|
Accumulated Depreciation
|
8.98B | 10.14B | 6.50B | | | | 9.46B | 10.48B | 11.30B | 11.16B | 12.31B | 13.56B | 14.93B | 16.17B | 17.53B | 18.70B |
|
Receivables - Doubtful
|
| | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | | |
|
Cash & Equivalents
|
1.23B | 0.10B | 0.89B | 0.84B | 0.68B | 0.24B | 0.10B | 0.17B | 0.90B | 0.17B | 0.29B | 0.14B | 1.68B | 0.15B | 2.15B | 0.06B |
|
Receivables - Net
|
0.82B | 0.50B | 0.64B | 0.69B | 0.67B | 1.14B | 1.04B | 0.94B | 0.98B | 0.99B | 1.00B | 1.00B | 1.99B | 2.72B | 1.66B | 1.86B |
|
Receivables - Other
|
0.00B | 0.00B | 0.03B | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.10B |
|
Receivables
|
0.82B | 0.50B | 0.66B | 0.69B | 0.67B | 1.14B | 1.04B | 0.94B | 0.98B | 1.00B | 1.01B | 1.01B | 2.01B | 2.75B | 1.69B | 1.96B |
|
Raw Materials
|
0.10B | 0.09B | 0.10B | 0.10B | | | | | | | | | | | | |
|
Inventory
|
0.22B | 0.23B | 0.17B | 0.17B | 0.19B | 0.23B | 0.13B | 0.14B | 0.11B | 0.13B | 0.12B | 0.14B | 0.38B | 0.32B | 0.27B | 0.28B |
|
Prepaid Assets
|
0.24B | 0.10B | 0.11B | 0.10B | 0.11B | 0.21B | 0.26B | 0.22B | 0.19B | 0.17B | 0.17B | 0.15B | 0.21B | 0.28B | 0.20B | 0.19B |
|
Current Deferred Tax Assets
|
| | 0.05B | 0.12B | 0.03B | 0.07B | 0.04B | | | | | | | | | |
|
Current Assets
|
3.79B | 2.53B | 1.89B | 1.92B | 1.68B | 1.89B | 1.53B | 1.46B | 2.18B | 1.46B | 1.58B | 1.43B | 4.55B | 3.80B | 4.51B | 2.66B |
|
Property, Plant & Equipment (Net)
|
18.64B | 11.75B | 12.58B | 15.47B | 18.21B | 28.08B | 29.58B | 28.43B | 28.21B | 27.50B | 29.20B | 28.93B | 29.26B | 30.89B | 34.31B | 38.69B |
|
Long-Term Investments
|
0.89B | 1.24B | 1.39B | 3.99B | 4.36B | 8.40B | 7.34B | 6.70B | 6.55B | 7.82B | 6.24B | 5.16B | 5.13B | 5.07B | 4.64B | 4.14B |
|
Goodwill
|
1.01B | | | 0.65B | 0.65B | 1.12B | 0.05B | 0.05B | 0.05B | | 0.19B | | | | 0.46B | 0.47B |
|
Intangibles
|
| | 0.04B | 1.70B | 1.64B | 10.45B | 9.97B | | | | | | | | | |
|
Goodwill & Intangibles
|
1.01B | | 0.04B | 2.35B | 2.29B | 11.57B | 10.02B | 9.66B | 8.79B | 7.77B | 7.96B | 7.44B | 7.40B | 7.36B | 7.59B | 7.21B |
|
Other Non-Current Assets
|
0.50B | 0.90B | 0.59B | 0.60B | 0.60B | 0.51B | 0.56B | 0.58B | 0.62B | 0.75B | 1.07B | 1.20B | 1.28B | 1.32B | 1.57B | 1.83B |
|
Non-Current Assets
|
11.37B | 11.79B | 12.62B | 17.82B | 25.46B | 48.56B | 47.49B | 45.37B | 44.17B | 43.84B | 11.97B | 13.42B | 13.21B | 12.70B | 11.06B | 9.44B |
|
Assets
|
25.28B | 24.97B | 16.50B | 24.33B | 27.14B | 50.45B | 49.02B | 46.84B | 46.35B | 45.30B | 46.04B | 44.16B | 47.61B | 48.43B | 52.63B | 54.53B |
|
Accounts Payables
|
0.93B | 0.43B | 0.69B | 0.92B | 0.96B | 0.86B | 0.74B | 0.62B | 0.98B | 0.66B | 0.55B | 0.48B | 1.75B | 2.33B | 1.38B | 1.61B |
|
Notes Payables
|
| | | | 0.23B | 0.80B | 0.50B | 0.09B | | | | | | 0.35B | 0.72B | 0.46B |
|
Payables
|
