|
Cash & Equivalents (Quarter)
|
| | | 0.08B | 0.10B | 0.38B | 0.23B | 0.18B | 0.36B | 0.33B | 0.11B | 0.12B | 0.15B | 0.20B | 0.16B | 0.21B | 0.16B | 0.18B | 0.16B | 0.21B | 0.34B | 0.18B | 0.18B | 0.16B | 0.17B | 0.15B | 0.19B | 0.17B | 0.21B | 0.17B | 0.16B | 0.80B |
|
Short-term Investments (Quarter)
|
| | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.68B | 1.84B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.14B | 0.12B | 0.15B | 0.14B | 0.17B | 0.09B | 0.06B | 0.05B | 0.07B | 0.08B | |
|
Cash & Current Investments (Quarter)
|
| | | 0.08B | 0.11B | 0.39B | 0.23B | 0.19B | 0.36B | 0.33B | 0.12B | 0.13B | 0.16B | 0.87B | 2.01B | 0.27B | 0.22B | 0.23B | 0.22B | 0.27B | 0.40B | 0.32B | 0.30B | 0.32B | 0.31B | 0.32B | 0.28B | 0.23B | 0.26B | 0.24B | 0.24B | 0.80B |
|
Receivables - Net (Quarter)
|
| | | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.10B | 0.21B | 0.19B |
|
Receivables - Other (Quarter)
|
| | | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.13B | 0.06B |
|
Receivables (Quarter)
|
| | | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.14B | 0.35B | 0.26B |
|
Inventory (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 | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B |
|
Prepaid Assets (Quarter)
|
| | | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.12B | 0.01B | 0.02B | 0.16B | 0.00B | 0.02B | 0.04B |
|
Current Assets (Quarter)
|
| | | 0.12B | 0.16B | 0.44B | 0.29B | 0.25B | 0.40B | 0.39B | 0.19B | 0.29B | 0.33B | 1.07B | 2.24B | 0.57B | 0.51B | 0.45B | 0.45B | 0.52B | 0.60B | 0.53B | 0.55B | 0.57B | 0.54B | 0.56B | 0.49B | 0.45B | 0.57B | 0.49B | 0.64B | 1.35B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.42B | 0.52B | 0.52B | 0.51B | 0.51B | 0.55B | 0.54B | 0.60B | 0.75B | 0.75B | 0.77B | 0.78B | 0.84B | 0.88B | 0.82B | 0.97B | 1.20B | 1.11B | 1.16B | 1.19B | 1.17B | 1.10B | 1.12B | 0.80B | 0.63B | 1.14B | 1.22B | 0.98B | 1.06B |
|
Goodwill (Quarter)
|
0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.19B | 0.19B | 0.29B | 0.42B | 0.44B | 2.12B | 2.08B | 1.97B | 1.86B | 1.75B | 1.80B | 1.82B | 1.87B | 1.94B | 1.91B | 1.91B | 1.99B | 1.80B | 1.62B | 1.72B | 1.70B | 3.43B |
|
Intangibles (Quarter)
|
| | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.25B | 0.66B | 0.73B | 0.98B | 1.00B | 2.48B | 2.40B | 2.31B | 2.18B | 1.96B | 1.97B | 1.94B | 2.01B | 1.87B | 1.81B | 1.76B | 1.76B | 1.31B | 1.95B | 1.94B | 1.88B | 3.00B |
|
Goodwill & Intangibles (Quarter)
|
0.13B | 0.13B | 0.13B | 0.24B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.43B | 0.85B | 1.02B | 1.41B | 1.44B | 4.60B | 4.48B | 4.28B | 4.03B | 3.71B | 3.76B | 3.76B | 3.88B | 3.81B | 3.73B | 3.67B | 3.75B | 3.11B | 3.57B | 3.66B | 3.58B | 6.43B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Other Non-Current Assets (Quarter)
|
| | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.03B | 0.03B | 0.05B | 0.07B | 0.01B | 0.01B | 0.15B | | 0.11B | | 0.13B | 0.30B | 0.49B | 0.66B | 0.61B |
|
Non-Current Assets (Quarter)
|
| | | 0.66B | 0.79B | 0.79B | 0.78B | 0.78B | 0.81B | 0.81B | 1.06B | 1.64B | 1.81B | 2.69B | 2.73B | 5.99B | 5.90B | 5.78B | 5.84B | 5.78B | 6.16B | 6.25B | 6.38B | 6.29B | 6.10B | 6.03B | 5.92B | 5.41B | 6.92B | 7.30B | 6.92B | 9.88B |
|
Assets (Quarter)
|
0.71B | 0.75B | 0.79B | 0.78B | 0.95B | 1.23B | 1.07B | 1.02B | 1.22B | 1.20B | 1.26B | 1.93B | 2.14B | 3.76B | 4.97B | 6.55B | 6.41B | 6.24B | 6.29B | 6.30B | 6.76B | 6.78B | 6.93B | 6.86B | 6.64B | 6.59B | 6.41B | 5.86B | 7.49B | 7.79B | 7.55B | 11.23B |
|
Accounts Payables (Quarter)
|
| | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.09B | 0.08B | 0.07B | 0.04B | 0.07B | 0.06B | 0.08B | 0.21B | 0.07B | 0.06B | 0.09B | 0.07B | 0.09B | 0.11B | 0.13B | 0.15B | 0.20B |
|
Payables (Quarter)
|
| | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.09B | 0.08B | 0.07B | 0.04B | 0.07B | 0.06B | 0.08B | 0.21B | 0.07B | 0.06B | 0.09B | 0.07B | 0.09B | 0.11B | 0.13B | 0.15B | 0.20B |
|
Accumulated Expenses (Quarter)
|
| | | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.12B | 0.13B | 0.17B | 0.21B | 0.40B | 0.35B | 0.34B | 0.55B | 0.57B | 0.45B | 0.47B | 0.48B | 0.65B | 0.70B | 0.72B | 0.71B | 0.48B | 0.54B | 0.67B | 0.67B | 1.33B |
|
Short term Debt (Quarter)
|
| | | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B |
|
Current Leases (Quarter)
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.05B | 0.08B | 0.08B | 0.04B | 0.04B | 0.01B | 0.03B | 0.01B | 0.08B | 0.01B | 0.02B |
|
Total Current Liabilities (Quarter)
|
| | | 0.08B | 0.18B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.10B | 0.14B | 0.16B | 0.23B | 0.27B | 0.57B | 0.53B | 0.51B | 0.69B | 0.76B | 0.66B | 0.68B | 0.84B | 0.87B | 0.88B | 0.92B | 0.88B | 0.68B | 0.76B | 0.99B | 0.93B | 1.69B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 0.39B | 0.33B | 0.68B | 0.68B | 0.68B | 0.93B | 0.94B | 0.94B | 1.09B | 1.13B | 1.33B | 2.56B | 3.43B | 3.45B | 3.34B | 3.41B | 3.47B | 3.32B | 3.32B | 3.43B | 3.64B | 3.66B | 3.65B | 3.65B | 3.30B | 3.43B | 3.56B | 3.72B | 4.46B |
|
Pension (Quarter)
|
| | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | 1.55B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.06B | 0.06B | 0.21B | 0.20B | 0.19B | 0.17B | 0.14B | 0.20B | 0.20B | 0.22B | 0.13B | 0.15B | 0.15B | 0.09B | 0.28B | 0.34B | 0.44B | 0.45B | 0.55B |
|
Operating Leases (Quarter)
|
| | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.06B | 0.06B | 0.53B | 0.50B | 0.51B | 0.53B | 0.67B | 0.78B | 0.84B | 1.22B | 1.22B | 1.21B | 1.20B | 1.19B | 1.13B | 1.31B | 1.55B | 2.10B | 2.02B | 1.79B | 1.83B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.05B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | 0.08B | 0.07B | 0.09B | 0.23B | 0.10B | 0.09B | 0.17B | 0.18B | 0.13B | 0.13B | 0.14B | 0.15B |
|
Total Non-Current Liabilities (Quarter)
|
| | | 0.48B | 0.55B | 0.81B | 0.81B | 0.81B | 1.04B | 1.05B | 1.10B | 1.60B | 1.67B | 2.34B | 3.64B | 4.89B | 4.84B | 4.81B | 5.19B | 5.48B | 5.66B | 5.67B | 5.94B | 5.99B | 6.09B | 6.11B | 6.00B | 5.65B | 6.55B | 7.02B | 6.90B | 8.53B |
|
Total Liabilities (Quarter)
|
0.52B | 0.53B | 0.56B | 0.48B | 0.55B | 0.81B | 0.81B | 0.81B | 1.04B | 1.05B | 1.10B | 1.60B | 1.68B | 2.39B | 3.65B | 4.94B | 4.86B | 4.82B | 5.20B | 5.49B | 5.74B | 5.74B | 6.03B | 6.23B | 6.19B | 6.20B | 6.17B | 5.83B | 6.68B | 7.15B | 7.03B | 8.69B |
|
Total Debt (Quarter)
|
| | | 0.39B | 0.42B | 0.68B | 0.68B | 0.68B | 0.93B | 0.94B | 0.94B | 1.10B | 1.13B | 1.33B | 2.56B | 3.45B | 3.47B | 3.36B | 3.43B | 3.49B | 3.33B | 3.35B | 3.44B | 3.66B | 3.68B | 3.67B | 3.67B | 3.32B | 3.45B | 3.58B | 3.74B | 4.50B |
|
Common Equity (Quarter)
|
0.20B | 0.22B | 0.23B | 0.30B | 0.40B | 0.42B | 0.26B | 0.21B | 0.17B | 0.15B | 0.16B | 0.33B | 0.45B | 1.37B | 1.32B | 1.62B | 1.55B | 1.42B | 1.09B | 0.81B | 1.02B | 1.04B | 0.90B | 0.64B | 0.45B | 0.39B | 0.23B | 0.03B | 0.81B | 0.64B | 0.52B | 0.99B |
|
Shareholder's Equity (Quarter)
|
0.20B | 0.22B | 0.23B | 0.30B | 0.40B | 0.42B | 0.26B | 0.21B | 0.17B | 0.15B | 0.16B | 0.33B | 0.45B | 1.37B | 1.32B | 1.62B | 1.55B | 1.42B | 1.09B | 0.81B | 1.02B | 1.04B | 0.90B | 0.64B | 0.45B | 0.39B | 0.23B | 0.03B | 0.81B | 0.64B | 0.52B | 0.99B |
|
Liabilities and Shareholders Equity (Quarter)
|
0.71B | 0.75B | 0.79B | 0.78B | 0.95B | 1.23B | 1.07B | 1.02B | 1.22B | 1.20B | 1.26B | 1.93B | 2.14B | 3.76B | 4.97B | 6.55B | 6.41B | 6.24B | 6.29B | 6.30B | 6.76B | 6.78B | 6.93B | 6.86B | 6.64B | 6.59B | 6.41B | 5.86B | 7.49B | 7.79B | 7.55B | 11.23B |
|
Treasury Shares (Quarter)
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | 0.00B | 133.00 | | | 0.00B | | | | 0.01B | | | 0.00B | 0.01B | | | | 0.00B | | | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | 0.20B | 0.22B | 0.23B | 0.24B | -0.00B | 0.03B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | -0.00B | -0.03B | -0.10B | -0.13B | -0.51B | -0.54B | -0.34B | -0.35B | -0.41B | -0.21B | -0.73B | -0.22B | -0.14B | -0.26B | 0.01B | -0.19B | 0.07B | -0.65B |