|
Receivables - Accured
|
| | | | | | | | | | | | | | | 48.94B | | | | 48.94B | | | 50.76B | | 54.80B | | 0.76B | | 0.92B | | 0.92B | |
|
Cash & Equivalents
|
| 41.88B | | 41.52B | | 32.10B | | 25.30B | | 32.85B | | 34.13B | | 57.53B | | | | 33.48B | | 35.83B | | 34.54B | 61.66B | 65.27B | 62.97B | 62.03B | | 58.17B | | 46.43B | | 38.93B |
|
Receivables - Net
|
| | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | 0.01B | | 0.01B | | | | | | | |
|
Receivables - Other
|
0.29B | | | | | | | 4.48B | | | | 7.55B | | | | 5.83B | | | | 5.10B | | | 5.31B | | 5.47B | | 6.60B | | 6.69B | 0.06B | 7.02B | |
|
Receivables
|
| | | | | | | | | | | 7.56B | | | | 5.86B | | | | 5.11B | | | 5.32B | | 5.48B | | 6.60B | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | 0.07B | | 0.14B | | 0.24B | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 1.85B | | | | 2.12B | | | | 5.07B | | | | 5.27B | | | 5.31B | | 4.68B | | 1.77B | | 1.85B | | 2.01B | |
|
Long-Term Investments
|
| -0.17B | | 0.07B | | 0.08B | | 0.08B | | 0.08B | | 0.10B | | -0.09B | | 0.11B | | 0.12B | | 0.15B | | 0.16B | 0.23B | 0.26B | 0.27B | 0.29B | 0.30B | 0.28B | 0.30B | 0.34B | 0.37B | 0.42B |
|
Goodwill
|
| | | | | | | 1.50B | | | | 1.60B | | | | 1.55B | | | | 1.55B | | | 1.59B | | 1.62B | | 1.41B | | 1.49B | | 1.54B | |
|
Intangibles
|
| 3.38B | | 0.60B | | 3.26B | | 0.60B | | 2.98B | | 2.31B | | 2.43B | | 2.33B | | 2.31B | | 2.27B | | 2.13B | 2.17B | 2.22B | 2.08B | 1.94B | 1.82B | 1.94B | 1.92B | 1.92B | 1.98B | 2.03B |
|
Goodwill & Intangibles
|
| 3.38B | | 0.60B | | 3.26B | | 2.09B | | 2.98B | | 3.91B | | 2.43B | | 3.87B | | 2.31B | | 3.82B | | 2.13B | 3.76B | 2.22B | 3.70B | 1.94B | 3.22B | 1.94B | 3.41B | 1.92B | 3.51B | 2.03B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.14B | 2.32B | 0.13B | 3.27B | 0.15B | 2.56B | 0.14B | 3.20B | 0.14B | 1.71B | 0.15B | 3.33B | 0.12B | 3.96B | 0.11B | 2.93B | 0.10B | 5.04B | 0.10B | 3.24B | 0.10B | 4.25B | -1.62B | 3.67B | 2.02B | 1.36B | 2.36B | 2.16B | 2.54B | 3.50B | 2.42B | 3.13B |
|
Assets
|
0.43B | 0.00B | 436,300.03B | 426.07B | 0.43B | 429.49B | 400,028.69B | 376.09B | 0.37B | 0.00B | 411,928.66B | 417.90B | 431,917.11B | 431.37B | 384,127.55B | 364.63B | 366,737.64B | 365.99B | 346,914.23B | 362.19B | 367,382.53B | 367.18B | 386.01B | 399.21B | 0.34B | 358.04B | 0.18B | 346.58B | 341.87B | 333.46B | 333.64B | 354.37B |
|
Accounts Payables
|
| | 0.25B | 0.25B | 0.25B | | 0.23B | 0.21B | 0.22B | | 0.23B | 0.23B | 0.23B | | 0.22B | 0.22B | 0.22B | | 0.21B | 0.22B | 0.22B | | | | | | | | | | | |
|
Notes Payables
|
0.23B | | 247.61 | | | | | | | | | | | | | 215.28 | | 218.29 | | 220.76 | | 222.64 | | | | | 222.74 | 230.13 | | 223.08B | 226.79 | 237.06 |
|
Payables
|
0.23B | | 0.25B | 0.25B | 0.25B | | 0.23B | 0.21B | 0.22B | | 0.23B | 0.23B | 0.23B | | 0.22B | 0.22B | 0.22B | 218.29 | 0.21B | 0.22B | 0.22B | 222.64 | | | | | 222.74 | 230.13 | | 223.08B | 226.79 | 237.06 |
|
Other Accumulated Expenses
|
| | | 0.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | -1.86B | | | | 1.98B | | | | -7.29B | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.00B | | 0.00B | | 0.25B | | 0.07B | | 0.09B | | 0.00B | | | | | | | | | | | | -0.35B | | 0.38B | | | | | | |
|
Pension
|
| 0.32B | | 0.17B | | 0.54B | | 0.33B | | 0.28B | | 0.38B | | 0.15B | | 0.15B | | 0.32B | | 0.36B | | 0.50B | 0.53B | 0.21B | 0.05B | 0.04B | 0.03B | 0.03B | 0.08B | 0.04B | 0.03B | 0.03B |
|
Minority Interest
|
0.01B | 0.02B | 0.00B | 0.20B | 0.00B | 0.02B | 0.00B | 0.19B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.21B | 0.00B | 0.01B | 0.21B | 0.02B | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 36.26B | | | | | | | | | | 5.47B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.15B | | 0.34B | | 0.28B | | 0.16B | | 0.18B | | 0.12B | | 0.22B | | 0.29B | | 0.33B | | 0.19B | | 0.25B | 0.15B | 0.54B | 0.78B | 0.49B | 0.04B | 0.04B | 0.23B | 0.19B | 0.32B | 0.58B |
|
Other Non-Current Liabilities
|
0.09B | 4.33B | 0.08B | -0.21B | 0.10B | 4.61B | 0.09B | 4.00B | 0.10B | 3.31B | 0.11B | 3.62B | 0.07B | 3.88B | 0.04B | 3.15B | 0.04B | 5.02B | 0.04B | 3.01B | 0.04B | 3.44B | -0.25B | 3.31B | 2.79B | 3.32B | 3.03B | 2.81B | 3.08B | 4.13B | 2.38B | 2.61B |
|
Total Non-Current Liabilities
|
0.32B | -4.33B | 411,957.69B | 403.48B | 0.31B | 401.70B | 378,732.30B | 352.87B | 352,299.68B | 364.75B | 389,421.65B | 392.76B | 409,243.13B | 404.91B | 363,272.27B | 341.01B | 345,777.45B | 340.31B | 326,812.16B | 338.58B | 344,821.66B | 343.62B | 365.22B | 372.55B | -2.74B | 334.99B | -3.01B | 325.53B | 320.65B | 311.49B | 313.58B | 332.12B |
|
Total Liabilities
|
0.41B | 0.00B | 411,957.77B | 403.27B | 0.41B | 406.31B | 378,732.39B | 356.88B | 352,299.78B | 368.06B | 389,421.76B | 396.39B | 409,243.20B | 408.79B | 363,272.31B | 344.16B | 345,777.49B | 345.33B | 326,812.20B | 341.60B | 344,821.70B | 347.07B | 364.97B | 375.86B | 0.05B | 338.31B | 0.02B | 328.34B | 323.72B | 315.61B | 315.96B | 334.73B |
|
Total Debt
|
| | | -1.86B | | | | 1.98B | | | | -7.29B | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.02B | 23.07B | 0.02B | 22.80B | 0.02B | 23.19B | 0.02B | 19.21B | 0.02B | 21.57B | 0.02B | 21.51B | 0.02B | 22.57B | 0.02B | 20.28B | 0.02B | 20.66B | 0.02B | 20.39B | 0.02B | 20.11B | 20.83B | 23.35B | 21.71B | 19.74B | 16.90B | 18.24B | 18.15B | 17.85B | 17.68B | 19.63B |
|
Shareholder's Equity
|
| | | 22.80B | | | | 19.21B | | | | 21.51B | | 22.35B | | 20.28B | | 20.46B | | 20.39B | | 19.90B | 20.83B | 4.34B | 21.71B | 3.91B | 3.64B | 3.89B | 3.85B | 3.92B | 3.99B | 4.14B |
|
Liabilities and Shareholders Equity
|
0.43B | 0.00B | 436,300.03B | 426.07B | 0.43B | 429.49B | 400,028.69B | 376.09B | 0.37B | 0.00B | 411,928.66B | 417.90B | 431,917.11B | 431.37B | 384,127.55B | 364.63B | 366,737.64B | 365.99B | 346,914.23B | 362.19B | 367,382.53B | 367.18B | 386.01B | 399.21B | 0.34B | 358.04B | 0.18B | 346.58B | 341.87B | 333.46B | 333.64B | 354.37B |
|
Retained Earnings
|
| 6.73B | | 6.14B | | 6.75B | | 5.29B | | 6.75B | | 6.28B | | 7.08B | | 6.10B | | 5.99B | | 5.84B | | 5.38B | 5.74B | 7.42B | 6.81B | 7.11B | 5.69B | 6.35B | 5.33B | 5.24B | 4.52B | 5.35B |