|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.06B | 0.09B | 0.13B | 0.10B | 0.08B | 0.08B | 0.15B | 0.19B | 0.11B | 2.25B | 0.14B | 0.14B | 0.16B | 0.20B | 0.30B | 0.34B | 0.10B | 0.11B | 0.07B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.06B | 0.09B | 0.13B | 0.10B | 0.08B | 0.08B | 0.15B | 0.19B | 0.11B | 2.25B | 0.14B | 0.14B | 0.16B | 0.20B | 0.30B | 0.34B | 0.10B | 0.11B | 0.07B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.56B | 0.83B | 0.96B | 0.74B | 0.61B | 1.07B | 0.92B | 0.63B | 0.59B | 0.88B | 0.85B | 0.62B | 0.57B | 0.99B | 1.14B | 0.81B | 0.70B | 1.20B | 1.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.06B | 0.10B | 0.10B | 0.13B | 0.18B | 0.13B | 0.09B | 0.04B | 0.04B | 0.07B | 0.04B | 0.01B | 0.02B | 0.05B | 0.07B | 0.03B | 0.04B | 0.07B | 0.07B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.61B | 0.93B | 1.06B | 0.88B | 0.79B | 1.19B | 1.01B | 0.67B | 0.62B | 0.95B | 0.89B | 0.64B | 0.59B | 1.03B | 1.21B | 0.84B | 0.74B | 1.26B | 1.35B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.17B | 0.18B | 0.18B | 0.17B | 0.19B | 0.18B | 0.17B | 0.17B | 0.18B | 0.19B | 0.18B | 0.19B | 0.19B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.01B | 0.02B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.16B | 0.20B | 0.26B | 0.29B | 0.33B | 0.21B | 0.28B | 0.22B | 0.16B | 0.01B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.02B | 0.03B | 0.09B | 0.21B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.47B | 1.92B | 1.87B | 1.91B | 2.23B | 2.58B | 2.34B | 1.86B | 1.82B | 4.50B | 2.06B | 1.94B | 1.62B | 2.08B | 2.18B | 2.00B | 1.85B | 2.38B | 2.41B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16B | 17.52B | 17.88B | 18.12B | 18.51B | 18.99B | 19.84B | 20.23B | 21.18B | 21.71B | 22.27B | 22.95B | 23.61B | 24.88B | 25.45B | 26.49B | 27.45B | 28.00B | 28.69B | 29.43B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.17B | 0.09B | 0.00B | 0.15B | 0.07B | 0.15B | 0.07B | 0.00B | 0.08B | 0.16B | 0.15B | 0.24B | 0.01B | 0.09B | 0.01B | 0.14B | 0.16B | 0.01B | 0.16B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52B | 0.02B | 0.01B | 2.28B | 0.02B | 2.24B | 0.03B | 0.04B | 0.04B | 4.06B | 0.04B | 2.23B | 2.22B | 0.03B | 2.16B | 4.26B | 2.18B | 2.13B | 4.52B | 4.48B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93B | 21.31B | 22.24B | 22.49B | 22.90B | 23.35B | 24.15B | 24.52B | 25.49B | 26.01B | 26.58B | 27.28B | 27.95B | 29.21B | 29.71B | 30.92B | 32.03B | 32.55B | 33.48B | 34.19B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.31B | 22.78B | 24.16B | 24.37B | 24.81B | 25.58B | 26.74B | 26.85B | 27.34B | 27.83B | 31.08B | 29.34B | 29.90B | 30.83B | 31.79B | 33.11B | 34.03B | 34.40B | 35.86B | 36.60B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.49B | 0.70B | 0.63B | 0.65B | 0.67B | 0.90B | 0.64B | 0.72B | 0.65B | 0.75B | 0.61B | 0.58B | 0.61B | 0.86B | 0.73B | 0.68B | 0.71B | 1.12B | 1.00B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.56B | 0.52B | 0.56B | 1.27B | 1.76B | 1.28B | 1.59B | 2.22B | 3.05B | 1.22B | 0.64B | 0.26B | 0.60B | 0.77B | | 1.26B | 0.74B | 1.29B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.11B | | 0.11B | 0.10B | 0.12B | | 0.12B | 0.11B | 0.11B | | 0.12B | 0.12B | 0.13B | | 0.13B | 0.14B | 0.14B | | 0.15B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.97B | 1.26B | 1.26B | 1.31B | 2.06B | 2.66B | 2.05B | 2.42B | 2.98B | 3.80B | 1.95B | 1.35B | 1.00B | 1.47B | 1.63B | 0.82B | 2.11B | 1.86B | 2.44B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.09B | 0.18B | 0.13B | 0.12B | 0.15B | 0.17B | 0.12B | 0.12B | 0.18B | 0.14B | 0.15B | 0.17B | 0.24B | 0.27B | 0.14B | 0.16B | 0.20B | 0.25B | 0.15B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.27B | 0.38B | 0.31B | 0.59B | 0.59B | 0.33B | 0.30B | 0.50B | 0.17B | 0.22B | 0.17B | 0.17B | 0.15B | 0.17B | 0.34B | 0.31B | 0.17B | 0.17B | 0.20B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.56B | 0.06B | 0.56B | 1.27B | 0.04B | 1.28B | 1.59B | 2.22B | 0.07B | 0.02B | 0.02B | 0.26B | 1.28B | 1.28B | 1.28B | 1.26B | 0.74B | 1.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.20B | 0.28B | 0.31B | 0.23B | 0.19B | 0.25B | 0.27B | 0.21B | 0.18B | 0.17B | 0.17B | 0.16B | 0.13B | 0.17B | 0.22B | 0.17B | 0.18B | 0.23B | 0.24B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.17B | 0.24B | 0.23B | 0.18B | 0.29B | 0.24B | 0.23B | 0.21B | 0.29B | 0.28B | 0.19B | 0.19B | 0.26B | 0.27B | 0.14B | 0.19B | 0.27B | 0.28B | 0.15B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 2.25B | 2.75B | 2.59B | 3.02B | 3.91B | 4.66B | 3.91B | 4.09B | 4.40B | 5.27B | 3.12B | 2.51B | 3.49B | 4.11B | 4.24B | 3.41B | 3.53B | 3.46B | 3.73B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20B | 9.19B | 9.18B | 9.18B | 9.52B | 9.52B | 9.52B | 10.26B | 11.00B | 11.01B | 11.06B | 11.72B | 12.81B | 12.09B | 12.07B | 12.83B | 14.47B | 14.47B | 15.46B | 15.46B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.31B | 0.29B | 0.29B | 0.28B | 0.28B | 0.25B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.24B | 0.24B | 0.21B | 0.20B | 0.20B | 0.17B | 0.15B | 0.16B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.33B | 0.33B | 0.32B | 0.31B | 0.33B | 0.33B | 0.34B | 0.56B | 1.87B | 1.90B | 1.95B | 1.98B | 1.98B | 2.05B | 2.11B | 2.12B | 2.21B | 2.27B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.62B | 2.76B | 1.79B | 1.83B | 1.80B | 2.88B | 1.95B | 1.99B | 2.01B | 2.84B | 2.16B | 2.20B | 2.21B | 2.28B | 2.35B | 2.39B | 2.41B | 2.50B | 2.59B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.43B | 0.51B | 0.47B | 0.33B | 0.46B | 0.51B | 0.30B | 0.48B | 0.47B | 0.55B | 0.08B | 0.56B | 0.31B | 0.70B | 0.73B | 0.75B | 0.75B | 0.26B | 0.79B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79B | 4.76B | 4.95B | 5.06B | 4.74B | 4.64B | 4.65B | 4.68B | 4.68B | 4.65B | 4.62B | 4.69B | 4.76B | 4.93B | 4.93B | 5.08B | 5.15B | 5.16B | 5.28B | 5.49B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.16B | 0.17B | 0.40B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.15B | 0.15B | 0.15B | 0.15B | 0.04B | 0.11B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20B | 9.24B | 9.74B | 9.24B | 10.08B | 10.80B | 9.56B | 11.55B | 12.59B | 13.23B | 11.13B | 11.75B | 12.83B | 12.34B | 13.36B | 14.11B | 15.76B | 15.73B | 16.19B | 16.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61B | 6.58B | 7.27B | 7.53B | 7.54B | 7.51B | 7.90B | 8.00B | 7.57B | 7.77B | 10.14B | 9.79B | 9.82B | 8.35B | 8.68B | 10.95B | 11.00B | 11.24B | 11.66B | 9.66B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61B | 6.58B | 7.27B | 7.53B | 7.54B | 7.19B | 7.90B | 8.00B | 7.57B | 7.21B | 10.14B | 9.79B | 9.82B | 8.35B | 10.67B | 10.95B | 11.00B | 11.24B | 11.66B | 11.93B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.31B | 22.78B | 24.16B | 24.37B | 24.81B | 25.58B | 26.74B | 26.85B | 27.34B | 27.83B | 31.08B | 29.34B | 29.90B | 30.83B | 31.79B | 33.11B | 34.03B | 34.40B | 35.86B | 36.60B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -1.75B | -0.13B | -0.09B | -0.04B | -1.46B | -0.04B | -0.03B | -0.04B | -1.20B | -0.97B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.53B | -0.57B | -0.32B | -0.01B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.72B | 1.55B | 1.55B | 1.55B | 1.55B | 1.55B | 1.55B | 1.15B | 1.15B | 0.49B | | | | | | | | | |