|
Cash & Equivalents
|
0.10B | | | | 0.20B | 0.14B | 0.16B | 0.25B | 0.19B | 0.12B | 0.03B | 0.41B | 0.47B | 0.19B | 0.51B | 0.27B | 0.45B | 0.31B | 0.16B | 0.24B | 0.54B | 0.35B | 0.47B | 0.24B | 0.67B | 0.27B | 1.22B | 0.38B | 0.43B |
|
Short-term Investments
|
0.03B | | 0.04B | -0.13B | 0.23B | -0.15B | -0.26B | -0.31B | -0.24B | 0.03B | -0.10B | -0.24B | | 0.11B | 0.06B | 0.08B | 0.06B | 0.05B | | 0.24B | 0.04B | 0.02B | 0.12B | 0.09B | 0.26B | 0.23B | 0.23B | -0.19B | 0.10B |
|
Cash & Current Investments
|
0.13B | | 0.04B | -0.13B | 0.43B | -0.01B | -0.10B | -0.06B | -0.04B | 0.15B | -0.07B | 0.17B | 0.47B | 0.30B | 0.57B | 0.34B | 0.50B | 0.36B | 0.16B | 0.49B | 0.58B | 0.38B | 0.58B | 0.34B | 0.93B | 0.51B | 1.44B | 0.19B | 0.53B |
|
Receivables - Net
|
0.34B | | | | 0.39B | 0.35B | 0.35B | 0.34B | 0.39B | 0.41B | 0.53B | 0.52B | 0.45B | 0.51B | 0.48B | 0.48B | 0.50B | 0.52B | 0.55B | 1.27B | 0.94B | 0.89B | 0.87B | 0.86B | 0.79B | 0.85B | 0.88B | 1.10B | |
|
Receivables - Other
|
| | | | | | | | | | | 0.58B | 1.09B | 0.52B | 0.56B | 0.53B | 0.57B | 0.76B | 0.82B | 1.29B | 1.29B | 1.83B | 1.68B | 1.77B | 1.28B | 1.71B | 1.47B | 1.43B | 1.57B |
|
Receivables
|
0.34B | | | | 0.39B | 0.35B | 0.35B | 0.34B | 0.39B | 0.41B | 0.53B | 1.11B | 1.54B | 1.03B | 1.04B | 1.01B | 1.06B | 1.28B | 1.37B | 2.57B | 2.23B | 2.71B | 2.56B | 2.62B | 2.06B | 2.56B | 2.34B | 2.52B | |
|
Current Assets
|
0.44B | 0.24B | -0.28B | 0.30B | 0.59B | 0.49B | 0.51B | 0.59B | 9.80B | 0.54B | 0.90B | 1.51B | 0.92B | 2.25B | 1.61B | 1.35B | 1.00B | 1.64B | 1.73B | 2.91B | 2.80B | 3.11B | 3.07B | 2.90B | 4.76B | 2.87B | 3.62B | 2.96B | 25.93B |
|
Property, Plant & Equipment (Net)
|
3.68B | | | | 4.50B | 4.29B | 4.31B | 4.56B | 5.11B | 5.21B | 4.63B | 4.58B | 4.80B | 4.74B | 4.47B | 4.18B | 4.72B | 4.91B | 5.15B | 13.78B | 14.15B | 14.03B | 14.00B | 14.64B | 12.57B | 12.72B | 13.22B | 13.99B | 14.20B |
|
Long-Term Investments
|
| | | | 0.03B | 4.45B | 0.06B | 4.70B | 0.03B | 4.97B | 0.02B | 4.94B | | -0.46B | -0.46B | -0.46B | 0.43B | 0.41B | | 5.05B | 0.07B | 5.38B | 5.63B | 5.64B | 5.67B | 0.60B | 0.61B | 0.31B | 0.29B |
|
Goodwill
|
0.69B | | | | 0.67B | 0.53B | 0.50B | 0.49B | 0.53B | 0.48B | 0.54B | 0.50B | 0.49B | 0.57B | 0.52B | 0.50B | 236.66B | 0.54B | 236.66B | 1.74B | 1.73B | 1.71B | 1.66B | 1.67B | 1.61B | 1.64B | 1.67B | 1.70B | 1.68B |
|
Intangibles
|
4.63B | | | | 4.48B | 3.03B | 2.85B | 2.74B | 3.53B | 2.66B | 3.00B | 2.73B | 3.33B | 3.14B | 2.85B | 2.75B | 3.63B | 2.90B | 3.04B | -3.09B | 3.70B | 3.58B | 3.26B | 3.31B | 2.89B | 3.05B | 3.15B | 3.20B | -0.10B |
|
Goodwill & Intangibles
|
5.32B | | | | 5.15B | 3.56B | 3.35B | 3.23B | 4.05B | 3.15B | 3.54B | 3.23B | 3.82B | 3.71B | 3.36B | 3.24B | 240.29B | 3.44B | 239.71B | -1.35B | 5.42B | 5.29B | 4.92B | 4.98B | 4.50B | 4.69B | 4.82B | 4.91B | 1.58B |
|
Long-Term Deferred Tax
|
0.04B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | |
|
Other Non-Current Assets
|
0.09B | | | | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 138.51B | 0.02B | 195.76B | 1.39B | 1.42B | 1.36B | 1.49B | 1.48B | 1.96B | 1.52B | 1.53B | 1.72B | 2.35B |
|
Non-Current Assets
|
8.80B | -0.24B | 0.28B | -0.30B | -0.33B | -0.38B | -0.27B | -0.33B | -0.46B | -0.32B | -0.40B | 0.58B | -0.68B | -0.59B | -0.72B | -0.76B | -0.66B | -0.49B | -0.51B | -0.62B | -0.71B | -1.48B | -0.86B | -0.86B | -1.16B | -0.80B | -0.96B | -2.04B | -1.90B |
|
Assets
|
9.24B | | | | 9.85B | 8.53B | 8.35B | 8.56B | 9.34B | 9.06B | 13.48B | 9.44B | 10.09B | 11.36B | 10.03B | 9.24B | 12.11B | 10.46B | 11.71B | 23.61B | 23.91B | 23.90B | 23.66B | 24.13B | 23.59B | 22.57B | 23.91B | 23.99B | 24.02B |
|
Accounts Payables
|
0.35B | | | | 0.49B | 0.40B | 0.42B | 0.48B | 0.51B | 0.43B | 0.50B | 0.55B | 0.60B | 0.60B | 0.64B | 0.63B | 0.78B | 0.63B | 0.76B | 1.30B | 1.10B | 0.89B | 0.96B | 1.18B | 0.99B | 0.96B | 1.20B | 1.13B | 1.21B |
|
Dividends payables
|
| | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.35B | | | | 0.49B | 0.40B | 0.42B | 0.48B | 0.51B | 0.43B | 0.52B | 0.55B | 0.60B | 0.60B | 0.64B | 0.63B | 0.78B | 0.63B | 0.76B | 1.30B | 1.10B | 0.89B | 0.96B | 1.18B | 0.99B | 0.96B | 1.20B | 1.13B | 1.21B |
|
Short term Debt
|
| | | | 0.01B | | | | 0.02B | | | | 0.99B | | | | 0.07B | | | | 0.06B | | | | 0.03B | | | | 0.02B |
|
Current Leases
|
-0.13B | -0.04B | -0.09B | -0.13B | -0.25B | -0.04B | -0.08B | -0.12B | -0.24B | -0.05B | -0.10B | -0.16B | -0.37B | -0.09B | -0.20B | -0.25B | -0.34B | -0.08B | -0.17B | -0.26B | -0.58B | -0.10B | -0.20B | -0.28B | -0.59B | -0.12B | -0.21B | -0.30B | -0.74B |
|
Total Current Liabilities
|
0.35B | | | | 0.49B | 2.07B | 2.28B | 2.64B | 0.54B | 2.86B | 3.99B | 5.34B | 1.59B | 6.69B | 6.31B | 5.64B | 1.18B | 5.03B | 5.14B | 6.59B | 6.36B | 6.12B | 5.50B | 6.74B | 7.65B | 5.95B | 7.31B | 7.15B | |
|
Non-Current Debt
|
0.98B | | | | 1.00B | 1.00B | 1.01B | 1.02B | 1.01B | 1.02B | 0.98B | 0.99B | 0.99B | 1.08B | | 0.03B | | 0.06B | 0.07B | 0.07B | 0.01B | 0.06B | 0.05B | 0.03B | 0.03B | 0.05B | 0.02B | 0.03B | |
|
Convertible Debt
|
3.25B | | | | 3.53B | 3.17B | 3.11B | 3.20B | 3.48B | 3.42B | 3.73B | 3.58B | 3.56B | 4.33B | 3.16B | 3.24B | 4.58B | 4.39B | 4.81B | 10.71B | 12.03B | 12.47B | 12.62B | 12.54B | 12.18B | 11.55B | 12.05B | 12.30B | 13.17B |
|
Minority Interest
|
| 0.09B | 0.19B | 0.28B | 0.37B | 0.08B | 1.09B | 1.07B | 0.32B | 1.02B | 0.83B | 0.29B | 0.40B | 0.16B | 0.89B | 0.64B | 0.53B | 0.11B | 0.23B | 4.29B | 0.49B | 0.17B | 3.38B | 3.24B | 0.68B | 0.37B | 0.54B | 0.78B | 3.30B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 0.52B | | | 1.29B |
|
Non-Current Deferred Tax Liability
|
1.33B | | | | 1.47B | 1.29B | 1.27B | 1.29B | 1.44B | 1.40B | 1.68B | 1.61B | 1.64B | 1.78B | 1.52B | 1.44B | 1.54B | 1.57B | 1.64B | 2.01B | 2.13B | 2.10B | 2.03B | 2.10B | 2.21B | 2.05B | 2.15B | 2.17B | 2.39B |
|
Other Non-Current Liabilities
|
0.10B | | 0.21B | | 0.09B | 0.09B | 0.16B | 0.09B | 0.10B | 0.12B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.11B | 0.32B | 0.33B | 0.30B | 0.28B | 0.27B | 0.22B | 0.20B | 0.18B | 0.17B | |
|
Total Non-Current Liabilities
|
5.64B | | -0.21B | | 6.08B | 8.58B | 8.71B | 9.28B | 6.01B | 9.85B | 10.22B | 10.52B | 5.31B | 12.80B | 10.99B | 10.35B | 5.90B | 10.98B | 11.62B | 19.32B | 13.48B | 20.69B | 20.15B | 21.38B | 13.72B | 19.55B | 21.52B | 21.62B | |
|
Total Liabilities
|
5.99B | | | | 6.58B | 8.67B | 8.87B | 9.37B | 6.55B | 9.97B | 10.32B | 10.63B | 6.91B | 12.93B | 11.11B | 10.47B | 7.07B | 11.11B | 11.74B | 19.64B | 19.84B | 20.99B | 20.43B | 21.65B | 21.36B | 19.75B | 21.70B | 21.80B | 22.02B |
|
Total Debt
|
0.98B | | | | 1.01B | 1.00B | 1.01B | 1.02B | 1.03B | 1.02B | 0.98B | 0.99B | 1.99B | 1.08B | | 0.03B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.03B | 0.07B | 0.05B | 0.02B | 0.03B | 0.02B |
|
Common Equity
|
1.46B | | | | 1.65B | -0.14B | -0.52B | -0.81B | 1.65B | -0.91B | -1.15B | -1.19B | -2.13B | -1.56B | -1.08B | -1.23B | -1.12B | -0.65B | -0.76B | 3.97B | -0.40B | 2.92B | 3.23B | 2.48B | 2.22B | 2.82B | 2.21B | 2.20B | 2.00B |
|
Shareholder's Equity
|
1.46B | | | | 1.65B | | -1.61B | | 1.65B | | -1.98B | | -2.13B | | | | -1.12B | | | | -0.40B | | | | 29.85B | | | | 35.54B |
|
Liabilities and Shareholders Equity
|
9.24B | | | | 9.85B | 8.53B | 8.35B | 8.56B | 9.34B | 9.06B | 13.48B | 9.44B | 10.09B | 11.36B | 10.03B | 9.24B | 12.11B | 10.46B | 11.71B | 23.61B | 23.91B | 23.90B | 23.66B | 24.13B | 23.59B | 22.57B | 23.91B | 23.99B | 24.02B |
|
Preferred Shares
|
| | | | 0.94B | 0.94B | 0.94B | 1.13B | 1.13B | 1.32B | 1.32B | 1.14B | 1.14B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.82B | 0.82B | 0.73B |