|
Cash & Equivalents
|
0.03B | 0.26B | 0.19B | 0.35B | 0.22B | 0.35B | 0.65B | 0.14B | 0.39B | | 1.36B | | 0.63B | 0.65B | 0.33B | 0.29B | 0.12B | 0.50B |
|
Short-term Investments
|
| | | 1.08B | 0.99B | 0.80B | 0.58B | 0.56B | 0.68B | 0.43B | 0.35B | | 0.03B | 0.05B | 0.07B | 0.03B | 0.08B | 0.04B |
|
Cash & Current Investments
|
0.03B | 0.26B | 0.19B | 1.43B | 1.21B | 1.16B | 1.22B | 0.70B | 1.07B | 0.43B | 1.71B | | 0.66B | 0.70B | 0.39B | 0.33B | 0.20B | 0.54B |
|
Receivables - Net
|
| | | 0.19B | 0.21B | 0.24B | 0.26B | 0.20B | 0.20B | 0.22B | 0.21B | | 0.15B | 0.10B | 0.12B | 0.10B | 0.23B | 0.18B |
|
Receivables - Other
|
| | | 0.22B | 0.14B | 0.14B | 0.12B | 0.16B | 0.14B | 0.14B | 0.12B | 0.30B | 0.30B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B |
|
Receivables
|
| | | 0.40B | 0.35B | 0.38B | 0.39B | 0.36B | 0.34B | 0.36B | 0.34B | | 0.45B | 0.14B | 0.18B | 0.15B | 0.30B | 0.24B |
|
Inventory
|
| | | 0.46B | 0.38B | 0.48B | 0.47B | 0.51B | 0.48B | 0.48B | 0.41B | | 0.28B | 0.30B | 0.30B | 0.22B | 0.22B | 0.26B |
|
Current Deferred Tax Assets
|
| | | 0.01B | | | 0.11B | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.07B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.04B | | 0.38B | 0.10B | 0.18B | 0.17B | 0.17B | 0.06B |
|
Current Assets
|
| | | 2.70B | 2.29B | 2.62B | 2.62B | 2.76B | 2.53B | 2.54B | 2.58B | | 1.95B | 1.67B | 1.04B | 0.85B | 0.83B | 1.05B |
|
Construction in Progress
|
| | | 0.44B | 0.35B | 0.37B | 0.41B | 0.54B | 0.46B | 0.49B | 0.40B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 6.44B | 6.37B | 8.16B | 8.07B | 8.59B | 8.56B | 8.56B | 8.48B | | 3.25B | 3.23B | 3.15B | 3.14B | 3.09B | 3.08B |
|
Long-Term Investments
|
| | | 0.98B | 0.99B | 0.98B | 0.94B | 0.98B | 0.99B | 1.00B | 1.03B | | 0.01B | 0.02B | 0.01B | 0.01B | | 0.00B |
|
Goodwill
|
| | | 0.07B | 0.07B | 0.47B | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.26B | 0.26B | 0.30B | 0.31B | 0.31B | 0.31B | 0.10B | 0.10B | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.33B | 0.33B | 0.77B | 0.31B | 0.31B | 0.31B | 0.10B | 0.10B | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.24B | 0.31B | 0.39B | 0.27B | 0.13B | 0.16B | 0.15B | 0.19B | | 0.21B | 0.19B | 0.18B | 0.16B | 0.12B | 0.10B |
|
Non-Current Assets
|
| | | 0.64B | 0.71B | 1.09B | 0.62B | 0.48B | 0.52B | 0.30B | 0.34B | | 5.13B | 5.17B | 5.07B | 5.02B | 5.00B | 5.05B |
|
Assets
|
| | | 10.76B | 10.37B | 12.86B | 12.25B | 12.81B | 12.60B | 12.40B | 12.43B | | 7.08B | 6.85B | 6.11B | 5.87B | 5.83B | 6.10B |
|
Accounts Payables
|
| | | 0.36B | 0.23B | 0.28B | 0.28B | 0.29B | 0.28B | 0.26B | 0.26B | | 0.21B | 0.21B | 0.27B | 0.20B | 0.23B | 0.19B |
|
Notes Payables
|
| | | 0.63B | 0.60B | | | 0.61B | | 0.35B | 0.35B | | | | | | | |
|
Payables
|
| | | 0.99B | 0.82B | 0.28B | 0.28B | 0.90B | 0.28B | 0.61B | 0.61B | | 0.21B | 0.21B | 0.27B | 0.20B | 0.23B | 0.19B |
|
Accumulated Expenses
|
| | | 0.02B | 0.04B | 0.05B | 0.07B | 0.04B | 0.06B | 0.04B | 0.05B | | 0.03B | 0.05B | 0.02B | 0.05B | 0.03B | 0.05B |
|
Other Accumulated Expenses
|
| | | 0.25B | 0.18B | 0.26B | 0.23B | 0.19B | 0.17B | 0.18B | 0.18B | | 0.12B | 0.13B | 0.15B | 0.16B | 0.08B | 0.15B |
|
Short term Debt
|
| | | 0.63B | 0.60B | 0.88B | 0.65B | 0.61B | 0.35B | 0.35B | 0.35B | | 0.06B | 0.01B | 0.02B | 0.09B | 0.07B | 0.04B |
|
Current Taxes
|
| | | 0.03B | 0.06B | 0.04B | 0.01B | 0.02B | 0.09B | 0.23B | 0.10B | | | | | | | |
|
Total Current Liabilities
|
| | | 2.89B | 2.58B | 2.30B | 1.85B | 2.09B | 1.54B | 1.48B | 1.28B | | 0.43B | 0.41B | 0.46B | 0.52B | 0.45B | 0.46B |
|
Non-Current Debt
|
| | | 1.68B | 1.68B | 3.17B | 3.38B | 3.79B | 3.91B | 3.90B | 3.89B | | 2.62B | 2.62B | 2.99B | 2.98B | 2.97B | 2.97B |
|
Pension
|
| | | 0.30B | 0.23B | 0.25B | 0.25B | 0.34B | 0.35B | 0.35B | 0.32B | | 0.36B | 0.32B | 0.30B | 0.29B | 0.28B | 0.24B |
|
Minority Interest
|
| | | | | | | | | | | | 0.06B | 0.06B | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | 0.02B | 0.01B | 0.03B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.22B | 1.23B | 1.48B | 1.56B | 1.59B | 1.59B | 1.46B | 1.61B | | 0.49B | 0.45B | 0.36B | 0.29B | 0.30B | 0.41B |
|
Other Non-Current Liabilities
|
| | | 0.41B | 0.43B | 0.48B | 0.48B | 0.50B | 0.51B | 0.51B | 0.52B | | 0.48B | 0.49B | 0.50B | 0.51B | 0.51B | 0.52B |
|
Total Non-Current Liabilities
|
| | | 2.28B | 2.29B | 2.56B | 2.63B | 2.63B | 2.68B | 2.56B | 2.69B | | 4.03B | 3.91B | 4.22B | 4.18B | 4.07B | 4.11B |
|
Total Liabilities
|
-4.08B | -4.57B | -4.37B | 6.85B | 6.55B | 8.04B | 7.85B | 8.51B | 8.13B | 7.94B | 7.86B | | 4.51B | 4.40B | 4.72B | 4.68B | 4.58B | 4.63B |
|
Total Debt
|
| | | 2.31B | 2.28B | 4.06B | 4.03B | 4.39B | 4.27B | 4.25B | 4.24B | | 2.68B | 2.62B | 3.00B | 3.07B | 3.04B | 3.01B |
|
Common Equity
|
4.08B | 4.57B | 4.37B | 3.91B | 3.82B | 4.83B | 4.40B | 4.30B | 4.46B | 4.46B | 4.57B | | 2.57B | 2.44B | 1.39B | 1.18B | 1.25B | 1.47B |
|
Shareholder's Equity
|
4.08B | 4.57B | 4.37B | 3.91B | 3.82B | 4.83B | 4.40B | 4.30B | 4.46B | 4.46B | 4.57B | | 2.57B | 2.44B | 1.39B | 1.18B | 1.25B | 1.47B |
|
Liabilities and Shareholders Equity
|
| | | 10.76B | 10.37B | 12.86B | 12.25B | 12.81B | 12.60B | 12.40B | 12.43B | | 7.08B | 6.85B | 6.11B | 5.87B | 5.83B | 6.10B |
|
Retained Earnings
|
| 0.09B | 0.08B | -0.02B | -0.02B | 0.02B | -0.31B | -0.37B | -0.22B | -0.23B | -0.14B | | 0.45B | 0.41B | -0.33B | -0.53B | -0.46B | -0.25B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |