Робот Web Matrix Trader

Аналитика онлайн » FANG

Logo

Diamondback Energy, Inc. - это независимая нефтегазовая компания, которая занимается приобретением, разработкой, разведкой и эксплуатацией нетрадиционных запасов нефти и природного газа на суше. Он работает через сегменты Upstream и Midstream Services. Сегмент Upstream ориентирован на деятельность Пермского бассейна в Западном Техасе. Сегмент Midstream Services охватывает бассейны Мидленда и Делавэра. Компания была основана в декабре 2007 года и имеет штаб-квартиру в Мидленде, штат Техас.

General
Code FANG
Type Common Stock
Name Diamondback Energy Inc
Exchange NASDAQ
CurrencyCode USD
CurrencyName US Dollar
CurrencySymbol $
CountryName USA
CountryISO US
OpenFigi BBG002PHSYX9
ISIN US25278X1090
LEI 549300R22LSX6OHWEN64
PrimaryTicker FANG.US
CUSIP 25278X109
CIK 1539838
EmployerIdNumber 45-4502447
FiscalYearEnd December
IPODate 2012-10-12
InternationalDomestic Domestic
Sector Energy
Industry Oil & Gas E&P
GicSector Energy
GicGroup Energy
GicIndustry Oil, Gas & Consumable Fuels
GicSubIndustry Oil & Gas Exploration & Production
HomeCategory Domestic
IsDelisted Нет
Address 500 West Texas Avenue, Midland, TX, United States, 79701
Listings
0
Code 7DB
Exchange F
Name Diamondback Energy Inc
Phone 432 221 7400
WebURL https://www.diamondbackenergy.com
FullTimeEmployees 972
UpdatedAt 2023-12-24
Highlights
MarketCapitalization 27991461888
MarketCapitalizationMln 27991.4619
EBITDA 6069000192
PERatio 8.8707
PEGRatio 1.201
WallStreetTargetPrice 182.31
BookValue 91.044
DividendShare 7.99
DividendYield 0.0511
EarningsShare 17.63
EPSEstimateCurrentYear 18.72
EPSEstimateNextYear 20.35
EPSEstimateNextQuarter 5.38
EPSEstimateCurrentQuarter 4.92
MostRecentQuarter 2023-09-30
ProfitMargin 0.4119
OperatingMarginTTM 0.5898
ReturnOnAssetsTTM 0.1066
ReturnOnEquityTTM 0.2126
RevenueTTM 7744000000
RevenuePerShareTTM 43.091
QuarterlyRevenueGrowthYOY -0.083
GrossProfitTTM 8173000000
DilutedEpsTTM 17.63
QuarterlyEarningsGrowthYOY -0.246

Financials / Income Statement / quarterly / net Income

1.051B
2021-12-31
803M
2022-03-31
1.416B
2022-06-30
1.27B
2022-09-30
1.028B
2022-12-31
712M
2023-03-31
556M
2023-06-30
915M
2023-09-30

Financials / Income Statement / quarterly / ebitda

1.621B
2021-12-31
1.297B
2022-03-31
2.309B
2022-06-30
1.853B
2022-09-30
1.617B
2022-12-31
1.489B
2023-03-31
1.413B
2023-06-30
1.592B
2023-09-30

Financials / Income Statement / quarterly / totalRevenue

2.022B
2021-12-31
2.408B
2022-03-31
2.768B
2022-06-30
2.437B
2022-09-30
2.03B
2022-12-31
1.925B
2023-03-31
1.896B
2023-06-30
2.34B
2023-09-30

Earnings / History / epsActual

5.29
2022-12-31
4.1
2023-03-31
3.68
2023-06-30
5.49
2023-09-30
0
2023-12-31
0
2024-03-31
0
2024-06-30
0
2024-09-30
Valuation
TrailingPE 8.8707
ForwardPE 7.5873
PriceSalesTTM 3.6017
PriceBookMRQ 1.7132
EnterpriseValue 34329450496
EnterpriseValueRevenue 4.0952
EnterpriseValueEbitda 5.4869
SharesStats
SharesOutstanding 178984992
SharesFloat 178122204
PercentInsiders 0.555
PercentInstitutions 93.342
Technicals
Beta 1.88
52WeekHigh 167.7709
52WeekLow 115.1109
50DayMA 157.3656
200DayMA 144.5508
SharesShort 5838376
SharesShortPriorMonth 6231725
ShortRatio 3.41
ShortPercent 0.0372
Financials
Balance_Sheet
currency_symbol USD
quarterly
2023-09-30
date 2023-09-30
filing_date 2023-11-08
currency_symbol USD
totalAssets 28049000000.00
otherCurrentAssets 19000000.00
totalLiab 11065000000.00
totalStockholderEquity 16280000000.00
otherCurrentLiab 1783000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 2136000000.00
cash 827000000.00
totalCurrentLiabilities 2141000000.00
netDebt 5403000000.00
shortLongTermDebtTotal 6230000000.00
otherStockholderEquity 14149000000.00
totalCurrentAssets 1916000000.00
longTermInvestments 519000000.00
netReceivables 996000000.00
longTermDebt 6230000000.00
inventory 70000000.00
accountsPayable 358000000.00
accumulatedOtherComprehensiveIncome -7000000.00
nonCurrrentAssetsOther 103000000.00
nonCurrentAssetsTotal 26133000000.00
nonCurrentLiabilitiesOther 12000000.00
nonCurrentLiabilitiesTotal 8924000000.00
liabilitiesAndStockholdersEquity 28049000000.00
cashAndShortTermInvestments 827000000.00
propertyPlantAndEquipmentGross 41353000000.00
propertyPlantAndEquipmentNet 25365000000.00
netWorkingCapital -225000000.00
netInvestedCapital 22510000000.00
commonStockSharesOutstanding 178872000.00
2023-06-30
date 2023-06-30
filing_date 2023-08-03
currency_symbol USD
totalAssets 27587000000.00
otherCurrentAssets 17000000.00
totalLiab 11375000000.00
totalStockholderEquity 15554000000.00
deferredLongTermLiab 2408000000.00
otherCurrentLiab 1874000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 1372000000.00
cash 18000000.00
totalCurrentLiabilities 2123000000.00
netDebt 6525000000.00
shortTermDebt 118000000.00
shortLongTermDebtTotal 6543000000.00
otherStockholderEquity 14187000000.00
propertyPlantEquipment 25145000000.00
totalCurrentAssets 918000000.00
longTermInvestments 587000000.00
netTangibleAssets 15554000000.00
netReceivables 807000000.00
longTermDebt 6543000000.00
inventory 66000000.00
accountsPayable 249000000.00
noncontrollingInterestInConsolidatedEntity 658000000.00
accumulatedOtherComprehensiveIncome -7000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 1372000000.00
nonCurrrentAssetsOther 791000000.00
nonCurrentAssetsTotal 26669000000.00
longTermDebtTotal 6543000000.00
nonCurrentLiabilitiesOther 15000000.00
nonCurrentLiabilitiesTotal 9252000000.00
capitalSurpluse 14187000000.00
liabilitiesAndStockholdersEquity 27587000000.00
cashAndShortTermInvestments 18000000.00
propertyPlantAndEquipmentGross 25145000000.00
propertyPlantAndEquipmentNet 25145000000.00
netWorkingCapital -1205000000.00
netInvestedCapital 22097000000.00
commonStockSharesOutstanding 180373000.00
2023-03-31
date 2023-03-31
filing_date 2023-05-03
currency_symbol USD
totalAssets 27589000000.00
otherCurrentAssets 36000000.00
totalLiab 11466000000.00
totalStockholderEquity 15464000000.00
deferredLongTermLiab 2311000000.00
otherCurrentLiab 1635000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 967000000.00
cash 46000000.00
totalCurrentLiabilities 1886000000.00
netDebt 6914000000.00
shortTermDebt 10000000.00
shortLongTermDebt 10000000.00
shortLongTermDebtTotal 6960000000.00
otherStockholderEquity 14502000000.00
propertyPlantEquipment 25514000000.00
totalCurrentAssets 1160000000.00
longTermInvestments 573000000.00
netTangibleAssets 15464000000.00
netReceivables 942000000.00
longTermDebt 6950000000.00
inventory 69000000.00
accountsPayable 241000000.00
noncontrollingInterestInConsolidatedEntity 659000000.00
accumulatedOtherComprehensiveIncome -7000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 967000000.00
nonCurrrentAssetsOther 280000000.00
nonCurrentAssetsTotal 26429000000.00
longTermDebtTotal 6950000000.00
nonCurrentLiabilitiesOther 13000000.00
nonCurrentLiabilitiesTotal 9580000000.00
capitalSurpluse 14502000000.00
liabilitiesAndStockholdersEquity 27589000000.00
cashAndShortTermInvestments 46000000.00
propertyPlantAndEquipmentGross 25514000000.00
propertyPlantAndEquipmentNet 25514000000.00
netWorkingCapital -726000000.00
netInvestedCapital 22424000000.00
commonStockSharesOutstanding 181988000.00
2022-12-31
date 2022-12-31
filing_date 2023-02-21
currency_symbol USD
totalAssets 26209000000.00
otherCurrentAssets 23000000.00
totalLiab 10519000000.00
totalStockholderEquity 15009000000.00
deferredLongTermLiab 2217000000.00
otherCurrentLiab 1515000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 801000000.00
otherLiab 2417000000.00
otherAssets 492000000.00
cash 157000000.00
totalCurrentLiabilities 1716000000.00
currentDeferredRevenue 64000000.00
netDebt 6091000000.00
shortTermDebt 10000000.00
shortLongTermDebt 10000000.00
shortLongTermDebtTotal 6248000000.00
otherStockholderEquity 14213000000.00
propertyPlantEquipment 23759000000.00
totalCurrentAssets 1392000000.00
longTermInvestments 566000000.00
netTangibleAssets 15009000000.00
shortTermInvestments 119000000.00
netReceivables 1006000000.00
longTermDebt 6238000000.00
inventory 67000000.00
accountsPayable 127000000.00
noncontrollingInterestInConsolidatedEntity 681000000.00
accumulatedOtherComprehensiveIncome -7000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 801000000.00
nonCurrrentAssetsOther 428000000.00
nonCurrentAssetsTotal 24817000000.00
capitalLeaseObligations 131000000.00
longTermDebtTotal 6238000000.00
nonCurrentLiabilitiesOther 12000000.00
nonCurrentLiabilitiesTotal 8803000000.00
capitalSurpluse 14213000000.00
liabilitiesAndStockholdersEquity 26209000000.00
cashAndShortTermInvestments 157000000.00
propertyPlantAndEquipmentGross 38603000000.00
propertyPlantAndEquipmentNet 23759000000.00
accumulatedDepreciation -14844000000.00
netWorkingCapital -324000000.00
netInvestedCapital 21257000000.00
commonStockSharesOutstanding 177640000.00
2022-09-30
date 2022-09-30
filing_date 2022-11-07
currency_symbol USD
totalAssets 23843000000.00
otherCurrentAssets 54000000.00
totalLiab 9285000000.00
totalStockholderEquity 13843000000.00
deferredLongTermLiab 1921000000.00
otherCurrentLiab 1529000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 195000000.00
otherLiab 2260000000.00
otherAssets 235000000.00
cash 27000000.00
totalCurrentLiabilities 1678000000.00
netDebt 5330000000.00
shortTermDebt 10000000.00
shortLongTermDebt 10000000.00
shortLongTermDebtTotal 5357000000.00
otherStockholderEquity 13646000000.00
propertyPlantEquipment 21903000000.00
totalCurrentAssets 1031000000.00
longTermInvestments 674000000.00
netTangibleAssets 13843000000.00
netReceivables 786000000.00
longTermDebt 5347000000.00
inventory 59000000.00
accountsPayable 139000000.00
noncontrollingInterestInConsolidatedEntity 715000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 195000000.00
nonCurrrentAssetsOther 161000000.00
nonCurrentAssetsTotal 22812000000.00
longTermDebtTotal 5347000000.00
nonCurrentLiabilitiesOther 14000000.00
nonCurrentLiabilitiesTotal 7607000000.00
capitalSurpluse 13646000000.00
liabilitiesAndStockholdersEquity 23843000000.00
cashAndShortTermInvestments 27000000.00
propertyPlantAndEquipmentGross 21903000000.00
propertyPlantAndEquipmentNet 21903000000.00
netWorkingCapital -647000000.00
netInvestedCapital 19200000000.00
commonStockSharesOutstanding 174408000.00
2022-06-30
date 2022-06-30
filing_date 2022-08-03
currency_symbol USD
totalAssets 23448000000.00
otherCurrentAssets 23000000.00
totalLiab 9058000000.00
totalStockholderEquity 13316000000.00
deferredLongTermLiab 1723000000.00
otherCurrentLiab 1520000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -458000000.00
otherLiab 2017000000.00
otherAssets 218000000.00
cash 43000000.00
totalCurrentLiabilities 1640000000.00
currentDeferredRevenue 3000000.00
netDebt 5413000000.00
shortTermDebt 55000000.00
shortLongTermDebt 55000000.00
shortLongTermDebtTotal 5456000000.00
otherStockholderEquity 13772000000.00
propertyPlantEquipment 21369000000.00
totalCurrentAssets 1201000000.00
longTermInvestments 660000000.00
netTangibleAssets 13316000000.00
netReceivables 1037000000.00
longTermDebt 5401000000.00
inventory 65000000.00
accountsPayable 62000000.00
noncontrollingInterestInConsolidatedEntity 1074000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -458000000.00
nonCurrrentAssetsOther 185000000.00
nonCurrentAssetsTotal 22247000000.00
longTermDebtTotal 5401000000.00
nonCurrentLiabilitiesOther 294000000.00
nonCurrentLiabilitiesTotal 7418000000.00
capitalSurpluse 13772000000.00
liabilitiesAndStockholdersEquity 23448000000.00
cashAndShortTermInvestments 43000000.00
propertyPlantAndEquipmentGross 21369000000.00
propertyPlantAndEquipmentNet 21369000000.00
netWorkingCapital -439000000.00
netInvestedCapital 18772000000.00
commonStockSharesOutstanding 176876000.00
2022-03-31
date 2022-03-31
filing_date 2022-05-02
currency_symbol USD
totalAssets 23331000000.00
otherCurrentAssets 33000000.00
totalLiab 9479000000.00
totalStockholderEquity 12743000000.00
deferredLongTermLiab 1515000000.00
otherCurrentLiab 1778000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -1326000000.00
otherLiab 1711000000.00
cash 149000000.00
totalCurrentLiabilities 1872000000.00
netDebt 5699000000.00
shortTermDebt 45000000.00
shortLongTermDebt 45000000.00
shortLongTermDebtTotal 5848000000.00
otherStockholderEquity 14067000000.00
propertyPlantEquipment 21108000000.00
totalCurrentAssets 1347000000.00
longTermInvestments 643000000.00
netTangibleAssets 12743000000.00
netReceivables 1079000000.00
longTermDebt 5803000000.00
inventory 62000000.00
accountsPayable 49000000.00
noncontrollingInterestInConsolidatedEntity 1109000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -1326000000.00
nonCurrrentAssetsOther 196000000.00
nonCurrentAssetsTotal 21984000000.00
longTermDebtTotal 5803000000.00
nonCurrentLiabilitiesOther 35000000.00
nonCurrentLiabilitiesTotal 7607000000.00
capitalSurpluse 14067000000.00
liabilitiesAndStockholdersEquity 23331000000.00
cashAndShortTermInvestments 149000000.00
propertyPlantAndEquipmentGross 21108000000.00
propertyPlantAndEquipmentNet 21108000000.00
netWorkingCapital -525000000.00
netInvestedCapital 18591000000.00
commonStockSharesOutstanding 178555000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
totalAssets 22898000000.00
otherCurrentAssets 28000000.00
totalLiab 9653000000.00
totalStockholderEquity 12088000000.00
deferredLongTermLiab 1367000000.00
otherCurrentLiab 1317000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -1998000000.00
otherLiab 1573000000.00
otherAssets 220000000.00
cash 654000000.00
totalCurrentLiabilities 1438000000.00
currentDeferredRevenue 40000000.00
netDebt 6033000000.00
shortTermDebt 45000000.00
shortLongTermDebt 45000000.00
shortLongTermDebtTotal 6687000000.00
otherStockholderEquity 14084000000.00
propertyPlantEquipment 20619000000.00
totalCurrentAssets 1446000000.00
longTermInvestments 613000000.00
netTangibleAssets 12088000000.00
netReceivables 671000000.00
longTermDebt 6642000000.00
inventory 62000000.00
accountsPayable 36000000.00
noncontrollingInterestInConsolidatedEntity 1157000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -1998000000.00
nonCurrrentAssetsOther 88000000.00
nonCurrentAssetsTotal 21452000000.00
capitalLeaseObligations 86000000.00
longTermDebtTotal 6642000000.00
nonCurrentLiabilitiesOther 40000000.00
nonCurrentLiabilitiesTotal 8215000000.00
capitalSurpluse 14084000000.00
liabilitiesAndStockholdersEquity 22898000000.00
cashAndShortTermInvestments 654000000.00
propertyPlantAndEquipmentGross 34164000000.00
propertyPlantAndEquipmentNet 20619000000.00
accumulatedDepreciation -13545000000.00
netWorkingCapital 8000000.00
netInvestedCapital 18775000000.00
commonStockSharesOutstanding 180998000.00
2021-09-30
date 2021-09-30
filing_date 2021-11-04
currency_symbol USD
totalAssets 22639000000.00
otherCurrentAssets 28000000.00
totalLiab 10217000000.00
totalStockholderEquity 11483000000.00
deferredLongTermLiab 1104000000.00
otherCurrentLiab 610000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -2908000000.00
otherLiab 1296000000.00
otherAssets 260000000.00
cash 457000000.00
totalCurrentLiabilities 1996000000.00
currentDeferredRevenue 1345000000.00
netDebt 6488000000.00
shortTermDebt 20000000.00
shortLongTermDebt 20000000.00
shortLongTermDebtTotal 6945000000.00
otherStockholderEquity 14389000000.00
propertyPlantEquipment 20406000000.00
totalCurrentAssets 1464000000.00
longTermInvestments 509000000.00
netTangibleAssets 11483000000.00
shortTermInvestments 509000000.00
netReceivables 811000000.00
longTermDebt 6925000000.00
inventory 53000000.00
accountsPayable 21000000.00
noncontrollingInterestInConsolidatedEntity 939000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -2908000000.00
nonCurrrentAssetsOther 142000000.00
nonCurrentAssetsTotal 21175000000.00
longTermDebtTotal 6925000000.00
nonCurrentLiabilitiesOther 14000000.00
nonCurrentLiabilitiesTotal 8221000000.00
capitalSurpluse 14389000000.00
liabilitiesAndStockholdersEquity 22639000000.00
cashAndShortTermInvestments 457000000.00
propertyPlantAndEquipmentGross 20406000000.00
propertyPlantAndEquipmentNet 20406000000.00
netWorkingCapital -532000000.00
netInvestedCapital 18428000000.00
commonStockSharesOutstanding 181027000.00
2021-06-30
date 2021-06-30
filing_date 2021-08-02
currency_symbol USD
totalAssets 17619000000.00
otherCurrentAssets 465000000.00
totalLiab 7815000000.00
totalStockholderEquity 8794000000.00
deferredLongTermLiab 911000000.00
otherCurrentLiab 901000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -3864000000.00
otherLiab 1113000000.00
otherAssets 256000000.00
cash 104000000.00
totalCurrentLiabilities 1236000000.00
currentDeferredRevenue 73000000.00
netDebt 5711000000.00
shortTermDebt 191000000.00
shortLongTermDebtTotal 5815000000.00
otherStockholderEquity 12656000000.00
propertyPlantEquipment 20419000000.00
totalCurrentAssets 602000000.00
longTermInvestments 518000000.00
netTangibleAssets 10926000000.00
shortTermInvestments 518000000.00
netReceivables 690000000.00
longTermDebt 7360000000.00
inventory 33000000.00
accountsPayable 71000000.00
noncontrollingInterestInConsolidatedEntity 964000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -3475000000.00
nonCurrrentAssetsOther 16879000000.00
nonCurrentAssetsTotal 17017000000.00
longTermDebtTotal 7360000000.00
nonCurrentLiabilitiesOther 17000000.00
nonCurrentLiabilitiesTotal 6579000000.00
capitalSurpluse 14399000000.00
liabilitiesAndStockholdersEquity 16609000000.00
cashAndShortTermInvestments 104000000.00
propertyPlantAndEquipmentGross 20419000000.00
propertyPlantAndEquipmentNet 138000000.00
netWorkingCapital -830000000.00
netInvestedCapital 18286000000.00
commonStockSharesOutstanding 181968000.00
2021-03-31
date 2021-03-31
filing_date 2021-05-07
currency_symbol USD
totalAssets 21996000000.00
otherCurrentAssets 27000000.00
totalLiab 10344000000.00
totalStockholderEquity 10673000000.00
deferredLongTermLiab 798000000.00
otherCurrentLiab 1574000000.00
commonStock 2000000.00
retainedEarnings -3713000000.00
otherLiab 1011000000.00
otherAssets 20993000000.00
cash 121000000.00
totalCurrentLiabilities 1868000000.00
currentDeferredRevenue 32000000.00
netDebt 7535000000.00
shortTermDebt 191000000.00
shortLongTermDebt 191000000.00
shortLongTermDebtTotal 7656000000.00
otherStockholderEquity 14384000000.00
propertyPlantEquipment 20352000000.00
totalCurrentAssets 851000000.00
longTermInvestments 525000000.00
netTangibleAssets 10673000000.00
shortTermInvestments 525000000.00
netReceivables 632000000.00
longTermDebt 7465000000.00
inventory 52000000.00
accountsPayable 71000000.00
noncontrollingInterestInConsolidatedEntity 979000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -3713000000.00
nonCurrrentAssetsOther 131000000.00
nonCurrentAssetsTotal 21145000000.00
longTermDebtTotal 7465000000.00
nonCurrentLiabilitiesOther 213000000.00
nonCurrentLiabilitiesTotal 8476000000.00
capitalSurpluse 14384000000.00
liabilitiesAndStockholdersEquity 21996000000.00
cashAndShortTermInvestments 121000000.00
propertyPlantAndEquipmentGross 152000000.00
propertyPlantAndEquipmentNet 20352000000.00
netWorkingCapital -1017000000.00
netInvestedCapital 18329000000.00
commonStockSharesOutstanding 164926000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
totalAssets 17619000000.00
otherCurrentAssets 23000000.00
totalLiab 7815000000.00
totalStockholderEquity 8794000000.00
deferredLongTermLiab 840000000.00
otherCurrentLiab 901000000.00
commonStock 2000000.00
retainedEarnings -3864000000.00
otherLiab 955000000.00
otherAssets 16879000000.00
cash 104000000.00
totalCurrentLiabilities 1236000000.00
currentDeferredRevenue 73000000.00
netDebt 5711000000.00
shortTermDebt 191000000.00
shortLongTermDebt 191000000.00
shortLongTermDebtTotal 5815000000.00
otherStockholderEquity 12656000000.00
propertyPlantEquipment 16214000000.00
totalCurrentAssets 602000000.00
longTermInvestments 634000000.00
netTangibleAssets 8794000000.00
shortTermInvestments 533000000.00
netReceivables 437000000.00
longTermDebt 5624000000.00
inventory 33000000.00
accountsPayable 71000000.00
noncontrollingInterestInConsolidatedEntity 1010000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -3864000000.00
nonCurrrentAssetsOther 96000000.00
nonCurrentAssetsTotal 17017000000.00
capitalLeaseObligations 115000000.00
longTermDebtTotal 5624000000.00
nonCurrentLiabilitiesOther 108000000.00
nonCurrentLiabilitiesTotal 6579000000.00
capitalSurpluse 12656000000.00
liabilitiesAndStockholdersEquity 17619000000.00
cashAndShortTermInvestments 104000000.00
propertyPlantAndEquipmentGross 16214000000.00
propertyPlantAndEquipmentNet 16214000000.00
accumulatedDepreciation -12314000000.00
netWorkingCapital -634000000.00
netInvestedCapital 14609000000.00
commonStockSharesOutstanding 157975000.00
2020-09-30
date 2020-09-30
filing_date 2020-11-05
currency_symbol USD
totalAssets 18760000000.00
otherCurrentAssets 20000000.00
totalLiab 8091000000.00
totalStockholderEquity 9552000000.00
deferredLongTermLiab 1086000000.00
otherCurrentLiab 86000000.00
commonStock 2000000.00
retainedEarnings -3065000000.00
otherLiab 1202000000.00
otherAssets 222000000.00
cash 92000000.00
totalCurrentLiabilities 1229000000.00
currentDeferredRevenue 857000000.00
netDebt 5755000000.00
shortTermDebt 191000000.00
shortLongTermDebt 191000000.00
shortLongTermDebtTotal 5847000000.00
otherStockholderEquity 23646000000.00
propertyPlantEquipment 17435000000.00
totalCurrentAssets 558000000.00
longTermInvestments 532000000.00
netTangibleAssets 9552000000.00
shortTermInvestments 532000000.00
netReceivables 391000000.00
longTermDebt 5656000000.00
inventory 33000000.00
accountsPayable 95000000.00
noncontrollingInterestInConsolidatedEntity 1117000000.00
accumulatedOtherComprehensiveIncome -11031000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -3065000000.00
nonCurrrentAssetsOther 56000000.00
nonCurrentAssetsTotal 18202000000.00
longTermDebtTotal 5656000000.00
nonCurrentLiabilitiesOther 120000000.00
nonCurrentLiabilitiesTotal 6862000000.00
capitalSurpluse 12615000000.00
liabilitiesAndStockholdersEquity 18760000000.00
cashAndShortTermInvestments 92000000.00
propertyPlantAndEquipmentGross 17435000000.00
propertyPlantAndEquipmentNet 17435000000.00
netWorkingCapital -671000000.00
netInvestedCapital 15399000000.00
commonStockSharesOutstanding 157833000.00
2020-06-30
date 2020-06-30
filing_date 2020-08-10
currency_symbol USD
totalAssets 20337000000.00
otherCurrentAssets 33000000.00
totalLiab 8502000000.00
totalStockholderEquity 10714000000.00
deferredLongTermLiab 1376000000.00
otherCurrentLiab 872000000.00
commonStock 2000000.00
retainedEarnings -1893000000.00
otherLiab 1484000000.00
otherAssets 226000000.00
cash 51000000.00
totalCurrentLiabilities 1061000000.00
netDebt 5901000000.00
shortTermDebt 85000000.00
shortLongTermDebtTotal 5952000000.00
otherStockholderEquity 21902000000.00
propertyPlantEquipment 18927000000.00
totalCurrentAssets 654000000.00
longTermInvestments 514000000.00
netTangibleAssets 10714000000.00
netReceivables 442000000.00
longTermDebt 5952000000.00
inventory 34000000.00
accountsPayable 189000000.00
noncontrollingInterestInConsolidatedEntity 1121000000.00
accumulatedOtherComprehensiveIncome -9297000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -1893000000.00
nonCurrrentAssetsOther 58000000.00
nonCurrentAssetsTotal 19683000000.00
longTermDebtTotal 5952000000.00
nonCurrentLiabilitiesOther 113000000.00
nonCurrentLiabilitiesTotal 7441000000.00
capitalSurpluse 12605000000.00
liabilitiesAndStockholdersEquity 20337000000.00
cashAndShortTermInvestments 51000000.00
propertyPlantAndEquipmentGross 18927000000.00
propertyPlantAndEquipmentNet 18927000000.00
netWorkingCapital -407000000.00
netInvestedCapital 16666000000.00
commonStockSharesOutstanding 157829000.00
2020-03-31
date 2020-03-31
filing_date 2020-05-08
currency_symbol USD
totalAssets 23386000000.00
otherCurrentAssets 140000000.00
totalLiab 9070000000.00
totalStockholderEquity 12826000000.00
deferredLongTermLiab 1954000000.00
otherCurrentLiab 1085000000.00
commonStock 2000000.00
retainedEarnings 559000000.00
otherLiab 2057000000.00
otherAssets 178000000.00
cash 149000000.00
totalCurrentLiabilities 1330000000.00
netDebt 5528000000.00
shortTermDebt 16000000.00
shortLongTermDebtTotal 5677000000.00
otherStockholderEquity 18681000000.00
propertyPlantEquipment 21420000000.00
totalCurrentAssets 1268000000.00
longTermInvestments 502000000.00
netTangibleAssets 12826000000.00
netReceivables 403000000.00
longTermDebt 5677000000.00
inventory 36000000.00
accountsPayable 245000000.00
noncontrollingInterestInConsolidatedEntity 1490000000.00
accumulatedOtherComprehensiveIncome -6416000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 559000000.00
nonCurrrentAssetsOther 59000000.00
nonCurrentAssetsTotal 22118000000.00
longTermDebtTotal 5677000000.00
nonCurrentLiabilitiesOther 109000000.00
nonCurrentLiabilitiesTotal 7740000000.00
capitalSurpluse 12265000000.00
liabilitiesAndStockholdersEquity 23386000000.00
cashAndShortTermInvestments 149000000.00
propertyPlantAndEquipmentGross 21420000000.00
propertyPlantAndEquipmentNet 21420000000.00
netWorkingCapital -62000000.00
netInvestedCapital 18503000000.00
commonStockSharesOutstanding 158494000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
totalAssets 23531000000.00
intangibleAssets 8000000.00
otherCurrentAssets 43000000.00
totalLiab 8625000000.00
totalStockholderEquity 13249000000.00
deferredLongTermLiab 1886000000.00
otherCurrentLiab 495000000.00
commonStock 2000000.00
retainedEarnings 890000000.00
otherLiab 1984000000.00
otherAssets 333000000.00
cash 123000000.00
totalCurrentLiabilities 1263000000.00
currentDeferredRevenue 470000000.00
netDebt 5248000000.00
shortTermDebt 119000000.00
shortLongTermDebtTotal 5371000000.00
otherStockholderEquity 17360000000.00
propertyPlantEquipment 21835000000.00
totalCurrentAssets 869000000.00
longTermInvestments 479000000.00
netTangibleAssets 13249000000.00
netReceivables 615000000.00
longTermDebt 5371000000.00
inventory 37000000.00
accountsPayable 179000000.00
noncontrollingInterestInConsolidatedEntity 1657000000.00
accumulatedOtherComprehensiveIncome -5003000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 890000000.00
nonCurrrentAssetsOther 90000000.00
nonCurrentAssetsTotal 22662000000.00
capitalLeaseObligations 119000000.00
longTermDebtTotal 5371000000.00
nonCurrentLiabilitiesOther 105000000.00
nonCurrentLiabilitiesTotal 7362000000.00
capitalSurpluse 12357000000.00
liabilitiesAndStockholdersEquity 23531000000.00
cashAndShortTermInvestments 123000000.00
propertyPlantAndEquipmentGross 21835000000.00
propertyPlantAndEquipmentNet 21835000000.00
accumulatedDepreciation -5003000000.00
commonStockSharesOutstanding 160154000.00
2019-09-30
date 2019-09-30
filing_date 2019-11-06
currency_symbol USD
totalAssets 23553000000.00
intangibleAssets 9000000.00
otherCurrentAssets 22000000.00
totalLiab 8064000000.00
totalStockholderEquity 14050000000.00
deferredLongTermLiab 2021000000.00
otherCurrentLiab 948000000.00
commonStock 2000000.00
retainedEarnings 1407000000.00
otherLiab 2116000000.00
otherAssets 401000000.00
cash 100000000.00
totalCurrentLiabilities 1181000000.00
netDebt 4661000000.00
shortTermDebt 10000000.00
shortLongTermDebtTotal 4761000000.00
otherStockholderEquity 16456000000.00
propertyPlantEquipment 22043000000.00
totalCurrentAssets 845000000.00
longTermInvestments 225000000.00
netTangibleAssets 14050000000.00
netReceivables 538000000.00
longTermDebt 4761000000.00
inventory 45000000.00
accountsPayable 233000000.00
noncontrollingInterestInConsolidatedEntity 1439000000.00
accumulatedOtherComprehensiveIncome -3815000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 1407000000.00
nonCurrrentAssetsOther 113000000.00
nonCurrentAssetsTotal 22708000000.00
longTermDebtTotal 4761000000.00
nonCurrentLiabilitiesOther 101000000.00
nonCurrentLiabilitiesTotal 6883000000.00
capitalSurpluse 12641000000.00
liabilitiesAndStockholdersEquity 23553000000.00
cashAndShortTermInvestments 100000000.00
propertyPlantAndEquipmentGross 22043000000.00
propertyPlantAndEquipmentNet 22043000000.00
accumulatedDepreciation -3815000000.00
commonStockSharesOutstanding 162780000.00
2019-06-30
date 2019-06-30
filing_date 2019-08-09
currency_symbol USD
totalAssets 23171000000.00
intangibleAssets 9000000.00
otherCurrentAssets 56000000.00
totalLiab 7721000000.00
totalStockholderEquity 14004000000.00
deferredLongTermLiab 1917000000.00
otherCurrentLiab 976000000.00
commonStock 2000000.00
retainedEarnings 1069000000.00
otherLiab 2063000000.00
otherAssets 386000000.00
cash 326000000.00
totalCurrentLiabilities 1180000000.00
netDebt 4146000000.00
shortTermDebt 25000000.00
shortLongTermDebtTotal 4472000000.00
otherStockholderEquity 16384000000.00
propertyPlantEquipment 21603000000.00
totalCurrentAssets 972000000.00
longTermInvestments 187000000.00
netTangibleAssets 14004000000.00
netReceivables 517000000.00
longTermDebt 4472000000.00
inventory 44000000.00
accountsPayable 204000000.00
noncontrollingInterestInConsolidatedEntity 1446000000.00
accumulatedOtherComprehensiveIncome -3451000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 1069000000.00
nonCurrrentAssetsOther 124000000.00
nonCurrentAssetsTotal 22199000000.00
longTermDebtTotal 4472000000.00
nonCurrentLiabilitiesOther 152000000.00
nonCurrentLiabilitiesTotal 6541000000.00
capitalSurpluse 12933000000.00
liabilitiesAndStockholdersEquity 23171000000.00
cashAndShortTermInvestments 326000000.00
propertyPlantAndEquipmentGross 21603000000.00
propertyPlantAndEquipmentNet 21603000000.00
commonStockSharesOutstanding 165019000.00
2019-03-31
date 2019-03-31
filing_date 2019-05-10
currency_symbol USD
totalAssets 22242000000.00
intangibleAssets 10000000.00
otherCurrentAssets 60000000.00
totalLiab 7728000000.00
totalStockholderEquity 13773000000.00
deferredLongTermLiab 1818000000.00
otherCurrentLiab 911000000.00
commonStock 2000000.00
retainedEarnings 752000000.00
otherLiab 1967000000.00
otherAssets 238000000.00
cash 126000000.00
totalCurrentLiabilities 1091000000.00
netDebt 4544000000.00
shortTermDebt 58000000.00
shortLongTermDebt 21000000.00
shortLongTermDebtTotal 4670000000.00
otherStockholderEquity 16114000000.00
propertyPlantEquipment 21047000000.00
totalCurrentAssets 693000000.00
longTermInvestments 150000000.00
netTangibleAssets 13773000000.00
netReceivables 463000000.00
longTermDebt 4670000000.00
inventory 39000000.00
accountsPayable 180000000.00
noncontrollingInterestInConsolidatedEntity 741000000.00
accumulatedOtherComprehensiveIncome -3095000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 752000000.00
nonCurrrentAssetsOther 88000000.00
nonCurrentAssetsTotal 21549000000.00
longTermDebtTotal 4670000000.00
nonCurrentLiabilitiesOther 154000000.00
nonCurrentLiabilitiesTotal 6637000000.00
capitalSurpluse 13019000000.00
liabilitiesAndStockholdersEquity 22242000000.00
cashAndShortTermInvestments 126000000.00
propertyPlantAndEquipmentGross 21047000000.00
propertyPlantAndEquipmentNet 21047000000.00
commonStockSharesOutstanding 165061000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
totalAssets 21595687000.00
otherCurrentAssets 50347000.00
totalLiab 7429425000.00
totalStockholderEquity 13699287000.00
deferredLongTermLiab 1799724000.00
otherCurrentLiab 450480000.00
commonStock 1643000.00
retainedEarnings 761759000.00
otherLiab 1945475000.00
otherAssets 284191000.00
cash 214516000.00
totalCurrentLiabilities 1019612000.00
currentDeferredRevenue 381698000.00
netDebt 4309277000.00
shortTermDebt 59455000.00
shortLongTermDebtTotal 4523793000.00
otherStockholderEquity 15710350000.00
propertyPlantEquipment 20371975000.00
totalCurrentAssets 925021000.00
longTermInvestments 14500000.00
netTangibleAssets 13699287000.00
netReceivables 392061000.00
longTermDebt 4464338000.00
inventory 37570000.00
accountsPayable 127979000.00
noncontrollingInterestInConsolidatedEntity 466975000.00
accumulatedOtherComprehensiveIncome -74000.00
commonStockTotalEquity 1643000.00
retainedEarningsTotalEquity 761833000.00
nonCurrrentAssetsOther 86396000.00
nonCurrentAssetsTotal 20670666000.00
longTermDebtTotal 4464338000.00
nonCurrentLiabilitiesOther 145751000.00
nonCurrentLiabilitiesTotal 6409813000.00
capitalSurpluse 12935885000.00
liabilitiesAndStockholdersEquity 21595687000.00
cashAndShortTermInvestments 214516000.00
propertyPlantAndEquipmentGross 20371975000.00
propertyPlantAndEquipmentNet 20371975000.00
commonStockSharesOutstanding 122739000.00
2018-09-30
date 2018-09-30
filing_date 2018-11-07
currency_symbol USD
totalAssets 9806573000.00
intangibleAssets 0.00
otherCurrentAssets 8111000.00
totalLiab 3376776000.00
totalStockholderEquity 5933359000.00
deferredLongTermLiab 298726000.00
otherCurrentLiab 635918000.00
commonStock 987000.00
retainedEarnings 467830000.00
otherLiab 322630000.00
goodWill 0.00
otherAssets 276078000.00
cash 508446000.00
totalCurrentLiabilities 721787000.00
netDebt 1823913000.00
shortTermDebt 123826000.00
shortLongTermDebtTotal 2332359000.00
otherStockholderEquity 8009954000.00
propertyPlantEquipment 8714606000.00
totalCurrentAssets 795689000.00
longTermInvestments 20200000.00
netTangibleAssets 5933359000.00
shortTermInvestments 0.00
netReceivables 264317000.00
longTermDebt 2332359000.00
inventory 14815000.00
accountsPayable 85869000.00
totalPermanentEquity 6429797000.00
noncontrollingInterestInConsolidatedEntity 496438000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -2545412000.00
additionalPaidInCapital 5464542000.00
commonStockTotalEquity 987000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 467830000.00
treasuryStock 0.00
nonCurrrentAssetsOther 93893000.00
nonCurrentAssetsTotal 9010884000.00
longTermDebtTotal 2332359000.00
nonCurrentLiabilitiesOther 23904000.00
nonCurrentLiabilitiesTotal 2654989000.00
capitalSurpluse 5464542000.00
liabilitiesAndStockholdersEquity 9806573000.00
cashAndShortTermInvestments 508446000.00
propertyPlantAndEquipmentGross 8714606000.00
propertyPlantAndEquipmentNet 8714606000.00
commonStockSharesOutstanding 98818000.00
2018-06-30
date 2018-06-30
filing_date 2018-08-09
currency_symbol USD
totalAssets 8954395000.00
intangibleAssets 0.00
otherCurrentAssets 7266000.00
totalLiab 2941928000.00
totalStockholderEquity 5631449000.00
deferredLongTermLiab 225990000.00
otherCurrentLiab 653103000.00
commonStock 986000.00
retainedEarnings 323105000.00
otherLiab 247777000.00
goodWill 0.00
otherAssets 197604000.00
cash 113927000.00
totalCurrentLiabilities 727077000.00
netDebt 1853147000.00
shortTermDebt 111330000.00
shortLongTermDebt 1967074000.00
shortLongTermDebtTotal 1967074000.00
otherStockholderEquity 7708598000.00
propertyPlantEquipment 8343044000.00
totalCurrentAssets 393347000.00
longTermInvestments 20400000.00
netTangibleAssets 5631449000.00
shortTermInvestments 0.00
netReceivables 258890000.00
longTermDebt 1967074000.00
inventory 13264000.00
accountsPayable 73974000.00
totalPermanentEquity 6012467000.00
noncontrollingInterestInConsolidatedEntity 381018000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 323105000.00
additionalPaidInCapital 5307358000.00
commonStockTotalEquity 986000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 323105000.00
treasuryStock 0.00
nonCurrrentAssetsOther 37391000.00
nonCurrentAssetsTotal 8561048000.00
longTermDebtTotal 1967074000.00
nonCurrentLiabilitiesOther 21787000.00
nonCurrentLiabilitiesTotal 2214851000.00
capitalSurpluse 5307358000.00
liabilitiesAndStockholdersEquity 8954395000.00
cashAndShortTermInvestments 113927000.00
propertyPlantAndEquipmentGross 8343044000.00
propertyPlantAndEquipmentNet 8343044000.00
commonStockSharesOutstanding 98797000.00
2018-03-31
date 2018-03-31
filing_date 2018-05-10
currency_symbol USD
totalAssets 8224888000.00
intangibleAssets 0.00
otherCurrentAssets 6737000.00
totalLiab 2489706000.00
totalStockholderEquity 5417083000.00
deferredLongTermLiab 158861000.00
otherCurrentLiab 544539000.00
commonStock 986000.00
retainedEarnings 116286000.00
otherLiab 180126000.00
goodWill 0.00
otherAssets 133249000.00
cash 72487000.00
totalCurrentLiabilities 607668000.00
netDebt 1629425000.00
shortTermDebt 99685000.00
shortLongTermDebt 1701912000.00
shortLongTermDebtTotal 1701912000.00
otherStockholderEquity 5299811000.00
propertyPlantEquipment 7751172000.00
totalCurrentAssets 324467000.00
longTermInvestments 16000000.00
netTangibleAssets 5417083000.00
shortTermInvestments 0.00
netReceivables 236280000.00
longTermDebt 1701912000.00
inventory 8963000.00
accountsPayable 63129000.00
totalPermanentEquity 5735182000.00
noncontrollingInterestInConsolidatedEntity 318099000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 116286000.00
additionalPaidInCapital 5299811000.00
commonStockTotalEquity 986000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 116286000.00
treasuryStock 0.00
nonCurrrentAssetsOther 40249000.00
nonCurrentAssetsTotal 7900421000.00
longTermDebtTotal 1701912000.00
nonCurrentLiabilitiesOther 21265000.00
nonCurrentLiabilitiesTotal 1882038000.00
capitalSurpluse 5299811000.00
liabilitiesAndStockholdersEquity 8224888000.00
cashAndShortTermInvestments 72487000.00
propertyPlantAndEquipmentGross 7751172000.00
propertyPlantAndEquipmentNet 7751172000.00
commonStockSharesOutstanding 98769000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
totalAssets 7770985000.00
intangibleAssets 0.00
otherCurrentAssets 4903000.00
totalLiab 2189248000.00
totalStockholderEquity 5254860000.00
deferredLongTermLiab 114351000.00
otherCurrentLiab 346940000.00
commonStock 982000.00
retainedEarnings -37133000.00
otherLiab 26425000.00
goodWill 0.00
otherAssets 68767000.00
cash 112446000.00
totalCurrentLiabilities 577428000.00
currentDeferredRevenue 108048000.00
netDebt 1392751000.00
shortTermDebt 27850000.00
shortLongTermDebt 1477347000.00
shortLongTermDebtTotal 1505197000.00
otherStockholderEquity 7452383000.00
propertyPlantEquipment 7343617000.00
totalCurrentAssets 358601000.00
netTangibleAssets 5254860000.00
shortTermInvestments 0.00
netReceivables 231613000.00
longTermDebt 1477347000.00
inventory 9108000.00
accountsPayable 94590000.00
totalPermanentEquity 5581737000.00
noncontrollingInterestInConsolidatedEntity 326877000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -37133000.00
additionalPaidInCapital 5291011000.00
commonStockTotalEquity 982000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -37133000.00
treasuryStock 0.00
nonCurrrentAssetsOther 68767000.00
nonCurrentAssetsTotal 7412384000.00
longTermDebtTotal 1477347000.00
nonCurrentLiabilitiesOther 20122000.00
nonCurrentLiabilitiesTotal 1611820000.00
capitalSurpluse 5291011000.00
liabilitiesAndStockholdersEquity 7770985000.00
cashAndShortTermInvestments 112446000.00
propertyPlantAndEquipmentGross 7343617000.00
propertyPlantAndEquipmentNet 7343617000.00
commonStockSharesOutstanding 98368000.00
2017-09-30
date 2017-09-30
filing_date 2017-11-07
currency_symbol USD
totalAssets 7287568000.00
intangibleAssets 0.00
otherCurrentAssets 3509000.00
totalLiab 1701445000.00
totalStockholderEquity 4898500000.00
deferredLongTermLiab 7458000.00
otherCurrentLiab 342917000.00
commonStock 982000.00
retainedEarnings -151692000.00
otherLiab 24127000.00
goodWill 0.00
otherAssets 45107000.00
cash 30205000.00
totalCurrentLiabilities 417617000.00
netDebt 1226183000.00
shortTermDebt 10003000.00
shortLongTermDebt 1256388000.00
shortLongTermDebtTotal 1256388000.00
otherStockholderEquity 7106006000.00
propertyPlantEquipment 7048607000.00
totalCurrentAssets 193854000.00
netTangibleAssets 4898500000.00
shortTermInvestments 0.00
netReceivables 153692000.00
longTermDebt 1256388000.00
inventory 4834000.00
accountsPayable 74700000.00
totalPermanentEquity 5586123000.00
noncontrollingInterestInConsolidatedEntity 687623000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -151692000.00
additionalPaidInCapital 5049210000.00
commonStockTotalEquity 982000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -151692000.00
treasuryStock 0.00
nonCurrrentAssetsOther 45107000.00
nonCurrentAssetsTotal 7093714000.00
longTermDebtTotal 1256388000.00
nonCurrentLiabilitiesOther 19982000.00
nonCurrentLiabilitiesTotal 1283828000.00
capitalSurpluse 5049210000.00
liabilitiesAndStockholdersEquity 7287568000.00
cashAndShortTermInvestments 30205000.00
propertyPlantAndEquipmentGross 7048607000.00
propertyPlantAndEquipmentNet 7048607000.00
commonStockSharesOutstanding 98369000.00
2017-06-30
date 2017-06-30
filing_date 2017-08-02
currency_symbol USD
totalAssets 6783809000.00
intangibleAssets 0.00
otherCurrentAssets 3457000.00
totalLiab 1496875000.00
totalStockholderEquity 4817624000.00
deferredLongTermLiab 2655000.00
otherCurrentLiab 295402000.00
commonStock 981000.00
retainedEarnings -224716000.00
otherLiab 19539000.00
goodWill 0.00
otherAssets 53725000.00
cash 16588000.00
totalCurrentLiabilities 323166000.00
netDebt 1134927000.00
shortLongTermDebtTotal 1151515000.00
otherStockholderEquity 7011175000.00
propertyPlantEquipment 6508747000.00
totalCurrentAssets 221337000.00
netTangibleAssets 4817624000.00
shortTermInvestments 0.00
netReceivables 154635000.00
longTermDebt 1151515000.00
inventory 4925000.00
accountsPayable 27764000.00
totalPermanentEquity 5286934000.00
noncontrollingInterestInConsolidatedEntity 469310000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -224716000.00
additionalPaidInCapital 5041359000.00
commonStockTotalEquity 981000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -224716000.00
treasuryStock 0.00
nonCurrrentAssetsOther 53404000.00
nonCurrentAssetsTotal 6562472000.00
longTermDebtTotal 1151515000.00
nonCurrentLiabilitiesOther 19539000.00
nonCurrentLiabilitiesTotal 1173709000.00
capitalSurpluse 5041359000.00
liabilitiesAndStockholdersEquity 6783809000.00
cashAndShortTermInvestments 16588000.00
propertyPlantAndEquipmentGross 6508747000.00
propertyPlantAndEquipmentNet 6508747000.00
commonStockSharesOutstanding 98354000.00
2017-03-31
date 2017-03-31
filing_date 2017-05-04
currency_symbol USD
totalAssets 6369700000.00
intangibleAssets 0.00
otherCurrentAssets 4457000.00
totalLiab 1250342000.00
totalStockholderEquity 4651867000.00
deferredLongTermLiab 1548000.00
otherCurrentLiab 224380000.00
commonStock 981000.00
retainedEarnings -383121000.00
otherLiab 18939000.00
goodWill 0.00
otherAssets 67829000.00
cash 37440000.00
totalCurrentLiabilities 244069000.00
netDebt 948346000.00
shortLongTermDebtTotal 985786000.00
otherStockholderEquity 6928904000.00
propertyPlantEquipment 6103097000.00
totalCurrentAssets 198774000.00
netTangibleAssets 4651867000.00
shortTermInvestments 0.00
netReceivables 139476000.00
longTermDebt 985786000.00
inventory 3027000.00
accountsPayable 19689000.00
totalPermanentEquity 5119358000.00
noncontrollingInterestInConsolidatedEntity 467491000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -383121000.00
additionalPaidInCapital 5034007000.00
commonStockTotalEquity 981000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -383121000.00
treasuryStock 0.00
nonCurrrentAssetsOther 67706000.00
nonCurrentAssetsTotal 6170926000.00
longTermDebtTotal 985786000.00
nonCurrentLiabilitiesOther 18939000.00
nonCurrentLiabilitiesTotal 1006273000.00
capitalSurpluse 5034007000.00
liabilitiesAndStockholdersEquity 6369700000.00
cashAndShortTermInvestments 37440000.00
propertyPlantAndEquipmentGross 6103097000.00
propertyPlantAndEquipmentNet 6103097000.00
commonStockSharesOutstanding 93364000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
totalAssets 5349680000.00
intangibleAssets 0.00
otherCurrentAssets 2987000.00
totalLiab 1331388000.00
totalStockholderEquity 3697462000.00
deferredLongTermLiab 8200000.00
otherCurrentLiab 22608000.00
commonStock 901000.00
retainedEarnings -519394000.00
otherLiab 16134000.00
goodWill 0.00
otherAssets 166657000.00
cash 1666574000.00
totalCurrentLiabilities 209342000.00
currentDeferredRevenue 125229000.00
netDebt -546805000.00
shortTermDebt 13857000.00
shortLongTermDebt 1105912000.00
shortLongTermDebtTotal 1119769000.00
otherStockholderEquity 6052011000.00
propertyPlantEquipment 3390857000.00
totalCurrentAssets 1792166000.00
netTangibleAssets 3697462000.00
shortTermInvestments 500000.00
netReceivables 120122000.00
longTermDebt 1105912000.00
inventory 1983000.00
accountsPayable 47648000.00
totalPermanentEquity 4018292000.00
noncontrollingInterestInConsolidatedEntity 320830000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -519394000.00
additionalPaidInCapital 4215955000.00
commonStockTotalEquity 901000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -519394000.00
treasuryStock 0.00
nonCurrrentAssetsOther 166657000.00
nonCurrentAssetsTotal 3557514000.00
longTermDebtTotal 1105912000.00
nonCurrentLiabilitiesOther 16134000.00
nonCurrentLiabilitiesTotal 1122046000.00
capitalSurpluse 4215955000.00
liabilitiesAndStockholdersEquity 5349680000.00
cashAndShortTermInvestments 1666574000.00
propertyPlantAndEquipmentGross 3390857000.00
propertyPlantAndEquipmentNet 3390857000.00
commonStockSharesOutstanding 80510000.00
2016-09-30
date 2016-09-30
filing_date 2016-11-08
currency_symbol USD
totalAssets 3525680000.00
intangibleAssets 0.00
otherCurrentAssets 3018000.00
totalLiab 690385000.00
totalStockholderEquity 2514869000.00
deferredLongTermLiab 1807000.00
otherCurrentLiab 136191000.00
commonStock 781000.00
retainedEarnings -544992000.00
otherLiab 17547000.00
goodWill 0.00
otherAssets 43430000.00
cash 167269000.00
totalCurrentLiabilities 175025000.00
netDebt 330544000.00
shortTermDebt 6428000.00
shortLongTermDebt 6428000.00
shortLongTermDebtTotal 497813000.00
otherStockholderEquity 4843860000.00
propertyPlantEquipment 3223980000.00
totalCurrentAssets 258270000.00
netTangibleAssets 2514869000.00
shortTermInvestments 500000.00
netReceivables 85514000.00
longTermDebt 497813000.00
inventory 1969000.00
accountsPayable 38834000.00
totalPermanentEquity 2835295000.00
noncontrollingInterestInConsolidatedEntity 320426000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -544992000.00
additionalPaidInCapital 3059080000.00
commonStockTotalEquity 781000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -544992000.00
treasuryStock 0.00
nonCurrrentAssetsOther 43430000.00
nonCurrentAssetsTotal 3267410000.00
longTermDebtTotal 497813000.00
nonCurrentLiabilitiesOther 15740000.00
nonCurrentLiabilitiesTotal 515360000.00
capitalSurpluse 3059080000.00
liabilitiesAndStockholdersEquity 3525680000.00
cashAndShortTermInvestments 167269000.00
propertyPlantAndEquipmentGross 3223980000.00
propertyPlantAndEquipmentNet 3223980000.00
commonStockSharesOutstanding 77167000.00
2016-06-30
date 2016-06-30
filing_date 2016-08-09
currency_symbol USD
totalAssets 2840355000.00
intangibleAssets 0.00
otherCurrentAssets 2248000.00
totalLiab 653803000.00
totalStockholderEquity 1959464000.00
deferredLongTermLiab 3836000.00
otherCurrentLiab 113489000.00
commonStock 717000.00
retainedEarnings -542762000.00
otherLiab 17623000.00
goodWill 0.00
otherAssets 46032000.00
cash 218794000.00
totalCurrentLiabilities 141705000.00
netDebt 275681000.00
shortTermDebt 6824000.00
shortLongTermDebt 6824000.00
shortLongTermDebtTotal 494475000.00
otherStockholderEquity 4195300000.00
propertyPlantEquipment 2496373000.00
totalCurrentAssets 297950000.00
netTangibleAssets 1959464000.00
shortTermInvestments 500000.00
netReceivables 74914000.00
longTermDebt 494475000.00
inventory 1494000.00
accountsPayable 28216000.00
totalPermanentEquity 2186552000.00
noncontrollingInterestInConsolidatedEntity 227088000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -542762000.00
additionalPaidInCapital 2501509000.00
commonStockTotalEquity 717000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -542762000.00
treasuryStock 0.00
nonCurrrentAssetsOther 46032000.00
nonCurrentAssetsTotal 2542405000.00
longTermDebtTotal 494475000.00
nonCurrentLiabilitiesOther 13787000.00
nonCurrentLiabilitiesTotal 512098000.00
capitalSurpluse 2501509000.00
liabilitiesAndStockholdersEquity 2840355000.00
cashAndShortTermInvestments 218794000.00
propertyPlantAndEquipmentGross 2496373000.00
propertyPlantAndEquipmentNet 2496373000.00
commonStockSharesOutstanding 71719000.00
2016-03-31
date 2016-03-31
filing_date 2016-05-05
currency_symbol USD
totalAssets 2942959000.00
intangibleAssets 0.00
otherCurrentAssets 3278000.00
totalLiab 605903000.00
totalStockholderEquity 2107912000.00
deferredLongTermLiab 0.00
otherCurrentLiab 99569000.00
commonStock 717000.00
retainedEarnings -387272000.00
otherLiab 13562000.00
goodWill 0.00
otherAssets 44449000.00
cash 235810000.00
totalCurrentLiabilities 106700000.00
netDebt 249831000.00
shortTermDebt 6824000.00
shortLongTermDebt 6824000.00
shortLongTermDebtTotal 485641000.00
otherStockholderEquity 3980398000.00
propertyPlantEquipment 2607446000.00
totalCurrentAssets 291064000.00
netTangibleAssets 2107912000.00
shortTermInvestments 500000.00
netReceivables 49064000.00
longTermDebt 485641000.00
inventory 1591000.00
accountsPayable 7131000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 229144000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -387272000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 717000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -387272000.00
treasuryStock 0.00
nonCurrrentAssetsOther 44449000.00
nonCurrentAssetsTotal 2651895000.00
longTermDebtTotal 485641000.00
nonCurrentLiabilitiesOther 13562000.00
nonCurrentLiabilitiesTotal 499203000.00
capitalSurpluse 2494467000.00
liabilitiesAndStockholdersEquity 2942959000.00
cashAndShortTermInvestments 235810000.00
propertyPlantAndEquipmentGross 2607446000.00
propertyPlantAndEquipmentNet 2607446000.00
commonStockSharesOutstanding 71026000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
totalAssets 2758412000.00
intangibleAssets 0.00
otherCurrentAssets 2875000.00
totalLiab 649439000.00
totalStockholderEquity 1875972000.00
deferredLongTermLiab 7500000.00
otherCurrentLiab -54279000.00
commonStock 668000.00
retainedEarnings -354360000.00
otherLiab 12518000.00
goodWill 0.00
otherAssets 52042000.00
cash 20115000.00
totalCurrentLiabilities 141421000.00
currentDeferredRevenue 161592000.00
netDebt 489485000.00
shortTermDebt 14100000.00
shortLongTermDebt 487807000.00
shortLongTermDebtTotal 509600000.00
otherStockholderEquity 3643207000.00
propertyPlantEquipment 2597625000.00
totalCurrentAssets 108745000.00
netTangibleAssets 1875972000.00
shortTermInvestments 500000.00
netReceivables 78904000.00
longTermDebt 495500000.00
inventory 1728000.00
accountsPayable 20008000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 233001000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -1413543000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 668000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -354360000.00
treasuryStock 0.00
nonCurrrentAssetsOther 52042000.00
nonCurrentAssetsTotal 2649667000.00
longTermDebtTotal 495500000.00
nonCurrentLiabilitiesOther 12518000.00
nonCurrentLiabilitiesTotal 508018000.00
capitalSurpluse 2229664000.00
liabilitiesAndStockholdersEquity 2758412000.00
cashAndShortTermInvestments 20115000.00
propertyPlantAndEquipmentGross 2597625000.00
propertyPlantAndEquipmentNet 2597625000.00
commonStockSharesOutstanding 66850000.00
2015-09-30
date 2015-09-30
filing_date 2015-11-06
currency_symbol USD
totalAssets 2991554000.00
intangibleAssets 0.00
otherCurrentAssets 3259000.00
totalLiab 701834000.00
totalStockholderEquity 2056411000.00
deferredLongTermLiab 0.00
otherCurrentLiab 168162000.00
commonStock 667000.00
retainedEarnings -166951000.00
otherLiab 12662000.00
goodWill 0.00
otherAssets 59898000.00
cash 43827000.00
totalCurrentLiabilities 200172000.00
netDebt 445173000.00
shortLongTermDebtTotal 489000000.00
otherStockholderEquity 3370631000.00
propertyPlantEquipment 2758217000.00
totalCurrentAssets 173439000.00
netTangibleAssets 2056411000.00
shortTermInvestments 500000.00
netReceivables 83242000.00
longTermDebt 489000000.00
inventory 2602000.00
accountsPayable 32010000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 233309000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -1147936000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 667000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -166951000.00
treasuryStock 0.00
nonCurrrentAssetsOther 54257000.00
nonCurrentAssetsTotal 2818115000.00
longTermDebtTotal 489000000.00
nonCurrentLiabilitiesOther 12662000.00
nonCurrentLiabilitiesTotal 501662000.00
capitalSurpluse 2222695000.00
liabilitiesAndStockholdersEquity 2991554000.00
cashAndShortTermInvestments 43827000.00
propertyPlantAndEquipmentGross 2758217000.00
propertyPlantAndEquipmentNet 2758217000.00
accumulatedDepreciation -1147936000.00
commonStockSharesOutstanding 65251000.00
2015-06-30
date 2015-06-30
filing_date 2015-08-10
currency_symbol USD
totalAssets 3171458000.00
intangibleAssets 0.00
otherCurrentAssets 4205000.00
totalLiab 927839000.00
totalStockholderEquity 2010088000.00
deferredLongTermLiab 55349000.00
otherCurrentLiab 119330000.00
commonStock 637000.00
retainedEarnings -10170000.00
otherLiab 11851000.00
goodWill 0.00
otherAssets 54699000.00
cash 44678000.00
totalCurrentLiabilities 142639000.00
netDebt 673322000.00
shortLongTermDebtTotal 718000000.00
otherStockholderEquity 2841864000.00
propertyPlantEquipment 2946397000.00
totalCurrentAssets 170362000.00
netTangibleAssets 2010088000.00
shortTermInvestments 500000.00
netReceivables 70411000.00
longTermDebt 718000000.00
inventory 2658000.00
accountsPayable 23309000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 233531000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -822243000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 637000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -10170000.00
treasuryStock 0.00
nonCurrrentAssetsOther -650000.00
nonCurrentAssetsTotal 3001096000.00
longTermDebtTotal 718000000.00
nonCurrentLiabilitiesOther 11851000.00
nonCurrentLiabilitiesTotal 785200000.00
capitalSurpluse 2019621000.00
liabilitiesAndStockholdersEquity 3171458000.00
cashAndShortTermInvestments 44678000.00
propertyPlantAndEquipmentGross 2946397000.00
propertyPlantAndEquipmentNet 2946397000.00
accumulatedDepreciation -822243000.00
commonStockSharesOutstanding 61469000.00
2015-03-31
date 2015-03-31
filing_date 2015-05-07
currency_symbol USD
totalAssets 3092481000.00
intangibleAssets 0.00
otherCurrentAssets 4837000.00
totalLiab 975964000.00
totalStockholderEquity 1883101000.00
deferredLongTermLiab 171511000.00
otherCurrentLiab 175229000.00
commonStock 590000.00
retainedEarnings 202117000.00
otherLiab 8844000.00
goodWill 0.00
otherAssets 51437000.00
cash 31643000.00
totalCurrentLiabilities 184030000.00
netDebt 579936000.00
shortLongTermDebtTotal 611579000.00
otherStockholderEquity 2122215000.00
propertyPlantEquipment 2825672000.00
totalCurrentAssets 215372000.00
netTangibleAssets 1883101000.00
shortTermInvestments 500000.00
netReceivables 83210000.00
longTermDebt 611579000.00
inventory 2847000.00
accountsPayable 8801000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 233416000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -441821000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 590000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 202117000.00
treasuryStock 0.00
nonCurrrentAssetsOther -120074000.00
nonCurrentAssetsTotal 2877109000.00
longTermDebtTotal 611579000.00
nonCurrentLiabilitiesOther 8844000.00
nonCurrentLiabilitiesTotal 791934000.00
capitalSurpluse 1680394000.00
liabilitiesAndStockholdersEquity 3092481000.00
cashAndShortTermInvestments 31643000.00
propertyPlantAndEquipmentGross 2825672000.00
propertyPlantAndEquipmentNet 2825672000.00
accumulatedDepreciation -441821000.00
commonStockSharesOutstanding 58626000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
totalAssets 3095481000.00
intangibleAssets 0.00
otherCurrentAssets 4600000.00
totalLiab 1110268000.00
totalStockholderEquity 1751011000.00
deferredLongTermLiab 161592000.00
otherCurrentLiab 67056000.00
commonStock 569000.00
retainedEarnings 196268000.00
otherLiab 8447000.00
goodWill 0.00
otherAssets 51963000.00
cash 30183000.00
totalCurrentLiabilities 266729000.00
currentDeferredRevenue 161592000.00
netDebt 655168000.00
shortTermDebt 11851000.00
shortLongTermDebt 673500000.00
shortLongTermDebtTotal 685351000.00
otherStockholderEquity 1936318000.00
propertyPlantEquipment 2791807000.00
totalCurrentAssets 251711000.00
longTermInvestments 1934000.00
netTangibleAssets 1751011000.00
shortTermInvestments 500000.00
netReceivables 97994000.00
longTermDebt 673500000.00
inventory 2827000.00
accountsPayable 26230000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 234202000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -382144000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 569000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 196268000.00
treasuryStock 0.00
nonCurrrentAssetsOther 51963000.00
nonCurrentAssetsTotal 2843770000.00
longTermDebtTotal 673500000.00
nonCurrentLiabilitiesOther 8447000.00
nonCurrentLiabilitiesTotal 843539000.00
capitalSurpluse 1554174000.00
liabilitiesAndStockholdersEquity 3095481000.00
cashAndShortTermInvestments 30183000.00
propertyPlantAndEquipmentGross 2791807000.00
propertyPlantAndEquipmentNet 2791807000.00
accumulatedDepreciation -382144000.00
commonStockSharesOutstanding 57045000.00
2014-09-30
date 2014-09-30
filing_date 2014-11-06
currency_symbol USD
totalAssets 2820555000.00
intangibleAssets 0.00
otherCurrentAssets 3223000.00
totalLiab 934709000.00
totalStockholderEquity 1651528000.00
deferredLongTermLiab 140308000.00
otherCurrentLiab 188277000.00
commonStock 567000.00
retainedEarnings 97594000.00
otherLiab 8115000.00
goodWill 0.00
otherAssets 51135000.00
cash 40644000.00
totalCurrentLiabilities 196286000.00
netDebt 549356000.00
shortLongTermDebtTotal 590000000.00
otherStockholderEquity 1879595000.00
propertyPlantEquipment 2626159000.00
totalCurrentAssets 143261000.00
netTangibleAssets 1651528000.00
shortTermInvestments 0.00
netReceivables 90228000.00
longTermDebt 590000000.00
inventory 3105000.00
accountsPayable 8009000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 234318000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -326228000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 567000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 97594000.00
treasuryStock 0.00
nonCurrrentAssetsOther 51135000.00
nonCurrentAssetsTotal 2677294000.00
longTermDebtTotal 590000000.00
nonCurrentLiabilitiesOther 8115000.00
nonCurrentLiabilitiesTotal 738423000.00
capitalSurpluse 1553367000.00
liabilitiesAndStockholdersEquity 2820555000.00
cashAndShortTermInvestments 40644000.00
propertyPlantAndEquipmentGross 2626159000.00
propertyPlantAndEquipmentNet 2626159000.00
accumulatedDepreciation -328522000.00
commonStockSharesOutstanding 55442000.00
2014-06-30
date 2014-06-30
filing_date 2014-08-07
currency_symbol USD
totalAssets 2047394000.00
intangibleAssets 0.00
otherCurrentAssets 1421000.00
totalLiab 795057000.00
totalStockholderEquity 1114901000.00
deferredLongTermLiab 124743000.00
otherCurrentLiab 145402000.00
commonStock 509000.00
retainedEarnings 53855000.00
otherLiab 5437000.00
goodWill 0.00
otherAssets 12702000.00
cash 36993000.00
totalCurrentLiabilities 168877000.00
netDebt 459007000.00
shortTermDebt 10379000.00
shortLongTermDebtTotal 496000000.00
otherStockholderEquity 1343689000.00
propertyPlantEquipment 1919988000.00
totalCurrentAssets 114704000.00
netTangibleAssets 1114901000.00
shortTermInvestments 0.00
netReceivables 68655000.00
longTermDebt 496000000.00
inventory 3308000.00
accountsPayable 23475000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 137436000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -283152000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 509000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 53855000.00
treasuryStock 0.00
nonCurrrentAssetsOther 8375000.00
nonCurrentAssetsTotal 1932690000.00
longTermDebtTotal 496000000.00
nonCurrentLiabilitiesOther 5437000.00
nonCurrentLiabilitiesTotal 626180000.00
capitalSurpluse 1060537000.00
liabilitiesAndStockholdersEquity 2047394000.00
cashAndShortTermInvestments 36993000.00
propertyPlantAndEquipmentGross 1919988000.00
propertyPlantAndEquipmentNet 1919988000.00
accumulatedDepreciation -283152000.00
commonStockSharesOutstanding 51142000.00
2014-03-31
date 2014-03-31
filing_date 2014-05-09
currency_symbol USD
totalAssets 1936897000.00
intangibleAssets 0.00
otherCurrentAssets 1495000.00
totalLiab 853988000.00
totalStockholderEquity 1082909000.00
deferredLongTermLiab 106630000.00
otherCurrentLiab 130724000.00
commonStock 508000.00
retainedEarnings 26102000.00
otherLiab 5147000.00
goodWill 0.00
otherAssets 12666000.00
cash 25314000.00
totalCurrentLiabilities 155211000.00
netDebt 561686000.00
shortTermDebt 2910000.00
shortLongTermDebtTotal 587000000.00
otherStockholderEquity 1299430000.00
propertyPlantEquipment 1833578000.00
totalCurrentAssets 90653000.00
netTangibleAssets 1082909000.00
shortTermInvestments 0.00
netReceivables 56578000.00
longTermDebt 587000000.00
inventory 5889000.00
accountsPayable 24487000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -243131000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 508000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 26102000.00
treasuryStock 0.00
nonCurrrentAssetsOther 11289000.00
nonCurrentAssetsTotal 1846244000.00
longTermDebtTotal 587000000.00
nonCurrentLiabilitiesOther 5147000.00
nonCurrentLiabilitiesTotal 698777000.00
capitalSurpluse 1056299000.00
liabilitiesAndStockholdersEquity 1936897000.00
cashAndShortTermInvestments 25314000.00
propertyPlantAndEquipmentGross 1833578000.00
propertyPlantAndEquipmentNet 1833578000.00
accumulatedDepreciation -243131000.00
commonStockSharesOutstanding 48866719.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
totalAssets 1521614000.00
intangibleAssets 0.00
otherCurrentAssets 1184000.00
totalLiab 676073000.00
totalStockholderEquity 845541000.00
deferredLongTermLiab 91764000.00
otherCurrentLiab 113991000.00
commonStock 471000.00
retainedEarnings 2513000.00
otherLiab 2989000.00
goodWill 0.00
otherAssets 13309000.00
cash 15555000.00
totalCurrentLiabilities 121320000.00
currentDeferredRevenue 112000.00
netDebt 448983000.00
shortTermDebt 4538000.00
shortLongTermDebtTotal 464538000.00
otherStockholderEquity 1054793000.00
propertyPlantEquipment 1446337000.00
totalCurrentAssets 61968000.00
longTermInvestments 218000.00
netTangibleAssets 845541000.00
shortTermInvestments 0.00
netReceivables 39273000.00
longTermDebt 460000000.00
inventory 5631000.00
accountsPayable 2679000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 2513000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 471000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 2513000.00
treasuryStock 0.00
nonCurrrentAssetsOther 13309000.00
nonCurrentAssetsTotal 1459646000.00
longTermDebtTotal 460000000.00
nonCurrentLiabilitiesOther 2989000.00
nonCurrentLiabilitiesTotal 554753000.00
capitalSurpluse 842557000.00
liabilitiesAndStockholdersEquity 1521614000.00
cashAndShortTermInvestments 15555000.00
propertyPlantAndEquipmentGross 1446337000.00
propertyPlantAndEquipmentNet 1446337000.00
accumulatedDepreciation -212236000.00
commonStockSharesOutstanding 47411602.00
2013-09-30
date 2013-09-30
filing_date 2013-11-05
currency_symbol USD
totalAssets 1465896000.00
intangibleAssets 0.00
otherCurrentAssets 659000.00
totalLiab 642958000.00
totalStockholderEquity 822938000.00
deferredLongTermLiab 80544000.00
otherCurrentLiab 1933000.00
commonStock 470000.00
retainedEarnings -17611000.00
otherLiab 2878000.00
goodWill 0.00
otherAssets 12860000.00
cash 53100000.00
totalCurrentLiabilities 109451000.00
currentDeferredRevenue 83361000.00
netDebt 397130000.00
shortTermDebt 145000.00
shortLongTermDebtTotal 450230000.00
otherStockholderEquity 1028724000.00
propertyPlantEquipment 1361121000.00
totalCurrentAssets 91915000.00
longTermInvestments 527000.00
netTangibleAssets 822938000.00
shortTermInvestments 0.00
netReceivables 31282000.00
longTermDebt 450085000.00
inventory 6228000.00
accountsPayable 24012000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -17611000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 470000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -17611000.00
treasuryStock 0.00
nonCurrrentAssetsOther 12437000.00
nonCurrentAssetsTotal 1373981000.00
longTermDebtTotal 450085000.00
nonCurrentLiabilitiesOther 2878000.00
nonCurrentLiabilitiesTotal 533507000.00
capitalSurpluse 840079000.00
liabilitiesAndStockholdersEquity 1465896000.00
cashAndShortTermInvestments 53100000.00
propertyPlantAndEquipmentGross 1361121000.00
propertyPlantAndEquipmentNet 1361121000.00
accumulatedDepreciation -188645000.00
commonStockSharesOutstanding 44698000.00
2013-06-30
date 2013-06-30
filing_date 2013-08-08
currency_symbol USD
totalAssets 798639000.00
intangibleAssets 0.00
otherCurrentAssets 807000.00
totalLiab 171030000.00
totalStockholderEquity 627609000.00
deferredLongTermLiab 71098000.00
otherCurrentLiab 2679000.00
commonStock 422000.00
retainedEarnings -32207000.00
otherLiab 2324000.00
goodWill 0.00
otherAssets 931000.00
cash 81898000.00
totalCurrentLiabilities 97487000.00
currentDeferredRevenue 72033000.00
netDebt -81632000.00
shortTermDebt 145000.00
shortLongTermDebtTotal 266000.00
otherStockholderEquity 830703000.00
propertyPlantEquipment 681172000.00
totalCurrentAssets 116536000.00
netTangibleAssets 627609000.00
shortTermInvestments 0.00
netReceivables 24369000.00
longTermDebt 121000.00
inventory 6271000.00
accountsPayable 22630000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -32207000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 422000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -32207000.00
treasuryStock 0.00
nonCurrrentAssetsOther 749000.00
nonCurrentAssetsTotal 682103000.00
longTermDebtTotal 121000.00
nonCurrentLiabilitiesOther 2324000.00
nonCurrentLiabilitiesTotal 73543000.00
capitalSurpluse 659394000.00
liabilitiesAndStockholdersEquity 798639000.00
cashAndShortTermInvestments 81898000.00
propertyPlantAndEquipmentGross 681172000.00
propertyPlantAndEquipmentNet 681172000.00
accumulatedDepreciation -171309000.00
commonStockSharesOutstanding 39718574.00
2013-03-31
date 2013-03-31
filing_date 2013-05-09
currency_symbol USD
totalAssets 648463000.00
intangibleAssets 0.00
otherCurrentAssets 956000.00
totalLiab 180429000.00
totalStockholderEquity 468034000.00
deferredLongTermLiab 65206000.00
otherCurrentLiab 4462000.00
commonStock 370000.00
retainedEarnings -46678000.00
otherLiab 2230000.00
goodWill 0.00
otherAssets 1134000.00
cash 5516000.00
totalCurrentLiabilities 76336000.00
currentDeferredRevenue 63244000.00
netDebt 31286000.00
shortTermDebt 145000.00
shortLongTermDebtTotal 36802000.00
otherStockholderEquity 670912000.00
propertyPlantEquipment 612813000.00
totalCurrentAssets 34516000.00
longTermInvestments 169000.00
netTangibleAssets 468034000.00
shortTermInvestments 0.00
netReceivables 19678000.00
longTermDebt 36657000.00
inventory 6247000.00
accountsPayable 8485000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -46678000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 370000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -46678000.00
treasuryStock 0.00
nonCurrrentAssetsOther -1203866000.00
nonCurrentAssetsTotal 613947000.00
longTermDebtTotal 36657000.00
nonCurrentLiabilitiesOther 2230000.00
nonCurrentLiabilitiesTotal 104093000.00
capitalSurpluse 514342000.00
liabilitiesAndStockholdersEquity 648463000.00
cashAndShortTermInvestments 5516000.00
propertyPlantAndEquipmentGross 612813000.00
propertyPlantAndEquipmentNet 612813000.00
accumulatedDepreciation -156570000.00
commonStockSharesOutstanding 37205690.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
totalAssets 606701000.00
intangibleAssets 0.00
otherCurrentAssets 1053000.00
totalLiab 144633000.00
totalStockholderEquity 462068000.00
deferredLongTermLiab 63083000.00
otherCurrentLiab -1790054000.00
commonStock 370000.00
retainedEarnings -52074000.00
otherLiab 2513000.00
goodWill 0.00
otherAssets 2184000.00
cash 26358000.00
totalCurrentLiabilities 79232000.00
currentDeferredRevenue 1857000000.00
netDebt -26020000.00
shortTermDebt 145000.00
shortLongTermDebtTotal 338000.00
otherStockholderEquity 659609000.00
propertyPlantEquipment 554242000.00
totalCurrentAssets 50275000.00
netTangibleAssets 462068000.00
shortTermInvestments 0.00
netReceivables 14812000.00
longTermDebt 193000.00
inventory 6195000.00
accountsPayable 12141000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -52074000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 370000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -52074000.00
treasuryStock 0.00
nonCurrrentAssetsOther 2184000.00
nonCurrentAssetsTotal 556426000.00
longTermDebtTotal 193000.00
nonCurrentLiabilitiesOther 2125000.00
nonCurrentLiabilitiesTotal 65401000.00
capitalSurpluse 513772000.00
liabilitiesAndStockholdersEquity 606701000.00
cashAndShortTermInvestments 26358000.00
propertyPlantAndEquipmentGross 554242000.00
propertyPlantAndEquipmentNet 554242000.00
accumulatedDepreciation -145837000.00
commonStockSharesOutstanding 37059071.00
2012-09-30
date 2012-09-30
filing_date 2012-11-16
currency_symbol USD
totalAssets 307767000.00
otherCurrentAssets 1096000.00
totalLiab 183167000.00
totalStockholderEquity 124600000.00
deferredLongTermLiab 1556000.00
otherCurrentLiab 6185000.00
otherLiab 2820000.00
otherAssets 3513000.00
cash 1275000.00
totalCurrentLiabilities 60072000.00
currentDeferredRevenue 21071000.00
netDebt 129133000.00
shortTermDebt 10133000.00
shortLongTermDebtTotal 130408000.00
otherStockholderEquity 260333000.00
propertyPlantEquipment 277350000.00
totalCurrentAssets 26904000.00
netTangibleAssets 124600000.00
netReceivables 18223000.00
longTermDebt 90230000.00
inventory 6310000.00
accountsPayable 22683000.00
accumulatedOtherComprehensiveIncome -135733000.00
nonCurrrentAssetsOther 3513000.00
nonCurrentAssetsTotal 280863000.00
longTermDebtTotal 90230000.00
nonCurrentLiabilitiesOther 31309000.00
nonCurrentLiabilitiesTotal 123095000.00
liabilitiesAndStockholdersEquity 307767000.00
cashAndShortTermInvestments 1275000.00
propertyPlantAndEquipmentGross 277350000.00
propertyPlantAndEquipmentNet 277350000.00
accumulatedDepreciation -135733000.00
commonStockSharesOutstanding 35111532.00
2012-06-30
date 2012-06-30
filing_date 2012-06-30
currency_symbol USD
totalAssets 282991310.00
otherCurrentAssets 2018004.00
totalLiab 159117581.00
totalStockholderEquity 123873729.00
otherCurrentLiab 3843506.00
otherLiab 2862000.00
otherAssets 1998000.00
cash 2066717.00
totalCurrentLiabilities 51806938.00
currentDeferredRevenue 27789479.00
netDebt 112454171.00
shortTermDebt 10072546.00
shortLongTermDebtTotal 114520888.00
otherStockholderEquity 253594454.00
propertyPlantEquipment 255729000.00
totalCurrentAssets 25263765.00
netReceivables 15288466.00
longTermDebt 104448000.00
inventory 5890578.00
accountsPayable 10101407.00
accumulatedOtherComprehensiveIncome -129720725.00
nonCurrrentAssetsOther 1997772.00
nonCurrentAssetsTotal 257727545.00
nonCurrentLiabilitiesTotal 107310643.00
liabilitiesAndStockholdersEquity 282991310.00
cashAndShortTermInvestments 2066717.00
propertyPlantAndEquipmentGross 255729773.00
propertyPlantAndEquipmentNet 255729773.00
commonStockSharesOutstanding 22611532.00
2012-03-31
date 2012-03-31
filing_date 2012-03-31
currency_symbol USD
totalAssets 267040806.00
otherCurrentAssets 400450.00
totalLiab 146535470.00
totalStockholderEquity 120505336.00
otherCurrentLiab 10965579.00
cash 9043365.00
totalCurrentLiabilities 53473247.00
currentDeferredRevenue 20700490.00
netDebt 88446635.00
shortTermDebt 12490000.00
shortLongTermDebtTotal 97490000.00
otherStockholderEquity 244665068.00
totalCurrentAssets 27582051.00
netReceivables 10954019.00
inventory 7184217.00
accountsPayable 9317178.00
accumulatedOtherComprehensiveIncome -124159732.00
nonCurrrentAssetsOther 1497856.00
nonCurrentAssetsTotal 239458755.00
nonCurrentLiabilitiesTotal 93062223.00
liabilitiesAndStockholdersEquity 267040806.00
cashAndShortTermInvestments 9043365.00
propertyPlantAndEquipmentGross 227470320.00
propertyPlantAndEquipmentNet 227470320.00
commonStockSharesOutstanding 22611532.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
totalAssets 249483885.00
otherCurrentAssets 428202.00
totalLiab 134636603.00
totalStockholderEquity 114847282.00
otherCurrentLiab 30212619.00
otherLiab 7219000.00
otherAssets 11524000.00
cash 6802389.00
totalCurrentLiabilities 42418305.00
netDebt 78197611.00
shortLongTermDebtTotal 85000000.00
otherStockholderEquity 234347317.00
propertyPlantEquipment 207027000.00
totalCurrentAssets 30932839.00
netReceivables 17695893.00
longTermDebt 85000000.00
inventory 6006355.00
accountsPayable 12205686.00
accumulatedOtherComprehensiveIncome -119500035.00
nonCurrrentAssetsOther 1214759.00
nonCurrentAssetsTotal 218551046.00
nonCurrentLiabilitiesTotal 92218298.00
liabilitiesAndStockholdersEquity 249483885.00
cashAndShortTermInvestments 6802389.00
propertyPlantAndEquipmentGross 207026619.00
propertyPlantAndEquipmentNet 207026619.00
commonStockSharesOutstanding 22611532.00
2011-09-30
date 2011-09-30
filing_date 2011-09-30
currency_symbol USD
totalAssets 230199244.00
otherCurrentAssets 641311.00
totalLiab 115179822.00
totalStockholderEquity 115019422.00
otherCurrentLiab 14979010.00
cash 3218083.00
totalCurrentLiabilities 32690918.00
netDebt 76781917.00
shortLongTermDebtTotal 80000000.00
otherStockholderEquity 230238116.00
totalCurrentAssets 32663903.00
netReceivables 22373739.00
inventory 6430770.00
accountsPayable 17711908.00
accumulatedOtherComprehensiveIncome -115218694.00
nonCurrrentAssetsOther 790722.00
nonCurrentAssetsTotal 197535341.00
nonCurrentLiabilitiesTotal 82488904.00
liabilitiesAndStockholdersEquity 230199244.00
cashAndShortTermInvestments 3218083.00
propertyPlantAndEquipmentGross 190797899.00
propertyPlantAndEquipmentNet 190797899.00
commonStockSharesOutstanding 22611532.00
2011-06-30
date 2011-06-30
filing_date 2011-06-30
currency_symbol USD
commonStockSharesOutstanding 22611532.00
2011-03-31
date 2011-03-31
filing_date 2011-03-31
currency_symbol USD
commonStockSharesOutstanding 22611532.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
totalAssets 172516696.00
otherCurrentAssets 326148.00
totalLiab 66878653.00
totalStockholderEquity 105638043.00
otherCurrentLiab 6583377.00
otherLiab 2102000.00
otherAssets 638000.00
cash 4089745.00
totalCurrentLiabilities 20010276.00
netDebt 40676942.00
shortLongTermDebtTotal 44766687.00
otherStockholderEquity 210483713.00
propertyPlantEquipment 146842000.00
totalCurrentAssets 25037404.00
netReceivables 12187777.00
longTermDebt 44767000.00
inventory 8433734.00
accountsPayable 13426899.00
accumulatedOtherComprehensiveIncome -104845670.00
nonCurrrentAssetsOther 637562.00
nonCurrentAssetsTotal 147479292.00
nonCurrentLiabilitiesTotal 46868377.00
liabilitiesAndStockholdersEquity 172516696.00
cashAndShortTermInvestments 4089745.00
propertyPlantAndEquipmentGross 146841730.00
propertyPlantAndEquipmentNet 146841730.00
commonStockSharesOutstanding 22611532.00
2009-12-31
date 2009-12-31
currency_symbol USD
totalAssets 100073000.00
otherCurrentLiab 2647000.00
otherLiab 1898000.00
otherAssets 83000.00
cash 2430000.00
totalCurrentLiabilities 13973000.00
propertyPlantEquipment 95297000.00
inventory 307000.00
accountsPayable 3676000.00
yearly
2022-12-31
date 2022-12-31
filing_date 2023-02-23
currency_symbol USD
totalAssets 26209000000.00
otherCurrentAssets 23000000.00
totalLiab 10519000000.00
totalStockholderEquity 15009000000.00
deferredLongTermLiab 2217000000.00
otherCurrentLiab 1515000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 801000000.00
otherLiab 2417000000.00
otherAssets 492000000.00
cash 157000000.00
totalCurrentLiabilities 1716000000.00
currentDeferredRevenue 64000000.00
netDebt 6091000000.00
shortTermDebt 10000000.00
shortLongTermDebt 10000000.00
shortLongTermDebtTotal 6248000000.00
otherStockholderEquity 14213000000.00
propertyPlantEquipment 23759000000.00
totalCurrentAssets 1392000000.00
longTermInvestments 566000000.00
netTangibleAssets 15009000000.00
shortTermInvestments 119000000.00
netReceivables 1006000000.00
longTermDebt 6238000000.00
inventory 67000000.00
accountsPayable 127000000.00
noncontrollingInterestInConsolidatedEntity 681000000.00
accumulatedOtherComprehensiveIncome -7000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 801000000.00
nonCurrrentAssetsOther 428000000.00
nonCurrentAssetsTotal 24817000000.00
capitalLeaseObligations 131000000.00
longTermDebtTotal 6238000000.00
nonCurrentLiabilitiesOther 12000000.00
nonCurrentLiabilitiesTotal 8803000000.00
capitalSurpluse 14213000000.00
liabilitiesAndStockholdersEquity 26209000000.00
cashAndShortTermInvestments 157000000.00
propertyPlantAndEquipmentGross 38603000000.00
propertyPlantAndEquipmentNet 23759000000.00
accumulatedDepreciation -14844000000.00
netWorkingCapital -324000000.00
netInvestedCapital 21257000000.00
commonStockSharesOutstanding 176539000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
totalAssets 22898000000.00
otherCurrentAssets 28000000.00
totalLiab 9653000000.00
totalStockholderEquity 12088000000.00
deferredLongTermLiab 1367000000.00
otherCurrentLiab 174000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -1998000000.00
otherLiab 1573000000.00
otherAssets 220000000.00
cash 654000000.00
totalCurrentLiabilities 1438000000.00
currentDeferredRevenue 1183000000.00
netDebt 6033000000.00
shortTermDebt 45000000.00
shortLongTermDebt 45000000.00
shortLongTermDebtTotal 6687000000.00
otherStockholderEquity 14084000000.00
propertyPlantEquipment 20619000000.00
totalCurrentAssets 1446000000.00
longTermInvestments 613000000.00
netTangibleAssets 12088000000.00
netReceivables 671000000.00
longTermDebt 6642000000.00
inventory 62000000.00
accountsPayable 36000000.00
noncontrollingInterestInConsolidatedEntity 1157000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -1998000000.00
nonCurrrentAssetsOther 88000000.00
nonCurrentAssetsTotal 21452000000.00
capitalLeaseObligations 86000000.00
longTermDebtTotal 6642000000.00
nonCurrentLiabilitiesOther 40000000.00
nonCurrentLiabilitiesTotal 8215000000.00
capitalSurpluse 14084000000.00
liabilitiesAndStockholdersEquity 22898000000.00
cashAndShortTermInvestments 654000000.00
propertyPlantAndEquipmentGross 34164000000.00
propertyPlantAndEquipmentNet 20619000000.00
accumulatedDepreciation -13545000000.00
netWorkingCapital 8000000.00
netInvestedCapital 18775000000.00
commonStockSharesOutstanding 176643000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
totalAssets 17619000000.00
otherCurrentAssets 23000000.00
totalLiab 7815000000.00
totalStockholderEquity 8794000000.00
deferredLongTermLiab 840000000.00
otherCurrentLiab 249000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings -3864000000.00
otherLiab 955000000.00
otherAssets 16879000000.00
cash 104000000.00
totalCurrentLiabilities 1236000000.00
currentDeferredRevenue 725000000.00
netDebt 5711000000.00
shortTermDebt 191000000.00
shortLongTermDebt 191000000.00
shortLongTermDebtTotal 5815000000.00
otherStockholderEquity 12656000000.00
propertyPlantEquipment 16214000000.00
totalCurrentAssets 602000000.00
longTermInvestments 634000000.00
netTangibleAssets 8794000000.00
shortTermInvestments 533000000.00
netReceivables 437000000.00
longTermDebt 5624000000.00
inventory 33000000.00
accountsPayable 71000000.00
noncontrollingInterestInConsolidatedEntity 1010000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity -3864000000.00
nonCurrrentAssetsOther 96000000.00
nonCurrentAssetsTotal 17017000000.00
capitalLeaseObligations 115000000.00
longTermDebtTotal 5624000000.00
nonCurrentLiabilitiesOther 108000000.00
nonCurrentLiabilitiesTotal 6579000000.00
capitalSurpluse 12656000000.00
liabilitiesAndStockholdersEquity 17619000000.00
cashAndShortTermInvestments 104000000.00
propertyPlantAndEquipmentGross 16214000000.00
propertyPlantAndEquipmentNet 16214000000.00
accumulatedDepreciation -12314000000.00
netWorkingCapital -634000000.00
netInvestedCapital 14609000000.00
commonStockSharesOutstanding 157976000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
totalAssets 23531000000.00
intangibleAssets 8000000.00
otherCurrentAssets 43000000.00
totalLiab 8625000000.00
totalStockholderEquity 13249000000.00
deferredLongTermLiab 1886000000.00
otherCurrentLiab 27000000.00
commonStock 2000000.00
capitalStock 2000000.00
retainedEarnings 890000000.00
otherLiab 1984000000.00
otherAssets 333000000.00
cash 123000000.00
totalCurrentLiabilities 1263000000.00
currentDeferredRevenue 938000000.00
netDebt 5248000000.00
shortTermDebt 119000000.00
shortLongTermDebtTotal 5371000000.00
otherStockholderEquity 12357000000.00
propertyPlantEquipment 21835000000.00
totalCurrentAssets 869000000.00
longTermInvestments 479000000.00
netTangibleAssets 13249000000.00
netReceivables 615000000.00
longTermDebt 5371000000.00
inventory 37000000.00
accountsPayable 179000000.00
noncontrollingInterestInConsolidatedEntity 1657000000.00
accumulatedOtherComprehensiveIncome -5003000000.00
commonStockTotalEquity 2000000.00
retainedEarningsTotalEquity 890000000.00
nonCurrrentAssetsOther 90000000.00
nonCurrentAssetsTotal 22662000000.00
capitalLeaseObligations 119000000.00
longTermDebtTotal 5371000000.00
nonCurrentLiabilitiesOther 105000000.00
nonCurrentLiabilitiesTotal 7362000000.00
capitalSurpluse 12357000000.00
liabilitiesAndStockholdersEquity 23531000000.00
cashAndShortTermInvestments 123000000.00
propertyPlantAndEquipmentGross 21835000000.00
propertyPlantAndEquipmentNet 21835000000.00
accumulatedDepreciation -5003000000.00
netWorkingCapital -394000000.00
netInvestedCapital 18620000000.00
commonStockSharesOutstanding 163843000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
totalAssets 21595687000.00
otherCurrentAssets 50347000.00
totalLiab 7429425000.00
totalStockholderEquity 13699287000.00
deferredLongTermLiab 1799724000.00
otherCurrentLiab 783018000.00
commonStock 1643000.00
capitalStock 1643000.00
retainedEarnings 761759000.00
otherLiab 1946000000.00
otherAssets 298000000.00
cash 214516000.00
totalCurrentLiabilities 1019612000.00
currentDeferredRevenue 49160000.00
netDebt 4309277000.00
shortTermDebt 59455000.00
shortLongTermDebtTotal 4523793000.00
otherStockholderEquity 12935959000.00
propertyPlantEquipment 20371975000.00
totalCurrentAssets 925021000.00
longTermInvestments 1000000.00
netTangibleAssets 13699287000.00
netReceivables 392061000.00
longTermDebt 4464338000.00
inventory 37570000.00
accountsPayable 127979000.00
noncontrollingInterestInConsolidatedEntity 466975000.00
accumulatedOtherComprehensiveIncome -74000.00
commonStockTotalEquity 1643000.00
retainedEarningsTotalEquity 761833000.00
nonCurrrentAssetsOther 86396000.00
nonCurrentAssetsTotal 20670666000.00
capitalLeaseObligations 59455000.00
longTermDebtTotal 4464338000.00
nonCurrentLiabilitiesOther 145751000.00
nonCurrentLiabilitiesTotal 6409813000.00
capitalSurpluse 12935885000.00
liabilitiesAndStockholdersEquity 21595687000.00
cashAndShortTermInvestments 214516000.00
propertyPlantAndEquipmentGross 20371975000.00
propertyPlantAndEquipmentNet 20371975000.00
netWorkingCapital -94591000.00
netInvestedCapital 18163625000.00
commonStockSharesOutstanding 104929000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
totalAssets 7770985000.00
intangibleAssets 0.00
otherCurrentAssets 4903000.00
totalLiab 2189248000.00
totalStockholderEquity 5254860000.00
deferredLongTermLiab 114351000.00
otherCurrentLiab 100367000.00
commonStock 982000.00
retainedEarnings -37133000.00
otherLiab 134473000.00
goodWill 0.00
otherAssets 68767000.00
cash 112446000.00
totalCurrentLiabilities 577428000.00
currentDeferredRevenue 354621000.00
netDebt 1392751000.00
shortTermDebt 27850000.00
shortLongTermDebt 1477347000.00
shortLongTermDebtTotal 1505197000.00
otherStockholderEquity 7452383000.00
propertyPlantEquipment 7343617000.00
totalCurrentAssets 358601000.00
netTangibleAssets 5254860000.00
shortTermInvestments 0.00
netReceivables 231613000.00
longTermDebt 1477347000.00
inventory 9108000.00
accountsPayable 94590000.00
totalPermanentEquity 5581737000.00
noncontrollingInterestInConsolidatedEntity 326877000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -37133000.00
additionalPaidInCapital 5291011000.00
commonStockTotalEquity 982000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -37133000.00
treasuryStock 0.00
nonCurrrentAssetsOther -39281000.00
nonCurrentAssetsTotal 7412384000.00
capitalLeaseObligations 27850000.00
longTermDebtTotal 1477347000.00
nonCurrentLiabilitiesOther 20122000.00
nonCurrentLiabilitiesTotal 1611820000.00
capitalSurpluse 5291011000.00
liabilitiesAndStockholdersEquity 7770985000.00
cashAndShortTermInvestments 112446000.00
propertyPlantAndEquipmentGross 7343617000.00
propertyPlantAndEquipmentNet 7343617000.00
netWorkingCapital -218827000.00
netInvestedCapital 6732207000.00
commonStockSharesOutstanding 97688000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
totalAssets 5349680000.00
intangibleAssets 0.00
otherCurrentAssets 2987000.00
totalLiab 1331388000.00
totalStockholderEquity 3697462000.00
deferredLongTermLiab 8200000.00
otherCurrentLiab 22608000.00
commonStock 901000.00
retainedEarnings -519394000.00
otherLiab 16134000.00
goodWill 0.00
otherAssets 166657000.00
cash 1666574000.00
totalCurrentLiabilities 209342000.00
currentDeferredRevenue 125229000.00
netDebt -546805000.00
shortTermDebt 13857000.00
shortLongTermDebt 1105912000.00
shortLongTermDebtTotal 1119769000.00
otherStockholderEquity 6052011000.00
propertyPlantEquipment 3390857000.00
totalCurrentAssets 1792166000.00
netTangibleAssets 3697462000.00
shortTermInvestments 500000.00
netReceivables 120122000.00
longTermDebt 1105912000.00
inventory 1983000.00
accountsPayable 47648000.00
totalPermanentEquity 4018292000.00
noncontrollingInterestInConsolidatedEntity 320830000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -519394000.00
additionalPaidInCapital 4215955000.00
commonStockTotalEquity 901000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -519394000.00
treasuryStock 0.00
nonCurrrentAssetsOther 166657000.00
nonCurrentAssetsTotal 3557514000.00
longTermDebtTotal 1105912000.00
nonCurrentLiabilitiesOther 16134000.00
nonCurrentLiabilitiesTotal 1122046000.00
capitalSurpluse 4215955000.00
liabilitiesAndStockholdersEquity 5349680000.00
cashAndShortTermInvestments 1666574000.00
propertyPlantAndEquipmentGross 3390857000.00
propertyPlantAndEquipmentNet 3390857000.00
commonStockSharesOutstanding 75077000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
totalAssets 2758412000.00
intangibleAssets 0.00
otherCurrentAssets 2875000.00
totalLiab 649439000.00
totalStockholderEquity 1875972000.00
deferredLongTermLiab 7500000.00
otherCurrentLiab 106795000.00
commonStock 668000.00
retainedEarnings -354360000.00
otherLiab 12518000.00
goodWill 0.00
otherAssets 44349000.00
cash 20115000.00
totalCurrentLiabilities 141421000.00
currentDeferredRevenue 518000.00
netDebt 489485000.00
shortTermDebt 14100000.00
shortLongTermDebt 487807000.00
shortLongTermDebtTotal 509600000.00
otherStockholderEquity 3643207000.00
propertyPlantEquipment 2597625000.00
totalCurrentAssets 108745000.00
netTangibleAssets 1875972000.00
shortTermInvestments 500000.00
netReceivables 78904000.00
longTermDebt 495500000.00
inventory 1728000.00
accountsPayable 20008000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 233001000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -1413543000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 668000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -354360000.00
treasuryStock 0.00
nonCurrrentAssetsOther -109550000.00
nonCurrentAssetsTotal 2649667000.00
longTermDebtTotal 495500000.00
nonCurrentLiabilitiesOther 12518000.00
nonCurrentLiabilitiesTotal 508018000.00
capitalSurpluse 2229664000.00
liabilitiesAndStockholdersEquity 2758412000.00
cashAndShortTermInvestments 20115000.00
propertyPlantAndEquipmentGross 2597625000.00
propertyPlantAndEquipmentNet 2597625000.00
commonStockSharesOutstanding 63019000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
totalAssets 3095481000.00
intangibleAssets 0.00
otherCurrentAssets 4600000.00
totalLiab 1110268000.00
totalStockholderEquity 1751011000.00
deferredLongTermLiab 161592000.00
otherCurrentLiab 218696000.00
commonStock 569000.00
retainedEarnings 196268000.00
otherLiab 8447000.00
goodWill 0.00
otherAssets 51963000.00
cash 30183000.00
totalCurrentLiabilities 266729000.00
currentDeferredRevenue 9952000.00
netDebt 655168000.00
shortTermDebt 11851000.00
shortLongTermDebt 673500000.00
shortLongTermDebtTotal 685351000.00
otherStockholderEquity 1936318000.00
propertyPlantEquipment 2791807000.00
totalCurrentAssets 251711000.00
longTermInvestments 1934000.00
netTangibleAssets 1751011000.00
shortTermInvestments 500000.00
netReceivables 97994000.00
longTermDebt 673500000.00
inventory 2827000.00
