|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 1.63B | 2.62B | 2.37B | 2.19B | 2.32B | 2.83B | 3.22B | 3.25B | 2.03B | 1.77B | 1.82B | 1.88B | 1.61B | 1.41B | 1.69B | 1.84B | 1.98B | 2.04B | 2.48B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 1.63B | 2.62B | 2.37B | 2.19B | 2.32B | 2.83B | 3.22B | 3.25B | 2.03B | 1.77B | 1.82B | 1.88B | 1.61B | 1.41B | 1.69B | 1.84B | 1.98B | 2.04B | 2.48B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.50B | 0.68B | 0.72B | 0.72B | 0.58B | 0.48B | 0.39B | 0.42B | 0.51B | 0.54B | 0.53B | 0.48B | 0.40B | 0.58B | 0.59B | 0.60B | 0.49B | 0.73B | 0.72B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.50B | 0.68B | 0.72B | 0.72B | 0.58B | 0.48B | 0.39B | 0.42B | 0.51B | 0.54B | 0.53B | 0.48B | 0.40B | 0.58B | 0.59B | 0.60B | 0.49B | 0.73B | 0.72B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | | 0.44B | | | | 0.26B | | | | 0.26B | | | | 0.33B | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.41B | 0.49B | 0.50B | 0.50B | 0.47B | 0.43B | 0.32B | 0.32B | 0.30B | 0.27B | 0.30B | 0.30B | 0.31B | 0.35B | 0.32B | 0.37B | 0.38B | 0.37B | 0.41B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.00B | | 0.07B | 0.09B | 0.08B | 0.04B | 0.07B | 0.15B | 0.17B | 0.10B | 0.09B | 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.02B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 2.59B | 3.83B | 3.74B | 3.68B | 3.67B | 3.85B | 4.07B | 4.19B | 3.05B | 2.72B | 2.80B | 2.85B | 2.52B | 2.43B | 2.68B | 2.98B | 2.98B | 3.39B | 3.75B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.04B | 0.02B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.12B | 0.10B | 0.09B | 0.18B | 0.16B | 0.12B | 0.14B | 0.16B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21B | 7.08B | 6.91B | 6.62B | 6.50B | 6.44B | 6.29B | 6.22B | 6.16B | 7.14B | 6.98B | 6.83B | 6.82B | 6.74B | 6.60B | 6.74B | 6.83B | 6.71B | 6.72B | 6.76B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.50B | 2.50B | 0.40B | 2.49B | 2.49B | 2.49B | 2.49B | 2.49B | 2.49B | 2.49B | 2.49B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.54B | 0.53B | 0.52B | 0.52B | 0.51B | 0.50B | 0.49B | 0.48B | 0.47B | 0.47B | 0.46B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.09B | 2.09B | 2.09B | 2.09B | 2.10B | 2.09B | 2.09B | 2.09B | 3.03B | 3.03B | 0.93B | 3.01B | 3.00B | 2.99B | 2.98B | 2.97B | 2.97B | 2.96B | 2.95B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.28B | 0.64B | 0.67B | 0.65B | 0.77B | 0.80B | 0.81B | 0.80B | 0.87B | 0.86B | 0.86B | 0.87B | 0.92B | 0.93B | 0.97B | 0.97B | 0.98B | 1.10B | 1.22B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.95B | 9.78B | 9.96B | 9.69B | 9.60B | 9.64B | 9.55B | 9.46B | 9.35B | 11.33B | 11.14B | 10.97B | 10.99B | 10.95B | 10.88B | 11.07B | 11.22B | 11.10B | 11.22B | 11.35B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.77B | 12.38B | 13.78B | 13.42B | 13.28B | 13.31B | 13.40B | 13.54B | 13.54B | 14.38B | 13.86B | 13.78B | 13.84B | 13.47B | 13.31B | 13.75B | 14.20B | 14.09B | 14.61B | 15.10B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.56B | 0.63B | 0.81B | 0.71B | 0.57B | 0.45B | 0.45B | 0.50B | 0.52B | 0.50B | 0.50B | 0.56B | 0.60B | 0.60B | 0.67B | 0.72B | 0.68B | 0.61B | 0.64B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.56B | 0.63B | 0.81B | 0.71B | 0.57B | 0.45B | 0.45B | 0.50B | 0.52B | 0.50B | 0.50B | 0.56B | 0.60B | 0.60B | 0.67B | 0.72B | 0.68B | 0.61B | 0.64B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.05B | 0.01B | 0.03B | 0.04B | 0.10B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.41B | 0.10B | 0.03B | 0.00B | 0.01B | 0.05B | 0.02B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | 0.09B | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.70B | 0.60B | 0.07B | 0.51B | 0.23B | 0.28B | 0.01B | 0.28B | 0.13B | 0.10B | 0.01B | 0.35B | 0.12B | 0.24B | 0.03B | 0.48B | 0.08B | 0.13B | 0.01B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.43B | 2.23B | 1.10B | 1.38B | 0.99B | 0.86B | 0.62B | 0.93B | 0.80B | 0.69B | 0.60B | 1.01B | 0.82B | 0.94B | 0.83B | 1.31B | 0.89B | 0.96B | 0.77B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | 3.46B | 3.46B | 2.96B | 2.96B | 2.96B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 3.21B | 3.22B | 3.22B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | 0.74B | 0.73B | 0.72B | 0.72B | 0.71B | 0.70B | 0.69B | 0.69B | 0.68B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 2.83B | 2.75B | 2.92B | 2.65B | 2.80B | 2.64B | 2.72B | 2.58B | 2.66B | 2.56B | 2.64B | 2.54B | 2.61B | 2.52B | 2.86B | 2.85B | 2.94B | 2.91B | 3.17B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.03B | 1.03B | 1.02B | 1.01B | 0.96B | 0.93B | 0.91B | 0.88B | 1.18B | 0.98B | 0.93B | 0.93B | 1.04B | 0.84B | 0.84B | 0.89B | 0.87B | 0.85B | 0.84B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.25B | 0.15B | 0.15B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.26B | 0.17B | 0.17B | 0.19B | 0.28B | 0.23B | 0.26B | 0.31B | 0.31B | 0.30B | 0.29B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.25B | 0.66B | 0.68B | 0.64B | 0.38B | 0.36B | 0.34B | 0.29B | 0.31B | 0.30B | 0.27B | 0.27B | 0.30B | 0.31B | 0.32B | 0.32B | 0.34B | 0.34B | 0.38B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.43B | 12.12B | 13.12B | 12.75B | 12.64B | 12.94B | 13.03B | 13.20B | 13.26B | 14.06B | 13.56B | 13.50B | 13.57B | 13.16B | 13.00B | -0.24B | -0.23B | -0.28B | -0.30B | -0.32B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.77B | 12.38B | 13.78B | 13.42B | 13.28B | 13.31B | 13.40B | 13.54B | 13.54B | 14.38B | 13.86B | 13.78B | 13.84B | 13.47B | 13.31B | 0.08B | 0.09B | 0.05B | 0.04B | 0.05B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | 3.46B | 3.96B | 2.96B | 2.96B | 2.96B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 2.97B | 3.21B | 3.22B | 3.22B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61B | 6.04B | 6.75B | 7.51B | 7.10B | 7.85B | 8.09B | 8.52B | 8.30B | 8.37B | 8.00B | 8.10B | 7.74B | 7.59B | 7.30B | 7.82B | 4.85B | 7.78B | 8.26B | 8.92B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.77B | 12.38B | 13.78B | 13.42B | 13.28B | 13.31B | 13.40B | 13.54B | 13.54B | 14.38B | 13.86B | 13.78B | 13.84B | 13.47B | 13.31B | 13.75B | 14.20B | 14.09B | 14.61B | 15.10B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | 0.00B | | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.14B | -0.12B | -0.28B | -0.08B | -0.23B | -0.06B | -0.20B | -0.05B | -0.21B | 1.40B | 4.36B | 1.35B | 4.01B | -0.27B | 1.24B | 4.20B | -0.23B | -0.26B | 4.83B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |