|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.16B | 0.57B | 0.02B | 0.03B | 0.23B | 0.06B | 0.70B | 0.41B | 0.10B | 0.06B | 0.84B | 0.36B | 0.11B | 0.17B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.16B | 0.57B | 0.02B | 0.03B | 0.23B | 0.06B | 0.70B | 0.41B | 0.10B | 0.06B | 0.84B | 0.36B | 0.11B | 0.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.71B | 0.93B | 1.04B | 0.99B | 1.16B | 0.02B | 1.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.34B | 0.01B | 0.01B | 0.39B | 0.37B | 0.66B | 0.45B | 0.34B | 0.32B | 0.49B | 0.47B | 0.45B | 0.39B | 0.58B | 0.49B | 0.46B | 0.38B | 0.66B | 0.52B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.05B | 0.94B | 1.05B | 1.38B | 1.53B | 0.68B | 1.46B | 0.35B | 0.33B | 0.51B | 0.48B | 0.46B | 0.40B | 0.60B | 0.49B | 0.47B | 0.39B | 0.68B | 0.53B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.23B | 0.24B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.30B | 0.31B | 0.33B | 0.34B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.14B | 0.16B | 0.17B | 0.10B | 0.11B | 0.13B | 0.12B | 0.09B | 0.08B | 0.11B | 0.10B | 0.09B | 0.10B | 0.12B | 0.14B | 0.10B | 0.16B | 0.23B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 2.48B | 2.63B | 2.46B | 2.39B | 3.03B | 3.43B | 2.99B | 2.60B | 2.45B | 2.84B | 3.09B | 2.98B | 2.70B | 2.79B | 2.78B | 3.19B | 2.75B | 3.47B | 3.02B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.97B | 0.96B | 0.88B | 0.91B | 1.08B | 1.18B | 1.26B | 1.41B | 1.63B | 0.94B | 1.05B | 1.36B | 1.83B | 2.10B | 2.42B | 2.75B | 3.16B | 3.05B | 3.59B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.53B | 21.93B | 22.35B | 22.54B | 21.63B | 22.34B | 22.71B | 23.00B | 24.26B | 24.69B | 25.07B | 25.28B | 25.88B | 26.67B | 27.46B | 27.90B | 28.85B | 29.69B | 30.68B | 31.53B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.06B | 0.06B | 0.06B | 0.07B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.59B | 0.26B | 2.14B | 1.30B | 3.43B | 1.30B | 0.25B | 3.81B | 0.17B | 1.47B | 3.61B | 3.58B | 0.20B | 3.57B | 1.67B | 0.25B | 1.74B | 1.96B | 3.30B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.63B | 28.04B | 26.13B | 26.28B | 26.65B | 27.35B | 27.92B | 28.40B | 29.66B | 30.06B | 30.68B | 30.81B | 31.37B | 32.11B | 33.13B | 33.51B | 34.51B | 35.26B | 36.47B | 37.26B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.95B | 30.51B | 28.75B | 28.74B | 29.04B | 30.37B | 31.35B | 31.39B | 32.27B | 32.51B | 33.52B | 33.90B | 34.35B | 34.82B | 35.92B | 36.30B | 37.70B | 38.01B | 39.94B | 40.28B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.79B | 0.88B | 0.69B | 0.91B | 0.95B | 0.93B | 0.68B | 0.01B | 0.01B | 0.01B | 0.64B | 0.01B | 0.90B | 0.01B | 0.94B | 0.01B | 0.01B | 0.01B | 1.08B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.02B | | | 0.25B | 0.09B | | | | 0.07B | | | | 0.34B | 0.52B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.79B | 0.88B | 0.69B | 0.95B | 0.95B | 0.95B | 0.68B | 0.01B | 0.26B | 0.10B | 0.64B | 0.01B | 0.90B | 0.07B | 0.94B | 0.01B | 0.01B | 0.35B | 1.60B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.14B | 0.16B | 0.14B | 0.17B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.20B | 0.18B | 0.21B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.16B | 0.01B | 0.01B | 0.03B | 0.17B | 0.02B | 0.02B | 0.01B | 0.15B | 0.01B | 0.01B | 0.01B | 0.21B | 0.23B | 0.20B | 0.24B | 0.18B | 0.18B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.58B | 0.01B | 0.01B | 0.01B | 1.00B | 1.10B | 1.43B | 1.13B | 1.04B | 0.98B | 0.77B | 0.77B | 0.51B | 1.20B | 0.71B | 1.12B | 1.16B | 0.96B | 1.36B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.15B | 0.52B | 0.39B | 0.39B | 0.18B | 0.54B | 0.41B | 0.41B | 0.16B | 0.61B | 0.46B | 0.45B | 0.18B | 0.65B | 0.47B | 0.46B | 0.20B | 0.71B | 0.52B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.19B | 0.15B | 0.09B | 0.08B | 0.07B | 0.10B | 0.11B | 0.09B | 0.07B | 0.06B | 0.07B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11B | 3.25B | 2.20B | 1.81B | 2.39B | 2.49B | 2.98B | 2.94B | 2.74B | 2.72B | 2.90B | 2.29B | 2.53B | 2.19B | 3.52B | 2.63B | 3.20B | 3.05B | 3.55B | 3.59B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B | 0.26B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.73B | 12.03B | 12.05B | 12.04B | 11.67B | 12.69B | 13.12B | 12.98B | 13.93B | 14.11B | 14.51B | 14.97B | 14.92B | 15.55B | 15.19B | 16.15B | 16.78B | 16.77B | 17.81B | 17.46B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.56B | 0.56B | 0.55B | 0.59B | 0.59B | 0.58B | 0.57B | 0.56B | 0.57B | 0.58B | 0.56B | 0.54B | 0.53B | 0.52B | | 0.58B | 0.57B | 0.57B | 0.58B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.52B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 2.01B | 2.21B | 2.31B | 2.33B | 2.37B | 2.41B | 2.45B | 2.50B | 2.54B | 3.37B | 2.68B | 2.79B | 2.84B | 3.52B | 3.00B | 3.08B | 3.17B | 3.25B | 3.35B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.63B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.41B | 0.40B | 0.79B | 0.80B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.47B | 20.61B | 19.36B | 19.52B | 19.18B | 20.38B | 20.77B | 20.79B | 21.82B | 22.04B | 22.50B | 23.10B | 23.29B | 23.98B | 23.65B | 24.75B | 25.53B | 25.52B | 26.68B | 26.64B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.18B | 0.03B | 0.03B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.29B | 0.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.32B | 12.61B | 12.06B | 12.05B | 11.68B | 13.69B | 14.22B | 14.42B | 15.06B | 15.16B | 15.49B | 15.74B | 15.69B | 16.05B | 16.39B | 16.86B | 17.91B | 17.94B | 18.76B | 18.82B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37B | 6.65B | 7.19B | 7.41B | 7.47B | 7.50B | 7.59B | 7.65B | 7.71B | 7.76B | 8.12B | 8.51B | 8.54B | 8.64B | 8.75B | 8.92B | 8.97B | 9.43B | 9.71B | 10.05B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37B | 6.65B | 7.19B | 7.41B | 7.47B | 7.50B | 7.59B | 7.65B | 7.71B | 7.76B | 8.12B | 8.51B | 8.54B | 8.64B | 8.75B | 8.92B | 8.97B | 9.43B | 8.92B | 9.47B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.95B | 30.51B | 28.75B | 28.74B | 29.04B | 30.37B | 31.35B | 31.39B | 32.27B | 32.51B | 33.52B | 33.90B | 34.35B | 34.82B | 35.92B | 36.30B | 37.70B | 38.01B | 39.94B | 40.28B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.08B | -0.06B | 1.27B | -0.05B | 1.31B | 1.35B | -0.05B | -0.05B | 1.50B | -0.05B | 1.79B | 1.83B | 1.93B | 2.04B | -0.04B | 2.21B | -0.04B | -0.04B | -0.04B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |