|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | 37.58B | 37.92B | 38.51B | 38.78B | 39.09B | 39.36B | 40.64B | 41.45B | 42.11B | 42.61B | 43.58B | 44.06B | 44.72B | 45.51B | 45.90B | 47.53B | 48.85B | 48.89B | 47.23B | 48.10B |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | 16.11B | 16.00B | 14.49B | 13.32B | 13.00B | 11.66B | 8.52B | 10.45B | 11.51B | 14.18B | 7.25B | 6.73B | 6.05B | 6.10B | 5.58B | 5.96B | 5.37B | 5.70B | 5.68B | 5.68B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | 11.31B | 13.37B | 14.88B | 11.63B | 11.89B | 10.81B | 12.22B | 12.77B | 13.11B | 12.33B | 11.81B | 9.97B | 12.97B | 10.34B | 13.77B | 10.89B | 11.12B | 13.22B | 15.05B | 12.15B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 2.36B | | | | 2.00B | | | | 1.01B | | | | 1.11B | | | | 1.56B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | 11.31B | 15.73B | 14.88B | 11.63B | 11.89B | 12.81B | 12.22B | 12.77B | 13.11B | 13.34B | 11.81B | 9.97B | 12.97B | 11.45B | 13.77B | 10.89B | 11.12B | 14.78B | 15.05B | 12.15B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | 1.34B | 1.33B | 1.34B | 1.43B | 1.59B | 1.74B | 1.83B | 1.85B | 1.90B | 1.96B | 1.95B | 1.95B | 1.98B | 2.02B | 2.02B | 2.00B | 2.08B | 2.13B | 2.16B | 2.08B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | 0.83B | 0.82B | 1.12B | 1.19B | 1.29B | 1.20B | 1.32B | 1.37B | 1.33B | 1.29B | 1.30B | 2.11B | 2.60B | 2.39B | 1.24B | 1.25B | 1.22B | 1.16B | 1.24B | 1.28B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | 33.97B | 33.66B | 32.91B | 31.43B | 31.42B | 29.10B | 26.91B | 28.26B | 30.17B | 32.76B | 25.97B | 24.64B | 25.49B | 25.24B | 23.67B | 22.73B | 23.82B | 24.27B | 25.47B | 24.60B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | 32.77B | | | | 33.80B | | | | 35.26B | | | | 39.25B | | | | 41.46B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | 4.86B | 4.52B | 4.81B | 5.33B | 5.96B | 4.81B | 5.43B | 5.17B | 5.69B | 6.29B | 5.62B | 6.24B | 6.22B | 4.73B | 4.58B | 5.74B | 6.29B | 6.91B | 7.40B | 4.97B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | 1.08B | 7.06B | 1.12B | 1.13B | 1.12B | 1.14B | 1.16B | 1.16B | 1.18B | 7.42B | 1.18B | 1.17B | 1.17B | 8.07B | 1.13B | 1.17B | 1.19B | 1.19B | 1.19B | 1.19B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | 26.44B | 26.97B | 26.75B | 32.92B | 26.51B | 27.64B | 34.20B | 28.24B | 27.71B | 34.94B | 28.52B | 35.52B | 36.04B | 37.04B | 38.14B | 39.09B | 32.70B | 33.15B | 43.20B | 38.10B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | 4.04B | 3.94B | 3.55B | 3.36B | 3.24B | 3.22B | 3.17B | 3.39B | 3.06B | 3.08B | 3.08B | 3.01B | 4.63B | 4.46B | 8.90B | 8.79B | 8.67B | 8.10B | 8.05B | 8.40B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | 77.83B | 78.07B | 78.05B | 78.02B | 77.94B | 77.90B | 77.87B | 77.88B | 77.88B | 77.07B | 77.07B | 73.91B | 73.91B | 73.33B | 73.31B | 73.31B | 73.31B | 73.29B | 74.74B | 74.68B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | 17.60B | 17.11B | 16.57B | 15.88B | 15.33B | 14.84B | 14.35B | 13.89B | 13.48B | 13.06B | 12.64B | 11.47B | 11.11B | 10.74B | 10.37B | 10.01B | 9.64B | 9.27B | 9.43B | 10.06B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | 95.44B | 95.19B | 94.63B | 93.89B | 93.28B | 92.73B | 92.21B | 91.77B | 91.36B | 90.13B | 89.70B | 85.39B | 85.02B | 84.06B | 83.68B | 83.32B | 82.95B | 82.57B | 84.17B | 84.74B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 8.51B | 8.66B | 8.87B | 8.51B | 8.48B | 9.21B | 9.36B | 9.91B | 10.00B | 11.08B | 10.97B | 13.96B | 13.79B | 13.10B | 10.15B | 10.07B | 9.71B | 10.00B | 10.09B | 12.86B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 168.25B | 169.95B | 170.40B | 171.03B | 172.65B | 174.53B | 175.21B | 176.59B | 173.61B | 172.82B | 171.80B | 170.47B | 172.28B | 170.98B | 173.38B | 173.10B | 172.79B | 173.25B | 176.62B | 180.62B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | 202.22B | 203.61B | 203.31B | 202.45B | 204.07B | 203.63B | 202.12B | 204.86B | 203.78B | 205.58B | 197.77B | 195.11B | 197.77B | 196.22B | 197.05B | 195.83B | 196.61B | 197.51B | 202.09B | 205.22B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | 18.32B | 20.89B | 18.71B | 19.67B | 20.86B | 20.21B | 18.15B | 18.59B | 19.11B | 20.67B | 18.68B | 18.80B | 20.22B | 21.07B | 21.64B | 20.73B | 20.50B | 21.20B | 20.54B | 19.96B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | 18.32B | 20.89B | 18.71B | 19.67B | 20.86B | 20.21B | 18.15B | 18.59B | 19.11B | 20.67B | 18.68B | 18.80B | 20.22B | 21.07B | 21.64B | 20.73B | 20.50B | 21.20B | 20.54B | 19.96B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | 4.73B | 5.87B | 6.78B | 5.40B | 5.58B | 3.07B | 3.25B | 3.45B | 2.65B | 4.33B | 6.09B | 6.79B | 8.06B | 6.84B | 6.62B | 6.45B | 5.73B | 6.71B | 10.82B | 8.89B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | 4.37B | 4.32B | 4.54B | 4.53B | 4.27B | 5.79B | 5.67B | 6.01B | 6.47B | 6.14B | 6.27B | 7.29B | 7.34B | 6.68B | 6.59B | 6.85B | 6.74B | 6.25B | 6.69B | 7.38B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 27.41B | 31.08B | 30.04B | 29.60B | 30.70B | 29.07B | 27.07B | 28.06B | 28.23B | 31.14B | 31.03B | 32.87B | 35.61B | 34.60B | 34.85B | 34.03B | 32.97B | 34.16B | 38.05B | 36.22B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | 51.11B | 48.54B | 47.35B | 46.62B | 46.02B | 45.30B | 45.13B | 45.07B | 44.54B | 42.10B | 41.60B | 39.51B | 39.52B | 38.97B | 38.69B | 36.44B | 36.53B | 35.31B | 35.82B | 38.47B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | 4.38B | 9.21B | 9.28B | 4.02B | 9.43B | 9.50B | 3.99B | 8.81B | 8.89B | 9.05B | | | | 4.83B | 4.81B | 4.43B | 4.61B | 4.74B | 5.53B | 6.60B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 6.83B | 7.25B | 8.12B | 8.41B | 8.03B | 8.36B | 8.24B | 8.13B | 7.30B | 7.26B | 7.04B | 6.86B | 6.63B | 6.28B | 6.34B | 6.30B | 3.10B | 3.52B | 4.13B | 5.05B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 16.25B | 14.52B | 14.21B | 13.81B | 13.46B | 12.52B | 12.81B | 13.23B | 12.76B | 12.07B | 12.60B | 12.10B | 10.71B | 10.85B | 10.44B | 10.30B | 10.26B | 9.90B | 10.09B | 10.16B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | -14.02B | -12.30B | -11.95B | -11.55B | -11.17B | -10.23B | -10.34B | -10.75B | -10.34B | -9.65B | -10.14B | -9.76B | -8.33B | -8.46B | -8.12B | -8.11B | -7.98B | -7.60B | -7.72B | -7.87B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | 2.23B | 2.23B | 2.26B | 2.26B | 2.29B | 2.29B | 2.47B | 2.48B | 2.42B | 2.42B | 2.45B | 2.34B | 2.37B | 2.40B | 2.31B | 2.19B | 2.28B | 2.30B | 2.37B | 2.29B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | 55.84B | 54.41B | 54.13B | 52.02B | 51.60B | 48.37B | 48.38B | 48.52B | 47.19B | 46.43B | 47.69B | 46.30B | 47.58B | 45.81B | 45.31B | 42.89B | 42.26B | 42.03B | 46.64B | 47.36B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | 91.12B | 93.01B | 94.31B | -0.91B | 92.50B | 56.40B | 44.95B | 97.86B | 102.06B | -0.91B | 105.50B | 46.65B | 105.30B | 105.52B | 106.74B | 104.34B | 113.76B | 114.61B | 108.48B | 115.31B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | 86.74B | 40.43B | 55.50B | 94.66B | 92.50B | 43.64B | 56.58B | 56.92B | 102.06B | 46.09B | 47.49B | 99.25B | 100.62B | 100.70B | 106.74B | 59.20B | 109.14B | 109.87B | 114.01B | 115.31B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | 202.22B | 203.61B | 203.31B | 202.45B | 204.07B | 203.63B | 202.12B | 204.86B | 203.78B | 205.58B | 197.77B | 195.11B | 197.77B | 196.22B | 197.05B | 195.83B | 196.61B | 197.51B | 202.09B | 205.22B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.01B | | 0.02B | 0.05B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | 40.31B | -6.44B | -6.28B | -6.31B | 43.46B | -4.12B | -4.48B | -4.39B | -4.41B | -3.29B | -3.50B | -3.51B | -3.45B | 49.72B | -2.69B | -2.88B | 59.11B | -2.91B | -2.90B | 62.39B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | 1.82B | 1.82B | 1.82B | 1.82B | 1.82B | 1.82B | 1.83B | 1.83B | 1.83B | | 1.83B | 1.83B | 1.82B | | 1.81B | 1.80B | 1.80B | | 1.78B | 1.90B |