Робот Web Matrix Trader

Аналитика онлайн » CEL

Logo

Cellcom Israel Ltd. занимается предоставлением услуг сотовой связи. Он работает в двух сегментах: Cellcom и Netvision. Сегмент Cellcom включает в себя Cellcom Israel Ltd. и ее дочерние компании. Сегмент Netvision включает в себя Netvision Ltd. и ее дочерние компании. Компания предлагает услуги сотовой и стационарной телефонии, роуминга, интернета, факса, услуги обмена текстовыми и мультимедийными сообщениями, услуги сотового контента и передачи данных, техническую поддержку, информацию об учетной записи и доставку посылок на дом. Компания была основана в 1994 году и имеет штаб-квартиру в Нетании, Израиль.

General
Code CEL
Type Common Stock
Name Cellcom Israel Ltd
Exchange NYSE
CurrencyCode USD
CurrencyName US Dollar
CurrencySymbol $
CountryName USA
CountryISO US
ISIN IL0011015349
PrimaryTicker CEL.TA
CUSIP M2196U109
EmployerIdNumber
FiscalYearEnd December
IPODate 2007-02-06
InternationalDomestic International/Domestic
Sector Communication Services
Industry Telecom Services
GicSector Communication Services
GicGroup Telecommunication Services
GicIndustry Wireless Telecommunication Services
GicSubIndustry Wireless Telecommunication Services
HomeCategory ADR
IsDelisted Да
DelistedDate 2021-04-12
Address 10 Hagavish Street, Netanya, Israel, 4250708
Listings
0
Code CEL
Exchange TA
Name Cellcom Israel Ltd
Phone 972 52 999 0052
WebURL http://www.cellcom.co.il
FullTimeEmployees 3265
UpdatedAt 2021-06-06
Highlights
MarketCapitalization 608417664
MarketCapitalizationMln 608.4177
PEGRatio 0
WallStreetTargetPrice 34.8
BookValue 4.005
DividendYield 0
EarningsShare -0.05
EPSEstimateCurrentYear 0
EPSEstimateNextYear 0
EPSEstimateNextQuarter 0
EPSEstimateCurrentQuarter 0
MostRecentQuarter 2020-12-31
ProfitMargin -0.0498
OperatingMarginTTM 0
ReturnOnAssetsTTM -0.0017
ReturnOnEquityTTM -0.1015
RevenueTTM 0
RevenuePerShareTTM 0
QuarterlyRevenueGrowthYOY 0.03
GrossProfitTTM 983000000
DilutedEpsTTM -0.05
QuarterlyEarningsGrowthYOY 0

Financials / Income Statement / quarterly / net Income

-16M
2019-03-31
-35M
2019-06-30
-1 000K
2019-09-30
-55M
2019-12-31
-43M
2020-03-31
-46M
2020-06-30
-37M
2020-09-30
-44M
2020-12-31

Financials / Income Statement / quarterly / ebitda

223M
2019-03-31
231M
2019-06-30
258M
2019-09-30
185M
2019-12-31
249M
2020-03-31
438M
2020-06-30
232M
2020-09-30
204M
2020-12-31

Financials / Income Statement / quarterly / totalRevenue

928M
2019-03-31
920M
2019-06-30
938M
2019-09-30
922M
2019-12-31
892M
2020-03-31
855M
2020-06-30
956M
2020-09-30
973M
2020-12-31

Earnings / History / epsActual

-0.0385
2018-12-31
-0.0844
2019-03-31
-0.0029
2019-06-30
-0.1268
2019-09-30
-0.0819
2019-12-31
-0.089
2020-03-31
-0.0663
2020-06-30
-0.0871
2020-09-30
Valuation
TrailingPE 0
ForwardPE 0
PriceSalesTTM 0.4681
PriceBookMRQ 1.0004
EnterpriseValue 0
EnterpriseValueRevenue 0.4231
EnterpriseValueEbitda 1.8268
SharesStats
SharesOutstanding 162775008
SharesFloat 84316112
PercentInsiders 47.598
PercentInstitutions 17.736
Technicals
Beta 0.7057
52WeekHigh 0
52WeekLow 0
50DayMA 4.2442
200DayMA 4.1556
SharesShort 40514
SharesShortPriorMonth 42709
ShortRatio 3.16
ShortPercent 0.0004
Financials
Balance_Sheet
currency_symbol ILS
quarterly
2020-12-31
date 2020-12-31
currency_symbol ILS
totalAssets 7157000000.00
intangibleAssets 625000000.00
totalLiab 5277000000.00
totalStockholderEquity 1880000000.00
otherCurrentLiab 8000000.00
goodWill 1563000000.00
cash 719000000.00
totalCurrentLiabilities 1929000000.00
netDebt 2568000000.00
shortTermDebt 514000000.00
shortLongTermDebt 514000000.00
shortLongTermDebtTotal 3287000000.00
totalCurrentAssets 2299000000.00
longTermInvestments 131000000.00
shortTermInvestments 0.00
netReceivables 997000000.00
longTermDebt 2773000000.00
inventory 73000000.00
accountsPayable 334000000.00
accumulatedOtherComprehensiveIncome -4981000000.00
nonCurrentAssetsTotal 4858000000.00
capitalLeaseObligations 671000000.00
nonCurrentLiabilitiesOther 39000000.00
nonCurrentLiabilitiesTotal 3348000000.00
liabilitiesAndStockholdersEquity 7157000000.00
propertyPlantAndEquipmentGross 2028000000.00
netWorkingCapital 370000000.00
netInvestedCapital 5167000000.00
commonStockSharesOutstanding 162810134.00
2020-09-30
date 2020-09-30
currency_symbol ILS
totalAssets 6742000000.00
intangibleAssets -243000000.00
otherCurrentAssets 61000000.00
totalLiab 4824000000.00
totalStockholderEquity 1918000000.00
deferredLongTermLiab 308000000.00
otherCurrentLiab 384000000.00
commonStock 2000000.00
retainedEarnings 1124000000.00
otherLiab 103000000.00
otherAssets 525000000.00
cash 630000000.00
totalCurrentLiabilities 1754000000.00
netDebt 2382000000.00
shortTermDebt 513000000.00
shortLongTermDebt 513000000.00
shortLongTermDebtTotal 3012000000.00
otherStockholderEquity 792000000.00
propertyPlantEquipment 2011000000.00
totalCurrentAssets 1907000000.00
longTermInvestments 138000000.00
netTangibleAssets -243000000.00
shortTermInvestments 123000000.00
netReceivables 1016000000.00
longTermDebt 2499000000.00
inventory 80000000.00
accountsPayable 653000000.00
commonStockTotalEquity 2000000.00
nonCurrrentAssetsOther 525000000.00
nonCurrentAssetsTotal 4835000000.00
capitalLeaseObligations 672000000.00
longTermDebtTotal 2967000000.00
nonCurrentLiabilitiesOther 3000000.00
nonCurrentLiabilitiesTotal 3070000000.00
liabilitiesAndStockholdersEquity 6742000000.00
cashAndShortTermInvestments 753000000.00
propertyPlantAndEquipmentGross 2011000000.00
netWorkingCapital 153000000.00
netInvestedCapital 4930000000.00
commonStockSharesOutstanding 162810134.00
2020-06-30
date 2020-06-30
currency_symbol ILS
totalAssets 6782000000.00
intangibleAssets 1249000000.00
otherCurrentAssets 3000000.00
totalLiab 4908000000.00
totalStockholderEquity 1874000000.00
otherCurrentLiab 334000000.00
commonStock 2000000.00
retainedEarnings 1155000000.00
otherLiab 78000000.00
otherAssets 692000000.00
cash 919000000.00
totalCurrentLiabilities 1485000000.00
netDebt 2279000000.00
shortTermDebt 324000000.00
shortLongTermDebt 324000000.00
shortLongTermDebtTotal 3198000000.00
otherStockholderEquity 15000000.00
propertyPlantEquipment 1999000000.00
totalCurrentAssets 2696000000.00
longTermInvestments 146000000.00
netTangibleAssets 625000000.00
shortTermInvestments 488000000.00
netReceivables 1195000000.00
longTermDebt 2874000000.00
inventory 94000000.00
accountsPayable 615000000.00
commonStockTotalEquity 2000000.00
nonCurrentAssetsTotal 4086000000.00
capitalLeaseObligations 683000000.00
longTermDebtTotal 3345000000.00
nonCurrentLiabilitiesOther 3000000.00
nonCurrentLiabilitiesTotal 3423000000.00
liabilitiesAndStockholdersEquity 6782000000.00
cashAndShortTermInvestments 1407000000.00
propertyPlantAndEquipmentGross 1999000000.00
netWorkingCapital 1211000000.00
netInvestedCapital 5072000000.00
commonStockSharesOutstanding 116200000.00
2020-03-31
date 2020-03-31
currency_symbol ILS
totalAssets 6766000000.00
intangibleAssets 1287000000.00
otherCurrentAssets 7000000.00
totalLiab 4899000000.00
totalStockholderEquity 1865000000.00
otherCurrentLiab 374000000.00
commonStock 2000000.00
retainedEarnings 1197000000.00
otherLiab 94000000.00
otherAssets 747000000.00
cash 807000000.00
totalCurrentLiabilities 1535000000.00
netDebt 2292000000.00
shortTermDebt 323000000.00
shortLongTermDebt 323000000.00
shortLongTermDebtTotal 3099000000.00
otherStockholderEquity 23000000.00
propertyPlantEquipment 2088000000.00
totalCurrentAssets 2493000000.00
longTermInvestments 151000000.00
netTangibleAssets 578000000.00
shortTermInvestments 424000000.00
netReceivables 1183000000.00
longTermDebt 2776000000.00
inventory 72000000.00
accountsPayable 625000000.00
commonStockTotalEquity 2000000.00
nonCurrrentAssetsOther 4273000000.00
nonCurrentAssetsTotal 4273000000.00
capitalLeaseObligations 707000000.00
longTermDebtTotal 3270000000.00
nonCurrentLiabilitiesOther 3000000.00
nonCurrentLiabilitiesTotal 3364000000.00
liabilitiesAndStockholdersEquity 6764000000.00
cashAndShortTermInvestments 1238000000.00
propertyPlantAndEquipmentGross 2088000000.00
netWorkingCapital 958000000.00
netInvestedCapital 4964000000.00
commonStockSharesOutstanding 148058844.00
2019-12-31
date 2019-12-31
currency_symbol ILS
totalAssets 7162000000.00
intangibleAssets 485000000.00
otherCurrentAssets 1000000.00
totalLiab 5275000000.00
totalStockholderEquity 1885000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 165000000.00
commonStock 2000000.00
retainedEarnings 1236000000.00
otherLiab 105000000.00
goodWill 809000000.00
otherAssets 477000000.00
cash 1006000000.00
totalCurrentLiabilities 1826000000.00
netDebt 2314000000.00
shortTermDebt 509000000.00
shortLongTermDebt 509000000.00
shortLongTermDebtTotal 3320000000.00
otherStockholderEquity 24000000.00
propertyPlantEquipment 2159000000.00
totalCurrentAssets 2759000000.00
longTermInvestments 150000000.00
netTangibleAssets 268000000.00
shortTermInvestments 473000000.00
netReceivables 1154000000.00
longTermDebt 2811000000.00
inventory 66000000.00
accountsPayable 345000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4296000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 2000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 4403000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 4403000000.00
capitalLeaseObligations 759000000.00
longTermDebtTotal 3344000000.00
nonCurrentLiabilitiesOther 1000000.00
nonCurrentLiabilitiesTotal 3449000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 7160000000.00
cashAndShortTermInvestments 1479000000.00
propertyPlantAndEquipmentGross 2159000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 116200000.00
2019-09-30
date 2019-09-30
currency_symbol ILS
totalAssets 6868000000.00
intangibleAssets 1301000000.00
otherCurrentAssets 3000000.00
totalLiab 5239000000.00
totalStockholderEquity 1628000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 225000000.00
commonStock 1000000.00
retainedEarnings 1292000000.00
otherLiab 116000000.00
goodWill 0.00
otherAssets 809000000.00
cash 698000000.00
totalCurrentLiabilities 1778000000.00
netDebt 2628000000.00
shortTermDebt 509000000.00
shortLongTermDebt 509000000.00
shortLongTermDebtTotal 3326000000.00
otherStockholderEquity 335000000.00
propertyPlantEquipment 2191000000.00
totalCurrentAssets 2417000000.00
longTermInvestments 150000000.00
netTangibleAssets 327000000.00
shortTermInvestments 430000000.00
netReceivables 1222000000.00
longTermDebt 2817000000.00
inventory 67000000.00
accountsPayable 662000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 4451000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 4451000000.00
capitalLeaseObligations 753000000.00
longTermDebtTotal 3345000000.00
nonCurrentLiabilitiesOther 3000000.00
nonCurrentLiabilitiesTotal 3461000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6867000000.00
cashAndShortTermInvestments 1128000000.00
propertyPlantAndEquipmentGross 2191000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 116200000.00
2019-06-30
date 2019-06-30
currency_symbol ILS
totalAssets 7096000000.00
intangibleAssets 1306000000.00
otherCurrentAssets 8000000.00
totalLiab 5468000000.00
totalStockholderEquity 1626000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 218000000.00
commonStock 1000000.00
retainedEarnings 1290000000.00
otherLiab 118000000.00
goodWill 0.00
otherAssets 836000000.00
cash 855000000.00
totalCurrentLiabilities 1783000000.00
netDebt 2668000000.00
shortTermDebt 512000000.00
shortLongTermDebt 512000000.00
shortLongTermDebtTotal 3523000000.00
otherStockholderEquity 335000000.00
propertyPlantEquipment 2398000000.00
totalCurrentAssets 2556000000.00
longTermInvestments 0.00
netTangibleAssets 320000000.00
shortTermInvestments 428000000.00
netReceivables 1213000000.00
longTermDebt 3011000000.00
inventory 60000000.00
accountsPayable 692000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 4540000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 4540000000.00
capitalLeaseObligations 774000000.00
longTermDebtTotal 3567000000.00
nonCurrentLiabilitiesOther 4000000.00
nonCurrentLiabilitiesTotal 3685000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 7094000000.00
cashAndShortTermInvestments 1283000000.00
propertyPlantAndEquipmentGross 2398000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 116200000.00
2019-03-31
date 2019-03-31
currency_symbol ILS
totalAssets 7362000000.00
intangibleAssets 1305000000.00
otherCurrentAssets 10000000.00
totalLiab 5701000000.00
totalStockholderEquity 1659000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 217000000.00
commonStock 1000000.00
retainedEarnings 1323000000.00
otherLiab 134000000.00
goodWill 0.00
otherAssets 853000000.00
cash 1031000000.00
totalCurrentLiabilities 1915000000.00
netDebt 2679000000.00
shortTermDebt 618000000.00
shortLongTermDebt 618000000.00
shortLongTermDebtTotal 3710000000.00
otherStockholderEquity 325000000.00
propertyPlantEquipment 2418000000.00
totalCurrentAssets 2786000000.00
longTermInvestments 0.00
netTangibleAssets 354000000.00
shortTermInvestments 410000000.00
netReceivables 1260000000.00
longTermDebt 3092000000.00
inventory 85000000.00
accountsPayable 744000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 771000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 4576000000.00
capitalLeaseObligations 777000000.00
longTermDebtTotal 3652000000.00
nonCurrentLiabilitiesOther 5000000.00
nonCurrentLiabilitiesTotal 3786000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 7360000000.00
cashAndShortTermInvestments 1441000000.00
propertyPlantAndEquipmentGross 2418000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 116200000.00
2018-12-31
date 2018-12-31
currency_symbol ILS
totalAssets 6749000000.00
intangibleAssets 489000000.00
otherCurrentAssets 114923.18
totalLiab 5072000000.00
totalStockholderEquity 32082721.95
deferredLongTermLiab 0.00
otherCurrentLiab 2815617.99
commonStock 19153.86
retainedEarnings 1339000000.00
otherLiab 2853925.72
goodWill 809000000.00
otherAssets 9768470.56
cash 1202000000.00
totalCurrentLiabilities 1678000000.00
netDebt 2663000000.00
shortTermDebt 620000000.00
shortLongTermDebt 11875395.59
shortLongTermDebtTotal 3865000000.00
otherStockholderEquity 191538.64
propertyPlantEquipment 31642183.08
totalCurrentAssets 2947000000.00
longTermInvestments 0.00
netTangibleAssets 670385.23
shortTermInvestments 404000000.00
netReceivables 1181000000.00
longTermDebt 62154288.19
inventory 94000000.00
accountsPayable 5516312.79
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4154000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 0.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 0.16
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6747000000.00
cashAndShortTermInvestments 0.08
propertyPlantAndEquipmentGross 1652000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 113800000.00
2018-09-30
date 2018-09-30
currency_symbol USD
totalAssets 6268000000.00
intangibleAssets 353843615.97
otherCurrentAssets 1099747.06
totalLiab 4614000000.00
totalStockholderEquity 453920598.26
deferredLongTermLiab 0.00
otherCurrentLiab 103376223.47
commonStock 274936.76
retainedEarnings 1374000000.00
otherLiab 39865830.86
goodWill 0.00
otherAssets 234246123.39
cash 773000000.00
totalCurrentLiabilities 1604000000.00
netDebt 2711000000.00
shortTermDebt 619000000.00
shortLongTermDebt 170185857.25
shortLongTermDebtTotal 3484000000.00
otherStockholderEquity 4673925.00
propertyPlantEquipment 440998570.33
totalCurrentAssets 2525000000.00
longTermInvestments 0.00
netTangibleAssets 100076982.29
shortTermInvestments 421000000.00
netReceivables 1267000000.00
longTermDebt 787693830.42
inventory 64000000.00
accountsPayable 167436489.61
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 0.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 216565993.19
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6265000000.00
cashAndShortTermInvestments 90254728.05
propertyPlantAndEquipmentGross 1604000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 113200000.00
2018-06-30
date 2018-06-30
currency_symbol USD
totalAssets 6364000000.00
intangibleAssets 350522781.25
otherCurrentAssets 1910949.74
totalLiab 4711000000.00
totalStockholderEquity 450165160.66
deferredLongTermLiab 0.00
otherCurrentLiab 117386912.72
commonStock 272992.82
retainedEarnings 1372000000.00
otherLiab 40129944.58
goodWill 0.00
otherAssets 236957768.01
cash 831000000.00
totalCurrentLiabilities 1732000000.00
netDebt 2648000000.00
shortTermDebt 647000000.00
shortLongTermDebt 176626354.73
shortLongTermDebtTotal 3479000000.00
otherStockholderEquity 4640877.94
propertyPlantEquipment 437334498.10
totalCurrentAssets 2610000000.00
longTermInvestments 0.00
netTangibleAssets 99642379.41
shortTermInvestments 398000000.00
netReceivables 1313000000.00
longTermDebt 773115667.06
inventory 68000000.00
accountsPayable 178810297.29
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 0.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 0.00
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6360000000.00
cashAndShortTermInvestments 0.00
propertyPlantAndEquipmentGross 1602000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 101800000.00
2018-03-31
date 2018-03-31
currency_symbol USD
totalAssets 6125000000.00
intangibleAssets 360383350.35
otherCurrentAssets 1417715.78
totalLiab 4711000000.00
totalStockholderEquity 399795848.93
deferredLongTermLiab 0.00
otherCurrentLiab 98956561.19
commonStock 283543.16
retainedEarnings 1409000000.00
otherLiab 49336509.02
goodWill 0.00
otherAssets 250085062.95
cash 593000000.00
totalCurrentLiabilities 1588000000.00
netDebt 2921000000.00
shortTermDebt 565000000.00
shortLongTermDebt 160201882.73
shortLongTermDebtTotal 3514000000.00
otherStockholderEquity 0.00
propertyPlantEquipment 450266530.57
totalCurrentAssets 2384000000.00
longTermInvestments 0.00
netTangibleAssets 39412498.58
shortTermInvestments 361000000.00
netReceivables 1361000000.00
longTermDebt 836168764.89
inventory 69000000.00
accountsPayable 191108086.65
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 0.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
liabilitiesAndStockholdersEquity 6121000000.00
propertyPlantAndEquipmentGross 1588000000.00
commonStockSharesOutstanding 101100000.00
2017-12-31
date 2017-12-31
currency_symbol USD
totalAssets 6087000000.00
intangibleAssets 451000000.00
otherCurrentAssets 6561194.20
totalLiab 4646000000.00
totalStockholderEquity 119350451.00
deferredLongTermLiab 10950693.06
otherCurrentLiab 63454079.13
commonStock 82994.73
retainedEarnings 1436000000.00
otherLiab 4235324.63
goodWill 809000000.00
otherAssets 178983890.95
cash 527000000.00
totalCurrentLiabilities 1642000000.00
netDebt 2913000000.00
shortTermDebt 618000000.00
shortLongTermDebt 178092850.35
shortLongTermDebtTotal 3440000000.00
otherStockholderEquity 0.00
propertyPlantEquipment 132722399.93
totalCurrentAssets 2334000000.00
longTermInvestments 74349442.38
netTangibleAssets -46108181.32
shortTermInvestments 364000000.00
netReceivables 1297000000.00
longTermDebt 234382006.28
inventory 70000000.00
accountsPayable 21262211.46
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4064000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 483000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 0.00
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6083000000.00
cashAndShortTermInvestments 0.00
propertyPlantAndEquipmentGross 1598000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 100800000.00
2017-09-30
date 2017-09-30
currency_symbol USD
totalAssets 5983000000.00
intangibleAssets 1247000000.00
otherCurrentAssets 1132000.00
totalLiab 4552000000.00
totalStockholderEquity 403955000.00
otherCurrentLiab 93983000.00
commonStock 283000.00
retainedEarnings 1426000000.00
otherLiab 18685000.00
otherAssets 611170000.00
cash 461000000.00
totalCurrentLiabilities 1542000000.00
netDebt 2971000000.00
shortTermDebt 617000000.00
shortLongTermDebt 617000000.00
shortLongTermDebtTotal 3432000000.00
propertyPlantEquipment 452079000.00
totalCurrentAssets 2227000000.00
netTangibleAssets 180000000.00
shortTermInvestments 363000000.00
netReceivables 1346000000.00
longTermDebt 796870000.00
inventory 57000000.00
accountsPayable 167017000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 912000000.00
liabilitiesAndStockholdersEquity 5979000000.00
propertyPlantAndEquipmentGross 1597000000.00
commonStockSharesOutstanding 101100000.00
2017-06-30
date 2017-06-30
currency_symbol USD
totalAssets 6372000000.00
intangibleAssets 1228000000.00
otherCurrentAssets 1718000.00
totalLiab 4974000000.00
totalStockholderEquity 399102000.00
otherCurrentLiab 106504000.00
commonStock 286000.00
retainedEarnings 1394000000.00
otherLiab 18037000.00
otherAssets 613827000.00
cash 785000000.00
totalCurrentLiabilities 1788000000.00
netDebt 2993000000.00
shortTermDebt 792000000.00
shortLongTermDebt 3778000000.00
shortLongTermDebtTotal 3778000000.00
otherStockholderEquity -1000000.00
propertyPlantEquipment 463520000.00
totalCurrentAssets 2609000000.00
netTangibleAssets 166000000.00
shortTermInvestments 360000000.00
netReceivables 1403000000.00
longTermDebt 854892000.00
inventory 61000000.00
accountsPayable 178079000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 915000000.00
liabilitiesAndStockholdersEquity 6368000000.00
propertyPlantAndEquipmentGross 1619000000.00
commonStockSharesOutstanding 101300000.00
2017-03-31
date 2017-03-31
currency_symbol USD
totalAssets 6123000000.00
intangibleAssets 1230000000.00
otherCurrentAssets 20721000.00
totalLiab 4756000000.00
totalStockholderEquity 372425000.00
otherCurrentLiab 95040000.00
commonStock 276000.00
retainedEarnings 1348000000.00
otherLiab 20720000.00
otherAssets 592620000.00
cash 589000000.00
totalCurrentLiabilities 1693000000.00
netDebt 2971000000.00
shortTermDebt 709000000.00
shortLongTermDebt 3560000000.00
shortLongTermDebtTotal 3560000000.00
otherStockholderEquity -1000000.00
propertyPlantEquipment 449784000.00
totalCurrentAssets 2350000000.00
netTangibleAssets 118000000.00
shortTermInvestments 283000000.00
netReceivables 1411000000.00
longTermDebt 787675000.00
inventory 67000000.00
accountsPayable 176543000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 914000000.00
liabilitiesAndStockholdersEquity 6104000000.00
propertyPlantAndEquipmentGross 1628000000.00
commonStockSharesOutstanding 101400000.00
2016-12-31
date 2016-12-31
currency_symbol USD
totalAssets 6662000000.00
intangibleAssets 377000000.00
otherCurrentAssets 3780633.44
totalLiab 5322000000.00
totalStockholderEquity 89252076.84
deferredLongTermLiab 8047767.39
otherCurrentLiab 57993769.47
commonStock 67497.40
retainedEarnings 1322000000.00
otherLiab 4928608.52
goodWill 830000000.00
otherAssets 135295950.16
cash 1240000000.00
totalCurrentLiabilities 1925000000.00
netDebt 2829000000.00
shortTermDebt 863000000.00
shortLongTermDebt 224039460.02
shortLongTermDebtTotal 4069000000.00
otherStockholderEquity -259605.40
propertyPlantEquipment 112004153.69
totalCurrentAssets 2999000000.00
longTermInvestments 53738317.76
netTangibleAssets -55036344.76
shortTermInvestments 284000000.00
netReceivables 1357000000.00
longTermDebt 216446521.29
inventory 64000000.00
accountsPayable 13705088.27
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -3983000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 335000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 0.00
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6644000000.00
cashAndShortTermInvestments 0.00
propertyPlantAndEquipmentGross 1659000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 100900000.00
2016-09-30
date 2016-09-30
currency_symbol USD
totalAssets 6450000000.00
intangibleAssets 1213000000.00
otherCurrentAssets 800000.00
totalLiab 5125000000.00
totalStockholderEquity 349071000.00
otherCurrentLiab 82134000.00
commonStock 267000.00
retainedEarnings 1309000000.00
otherLiab 18667000.00
goodWill 830000000.00
otherAssets 540540000.00
cash 1026000000.00
totalCurrentLiabilities 1860000000.00
netDebt 2899000000.00
shortTermDebt 865000000.00
shortLongTermDebt 3925000000.00
shortLongTermDebtTotal 3925000000.00
propertyPlantEquipment 442673000.00
totalCurrentAssets 2763000000.00
shortTermInvestments 286000000.00
netReceivables 1395000000.00
longTermDebt 816011000.00
inventory 56000000.00
accountsPayable 183202000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 811000000.00
liabilitiesAndStockholdersEquity 6434000000.00
propertyPlantAndEquipmentGross 1660000000.00
commonStockSharesOutstanding 100700000.00
2016-06-30
date 2016-06-30
currency_symbol USD
totalAssets 6431000000.00
intangibleAssets 1206000000.00
otherCurrentAssets 518000.00
totalLiab 5141000000.00
totalStockholderEquity 330004000.00
otherCurrentLiab 107238000.00
commonStock 259000.00
retainedEarnings 1275000000.00
otherLiab 18391000.00
goodWill 830000000.00
otherAssets 524535000.00
cash 982000000.00
totalCurrentLiabilities 1962000000.00
netDebt 2875000000.00
shortTermDebt 861000000.00
shortLongTermDebt 3857000000.00
shortLongTermDebtTotal 3857000000.00
propertyPlantEquipment 435689000.00
totalCurrentAssets 2724000000.00
shortTermInvestments 284000000.00
netReceivables 1395000000.00
longTermDebt 776054000.00
inventory 63000000.00
accountsPayable 165262000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 813000000.00
liabilitiesAndStockholdersEquity 6415000000.00
propertyPlantAndEquipmentGross 1682000000.00
commonStockSharesOutstanding 100700000.00
2016-03-31
date 2016-03-31
currency_symbol USD
totalAssets 6134000000.00
intangibleAssets 1221000000.00
otherCurrentAssets 1055000.00
totalLiab 4889000000.00
totalStockholderEquity 324173000.00
otherCurrentLiab 99969000.00
commonStock 264000.00
retainedEarnings 1230000000.00
otherLiab 15826000.00
goodWill 830000000.00
otherAssets 537299000.00
cash 681000000.00
totalCurrentLiabilities 1930000000.00
netDebt 2961000000.00
shortTermDebt 858000000.00
shortLongTermDebt 3642000000.00
shortLongTermDebtTotal 3642000000.00
propertyPlantEquipment 447354000.00
totalCurrentAssets 2401000000.00
shortTermInvestments 282000000.00
netReceivables 1360000000.00
longTermDebt 734335000.00
inventory 78000000.00
accountsPayable 167758000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 808000000.00
liabilitiesAndStockholdersEquity 6118000000.00
propertyPlantAndEquipmentGross 1696000000.00
commonStockSharesOutstanding 100600000.00
2015-12-31
date 2015-12-31
currency_symbol USD
totalAssets 6278000000.00
intangibleAssets 424000000.00
otherCurrentAssets 11290000.00
totalLiab 5093000000.00
totalStockholderEquity 299930000.00
deferredLongTermLiab 32000000.00
otherCurrentLiab 217058000.00
commonStock 257000.00
retainedEarnings 1170000000.00
otherLiab 14368000.00
goodWill 830000000.00
otherAssets 525455000.00
cash 761000000.00
totalCurrentLiabilities 1860000000.00
netDebt 3027000000.00
shortTermDebt 734000000.00
shortLongTermDebt 734000000.00
shortLongTermDebtTotal 3788000000.00
otherStockholderEquity -2000000.00
propertyPlantEquipment 447715000.00
totalCurrentAssets 2485000000.00
longTermInvestments 202000000.00
netTangibleAssets -387000000.00
shortTermInvestments 281000000.00
netReceivables 1315000000.00
longTermDebt 783565000.00
inventory 85000000.00
accountsPayable 58241000.00
accumulatedOtherComprehensiveIncome -4560000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 318000000.00
liabilitiesAndStockholdersEquity 6262000000.00
propertyPlantAndEquipmentGross 1745000000.00
commonStockSharesOutstanding 100600000.00
2015-09-30
date 2015-09-30
currency_symbol USD
totalAssets 6213000000.00
intangibleAssets 1269000000.00
otherCurrentAssets 763000.00
totalLiab 5042000000.00
totalStockholderEquity 293554000.00
otherCurrentLiab 98445000.00
commonStock 254000.00
retainedEarnings 1156000000.00
otherLiab 12465000.00
otherAssets 521225000.00
cash 550000000.00
totalCurrentLiabilities 1811000000.00
netDebt 3245000000.00
shortTermDebt 738000000.00
shortLongTermDebtTotal 3795000000.00
propertyPlantEquipment 447963000.00
totalCurrentAssets 2403000000.00
shortTermInvestments 380000000.00
netReceivables 1393000000.00
longTermDebt 777639000.00
inventory 80000000.00
accountsPayable 160514000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 768000000.00
liabilitiesAndStockholdersEquity 6196000000.00
propertyPlantAndEquipmentGross 1761000000.00
commonStockSharesOutstanding 100600000.00
2015-06-30
date 2015-06-30
currency_symbol USD
totalAssets 6629000000.00
intangibleAssets 1291000000.00
otherCurrentAssets 263000.00
totalLiab 5499000000.00
totalStockholderEquity 293053000.00
otherCurrentLiab 127701000.00
commonStock 263000.00
retainedEarnings 1115000000.00
otherLiab 11322000.00
otherAssets 547137000.00
cash 894000000.00
totalCurrentLiabilities 1932000000.00
netDebt 3239000000.00
shortTermDebt 736000000.00
shortLongTermDebtTotal 4133000000.00
propertyPlantEquipment 473151000.00
totalCurrentAssets 2754000000.00
shortTermInvestments 375000000.00
netReceivables 1400000000.00
longTermDebt 894430000.00
inventory 85000000.00
accountsPayable 169302000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 772000000.00
liabilitiesAndStockholdersEquity 6612000000.00
propertyPlantAndEquipmentGross 1797000000.00
commonStockSharesOutstanding 100600000.00
2015-03-31
date 2015-03-31
currency_symbol USD
totalAssets 6581000000.00
intangibleAssets 1295000000.00
otherCurrentAssets 505000.00
totalLiab 5463000000.00
totalStockholderEquity 277870000.00
otherCurrentLiab 101709000.00
commonStock 252000.00
retainedEarnings 1103000000.00
otherLiab 11609000.00
otherAssets 524193000.00
cash 637000000.00
totalCurrentLiabilities 1908000000.00
netDebt 3465000000.00
shortTermDebt 729000000.00
shortLongTermDebtTotal 4102000000.00
propertyPlantEquipment 455294000.00
totalCurrentAssets 2700000000.00
shortTermInvestments 531000000.00
netReceivables 1423000000.00
longTermDebt 851278000.00
inventory 109000000.00
accountsPayable 179695000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 766000000.00
liabilitiesAndStockholdersEquity 6564000000.00
propertyPlantAndEquipmentGross 1804000000.00
commonStockSharesOutstanding 100600000.00
2014-12-31
date 2014-12-31
currency_symbol USD
totalAssets 7240000000.00
intangibleAssets 485000000.00
otherCurrentAssets 14854000.00
totalLiab 6148000000.00
totalStockholderEquity 275564000.00
deferredLongTermLiab 36000000.00
otherCurrentLiab 205648000.00
commonStock 256000.00
retainedEarnings 1078000000.00
otherLiab 12037000.00
goodWill 830000000.00
otherAssets 552152000.00
cash 1158000000.00
totalCurrentLiabilities 2413000000.00
netDebt 3482000000.00
shortTermDebt 1092000000.00
shortLongTermDebt 1092000000.00
shortLongTermDebtTotal 4640000000.00
otherStockholderEquity -3000000.00
propertyPlantEquipment 469687000.00
totalCurrentAssets 3250000000.00
longTermInvestments 212000000.00
netTangibleAssets -511000000.00
shortTermInvestments 521000000.00
netReceivables 1425000000.00
longTermDebt 908643000.00
inventory 89000000.00
accountsPayable 112940000.00
accumulatedOtherComprehensiveIncome -4318000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 824000000.00
liabilitiesAndStockholdersEquity 7224000000.00
propertyPlantAndEquipmentGross 1834000000.00
commonStockSharesOutstanding 101800000.00
2014-09-30
date 2014-09-30
currency_symbol USD
totalAssets 7084000000.00
intangibleAssets 357829000.00
otherCurrentAssets 144273000.00
totalLiab 6049000000.00
totalStockholderEquity 277406000.00
otherCurrentLiab 113571000.00
commonStock 272000.00
retainedEarnings 1026000000.00
otherLiab 11411000.00
otherAssets 579265000.00
cash 989000000.00
totalCurrentLiabilities 2309000000.00
netDebt 3658000000.00
shortTermDebt 1094000000.00
shortLongTermDebtTotal 4647000000.00
propertyPlantEquipment 487158000.00
totalCurrentAssets 3159000000.00
shortTermInvestments 531000000.00
netReceivables 1548000000.00
longTermDebt 965350000.00
inventory 91000000.00
accountsPayable 193993000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 7070000000.00
propertyPlantAndEquipmentGross 1793000000.00
commonStockSharesOutstanding 100000000.00
2014-06-30
date 2014-06-30
currency_symbol USD
totalAssets 7305000000.00
intangibleAssets 1339000000.00
otherCurrentAssets 151996000.00
totalLiab 6377000000.00
totalStockholderEquity 267455000.00
otherCurrentLiab 172457000.00
commonStock 292000.00
retainedEarnings 920000000.00
otherLiab 14030000.00
otherAssets 626984000.00
cash 1083000000.00
totalCurrentLiabilities 2399000000.00
netDebt 3801000000.00
shortTermDebt 1093000000.00
shortLongTermDebtTotal 4884000000.00
propertyPlantEquipment 524971000.00
totalCurrentAssets 3364000000.00
shortTermInvestments 520000000.00
netReceivables 1673000000.00
longTermDebt 1108110000.00
inventory 88000000.00
accountsPayable 184149000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 784000000.00
liabilitiesAndStockholdersEquity 7292000000.00
propertyPlantAndEquipmentGross 1796000000.00
commonStockSharesOutstanding 101300000.00
2014-03-31
date 2014-03-31
currency_symbol USD
totalAssets 7097000000.00
intangibleAssets 1367000000.00
otherCurrentAssets 174070000.00
totalLiab 6268000000.00
totalStockholderEquity 236484000.00
otherCurrentLiab 146013000.00
commonStock 286000.00
retainedEarnings 834000000.00
otherLiab 13169000.00
otherAssets 625279000.00
cash 645000000.00
totalCurrentLiabilities 2319000000.00
netDebt 4226000000.00
shortTermDebt 1089000000.00
shortLongTermDebtTotal 4871000000.00
propertyPlantEquipment 519348000.00
totalCurrentAssets 3099000000.00
shortTermInvestments 608000000.00
netReceivables 1763000000.00
longTermDebt 1082787000.00
inventory 83000000.00
accountsPayable 173784000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 796000000.00
liabilitiesAndStockholdersEquity 7094000000.00
propertyPlantAndEquipmentGross 1814000000.00
commonStockSharesOutstanding 99100000.00
2013-12-31
date 2013-12-31
currency_symbol USD
totalAssets 7579000000.00
intangibleAssets 560000000.00
otherCurrentAssets 16382000.00
totalLiab 6869000000.00
totalStockholderEquity 203192000.00
deferredLongTermLiab 1000000.00
otherCurrentLiab 253199000.00
commonStock 287000.00
retainedEarnings 719000000.00
otherLiab 12645000.00
goodWill 830000000.00
otherAssets 651249000.00
cash 1057000000.00
totalCurrentLiabilities 2366000000.00
netDebt 4380000000.00
shortTermDebt 1100000000.00
shortLongTermDebt 5437000000.00
shortLongTermDebtTotal 5437000000.00
otherStockholderEquity -13000000.00
propertyPlantEquipment 536001000.00
totalCurrentAssets 3448000000.00
netTangibleAssets -947000000.00
shortTermInvestments 513000000.00
netReceivables 1741000000.00
longTermDebt 1246455000.00
inventory 84000000.00
accountsPayable 82196000.00
accumulatedOtherComprehensiveIncome -4196000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 342000000.00
liabilitiesAndStockholdersEquity 7576000000.00
propertyPlantAndEquipmentGross 1865000000.00
commonStockSharesOutstanding 99700000.00
2013-09-30
date 2013-09-30
currency_symbol USD
totalAssets 7547000000.00
intangibleAssets 399167000.00
otherCurrentAssets 143847000.00
totalLiab 6857000000.00
totalStockholderEquity 193391000.00
otherCurrentLiab 152573000.00
commonStock 282000.00
retainedEarnings 701000000.00
otherLiab 13794000.00
otherAssets 660681000.00
cash 827000000.00
totalCurrentLiabilities 2320000000.00
netDebt 4616000000.00
shortTermDebt 1101000000.00
shortLongTermDebtTotal 5443000000.00
propertyPlantEquipment 536820000.00
totalCurrentAssets 3293000000.00
shortTermInvestments 511000000.00
netReceivables 1866000000.00
longTermDebt 1222273000.00
inventory 89000000.00
accountsPayable 171152000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 904000000.00
liabilitiesAndStockholdersEquity 7544000000.00
propertyPlantAndEquipmentGross 1907000000.00
commonStockSharesOutstanding 100000000.00
2013-06-30
date 2013-06-30
currency_symbol USD
totalAssets 8166000000.00
intangibleAssets 400025000.00
otherCurrentAssets 137750000.00
totalLiab 7530000000.00
totalStockholderEquity 174392000.00
otherCurrentLiab 177146000.00
commonStock 276000.00
retainedEarnings 648000000.00
otherLiab 13500000.00
otherAssets 682964000.00
cash 1185000000.00
totalCurrentLiabilities 2466000000.00
netDebt 4781000000.00
shortTermDebt 1091000000.00
shortLongTermDebtTotal 5966000000.00
propertyPlantEquipment 542460000.00
totalCurrentAssets 3718000000.00
shortTermInvestments 500000000.00
netReceivables 1933000000.00
longTermDebt 1343062000.00
inventory 100000000.00
accountsPayable 181003000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 999000000.00
liabilitiesAndStockholdersEquity 8163000000.00
propertyPlantAndEquipmentGross 1969000000.00
commonStockSharesOutstanding 100000000.00
2013-03-31
date 2013-03-31
currency_symbol USD
totalAssets 8023000000.00
intangibleAssets 407105000.00
otherCurrentAssets 135152000.00
totalLiab 7458000000.00
totalStockholderEquity 154656000.00
otherCurrentLiab 154931000.00
commonStock 275000.00
retainedEarnings 579000000.00
otherLiab 15383000.00
otherAssets 723284000.00
cash 846000000.00
totalCurrentLiabilities 2402000000.00
netDebt 5096000000.00
shortTermDebt 1087000000.00
shortLongTermDebtTotal 5942000000.00
propertyPlantEquipment 555719000.00
totalCurrentAssets 3367000000.00
shortTermInvestments 492000000.00
netReceivables 1911000000.00
longTermDebt 1333669000.00
inventory 118000000.00
accountsPayable 185697000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 1119000000.00
liabilitiesAndStockholdersEquity 8021000000.00
propertyPlantAndEquipmentGross 2023000000.00
commonStockSharesOutstanding 100600000.00
2012-12-31
date 2012-12-31
currency_symbol USD
totalAssets 8787000000.00
intangibleAssets 685000000.00
otherCurrentAssets 15302000.00
totalLiab 8287000000.00
totalStockholderEquity 133688000.00
otherCurrentLiab 291806000.00
commonStock 268000.00
retainedEarnings 509000000.00
otherLiab 14496000.00
goodWill 830000000.00
otherAssets 743070000.00
cash 1414000000.00
totalCurrentLiabilities 2710000000.00
netDebt 5093000000.00
shortTermDebt 1129000000.00
shortLongTermDebtTotal 6507000000.00
propertyPlantEquipment 557571000.00
totalCurrentAssets 3942000000.00
shortTermInvestments 493000000.00
netReceivables 1868000000.00
longTermDebt 1443724000.00
inventory 112000000.00
accountsPayable 109259000.00
accumulatedOtherComprehensiveIncome -4498000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 1219000000.00
liabilitiesAndStockholdersEquity 8785000000.00
propertyPlantAndEquipmentGross 2077000000.00
commonStockSharesOutstanding 100600000.00
2012-09-30
date 2012-09-30
currency_symbol USD
totalAssets 8743000000.00
intangibleAssets 1552000000.00
otherCurrentAssets 126060000.00
totalLiab 8343000000.00
totalStockholderEquity 102024000.00
otherCurrentLiab 151630000.00
commonStock 256000.00
retainedEarnings 395000000.00
otherLiab 17643000.00
otherAssets 742297000.00
cash 1139000000.00
totalCurrentLiabilities 2708000000.00
netDebt 5412000000.00
shortTermDebt 1142000000.00
shortLongTermDebtTotal 6551000000.00
propertyPlantEquipment 532879000.00
totalCurrentAssets 3756000000.00
shortTermInvestments 493000000.00
netReceivables 1999000000.00
longTermDebt 1383081000.00
inventory 125000000.00
accountsPayable 219646000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8742000000.00
propertyPlantAndEquipmentGross 2084000000.00
commonStockSharesOutstanding 99200000.00
2012-06-30
date 2012-06-30
currency_symbol USD
totalAssets 8982000000.00
intangibleAssets 1597000000.00
otherCurrentAssets 247396000.00
totalLiab 8702000000.00
totalStockholderEquity 70866000.00
otherCurrentLiab 207010000.00
commonStock 254000.00
retainedEarnings 270000000.00
otherLiab 20320000.00
otherAssets 764032000.00
cash 736000000.00
totalCurrentLiabilities 2516000000.00
netDebt 5966000000.00
shortTermDebt 758000000.00
shortLongTermDebtTotal 6702000000.00
propertyPlantEquipment 538480000.00
totalCurrentAssets 3854000000.00
shortTermInvestments 974000000.00
netReceivables 2015000000.00
longTermDebt 1509776000.00
inventory 129000000.00
accountsPayable 212090000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8981000000.00
propertyPlantAndEquipmentGross 2120000000.00
commonStockSharesOutstanding 99200000.00
2012-03-31
date 2012-03-31
currency_symbol USD
totalAssets 8885000000.00
intangibleAssets 1643000000.00
otherCurrentAssets 241700000.00
totalLiab 8603000000.00
totalStockholderEquity 74493000.00
otherCurrentLiab 185428000.00
commonStock 268000.00
retainedEarnings 277000000.00
otherLiab 21973000.00
otherAssets 830408000.00
cash 588000000.00
totalCurrentLiabilities 2458000000.00
netDebt 6062000000.00
shortTermDebt 752000000.00
shortLongTermDebtTotal 6650000000.00
propertyPlantEquipment 577454000.00
totalCurrentAssets 3631000000.00
shortTermInvestments 902000000.00
netReceivables 1978000000.00
longTermDebt 1580428000.00
inventory 163000000.00
accountsPayable 249203000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8881000000.00
propertyPlantAndEquipmentGross 2155000000.00
commonStockSharesOutstanding 99500000.00
2011-12-31
date 2011-12-31
currency_symbol USD
totalAssets 8557000000.00
intangibleAssets 1680000000.00
otherCurrentAssets 22864000.00
totalLiab 8370000000.00
totalStockholderEquity 48093000.00
otherCurrentLiab 356357000.00
commonStock 263000.00
retainedEarnings 175000000.00
otherLiab 18922000.00
goodWill 218124000.00
otherAssets 803380000.00
cash 920000000.00
totalCurrentLiabilities 2653000000.00
netDebt 5225000000.00
shortTermDebt 674000000.00
shortLongTermDebtTotal 6145000000.00
propertyPlantEquipment 569750000.00
totalCurrentAssets 3332000000.00
shortTermInvestments 290000000.00
netReceivables 1952000000.00
longTermDebt 1437779000.00
inventory 170000000.00
accountsPayable 145591000.00
accumulatedOtherComprehensiveIncome -6941000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8553000000.00
propertyPlantAndEquipmentGross 2168000000.00
commonStockSharesOutstanding 99600000.00
2011-09-30
date 2011-09-30
currency_symbol USD
totalAssets 8612000000.00
intangibleAssets 1720000000.00
totalLiab 8320000000.00
totalStockholderEquity 78460000.00
otherCurrentLiab 220871000.00
commonStock 269000.00
retainedEarnings 287000000.00
otherLiab 28214000.00
otherAssets 816579000.00
cash 869000000.00
totalCurrentLiabilities 2577000000.00
netDebt 5299000000.00
shortTermDebt 681000000.00
shortLongTermDebtTotal 6168000000.00
propertyPlantEquipment 575287000.00
totalCurrentAssets 3432000000.00
shortTermInvestments 479000000.00
netReceivables 1949000000.00
longTermDebt 1474356000.00
inventory 135000000.00
accountsPayable 272999000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8608000000.00
propertyPlantAndEquipmentGross 2141000000.00
commonStockSharesOutstanding 99500000.00
2011-06-30
date 2011-06-30
currency_symbol USD
totalAssets 7187000000.00
intangibleAssets 672000000.00
totalLiab 6889000000.00
totalStockholderEquity 87284000.00
otherCurrentLiab 231391000.00
commonStock 293000.00
retainedEarnings 317000000.00
otherLiab 5858000.00
otherAssets 448137000.00
cash 1527000000.00
totalCurrentLiabilities 2233000000.00
netDebt 3642000000.00
shortTermDebt 594000000.00
shortLongTermDebtTotal 5169000000.00
propertyPlantEquipment 574377000.00
totalCurrentAssets 3696000000.00
shortTermInvestments 390000000.00
netReceivables 1641000000.00
longTermDebt 1340017000.00
inventory 138000000.00
accountsPayable 224654000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 7187000000.00
propertyPlantAndEquipmentGross 1961000000.00
commonStockSharesOutstanding 100900000.00
2011-03-31
date 2011-03-31
currency_symbol USD
totalAssets 7158000000.00
intangibleAssets 704000000.00
totalLiab 6814000000.00
totalStockholderEquity 97937000.00
otherCurrentLiab 207546000.00
commonStock 285000.00
retainedEarnings 364000000.00
otherLiab 5124000.00
otherAssets 402566000.00
cash 1644000000.00
totalCurrentLiabilities 2198000000.00
netDebt 3482000000.00
shortTermDebt 590000000.00
shortLongTermDebtTotal 5126000000.00
propertyPlantEquipment 574240000.00
totalCurrentAssets 3727000000.00
shortTermInvestments 400000000.00
netReceivables 1560000000.00
longTermDebt 1291399000.00
inventory 123000000.00
accountsPayable 224913000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 7158000000.00
propertyPlantAndEquipmentGross 2017000000.00
commonStockSharesOutstanding 99000000.00
2010-12-31
date 2010-12-31
currency_symbol USD
totalAssets 5996000000.00
intangibleAssets 753000000.00
otherCurrentAssets 13808000.00
totalLiab 5655000000.00
totalStockholderEquity 96095000.00
otherCurrentLiab 257001000.00
commonStock 282000.00
retainedEarnings 361000000.00
otherLiab 5072000.00
goodWill 21699000.00
otherAssets 380431000.00
cash 533000000.00
totalCurrentLiabilities 1659000000.00
netDebt 3728000000.00
shortTermDebt 348000000.00
shortLongTermDebtTotal 4261000000.00
propertyPlantEquipment 581353000.00
totalCurrentAssets 2583000000.00
shortTermInvestments 404000000.00
netReceivables 1542000000.00
longTermDebt 1102683000.00
inventory 104000000.00
accountsPayable 75241000.00
accumulatedOtherComprehensiveIncome -5598000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 5996000000.00
propertyPlantAndEquipmentGross 2063000000.00
commonStockSharesOutstanding 99500000.00
2010-09-30
date 2010-09-30
currency_symbol USD
totalAssets 6349000000.00
intangibleAssets 765000000.00
totalLiab 5923000000.00
totalStockholderEquity 116426000.00
otherCurrentLiab 200602000.00
commonStock 273000.00
retainedEarnings 442000000.00
otherLiab 5193000.00
otherAssets 372235000.00
cash 777000000.00
totalCurrentLiabilities 1939000000.00
netDebt 3461000000.00
shortTermDebt 347000000.00
shortLongTermDebtTotal 4238000000.00
propertyPlantEquipment 558352000.00
totalCurrentAssets 2944000000.00
shortTermInvestments 414000000.00
netReceivables 1638000000.00
longTermDebt 1063410000.00
inventory 115000000.00
accountsPayable 190490000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6349000000.00
propertyPlantAndEquipmentGross 2043000000.00
commonStockSharesOutstanding 99400000.00
2010-06-30
date 2010-06-30
currency_symbol USD
totalAssets 6178000000.00
intangibleAssets 788000000.00
totalLiab 5767000000.00
totalStockholderEquity 105915000.00
otherCurrentLiab 120861000.00
commonStock 258000.00
retainedEarnings 419000000.00
otherLiab 4896000.00
otherAssets 350730000.00
cash 585000000.00
totalCurrentLiabilities 1641000000.00
netDebt 3784000000.00
shortTermDebt 343000000.00
shortLongTermDebtTotal 4369000000.00
propertyPlantEquipment 527770000.00
totalCurrentAssets 2769000000.00
shortTermInvestments 414000000.00
netReceivables 1647000000.00
longTermDebt 1037500000.00
inventory 123000000.00
accountsPayable 178844000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6178000000.00
propertyPlantAndEquipmentGross 2048000000.00
commonStockSharesOutstanding 100900000.00
2010-03-31
date 2010-03-31
currency_symbol USD
totalAssets 6108000000.00
intangibleAssets 704000000.00
totalLiab 5678000000.00
totalStockholderEquity 116143000.00
otherCurrentLiab 121815000.00
commonStock 270000.00
retainedEarnings 453000000.00
otherLiab 4862000.00
otherAssets 347889000.00
cash 618000000.00
totalCurrentLiabilities 1596000000.00
netDebt 3709000000.00
shortTermDebt 344000000.00
shortLongTermDebtTotal 4327000000.00
propertyPlantEquipment 556406000.00
totalCurrentAssets 2760000000.00
shortTermInvestments 383000000.00
netReceivables 1625000000.00
longTermDebt 1075808000.00
inventory 134000000.00
accountsPayable 193933000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6108000000.00
propertyPlantAndEquipmentGross 2060000000.00
commonStockSharesOutstanding 99400000.00
2009-12-31
date 2009-12-31
currency_symbol USD
totalAssets 6379000000.00
intangibleAssets 711000000.00
otherCurrentAssets 13190000.00
totalLiab 6005000000.00
totalStockholderEquity 98661000.00
otherCurrentLiab 242432000.00
commonStock 263000.00
retainedEarnings 396000000.00
otherLiab 4485000.00
otherAssets 347424000.00
cash 903000000.00
totalCurrentLiabilities 1712000000.00
netDebt 3632000000.00
shortTermDebt 350000000.00
shortLongTermDebtTotal 4535000000.00
propertyPlantEquipment 552925000.00
totalCurrentAssets 2966000000.00
shortTermInvestments 272000000.00
netReceivables 1642000000.00
longTermDebt 1104003000.00
inventory 149000000.00
accountsPayable 99189000.00
accumulatedOtherComprehensiveIncome -5284000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6379000000.00
propertyPlantAndEquipmentGross 2096000000.00
commonStockSharesOutstanding 100400000.00
2009-09-30
date 2009-09-30
currency_symbol USD
totalAssets 6364000000.00
intangibleAssets 707000000.00
otherCurrentAssets 19000000.00
totalLiab 5975000000.00
totalStockholderEquity 103000000.00
otherCurrentLiab 112000000.00
retainedEarnings 412000000.00
otherLiab 5000000.00
otherAssets 353000000.00
cash 976000000.00
totalCurrentLiabilities 1679000000.00
netDebt 3544000000.00
shortTermDebt 341000000.00
shortLongTermDebtTotal 4520000000.00
propertyPlantEquipment 550000000.00
totalCurrentAssets 2969000000.00
shortTermInvestments 213000000.00
netReceivables 1657000000.00
longTermDebt 1112000000.00
inventory 123000000.00
accountsPayable 210000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6364000000.00
propertyPlantAndEquipmentGross 2066000000.00
commonStockSharesOutstanding 98400000.00
2009-06-30
date 2009-06-30
currency_symbol USD
totalAssets 6501000000.00
intangibleAssets 716000000.00
otherCurrentAssets 51000000.00
totalLiab 6089000000.00
totalStockholderEquity 105000000.00
otherCurrentLiab 112000000.00
commonStock 255000.00
retainedEarnings 422000000.00
otherLiab 4000000.00
otherAssets 341000000.00
cash 1223000000.00
totalCurrentLiabilities 1658000000.00
netDebt 3376000000.00
shortTermDebt 333000000.00
shortLongTermDebtTotal 4599000000.00
propertyPlantEquipment 533000000.00
totalCurrentAssets 3076000000.00
netReceivables 1738000000.00
longTermDebt 1089000000.00
inventory 115000000.00
accountsPayable 194000000.00
liabilitiesAndStockholdersEquity 6501000000.00
propertyPlantAndEquipmentGross 2089000000.00
commonStockSharesOutstanding 99300000.00
2009-03-31
date 2009-03-31
currency_symbol USD
totalAssets 5313000000.00
intangibleAssets 665000000.00
otherCurrentAssets 33000000.00
totalLiab 4874000000.00
totalStockholderEquity 105000000.00
otherCurrentLiab 89000000.00
commonStock 239000.00
retainedEarnings 430000000.00
otherLiab 4000000.00
otherAssets 305000000.00
cash 152000000.00
totalCurrentLiabilities 1485000000.00
netDebt 3388000000.00
shortTermDebt 327000000.00
shortLongTermDebtTotal 3540000000.00
propertyPlantEquipment 502000000.00
totalCurrentAssets 1936000000.00
netReceivables 1656000000.00
longTermDebt 767000000.00
inventory 128000000.00
accountsPayable 164000000.00
liabilitiesAndStockholdersEquity 5313000000.00
propertyPlantAndEquipmentGross 2100000000.00
commonStockSharesOutstanding 99100000.00
2008-12-31
date 2008-12-31
currency_symbol USD
totalAssets 5395399340.00
intangibleAssets 673479020.00
otherCurrentAssets 29196000.00
totalLiab 5054876240.00
totalStockholderEquity 89953000.00
otherCurrentLiab 218833000.00
commonStock 263000.00
retainedEarnings 351873870.00
otherLiab 4734000.00
otherAssets 335875000.00
cash 272418480.00
totalCurrentLiabilities 1498301640.00
netDebt 3443066900.00
shortTermDebt 329172330.00
shortLongTermDebtTotal 3715485380.00
propertyPlantEquipment 567859000.00
totalCurrentAssets 1975033980.00
netReceivables 1585324210.00
longTermDebt 894529000.00
inventory 117291290.00
accountsPayable 72856000.00
accumulatedOtherComprehensiveIncome -4869480330.00
nonCurrrentAssetsOther 597807220.00
liabilitiesAndStockholdersEquity 5395399340.00
propertyPlantAndEquipmentGross 2149079120.00
commonStockSharesOutstanding 99800000.00
2008-09-30
date 2008-09-30
currency_symbol USD
totalAssets 5514361760.00
intangibleAssets 684086440.00
otherCurrentAssets 38293000.00
totalLiab 5149747160.00
totalStockholderEquity 105232000.00
otherCurrentLiab 115756000.00
commonStock 292000.00
retainedEarnings 409757360.00
otherLiab 4677000.00
otherAssets 374744000.00
cash 197933640.00
totalCurrentLiabilities 1524436280.00
netDebt 3607948280.00
shortTermDebt 336834440.00
shortLongTermDebtTotal 3805881920.00
propertyPlantEquipment 638994000.00
totalCurrentAssets 1993226480.00
netReceivables 1656392040.00
longTermDebt 998831000.00
inventory 138900800.00
accountsPayable 206957000.00
accumulatedOtherComprehensiveIncome -6170668040.00
nonCurrrentAssetsOther 618108560.00
liabilitiesAndStockholdersEquity 5514361760.00
propertyPlantAndEquipmentGross 2218940280.00
commonStockSharesOutstanding 99300000.00
2008-06-30
date 2008-06-30
currency_symbol USD
totalAssets 5434402500.00
intangibleAssets 677205000.00
otherCurrentAssets 39379000.00
totalLiab 5062275000.00
totalStockholderEquity 110976000.00
otherCurrentLiab 156023000.00
commonStock 298000.00
retainedEarnings 432472500.00
otherLiab 5071000.00
otherAssets 383643000.00
cash 194445000.00
totalCurrentLiabilities 1397992500.00
netDebt 3603937500.00
shortTermDebt 288315000.00
shortLongTermDebtTotal 3798382500.00
propertyPlantEquipment 663173000.00
totalCurrentAssets 1924335000.00
netReceivables 1579027500.00
longTermDebt 1046816000.00
inventory 150862500.00
accountsPayable 175413000.00
accumulatedOtherComprehensiveIncome -5957392500.00
nonCurrrentAssetsOther 610155000.00
liabilitiesAndStockholdersEquity 5434402500.00
propertyPlantAndEquipmentGross 2222707500.00
commonStockSharesOutstanding 99200000.00
2008-03-31
date 2008-03-31
currency_symbol USD
totalAssets 6109547190.00
intangibleAssets 677662080.00
otherCurrentAssets 35182000.00
totalLiab 5717773800.00
totalStockholderEquity 111455000.00
otherCurrentLiab 332394000.00
commonStock 281000.00
retainedEarnings 441186250.00
otherLiab 4503000.00
otherAssets 354630000.00
cash 818841680.00
totalCurrentLiabilities 2156518390.00
netDebt 2862416390.00
shortTermDebt 278829710.00
shortLongTermDebtTotal 3681258070.00
propertyPlantEquipment 637490000.00
totalCurrentAssets 2608293110.00
netReceivables 1552975600.00
longTermDebt 963975000.00
inventory 236475830.00
accountsPayable 199550000.00
accumulatedOtherComprehensiveIncome -6854269580.00
nonCurrrentAssetsOther 575306870.00
liabilitiesAndStockholdersEquity 6109547190.00
propertyPlantAndEquipmentGross 2248285130.00
commonStockSharesOutstanding 98900000.00
2007-12-31
date 2007-12-31
currency_symbol USD
totalAssets 6288793490.00
intangibleAssets 686330620.00
otherCurrentAssets 33723000.00
totalLiab 5455942850.00
totalStockholderEquity 215302000.00
otherCurrentLiab 287156000.00
commonStock 259000.00
retainedEarnings 836706430.00
otherLiab 4411000.00
otherAssets 319062000.00
cash 913822230.00
totalCurrentLiabilities 1908616050.00
netDebt 2776168800.00
shortTermDebt 354732680.00
shortLongTermDebtTotal 3689991030.00
propertyPlantEquipment 614259000.00
totalCurrentAssets 2679774050.00
netReceivables 1519181260.00
longTermDebt 862764000.00
inventory 246770560.00
accountsPayable 114914000.00
accumulatedOtherComprehensiveIncome -6851738830.00
nonCurrrentAssetsOther 547522180.00
liabilitiesAndStockholdersEquity 6288793490.00
propertyPlantAndEquipmentGross 2375166640.00
commonStockSharesOutstanding 99000000.00
2007-09-30
date 2007-09-30
currency_symbol USD
totalAssets 5645090000.00
totalLiab 4733685000.00
totalStockholderEquity 226514000.00
otherCurrentLiab 130576000.00
commonStock 249000.00
retainedEarnings 650430000.00
otherLiab 3987000.00
otherAssets 291054000.00
cash 521950000.00
totalCurrentLiabilities 1549790000.00
netDebt 2694065000.00
shortTermDebt 236885000.00
shortLongTermDebtTotal 3216015000.00
propertyPlantEquipment 584351000.00
totalCurrentAssets 2131965000.00
netReceivables 1465475000.00
longTermDebt 741839000.00
inventory 144540000.00
accountsPayable 196113000.00
accumulatedOtherComprehensiveIncome -7046325000.00
nonCurrrentAssetsOther 1168365000.00
liabilitiesAndStockholdersEquity 5645090000.00
propertyPlantAndEquipmentGross 2344760000.00
commonStockSharesOutstanding 98400000.00
2007-06-30
date 2007-06-30
currency_symbol USD
totalAssets 5508000000.00
totalLiab 4662250000.00
totalStockholderEquity 199106000.00
otherCurrentLiab 120028000.00
commonStock 235000.00
retainedEarnings 198871000.00
otherLiab 3766000.00
otherAssets 273477000.00
cash 374000000.00
totalCurrentLiabilities 1355750000.00
netDebt 2830500000.00
shortTermDebt 123250000.00
shortLongTermDebtTotal 3204500000.00
propertyPlantEquipment 561073000.00
totalCurrentAssets 1959250000.00
netReceivables 1462000000.00
longTermDebt 725112000.00
inventory 123250000.00
accountsPayable 170393000.00
accumulatedOtherComprehensiveIncome -7458750000.00
nonCurrrentAssetsOther 1164500000.00
liabilitiesAndStockholdersEquity 5508000000.00
propertyPlantAndEquipmentGross 2384250000.00
commonStockSharesOutstanding 99600000.00
2007-03-31
date 2007-03-31
currency_symbol USD
totalAssets 5426794700.00
otherCurrentAssets 33454000.00
totalLiab 4617135200.00
totalStockholderEquity 195427000.00
otherCurrentLiab 120336000.00
commonStock 241000.00
retainedEarnings 195186000.00
otherLiab 3610000.00
otherAssets 289531000.00
cash 224213400.00
totalCurrentLiabilities 1336976200.00
netDebt 2960447300.00
shortTermDebt 120410900.00
shortLongTermDebtTotal 3184660700.00
propertyPlantEquipment 590373000.00
totalCurrentAssets 1772946700.00
netReceivables 1411714000.00
longTermDebt 737666000.00
inventory 137019300.00
accountsPayable 172082000.00
accumulatedOtherComprehensiveIncome -7286935500.00
nonCurrrentAssetsOther 1204109000.00
liabilitiesAndStockholdersEquity 5426794700.00
propertyPlantAndEquipmentGross 2449739000.00
commonStockSharesOutstanding 97500000.00
2006-12-31
date 2006-12-31
currency_symbol USD
totalAssets 4911775000.00
intangibleAssets 108775000.00
otherCurrentAssets 27074000.00
totalLiab 4604262500.00
totalStockholderEquity 72913000.00
otherCurrentLiab 235838000.00
retainedEarnings 328575000.00
otherLiab 473000.00
otherAssets 233700000.00
cash 54762500.00
totalCurrentLiabilities 1310087500.00
netDebt 3134100000.00
shortLongTermDebtTotal 3188862500.00
propertyPlantEquipment 567625000.00
totalCurrentAssets 1545987500.00
netReceivables 1246900000.00
longTermDebt 759288000.00
inventory 130587500.00
accountsPayable 76475000.00
accumulatedOtherComprehensiveIncome -7392937500.00
nonCurrrentAssetsOther 981512500.00
liabilitiesAndStockholdersEquity 4911775000.00
propertyPlantAndEquipmentGross 2384275000.00
commonStockSharesOutstanding 97500000.00
2006-09-30
date 2006-09-30
currency_symbol USD
totalAssets 5016132000.00
intangibleAssets 107913000.00
otherCurrentAssets 27616000.00
totalLiab 4831146000.00
totalStockholderEquity 42701000.00
otherCurrentLiab 210256000.00
retainedEarnings 206496000.00
otherLiab 464000.00
otherAssets 227429000.00
cash 116154000.00
totalCurrentLiabilities 1454076000.00
netDebt 3471714000.00
shortTermDebt 331254000.00
shortLongTermDebtTotal 3587868000.00
propertyPlantEquipment 556736000.00
totalCurrentAssets 1634760000.00
netReceivables 1380942000.00
longTermDebt 755388000.00
inventory 137664000.00
accountsPayable 50127000.00
nonCurrrentAssetsOther 980856000.00
liabilitiesAndStockholdersEquity 5016132000.00
propertyPlantAndEquipmentGross 2400516000.00
commonStockSharesOutstanding 97500000.00
2006-06-30
date 2006-06-30
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2006-03-31
date 2006-03-31
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2005-12-31
date 2005-12-31
currency_symbol USD
totalAssets 7502600000.00
intangibleAssets 107297000.00
otherCurrentAssets 28293000.00
totalLiab 3601800000.00
totalStockholderEquity 794168000.00
otherCurrentLiab 138201000.00
retainedEarnings 3896200000.00
otherLiab 435000.00
otherAssets 201535000.00
cash 1895200000.00
totalCurrentLiabilities 1545600000.00
netDebt 354200000.00
shortTermDebt 345000000.00
shortLongTermDebtTotal 2249400000.00
propertyPlantEquipment 596115000.00
totalCurrentAssets 3583400000.00
netReceivables 1564000000.00
longTermDebt 388052000.00
inventory 124200000.00
accountsPayable 105991000.00
nonCurrrentAssetsOther 989000000.00
liabilitiesAndStockholdersEquity 7502600000.00
propertyPlantAndEquipmentGross 2930200000.00
commonStockSharesOutstanding 97500000.00
2005-09-30
date 2005-09-30
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2005-06-30
date 2005-06-30
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2005-03-31
date 2005-03-31
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2004-12-31
date 2004-12-31
currency_symbol USD
totalAssets 5287014250.00
otherCurrentAssets 29919000.00
totalLiab 2140701280.00
totalStockholderEquity 727504000.00
otherCurrentLiab 165248000.00
retainedEarnings 3146312970.00
otherLiab 7365000.00
otherAssets 213809000.00
cash 4315930.00
totalCurrentLiabilities 1566682590.00
netDebt 932240880.00
shortTermDebt 548123110.00
shortLongTermDebtTotal 936556810.00
propertyPlantEquipment 678483000.00
totalCurrentAssets 1428572830.00
netReceivables 1320674580.00
longTermDebt 89989000.00
inventory 99266390.00
accountsPayable 69505000.00
nonCurrrentAssetsOther 923609020.00
liabilitiesAndStockholdersEquity 5287014250.00
propertyPlantAndEquipmentGross 2934832400.00
commonStockSharesOutstanding 97500000.00
2004-09-30
date 2004-09-30
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2004-06-30
date 2004-06-30
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2004-03-31
date 2004-03-31
currency_symbol USD
commonStockSharesOutstanding 97500000.00
yearly
2020-12-31
date 2020-12-31
currency_symbol ILS
totalAssets 7157000000.00
intangibleAssets 625000000.00
totalLiab 5277000000.00
totalStockholderEquity 1880000000.00
otherCurrentLiab 8000000.00
goodWill 1563000000.00
cash 719000000.00
totalCurrentLiabilities 1929000000.00
netDebt 2568000000.00
shortTermDebt 514000000.00
shortLongTermDebt 514000000.00
shortLongTermDebtTotal 3287000000.00
totalCurrentAssets 2299000000.00
longTermInvestments 131000000.00
shortTermInvestments 0.00
netReceivables 997000000.00
longTermDebt 2773000000.00
inventory 73000000.00
accountsPayable 334000000.00
accumulatedOtherComprehensiveIncome -4981000000.00
nonCurrentAssetsTotal 4858000000.00
capitalLeaseObligations 671000000.00
nonCurrentLiabilitiesOther 39000000.00
nonCurrentLiabilitiesTotal 3348000000.00
liabilitiesAndStockholdersEquity 7157000000.00
propertyPlantAndEquipmentGross 2028000000.00
netWorkingCapital 370000000.00
netInvestedCapital 5167000000.00
commonStockSharesOutstanding 153751724.00
2019-12-31
date 2019-12-31
currency_symbol ILS
totalAssets 7162000000.00
intangibleAssets 268000000.00
otherCurrentAssets 1000000.00
totalLiab 5275000000.00
totalStockholderEquity 1885000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 165000000.00
commonStock 2000000.00
retainedEarnings 1236000000.00
otherLiab 105000000.00
goodWill 809000000.00
otherAssets 477000000.00
cash 1006000000.00
totalCurrentLiabilities 1826000000.00
netDebt 2314000000.00
shortTermDebt 509000000.00
shortLongTermDebt 509000000.00
shortLongTermDebtTotal 3320000000.00
otherStockholderEquity 24000000.00
propertyPlantEquipment 2159000000.00
totalCurrentAssets 2759000000.00
longTermInvestments 150000000.00
netTangibleAssets 268000000.00
shortTermInvestments 473000000.00
netReceivables 1154000000.00
longTermDebt 2811000000.00
inventory 66000000.00
accountsPayable 345000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 24000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 2000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 477000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 4403000000.00
capitalLeaseObligations 759000000.00
longTermDebtTotal 3344000000.00
nonCurrentLiabilitiesOther 1000000.00
nonCurrentLiabilitiesTotal 3449000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 7160000000.00
cashAndShortTermInvestments 1479000000.00
propertyPlantAndEquipmentGross 2159000000.00
accumulatedDepreciation 0.00
netWorkingCapital 933000000.00
netInvestedCapital 5205000000.00
commonStockSharesOutstanding 119230769.00
2018-12-31
date 2018-12-31
currency_symbol ILS
totalAssets 6749000000.00
intangibleAssets 489000000.00
otherCurrentAssets 6000000.00
totalLiab 5072000000.00
totalStockholderEquity 1675000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 147000000.00
commonStock 1000000.00
retainedEarnings 1339000000.00
otherLiab 149000000.00
goodWill 809000000.00
otherAssets 510000000.00
cash 1202000000.00
totalCurrentLiabilities 1678000000.00
netDebt 2663000000.00
shortTermDebt 620000000.00
shortLongTermDebt 620000000.00
shortLongTermDebtTotal 3865000000.00
otherStockholderEquity 10000000.00
propertyPlantEquipment 1652000000.00
totalCurrentAssets 2947000000.00
longTermInvestments 0.00
netTangibleAssets 35000000.00
shortTermInvestments 404000000.00
netReceivables 1181000000.00
longTermDebt 3245000000.00
inventory 94000000.00
accountsPayable 288000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4154000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 3802000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 3802000000.00
capitalLeaseObligations 0.00
longTermDebtTotal 3245000000.00
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 3394000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6747000000.00
cashAndShortTermInvestments 1606000000.00
propertyPlantAndEquipmentGross 1652000000.00
accumulatedDepreciation 0.00
netWorkingCapital 1269000000.00
netInvestedCapital 5540000000.00
commonStockSharesOutstanding 107500000.00
2017-12-31
date 2017-12-31
currency_symbol ILS
totalAssets 6087000000.00
intangibleAssets 451000000.00
otherCurrentAssets 3000000.00
totalLiab 4646000000.00
totalStockholderEquity 1437000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 155000000.00
commonStock 1000000.00
retainedEarnings 1436000000.00
otherLiab 182000000.00
goodWill 809000000.00
otherAssets 558000000.00
cash 527000000.00
totalCurrentLiabilities 1642000000.00
netDebt 2913000000.00
shortTermDebt 618000000.00
shortLongTermDebt 618000000.00
shortLongTermDebtTotal 3440000000.00
otherStockholderEquity 0.00
propertyPlantEquipment 1598000000.00
totalCurrentAssets 2334000000.00
longTermInvestments 0.00
netTangibleAssets -160000000.00
shortTermInvestments 364000000.00
netReceivables 1297000000.00
longTermDebt 2822000000.00
inventory 70000000.00
accountsPayable 256000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4064000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 483000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 3753000000.00
capitalLeaseObligations 0.00
longTermDebtTotal 2822000000.00
nonCurrentLiabilitiesOther 11000000.00
nonCurrentLiabilitiesTotal 3004000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6083000000.00
cashAndShortTermInvestments 891000000.00
propertyPlantAndEquipmentGross 1598000000.00
accumulatedDepreciation 0.00
netWorkingCapital 692000000.00
netInvestedCapital 4877000000.00
commonStockSharesOutstanding 100900000.00
2016-12-31
date 2016-12-31
currency_symbol ILS
totalAssets 6662000000.00
intangibleAssets 377000000.00
otherCurrentAssets 2000000.00
totalLiab 5322000000.00
totalStockholderEquity 1322000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 129000000.00
commonStock 1000000.00
retainedEarnings 1322000000.00
otherLiab 191000000.00
goodWill 830000000.00
otherAssets 470000000.00
cash 1240000000.00
totalCurrentLiabilities 1925000000.00
netDebt 2829000000.00
shortTermDebt 863000000.00
shortLongTermDebt 863000000.00
shortLongTermDebtTotal 4069000000.00
otherStockholderEquity -1000000.00
propertyPlantEquipment 1659000000.00
totalCurrentAssets 2999000000.00
longTermInvestments 0.00
netTangibleAssets -212000000.00
shortTermInvestments 284000000.00
netReceivables 1357000000.00
longTermDebt 2866000000.00
inventory 64000000.00
accountsPayable 203000000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -3983000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 335000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 3663000000.00
capitalLeaseObligations 0.00
longTermDebtTotal 2866000000.00
nonCurrentLiabilitiesOther 11000000.00
nonCurrentLiabilitiesTotal 3397000000.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6644000000.00
cashAndShortTermInvestments 1524000000.00
propertyPlantAndEquipmentGross 1659000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 100700000.00
2015-12-31
date 2015-12-31
currency_symbol ILS
totalAssets 6278000000.00
intangibleAssets 424000000.00
otherCurrentAssets 66030.35
totalLiab 5093000000.00
totalStockholderEquity 1169000000.00
deferredLongTermLiab 0.00
otherCurrentLiab 13140039.99
commonStock 1000000.00
retainedEarnings 1170000000.00
otherLiab 11819432.96
goodWill 830000000.00
otherAssets 9000000.00
cash 761000000.00
totalCurrentLiabilities 1860000000.00
netDebt 3027000000.00
shortTermDebt 734000000.00
shortLongTermDebt 48466278.16
shortLongTermDebtTotal 3788000000.00
otherStockholderEquity -2000000.00
propertyPlantEquipment 1745000000.00
totalCurrentAssets 2485000000.00
longTermInvestments 0.00
netTangibleAssets -25553746.11
shortTermInvestments 281000000.00
netReceivables 1315000000.00
longTermDebt 3054000000.00
inventory 85000000.00
accountsPayable 14988889.84
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4560000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 318000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 3054000000.00
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 6262000000.00
cashAndShortTermInvestments 1042000000.00
propertyPlantAndEquipmentGross 1745000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 100600000.00
2014-12-31
date 2014-12-31
currency_symbol USD
totalAssets 7240000000.00
intangibleAssets 485000000.00
otherCurrentAssets 3813607.19
totalLiab 6148000000.00
totalStockholderEquity 70748138.64
deferredLongTermLiab 9242618.74
otherCurrentLiab 52797946.08
commonStock 65725.29
retainedEarnings 1078000000.00
otherLiab 3090372.27
goodWill 830000000.00
otherAssets 37412323.49
cash 1158000000.00
totalCurrentLiabilities 2413000000.00
netDebt 3482000000.00
shortTermDebt 1092000000.00
shortLongTermDebt 280359435.17
shortLongTermDebtTotal 4640000000.00
otherStockholderEquity -770218.23
propertyPlantEquipment 120587163.03
totalCurrentAssets 3250000000.00
longTermInvestments 54428754.81
netTangibleAssets -131193838.25
shortTermInvestments 521000000.00
netReceivables 1425000000.00
longTermDebt 233284467.27
inventory 89000000.00
accountsPayable 28996148.91
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -4318000000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 1000000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 0.00
treasuryStock 0.00
accumulatedAmortization 0.00
nonCurrrentAssetsOther 824000000.00
deferredLongTermAssetCharges 0.00
nonCurrentAssetsTotal 0.00
capitalLeaseObligations 0.00
longTermDebtTotal 910911424.90
nonCurrentLiabilitiesOther 0.00
nonCurrentLiabilitiesTotal 0.00
negativeGoodwill 0.00
warrants 0.00
preferredStockRedeemable 0.00
capitalSurpluse 0.00
liabilitiesAndStockholdersEquity 7224000000.00
cashAndShortTermInvestments 431065468.55
propertyPlantAndEquipmentGross 1834000000.00
accumulatedDepreciation 0.00
commonStockSharesOutstanding 100700000.00
2013-12-31
date 2013-12-31
currency_symbol USD
totalAssets 7579000000.00
intangibleAssets 560000000.00
otherCurrentAssets 16382000.00
totalLiab 6869000000.00
totalStockholderEquity 203192000.00
deferredLongTermLiab 1000000.00
otherCurrentLiab 253199000.00
commonStock 287000.00
retainedEarnings 719000000.00
otherLiab 12645000.00
goodWill 830000000.00
otherAssets 6610000.00
cash 1057000000.00
totalCurrentLiabilities 2366000000.00
netDebt 4380000000.00
shortTermDebt 1100000000.00
shortLongTermDebt 5437000000.00
shortLongTermDebtTotal 5437000000.00
otherStockholderEquity -13000000.00
propertyPlantEquipment 536001000.00
totalCurrentAssets 3448000000.00
netTangibleAssets -947000000.00
shortTermInvestments 513000000.00
netReceivables 1741000000.00
longTermDebt 1246455000.00
inventory 84000000.00
accountsPayable 82196000.00
accumulatedOtherComprehensiveIncome -4196000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 342000000.00
liabilitiesAndStockholdersEquity 7576000000.00
propertyPlantAndEquipmentGross 1865000000.00
commonStockSharesOutstanding 100300000.00
2012-12-31
date 2012-12-31
currency_symbol USD
totalAssets 8787000000.00
intangibleAssets 685000000.00
otherCurrentAssets 15302000.00
totalLiab 8287000000.00
totalStockholderEquity 133688000.00
otherCurrentLiab 291806000.00
commonStock 268000.00
retainedEarnings 509000000.00
otherLiab 14496000.00
goodWill 830000000.00
otherAssets 10201000.00
cash 1414000000.00
totalCurrentLiabilities 2710000000.00
netDebt 5093000000.00
shortTermDebt 1129000000.00
shortLongTermDebtTotal 6507000000.00
propertyPlantEquipment 557571000.00
totalCurrentAssets 3942000000.00
shortTermInvestments 493000000.00
netReceivables 1868000000.00
longTermDebt 1443724000.00
inventory 112000000.00
accountsPayable 109259000.00
accumulatedOtherComprehensiveIncome -4498000000.00
commonStockTotalEquity 1000000.00
nonCurrrentAssetsOther 1219000000.00
liabilitiesAndStockholdersEquity 8785000000.00
propertyPlantAndEquipmentGross 2077000000.00
commonStockSharesOutstanding 99600000.00
2011-12-31
date 2011-12-31
currency_symbol USD
totalAssets 8557000000.00
intangibleAssets 1680000000.00
otherCurrentAssets 22864000.00
totalLiab 8370000000.00
totalStockholderEquity 48093000.00
otherCurrentLiab 356357000.00
commonStock 263000.00
retainedEarnings 175000000.00
otherLiab 18922000.00
goodWill 218124000.00
otherAssets 13666000.00
cash 920000000.00
totalCurrentLiabilities 2653000000.00
netDebt 5225000000.00
shortTermDebt 674000000.00
shortLongTermDebtTotal 6145000000.00
propertyPlantEquipment 569750000.00
totalCurrentAssets 3332000000.00
shortTermInvestments 290000000.00
netReceivables 1952000000.00
longTermDebt 1437779000.00
inventory 170000000.00
accountsPayable 145591000.00
accumulatedOtherComprehensiveIncome -6941000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 8553000000.00
propertyPlantAndEquipmentGross 2168000000.00
commonStockSharesOutstanding 99500000.00
2010-12-31
date 2010-12-31
currency_symbol USD
totalAssets 5996000000.00
intangibleAssets 753000000.00
otherCurrentAssets 13808000.00
totalLiab 5655000000.00
totalStockholderEquity 96095000.00
otherCurrentLiab 257001000.00
commonStock 282000.00
retainedEarnings 361000000.00
otherLiab 5072000.00
goodWill 531098000.00
otherAssets 23953000.00
cash 533000000.00
totalCurrentLiabilities 1659000000.00
netDebt 3728000000.00
shortTermDebt 348000000.00
shortLongTermDebtTotal 4261000000.00
propertyPlantEquipment 581353000.00
totalCurrentAssets 2583000000.00
shortTermInvestments 404000000.00
netReceivables 1542000000.00
longTermDebt 1102683000.00
inventory 104000000.00
accountsPayable 75241000.00
accumulatedOtherComprehensiveIncome -5598000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 5996000000.00
propertyPlantAndEquipmentGross 2063000000.00
commonStockSharesOutstanding 99500000.00
2009-12-31
date 2009-12-31
currency_symbol USD
totalAssets 6379000000.00
intangibleAssets 711000000.00
otherCurrentAssets 13190000.00
totalLiab 6005000000.00
totalStockholderEquity 98661000.00
otherCurrentLiab 242432000.00
commonStock 263000.00
retainedEarnings 396000000.00
otherLiab 4485000.00
otherAssets 29018000.00
cash 903000000.00
totalCurrentLiabilities 1712000000.00
netDebt 3632000000.00
shortTermDebt 350000000.00
shortLongTermDebtTotal 4535000000.00
propertyPlantEquipment 552925000.00
totalCurrentAssets 2966000000.00
shortTermInvestments 272000000.00
netReceivables 1642000000.00
longTermDebt 1104003000.00
inventory 149000000.00
accountsPayable 99189000.00
accumulatedOtherComprehensiveIncome -5284000000.00
commonStockTotalEquity 1000000.00
liabilitiesAndStockholdersEquity 6379000000.00
propertyPlantAndEquipmentGross 2096000000.00
commonStockSharesOutstanding 99300000.00
2008-12-31
date 2008-12-31
currency_symbol USD
totalAssets 5395399340.00
intangibleAssets 673479020.00
otherCurrentAssets 29196000.00
totalLiab 5054876240.00
totalStockholderEquity 89953000.00
otherCurrentLiab 218833000.00
commonStock 263000.00
retainedEarnings 351873870.00
otherLiab 4734000.00
otherAssets 11310000.00
cash 272418480.00
totalCurrentLiabilities 1498301640.00
netDebt 3443066900.00
shortTermDebt 329172330.00
shortLongTermDebtTotal 3715485380.00
propertyPlantEquipment 567859000.00
totalCurrentAssets 1975033980.00
netReceivables 1585324210.00
longTermDebt 894529000.00
inventory 117291290.00
accountsPayable 72856000.00
accumulatedOtherComprehensiveIncome -4869480330.00
nonCurrrentAssetsOther 597807220.00
liabilitiesAndStockholdersEquity 5395399340.00
propertyPlantAndEquipmentGross 2149079120.00
commonStockSharesOutstanding 99300000.00
2007-12-31
date 2007-12-31
currency_symbol USD
totalAssets 6288793490.00
intangibleAssets 686330620.00
otherCurrentAssets 33723000.00
totalLiab 5455942850.00
totalStockholderEquity 215302000.00
otherCurrentLiab 287156000.00
commonStock 259000.00
retainedEarnings 836706430.00
otherLiab 4411000.00
otherAssets 4929000.00
cash 913822230.00
totalCurrentLiabilities 1908616050.00
netDebt 2776168800.00
shortTermDebt 354732680.00
shortLongTermDebtTotal 3689991030.00
propertyPlantEquipment 614259000.00
totalCurrentAssets 2679774050.00
netReceivables 1519181260.00
longTermDebt 862764000.00
inventory 246770560.00
accountsPayable 114914000.00
accumulatedOtherComprehensiveIncome -6851738830.00
nonCurrrentAssetsOther 547522180.00
liabilitiesAndStockholdersEquity 6288793490.00
propertyPlantAndEquipmentGross 2375166640.00
commonStockSharesOutstanding 98400000.00
2006-12-31
date 2006-12-31
currency_symbol USD
totalAssets 4911775000.00
intangibleAssets 108775000.00
otherCurrentAssets 27074000.00
totalLiab 4604262500.00
totalStockholderEquity 72913000.00
otherCurrentLiab 235838000.00
retainedEarnings 328575000.00
otherLiab 473000.00
cash 54762500.00
totalCurrentLiabilities 1310087500.00
netDebt 3134100000.00
shortLongTermDebtTotal 3188862500.00
propertyPlantEquipment 567625000.00
totalCurrentAssets 1545987500.00
netReceivables 1246900000.00
longTermDebt 759288000.00
inventory 130587500.00
accountsPayable 76475000.00
accumulatedOtherComprehensiveIncome -7392937500.00
nonCurrrentAssetsOther 981512500.00
liabilitiesAndStockholdersEquity 4911775000.00
propertyPlantAndEquipmentGross 2384275000.00
commonStockSharesOutstanding 97500000.00
2005-12-31
date 2005-12-31
currency_symbol USD
totalAssets 7502600000.00
intangibleAssets 107297000.00
otherCurrentAssets 28293000.00
totalLiab 3601800000.00
totalStockholderEquity 794168000.00
otherCurrentLiab 138201000.00
retainedEarnings 3896200000.00
otherLiab 435000.00
cash 1895200000.00
totalCurrentLiabilities 1545600000.00
netDebt 354200000.00
shortTermDebt 345000000.00
shortLongTermDebtTotal 2249400000.00
propertyPlantEquipment 596115000.00
totalCurrentAssets 3583400000.00
netReceivables 1564000000.00
longTermDebt 388052000.00
inventory 124200000.00
accountsPayable 105991000.00
nonCurrrentAssetsOther 989000000.00
liabilitiesAndStockholdersEquity 7502600000.00
propertyPlantAndEquipmentGross 2930200000.00
commonStockSharesOutstanding 97500000.00
2004-12-31
date 2004-12-31
currency_symbol USD
totalAssets 5287014250.00
otherCurrentAssets 29919000.00
totalLiab 2140701280.00
totalStockholderEquity 727504000.00
otherCurrentLiab 165248000.00
retainedEarnings 3146312970.00
otherLiab 7365000.00
otherAssets 114154000.00
cash 4315930.00
totalCurrentLiabilities 1566682590.00
netDebt 932240880.00
shortTermDebt 548123110.00
shortLongTermDebtTotal 936556810.00
propertyPlantEquipment 678483000.00
totalCurrentAssets 1428572830.00
netReceivables 1320674580.00
longTermDebt 89989000.00
inventory 99266390.00
accountsPayable 69505000.00
nonCurrrentAssetsOther 923609020.00
liabilitiesAndStockholdersEquity 5287014250.00
propertyPlantAndEquipmentGross 2934832400.00
commonStockSharesOutstanding 97500000.00
2003-12-31
date 2003-12-31
currency_symbol USD
commonStockSharesOutstanding 97500000.00
2002-12-31
date 2002-12-31
currency_symbol USD
totalAssets 6047000000.00
totalLiab 3933000000.00
liabilitiesAndStockholdersEquity 6047000000.00
commonStockSharesOutstanding 97500000.00
2001-12-31
date 2001-12-31
currency_symbol USD
totalAssets 5639000000.00
totalLiab 3945000000.00
liabilitiesAndStockholdersEquity 5639000000.00
commonStockSharesOutstanding 97500000.00
Cash_Flow
currency_symbol ILS
quarterly
2020-12-31
date 2020-12-31
currency_symbol ILS
investments -480000000.00
totalCashFromFinancingActivities 214000000.00
netIncome -44000000.00
changeInCash 89000000.00
beginPeriodCashFlow 630000000.00
endPeriodCashFlow 719000000.00
totalCashFromOperatingActivities 355000000.00
depreciation 234000000.00
dividendsPaid 0.00
changeToInventory 7000000.00
changeToAccountReceivables 16000000.00
otherCashflowsFromFinancingActivities -2000000.00
capitalExpenditures 159000000
changeInWorkingCapital 131000000.00
otherNonCashItems 41000000.00
freeCashFlow 196000000.00
2020-09-30
date 2020-09-30
currency_symbol ILS
investments -267000000.00
changeToLiabilities -15000000.00
totalCashflowsFromInvestingActivities -267000000.00
netBorrowings -253000000.00
totalCashFromFinancingActivities -224000000.00
changeToOperatingActivities -49000000.00
netIncome -37000000.00
changeInCash -289000000.00
beginPeriodCashFlow 919000000.00
endPeriodCashFlow 630000000.00
totalCashFromOperatingActivities 202000000.00
depreciation 230000000.00
otherCashflowsFromInvestingActivities -195000000.00
dividendsPaid 0.00
changeToInventory 14000000.00
changeToAccountReceivables -4000000.00
salePurchaseOfStock 145000000.00
otherCashflowsFromFinancingActivities -46000000.00
changeToNetincome 63000000.00
capitalExpenditures 58000000
changeInWorkingCapital -289000000.00
otherNonCashItems 54000000.00
freeCashFlow 94000000.00
2020-06-30
date 2020-06-30
currency_symbol ILS
investments -268000000.00
changeToLiabilities 19000000.00
totalCashflowsFromInvestingActivities -167000000.00
netBorrowings 44000000.00
totalCashFromFinancingActivities -255000000.00
changeToOperatingActivities -55000000.00
netIncome -46000000.00
changeInCash -87000000.00
beginPeriodCashFlow 1006000000.00
endPeriodCashFlow 919000000.00
totalCashFromOperatingActivities 436000000.00
depreciation 460000000.00
otherCashflowsFromInvestingActivities 5000000.00
dividendsPaid 0.00
changeToInventory -28000000.00
changeToAccountReceivables 113000000.00
salePurchaseOfStock 70000000.00
otherCashflowsFromFinancingActivities -1000000.00
changeToNetincome 36000000.00
capitalExpenditures 232000000
changeInWorkingCapital -7000000.00
otherNonCashItems 81000000.00
freeCashFlow 204000000.00
2020-03-31
date 2020-03-31
currency_symbol ILS
investments -101000000.00
changeToLiabilities -47000000.00
totalCashflowsFromInvestingActivities -101000000.00
netBorrowings -291000000.00
totalCashFromFinancingActivities -338000000.00
changeToOperatingActivities -21000000.00
netIncome -43000000.00
changeInCash -199000000.00
beginPeriodCashFlow 1006000000.00
endPeriodCashFlow 807000000.00
totalCashFromOperatingActivities 240000000.00
depreciation 220000000.00
otherCashflowsFromInvestingActivities 8000000.00
dividendsPaid 0.00
changeToInventory -6000000.00
changeToAccountReceivables 72000000.00
salePurchaseOfStock 17000000.00
otherCashflowsFromFinancingActivities -1000000.00
changeToNetincome 65000000.00
capitalExpenditures 118000000
changeInWorkingCapital 10000000.00
otherNonCashItems 52000000.00
freeCashFlow 122000000.00
2019-12-31
date 2019-12-31
currency_symbol ILS
investments -149000000.00
changeToLiabilities 17000000.00
totalCashflowsFromInvestingActivities -149000000.00
netBorrowings -62000000.00
totalCashFromFinancingActivities 216000000.00
changeToOperatingActivities -14000000.00
netIncome -54000000.00
changeInCash 308000000.00
beginPeriodCashFlow 698000000.00
endPeriodCashFlow 1006000000.00
totalCashFromOperatingActivities 241000000.00
depreciation 233000000.00
otherCashflowsFromInvestingActivities 3000000.00
dividendsPaid 0.00
changeToInventory 1000000.00
changeToAccountReceivables 26000000.00
salePurchaseOfStock 313000000.00
otherCashflowsFromFinancingActivities 203000000.00
changeToNetincome 33000000.00
capitalExpenditures 111000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 30000000.00
otherNonCashItems 29000000.00
freeCashFlow 130000000.00
2019-09-30
date 2019-09-30
currency_symbol ILS
investments -120000000.00
changeToLiabilities -34000000.00
totalCashflowsFromInvestingActivities -411000000.00
netBorrowings -267000000.00
totalCashFromFinancingActivities -310000000.00
changeToOperatingActivities 46000000.00
netIncome -2000000.00
changeInCash -157000000.00
beginPeriodCashFlow 855000000.00
endPeriodCashFlow 698000000.00
totalCashFromOperatingActivities 273000000.00
depreciation 226000000.00
otherCashflowsFromInvestingActivities 35000000.00
dividendsPaid 0.00
changeToInventory -7000000.00
changeToAccountReceivables 3000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -72000000.00
changeToNetincome 40000000.00
capitalExpenditures 149000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 8000000.00
otherNonCashItems 36000000.00
freeCashFlow 124000000.00
2019-06-30
date 2019-06-30
currency_symbol ILS
investments -114000000.00
changeToLiabilities -93000000.00
totalCashflowsFromInvestingActivities -291000000.00
netBorrowings -271000000.00
totalCashFromFinancingActivities -281000000.00
changeToOperatingActivities -4000000.00
netIncome -35000000.00
changeInCash -176000000.00
beginPeriodCashFlow 1031000000.00
endPeriodCashFlow 855000000.00
totalCashFromOperatingActivities 219000000.00
depreciation 225000000.00
otherCashflowsFromInvestingActivities 6000000.00
dividendsPaid 0.00
changeToInventory 25000000.00
changeToAccountReceivables 67000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -59000000.00
changeToNetincome 34000000.00
capitalExpenditures 113000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital -5000000.00
otherNonCashItems 46000000.00
freeCashFlow 106000000.00
2019-03-31
date 2019-03-31
currency_symbol ILS
investments -177000000.00
changeToLiabilities 83000000.00
totalCashflowsFromInvestingActivities -177000000.00
netBorrowings -232000000.00
totalCashFromFinancingActivities -297000000.00
changeToOperatingActivities 7000000.00
netIncome -16000000.00
changeInCash -171000000.00
beginPeriodCashFlow 1202000000.00
endPeriodCashFlow 1031000000.00
totalCashFromOperatingActivities 303000000.00
depreciation 214000000.00
otherCashflowsFromInvestingActivities 7000000.00
dividendsPaid 0.00
changeToInventory 9000000.00
changeToAccountReceivables -16000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -74000000.00
changeToNetincome 22000000.00
capitalExpenditures 184000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 84000000.00
otherNonCashItems 26000000.00
freeCashFlow 119000000.00
2018-12-31
date 2018-12-31
currency_symbol ILS
investments 114923.18
changeToLiabilities 536308.19
totalCashflowsFromInvestingActivities -2834771.85
netBorrowings 7259314.40
totalCashFromFinancingActivities 412000000.00
changeToOperatingActivities -249000.23
netIncome -35000000.00
changeInCash 429000000.00
beginPeriodCashFlow 773000000.00
endPeriodCashFlow 1202000000.00
totalCashFromOperatingActivities 167000000.00
depreciation 155000000.00
otherCashflowsFromInvestingActivities 95769.32
dividendsPaid 0.00
changeToInventory -30000000.00
changeToAccountReceivables 22000000.00
salePurchaseOfStock 0.02
otherCashflowsFromFinancingActivities -15000000.00
changeToNetincome 747000.69
capitalExpenditures 156000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 7000000.00
otherNonCashItems 45000000.00
freeCashFlow 11000000.00
2018-09-30
date 2018-09-30
currency_symbol USD
investments -6873419.11
changeToLiabilities -11822280.88
totalCashflowsFromInvestingActivities -50588364.68
netBorrowings 104201033.76
totalCashFromFinancingActivities -69000000.00
changeToOperatingActivities -6048608.82
netIncome 1000000.00
changeInCash -58000000.00
beginPeriodCashFlow 831000000.00
endPeriodCashFlow 773000000.00
totalCashFromOperatingActivities 194000000.00
depreciation 151000000.00
otherCashflowsFromInvestingActivities 549873.53
dividendsPaid 0.00
changeToInventory 4000000.00
changeToAccountReceivables 75000000.00
salePurchaseOfStock 20787311.74
otherCashflowsFromFinancingActivities -19000000.00
changeToNetincome 7423292.64
capitalExpenditures 160000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 14000000.00
otherNonCashItems 32000000.00
freeCashFlow 34000000.00
2018-06-30
date 2018-06-30
currency_symbol USD
investments -9827741.53
changeToLiabilities -11465698.45
totalCashflowsFromInvestingActivities -42586879.97
netBorrowings -13649641.01
totalCashFromFinancingActivities 215000000.00
changeToOperatingActivities 3002921.02
netIncome -37000000.00
changeInCash 238000000.00
beginPeriodCashFlow 593000000.00
endPeriodCashFlow 831000000.00
totalCashFromOperatingActivities 179000000.00
depreciation 145000000.00
otherCashflowsFromInvestingActivities 1637956.92
dividendsPaid 0.00
changeToInventory 1000000.00
changeToAccountReceivables 81000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -156000000.00
changeToNetincome 5459856.41
capitalExpenditures 131000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 51000000.00
otherNonCashItems 36000000.00
freeCashFlow 48000000.00
2018-03-31
date 2018-03-31
currency_symbol USD
investments -283543.16
changeToLiabilities 8789837.81
totalCashflowsFromInvestingActivities -40546671.20
netBorrowings 9640467.28
totalCashFromFinancingActivities -21000000.00
changeToOperatingActivities 3402517.86
netIncome 7000000.00
changeInCash 66000000.00
beginPeriodCashFlow 527000000.00
endPeriodCashFlow 593000000.00
totalCashFromOperatingActivities 230000000.00
depreciation 133000000.00
otherCashflowsFromInvestingActivities 1134172.62
dividendsPaid 0.00
changeToInventory 1000000.00
changeToAccountReceivables 15000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -143000000.00
changeToNetincome 8789837.81
capitalExpenditures 146000000
changeInWorkingCapital 61000000.00
otherNonCashItems 31000000.00
freeCashFlow 84000000.00
2017-12-31
date 2017-12-31
currency_symbol USD
investments -77000000.00
changeToLiabilities -27000000.00
totalCashflowsFromInvestingActivities -644000000.00
netBorrowings -664000000.00
totalCashFromFinancingActivities -15000000.00
changeToOperatingActivities -163000000.00
netIncome 10000000.00
changeInCash 66000000.00
beginPeriodCashFlow 461000000.00
endPeriodCashFlow 527000000.00
totalCashFromOperatingActivities 214000000.00
depreciation 143000000.00
otherCashflowsFromInvestingActivities 12000000.00
dividendsPaid 288000.00
changeToInventory -13000000.00
changeToAccountReceivables 14000000.00
otherCashflowsFromFinancingActivities -133000000.00
changeToNetincome 171000000.00
capitalExpenditures 138000000
changeInWorkingCapital 33000000.00
otherNonCashItems 30000000.00
freeCashFlow 76000000.00
2017-09-30
date 2017-09-30
currency_symbol USD
investments -3000000.00
changeToLiabilities -59000000.00
totalCashflowsFromInvestingActivities -101000000.00
netBorrowings -350000000.00
totalCashFromFinancingActivities -428000000.00
changeToOperatingActivities -9000000.00
netIncome 32000000.00
changeInCash -324000000.00
beginPeriodCashFlow 785000000.00
endPeriodCashFlow 461000000.00
totalCashFromOperatingActivities 205000000.00
depreciation 143000000.00
otherCashflowsFromInvestingActivities 5000000.00
dividendsPaid 1000000.00
changeToInventory 4000000.00
changeToAccountReceivables 14000000.00
otherCashflowsFromFinancingActivities -3000000.00
changeToNetincome 80000000.00
capitalExpenditures 114000000
changeInWorkingCapital -50000000.00
otherNonCashItems 36000000.00
freeCashFlow 91000000.00
2017-06-30
date 2017-06-30
currency_symbol USD
investments -77000000.00
changeToLiabilities 36000000.00
totalCashflowsFromInvestingActivities -274000000.00
netBorrowings 200000000.00
totalCashFromFinancingActivities 192000000.00
changeToOperatingActivities -21000000.00
netIncome 45000000.00
changeInCash 196000000.00
beginPeriodCashFlow 589000000.00
endPeriodCashFlow 785000000.00
totalCashFromOperatingActivities 278000000.00
depreciation 136000000.00
otherCashflowsFromInvestingActivities 2000000.00
dividendsPaid 1000000.00
changeToInventory 6000000.00
changeToAccountReceivables 44000000.00
otherCashflowsFromFinancingActivities -8000000.00
changeToNetincome 32000000.00
capitalExpenditures 191000000
changeInWorkingCapital 65000000.00
otherNonCashItems 44000000.00
freeCashFlow 87000000.00
2017-03-31
date 2017-03-31
currency_symbol USD
investments 1000000.00
changeToLiabilities -11000000.00
totalCashflowsFromInvestingActivities -136000000.00
netBorrowings -514000000.00
totalCashFromFinancingActivities -592000000.00
changeToOperatingActivities -158000000.00
netIncome 26000000.00
changeInCash -651000000.00
beginPeriodCashFlow 1240000000.00
endPeriodCashFlow 589000000.00
totalCashFromOperatingActivities 77000000.00
depreciation 133000000.00
otherCashflowsFromInvestingActivities 3000000.00
dividendsPaid 1000000.00
changeToInventory -3000000.00
changeToAccountReceivables 60000000.00
otherCashflowsFromFinancingActivities -78000000.00
changeToNetincome 31000000.00
capitalExpenditures 140000000
changeInWorkingCapital -112000000.00
otherNonCashItems 31000000.00
freeCashFlow -63000000.00
2016-12-31
date 2016-12-31
currency_symbol USD
investments -2336448.60
changeToLiabilities 0.00
totalCashflowsFromInvestingActivities -94496365.52
netBorrowings 67757009.35
totalCashFromFinancingActivities 132000000.00
changeToOperatingActivities 3894081.00
netIncome 14000000.00
changeInCash 214000000.00
beginPeriodCashFlow 1026000000.00
endPeriodCashFlow 1240000000.00
totalCashFromOperatingActivities 178000000.00
depreciation 136000000.00
otherCashflowsFromInvestingActivities 2855659.40
dividendsPaid 67497.40
changeToInventory -8000000.00
changeToAccountReceivables 10000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -3000000.00
changeToNetincome 23624091.38
capitalExpenditures 96000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 18000000.00
otherNonCashItems 40000000.00
freeCashFlow 82000000.00
2016-09-30
date 2016-09-30
currency_symbol USD
totalCashflowsFromInvestingActivities -80000000.00
totalCashFromFinancingActivities -36000000.00
changeToOperatingActivities -83000000.00
netIncome 33000000.00
changeInCash 44000000.00
beginPeriodCashFlow 982000000.00
endPeriodCashFlow 1026000000.00
totalCashFromOperatingActivities 160000000.00
depreciation 131000000.00
dividendsPaid 267000.00
changeToInventory 7000000.00
changeToAccountReceivables 37000000.00
otherCashflowsFromFinancingActivities -4000000.00
capitalExpenditures 80000000
changeInWorkingCapital -25000000.00
otherNonCashItems 42000000.00
freeCashFlow 80000000.00
2016-06-30
date 2016-06-30
currency_symbol USD
totalCashflowsFromInvestingActivities -103000000.00
totalCashFromFinancingActivities 200000000.00
changeToOperatingActivities -32000000.00
netIncome 44000000.00
changeInCash 301000000.00
beginPeriodCashFlow 681000000.00
endPeriodCashFlow 982000000.00
totalCashFromOperatingActivities 204000000.00
depreciation 132000000.00
dividendsPaid 259000.00
changeToInventory 15000000.00
changeToAccountReceivables -17000000.00
otherCashflowsFromFinancingActivities -103000000.00
capitalExpenditures 102000000
changeInWorkingCapital -6000000.00
otherNonCashItems 44000000.00
freeCashFlow 102000000.00
2016-03-31
date 2016-03-31
currency_symbol USD
totalCashflowsFromInvestingActivities -85000000.00
totalCashFromFinancingActivities -234000000.00
changeToOperatingActivities 70000000.00
netIncome 59000000.00
changeInCash -80000000.00
beginPeriodCashFlow 761000000.00
endPeriodCashFlow 681000000.00
totalCashFromOperatingActivities 239000000.00
depreciation 135000000.00
dividendsPaid 1000000.00
changeToInventory 7000000.00
changeToAccountReceivables -58000000.00
otherCashflowsFromFinancingActivities -6000000.00
capitalExpenditures 90000000
changeInWorkingCapital 21000000.00
otherNonCashItems 24000000.00
freeCashFlow 149000000.00
2015-12-31
date 2015-12-31
currency_symbol USD
investments 231000000.00
changeToLiabilities -54000000.00
totalCashflowsFromInvestingActivities -96000000.00
netBorrowings -873000000.00
totalCashFromFinancingActivities -7000000.00
changeToOperatingActivities -129000000.00
netIncome 19000000.00
changeInCash 211000000.00
beginPeriodCashFlow 550000000.00
endPeriodCashFlow 761000000.00
totalCashFromOperatingActivities 211000000.00
depreciation 143000000.00
otherCashflowsFromInvestingActivities 65000000.00
dividendsPaid 1000000.00
changeToInventory -5000000.00
changeToAccountReceivables 81000000.00
otherCashflowsFromFinancingActivities -6000000.00
changeToNetincome 149000000.00
capitalExpenditures 89000000
changeInWorkingCapital -2000000.00
otherNonCashItems 48000000.00
freeCashFlow 122000000.00
2015-09-30
date 2015-09-30
currency_symbol USD
totalCashFromFinancingActivities -470000000.00
netIncome 40000000.00
changeInCash -344000000.00
beginPeriodCashFlow 894000000.00
endPeriodCashFlow 550000000.00
totalCashFromOperatingActivities 208000000.00
depreciation 138000000.00
changeToInventory 5000000.00
changeToAccountReceivables 15000000.00
otherCashflowsFromFinancingActivities -17000000.00
capitalExpenditures 86000000
changeInWorkingCapital -7000000.00
otherNonCashItems 49000000.00
freeCashFlow 122000000.00
2015-06-30
date 2015-06-30
currency_symbol USD
totalCashFromFinancingActivities -10000000.00
netIncome 12000000.00
changeInCash 257000000.00
beginPeriodCashFlow 637000000.00
endPeriodCashFlow 894000000.00
totalCashFromOperatingActivities 248000000.00
depreciation 138000000.00
otherCashflowsFromInvestingActivities 527000.00
changeToInventory 24000000.00
changeToAccountReceivables 23000000.00
otherCashflowsFromFinancingActivities -7000000.00
capitalExpenditures 125000000
changeInWorkingCapital 39000000.00
otherNonCashItems 62000000.00
freeCashFlow 123000000.00
2015-03-31
date 2015-03-31
currency_symbol USD
totalCashFromFinancingActivities -649000000.00
netIncome 26000000.00
changeInCash -521000000.00
beginPeriodCashFlow 1158000000.00
endPeriodCashFlow 637000000.00
totalCashFromOperatingActivities 169000000.00
depreciation 143000000.00
otherCashflowsFromInvestingActivities 10094000.00
changeToInventory -20000000.00
changeToAccountReceivables 90000000.00
otherCashflowsFromFinancingActivities -2000000.00
capitalExpenditures 96000000
otherNonCashItems 18000000.00
freeCashFlow 73000000.00
2014-12-31
date 2014-12-31
currency_symbol USD
investments -15000000.00
changeToLiabilities -24000000.00
totalCashflowsFromInvestingActivities -350000000.00
netBorrowings -778000000.00
totalCashFromFinancingActivities -9000000.00
changeToOperatingActivities 1000000.00
netIncome 55000000.00
changeInCash 169000000.00
beginPeriodCashFlow 989000000.00
endPeriodCashFlow 1158000000.00
totalCashFromOperatingActivities 277000000.00
depreciation 148000000.00
otherCashflowsFromInvestingActivities 27000000.00
dividendsPaid 1024000.00
changeToInventory 2000000.00
changeToAccountReceivables 55000000.00
otherCashflowsFromFinancingActivities -8000000.00
changeToNetincome 202000000.00
capitalExpenditures 109000000
changeInWorkingCapital 27000000.00
otherNonCashItems 56000000.00
freeCashFlow 168000000.00
2014-09-30
date 2014-09-30
currency_symbol USD
totalCashFromFinancingActivities -396000000.00
netIncome 106000000.00
changeInCash -94000000.00
beginPeriodCashFlow 1083000000.00
endPeriodCashFlow 989000000.00
totalCashFromOperatingActivities 386000000.00
depreciation 152000000.00
dividendsPaid 1087000.00
changeToInventory -3000000.00
changeToAccountReceivables 72000000.00
otherCashflowsFromFinancingActivities -7000000.00
capitalExpenditures 86000000
changeInWorkingCapital 67000000.00
otherNonCashItems 51000000.00
freeCashFlow 300000000.00
2014-06-30
date 2014-06-30
currency_symbol USD
totalCashFromFinancingActivities -13000000.00
netIncome 79000000.00
changeInCash 438000000.00
beginPeriodCashFlow 645000000.00
endPeriodCashFlow 1083000000.00
totalCashFromOperatingActivities 441000000.00
depreciation 155000000.00
dividendsPaid 1169000.00
changeToInventory -5000000.00
changeToAccountReceivables 123000000.00
otherCashflowsFromFinancingActivities -13000000.00
capitalExpenditures 82000000
changeInWorkingCapital 153000000.00
otherNonCashItems 63000000.00
freeCashFlow 359000000.00
2014-03-31
date 2014-03-31
currency_symbol USD
totalCashFromFinancingActivities -688000000.00
netIncome 114000000.00
changeInCash -412000000.00
beginPeriodCashFlow 1057000000.00
endPeriodCashFlow 645000000.00
totalCashFromOperatingActivities 453000000.00
depreciation 155000000.00
dividendsPaid 4000000.00
changeToInventory 1000000.00
changeToAccountReceivables 172000000.00
otherCashflowsFromFinancingActivities -1000000.00
capitalExpenditures 89000000
changeInWorkingCapital 147000000.00
otherNonCashItems 22000000.00
freeCashFlow 364000000.00
2013-12-31
date 2013-12-31
currency_symbol USD
investments -16000000.00
changeToLiabilities -185000000.00
totalCashflowsFromInvestingActivities -344000000.00
netBorrowings -1130000000.00
totalCashFromFinancingActivities -80000000.00
changeToOperatingActivities -67000000.00
netIncome 102000000.00
changeInCash 230000000.00
beginPeriodCashFlow 827000000.00
endPeriodCashFlow 1057000000.00
totalCashFromOperatingActivities 376000000.00
depreciation 163000000.00
otherCashflowsFromInvestingActivities 20000000.00
dividendsPaid 81000000.00
changeToInventory 5000000.00
changeToAccountReceivables 142000000.00
otherCashflowsFromFinancingActivities -3000000.00
changeToNetincome 242000000.00
capitalExpenditures 73000000
changeInWorkingCapital 80000000.00
otherNonCashItems 23000000.00
freeCashFlow 303000000.00
2013-09-30
date 2013-09-30
currency_symbol USD
totalCashFromFinancingActivities -744000000.00
netIncome 52000000.00
changeInCash -358000000.00
beginPeriodCashFlow 1185000000.00
endPeriodCashFlow 827000000.00
totalCashFromOperatingActivities 460000000.00
depreciation 171000000.00
changeToInventory 11000000.00
changeToAccountReceivables 160000000.00
otherCashflowsFromFinancingActivities -1000000.00
capitalExpenditures 73000000
changeInWorkingCapital 144000000.00
otherNonCashItems 88000000.00
freeCashFlow 387000000.00
2013-06-30
date 2013-06-30
currency_symbol USD
totalCashFromFinancingActivities -4000000.00
netIncome 67000000.00
changeInCash 339000000.00
beginPeriodCashFlow 846000000.00
endPeriodCashFlow 1185000000.00
totalCashFromOperatingActivities 442000000.00
depreciation 171000000.00
changeToInventory 18000000.00
changeToAccountReceivables 124000000.00
otherCashflowsFromFinancingActivities -4000000.00
capitalExpenditures 105000000
changeInWorkingCapital 127000000.00
otherNonCashItems 70000000.00
freeCashFlow 337000000.00
2013-03-31
date 2013-03-31
currency_symbol USD
totalCashFromFinancingActivities -741000000.00
netIncome 67000000.00
changeInCash -568000000.00
beginPeriodCashFlow 1414000000.00
endPeriodCashFlow 846000000.00
totalCashFromOperatingActivities 278000000.00
depreciation 171000000.00
changeToInventory -7000000.00
changeToAccountReceivables 150000000.00
otherCashflowsFromFinancingActivities -180000000.00
capitalExpenditures 114000000
otherNonCashItems 45000000.00
freeCashFlow 164000000.00
2012-12-31
date 2012-12-31
currency_symbol USD
totalCashFromFinancingActivities -9000000.00
netIncome 113000000.00
changeInCash 275000000.00
beginPeriodCashFlow 1139000000.00
endPeriodCashFlow 1414000000.00
totalCashFromOperatingActivities 375000000.00
depreciation 186000000.00
dividendsPaid 104964000.00
changeToInventory 11000000.00
changeToAccountReceivables 119000000.00
otherCashflowsFromFinancingActivities 349000000.00
capitalExpenditures 96000000
changeInWorkingCapital 40000000.00
otherNonCashItems 414000000.00
freeCashFlow 279000000.00
2012-09-30
date 2012-09-30
currency_symbol USD
totalCashFromFinancingActivities -490000000.00
netIncome 124000000.00
changeInCash 403000000.00
beginPeriodCashFlow 736000000.00
endPeriodCashFlow 1139000000.00
totalCashFromOperatingActivities 520000000.00
depreciation 190000000.00
dividendsPaid 130000000.00
changeToInventory 3000000.00
changeToAccountReceivables 98000000.00
otherCashflowsFromFinancingActivities -5000000.00
capitalExpenditures 122000000
changeInWorkingCapital 131000000.00
otherNonCashItems 72000000.00
freeCashFlow 398000000.00
2012-06-30
date 2012-06-30
currency_symbol USD
totalCashFromFinancingActivities -82000000.00
netIncome 121000000.00
changeInCash -3000000.00
beginPeriodCashFlow 588000000.00
endPeriodCashFlow 736000000.00
totalCashFromOperatingActivities 443000000.00
depreciation 193000000.00
dividendsPaid 72000000.00
changeToInventory 31000000.00
changeToAccountReceivables 24000000.00
otherCashflowsFromFinancingActivities -5000000.00
capitalExpenditures 174000000
changeInWorkingCapital 8000000.00
otherNonCashItems 122000000.00
freeCashFlow 269000000.00
2012-03-31
date 2012-03-31
currency_symbol USD
totalCashFromFinancingActivities 142000000.00
netIncome 173000000.00
changeInCash -332000000.00
beginPeriodCashFlow 920000000.00
endPeriodCashFlow 588000000.00
totalCashFromOperatingActivities 303000000.00
depreciation 196000000.00
dividendsPaid 189000000.00
changeToInventory 7000000.00
changeToAccountReceivables -58000000.00
otherCashflowsFromFinancingActivities -181000000.00
capitalExpenditures 162000000
changeInWorkingCapital -119000000.00
otherNonCashItems -52000000.00
freeCashFlow 141000000.00
2011-12-31
date 2011-12-31
currency_symbol USD
changeToLiabilities 38370000.00
totalCashFromFinancingActivities -238000000.00
netIncome 75000000.00
changeInCash 51000000.00
beginPeriodCashFlow 869000000.00
endPeriodCashFlow 920000000.00
totalCashFromOperatingActivities 219000000.00
depreciation 219000000.00
dividendsPaid 232000000.00
changeToInventory -36000000.00
changeToAccountReceivables -70000000.00
otherCashflowsFromFinancingActivities -13000000.00
capitalExpenditures 138000000
changeInWorkingCapital -172000000.00
otherNonCashItems -718000000.00
freeCashFlow 81000000.00
2011-09-30
date 2011-09-30
currency_symbol USD
changeToLiabilities 44336000.00
totalCashFromFinancingActivities 542000000.00
netIncome 199000000.00
changeInCash -658000000.00
beginPeriodCashFlow 1527000000.00
endPeriodCashFlow 869000000.00
totalCashFromOperatingActivities 360000000.00
depreciation 183000000.00
dividendsPaid 292000000.00
changeToInventory 7000000.00
changeToAccountReceivables -189000000.00
otherCashflowsFromFinancingActivities -109000000.00
capitalExpenditures 107000000
changeInWorkingCapital -84000000.00
otherNonCashItems 339000000.00
freeCashFlow 253000000.00
2011-06-30
date 2011-06-30
currency_symbol USD
changeToLiabilities 34269000.00
totalCashFromFinancingActivities -297000000.00
netIncome 244000000.00
changeInCash -117000000.00
beginPeriodCashFlow 1644000000.00
endPeriodCashFlow 1527000000.00
totalCashFromOperatingActivities 233000000.00
depreciation 168000000.00
dividendsPaid 303000000.00
changeToInventory -19000000.00
changeToAccountReceivables -209000000.00
otherCashflowsFromFinancingActivities -4000000.00
capitalExpenditures 71000000
changeInWorkingCapital -241000000.00
otherNonCashItems 268000000.00
freeCashFlow 162000000.00
2011-03-31
date 2011-03-31
currency_symbol USD
changeToLiabilities 34732000.00
totalCashFromFinancingActivities 708000000.00
netIncome 306000000.00
changeInCash 1111000000.00
beginPeriodCashFlow 533000000.00
endPeriodCashFlow 1644000000.00
totalCashFromOperatingActivities 516000000.00
depreciation 168000000.00
dividendsPaid 31000000.00
changeToInventory -19000000.00
changeToAccountReceivables -117000000.00
otherCashflowsFromFinancingActivities -119000000.00
capitalExpenditures 116000000
otherNonCashItems 67000000.00
freeCashFlow 400000000.00
2010-12-31
date 2010-12-31
currency_symbol USD
totalCashFromFinancingActivities -657000000.00
netIncome 319000000.00
changeInCash -244000000.00
beginPeriodCashFlow 777000000.00
endPeriodCashFlow 533000000.00
totalCashFromOperatingActivities 590000000.00
depreciation 180000000.00
dividendsPaid 679000000.00
changeToInventory 3000000.00
changeToAccountReceivables 96000000.00
otherCashflowsFromFinancingActivities 22000000.00
capitalExpenditures 163000000
changeInWorkingCapital 109000000.00
otherNonCashItems 940000000.00
freeCashFlow 427000000.00
2010-09-30
date 2010-09-30
currency_symbol USD
totalCashFromFinancingActivities -314000000.00
netIncome 332000000.00
changeInCash 192000000.00
beginPeriodCashFlow 585000000.00
endPeriodCashFlow 777000000.00
totalCashFromOperatingActivities 657000000.00
depreciation 181000000.00
dividendsPaid 29000000.00
changeToInventory 2000000.00
changeToAccountReceivables 13000000.00
otherCashflowsFromFinancingActivities -113000000.00
capitalExpenditures 146000000
changeInWorkingCapital 3000000.00
otherNonCashItems 88000000.00
freeCashFlow 511000000.00
2010-06-30
date 2010-06-30
currency_symbol USD
totalCashFromFinancingActivities -356000000.00
netIncome 326000000.00
changeInCash -33000000.00
beginPeriodCashFlow 618000000.00
endPeriodCashFlow 585000000.00
totalCashFromOperatingActivities 582000000.00
depreciation 182000000.00
dividendsPaid 355000000.00
changeToAccountReceivables -13000000.00
otherCashflowsFromFinancingActivities 4000000.00
capitalExpenditures 149000000
changeInWorkingCapital -22000000.00
otherNonCashItems 166000000.00
freeCashFlow 433000000.00
2010-03-31
date 2010-03-31
currency_symbol USD
totalCashFromFinancingActivities -534000000.00
netIncome 314000000.00
changeInCash -285000000.00
beginPeriodCashFlow 903000000.00
endPeriodCashFlow 618000000.00
totalCashFromOperatingActivities 551000000.00
depreciation 181000000.00
dividendsPaid 256000000.00
changeToInventory -5000000.00
changeToAccountReceivables 76000000.00
otherCashflowsFromFinancingActivities -104000000.00
capitalExpenditures 163000000
changeInWorkingCapital 18000000.00
otherNonCashItems -69000000.00
freeCashFlow 388000000.00
2009-12-31
date 2009-12-31
currency_symbol USD
changeToLiabilities 40098000.00
totalCashFromFinancingActivities -256000000.00
netIncome 268000000.00
changeInCash -73000000.00
beginPeriodCashFlow 976000000.00
endPeriodCashFlow 903000000.00
totalCashFromOperatingActivities 425000000.00
depreciation 189000000.00
dividendsPaid 288000000.00
changeToInventory -48000000.00
changeToAccountReceivables 16000000.00
otherCashflowsFromFinancingActivities 24000000.00
capitalExpenditures 155000000
changeInWorkingCapital 234000000.00
freeCashFlow 270000000.00
2009-09-30
date 2009-09-30
currency_symbol USD
changeToLiabilities 49000000.00
totalCashFromFinancingActivities -577000000.00
netIncome 289000000.00
changeInCash -247000000.00
beginPeriodCashFlow 1223000000.00
endPeriodCashFlow 976000000.00
totalCashFromOperatingActivities 589000000.00
depreciation 187000000.00
dividendsPaid 302000000.00
changeToInventory -29000000.00
changeToAccountReceivables -34000000.00
otherCashflowsFromFinancingActivities -107000000.00
capitalExpenditures 137000000
changeInWorkingCapital -206000000.00
otherNonCashItems 1000000.00
freeCashFlow 452000000.00
2009-06-30
date 2009-06-30
currency_symbol USD
changeToLiabilities 32000000.00
totalCashFromFinancingActivities 671000000.00
netIncome 274000000.00
changeInCash 1071000000.00
beginPeriodCashFlow 152000000.00
endPeriodCashFlow 1223000000.00
totalCashFromOperatingActivities 522000000.00
depreciation 212000000.00
dividendsPaid 326000000.00
changeToInventory -19000000.00
changeToAccountReceivables -12000000.00
otherCashflowsFromFinancingActivities 8000000.00
capitalExpenditures 126000000
changeInWorkingCapital -54000000.00
otherNonCashItems -10000000.00
freeCashFlow 396000000.00
2009-03-31
date 2009-03-31
currency_symbol USD
changeToLiabilities 15000000.00
totalCashFromFinancingActivities -516000000.00
netIncome 348000000.00
changeInCash -123000000.00
beginPeriodCashFlow 275000000.00
endPeriodCashFlow 152000000.00
totalCashFromOperatingActivities 552000000.00
depreciation 167000000.00
dividendsPaid 270000000.00
changeToInventory -9000000.00
changeToAccountReceivables -39000000.00
otherCashflowsFromFinancingActivities -82000000.00
capitalExpenditures 159000000
changeInWorkingCapital 2000000.00
otherNonCashItems -89000000.00
freeCashFlow 393000000.00
2008-12-31
date 2008-12-31
currency_symbol USD
totalCashFromFinancingActivities -238615160.00
netIncome 226412970.00
changeInCash 74484840.00
beginPeriodCashFlow 197933640.00
endPeriodCashFlow 272418480.00
totalCashFromOperatingActivities 463808320.00
depreciation 179657540.00
dividendsPaid 274057430.00
changeToInventory 15966070.00
otherCashflowsFromFinancingActivities 33322100.00
capitalExpenditures 143218170
changeInWorkingCapital -15502750.00
otherNonCashItems 391576190.00
freeCashFlow 320590150.00
2008-09-30
date 2008-09-30
currency_symbol USD
totalCashFromFinancingActivities -504804260.00
netIncome 250661840.00
changeInCash 3488640.00
beginPeriodCashFlow 194445000.00
endPeriodCashFlow 197933640.00
totalCashFromOperatingActivities 641392440.00
depreciation 197365780.00
dividendsPaid 287699660.00
changeToInventory 9945540.00
otherCashflowsFromFinancingActivities -89933520.00
capitalExpenditures 139885140
changeInWorkingCapital 361333760.00
otherNonCashItems -193724880.00
freeCashFlow 501507300.00
2008-06-30
date 2008-06-30
currency_symbol USD
totalCashFromFinancingActivities -940615960.00
netIncome 231104270.00
changeInCash -624396680.00
beginPeriodCashFlow 818841680.00
endPeriodCashFlow 194445000.00
totalCashFromOperatingActivities 463322030.00
depreciation 188594020.00
dividendsPaid 937815050.00
changeToInventory 73224030.00
otherCashflowsFromFinancingActivities 1072250.00
capitalExpenditures 149071980
changeInWorkingCapital -329565700.00
freeCashFlow 314250050.00
2008-03-31
date 2008-03-31
currency_symbol USD
totalCashFromFinancingActivities -162356540.00
netIncome 271770730.00
changeInCash -84707760.00
beginPeriodCashFlow 903549440.00
endPeriodCashFlow 818841680.00
totalCashFromOperatingActivities 187062970.00
depreciation 183533480.00
dividendsPaid 17647450.00
changeToInventory 10588470.00
otherCashflowsFromFinancingActivities -88237250.00
capitalExpenditures 169415520
changeInWorkingCapital -247064300.00
freeCashFlow 17647450.00
2007-12-31
date 2007-12-31
currency_symbol USD
changeToLiabilities 46173000.00
totalCashFromFinancingActivities 161644970.00
netIncome 184684330.00
changeInCash 391872230.00
beginPeriodCashFlow 521950000.00
endPeriodCashFlow 913822230.00
totalCashFromOperatingActivities 373667330.00
depreciation 196853790.00
dividendsPaid 258636140.00
changeToInventory -95757910.00
otherCashflowsFromFinancingActivities 420281110.00
capitalExpenditures 201595340
changeInWorkingCapital 12681840.00
otherNonCashItems -4811050.00
freeCashFlow 172071990.00
2007-09-30
date 2007-09-30
currency_symbol USD
changeToLiabilities 16448000.00
totalCashFromFinancingActivities -198675000.00
netIncome 269830000.00
changeInCash 147950000.00
beginPeriodCashFlow 374000000.00
endPeriodCashFlow 521950000.00
totalCashFromOperatingActivities 499255000.00
depreciation 195660000.00
dividendsPaid 198675000.00
changeToInventory -20310000.00
otherCashflowsFromFinancingActivities -153590000.00
capitalExpenditures 136100000
changeInWorkingCapital 22895000.00
otherNonCashItems 7090000.00
freeCashFlow 363155000.00
2007-06-30
date 2007-06-30
currency_symbol USD
totalCashFromFinancingActivities -182750000.00
netIncome 213145000.00
changeInCash 149786600.00
beginPeriodCashFlow 224213400.00
endPeriodCashFlow 374000000.00
totalCashFromOperatingActivities 428875700.00
depreciation 194000000.00
dividendsPaid 43540000.00
changeToInventory 1412000.00
otherCashflowsFromFinancingActivities -97611800.00
capitalExpenditures 71622300
changeInWorkingCapital -188019300.00
freeCashFlow 357253400.00
2007-03-31
date 2007-03-31
currency_symbol USD
netIncome 207605000.00
changeInCash 170236100.00
beginPeriodCashFlow 53977300.00
endPeriodCashFlow 224213400.00
totalCashFromOperatingActivities 344624300.00
depreciation 188000000.00
otherCashflowsFromFinancingActivities -174388200.00
capitalExpenditures 153627700
changeInWorkingCapital 137019300.00
freeCashFlow 190996600.00
2006-12-31
date 2006-12-31
currency_symbol USD
changeToLiabilities 950000.00
totalCashFromFinancingActivities -337334500.00
netIncome 122443000.00
changeInCash -61391500.00
beginPeriodCashFlow 116154000.00
endPeriodCashFlow 54762500.00
totalCashFromOperatingActivities 403266500.00
depreciation 213602500.00
dividendsPaid 909625000.00
changeToInventory 4570500.00
otherCashflowsFromFinancingActivities -3816525000.00
capitalExpenditures 120116000
changeInWorkingCapital 111679000.00
freeCashFlow 283150500.00
2006-09-30
date 2006-09-30
currency_symbol USD
netIncome 33277000.00
totalCashFromOperatingActivities 247619000.00
dividendsPaid 888828000.00
capitalExpenditures 116267000
2006-06-30
date 2006-06-30
currency_symbol USD
netIncome 33246000.00
capitalExpenditures 0
2006-03-31
date 2006-03-31
currency_symbol USD
netIncome 30946000.00
capitalExpenditures 0
2005-12-31
date 2005-12-31
currency_symbol USD
totalCashFromFinancingActivities 242451000.00
netIncome 105120000.00
totalCashFromOperatingActivities 276838000.00
capitalExpenditures 125361000
2004-12-31
date 2004-12-31
currency_symbol USD
changeToLiabilities 17031000.00
netIncome 142003000.00
totalCashFromOperatingActivities 338551000.00
changeToInventory 3452000.00
capitalExpenditures 166859000
yearly
2020-12-31
date 2020-12-31
currency_symbol ILS
investments -1015000000.00
totalCashFromFinancingActivities -265000000.00
netIncome -170000000.00
changeInCash -287000000.00
beginPeriodCashFlow 1006000000.00
endPeriodCashFlow 719000000.00
totalCashFromOperatingActivities 993000000.00
depreciation 924000000.00
dividendsPaid 0.00
changeToInventory -7000000.00
changeToAccountReceivables 125000000.00
otherCashflowsFromFinancingActivities -6000000.00
capitalExpenditures 499000000
changeInWorkingCapital 70000000.00
otherNonCashItems 176000000.00
freeCashFlow 494000000.00
2019-12-31
date 2019-12-31
currency_symbol ILS
investments -560000000.00
changeToLiabilities -27000000.00
totalCashflowsFromInvestingActivities -560000000.00
netBorrowings -832000000.00
totalCashFromFinancingActivities -672000000.00
changeToOperatingActivities 36000000.00
netIncome -31000000.00
changeInCash -196000000.00
beginPeriodCashFlow 1202000000.00
endPeriodCashFlow 1006000000.00
totalCashFromOperatingActivities 1036000000.00
depreciation 687000000.00
otherCashflowsFromInvestingActivities -119000000.00
dividendsPaid 0.00
changeToInventory 28000000.00
changeToAccountReceivables 80000000.00
salePurchaseOfStock 313000000.00
otherCashflowsFromFinancingActivities -153000000.00
changeToNetincome 128000000.00
capitalExpenditures 324000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital -196000000.00
otherNonCashItems 137000000.00
freeCashFlow 479000000.00
2018-12-31
date 2018-12-31
currency_symbol ILS
investments -631000000.00
changeToLiabilities -26000000.00
totalCashflowsFromInvestingActivities -631000000.00
netBorrowings 363000000.00
totalCashFromFinancingActivities 537000000.00
changeToOperatingActivities -10000000.00
netIncome -62000000.00
changeInCash 675000000.00
beginPeriodCashFlow 527000000.00
endPeriodCashFlow 1202000000.00
totalCashFromOperatingActivities 770000000.00
depreciation 584000000.00
otherCashflowsFromInvestingActivities 17000000.00
dividendsPaid 0.00
changeToInventory -24000000.00
changeToAccountReceivables 193000000.00
salePurchaseOfStock 334000000.00
otherCashflowsFromFinancingActivities -34000000.00
changeToNetincome 142000000.00
capitalExpenditures 593000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 133000000.00
otherNonCashItems 144000000.00
freeCashFlow 177000000.00
2017-12-31
date 2017-12-31
currency_symbol ILS
investments -644000000.00
changeToLiabilities -27000000.00
totalCashflowsFromInvestingActivities -644000000.00
netBorrowings -664000000.00
totalCashFromFinancingActivities -843000000.00
changeToOperatingActivities -163000000.00
netIncome 112000000.00
changeInCash -713000000.00
beginPeriodCashFlow 1240000000.00
endPeriodCashFlow 527000000.00
totalCashFromOperatingActivities 774000000.00
depreciation 555000000.00
otherCashflowsFromInvestingActivities 12000000.00
dividendsPaid 1000000.00
changeToInventory -6000000.00
changeToAccountReceivables 132000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -3000000.00
changeToNetincome 202000000.00
capitalExpenditures 583000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital -64000000.00
otherNonCashItems 141000000.00
freeCashFlow 191000000.00
2016-12-31
date 2016-12-31
currency_symbol ILS
investments -364000000.00
changeToLiabilities 0.00
totalCashflowsFromInvestingActivities -364000000.00
netBorrowings 261000000.00
totalCashFromFinancingActivities 62000000.00
changeToOperatingActivities 15000000.00
netIncome 148000000.00
changeInCash 479000000.00
beginPeriodCashFlow 761000000.00
endPeriodCashFlow 1240000000.00
totalCashFromOperatingActivities 781000000.00
depreciation 534000000.00
otherCashflowsFromInvestingActivities 11000000.00
dividendsPaid 1000000.00
changeToInventory 21000000.00
changeToAccountReceivables -28000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -13000000.00
changeToNetincome 91000000.00
capitalExpenditures 368000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 8000000.00
otherNonCashItems 150000000.00
freeCashFlow 413000000.00
2015-12-31
date 2015-12-31
currency_symbol ILS
investments 15253011.24
changeToLiabilities -3565638.99
totalCashflowsFromInvestingActivities -96000000.00
netBorrowings -57644497.04
totalCashFromFinancingActivities -1136000000.00
changeToOperatingActivities -8517915.37
netIncome 95000000.00
changeInCash -397000000.00
beginPeriodCashFlow 1158000000.00
endPeriodCashFlow 761000000.00
totalCashFromOperatingActivities 836000000.00
depreciation 562000000.00
otherCashflowsFromInvestingActivities 300000000.00
dividendsPaid 1000000.00
changeToInventory 4000000.00
changeToAccountReceivables 209000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -32000000.00
changeToNetincome 9838522.40
capitalExpenditures 396000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 30000000.00
otherNonCashItems 177000000.00
freeCashFlow 440000000.00
2014-12-31
date 2014-12-31
currency_symbol USD
investments -3851091.14
changeToLiabilities -6161745.83
totalCashflowsFromInvestingActivities -89858793.32
netBorrowings -199743260.59
totalCashFromFinancingActivities -1106000000.00
changeToOperatingActivities 256739.41
netIncome 351000000.00
changeInCash 101000000.00
beginPeriodCashFlow 1057000000.00
endPeriodCashFlow 1158000000.00
totalCashFromOperatingActivities 1557000000.00
depreciation 610000000.00
otherCashflowsFromInvestingActivities 6931964.06
dividendsPaid 4000000.00
changeToInventory -5000000.00
changeToAccountReceivables 422000000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities -29000000.00
changeToNetincome 51861360.72
capitalExpenditures 366000000
changeReceivables 0.00
cashFlowsOtherOperating 0.00
exchangeRateChanges 0.00
cashAndCashEquivalentsChanges 0.00
changeInWorkingCapital 394000000.00
otherNonCashItems 192000000.00
freeCashFlow 1191000000.00
2013-12-31
date 2013-12-31
currency_symbol USD
investments -16000000.00
changeToLiabilities -185000000.00
totalCashflowsFromInvestingActivities -344000000.00
netBorrowings -1130000000.00
totalCashFromFinancingActivities -1569000000.00
changeToOperatingActivities -67000000.00
netIncome 287000000.00
changeInCash -357000000.00
beginPeriodCashFlow 1414000000.00
endPeriodCashFlow 1057000000.00
totalCashFromOperatingActivities 1556000000.00
depreciation 676000000.00
otherCashflowsFromInvestingActivities 20000000.00
dividendsPaid 81000000.00
changeToInventory 27000000.00
changeToAccountReceivables 576000000.00
otherCashflowsFromFinancingActivities -8000000.00
changeToNetincome 242000000.00
capitalExpenditures 365000000
changeInWorkingCapital 351000000.00
otherNonCashItems 226000000.00
freeCashFlow 1191000000.00
2012-12-31
date 2012-12-31
currency_symbol USD
totalCashFromFinancingActivities -439000000.00
netIncome 530000000.00
changeInCash 494000000.00
beginPeriodCashFlow 920000000.00
endPeriodCashFlow 1414000000.00
totalCashFromOperatingActivities 1641000000.00
depreciation 765000000.00
dividendsPaid 391000000.00
changeToInventory 52000000.00
changeToAccountReceivables 183000000.00
otherCashflowsFromFinancingActivities -12000000.00
capitalExpenditures 554000000
changeInWorkingCapital 60000000.00
otherNonCashItems 281000000.00
freeCashFlow 1087000000.00
2011-12-31
date 2011-12-31
currency_symbol USD
changeToLiabilities 38370000.00
totalCashFromFinancingActivities 715000000.00
netIncome 824000000.00
changeInCash 387000000.00
beginPeriodCashFlow 533000000.00
endPeriodCashFlow 920000000.00
totalCashFromOperatingActivities 1328000000.00
depreciation 738000000.00
dividendsPaid 858000000.00
changeToInventory -67000000.00
changeToAccountReceivables -585000000.00
otherCashflowsFromFinancingActivities -245000000.00
capitalExpenditures 432000000
changeInWorkingCapital -497000000.00
otherNonCashItems -44000000.00
freeCashFlow 896000000.00
2010-12-31
date 2010-12-31
currency_symbol USD
totalCashFromFinancingActivities -1861000000.00
netIncome 1291000000.00
changeInCash -370000000.00
beginPeriodCashFlow 903000000.00
endPeriodCashFlow 533000000.00
totalCashFromOperatingActivities 2380000000.00
depreciation 724000000.00
dividendsPaid 1319000000.00
changeToAccountReceivables 172000000.00
otherCashflowsFromFinancingActivities -191000000.00
capitalExpenditures 621000000
changeInWorkingCapital 108000000.00
otherNonCashItems 1125000000.00
freeCashFlow 1759000000.00
2009-12-31
date 2009-12-31
currency_symbol USD
changeToLiabilities 40098000.00
totalCashFromFinancingActivities -678000000.00
netIncome 1182000000.00
changeInCash 628000000.00
beginPeriodCashFlow 275000000.00
endPeriodCashFlow 903000000.00
totalCashFromOperatingActivities 2088000000.00
depreciation 755000000.00
dividendsPaid 1186000000.00
changeToInventory -105000000.00
changeToAccountReceivables -69000000.00
otherCashflowsFromFinancingActivities -157000000.00
capitalExpenditures 577000000
changeInWorkingCapital -24000000.00
otherNonCashItems 983000000.00
freeCashFlow 1511000000.00
2008-12-31
date 2008-12-31
currency_symbol USD
totalCashFromFinancingActivities -1846391920.00
netIncome 985000000.00
changeInCash -635643120.00
beginPeriodCashFlow 908061600.00
endPeriodCashFlow 272418480.00
totalCashFromOperatingActivities 1755585760.00
depreciation 749150820.00
dividendsPaid 1517219590.00
changeToInventory 109724110.00
otherCashflowsFromFinancingActivities -143776420.00
capitalExpenditures 601590810
changeInWorkingCapital -230798990.00
otherNonCashItems 412411310.00
freeCashFlow 1153994950.00
2007-12-31
date 2007-12-31
currency_symbol USD
changeToLiabilities 46173000.00
totalCashFromFinancingActivities -219780030.00
netIncome 869000000.00
changeInCash 855985380.00
beginPeriodCashFlow 57836850.00
endPeriodCashFlow 913822230.00
totalCashFromOperatingActivities 1646422330.00
depreciation 775013790.00
dividendsPaid 640061140.00
changeToInventory -111817910.00
otherCashflowsFromFinancingActivities -570656920.00
capitalExpenditures 562945340
changeInWorkingCapital -15423160.00
otherNonCashItems 19278950.00
freeCashFlow 1083476990.00
2006-12-31
date 2006-12-31
currency_symbol USD
changeToLiabilities 950000.00
totalCashFromFinancingActivities -2548562500.00
netIncome 513925000.00
changeInCash -1710275000.00
beginPeriodCashFlow 1765037500.00
endPeriodCashFlow 54762500.00
totalCashFromOperatingActivities 1470162500.00
depreciation 880412500.00
dividendsPaid 3816525000.00
changeToInventory -12637500.00
otherCashflowsFromFinancingActivities -631875000.00
capitalExpenditures 623450000
changeInWorkingCapital 210625000.00
freeCashFlow 846712500.00
2005-12-31
date 2005-12-31
currency_symbol USD
totalCashFromFinancingActivities 1191400000.00
netIncome 515200000.00
changeInCash 1890600000.00
beginPeriodCashFlow 4600000.00
endPeriodCashFlow 1895200000.00
totalCashFromOperatingActivities 1361600000.00
depreciation 1007400000.00
changeToInventory -18400000.00
otherCashflowsFromFinancingActivities -662400000.00
capitalExpenditures 616400000
changeInWorkingCapital -161000000.00
otherNonCashItems 4600000.00
freeCashFlow 745200000.00
2004-12-31
date 2004-12-31
currency_symbol USD
changeToLiabilities 17031000.00
totalCashFromFinancingActivities -1061718780.00
netIncome 612862060.00
changeInCash -444540790.00
beginPeriodCashFlow 448856720.00
endPeriodCashFlow 4315930.00
totalCashFromOperatingActivities 1463100270.00
depreciation 958136460.00
changeToInventory 12947790.00
otherCashflowsFromFinancingActivities -845922280.00
capitalExpenditures 720760310
changeInWorkingCapital -94950460.00
otherNonCashItems 4315930.00
freeCashFlow 742339960.00
2002-12-31
date 2002-12-31
currency_symbol USD
netIncome 419000000.00
totalCashFromOperatingActivities 1285000000.00
otherCashflowsFromFinancingActivities -1557000000.00
capitalExpenditures 0
freeCashFlow 1285000000.00
Income_Statement
currency_symbol ILS
quarterly
2020-12-31
date 2020-12-31
currency_symbol ILS
incomeBeforeTax -60000000.00
netIncome -44000000.00
sellingGeneralAdministrative 75000000.00
sellingAndMarketingExpenses 169000000.00
grossProfit 225000000.00
reconciledDepreciation 234000000.00
ebit -60000000.00
ebitda 204000000.00
depreciationAndAmortization 234000000.00
operatingIncome -30000000.00
otherOperatingExpenses 1003000000.00
interestExpense 15000000.00
taxProvision -16000000.00
interestIncome 16000000.00
netInterestIncome 3000000.00
incomeTaxExpense -16000000.00
totalRevenue 973000000.00
totalOperatingExpenses 255000000.00
costOfRevenue 748000000.00
totalOtherIncomeExpenseNet -33000000.00
netIncomeFromContinuingOps -44000000.00
2020-09-30
date 2020-09-30
currency_symbol ILS
incomeBeforeTax -40000000.00
netIncome -37000000.00
sellingGeneralAdministrative 76000000.00
grossProfit 212000000.00
reconciledDepreciation 230000000.00
ebit -40000000.00
ebitda 232000000.00
depreciationAndAmortization 230000000.00
operatingIncome -6000000.00
otherOperatingExpenses 15000000.00
interestExpense 42000000.00
taxProvision -3000000.00
interestIncome 34000000.00
netInterestIncome -32000000.00
incomeTaxExpense -3000000.00
totalRevenue 956000000.00
totalOperatingExpenses 744000000.00
costOfRevenue 744000000.00
totalOtherIncomeExpenseNet -6000000.00
netIncomeFromContinuingOps -37000000.00
netIncomeApplicableToCommonShares -37000000.00
2020-06-30
date 2020-06-30
currency_symbol ILS
incomeBeforeTax -58000000.00
netIncome -46000000.00
sellingGeneralAdministrative 90000000.00
grossProfit 191000000.00
reconciledDepreciation 460000000.00
ebit -58000000.00
ebitda 438000000.00
depreciationAndAmortization 460000000.00
operatingIncome -22000000.00
otherOperatingExpenses 7000000.00
interestExpense 44000000.00
taxProvision -12000000.00
interestIncome 36000000.00
netInterestIncome -34000000.00
incomeTaxExpense -12000000.00
totalRevenue 855000000.00
totalOperatingExpenses 202000000.00
costOfRevenue 664000000.00
totalOtherIncomeExpenseNet -13000000.00
netIncomeFromContinuingOps -46000000.00
netIncomeApplicableToCommonShares -46000000.00
2020-03-31
date 2020-03-31
currency_symbol ILS
incomeBeforeTax -51000000.00
minorityInterest 2000000.00
netIncome -43000000.00
sellingGeneralAdministrative 79000000.00
sellingAndMarketingExpenses 145000000.00
grossProfit 248000000.00
reconciledDepreciation 220000000.00
ebit -51000000.00
ebitda 249000000.00
depreciationAndAmortization 220000000.00
operatingIncome 29000000.00
otherOperatingExpenses 863000000.00
interestExpense 73000000.00
taxProvision -8000000.00
interestIncome 69000000.00
netInterestIncome -64000000.00
incomeTaxExpense -8000000.00
totalRevenue 892000000.00
totalOperatingExpenses 219000000.00
costOfRevenue 644000000.00
totalOtherIncomeExpenseNet -16000000.00
netIncomeFromContinuingOps -43000000.00
netIncomeApplicableToCommonShares -43000000.00
2019-12-31
date 2019-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -67000000.00
minorityInterest 2000000.00
netIncome -55000000.00
sellingGeneralAdministrative 42000000.00
sellingAndMarketingExpenses 142000000.00
grossProfit 238000000.00
reconciledDepreciation 233000000.00
ebit -67000000.00
ebitda 185000000.00
depreciationAndAmortization 233000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome -48000000.00
otherOperatingExpenses 970000000.00
interestExpense 1000000.00
taxProvision -13000000.00
interestIncome 44000000.00
netInterestIncome -34000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -13000000.00
totalRevenue 922000000.00
totalOperatingExpenses 286000000.00
costOfRevenue 684000000.00
totalOtherIncomeExpenseNet -76.70
discontinuedOperations 0.00
netIncomeFromContinuingOps -54000000.00
netIncomeApplicableToCommonShares -55000000.00
preferredStockAndOtherAdjustments 0.00
2019-09-30
date 2019-09-30
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 1000000.00
minorityInterest 1000000.00
netIncome -1000000.00
sellingGeneralAdministrative 82000000.00
grossProfit 271000000.00
reconciledDepreciation 226000000.00
ebit 1000000.00
ebitda 258000000.00
depreciationAndAmortization 226000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 32000000.00
otherOperatingExpenses 906000000.00
interestExpense 31000000.00
taxProvision 3000000.00
interestIncome 35000000.00
netInterestIncome -31000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 3000000.00
totalRevenue 938000000.00
totalOperatingExpenses 239000000.00
costOfRevenue 667000000.00
totalOtherIncomeExpenseNet -4000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -2000000.00
netIncomeApplicableToCommonShares -1000000.00
preferredStockAndOtherAdjustments 0.00
2019-06-30
date 2019-06-30
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -46000000.00
minorityInterest 2000000.00
netIncome -35000000.00
sellingGeneralAdministrative 92000000.00
grossProfit 241000000.00
reconciledDepreciation 225000000.00
ebit -46000000.00
ebitda 231000000.00
depreciationAndAmortization 225000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 6000000.00
otherOperatingExpenses 914000000.00
interestExpense 52000000.00
taxProvision -11000000.00
interestIncome 52000000.00
netInterestIncome -52000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -11000000.00
totalRevenue 920000000.00
totalOperatingExpenses 235000000.00
costOfRevenue 679000000.00
totalOtherIncomeExpenseNet -6000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -35000000.00
netIncomeApplicableToCommonShares -35000000.00
preferredStockAndOtherAdjustments 0.00
2019-03-31
date 2019-03-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -18000000.00
minorityInterest 2000000.00
netIncome -16000000.00
sellingGeneralAdministrative 71000000.00
grossProfit 233000000.00
reconciledDepreciation 214000000.00
ebit -18000000.00
ebitda 223000000.00
depreciationAndAmortization 214000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 9000000.00
otherOperatingExpenses 919000000.00
interestExpense 27000000.00
taxProvision -2000000.00
interestIncome 27000000.00
netInterestIncome -27000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -2000000.00
totalRevenue 928000000.00
totalOperatingExpenses 224000000.00
costOfRevenue 695000000.00
totalOtherIncomeExpenseNet -5000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -16000000.00
netIncomeApplicableToCommonShares -16000000.00
preferredStockAndOtherAdjustments 0.00
2018-12-31
date 2018-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -708692.96
minorityInterest 38307.73
netIncome -34000000.00
sellingGeneralAdministrative 59000000.00
grossProfit 242000000.00
reconciledDepreciation 155000000.00
ebit -37000000.00
ebitda 163000000.00
depreciationAndAmortization 155000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 8000000.00
otherOperatingExpenses 910000000.00
interestExpense 45000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -2000000.00
totalRevenue 918000000.00
totalOperatingExpenses 234000000.00
costOfRevenue 676000000.00
totalOtherIncomeExpenseNet -861923.87
discontinuedOperations 0.00
netIncomeFromContinuingOps -670385.23
netIncomeApplicableToCommonShares -651231.37
preferredStockAndOtherAdjustments 0.00
2018-09-30
date 2018-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 824810.29
minorityInterest 824810.29
netIncome 2000000.00
sellingGeneralAdministrative 89000000.00
grossProfit 265000000.00
reconciledDepreciation 151000000.00
ebit 3000000.00
ebitda 184000000.00
depreciationAndAmortization 151000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 33000000.00
otherOperatingExpenses 877000000.00
interestExpense 30000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 2000000.00
totalRevenue 910000000.00
totalOperatingExpenses 232000000.00
costOfRevenue 645000000.00
totalOtherIncomeExpenseNet -8248102.94
discontinuedOperations 0.00
netIncomeFromContinuingOps 274936.76
netIncomeApplicableToCommonShares 549873.53
preferredStockAndOtherAdjustments 0.00
2018-06-30
date 2018-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -13103655.37
minorityInterest 1091971.28
netIncome -37000000.00
sellingGeneralAdministrative 94000000.00
grossProfit 252000000.00
reconciledDepreciation 145000000.00
ebit -48000000.00
ebitda 140000000.00
depreciationAndAmortization 145000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome -5000000.00
otherOperatingExpenses 932000000.00
interestExpense 43000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -11000000.00
totalRevenue 927000000.00
totalOperatingExpenses 264000000.00
costOfRevenue 675000000.00
totalOtherIncomeExpenseNet 19000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -10100734.35
netIncomeApplicableToCommonShares -10100734.35
preferredStockAndOtherAdjustments 0.00
2018-03-31
date 2018-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 3402517.86
minorityInterest 1134172.62
netIncome 7000000.00
sellingGeneralAdministrative 91000000.00
grossProfit 268000000.00
reconciledDepreciation 133000000.00
ebit 12000000.00
ebitda 185000000.00
depreciationAndAmortization 133000000.00
operatingIncome 52000000.00
otherOperatingExpenses 881000000.00
interestExpense 40000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 5000000.00
totalRevenue 933000000.00
totalOperatingExpenses 223000000.00
costOfRevenue 665000000.00
totalOtherIncomeExpenseNet -7000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 1984802.09
netIncomeApplicableToCommonShares 1984802.09
2017-12-31
date 2017-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 1449814.13
minorityInterest 1440.88
netIncome 10000000.00
sellingGeneralAdministrative 43000000.00
grossProfit 295000000.00
reconciledDepreciation 143000000.00
ebit 15000000.00
ebitda 188000000.00
depreciationAndAmortization 143000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 45000000.00
otherOperatingExpenses 930000000.00
interestExpense 30000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 5000000.00
totalRevenue 975000000.00
totalOperatingExpenses 250000000.00
costOfRevenue 680000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 13832454.40
netIncomeApplicableToCommonShares 981527.91
preferredStockAndOtherAdjustments 0.00
2017-09-30
date 2017-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 12153000.00
minorityInterest 56990000.00
netIncome 32000000.00
sellingGeneralAdministrative 105000000.00
grossProfit 305000000.00
reconciledDepreciation 143000000.00
ebit 44000000.00
ebitda 226000000.00
depreciationAndAmortization 143000000.00
operatingIncome 83000000.00
otherOperatingExpenses 892000000.00
interestExpense 39000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 12000000.00
totalRevenue 975000000.00
totalOperatingExpenses 222000000.00
costOfRevenue 670000000.00
totalOtherIncomeExpenseNet -188000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 124000000.00
netIncomeApplicableToCommonShares 8833000.00
2017-06-30
date 2017-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 16966000.00
minorityInterest 10000.00
netIncome 45000000.00
sellingGeneralAdministrative 95000000.00
grossProfit 297000000.00
reconciledDepreciation 136000000.00
ebit 58000000.00
ebitda 238000000.00
depreciationAndAmortization 136000000.00
operatingIncome 102000000.00
otherOperatingExpenses 860000000.00
interestExpense 44000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 13000000.00
totalRevenue 962000000.00
totalOperatingExpenses 195000000.00
costOfRevenue 665000000.00
totalOtherIncomeExpenseNet -12000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -85000000.00
netIncomeApplicableToCommonShares 13134000.00
2017-03-31
date 2017-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 9946000.00
minorityInterest 276000.00
netIncome 25000000.00
sellingGeneralAdministrative 113000000.00
grossProfit 294000000.00
reconciledDepreciation 133000000.00
ebit 36000000.00
ebitda 200000000.00
depreciationAndAmortization 133000000.00
operatingIncome 67000000.00
otherOperatingExpenses 892000000.00
interestExpense 31000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 10000000.00
totalRevenue 959000000.00
totalOperatingExpenses 227000000.00
costOfRevenue 665000000.00
totalOtherIncomeExpenseNet -31000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 26000000.00
netIncomeApplicableToCommonShares 6907000.00
2016-12-31
date 2016-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 39118899.27
minorityInterest 65680.17
netIncome 13000000.00
sellingGeneralAdministrative 42000000.00
grossProfit 287000000.00
reconciledDepreciation 136000000.00
ebit -8000000.00
ebitda 168000000.00
depreciationAndAmortization 136000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 32000000.00
otherOperatingExpenses 952000000.00
interestExpense 40000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -22000000.00
totalRevenue 984000000.00
totalOperatingExpenses 255000000.00
costOfRevenue 697000000.00
totalOtherIncomeExpenseNet 4000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 38940809.97
netIncomeApplicableToCommonShares 646157.84
preferredStockAndOtherAdjustments 0.00
2016-09-30
date 2016-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 9314000.00
minorityInterest 8000.00
netIncome 33000000.00
sellingGeneralAdministrative 106000000.00
grossProfit 323000000.00
reconciledDepreciation 131000000.00
ebit 31000000.00
ebitda 204000000.00
depreciationAndAmortization 131000000.00
operatingIncome 73000000.00
otherOperatingExpenses 919000000.00
interestExpense 42000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -2000000.00
totalRevenue 992000000.00
totalOperatingExpenses 250000000.00
costOfRevenue 669000000.00
totalOtherIncomeExpenseNet 3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 9579000.00
2016-06-30
date 2016-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 15177000.00
minorityInterest -263000.00
netIncome 44000000.00
sellingGeneralAdministrative 102000000.00
grossProfit 363000000.00
reconciledDepreciation 132000000.00
ebit 60000000.00
ebitda 236000000.00
depreciationAndAmortization 132000000.00
operatingIncome 104000000.00
otherOperatingExpenses 925000000.00
interestExpense 44000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 16000000.00
totalRevenue 1029000000.00
totalOperatingExpenses 259000000.00
costOfRevenue 666000000.00
totalOtherIncomeExpenseNet 14000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 11122000.00
2016-03-31
date 2016-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 20310000.00
minorityInterest 263000.00
netIncome 58000000.00
sellingGeneralAdministrative 103000000.00
grossProfit 352000000.00
reconciledDepreciation 135000000.00
ebit 77000000.00
ebitda 236000000.00
depreciationAndAmortization 135000000.00
operatingIncome 101000000.00
otherOperatingExpenses 921000000.00
interestExpense 24000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 18000000.00
totalRevenue 1022000000.00
totalOperatingExpenses 251000000.00
costOfRevenue 670000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 15299000.00
2015-12-31
date 2015-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 8177000.00
minorityInterest 258000.00
netIncome 18000000.00
sellingGeneralAdministrative 59000000.00
grossProfit 358000000.00
reconciledDepreciation 143000000.00
ebit 31000000.00
ebitda 222000000.00
depreciationAndAmortization 143000000.00
operatingIncome 79000000.00
otherOperatingExpenses 967000000.00
interestExpense 48000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 12000000.00
totalRevenue 1046000000.00
totalOperatingExpenses 279000000.00
costOfRevenue 688000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 97000000.00
netIncomeApplicableToCommonShares 4787000.00
2015-09-30
date 2015-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 11465000.00
minorityInterest -11000.00
netIncome 40000000.00
sellingGeneralAdministrative 110000000.00
grossProfit 361000000.00
reconciledDepreciation 138000000.00
ebit 47000000.00
ebitda 234000000.00
depreciationAndAmortization 138000000.00
operatingIncome 96000000.00
otherOperatingExpenses 936000000.00
interestExpense 49000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 7000000.00
totalRevenue 1032000000.00
totalOperatingExpenses 265000000.00
costOfRevenue 671000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 9845000.00
2015-06-30
date 2015-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 5144000.00
minorityInterest 11000.00
netIncome 12000000.00
sellingGeneralAdministrative 108000000.00
grossProfit 358000000.00
reconciledDepreciation 138000000.00
ebit 18000000.00
ebitda 218000000.00
depreciationAndAmortization 138000000.00
operatingIncome 80000000.00
otherOperatingExpenses 960000000.00
interestExpense 62000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 6000000.00
totalRevenue 1040000000.00
totalOperatingExpenses 278000000.00
costOfRevenue 682000000.00
totalOtherIncomeExpenseNet 22000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 3432000.00
2015-03-31
date 2015-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 9338000.00
minorityInterest 252000.00
netIncome 25000000.00
sellingGeneralAdministrative 131000000.00
grossProfit 340000000.00
reconciledDepreciation 143000000.00
ebit 37000000.00
ebitda 198000000.00
depreciationAndAmortization 143000000.00
operatingIncome 55000000.00
otherOperatingExpenses 1007000000.00
interestExpense 18000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 11000000.00
totalRevenue 1062000000.00
totalOperatingExpenses 285000000.00
costOfRevenue 722000000.00
totalOtherIncomeExpenseNet -2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 6310000.00
2014-12-31
date 2014-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 13139000.00
minorityInterest 768000.00
netIncome 53000000.00
sellingGeneralAdministrative 65000000.00
grossProfit 408000000.00
reconciledDepreciation 148000000.00
ebit 75000000.00
ebitda 279000000.00
depreciationAndAmortization 148000000.00
operatingIncome 131000000.00
otherOperatingExpenses 1009000000.00
interestExpense 56000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 20000000.00
totalRevenue 1140000000.00
totalOperatingExpenses 277000000.00
costOfRevenue 732000000.00
totalOtherIncomeExpenseNet 3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 354000000.00
netIncomeApplicableToCommonShares 8653000.00
2014-09-30
date 2014-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 32616000.00
minorityInterest 0.00
netIncome 105000000.00
sellingGeneralAdministrative 118000000.00
grossProfit 482000000.00
reconciledDepreciation 152000000.00
ebit 139000000.00
ebitda 342000000.00
depreciationAndAmortization 152000000.00
operatingIncome 190000000.00
otherOperatingExpenses 952000000.00
interestExpense 51000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 33000000.00
totalRevenue 1142000000.00
totalOperatingExpenses 292000000.00
costOfRevenue 660000000.00
totalOtherIncomeExpenseNet 3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 24824000.00
2014-06-30
date 2014-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 27840000.00
minorityInterest 0.00
netIncome 79000000.00
sellingGeneralAdministrative 120000000.00
grossProfit 487000000.00
reconciledDepreciation 155000000.00
ebit 92000000.00
ebitda 311000000.00
depreciationAndAmortization 155000000.00
operatingIncome 156000000.00
otherOperatingExpenses 1002000000.00
interestExpense 64000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 13000000.00
totalRevenue 1158000000.00
totalOperatingExpenses 331000000.00
costOfRevenue 671000000.00
totalOtherIncomeExpenseNet 41000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 23776000.00
2014-03-31
date 2014-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 45235000.00
minorityInterest 0.00
netIncome 114000000.00
sellingGeneralAdministrative 118000000.00
grossProfit 466000000.00
reconciledDepreciation 155000000.00
ebit 158000000.00
ebitda 340000000.00
depreciationAndAmortization 155000000.00
operatingIncome 185000000.00
otherOperatingExpenses 945000000.00
interestExpense 27000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 44000000.00
totalRevenue 1130000000.00
totalOperatingExpenses 281000000.00
costOfRevenue 664000000.00
totalOtherIncomeExpenseNet -1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 32638000.00
2013-12-31
date 2013-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 41799000.00
minorityInterest 6000.00
netIncome 102000000.00
sellingGeneralAdministrative 121000000.00
grossProfit 497000000.00
reconciledDepreciation 163000000.00
ebit 140000000.00
ebitda 333000000.00
depreciationAndAmortization 163000000.00
operatingIncome 170000000.00
otherOperatingExpenses 1039000000.00
interestExpense 30000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 38000000.00
totalRevenue 1209000000.00
totalOperatingExpenses 327000000.00
costOfRevenue 712000000.00
totalOtherIncomeExpenseNet -248000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 288000000.00
netIncomeApplicableToCommonShares 30406000.00
2013-09-30
date 2013-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 23906000.00
minorityInterest 6000.00
netIncome 52000000.00
sellingGeneralAdministrative 138000000.00
grossProfit 479000000.00
reconciledDepreciation 171000000.00
ebit 81000000.00
ebitda 344000000.00
depreciationAndAmortization 171000000.00
operatingIncome 173000000.00
otherOperatingExpenses 1051000000.00
interestExpense 92000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 29000000.00
totalRevenue 1224000000.00
totalOperatingExpenses 306000000.00
costOfRevenue 745000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 15436000.00
2013-06-30
date 2013-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 25145000.00
minorityInterest 275000.00
netIncome 66000000.00
sellingGeneralAdministrative 147000000.00
grossProfit 487000000.00
reconciledDepreciation 171000000.00
ebit 91000000.00
ebitda 340000000.00
depreciationAndAmortization 171000000.00
operatingIncome 169000000.00
otherOperatingExpenses 1067000000.00
interestExpense 78000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 24000000.00
totalRevenue 1236000000.00
totalOperatingExpenses 318000000.00
costOfRevenue 749000000.00
totalOtherIncomeExpenseNet -4000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 18237000.00
2013-03-31
date 2013-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 25547000.00
minorityInterest 0.00
netIncome 67000000.00
sellingGeneralAdministrative 153000000.00
grossProfit 474000000.00
reconciledDepreciation 171000000.00
ebit 93000000.00
ebitda 310000000.00
depreciationAndAmortization 171000000.00
operatingIncome 139000000.00
otherOperatingExpenses 1119000000.00
interestExpense 46000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 26000000.00
totalRevenue 1258000000.00
totalOperatingExpenses 335000000.00
costOfRevenue 784000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 18405000.00
2012-12-31
date 2012-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 46845000.00
minorityInterest 268000.00
netIncome 112000000.00
sellingGeneralAdministrative 129000000.00
grossProfit 534000000.00
reconciledDepreciation 186000000.00
ebit 147000000.00
ebitda 375000000.00
depreciationAndAmortization 186000000.00
operatingIncome 189000000.00
otherOperatingExpenses 1218000000.00
interestExpense 42000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 34000000.00
totalRevenue 1407000000.00
totalOperatingExpenses 345000000.00
costOfRevenue 873000000.00
totalOtherIncomeExpenseNet -4000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 35396000.00
2012-09-30
date 2012-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 45434000.00
minorityInterest 0.00
netIncome 124000000.00
sellingGeneralAdministrative 141000000.00
grossProfit 595000000.00
reconciledDepreciation 190000000.00
ebit 175000000.00
ebitda 429000000.00
depreciationAndAmortization 190000000.00
operatingIncome 239000000.00
otherOperatingExpenses 1209000000.00
interestExpense 64000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 51000000.00
totalRevenue 1448000000.00
totalOperatingExpenses 356000000.00
costOfRevenue 853000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 32207000.00
2012-06-30
date 2012-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 38574000.00
minorityInterest 0.00
netIncome 121000000.00
sellingGeneralAdministrative 161000000.00
grossProfit 660000000.00
reconciledDepreciation 193000000.00
ebit 165000000.00
ebitda 475000000.00
depreciationAndAmortization 193000000.00
operatingIncome 282000000.00
otherOperatingExpenses 1216000000.00
interestExpense 117000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 44000000.00
totalRevenue 1498000000.00
totalOperatingExpenses 378000000.00
costOfRevenue 838000000.00
totalOtherIncomeExpenseNet -3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 28319000.00
2012-03-31
date 2012-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 64042000.00
minorityInterest 0.00
netIncome 173000000.00
sellingGeneralAdministrative 172000000.00
grossProfit 686000000.00
reconciledDepreciation 196000000.00
ebit 239000000.00
ebitda 471000000.00
depreciationAndAmortization 196000000.00
operatingIncome 275000000.00
otherOperatingExpenses 1310000000.00
interestExpense 36000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 66000000.00
totalRevenue 1585000000.00
totalOperatingExpenses 411000000.00
costOfRevenue 899000000.00
totalOtherIncomeExpenseNet 3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 46357000.00
2011-12-31
date 2011-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 32031000.00
minorityInterest 263000.00
netIncome 75000000.00
sellingGeneralAdministrative 196000000.00
grossProfit 691000000.00
reconciledDepreciation 219000000.00
ebit 144000000.00
ebitda 424000000.00
depreciationAndAmortization 219000000.00
operatingIncome 205000000.00
otherOperatingExpenses 1460000000.00
interestExpense 61000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 68000000.00
totalRevenue 1665000000.00
totalOperatingExpenses 486000000.00
costOfRevenue 974000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 15291000.00
2011-09-30
date 2011-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 52025000.00
minorityInterest 0.00
netIncome 199000000.00
sellingGeneralAdministrative 176000000.00
grossProfit 785000000.00
reconciledDepreciation 183000000.00
ebit 259000000.00
ebitda 532000000.00
depreciationAndAmortization 183000000.00
operatingIncome 349000000.00
otherOperatingExpenses 1316000000.00
interestExpense 90000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 60000000.00
totalRevenue 1665000000.00
totalOperatingExpenses 436000000.00
costOfRevenue 880000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 40161000.00
2011-06-30
date 2011-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 97626000.00
minorityInterest 0.00
netIncome 244000000.00
sellingGeneralAdministrative 156000000.00
grossProfit 785000000.00
reconciledDepreciation 168000000.00
ebit 322000000.00
ebitda 565000000.00
depreciationAndAmortization 168000000.00
operatingIncome 397000000.00
otherOperatingExpenses 1192000000.00
interestExpense 75000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 78000000.00
totalRevenue 1589000000.00
totalOperatingExpenses 388000000.00
costOfRevenue 804000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 73977000.00
2011-03-31
date 2011-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 115019000.00
minorityInterest 0.00
netIncome 306000000.00
sellingGeneralAdministrative 157000000.00
grossProfit 837000000.00
reconciledDepreciation 168000000.00
ebit 404000000.00
ebitda 639000000.00
depreciationAndAmortization 168000000.00
operatingIncome 471000000.00
otherOperatingExpenses 1116000000.00
interestExpense 67000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 98000000.00
totalRevenue 1587000000.00
totalOperatingExpenses 366000000.00
costOfRevenue 750000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 87118000.00
2010-12-31
date 2010-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 124657000.00
minorityInterest 0.00
netIncome 319000000.00
sellingGeneralAdministrative 164000000.00
grossProfit 817000000.00
reconciledDepreciation 180000000.00
ebit 403000000.00
ebitda 628000000.00
depreciationAndAmortization 180000000.00
operatingIncome 448000000.00
otherOperatingExpenses 1214000000.00
interestExpense 45000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 84000000.00
totalRevenue 1662000000.00
totalOperatingExpenses 369000000.00
costOfRevenue 845000000.00
totalOtherIncomeExpenseNet 3000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 98156000.00
2010-09-30
date 2010-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 135293000.00
minorityInterest 0.00
netIncome 332000000.00
sellingGeneralAdministrative 163000000.00
grossProfit 891000000.00
reconciledDepreciation 181000000.00
ebit 446000000.00
ebitda 715000000.00
depreciationAndAmortization 181000000.00
operatingIncome 534000000.00
otherOperatingExpenses 1195000000.00
interestExpense 88000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 114000000.00
totalRevenue 1729000000.00
totalOperatingExpenses 357000000.00
costOfRevenue 838000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 100720000.00
2010-06-30
date 2010-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 107652000.00
minorityInterest 0.00
netIncome 326000000.00
sellingGeneralAdministrative 155000000.00
grossProfit 853000000.00
reconciledDepreciation 182000000.00
ebit 438000000.00
ebitda 681000000.00
depreciationAndAmortization 182000000.00
operatingIncome 499000000.00
otherOperatingExpenses 1192000000.00
interestExpense 61000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 112000000.00
totalRevenue 1691000000.00
totalOperatingExpenses 354000000.00
costOfRevenue 838000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 80117000.00
2010-03-31
date 2010-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 113712000.00
minorityInterest 0.00
netIncome 314000000.00
sellingGeneralAdministrative 159000000.00
grossProfit 779000000.00
reconciledDepreciation 181000000.00
ebit 421000000.00
ebitda 638000000.00
depreciationAndAmortization 181000000.00
operatingIncome 457000000.00
otherOperatingExpenses 1123000000.00
interestExpense 36000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 107000000.00
totalRevenue 1580000000.00
totalOperatingExpenses 322000000.00
costOfRevenue 801000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 84811000.00
2009-12-31
date 2009-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 92626000.00
minorityInterest 0.00
netIncome 268000000.00
sellingGeneralAdministrative 175000000.00
grossProfit 787000000.00
reconciledDepreciation 402000000.00
ebit 356000000.00
ebitda 816000000.00
depreciationAndAmortization 402000000.00
operatingIncome 414000000.00
otherOperatingExpenses 1225000000.00
interestExpense 58000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 88000000.00
totalRevenue 1639000000.00
totalOperatingExpenses 373000000.00
costOfRevenue 852000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 69812000.00
2009-09-30
date 2009-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 101000000.00
minorityInterest 0.00
netIncome 289000000.00
sellingGeneralAdministrative 166000000.00
grossProfit 819000000.00
reconciledDepreciation 187000000.00
ebit 346000000.00
ebitda 655000000.00
depreciationAndAmortization 187000000.00
operatingIncome 468000000.00
otherOperatingExpenses 1207000000.00
interestExpense 122000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 57000000.00
totalRevenue 1675000000.00
totalOperatingExpenses 351000000.00
costOfRevenue 856000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 83000000.00
2009-06-30
date 2009-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 103000000.00
minorityInterest 0.00
netIncome 277000000.00
sellingGeneralAdministrative 165000000.00
grossProfit 789000000.00
reconciledDepreciation 191000000.00
ebit 377000000.00
ebitda 635000000.00
depreciationAndAmortization 191000000.00
operatingIncome 444000000.00
otherOperatingExpenses 1164000000.00
interestExpense 67000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 100000000.00
totalRevenue 1608000000.00
totalOperatingExpenses 345000000.00
costOfRevenue 819000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 76000000.00
2009-03-31
date 2009-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 112000000.00
minorityInterest 0.00
netIncome 348000000.00
sellingGeneralAdministrative 154000000.00
grossProfit 755000000.00
reconciledDepreciation 188000000.00
ebit 470000000.00
ebitda 630000000.00
depreciationAndAmortization 188000000.00
operatingIncome 442000000.00
otherOperatingExpenses 1119000000.00
interestExpense 28000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 122000000.00
totalRevenue 1561000000.00
totalOperatingExpenses 313000000.00
costOfRevenue 806000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 83000000.00
2008-12-31
date 2008-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 59839000.00
minorityInterest 0.00
netIncome 243000000.00
sellingGeneralAdministrative 348000000.00
grossProfit 724000000.00
reconciledDepreciation 393000000.00
ebit 342000000.00
ebitda 782000000.00
depreciationAndAmortization 393000000.00
operatingIncome 389000000.00
otherOperatingExpenses 1183000000.00
interestExpense 47000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 99000000.00
totalRevenue 1572000000.00
totalOperatingExpenses 313753180.00
costOfRevenue 848000000.00
totalOtherIncomeExpenseNet -13000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 42061000.00
2008-09-30
date 2008-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 94004000.00
minorityInterest 0.00
netIncome 242000000.00
sellingGeneralAdministrative 352000000.00
grossProfit 798000000.00
reconciledDepreciation 207000000.00
ebit 335000000.00
ebitda 651000000.00
depreciationAndAmortization 207000000.00
operatingIncome 444000000.00
otherOperatingExpenses 1206000000.00
interestExpense 109000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 93000000.00
totalRevenue 1650000000.00
totalOperatingExpenses 357669560.00
costOfRevenue 852000000.00
totalOtherIncomeExpenseNet 2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 68009000.00
2008-06-30
date 2008-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 102454000.00
minorityInterest 0.00
netIncome 230000000.00
sellingGeneralAdministrative 350000000.00
grossProfit 781000000.00
reconciledDepreciation 216000000.00
ebit 322000000.00
ebitda 647000000.00
depreciationAndAmortization 216000000.00
operatingIncome 431000000.00
otherOperatingExpenses 1169000000.00
interestExpense 109000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 92000000.00
totalRevenue 1600000000.00
totalOperatingExpenses 348660000.00
costOfRevenue 819000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 73220000.00
2008-03-31
date 2008-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 106670000.00
minorityInterest 0.00
netIncome 274000000.00
sellingGeneralAdministrative 310000000.00
grossProfit 717000000.00
reconciledDepreciation 187000000.00
ebit 380000000.00
ebitda 612000000.00
depreciationAndAmortization 187000000.00
operatingIncome 425000000.00
otherOperatingExpenses 1170000000.00
interestExpense 45000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 106000000.00
totalRevenue 1595000000.00
totalOperatingExpenses 289418180.00
costOfRevenue 878000000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 76836000.00
2007-12-31
date 2007-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 77605000.00
minorityInterest 0.00
netIncome 184000000.00
sellingGeneralAdministrative 344000000.00
grossProfit 624000000.00
reconciledDepreciation 215000000.00
ebit 264000000.00
ebitda 495000000.00
depreciationAndAmortization 215000000.00
operatingIncome 280000000.00
otherOperatingExpenses 1304000000.00
interestExpense 15000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 80000000.00
totalRevenue 1584000000.00
totalOperatingExpenses 342239130.00
costOfRevenue 960000000.00
totalOtherIncomeExpenseNet -1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 54515000.00
2007-09-30
date 2007-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 80736000.00
minorityInterest 0.00
netIncome 271000000.00
sellingGeneralAdministrative 360000000.00
grossProfit 725000000.00
reconciledDepreciation 193000000.00
ebit 292000000.00
ebitda 558000000.00
depreciationAndAmortization 193000000.00
operatingIncome 365000000.00
otherOperatingExpenses 1207000000.00
interestExpense 71000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 21000000.00
totalRevenue 1572000000.00
totalOperatingExpenses 361350000.00
costOfRevenue 847000000.00
totalOtherIncomeExpenseNet -2000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 73094000.00
2007-06-30
date 2007-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 74864000.00
minorityInterest 0.00
netIncome 211000000.00
sellingGeneralAdministrative 326000000.00
grossProfit 669000000.00
reconciledDepreciation 194000000.00
ebit 323000000.00
ebitda 537000000.00
depreciationAndAmortization 194000000.00
operatingIncome 343000000.00
otherOperatingExpenses 1113000000.00
interestExpense 19000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 112000000.00
totalRevenue 1456000000.00
totalOperatingExpenses 327250000.00
costOfRevenue 787000000.00
totalOtherIncomeExpenseNet -1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 48787000.00
2007-03-31
date 2007-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 73406000.00
minorityInterest 0.00
netIncome 209000000.00
sellingGeneralAdministrative 308000000.00
grossProfit 655000000.00
reconciledDepreciation 188000000.00
ebit 306000000.00
ebitda 535000000.00
depreciationAndAmortization 188000000.00
operatingIncome 347000000.00
otherOperatingExpenses 1091000000.00
interestExpense 42000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 97000000.00
totalRevenue 1438000000.00
totalOperatingExpenses 307255400.00
costOfRevenue 783000000.00
totalOtherIncomeExpenseNet 1000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 50060000.00
2006-12-31
date 2006-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 51851000.00
minorityInterest 0.00
netIncome 122443000.00
sellingGeneralAdministrative 350741500.00
grossProfit 566587500.00
reconciledDepreciation 213602500.00
ebit 184831000.00
ebitda 429448500.00
depreciationAndAmortization 213602500.00
operatingIncome 215846000.00
otherOperatingExpenses 1196631000.00
interestExpense 98415000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 62388000.00
totalRevenue 1412477000.00
totalOperatingExpenses 350741500.00
costOfRevenue 845889500.00
totalOtherIncomeExpenseNet -4212500.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 35294000.00
2006-09-30
date 2006-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 60982000.00
minorityInterest 0.00
netIncome 129060000.00
sellingGeneralAdministrative 318348000.00
grossProfit 576468000.00
ebit 210798000.00
ebitda 258120000.00
operatingIncome 258120000.00
otherOperatingExpenses 1140030000.00
interestExpense 43020000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 81738000.00
totalRevenue 1398150000.00
totalOperatingExpenses 318348000.00
costOfRevenue 821682000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 33277000.00
2006-06-30
date 2006-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 50327000.00
minorityInterest 0.00
netIncome 133016400.00
sellingGeneralAdministrative 72942000.00
grossProfit 0.00
ebit 0.00
ebitda 1441011000.00
operatingIncome 1441011000.00
otherOperatingExpenses 0.00
interestExpense 12235000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 17081000.00
totalRevenue 1441011000.00
totalOperatingExpenses 0.00
costOfRevenue 137453000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 33246000.00
2006-03-31
date 2006-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 44178000.00
minorityInterest 0.00
netIncome 140555400.00
sellingGeneralAdministrative 66587000.00
grossProfit 0.00
ebit 0.00
ebitda 1522683500.00
operatingIncome 1522683500.00
otherOperatingExpenses 0.00
interestExpense 4482000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 13232000.00
totalRevenue 1522683500.00
totalOperatingExpenses 0.00
costOfRevenue 123997000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 30946000.00
2005-12-31
date 2005-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 155613000.00
minorityInterest 0.00
netIncome 147500800.00
sellingGeneralAdministrative 221775000.00
grossProfit 579358000.00
ebit 0.00
ebitda -3161600240.00
operatingIncome -3161600240.00
otherOperatingExpenses 0.00
interestExpense 10229000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 50493000.00
totalRevenue 1557999760.00
totalOperatingExpenses 0.00
costOfRevenue 533653000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 105120000.00
2005-09-30
date 2005-09-30
currency_symbol USD
netIncome 119502240.00
ebitda 1277754720.00
operatingIncome 1277754720.00
totalRevenue 1277754720.00
2005-06-30
date 2005-06-30
currency_symbol USD
netIncome 119020460.00
ebitda 1281758800.00
operatingIncome 1281758800.00
totalRevenue 1281758800.00
2005-03-31
date 2005-03-31
currency_symbol USD
netIncome 122164000.00
ebitda 1278359000.00
operatingIncome 1278359000.00
totalRevenue 1278359000.00
2004-12-31
date 2004-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 209206000.00
minorityInterest 0.00
netIncome 151496220.00
sellingGeneralAdministrative 246491000.00
grossProfit 687227000.00
ebit 0.00
ebitda -3247580760.00
operatingIncome -3247580760.00
otherOperatingExpenses 0.00
interestExpense 24741000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 67203000.00
totalRevenue 1379096200.00
totalOperatingExpenses 0.00
costOfRevenue 601613000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 142003000.00
2004-09-30
date 2004-09-30
currency_symbol USD
netIncome 152295520.00
ebitda 1397535360.00
operatingIncome 1397535360.00
totalRevenue 1397535360.00
2004-06-30
date 2004-06-30
currency_symbol USD
netIncome 152891540.00
ebitda 1398507910.00
operatingIncome 1398507910.00
totalRevenue 1398507910.00
2004-03-31
date 2004-03-31
currency_symbol USD
netIncome 154125060.00
ebitda 1396191720.00
operatingIncome 1396191720.00
totalRevenue 1396191720.00
yearly
2020-12-31
date 2020-12-31
currency_symbol ILS
incomeBeforeTax -209000000.00
netIncome -170000000.00
sellingGeneralAdministrative 170000000.00
sellingAndMarketingExpenses 580000000.00
grossProfit 876000000.00
reconciledDepreciation 924000000.00
ebit -209000000.00
ebitda 99000000.00
depreciationAndAmortization 160000000.00
operatingIncome -61000000.00
otherOperatingExpenses 3737000000.00
interestExpense 0.00
taxProvision -39000000.00
interestIncome 22000000.00
netInterestIncome -127000000.00
incomeTaxExpense -39000000.00
totalRevenue 3676000000.00
totalOperatingExpenses 3737000000.00
costOfRevenue 2800000000.00
totalOtherIncomeExpenseNet -21000000.00
netIncomeFromContinuingOps -170000000.00
2019-12-31
date 2019-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -130000000.00
minorityInterest 2000000.00
netIncome -31000000.00
sellingGeneralAdministrative 203000000.00
sellingAndMarketingExpenses 177000000.00
grossProfit 285000000.00
reconciledDepreciation 898000000.00
ebit -31000000.00
ebitda 229000000.00
depreciationAndAmortization 260000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome -31000000.00
otherOperatingExpenses 1060000000.00
interestExpense 0.00
taxProvision -23000000.00
interestIncome 122000000.00
netInterestIncome -144000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -23000000.00
totalRevenue 1073000000.00
totalOperatingExpenses 984000000.00
costOfRevenue 788000000.00
totalOtherIncomeExpenseNet -6000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -107000000.00
netIncomeApplicableToCommonShares -107000000.00
preferredStockAndOtherAdjustments 0.00
2018-12-31
date 2018-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -70000000.00
minorityInterest 2000000.00
netIncome -62000000.00
sellingGeneralAdministrative 215000000.00
sellingAndMarketingExpenses 151000000.00
grossProfit 1027000000.00
reconciledDepreciation 584000000.00
ebit -70000000.00
ebitda 658000000.00
depreciationAndAmortization 584000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 74000000.00
otherOperatingExpenses 3614000000.00
interestExpense 0.00
taxProvision -6000000.00
interestIncome 130000000.00
netInterestIncome -149000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense -6000000.00
totalRevenue 3688000000.00
totalOperatingExpenses 953000000.00
costOfRevenue 2661000000.00
totalOtherIncomeExpenseNet -45000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -64000000.00
netIncomeApplicableToCommonShares -62000000.00
preferredStockAndOtherAdjustments 0.00
2017-12-31
date 2017-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 153000000.00
minorityInterest 4000000.00
netIncome 112000000.00
sellingGeneralAdministrative 270000000.00
sellingAndMarketingExpenses 138000000.00
grossProfit 1191000000.00
reconciledDepreciation 555000000.00
ebit 153000000.00
ebitda 852000000.00
depreciationAndAmortization 555000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 297000000.00
otherOperatingExpenses 3574000000.00
interestExpense 0.00
taxProvision 40000000.00
interestIncome 141000000.00
netInterestIncome -150000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 40000000.00
totalRevenue 3871000000.00
totalOperatingExpenses 894000000.00
costOfRevenue 2680000000.00
totalOtherIncomeExpenseNet 4000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 113000000.00
netIncomeApplicableToCommonShares 112000000.00
preferredStockAndOtherAdjustments 0.00
2016-12-31
date 2016-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 160000000.00
minorityInterest 18000000.00
netIncome 148000000.00
sellingGeneralAdministrative 269000000.00
sellingAndMarketingExpenses 149000.00
grossProfit 1325000000.00
ebit 160000000.00
ebitda 844000000.00
depreciationAndAmortization 534000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 310000000.00
otherOperatingExpenses 3717000000.00
interestExpense 0.00
taxProvision 10000000.00
interestIncome 155000000.00
netInterestIncome -144000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 10000000.00
totalRevenue 4027000000.00
totalOperatingExpenses 1015000000.00
costOfRevenue 2702000000.00
totalOtherIncomeExpenseNet 5000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 150000000.00
netIncomeApplicableToCommonShares 148000000.00
preferredStockAndOtherAdjustments 0.00
2015-12-31
date 2015-12-31
currency_symbol ILS
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 133000000.00
minorityInterest 1056485.63
netIncome 95000000.00
sellingGeneralAdministrative 290000000.00
sellingAndMarketingExpenses 159000000.00
grossProfit 1417000000.00
ebit 133000000.00
ebitda 872000000.00
depreciationAndAmortization 562000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 310000000.00
otherOperatingExpenses 3870000000.00
interestExpense 0.00
taxProvision 36000000.00
interestIncome 198000000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 36000000.00
totalRevenue 4180000000.00
totalOperatingExpenses 1107000000.00
costOfRevenue 2763000000.00
totalOtherIncomeExpenseNet 21000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 6404944.12
netIncomeApplicableToCommonShares 95000000.00
preferredStockAndOtherAdjustments 0.00
2014-12-31
date 2014-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 30508344.03
minorityInterest 197175.87
netIncome 351000000.00
sellingGeneralAdministrative 291000000.00
sellingAndMarketingExpenses 173000000.00
grossProfit 1843000000.00
ebit 464000000.00
ebitda 1272000000.00
depreciationAndAmortization 610000000.00
nonOperatingIncomeNetOther 0.00
operatingIncome 662000000.00
otherOperatingExpenses 3908000000.00
interestExpense 0.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 110000000.00
totalRevenue 4570000000.00
totalOperatingExpenses 1181000000.00
costOfRevenue 2727000000.00
totalOtherIncomeExpenseNet 80000000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 90885750.96
netIncomeApplicableToCommonShares 23078562.26
preferredStockAndOtherAdjustments 0.00
2013-12-31
date 2013-12-31
currency_symbol USD
incomeBeforeTax 116397000.00
minorityInterest 287000.00
netIncome 287000000.00
sellingGeneralAdministrative 317000000.00
sellingAndMarketingExpenses 206000000.00
grossProfit 1937000000.00
ebit 405000000.00
ebitda 1327000000.00
depreciationAndAmortization 676000000.00
operatingIncome 651000000.00
otherOperatingExpenses 4276000000.00
interestExpense 0.00
incomeTaxExpense 117000000.00
totalRevenue 4927000000.00
totalOperatingExpenses 1286000000.00
costOfRevenue 2990000000.00
totalOtherIncomeExpenseNet 44000000.00
netIncomeFromContinuingOps 288000000.00
netIncomeApplicableToCommonShares 82484000.00
2012-12-31
date 2012-12-31
currency_symbol USD
incomeBeforeTax 194895000.00
minorityInterest 268000.00
netIncome 530000000.00
sellingGeneralAdministrative 345000000.00
sellingAndMarketingExpenses 232000000.00
grossProfit 2475000000.00
ebit 726000000.00
ebitda 1750000000.00
depreciationAndAmortization 765000000.00
operatingIncome 985000000.00
otherOperatingExpenses 4953000000.00
interestExpense 0.00
incomeTaxExpense 195000000.00
totalRevenue 5938000000.00
totalOperatingExpenses 1490000000.00
costOfRevenue 3463000000.00
totalOtherIncomeExpenseNet 63000000.00
netIncomeApplicableToCommonShares 142279000.00
2011-12-31
date 2011-12-31
currency_symbol USD
incomeBeforeTax 296701000.00
minorityInterest 263000.00
netIncome 824000000.00
sellingGeneralAdministrative 685000000.00
sellingAndMarketingExpenses 259000000.00
grossProfit 3098000000.00
ebit 1129000000.00
ebitda 2160000000.00
depreciationAndAmortization 738000000.00
operatingIncome 1422000000.00
otherOperatingExpenses 5084000000.00
interestExpense 0.00
incomeTaxExpense 304000000.00
totalRevenue 6506000000.00
totalOperatingExpenses 1676000000.00
costOfRevenue 3408000000.00
totalOtherIncomeExpenseNet 1000000.00
netIncomeApplicableToCommonShares 216547000.00
2010-12-31
date 2010-12-31
currency_symbol USD
incomeBeforeTax 481314000.00
netIncome 1291000000.00
sellingGeneralAdministrative 641000000.00
sellingAndMarketingExpenses 213000000.00
grossProfit 3340000000.00
ebit 1708000000.00
ebitda 2662000000.00
depreciationAndAmortization 724000000.00
operatingIncome 1938000000.00
otherOperatingExpenses 4724000000.00
interestExpense 0.00
incomeTaxExpense 417000000.00
totalRevenue 6662000000.00
totalOperatingExpenses 1402000000.00
costOfRevenue 3322000000.00
netIncomeApplicableToCommonShares 363804000.00
2009-12-31
date 2009-12-31
currency_symbol USD
incomeBeforeTax 408626000.00
netIncome 1182000000.00
sellingGeneralAdministrative 660000000.00
sellingAndMarketingExpenses 189000000.00
grossProfit 3150000000.00
ebit 1549000000.00
ebitda 2523000000.00
depreciationAndAmortization 755000000.00
operatingIncome 1768000000.00
otherOperatingExpenses 4715000000.00
interestExpense 0.00
incomeTaxExpense 367000000.00
totalRevenue 6483000000.00
totalOperatingExpenses 1382000000.00
costOfRevenue 3333000000.00
netIncomeApplicableToCommonShares 311812000.00
2008-12-31
date 2008-12-31
currency_symbol USD
incomeBeforeTax 361389000.00
netIncome 985000000.00
sellingGeneralAdministrative 924000000.00
sellingAndMarketingExpenses 185000000.00
grossProfit 3015000000.00
ebit 1374000000.00
ebitda 2435000000.00
depreciationAndAmortization 751000000.00
operatingIncome 1684000000.00
otherOperatingExpenses 4733000000.00
interestExpense 0.00
incomeTaxExpense 389000000.00
totalRevenue 6417000000.00
totalOperatingExpenses 1324256500.00
costOfRevenue 3402000000.00
totalOtherIncomeExpenseNet -11000000.00
netIncomeApplicableToCommonShares 259074000.00
2007-12-31
date 2007-12-31
currency_symbol USD
incomeBeforeTax 306611000.00
netIncome 869000000.00
sellingGeneralAdministrative 1159000000.00
sellingAndMarketingExpenses 178000000.00
grossProfit 2678000000.00
ebit 1182000000.00
ebitda 2115000000.00
depreciationAndAmortization 774000000.00
operatingIncome 1341000000.00
otherOperatingExpenses 4709000000.00
interestExpense 0.00
incomeTaxExpense 309000000.00
totalRevenue 6050000000.00
totalOperatingExpenses 1337959130.00
costOfRevenue 3372000000.00
totalOtherIncomeExpenseNet 1000000.00
netIncomeApplicableToCommonShares 226456000.00
2006-12-31
date 2006-12-31
currency_symbol USD
incomeBeforeTax 194988000.00
netIncome 513925000.00
sellingGeneralAdministrative 1310087500.00
grossProfit 2287387500.00
ebit 817225000.00
ebitda 1857712500.00
depreciationAndAmortization 880412500.00
operatingIncome 977300000.00
otherOperatingExpenses 4625325000.00
interestExpense 0.00
incomeTaxExpense 303300000.00
totalRevenue 5602625000.00
totalOperatingExpenses 1310087500.00
costOfRevenue 3315237500.00
totalOtherIncomeExpenseNet -4212500.00
netIncomeApplicableToCommonShares 122788000.00
2005-12-31
date 2005-12-31
currency_symbol USD
incomeBeforeTax 155613000.00
netIncome 515200000.00
sellingGeneralAdministrative 1370800000.00
grossProfit 2120600000.00
ebit 763600000.00
ebitda 1757200000.00
depreciationAndAmortization 1007400000.00
operatingIncome 749800000.00
otherOperatingExpenses 4719600000.00
interestExpense 0.00
incomeTaxExpense 248400000.00
totalRevenue 5469400000.00
totalOperatingExpenses 1370800000.00
costOfRevenue 3348800000.00
totalOtherIncomeExpenseNet -13800000.00
netIncomeApplicableToCommonShares 105120000.00
2004-12-31
date 2004-12-31
currency_symbol USD
incomeBeforeTax 209206000.00
netIncome 612862060.00
sellingGeneralAdministrative 1337938300.00
grossProfit 2287442900.00
ebit 902029370.00
ebitda 1907641060.00
depreciationAndAmortization 958136460.00
operatingIncome 949504600.00
otherOperatingExpenses 4626676960.00
interestExpense 0.00
incomeTaxExpense 289167310.00
totalRevenue 5576181560.00
totalOperatingExpenses 1337938300.00
costOfRevenue 3288738660.00
totalOtherIncomeExpenseNet 4315930.00
netIncomeApplicableToCommonShares 142003000.00
2003-12-31
date 2003-12-31
currency_symbol USD
netIncome 431748900.00
ebitda 5259486600.00
operatingIncome 5259486600.00
interestExpense 0.00
totalRevenue 5259486600.00
2002-12-31
date 2002-12-31
currency_symbol USD
netIncome 419000000.00
sellingGeneralAdministrative 1329000000.00
grossProfit 2024000000.00
ebit 685000000.00
ebitda 700000000.00
operatingIncome 695000000.00
otherOperatingExpenses 4440000000.00
interestExpense 0.00
incomeTaxExpense 266000000.00
totalRevenue 5135000000.00
totalOperatingExpenses 1329000000.00
costOfRevenue 3111000000.00
totalOtherIncomeExpenseNet -5000000.00
2001-12-31
date 2001-12-31
currency_symbol USD
netIncome 575000000.00
ebitda 4960000000.00
operatingIncome 4960000000.00
interestExpense 0.00
totalRevenue 4960000000.00
Зарегистрируйтесь или авторизуйтесь

Если вы хотите:

  • Получить бесплатный доступ ко всем аналитическим материалам?
  • Отключить рекламу?

Тогда присоединяйтесь - регистрируйтесь!

Начать