|
Cash & Equivalents
|
0.07B | 0.08B | 0.08B | 0.14B | 0.14B | 0.22B | 0.29B | 0.18B | 0.21B | 0.24B | 0.29B | 0.26B | 0.22B | 0.16B | 0.19B | 0.17B | 0.10B | 0.23B | 0.28B | 0.24B | 0.27B | 0.27B | 0.27B | 0.20B | 0.36B | 1.64B | 0.28B | 0.30B | 0.31B | 2.66B | 321.80 | 2.05B | 1.68B | 0.34B | 358.20 | 2.11B | 2.63B | 0.47B | | | | 0.95B | 1.03B | 1.00B | 1.08B | 1.11B | 0.98B | 1.30B | 1.36B | 1.11B | 1.25B | 1.26B | 1.40B | 1.11B | 1.16B | 1.31B | 1.22B | 1.27B | 1.40B | 1.31B | 1.31B | 1.61B |
|
Cash & Current Investments
|
0.07B | 0.08B | 0.08B | 0.14B | 0.14B | 0.22B | 0.29B | 0.18B | 0.21B | 0.24B | 0.29B | 0.26B | 0.22B | 0.16B | 0.19B | 0.17B | 0.10B | 0.23B | 0.28B | 0.24B | 0.27B | 0.27B | 0.27B | 0.20B | 0.36B | 1.64B | 0.28B | 0.30B | 0.31B | 2.66B | 321.80 | 2.05B | 1.68B | 0.34B | 358.20 | 2.11B | 2.63B | 0.47B | | | | 0.95B | 1.03B | 1.00B | 1.08B | 1.11B | 0.98B | 1.30B | 1.36B | 1.11B | 1.25B | 1.26B | 1.40B | 1.11B | 1.16B | 1.31B | 1.22B | 1.27B | 1.40B | 1.31B | 1.31B | 1.61B |
|
Receivables - Net
|
| 0.08B | | | 0.10B | 0.12B | 0.09B | 0.16B | 0.11B | 0.07B | 0.14B | 0.13B | 0.17B | 0.09B | 0.07B | 0.07B | 0.13B | 0.06B | 0.06B | 0.07B | 0.13B | 0.22B | 0.16B | 0.10B | 0.11B | 0.19B | 0.22B | 0.20B | 0.25B | 0.23B | 0.25B | 0.22B | 0.22B | 0.29B | 352.40 | 0.31B | 0.28B | 0.00B | 0.33B | | | 0.00B | | | | 0.00B | | 0.03B | 0.00B | 0.00B | | | | | | | | 0.01B | | | | 0.12B |
|
Receivables - Other
|
| | | | | 0.04B | | | | 0.02B | | | | 0.02B | | | | | | 0.01B | 0.01B | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.02B | | | | 0.42B | | | 0.35B | 0.41B | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.08B | | | 0.10B | 0.16B | 0.09B | 0.16B | 0.11B | 0.09B | 0.14B | 0.13B | 0.17B | 0.12B | 0.07B | 0.07B | 0.13B | 0.06B | 0.06B | 0.08B | 0.14B | 0.22B | 0.16B | 0.10B | 0.11B | 0.20B | 0.22B | 0.20B | 0.25B | 0.24B | 0.25B | 0.22B | 0.22B | 0.31B | 352.40 | 0.31B | 0.28B | 0.43B | 0.33B | | | 0.41B | | | | 0.00B | | 0.03B | 0.00B | 0.00B | | | | | | | | 0.01B | | | | 0.12B |
|
Inventory
|
| 0.12B | | | 0.25B | 0.16B | 0.11B | 0.10B | 0.10B | 0.13B | 0.13B | 0.15B | 0.06B | 0.06B | 0.03B | 0.07B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.03B | 0.05B | 0.03B | 0.11B | 0.12B | 0.21B | 0.18B | 0.17B | 0.12B | 0.24B | 0.29B | 0.21B | 0.22B | 222.50 | 0.28B | 0.35B | 0.23B | 0.25B | 0.26B | 0.27B | 0.28B | 0.44B | 0.45B | 0.48B | 0.45B | 0.52B | 0.55B | 0.56B | 0.51B | 0.61B | 0.57B | 0.44B | 0.54B | 0.52B | 0.62B | 0.59B | 0.68B | 0.86B | 0.80B | 0.71B | 0.92B |
|
Current Deferred Tax Assets
|
| | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.02B | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 58.30 | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.09B | 0.10B | 0.12B | 0.11B | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.01B | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 44.70 | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | | | 1.33B | | | | 1.39B | | | | |
|
Goodwill
|
| | | | | 0.04B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.30B |
|
Goodwill & Intangibles
|
| 0.05B | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 59.30 | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.74B |
|
Long-Term Deferred Tax
|
| 0.02B | | | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 19.90 | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B |
|
Other Non-Current Assets
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 1.87B | | | | 0.01B | | | | 0.01B | | | | 0.09B | | | | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.15B | | 0.17B | 0.18B | 0.23B | 0.36B | 0.27B | 0.30B | 0.30B | 0.32B | 0.37B | 0.43B |
|
Assets
|
| 2.02B | | | 2.83B | 2.63B | 2.41B | 2.53B | 2.73B | 2.95B | 2.94B | 3.16B | 2.91B | 2.85B | 2.74B | 3.02B | 3.18B | 3.04B | 3.13B | 4.46B | 4.49B | 5.07B | 5.22B | 5.66B | 6.07B | 5.95B | 6.29B | 6.53B | 6.20B | 6.24B | 6.81B | 7.20B | 7.28B | 7.82B | 0.00B | 9.41B | 5.22B | 9.94B | 10.13B | 10.87B | 12.39B | 13.47B | 13.97B | 15.80B | 16.80B | 18.84B | 19.23B | 21.20B | 19.41B | 19.86B | 19.83B | 21.92B | 21.93B | 21.94B | 23.24B | 25.65B | 25.93B | 27.47B | 29.59B | 31.28B | 34.27B | 45.27B |
|
Accounts Payables
|
| 0.10B | | | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.13B | 0.11B | 0.13B | 0.13B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.14B | 0.12B | 0.26B | 0.11B | 0.33B | 0.25B | 0.26B | 0.15B | 0.18B | 0.18B | 0.14B | 0.20B | 0.13B | 0.13B | 0.15B | 223.20 | 0.58B | 0.19B | 0.27B | 0.28B | 0.43B | 0.43B | 0.54B | 0.31B | 0.52B | 0.38B | 0.61B | 0.35B | 0.52B | 0.43B | 0.66B | 0.40B | 0.56B | 0.63B | 0.53B | 0.54B | 0.49B | 0.54B | 0.73B | 0.45B | 0.58B | 0.58B | 0.96B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.52B | | | | 0.51B | | | | 0.34B | | | | 0.34B | | | | | | | | |
|
Payables
|
| 0.10B | | | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.13B | 0.11B | 0.13B | 0.13B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.14B | 0.12B | 0.26B | 0.11B | 0.33B | 0.25B | 0.26B | 0.15B | 0.18B | 0.18B | 0.14B | 0.20B | 0.13B | 0.13B | 0.15B | 223.20 | 0.58B | 0.19B | 0.43B | 0.28B | 0.43B | 0.43B | 1.05B | 0.31B | 0.52B | 0.38B | 1.12B | 0.35B | 0.52B | 0.43B | 1.00B | 0.40B | 0.56B | 0.63B | 0.88B | 0.54B | 0.49B | 0.54B | 0.73B | 0.45B | 0.58B | 0.58B | 0.96B |
|
Current Taxes
|
| 0.00B | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.60 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B |
|
Non-Current Debt
|
| 0.11B | | | 0.12B | 0.08B | 0.12B | 0.19B | 0.18B | 0.22B | 0.24B | 0.23B | 0.15B | 0.06B | 0.06B | 0.05B | 0.08B | 0.05B | 0.05B | 0.91B | 1.08B | 0.05B | 1.14B | 1.12B | 1.44B | 1.17B | 1.57B | 1.43B | 1.46B | 1.39B | 1.65B | 1.56B | 1.60B | 1.94B | 0.00B | 2.38B | 2.90B | 2.77B | 2.93B | 2.80B | 3.53B | 3.16B | 3.64B | 3.77B | 3.63B | 4.34B | 4.09B | 3.81B | 2.81B | 3.20B | 4.92B | 5.02B | 5.03B | 4.53B | 6.05B | 6.01B | 7.07B | 8.58B | 8.87B | 11.14B | 13.38B | 13.55B |
|
Minority Interest
|
| 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.02B | 0.03B | 0.01B | 0.16B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.09B | 0.12B | 0.12B | 0.12B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.15B | 0.15B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B |
|
Total Liabilities
|
| 1.78B | | | 2.55B | 2.34B | 2.12B | 2.23B | 2.42B | 2.64B | 2.61B | 2.83B | 2.57B | 2.51B | 2.41B | 2.68B | 2.84B | 2.69B | 2.77B | 4.09B | 4.10B | 4.67B | 4.81B | 5.25B | 5.65B | 5.52B | 5.85B | 6.07B | 5.73B | 5.79B | 6.37B | 6.74B | 6.80B | 7.32B | 0.00B | 8.86B | 9.48B | 9.34B | 9.51B | 10.22B | 11.70B | 12.71B | 13.18B | 14.94B | 15.90B | 17.94B | 18.28B | 20.19B | 18.36B | 18.79B | 18.66B | 20.67B | 20.60B | 20.56B | 21.76B | 24.11B | 24.32B | 25.76B | 27.81B | 29.40B | 32.29B | 42.89B |
|
Total Debt
|
| 0.11B | | | 0.12B | 0.08B | 0.12B | 0.19B | 0.18B | 0.22B | 0.24B | 0.23B | 0.15B | 0.06B | 0.06B | 0.05B | 0.08B | 0.05B | 0.05B | 0.91B | 1.08B | 0.05B | 1.14B | 1.12B | 1.44B | 1.17B | 1.57B | 1.43B | 1.46B | 1.39B | 1.65B | 1.56B | 1.60B | 1.94B | 0.00B | 2.38B | 2.90B | 2.77B | 2.93B | 2.80B | 3.53B | 3.16B | 3.64B | 3.77B | 3.63B | 4.34B | 4.09B | 3.81B | 2.81B | 3.20B | 4.92B | 5.02B | 5.03B | 4.53B | 6.05B | 6.01B | 7.07B | 8.58B | 8.87B | 11.14B | 13.38B | 13.55B |
|
Common Equity
|
| 0.00B | | | 0.28B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.37B | 0.38B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.44B | 0.46B | 0.47B | 0.45B | | 0.47B | 0.49B | 0.51B | 526.00 | 0.55B | 0.57B | 0.59B | 0.61B | 0.65B | 0.69B | 0.77B | 0.80B | 0.86B | 0.90B | 0.90B | 0.95B | 1.01B | 1.05B | 1.07B | 1.18B | 1.25B | 1.33B | 1.38B | 1.48B | 1.54B | 1.61B | 1.71B | 1.78B | 1.88B | 1.98B | 2.38B |
|
Shareholder's Equity
|
| 0.00B | | | 0.28B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.37B | 0.38B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.44B | 0.46B | 0.47B | 0.45B | | 0.47B | 0.49B | 0.51B | 526.00 | 0.55B | 0.57B | 0.59B | 0.61B | 0.65B | 0.69B | 0.77B | 0.80B | 0.86B | 0.90B | 0.90B | 0.95B | 1.01B | 1.05B | 1.07B | 1.18B | 1.25B | 1.33B | 1.38B | 1.48B | 1.54B | 1.61B | 1.71B | 1.78B | 1.88B | 1.98B | 2.38B |
|
Liabilities and Shareholders Equity
|
| 2.02B | | | 2.83B | 2.63B | 2.41B | 2.53B | 2.73B | 2.95B | 2.94B | 3.16B | 2.91B | 2.85B | 2.74B | 3.02B | 3.18B | 3.04B | 3.13B | 4.46B | 4.49B | 5.07B | 5.22B | 5.66B | 6.07B | 5.95B | 6.29B | 6.53B | 6.20B | 6.24B | 6.81B | 7.20B | 7.28B | 7.82B | 0.00B | 9.41B | 5.22B | 9.94B | 10.13B | 10.87B | 12.39B | 13.47B | 13.97B | 15.80B | 16.80B | 18.84B | 19.23B | 21.20B | 19.41B | 19.86B | 19.83B | 21.92B | 21.93B | 21.94B | 23.24B | 25.65B | 25.93B | 27.47B | 29.59B | 31.28B | 34.27B | 45.27B |
|
Treasury Shares
|
| 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings
|
| 0.06B | | | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | 0.18B | 0.20B | 0.21B | 0.22B | 0.24B | 0.26B | 0.26B | 0.27B | 0.29B | 0.26B | 0.25B | 0.28B | 0.30B | 0.32B | 335.20 | 0.36B | 0.37B | 0.40B | 0.42B | 0.46B | 0.49B | 0.57B | 0.59B | 0.64B | 0.68B | 0.68B | 0.72B | 0.79B | 0.84B | 0.89B | 0.97B | 1.01B | 1.08B | 1.13B | 1.20B | 1.25B | 1.31B | 1.39B | 1.47B | 1.55B | 1.61B | 1.69B |