|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07B | 7.15B | 8.94B | 6.41B | 7.05B | 7.07B | 4.03B | 5.46B | 4.47B | 2.84B | 2.42B | 2.24B | 1.65B | 1.52B | 1.21B | 0.83B | 2.15B | 1.76B | 1.93B | 1.42B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 0.65B | 0.20B | 0.52B | 0.15B | | 1.99B | 0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27B | 7.80B | 9.14B | 6.93B | 7.21B | 7.07B | 6.02B | 5.47B | 4.49B | 2.86B | 2.43B | 2.24B | 1.65B | 1.52B | 1.21B | 0.83B | 2.15B | 1.76B | 1.93B | 1.42B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.28B | 0.25B | 0.27B | 0.36B | 0.36B | 0.40B | 0.51B | 0.45B | 0.48B | 0.56B | 0.64B | 0.49B | 0.63B | 0.59B | 0.54B | 0.57B | 0.65B | 0.68B | 0.66B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.06B | 0.07B | 0.21B | 0.19B | 0.22B | 0.23B | 0.32B | 0.27B | 0.29B | 0.33B | 0.43B | 0.33B | 0.34B | 0.35B | 0.45B | 0.34B | 0.36B | 0.39B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.45B | 0.30B | 0.34B | 0.57B | 0.55B | 0.61B | 0.74B | 0.77B | 0.76B | 0.85B | 0.97B | 0.93B | 0.96B | 0.93B | 0.90B | 1.01B | 0.99B | 1.04B | 1.06B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.32B | 0.36B | 0.39B | 0.42B | 0.42B | 0.43B | 0.45B | 0.44B | 0.48B | 0.53B | 0.53B | 0.51B | 0.49B | 0.51B | 0.52B | 0.48B | 0.47B | 0.51B | 0.51B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.51B | 0.38B | 0.47B | 0.57B | 0.58B | 0.65B | 0.71B | 0.83B | 0.85B | 1.77B | 1.07B | 1.12B | 0.98B | 1.07B | 1.08B | 1.16B | 0.98B | 1.11B | 1.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20B | 8.91B | 10.13B | 8.06B | 8.55B | 8.43B | 7.49B | 7.14B | 6.21B | 4.68B | 5.27B | 4.48B | 3.77B | 3.63B | 3.38B | 2.98B | 4.35B | 3.87B | 4.22B | 3.72B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | | | | 0.79B | | | | 1.28B | | | | 0.54B | | | | 0.46B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93B | | | | 3.97B | | | | 4.21B | | | | 4.71B | | | | 5.32B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.50B | 38.92B | 38.11B | 40.18B | 39.26B | 38.14B | 38.69B | 39.36B | 39.58B | 39.95B | 40.12B | 41.52B | 42.10B | 42.38B | 41.80B | 41.65B | 42.75B | 42.89B | 43.49B | 43.70B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 0.81B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.19B | 1.18B | 1.18B | 1.17B | 1.15B | 1.16B | 1.16B | 1.16B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.16B | 1.16B | 1.18B | 1.18B | 1.18B | 1.18B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 2.00B | 1.76B | 1.76B | 1.75B | 1.73B | 1.74B | 1.74B | 1.74B | 1.75B | 1.75B | 1.75B | 1.75B | 1.75B | 1.74B | 1.74B | 1.76B | 1.76B | 1.76B | 1.76B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 2.32B | 0.01B | 2.00B | 2.22B | 2.46B | 2.52B | 0.01B | 0.02B | 0.02B | 0.72B | 0.78B | 0.70B | 0.67B | 0.78B | 0.82B | 0.94B | 0.96B | 0.89B | 1.09B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.87B | 44.60B | 43.21B | 45.22B | 44.43B | 43.48B | 44.21B | 44.84B | 45.67B | 45.07B | 43.85B | 45.28B | 45.84B | 46.18B | 45.68B | 45.56B | 46.82B | 46.96B | 47.47B | 47.85B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.06B | 53.51B | 53.34B | 53.28B | 52.99B | 51.92B | 51.70B | 51.98B | 51.87B | 49.76B | 49.12B | 49.76B | 49.60B | 49.80B | 49.06B | 48.53B | 51.16B | 50.83B | 51.69B | 51.57B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.67B | 0.80B | 0.77B | 0.91B | 0.92B | 1.05B | 1.02B | 1.04B | 1.10B | 1.17B | 1.10B | 1.06B | 1.06B | 1.13B | 1.09B | 1.20B | 1.17B | 1.25B | 1.24B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 