|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 11.90B | 2.02B | 11.46B | 12.32B | 5.34B | 3.57B | 19.38B | 22.26B | 13.14B | 27.87B | 154.76B | 131.32B | 58.07B | 130.99B | 66.12B | 34.19B | 0.00B | 0.00B | 326.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.11B | 0.15B | 0.15B | 0.06B | 0.07B | 0.03B | 0.06B | 0.05B | 0.05B | 0.02B | 0.00B | 0.17B | 0.12B | 8.08B | 41.17B | 75.56B | 610.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 11.90B | 2.03B | 11.57B | 12.47B | 5.49B | 3.63B | 19.45B | 22.29B | 13.20B | 27.92B | 154.81B | 131.34B | 58.07B | 131.15B | 66.24B | 42.27B | 41.17B | 75.56B | 936.15B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | 0.49B | | | | 0.30B | | | | 0.49B | | | | 0.61B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 2.43B | 2.56B | 2.80B | 0.17B | 5.22B | 5.95B | 8.91B | 0.01B | 14.67B | 12.97B | 37.81B | 0.01B | 178.79B | 161.36B | 65.99B | 0.00B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.48B | 7.33B | 27.59B | 24.81B | 26.52B | 15.84B | 41.81B | 53.91B | 57.80B | 48.13B | 105.98B | 118.70B | 190.95B | 86.64B | 252.37B | 329.28B | 600.74B | 893.73B | 1,308.05B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.14B | 2.85B | 0.18B | 0.17B | 0.17B | 5.84B | 7.72B | 0.19B | 15.15B | 33.54B | 38.06B | 40.33B | 0.24B | 39.59B | 45.70B | 51.94B | 353.02B | 335.51B | 328.40B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.14B | 20.73B | 79.20B | 83.18B | 89.51B | 45.28B | 173.30B | 219.18B | 258.36B | 217.99B | 763.91B | 856.13B | 1,150.52B | 422.62B | 1,173.26B | 1,280.18B | 1,624.06B | 2,892.38B | 2,572.60B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | | | | 0.02B | | | | 1.14B | | | | 3.96B | | | | 3.30B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.38B | 0.07B | 11.70B | 12.59B | 14.96B | 30.38B | 21.04B | 25.85B | 24.29B | 109.68B | 89.31B | 92.71B | 77.88B | 176.33B | 86.93B | 51.01B | 1,379.88B | 1,541.39B | 1,742.66B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.71B | 0.04B | 0.05B | 0.07B | 4.63B | 5.21B | 0.10B | 6.98B | 15.74B | 16.59B | 17.06B | 0.10B | 17.06B | 17.47B | 19.75B | 124.07B | 130.38B | 122.83B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.71B | 0.04B | 0.05B | 0.07B | 4.63B | 5.21B | 0.10B | 6.98B | 15.74B | 16.59B | 17.06B | 0.10B | 17.06B | 17.47B | 19.75B | 124.07B | 130.38B | 122.83B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 1.56B | 0.14B | 0.21B | 0.24B | 1.20B | 1.77B | 0.03B | 0.33B | 0.00B | 2.63B | 8.70B | 0.10B | 27.82B | 38.73B | 24.60B | 28.54B | 62.44B | 404.92B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | | 0.03B | 0.07B | 0.07B | 0.07B | 0.00B | 0.06B | 0.07B | 0.08B | 0.47B | 0.47B | 0.42B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56B | 2.63B | 50.38B | 14.13B | 15.15B | 17.76B | 114.41B | 26.26B | 31.80B | 23.04B | 553.07B | 14.67B | 658.85B | 39.82B | 704.25B | 178.79B | 928.50B | 65.99B | 6,703.56B | 7,124.91B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.78B | 71.24B | 71.11B | 93.33B | 99.87B | 109.08B | 442,142.74B | 199.56B | 254.03B | 281.40B | 771.06B | 778.58B | 870.99B | 1,026.40B | 1,126.87B | 1,136.17B | 1,302.96B | 0.00B | 0.01B | 0.01B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 3.14B | 3.33B | 13.09B | 15.97B | 15.74B | 9.45B | 51.17B | 51.00B | 65.65B | 38.74B | 140.66B | 118.66B | 40.61B | 45.00B | 206.65B | 312.23B | 443.83B | 576.81B | 527.88B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.27B | | | | 0.22B | | | | 0.71B | | | | 0.05B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 3.14B | 3.41B | 13.09B | 15.97B | 15.74B | 9.73B | 51.17B | 51.00B | 65.65B | 38.97B | 140.66B | 118.66B | 40.61B | 45.70B | 206.65B | 312.23B | 443.83B | 576.86B | 527.88B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | | 0.03B | -0.90B | -0.47B | 1.14B | 0.03B | -1.12B | -0.29B | 3.73B | 9.82B | -2.09B | | 13.47B | 0.04B | -14.37B | | 2.63B | 0.04B | -20.06B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.24B | 0.42B | 1.79B | 2.50B | 3.57B | 5.64B | 8.29B | 13.01B | 33.33B | 36.16B | | | 87.48B | 89.50B | 99.36B | 103.56B | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.27B | | | | 0.22B | | | | 0.71B | | | | 0.05B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29B | 3.95B | 0.38B | 0.00B | 0.00B | 0.00B | 0.18B | 0.03B | 0.01B | 0.00B | 2.83B | 0.00B | 0.00B | 35.90B | 45.60B | 0.21B | 0.03B | 0.13B | 120.94B | 271.91B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | 5.72B | 6.29B | 20.10B | 22.54B | 41.71B | 21.23B | 90.72B | 69.83B | 95.29B | 85.18B | 302.84B | 354.31B | 149.25B | 231.17B | 597.01B | 591.04B | 846.60B | 929.32B | 1,260.16B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67B | 25.80B | 25.03B | 29.36B | 35.73B | 174.10B | 45.13B | 263.13B | 315.57B | 92.44B | 199.81B | 224.63B | 234.12B | 246.88B | 243.81B | 245.25B | 291.46B | 2,032.75B | 2,683.75B | 2,545.60B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.49B | 0.43B | -93.99B | -113.58B | -129.74B | 0.93B | -189.27B | -196.81B | -326.59B | 2.66B | -809.88B | -884.43B | 7.39B | 5.38B | -858.68B | -998.37B | -1411.18B | 38.42B | 40.45B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.11B | 0.16B | 0.20B | 0.23B | 0.22B | 0.01B | 0.01B | | 1.41B | | | 8.17B | 1.58B | 0.01B | 0.01B | 0.01B | 12.34B | 14.98B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57B | | | | | 1.24B | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 3.77B | 0.11B | 0.07B | 0.06B | 48.62B | 0.11B | 0.05B | 8.68B | 8.64B | 0.05B | -0.13B | -0.17B | 81.49B | 63.25B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.04B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | 2.67B | 2.59B | 14.80B | 3.62B | 4.02B | 4.95B | 29.35B | 7.72B | 48.61B | 24.21B | 138.68B | 148.77B | 33.05B | 24.34B | 87.16B | 99.48B | 118.32B | 145.55B | 100.87B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.94B | 32.84B | 31.82B | 167.22B | 190.91B | 197.11B | 61.54B | 298.12B | 360.45B | 512.70B | 291.85B | 1,285.62B | 1,401.12B | 317.73B | 310.61B | 1,613.72B | 1,848.87B | 2,254.63B | 3,421.83B | 3,202.36B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.39B | 38.56B | 38.12B | 187.32B | 213.45B | 238.82B | 155,491.30B | 388.83B | 450.85B | 607.99B | 377.03B | 1,588.47B | 1,755.42B | 467.21B | 541.78B | 498.06B | 559.42B | 3,101.23B | 0.00B | 0.00B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67B | 25.80B | 25.11B | 29.36B | 35.73B | 174.10B | 45.41B | 263.13B | 315.57B | 92.44B | 200.04B | 224.63B | 234.12B | 246.88B | 244.52B | 245.25B | 291.46B | 2,032.75B | 2,683.80B | 2,545.60B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.39B | 32.68B | 32.99B | 40.95B | 51.41B | 61.82B | 0.29B | 2.44B | 2.61B | 2.76B | 394.03B | 2.85B | 3.02B | 559.20B | 585.09B | 3.48B | 3.49B | 3.44B | 5,244.78B | 5,235.00B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.78B | 71.24B | 71.11B | 93.33B | 99.87B | 109.08B | 442,142.74B | 199.56B | 254.03B | 281.40B | 771.06B | 778.58B | 870.99B | 1,026.40B | 1,126.87B | 1,136.17B | 1,302.96B | 0.00B | 0.01B | 0.01B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21B | -3.48B | 0.00B | -0.18B | -1.17B | -2.25B | -0.02B | | | | 0.02B | | | 0.02B | 0.00B | | | -23.30B | 0.02B | 0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98B | 35.77B | -0.01B | 65.01B | 45.90B | 99.38B | 0.48B | | | | 0.22B | | | 613.53B | 0.74B | | | 0.18B | 511.53B | 883.44B |