|
Cash & Equivalents
|
1.23B | 1.06B | 0.57B | 0.47B | 0.68B | 1.24B | 1.66B | 0.46B | 0.93B | 0.66B | 0.44B | 0.41B | 0.47B | 2.02B | 2.39B | 1.84B | 1.72B | 2.17B | 2.85B | 2.66B | 2.90B | 3.21B | 3.39B | 4.41B | 0.46B | 0.23B | 0.27B | 0.22B | 0.19B | 0.29B | 0.28B | 0.20B | 0.29B | 0.27B | 0.20B |
|
Cash & Current Investments
|
1.23B | 1.06B | 0.57B | 0.47B | 0.68B | 1.24B | 1.66B | 0.46B | 0.93B | 0.66B | 0.44B | 0.41B | 0.47B | 2.02B | 2.39B | 1.84B | 1.72B | 2.17B | 2.85B | 2.66B | 2.90B | 3.21B | 3.39B | 4.41B | 0.46B | 0.23B | 0.27B | 0.22B | 0.19B | 0.29B | 0.28B | 0.20B | 0.29B | 0.27B | 0.20B |
|
Receivables - Net
|
0.63B | | | | 0.62B | 0.55B | 0.53B | 0.57B | 0.59B | 0.50B | 0.52B | 0.50B | 0.53B | 0.53B | 0.55B | 0.55B | 0.55B | 0.62B | 0.54B | 0.61B | 0.56B | 0.57B | 0.65B | 0.70B | 0.69B | 0.68B | 0.71B | 0.83B | 0.72B | 0.81B | 0.90B | 0.93B | 0.83B | 0.97B | 1.02B |
|
Receivables - Other
|
0.05B | | | | 0.06B | | | | 0.04B | | | | 0.04B | 0.04B | | | 0.05B | | | | 0.04B | | 0.04B | | 0.05B | | | | 0.05B | | | | 0.04B | | |
|
Receivables
|
0.68B | | | | 0.68B | 0.55B | 0.53B | 0.57B | 0.63B | 0.50B | 0.52B | 0.50B | 0.57B | 0.57B | 0.55B | 0.55B | 0.60B | 0.62B | 0.54B | 0.61B | 0.61B | 0.57B | 0.69B | 0.70B | 0.74B | 0.68B | 0.71B | 0.83B | 0.78B | 0.81B | 0.90B | 0.93B | 0.87B | 0.97B | 1.02B |
|
Inventory
|
4.46B | | | | 4.42B | 4.32B | 4.31B | 4.64B | 4.33B | 4.39B | 4.34B | 4.62B | 4.35B | 4.27B | 4.27B | 4.64B | 4.30B | 4.27B | 4.18B | 4.67B | 4.50B | 4.57B | 4.75B | 5.05B | 4.78B | 4.84B | 5.05B | 5.18B | 4.95B | 4.72B | 5.04B | 5.14B | 4.99B | 5.19B | 5.50B |
|
Prepaid Assets
|
0.35B | | | | 0.37B | 0.38B | 0.35B | 0.44B | 0.32B | 0.36B | 0.34B | 0.45B | 0.26B | 0.31B | 0.37B | 0.42B | 0.32B | 0.31B | 0.41B | 0.44B | 0.30B | 0.33B | 0.47B | 0.51B | 0.30B | 0.31B | 0.40B | 0.43B | 0.37B | 0.39B | 0.43B | 0.40B | 0.44B | 0.43B | 0.39B |
|
Current Assets
|
6.79B | | | | 6.15B | 6.49B | 6.85B | 6.11B | 6.25B | 5.91B | 5.63B | 5.98B | 5.73B | 7.13B | 7.58B | 7.44B | 6.99B | 7.38B | 7.99B | 8.38B | 8.37B | 8.68B | 9.26B | 10.69B | 6.27B | 6.06B | 6.42B | 6.66B | 6.29B | 6.21B | 6.65B | 6.67B | 6.56B | 6.85B | 7.10B |
|
Property, Plant & Equipment (Net)
|
11.51B | | | | 10.77B | 10.56B | 10.26B | 10.14B | 9.86B | 9.66B | 9.23B | 9.22B | 9.21B | 9.10B | 9.11B | 9.09B | 9.41B | 9.30B | 9.20B | 9.25B | 9.35B | 9.07B | 9.08B | 9.09B | 9.36B | 9.36B | 9.43B | 9.42B | 9.57B | 9.51B | 9.55B | 9.63B | 9.81B | 9.71B | 9.78B |
|
Goodwill
|
1.17B | | | | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B |
|
Intangibles
|
3.50B | | | | 3.14B | 3.04B | 2.97B | 2.89B | 2.83B | 2.27B | 2.18B | 2.12B | 2.09B | 2.09B | 2.08B | 2.08B | 2.11B | 2.15B | 2.18B | 2.24B | 2.29B | 2.31B | 2.36B | 2.41B | 2.47B | 2.47B | 2.46B | 2.45B | 2.43B | 2.42B | 2.38B | 2.35B | 2.32B | 2.25B | 2.21B |
|
Goodwill & Intangibles
|
4.67B | | | | 4.33B | 4.22B | 4.15B | 4.08B | 4.02B | 3.45B | 3.36B | 3.31B | 3.27B | 3.27B | 3.26B | 3.26B | 3.29B | 3.35B | 3.38B | 3.44B | 3.49B | 3.51B | 3.56B | 3.61B | 3.67B | 3.67B | 3.66B | 3.65B | 3.64B | 3.62B | 3.58B | 3.55B | 3.52B | 3.45B | 3.41B |
|
Other Non-Current Assets
|
0.78B | | | | 0.57B | 0.56B | 0.56B | 0.65B | 0.65B | 0.68B | 0.64B | 0.65B | 0.65B | 0.71B | 0.75B | 0.79B | 0.89B | 0.90B | 0.91B | 0.94B | 1.01B | 1.05B | 0.98B | 0.98B | 0.99B | 0.84B | 0.85B | 0.84B | 0.75B | 0.73B | 0.73B | 0.72B | 0.71B | 0.71B | 0.70B |
|
Non-Current Assets
|
16.96B | | | | 15.66B | 15.33B | 14.97B | 14.87B | 14.53B | 19.07B | 19.07B | 19.01B | 19.00B | 18.86B | 18.89B | 18.88B | 19.61B | 19.40B | 19.36B | 19.56B | 19.76B | 19.54B | 19.49B | 19.53B | 19.90B | 19.76B | 19.90B | 19.83B | 19.93B | 19.87B | 19.88B | 20.00B | 20.20B | 20.00B | 20.00B |
|
Assets
|
23.75B | | | | 21.81B | 21.82B | 21.82B | 20.98B | 20.78B | 24.98B | 24.70B | 24.99B | 24.74B | 25.99B | 26.47B | 26.32B | 26.60B | 26.78B | 27.34B | 27.94B | 28.12B | 28.22B | 28.75B | 30.21B | 26.17B | 25.82B | 26.32B | 26.50B | 26.22B | 26.08B | 26.53B | 26.67B | 26.76B | 26.85B | 27.09B |
|
Accounts Payables
|
3.03B | | | | 2.83B | 3.09B | 2.95B | 3.12B | 2.92B | 3.08B | 2.95B | 3.18B | 2.89B | 3.40B | 3.39B | 3.40B | 3.49B | 3.39B | 3.55B | 4.07B | 4.24B | 3.97B | 4.02B | 3.98B | 4.17B | 4.01B | 4.15B | 4.12B | 4.22B | 3.90B | 4.22B | 4.03B | 4.09B | 3.99B | 4.04B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 3.92B | | | | | | | | | | | |
|
Payables
|
3.03B | | | | 2.83B | 3.09B | 2.95B | 3.12B | 2.92B | 3.08B | 2.95B | 3.18B | 2.89B | 3.40B | 3.39B | 3.40B | 3.49B | 3.39B | 3.55B | 4.07B | 4.24B | 3.97B | 4.02B | 7.90B | 4.17B | 4.01B | 4.15B | 4.12B | 4.22B | 3.90B | 4.22B | 4.03B | 4.09B | 3.99B | 4.04B |
|
Accumulated Expenses
|
1.01B | | | | 0.98B | 0.95B | 1.04B | 1.02B | 1.05B | 0.98B | 1.11B | 1.10B | 1.13B | 1.31B | 1.28B | 1.27B | 1.47B | 1.37B | 1.49B | 1.48B | 1.55B | 1.35B | 1.50B | 1.51B | 1.32B | 1.15B | 1.29B | 1.28B | 1.30B | 1.20B | 1.35B | 1.35B | 1.35B | 1.41B | 1.29B |
