|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.43B | 0.54B | 0.89B | 0.99B | 0.90B | 2.50B | 0.92B | 0.70B | 1.09B | 1.82B | 0.61B | 0.42B | 2.05B | 0.15B | 2.53B | 0.18B | 2.43B | 1.88B | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.13B | 1.01B | 0.63B | 0.53B | 0.67B | 1.81B | 0.76B | 1.21B | 0.89B | | 0.15B | | | 0.15B | 2.53B | 1.99B | 0.17B | 1.10B | 0.17B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.56B | 1.55B | 1.52B | 1.52B | 1.57B | 4.31B | 1.68B | 1.91B | 1.99B | 1.82B | 0.77B | 0.42B | 2.05B | 0.30B | 5.06B | 2.17B | 2.60B | 2.98B | 0.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.20B | 0.18B | 0.20B | 0.22B | 0.24B | 1.18B | 0.25B | 0.24B | 0.24B | 1.12B | 1.02B | 1.05B | 1.10B | 1.20B | 1.18B | 1.16B | 1.13B | 1.27B | 1.26B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | | | 0.07B | 0.07B | 0.09B | 4.61B | 0.11B | 0.14B | 0.15B | 0.15B | 0.14B | 0.11B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.21B | 0.19B | 0.20B | 0.23B | 0.25B | 1.26B | 0.26B | 0.24B | 0.24B | 1.19B | 1.10B | 1.14B | 5.71B | 1.31B | 1.32B | 1.31B | 1.28B | 1.41B | 1.37B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | | 0.51B | 0.47B | 0.42B | 0.32B | 0.35B | 0.32B | 0.27B | 0.30B | 0.27B | 0.28B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | | | | 0.67B | 0.63B | 0.56B | 0.44B | 0.46B | 0.41B | 0.38B | 0.42B | 0.38B | 0.40B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.23B | 0.02B | 0.25B | 0.24B | 0.25B | 0.02B | 0.02B | 0.64B | 0.09B | 0.09B | 0.72B | 0.77B | 0.38B | 0.28B | 0.36B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 1.95B | 1.93B | 1.93B | 1.96B | 2.04B | 6.76B | 2.18B | 2.40B | 2.47B | 4.89B | 3.12B | 2.79B | 5.00B | 8.10B | 7.65B | 6.92B | 6.03B | 5.13B | 3.55B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | 2.37B | 2.34B | 2.38B | 2.31B | 2.25B | 7.90B | 2.18B | 2.17B | 2.14B | 9.56B | 9.59B | 9.43B | 9.29B | 9.19B | 8.98B | 8.77B | 3.08B | 2.24B | 2.20B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.35B | 0.30B | 0.35B | 0.35B | 0.35B | 0.21B | 0.36B | 0.19B | 0.14B | 0.31B | 0.12B | 0.11B | 0.22B | 0.17B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.51B | 0.74B | 0.54B | 0.53B | 0.53B | 0.76B | 0.53B | 0.53B | 0.53B | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 1.11B | 0.02B | 0.01B | 0.01B | 0.17B | 0.13B | 0.09B | 0.08B | 1.22B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 0.53B | 0.75B | 0.55B | 0.55B | 0.55B | 1.87B | 0.55B | 0.55B | 0.55B | 0.17B | 0.13B | 0.09B | 0.08B | 1.22B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.34B | 0.34B | 0.33B | 0.32B | 2.11B | 0.32B | 0.33B | 0.33B | 0.41B | 0.39B | 0.38B | 0.49B | 0.51B | 0.52B | 0.51B | 0.51B | 0.45B | 0.42B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27B | 4.23B | 4.12B | 4.24B | 4.16B | 4.08B | 51.99B | 4.01B | 3.84B | 3.76B | 52.22B | 52.44B | 52.47B | 52.55B | 51.89B | 52.92B | 52.97B | 39.24B | 37.88B | 37.83B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21B | 6.18B | 6.05B | 6.17B | 6.12B | 6.13B | 58.75B | 6.19B | 6.24B | 6.23B | 57.11B | 55.56B | 55.26B | 57.55B | 60.94B | 60.57B | 59.88B | 45.27B | 43.02B | 41.38B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.11B | 0.11B | 0.20B | 0.10B | 1.02B | 0.09B | 0.20B | 0.19B | 0.77B | 0.57B | 0.66B | 0.71B | 0.74B | 0.69B | 0.75B | 0.67B | 0.54B | 0.58B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.11B | 0.11B | 0.20B | 0.10B | 1.02B | 0.09B | 0.20B | 0.19B | 0.77B | 0.57B | 0.66B | 0.71B | 0.74B | 0.69B | 0.75B | 0.67B | 0.54B | 0.58B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | 0.04B | 0.05B | 0.30B | 0.41B | 0.29B | 0.41B | 0.35B | 0.67B | 0.31B | 0.63B | 0.31B | 0.63B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.24B | 0.21B | | | | 1.44B | | | | 1.72B | 1.73B | 1.73B | 1.70B | 1.80B | 1.74B | 1.68B | 2.27B | 2.33B | 2.56B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | | | | 3.05B | 2.09B | 2.08B | 2.52B | 0.94B | 1.00B | 1.05B | 4.52B | 7.32B | 6.24B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.83B | 0.14B | 0.11B | 0.12B | 0.71B | 0.66B | 0.64B | 0.64B | 0.65B | 0.64B | 0.63B | 0.62B | 0.61B | 0.57B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.49B | 0.46B | 0.42B | 0.43B | 0.41B | 6.44B | 0.38B | 0.40B | 0.40B | 8.02B | 7.00B | 6.98B | 7.48B | 5.83B | 6.06B | 5.67B | 9.96B | 12.36B | 11.77B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 21.34B | 1.50B | 1.50B | 1.50B | 19.72B | 19.70B | 19.68B | 21.56B | 25.66B | 25.33B | 25.40B | 21.79B | 18.66B | 18.02B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | | | | 0.85B | 0.86B | 0.88B | 0.96B | 1.00B | 1.01B | 1.03B | 1.56B | 1.45B | 1.36B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.06B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.41B | 0.25B | 0.43B | 0.43B | 0.43B | 5.35B | 0.43B | 0.43B | 0.43B | 5.01B | 5.00B | 4.98B | 4.93B | 4.99B | 4.92B | 4.81B | 0.68B | 0.60B | 0.58B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 2.81B | 0.13B | 0.13B | 0.13B | 3.12B | 3.16B | 3.12B | 3.13B | 3.21B | 3.20B | 3.18B | 4.27B | 4.14B | 3.99B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.18B | 0.22B | 0.25B | 0.26B | 0.28B | 0.29B | 0.30B | 0.31B | 0.33B | 0.34B | 0.35B | 2.84B | 0.06B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.17B | 2.17B | 2.19B | 2.18B | 2.18B | 30.26B | 2.17B | 2.17B | 2.17B | 28.70B | 28.71B | 28.65B | 30.57B | 34.86B | 34.45B | 34.42B | 28.30B | 24.84B | 23.93B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.65B | 2.63B | 2.61B | 2.62B | 2.59B | 36.70B | 2.55B | 2.57B | 2.56B | 36.72B | 35.72B | 35.62B | 38.05B | 40.69B | 40.51B | 40.09B | 38.26B | 37.20B | 35.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 22.90B | 1.50B | 1.50B | 1.50B | 22.76B | 21.79B | 21.76B | 24.08B | 26.60B | 26.33B | 26.45B | 26.31B | 25.98B | 24.25B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 3.53B | 18.99B | 3.56B | 3.50B | 3.54B | 21.59B | 21.87B | 22.13B | 21.99B | 19.95B | 19.84B | 19.63B | 19.50B | 20.25B | 20.06B | 19.79B | 7.01B | 5.81B | 5.68B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 3.53B | 18.99B | 3.56B | 3.50B | 3.54B | 21.59B | 21.87B | 22.13B | 21.99B | 19.95B | 19.84B | 19.63B | 19.50B | 20.25B | 20.06B | 19.79B | 6.95B | 5.81B | 5.68B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21B | 6.18B | 6.05B | 6.17B | 6.12B | 6.13B | 58.75B | 6.19B | 6.24B | 6.23B | 57.11B | 55.56B | 55.26B | 57.55B | 60.94B | 60.57B | 59.88B | 45.27B | 43.02B | 41.38B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | -0.21B | -0.21B | 0.75B | 0.76B | -0.18B | 13.44B | -0.17B | 0.87B | 0.88B | -0.16B | -0.16B | -0.18B | 11.28B | 11.62B | -0.19B | -0.18B | -0.18B | -0.18B | -0.18B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |