|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 0.10B | 1.14B | 0.08B | 0.10B | 0.48B | 0.74B | 0.42B | 0.50B | 0.08B | 0.08B | 0.12B | 0.10B | 0.11B | 0.09B | 0.08B | 0.08B | 0.07B | 0.06B | 0.07B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.18B | 0.01B | 0.26B | 0.32B | 0.24B | 0.05B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.13B | 0.21B | 0.12B | 0.06B | 0.05B | 0.11B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 0.28B | 1.15B | 0.35B | 0.42B | 0.72B | 0.79B | 0.44B | 0.52B | 0.10B | 0.10B | 0.14B | 0.12B | 0.13B | 0.21B | 0.29B | 0.20B | 0.13B | 0.11B | 0.18B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.43B | 1.61B | 1.66B | 2.06B | 1.87B | 1.84B | 1.32B | 1.28B | 1.50B | 1.59B | 1.40B | 1.29B | 1.26B | 1.51B | 1.48B | 1.45B | 1.44B | 1.71B | 1.58B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.00B | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.43B | 1.65B | 1.66B | 2.06B | 1.87B | 1.84B | 1.32B | 1.28B | 1.50B | 1.59B | 1.40B | 1.29B | 1.26B | 1.51B | 1.48B | 1.45B | 1.44B | 1.71B | 1.58B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.46B | 0.56B | 0.59B | 0.69B | 0.71B | 0.63B | 0.59B | 0.57B | 0.56B | 0.53B | 0.55B | 0.54B | 0.53B | 0.56B | 0.58B | 0.56B | 0.56B | 0.57B | 0.59B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.32B | 0.29B | 0.29B | 0.30B | 0.31B | 0.30B | 0.18B | 0.19B | 0.19B | 0.33B | 0.16B | 0.19B | 0.18B | 0.25B | 0.23B | 0.28B | 0.29B | 0.36B | 0.35B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | 2.69B | 3.83B | 3.03B | 3.61B | 3.82B | 3.80B | 2.70B | 2.72B | 2.43B | 2.54B | 2.31B | 2.19B | 2.18B | 2.52B | 2.58B | 2.49B | 2.43B | 2.75B | 2.71B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.57B | 35.58B | 35.65B | 35.56B | 35.53B | 35.53B | 35.60B | 35.64B | 35.76B | 35.94B | 37.30B | 37.31B | 37.53B | 37.71B | 38.01B | 38.70B | 38.82B | 39.02B | 39.33B | 39.70B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65B | 7.62B | 7.58B | 7.54B | 7.47B | 7.46B | 7.65B | 7.62B | 7.67B | 7.67B | 7.87B | 7.91B | 7.85B | 7.88B | 7.84B | 7.88B | 7.85B | 7.75B | 7.53B | 7.65B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.85B | 20.03B | 19.91B | 19.91B | 19.91B | 19.96B | 19.96B | 19.96B | 19.96B | 19.96B | 20.12B | 20.09B | 20.08B | 20.08B | 20.08B | 20.08B | 20.08B | 20.08B | 20.08B | 20.08B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.74B | 1.68B | 1.62B | 1.56B | 1.88B | 1.81B | 1.74B | 1.70B | 1.65B | 1.96B | 1.91B | 1.86B | 1.81B | 1.76B | 1.87B | 1.82B | 1.77B | 1.73B | 1.69B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44B | 21.78B | 21.59B | 21.53B | 21.47B | 21.84B | 21.77B | 21.71B | 21.66B | 21.62B | 22.08B | 22.00B | 21.94B | 21.89B | 21.84B | 21.95B | 21.90B | 21.86B | 21.81B | 21.77B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.30B | 0.12B | 0.01B | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74B | 1.68B | 1.65B | 1.46B | 1.31B | 1.33B | 1.25B | 1.27B | 1.27B | 1.19B | 1.23B | 1.21B | 1.19B | 1.22B | 1.18B | 1.21B | 1.31B | 1.26B | 1.32B | 1.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.89B | 66.95B | 23.15B | 66.10B | 65.78B | 66.17B | 23.36B | 66.23B | 66.36B | 66.43B | 24.34B | 68.43B | 68.51B | 68.70B | 24.46B | 69.74B | 69.89B | 69.89B | 24.49B | 70.36B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.17B | 69.64B | 70.42B | 69.14B | 69.39B | 69.99B | 70.08B | 68.93B | 69.07B | 68.86B | 71.02B | 70.74B | 70.70B | 70.88B | 71.41B | 72.32B | 72.37B | 72.32B | 72.75B | 73.07B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.19B | 1.26B | 1.20B | 1.69B | 1.58B | 1.44B | 1.09B | 1.14B | 1.43B | 1.37B | 1.07B | 1.20B | 1.26B | 1.40B | 1.25B | 1.30B | 1.29B | 1.41B | 1.37B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.19B | 1.26B | 1.20B | 1.69B | 1.58B | 1.44B | 1.09B | 1.14B | 1.43B | 1.37B | 1.07B | 1.20B | 1.26B | 1.40B | 1.25B | 1.30B | 1.29B | 1.41B | 1.37B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.25B | 0.50B | 0.30B | 0.44B | 0.33B | 0.52B | 0.35B | 0.51B | 0.39B | 0.51B | 0.36B | 0.52B | 0.36B | 0.54B | 0.34B | 0.53B | 0.36B | 0.53B | 0.34B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.95B | 0.96B | 0.87B | 1.05B | 0.81B | 0.86B | 0.83B | 0.94B | 0.96B | 1.02B | 0.69B | 0.72B | 0.73B | 0.88B | 0.95B | 0.80B | 0.82B | 0.90B | 1.09B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.82B | 2.65B | 3.32B | 2.97B | 0.50B | 3.38B | 2.16B | 0.25B | 3.13B | 4.05B | 0.27B | 0.23B | 0.12B | 2.01B | 3.04B | 0.79B | 1.08B | 1.23B | 2.19B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.28B | 0.27B | 0.21B | 0.22B | 0.30B | 0.26B | | | | 0.27B | 0.20B | 0.22B | 0.29B | 0.28B | 0.20B | 0.21B | 0.29B | 0.26B | 0.20B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.63B | 0.61B | 0.60B | 0.59B | 0.57B | 0.56B | 0.55B | 0.53B | 0.52B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06B | 5.83B | 5.82B | 6.45B | 6.89B | 6.15B | 6.93B | 4.78B | 5.60B | 6.25B | 7.22B | 4.58B | 5.96B | 4.73B | 5.10B | 5.78B | 3.63B | 3.85B | 4.32B | 5.18B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.08B | 30.00B | 30.67B | 28.76B | 28.55B | 29.11B | 28.40B | 29.35B | 28.63B | 27.87B | 28.07B | 30.17B | 28.65B | 30.05B | 29.88B | 29.96B | 31.87B | 31.50B | 30.78B | 29.87B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.66B | 1.10B | 1.09B | 1.08B | 1.38B | 1.37B | 1.36B | 1.34B | 1.32B | 1.42B | 1.37B | 1.36B | 1.34B | 1.34B | 1.32B | 1.31B | 1.29B | 1.29B | 1.26B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.44B | 0.62B | 0.83B | 1.01B | 1.11B | 1.39B | 1.57B | 1.73B | 1.85B | 4.37B | 2.23B | 2.42B | 2.60B | 2.89B | 3.12B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.16B | 2.00B | 2.22B | 2.12B | 2.16B | 2.01B | 1.86B | 1.92B | 2.05B | 2.62B | 2.68B | 2.67B | 2.50B | 2.49B | 2.42B | 2.37B | 2.33B | 2.31B | 2.32B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.29B | 32.16B | 32.67B | 30.98B | 30.87B | 31.71B | 31.03B | 32.04B | 31.56B | 31.03B | 32.07B | 34.42B | 33.05B | 34.40B | 34.44B | 34.61B | 36.66B | 36.44B | 35.98B | 35.31B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.35B | 37.99B | 38.49B | 37.43B | 37.77B | 37.86B | 37.96B | 36.82B | 37.16B | 37.28B | 39.29B | 38.99B | 39.01B | 39.13B | 39.54B | 40.39B | 40.29B | 40.28B | 40.30B | 40.49B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.26B | 32.82B | 33.32B | 32.08B | 31.52B | 29.61B | 31.79B | 31.51B | 28.88B | 31.00B | 32.12B | 30.44B | 28.88B | 30.16B | 31.89B | 33.01B | 32.66B | 32.58B | 32.00B | 32.06B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.14B | 30.99B | 31.92B | 31.71B | 31.62B | 32.13B | 32.11B | 32.11B | 31.91B | 31.58B | 31.73B | 31.74B | 31.69B | 31.75B | 31.87B | 31.93B | 32.08B | 30.74B | 31.16B | 31.32B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.14B | 30.99B | 31.92B | 31.71B | 31.62B | 32.13B | 32.11B | 32.11B | 31.91B | 31.58B | 31.73B | 31.74B | 31.69B | 31.75B | 31.87B | 31.93B | 32.08B | 32.03B | 32.45B | 31.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.17B | 69.64B | 70.42B | 69.14B | 69.39B | 69.99B | 70.08B | 68.93B | 69.07B | 68.86B | 71.02B | 70.74B | 70.70B | 70.88B | 71.41B | 72.32B | 72.37B | 72.32B | 72.75B | 73.07B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61B | -10.62B | -0.41B | -10.54B | -0.59B | -0.36B | -0.40B | -0.34B | -10.55B | -0.42B | -0.22B | -0.28B | -10.64B | -0.17B | -0.10B | -10.56B | -10.50B | -0.01B | -10.18B | -9.86B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | 0.01B | |