|
Other Accumulated Expenses
|
0.74B | | | | 0.42B | 0.92B | 1.05B | 0.99B | 0.41B | 0.99B | 1.02B | 1.01B | 0.48B | 1.26B | 1.15B | 1.14B | 0.39B | 1.13B | 1.19B | 1.20B | 0.41B | 1.12B | 1.24B | 1.22B | 0.46B | 1.32B | 1.17B | 1.05B | 0.33B | 1.21B | 1.04B | 1.03B | 1.05B | 1.11B | 1.15B |
|
Short term Debt
|
0.32B | | | | 0.17B | 0.17B | 0.44B | 0.41B | 0.15B | 0.14B | 0.12B | 0.13B | 0.22B | 0.22B | 0.33B | 0.21B | 0.21B | 0.21B | 0.21B | 0.08B | 0.83B | 0.83B | 0.83B | 2.03B | 1.08B | 0.57B | 0.64B | 0.74B | 0.29B | 0.08B | 0.13B | 0.06B | 0.06B | 1.19B | 0.60B |
|
Current Leases
|
| | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.52B | 0.54B | 0.55B | 0.56B | 0.57B | 0.58B | 0.59B | 0.61B | 0.61B | 0.62B | 0.63B | 0.64B | 0.65B | 0.66B | 0.66B | 0.66B | 0.67B | 0.67B | 0.67B | 0.68B | 0.68B | 0.68B | 0.69B | 0.71B | 0.73B | 0.74B |
|
Total Current Liabilities
|
5.74B | | | | 5.03B | 5.13B | 5.47B | 5.54B | 5.15B | 5.71B | 5.73B | 5.97B | 5.90B | 6.75B | 6.73B | 6.60B | 6.83B | 6.70B | 7.07B | 7.46B | 8.35B | 7.91B | 8.24B | 13.31B | 8.43B | 7.72B | 7.92B | 7.86B | 7.46B | 7.07B | 7.42B | 7.16B | 7.25B | 8.42B | 7.82B |
|
Capital Leases
|
| | | | 0.86B | 0.84B | 0.82B | 0.78B | 0.76B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
12.02B | | | | 11.71B | 11.67B | 11.33B | 10.57B | 10.44B | 9.69B | 8.63B | 8.62B | 8.49B | 8.48B | 8.46B | 8.33B | 8.10B | 8.15B | 8.13B | 7.92B | 7.14B | 7.12B | 7.11B | 7.09B | 7.83B | 7.83B | 7.81B | 7.80B | 7.78B | 7.77B | 7.78B | 7.78B | 7.76B | 6.94B | 8.42B |
|
Minority Interest
|
| | | | | | | | | | | | | 1.29B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.68B | 0.64B | 0.61B | 0.58B | 0.05B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.33B | | | | 1.31B | 0.58B | 0.51B | 0.59B | 1.49B | 0.75B | 0.69B | 0.71B | 3.14B | 0.56B | 0.56B | 0.57B | 3.32B | 0.53B | 0.60B | 0.68B | 3.45B | 0.81B | 0.86B | 0.90B | 3.44B | 0.82B | 0.83B | 0.79B | 3.38B | 0.75B | 0.73B | 0.73B | 0.82B | 0.85B | 0.82B |
|
Operating Leases
|
| | | | | | | | | 5.42B | 5.97B | 5.98B | 5.40B | 5.40B | 5.38B | 5.36B | 5.55B | 5.46B | 5.46B | 5.51B | 5.42B | 5.50B | 5.45B | 5.44B | 5.39B | 5.46B | 5.54B | 5.51B | 5.49B | 5.61B | 5.62B | 5.69B | 5.66B | 5.71B | 5.68B |
|
Other Non-Current Liabilities
|
1.26B | | | | 1.22B | 3.05B | 3.14B | 2.89B | 2.33B | 1.87B | 1.87B | 1.85B | 1.20B | 2.00B | 2.23B | 2.50B | 1.82B | 2.64B | 2.52B | 2.46B | 1.28B | 2.18B | 2.09B | 2.08B | 1.23B | 1.99B | 2.00B | 2.01B | 1.27B | 1.96B | 1.96B | 1.95B | 1.88B | 1.86B | 1.86B |
|
Total Non-Current Liabilities
|
21.12B | | | | 19.20B | 17.38B | 17.31B | 16.70B | 16.99B | 21.06B | 20.48B | 20.73B | 21.25B | 22.79B | 22.74B | 22.45B | 23.45B | 22.45B | 22.86B | 23.17B | 23.82B | 21.97B | 22.27B | 27.31B | 23.32B | 21.83B | 22.11B | 21.96B | 22.21B | 21.21B | 21.54B | 21.35B | 21.49B | 21.91B | 22.73B |
|
Total Liabilities
|
22.38B | -0.08B | -0.08B | -0.09B | 20.41B | 20.43B | 20.45B | 19.59B | 19.33B | 22.93B | 22.35B | 22.58B | 22.46B | 24.79B | 24.97B | 24.94B | 25.27B | 25.08B | 25.38B | 25.63B | 25.10B | 24.15B | 24.37B | 29.40B | 24.56B | 23.82B | 24.11B | 23.97B | 23.47B | 23.16B | 23.51B | 23.30B | 23.37B | 23.77B | 24.59B |
|
Total Debt
|
12.34B | | | | 11.88B | 11.84B | 11.77B | 10.98B | 10.59B | 9.83B | 8.75B | 8.75B | 8.71B | 8.70B | 8.79B | 8.54B | 8.31B | 8.36B | 8.34B | 8.00B | 7.97B | 7.95B | 7.93B | 9.12B | 8.91B | 8.40B | 8.45B | 8.53B | 8.07B | 7.86B | 7.91B | 7.84B | 7.82B | 8.13B | 9.01B |
|
Common Equity
|
1.37B | 0.08B | 0.08B | 0.09B | 1.40B | 1.39B | 1.36B | 1.39B | 1.45B | 2.05B | 2.35B | 2.41B | 2.28B | 1.19B | 1.50B | 1.37B | 1.32B | 1.70B | 1.96B | 2.31B | 3.02B | 4.07B | 4.39B | 0.82B | 1.61B | 2.00B | 2.22B | 2.53B | 2.75B | 2.91B | 3.02B | 3.37B | 3.39B | 3.08B | 2.50B |
|
Shareholder's Equity
|
1.37B | 0.08B | 0.08B | 0.09B | 1.40B | 1.39B | 1.36B | 1.39B | 1.45B | 2.05B | 2.35B | 2.41B | 2.28B | 1.19B | 1.50B | 1.37B | 1.32B | 1.70B | 1.96B | 2.31B | 3.02B | 4.07B | 4.39B | 0.82B | 1.61B | 2.00B | 2.22B | 2.53B | 2.75B | 2.91B | 3.02B | 3.37B | 3.39B | 3.08B | 2.50B |
|
Liabilities and Shareholders Equity
|
23.75B | | | | 21.81B | 21.82B | 21.82B | 20.98B | 20.78B | 24.98B | 24.70B | 24.99B | 24.74B | 25.99B | 26.47B | 26.32B | 26.60B | 26.78B | 27.34B | 27.94B | 28.12B | 28.22B | 28.75B | 30.21B | 26.17B | 25.82B | 26.32B | 26.50B | 26.22B | 26.08B | 26.53B | 26.67B | 26.76B | 26.85B | 27.09B |
|
Treasury Shares
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.06B | 0.06B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.09B |
|
Retained Earnings
|
-0.62B | | | | -0.57B | -0.58B | -0.61B | -0.57B | -0.43B | 0.17B | 0.47B | 0.52B | 0.59B | 1.17B | 1.43B | 1.48B | 1.26B | 1.62B | 1.85B | 2.19B | 2.56B | 2.97B | 3.24B | -0.42B | -0.18B | 0.16B | 0.36B | 0.65B | 0.83B | 1.00B | 1.07B | 1.40B | 1.49B | 1.72B | 1.94B |