|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.34B | 0.15B | 0.39B | 0.22B | 0.20B | 0.08B | 0.13B | 0.09B | 0.10B | 0.08B | 0.11B | 0.08B | 0.12B | 0.06B | 0.11B | 0.11B | 0.12B | 0.05B | 0.11B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.34B | 0.15B | 0.39B | 0.22B | 0.20B | 0.08B | 0.13B | 0.09B | 0.10B | 0.08B | 0.11B | 0.08B | 0.12B | 0.06B | 0.11B | 0.11B | 0.12B | 0.05B | 0.11B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.69B | 0.71B | 0.73B | 0.80B | 0.81B | 0.83B | 0.81B | 0.86B | 0.87B | 0.86B | 0.90B | 0.96B | 0.99B | 0.94B | 0.95B | 1.03B | 1.07B | 1.02B | 1.03B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.69B | 0.71B | 0.73B | 0.80B | 0.81B | 0.83B | 0.81B | 0.86B | 0.87B | 0.86B | 0.90B | 0.96B | 0.99B | 0.94B | 0.95B | 1.03B | 1.07B | 1.02B | 1.03B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.08B | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.02B | 0.29B | 0.24B | 0.22B | 0.03B | 0.19B | 0.16B | 0.19B | 0.03B | 0.21B | 0.20B | 0.25B | 0.04B | 0.22B | 0.21B | 0.22B | 0.07B | 0.23B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.16B | 1.03B | 1.41B | 1.26B | 1.23B | 1.12B | 1.13B | 1.11B | 1.15B | 1.14B | 1.22B | 1.24B | 1.36B | 1.23B | 1.28B | 1.35B | 1.40B | 1.31B | 1.38B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.41B | 5.72B | 5.77B | 5.86B | 6.35B | 6.95B | 6.96B | 7.03B | 7.10B | 7.23B | 7.83B | 7.90B | 8.23B | 8.04B | 8.22B | 8.38B | 8.42B | 8.73B | 8.71B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 6.01B | 6.19B | 6.43B | 6.46B | 6.57B | 6.90B | 6.94B | 6.99B | 7.31B | 7.40B | 7.60B | 7.70B | 7.92B | 7.95B | 8.06B | 8.22B | 8.28B | 8.39B | 8.41B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.26B | 1.35B | 1.39B | 1.40B | 1.49B | 2.66B | 1.70B | 1.66B | 1.62B | 1.60B | 3.04B | 1.89B | 3.23B | 1.99B | 2.07B | 3.46B | 2.00B | 2.01B | 1.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 7.27B | 7.54B | 7.82B | 7.86B | 8.06B | 9.56B | 8.64B | 8.65B | 8.93B | 9.01B | 10.64B | 9.60B | 11.16B | 9.94B | 10.12B | 11.69B | 10.28B | 10.40B | 10.37B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.12B | | | | 0.14B | | | | 0.20B | | | | 0.14B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.09B | 0.12B | 0.07B | 0.11B | 0.13B | 0.10B | 0.11B | 0.13B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.09B | 0.10B | 0.16B | 0.11B | 0.18B | 0.21B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60B | 13.11B | 13.67B | 14.00B | 14.16B | 14.90B | 16.02B | 16.09B | 16.25B | 16.58B | 16.77B | 17.87B | 18.07B | 18.74B | 18.59B | 18.97B | 19.33B | 19.38B | 19.82B | 19.81B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | 14.27B | 14.70B | 15.41B | 15.42B | 16.13B | 17.13B | 17.23B | 17.36B | 17.73B | 17.92B | 19.08B | 19.30B | 20.10B | 19.82B | 20.25B | 20.68B | 20.78B | 21.13B | 21.19B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.34B | 0.39B | 0.42B | 0.50B | 0.51B | 0.64B | 0.53B | 0.54B | 0.60B | 0.64B | 0.59B | 0.66B | 0.71B | 0.64B | 0.63B | 0.73B | 0.76B | 0.77B | 0.71B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.36B | 0.41B | 0.44B | 0.51B | 0.52B | 0.65B | 0.55B | 0.55B | 0.62B | 0.66B | 0.60B | 0.68B | 0.72B | 0.65B | 0.64B | 0.74B | 0.77B | 0.78B | 0.72B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.45B | 0.03B | 0.40B | 0.42B | 0.46B | 0.43B | 0.39B | 0.45B | 0.45B | 0.52B | 0.51B | 0.57B | 0.55B | 0.74B | 0.69B | 0.71B | 0.76B | 0.81B | 0.75B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.07B | | | | 0.05B | | | | 0.01B | | | | 0.04B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.01B | 0.06B | 0.06B | 0.01B | 0.03B | 0.09B | 0.02B | 0.10B | 0.06B | 0.06B | 0.01B | 0.09B | 0.01B | 0.01B | 0.06B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.27B | 0.29B | 0.31B | 0.31B | 0.33B | 0.34B | 0.34B | 0.34B | 0.36B | 0.37B | 0.38B | 0.38B | 0.38B | 0.40B | 0.41B | 0.41B | 0.42B | 0.42B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.15B | 1.23B | 1.26B | 1.34B | 1.38B | 1.51B | 1.38B | 1.46B | 1.58B | 1.69B | 1.63B | 1.77B | 1.75B | 1.88B | 1.83B | 2.00B | 2.09B | 2.12B | 2.01B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | 4.87B | 5.04B | 5.82B | 5.63B | 6.21B | 6.89B | 6.92B | 6.68B | 6.80B | 6.72B | 7.80B | 7.70B | 8.16B | 8.07B | 8.39B | 8.34B | 8.62B | 8.81B | 9.09B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.78B | 0.99B | 1.00B | 0.99B | 0.99B | 1.14B | 1.04B | 1.05B | 1.05B | 1.02B | 1.05B | 1.07B | 1.10B | 1.16B | 1.01B | 1.04B | 1.07B | 1.23B | 1.11B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.16B | 0.17B | 0.17B | 0.22B | 0.24B | 0.24B | 0.25B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.02B | 0.03B | 0.03B | 0.03B | 0.42B | 0.02B | 0.45B | 0.46B | 0.02B | 0.52B | 0.02B | 0.49B | 0.03B | 0.03B | 0.03B | 0.65B | 0.02B | 0.58B | 0.62B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79B | 7.37B | 7.67B | 8.62B | 8.52B | 8.77B | 10.00B | 9.54B | 9.44B | 10.12B | 9.69B | 11.27B | 10.83B | 11.81B | 11.93B | 12.21B | 11.67B | 12.67B | 12.31B | 12.51B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24B | 7.39B | 7.71B | 8.66B | 8.55B | 9.19B | 10.02B | 9.99B | 9.90B | 10.14B | 10.22B | 11.29B | 11.32B | 11.83B | 11.96B | 12.24B | 12.32B | 12.69B | 12.88B | 13.13B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | 4.87B | 5.05B | 5.88B | 5.69B | 6.22B | 6.95B | 6.99B | 6.69B | 6.84B | 6.82B | 7.81B | 7.79B | 8.22B | 8.13B | 8.40B | 8.42B | 8.63B | 8.82B | 9.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87B | 6.88B | 6.99B | 6.76B | 6.87B | 6.94B | 7.11B | 7.24B | 7.46B | 7.59B | 7.70B | 7.79B | 7.98B | 8.26B | 7.86B | 8.01B | 8.35B | 8.09B | 8.25B | 8.06B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87B | 6.88B | 6.99B | 6.76B | 6.87B | 6.94B | 7.11B | 7.24B | 7.46B | 7.59B | 7.70B | 7.79B | 7.98B | 8.26B | 7.86B | 8.01B | 8.35B | 8.09B | 8.25B | 8.06B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | 14.27B | 14.70B | 15.41B | 15.42B | 16.13B | 17.13B | 17.23B | 17.36B | 17.73B | 17.92B | 19.08B | 19.30B | 20.10B | 19.82B | 20.25B | 20.68B | 20.78B | 21.13B | 21.19B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 2.95B | 3.06B | 3.18B | 0.04B | -0.08B | 3.65B | 3.78B | 3.93B | -0.05B | 4.14B | 4.30B | -0.09B | 4.73B | -0.21B | -0.21B | 4.83B | 5.03B | -0.11B | -0.14B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |