|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.13B | 0.11B | 0.14B | 0.18B | 0.14B | 0.12B | 0.21B | 0.21B | 0.15B | 0.13B | 0.14B | 0.16B | 0.14B | 0.12B | 0.17B | 0.24B | 0.20B | 0.15B | 0.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.06B | 0.06B | 0.12B | 0.10B | 0.08B | 0.08B | 0.17B | 0.12B | 0.08B | 0.08B | 0.00B | 0.10B | 0.07B | 0.08B | 0.01B | 0.12B | 0.08B | 0.09B | 0.02B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.19B | 0.17B | 0.26B | 0.29B | 0.22B | 0.20B | 0.38B | 0.33B | 0.23B | 0.21B | 0.15B | 0.27B | 0.21B | 0.20B | 0.18B | 0.36B | 0.28B | 0.24B | 0.30B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.10B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.06B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.30B | 0.35B | 0.44B | 0.44B | 0.41B | 0.54B | 0.66B | 0.51B | 0.41B | 0.41B | 0.49B | 0.42B | 0.36B | 0.37B | 0.49B | 0.49B | 0.44B | 0.43B | 0.61B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.37B | | | | 0.32B | | | | 0.41B | | | | 0.42B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57B | 9.71B | 9.96B | 10.25B | 10.39B | 10.59B | 10.88B | 11.13B | 11.29B | 11.59B | 11.85B | 12.10B | 12.26B | 12.52B | 12.82B | 13.14B | 13.32B | 13.58B | 13.90B | 14.26B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.06B | | | | 0.04B | | | | 7.58B | | | | 8.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.35B | 2.35B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.35B | 2.35B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.04B | | | | 0.18B | | | | 0.14B | | | | 0.08B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.04B | 0.04B | 1.43B | 1.51B | 0.05B | 0.05B | 0.03B | 0.16B | 0.01B | 0.04B | 1.77B | 0.10B | 0.09B | 1.90B | 0.11B | 0.00B | 2.06B | 2.05B | 0.05B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.47B | 13.63B | 13.88B | 14.22B | 14.43B | 14.63B | 14.74B | 15.06B | 15.31B | 15.70B | 16.02B | 16.35B | 16.63B | 16.89B | 17.19B | 17.54B | 17.83B | 18.11B | 18.46B | 18.85B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.82B | 13.93B | 14.24B | 14.66B | 14.88B | 15.05B | 15.28B | 15.72B | 15.82B | 16.10B | 16.43B | 16.84B | 17.05B | 17.25B | 17.56B | 18.03B | 18.33B | 18.55B | 18.89B | 19.46B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.16B | 0.19B | 0.16B | 0.19B | 0.22B | 0.24B | 0.16B | 0.18B | 0.19B | 0.22B | 0.16B | 0.20B | 0.23B | 0.26B | 0.18B | 0.20B | 0.20B | 0.28B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.08B | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.03B | 0.03B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | 0.08B | 0.08B | | | 0.08B | 0.08B | | | 0.09B | 0.09B | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.15B | 0.18B | 0.27B | 0.23B | 0.21B | 0.23B | 0.34B | 0.25B | 0.21B | 0.21B | 0.32B | 0.26B | 0.22B | 0.25B | 0.40B | 0.28B | 0.20B | 0.23B | 0.30B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.04B | 0.11B | 0.12B | 0.12B | 0.04B | 0.14B | 0.13B | 0.11B | 0.05B | 0.08B | 0.13B | 0.13B | 0.06B | 0.09B | 0.14B | 0.12B | 0.07B | 0.15B | 0.17B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.06B | 0.13B | 0.13B | 0.12B | 0.15B | 0.20B | 0.20B | 0.20B | 0.22B | 0.07B | 0.07B | 0.07B | 0.03B | 0.14B | 0.14B | 0.13B | 0.14B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.04B | 0.10B | 0.10B | 0.08B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.47B | 0.52B | 0.68B | 0.68B | 0.54B | 0.85B | 1.02B | 0.80B | 0.77B | 0.90B | 0.80B | 0.68B | 0.63B | 0.68B | 0.97B | 0.76B | 0.60B | 0.73B | 0.76B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55B | 5.65B | 5.60B | 5.82B | 5.87B | 6.09B | 6.17B | 6.42B | 6.48B | 6.62B | 6.46B | 6.83B | 6.86B | 7.01B | 7.23B | 7.37B | 7.52B | 7.62B | 7.74B | 8.16B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.06B | 0.06B | 0.05B | 0.05B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.35B | 1.35B | 1.41B | 1.48B | 1.51B | 1.30B | 1.35B | 1.41B | 1.46B | 1.49B | 1.63B | 1.73B | 1.76B | 1.79B | 1.83B | 1.97B | 2.00B | 2.01B | 2.09B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B | 0.06B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97B | 9.10B | 9.11B | 9.47B | 9.62B | 9.70B | 9.91B | 10.34B | 10.28B | 10.49B | 10.51B | 10.92B | 10.97B | 11.09B | 11.36B | 11.80B | 11.84B | 11.81B | 12.02B | 12.55B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01B | 9.10B | 9.11B | 9.47B | 9.62B | 9.70B | 9.94B | 10.34B | 10.30B | 10.49B | 10.51B | 10.95B | 10.97B | 11.09B | 11.38B | 11.83B | 11.87B | 11.83B | 12.08B | 12.61B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63B | 5.73B | 5.66B | 5.95B | 6.00B | 6.21B | 6.32B | 6.62B | 6.68B | 6.81B | 6.67B | 6.89B | 6.92B | 7.08B | 7.26B | 7.51B | 7.67B | 7.76B | 7.88B | 8.18B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | 4.84B | 5.13B | 5.18B | 5.26B | 5.34B | 5.34B | 5.38B | 5.52B | 5.61B | 5.92B | 5.90B | 6.08B | 6.16B | 6.18B | 6.20B | 6.46B | 6.72B | 6.82B | 6.86B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | 4.84B | 5.13B | 5.18B | 5.26B | 5.34B | 5.34B | 5.38B | 5.52B | 5.61B | 5.92B | 5.90B | 6.08B | 6.16B | 6.18B | 6.20B | 6.46B | 6.72B | 6.82B | 6.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.82B | 13.93B | 14.24B | 14.66B | 14.88B | 15.05B | 15.28B | 15.72B | 15.82B | 16.10B | 16.43B | 16.84B | 17.05B | 17.25B | 17.56B | 18.03B | 18.33B | 18.55B | 18.89B | 19.46B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 305.00 | 604.00 | 0.00B | 0.00B | 971.00 | 48.00 | 0.00B | 0.00B | 30.00 | 73.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.40B | 1.39B | 1.43B | 1.50B | 1.58B | 1.57B | 1.53B | 1.65B | 1.74B | 1.74B | 1.71B | 1.89B | 1.96B | 1.94B | 1.95B | 2.14B | 2.25B | 2.24B | 2.28B |