|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.31B | 12.63B | 12.96B | 13.28B | 13.56B | 13.89B | 14.24B | 14.59B | 14.93B | 15.23B | 15.54B | 15.85B | 16.17B | 17.45B | 17.89B | 18.18B | 17.53B | 17.85B | 18.23B | 18.50B |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.40B | 1.13B | 0.07B | 0.14B | 1.13B | 1.20B | 0.21B | 1.68B | 0.60B | 0.13B | 0.86B | 0.15B | 0.48B | 0.55B | 2.07B | 2.15B | 0.67B | 0.06B | 0.76B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.93B | 0.91B | 1.01B | 1.00B | 1.06B | 1.00B | 1.99B | 1.98B | 1.97B | 2.80B | 2.66B | 2.72B | 1.52B | 1.36B | 1.42B | 1.66B | 1.35B | 1.40B | 1.31B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | 0.04B | 0.05B | 0.06B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.05B | 0.07B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 0.95B | 0.94B | 1.05B | 1.01B | 1.08B | 1.04B | 2.04B | 2.00B | 2.01B | 2.85B | 2.72B | 2.75B | 1.57B | 1.42B | 1.49B | 1.69B | 1.41B | 1.47B | 1.43B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.10B | 0.13B | 0.16B | 0.14B | 0.14B | 0.19B | 0.37B | 0.38B | 0.20B | 0.37B | 0.45B | 0.32B | 0.24B | 0.26B | 0.27B | 0.27B | 0.24B | 0.27B | 0.28B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.13B | 0.16B | 0.17B | 0.15B | 0.17B | 0.23B | 0.32B | 0.21B | 0.27B | 0.22B | 0.27B | 0.28B | 0.27B | 0.23B | 0.25B | 0.20B | 0.18B | 0.17B | 0.21B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.56B | 2.34B | 1.40B | 1.43B | 2.50B | 2.62B | 2.88B | 4.55B | 3.15B | 3.79B | 4.44B | 3.80B | 2.76B | 2.64B | 4.26B | 4.51B | 2.61B | 2.12B | 2.70B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.20B | 29.14B | 29.14B | 29.11B | 28.93B | 29.08B | 29.30B | 29.31B | 29.26B | 29.19B | 29.66B | 30.34B | 30.89B | 32.09B | 32.35B | 32.63B | 34.31B | 36.45B | 36.70B | 37.97B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24B | 5.18B | 5.16B | 5.18B | 5.16B | 5.13B | 5.12B | 5.08B | 5.13B | 5.11B | 5.12B | 5.07B | 5.07B | 5.07B | 5.05B | 5.00B | 4.64B | 4.64B | 4.61B | 4.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | 0.46B | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.96B | 7.69B | 7.61B | 7.53B | 7.44B | 7.36B | 7.28B | 7.48B | 7.40B | 7.28B | 7.63B | 7.49B | 7.36B | 7.66B | 7.57B | 7.46B | 7.59B | 7.50B | 7.40B | 7.30B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.06B | 1.10B | 1.10B | 1.20B | 1.20B | 1.18B | 1.22B | 1.28B | 1.32B | 1.36B | 1.34B | 1.32B | 1.36B | 1.42B | 1.45B | 1.57B | 1.55B | 1.58B | 1.66B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97B | 43.06B | 43.01B | 42.92B | 13.42B | 42.77B | 42.88B | 43.10B | 13.21B | 42.90B | 43.77B | 44.23B | 12.70B | 46.18B | 46.39B | 46.53B | 11.06B | 50.14B | 50.29B | 51.14B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.04B | 44.63B | 45.34B | 44.32B | 44.16B | 45.26B | 45.51B | 45.98B | 47.61B | 46.05B | 47.55B | 48.67B | 48.43B | 48.94B | 49.02B | 50.79B | 52.63B | 52.75B | 52.41B | 53.84B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.36B | 0.77B | 0.46B | 0.48B | 0.54B | 0.61B | 1.67B | 1.75B | 1.58B | 2.50B | 2.61B | 2.33B | 1.26B | 1.15B | 1.36B | 1.38B | 1.04B | 1.19B | 1.14B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | 1.04B | | 0.35B | | | | 0.72B | | 0.63B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.36B | 0.77B | 0.50B | 0.48B | 0.54B | 0.61B | 1.67B | 1.75B | 1.58B | 3.54B | 2.61B | 2.68B | 1.26B | 1.15B | 1.36B | 2.10B | 1.04B | 1.82B | 1.14B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.13B | 1.04B | 0.96B | 0.94B | 0.85B | 1.00B | 1.24B | 1.03B | 1.10B | 1.43B | 1.53B | 1.27B | 0.95B | 1.22B | 1.17B | 1.28B | 1.08B | 1.23B | 1.20B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 0.63B | 0.63B | 0.39B | 0.89B | 2.14B | 2.14B | 2.02B | 2.02B | 1.62B | 0.88B | 0.88B | 0.32B | 1.63B | 2.88B | 0.12B | 0.10B | 2.79B | 1.54B | 2.28B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97B | 2.12B | 2.44B | 1.86B | 2.32B | 3.54B | 3.76B | 4.94B | 4.97B | 4.31B | 5.84B | 5.02B | 4.89B | 4.02B | 5.38B | 5.53B | 5.83B | 4.98B | 4.70B | 4.72B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.15B | 21.85B | 22.32B | 21.95B | 21.45B | 21.09B | 21.09B | 20.34B | 21.65B | 20.80B | 20.80B | 22.53B | 21.93B | 22.79B | 21.53B | 22.77B | 23.38B | 24.10B | 24.10B | 24.82B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | 2.90B | 2.87B | 2.83B | 2.81B | 2.77B | 2.75B | 2.72B | 2.68B | 2.65B | 2.61B | 2.59B | 2.56B | 2.54B | 2.53B | 2.50B | 2.49B | 2.48B | 2.45B | 2.44B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.60B | 1.73B | 1.85B | 1.92B | 2.06B | 2.18B | 2.23B | 2.45B | 2.57B | 2.55B | 2.64B | 2.89B | 3.18B | 3.33B | 3.50B | 3.85B | 4.00B | 4.11B | 4.31B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.80B | 3.77B | 3.76B | 1.22B | 4.10B | 4.21B | 4.55B | 4.44B | 4.40B | 4.53B | 4.58B | 4.68B | 0.45B | 4.58B | 4.65B | 4.68B | 4.74B | 4.76B | 5.12B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | -3.76B | -3.75B | -3.73B | 3.88B | -4.05B | -4.17B | -4.27B | 3.77B | -4.35B | -4.46B | -4.30B | 3.79B | -0.18B | -4.30B | -4.38B | 3.62B | 33.08B | 32.90B | 36.29B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.29B | 0.29B | 0.05B | 0.07B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 40.23B | 37.82B | 37.66B | 41.41B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.29B | 22.48B | 22.95B | 22.34B | 22.34B | 23.23B | 23.23B | 22.36B | 23.68B | 22.43B | 21.68B | 23.41B | 22.24B | 24.41B | 24.41B | 22.89B | 23.48B | 26.89B | 25.63B | 27.11B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36B | 15.26B | 15.08B | 14.90B | 14.58B | 14.47B | 14.27B | 13.92B | 14.10B | 13.97B | 13.84B | 13.91B | 14.04B | 14.32B | 14.21B | 14.34B | 12.40B | 14.93B | 14.75B | 12.43B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36B | 15.26B | 15.08B | 14.90B | 14.58B | 14.47B | 14.27B | 13.92B | 14.10B | 13.97B | 13.84B | 13.91B | 14.04B | 14.32B | 14.21B | 14.34B | 12.40B | 14.93B | 14.75B | 12.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.04B | 44.63B | 45.34B | 44.32B | 44.16B | 45.26B | 45.51B | 45.98B | 47.61B | 46.05B | 47.55B | 48.67B | 48.43B | 48.94B | 49.02B | 50.79B | 52.63B | 52.75B | 52.41B | 53.84B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.04B | 0.04B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.20B | -0.18B | -0.16B | -0.10B | -12.82B | -13.02B | -0.11B | -13.24B | -0.03B | -13.50B | -0.03B | -13.27B | -12.89B | -12.98B | 0.05B | | 0.01B | 0.01B | -12.30B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B |