|
Cash & Equivalents
|
| 0.18B | 0.16B | 0.17B | 0.19B | 0.35B | 0.42B | 0.37B | 0.29B | 0.17B | 0.22B | 1.43B | 0.30B | 0.28B | 0.24B | 0.27B | 0.37B | 0.29B | 0.24B | 0.24B | 0.26B | 0.23B | 0.27B | 0.29B | 0.26B | 0.32B | 0.45B | 0.25B |
|
Cash & Current Investments
|
| 0.18B | 0.16B | 0.17B | 0.19B | 0.35B | 0.42B | 0.37B | 0.29B | 0.17B | 0.22B | 1.43B | 0.30B | 0.28B | 0.24B | 0.27B | 0.37B | 0.29B | 0.24B | 0.24B | 0.26B | 0.23B | 0.27B | 0.29B | 0.26B | 0.32B | 0.45B | 0.25B |
|
Receivables - Net
|
| 0.93B | 1.00B | 0.98B | 0.99B | 1.04B | 0.98B | 1.04B | 1.11B | 1.20B | 1.27B | 1.18B | 1.22B | 1.35B | 1.27B | 1.23B | 1.22B | 1.28B | 1.22B | 1.15B | 1.15B | 1.13B | 1.13B | 1.09B | 1.03B | 1.10B | 1.15B | 1.08B |
|
Receivables
|
| 0.93B | 1.00B | 0.98B | 0.99B | 1.04B | 0.98B | 1.04B | 1.11B | 1.20B | 1.27B | 1.18B | 1.22B | 1.35B | 1.27B | 1.23B | 1.22B | 1.28B | 1.22B | 1.15B | 1.15B | 1.13B | 1.13B | 1.09B | 1.03B | 1.10B | 1.15B | 1.08B |
|
Inventory
|
-0.01B | 0.67B | 0.73B | 0.71B | 0.71B | 0.69B | 0.74B | 0.73B | 0.74B | 0.78B | 0.84B | 0.84B | 0.87B | 0.90B | 0.92B | 0.91B | 0.91B | 0.90B | 0.89B | 0.85B | 0.83B | 0.81B | 0.80B | 0.78B | 0.73B | 0.75B | 0.78B | 0.80B |
|
Prepaid Assets
|
0.01B | 0.11B | 0.14B | 0.15B | 0.13B | 0.12B | 0.16B | 0.16B | 0.09B | 0.08B | 0.09B | 0.11B | 0.08B | 0.08B | 0.14B | 0.16B | 0.15B | 0.15B | 0.16B | 0.15B | 0.14B | 0.15B | 0.13B | 0.14B | 0.12B | 0.12B | 0.14B | 0.13B |
|
Current Assets
|
| 1.90B | 2.03B | 2.02B | 2.02B | 2.20B | 2.29B | 2.30B | 2.23B | 2.23B | 2.42B | 3.56B | 2.48B | 2.61B | 2.57B | 2.56B | 2.66B | 2.63B | 2.50B | 2.38B | 2.38B | 2.32B | 2.33B | 2.50B | 2.15B | 2.28B | 2.51B | 2.26B |
|
Property, Plant & Equipment (Net)
|
| 0.60B | 0.58B | 0.56B | 0.56B | 0.56B | 0.55B | 0.55B | 0.55B | 0.54B | 0.65B | 0.68B | 0.71B | 0.70B | 0.70B | 0.70B | 0.73B | 0.74B | 0.70B | 0.70B | 0.74B | 0.74B | 0.75B | 0.72B | 0.71B | 0.74B | 0.76B | 0.76B |
|
Long-Term Investments
|
| 2.46B | | | 2.67B | | | | 4.20B | | | | 4.20B | | | | 4.86B | | | | | | | | | | | |
|
Goodwill
|
2.85B | 2.78B | 2.78B | 2.74B | 2.77B | 2.74B | 2.76B | 2.81B | 2.86B | 2.82B | 3.56B | 3.51B | 5.34B | 5.27B | 5.63B | 5.51B | 5.65B | 5.68B | 5.69B | 5.64B | 5.72B | 5.67B | 5.66B | 5.67B | 5.54B | 5.61B | 5.76B | 4.98B |
|
Intangibles
|
| 4.57B | 4.04B | 3.92B | 4.22B | 4.10B | 4.06B | 4.04B | 4.05B | 3.93B | 4.37B | 4.21B | 5.14B | 5.01B | 4.28B | 4.10B | 4.13B | 4.08B | 3.90B | 3.79B | 3.78B | 3.66B | 3.58B | 3.52B | 3.36B | 3.33B | 3.35B | 3.27B |
|
Goodwill & Intangibles
|
2.85B | 7.35B | 6.82B | 6.65B | 6.99B | 6.83B | 6.82B | 6.85B | 6.91B | 6.75B | 7.93B | 7.71B | 10.48B | 10.28B | 9.91B | 9.61B | 9.79B | 9.76B | 9.59B | 9.43B | 9.49B | 9.33B | 9.24B | 9.19B | 8.90B | 8.94B | 9.11B | 8.25B |
|
Other Non-Current Assets
|
| 0.06B | 0.23B | 0.20B | 0.21B | 0.20B | 0.20B | 0.24B | 0.22B | 0.22B | 0.24B | 0.24B | 0.23B | 0.25B | 0.25B | 0.24B | 0.29B | 0.27B | 0.28B | 0.29B | 0.36B | 0.37B | 0.37B | 0.42B | 0.36B | 0.37B | 0.39B | 0.41B |
|
Non-Current Assets
|
| 0.56B | 7.99B | 7.74B | 0.65B | 7.59B | 7.57B | 7.64B | 1.97B | 7.51B | 8.83B | 8.63B | 2.38B | 11.23B | 10.86B | 10.55B | 2.59B | 10.77B | 10.56B | 10.41B | 10.59B | 10.44B | 10.36B | 10.34B | 9.97B | 10.04B | 10.26B | 9.42B |
|
Assets
|
| 2.46B | 10.02B | 9.76B | 2.67B | 9.79B | 9.87B | 9.94B | 4.20B | 9.74B | 11.25B | 12.20B | 4.86B | 13.84B | 13.43B | 13.11B | 5.25B | 13.40B | 13.06B | 12.80B | 12.97B | 12.76B | 12.69B | 12.84B | 12.11B | 12.33B | 12.78B | 11.68B |
|
Accounts Payables
|
| 0.56B | 0.58B | 0.56B | 0.56B | 0.61B | 0.58B | 0.63B | 0.68B | 0.71B | 0.76B | 0.70B | 0.76B | 0.82B | 0.80B | 0.77B | 0.76B | 0.77B | 0.69B | 0.66B | 0.63B | 0.57B | 0.66B | 0.67B | 0.66B | 0.68B | 0.71B | 0.69B |
|
Payables
|
| 0.56B | 0.58B | 0.56B | 0.56B | 0.61B | 0.58B | 0.63B | 0.68B | 0.71B | 0.76B | 0.70B | 0.76B | 0.82B | 0.80B | 0.77B | 0.76B | 0.77B | 0.69B | 0.66B | 0.63B | 0.57B | 0.66B | 0.67B | 0.66B | 0.68B | 0.71B | 0.69B |
|
Accumulated Expenses
|
| 0.14B | 0.11B | 0.14B | 0.11B | 0.14B | 0.12B | 0.13B | 0.18B | 0.14B | 0.15B | 0.18B | 0.20B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.18B | 0.17B | 0.14B | 0.17B | 0.18B |
|
Other Accumulated Expenses
|
| 0.17B | 0.23B | 0.23B | 0.23B | 0.25B | 0.27B | 0.30B | 0.31B | 0.34B | 0.39B | 0.38B | 0.40B | 0.41B | 0.36B | 0.34B | 0.36B | 0.41B | 0.38B | 0.34B | 0.41B | 0.40B | 0.35B | 0.40B | 0.31B | 0.35B | 0.39B | 0.39B |
|
Short term Debt
|
| 0.14B | 0.20B | 0.04B | 0.09B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.25B | 0.28B | 0.36B | 0.33B | 0.31B | 0.34B | 0.26B | 0.30B | 0.26B | 0.23B | 0.82B | 0.83B | 1.25B | 0.22B |
|
Total Current Liabilities
|
| 1.10B | 1.19B | 1.08B | 1.07B | 1.13B | 1.05B | 1.14B | 1.24B | 1.24B | 1.38B | 1.32B | 1.45B | 1.45B | 1.57B | 1.55B | 1.66B | 1.67B | 1.55B | 1.49B | 1.48B | 1.44B | 1.46B | 1.63B | 2.01B | 2.03B | 2.58B | 1.52B |
|
Non-Current Debt
|
| 6.78B | 5.13B | 5.09B | 5.02B | 5.04B | 5.06B | 5.06B | 4.87B | 4.61B | 5.61B | 5.55B | 6.98B | 6.82B | 6.29B | 5.91B | 5.92B | 5.74B | 5.57B | 5.29B | 5.28B | 5.02B | 4.86B | 4.69B | 3.23B | 3.28B | 2.99B | 3.64B |
|
Preferred Stock Liabilities
|
2.03B | 3.86B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | |
|
Non-Current Deferred Tax Liability
|
0.00B | 0.91B | 0.87B | 0.83B | 0.98B | 0.77B | 0.79B | 0.76B | 0.94B | 0.71B | 0.86B | 0.82B | 1.09B | 0.85B | 0.75B | 0.73B | 0.91B | 0.70B | 0.66B | 0.65B | 0.83B | 0.60B | 0.58B | 0.55B | 0.56B | 0.55B | 0.54B | 0.55B |
|
Other Non-Current Liabilities
|
| 0.32B | 0.42B | 0.41B | 0.43B | 0.41B | 0.42B | 0.43B | 0.40B | 0.37B | 0.41B | 0.40B | 0.36B | 0.36B | 0.35B | 0.33B | 0.30B | 0.30B | 0.27B | 0.27B | 0.35B | 0.36B | 0.36B | 0.42B | 0.36B | 0.36B | 0.39B | 0.40B |
|
Total Non-Current Liabilities
|
| 8.79B | 7.18B | 7.00B | 6.88B | 6.93B | 6.91B | 6.95B | 6.83B | 6.56B | 7.85B | 7.69B | 9.34B | 9.12B | 8.61B | 8.19B | 8.31B | 8.10B | 7.78B | 7.43B | 7.37B | 7.07B | 6.90B | 6.87B | 5.80B | 5.86B | 6.10B | 5.70B |
|
Total Liabilities
|
| 9.10B | 7.61B | 7.41B | 7.31B | 7.35B | 7.33B | 7.39B | 7.23B | 6.93B | 8.26B | 8.09B | 9.70B | 9.48B | 8.96B | 8.52B | 8.61B | 8.40B | 8.05B | 7.70B | 7.72B | 7.43B | 7.26B | 7.29B | 6.16B | 6.23B | 6.49B | 6.11B |
|
Total Debt
|
| 6.92B | 5.32B | 5.13B | 5.12B | 5.05B | 5.08B | 5.07B | 4.89B | 4.63B | 5.65B | 5.59B | 7.02B | 6.86B | 6.54B | 6.19B | 6.29B | 6.06B | 5.88B | 5.63B | 5.54B | 5.32B | 5.12B | 4.92B | 4.06B | 4.11B | 4.24B | 3.86B |
|
Common Equity
|
-2.62B | -3.05B | 2.41B | 2.36B | 2.46B | 2.44B | 2.54B | 2.55B | 2.67B | 2.81B | 2.99B | 4.10B | 4.20B | 4.36B | 4.47B | 4.59B | 4.86B | 4.99B | 5.01B | 5.10B | 5.25B | 5.34B | 5.43B | 5.55B | 5.96B | 6.10B | 6.29B | 5.57B |
|
Shareholder's Equity
|
-2.62B | -3.05B | 2.41B | 2.36B | 2.46B | 2.44B | 2.54B | 2.55B | 2.67B | 2.81B | 2.99B | 4.10B | 4.20B | 4.36B | 4.47B | 4.59B | 4.86B | 4.99B | 5.01B | 5.10B | 5.25B | 5.34B | 5.43B | 5.55B | 5.96B | 6.10B | 6.29B | 5.57B |
|
Liabilities and Shareholders Equity
|
| 2.46B | 10.02B | 9.76B | 2.67B | 9.79B | 9.87B | 9.94B | 4.20B | 9.74B | 11.25B | 12.20B | 4.86B | 13.84B | 13.43B | 13.11B | 5.25B | 13.40B | 13.06B | 12.80B | 12.97B | 12.76B | 12.69B | 12.84B | 12.11B | 12.33B | 12.78B | 11.68B |
|
Retained Earnings
|
0.03B | -0.07B | -0.30B | -0.27B | -0.09B | -0.16B | -0.11B | -0.14B | 0.02B | 0.08B | 0.23B | 0.39B | -0.04B | 0.67B | 0.86B | 1.03B | -0.10B | 1.29B | 1.28B | 1.39B | 1.49B | 1.55B | 1.64B | 1.70B | 2.20B | 2.27B | 2.33B | 1.62B |
|
Preferred Shares
|
| 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |