Assets |
Non-current Assets |
186,989 |
177,017 |
178,473 |
Property, plant and equipment |
49,044 |
51,173 |
55,231 |
Intangible assets other than goodwill |
16,320 |
14,555 |
14,231 |
Right-of-use assets |
292 |
268 |
285 |
Investments in subsidiaries, joint ventures and associates |
109,100 |
102,600 |
101,685 |
Defered Tax Asset |
7,803 |
6,393 |
4,778 |
Non-current financial assets measured at fair value through other comprehensive income |
980 |
1,462 |
1,672 |
Other Noncurrent Financial Asset |
3,239 |
368 |
349 |
Other non-current non-financial assets |
211 |
198 |
242 |
Current Assets |
359,320 |
285,487 |
284,046 |
Inventories |
102,271 |
98,347 |
113,406 |
Trade and other current receivables |
60,073 |
28,457 |
44,524 |
Other Current Financial Asset |
173,165 |
124,170 |
96,219 |
Other Current Nonfinancial Asset |
3,012 |
2,361 |
905 |
Cash and cash equivalents |
20,799 |
32,152 |
28,992 |
Equity |
Contributed equity |
11,458 |
11,458 |
11,458 |
Issued capital |
11,458 |
11,458 |
11,458 |
Issued capital of common stock |
11,458 |
11,458 |
11,458 |
Capital surplus |
6,376 |
5,899 |
5,848 |
Retained earnings |
460,463 |
407,075 |
384,102 |
Elements of other stockholder's equity |
(-)8,268 |
(-)10,140 |
(-)12,094 |
Other Comprehensive income/loss accumulated amount |
1,313 |
1,032 |
784 |
Liability |
Non-current liabilities |
13,728 |
11,641 |
9,599 |
Post-employment benefit obligations |
12,399 |
10,030 |
7,605 |
Non-current lease liabilities |
77 |
84 |
61 |
Other non-current financial liabilities |
1,252 |
1,527 |
1,933 |
Current liabilities |
61,239 |
35,539 |
62,822 |
Current provisions |
6,938 |
5,655 |
5,888 |
Trade and other current payables |
29,519 |
19,605 |
19,035 |
Short-term borrowings |
- |
- |
- |
Current tax liabilities |
11,271 |
3,455 |
7,369 |
Current lease liabilities |
224 |
190 |
230 |
Other current financial liabilities |
1,395 |
1,317 |
1,127 |
Other current non-financial liabilities |
11,892 |
5,317 |
29,173 |