Balance Sheet

14 Sheets · From 2023 to 2010
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Assets
599.00 749.00 916.00 1,197.00 2,064.00 2,486.00 2,265.00 7,032.00 6,665.00 6,069.00 5,985.00 5,966.00 5,747.00 5,386.00
Current
74.00 91.00 65.00 258.00 419.00 446.00 255.00 870.00 340.00 306.00 329.00 653.00 613.00 543.00
Non Current
513.00 658.00 851.00 939.00 1,645.00 2,039.00 2,009.00 6,161.00 6,324.00 5,762.00 5,656.00 5,313.00 5,134.00 4,842.00
Liabilities
422.00 423.00 611.00 737.00 1,123.00 1,432.00 1,250.00 3,595.00 3,410.00 2,580.00 2,576.00 2,587.00 2,691.00 2,583.00
Current
35.00 39.00 35.00 46.00 31.00 35.00 39.00 102.00 94.00 108.00 146.00 142.00 142.00 231.00
Non Current
386.00 383.00 575.00 691.00 1,091.00 1,397.00 1,210.00 3,492.00 3,315.00 2,472.00 2,430.00 2,444.00 2,549.00 2,352.00
Equity
177.00 326.00 305.00 460.00 941.00 1,053.00 1,015.00 3,432.00 3,254.00 5,921.00 5,773.00 5,707.00 5,551.00 5,202.00
Stockholders' Equity
177.00 326.00 305.00 460.00 941.00 1,053.00 1,015.00 3,432.00 3,250.00 3,488.00 3,409.00 3,379.00 3,056.00 2,802.00
Retained Earnings
- - - - -48.00 -74.00 -110.00 -142.00 -192.00 -217.00 -271.00 -573.00 -716.00 -1,095.00 -1,451.00 -1,718.00
Common Stock
- - - - - - - - - - - - - - 1.00 1.00 2.00 2.00 2.00 2.00 2.00
Preferred Stock
- - - - - - - - - - - - - - - - - - - - - - - - - - 20.00
Profit
7.00 12.00 19.00 33.00 46.00 79.00 70.00 158.00 279.00 68.00 138.00 -113.00 -77.00 13.00
Dividends
- - -31.00 -48.00 -58.00 -81.00 -109.00 -119.00 -182.00 -325.00 -335.00 -278.00 -262.00 -277.00 -277.00
Minority Interest
- - - - - - - - - - - - - - 4.00 4.00 2,432.00 2,364.00 2,328.00 2,495.00 2,399.00
Other Stockholders' Equity
265.00 435.00 353.00 534.00 1,053.00 1,202.00 1,208.00 3,636.00 3,507.00 4,645.00 4,879.00 5,577.00 5,938.00 4,497.00
Loss Other Compr. Income
-88.00 -108.00 - - - - -1.00 -7.00 -1.00 11.00 12.00 -12.00 -39.00 -10.00 19.00 - -