|
Cash & Equivalents
|
0.00B | 0.45B | 0.51B | 0.49B | 0.46B | 0.77B | 0.33B | 0.27B | 0.30B | 0.23B | 0.24B | 0.24B | 0.25B | 0.32B | 0.26B | 0.18B | 0.30B | 0.34B | 0.22B | 0.23B | 0.20B |
|
Short-term Investments
|
| | | | | | 0.02B | 0.04B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.06B | 0.06B | | | | | | |
|
Cash & Current Investments
|
0.00B | 0.45B | 0.51B | 0.49B | 0.46B | 0.77B | 0.34B | 0.31B | 0.36B | 0.30B | 0.31B | 0.33B | 0.33B | 0.38B | 0.31B | 0.18B | 0.30B | 0.34B | 0.22B | 0.23B | 0.20B |
|
Receivables - Net
|
| | 0.55B | | | 0.51B | 0.55B | 0.56B | 0.59B | 0.69B | 0.65B | 0.64B | 0.68B | 0.44B | 0.40B | 0.38B | 0.46B | 0.48B | 0.45B | 0.42B | 0.41B |
|
Receivables
|
| | 0.55B | | | 0.51B | 0.55B | 0.56B | 0.59B | 0.69B | 0.65B | 0.64B | 0.68B | 0.44B | 0.40B | 0.38B | 0.46B | 0.48B | 0.45B | 0.42B | 0.41B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.17B | 0.25B | 0.26B | 0.27B | 0.38B | 0.31B | 0.30B | 0.29B | 0.26B | 0.22B | 0.21B | 0.19B | 0.21B | 0.17B | 0.16B | 0.17B |
|
Current Assets
|
0.00B | 0.00B | 2.23B | 0.00B | 0.00B | 2.91B | 2.73B | 2.44B | 2.51B | 2.82B | 2.58B | 2.49B | 2.55B | 2.78B | 3.62B | 3.44B | 1.20B | 1.27B | 1.06B | 1.01B | 1.01B |
|
Property, Plant & Equipment (Net)
|
| | 0.33B | | | 0.22B | 0.26B | 0.28B | 0.30B | 0.32B | 0.34B | 0.36B | 0.36B | 0.33B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.39B | 0.39B |
|
Long-Term Investments
|
1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 0.01B | 0.06B | 0.06B | 0.08B | 0.06B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | | | | | | |
|
Goodwill
|
| | 2.25B | | 2.25B | 3.36B | 3.63B | 3.62B | 3.62B | 3.68B | 3.68B | 3.68B | 3.68B | 3.21B | 3.21B | 3.21B | 3.21B | 3.21B | 3.21B | 2.23B | 0.89B |
|
Intangibles
|
| | 2.40B | | | 4.08B | 4.32B | 4.32B | 4.32B | 4.34B | 4.34B | 4.34B | 4.34B | 3.14B | 3.83B | 3.00B | 2.92B | 2.85B | 2.78B | 2.71B | 2.64B |
|
Goodwill & Intangibles
|
| | 4.65B | | 2.25B | 7.43B | 7.95B | 7.94B | 7.94B | 8.02B | 8.02B | 8.02B | 8.02B | 6.35B | 7.04B | 6.21B | 6.14B | 6.07B | 6.00B | 4.94B | 3.53B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.09B | 0.09B | 0.10B | 0.04B | 0.05B | 0.05B | 0.24B |
|
Other Non-Current Assets
|
| | 0.41B | | | 0.46B | 0.51B | 0.53B | 0.55B | 0.54B | 0.52B | 0.52B | 0.52B | 1.52B | 2.50B | 2.46B | 0.44B | 0.42B | 0.41B | 0.38B | 0.38B |
|
Non-Current Assets
|
1.04B | 1.04B | 0.46B | 1.04B | 1.04B | 8.04B | 8.49B | 8.44B | 8.40B | 0.41B | 8.34B | 8.28B | 8.20B | 0.44B | 7.10B | 7.03B | 7.07B | 6.93B | 6.85B | 5.76B | 4.53B |
|
Assets
|
1.04B | 1.04B | 6.96B | 1.04B | 1.04B | 10.96B | 11.22B | 10.88B | 10.90B | 11.23B | 10.92B | 10.77B | 10.75B | 10.78B | 10.71B | 10.47B | 8.27B | 8.19B | 7.91B | 6.78B | 5.54B |
|
Accounts Payables
|
| 0.00B | 0.39B | | | 0.35B | 0.32B | 0.35B | 0.40B | 0.51B | 0.39B | 0.39B | 0.43B | 0.33B | 0.28B | 0.25B | 0.33B | 0.35B | 0.30B | 0.28B | 0.25B |
|
Payables
|
| 0.00B | 0.39B | | | 0.35B | 0.32B | 0.35B | 0.40B | 0.51B | 0.39B | 0.39B | 0.43B | 0.33B | 0.28B | 0.25B | 0.33B | 0.35B | 0.30B | 0.28B | 0.25B |
|
Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.32B | | | 0.29B | 0.39B | 0.27B | 0.26B | 0.30B | 0.34B | 0.32B | 0.31B | 0.23B | 0.28B | 0.26B | 0.30B | 0.27B | 0.36B | 0.35B | 0.33B |
|
Short term Debt
|
| | 0.04B | | 0.00B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.33B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Current Leases
|
| | 0.04B | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | | | | | | |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.15B | | | 0.12B | 0.15B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.10B | 0.09B | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.00B | 1.78B | 0.01B | 0.01B | 2.15B | 2.36B | 2.00B | 2.05B | 2.35B | 2.14B | 2.02B | 2.08B | 2.19B | 2.31B | 2.52B | 0.93B | 0.89B | 0.90B | 0.87B | 0.83B |
|
Capital Leases
|
| | 0.06B | | | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | | | | | | |
|
Non-Current Debt
|
| | 4.04B | | | 2.84B | 2.82B | 2.81B | 2.80B | 2.79B | 2.79B | 2.78B | 2.78B | 2.77B | 2.76B | 2.45B | 2.01B | 2.00B | 2.00B | 2.00B | 1.99B |
|
Non-Current Deffered Revenue
|
0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.04B | 0.04B | | | | | | |
|
Preferred Stock Liabilities
|
0.99B | 0.99B | 0.81B | 0.89B | 0.86B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.82B | 0.78B | 0.78B | 0.78B | 0.65B | 0.44B | 0.44B | 0.37B | 0.28B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 1.37B | 1.48B | 1.46B | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.00B | 0.05B | 0.03B | 0.04B | 0.06B | 0.03B | 0.04B | 0.06B | 0.26B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Operating Leases
|
| | 0.15B | | | 0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.06B | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.45B | | | 0.60B | 0.57B | 0.33B | 0.29B | 0.28B | 0.27B | 0.24B | 0.21B | 0.14B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B |
|
Total Non-Current Liabilities
|
| | 5.83B | | | 5.67B | 5.66B | 5.45B | 5.48B | 5.87B | 5.68B | 5.58B | 5.64B | 5.90B | 6.02B | 5.84B | 3.79B | 3.72B | 3.53B | 3.51B | 3.39B |
|
Total Liabilities
|
0.14B | 0.18B | 6.27B | 0.14B | 0.17B | 6.28B | 6.24B | 5.78B | 5.78B | 6.15B | 5.95B | 5.82B | 5.86B | 6.04B | 6.19B | 6.00B | 3.94B | 3.88B | 3.68B | 3.66B | 3.53B |
|
Total Debt
|
| | 4.08B | | 0.00B | 2.88B | 2.86B | 2.84B | 2.83B | 2.82B | 2.82B | 2.81B | 2.80B | 2.79B | 2.79B | 2.78B | 2.03B | 2.02B | 2.02B | 2.02B | 2.01B |
|
Common Equity
|
0.01B | 0.01B | 0.68B | 0.01B | 4.79B | 4.68B | 4.98B | 5.09B | 5.12B | 5.09B | 4.97B | 4.95B | 4.89B | 4.74B | 4.53B | 4.48B | 4.33B | 4.31B | 4.23B | 3.12B | 2.00B |
|
Shareholder's Equity
|
0.01B | 0.01B | 0.68B | 0.01B | 4.79B | 4.68B | 4.98B | 5.09B | 5.12B | 5.09B | 4.97B | 4.95B | 4.89B | 4.74B | 4.53B | 4.48B | 4.33B | 4.31B | 4.23B | 3.12B | 2.00B |
|
Liabilities and Shareholders Equity
|
1.04B | 1.04B | 6.96B | 1.04B | 1.04B | 10.96B | 11.22B | 10.88B | 10.90B | 11.23B | 10.92B | 10.77B | 10.75B | 10.78B | 10.71B | 10.47B | 8.27B | 8.19B | 7.91B | 6.78B | 5.54B |
|
Treasury Shares
|
88.00 | | 0.00B | 89.00 | 0.01B | 0.02B | 0.02B | 0.03B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Retained Earnings
|
-0.03B | -0.08B | -0.13B | -0.04B | -0.06B | -0.17B | -0.11B | 0.06B | -0.09B | -0.16B | -0.23B | -0.29B | -0.34B | -0.50B | -0.62B | -0.59B | -0.67B | -0.66B | -0.69B | -1.76B | -2.83B |