|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09B | 4.25B | 3.30B | 2.70B | 1.97B | 2.10B | 1.60B | 1.94B | 1.20B | 0.73B | 0.60B | 0.50B | 0.44B | 0.39B | 0.42B | 0.39B | 0.39B | 0.73B | 0.43B | 0.82B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.07B | 0.05B | 0.18B | 0.17B | 0.06B | 0.06B | 0.04B | 0.05B | 0.07B | 0.03B | 0.05B | 0.05B | 0.04B | 0.01B | 0.04B | 0.25B | 0.18B | 0.12B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | 4.31B | 3.37B | 2.76B | 2.15B | 2.27B | 1.66B | 1.99B | 1.24B | 0.77B | 0.67B | 0.52B | 0.49B | 0.44B | 0.46B | 0.40B | 0.42B | 0.99B | 0.61B | 0.94B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.35B | 0.40B | 0.41B | 0.51B | 0.57B | 0.53B | 0.53B | 0.38B | 0.38B | 0.36B | 0.41B | 0.46B | 0.41B | 0.44B | 0.37B | 0.43B | 0.43B | 0.36B | 0.32B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.10B | 0.12B | 0.14B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.18B | 0.19B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.40B | 0.45B | 0.46B | 0.60B | 0.68B | 0.67B | 0.70B | 0.55B | 0.54B | 0.53B | 0.57B | 0.62B | 0.58B | 0.60B | 0.53B | 0.59B | 0.60B | 0.54B | 0.50B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.14B | 0.15B | 0.18B | 0.23B | 0.24B | 0.22B | 0.22B | 0.22B | 0.24B | 0.25B | 0.24B | 0.24B | 0.27B | 0.27B | 0.26B | 0.25B | 0.27B | 0.26B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.22B | 0.27B | 0.29B | 0.34B | 0.49B | 0.44B | 0.46B | 0.54B | 0.60B | 0.51B | 0.62B | 0.69B | 0.79B | 0.67B | 0.67B | 0.72B | 0.79B | 0.65B | 0.69B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65B | 5.01B | 4.17B | 3.60B | 3.18B | 3.56B | 2.84B | 3.21B | 2.41B | 1.97B | 1.78B | 1.79B | 1.87B | 1.89B | 1.83B | 1.71B | 1.83B | 2.45B | 1.89B | 2.21B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | | | | 1.06B | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | | | | 0.77B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.79B | 25.87B | 25.70B | 25.91B | 26.94B | 27.56B | 27.69B | 27.55B | 27.47B | 27.94B | 27.85B | 30.11B | 30.02B | 31.76B | 31.71B | 31.83B | 31.90B | 32.35B | 34.62B | 35.70B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.44B | 1.43B | 1.40B | 1.48B | 1.45B | 1.57B | 1.68B | 1.66B | 1.66B | 1.79B | 1.80B | 1.89B | 1.93B | 2.07B | 2.05B | 2.25B | 2.28B | 2.17B | 2.28B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70B | 28.68B | 28.50B | 5.24B | 29.76B | 30.38B | 30.63B | 4.84B | 30.46B | 30.95B | 30.99B | 5.26B | 33.32B | 35.09B | 35.24B | 6.00B | 35.62B | 36.09B | 38.22B | 7.95B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35B | 33.69B | 32.67B | 32.26B | 32.94B | 33.94B | 33.46B | 33.78B | 32.87B | 32.92B | 32.77B | 35.13B | 35.19B | 36.97B | 37.07B | 37.07B | 37.45B | 38.54B | 40.11B | 41.62B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.38B | 0.46B | 0.55B | 0.67B | 0.76B | 0.62B | 0.65B | 0.71B | 0.69B | 0.72B | 0.79B | 0.88B | 0.82B | 0.85B | 0.92B | 0.96B | 0.96B | 0.83B | 0.95B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.38B | 0.46B | 0.55B | 0.67B | 0.76B | 0.62B | 0.65B | 0.71B | 0.69B | 0.72B | 0.79B | 0.88B | 0.82B | 0.85B | 0.92B | 0.96B | 0.96B | 0.83B | 0.95B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.55B | 0.66B | 0.25B | 0.26B | 0.30B | 0.86B | 1.46B | 1.20B | 1.39B | 1.21B | 1.48B | 1.24B | 1.41B | 1.48B | 1.64B | 1.50B | 1.70B | 1.85B | 2.03B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.97B | 0.96B | 2.24B | 2.56B | 5.47B | 3.95B | 0.13B | 2.06B | 1.71B | 2.04B | 1.72B | 1.64B | 1.33B | 1.87B | 1.60B | 1.40B | 0.05B | 0.03B | 0.07B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.28B | 2.77B | 3.16B | 1.20B | 1.90B | 3.77B | 1.80B | 5.27B | 2.80B | 5.03B | 2.60B | 2.90B | 6.25B | 2.60B | 5.50B | 3.30B | 6.38B | 5.60B | 5.74B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | 4.68B | 5.24B | 7.29B | 8.01B | 11.72B | 9.79B | 8.57B | 9.44B | 9.67B | 9.24B | 9.40B | 9.90B | 9.89B | 9.63B | 9.82B | 10.30B | 10.57B | 11.47B | 12.05B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.71B | 20.08B | 19.88B | 18.85B | 19.94B | 17.75B | 19.38B | 21.30B | 19.40B | 18.69B | 17.92B | 19.73B | 18.88B | 19.79B | 18.97B | 18.47B | 17.99B | 17.61B | 17.20B | 18.16B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.53B | 0.55B | 0.53B | 0.52B | 0.63B | 0.54B | 0.60B | 0.59B | 0.54B | 0.52B | 0.61B | 0.60B | 0.66B | 0.65B | 0.86B | 0.66B | 0.64B | 0.61B | 0.85B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.52B | 0.52B | 0.20B | 0.48B | 0.52B | 0.54B | 0.51B | 0.49B | 0.49B | 0.49B | 0.49B | 0.48B | 0.52B | 0.59B | 0.38B | 0.36B | 0.09B | 0.54B | 0.55B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.58B | 25.29B | 25.67B | 3.86B | 28.47B | 30.03B | 29.72B | 3.38B | 29.36B | 28.89B | 27.68B | 2.91B | 29.38B | 30.27B | 29.25B | 3.30B | 28.95B | 29.09B | 29.29B | 3.85B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.17B | 25.81B | 26.20B | 27.17B | 28.95B | 30.55B | 30.26B | 30.91B | 29.85B | 29.38B | 28.17B | 30.23B | 29.86B | 30.79B | 29.84B | 29.34B | 29.31B | 29.18B | 29.82B | 31.37B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.94B | 21.05B | 20.84B | 21.09B | 22.50B | 23.21B | 23.33B | 21.43B | 21.46B | 20.40B | 19.97B | 21.45B | 20.52B | 21.12B | 20.84B | 20.08B | 19.39B | 17.66B | 17.23B | 18.23B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.17B | 7.88B | 6.47B | 5.09B | 3.99B | 3.40B | 3.21B | 2.87B | 3.02B | 3.54B | 4.60B | 4.90B | 5.33B | 6.18B | 7.22B | 7.74B | 8.14B | 9.36B | 10.29B | 10.24B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.17B | 7.88B | 6.47B | 5.09B | 3.99B | 3.40B | 3.21B | 2.87B | 3.02B | 3.54B | 4.42B | 4.90B | 5.33B | 6.18B | 7.22B | 7.56B | 8.14B | 9.36B | 10.29B | 10.24B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35B | 33.69B | 32.67B | 32.26B | 32.94B | 33.94B | 33.46B | 33.78B | 32.87B | 32.92B | 32.77B | 35.13B | 35.19B | 36.97B | 37.07B | 37.07B | 37.45B | 38.54B | 40.11B | 41.62B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43B | -0.66B | 1.66B | 0.30B | -0.72B | -0.55B | -0.79B | -0.64B | -0.68B | -0.68B | -0.64B | -0.67B | -0.62B | -0.65B | -0.75B | 2.61B | -0.69B | -0.52B | 5.44B | 5.92B |