|
Cash & Equivalents
|
0.95B | 2.06B | | | | 2.53B | | | | 2.90B | 2.31B | 2.59B | 2.96B | 2.53B | 2.19B | 2.69B | 2.73B | 2.96B | 2.96B | 2.82B | 2.64B | 2.91B | 2.88B | 0.17B | 3.10B |
|
Short-term Investments
|
| 0.76B | | | | 1.58B | -0.01B | -0.01B | -0.01B | 2.42B | 0.25B | -0.00B | -0.01B | 2.28B | -0.00B | -0.00B | -0.03B | 2.83B | 0.00B | -0.00B | -0.00B | 0.43B | 0.31B | 2.88B | 0.39B |
|
Cash & Current Investments
|
0.95B | 2.82B | | | | 4.11B | -0.01B | -0.01B | -0.01B | 5.32B | 2.56B | 2.59B | 2.95B | 4.81B | 2.19B | 2.68B | 2.70B | 5.79B | 2.97B | 2.82B | 2.64B | 3.34B | 3.20B | 3.05B | 3.50B |
|
Receivables - Net
|
| 0.44B | -0.01B | 0.05B | 0.03B | 0.38B | -0.01B | -0.05B | -0.09B | 0.49B | -0.09B | -0.22B | -0.20B | 0.75B | 1.72B | 0.03B | 0.04B | 0.70B | | 2.37B | -0.06B | -1.90B | 1.43B | 0.00B | -1.50B |
|
Receivables - Other
|
| 0.01B | -0.05B | -0.04B | -0.04B | 0.13B | -0.00B | -0.02B | -0.03B | 0.02B | 0.03B | -0.01B | -0.03B | 0.04B | -0.01B | -0.03B | -0.01B | 0.05B | 0.03B | 0.02B | 0.01B | 0.03B | 0.00B | | |
|
Receivables
|
| 0.46B | -0.06B | 0.01B | -0.01B | 0.50B | -0.01B | -0.07B | -0.12B | 0.51B | -0.06B | -0.23B | -0.23B | 0.79B | 1.71B | -0.00B | 0.03B | 0.75B | | 2.39B | -0.05B | -1.87B | 1.43B | 0.00B | -1.50B |
|
Raw Materials
|
| 0.06B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.06B | | | | 0.04B | | | |
|
Finished Goods
|
| 0.11B | | | | 0.10B | | | | 0.15B | | | | 0.29B | | | | 0.25B | | | | 0.29B | | | |
|
Inventory
|
| 0.19B | -0.01B | -0.00B | -0.01B | 0.17B | -0.00B | -0.03B | -0.05B | 0.21B | 0.01B | -0.02B | -0.05B | 0.36B | -0.02B | 0.01B | -0.02B | 0.36B | -0.03B | -0.02B | 3.22B | -3.00B | -0.02B | -2.06B | 2.70B |
|
Prepaid Assets
|
| | | | | -1.07B | | | | -2.25B | -2.41B | 2.67B | -2.08B | -1.96B | 1.93B | 1.94B | 2.18B | 1.71B | | 1.89B | 2.03B | -1.83B | 1.64B | 1.84B | 2.41B |
|
Current Assets
|
| 3.89B | | | | 4.34B | | | | 4.89B | | | | 4.86B | | | | 5.78B | | | | 5.30B | | | |
|
Property, Plant & Equipment (Net)
|
3.94B | 4.14B | | | | 3.79B | | | | 4.33B | 4.59B | 5.00B | 4.61B | 5.23B | -5.52B | 5.83B | | 4.29B | | | | -6.45B | 6.89B | 6.99B | 6.58B |
|
Long-Term Investments
|
2.12B | 1.83B | | | | 1.48B | | | | 1.96B | 2.95B | 3.23B | 3.17B | 2.13B | -2.85B | 2.39B | 2.38B | 3.56B | | 2.26B | 2.05B | 1.81B | 1.63B | 1.58B | 1.45B |
|
Goodwill
|
| | | | | 0.20B | | | | 0.20B | | | | | | | | | | | | | | | |
|
Intangibles
|
5.28B | 5.01B | | | | 4.08B | | | | 4.18B | 3.98B | 4.58B | 4.17B | 5.40B | 4.32B | 4.52B | 4.60B | 4.58B | | 4.44B | 4.68B | 4.53B | 4.54B | 4.68B | 4.86B |
|
Goodwill & Intangibles
|
5.28B | 5.01B | | | | 4.28B | | | | 4.38B | 3.98B | 4.58B | 4.17B | 5.40B | 4.32B | 4.52B | 4.60B | 4.58B | | 4.44B | 4.68B | 4.53B | 4.54B | 4.68B | 4.86B |
|
Long-Term Deferred Tax
|
0.85B | 0.86B | | | | 0.97B | | | | 1.02B | | | | 1.45B | | | | 1.13B | | | | 0.77B | | | |
|
Other Non-Current Assets
|
| 0.23B | 0.01B | 0.00B | 0.00B | 0.16B | -0.00B | -0.00B | -0.01B | 0.17B | 0.00B | 0.00B | -0.00B | 0.21B | -0.00B | 0.00B | -0.01B | 0.21B | -0.02B | -0.61B | -0.03B | 0.48B | -0.00B | 0.50B | 0.50B |
|
Non-Current Assets
|
| 12.09B | | | | 11.17B | | | | 12.65B | | | | 20.70B | | | | 22.47B | | | | 19.01B | | | |
|
Assets
|
| 15.97B | | | | 15.51B | | 14.88B | 17.42B | 17.54B | 18.37B | 20.72B | 21.62B | 25.56B | 25.41B | 27.27B | 28.25B | 28.25B | 28.91B | 27.57B | 26.12B | 24.31B | 21.76B | 22.26B | 23.09B |
|
Accounts Payables
|
| 0.53B | 0.00B | -0.01B | -0.03B | 0.49B | -0.03B | 0.12B | 0.13B | 0.58B | 0.60B | 0.08B | 0.84B | 0.82B | -0.06B | -0.06B | -0.07B | 0.79B | -0.03B | 0.02B | -0.01B | 0.89B | 0.66B | -0.13B | 0.75B |
|
Notes Payables
|
| 0.86B | | | | 0.91B | | | | 0.76B | | | | 0.86B | | | | 0.99B | | | | 0.76B | | | |
|
Dividends payables
|
| 0.05B | | | | 0.26B | | 0.00B | 0.00B | 0.14B | 0.18B | 0.05B | 0.04B | 0.17B | 0.16B | 0.11B | 0.03B | 0.11B | 0.14B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Payables
|
| 1.44B | 0.00B | -0.01B | -0.03B | 1.66B | -0.03B | 0.12B | 0.13B | 1.49B | 0.78B | 0.14B | 0.87B | 1.85B | 0.09B | 0.05B | -0.04B | 1.89B | 0.11B | 0.08B | 0.00B | 1.66B | 0.67B | -0.11B | 0.77B |
|
Accumulated Expenses
|
| | | | | -0.10B | | | | 0.14B | 0.21B | 0.27B | -0.18B | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.05B | | | | 0.05B | | 0.08B | 0.10B | 0.16B | 0.16B | 0.03B | 0.44B | 0.23B | 0.03B | 0.03B | 0.11B | 0.09B | 0.01B | 0.32B | 0.26B | 0.15B | -0.02B | 0.15B | 0.16B |
|
Short term Debt
|
| 0.86B | -0.01B | -0.01B | -0.01B | 0.91B | -0.00B | 0.02B | 0.02B | 0.76B | -0.01B | 0.03B | 0.19B | 0.86B | -0.04B | -0.03B | -0.04B | 0.99B | -0.01B | -0.01B | 0.03B | 1.21B | 0.96B | -0.03B | 0.97B |
|
Current Leases
|
| | | | | 0.10B | | | | 0.07B | | | | 0.10B | | | | | | | | | | | |
|
Current Taxes
|
| 0.10B | | | | 0.07B | | 0.09B | 0.06B | 0.01B | 0.01B | 0.06B | 0.04B | 0.04B | 0.29B | 0.37B | 0.40B | 0.09B | 0.09B | 0.10B | 0.08B | 0.07B | 0.02B | 0.03B | 0.06B |
|
Current Deferred Revenue
|
| | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.11B | 0.12B | -0.00B | 0.15B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | | | | |
|
Total Current Liabilities
|
| 2.17B | | | | 2.32B | | 1.85B | 1.77B | 2.32B | 2.45B | 2.69B | 4.46B | 3.00B | 3.26B | 3.42B | 3.56B | 3.26B | 3.57B | 3.56B | 3.02B | 3.07B | 2.23B | 2.58B | 2.73B |
|
Non-Current Debt
|
| 6.21B | | | | 6.91B | | 6.33B | 8.03B | 7.43B | 6.93B | 8.32B | 7.65B | 9.21B | 9.26B | 10.53B | 10.51B | 10.51B | 10.96B | 1.27B | 10.36B | 10.68B | 9.91B | 1.04B | 10.47B |
|
Non-Current Deffered Revenue
|
| 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.12B | | | | 0.00B | -0.00B | | | 0.00B | -0.00B | 0.00B | 0.00B |
|
Pension
|
| 0.17B | -0.00B | -0.00B | -0.00B | 0.13B | -0.00B | -0.00B | -0.00B | 0.12B | 0.12B | 0.03B | 0.12B | 0.11B | 0.01B | 0.03B | 0.05B | 0.12B | 0.02B | 0.04B | 0.12B | 0.09B | 0.10B | 0.10B | 0.11B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 0.44B | 0.77B | 0.09B | 5.48B | 0.13B | 4.90B | 4.59B | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.06B | | 0.00B | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability
|
1.56B | 1.42B | | | | 1.30B | | 0.67B | 0.69B | 1.16B | 0.91B | 0.97B | 0.92B | 1.64B | 1.01B | 1.07B | 1.08B | 1.06B | 1.07B | 1.01B | 1.07B | 1.03B | 1.03B | 1.06B | 1.10B |
|
Operating Leases
|
0.53B | 1.12B | | | | 0.56B | | | | 0.59B | 0.55B | 0.62B | 0.59B | 2.01B | | | 2.28B | 2.28B | | -2.15B | -2.08B | 11.44B | | -0.33B | |
|
Other Non-Current Liabilities
|
| 0.18B | | | | 0.14B | | 0.14B | 0.12B | 0.20B | 0.20B | 0.21B | 0.21B | 0.28B | 0.28B | 0.29B | 0.30B | 0.19B | 0.18B | 0.17B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Total Non-Current Liabilities
|
| 9.86B | | | | 9.33B | | 8.86B | 10.62B | 10.04B | 10.07B | 11.78B | 10.97B | 13.40B | 13.00B | 14.59B | 14.92B | 14.69B | 15.04B | 14.68B | 14.18B | 14.45B | 13.58B | 13.82B | 14.45B |
|
Total Liabilities
|
-4.72B | 12.03B | | | | 11.65B | | 10.71B | 12.39B | 12.37B | 12.52B | 14.47B | 15.43B | 16.41B | 16.27B | 18.01B | 18.48B | 17.95B | 18.62B | 18.29B | 17.24B | 17.53B | 15.82B | 16.42B | 17.20B |
|
Total Debt
|
| 7.06B | -0.01B | -0.01B | -0.01B | 7.83B | -0.00B | 6.35B | 8.05B | 8.19B | 6.93B | 8.35B | 7.84B | 10.07B | 9.22B | 10.50B | 10.47B | 11.49B | 10.95B | 1.26B | 10.40B | 11.89B | 10.86B | 1.01B | 11.44B |
|
Common Equity
|
4.72B | 3.95B | | | | 3.86B | | 1.20B | 1.22B | 5.18B | 1.22B | 1.71B | 1.60B | 9.16B | 1.62B | 1.75B | 1.78B | 10.30B | 1.76B | 9.28B | 8.88B | 1.52B | 1.51B | 1.45B | 1.50B |
|
Shareholder's Equity
|
4.72B | 3.95B | | | | 3.86B | | 4.16B | 5.03B | 5.18B | 5.85B | 6.25B | 6.19B | 9.16B | 9.15B | 9.26B | 9.77B | 10.30B | 10.30B | 9.28B | 8.88B | 6.78B | 5.93B | 5.85B | 5.89B |
|
Liabilities and Shareholders Equity
|
| 15.97B | | | | 15.51B | | 14.88B | 17.42B | 17.54B | 18.37B | 20.72B | 21.62B | 25.56B | 25.41B | 27.27B | 28.25B | 28.25B | 28.91B | 27.57B | 26.12B | 24.31B | 21.76B | 22.26B | 23.09B |
|
Treasury Shares
|
| -0.03B | | | | -0.11B | | -0.02B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.03B | -0.04B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Retained Earnings
|
| 1.29B | | | | 0.88B | | 1.13B | 1.15B | 1.91B | 2.04B | 1.75B | 1.64B | 1.80B | 1.82B | 1.75B | 1.78B | 1.92B | 1.92B | 1.69B | 1.58B | 0.10B | 0.07B | 0.12B | 0.10B |