|
Cash & Equivalents
|
0.03B | 0.04B | 0.07B | 2.76B | 5.90B | 6.98B | 8.74B | 8.97B | 9.60B | 8.14B | 9.09B | 7.72B | 8.35B | 7.91B | 7.40B | 9.22B | 8.40B | 7.56B | 6.33B | 6.22B | 5.10B | 4.74B | 6.09B | 8.45B | 9.30B | 9.01B | 3.55B | 8.02B | 7.29B | 4.90B | 5.17B | 10.65B | 39.92B | 41.14B | 6.02B | 7.89B | 8.45B | 9.76B | 8.55B | 12.18B | 9.75B | 6.10B | 8.52B | 11.83B | 9.20B | 6.71B | 8.76B | 13.29B | 12.81B | 18.07B | 13.13B | 7.26B | 5.52B | 5.17B | 6.47B | 5.63B |
|
Short-term Investments
|
| | | | 2.08B | 0.50B | 0.01B | 0.62B | 0.30B | 0.96B | 1.16B | 0.01B | 0.03B | 0.02B | 0.88B | 0.03B | 0.01B | 1.04B | 1.68B | 1.73B | 1.32B | 1.51B | 1.12B | 1.11B | 0.49B | 0.47B | 0.20B | 0.77B | 0.77B | 0.19B | 0.24B | | | | 0.02B | 0.06B | 0.03B | 0.02B | 0.05B | 0.07B | 0.08B | 1.47B | 1.44B | 0.05B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | | 0.04B |
|
Cash & Current Investments
|
0.03B | 0.04B | 0.07B | 2.76B | 7.98B | 7.48B | 8.75B | 9.60B | 9.89B | 9.10B | 10.25B | 7.73B | 8.37B | 7.92B | 8.28B | 9.25B | 8.41B | 8.60B | 8.00B | 7.95B | 6.42B | 6.25B | 7.21B | 9.55B | 9.79B | 9.47B | 3.74B | 8.79B | 8.06B | 5.09B | 5.42B | 10.65B | 39.92B | 41.14B | 6.04B | 7.95B | 8.48B | 9.78B | 8.60B | 12.25B | 9.83B | 7.57B | 9.96B | 11.88B | 9.23B | 6.72B | 8.77B | 13.29B | 12.82B | 18.07B | 13.16B | 7.29B | 5.55B | 5.18B | 6.47B | 5.67B |
|
Receivables - Net
|
| | | | 4.30B | 4.30B | 3.75B | 3.80B | 3.85B | 3.65B | 3.68B | 3.59B | 3.73B | 4.21B | 4.37B | 4.57B | 4.73B | 4.75B | 5.05B | 5.00B | 4.76B | 4.68B | 4.86B | 4.89B | 5.09B | 5.84B | 5.79B | 5.78B | 5.38B | 5.68B | 5.48B | 5.53B | 5.43B | 6.36B | 8.35B | 8.42B | 8.82B | 9.59B | 9.91B | 9.28B | 9.98B | 10.73B | 11.24B | 10.74B | 11.25B | 11.47B | 11.49B | 11.41B | 11.15B | 11.95B | 11.72B | 11.47B | 10.92B | 12.48B | 12.64B | 12.77B |
|
Receivables - Other
|
| | | | | | | | | | | 2.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 4.30B | 4.30B | 3.75B | 3.80B | 3.85B | 3.65B | 3.68B | 6.19B | 3.73B | 4.21B | 4.37B | 4.57B | 4.73B | 4.75B | 5.05B | 5.00B | 4.76B | 4.68B | 4.86B | 4.89B | 5.09B | 5.84B | 5.79B | 5.78B | 5.38B | 5.68B | 5.48B | 5.53B | 5.43B | 6.36B | 8.35B | 8.42B | 8.82B | 9.59B | 9.91B | 9.28B | 9.98B | 10.73B | 11.24B | 10.74B | 11.25B | 11.47B | 11.49B | 11.41B | 11.15B | 11.95B | 11.72B | 11.47B | 10.92B | 12.48B | 12.64B | 12.77B |
|
Raw Materials
|
| | | | 0.26B | 0.16B | 0.22B | 0.26B | 0.26B | | | 0.25B | 0.15B | 0.16B | 0.13B | 0.14B | 0.17B | 0.15B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 0.29B | 0.26B | 0.36B | 0.44B | 0.40B | | | 0.48B | 0.63B | 0.57B | 1.02B | 1.06B | 1.08B | 1.08B | 1.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 0.55B | 0.61B | 0.50B | 0.48B | 0.48B | | | 0.28B | 0.34B | 0.29B | 0.48B | 0.64B | 0.47B | 0.55B | 0.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 1.09B | 1.04B | 1.08B | 1.17B | 1.15B | 1.10B | 1.05B | 1.01B | 1.12B | 1.02B | 1.62B | 1.84B | 1.72B | 1.79B | 1.76B | 1.63B | 1.44B | 1.43B | 1.58B | 1.78B | 1.60B | 1.74B | 1.58B | 1.79B | 1.60B | 1.70B | 1.90B | 1.93B | 1.81B | 1.84B | 4.06B | 3.47B | 3.31B | 3.27B | 3.39B | 3.09B | 3.13B | 3.48B | 3.40B | 3.17B | 3.58B | 3.83B | 4.05B | 3.98B | 4.10B | 4.25B | 4.22B | 4.45B | 4.18B | 4.53B | 4.96B | 4.94B |
|
Current Deferred Tax Assets
|
| | | | 0.67B | 1.40B | 1.44B | 1.42B | 0.77B | 1.07B | 1.10B | 0.52B | 0.90B | 1.06B | 1.23B | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 1.32B | 0.71B | 0.63B | 0.56B | 1.23B | 1.46B | 1.58B | 1.71B | 1.95B | 1.05B | 1.38B | 1.15B | 1.46B | 1.48B | 1.99B | 1.71B | 3.56B | 3.19B | 3.32B | 2.70B | 4.74B | 3.39B | 2.73B | 2.11B | 1.90B | 1.80B | 2.31B | 2.06B | 2.35B | 2.41B | 2.80B | 3.17B | 3.56B | 3.93B | 4.10B | 4.33B | 4.99B | 4.72B | 4.51B | 4.57B | 4.40B | 4.46B | 4.54B | 4.54B | 4.93B | 4.61B | 4.72B | 4.58B | 4.93B | 5.50B | 5.20B | 5.16B |
|
Current Assets
|
| | | | 15.35B | 14.92B | 15.66B | 16.54B | 17.85B | 17.33B | 17.79B | 17.55B | 16.08B | 15.41B | 16.88B | 17.91B | 16.31B | 16.62B | 16.79B | 16.29B | 16.19B | 15.55B | 16.96B | 18.93B | 21.22B | 20.44B | 13.85B | 18.46B | 16.95B | 14.41B | 15.10B | 20.17B | 49.52B | 51.76B | 21.26B | 23.01B | 24.17B | 26.57B | 26.00B | 28.96B | 27.93B | 26.51B | 29.10B | 30.36B | 28.46B | 26.49B | 28.85B | 33.22B | 33.00B | 38.87B | 33.82B | 27.79B | 25.58B | 27.68B | 29.26B | 28.54B |
|
Property, Plant & Equipment (Net)
|
| | | | 2.25B | 2.20B | 2.21B | 2.24B | 2.30B | 2.33B | 2.39B | 2.43B | 2.48B | 2.43B | 2.52B | 2.55B | 2.56B | 2.60B | 2.62B | 2.64B | 2.60B | 2.61B | 2.66B | 2.70B | 2.80B | 2.83B | 2.79B | 2.95B | 2.88B | 2.86B | 2.88B | 2.89B | 2.96B | 2.96B | 4.91B | 4.99B | 5.25B | 5.19B | 5.16B | 5.13B | 5.11B | 5.08B | 4.96B | 4.89B | 4.93B | 4.93B | 4.94B | 4.93B | 4.99B | 4.98B | 5.02B | 5.14B | 5.13B | 5.24B | 5.28B | 5.48B |
|
Long-Term Investments
|
| | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.09B | 0.09B | 0.13B | 0.07B | 0.14B | 0.39B | 1.40B | 1.38B | 1.78B | 2.12B | 2.05B | 1.97B | 2.09B | 2.06B | 1.50B | 1.46B | 1.42B | 1.48B | 1.47B | 0.13B | 0.09B | 0.08B | 0.23B | 0.25B | 0.29B | 0.30B | 0.27B | 0.27B | 0.28B | 0.26B | 0.24B | 0.23B | 0.24B | 0.26B | 0.29B | 0.28B | 0.30B | 0.30B | 0.27B | 0.27B | 0.28B | 0.29B | 0.31B | 0.29B |
|
Goodwill
|
6.10B | | | | 6.13B | 6.06B | 6.12B | 6.28B | 6.28B | 6.27B | 6.24B | 6.00B | 5.86B | 5.53B | 13.21B | 13.24B | 13.17B | 13.27B | 15.51B | 15.66B | 15.42B | 15.49B | 15.65B | 15.75B | 15.79B | 15.88B | 15.69B | 15.72B | 15.66B | 15.61B | 15.64B | 15.54B | 15.60B | 15.56B | 42.67B | 42.80B | 33.12B | 32.35B | 32.40B | 32.30B | 32.38B | 32.30B | 32.03B | 31.73B | 32.16B | 32.22B | 32.22B | 32.09B | 32.29B | 33.43B | 33.39B | 35.30B | 34.96B | 35.28B | 35.64B | 35.63B |
|
Intangibles
|
| | | | 6.09B | 6.05B | 6.13B | 6.18B | 6.18B | 6.21B | 6.20B | 6.13B | 6.09B | 6.11B | 24.64B | 24.65B | 19.71B | 24.65B | 34.41B | 29.11B | 28.90B | 28.63B | 28.37B | 28.17B | 27.56B | 27.23B | 26.90B | 26.62B | 21.23B | 20.85B | 20.46B | 19.04B | 18.65B | 18.20B | 76.46B | 74.64B | 82.88B | 81.29B | 79.34B | 77.46B | 75.95B | 73.99B | 71.82B | 68.72B | 67.44B | 64.85B | 62.86B | 58.60B | 55.61B | 62.23B | 60.24B | 66.65B | 60.07B | 58.49B | 57.03B | 54.31B |
|
Goodwill & Intangibles
|
6.05B | | | | 6.09B | 12.12B | 12.25B | 12.46B | 12.46B | 12.48B | 12.44B | 12.13B | 11.95B | 11.64B | 37.85B | 37.89B | 32.88B | 37.92B | 49.91B | 44.77B | 44.31B | 44.12B | 44.02B | 43.91B | 43.34B | 43.11B | 42.59B | 42.34B | 36.90B | 36.45B | 36.10B | 34.57B | 34.25B | 33.76B | 119.13B | 117.44B | 116.00B | 113.64B | 111.74B | 109.75B | 108.33B | 106.28B | 103.85B | 100.45B | 99.59B | 97.07B | 95.09B | 90.69B | 87.90B | 95.65B | 93.63B | 101.94B | 95.02B | 93.77B | 92.67B | 89.94B |
|
Long-Term Deferred Tax
|
| | | | | | | -0.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.83B | 1.72B | 1.69B | 1.15B | 0.77B | 0.80B | 0.80B | 2.60B | 1.48B | 1.75B | 1.18B | 1.24B | 1.15B | 1.33B | 1.45B | 1.55B | 1.21B | 1.26B | 1.30B | 1.33B | 1.33B | 0.90B | 0.91B | 0.94B | 1.21B | 1.57B | 1.59B | 1.68B | 2.29B | 2.64B | 4.01B | 3.94B | 4.85B | 4.79B | 4.81B | 4.75B | 4.88B | 5.08B | 5.03B | 5.38B | 5.57B | 5.80B | 6.20B | 7.09B | 8.51B | 9.07B | 9.20B | 8.29B | 9.14B | 9.19B | 9.66B | 9.64B |
|
Non-Current Assets
|
| | | | 2.20B | 12.25B | 12.25B | 11.71B | 2.30B | 11.33B | 11.25B | 10.90B | 2.50B | 11.29B | 36.98B | 36.92B | 2.60B | 37.10B | 50.42B | 50.34B | 49.91B | 50.12B | 50.03B | 49.91B | 49.56B | 48.90B | 47.80B | 47.70B | 42.41B | 42.36B | 42.04B | 39.27B | 39.60B | 39.44B | 128.27B | 126.61B | 126.39B | 123.93B | 121.97B | 119.90B | 118.60B | 116.70B | 114.09B | 110.96B | 110.34B | 108.06B | 106.52B | 103.00B | 101.71B | 110.00B | 108.12B | 115.64B | 109.58B | 108.49B | 107.92B | 105.36B |
|
Assets
|
| | | | 27.01B | 27.17B | 27.91B | 28.25B | 29.20B | 28.66B | 29.05B | 28.45B | 27.51B | 26.70B | 53.85B | 54.83B | 53.05B | 53.72B | 67.21B | 66.63B | 66.10B | 65.66B | 66.99B | 68.84B | 70.79B | 69.34B | 61.64B | 66.16B | 59.35B | 56.77B | 57.14B | 59.44B | 89.11B | 91.20B | 149.53B | 149.62B | 150.56B | 150.50B | 147.97B | 148.86B | 146.53B | 143.21B | 143.19B | 141.32B | 138.81B | 134.54B | 135.37B | 136.22B | 134.71B | 148.87B | 141.94B | 143.42B | 135.16B | 136.16B | 137.18B | 133.90B |
|
Accounts Payables
|
| | | | 5.73B | 6.33B | 6.37B | 6.44B | 6.45B | 6.20B | 6.05B | 6.31B | 6.95B | 6.46B | 7.25B | 8.04B | 8.46B | 8.24B | 8.76B | 9.08B | 9.38B | 8.42B | 8.84B | 9.21B | 10.23B | 10.68B | 10.69B | 11.37B | 11.93B | 11.83B | 11.30B | 12.22B | 11.83B | 12.71B | 19.27B | 19.40B | 20.16B | 20.60B | 20.78B | 21.86B | 22.70B | 22.57B | 22.54B | 23.50B | 25.40B | 24.79B | 27.04B | 29.66B | 30.65B | 31.33B | 29.33B | 30.49B | 31.95B | 31.04B | 32.24B | 33.62B |
|
Notes Payables
|
| | | | 1.02B | 0.41B | 0.41B | 0.41B | 0.41B | 0.00B | 0.25B | 0.30B | 0.42B | 0.57B | | 0.76B | 0.41B | 0.40B | 0.49B | | 0.38B | 0.40B | 0.40B | 0.80B | 0.40B | 0.37B | 3.51B | 3.00B | 3.70B | 0.50B | 0.31B | | | 0.01B | 0.06B | 0.05B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 1.59B | 2.00B | 3.79B |
|
Dividends payables
|
| | | | | | | | 0.64B | | | | 0.79B | | | | 0.92B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 6.75B | 6.74B | 6.78B | 6.85B | 7.50B | 6.20B | 6.30B | 6.61B | 8.17B | 7.03B | 7.25B | 8.80B | 9.79B | 8.64B | 9.25B | 9.08B | 9.76B | 8.82B | 9.24B | 10.01B | 10.63B | 11.04B | 14.21B | 14.37B | 15.63B | 12.32B | 11.61B | 12.22B | 11.83B | 12.71B | 19.34B | 19.46B | 20.19B | 20.61B | 20.80B | 21.88B | 22.71B | 22.58B | 22.56B | 23.52B | 25.40B | 24.79B | 27.04B | 29.66B | 30.65B | 31.33B | 29.33B | 30.49B | 31.95B | 32.63B | 34.24B | 37.41B |
|
Accumulated Expenses
|
| | | | 0.52B | | | | 0.62B | | | | 0.82B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 1.72B | | | | 1.53B | | | | 1.93B | | | | 2.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 1.02B | 0.41B | 0.41B | 0.41B | 0.88B | 0.02B | 0.25B | 0.30B | 4.01B | 4.02B | 4.01B | 0.76B | 2.02B | 2.02B | 0.49B | 0.03B | 0.38B | 0.40B | 3.02B | 3.02B | 6.01B | 6.01B | 3.51B | 3.00B | 3.70B | 1.58B | 5.33B | 5.28B | 3.75B | 3.76B | 5.31B | 4.72B | 8.47B | 11.34B | 7.88B | 6.66B | 12.48B | 9.94B | 11.91B | 9.20B | 4.13B | 2.80B | 5.20B | 5.11B | 7.19B | 10.19B | 12.59B | 12.57B | 6.80B | 3.77B | 2.00B | 3.79B |
|
Total Current Liabilities
|
| | | | 6.78B | 6.77B | 6.80B | 6.88B | 6.88B | 6.22B | 6.32B | 6.63B | 11.39B | 11.05B | 11.26B | 8.81B | 10.89B | 10.66B | 9.27B | 9.10B | 9.78B | 8.84B | 12.26B | 13.03B | 16.64B | 17.06B | 17.22B | 15.39B | 17.24B | 13.90B | 16.94B | 17.49B | 15.59B | 16.47B | 24.65B | 24.18B | 28.66B | 31.95B | 28.68B | 28.53B | 35.19B | 32.52B | 34.47B | 32.71B | 29.54B | 27.59B | 32.24B | 34.77B | 37.84B | 41.52B | 41.91B | 43.06B | 38.75B | 36.40B | 39.77B | 39.39B |
|
Non-Current Debt
|
| | | | 14.63B | 14.60B | 14.33B | 14.38B | 14.29B | 14.39B | 14.47B | 14.47B | 10.54B | 10.68B | 27.12B | 31.36B | 29.24B | 29.49B | 37.33B | 37.28B | 36.44B | 36.53B | 33.82B | 33.97B | 30.95B | 30.91B | 30.58B | 36.49B | 35.00B | 35.07B | 31.62B | 33.13B | 62.98B | 63.28B | 82.06B | 82.28B | 77.55B | 74.18B | 74.24B | 74.05B | 64.19B | 63.52B | 61.00B | 60.40B | 59.13B | 59.29B | 55.81B | 55.63B | 52.19B | 63.80B | 58.05B | 58.51B | 60.34B | 64.53B | 62.96B | 62.97B |
|
Pension
|
| | | | 0.98B | | | | 1.63B | | | | 2.22B | | | | 1.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Non-Current Deferred Tax Liability
|
| | | | 0.36B | | | | 0.57B | | | | 0.16B | | 6.06B | 6.00B | 5.28B | 5.41B | 7.18B | 6.12B | 6.89B | 6.80B | 6.39B | 6.15B | 2.49B | 2.30B | 1.67B | 1.49B | 1.07B | 1.12B | 1.15B | 1.06B | 3.40B | 0.96B | 4.79B | 4.49B | 6.59B | 3.77B | 3.66B | 3.60B | 5.92B | 2.83B | 2.25B | 1.97B | 4.70B | 2.11B | 2.12B | 2.04B | 2.65B | 2.72B | 2.73B | 2.75B | 2.58B | 2.58B | 2.55B | 2.48B |
|
Other Non-Current Liabilities
|
| | | | 2.24B | 2.85B | 3.22B | 3.42B | 3.54B | 3.36B | 3.04B | 2.71B | 3.68B | 3.59B | 3.92B | 3.80B | 3.69B | 3.51B | 7.79B | 7.65B | 8.35B | 8.50B | 8.52B | 9.00B | 15.61B | 15.52B | 15.54B | 15.72B | 14.49B | 14.51B | 16.00B | 15.99B | 17.60B | 17.90B | 23.31B | 23.38B | 27.61B | 26.87B | 28.80B | 29.10B | 28.70B | 28.02B | 30.77B | 30.21B | 30.66B | 32.25B | 32.29B | 31.64B | 32.33B | 32.78B | 32.43B | 33.03B | 30.13B | 31.19B | 32.04B | 31.66B |
|
Total Non-Current Liabilities
|
| | | | -1.88B | -2.85B | -3.22B | -3.42B | -3.54B | -3.36B | -3.04B | -2.71B | -3.68B | -3.59B | -3.92B | -3.80B | -3.69B | -3.51B | -7.79B | -7.65B | -8.35B | -8.50B | -8.52B | -9.00B | -15.61B | -15.52B | -15.54B | -15.72B | -14.49B | -14.51B | -16.00B | -15.99B | -17.60B | -17.90B | -23.31B | -23.38B | -27.61B | -26.87B | -28.80B | -29.10B | -28.70B | -28.02B | -30.77B | -30.21B | -30.66B | -32.25B | -32.29B | -31.64B | -32.33B | -32.78B | -32.43B | -33.03B | -30.13B | -31.19B | -32.04B | -31.66B |
|
Total Liabilities
|
0.39B | | | | 0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | 15.65B | 15.02B | 14.74B | 14.79B | 15.17B | 14.40B | 14.72B | 14.77B | 14.55B | 14.70B | 31.12B | 32.12B | 31.27B | 31.51B | 37.82B | 37.31B | 36.82B | 36.93B | 36.84B | 36.99B | 36.97B | 36.92B | 34.09B | 39.49B | 38.70B | 36.65B | 36.95B | 38.40B | 66.73B | 67.04B | 87.37B | 87.00B | 86.02B | 85.52B | 82.12B | 80.70B | 76.67B | 73.46B | 72.92B | 69.60B | 63.27B | 62.09B | 61.02B | 60.74B | 59.38B | 74.00B | 70.63B | 71.08B | 67.14B | 68.30B | 64.96B | 66.76B |
|
Common Equity
|
| | | | -0.51B | 2.96B | 3.56B | 3.58B | 4.49B | 4.70B | 5.22B | -0.91B | 1.74B | -2.47B | -2.37B | -2.50B | 3.94B | -2.42B | -2.39B | -2.34B | 4.64B | -2.54B | -2.55B | -2.61B | 5.10B | 3.55B | -3.38B | -2.92B | -8.45B | -7.83B | -8.57B | -8.23B | -8.17B | -7.42B | 14.73B | 15.29B | 13.10B | 13.73B | 12.59B | 13.58B | 15.44B | 16.31B | 14.69B | 16.03B | 17.29B | 13.30B | 12.90B | 12.13B | 10.40B | 8.05B | 6.82B | 6.07B | 3.36B | 1.46B | -0.14B | -2.64B |
|
Shareholder's Equity
|
| | | | -0.51B | 2.96B | 3.56B | 3.58B | 4.49B | 4.70B | 5.22B | -0.91B | 1.74B | -2.47B | -2.37B | -2.50B | 3.94B | -2.42B | -2.39B | -2.34B | 4.64B | -2.54B | -2.55B | -2.61B | 5.10B | 3.55B | -3.38B | -2.92B | -8.45B | -7.83B | -8.57B | -8.23B | -8.17B | -7.42B | 14.73B | 15.29B | 13.10B | 13.73B | 12.59B | 13.58B | 15.44B | 16.31B | 14.69B | 16.03B | 17.29B | 13.30B | 12.90B | 12.13B | 10.40B | 8.05B | 6.82B | 6.07B | 3.36B | 1.46B | -0.14B | -2.64B |
|
Liabilities and Shareholders Equity
|
| | | | 27.01B | 27.17B | 27.91B | 28.25B | 29.20B | 28.66B | 29.05B | 28.45B | 27.51B | 26.70B | 53.85B | 54.83B | 53.05B | 53.72B | 67.21B | 66.63B | 66.10B | 65.66B | 66.99B | 68.84B | 70.79B | 69.34B | 61.64B | 66.16B | 59.35B | 56.77B | 57.14B | 59.44B | 89.11B | 91.20B | 149.53B | 149.62B | 150.56B | 150.50B | 147.97B | 148.86B | 146.53B | 143.21B | 143.19B | 141.32B | 138.81B | 134.54B | 135.37B | 136.22B | 134.71B | 148.87B | 141.94B | 143.42B | 135.16B | 136.16B | 137.18B | 133.90B |
|
Treasury Shares
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.05B | 0.14B | 0.13B | 0.14B | 0.09B | 0.17B | 0.17B | 0.17B | 0.01B | 0.01B | 0.09B | 0.10B | 0.12B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Retained Earnings
|
-0.03B | | | | -0.35B | -1.24B | -1.17B | 1.08B | -0.44B | -0.43B | -0.42B | 2.13B | -2.03B | -2.47B | -2.37B | -2.50B | -2.56B | 2.67B | 3.35B | 4.01B | 4.38B | 5.06B | 5.95B | 6.55B | 5.46B | 4.98B | 5.50B | 6.79B | 3.37B | 4.23B | 3.38B | 3.67B | 4.72B | 5.97B | -3.44B | 3.33B | -3.12B | -3.29B | -3.10B | -3.16B | 3.13B | 5.10B | 3.52B | 4.95B | 4.78B | 2.39B | -2.25B | -2.35B | -2.31B | -2.45B | -3.77B | -4.96B | -7.90B | -9.53B | -11.50B | -14.23B |