|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 3.20B | 2.74B | 4.47B | 4.64B | 0.68B | 5.28B | 4.96B | 1.55B | 6.94B | 1.03B | 0.97B | 7.08B | 1.42B | 2.02B | 14.99B | 16.69B | 14.30B | 1.40B | 1.40B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 3.17B | 3.28B | 0.14B | 0.12B | 0.13B | 0.18B | 0.20B | 0.20B | 0.17B | 0.17B | 0.19B | 0.19B | 0.20B | 0.23B | 0.23B | 0.21B | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36B | 6.38B | 6.01B | 4.60B | 4.76B | 0.81B | 5.46B | 5.16B | 1.75B | 7.12B | 1.20B | 1.16B | 7.27B | 1.61B | 2.25B | 15.22B | 16.90B | 14.30B | 1.40B | 1.40B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.31B | 8.39B | 7.76B | 11.75B | 21.61B | 18.45B | 16.96B | 16.41B | 3.53B | 3.72B | 3.77B | 3.79B | 4.15B | 4.18B | 3.99B | 3.90B | 4.52B | 4.74B | 5.43B | 5.17B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | 0.01B | 1.05B | 0.91B | 1.39B | 1.29B | 1.24B | 0.69B | 0.01B | 1.54B | 0.02B | 1.27B | 0.01B | 0.01B | 0.07B | 1.86B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32B | 8.42B | 7.79B | 11.78B | 21.61B | 18.46B | 18.01B | 17.32B | 4.92B | 5.01B | 5.01B | 4.47B | 4.16B | 5.71B | 4.01B | 5.17B | 4.53B | 4.75B | 5.49B | 7.03B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 1.37B | 1.45B | 0.18B | 1.50B | 1.56B | 0.40B | 0.30B | 0.42B | 0.44B | 0.45B | 0.41B | 0.40B | 0.44B | 0.52B | 0.46B | 0.51B | 0.71B | 0.89B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67B | 15.94B | 15.14B | 17.67B | 27.52B | 24.74B | 23.80B | 22.29B | 28.78B | 36.85B | 35.94B | 32.12B | 41.48B | 43.31B | 37.28B | 44.11B | 53.44B | 57.84B | 43.01B | 34.36B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.06B | | | | 0.05B | | | | 0.06B | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.15B | | | | 0.17B | | | | 0.17B | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.45B | 0.45B | 0.50B | 0.51B | 0.57B | 0.56B | 0.58B | 0.58B | 0.64B | 0.65B | 0.73B | 0.70B | 0.66B | 0.66B | 0.65B | 0.65B | 0.69B | 0.80B | 0.79B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | 6.63B | 6.63B | 8.67B | 8.73B | 9.04B | 8.84B | 9.49B | 9.70B | 10.51B | 10.47B | 11.48B | 11.53B | 11.92B | 12.19B | 12.27B | 12.71B | 13.74B | 22.21B | 22.59B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 2.45B | 2.34B | 3.95B | 3.88B | 3.19B | 3.05B | 3.37B | 3.40B | 3.72B | 3.58B | 4.63B | 4.62B | 4.39B | 4.35B | 4.53B | 4.53B | 5.13B | 10.75B | 10.68B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.99B | 9.08B | 8.97B | 12.62B | 12.61B | 12.23B | 11.89B | 12.86B | 13.11B | 14.23B | 14.05B | 16.11B | 16.15B | 16.30B | 16.55B | 16.80B | 17.25B | 18.87B | 32.97B | 33.28B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.13B | 1.17B | 0.02B | 1.17B | 1.14B | 1.14B | 1.30B | 1.24B | 1.16B | 1.11B | 1.13B | 1.05B | 1.04B | 1.02B | 0.96B | 0.89B | 0.69B | 0.03B | 0.04B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.86B | 0.85B | 0.97B | 0.98B | 0.95B | 0.93B | 0.99B | 1.03B | 1.11B | 1.09B | 1.13B | 1.20B | 1.31B | 1.36B | 1.35B | 1.49B | 1.57B | 1.63B | 1.60B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75B | 11.88B | 11.78B | 15.57B | 15.38B | 15.11B | 14.72B | 16.07B | 16.32B | 17.52B | 17.27B | 19.50B | 19.50B | 19.69B | 19.96B | 20.14B | 20.66B | 22.28B | 36.06B | 36.31B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41B | 27.82B | 26.92B | 33.24B | 42.90B | 39.85B | 38.52B | 38.36B | 45.09B | 54.37B | 53.20B | 51.62B | 60.98B | 63.01B | 57.24B | 64.25B | 74.10B | 80.12B | 79.07B | 70.67B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21B | 9.72B | 9.16B | 13.85B | 23.18B | 20.38B | 19.27B | 18.70B | | | | | | | | | | | | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.24B | 0.25B | 0.71B | 0.44B | 0.31B | 0.68B | 0.92B | 0.42B | 0.67B | 0.11B | 0.28B | 0.20B | 0.20B | 0.52B | 0.64B | 0.77B | 0.64B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21B | 9.92B | 9.36B | 14.09B | 23.43B | 21.09B | 19.71B | 19.01B | 0.68B | 0.92B | 0.42B | 0.67B | 0.11B | 0.28B | 0.20B | 0.20B | 0.52B | 0.64B | 0.77B | 0.64B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.41B | 1.54B | 1.90B | 1.97B | 1.68B | 1.97B | 2.00B | 2.23B | 2.06B | 2.43B | 2.55B | 3.47B | 3.11B | 3.22B | 3.59B | 3.97B | 2.82B | 3.51B | 4.02B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.24B | 0.25B | 0.71B | 0.44B | 0.31B | 0.68B | 0.92B | 0.42B | 0.67B | 0.11B | 0.28B | 0.20B | 0.20B | 0.52B | 0.64B | 0.77B | 0.64B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.53B | 0.53B | 0.52B | 0.58B | 0.56B | 0.53B | 0.55B | 0.63B | 0.66B | 0.63B | 0.64B | 0.72B | 0.70B | 0.68B | 0.54B | 0.63B | 0.63B | 0.77B | 0.74B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.52B | 12.02B | 11.66B | 16.73B | 26.14B | 23.50B | 22.46B | 21.34B | 27.10B | 35.59B | 34.47B | 31.06B | 39.64B | 41.61B | 35.20B | 29.26B | 37.04B | 42.54B | 40.76B | 32.52B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37B | 5.71B | 5.07B | 5.81B | 5.76B | 5.56B | 5.56B | 5.56B | 6.02B | 6.02B | 6.02B | 7.01B | 7.99B | 7.79B | 7.79B | 12.73B | 12.42B | 12.10B | 12.10B | 12.10B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.12B | 0.15B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.09B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.11B | 0.11B | 0.17B | 0.01B | 0.01B | 0.01B | 0.06B | 0.05B | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.30B | 0.28B | 0.31B | 0.33B | 0.31B | 0.30B | 0.30B | 0.31B | 0.33B | 0.32B | 0.35B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.40B | 0.58B | 0.52B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.37B | 1.37B | 1.87B | 1.81B | 1.69B | 1.66B | 1.90B | 1.74B | 1.92B | 1.81B | 2.32B | 1.60B | 1.61B | 1.65B | 1.69B | 1.89B | 1.96B | 2.27B | 2.02B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.26B | 18.10B | 17.07B | 22.91B | 32.30B | 29.44B | 28.38B | 27.26B | 33.49B | 42.01B | 40.88B | 38.48B | 48.03B | 49.80B | 43.38B | 42.39B | 49.85B | 55.11B | 53.56B | 45.29B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64B | 19.46B | 18.45B | 24.78B | 34.12B | 31.13B | 30.04B | 29.17B | 35.24B | 43.93B | 42.69B | 40.80B | 49.63B | 51.41B | 45.03B | 44.08B | 51.74B | 57.07B | 55.83B | 47.32B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37B | 5.91B | 5.27B | 6.06B | 6.01B | 6.27B | 6.00B | 5.87B | 6.70B | 6.94B | 6.45B | 7.68B | 8.10B | 8.07B | 7.99B | 12.93B | 12.93B | 12.74B | 12.87B | 12.74B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78B | 8.35B | 8.47B | 8.56B | 9.04B | 8.86B | 8.63B | 9.19B | 9.86B | 10.44B | 10.51B | 10.81B | 11.34B | 11.60B | 12.21B | 20.15B | 22.35B | 23.06B | 23.21B | 23.32B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78B | 8.35B | 8.47B | 8.56B | 9.04B | 8.86B | 8.63B | 9.19B | 9.86B | 10.44B | 10.51B | 10.81B | 11.34B | 11.60B | 12.21B | 20.18B | 22.35B | 23.06B | 23.24B | 23.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41B | 27.82B | 26.92B | 33.24B | 42.90B | 39.85B | 38.52B | 38.36B | 45.09B | 54.37B | 53.20B | 51.62B | 60.98B | 63.01B | 57.24B | 64.25B | 74.10B | 80.12B | 79.07B | 70.67B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | -0.53B | -0.67B | -0.61B | -0.67B | -1.06B | -1.48B | 0.03B | 3.93B | -0.88B | 4.21B | 4.05B | 4.53B | -0.94B | 4.86B | -1.15B | -0.93B | 5.72B | 5.82B | -0.53B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |