|
Cash & Equivalents
|
3.19B | 2.83B | 3.86B | 3.54B | 3.70B | 3.96B | 3.55B | 3.26B | 2.83B | 2.80B | 4.01B | 4.84B | 3.86B | 4.18B | 3.02B | 4.69B | 2.55B | 2.68B | 2.33B | 3.32B | 3.65B | 5.34B | 3.91B | 4.76B | 3.69B | 4.26B | 4.63B | 5.35B | 6.61B | 6.59B | 3.91B | 5.77B | 4.41B | 5.44B | 4.47B | 5.35B | 6.56B | 6.74B |
|
Short-term Investments
|
| | | | | | | | | | | | 0.52B | | 1.03B | | | | | 0.77B | 0.65B | 0.91B | 0.91B | 1.03B | 4.68B | | 5.64B | | 7.58B | | 1.32B | | | | | | | |
|
Cash & Current Investments
|
3.19B | 2.83B | 3.86B | 3.54B | 3.70B | 3.96B | 3.55B | 3.26B | 2.83B | 2.80B | 4.01B | 4.84B | 4.38B | 4.18B | 4.05B | 4.69B | 2.55B | 2.68B | 2.33B | 4.08B | 4.30B | 6.25B | 4.81B | 5.80B | 8.37B | 4.26B | 10.27B | 5.35B | 14.19B | 6.59B | 5.23B | 5.77B | 4.41B | 5.44B | 4.47B | 5.35B | 6.56B | 6.74B |
|
Receivables - Net
|
6.15B | 6.55B | 6.27B | 0.95B | 6.13B | 6.27B | 5.38B | 5.62B | 7.80B | | 6.08B | 7.02B | 5.75B | 8.38B | 6.58B | 8.47B | 6.29B | 7.04B | 5.27B | 7.11B | 5.51B | 6.83B | 6.15B | 8.14B | 7.40B | 9.08B | 7.41B | 7.66B | 5.89B | 7.80B | 6.20B | 7.80B | 7.20B | 8.76B | 6.21B | 8.61B | 6.42B | 8.71B |
|
Receivables - Other
|
| | | 0.95B | | | | 1.32B | | | 1.38B | | 1.42B | | | | | | 1.45B | | 1.37B | | 1.57B | | 1.65B | | 1.33B | | 1.29B | | 1.54B | | 1.57B | | 1.33B | | 1.37B | |
|
Receivables
|
6.15B | 6.55B | 6.27B | 1.89B | 6.13B | 6.27B | 5.38B | 6.94B | 7.80B | | 7.46B | 7.02B | 7.17B | 8.38B | 6.58B | 8.47B | 6.29B | 7.04B | 6.72B | 7.11B | 6.88B | 6.83B | 7.72B | 8.14B | 9.04B | 9.08B | 8.74B | 7.66B | 7.18B | 7.80B | 7.74B | 7.80B | 8.77B | 8.76B | 7.54B | 8.61B | 7.79B | 8.71B |
|
Finished Goods
|
| | | 3.37B | | | | 3.74B | | | | | | | | | | | 3.24B | | 3.12B | | 3.16B | | 3.35B | | | | | | | | | | | | | |
|
Inventory
|
5.51B | 5.12B | 5.35B | 0.70B | 5.86B | 5.61B | 5.63B | -0.78B | 6.66B | | -0.30B | 6.43B | -0.01B | 5.86B | 0.23B | 5.94B | -0.06B | 5.07B | -0.14B | 5.25B | 4.62B | 4.58B | 4.66B | 5.07B | 4.91B | 4.93B | 4.61B | 5.12B | 5.32B | 5.74B | 5.36B | 6.29B | 6.05B | 6.17B | 5.51B | -0.47B | 5.53B | 6.23B |
|
Prepaid Assets
|
| | | 0.70B | | | | 0.85B | | | 0.80B | | 0.71B | | | | | | | | 0.54B | 11.06B | 0.53B | | 0.79B | | | | | | | | | | | | | |
|
Current Assets
|
15.66B | 15.21B | 16.72B | 15.96B | 16.81B | 17.04B | 17.54B | 17.02B | 19.21B | | 19.26B | 20.52B | 15.75B | 20.23B | 16.50B | 20.58B | 15.43B | 16.43B | 13.91B | 17.23B | 14.99B | 18.25B | 20.00B | 23.67B | 17.67B | 19.76B | 18.19B | 19.77B | 19.26B | 20.97B | 19.91B | 24.76B | 19.54B | 22.17B | 19.26B | 21.78B | 20.51B | 21.72B |
|
Buildings
|
| | | 3.17B | | | | 1.69B | | | 0.43B | | 1.82B | | 0.39B | | | | 2.36B | | 2.32B | | 0.23B | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 1.35B | | | | 1.56B | | | 1.90B | | 1.99B | | 2.05B | | 2.19B | | 1.70B | | 1.54B | | 1.25B | | 1.24B | | 1.05B | | 0.88B | | 1.11B | | 1.09B | | 1.34B | | 1.71B | |
|
Property, Plant & Equipment (Net)
|
7.97B | 8.53B | 8.97B | -1.84B | 9.65B | 9.57B | 9.35B | -2.22B | 11.53B | | -2.47B | 11.71B | -2.56B | 12.04B | -2.44B | 13.22B | -2.37B | 12.23B | -2.05B | 12.48B | 12.60B | 12.16B | 22.45B | 14.22B | 22.37B | 13.56B | 22.52B | 12.53B | 22.07B | 12.67B | 11.84B | 11.45B | 9.61B | -0.52B | 10.09B | 11.95B | 10.96B | -0.79B |
|
Long-Term Investments
|
0.52B | 0.45B | 0.91B | 1.44B | 0.85B | 0.53B | 0.52B | 0.75B | 0.71B | | 0.64B | 0.74B | 0.69B | 0.69B | 0.69B | 0.66B | 0.89B | 0.68B | 0.66B | 0.68B | 0.73B | 0.75B | 0.79B | 0.77B | 0.73B | 0.79B | 0.97B | 0.90B | 1.04B | 1.16B | 1.37B | 1.37B | 1.18B | 1.33B | 1.49B | 1.62B | 1.68B | 1.78B |
|
Goodwill
|
15.73B | 16.80B | 17.51B | 18.41B | 17.81B | 17.05B | 16.40B | 17.85B | 20.33B | | 20.08B | 19.29B | 18.96B | 18.91B | 18.94B | 19.27B | 18.30B | 17.03B | 1.11B | 18.05B | 1.23B | 18.66B | 2.99B | 19.92B | 0.57B | 19.89B | 0.47B | 21.67B | 2.99B | 23.17B | 23.26B | 23.02B | 22.05B | 23.19B | 22.71B | 23.70B | 23.84B | 23.33B |
|
Intangibles
|
5.97B | 6.26B | 6.44B | -0.18B | 6.58B | 6.41B | 6.10B | -0.24B | 8.81B | | -0.36B | 9.31B | -0.53B | 9.20B | -0.51B | 9.66B | -0.45B | 9.36B | 30.89B | 9.64B | 33.25B | 10.42B | 33.44B | 14.33B | 13.87B | 14.10B | 14.35B | 17.68B | 41.66B | 19.35B | 44.15B | 20.20B | 41.31B | 20.32B | 42.46B | -0.11B | 43.71B | -0.05B |
|
Goodwill & Intangibles
|
21.71B | 23.06B | 23.95B | 18.23B | 24.39B | 23.46B | 22.50B | 17.61B | 29.14B | | 19.72B | 28.60B | 18.43B | 28.11B | 18.43B | 28.93B | 17.85B | 26.40B | 32.00B | 27.69B | 34.48B | 29.09B | 36.43B | 34.25B | 14.44B | 33.98B | 14.81B | 39.35B | 44.65B | 42.51B | 67.40B | 43.22B | 63.36B | 43.52B | 65.18B | 23.60B | 67.55B | 23.28B |
|
Long-Term Deferred Tax
|
1.29B | 1.47B | 1.52B | 1.09B | 1.08B | 1.33B | 1.24B | 0.82B | 0.34B | | 0.57B | 0.41B | 1.36B | 1.29B | 1.48B | 1.62B | 1.61B | 1.29B | 1.30B | 1.65B | 1.46B | 1.38B | 1.32B | 1.23B | 1.31B | 1.55B | 1.48B | 1.46B | 1.76B | 1.59B | 1.68B | 1.66B | 1.07B | 1.18B | 1.20B | 1.14B | 1.37B | 1.26B |
|
Other Non-Current Assets
|
1.99B | 2.17B | 2.18B | 1.50B | 1.41B | 1.41B | 1.34B | 0.71B | 0.79B | | 0.85B | 0.72B | 0.70B | 0.76B | 0.77B | 0.85B | 0.82B | 0.84B | 0.06B | 1.01B | 0.78B | 0.68B | 0.05B | 0.60B | 0.05B | 0.56B | 0.04B | 0.99B | 1.11B | 1.24B | 1.11B | 1.09B | 0.96B | 1.04B | 0.98B | 1.09B | 1.04B | 1.21B |
|
Non-Current Assets
|
33.36B | 35.79B | 37.43B | 38.70B | 37.63B | 36.45B | 35.27B | 38.89B | 44.13B | | 44.77B | 43.04B | -58.32B | 43.88B | 45.45B | 46.40B | 44.59B | 42.57B | 40.43B | 43.98B | 43.00B | 45.53B | 53.08B | 53.86B | 52.09B | 52.74B | 53.55B | 57.75B | 61.41B | 64.01B | 66.00B | 65.82B | 59.85B | 63.22B | 61.72B | 64.19B | 64.71B | 64.31B |
|
Assets
|
| | | | | | | 55.91B | 63.34B | | 65.87B | 63.56B | 61.58B | 64.10B | 61.95B | 66.98B | 60.03B | 59.00B | 57.32B | 61.21B | 60.93B | 63.78B | 70.98B | 77.52B | 67.86B | 72.51B | 71.73B | 77.52B | 80.67B | 84.98B | 85.91B | 90.58B | 79.40B | 85.38B | 80.98B | 85.97B | 85.22B | 86.03B |
|
Accounts Payables
|
-10.37B | -11.48B | -12.36B | -12.42B | -12.83B | -13.18B | -12.57B | 13.90B | 15.61B | | 14.79B | 15.39B | 15.13B | 15.94B | 15.97B | 17.36B | 15.76B | 15.47B | 15.11B | 16.06B | 14.98B | 14.65B | 15.81B | 16.44B | 16.50B | 16.17B | 16.35B | 16.08B | 16.85B | 17.82B | 17.00B | 18.30B | 18.39B | 18.91B | 18.14B | 18.53B | 17.83B | 18.45B |
|
Dividends payables
|
-0.02B | -1.77B | -2.02B | -3.11B | -0.78B | -1.46B | -1.48B | -3.15B | -1.75B | -1.74B | -3.35B | -1.70B | -3.50B | -1.89B | -4.07B | -2.16B | -3.99B | -1.86B | -3.65B | -2.00B | -3.90B | -2.10B | -4.61B | -2.43B | -4.64B | -2.34B | -4.66B | -2.34B | -5.10B | -2.74B | -5.13B | -2.32B | -4.42B | -2.40B | -4.69B | -2.30B | -4.62B | -2.53B |
|
Payables
|
-10.39B | -13.25B | -14.38B | -15.53B | -13.61B | -14.64B | -14.05B | 10.75B | 13.85B | -1.74B | 11.44B | 13.69B | 11.63B | 14.05B | 11.90B | 15.20B | 11.77B | 13.61B | 11.46B | 14.06B | 11.08B | 12.55B | 11.20B | 14.02B | 11.86B | 13.83B | 11.69B | 13.75B | 11.75B | 15.08B | 11.87B | 15.98B | 13.97B | 16.51B | 13.44B | 16.23B | 13.22B | 15.92B |
|
Short term Debt
|
-5.17B | -3.36B | -2.09B | -3.37B | -3.30B | -3.69B | -3.37B | 9.86B | 11.30B | | 10.62B | 9.31B | 9.81B | 11.88B | 10.20B | 10.61B | 8.98B | 9.91B | 10.80B | 11.99B | 5.88B | 16.00B | 9.86B | 24.49B | 4.12B | 26.26B | 5.19B | 26.45B | 5.32B | 25.08B | 8.30B | 26.60B | 5.89B | 26.13B | 5.47B | 25.86B | 7.47B | 28.15B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.01B | | | | | | | | | | | | | |
|
Current Taxes
|
-0.46B | -0.56B | -0.69B | -0.72B | -0.74B | -0.68B | -0.75B | 0.87B | 0.94B | | 0.98B | 1.89B | 1.46B | 1.79B | 1.71B | 2.27B | 1.35B | 1.24B | 1.24B | 1.10B | 0.91B | 1.09B | 1.28B | 1.10B | 1.65B | 1.20B | 0.99B | 1.16B | 1.73B | 1.92B | 1.56B | 1.42B | 0.89B | 0.97B | 0.92B | 0.78B | 0.72B | 1.02B |
|
Total Current Liabilities
|
32.07B | 34.65B | 37.97B | -37.56B | 37.04B | 35.51B | 35.65B | 18.48B | 21.69B | | 37.86B | 26.17B | 38.78B | 30.04B | 23.66B | 28.05B | 24.55B | 24.14B | 21.94B | 24.08B | 22.19B | 21.79B | 27.77B | 31.50B | 23.00B | 24.43B | 23.22B | 23.10B | 24.55B | 28.65B | 28.35B | 35.31B | 25.94B | 33.63B | 25.29B | 33.04B | 26.96B | 35.06B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | 0.14B | | 0.14B | | 0.13B | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.63B | 0.18B | -0.92B | -6.58B | -0.19B | -0.37B | -0.37B | -1.89B | 2.44B | 2.42B | -1.22B | -0.02B | -4.62B | 2.26B | -4.48B | 2.14B | -6.63B | 2.39B | -6.87B | 2.10B | 12.03B | 3.97B | 21.24B | 5.07B | 26.39B | 2.18B | 26.08B | 0.66B | 27.24B | -0.52B | 26.18B | 2.67B | 24.19B | -2.44B | 26.40B | -2.47B | 26.79B | -2.77B |
|
Pension
|
-0.06B | -0.06B | -0.19B | -0.24B | 0.01B | 0.01B | 0.01B | -0.64B | 0.04B | 0.04B | -0.73B | -0.20B | -0.19B | -0.09B | -0.52B | -0.27B | -0.12B | -0.31B | -0.42B | -0.25B | -0.10B | -0.87B | -1.06B | -0.02B | -0.03B | -0.02B | -0.29B | -0.09B | -0.22B | -0.15B | -0.01B | -0.05B | -0.12B | -0.11B | | 0.04B | 0.00B | 0.06B |
|
Minority Interest
|
| | | | | | | | | | | | | -0.44B | -3.95B | | | | | | | | | | | | | | | | | | | -0.36B | | -0.34B | | -0.34B |
|
Liabilities from Discontinued Operations
|
| | -0.11B | | | -0.03B | -0.08B | 0.04B | 0.05B | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.20B | 0.17B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.19B | 0.94B | 0.84B | 0.00B | | 0.19B | | 0.05B | 0.05B |
|
Non-Current Deferred Tax Liability
|
0.97B | 1.08B | 1.15B | 1.13B | 1.13B | 1.03B | 1.01B | 1.20B | 1.75B | | 1.52B | 0.95B | 1.83B | 1.97B | 2.07B | 1.99B | 1.92B | 1.97B | 1.91B | 1.74B | 2.23B | 2.26B | 2.25B | 2.32B | 2.17B | 2.55B | 2.85B | 3.61B | 3.77B | 4.05B | 5.18B | 5.89B | 4.46B | 4.80B | 4.30B | 4.59B | 4.64B | 4.45B |
|
Other Non-Current Liabilities
|
-0.95B | -0.95B | 0.99B | 1.08B | 1.08B | 1.08B | 1.00B | 1.20B | 1.28B | | 1.22B | 1.24B | 1.10B | 1.22B | 1.21B | 1.38B | 1.14B | 0.99B | 0.91B | 1.07B | 1.12B | 1.10B | 0.93B | 0.86B | 0.80B | 0.75B | 0.73B | 0.71B | 0.28B | 0.71B | 0.31B | 0.68B | 0.28B | 0.69B | 0.61B | 0.63B | 0.89B | 0.79B |
|
Total Non-Current Liabilities
|
0.27B | 0.31B | 0.32B | 0.16B | 0.18B | 0.20B | 0.19B | 0.25B | 0.29B | | 0.35B | 0.24B | 0.13B | 0.00B | 0.20B | 0.11B | 0.20B | 0.19B | 0.13B | 0.13B | 20.40B | 0.13B | 28.58B | 0.39B | 32.92B | 0.21B | 33.14B | 0.32B | 35.07B | 0.17B | 34.97B | 0.17B | 31.31B | 0.30B | 33.35B | 0.53B | 34.15B | 0.45B |
|
Total Liabilities
|
| | | -3.81B | | | | -2.81B | 40.54B | | -4.32B | 44.09B | 41.61B | 46.72B | 41.78B | 47.13B | 42.20B | 41.44B | 39.70B | 44.14B | -18.12B | 45.29B | -20.17B | 63.06B | 55.92B | | 56.36B | | 59.62B | 61.54B | 63.32B | 66.19B | 57.26B | 61.51B | 58.64B | 61.18B | 61.12B | 63.47B |
|
Total Debt
|
-4.54B | -3.19B | -3.01B | -9.95B | -3.49B | -4.06B | -3.75B | 7.97B | 13.73B | 2.42B | 9.39B | 9.30B | 5.19B | 14.14B | 5.71B | 12.74B | 2.35B | 12.30B | 3.93B | 14.09B | 17.92B | 19.97B | 31.10B | 29.56B | 30.52B | 28.43B | 31.28B | 27.11B | 32.56B | 24.56B | 34.47B | 29.27B | 30.09B | 23.69B | 31.87B | 23.38B | 34.25B | 25.38B |
|
Common Equity
|
| 13.73B | 2.13B | 4.98B | | 15.84B | 2.63B | 5.76B | 3.22B | 3.19B | 5.55B | 18.55B | 5.66B | 16.82B | 6.59B | 3.87B | 6.46B | 16.87B | 5.38B | 2.84B | 18.33B | 17.82B | 16.94B | 13.61B | 13.01B | 14.28B | 14.60B | 17.23B | 18.20B | 3.76B | 19.57B | 21.49B | 19.41B | 3.86B | 19.48B | 3.99B | 21.36B | 20.14B |
|
Shareholder's Equity
|
14.29B | 14.40B | 17.09B | -37.56B | 18.38B | 16.67B | 17.82B | -47.13B | 22.81B | | 20.11B | 19.47B | -49.74B | 17.39B | 20.16B | 19.85B | 17.83B | 17.56B | 17.63B | 17.07B | 18.33B | 18.49B | 16.94B | 14.47B | 13.01B | 15.05B | 14.60B | 20.07B | 18.20B | 23.43B | 22.59B | 24.40B | 22.14B | 23.87B | 22.34B | 24.79B | 24.10B | 22.56B |
|
Liabilities and Shareholders Equity
|
| | | | | | | 55.91B | 63.34B | | 65.87B | 63.56B | 61.58B | 64.10B | 61.95B | 66.98B | 60.03B | 59.00B | 57.32B | 61.21B | 60.93B | 63.78B | 70.98B | 77.52B | 67.86B | 72.51B | 71.73B | 77.52B | 80.67B | 84.98B | 85.91B | 90.58B | 79.40B | 85.38B | 80.98B | 85.97B | 85.22B | 86.03B |
|
Treasury Shares
|
-0.01B | 0.02B | 0.05B | 0.15B | -0.00B | 0.01B | 0.01B | -0.17B | -0.07B | -0.07B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | -0.35B | -0.58B | -0.15B | -0.30B | -0.29B | -0.28B | -0.22B | -0.24B | -0.32B | -0.29B | -0.23B | -0.22B | | | | | | -0.11B | | | | | |
|
Retained Earnings
|
| | | -8.71B | | | | -7.34B | | | -8.09B | | -8.04B | | -9.18B | | 0.66B | | -8.57B | | 25.03B | | -16.00B | | 29.70B | | 20.16B | | | | | | | | | | | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | -0.53B | | | | | | | | | | | | | | | |