|
Cash & Equivalents
|
962.00M | 723.00M | 825.00M | 1,677.00M | 476.00M | 2,728.00M | 878.00M | 706.00M | 463.00M | 466.00M | 496.00M | 452.00M | 520.00M | 515.00M | 623.00M |
|
Short-term Investments
|
133.00M | 50.05M | 60.39M | 85.14M | | 47.00M | | | | | | | | | |
|
Cash & Current Investments
|
1,095.00M | 773.05M | 885.39M | 1,762.14M | 476.00M | 2,775.00M | 878.00M | 706.00M | 463.00M | 466.00M | 496.00M | 452.00M | 520.00M | 515.00M | 623.00M |
|
Receivables - Net
|
-127.00M | -801.53M | 1,162.00M | 1,227.00M | 531.00M | 502.00M | 505.00M | 530.00M | 486.00M | 514.00M | 484.00M | 549.00M | 672.00M | 666.00M | 578.00M |
|
Receivables - Other
|
| 38.89M | 49.00M | 52.00M | 41.00M | 36.00M | 18.00M | 23.00M | 12.00M | 16.00M | 15.00M | 3.00M | 6.00M | 3.00M | 1.00M |
|
Receivables
|
-127.00M | -762.64M | 1,211.00M | 1,279.00M | 572.00M | 538.00M | 523.00M | 553.00M | 498.00M | 530.00M | 499.00M | 552.00M | 678.00M | 669.00M | 579.00M |
|
Inventory
|
33.00M | 23.24M | 176.42M | 21.00M | 208.00M | 187.00M | 151.00M | 189.00M | 184.00M | 169.00M | 177.00M | 262.00M | 348.00M | 298.00M | 283.00M |
|
Prepaid Assets
|
236.00M | -23.55M | 271.00M | 352.00M | 250.00M | 581.00M | 170.00M | 175.00M | 159.00M | 193.00M | 180.00M | 158.00M | 167.00M | 134.00M | 109.00M |
|
Current Assets
|
2,705.00M | 2,334.72M | 2,677.36M | 3,753.00M | 3,134.00M | 4,053.00M | 1,708.00M | 1,603.00M | 1,296.00M | 1,345.00M | 1,341.00M | 1,424.00M | 1,710.00M | 1,616.00M | 1,596.00M |
|
Buildings
|
| 311.00M | 269.00M | 301.00M | 66.00M | 64.00M | 65.00M | 73.00M | 76.00M | 83.00M | 96.00M | 91.00M | 88.00M | 95.00M | 100.00M |
|
Construction in Progress
|
| 53.30M | 100.00M | 145.00M | 64.00M | 75.00M | 54.00M | 65.00M | 56.00M | 80.00M | 44.00M | 47.00M | 52.00M | 83.00M | 91.00M |
|
Land & Improvements
|
| 184.00M | 161.00M | 162.00M | 17.00M | 15.00M | 16.00M | 13.00M | 13.00M | 12.00M | 12.00M | 10.00M | 9.00M | 9.00M | 8.00M |
|
Property, Plant & Equipment (Net)
|
1,936.00M | -140.38M | 589.97M | 26.00M | 363.00M | 351.00M | 345.00M | 377.00M | 397.00M | 436.00M | 436.00M | 388.00M | 364.00M | 418.00M | 452.00M |
|
Long-Term Investments
|
| 644.00M | 756.00M | 228.00M | 99.00M | 56.00M | 45.00M | 41.00M | 42.00M | 48.00M | 60.00M | 54.00M | 49.00M | 35.00M | 27.00M |
|
Goodwill
|
| 36.00M | 46.00M | 51.00M | 46.00M | 40.00M | 45.00M | 47.00M | | | | 50.00M | 45.00M | | |
|
Intangibles
|
| 102.11M | 50.41M | 55.18M | | | 135.00M | 149.00M | | | | | | | |
|
Goodwill & Intangibles
|
| 353.00M | 332.00M | 162.00M | 156.00M | 133.00M | 180.00M | 196.00M | 129.00M | 127.00M | 127.00M | 118.00M | 99.00M | 90.00M | 152.00M |
|
Long-Term Deferred Tax
|
| 44.00M | 55.64M | 73.25M | | | | | | | | | 42.00M | 384.00M | 441.00M |
|
Other Non-Current Assets
|
84.00M | 23.24M | 29.96M | 185.00M | 3,086.00M | 88.00M | 146.00M | 151.00M | 143.00M | 150.00M | 135.00M | 111.00M | 62.00M | 75.00M | 94.00M |
|
Non-Current Assets
|
-2705.00M | 720.03M | 948.67M | 1,151.71M | 2,189.00M | 628.00M | 665.00M | 701.00M | 711.00M | 926.00M | 930.00M | 810.00M | 740.00M | 1,111.00M | 1,266.00M |
|
Assets
|
| 4,969.00M | 5,156.00M | 6,027.00M | 5,323.00M | 4,681.00M | 2,373.00M | 2,304.00M | 2,007.00M | 2,271.00M | 2,271.00M | 2,234.00M | 2,450.00M | 2,727.00M | 2,862.00M |
|
Accounts Payables
|
| 1,010.00M | 1,027.00M | 1,207.00M | 485.00M | 482.00M | 463.00M | 470.00M | 436.00M | 511.00M | 500.00M | 522.00M | 657.00M | 551.00M | 505.00M |
|
Notes Payables
|
-19.00M | 214.60M | 212.24M | 286.18M | | | | | | | | | | | |
|
Dividends payables
|
| | | | | 1,751.00M | 15.00M | | | | | | | | |
|
Payables
|
-19.00M | 1,224.60M | 1,239.24M | 1,493.18M | 485.00M | 2,233.00M | 478.00M | 470.00M | 436.00M | 511.00M | 500.00M | 522.00M | 657.00M | 551.00M | 505.00M |
|
Accumulated Expenses
|
161.00M | 189.00M | 175.00M | 202.00M | 114.00M | 132.00M | 103.00M | 105.00M | 67.00M | 73.00M | 83.00M | 80.00M | 90.00M | 99.00M | 107.00M |
|
Other Accumulated Expenses
|
302.00M | 267.00M | 254.00M | 287.00M | 217.00M | 370.00M | 309.00M | 180.00M | 161.00M | 147.00M | 209.00M | 218.00M | 246.00M | 233.00M | 257.00M |
|
Short term Debt
|
225.00M | 87.00M | 96.00M | 106.00M | 29.00M | 37.00M | 36.00M | 46.00M | 57.00M | 37.00M | | 4.00M | 13.00M | 18.00M | 18.00M |
|
Current Leases
|
95.00M | | 10.30M | 9.28M | | | | | | 30.00M | 32.00M | 28.00M | 29.00M | 30.00M | 29.00M |
|
Current Taxes
|
62.00M | 32.23M | 29.48M | 53.39M | | | | | | | | | | | |
|
Total Current Liabilities
|
1,665.00M | 1,908.62M | 2,291.24M | 1,802.00M | 1,832.00M | 2,772.00M | 911.00M | 801.00M | 721.00M | 798.00M | 824.00M | 852.00M | 1,035.00M | 931.00M | 916.00M |
|
Non-Current Debt
|
6.00M | 512.00M | 473.00M | 624.00M | 587.00M | 346.00M | 346.00M | 347.00M | 348.00M | 348.00M | 349.00M | 349.00M | 336.00M | 318.00M | 301.00M |
|
Pension
|
| 495.00M | 571.00M | 440.00M | 489.00M | 268.00M | 303.00M | 277.00M | 257.00M | 292.00M | 322.00M | 198.00M | 115.00M | 160.00M | 127.00M |
|
Minority Interest
|
-12.00M | 150.45M | 431.30M | 953.00M | 956.00M | 142.00M | 138.00M | 124.00M | 117.00M | 115.00M | 123.00M | 100.00M | 99.00M | 85.00M | 81.00M |
|
Liabilities from Discontinued Operations
|
| | | | 1,419.00M | 9.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
159.00M | 13.17M | 9.03M | 244.00M | 141.00M | 190.00M | 201.00M | 75.00M | 89.00M | 27.00M | 28.00M | 27.00M | 27.00M | 31.00M | 43.00M |
|
Operating Leases
|
| | | | | | | | | 139.00M | 146.00M | 117.00M | 99.00M | 79.00M | 78.00M |
|
Other Non-Current Liabilities
|
257.00M | 225.00M | 238.00M | 151.00M | 109.00M | 75.00M | 69.00M | 95.00M | 76.00M | 72.00M | 92.00M | 75.00M | 64.00M | 85.00M | 87.00M |
|
Total Non-Current Liabilities
|
-257.00M | 18.28M | 20.92M | 78.95M | -109.00M | -75.00M | -69.00M | -95.00M | -76.00M | -72.00M | -92.00M | -75.00M | -64.00M | -85.00M | -87.00M |
|
Total Liabilities
|
| 3,054.76M | 2,312.16M | 3,076.80M | | | | | | | | | | | |
|
Total Debt
|
231.00M | 599.00M | 569.00M | 730.00M | 616.00M | 383.00M | 382.00M | 393.00M | 405.00M | 385.00M | 349.00M | 353.00M | 349.00M | 336.00M | 319.00M |
|
Common Equity
|
-4576.00M | 1,997.00M | 2,141.00M | 2,873.00M | 1,821.00M | 1,199.00M | 724.00M | 761.00M | 582.00M | 595.00M | 510.00M | 616.00M | 774.00M | 1,123.00M | 1,310.00M |
|
Shareholder's Equity
|
-4576.00M | 1,997.00M | 2,141.00M | 2,873.00M | 1,821.00M | 1,199.00M | 724.00M | 761.00M | 582.00M | 595.00M | 510.00M | 616.00M | 774.00M | 1,123.00M | 1,310.00M |
|
Liabilities and Shareholders Equity
|
| 4,969.00M | 5,156.00M | 6,027.00M | 5,323.00M | 4,681.00M | 2,373.00M | 2,304.00M | 2,007.00M | 2,271.00M | 2,271.00M | 2,234.00M | 2,450.00M | 2,727.00M | 2,862.00M |
|
Treasury Shares
|
10.54M | 0.10M | 0.16M | 0.16M | 0.99M | 0.66M | 0.41M | 0.46M | 0.20M | 0.22M | 0.32M | 0.28M | 0.35M | 27.35M | 27.86M |
|
Retained Earnings
|
-4576.00M | -25.00M | -90.00M | -12.00M | 661.00M | 1,194.00M | 1,269.00M | 1,445.00M | 1,609.00M | 1,679.00M | 1,623.00M | 1,664.00M | 1,788.00M | 2,274.00M | 2,548.00M |