|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 0.58B | 1.46B | 0.28B | 0.48B | 0.25B | 0.16B | 0.18B | 0.17B | 0.12B | 0.14B | 0.89B | 0.06B | 0.44B | 0.11B | 0.13B | 0.57B | 1.40B | 0.06B | 0.05B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.11B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 0.68B | 1.51B | 0.31B | 0.53B | 0.28B | 0.21B | 0.21B | 0.21B | 0.14B | 0.18B | 0.92B | 0.10B | 0.47B | 0.15B | 0.16B | 0.61B | 1.43B | 0.10B | 0.08B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.11B | 1.03B | 1.13B | 1.27B | 1.32B | 1.32B | 1.26B | 1.19B | 1.39B | 1.38B | 1.36B | 1.56B | 1.56B | 1.58B | 1.62B | 1.65B | 1.57B | 1.78B | 1.70B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B | 0.26B | 0.25B | 0.26B | 0.28B | 0.27B | 0.27B | 0.30B | 0.30B | 0.27B | 0.30B | 0.31B | 0.29B | 0.35B | 0.29B | 0.32B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.36B | 1.28B | 1.37B | 1.52B | 1.58B | 1.57B | 1.52B | 1.46B | 1.66B | 1.65B | 1.67B | 1.85B | 1.83B | 1.89B | 1.94B | 1.94B | 1.92B | 2.08B | 2.02B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.24B | 0.26B | 0.27B | 0.30B | 0.36B | 0.42B | 0.46B | 0.45B | 0.48B | 0.51B | 0.54B | 0.54B | 0.54B | 0.55B | 0.57B | 0.59B | 0.58B | 0.58B | 0.58B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.24B | 0.19B | 0.29B | 0.32B | 0.23B | 0.22B | 0.33B | 0.36B | 0.32B | 0.29B | 0.49B | 0.37B | 0.29B | 0.24B | 0.34B | 0.37B | 0.34B | 0.28B | 0.42B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 2.53B | 3.24B | 2.25B | 2.54B | 2.31B | 2.42B | 2.51B | 2.48B | 2.52B | 2.57B | 4.06B | 3.26B | 3.07B | 2.78B | 2.96B | 3.47B | 4.21B | 2.98B | 3.05B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.73B | 1.41B | 1.48B | 1.58B | 1.73B | 1.69B | 1.75B | 1.86B | 2.23B | 2.12B | 2.16B | 2.27B | 2.73B | 2.75B | 2.93B | 3.32B | 3.74B | 3.39B | 3.91B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.02B | 34.30B | 34.74B | 35.00B | 35.37B | 35.57B | 36.28B | 36.63B | 37.15B | 37.68B | 6.39B | 6.47B | 6.58B | 6.71B | 41.10B | 7.05B | | | 44.41B | 45.25B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.63B | 0.66B | 0.65B | 0.63B | 0.62B | 0.62B | 0.63B | 0.64B | 0.63B | 0.66B | 0.69B | 0.67B | 0.69B | 0.65B | 0.66B | 0.67B | 0.63B | 0.64B | 0.64B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B | 5.62B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.68B | 0.07B | 1.04B | 0.10B | 0.01B | 0.03B | 1.05B | 0.86B | 0.68B | 1.14B | 0.33B | 0.41B | 0.48B | 0.62B | 1.20B | 1.04B | 0.79B | 1.42B | 1.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.17B | 41.32B | 42.20B | 42.37B | 42.58B | 42.54B | 9.88B | 43.97B | 44.58B | 44.95B | 10.80B | 10.91B | 11.07B | 11.27B | 11.81B | 11.95B | 12.21B | 12.49B | 52.92B | 53.87B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.36B | 43.85B | 45.43B | 44.62B | 45.12B | 44.85B | 46.11B | 46.48B | 47.06B | 47.47B | 9.10B | 9.21B | -0.01B | -0.01B | 52.04B | -0.02B | 10.43B | -0.02B | 55.90B | 56.92B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 0.88B | 0.94B | 1.09B | 1.18B | 1.12B | 1.50B | 1.24B | 1.20B | 1.26B | 1.36B | 1.38B | 1.48B | 1.52B | 1.57B | 1.52B | 1.83B | 1.64B | 2.00B | 2.03B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | 0.35B | | | 0.10B | 0.55B | 0.35B | 0.27B | 0.78B | 0.25B | 0.80B | 0.07B | 0.55B | 1.64B | 0.40B | 0.29B | 0.33B | 1.30B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | | 0.22B | 0.22B | 0.22B | | 0.23B | 0.23B | 0.24B | | 0.24B | 0.24B | 0.26B | | 0.26B | 0.26B | 0.27B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 0.88B | 1.17B | 1.66B | 1.18B | 1.35B | 1.83B | 2.01B | 1.55B | 1.77B | 2.37B | 1.88B | 2.27B | 1.84B | 2.37B | 3.41B | 2.23B | 2.19B | 2.58B | 3.60B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.31B | 0.29B | 0.28B | 0.26B | 0.27B | 0.22B | 0.26B | 0.25B | 0.30B | 0.20B | 0.28B | 0.16B | 0.27B | 0.28B | 0.30B | 0.30B | 0.37B | 0.30B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.69B | 0.19B | 0.43B | 0.67B | 0.64B | 0.36B | 0.23B | 0.23B | 0.29B | 0.24B | 0.23B | 0.32B | 0.22B | 0.22B | 0.29B | 0.25B | 0.25B | 0.29B | 0.29B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 1.23B | 1.61B | 1.05B | 0.35B | 0.35B | 0.10B | 0.05B | 0.35B | 1.30B | 0.78B | 0.25B | 0.80B | 0.07B | 0.55B | 1.64B | 0.40B | 0.29B | 0.72B | 0.42B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.64B | 0.65B | 0.65B | 0.63B | 0.64B | 0.67B | 0.70B | 0.60B | 0.66B | 0.70B | 0.82B | 0.73B | 0.73B | 0.73B | 0.71B | 0.68B | 0.73B | 0.77B | 0.74B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87B | 4.09B | 4.42B | 4.36B | 3.37B | 3.49B | 3.96B | 3.70B | 4.15B | 4.80B | 5.39B | 6.27B | 6.36B | 5.47B | 5.00B | 7.11B | 5.65B | 5.63B | 5.27B | 5.84B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.02B | 22.50B | 22.25B | 21.75B | 20.76B | 20.91B | 21.20B | 22.12B | 22.66B | 22.88B | 22.89B | 21.65B | 20.83B | 21.60B | 22.50B | 21.22B | 23.75B | 25.51B | 25.51B | 26.33B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 3.12B | 2.67B | 2.62B | 2.56B | 2.50B | 2.33B | 2.34B | 1.52B | 1.51B | 1.66B | 1.66B | 1.66B | 1.65B | 1.70B | 1.70B | 1.70B | 1.70B | 1.47B | 1.47B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.46B | 0.48B | 0.48B | 0.46B | 0.47B | 0.48B | 1.22B | 1.25B | 1.26B | 1.26B | 1.29B | 1.32B | 1.39B | 1.42B | 1.45B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32B | 3.37B | 3.44B | 3.54B | 3.62B | 3.43B | 4.20B | 4.26B | 4.39B | 4.45B | -0.00B | -0.00B | 1.04B | -0.00B | 5.61B | -0.00B | 1.26B | -0.01B | 6.03B | 6.21B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.27B | 1.86B | 1.56B | 1.57B | 1.31B | 1.92B | 1.60B | 1.86B | 1.57B | 2.17B | 1.85B | 2.11B | 1.93B | 2.52B | 2.14B | 2.13B | 1.86B | 2.51B | 2.08B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.04B | 9.78B | 10.09B | 9.75B | 9.67B | 9.21B | 31.51B | 32.05B | 31.95B | 31.73B | 3.72B | 3.69B | 3.74B | -0.00B | 33.33B | -0.00B | 4.02B | -0.01B | 36.71B | 36.97B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.93B | 36.38B | 36.76B | 35.86B | 33.81B | 33.61B | 35.47B | 35.75B | 36.09B | 36.53B | 4.97B | 4.95B | 4.57B | -0.00B | 38.32B | 5.08B | 5.38B | 6.39B | 41.98B | 42.81B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.76B | 23.73B | 23.85B | 22.81B | 21.12B | 21.26B | 21.30B | 22.18B | 23.01B | 24.18B | 23.66B | 21.90B | 21.63B | 21.68B | 23.05B | 22.86B | 24.15B | 25.80B | 26.23B | 26.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 7.48B | 8.68B | 8.76B | 11.31B | 11.24B | 10.64B | 10.73B | 10.97B | 10.95B | 1.22B | 4.27B | -0.01B | 5.03B | 13.72B | 13.86B | 5.05B | 5.08B | 13.93B | 14.11B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 7.48B | 8.68B | 8.76B | 11.31B | 11.24B | 10.64B | 10.73B | 10.97B | 10.95B | 0.14B | -0.01B | 4.92B | 5.04B | 13.72B | 13.86B | -0.02B | -0.02B | 12.51B | 14.11B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.36B | 43.85B | 45.43B | 44.62B | 45.12B | 44.85B | 46.11B | 46.48B | 47.06B | 47.47B | 9.10B | 9.21B | -0.01B | -0.01B | 52.04B | -0.02B | 10.43B | -0.02B | 55.90B | 56.92B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -1.60B | -0.02B | -1.13B | -0.01B | -0.01B | -0.01B | -0.67B | -0.27B | -0.00B | 1.21B | 1.27B | 1.37B | -0.01B | -0.01B | -0.02B | 1.44B | 0.04B | 0.17B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |