|
Cash & Equivalents
|
3.54B | 3.26B | 4.01B | 2.88B | 2.78B | 2.39B | 2.13B | 3.65B | 3.91B | 3.69B | 4.63B | 6.33B | 4.04B | 4.56B | 4.50B | 6.64B |
|
Short-term Investments
|
| | | 0.52B | 1.03B | | | 0.65B | 0.91B | 4.68B | 5.64B | 7.26B | 1.37B | | | |
|
Cash & Current Investments
|
3.54B | 3.26B | 4.01B | 3.40B | 3.82B | 2.39B | 2.13B | 4.30B | 4.81B | 8.37B | 10.27B | 13.59B | 5.41B | 4.56B | 4.50B | 6.64B |
|
Receivables - Net
|
0.95B | 5.62B | 6.08B | 5.75B | 6.58B | 6.29B | 4.80B | 5.51B | 6.15B | 7.40B | 7.41B | 5.64B | 6.42B | 7.44B | 6.25B | 6.51B |
|
Receivables - Other
|
0.95B | 1.32B | 1.38B | 1.42B | | | 1.33B | 1.37B | 1.57B | 1.65B | 1.33B | 1.24B | 1.60B | 1.63B | 1.34B | 1.38B |
|
Receivables
|
1.89B | 6.94B | 7.46B | 7.17B | 6.58B | 6.29B | 6.13B | 6.88B | 7.72B | 9.04B | 8.74B | 6.88B | 8.01B | 9.06B | 7.58B | 7.89B |
|
Finished Goods
|
3.37B | 3.74B | | | | | 2.95B | 3.12B | 3.16B | 3.35B | | | | | | |
|
Inventory
|
0.70B | -0.78B | -0.30B | -0.01B | 0.23B | -0.06B | -0.13B | 4.62B | 4.66B | 4.91B | 4.61B | 5.09B | 5.54B | 6.25B | 5.54B | 5.60B |
|
Prepaid Assets
|
0.70B | 0.85B | 0.80B | 0.71B | | | | 0.54B | 0.53B | 0.79B | | | | | | |
|
Current Assets
|
15.96B | 17.02B | 19.26B | 15.75B | 16.50B | 15.43B | 12.69B | 14.99B | 20.00B | 17.67B | 18.19B | 18.45B | 20.59B | 20.19B | 19.36B | 20.77B |
|
Buildings
|
3.17B | 1.69B | 0.43B | 1.82B | 0.39B | | 2.15B | 2.32B | 0.23B | | | | | | | |
|
Construction in Progress
|
1.35B | 1.56B | 1.90B | 1.99B | 2.05B | 2.19B | 1.55B | 1.54B | 1.25B | 1.24B | 1.05B | 0.84B | 1.15B | 1.12B | 1.35B | 1.73B |
|
Property, Plant & Equipment (Net)
|
-1.84B | -2.22B | -2.47B | -2.56B | -2.44B | -2.37B | -1.87B | 12.60B | 22.45B | 22.37B | 22.52B | 21.13B | 12.24B | 9.92B | 10.14B | 11.10B |
|
Long-Term Investments
|
1.44B | 0.75B | 1.96B | 0.69B | 0.69B | 0.89B | 0.60B | 0.73B | 0.79B | 0.73B | 0.97B | 1.00B | 1.42B | 1.22B | 1.50B | 1.70B |
|
Goodwill
|
18.41B | 17.85B | 20.08B | 18.96B | 18.94B | 18.30B | 1.01B | 1.23B | 2.99B | 0.57B | 0.47B | 2.86B | 24.06B | 22.77B | 22.83B | 24.15B |
|
Intangibles
|
-0.18B | -0.24B | -0.36B | -0.53B | -0.51B | -0.45B | 28.18B | 33.25B | 33.44B | 13.87B | 14.35B | 39.89B | 45.67B | 42.67B | 42.69B | 44.27B |
|
Goodwill & Intangibles
|
18.23B | 17.61B | 19.72B | 18.43B | 18.43B | 17.85B | 29.19B | 34.48B | 36.43B | 14.44B | 14.81B | 42.76B | 69.73B | 65.45B | 65.53B | 68.42B |
|
Long-Term Deferred Tax
|
1.09B | 0.82B | 0.57B | 1.36B | 1.48B | 1.61B | 1.19B | 1.46B | 1.32B | 1.31B | 1.48B | 1.68B | 1.73B | 1.11B | 1.20B | 1.39B |
|
Other Non-Current Assets
|
1.50B | 0.71B | 0.85B | 0.70B | 0.77B | 0.82B | 0.06B | 0.78B | 0.05B | 0.05B | 0.04B | 1.06B | 1.15B | 0.99B | 0.99B | 1.05B |
|
Non-Current Assets
|
50.37B | 58.43B | -55.98B | -58.32B | 45.45B | 44.59B | 36.89B | 43.00B | 53.08B | 52.09B | 53.55B | 58.80B | 68.27B | 61.83B | 62.05B | 65.54B |
|
Assets
|
| 55.91B | 65.87B | 61.58B | 61.95B | 60.03B | 52.30B | 60.93B | 70.98B | 67.86B | 71.73B | 77.25B | 88.87B | 82.02B | 81.42B | 86.32B |
|
Accounts Payables
|
-12.42B | 13.90B | 14.79B | 15.13B | 15.97B | 15.76B | 13.79B | 14.98B | 15.81B | 16.50B | 16.35B | 16.14B | 17.59B | 19.00B | 18.23B | 18.06B |
|
Dividends payables
|
-3.56B | -3.15B | -3.35B | -3.50B | -4.07B | -3.99B | -3.33B | -3.90B | -4.61B | -4.64B | -4.66B | -4.89B | -5.31B | -4.56B | -4.72B | -4.67B |
|
Payables
|
-15.99B | 10.75B | 11.44B | 11.63B | 11.90B | 11.77B | 10.46B | 11.08B | 11.20B | 11.86B | 11.69B | 11.25B | 12.28B | 14.43B | 13.51B | 13.39B |
|
Short term Debt
|
-3.37B | 9.86B | 10.62B | 9.81B | 10.20B | 8.98B | 9.85B | 5.88B | 9.86B | 4.12B | 5.19B | 5.09B | 8.58B | 6.09B | 5.50B | 7.56B |
|
Current Leases
|
| | | | | | | 0.01B | 0.01B | 0.01B | | | | | | |
|
Current Taxes
|
-0.72B | 0.87B | 0.98B | 1.46B | 1.71B | 1.35B | 1.13B | 0.91B | 1.28B | 1.65B | 0.99B | 1.66B | 1.62B | 0.92B | 0.92B | 0.73B |
|
Total Current Liabilities
|
-37.56B | 30.77B | 37.86B | 38.78B | 23.66B | 24.55B | 20.02B | 22.19B | 27.77B | 23.00B | 23.22B | 23.51B | 29.32B | 26.80B | 25.43B | 27.31B |
|
Capital Leases
|
| | | | | | | 0.14B | 0.14B | 0.13B | | | | | | |
|
Non-Current Debt
|
-6.58B | -1.89B | -1.22B | -4.62B | -4.48B | -6.63B | -6.27B | 12.03B | 21.24B | 26.39B | 26.08B | 26.08B | 27.08B | 24.99B | 26.54B | 27.13B |
|
Pension
|
-0.24B | 0.07B | -0.13B | -0.19B | -0.18B | -0.12B | -0.12B | -0.10B | -0.11B | -0.03B | -0.03B | -0.01B | -0.01B | 0.05B | | 0.00B |
|
Minority Interest
|
| | | | -3.95B | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 0.04B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.20B | 0.01B | 0.00B | 0.00B | 0.97B | 0.00B | 0.19B | 0.05B |
|
Non-Current Deferred Tax Liability
|
1.13B | 1.20B | 1.52B | 1.83B | 2.07B | 1.92B | 1.74B | 2.23B | 2.25B | 2.17B | 2.85B | 3.61B | 5.36B | 4.61B | 4.32B | 4.70B |
|
Other Non-Current Liabilities
|
1.08B | 1.20B | 1.22B | 1.10B | 1.21B | 1.14B | 0.83B | 1.12B | 0.93B | 0.80B | 0.73B | 0.27B | 0.33B | 0.28B | 0.61B | 0.90B |
|
Total Non-Current Liabilities
|
0.16B | 0.25B | 0.35B | 0.13B | 0.20B | 0.20B | 0.12B | 20.40B | 28.58B | 32.92B | 33.14B | 33.58B | 36.18B | 32.35B | 33.53B | 34.59B |
|
Total Liabilities
|
-4.98B | 49.67B | 46.60B | 41.61B | 41.78B | 42.20B | 36.22B | 42.59B | 56.35B | 55.92B | 56.36B | 57.09B | 65.50B | 59.15B | 58.96B | 61.90B |
|
Total Debt
|
-9.95B | 7.97B | 9.39B | 5.19B | 5.71B | 2.35B | 3.58B | 17.92B | 31.10B | 30.52B | 31.28B | 31.18B | 35.66B | 31.08B | 32.04B | 34.69B |
|
Common Equity
|
4.98B | 6.24B | 5.55B | 5.66B | 6.59B | 6.46B | -4.91B | 18.33B | 16.94B | 13.01B | 14.60B | 17.43B | 20.24B | 20.05B | 19.58B | 21.64B |
|
Shareholder's Equity
|
-37.56B | -47.13B | -48.57B | -49.74B | 20.16B | 17.83B | 16.08B | 18.33B | 16.94B | 13.01B | 14.60B | 17.43B | 23.37B | 22.87B | 22.46B | 24.41B |
|
Liabilities and Shareholders Equity
|
| 55.91B | 65.87B | 61.58B | 61.95B | 60.03B | 52.30B | 60.93B | 70.98B | 67.86B | 71.73B | 77.25B | 88.87B | 82.02B | 81.42B | 86.32B |
|
Treasury Shares
|
0.25B | -0.17B | 0.04B | 0.06B | 0.03B | -0.58B | -0.28B | -0.28B | -0.24B | -0.29B | -0.22B | | | -0.11B | | |
|
Retained Earnings
|
-8.71B | -7.34B | -8.09B | -8.04B | -9.18B | 0.66B | -7.82B | 25.03B | -16.00B | 29.70B | 20.16B | | | | | |
|
Preferred Shares
|
| | | | | | | | -0.53B | | | | | | | |