{"gt_parse": {"2021": {"Liabilities & Shareholder's Equity": {"Cash Ratio": "0.54", "Income Tax Payable": "36", "Non Convertible Debt": "29", "Common Equity / Total Assets": "57.7%", "Accounts Payable": "2,122", "Deferred Taxes": "118", "Common Stock Par/Carry Value": "993", "Other Liabilities (excl.Deferred Income)": "7", "Other Liabilities": "-", "Accounts Payable Growth": "68", "ST Debt & Current Portion LT Debt": "43", "Total Equity": "5,917"}, "Operating Activities": {"Inventories": "218", "Funds from Operations": "1,298", "Accounts Payable": "761", "Other Funds": "-276", "Net Incomebefore Extraordinaries": "450", "Receivables": "-1,131", "Net Income Growth": "-", "Net Operating Cash Flow": "1,398", "Net Operating Cash Flow / Sales": "1.6%", "Changes in Working Capital": "-733", "Depreciation and Depletion": "388", "Depreciation, Depletion & Amortization": "484", "Amortization of Intangible Assets": "1", "Net Operating Cash Flow Growth": "1038"}, "Investing Activities": {"Capital Expenditures(Fixed Assets)": "-440", "Capital Expenditures": "-385", "Purchase of Investments": "-", "Sale of Fixed Assets & Businesses": "19", "Sale/Maturity of Investments": "-", "Net Investing Cash Flow / Sales": "-1.22%", "Capital Expenditures / Sales": "-1.68", "Net Assets from Acquisitions": "-", "Purchase/Sale of Investments": "-", "Net Investing Cash Flow Growth": "6", "Net Investing Cash Flow": "-425", "Capital Expenditures Growth": "-", "Other Sources": "0"}, "Financing Activities": {"Exchange Rate Effect": "1", "Free Cash Flow Yield": "-", "Change in Current Debt": "-", "Net Financing Cash Flow Growth": "-", "Common Dividends": "-794", "Issuance/Reduction of Debt, Net": "-13"}}, "2022": {"Liabilities & Shareholder's Equity": {"Cash Ratio": "0.51", "Income Tax Payable": "132", "Non Convertible Debt": "29", "Common Equity / Total Assets": "63.23%", "Accounts Payable": "2,640", "Deferred Taxes": "103", "Common Stock Par/Carry Value": "993", "Other Liabilities (excl.Deferred Income)": "-", "Other Liabilities": "28", "Accounts Payable Growth": "68", "ST Debt & Current Portion LT Debt": "70", "Total Equity": "5,850"}, "Operating Activities": {"Inventories": "238", "Funds from Operations": "884", "Accounts Payable": "126", "Other Funds": "-143", "Net Incomebefore Extraordinaries": "718", "Receivables": "244", "Net Income Growth": "30", "Net Operating Cash Flow": "2,085", "Net Operating Cash Flow / Sales": "1.6%", "Changes in Working Capital": "-774", "Depreciation and Depletion": "388", "Depreciation, Depletion & Amortization": "484", "Amortization of Intangible Assets": "0", "Net Operating Cash Flow Growth": "-"}, "Investing Activities": {"Capital Expenditures(Fixed Assets)": "-458", "Capital Expenditures": "-387", "Purchase of Investments": "-", "Sale of Fixed Assets & Businesses": "26", "Sale/Maturity of Investments": "-", "Net Investing Cash Flow / Sales": "-1.87%", "Capital Expenditures / Sales": "-2.29", "Net Assets from Acquisitions": "0", "Purchase/Sale of Investments": "40", "Net Investing Cash Flow Growth": "-2", "Net Investing Cash Flow": "-422", "Capital Expenditures Growth": "-18", "Other Sources": "-"}, "Financing Activities": {"Exchange Rate Effect": "-1", "Free Cash Flow Yield": "-", "Change in Current Debt": "-3", "Net Financing Cash Flow Growth": "0", "Common Dividends": "-610", "Issuance/Reduction of