|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.11B | 0.08B | 0.10B | 0.12B | 0.14B | 0.00B | 0.08B | 0.00B | 0.02B | 0.02B | -0.54B | 0.03B | 0.02B | 0.03B | 0.09B | 0.07B | 0.11B | 0.10B | 0.11B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.15B | 0.08B | 0.10B | 0.13B | 0.14B | 0.00B | 0.10B | 0.00B | 0.04B | 0.03B | -0.54B | 0.03B | 0.03B | 0.03B | 0.13B | 0.08B | 0.11B | 0.10B | 0.11B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.25B | 0.33B | 0.26B | 0.45B | 0.48B | 0.35B | 0.14B | 0.10B | 0.08B | 0.12B | 0.09B | 0.11B | 0.10B | 0.18B | 0.25B | 0.18B | 0.14B | 0.26B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.02B | 0.05B | 0.04B | 0.06B | 0.06B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.17B | 0.26B | 0.34B | 0.27B | 0.45B | 0.48B | 0.35B | 0.14B | 0.11B | 0.09B | 0.13B | 0.13B | 0.15B | 0.15B | 0.20B | 0.30B | 0.22B | 0.20B | 0.33B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.33B | 0.58B | 0.46B | 0.42B | 0.62B | 0.72B | 0.57B | 0.35B | 0.40B | 0.30B | 0.42B | 0.46B | 0.37B | 0.33B | 0.37B | 0.43B | 0.39B | 0.36B | 0.49B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 7.01B | 6.96B | 6.99B | 7.00B | 7.01B | 7.03B | 7.10B | 7.19B | 7.24B | 7.31B | 7.34B | 7.36B | 7.38B | 7.37B | 7.38B | 7.90B | 7.86B | 7.78B | 7.86B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.20B | 0.18B | 0.13B | 0.28B | 0.42B | 0.26B | 0.24B | 0.21B | 0.31B | 0.29B | 0.28B | 0.22B | 0.24B | 0.23B | 0.16B | 0.17B | 0.17B | 0.12B | 0.13B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.38B | 0.38B | 0.38B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.03B | 0.03B | 0.06B | 0.05B | 1.06B | 0.88B | 0.03B | 0.02B | 0.02B | 0.05B | 0.05B | 0.83B | 0.11B | 0.83B | 0.11B | 0.72B | 0.74B | 0.76B | 0.74B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79B | 7.74B | 7.64B | 7.64B | 7.81B | 8.08B | 7.91B | 7.94B | 7.99B | 8.13B | 8.19B | 8.20B | 8.20B | 8.23B | 8.21B | 8.14B | 8.62B | 8.59B | 8.54B | 8.60B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07B | 8.07B | 8.23B | 8.10B | 8.22B | 8.70B | 8.63B | 8.52B | 8.34B | 8.53B | 8.49B | 8.63B | 8.66B | 8.60B | 8.54B | 8.51B | 9.05B | 8.99B | 8.90B | 9.09B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.15B | 0.17B | 0.19B | 0.20B | 0.16B | 0.19B | 0.15B | 0.16B | 0.13B | 0.12B | 0.12B | 0.14B | 0.12B | 0.11B | 0.16B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.15B | 0.17B | 0.19B | 0.20B | 0.16B | 0.19B | 0.15B | 0.16B | 0.13B | 0.12B | 0.12B | 0.14B | 0.12B | 0.11B | 0.16B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.20B | 0.22B | 0.29B | 0.25B | 0.30B | 0.31B | 0.29B | 0.21B | 0.23B | 0.21B | 0.23B | 0.21B | 0.23B | 0.21B | 0.26B | 0.28B | 0.29B | 0.26B | 0.33B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 1.17B | 0.52B | 0.34B | 1.21B | 1.41B | 0.78B | 0.24B | 0.24B | 0.33B | 0.33B | 0.12B | 0.33B | 0.33B | 0.35B | 0.77B | 0.40B | 0.32B | 0.21B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.00B | 0.02B | 0.01B | 0.04B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.00B | 0.05B | 0.01B | 0.01B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.81B | 1.77B | 0.95B | 2.13B | 2.03B | 2.26B | 1.31B | 0.70B | 0.69B | 0.99B | 0.82B | 0.87B | 0.89B | 0.89B | 1.12B | 1.58B | 1.20B | 1.07B | 1.12B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35B | 2.27B | 2.20B | 2.21B | 1.89B | 1.91B | 1.92B | 2.21B | 2.20B | 2.15B | 1.84B | 1.89B | 1.94B | 1.96B | 1.96B | 1.84B | 2.35B | 2.29B | 2.25B | 2.21B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.41B | 0.05B | 0.92B | | | 0.15B | 1.06B | 0.45B | 0.61B | 0.60B | 0.73B | 0.72B | 0.73B | 0.75B | 0.70B | 0.60B | 0.76B | 0.84B | 1.39B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.06B | 0.03B | 0.14B | 0.14B | 0.18B | 0.12B | 0.11B | 0.10B | 0.14B | 0.08B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.12B | 0.10B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.07B | 0.81B | 0.11B | 0.48B | 0.11B | 0.37B | 3.29B | 0.12B | 0.13B | 3.72B | 0.16B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 3.13B | 3.27B | 3.45B | 3.53B | 4.13B | 4.40B | 4.25B | 4.07B | 3.86B | 3.54B | 3.44B | 3.47B | 3.46B | 3.91B | 3.29B | 5.15B | 4.77B | 1.07B | 4.59B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56B | 3.94B | 5.04B | 4.40B | 5.65B | 6.16B | 6.66B | 5.57B | 4.77B | 4.55B | 4.54B | 4.27B | 4.35B | 4.35B | 4.28B | 4.41B | 5.28B | 4.90B | 4.79B | 4.76B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37B | 2.29B | 3.37B | 2.74B | 2.23B | 3.12B | 3.33B | 2.99B | 2.45B | 2.39B | 2.17B | 2.21B | 2.06B | 2.28B | 2.28B | 2.19B | 3.12B | 2.69B | 2.56B | 2.42B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51B | 4.14B | 3.19B | 3.70B | 2.57B | 2.54B | 1.98B | 2.95B | 3.57B | 3.98B | 3.96B | 4.36B | 4.31B | 4.25B | 4.26B | 4.10B | 3.77B | 4.09B | 4.12B | 4.34B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51B | 4.14B | 3.19B | 3.70B | 2.57B | 2.54B | 1.98B | 2.95B | 3.57B | 3.98B | 3.96B | 4.36B | 4.31B | 4.25B | 4.26B | 4.10B | 3.77B | 4.09B | 4.12B | 4.34B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07B | 8.07B | 8.23B | 8.10B | 8.22B | 8.70B | 8.63B | 8.52B | 8.34B | 8.53B | 8.49B | 8.63B | 8.66B | 8.60B | 8.54B | 8.51B | 9.05B | 8.99B | 8.90B | 9.09B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 1.20B | -0.01B | -0.01B | -0.11B | -0.01B | -0.61B | 0.45B | -0.01B | -0.01B | 1.54B | -0.01B | -0.01B | -0.01B | -0.01B | 1.75B | 1.45B | -0.01B | -0.01B | 1.98B |