|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 1.58B | 0.50B | 0.50B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 1.58B | 0.50B | 0.50B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.50B | 1.38B | 1.35B | 1.70B | 1.90B | 1.75B | 1.51B | 1.60B | 1.75B | 1.59B | 1.40B | 1.68B | 1.80B | 1.71B | 1.74B | 1.89B | 2.00B | 1.93B | 1.97B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.03B | 0.07B | 0.08B | 0.07B | 0.04B | 0.12B | 0.09B | 0.09B | 0.04B | 0.14B | 0.07B | 0.10B | 0.12B | 0.14B | 0.13B | 0.11B | 0.14B | 0.11B | 0.16B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.53B | 1.46B | 1.43B | 1.77B | 1.94B | 1.86B | 1.60B | 1.69B | 1.78B | 1.74B | 1.47B | 1.78B | 1.92B | 1.85B | 1.87B | 1.99B | 2.14B | 2.04B | 2.13B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.07B | 0.08B | 0.08B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.07B | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 0.95B | 1.02B | 0.99B | 1.01B | 1.07B | 1.21B | 1.18B | 1.19B | 1.11B | 1.18B | 1.13B | 1.19B | 1.16B | 1.20B | 1.18B | 1.18B | 1.19B | 1.23B | 1.21B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.29B | 0.18B | 0.30B | 0.27B | 0.26B | 0.22B | 0.24B | 0.16B | 0.13B | 0.15B | 0.16B | 0.14B | 0.12B | 0.16B | 0.24B | 0.17B | 0.16B | 0.18B | 0.24B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 3.50B | 3.25B | 3.25B | 3.92B | 3.97B | 4.00B | 3.75B | 3.69B | 3.67B | 3.68B | 3.47B | 3.69B | 3.77B | 3.71B | 3.93B | 3.89B | 5.18B | 4.01B | 4.38B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.46B | 2.50B | 2.57B | 2.22B | 2.54B | 2.65B | 2.92B | 3.16B | 3.24B | 3.42B | 3.79B | 4.13B | 4.88B | 5.43B | 6.28B | 6.02B | 6.76B | 7.16B | 7.73B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.09B | 36.46B | 36.46B | 36.57B | 36.64B | 36.86B | 36.99B | 37.02B | 37.16B | 37.48B | 37.98B | 38.17B | 38.51B | 39.06B | 39.92B | 40.48B | 40.96B | 41.47B | 41.22B | 41.50B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97B | 0.57B | 4.30B | 4.20B | 3.80B | 0.36B | 3.91B | 4.08B | 4.20B | 0.39B | 4.47B | 4.70B | 4.69B | 4.97B | 4.92B | 4.92B | 9.75B | 8.67B | 5.70B | 8.39B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18B | 7.96B | 7.79B | 7.60B | 0.40B | 6.13B | 0.35B | 0.34B | 0.33B | 0.33B | 0.31B | 0.33B | 8.81B | 0.34B | 9.29B | 9.41B | 9.14B | 8.05B | 7.99B | 7.85B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.73B | 48.96B | 49.02B | 48.90B | 48.75B | 47.21B | 47.31B | 47.38B | 47.53B | 47.68B | 48.57B | 48.87B | 52.51B | 53.93B | 54.66B | 55.38B | 55.99B | 55.70B | 55.50B | 55.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.02B | 52.46B | 52.28B | 52.16B | 52.67B | 51.19B | 51.31B | 51.14B | 51.21B | 51.34B | 52.25B | 52.34B | 56.20B | 57.70B | 58.36B | 59.30B | 59.88B | 60.88B | 59.52B | 59.94B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.21B | 1.90B | 2.05B | 2.38B | 2.47B | 2.36B | 2.25B | 2.43B | 2.62B | 2.45B | 2.47B | 2.71B | 2.91B | 2.78B | 2.91B | 2.98B | 3.30B | 2.77B | 2.89B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 0.78B | 1.07B | 0.68B | 1.03B | 1.17B | 1.62B | 0.57B | 0.72B | 0.43B | 1.04B | 0.82B | 1.11B | 1.17B | 1.36B | 0.35B | 0.32B | | 1.17B | 1.35B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 3.00B | 2.96B | 2.74B | 3.42B | 3.64B | 3.98B | 2.82B | 3.15B | 3.05B | 3.49B | 3.29B | 3.82B | 4.08B | 4.14B | 3.26B | 3.30B | 3.30B | 3.94B | 4.24B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.28B | 0.27B | 0.29B | 0.25B | 0.27B | 0.26B | 0.28B | 0.25B | 0.27B | 0.27B | 0.29B | 0.26B | 0.28B | 0.29B | 0.33B | 0.31B | 0.35B | 0.33B | 0.33B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.78B | 0.04B | 1.03B | 1.03B | 0.04B | 0.29B | 0.04B | 0.04B | 0.04B | 2.10B | 0.82B | 0.28B | 1.17B | 2.37B | 0.35B | 0.32B | 1.42B | 0.02B | 2.42B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.03B | 0.00B | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.34B | 0.22B | 0.36B | 0.33B | 0.39B | 0.28B | 0.24B | 0.22B | 0.22B | 0.26B | 0.21B | 0.18B | 0.17B | 0.19B | 0.29B | 0.20B | 0.23B | 0.21B | 0.21B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41B | 4.98B | 4.83B | 4.79B | 5.38B | 4.64B | 4.87B | 3.68B | 3.95B | 4.87B | 5.35B | 5.15B | 6.60B | 5.87B | 7.33B | 6.62B | 5.55B | 5.61B | 4.88B | 6.19B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.68B | 0.66B | 0.65B | 0.63B | 0.62B | 0.60B | 0.59B | 0.58B | | | | 0.70B | | | | 0.64B | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.31B | 17.46B | 21.86B | 19.92B | 18.07B | 17.86B | 19.82B | 18.86B | 17.96B | 0.99B | 0.92B | 0.92B | 18.76B | 1.69B | 1.70B | 1.65B | 20.46B | 20.46B | 19.46B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32B | 0.34B | 4.94B | 4.86B | 4.79B | 0.30B | 3.00B | 2.95B | 2.91B | 0.27B | 2.46B | 2.42B | 2.38B | 2.89B | 2.80B | 2.74B | 2.68B | 2.18B | 2.10B | 2.04B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95B | 7.00B | 6.86B | 7.20B | 7.21B | 7.16B | 1.37B | 1.47B | 1.43B | 7.49B | 7.29B | 7.28B | 10.49B | 10.81B | 10.52B | 10.88B | 15.55B | 14.67B | 9.72B | 9.17B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73B | 14.55B | 14.50B | 14.24B | 13.98B | 12.24B | 11.97B | 11.96B | 11.85B | -6.49B | -6.29B | -6.30B | -9.50B | -9.85B | -8.75B | -9.13B | -13.80B | -12.95B | -8.00B | -7.47B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.08B | 1.09B | 1.06B | 1.07B | 1.04B | 1.05B | 1.01B | 1.02B | 0.99B | 1.01B | 0.98B | 0.99B | 0.96B | 1.77B | 1.75B | 1.75B | 1.73B | 1.72B | 1.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 2.09B | 17.50B | 22.89B | 20.95B | 18.11B | 18.15B | 19.85B | 18.90B | 18.00B | 3.09B | 1.73B | 1.20B | 19.93B | 4.07B | 2.05B | 1.97B | 21.88B | 20.48B | 21.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.02B | 52.46B | 52.28B | 52.16B | 52.67B | 51.19B | 51.31B | 51.14B | 51.21B | 51.34B | 52.25B | 52.34B | 56.20B | 57.70B | 58.36B | 59.30B | 59.88B | 60.88B | 59.52B | 59.94B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.09B | -0.05B | -0.06B | -0.07B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.03B | -0.05B | -0.04B | -0.05B | -0.04B | -0.05B |