|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.03B | 0.04B | 0.06B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.12B | 0.00B | 0.03B | 0.16B | 0.18B | 0.34B | 0.93B | 0.25B | 0.35B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.68B | 0.29B | 0.97B | 0.83B | 1.02B | 0.19B | 0.17B | 0.16B | 0.04B | | | 0.55B | 0.10B | 0.25B | 0.33B | 0.29B | 0.02B | 0.01B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.59B | 0.70B | 0.33B | 1.02B | 0.85B | 1.04B | 0.23B | 0.20B | 0.20B | 0.07B | 0.12B | 0.00B | 0.57B | 0.26B | 0.43B | 0.68B | 1.22B | 0.27B | 0.36B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73B | 1.85B | 2.22B | 2.16B | 2.25B | 2.17B | 2.16B | 2.44B | 2.50B | 2.27B | 2.25B | 2.15B | 2.26B | 2.08B | 2.17B | 2.04B | 2.29B | 2.29B | 2.53B | 2.39B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.04B | 0.35B | 0.07B | 0.07B | 0.28B | 1.10B | 0.40B | 0.40B | 0.29B | 0.26B | 0.24B | 0.24B | 0.27B | 0.80B | 0.32B | 0.28B | 0.25B | 0.45B | 0.49B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.89B | 2.57B | 2.23B | 2.31B | 2.44B | 3.26B | 2.83B | 2.90B | 2.56B | 2.51B | 2.39B | 2.49B | 2.35B | 2.97B | 2.37B | 2.57B | 2.54B | 2.98B | 2.87B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | | | | 1.13B | | | | 1.25B | | | | 1.36B | | | | 1.54B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.59B | 1.63B | 1.51B | 1.58B | 1.77B | 1.53B | 1.75B | 1.83B | 1.63B | 1.70B | 1.72B | 1.76B | 1.72B | 1.76B | 1.76B | 1.83B | 1.89B | 1.96B | 1.94B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.43B | 0.14B | 1.48B | 0.57B | 0.64B | 0.21B | 0.62B | 0.63B | 0.44B | 0.17B | 1.02B | 1.28B | 0.55B | 0.17B | 0.67B | 0.65B | 0.34B | 0.38B | 0.78B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 9.30B | 7.27B | 8.38B | 11.39B | 8.70B | 9.85B | 9.61B | 7.98B | 24.68B | 25.43B | 16.19B | 10.75B | 7.99B | 6.61B | 6.41B | 6.96B | 8.22B | 8.07B | 9.00B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90B | | | | 5.31B | | | | 8.23B | | | | 13.82B | | | | 19.20B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.23B | 58.39B | 59.77B | 60.12B | 61.26B | 62.89B | 52.31B | 64.62B | 66.54B | 56.16B | 58.78B | 60.56B | 63.36B | 0.02B | 68.86B | 71.17B | 73.28B | 75.81B | 78.97B | 80.21B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | 2.92B | 0.39B | 2.94B | 9.20B | 1.80B | 1.04B | 0.39B | 9.95B | 6.97B | 0.32B | 7.89B | 0.14B | 8.50B | 8.55B | 0.13B | 0.14B | 0.14B | 9.68B | 0.38B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41B | 7.41B | 4.25B | 7.30B | 7.30B | 7.29B | 4.14B | 7.29B | 7.29B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B | 4.14B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | | | | 0.81B | | | | 0.94B | | | | 1.14B | | | 1.46B | 1.68B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41B | 7.41B | 5.04B | 7.30B | 7.30B | 7.29B | 4.96B | 7.29B | 7.29B | 4.14B | 5.09B | 4.14B | 4.14B | 4.14B | 5.28B | 4.14B | 4.14B | 5.60B | 5.83B | 4.14B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76B | 3.04B | 0.03B | 8.66B | 1.01B | 0.12B | 1.48B | 5.18B | 8.86B | 8.27B | 1.78B | 5.36B | 4.11B | 0.03B | 1.62B | 8.34B | 5.55B | 4.04B | 6.72B | 9.03B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.04B | 90.51B | 92.33B | 92.47B | 92.29B | 94.84B | 94.94B | 95.72B | 98.09B | 81.26B | 83.64B | 85.82B | 89.67B | 91.83B | 95.80B | 98.15B | 100.48B | 103.38B | 107.79B | 109.58B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.96B | 99.80B | 99.60B | 100.85B | 103.68B | 103.53B | 104.80B | 105.33B | 106.06B | 105.94B | 109.08B | 102.00B | 100.42B | 99.82B | 102.42B | 104.56B | 107.44B | 111.60B | 115.86B | 118.58B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.85B | 1.20B | 1.09B | 1.13B | 1.10B | 1.16B | 1.12B | 1.00B | 0.76B | 0.92B | 0.72B | 0.92B | 0.94B | 1.15B | 0.99B | 1.01B | 1.01B | 1.34B | 1.17B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03B | 3.88B | 2.31B | 2.55B | 3.08B | 2.94B | 3.42B | 3.55B | 4.58B | 3.79B | 3.96B | 3.63B | 3.16B | 4.10B | 2.50B | 2.08B | 3.77B | 2.52B | 2.46B | 3.10B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80B | 4.74B | 3.51B | 3.64B | 4.21B | 4.05B | 4.59B | 4.67B | 5.57B | 4.54B | 4.88B | 4.35B | 4.08B | 5.04B | 4.06B | 3.08B | 4.79B | 3.53B | 3.79B | 4.27B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 1.19B | 1.17B | 0.97B | 1.00B | 1.19B | 0.91B | 1.04B | 1.00B | 1.17B | 1.07B | 1.29B | 0.86B | 1.35B | 1.04B | 0.90B | 0.96B | 1.21B | 1.24B | 0.99B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 1.51B | 1.81B | 1.65B | 1.65B | 1.85B | 1.70B | 1.68B | 1.70B | 1.66B | 1.73B | 2.09B | 2.10B | 1.80B | 2.08B | 2.22B | 1.75B | 1.66B | 2.45B | 2.12B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 2.85B | 2.31B | 2.55B | 3.08B | 2.89B | | 0.37B | 0.33B | 3.79B | 6.84B | 3.63B | 3.16B | 0.11B | | 2.07B | 0.09B | 0.07B | 2.41B | 3.56B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.31B | 0.70B | 0.23B | 0.11B | 0.78B | 2.00B | 1.20B | 2.30B | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 1.06B | 0.99B | 0.83B | 0.94B | 1.02B | 0.75B | 0.65B | 0.58B | 0.43B | 0.52B | 0.51B | 0.83B | 0.71B | 0.58B | 0.51B | 0.57B | 0.53B | 0.54B | 0.46B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.68B | 13.22B | 8.67B | 10.58B | 13.17B | 12.17B | 13.45B | 12.76B | 13.99B | 21.63B | 24.48B | 15.42B | 11.51B | 10.83B | 9.29B | 8.78B | 10.45B | 9.73B | 10.44B | 11.57B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.59B | 0.85B | 1.39B | 36.66B | 1.39B | 38.16B | 0.23B | 1.00B | 1.39B | 0.23B | 0.75B | 0.20B | 0.20B | 0.20B | 3.22B | 0.22B | | 0.41B | 5.98B | 45.11B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | | | | 1.10B | 1.09B | 1.08B | 1.08B | 1.07B | 1.09B | 1.08B | 1.38B | 1.59B | 1.52B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 1.61B | 1.61B | | | | | | | | | | | 2.94B | 3.36B | 3.66B | 4.04B | 4.33B | 4.56B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 1.05B | 0.11B | 0.22B | 0.23B | 0.12B | 7.54B | 0.10B | 0.05B | 8.33B | 8.88B | 4.39B | 1.83B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26B | 6.31B | 6.66B | 6.88B | 6.84B | 7.00B | 5.02B | 6.91B | 7.07B | 6.83B | 6.62B | 6.42B | 6.59B | 6.40B | 7.13B | 6.52B | 7.42B | 7.74B | 7.88B | 8.19B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.82B | 7.92B | 5.33B | 7.16B | 23.96B | 1.19B | 5.43B | 0.52B | 0.46B | 0.61B | 6.08B | 7.55B | 6.78B | 6.58B | 1.45B | 8.70B | 25.83B | 8.76B | 9.37B | 28.19B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.26B | 64.66B | 65.34B | 64.56B | 51.42B | 73.77B | 71.71B | 76.45B | 77.17B | 77.31B | 75.44B | 67.03B | 66.57B | 65.70B | 71.16B | 65.13B | 50.74B | 71.11B | 73.07B | 56.68B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.08B | 72.57B | 70.67B | 71.72B | 75.38B | 74.96B | 77.14B | 76.97B | 77.64B | 77.92B | 81.51B | 74.58B | 73.34B | 72.29B | 72.61B | 73.83B | 76.57B | 79.87B | 82.44B | 84.87B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.02B | 3.69B | 3.70B | 39.21B | 4.47B | 41.05B | 0.23B | 1.37B | 1.72B | 4.01B | 7.59B | 3.83B | 3.36B | 0.31B | 3.22B | 2.29B | 0.09B | 0.48B | 8.39B | 48.67B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.88B | 27.23B | 26.76B | 27.52B | 28.30B | 28.57B | 27.43B | 28.12B | 28.17B | 27.77B | 27.26B | 27.12B | 26.72B | 27.15B | 29.80B | 30.35B | 30.87B | 31.73B | 33.42B | 29.15B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.88B | 27.23B | 26.76B | 27.52B | 28.30B | 28.57B | 27.43B | 28.12B | 28.17B | 27.77B | 27.26B | 27.12B | 26.72B | 27.15B | 29.80B | 30.35B | 30.87B | 27.69B | 33.42B | 33.71B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.96B | 99.80B | 99.60B | 100.85B | 103.68B | 103.53B | 104.80B | 105.33B | 106.06B | 105.94B | 109.08B | 102.00B | 100.42B | 99.82B | 102.42B | 104.56B | 107.44B | 111.60B | 115.86B | 118.58B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43B | 4.56B | -1.46B | -1.44B | -1.40B | 4.68B | 3.84B | -1.56B | -1.57B | 4.09B | 2.23B | -1.74B | 3.60B | -1.65B | -0.15B | -0.15B | 1.91B | 2.33B | 2.32B | -0.12B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.39B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.35B | 1.35B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | |