|
Cash & Equivalents
|
2.06B | 2.29B | 2.29B | 2.29B | 2.29B | 2.10B | 1.89B | 1.74B | 1.58B | 1.54B | 1.86B | 1.77B | 1.28B | 2.05B | 2.62B | 2.03B | 3.62B | 2.55B | 1.99B | 2.24B | 2.19B | 3.29B | 2.61B | 2.80B | 2.33B | 2.18B | 2.10B | 1.34B | 2.82B | 2.10B | 1.34B | 1.79B | 2.56B | 1.65B | 1.75B | 2.39B | 3.57B | | | | 3.47B | 1.71B |
|
Short-term Investments
|
| 0.41B | | | 1.00B | 0.52B | 0.54B | 0.29B | 0.21B | 0.25B | 0.10B | 0.08B | 0.08B | | | 0.16B | 0.79B | 1.22B | 1.05B | 0.78B | 0.81B | 0.82B | 1.06B | 1.49B | 1.28B | 1.20B | 1.60B | 1.25B | 0.65B | 0.88B | 1.09B | 0.67B | 0.74B | 1.04B | 1.34B | 0.63B | 0.61B | | | | | 0.76B |
|
Cash & Current Investments
|
2.06B | 2.70B | 2.29B | 2.29B | 3.28B | 2.62B | 2.43B | 2.03B | 1.78B | 1.79B | 1.96B | 1.85B | 1.36B | 2.05B | 2.62B | 2.19B | 4.42B | 3.77B | 3.04B | 3.02B | 2.99B | 4.11B | 3.67B | 4.29B | 3.61B | 3.38B | 3.70B | 2.59B | 3.46B | 2.99B | 2.44B | 2.46B | 3.30B | 2.68B | 3.09B | 3.02B | 4.18B | | | | 3.47B | 2.47B |
|
Receivables - Other
|
| | | | | 1.43B | 1.36B | | | 1.14B | 1.22B | | 1.40B | 1.37B | | | 1.55B | 1.60B | | | 1.68B | 1.60B | | | 1.60B | 1.52B | | | 1.52B | 1.48B | | | 1.39B | 1.37B | | | 1.30B | 1.32B | | | 1.23B | 1.19B |
|
Property, Plant & Equipment (Net)
|
| 0.18B | | | | 0.17B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.15B | | | | 0.14B | | | | 0.15B | | | | 0.15B | | | | 0.15B | | | | |
|
Long-Term Investments
|
0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 4.57B | 0.02B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 4.39B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 5.49B | 0.01B | 0.01B | 0.03B | 0.05B | 5.46B | 0.01B | 0.03B | 5.53B | 5.69B |
|
Goodwill
|
| 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | |
|
Intangibles
|
| 0.03B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | |
|
Goodwill & Intangibles
|
| 0.05B | | | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | -0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.00B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.08B | | | 0.09B | 0.08B | 0.35B | 0.06B | 0.06B | 0.06B | 0.12B | 0.08B | 0.40B | 0.07B | 0.10B | 0.09B | 0.40B | 0.16B | | 0.15B | 0.39B | 0.14B | | 0.17B | 0.37B | 0.14B | | 0.15B | 0.37B | 0.20B | | | 0.42B | 0.20B | | | 0.42B | 0.43B | | | 0.45B | 0.44B |
|
Assets
|
| 10.28B | | | 10.98B | 11.10B | 11.05B | 10.68B | 10.58B | 10.78B | 10.99B | 11.00B | 10.78B | | | 11.23B | 13.98B | 13.92B | 13.20B | 13.15B | 13.37B | 14.74B | 14.80B | 15.66B | 15.62B | 15.34B | 15.27B | 14.35B | 14.32B | 14.31B | 13.73B | 13.51B | 13.37B | 13.37B | 13.53B | 13.94B | 13.80B | | | | | 14.10B |
|
Accounts Payables
|
| 9.18B | | | 9.67B | 10.03B | 9.85B | 9.48B | 9.41B | 9.54B | 9.75B | 9.72B | 9.07B | | | 9.85B | 12.66B | 12.44B | 11.75B | 11.62B | 11.89B | 13.25B | 13.36B | 14.19B | 13.86B | 13.87B | 13.93B | 13.07B | 12.46B | 12.99B | 12.35B | 12.19B | 11.86B | 11.99B | 12.13B | 12.55B | 12.74B | | | | | 12.70B |
|
Notes Payables
|
| | | | | | | | | | | | | 9.42B | | 9.82B | | 12.41B | | 11.62B | | 13.25B | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 9.18B | | | 9.67B | 10.03B | 9.85B | 9.48B | 9.41B | 9.54B | 9.75B | 9.72B | 9.07B | 9.42B | | 19.67B | 12.66B | 24.85B | 11.75B | 23.23B | 11.89B | 26.50B | 13.36B | 14.19B | 13.86B | 13.87B | 13.93B | 13.07B | 12.46B | 12.99B | 12.35B | 12.19B | 11.86B | 11.99B | 12.13B | 12.55B | 12.74B | | | | | 12.70B |
|
Accumulated Expenses
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.37B | 0.21B | 0.19B | 0.27B | 0.34B | 0.20B | 0.20B | 0.20B | 0.32B | 0.20B | 0.18B | 0.19B | 0.28B | 0.18B | 0.18B | 0.20B | 0.28B | 0.21B | 0.20B | 0.28B | | 0.17B | 0.19B | 0.17B | 0.26B |
|
Short term Debt
|
| 7.28B | | | | 7.87B | 7.77B | | | 7.34B | 7.53B | | 7.43B | 7.09B | | | 10.34B | 10.20B | | | 9.77B | 9.64B | | | 11.37B | 10.89B | | | 10.11B | 9.65B | | | 9.44B | 9.31B | | | 9.99B | 10.14B | | | 10.02B | 10.13B |
|
Current Taxes
|
0.01B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | |
|
Non-Current Debt
|
0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.12B | 0.12B | 0.12B | 0.00B | 0.14B | 0.00B | | 0.00B | 0.14B | 0.14B | 0.14B | 0.00B | 0.00B | 0.01B | 0.17B | 0.00B | 0.17B | 0.01B | 0.17B | 0.00B | 0.17B | 0.17B | 0.17B | 0.17B | 0.01B | 0.01B | | 0.00B | 0.10B | 0.00B | | 0.00B | 0.00B | 0.00B | |
|
Pension
|
| 0.12B | | | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | |
|
Other Non-Current Liabilities
|
| 0.23B | | | 0.10B | 0.24B | 0.26B | 0.12B | 0.11B | 0.30B | 0.29B | 0.16B | 0.26B | | 0.19B | 0.18B | 0.31B | 0.37B | 0.32B | 0.19B | 0.26B | 0.34B | 0.34B | 0.20B | 0.28B | 0.32B | 0.32B | 0.18B | 0.26B | 0.28B | 0.28B | 0.27B | 0.28B | 0.29B | 0.30B | 0.29B | 0.25B | 0.25B | 0.26B | 0.28B | 0.23B | 0.24B |
|
Total Non-Current Liabilities
|
| 9.30B | | | 9.91B | 10.15B | 10.11B | 9.79B | 9.67B | 9.65B | 9.87B | 9.99B | 9.59B | | -1.08B | 10.12B | 12.48B | 12.59B | 11.90B | 11.97B | 12.12B | 13.42B | 13.53B | 14.49B | 14.33B | 14.04B | 14.10B | 13.37B | 13.19B | 13.16B | 12.52B | 12.29B | 12.18B | 12.09B | 12.23B | 12.65B | 12.55B | -1.27B | -1.31B | -1.35B | -1.34B | 12.71B |
|
Total Liabilities
|
| 9.53B | | | 10.01B | 10.39B | 10.36B | 9.91B | 9.78B | 9.96B | 10.16B | 10.15B | 9.85B | -1.17B | -0.90B | 10.30B | 12.79B | 12.96B | 12.22B | 12.16B | 12.37B | 13.76B | 13.87B | 14.70B | 14.61B | 14.36B | 14.42B | 13.55B | 13.44B | 13.44B | 12.80B | 12.56B | 12.46B | 12.37B | 12.53B | 12.94B | 12.80B | -1.02B | -1.06B | -1.07B | -1.11B | 12.95B |
|
Total Debt
|
0.00B | 7.39B | 0.00B | 0.00B | 0.00B | 7.98B | 7.77B | 0.12B | 0.12B | 7.46B | 7.53B | 0.14B | 7.43B | 7.09B | 0.00B | 0.14B | 10.49B | 10.34B | 0.00B | 0.00B | 9.77B | 9.81B | 0.00B | 0.17B | 11.38B | 11.06B | 0.00B | 0.17B | 10.28B | 9.82B | 0.17B | 0.01B | 9.45B | 9.31B | 0.00B | 0.10B | 9.99B | 10.14B | 0.00B | 0.00B | 10.02B | 10.13B |
|
Common Equity
|
| 1.23B | | | 0.96B | 1.14B | 0.74B | 0.77B | 0.80B | 1.16B | 0.82B | 0.85B | 0.87B | 1.17B | 0.90B | 0.93B | 0.96B | 1.08B | 0.98B | 0.99B | 0.99B | 1.01B | 0.94B | 0.97B | 0.97B | 1.02B | 0.84B | 0.80B | 0.75B | 0.86B | 0.94B | 0.95B | 0.92B | 1.00B | 1.00B | 1.00B | 1.06B | 1.02B | 1.06B | 1.07B | 1.11B | |
|
Shareholder's Equity
|
| 1.23B | | | | 1.14B | 0.74B | 0.77B | 0.80B | 1.16B | 0.82B | 0.85B | 0.87B | 1.17B | | 0.93B | 0.96B | 1.08B | 0.98B | 0.99B | 0.99B | 1.01B | 0.94B | 0.97B | 0.97B | 1.02B | 0.84B | 0.80B | 0.76B | 0.86B | 0.94B | 0.95B | 0.92B | 1.00B | 0.99B | 1.00B | 1.06B | | | | | 1.14B |
|
Liabilities and Shareholders Equity
|
| 10.28B | | | 10.98B | 11.10B | 11.05B | 10.68B | 10.58B | 10.78B | 10.99B | 11.00B | 10.78B | | | 11.23B | 13.98B | 13.92B | 13.20B | 13.15B | 13.37B | 14.74B | 14.80B | 15.66B | 15.62B | 15.34B | 15.27B | 14.35B | 14.32B | 14.31B | 13.73B | 13.51B | 13.37B | 13.37B | 13.53B | 13.94B | 13.80B | | | | | 14.10B |
|
Treasury Shares
|
-0.13B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | 0.00B | | | | -0.05B | 0.04B | -0.05B | -0.05B | 0.00B | -0.04B | -0.01B | -0.08B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.02B | -0.00B | 0.00B | -0.00B | -0.02B | -0.06B | 0.00B | -0.04B | -0.07B | -0.11B | -0.02B | -0.04B | -0.03B | -0.12B | |
|
Retained Earnings
|
| 0.37B | | | -0.31B | -0.29B | -0.27B | 0.25B | -0.23B | -0.20B | 0.18B | -0.15B | -0.12B | -0.15B | -0.06B | -0.05B | -0.03B | -0.09B | 0.00B | 0.01B | 0.01B | -0.05B | 0.05B | 0.07B | 0.09B | -0.12B | 0.13B | 0.15B | 0.19B | -0.38B | 0.27B | 0.30B | 0.32B | 0.34B | 0.36B | 0.38B | 0.40B | 0.42B | 0.44B | 0.45B | 0.48B | |
|
Preferred Shares
|
| 1.23B | | | | 1.14B | | 1.15B | | 1.16B | 1.16B | 1.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |