|
Cash & Equivalents (Quarter)
|
0.01B | 0.01B | 0.17B | 0.29B | 0.40B | 0.07B | 0.06B | 0.08B | 0.24B | 0.32B | 0.48B | 0.40B | 0.45B | 0.62B | 0.47B | 0.94B | 0.74B | 1.41B | 0.63B | 0.75B | 0.31B | 0.17B | 0.30B | 0.57B | | | 2.20B | | 1.52B | 1.89B | 1.78B | 1.44B | 1.37B | 0.98B | 0.54B | 0.47B | 0.59B | 0.48B | 0.53B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.14B | 0.06B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.01B | 0.01B | 0.17B | 0.29B | 0.40B | 0.07B | 0.06B | 0.08B | 0.24B | 0.32B | 0.48B | 0.40B | 0.45B | 0.62B | 0.47B | 0.94B | 0.74B | 1.55B | 0.69B | 0.79B | 0.35B | 0.17B | 0.30B | 0.57B | | | 2.20B | | 1.52B | 1.89B | 1.78B | 1.44B | 1.37B | 0.98B | 0.54B | 0.47B | 0.59B | 0.48B | 0.53B |
|
Receivables - Net (Quarter)
|
| | | 0.50B | 0.66B | 0.59B | 0.58B | 0.60B | 0.53B | 0.71B | 0.70B | 0.55B | 0.44B | 0.54B | 0.40B | 0.45B | 0.54B | 0.65B | 0.65B | 0.62B | 0.61B | 0.61B | 0.78B | 0.95B | | | 1.46B | | 1.37B | 1.58B | 1.36B | 1.18B | 1.51B | 1.25B | 1.17B | 1.19B | 1.13B | 1.38B | 1.17B |
|
Receivables - Other (Quarter)
|
| | | 6.77B | -18.85B | -22.66B | 10.85B | | 12.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.25B | |
|
Receivables (Quarter)
|
| | | 7.27B | -18.19B | -22.06B | 11.43B | 0.60B | 13.24B | 0.71B | 0.70B | 0.55B | 0.44B | 0.54B | 0.40B | 0.45B | 0.54B | 0.65B | 0.65B | 0.62B | 0.61B | 0.61B | 0.78B | 0.95B | | | 1.46B | | 1.37B | 1.58B | 1.36B | 1.18B | 1.51B | 1.25B | 1.17B | 1.25B | 1.13B | 1.63B | 1.17B |
|
Inventory (Quarter)
|
| | | 1.50B | 1.45B | 1.54B | 1.47B | 1.45B | 1.55B | 1.71B | 1.79B | 1.10B | 1.13B | 1.31B | 1.10B | 1.17B | 1.23B | 1.31B | 1.85B | 1.86B | 2.09B | 1.88B | 2.31B | 2.21B | | | 2.76B | | 2.83B | 3.18B | 3.18B | 2.89B | 2.86B | 2.61B | 2.60B | 2.89B | 2.77B | 2.74B | 2.56B |
|
Current Deferred Tax Assets (Quarter)
|
| | | 0.01B | 0.01B | | | 0.03B | 0.01B | 0.02B | 0.01B | 0.22B | 0.23B | 0.18B | 0.26B | 0.37B | 0.35B | 0.32B | 0.18B | -0.37B | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 0.01B | 0.03B | 0.05B | 0.06B | 0.06B | 0.04B | 0.08B | 0.03B | 0.07B | 0.05B | 0.04B | 0.07B | 0.08B | 0.16B | 0.11B | 0.18B | 0.14B | 0.08B | 0.07B | 0.06B | 0.06B | | | 0.12B | | 0.59B | 0.26B | 0.27B | 0.31B | 0.31B | 0.28B | 0.25B | 0.31B | 0.28B | 0.21B | 0.19B |
|
Current Assets (Quarter)
|
| | | 2.31B | 2.55B | 2.25B | 2.19B | 2.20B | 2.37B | 2.84B | 3.01B | 2.35B | 2.30B | 2.69B | 2.30B | 3.02B | 3.02B | 3.93B | 3.55B | 3.41B | 3.13B | 2.73B | 3.45B | 3.80B | | | 6.55B | | 6.30B | 6.92B | 6.60B | 5.82B | 6.05B | 5.11B | 4.54B | 4.86B | 4.77B | 4.81B | 4.45B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 1.64B | 1.66B | 1.69B | 1.74B | 1.78B | 1.76B | 1.82B | 1.90B | 1.94B | 1.93B | 1.96B | 1.96B | 2.36B | 2.37B | 2.50B | 3.25B | 3.33B | 3.38B | 3.46B | 3.48B | 3.48B | | | 5.36B | | 4.91B | 4.92B | 4.98B | 4.99B | 5.00B | 5.02B | 5.07B | 5.04B | 5.15B | 5.19B | 5.52B |
|
Long-Term Investments (Quarter)
|
| | | -2.86B | | | | | | 0.30B | | 0.23B | | | | 0.23B | | | | 0.23B | | | | | | | | | 0.93B | 0.94B | 0.88B | 0.88B | 0.87B | 0.87B | 0.87B | 0.85B | 0.84B | 0.82B | 0.83B |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.12B | 0.11B | | | 0.19B | 0.31B | 0.43B | 0.42B | 0.57B | 0.36B | 0.34B | 0.30B | 0.20B | 0.19B | 0.18B | 0.22B | 0.33B | 0.40B | 0.48B | 0.27B | 0.05B | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.20B | 0.00B | 0.19B | 0.01B | 0.01B | 0.28B | 0.29B | 0.01B | 0.30B | 0.01B | 0.32B | 0.01B | 0.01B | 0.02B | 0.37B | 0.03B | 0.01B | 0.61B | 0.81B | 0.80B | 0.78B | | | 0.96B | | 1.10B | 1.10B | 1.14B | 1.28B | 1.36B | 1.33B | 1.38B | 1.42B | 1.42B | 1.44B | 1.46B |
|
Non-Current Assets (Quarter)
|
| | | 1.95B | 1.96B | 2.08B | 2.14B | 2.21B | 2.35B | 2.84B | 2.87B | 2.82B | 2.86B | 2.86B | 2.80B | 3.08B | 3.16B | 3.06B | 3.92B | 4.21B | 4.39B | 4.75B | 4.55B | 4.32B | | | 7.00B | | 7.73B | 7.77B | 7.79B | 7.99B | 8.03B | 8.02B | 8.16B | 8.17B | 8.21B | 8.23B | 8.57B |
|
Assets (Quarter)
|
| | | 4.25B | 4.51B | 4.33B | 4.33B | 4.41B | 4.72B | 5.68B | 5.88B | 5.16B | 5.15B | 5.54B | 5.11B | 6.11B | 6.18B | 6.99B | 7.47B | 7.62B | 7.51B | 7.48B | 8.00B | 8.12B | | | 13.55B | | 14.03B | 14.69B | 14.39B | 13.81B | 14.08B | 13.13B | 12.70B | 13.03B | 12.98B | 13.04B | 13.02B |
|
Accounts Payables (Quarter)
|
| | | 0.36B | 0.48B | 0.23B | 0.56B | 0.40B | 0.25B | 0.34B | 0.38B | 0.34B | 0.31B | 0.35B | 0.21B | 0.32B | 0.39B | 0.37B | 0.37B | 0.54B | 0.38B | 0.45B | 0.45B | 0.58B | | | 0.85B | | 0.64B | 1.21B | 0.96B | 0.96B | 1.13B | 0.96B | 0.74B | 0.87B | 0.93B | 0.82B | 0.80B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 0.36B | 0.48B | 0.23B | 0.56B | 0.40B | 0.25B | 0.34B | 0.38B | 0.34B | 0.31B | 0.35B | 0.21B | 0.32B | 0.39B | 0.37B | 0.37B | 0.54B | 0.38B | 0.45B | 0.45B | 0.58B | | | 0.85B | | 0.64B | 1.21B | 0.96B | 0.96B | 1.13B | 0.96B | 0.74B | 0.87B | 0.93B | 0.82B | 0.80B |
|
Accumulated Expenses (Quarter)
|
| | | 1.03B | 1.14B | 1.03B | 1.04B | 1.21B | 1.36B | 1.50B | 1.43B | 1.13B | 1.00B | 1.14B | 0.82B | 1.12B | 1.14B | 1.30B | 1.53B | 1.47B | 1.62B | 1.61B | 1.83B | 1.81B | | | 3.72B | | 3.41B | 2.91B | 3.02B | 2.45B | 2.82B | 2.54B | 2.53B | 2.63B | 2.46B | 2.47B | 2.66B |
|
Short term Debt (Quarter)
|
| | | | 0.01B | | | 0.01B | 0.01B | 0.01B | | | | | | | | 0.14B | 0.06B | 0.04B | | | | 0.01B | | | 0.52B | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.12B | 0.13B | 0.13B | 0.17B | 0.16B | 0.17B | 0.19B | 0.21B | 0.19B | 0.17B | 0.18B |
|
Current Deferred Revenue (Quarter)
|
| | | 0.21B | 0.21B | 0.18B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | | | 0.04B | | 0.08B | 0.08B | 0.06B | 0.07B | 0.02B | 0.04B | 0.04B | 0.06B | 0.05B | 0.03B | 0.02B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 1.60B | 1.83B | 1.44B | 1.61B | 1.64B | 1.64B | 1.87B | 1.82B | 1.54B | 1.38B | 1.57B | 1.09B | 1.50B | 1.62B | 1.90B | 2.05B | 2.06B | 2.00B | 2.06B | 2.29B | 2.42B | | | 5.20B | | 4.30B | 4.39B | 4.22B | 3.78B | 4.26B | 3.83B | 3.63B | 3.77B | 3.63B | 3.50B | 3.67B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non-Current Debt (Quarter)
|
| | | 0.71B | 0.71B | 0.80B | 0.72B | 0.72B | 0.71B | 1.02B | 1.15B | 1.22B | 1.25B | 1.35B | 1.37B | 1.84B | 1.84B | 2.22B | 2.31B | 2.11B | 2.11B | 2.16B | 2.16B | 2.18B | | | 1.43B | | 1.44B | 1.24B | 1.25B | 1.25B | 1.25B | 1.25B | 1.46B | 2.24B | 2.39B | 2.39B | 2.15B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | 1.30B | 1.34B | | | 1.06B | 0.56B | 0.52B | 0.53B | 0.48B | 0.44B | 0.44B | 0.44B | 0.45B | 0.44B | 0.49B | 0.54B | 0.55B | 0.55B | 0.54B | 0.56B | 0.57B | | | 0.13B | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | | | 0.54B | | 0.85B | 0.95B | 1.72B | 1.08B | 1.08B | 0.96B | 1.76B | 0.69B | 0.69B | 0.75B | 0.76B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | 0.61B | 0.63B | 0.61B | 0.62B | 0.60B | 0.60B | 0.86B | 0.61B | 0.58B | 0.57B | 0.73B |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | | | 0.37B | | 0.32B | 0.29B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.27B | 0.27B | 0.27B | 0.25B |
|
Total Non-Current Liabilities (Quarter)
|
| | | 2.49B | 2.72B | 2.55B | 2.65B | 2.65B | 2.86B | 3.57B | 3.66B | 3.41B | 3.32B | 3.60B | 3.15B | 3.94B | 4.07B | 4.73B | 4.97B | 4.82B | 4.77B | 4.89B | 5.11B | 4.99B | | | 8.12B | | 7.53B | 7.54B | 7.49B | 6.94B | 7.40B | 6.84B | 6.75B | 7.52B | 7.49B | 7.41B | 7.32B |
|
Total Liabilities (Quarter)
|
| | | 2.53B | 2.75B | 2.58B | 2.68B | 2.70B | 2.91B | 3.62B | 3.70B | 3.47B | 3.38B | 3.67B | 3.22B | 4.01B | 4.15B | 4.81B | 5.19B | 5.05B | 5.00B | 5.11B | 5.32B | 5.22B | -3.79B | -4.88B | 8.49B | -5.27B | 7.85B | 7.83B | 7.76B | 7.21B | 7.67B | 7.11B | 7.02B | 7.78B | 7.76B | 7.68B | 7.57B |
|
Total Debt (Quarter)
|
| | | 0.71B | 0.72B | 0.80B | 0.72B | 0.74B | 0.72B | 1.03B | 1.15B | 1.22B | 1.25B | 1.35B | 1.37B | 1.84B | 1.84B | 2.36B | 2.37B | 2.15B | 2.11B | 2.16B | 2.16B | 2.19B | | | 1.96B | | 1.44B | 1.24B | 1.25B | 1.25B | 1.25B | 1.25B | 1.46B | 2.24B | 2.39B | 2.39B | 2.15B |
|
Common Equity (Quarter)
|
| | | 1.72B | 0.42B | 0.67B | 1.65B | 1.72B | 1.81B | 2.06B | 2.17B | 1.69B | 1.77B | 1.87B | 1.89B | 2.10B | 2.03B | 2.18B | 2.28B | 2.03B | 1.97B | 1.83B | 2.11B | 2.34B | 3.79B | 4.88B | 5.06B | 5.27B | 6.18B | 6.86B | 6.63B | 6.60B | 6.41B | 6.02B | 5.54B | 5.25B | 5.22B | 5.23B | 5.45B |
|
Shareholder's Equity (Quarter)
|
| | | 1.72B | 0.42B | 1.74B | 0.64B | 1.72B | 1.81B | 2.06B | 2.17B | 1.69B | 1.77B | 1.87B | 1.89B | 2.10B | 2.03B | 2.18B | 2.28B | 2.57B | 2.51B | 2.37B | 2.68B | 2.34B | 3.79B | 4.88B | 5.06B | 5.27B | 6.18B | 6.86B | 6.63B | 6.60B | 6.41B | 6.02B | 5.68B | 5.25B | 5.22B | 5.23B | 5.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 4.25B | 4.51B | 4.33B | 4.33B | 4.41B | 4.72B | 5.68B | 5.88B | 5.16B | 5.15B | 5.54B | 5.11B | 6.11B | 6.18B | 6.99B | 7.47B | 7.62B | 7.51B | 7.48B | 8.00B | 8.12B | | | 13.55B | | 14.03B | 14.69B | 14.39B | 13.81B | 14.08B | 13.13B | 12.70B | 13.03B | 12.98B | 13.04B | 13.02B |
|
Treasury Shares (Quarter)
|
| | | 0.00B | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | 0.00B | -0.00B | -0.00B | -0.02B | 0.00B | 0.06B | 0.06B | -0.01B | -0.12B | -0.02B | 0.05B | 0.07B | -0.08B | -0.14B | -0.02B | -0.05B | -0.02B | -0.11B | -0.02B | 0.03B | 0.24B | | | -0.00B | | -0.00B | -0.00B | 4.09B | -0.01B | 4.07B | 3.76B | -0.01B | 3.00B | -0.01B | -0.01B | 0.01B |