|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.30B | 0.22B | 0.22B | 0.24B | 0.23B | 0.18B | 0.36B | 0.13B | 0.45B | 0.33B | 0.16B | 0.17B | 0.43B | 0.37B | 0.63B | 0.47B | 0.33B | 0.22B | 0.34B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.30B | 0.22B | 0.22B | 0.26B | 0.23B | 0.18B | 0.36B | 0.13B | 0.45B | 0.33B | 0.16B | 0.17B | 0.43B | 0.37B | 0.63B | 0.47B | 0.33B | 0.22B | 0.34B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.11B | 0.08B | 0.08B | 0.09B | 0.14B | 0.11B | 0.10B | 0.11B | 0.14B | 0.11B | 0.12B | 0.13B | 0.15B | 0.11B | 0.13B | 0.13B | 0.14B | 0.10B | 0.10B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.06B | 0.07B | 0.02B | 0.09B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.04B | 0.03B | 0.03B | 0.09B | 0.10B | 0.04B | 0.11B | 0.05B | 0.08B | 0.08B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.18B | 0.15B | 0.10B | 0.19B | 0.21B | 0.20B | 0.17B | 0.21B | 0.22B | 0.15B | 0.15B | 0.16B | 0.25B | 0.21B | 0.17B | 0.24B | 0.19B | 0.18B | 0.18B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.13B | 0.14B | 0.16B | 0.17B | 0.18B | 0.20B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.00B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.68B | 0.60B | 0.61B | 0.69B | 0.66B | 0.69B | 0.99B | 0.73B | 1.04B | 1.00B | 0.78B | 0.81B | 1.03B | 0.99B | 1.22B | 1.08B | 0.96B | 0.83B | 1.05B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.63B | 0.67B | 0.73B | 0.71B | 0.75B | 0.79B | 0.90B | 0.99B | 0.96B | 0.99B | 1.08B | 1.26B | 1.30B | 1.24B | 1.39B | 1.45B | 1.62B | 1.74B | 1.94B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16B | 4.82B | 4.21B | 4.24B | 5.01B | 5.08B | 5.17B | 5.29B | 5.46B | 5.55B | 5.75B | 4.74B | 4.83B | 5.00B | 6.52B | 5.26B | 7.15B | 7.37B | 5.65B | 5.59B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.12B | 0.12B | 0.07B | 0.07B | 0.07B | 0.12B | 0.08B | 0.13B | 0.08B | 0.16B | 0.16B | 0.17B | 0.16B | 0.09B | 0.10B | 0.16B | 0.10B | 0.11B | 0.11B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 1.50B | 0.06B | 1.42B | 1.34B | 1.38B | 1.40B | 1.43B | 0.05B | 1.43B | 1.44B | 0.06B | 1.38B | 1.39B | 1.43B | | 0.12B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 1.63B | 1.59B | 1.57B | 1.63B | 1.68B | 1.56B | 1.48B | 1.52B | 1.54B | 1.56B | 1.56B | 1.58B | 1.59B | 1.57B | 1.54B | 1.55B | 1.59B | 1.59B | 1.60B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 7.25B | 7.21B | 7.28B | 7.45B | 7.52B | 7.54B | 7.88B | 7.84B | 8.29B | 8.48B | 8.35B | 8.68B | 9.11B | 9.24B | 9.59B | 9.94B | 10.08B | 10.23B | 10.59B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.15B | 0.12B | 0.15B | 0.18B | 0.29B | 0.20B | 0.22B | 0.23B | 0.31B | 0.20B | 0.21B | 0.24B | 0.31B | 0.27B | 0.28B | 0.32B | 0.34B | 0.28B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.06B | 0.02B | 0.05B | 0.05B | 0.02B | 0.02B | 0.03B | 0.02B | 0.06B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.04B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.08B | | 0.12B | | | 0.05B | 0.05B | 0.05B | 0.07B | 0.02B | | | 0.12B | 0.12B | 0.12B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.05B | 0.01B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.34B | 0.33B | 0.33B | 0.45B | 0.48B | 0.55B | 0.53B | 0.47B | 0.49B | 0.63B | 0.51B | 0.53B | 0.61B | 0.70B | 0.67B | 0.74B | 0.89B | 0.90B | 0.86B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.00B | 2.00B | 2.05B | 2.08B | 2.07B | 2.19B | 2.48B | 2.48B | 2.83B | 2.78B | 2.78B | 2.78B | 3.05B | 3.05B | 3.45B | 3.45B | 3.33B | 3.33B | 3.68B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.62B | 0.52B | 0.53B | 0.52B | 0.50B | 0.24B | 0.24B | 0.24B | 0.20B | 0.23B | 0.24B | 0.24B | 0.23B | 0.17B | 0.17B | 0.18B | 0.16B | 0.14B | 0.14B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.77B | 1.19B | 0.84B | 0.83B | 0.83B | 1.17B | 0.87B | 0.86B | 0.88B | 1.21B | 0.87B | 0.87B | 0.86B | 0.82B | 0.79B | 0.78B | 0.78B | 0.80B | 0.80B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 0.06B | 0.06B | 2.22B | 2.21B | 2.19B | 0.08B | 0.12B | 0.12B | 2.05B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 2.12B | 2.34B | 0.20B | 0.23B | 2.40B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94B | 7.19B | 2.21B | 5.06B | 5.24B | 5.33B | 1.99B | 7.76B | 7.72B | 6.24B | 2.15B | 8.19B | 8.50B | 8.92B | 0.07B | 7.47B | 7.60B | 9.87B | 0.07B | 8.19B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 7.25B | 7.21B | 7.28B | 7.45B | 7.52B | 7.54B | 7.88B | 7.84B | 8.29B | 8.48B | 8.35B | 8.68B | 9.11B | 9.24B | 9.59B | 9.94B | 10.08B | 10.23B | 10.59B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.00B | 2.00B | 2.05B | 2.15B | 2.15B | 2.19B | 2.61B | 2.48B | 2.83B | 2.83B | 2.83B | 2.83B | 3.12B | 3.07B | 3.45B | 3.45B | 3.45B | 3.45B | 3.79B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 2.68B | 1.83B | 1.84B | 1.87B | 2.79B | 0.88B | 1.95B | -0.01B | 2.92B | 2.91B | -0.02B | -0.02B | 3.28B | 1.19B | 3.35B | -0.01B | 3.49B | 3.58B | 3.65B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 7.25B | 7.21B | 7.28B | 7.45B | 7.52B | 7.54B | 7.88B | 7.84B | 8.29B | 8.48B | 8.35B | 8.68B | 9.11B | 9.24B | 9.59B | 9.94B | 10.08B | 10.23B | 10.59B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | 1.70B | 1.70B | 1.73B | 1.80B | 1.84B | 1.89B | 1.92B | 1.98B | 1.99B | 2.00B | 2.04B | 2.11B | 2.10B | 2.11B | 2.15B | 2.29B | -0.01B | -0.01B |