|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 0.16B | 0.19B | 0.08B | 0.13B | 0.04B | 0.36B | 0.05B | 0.05B | 0.33B | 0.31B | 0.14B | 0.19B | 0.13B | 0.16B | 0.13B | 0.09B | 0.08B | 0.09B | 0.07B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 0.16B | 0.19B | 0.08B | 0.13B | 0.04B | 0.36B | 0.05B | 0.05B | 0.33B | 0.31B | 0.14B | 0.19B | 0.13B | 0.16B | 0.13B | 0.09B | 0.08B | 0.09B | 0.07B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.58B | 0.72B | 0.55B | 0.66B | 0.66B | 0.66B | 0.59B | 0.66B | 0.03B | 0.63B | 0.61B | 0.55B | 0.67B | 0.61B | 0.02B | 0.66B | 0.03B | 0.03B | 0.60B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.60B | 0.74B | 0.56B | 0.69B | 0.69B | 0.68B | 0.60B | 0.68B | 0.06B | 0.67B | 0.64B | 0.59B | 0.69B | 0.63B | 0.04B | 0.69B | 0.07B | 0.07B | 0.62B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.21B | 0.25B | 0.32B | 0.33B | 0.30B | 0.28B | 0.32B | 0.30B | 0.30B | 0.31B | 0.36B | 0.32B | 0.31B | 0.29B | 0.29B | 0.27B | 0.28B | 0.22B | 0.29B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 1.04B | 1.18B | 1.06B | 1.13B | 1.03B | 1.04B | 0.98B | 1.04B | 1.04B | 1.36B | 1.08B | 1.10B | 1.13B | 1.15B | 1.04B | 1.04B | 1.08B | 1.10B | 1.06B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.29B | 0.16B | 0.24B | 0.33B | 0.38B | 0.31B | 0.48B | 0.56B | 0.74B | 0.54B | 0.71B | 0.87B | 1.08B | 0.99B | 0.88B | 0.83B | 0.76B | 0.56B | 0.69B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.46B | 1.45B | 1.46B | 1.47B | 1.44B | 1.50B | 1.59B | 1.62B | 1.72B | 1.79B | 1.82B | 1.87B | 2.01B | 2.11B | 2.18B | 2.15B | 2.24B | 2.26B | 2.27B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 1.47B | 1.43B | 1.08B | 1.04B | 1.02B | 1.00B | 0.97B | 0.94B | 0.91B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15B | 3.15B | 3.15B | 3.18B | 3.25B | 3.25B | 15.21B | 3.25B | 3.25B | 3.25B | 15.21B | 3.25B | 3.25B | 12.39B | 12.39B | 12.39B | 12.39B | 12.39B | 12.39B | 12.39B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 3.23B | 3.19B | 3.17B | 3.13B | 3.09B | 3.05B | 3.01B | 2.98B | 2.94B | 8.60B | 2.88B | 2.86B | 8.60B | 1.58B | 1.55B | 8.61B | 1.49B | 1.46B | 1.42B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41B | 6.38B | 6.34B | 6.35B | 6.38B | 6.34B | 18.26B | 6.26B | 6.23B | 6.19B | 23.81B | 6.13B | 6.11B | 20.99B | 13.97B | 13.94B | 21.00B | 13.88B | 13.85B | 13.81B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.20B | 0.20B | 0.20B | 0.20B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.67B | 0.23B | 0.23B | 0.66B | 0.64B | 0.63B | 0.62B | 0.62B | 0.48B | 0.48B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07B | 9.06B | 9.09B | 9.11B | 9.14B | 9.03B | 8.98B | 9.04B | 9.04B | 9.09B | 28.70B | 10.10B | 10.09B | 26.35B | 26.37B | 26.38B | 26.28B | 26.32B | 26.14B | 26.09B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20B | 10.09B | 10.27B | 10.16B | 10.27B | 10.06B | 10.02B | 10.02B | 10.08B | 10.13B | 30.06B | 11.17B | 11.19B | 27.48B | 27.52B | 27.43B | 27.33B | 27.40B | 27.24B | 27.15B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.20B | 1.30B | 1.18B | 1.22B | 1.25B | | 1.17B | 1.21B | 1.27B | 1.30B | 0.13B | 0.10B | 1.17B | 1.28B | 1.15B | 1.16B | 1.18B | 1.29B | 1.14B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.20B | 1.30B | 1.18B | 1.22B | 1.25B | | 1.17B | 1.21B | 1.27B | 1.30B | 0.13B | 0.10B | 1.17B | 1.28B | 1.15B | 1.16B | 1.18B | 1.29B | 1.14B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.08B | 0.17B | 0.07B | 0.16B | 0.07B | 0.17B | 0.07B | 0.17B | 0.07B | 0.17B | 0.07B | 0.17B | 0.08B | 0.17B | 0.07B | 0.17B | 0.07B | 0.17B | 0.07B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | | | 0.07B | 0.02B | 0.00B | 0.20B | 0.08B | 0.53B | 0.53B | 1.08B | 0.51B | 0.01B | 0.59B | 0.06B | 0.06B | 0.06B | 1.06B | 1.06B | 0.06B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.50B | 1.45B | 1.45B | 1.43B | 1.38B | 1.32B | 1.31B | 1.29B | 1.25B | 1.20B | 1.16B | 1.13B | 1.09B | 1.05B | 1.05B | 1.03B | 1.00B | 0.98B | 0.97B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94B | 2.83B | 2.98B | 2.82B | 2.88B | 2.75B | 2.98B | 2.80B | 3.23B | 3.16B | 3.95B | 3.09B | 2.56B | 3.06B | 2.73B | 2.48B | 2.57B | 3.46B | 3.65B | 2.41B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84B | 8.83B | 8.83B | 9.83B | 9.87B | 9.78B | 9.26B | 9.39B | 8.91B | 8.82B | 10.07B | 8.72B | 9.04B | 10.14B | 10.31B | 10.40B | 10.14B | 9.02B | 8.65B | 9.69B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03B | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.37B | 0.48B | 0.51B | 0.54B | 0.60B | 0.56B | 0.51B | 0.47B | 0.48B | 2.85B | 0.49B | 0.48B | 2.24B | 2.68B | 2.20B | 2.19B | 2.27B | 2.24B | 2.25B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.37B | 0.41B | 0.34B | 0.33B | 0.33B | 0.32B | 0.31B | 0.30B | 0.29B | 0.29B | 0.30B | 0.30B | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.17B | 0.20B | 0.20B | 0.20B | 0.43B | 0.86B | 0.84B | 1.11B | 1.10B | 1.05B | 1.02B | 1.00B | 1.04B | 0.97B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.58B | 12.50B | 12.75B | 13.60B | 13.71B | 13.55B | 13.20B | 13.09B | 12.99B | 12.82B | 16.53B | 12.69B | 12.46B | 15.52B | 15.35B | 15.16B | 14.98B | 14.84B | 14.63B | 14.45B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72B | 12.65B | 12.90B | 13.75B | 13.85B | 13.68B | 13.37B | 13.28B | 13.19B | 13.02B | 16.95B | 13.54B | 13.30B | 16.62B | 16.45B | 16.21B | 16.00B | 15.85B | 15.67B | 15.42B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83B | 8.83B | 8.83B | 9.90B | 9.89B | 9.78B | 9.45B | 9.47B | 9.43B | 9.35B | 11.15B | 9.23B | 9.05B | 10.73B | 10.38B | 10.47B | 10.20B | 10.08B | 9.71B | 9.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52B | -2.56B | 13.13B | -3.59B | -3.58B | -3.62B | 12.37B | -3.26B | 12.61B | 12.83B | 10.08B | -2.37B | 13.72B | 10.86B | 11.07B | 11.21B | 11.33B | 11.56B | 11.56B | 11.73B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52B | -2.56B | 13.13B | -3.59B | -3.58B | -3.62B | 12.37B | -3.26B | 12.61B | 12.83B | 10.08B | -2.37B | 13.72B | 10.86B | 11.07B | 11.21B | 11.33B | 11.56B | 11.56B | 11.73B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20B | 10.09B | 10.27B | 10.16B | 10.27B | 10.06B | 10.02B | 10.02B | 10.08B | 10.13B | 30.06B | 11.17B | 11.19B | 27.48B | 27.52B | 27.43B | 27.33B | 27.40B | 27.24B | 27.15B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.10B | | 0.00B | 0.05B | 0.01B | 0.01B | | | | | 0.00B | | 0.02B | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.01B | -3.61B | -3.59B | -3.61B | -0.00B | -3.25B | -3.12B | -2.89B | 0.01B | -0.00B | -2.11B | -0.03B | 11.12B | -0.04B | -0.05B | 11.61B | -0.05B | -0.05B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |