|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.22B | 0.15B | 0.01B | 0.14B | 0.02B | 0.22B | 0.68B | 0.11B | 0.28B | 0.34B | 0.07B | 0.04B | 0.58B | 0.73B | 0.14B | 0.10B | 1.20B | 0.08B | 0.17B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.22B | 0.15B | 0.01B | 0.14B | 0.02B | 0.22B | 0.68B | 0.11B | 0.28B | 0.34B | 0.07B | 0.04B | 0.58B | 0.73B | 0.14B | 0.10B | 1.20B | 0.08B | 0.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.50B | 1.44B | 1.68B | 1.78B | 1.73B | 1.53B | 1.15B | 1.02B | 1.57B | 1.71B | 1.70B | 1.33B | 1.25B | 2.33B | 2.65B | 2.48B | 2.58B | 3.01B | 3.67B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.50B | 1.44B | 1.68B | 1.78B | 1.74B | 1.53B | 1.15B | 1.02B | 1.57B | 1.71B | 1.70B | 1.33B | 1.25B | 2.33B | 2.65B | 2.48B | 2.58B | 3.01B | 3.67B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.15B | 0.43B | 0.58B | 0.15B | 0.16B | 0.43B | 0.40B | 0.15B | 0.87B | 0.64B | 0.80B | 0.67B | 0.16B | 0.75B | 0.91B | 0.86B | 0.87B | 0.95B | 1.14B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.17B | 0.19B | 0.29B | 0.28B | 0.17B | 0.16B | 0.24B | 0.30B | 0.43B | 0.21B | 0.27B | 0.26B | 0.43B | 0.42B | 0.46B | 0.54B | 0.45B | 0.56B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.67B | 2.37B | 2.64B | 3.03B | 2.77B | 2.55B | 2.57B | 1.86B | 3.19B | 3.11B | 2.95B | 2.48B | 2.88B | 4.24B | 4.12B | 3.90B | 5.18B | 4.49B | 5.54B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18B | 19.22B | 19.32B | 19.43B | 19.60B | 19.79B | 19.95B | 20.04B | 20.23B | 32.09B | 32.70B | 32.81B | 33.41B | 33.61B | 45.94B | 46.23B | 46.72B | 47.16B | 47.86B | 48.30B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.79B | 0.89B | 1.79B | 1.87B | 1.94B | 1.94B | 1.93B | 2.32B | 2.40B | 2.45B | 14.27B | 14.29B | 14.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | | | | 0.53B | | | 5.68B | 4.95B | 5.06B | 5.11B | 5.15B | 8.09B | 8.09B | 8.10B | 8.11B | 8.06B | 8.06B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | 0.86B | 1.32B | 1.31B | 1.30B | 1.28B | 3.04B | 3.00B | 2.97B | 2.94B | 2.90B | 2.87B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.77B | 0.76B | 0.76B | 0.76B | 0.76B | 0.75B | 0.75B | 0.75B | 6.54B | 6.27B | 6.37B | 6.41B | 6.43B | 11.13B | 11.10B | 11.07B | 11.04B | 10.96B | 10.93B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.42B | 0.37B | 0.37B | 0.34B | 0.32B | 0.32B | 0.32B | 0.31B | 0.32B | 0.32B | 0.33B | 0.30B | 0.32B | 0.45B | 0.42B | 0.40B | 0.46B | 0.44B | 0.45B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20B | 21.21B | 21.25B | 21.35B | 21.50B | 21.67B | 21.83B | 21.89B | 22.18B | 40.75B | 41.16B | 41.44B | 42.06B | 48.17B | 59.83B | 60.15B | 60.63B | 61.43B | 62.15B | 62.66B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44B | 23.87B | 23.62B | 23.99B | 24.53B | 24.44B | 24.38B | 24.46B | 24.04B | 43.94B | 44.27B | 44.39B | 44.53B | 51.05B | 64.07B | 64.26B | 64.52B | 66.62B | 66.64B | 68.20B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.44B | 1.33B | 1.73B | 1.92B | 1.66B | 1.36B | 1.07B | 0.88B | 1.62B | 1.56B | 1.48B | 1.27B | 1.25B | 2.19B | 2.44B | 2.45B | 2.57B | 2.84B | 3.57B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | 0.90B | | | | | | 0.32B | 0.18B | | | 0.20B | 1.21B | | 0.82B | 1.65B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.44B | 1.33B | 1.81B | 1.92B | 2.56B | 1.36B | 1.07B | 0.88B | 1.62B | 1.56B | 1.80B | 1.45B | 1.25B | 2.19B | 2.64B | 3.66B | 2.57B | 3.66B | 5.22B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.14B | 0.24B | 0.14B | 0.24B | 0.12B | 0.23B | 0.14B | 0.21B | 0.22B | 0.38B | 0.27B | 0.35B | 0.25B | 0.51B | 0.46B | 0.47B | 0.45B | 0.50B | 0.52B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.40B | 0.23B | 0.24B | 0.27B | 0.13B | 0.09B | 0.12B | 0.46B | 0.56B | 0.50B | 0.39B | 0.35B | 0.70B | 0.71B | 0.64B | 0.75B | 0.97B | 0.84B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.54B | 0.90B | 0.90B | 0.90B | 0.90B | 0.93B | 0.50B | | 0.50B | 0.48B | 1.23B | 1.35B | 1.26B | | 0.20B | 1.21B | 1.74B | 0.82B | 1.24B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.12B | 0.10B | | | | 0.14B | 0.15B | 0.13B | 0.22B | 0.21B | 0.17B | 0.17B | 0.22B | 0.22B | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.80B | 3.18B | 3.48B | 3.65B | 4.14B | 3.05B | 2.18B | 1.52B | 3.30B | 3.45B | 4.19B | 3.98B | 3.56B | 4.72B | 6.18B | 6.65B | 5.74B | 6.37B | 7.81B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64B | 13.64B | 12.75B | 12.75B | 12.87B | 11.95B | 12.70B | 12.73B | 12.74B | 21.45B | 21.18B | 20.45B | 20.34B | 26.88B | 31.02B | 29.78B | 29.62B | 31.99B | 30.75B | 30.76B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10B | 0.76B | 0.07B | 0.08B | | 0.04B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.98B | 2.85B | 1.28B | 1.43B | 1.59B | 1.74B | 2.03B | 2.17B | 2.35B | 2.59B | 2.75B | 2.96B | 3.15B | 5.45B | 5.59B | 5.78B | 6.11B | 6.35B | 6.53B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 1.59B | 0.43B | 0.41B | 1.88B | 0.38B | 2.14B | 2.42B | 0.33B | 2.89B | 3.15B | 0.56B | 3.51B | 3.73B | 0.75B | 0.59B | 0.57B | 6.74B | 6.95B | 0.61B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00B | 16.44B | 17.17B | 17.58B | 16.53B | 17.75B | 15.75B | 14.91B | 16.49B | 24.75B | 24.64B | 27.39B | 24.32B | 30.44B | 41.19B | 41.55B | 42.05B | 37.72B | 37.20B | 45.24B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.53B | 18.03B | 17.61B | 18.00B | 18.41B | 18.13B | 17.89B | 17.33B | 16.82B | 27.64B | 27.78B | 27.95B | 27.83B | 34.16B | 41.94B | 42.14B | 42.62B | 44.46B | 44.16B | 45.85B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.17B | 14.18B | 13.64B | 13.65B | 13.77B | 12.85B | 13.62B | 13.23B | 12.74B | 21.95B | 21.67B | 21.68B | 21.69B | 28.14B | 31.02B | 29.98B | 30.83B | 33.73B | 31.57B | 32.01B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91B | 5.84B | 6.02B | 5.99B | 6.12B | 6.31B | 6.49B | 7.13B | 7.22B | 16.30B | 16.48B | 16.45B | 16.71B | 16.89B | 22.13B | 22.12B | 21.90B | 22.16B | 22.48B | 22.36B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91B | 5.84B | 6.02B | 5.99B | 6.12B | 6.31B | 6.49B | 7.13B | 7.22B | 16.30B | 16.48B | 16.45B | 16.71B | 16.89B | 22.13B | 22.12B | 21.90B | 22.16B | 22.57B | 22.45B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44B | 23.87B | 23.62B | 23.99B | 24.53B | 24.44B | 24.38B | 24.46B | 24.04B | 43.94B | 44.27B | 44.39B | 44.53B | 51.05B | 64.07B | 64.26B | 64.52B | 66.62B | 66.64B | 68.20B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60B | | -0.47B | | | | 0.05B | 0.67B | 0.71B | -0.07B | 0.87B | -0.13B | 1.13B | 1.24B | 1.58B | 1.57B | -0.06B | 2.05B | 2.37B | 2.47B |