|
Cash & Equivalents (Quarter)
|
0.71B | 0.36B | 0.88B | 0.49B | 0.82B | 0.84B | 1.09B | 0.29B | 0.62B | 0.42B | 0.55B | 0.29B | 0.30B | 0.44B | 0.28B | 0.18B | 0.12B | 0.15B | 0.12B | 0.29B | 0.19B | 0.19B | 0.16B | 0.19B | 0.20B | 0.18B | 0.18B | 0.19B | 0.25B | 0.21B |
|
Short-term Investments (Quarter)
|
| 0.14B | 0.00B | 0.08B | 0.20B | 0.22B | 0.41B | 0.23B | 0.15B | 0.15B | | | 0.00B | 0.00B | 0.19B | 0.01B | 0.01B | 0.02B | 0.07B | 0.00B | 0.38B | 0.32B | 0.18B | 0.50B | 0.09B | 0.50B | 0.13B | 0.26B | 0.11B | 0.11B |
|
Cash & Current Investments (Quarter)
|
0.71B | 0.49B | 0.88B | 0.57B | 1.01B | 1.06B | 1.50B | 0.53B | 0.77B | 0.57B | 0.55B | 0.29B | 0.30B | 0.44B | 0.47B | 0.19B | 0.13B | 0.16B | 0.19B | 0.29B | 0.57B | 0.51B | 0.34B | 0.69B | 0.28B | 0.67B | 0.31B | 0.45B | 0.36B | 0.32B |
|
Receivables - Net (Quarter)
|
| 1.04B | 1.03B | 1.05B | 1.66B | 1.85B | 1.82B | 1.92B | 1.75B | 1.87B | 1.86B | 1.67B | 1.76B | 1.85B | 1.87B | 1.87B | 1.93B | 1.86B | 1.86B | 1.94B | 1.93B | 1.85B | 1.84B | 1.89B | 1.92B | 1.85B | 0.62B | 1.65B | 1.82B | 1.88B |
|
Receivables - Other (Quarter)
|
| | | | | | | 0.14B | | 0.10B | 0.11B | 0.08B | 0.08B | 0.21B | 0.20B | 0.21B | 0.17B | 0.11B | 0.07B | 0.14B | 0.06B | 0.11B | 0.09B | 0.29B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.17B |
|
Receivables (Quarter)
|
| 1.04B | 1.03B | 1.05B | 1.66B | 1.85B | 1.82B | 2.06B | 1.75B | 1.96B | 1.97B | 1.75B | 1.85B | 2.06B | 2.07B | 2.08B | 2.10B | 1.96B | 1.93B | 2.09B | 1.99B | 1.96B | 1.92B | 2.18B | 1.99B | 1.94B | 0.70B | 1.72B | 1.89B | 2.05B |
|
Raw Materials (Quarter)
|
| 0.91B | 1.00B | 0.59B | 0.98B | | 0.81B | 0.61B | 0.61B | 0.68B | 0.63B | 0.78B | 0.66B | 0.66B | 0.84B | 0.84B | 0.88B | 0.75B | 0.72B | 0.49B | 0.47B | 0.73B | 0.74B | 0.45B | 0.42B | 0.38B | 0.74B | 0.70B | 0.72B | 0.47B |
|
Prepaid Assets (Quarter)
|
| 0.23B | 0.24B | 0.21B | 0.24B | | 0.15B | 0.14B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.21B | 0.24B | 0.24B | 0.34B | 0.26B | 0.25B | 0.16B | 0.23B | 0.18B | 0.28B | 0.15B | 0.21B | 0.16B | 0.11B | 0.14B | 0.15B | 0.15B |
|
Current Assets (Quarter)
|
| 4.22B | 4.48B | 4.76B | 5.52B | | 5.42B | 5.02B | 4.79B | 4.75B | 4.37B | 4.21B | 4.48B | 4.65B | 4.59B | 4.40B | 4.62B | 4.32B | 4.31B | 4.33B | 4.32B | 4.11B | 4.48B | 4.12B | 4.22B | 4.55B | 4.07B | 4.15B | 4.44B | 5.95B |
|
Construction in Progress (Quarter)
|
| 3.15B | 3.25B | 3.03B | 2.77B | | 2.57B | 2.76B | 2.48B | 2.71B | 3.10B | 2.92B | 3.02B | 3.19B | 1.82B | 2.08B | 2.17B | 2.49B | 2.47B | 2.84B | 2.89B | 3.28B | 3.22B | 3.71B | 3.65B | 4.01B | 3.90B | 3.81B | 3.51B | 3.65B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 33.56B | 33.82B | 34.34B | 34.53B | | 35.00B | 35.67B | 35.77B | 36.06B | 36.42B | 37.43B | 37.83B | 38.13B | 38.76B | 39.13B | 39.42B | 39.87B | 41.00B | 41.53B | 42.27B | 43.06B | 43.64B | 44.81B | 45.01B | 45.24B | 46.13B | 46.83B | 47.44B | 44.26B |
|
Long-Term Investments (Quarter)
|
| | | 0.34B | | | 0.49B | 0.41B | 0.07B | 0.08B | 0.32B | 0.09B | 0.10B | 0.39B | 0.37B | 0.08B | 0.12B | 0.31B | 0.30B | 0.10B | 0.13B | 0.23B | 0.29B | 0.13B | 0.20B | 0.35B | 0.32B | 0.14B | 0.15B | 0.31B |
|
Goodwill (Quarter)
|
| 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.01B | 0.01B | 0.01B | 0.09B | 0.09B | 0.09B | 0.09B | 0.02B | 0.09B | 0.09B | 0.09B | 0.05B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Intangibles (Quarter)
|
| | | 0.04B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| 0.08B | 0.08B | 0.12B | 0.08B | | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.01B | 0.01B | 0.01B | 0.09B | 0.09B | 0.09B | 0.09B | 0.02B | 0.09B | 0.09B | 0.09B | 0.05B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Long-Term Deferred Tax (Quarter)
|
| | | 2.49B | | | | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.00B | 0.10B | 0.18B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | |
|
Other Non-Current Assets (Quarter)
|
| 1.98B | 0.38B | 4.59B | 1.86B | | 1.70B | 1.74B | 1.35B | 1.67B | 1.62B | 1.50B | 5.28B | 1.40B | 1.63B | 2.06B | 2.01B | 5.04B | 2.04B | 4.38B | 2.24B | 4.31B | 0.52B | 2.28B | 2.19B | 0.61B | 2.11B | 1.69B | 2.00B | 5.18B |
|
Non-Current Assets (Quarter)
|
| 8.55B | 8.89B | 9.25B | 9.58B | | 9.47B | 9.77B | 10.01B | 9.93B | 10.40B | 11.26B | 11.11B | 11.06B | 11.02B | 11.02B | 10.93B | 10.78B | 11.11B | 11.17B | 11.02B | 10.75B | 11.43B | 11.11B | 11.70B | 11.31B | 11.48B | 11.51B | 11.44B | 11.23B |
|
Assets (Quarter)
|
| 46.34B | 47.19B | 48.35B | 49.62B | | 49.89B | 50.45B | 50.56B | 50.75B | 51.19B | 52.90B | 53.42B | 53.84B | 54.37B | 54.55B | 54.98B | 54.96B | 56.32B | 57.04B | 57.62B | 57.92B | 59.54B | 60.04B | 60.94B | 61.10B | 61.68B | 62.49B | 63.32B | 61.44B |
|
Accounts Payables (Quarter)
|
| 1.10B | 1.00B | 1.16B | 0.95B | | 0.88B | 1.06B | 0.88B | 0.97B | 1.00B | 0.98B | 0.91B | 0.99B | 1.17B | 1.00B | 0.99B | 1.04B | 1.27B | 1.21B | 1.23B | 1.26B | 1.26B | 1.28B | 1.24B | 1.27B | 1.42B | 1.22B | 1.24B | 1.34B |
|
Notes Payables (Quarter)
|
| 0.27B | 0.35B | 0.13B | 0.41B | | 1.47B | 0.27B | 0.81B | 0.94B | 1.28B | 1.05B | 0.29B | 1.22B | 0.32B | 1.31B | 0.30B | 1.22B | 0.76B | 0.30B | 0.73B | 0.53B | 0.32B | 0.34B | 1.10B | 0.78B | 0.12B | 0.50B | 0.34B | 1.48B |
|
Payables (Quarter)
|
| 1.37B | 1.36B | 1.28B | 1.37B | | 2.35B | 1.33B | 1.70B | 1.91B | 2.28B | 2.03B | 1.20B | 2.20B | 1.49B | 2.31B | 1.28B | 2.26B | 2.02B | 1.51B | 1.96B | 1.79B | 1.58B | 1.62B | 2.34B | 2.06B | 1.54B | 1.72B | 1.58B | 2.82B |
|
Accumulated Expenses (Quarter)
|
| 0.27B | 0.23B | 0.29B | 0.25B | | 0.26B | 0.28B | 0.25B | 0.28B | 0.23B | 0.24B | 0.28B | 0.25B | 0.27B | 0.24B | 0.25B | 0.22B | 0.24B | 0.22B | 0.24B | 0.22B | 0.24B | 0.23B | 0.23B | 0.24B | 0.23B | 0.24B | 0.23B | 0.23B |
|
Other Accumulated Expenses (Quarter)
|
| 1.00B | 0.88B | 0.93B | 0.92B | | 0.94B | 0.95B | 0.93B | 0.94B | 1.00B | 0.85B | 0.87B | 1.04B | 0.97B | 0.81B | 0.82B | 0.84B | 0.96B | 0.92B | 1.01B | 1.12B | 1.20B | 1.00B | 1.06B | 1.23B | 1.31B | 1.06B | 1.04B | 1.02B |
|
Short term Debt (Quarter)
|
| 1.35B | 1.54B | 1.74B | 1.25B | | 1.47B | 1.31B | 1.43B | 1.64B | 1.28B | 1.05B | 0.17B | 1.22B | 0.15B | 1.67B | 1.54B | 0.10B | 0.76B | 1.33B | 0.06B | 1.28B | 1.35B | 0.08B | 1.10B | 0.78B | 0.80B | 2.03B | 2.06B | 1.48B |
|
Current Leases (Quarter)
|
| | | | | | | 0.01B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.11B | 0.05B | 0.05B | 0.04B | 0.11B | 0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B |
|
Current Taxes (Quarter)
|
| 0.55B | 0.47B | 0.63B | 0.62B | | 0.47B | 0.70B | 0.67B | 0.60B | 0.50B | 0.68B | 0.62B | 0.51B | 0.75B | 0.73B | 0.68B | 0.59B | 0.82B | 0.80B | 0.69B | 0.77B | 0.86B | 0.85B | 0.75B | 0.75B | 0.98B | 0.90B | 0.81B | 0.67B |
|
Current Deferred Revenue (Quarter)
|
| 0.13B | 0.11B | 0.08B | 0.04B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.08B | 0.08B | 0.08B | 0.05B | 0.02B | 0.01B | 0.01B | 0.12B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.04B | 0.07B | 0.11B | 0.09B | 0.06B | 0.01B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | 0.04B | | 0.04B | 0.04B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 5.39B | 4.99B | 5.33B | 5.51B | | 6.15B | 6.52B | 5.99B | 5.89B | 5.68B | 6.34B | 6.41B | 6.79B | 6.82B | 6.17B | 6.52B | 5.69B | 6.11B | 6.52B | 7.60B | 7.46B | 7.97B | 7.13B | 6.65B | 7.06B | 7.11B | 7.22B | 7.87B | 7.78B |
|
Capital Leases (Quarter)
|
| | | | | | | 0.12B | | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.54B | 0.10B | 0.10B | 0.10B | 0.55B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Non-Current Debt (Quarter)
|
| 15.35B | 15.71B | 15.76B | 16.28B | | 15.99B | 15.50B | 15.63B | 15.56B | 15.18B | 15.34B | 15.32B | 14.96B | 15.59B | 15.90B | 15.80B | 16.20B | 16.83B | 16.48B | 15.60B | 15.68B | 16.01B | 16.78B | 17.76B | 17.60B | 17.74B | 17.75B | 17.54B | 17.32B |
|
Pension (Quarter)
|
| 2.17B | 2.17B | 2.19B | 2.15B | | 1.73B | 1.89B | 1.86B | 1.79B | 1.72B | 1.74B | 1.73B | 1.61B | 1.07B | 1.05B | 1.04B | 0.99B | 0.41B | 0.46B | 0.41B | 0.41B | 0.63B | 0.60B | 0.51B | 0.54B | 0.58B | 0.57B | 0.50B | 0.50B |
|
Minority Interest (Quarter)
|
| 0.02B | | 0.06B | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | | | | 0.23B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 5.42B | 5.82B | -9.06B | 6.59B | | 6.93B | 7.36B | 7.49B | 7.72B | 8.11B | 8.49B | 8.63B | 8.90B | 9.25B | 9.56B | 9.69B | 9.87B | 10.30B | 10.45B | 10.46B | 10.51B | 10.89B | 11.19B | 11.43B | 11.43B | 11.73B | 12.13B | 12.40B | 11.82B |
|
Other Non-Current Liabilities (Quarter)
|
| 1.12B | 1.13B | 1.16B | 0.19B | | 0.80B | 0.80B | 1.41B | 1.43B | 0.13B | 0.92B | 0.93B | 0.92B | 1.70B | 0.18B | 1.73B | 0.89B | 1.83B | 1.85B | 1.10B | 0.12B | 0.22B | 1.06B | 2.04B | 0.86B | 0.27B | 1.82B | 1.85B | 0.70B |
|
Total Non-Current Liabilities (Quarter)
|
| 28.12B | 29.08B | 29.82B | 30.73B | | 30.03B | 30.25B | 30.73B | 30.87B | 30.79B | 31.70B | 32.01B | 31.74B | 32.31B | 32.95B | 32.92B | 33.51B | 34.22B | 34.10B | 33.44B | 33.60B | 34.75B | 35.66B | 36.85B | 36.33B | 36.67B | 37.12B | 37.04B | 36.32B |
|
Total Liabilities (Quarter)
|
-10.96B | 33.51B | 34.07B | 35.15B | 36.24B | 36.61B | 36.18B | 36.77B | 36.72B | 36.75B | 36.47B | 38.05B | 38.41B | 38.54B | 39.13B | 39.13B | 39.44B | 39.20B | 40.33B | 40.62B | 41.03B | 41.05B | 42.72B | 42.79B | 43.50B | 43.39B | 43.78B | 44.34B | 44.91B | 44.10B |
|
Total Debt (Quarter)
|
| 16.70B | 17.25B | 17.50B | 17.53B | | 17.46B | 16.81B | 17.06B | 17.20B | 16.46B | 16.39B | 15.48B | 16.17B | 15.74B | 17.57B | 17.34B | 16.30B | 17.59B | 17.81B | 15.66B | 16.96B | 17.36B | 16.86B | 18.87B | 18.38B | 18.54B | 19.78B | 19.60B | 18.80B |
|
Common Equity (Quarter)
|
10.96B | 12.76B | 13.06B | 13.14B | 13.32B | 13.27B | 13.66B | 13.62B | 13.78B | 13.94B | 14.65B | 14.86B | 15.01B | 15.31B | 15.24B | 15.42B | 15.54B | 15.76B | 16.09B | 16.42B | 16.59B | 16.87B | 16.82B | 17.25B | 17.44B | 17.71B | 17.90B | 18.14B | 18.39B | 17.34B |
|
Shareholder's Equity (Quarter)
|
10.96B | 12.74B | 13.06B | 13.14B | 13.32B | 13.27B | 13.66B | 13.62B | 13.78B | 13.94B | 14.65B | 14.86B | 15.01B | 15.31B | 15.24B | 15.42B | 15.54B | 15.76B | 16.09B | 16.42B | 16.59B | 16.87B | 16.82B | 17.25B | 17.44B | 17.71B | 17.90B | 18.14B | 18.40B | 17.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| 46.34B | 47.19B | 48.35B | 49.62B | | 49.89B | 50.45B | 50.56B | 50.75B | 51.19B | 52.90B | 53.42B | 53.84B | 54.37B | 54.55B | 54.98B | 54.96B | 56.32B | 57.04B | 57.62B | 57.92B | 59.54B | 60.04B | 60.94B | 61.10B | 61.68B | 62.49B | 63.32B | 61.44B |
|
Retained Earnings (Quarter)
|
| -0.40B | 4.41B | 4.45B | -0.36B | | -0.36B | -0.38B | 4.97B | 5.10B | -0.38B | 6.05B | 6.18B | 6.44B | -0.34B | -0.31B | -0.31B | -0.31B | -0.12B | -0.11B | -0.10B | -0.10B | -0.10B | -0.10B | -0.10B | -0.11B | -0.13B | -0.13B | -0.12B | -0.15B |
|
Treasury Shares (Quarter)
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |