|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.33B | | | | 0.05B | | | 0.10B | 0.03B | 0.11B | 0.34B | 0.26B | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.03B | | | 0.44B | 0.36B | | | | 0.09B | | | 0.10B | 0.06B | 0.13B | 0.38B | 0.28B | 0.04B | 0.02B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.29B | 1.23B | 1.47B | 1.35B | 1.45B | 1.52B | 1.66B | 1.33B | 1.43B | 1.43B | 1.59B | 1.47B | 1.56B | 1.65B | 1.87B | 1.71B | 1.66B | 1.85B | 2.08B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.01B | 0.07B | 0.05B | 0.03B | 0.08B | 0.05B | 0.07B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.30B | 1.29B | 1.52B | 1.37B | 1.53B | 1.56B | 1.73B | 1.33B | 1.43B | 1.43B | 1.59B | 1.47B | 1.56B | 1.65B | 1.87B | 1.71B | 1.66B | 1.85B | 2.08B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.22B | 0.27B | 0.29B | 0.26B | 0.32B | 0.37B | 0.42B | 0.41B | 0.45B | 0.51B | 0.56B | 0.53B | 0.56B | 0.59B | 0.60B | 0.55B | 0.53B | 0.49B | 0.49B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.11B | 0.37B | 0.35B | 0.29B | 0.33B | 0.38B | 0.47B | 0.38B | 0.37B | 0.36B | 0.39B | 0.37B | 0.41B | 0.32B | 0.28B | 0.23B | 0.35B | 0.35B | 0.39B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27B | 3.07B | 3.27B | 3.47B | 3.27B | 3.92B | 4.22B | 4.14B | 3.72B | 4.01B | 4.25B | 4.88B | 4.67B | 4.83B | 5.08B | 4.91B | 4.90B | 4.86B | 5.08B | 5.34B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.46B | 2.02B | 2.27B | 2.27B | 2.41B | 2.46B | 2.63B | 2.87B | 3.27B | 3.07B | 3.13B | 3.08B | 3.28B | 3.01B | 3.14B | 3.21B | 3.29B | 3.16B | 3.35B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.88B | 32.47B | 33.38B | 33.85B | 34.41B | 35.03B | 36.11B | 36.74B | 37.58B | 38.52B | 39.50B | 40.29B | 41.13B | 41.91B | 40.99B | 41.65B | 42.30B | 43.04B | 45.93B | 46.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.36B | 1.44B | 1.55B | 1.72B | 2.05B | 2.18B | 0.33B | 0.33B | 2.72B | 0.66B | 0.74B | 0.95B | 0.34B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 4.45B | 4.48B | 4.48B | 4.48B | 4.48B | 4.52B | 4.52B | 4.52B | 4.53B | 4.53B | 4.53B | 4.53B | 4.53B | 3.57B | 3.57B | 3.57B | 3.57B | 4.23B | 4.23B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 4.45B | 4.48B | 4.48B | 4.48B | 4.48B | 4.52B | 4.52B | 4.52B | 4.53B | 4.53B | 4.53B | 4.53B | 4.53B | 3.57B | 3.57B | 3.57B | 3.57B | 4.23B | 4.23B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 5.46B | 4.59B | 4.57B | 4.57B | 0.62B | 0.54B | 0.01B | 4.39B | 4.35B | 0.59B | 4.84B | 5.00B | 4.99B | 4.88B | 4.90B | 0.90B | 4.84B | 1.00B | 1.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.09B | 12.47B | 11.84B | 11.96B | 12.24B | 12.65B | 12.89B | 13.22B | 13.24B | 13.77B | 11.87B | 12.15B | 12.55B | 11.83B | 13.53B | 13.63B | 13.75B | 13.80B | 12.78B | 12.89B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.23B | 48.01B | 48.49B | 49.29B | 49.92B | 51.60B | 53.23B | 54.11B | 54.54B | 56.29B | 55.61B | 57.32B | 58.35B | 58.57B | 59.59B | 60.19B | 60.96B | 61.70B | 63.79B | 64.71B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.29B | 1.67B | 1.49B | 1.35B | 1.46B | 2.11B | 1.82B | 1.55B | 1.64B | 1.87B | 1.66B | 1.76B | 1.56B | 1.74B | 1.49B | 1.51B | 1.48B | 1.86B | 1.66B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.07B | | | | 0.17B | | | 0.21B | 0.25B | 0.08B | 0.41B | 0.14B | 0.28B | 0.11B | 0.04B | 0.01B | 0.05B | 0.04B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.39B | 1.75B | 1.49B | 1.35B | 1.46B | 2.29B | 1.82B | 1.55B | 1.86B | 2.12B | 1.74B | 2.17B | 1.70B | 2.02B | 1.60B | 1.55B | 1.49B | 1.91B | 1.70B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | 0.33B | 0.31B | 0.34B | 0.30B | 0.36B | 0.31B | 0.04B | 0.03B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.80B | 0.83B | 0.93B | 0.74B | 0.98B | 0.99B | 1.08B | 0.93B | 1.11B | 0.82B | 1.05B | 0.74B | 0.78B | 0.85B | 1.03B | 0.85B | 0.68B | 1.27B | 1.29B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | 1.19B | 0.82B | 1.27B | 1.61B | 1.32B | 1.62B | 2.06B | 2.07B | 0.82B | 0.87B | 1.33B | 1.44B | 1.00B | 1.35B | 1.95B | 1.14B | 1.39B | 2.64B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.14B | 0.04B | 0.10B | 0.10B | 0.12B | 0.17B | 0.08B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10B | 4.26B | 5.85B | 5.60B | 4.26B | 5.49B | 6.80B | 6.41B | 5.79B | 7.12B | 6.34B | 6.37B | 6.25B | 5.62B | 6.72B | 6.52B | 6.88B | 6.80B | 7.81B | 8.21B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 0.71B | 17.02B | 17.91B | 0.10B | 0.40B | 19.72B | 1.20B | 21.77B | 1.53B | 23.59B | 24.93B | 1.40B | 0.76B | 25.70B | 1.49B | 1.27B | 26.85B | 26.87B | 26.86B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 1.33B | 0.24B | 0.20B | 0.19B | 0.16B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26B | 4.34B | 4.60B | 4.68B | 4.77B | 4.83B | 5.07B | 5.24B | 5.28B | 5.24B | 5.30B | 5.31B | 5.25B | 5.33B | 5.41B | 5.40B | 5.52B | 5.55B | 5.65B | 5.89B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.97B | 0.50B | 0.23B | 0.21B | 0.87B | 0.50B | 0.17B | 0.15B | 0.91B | 0.51B | 0.98B | 0.97B | 11.46B | 0.77B | 1.07B | 11.74B | 0.60B | 0.75B | 12.69B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.95B | 47.04B | 47.99B | 49.06B | 49.70B | 50.73B | 52.73B | 53.94B | 54.39B | 55.38B | 55.11B | 56.34B | 57.39B | 47.12B | 58.82B | 59.12B | 49.22B | 61.10B | 63.03B | 52.02B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.23B | 48.01B | 48.49B | 49.29B | 49.92B | 51.60B | 53.23B | 54.11B | 54.54B | 56.29B | 55.61B | 57.32B | 58.35B | 58.57B | 59.59B | 60.19B | 60.96B | 61.70B | 63.79B | 64.71B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80B | 1.51B | 18.22B | 18.73B | 1.36B | 2.01B | 21.04B | 2.81B | 23.83B | 3.60B | 24.41B | 25.80B | 2.73B | 2.20B | 26.70B | 2.84B | 3.22B | 27.99B | 28.27B | 29.50B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 14.41B | 14.60B | 14.84B | 15.06B | 15.28B | 15.47B | 15.75B | 15.55B | 1.80B | 14.17B | 14.54B | 14.82B | 1.87B | 15.04B | 15.34B | 15.67B | 16.03B | 1.91B | 16.53B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.23B | 48.01B | 48.49B | 49.29B | 49.92B | 51.60B | 53.23B | 54.11B | 54.54B | 56.29B | 55.61B | 57.32B | 58.35B | 58.57B | 59.59B | 60.19B | 60.96B | 61.70B | 63.79B | 64.71B |
|
Treasury Shares (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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 4.91B | 5.01B | 8.10B | 8.24B | 5.43B | 5.53B | 5.78B | 5.56B | -0.02B | -0.03B | 8.54B | 8.71B | -0.03B | 3.93B | 9.44B | -0.02B | 9.92B | 9.94B | 4.82B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |