|
Cash & Equivalents
|
0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.02B | 0.04B | 0.00B | 0.02B | 0.02B | 0.02B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.21B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Short-term Investments
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.02B | 0.04B | 0.00B | 0.02B | 0.02B | 0.02B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.21B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Receivables - Net
|
| | | | 0.05B | | 0.09B | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B | 0.12B | 0.13B | 0.12B | 0.10B | 0.13B | 0.16B | | | 0.18B | | 155.94B | 0.13B | 137.26B | 0.16B | 0.19B | 192.77B |
|
Receivables - Other
|
| | | | 0.02B | | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.08B | 0.11B | 0.13B | 0.16B | 0.16B | 0.12B | 0.12B | 0.14B | 0.11B | 110.19B | | | 0.10B | | 144.98B | 141.86B | 0.11B | 130.07B | 114.64B | 0.13B |
|
Receivables
|
| | | | 0.08B | | 0.18B | 0.17B | 0.17B | 0.20B | 0.20B | 0.18B | 0.21B | 0.24B | 0.28B | 0.28B | 0.25B | 0.23B | 0.24B | 0.24B | 110.35B | | | 0.28B | | 300.92B | 141.99B | 137.38B | 130.24B | 114.83B | 192.90B |
|
Inventory
|
| | | | 0.03B | | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 110.52B | | | 0.10B | | 0.10B | 100.02B | 96.77B | 101.42B | 98.89B | 0.10B |
|
Prepaid Assets
|
| | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 16.67B | | | 0.01B | | 9.89B | 0.01B | 7.09B | 0.01B | 0.01B | 10.80B |
|
Current Assets
|
| | 0.00B | 0.00B | 0.16B | 0.00B | 0.31B | 0.35B | 0.31B | 0.40B | 0.38B | 0.40B | 0.42B | 0.49B | 0.49B | 0.51B | 0.50B | 0.49B | 0.53B | 0.63B | 537.81B | | | 0.54B | | 0.56B | 577.15B | 540.52B | 0.55B | 619.92B | 595.88B |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.28B | 55.98B | 55.80B | 55.99B |
|
Construction in Progress
|
| | | | 0.01B | | | | | | | 0.02B | | | | 0.01B | | | | 0.01B | 0.01B | | | 0.01B | | | | 40.29B | 24.97B | 24.50B | 52.50B |
|
Land & Improvements
|
| | | | 0.01B | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.01B | | | 0.01B | | | | 11.66B | 11.66B | 11.66B | 11.66B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.26B | | | 0.30B | 0.34B | 0.35B | 0.38B | 0.42B | 0.43B | 0.46B | 0.46B | 0.44B | 0.42B | 0.45B | 0.47B | 0.43B | 461.06B | | | 0.44B | | 423.25B | 0.43B | 0.44B | 426.01B | 423.86B | 437.23B |
|
Long-Term Investments
|
| | 0.23B | 0.23B | 0.23B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 0.18B | | 0.48B | 0.53B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.60B | 0.60B | 0.62B | 0.62B | 0.63B | 0.63B | 0.65B | 645.10B | | | 0.65B | | 0.65B | 0.65B | 0.65B | 645.10B | 0.65B | 645.10B |
|
Intangibles
|
| | | | 0.06B | | 0.18B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.13B | 0.18B | 102.91B | | | 0.18B | | 75.00B | 70.35B | 65.70B | 61.04B | 56.39B | 51.74B |
|
Goodwill & Intangibles
|
| | | | 0.24B | | 0.65B | 0.67B | 0.70B | 0.71B | 0.70B | 0.72B | 0.69B | 0.71B | 0.71B | 0.73B | 0.73B | 0.76B | 0.76B | 0.82B | 748.01B | | | 0.82B | | 75.65B | 70.99B | 66.34B | 706.14B | 57.04B | 696.83B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.00B | | | | 0.03B | | | | 0.01B | | | | 0.03B | 0.03B | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.23B | 0.23B | 0.01B | 0.23B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 51.47B | | | 0.05B | | 0.06B | 57.45B | 58.18B | 0.06B | 0.06B | 0.06B |
|
Non-Current Assets
|
| | 0.23B | 0.23B | 0.46B | 0.23B | 0.99B | 0.99B | 1.05B | 1.06B | 1.09B | 0.42B | 1.12B | 1.17B | 1.17B | 0.39B | 1.15B | 1.22B | 1.23B | 0.43B | 0.46B | | | 0.02B | | -0.56B | -575.35B | 0.02B | -0.55B | 1,207.17B | 1,213.25B |
|
Assets
|
| 0.00B | 0.23B | 0.23B | 0.62B | 0.23B | 1.30B | 1.34B | 1.36B | 1.46B | 1.47B | 1.52B | 1.54B | 1.66B | 1.66B | 1.69B | 1.65B | 1.71B | 1.77B | 1.83B | 1.83B | | | 1.80B | | 0.00B | 1.80B | 1.77B | 0.00B | 1,827.09B | 1,809.12B |
|
Accounts Payables
|
| | | | 0.03B | 0.01B | 0.08B | 0.05B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.12B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.31B | 353.54B | | | 0.35B | | 373.39B | 0.35B | 0.31B | 0.31B | 352.62B | 356.41B |
|
Notes Payables
|
| 0.00B | | | 0.01B | | 0.12B | 0.07B | 0.00B | 0.01B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.10B | 0.01B | 89.89B | | | 0.05B | | 34.80B | 0.00B | 59.72B | 60.35B | 0.07B | 0.06B |
|
Payables
|
| 0.00B | | | 0.03B | 0.01B | 0.19B | 0.13B | 0.08B | 0.07B | 0.07B | 0.10B | 0.09B | 0.12B | 0.15B | 0.19B | 0.14B | 0.14B | 0.24B | 0.32B | 443.42B | | | 0.40B | | 408.18B | 0.35B | 60.03B | 60.66B | 352.68B | 356.48B |
|
Accumulated Expenses
|
| | 0.00B | 0.00B | 0.02B | | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.07B | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.00B | | 0.04B | 0.04B | 0.02B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 26.17B | | | 0.03B | | 0.03B | 33.77B | 0.03B | 29.80B | 37.56B | 0.03B |
|
Short term Debt
|
| 0.00B | 0.00B | 0.00B | 0.01B | 989.00 | 0.02B | 0.02B | 0.00B | | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 54.08B | 0.01B | 53.35B | | | 0.07B | | 0.07B | 0.00B | 68.73B | 67.32B | 65.91B | 0.06B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | | | 0.01B | | | |
|
Current Taxes
|
| | | | 0.00B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 7.26B | | | 0.01B | | 4.22B | 2.33B | 7.73B | 0.01B | | |
|
Total Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.06B | 0.01B | 0.31B | 0.24B | 0.23B | 0.17B | 0.19B | 0.23B | 0.24B | 0.33B | 0.34B | 0.44B | 0.33B | 0.35B | 0.37B | 0.43B | 544.07B | | | 0.53B | | 0.52B | 0.52B | 503.51B | 0.50B | 0.56B | 0.54B |
|
Non-Current Debt
|
| | | | 0.15B | | 0.17B | 0.27B | 0.00B | 0.36B | 0.00B | 0.33B | 0.00B | 0.00B | 0.00B | 0.31B | 0.00B | 0.00B | 0.33B | 0.51B | 391.86B | | | 0.33B | | 301.33B | 0.00B | 0.25B | 238.65B | 0.22B | 207.18B |
|
Non-Current Deffered Revenue
|
| | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 24.38B | | | 0.03B | | 31.85B | 0.03B | 0.03B | 33.30B | 0.03B | 34.94B |
|
Minority Interest
|
| | 0.16B | 0.16B | -0.00B | 0.16B | -0.00B | 0.00B | | | | | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.00B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | | | | | | 0.01B | 5.75B | 0.01B | 4.32B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 6.26B | | | 0.03B | | 0.01B | 5.97B | 5.45B | 5.27B | 4.85B | 0.00B |
|
Other Non-Current Liabilities
|
| | | | 0.02B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.01B | 0.04B | 0.04B | 0.04B | 40.62B | | | 0.06B | | 0.06B | 0.07B | 49.27B | 0.05B | 50.01B | 0.04B |
|
Total Non-Current Liabilities
|
| | | | 0.21B | | 0.48B | 0.50B | 0.47B | 0.57B | 0.57B | 0.60B | 0.61B | 0.71B | 0.70B | 0.79B | 0.67B | 0.69B | 0.74B | 0.97B | -39.59B | | | 0.92B | | -0.06B | 0.86B | -48.40B | 0.80B | -49.11B | 852.43B |
|
Total Liabilities
|
-0.38B | 0.00B | 0.01B | 0.01B | 0.23B | 0.01B | 0.51B | 0.53B | 0.50B | 0.59B | 0.59B | 0.64B | 0.64B | 0.75B | 0.74B | 0.83B | 0.68B | 0.72B | 0.78B | 1.01B | 1.03B | | | 0.98B | | 0.00B | 0.93B | 0.87B | 0.85B | 0.89B | 852.47B |
|
Total Debt
|
| 0.00B | 0.00B | 0.00B | 0.16B | 989.00 | 0.19B | 0.28B | 0.00B | 0.36B | 0.00B | 0.37B | 0.00B | 0.00B | 0.00B | 0.36B | 0.00B | 0.00B | 54.41B | 0.51B | 445.21B | | | 0.40B | | 301.40B | 0.00B | 68.99B | 305.97B | 66.13B | 207.24B |
|
Common Equity
|
0.38B | 0.00B | 0.06B | 0.06B | 0.39B | 0.05B | 0.79B | 0.81B | 0.86B | 0.87B | 0.88B | 0.89B | 0.90B | 0.91B | 0.93B | 0.86B | 0.97B | 0.98B | 0.99B | 0.82B | 802.35B | | | 0.82B | | 0.85B | 0.87B | 0.91B | 0.92B | 936.90B | 0.96B |
|
Shareholder's Equity
|
0.38B | 0.00B | 0.06B | 0.06B | 0.39B | 0.05B | 0.79B | 0.81B | 0.86B | 0.87B | 0.88B | 0.89B | 0.90B | | | 0.86B | | | | 0.82B | 0.80B | | | 0.82B | | | | 0.91B | | | |
|
Liabilities and Shareholders Equity
|
| 0.00B | 0.23B | 0.23B | 0.62B | 0.23B | 1.30B | 1.34B | 1.36B | 1.46B | 1.47B | 1.52B | 1.54B | 1.66B | 1.66B | 1.69B | 1.65B | 1.71B | 1.77B | 1.83B | 1.83B | | | 1.80B | | 0.00B | 1.80B | 1.77B | 0.00B | 1,827.09B | 1,809.12B |
|
Retained Earnings
|
| -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | -0.01B | 0.01B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.03B | 0.12B | 0.13B | 0.13B | -0.04B | 0.07B | | | -0.06B | | 0.00B | 0.07B | 0.01B | 0.07B | 0.04B | 57.20B |
|
Preferred Shares
|
| | | | 0.00B | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | -10.68B | | | 0.00B | -8.34B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |