|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.22B | 0.32B | 0.01B | 0.08B | 0.02B | 0.05B | 0.03B | 0.05B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.11B | 0.20B | 0.19B | 0.19B | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.27B | 0.12B | 0.24B | 0.22B | 0.22B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.22B | 0.32B | 0.01B | 0.08B | 0.02B | 0.05B | 0.03B | 0.05B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.30B | 1.51B | 1.64B | 1.62B | 1.32B | 1.82B | 1.78B | 1.32B | 1.24B | 1.50B | 1.56B | 1.24B | 1.18B | 1.67B | 1.81B | 1.50B | 1.27B | 2.06B | 1.91B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.00B | 0.05B | 0.02B | 0.00B | 0.04B | 0.05B | 0.06B | 0.01B | 0.00B | 0.00B | 0.06B | 0.00B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.36B | 1.52B | 1.64B | 1.62B | 1.35B | 1.84B | 1.81B | 1.32B | 1.29B | 1.52B | 1.56B | 1.28B | 1.22B | 1.73B | 1.82B | 1.50B | 1.27B | 2.13B | 1.92B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.65B | 0.64B | 0.37B | 0.57B | 0.92B | 0.81B | 0.52B | 0.60B | 0.75B | 0.78B | 0.61B | 0.70B | 0.79B | 0.81B | 0.58B | 0.70B | 0.84B | 0.80B | 0.61B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.05B | 0.25B | 0.17B | 0.03B | 0.00B | 0.07B | 0.15B | 0.22B | 0.16B | 0.17B | 0.07B | 0.19B | 0.12B | 0.21B | 0.22B | 0.05B | 0.08B | 0.12B | 0.13B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | 2.41B | 2.66B | 2.56B | 2.64B | 2.77B | 3.19B | 2.84B | 2.46B | 2.44B | 2.80B | 2.60B | 2.58B | 2.62B | 2.91B | 2.94B | 2.60B | 2.52B | 3.28B | 2.98B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.08B | | | | 1.12B | | | | 1.65B | | | | 3.36B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.27B | 26.62B | 26.98B | 27.11B | 27.63B | 0.69B | 29.11B | 30.38B | 31.01B | 31.47B | 31.58B | 31.73B | 32.26B | 32.85B | 34.65B | 35.45B | 36.06B | 37.35B | 38.28B | 38.71B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.79B | 1.79B | 1.82B | 1.84B | 1.88B | 1.88B | 1.92B | 1.96B | 1.98B | 2.01B | 2.03B | 2.06B | 2.08B | 2.11B | 2.15B | 2.20B | 2.27B | 2.28B | 2.37B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.04B | 0.88B | 0.91B | 0.94B | 0.01B | 0.43B | 0.36B | 3.24B | 0.38B | 0.87B | 0.38B | 3.39B | 3.35B | 0.97B | 0.98B | 1.00B | 0.38B | 3.16B | 3.11B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.52B | 35.99B | 36.33B | 36.41B | 36.96B | 37.99B | 38.68B | 39.96B | 40.56B | 41.00B | 41.14B | 41.32B | 42.00B | 42.58B | 44.45B | 45.29B | 45.93B | 47.29B | 48.23B | 48.75B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.79B | 38.40B | 38.99B | 38.97B | 39.61B | 40.76B | 41.87B | 42.80B | 43.02B | 43.44B | 43.94B | 43.93B | 44.58B | 45.20B | 47.36B | 48.23B | 48.52B | 49.81B | 51.52B | 51.73B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.87B | 1.01B | 0.69B | 1.08B | 1.16B | 1.20B | 0.68B | 0.75B | 0.87B | 0.90B | 0.64B | 0.80B | 0.74B | 1.14B | 0.79B | 0.82B | 0.92B | 1.14B | 0.83B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.51B | 1.90B | 1.45B | 1.63B | 1.26B | 1.65B | 1.26B | 1.09B | 1.55B | 2.02B | 2.57B | 0.76B | 0.60B | 1.12B | 1.33B | 0.81B | 1.26B | 1.92B | 2.05B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.38B | 2.90B | 2.14B | 2.71B | 2.42B | 2.85B | 1.94B | 1.84B | 2.42B | 2.92B | 3.22B | 1.56B | 1.34B | 2.25B | 2.12B | 1.63B | 2.18B | 3.06B | 2.88B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | 0.20B | | | | | 0.16B | 0.26B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.81B | 0.68B | 0.96B | 0.94B | 0.61B | 0.88B | 1.02B | 0.88B | 0.94B | 0.93B | 0.85B | 0.59B | 0.65B | 0.86B | 1.01B | 0.82B | 0.97B | 1.01B | 0.73B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 1.51B | 1.90B | 0.16B | 0.17B | 0.17B | 0.88B | 0.81B | 1.38B | 1.55B | 1.26B | 2.57B | 1.16B | 0.60B | 1.12B | 1.33B | 0.81B | 1.90B | 1.52B | 2.05B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | 0.17B | | | | | 0.24B | | 0.18B | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37B | 3.69B | 3.75B | 3.26B | 3.82B | 0.00B | 4.61B | 3.77B | 4.10B | 4.07B | 5.11B | 4.71B | 3.49B | 4.01B | 4.84B | 5.86B | 4.70B | 5.05B | 5.59B | 4.39B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.30B | 0.29B | 0.36B | 0.36B | 0.37B | 0.37B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70B | 12.68B | 13.52B | 13.51B | 13.52B | 14.91B | 14.77B | 15.83B | 15.61B | 15.96B | 15.37B | 15.38B | 16.91B | 16.89B | 17.18B | 16.16B | 17.11B | 17.66B | 18.50B | 19.38B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.39B | 0.39B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.34B | 0.33B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.31B | 0.22B | 0.22B | 0.22B | 0.22B | 0.17B | 0.17B | | | 0.18B | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.21B | 0.21B | 0.32B | 0.32B | 0.32B | 0.32B | 0.28B | 0.28B | 0.28B | 0.38B | 0.42B | 0.42B | 0.41B | 0.41B | 0.41B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27B | 4.30B | 4.31B | 4.43B | 4.49B | 4.52B | 5.55B | 4.70B | 4.77B | 4.83B | 4.92B | 5.12B | 5.27B | 5.32B | 6.34B | 5.58B | 5.74B | 5.81B | 5.89B | 5.97B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 1.28B | 0.46B | 1.17B | 1.18B | 1.32B | 0.48B | 1.79B | 0.50B | 0.51B | 0.37B | 0.45B | 0.44B | 0.55B | 0.84B | 0.60B | 0.44B | 0.99B | 0.48B | 0.47B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39B | 23.60B | 24.12B | 24.27B | 24.30B | 0.27B | 25.64B | 27.04B | 26.89B | 27.27B | 26.75B | 26.79B | 28.70B | 28.80B | 29.72B | 28.94B | 30.16B | 30.75B | 31.87B | 32.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.76B | 27.29B | 0.02B | 27.53B | 28.12B | 29.16B | 0.02B | 30.81B | 30.99B | 31.34B | 0.01B | 31.50B | 32.19B | 33.11B | 0.03B | 34.81B | 34.85B | 36.24B | 0.06B | 37.60B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.19B | 14.19B | 15.42B | 13.68B | 13.70B | 15.08B | 15.65B | 16.64B | 16.99B | 17.51B | 16.63B | 17.95B | 18.07B | 17.49B | 18.29B | 17.49B | 17.92B | 19.56B | 20.02B | 21.43B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03B | 11.11B | 11.11B | 11.44B | 11.49B | 11.60B | 11.62B | 11.99B | 12.03B | 12.10B | 12.07B | 12.43B | 12.39B | 12.08B | 12.39B | 13.43B | 13.67B | 13.57B | 13.61B | 14.13B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03B | 11.11B | 11.11B | 11.44B | 11.49B | 11.60B | 11.62B | 11.99B | 12.03B | 12.10B | 12.07B | 12.43B | 12.39B | 12.08B | 12.39B | 13.43B | 13.67B | 13.57B | 13.61B | 14.13B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.79B | 38.40B | 38.99B | 38.97B | 39.61B | 40.76B | 41.87B | 42.80B | 43.02B | 43.44B | 43.94B | 43.93B | 44.58B | 45.20B | 47.36B | 48.23B | 48.52B | 49.81B | 51.52B | 51.73B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 6.76B | 6.78B | -0.00B | 7.17B | 7.24B | 7.27B | 7.53B | -0.01B | -0.01B | 7.61B | 7.97B | 7.92B | -0.01B | 8.08B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |