 0.11B | 0.13B | 0.13B | 0.11B | 0.14B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | | | | | | | 0.86B | 0.82B | 0.85B | 0.71B | 0.62B | 0.43B | 0.02B | | 0.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.21B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.13B | 0.15B | 0.22B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 1.17B | | | | 1.02B | | | | 0.85B | | | | 0.80B | | | | 2.59B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.36B | 0.36B | 0.35B | 0.34B | 0.29B | 0.30B | 0.30B | 0.30B | 0.33B | 0.32B | 0.30B | 0.29B | 0.28B | 0.27B | 0.34B | 0.32B | 0.39B | 0.49B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.36B | 8.85B | 8.66B | 8.65B | 0.38B | 8.73B | 8.68B | 8.70B | 0.44B | 7.65B | 7.68B | 7.45B | 7.05B | 7.39B | 8.31B | 8.92B | 10.24B | 12.53B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.35B | 12.38B | 10.68B | 10.57B | 1.32B | 10.79B | 10.86B | 10.86B | 2.60B | 10.85B | 10.60B | 10.34B | 10.16B | 10.31B | 11.50B | 12.28B | 13.63B | 17.58B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.34B | 6.96B | 6.81B | 6.78B | 0.36B | 6.76B | 6.62B | 6.56B | 0.42B | 6.16B | 6.27B | 6.03B | 0.32B | 5.63B | 5.68B | 5.94B | 6.67B | 7.53B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 2.58B | 2.79B | 3.64B | 3.58B | 3.60B | 3.63B | 3.60B | 3.59B | 3.53B | 3.51B | 3.59B | 3.73B | 3.63B | 3.35B | 3.50B | 3.31B | 3.62B | 3.17B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | | | | 3.60B | | | | 3.53B | | | | 3.63B | | | | 3.64B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.51B | 1.53B | 15.14B | 15.17B | 14.33B | 14.15B | 14.20B | 14.43B | 14.45B | 14.46B | 14.52B | 14.35B | 14.19B | 14.07B | 13.74B | 13.66B | 15.00B | 15.59B | 17.25B | 20.75B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.05B | -0.05B | -0.05B | 0.05B | -0.05B | -0.03B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B | 0.04B | -0.14B | -0.05B | -0.05B | -0.05B | -0.04B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.59B | -0.58B | -0.56B | -0.57B | 0.01B | -0.54B | -0.53B | -0.53B | -0.01B | -0.53B | -0.52B | -0.53B | 2.63B | -0.74B | -0.76B | -0.73B | -0.69B | -1.00B |