|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.62B | 1.82B | 2.91B | 2.97B | 3.34B | 2.49B | 3.44B | 0.64B | 0.42B | 0.46B | 0.43B | 2.44B | 0.41B | 0.55B | 0.36B | 1.65B | 1.07B | 1.10B | 0.46B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.34B | 0.77B | 0.46B | 0.42B | 0.13B | 0.12B | 0.08B | 0.38B | 0.71B | 0.14B | 0.03B | 0.04B | 0.10B | 0.15B | 0.14B | 2.38B | 0.10B | 0.01B | 2.25B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 2.96B | 2.58B | 3.36B | 3.38B | 3.47B | 2.61B | 3.52B | 1.01B | 1.14B | 0.60B | 0.46B | 2.48B | 0.52B | 0.71B | 0.49B | 4.03B | 1.18B | 1.11B | 2.72B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.98B | 1.51B | 1.46B | 1.88B | 1.83B | 1.94B | 0.93B | 0.71B | 0.81B | 1.11B | 0.68B | 0.72B | 0.68B | 0.73B | 1.02B | 0.76B | 1.32B | 1.38B | 1.21B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | 0.06B | 0.14B | 0.16B | 0.39B | 0.19B | 0.18B | 0.06B | 0.07B | 0.25B | 0.05B | 0.07B | 0.31B | 0.07B | 0.36B | 0.37B | 0.53B | 0.42B | 0.13B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 1.11B | 1.57B | 1.60B | 2.04B | 2.23B | 2.13B | 1.11B | 0.77B | 0.88B | 1.36B | 0.73B | 0.79B | 0.99B | 0.79B | 1.38B | 1.13B | 1.85B | 1.80B | 1.33B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.47B | 0.71B | 0.57B | 0.75B | 1.13B | 0.83B | 0.47B | 0.40B | 0.40B | 0.45B | 0.36B | 0.39B | 0.39B | 0.50B | 0.53B | 0.48B | 0.46B | 0.52B | 0.68B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.18B | 0.21B | 0.10B | 0.15B | 0.12B | 0.10B | 0.07B | 0.13B | 0.11B | 0.10B | 0.08B | 0.13B | 0.11B | 0.10B | 0.09B | 0.15B | 0.13B | 0.12B | 0.19B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67B | 4.86B | 5.06B | 5.71B | 6.19B | 7.21B | 5.61B | 5.05B | 6.54B | 5.77B | 6.33B | 6.11B | 4.34B | 4.46B | 4.80B | 4.73B | 3.70B | 3.50B | 3.69B | 4.16B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.29B | 30.32B | 30.29B | 30.31B | 30.66B | 30.90B | 31.53B | 31.75B | 31.82B | 32.05B | 32.46B | 32.70B | 33.08B | 33.22B | 33.55B | 34.18B | 34.83B | 35.34B | 35.76B | 36.74B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.07B | 0.07B | 0.04B | 0.14B | 0.05B | 0.04B | 0.20B | 0.28B | 0.62B | 0.86B | 0.37B | 1.15B | 1.66B | 1.90B | 1.02B | 2.24B | 2.56B | 4.66B | 2.23B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 2.36B | 1.20B | 1.45B | 1.28B | 2.10B | 0.86B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.42B | 0.46B | 0.49B | 0.72B | 0.51B | 0.61B | 0.60B | 0.56B | 0.61B | 0.76B | 0.78B | 0.84B | 0.85B | 0.90B | 0.88B | 1.01B | 1.05B | 1.06B | 1.04B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.09B | 35.32B | 34.20B | 34.35B | 35.13B | 36.44B | 35.66B | 35.22B | 35.26B | 35.95B | 36.74B | 36.80B | 37.94B | 38.62B | 39.06B | 38.82B | 40.87B | 41.60B | 44.19B | 42.69B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.75B | 40.18B | 39.26B | 40.05B | 41.31B | 43.64B | 41.27B | 40.27B | 41.80B | 41.72B | 43.08B | 42.91B | 42.28B | 43.08B | 43.86B | 43.55B | 44.58B | 45.10B | 47.88B | 46.84B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.15B | 0.17B | 0.14B | 0.41B | 0.12B | 0.09B | 0.10B | 0.13B | 0.18B | 0.10B | 0.12B | 0.14B | 0.17B | 0.18B | 0.16B | 0.28B | 0.12B | 0.24B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.15B | 0.17B | 0.14B | 0.41B | 0.12B | 0.09B | 0.10B | 0.13B | 0.18B | 0.10B | 0.12B | 0.14B | 0.17B | 0.18B | 0.16B | 0.28B | 0.12B | 0.24B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.79B | 2.30B | 1.96B | 2.60B | 3.11B | 2.68B | 1.33B | 1.04B | 1.43B | 1.78B | 1.10B | 1.71B | 1.65B | 2.18B | 2.21B | 1.49B | 1.49B | 2.08B | 2.05B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.13B | 0.09B | 0.02B | 0.01B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.10B | 0.09B | 0.10B | 0.15B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 1.05B | 1.09B | 0.06B | 2.27B | 3.21B | 0.81B | 0.06B | 1.80B | 0.35B | 0.75B | 3.63B | 0.80B | 0.80B | 0.90B | 0.10B | 0.71B | 0.56B | 0.62B | 1.61B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.46B | 0.54B | 0.53B | 0.60B | 0.67B | 0.62B | 0.60B | 0.60B | 0.61B | 0.66B | 0.68B | 0.64B | 0.62B | 0.59B | 0.58B | 0.56B | 0.54B | 0.54B | 0.57B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.19B | 0.15B | 0.12B | 0.14B | 0.21B | 0.23B | 0.11B | 0.13B | 0.21B | 0.18B | 0.12B | 0.12B | 0.19B | 0.16B | 0.12B | 0.14B | 0.18B | 0.15B | 0.11B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 5.66B | 4.69B | 4.61B | 7.56B | 9.38B | 6.79B | 3.53B | 4.91B | 3.76B | 3.89B | 6.21B | 4.24B | 4.16B | 4.44B | 3.98B | 3.77B | 3.74B | 3.92B | 7.27B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.49B | 0.49B | 0.48B | 0.48B | 0.47B | 0.46B | 0.51B | 0.49B | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.33B | 29.48B | 29.45B | 28.91B | 26.05B | 25.32B | 24.05B | 23.93B | 23.38B | 23.39B | 23.40B | 21.40B | 22.59B | 22.55B | 22.55B | 22.51B | 22.01B | 21.96B | 22.51B | 22.14B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 2.47B | | 2.45B | 2.37B | 1.85B | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.06B | 4.59B | 5.03B | 4.92B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40B | 0.39B | 0.73B | 1.18B | 3.43B | 1.53B | 1.58B | 1.63B | 3.45B | 1.89B | 2.31B | 3.08B | 3.70B | 3.32B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 2.11B | 2.13B | 2.01B | 2.28B | 2.83B | 1.97B | 1.92B | 2.98B | 1.91B | 3.13B | 3.42B | 2.20B | 2.23B | 2.09B | 2.15B | 2.22B | 2.09B | 2.16B | 2.66B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 4.14B | 3.50B | 0.07B | 7.13B | 14.17B | 10.25B | 5.70B | 4.96B | 3.87B | 2.38B | 2.90B | 2.15B | 2.22B | 2.77B | 1.77B | 2.33B | 2.02B | 1.21B | 4.36B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.52B | 15.16B | 15.05B | 21.73B | 15.57B | 10.14B | 11.42B | 14.00B | 15.59B | 15.13B | 31.68B | 31.72B | 31.53B | 31.50B | 31.03B | 31.68B | 30.94B | 31.62B | 33.60B | 33.82B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49B | 19.30B | 18.55B | 21.80B | 22.70B | 24.31B | 21.66B | 19.70B | 20.54B | 19.00B | 34.06B | 34.61B | 33.68B | 33.72B | 33.80B | 33.45B | 33.27B | 33.64B | 34.80B | 38.17B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15B | 30.53B | 30.54B | 28.97B | 28.32B | 28.54B | 24.87B | 23.99B | 25.18B | 23.74B | 24.15B | 25.03B | 23.39B | 23.35B | 23.46B | 22.61B | 22.72B | 22.51B | 23.12B | 23.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | -1.26B | -0.03B | -1.26B | -1.20B | -6.18B | -0.17B | 5.44B | 6.49B | 7.91B | 9.02B | 8.29B | 8.59B | 9.35B | 10.05B | 10.05B | 11.25B | 11.34B | 12.94B | 8.67B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 1.21B | -0.03B | -1.26B | -1.20B | -4.33B | -0.17B | 5.44B | 6.49B | 7.91B | 9.02B | 8.29B | 8.59B | 9.35B | 10.05B | 10.05B | 11.25B | 6.75B | 7.92B | 3.75B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.75B | 40.18B | 39.26B | 40.05B | 41.31B | 43.64B | 41.27B | 40.27B | 41.80B | 41.72B | 43.08B | 42.91B | 42.28B | 43.08B | 43.86B | 43.55B | 44.58B | 45.10B | 47.88B | 46.84B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.01B | 0.05B | -0.00B | 0.05B | 0.05B | 0.06B | 0.06B | 0.00B | 0.07B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.53B | -4.70B | -6.02B | -6.97B | -6.31B | -8.88B | -4.94B | 0.39B | 1.67B | 3.27B | 4.55B | 4.95B | 5.62B | 6.52B | 7.38B | 7.62B | 9.02B | 10.07B | 12.24B | 8.62B |