Debt, Net": "-17"}}, "2023": {"Liabilities & Shareholder's Equity": {"Cash Ratio": "0.79", "Income Tax Payable": "132", "Non Convertible Debt": "29", "Common Equity / Total Assets": "52.92%", "Accounts Payable": "3,247", "Deferred Taxes": "123", "Common Stock Par/Carry Value": "993", "Other Liabilities (excl.Deferred Income)": "1", "Other Liabilities": "-", "Accounts Payable Growth": "-", "ST Debt & Current Portion LT Debt": "70", "Total Equity": "5,786"}, "Operating Activities": {"Inventories": "272", "Funds from Operations": "843", "Accounts Payable": "972", "Other Funds": "-211", "Net Incomebefore Extraordinaries": "450", "Receivables": "-1,748", "Net Income Growth": "-", "Net Operating Cash Flow": "958", "Net Operating Cash Flow / Sales": "1.57%", "Changes in Working Capital": "644", "Depreciation and Depletion": "371", "Depreciation, Depletion & Amortization": "341", "Amortization of Intangible Assets": "0", "Net Operating Cash Flow Growth": "58"}, "Investing Activities": {"Capital Expenditures(Fixed Assets)": "-423", "Capital Expenditures": "-381", "Purchase of Investments": "-", "Sale of Fixed Assets & Businesses": "26", "Sale/Maturity of Investments": "52", "Net Investing Cash Flow / Sales": "-1.06%", "Capital Expenditures / Sales": "-2.04", "Net Assets from Acquisitions": "-", "Purchase/Sale of Investments": "40", "Net Investing Cash Flow Growth": "-", "Net Investing Cash Flow": "-403", "Capital Expenditures Growth": "-16", "Other Sources": "-"}, "Financing Activities": {"Exchange Rate Effect": "-1", "Free Cash Flow Yield": "-", "Change in Current Debt": "-", "Net Financing Cash Flow Growth": "0", "Common Dividends": "-882", "Issuance/Reduction of Debt, Net": "-17"}}, "2024": {"Liabilities & Shareholder's Equity": {"Cash Ratio": "0.63", "Income Tax Payable": "29", "Non Convertible Debt": "29", "Common Equity / Total Assets": "52.92%", "Accounts Payable": "1,909", "Deferred Taxes": "113", "Common Stock Par/Carry Value": "993", "Other Liabilities (excl.Deferred Income)": "1", "Other Liabilities": "-", "Accounts Payable Growth": "19", "ST Debt & Current Portion LT Debt": "70", "Total Equity": "5,850"}, "Operating Activities": {"Inventories": "293", "Funds from Operations": "988", "Accounts Payable": "-141", "Other Funds": "-229", "Net Incomebefore Extraordinaries": "522", "Receivables": "-1,131", "Net Income Growth": "-", "Net Operating Cash Flow": "958", "Net Operating Cash Flow / Sales": "5.28%", "Changes in Working Capital": "711", "Depreciation and Depletion": "371", "Depreciation, Depletion & Amortization": "341", "Amortization of Intangible Assets": "-", "Net Operating Cash Flow Growth": "-"}, "Investing Activities": {"Capital Expenditures(Fixed Assets)": "-455", "Capital Expenditures": "-391", "Purchase of Investments": "-", "Sale of Fixed Assets & Businesses": "26", "Sale/Maturity of Investments": "-", "Net Investing Cash Flow / Sales": "-1.06%", "Capital Expenditures / Sales": "-1.68", "Net Assets from Acquisitions": "-", "Purchase/Sale of Investments": "-", "Net Investing Cash Flow Growth": "9", "Net Investing Cash Flow": "-405", "Capital Expenditures Growth": "-20", "Other Sources": "-"}, "Financing Activities": {"Exchange Rate Effect": "0", "Free Cash Flow Yield": "-", "Change in Current Debt": "-12", "Net Financing Cash Flow Growth": "-", "Common Dividends": "-882", "Issuance/Reduction of Debt, Net": "-16"}}}}