|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30B | 2.37B | 1.37B | 1.51B | 2.14B | 1.90B | 1.20B | 0.95B | 0.70B | 0.90B | 0.68B | 0.40B | 0.56B | 0.59B | 0.33B | 0.19B | 0.18B | 0.18B | 0.17B | 0.21B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.39B | 0.56B | 0.24B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51B | 2.75B | 1.93B | 1.75B | 2.14B | 1.90B | 1.20B | 0.95B | 0.70B | 0.90B | 0.68B | 0.40B | 0.56B | 0.59B | 0.33B | 0.19B | 0.18B | 0.18B | 0.17B | 0.21B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.42B | 0.99B | 1.17B | 0.54B | 0.60B | 0.39B | 0.33B | 0.26B | 0.22B | 0.24B | 0.28B | 0.28B | 0.21B | 0.20B | 0.22B | 0.27B | 0.27B | 0.25B | 0.29B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.11B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.42B | 0.99B | 1.17B | 0.54B | 0.60B | 0.39B | 0.33B | 0.26B | 0.22B | 0.24B | 0.28B | 0.28B | 0.21B | 0.20B | 0.28B | 0.27B | 0.27B | 0.25B | 0.40B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.09B | 0.11B | 0.12B | 0.14B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.14B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.20B | 0.25B | 0.27B | 0.39B | 0.48B | 0.42B | 0.45B | 0.54B | 0.58B | 0.52B | 0.47B | 0.59B | 0.63B | 0.50B | 0.45B | 0.53B | 0.56B | 0.47B | 0.50B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.47B | 3.28B | 3.30B | 3.21B | 3.13B | 2.16B | 1.87B | 1.64B | 1.85B | 1.61B | 1.31B | 1.59B | 1.58B | 1.18B | 1.01B | 1.15B | 1.17B | 1.04B | 1.14B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40B | 13.43B | 13.48B | 13.53B | 13.53B | 13.64B | 14.51B | 14.52B | 14.51B | 15.05B | 15.97B | 16.43B | 16.46B | 16.63B | 16.74B | 16.81B | 18.11B | 18.25B | 18.94B | 19.07B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.03B | 1.37B | 1.30B | 1.91B | 1.74B | 1.68B | 1.57B | 1.60B | 1.15B | 1.07B | 1.15B | 1.17B | 1.26B | 1.23B | 1.51B | 1.46B | 1.54B | 1.60B | 1.70B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19B | 15.06B | 15.45B | 15.43B | 16.04B | 15.98B | 16.79B | 16.68B | 16.71B | 16.80B | 17.64B | 18.18B | 18.24B | 18.53B | 18.61B | 18.96B | 20.21B | 20.42B | 21.17B | 21.40B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97B | 18.53B | 18.73B | 18.73B | 19.26B | 19.11B | 18.95B | 18.56B | 18.35B | 18.65B | 19.25B | 19.49B | 19.83B | 20.11B | 19.79B | 19.97B | 21.35B | 21.60B | 22.21B | 22.54B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.11B | 0.09B | 0.23B | 0.09B | 0.10B | 0.14B | 0.23B | 0.20B | 0.15B | 0.16B | 0.17B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.19B | 0.17B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.11B | 0.09B | 0.23B | 0.09B | 0.10B | 0.14B | 0.23B | 0.20B | 0.15B | 0.16B | 0.17B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.19B | 0.17B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.63B | 0.86B | 1.06B | 1.10B | 1.60B | 1.22B | 1.32B | 1.11B | 1.20B | 1.04B | 1.06B | 1.02B | 1.15B | 1.07B | 1.18B | 1.05B | 1.25B | 1.13B | 1.21B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.36B | 0.54B | 0.88B | 1.01B | 1.01B | 1.01B | 0.99B | 1.21B | 1.13B | 1.24B | 1.74B | 1.74B | 1.53B | 1.65B | 1.32B | 1.12B | 1.13B | 0.88B | 0.88B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 0.05B | 1.44B | 1.56B | 1.98B | 1.40B | 2.29B | 2.52B | 3.18B | 3.35B | 2.10B | 2.20B | 2.70B | 3.78B | 3.14B | 3.11B | 2.80B | 3.83B | 3.15B | 2.30B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 2.18B | 2.94B | 3.73B | 4.18B | 5.03B | 4.66B | 5.05B | 5.70B | 5.82B | 5.40B | 6.04B | 6.60B | 6.63B | 6.04B | 5.78B | 6.09B | 6.39B | 5.35B | 5.45B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18B | 11.92B | 11.86B | 11.57B | 12.56B | 12.24B | 12.89B | 12.63B | 11.92B | 11.99B | 12.63B | 12.31B | 12.01B | 11.91B | 11.75B | 11.78B | 12.87B | 12.63B | 13.65B | 13.73B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.70B | 1.04B | 1.00B | 1.01B | 0.94B | 0.99B | 0.80B | 0.83B | 0.82B | 0.78B | 0.84B | 0.86B | 0.87B | 0.86B | 0.99B | 0.97B | 1.01B | 1.03B | 1.15B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99B | 14.11B | 14.80B | 15.30B | 16.74B | 17.27B | 17.56B | 17.69B | 17.62B | 17.81B | 18.04B | 18.35B | 18.60B | 18.55B | 17.79B | 17.56B | 18.97B | 19.02B | 18.99B | 19.18B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60B | 14.81B | 15.85B | 16.30B | 17.75B | 18.21B | 18.55B | 18.49B | 18.45B | 18.63B | 18.81B | 19.19B | 19.46B | 19.42B | 18.65B | 18.54B | 19.94B | 20.03B | 20.02B | 20.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.22B | 12.29B | 12.41B | 12.45B | 13.57B | 13.24B | 13.91B | 13.62B | 13.13B | 13.12B | 13.87B | 14.06B | 13.75B | 13.44B | 13.41B | 13.10B | 13.99B | 13.76B | 14.52B | 14.61B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | 3.72B | 2.88B | 2.43B | 1.51B | 0.90B | 0.40B | 0.07B | -0.10B | 0.02B | 0.44B | 0.30B | 0.36B | 0.69B | 1.14B | 1.43B | 1.42B | 1.57B | 2.19B | 2.21B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | 3.72B | 2.88B | 2.43B | 1.51B | 0.90B | 0.40B | 0.07B | -0.10B | 0.02B | 0.44B | 0.30B | 0.36B | 0.69B | 1.14B | 1.43B | 1.42B | 1.57B | 2.19B | 2.21B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97B | 18.53B | 18.73B | 18.73B | 19.26B | 19.11B | 18.95B | 18.56B | 18.35B | 18.65B | 19.25B | 19.49B | 19.83B | 20.11B | 19.79B | 19.97B | 21.35B | 21.60B | 22.21B | 22.54B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | -0.23B | -0.26B | -0.29B | -0.25B | -0.38B | -0.60B | -0.48B | 0.00B | -0.51B | -0.46B | -0.51B | -6.88B | -6.72B | -6.24B | -0.51B | -6.03B | -0.44B | -5.58B | -0.45B |