|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.67B | 1.51B | 4.29B | 4.12B | 4.85B | 1.06B | 1.05B | 3.97B | 1.05B | 5.39B | 4.92B | 1.22B | 1.06B | 4.35B | 4.45B | 1.29B | 6.04B | 5.27B | 5.60B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 1.67B | 1.51B | 4.29B | 4.12B | 4.85B | 1.06B | 1.05B | 3.97B | 1.05B | 5.39B | 4.92B | 1.22B | 1.06B | 4.35B | 4.45B | 1.29B | 6.04B | 5.27B | 5.60B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 9.33B | 9.26B | 9.70B | 9.46B | 9.40B | 9.42B | 9.93B | 9.44B | 9.71B | 9.75B | 10.28B | 10.14B | 10.52B | 10.79B | 11.36B | 10.94B | 10.98B | 10.99B | 11.72B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.25B | | | | 0.28B | | | | 0.28B | | | | 0.32B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 9.53B | 9.26B | 9.70B | 9.46B | 9.65B | 9.42B | 9.93B | 9.44B | 9.99B | 9.75B | 10.28B | 10.14B | 10.81B | 10.79B | 11.36B | 10.94B | 11.30B | 10.99B | 11.72B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.51B | | | | 0.76B | | | | 0.25B | | | | 0.36B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.88B | 9.89B | 9.90B | 9.96B | 9.95B | 10.03B | 10.10B | 10.33B | 10.67B | 10.72B | 10.72B | 10.71B | 10.69B | 10.74B | 10.67B | 10.67B | 10.67B | 10.70B | 10.78B | 10.86B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 0.60B | 0.05B | 0.80B | 1.64B | 0.91B | 0.97B | 1.88B | 0.02B | 1.08B | 0.04B | 53.07B | 0.02B | 1.35B | 0.01B | 54.76B | 2.86B | 1.18B | 55.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.48B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.48B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32B | 3.34B | 3.47B | 3.65B | 4.04B | 4.01B | 3.99B | 4.15B | 4.27B | 4.15B | 4.25B | 4.36B | 4.31B | 4.18B | 4.29B | 4.39B | 4.34B | 4.24B | 4.30B | 4.45B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.73B | 81.63B | 79.14B | 77.07B | 75.11B | 75.57B | 76.56B | 0.23B | 76.47B | 0.23B | 80.91B | 81.06B | 83.62B | 81.94B | 83.14B | 84.67B | 85.94B | 86.35B | 85.65B | 87.23B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.09B | 0.40B | 0.32B | 0.36B | 0.13B | 0.22B | 0.19B | 0.44B | 0.08B | 0.20B | 0.13B | 0.27B | 0.11B | 0.21B | 0.37B | 0.13B | 0.05B | 0.21B | 0.17B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.09B | 0.40B | 0.32B | 0.36B | 0.13B | 0.22B | 0.19B | 0.44B | 0.08B | 0.20B | 0.13B | 0.27B | 0.11B | 0.21B | 0.37B | 0.13B | 0.05B | 0.21B | 0.17B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.83B | 21.27B | 21.41B | 21.62B | 21.74B | 22.12B | 22.41B | 22.80B | 22.84B | 23.30B | 23.59B | 23.97B | 24.56B | 24.98B | 25.58B | 26.20B | 26.52B | 26.60B | 26.93B | 27.49B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.09B | 0.39B | 0.84B | 0.81B | 0.85B | 0.91B | 0.96B | 1.26B | 1.08B | 1.68B | 1.01B | 0.71B | 0.01B | 0.51B | 1.00B | 1.00B | 1.05B | 0.00B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44B | 4.50B | 5.94B | 4.64B | 4.71B | 4.71B | 4.71B | 4.74B | 6.79B | 4.69B | 7.05B | 4.62B | 7.26B | 4.53B | 7.50B | 4.42B | 4.29B | 4.14B | 7.65B | 8.04B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93B | 8.99B | 8.88B | 8.44B | 8.47B | 8.16B | 8.15B | 8.09B | 7.92B | 7.92B | 8.43B | 8.56B | 8.82B | 8.94B | 8.44B | 7.94B | 8.44B | 8.44B | 8.93B | 8.91B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20B | 18.01B | 16.00B | 14.16B | 13.18B | 13.48B | 13.98B | 13.67B | 12.65B | 13.96B | 13.51B | 13.21B | 14.05B | 13.16B | 13.30B | 13.33B | 13.55B | 13.45B | 13.20B | 13.26B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.33B | 1.12B | 0.98B | 0.81B | 0.85B | 0.86B | 0.87B | 0.71B | 0.82B | 0.81B | 0.82B | 0.89B | 0.87B | 0.84B | 0.88B | 0.93B | 0.95B | 0.89B | 0.92B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.82B | 0.71B | 0.35B | 0.24B | 1.57B | 0.25B | 0.26B | 0.26B | 0.40B | 0.50B | 0.50B | 0.70B | 1.88B | 0.61B | 0.63B | 0.84B | 0.84B | 0.79B | 0.85B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68B | 4.53B | 4.31B | 4.49B | 4.51B | 4.28B | 4.04B | 4.19B | 4.41B | 4.30B | 4.31B | 4.44B | 4.41B | 4.39B | 4.47B | 4.48B | 4.36B | 4.51B | 4.38B | 4.65B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.92B | 57.92B | 57.14B | 56.36B | 55.95B | 56.08B | 57.20B | -4.07B | 56.90B | -4.18B | 59.60B | 59.42B | 60.96B | 59.61B | 60.64B | 61.80B | 62.35B | 62.20B | 61.68B | 62.54B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.60B | 62.45B | 61.45B | 60.85B | 60.46B | 60.37B | 61.25B | 0.12B | 61.31B | 0.12B | 63.91B | 63.86B | 65.37B | 64.01B | 65.11B | 66.28B | 66.72B | 66.71B | 66.06B | 67.20B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11B | 9.08B | 9.28B | 9.28B | 9.29B | 9.02B | 9.06B | 9.05B | 9.19B | 9.00B | 10.10B | 9.57B | 9.53B | 8.94B | 8.95B | 8.95B | 9.44B | 9.49B | 8.93B | 8.94B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13B | 17.47B | 16.58B | 15.71B | 14.56B | 15.20B | 15.31B | 15.47B | 15.16B | 16.52B | 17.00B | 17.20B | 18.25B | 17.94B | 18.03B | 18.39B | 19.22B | 18.69B | 18.73B | 20.03B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.73B | 81.63B | 79.14B | 77.07B | 75.11B | 75.57B | 76.56B | 0.23B | 76.47B | 0.23B | 80.91B | 81.06B | 83.62B | 81.94B | 83.14B | 84.67B | 85.94B | 86.35B | 85.65B | 87.23B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.34B | 0.19B | 2.86B | 15.26B | 15.38B | 14.93B | -3.06B | 2.73B | -3.47B | 2.59B | 16.06B | -2.38B | 16.80B | -1.87B | 2.45B | 2.47B | 17.69B | -1.07B | -1.30B | 18.13B |