|
Cash & Equivalents
|
0.23B | 0.72B | 0.54B | 1.96B | 0.50B | 1.60B | 0.81B | 1.19B | 0.42B | 0.24B | 0.27B | 1.89B | 0.37B | 0.56B | 0.31B | 1.79B | 3.02B | 1.85B | 1.97B | 3.96B |
|
Short-term Investments
|
4.26B | | | | 2.17B | 1.77B | 1.99B | 2.56B | 2.37B | 1.95B | 1.73B | 1.47B | 1.18B | 1.23B | 0.94B | 0.63B | 0.84B | 0.86B | 0.73B | 0.63B |
|
Cash & Current Investments
|
4.48B | 0.72B | 0.54B | 1.96B | 2.67B | 3.38B | 2.80B | 3.75B | 2.79B | 2.19B | 2.00B | 3.36B | 1.55B | 1.79B | 1.25B | 2.42B | 3.87B | 2.70B | 2.70B | 4.59B |
|
Receivables - Net
|
1.33B | | | | 1.67B | 1.94B | 1.73B | 1.82B | 2.58B | 2.15B | 1.31B | 1.54B | 1.93B | 1.85B | 1.58B | 1.21B | 3.12B | 3.19B | 2.95B | 3.17B |
|
Receivables - Other
|
0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.36B | 0.39B | 0.58B | 0.13B | 0.54B | 0.09B | 0.07B | 0.92B | 0.47B | 0.09B | 0.56B | 1.11B | 0.44B | 0.57B | 1.04B |
|
Receivables
|
1.47B | | | | 1.82B | 2.30B | 2.12B | 2.40B | 2.71B | 2.69B | 1.40B | 1.61B | 2.85B | 2.33B | 1.67B | 1.76B | 4.22B | 3.64B | 3.52B | 4.21B |
|
Raw Materials
|
0.98B | | | | 1.00B | 1.00B | 1.03B | 1.04B | 1.08B | 1.08B | 1.11B | 1.13B | 1.22B | 1.21B | 1.24B | 1.26B | 1.36B | 1.35B | 1.39B | 1.42B |
|
Prepaid Assets
|
1.40B | | | | 1.01B | 1.24B | 1.32B | 1.61B | 1.03B | 1.07B | 1.74B | 2.18B | 1.66B | 2.07B | 2.39B | 2.82B | 0.69B | 0.78B | 0.71B | 0.70B |
|
Current Assets
|
6.95B | | | | 7.98B | 8.77B | 8.09B | 9.85B | 9.36B | 8.11B | 7.58B | 9.90B | 8.30B | 8.46B | 7.85B | 9.27B | 10.78B | 9.63B | 9.23B | 11.65B |
|
Property, Plant & Equipment (Net)
|
22.21B | | | | 19.61B | 19.84B | 19.74B | 19.70B | 19.82B | 20.07B | 20.24B | 20.85B | 22.12B | 22.45B | 21.97B | 20.89B | 21.23B | 21.57B | 21.82B | 21.99B |
|
Long-Term Investments
|
1.50B | | | | 0.95B | 0.56B | 1.12B | 1.25B | 1.26B | 1.12B | 1.07B | 0.97B | 0.99B | 0.77B | 0.99B | 0.73B | 0.64B | 0.48B | 0.53B | 0.46B |
|
Goodwill
|
| | | | | | | | 0.05B | | | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B |
|
Goodwill & Intangibles
|
| | | | | | | | 0.05B | | | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B |
|
Long-Term Deferred Tax
|
0.01B | | | | 0.03B | 0.04B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | | | | |
|
Other Non-Current Assets
|
18.93B | | | | 20.49B | 18.24B | 17.50B | 17.06B | 17.73B | 17.98B | 18.75B | 18.21B | 20.34B | 21.11B | 21.52B | 21.67B | 20.91B | 21.05B | 21.98B | 22.52B |
|
Non-Current Assets
|
9.10B | | | | 2.24B | 2.21B | 2.18B | 2.17B | 2.15B | 2.16B | 2.15B | 2.10B | 2.15B | 2.12B | 2.12B | 2.17B | 2.17B | 2.14B | 2.12B | 2.10B |
|
Assets
|
48.09B | | | | 48.09B | 46.85B | 45.33B | 46.62B | 46.91B | 46.16B | 46.56B | 48.97B | 50.76B | 52.01B | 51.34B | 51.83B | 52.93B | 52.25B | 53.04B | 56.16B |
|
Accounts Payables
|
1.25B | | | | 1.76B | 1.85B | 2.16B | 2.60B | 3.73B | 1.56B | 1.26B | 2.25B | 2.61B | 2.42B | 2.42B | 2.69B | 3.94B | 3.61B | 3.66B | 3.93B |
|
Notes Payables
|
0.84B | | | | 2.08B | 1.08B | 0.20B | 0.69B | 1.16B | 0.70B | 0.94B | 0.53B | 1.64B | 1.51B | 0.68B | | | | 0.90B | 1.65B |
|
Payables
|
2.09B | | | | 3.84B | 2.93B | 2.36B | 3.29B | 4.89B | 2.26B | 2.19B | 2.78B | 4.26B | 3.93B | 3.10B | 2.69B | 3.94B | 3.61B | 4.56B | 5.58B |
|
Accumulated Expenses
|
0.79B | | | | 0.74B | 0.80B | 0.75B | 0.93B | 0.91B | 0.74B | 0.74B | | | | | | | | | |
|
Other Accumulated Expenses
|
0.45B | | | | 0.31B | 0.32B | 0.33B | 0.32B | 0.34B | 0.34B | 0.32B | 0.40B | 0.34B | 0.31B | 0.37B | 0.32B | 0.33B | 0.34B | 0.36B | 0.33B |
|
Short term Debt
|
2.63B | | | | 2.08B | 1.47B | 1.67B | 2.39B | 1.56B | 1.57B | 1.18B | 1.11B | 1.64B | 1.51B | 1.03B | 1.03B | 1.03B | 1.04B | 0.90B | 1.65B |
|
Current Taxes
|
0.28B | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
5.22B | | | | 8.00B | 6.43B | 5.88B | 7.89B | 7.84B | 5.95B | 5.22B | 5.26B | 6.32B | 5.92B | 5.80B | 5.45B | 6.85B | 6.54B | 6.26B | 7.46B |
|
Non-Current Debt
|
5.57B | | | | 4.58B | 4.55B | 4.51B | 4.48B | 4.47B | 5.76B | 6.16B | 7.51B | 7.50B | 8.35B | 7.41B | 7.38B | 7.38B | 7.32B | 7.29B | 7.27B |
|
Pension
|
0.86B | | | | 0.85B | 0.86B | 0.86B | 0.86B | 0.61B | 0.65B | 0.64B | 0.64B | 1.80B | 0.89B | 0.88B | 0.87B | 1.88B | 1.75B | 1.76B | 1.77B |
|
Minority Interest
|
2.28B | | | | 0.40B | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.38B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.66B | | | | 3.70B | 3.25B | 2.85B | 2.65B | 3.03B | 2.98B | 3.20B | 3.21B | 3.21B | 3.21B | 3.38B | 3.55B | 3.33B | 3.23B | 3.35B | 3.58B |
|
Other Non-Current Liabilities
|
11.92B | | | | 12.68B | 24.36B | 23.56B | 23.08B | 12.50B | 23.36B | 23.57B | 24.19B | 25.66B | 26.18B | 26.35B | 26.06B | 25.16B | 25.05B | 25.69B | 26.75B |
|
Total Non-Current Liabilities
|
21.50B | | | | 23.80B | 10.98B | 10.38B | 12.37B | 23.04B | 11.71B | 11.38B | 12.78B | 13.81B | 14.27B | 13.21B | 12.83B | 14.23B | 13.87B | 13.54B | 14.72B |
|
Total Liabilities
|
33.42B | -13.44B | -12.98B | -12.04B | 36.47B | 35.34B | 33.94B | 35.45B | 35.54B | 35.07B | 34.95B | 36.97B | 39.47B | 40.45B | 39.56B | 38.89B | 39.39B | 38.92B | 39.23B | 41.47B |
|
Total Debt
|
8.20B | | | | 6.66B | 6.02B | 6.18B | 6.87B | 6.02B | 7.34B | 7.33B | 8.62B | 9.14B | 9.86B | 8.44B | 8.41B | 8.41B | 8.36B | 8.19B | 8.92B |
|
Common Equity
|
14.68B | 13.44B | 12.98B | 12.04B | 11.61B | 11.51B | 11.39B | 11.17B | 11.02B | 11.09B | 11.61B | 11.67B | 10.93B | 11.20B | 11.43B | 12.57B | 13.17B | 12.96B | 13.45B | 14.35B |
|
Shareholder's Equity
|
14.68B | 13.44B | 12.98B | 12.04B | 11.61B | 11.51B | 11.39B | 11.17B | 11.02B | 11.09B | 11.61B | 11.67B | 10.93B | 11.20B | 11.43B | 12.57B | 13.17B | 12.96B | 13.45B | 14.35B |
|
Liabilities and Shareholders Equity
|
48.09B | | | | 48.09B | 46.85B | 45.33B | 46.62B | 46.91B | 46.16B | 46.56B | 48.97B | 50.76B | 52.01B | 51.34B | 51.83B | 52.93B | 52.25B | 53.04B | 56.16B |
|
Retained Earnings
|
2.81B | | | | -0.03B | -2.02B | -1.99B | -1.97B | -1.76B | -1.81B | -1.80B | -1.80B | -2.19B | -2.18B | 2.24B | 3.33B | 4.07B | 4.06B | 4.78B | 5.59B |
|
Treasury Shares
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B |