|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.13B | 0.15B | 0.17B | 0.26B | 0.23B | 0.23B | 0.24B | 0.59B | 0.33B | 0.27B | 0.24B | 0.28B | 0.29B | 0.28B | 1.53B | 0.88B | 0.71B | 0.96B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.11B | 0.11B | 0.14B | 0.16B | 0.13B | 0.84B | 0.14B | 0.15B | 0.14B | 1.57B | 0.13B | 0.15B | 0.12B | 0.15B | 0.13B | 0.15B | 0.11B | 0.10B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.10B | 0.32B | 1.06B | 0.69B | 0.85B | 0.22B | 0.04B | 0.75B | 0.05B | 0.06B | 0.06B | 0.07B | 0.09B | 0.09B | 0.09B | 0.07B | 0.09B | 0.10B | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.20B | 0.43B | 1.17B | 0.83B | 1.00B | 0.34B | 0.88B | 0.89B | 0.20B | 0.20B | 1.64B | 0.20B | 0.24B | 0.21B | 0.23B | 0.20B | 0.24B | 0.20B | 0.20B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.03B | 0.03B | 0.20B | 0.06B | 0.09B | 0.12B | 0.07B | 0.09B | 0.10B | 0.11B | 0.14B | 0.16B | 0.14B | 0.13B | 0.12B | 0.14B | 0.13B | 0.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 1.47B | 0.64B | 1.41B | 1.28B | 1.44B | 0.80B | 1.86B | 1.36B | 1.45B | 1.12B | 2.22B | 2.18B | 1.50B | 0.85B | 0.86B | 2.08B | 1.46B | 1.21B | 1.42B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10B | 7.03B | 7.16B | 11.42B | 11.23B | 11.09B | 11.44B | 14.19B | 15.18B | 15.83B | 15.69B | 14.84B | 14.73B | 14.64B | 14.61B | 14.55B | 14.78B | 14.87B | 15.05B | 15.37B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | 1.84B | 1.85B | 0.01B | 1.90B | 1.92B | 1.93B | 1.88B | 0.21B | 1.96B | 0.22B | 0.62B | 1.84B | 1.85B | 1.86B | 0.63B | 1.75B | 1.75B | 0.64B | 0.62B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.61B | 0.79B | 0.07B | 0.88B | 0.89B | 0.89B | 0.81B | 0.89B | 0.90B | 0.91B | 0.83B | 0.83B | 0.83B | 0.83B | 0.25B | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 0.60B | 0.60B | 2.17B | 2.14B | 0.53B | 0.53B | 2.01B | 0.52B | 2.06B | 2.03B | 1.99B | 1.95B | 1.90B | 1.86B | 1.82B | 1.77B | 1.73B | 1.69B | 1.65B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | 1.21B | 1.38B | 2.25B | 3.02B | 1.43B | 1.42B | 2.82B | 1.41B | 2.96B | 2.94B | 2.82B | 2.78B | 2.73B | 2.69B | 2.07B | 1.77B | 1.73B | 1.69B | 1.65B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.22B | 0.21B | 0.32B | 0.27B | 0.20B | 0.19B | 0.20B | 0.24B | 0.26B | 0.23B | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.28B | 0.29B | 0.27B | 0.37B | 0.28B | 0.30B | 0.89B | 0.35B | 0.44B | 0.45B | 0.79B | 0.80B | 0.98B | 0.89B | 1.02B | 1.01B | 0.68B | 0.53B | 0.53B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.04B | 12.09B | 12.81B | 17.57B | 17.33B | 17.17B | 17.67B | 21.19B | 21.28B | 22.12B | 22.09B | 20.30B | 20.15B | 20.20B | 20.05B | 19.43B | 19.32B | 19.04B | 17.91B | 18.17B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.57B | 13.56B | 13.45B | 18.98B | 18.61B | 18.61B | 18.47B | 23.05B | 22.65B | 23.57B | 23.21B | 22.51B | 22.34B | 21.70B | 20.90B | 20.29B | 21.40B | 20.50B | 19.12B | 19.59B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.09B | 0.02B | 0.98B | 0.59B | 0.36B | 0.18B | 0.08B | 0.77B | 0.43B | 0.28B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.09B | 0.02B | 0.98B | 0.59B | 0.36B | 0.18B | 0.08B | 0.77B | 0.43B | 0.28B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.03B | 0.05B | 0.04B | 0.09B | 0.05B | 0.10B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.07B | 0.05B | 0.03B | 0.03B | 0.02B | 0.02B | 0.07B | 0.07B | 0.04B | 0.02B | 0.07B | 0.07B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.10B | 0.04B | 0.01B | 0.04B | 0.04B | 0.05B | 0.57B | 1.34B | 1.35B | 1.35B | 0.85B | 0.10B | 0.70B | 0.52B | 1.03B | 1.00B | 0.76B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.27B | 0.20B | 1.26B | 0.80B | 1.07B | 0.42B | 1.33B | 0.98B | 1.18B | 1.84B | 1.67B | 1.60B | 1.15B | 0.42B | 1.09B | 1.12B | 1.90B | 1.62B | 1.57B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54B | 3.96B | 0.03B | 0.04B | 0.04B | 4.78B | 4.77B | 5.25B | 5.29B | 5.92B | 5.14B | 4.94B | 4.94B | 4.92B | 5.07B | 4.61B | 5.99B | 5.61B | 4.86B | 5.44B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | 0.20B | 4.20B | 7.86B | 8.19B | 3.07B | 9.15B | 4.36B | 1.08B | 10.97B | 10.88B | 4.42B | 1.03B | 0.94B | 1.28B | 9.65B | 3.32B | 3.09B | 7.82B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.56B | 0.15B | 0.62B | 0.38B | 0.26B | 0.00B | 0.30B | 0.31B | 0.21B | 0.21B | 0.33B | 0.34B | 0.34B | 0.36B | 0.37B | 0.37B | 0.38B | 0.37B | 0.19B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 4.83B | 4.84B | 6.56B | 6.44B | 5.46B | 5.46B | 6.95B | 7.08B | 7.75B | 6.96B | 6.78B | 6.75B | 6.69B | 6.88B | 6.34B | 7.72B | 7.33B | 6.52B | 7.13B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 5.11B | 5.04B | 7.82B | 7.24B | 6.54B | 5.88B | 8.28B | 8.07B | 8.93B | 8.80B | 8.45B | 8.36B | 7.84B | 7.30B | 7.43B | 8.85B | 9.22B | 8.15B | 8.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55B | 3.98B | 0.06B | 0.14B | 0.08B | 4.79B | 4.81B | 5.29B | 5.34B | 6.49B | 6.48B | 6.29B | 6.29B | 5.77B | 5.17B | 5.31B | 6.50B | 6.63B | 5.86B | 6.20B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12B | 8.46B | 8.40B | 10.84B | 11.26B | 11.96B | 12.56B | 14.67B | 14.48B | 14.53B | 14.41B | 14.06B | 13.98B | 13.87B | 13.60B | 12.87B | 12.55B | 11.27B | 10.98B | 10.90B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12B | 8.46B | 8.40B | 10.84B | 11.26B | 11.96B | 12.56B | 14.67B | 14.48B | 14.53B | 14.41B | 14.06B | 13.98B | 13.87B | 13.60B | 12.87B | 12.55B | 11.27B | 10.98B | 10.90B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.57B | 13.56B | 13.45B | 18.98B | 18.61B | 18.61B | 18.47B | 23.05B | 22.65B | 23.57B | 23.21B | 22.51B | 22.34B | 21.70B | 20.90B | 20.29B | 21.40B | 20.50B | 19.12B | 19.59B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.01B | -0.01B | -0.01B | -0.01B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |