Scan to Download
One power score. Smarter investment decisions
Eaton Corporation PLC
ETN381.560USD
-1.530-0.40%
Close 10/31, 16:00（ET）Quotes delayed by 15 min
USD0.000After-hours (ET)
148.54BMarket Cap
37.84P/E TTM
Eaton Corporation PLC
381.560
-1.530-0.40%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q2
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
Total equity
Cash, cash equivalents and short-term investments
-79.00%584.00M
-20.60%1.94B
-20.28%2.08B
4.62%1.99B
109.10%2.78B
366.03%2.44B
370.09%2.61B
267.95%1.91B
113.48%1.33B
3.76%524.00M
-2.29%555.00M
-21.52%518.00M
15.37%623.00M
-61.12%505.00M
-48.46%568.00M
-13.50%660.00M
8.87%540.00M
187.39%1.30B
72.46%1.10B
-9.60%763.00M
-40.38%496.00M
-2.59%452.00M
33.13%639.00M
56.88%844.00M
58.48%832.00M
-45.15%464.00M
-57.71%480.00M
-67.49%538.00M
-40.34%525.00M
52.43%846.00M
45.70%1.14B
122.75%1.66B
73.91%880.00M
-16.04%555.00M
65.04%779.00M
21.60%743.00M
11.21%506.00M
-22.60%661.00M
-56.01%472.00M
-40.39%611.00M
-64.54%455.00M
-26.82%854.00M
-38.01%1.07B
-24.91%1.02B
28.82%1.28B
12.64%1.17B
53.46%1.73B
30.62%1.36B
-15.38%996.00M
27.74%1.04B
--1.13B
--1.04B
--1.18B
--811.00M
- Cash and cash equivalents
-26.30%398.00M
275.69%1.78B
13.73%555.00M
35.92%473.00M
52.97%540.00M
101.28%473.00M
65.99%488.00M
50.65%348.00M
-3.02%353.00M
-0.84%235.00M
-1.01%294.00M
-14.76%231.00M
30.47%364.00M
-33.05%237.00M
-32.19%297.00M
-36.83%271.00M
-4.45%279.00M
48.12%354.00M
18.38%438.00M
-21.86%429.00M
-29.13%292.00M
-21.12%239.00M
30.74%370.00M
67.89%549.00M
60.94%412.00M
-4.42%303.00M
-49.55%283.00M
-58.66%327.00M
-17.95%256.00M
42.79%317.00M
3.31%561.00M
60.12%791.00M
-3.41%312.00M
-33.33%222.00M
102.61%543.00M
18.18%494.00M
6.60%323.00M
-49.77%333.00M
-65.69%268.00M
-36.18%418.00M
-51.98%303.00M
-15.43%663.00M
-14.64%781.00M
2.02%655.00M
0.48%631.00M
22.69%784.00M
58.58%915.00M
51.06%642.00M
19.62%628.00M
74.11%639.00M
--577.00M
--425.00M
--525.00M
--367.00M
-Short-term investments
-91.70%186.00M
-91.77%162.00M
-28.10%1.52B
-2.37%1.52B
129.38%2.24B
581.31%1.97B
712.64%2.12B
442.86%1.56B
277.22%977.00M
7.84%289.00M
-3.69%261.00M
-26.22%287.00M
-0.77%259.00M
-71.64%268.00M
-59.19%271.00M
16.47%389.00M
27.94%261.00M
343.66%945.00M
146.84%664.00M
13.22%334.00M
-51.43%204.00M
32.30%213.00M
36.55%269.00M
39.81%295.00M
56.13%420.00M
-69.57%161.00M
-65.68%197.00M
-75.58%211.00M
-52.64%269.00M
58.86%529.00M
143.22%574.00M
246.99%864.00M
210.38%568.00M
1.52%333.00M
15.69%236.00M
29.02%249.00M
20.39%183.00M
71.73%328.00M
-30.14%204.00M
-47.84%193.00M
-76.69%152.00M
-50.13%191.00M
-64.22%292.00M
-48.82%370.00M
77.17%652.00M
-3.53%383.00M
48.09%816.00M
16.61%723.00M
-43.56%368.00M
-10.59%397.00M
--551.00M
--620.00M
--652.00M
--444.00M
Receivables
12.86%5.49B
8.99%5.09B
3.22%4.62B
9.55%4.89B
10.50%4.86B
10.26%4.67B
9.79%4.47B
16.88%4.46B
14.65%4.40B
15.60%4.24B
23.63%4.08B
12.47%3.82B
14.85%3.84B
19.64%3.67B
13.53%3.30B
17.98%3.39B
26.22%3.34B
3.86%3.06B
-15.51%2.90B
-24.06%2.88B
-32.89%2.65B
-23.65%2.95B
-10.91%3.44B
-5.96%3.79B
-3.62%3.94B
-3.50%3.87B
-2.16%3.86B
1.64%4.03B
7.32%4.09B
9.04%4.00B
10.76%3.94B
8.28%3.96B
5.10%3.81B
2.57%3.67B
2.33%3.56B
0.08%3.66B
-5.52%3.63B
-4.07%3.58B
-5.13%3.48B
-7.96%3.66B
-4.24%3.84B
-4.01%3.73B
0.52%3.67B
0.56%3.97B
4.97%4.01B
5.54%3.89B
5.01%3.65B
49.34%3.95B
42.38%3.82B
42.39%3.69B
--3.47B
--2.65B
--2.68B
--2.59B
-Accounts and notes receivable
12.86%5.49B
8.99%5.09B
3.22%4.62B
9.55%4.89B
10.50%4.86B
10.26%4.67B
9.79%4.47B
16.88%4.46B
14.65%4.40B
15.60%4.24B
23.63%4.08B
12.47%3.82B
14.85%3.84B
19.64%3.67B
13.53%3.30B
17.98%3.39B
26.22%3.34B
3.86%3.06B
-15.51%2.90B
-24.06%2.88B
-32.89%2.65B
-23.65%2.95B
-10.91%3.44B
-5.96%3.79B
-3.62%3.94B
-3.50%3.87B
-2.16%3.86B
1.64%4.03B
7.32%4.09B
9.04%4.00B
10.76%3.94B
8.28%3.96B
5.10%3.81B
2.57%3.67B
2.33%3.56B
0.08%3.66B
-5.52%3.63B
-4.07%3.58B
-5.13%3.48B
-7.96%3.66B
-4.24%3.84B
-4.01%3.73B
0.52%3.67B
0.56%3.97B
4.97%4.01B
5.54%3.89B
5.01%3.65B
49.34%3.95B
42.38%3.82B
42.39%3.69B
--3.47B
--2.65B
--2.68B
--2.59B
Inventory
15.59%4.58B
13.55%4.39B
13.05%4.23B
12.52%4.18B
7.98%3.96B
7.33%3.87B
9.01%3.74B
8.31%3.71B
6.53%3.67B
8.65%3.60B
15.53%3.43B
22.34%3.43B
29.12%3.44B
38.27%3.32B
40.78%2.97B
33.68%2.80B
24.79%2.67B
2.26%2.40B
-24.81%2.11B
-27.75%2.10B
-25.06%2.14B
-19.02%2.35B
0.72%2.81B
2.33%2.90B
3.63%2.85B
5.54%2.90B
6.30%2.79B
15.38%2.83B
15.04%2.75B
17.11%2.75B
11.68%2.62B
5.54%2.46B
3.01%2.39B
-1.97%2.34B
0.99%2.35B
-2.80%2.33B
-4.76%2.32B
-1.36%2.39B
-4.32%2.32B
-4.12%2.40B
-3.75%2.44B
-4.27%2.42B
1.93%2.43B
3.95%2.50B
5.36%2.53B
5.76%2.53B
1.97%2.38B
33.43%2.40B
36.96%2.40B
34.57%2.39B
--2.34B
--1.80B
--1.76B
--1.78B
Prepaid expenses
19.12%1.25B
15.98%1.01B
2.70%874.00M
21.02%1.09B
15.71%1.05B
12.69%870.00M
24.23%851.00M
16.20%904.00M
15.75%904.00M
9.50%772.00M
1.18%685.00M
23.10%778.00M
22.80%781.00M
16.53%705.00M
17.53%677.00M
17.47%632.00M
20.68%636.00M
31.24%605.00M
26.32%576.00M
14.71%538.00M
7.99%527.00M
-8.17%461.00M
1.79%456.00M
3.30%469.00M
-7.92%488.00M
-4.20%502.00M
-29.00%448.00M
23.04%454.00M
35.20%530.00M
33.33%524.00M
87.80%631.00M
4.83%369.00M
8.29%392.00M
5.36%393.00M
3.70%336.00M
0.28%352.00M
4.32%362.00M
10.68%373.00M
-2.11%324.00M
0.86%351.00M
-22.02%347.00M
-36.29%337.00M
-12.89%331.00M
-45.28%348.00M
-20.54%445.00M
-14.95%529.00M
-1.55%380.00M
--636.00M
--560.00M
--622.00M
--386.00M
----
----
----
Other current assets
-100.00%0.00
----
0.00%1.00M
----
--1.00M
0.00%-1.00M
--1.00M
----
----
---1.00M
----
----
--1.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-5.34%550.00M
0.18%553.00M
3.97%576.00M
2.77%593.00M
43.81%581.00M
23.21%552.00M
20.70%554.00M
2.12%577.00M
-42.61%404.00M
-40.27%448.00M
-34.80%459.00M
--565.00M
--704.00M
--750.00M
--704.00M
Total current assets
-5.97%11.90B
4.90%12.43B
1.08%11.80B
10.64%12.15B
22.80%12.65B
29.71%11.85B
33.49%11.68B
28.61%10.98B
18.60%10.30B
11.52%9.14B
16.44%8.75B
14.06%8.54B
-11.26%8.69B
-17.27%8.19B
-18.16%7.51B
-13.65%7.49B
19.19%9.79B
14.24%9.90B
5.16%9.18B
8.23%8.67B
1.07%8.21B
11.96%8.67B
14.99%8.73B
1.84%8.01B
2.69%8.13B
-4.74%7.74B
-8.96%7.59B
-6.89%7.87B
5.69%7.91B
16.54%8.13B
18.54%8.34B
19.22%8.45B
9.68%7.49B
-0.54%6.97B
6.30%7.03B
-6.49%7.09B
-10.70%6.83B
-11.68%7.01B
-18.32%6.62B
-10.11%7.58B
-13.51%7.64B
-8.56%7.94B
-7.23%8.10B
-3.82%8.43B
7.40%8.84B
5.94%8.68B
10.52%8.73B
41.50%8.77B
29.26%8.23B
39.34%8.20B
--7.90B
--6.20B
--6.37B
--5.88B
Non-current assets
Net Fixed Assets
8.02%4.74B
6.96%4.58B
8.54%4.54B
14.89%4.53B
13.68%4.39B
13.08%4.28B
12.43%4.18B
11.90%3.94B
9.19%3.86B
6.71%3.79B
5.99%3.72B
1.41%3.52B
0.23%3.54B
5.85%3.55B
3.36%3.51B
4.08%3.47B
6.17%3.53B
-0.65%3.35B
-13.73%3.39B
-15.02%3.34B
-15.42%3.32B
-13.36%3.37B
13.41%3.93B
13.96%3.93B
13.49%3.93B
9.88%3.89B
-1.00%3.47B
-1.15%3.45B
-1.93%3.46B
1.78%3.54B
1.71%3.50B
-0.57%3.49B
-0.59%3.53B
-2.85%3.48B
-3.42%3.44B
-2.34%3.51B
-3.51%3.55B
-1.40%3.58B
-4.93%3.56B
-3.03%3.59B
-2.98%3.68B
-4.52%3.63B
-2.17%3.75B
-1.46%3.70B
1.17%3.79B
-0.91%3.81B
1.24%3.83B
34.47%3.76B
40.15%3.75B
44.40%3.84B
--3.79B
--2.79B
--2.67B
--2.66B
-Fixed Assets
7.25%10.34B
4.81%9.97B
5.14%9.87B
10.22%9.92B
7.89%9.64B
8.43%9.51B
9.36%9.39B
9.47%9.00B
7.56%8.93B
4.71%8.77B
3.91%8.58B
-0.42%8.22B
0.22%8.30B
5.09%8.38B
3.04%8.26B
5.38%8.26B
7.03%8.29B
3.14%7.97B
-12.32%8.02B
-14.23%7.84B
-15.33%7.74B
-14.32%7.73B
6.65%9.14B
7.49%9.14B
7.67%9.14B
4.11%9.02B
0.79%8.57B
0.73%8.50B
1.24%8.49B
5.62%8.67B
--8.51B
--8.44B
--8.39B
--8.21B
----
----
----
----
----
----
----
----
-0.01%7.96B
----
----
----
4.57%7.96B
----
----
----
--7.62B
----
----
----
-Accumulated depreciation
6.61%5.59B
3.06%5.39B
2.40%5.33B
6.58%5.39B
3.49%5.25B
4.91%5.23B
7.01%5.21B
7.66%5.06B
6.35%5.07B
3.25%4.99B
2.38%4.87B
-1.76%4.70B
0.21%4.77B
4.54%4.83B
2.81%4.75B
6.36%4.79B
7.67%4.76B
6.08%4.62B
-11.25%4.62B
-13.63%4.50B
-15.26%4.42B
-15.05%4.36B
2.06%5.21B
3.09%5.21B
3.66%5.21B
0.12%5.13B
2.04%5.11B
2.06%5.05B
3.54%5.03B
8.45%5.12B
--5.00B
--4.95B
--4.86B
--4.72B
----
----
----
----
----
----
----
----
1.98%4.21B
----
----
----
7.86%4.13B
----
----
----
--3.83B
----
----
----
Goodwill and other intangible assets
6.51%21.02B
-2.09%19.44B
-3.47%19.37B
-0.43%19.85B
-2.31%19.73B
-2.11%19.85B
-1.05%20.07B
-0.16%19.94B
-1.44%20.20B
-3.28%20.28B
-1.58%20.28B
-4.02%19.97B
-2.76%20.49B
13.46%20.97B
20.66%20.61B
23.45%20.81B
25.91%21.07B
10.55%18.48B
-5.62%17.08B
-6.32%16.86B
-8.18%16.74B
-7.50%16.72B
-0.44%18.09B
-1.85%17.99B
-1.34%18.23B
-4.40%18.07B
-3.50%18.17B
-2.99%18.33B
-2.18%18.48B
0.89%18.90B
0.63%18.83B
-1.17%18.90B
-1.86%18.89B
-4.08%18.74B
-3.99%18.71B
-2.83%19.12B
-3.68%19.25B
-1.66%19.54B
-4.68%19.49B
-5.51%19.68B
-6.43%19.98B
-7.72%19.86B
-5.68%20.45B
-3.16%20.83B
0.56%21.35B
2.81%21.53B
-1.55%21.68B
165.81%21.51B
169.93%21.23B
168.55%20.94B
--22.02B
--8.09B
--7.87B
--7.80B
Other non-current assets
9.36%2.85B
8.12%2.76B
6.49%2.67B
11.42%2.70B
8.26%2.61B
10.20%2.55B
10.57%2.51B
4.08%2.43B
-1.11%2.41B
-7.44%2.31B
-5.53%2.27B
-1.23%2.33B
1.00%2.44B
6.61%2.50B
10.48%2.40B
11.27%2.36B
16.30%2.41B
19.77%2.35B
9.46%2.18B
12.22%2.12B
9.10%2.07B
2.67%1.96B
8.22%1.99B
-3.72%1.89B
-4.47%1.90B
-7.34%1.91B
-3.47%1.84B
7.33%1.96B
44.94%1.99B
53.47%2.06B
58.58%1.90B
35.68%1.83B
3.08%1.37B
4.60%1.34B
-2.04%1.20B
10.86%1.35B
11.65%1.33B
12.95%1.28B
6.99%1.23B
-0.65%1.22B
-1.73%1.19B
-5.89%1.14B
-5.37%1.15B
-1.05%1.22B
-40.61%1.21B
-39.73%1.21B
-39.98%1.21B
-28.08%1.24B
24.18%2.04B
20.98%2.00B
--2.02B
--1.72B
--1.65B
--1.65B
Total non-current assets
7.04%28.61B
0.34%26.77B
-0.66%26.58B
2.96%27.08B
0.98%26.73B
1.15%26.68B
1.86%26.76B
1.87%26.31B
0.01%26.47B
-2.35%26.38B
-0.94%26.27B
-3.07%25.82B
-2.03%26.47B
11.74%27.01B
17.09%26.52B
19.39%26.64B
22.05%27.02B
9.02%24.18B
-5.94%22.65B
-6.57%22.31B
-8.22%22.14B
-7.24%22.18B
2.45%24.08B
0.51%23.88B
0.69%24.12B
-2.58%23.91B
-3.23%23.50B
-2.12%23.76B
0.35%23.95B
3.82%24.54B
3.60%24.29B
0.52%24.28B
-1.89%23.87B
-3.80%23.64B
-3.84%23.44B
-1.92%24.15B
-2.43%24.33B
-0.75%24.57B
-4.13%24.38B
-4.60%24.62B
-5.62%24.93B
-6.86%24.76B
-4.97%25.43B
-2.78%25.81B
-2.25%26.42B
-0.75%26.58B
-4.12%26.76B
110.60%26.55B
121.76%27.03B
121.13%26.78B
--27.91B
--12.61B
--12.19B
--12.11B
Total assets
2.86%40.51B
1.74%39.21B
-0.13%38.38B
5.22%39.24B
7.10%39.38B
8.50%38.53B
9.76%38.43B
8.51%37.29B
4.61%36.77B
0.88%35.52B
2.90%35.01B
0.69%34.36B
-4.49%35.15B
3.31%35.21B
6.92%34.03B
10.14%34.13B
21.27%36.80B
10.49%34.08B
-2.99%31.82B
-2.85%30.98B
-5.88%30.35B
-2.54%30.84B
5.51%32.80B
0.84%31.89B
1.19%32.24B
-3.12%31.65B
-4.69%31.09B
-3.35%31.63B
1.63%31.86B
6.72%32.67B
7.04%32.62B
4.76%32.73B
0.65%31.36B
-3.08%30.61B
-1.68%30.48B
-2.99%31.24B
-4.37%31.15B
-3.40%31.58B
-7.55%31.00B
-5.95%32.20B
-7.60%32.58B
-7.28%32.70B
-5.53%33.53B
-3.04%34.24B
0.00%35.26B
0.81%35.26B
-0.89%35.49B
87.83%35.31B
90.02%35.26B
94.39%34.98B
--35.81B
--18.80B
--18.55B
--17.99B
Liabilities
Current liabilities
-Other payables
8.75%3.06B
6.68%2.91B
4.95%2.67B
7.77%2.93B
9.33%2.81B
8.00%2.73B
7.88%2.55B
15.22%2.72B
18.20%2.57B
14.00%2.52B
8.96%2.36B
2.97%2.36B
4.16%2.18B
5.53%2.21B
13.34%2.17B
14.27%2.29B
14.72%2.09B
26.92%2.10B
19.74%1.91B
13.86%2.00B
9.04%1.82B
-7.39%1.65B
-10.44%1.60B
-16.63%1.76B
-4.90%1.67B
-2.14%1.78B
-2.68%1.78B
12.35%2.11B
3.48%1.76B
0.77%1.82B
6.76%1.83B
2.34%1.88B
-6.40%1.70B
-1.74%1.81B
-3.92%1.72B
-1.18%1.84B
1.57%1.81B
-0.49%1.84B
-7.42%1.78B
-10.28%1.86B
-33.52%1.78B
-9.57%1.85B
2.39%1.93B
6.70%2.07B
42.97%2.69B
4.76%2.05B
-8.95%1.88B
32.31%1.94B
50.72%1.88B
46.59%1.95B
--2.07B
--1.47B
--1.25B
--1.33B
Accrued expenses
0.00%529.00M
-0.61%489.00M
-0.89%670.00M
16.05%687.00M
13.76%529.00M
40.57%492.00M
44.75%676.00M
37.04%592.00M
28.10%465.00M
5.74%350.00M
-6.79%467.00M
-11.66%432.00M
-14.59%363.00M
-0.90%331.00M
42.74%501.00M
45.54%489.00M
67.32%425.00M
21.90%334.00M
-21.83%351.00M
-20.19%336.00M
-28.85%254.00M
-9.27%274.00M
-1.75%449.00M
-1.41%421.00M
1.13%357.00M
0.67%302.00M
0.88%457.00M
-1.61%427.00M
4.44%353.00M
11.11%300.00M
19.53%453.00M
11.86%434.00M
6.96%338.00M
-2.17%270.00M
3.55%379.00M
4.02%388.00M
-3.36%316.00M
-2.13%276.00M
-12.86%366.00M
-12.03%373.00M
-12.33%327.00M
-15.57%282.00M
-8.89%420.00M
-1.40%424.00M
1.36%373.00M
5.03%334.00M
-0.22%461.00M
11.69%430.00M
10.51%368.00M
7.07%318.00M
--462.00M
--385.00M
--333.00M
--297.00M
Short-term debt and lease liabilities
75.12%2.25B
148.34%2.47B
-34.24%674.00M
-28.23%717.00M
158.47%1.28B
947.37%995.00M
206.89%1.02B
7.88%999.00M
-85.51%496.00M
-96.66%95.00M
-80.89%334.00M
70.22%926.00M
1.21%3.42B
92.68%2.84B
66.79%1.75B
-56.58%544.00M
148.24%3.38B
151.45%1.48B
108.35%1.05B
15562.50%1.25B
19357.14%1.36B
-25.03%587.00M
-33.20%503.00M
-98.43%8.00M
-99.25%7.00M
-24.13%783.00M
28.94%753.00M
-66.11%508.00M
-60.19%932.00M
-32.81%1.03B
-62.71%584.00M
172.05%1.50B
189.37%2.34B
43.15%1.54B
134.43%1.57B
-34.56%551.00M
-17.53%809.00M
-28.99%1.07B
-33.86%668.00M
103.87%842.00M
134.69%981.00M
366.36%1.51B
74.14%1.01B
-37.80%413.00M
-39.42%418.00M
-50.38%324.00M
-45.85%580.00M
60.00%664.00M
-0.72%690.00M
61.23%653.00M
--1.07B
--415.00M
--695.00M
--405.00M
-Short-term debt
27675.00%1.11B
80400.00%805.00M
-100.00%0.00
-87.50%3.00M
-95.74%4.00M
-98.85%1.00M
-97.53%8.00M
-97.34%24.00M
-93.25%94.00M
-92.20%87.00M
2392.31%324.00M
110.98%903.00M
-58.73%1.39B
140.52%1.12B
1200.00%13.00M
21300.00%428.00M
2326.62%3.37B
37.69%464.00M
-99.61%1.00M
0.00%2.00M
6850.00%139.00M
-54.52%337.00M
-38.41%255.00M
-97.56%2.00M
-99.60%2.00M
300.54%741.00M
6800.00%414.00M
1540.00%82.00M
-40.43%504.00M
-11.06%185.00M
-57.14%6.00M
400.00%5.00M
51.89%846.00M
-74.63%208.00M
-96.71%14.00M
0.00%1.00M
300.72%557.00M
207.12%820.00M
21200.00%426.00M
0.00%1.00M
6850.00%139.00M
3237.50%267.00M
-84.62%2.00M
-98.86%1.00M
-98.26%2.00M
-90.48%8.00M
-98.28%13.00M
-18.52%88.00M
33.72%115.00M
-2.33%84.00M
--757.00M
--108.00M
--86.00M
--86.00M
-Short-term lease liabilities
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
33.33%8.00M
----
----
----
--6.00M
--6.00M
--5.00M
--4.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current liabilities
8.75%3.06B
6.68%2.91B
4.95%2.67B
7.77%2.93B
9.33%2.81B
8.00%2.73B
7.88%2.55B
15.22%2.72B
18.20%2.57B
14.00%2.52B
8.96%2.36B
2.97%2.36B
4.16%2.18B
5.53%2.21B
13.34%2.17B
14.27%2.29B
14.72%2.09B
26.92%2.10B
19.74%1.91B
13.86%2.00B
9.04%1.82B
-7.39%1.65B
-10.44%1.60B
-16.63%1.76B
-4.90%1.67B
-2.14%1.78B
-2.68%1.78B
12.35%2.11B
3.48%1.76B
0.77%1.82B
6.76%1.83B
2.34%1.88B
-6.40%1.70B
-1.74%1.81B
-3.92%1.72B
-1.18%1.84B
1.57%1.81B
-0.49%1.84B
-7.42%1.78B
-10.28%1.86B
-33.52%1.78B
-9.57%1.85B
2.39%1.93B
6.70%2.07B
42.97%2.69B
4.76%2.05B
-8.95%1.88B
32.31%1.94B
50.72%1.88B
46.59%1.95B
--2.07B
--1.47B
--1.25B
--1.33B
Total current liabilities
18.15%9.59B
25.08%9.52B
1.42%7.86B
5.00%7.94B
20.74%8.12B
25.07%7.61B
21.81%7.75B
13.68%7.56B
-25.06%6.72B
-26.27%6.09B
-11.81%6.36B
12.50%6.65B
0.76%8.97B
25.45%8.26B
22.63%7.21B
1.88%5.91B
62.25%8.91B
33.11%6.58B
14.59%5.88B
24.54%5.80B
23.35%5.49B
-6.47%4.94B
-0.43%5.13B
-11.51%4.66B
-17.39%4.45B
-2.04%5.29B
1.56%5.15B
-10.73%5.27B
-14.61%5.39B
-2.90%5.40B
-7.47%5.08B
28.40%5.90B
31.00%6.31B
10.65%5.56B
18.59%5.49B
-9.90%4.59B
-4.75%4.82B
-11.37%5.02B
-13.63%4.63B
2.29%5.10B
-8.79%5.06B
17.92%5.67B
8.97%5.36B
-1.35%4.99B
11.28%5.54B
-2.00%4.80B
-10.90%4.91B
36.30%5.05B
30.05%4.98B
37.53%4.90B
--5.51B
--3.71B
--3.83B
--3.56B
Non-current liabilities
Long-term provisions
3.96%919.00M
-1.32%895.00M
-4.54%905.00M
13.06%883.00M
8.47%884.00M
9.94%907.00M
14.77%948.00M
-26.53%781.00M
-20.49%815.00M
-24.38%825.00M
-27.22%826.00M
-18.36%1.06B
-27.15%1.02B
-32.19%1.09B
-40.82%1.14B
-21.66%1.30B
-14.52%1.41B
-2.25%1.61B
7.15%1.92B
6.47%1.66B
3.52%1.65B
3.85%1.65B
10.15%1.79B
3.79%1.56B
4.06%1.59B
0.06%1.58B
2.33%1.63B
-11.22%1.50B
-21.32%1.53B
-17.46%1.58B
-21.66%1.59B
-13.62%1.69B
-2.26%1.94B
-5.14%1.92B
0.05%2.03B
-3.92%1.96B
-3.50%1.99B
-0.64%2.02B
-12.86%2.03B
10.62%2.04B
8.94%2.06B
7.50%2.04B
9.00%2.33B
-27.19%1.84B
-25.62%1.89B
-24.90%1.89B
-22.30%2.13B
17.64%2.53B
19.52%2.54B
17.25%2.52B
--2.75B
--2.15B
--2.13B
--2.15B
Long-term debt and lease liabilities
1.38%9.34B
-5.86%8.28B
4.22%9.15B
8.37%9.36B
-0.81%9.21B
-4.08%8.79B
-0.03%8.78B
1.25%8.64B
39.37%9.29B
29.02%9.17B
22.49%8.78B
-3.77%8.53B
-26.68%6.66B
-21.14%7.11B
-1.89%7.17B
21.90%8.86B
25.75%9.09B
10.20%9.01B
-10.12%7.31B
-12.73%7.27B
-13.74%7.23B
15.51%8.18B
20.11%8.13B
23.68%8.33B
24.05%8.38B
3.40%7.08B
-5.57%6.77B
-7.37%6.74B
7.81%6.75B
2.52%6.84B
6.79%7.17B
-7.71%7.27B
-17.63%6.26B
-11.82%6.68B
-13.36%6.71B
0.65%7.88B
-2.12%7.61B
-3.28%7.57B
-3.46%7.75B
-8.82%7.83B
-9.81%7.77B
-12.92%7.83B
-10.54%8.02B
-4.90%8.59B
-5.01%8.62B
-5.09%8.99B
-8.15%8.97B
144.69%9.03B
146.57%9.07B
183.20%9.47B
--9.77B
--3.69B
--3.68B
--3.35B
-Long-term debt
2.29%8.75B
-7.12%7.61B
2.84%8.48B
6.48%8.68B
-2.83%8.55B
-5.85%8.19B
-0.93%8.24B
0.84%8.15B
40.26%8.80B
28.66%8.70B
21.81%8.32B
-5.14%8.08B
-28.02%6.28B
-22.10%6.76B
-2.13%6.83B
22.63%8.52B
26.28%8.72B
10.71%8.68B
-10.49%6.98B
-13.14%6.95B
-14.38%6.91B
15.83%7.84B
15.22%7.80B
18.73%8.00B
19.44%8.07B
-1.10%6.77B
-5.57%6.77B
-7.37%6.74B
7.81%6.75B
2.52%6.84B
6.79%7.17B
-7.71%7.27B
-17.63%6.26B
-11.82%6.68B
-13.36%6.71B
0.65%7.88B
-2.12%7.61B
-3.28%7.57B
-3.46%7.75B
-8.82%7.83B
-9.81%7.77B
-12.92%7.83B
-10.54%8.02B
-4.90%8.59B
-5.01%8.62B
-5.09%8.99B
-8.15%8.97B
144.69%9.03B
146.57%9.07B
183.20%9.47B
--9.77B
--3.69B
--3.68B
--3.35B
-Long-term lease liabilities
-10.52%587.00M
11.31%669.00M
25.52%669.00M
40.12%681.00M
36.10%656.00M
28.97%601.00M
16.12%533.00M
8.72%486.00M
24.87%482.00M
36.26%466.00M
36.20%459.00M
30.32%447.00M
5.46%386.00M
4.27%342.00M
3.37%337.00M
6.19%343.00M
14.37%366.00M
-1.80%328.00M
-1.51%326.00M
-3.00%323.00M
2.89%320.00M
8.44%334.00M
--331.00M
--333.00M
--311.00M
--308.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Employee benefits
3.96%919.00M
-1.32%895.00M
-4.54%905.00M
13.06%883.00M
8.47%884.00M
9.94%907.00M
14.77%948.00M
-26.53%781.00M
-20.49%815.00M
-24.38%825.00M
-27.22%826.00M
-18.36%1.06B
-27.15%1.02B
-32.19%1.09B
-40.82%1.14B
-21.66%1.30B
-14.52%1.41B
-2.25%1.61B
7.15%1.92B
6.47%1.66B
3.52%1.65B
3.85%1.65B
10.15%1.79B
3.79%1.56B
4.06%1.59B
0.06%1.58B
2.33%1.63B
-11.22%1.50B
-21.32%1.53B
-17.46%1.58B
-21.66%1.59B
-13.62%1.69B
-2.26%1.94B
-5.14%1.92B
0.05%2.03B
-3.92%1.96B
-3.50%1.99B
-0.64%2.02B
-12.86%2.03B
10.62%2.04B
8.94%2.06B
7.50%2.04B
9.00%2.33B
-27.19%1.84B
-25.62%1.89B
-24.90%1.89B
-22.30%2.13B
17.64%2.53B
19.52%2.54B
17.25%2.52B
--2.75B
--2.15B
--2.13B
--2.15B
Derivatives liabilities
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
531.25%202.00M
29.73%48.00M
35.82%91.00M
-21.82%43.00M
-15.79%32.00M
94.74%37.00M
458.33%67.00M
223.53%55.00M
65.22%38.00M
-26.92%19.00M
-62.50%12.00M
-48.48%17.00M
21.05%23.00M
225.00%26.00M
540.00%32.00M
175.00%33.00M
137.50%19.00M
-38.46%8.00M
-84.38%5.00M
-53.85%12.00M
-83.67%8.00M
-82.89%13.00M
-23.81%32.00M
--26.00M
--49.00M
3700.00%76.00M
--42.00M
----
----
--2.00M
----
----
----
Other non-current liabilities
11.87%2.65B
8.72%2.59B
5.50%2.57B
8.01%2.39B
5.58%2.37B
6.38%2.38B
7.40%2.44B
-13.40%2.21B
-9.30%2.24B
-12.32%2.24B
-13.96%2.27B
-10.24%2.55B
-13.78%2.47B
-15.00%2.56B
-21.45%2.64B
-7.84%2.84B
-7.16%2.87B
4.37%3.01B
13.95%3.36B
19.20%3.08B
18.27%3.09B
10.21%2.88B
11.51%2.95B
6.90%2.59B
6.18%2.61B
3.28%2.61B
4.26%2.64B
-6.05%2.42B
-13.87%2.46B
-10.75%2.53B
-13.66%2.53B
-11.66%2.58B
-3.90%2.85B
-5.84%2.84B
-2.04%2.94B
-3.82%2.92B
-2.97%2.97B
-1.18%3.01B
-11.80%3.00B
2.67%3.03B
2.58%3.06B
1.26%3.05B
1.22%3.40B
-16.95%2.95B
-14.10%2.98B
-11.05%3.01B
-11.73%3.36B
37.28%3.56B
30.05%3.48B
26.32%3.38B
--3.80B
--2.59B
--2.67B
--2.68B
Total non-current liabilities
2.16%12.27B
-3.96%11.14B
3.25%11.99B
7.31%12.13B
-0.43%12.01B
-2.92%11.60B
0.32%11.62B
-2.60%11.31B
23.52%12.06B
16.02%11.95B
11.72%11.58B
-4.85%11.61B
-21.57%9.76B
-17.38%10.30B
-5.52%10.36B
14.43%12.20B
17.17%12.45B
7.31%12.46B
-4.94%10.97B
-5.93%10.66B
-7.08%10.62B
15.03%11.61B
17.80%11.54B
18.41%11.33B
17.23%11.43B
1.25%10.10B
-4.50%9.80B
-6.06%9.57B
3.18%9.75B
1.18%9.97B
2.65%10.26B
-8.99%10.19B
-13.87%9.45B
-10.39%9.86B
-10.30%9.99B
-4.21%11.20B
-6.37%10.97B
-6.53%11.00B
-9.69%11.14B
-7.30%11.69B
-7.52%11.72B
-11.84%11.77B
-10.06%12.34B
-10.84%12.61B
-14.63%12.67B
-10.21%13.35B
-9.28%13.71B
106.44%14.14B
119.41%14.85B
129.60%14.86B
--15.12B
--6.85B
--6.77B
--6.47B
Total liabilities
8.61%21.86B
7.55%20.66B
2.52%19.85B
6.39%20.07B
7.15%20.13B
6.53%19.21B
7.94%19.36B
3.33%18.87B
0.25%18.78B
-2.80%18.03B
2.07%17.94B
0.81%18.26B
-12.26%18.74B
-2.58%18.55B
4.30%17.58B
10.00%18.11B
32.53%21.35B
15.01%19.04B
1.07%16.85B
2.95%16.47B
1.45%16.11B
7.64%16.56B
11.52%16.67B
7.79%15.99B
4.91%15.88B
0.10%15.38B
-2.50%14.95B
-7.77%14.84B
-3.94%15.14B
-0.29%15.37B
-0.94%15.33B
1.89%16.09B
-0.18%15.76B
-3.80%15.41B
-1.82%15.48B
-5.94%15.79B
-5.88%15.79B
-8.10%16.02B
-10.88%15.77B
-4.58%16.79B
-7.91%16.78B
-3.96%17.43B
-5.04%17.69B
-8.34%17.59B
-8.12%18.22B
-8.18%18.15B
-9.71%18.63B
81.81%19.20B
87.11%19.83B
96.90%19.77B
--20.63B
--10.56B
--10.60B
--10.04B
Shareholders' equity
Common equity
0.93%12.78B
0.64%12.71B
0.77%12.73B
0.71%12.70B
0.86%12.67B
1.02%12.63B
0.97%12.64B
1.01%12.61B
0.82%12.56B
0.60%12.51B
0.51%12.52B
0.54%12.48B
0.68%12.46B
0.75%12.43B
0.97%12.45B
1.18%12.41B
1.14%12.37B
1.08%12.34B
1.06%12.33B
0.95%12.27B
0.96%12.23B
0.98%12.21B
0.91%12.20B
--12.15B
--12.12B
--12.09B
0.86%12.09B
----
----
----
1.19%11.99B
----
----
----
1.23%11.85B
----
----
----
0.83%11.71B
----
----
----
1.06%11.61B
----
----
----
1.88%11.49B
----
----
----
--11.28B
----
----
----
Retained earnings
-6.64%9.92B
-5.32%10.04B
-2.03%10.10B
6.83%10.37B
16.01%10.62B
21.10%10.61B
21.69%10.30B
20.24%9.70B
16.10%9.16B
13.62%8.76B
11.51%8.47B
9.87%8.07B
11.57%7.89B
11.97%7.71B
11.78%7.59B
8.96%7.34B
4.45%7.07B
-1.77%6.88B
-16.84%6.79B
-16.39%6.74B
-18.47%6.77B
-14.81%7.01B
0.11%8.17B
--8.06B
--8.30B
--8.22B
-5.86%8.16B
----
----
----
14.75%8.67B
----
----
----
2.85%7.55B
----
----
----
3.79%7.35B
----
----
----
3.09%7.08B
----
----
----
18.28%6.87B
----
----
----
--5.80B
----
----
----
Capital reserves
0.93%12.78B
0.64%12.71B
0.77%12.73B
0.71%12.69B
0.86%12.66B
1.02%12.63B
0.98%12.63B
1.01%12.60B
0.82%12.55B
0.60%12.50B
0.51%12.51B
0.54%12.48B
0.68%12.45B
0.75%12.43B
0.97%12.45B
1.18%12.41B
1.14%12.37B
1.08%12.34B
1.06%12.33B
0.95%12.27B
0.96%12.23B
0.98%12.20B
0.91%12.20B
--12.15B
--12.11B
--12.09B
0.86%12.09B
----
----
----
1.20%11.99B
----
----
----
1.23%11.85B
----
----
----
0.83%11.70B
----
----
----
1.06%11.61B
----
----
----
1.88%11.48B
----
----
----
--11.27B
----
----
----
Gains losses not affecting retained earnings
-0.64%-4.09B
-7.70%-4.25B
-11.16%-4.34B
-0.51%-3.95B
-8.22%-4.07B
-3.46%-3.95B
1.01%-3.91B
12.40%-3.93B
5.07%-3.76B
-8.44%-3.81B
-8.62%-3.95B
-18.35%-4.48B
1.74%-3.96B
16.76%-3.52B
13.40%-3.63B
16.44%-3.79B
16.18%-4.03B
14.92%-4.22B
2.21%-4.20B
-3.80%-4.53B
-17.06%-4.81B
-21.78%-4.97B
-3.50%-4.29B
---4.37B
---4.11B
---4.08B
-21.77%-4.14B
----
----
----
23.47%-3.40B
----
----
----
-15.14%-4.45B
----
----
----
-33.25%-3.86B
----
----
----
-85.83%-2.90B
----
----
----
20.57%-1.56B
----
----
----
---1.96B
----
----
----
Stock ownership plan liability
-100.00%0.00
0.00%1.00M
0.00%1.00M
0.00%1.00M
0.00%1.00M
--1.00M
0.00%1.00M
0.00%1.00M
0.00%1.00M
-100.00%0.00
0.00%1.00M
0.00%1.00M
0.00%1.00M
-50.00%1.00M
-50.00%1.00M
-50.00%1.00M
-50.00%1.00M
-33.33%2.00M
0.00%2.00M
0.00%2.00M
0.00%2.00M
0.00%3.00M
-33.33%2.00M
--2.00M
--2.00M
--3.00M
0.00%3.00M
----
----
----
0.00%3.00M
----
----
----
0.00%3.00M
----
----
----
0.00%3.00M
----
----
----
0.00%3.00M
----
----
----
-25.00%3.00M
----
----
----
--4.00M
----
----
----
Non-controlling interests
17.14%41.00M
20.59%41.00M
30.30%43.00M
25.00%45.00M
-2.78%35.00M
-5.56%34.00M
-13.16%33.00M
2.86%36.00M
0.00%36.00M
0.00%36.00M
0.00%38.00M
-18.60%35.00M
-14.29%36.00M
-14.29%36.00M
-11.63%38.00M
2.38%43.00M
-10.64%42.00M
-2.33%42.00M
-15.69%43.00M
-19.23%42.00M
-14.55%47.00M
26.47%43.00M
45.71%51.00M
48.57%52.00M
57.14%55.00M
-10.53%34.00M
-5.41%35.00M
-18.60%35.00M
-16.67%35.00M
-9.52%38.00M
-15.91%37.00M
2.38%43.00M
-4.55%42.00M
-4.55%42.00M
-2.22%44.00M
-10.64%42.00M
-12.00%44.00M
-18.52%44.00M
-15.09%45.00M
-18.97%47.00M
-16.67%50.00M
-27.03%54.00M
-26.39%53.00M
26.09%58.00M
39.53%60.00M
72.09%74.00M
10.77%72.00M
109.09%46.00M
104.76%43.00M
104.76%43.00M
--65.00M
--22.00M
--21.00M
--21.00M
Total equity
-3.15%18.65B
-4.03%18.55B
-2.82%18.53B
4.03%19.16B
7.04%19.25B
10.53%19.33B
11.68%19.07B
14.39%18.42B
9.58%17.99B
4.98%17.48B
3.79%17.07B
0.56%16.10B
6.25%16.42B
10.77%16.66B
9.87%16.45B
10.30%16.01B
8.54%15.45B
5.24%15.04B
-7.19%14.97B
-8.69%14.52B
-12.99%14.23B
-12.17%14.29B
-0.06%16.13B
-5.30%15.90B
-2.18%16.36B
-5.98%16.27B
-6.64%16.14B
0.92%16.79B
7.25%16.73B
13.83%17.30B
15.28%17.29B
7.70%16.64B
1.50%15.59B
-2.34%15.20B
-1.53%15.00B
0.21%15.45B
-2.78%15.36B
1.96%15.56B
-3.84%15.23B
-7.40%15.41B
-7.27%15.80B
-10.79%15.26B
-6.07%15.84B
3.28%16.64B
10.44%17.04B
12.50%17.11B
11.10%16.86B
95.55%16.12B
93.91%15.43B
91.22%15.21B
--15.18B
--8.24B
--7.96B
--7.95B
Currency unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
