|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.15B | 0.59B | 0.09B | 0.12B | 0.62B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.18B | 0.02B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.16B | 0.60B | 0.09B | 0.13B | 0.63B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.19B | 0.03B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.18B | 0.32B | 0.38B | 0.27B | 0.25B | 0.51B | 0.33B | 0.26B | 0.23B | 0.20B | 0.22B | 0.15B | 0.14B | 0.35B | 0.26B | 0.18B | 0.25B | 0.22B | 0.27B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.14B | 0.13B | 0.08B | 0.08B | 0.24B | 0.15B | 0.07B | 0.07B | 0.15B | 0.12B | 0.08B | 0.07B | 0.15B | 0.12B | 0.08B | 0.08B | 0.17B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.46B | 0.51B | 0.35B | 0.33B | 0.75B | 0.48B | 0.33B | 0.30B | 0.35B | 0.34B | 0.22B | 0.21B | 0.50B | 0.38B | 0.26B | 0.33B | 0.39B | 0.39B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.15B | 0.15B | 0.11B | 0.15B | 0.22B | 0.21B | 0.13B | 0.14B | 0.17B | 0.16B | 0.13B | 0.13B | 0.16B | 0.15B | 0.13B | 0.15B | 0.17B | 0.17B | 0.15B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.08B | 0.08B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.63B | 0.81B | 0.85B | 0.76B | 0.85B | 1.07B | 0.92B | 0.80B | 1.24B | 0.83B | 0.80B | 1.17B | 0.60B | 0.74B | 0.71B | 0.61B | 0.67B | 1.00B | 0.79B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.01B | | | | 0.12B | | | | 0.26B | | | | 0.27B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20B | 6.32B | 6.45B | 6.47B | 6.59B | 6.70B | 6.80B | 6.84B | 6.92B | 7.01B | 7.12B | 7.22B | 7.36B | 7.47B | 7.63B | 7.72B | 7.86B | 8.03B | 8.23B | 8.39B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B |
|
Intangibles (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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.30B | 1.31B | 1.31B | 1.31B | 1.30B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.62B | 0.53B | 0.46B | 0.04B | 0.42B | 0.05B | 0.05B | 0.05B | 0.06B | 0.30B | 0.28B | 0.07B | 0.07B | 0.07B | 0.25B | 0.25B | 0.07B | 0.26B | 0.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 1.97B | 1.87B | 1.81B | 1.79B | 1.78B | 1.75B | 1.70B | 1.69B | 1.68B | 1.67B | 1.66B | 1.66B | 1.65B | 1.65B | 1.63B | 1.62B | 1.63B | 1.64B | 1.64B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74B | 8.91B | 9.13B | 9.13B | 9.13B | 9.32B | 9.62B | 9.46B | 9.41B | 9.93B | 9.62B | 9.68B | 10.19B | 9.72B | 10.02B | 10.06B | 10.09B | 10.33B | 10.87B | 10.82B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.22B | 0.17B | 0.19B | 0.19B | 0.31B | 0.17B | 0.13B | 0.12B | 0.19B | 0.13B | 0.16B | 0.14B | 0.23B | 0.22B | 0.18B | 0.22B | 0.31B | 0.21B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.33B | 0.42B | 0.34B | 0.34B | 0.50B | 0.54B | | | | | | | 0.02B | 0.13B | 0.06B | 0.12B | 0.13B | | 0.25B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 0.47B | 0.64B | 0.51B | 0.52B | 0.69B | 0.85B | 0.17B | 0.13B | 0.12B | 0.19B | 0.13B | 0.16B | 0.15B | 0.36B | 0.28B | 0.30B | 0.35B | 0.31B | 0.46B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.25B | 0.07B | 0.23B | 0.23B | 0.25B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.29B | 0.30B | 0.06B | 0.05B | 0.08B | 0.06B | 0.06B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.00B | | 0.00B | 0.00B | 0.50B | 0.54B | | | 1.12B | 0.60B | 0.00B | 0.00B | 0.02B | 0.13B | 0.06B | 0.12B | 0.13B | | 0.25B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.02B | 0.05B | 0.11B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 0.76B | 0.90B | 0.79B | 0.79B | 0.97B | 1.67B | 1.04B | 0.98B | 1.60B | 1.19B | 1.09B | 1.11B | 0.54B | 0.76B | 0.93B | 0.95B | 0.73B | 0.74B | 1.22B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 4.13B | 4.13B | 4.13B | 4.13B | 4.13B | 3.61B | 3.95B | 3.96B | 3.80B | 3.80B | 3.80B | 4.25B | 4.25B | 4.25B | 3.95B | 3.95B | 4.25B | 4.70B | 3.99B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.45B | 0.47B | 0.49B | 0.49B | 0.49B | 0.51B | 0.54B | 0.53B | 0.53B | 0.55B | 0.58B | 0.60B | 0.60B | 0.63B | 0.67B | 0.67B | 0.68B | 0.70B | 0.74B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.14B | 1.24B | 0.14B | 1.24B | 1.25B | 1.28B | 0.16B | 1.27B | 1.33B | 1.36B | 1.39B | 1.40B | 0.20B | 1.46B | 0.19B | 1.49B | 1.52B | 1.58B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85B | 5.98B | 6.10B | 4.92B | 6.01B | 5.10B | 5.27B | 4.99B | 6.05B | 5.40B | 4.99B | 4.89B | 5.35B | 4.79B | 6.24B | 4.88B | 6.18B | 5.07B | 5.52B | 5.30B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.98B | 6.11B | 6.24B | 6.16B | 6.15B | 6.34B | 6.53B | 6.27B | 6.21B | 6.67B | 6.31B | 6.25B | 6.74B | 6.19B | 6.44B | 6.34B | 6.37B | 6.56B | 7.05B | 6.87B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.13B | 4.13B | 4.13B | 4.13B | 4.63B | 4.14B | 3.95B | 3.96B | 4.92B | 4.40B | 3.80B | 4.25B | 4.27B | 4.38B | 4.01B | 4.08B | 4.38B | 4.70B | 4.24B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 2.80B | 2.89B | 2.97B | 2.98B | 2.98B | 3.09B | 3.19B | 3.20B | 3.26B | 3.31B | 3.42B | 3.44B | 3.53B | 3.59B | 3.72B | 3.72B | 3.77B | 3.82B | 3.95B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 2.80B | 2.89B | 2.97B | 2.98B | 2.98B | 3.09B | 3.19B | 3.20B | 3.26B | 3.31B | 3.42B | 3.44B | 3.53B | 3.59B | 3.72B | 3.72B | 3.85B | 3.82B | 4.03B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74B | 8.91B | 9.13B | 9.13B | 9.13B | 9.32B | 9.62B | 9.46B | 9.41B | 9.93B | 9.62B | 9.68B | 10.19B | 9.72B | 10.02B | 10.06B | 10.09B | 10.33B | 10.87B | 10.82B |
|
Treasury Shares (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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 1.20B | 1.25B | -0.01B | -0.01B | 1.29B | 1.34B | -0.01B |