Balance Sheet

15 Sheets · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Assets
4,416.00 5,060.00 5,608.00 6,022.00 6,038.00 6,574.00 6,692.00 7,018.00 7,253.00 7,574.00 8,565.00 9,212.00 9,405.00 12,387.00 12,406.00
Current
3,865.00 4,159.00 4,823.00 5,287.00 5,338.00 5,873.00 5,943.00 6,354.00 6,583.00 6,531.00 2,560.00 2,389.00 2,815.00 5,008.00 2,471.00
Non Current
550.00 900.00 785.00 734.00 700.00 701.00 749.00 663.00 669.00 1,042.00 869.00 985.00 971.00 2,020.00 9,934.00
Liabilities
3,985.00 4,601.00 5,125.00 5,502.00 5,481.00 5,965.00 6,037.00 6,307.00 6,477.00 6,671.00 7,560.00 8,144.00 8,233.00 11,137.00 10,972.00
Current
3.00 10.00 10.00 4.00 4.00 3.00 - - - - - - 37.00 49.00 51.00 55.00 76.00 4,761.00
Non Current
26.00 63.00 54.00 35.00 33.00 26.00 31.00 31.00 31.00 26.00 26.00 26.00 85.00 76.00 6,210.00
Equity
430.00 458.00 483.00 519.00 556.00 609.00 655.00 711.00 775.00 902.00 1,004.00 1,067.00 1,171.00 1,250.00 1,433.00
Stockholders' Equity
430.00 458.00 483.00 519.00 556.00 609.00 655.00 711.00 775.00 902.00 1,004.00 1,067.00 1,171.00 1,250.00 1,433.00
Retained Earnings
334.00 361.00 381.00 415.00 448.00 492.00 535.00 577.00 638.00 722.00 815.00 871.00 977.00 1,120.00 1,276.00
Common Stock
15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 31.00 32.00 32.00 32.00 32.00 32.00 32.00
Preferred Stock
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Profit
32.00 42.00 45.00 51.00 54.00 63.00 66.00 70.00 86.00 125.00 134.00 99.00 167.00 193.00 212.00
Dividends
-13.00 -14.00 -15.00 -21.00 -13.00 -19.00 -21.00 -22.00 -24.00 -30.00 -39.00 -42.00 -45.00 -48.00 -53.00
Minority Interest
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Stockholders' Equity
69.00 73.00 77.00 82.00 88.00 96.00 102.00 117.00 107.00 149.00 153.00 156.00 159.00 169.00 174.00
Loss Other Compr. Income
11.00 8.00 9.00 6.00 3.00 4.00 1.00 - - -2.00 -2.00 3.00 7.00 2.00 -71.00 -50.00