|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 1.51B | 0.78B | 0.65B | 0.46B | 0.46B | 1.07B | 1.69B | 2.86B | 2.52B | 1.30B | 1.90B | 1.68B | 1.73B | 1.97B | 1.37B | 0.66B | 0.62B | 0.51B | 0.40B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.11B | 0.05B | 0.17B | 0.62B | 0.20B | 0.52B | 0.45B | 0.37B | 0.07B | 0.43B | 0.42B | 0.38B | 0.04B | 0.45B | 0.45B | 0.44B | 0.47B | 0.46B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | 1.59B | 0.89B | 0.70B | 0.64B | 1.08B | 1.27B | 2.21B | 3.31B | 2.89B | 1.36B | 2.33B | 2.10B | 2.11B | 2.00B | 1.82B | 1.12B | 1.06B | 0.98B | 0.86B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 0.95B | 1.06B | 0.98B | 0.98B | 0.95B | 1.07B | 0.94B | 1.00B | 0.98B | 1.12B | 1.04B | 1.09B | 1.01B | 1.09B | 1.05B | 1.09B | 1.05B | 1.14B | 1.18B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.07B | | | | 0.03B | | | | 0.03B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 0.95B | 1.08B | 0.98B | 0.98B | 0.95B | 0.00B | 0.94B | 1.00B | 0.98B | 0.01B | 1.04B | 1.09B | 1.01B | 0.02B | 1.05B | 1.09B | 1.05B | 0.01B | 1.18B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.46B | 0.51B | 0.45B | 0.42B | 0.43B | 0.47B | 0.46B | 0.47B | 0.44B | 0.43B | 0.46B | 0.47B | 0.39B | 0.40B | 0.43B | 0.44B | 0.43B | 0.48B | 0.46B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57B | -7.64B | 2.45B | -6.84B | -6.68B | -7.20B | 2.81B | -8.50B | -9.80B | -9.55B | 2.92B | -5.38B | -6.51B | -6.51B | 3.49B | 4.20B | -5.01B | -4.89B | -3.63B | -12.24B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.47B | 0.30B | 0.48B | 0.45B | 0.41B | 0.84B | 0.40B | 0.40B | 0.40B | 0.80B | 0.45B | 0.44B | 0.43B | 0.39B | 0.38B | 0.38B | 0.36B | 0.36B | 0.34B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91B | 7.22B | 6.74B | 7.54B | 6.67B | 6.10B | 6.20B | 4.57B | 3.48B | 1.80B | 2.03B | 0.84B | 0.23B | 0.28B | 0.27B | 0.27B | 0.28B | 0.20B | 0.20B | 0.19B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99B | 5.93B | 5.94B | 5.88B | 5.91B | 5.82B | 5.87B | 6.26B | 6.19B | 6.67B | 6.72B | 7.29B | 7.30B | 7.34B | 7.26B | 7.72B | 7.83B | 7.91B | 7.91B | 8.06B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37B | 3.36B | 3.33B | 3.30B | 3.28B | 3.24B | 3.22B | 3.23B | 3.19B | 3.17B | 1.78B | 3.20B | 3.18B | 3.17B | 3.13B | 3.15B | 3.13B | 3.13B | 3.10B | 3.08B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.36B | 9.29B | 9.27B | 9.18B | 9.19B | 9.06B | 9.09B | 9.50B | 9.38B | 9.84B | 8.50B | 10.48B | 10.48B | 10.51B | 10.40B | 10.87B | 10.97B | 11.04B | 11.02B | 11.13B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | | | | 1.12B | | | | 1.10B | | 0.47B | | 1.38B | | | | 1.81B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.15B | 0.43B | 1.31B | 1.26B | 0.63B | 0.62B | 0.63B | 0.61B | 0.58B | 0.62B | 0.63B | 0.62B | 0.62B | 0.62B | 0.61B | 0.62B | 0.63B | 0.68B | 0.69B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.33B | -22.93B | 19.70B | -22.50B | -21.31B | -21.35B | 18.90B | -22.45B | -23.49B | -22.33B | 15.76B | -19.40B | -20.03B | -19.75B | 12.63B | -28.73B | -21.33B | -20.24B | 13.34B | -18.79B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.90B | -30.57B | 22.15B | -29.34B | -27.99B | -28.56B | 21.71B | -30.95B | -33.28B | -31.88B | 18.68B | -24.77B | -26.54B | -26.25B | 18.44B | -24.53B | -26.35B | -25.13B | -22.41B | -31.03B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.15B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.37B | 1.65B | 1.30B | 2.44B | 1.48B | 0.37B | 0.94B | 1.26B | 1.04B | 0.97B | 0.97B | 0.50B | 0.84B | 0.80B | 1.12B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.37B | 1.65B | 1.30B | 2.44B | 1.48B | 0.37B | 0.94B | 1.26B | 1.04B | 1.15B | 0.97B | 0.50B | 0.84B | 0.94B | 1.12B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.23B | 1.36B | 1.05B | 0.95B | 0.99B | 1.22B | 0.86B | 0.93B | 0.93B | 1.11B | 0.92B | 1.03B | 1.06B | 1.09B | 0.88B | 0.89B | 0.95B | 1.09B | 0.93B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.65B | 0.17B | 0.08B | 0.50B | 0.76B | 0.81B | 0.23B | 0.20B | 0.20B | 0.37B | 0.39B | 0.25B | 0.24B | 0.97B | 0.21B | 0.21B | 0.43B | 0.21B | 0.23B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | | | | | | | | | 0.27B | | | | 0.06B | 0.25B | 0.25B | 0.24B | 0.06B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.40B | 0.17B | 0.21B | 0.20B | 0.34B | 0.32B | 0.56B | 0.48B | 0.42B | 0.25B | 0.35B | 0.33B | 0.30B | 0.20B | 0.18B | 0.19B | 0.22B | 0.22B | 0.20B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.84B | 0.87B | 0.82B | 0.88B | 0.84B | 0.89B | 0.83B | 0.94B | 0.94B | 0.99B | 0.93B | 1.02B | 1.04B | 1.06B | 1.02B | 1.16B | 1.13B | 1.25B | 1.16B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57B | -7.64B | 2.58B | -6.84B | -6.68B | -7.20B | 4.89B | -8.50B | -9.80B | -9.55B | 3.23B | -5.38B | -6.51B | -6.51B | 3.44B | -3.71B | -5.01B | -4.89B | 4.14B | -12.24B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81B | 3.78B | 0.23B | 3.80B | 3.77B | 3.70B | 0.23B | 3.12B | 3.14B | 2.88B | 0.24B | 2.88B | 1.85B | 1.85B | 0.23B | 1.84B | 1.34B | 1.34B | 1.33B | 1.33B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | | 0.50B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.16B | 0.15B | 0.12B | 0.01B | 0.08B | | | -6.53B | | | 0.02B | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.14B | 1.00B | 1.20B | 1.13B | 1.12B | 0.90B | 1.09B | 1.07B | 1.05B | 0.55B | 1.07B | 1.45B | 1.43B | 0.24B | 1.37B | 1.37B | 1.32B | 1.34B | 1.30B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.19B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.97B | 0.71B | 0.88B | 0.96B | 0.76B | 0.69B | 0.71B | 0.68B | 0.72B | 0.69B | 0.69B | 0.68B | 0.67B | 0.06B | 0.67B | 0.64B | 0.68B | 0.66B | 0.66B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57B | -7.64B | -6.67B | -6.84B | -6.68B | -7.20B | -6.71B | -8.50B | -9.80B | -9.55B | -6.53B | -5.38B | -6.51B | -6.51B | -3.21B | -3.71B | -5.01B | -4.89B | -3.63B | -12.24B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78B | 8.91B | 8.31B | 8.20B | 8.45B | 8.88B | 9.83B | -9.47B | -10.74B | -10.49B | 7.62B | 7.78B | -7.40B | -7.45B | 6.43B | -6.22B | -7.08B | -6.18B | 6.03B | -13.60B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96B | 4.43B | 0.41B | 3.88B | 4.27B | 4.46B | 1.04B | 3.35B | 3.34B | 3.08B | 0.61B | 3.27B | 2.09B | 2.09B | 1.21B | 2.06B | 1.55B | 1.77B | 1.54B | 1.56B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.33B | -21.90B | 13.83B | -21.50B | -20.30B | -20.46B | 11.88B | -21.49B | -22.55B | -21.39B | 11.06B | -18.45B | -19.14B | -18.80B | 12.01B | -18.31B | -19.26B | -18.95B | -17.43B | -17.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.90B | -30.57B | 22.15B | -29.34B | -27.99B | -28.56B | 21.71B | -30.95B | -33.28B | -31.88B | 18.68B | -24.77B | -26.54B | -26.25B | 18.44B | -24.53B | -26.35B | -25.13B | -22.41B | -31.03B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.80B | -1.40B | | -0.19B | -0.70B | -1.28B | -0.72B | -0.72B | -0.72B | -1.08B | -0.35B | -0.64B | -0.64B | -0.64B | | | -0.67B | -1.00B | -0.26B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | -0.82B | -0.81B | -0.83B | -1.09B | -1.31B | -1.16B | -1.09B | -1.00B | -1.13B | 8.68B | -1.08B | -1.09B | -0.96B | 9.70B | -1.09B | -0.90B | -0.91B | 9.22B | |