|
Cash & Equivalents
|
0.07B | 0.08B | 0.03B | 0.07B | 0.06B | 0.10B | 0.09B | 0.22B | 0.22B | 0.40B | 0.24B | 0.38B | 0.35B | 0.40B | 0.28B | 0.31B |
|
Short-term Investments
|
0.11B | 0.08B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.29B | 0.03B | 0.07B | 0.17B | 0.18B | 0.05B | 0.04B | 0.04B |
|
Cash & Current Investments
|
0.18B | 0.16B | 0.08B | 0.11B | 0.10B | 0.14B | 0.12B | 0.25B | 0.51B | 0.43B | 0.31B | 0.55B | 0.53B | 0.45B | 0.32B | 0.35B |
|
Receivables - Net
|
0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.11B | 0.05B | 0.06B | 0.05B | 0.05B |
|
Receivables - Other
|
| 0.00B | | | | | | | | | | | | | | |
|
Receivables
|
0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.11B | 0.05B | 0.06B | 0.05B | 0.05B |
|
Current Deferred Tax Assets
|
0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.08B | | | | | | | | | | |
|
Prepaid Assets
|
0.07B | 0.06B | 0.09B | 0.08B | 0.08B | 0.24B | 0.05B | 0.13B | 0.11B | 0.11B | 0.08B | 0.07B | 0.09B | 0.11B | 0.08B | 0.09B |
|
Current Assets
|
0.28B | 0.33B | 0.28B | 0.31B | 0.29B | 0.53B | 0.50B | 0.62B | 0.90B | 0.77B | 0.60B | 0.77B | 0.70B | 0.64B | 0.48B | 0.51B |
|
Property, Plant & Equipment (Net)
|
3.86B | 3.74B | 3.69B | 3.88B | 3.90B | 8.39B | 8.03B | 7.38B | 5.85B | 5.28B | 5.11B | 5.07B | 4.90B | 4.54B | 4.33B | 4.59B |
|
Long-Term Investments
|
0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.31B | 0.37B | 0.17B | 0.13B | 0.03B | 0.02B | 0.00B | 0.07B | 0.06B | 0.00B | |
|
Goodwill
|
0.11B | 0.33B | 0.11B | 0.11B | | | -0.01B | -0.03B | 0.51B | 0.15B | 0.15B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Intangibles
|
0.20B | 0.17B | 0.15B | 0.16B | 0.16B | 0.15B | 0.13B | 0.08B | 0.07B | 0.05B | 0.04B | | | | | |
|
Goodwill & Intangibles
|
0.31B | 0.50B | 0.26B | 0.27B | 0.16B | 0.15B | 0.12B | 0.05B | 0.57B | 0.21B | 0.19B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Long-Term Deferred Tax
|
| | | -0.10B | -0.08B | | | | | | | | 0.00B | 0.00B | | |
|
Other Non-Current Assets
|
0.10B | 0.10B | 0.11B | 0.15B | 0.18B | 0.24B | 0.26B | 0.23B | 0.20B | 0.16B | 0.12B | 0.08B | 0.09B | 0.08B | 0.07B | 0.04B |
|
Non-Current Assets
|
4.37B | 4.20B | 4.19B | 4.40B | 4.44B | 9.89B | 9.55B | 8.60B | 6.77B | 5.69B | 6.60B | 6.13B | 5.71B | 5.30B | 5.10B | 5.82B |
|
Assets
|
4.65B | 4.53B | 4.47B | 4.71B | 4.74B | 10.42B | 10.05B | 9.22B | 7.68B | 6.47B | 7.19B | 6.90B | 6.41B | 5.94B | 5.57B | 6.34B |
|
Accounts Payables
|
0.05B | 0.04B | 0.05B | 0.04B | | | 0.13B | 0.08B | 0.09B | 0.10B | 0.10B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Payables
|
0.05B | 0.04B | 0.05B | 0.04B | | | 0.13B | 0.08B | 0.09B | 0.10B | 0.10B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Accumulated Expenses
|
0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.42B | 0.37B | 0.33B | 0.33B | 0.30B | 0.27B | 0.29B | 0.25B | 0.24B | 0.24B | 0.26B |
|
Other Accumulated Expenses
|
| 0.03B | 0.04B | 0.04B | 0.03B | 0.12B | 0.09B | 0.07B | | | | | | | | |
|
Short term Debt
|
0.17B | 0.07B | 0.05B | 0.51B | 0.17B | 0.27B | 0.17B | 0.15B | 0.50B | 0.29B | 0.34B | 0.07B | 0.06B | 0.07B | 0.04B | 0.04B |
|
Current Leases
|
0.00B | | | | 0.03B | 0.11B | 0.06B | 0.07B | 0.11B | 0.02B | 0.19B | 0.15B | 0.15B | 0.18B | 0.19B | 0.11B |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Current Deferred Revenue
|
0.29B | 0.32B | 0.33B | 0.37B | 0.39B | 0.10B | 0.10B | 0.11B | 0.07B | 0.06B | -0.03B | | | | | |
|
Total Current Liabilities
|
0.70B | 0.61B | 0.62B | 1.13B | 0.87B | 0.87B | 0.84B | 0.73B | 1.10B | 0.77B | 1.05B | 0.69B | 0.63B | 0.64B | 0.60B | 0.58B |
|
Capital Leases
|
| 0.05B | 0.05B | 0.05B | 0.27B | 2.54B | 2.43B | 2.42B | 1.16B | 0.85B | 0.77B | 0.54B | 0.53B | 0.22B | 0.15B | 0.27B |
|
Non-Current Debt
|
2.46B | 2.50B | 2.35B | 2.09B | 2.14B | 3.34B | 0.06B | 3.41B | 3.38B | 3.35B | 3.22B | 3.85B | 3.78B | 3.78B | 3.66B | 4.02B |
|
Total Long Term Debt
|
1.00B | 0.26B | 0.27B | 0.26B | 0.25B | 0.23B | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.01B | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
0.14B | 0.11B | 0.11B | 0.10B | 0.08B | 0.16B | 0.07B | 0.08B | 0.07B | 0.38B | 0.67B | 0.50B | 0.38B | 0.28B | 0.27B | 0.01B |
|
Operating Leases
|
| | | | | | | | | | 1.28B | 0.82B | 0.68B | 0.62B | 0.68B | 1.17B |
|
Other Non-Current Liabilities
|
0.05B | 0.15B | 0.16B | 0.15B | 0.15B | 0.27B | 0.27B | 0.27B | 0.22B | 0.26B | 0.17B | 0.19B | 0.09B | 0.09B | 0.07B | 0.07B |
|
Total Non-Current Liabilities
|
3.51B | 3.32B | 3.26B | 3.56B | 3.56B | 7.27B | 7.32B | 6.87B | 5.92B | 5.19B | 6.33B | 5.91B | 5.62B | 5.27B | 5.10B | 6.05B |
|
Total Liabilities
|
3.56B | 3.47B | 3.43B | 3.71B | 3.72B | 7.54B | 7.59B | 7.14B | 6.15B | 5.45B | 6.50B | 6.10B | 5.71B | 5.35B | 5.17B | 6.12B |
|
Total Debt
|
2.63B | 2.57B | 2.40B | 2.60B | 2.31B | 3.61B | 0.23B | 3.56B | 3.87B | 3.64B | 3.56B | 3.92B | 3.84B | 3.85B | 3.70B | 4.06B |
|
Common Equity
|
1.09B | 1.06B | 1.04B | 1.00B | 1.02B | 2.88B | 2.46B | 2.08B | 1.53B | 1.02B | 0.70B | 0.80B | 0.70B | 0.58B | 0.41B | 0.21B |
|
Shareholder's Equity
|
1.09B | 1.06B | 1.04B | 1.00B | 1.02B | 2.88B | 2.46B | 2.08B | 1.53B | 1.02B | 0.70B | 0.80B | 0.70B | 0.58B | 0.41B | 0.21B |
|
Liabilities and Shareholders Equity
|
4.65B | 4.53B | 4.47B | 4.71B | 4.74B | 10.42B | 10.05B | 9.22B | 7.68B | 6.47B | 7.19B | 6.90B | 6.41B | 5.94B | 5.57B | 6.34B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.77B | -0.82B | -0.88B | -0.96B | -0.96B | -1.11B | -1.57B | -1.97B | -2.54B | -3.07B | -3.39B | -3.31B | -3.41B | -3.65B | -3.84B | -4.04B |