|
Cash & Equivalents
|
0.34B | 0.30B | 0.13B | 0.39B | 0.37B | 0.51B | 0.18B | | 0.24B | 0.22B | 1.68B | 0.51B | 0.12B |
|
Short-term Investments
|
316.03B | 0.00B | | | | | | | | | | | |
|
Cash & Current Investments
|
316.38B | 0.30B | 0.13B | 0.39B | 0.37B | 0.51B | 0.18B | | 0.24B | 0.22B | 1.68B | 0.51B | 0.12B |
|
Securities Bought
|
4.16B | | | | | | | | | | | | |
|
Receivables
|
1.62B | 1.71B | 1.83B | 2.07B | 2.32B | 3.41B | 3.61B | | 2.35B | 2.26B | 1.93B | 2.06B | 2.04B |
|
Securities - Tradable
|
28.02B | 31.57B | | | | | | | | | | | |
|
Loans - Loss Allowance
|
4.17B | | | | | | | | | | | | |
|
Inventory
|
0.30B | 0.33B | 0.35B | 0.37B | 0.37B | 0.56B | 0.58B | | 0.40B | 0.35B | 0.34B | 0.35B | 0.35B |
|
Prepaid Assets
|
0.19B | 0.22B | 0.23B | 0.30B | 0.34B | 0.53B | 0.57B | | 0.40B | 0.36B | 0.34B | 0.27B | 0.24B |
|
Current Deferred Tax Assets
|
0.08B | 0.12B | 0.09B | 0.12B | 0.10B | 0.34B | | | | | | | |
|
Current Assets
|
2.67B | 2.87B | 2.85B | 3.42B | 3.75B | 5.57B | 5.17B | | 3.55B | 3.43B | 4.51B | 3.48B | 3.08B |
|
Buildings
|
4.81B | 5.11B | 5.72B | 6.09B | 6.22B | 8.79B | 9.05B | | 6.23B | 5.88B | 5.75B | 6.05B | 6.04B |
|
Land & Improvements
|
0.54B | 0.54B | 0.59B | 0.61B | 0.62B | 0.95B | 0.97B | | 0.60B | 0.56B | 0.52B | 0.53B | 0.50B |
|
Property, Plant & Equipment (Net)
|
6.13B | 6.32B | 6.86B | 7.15B | 7.05B | 10.17B | 10.11B | | 6.14B | 5.61B | 5.32B | 5.55B | 5.37B |
|
Long-Term Investments
|
| | | | | | | | 0.07B | 0.08B | | | |
|
Goodwill
|
4.16B | 4.15B | 4.26B | 4.39B | 4.42B | 8.95B | 8.96B | | 7.37B | 7.14B | 7.03B | 7.03B | 6.98B |
|
Intangibles
|
| | 0.06B | 0.06B | 0.05B | 0.13B | 0.12B | 0.01B | 0.07B | 0.02B | 0.05B | 0.05B | 0.05B |
|
Goodwill & Intangibles
|
4.16B | 4.15B | 4.32B | 4.45B | 4.47B | 9.08B | 9.09B | 0.01B | 7.44B | 7.16B | 7.09B | 7.09B | 7.03B |
|
Long-Term Deferred Tax
|
| 0.46B | 0.42B | | | | | | 0.07B | 0.04B | 0.06B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
1.06B | 1.35B | 1.24B | 1.63B | 1.90B | 2.73B | 2.35B | | 1.54B | 2.21B | 1.90B | 1.91B | 2.01B |
|
Non-Current Assets
|
11.35B | 11.83B | 12.36B | 13.19B | 13.37B | 21.86B | 21.43B | | 12.31B | 14.60B | 11.50B | 11.74B | 11.59B |
|
Assets
|
14.02B | 14.70B | 15.21B | 16.61B | 17.12B | 27.42B | 26.59B | | 15.86B | 15.61B | 16.01B | 15.22B | 14.67B |
|
Accounts Payables
|
0.43B | 0.53B | 0.75B | 0.83B | 0.95B | 1.29B | 1.26B | | 0.89B | 0.81B | 0.78B | 0.83B | 0.77B |
|
Payables
|
0.43B | 0.53B | 0.75B | 0.83B | 0.95B | 1.29B | 1.26B | | 0.89B | 0.81B | 0.78B | 0.83B | 0.77B |
|
Accumulated Expenses
