|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.15B | 0.12B | 0.12B | 0.15B | 0.89B | 0.14B | 0.35B | 0.26B | 0.14B | 0.15B | 0.46B | 0.32B | 0.17B | 0.61B | 0.41B | 0.22B | 0.44B | 0.17B | 0.20B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.15B | 0.12B | 0.12B | 0.15B | 0.89B | 0.14B | 0.35B | 0.26B | 0.14B | 0.15B | 0.46B | 0.32B | 0.17B | 0.61B | 0.41B | 0.22B | 0.44B | 0.17B | 0.20B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 2.19B | 2.32B | 2.28B | 2.33B | 2.49B | 2.45B | 2.46B | 2.42B | 2.58B | 2.65B | 2.63B | 2.53B | 2.73B | 2.84B | 3.27B | 3.26B | 3.41B | 3.40B | 3.44B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.45B | 0.35B | 0.27B | 0.14B | 0.17B | 0.22B | 0.29B | 0.19B | 0.27B | 0.27B | 0.13B | 0.15B | 0.25B | 0.28B | 0.41B | 0.33B | 0.52B | 0.62B | 0.62B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | 2.65B | 2.67B | 2.55B | 2.48B | 2.67B | 2.68B | 2.75B | 2.61B | 2.85B | 2.92B | 2.76B | 2.69B | 2.98B | 3.12B | 3.69B | 3.59B | 3.93B | 4.02B | 4.05B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.19B | 0.18B | 0.18B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.31B | 0.27B | 0.27B | 0.28B | 0.27B | 0.29B | 0.28B | 0.34B | 0.32B | 0.32B | 0.30B | 0.33B | 1.10B | 0.34B | 0.47B | 0.43B | 0.39B | 0.42B | 0.43B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33B | 3.23B | 3.18B | 3.07B | 3.06B | 3.99B | 3.26B | 3.55B | 3.37B | 3.48B | 3.56B | 3.80B | 3.53B | 4.44B | 4.26B | 4.77B | 4.46B | 4.98B | 4.84B | 4.91B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.04B | 14.11B | 14.08B | 14.42B | 14.30B | 14.38B | 14.74B | 15.72B | 15.71B | 15.92B | 16.23B | 16.97B | 17.04B | 17.42B | 17.93B | 19.34B | 19.55B | 19.96B | 20.07B | 20.38B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.42B | 0.37B | 0.43B | 0.62B | 0.40B | 0.37B | 0.46B | 0.57B | 0.56B | 0.54B | 0.07B | 0.59B | 0.55B | 0.46B | 0.09B | 0.82B | 0.81B | 0.54B | 0.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.98B | 8.99B | 9.01B | 9.03B | 9.03B | 9.02B | 9.09B | 9.32B | 9.34B | 9.40B | 9.40B | 9.25B | 9.25B | 9.36B | 9.82B | 13.44B | 13.53B | 13.89B | 13.89B | 13.88B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 0.96B | 0.92B | 0.90B | 0.87B | 0.83B | 0.85B | 0.02B | 0.82B | 0.81B | 0.78B | 0.76B | 0.73B | 0.75B | 0.74B | 4.19B | 4.01B | 3.96B | 3.87B | 0.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97B | 9.95B | 9.93B | 9.93B | 9.90B | 9.86B | 9.94B | 9.34B | 10.17B | 10.21B | 10.18B | 10.01B | 9.97B | 10.12B | 10.56B | 17.63B | 17.54B | 17.85B | 17.77B | 14.84B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | 0.89B | 0.88B | 0.90B | 0.89B | 0.90B | 0.93B | 1.02B | 1.00B | 0.99B | 1.00B | 1.01B | 1.01B | 1.01B | 0.99B | 1.57B | 1.56B | 1.56B | 1.60B | 1.61B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.74B | 25.81B | 25.66B | 26.03B | 26.16B | 26.14B | 26.58B | 27.82B | 27.92B | 28.13B | 28.37B | 29.02B | 29.14B | 29.56B | 30.47B | 39.79B | 40.03B | 40.74B | 40.77B | 40.92B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.07B | 29.04B | 28.84B | 29.10B | 29.22B | 30.13B | 29.84B | 31.37B | 31.29B | 31.61B | 31.93B | 32.82B | 32.67B | 34.00B | 34.73B | 44.57B | 44.49B | 45.72B | 45.61B | 45.84B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.39B | 1.47B | 1.38B | 1.38B | 1.38B | 1.49B | 1.77B | 1.51B | 1.63B | 1.74B | 1.71B | 1.62B | 1.78B | 1.85B | 2.05B | 1.90B | 2.02B | 2.08B | 1.87B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.39B | 1.47B | 1.38B | 1.38B | 1.38B | 1.49B | 1.77B | 1.51B | 1.63B | 1.74B | 1.71B | 1.62B | 1.78B | 1.85B | 2.05B | 1.90B | 2.02B | 2.08B | 1.87B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.37B | 1.47B | 1.43B | 1.39B | 1.49B | 1.50B | 1.62B | 1.43B | 1.54B | 1.60B | 1.60B | 1.41B | 1.52B | 1.65B | 2.18B | 1.81B | 2.14B | 2.08B | 2.21B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.36B | 0.60B | 0.71B | 0.43B | 0.23B | 0.26B | 0.41B | 0.34B | 0.51B | 0.30B | 0.33B | 0.34B | 0.24B | 0.68B | 1.36B | 0.95B | 0.96B | 0.88B | 0.71B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.56B | 0.56B | 0.57B | 0.60B | 0.62B | 0.59B | 0.59B | 0.58B | 0.57B | 0.59B | 0.58B | 0.59B | 0.58B | 0.60B | 0.67B | 0.69B | 0.69B | 0.70B | 0.73B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 3.68B | 4.10B | 4.08B | 3.81B | 3.72B | 3.83B | 4.39B | 3.86B | 4.25B | 4.22B | 4.23B | 3.95B | 4.14B | 4.78B | 6.26B | 5.35B | 5.82B | 5.74B | 5.52B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24B | 12.88B | 12.45B | 12.70B | 13.05B | 14.05B | 13.80B | 14.57B | 15.03B | 14.86B | 15.13B | 15.89B | 15.76B | 16.50B | 15.98B | 22.54B | 22.88B | 23.06B | 22.48B | 22.20B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.74B | 1.71B | 1.69B | 1.68B | 1.63B | 1.63B | 1.73B | 1.78B | 1.78B | 1.81B | 1.83B | 1.88B | 1.83B | 1.88B | 2.81B | 2.84B | 2.87B | 3.02B | 3.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 1.07B | 2.35B | 2.37B | 2.41B | 2.43B | 2.44B | 1.11B | 1.08B | 2.73B | 1.08B | 1.09B | 2.91B | 2.94B | 2.96B | 3.05B | 1.68B | 3.09B | 3.13B | 1.69B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.38B | 20.61B | 19.32B | 19.60B | 19.66B | 20.51B | 20.39B | 23.40B | 23.40B | 21.95B | 23.89B | 24.84B | 22.68B | 23.61B | 23.79B | 33.27B | 34.15B | 33.43B | 32.96B | 34.16B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.64B | 21.68B | 21.67B | 21.97B | 22.07B | 22.94B | 22.83B | 24.50B | 24.48B | 24.69B | 24.97B | 25.93B | 25.59B | 26.55B | 26.76B | 36.31B | 35.84B | 36.52B | 36.09B | 35.84B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49B | 13.24B | 13.05B | 13.40B | 13.49B | 14.28B | 14.06B | 14.98B | 15.37B | 15.37B | 15.43B | 16.23B | 16.10B | 16.74B | 16.65B | 23.90B | 23.84B | 24.02B | 23.36B | 22.91B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 7.35B | 7.17B | 7.13B | 7.15B | 7.19B | 7.01B | 6.86B | 6.81B | 6.93B | 6.97B | 6.90B | 7.08B | 7.45B | 7.97B | 8.25B | 8.65B | 9.20B | 9.52B | 9.99B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 7.35B | 7.17B | 7.13B | 7.15B | 7.19B | 7.01B | 6.86B | 6.81B | 6.93B | 6.97B | 6.90B | 7.08B | 7.45B | 7.97B | 8.25B | 8.65B | 9.20B | 9.52B | 9.99B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.07B | 29.04B | 28.84B | 29.10B | 29.22B | 30.13B | 29.84B | 31.37B | 31.29B | 31.61B | 31.93B | 32.82B | 32.67B | 34.00B | 34.73B | 44.57B | 44.49B | 45.72B | 45.61B | 45.84B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.01B | 0.23B | 0.23B | 0.23B | 0.00B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.01B | 0.02B | 12.25B | 12.56B | -0.09B | 13.17B | -0.06B | -0.03B | 14.12B | -0.04B | -0.06B | -0.07B | 15.56B | -0.12B | 16.16B | 0.01B | -0.03B | -0.01B |