|
Cash & Equivalents
|
8.58B | 7.03B | 6.61B | 5.85B | 6.22B | 13.15B | 13.44B | 10.28B | 9.24B | 6.94B | 8.55B | 11.54B | 1.66B | 2.11B | 1.54B | 1.75B | 3.74B | 4.01B | 2.54B | 4.38B | 3.96B | 1.67B | 1.97B | 1.67B | 1.44B | 1.78B | 3.66B | 3.52B | 4.88B | 1.34B | 2.39B | 1.93B | 1.50B | 1.65B | 1.79B | 1.76B | 1.84B | 1.96B | 0.71B |
|
Short-term Investments
|
| | | | | 1.83B | 0.96B | 0.26B | 0.51B | 0.37B | 0.03B | 0.12B | 0.01B | 0.01B | | | | | | | | | | | | | 1.30B | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.58B | 7.03B | 6.61B | 5.85B | 6.22B | 14.97B | 14.39B | 10.54B | 9.75B | 7.31B | 8.58B | 11.66B | 1.67B | 2.11B | 1.54B | 1.75B | 3.74B | 4.01B | 2.54B | 4.38B | 3.96B | 1.67B | 1.97B | 1.67B | 1.44B | 1.78B | 4.96B | 3.52B | 4.88B | 1.34B | 2.39B | 1.93B | 1.50B | 1.65B | 1.79B | 1.76B | 1.84B | 1.96B | 0.71B |
|
Receivables - Net
|
| | 4.67B | | | 11.25B | 11.31B | 14.38B | 15.38B | 14.54B | 3.39B | 13.96B | 4.21B | 3.96B | 3.80B | 3.16B | 3.62B | 2.94B | 2.42B | 2.61B | 2.83B | 2.91B | 2.16B | 2.33B | 2.27B | 2.26B | 2.52B | 1.64B | 1.61B | 1.65B | 2.37B | 2.37B | 1.67B | 2.36B | 1.34B | 1.69B | 2.54B | 2.37B | 1.67B |
|
Receivables - Other
|
| | 4.31B | | | 7.01B | 5.58B | 5.41B | 4.92B | 5.01B | 0.43B | 0.06B | 0.87B | 0.81B | 0.80B | 0.03B | 0.04B | | 0.51B | 0.53B | 0.63B | 0.61B | 0.47B | 0.54B | 0.53B | 0.57B | 0.72B | 0.10B | 0.10B | | 0.56B | | | | 0.33B | | | | 0.25B |
|
Receivables
|
| | 8.98B | | | 18.26B | 16.89B | 19.79B | 20.30B | 19.55B | 3.82B | 14.03B | 5.08B | 4.77B | 4.60B | 3.19B | 3.66B | 2.94B | 2.93B | 3.14B | 3.45B | 3.52B | 2.63B | 2.87B | 2.79B | 2.82B | 3.23B | 1.74B | 1.72B | 1.65B | 2.93B | 2.37B | 1.67B | 2.36B | 1.67B | 1.69B | 2.54B | 2.37B | 1.92B |
|
Inventory
|
| | 7.36B | | | 17.25B | 16.99B | 17.46B | 15.63B | 16.44B | 4.11B | 4.72B | 4.39B | 4.31B | 4.32B | 4.41B | 4.31B | 3.90B | 2.39B | 2.50B | 2.64B | 2.84B | 2.09B | 2.24B | 2.36B | 2.36B | 2.33B | 2.44B | 2.34B | 2.28B | 2.15B | 2.17B | 2.16B | 2.24B | 1.13B | 2.24B | 2.29B | 1.84B | 1.17B |
|
Prepaid Assets
|
| | 0.71B | | | 1.15B | 1.61B | 1.95B | 2.21B | 2.11B | 0.30B | 2.24B | 0.35B | 0.31B | 0.34B | 0.36B | 0.33B | 0.24B | 0.18B | 0.18B | 0.22B | 0.23B | 0.18B | 0.19B | 0.19B | 0.22B | 0.16B | 0.16B | 0.16B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.12B | 0.16B | 0.18B | 0.21B | 0.12B |
|
Current Assets
|
| | 23.66B | | | 54.80B | 49.89B | 49.73B | 47.90B | 45.41B | 126.66B | 49.25B | 10.62B | 10.69B | 10.00B | 10.39B | 11.99B | 12.61B | 29.01B | 12.54B | 10.49B | 8.50B | 14.30B | 14.44B | 14.01B | 14.35B | 11.27B | 11.20B | 11.13B | 7.93B | 7.51B | 7.07B | 6.16B | 6.44B | 20.77B | 6.46B | 6.85B | 10.02B | 5.58B |
|
Buildings
|
| | | | | | | | | | 2.58B | | 2.66B | 2.71B | 2.81B | | | | 3.03B | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | 1.46B | | 1.44B | 1.45B | 1.65B | | | | 1.55B | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | 0.94B | | 0.80B | 0.78B | 0.79B | | | | 0.82B | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 23.49B | | | 36.22B | 36.25B | 36.08B | 35.22B | 35.23B | 9.92B | 35.58B | 9.81B | 9.70B | 10.14B | 9.91B | 9.91B | 9.69B | 6.87B | 6.74B | 6.86B | 6.92B | 5.75B | 5.67B | 5.56B | 5.48B | 5.73B | 5.74B | 5.70B | 5.76B | 5.88B | 5.77B | 5.70B | 5.78B | 3.45B | 5.78B | 5.91B | 5.16B | 3.46B |
|
Long-Term Investments
|
3.96B | | 3.75B | | | 8.84B | 1.90B | 8.51B | 8.33B | 8.47B | 1.82B | 7.89B | 1.72B | 1.73B | 1.26B | 1.28B | 1.27B | 1.12B | 1.05B | 1.06B | 1.07B | 1.03B | 0.92B | 0.82B | 0.84B | 0.78B | 0.73B | 0.74B | 0.76B | 0.75B | 1.07B | 1.09B | 1.11B | 1.12B | 0.42B | 1.07B | 1.11B | 0.87B | 0.43B |
|
Goodwill
|
12.15B | | 15.27B | | | 60.70B | 34.82B | 60.49B | 59.40B | 59.36B | 34.50B | 58.95B | 33.33B | 32.94B | 22.14B | 32.32B | 30.02B | 29.69B | 16.04B | 18.51B | 18.57B | 19.69B | 16.98B | 16.88B | 16.61B | 16.30B | 16.66B | 16.70B | 16.64B | 17.25B | 7.66B | 16.61B | 16.56B | 16.87B | 7.56B | | 16.24B | 16.22B | 7.92B |
|
Intangibles
|
| | 6.03B | | | 33.42B | 33.27B | 32.97B | 32.10B | 31.51B | 14.65B | 30.47B | 14.15B | 13.77B | 13.59B | 12.83B | 12.35B | 11.53B | 8.07B | 7.86B | 7.71B | 8.64B | 6.22B | 6.04B | 5.80B | 5.55B | 5.50B | 5.37B | 5.19B | 6.04B | 5.81B | 5.64B | 5.48B | 5.58B | 3.18B | 5.25B | 5.16B | 4.54B | 2.94B |
|
Goodwill & Intangibles
|
12.15B | | 21.30B | | | 94.12B | 68.09B | 93.46B | 91.51B | 90.87B | 49.15B | 89.42B | 47.48B | 46.70B | 35.73B | 45.15B | 42.37B | 41.22B | 24.11B | 26.37B | 26.27B | 28.33B | 23.20B | 22.92B | 22.41B | 21.85B | 22.16B | 22.07B | 21.83B | 23.29B | 13.47B | 22.25B | 22.04B | 22.45B | 10.74B | 5.25B | 21.40B | 20.76B | 10.85B |
|
Long-Term Deferred Tax
|
| | 3.08B | | | 1.81B | 1.87B | 1.75B | 1.70B | 1.64B | 0.18B | 1.85B | 0.22B | 0.23B | 0.19B | 0.21B | 0.20B | 0.24B | 0.19B | 0.18B | 0.18B | 0.17B | 0.12B | 0.13B | 0.14B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.31B | 0.29B | 0.28B | 0.29B | 0.24B | 0.24B | 0.25B | 0.32B | 0.28B |
|
Other Non-Current Assets
|
| | 0.56B | | | 3.17B | 2.77B | 2.91B | 2.71B | 2.84B | 110.28B | 5.80B | 1.00B | 1.06B | 21.28B | 1.04B | 1.03B | 6.21B | 28.22B | 0.92B | 0.97B | 1.01B | 7.66B | 7.78B | 7.76B | 7.73B | 1.29B | 1.32B | 1.31B | 1.31B | 16.75B | 1.25B | 1.26B | 1.35B | 16.38B | 1.19B | 0.99B | 1.81B | 1.86B |
|
Non-Current Assets
|
| | 24.94B | | | 98.66B | 97.44B | 98.12B | 95.92B | 95.35B | 49.46B | 97.07B | 48.70B | 48.00B | 49.21B | 46.40B | 43.59B | 48.73B | 35.03B | 28.52B | 28.49B | 30.60B | 25.65B | 25.28B | 24.87B | 24.27B | 24.35B | 24.27B | 23.97B | 25.44B | 25.15B | 24.88B | 24.69B | 25.24B | 12.41B | 23.74B | 23.80B | 22.86B | 12.54B |
|
Assets
|
67.94B | | 79.51B | | | 198.53B | 191.91B | 192.44B | 187.37B | 184.45B | 187.85B | 189.78B | 70.84B | 70.12B | 69.35B | 67.99B | 66.75B | 72.14B | 70.90B | 47.80B | 45.84B | 46.02B | 45.71B | 45.39B | 44.44B | 44.10B | 41.35B | 41.21B | 40.80B | 39.13B | 38.55B | 36.64B | 36.55B | 37.46B | 36.64B | 35.98B | 36.56B | 38.04B | 21.57B |
|
Accounts Payables
|
| | 4.52B | | | 7.65B | 9.13B | 8.75B | 7.98B | 8.63B | 2.62B | 8.33B | 3.02B | 2.94B | 2.93B | 2.85B | 2.63B | 2.69B | 2.22B | 2.22B | 2.35B | 2.54B | 2.10B | 2.18B | 2.13B | 2.06B | 2.10B | 1.92B | 1.77B | 1.69B | 1.68B | 1.62B | 1.66B | 1.70B | 1.05B | 1.66B | 1.70B | 1.66B | 0.99B |
|
Notes Payables
|
| | 0.27B | | | 5.18B | 1.95B | 2.41B | 2.79B | 4.76B | 2.17B | 3.00B | | | | | | | | | | | 0.15B | 0.41B | 0.66B | 1.29B | | | | | | | | | | | | | |
|
Payables
|
| | 4.79B | | | 12.82B | 11.08B | 11.16B | 10.78B | 13.39B | 4.78B | 11.33B | 3.02B | 2.94B | 2.93B | 2.85B | 2.63B | 2.69B | 2.22B | 2.22B | 2.35B | 2.54B | 2.25B | 2.58B | 2.80B | 3.35B | 2.10B | 1.92B | 1.77B | 1.69B | 1.68B | 1.62B | 1.66B | 1.70B | 1.05B | 1.66B | 1.70B | 1.66B | 0.99B |
|
Accumulated Expenses
|
| | 4.48B | | | 7.85B | 8.41B | 7.48B | 7.19B | 6.15B | 1.13B | 8.67B | 1.65B | 1.55B | 1.34B | 1.43B | 1.50B | 1.36B | 1.10B | 1.13B | 1.22B | 1.33B | 1.04B | 0.98B | 1.00B | 0.99B | 0.95B | 0.86B | 1.40B | 1.27B | 1.27B | 1.25B | 0.97B | 0.98B | 0.78B | 0.95B | 1.15B | 1.10B | 0.88B |
|
Short term Debt
|
| | 0.64B | | | 5.18B | 2.07B | 2.71B | 4.61B | 3.12B | 0.01B | 4.01B | 1.62B | 1.98B | 3.83B | 3.92B | 3.56B | 2.39B | 0.00B | 2.00B | | | 0.15B | 0.41B | 0.66B | 1.29B | 0.30B | 0.30B | 0.30B | 0.47B | | | | | 1.85B | 1.85B | 1.85B | 1.85B | 0.06B |
|
Current Taxes
|
| | 0.60B | | | 0.73B | 0.84B | 0.89B | 0.87B | 0.70B | 0.12B | 0.84B | 0.16B | 0.15B | 0.24B | 0.34B | 0.32B | 0.41B | 0.17B | 0.19B | 0.24B | 0.21B | 0.20B | 0.20B | 0.35B | 0.28B | 0.23B | 0.19B | 0.14B | 0.12B | 0.15B | 0.15B | 0.16B | 0.14B | 0.08B | 0.18B | 0.16B | 0.14B | 0.05B |
|
Total Current Liabilities
|
| | 12.60B | | | 27.28B | 26.13B | 26.62B | 28.11B | 27.68B | 73.31B | 28.58B | 6.46B | 6.62B | 8.35B | 8.54B | 8.01B | 6.98B | 12.23B | 5.67B | 3.94B | 4.22B | 4.93B | 5.12B | 5.49B | 6.01B | 3.73B | 3.41B | 3.74B | 3.69B | 3.10B | 3.03B | 2.79B | 2.83B | 5.50B | 4.63B | 4.85B | 5.00B | 2.31B |
|
Capital Leases
|
| | 0.29B | | | 0.29B | 0.29B | 0.28B | | | 0.03B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 20.46B | | | 29.82B | 30.06B | 29.34B | 26.85B | 27.29B | 12.62B | 34.97B | 15.61B | 15.61B | 13.62B | 13.62B | 15.61B | 21.80B | 15.61B | 10.62B | 10.63B | 10.63B | 10.63B | 10.63B | 10.62B | 10.56B | 7.77B | 7.81B | 7.78B | 7.74B | 7.80B | 7.78B | 7.17B | 7.17B | 5.32B | 5.33B | 5.33B | 7.05B | 3.13B |
|
Pension
|
| | 11.38B | | | 18.41B | 18.58B | 18.23B | 17.69B | 15.29B | 1.34B | 15.63B | 1.10B | 1.05B | 1.17B | 1.16B | 1.17B | 1.19B | 1.11B | 1.04B | 1.04B | 1.02B | 0.76B | 0.73B | 0.69B | 0.62B | 0.52B | 0.53B | 0.53B | 0.51B | 0.56B | 0.55B | 0.54B | 0.56B | 0.43B | 0.53B | 0.57B | 0.56B | 0.43B |
|
Minority Interest
|
0.81B | 1.31B | 1.24B | 1.27B | 1.17B | 1.59B | 1.60B | 1.66B | 1.62B | 1.65B | 1.61B | 1.65B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.56B | 0.57B | 0.52B | 0.59B | 0.61B | 0.62B | 0.61B | 0.61B | 0.59B | 0.45B | 0.42B | 0.43B | 0.43B | 0.45B | 0.43B | 0.43B | 0.45B | 0.44B | 0.43B | 0.45B | 0.45B | 0.18B |
|
Liabilities from Discontinued Operations
|
| | | | | 0.11B | | | | | 69.43B | | | | | | | 0.13B | 8.61B | | | | 1.41B | 1.33B | 1.34B | 1.39B | 0.15B | 0.14B | 0.14B | 0.14B | | | | | 1.73B | | | 0.25B | 0.31B |
|
Non-Current Deferred Tax Liability
|
| | 6.31B | | | 9.12B | 13.30B | 6.11B | 5.88B | 5.91B | -4.25B | 3.68B | 3.66B | 3.47B | -3.90B | 3.31B | 3.17B | 3.01B | 2.60B | 1.92B | 1.87B | 2.01B | 1.98B | 1.28B | 0.59B | 0.46B | 1.79B | 1.15B | 1.03B | 1.33B | 1.68B | 1.10B | 1.04B | 1.03B | 0.95B | 0.90B | 0.84B | 0.71B | 0.84B |
|
Other Non-Current Liabilities
|
| | 19.22B | | | 36.90B | 34.05B | 33.56B | 32.52B | 29.74B | 6.02B | 32.14B | 6.20B | 5.98B | 5.83B | 5.71B | 5.56B | 5.24B | 4.00B | 3.81B | 3.81B | 3.93B | 3.09B | 2.85B | 2.18B | 2.02B | 2.83B | 2.83B | 2.73B | 3.08B | 2.93B | 2.90B | 2.83B | 2.81B | 2.02B | 2.76B | 2.86B | 2.65B | 2.03B |
|
Total Non-Current Liabilities
|
| | 33.06B | | | 57.10B | 56.21B | 55.96B | 54.96B | 54.97B | 85.94B | 63.82B | 22.07B | 22.23B | 21.96B | 22.16B | 23.62B | 28.79B | 27.84B | 16.29B | 14.57B | 14.85B | 15.56B | 15.76B | 16.12B | 16.58B | 11.51B | 11.21B | 11.51B | 11.43B | 10.90B | 10.81B | 9.95B | 9.99B | 10.82B | 9.96B | 10.18B | 12.05B | 5.44B |
|
Total Liabilities
|
41.76B | -30.35B | 52.28B | -28.33B | -29.59B | 93.99B | 90.26B | 89.52B | 87.48B | 84.71B | 91.95B | 95.97B | 28.27B | 28.21B | 27.79B | 27.87B | 29.18B | 34.02B | 31.83B | 20.10B | 18.38B | 18.78B | 18.66B | 18.60B | 18.30B | 18.60B | 14.34B | 14.05B | 14.24B | 14.51B | 13.83B | 13.71B | 12.79B | 12.80B | 12.84B | 12.71B | 13.04B | 14.70B | 7.47B |
|
Total Debt
|
| | 21.09B | | | 34.99B | 32.12B | 32.05B | 31.46B | 30.41B | 12.64B | 38.98B | 17.23B | 17.59B | 17.45B | 17.54B | 19.17B | 24.20B | 15.61B | 12.62B | 10.63B | 10.63B | 10.78B | 11.04B | 11.29B | 11.85B | 8.07B | 8.11B | 8.07B | 8.21B | 7.80B | 7.78B | 7.17B | 7.17B | 7.17B | 7.17B | 7.17B | 8.90B | 3.19B |
|
Common Equity
|
26.18B | 30.35B | 27.23B | 28.33B | 29.59B | 104.53B | 101.65B | 102.92B | 99.88B | 99.74B | 95.90B | 93.82B | 42.58B | 41.91B | 41.56B | 40.12B | 37.58B | 38.12B | 39.07B | 27.70B | 27.46B | 27.24B | 27.05B | 26.79B | 26.14B | 25.50B | 27.02B | 27.16B | 26.55B | 24.63B | 24.73B | 24.01B | 23.76B | 24.66B | 23.79B | 23.27B | 23.52B | 23.34B | 14.10B |
|
Shareholder's Equity
|
26.18B | 30.35B | 27.23B | 28.33B | 29.59B | 104.53B | 101.65B | 102.92B | 99.88B | 99.74B | 95.90B | 93.82B | 42.58B | 41.91B | 41.56B | 40.12B | 37.58B | 38.12B | 39.07B | 27.70B | 27.46B | 27.24B | 27.05B | 26.79B | 26.14B | 25.50B | 27.02B | 27.16B | 26.55B | 24.63B | 24.73B | 24.01B | 23.76B | 24.66B | 23.79B | 23.27B | 23.52B | 23.34B | 14.10B |
|
Liabilities and Shareholders Equity
|
67.94B | | 79.51B | | | 198.53B | 191.91B | 192.44B | 187.37B | 184.45B | 187.85B | 189.78B | 70.84B | 70.12B | 69.35B | 67.99B | 66.75B | 72.14B | 70.90B | 47.80B | 45.84B | 46.02B | 45.71B | 45.39B | 44.44B | 44.10B | 41.35B | 41.21B | 40.80B | 39.13B | 38.55B | 36.64B | 36.55B | 37.46B | 36.64B | 35.98B | 36.56B | 38.04B | 21.57B |
|
Treasury Shares
|
0.06B | | 0.02B | | | | 0.00B | 0.03B | 0.04B | 0.06B | 0.03B | 0.11B | 0.01B | 0.02B | | | | | | | | | | | 0.01B | 0.00B | | | | | 0.03B | | | | 0.01B | | | | 0.01B |
|
Retained Earnings
|
| | 30.34B | | | 31.37B | 29.21B | 29.37B | 30.43B | 30.93B | 30.26B | 29.76B | -8.30B | -8.29B | -8.40B | -9.25B | -11.73B | -11.81B | -11.59B | -22.62B | -22.78B | -22.89B | -23.19B | -23.10B | -22.81B | -22.69B | -21.07B | -20.81B | -20.94B | -22.85B | -22.87B | -23.52B | -23.41B | -22.96B | -23.08B | -23.66B | -23.61B | -23.73B | -24.28B |