|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.12B | 0.26B | 0.58B | 0.33B | 0.05B | 0.17B | 0.10B | 0.06B | 0.02B | 0.29B | 0.26B | 0.68B | 0.31B | 0.59B | 0.55B | 0.71B | 0.20B | 0.37B | 0.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.12B | 0.26B | 0.58B | 0.33B | 0.05B | 0.17B | 0.10B | 0.06B | 0.02B | 0.29B | 0.26B | 0.68B | 0.31B | 0.59B | 0.55B | 0.71B | 0.20B | 0.37B | 0.13B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.34B | 0.51B | 0.57B | 0.38B | 0.36B | 0.83B | 0.52B | 0.33B | 0.37B | 0.65B | 0.60B | 0.39B | 0.40B | 0.63B | 0.66B | 0.40B | 0.38B | 0.73B | 0.64B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.34B | 0.51B | 0.57B | 0.38B | 0.36B | 0.83B | 0.52B | 0.33B | 0.37B | 0.65B | 0.60B | 0.39B | 0.40B | 0.63B | 0.66B | 0.40B | 0.38B | 0.73B | 0.64B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 2.20B | 2.28B | 2.29B | 2.35B | 2.27B | 2.31B | 0.27B | 0.29B | 0.29B | 0.53B | 0.43B | 0.48B | 0.29B | 0.46B | 0.29B | 0.30B | 0.30B | 0.37B | 0.35B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 2.84B | 3.27B | 3.53B | 3.28B | 3.05B | 3.63B | 1.07B | 0.89B | 0.89B | 1.68B | 1.43B | 1.71B | 1.13B | 1.83B | 1.59B | 1.55B | 1.05B | 1.64B | 1.26B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | | | | 0.84B | | | | 0.94B | | | | 1.06B | | | | 1.24B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.48B | 15.06B | 15.73B | 16.08B | 16.56B | 17.24B | 17.97B | 18.45B | 19.02B | 19.61B | 20.32B | 20.81B | 21.42B | 22.20B | 22.96B | 23.63B | 24.38B | 25.29B | 26.27B | 27.07B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.82B | 0.82B | 0.82B | 0.82B | 0.82B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.80B | 0.80B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 0.97B | 0.81B | 0.93B | 1.09B | 1.17B | 1.04B | 1.06B | 1.04B | 0.00B | 0.01B | 0.00B | 0.94B | 1.04B | 0.90B | 0.95B | 0.00B | 1.10B | 1.09B | 1.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20B | 16.77B | 17.27B | 17.74B | 18.37B | 19.15B | 19.74B | 20.24B | 20.88B | 21.63B | 22.00B | 22.57B | 23.18B | 24.06B | 24.67B | 25.39B | 26.16B | 27.20B | 28.16B | 29.12B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.32B | 19.61B | 20.55B | 21.27B | 21.66B | 22.19B | 23.37B | 21.31B | 21.77B | 22.52B | 23.68B | 24.00B | 24.89B | 25.19B | 26.50B | 26.98B | 27.71B | 28.25B | 29.80B | 30.38B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.42B | 0.40B | 0.35B | 0.40B | 0.50B | 0.57B | 0.36B | 0.33B | 0.34B | 0.42B | 0.37B | 0.32B | 0.45B | 0.45B | 0.45B | 0.40B | 0.51B | 0.62B | 0.47B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.24B | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.42B | 0.40B | 0.35B | 0.40B | 0.68B | 0.57B | 0.36B | 0.33B | 0.58B | 0.42B | 0.37B | 0.32B | 0.45B | 0.45B | 0.45B | 0.40B | 0.51B | 0.62B | 0.47B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.69B | 0.63B | 0.65B | 0.66B | 0.72B | 0.76B | 0.75B | 0.70B | 0.76B | 0.74B | 0.68B | 0.66B | 0.75B | 0.70B | 0.73B | 0.71B | 0.84B | 0.82B | 0.78B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | 2.40B | 2.20B | 2.20B | 2.20B | 2.20B | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 3.51B | 3.43B | 3.21B | 3.26B | 3.60B | 3.53B | 1.11B | 1.03B | 1.35B | 1.17B | 1.06B | 0.98B | 1.21B | 1.17B | 1.20B | 1.13B | 1.36B | 1.45B | 1.26B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13B | 4.93B | 5.56B | 5.76B | 5.76B | 5.76B | 6.55B | 6.55B | 6.55B | 6.55B | 7.44B | 7.44B | 7.79B | 7.78B | 8.41B | 8.41B | 8.91B | 8.91B | 9.55B | 9.55B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.71B | 1.74B | 1.85B | 1.94B | 2.75B | 2.08B | 2.14B | 2.21B | 3.05B | 2.38B | 2.49B | 2.55B | 3.28B | 2.67B | 2.79B | 2.86B | 2.92B | 3.03B | 3.18B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.54B | 0.55B | 0.53B | 0.53B | 0.54B | 0.53B | 0.51B | 0.52B | 0.60B | 0.60B | 0.60B | 0.60B | 0.69B | 0.68B | 0.68B | 0.70B | 0.78B | 0.79B | 0.80B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.91B | 11.16B | 11.71B | 11.76B | 11.86B | 12.24B | 13.00B | 10.60B | 10.65B | 11.05B | 11.81B | 11.79B | 12.11B | 12.34B | 13.03B | 13.16B | 13.63B | 13.91B | 14.72B | 14.67B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.54B | 11.70B | 12.26B | 12.29B | 12.39B | 12.77B | 13.53B | 11.11B | 11.17B | 11.65B | 12.41B | 12.39B | 12.71B | 13.04B | 13.72B | 13.84B | 14.33B | 14.69B | 15.52B | 15.47B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.33B | 4.93B | 7.96B | 7.96B | 7.96B | 7.96B | 8.75B | 6.55B | 6.55B | 6.56B | 7.44B | 7.45B | 7.79B | 7.79B | 8.43B | 8.43B | 8.92B | 8.92B | 9.56B | 9.56B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77B | 7.91B | 8.29B | 8.98B | 9.27B | 9.42B | 9.84B | 10.21B | 10.60B | 10.87B | 11.27B | 11.62B | 12.18B | 12.16B | 12.78B | 13.14B | 13.39B | 13.56B | 14.28B | 14.91B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77B | 7.91B | 8.29B | 8.98B | 9.27B | 9.42B | 9.84B | 10.21B | 10.60B | 10.87B | 11.27B | 11.62B | 12.18B | 12.16B | 12.78B | 13.14B | 13.39B | 13.56B | 14.28B | 14.91B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.32B | 19.61B | 20.55B | 21.27B | 21.66B | 22.19B | 23.37B | 21.31B | 21.77B | 22.52B | 23.68B | 24.00B | 24.89B | 25.19B | 26.50B | 26.98B | 27.71B | 28.25B | 29.80B | 30.38B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 2.81B | 0.02B | 0.15B | 3.24B | 0.37B | 3.38B | 3.63B | 0.40B | 0.52B | 3.86B | 4.17B | 4.21B | 0.47B | 4.43B | 4.78B | 0.48B | 0.48B | 5.10B | 0.47B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | |