|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | | | 5.89B | 5.89B | 5.24B | 4.44B | 4.38B | 4.16B | 4.26B | 4.15B | 4.15B | 4.15B | 4.22B | 4.07B | 4.11B | 4.80B | 5.04B | 6.71B | 7.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | | | 5.89B | 5.89B | 5.24B | 4.44B | 4.38B | 4.16B | 4.26B | 4.15B | 4.15B | 4.15B | 4.22B | 4.07B | 4.11B | 4.80B | 5.04B | 6.71B | 7.13B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.60B | 0.62B | 0.64B | 0.58B | 0.50B | 0.55B | 0.56B | 0.60B | 0.56B | 0.69B | 0.65B | 0.57B | 0.68B | 0.76B | 0.74B | 0.91B | 0.55B | 0.79B | 0.72B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.37B | | | | 0.45B | | | | 0.56B | | | | 0.54B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.60B | 1.00B | 0.64B | 0.58B | 0.50B | 0.92B | 0.56B | 0.60B | 0.56B | 1.14B | 0.65B | 0.57B | 0.68B | 1.32B | 0.74B | 0.91B | 0.55B | 1.33B | 0.72B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | 1.82B | 1.73B | 1.77B | 1.70B | 1.69B | 1.78B | 1.91B | 1.87B | 1.91B | 1.78B | 1.80B | 1.68B | 1.78B | 1.94B | 1.99B | 1.75B | 1.87B | 2.07B | 2.15B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.55B | 0.61B | 0.72B | 0.75B | 0.79B | 1.69B | 1.69B | 0.74B | 0.68B | 0.81B | 0.88B | 0.92B | 1.33B | 0.85B | 0.91B | 0.69B | 0.68B | 0.65B | 0.62B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04B | 8.01B | 8.25B | 9.02B | 8.81B | 8.22B | 8.46B | 8.54B | 7.37B | 7.42B | 7.44B | 7.28B | 7.20B | 8.03B | 7.63B | 8.00B | 8.15B | 8.95B | 10.22B | 10.61B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.95B | | | | -11.72B | | | | 34.62B | | | | 28.56B | | | | 29.35B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59B | | | | 0.05B | | | | 4.13B | | | | 4.11B | | | | 4.22B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.10B | 3.10B | 3.10B | 3.03B | 3.03B | 3.03B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.06B | 0.15B | 0.15B | 0.15B | 0.06B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93B | 4.92B | 4.92B | 4.92B | 4.92B | 4.92B | 3.64B | 3.73B | 3.73B | 3.73B | 3.64B | 3.73B | 3.73B | 3.73B | 3.25B | 3.25B | 3.25B | 3.18B | 3.18B | 3.18B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.03B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | | | 0.13B | 0.04B | 0.04B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.49B | 1.51B | 1.23B | 1.10B | 1.10B | 1.13B | 1.11B | 1.09B | 1.03B | 1.36B | 1.32B | 1.31B | 1.31B | 1.29B | 1.26B | 3.13B | 3.41B | 1.77B | 1.77B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.49B | 38.62B | 3.96B | 38.29B | 38.03B | 38.23B | 0.41B | 37.61B | 37.92B | 38.18B | 3.75B | 38.56B | 39.02B | 39.33B | 0.18B | 40.14B | 39.14B | 39.41B | 3.83B | 41.97B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.53B | 46.63B | 46.89B | 47.31B | 46.84B | 46.44B | 45.97B | 46.15B | 45.29B | 45.59B | 45.81B | 45.84B | 46.22B | 47.35B | 47.63B | 48.14B | 47.29B | 48.36B | 51.58B | 52.58B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.44B | 1.45B | 1.52B | 1.54B | 1.57B | 1.56B | 1.50B | 1.52B | 1.58B | 1.50B | 1.36B | 1.39B | 1.48B | 1.61B | 1.59B | 1.46B | 1.42B | 1.86B | 1.65B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.44B | 1.45B | 1.52B | 1.54B | 1.57B | 1.56B | 1.50B | 1.52B | 1.58B | 1.50B | 1.36B | 1.39B | 1.48B | 1.61B | 1.59B | 1.46B | 1.42B | 1.86B | 1.65B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.04B | 0.34B | 0.04B | 0.38B | 0.14B | 1.39B | 1.38B | 0.41B | 0.05B | 0.54B | -0.01B | 0.57B | 1.06B | 0.46B | 0.51B | 0.01B | 0.58B | 0.00B | -0.01B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | -0.01B | | | | 0.02B | | | | 0.06B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.21B | 0.28B | 0.34B | 0.30B | 0.19B | 0.16B | 0.31B | 0.32B | 0.31B | 0.30B | 0.32B | 0.43B | 0.48B | 0.55B | 0.64B | 0.51B | 0.68B | 0.87B | 1.07B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.98B | 2.09B | 2.25B | 2.23B | 2.19B | 3.12B | 3.21B | 2.27B | 2.42B | 2.36B | 2.19B | 2.39B | 3.03B | 2.64B | 2.79B | 2.54B | 3.04B | 3.50B | 3.46B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | 5.14B | 5.13B | 5.13B | 5.13B | 5.08B | 4.77B | 4.76B | 4.76B | 4.77B | 4.71B | 4.71B | 4.71B | 4.71B | 4.71B | 4.70B | 4.66B | 4.64B | 4.65B | 4.67B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 8.47B | 0.06B | 0.27B | 0.50B | 0.67B | -0.27B | 0.15B | 8.65B | 8.68B | -0.10B | 0.19B | 8.88B | 9.07B | -0.17B | 0.31B | 8.60B | 8.77B | 9.36B | 0.88B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.29B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 3.17B | 3.29B | 3.31B | 3.37B | 3.46B | 3.25B | 3.27B | 3.29B | 3.37B | 3.44B | 3.47B | 3.47B | 3.48B | 3.89B | 3.85B | 3.54B | 3.56B | 3.98B | 4.15B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.33B | 1.30B | 1.26B | 1.26B | 1.29B | 1.33B | 1.35B | 1.30B | 1.23B | 1.24B | 1.24B | 1.20B | 1.21B | 1.17B | 1.18B | 1.19B | 1.31B | 1.69B | 1.74B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.06B | 13.22B | 0.53B | 13.42B | 13.05B | 12.84B | 1.42B | 13.48B | 12.50B | 12.66B | 0.01B | 12.39B | 12.52B | 13.25B | 1.54B | 13.39B | 12.68B | 13.13B | 0.82B | 14.07B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.35B | 14.54B | 14.58B | 14.68B | 14.31B | 14.13B | 14.68B | 14.83B | 13.80B | 13.90B | 13.81B | 13.63B | 13.72B | 14.46B | 14.37B | 14.58B | 13.86B | 14.44B | 15.66B | 15.81B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | 5.14B | 5.15B | 5.13B | 5.13B | 5.08B | 4.78B | 4.76B | 4.76B | 4.77B | 4.70B | 4.71B | 4.71B | 4.71B | 4.73B | 4.70B | 4.66B | 4.64B | 4.70B | 4.67B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.17B | 32.09B | 23.86B | 32.63B | 32.53B | 32.31B | 22.77B | 31.32B | 31.48B | 31.70B | 32.00B | 32.22B | 32.49B | 32.90B | 24.29B | 33.56B | 33.42B | 33.92B | 35.92B | 36.77B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.69B | 23.62B | 23.86B | 24.18B | | 23.86B | 22.77B | 22.71B | | 23.02B | 23.34B | 23.46B | | 23.83B | 24.29B | 24.45B | | 25.15B | 26.56B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.53B | 46.63B | 46.89B | 47.31B | 46.84B | 46.44B | 45.97B | 46.15B | 45.29B | 45.59B | 45.81B | 45.84B | 46.22B | 47.35B | 47.63B | 48.14B | 47.29B | 48.36B | 51.58B | 52.58B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | -6.57B | 0.04B | 0.01B | 0.01B | -7.28B | 0.02B | 0.02B | 0.01B | -6.71B | 0.03B | 0.03B | 0.04B | -5.27B | 0.04B | 0.05B | -0.08B | -0.27B | -0.40B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | -0.31B | -0.42B | | | | | | -0.05B | -0.14B | -0.50B | -0.14B | -0.27B | -1.00B | -0.50B | |