|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.71B | 1.84B | 1.30B | 0.52B | 0.60B | 0.59B | 0.44B | 0.44B | 0.42B | 0.48B | 0.43B | 0.54B | 0.64B | 0.68B | 0.61B | 0.69B | 0.75B | 0.85B | 0.73B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.71B | 1.84B | 1.30B | 0.52B | 0.60B | 0.59B | 0.44B | 0.44B | 0.42B | 0.48B | 0.43B | 0.54B | 0.64B | 0.68B | 0.61B | 0.69B | 0.75B | 0.85B | 0.73B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.51B | 0.56B | 0.59B | 0.64B | 0.63B | 0.60B | 0.65B | 0.67B | 0.69B | 0.72B | 0.77B | 0.78B | 0.80B | 0.80B | 0.88B | 0.90B | 0.89B | 0.91B | 1.05B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.02B | 0.00B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.51B | 0.56B | 0.59B | 0.64B | 0.64B | 0.67B | 0.72B | 0.75B | 0.77B | 0.81B | 0.86B | 0.86B | 0.89B | 0.89B | 0.97B | 0.99B | 0.99B | 0.93B | 1.05B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.23B | 0.28B | 0.31B | 0.29B | 0.26B | 0.29B | 0.30B | 0.29B | 0.28B | 0.21B | 0.22B | 0.23B | 0.32B | 0.33B | 0.32B | 0.34B | 0.26B | 0.24B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.45B | 2.63B | 2.17B | 1.49B | 1.54B | 1.45B | 1.38B | 1.42B | 1.40B | 1.48B | 1.42B | 1.54B | 1.67B | 1.80B | 1.82B | 1.91B | 1.98B | 2.02B | 2.02B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.14B | | | | 0.14B | | | | 0.13B | | | | 0.13B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.20B | 0.25B | 0.23B | 0.22B | 0.21B | 0.22B | 0.21B | 0.20B | 0.18B | 0.20B | 0.19B | 0.18B | 0.18B | 0.20B | 0.20B | 0.23B | 0.23B | 0.26B | 0.28B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | 3.42B | 5.53B | 5.50B | 5.59B | 5.51B | 5.55B | 5.57B | 5.60B | 5.15B | 5.18B | 5.17B | 5.16B | 5.18B | 5.14B | 5.16B | 5.26B | 5.25B | 5.26B | 5.78B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.16B | 3.77B | 3.70B | 3.82B | 3.70B | 3.68B | 3.64B | 3.61B | 3.55B | 3.52B | 3.45B | 3.39B | 3.36B | 3.26B | 3.21B | 3.24B | 3.16B | 3.10B | 3.56B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67B | 5.59B | 9.30B | 9.21B | 9.40B | 9.21B | 9.23B | 9.21B | 9.21B | 8.70B | 8.69B | 8.62B | 8.55B | 8.54B | 8.40B | 8.37B | 8.50B | 8.42B | 8.36B | 9.34B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.28B | 0.46B | 0.59B | 0.03B | 0.02B | 0.77B | 0.77B | 0.81B | 0.81B | 0.74B | 0.79B | 0.74B | 0.66B | 0.58B | 0.56B | 0.49B | 0.49B | 0.48B | 0.42B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14B | 6.06B | 10.00B | 10.03B | 10.38B | 10.27B | 10.22B | 10.18B | 10.21B | 9.69B | 9.63B | 9.60B | 9.48B | 9.38B | 9.18B | 9.13B | 9.21B | 9.13B | 9.10B | 10.03B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40B | 7.51B | 12.63B | 12.20B | 11.88B | 11.80B | 11.67B | 11.56B | 11.63B | 11.10B | 11.11B | 11.02B | 11.03B | 11.05B | 10.98B | 10.95B | 11.12B | 11.11B | 11.11B | 12.05B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.27B | 0.26B | 0.28B | 0.26B | 0.25B | 0.30B | 0.32B | 0.27B | 0.25B | 0.28B | 0.31B | 0.32B | 0.29B | 0.33B | 0.35B | 0.36B | 0.35B | 0.38B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.27B | 0.26B | 0.28B | 0.26B | 0.25B | 0.30B | 0.32B | 0.27B | 0.25B | 0.28B | 0.31B | 0.32B | 0.29B | 0.33B | 0.35B | 0.36B | 0.35B | 0.38B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.38B | 0.97B | 0.83B | 0.51B | 0.51B | 0.54B | 0.47B | 0.50B | 0.53B | 0.66B | 0.50B | 0.55B | 0.61B | 0.69B | 0.49B | 0.52B | 0.54B | 0.61B | 0.46B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.20B | 0.20B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.68B | 1.36B | 1.21B | 0.92B | 0.89B | 0.91B | 0.88B | 0.94B | 0.91B | 1.00B | 0.86B | 0.93B | 1.00B | 1.06B | 0.89B | 0.94B | 0.98B | 1.15B | 1.05B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27B | 3.25B | 6.25B | 5.83B | 5.81B | 5.78B | 5.56B | 5.46B | 5.35B | 5.25B | 5.25B | 5.25B | 5.17B | 5.13B | 5.08B | 5.06B | 5.06B | 5.04B | 4.91B | 5.40B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.16B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.42B | 1.01B | 0.81B | 0.82B | 0.80B | 0.76B | 0.73B | 0.70B | 0.67B | 0.59B | 0.57B | 0.52B | 0.48B | 0.42B | 0.39B | 0.37B | 0.39B | 0.79B | 0.54B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.17B | 0.23B | 0.21B | 0.19B | 0.18B | 0.17B | 0.17B | 0.17B | 0.15B | 0.15B | 0.17B | 0.16B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.15B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31B | 4.35B | 8.40B | 7.85B | 7.55B | 7.47B | 7.22B | 7.06B | 6.99B | 6.83B | 6.85B | 6.68B | 6.63B | 6.61B | 6.55B | 6.34B | 6.37B | 6.41B | 6.45B | 6.98B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49B | 4.53B | 8.63B | 8.06B | 7.74B | 7.65B | 7.40B | 7.23B | 7.16B | 6.99B | 7.00B | 6.85B | 6.79B | 6.73B | 6.67B | 6.46B | 6.49B | 6.53B | 6.57B | 7.13B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34B | 3.33B | 6.37B | 5.95B | 5.92B | 5.89B | 5.67B | 5.57B | 5.47B | 5.37B | 5.34B | 5.33B | 5.24B | 5.20B | 5.15B | 5.13B | 5.14B | 5.12B | 5.10B | 5.61B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.00B | 0.10B | 2.28B | 4.14B | 2.32B | 0.00B | 0.00B | 0.00B | 4.11B | 4.11B | 0.13B | 0.00B | 2.31B | 4.32B | -0.34B | -0.31B | 4.58B | 4.55B | 4.91B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.26B | -0.29B | 4.14B | 2.36B | -0.29B | -0.28B | 4.33B | 2.51B | 2.39B | -0.26B | -0.31B | 2.48B | -0.29B | 4.32B | 2.48B | -0.34B | 4.58B | 4.55B | 4.75B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40B | 7.51B | 12.63B | 12.20B | 11.88B | 11.80B | 11.67B | 11.56B | 11.63B | 11.10B | 11.11B | 11.02B | 11.03B | 11.05B | 10.98B | 10.95B | 11.12B | 11.11B | 11.11B | 12.05B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.26B | -0.29B | 2.28B | -0.28B | -0.36B | 2.45B | 2.48B | 2.51B | 2.17B | 2.16B | 2.20B | -0.30B | -0.29B | 2.36B | 2.48B | -0.31B | 2.64B | -0.34B | 3.10B |