|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.08B | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Mortgage Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | 0.04B | 0.08B | 0.01B | 0.02B | 0.02B | 0.10B | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.31B | 0.23B | 0.32B | 0.28B | 0.24B | 0.27B | 0.35B | 0.35B | 0.37B | 0.40B | 0.59B | 0.59B | 0.56B | 0.13B | 0.16B | 0.16B | 0.17B | 0.17B | 0.34B | 0.30B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.40B | -0.57B | 4.20B | 4.88B | -1.38B | -2.85B | 7.03B | 0.21B | -0.13B | -1.10B | 8.67B | | | | 9.66B | | | | 10.40B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | | | | | 0.07B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.40B | -0.57B | 4.24B | 4.88B | -1.38B | -2.85B | 7.07B | 0.21B | -0.13B | -1.10B | 8.71B | | | | 9.66B | | | | 10.47B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.89B | 4.41B | 4.79B | 5.52B | 6.93B | 7.20B | 7.56B | 7.22B | 7.45B | 8.44B | 9.84B | 10.60B | 11.34B | 10.71B | 11.12B | 10.31B | 10.99B | 11.60B | 12.04B | 12.44B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.39B | 0.41B | 0.41B | 0.49B | 0.54B | 0.51B | 0.47B | 0.47B | 0.50B | 0.51B | 0.50B | 0.51B | 0.50B | 0.47B | 0.44B | 0.45B | 0.46B | 0.48B | 0.47B | 0.49B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.03B | | | | 0.03B | | | | 0.00B | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.25B | 0.28B | 0.30B | 0.34B | 0.39B | 0.38B | 0.41B | 0.44B | 0.48B | 0.51B | 0.52B | 0.53B | 0.53B | 0.51B | 0.50B | 0.51B | 0.54B | 0.56B | 0.59B | 0.61B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.25B | 0.29B | 0.32B | 0.34B | 0.39B | 0.38B | 0.44B | 0.44B | 0.48B | 0.51B | 0.52B | 0.53B | 0.53B | 0.51B | 0.50B | 0.51B | 0.54B | 0.56B | 0.59B | 0.61B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.67B | 0.76B | 0.78B | 0.94B | 1.07B | 1.06B | 1.06B | 1.09B | 1.20B | 1.26B | 1.29B | 1.37B | 1.44B | 1.41B | 1.42B | 1.49B | 1.59B | 1.67B | 1.76B | 1.85B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.56B | 5.17B | 5.57B | 6.47B | 8.00B | 8.26B | 8.62B | 8.32B | 8.65B | 9.70B | 11.13B | 11.97B | 12.79B | 12.12B | 12.54B | 11.80B | 12.58B | 13.27B | 13.80B | 14.29B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.04B | -0.00B | 0.10B | -0.04B | -0.03B | 0.08B | 0.09B | -0.00B | 0.01B | 0.00B | 0.02B | 0.11B | 0.11B | -0.02B | -0.00B | 0.00B | 0.01B | 0.10B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.78B | | | | 0.45B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.07B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.04B | -0.00B | 0.10B | -0.04B | -0.03B | 0.08B | 0.09B | -0.00B | 0.05B | 0.00B | 0.02B | 0.11B | 0.89B | -0.02B | 0.03B | 0.04B | 0.50B | 0.17B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | 0.04B | 0.07B | 0.20B | 0.11B | 0.03B | 0.04B | 0.08B | 0.12B | 0.06B | 0.13B | 0.12B | 0.18B | 0.06B | 0.10B | 0.16B | 0.08B | 0.12B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.18B | 0.21B | 0.25B | 0.19B | 0.05B | 0.04B | 0.02B | 0.04B | 0.04B | 0.18B | 0.46B | 0.54B | 0.78B | 0.75B | 0.61B | 0.01B | 0.45B | 0.18B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.02B | 0.03B | 0.06B | 0.07B | -0.01B | 0.05B | -0.02B | -0.02B | 0.00B | 0.00B | -0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.01B | 0.03B | 0.03B | 0.03B | -0.01B | 0.02B | | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | -0.00B | -0.00B | 0.02B | 0.02B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.37B | 2.84B | 3.41B | 4.00B | 5.04B | 5.40B | 5.65B | 4.95B | 5.23B | 5.87B | 6.96B | 7.38B | 7.67B | 7.06B | 7.36B | 6.77B | 7.72B | 8.17B | 8.86B | 8.73B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.10B | 0.05B | 0.06B | 0.09B | | 0.07B | 0.03B | 0.06B | 0.07B | 0.06B | 0.13B | 0.17B | 0.17B | 0.17B | 0.18B | 0.13B | 0.09B | 0.09B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | -0.04B | 0.27B | 0.30B | -0.03B | -0.04B | 0.31B | -0.02B | 0.36B | -0.05B | 0.38B | 0.36B | -0.01B | 0.31B | 0.01B | 0.28B | 0.30B | 0.33B | 0.33B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 1.71B | 1.45B | 1.58B | 0.43B | 1.00B | 0.76B | 2.56B | 2.40B | 1.96B | 2.21B | 0.55B | 3.63B | 3.51B | 0.46B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.30B | 0.32B | 0.28B | 0.40B | 0.68B | 0.66B | 0.71B | 1.02B | 0.89B | 1.19B | 1.50B | 1.80B | 2.37B | 2.45B | 2.67B | 2.48B | 2.28B | 2.37B | 2.22B | 2.80B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.67B | 3.16B | 3.69B | 4.40B | 5.72B | 6.06B | 6.37B | 5.97B | 6.12B | 7.06B | 8.46B | 9.18B | 10.03B | 9.52B | 10.02B | 9.25B | 10.00B | 10.53B | 11.09B | 11.53B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.28B | 0.27B | 0.30B | 0.27B | 0.05B | 0.11B | 0.05B | 0.10B | 0.11B | 0.24B | 0.59B | 0.71B | 0.95B | 0.91B | 0.79B | 0.14B | 0.54B | 0.26B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.88B | 2.06B | 2.28B | 2.20B | 2.25B | 0.00B | 2.53B | 2.64B | 2.67B | 2.78B | 2.75B | 2.60B | 2.52B | 2.55B | 2.58B | 0.09B | 2.72B | 2.76B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.89B | 2.00B | 1.88B | 2.06B | 2.28B | 2.20B | 2.25B | 0.00B | -0.00B | 2.64B | 2.67B | 2.78B | -0.00B | 2.60B | 2.52B | -0.00B | 2.58B | 0.09B | 2.72B | 2.76B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.56B | 5.17B | 5.57B | 6.47B | 8.00B | 8.26B | 8.62B | 8.32B | 8.65B | 9.70B | 11.13B | 11.97B | 12.79B | 12.12B | 12.54B | 11.80B | 12.58B | 13.27B | 13.80B | 14.29B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.05B | -0.05B | -0.06B | -0.07B | 0.09B | -0.08B | -0.10B | -0.13B | 0.15B | -0.12B | -0.11B | -0.18B | 0.24B | -0.25B | -0.12B | -0.14B | -0.25B | -0.14B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.77B | 0.85B | 0.85B | 0.97B | 1.11B | 1.11B | 1.19B | 1.27B | 1.41B | 1.52B | -0.00B | 1.69B | 1.71B | 1.70B | 1.72B | 1.80B | 1.88B | 2.02B | 2.10B | 2.18B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.04B | | | | 0.02B | |