|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | | 0.68B | 2.98B | 0.74B | 0.79B | 2.28B | 0.46B | 0.02B | 3.14B | 3.24B | 2.42B | 3.09B | 2.89B | 4.01B | 3.98B | 3.23B | 3.03B | 2.67B | 2.74B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | | 0.67B | 0.47B | | | 0.28B | 0.07B | 0.24B | | 0.31B | | 0.25B | 0.18B | 0.03B | 0.16B | 0.15B | 0.17B | 0.12B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | | 1.35B | 3.46B | 0.74B | 0.79B | 2.56B | 0.52B | 0.26B | 3.14B | 3.55B | 2.42B | 3.33B | 3.08B | 4.04B | 4.14B | 3.38B | 3.20B | 2.79B | 2.74B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.35B | 0.01B | | | 0.61B | 0.32B | 0.02B | | 0.66B | | 0.31B | 0.30B | 0.50B | 1.14B | 1.25B | 1.30B | 0.44B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.35B | 0.01B | | | 0.61B | 0.32B | 0.02B | | 0.66B | | 0.31B | 0.30B | 0.50B | 1.14B | 1.25B | 1.30B | 0.44B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.87B | 0.03B | 0.01B | -0.02B | 2.15B | 0.14B | 0.05B | 0.04B | 1.93B | -0.09B | -0.13B | -0.22B | 1.80B | 0.02B | 7.73B | 7.95B | 1.94B | 0.02B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | 0.09B | | | | 0.13B | 0.14B | 0.15B | | 0.22B | | 0.19B | 0.56B | 0.63B | 0.20B | 0.25B | 0.75B | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33B | | 2.76B | 6.27B | | | 5.82B | 2.65B | 2.42B | | 6.68B | | 2.56B | 2.72B | 6.85B | 6.07B | 6.13B | 6.03B | 5.63B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99B | | | 4.73B | | | 5.31B | 0.45B | | | 5.64B | | | | 5.24B | 0.29B | 0.52B | | 6.29B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | 4.85B | 0.72B | | | 0.99B | 5.65B | -0.03B | | 1.10B | | 5.62B | 4.87B | 1.02B | 4.44B | 4.68B | 5.11B | 1.54B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.09B | | | | 0.08B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | | 0.01B | 1.93B | | | 2.00B | 0.01B | 0.18B | | 2.13B | | 0.01B | 0.01B | 1.80B | 10.54B | 10.33B | 10.76B | 2.04B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | | 0.01B | 1.93B | | | 0.06B | 0.01B | 0.18B | | 0.07B | | 0.01B | 0.01B | 1.88B | 10.54B | 10.33B | 10.76B | 2.13B | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.00B | | 0.91B | | | 0.97B | | -0.08B | -0.12B | 1.02B | | 0.90B | -0.18B | 1.26B | | | | 1.32B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | | 0.89B | 0.78B | -0.00B | -0.00B | 0.90B | 1.13B | 0.05B | 0.01B | 1.07B | 0.01B | 0.03B | 0.06B | 0.90B | 0.00B | -0.01B | 1.05B | 0.71B | -0.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34B | | 7.90B | 7.96B | | | 10.41B | 8.92B | 9.14B | | 11.81B | | 9.69B | 8.68B | 11.03B | 10.95B | 11.72B | 12.48B | 13.03B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | 10.66B | 0.54B | | | 16.22B | 11.57B | 1.28B | | 18.49B | | 12.26B | 11.40B | 17.88B | 17.02B | 17.85B | 18.51B | 18.66B | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | | | 1.16B | -0.07B | -0.11B | 1.25B | -0.10B | 0.08B | 0.09B | 1.56B | -0.14B | -0.26B | -0.12B | 0.50B | -0.07B | -0.04B | -0.04B | 1.33B | -0.11B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | | | 0.98B | | | 0.99B | | | | 1.54B | | | | 1.52B | | | | 1.93B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | 0.22B | | | 0.12B | | | | 0.02B | | | | 0.01B | | | | 0.07B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | | | 2.36B | -0.07B | -0.11B | 2.36B | -0.10B | 0.08B | 0.09B | 3.12B | -0.14B | -0.26B | -0.12B | 2.03B | -0.07B | -0.04B | -0.04B | 3.33B | -0.11B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | 0.06B | 0.00B | 0.01B | 0.08B | 0.08B | 0.00B | 0.03B | 0.09B | | 0.02B | 0.03B | 0.10B | | 0.01B | 0.02B | 0.10B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | | | 1.77B | 1.44B | 0.15B | | 1.68B | | 1.54B | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | | | 0.98B | | | 0.99B | | | | 1.54B | | 1.70B | | 1.52B | | | | 1.93B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | 0.59B | -0.09B | -0.09B | 0.17B | 0.16B | 0.01B | | 0.17B | 0.03B | 0.01B | -0.09B | 0.12B | -0.02B | 0.02B | -0.01B | 0.14B | 0.01B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | 0.21B | 0.64B | 0.77B | 1.05B | 1.04B | | 1.07B | 0.80B | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | | | 4.40B | | | 4.27B | 3.82B | 3.74B | | 5.05B | | 4.78B | | 4.32B | | | | 5.21B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77B | | | 4.84B | | | 6.79B | 7.16B | 0.54B | | 7.52B | | 8.08B | | 8.28B | | | | 7.88B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | 0.10B | | | 0.11B | 0.11B | 0.11B | | 0.10B | | 0.10B | | 0.08B | | | | 0.07B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59B | | 4.82B | | | | 5.47B | 5.62B | 5.61B | | 5.59B | | 5.59B | 4.84B | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | -0.00B | 0.78B | 0.09B | 0.10B | 0.06B | 0.04B | 0.05B | -0.08B | | 0.06B | -0.06B | -0.12B | -0.18B | 0.09B | -0.07B | -0.13B | 1.22B | 0.11B | -0.11B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | 0.10B | 0.11B | 0.00B | | 0.12B | | 0.12B | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.09B | 0.00B | 0.01B | 0.27B | -0.00B | 0.01B | -0.01B | 0.26B | 0.09B | -0.02B | 0.03B | 0.21B | -0.01B | 0.04B | 0.03B | 0.15B | -0.01B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86B | | | 5.64B | -0.00B | -0.01B | 7.81B | 8.68B | 9.03B | 0.01B | 9.46B | -0.09B | 10.03B | -0.03B | 10.90B | 0.01B | -0.04B | -0.03B | 10.53B | 0.01B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.00B | | | 0.04B | 16.68B | 0.80B | | 0.01B | | 17.97B | | 0.04B | | | | 0.06B | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53B | | | 5.83B | | | 7.78B | 7.16B | 0.54B | | 9.06B | | 9.78B | | 9.79B | | | | 9.82B | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | | | 4.19B | | | 4.15B | 4.18B | 4.16B | | 3.98B | | 3.16B | | 2.66B | | | | 2.92B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | | | 4.19B | | | 4.15B | 1.52B | | 0.00B | 3.98B | | | | 2.66B | | | | 2.92B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | 10.66B | 0.54B | | | 16.22B | 11.57B | 1.28B | | 18.49B | | 12.26B | 11.40B | 17.88B | 17.02B | 17.85B | 18.51B | 18.66B | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.17B | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37B | | | 1.78B | | | 0.04B | 0.17B | 0.32B | | 0.23B | | -0.04B | | 0.20B | | | | 0.15B | |