|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.07B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.16B | 0.59B | 0.09B | 0.13B | 0.63B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.19B | 0.03B | 0.08B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.32B | 0.38B | 0.27B | 0.25B | 0.51B | 0.48B | 0.26B | 0.23B | 0.35B | 0.22B | 0.22B | 0.21B | 0.35B | 0.38B | 0.26B | 0.17B | 0.39B | 0.38B | 0.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.46B | 0.51B | 0.35B | 0.33B | 0.75B | 0.63B | 0.33B | 0.30B | 0.50B | 0.34B | 0.30B | 0.28B | 0.50B | 0.50B | 0.34B | 0.25B | 0.56B | 0.50B | 0.37B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.12B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.16B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.08B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.75B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.15B | | | | 0.12B | | | | 0.26B | | | | 0.01B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8.64B |
|
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 | 0.00B | 0.01B | 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 | 1.30B | 1.31B | 1.31B | 1.31B | 1.30B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.53B | 0.46B | 0.04B | 0.42B | 0.39B | 0.05B | 0.33B | 0.31B | 0.06B | 0.06B | 0.28B | 0.07B | 0.07B | 0.25B | 0.07B | 0.25B | 0.26B | 0.08B | 0.26B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.65B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.04B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.28B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.34B | 0.00B | 0.01B | 0.54B | | 0.00B | 0.00B | | | | 0.02B | 0.13B | 0.06B | 0.00B | 0.01B | | 0.25B | 0.09B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.22B | 0.51B | 0.19B | 0.19B | 0.85B | 0.17B | 0.13B | 0.13B | 0.19B | 0.13B | 0.16B | 0.15B | 0.36B | 0.28B | 0.18B | 0.22B | 0.31B | 0.46B | 0.37B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.07B | 0.23B | 0.23B | 0.25B | 0.06B | 0.23B | 0.04B | 0.07B | 0.29B | 0.26B | 0.26B | 0.08B | 0.30B | 0.25B | 0.05B | 0.29B | 0.32B | 0.06B | 0.27B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.05B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.50B | 0.54B | 0.53B | | | 0.60B | 0.60B | 0.60B | 0.02B | 0.13B | 0.30B | 0.30B | 0.13B | | 0.41B | 0.41B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.43B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.99B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.74B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 0.14B | 0.14B | 0.14B | 1.24B | 0.16B | 0.15B | 0.16B | 0.15B | 0.19B | 1.36B | 1.39B | 0.20B | 0.20B | 0.20B | 0.19B | 0.21B | 0.21B | 1.58B | 1.60B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68B | 8.99B | 8.99B | 8.99B | 8.08B | 9.46B | 9.31B | 9.25B | 9.78B | 9.43B | 8.31B | 8.80B | 9.51B | 9.82B | 9.86B | 9.90B | 10.12B | 10.66B | 9.24B | 9.44B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.04B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 4.13B | 4.47B | 4.46B | 4.63B | 4.14B | 4.48B | 3.96B | 3.80B | 4.40B | 4.40B | 4.85B | 4.27B | 4.38B | 4.25B | 4.25B | 4.38B | 4.70B | 4.40B | 4.40B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.02B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.04B |
|
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 | -0.01B | -0.01B | -0.01B | 1.16B | 2.04B | 1.22B | -0.01B | -0.01B | 1.33B | 1.31B | 1.29B | 1.34B | 2.46B | 2.47B |