|
Cash & Equivalents
|
1.01B | 0.41B | 0.13B | 0.09B | 0.15B | 0.05B | 0.01B | 0.01B | 0.00B | 0.00B | 0.06B | 0.00B | 0.17B | 0.22B | | 0.01B | | 0.02B | 0.04B | | 0.00B | 0.00B | 0.00B | | 0.04B | 0.01B | 0.02B | 0.03B |
|
Short-term Investments
|
0.55B | | | | 0.15B | 0.96B | 0.35B | 0.17B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.05B | 0.09B | 0.17B | 0.05B | 0.21B | 0.15B | 0.12B | 0.14B | 0.11B | 0.08B | 0.10B | 0.08B |
|
Cash & Current Investments
|
1.56B | 0.41B | 0.13B | 0.09B | 0.29B | 1.00B | 0.36B | 0.18B | 0.04B | 0.01B | 0.06B | 0.00B | 0.17B | 0.23B | 0.01B | 0.01B | 0.05B | 0.11B | 0.21B | 0.05B | 0.22B | 0.15B | 0.12B | 0.14B | 0.15B | 0.09B | 0.12B | 0.10B |
|
Receivables - Net
|
0.79B | | | | 1.24B | 0.92B | 0.82B | 0.77B | 0.93B | 1.09B | 1.22B | 1.22B | 1.29B | 1.80B | 1.95B | 1.63B | 1.59B | 1.28B | 1.25B | 1.52B | 1.44B | 1.27B | 1.21B | 1.29B | 1.18B | 1.24B | 1.12B | 1.06B |
|
Receivables - Other
|
| | | | | 0.69B | 0.70B | 0.63B | | 1.00B | 1.10B | 1.11B | | 1.50B | 1.68B | 1.34B | | 0.92B | 0.84B | 1.14B | 1.07B | 0.94B | 0.92B | 0.82B | 0.92B | 0.93B | 0.82B | 0.76B |
|
Receivables
|
0.79B | | | | 1.24B | 1.61B | 1.52B | 1.39B | 0.93B | 2.09B | 2.33B | 2.33B | 1.29B | 3.30B | 3.63B | 2.97B | 1.59B | 2.19B | 2.10B | 2.67B | 2.51B | 2.21B | 2.12B | 2.11B | 2.10B | 2.17B | 1.94B | 1.82B |
|
Current Assets
|
2.68B | | | | 1.87B | 2.24B | 1.47B | 1.22B | 1.25B | 1.24B | 1.44B | 1.33B | 1.59B | 2.17B | 2.03B | 1.70B | 1.70B | 1.40B | 1.48B | 1.58B | 1.68B | 1.45B | 1.40B | 1.51B | 1.37B | 1.35B | 1.24B | 1.17B |
|
Property, Plant & Equipment (Net)
|
8.97B | | | | 15.19B | 15.08B | 11.64B | 10.22B | 9.45B | 9.51B | 8.54B | 8.59B | 8.76B | 8.98B | 9.19B | 9.05B | 9.47B | 9.91B | 14.22B | 14.52B | 14.64B | 14.81B | 14.84B | 14.82B | 14.36B | 14.27B | 14.38B | 14.12B |
|
Long-Term Investments
|
0.16B | | | | 0.03B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | | | 0.03B | 0.00B | 0.00B | 0.04B | 0.03B | 0.00B | 0.02B | 0.01B | 0.03B | | 0.01B | 0.01B | | | 0.00B | 0.00B |
|
Goodwill
|
1.91B | | | | 1.94B | 2.56B | 2.58B | 2.59B | 1.94B | 2.63B | 2.64B | 2.62B | 1.94B | 2.64B | 2.62B | 2.58B | 1.94B | 2.58B | 2.60B | 2.58B | 2.60B | 2.58B | 2.58B | 2.59B | 2.55B | 2.55B | 2.58B | 2.57B |
|
Goodwill & Intangibles
|
1.91B | | | | 1.94B | 2.56B | 2.58B | 2.59B | 1.94B | 2.63B | 2.64B | 2.62B | 1.94B | 2.64B | 2.62B | 2.58B | 1.94B | 2.58B | 2.60B | 2.58B | 2.60B | 2.58B | 2.58B | 2.59B | 2.55B | 2.55B | 2.58B | 2.57B |
|
Long-Term Deferred Tax
|
0.83B | | | | 0.60B | 0.54B | | | | | | | | 0.01B | | | 0.27B | 0.22B | 0.16B | 0.20B | 0.05B | | | | 0.01B | 0.18B | 0.19B | 0.23B |
|
Other Non-Current Assets
|
0.15B | | | | 1.21B | 1.09B | 1.10B | 1.11B | 1.14B | 1.14B | 1.15B | 1.09B | 1.08B | 1.09B | 1.08B | 1.00B | 1.00B | 1.01B | 1.05B | 1.01B | 1.01B | 0.99B | 0.98B | 0.94B | 0.96B | 1.26B | 1.34B | 1.30B |
|
Non-Current Assets
|
12.67B | | | | 19.62B | 19.26B | 15.32B | 13.94B | 13.22B | 13.29B | 12.32B | 12.31B | 12.47B | 12.73B | 12.89B | 12.67B | 13.36B | 13.73B | 18.04B | 18.32B | 18.31B | 18.38B | 18.41B | 18.35B | 17.89B | 18.26B | 18.49B | 18.21B |
|
Assets
|
15.34B | | | | 21.49B | 21.50B | 16.80B | 15.16B | 14.47B | 14.53B | 13.77B | 13.64B | 14.05B | 14.90B | 14.92B | 14.37B | 15.06B | 15.12B | 19.52B | 19.90B | 19.99B | 19.83B | 19.81B | 19.86B | 19.25B | 19.61B | 19.73B | 19.39B |
|
Accounts Payables
|
1.49B | | | | 2.24B | 2.05B | 1.53B | 1.61B | 1.70B | 1.87B | 1.88B | 1.87B | 1.98B | 2.21B | 2.46B | 2.22B | 2.22B | 1.87B | 2.44B | 2.42B | 2.21B | 1.92B | 1.87B | 1.78B | 1.88B | 1.86B | 1.80B | 1.68B |
|
Payables
|
1.49B | | | | 2.24B | 2.05B | 1.53B | 1.61B | 1.70B | 1.87B | 1.88B | 1.87B | 1.98B | 2.21B | 2.46B | 2.22B | 2.22B | 1.87B | 2.44B | 2.42B | 2.21B | 1.92B | 1.87B | 1.78B | 1.88B | 1.86B | 1.80B | 1.68B |
|
Accumulated Expenses
|
0.13B | | | | 0.08B | | | | 0.12B | | | | 0.11B | | | | 0.14B | | | | 0.12B | | | | 0.11B | | | |
|
Other Accumulated Expenses
|
0.29B | | | | 0.24B | | | | 0.21B | | | | 0.22B | | | | 0.21B | | | | 0.19B | | | | 0.19B | | | |
|
Short term Debt
|
0.50B | | | | 0.11B | 0.04B | 0.06B | 0.07B | 0.52B | 1.12B | 0.89B | 1.42B | 0.70B | 1.70B | 1.23B | 0.58B | 0.39B | 0.58B | 0.68B | 0.71B | 0.28B | 0.74B | 1.23B | 1.02B | 0.60B | 1.14B | 0.94B | 0.82B |
|
Current Leases
|
0.08B | | | | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.11B | 0.11B |
|
Current Taxes
|
0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.10B | 0.15B | 0.23B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B |
|
Total Current Liabilities
|
2.02B | | | | 2.43B | 2.16B | 1.65B | 1.75B | 2.42B | 3.46B | 3.37B | 3.35B | 2.75B | 3.98B | 3.99B | 3.31B | 2.78B | 2.63B | 3.31B | 3.54B | 2.81B | 2.78B | 3.20B | 2.89B | 2.68B | 3.16B | 2.87B | 2.64B |
|
Capital Leases
|
0.21B | | | | 0.12B | 0.10B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | |
|
Non-Current Debt
|
3.70B | | | | 6.97B | 7.01B | 7.37B | 7.14B | 6.37B | 5.30B | 4.80B | 4.79B | 4.79B | 4.78B | 3.69B | 3.18B | 3.18B | 3.18B | 5.45B | 5.45B | 5.45B | 5.45B | 4.85B | 4.85B | 4.85B | 4.39B | 4.39B | 4.39B |
|
Pension
|
0.10B | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.10B | 0.01B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Non-Current Deferred Tax Liability
|
0.03B | | | | 0.22B | 0.34B | 0.07B | 0.03B | 0.02B | | | | 0.00B | 0.01B | 0.05B | 0.14B | 0.18B | 0.20B | 0.18B | 0.14B | 0.11B | 0.11B | 0.22B | 0.24B | 0.20B | 0.30B | 0.36B | 0.43B |
|
Operating Leases
|
| | | | 0.98B | 0.88B | 0.90B | 0.91B | 0.94B | 0.94B | 0.94B | 0.90B | 0.89B | 0.90B | 0.88B | 0.81B | 0.81B | 0.81B | 0.85B | 0.81B | 0.83B | 0.82B | 0.80B | 0.80B | 0.74B | 1.11B | 1.15B | 1.10B |
|
Other Non-Current Liabilities
|
0.25B | | | | 0.22B | 0.44B | 0.43B | 0.45B | 0.40B | 0.40B | 0.34B | 0.34B | 0.01B | 0.33B | 0.33B | 0.23B | 0.01B | 0.28B | 0.28B | 0.27B | 0.28B | 0.27B | 0.26B | 0.26B | 0.32B | 0.43B | 0.44B | 0.43B |
|
Total Non-Current Liabilities
|
7.65B | | | | 11.34B | 10.88B | 10.49B | 10.36B | 10.23B | 10.00B | 9.49B | 9.50B | 8.97B | 9.88B | 8.78B | 7.59B | 7.36B | 6.95B | 9.92B | 10.08B | 9.34B | 9.30B | 9.22B | 8.94B | 8.61B | 9.11B | 8.92B | 8.72B |
|
Total Liabilities
|
7.90B | -10.36B | -10.02B | -9.92B | 11.56B | 11.31B | 10.92B | 10.80B | 10.63B | 10.40B | 9.83B | 9.84B | 8.98B | 10.22B | 9.10B | 7.82B | 7.37B | 7.23B | 10.20B | 10.35B | 9.62B | 9.57B | 9.48B | 9.20B | 8.92B | 9.53B | 9.36B | 9.15B |
|
Total Debt
|
4.20B | | | | 7.09B | 7.05B | 7.42B | 7.21B | 6.88B | 6.42B | 5.69B | 6.21B | 5.49B | 6.47B | 4.92B | 3.75B | 3.57B | 3.76B | 6.13B | 6.16B | 5.74B | 6.20B | 6.09B | 5.88B | 5.45B | 5.54B | 5.33B | 5.21B |
|
Common Equity
|
7.45B | 10.36B | 10.02B | 9.92B | 9.93B | 10.19B | 5.87B | 4.35B | 3.84B | 4.13B | 3.93B | 3.80B | 5.07B | 4.68B | 5.82B | 6.55B | 7.69B | 7.89B | 9.32B | 9.55B | 10.37B | 10.26B | 10.33B | 10.65B | 10.33B | 10.08B | 10.38B | 10.23B |
|
Shareholder's Equity
|
7.45B | 10.36B | 10.02B | 9.92B | 9.93B | 10.19B | 5.87B | 4.35B | 3.84B | 4.13B | 3.93B | 3.80B | 5.07B | 4.68B | 5.82B | 6.55B | 7.69B | 7.89B | 9.32B | 9.55B | 10.37B | 10.26B | 10.33B | 10.65B | 10.33B | 10.08B | 10.38B | 10.23B |
|
Liabilities and Shareholders Equity
|
15.34B | | | | 21.49B | 21.50B | 16.80B | 15.16B | 14.47B | 14.53B | 13.77B | 13.64B | 14.05B | 14.90B | 14.92B | 14.37B | 15.06B | 15.12B | 19.52B | 19.90B | 19.99B | 19.83B | 19.81B | 19.86B | 19.25B | 19.61B | 19.73B | 19.39B |
|
Retained Earnings
|
1.00B | 1.03B | 1.01B | 1.01B | 1.05B | 0.91B | 1.00B | 1.02B | 1.08B | 1.09B | 1.12B | 1.07B | 1.09B | 1.12B | 1.06B | 0.96B | 0.99B | 0.99B | 1.04B | 0.98B | 1.05B | 0.97B | 0.94B | 0.98B | 1.51B | 1.27B | 1.50B | 1.57B |
|
Treasury Shares
|
0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |