|
Cash & Equivalents
|
| | | | 0.26B | 0.54B | 1.25B | 0.38B | 0.30B | 0.23B | 0.28B | 0.27B | 0.24B | 0.15B | 0.14B | 0.10B | 0.09B | 0.10B | 0.16B | 0.06B | 0.62B | 0.07B | 0.11B | 0.47B |
|
Cash & Current Investments
|
| | | | 0.26B | 0.54B | 1.25B | 0.38B | 0.30B | 0.23B | 0.28B | 0.27B | 0.24B | 0.15B | 0.14B | 0.10B | 0.09B | 0.10B | 0.16B | 0.06B | 0.62B | 0.07B | 0.11B | 0.47B |
|
Receivables - Net
|
| | | | 0.91B | 1.07B | 1.07B | 1.17B | 1.39B | 1.63B | 1.89B | 1.93B | 1.47B | 1.52B | 1.36B | 1.75B | 1.61B | 1.60B | 1.94B | 1.65B | 1.96B | 1.82B | 1.51B | 1.01B |
|
Receivables - Other
|
| | | | 0.67B | 0.96B | 0.99B | 1.10B | 1.30B | 1.50B | 1.80B | 1.80B | 1.30B | 1.40B | 1.20B | 1.60B | 1.50B | 1.40B | 1.80B | 1.50B | 1.70B | 1.60B | 1.30B | 0.86B |
|
Receivables
|
| | | | 1.58B | 2.03B | 2.06B | 2.27B | 2.69B | 3.13B | 3.69B | 3.73B | 2.77B | 2.92B | 2.56B | 3.35B | 3.11B | 3.00B | 3.74B | 3.15B | 3.66B | 3.42B | 2.81B | 1.88B |
|
Prepaid Assets
|
| | | | 0.68B | 0.74B | 0.63B | 0.63B | 0.68B | 0.73B | 0.91B | 0.94B | 1.00B | 1.06B | 1.09B | 0.95B | 0.77B | 0.81B | 0.82B | 0.81B | 0.82B | 0.56B | 0.67B | 0.48B |
|
Current Assets
|
| | | | 1.85B | 2.35B | 2.94B | 2.18B | 2.38B | 2.59B | 3.08B | 3.13B | 2.71B | 2.73B | 2.60B | 2.80B | 2.46B | 2.51B | 2.92B | 3.62B | 3.40B | 2.44B | 2.29B | 1.97B |
|
Property, Plant & Equipment (Net)
|
| | | | 8.82B | 8.72B | 8.50B | 8.34B | 8.34B | 8.08B | 8.23B | 9.00B | 9.01B | 9.18B | 9.37B | 9.50B | 10.04B | 10.14B | 14.46B | 12.60B | 12.65B | 12.78B | 12.64B | 12.72B |
|
Long-Term Investments
|
1.26B | | | | 1.55B | 1.57B | 1.55B | 1.54B | 1.36B | 0.58B | 0.62B | 0.60B | 0.62B | 0.60B | 0.69B | 0.68B | 0.44B | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 0.04B | | | | 1.76B | 1.75B | 2.26B | 2.55B | 2.70B | 2.67B | 2.52B | 2.38B |
|
Other Non-Current Assets
|
| | | | 0.53B | 0.50B | 0.51B | 0.52B | 0.64B | 0.64B | 0.61B | 0.52B | 0.55B | 0.56B | 0.53B | 0.53B | 0.53B | 0.53B | 0.54B | 1.09B | 0.62B | 0.61B | 0.61B | 0.60B |
|
Non-Current Assets
|
| | | | 7.68B | 10.78B | 10.57B | 11.13B | 7.45B | 9.88B | 9.84B | 10.49B | 10.44B | 10.48B | 10.64B | 10.74B | 12.78B | 12.45B | 17.28B | 15.76B | 15.99B | 16.09B | 15.79B | 15.73B |
|
Assets
|
18.11B | 13.39B | 13.00B | 12.88B | 12.75B | 13.13B | 13.51B | 13.31B | 13.30B | 12.48B | 12.92B | 13.63B | 13.15B | 13.21B | 13.24B | 13.54B | 15.24B | 14.95B | 20.20B | 19.38B | 19.39B | 18.53B | 18.08B | 17.70B |
|
Accounts Payables
|
| | | | 0.44B | 0.52B | 0.60B | 0.69B | 0.73B | 0.73B | 0.93B | 0.95B | 0.77B | 0.66B | 0.66B | 0.74B | 0.66B | 0.69B | 1.01B | 0.94B | 1.22B | 1.11B | 1.07B | 0.92B |
|
Payables
|
| | | | 0.44B | 0.52B | 0.60B | 0.69B | 0.73B | 0.73B | 0.93B | 0.95B | 0.77B | 0.66B | 0.66B | 0.74B | 0.66B | 0.69B | 1.01B | 0.94B | 1.22B | 1.11B | 1.07B | 0.92B |
|
Other Accumulated Expenses
|
| | | | 0.86B | 0.81B | 0.95B | 0.94B | 1.17B | 1.25B | 1.76B | 1.91B | 2.14B | 1.79B | 1.97B | 1.89B | 1.74B | 1.46B | 1.88B | 1.76B | 1.68B | 1.52B | 1.51B | 1.41B |
|
Short term Debt
|
| | | | 0.00B | 0.00B | 0.21B | 0.21B | 0.21B | 0.12B | 0.12B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.13B | 0.26B | 0.21B |
|
Total Current Liabilities
|
| | | | 1.31B | 1.34B | 1.77B | 1.84B | 2.12B | 2.11B | 2.81B | 2.98B | 2.92B | 2.45B | 2.63B | 2.63B | 2.40B | 2.15B | 2.89B | 2.92B | 2.96B | 2.76B | 2.84B | 2.54B |
|
Non-Current Debt
|
| | | | 8.77B | 8.71B | 8.42B | 7.19B | 7.29B | 5.76B | 5.16B | 5.40B | 5.45B | 5.80B | 5.57B | 5.58B | 5.19B | 5.18B | 6.74B | 6.37B | 5.99B | 5.24B | 4.29B | 4.28B |
|
Minority Interest
|
0.56B | | | | 0.61B | 0.60B | 0.62B | 0.64B | 0.71B | | | | 0.92B | 0.99B | 0.99B | 1.03B | 1.04B | 1.05B | 1.07B | 1.05B | 1.08B | 1.03B | 1.00B | 0.90B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.22B | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.84B | 0.24B | 0.19B | 0.17B | 1.08B | 0.11B | 0.09B | 0.38B | 1.37B | 0.46B | 0.45B | 0.30B | 1.75B | 0.30B | 0.26B | 0.09B | 0.01B | 0.02B | | |
|
Other Non-Current Liabilities
|
1.86B | | | | 1.94B | 2.73B | 2.63B | 3.79B | 2.13B | 3.75B | 3.45B | 3.69B | 2.00B | 3.53B | 3.34B | 3.22B | 3.96B | 3.97B | 4.07B | 3.92B | 4.08B | 4.07B | 4.04B | 4.02B |
|
Total Non-Current Liabilities
|
11.78B | | | | 1.19B | 11.65B | 11.85B | 10.61B | 1.19B | 7.88B | 7.97B | 8.39B | 9.81B | 8.25B | 8.20B | 8.22B | 7.59B | 7.33B | 9.63B | 9.29B | 8.95B | 8.00B | 7.13B | 6.82B |
|
Total Liabilities
|
13.64B | | | | 13.39B | 14.38B | 14.48B | 14.40B | 14.02B | 11.62B | 11.42B | 12.08B | 11.80B | 11.78B | 11.55B | 11.44B | 11.55B | 11.30B | 13.70B | 13.22B | 13.03B | 12.07B | 11.18B | 10.84B |
|
Total Debt
|
| | | | 8.77B | 8.71B | 8.63B | 7.41B | 7.51B | 5.89B | 5.29B | 5.53B | 5.45B | 5.80B | 5.58B | 5.58B | 5.19B | 5.18B | 6.74B | 6.37B | 6.04B | 5.37B | 4.55B | 4.49B |
|
Common Equity
|
4.46B | | | | -0.65B | -1.26B | -0.96B | -1.09B | -0.72B | 0.85B | 1.50B | 1.55B | 1.34B | 1.43B | 1.70B | 2.11B | 3.69B | 3.65B | 6.50B | 6.16B | 6.36B | 6.46B | 6.90B | 6.86B |
|
Shareholder's Equity
|
4.46B | | | | -0.65B | -1.26B | -0.96B | -1.09B | -0.72B | 0.85B | 1.50B | 1.55B | 1.34B | 1.43B | 1.70B | 2.11B | 3.69B | 3.65B | 6.50B | 6.16B | 6.36B | 6.46B | 6.90B | 6.86B |
|
Liabilities and Shareholders Equity
|
18.11B | 13.39B | 13.00B | 12.88B | 12.75B | 13.13B | 13.51B | 13.31B | 13.30B | 12.48B | 12.92B | 13.63B | 13.15B | 13.21B | 13.24B | 13.54B | 15.24B | 14.95B | 20.20B | 19.38B | 19.39B | 18.53B | 18.08B | 17.70B |
|
Treasury Shares
|
0.01B | | | | 0.00B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.09B | 0.02B | 0.04B | 0.00B | 0.01B | 0.01B | 0.12B | 0.12B | 0.00B | 0.00B | 0.13B | 0.13B | 0.01B | 0.14B |
|
Retained Earnings
|
0.02B | | | | 0.01B | -10.07B | -9.76B | -9.87B | -9.49B | -7.61B | -6.68B | -6.26B | -5.81B | -5.57B | -5.19B | -4.73B | -2.96B | -2.83B | -2.29B | -2.51B | -2.15B | -1.81B | -1.21B | -1.00B |