0.93B | 0.43B | 0.69B | 0.92B | 1.19B | 1.66B | 1.24B | 0.72B | 0.98B | 0.66B | 0.55B | 0.48B | 1.75B | 2.68B | 2.10B | 2.07B |
|
Accumulated Expenses
|
0.95B | 0.74B | 0.63B | 0.63B | 0.80B | 0.90B | 1.08B | 1.45B | 1.17B | 1.10B | 1.28B | 0.94B | 1.03B | 1.27B | 1.28B | 0.08B |
|
Other Accumulated Expenses
|
0.30B | 0.21B | 0.29B | 0.28B | | | | | | | | | | | 1.28B | 1.36B |
|
Short term Debt
|
0.02B | 0.51B | 0.35B | 0.00B | 0.00B | 0.00B | 0.18B | 0.79B | 0.50B | 0.05B | 2.14B | 0.89B | 2.02B | 0.63B | 2.34B | 1.72B |
|
Current Taxes
|
0.11B | 0.19B | 0.02B | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.06B |
|
Total Current Liabilities
|
2.48B | 2.57B | 1.68B | 1.55B | 1.98B | 2.57B | 2.50B | 2.95B | 2.65B | 1.81B | 3.97B | 2.32B | 4.97B | 4.89B | 5.83B | 5.31B |
|
Capital Leases
|
| | | | 0.00B | 0.01B | 0.00B | | | | | | | | | |
|
Non-Current Debt
|
8.26B | 8.60B | 8.37B | 10.73B | 11.35B | 20.78B | 23.81B | 22.62B | 20.43B | 22.37B | 20.15B | 21.45B | 21.65B | 21.93B | 23.38B | 24.74B |
|
Pension
|
| 0.46B | 0.73B | | | | | | | | | | | | | |
|
Minority Interest
|
0.57B | 1.33B | 1.29B | 2.67B | 4.06B | 11.39B | 10.08B | 9.40B | 6.52B | 1.34B | 3.00B | 2.81B | 2.68B | 2.56B | 2.49B | 2.40B |
|
Liabilities from Discontinued Operations
|
| 2.18B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.46B | 2.22B | 2.16B | 2.84B | 3.53B | 4.71B | 4.22B | 4.24B | 3.15B | 1.52B | 1.78B | 1.92B | 2.45B | 2.89B | 3.85B | 4.38B |
|
Other Non-Current Liabilities
|
1.44B | 1.26B | 1.72B | 1.77B | 1.36B | 2.22B | 2.27B | 2.98B | 3.95B | 3.60B | 3.78B | 3.89B | 4.44B | 1.91B | 4.68B | 5.27B |
|
Total Non-Current Liabilities
|
-0.61B | -1.26B | -1.72B | -1.77B | -1.36B | -2.22B | -2.27B | -2.98B | -3.95B | -3.60B | 2.53B | 3.88B | 3.77B | 3.79B | 3.62B | 2.38B |
|
Total Liabilities
|
0.83B | | | | | | | | | | 0.28B | 0.29B | 0.29B | 0.28B | | |
|
Total Debt
|
8.28B | 9.11B | 8.72B | 10.74B | 11.35B | 20.78B | 23.99B | 23.41B | 20.93B | 22.41B | 22.29B | 22.34B | 23.68B | 22.55B | 25.71B | 26.46B |
|
Common Equity
|
8.56B | 8.13B | 2.59B | 7.43B | 8.92B | 20.17B | 16.23B | 14.05B | 16.18B | 16.00B | 16.36B | 14.58B | 14.10B | 14.04B | 14.89B | 14.84B |
|
Shareholder's Equity
|
8.56B | 8.13B | 2.59B | 7.43B | 8.92B | 20.17B | 16.23B | 14.05B | 16.18B | 16.00B | 16.36B | 14.58B | 14.10B | 14.04B | 14.89B | 14.84B |
|
Liabilities and Shareholders Equity
|
25.28B | 24.97B | 16.50B | 24.33B | 27.14B | 50.45B | 49.02B | 46.84B | 46.35B | 45.30B | 46.04B | 44.16B | 47.61B | 48.43B | 52.63B | 54.53B |
|
Treasury Shares
|
-1.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Retained Earnings
|
0.90B | -0.48B | -5.82B | -5.70B | -6.25B | -5.55B | -7.96B | -9.65B | -8.43B | -10.00B | -11.00B | -12.75B | -13.24B | -13.27B | -12.29B | -12.40B |
|
Preferred Shares
|
| | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |