|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.16B | 0.14B | 0.15B | 0.19B | 0.22B | 0.21B | 0.17B | 0.14B | 0.14B | 0.11B | 0.17B | 0.13B | 0.16B | 0.15B | 0.11B | 0.12B | 0.17B | 0.10B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.16B | 0.14B | 0.15B | 0.19B | 0.22B | 0.21B | 0.17B | 0.14B | 0.14B | 0.11B | 0.17B | 0.13B | 0.16B | 0.15B | 0.11B | 0.12B | 0.17B | 0.10B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.29B | 1.33B | 1.57B | 1.61B | 1.53B | 1.41B | 1.02B | 0.99B | 1.24B | 1.47B | 1.48B | 1.22B | 1.30B | 1.62B | 1.40B | 1.41B | 1.41B | 1.47B | 1.69B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.29B | 1.33B | 1.57B | 1.61B | 1.53B | 1.41B | 1.02B | 0.99B | 1.24B | 1.47B | 1.48B | 1.22B | 1.30B | 1.62B | 1.40B | 1.41B | 1.41B | 1.47B | 1.69B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.32B | 0.15B | 0.10B | 0.20B | 0.47B | 0.39B | 0.16B | 0.31B | 0.54B | 0.37B | 0.22B | 0.32B | 0.41B | 0.33B | 0.26B | 0.44B | 0.49B | 0.43B | 0.33B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.08B | 0.08B | 0.11B | 0.11B | 0.16B | 0.10B | 0.06B | 0.14B | 0.10B | 0.08B | 0.10B | 0.11B | 0.12B | 0.19B | 0.16B | 0.16B | 0.14B | 0.21B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.99B | 1.77B | 1.90B | 2.16B | 2.50B | 2.36B | 1.64B | 1.73B | 2.14B | 2.19B | 1.97B | 1.87B | 2.03B | 2.30B | 2.08B | 2.21B | 2.28B | 2.36B | 2.44B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00B | 11.92B | 11.67B | 11.65B | 11.88B | 13.72B | 14.21B | 14.47B | 14.89B | 15.33B | 15.81B | 16.28B | 16.89B | 17.43B | 18.06B | 18.41B | 19.02B | 19.61B | 20.53B | 21.77B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.67B | 0.10B | 0.58B | 0.14B | 0.14B | 0.03B | 0.13B | 0.13B | 0.14B | 0.01B | 0.15B | 0.16B | 0.18B | 0.01B | 0.07B | 0.27B | 0.32B | 0.31B | 0.32B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.28B | 1.09B | 1.07B | 1.04B | 4.38B | 2.73B | 2.64B | 4.38B | 4.38B | 2.35B | 2.26B | 4.38B | 2.07B | 4.38B | 1.90B | 1.81B | 1.73B | 4.38B | 2.20B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.28B | 1.09B | 1.07B | 1.04B | 4.38B | 2.73B | 2.64B | 4.38B | 4.38B | 2.35B | 2.26B | 4.38B | 2.07B | 4.38B | 1.90B | 1.81B | 1.73B | 4.38B | 2.20B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.08B | 0.04B | 0.09B | 0.05B | 0.15B | 0.07B | 0.07B | 0.07B | 0.11B | 0.09B | 0.16B | 0.17B | 0.17B | 0.09B | 0.11B | 0.18B | 0.20B | 0.12B | 0.13B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13B | -1.80B | 13.44B | -1.75B | -2.00B | 4.58B | 17.20B | 10.56B | 10.59B | 10.27B | 18.48B | 18.87B | 19.40B | 19.88B | 20.44B | 20.72B | 21.31B | 21.90B | 22.86B | 24.67B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 15.21B | 0.15B | 0.17B | 7.07B | 19.56B | 12.20B | 12.32B | 12.41B | 20.67B | 20.85B | 21.26B | 21.90B | 22.73B | 22.80B | 23.51B | 24.17B | 25.22B | 27.11B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.65B | 1.40B | 1.80B | 1.90B | 1.81B | 1.45B | 1.26B | 1.17B | 1.58B | 1.57B | 1.71B | 1.69B | 1.47B | 2.01B | 1.89B | 1.73B | 1.58B | 1.87B | 1.99B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.65B | 1.40B | 1.80B | 1.90B | 1.81B | 1.45B | 1.26B | 1.17B | 1.58B | 1.57B | 1.71B | 1.69B | 1.47B | 2.01B | 1.89B | 1.73B | 1.58B | 1.87B | 1.99B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.24B | 0.14B | 0.07B | 0.13B | 0.10B | 0.17B | 0.19B | 0.23B | 0.10B | 0.23B | 0.30B | 0.24B | 0.32B | 0.27B | 0.12B | 0.21B | 0.15B | 0.31B | 0.15B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.34B | 0.16B | 0.28B | 0.41B | 0.77B | 0.83B | 0.74B | 0.59B | 0.60B | 0.62B | 0.55B | 0.60B | 0.65B | 0.39B | 0.66B | 0.77B | 0.69B | 0.77B | 0.70B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.10B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.25B | 0.12B | 0.12B | 0.12B | 0.12B | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.87B | 2.30B | 2.91B | 3.15B | 3.39B | 3.07B | 2.47B | 2.32B | 2.68B | 2.76B | 2.81B | 2.89B | 2.63B | 3.17B | 3.20B | 3.18B | 2.95B | 3.55B | 3.40B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.19B | 0.21B | 0.22B | 0.24B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.27B | 0.26B | 0.25B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | 6.43B | 6.43B | 6.96B | 7.05B | 10.43B | 10.70B | 11.44B | 11.81B | 12.32B | 12.33B | 12.51B | 12.97B | 13.60B | 13.79B | 15.55B | 16.08B | 16.74B | 16.66B | 18.43B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.12B | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21B | 3.21B | 3.17B | 2.32B | 2.33B | 2.35B | 2.32B | 1.86B | 1.86B | 1.87B | 1.87B | 1.87B | 1.88B | 1.88B | 1.83B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.08B | 0.14B | 0.09B | 0.21B | 0.30B | 0.33B | 0.30B | 0.41B | 0.42B | 0.54B | 0.60B | 0.68B | 0.79B | 0.87B | 0.90B | 1.08B | 1.23B | 1.39B | 1.48B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.06B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | | | | 0.09B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.07B | 0.30B | 0.29B | 0.37B | 0.10B | 0.01B | 0.10B | 0.10B | 0.10B | 0.00B | 0.31B | 0.14B | 0.39B | 0.38B | 0.39B | 0.39B | 0.40B | 0.42B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.51B | -5.50B | 9.96B | -4.17B | -4.52B | 1.98B | 14.48B | 7.77B | 7.67B | 7.92B | 15.96B | 16.26B | 16.61B | 17.31B | 17.92B | 19.84B | 20.41B | 20.95B | 21.76B | 23.56B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21B | -5.21B | 10.03B | -3.87B | -4.24B | 2.34B | 14.58B | 7.79B | 7.78B | 8.03B | 16.06B | 16.27B | 16.92B | 17.45B | 18.32B | 20.23B | 20.80B | 21.34B | 22.15B | 23.97B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98B | 6.77B | 6.60B | 7.25B | 7.46B | 11.20B | 11.54B | 12.18B | 12.40B | 12.92B | 12.95B | 13.06B | 13.57B | 14.25B | 14.17B | 16.21B | 16.85B | 17.43B | 17.43B | 19.13B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.40B | 5.18B | 4.02B | 4.40B | 4.73B | 4.98B | 4.41B | 4.54B | 4.38B | 4.61B | 4.58B | 4.35B | 4.46B | 4.42B | 2.57B | 2.71B | 2.83B | 3.07B | 3.14B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.40B | 5.18B | 4.02B | 4.40B | 4.73B | 4.98B | 4.41B | 4.54B | 4.38B | 4.61B | 4.58B | 4.35B | 4.46B | 4.42B | 2.57B | 2.71B | 2.71B | 3.20B | 3.27B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 15.21B | 0.15B | 0.17B | 7.07B | 19.56B | 12.20B | 12.32B | 12.41B | 20.67B | 20.85B | 21.26B | 21.90B | 22.73B | 22.80B | 23.51B | 24.17B | 25.22B | 27.11B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69B | -1.51B | -1.82B | -0.42B | -1.14B | -0.01B | 0.05B | -0.13B | 0.20B | -0.01B | 0.49B | 0.65B | 0.78B | 1.00B | 0.03B | 0.01B | 1.71B | 1.97B | 2.29B | -0.01B |