|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.53B | 0.96B | 0.44B | 0.63B | 0.58B | 1.00B | 0.01B | 1.97B | 1.13B | 1.52B | 0.06B | 1.23B | 1.27B | 1.32B | 0.81B | 1.44B | 1.01B | 1.52B | 1.88B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.53B | 0.96B | 0.44B | 0.63B | 0.58B | 1.00B | 0.02B | 1.97B | 1.13B | 1.52B | 0.06B | 1.23B | 1.27B | 1.32B | 0.81B | 1.44B | 1.01B | 1.52B | 1.88B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.88B | 0.98B | 0.79B | 1.22B | 1.56B | 0.96B | 1.50B | 1.24B | 1.43B | 0.99B | 1.39B | 1.29B | 1.58B | 0.94B | 0.68B | 0.74B | 0.84B | 1.78B | 1.47B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.23B | 0.17B | 0.24B | 0.24B | 0.24B | 0.20B | 0.21B | 0.20B | 0.23B | 0.21B | 0.23B | 0.20B | 0.20B | 0.46B | 0.25B | 0.25B | 0.24B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.04B | 1.14B | 1.02B | 1.39B | 1.80B | 1.20B | 1.74B | 1.44B | 1.64B | 1.19B | 1.62B | 1.50B | 1.81B | 1.14B | 0.89B | 1.20B | 1.09B | 2.03B | 1.71B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.99B | 1.03B | 1.04B | 1.07B | 1.09B | 1.13B | 1.18B | 1.23B | 1.31B | 1.36B | 0.19B | 1.50B | 1.58B | 1.62B | 1.63B | 0.16B | 0.17B | 1.66B | 1.71B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.20B | 0.19B | 0.16B | 0.22B | 0.25B | 0.26B | 0.19B | 0.21B | 0.22B | 0.24B | 0.21B | 0.23B | 0.25B | 0.25B | 0.23B | 0.32B | 0.33B | 0.37B | 0.42B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79B | 3.79B | 4.23B | 3.62B | 3.84B | 4.80B | 5.51B | 4.10B | 5.27B | 4.69B | 5.33B | 3.66B | 4.76B | 5.15B | 5.22B | 4.40B | 5.11B | 5.19B | 5.56B | 5.81B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.38B | 2.91B | 1.51B | 1.56B | 1.83B | 1.88B | 1.84B | 2.16B | 2.19B | 2.30B | 2.11B | 2.28B | 2.68B | 3.48B | 3.21B | 4.42B | 5.01B | 5.81B | 6.02B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.02B | 39.43B | 41.19B | 42.24B | 0.36B | 41.21B | 0.36B | 0.37B | 0.40B | 0.42B | 0.42B | 43.83B | 44.50B | 0.42B | 46.44B | 47.42B | 48.67B | 0.47B | 51.28B | 52.85B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.02B | 0.01B | 0.05B | 0.03B | 6.41B | 0.01B | 0.05B | 0.09B | 7.22B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.03B | 0.06B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.05B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.08B | 0.33B | 0.02B | 0.36B | 0.33B | 0.29B | 0.02B | 6.56B | 0.00B | 6.61B | 0.13B | 0.40B | 5.41B | 6.43B | 0.28B | 6.54B | 0.38B | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.88B | 52.15B | 54.61B | 55.83B | 55.99B | 53.03B | 53.47B | 54.50B | 53.94B | 55.02B | 55.22B | 56.04B | 56.87B | 57.62B | 59.24B | 60.39B | 61.51B | 63.19B | 64.29B | 66.08B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.67B | 55.95B | 58.84B | 59.45B | 59.83B | 57.83B | 58.98B | 58.60B | 59.20B | 59.72B | 60.55B | 59.70B | 61.63B | 62.77B | 64.46B | 64.79B | 66.62B | 68.38B | 69.85B | 71.89B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.35B | 3.45B | 2.61B | 1.74B | 1.94B | 1.74B | 1.78B | 1.39B | 1.52B | 1.34B | 1.57B | 0.10B | 0.08B | 1.52B | 1.93B | 1.81B | 2.13B | 2.18B | 2.57B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 0.87B | 1.01B | 1.20B | 1.34B | 1.40B | 1.39B | 0.83B | 0.87B | 1.11B | 1.35B | 1.14B | 1.91B | 0.93B | 1.12B | 0.93B | 1.33B | 0.48B | 1.41B | 0.66B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 2.21B | 4.46B | 3.81B | 3.08B | 3.33B | 3.13B | 2.61B | 2.25B | 2.63B | 2.69B | 2.70B | 2.01B | 1.01B | 2.65B | 2.86B | 3.14B | 2.61B | 3.60B | 3.22B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.23B | 0.19B | 0.22B | 0.18B | 0.23B | 0.20B | 0.23B | 0.20B | 0.26B | 0.21B | 0.24B | 0.24B | 0.27B | 0.26B | 0.27B | 0.28B | 0.30B | 0.29B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.21B | 0.07B | 0.20B | 0.09B | 0.09B | 0.05B | 0.06B | 0.21B | 0.25B | 0.06B | 0.06B | 0.06B | 0.27B | 0.05B | 0.06B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 0.29B | 1.01B | 1.04B | 1.04B | 1.40B | 1.58B | 2.31B | 0.87B | 1.11B | 1.35B | 1.14B | 1.91B | 1.52B | 1.32B | 0.93B | 1.33B | 1.82B | 1.41B | 0.66B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.37B | 0.46B | 0.42B | 0.34B | 0.42B | 0.51B | 0.42B | 0.36B | 0.40B | 0.53B | 0.43B | 0.37B | 0.45B | 0.57B | 0.46B | 0.36B | 0.47B | 0.63B | 0.53B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.41B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.46B | 0.46B | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.06B | 0.07B | 0.05B | 0.04B | 0.02B | 0.00B | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51B | 3.80B | 6.64B | 6.19B | 5.36B | 5.54B | 6.15B | 6.37B | 5.83B | 5.88B | 5.85B | 6.40B | 6.88B | 5.49B | 5.86B | 6.11B | 6.20B | 6.51B | 7.79B | 7.82B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.08B | 24.21B | 23.85B | 24.84B | 26.18B | 24.54B | 24.64B | 23.62B | 24.46B | 24.32B | 24.66B | 23.01B | 24.31B | 26.30B | 26.56B | 26.61B | 28.26B | 28.11B | 27.06B | 27.90B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 2.59B | 2.43B | 1.95B | 1.86B | 1.79B | 1.69B | 1.21B | 1.17B | 1.10B | 0.92B | 0.65B | 0.57B | 0.52B | 0.46B | 0.25B | 0.22B | 0.18B | 0.14B | 0.11B |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.11B | 0.10B | 0.10B | 0.01B | 0.13B | 0.13B | 0.03B | 0.12B | 0.11B | 0.05B | 0.04B | 0.01B | 0.03B | 0.04B | 0.03B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57B | 4.38B | 4.56B | 0.08B | 4.80B | 4.48B | 4.68B | 4.82B | 4.74B | 4.87B | 5.06B | 4.25B | 4.24B | 4.32B | 4.55B | 4.47B | 4.59B | 4.73B | 5.41B | 5.59B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 4.70B | 4.76B | 4.82B | 4.17B | -0.00B | 4.27B | -0.00B | 0.00B | 4.45B | 4.51B | 4.58B | 4.68B | 1.46B | 4.71B | 0.47B | 4.83B | 0.48B | 0.95B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88B | 41.00B | 40.69B | 41.34B | 42.47B | 40.25B | 40.41B | 38.94B | 39.99B | 40.25B | 40.67B | 38.34B | 39.95B | 42.38B | 43.24B | 43.27B | 44.92B | 45.34B | 45.08B | 46.83B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.62B | 45.03B | 47.56B | 47.75B | 48.06B | 46.01B | 46.78B | 45.53B | 46.04B | 46.35B | 46.73B | 44.96B | 47.06B | 48.08B | 49.32B | 49.61B | 51.34B | 52.07B | 53.19B | 54.97B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10B | 24.50B | 24.85B | 25.88B | 27.22B | 25.94B | 26.22B | 25.93B | 25.33B | 25.43B | 26.01B | 24.15B | 26.22B | 27.82B | 27.88B | 27.54B | 29.59B | 29.93B | 28.47B | 28.56B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05B | 10.92B | 11.29B | 11.71B | 11.78B | 11.82B | 12.19B | 13.06B | 13.17B | 13.37B | 13.82B | 14.74B | 14.57B | 14.68B | 15.14B | 15.18B | 15.28B | 16.31B | 16.66B | 16.92B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05B | 10.92B | 11.29B | 11.71B | 11.78B | 11.82B | 12.19B | 13.06B | 13.17B | 13.37B | 13.82B | 14.74B | 14.57B | 14.68B | 15.14B | 15.18B | 15.28B | 16.31B | 16.76B | 17.01B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.67B | 55.95B | 58.84B | 59.45B | 59.83B | 57.83B | 58.98B | 58.60B | 59.20B | 59.72B | 60.55B | 59.70B | 61.63B | 62.77B | 64.46B | 64.79B | 66.62B | 68.38B | 69.85B | 71.89B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | -0.48B | -0.47B | -0.33B | -0.34B | -0.32B | -0.31B | -0.19B | -0.19B | -0.19B | 0.05B | -0.16B | -0.17B | 0.08B | 0.08B | 0.04B | 0.04B | 0.03B | 12.75B | -0.00B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |