|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.12B | 0.02B | 0.03B | 0.08B | 0.03B | 0.21B | 0.79B | 0.03B | 0.33B | 0.58B | 0.05B | 0.04B | 0.10B | 0.11B | 0.02B | 0.01B | 0.10B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.12B | 0.02B | 0.03B | 0.08B | 0.03B | 0.21B | 0.79B | 0.03B | 0.33B | 0.58B | 0.05B | 0.04B | 0.10B | 0.11B | 0.02B | 0.01B | 0.10B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.31B | 0.35B | 0.27B | 0.27B | 0.38B | 0.36B | 0.33B | 0.32B | 0.35B | 0.38B | 0.34B | 0.32B | 0.39B | 0.45B | 0.42B | 0.38B | 0.42B | 0.46B | 0.40B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.25B | 0.25B | 0.07B | 0.00B | 0.28B | 0.00B | 0.09B | 0.00B | 0.00B | 0.32B | 0.10B | 0.32B | 0.00B | 0.00B | 0.32B | 0.33B | 0.43B | 0.44B | 0.43B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.56B | 0.60B | 0.34B | 0.27B | 0.67B | 0.36B | 0.42B | 0.32B | 0.35B | 0.70B | 0.43B | 0.64B | 0.39B | 0.45B | 0.73B | 0.71B | 0.86B | 0.90B | 0.83B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.16B | 0.15B | 0.17B | 0.17B | 0.19B | 0.31B | 0.29B | 0.30B | 0.28B | 0.19B | 0.18B | 0.21B | 0.20B | 0.23B | 0.22B | 0.30B | 0.37B | 0.33B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.57B | 1.59B | 1.55B | 0.85B | 1.02B | 1.02B | 1.25B | 1.34B | 1.99B | 1.80B | 1.39B | 1.59B | 1.17B | 1.24B | 1.22B | 1.19B | 1.40B | 1.55B | 2.19B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | | | | 0.97B | | | | 1.04B | | | | 1.36B | | | | 1.55B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.91B | 20.21B | 20.59B | 21.08B | 21.40B | 22.10B | 22.64B | 23.22B | 23.63B | 24.19B | 24.69B | 25.44B | 26.02B | 26.53B | 27.01B | 28.04B | 28.38B | 28.93B | 29.61B | 30.58B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.51B | 1.51B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.15B | 1.15B | 1.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.56B | 1.56B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.15B | 1.15B | 1.16B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.67B | 1.13B | 0.68B | 0.02B | 1.05B | 0.24B | 0.38B | 0.37B | 1.02B | 0.34B | 0.42B | 1.12B | 0.35B | 1.12B | 0.40B | 1.16B | 0.37B | 1.18B | 0.04B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.06B | 23.38B | 23.74B | 24.52B | 24.84B | 25.56B | 26.11B | 26.54B | 26.95B | 27.51B | 28.01B | 28.91B | 29.50B | 30.05B | 30.55B | 31.61B | 31.96B | 32.51B | 33.20B | 33.25B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.52B | 24.95B | 25.33B | 26.07B | 25.69B | 26.57B | 27.13B | 27.79B | 28.29B | 29.50B | 29.82B | 30.30B | 31.09B | 31.21B | 31.79B | 32.83B | 33.16B | 33.91B | 34.75B | 35.44B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.15B | 0.17B | 0.23B | 0.17B | 0.20B | 0.22B | 0.25B | 0.19B | 0.25B | 0.23B | 0.29B | 0.23B | 0.21B | 0.26B | 0.35B | 0.24B | 0.31B | 0.30B | 0.38B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 0.61B | 0.68B | 0.58B | 0.32B | 0.42B | 0.63B | 1.18B | | | | 0.18B | | | 0.21B | 0.88B | 1.00B | 1.59B | 1.00B | 1.59B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 0.75B | 0.86B | 0.82B | 0.50B | 0.62B | 0.85B | 1.43B | 0.19B | 0.25B | 0.23B | 0.47B | 0.23B | 0.21B | 0.47B | 1.23B | 1.24B | 1.90B | 1.31B | 1.97B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.09B | 0.52B | 0.09B | 0.10B | 0.09B | 0.12B | 0.71B | 0.11B | 0.09B | 0.60B | 0.79B | 0.64B | 0.61B | 0.58B | 0.79B | 0.54B | 0.12B | 0.63B | 0.14B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.16B | 0.22B | 0.17B | 0.22B | 0.22B | 0.26B | 0.22B | 0.21B | 0.21B | 0.25B | 0.21B | 0.21B | 0.18B | 0.23B | 0.20B | 0.18B | 0.19B | 0.20B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.61B | 0.68B | 0.06B | 0.32B | 0.18B | 0.27B | 0.28B | 0.73B | | | 0.47B | | | 0.58B | 0.88B | 1.00B | 1.12B | 1.00B | 1.59B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.18B | 0.28B | 0.03B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.11B | 0.17B | 0.16B | 0.23B | 0.11B | 0.15B | 0.13B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45B | 1.71B | 1.84B | 2.14B | 1.65B | 1.73B | 2.13B | 2.81B | 1.89B | 1.76B | 1.74B | 2.15B | 1.86B | 1.82B | 2.13B | 3.15B | 2.45B | 3.99B | 3.69B | 4.75B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.32B | 10.34B | 10.35B | 10.34B | 10.35B | 11.03B | 10.94B | 10.93B | 10.49B | 11.61B | 11.70B | 11.72B | 12.57B | 12.55B | 12.55B | 12.52B | 13.32B | 12.28B | 13.03B | 12.78B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.36B | 0.35B | 0.28B | 0.28B | 0.26B | 0.25B | 0.23B | 0.21B | 0.21B | 0.20B | 0.26B | 0.26B | 0.25B | 0.24B | 0.22B | 0.21B | 0.21B | 0.20B | 0.17B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.25B | 2.29B | 3.34B | 2.38B | 2.43B | 2.37B | 2.42B | 2.48B | 2.55B | 2.63B | 2.70B | 2.74B | 2.78B | 2.83B | 2.86B | 2.94B | 2.99B | 3.06B | 3.19B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.12B | 0.18B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.19B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.24B | 0.28B | 0.25B | 0.26B | 0.28B | 0.17B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.86B | 18.14B | 18.29B | 18.60B | 18.06B | 18.83B | 19.18B | 19.89B | 18.55B | 19.59B | 19.71B | 20.30B | 20.88B | 20.86B | 21.19B | 22.22B | 22.37B | 22.98B | 23.56B | 24.44B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.94B | 18.26B | 18.47B | 18.78B | 18.23B | 19.00B | 19.37B | 20.09B | 18.74B | 19.80B | 19.92B | 20.50B | 21.08B | 21.06B | 21.43B | 22.50B | 22.62B | 23.23B | 23.84B | 24.61B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.64B | 10.95B | 11.04B | 10.40B | 10.67B | 11.20B | 11.21B | 11.21B | 11.21B | 11.61B | 11.70B | 12.19B | 12.57B | 12.55B | 13.13B | 13.40B | 14.32B | 13.40B | 14.03B | 14.37B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 6.69B | 6.87B | 7.30B | 7.46B | 7.57B | 7.76B | 7.69B | 9.55B | 9.70B | 9.90B | 9.80B | 10.01B | 10.15B | 10.36B | 10.33B | 10.53B | 10.68B | 10.91B | 10.84B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 6.69B | 6.87B | 7.30B | 7.46B | 7.57B | 7.76B | 7.69B | 9.55B | 9.70B | 9.90B | 9.80B | 10.01B | 10.15B | 10.36B | 10.33B | 10.53B | 10.68B | 10.91B | 10.84B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.52B | 24.95B | 25.33B | 26.07B | 25.69B | 26.57B | 27.13B | 27.79B | 28.29B | 29.50B | 29.82B | 30.30B | 31.09B | 31.21B | 31.79B | 32.83B | 33.16B | 33.91B | 34.75B | 35.44B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.05B | 0.50B | -0.04B | 1.08B | -0.04B | 1.36B | -0.02B | -0.02B | 1.58B | -0.02B | 1.66B | 1.84B | -0.01B | -0.01B | 0.01B | 2.32B | 2.44B | 0.00B | 0.01B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |