|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.09B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.04B | 0.14B | 0.16B | 0.07B | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.22B | 0.19B | 0.29B | 0.32B | 0.25B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.09B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.52B | 0.43B | 0.56B | 0.52B | 0.67B | 0.60B | 0.62B | 0.48B | 0.60B | 0.49B | 0.51B | 0.51B | 0.65B | 0.53B | 0.67B | 0.57B | 0.79B | 0.67B | 0.70B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.09B | 0.09B | 0.08B | 0.06B | 0.45B | 0.30B | 0.06B | 0.07B | 0.32B | 0.27B | 0.06B | 0.35B | 0.10B | 0.33B | 0.47B | 0.41B | 0.41B | 0.30B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.63B | 0.52B | 0.65B | 0.60B | 0.73B | 1.05B | 0.92B | 0.55B | 0.66B | 0.81B | 0.78B | 0.58B | 1.00B | 0.62B | 0.99B | 1.03B | 1.21B | 1.08B | 1.00B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.59B | 0.59B | 0.52B | 0.60B | 0.69B | 0.67B | 0.63B | 0.71B | 0.76B | 0.73B | 0.68B | 0.74B | 0.79B | 0.76B | 0.67B | 0.74B | 0.80B | 0.77B | 0.73B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.28B | 0.15B | 0.08B | 0.08B | 0.23B | 0.15B | 0.12B | 0.12B | 0.12B | 0.14B | 0.10B | 0.13B | 0.15B | 0.16B | 0.18B | 0.26B | 0.25B | 0.21B | 0.21B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.20B | 1.97B | 2.03B | 2.40B | 2.52B | 2.67B | 2.06B | 2.02B | 2.08B | 2.18B | 2.08B | 2.22B | 2.26B | 2.26B | 2.46B | 2.47B | 2.61B | 2.57B | 2.57B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.02B | 28.56B | 29.26B | 29.58B | 30.09B | 30.61B | 31.26B | 31.73B | 32.35B | 32.94B | 33.78B | 34.11B | 34.87B | 35.72B | 36.30B | 37.01B | 37.82B | 38.41B | 39.31B | 40.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.18B | 0.89B | 0.77B | 1.49B | 0.99B | 0.41B | 0.81B | 1.79B | 0.47B | 1.81B | 1.90B | 0.57B | 1.92B | 2.40B | 2.57B | 2.67B | 1.13B | 2.52B | 1.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80B | 32.46B | 33.77B | 34.17B | 34.71B | 35.14B | 35.24B | 36.00B | 36.93B | 37.52B | 38.65B | 39.22B | 40.12B | 41.04B | 42.33B | 43.21B | 44.15B | 44.81B | 45.91B | 47.28B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.92B | 34.66B | 35.73B | 36.20B | 37.11B | 37.66B | 37.90B | 38.06B | 38.95B | 39.60B | 40.83B | 41.31B | 42.33B | 43.30B | 44.60B | 45.66B | 46.62B | 47.42B | 48.48B | 49.85B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.81B | 1.09B | 0.69B | 0.90B | 0.82B | 1.16B | 0.66B | 0.72B | 0.95B | 1.14B | 0.65B | 0.77B | 0.72B | 1.06B | 0.70B | 0.88B | 0.76B | 1.25B | 0.73B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.55B | 0.55B | 1.10B | 1.02B | 1.22B | 1.07B | 1.25B | 1.33B | 1.34B | 0.54B | 0.87B | 0.69B | 1.54B | 1.14B | 1.25B | 1.14B | 0.90B | 0.64B | 1.18B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.36B | 1.64B | 1.79B | 1.92B | 2.04B | 2.23B | 1.91B | 2.05B | 2.29B | 1.67B | 1.51B | 1.47B | 2.26B | 2.20B | 1.95B | 2.02B | 1.67B | 1.90B | 1.91B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.10B | 0.06B | | 0.07B | 0.07B | 0.06B | 0.05B | | | 0.15B | | 0.18B | | 0.20B | 0.16B | 0.23B | 0.18B | 0.23B | 0.18B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.46B | 0.68B | 0.63B | 0.82B | 0.58B | 0.68B | 0.74B | 0.84B | 0.66B | 0.50B | 0.65B | 0.66B | 0.60B | 0.47B | 0.51B | 0.41B | 0.32B | 0.57B | 0.67B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.55B | 0.55B | 0.51B | 0.60B | 0.15B | 0.34B | 1.25B | 0.35B | 1.34B | 0.85B | 1.15B | 0.80B | 1.54B | 1.14B | 0.02B | 1.14B | 0.03B | 0.64B | 1.18B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.23B | 0.07B | 0.08B | 0.13B | 0.22B | 0.06B | 0.08B | 0.13B | 0.21B | 0.05B | 0.08B | 0.13B | 0.21B | 0.06B | 0.08B | 0.15B | 0.21B | 0.03B | 0.08B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.14B | 0.11B | 0.22B | 0.24B | 0.18B | 0.14B | | 0.08B | 0.13B | 0.18B | 0.19B | 0.20B | 0.20B | 0.22B | 0.22B | 0.24B | 0.25B | 0.24B | 0.24B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.36B | 2.83B | 3.15B | 3.59B | 3.17B | 3.37B | 2.76B | 3.24B | 4.02B | 3.35B | 3.50B | 3.29B | 3.57B | 3.41B | 2.86B | 3.09B | 2.81B | 3.91B | 4.13B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.49B | 12.44B | 12.56B | 12.56B | 12.98B | 13.58B | 13.69B | 14.18B | 14.33B | 13.83B | 15.12B | 15.17B | 16.28B | 16.42B | 17.26B | 18.35B | 18.81B | 19.17B | 18.21B | 19.00B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | | | | | 4.06B | | | | 4.26B | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | 3.46B | 3.50B | 3.55B | 3.61B | 3.79B | 3.80B | 3.86B | 3.91B | 4.07B | 4.18B | 4.25B | 4.33B | 4.48B | 4.47B | 4.78B | 4.88B | 5.08B | 5.18B | 5.31B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77B | 0.76B | 10.52B | 0.77B | 0.78B | 10.57B | 0.79B | 0.37B | 0.80B | 0.78B | 0.79B | 11.06B | 0.79B | 0.80B | 11.68B | 0.83B | 12.28B | 0.84B | 12.82B | 0.86B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66B | 24.22B | -7.50B | 32.78B | 33.38B | 16.75B | 2.42B | 37.70B | 34.63B | 27.64B | 3.29B | 26.02B | 37.47B | 30.54B | -7.04B | 40.63B | 29.99B | 33.66B | -8.35B | 35.30B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.43B | 24.98B | 3.02B | 33.55B | 34.16B | 27.33B | 3.21B | 38.07B | 35.43B | 28.43B | 4.08B | 37.09B | 38.26B | 31.34B | 4.64B | 41.47B | 42.28B | 34.51B | 4.47B | 36.16B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.92B | 13.00B | 13.11B | 13.07B | 13.59B | 13.73B | 14.03B | 15.43B | 14.68B | 15.17B | 15.97B | 16.32B | 17.08B | 17.96B | 18.41B | 18.37B | 19.95B | 19.20B | 18.86B | 20.18B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | 9.69B | 2.73B | 2.65B | 2.95B | 10.33B | 3.65B | -0.00B | 3.52B | 11.17B | 11.48B | 4.22B | 4.07B | 11.96B | 12.24B | 4.20B | 4.35B | 12.91B | 13.53B | 13.69B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 9.69B | 0.13B | 2.85B | 2.91B | 10.33B | 2.93B | 3.75B | 3.82B | 11.17B | 11.48B | 3.67B | 7.25B | 11.96B | 12.11B | 7.52B | 4.35B | 12.78B | 13.53B | 13.56B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.92B | 34.66B | 35.73B | 36.20B | 37.11B | 37.66B | 37.90B | 38.06B | 38.95B | 39.60B | 40.83B | 41.31B | 42.33B | 43.30B | 44.60B | 45.66B | 46.62B | 47.42B | 48.48B | 49.85B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92B | | 0.01B | 3.28B | 3.34B | 3.64B | -0.00B | -0.00B | -0.00B | 4.14B | 4.14B | -0.01B | -0.01B | 4.58B | 4.60B | -0.01B | 4.78B | -0.01B | 5.29B | 5.44B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.08B | 0.01B | 0.08B | 0.08B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.01B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.08B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |