|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | 3.15B | 2.33B | 2.74B | 3.17B | 4.24B | 4.85B | 4.64B | 4.07B | 4.56B | 4.71B | 4.17B | 4.82B | 6.17B | 4.21B | 3.88B | 3.66B | 5.14B | 4.43B | 4.05B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.41B | 0.42B | 0.41B | 0.39B | 45.65B | 0.76B | 45.85B | 0.71B | 41.88B | 0.84B | 0.88B | 43.34B | 0.86B | 1.02B | 1.31B | 1.24B | 1.36B | 1.24B | 46.80B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | 3.56B | 2.75B | 3.16B | 3.56B | 49.89B | 5.61B | 50.49B | 4.78B | 46.44B | 5.54B | 5.05B | 48.16B | 7.03B | 5.24B | 5.18B | 4.89B | 6.49B | 5.67B | 50.86B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.71B | 0.66B | 2.37B | 4.68B | 4.34B | 3.93B | 3.84B | 3.86B | 3.90B | 4.00B | 3.92B | 3.99B | 3.73B | 3.77B | 3.73B | 3.79B | 3.77B | 3.89B | 3.64B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.71B | 0.66B | 2.37B | 4.68B | 4.34B | 3.95B | 3.84B | 3.86B | 3.90B | 4.01B | 3.92B | 3.99B | 3.73B | 3.79B | 3.73B | 3.79B | 3.77B | 3.91B | 3.64B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.07B | 1.04B | 1.02B | 0.99B | 1.01B | 1.00B | 0.99B | 0.96B | 0.96B | 0.94B | 0.91B | 0.81B | 0.80B | 0.77B | 0.74B | 0.72B | 0.72B | 0.70B | 0.71B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.97B | 2.43B | 108.91B | 2.26B | 1.70B | 1.62B | 6.12B | 98.03B | 1.83B | 6.57B | 7.04B | 98.91B | 7.58B | 1.58B | 7.99B | 8.22B | 8.71B | 1.65B | 2.24B | 2.34B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.65B | 1.63B | 1.66B | 1.59B | 1.55B | 1.60B | 1.64B | 1.64B | 1.59B | 1.61B | 1.57B | 1.57B | 1.60B | 1.55B | 1.57B | 1.58B | 1.58B | 1.60B | 1.59B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.63B | 0.77B | 1.60B | 1.55B | 1.52B | 1.53B | 1.54B | 1.52B | 1.48B | 1.47B | 1.44B | 1.42B | 1.42B | 1.39B | 1.29B | 1.28B | 1.27B | 1.27B | 1.27B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38B | 3.28B | 2.40B | 3.26B | 3.13B | 3.07B | 3.13B | 3.17B | 3.16B | 3.07B | 3.08B | 3.00B | 2.99B | 3.02B | 2.94B | 2.86B | 2.87B | 2.85B | 2.87B | 2.86B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.31B | | | | 0.24B | | | | 0.21B | | | | 0.22B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.54B | 0.51B | 0.60B | 0.92B | 1.02B | 1.21B | 1.01B | 0.96B | 0.83B | 0.90B | 0.87B | 0.88B | 0.78B | 0.74B | 0.77B | 0.77B | 0.76B | 0.82B | 0.88B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.17B | 298.91B | 304.66B | 291.54B | 293.22B | 282.58B | 290.87B | 299.41B | 299.19B | 287.95B | 305.05B | 308.68B | 308.78B | 322.86B | 313.66B | 313.00B | 323.10B | 334.49B | 341.38B | 332.70B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.08B | 0.28B | 0.07B | 0.07B | 0.08B | 0.02B | 0.03B | 0.02B | 0.06B | 0.05B | 0.05B | 0.04B | 0.15B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.08B | 0.28B | 0.07B | 0.07B | 0.08B | 0.02B | 0.03B | 0.02B | 0.06B | 0.05B | 0.05B | 0.04B | 0.15B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.08B | 0.28B | 0.07B | 0.07B | 0.08B | 0.02B | 0.03B | 0.02B | 0.06B | 0.05B | 0.05B | 0.04B | 0.15B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | 4.28B | 4.28B | 4.28B | 4.28B | 3.98B | 4.00B | 4.69B | 3.99B | 3.93B | 3.93B | 3.93B | 3.93B | 3.93B | 3.96B | 4.32B | 3.92B | 3.92B | 3.93B | 3.93B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 34.06B | 35.62B | 35.23B | 32.95B | 36.51B | 35.75B | 36.09B | 38.59B | 0.31B | 37.92B | 38.28B | | 39.99B | 39.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.34B | 0.33B | 0.31B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B | 0.25B | 0.37B | 0.28B | 0.31B | 0.34B | 0.33B | 0.39B | 0.41B | 0.03B | 0.54B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 2.35B | 2.32B | 1.37B | 1.42B | 1.08B | 1.32B | 1.42B | 1.41B | 1.48B | 1.61B | 1.73B | 1.74B | 1.77B | 1.71B | 1.79B | 1.77B | 1.79B | 1.86B | 1.86B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80B | 9.20B | 33.03B | 173.52B | 153.82B | 146.57B | 33.32B | 11.41B | 11.18B | 155.48B | 5.98B | 11.43B | 12.13B | 12.45B | 6.81B | 171.27B | 180.73B | 189.25B | 193.62B | 13.35B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.74B | 273.24B | 255.17B | 105.76B | 128.05B | 126.27B | 247.27B | 277.46B | 277.35B | 121.49B | 287.85B | 285.65B | 285.31B | 298.82B | 295.39B | 130.14B | 130.52B | 133.11B | 135.36B | 306.97B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.54B | 282.44B | 288.20B | 279.28B | 281.87B | 272.84B | 280.59B | 288.87B | 288.53B | 276.97B | 293.84B | 297.08B | 297.44B | 311.26B | 302.19B | 301.41B | 311.25B | 322.36B | 328.99B | 320.31B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.35B | 4.36B | 4.56B | 4.35B | 4.05B | 4.08B | 4.71B | 4.02B | 3.95B | 3.99B | 3.98B | 3.98B | 3.97B | 4.11B | 4.35B | 3.95B | 3.94B | 3.95B | 3.95B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29B | 16.13B | 12.14B | 10.08B | 10.33B | 9.84B | 10.02B | 10.26B | 10.39B | 10.72B | 10.96B | 11.23B | 11.06B | 11.28B | 11.13B | 11.27B | 11.47B | 11.72B | 11.92B | 11.85B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.17B | 298.91B | 304.66B | 291.54B | 293.22B | 282.58B | 290.87B | 299.41B | 299.19B | 287.95B | 305.05B | 308.68B | 308.78B | 322.86B | 313.66B | 313.00B | 323.10B | 334.49B | 341.38B | 332.70B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.22B | 0.00B | 0.23B | 0.24B | 0.24B | 0.00B | 0.25B | 0.25B | 0.25B | 0.00B | 0.26B | 0.26B | 0.27B | 0.00B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40B | 12.58B | 12.88B | 10.40B | 10.55B | -8.07B | 10.74B | 10.79B | 16.63B | 17.72B | 16.68B | 17.05B | 11.01B | -4.58B | -5.22B | 11.16B | 11.20B | -4.31B | -4.19B | 18.32B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |