|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | 0.62B | 0.60B | 0.43B | 0.43B | 0.42B | 0.41B | 0.39B | 0.39B | 0.39B | 0.40B | 0.06B | 0.06B | 0.50B | 0.06B | 0.18B | 0.50B | 0.05B | 0.52B | 0.39B | 0.40B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.62B | 0.60B | 0.43B | 0.43B | 0.42B | 0.41B | 0.39B | 0.39B | 0.39B | 0.40B | 0.06B | 0.06B | 0.50B | 0.06B | 0.18B | 0.50B | 0.05B | 0.52B | 0.39B | 0.40B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | -0.03B | 0.60B | 0.60B | 0.53B | 0.57B | 0.61B | 0.59B | 0.56B | 0.56B | 0.61B | 0.65B | 0.58B | 0.64B | 0.65B | 0.70B | 0.71B | 0.72B | 0.78B | 0.81B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.23B | 0.24B | 0.24B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.26B | 0.24B | 0.23B | 0.24B | 0.27B | 0.23B | 0.29B | 0.29B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.82B | 0.84B | 0.77B | 0.78B | 0.82B | 0.80B | 0.78B | 0.78B | 0.84B | 0.90B | 0.84B | 0.88B | 0.88B | 0.94B | 0.98B | 0.94B | 1.07B | 1.09B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.02B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | -0.01B | -0.01B | 0.24B | 0.24B | 0.23B | 0.20B | 0.21B | 0.18B | 0.15B | 0.14B | 0.10B | 0.11B | 0.12B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.10B | 0.13B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.45B | | | | 1.37B | | | | 0.99B | | | | 1.52B | | | | 1.56B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.12B | | | | 0.91B | | | | 1.11B | | | | 1.51B | | | | 1.86B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 18.91B | | | | 18.47B | | | | 19.74B | | | | 20.83B | | | | 22.55B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | | -0.19B | -0.19B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.27B | 0.28B | 0.28B | 0.28B | 0.27B | 0.28B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.45B | | | | 0.45B | | | | 0.48B | | | | 0.47B | | | | 0.47B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.30B | 0.30B | 3.74B | 0.29B | 0.29B | 0.29B | 3.33B | 0.28B | 0.28B | 0.28B | 3.40B | 0.28B | 0.27B | 0.27B | 3.92B | 0.26B | 0.27B | 0.27B | 4.34B | 0.28B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | 2.83B | 2.84B | 2.83B | 2.80B | 2.18B | 2.27B | 2.30B | 2.38B | 2.39B | 2.46B | 2.47B | 2.54B | 2.51B | 2.49B | 2.62B | 2.72B | 2.77B | 2.87B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.74B | | | | 3.33B | | | | 3.40B | | | | 3.92B | | | | 4.34B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 24.70B | 24.73B | 24.10B | 23.86B | 23.97B | 23.68B | 23.17B | 23.25B | 23.73B | 24.23B | 24.13B | 25.31B | 25.00B | 25.75B | 26.26B | 25.85B | 27.29B | 28.17B | 28.45B | 28.96B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -0.04B | -0.04B | 0.84B | | | | 0.20B | | | | 0.22B | | | | 1.29B | | | | 1.50B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 1.08B | 0.76B | 0.83B | 1.05B | 1.12B | 1.16B | 1.01B | 0.60B | 0.82B | 0.69B | 0.20B | 0.37B | 0.64B | 0.15B | 0.14B | 0.46B | 0.99B | 0.68B | 0.07B | 0.44B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 1.04B | 0.72B | 1.67B | 1.05B | 1.12B | 1.16B | 1.21B | 0.60B | 0.82B | 0.69B | 0.43B | 0.37B | 0.64B | 0.15B | 1.44B | 0.46B | 0.99B | 0.68B | 1.57B | 0.44B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.49B | | | | 0.50B | | | | 0.47B | | | | 0.57B | | | | 0.68B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | -0.19B | -0.22B | 0.48B | 0.17B | 0.58B | 0.57B | 0.54B | 0.10B | 0.52B | 0.52B | 0.51B | 0.82B | 0.55B | 0.55B | 0.82B | 0.87B | 0.65B | 0.96B | 0.66B | 0.31B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.29B | 0.30B | 0.30B | 0.29B | 0.83B | 0.87B | 0.91B | 0.97B | 0.67B | 0.75B | 0.75B | 0.79B | 1.06B | 1.12B | 1.25B | 1.33B | 1.16B | 1.25B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.36B | | | | 2.69B | | | | 2.00B | | | | 2.51B | | | | 2.57B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 9.86B | 10.34B | 10.33B | 9.80B | 9.63B | 9.42B | 9.60B | 10.41B | 9.96B | 10.30B | 10.81B | 11.21B | 10.79B | 11.70B | 11.69B | 11.03B | 11.42B | 11.99B | 12.97B | 13.19B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | 7.42B | | | | 1.06B | | | | 6.36B | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | 0.18B | 0.25B | 0.29B | 0.37B | 0.44B | 0.51B | 0.53B | 0.60B | 0.66B | 0.75B | 0.78B | 0.86B | 0.92B | 1.01B | 1.04B | 1.08B | 1.19B | 1.27B | 1.29B | 1.41B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 3.08B | 3.03B | 2.13B | 2.13B | 2.14B | 2.09B | 1.14B | 1.14B | 1.17B | 1.16B | 1.24B | 1.26B | 1.25B | 1.26B | 1.25B | 1.23B | 1.28B | 1.29B | 1.31B | 1.34B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 12.82B | 12.99B | 13.03B | 12.94B | 13.02B | 12.87B | 12.09B | 13.60B | 13.94B | 14.29B | 13.49B | 15.23B | 14.99B | 15.57B | 15.04B | 16.02B | 17.01B | 17.64B | 16.73B | 18.18B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 15.89B | 16.02B | 15.40B | 15.07B | 15.16B | 14.96B | 14.78B | 14.74B | 15.11B | 15.46B | 15.49B | 16.49B | 16.23B | 16.83B | 17.54B | 17.25B | 18.28B | 18.93B | 19.31B | 19.51B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 9.67B | 10.12B | 10.81B | 9.98B | 10.21B | 9.98B | 10.14B | 10.51B | 10.48B | 10.82B | 11.32B | 12.03B | 11.34B | 12.25B | 12.51B | 11.90B | 12.07B | 12.95B | 13.64B | 13.50B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 8.79B | 8.70B | 8.69B | 8.78B | 8.79B | 8.71B | 8.38B | 8.49B | 8.61B | 8.76B | 8.63B | 8.80B | 8.75B | 8.91B | 8.70B | 8.59B | 8.99B | 9.22B | 9.13B | 9.44B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 8.69B | | | | 8.38B | | | | 8.63B | | | | 8.70B | | | | 9.13B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 24.70B | 24.73B | 24.10B | 23.86B | 23.97B | 23.68B | 23.17B | 23.25B | 23.73B | 24.23B | 24.13B | 25.31B | 25.00B | 25.75B | 26.26B | 25.85B | 27.29B | 28.17B | 28.45B | 28.96B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 4.10B | -0.00B | 4.29B | -0.01B | 4.37B | 4.50B | 0.00B | -0.00B | 4.55B | -0.00B | 0.00B | 0.00B | 4.96B | 5.18B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |