|
Cash & Equivalents (Quarter)
|
0.07B | 0.15B | 0.06B | 0.74B | 0.33B | 0.58B | 0.10B | 0.20B | 0.10B | 0.19B | 0.10B | 0.22B | 1.10B | 1.12B | 0.72B | 0.65B | 0.24B | 0.50B | 0.22B | 0.21B | 0.38B | 0.21B | 0.23B | 0.30B | 0.23B | 0.24B | 0.23B | 0.26B | 0.22B | 0.27B | 0.27B | 0.34B | 0.25B | 0.25B | 0.20B | 0.26B | 0.22B |
|
Short-term Investments (Quarter)
|
| 0.24B | 0.29B | 0.30B | 0.34B | 0.32B | 0.34B | 0.37B | 0.04B | 0.04B | 0.05B | 0.39B | 0.43B | 0.09B | 0.05B | 0.54B | 0.02B | 0.64B | 0.03B | 0.77B | 0.74B | 0.03B | 0.84B | 0.93B | 0.91B | 0.06B | 0.08B | 0.81B | 0.89B | 0.05B | 0.05B | 0.05B | 1.00B | 0.07B | 1.06B | 0.96B | 0.08B |
|
Cash & Current Investments (Quarter)
|
0.07B | 0.39B | 0.35B | 1.04B | 0.67B | 0.90B | 0.43B | 0.57B | 0.13B | 0.23B | 0.15B | 0.61B | 1.53B | 1.21B | 0.77B | 1.19B | 0.27B | 1.13B | 0.24B | 0.97B | 1.12B | 0.23B | 1.07B | 1.23B | 1.15B | 0.31B | 0.30B | 1.07B | 1.11B | 0.32B | 0.32B | 0.39B | 1.25B | 0.32B | 1.26B | 1.22B | 0.30B |
|
Receivables - Net (Quarter)
|
| 0.69B | 0.61B | 0.79B | 0.93B | 0.72B | 0.69B | 0.83B | 0.85B | 0.75B | 0.72B | 0.77B | 0.71B | 0.64B | 0.70B | 0.77B | 0.86B | 0.69B | 0.62B | 0.85B | 1.14B | 0.83B | 0.71B | 0.84B | 0.90B | 0.64B | 0.57B | 0.59B | 0.58B | 0.60B | 0.68B | 0.74B | 0.84B | 0.76B | 0.78B | 1.00B | 1.08B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | 0.33B | | | 0.17B | 0.34B | 0.28B | 0.03B | 0.17B | 0.40B | 0.34B | 0.19B | 0.17B | 0.36B | 0.23B | 0.18B | 0.18B | 0.28B | 0.21B | 0.18B | 0.00B | 0.34B | 0.00B | 0.00B | 0.21B | 0.43B | 0.28B |
|
Receivables (Quarter)
|
| 0.69B | 0.61B | 0.79B | 0.93B | 0.72B | 0.69B | 0.83B | 0.85B | 0.75B | 0.72B | 1.10B | 0.71B | 0.64B | 0.86B | 1.11B | 1.14B | 0.72B | 0.79B | 1.25B | 1.49B | 1.02B | 0.89B | 1.19B | 1.13B | 0.82B | 0.75B | 0.87B | 0.78B | 0.78B | 0.68B | 1.07B | 0.84B | 0.76B | 1.00B | 1.43B | 1.36B |
|
Raw Materials (Quarter)
|
| | | 0.14B | | | | 0.16B | | | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.16B | 0.18B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.17B | 0.18B |
|
Inventory (Quarter)
|
| 0.15B | 0.15B | 0.33B | 0.13B | 0.16B | 0.16B | 0.38B | 0.15B | 0.17B | | 0.35B | | | | 0.32B | | | | 0.28B | | | | 0.38B | | | | 0.35B | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.35B | 0.35B | 0.22B | 0.26B | 0.22B | 0.28B | 0.27B | 0.20B | 0.18B | 0.19B | 0.19B | 0.22B | 0.25B | 0.24B | 0.22B | 0.14B | 0.12B | 0.11B | 0.12B | 0.16B | 0.17B | 0.18B | 0.18B | 0.13B | 0.10B | 0.11B | 0.14B | 0.13B | 0.14B | 0.15B | 0.16B | 0.18B | 0.17B | 0.17B | 0.24B | 0.19B |
|
Current Assets (Quarter)
|
| 1.93B | 2.00B | 2.90B | 2.38B | 2.35B | 2.14B | 2.58B | 2.01B | 2.04B | 1.98B | 2.34B | 2.97B | 2.96B | 2.75B | 2.87B | 2.36B | 2.48B | 2.32B | 2.66B | 2.96B | 2.53B | 2.58B | 3.27B | 2.69B | 2.51B | 2.40B | 2.69B | 2.33B | 2.27B | 2.53B | 2.92B | 2.90B | 2.87B | 2.94B | 3.40B | 3.05B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 10.52B | 10.55B | 10.79B | 10.93B | 11.22B | 11.42B | 11.73B | 11.86B | 11.98B | 12.16B | 12.40B | 12.51B | 12.74B | 13.34B | 13.60B | 13.71B | 9.18B | 9.39B | 9.59B | 9.76B | 9.98B | 10.21B | 10.50B | 10.67B | 10.91B | 11.19B | 11.54B | 11.72B | 11.90B | 12.08B | 12.31B | 12.45B | 12.64B | 12.70B | 13.06B | 13.21B |
|
Long-Term Investments (Quarter)
|
| 0.35B | 0.47B | 0.01B | 0.02B | 0.48B | 0.48B | 0.47B | 0.47B | 0.47B | 0.01B | 0.47B | 0.47B | 0.02B | 0.41B | 0.40B | 0.40B | 0.01B | 4.53B | 0.01B | 4.54B | 4.52B | 0.02B | 4.52B | 4.50B | 4.47B | 0.04B | 2.59B | 0.36B | 2.54B | 0.02B | 2.50B | 0.36B | 2.49B | 0.36B | 0.04B | 2.47B |
|
Goodwill (Quarter)
|
| 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.47B | 0.08B | 1.47B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.86B | 0.86B | 0.86B | 0.87B | 0.87B | 0.87B | 0.87B | 0.87B |
|
Goodwill & Intangibles (Quarter)
|
| 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.47B | 0.08B | 1.47B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.86B | 0.86B | 0.86B | 0.87B | 0.87B | 0.87B | 0.87B | 0.87B |
|
Other Non-Current Assets (Quarter)
|
| 3.61B | 3.70B | 3.68B | 0.23B | 0.22B | 0.19B | 3.45B | 0.16B | 3.31B | 4.47B | 4.62B | 0.16B | 4.39B | 4.32B | 0.20B | 4.23B | 4.11B | 3.99B | 3.73B | 3.63B | 0.16B | 3.37B | 3.53B | 3.43B | 0.15B | 3.20B | 0.10B | 0.11B | 0.15B | 2.76B | 0.17B | 2.60B | 0.21B | 2.54B | 0.19B | 2.21B |
|
Non-Current Assets (Quarter)
|
| 6.26B | 6.11B | 6.08B | 6.04B | 5.95B | 5.84B | 5.80B | 5.72B | 5.65B | 6.81B | 6.96B | 6.87B | 6.78B | 6.39B | 6.40B | 6.30B | 9.99B | 9.87B | 9.62B | 9.55B | 9.41B | 19.47B | 19.88B | 19.98B | 20.09B | 19.38B | 18.60B | 18.67B | 18.74B | 18.76B | 18.91B | 19.04B | 19.18B | 19.20B | 19.34B | 19.36B |
|
Assets (Quarter)
|
| 18.72B | 18.65B | 19.77B | 19.35B | 19.52B | 19.40B | 20.11B | 19.59B | 19.68B | 20.95B | 21.70B | 22.35B | 22.48B | 22.48B | 22.87B | 22.37B | 21.66B | 21.57B | 21.87B | 22.26B | 21.92B | 22.05B | 23.15B | 22.67B | 22.60B | 21.78B | 21.29B | 21.00B | 21.01B | 21.29B | 21.83B | 21.93B | 22.05B | 22.14B | 22.74B | 22.41B |
|
Accounts Payables (Quarter)
|
| 0.36B | 0.35B | 0.65B | 0.52B | 0.42B | 0.38B | 0.67B | 0.45B | 0.39B | 0.42B | 0.56B | 0.37B | 0.33B | 0.37B | 0.56B | 0.51B | 0.40B | 0.36B | 0.69B | 0.80B | 0.52B | 0.44B | 0.72B | 0.48B | 0.37B | 0.37B | 0.48B | 0.38B | 0.41B | 0.42B | 0.66B | 0.63B | 0.63B | 0.66B | 0.96B | 0.71B |
|
Notes Payables (Quarter)
|
| 0.07B | 0.04B | 0.06B | 0.00B | 0.03B | 0.07B | 0.05B | | 0.11B | 0.08B | 0.06B | 0.01B | 0.03B | 0.05B | 0.04B | | 0.04B | 0.07B | 0.04B | | 0.04B | 0.08B | 0.05B | | 0.02B | 0.05B | 0.04B | | 0.02B | 0.04B | 0.04B | | 0.02B | 0.05B | 0.04B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | |
|
Payables (Quarter)
|
| 0.44B | 0.39B | 0.70B | 0.52B | 0.45B | 0.46B | 0.72B | 0.45B | 0.50B | 0.50B | 0.62B | 0.38B | 0.36B | 0.42B | 0.60B | 0.51B | 0.44B | 0.43B | 0.73B | 0.80B | 0.56B | 0.52B | 0.77B | 0.48B | 0.39B | 0.42B | 0.52B | 0.38B | 0.42B | 0.47B | 0.69B | 0.63B | 0.66B | 0.70B | 1.12B | 0.71B |
|
Accumulated Expenses (Quarter)
|
| 0.19B | 0.14B | 0.18B | 0.15B | 0.19B | 0.13B | 0.17B | 0.13B | 0.17B | 0.12B | 0.16B | 0.13B | 0.18B | 0.13B | 0.15B | 0.13B | 0.14B | 0.10B | 0.12B | 0.11B | 0.14B | 0.11B | 0.12B | 0.12B | 0.16B | 0.12B | 0.12B | 0.11B | 0.12B | 0.09B | 0.11B | 0.09B | 0.11B | 0.08B | 0.10B | 0.08B |
|
Other Accumulated Expenses (Quarter)
|
| 0.40B | 0.43B | 0.45B | 0.50B | 0.45B | 0.46B | 0.44B | 0.35B | 0.32B | 0.32B | 0.37B | 0.28B | 0.33B | 0.35B | 0.38B | 0.35B | 0.36B | 0.34B | 0.40B | 0.36B | 0.35B | 0.37B | 0.38B | 0.39B | 0.39B | 0.38B | 0.34B | 0.32B | 0.33B | 0.35B | 0.33B | 0.27B | 0.27B | 0.34B | 0.37B | 0.34B |
|
Short term Debt (Quarter)
|
| 0.07B | 0.34B | 0.06B | 0.00B | 0.77B | 0.57B | 0.07B | | 0.05B | 0.08B | 0.06B | 0.02B | 0.81B | 0.81B | 0.01B | 0.01B | 0.04B | 0.01B | | | 0.04B | 0.20B | 0.85B | 0.01B | 0.02B | 0.01B | 0.01B | 0.58B | 0.02B | 0.04B | 0.04B | | 0.02B | 0.02B | 0.04B | 0.05B |
|
Current Taxes (Quarter)
|
| 0.11B | 0.14B | 0.15B | 0.23B | 0.13B | 0.14B | 0.16B | 0.14B | 0.14B | 0.18B | 0.21B | 0.16B | 0.13B | 0.17B | 0.16B | 0.12B | 0.10B | 0.13B | 0.18B | 0.22B | 0.13B | 0.14B | 0.16B | 0.14B | 0.09B | 0.13B | 0.16B | 0.10B | 0.09B | 0.13B | 0.17B | 0.11B | 0.15B | 0.20B | 0.18B | 0.18B |
|
Curent Deferred Tax Liability (Quarter)
|
| 0.40B | 0.42B | 0.41B | 0.35B | 0.38B | 0.44B | 0.41B | | | 0.49B | 0.51B | 0.53B | 0.57B | 0.60B | 0.60B | 0.61B | 0.62B | 0.62B | 0.61B | 0.63B | 0.66B | 0.65B | 0.68B | 0.73B | 0.58B | 0.74B | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 2.09B | 2.31B | 3.04B | 3.20B | 3.03B | 2.88B | 2.62B | 2.20B | 2.36B | 2.32B | 2.59B | 2.73B | 3.21B | 3.36B | 3.58B | 3.13B | 2.67B | 2.60B | 3.02B | 3.06B | 3.03B | 3.01B | 2.79B | 3.19B | 3.12B | 3.19B | 2.46B | 2.53B | 2.24B | 2.40B | 3.08B | 2.64B | 3.04B | 3.22B | 3.07B | 2.62B |
|
Non-Current Debt (Quarter)
|
| 9.63B | 8.83B | 9.12B | 8.41B | 5.75B | 5.75B | 9.00B | 8.73B | 8.51B | 8.50B | 6.43B | 5.32B | 4.96B | 8.41B | 8.36B | 8.13B | 7.92B | 4.65B | 7.82B | 8.06B | 4.91B | 7.80B | 8.01B | 5.24B | 7.61B | 7.66B | 7.87B | 5.23B | 5.72B | 7.74B | 5.67B | 7.89B | 5.95B | 7.53B | 8.20B | 6.92B |
|
Non-Current Deffered Revenue (Quarter)
|
| 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| 0.84B | 0.85B | 0.86B | 0.86B | 0.86B | 0.86B | 0.91B | 0.91B | 0.90B | 0.84B | 1.06B | 1.07B | 1.02B | 0.99B | 1.14B | 1.14B | 1.10B | 1.05B | 0.80B | 0.80B | 0.77B | 0.72B | 0.95B | 0.93B | 0.93B | 0.89B | 0.90B | 0.91B | 0.90B | 0.91B | 0.91B | 0.92B | 0.91B | 0.89B | 0.79B | 0.72B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 2.61B | 2.76B | 2.78B | 2.80B | 2.77B | 2.84B | 2.93B | | | 3.81B | 3.83B | 3.94B | 3.97B | 4.07B | 4.76B | 4.21B | 4.41B | 4.50B | 4.54B | 4.53B | 4.51B | 4.61B | 5.44B | 4.72B | 4.86B | 4.45B | 5.05B | 5.12B | 5.12B | 5.21B | 5.26B | 5.35B | 5.36B | 5.46B | 3.17B | 3.16B |
|
Other Non-Current Liabilities (Quarter)
|
| 0.36B | 0.04B | 0.36B | 0.38B | 0.03B | 0.03B | 0.02B | 0.47B | 0.41B | 0.24B | 0.30B | 0.24B | 0.26B | 0.28B | 0.25B | 0.26B | 0.23B | 0.01B | 0.20B | 0.02B | 0.01B | 0.21B | 0.25B | 0.25B | 7.31B | 6.87B | 0.01B | 0.28B | 0.01B | 0.28B | 7.76B | 7.86B | 7.86B | 0.01B | 0.36B | 0.36B |
|
Total Non-Current Liabilities (Quarter)
|
| 4.75B | 4.93B | 4.98B | 5.03B | 5.02B | 5.12B | 5.29B | 5.39B | 5.49B | 5.93B | 6.25B | 6.33B | 6.35B | 6.44B | 6.64B | 6.74B | 6.87B | 6.96B | 6.71B | 6.74B | 6.71B | 17.37B | 18.73B | 17.84B | 10.74B | 10.85B | 17.82B | 17.22B | 17.61B | 17.53B | 10.61B | 10.53B | 10.62B | 18.51B | 17.69B | 17.19B |
|
Total Liabilities (Quarter)
|
| 16.48B | 16.07B | 19.77B | 16.64B | 16.46B | 16.27B | 20.11B | 16.33B | 16.36B | 16.74B | 21.70B | 18.07B | 18.14B | 18.22B | 18.74B | 18.00B | 17.47B | 17.31B | 17.71B | 17.85B | 17.50B | 17.57B | 18.98B | 18.10B | 18.05B | 17.72B | 17.83B | 17.50B | 17.61B | 17.81B | 18.37B | 18.39B | 18.48B | 18.52B | 18.05B | 17.55B |
|
Total Debt (Quarter)
|
| 9.71B | 9.17B | 9.17B | 8.41B | 6.51B | 6.32B | 9.07B | 8.73B | 8.56B | 8.58B | 6.49B | 5.34B | 5.77B | 9.23B | 8.37B | 8.14B | 7.96B | 4.66B | 7.82B | 8.06B | 4.95B | 8.00B | 8.86B | 5.25B | 7.64B | 7.67B | 7.88B | 5.81B | 5.74B | 7.78B | 5.70B | 7.89B | 5.97B | 7.55B | 8.23B | 6.97B |
|
Common Equity (Quarter)
|
| 2.24B | 2.59B | 0.00B | 2.71B | 3.06B | 3.13B | 0.00B | 3.27B | 3.31B | 4.21B | 0.00B | 4.29B | 4.33B | 4.26B | 4.13B | 4.37B | 4.19B | 4.26B | 4.16B | 4.41B | 4.42B | 4.47B | 4.17B | 4.57B | 4.55B | 4.06B | 3.46B | 3.51B | 3.40B | 3.47B | 3.46B | 3.54B | 3.56B | 3.62B | 4.69B | 4.86B |
|
Shareholder's Equity (Quarter)
|
| 2.24B | 2.59B | -0.91B | 2.71B | 3.06B | 3.13B | 4.10B | 3.27B | 3.31B | 4.21B | 0.00B | 4.29B | 4.33B | 4.26B | 0.00B | 4.37B | 4.19B | 4.26B | 0.26B | 4.41B | 4.42B | 4.47B | 0.00B | 4.57B | 4.55B | 4.06B | 3.46B | 3.51B | 3.40B | 3.47B | 3.46B | 3.54B | 3.56B | 3.62B | 4.69B | 4.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| 18.72B | 18.65B | 19.77B | 19.35B | 19.52B | 19.40B | 20.11B | 19.59B | 19.68B | 20.95B | 21.70B | 22.35B | 22.48B | 22.48B | 22.87B | 22.37B | 21.66B | 21.57B | 21.87B | 22.26B | 21.92B | 22.05B | 23.15B | 22.67B | 22.60B | 21.78B | 21.29B | 21.00B | 21.01B | 21.29B | 21.83B | 21.93B | 22.05B | 22.14B | 22.74B | 22.41B |
|
Retained Earnings (Quarter)
|
| -0.99B | -0.94B | -0.12B | -0.12B | -0.12B | -0.12B | -0.79B | -0.72B | -0.11B | -0.11B | -0.13B | -0.13B | -0.13B | -0.12B | -0.13B | -0.13B | -0.13B | 0.23B | -0.09B | -0.09B | 0.35B | 0.39B | -0.09B | 0.49B | -0.08B | -0.08B | -0.07B | -0.07B | -0.73B | -0.06B | -0.67B | -0.07B | -0.07B | -0.07B | -0.07B | 0.71B |
|
Treasury Shares (Quarter)
|
| | | 0.00B | | | | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | 166.00 | 166.00 | 166.00 | 0.00B | | | | 0.00B | |