|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.33B | 0.19B | 0.18B | 0.33B | 0.95B | 0.36B | 0.34B | 0.44B | 0.55B | 0.59B | 0.52B | 0.48B | 0.34B | 0.38B | 0.40B | 0.41B | 0.26B | 0.25B | 0.59B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.33B | 0.19B | 0.18B | 0.33B | 0.96B | 0.39B | 0.36B | 0.46B | 0.58B | 0.64B | 0.56B | 0.53B | 0.40B | 0.42B | 0.44B | 0.44B | 0.28B | 0.27B | 0.62B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.20B | 0.20B | 0.14B | 0.15B | 0.22B | 0.20B | 0.15B | 0.15B | 0.21B | 0.20B | 0.17B | 0.18B | 0.26B | 0.20B | 0.16B | 0.18B | 0.23B | 0.24B | 0.16B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.20B | 0.20B | 0.15B | 0.15B | 0.22B | 0.20B | 0.15B | 0.15B | 0.21B | 0.20B | 0.17B | 0.18B | 0.26B | 0.20B | 0.16B | 0.18B | 0.23B | 0.24B | 0.16B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.05B | 0.07B | 0.09B | 0.07B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.77B | 0.85B | 1.53B | 1.37B | 1.64B | 1.49B | 1.28B | 1.29B | 1.29B | 1.73B | 1.56B | 1.50B | 1.02B | 1.05B | 1.07B | 1.04B | 1.19B | 1.06B | 1.15B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49B | 7.54B | 7.44B | 7.65B | 7.66B | 7.54B | 7.44B | 7.42B | 7.86B | 7.75B | 8.03B | 9.53B | 9.75B | 9.95B | 9.89B | 9.94B | 10.33B | 11.38B | 11.30B | 11.60B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.64B | 0.63B | 0.38B | 0.02B | 0.04B | 0.07B | 0.06B | 0.06B | 0.35B | 0.02B | 0.36B | 0.35B | 0.32B | 0.32B | 0.31B | 0.30B | 0.11B | 0.11B | 0.13B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 2.19B | 2.15B | 3.10B | 2.38B | 0.08B | 0.08B | 3.44B | 0.07B | 0.07B | 2.35B | 3.38B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 2.19B | 2.15B | 3.10B | 2.38B | 0.08B | 0.08B | 3.44B | 0.07B | 0.07B | 2.35B | 3.38B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.10B | 0.10B | | | | | | | | | | | | | | 0.03B | 0.17B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 3.58B | 3.49B | 3.63B | 0.12B | 0.13B | 3.67B | 3.62B | 3.60B | 3.59B | 3.61B | 0.20B | 0.21B | 0.22B | 0.12B | 0.13B | 0.14B | 0.17B | 3.71B | 3.91B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11B | 11.11B | 10.93B | 0.17B | 11.26B | 11.01B | 11.11B | 0.31B | 11.46B | 11.34B | 11.64B | 1.13B | 13.37B | 13.50B | 13.20B | 1.09B | 13.61B | 14.85B | 15.01B | 0.36B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85B | 11.88B | 11.78B | 12.81B | 12.63B | 12.65B | 12.60B | 12.31B | 12.75B | 12.62B | 13.37B | 14.70B | 14.86B | 14.52B | 14.25B | 14.33B | 14.65B | 16.03B | 16.07B | 16.66B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.13B | 0.12B | 0.09B | 0.08B | 0.08B | 0.10B | 0.16B | 0.15B | 0.10B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.13B | 0.12B | 0.09B | 0.08B | 0.08B | 0.10B | 0.16B | 0.15B | 0.10B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.10B | 0.08B | 0.06B | 0.09B | 0.13B | 0.11B | 0.08B | 0.05B | 0.08B | 0.08B | 0.06B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.52B | 0.06B | 0.77B | 0.77B | 0.46B | 0.08B | 0.05B | 0.37B | 0.04B | 0.52B | 0.05B | 0.05B | 0.41B | 0.41B | 0.06B | 0.39B | 0.46B | 0.34B | 0.71B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.11B | 0.01B | 0.02B | 0.01B | 0.02B | 0.05B | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | 0.82B | 1.63B | 1.53B | 0.75B | 0.81B | 0.62B | 0.64B | 0.61B | 0.84B | 0.91B | 0.87B | 0.70B | 0.66B | 0.72B | 0.68B | 0.83B | 0.69B | 1.02B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46B | 7.43B | 7.30B | 6.94B | 6.98B | 6.61B | 6.52B | 6.49B | 6.77B | 6.71B | 7.00B | 7.48B | 7.58B | 6.80B | 6.73B | 6.75B | 7.23B | 8.25B | 8.08B | 7.90B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.21B | 1.18B | | 1.38B | 0.00B | 0.01B | 1.79B | 0.01B | 0.01B | 0.02B | 2.89B | 0.00B | 0.01B | 3.49B | 3.50B | 3.48B | 0.04B | 3.65B | 0.10B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.50B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.01B | 0.11B | 0.12B | 0.24B | 0.10B | 0.12B | 0.15B | 0.13B | 0.11B | 0.04B | 0.06B | 0.09B | 0.07B | 0.04B | 0.02B | 0.24B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.36B | 0.36B | 0.56B | 0.54B | 0.53B | 0.54B | 0.55B | 0.58B | 0.58B | 0.60B | 0.63B | 0.64B | 0.63B | 0.57B | 0.57B | 0.59B | 0.64B | 0.79B | 0.80B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.18B | 0.19B | 0.17B | 0.25B | 0.28B | 0.29B | 0.20B | 0.30B | 0.26B | 0.27B | 0.28B | 0.30B | 0.34B | 0.32B | 0.32B | 0.31B | 0.37B | 0.37B | 0.68B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11B | 8.12B | 8.01B | 7.88B | 7.96B | 7.71B | 7.67B | 7.66B | 7.95B | 7.88B | 8.26B | 8.80B | 8.94B | 8.10B | 7.96B | 8.05B | 8.54B | 9.62B | 9.59B | 9.72B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.85B | 8.88B | 8.82B | 9.51B | 9.49B | 8.46B | 8.48B | 8.28B | 8.59B | 8.48B | 9.10B | 9.71B | 9.81B | 8.80B | 8.62B | 8.77B | 9.23B | 10.45B | 10.28B | 10.74B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50B | 7.95B | 7.36B | 7.71B | 7.75B | 7.06B | 6.60B | 6.54B | 7.13B | 6.75B | 7.52B | 7.53B | 7.63B | 7.21B | 7.14B | 6.81B | 7.62B | 8.71B | 8.43B | 8.61B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | 3.00B | 2.96B | 3.30B | 3.14B | 4.19B | 4.11B | 4.03B | 4.15B | 4.13B | 4.25B | 4.99B | 5.04B | 5.71B | 5.62B | 5.56B | 5.42B | 5.54B | 5.68B | 5.81B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | 3.00B | 2.96B | 3.30B | 3.14B | 4.19B | 4.11B | 4.03B | 4.15B | 4.13B | 4.25B | 4.99B | 5.04B | 5.71B | 5.62B | 5.56B | 5.42B | 5.54B | 5.68B | 5.81B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85B | 11.88B | 11.78B | 12.81B | 12.63B | 12.65B | 12.60B | 12.31B | 12.75B | 12.62B | 13.37B | 14.70B | 14.86B | 14.52B | 14.25B | 14.33B | 14.65B | 16.03B | 16.07B | 16.66B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.31B | 0.31B | 0.30B | 0.25B | 0.20B | 0.18B | 0.36B | 0.21B |