|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.63B | 0.17B | 0.09B | 0.34B | 0.12B | 0.11B | 0.11B | 0.28B | 0.59B | 0.13B | 0.50B | 1.60B | 1.54B | 0.18B | 1.12B | 1.45B | 1.05B | 0.27B | 1.76B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.23B | 0.12B | 0.12B | 0.53B | 0.46B | 0.28B | 0.10B | 0.23B | 0.15B | 0.10B | 0.09B | 0.23B | 0.18B | 0.11B | 0.11B | 0.26B | 0.22B | 0.17B | 0.14B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.86B | 0.29B | 0.21B | 0.87B | 0.57B | 0.39B | 0.21B | 0.51B | 0.74B | 0.23B | 0.59B | 1.83B | 1.72B | 0.29B | 1.24B | 1.71B | 1.27B | 0.44B | 1.90B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.12B | 1.02B | 1.19B | 1.20B | 1.20B | 1.37B | 1.43B | 1.11B | 1.35B | 1.31B | 1.34B | 1.24B | 1.19B | 1.25B | 1.39B | 1.13B | 1.34B | 1.33B | 1.43B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.08B | | | | 0.12B | | | | 0.08B | | | 0.35B | 0.35B | 0.03B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.12B | 1.08B | 1.19B | 1.20B | 1.20B | 1.46B | 1.43B | 1.11B | 1.35B | 1.44B | 1.34B | 1.24B | 1.19B | 1.33B | 1.39B | 1.13B | 1.69B | 1.68B | 1.45B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.59B | 0.63B | 0.51B | 0.65B | 0.87B | 0.80B | 0.58B | 0.62B | 0.69B | 0.71B | 0.62B | 0.62B | 0.64B | 0.67B | 0.62B | 0.67B | 0.72B | 0.76B | 0.71B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.04B | 0.31B | 0.05B | 0.05B | 0.36B | 0.36B | 0.07B | 0.26B | 0.05B | 0.55B | 0.54B | 0.50B | 0.72B | 0.75B | 0.06B | 1.14B | 1.07B | 0.70B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15B | 4.49B | 4.24B | 4.02B | 4.84B | 5.09B | 5.14B | 4.25B | 4.20B | 4.40B | 4.07B | 4.49B | 5.70B | 5.47B | 4.33B | 5.37B | 5.67B | 5.68B | 5.01B | 5.88B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | | | 4.85B | 4.72B | 5.96B | 6.61B | 8.02B | 8.09B | 9.44B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.14B | 44.73B | 45.46B | 45.84B | 46.53B | 47.29B | 48.25B | 48.90B | 49.66B | 50.61B | 51.64B | 52.77B | 53.89B | 55.32B | 57.20B | 58.81B | 60.75B | 63.13B | 65.64B | 67.81B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39B | 3.45B | 3.63B | 3.49B | 3.23B | 3.08B | 3.23B | 3.37B | 3.46B | 3.39B | 3.60B | 3.75B | 3.79B | 3.95B | 3.90B | 3.89B | 4.09B | 4.27B | 4.39B | 4.34B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 0.07B | 2.74B | 0.09B | 2.96B | 0.09B | 0.39B | 0.47B | 2.63B | 0.52B | 2.80B | 0.09B | 2.75B | 0.06B | 0.52B | 0.73B | 2.84B | 0.06B | 1.04B | 0.07B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.63B | 53.03B | 53.61B | 53.96B | 54.48B | 54.88B | 56.04B | 56.69B | 57.46B | 58.47B | 60.01B | 61.10B | 62.23B | 63.82B | 65.71B | 67.38B | 69.67B | 73.47B | 76.36B | 78.95B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.78B | 57.52B | 57.85B | 57.98B | 59.32B | 59.98B | 61.19B | 60.95B | 61.66B | 62.87B | 64.08B | 65.58B | 67.93B | 69.29B | 70.03B | 72.75B | 75.34B | 79.15B | 81.37B | 84.83B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.32B | 1.41B | 1.26B | 1.59B | 1.59B | 1.80B | 1.34B | 1.31B | 1.45B | 1.67B | 1.46B | 1.55B | 1.71B | 1.78B | 1.94B | 2.10B | 2.33B | 2.31B | 2.26B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.75B | 1.00B | 1.00B | 0.14B | 0.16B | 0.81B | 1.08B | 0.54B | | 0.79B | 0.46B | 0.80B | 0.10B | 0.69B | 0.72B | 0.82B | 1.33B | 1.55B | 1.48B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.25B | 0.27B | 0.27B | 0.27B | 0.27B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.31B | 0.31B | 0.33B | 0.34B | 0.34B | 0.35B | 0.37B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.24B | 0.22B | 0.24B | 0.23B | 0.29B | 0.25B | 0.29B | 0.30B | 0.33B | 0.28B | 0.33B | 0.32B | 0.41B | 0.34B | 0.42B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.44B | 0.46B | 0.43B | 0.55B | 0.55B | 0.55B | 0.49B | 0.62B | 0.71B | 0.72B | 0.67B | 0.68B | 0.72B | 0.64B | 0.62B | 0.57B | 1.31B | 0.60B | 0.58B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.75B | 1.00B | 1.00B | 0.14B | 0.65B | 0.81B | 1.08B | 1.05B | 1.05B | 0.79B | 0.55B | 0.80B | 0.10B | 0.69B | 1.10B | 0.82B | 1.33B | 0.50B | 1.48B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.21B | 0.11B | 0.11B | 0.11B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.55B | 0.57B | 0.69B | 0.41B | 0.55B | 0.57B | 0.68B | 0.41B | 0.54B | 0.56B | 0.64B | 0.36B | 0.49B | 0.54B | 0.63B | 0.36B | 0.53B | 0.58B | 0.70B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.27B | 0.36B | 0.68B | 0.60B | 0.42B | 0.36B | 0.49B | 0.46B | 0.53B | 0.56B | 0.78B | 0.83B | 0.85B | 0.81B | 0.89B | 0.76B | 0.71B | 0.70B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95B | 5.76B | 5.05B | 5.35B | 4.87B | 4.90B | 6.08B | 5.66B | 5.23B | 5.07B | 5.65B | 5.21B | 5.90B | 5.86B | 6.46B | 6.74B | 5.89B | 7.15B | 7.09B | 7.64B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | 1.27B | 1.26B | 1.30B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.48B | 20.98B | 21.78B | 21.53B | 23.20B | 23.31B | 22.81B | 22.82B | 24.02B | 24.91B | 24.91B | 26.40B | 27.72B | 27.47B | 6.34B | 29.40B | 31.10B | 32.03B | 31.83B | 34.55B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.19B | 0.18B | 0.18B | 0.17B | 0.04B | 0.06B | 0.06B | 0.06B | 0.15B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.52B | 0.31B | 0.26B | 0.26B | 0.26B | 0.39B | 0.34B | 0.35B | 0.35B | 0.47B | 0.36B | 0.37B | 0.37B | 0.48B | 0.35B | 0.36B | 0.37B | 0.36B | 0.29B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 1.41B | 1.15B | 1.09B | 1.05B | 1.21B | 1.04B | 1.24B | 0.97B | 0.93B | 1.04B | 0.98B | 1.19B | 1.13B | 0.87B | 1.11B | 0.94B | 0.77B | 0.79B | 0.76B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | 4.91B | 4.89B | 4.82B | 4.71B | 4.76B | 4.76B | 4.73B | 4.66B | 4.70B | 4.88B | 5.11B | 5.28B | 5.48B | 5.32B | 5.37B | 5.74B | 5.93B | 6.00B | 5.92B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 0.21B | 3.15B | 3.21B | 0.14B | 15.38B | 3.38B | 15.65B | 3.29B | 3.33B | 3.22B | 3.25B | 3.39B | 3.43B | 3.71B | 16.81B | 3.80B | 3.85B | 3.89B | 18.83B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.77B | 57.36B | -3.12B | 54.89B | 59.28B | 44.63B | -3.35B | 45.35B | 58.40B | 59.58B | -3.18B | 62.37B | 64.60B | 65.92B | -3.68B | 55.97B | 71.60B | 54.12B | -3.85B | 42.19B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.83B | 57.57B | 0.04B | 58.10B | 59.42B | 60.01B | 0.04B | 61.00B | 61.70B | 62.91B | 0.04B | 65.63B | 67.99B | 69.35B | 0.03B | 72.78B | 75.40B | 57.97B | 0.03B | 61.02B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.22B | 22.73B | 22.78B | 22.53B | 23.34B | 23.96B | 23.63B | 23.90B | 25.07B | 25.96B | 25.70B | 26.95B | 28.52B | 27.57B | 7.03B | 30.50B | 31.92B | 33.36B | 32.33B | 36.03B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.05B | -0.12B | -0.12B | -0.10B | -0.04B | -0.09B | -0.06B | -0.04B | -0.04B | -0.05B | -0.04B | -0.07B | -0.07B | -0.07B | -0.03B | -0.07B | 21.18B | 23.61B | 23.81B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.07B | -0.07B | -0.12B | -0.05B | -0.06B | -0.09B | -0.06B | -0.08B | -0.04B | -0.05B | -0.07B | -0.03B | -0.04B | -0.04B | -0.03B | -0.04B | 21.18B | 23.61B | 23.81B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.78B | 57.52B | 57.85B | 57.98B | 59.32B | 59.98B | 61.19B | 60.95B | 61.66B | 62.87B | 64.08B | 65.58B | 67.93B | 69.29B | 70.03B | 72.75B | 75.34B | 79.15B | 81.37B | 84.83B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | -0.13B | 6.57B | 6.69B | 6.75B | -0.09B | -0.09B | 7.37B | 7.37B | 7.74B | -0.09B | -0.07B | -0.07B | 8.41B | -0.07B | -0.07B | -0.07B | -0.07B | -0.06B | 9.39B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.54B | 0.54B | 0.54B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.56B | 0.56B | 0.57B | 0.57B | 0.58B | 0.59B | 0.59B | 0.62B | 0.62B |