|
Cash & Equivalents
|
0.05B | 0.07B | 0.05B | 0.03B | 0.04B | | 0.08B | 0.31B | 0.61B | 0.60B | 0.26B | 0.40B | 2.56B | 2.48B | 0.43B | 0.50B | 0.36B | 0.45B | 0.36B | 0.36B | 0.44B | 0.40B | 0.37B | 0.36B | 0.38B | 0.39B | 0.30B | 0.35B | 0.36B | 0.32B |
|
Short-term Investments
|
0.02B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 2.01B | 1.86B | 0.16B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | |
|
Cash & Current Investments
|
0.08B | 0.07B | 0.05B | 0.03B | 0.04B | 0.00B | 0.08B | 0.31B | 0.61B | 0.60B | 0.27B | 0.42B | 4.57B | 4.34B | 0.59B | 0.52B | 0.37B | 0.45B | 0.36B | 0.37B | 0.44B | 0.41B | 0.37B | 0.36B | 0.38B | 0.39B | 0.30B | 0.35B | 0.36B | 0.32B |
|
Receivables - Net
|
0.32B | | 0.33B | 0.34B | 0.27B | 0.23B | 0.33B | 0.34B | 0.28B | 0.24B | 0.74B | 0.71B | 0.63B | 0.61B | 0.91B | 0.86B | 0.81B | 0.75B | 0.90B | 0.84B | 0.77B | 0.77B | 0.91B | 0.82B | 0.80B | 0.77B | 0.80B | 0.83B | 0.82B | 0.81B |
|
Receivables - Other
|
| | | | | | 0.00B | | | | 0.05B | 0.07B | 0.06B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Receivables
|
0.32B | | 0.33B | 0.34B | 0.27B | 0.23B | 0.33B | 0.34B | 0.28B | 0.24B | 0.79B | 0.78B | 0.69B | 0.68B | 0.91B | 0.86B | 0.81B | 0.75B | 0.90B | 0.84B | 0.77B | 0.77B | 0.91B | 0.82B | 0.80B | 0.77B | 0.80B | 0.83B | 0.82B | 0.81B |
|
Prepaid Assets
|
0.03B | | 0.03B | | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.07B | 0.06B | 0.08B | 0.10B | 0.10B | 0.10B | 0.09B | 0.13B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B |
|
Current Assets
|
0.44B | | 0.41B | | 0.37B | 0.36B | 0.49B | 0.73B | 0.96B | 0.94B | 1.15B | 1.25B | 5.32B | 5.05B | 1.64B | 1.55B | 1.36B | 1.45B | 1.40B | 1.45B | 1.42B | 1.37B | 1.46B | 1.39B | 1.33B | 1.34B | 1.24B | 1.35B | 1.34B | 1.29B |
|
Property, Plant & Equipment (Net)
|
| | 0.02B | | 0.04B | | 0.02B | | | | 0.04B | | | | 0.08B | 0.08B | 0.08B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B |
|
Goodwill
|
1.31B | | 1.28B | | 1.28B | 1.28B | 1.33B | 1.82B | 1.82B | 1.82B | 6.04B | 6.04B | 6.10B | 6.00B | 7.90B | 7.80B | 7.53B | 2.80B | 2.88B | 2.89B | 2.90B | 2.87B | 2.02B | 2.02B | 1.74B | 1.74B | 1.57B | 1.57B | 1.57B | 1.57B |
|
Intangibles
|
0.00B | | 1.96B | | 1.88B | 1.86B | 1.83B | 2.28B | 2.26B | 2.22B | 7.37B | 7.27B | 7.20B | 6.96B | 10.39B | 10.14B | 9.70B | 9.25B | 9.44B | 9.40B | 9.19B | 8.96B | 9.01B | 8.87B | 8.77B | 8.73B | 8.44B | 8.34B | 8.28B | 8.15B |
|
Goodwill & Intangibles
|
1.31B | | 3.24B | | 3.17B | 3.14B | 3.16B | 4.11B | 4.09B | 4.04B | 13.41B | 13.30B | 13.30B | 12.96B | 18.30B | 17.94B | 17.23B | 12.05B | 12.31B | 12.29B | 12.08B | 11.82B | 11.03B | 10.90B | 10.51B | 10.46B | 10.01B | 9.91B | 9.85B | 9.72B |
|
Long-Term Deferred Tax
|
0.01B | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
0.02B | | 0.00B | 0.00B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 2.01B | 1.86B | 0.16B | 0.06B | 0.07B | 0.10B | 0.10B | 0.06B | 0.08B | 0.09B | 0.06B | 0.07B | 0.09B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Non-Current Assets
|
3.56B | | -0.41B | | 3.32B | -0.36B | 3.30B | 4.27B | 4.25B | 4.21B | 13.64B | 13.48B | 13.44B | 13.09B | 18.55B | 18.19B | 17.48B | 12.30B | 12.55B | 12.49B | 12.29B | 12.04B | 11.24B | 11.11B | 10.74B | 10.69B | 10.25B | 10.14B | 10.08B | 9.94B |
|
Assets
|
4.01B | | | 3.78B | 3.69B | | 3.79B | 5.00B | 5.21B | 5.15B | 14.79B | 14.73B | 18.76B | 18.14B | 20.18B | 19.74B | 18.84B | 13.75B | 13.94B | 13.94B | 13.71B | 13.42B | 12.71B | 12.50B | 12.08B | 12.03B | 11.49B | 11.49B | 11.42B | 11.23B |
|
Accounts Payables
|
0.06B | | -0.02B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.02B | 0.02B | 0.08B | 0.09B | 0.09B | 0.09B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.14B | 0.10B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.14B |
|
Payables
|
0.06B | | -0.02B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.02B | 0.02B | 0.08B | 0.09B | 0.09B | 0.09B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.14B | 0.10B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.14B |
|
Accumulated Expenses
|
| | 0.01B | | 0.13B | 0.16B | 0.16B | 0.24B | 0.23B | 0.25B | 0.57B | 0.44B | 0.55B | 0.56B | 0.53B | 0.53B | 0.50B | 0.42B | 0.35B | 0.36B | 0.32B | 0.35B | 0.32B | 0.37B | 0.31B | 0.38B | 0.31B | 0.33B | 0.29B | 0.33B |
|
Other Accumulated Expenses
|
0.19B | | 0.15B | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.05B | | 0.06B | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 2.03B | 1.87B | 0.03B | 0.03B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Current Leases
|
| | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Deferred Revenue
|
0.36B | | 0.39B | 0.46B | 0.40B | 0.33B | 0.41B | 0.47B | 0.42B | 0.33B | 0.71B | 0.77B | 0.66B | 0.58B | 1.03B | 1.08B | 0.96B | 0.86B | 0.95B | 1.04B | 0.94B | 0.89B | 0.98B | 1.01B | 0.91B | 0.89B | 0.86B | 0.98B | 0.93B | 0.87B |
|
Total Current Liabilities
|
0.66B | | 0.64B | | 0.60B | 0.56B | 0.65B | 0.78B | 0.71B | 0.66B | 1.42B | 1.37B | 3.36B | 3.13B | 1.90B | 1.79B | 1.66B | 1.63B | 1.56B | 1.61B | 1.50B | 1.47B | 1.60B | 1.61B | 1.49B | 1.53B | 1.43B | 1.54B | 1.48B | 1.49B |
|
Non-Current Debt
|
1.97B | | 1.93B | | 1.31B | 1.31B | 1.63B | 1.92B | 1.91B | 1.91B | 3.46B | 3.45B | 3.44B | 3.44B | 5.46B | 5.45B | 5.42B | 5.42B | 5.00B | 4.88B | 4.86B | 4.87B | 4.72B | 4.64B | 4.64B | 4.63B | 4.52B | 4.52B | 4.52B | 4.42B |
|
Non-Current Deffered Revenue
|
0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | | | |
|
Pension
|
0.01B | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.03B | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.03B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.05B | | 0.04B | | 0.04B | 0.04B | 0.06B | 0.09B | 0.09B | 0.10B | 0.51B | 0.36B | 0.34B | 0.33B | 0.51B | 0.38B | 0.37B | 0.35B | 0.45B | 0.31B | 0.26B | 0.26B | 0.38B | 0.25B | 0.23B | 0.23B | 0.27B | 0.28B | 0.28B | 0.27B |
|
Operating Leases
|
| | | | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.07B | 0.06B | 0.16B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Other Non-Current Liabilities
|
0.02B | | | | 0.09B | 0.11B | 0.11B | 0.17B | 0.19B | 0.34B | 0.31B | 0.26B | 0.28B | 0.20B | 0.23B | 0.14B | 0.14B | 0.14B | 0.14B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.10B | 0.10B |
|
Total Non-Current Liabilities
|
2.70B | | 2.66B | | 2.33B | 2.28B | 2.43B | 2.91B | 2.83B | 2.79B | 5.44B | 5.35B | 7.31B | 7.05B | 8.03B | 7.89B | 7.66B | 7.54B | 6.99B | 6.94B | 6.73B | 6.69B | 6.67B | 6.57B | 6.42B | 6.46B | 6.28B | 6.39B | 6.33B | 6.23B |
|
Total Liabilities
|
2.72B | | 2.66B | 2.79B | 2.42B | 2.39B | 2.54B | 3.07B | 3.02B | 3.13B | 5.76B | 5.61B | 7.59B | 7.25B | 8.26B | 8.03B | 7.80B | 7.67B | 7.13B | 6.98B | 6.77B | 6.74B | 6.71B | 6.62B | 6.47B | 6.52B | 6.35B | 6.47B | 6.43B | 6.32B |
|
Total Debt
|
2.01B | | 1.99B | | 1.32B | 1.32B | 1.64B | 1.93B | 1.93B | 1.92B | 3.49B | 3.48B | 5.47B | 5.31B | 5.49B | 5.48B | 5.48B | 5.47B | 5.01B | 4.89B | 4.86B | 4.87B | 4.72B | 4.64B | 4.64B | 4.63B | 4.52B | 4.52B | 4.52B | 4.42B |
|
Common Equity
|
1.29B | | 1.05B | 0.99B | 1.27B | 1.26B | 1.25B | 1.93B | 2.19B | 2.02B | 9.03B | 9.12B | 11.16B | 10.89B | 11.93B | 11.71B | 11.04B | 6.07B | 6.81B | 6.96B | 6.94B | 6.68B | 5.99B | 5.89B | 5.60B | 5.51B | 5.14B | 5.03B | 4.99B | 4.90B |
|
Shareholder's Equity
|
1.29B | | 1.05B | 0.99B | 1.27B | 1.26B | 1.25B | 1.93B | 2.19B | 2.02B | 9.03B | 9.12B | 11.16B | 10.89B | 11.93B | 11.71B | 11.04B | 6.07B | 6.81B | 6.96B | 6.94B | 6.68B | 5.99B | 5.89B | 5.60B | 5.51B | 5.14B | 5.03B | 4.99B | 4.90B |
|
Liabilities and Shareholders Equity
|
4.01B | | | 3.78B | 3.69B | | 3.79B | 5.00B | 5.21B | 5.15B | 14.79B | 14.73B | 18.76B | 18.14B | 20.18B | 19.74B | 18.84B | 13.75B | 13.94B | 13.94B | 13.71B | 13.42B | 12.71B | 12.50B | 12.08B | 12.03B | 11.49B | 11.49B | 11.42B | 11.23B |
|
Treasury Shares
|
| | | | | | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | 0.01B | 0.01B | | | | 0.01B | | | |
|
Retained Earnings
|
-0.39B | | -0.63B | | -0.80B | -0.81B | -0.89B | -1.03B | -1.06B | -1.24B | -1.25B | -1.31B | -1.44B | -1.43B | -1.60B | -1.55B | -1.52B | -5.96B | -5.66B | -5.63B | -5.78B | -5.78B | -6.65B | -6.74B | -7.06B | -7.12B | -7.31B | -7.42B | -7.49B | -7.52B |
|
Preferred Shares
|
| | | | | | | | | | | | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | | | | | | |