|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30B | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.14B | | | | 0.03B | | | | 0.21B | | | | 0.01B | |
|
Loans - Adjustments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | 0.03B | | | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | | 0.62B | 0.61B | | 0.56B | 0.49B | 0.44B | | 0.65B | 0.66B | 0.65B | | 0.43B | 0.40B | 0.39B | | 0.09B | 0.09B | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.86B | 1.53B | 1.73B | 1.35B | 1.23B | 1.26B | 1.60B | 1.09B | 1.32B | 2.42B | 1.63B | 1.29B | 1.61B | 3.75B | 1.40B | 1.06B | 2.70B | 1.81B | 1.38B | 1.48B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.09B | 0.18B | 0.13B | 0.13B | 0.14B | 0.13B | 0.16B | 0.06B | 0.04B | 0.07B | 0.05B | 0.05B | 0.06B | 0.07B | 0.01B | 0.05B | 0.01B | 0.05B | -0.01B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | | 0.51B | 0.44B | | 0.35B | 0.46B | 0.46B | | 0.45B | 0.49B | | | | 0.58B | | | | 0.46B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 0.09B | 0.69B | 0.57B | 0.13B | 0.49B | 0.59B | 0.62B | 0.06B | 0.49B | 0.57B | 0.05B | 0.05B | 0.06B | 0.65B | 0.01B | 0.05B | 0.01B | 0.51B | -0.01B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | | 0.04B | 0.06B | 0.06B | | 0.08B | 0.09B | 0.07B | | 0.08B | 0.09B | 0.11B | | 0.12B | 0.11B | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28B | -0.41B | 2.35B | 0.01B | 2.38B | 0.09B | 2.59B | 0.01B | 2.84B | -0.13B | 3.02B | 0.02B | 0.17B | 2.58B | 0.24B | 2.54B | 0.09B | 2.09B | 1.88B | -0.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.31B | 34.41B | 57.83B | 54.57B | 54.31B | 54.61B | 55.22B | 55.49B | 55.60B | 56.24B | 57.09B | 56.54B | 57.52B | 57.94B | 58.58B | 58.88B | 58.71B | 58.19B | 57.80B | 57.25B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | 0.05B | 0.71B | 0.72B | 0.78B | 0.06B | 0.84B | 0.87B | 0.91B | 0.09B | 1.01B | 1.04B | 1.08B | 0.08B | 1.16B | 1.21B | 1.23B | 1.32B | 1.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.21B | 0.21B | 0.21B | 0.20B | 0.28B | 0.27B | 0.27B | 0.28B | 0.26B | 0.26B | 0.26B | 0.26B | 0.17B | 0.17B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.19B | 2.35B | 0.17B | 0.06B | 0.01B | 2.59B | 0.61B | 0.81B | 0.42B | 3.02B | 0.46B | 0.10B | 0.52B | 2.60B | 0.52B | 0.47B | 0.56B | 1.10B | 0.90B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.49B | 41.50B | 74.57B | 70.21B | 69.75B | 69.81B | 69.73B | 69.68B | 69.93B | 71.59B | 71.27B | 71.11B | 71.11B | 73.82B | 71.44B | 72.56B | 73.63B | 71.94B | 71.67B | 71.42B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 1.60B | 2.90B | 2.24B | 2.32B | 2.41B | 2.50B | 2.49B | 2.57B | 2.72B | 2.86B | 2.98B | 2.98B | 3.15B | 3.33B | 3.36B | 3.47B | 3.49B | 3.53B | 3.63B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | 0.28B | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.08B | 27.54B | 50.20B | 48.91B | 47.93B | 47.35B | 46.53B | 46.30B | 46.26B | 47.49B | 46.48B | 45.72B | 45.70B | 48.35B | 45.29B | 46.19B | 46.11B | 44.03B | 43.57B | 43.04B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 1.05B | 2.09B | 1.81B | 1.86B | 1.93B | 2.19B | 2.26B | 2.33B | 2.44B | 2.53B | 2.60B | 2.68B | 2.71B | 2.77B | 2.86B | 3.02B | 3.22B | 3.17B | 3.29B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.50B | 0.77B | 0.74B | 0.74B | 0.77B | 0.81B | 0.84B | 0.88B | 0.95B | 1.02B | 1.06B | 1.01B | 1.05B | 1.09B | 1.14B | 1.21B | 1.15B | 1.19B | 1.24B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.59B | 31.07B | 57.15B | 54.74B | 53.89B | 53.39B | 52.73B | 52.72B | 52.66B | 54.28B | 53.67B | 53.09B | 53.08B | 56.02B | 53.16B | 54.22B | 54.48B | 52.63B | 52.16B | 51.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.42B | 31.57B | 57.92B | 55.48B | 54.64B | 54.17B | 53.53B | 53.56B | 53.54B | 55.22B | 54.69B | 54.15B | 54.09B | 57.07B | 54.26B | 55.36B | 55.69B | 53.79B | 53.35B | 53.02B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.08B | 27.54B | 50.20B | 48.91B | 47.93B | 47.35B | 46.53B | 46.30B | 46.26B | 47.49B | 46.48B | 45.72B | 45.70B | 48.35B | 45.29B | 46.19B | 46.11B | 44.03B | 43.57B | 43.04B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.69B | 9.93B | 16.65B | 14.73B | 15.11B | 15.64B | 16.20B | 16.12B | 16.39B | 16.37B | 16.59B | 16.96B | 17.02B | 16.75B | 17.18B | 17.19B | 17.95B | 18.15B | 18.32B | 18.40B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.69B | | 16.65B | | | | 16.20B | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.49B | 41.50B | 74.57B | 70.21B | 69.75B | 69.81B | 69.73B | 69.68B | 69.93B | 71.59B | 71.27B | 71.11B | 71.11B | 73.82B | 71.44B | 72.56B | 73.63B | 71.94B | 71.67B | 71.42B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.02B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.10B | -0.08B | -0.03B | 0.00B | 0.08B | 0.11B | 0.08B | 0.13B | 0.16B | 0.01B | 0.08B | 0.08B | -0.04B | 0.04B | -0.02B | -0.04B | -0.05B | -0.05B | -0.02B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.25B | | | | 0.22B | | | | 0.19B | | | | 0.18B | |