|
Cash & Equivalents
|
0.52B | 0.56B | 0.36B | 0.33B | 0.24B | 0.85B | 0.80B | 0.95B | 1.12B | 1.36B | 1.20B | 1.09B | 1.02B | 1.11B | 1.02B | 0.83B | 0.84B | 0.88B | 0.83B | 0.96B | 1.74B | 1.61B | 2.54B | 1.65B | 1.45B | 1.81B | 1.55B | 1.64B | 1.43B | 1.36B | 1.14B | 0.99B | 0.93B | 0.94B | 1.36B | 1.40B | 1.31B | 1.14B | 1.20B | 1.51B | 1.49B |
|
Short-term Investments
|
| 1.08B | | | | 0.05B | | | 0.11B | 0.20B | 0.05B | 0.08B | 0.10B | 0.15B | 0.14B | 0.13B | 0.12B | 0.07B | 0.05B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.06B | 0.22B | 0.21B | 0.13B | 0.11B | 0.09B | 0.03B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.04B | 0.07B | 0.04B |
|
Cash & Current Investments
|
0.52B | 1.64B | 0.36B | 0.33B | 0.24B | 0.90B | 0.80B | 0.95B | 1.23B | 1.55B | 1.25B | 1.17B | 1.12B | 1.27B | 1.15B | 0.97B | 0.96B | 0.95B | 0.88B | 0.99B | 1.75B | 1.63B | 2.56B | 1.68B | 1.47B | 1.83B | 1.62B | 1.86B | 1.64B | 1.50B | 1.24B | 1.08B | 0.96B | 0.97B | 1.38B | 1.43B | 1.32B | 1.16B | 1.24B | 1.59B | 1.53B |
|
Receivables - Net
|
| 0.38B | | | 0.53B | 0.67B | 0.71B | 0.79B | 0.84B | 0.81B | 0.81B | 1.02B | 1.02B | 0.83B | 0.76B | 0.68B | 0.60B | 0.55B | 0.57B | 0.40B | 0.52B | 0.47B | 0.59B | 0.64B | 0.77B | 0.76B | 0.95B | 0.90B | 0.75B | 0.78B | 0.75B | 0.70B | 0.69B | 0.66B | 0.87B | 0.94B | 0.86B | 1.10B | 1.20B | 0.98B | 1.04B |
|
Receivables - Other
|
| 0.12B | | | 0.16B | 0.17B | 0.07B | 0.09B | 0.10B | 0.23B | 0.19B | 0.17B | 0.18B | 0.17B | 0.18B | 0.20B | 0.23B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.13B | 0.10B | 0.12B | 0.12B | 0.13B | 0.10B | 0.10B | 0.10B | 0.15B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.23B | 0.15B |
|
Receivables
|
| 0.50B | | | 0.69B | 0.83B | 0.78B | 0.88B | 0.94B | 1.04B | 1.00B | 1.20B | 1.19B | 1.00B | 0.94B | 0.89B | 0.82B | 0.66B | 0.67B | 0.51B | 0.61B | 0.56B | 0.68B | 0.74B | 0.86B | 0.88B | 1.05B | 1.02B | 0.87B | 0.91B | 0.85B | 0.81B | 0.80B | 0.81B | 1.00B | 1.07B | 1.01B | 1.24B | 1.35B | 1.20B | 1.19B |
|
Raw Materials
|
| 0.39B | | | 0.30B | 0.36B | 0.38B | 0.44B | 0.48B | 0.47B | 0.55B | 0.58B | 0.55B | 0.53B | 0.53B | 0.50B | 0.45B | 0.45B | 0.40B | 0.39B | 0.37B | 0.38B | 0.40B | 0.44B | 0.49B | 0.62B | 0.80B | 0.91B | 0.84B | 0.92B | 0.86B | 0.80B | 0.68B | 0.70B | 0.65B | 0.61B | 0.62B | 0.55B | 0.59B | 0.62B | 0.60B |
|
Work In Process
|
| 0.21B | | | 0.18B | 0.22B | 0.28B | 0.27B | 0.26B | 0.26B | 0.31B | 0.29B | 0.34B | 0.19B | 0.30B | 0.30B | 0.28B | 0.28B | 0.24B | 0.25B | 0.22B | 0.11B | 0.11B | 0.18B | 0.19B | 0.26B | 0.20B | 0.26B | 0.32B | 0.35B | 0.34B | 0.33B | 0.32B | 0.29B | 0.28B | 0.27B | 0.28B | 0.25B | 0.28B | 0.28B | 0.29B |
|
Finished Goods
|
| 0.17B | | | 0.17B | 0.23B | 0.25B | 0.24B | 0.26B | 0.30B | 0.35B | 0.33B | 0.34B | 0.35B | 0.30B | 0.27B | 0.28B | 0.30B | 0.30B | 0.22B | 0.23B | 0.32B | 0.30B | 0.28B | 0.38B | 0.53B | 0.74B | 0.58B | 0.49B | 0.39B | 0.40B | 0.43B | 0.40B | 0.35B | 0.33B | 0.32B | 0.38B | 0.41B | 0.41B | 0.40B | 0.46B |
|
Inventory
|
| 1.17B | | | 1.19B | 1.16B | 1.29B | 1.29B | 1.32B | 1.45B | 1.63B | 1.67B | 1.67B | 1.82B | 1.80B | 1.77B | 1.65B | 1.64B | 1.51B | 1.42B | 1.40B | 1.40B | 1.42B | 1.55B | 1.70B | 1.96B | 2.50B | 2.56B | 2.40B | 2.43B | 2.40B | 2.40B | 2.19B | 2.16B | 2.05B | 1.98B | 2.10B | 2.00B | 2.18B | 2.22B | 2.19B |
|
Prepaid Assets
|
| 0.33B | | | 0.27B | 0.28B | 0.42B | 0.35B | 0.22B | 0.27B | 0.27B | 0.28B | 0.26B | 0.32B | 0.28B | 0.25B | 0.24B | 0.29B | 0.28B | 0.26B | 0.30B | 0.29B | 0.24B | 0.23B | 0.25B | 0.36B | 0.43B | 0.42B | 0.44B | 0.42B | 0.46B | 0.38B | 0.42B | 0.47B | 0.45B | 0.42B | 0.45B | 0.51B | 0.44B | 0.39B | 0.37B |
|
Current Assets
|
| 2.57B | | | 3.62B | 3.18B | 3.40B | 3.58B | 3.80B | 4.24B | 4.15B | 4.28B | 4.19B | 4.33B | 4.11B | 3.82B | 3.64B | 3.53B | 3.33B | 3.18B | 4.05B | 4.52B | 4.89B | 4.20B | 4.29B | 5.03B | 5.60B | 5.86B | 5.35B | 5.25B | 4.95B | 4.67B | 4.37B | 4.41B | 4.88B | 4.90B | 4.87B | 4.91B | 5.21B | 5.40B | 5.28B |
|
Construction in Progress
|
| 0.48B | | | | 0.50B | | | | 0.39B | | | | 0.41B | | | | 0.32B | | | | 0.34B | | | | 0.29B | | | | 0.52B | | | | 0.57B | | | | 0.61B | | | |
|
Property, Plant & Equipment (Net)
|
| 9.39B | | | 9.61B | 9.32B | 9.43B | 9.24B | 9.28B | 9.14B | 9.03B | 8.56B | 8.36B | 8.33B | 8.33B | 8.27B | 7.93B | 7.92B | 7.16B | 7.29B | 7.25B | 7.19B | 6.93B | 6.98B | 6.68B | 6.62B | 6.82B | 6.46B | 6.25B | 6.49B | 6.43B | 6.45B | 6.53B | 6.79B | 6.58B | 6.50B | 6.72B | 6.39B | 6.50B | 6.67B | 6.63B |
|
Long-Term Investments
|
| 1.47B | | | 1.36B | 1.36B | 1.39B | 1.38B | 1.41B | 1.41B | 1.41B | 1.39B | 1.38B | 1.36B | 1.36B | 1.14B | 1.11B | 1.11B | 1.06B | 1.04B | 1.03B | 1.05B | 1.05B | 1.11B | 1.15B | 1.20B | 1.22B | 1.24B | 1.22B | 1.12B | 1.05B | 1.03B | 1.00B | 0.98B | 0.97B | 0.99B | 0.98B | 0.98B | 1.01B | 1.02B | 1.47B |
|
Goodwill
|
| 0.15B | | | 0.15B | 0.99B | | | | 0.15B | | | | 0.15B | | | | 0.15B | | | | 0.14B | | | | 0.14B | | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Intangibles
|
| 0.23B | | | | 0.34B | | | | 0.06B | | | | 0.06B | | | | 0.05B | | | | 0.04B | | | | 0.04B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Goodwill & Intangibles
|
| 0.38B | | | 0.15B | 1.33B | | | | 0.22B | | | | 0.21B | | | | 0.20B | | | | 0.19B | | | | 0.18B | | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Long-Term Deferred Tax
|
| 0.59B | | | 0.75B | 0.74B | 0.81B | 0.78B | 0.86B | 0.81B | 0.70B | 0.61B | 0.60B | 0.56B | 0.60B | 0.60B | 0.56B | 0.64B | 0.42B | 0.48B | 0.54B | 0.66B | 0.65B | 0.73B | 0.70B | 0.51B | 0.67B | 0.45B | 0.42B | 0.30B | 0.34B | 0.32B | 0.40B | 0.33B | 0.29B | 0.31B | 0.33B | 0.28B | 0.31B | 0.32B | 0.52B |
|
Other Non-Current Assets
|
| 1.40B | | | 1.53B | 1.67B | 1.67B | 1.69B | 1.75B | 1.72B | 1.70B | 1.64B | 1.61B | 1.48B | 1.48B | 1.46B | 1.38B | 1.41B | 1.23B | 1.31B | 1.37B | 1.44B | 1.40B | 1.42B | 1.39B | 1.66B | 1.66B | 1.69B | 1.62B | 1.59B | 1.60B | 1.65B | 1.62B | 1.65B | 1.60B | 1.60B | 1.64B | 1.50B | 1.54B | 1.53B | 1.54B |
|
Non-Current Assets
|
| -2.57B | | | 13.68B | 13.56B | 13.67B | 13.35B | 13.45B | 13.21B | 12.95B | 12.24B | 11.99B | 11.80B | 11.84B | 11.53B | 11.03B | 7.93B | 10.32B | 10.12B | 10.20B | 7.65B | 10.04B | 10.24B | 9.91B | 7.33B | 10.39B | 9.85B | 9.54B | 6.99B | 9.42B | 9.46B | 9.55B | 6.96B | 9.45B | 9.40B | 9.68B | 7.04B | 9.37B | 9.59B | 10.69B |
|
Assets
|
| | | | 17.30B | 16.74B | 17.08B | 16.93B | 17.25B | 17.45B | 17.10B | 16.52B | 16.18B | 16.13B | 15.96B | 15.35B | 14.67B | 14.63B | 13.65B | 13.30B | 14.25B | 14.86B | 14.93B | 14.44B | 14.20B | 15.03B | 15.99B | 15.71B | 14.88B | 14.76B | 14.37B | 14.13B | 13.92B | 14.15B | 14.33B | 14.31B | 14.54B | 14.06B | 14.57B | 14.99B | 15.97B |
|
Accounts Payables
|
| 1.38B | | | 1.25B | 1.46B | 1.43B | 1.51B | 1.62B | 1.90B | 1.81B | 1.75B | 1.71B | 1.66B | 1.50B | 1.52B | 1.42B | 1.48B | 1.28B | 1.25B | 1.36B | 1.40B | 1.28B | 1.39B | 1.48B | 1.67B | 1.65B | 1.75B | 1.59B | 1.76B | 1.49B | 1.49B | 1.47B | 1.71B | 1.59B | 1.62B | 1.54B | 1.80B | 1.63B | 1.63B | 1.62B |
|
Payables
|
| 1.38B | | | 1.25B | 1.46B | 1.43B | 1.51B | 1.62B | 1.90B | 1.81B | 1.75B | 1.71B | 1.66B | 1.50B | 1.52B | 1.42B | 1.48B | 1.28B | 1.25B | 1.36B | 1.40B | 1.28B | 1.39B | 1.48B | 1.67B | 1.65B | 1.75B | 1.59B | 1.76B | 1.49B | 1.49B | 1.47B | 1.71B | 1.59B | 1.62B | 1.54B | 1.80B | 1.63B | 1.63B | 1.62B |
|
Accumulated Expenses
|
| 0.31B | | | 0.43B | 0.46B | 0.42B | 0.45B | 0.45B | 0.46B | 0.42B | 0.42B | 0.42B | 0.40B | 0.38B | 0.41B | 0.40B | 0.41B | 0.35B | 0.39B | 0.41B | 0.40B | 0.36B | 0.38B | 0.38B | 0.38B | 0.36B | 0.34B | 0.33B | 0.34B | 0.33B | 0.34B | 0.34B | 0.36B | 0.33B | 0.36B | 0.36B | 0.36B | 0.32B | 0.35B | 0.37B |
|
Other Accumulated Expenses
|
| 0.56B | | | 0.39B | 0.71B | 0.57B | 0.49B | 0.38B | 0.41B | 0.29B | 0.35B | 0.32B | 0.35B | 0.44B | 0.43B | 0.48B | 0.49B | 0.43B | 0.45B | 0.41B | 0.53B | 0.55B | 0.54B | 0.55B | 0.52B | 0.59B | 0.57B | 0.57B | 0.48B | 0.54B | 0.53B | 0.50B | 0.58B | 0.75B | 0.74B | 0.71B | 0.79B | 0.67B | 0.68B | 0.73B |
|
Short term Debt
|
| 0.02B | | | 0.02B | 0.04B | 0.02B | 0.02B | 0.14B | 0.18B | 0.11B | 0.15B | 0.13B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.05B | 0.06B | 0.10B | 0.74B | 0.24B | 0.30B | 0.27B | 0.51B | 0.23B | 0.17B | 0.20B | 0.21B | 0.17B | 0.20B | 0.21B | 0.20B | 0.25B | 0.46B | 0.26B | 0.26B | 0.29B | 0.33B |
|
Current Taxes
|
| 0.14B | | | 0.11B | 0.15B | 0.18B | 0.14B | 0.17B | 0.28B | 0.33B | 0.32B | 0.42B | 0.43B | 0.40B | 0.10B | 0.08B | 0.10B | 0.08B | 0.10B | 0.06B | 0.09B | 0.09B | 0.13B | 0.22B | 0.37B | 0.36B | 0.34B | 0.30B | 0.23B | 0.21B | 0.07B | 0.11B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.09B | 0.25B | 0.34B |
|
Total Current Liabilities
|
| 2.40B | | | 2.21B | 2.82B | 2.62B | 2.61B | 2.77B | 3.25B | 2.98B | 3.01B | 3.00B | 2.92B | 2.80B | 2.53B | 2.46B | 2.56B | 2.22B | 2.24B | 2.30B | 2.76B | 3.22B | 2.67B | 2.93B | 3.22B | 3.47B | 3.24B | 2.95B | 3.00B | 2.79B | 2.60B | 2.62B | 3.03B | 3.04B | 3.17B | 3.46B | 3.40B | 3.04B | 3.27B | 3.39B |
|
Non-Current Debt
|
| 0.21B | | | 1.46B | 1.42B | 1.43B | 1.42B | 1.38B | 1.39B | 1.45B | 1.92B | 1.82B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 2.54B | 2.46B | 2.21B | 2.22B | 1.72B | 1.73B | 1.73B | 1.73B | 1.73B | 1.81B | 1.81B | 1.81B | 1.81B | 1.73B | 2.47B | 2.47B | 2.47B | 2.47B | 2.57B | 2.57B | 2.58B |
|
Non-Current Deffered Revenue
|
| 0.08B | | | | 0.08B | | | | 0.07B | | | | 0.06B | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.01B | | | |
|
Pension
|
| 0.36B | | | 1.58B | 1.85B | 1.81B | 1.75B | 1.70B | 2.34B | 2.22B | 1.58B | 1.21B | 1.41B | 1.39B | 1.39B | 1.39B | 1.50B | 1.46B | 1.60B | 1.57B | 1.49B | 1.39B | 0.68B | 0.65B | 0.65B | 0.64B | 0.63B | 0.62B | 0.48B | 0.47B | 0.45B | 0.44B | 0.44B | 0.44B | 0.43B | 0.42B | 0.41B | 0.41B | 0.40B | 0.39B |
|
Minority Interest
|
| 2.07B | | | 2.15B | 2.04B | 2.29B | 2.25B | 2.26B | 2.27B | 2.15B | 2.08B | 2.07B | 1.97B | 1.93B | 1.96B | 1.87B | 1.77B | 1.54B | 1.62B | 1.62B | 1.71B | 1.62B | 1.65B | 1.58B | 1.61B | 1.68B | 1.63B | 1.52B | 1.51B | 1.61B | 1.62B | 1.58B | 1.59B | 1.54B | 1.52B | | | 0.10B | 0.10B | 0.09B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 0.24B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.18B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.60B | | | 0.61B | 0.60B | 0.64B | 0.63B | 0.69B | 1.17B | 0.63B | 0.66B | 0.70B | 0.53B | 0.61B | 0.54B | 0.49B | 0.61B | 0.55B | 0.56B | 0.55B | 0.74B | 0.92B | 1.20B | 1.28B | 1.05B | 1.79B | 0.87B | 0.81B | 1.03B | 1.12B | 0.91B | 0.93B | 1.09B | 0.93B | 0.95B | 1.01B | 0.84B | 0.85B | 0.86B | 1.21B |
|
Total Non-Current Liabilities
|
| 4.30B | | | 7.57B | 8.44B | 8.27B | 8.10B | 8.45B | 9.48B | 8.95B | 8.75B | 8.20B | 8.02B | 8.26B | 7.96B | 7.77B | 5.59B | 7.29B | 7.41B | 8.68B | 5.35B | 9.13B | 7.82B | 7.46B | 5.02B | 7.94B | 7.55B | 7.18B | 4.31B | 6.96B | 6.76B | 6.90B | 4.27B | 7.87B | 7.94B | 8.29B | 4.53B | 7.81B | 7.89B | 8.33B |
|
Total Liabilities
|
-11.79B | 4.90B | -11.81B | -11.85B | 8.18B | 9.04B | 8.91B | 8.73B | 9.14B | 10.65B | 9.58B | 9.41B | 8.90B | 8.54B | 8.87B | 8.49B | 8.26B | 8.74B | 7.84B | 7.98B | 9.23B | 9.84B | 10.06B | 9.02B | 8.74B | 8.74B | 9.73B | 8.42B | 7.99B | 8.17B | 8.07B | 7.67B | 7.83B | 8.31B | 8.79B | 8.89B | 9.29B | 8.91B | 8.66B | 8.76B | 9.54B |
|
Total Debt
|
| 0.23B | | | 1.48B | 1.46B | 1.45B | 1.44B | 1.52B | 1.57B | 1.56B | 2.07B | 1.95B | 1.88B | 1.89B | 1.88B | 1.87B | 1.87B | 1.88B | 1.85B | 2.60B | 2.57B | 2.96B | 2.45B | 2.02B | 2.00B | 2.24B | 1.96B | 1.89B | 2.01B | 2.02B | 1.97B | 2.01B | 1.95B | 2.67B | 2.72B | 2.93B | 2.73B | 2.83B | 2.86B | 2.91B |
|
Common Equity
|
11.79B | 11.51B | 11.81B | 11.85B | 9.11B | 7.70B | 8.16B | 8.20B | 8.12B | 6.80B | 7.52B | 7.11B | 7.29B | 7.59B | 7.08B | 6.86B | 6.41B | 5.89B | 5.81B | 5.32B | 5.02B | 5.02B | 4.87B | 5.42B | 5.46B | 6.28B | 6.26B | 7.29B | 6.89B | 6.59B | 6.30B | 6.46B | 6.09B | 5.84B | 5.53B | 5.42B | 5.25B | 5.16B | 5.82B | 6.13B | 6.34B |
|
Shareholder's Equity
|
11.79B | 11.51B | 11.81B | 11.85B | 9.11B | 7.70B | 8.16B | 8.20B | 8.12B | 6.80B | 7.52B | 7.11B | 7.29B | 7.59B | 7.08B | 6.86B | 6.41B | 5.89B | 5.81B | 5.32B | 5.02B | 5.02B | 4.87B | 5.42B | 5.46B | 6.28B | 6.26B | 7.29B | 6.89B | 6.59B | 6.30B | 6.46B | 6.09B | 5.84B | 5.53B | 5.42B | 5.25B | 5.16B | 5.82B | 6.13B | 6.34B |
|
Liabilities and Shareholders Equity
|
| | | | 17.30B | 16.74B | 17.08B | 16.93B | 17.25B | 17.45B | 17.10B | 16.52B | 16.18B | 16.13B | 15.96B | 15.35B | 14.67B | 14.63B | 13.65B | 13.30B | 14.25B | 14.86B | 14.93B | 14.44B | 14.20B | 15.03B | 15.99B | 15.71B | 14.88B | 14.76B | 14.37B | 14.13B | 13.92B | 14.15B | 14.33B | 14.31B | 14.54B | 14.06B | 14.57B | 14.99B | 15.97B |
|
Retained Earnings
|
| -1.60B | | | -4.48B | -3.77B | -3.80B | -3.80B | -4.03B | -5.18B | -4.53B | -4.97B | -4.74B | -4.57B | -4.83B | -4.71B | -4.85B | -4.97B | -4.90B | -5.28B | -5.55B | -5.63B | -5.88B | -5.69B | -5.93B | -4.59B | -5.07B | -4.25B | -3.64B | -3.54B | -3.65B | -3.39B | -3.55B | -3.65B | -3.63B | -3.74B | -4.74B | -5.11B | -4.93B | -4.76B | -4.77B |
|
Treasury Shares
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |