|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | 43.08B | 0.07B | -49.02B | -79.32B | -50.49B | 0.08B | -89.27B | -66.07B | 0.10B | 0.21B | 0.08B | 0.07B | 0.07B | -118.17B | 0.11B | 0.08B | 0.13B | 0.07B | 0.12B | 0.09B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | 43.08B | 0.07B | -49.02B | -79.32B | -50.49B | 0.08B | -89.27B | -66.07B | 0.10B | 0.21B | 0.08B | 0.07B | 0.07B | -118.17B | 0.11B | 0.08B | 0.13B | 0.07B | 0.12B | 0.09B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B | 0.12B | 0.13B | 0.12B | 0.10B | 0.13B | 0.16B | 0.17B | 0.16B | 132.55B | 0.15B | 164.81B | 191.05B | 192.77B | 0.19B | 0.23B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | 0.10B | 0.00B | 0.11B | 0.13B | 0.16B | 0.16B | 0.12B | 0.12B | 0.14B | 0.11B | 110.19B | 0.10B | 0.14B | 0.14B | 0.04B | 130.07B | 0.11B | 126.33B | 0.12B | 0.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | 0.20B | 0.10B | 0.21B | 0.24B | 0.28B | 0.28B | 0.25B | 0.23B | 0.24B | 0.24B | 110.35B | 0.27B | 0.30B | 132.69B | 0.19B | 294.88B | 191.16B | 319.10B | 0.31B | 0.28B |
|
Inventory (Quarter)
|
| | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 110.52B | 0.10B | 0.10B | 100.02B | 0.10B | 0.10B | 0.10B | 97.77B | 0.09B | 0.10B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 16.67B | 0.01B | 9.89B | 13.60B | 0.01B | 5.65B | 5.47B | 0.01B | 0.01B | 0.01B |
|
Current Assets (Quarter)
|
| | | | | | | | | | 0.38B | 0.40B | 0.42B | 0.49B | 0.49B | 0.51B | 0.50B | 0.49B | 0.53B | 0.63B | 537.81B | 0.54B | 0.56B | 577.15B | 0.54B | 0.55B | 619.92B | 595.88B | 0.63B | 0.69B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | 55.28B | 55.98B | 55.80B | 55.99B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 40.29B | 24.97B | 24.50B | 52.50B | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 11.66B | 11.66B | 11.66B | 11.66B | 0.01B | 0.01B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | 0.38B | 0.42B | 0.43B | 0.46B | 0.46B | 0.04B | 0.42B | 0.45B | 0.47B | 0.43B | 461.06B | 0.44B | 0.42B | 0.43B | 0.44B | 0.43B | 0.42B | 437.23B | 0.47B | 0.48B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | 0.57B | 0.57B | 0.57B | 0.60B | 0.60B | 0.62B | 0.62B | 0.63B | 0.63B | 0.65B | 645.10B | 0.65B | 0.65B | 645.10B | 0.65B | 645.10B | 645.10B | 645.10B | 0.65B | 0.65B |
|
Intangibles (Quarter)
|
| | | | | | | | | | 0.13B | 0.15B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.13B | 0.18B | 102.91B | 0.08B | 75.00B | 0.07B | 0.18B | 0.06B | 56.39B | 51.74B | 0.05B | 0.04B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | 0.70B | 0.72B | 0.69B | 0.71B | 0.71B | 0.73B | 0.73B | 0.76B | 0.76B | 0.82B | 748.01B | 0.73B | 75.65B | 645.17B | 0.82B | 645.16B | 701.49B | 696.83B | 0.69B | 0.69B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | 0.02B | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 51.47B | 0.05B | 57.84B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | 1.09B | 1.12B | 1.12B | 1.17B | 1.17B | 1.18B | 1.15B | 1.22B | 1.23B | 1.20B | 0.02B | 0.02B | -0.56B | -577.15B | 0.02B | 1.21B | -619.92B | 1,213.25B | 0.01B | 1.23B |
|
Assets (Quarter)
|
| | | | | | | | | | 1.47B | 1.52B | 1.54B | 1.66B | 1.66B | 1.69B | 1.65B | 1.71B | 1.77B | 1.83B | 1.83B | 1.80B | 0.00B | 0.00B | 1.77B | 1.77B | 0.00B | 1,809.12B | 1.85B | 1.92B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | 0.07B | 0.07B | 0.09B | 0.12B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.31B | 353.54B | 0.35B | 0.37B | 350.58B | 0.31B | 0.31B | 352.62B | 0.36B | 0.42B | 0.48B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.10B | 0.01B | 89.89B | 0.05B | 34.80B | 0.00B | 0.06B | 0.06B | 66.00B | 0.06B | 0.05B | 0.05B |
|
Payables (Quarter)
|
| | | | | | | | | | 0.07B | 0.10B | 0.09B | 0.12B | 0.15B | 0.19B | 0.14B | 0.14B | 0.24B | 0.32B | 443.42B | 0.40B | 35.17B | 350.58B | 0.37B | 0.37B | 418.61B | 0.42B | 0.48B | 0.53B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.07B | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.00B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 26.17B | 0.03B | 29.00B | 33.77B | 0.03B | 0.03B | 0.04B | 30.35B | 0.02B | 0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 54.08B | 0.01B | 53.35B | 0.07B | 0.07B | 0.00B | 0.07B | 67.32B | 65.91B | 64.50B | 0.06B | 0.06B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.26B | 0.01B | 5.31B | 0.01B | 0.01B | 5.27B | 0.00B | 3.74B | 0.00B | 0.00B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 7.26B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | | 0.03B | 0.03B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | 0.19B | 0.23B | 0.24B | 0.33B | 0.34B | 0.44B | 0.33B | 0.35B | 0.37B | 0.43B | 544.07B | 0.53B | 0.52B | 0.52B | 0.50B | 0.50B | 558.10B | 542.50B | 0.60B | 0.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | 0.00B | 0.33B | 0.00B | 0.00B | 0.00B | 0.31B | 0.00B | 0.00B | 0.33B | 0.51B | 391.86B | 0.33B | 301.33B | 0.00B | 0.25B | 0.24B | 222.92B | 0.21B | 0.26B | 0.24B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 24.38B | 0.03B | 31.85B | 0.03B | 0.03B | 33.30B | 0.03B | 34.94B | 0.04B | 0.04B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | | | | 0.01B | 0.01B | 0.01B | 4.32B | 0.00B | 0.00B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 25.05B | 0.03B | 21.60B | 22.55B | 0.02B | 0.02B | 19.84B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.01B | 0.04B | 0.04B | 0.04B | 40.62B | 0.00B | 0.06B | 0.07B | 0.05B | 48.58B | 0.05B | 0.04B | 0.03B | 0.03B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | 0.57B | 0.60B | 0.61B | 0.71B | 0.70B | 0.79B | 0.67B | 0.69B | 0.74B | 0.97B | -39.59B | 0.97B | 0.88B | -0.07B | 0.82B | -47.74B | -0.05B | 0.81B | 0.85B | 0.90B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | 0.59B | 0.64B | 0.64B | 0.75B | 0.74B | 0.83B | 0.68B | 0.72B | 0.78B | 1.01B | 1.03B | 0.98B | 0.94B | 0.00B | 0.87B | 0.85B | 0.00B | 0.85B | 0.88B | 0.93B |
|
Total Debt (Quarter)
|
| | | | | | | | | | 0.00B | 0.35B | 0.00B | 0.00B | 0.00B | 0.36B | 0.00B | 0.00B | 54.41B | 0.51B | 445.21B | 0.40B | 301.40B | 0.00B | 0.32B | 67.56B | 288.83B | 64.71B | 0.32B | 0.30B |
|
Common Equity (Quarter)
|
| | | | | | | | | | 0.88B | 0.84B | 0.90B | 0.91B | 0.93B | 0.86B | 0.97B | 0.98B | 0.99B | 0.82B | 0.80B | 0.82B | 0.85B | 0.87B | 0.91B | 0.92B | 936.90B | 0.96B | 0.97B | 1.00B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | 1.47B | 1.52B | 1.54B | 1.66B | 1.66B | 1.69B | 1.65B | 1.71B | 1.77B | 1.83B | 1.83B | 1.80B | 0.00B | 0.00B | 1.77B | 1.77B | 0.00B | 1,809.12B | 1.85B | 1.92B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.00B | -10.68B | | | -8.14B | -8.34B | | | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | 0.06B | 0.00B | 0.08B | 0.09B | 0.10B | 0.03B | 0.12B | 0.13B | 0.13B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.04B | 0.06B | 0.00B | 0.00B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 0.85B | 0.85B | | | 883.87B | 0.88B | 886.45B | | | | 899.38B | | |