|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69B | 3.37B | 3.04B | 1.77B | 3.04B | 3.04B | 4.10B | 5.51B | 3.71B | 2.87B | 0.01B | 4.50B | 3.33B | 3.13B | 4.40B | 4.11B | 3.37B | 2.72B | 3.11B | 2.83B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.51B | 1.06B | 3.49B | 3.24B | 2.01B | 1.20B | | 0.42B | 0.43B | 4.69B | 0.60B | 0.46B | 0.38B | 0.11B | 0.84B | 0.32B | 0.34B | 0.92B | 0.36B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80B | 3.88B | 4.10B | 5.26B | 6.27B | 5.05B | 5.30B | 5.51B | 4.13B | 3.30B | 4.69B | 5.10B | 3.79B | 3.51B | 4.51B | 4.95B | 3.69B | 3.06B | 4.03B | 3.19B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.05B | 0.07B | 0.09B | 0.05B | 0.07B | | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.06B | 0.08B | 0.11B | 0.09B | 0.13B | 0.05B | 0.11B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.05B | 0.15B | 0.15B | 0.15B | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.15B | 0.18B | 0.12B | 0.23B | 0.19B | 0.21B | | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.06B | 0.08B | 0.11B | 0.09B | 0.13B | 0.05B | 0.11B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 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 | 0.01B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | | 1.00B | | | | 1.45B | | | | 2.11B | | | | 2.26B | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68B | 4.35B | 6.23B | 8.02B | 7.39B | 6.23B | 6.73B | | 6.14B | 4.90B | 6.63B | 7.42B | 5.57B | 5.53B | 6.84B | 7.37B | 5.36B | 4.90B | 8.81B | 7.05B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66B | 9.96B | -5.46B | 10.55B | 10.56B | 10.98B | -0.09B | | 11.74B | 12.09B | 12.34B | 12.45B | 12.45B | 12.38B | 13.08B | 12.52B | 12.64B | 12.74B | 12.94B | 12.92B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.17B | | | | 0.02B | | | | 0.15B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.26B | 0.05B | 0.03B | 0.37B | 0.30B | 0.01B | | 0.57B | 0.46B | 0.00B | 0.45B | 0.55B | 0.62B | 0.00B | 0.41B | 0.43B | 0.45B | 0.76B | 0.61B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.37B | 0.08B | 0.53B | 0.76B | 0.92B | 0.19B | | 1.22B | 1.31B | 0.21B | 1.85B | 1.60B | 1.93B | 0.30B | 2.24B | 1.78B | 1.98B | 2.26B | 2.69B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.33B | 10.60B | 11.01B | 11.29B | 11.50B | 11.70B | 11.94B | | 12.48B | 12.69B | 12.91B | 13.08B | 13.06B | 13.10B | 13.08B | 13.21B | 13.29B | 13.36B | 13.66B | 13.62B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.01B | 14.95B | 17.24B | 19.31B | 18.89B | 17.94B | 18.67B | | 18.63B | 17.59B | 19.55B | 20.50B | 18.63B | 18.63B | 19.92B | 20.57B | 18.65B | 18.26B | 22.47B | 20.67B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.75B | 1.17B | 1.52B | 1.39B | 1.34B | 1.21B | | 1.12B | 0.92B | 0.90B | 0.99B | 1.01B | 0.72B | 0.80B | 0.65B | 0.66B | 0.54B | 0.69B | 0.81B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.18B | 0.17B | 0.16B | 0.15B | 0.11B | 0.09B | | 0.04B | 0.08B | 0.06B | 0.05B | 0.05B | | | | | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.02B | 3.41B | 4.37B | 3.41B | 3.41B | 5.44B | | 3.78B | 3.54B | 5.95B | 6.67B | 4.16B | 4.22B | 7.03B | 7.32B | 4.61B | 4.57B | 7.33B | 7.82B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.43B | 1.39B | 1.39B | 2.08B | 2.19B | 1.20B | | 0.04B | 0.08B | 0.06B | 0.05B | 1.02B | 0.97B | 0.97B | 2.33B | 1.36B | 1.36B | 1.36B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.08B | | | | 0.08B | | | | 0.12B | | | | 0.09B | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | | | | 3.17B | | | | 3.30B | | | | 3.91B | | | | 3.89B | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25B | 3.39B | 6.14B | 7.45B | 6.85B | 6.75B | 8.45B | | 5.16B | 4.88B | 7.28B | 7.97B | 6.88B | 6.43B | 9.28B | 11.16B | 7.51B | 7.35B | 9.76B | 8.93B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 5.23B | 4.23B | 4.20B | 4.23B | 4.23B | 3.25B | | 2.93B | 2.88B | 2.88B | 2.88B | 1.92B | 1.92B | 1.92B | 0.17B | 0.17B | 0.17B | 0.17B | 0.04B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.10B | 0.09B | 0.08B | 0.22B | 0.20B | 0.19B | | 0.17B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.11B | 0.10B | 0.09B | 0.12B | 0.12B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.36B | | | 0.18B | | | | 0.41B | | | | 0.43B | | | | 0.76B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.11B | 0.12B | 0.18B | 0.17B | 0.18B | | 0.20B | 0.21B | 0.16B | 0.13B | 0.16B | 0.17B | 0.16B | 0.15B | 0.15B | 0.14B | 0.16B | 0.15B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | 5.95B | 4.79B | 4.79B | 4.79B | 4.79B | 3.80B | | 3.87B | 3.75B | 3.60B | 3.62B | 2.93B | 2.90B | 2.64B | 0.99B | 0.93B | 0.91B | 1.22B | 0.95B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.01B | 14.95B | 10.10B | 19.31B | 18.89B | 17.94B | 12.25B | | 18.63B | 17.59B | 10.88B | 20.50B | 18.63B | 18.63B | 11.91B | 20.57B | 18.65B | 18.26B | 10.98B | 20.67B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36B | 5.66B | 5.62B | 5.59B | 6.31B | 6.42B | 4.45B | | 2.97B | 2.96B | 2.94B | 2.93B | 2.94B | 2.88B | 2.88B | 2.50B | 1.53B | 1.53B | 1.53B | 0.04B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61B | 5.61B | 6.31B | 7.07B | 7.59B | 7.16B | 6.42B | | 9.59B | 8.96B | 8.66B | 8.91B | 8.83B | 9.30B | 8.01B | 8.42B | 10.21B | 9.99B | 11.49B | 10.79B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.01B | 14.95B | 17.24B | 19.31B | 18.89B | 17.94B | 18.67B | | 18.63B | 17.59B | 19.55B | 20.50B | 18.63B | 18.63B | 19.92B | 20.57B | 18.65B | 18.26B | 22.47B | 20.67B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.71B | 1.51B | 2.04B | 1.51B | 1.51B | 4.76B | | 0.77B | 0.10B | 0.34B | 0.45B | -0.35B | 0.24B | 0.02B | -0.44B | -0.18B | -0.24B | 2.14B | 0.97B |