|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 1.66B | | | | 1.48B | | | | 0.24B | | | | 0.64B | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | 0.02B | | | | | |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.07B | | | | | | | | 0.00B | | | | 0.00B | |
|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.87B | 81.42B | 1.09B | 79.27B | 79.27B | 79.27B | 0.78B | 83.13B | 83.13B | 83.13B | 1.04B | 14.12B | 2.33B | 2.29B | 2.43B | 1.53B | 1.68B | 4.79B | 3.68B | 9.63B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.42B | 0.60B | 4.26B | 4.54B | -4.30B | 0.93B | -2.58B | -7.00B | 69.34B | 0.92B | 0.32B | -0.00B | -0.01B | 0.01B | -0.01B | 0.05B | -0.08B | 0.72B | 0.90 |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 2.69B | 0.02B | 3.30B | 4.12B | 4.18B | 0.12B | 2.47B | 6.22B | -2.03B | 0.14B | | | | 0.02B | | | | 0.00B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.74B | 0.62B | 7.55B | 8.66B | -0.12B | 1.05B | -0.11B | -0.78B | 67.31B | 1.06B | 0.32B | -0.00B | -0.01B | 0.03B | -0.01B | 0.05B | -0.08B | 0.72B | 0.90 |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99B | -2.26B | 0.13B | -3.66B | -6.07B | -7.53B | 0.45B | 27.91B | 23.52B | 22.75B | 0.23B | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22B | 12.90B | 0.17B | -0.68B | 12.67B | -5.13B | 0.27B | 17.57B | 20.28B | -6.01B | 0.21B | 1.95B | -0.01B | -0.00B | 0.04B | 0.00B | -0.01B | -0.01B | 0.03B | -0.02B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.16B | 213.07B | 2.75B | 179.80B | 166.33B | 208.65B | 3.83B | 275.40B | 238.13B | 266.71B | 3.35B | 297.38B | 3.97B | | 2.53B | | 2.03B | 5.22B | 4.71B | 11.24B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.80 | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.98B | 88.79B | 1.35B | 110.75B | 107.29B | 109.08B | 2.04B | 133.64B | 147.41B | 164.74B | 2.09B | 16.90B | 0.33B | | 0.85B | | 1.79B | 3.31B | 5.55B | 7.13B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 3.92B | 0.01B | -0.25B | 6.49B | 6.44B | 0.03B | 7.40B | 8.36B | 9.03B | 0.09B | 8.51B | 0.09B | | 0.09B | | 0.84B | 0.84B | 0.84B | 1.61B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.57B | 117.70B | 1.62B | 118.97B | 118.52B | 143.12B | 2.29B | 143.84B | 142.78B | 142.84B | 1.54B | | | | | | | | | 0.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.68B | -9.60B | 0.31B | -3.18B | -6.20B | -8.72B | 0.51B | 30.68B | 36.23B | -11.27B | 0.61B | 0.39B | 0.00B | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.05B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.25B | 108.10B | 1.93B | 115.78B | 112.32B | 134.41B | 2.80B | 174.52B | 179.01B | 131.57B | 2.15B | 0.39B | 0.00B | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.21B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34B | 5.74B | 0.08B | 5.87B | 5.63B | 4.44B | 0.06B | 5.97B | 6.44B | 7.47B | 0.10B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 7.62B | 0.00B | 7.95B | 8.76B | 0.57B | 0.05B | -0.52B | -2.85B | 27.39B | 0.32B | 1.40B | 0.01B | -0.03B | 0.00B | -0.02B | -0.09B | 0.19B | 0.37B | 0.82B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.29B | 299.53B | 4.02B | 331.37B | 316.09B | 354.45B | 5.64B | 387.74B | 413.85B | 445.36B | 5.13B | 503.18B | 0.45B | | 1.02B | | 3.07B | 4.89B | 7.72B | 11.06B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.45B | 512.59B | 7.10B | 511.17B | 482.42B | 563.09B | 9.84B | 663.14B | 651.98B | 712.07B | 8.48B | 0.00B | 4.41B | | 3.55B | | 5.10B | 10.10B | 12.43B | 22.30B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 2.13B | 1.12B | 0.17B | -0.35B | -1.44B | 1.96B | 0.21B | -0.06B | 1.02B | 1.20B | 4.86B | 0.05B | | 0.23B | | 0.10B | 0.73B | 1.21B | 0.62B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 2.13B | 1.12B | 0.17B | -0.35B | -1.44B | 1.96B | 0.21B | -0.06B | 1.02B | 1.20B | 4.86B | 0.05B | | 0.23B | | 0.10B | 0.73B | 1.21B | 0.62B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.18B | | | | 0.25B | | | | 0.01B | | | | 0.01B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.00B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 23.36B | 20.95B | 0.34B | 41.68B | 68.76B | 82.65B | 0.99B | 0.60B | 0.01B | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.02B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.04B | | | | 0.11B | | | | 0.01B | | | | 0.08B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13B | 12.80B | 0.22B | 14.67B | 20.55B | 27.13B | 0.45B | 28.61B | 31.12B | 33.31B | 0.42B | 0.79B | 0.01B | | 0.01B | | 0.01B | 0.04B | 0.02B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88B | 1.17B | 0.14B | 10.26B | 0.69B | 11.78B | 0.25B | 0.66B | 18.48B | 20.07B | 0.25B | 0.95B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | -0.00B | 0.28B | 0.69B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75B | 2.91B | 2.99B | 2.71B | 2.85B | 2.84B | 5.47B | 6.02B | 7.22B | 8.50B | -11.46B | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.87B | 107.84B | 1.53B | 215.13B | 132.17B | 156.12B | 3.00B | 224.24B | 258.34B | 298.61B | 3.75B | 345.54B | 0.08B | | 0.26B | | 0.14B | 0.79B | 1.53B | 1.35B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69B | 13.70B | 0.21B | 16.15B | 15.61B | 18.21B | 0.34B | 24.07B | 25.20B | 26.18B | 0.30B | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | | 26.44B | 29.89B | 0.48B | 29.88B | 23.88B | 26.70B | 0.53B | | | | | | 0.98B | 4.09B | 4.10B | 8.43B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.59B | 83.55B | 1.18B | 104.46B | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 4.09B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.06B | 0.01B | 0.43B | 0.34B | 0.04B | 0.35B | | | | 0.00B | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79B | 338.34B | | | 0.01B | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.09B | 26.22B | 0.34B | 23.54B | 20.67B | 18.87B | 0.28B | 16.82B | 17.39B | 24.58B | 0.28B | 0.49B | 0.00B | | 0.03B | | 0.20B | 0.41B | 0.76B | 1.05B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.09B | | | | 0.12B | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43B | 4.11B | 0.04B | 3.50B | 2.98B | 10.47B | 0.26B | 18.59B | 24.77B | 25.51B | 0.31B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.14B | 0.14B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.55B | 130.62B | 1.81B | 45.90B | 68.55B | 80.28B | 1.45B | 95.37B | 98.47B | 111.47B | 1.54B | 146.31B | 0.00B | | 0.03B | | 1.18B | 4.50B | 6.31B | 13.71B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.42B | 238.47B | 3.34B | 261.03B | 200.73B | 236.39B | 4.45B | 319.61B | 356.81B | 410.08B | 5.29B | 0.00B | 0.08B | | 0.29B | | 1.32B | 5.29B | 7.84B | 15.06B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | | 49.80B | 50.83B | 0.82B | 71.56B | 92.65B | 109.36B | 1.53B | 0.60B | 0.01B | | 0.01B | | 0.99B | 4.11B | 4.13B | 8.45B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | | | | 5.05B | | | | 3.19B | | 4.33B | | 3.25B | | | 4.81B | 4.59B | 7.24B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.02B | 258.21B | 3.75B | 234.39B | 264.12B | 306.98B | 5.40B | 320.14B | 295.15B | 301.97B | 3.19B | 308.69B | 4.33B | | 3.25B | | 238,705.09B | 4.81B | 4.59B | 7.24B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.45B | 512.59B | 7.10B | 511.17B | 482.42B | 563.09B | 9.84B | 663.14B | 651.98B | 712.07B | 8.48B | 0.00B | 4.41B | | 3.55B | | 5.10B | 10.10B | 12.43B | 22.30B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.07B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.33B | 135.92B | 1.81B | 119.49B | 125.29B | 168.76B | 0.39B | 177.98B | 192.21B | 199.89B | 0.18B | 205.69B | 3.45B | | 3.22B | | 3.69B | 3.57B | 3.30B | 3.92B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | | | 0.00B | 0.01B | | | | 0.00B | | | | 0.36B | | | | 0.25B | |