|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.19B | 0.19B | 1.01B | 0.82B | 0.66B | 0.66B | 0.43B | 0.66B | 0.34B | 0.34B | 0.52B | 0.92B | 0.93B | 0.93B | 1.14B | 2.35B | 2.87B | 2.87B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | | | | 0.01B | | | | 0.05B | | | | 0.01B | | | | 0.01B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.40B | 0.19B | 0.19B | 1.01B | 0.82B | 0.67B | 0.66B | 0.43B | 0.66B | 0.39B | 0.34B | 0.52B | 0.92B | 0.93B | 0.93B | 1.14B | 2.35B | 2.87B | 2.87B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.01B | | | | 0.02B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.01B | | | | 0.02B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.21B | | | | 0.94B | | | | 0.33B | | | | 0.94B | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.18B | | | | 0.24B | | | | 0.26B | | | | 0.29B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.88B | 0.88B | 1.13B | 0.17B | -0.16B | 1.21B | 1.24B | 1.25B | -0.14B | 1.42B | 1.35B | -0.04B | 1.53B | 1.51B | 1.45B | 1.50B | -0.17B | 1.70B | 1.58B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.08B | 0.09B | -0.04B | 0.35B | 0.07B | 0.11B | 0.27B | 0.37B | -0.09B | 0.15B | 0.03B | 0.41B | 0.04B | 0.12B | 0.03B | 0.35B | 0.36B | 0.39B | 0.41B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 1.41B | 1.30B | 2.57B | 2.54B | 2.42B | 2.18B | 2.31B | 2.11B | 2.19B | 2.19B | 2.25B | 2.71B | 2.91B | 2.81B | 2.93B | 3.49B | 4.47B | 4.99B | 5.13B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.22B | 7.61B | 7.68B | 17.69B | 17.69B | 17.97B | 18.46B | 22.49B | 21.22B | 21.43B | 21.22B | 21.19B | 21.17B | 21.39B | 21.47B | 21.65B | 22.01B | 22.17B | 22.85B | 23.03B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.29B | 0.34B | 0.45B | 0.30B | 0.28B | 0.01B | 0.35B | 0.34B | 0.28B | 0.01B | 0.39B | 0.39B | 0.51B | 0.01B | 0.90B | 1.06B | 0.95B | 1.51B | 1.81B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 2.21B | 2.22B | 2.16B | 2.04B | 3.77B | 4.57B | 4.58B | | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.01B | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.48B | 2.21B | 2.22B | 2.16B | 2.06B | 3.77B | 4.57B | 4.58B | | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B | 4.16B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.16B | 0.13B | -0.00B | 3.80B | 3.88B | 0.01B | 0.04B | 0.04B | 0.07B | 0.05B | 4.99B | 0.09B | 5.10B | 0.03B | 0.02B | 5.20B | 0.07B | 5.37B | 0.06B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 0.34B | 0.35B | 0.41B | 0.44B | 0.44B | 0.47B | 0.71B | 1.05B | 0.73B | 0.72B | 0.76B | 0.82B | 0.83B | 0.92B | 0.93B | 0.95B | 0.91B | 0.96B | 1.03B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51B | 8.64B | 1.46B | 20.76B | 20.64B | 20.85B | 0.01B | 27.34B | 27.20B | 27.03B | 1.17B | 26.56B | 26.58B | 26.91B | 0.75B | 27.66B | 28.21B | 28.22B | 29.48B | 30.03B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67B | 10.05B | 10.22B | 23.33B | 23.19B | 23.27B | 23.49B | 29.65B | 29.31B | 29.23B | 28.68B | 28.80B | 29.29B | 29.82B | 29.99B | 30.59B | 31.69B | 32.69B | 34.47B | 35.16B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.51B | 0.41B | 0.63B | 0.65B | 0.72B | 0.67B | 0.69B | 0.11B | 0.05B | 0.32B | -0.05B | 0.77B | 0.08B | 0.82B | -0.05B | 0.89B | 1.06B | 1.03B | 0.08B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.51B | 0.46B | 0.63B | 0.65B | 0.72B | 0.67B | 0.69B | 0.11B | 0.05B | 0.32B | -0.05B | 0.77B | 0.08B | 0.82B | -0.05B | 0.89B | 1.06B | 1.03B | 0.08B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.03B | 0.01B | 0.03B | -0.01B | 0.02B | 0.02B | 0.00B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.05B | -0.00B | 0.00B | 0.03B | 0.05B | 0.02B | 0.02B | 0.08B | 0.14B | 0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.23B | 0.23B | 0.23B | 0.20B | 0.10B | 0.10B | 0.10B | | 0.10B | 0.10B | | | | 0.09B | 0.09B | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.04B | | | | 0.03B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.05B | 0.02B | 0.03B | 0.04B | 0.00B | 0.03B | 0.07B | 0.09B | 0.08B | 0.09B | 0.13B | 0.22B | 0.37B | 0.20B | 0.61B | 0.84B | 1.23B | 0.25B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 0.88B | 0.76B | 0.99B | 0.98B | 1.12B | 0.95B | 1.00B | 1.01B | 1.10B | 1.05B | 1.02B | 1.79B | 1.66B | 1.51B | 1.24B | 1.72B | 2.11B | 2.47B | 1.63B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.34B | 1.34B | 1.34B | 1.24B | 1.24B | 1.24B | 2.24B | 1.94B | 1.94B | 1.74B | 1.74B | 1.10B | 1.05B | 1.05B | 1.05B | 0.54B | 0.20B | 0.20B | 0.20B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | | | | 3.98B | | | | 4.97B | | | | 5.16B | | | | 5.37B | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.36B | 0.37B | 0.32B | 0.30B | 0.27B | 0.27B | 0.29B | 0.29B | 0.29B | 0.26B | 0.25B | 0.21B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 4.09B | 1.93B | 7.00B | 6.84B | 7.08B | 7.18B | 9.78B | 9.00B | 8.93B | 8.94B | 8.86B | 9.02B | 9.04B | 7.64B | 7.71B | 7.43B | 7.07B | 7.26B | 7.25B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32B | 4.16B | 4.22B | 7.07B | 6.92B | 7.15B | 7.25B | 9.86B | 9.36B | 9.29B | 9.26B | 9.16B | 9.29B | 9.31B | 9.15B | 8.95B | 9.15B | 9.18B | 9.73B | 8.88B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 1.57B | 1.57B | 1.57B | 1.44B | 1.34B | 1.34B | 2.34B | 1.94B | 2.04B | 1.84B | 1.74B | 1.10B | 1.05B | 1.14B | 1.14B | 0.54B | 0.20B | 0.20B | 0.20B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.34B | 5.89B | 6.00B | 16.26B | 16.27B | 16.13B | 16.24B | 19.79B | 19.95B | 19.93B | 19.42B | 19.64B | 20.00B | 20.50B | 20.83B | 21.64B | 22.54B | 23.51B | 24.74B | 26.28B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00B | | | | 16.24B | | | | 19.42B | | | | 20.83B | | | | 24.74B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67B | 10.05B | 10.22B | 23.33B | 23.19B | 23.27B | 23.49B | 29.65B | 29.31B | 29.23B | 28.68B | 28.80B | 29.29B | 29.82B | 29.99B | 30.59B | 31.69B | 32.69B | 34.47B | 35.16B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.19B | -0.15B | -0.22B | -0.12B | -0.22B | -0.03B | 1.43B | 1.56B | 1.54B | -0.10B | 1.11B | 1.37B | 1.73B | 2.03B | 2.60B | 3.41B | 4.37B | 5.46B | 6.81B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |