|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.14B | 0.16B | 0.11B | 0.17B | 0.11B | 0.02B | 0.21B | 0.27B | 0.27B | 0.24B | 0.23B | 0.28B | 0.29B | 0.27B | 0.32B | 0.38B | 0.36B | 0.40B | 0.41B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.15B | 0.17B | 0.12B | 0.19B | 0.13B | 0.03B | 0.23B | 0.28B | 0.28B | 0.25B | 0.24B | 0.29B | 0.29B | 0.30B | 0.32B | 0.38B | 0.36B | 0.40B | 0.41B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.08B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.02B | 0.04B | -0.02B | 0.05B | -0.01B | 0.04B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.03B | | 0.04B | 0.04B | 0.03B | | 0.00B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.06B | 0.02B | 0.09B | 0.04B | 0.12B | 0.04B | 0.03B | 0.04B | 0.04B | 0.06B | 0.07B | 0.03B | 0.07B | 0.07B | 0.06B | 0.03B | 0.04B | 0.05B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.03B | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.03B | 0.04B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.22B | 0.23B | 0.21B | 0.29B | 0.24B | 0.31B | 0.32B | 0.36B | 0.38B | 0.40B | 0.44B | 0.45B | 0.47B | 0.44B | 0.44B | 0.50B | 0.48B | 0.51B | 0.53B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.03B | 0.05B | 0.06B | 0.11B | 0.13B | 0.22B | 0.27B | 0.32B | 0.43B | 0.43B | 0.50B | 0.51B | 0.48B | 0.44B | | 0.27B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.90B | 2.85B | 2.82B | 2.79B | 3.79B | 3.78B | 3.70B | 3.73B | 3.70B | 3.73B | 3.75B | 3.86B | 4.06B | 4.24B | 4.50B | 4.55B | 4.53B | 4.39B | 4.45B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | 0.05B | 0.09B | 0.04B | 0.04B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.11B | 0.20B | 0.09B | 0.09B | 0.09B | 0.21B | 0.07B | 0.07B | 0.06B | 0.21B | 0.06B | 0.05B | 0.05B | | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.11B | 0.20B | 0.09B | 0.09B | 0.09B | 0.21B | 0.07B | 0.07B | 0.06B | 0.21B | 0.06B | 0.05B | 0.05B | | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.15B | | 0.15B | | 0.20B | | 0.23B | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 0.01B | 0.01B | 0.05B | 0.03B | 0.05B | 0.03B | -0.04B | -0.07B | 0.43B | 0.15B | 0.07B | 0.17B | 0.44B | 0.21B | -0.08B | 0.27B | 0.26B | 0.26B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 3.39B | 3.40B | 3.38B | 3.39B | 4.53B | 4.59B | 4.52B | 4.60B | 4.67B | 4.75B | 4.78B | 4.90B | 5.08B | 5.23B | 5.29B | 5.38B | 5.45B | 5.42B | 5.47B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 3.61B | 3.62B | 3.58B | 3.68B | 4.77B | 4.90B | 4.84B | 4.97B | 5.06B | 5.15B | 5.22B | 5.35B | 5.55B | 5.67B | 5.73B | 5.88B | 5.92B | 5.93B | 6.01B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.06B | | | 0.12B | 0.10B | 0.03B | | | 0.03B | | | | | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.18B | 0.17B | 0.16B | 0.14B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.32B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.13B | 0.14B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.08B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.14B | 0.03B | 0.02B | 0.03B | 0.10B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.40B | 0.40B | 0.33B | 0.31B | 0.60B | 0.62B | 0.49B | 0.44B | 0.46B | 0.46B | 0.50B | 0.65B | 0.42B | 0.41B | 0.44B | 0.46B | 0.46B | 0.46B | 0.37B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.79B | 0.47B | 0.45B | 0.41B | 0.81B | 0.86B | 0.89B | 0.86B | 0.83B | 0.82B | 0.74B | 0.75B | 0.85B | 0.95B | 0.96B | 0.97B | 0.90B | 0.61B | 0.69B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.68B | 1.36B | 0.63B | 0.65B | 0.75B | 1.56B | 0.65B | 0.76B | 0.78B | 0.75B | 0.81B | 0.68B | 0.94B | 0.92B | 0.92B | 0.99B | 1.06B | 0.97B | 0.98B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.05B | | | | 0.06B | | 0.06B | | 0.06B | | 0.05B | | 0.05B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | 0.01B | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.23B | 0.23B | 21.84B | 0.22B | 64.20B | 0.31B | 0.26B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.18B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.56B | 1.46B | 1.40B | 1.40B | 1.95B | 1.94B | 1.90B | 1.97B | 1.95B | 1.92B | 1.88B | 1.76B | 2.11B | 2.16B | 2.16B | 2.24B | 2.23B | 2.13B | 2.20B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.96B | 1.85B | 1.73B | 1.71B | 2.55B | 2.55B | 2.40B | 2.41B | 2.42B | 2.38B | 2.38B | 2.41B | 2.53B | 2.57B | 2.60B | 2.69B | 2.69B | 2.59B | 2.57B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.86B | 1.53B | 0.79B | 0.79B | 0.92B | 1.73B | 0.81B | 0.92B | 0.93B | 0.90B | 0.97B | 1.01B | 1.11B | 1.08B | 1.08B | 1.14B | 1.22B | 1.11B | 1.12B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.60B | 1.77B | 1.85B | 1.97B | 2.19B | 2.34B | 2.44B | 2.55B | 2.64B | 2.77B | 2.84B | 2.94B | 2.97B | 3.11B | 3.14B | 3.14B | 3.18B | 3.34B | 3.44B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 3.61B | 3.62B | 3.58B | 3.68B | 4.77B | 4.90B | 4.84B | 4.97B | 5.06B | 5.15B | 5.22B | 5.35B | 5.55B | 5.67B | 5.73B | 5.88B | 5.92B | 5.93B | 6.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | -0.00B | 0.06B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | |