|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04B | 0.62B | 4.88B | 5.87B | 5.86B | 4.95B | 5.61B | 6.99B | 7.13B | 5.95B | 6.23B | 6.50B | 6.40B | 5.49B | 6.10B | 7.16B | 7.06B | 6.75B | 7.09B | 9.08B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05B | 0.63B | 4.89B | 5.88B | 5.87B | 4.96B | 5.61B | 7.00B | 7.14B | 5.96B | 6.24B | 6.51B | 6.41B | 5.50B | 6.11B | 7.17B | 7.07B | 6.76B | 7.09B | 9.08B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 1.18B | 1.07B | 1.21B | 1.46B | 1.99B | 1.47B | 1.66B | 1.89B | 2.50B | 2.02B | 2.28B | 2.46B | 2.69B | 1.75B | 1.85B | 2.46B | 2.61B | 2.01B | 1.97B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.05B | | | | 0.03B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 1.18B | 1.07B | 1.21B | 1.46B | 1.99B | 1.47B | 1.66B | 1.89B | 2.50B | 2.04B | 2.28B | 2.46B | 2.69B | 1.80B | 1.85B | 2.46B | 2.61B | 2.04B | 1.97B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.07B | 0.06B | 1.15B | 0.07B | 0.95B | 0.12B | 1.63B | 0.12B | 0.12B | 0.16B | 0.14B | 1.45B | 1.25B | 1.72B | 1.91B | 0.41B | 1.45B | 2.22B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42B | 6.56B | 6.68B | 8.11B | 8.55B | 7.93B | 8.16B | 10.10B | 10.78B | 10.01B | 9.53B | 10.43B | 10.68B | 9.78B | 9.29B | 11.07B | 11.82B | 11.31B | 10.97B | 13.64B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.17B | 0.12B | 0.19B | 0.17B | 0.24B | 0.22B | 0.23B | 0.28B | 0.32B | 0.32B | 0.37B | 0.40B | 0.39B | 0.49B | 0.63B | 0.78B | 0.83B | 0.88B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.29B | 1.32B | 1.35B | 1.33B | 1.34B | 1.65B | 1.97B | 1.99B | 1.99B | 2.04B | 2.09B | 2.16B | 2.24B | 2.33B | 2.48B | 2.60B | 2.64B | 2.87B | 3.06B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.04B | 1.09B | 1.09B | 1.09B | 1.10B | 1.49B | 1.89B | 1.90B | 1.96B | 2.10B | 2.12B | 2.24B | 2.38B | 2.44B | 2.69B | 2.95B | 3.12B | 3.42B | 3.66B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.11B | 2.59B | 2.60B | 2.56B | 2.55B | 2.53B | 2.58B | 2.62B | 2.65B | 2.69B | 2.70B | 2.66B | 2.67B | 2.62B | 2.70B | 2.82B | 2.84B | 2.89B | 2.93B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.37B | 1.03B | 1.00B | 0.96B | 0.92B | 1.05B | 0.37B | 1.12B | 0.38B | 1.16B | 1.16B | 0.38B | 0.38B | 0.99B | 0.37B | 0.37B | 1.06B | 0.37B | 1.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | 2.48B | 3.62B | 3.61B | 3.53B | 3.47B | 3.58B | 2.95B | 3.74B | 3.03B | 3.85B | 3.86B | 3.04B | 3.05B | 3.61B | 3.07B | 3.19B | 3.91B | 3.26B | 4.00B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.65B | 0.55B | 0.58B | 0.63B | 0.68B | 0.72B | 0.59B | 0.65B | 0.92B | 0.93B | 1.06B | 1.16B | 0.58B | 0.52B | 0.56B | 1.73B | 0.60B | 1.68B | 0.67B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.82B | 6.78B | 7.72B | 7.90B | 7.87B | 7.86B | 8.30B | 8.77B | 9.15B | 9.13B | 9.50B | 9.60B | 9.77B | 9.97B | 10.35B | 10.76B | 11.33B | 11.58B | 11.94B | 12.43B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25B | 13.33B | 14.40B | 16.01B | 16.42B | 15.79B | 16.46B | 18.87B | 19.93B | 19.14B | 19.03B | 20.03B | 20.45B | 19.75B | 19.64B | 21.83B | 23.15B | 22.89B | 22.91B | 26.07B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.11B | 0.11B | 0.07B | 0.22B | 0.20B | 0.18B | 0.17B | 0.29B | 0.28B | 0.27B | 0.25B | 0.25B | 0.29B | 0.24B | 0.31B | 0.40B | 0.36B | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.11B | 0.11B | 0.07B | 0.22B | 0.20B | 0.18B | 0.17B | 0.29B | 0.28B | 0.27B | 0.25B | 0.25B | 0.29B | 0.24B | 0.31B | 0.40B | 0.36B | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 1.45B | 1.65B | 1.51B | 0.07B | 0.07B | 2.37B | | | | 3.03B | | | | 3.30B | | | | 3.56B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.08B | 0.10B | 2.19B | 2.76B | 0.07B | 2.00B | 0.06B | 3.32B | 0.13B | 0.11B | 3.36B | 3.45B | 0.22B | 2.45B | 3.29B | 3.80B | 0.48B | 3.56B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.59B | 0.61B | 0.61B | 0.62B | 0.62B | 0.06B | 0.05B | 0.05B | 1.13B | 1.14B | 1.14B | 0.58B | 0.26B | 0.48B | 1.49B | 1.25B | 0.59B | 1.80B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.15B | 0.15B | 0.16B | 0.16B | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.30B | 2.80B | 4.05B | 3.77B | 2.27B | 3.10B | 5.10B | 5.03B | 3.08B | 3.40B | 5.03B | 4.80B | 3.03B | 3.72B | 6.08B | 5.91B | 4.06B | 4.46B | 7.41B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17B | 5.56B | 6.86B | 8.28B | 8.63B | 7.63B | 8.30B | 9.37B | 10.02B | 8.75B | 9.98B | 11.33B | 11.63B | 9.68B | 9.36B | 11.52B | 13.46B | 12.28B | 11.03B | 15.42B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30B | 5.69B | 5.15B | 5.15B | 5.14B | 5.12B | 5.28B | 6.55B | 6.55B | 6.55B | 5.46B | 5.08B | 5.08B | 5.67B | 6.18B | 5.93B | 4.99B | 6.11B | 7.61B | 6.71B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.26B | 0.55B | 0.58B | 0.57B | 0.60B | 0.66B | 0.71B | 0.74B | 0.82B | 0.86B | 0.95B | 0.97B | 1.02B | 1.13B | 1.31B | 1.38B | 0.85B | 0.62B | 0.62B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.48B | | | | 0.56B | | | | 0.58B | | | | 0.55B | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.56B | 1.61B | 1.85B | 1.80B | 1.69B | 1.65B | 1.65B | 1.66B | 1.67B | 1.69B | 1.64B | 1.64B | 1.77B | 1.68B | 1.73B | 1.78B | 1.87B | 2.04B | 2.07B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.24B | 0.43B | 0.44B | 0.40B | 0.35B | 0.46B | 0.51B | 0.56B | 0.47B | 0.49B | 0.52B | 0.55B | 0.67B | 0.48B | 0.54B | 0.61B | 0.65B | 0.42B | 0.44B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.31B | 13.13B | -0.16B | 15.72B | 15.99B | 15.04B | -0.03B | 0.28B | 0.06B | 0.10B | 0.10B | 0.07B | 0.01B | -0.09B | 0.10B | 0.07B | 0.17B | 0.10B | 0.46B | 0.40B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.83B | 13.37B | 0.28B | 16.15B | 16.39B | 15.39B | 0.43B | 0.79B | 0.62B | 0.57B | 0.59B | 0.59B | 0.56B | 0.58B | 0.58B | 0.61B | 0.78B | 0.75B | 0.88B | 0.83B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34B | 5.73B | 5.73B | 5.76B | 5.75B | 5.74B | 5.90B | 6.61B | 6.61B | 6.60B | 6.59B | 6.22B | 6.22B | 6.25B | 6.44B | 6.41B | 6.48B | 7.36B | 8.20B | 8.51B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58B | -0.04B | -0.19B | -0.15B | 0.03B | 0.40B | 0.07B | 0.08B | 0.32B | 0.85B | 0.55B | 0.43B | 0.51B | 0.93B | 0.82B | 0.80B | 0.93B | 0.52B | 0.89B | 0.48B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58B | -0.04B | -0.19B | -0.15B | 0.03B | 0.40B | 0.07B | 0.08B | 0.32B | 0.85B | 0.55B | 0.43B | 0.51B | 0.93B | 0.82B | 0.80B | 0.93B | 1.13B | 0.89B | -0.14B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25B | 13.33B | 14.40B | 16.01B | 16.42B | 15.79B | 16.46B | 18.87B | 19.93B | 19.14B | 19.03B | 20.03B | 20.45B | 19.75B | 19.64B | 21.83B | 23.15B | 22.89B | 22.91B | 26.07B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -3.13B | -0.15B | -3.32B | -3.13B | -2.77B | -0.09B | -2.97B | -2.68B | 0.01B | -2.44B | -2.45B | -2.16B | -1.75B | -1.55B | -1.51B | -0.15B | -0.84B | -1.04B | -1.43B |