|
Cash & Equivalents (Quarter)
|
0.03B | 0.17B | 0.20B | 0.20B | 0.06B | 0.03B | 0.04B | 0.03B | 0.04B | 0.07B | 0.11B | 0.15B | 0.13B | 0.12B | 0.17B | 0.23B | 0.17B | 0.17B | 0.16B | 0.26B | 0.20B | 0.17B | 0.18B | 0.22B | 0.27B | 0.30B | 0.31B | 0.34B | 0.34B | 0.32B | 0.35B | 0.28B | 0.12B | 0.07B | 0.04B | 0.05B |
|
Cash & Current Investments (Quarter)
|
0.03B | 0.17B | 0.20B | 0.20B | 0.06B | 0.03B | 0.04B | 0.03B | 0.04B | 0.07B | 0.11B | 0.15B | 0.13B | 0.12B | 0.17B | 0.23B | 0.17B | 0.17B | 0.16B | 0.26B | 0.20B | 0.17B | 0.18B | 0.22B | 0.27B | 0.30B | 0.31B | 0.34B | 0.34B | 0.32B | 0.35B | 0.28B | 0.12B | 0.07B | 0.04B | 0.05B |
|
Receivables - Net (Quarter)
|
| | 0.38B | | 0.41B | 0.45B | 0.46B | 0.42B | 0.70B | 0.80B | 0.79B | 0.72B | 0.75B | 0.81B | 0.80B | 0.75B | 0.84B | 0.94B | 0.94B | 0.85B | 0.89B | 0.99B | 0.93B | 0.83B | 0.87B | 0.93B | 0.92B | 0.85B | 0.99B | 1.15B | 1.23B | 1.15B | 1.20B | 1.44B | 1.54B | 1.49B |
|
Receivables (Quarter)
|
| | 0.38B | | 0.41B | 0.45B | 0.46B | 0.42B | 0.70B | 0.80B | 0.79B | 0.72B | 0.75B | 0.81B | 0.80B | 0.75B | 0.84B | 0.94B | 0.94B | 0.85B | 0.89B | 0.99B | 0.93B | 0.83B | 0.87B | 0.93B | 0.92B | 0.85B | 0.99B | 1.15B | 1.23B | 1.15B | 1.20B | 1.44B | 1.54B | 1.49B |
|
Inventory (Quarter)
|
| | 0.04B | | 0.07B | 0.06B | 0.04B | 0.09B | 0.10B | 0.09B | 0.07B | 0.10B | 0.11B | 0.09B | 0.07B | 0.10B | 0.12B | 0.11B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B |
|
Current Deferred Tax Assets (Quarter)
|
| | 0.07B | | 0.07B | 0.06B | 0.10B | 0.05B | 0.07B | 0.04B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.19B | 0.09B | 0.25B | 0.21B | 0.19B | 0.13B | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.04B | | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.11B | 0.11B | 0.08B | 0.11B | 0.13B | 0.05B | 0.06B | 0.07B | 0.06B | 0.12B | 0.05B | 0.07B | 0.06B | 0.12B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.08B | 0.08B | 0.11B | 0.07B | 0.09B | 0.09B | 0.06B | 0.06B |
|
Current Assets (Quarter)
|
| | 0.72B | | 0.67B | 0.66B | 0.72B | 0.66B | 1.02B | 1.11B | 1.34B | 1.31B | 1.36B | 1.41B | 1.36B | 1.40B | 1.40B | 1.38B | 1.30B | 1.45B | 1.44B | 1.43B | 1.29B | 1.18B | 1.26B | 1.35B | 1.36B | 1.32B | 1.48B | 1.64B | 1.77B | 1.59B | 1.51B | 1.69B | 1.76B | 1.72B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.39B | | 0.38B | 0.37B | 0.37B | 0.38B | 0.42B | 0.43B | 0.43B | 0.42B | 0.42B | 0.42B | | 0.41B | 0.42B | 0.42B | | 0.32B | 0.60B | | | 0.05B | | 0.50B | 0.90B | | 0.04B | 0.86B | 0.47B | 0.47B | 8.21B | 8.91B | | 0.06B |
|
Goodwill (Quarter)
|
| | 0.20B | | | | 0.29B | | 2.99B | 2.96B | 2.97B | 2.96B | 2.95B | 2.30B | 2.95B | 2.94B | 3.29B | 3.27B | 3.27B | 3.25B | 3.25B | 3.26B | 3.24B | 3.26B | 3.26B | 3.27B | 3.26B | 3.26B | 3.47B | 3.49B | 4.08B | 4.12B | 4.10B | 4.31B | 5.06B | 5.12B |
|
Intangibles (Quarter)
|
| | | | | | | | | | 1.20B | 1.15B | 1.10B | 1.06B | 1.02B | 0.97B | 1.22B | 1.17B | 1.11B | 1.05B | 1.00B | 0.95B | 0.91B | 0.86B | 0.82B | 0.78B | 0.74B | 0.70B | 0.80B | 0.76B | 0.88B | 0.82B | 0.80B | 0.90B | 1.08B | 1.09B |
|
Goodwill & Intangibles (Quarter)
|
| | 0.23B | | 0.32B | 0.33B | 0.37B | 0.41B | 4.28B | 4.23B | 4.17B | 4.11B | 4.06B | 3.36B | 3.97B | 3.92B | 4.51B | 4.43B | 4.38B | 4.30B | 4.25B | 4.21B | 4.15B | 4.13B | 4.08B | 4.05B | 4.00B | 3.96B | 4.27B | 4.25B | 4.96B | 4.94B | 4.89B | 5.21B | 6.14B | 6.21B |
|
Long-Term Deferred Tax (Quarter)
|
| | -0.32B | | | | -0.47B | -0.42B | -1.11B | -1.11B | -1.30B | -1.29B | -1.33B | -1.40B | -1.20B | | | | -1.44B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.07B | | 0.06B | 0.06B | 0.07B | 2.85B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.11B | 0.10B | 0.01B | 0.12B | 0.10B | 0.09B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Non-Current Assets (Quarter)
|
| | 2.97B | | 3.28B | 3.35B | 3.42B | 6.64B | 9.92B | 9.88B | 9.68B | 9.61B | 9.96B | 10.15B | 9.51B | 9.85B | 11.07B | 11.11B | 10.83B | 10.83B | 11.17B | 11.17B | 10.79B | 10.60B | 10.86B | 10.92B | 10.63B | 10.50B | 11.80B | 12.11B | 13.26B | 13.10B | 13.60B | 14.66B | 16.37B | 16.87B |
|
Assets (Quarter)
|
| | 3.69B | | 3.95B | 4.00B | 4.14B | 7.30B | 10.94B | 10.99B | 11.03B | 10.92B | 11.33B | 11.56B | 10.88B | 11.25B | 12.47B | 12.48B | 12.13B | 12.28B | 12.61B | 12.60B | 12.08B | 11.78B | 12.12B | 12.28B | 11.99B | 11.82B | 13.28B | 13.74B | 15.03B | 14.69B | 15.11B | 16.35B | 18.13B | 18.59B |
|
Accounts Payables (Quarter)
|
| | 0.13B | | 0.28B | 0.23B | 0.21B | 0.38B | 0.60B | 0.41B | 0.29B | 0.41B | 0.61B | 0.37B | 0.29B | 0.45B | 0.62B | 0.51B | 0.28B | 0.47B | 0.68B | 0.47B | 0.27B | 0.33B | 0.61B | 0.41B | 0.24B | 0.38B | 0.69B | 0.61B | 0.41B | 0.51B | 0.86B | 0.69B | 0.54B | 0.56B |
|
Payables (Quarter)
|
| | 0.13B | | 0.28B | 0.23B | 0.21B | 0.38B | 0.60B | 0.41B | 0.29B | 0.41B | 0.61B | 0.37B | 0.29B | 0.45B | 0.62B | 0.51B | 0.28B | 0.47B | 0.68B | 0.47B | 0.27B | 0.33B | 0.61B | 0.41B | 0.24B | 0.38B | 0.69B | 0.61B | 0.41B | 0.51B | 0.86B | 0.69B | 0.54B | 0.56B |
|
Accumulated Expenses (Quarter)
|
| | 0.21B | | 0.21B | 0.24B | 0.26B | 0.29B | 0.40B | 0.46B | 0.43B | 0.40B | 0.36B | 0.42B | 0.39B | 0.38B | 0.50B | 0.57B | 0.57B | 0.50B | 0.31B | 0.40B | 0.35B | 0.35B | 0.32B | 0.40B | 0.34B | 0.36B | 0.41B | 0.47B | 0.54B | 0.40B | 0.47B | 0.50B | 0.68B | 0.75B |
|
Short term Debt (Quarter)
|
| | 0.23B | | 0.35B | 0.40B | 0.40B | 0.37B | 0.42B | 0.65B | 0.63B | 0.57B | 0.62B | 0.63B | 0.60B | 0.27B | 0.62B | 0.62B | 0.62B | 0.59B | 0.59B | 0.64B | 0.61B | 0.55B | 0.58B | 0.61B | 0.60B | 0.58B | 0.64B | 0.69B | 0.72B | 0.73B | 0.90B | 0.90B | 0.90B | 0.93B |
|
Total Current Liabilities (Quarter)
|
| | 0.57B | | 0.84B | 0.88B | 0.86B | 1.05B | 1.42B | 1.51B | 1.35B | 1.37B | 1.59B | 1.42B | 1.29B | 1.10B | 1.75B | 1.70B | 1.48B | 1.55B | 1.58B | 1.52B | 1.23B | 1.23B | 1.51B | 1.42B | 1.18B | 1.32B | 1.74B | 1.77B | 1.67B | 1.64B | 2.23B | 2.09B | 2.12B | 2.24B |
|
Capital Leases (Quarter)
|
| | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.07B | | | | 0.12B | |
|
Non-Current Debt (Quarter)
|
| | 2.58B | | 2.54B | 2.53B | 2.59B | 5.59B | 6.87B | 6.72B | 6.68B | 6.58B | 6.73B | 6.95B | 6.57B | 6.77B | 7.39B | 7.48B | 7.34B | 7.48B | 7.82B | 7.88B | 7.55B | 7.20B | 7.26B | 7.39B | 7.19B | 6.77B | 7.57B | 7.68B | 8.72B | 8.41B | 8.09B | 9.18B | 10.84B | 10.68B |
|
Convertible Debt (Quarter)
|
| | 0.12B | | 0.09B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 0.39B | | 0.40B | 0.40B | | | | | | | | | 1.46B | 1.48B | 1.44B | 1.41B | 1.44B | 1.69B | 1.70B | 1.65B | 2.00B | 1.80B | 1.79B | 1.86B | 1.90B | 1.91B | 1.95B | 2.01B | 1.42B | 1.46B | 1.51B | 1.63B | 1.69B | 1.71B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.12B | 0.12B | 0.12B | 0.12B | 0.08B | 0.09B |
|
Total Non-Current Liabilities (Quarter)
|
| | 3.65B | | 3.87B | 3.89B | 3.98B | 7.11B | 9.45B | 9.40B | 9.39B | 9.26B | 9.65B | 9.77B | 9.31B | 9.36B | 10.58B | 10.58B | 10.27B | 10.73B | 11.10B | 11.05B | 10.55B | 10.23B | 10.56B | 10.68B | 10.27B | 10.00B | 11.27B | 11.46B | 11.80B | 11.51B | 11.82B | 12.90B | 14.65B | 15.12B |
|
Total Liabilities (Quarter)
|
| | 3.71B | | 3.93B | 3.95B | 4.04B | 7.17B | 9.51B | 9.46B | 9.45B | 9.33B | 9.72B | 9.83B | 9.38B | 9.42B | 10.66B | 10.67B | 10.33B | 10.79B | 11.15B | 11.10B | 10.61B | 10.28B | 10.62B | 10.74B | 10.34B | 10.07B | 11.34B | 11.53B | 11.92B | 11.63B | 11.94B | 13.02B | 14.73B | 15.21B |
|
Total Debt (Quarter)
|
| | 2.81B | | 2.89B | 2.93B | 2.99B | 5.96B | 7.29B | 7.38B | 7.31B | 7.15B | 7.36B | 7.58B | 7.17B | 7.04B | 8.02B | 8.10B | 7.96B | 8.07B | 8.41B | 8.52B | 8.16B | 7.75B | 7.84B | 8.00B | 7.79B | 7.35B | 8.21B | 8.37B | 9.44B | 9.14B | 8.99B | 10.08B | 11.75B | 11.61B |
|
Common Equity (Quarter)
|
| | 0.09B | | -0.02B | 0.01B | 0.07B | 0.09B | 1.40B | 1.50B | -0.42B | 1.57B | 1.58B | 1.71B | 0.00B | 1.81B | 1.80B | 1.81B | -0.07B | 1.49B | 1.45B | 1.50B | 0.00B | 1.50B | 1.50B | 1.54B | 2.29B | 1.75B | 1.95B | 2.21B | 0.00B | 0.00B | 3.16B | 3.33B | 3.40B | 3.38B |
|
Shareholder's Equity (Quarter)
|
| | 0.49B | | -0.02B | 0.01B | -0.50B | 0.09B | 1.40B | 1.50B | -0.42B | 1.57B | 1.58B | 1.71B | 0.00B | 1.81B | 1.80B | 1.81B | 0.50B | 1.49B | 1.45B | 1.50B | 0.00B | 1.50B | 1.50B | 1.54B | -2.08B | 1.75B | 1.95B | 2.21B | 0.00B | 2.33B | 3.16B | 3.33B | 3.40B | 3.38B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 3.69B | | 3.95B | 4.00B | 4.14B | 7.30B | 10.94B | 10.99B | 11.03B | 10.92B | 11.33B | 11.56B | 10.88B | 11.25B | 12.47B | 12.48B | 12.13B | 12.28B | 12.61B | 12.60B | 12.08B | 11.78B | 12.12B | 12.28B | 11.99B | 11.82B | 13.28B | 13.74B | 15.03B | 14.69B | 15.11B | 16.35B | 18.13B | 18.59B |
|
Treasury Shares (Quarter)
|
| | | | | | | | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | 0.09B | | -0.59B | -0.53B | -0.50B | -0.49B | 0.07B | -0.47B | -0.42B | 0.06B | 0.03B | -0.18B | 0.02B | 0.02B | 0.02B | -0.04B | 0.50B | 0.62B | -0.15B | 0.92B | 1.09B | 1.18B | -0.19B | 1.50B | 1.65B | -0.21B | 1.91B | -0.14B | -0.15B | -0.18B | 3.46B | -0.18B | 4.10B | 4.28B |