|
Cash & Equivalents
|
0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 1.97B | 2.03B | 1.87B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B |
|
Short-term Investments
|
| | 0.08B | | 0.08B | 0.04B | 0.14B | 0.13B | 0.13B | 0.10B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01B | 0.02B | 0.11B | 0.01B | 0.09B | 0.06B | 0.14B | 0.14B | 0.14B | 0.11B | 0.10B | 0.10B | 0.01B | 0.01B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 1.97B | 2.03B | 1.87B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B |
|
Receivables - Net
|
| | 0.08B | | 0.09B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.07B | 0.10B | 0.11B | 0.08B | 0.07B | 0.18B | 0.15B | 0.13B | 0.15B | 0.17B | 0.13B | 0.11B | 0.14B | 0.18B | 0.14B | 0.12B | 0.21B | 0.21B | 0.15B | 0.13B | 0.14B | 0.16B | 0.14B | 0.12B | 0.17B | 0.24B | 0.20B | 0.15B |
|
Receivables - Other
|
| | | | | | 0.03B | | | | 0.03B | | | | | | | 0.04B | | | 0.04B | 0.04B | 0.08B | 0.06B | 0.06B | 0.01B | 0.08B | 0.06B | 0.06B | 0.00B | 0.10B | 0.08B | 0.08B | 0.00B | 0.12B | 0.08B | 0.08B | 0.00B | 0.10B | 0.07B | 0.08B | 0.14B | 0.12B | 0.08B | 0.09B |
|
Receivables
|
| | 0.08B | | 0.09B | 0.10B | 0.13B | 0.08B | 0.09B | 0.09B | 0.10B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.11B | 0.26B | 0.21B | 0.19B | 0.16B | 0.25B | 0.19B | 0.17B | 0.14B | 0.29B | 0.22B | 0.20B | 0.21B | 0.33B | 0.23B | 0.21B | 0.15B | 0.27B | 0.21B | 0.20B | 0.31B | 0.36B | 0.28B | 0.24B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Inventory
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.10B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Current Assets
|
| | 0.12B | | 0.12B | 0.15B | 0.30B | 0.16B | 0.18B | 0.34B | 0.41B | 0.24B | 0.15B | 0.23B | 0.12B | 0.19B | 0.15B | 0.15B | 0.14B | 2.12B | 2.18B | 2.02B | 0.37B | 0.31B | 0.31B | 0.38B | 0.35B | 0.30B | 0.35B | 0.44B | 0.44B | 0.41B | 0.54B | 0.66B | 0.51B | 0.41B | 0.41B | 0.49B | 0.42B | 0.36B | 0.37B | 0.49B | 0.49B | 0.44B | 0.43B |
|
Construction in Progress
|
| | | | | | 0.05B | | | | 0.06B | | | | | | | 0.24B | | | | 0.21B | | | | 0.23B | | | | 0.30B | | | | 0.37B | | | | 0.32B | | | | 0.41B | | | |
|
Property, Plant & Equipment (Net)
|
| | 3.03B | | 3.34B | 3.40B | 3.25B | 3.50B | 3.56B | 3.51B | 3.50B | 3.66B | 3.87B | 3.86B | 5.46B | 5.54B | 5.74B | 5.93B | 6.02B | 6.11B | 6.20B | 6.35B | 8.89B | 9.05B | 9.26B | 9.51B | 9.57B | 9.71B | 9.96B | 10.25B | 10.39B | 10.59B | 10.88B | 11.13B | 11.29B | 11.59B | 11.85B | 12.10B | 12.26B | 12.52B | 12.82B | 13.14B | 13.32B | 13.58B | 13.90B |
|
Long-Term Investments
|
| | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 5.46B | | | | 6.01B | | | | 6.51B | | | | 6.52B | | | | 7.58B | | | |
|
Goodwill
|
| | 0.03B | | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 2.35B | 2.33B | 2.33B | 2.32B | 0.02B | 0.02B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.35B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill & Intangibles
|
| | 0.03B | | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 2.35B | 2.34B | 2.34B | 2.33B | 0.02B | 0.02B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.35B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.35B |
|
Other Non-Current Assets
|
| | 0.23B | | 0.22B | 0.22B | 0.19B | 0.22B | 0.23B | 0.20B | 0.26B | 0.24B | 0.25B | 0.24B | 0.73B | 0.75B | 0.77B | 0.79B | 0.80B | 0.83B | 0.85B | 0.88B | 1.19B | 1.20B | 1.37B | 1.36B | 1.41B | 1.40B | 1.40B | 1.43B | 1.51B | 1.51B | 1.30B | 1.34B | 1.43B | 1.52B | 1.56B | 1.77B | 1.90B | 1.90B | 1.90B | 1.91B | 2.02B | 2.06B | 2.05B |
|
Non-Current Assets
|
| | 3.63B | | 3.75B | 3.76B | 3.77B | 3.96B | 4.02B | 3.89B | 3.94B | 4.08B | 4.27B | 4.26B | 6.28B | 6.38B | 6.61B | 6.82B | 6.94B | 7.06B | 7.16B | 7.35B | 12.56B | 12.72B | 13.09B | 13.33B | 13.47B | 13.63B | 13.88B | 14.22B | 14.43B | 14.63B | 14.74B | 15.06B | 15.31B | 15.70B | 16.02B | 16.35B | 16.63B | 16.89B | 17.19B | 17.54B | 17.83B | 18.11B | 18.46B |
|
Assets
|
| | 3.75B | | 3.87B | 3.91B | 4.07B | 4.11B | 4.19B | 4.23B | 4.35B | 4.32B | 4.42B | 4.49B | 6.40B | 6.57B | 6.76B | 6.96B | 7.08B | 9.18B | 9.34B | 9.36B | 12.93B | 13.03B | 13.40B | 13.71B | 13.82B | 13.93B | 14.24B | 14.66B | 14.88B | 15.05B | 15.28B | 15.72B | 15.82B | 16.10B | 16.43B | 16.84B | 17.05B | 17.25B | 17.56B | 18.03B | 18.33B | 18.55B | 18.89B |
|
Accounts Payables
|
| | 0.06B | | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.07B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.12B | 0.12B | 0.16B | 0.18B | 0.12B | 0.13B | 0.16B | 0.19B | 0.16B | 0.19B | 0.22B | 0.24B | 0.16B | 0.18B | 0.19B | 0.22B | 0.16B | 0.20B | 0.23B | 0.26B | 0.18B | 0.20B | 0.20B |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | 0.02B | 0.03B | 0.04B | | 0.01B | 0.02B | 0.08B | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.03B |
|
Dividends payables
|
| | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | 0.07B | | | 0.08B | 0.08B | | | 0.08B | 0.08B | | | 0.09B | 0.09B | | |
|
Payables
|
| | 0.06B | | 0.05B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.07B | 0.03B | 0.04B | 0.07B | 0.05B | 0.06B | 0.07B | 0.09B | 0.06B | 0.08B | 0.06B | 0.09B | 0.12B | 0.14B | 0.19B | 0.22B | 0.12B | 0.15B | 0.18B | 0.27B | 0.23B | 0.21B | 0.23B | 0.34B | 0.25B | 0.21B | 0.21B | 0.32B | 0.26B | 0.22B | 0.25B | 0.40B | 0.28B | 0.20B | 0.23B |
|
Accumulated Expenses
|
| | 0.02B | | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.09B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.11B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.15B | 0.15B |
|
Short term Debt
|
| | 0.06B | | 0.05B | 0.07B | 0.09B | 0.09B | 0.12B | 0.10B | 0.11B | 0.11B | 0.06B | 0.10B | 0.10B | 0.12B | 0.11B | 0.14B | 0.16B | 0.22B | 0.18B | 0.11B | 0.12B | 0.09B | 0.21B | 0.08B | 0.08B | 0.08B | 0.06B | 0.13B | 0.13B | 0.12B | 0.15B | 0.20B | 0.20B | 0.20B | 0.22B | 0.07B | 0.07B | 0.07B | 0.03B | 0.14B | 0.14B | 0.13B | 0.14B |
|
Current Taxes
|
| | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.04B | 0.10B | 0.10B | 0.08B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
| | 0.20B | | 0.20B | 0.21B | 0.32B | 0.21B | 0.31B | 0.43B | 0.45B | 0.32B | 0.21B | 0.32B | 0.26B | 0.25B | 0.29B | 0.40B | 0.43B | 0.40B | 0.35B | 0.32B | 0.83B | 0.45B | 0.67B | 0.60B | 0.50B | 0.47B | 0.52B | 0.68B | 0.68B | 0.54B | 0.85B | 1.02B | 0.80B | 0.77B | 0.90B | 0.80B | 0.68B | 0.63B | 0.68B | 0.97B | 0.76B | 0.60B | 0.73B |
|
Non-Current Debt
|
| | 1.39B | | 1.50B | 1.45B | 1.49B | 1.53B | 1.47B | 1.40B | 1.40B | 1.44B | 1.57B | 1.52B | 2.06B | 2.18B | 2.27B | 2.42B | 2.46B | 2.75B | 2.90B | 2.97B | 4.73B | 5.17B | 5.15B | 5.55B | 5.59B | 5.65B | 5.64B | 5.82B | 5.87B | 6.09B | 6.22B | 6.42B | 6.48B | 6.62B | 6.46B | 6.87B | 6.86B | 7.01B | 7.23B | 7.42B | 7.57B | 7.67B | 7.74B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | 0.07B | 0.11B | 0.11B | 0.10B | 0.09B | 0.08B | 0.06B | 0.06B | 0.05B | 0.05B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Minority Interest
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.10B | | | 0.11B | 0.14B | 0.07B | 0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.41B | | 0.41B | 0.45B | 0.46B | 0.51B | 0.55B | 0.55B | 0.60B | 0.61B | 0.63B | 0.63B | 0.79B | 0.81B | 0.84B | 0.85B | 0.86B | 0.88B | 0.91B | 0.94B | 1.19B | 1.22B | 1.24B | 1.26B | 1.31B | 1.35B | 1.35B | 1.41B | 1.48B | 1.51B | 1.30B | 1.35B | 1.41B | 1.46B | 1.49B | 1.63B | 1.73B | 1.76B | 1.79B | 1.83B | 1.97B | 2.00B | 2.01B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Other Non-Current Liabilities
|
| | 0.11B | | 0.11B | 0.11B | 0.09B | 0.11B | 0.11B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 1.53B | 1.55B | 1.57B | 0.10B | 1.59B | 0.10B | 0.10B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B |
|
Total Non-Current Liabilities
|
| | 0.63B | | 0.63B | 0.66B | 0.65B | 0.73B | 0.76B | 0.74B | 0.83B | 0.84B | 0.87B | 0.88B | 2.90B | 3.02B | 3.14B | 1.57B | 3.50B | 1.61B | 1.65B | 5.45B | 8.27B | 8.34B | 8.71B | 8.96B | 8.97B | 9.05B | 9.06B | 9.43B | 9.59B | 9.68B | 9.91B | 10.31B | 10.28B | 10.46B | 10.49B | 10.92B | 10.95B | 11.07B | 11.36B | 11.80B | 11.84B | 11.81B | 12.02B |
|
Total Liabilities
|
| | 2.64B | | 2.74B | 2.77B | 2.90B | 2.92B | 2.98B | 3.02B | 3.10B | 3.05B | 3.12B | 3.17B | 4.43B | 4.57B | 4.71B | 4.96B | 5.09B | 5.36B | 5.48B | 5.48B | 8.32B | 8.39B | 8.76B | 9.02B | 9.01B | 9.10B | 9.11B | 9.47B | 9.62B | 9.70B | 9.94B | 10.34B | 10.30B | 10.49B | 10.51B | 10.95B | 10.97B | 11.09B | 11.38B | 11.83B | 11.87B | 11.83B | 12.08B |
|
Total Debt
|
| | 1.45B | | 1.55B | 1.52B | 1.58B | 1.62B | 1.59B | 1.51B | 1.50B | 1.55B | 1.63B | 1.62B | 2.17B | 2.30B | 2.37B | 2.56B | 2.62B | 2.97B | 3.08B | 3.08B | 4.84B | 5.26B | 5.36B | 5.63B | 5.67B | 5.73B | 5.70B | 5.95B | 6.00B | 6.21B | 6.37B | 6.62B | 6.68B | 6.81B | 6.67B | 6.94B | 6.92B | 7.08B | 7.26B | 7.56B | 7.71B | 7.80B | 7.88B |
|
Common Equity
|
| | 1.11B | | 1.13B | 1.14B | 1.17B | 1.19B | 1.21B | 1.21B | 1.25B | 1.27B | 1.30B | 1.31B | 1.97B | 2.00B | 2.05B | 2.01B | 1.99B | 3.82B | 3.86B | 3.88B | 4.61B | 4.64B | 4.64B | 4.68B | 4.81B | 4.84B | 5.13B | 5.18B | 5.26B | 5.34B | 5.34B | 5.38B | 5.52B | 5.61B | 5.92B | 5.90B | 6.08B | 6.16B | 6.18B | 6.20B | 6.46B | 6.72B | 6.82B |
|
Shareholder's Equity
|
| | 1.11B | | 1.13B | 1.14B | 1.17B | 1.19B | 1.21B | 1.21B | 1.25B | 1.27B | 1.30B | 1.31B | 1.97B | 2.00B | 2.05B | 2.01B | 1.99B | 3.82B | 3.86B | 3.88B | 4.61B | 4.64B | 4.64B | 4.68B | 4.81B | 4.84B | 5.13B | 5.18B | 5.26B | 5.34B | 5.34B | 5.38B | 5.52B | 5.61B | 5.92B | 5.90B | 6.08B | 6.16B | 6.18B | 6.20B | 6.46B | 6.72B | 6.82B |
|
Liabilities and Shareholders Equity
|
| | 3.75B | | 3.87B | 3.91B | 4.07B | 4.11B | 4.19B | 4.23B | 4.35B | 4.32B | 4.42B | 4.49B | 6.40B | 6.57B | 6.76B | 6.96B | 7.08B | 9.18B | 9.34B | 9.36B | 12.93B | 13.03B | 13.40B | 13.71B | 13.82B | 13.93B | 14.24B | 14.66B | 14.88B | 15.05B | 15.28B | 15.72B | 15.82B | 16.10B | 16.43B | 16.84B | 17.05B | 17.25B | 17.56B | 18.03B | 18.33B | 18.55B | 18.89B |
|
Treasury Shares
|
| | 0.00B | | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 25.00 | 0.00B | 0.00B | 46.00 | 189.00 | 0.00B | 0.00B | 100.00 | 44.00 | 0.00B | 0.00B | 364.00 | 176.00 | 0.00B | 0.00B | 305.00 | 604.00 | 0.00B | 0.00B | 971.00 | 48.00 | 0.00B | 0.00B | 30.00 | 73.00 | 0.00B | 0.00B | 75.00 | 0.00B |
|
Retained Earnings
|
| | 0.41B | | 0.42B | 0.42B | 0.45B | 0.46B | 0.48B | 0.47B | 0.51B | 0.52B | 0.54B | 0.54B | 1.15B | 1.18B | 1.22B | 1.17B | 1.15B | 1.16B | 1.20B | 1.21B | 1.21B | 1.23B | 1.22B | 1.26B | 1.38B | 1.40B | 1.39B | 1.43B | 1.50B | 1.58B | 1.57B | 1.53B | 1.65B | 1.74B | 1.74B | 1.71B | 1.89B | 1.96B | 1.94B | 1.95B | 2.14B | 2.25B | 2.24B |