|
Cash & Equivalents (Quarter)
|
0.45B | 0.20B | 0.15B | 0.15B | 0.51B | 0.49B | 0.42B | 0.07B | 0.08B | 0.12B | 0.15B | 0.18B | 0.11B | 0.27B | 0.10B | 0.04B | 0.11B | 0.05B | 0.26B | 0.03B | 0.11B | 0.10B | 0.18B | 0.20B | 0.14B | 0.11B | 0.28B | 0.73B | 0.01B | 0.05B | 0.07B | | 0.11B | 0.33B | 0.21B | 0.24B | 0.22B | 0.34B | 0.39B | 0.41B | 0.34B | 0.53B | 0.48B | 0.58B | 0.30B | 0.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.45B | 0.20B | 0.15B | 0.15B | 0.51B | 0.49B | 0.42B | 0.07B | 0.08B | 0.12B | 0.15B | 0.18B | 0.11B | 0.27B | 0.10B | 0.04B | 0.11B | 0.05B | 0.26B | 0.03B | 0.11B | 0.10B | 0.18B | 0.20B | 0.14B | 0.11B | 0.28B | 0.73B | 0.01B | 0.05B | 0.07B | | 0.11B | 0.33B | 0.21B | 0.44B | 0.42B | 0.34B | 0.39B | 0.41B | 0.34B | 0.53B | 0.48B | 0.58B | 0.30B | 0.13B |
|
Receivables - Net (Quarter)
|
| 0.62B | | | | 0.51B | 0.46B | 0.45B | 0.46B | 0.44B | 0.48B | 0.45B | 0.50B | 0.54B | 0.55B | 0.53B | 0.58B | 0.62B | 0.56B | 0.59B | 0.58B | 0.61B | 0.69B | 0.56B | 0.63B | 0.63B | 0.66B | 0.65B | 0.64B | 0.65B | 0.67B | 0.75B | 0.84B | 0.75B | 0.76B | 1.23B | 1.38B | 1.39B | 1.44B | 1.38B | 1.49B | 1.48B | 1.42B | 1.45B | 1.54B | 1.54B |
|
Receivables - Other (Quarter)
|
| 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| 0.78B | | | | 0.51B | 0.46B | 0.45B | 0.46B | 0.44B | 0.48B | 0.45B | 0.50B | 0.54B | 0.55B | 0.53B | 0.58B | 0.62B | 0.56B | 0.59B | 0.58B | 0.61B | 0.69B | 0.56B | 0.63B | 0.63B | 0.66B | 0.65B | 0.64B | 0.65B | 0.67B | 0.75B | 0.84B | 0.75B | 0.76B | 1.23B | 1.38B | 1.39B | 1.44B | 1.38B | 1.49B | 1.48B | 1.42B | 1.45B | 1.54B | 1.54B |
|
Inventory (Quarter)
|
| 0.16B | | | | 0.14B | 0.13B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.20B | 0.21B | 0.20B | 0.21B | 0.21B | 0.28B | 0.30B | 0.29B | 0.30B | 0.31B | 0.30B | 0.33B | 0.32B | 0.33B | 0.35B | 0.36B |
|
Prepaid Assets (Quarter)
|
| 0.10B | | | | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.08B | 0.11B | 0.08B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.17B | 0.10B | 0.15B | 0.17B | 0.19B | 0.18B | 0.14B | 0.10B | 0.13B | 0.22B | 0.19B | 0.18B | 0.21B | 0.24B | 0.19B | 0.16B | 0.18B | 0.19B | 0.19B | 0.16B |
|
Current Assets (Quarter)
|
| 1.08B | | | | 1.15B | 1.06B | 0.72B | 0.74B | 0.76B | 0.84B | 0.83B | 0.79B | 1.00B | 0.88B | 0.78B | 0.86B | 0.85B | 1.03B | 0.83B | 0.90B | 0.92B | 1.05B | 0.98B | 0.99B | 1.01B | 1.28B | 1.62B | 1.15B | 1.07B | 1.11B | 1.26B | 1.26B | 1.39B | 1.32B | 2.17B | 2.29B | 2.21B | 2.33B | 2.34B | 2.25B | 2.42B | 2.41B | 2.54B | 2.38B | 2.11B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 12.72B | | | | 12.19B | 11.67B | 12.54B | 12.57B | 12.51B | 12.59B | 12.42B | 13.32B | 13.39B | 13.64B | 13.66B | 13.61B | 13.95B | 13.77B | 13.82B | 14.33B | 14.51B | 14.84B | 14.44B | 15.14B | 15.66B | 16.20B | 16.79B | 16.69B | 16.82B | 16.67B | 16.86B | 16.98B | 16.49B | 16.68B | 38.10B | 38.98B | 38.01B | 39.10B | 39.09B | 39.03B | 40.10B | 39.14B | 39.30B | 40.41B | 39.67B |
|
Long-Term Investments (Quarter)
|
| 0.10B | | | | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.26B | 0.28B | 0.16B | 0.17B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 33.89B | 0.18B | 0.16B | 33.25B | 0.40B | | 0.39B | 0.42B | 0.41B | 0.41B | 0.42B | 0.41B | 0.33B | 0.34B | 0.34B |
|
Goodwill (Quarter)
|
0.14B | 0.14B | | | | 0.15B | | | | 0.14B | | | | 0.14B | | | | 0.15B | | | | 0.15B | | | | 0.25B | | | | 0.26B | | | | 0.25B | | 13.02B | 13.54B | 13.02B | 13.53B | 13.46B | 13.31B | 13.85B | 13.47B | 13.24B | 13.61B | 13.22B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 2.25B | 2.28B | 2.18B | 2.25B | 2.22B | 2.18B | 2.25B | 2.17B | 2.12B | 2.16B | 2.09B |
|
Goodwill & Intangibles (Quarter)
|
0.15B | 0.15B | | | | 0.16B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.16B | 0.17B | 0.21B | 0.21B | 0.28B | 0.29B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.30B | 0.28B | 0.28B | 15.27B | 15.82B | 15.21B | 15.77B | 15.68B | 15.49B | 16.10B | 15.65B | 15.37B | 15.77B | 15.31B |
|
Other Non-Current Assets (Quarter)
|
| 0.27B | | | | 1.05B | 1.08B | 1.21B | 0.05B | 0.04B | 0.88B | 0.05B | 1.08B | 1.11B | 0.06B | 1.25B | 1.32B | 0.05B | 1.02B | 1.09B | 1.19B | 0.34B | 0.83B | 0.33B | 0.35B | 0.69B | 0.80B | 0.32B | 0.98B | 1.84B | 1.92B | 0.34B | 0.33B | 0.31B | 2.36B | 0.44B | 2.50B | 2.45B | 2.54B | 0.44B | 0.45B | 3.28B | 0.48B | 3.45B | 3.55B | 3.68B |
|
Non-Current Assets (Quarter)
|
| 13.50B | | | | 13.56B | 13.04B | 14.08B | 14.16B | 13.65B | 13.81B | 13.70B | 14.74B | 14.85B | 15.19B | 15.26B | 15.28B | 15.26B | 15.44B | 15.56B | 16.18B | 16.03B | 16.47B | 16.02B | 16.86B | 17.12B | 17.77B | 18.48B | 19.86B | 53.01B | 52.25B | 53.54B | 55.05B | 52.75B | 53.05B | 56.77B | 58.13B | 56.49B | 58.27B | 58.19B | 58.02B | 60.39B | 58.95B | 58.93B | 60.61B | 59.52B |
|
Assets (Quarter)
|
| 14.58B | | | | 14.71B | 14.10B | 14.79B | 14.90B | 14.41B | 14.65B | 14.53B | 15.53B | 15.85B | 16.08B | 16.03B | 16.15B | 16.10B | 16.47B | 16.39B | 17.08B | 16.94B | 17.52B | 16.99B | 17.85B | 18.13B | 19.06B | 20.10B | 21.01B | 54.09B | 53.36B | 54.81B | 56.31B | 54.14B | 54.37B | 58.94B | 60.42B | 58.69B | 60.61B | 60.53B | 60.28B | 62.81B | 61.36B | 61.48B | 62.99B | 61.63B |
|
Accounts Payables (Quarter)
|
| 1.12B | | | | 1.06B | 0.83B | 0.97B | 0.96B | 0.99B | 0.87B | 0.88B | 0.91B | 0.97B | 0.94B | 0.94B | 0.91B | 1.10B | 0.99B | 1.05B | 1.07B | 1.28B | 1.14B | 1.14B | 1.04B | 1.13B | 1.12B | 1.58B | 1.39B | 1.28B | 1.14B | 1.19B | 1.21B | 1.25B | 1.17B | 1.81B | 1.94B | 1.89B | 1.87B | 1.91B | 1.90B | 2.03B | 1.91B | 1.97B | 2.11B | 1.97B |
|
Payables (Quarter)
|
| 1.12B | | | | 1.06B | 0.83B | 0.97B | 0.96B | 0.99B | 0.87B | 0.88B | 0.91B | 0.97B | 0.94B | 0.94B | 0.91B | 1.10B | 0.99B | 1.05B | 1.07B | 1.28B | 1.14B | 1.14B | 1.04B | 1.13B | 1.12B | 1.58B | 1.39B | 1.28B | 1.14B | 1.19B | 1.21B | 1.25B | 1.17B | 1.81B | 1.94B | 1.89B | 1.87B | 1.91B | 1.90B | 2.03B | 1.91B | 1.97B | 2.11B | 1.97B |
|
Accumulated Expenses (Quarter)
|
| 0.29B | | | | 0.22B | | | | 0.21B | | | | 0.20B | | | | 0.27B | | | | 0.26B | | | | 0.23B | | | | 0.23B | | | | 0.21B | | | | 0.49B | | | | 0.52B | | | | 0.43B |
|
Short term Debt (Quarter)
|
| 0.12B | | | | 0.02B | 0.02B | 0.15B | 0.30B | 0.02B | 0.02B | 0.57B | 0.60B | 0.59B | 0.60B | 0.42B | 0.37B | 0.38B | 0.37B | 0.20B | 0.51B | 0.45B | 0.20B | 0.07B | 0.63B | 0.91B | 1.41B | 0.71B | 1.53B | 1.23B | 1.38B | 1.33B | 0.95B | 1.11B | 0.81B | 1.42B | 1.33B | 2.31B | 2.89B | 2.68B | 2.35B | 2.02B | 1.05B | 0.75B | 1.67B | 2.32B |
|
Current Leases (Quarter)
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 1.24B | | | | 1.08B | 0.85B | 1.12B | 1.26B | 1.01B | 0.89B | 1.45B | 1.51B | 1.56B | 1.53B | 1.36B | 1.28B | 1.48B | 1.36B | 1.25B | 1.58B | 1.74B | 1.34B | 1.20B | 1.67B | 2.03B | 2.53B | 2.29B | 2.92B | 2.51B | 2.52B | 2.52B | 2.16B | 2.37B | 1.98B | 3.23B | 3.27B | 4.19B | 4.77B | 4.59B | 4.25B | 4.05B | 2.96B | 2.73B | 3.78B | 4.30B |
|
Non-Current Debt (Quarter)
|
| 4.95B | | | | 6.69B | 6.14B | 6.50B | 6.51B | 6.49B | 6.48B | 5.70B | 5.89B | 5.84B | 6.01B | 6.15B | 5.97B | 6.20B | 6.34B | 6.18B | 6.29B | 6.18B | 7.31B | 6.82B | 6.71B | 6.59B | 6.29B | 6.39B | 6.38B | 14.74B | 14.15B | 14.41B | 14.83B | 13.36B | 13.36B | 15.90B | 16.23B | 14.21B | 13.97B | 13.86B | 13.72B | 14.18B | 14.73B | 15.32B | 15.69B | 14.30B |
|
Pension (Quarter)
|
| 0.66B | | | | 0.57B | 0.55B | 0.58B | 0.58B | 0.55B | 0.55B | 0.54B | 0.58B | 0.59B | 0.59B | 0.58B | 0.57B | 0.54B | 0.54B | 0.53B | 0.54B | 0.59B | 0.59B | 0.57B | 0.58B | 0.64B | 0.65B | 0.67B | 0.66B | 0.57B | 0.56B | 0.57B | 0.56B | 0.40B | 0.40B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.43B | 0.39B | 0.38B | 0.39B | 0.40B | 0.39B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.70B | 0.68B | 0.70B | 0.70B | 0.69B | 0.71B | 0.69B | 0.68B | 0.70B | 0.68B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 2.39B | | | | 2.54B | 2.49B | 2.72B | 2.75B | 2.68B | 2.75B | 2.71B | 2.95B | 2.61B | 2.68B | 2.67B | 2.70B | 2.83B | 2.67B | 2.63B | 2.75B | 2.80B | 2.69B | 2.63B | 2.77B | 2.81B | 2.95B | 3.03B | 3.11B | 9.14B | 8.89B | 9.13B | 9.37B | 9.17B | 9.04B | 8.25B | 8.37B | 8.12B | 8.34B | 8.29B | 8.24B | 9.04B | 8.36B | 8.38B | 8.54B | 8.48B |
|
Other Non-Current Liabilities (Quarter)
|
| 0.38B | | | | 0.24B | 0.21B | 0.22B | 0.21B | 0.21B | 0.17B | 0.17B | 0.18B | 0.18B | 0.16B | 0.17B | 0.18B | 0.18B | 0.45B | 0.45B | 0.44B | 0.43B | 0.40B | 0.39B | 0.43B | 0.45B | 0.42B | 0.43B | 0.41B | 0.43B | 0.41B | 0.40B | 0.40B | 0.38B | 0.36B | 0.62B | 0.60B | 0.59B | 0.62B | 0.59B | 0.60B | 0.62B | 0.60B | 0.63B | 0.69B | 0.58B |
|
Total Non-Current Liabilities (Quarter)
|
| 9.25B | | | | 10.88B | 10.03B | 10.93B | 11.10B | 10.73B | 10.67B | 10.40B | 10.92B | 10.60B | 10.82B | 10.77B | 10.52B | 10.90B | 10.90B | 10.60B | 11.17B | 11.16B | 11.93B | 11.22B | 11.73B | 12.07B | 12.42B | 12.38B | 13.07B | 26.82B | 26.12B | 26.63B | 26.91B | 25.11B | 24.78B | 27.79B | 28.30B | 26.95B | 27.51B | 27.17B | 26.63B | 27.19B | 26.43B | 26.82B | 28.40B | 27.47B |
|
Total Liabilities (Quarter)
|
-6.77B | 9.63B | 0.08B | -0.10B | -3.06B | 11.12B | 10.24B | 11.15B | 11.32B | 10.94B | 10.85B | 10.56B | 11.10B | 10.78B | 10.99B | 10.94B | 10.70B | 11.07B | 11.35B | 11.04B | 11.61B | 11.59B | 12.33B | 11.61B | 12.16B | 12.52B | 12.84B | 12.80B | 13.49B | 27.25B | 26.53B | 27.03B | 27.31B | 25.50B | 25.14B | 28.41B | 28.90B | 27.54B | 28.13B | 27.76B | 27.23B | 27.81B | 27.04B | 27.45B | 29.09B | 28.05B |
|
Total Debt (Quarter)
|
| 5.07B | | | | 6.71B | 6.16B | 6.66B | 6.81B | 6.51B | 6.51B | 6.26B | 6.49B | 6.42B | 6.61B | 6.58B | 6.34B | 6.59B | 6.71B | 6.38B | 6.81B | 6.63B | 7.51B | 6.89B | 7.34B | 7.49B | 7.70B | 7.10B | 7.92B | 15.97B | 15.52B | 15.74B | 15.78B | 14.48B | 14.17B | 17.32B | 17.56B | 16.52B | 16.87B | 16.54B | 16.06B | 16.19B | 15.79B | 16.07B | 17.36B | 16.63B |
|
Common Equity (Quarter)
|
6.77B | 4.94B | -0.08B | 0.10B | 3.06B | 3.59B | 3.85B | 3.64B | 3.58B | 3.47B | 3.81B | 3.97B | 4.44B | 5.07B | 5.09B | 5.10B | 5.45B | 5.03B | 5.12B | 5.35B | 5.47B | 5.35B | 5.19B | 5.38B | 5.69B | 5.61B | 6.21B | 7.29B | 7.52B | 26.84B | 26.83B | 27.78B | 28.99B | 28.65B | 29.23B | 30.53B | 31.52B | 31.15B | 32.48B | 32.77B | 33.05B | 34.28B | 34.32B | 34.03B | 33.90B | 32.90B |
|
Shareholder's Equity (Quarter)
|
6.77B | 4.94B | 0.10B | -0.06B | 3.06B | 3.59B | 3.85B | 3.64B | 3.58B | 3.47B | 3.81B | 3.97B | 4.44B | 5.07B | 5.09B | 5.10B | 5.45B | 5.03B | 5.12B | 5.35B | 5.47B | 5.35B | 5.19B | 5.38B | 5.69B | 5.61B | 6.21B | 7.29B | 7.52B | 26.84B | 26.83B | 27.78B | 28.99B | 28.65B | 29.23B | 30.53B | 31.52B | 31.15B | 32.48B | 32.77B | 33.05B | 34.28B | 34.32B | 34.03B | 33.21B | 32.90B |
|
Liabilities and Shareholders Equity (Quarter)
|
| 14.58B | | | | 14.71B | 14.10B | 14.79B | 14.90B | 14.41B | 14.65B | 14.53B | 15.53B | 15.85B | 16.08B | 16.03B | 16.15B | 16.10B | 16.47B | 16.39B | 17.08B | 16.94B | 17.52B | 16.99B | 17.85B | 18.13B | 19.06B | 20.10B | 21.01B | 54.09B | 53.36B | 54.81B | 56.31B | 54.14B | 54.37B | 58.94B | 60.42B | 58.69B | 60.61B | 60.53B | 60.28B | 62.81B | 61.36B | 61.48B | 62.99B | 61.63B |
|
Retained Earnings (Quarter)
|
| 4.94B | | | | -1.11B | -1.08B | -1.14B | -1.10B | -1.35B | -1.34B | -1.29B | -1.37B | -1.37B | -1.35B | -1.30B | -1.27B | -1.55B | -1.52B | -1.50B | -1.51B | -1.91B | -1.85B | -1.77B | -1.81B | -2.16B | -2.18B | -2.27B | -2.10B | -1.67B | -1.87B | -1.21B | 0.10B | 0.07B | 0.05B | -0.40B | 0.05B | 12.06B | 0.06B | 12.97B | 13.49B | 1.92B | 1.85B | 14.34B | 1.16B | 0.89B |
|
Treasury Shares (Quarter)
|
0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.03B |