|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.50B | 0.09B | 0.70B | 0.09B | 0.85B | 0.47B | 0.76B | 0.80B | 0.47B | 0.11B | 0.11B | 0.10B | 0.97B | 1.23B | 4.19B | 0.23B | 1.04B | 1.02B | 1.28B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 1.50B | 0.64B | 0.86B | 2.27B | 2.20B | 1.81B | 1.55B | 1.37B | 2.01B | 1.61B | 1.53B | 1.38B | 1.60B | 1.51B | 1.61B | 1.25B | 1.79B | 1.66B | 1.42B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.99B | 0.74B | 1.56B | 2.36B | 3.05B | 2.28B | 2.31B | 2.17B | 2.47B | 1.73B | 1.64B | 1.49B | 2.56B | 2.74B | 5.80B | 1.48B | 2.83B | 2.68B | 2.70B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | -0.02B | 0.59B | 0.60B | 0.65B | 0.04B | 0.70B | 0.67B | 0.72B | 0.02B | 0.86B | 0.76B | 0.80B | 0.06B | 0.94B | 0.95B | 1.07B | 0.13B | 1.36B | 1.43B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.07B | | | | 0.03B | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.66B | 0.69B | 0.73B | 0.75B | 0.78B | 0.82B | 0.85B | 0.88B | 0.93B | 0.99B | 1.07B | 1.14B | 1.21B | 1.24B | 1.28B | 1.34B | 1.41B | 1.47B | 1.57B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.77B | 1.77B | 1.77B | 1.86B | 1.84B | 1.86B | 1.87B | 2.17B | 2.21B | 2.21B | 2.67B | 2.64B | 2.66B | 2.68B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.46B | 0.43B | 0.43B | 0.43B | 0.43B | 0.58B | 0.61B | 0.64B | 0.67B | 0.69B | 0.78B | 0.78B | 1.48B | 3.33B | 1.64B | 3.30B | 3.33B | 3.41B | 3.43B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 2.10B | 2.08B | 2.08B | 2.07B | 2.07B | 2.35B | 2.38B | 2.41B | 2.53B | 2.53B | 2.64B | 2.65B | 3.66B | 5.54B | 3.85B | 5.98B | 5.98B | 6.07B | 6.12B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.89B | 0.88B | 0.83B | 0.81B | 1.02B | 1.09B | 1.15B | 1.15B | 1.39B | 1.48B | 1.59B | 1.68B | 1.82B | 1.82B | 1.96B | 2.10B | 2.20B | 2.22B | 2.42B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56B | 7.99B | 7.77B | 7.74B | 9.70B | 9.48B | 9.17B | 9.39B | 9.49B | 10.39B | 11.02B | 11.50B | 11.94B | 13.32B | 13.96B | 17.47B | 18.03B | 18.49B | 18.84B | 19.79B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.38B | 0.33B | 0.36B | 0.39B | 0.45B | 0.40B | 0.16B | 0.10B | 0.49B | 0.19B | 0.21B | 0.49B | 0.59B | 0.48B | 0.27B | 0.77B | 0.82B | 0.31B | 0.81B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.38B | 0.33B | 0.36B | 0.39B | 0.45B | 0.40B | 0.16B | 0.10B | 0.49B | 0.19B | 0.21B | 0.49B | 0.59B | 0.48B | 0.27B | 0.77B | 0.82B | 0.31B | 0.81B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.32B | 0.30B | 0.30B | 0.36B | 0.36B | 0.37B | 0.38B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | | | | | | | | | | | | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | 2.81B | 2.72B | 2.72B | 2.72B | 2.72B | 2.85B | 3.00B | 3.12B | 3.73B | 3.85B | 4.44B | 4.44B | 5.49B | 5.69B | 7.18B | 7.52B | 7.26B | 7.18B | 7.46B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.06B | 0.95B | 0.95B | 1.10B | 1.29B | 1.39B | 1.58B | 1.44B | 1.62B | 1.67B | 1.74B | 1.95B | 0.01B | 2.00B | 2.15B | 2.25B | 2.43B | 2.52B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30B | 4.98B | 4.94B | 6.75B | 6.21B | 5.69B | 5.88B | 5.82B | 6.87B | 7.13B | 7.32B | 7.43B | 8.44B | 10.83B | 10.40B | 10.84B | 10.90B | 10.72B | 11.51B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94B | 6.32B | 6.04B | 5.89B | 7.70B | 7.31B | 6.97B | 7.27B | 7.40B | 8.31B | 8.75B | 8.99B | 9.17B | 10.39B | 10.84B | 12.40B | 12.99B | 13.15B | 13.15B | 14.03B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | 2.81B | 2.72B | 2.72B | 2.72B | 2.72B | 2.85B | 3.00B | 3.12B | 3.73B | 3.85B | 4.44B | 4.44B | 5.49B | 5.69B | 7.18B | 7.52B | 7.26B | 7.18B | 7.46B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 1.67B | 1.74B | 1.84B | 2.00B | 2.17B | 2.19B | 2.12B | 2.09B | 2.08B | 2.27B | 2.52B | 2.77B | 2.93B | 3.12B | 5.07B | 5.04B | 5.34B | 5.69B | 5.76B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56B | 7.99B | 7.77B | 7.74B | 9.70B | 9.48B | 9.17B | 9.39B | 9.49B | 10.39B | 11.02B | 11.50B | 11.94B | 13.32B | 13.96B | 17.47B | 18.03B | 18.49B | 18.84B | 19.79B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.33B | 2.44B | 2.59B | 2.80B | 3.10B | 3.42B | 3.68B | 3.89B | 4.09B | 4.35B | 4.58B | 4.81B | 5.07B | 5.37B | 5.62B | 5.57B | 5.84B | 6.17B | 6.52B |