|
Assets
|
3.79B | 5.24B | 5.79B | 5.66B | 2.30B | 6.12B | 14.01B | 7.12B | 7.44B | 8.10B | 7.20B | 7.23B | 11.23B | 12.06B | 12.20B |
|
Cash & Equivalents
|
0.29B | 0.61B | 0.46B | 0.59B | 0.60B | 0.57B | 0.68B | 0.89B | 0.89B | 1.71B | 1.23B | 1.17B | 1.26B | 1.58B | 1.59B |
|
Short-term Investments
|
| 0.07B | 0.00B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.29B | 0.68B | 0.46B | 0.59B | 0.60B | 0.57B | 0.68B | 0.89B | 0.89B | 1.71B | 1.23B | 1.17B | 1.26B | 1.58B | 1.59B |
|
Receivables - Net
|
1.73B | 2.27B | 2.50B | 2.51B | 2.43B | 2.73B | 4.91B | 3.36B | 2.93B | 3.00B | 2.71B | 2.42B | 2.64B | 2.88B | 2.58B |
|
Receivables - Other
|
| 0.96B | 1.13B | 1.15B | 1.08B | 1.21B | 2.10B | 2.16B | 1.58B | 1.61B | 1.37B | 1.41B | 1.53B | 1.81B | 1.79B |
|
Receivables
|
1.73B | 3.23B | 3.63B | 3.65B | 3.51B | 3.94B | 7.01B | 5.52B | 4.51B | 4.61B | 4.08B | 3.83B | 4.16B | 4.69B | 4.37B |
|
Current Deferred Tax Assets
|
0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.25B | | | | | | | | |
|
Prepaid Assets
|
0.08B | 0.16B | 0.10B | 0.14B | 0.17B | 0.18B | 0.39B | 0.59B | 0.52B | 0.69B | 0.74B | 0.76B | 0.73B | 0.64B | 0.72B |
|
Current Assets
|
0.25B | 2.95B | 2.99B | 3.15B | 3.13B | 3.43B | 6.25B | 7.13B | 7.53B | 7.53B | 6.17B | 5.82B | 6.17B | 7.06B | 6.73B |
|
Property, Plant & Equipment (Net)
|
0.23B | 0.26B | 0.32B | 0.33B | 0.27B | 0.28B | 0.70B | 0.61B | 0.41B | 0.38B | 0.40B | 0.43B | 0.38B | 0.35B | 0.42B |
|
Long-Term Investments
|
0.03B | 0.05B | 0.07B | 0.09B | 0.11B | 0.14B | 0.32B | 0.31B | 0.26B | 0.30B | 0.33B | 0.35B | 0.14B | 0.14B | 0.14B |
|
Goodwill
|
1.06B | 1.69B | 1.78B | 1.78B | 1.81B | 1.94B | 5.82B | 5.92B | 3.48B | 3.48B | 3.50B | 3.38B | 3.42B | 3.48B | 3.70B |
|
Intangibles
|
0.06B | 0.20B | 0.24B | 0.10B | 0.25B | 0.28B | 1.24B | 1.30B | 0.10B | 0.08B | 0.05B | 0.04B | 0.02B | 0.01B | 0.18B |
|
Goodwill & Intangibles
|
1.12B | 1.89B | 2.02B | 1.87B | 2.06B | 2.22B | 7.06B | 7.22B | 3.58B | 3.56B | 3.56B | 3.42B | 3.44B | 3.49B | 3.88B |
|
Long-Term Deferred Tax
|
0.09B | 0.11B | 0.08B | 0.13B | 0.14B | 0.12B | -0.03B | 0.16B | 0.29B | 0.36B | 0.36B | 0.28B | 0.44B | 0.33B | 0.30B |
|
Other Non-Current Assets
|
0.10B | 0.08B | 0.12B | 0.10B | 0.12B | 0.12B | 0.27B | 0.23B | 2.32B | 0.56B | 0.31B | 0.29B | 0.22B | 0.27B | 0.25B |
|
Non-Current Assets
|
1.48B | 2.19B | 2.72B | 2.39B | 2.39B | 2.57B | 7.77B | 4.49B | 4.41B | 4.98B | 5.20B | 5.03B | 4.62B | 0.80B | 5.47B |
|
Accounts Payables
|
0.40B | 0.59B | 0.68B | 0.76B | 0.73B | 1.05B | 1.85B | 2.73B | 2.41B | 2.36B | 2.09B | 2.03B | 2.19B | 2.56B | 2.26B |
|
Notes Payables
|
0.01B | 0.00B | 0.01B | 0.00B | 0.03B | 0.02B | 0.00B | 0.01B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Payables
|
0.41B | 0.59B | 0.69B | 0.76B | 0.75B | 1.07B | 1.86B | 2.73B | 2.46B | 2.36B | 2.09B | 2.03B | 2.19B | 2.56B | 2.26B |
|
Accumulated Expenses
|
0.72B | 0.90B | 0.79B | 0.82B | 0.92B | 0.96B | 2.17B | 2.27B | 1.88B | 2.25B | 2.17B | 2.18B | 2.29B | 2.39B | 2.49B |
|
Other Accumulated Expenses
|
| 0.07B | 0.06B | 0.07B | 0.10B | 0.12B | 0.32B | 0.37B | 0.27B | 0.44B | 0.31B | 0.33B | 0.35B | 0.41B | |
|
Short term Debt
|
0.02B | 0.01B | 0.01B | 0.16B | 0.05B | 0.04B | 0.16B | 0.14B | 0.10B | 0.02B | 0.05B | 0.04B | 0.09B | 0.06B | 0.06B |
|
Current Taxes
|
0.02B | 0.00B | | 0.01B | 0.01B | | | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.02B |
|
Current Deferred Revenue
|
| | | | | | | 0.93B | 0.85B | 1.00B | 1.06B | 1.05B | 1.19B | 1.30B | 1.09B |
|
Curent Deferred Tax Liability
|
| | | | | -0.06B | 0.06B | | | | | | | | |
|
Total Current Liabilities
|
0.15B | 1.85B | 1.81B | 2.08B | 2.05B | 2.46B | 4.84B | 6.13B | 6.46B | 6.09B | 5.52B | 5.40B | 5.85B | 6.37B | 5.93B |
|
Capital Leases
|
| 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | |
|
Non-Current Debt
|
0.14B | 0.91B | 1.14B | 0.91B | 1.09B | 0.94B | 4.45B | 3.48B | 3.22B | 2.04B | 2.16B | 2.16B | 2.11B | 2.45B | 2.65B |
|
Pension
|
| 0.08B | 0.17B | 0.11B | 0.13B | 0.15B | 0.32B | 0.24B | 0.27B | 0.32B | 0.27B | 0.14B | 0.20B | 0.17B | 0.13B |
|
Minority Interest
|
0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.09B | 0.22B | | 0.21B | 0.12B | 0.12B | 0.13B | 0.17B | 0.19B | 0.20B |
|
Liabilities from Discontinued Operations
|
0.05B | | | | | | | 0.02B | 1.16B | 0.42B | 0.09B | 0.05B | 0.05B | 0.04B | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.00B | 0.23B | 0.05B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.22B | 0.23B |
|
Operating Leases
|
| | | | | | | | | 0.75B | 0.68B | 0.60B | 0.55B | 0.51B | 0.65B |
|
Other Non-Current Liabilities
|
0.34B | 0.34B | 0.44B | 0.45B | 0.45B | 0.23B | 0.31B | 0.33B | 0.27B | 0.16B | 0.15B | 0.14B | 0.12B | 0.16B | 0.21B |
|
Total Non-Current Liabilities
|
0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.09B | 0.09B | 0.22B | 0.18B | 0.06B | 0.54B | 0.52B | 0.44B | 0.11B | 0.09B |
|
Total Liabilities
|
0.15B | 3.10B | 3.39B | 3.44B | 3.59B | 0.05B | 10.38B | 10.40B | 10.65B | 9.59B | 8.90B | 8.53B | 8.85B | 9.69B | 9.50B |
|
Total Debt
|
0.16B | 0.93B | 1.16B | 1.07B | 1.14B | 0.98B | 4.60B | 3.63B | 3.32B | 2.06B | 2.21B | 2.20B | 2.20B | 2.51B | 2.71B |
|
Common Equity
|
1.75B | 2.14B | 2.40B | 2.22B | 2.07B | 2.27B | 3.63B | 4.28B | 3.90B | 3.41B | 2.83B | 2.61B | 2.38B | 2.37B | 2.70B |
|
Shareholder's Equity
|
1.75B | 2.14B | 2.40B | 2.22B | 2.07B | 2.27B | 3.63B | 4.28B | 3.90B | 3.41B | 2.83B | 2.61B | 2.38B | 2.37B | 2.70B |
|
Liabilities and Shareholders Equity
|
3.79B | 5.24B | 5.79B | 5.66B | 2.30B | 6.12B | 14.01B | 7.12B | 7.44B | 8.10B | 7.20B | 7.23B | 11.23B | 12.06B | 12.20B |
|
Retained Earnings
|
0.41B | 0.65B | -0.19B | -0.18B | -0.26B | -0.36B | -0.64B | -0.70B | -0.86B | -0.92B | -0.90B | -0.98B | -1.10B | -1.28B | -1.22B |
|
Preferred Shares
|
0.00B | 0.00B | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |