|
Cash & Equivalents
|
| 0.10B | 0.01B | 0.03B | 0.04B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.05B | 0.01B | 0.03B | 0.02B | 0.49B | 0.04B | 0.03B | 0.02B | 0.04B | | | | | | | | | | 0.30B | | | 0.36B | 0.31B | 0.48B | 0.45B | 0.48B | 0.50B | 0.40B | 1.03B | 0.24B | 0.37B | 0.21B | 0.07B | 0.20B |
|
Short-term Investments
|
| | | | | | 0.09B | 0.08B | | 0.03B | 0.04B | 0.03B | 0.06B | | 0.02B | 0.04B | 0.06B | 0.03B | 0.17B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.10B | 0.01B | 0.03B | 0.04B | 0.00B | 0.10B | 0.09B | 0.00B | 0.04B | 0.05B | 0.08B | 0.07B | 0.03B | 0.04B | 0.54B | 0.10B | 0.07B | 0.18B | 0.12B | | | | | | | | | | 0.30B | | | 0.36B | 0.31B | 0.48B | 0.45B | 0.48B | 0.50B | 0.40B | 1.03B | 0.24B | 0.37B | 0.21B | 0.07B | 0.20B |
|
Receivables - Net
|
0.03B | 0.44B | 0.31B | 0.24B | 0.27B | 0.22B | 0.20B | 0.17B | 0.20B | 0.20B | 0.23B | 0.21B | 0.19B | 0.22B | 0.28B | 0.24B | 0.28B | 0.29B | 0.30B | 0.30B | 0.23B | 0.25B | 0.28B | 0.14B | 0.13B | 0.15B | 0.20B | 0.24B | 0.26B | 0.24B | 0.30B | 0.34B | 0.29B | 0.33B | 0.25B | 0.18B | 0.24B | 0.22B | 0.19B | 0.17B | 0.31B | 0.33B | 0.31B | 0.30B | 0.29B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | | 0.01B | | 0.00B | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.07B | 0.06B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B |
|
Receivables
|
0.03B | 0.44B | 0.31B | 0.24B | 0.27B | 0.22B | 0.20B | 0.17B | 0.20B | 0.20B | 0.23B | 0.21B | 0.19B | 0.22B | 0.28B | 0.24B | 0.28B | 0.30B | 0.30B | 0.30B | 0.24B | 0.25B | 0.28B | 0.14B | 0.13B | 0.15B | 0.20B | 0.24B | 0.26B | 0.24B | 0.30B | 0.34B | 0.32B | 0.36B | 0.28B | 0.21B | 0.27B | 0.23B | 0.26B | 0.24B | 0.36B | 0.38B | 0.35B | 0.33B | 0.31B |
|
Raw Materials
|
0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Current Deferred Tax Assets
|
| | 0.06B | 0.06B | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.15B | 0.28B | 0.31B | 0.31B | 0.28B | 0.31B | 0.17B | 0.19B | 0.13B | 0.08B | 0.12B | 0.09B | 0.13B | 0.14B | 0.13B | 0.15B | 0.17B | 0.15B | 0.26B | 0.17B | 0.19B | 0.17B | 0.13B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.12B | 0.15B | 0.13B | 0.14B | 0.13B | 0.14B | 0.12B | 0.10B | 0.11B | 0.10B | 0.10B | 0.18B | 0.18B | 0.13B | 0.23B | 0.20B |
|
Current Assets
|
0.25B | 0.90B | 0.70B | 0.65B | 0.66B | 0.60B | 0.44B | 0.43B | 0.39B | 0.36B | 0.42B | 0.41B | 0.39B | 0.45B | 0.48B | 0.95B | 0.56B | 0.55B | 0.64B | 0.58B | 0.52B | 0.51B | 0.49B | 0.36B | 0.40B | 0.42B | 0.46B | 0.58B | 0.66B | 0.75B | 0.83B | 0.85B | 0.88B | 0.86B | 0.97B | 0.87B | 0.93B | 0.93B | 0.84B | 1.44B | 0.87B | 1.02B | 0.80B | 0.73B | 0.81B |
|
Property, Plant & Equipment (Net)
|
14.01B | 14.72B | 11.69B | 11.57B | 11.41B | 11.26B | 6.31B | 6.21B | 6.07B | 5.95B | 5.88B | 5.79B | 5.74B | 5.69B | 5.70B | 5.71B | 6.33B | 6.39B | 6.46B | 6.55B | 6.41B | 6.40B | 6.35B | 4.54B | 4.45B | 4.36B | 2.62B | 2.57B | 2.59B | 2.60B | 2.64B | 2.67B | 2.73B | 2.79B | 2.76B | 2.75B | 2.72B | 2.77B | 2.79B | 2.77B | 5.84B | 5.68B | 5.62B | 5.56B | 5.53B |
|
Long-Term Investments
|
| | | | | | | | | | -6.25B | | -6.54B | -6.56B | -5.71B | -5.14B | | | | | | | | | | -0.26B | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.08B | 0.09B | 0.08B | 0.09B | 0.10B |
|
Long-Term Deferred Tax
|
| | 0.06B | | | | 0.06B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.43B | 0.37B | 0.23B | 0.16B | 0.12B | 0.11B | 0.15B | 0.13B | 0.14B | 0.14B | 0.05B | 0.07B | 0.06B | 0.03B | 0.03B |
|
Other Non-Current Assets
|
0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.30B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.01B | 0.06B | 0.10B | 0.10B | 0.12B | 0.12B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.13B | 0.12B | 0.12B | 0.14B | 0.13B | 0.17B | 0.14B | 0.15B | 0.12B | 0.12B | 0.29B | 0.27B | 0.27B | 0.30B | 0.28B |
|
Non-Current Assets
|
14.04B | 14.76B | 11.73B | 11.61B | 11.46B | 11.31B | 6.62B | 6.23B | 6.09B | 5.98B | 5.93B | 5.83B | 5.77B | 5.73B | 5.72B | 5.75B | 6.38B | 6.44B | 6.52B | 6.65B | 6.51B | 6.53B | 6.47B | 4.62B | 4.53B | 4.44B | 2.72B | 2.66B | 2.69B | 3.09B | 3.20B | 3.17B | 3.10B | 3.10B | 3.03B | 3.03B | 3.02B | 3.07B | 3.07B | 3.05B | 6.26B | 6.11B | 6.03B | 5.98B | 5.94B |
|
Assets
|
14.30B | 15.66B | 12.43B | 12.26B | 12.12B | 11.91B | 7.05B | 6.66B | 6.48B | 6.33B | 6.35B | 6.24B | 6.15B | 6.18B | 6.21B | 6.70B | 6.94B | 6.98B | 7.16B | 7.23B | 7.03B | 7.04B | 6.96B | 4.97B | 4.93B | 4.86B | 3.18B | 3.24B | 3.34B | 3.85B | 4.03B | 4.02B | 3.99B | 3.97B | 4.00B | 3.90B | 3.95B | 4.00B | 3.91B | 4.49B | 7.13B | 7.13B | 6.83B | 6.71B | 6.75B |
|
Accounts Payables
|
0.45B | 0.58B | 0.59B | 0.37B | 0.28B | 0.28B | 0.26B | 0.23B | 0.19B | 0.20B | 0.22B | 0.24B | 0.24B | 0.26B | 0.26B | 0.29B | 0.33B | 0.35B | 0.39B | 0.30B | 0.29B | 0.32B | 0.30B | 0.28B | 0.20B | 0.22B | 0.21B | 0.25B | 0.26B | 0.27B | 0.29B | 0.29B | 0.30B | 0.34B | 0.26B | 0.21B | 0.22B | 0.24B | 0.25B | 0.25B | 0.35B | 0.37B | 0.34B | 0.33B | 0.32B |
|
Payables
|
0.45B | 0.58B | 0.59B | 0.37B | 0.28B | 0.28B | 0.26B | 0.23B | 0.19B | 0.20B | 0.22B | 0.24B | 0.24B | 0.26B | 0.26B | 0.29B | 0.33B | 0.35B | 0.39B | 0.30B | 0.29B | 0.32B | 0.30B | 0.28B | 0.20B | 0.22B | 0.21B | 0.25B | 0.26B | 0.27B | 0.29B | 0.29B | 0.30B | 0.34B | 0.26B | 0.21B | 0.22B | 0.24B | 0.25B | 0.25B | 0.35B | 0.37B | 0.34B | 0.33B | 0.32B |
|
Accumulated Expenses
|
0.24B | 0.27B | 0.33B | 0.34B | 0.36B | 0.39B | 0.22B | 0.30B | 0.31B | 0.38B | 0.41B | 0.35B | 0.26B | 0.38B | 0.47B | 0.51B | 0.56B | 0.52B | 0.22B | 0.28B | 0.22B | 0.30B | 0.31B | 0.26B | 0.35B | 0.24B | 0.41B | 0.54B | 0.30B | 0.30B | 0.36B | 0.40B | 0.37B | 0.30B | 0.30B | 0.30B | 0.36B | 0.37B | 0.34B | 0.34B | 0.54B | 0.61B | 0.50B | 0.48B | 0.48B |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.12B | | | | 0.13B | 0.14B | 0.11B | 0.10B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.03B | 0.05B | 0.07B | 0.10B | 0.10B | 0.10B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.15B | 0.17B | 0.26B | 0.19B | | 0.10B | 0.10B | 0.10B | 0.10B | | 5.08B | 0.73B | | | 0.28B | 0.27B | 0.55B | 0.51B | 0.25B | 0.25B | 0.15B | 0.07B | 0.10B | 0.01B | | | | | 0.12B | 0.12B | 0.12B |
|
Current Taxes
|
| 6.00B | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.69B | 0.85B | 0.92B | 0.73B | 0.69B | 0.75B | 0.60B | 0.64B | 0.59B | 0.66B | 0.73B | 0.69B | 0.61B | 0.75B | 0.73B | 0.81B | 0.89B | 0.87B | 0.61B | 0.69B | 0.61B | 0.72B | 0.71B | 0.54B | 5.76B | 1.19B | 0.62B | 0.89B | 0.96B | 0.85B | 1.21B | 1.21B | 0.93B | 0.89B | 0.72B | 0.58B | 0.69B | 0.62B | 0.59B | 0.59B | 0.90B | 0.98B | 0.96B | 0.93B | 0.92B |
|
Non-Current Debt
|
| | 6.36B | | | | 6.04B | 5.87B | 5.84B | 5.17B | 5.17B | 5.02B | 5.07B | 5.04B | 5.31B | 4.94B | 5.08B | 5.11B | 5.25B | 5.17B | 5.06B | 4.90B | 5.02B | 4.86B | | | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.54B | 0.54B | 1.16B | 1.13B | 1.13B | 0.89B | 0.89B | 0.89B |
|
Minority Interest
|
| | | | | | | | | | | 0.05B | 0.05B | 0.09B | 0.09B | 0.72B | 0.73B | 0.74B | 0.76B | 0.77B | 0.78B | 0.79B | 0.80B | 0.82B | 0.83B | 0.69B | 0.04B | 0.02B | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.12B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | |
|
Non-Current Deferred Tax Liability
|
3.12B | 3.40B | 2.06B | 1.99B | 1.94B | 1.89B | | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | 0.12B | 0.11B | 0.13B | 0.18B | 0.21B |
|
Other Non-Current Liabilities
|
0.50B | 0.53B | 0.55B | 0.55B | 0.56B | 0.58B | 0.83B | 0.59B | 0.58B | 0.58B | 0.62B | 0.59B | 0.60B | 0.62B | 0.60B | 0.61B | 0.62B | 0.61B | 0.57B | 0.69B | 0.68B | 0.68B | 0.72B | 0.71B | 0.72B | 4.52B | 0.89B | 0.85B | 0.43B | 0.49B | 0.43B | 0.41B | 0.40B | 0.49B | 0.42B | 0.41B | 0.39B | 0.52B | 0.43B | 0.44B | 1.08B | 0.99B | 0.99B | 0.97B | 0.96B |
|
Total Non-Current Liabilities
|
3.62B | 3.94B | 9.27B | 9.20B | 9.10B | 8.98B | 7.14B | 7.03B | 6.94B | 6.24B | 6.29B | 6.09B | 6.04B | 6.14B | 6.33B | 6.75B | 7.11B | 7.10B | 6.94B | 6.96B | 6.76B | 6.66B | 6.63B | 6.44B | 6.66B | 2.68B | 1.21B | 1.48B | 1.86B | 1.67B | 2.17B | 2.09B | 1.73B | 1.61B | 1.48B | 1.38B | 1.51B | 1.26B | 1.39B | 2.00B | 2.54B | 2.60B | 2.32B | 2.34B | 2.34B |
|
Total Liabilities
|
4.31B | 4.79B | 9.82B | 9.75B | 9.66B | 9.56B | 7.97B | 7.61B | 7.52B | 6.83B | 6.91B | 6.68B | 6.64B | 6.76B | 6.93B | 7.35B | 7.73B | 7.71B | 7.52B | 7.66B | 7.44B | 7.34B | 7.35B | 7.16B | 7.38B | 7.20B | 2.10B | 2.33B | 2.29B | 2.16B | 2.60B | 2.50B | 2.13B | 2.10B | 1.91B | 1.79B | 1.90B | 1.78B | 1.82B | 2.44B | 3.63B | 3.60B | 3.31B | 3.31B | 3.31B |
|
Total Debt
|
| | 6.36B | 0.03B | 0.05B | 0.07B | 6.14B | 5.97B | 5.94B | 5.25B | 5.27B | 5.12B | 5.17B | 5.14B | 5.46B | 5.11B | 5.33B | 5.30B | 5.25B | 5.27B | 5.16B | 5.00B | 5.12B | 4.86B | 5.08B | 0.73B | 0.59B | 0.59B | 0.86B | 0.86B | 1.14B | 1.10B | 0.84B | 0.84B | 0.75B | 0.67B | 0.69B | 0.55B | 0.54B | 1.16B | 1.13B | 1.13B | 1.01B | 1.01B | 1.01B |
|
Common Equity
|
9.99B | 10.87B | 2.61B | 2.52B | 2.46B | 2.35B | -0.92B | -0.95B | -1.04B | -0.49B | -0.56B | -0.45B | -0.49B | -0.57B | -0.72B | -0.65B | -0.79B | -0.72B | -0.36B | -0.43B | -0.41B | -0.31B | -0.39B | -2.18B | -2.45B | -2.34B | 1.08B | 0.92B | 1.05B | 1.69B | 1.43B | 1.52B | 1.85B | 1.86B | 2.09B | 2.11B | 2.05B | 2.22B | 2.09B | 2.05B | 3.50B | 3.54B | 3.52B | 3.41B | 3.44B |
|
Shareholder's Equity
|
9.99B | 10.87B | 2.61B | 2.52B | 2.46B | 2.35B | -0.92B | -0.95B | -1.04B | -0.49B | -0.56B | -0.45B | -0.49B | -0.57B | -0.72B | -0.65B | -0.79B | -0.72B | -0.36B | -0.43B | -0.41B | -0.31B | -0.39B | -2.18B | -2.45B | -2.34B | 1.08B | 0.92B | 1.05B | 1.69B | 1.43B | 1.52B | 1.85B | 1.86B | 2.09B | 2.11B | 2.05B | 2.22B | 2.09B | 2.05B | 3.50B | 3.54B | 3.52B | 3.41B | 3.44B |
|
Liabilities and Shareholders Equity
|
14.30B | 15.66B | 12.43B | 12.26B | 12.12B | 11.91B | 7.05B | 6.66B | 6.48B | 6.33B | 6.35B | 6.24B | 6.15B | 6.18B | 6.21B | 6.70B | 6.94B | 6.98B | 7.16B | 7.23B | 7.03B | 7.04B | 6.96B | 4.97B | 4.93B | 4.86B | 3.18B | 3.24B | 3.34B | 3.85B | 4.03B | 4.02B | 3.99B | 3.97B | 4.00B | 3.90B | 3.95B | 4.00B | 3.91B | 4.49B | 7.13B | 7.13B | 6.83B | 6.71B | 6.75B |
|
Treasury Shares
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.02B | -0.02B | -2.12B | -2.22B | -2.29B | -2.40B | -5.68B | -5.73B | -5.87B | -5.33B | -5.40B | -5.35B | -5.40B | -5.53B | -5.67B | -5.67B | -5.75B | -5.69B | -5.34B | -5.41B | -5.40B | -5.30B | -5.37B | -7.17B | -7.44B | -7.47B | -0.22B | -0.33B | -0.23B | 0.47B | 0.29B | 0.46B | 0.88B | 0.94B | 1.22B | 1.29B | 1.25B | 1.42B | 1.39B | 1.37B | 1.68B | 1.68B | 1.76B | 1.90B | 1.93B |