|
0.50B | 0.90B | 0.99B | 1.12B | 1.23B | 1.81B | 1.36B | | 1.09B | 0.59B | 0.64B | 0.66B | 0.64B |
|
Other Accumulated Expenses
|
0.29B | 0.30B | 0.37B | 0.40B | 0.54B | 0.86B | 0.54B | | 0.47B | 0.53B | 0.98B | 0.48B | 0.42B |
|
Short term Debt
|
0.07B | 0.06B | 0.06B | 0.09B | 0.17B | 0.23B | 0.23B | | 0.20B | 0.02B | 0.12B | 0.03B | 0.02B |
|
Current Leases
|
| | 0.00B | | | | | | 0.01B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Curent Deferred Tax Liability
|
0.03B | 0.01B | | | 0.00B | 0.02B | | | | | | | |
|
Total Current Liabilities
|
1.46B | 1.64B | 1.91B | 2.14B | 2.46B | 3.59B | 3.07B | | 2.39B | 2.28B | 2.81B | 2.36B | 2.19B |
|
Non-Current Debt
|
8.84B | 8.81B | 8.78B | 9.45B | 9.29B | 16.68B | 16.56B | | 13.39B | 13.38B | 12.09B | 12.11B | 11.61B |
|
Pension
|
| | | 0.10B | 0.10B | 0.12B | 0.13B | | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B |
|
Minority Interest
|
0.37B | 0.39B | 0.40B | 0.37B | 0.36B | 0.53B | 0.57B | | 0.50B | 0.50B | 0.48B | 0.48B | 0.54B |
|
Liabilities from Discontinued Operations
|
| | | | 0.02B | 0.01B | 0.01B | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.49B | 0.52B | 0.54B | 0.60B |
|
Non-Current Deferred Tax Liability
|
0.48B | 0.96B | 0.70B | 0.81B | 0.91B | 0.84B | 0.59B | | 0.03B | 0.20B | 0.03B | 0.19B | 0.84B |
|
Other Non-Current Liabilities
|
0.86B | 1.00B | 0.95B | 1.04B | 0.98B | 1.69B | 1.70B | | 1.01B | 0.89B | 1.60B | 0.83B | 0.64B |
|
Total Non-Current Liabilities
|
10.78B | 11.06B | 11.40B | 12.40B | 12.65B | 21.11B | 20.22B | | 15.81B | 15.80B | 15.46B | 15.20B | 14.76B |
|
Total Liabilities
|
11.64B | 12.06B | 12.35B | 13.44B | 13.63B | 22.81B | 21.92B | | 16.82B | 17.25B | 17.06B | 16.03B | 15.40B |
|
Total Debt
|
8.91B | 8.87B | 8.85B | 9.54B | 9.45B | 16.92B | 16.79B | | 13.60B | 13.40B | 12.22B | 12.14B | 11.63B |
|
Common Equity
|
2.02B | 2.25B | 2.46B | 2.80B | 3.13B | 4.08B | 4.11B | | -1.46B | -2.14B | -1.54B | -1.29B | -1.27B |
|
Shareholder's Equity
|
2.02B | 2.25B | 2.46B | 2.80B | 3.13B | 4.08B | 4.11B | | -1.46B | -2.14B | -1.54B | -1.29B | -1.27B |
|
Liabilities and Shareholders Equity
|
14.02B | 14.70B | 15.21B | 16.61B | 17.12B | 27.42B | 26.59B | | 15.86B | 15.61B | 16.01B | 15.22B | 14.67B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Retained Earnings
|
-0.22B | -0.23B | -0.18B | -0.14B | -0.07B | -0.06B | -0.07B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Shares Outstanding
|
0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.11B | | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B |