FMC Corp
FMC42.030USD
-0.210-0.50%
Close 07/18, 16:00（ET）Quotes delayed by 15 min
42.030USD+42.030After-hours (ET)
5.25BMarket Cap
16.07P/E TTM
FMC Corp
42.030
-0.210-0.50%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
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
-24.53%315.30M
18.15%357.30M
28.69%416.70M
-49.92%471.50M
-15.49%417.80M
-47.13%302.40M
-11.00%323.80M
59.17%941.50M
35.41%494.40M
10.68%572.00M
6.69%363.80M
-18.81%591.50M
-12.38%365.10M
-9.16%516.80M
14.78%341.00M
112.58%728.50M
-4.47%416.70M
67.77%568.90M
-29.21%297.10M
310.91%342.70M
298.36%436.20M
152.31%339.10M
137.79%419.70M
-74.45%83.40M
-69.56%109.50M
-52.51%134.40M
88.17%176.50M
188.34%326.40M
274.30%359.70M
340.81%283.00M
-28.23%93.80M
20.94%113.20M
49.46%96.10M
-18.32%64.20M
-24.76%130.70M
-80.40%93.60M
-38.88%64.30M
-28.22%78.60M
39.74%173.70M
317.40%477.50M
13.73%105.20M
-11.12%109.50M
13.41%124.30M
47.80%114.40M
11.99%92.50M
59.79%123.20M
29.86%109.60M
2.52%77.40M
16.67%82.60M
--77.10M
--84.40M
--75.50M
--70.80M
- Cash and cash equivalents
-24.53%315.30M
18.15%357.30M
28.69%416.70M
-49.92%471.50M
-15.49%417.80M
-47.13%302.40M
-11.00%323.80M
59.17%941.50M
35.41%494.40M
10.68%572.00M
6.69%363.80M
-18.81%591.50M
-12.38%365.10M
-9.16%516.80M
14.78%341.00M
112.58%728.50M
-4.47%416.70M
67.77%568.90M
-29.21%297.10M
310.91%342.70M
298.36%436.20M
152.31%339.10M
137.79%419.70M
-74.45%83.40M
-69.56%109.50M
-52.51%134.40M
88.17%176.50M
188.34%326.40M
274.30%359.70M
340.81%283.00M
-28.23%93.80M
20.94%113.20M
49.46%96.10M
-18.32%64.20M
-24.76%130.70M
-80.40%93.60M
-38.88%64.30M
-28.22%78.60M
39.74%173.70M
317.40%477.50M
13.73%105.20M
-11.12%109.50M
13.41%124.30M
47.80%114.40M
11.99%92.50M
59.79%123.20M
29.86%109.60M
2.52%77.40M
16.67%82.60M
--77.10M
--84.40M
--75.50M
--70.80M
Receivables
2.92%2.90B
7.40%2.90B
12.71%2.89B
-2.89%2.70B
-12.00%2.82B
-5.86%2.70B
-1.36%2.56B
-3.55%2.78B
11.63%3.20B
11.14%2.87B
3.85%2.60B
9.81%2.89B
13.26%2.87B
10.87%2.58B
17.10%2.50B
12.16%2.63B
2.96%2.53B
4.44%2.33B
6.84%2.14B
-1.74%2.34B
-2.77%2.46B
4.08%2.23B
5.22%2.00B
8.66%2.38B
5.44%2.53B
4.91%2.14B
30.48%1.90B
52.13%2.19B
47.17%2.40B
20.74%2.04B
-9.09%1.46B
-11.38%1.44B
-7.83%1.63B
-8.58%1.69B
-5.10%1.60B
-12.75%1.63B
15.08%1.77B
15.53%1.85B
7.44%1.69B
24.37%1.87B
-1.97%1.54B
7.96%1.60B
33.32%1.57B
37.35%1.50B
28.22%1.57B
38.24%1.48B
16.88%1.18B
9.90%1.09B
16.36%1.22B
--1.07B
--1.01B
--993.70M
--1.05B
-Accounts and notes receivable
2.92%2.90B
7.40%2.90B
12.71%2.89B
-2.89%2.70B
-12.00%2.82B
-5.86%2.70B
-1.36%2.56B
-3.55%2.78B
11.63%3.20B
11.14%2.87B
3.85%2.60B
9.81%2.89B
13.26%2.87B
10.87%2.58B
17.10%2.50B
12.16%2.63B
2.96%2.53B
4.44%2.33B
6.84%2.14B
-1.74%2.34B
-2.77%2.46B
4.08%2.23B
5.22%2.00B
8.66%2.38B
5.44%2.53B
4.91%2.14B
30.48%1.90B
52.13%2.19B
47.17%2.40B
20.74%2.04B
-9.09%1.46B
-11.38%1.44B
-7.83%1.63B
-8.58%1.69B
-5.10%1.60B
-12.75%1.63B
15.08%1.77B
15.53%1.85B
7.44%1.69B
24.37%1.87B
-1.97%1.54B
7.96%1.60B
33.32%1.57B
37.35%1.50B
28.22%1.57B
38.24%1.48B
16.88%1.18B
9.90%1.09B
16.36%1.22B
--1.07B
--1.01B
--993.70M
--1.05B
Inventory
-13.40%1.37B
-30.33%1.20B
-30.35%1.39B
-30.75%1.44B
-16.94%1.59B
4.42%1.72B
15.43%2.00B
30.30%2.07B
20.13%1.91B
8.52%1.65B
19.37%1.73B
13.75%1.59B
26.78%1.59B
38.91%1.52B
25.53%1.45B
22.80%1.40B
18.07%1.25B
7.73%1.10B
-1.02%1.16B
-1.29%1.14B
-6.54%1.06B
-0.83%1.02B
17.28%1.17B
20.31%1.15B
9.84%1.14B
3.32%1.03B
61.91%995.40M
75.49%958.70M
96.66%1.04B
107.25%992.50M
-24.79%614.80M
-38.05%546.30M
-38.43%526.40M
-40.15%478.90M
-9.79%817.40M
-15.29%881.90M
33.41%854.90M
31.70%800.20M
20.09%906.10M
41.03%1.04B
-8.82%640.80M
-11.74%607.60M
6.61%754.50M
11.65%738.20M
3.52%702.80M
7.16%688.40M
14.05%707.70M
18.16%661.20M
33.14%678.90M
--642.40M
--620.50M
--559.60M
--509.90M
Prepaid expenses
30.01%487.80M
24.39%496.20M
41.53%616.20M
27.88%601.30M
-9.46%375.20M
16.09%398.90M
4.81%435.40M
4.40%470.20M
-12.57%414.40M
-20.35%343.60M
-4.11%415.40M
1.58%450.40M
2.40%474.00M
13.29%431.40M
2.00%433.20M
-4.56%443.40M
-9.77%462.90M
-21.89%380.80M
-13.22%424.70M
-2.44%464.60M
20.06%513.00M
12.69%487.50M
17.25%489.40M
-7.32%476.20M
-20.06%427.30M
32.54%432.60M
48.70%417.40M
96.56%513.80M
115.52%534.50M
40.63%326.40M
11.21%280.70M
-11.21%261.40M
-7.05%248.00M
-3.97%232.10M
10.27%252.40M
18.61%294.40M
2.54%266.80M
50.87%241.70M
27.17%228.90M
36.60%248.20M
47.84%260.20M
-30.71%160.20M
-12.28%180.00M
-15.13%181.70M
-2.49%176.00M
35.05%231.20M
30.62%205.20M
24.77%214.10M
7.25%180.50M
--171.20M
--157.10M
--171.60M
--168.30M
Other current assets
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-19.05%158.10M
-29.44%152.70M
-30.91%147.10M
4.07%222.70M
57.12%195.30M
68.27%216.40M
77.12%212.90M
73.42%214.00M
-19.44%124.30M
-15.56%128.60M
-16.06%120.20M
--123.40M
--154.30M
--152.30M
--143.20M
Total current assets
-2.32%5.08B
-3.33%4.96B
-0.13%5.32B
-16.86%5.21B
-13.68%5.20B
-5.69%5.13B
4.14%5.32B
13.58%6.27B
13.65%6.02B
7.61%5.44B
8.09%5.11B
6.16%5.52B
13.53%5.30B
15.50%5.05B
17.76%4.73B
21.20%5.20B
4.36%4.67B
7.38%4.38B
-1.53%4.02B
4.67%4.29B
6.37%4.47B
1.11%4.07B
16.80%4.08B
2.60%4.10B
-3.03%4.20B
10.33%4.03B
-2.32%3.49B
14.55%3.99B
21.99%4.34B
28.20%3.65B
27.46%3.57B
20.24%3.49B
20.27%3.55B
-4.13%2.85B
-13.40%2.80B
-23.82%2.90B
-11.24%2.96B
1.28%2.97B
13.33%3.24B
38.29%3.81B
20.97%3.33B
-0.36%2.93B
9.45%2.86B
26.08%2.75B
20.44%2.75B
34.97%2.94B
28.89%2.61B
11.78%2.18B
17.60%2.29B
--2.18B
--2.03B
--1.95B
--1.94B
Non-current assets
Net Fixed Assets
-2.70%973.60M
-5.34%960.10M
-0.83%986.70M
-0.96%981.20M
1.10%1.00B
4.20%1.01B
8.92%995.00M
7.03%990.70M
5.42%989.70M
2.23%973.40M
-0.98%913.50M
0.05%925.60M
3.65%938.80M
3.61%952.20M
3.70%922.50M
4.61%925.10M
1.59%905.70M
-0.40%919.00M
-0.64%889.60M
-1.32%884.30M
-1.96%891.50M
21.91%922.70M
-10.71%895.30M
-11.65%896.10M
-11.75%909.30M
-26.17%756.90M
83.31%1.00B
88.43%1.01B
92.56%1.03B
90.52%1.03B
-46.94%547.00M
-47.53%538.30M
-47.94%535.10M
-47.06%538.10M
-4.78%1.03B
-7.81%1.03B
13.87%1.03B
9.29%1.02B
-15.62%1.08B
-13.39%1.11B
-28.86%902.60M
-23.58%930.00M
10.30%1.28B
11.99%1.28B
12.54%1.27B
31.59%1.22B
8.61%1.16B
12.37%1.15B
11.42%1.13B
--924.80M
--1.07B
--1.02B
--1.01B
-Fixed Assets
2.54%1.74B
1.59%1.71B
6.11%1.73B
5.23%1.69B
7.47%1.69B
9.24%1.68B
9.98%1.63B
8.27%1.60B
6.71%1.58B
5.09%1.54B
3.73%1.49B
5.26%1.48B
9.38%1.48B
9.40%1.46B
9.42%1.43B
10.55%1.41B
7.90%1.35B
5.09%1.34B
7.51%1.31B
5.79%1.27B
3.89%1.25B
21.90%1.27B
-17.13%1.22B
-19.04%1.20B
-19.24%1.20B
-28.48%1.04B
50.17%1.47B
56.06%1.49B
59.48%1.49B
58.54%1.46B
-46.29%978.20M
-46.94%952.90M
-48.48%934.70M
-48.36%921.60M
2.13%1.82B
-1.75%1.80B
14.76%1.81B
10.25%1.78B
-34.91%1.78B
-33.43%1.83B
-41.69%1.58B
-38.49%1.62B
3.40%2.74B
-10.21%2.75B
-10.47%2.71B
10.28%2.63B
-9.97%2.65B
5.66%3.06B
4.01%3.03B
--2.39B
--2.94B
--2.89B
--2.91B
-Accumulated depreciation
10.11%762.20M
12.12%748.20M
16.92%746.90M
15.23%707.40M
18.22%692.20M
17.92%667.30M
11.68%638.80M
10.33%613.90M
8.97%585.50M
10.42%565.90M
12.24%572.00M
15.22%556.40M
21.07%537.30M
22.08%512.50M
21.56%509.60M
24.04%482.90M
23.55%443.80M
19.53%419.80M
30.15%419.20M
26.48%389.30M
21.93%359.20M
21.90%351.20M
-30.92%322.10M
-34.90%307.80M
-36.00%294.60M
-33.91%288.10M
8.14%466.30M
14.04%472.80M
15.19%460.30M
13.66%435.90M
-45.42%431.20M
-46.16%414.60M
-49.19%399.60M
-50.08%383.50M
12.81%790.10M
7.68%770.10M
15.94%786.40M
11.54%768.20M
-51.90%700.40M
-51.05%715.20M
-52.97%678.30M
-51.33%688.70M
-2.00%1.46B
-23.54%1.46B
-24.12%1.44B
-3.20%1.41B
-20.61%1.49B
2.00%1.91B
0.07%1.90B
--1.46B
--1.87B
--1.87B
--1.90B
Goodwill and other intangible assets
-3.46%3.88B
-4.71%3.87B
-2.43%3.94B
-3.88%3.92B
-1.74%4.02B
-0.94%4.06B
-0.22%4.04B
4.58%4.08B
3.48%4.09B
2.82%4.10B
0.91%4.05B
-3.42%3.90B
-2.35%3.95B
-2.66%3.99B
-1.58%4.01B
-0.60%4.04B
-0.53%4.05B
-0.06%4.09B
-0.58%4.07B
-1.89%4.06B
-1.91%4.07B
-1.80%4.10B
-2.56%4.10B
4.25%4.14B
2.53%4.15B
8.90%4.17B
229.41%4.21B
214.25%3.97B
227.67%4.05B
214.35%3.83B
-22.51%1.28B
-23.20%1.26B
-26.05%1.24B
-24.46%1.22B
4.21%1.65B
4.73%1.65B
199.59%1.67B
169.12%1.61B
82.82%1.58B
75.25%1.57B
-38.20%557.60M
-13.52%599.40M
29.42%864.90M
80.67%897.20M
81.59%902.30M
34.66%693.10M
38.77%668.30M
4.59%496.60M
19.45%496.90M
--514.70M
--481.60M
--474.80M
--416.00M
Other non-current assets
5.92%1.84B
6.95%1.80B
235.34%1.95B
234.86%1.99B
184.69%1.74B
187.21%1.68B
-5.96%582.00M
-4.03%595.50M
-13.09%610.80M
-12.80%586.60M
-7.74%618.90M
-10.99%620.50M
0.63%702.80M
-15.34%672.70M
-15.19%670.80M
-7.66%697.10M
-7.34%698.40M
2.13%794.60M
8.12%790.90M
9.74%754.90M
10.63%753.70M
18.56%778.00M
17.08%731.50M
-6.46%687.90M
-7.13%681.30M
-5.76%656.20M
-4.94%624.80M
5.92%735.40M
3.24%733.60M
-0.98%696.30M
-9.44%657.30M
-1.89%694.30M
-3.20%710.60M
-2.60%703.20M
34.11%725.80M
22.10%707.70M
41.94%734.10M
58.61%722.00M
18.01%541.20M
41.26%579.60M
34.83%517.20M
28.81%455.20M
-0.04%458.60M
-14.47%410.30M
-22.35%383.60M
-26.71%353.40M
1.53%458.80M
12.58%479.70M
9.90%494.00M
--482.20M
--451.90M
--426.10M
--449.50M
Total non-current assets
-0.84%6.72B
-1.50%6.70B
22.53%6.90B
21.73%6.92B
18.74%6.78B
18.57%6.80B
-0.35%5.63B
2.86%5.68B
1.85%5.71B
2.02%5.73B
-0.49%5.65B
-3.79%5.53B
-2.60%5.61B
-3.30%5.62B
-1.30%5.68B
0.69%5.74B
0.68%5.76B
0.22%5.81B
0.54%5.76B
-0.38%5.71B
-0.43%5.72B
-2.46%5.80B
-3.20%5.73B
0.04%5.73B
-1.23%5.74B
7.03%5.94B
138.29%5.92B
129.15%5.73B
134.22%5.81B
68.80%5.55B
-27.10%2.48B
-26.15%2.50B
-27.75%2.48B
-1.91%3.29B
6.13%3.41B
3.47%3.38B
73.31%3.44B
40.24%3.35B
21.86%3.21B
24.83%3.27B
-23.22%1.98B
4.43%2.39B
13.50%2.63B
20.86%2.62B
19.36%2.58B
4.48%2.29B
13.71%2.32B
10.85%2.17B
13.33%2.16B
--2.19B
--2.04B
--1.95B
--1.91B
Total assets
-1.48%11.80B
-2.29%11.65B
11.52%12.22B
1.50%12.13B
2.10%11.98B
6.76%11.93B
1.78%10.96B
8.22%11.95B
7.59%11.73B
4.67%11.17B
3.41%10.76B
0.93%11.04B
4.62%10.90B
4.78%10.67B
6.53%10.41B
9.49%10.94B
2.30%10.42B
3.18%10.19B
-0.32%9.77B
1.72%9.99B
2.45%10.19B
-1.02%9.87B
4.22%9.80B
1.09%9.82B
-2.00%9.95B
8.34%9.97B
55.31%9.41B
62.39%9.72B
68.13%10.15B
49.96%9.21B
-2.46%6.06B
-4.74%5.98B
-5.54%6.04B
-2.95%6.14B
-3.68%6.21B
-11.21%6.28B
20.31%6.39B
18.77%6.33B
22.77%6.45B
37.99%7.08B
4.34%5.31B
1.73%5.33B
6.50%5.25B
17.88%5.13B
14.45%5.09B
19.69%5.24B
21.27%4.93B
11.31%4.35B
15.48%4.45B
--4.37B
--4.07B
--3.91B
--3.85B
Liabilities
Current liabilities
-Dividends payable
----
0.14%72.60M
----
----
----
-0.28%72.50M
----
----
----
--72.70M
----
----
----
----
----
----
----
9.30%62.30M
----
----
----
7.14%57.00M
----
----
----
--53.20M
----
----
----
----
----
----
----
----
----
----
----
9.95%22.10M
----
----
----
11.67%20.10M
----
----
----
-3.74%18.00M
----
----
----
--18.70M
----
----
----
-Other payables
-8.71%73.40M
22.84%85.50M
-18.51%77.90M
-39.89%63.90M
-29.97%80.40M
-50.99%69.60M
-48.10%95.60M
-48.12%106.30M
-56.03%114.80M
-31.13%142.00M
18.76%184.20M
20.53%204.90M
56.72%261.10M
46.66%206.20M
59.90%155.10M
56.54%170.00M
159.10%166.60M
85.73%140.60M
32.88%97.00M
51.89%108.60M
-17.98%64.30M
12.82%75.70M
97.30%73.00M
57.84%71.50M
17.19%78.40M
30.29%67.10M
-36.10%37.00M
-30.52%45.30M
-22.03%66.90M
-50.72%51.50M
-34.20%57.90M
-36.58%65.20M
6.19%85.80M
55.51%104.50M
33.94%88.00M
80.35%102.80M
19.88%80.80M
33.86%67.20M
23.26%65.70M
8.57%57.00M
18.87%67.40M
79.93%50.20M
150.23%53.30M
264.58%52.50M
227.75%56.70M
-11.15%27.90M
-22.26%21.30M
-50.52%14.40M
-35.45%17.30M
--31.40M
--27.40M
--29.10M
--26.80M
Accrued expenses
-1.14%1.32B
7.32%1.14B
8.55%1.55B
10.06%1.46B
1.82%1.34B
11.15%1.06B
-1.31%1.43B
-3.08%1.33B
0.17%1.32B
-6.07%956.90M
13.89%1.45B
13.67%1.37B
26.78%1.31B
18.26%1.02B
6.84%1.27B
9.53%1.20B
4.02%1.04B
-0.77%861.40M
8.48%1.19B
-0.02%1.10B
2.32%995.60M
-2.33%868.10M
-3.64%1.10B
-1.33%1.10B
-5.46%973.00M
15.43%888.80M
56.91%1.14B
63.71%1.11B
64.28%1.03B
25.76%770.00M
-3.41%726.90M
-2.17%680.90M
0.35%626.50M
8.78%612.30M
6.56%752.60M
2.01%696.00M
5.14%624.30M
9.73%562.90M
15.05%706.30M
4.47%682.30M
6.21%593.80M
7.89%513.00M
1.99%613.90M
14.90%653.10M
6.45%559.10M
25.43%475.50M
10.38%601.90M
15.13%568.40M
20.21%525.20M
--379.10M
--545.30M
--493.70M
--436.90M
Current provisions
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
0.00%1.70M
----
----
----
-90.50%1.70M
----
----
----
16.23%17.90M
----
----
----
--15.40M
----
----
----
Short-term debt and lease liabilities
-25.57%975.80M
-63.88%337.40M
-4.54%1.04B
-30.55%1.15B
-30.21%1.31B
72.71%934.00M
32.25%1.09B
43.75%1.66B
80.57%1.88B
22.69%540.80M
8.44%826.30M
-2.59%1.16B
6.77%1.04B
30.30%440.80M
292.58%762.00M
134.39%1.19B
289.45%974.40M
48.57%338.30M
-64.94%194.10M
-53.77%505.90M
-74.82%250.20M
-58.43%227.70M
270.55%553.60M
527.05%1.09B
202.16%993.80M
184.37%547.70M
-30.25%149.40M
-9.35%174.50M
51.36%328.90M
104.46%192.60M
238.92%214.20M
261.84%192.50M
90.28%217.30M
-16.34%94.20M
-47.85%63.20M
-80.17%53.20M
-87.41%114.20M
-78.56%112.60M
-79.12%121.20M
-50.70%268.30M
37.78%907.30M
-24.73%525.20M
-38.41%580.40M
76.57%544.20M
1424.31%658.50M
1155.04%697.80M
1432.36%942.40M
562.80%308.20M
19.67%43.20M
--55.60M
--61.50M
--46.50M
--36.10M
-Short-term debt
-26.57%893.90M
-68.80%261.30M
59.61%957.20M
-8.19%1.07B
-12.27%1.22B
85.16%837.50M
-19.00%599.70M
9.23%1.16B
47.35%1.39B
26.94%452.30M
97.23%740.40M
34.55%1.07B
59.82%941.80M
45.61%356.30M
223.06%375.40M
86.18%792.20M
216.32%589.30M
68.88%244.70M
-33.10%116.20M
-39.82%425.50M
-69.37%186.30M
-10.39%144.90M
163.98%173.70M
706.16%707.00M
166.52%608.20M
76.91%161.70M
-39.35%65.80M
-3.94%87.70M
6.19%228.20M
-0.44%91.40M
--108.50M
--91.30M
--214.90M
--91.80M
----
----
----
----
----
----
----
----
----
----
----
----
----
562.80%308.20M
19.67%43.20M
----
--61.50M
--46.50M
--36.10M
Other current liabilities
-55.53%75.20M
-2.25%539.30M
-19.53%78.30M
-41.02%64.70M
31.29%169.10M
-32.92%551.70M
-48.11%97.30M
-46.93%109.70M
-57.22%128.80M
-1.72%822.50M
18.45%187.50M
19.62%206.70M
68.59%301.10M
71.60%836.90M
54.44%158.30M
49.48%172.80M
-35.71%178.60M
-14.20%487.70M
11.41%102.50M
-17.66%115.60M
-23.20%277.80M
8.16%568.40M
37.11%92.00M
37.92%140.40M
39.92%361.70M
21.62%525.50M
4.35%67.10M
43.79%101.80M
123.04%258.50M
25.50%432.10M
-30.86%64.30M
-34.38%70.80M
-12.06%115.90M
8.00%344.30M
33.62%93.00M
72.92%107.90M
43.89%131.80M
31.68%318.80M
21.47%69.60M
10.44%62.40M
5.17%91.60M
7.74%242.10M
45.43%57.30M
188.27%56.50M
254.07%87.10M
20.16%224.70M
43.80%39.40M
-32.65%19.60M
-8.21%24.60M
--187.00M
--27.40M
--29.10M
--26.80M
Total current liabilities
-6.97%3.31B
-10.80%3.02B
4.12%3.59B
-19.06%3.52B
-23.89%3.55B
-10.92%3.38B
-5.11%3.45B
9.21%4.35B
21.91%4.67B
7.93%3.80B
5.97%3.63B
3.75%3.99B
13.29%3.83B
24.44%3.52B
44.73%3.43B
43.18%3.84B
37.60%3.38B
3.86%2.83B
-6.08%2.37B
-16.94%2.68B
-26.40%2.46B
-9.00%2.72B
11.01%2.52B
31.93%3.23B
24.26%3.34B
35.48%2.99B
39.30%2.27B
58.78%2.45B
80.41%2.69B
53.62%2.21B
24.59%1.63B
13.87%1.54B
2.58%1.49B
-1.04%1.44B
-10.05%1.31B
-31.63%1.35B
-28.00%1.45B
-23.93%1.45B
-16.45%1.46B
16.99%1.98B
16.73%2.02B
-3.84%1.91B
-15.73%1.74B
33.41%1.69B
74.82%1.73B
74.96%1.99B
90.06%2.07B
27.35%1.27B
7.69%987.70M
--1.14B
--1.09B
--996.40M
--917.20M
Non-current liabilities
Long-term provisions
-9.88%21.90M
-20.49%19.40M
-19.93%23.70M
-20.88%23.50M
-18.18%24.30M
-22.78%24.40M
-23.71%29.60M
-24.81%29.70M
-26.12%29.70M
-24.40%31.60M
-12.22%38.80M
-12.42%39.50M
-11.06%40.20M
-9.91%41.80M
5.24%44.20M
5.87%45.10M
4.87%45.20M
4.98%46.40M
-7.08%42.00M
-7.79%42.60M
-6.51%43.10M
-6.36%44.20M
191.61%45.20M
31.62%46.20M
-15.26%46.10M
-20.40%47.20M
-73.50%15.50M
-60.47%35.10M
-55.56%54.40M
-56.81%59.30M
-56.08%58.50M
-43.40%88.80M
-34.72%122.40M
-29.30%137.30M
-24.83%133.20M
-21.86%156.90M
-17.73%187.50M
-18.64%194.20M
266.12%177.20M
309.80%200.80M
322.04%227.90M
312.98%238.70M
-84.67%48.40M
-85.74%49.00M
-84.97%54.00M
-84.62%57.80M
5.02%315.80M
1.69%343.60M
2.77%359.40M
--375.80M
--300.70M
--337.90M
--349.70M
Long-term debt and lease liabilities
-0.24%3.14B
-0.41%3.13B
-0.21%3.14B
-0.21%3.14B
27.64%3.15B
9.96%3.15B
10.03%3.15B
9.92%3.15B
-14.18%2.46B
-0.34%2.86B
3.02%2.86B
2.93%2.86B
3.43%2.87B
-6.78%2.87B
-12.73%2.78B
-12.50%2.78B
-24.72%2.78B
-3.56%3.08B
-0.52%3.18B
37.70%3.18B
58.93%3.69B
48.92%3.19B
23.30%3.20B
-20.16%2.31B
-22.47%2.32B
-28.33%2.15B
73.71%2.59B
81.68%2.89B
67.18%2.99B
66.39%2.99B
-21.97%1.49B
-19.94%1.59B
-9.86%1.79B
-11.66%1.80B
-6.60%1.91B
-3.02%1.99B
72.58%1.99B
78.80%2.04B
77.84%2.05B
77.77%2.05B
-0.27%1.15B
-1.32%1.14B
49.25%1.15B
51.32%1.15B
-6.48%1.15B
26.99%1.15B
-4.47%771.80M
-5.88%762.40M
35.53%1.23B
--908.80M
--807.90M
--810.00M
--910.40M
-Long-term debt
0.10%3.03B
0.14%3.03B
0.13%3.03B
0.13%3.03B
29.59%3.02B
10.62%3.02B
10.63%3.02B
10.63%3.02B
-14.58%2.33B
0.05%2.73B
3.83%2.73B
3.84%2.73B
3.84%2.73B
-6.75%2.73B
-13.10%2.63B
-13.10%2.63B
-25.49%2.63B
-3.35%2.93B
-0.14%3.03B
41.19%3.03B
64.65%3.53B
41.31%3.03B
16.93%3.03B
-25.88%2.14B
-28.34%2.15B
-28.33%2.15B
73.71%2.59B
81.68%2.89B
67.18%2.99B
66.39%2.99B
-21.97%1.49B
-19.94%1.59B
-9.86%1.79B
-11.66%1.80B
-6.60%1.91B
-3.02%1.99B
72.58%1.99B
78.80%2.04B
77.84%2.05B
77.77%2.05B
-0.27%1.15B
-1.32%1.14B
49.25%1.15B
51.32%1.15B
-6.48%1.15B
26.99%1.15B
-4.47%771.80M
-5.88%762.40M
35.53%1.23B
--908.80M
--807.90M
--810.00M
--910.40M
-Long-term lease liabilities
-8.68%110.40M
-13.88%106.10M
-8.54%113.50M
-8.31%115.90M
-7.29%120.90M
-4.20%123.20M
-2.67%124.10M
-4.68%126.40M
-6.25%130.40M
-8.14%128.60M
-11.76%127.50M
-12.71%132.60M
-4.07%139.10M
-7.35%140.00M
-5.37%144.50M
-0.59%151.90M
-7.11%145.00M
-7.41%151.10M
-7.57%152.70M
-7.56%152.80M
-11.05%156.10M
--163.20M
--165.20M
--165.30M
--175.50M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Employee benefits
-9.88%21.90M
-20.49%19.40M
-19.93%23.70M
-20.88%23.50M
-18.18%24.30M
-22.78%24.40M
-23.71%29.60M
-24.81%29.70M
-26.12%29.70M
-24.40%31.60M
-12.22%38.80M
-12.42%39.50M
-11.06%40.20M
-9.91%41.80M
5.24%44.20M
5.87%45.10M
4.87%45.20M
4.98%46.40M
-7.08%42.00M
-7.79%42.60M
-6.51%43.10M
-6.36%44.20M
191.61%45.20M
31.62%46.20M
-15.26%46.10M
-20.40%47.20M
-73.50%15.50M
-60.47%35.10M
-55.56%54.40M
-56.81%59.30M
-56.08%58.50M
-43.40%88.80M
-34.72%122.40M
-29.30%137.30M
-24.83%133.20M
-21.86%156.90M
-17.73%187.50M
-18.64%194.20M
266.12%177.20M
309.80%200.80M
322.04%227.90M
312.98%238.70M
-84.67%48.40M
-85.74%49.00M
-84.97%54.00M
-84.62%57.80M
5.02%315.80M
1.69%343.60M
2.77%359.40M
--375.80M
--300.70M
--337.90M
--349.70M
Other non-current liabilities
8.03%859.40M
12.70%905.30M
3.90%755.70M
3.51%775.30M
1.87%795.50M
2.01%803.30M
1.41%727.30M
2.20%749.00M
-0.22%780.90M
-0.94%787.50M
-10.81%717.20M
-12.44%732.90M
-12.11%782.60M
-15.66%795.00M
-11.55%804.10M
-11.18%837.00M
-11.68%890.40M
-11.07%942.60M
-15.05%909.10M
-18.00%942.40M
-13.57%1.01B
-15.11%1.06B
-5.56%1.07B
-3.05%1.15B
-8.59%1.17B
11.12%1.25B
77.48%1.13B
76.29%1.19B
75.12%1.28B
53.75%1.12B
-7.78%638.50M
-7.22%672.40M
-5.08%728.70M
-3.18%730.80M
25.12%692.40M
20.64%724.70M
23.78%767.70M
14.94%754.80M
10.75%553.40M
37.40%600.70M
41.79%620.20M
46.19%656.70M
-25.81%499.70M
-35.00%437.20M
-37.37%437.40M
-41.78%449.20M
5.23%673.50M
0.15%672.60M
2.27%698.40M
--771.50M
--640.00M
--671.60M
--682.90M
Total non-current liabilities
-0.21%4.08B
0.42%4.13B
-4.65%4.00B
-4.61%4.03B
14.66%4.09B
3.46%4.11B
6.78%4.20B
7.39%4.22B
-10.62%3.57B
-0.96%3.97B
0.08%3.93B
-0.89%3.93B
-0.46%3.99B
-8.33%4.01B
-11.50%3.93B
-11.06%3.97B
-20.24%4.01B
-4.67%4.37B
-3.64%4.44B
17.38%4.46B
31.79%5.03B
21.67%4.59B
13.46%4.60B
-10.48%3.80B
-14.20%3.82B
-12.11%3.77B
77.09%4.06B
75.69%4.24B
67.48%4.45B
58.41%4.29B
-17.60%2.29B
-16.30%2.42B
-9.53%2.66B
-8.64%2.71B
-2.01%2.78B
-0.00%2.89B
60.72%2.94B
60.09%2.96B
64.46%2.84B
73.25%2.89B
8.95%1.83B
10.45%1.85B
15.74%1.73B
12.40%1.67B
-15.20%1.68B
-0.43%1.68B
0.01%1.49B
-2.79%1.48B
20.94%1.98B
--1.68B
--1.49B
--1.52B
--1.63B
Total liabilities
-3.35%7.39B
-4.65%7.14B
-0.70%7.59B
-11.95%7.55B
-7.19%7.65B
-3.57%7.49B
1.07%7.64B
8.30%8.57B
5.31%8.24B
3.20%7.77B
2.83%7.56B
1.39%7.92B
5.83%7.82B
4.54%7.53B
8.07%7.35B
9.31%7.81B
-1.26%7.39B
-1.49%7.20B
-4.50%6.80B
1.61%7.14B
4.64%7.49B
8.09%7.31B
12.58%7.12B
5.04%7.03B
0.28%7.15B
4.07%6.76B
61.38%6.33B
69.11%6.69B
72.12%7.13B
56.75%6.50B
-4.10%3.92B
-6.67%3.96B
-5.52%4.14B
-6.14%4.15B
-4.74%4.09B
-12.87%4.24B
14.18%4.39B
17.43%4.42B
23.81%4.29B
44.90%4.87B
12.90%3.84B
2.70%3.76B
-2.54%3.47B
22.09%3.36B
14.79%3.40B
29.94%3.66B
37.99%3.56B
9.12%2.75B
16.18%2.96B
--2.82B
--2.58B
--2.52B
--2.55B
Shareholders' equity
Common equity
1.18%972.30M
3.24%985.10M
3.31%979.50M
3.53%974.20M
2.78%961.00M
2.85%954.20M
2.84%948.10M
2.72%941.00M
2.80%935.00M
3.20%927.80M
3.21%921.90M
3.04%916.10M
2.88%909.50M
2.30%899.00M
2.28%893.20M
2.77%889.10M
2.93%884.00M
3.60%878.80M
5.48%873.30M
6.47%865.10M
6.79%858.80M
6.73%848.30M
68.92%827.90M
67.91%812.50M
69.02%804.20M
69.36%794.80M
5.60%490.10M
6.28%483.90M
6.32%475.80M
7.34%469.30M
3.04%464.10M
1.99%455.30M
1.52%447.50M
0.21%437.20M
3.78%450.40M
3.74%446.40M
3.43%440.80M
3.76%436.30M
-5.26%434.00M
-5.28%430.30M
-10.16%426.20M
-9.94%420.50M
10.60%458.10M
-1.17%454.30M
5.00%474.40M
-6.71%466.90M
-15.93%414.20M
-5.91%459.70M
-6.34%451.80M
--500.50M
--492.70M
--488.60M
--482.40M
Retained earnings
0.57%6.55B
0.77%6.64B
20.95%6.73B
19.46%6.73B
14.66%6.51B
18.56%6.59B
3.85%5.56B
8.43%5.64B
10.67%5.68B
9.09%5.56B
10.07%5.35B
9.04%5.20B
10.91%5.13B
13.01%5.09B
7.65%4.86B
6.78%4.77B
6.66%4.63B
7.58%4.51B
6.36%4.52B
6.05%4.47B
6.10%4.34B
-3.36%4.19B
-2.44%4.25B
-2.19%4.21B
-2.59%4.09B
9.66%4.33B
26.43%4.36B
26.17%4.30B
24.95%4.20B
12.75%3.95B
-1.91%3.44B
-1.23%3.41B
-1.52%3.36B
3.56%3.51B
-2.75%3.51B
-4.99%3.45B
17.00%3.41B
13.42%3.38B
23.32%3.61B
25.72%3.64B
4.02%2.92B
8.24%2.98B
6.55%2.93B
5.22%2.89B
5.81%2.80B
8.70%2.76B
12.03%2.75B
15.70%2.75B
16.04%2.65B
--2.54B
--2.45B
--2.38B
--2.28B
Capital reserves
1.20%953.70M
3.30%966.50M
3.38%960.90M
3.60%955.60M
2.84%942.40M
2.90%935.60M
2.90%929.50M
2.77%922.40M
2.86%916.40M
3.27%909.20M
3.28%903.30M
3.10%897.50M
2.95%890.90M
2.35%880.40M
2.33%874.60M
2.84%870.50M
3.00%865.40M
3.68%860.20M
5.61%854.70M
6.63%846.50M
6.95%840.20M
6.89%829.70M
71.64%809.30M
70.62%793.90M
71.83%785.60M
72.22%776.20M
5.84%471.50M
6.55%465.30M
6.60%457.20M
7.67%450.70M
3.17%445.50M
2.08%436.70M
1.59%428.90M
0.22%418.60M
3.95%431.80M
3.91%427.80M
3.58%422.20M
3.93%417.70M
-5.48%415.40M
-5.51%411.70M
-10.57%407.60M
-10.35%401.90M
11.10%439.50M
-1.22%435.70M
5.22%455.80M
-6.97%448.30M
-16.56%395.60M
-6.15%441.10M
-8.43%433.20M
--481.90M
--474.10M
--470.00M
--473.10M
Less: Treasury stock
-0.01%2.72B
0.02%2.72B
0.03%2.72B
0.02%2.72B
1.87%2.72B
2.94%2.72B
6.96%2.72B
6.98%2.72B
5.03%2.67B
4.10%2.65B
4.26%2.55B
13.58%2.55B
14.73%2.55B
18.72%2.54B
16.85%2.44B
7.12%2.24B
5.97%2.22B
2.31%2.14B
4.46%2.09B
9.81%2.09B
15.90%2.09B
23.17%2.09B
33.46%2.00B
27.13%1.91B
20.40%1.81B
13.30%1.70B
-0.03%1.50B
-0.17%1.50B
-0.19%1.50B
-0.46%1.50B
0.23%1.50B
0.34%1.50B
0.41%1.50B
0.55%1.51B
-0.16%1.50B
0.02%1.50B
0.00%1.50B
-0.03%1.50B
-0.03%1.50B
-0.23%1.50B
-0.29%1.50B
-0.25%1.50B
3.19%1.50B
19.62%1.50B
19.38%1.50B
30.90%1.50B
26.13%1.45B
8.67%1.25B
8.74%1.26B
--1.15B
--1.15B
--1.15B
--1.16B
Gains losses not affecting retained earnings
4.92%-415.10M
-1.01%-410.60M
24.49%-373.40M
15.33%-424.30M
6.87%-436.60M
11.55%-406.50M
8.76%-494.50M
-8.84%-501.10M
-7.62%-468.80M
-41.20%-459.60M
-90.71%-542.00M
-51.20%-460.40M
-54.03%-435.60M
-15.34%-325.50M
20.59%-284.20M
26.66%-304.50M
33.74%-282.80M
31.50%-282.20M
16.14%-357.90M
-17.45%-415.20M
-31.57%-426.80M
-33.38%-412.00M
-42.50%-426.80M
-20.57%-353.50M
-74.88%-324.40M
-28.55%-308.90M
-3.78%-299.50M
17.03%-293.20M
56.40%-185.50M
49.77%-240.30M
24.35%-288.60M
13.15%-353.40M
-7.97%-425.50M
-4.61%-478.40M
11.83%-381.50M
-1.75%-406.90M
3.69%-394.10M
-21.69%-457.30M
-164.00%-432.70M
-194.69%-399.90M
-187.76%-409.20M
-86.13%-375.80M
57.47%-163.90M
66.63%-135.70M
65.02%-142.20M
50.62%-201.90M
-4.39%-385.40M
-4.07%-406.70M
-9.66%-406.50M
---408.90M
---369.20M
---390.80M
---370.70M
Non-controlling interests
38.32%29.60M
-5.33%21.30M
-5.51%22.30M
-12.70%21.30M
-10.08%21.40M
-2.17%22.50M
53.25%23.60M
29.79%24.40M
3.03%23.80M
18.56%23.00M
-39.84%15.40M
-19.66%18.80M
1.76%23.10M
-13.39%19.40M
7.11%25.60M
-18.47%23.40M
-16.85%22.70M
-23.02%22.40M
-20.60%23.90M
-8.31%28.70M
-11.36%27.30M
-67.41%29.10M
-5.64%30.10M
6.10%31.30M
9.61%30.80M
252.96%89.30M
114.09%31.90M
99.32%29.50M
99.29%28.10M
-28.33%25.30M
-59.07%14.90M
-66.96%14.80M
-67.29%14.10M
-17.14%35.30M
-11.00%36.40M
16.36%44.80M
24.93%43.10M
27.16%42.60M
-33.06%40.90M
-33.39%38.50M
-36.58%34.50M
-35.95%33.50M
23.43%61.10M
13.33%57.80M
15.50%54.40M
-29.80%52.30M
-22.05%49.50M
-23.99%51.00M
-24.15%47.10M
--74.50M
--63.50M
--67.10M
--62.10M
Total equity
1.82%4.41B
1.70%4.51B
39.69%4.63B
35.63%4.58B
23.99%4.33B
30.36%4.43B
3.46%3.31B
8.00%3.38B
13.38%3.49B
8.18%3.40B
4.80%3.20B
-0.22%3.13B
1.68%3.08B
5.34%3.14B
2.98%3.06B
9.93%3.13B
12.16%3.03B
16.51%2.98B
10.79%2.97B
2.00%2.85B
-3.19%2.70B
-20.22%2.56B
-12.96%2.68B
-7.63%2.79B
-7.39%2.79B
18.59%3.21B
44.17%3.08B
49.29%3.03B
59.39%3.01B
35.83%2.71B
0.68%2.14B
-0.74%2.03B
-5.59%1.89B
4.44%1.99B
-1.57%2.12B
-7.54%2.04B
36.33%2.00B
22.01%1.91B
20.75%2.15B
24.88%2.21B
-12.92%1.47B
-0.52%1.56B
29.90%1.78B
10.62%1.77B
13.77%1.69B
1.11%1.57B
-7.69%1.37B
15.30%1.60B
14.13%1.48B
--1.55B
--1.49B
--1.39B
--1.30B
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
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
