|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.46B | 0.09B | 0.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.79B | | 0.00B | 0.46B | 0.09B | 0.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.17B | 0.24B | 0.16B | 0.16B | 0.25B | 0.32B | 0.25B | 0.22B | 0.26B | 0.35B | 0.21B | 0.18B | 0.22B | 0.33B | 0.24B | 0.27B | 0.33B | 0.44B | 0.35B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.09B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.07B | 0.06B | 0.11B | 0.09B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.27B | 0.32B | 0.23B | 0.23B | 0.35B | 0.40B | 0.32B | 0.28B | 0.36B | 0.44B | 0.28B | 0.24B | 0.33B | 0.42B | 0.32B | 0.36B | 0.43B | 0.53B | 0.42B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B | 0.18B | 0.20B | 0.22B | 0.23B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.21B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.09B | 0.11B | 0.13B | 0.12B | 0.12B | 0.16B | 0.16B | 0.15B | 0.12B | 0.15B | 0.14B | 0.14B | 0.12B | 0.11B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.87B | 0.10B | 0.10B | 0.10B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.48B | 0.63B | 0.61B | 0.66B | 1.70B | 1.71B | 1.34B | 1.40B | 0.95B | 0.91B | 0.77B | 0.72B | 0.79B | 0.90B | 0.90B | 1.01B | 0.97B | 0.99B | 0.86B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.18B | 0.25B | 0.25B | 0.23B | 0.27B | 0.35B | 0.44B | 0.48B | 0.42B | 0.49B | 0.52B | 0.60B | 0.69B | 0.78B | 0.81B | 0.89B | 0.69B | 0.71B | 0.74B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.47B | 9.58B | 9.70B | 9.83B | 9.97B | 10.12B | 10.27B | 10.55B | 10.72B | 10.94B | 11.11B | 11.30B | 11.47B | 11.69B | 11.83B | 12.09B | 12.21B | 12.38B | 12.52B | 12.73B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.43B | 0.45B | 0.91B | 0.12B | 0.49B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.30B | 1.26B | 0.02B | 0.02B | 0.53B | 0.52B | 0.52B | 0.53B | 0.03B | 0.58B | 0.03B | 0.03B | 0.62B | 0.57B | 0.57B | 0.56B | 0.56B | 0.55B | 0.56B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31B | 11.28B | 11.24B | 11.99B | 12.44B | 11.13B | 10.89B | 11.20B | 11.39B | 11.65B | 11.84B | 12.02B | 12.19B | 12.42B | 12.58B | 12.82B | 12.94B | 13.12B | 13.27B | 13.51B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79B | 11.90B | 12.18B | 12.61B | 13.09B | 12.84B | 12.60B | 12.54B | 12.79B | 12.60B | 12.74B | 12.79B | 12.92B | 13.21B | 13.48B | 13.72B | 13.95B | 14.09B | 14.26B | 14.37B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.19B | 0.24B | 0.27B | 0.30B | 0.30B | 0.30B | 0.45B | 0.33B | 0.34B | 0.28B | 0.28B | 0.21B | 0.26B | 0.27B | 0.31B | 0.22B | 0.29B | 0.28B | 0.35B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.49B | 0.08B | 0.08B | | | | 0.42B | 0.41B | 0.50B | 0.76B | 0.36B | 0.22B | 0.47B | 0.77B | 0.53B | 0.47B | 0.29B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.35B | 0.41B | 0.84B | 0.46B | 0.46B | 0.38B | 0.53B | 0.41B | 0.84B | 0.78B | 0.86B | 1.05B | 0.70B | 0.57B | 0.86B | 1.08B | 0.91B | 0.83B | 0.73B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.06B | 0.06B | 0.03B | 0.06B | 0.07B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 0.38B | 0.38B | 0.49B | 0.73B | 1.00B | | | 1.00B | | 0.41B | 0.50B | 0.08B | 0.08B | 0.03B | 0.47B | | | 0.47B | 0.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.08B | 0.05B | 0.04B | 0.11B | 0.26B | 0.05B | 0.04B | 0.05B | 0.07B | 0.05B | 0.03B | 0.05B | 0.10B | 0.06B | 0.05B | 0.07B | 0.10B | 0.05B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 0.91B | 0.99B | 1.09B | 1.34B | 2.13B | 1.88B | 1.80B | 1.67B | 1.13B | 1.11B | 1.18B | 1.43B | 1.11B | 1.04B | 1.23B | 1.38B | 1.25B | 1.24B | 1.09B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 4.50B | 4.50B | 4.50B | 4.50B | 3.55B | 3.55B | 3.55B | 3.99B | 4.34B | 4.34B | 4.34B | 4.26B | 4.82B | 5.02B | 5.02B | 5.12B | 5.37B | 5.37B | 5.37B |
|
Non-Current Deffered Revenue (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 | 0.01B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.18B | 0.16B | 0.15B | 0.15B | 0.15B | 0.18B | 0.17B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.21B | 1.24B | 1.33B | 1.39B | 1.33B | 1.20B | 0.01B | 1.25B | 1.26B | 1.28B | 0.00B | 1.32B | 1.34B | 1.36B | 1.37B | 1.39B | 1.40B | 1.43B | -0.00B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85B | 0.20B | 0.20B | 0.23B | 2.99B | 0.21B | 2.74B | 2.78B | 2.76B | 0.21B | 0.21B | 2.76B | 0.24B | 2.80B | 0.24B | 2.82B | 2.83B | 0.26B | 0.28B | 0.31B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.25B | 3.25B | 8.32B | 5.84B | 8.37B | 5.42B | 5.35B | 5.66B | 8.01B | 8.00B | 5.52B | 8.23B | 5.93B | 8.62B | 6.25B | 6.50B | 9.18B | 9.18B | 9.08B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.18B | 8.26B | 8.36B | 8.55B | 8.83B | 8.58B | 8.16B | 8.13B | 8.42B | 8.23B | 8.20B | 8.28B | 8.47B | 8.73B | 8.86B | 9.08B | 9.34B | 9.44B | 9.46B | 9.39B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79B | 4.88B | 4.88B | 4.98B | 5.23B | 4.55B | 3.55B | 3.55B | 4.99B | 4.34B | 4.75B | 4.84B | 4.34B | 4.90B | 5.05B | 5.49B | 5.12B | 5.37B | 5.83B | 5.66B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 3.64B | 3.81B | 4.06B | 4.26B | 4.26B | 4.44B | 4.41B | 4.37B | 4.38B | 4.54B | 4.51B | 4.45B | 4.48B | 4.62B | 4.64B | 4.62B | 4.64B | 4.80B | 4.98B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 3.64B | 3.81B | 4.06B | 4.26B | 4.26B | 4.44B | 4.41B | 4.37B | 4.38B | 4.54B | 4.51B | 4.45B | 4.48B | 4.62B | 4.64B | 4.62B | 4.64B | 4.80B | 4.98B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79B | 11.90B | 12.18B | 12.61B | 13.09B | 12.84B | 12.60B | 12.54B | 12.79B | 12.60B | 12.74B | 12.79B | 12.92B | 13.21B | 13.48B | 13.72B | 13.95B | 14.09B | 14.26B | 14.37B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | 3.25B | 3.25B | 3.41B | 3.37B | 3.31B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 3.62B | -0.00B |