|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 0.64B | 0.27B | 0.37B | 1.18B | 1.10B | 1.32B | 1.22B | 1.65B | 1.36B | 1.69B | 1.47B | 1.46B | 1.20B | 1.56B | 1.63B | 0.81B | 1.49B | 1.74B | 1.09B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.38B | 0.06B | 0.05B | 0.06B | 0.17B | 0.24B | 0.37B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.03B | 0.86B | 0.05B | 0.04B | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.01B | 0.32B | 0.42B | 1.24B | 1.26B | 1.56B | 1.60B | 1.70B | 1.40B | 1.73B | 1.52B | 1.51B | 1.24B | 1.61B | 1.66B | 1.67B | 1.54B | 1.78B | 1.12B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.87B | 4.30B | 3.68B | 3.14B | 3.13B | 4.24B | 4.12B | 5.47B | 5.44B | 6.08B | 3.71B | 3.76B | 3.81B | 4.18B | 4.81B | 4.93B | 4.88B | 5.61B | 4.83B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.02B | 0.02B | 0.02B | 0.48B | 0.49B | 0.59B | 0.02B | 0.02B | 0.02B | 0.59B | 0.02B | 0.55B | 0.02B | 0.02B | 0.03B | 0.61B | 0.64B | 0.60B | 0.66B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27B | 3.90B | 4.32B | 3.71B | 3.61B | 3.63B | 4.83B | 4.14B | 5.49B | 5.46B | 6.67B | 3.73B | 4.32B | 3.83B | 4.21B | 4.84B | 5.54B | 5.52B | 6.21B | 5.50B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.06B | 0.28B | 0.27B | 0.29B | 0.29B | 0.04B | 0.29B | 0.30B | 0.08B | 0.02B | 0.05B | 0.34B | 0.35B | 0.02B | 0.04B | 0.38B | 0.06B | 0.38B | 0.38B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32B | 6.63B | 7.24B | 6.58B | 6.09B | 6.20B | 7.60B | 7.53B | 9.09B | 8.92B | 9.89B | 7.25B | 7.36B | 7.43B | 8.08B | 8.92B | 9.04B | 8.91B | 9.93B | 8.61B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.40B | 0.40B | 0.42B | 0.42B | 0.41B | 0.42B | 0.43B | 0.45B | 0.51B | 0.53B | 0.55B | 0.57B | 0.59B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 4.51B | 0.01B | 4.53B | 0.00B | 4.53B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.25B | 0.23B | 0.22B | 0.21B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.70B | 0.19B | 0.18B | 0.18B | 1.95B | 1.89B | 1.81B | 1.75B | 2.56B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.08B | 2.07B | 2.06B | 2.04B | 2.03B | 2.03B | 2.02B | 2.08B | 2.08B | 2.09B | 2.58B | 2.07B | 2.06B | 2.05B | 6.46B | 1.89B | 6.34B | 1.75B | 7.09B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.08B | 0.08B | 0.43B | 0.05B | 0.44B | 0.07B | 0.07B | 0.47B | 0.47B | 0.09B | 0.12B | 0.12B | 0.47B | 0.47B | 0.13B | 0.13B | 0.50B | 0.53B | 0.56B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 3.06B | 3.05B | 3.05B | 3.04B | 3.02B | 3.01B | 3.02B | 3.11B | 3.13B | 3.14B | 3.13B | 3.13B | 3.13B | 3.14B | 7.65B | 7.62B | 7.61B | 7.58B | 7.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37B | 9.69B | 10.28B | 9.64B | 9.13B | 9.21B | 10.60B | 10.55B | 12.20B | 12.05B | 13.02B | 10.38B | 10.49B | 10.55B | 11.22B | 16.56B | 16.66B | 16.52B | 17.51B | 16.17B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.09B | 0.11B | 0.11B | 0.08B | 0.09B | 0.12B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.12B | 0.13B | 0.12B | 0.14B | 0.13B | 0.15B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.13B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.10B | 0.11B | 0.14B | 0.15B | 0.14B | 0.16B | 0.13B | 0.15B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.17B | 0.18B | 0.23B | 0.14B | 0.17B | 0.18B | 0.21B | 0.12B | 0.16B | 0.17B | 0.14B | 0.12B | 0.11B | 0.16B | 0.18B | 0.15B | 0.15B | 0.18B | 0.16B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.41B | 0.38B | 0.39B | 0.36B | 0.35B | 0.37B | 0.40B | 0.56B | 0.50B | 0.52B | 0.47B | 0.48B | 0.46B | 0.46B | 0.55B | 0.64B | 0.53B | 0.61B | 0.64B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.02B | 0.02B | 0.40B | 0.40B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.07B | | | | | 0.04B | 0.06B | 0.09B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.07B | 0.09B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96B | 5.22B | 5.69B | 5.27B | 4.70B | 4.75B | 5.96B | 5.81B | 7.34B | 7.25B | 8.00B | 5.31B | 5.34B | 5.33B | 5.80B | 6.96B | 7.13B | 7.04B | 7.88B | 6.84B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 4.55B | 4.95B | 4.95B | 4.95B | 4.56B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.21B | 0.19B | 0.17B | 0.16B | 0.13B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.44B | 0.52B | 0.53B | 0.55B | 0.54B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.06B | 0.06B | 0.20B | 0.07B | 0.07B | 0.20B | 0.23B | 0.09B | 0.23B | 0.10B | 0.24B | 0.25B | 0.25B | 0.31B | 0.32B | 0.13B | 0.32B | 0.31B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12B | 6.36B | 6.94B | 6.49B | 5.79B | 5.94B | 7.13B | 6.86B | 8.39B | 8.43B | 9.04B | 6.48B | 6.40B | 6.38B | 6.86B | 12.12B | 12.37B | 12.51B | 13.18B | 12.13B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32B | 6.57B | 7.00B | 6.55B | 5.99B | 6.01B | 7.20B | 7.05B | 8.61B | 8.53B | 9.28B | 6.58B | 6.64B | 6.63B | 7.11B | 12.44B | 12.69B | 12.64B | 13.50B | 12.44B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.82B | 0.80B | 0.82B | 0.82B | 0.82B | 4.57B | 4.97B | 5.35B | 5.35B | 4.56B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04B | 3.12B | 3.29B | 3.09B | 3.14B | 3.21B | 3.40B | 3.49B | 3.59B | 3.52B | 3.75B | 3.80B | 3.85B | 3.93B | 4.12B | 4.13B | 3.97B | 3.88B | 4.01B | 3.74B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37B | 9.69B | 10.28B | 9.64B | 9.13B | 9.21B | 10.60B | 10.55B | 12.20B | 12.05B | 13.02B | 10.38B | 10.49B | 10.55B | 11.22B | 16.56B | 16.66B | 16.52B | 17.51B | 16.17B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 0.00B | -0.05B | -0.13B | -0.17B | 1.81B | 1.99B | 2.02B | -0.18B | -0.17B | -0.15B | -0.15B | -0.08B | -0.09B | 2.39B | 2.28B | 2.07B | 1.95B | 2.05B | 1.81B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |