|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.20B | 0.19B | 0.12B | 0.11B | 0.13B | 0.07B | 0.10B | 0.11B | 0.08B | 0.08B | 0.12B | 0.11B | 0.13B | 0.11B | 0.13B | 0.13B | 0.14B | 0.11B | 0.14B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.20B | 0.19B | 0.12B | 0.11B | 0.13B | 0.07B | 0.10B | 0.11B | 0.08B | 0.08B | 0.12B | 0.11B | 0.13B | 0.11B | 0.13B | 0.13B | 0.14B | 0.11B | 0.14B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.79B | 1.76B | 1.75B | 1.75B | 1.84B | 1.90B | 2.02B | 2.03B | 2.10B | 2.23B | 2.24B | 2.30B | 2.16B | 2.21B | 2.18B | 2.41B | 2.30B | 2.59B | 2.60B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.79B | 1.76B | 1.75B | 1.75B | 1.84B | 1.90B | 2.02B | 2.03B | 2.10B | 2.23B | 2.24B | 2.30B | 2.16B | 2.21B | 2.18B | 2.41B | 2.30B | 2.59B | 2.60B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.18B | 0.19B | 0.19B | 0.23B | 0.26B | 0.26B | 0.20B | 0.20B | 0.23B | 0.22B | 0.24B | 0.24B | 0.24B | 0.26B | 0.29B | 0.32B | 0.33B | 0.33B | 0.44B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 2.37B | 2.34B | 2.26B | 2.30B | 2.44B | 2.46B | 2.54B | 2.56B | 2.62B | 2.75B | 2.81B | 2.87B | 2.74B | 2.80B | 2.82B | 3.08B | 2.99B | 3.26B | 3.41B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | | | | 6.76B | | | | 7.14B | | | | 7.67B | | | | 8.08B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | | | | 0.56B | | | | 0.73B | | | | 0.84B | | | | 1.13B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | | | 0.73B | | | | 0.74B | | | | 0.75B | | | | 0.76B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50B | 5.63B | 5.69B | 5.87B | 5.92B | 5.97B | 5.94B | 5.92B | 5.95B | 6.03B | 6.09B | 6.12B | 6.18B | 6.33B | 6.44B | 6.57B | 6.70B | 6.88B | 6.97B | 7.01B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89B | 3.90B | 3.89B | 3.96B | 3.95B | 3.91B | 3.87B | 3.91B | 3.91B | 3.93B | 3.91B | 3.93B | 3.93B | 3.94B | 3.97B | 3.93B | 3.95B | 3.98B | 3.99B | 3.99B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.08B | | | | 0.08B | | | | 0.08B | | | | 0.08B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89B | 3.90B | 3.89B | 4.04B | 3.95B | 3.91B | 3.87B | 3.99B | 3.91B | 3.93B | 3.91B | 4.01B | 3.93B | 3.94B | 3.97B | 4.01B | 3.95B | 3.98B | 3.99B | 4.07B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.11B | 0.10B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.00B | 0.56B | 4.96B | 0.55B | 0.56B | 0.59B | 0.01B | 0.01B | 0.01B | 0.57B | 0.57B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.59B | 0.59B | 0.01B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31B | 10.45B | 10.50B | 10.83B | 10.84B | 10.86B | 10.92B | 10.96B | 11.00B | 11.11B | 11.12B | 11.16B | 11.18B | 11.33B | 11.55B | 11.65B | 11.80B | 12.00B | 12.09B | 12.12B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10B | 12.81B | 12.85B | 13.09B | 13.14B | 13.30B | 13.38B | 13.49B | 13.56B | 13.73B | 13.87B | 13.97B | 14.05B | 14.07B | 14.35B | 14.47B | 14.88B | 14.99B | 15.34B | 15.53B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.77B | 1.85B | 0.66B | 1.98B | 1.86B | 1.80B | 0.64B | 1.64B | 1.84B | 1.78B | 0.61B | 1.83B | 1.93B | 1.90B | 0.63B | 2.09B | 2.20B | 2.33B | 0.75B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.77B | 1.85B | 0.66B | 1.98B | 1.86B | 1.80B | 0.64B | 1.64B | 1.84B | 1.78B | 0.61B | 1.83B | 1.93B | 1.90B | 0.63B | 2.09B | 2.20B | 2.33B | 0.75B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | | | | 0.02B | | | | 0.55B | | | | 0.03B | | | | 0.68B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.52B | | | | 0.47B | | | | 0.63B | | | | 0.27B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.04B | 0.04B | 0.04B | 0.04B | 0.74B | 0.75B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.03B | 0.02B | 0.01B | 0.06B | 0.00B | 0.01B | 0.00B | 0.06B | 0.01B | 0.01B | 0.00B | 0.05B | 0.02B | 0.00B | 0.01B | 0.12B | 0.01B | 0.01B | 0.00B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 1.97B | 1.97B | 1.98B | 2.15B | 1.99B | 1.94B | 1.91B | 1.86B | 2.04B | 1.99B | 2.01B | 2.08B | 2.15B | 2.01B | 2.21B | 2.33B | 2.32B | 3.16B | 3.24B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51B | 3.49B | 3.71B | 4.14B | 4.25B | 4.60B | 4.64B | 4.73B | 4.71B | 4.61B | 4.80B | 4.79B | 4.73B | 4.42B | 4.62B | 4.46B | 4.61B | 4.54B | 3.95B | 4.00B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.09B | 0.09B | 0.10B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.05B | 0.07B | 0.01B | 0.08B | 0.09B | 0.06B | 0.07B | 0.07B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.01B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.26B | 0.25B | 0.30B | 0.31B | 0.30B | 0.39B | 0.40B | 0.40B | 0.39B | 0.39B | 0.38B | 0.37B | 0.38B | 0.38B | 0.38B | 0.37B | 0.35B | 0.35B | 0.34B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.52B | 0.55B | 0.46B | 0.48B | 0.50B | 0.50B | 0.49B | 0.53B | 0.57B | 0.59B | 0.58B | 0.55B | 0.57B | 0.66B | 0.66B | 0.68B | 0.63B | 0.59B | 0.53B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02B | 5.72B | 5.93B | 6.44B | 6.71B | 6.90B | 6.97B | 7.04B | 6.97B | 7.03B | 7.18B | 7.19B | 7.19B | 6.95B | 7.01B | 7.15B | 7.32B | 7.27B | 7.52B | 7.66B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49B | 6.24B | 6.48B | 6.90B | 7.18B | 7.39B | 7.47B | 7.53B | 7.50B | 7.60B | 7.77B | 7.77B | 7.74B | 7.52B | 7.67B | 7.80B | 8.00B | 7.90B | 8.11B | 8.19B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 3.59B | 3.75B | 4.19B | 4.30B | 4.67B | 4.70B | 4.81B | 4.80B | 4.72B | 4.92B | 4.91B | 4.86B | 4.54B | 4.66B | 4.50B | 4.65B | 4.58B | 4.69B | 4.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | 6.57B | 6.37B | 6.19B | 5.96B | 5.90B | 5.90B | 5.97B | 6.05B | 6.13B | 6.11B | 6.20B | 6.31B | 6.55B | 6.68B | 6.67B | 6.87B | 7.09B | 7.23B | 7.34B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | 6.57B | 6.37B | 6.19B | 5.96B | 5.90B | 5.90B | 5.97B | 6.05B | 6.13B | 6.11B | 6.20B | 6.31B | 6.55B | 6.68B | 6.75B | 6.87B | 7.09B | 7.17B | 7.34B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10B | 12.81B | 12.85B | 13.09B | 13.14B | 13.30B | 13.38B | 13.49B | 13.56B | 13.73B | 13.87B | 13.97B | 14.05B | 14.07B | 14.35B | 14.47B | 14.88B | 14.99B | 15.34B | 15.53B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | | | | 6.53B | | | | 6.80B | | | | 0.01B | | | | 0.05B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B |