3.10B | 2.79B | 2.74B | 2.67B | 2.67B | 0.20B | 0.20B | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | 3.77B | 3.59B | 3.51B | 3.59B | 3.60B | 1.25B | 1.22B | 1.04B | 1.10B | 1.17B | 1.10B | 1.06B | 1.06B | 1.13B | 1.09B | 1.20B | 1.17B | 1.25B | 1.24B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.57B | 1.64B | 1.63B | 1.69B | 1.87B | 1.94B | 1.95B | 1.95B | 2.02B | 2.00B | 2.32B | 2.11B | 2.39B | 2.36B | 1.94B | 2.07B | 1.98B | 2.24B | 2.03B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 1.30B | 1.93B | 2.74B | 3.20B | 2.67B | 0.20B | 2.26B | | | 2.09B | 2.19B | 2.18B | 2.21B | 1.54B | 1.53B | 1.39B | 1.42B | 2.60B | 1.50B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.17B | 0.17B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50B | 2.70B | 3.11B | 3.37B | 4.77B | 4.80B | 5.10B | 5.70B | 6.89B | 5.96B | 6.40B | 7.00B | 8.30B | 6.44B | 6.80B | 7.30B | 8.50B | 6.69B | 7.20B | 7.90B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75B | 9.49B | 10.41B | 10.92B | 13.38B | 12.95B | 10.61B | 11.09B | 11.84B | 11.01B | 11.48B | 12.40B | 13.38B | 12.27B | 11.62B | 11.58B | 12.92B | 11.44B | 13.09B | 12.42B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.97B | 26.83B | 28.51B | 29.89B | 29.26B | 28.52B | 31.95B | 32.67B | 31.92B | 29.52B | 28.48B | 28.54B | 27.15B | 26.64B | 25.94B | 25.49B | 25.86B | 25.06B | 24.04B | 23.79B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.27B | 1.24B | 1.19B | 1.12B | 1.08B | 1.19B | 1.15B | 1.21B | 1.18B | 1.17B | 1.14B | 1.17B | 1.26B | 1.24B | 1.21B | 1.22B | 1.20B | 1.18B | 1.15B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.06B | 1.04B | 0.97B | 0.96B | 0.99B | 0.89B | 0.91B | 1.04B | 1.09B | 1.10B | 1.00B | 1.07B | 1.04B | 1.01B | 1.08B | 1.16B | 1.20B | 1.10B | 1.16B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.04B | 37.59B | 40.16B | 42.00B | 43.76B | 42.55B | 43.75B | 44.91B | 44.96B | 41.70B | 41.13B | 42.08B | 41.71B | 40.17B | 38.79B | 38.27B | 40.00B | 37.70B | 38.32B | 37.37B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.19B | 38.65B | 41.20B | 42.97B | 44.73B | 43.54B | 44.64B | 45.81B | 46.01B | 42.80B | 42.24B | 43.08B | 42.79B | 41.21B | 39.81B | 39.35B | 41.16B | 38.90B | 39.42B | 38.54B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.07B | 28.13B | 30.44B | 32.63B | 32.46B | 31.19B | 32.15B | 34.94B | 31.92B | 29.52B | 30.57B | 30.74B | 29.34B | 28.86B | 27.47B | 27.02B | 27.25B | 26.48B | 26.64B | 25.29B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.88B | 14.86B | 12.14B | 10.31B | 8.26B | 8.38B | 7.07B | 6.17B | 5.87B | 6.96B | 6.88B | 6.68B | 6.81B | 8.60B | 9.25B | 9.18B | 10.01B | 11.93B | 12.27B | 13.03B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.88B | 14.86B | 12.14B | 10.31B | 8.26B | 8.38B | 7.07B | 6.17B | 5.87B | 6.96B | 6.88B | 6.68B | 6.81B | 8.60B | 9.25B | 9.18B | 10.01B | 11.93B | 12.28B | 13.05B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.06B | 53.51B | 53.34B | 53.28B | 52.99B | 51.92B | 51.70B | 51.98B | 51.87B | 49.76B | 49.12B | 49.76B | 49.60B | 49.80B | 49.06B | 48.53B | 51.16B | 50.83B | 51.69B | 51.57B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.13B | 0.07B | 0.07B | 0.07B | 0.01B | 0.13B | 0.13B | 0.07B | 0.01B | 0.13B | 0.07B | 0.07B | 0.01B | 0.13B | 0.13B | 0.13B | 0.07B | 0.07B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13B | 9.19B | -1.50B | -1.49B | 2.65B | -2.02B | -1.98B | -0.43B | -1.90B | 0.23B | -1.94B | -0.03B | 0.06B | -1.89B | -1.98B | 1.99B | -1.75B | -1.72B | -1.81B | -1.74B |