|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.00M | 525.00M | 612.00M | 235.00M | 336.00M | 454.00M | 354.00M | 707.00M | 482.00M | 170.00M | 287.00M | 298.00M | 177.00M | 251.00M | 360.00M | 349.00M | 407.00M | 321.00M | 287.00M | 340.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 155.00M | 1,195.00M | 1,216.00M | 120.00M | 837.00M | 76.00M | 89.00M | 69.00M | 833.00M | 65.00M | 85.00M | 893.00M | 50.00M | 1,413.00M | 1,024.00M | 1,101.00M | 1,108.00M | 1,694.00M | 1,122.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.00M | 680.00M | 1,807.00M | 1,451.00M | 456.00M | 1,291.00M | 430.00M | 796.00M | 551.00M | 1,003.00M | 352.00M | 383.00M | 1,070.00M | 301.00M | 1,773.00M | 1,373.00M | 1,508.00M | 1,429.00M | 1,981.00M | 1,462.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 15.00M | 10.00M | 9.00M | 9.00M | 19.00M | 15.00M | 18.00M | 21.00M | 18.00M | 11.00M | 15.00M | 15.00M | 32.00M | 21.00M | 12.00M | 10.00M | 20.00M | 7.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 305.00M | 324.00M | 317.00M | 309.00M | 363.00M | 375.00M | 371.00M | 363.00M | 404.00M | 447.00M | 467.00M | 485.00M | 511.00M | 349.00M | 478.00M | 487.00M | 476.00M | 264.00M | 451.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 313.00M | 339.00M | 327.00M | 318.00M | 372.00M | 394.00M | 386.00M | 381.00M | 425.00M | 465.00M | 478.00M | 500.00M | 526.00M | 381.00M | 499.00M | 499.00M | 486.00M | 284.00M | 458.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 95.00M | 41.00M | 106.00M | 62.00M | 63.00M | 71.00M | 85.00M | 72.00M | 49.00M | 67.00M | 79.00M | 48.00M | 51.00M | 64.00M | 60.00M | 50.00M | 53.00M | 82.00M | 64.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,084.00M | 2,201.00M | 2,439.00M | 2,093.00M | 1,957.00M | 1,965.00M | 2,326.00M | 2,629.00M | 2,177.00M | 1,853.00M | 2,578.00M | 2,840.00M | 2,566.00M | 2,605.00M | 3,180.00M | 2,857.00M | 2,762.00M | 2,498.00M | 2,868.00M | 2,484.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 78.00M | 24.00M | 82.00M | 84.00M | 90.00M | 24.00M | 31.00M | 29.00M | 16.00M | 17.00M | 15.00M | 14.00M | 14.00M | 10.00M | 9.00M | 10.00M | 11.00M | 11.00M | 22.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.00M | 167.00M | 168.00M | 165.00M | 149.00M | 151.00M | 153.00M | 155.00M | 146.00M | 143.00M | 158.00M | 161.00M | 156.00M | 145.00M | 145.00M | 134.00M | 124.00M | 125.00M | 128.00M | 122.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 294.00M | 294.00M | 433.00M | 136.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 462.00M | 461.00M | 461.00M | 461.00M | 461.00M | 461.00M | 461.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 7.00M | 61.00M | 100.00M | 95.00M | 103.00M | 163.00M | 155.00M | 156.00M | 169.00M | 172.00M | 174.00M | 176.00M | 179.00M | 156.00M | 146.00M | 148.00M | 151.00M | 153.00M | 155.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.00M | 301.00M | 355.00M | 533.00M | 231.00M | 565.00M | 625.00M | 617.00M | 618.00M | 631.00M | 634.00M | 636.00M | 638.00M | 641.00M | 617.00M | 607.00M | 609.00M | 612.00M | 614.00M | 616.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 102.00M | 115.00M | 120.00M | 125.00M | 128.00M | 133.00M | 133.00M | 136.00M | 145.00M | 139.00M | 142.00M | 145.00M | 141.00M | 143.00M | 146.00M | 144.00M | 142.00M | 140.00M | 138.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.00M | 868.00M | 870.00M | 1,111.00M | 1,087.00M | 1,114.00M | 1,117.00M | 1,107.00M | 1,113.00M | 1,113.00M | 1,115.00M | 1,128.00M | 1,137.00M | 1,124.00M | 939.00M | 918.00M | 926.00M | 927.00M | 929.00M | 936.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,978.00M | 3,069.00M | 3,309.00M | 3,204.00M | 3,044.00M | 3,079.00M | 3,443.00M | 3,736.00M | 3,290.00M | 2,966.00M | 3,693.00M | 3,968.00M | 3,703.00M | 3,729.00M | 4,119.00M | 3,775.00M | 3,688.00M | 3,425.00M | 3,797.00M | 3,420.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 70.00M | 86.00M | 118.00M | 108.00M | 122.00M | 98.00M | 130.00M | 100.00M | 109.00M | 87.00M | 122.00M | 85.00M | 82.00M | 89.00M | 82.00M | 85.00M | 89.00M | 86.00M | 89.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 70.00M | 86.00M | 118.00M | 108.00M | 122.00M | 98.00M | 130.00M | 100.00M | 109.00M | 87.00M | 122.00M | 85.00M | 82.00M | 89.00M | 82.00M | 85.00M | 89.00M | 86.00M | 89.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 54.00M | 369.00M | 48.00M | 568.00M | 413.00M | 54.00M | 416.00M | 51.00M | 458.00M | 515.00M | 537.00M | 43.00M | 44.00M | 44.00M | 544.00M | 562.00M | 45.00M | 555.00M | 44.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | | | 109.00M | 109.00M | 84.00M | 75.00M | 75.00M | 74.00M | 90.00M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 11.00M | 15.00M | 15.00M | 15.00M | 15.00M | 16.00M | 15.00M | 15.00M | 14.00M | 14.00M | 13.00M | 15.00M | 13.00M | 12.00M | 3.00M | 10.00M | 10.00M | 11.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 120.00M | 97.00M | 124.00M | 74.00M | 54.00M | 106.00M | 131.00M | 78.00M | 73.00M | 65.00M | 51.00M | 70.00M | 39.00M | 76.00M | 49.00M | 41.00M | 43.00M | 57.00M | 49.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,530.00M | 1,556.00M | 1,739.00M | 1,788.00M | 1,583.00M | 1,521.00M | 1,988.00M | 2,235.00M | 1,707.00M | 1,703.00M | 2,463.00M | 2,669.00M | 2,463.00M | 2,440.00M | 2,981.00M | 2,646.00M | 2,508.00M | 2,249.00M | 2,637.00M | 2,226.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 495.00M | 495.00M | 495.00M | 495.00M | 496.00M | 496.00M | 496.00M | 496.00M | 1,091.00M | 984.00M | 984.00M | 984.00M | 993.00M | 908.00M | 909.00M | 894.00M | 895.00M | 895.00M | 896.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 21.00M | 11.00M | 26.00M | 22.00M | 29.00M | 8.00M | 9.00M | 7.00M | 5.00M | 79.00M | 13.00M | 13.00M | 18.00M | 68.00M | 10.00M | 10.00M | 9.00M | 55.00M | 54.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 43.00M | 41.00M | 48.00M | 45.00M | 41.00M | 41.00M | 36.00M | 33.00M | 30.00M | 30.00M | 27.00M | 24.00M | 30.00M | 26.00M | 24.00M | 48.00M | 38.00M | 37.00M | 39.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 137.00M | 135.00M | 143.00M | 9.00M | 129.00M | 128.00M | 127.00M | 122.00M | 5.00M | 120.00M | 120.00M | 107.00M | 12.00M | 14.00M | 111.00M | 109.00M | 110.00M | 13.00M | 13.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,101.00M | 2,123.00M | 2,293.00M | 2,366.00M | 2,272.00M | 2,094.00M | 2,540.00M | 2,784.00M | 2,253.00M | 2,951.00M | 3,495.00M | 3,705.00M | 3,496.00M | 3,588.00M | 4,036.00M | 3,601.00M | 3,472.00M | 3,205.00M | 3,730.00M | 3,324.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,234.00M | 2,260.00M | 2,428.00M | 2,509.00M | 2,281.00M | 2,223.00M | 2,668.00M | 2,911.00M | 2,375.00M | 2,956.00M | 3,615.00M | 3,825.00M | 3,603.00M | 3,600.00M | 4,050.00M | 3,712.00M | 3,581.00M | 3,315.00M | 3,743.00M | 3,337.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 495.00M | 495.00M | 495.00M | 495.00M | 496.00M | 496.00M | 791.00M | 496.00M | 1,091.00M | 1,093.00M | 1,093.00M | 1,068.00M | 1,068.00M | 983.00M | 983.00M | 984.00M | 895.00M | 895.00M | 896.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.00M | 809.00M | 881.00M | 695.00M | 763.00M | 856.00M | 775.00M | 825.00M | 915.00M | 10.00M | 78.00M | 143.00M | 100.00M | 129.00M | 69.00M | 63.00M | 107.00M | 110.00M | 54.00M | 83.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.00M | 809.00M | 881.00M | 695.00M | 763.00M | 856.00M | 775.00M | 825.00M | 915.00M | 10.00M | 78.00M | 143.00M | 100.00M | 129.00M | 69.00M | 63.00M | 107.00M | 110.00M | 54.00M | 83.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,978.00M | 3,069.00M | 3,309.00M | 3,204.00M | 3,044.00M | 3,079.00M | 3,443.00M | 3,736.00M | 3,290.00M | 2,966.00M | 3,693.00M | 3,968.00M | 3,703.00M | 3,729.00M | 4,119.00M | 3,775.00M | 3,688.00M | 3,425.00M | 3,797.00M | 3,420.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 18.00M | -1.00M | -133.00M | -86.00M | -5.00M | -5.00M | -83.00M | -6.00M | -935.00M | -2.00M | -848.00M | -5.00M | -910.00M | -3.00M | -1.00M | -988.00M | | -1081.00M | -2.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.16M | 1.16M | 4.01M | 0.41M | | 6.40M | 1.16M | 0.11M | 3.36M | 10.73M | 0.20M | 1.06M | 1.46M | 1.77M | 1.57M | 1.39M | 1.71M | 2.76M | 1.35M |