|
Assets
|
5.23B | 8.27B | 8.98B | 12.00B | 13.24B | 20.19B | 22.35B | 25.51B | 30.68B | 30.39B | 26.49B | 22.55B | 21.75B | 25.41B | 23.14B | 22.89B |
|
Cash & Equivalents
|
0.21B | 0.14B | 0.22B | 0.89B | 0.97B | 1.08B | 1.17B | 1.86B | 4.19B | 3.82B | 3.87B | 2.80B | 3.05B | 3.89B | 3.59B | 3.68B |
|
Short-term Investments
|
0.57B | 0.47B | 0.52B | 0.49B | 0.51B | 0.52B | 0.46B | 0.32B | 0.59B | 0.56B | 0.60B | 0.69B | | | | |
|
Cash & Current Investments
|
0.79B | 0.61B | 0.73B | 1.39B | 1.48B | 1.60B | 1.62B | 2.18B | 4.78B | 4.38B | 4.48B | 3.49B | 3.05B | 3.89B | 3.59B | 3.68B |
|
Interest Deposits
|
| | | | | | | | | | | 2.50B | 2.70B | | | |
|
Receivables
|
0.25B | 0.26B | 0.30B | 0.37B | 0.39B | 0.74B | 0.71B | 0.80B | 0.82B | 0.40B | 0.45B | 0.33B | 0.38B | 0.47B | 0.52B | 0.52B |
|
Securities - Tradable
|
0.11B | | | | | | | | | | | | | | | |
|
Securities
|
| | | | | | | | | | | | 0.24B | | | |
|
Loans - Gross
|
0.67B | 5.36B | 5.67B | 7.45B | 8.57B | 11.24B | 13.80B | 16.54B | 18.61B | 17.86B | 19.46B | 16.78B | 17.40B | | | |
|
Loans - Loss Allowance
|
0.05B | 0.52B | 0.47B | 0.48B | 0.50B | 0.57B | 0.74B | 0.95B | 1.12B | 1.04B | 1.17B | 2.01B | 1.83B | 2.46B | 2.33B | 2.24B |
|
Loans - Net
|
0.67B | 4.84B | 5.20B | 6.97B | 8.07B | 10.67B | 13.06B | 15.60B | 17.49B | 16.82B | 18.29B | 14.78B | 15.57B | | | |
|
Loans
|
| | | | 0.06B | | | | | | | | | | | |
|
Inventory
|
| | | | | | 0.23B | 0.27B | 0.23B | 0.25B | 0.22B | 0.16B | | | | |
|
Prepaid Assets
|
0.20B | 0.13B | 0.12B | 0.17B | 0.18B | 0.46B | 0.25B | 0.32B | 0.35B | 0.29B | 0.27B | 0.53B | | | | |
|
Current Deferred Tax Assets
|
0.20B | 0.28B | 0.25B | 0.24B | 0.22B | 0.22B | 0.29B | | | | | | | | | |
|
Current Assets
|
2.36B | 6.13B | 6.61B | 9.13B | 10.40B | 13.81B | 16.25B | 19.59B | 24.71B | 24.71B | 24.11B | 19.63B | | | | |
|
Property, Plant & Equipment (Net)
|
0.17B | 0.17B | 0.20B | 0.25B | 0.30B | 0.56B | 0.58B | 0.59B | 0.61B | 0.29B | 0.28B | 0.21B | 0.21B | 0.20B | 0.17B | 0.14B |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.24B | 0.22B | 0.25B | 0.27B |
|
Goodwill
|
1.17B | 1.22B | 1.45B | 1.75B | 1.74B | 3.87B | 3.81B | 3.80B | 0.99B | 0.95B | 0.95B | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B |
|
Intangibles
|
0.32B | 0.31B | 0.78B | 1.00B | 0.98B | 2.15B | 1.97B | 1.84B | 1.83B | 0.71B | 0.60B | 0.59B | | | | |
|
Goodwill & Intangibles
|
1.48B | 1.54B | 2.23B | 2.75B | 2.71B | 6.01B | 5.79B | 5.64B | 2.82B | 1.67B | 1.56B | 0.71B | 0.69B | 0.80B | 0.76B | 0.75B |
|
Long-Term Deferred Tax
|
| 0.05B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.04B | 0.05B | 0.29B | 0.30B | | | |
|
Other Non-Current Assets
|
0.23B | 0.20B | 0.16B | 0.19B | 0.31B | -0.08B | 0.50B | 0.06B | 0.66B | 3.54B | 0.68B | 2.46B | 1.99B | 1.40B | 1.36B | 1.40B |
|
Non-Current Assets
|
0.23B | 2.14B | 2.37B | 2.87B | 2.84B | 6.45B | 6.10B | 5.92B | 5.98B | 5.68B | 2.38B | 2.91B | | | | |
|
Total Liabilities
|
4.95B | 8.25B | 8.80B | 11.47B | 12.39B | 17.63B | 20.17B | 23.86B | 28.83B | 28.06B | 24.91B | 21.02B | 19.66B | 23.14B | 20.22B | 19.84B |
|
Accounts Payables
|
0.10B | 0.12B | 0.15B | 0.22B | 0.21B | 0.46B | 0.44B | 0.57B | 0.65B | 0.49B | 0.30B | 9.79B | 11.03B | 13.83B | 13.62B | 13.08B |
|
Payables
|
0.10B | 0.12B | 0.15B | 0.22B | 0.21B | 0.46B | 0.44B | 0.57B | 0.65B | 0.49B | 0.30B | 9.79B | 11.03B | 13.83B | 13.62B | 13.08B |
|
Accumulated Expenses
|
0.13B | 0.17B | 0.21B | 0.27B | 0.26B | 0.46B | 0.57B | 0.35B | 0.44B | 0.32B | 0.33B | 0.38B | 0.31B | | | |
|
Other Accumulated Expenses
|
0.09B | 0.09B | 0.11B | 0.12B | 0.14B | 0.31B | 0.29B | 0.40B | 0.37B | 0.29B | 0.34B | 0.22B | | | | |
|
Short term Debt
|
0.05B | 0.26B | 0.02B | 0.80B | 0.36B | 0.21B | 0.37B | 0.81B | 0.13B | 0.14B | 0.10B | 5.71B | 5.45B | 6.12B | 3.90B | 4.56B |
|
Current Leases
|
0.06B | | | | | | | | | | 0.02B | 0.02B | | | | |
|
Current Taxes
|
| 0.02B | 0.03B | 0.05B | 0.02B | 0.03B | 0.10B | 0.03B | 0.06B | 0.02B | 0.02B | 0.06B | | | | |
|
Current Deferred Revenue
|
-0.01B | 1.22B | 1.04B | 1.25B | 1.14B | 1.01B | 0.84B | 0.93B | 0.97B | 0.88B | 0.81B | 1.00B | | | | |
|
Curent Deferred Tax Liability
|
| | | | | 0.00B | 0.00B | | | | | | | | | |
|
Total Current Liabilities
|
2.13B | 3.86B | 3.86B | 5.03B | 4.51B | 6.31B | 6.40B | 9.23B | 10.15B | 11.48B | 11.87B | 10.42B | | | | |
|
Capital Leases
|
-0.02B | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.73B | 1.61B | 2.16B | 2.05B | 2.44B | 4.00B | 4.65B | 4.79B | 5.95B | 5.43B | 2.75B | 2.81B | 1.99B | 1.89B | 1.39B | 1.00B |
|
Non-Current Deffered Revenue
|
0.98B | 0.18B | 0.19B | 0.19B | 0.17B | 0.17B | 0.15B | 0.14B | 0.12B | 0.11B | 0.11B | 0.11B | | | | |
|
Minority Interest
|
| | | | | 0.24B | 0.17B | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.03B | | | | | | | | | 0.22B | | 1.36B | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.29B | 0.28B | | | | |
|
Non-Current Deferred Tax Liability
|
0.14B | 0.08B | 0.15B | 0.28B | 0.28B | 0.69B | 0.63B | 0.33B | 0.21B | 0.26B | 0.08B | | | | | |
|
Other Non-Current Liabilities
|
0.10B | 0.18B | 0.17B | 0.12B | 0.15B | 0.33B | 0.28B | 0.33B | 0.37B | 0.39B | 0.34B | 1.36B | 1.19B | 1.31B | 1.31B | 1.20B |
|
Total Non-Current Liabilities
|
4.85B | 8.07B | 8.64B | 11.35B | 12.23B | 17.31B | 19.89B | 23.53B | 28.46B | 27.66B | 24.57B | 19.67B | 18.47B | 21.83B | 18.91B | 18.64B |
|
Total Debt
|
1.78B | 1.87B | 2.18B | 2.85B | 2.80B | 4.21B | 5.02B | 5.60B | 6.08B | 5.57B | 2.85B | 8.52B | 7.44B | 8.01B | 5.29B | 5.56B |
|
Common Equity
|
0.27B | 0.02B | 0.18B | 0.53B | 0.86B | 2.40B | 2.01B | 1.66B | 1.86B | 2.33B | 1.59B | 1.52B | 2.09B | 2.27B | 2.92B | 3.05B |
|
Shareholder's Equity
|
0.27B | 0.02B | 0.18B | 0.53B | 0.86B | 2.40B | 2.01B | 1.66B | 1.86B | 2.33B | 1.59B | 1.52B | 2.09B | 2.27B | 2.92B | 3.05B |
|
Liabilities and Shareholders Equity
|
5.23B | 8.27B | 8.98B | 12.00B | 13.24B | 20.19B | 22.35B | 25.51B | 30.68B | 30.39B | 26.49B | 22.55B | 21.75B | 25.41B | 23.14B | 22.89B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
1.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.08B | -0.14B | -0.15B | -0.14B | -0.14B | 5.16B | 4.83B | -0.09B | 0.09B | 0.77B | 1.00B |
|
Shares Outstanding
|
0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.05B | | | |