accountsPayable 26230000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 234202000.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -382144000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 569000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 196268000.00
treasuryStock 0.00
nonCurrrentAssetsOther -109629000.00
nonCurrentAssetsTotal 2843770000.00
longTermDebtTotal 673500000.00
nonCurrentLiabilitiesOther 8447000.00
nonCurrentLiabilitiesTotal 843539000.00
capitalSurpluse 1554174000.00
liabilitiesAndStockholdersEquity 3095481000.00
cashAndShortTermInvestments 30183000.00
propertyPlantAndEquipmentGross 2791807000.00
propertyPlantAndEquipmentNet 2791807000.00
accumulatedDepreciation -382144000.00
commonStockSharesOutstanding 53297000.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
totalAssets 1521614000.00
intangibleAssets 0.00
otherCurrentAssets 1184000.00
totalLiab 676073000.00
totalStockholderEquity 845541000.00
deferredLongTermLiab 91764000.00
otherCurrentLiab 114103000.00
commonStock 471000.00
retainedEarnings 2513000.00
otherLiab 2989000.00
goodWill 0.00
otherAssets 13309000.00
cash 15555000.00
totalCurrentLiabilities 121320000.00
netDebt 448983000.00
shortTermDebt 4538000.00
shortLongTermDebtTotal 464538000.00
otherStockholderEquity 1054793000.00
propertyPlantEquipment 1446337000.00
totalCurrentAssets 61968000.00
longTermInvestments 218000.00
netTangibleAssets 845541000.00
shortTermInvestments 0.00
netReceivables 39273000.00
longTermDebt 460000000.00
inventory 5631000.00
accountsPayable 2679000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome 2513000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 471000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity 2513000.00
treasuryStock 0.00
nonCurrrentAssetsOther 13197000.00
nonCurrentAssetsTotal 1459646000.00
longTermDebtTotal 460000000.00
nonCurrentLiabilitiesOther 2989000.00
nonCurrentLiabilitiesTotal 554753000.00
capitalSurpluse 842557000.00
liabilitiesAndStockholdersEquity 1521614000.00
cashAndShortTermInvestments 15555000.00
propertyPlantAndEquipmentGross 1446337000.00
propertyPlantAndEquipmentNet 1446337000.00
accumulatedDepreciation -212236000.00
commonStockSharesOutstanding 42255014.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
totalAssets 606701000.00
intangibleAssets 0.00
otherCurrentAssets 1053000.00
totalLiab 144633000.00
totalStockholderEquity 462068000.00
deferredLongTermLiab 63083000.00
otherCurrentLiab 4817000.00
commonStock 370000.00
retainedEarnings -52074000.00
otherLiab 2513000.00
goodWill 0.00
otherAssets 2184000.00
cash 26358000.00
totalCurrentLiabilities 79232000.00
currentDeferredRevenue 62129000.00
netDebt -26020000.00
shortTermDebt 145000.00
shortLongTermDebtTotal 338000.00
otherStockholderEquity 659609000.00
propertyPlantEquipment 554242000.00
totalCurrentAssets 50275000.00
netTangibleAssets 462068000.00
shortTermInvestments 0.00
netReceivables 14812000.00
longTermDebt 193000.00
inventory 6195000.00
accountsPayable 12141000.00
totalPermanentEquity 0.00
noncontrollingInterestInConsolidatedEntity 0.00
temporaryEquityRedeemableNoncontrollingInterests 0.00
accumulatedOtherComprehensiveIncome -52074000.00
additionalPaidInCapital 0.00
commonStockTotalEquity 370000.00
preferredStockTotalEquity 0.00
retainedEarningsTotalEquity -52074000.00
treasuryStock 0.00
nonCurrrentAssetsOther -1854816000.00
nonCurrentAssetsTotal 556426000.00
longTermDebtTotal 193000.00
nonCurrentLiabilitiesOther 2125000.00
nonCurrentLiabilitiesTotal 65401000.00
capitalSurpluse 513772000.00
liabilitiesAndStockholdersEquity 606701000.00
cashAndShortTermInvestments 26358000.00
propertyPlantAndEquipmentGross 554242000.00
propertyPlantAndEquipmentNet 554242000.00
accumulatedDepreciation -145837000.00
commonStockSharesOutstanding 36986532.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
totalAssets 249483885.00
otherCurrentAssets 428202.00
totalLiab 134636603.00
totalStockholderEquity 114847282.00
otherCurrentLiab 30212619.00
otherLiab 7219000.00
otherAssets 1214000.00
cash 6802389.00
totalCurrentLiabilities 42418305.00
netDebt 78197611.00
shortLongTermDebtTotal 85000000.00
otherStockholderEquity 234347317.00
propertyPlantEquipment 207027000.00
totalCurrentAssets 30932839.00
netReceivables 17695893.00
longTermDebt 85000000.00
inventory 6006355.00
accountsPayable 12205686.00
accumulatedOtherComprehensiveIncome -119500035.00
nonCurrrentAssetsOther 1214759.00
nonCurrentAssetsTotal 218551046.00
nonCurrentLiabilitiesTotal 92218298.00
liabilitiesAndStockholdersEquity 249483885.00
cashAndShortTermInvestments 6802389.00
propertyPlantAndEquipmentGross 207026619.00
propertyPlantAndEquipmentNet 207026619.00
commonStockSharesOutstanding 22611532.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
totalAssets 172516696.00
otherCurrentAssets 326148.00
totalLiab 66878653.00
totalStockholderEquity 105638043.00
otherCurrentLiab 6583377.00
otherLiab 2102000.00
otherAssets 638000.00
cash 4089745.00
totalCurrentLiabilities 20010276.00
netDebt 40676942.00
shortLongTermDebtTotal 44766687.00
otherStockholderEquity 210483713.00
propertyPlantEquipment 146842000.00
totalCurrentAssets 25037404.00
netReceivables 12187777.00
longTermDebt 44767000.00
inventory 8433734.00
accountsPayable 13426899.00
accumulatedOtherComprehensiveIncome -104845670.00
nonCurrrentAssetsOther 637562.00
nonCurrentAssetsTotal 147479292.00
nonCurrentLiabilitiesTotal 46868377.00
liabilitiesAndStockholdersEquity 172516696.00
cashAndShortTermInvestments 4089745.00
propertyPlantAndEquipmentGross 146841730.00
propertyPlantAndEquipmentNet 146841730.00
commonStockSharesOutstanding 22611532.00
2009-12-31
date 2009-12-31
filing_date 2009-12-31
currency_symbol USD
totalAssets 100072609.00
totalLiab 15870398.00
totalStockholderEquity 84202211.00
otherCurrentLiab 2646780.00
cash 2430308.00
totalCurrentLiabilities 13972080.00
netDebt 5219692.00
shortTermDebt 7650000.00
shortLongTermDebtTotal 7650000.00
otherStockholderEquity 180917417.00
totalCurrentAssets 4693405.00
netReceivables 1956089.00
inventory 307008.00
accountsPayable 3675300.00
accumulatedOtherComprehensiveIncome -96715206.00
nonCurrrentAssetsOther 82813.00
nonCurrentAssetsTotal 95379204.00
nonCurrentLiabilitiesTotal 1898318.00
liabilitiesAndStockholdersEquity 100072609.00
cashAndShortTermInvestments 2430308.00
propertyPlantAndEquipmentGross 95296391.00
propertyPlantAndEquipmentNet 95296391.00
commonStockSharesOutstanding 22611532.00
Cash_Flow
currency_symbol USD
quarterly
2023-09-30
date 2023-09-30
filing_date 2023-11-08
currency_symbol USD
investments 15000000.00
totalCashFromFinancingActivities -564000000.00
netIncome 993000000.00
changeInCash 809000000.00
beginPeriodCashFlow 21000000.00
endPeriodCashFlow 830000000.00
totalCashFromOperatingActivities 1358000000.00
depreciation 442000000.00
dividendsPaid 149000000.00
changeToInventory 171000000.00
changeToAccountReceivables -256000000.00
salePurchaseOfStock -66000000.00
otherCashflowsFromFinancingActivities -32000000.00
capitalExpenditures 852000000
changeInWorkingCapital -146000000.00
stockBasedCompensation 13000000.00
otherNonCashItems 46000000.00
freeCashFlow 506000000.00
2023-06-30
date 2023-06-30
filing_date 2023-08-03
currency_symbol USD
investments -595000000.00
changeToLiabilities 90000000.00
totalCashflowsFromInvestingActivities -595000000.00
netBorrowings -426000000.00
totalCashFromFinancingActivities -950000000.00
netIncome 586000000.00
changeInCash -32000000.00
beginPeriodCashFlow 53000000.00
endPeriodCashFlow 21000000.00
totalCashFromOperatingActivities 1513000000.00
depreciation 432000000.00
otherCashflowsFromInvestingActivities 261000000.00
dividendsPaid 150000000.00
changeToInventory 72000000.00
changeToAccountReceivables 74000000.00
salePurchaseOfStock -344000000.00
otherCashflowsFromFinancingActivities -30000000.00
changeToNetincome 279000000.00
capitalExpenditures 856000000
changeReceivables 74000000.00
cashFlowsOtherOperating 484000000.00
cashAndCashEquivalentsChanges -32000000.00
changeInWorkingCapital 255000000.00
stockBasedCompensation 16000000.00
otherNonCashItems 146000000.00
freeCashFlow 657000000.00
2023-03-31
date 2023-03-31
filing_date 2023-05-03
currency_symbol USD
investments -1279000000.00
changeToLiabilities 51000000.00
totalCashflowsFromInvestingActivities -1279000000.00
netBorrowings 707000000.00
totalCashFromFinancingActivities -257000000.00
netIncome 746000000.00
changeInCash -111000000.00
beginPeriodCashFlow 164000000.00
endPeriodCashFlow 53000000.00
totalCashFromOperatingActivities 1425000000.00
depreciation 403000000.00
otherCashflowsFromInvestingActivities 258000000.00
dividendsPaid 542000000.00
changeToAccountReceivables -36000000.00
salePurchaseOfStock -366000000.00
otherCashflowsFromFinancingActivities 1640000000.00
changeToNetincome 153000000.00
capitalExpenditures 1537000000
changeReceivables -36000000.00
cashFlowsOtherOperating 511000000.00
cashAndCashEquivalentsChanges -111000000.00
changeInWorkingCapital 122000000.00
stockBasedCompensation 11000000.00
otherNonCashItems 46000000.00
freeCashFlow -112000000.00
2022-12-31
date 2022-12-31
filing_date 2023-02-21
currency_symbol USD
investments -1378000000.00
changeToLiabilities -41000000.00
totalCashflowsFromInvestingActivities -1378000000.00
netBorrowings 908000000.00
totalCashFromFinancingActivities 67000000.00
changeToOperatingActivities -1000000.00
netIncome 1028000000.00
changeInCash 914000000.00
beginPeriodCashFlow 34000000.00
endPeriodCashFlow 914000000.00
totalCashFromOperatingActivities 1441000000.00
depreciation 365000000.00
otherCashflowsFromInvestingActivities 102000000.00
dividendsPaid 398000000.00
changeToAccountReceivables 66000000.00
salePurchaseOfStock -347000000.00
otherCashflowsFromFinancingActivities -527000000.00
changeToNetincome 314000000.00
capitalExpenditures 527000000
changeReceivables 66000000.00
cashFlowsOtherOperating 74000000.00
cashAndCashEquivalentsChanges 130000000.00
changeInWorkingCapital 48000000.00
stockBasedCompensation 13000000.00
otherNonCashItems 1393000000.00
freeCashFlow 914000000.00
2022-09-30
date 2022-09-30
filing_date 2022-11-07
currency_symbol USD
investments -720000000.00
changeToLiabilities -8000000.00
totalCashflowsFromInvestingActivities -720000000.00
netBorrowings -80000000.00
totalCashFromFinancingActivities -1230000000.00
changeToOperatingActivities -12000000.00
netIncome 1270000000.00
changeInCash 1461000000.00
beginPeriodCashFlow 59000000.00
endPeriodCashFlow 1461000000.00
totalCashFromOperatingActivities 1925000000.00
depreciation 336000000.00
otherCashflowsFromInvestingActivities -14000000.00
dividendsPaid 526000000.00
changeToAccountReceivables 267000000.00
salePurchaseOfStock -523000000.00
otherCashflowsFromFinancingActivities -464000000.00
changeToNetincome 132000000.00
capitalExpenditures 464000000
changeReceivables 267000000.00
cashFlowsOtherOperating 206000000.00
cashAndCashEquivalentsChanges -25000000.00
changeInWorkingCapital 259000000.00
stockBasedCompensation 14000000.00
otherNonCashItems 1666000000.00
freeCashFlow 1461000000.00
2022-06-30
date 2022-06-30
filing_date 2022-08-01
currency_symbol USD
investments -516000000.00
changeToLiabilities -8000000.00
totalCashflowsFromInvestingActivities -516000000.00
netBorrowings -328000000.00
totalCashFromFinancingActivities -1299000000.00
changeToOperatingActivities 51000000.00
netIncome 1461000000.00
changeInCash 1262000000.00
beginPeriodCashFlow 167000000.00
endPeriodCashFlow 1262000000.00
totalCashFromOperatingActivities 1707000000.00
depreciation 330000000.00
otherCashflowsFromInvestingActivities 8000000.00
dividendsPaid 541000000.00
changeToAccountReceivables 23000000.00
salePurchaseOfStock -332000000.00
otherCashflowsFromFinancingActivities -445000000.00
changeToNetincome 41000000.00
capitalExpenditures 445000000
changeReceivables 23000000.00
cashFlowsOtherOperating 43000000.00
cashAndCashEquivalentsChanges -108000000.00
changeInWorkingCapital 15000000.00
stockBasedCompensation 13000000.00
otherNonCashItems 1692000000.00
freeCashFlow 1262000000.00
2022-03-31
date 2022-03-31
filing_date 2022-05-02
currency_symbol USD
investments -716000000.00
changeToLiabilities 244000000.00
totalCashflowsFromInvestingActivities -716000000.00
netBorrowings -818000000.00
totalCashFromFinancingActivities -1041000000.00
changeToOperatingActivities 51000000.00
netIncome 803000000.00
changeInCash 1252000000.00
beginPeriodCashFlow 672000000.00
endPeriodCashFlow 1252000000.00
totalCashFromOperatingActivities 1252000000.00
depreciation 313000000.00
otherCashflowsFromInvestingActivities 46000000.00
dividendsPaid 107000000.00
changeToAccountReceivables -403000000.00
salePurchaseOfStock -49000000.00
otherCashflowsFromFinancingActivities 715000000.00
changeToNetincome 715000000.00
capitalExpenditures 733000000
changeReceivables -403000000.00
cashFlowsOtherOperating -107000000.00
cashAndCashEquivalentsChanges -505000000.00
changeInWorkingCapital -416000000.00
stockBasedCompensation 15000000.00
otherNonCashItems 1668000000.00
freeCashFlow 1252000000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
investments -107000000.00
changeToLiabilities -2000000.00
totalCashflowsFromInvestingActivities -216000000.00
netBorrowings -246000000.00
totalCashFromFinancingActivities -820000000.00
changeToOperatingActivities -148000000.00
netIncome 1051000000.00
changeInCash 131000000.00
beginPeriodCashFlow 541000000.00
endPeriodCashFlow 672000000.00
totalCashFromOperatingActivities 1167000000.00
depreciation 320000000.00
otherCashflowsFromInvestingActivities -9000000.00
dividendsPaid 91000000.00
changeToInventory -112000000.00
changeToAccountReceivables 111000000.00
salePurchaseOfStock -440000000.00
otherCashflowsFromFinancingActivities -1216000000.00
changeToNetincome -165000000.00
capitalExpenditures 808000000
changeReceivables 111000000.00
cashFlowsOtherOperating -119000000.00
cashAndCashEquivalentsChanges 131000000.00
changeInWorkingCapital -39000000.00
stockBasedCompensation 14000000.00
otherNonCashItems -437000000.00
freeCashFlow 359000000.00
2021-09-30
date 2021-09-30
filing_date 2021-11-04
currency_symbol USD
investments -10000000.00
changeToLiabilities -13000000.00
totalCashflowsFromInvestingActivities -425000000.00
netBorrowings -408000000.00
totalCashFromFinancingActivities -629000000.00
changeToOperatingActivities 163000000.00
netIncome 674000000.00
changeInCash 145000000.00
beginPeriodCashFlow 396000000.00
endPeriodCashFlow 541000000.00
totalCashFromOperatingActivities 1199000000.00
depreciation 341000000.00
otherCashflowsFromInvestingActivities -9000000.00
dividendsPaid 81000000.00
changeToInventory 215000000.00
changeToAccountReceivables -135000000.00
salePurchaseOfStock -49000000.00
otherCashflowsFromFinancingActivities -91000000.00
changeToNetincome 141000000.00
capitalExpenditures 418000000
changeReceivables -135000000.00
cashFlowsOtherOperating 37000000.00
cashAndCashEquivalentsChanges 145000000.00
changeInWorkingCapital 68000000.00
stockBasedCompensation 14000000.00
otherNonCashItems -91000000.00
freeCashFlow 781000000.00
2021-06-30
date 2021-06-30
filing_date 2021-08-05
currency_symbol USD
investments 39000000.00
changeToLiabilities 50000000.00
totalCashflowsFromInvestingActivities -311000000.00
netBorrowings -287000000.00
totalCashFromFinancingActivities -421000000.00
changeToOperatingActivities 46000000.00
netIncome 328000000.00
changeInCash 222000000.00
beginPeriodCashFlow 174000000.00
endPeriodCashFlow 396000000.00
totalCashFromOperatingActivities 954000000.00
depreciation 341000000.00
otherCashflowsFromInvestingActivities -15000000.00
dividendsPaid 72000000.00
changeToAccountReceivables -35000000.00
salePurchaseOfStock -12000000.00
otherCashflowsFromFinancingActivities -50000000.00
changeToNetincome 292000000.00
capitalExpenditures 367000000
changeReceivables -35000000.00
cashFlowsOtherOperating 27000000.00
cashAndCashEquivalentsChanges 222000000.00
changeInWorkingCapital 10000000.00
stockBasedCompensation 13000000.00
otherNonCashItems 171000000.00
freeCashFlow 587000000.00
2021-03-31
date 2021-03-31
filing_date 2021-05-07
currency_symbol USD
investments -4000000.00
changeToLiabilities 24000000.00
totalCashflowsFromInvestingActivities -587000000.00
netBorrowings 71000000.00
totalCashFromFinancingActivities 29000000.00
changeToOperatingActivities 60000000.00
netIncome 223000000.00
changeInCash 66000000.00
beginPeriodCashFlow 108000000.00
endPeriodCashFlow 174000000.00
totalCashFromOperatingActivities 624000000.00
depreciation 273000000.00
otherCashflowsFromInvestingActivities 47000000.00
dividendsPaid 68000000.00
changeToInventory 172000000.00
changeToAccountReceivables -137000000.00
salePurchaseOfStock -24000000.00
otherCashflowsFromFinancingActivities -140000000.00
changeToNetincome 306000000.00
capitalExpenditures 296000000
changeReceivables -137000000.00
cashFlowsOtherOperating 208000000.00
cashAndCashEquivalentsChanges 66000000.00
changeInWorkingCapital -3000000.00
stockBasedCompensation 10000000.00
otherNonCashItems 57000000.00
freeCashFlow 328000000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
investments -40000000.00
changeToLiabilities -18000000.00
totalCashflowsFromInvestingActivities -246000000.00
netBorrowings -40000000.00
totalCashFromFinancingActivities -148000000.00
changeToOperatingActivities -15000000.00
netIncome -756000000.00
changeInCash 9000000.00
beginPeriodCashFlow 99000000.00
endPeriodCashFlow 108000000.00
totalCashFromOperatingActivities 403000000.00
depreciation 1304000000.00
otherCashflowsFromInvestingActivities 38000000.00
dividendsPaid 59000000.00
changeToInventory -1000000.00
changeToAccountReceivables -48000000.00
salePurchaseOfStock -39000000.00
otherCashflowsFromFinancingActivities -23000000.00
changeToNetincome 1056000000.00
capitalExpenditures 257000000
changeReceivables -48000000.00
cashFlowsOtherOperating 169000000.00
cashAndCashEquivalentsChanges 9000000.00
changeInWorkingCapital -65000000.00
stockBasedCompensation 10000000.00
otherNonCashItems 112000000.00
freeCashFlow 146000000.00
2020-09-30
date 2020-09-30
filing_date 2020-11-05
currency_symbol USD
investments 3000000.00
changeToLiabilities 73000000.00
totalCashflowsFromInvestingActivities -320000000.00
netBorrowings -100000000.00
totalCashFromFinancingActivities -182000000.00
changeToOperatingActivities 40000000.00
netIncome -1105000000.00
changeInCash 40000000.00
beginPeriodCashFlow 59000000.00
endPeriodCashFlow 99000000.00
totalCashFromOperatingActivities 542000000.00
depreciation 1036000000.00
otherCashflowsFromInvestingActivities -33000000.00
dividendsPaid 59000000.00
changeToInventory 41000000.00
changeToAccountReceivables 36000000.00
salePurchaseOfStock -15000000.00
otherCashflowsFromFinancingActivities 742000000.00
changeToNetincome 965000000.00
capitalExpenditures 306000000
changeReceivables 36000000.00
cashFlowsOtherOperating 573000000.00
cashAndCashEquivalentsChanges 40000000.00
changeInWorkingCapital 108000000.00
otherNonCashItems 1843000000.00
freeCashFlow 236000000.00
2020-06-30
date 2020-06-30
filing_date 2020-08-10
currency_symbol USD
investments -43000000.00
changeToLiabilities -126000000.00
totalCashflowsFromInvestingActivities -612000000.00
netBorrowings 247000000.00
totalCashFromFinancingActivities 192000000.00
changeToOperatingActivities -104000000.00
netIncome -2411000000.00
changeInCash -96000000.00
beginPeriodCashFlow 155000000.00
endPeriodCashFlow 59000000.00
totalCashFromOperatingActivities 324000000.00
depreciation 344000000.00
otherCashflowsFromInvestingActivities -7000000.00
dividendsPaid 59000000.00
changeToInventory 302000000.00
changeToAccountReceivables 54000000.00
salePurchaseOfStock 5000000.00
otherCashflowsFromFinancingActivities 718000000.00
changeToNetincome 2472000000.00
capitalExpenditures 581000000
changeReceivables 54000000.00
cashFlowsOtherOperating 340000000.00
cashAndCashEquivalentsChanges -96000000.00
changeInWorkingCapital -66000000.00
otherNonCashItems 3482000000.00
freeCashFlow -257000000.00
2020-03-31
date 2020-03-31
filing_date 2020-05-08
currency_symbol USD
investments -88000000.00
changeToLiabilities 10000000.00
totalCashflowsFromInvestingActivities -923000000.00
netBorrowings 290000000.00
totalCashFromFinancingActivities 101000000.00
changeToOperatingActivities 41000000.00
netIncome -400000000.00
changeInCash 27000000.00
beginPeriodCashFlow 128000000.00
endPeriodCashFlow 155000000.00
totalCashFromOperatingActivities 849000000.00
depreciation 407000000.00
otherCashflowsFromInvestingActivities -61000000.00
dividendsPaid 59000000.00
changeToInventory 1000000.00
changeToAccountReceivables 175000000.00
salePurchaseOfStock -103000000.00
otherCashflowsFromFinancingActivities -28000000.00
changeToNetincome 646000000.00
capitalExpenditures 900000000
changeReceivables 175000000.00
cashFlowsOtherOperating 413000000.00
cashAndCashEquivalentsChanges 27000000.00
changeInWorkingCapital 182000000.00
stockBasedCompensation 9000000.00
otherNonCashItems 568000000.00
freeCashFlow -51000000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
investments -273000000.00
changeToLiabilities 101000000.00
totalCashflowsFromInvestingActivities -1144000000.00
netBorrowings 941000000.00
totalCashFromFinancingActivities 1324000000.00
changeToOperatingActivities 116000000.00
netIncome -472000000.00
changeInCash 23000000.00
beginPeriodCashFlow 100000000.00
endPeriodCashFlow 123000000.00
totalCashFromOperatingActivities 882000000.00
depreciation 1447000000.00
otherCashflowsFromInvestingActivities -7000000.00
dividendsPaid 30000000.00
changeToInventory -2000000.00
changeToAccountReceivables -71000000.00
salePurchaseOfStock -193000000.00
otherCashflowsFromFinancingActivities 5203000000.00
changeToNetincome 905000000.00
capitalExpenditures 890000000
changeReceivables -71000000.00
cashFlowsOtherOperating 415000000.00
cashAndCashEquivalentsChanges 23000000.00
changeInWorkingCapital 44000000.00
stockBasedCompensation 21000000.00
otherNonCashItems -34000000.00
freeCashFlow -8000000.00
2019-09-30
date 2019-09-30
filing_date 2019-11-06
currency_symbol USD
investments -234000000.00
changeToLiabilities 99000000.00
totalCashflowsFromInvestingActivities -972000000.00
netBorrowings 1465000000.00
totalCashFromFinancingActivities -268000000.00
changeToOperatingActivities 105000000.00
netIncome 388000000.00
changeInCash -226000000.00
beginPeriodCashFlow 326000000.00
endPeriodCashFlow 100000000.00
totalCashFromOperatingActivities 809000000.00
depreciation 200000000.00
otherCashflowsFromInvestingActivities 249000000.00
dividendsPaid 31000000.00
changeToInventory 441000000.00
changeToAccountReceivables -22000000.00
salePurchaseOfStock -400000000.00
otherCashflowsFromFinancingActivities -78000000.00
changeToNetincome -59000000.00
capitalExpenditures 1204000000
changeReceivables -22000000.00
cashFlowsOtherOperating 401000000.00
cashAndCashEquivalentsChanges -226000000.00
changeInWorkingCapital 113000000.00
stockBasedCompensation 4000000.00
otherNonCashItems 2000000.00
freeCashFlow -395000000.00
2019-06-30
date 2019-06-30
filing_date 2019-08-09
currency_symbol USD
investments -81000000.00
changeToLiabilities -22000000.00
totalCashflowsFromInvestingActivities -835000000.00
netBorrowings -223000000.00
totalCashFromFinancingActivities 574000000.00
changeToOperatingActivities -66000000.00
netIncome 356000000.00
changeInCash 200000000.00
beginPeriodCashFlow 126000000.00
endPeriodCashFlow 326000000.00
totalCashFromOperatingActivities 666000000.00
depreciation 270000000.00
otherCashflowsFromInvestingActivities -63000000.00
dividendsPaid 30000000.00
changeToInventory -4000000.00
changeToAccountReceivables -31000000.00
salePurchaseOfStock -104000000.00
otherCashflowsFromFinancingActivities 602000000.00
changeToNetincome 22000000.00
capitalExpenditures 820000000
changeReceivables -31000000.00
cashFlowsOtherOperating 340000000.00
cashAndCashEquivalentsChanges 200000000.00
changeInWorkingCapital -76000000.00
stockBasedCompensation 9000000.00
otherNonCashItems 5000000.00
freeCashFlow -154000000.00
2019-03-31
date 2019-03-31
filing_date 2019-05-10
currency_symbol USD
investments -231000000.00
changeToLiabilities -177000000.00
totalCashflowsFromInvestingActivities -937000000.00
netBorrowings 167000000.00
totalCashFromFinancingActivities 471000000.00
changeToOperatingActivities 4000000.00
netIncome 43000000.00
changeInCash -89000000.00
beginPeriodCashFlow 215000000.00
endPeriodCashFlow 126000000.00
totalCashFromOperatingActivities 377000000.00
depreciation 322000000.00
otherCashflowsFromInvestingActivities -4000000.00
dividendsPaid 21000000.00
changeToInventory -4000000.00
changeToAccountReceivables -63000000.00
salePurchaseOfStock -13000000.00
otherCashflowsFromFinancingActivities 478000000.00
changeToNetincome 266000000.00
capitalExpenditures 788000000
changeReceivables -63000000.00
cashFlowsOtherOperating 309000000.00
cashAndCashEquivalentsChanges -89000000.00
changeInWorkingCapital -253000000.00
stockBasedCompensation 14000000.00
otherNonCashItems 284000000.00
freeCashFlow -411000000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
investments -104776000.00
changeToLiabilities -56522000.00
totalCashflowsFromInvestingActivities -1684085000.00
netBorrowings 1798078000.00
totalCashFromFinancingActivities 977366000.00
changeToOperatingActivities 333000.00
netIncome 306160000.00
changeInCash -293930000.00
beginPeriodCashFlow 508446000.00
endPeriodCashFlow 214516000.00
totalCashFromOperatingActivities 412789000.00
depreciation 623039000.00
otherCashflowsFromInvestingActivities 130570000.00
dividendsPaid 12657000.00
changeToInventory -578000.00
changeToAccountReceivables 34771000.00
salePurchaseOfStock -231684000.00
otherCashflowsFromFinancingActivities 1569023000.00
changeToNetincome -149243000.00
capitalExpenditures 1819399000
changeReceivables 34771000.00
cashFlowsOtherOperating 267854000.00
cashAndCashEquivalentsChanges -293930000.00
changeInWorkingCapital 8172000.00
stockBasedCompensation 8313000.00
otherNonCashItems -620679000.00
freeCashFlow -1406610000.00
2018-09-30
date 2018-09-30
filing_date 2018-11-07
currency_symbol USD
investments -83125000.00
changeToLiabilities 43017000.00
totalCashflowsFromInvestingActivities -620364000.00
netBorrowings 364797000.00
totalCashFromFinancingActivities 627520000.00
changeToOperatingActivities 19779000.00
netIncome 159417000.00
changeInCash 394519000.00
beginPeriodCashFlow 113927000.00
endPeriodCashFlow 508446000.00
totalCashFromOperatingActivities 387363000.00
depreciation 156372000.00
otherCashflowsFromInvestingActivities -57213000.00
dividendsPaid 12329000.00
changeToInventory 3787000.00
changeToAccountReceivables -20544000.00
salePurchaseOfStock 274912000.00
otherCashflowsFromFinancingActivities 1473349000.00
changeToNetincome 56818000.00
capitalExpenditures 560569000
changeReceivables -20544000.00
cashFlowsOtherOperating 143624000.00
cashAndCashEquivalentsChanges 394519000.00
changeInWorkingCapital 23373000.00
stockBasedCompensation 5350000.00
otherNonCashItems 1244000.00
freeCashFlow -173206000.00
2018-06-30
date 2018-06-30
filing_date 2018-08-09
currency_symbol USD
investments -103994000.00
changeToLiabilities -11607000.00
totalCashflowsFromInvestingActivities -613663000.00
netBorrowings 264343000.00
totalCashFromFinancingActivities 230177000.00
changeToOperatingActivities -24032000.00
netIncome 301164000.00
changeInCash 41440000.00
beginPeriodCashFlow 72487000.00
endPeriodCashFlow 113927000.00
totalCashFromOperatingActivities 424926000.00
depreciation 144365000.00
otherCashflowsFromInvestingActivities 1723000.00
dividendsPaid 12327000.00
changeToInventory -5205000.00
changeToAccountReceivables -7389000.00
salePurchaseOfStock -21839000.00
otherCashflowsFromFinancingActivities 310177000.00
changeToNetincome 17665000.00
capitalExpenditures 616476000
changeReceivables -7389000.00
cashFlowsOtherOperating 129247000.00
cashAndCashEquivalentsChanges 41440000.00
changeInWorkingCapital -20362000.00
stockBasedCompensation 5650000.00
otherNonCashItems 1051000.00
freeCashFlow -191550000.00
2018-03-31
date 2018-03-31
filing_date 2018-05-10
currency_symbol USD
investments -259713000.00
changeToLiabilities 6844000.00
totalCashflowsFromInvestingActivities -584931000.00
netBorrowings 224282000.00
totalCashFromFinancingActivities 205545000.00
changeToOperatingActivities 18000000.00
netIncome 178154000.00
changeInCash -39959000.00
beginPeriodCashFlow 112446000.00
endPeriodCashFlow 72487000.00
totalCashFromOperatingActivities 339427000.00
depreciation 115216000.00
otherCashflowsFromInvestingActivities 9167000.00
dividendsPaid 18737000.00
changeToInventory -12778000.00
changeToAccountReceivables 6322000.00
salePurchaseOfStock -18737000.00
otherCashflowsFromFinancingActivities 513545000.00
changeToNetincome 52230000.00
capitalExpenditures 486381000
changeReceivables 6322000.00
cashFlowsOtherOperating 107552000.00
cashAndCashEquivalentsChanges -39959000.00
changeInWorkingCapital -6377000.00
stockBasedCompensation 7451000.00
otherNonCashItems -1925000.00
freeCashFlow -146954000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
investments -36595000.00
changeToLiabilities 14859000.00
totalCashflowsFromInvestingActivities -367557000.00
netBorrowings 212918000.00
totalCashFromFinancingActivities 199191000.00
changeToOperatingActivities 13662000.00
netIncome 129607000.00
changeInCash 82241000.00
beginPeriodCashFlow 30205000.00
endPeriodCashFlow 112446000.00
totalCashFromOperatingActivities 250607000.00
depreciation 326759000.00
otherCashflowsFromInvestingActivities 43523000.00
dividendsPaid 13727000.00
changeToInventory 455000.00
changeToAccountReceivables -74175000.00
salePurchaseOfStock -41367000.00
otherCashflowsFromFinancingActivities 953035000.00
changeToNetincome 75427000.00
capitalExpenditures 412325000
changeReceivables -74175000.00
cashFlowsOtherOperating 102958000.00
cashAndCashEquivalentsChanges 82241000.00
changeInWorkingCapital -60981000.00
stockBasedCompensation 6119000.00
otherNonCashItems -127017000.00
freeCashFlow -161718000.00
2017-09-30
date 2017-09-30
filing_date 2017-11-07
currency_symbol USD
investments -248176000.00
changeToLiabilities -1445000.00
totalCashflowsFromInvestingActivities -543249000.00
netBorrowings 104391000.00
totalCashFromFinancingActivities 313279000.00
changeToOperatingActivities 2756000.00
netIncome 81948000.00
changeInCash 13617000.00
beginPeriodCashFlow 16588000.00
endPeriodCashFlow 30205000.00
totalCashFromOperatingActivities 243587000.00
depreciation 145752000.00
otherCashflowsFromInvestingActivities -5420000.00
dividendsPaid 13517000.00
changeToInventory 359000.00
changeToAccountReceivables 12709000.00
salePurchaseOfStock 208888000.00
otherCashflowsFromFinancingActivities 253160000.00
changeToNetincome 65339000.00
capitalExpenditures 545538000
changeReceivables 12709000.00
cashFlowsOtherOperating 83303000.00
cashAndCashEquivalentsChanges 13617000.00
changeInWorkingCapital 7347000.00
stockBasedCompensation 6187000.00
otherNonCashItems 1374000.00
freeCashFlow -301951000.00
2017-06-30
date 2017-06-30
filing_date 2017-08-02
currency_symbol USD
investments -114100000.00
changeToLiabilities 2690000.00
totalCashflowsFromInvestingActivities -395997000.00
netBorrowings 164313000.00
totalCashFromFinancingActivities 156641000.00
changeToOperatingActivities 18169000.00
netIncome 164128000.00
changeInCash -20852000.00
beginPeriodCashFlow 37440000.00
endPeriodCashFlow 16588000.00
totalCashFromOperatingActivities 218504000.00
depreciation 46330000.00
otherCashflowsFromInvestingActivities -1749000.00
dividendsPaid 7641000.00
changeToInventory -2015000.00
changeToAccountReceivables -15943000.00
salePurchaseOfStock -7672000.00
otherCashflowsFromFinancingActivities 257141000.00
changeToNetincome -21766000.00
capitalExpenditures 398105000
changeReceivables -15943000.00
cashFlowsOtherOperating 90101000.00
cashAndCashEquivalentsChanges -20852000.00
changeInWorkingCapital -340000.00
stockBasedCompensation 6168000.00
otherNonCashItems 1309000.00
freeCashFlow -179601000.00
2017-03-31
date 2017-03-31
filing_date 2017-05-04
currency_symbol USD
investments -8767000.00
changeToLiabilities 45994000.00
totalCashflowsFromInvestingActivities -1825479000.00
netBorrowings -120918000.00
totalCashFromFinancingActivities 20418000.00
changeToOperatingActivities 6008000.00
netIncome 141074000.00
changeInCash -1629134000.00
beginPeriodCashFlow 1666574000.00
endPeriodCashFlow 37440000.00
totalCashFromOperatingActivities 175927000.00
depreciation 58929000.00
otherCashflowsFromInvestingActivities 60331000.00
dividendsPaid 6482000.00
changeToInventory -1044000.00
changeToAccountReceivables -19905000.00
salePurchaseOfStock 141336000.00
otherCashflowsFromFinancingActivities -6807000.00
changeToNetincome -30902000.00
capitalExpenditures 1945869000
changeReceivables -19905000.00
cashFlowsOtherOperating 39535000.00
cashAndCashEquivalentsChanges -1629134000.00
changeInWorkingCapital 5651000.00
stockBasedCompensation 7063000.00
otherNonCashItems -38215000.00
freeCashFlow -1769942000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
investments -69484000.00
changeToLiabilities 46000.00
totalCashflowsFromInvestingActivities -328202000.00
netBorrowings 574504000.00
totalCashFromFinancingActivities 1721773000.00
changeToOperatingActivities 2569000.00
netIncome 28440000.00
changeInCash 1499305000.00
beginPeriodCashFlow 167269000.00
endPeriodCashFlow 1666574000.00
totalCashFromOperatingActivities 105734000.00
depreciation 178015000.00
otherCashflowsFromInvestingActivities -118382000.00
dividendsPaid 3177000.00
changeToInventory -14000.00
changeToAccountReceivables -27714000.00
salePurchaseOfStock 1140872000.00
otherCashflowsFromFinancingActivities 1020945000.00
changeToNetincome 51899000.00
capitalExpenditures 208361000
changeReceivables -27714000.00
cashFlowsOtherOperating 178775000.00
cashAndCashEquivalentsChanges 1499305000.00
changeInWorkingCapital -26922000.00
stockBasedCompensation 5810000.00
otherNonCashItems 988000.00
freeCashFlow -102627000.00
2016-09-30
date 2016-09-30
filing_date 2016-11-08
currency_symbol USD
investments -126463000.00
changeToLiabilities 15874000.00
totalCashflowsFromInvestingActivities -801664000.00
netBorrowings 2938000.00
totalCashFromFinancingActivities 645574000.00
changeToOperatingActivities 2282000.00
netIncome -600000.00
changeInCash -51525000.00
beginPeriodCashFlow 218794000.00
endPeriodCashFlow 167269000.00
totalCashFromOperatingActivities 104565000.00
depreciation 45699000.00
otherCashflowsFromInvestingActivities -7176000.00
dividendsPaid 2900000.00
changeToInventory -475000.00
changeToAccountReceivables -8441000.00
salePurchaseOfStock 645536000.00
otherCashflowsFromFinancingActivities 77417000.00
changeToNetincome 50496000.00
capitalExpenditures 803069000
changeReceivables -8441000.00
cashFlowsOtherOperating 2300000.00
cashAndCashEquivalentsChanges -51525000.00
changeInWorkingCapital 9240000.00
stockBasedCompensation 6265000.00
otherNonCashItems 89660000.00
freeCashFlow -698504000.00
2016-06-30
date 2016-06-30
filing_date 2016-08-09
currency_symbol USD
investments -9847000.00
changeToLiabilities -378000.00
totalCashflowsFromInvestingActivities -73219000.00
netBorrowings 8438000.00
totalCashFromFinancingActivities 7182000.00
changeToOperatingActivities 747000.00
netIncome -157121000.00
changeInCash -17016000.00
beginPeriodCashFlow 235810000.00
endPeriodCashFlow 218794000.00
totalCashFromOperatingActivities 49021000.00
depreciation 40797000.00
otherCashflowsFromInvestingActivities -44000.00
dividendsPaid 1382000.00
changeToInventory 97000.00
changeToAccountReceivables -21047000.00
salePurchaseOfStock -1256000.00
otherCashflowsFromFinancingActivities 7182000.00
changeToNetincome 186180000.00
capitalExpenditures 73257000
changeReceivables -21047000.00
cashFlowsOtherOperating 729000.00
cashAndCashEquivalentsChanges -17016000.00
changeInWorkingCapital -20581000.00
stockBasedCompensation 6028000.00
otherNonCashItems 220695000.00
freeCashFlow -24236000.00
2016-03-31
date 2016-03-31
filing_date 2016-05-05
currency_symbol USD
investments -2882000.00
changeToLiabilities 3442000.00
totalCashflowsFromInvestingActivities -107157000.00
netBorrowings -2504000.00
totalCashFromFinancingActivities 250092000.00
changeToOperatingActivities -4498000.00
netIncome -35627000.00
changeInCash 215695000.00
beginPeriodCashFlow 20115000.00
endPeriodCashFlow 235810000.00
totalCashFromOperatingActivities 72760000.00
depreciation 42069000.00
otherCashflowsFromInvestingActivities -1019000.00
dividendsPaid 2115000.00
changeToInventory 137000.00
changeToAccountReceivables 23466000.00
salePurchaseOfStock 252596000.00
otherCashflowsFromFinancingActivities 6574000.00
changeToNetincome 42857000.00
capitalExpenditures 106480000
changeReceivables 23466000.00
cashFlowsOtherOperating -4498000.00
cashAndCashEquivalentsChanges 215695000.00
changeInWorkingCapital 22547000.00
stockBasedCompensation 8350000.00
otherNonCashItems 914000.00
freeCashFlow -33720000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
investments -11616000.00
changeToLiabilities -30315000.00
totalCashflowsFromInvestingActivities -107186000.00
netBorrowings 6277000.00
totalCashFromFinancingActivities 6577000.00
changeToOperatingActivities -14599000.00
netIncome -186835000.00
changeInCash -23712000.00
beginPeriodCashFlow 43827000.00
endPeriodCashFlow 20115000.00
totalCashFromOperatingActivities 76897000.00
depreciation 217697000.00
otherCashflowsFromInvestingActivities 9421000.00
dividendsPaid 1855000.00
changeToInventory -1000.00
changeToAccountReceivables -1965000.00
salePurchaseOfStock -5813000.00
otherCashflowsFromFinancingActivities 683265000.00
changeToNetincome 251870000.00
capitalExpenditures 116828000
changeReceivables -1965000.00
cashFlowsOtherOperating -5334000.00
cashAndCashEquivalentsChanges -23712000.00
changeInWorkingCapital -37615000.00
stockBasedCompensation 4870000.00
otherNonCashItems 85535000.00
freeCashFlow -39931000.00
2015-09-30
date 2015-09-30
filing_date 2015-11-06
currency_symbol USD
investments -33318000.00
changeToLiabilities 14658000.00
totalCashflowsFromInvestingActivities -107899000.00
netBorrowings -228986000.00
totalCashFromFinancingActivities -32770000.00
netIncome -156042000.00
changeInCash -851000.00
beginPeriodCashFlow 44678000.00
endPeriodCashFlow 43827000.00
totalCashFromOperatingActivities 139818000.00
depreciation 333922000.00
otherCashflowsFromInvestingActivities -291000.00
dividendsPaid 2039000.00
changeToInventory 56000.00
changeToAccountReceivables 4057000.00
salePurchaseOfStock 196216000.00
otherCashflowsFromFinancingActivities 27602000.00
changeToNetincome 222350000.00
capitalExpenditures 106969000
changeReceivables 4057000.00
cashFlowsOtherOperating 1487000.00
cashAndCashEquivalentsChanges -851000.00
changeInWorkingCapital 20258000.00
stockBasedCompensation 4402000.00
otherNonCashItems 877000.00
freeCashFlow 32849000.00
2015-06-30
date 2015-06-30
filing_date 2015-08-10
currency_symbol USD
investments -1675000.00
changeToLiabilities 10044000.00
totalCashflowsFromInvestingActivities -526410000.00
netBorrowings 106112000.00
totalCashFromFinancingActivities 438802000.00
netIncome -211352000.00
changeInCash 13035000.00
beginPeriodCashFlow 31643000.00
endPeriodCashFlow 44678000.00
totalCashFromOperatingActivities 100643000.00
depreciation 424972000.00
otherCashflowsFromInvestingActivities -446000.00
dividendsPaid 1759000.00
changeToInventory 189000.00
changeToAccountReceivables 2050000.00
salePurchaseOfStock 332690000.00
otherCashflowsFromFinancingActivities 304743000.00
changeToNetincome 238593000.00
capitalExpenditures 524735000
changeReceivables 2050000.00
cashFlowsOtherOperating 3194000.00
cashAndCashEquivalentsChanges 13035000.00
changeInWorkingCapital 15477000.00
stockBasedCompensation 4333000.00
otherNonCashItems 829000.00
freeCashFlow -424092000.00
2015-03-31
date 2015-03-31
filing_date 2015-05-07
currency_symbol USD
changeToLiabilities 6378000.00
totalCashflowsFromInvestingActivities -153555000.00
netBorrowings -61929000.00
totalCashFromFinancingActivities 55872000.00
netIncome 6439000.00
changeInCash 1460000.00
beginPeriodCashFlow 30183000.00
endPeriodCashFlow 31643000.00
totalCashFromOperatingActivities 99143000.00
depreciation 59677000.00
otherCashflowsFromInvestingActivities -158000.00
dividendsPaid 2315000.00
changeToInventory -20000.00
changeToAccountReceivables 7005000.00
salePurchaseOfStock 117801000.00
otherCashflowsFromFinancingActivities 55872000.00
changeToNetincome 32555000.00
capitalExpenditures 153555000
changeReceivables 7005000.00
cashFlowsOtherOperating -13691000.00
cashAndCashEquivalentsChanges 1460000.00
changeInWorkingCapital -328000.00
stockBasedCompensation 4924000.00
otherNonCashItems 26006000.00
freeCashFlow -54412000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
investments -627000.00
changeToLiabilities -9450000.00
totalCashflowsFromInvestingActivities -192916000.00
netBorrowings 82389000.00
totalCashFromFinancingActivities 78061000.00
changeToOperatingActivities 19147000.00
netIncome 99917000.00
changeInCash -10461000.00
beginPeriodCashFlow 40644000.00
endPeriodCashFlow 30183000.00
totalCashFromOperatingActivities 104394000.00
depreciation 170005000.00
otherCashflowsFromInvestingActivities -953000.00
dividendsPaid 2314000.00
changeToInventory 19180000.00
changeToAccountReceivables -5544000.00
salePurchaseOfStock -1155000.00
otherCashflowsFromFinancingActivities 1172393000.00
changeToNetincome -47583000.00
capitalExpenditures 192335000
changeReceivables -5544000.00
cashFlowsOtherOperating 12629000.00
cashAndCashEquivalentsChanges -10461000.00
changeInWorkingCapital -2365000.00
stockBasedCompensation 4429000.00
otherNonCashItems -227817000.00
freeCashFlow -87941000.00
2014-09-30
date 2014-09-30
filing_date 2014-11-06
currency_symbol USD
investments -91539000.00
changeToLiabilities 14244000.00
totalCashflowsFromInvestingActivities -765436000.00
netBorrowings 92681000.00
totalCashFromFinancingActivities 676798000.00
netIncome 44641000.00
changeInCash 3651000.00
beginPeriodCashFlow 36993000.00
endPeriodCashFlow 40644000.00
totalCashFromOperatingActivities 92289000.00
depreciation 29687000.00
otherCashflowsFromInvestingActivities -42281000.00
dividendsPaid 0.00
changeToInventory -62000.00
changeToAccountReceivables -16006000.00
salePurchaseOfStock 580944000.00
otherCashflowsFromFinancingActivities 261945000.00
changeToNetincome 6382000.00
capitalExpenditures 731585000
changeReceivables -16006000.00
cashFlowsOtherOperating -2966000.00
cashAndCashEquivalentsChanges 3651000.00
changeInWorkingCapital -4790000.00
stockBasedCompensation 2069000.00
otherNonCashItems 686000.00
freeCashFlow -639296000.00
2014-06-30
date 2014-06-30
filing_date 2014-08-07
currency_symbol USD
changeToLiabilities -2395000.00
totalCashflowsFromInvestingActivities -124461000.00
netBorrowings -91957000.00
totalCashFromFinancingActivities 47900000.00
netIncome 27824000.00
changeInCash 11679000.00
beginPeriodCashFlow 25314000.00
endPeriodCashFlow 36993000.00
totalCashFromOperatingActivities 88240000.00
depreciation 40021000.00
otherCashflowsFromInvestingActivities -339000.00
dividendsPaid 0.00
changeToInventory 1235000.00
changeToAccountReceivables -7106000.00
salePurchaseOfStock 139857000.00
otherCashflowsFromFinancingActivities -91135000.00
changeToNetincome 25167000.00
capitalExpenditures 124461000
changeReceivables -7106000.00
cashFlowsOtherOperating 2902000.00
cashAndCashEquivalentsChanges 11679000.00
changeInWorkingCapital -5364000.00
stockBasedCompensation 1128000.00
otherNonCashItems 9468000.00
freeCashFlow -36221000.00
2014-03-31
date 2014-03-31
filing_date 2014-05-09
currency_symbol USD
changeToLiabilities 7886000.00
totalCashflowsFromInvestingActivities -399184000.00
netBorrowings 126918000.00
totalCashFromFinancingActivities 337477000.00
netIncome 23589000.00
changeInCash 9759000.00
beginPeriodCashFlow 15555000.00
endPeriodCashFlow 25314000.00
totalCashFromOperatingActivities 71466000.00
depreciation 30973000.00
otherCashflowsFromInvestingActivities -584000.00
dividendsPaid 0.00
changeToInventory -258000.00
changeToAccountReceivables -13485000.00
salePurchaseOfStock 210559000.00
otherCashflowsFromFinancingActivities 128833000.00
changeToNetincome 19122000.00
capitalExpenditures 399195000
changeReceivables -13485000.00
cashFlowsOtherOperating 3109000.00
cashAndCashEquivalentsChanges 9759000.00
changeInWorkingCapital -2748000.00
stockBasedCompensation 2190000.00
otherNonCashItems 3861000.00
freeCashFlow -327729000.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
investments -4083000.00
changeToLiabilities 13218000.00
totalCashflowsFromInvestingActivities -109968000.00
netBorrowings 7163000.00
totalCashFromFinancingActivities 8293000.00
netIncome 20124000.00
changeInCash -37545000.00
beginPeriodCashFlow 53100000.00
endPeriodCashFlow 15555000.00
totalCashFromOperatingActivities 64130000.00
depreciation 66597000.00
otherCashflowsFromInvestingActivities 2741000.00
dividendsPaid 0.00
changeToInventory 245000.00
changeToAccountReceivables -6893000.00
salePurchaseOfStock 381000.00
otherCashflowsFromFinancingActivities 186037000.00
changeToNetincome 9456000.00
capitalExpenditures 109978000
changeReceivables -6893000.00
cashFlowsOtherOperating 3800000.00
cashAndCashEquivalentsChanges -37545000.00
changeInWorkingCapital 10370000.00
stockBasedCompensation 326000.00
otherNonCashItems -44787000.00
freeCashFlow -45848000.00
2013-09-30
date 2013-09-30
filing_date 2013-11-05
currency_symbol USD
investments -440000000.00
changeToLiabilities 2773000.00
totalCashflowsFromInvestingActivities -691497000.00
netBorrowings 440548000.00
totalCashFromFinancingActivities 620850000.00
netIncome 14596000.00
changeInCash -28798000.00
beginPeriodCashFlow 81898000.00
endPeriodCashFlow 53100000.00
totalCashFromOperatingActivities 41849000.00
depreciation 19118000.00
otherCashflowsFromInvestingActivities -3342000.00
dividendsPaid 0.00
changeToInventory 405000.00
changeToAccountReceivables -6537000.00
salePurchaseOfStock 180302000.00
otherCashflowsFromFinancingActivities 443106000.00
changeToNetincome 5855000.00
capitalExpenditures 691505000
changeReceivables -6537000.00
cashFlowsOtherOperating 7080000.00
cashAndCashEquivalentsChanges -28798000.00
changeInWorkingCapital -1708000.00
stockBasedCompensation 490000.00
otherNonCashItems 254000.00
freeCashFlow -649656000.00
2013-06-30
date 2013-06-30
filing_date 2013-08-08
currency_symbol USD
changeToLiabilities 1334000.00
totalCashflowsFromInvestingActivities -64581000.00
netBorrowings -36572000.00
totalCashFromFinancingActivities 108020000.00
netIncome 14471000.00
changeInCash 76382000.00
beginPeriodCashFlow 5516000.00
endPeriodCashFlow 81898000.00
totalCashFromOperatingActivities 32943000.00
depreciation 10902000.00
otherCashflowsFromInvestingActivities -1268000.00
dividendsPaid 0.00
changeToInventory -7000.00
changeToAccountReceivables -2590000.00
salePurchaseOfStock 144592000.00
otherCashflowsFromFinancingActivities 108020000.00
changeToNetincome 8062000.00
capitalExpenditures 64626000
changeReceivables -2590000.00
cashFlowsOtherOperating -3352000.00
cashAndCashEquivalentsChanges 76382000.00
changeInWorkingCapital -723000.00
stockBasedCompensation 281000.00
otherNonCashItems 210000.00
freeCashFlow -31683000.00
2013-03-31
date 2013-03-31
filing_date 2013-05-09
currency_symbol USD
investments -289000.00
changeToLiabilities 3135000.00
totalCashflowsFromInvestingActivities -74094000.00
netBorrowings 36500000.00
totalCashFromFinancingActivities 36397000.00
netIncome 5396000.00
changeInCash -20842000.00
beginPeriodCashFlow 26358000.00
endPeriodCashFlow 5516000.00
totalCashFromOperatingActivities 16855000.00
depreciation 10738000000.00
otherCashflowsFromInvestingActivities -18843000.00
dividendsPaid 0.00
changeToInventory -89000.00
changeToAccountReceivables -4485000.00
salePurchaseOfStock -103000.00
otherCashflowsFromFinancingActivities 36397000.00
changeToNetincome 3808000.00
capitalExpenditures 73814000
changeReceivables -4485000.00
cashFlowsOtherOperating -1844000.00
cashAndCashEquivalentsChanges -20842000.00
changeInWorkingCapital -1746000.00
stockBasedCompensation 655000.00
otherNonCashItems -10728612000.00
freeCashFlow -56959000.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
changeToLiabilities 3735000.00
totalCashflowsFromInvestingActivities -183078000.00
totalCashFromFinancingActivities 104813000.00
netIncome -51897000.00
changeInCash 25083000.00
beginPeriodCashFlow 1275000.00
endPeriodCashFlow 26358000.00
totalCashFromOperatingActivities 17910000.00
depreciation 26273000000.00
otherCashflowsFromInvestingActivities 0.00
dividendsPaid 0.00
changeToInventory -595000.00
changeToAccountReceivables 5316000.00
salePurchaseOfStock 0.00
otherCashflowsFromFinancingActivities 104813000.00
capitalExpenditures 95882000
changeInWorkingCapital 2752000.00
stockBasedCompensation 2609000.00
otherNonCashItems -81111554000.00
freeCashFlow -77972000.00
2012-09-30
date 2012-09-30
filing_date 2012-11-16
currency_symbol USD
changeToLiabilities 1361000.00
totalCashFromFinancingActivities 15634851.00
netIncome 435567.00
changeInCash -791717.00
beginPeriodCashFlow 2066717.00
endPeriodCashFlow 1275000.00
totalCashFromOperatingActivities 9472679.00
changeToInventory -224730.00
changeToAccountReceivables -1196251.00
otherCashflowsFromFinancingActivities 15634851.00
capitalExpenditures 24998880
changeInWorkingCapital -608699.00
stockBasedCompensation 290779.00
otherNonCashItems 9355032.00
freeCashFlow -15526201.00
2012-06-30
date 2012-06-30
filing_date 2012-06-30
currency_symbol USD
totalCashFromFinancingActivities 16082179.00
netIncome 13581302.00
changeInCash -6976648.00
beginPeriodCashFlow 9043365.00
endPeriodCashFlow 2066717.00
totalCashFromOperatingActivities 3152869.00
changeToInventory -631278.00
changeToAccountReceivables 502223.00
otherCashflowsFromFinancingActivities 16082179.00
capitalExpenditures 23795498
changeInWorkingCapital -6506477.00
stockBasedCompensation 291111.00
otherNonCashItems -4213067.00
freeCashFlow -20642629.00
2012-03-31
date 2012-03-31
filing_date 2012-03-31
currency_symbol USD
totalCashFromFinancingActivities 16254970.00
netIncome 1359131.00
changeInCash 2240976.00
beginPeriodCashFlow 6802389.00
endPeriodCashFlow 9043365.00
totalCashFromOperatingActivities 19156452.00
changeToInventory 812008.00
changeToAccountReceivables -3561972.00
otherCashflowsFromFinancingActivities 16254970.00
capitalExpenditures 31812622
changeInWorkingCapital 7913176.00
stockBasedCompensation 291110.00
otherNonCashItems 9593035.00
freeCashFlow -12656170.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
changeToLiabilities 8120000.00
totalCashFromFinancingActivities 13064552.00
netIncome -8957244.00
changeInCash 3584306.00
beginPeriodCashFlow 3218083.00
endPeriodCashFlow 6802389.00
totalCashFromOperatingActivities 16343928.00
otherCashflowsFromInvestingActivities 66000.00
changeToInventory 16363.00
changeToAccountReceivables 4677847.00
otherCashflowsFromFinancingActivities 13064552.00
capitalExpenditures 25838757
changeInWorkingCapital 7727872.00
stockBasedCompensation 285104.00
otherNonCashItems 17288196.00
freeCashFlow -9494829.00
2011-09-30
date 2011-09-30
filing_date 2011-09-30
currency_symbol USD
totalCashFromFinancingActivities 12285441.00
netIncome 2088621.00
changeInCash 680014.00
beginPeriodCashFlow 2538069.00
endPeriodCashFlow 3218083.00
totalCashFromOperatingActivities 520880.00
changeToInventory -687879.00
changeToAccountReceivables -11807341.00
otherCashflowsFromFinancingActivities 12285441.00
capitalExpenditures 18100418
changeInWorkingCapital -5622602.00
stockBasedCompensation 259186.00
otherNonCashItems 3795675.00
freeCashFlow -17579538.00
2011-06-30
date 2011-06-30
filing_date 2011-06-30
currency_symbol USD
totalCashFromFinancingActivities 9909186.00
netIncome 3472611.00
changeInCash 1453175.00
beginPeriodCashFlow 1084894.00
endPeriodCashFlow 2538069.00
totalCashFromOperatingActivities 7951492.00
changeToInventory -78962.00
changeToAccountReceivables 287880.00
otherCashflowsFromFinancingActivities 9909186.00
capitalExpenditures 17165426
changeInWorkingCapital 555917.00
otherNonCashItems 3922964.00
freeCashFlow -9213934.00
2011-03-31
date 2011-03-31
filing_date 2011-03-31
currency_symbol USD
totalCashFromFinancingActivities 13383313.00
netIncome 2850961.00
changeInCash -3004851.00
beginPeriodCashFlow 4089745.00
endPeriodCashFlow 1084894.00
totalCashFromOperatingActivities 5567894.00
changeToInventory -121491.00
changeToAccountReceivables 976033.00
otherCashflowsFromFinancingActivities 13383313.00
capitalExpenditures 21339980
changeInWorkingCapital -1481267.00
otherNonCashItems 4198200.00
freeCashFlow -15772086.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
changeToLiabilities 2310000.00
totalCashFromFinancingActivities 12900693.00
netIncome -341411.00
changeInCash 492230.00
beginPeriodCashFlow 3597515.00
endPeriodCashFlow 4089745.00
totalCashFromOperatingActivities 32065.00
dividendsPaid 5579000.00
changeToInventory -5117049.00
changeToAccountReceivables -1279270.00
otherCashflowsFromFinancingActivities 12900693.00
capitalExpenditures 13622891
changeInWorkingCapital -3965778.00
otherNonCashItems 4339254.00
freeCashFlow -13590826.00
2009-12-31
date 2009-12-31
currency_symbol USD
totalCashFromFinancingActivities 23849000.00
endPeriodCashFlow 3597515.00
totalCashFromOperatingActivities 2702000.00
dividendsPaid 600000.00
changeToInventory 83000.00
otherCashflowsFromFinancingActivities 16799000.00
capitalExpenditures 26632000
yearly
2022-12-31
date 2022-12-31
filing_date 2023-02-23
currency_symbol USD
investments -3330000000.00
changeToLiabilities 126000000.00
totalCashflowsFromInvestingActivities -3330000000.00
netBorrowings -320000000.00
totalCashFromFinancingActivities -3503000000.00
changeToOperatingActivities 161000000.00
netIncome 4562000000.00
changeInCash -508000000.00
beginPeriodCashFlow 672000000.00
endPeriodCashFlow 164000000.00
totalCashFromOperatingActivities 6325000000.00
depreciation 1344000000.00
otherCashflowsFromInvestingActivities 175000000.00
dividendsPaid 1572000000.00
changeToAccountReceivables -47000000.00
salePurchaseOfStock -1251000000.00
otherCashflowsFromFinancingActivities 6061000000.00
changeToNetincome 1468000000.00
capitalExpenditures 3505000000
changeReceivables -47000000.00
cashFlowsOtherOperating 216000000.00
cashAndCashEquivalentsChanges -508000000.00
changeInWorkingCapital -199000000.00
stockBasedCompensation 55000000.00
otherNonCashItems -157000000.00
freeCashFlow 2820000000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
investments -105000000.00
changeToLiabilities -41000000.00
totalCashflowsFromInvestingActivities -1539000000.00
netBorrowings -680000000.00
totalCashFromFinancingActivities -1841000000.00
changeToOperatingActivities 121000000.00
netIncome 2276000000.00
changeInCash 564000000.00
beginPeriodCashFlow 108000000.00
endPeriodCashFlow 672000000.00
totalCashFromOperatingActivities 3944000000.00
issuanceOfCapitalStock 0.00
depreciation 1275000000.00
otherCashflowsFromInvestingActivities 45000000.00
dividendsPaid 312000000.00
changeToInventory 320000000.00
changeToAccountReceivables -196000000.00
salePurchaseOfStock -525000000.00
otherCashflowsFromFinancingActivities -324000000.00
changeToNetincome 357000000.00
capitalExpenditures 2299000000
changeReceivables -196000000.00
cashFlowsOtherOperating 153000000.00
cashAndCashEquivalentsChanges 564000000.00
changeInWorkingCapital 36000000.00
stockBasedCompensation 51000000.00
otherNonCashItems -300000000.00
freeCashFlow 1645000000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
investments -168000000.00
changeToLiabilities -61000000.00
totalCashflowsFromInvestingActivities -2101000000.00
netBorrowings 397000000.00
totalCashFromFinancingActivities -37000000.00
changeToOperatingActivities -38000000.00
netIncome -4672000000.00
changeInCash -20000000.00
beginPeriodCashFlow 128000000.00
endPeriodCashFlow 108000000.00
totalCashFromOperatingActivities 2118000000.00
issuanceOfCapitalStock 0.00
depreciation 7661000000.00
otherCashflowsFromInvestingActivities -63000000.00
dividendsPaid 236000000.00
changeToInventory -101000000.00
changeToAccountReceivables 217000000.00
salePurchaseOfStock -137000000.00
otherCashflowsFromFinancingActivities -74000000.00
changeToNetincome 5139000000.00
capitalExpenditures 2044000000
changeReceivables 217000000.00
cashFlowsOtherOperating 1495000000.00
cashAndCashEquivalentsChanges -20000000.00
changeInWorkingCapital 97000000.00
stockBasedCompensation 37000000.00
otherNonCashItems 37000000.00
freeCashFlow 74000000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
investments -819000000.00
changeToLiabilities 1000000.00
totalCashflowsFromInvestingActivities -3888000000.00
netBorrowings 2350000000.00
totalCashFromFinancingActivities 2101000000.00
changeToOperatingActivities 159000000.00
netIncome 315000000.00
changeInCash -92000000.00
beginPeriodCashFlow 215000000.00
endPeriodCashFlow 123000000.00
totalCashFromOperatingActivities 2734000000.00
issuanceOfCapitalStock 1106000000.00
depreciation 2480000000.00
otherCashflowsFromInvestingActivities 175000000.00
dividendsPaid 112000000.00
changeToInventory -10000000.00
changeToAccountReceivables -187000000.00
salePurchaseOfStock -606000000.00
otherCashflowsFromFinancingActivities 5431000000.00
changeToNetincome 1134000000.00
capitalExpenditures 3702000000
changeReceivables -187000000.00
cashFlowsOtherOperating 1465000000.00
cashAndCashEquivalentsChanges -92000000.00
changeInWorkingCapital -172000000.00
stockBasedCompensation 48000000.00
otherNonCashItems 16000000.00
freeCashFlow -968000000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
investments -551608000.00
changeToLiabilities -18268000.00
totalCashflowsFromInvestingActivities -3503043000.00
netBorrowings 2651500000.00
totalCashFromFinancingActivities 2040608000.00
changeToOperatingActivities 15000000.00
netIncome 944895000.00
changeInCash 102070000.00
beginPeriodCashFlow 112446000.00
endPeriodCashFlow 214516000.00
totalCashFromOperatingActivities 1564505000.00
issuanceOfCapitalStock 305773000.00
depreciation 623039000.00
otherCashflowsFromInvestingActivities 84247000.00
dividendsPaid 37313000.00
changeToInventory -14774000.00
changeToAccountReceivables 13160000.00
salePurchaseOfStock -14460000.00
otherCashflowsFromFinancingActivities 3587108000.00
changeToNetincome -22530000.00
capitalExpenditures 3482825000
changeReceivables 13160000.00
cashFlowsOtherOperating 648277000.00
cashAndCashEquivalentsChanges 102070000.00
changeInWorkingCapital 4806000.00
stockBasedCompensation 26764000.00
otherNonCashItems -204356000.00
freeCashFlow -1918320000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
investments -407638000.00
changeToLiabilities 62098000.00
totalCashflowsFromInvestingActivities -3132282000.00
netBorrowings 360704000.00
totalCashFromFinancingActivities 689529000.00
changeToOperatingActivities 13000000.00
netIncome 516757000.00
changeInCash -1554128000.00
beginPeriodCashFlow 1666574000.00
endPeriodCashFlow 112446000.00
totalCashFromOperatingActivities 888625000.00
depreciation 326759000.00
otherCashflowsFromInvestingActivities 96685000.00
dividendsPaid 37000000.00
changeToInventory -2245000.00
changeToAccountReceivables -97314000.00
salePurchaseOfStock 328825000.00
otherCashflowsFromFinancingActivities 702685000.00
changeToNetincome 88098000.00
capitalExpenditures 3301837000
changeReceivables -97314000.00
cashFlowsOtherOperating 315897000.00
cashAndCashEquivalentsChanges -1554128000.00
changeInWorkingCapital -48323000.00
stockBasedCompensation 25537000.00
otherNonCashItems 88462000.00
freeCashFlow -2413212000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
investments -208066000.00
changeToLiabilities 18984000.00
totalCashflowsFromInvestingActivities -1310242000.00
netBorrowings 583376000.00
totalCashFromFinancingActivities 2624621000.00
changeToOperatingActivities 2569000.00
netIncome -164908000.00
changeInCash 1646459000.00
beginPeriodCashFlow 20115000.00
endPeriodCashFlow 1666574000.00
totalCashFromOperatingActivities 332080000.00
depreciation 178015000.00
otherCashflowsFromInvestingActivities -126621000.00
dividendsPaid 37000000.00
changeToInventory -255000.00
changeToAccountReceivables -33736000.00
salePurchaseOfStock 2041245000.00
otherCashflowsFromFinancingActivities 1112118000.00
changeToNetincome 330908000.00
capitalExpenditures 1191167000
changeReceivables -33736000.00
cashFlowsOtherOperating 177306000.00
cashAndCashEquivalentsChanges 1646459000.00
changeInWorkingCapital -15716000.00
stockBasedCompensation 26453000.00
otherNonCashItems 3781000.00
freeCashFlow -859087000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
investments -46609000.00
changeToLiabilities 765000.00
totalCashflowsFromInvestingActivities -895050000.00
netBorrowings -178526000.00
totalCashFromFinancingActivities 468481000.00
changeToOperatingActivities -14599000.00
netIncome -547790000.00
changeInCash -10068000.00
beginPeriodCashFlow 30183000.00
endPeriodCashFlow 20115000.00
totalCashFromOperatingActivities 416501000.00
depreciation 217697000.00
otherCashflowsFromInvestingActivities 8526000.00
dividendsPaid 37313000.00
changeToInventory 224000.00
changeToAccountReceivables 11147000.00
salePurchaseOfStock 647007000.00
otherCashflowsFromFinancingActivities 420794000.00
changeToNetincome 745368000.00
capitalExpenditures 902087000
changeReceivables 11147000.00
cashFlowsOtherOperating -14344000.00
cashAndCashEquivalentsChanges -10068000.00
changeInWorkingCapital -2208000.00
stockBasedCompensation 18529000.00
otherNonCashItems 931818000.00
freeCashFlow -485586000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
investments -92166000.00
changeToLiabilities 10285000.00
totalCashflowsFromInvestingActivities -1481997000.00
netBorrowings 210031000.00
totalCashFromFinancingActivities 1140236000.00
changeToOperatingActivities 19147000.00
netIncome 195971000.00
changeInCash 14628000.00
beginPeriodCashFlow 15555000.00
endPeriodCashFlow 30183000.00
totalCashFromOperatingActivities 356389000.00
depreciation 170005000.00
otherCashflowsFromInvestingActivities -44157000.00
dividendsPaid 2314000.00
changeToInventory 915000.00
changeToAccountReceivables -42141000.00
salePurchaseOfStock 930205000.00
otherCashflowsFromFinancingActivities 507704000.00
changeToNetincome 3088000.00
capitalExpenditures 1447576000
changeReceivables -42141000.00
cashFlowsOtherOperating 15674000.00
cashAndCashEquivalentsChanges 14628000.00
changeInWorkingCapital -15267000.00
stockBasedCompensation 9816000.00
otherNonCashItems -113121000.00
freeCashFlow -1091187000.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
investments -444372000.00
changeToLiabilities 20460000.00
totalCashflowsFromInvestingActivities -940140000.00
netBorrowings 447639000.00
totalCashFromFinancingActivities 773560000.00
netIncome 54587000.00
changeInCash -10803000.00
beginPeriodCashFlow 26358000.00
endPeriodCashFlow 15555000.00
totalCashFromOperatingActivities 155777000.00
depreciation 66597000.00
otherCashflowsFromInvestingActivities -20712000.00
dividendsPaid 0.00
changeToInventory 554000.00
changeToAccountReceivables -20505000.00
salePurchaseOfStock 325172000.00
otherCashflowsFromFinancingActivities 499880000.00
changeToNetincome 27181000.00
capitalExpenditures 939923000
changeReceivables -20505000.00
cashFlowsOtherOperating 5684000.00
cashAndCashEquivalentsChanges -10803000.00
changeInWorkingCapital 6193000.00
stockBasedCompensation 1752000.00
otherNonCashItems -4915000.00
freeCashFlow -784146000.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
investments -6637000.00
changeToLiabilities 5933000.00
totalCashflowsFromInvestingActivities -183078000.00
netBorrowings -85500000.00
totalCashFromFinancingActivities 152785000.00
netIncome -36521000.00
changeInCash 19399000.00
beginPeriodCashFlow 6959000.00
endPeriodCashFlow 26358000.00
totalCashFromOperatingActivities 49692000.00
depreciation 26273000000.00
otherCashflowsFromInvestingActivities -64644000.00
dividendsPaid 0.00
changeToInventory -639000.00
changeToAccountReceivables 1060000.00
salePurchaseOfStock 238285000.00
otherCashflowsFromFinancingActivities 45671000.00
changeToNetincome 58348000.00
capitalExpenditures 176489000
changeReceivables 1060000.00
cashFlowsOtherOperating -5354000.00
cashAndCashEquivalentsChanges 19399000.00
changeInWorkingCapital 3550000.00
stockBasedCompensation 3482000.00
otherNonCashItems -26248722000.00
freeCashFlow -126797000.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
changeToLiabilities 8120000.00
totalCashFromFinancingActivities 48642492.00
netIncome -545051.00
changeInCash 2712644.00
beginPeriodCashFlow 4089745.00
endPeriodCashFlow 6802389.00
totalCashFromOperatingActivities 30384194.00
otherCashflowsFromInvestingActivities 66000.00
changeToInventory -871969.00
changeToAccountReceivables -5865581.00
otherCashflowsFromFinancingActivities 48642492.00
capitalExpenditures 82444581
changeInWorkingCapital 1179920.00
stockBasedCompensation 544290.00
otherNonCashItems 29205035.00
freeCashFlow -52060387.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
changeToLiabilities 2310000.00
totalCashFromFinancingActivities 49618254.00
netIncome 8216219.00
changeInCash 1659437.00
beginPeriodCashFlow 2430308.00
endPeriodCashFlow 4089745.00
totalCashFromOperatingActivities 5175824.00
dividendsPaid 5579000.00
changeToInventory -4896909.00
changeToAccountReceivables -8616157.00
otherCashflowsFromFinancingActivities 73568254.00
capitalExpenditures 54264166
changeInWorkingCapital -11529999.00
otherNonCashItems 8489604.00
freeCashFlow -49088342.00
2009-12-31
date 2009-12-31
filing_date 2009-12-31
currency_symbol USD
totalCashFromFinancingActivities 23849250.00
netIncome -2706082.00
changeInCash -5598801.00
beginPeriodCashFlow 8029109.00
endPeriodCashFlow 2430308.00
totalCashFromOperatingActivities 2701566.00
changeToInventory 83048.00
changeToAccountReceivables -956336.00
otherCashflowsFromFinancingActivities 23849250.00
capitalExpenditures 26631591
changeInWorkingCapital -1916707.00
otherNonCashItems 7324355.00
freeCashFlow -23930025.00
Income_Statement
currency_symbol USD
quarterly
2023-09-30
date 2023-09-30
filing_date 2023-11-08
currency_symbol USD
incomeBeforeTax 1269000000.00
minorityInterest -78000000.00
netIncome 915000000.00
sellingGeneralAdministrative 34000000.00
grossProfit 2175000000.00
reconciledDepreciation 442000000.00
ebit 1150000000.00
ebitda 1592000000.00
depreciationAndAmortization 442000000.00
operatingIncome 16000000.00
otherOperatingExpenses 1000000000.00
interestExpense 41000000.00
taxProvision 276000000.00
netInterestIncome -41000000.00
incomeTaxExpense 276000000.00
totalRevenue 2340000000.00
totalOperatingExpenses 835000000.00
costOfRevenue 165000000.00
totalOtherIncomeExpenseNet 1253000000.00
netIncomeFromContinuingOps 993000000.00
2023-06-30
date 2023-06-30
filing_date 2023-08-03
currency_symbol USD
incomeBeforeTax 751000000.00
minorityInterest -30000000.00
netIncome 556000000.00
sellingGeneralAdministrative 37000000.00
grossProfit 1048000000.00
reconciledDepreciation 432000000.00
ebit 981000000.00
ebitda 1413000000.00
depreciationAndAmortization 432000000.00
nonOperatingIncomeNetOther -198000000.00
operatingIncome 1000000000.00
otherOperatingExpenses 894000000.00
interestExpense 51000000.00
taxProvision 165000000.00
netInterestIncome -51000000.00
incomeTaxExpense 165000000.00
totalRevenue 1896000000.00
totalOperatingExpenses 46000000.00
costOfRevenue 848000000.00
totalOtherIncomeExpenseNet -200000000.00
netIncomeFromContinuingOps 586000000.00
netIncomeApplicableToCommonShares 556000000.00
2023-03-31
date 2023-03-31
filing_date 2023-05-03
currency_symbol USD
incomeBeforeTax 953000000.00
minorityInterest -34000000.00
netIncome 712000000.00
sellingGeneralAdministrative 40000000.00
grossProfit 1107000000.00
reconciledDepreciation 403000000.00
ebit 1025000000.00
ebitda 1489000000.00
depreciationAndAmortization 464000000.00
nonOperatingIncomeNetOther -26000000.00
operatingIncome 1025000000.00
otherOperatingExpenses 892000000.00
interestExpense 46000000.00
taxProvision 207000000.00
netInterestIncome -46000000.00
incomeTaxExpense 207000000.00
totalRevenue 1925000000.00
totalOperatingExpenses 74000000.00
costOfRevenue 818000000.00
totalOtherIncomeExpenseNet -72000000.00
netIncomeFromContinuingOps 746000000.00
netIncomeApplicableToCommonShares 712000000.00
2022-12-31
date 2022-12-31
filing_date 2023-02-21
currency_symbol USD
incomeBeforeTax 1289000000.00
minorityInterest -21000000.00
netIncome 1028000000.00
sellingGeneralAdministrative 35000000.00
grossProfit 1887000000.00
reconciledDepreciation 365000000.00
ebit 1252000000.00
ebitda 1617000000.00
depreciationAndAmortization 365000000.00
nonOperatingIncomeNetOther 70000000.00
operatingIncome 22000000.00
otherOperatingExpenses 774000000.00
interestExpense 37000000.00
taxProvision 261000000.00
netInterestIncome -37000000.00
incomeTaxExpense 261000000.00
totalRevenue 2030000000.00
totalOperatingExpenses 161000000.00
costOfRevenue 143000000.00
totalOtherIncomeExpenseNet 1267000000.00
netIncomeFromContinuingOps 1028000000.00
netIncomeApplicableToCommonShares 1007000000.00
2022-09-30
date 2022-09-30
filing_date 2022-11-07
currency_symbol USD
incomeBeforeTax 1560000000.00
minorityInterest -86000000.00
netIncome 1270000000.00
sellingGeneralAdministrative 34000000.00
grossProfit 2249000000.00
reconciledDepreciation 336000000.00
ebit 1517000000.00
ebitda 1853000000.00
depreciationAndAmortization 336000000.00
nonOperatingIncomeNetOther -11000000.00
operatingIncome 20000000.00
otherOperatingExpenses 823000000.00
interestExpense 43000000.00
taxProvision 290000000.00
netInterestIncome -43000000.00
incomeTaxExpense 290000000.00
totalRevenue 2437000000.00
totalOperatingExpenses 183000000.00
costOfRevenue 188000000.00
totalOtherIncomeExpenseNet 1540000000.00
netIncomeFromContinuingOps 1270000000.00
netIncomeApplicableToCommonShares 1184000000.00
2022-06-30
date 2022-06-30
filing_date 2022-08-03
currency_symbol USD
incomeBeforeTax 1863000000.00
minorityInterest 45000000.00
netIncome 1416000000.00
sellingGeneralAdministrative 39000000.00
grossProfit 2017000000.00
reconciledDepreciation 330000000.00
ebit 1978000000.00
ebitda 2309000000.00
depreciationAndAmortization 331000000.00
nonOperatingIncomeNetOther -76000000.00
operatingIncome 1978000000.00
otherOperatingExpenses 790000000.00
interestExpense 39000000.00
taxProvision 402000000.00
netInterestIncome -39000000.00
incomeTaxExpense 402000000.00
totalRevenue 2768000000.00
totalOperatingExpenses 39000000.00
costOfRevenue 751000000.00
totalOtherIncomeExpenseNet -115000000.00
netIncomeFromContinuingOps 1461000000.00
netIncomeApplicableToCommonShares 1416000000.00
2022-03-31
date 2022-03-31
filing_date 2022-05-02
currency_symbol USD
incomeBeforeTax 1024000000.00
minorityInterest -24000000.00
netIncome 803000000.00
sellingGeneralAdministrative 36000000.00
grossProfit 2239000000.00
reconciledDepreciation 313000000.00
ebit 984000000.00
ebitda 1297000000.00
depreciationAndAmortization 313000000.00
nonOperatingIncomeNetOther -596000000.00
operatingIncome 2000000.00
otherOperatingExpenses 748000000.00
interestExpense 40000000.00
taxProvision 221000000.00
interestIncome 0.00
netInterestIncome -40000000.00
incomeTaxExpense 221000000.00
totalRevenue 2408000000.00
totalOperatingExpenses 149000000.00
costOfRevenue 169000000.00
totalOtherIncomeExpenseNet 1022000000.00
netIncomeFromContinuingOps 803000000.00
netIncomeApplicableToCommonShares 779000000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
incomeBeforeTax 1330000000.00
minorityInterest -49000000.00
netIncome 1051000000.00
sellingGeneralAdministrative 47000000.00
grossProfit -5000000.00
reconciledDepreciation 320000000.00
ebit 1301000000.00
ebitda 1621000000.00
depreciationAndAmortization 320000000.00
nonOperatingIncomeNetOther 48000000.00
operatingIncome 1000000.00
otherOperatingExpenses 711000000.00
interestExpense 29000000.00
taxProvision 279000000.00
interestIncome 0.00
netInterestIncome -29000000.00
incomeTaxExpense 279000000.00
totalRevenue 2022000000.00
totalOperatingExpenses 140000000.00
costOfRevenue 10000000.00
totalOtherIncomeExpenseNet 1329000000.00
netIncomeFromContinuingOps 1051000000.00
netIncomeApplicableToCommonShares 1002000000.00
2021-09-30
date 2021-09-30
filing_date 2021-11-04
currency_symbol USD
incomeBeforeTax 867000000.00
minorityInterest -25000000.00
netIncome 649000000.00
sellingGeneralAdministrative 38000000.00
grossProfit 1202000000.00
reconciledDepreciation 341000000.00
ebit 1166000000.00
ebitda 1507000000.00
depreciationAndAmortization 341000000.00
nonOperatingIncomeNetOther -240000000.00
operatingIncome 1164000000.00
otherOperatingExpenses 745000000.00
interestExpense 57000000.00
taxProvision 193000000.00
interestIncome 1000000.00
netInterestIncome -57000000.00
incomeTaxExpense 193000000.00
totalRevenue 1909000000.00
totalOperatingExpenses 38000000.00
costOfRevenue 707000000.00
totalOtherIncomeExpenseNet -240000000.00
netIncomeFromContinuingOps 674000000.00
netIncomeApplicableToCommonShares 649000000.00
2021-06-30
date 2021-06-30
filing_date 2021-08-02
currency_symbol USD
incomeBeforeTax 422000000.00
minorityInterest 964000000.00
netIncome 328000000.00
sellingGeneralAdministrative 36000000.00
grossProfit 1570000000.00
reconciledDepreciation 341000000.00
ebit 365000000.00
ebitda 706000000.00
depreciationAndAmortization 341000000.00
nonOperatingIncomeNetOther -476000000.00
operatingIncome 2000000.00
otherOperatingExpenses 726000000.00
interestExpense 57000000.00
taxProvision 94000000.00
netInterestIncome -57000000.00
incomeTaxExpense 94000000.00
totalRevenue 1681000000.00
totalOperatingExpenses 157000000.00
costOfRevenue 111000000.00
totalOtherIncomeExpenseNet 420000000.00
netIncomeFromContinuingOps 328000000.00
netIncomeApplicableToCommonShares 311000000.00
2021-03-31
date 2021-03-31
filing_date 2021-05-07
currency_symbol USD
incomeBeforeTax 288000000.00
minorityInterest 3000000.00
netIncome 220000000.00
sellingGeneralAdministrative 25000000.00
grossProfit 674000000.00
reconciledDepreciation 273000000.00
ebit 650000000.00
ebitda 923000000.00
depreciationAndAmortization 273000000.00
nonOperatingIncomeNetOther -227000000.00
operatingIncome 571000000.00
otherOperatingExpenses 534000000.00
interestExpense 56000000.00
taxProvision 65000000.00
interestIncome 2000000.00
netInterestIncome -56000000.00
incomeTaxExpense 65000000.00
totalRevenue 1183000000.00
totalOperatingExpenses 25000000.00
costOfRevenue 509000000.00
totalOtherIncomeExpenseNet -305000000.00
netIncomeFromContinuingOps 223000000.00
netIncomeApplicableToCommonShares 220000000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
incomeBeforeTax -958000000.00
minorityInterest -17000000.00
netIncome -739000000.00
sellingGeneralAdministrative 24000000.00
grossProfit 300000000.00
reconciledDepreciation 268000000.00
ebit 277000000.00
ebitda 545000000.00
depreciationAndAmortization 268000000.00
nonOperatingIncomeNetOther -162000000.00
operatingIncome -746000000.00
otherOperatingExpenses 491000000.00
interestExpense 50000000.00
taxProvision -202000000.00
interestIncome 213000000.00
netInterestIncome -50000000.00
nonRecurring 1022000000.00
incomeTaxExpense -202000000.00
totalRevenue 767000000.00
totalOperatingExpenses 24000000.00
costOfRevenue 467000000.00
totalOtherIncomeExpenseNet -1184000000.00
netIncomeFromContinuingOps -756000000.00
netIncomeApplicableToCommonShares -739000000.00
2020-09-30
date 2020-09-30
filing_date 2020-11-05
currency_symbol USD
incomeBeforeTax -1409000000.00
minorityInterest 8000000.00
netIncome -1113000000.00
sellingGeneralAdministrative 20000000.00
grossProfit 217000000.00
reconciledDepreciation 286000000.00
ebit 195000000.00
ebitda 481000000.00
depreciationAndAmortization 286000000.00
nonOperatingIncomeNetOther -100000000.00
operatingIncome -1256000000.00
otherOperatingExpenses 524000000.00
interestExpense 53000000.00
taxProvision -304000000.00
interestIncome 151000000.00
netInterestIncome -53000000.00
nonRecurring 1451000000.00
incomeTaxExpense -304000000.00
totalRevenue 719000000.00
totalOperatingExpenses 22000000.00
costOfRevenue 502000000.00
totalOtherIncomeExpenseNet -1551000000.00
netIncomeFromContinuingOps -1105000000.00
netIncomeApplicableToCommonShares -1113000000.00
2020-06-30
date 2020-06-30
filing_date 2020-08-10
currency_symbol USD
incomeBeforeTax -3092000000.00
minorityInterest -18000000.00
netIncome -2393000000.00
sellingGeneralAdministrative 20000000.00
grossProfit -113000000.00
reconciledDepreciation 343000000.00
ebit -133000000.00
ebitda 210000000.00
depreciationAndAmortization 343000000.00
nonOperatingIncomeNetOther -374000000.00
operatingIncome -2672000000.00
otherOperatingExpenses 556000000.00
interestExpense 46000000.00
taxProvision -681000000.00
interestIncome 417000000.00
netInterestIncome -46000000.00
nonRecurring 2539000000.00
incomeTaxExpense -681000000.00
totalRevenue 423000000.00
totalOperatingExpenses 20000000.00
costOfRevenue 536000000.00
totalOtherIncomeExpenseNet -2913000000.00
netIncomeFromContinuingOps -2411000000.00
netIncomeApplicableToCommonShares -2393000000.00
2020-03-31
date 2020-03-31
filing_date 2020-05-08
currency_symbol USD
incomeBeforeTax -317000000.00
minorityInterest -128000000.00
netIncome -272000000.00
sellingGeneralAdministrative 24000000.00
grossProfit 233000000.00
reconciledDepreciation 407000000.00
ebit 208000000.00
ebitda 615000000.00
depreciationAndAmortization 407000000.00
nonOperatingIncomeNetOther 533000000.00
operatingIncome -802000000.00
otherOperatingExpenses 690000000.00
interestExpense 48000000.00
taxProvision 83000000.00
interestIncome 484000000.00
netInterestIncome -48000000.00
extraordinaryItems 179000000.00
nonRecurring 1009000000.00
incomeTaxExpense 83000000.00
totalRevenue 897000000.00
totalOperatingExpenses 26000000.00
costOfRevenue 664000000.00
totalOtherIncomeExpenseNet -476000000.00
netIncomeFromContinuingOps -400000000.00
netIncomeApplicableToCommonShares -272000000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
incomeBeforeTax -596000000.00
minorityInterest 15000000.00
netIncome -487000000.00
sellingGeneralAdministrative 36000000.00
grossProfit 442000000.00
ebit 1362000000.00
ebitda 1763000000.00
depreciationAndAmortization 401000000.00
nonOperatingIncomeNetOther -345000000.00
operatingIncome -384000000.00
otherOperatingExpenses 696000000.00
interestExpense 39000000.00
taxProvision -124000000.00
interestIncome 149000000.00
netInterestIncome -39000000.00
nonRecurring 790000000.00
incomeTaxExpense -124000000.00
totalRevenue 1102000000.00
totalOperatingExpenses 36000000.00
costOfRevenue 660000000.00
totalOtherIncomeExpenseNet -963000000.00
netIncomeFromContinuingOps -472000000.00
netIncomeApplicableToCommonShares -487000000.00
2019-09-30
date 2019-09-30
filing_date 2019-11-06
currency_symbol USD
incomeBeforeTax 490000000.00
minorityInterest 20000000.00
netIncome 368000000.00
sellingGeneralAdministrative 19000000.00
grossProfit 368000000.00
ebit 172000000.00
ebitda 537000000.00
depreciationAndAmortization 365000000.00
nonOperatingIncomeNetOther 179000000.00
operatingIncome 349000000.00
otherOperatingExpenses 624000000.00
interestExpense 38000000.00
taxProvision 102000000.00
interestIncome 139000000.00
netInterestIncome -38000000.00
incomeTaxExpense 102000000.00
totalRevenue 973000000.00
totalOperatingExpenses 19000000.00
costOfRevenue 605000000.00
totalOtherIncomeExpenseNet 179000000.00
netIncomeFromContinuingOps 388000000.00
netIncomeApplicableToCommonShares 368000000.00
2019-06-30
date 2019-06-30
filing_date 2019-08-09
currency_symbol USD
incomeBeforeTax 458000000.00
minorityInterest 7000000.00
netIncome 349000000.00
sellingGeneralAdministrative 22000000.00
grossProfit 434000000.00
ebit 413000000.00
ebitda 772000000.00
depreciationAndAmortization 359000000.00
nonOperatingIncomeNetOther 96000000.00
operatingIncome 411000000.00
otherOperatingExpenses 607000000.00
interestExpense 49000000.00
taxProvision 102000000.00
interestIncome 45000000.00
netInterestIncome -49000000.00
incomeTaxExpense 102000000.00
totalRevenue 1018000000.00
totalOperatingExpenses 23000000.00
costOfRevenue 584000000.00
totalOtherIncomeExpenseNet 96000000.00
netIncomeFromContinuingOps 356000000.00
netIncomeApplicableToCommonShares 349000000.00
2019-03-31
date 2019-03-31
filing_date 2019-05-10
currency_symbol USD
incomeBeforeTax 10000000.00
minorityInterest 33000000.00
netIncome 10000000.00
sellingGeneralAdministrative 27000000.00
grossProfit 347000000.00
ebit 320000000.00
ebitda 642000000.00
depreciationAndAmortization 322000000.00
nonOperatingIncomeNetOther -263000000.00
operatingIncome 319000000.00
otherOperatingExpenses 543000000.00
interestExpense 46000000.00
taxProvision -33000000.00
interestIncome 310000000.00
netInterestIncome -46000000.00
incomeTaxExpense -33000000.00
totalRevenue 862000000.00
totalOperatingExpenses 28000000.00
costOfRevenue 515000000.00
totalOtherIncomeExpenseNet -263000000.00
netIncomeFromContinuingOps 43000000.00
netIncomeApplicableToCommonShares 10000000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 391772000.00
minorityInterest -500000.00
netIncome 306660000.00
sellingGeneralAdministrative 19515000.00
grossProfit 250751000.00
ebit -197877000.00
ebitda 33761000.00
depreciationAndAmortization 231638000.00
nonOperatingIncomeNetOther 234715000.00
operatingIncome 194988000.00
otherOperatingExpenses 398760000.00
interestExpense 37931000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 85612000.00
totalRevenue 630579000.00
totalOperatingExpenses 18932000.00
costOfRevenue 379828000.00
totalOtherIncomeExpenseNet 197884000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 306160000.00
netIncomeApplicableToCommonShares 306660000.00
2018-09-30
date 2018-09-30
filing_date 2018-11-07
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 201693000.00
minorityInterest 2363000.00
netIncome 157054000.00
sellingGeneralAdministrative 14185000.00
grossProfit 280004000.00
ebit 169105000.00
ebitda 315423000.00
depreciationAndAmortization 146318000.00
nonOperatingIncomeNetOther -46610000.00
operatingIncome 266851000.00
otherOperatingExpenses 268819000.00
interestExpense 18548000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 42276000.00
totalRevenue 535670000.00
totalOperatingExpenses 13153000.00
costOfRevenue 255666000.00
totalOtherIncomeExpenseNet -46610000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 159417000.00
netIncomeApplicableToCommonShares 157054000.00
2018-06-30
date 2018-06-30
filing_date 2018-08-09
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 294557000.00
minorityInterest 82018000.00
netIncome 219146000.00
sellingGeneralAdministrative 14529000.00
grossProfit 294718000.00
ebit 205558000.00
ebitda 335425000.00
depreciationAndAmortization 129867000.00
nonOperatingIncomeNetOther 30350000.00
operatingIncome 281303000.00
otherOperatingExpenses 242545000.00
interestExpense 17096000.00
extraordinaryItems 0.00
nonRecurring -355000.00
otherItems 0.00
incomeTaxExpense -6607000.00
totalRevenue 523848000.00
totalOperatingExpenses 13415000.00
costOfRevenue 229130000.00
totalOtherIncomeExpenseNet 30350000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 301164000.00
netIncomeApplicableToCommonShares 219146000.00
2018-03-31
date 2018-03-31
filing_date 2018-05-10
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 225235000.00
minorityInterest 15342000.00
netIncome 162812000.00
sellingGeneralAdministrative 16325000.00
grossProfit 282815000.00
ebit 155166000.00
ebitda 270382000.00
depreciationAndAmortization 115216000.00
nonOperatingIncomeNetOther -28710000.00
operatingIncome 267646000.00
otherOperatingExpenses 210508000.00
interestExpense 13701000.00
extraordinaryItems 0.00
nonRecurring 355000.00
otherItems 0.00
incomeTaxExpense 47081000.00
totalRevenue 478154000.00
totalOperatingExpenses 15169000.00
costOfRevenue 195339000.00
totalOtherIncomeExpenseNet -28710000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 178154000.00
netIncomeApplicableToCommonShares 162812000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 105646000.00
minorityInterest 15048000.00
netIncome 114559000.00
sellingGeneralAdministrative 11145000.00
grossProfit 225169000.00
ebit 109348000.00
ebitda 214426000.00
depreciationAndAmortization 105078000.00
nonOperatingIncomeNetOther -97125000.00
operatingIncome 213663000.00
otherOperatingExpenses 185531000.00
interestExpense 10892000.00
extraordinaryItems 0.00
nonRecurring 496000.00
otherItems 0.00
incomeTaxExpense -23961000.00
totalRevenue 399194000.00
totalOperatingExpenses 11506000.00
costOfRevenue 174025000.00
totalOtherIncomeExpenseNet -97125000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 129607000.00
netIncomeApplicableToCommonShares 114559000.00
2017-09-30
date 2017-09-30
filing_date 2017-11-07
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 82805000.00
minorityInterest 8924000.00
netIncome 73024000.00
sellingGeneralAdministrative 11888000.00
grossProfit 154884000.00
ebit 55063000.00
ebitda 142642000.00
depreciationAndAmortization 87579000.00
nonOperatingIncomeNetOther -50642000.00
operatingIncome 142639000.00
otherOperatingExpenses 158614000.00
interestExpense 9192000.00
extraordinaryItems 0.00
nonRecurring 1837000.00
otherItems 0.00
incomeTaxExpense 857000.00
totalRevenue 301253000.00
totalOperatingExpenses 12245000.00
costOfRevenue 146369000.00
totalOtherIncomeExpenseNet -50642000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 81948000.00
netIncomeApplicableToCommonShares 73024000.00
2017-06-30
date 2017-06-30
filing_date 2017-08-02
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 165707000.00
minorityInterest 5723000.00
netIncome 158405000.00
sellingGeneralAdministrative 11892000.00
grossProfit 144550000.00
ebit 140632000.00
ebitda 215805000.00
depreciationAndAmortization 75173000.00
nonOperatingIncomeNetOther 41644000.00
operatingIncome 132308000.00
otherOperatingExpenses 137126000.00
interestExpense 8245000.00
extraordinaryItems 0.00
nonRecurring -1265000.00
otherItems 0.00
incomeTaxExpense 1579000.00
totalRevenue 269434000.00
totalOperatingExpenses 12242000.00
costOfRevenue 124884000.00
totalOtherIncomeExpenseNet 41644000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 164128000.00
netIncomeApplicableToCommonShares 158405000.00
2017-03-31
date 2017-03-31
filing_date 2017-05-04
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 143031000.00
minorityInterest 4801000.00
netIncome 136273000.00
sellingGeneralAdministrative 13744000.00
grossProfit 130477000.00
ebit 58626000.00
ebitda 117555000.00
depreciationAndAmortization 58929000.00
nonOperatingIncomeNetOther 38846000.00
operatingIncome 116410000.00
otherOperatingExpenses 118820000.00
interestExpense 12225000.00
extraordinaryItems 0.00
nonRecurring 323000.00
otherItems 0.00
incomeTaxExpense 1957000.00
totalRevenue 235230000.00
totalOperatingExpenses 14067000.00
costOfRevenue 104753000.00
totalOtherIncomeExpenseNet 38846000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 141074000.00
netIncomeApplicableToCommonShares 136273000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 28264000.00
minorityInterest 2842000.00
netIncome 25598000.00
sellingGeneralAdministrative 10208000.00
grossProfit 97581000.00
ebit 37167000.00
ebitda 88496000.00
depreciationAndAmortization 51329000.00
nonOperatingIncomeNetOther -18131000.00
operatingIncome 87079000.00
otherOperatingExpenses 97933000.00
interestExpense 10418000.00
extraordinaryItems 0.00
nonRecurring 688014000.00
otherItems 0.00
incomeTaxExpense -176000.00
totalRevenue 185012000.00
totalOperatingExpenses 10502000.00
costOfRevenue 87431000.00
totalOtherIncomeExpenseNet -48397000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 28440000.00
netIncomeApplicableToCommonShares 25598000.00
2016-09-30
date 2016-09-30
filing_date 2016-11-08
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -600000.00
minorityInterest 1630000.00
netIncome -2230000.00
sellingGeneralAdministrative 9908000.00
grossProfit 63239000.00
ebit 9222000.00
ebitda 53968000.00
depreciationAndAmortization 44746000.00
nonOperatingIncomeNetOther -7293000.00
operatingIncome 6693000.00
otherOperatingExpenses 89070000.00
interestExpense 10234000.00
extraordinaryItems 0.00
nonRecurring 46368000.00
otherItems 0.00
incomeTaxExpense 1630000.00
totalRevenue 142131000.00
totalOperatingExpenses 10178000.00
costOfRevenue 78892000.00
totalOtherIncomeExpenseNet -43427000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -600000.00
netIncomeApplicableToCommonShares -2230000.00
2016-06-30
date 2016-06-30
filing_date 2016-08-09
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -156753000.00
minorityInterest -1631000.00
netIncome -155490000.00
sellingGeneralAdministrative 9524000.00
grossProfit 43344000.00
ebit -6128000.00
ebitda 33743000.00
depreciationAndAmortization 39871000.00
nonOperatingIncomeNetOther -21967000.00
operatingIncome -134786000.00
otherOperatingExpenses 78917000.00
interestExpense 10019000.00
extraordinaryItems 0.00
nonRecurring 168352000.00
otherItems 0.00
incomeTaxExpense 368000.00
totalRevenue 112483000.00
totalOperatingExpenses 9778000.00
costOfRevenue 69139000.00
totalOtherIncomeExpenseNet -180300000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -157121000.00
netIncomeApplicableToCommonShares -155490000.00
2016-03-31
date 2016-03-31
filing_date 2016-05-05
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -35627000.00
minorityInterest -2715000.00
netIncome -32912000.00
sellingGeneralAdministrative 12979000.00
grossProfit 16438000.00
ebit -38293000.00
ebitda 3776000.00
depreciationAndAmortization 42069000.00
nonOperatingIncomeNetOther -8024000.00
operatingIncome -27603000.00
otherOperatingExpenses 84268000.00
interestExpense 10013000.00
extraordinaryItems 0.00
nonRecurring 30816000.00
otherItems 0.00
incomeTaxExpense -2715000.00
totalRevenue 87481000.00
totalOperatingExpenses 13225000.00
costOfRevenue 71043000.00
totalOtherIncomeExpenseNet -28827000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -35627000.00
netIncomeApplicableToCommonShares -32912000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -193322000.00
minorityInterest 574000.00
netIncome -187409000.00
sellingGeneralAdministrative 8522000.00
grossProfit 38564000.00
ebit -19272000.00
ebitda 29277000.00
depreciationAndAmortization 48549000.00
nonOperatingIncomeNetOther 25504000.00
operatingIncome -187813000.00
otherOperatingExpenses 84526000.00
interestExpense 10106000.00
extraordinaryItems 0.00
nonRecurring 217610000.00
otherItems 0.00
incomeTaxExpense -6487000.00
totalRevenue 114323000.00
totalOperatingExpenses 8767000.00
costOfRevenue 75759000.00
totalOtherIncomeExpenseNet -213013000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -186835000.00
netIncomeApplicableToCommonShares -187409000.00
2015-09-30
date 2015-09-30
filing_date 2015-11-06
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -237503000.00
minorityInterest 739000.00
netIncome -156781000.00
sellingGeneralAdministrative 7526000.00
grossProfit 26728000.00
ebit -33111000.00
ebitda 19264000.00
depreciationAndAmortization 52375000.00
nonOperatingIncomeNetOther 17270000.00
operatingIncome -254773000.00
otherOperatingExpenses 92982000.00
interestExpense 10633000.00
extraordinaryItems 0.00
nonRecurring 273737000.00
otherItems 0.00
incomeTaxExpense -81461000.00
totalRevenue 111946000.00
totalOperatingExpenses 7764000.00
costOfRevenue 85218000.00
totalOtherIncomeExpenseNet -245834000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -156042000.00
netIncomeApplicableToCommonShares -156781000.00
2015-06-30
date 2015-06-30
filing_date 2015-08-10
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -328084000.00
minorityInterest 935000.00
netIncome -212287000.00
sellingGeneralAdministrative 7684000.00
grossProfit 32195000.00
ebit -32332000.00
ebitda 24764000.00
depreciationAndAmortization 57096000.00
nonOperatingIncomeNetOther -28964000.00
operatingIncome -299120000.00
otherOperatingExpenses 94732000.00
interestExpense 10274000.00
extraordinaryItems 0.00
nonRecurring 323451000.00
otherItems 0.00
incomeTaxExpense -116732000.00
totalRevenue 119063000.00
totalOperatingExpenses 7864000.00
costOfRevenue 86868000.00
totalOtherIncomeExpenseNet -342141000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps -211352000.00
netIncomeApplicableToCommonShares -212287000.00
2015-03-31
date 2015-03-31
filing_date 2015-05-07
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 9809000.00
minorityInterest 590000.00
netIncome 5849000.00
sellingGeneralAdministrative 8236000.00
grossProfit 9843000.00
ebit 1952000.00
ebitda 61629000.00
depreciationAndAmortization 59677000.00
nonOperatingIncomeNetOther 18869000.00
operatingIncome 1437000.00
otherOperatingExpenses 99964000.00
interestExpense 10497000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 3370000.00
totalRevenue 101401000.00
totalOperatingExpenses 8406000.00
costOfRevenue 91558000.00
totalOtherIncomeExpenseNet 18869000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 6439000.00
netIncomeApplicableToCommonShares 5849000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 156160000.00
minorityInterest 1243000.00
netIncome 98674000.00
sellingGeneralAdministrative 6280000.00
grossProfit 44343000.00
ebit -15173000.00
ebitda 38468000.00
depreciationAndAmortization 53641000.00
nonOperatingIncomeNetOther 128686000.00
operatingIncome 37899000.00
otherOperatingExpenses 93684000.00
interestExpense 10424000.00
extraordinaryItems 0.00
nonRecurring 467000.00
otherItems 0.00
incomeTaxExpense 56243000.00
totalRevenue 131583000.00
totalOperatingExpenses 6444000.00
costOfRevenue 87240000.00
totalOtherIncomeExpenseNet 128685000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 99917000.00
netIncomeApplicableToCommonShares 98674000.00
2014-09-30
date 2014-09-30
filing_date 2014-11-06
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 68619000.00
minorityInterest 902000.00
netIncome 43739000.00
sellingGeneralAdministrative 6495000.00
grossProfit 70138000.00
ebit 18186000.00
ebitda 63556000.00
depreciationAndAmortization 45370000.00
nonOperatingIncomeNetOther 14949000.00
operatingIncome 63516000.00
otherOperatingExpenses 75611000.00
interestExpense 9846000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 23978000.00
totalRevenue 139127000.00
totalOperatingExpenses 6622000.00
costOfRevenue 68989000.00
totalOtherIncomeExpenseNet 14949000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 44641000.00
netIncomeApplicableToCommonShares 43739000.00
2014-06-30
date 2014-06-30
filing_date 2014-08-07
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 42987000.00
minorityInterest 71000.00
netIncome 27753000.00
sellingGeneralAdministrative 3934000.00
grossProfit 67230000.00
ebit 21793000.00
ebitda 61814000.00
depreciationAndAmortization 40021000.00
nonOperatingIncomeNetOther -12466000.00
operatingIncome 63192000.00
otherOperatingExpenses 63812000.00
interestExpense 7739000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 15163000.00
totalRevenue 127004000.00
totalOperatingExpenses 4038000.00
costOfRevenue 59774000.00
totalOtherIncomeExpenseNet -12466000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 27824000.00
netIncomeApplicableToCommonShares 27753000.00
2014-03-31
date 2014-03-31
filing_date 2014-05-09
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 37190000.00
minorityInterest 0.00
netIncome 23589000.00
sellingGeneralAdministrative 4557000.00
grossProfit 52692000.00
ebit 17120000.00
ebitda 48093000.00
depreciationAndAmortization 30973000.00
nonOperatingIncomeNetOther -4368000.00
operatingIncome 48063000.00
otherOperatingExpenses 49941000.00
interestExpense 6505000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 13601000.00
totalRevenue 98004000.00
totalOperatingExpenses 4629000.00
costOfRevenue 45312000.00
totalOtherIncomeExpenseNet -4368000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 23589000.00
netIncomeApplicableToCommonShares 23589000.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 31815000.00
minorityInterest 0.00
netIncome 20124000.00
sellingGeneralAdministrative 3823000.00
grossProfit 41616000.00
ebit 14135000.00
ebitda 37756000.00
depreciationAndAmortization 23621000.00
nonOperatingIncomeNetOther 39000.00
operatingIncome 37726000.00
otherOperatingExpenses 38182000.00
interestExpense 5950000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 11691000.00
totalRevenue 75908000.00
totalOperatingExpenses 3890000.00
costOfRevenue 34292000.00
totalOtherIncomeExpenseNet 39000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 20124000.00
netIncomeApplicableToCommonShares 20124000.00
2013-09-30
date 2013-09-30
filing_date 2013-11-05
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 23695000.00
minorityInterest 0.00
netIncome 14596000.00
sellingGeneralAdministrative 2121000.00
grossProfit 31590000.00
ebit 29694000.00
ebitda 47117000.00
depreciationAndAmortization 17423000.00
nonOperatingIncomeNetOther -4639000.00
operatingIncome 29423000.00
otherOperatingExpenses 28368000.00
interestExpense 1089000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 9099000.00
totalRevenue 57791000.00
totalOperatingExpenses 2167000.00
costOfRevenue 26201000.00
totalOtherIncomeExpenseNet -4640000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 14596000.00
netIncomeApplicableToCommonShares 14596000.00
2013-06-30
date 2013-06-30
filing_date 2013-08-08
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 22273000.00
minorityInterest 0.00
netIncome 14471000.00
sellingGeneralAdministrative 2621000.00
grossProfit 22049000.00
ebit 4956000.00
ebitda 19771000.00
depreciationAndAmortization 14815000.00
nonOperatingIncomeNetOther 3425000.00
operatingIncome 19383000.00
otherOperatingExpenses 26011000.00
interestExpense 535000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 7802000.00
totalRevenue 45394000.00
totalOperatingExpenses 2666000.00
costOfRevenue 23345000.00
totalOtherIncomeExpenseNet 3425000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 14471000.00
netIncomeApplicableToCommonShares 14471000.00
2013-03-31
date 2013-03-31
filing_date 2013-05-09
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 8558000.00
minorityInterest 0.00
netIncome 5396000.00
sellingGeneralAdministrative 2471000.00
grossProfit 11176000.00
ebit -1687000.00
ebitda 9051000.00
depreciationAndAmortization 10738000.00
nonOperatingIncomeNetOther 381000.00
operatingIncome 8662000.00
otherOperatingExpenses 20247000.00
interestExpense 485000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 3162000.00
totalRevenue 28909000.00
totalOperatingExpenses 2514000.00
costOfRevenue 17733000.00
totalOtherIncomeExpenseNet 381000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 5396000.00
netIncomeApplicableToCommonShares 5396000.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 3006000.00
minorityInterest 0.00
netIncome -3547000.00
sellingGeneralAdministrative 6332000.00
sellingAndMarketingExpenses 424000.00
grossProfit -17946000.00
ebit 4628000.00
ebitda 14599000.00
depreciationAndAmortization 9971000.00
operatingIncome 2429000.00
otherOperatingExpenses 24177000.00
interestExpense 426000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 54903000000.00
totalRevenue 26606000.00
totalOperatingExpenses -20375000.00
costOfRevenue 44552000.00
totalOtherIncomeExpenseNet 1003000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares -452000.00
2012-09-30
date 2012-09-30
filing_date 2012-11-16
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 436000.00
minorityInterest 0.00
netIncome 436000.00
sellingGeneralAdministrative 1314000000.00
sellingAndMarketingExpenses 1312346000.00
grossProfit 15666000.00
ebit 4043000.00
ebitda 10109270.00
depreciationAndAmortization 6066270.00
nonOperatingIncomeNetOther -2476000.00
operatingIncome 4042000.00
otherOperatingExpenses 12556000.00
interestExpense 1130000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 1130000.00
totalRevenue 16598000.00
totalOperatingExpenses 11624000.00
costOfRevenue 932000.00
totalOtherIncomeExpenseNet -2477000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 436000.00
netIncomeApplicableToCommonShares 436000.00
2012-06-30
date 2012-06-30
filing_date 2012-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 13624000.00
minorityInterest 0.00
netIncome 13624000.00
sellingGeneralAdministrative 1653000.00
grossProfit 5981000.00
ebit 4894000.00
ebitda 10464788.00
depreciationAndAmortization 5570788.00
operatingIncome 4307000.00
otherOperatingExpenses 11723000.00
interestExpense 1173000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 1759000.00
totalRevenue 16030000.00
totalOperatingExpenses 1674000.00
costOfRevenue 10049000.00
totalOtherIncomeExpenseNet 10489000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 13624000.00
2012-03-31
date 2012-03-31
filing_date 2012-03-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 1359131.00
minorityInterest 0.00
netIncome 1359131.00
sellingGeneralAdministrative 1184000.00
grossProfit 15156701.00
ebit 6587344.00
ebitda 11252286.00
depreciationAndAmortization 4664942.00
operatingIncome 6598652.00
otherOperatingExpenses 9405855.00
interestExpense 881469.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 868851.00
totalRevenue 16004507.00
totalOperatingExpenses 8558049.00
costOfRevenue 847806.00
totalOtherIncomeExpenseNet -4359362.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 1477000.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax -8246146.00
minorityInterest 0.00
netIncome -8957244.00
sellingGeneralAdministrative 1428000.00
grossProfit 13403008.00
ebit 17708851.00
ebitda 21990192.00
depreciationAndAmortization 4281341.00
operatingIncome 4734861.00
otherOperatingExpenses 9436401.00
interestExpense 713126.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 13685088.00
totalRevenue 14171262.00
totalOperatingExpenses 8668147.00
costOfRevenue 768254.00
totalOtherIncomeExpenseNet -12981007.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares -2088000.00
2011-09-30
date 2011-09-30
filing_date 2011-09-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 2089000.00
minorityInterest 0.00
netIncome 2089000.00
sellingGeneralAdministrative 755000.00
grossProfit 10383000.00
ebit 2814000.00
ebitda 6494119.00
depreciationAndAmortization 3680119.00
operatingIncome 2812000.00
otherOperatingExpenses 8159000.00
interestExpense 718000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 718000.00
totalRevenue 10971000.00
totalOperatingExpenses 7571000.00
costOfRevenue 588000.00
totalOtherIncomeExpenseNet -7000.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 2088000.00
2011-06-30
date 2011-06-30
filing_date 2011-06-30
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 3472611.00
minorityInterest 0.00
netIncome 3472611.00
sellingGeneralAdministrative 1421000.00
grossProfit 10833881.00
ebit 4089963.00
ebitda 7914635.00
depreciationAndAmortization 3824672.00
operatingIncome 4087187.00
otherOperatingExpenses 7367640.00
interestExpense 601285.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 601285.00
totalRevenue 11454827.00
totalOperatingExpenses 6746694.00
costOfRevenue 620946.00
totalOtherIncomeExpenseNet -16067.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 6324000.00
2011-03-31
date 2011-03-31
filing_date 2011-03-31
currency_symbol USD
incomeBeforeTax 2850961.00
netIncome 2850961.00
grossProfit 9783023.00
ebit 3358843.00
ebitda 7478026.00
depreciationAndAmortization 4119183.00
operatingIncome 3354631.00
otherOperatingExpenses 8720181.00
interestExpense 495768.00
incomeTaxExpense 495768.00
totalRevenue 12074812.00
totalOperatingExpenses 6428392.00
costOfRevenue 2291789.00
totalOtherIncomeExpenseNet -12114.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 131713.00
minorityInterest 0.00
netIncome -341411.00
sellingGeneralAdministrative 3051000.00
grossProfit 7587338.00
ebit 134235.00
ebitda 4389106.00
depreciationAndAmortization 4254871.00
operatingIncome 132974.00
otherOperatingExpenses 8178601.00
interestExpense 486304.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 474385.00
totalRevenue 8311575.00
totalOperatingExpenses 7454364.00
costOfRevenue 724237.00
totalOtherIncomeExpenseNet -1261.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 8216000.00
2009-12-31
date 2009-12-31
currency_symbol USD
researchDevelopment 0.00
effectOfAccountingCharges 0.00
incomeBeforeTax 0.00
minorityInterest 0.00
netIncome 0.00
sellingGeneralAdministrative 5063000.00
grossProfit 0.00
ebit 0.00
operatingIncome 0.00
otherOperatingExpenses 0.00
interestExpense 65000.00
extraordinaryItems 0.00
nonRecurring 0.00
otherItems 0.00
incomeTaxExpense 0.00
totalRevenue 12716000.00
totalOperatingExpenses 0.00
costOfRevenue 3071000.00
totalOtherIncomeExpenseNet 0.00
discontinuedOperations 0.00
netIncomeFromContinuingOps 0.00
netIncomeApplicableToCommonShares 0.00
yearly
2022-12-31
date 2022-12-31
filing_date 2023-02-23
currency_symbol USD
incomeBeforeTax 5736000000.00
minorityInterest -176000000.00
netIncome 4386000000.00
sellingGeneralAdministrative 144000000.00
grossProfit 6778000000.00
reconciledDepreciation 1344000000.00
ebit 6508000000.00
ebitda 7861000000.00
depreciationAndAmortization 1353000000.00
nonOperatingIncomeNetOther -613000000.00
operatingIncome 6508000000.00
otherOperatingExpenses 3121000000.00
interestExpense 159000000.00
taxProvision 1174000000.00
interestIncome 1000000.00
netInterestIncome -159000000.00
incomeTaxExpense 1174000000.00
totalRevenue 9643000000.00
totalOperatingExpenses 256000000.00
costOfRevenue 2865000000.00
totalOtherIncomeExpenseNet -772000000.00
netIncomeFromContinuingOps 4562000000.00
netIncomeApplicableToCommonShares 4386000000.00
2021-12-31
date 2021-12-31
filing_date 2022-02-24
currency_symbol USD
incomeBeforeTax 2907000000.00
minorityInterest -94000000.00
netIncome 2182000000.00
sellingGeneralAdministrative 146000000.00
grossProfit 4231000000.00
reconciledDepreciation 1275000000.00
ebit 4001000000.00
ebitda 5344000000.00
depreciationAndAmortization 1343000000.00
nonOperatingIncomeNetOther -895000000.00
operatingIncome 4001000000.00
otherOperatingExpenses 2718000000.00
interestExpense 199000000.00
taxProvision 631000000.00
interestIncome 1000000.00
netInterestIncome -199000000.00
incomeTaxExpense 631000000.00
totalRevenue 6797000000.00
totalOperatingExpenses 152000000.00
costOfRevenue 2566000000.00
totalOtherIncomeExpenseNet -1094000000.00
netIncomeFromContinuingOps 2276000000.00
netIncomeApplicableToCommonShares 2182000000.00
2020-12-31
date 2020-12-31
filing_date 2021-02-25
currency_symbol USD
incomeBeforeTax -5776000000.00
minorityInterest -155000000.00
netIncome -4672000000.00
sellingGeneralAdministrative 88000000.00
grossProfit 644000000.00
reconciledDepreciation 1304000000.00
ebit 547000000.00
ebitda 1851000000.00
depreciationAndAmortization 1304000000.00
nonOperatingIncomeNetOther -103000000.00
operatingIncome 547000000.00
otherOperatingExpenses 2268000000.00
interestExpense 197000000.00
taxProvision -1104000000.00
interestIncome 4000000.00
netInterestIncome -197000000.00
extraordinaryItems 179000000.00
nonRecurring 6021000000.00
incomeTaxExpense -1104000000.00
totalRevenue 2813000000.00
totalOperatingExpenses 99000000.00
costOfRevenue 2169000000.00
totalOtherIncomeExpenseNet -6323000000.00
netIncomeFromContinuingOps -4672000000.00
netIncomeApplicableToCommonShares -4517000000.00
2019-12-31
date 2019-12-31
filing_date 2020-02-27
currency_symbol USD
incomeBeforeTax 362000000.00
minorityInterest 75000000.00
netIncome 240000000.00
sellingGeneralAdministrative 104000000.00
grossProfit 1600000000.00
reconciledDepreciation 1447000000.00
ebit 2434000000.00
ebitda 3881000000.00
depreciationAndAmortization 1447000000.00
nonOperatingIncomeNetOther -333000000.00
operatingIncome 2434000000.00
otherOperatingExpenses 2479000000.00
interestExpense 172000000.00
taxProvision 47000000.00
interestIncome 275000000.00
netInterestIncome -172000000.00
nonRecurring 790000000.00
incomeTaxExpense 47000000.00
totalRevenue 3964000000.00
totalOperatingExpenses 115000000.00
costOfRevenue 2364000000.00
totalOtherIncomeExpenseNet -2072000000.00
netIncomeFromContinuingOps 315000000.00
netIncomeApplicableToCommonShares 240000000.00
2018-12-31
date 2018-12-31
filing_date 2019-02-25
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax 1113257000.00
minorityInterest 99223000.00
netIncome 845672000.00
sellingGeneralAdministrative 64554000.00
grossProfit 1108288000.00
reconciledDepreciation 623039000.00
ebit 360662000.00
ebitda 983701000.00
depreciationAndAmortization 623039000.00
nonOperatingIncomeNetOther 189745000.00
operatingIncome 1010788000.00
otherOperatingExpenses 1119335000.00
interestExpense 87276000.00
taxProvision 168362000.00
interestIncome 13473000.00
netInterestIncome -87276000.00
incomeTaxExpense 168362000.00
totalRevenue 2166954000.00
totalOperatingExpenses 60669000.00
costOfRevenue 1058666000.00
totalOtherIncomeExpenseNet 152914000.00
netIncomeFromContinuingOps 944895000.00
netIncomeApplicableToCommonShares 845672000.00
2017-12-31
date 2017-12-31
filing_date 2018-02-15
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax 497189000.00
minorityInterest 34496000.00
netIncome 482261000.00
sellingGeneralAdministrative 48669000.00
grossProfit 655080000.00
reconciledDepreciation 326759000.00
ebit 288496000.00
ebitda 615255000.00
depreciationAndAmortization 326759000.00
nonOperatingIncomeNetOther -67277000.00
operatingIncome 605020000.00
otherOperatingExpenses 600091000.00
interestExpense 40554000.00
taxProvision -19568000.00
interestIncome 118066000.00
netInterestIncome -40554000.00
extraordinaryItems -67900000.00
nonRecurring 1391000.00
incomeTaxExpense -19568000.00
totalRevenue 1205111000.00
totalOperatingExpenses 50060000.00
costOfRevenue 550031000.00
totalOtherIncomeExpenseNet -67277000.00
netIncomeFromContinuingOps 516757000.00
netIncomeApplicableToCommonShares 482261000.00
2016-12-31
date 2016-12-31
filing_date 2017-02-15
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax -164716000.00
minorityInterest 126000.00
netIncome -165034000.00
sellingGeneralAdministrative 42619000.00
grossProfit 220602000.00
ebit 1968000.00
ebitda 179983000.00
depreciationAndAmortization 178015000.00
nonOperatingIncomeNetOther -55415000.00
operatingIncome -68617000.00
otherOperatingExpenses 350188000.00
interestExpense 40684000.00
taxProvision 192000.00
interestIncome 40684000.00
netInterestIncome -40684000.00
nonRecurring 245536000.00
incomeTaxExpense 192000.00
totalRevenue 527107000.00
totalOperatingExpenses 43683000.00
costOfRevenue 306505000.00
totalOtherIncomeExpenseNet -300951000.00
netIncomeFromContinuingOps -164908000.00
netIncomeApplicableToCommonShares -165034000.00
2015-12-31
date 2015-12-31
filing_date 2016-02-19
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax -749100000.00
minorityInterest 2838000.00
netIncome -550628000.00
sellingGeneralAdministrative 31968000.00
grossProfit 107330000.00
ebit -142440000.00
ebitda 75257000.00
depreciationAndAmortization 217697000.00
nonOperatingIncomeNetOther 32679000.00
operatingIncome -740269000.00
otherOperatingExpenses 372204000.00
interestExpense 41510000.00
taxProvision -201310000.00
interestIncome 9559000.00
nonRecurring 814798000.00
incomeTaxExpense -201310000.00
totalRevenue 446733000.00
totalOperatingExpenses 32801000.00
costOfRevenue 339403000.00
totalOtherIncomeExpenseNet -782119000.00
netIncomeFromContinuingOps -547790000.00
netIncomeApplicableToCommonShares -550628000.00
2014-12-31
date 2014-12-31
filing_date 2015-02-20
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax 304956000.00
minorityInterest 2216000.00
netIncome 193755000.00
sellingGeneralAdministrative 21266000.00
grossProfit 234403000.00
ebit 41926000.00
ebitda 211931000.00
depreciationAndAmortization 170005000.00
nonOperatingIncomeNetOther 126801000.00
operatingIncome 212670000.00
otherOperatingExpenses 283048000.00
interestExpense 34514000.00
nonRecurring 467000.00
incomeTaxExpense 108985000.00
totalRevenue 495718000.00
totalOperatingExpenses 21733000.00
costOfRevenue 261315000.00
totalOtherIncomeExpenseNet 126800000.00
netIncomeFromContinuingOps 195971000.00
netIncomeApplicableToCommonShares 193755000.00
2013-12-31
date 2013-12-31
filing_date 2014-02-19
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax 86341000.00
netIncome 54587000.00
sellingGeneralAdministrative 11036000.00
grossProfit 106431000.00
ebit 29674000.00
ebitda 96271000.00
depreciationAndAmortization 66597000.00
nonOperatingIncomeNetOther -794000.00
operatingIncome 95194000.00
otherOperatingExpenses 112808000.00
interestExpense 8058000.00
incomeTaxExpense 31754000.00
totalRevenue 208002000.00
totalOperatingExpenses 11237000.00
costOfRevenue 101571000.00
totalOtherIncomeExpenseNet -795000.00
netIncomeFromContinuingOps 54587000.00
netIncomeApplicableToCommonShares 54587000.00
2012-12-31
date 2012-12-31
filing_date 2013-03-01
currency_symbol USD
researchDevelopment 0.00
incomeBeforeTax 18382000.00
netIncome 11829000.00
sellingGeneralAdministrative 10376000.00
grossProfit 27781000.00
ebit 19442000.00
ebitda 45715000.00
depreciationAndAmortization 26273000.00
nonOperatingIncomeNetOther 4685000.00
operatingIncome 17307000.00
otherOperatingExpenses 57655000.00
interestExpense 3610000.00
incomeTaxExpense 6553000.00
totalRevenue 74962000.00
totalOperatingExpenses 10474000.00
costOfRevenue 47181000.00
totalOtherIncomeExpenseNet 4682000.00
netIncomeFromContinuingOps -36521000.00
netIncomeApplicableToCommonShares -36521000.00
2011-12-31
date 2011-12-31
filing_date 2011-12-31
currency_symbol USD
incomeBeforeTax 1971810.00
netIncome -545051.00
sellingGeneralAdministrative 3604000.00
grossProfit 44403139.00
ebit 27997613.00
ebitda 43902928.00
depreciationAndAmortization 15905315.00
operatingIncome 14988220.00
otherOperatingExpenses 33683492.00
interestExpense 2528058.00
incomeTaxExpense 15526254.00
totalRevenue 48671712.00
totalOperatingExpenses 29414919.00
costOfRevenue 4268573.00
totalOtherIncomeExpenseNet -13016410.00
2010-12-31
date 2010-12-31
filing_date 2010-12-31
currency_symbol USD
incomeBeforeTax 9018010.00
netIncome 8216219.00
sellingGeneralAdministrative 3051000.00
grossProfit 24989178.00
ebit 9313976.00
ebitda 17459119.00
depreciationAndAmortization 8145143.00
operatingIncome 9165993.00
otherOperatingExpenses 18087181.00
interestExpense 836265.00
incomeTaxExpense 949774.00
totalRevenue 27253174.00
totalOperatingExpenses 15823185.00
costOfRevenue 2263996.00
totalOtherIncomeExpenseNet -147983.00
netIncomeApplicableToCommonShares 8216000.00
2009-12-31
date 2009-12-31
filing_date 2009-12-31
currency_symbol USD
incomeBeforeTax -2730219.00
netIncome -2706082.00
grossProfit 12010852.00
ebit 5405791.00
ebitda 8621682.00
depreciationAndAmortization 3215891.00
operatingIncome 1337786.00
otherOperatingExpenses 11378225.00
interestExpense 10938.00
incomeTaxExpense 4043868.00
totalRevenue 12716011.00
totalOperatingExpenses 10673066.00
costOfRevenue 705159.00
totalOtherIncomeExpenseNet -4068005.00
Зарегистрируйтесь или авторизуйтесь

Если вы хотите:

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

Тогда присоединяйтесь - регистрируйтесь!

Начать