|
Cash & Equivalents
|
0.09 | 0.02B | 0.01B | | 144.26B | 161.02B | 4,605,000,000.00B | 246.00B | 246.00B | 272.09B | 0.42B | 0.41B | | |
|
Short-term Investments
|
| 1.49B | 16.31B | | | | 0.58B | | 1.72B | 4.01B | 0.02B | -974.60B | | |
|
Cash & Current Investments
|
0.09 | 1.51B | 16.32B | | 144.26B | 161.02B | 4,605,000,000.58B | 246.00B | 247.72B | 276.10B | 0.44B | -974.18B | | |
|
Receivables - Net
|
| 0.00B | 596.36B | | | | 445.07B | | 450.72B | 439.60B | 0.42B | 0.34B | | |
|
Receivables - Other
|
| 16.95B | 25.14B | 35.64B | 192.77B | 219.31B | 52.86B | | 23.94B | 30.16B | 71.86B | 46.91B | | |
|
Receivables
|
| 16.95B | 621.51B | | | | 497.93B | | 474.66B | 469.75B | 72.28B | 47.25B | | |
|
Inventory
|
| 43.68B | 42.62B | | | | 37.54B | | 37.45B | 36.78B | 0.04B | 0.05B | | |
|
Current Assets
|
| 0.00B | 848.99B | | | | 866.53B | 1,055.14B | 724.26B | 856.74B | 1,055.14B | 1.94B | 726.90B | 772.27B |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 3,429.17B | | | | 3,476.13B | | 3,488.09B | 3,533.31B | 3.59B | 3.59B | | |
|
Long-Term Investments
|
| 40.37B | 45.72B | | | | 18.74B | | 19.04B | 18.19B | 0.01B | 0.01B | | |
|
Goodwill
|
| 887.26B | 887.26B | | | | 887.26B | | 887.26B | 887.26B | 0.89B | 0.89B | | |
|
Intangibles
|
| 0.00B | 42.88B | | | | 44.47B | | 43.34B | 43.76B | 0.06B | 0.05B | | |
|
Goodwill & Intangibles
|
| 887.26B | 930.14B | | | | 931.73B | | 930.60B | 931.02B | 0.94B | 0.94B | | |
|
Long-Term Deferred Tax
|
| 0.00B | 22.39B | | | | 21.80B | | 24.02B | 22.93B | 0.00B | 0.00B | | |
|
Other Non-Current Assets
|
| 0.24B | 4.77B | | | | 13.34B | | 14.39B | 14.72B | 0.01B | 0.01B | | |
|
Non-Current Assets
|
| 0.01B | 4,476.48B | | | | 4,532.18B | 4,635.43B | 4,548.59B | 4,597.54B | 4,639.64B | 4.64B | 6,335.60B | 6,386.41B |
|
Assets
|
| 6,985.09B | 6,985.09B | 5,322.07B | 5,329.04B | 5,390.53B | 5,398.71B | 5,474.82B | 5,272.85B | 5,454.28B | 5,694.77B | 6,578,234.13B | 7,062.50B | 7,158.68B |
|
Accounts Payables
|
| 0.00B | | | | | | | | | 0.59B | 0.45B | | |
|
Notes Payables
|
-0.00B | -0.00B | -0.00B | | | | -0.00B | | | | -0.00B | | | |
|
Payables
|
-0.00B | -0.00B | -0.00B | | | | -0.00B | | | | 0.59B | 0.45B | | |
|
Other Accumulated Expenses
|
-0.03B | -0.03B | -0.01B | 11.72B | 65.78B | 77.05B | -0.01B | | | | -0.01B | | | |
|
Short term Debt
|
| 0.00B | | | | | | | | | 0.02B | 0.02B | | |
|
Current Taxes
|
-0.06B | -0.13B | -0.11B | -15.98B | -41.85B | -85.39B | -0.11B | -50.56B | -79.46B | -117.06B | -143.34B | -32.52B | -51.77B | -88.75B |
|
Total Current Liabilities
|
| 590.59B | 590.59B | 787.19B | 723.59B | 611.33B | 757.25B | 816.82B | 505.54B | 570.12B | 816.82B | 1,257.00B | 650.84B | 969.30B |
|
Non-Current Debt
|
373.11B | 475.74B | 672.91B | | 150.52B | 0.02B | 150.52B | | 150.00B | 150.00B | 0.78B | 1.70B | | |
|
Pension
|
| 0.00B | | | | | | | | | 0.06B | 7.00B | | |
|
Minority Interest
|
| | | 47.16B | 83.59B | | 181.11B | 62.30B | 77.08B | 112.53B | 174.03B | 28.94B | 33.43B | 39.73B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.17B | 0.17B | | |
|
Other Non-Current Liabilities
|
| 0.00B | | | | | | | | | 0.08B | 2.00B | | |
|
Total Non-Current Liabilities
|
| 3,173.27B | 3,173.27B | 1,303.28B | 1,320.96B | 1,274.44B | 1,178.47B | 1,090.99B | 1,165.43B | 1,135.97B | 1,090.99B | 2.01B | 2,846.64B | 2,524.16B |
|
Total Liabilities
|
| 0.01B | 3,763.86B | 2,718.88B | 2,692.37B | 2,604.76B | 1,935.72B | 1,687.86B | 1,670.97B | 1,706.09B | 1,907.81B | 6,574,337.29B | 3,497.48B | 3,493.46B |
|
Total Debt
|
373.11B | 475.74B | 672.91B | | 150.52B | 0.02B | 150.52B | | 150.00B | 150.00B | 0.80B | 1.72B | | |
|
Common Equity
|
| 3,221.23B | 3,221.23B | 2,603.19B | 2,636.67B | 2,785.77B | 3,462.99B | 3,786.96B | 3,601.87B | 3,748.19B | 3,786.96B | 3,896.84B | 3,565.02B | 3,665.22B |
|
Shareholder's Equity
|
| | | 3,231.60B | 3,284.49B | 3,504.77B | | | | | 3,260.90B | 3.90B | | |
|
Liabilities and Shareholders Equity
|
| 6,985.09B | 6,985.09B | 5,322.07B | 5,329.04B | 5,390.53B | 5,398.71B | 5,474.82B | 5,272.85B | 5,454.28B | 5,694.77B | 6,578,234.13B | 7,062.50B | 7,158.68B |
|
Retained Earnings
|
| | | | | | | | | | -1.00B | -0.99B | | |