|
Receivables - Doubtful
|
0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 3.99 | 0.00B | 1.20 | 0.01B | 0.01B | 0.01B | 2.20 | 0.00B | 4.91 | 0.01B | 1.54 | 3.54 | 7.55 | 0.01B | 4.29 | 10.49 | | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 2.98 | 0.00B | 0.01B | 0.02B | 17.59 |
|
Cash & Equivalents
|
0.05B | | | 0.05B | 0.20B | 0.20B | 0.18B | 0.16B | 0.08B | 0.08B | 76,055.12B | 40,564.95B | 0.24B | 0.00 | 519.27 | 516,893.27B | 0.45B | 448,288.41B | 461.03 | 0.47B | 0.81B | 860.21 | 917.51 | 0.00B | 0.29B | 291.29 | 0.00 | 0.45B | 0.44B | 0.44B | 0.42B | 0.39B | 0.90B | 0.96B | 0.00 | 1.02B |
|
Receivables - Net
|
-0.00B | | | | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 13.48 | 0.02B | 0.06B | 0.11B | 0.12B | 0.25B | 0.33B | 330.66 | 0.27B | 240.77 | 0.17B | 0.04B | 106.51 | 0.00B | 0.10B | 0.09B | 89.03 | 0.00B | 0.10B | 0.09B | 0.08B | 0.07B | 67.21 | 0.07B | 40.64 | 43.20 |
|
Receivables - Other
|
| | | -0.00B | 0.00B | | | 0.00B | 2.23 | 2.45 | 0.00B | | 0.03B | | | | 0.02B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | 0.06B | | | |
|
Receivables
|
-0.00B | | | | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.09B | 0.11B | 0.12B | 0.25B | 0.35B | 330.66 | 0.27B | 240.77 | 0.23B | 0.04B | 106.51 | 0.00B | 0.17B | 0.09B | 89.03 | 0.00B | 0.18B | 0.09B | 0.08B | 0.07B | 0.06B | 0.07B | 40.64 | 43.20 |
|
Prepaid Assets
|
-0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -4.16 | -0.00B | -3.62 | -0.00B | 0.28 | 0.00B | -24.13 | -20.08 | -19.42 | -0.02B | -0.04B | -43.65 | -52.60 | -0.05B | 0.01B | 23.29 | | 0.03B | 0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.02B | 3.50 | 0.01B | -0.02B | 0.01B | -1.58 |
|
Current Assets
|
0.00B | | | | 1.85B | | | 1.78B | 3.27B | 0.00B | 0.00B | 4.01B | 0.00B | 3.93B | 0.00B | 0.00B | 5.42B | 0.00B | 5.76B | 0.00B | 5.37B | 0.00B | 0.00B | -0.00B | 5.83B | 0.00B | 0.00B | 0.00B | 7.50B | 8.08B | 7.86B | 7.21B | 0.00B | 7.67B | 0.00B | 0.00B |
|
Property, Plant & Equipment (Net)
|
0.03B | | | | 0.06B | | | 0.06B | 0.07B | 89.16 | 0.10B | 0.12B | 0.13B | 0.13B | 112.44 | 0.12B | 0.13B | 0.16B | 0.18B | 249.45 | 0.28B | 314.15 | 343.00 | 0.00B | 0.31B | 344.85 | 343.35 | 339.33 | 0.34B | 0.34B | 0.33B | 0.32B | 315.58 | 0.32B | 322.06 | 320.23 |
|
Long-Term Investments
|
| | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 6.85 | 6.12 | 3.76 | 10.24 | 1.51B | 0.02B | 0.01B | 12.98 | 0.58B | 12.55 | 13.61 | | 0.04B | 21.01 | 21.65 | 23.46 | 0.02B | 0.02B | 0.02B | 0.01B | 13.04 | 0.01B | 13.23 | 13.35 |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.90B | 0.94B | 1.00B | 0.00B | 0.00B | | | 0.00B | 1.04B | | | | 280.56B | | | |
|
Intangibles
|
0.07B | | | | 0.07B | | | 0.08B | 0.08B | 83.13 | 82.57 | 92.75 | 0.09B | 0.09B | 129.89 | 144.08 | 0.19B | 0.19B | 214.75 | 0.00B | 1.48B | 0.00B | 0.01B | | 1.64B | 1.66B | 0.00B | 0.00B | 1.78B | 1.78B | 1.71B | 1.61B | 939.18 | 0.94B | 337.80 | 358.50 |
|
Goodwill & Intangibles
|
0.07B | | | | 0.07B | | | 0.08B | 0.08B | 83.13 | 82.57 | 92.75 | 0.09B | 0.09B | 129.89 | 144.08 | 0.19B | 0.19B | 214.75 | 0.00B | 2.39B | 0.94B | 1.01B | 0.00B | 1.64B | 1.66B | 0.00B | 0.00B | 2.82B | 1.78B | 1.71B | 1.61B | 280.56B | 0.94B | 337.80 | 358.50 |
|
Long-Term Deferred Tax
|
| | | | 0.06B | | | 0.06B | 0.07B | 0.07B | 0.07B | 60.72 | 0.05B | 0.05B | 29.15 | 0.02B | 0.03B | 0.03B | 42.50 | 60.63 | 0.10B | 95.31 | 0.04B | | 0.13B | 0.12B | 112.69 | 124.78 | 0.13B | 0.14B | 0.15B | 0.12B | 149.98 | 0.18B | 192.36 | 213.23 |
|
Other Non-Current Assets
|
| | | | | | | | 0.00B | | | 32.63 | 0.03B | 0.03B | 0.06B | 0.11B | 17.54 | 0.05B | 0.05B | 44.99 | 0.01B | 0.01B | 0.02B | 0.00B | 0.07B | 43.41 | 56.90 | 0.00B | 0.08B | 0.08B | 0.08B | 0.07B | 63.72 | 0.08B | 71.34 | 82.18 |
|
Non-Current Assets
|
0.00B | | | | 0.20B | | | 0.21B | 0.22B | 0.25B | 0.26B | 284.81 | 4.76B | 0.29B | 291.89 | 0.32B | 0.46B | 524.43 | 1.18B | 0.00B | 2.18B | 0.00B | 0.00B | 0.00B | 2.20B | 0.00B | 0.00B | 0.00B | 2.33B | 2.36B | 2.28B | 2.15B | 0.00B | 1.54B | 966.79 | 0.00B |
|
Assets
|
0.00B | | | | 2.05B | | | 1.99B | 3.49B | 0.00B | 4.23B | 4.30B | 4.76B | 4,222,589.31B | 3,601,713.75B | 5.60B | 5.88B | 0.01 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 8.23B | 8.98B | 0.00B | 10.44B | 10.14B | 9.36B | 9,431,844.92B | 0.00B | 9,742,605.00B | 0.00B |
|
Accounts Payables
|
| | | | 0.02B | | | 0.02B | 0.03B | 23.90 | 24.41 | 23.24 | 0.02B | 0.02B | 0.02B | 31.07 | 0.03B | 0.04B | 0.04B | 76.22 | 0.07B | 0.02B | 0.02B | 0.00B | 0.11B | 0.10B | 85.49 | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 115.67 | 0.12B | 121.01 | 123.42 |
|
Payables
|
| | | | 0.02B | | | 0.02B | 0.03B | 23.90 | 24.41 | 23.24 | 0.02B | 0.02B | 0.02B | 31.07 | 0.03B | 0.04B | 0.04B | 76.22 | 0.07B | 0.02B | 0.02B | 0.00B | 0.11B | 0.10B | 85.49 | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 115.67 | 0.12B | 121.01 | 123.42 |
|
Accumulated Expenses
|
-0.00B | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -3.22 | 3.94 | 0.01B | 2.04 | 2.66 | 16.36 | 0.02B | 0.00B | -0.00B | 0.01B | -0.00B | 14.96 | 18.96 | 0.00B | 0.03B | -0.01B | -0.00B | 0.02B | 0.00B | -0.02B | 0.02B | 16.00 | 99.51 | 0.07B | 77.63 | 14.80 |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | |
|
Short term Debt
|
-0.00B | | | | 0.00B | 0.00B | | 0.00B | 0.20B | 204.32 | 0.25B | 0.26B | 0.72B | 415.08 | 0.22B | 156.75 | 0.22B | 0.35B | 567.76 | 580.59 | 0.46B | 601.66 | 0.07B | | 0.35B | -0.72B | 510.36 | 559.23 | 0.10B | | | | 0.53B | | | |
|
Current Taxes
|
0.00B | | | 0.00B | 0.01B | 0.00B | 0.01B | 27.04 | 0.05B | 13.69 | 0.03B | 0.04B | 0.06B | 0.02B | -0.01B | 38.85 | 0.05B | 11.89 | 18.09 | 23.64 | 0.04B | 0.02B | 37.55 | 0.00B | 0.03B | 0.01B | 0.02B | 0.01B | 0.10B | 0.03B | 0.01B | -67.59 | 96.41 | 0.03B | 113.58 | 147.64 |
|
Total Current Liabilities
|
0.00B | | | | 1.18B | | | 1.27B | 1.59B | 1.95B | 2.10B | 0.00B | 0.00B | 2.32B | 0.00B | 0.00B | 2.48B | 0.00B | 2.96B | 0.00B | 4.09B | 0.00B | 0.00B | | 4.79B | 0.00B | 0.00B | 0.00B | 5.82B | 5.92B | 5.78B | 5.06B | 0.00B | 5.52B | 0.00B | 0.00B |
|
Non-Current Debt
|
| | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.10B | | | | 0.64B | | | | 0.49B | | | | 0.71B | | | | 0.93B | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | |
|
Pension
|
| | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-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 | 0.01B | 8.83 | 0.00B | 9.31 | 7.86 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.79 | 141.43 |
|
Non-Current Deferred Tax Liability
|
| | | | 0.02B | | | 0.02B | 0.02B | 0.02B | 24.79 | 0.03B | 0.00B | 3.83 | 3.81 | 7.00 | 0.01B | 12.71 | 32.10 | 125.43 | 0.11B | 92.99 | 115.29 | | 0.10B | 0.10B | 101.95 | 0.00B | 0.11B | 0.11B | 0.12B | 0.11B | 117.13 | 0.13B | 51.38 | 53.10 |
|
Other Non-Current Liabilities
|
0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.10 | 0.00B | 0.21 | 0.43 | 0.13 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.31 | -1.00 | -0.00B | 0.00B | -0.00B | -0.59 | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.04B | 0.05B | 0.00B | 4.42 | 40.85 | 0.04B | 0.01B | 38.17 |
|
Total Non-Current Liabilities
|
0.00B | | | -0.00B | 0.72B | -0.00B | -0.00B | 0.55B | 0.56B | 0.44B | 0.75B | 0.66B | 427.80 | 469.19 | 0.28B | 0.61B | 0.63B | 614.72 | 1.12B | 0.00B | 1.02B | 801.86 | 976.55 | 0.00B | 0.78B | 784.27 | 785.40 | 847.73 | 1.05B | 1.48B | 1.43B | 1.54B | 0.00B | 1.73B | 0.00B | 0.00B |
|
Total Liabilities
|
-0.18B | | | | 1.90B | | | 1.81B | 2.15B | 0.00B | 2,844,676.03B | 2,874,807.37B | 3.31B | 2,788,838.66B | 2,389,972.19B | 2,882,525.07B | 3.10B | 2,981,896.55B | 4,082,153.72B | 4,829,128.04B | 5.10B | 343.15 | 0.00B | 0.00B | 5.57B | 0.01 | 5.45B | 388.33B | 6.87B | 7.40B | 7.21B | 6.60B | 7.40B | 0.00B | 0.00B | 0.00B |
|
Total Debt
|
-0.00B | | | | 0.01B | 0.00B | | 0.00B | 0.20B | 204.32 | 0.25B | 0.26B | 0.74B | 415.08 | 0.22B | 156.75 | 0.32B | 0.35B | 567.76 | 580.59 | 1.10B | 601.66 | 0.07B | | 0.84B | -0.72B | 510.36 | 559.23 | 0.80B | | | | 1.46B | | | |
|
Common Equity
|
0.18B | | | | 0.15B | | | 0.17B | 1.34B | 1.40B | 0.00B | 0.00B | 0.00B | 1.41B | 0.00B | 0.00B | 2.75B | 0.00B | 2.84B | 0.00B | 2.43B | 0.00B | 0.00B | 0.00B | 2.45B | 0.00B | 0.00B | 0.00B | 2.95B | 3.02B | 2.92B | 2.75B | 0.00B | 1.96B | 0.00B | 0.00B |
|
Shareholder's Equity
|
0.18B | | | | 0.15B | | | | 1.34B | | | | 1.45B | | | | 2.75B | | | | 2.43B | | | | 2.45B | | | | 2.95B | | | | 2.03B | | | |
|
Liabilities and Shareholders Equity
|
0.00B | | | | 2.05B | | | 1.99B | 3.49B | 0.00B | 4.23B | 4.30B | 4.76B | 4,222,589.31B | 3,601,713.75B | 5.60B | 5.88B | 0.01 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 8.23B | 8.98B | 0.00B | 10.44B | 10.14B | 9.36B | 9,431,844.92B | 0.00B | 9,742,605.00B | 0.00B |
|
Treasury Shares
|
| | | -0.09B | -0.09B | | | -16.04 | -0.04B | | | | -0.00B | -10.77 | -14.27 | -0.01B | -0.01B | -0.04B | -0.19B | -189.55 | -177.27 | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | -0.16B | | | -0.08B | -0.05B | -17.25 | 0.04B | 0.09B | 146.07 | 172.29 | 165.76 | 0.21B | 0.27B | 0.30B | 0.40B | 170.76 | 0.02B | -41.52 | -143.76 | | -0.08B | -37.86 | 21.97 | 106.07 | 0.24B | 0.31B | 0.39B | 0.46B | -59.61 | 0.03B | 135.41 | 270.53 |