|
Cash & Equivalents
|
0.09B | 0.10B | 0.10B | 0.16B | 0.12B | 0.13B | 0.16B | 0.18B | 0.14B | 0.16B | 0.18B | 0.16B | 0.18B | 0.15B | 2.11B | 0.30B | 0.23B | 0.21B | 0.25B | 0.24B | 0.31B | 0.34B | 0.35B | 0.33B |
|
Cash & Current Investments
|
0.09B | 0.10B | 0.10B | 0.16B | 0.12B | 0.13B | 0.16B | 0.18B | 0.14B | 0.16B | 0.18B | 0.16B | 0.18B | 0.15B | 2.11B | 0.30B | 0.23B | 0.21B | 0.25B | 0.24B | 0.31B | 0.34B | 0.35B | 0.33B |
|
Receivables - Net
|
| | | 1.08B | 1.13B | 1.09B | 1.13B | 1.21B | 1.32B | 1.31B | 1.36B | 1.39B | 1.38B | 1.39B | 1.38B | 1.89B | 1.93B | 1.87B | 1.94B | 1.93B | 2.01B | 2.06B | 2.05B | 2.00B |
|
Receivables
|
| | | 1.08B | 1.13B | 1.09B | 1.13B | 1.21B | 1.32B | 1.31B | 1.36B | 1.39B | 1.38B | 1.39B | 1.38B | 1.89B | 1.93B | 1.87B | 1.94B | 1.93B | 2.01B | 2.06B | 2.05B | 2.00B |
|
Prepaid Assets
|
| | | 0.19B | 0.16B | 0.17B | 0.18B | 0.15B | 0.16B | 0.15B | 0.19B | 0.22B | 0.19B | 0.21B | 0.21B | 0.67B | 0.62B | 0.64B | 0.67B | 0.68B | 0.64B | 0.77B | 0.74B | 0.76B |
|
Current Assets
|
| | | 1.42B | 1.41B | 1.48B | 1.46B | 1.54B | 1.63B | 1.63B | 1.72B | 1.75B | 1.75B | 1.75B | 3.70B | 2.86B | 2.78B | 2.72B | 2.85B | 2.84B | 2.96B | 3.17B | 3.14B | 3.08B |
|
Property, Plant & Equipment (Net)
|
| | | 0.45B | 0.45B | 0.40B | 0.40B | 0.41B | 0.42B | 0.40B | 0.39B | 0.40B | 0.40B | 0.39B | 0.41B | 0.75B | 0.73B | 0.73B | 0.73B | 0.71B | 0.68B | 0.71B | 0.73B | 0.74B |
|
Goodwill
|
| | | 1.84B | 1.84B | 1.84B | 1.82B | 1.81B | 2.94B | 2.93B | 2.97B | 2.90B | 2.91B | 2.90B | 2.90B | 5.08B | 5.03B | 5.03B | 5.08B | 4.99B | 4.94B | 5.13B | 5.19B | 3.67B |
|
Intangibles
|
| | | 0.80B | 0.77B | 0.74B | 0.70B | 0.66B | 1.09B | 1.04B | 1.03B | 0.99B | 0.95B | 0.91B | 0.87B | 2.80B | 2.67B | 2.56B | 2.48B | 2.29B | 2.16B | 2.16B | 2.08B | 1.96B |
|
Goodwill & Intangibles
|
| | | 2.64B | 2.61B | 2.57B | 2.52B | 2.47B | 4.03B | 3.96B | 4.00B | 3.89B | 3.85B | 3.81B | 3.77B | 7.88B | 7.70B | 7.59B | 7.57B | 7.27B | 7.10B | 7.29B | 7.27B | 5.63B |
|
Long-Term Deferred Tax
|
| | | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.11B | 0.11B | 0.22B | 0.24B | 0.25B | 0.28B | 0.32B |
|
Other Non-Current Assets
|
| | | 0.62B | 0.61B | 0.61B | 0.59B | 0.58B | 0.59B | 0.57B | 0.58B | 0.57B | 0.58B | 0.55B | 0.52B | 0.93B | 0.95B | 0.93B | 0.94B | 0.94B | 0.92B | 0.98B | 0.99B | 0.99B |
|
Non-Current Assets
|
| | | 3.75B | 3.71B | 3.63B | 3.55B | 3.50B | 5.09B | 4.98B | 5.03B | 4.92B | 4.87B | 4.81B | 4.75B | 9.63B | 9.46B | 9.36B | 9.36B | 9.15B | 8.93B | 9.23B | 9.27B | 7.68B |
|
Assets
|
| | | 5.18B | 5.12B | 5.10B | 5.01B | 5.05B | 6.72B | 6.61B | 6.75B | 6.67B | 6.62B | 6.56B | 8.45B | 12.49B | 12.24B | 12.08B | 12.21B | 11.99B | 11.90B | 12.40B | 12.41B | 10.76B |
|
Accounts Payables
|
| | | 0.14B | 0.10B | 0.11B | 0.08B | 0.13B | 0.12B | 0.11B | 0.11B | 0.16B | 0.14B | 0.15B | 0.14B | 0.24B | 0.20B | 0.20B | 0.21B | 0.21B | 0.16B | 0.21B | 0.22B | 0.24B |
|
Payables
|
| | | 0.14B | 0.10B | 0.11B | 0.08B | 0.13B | 0.12B | 0.11B | 0.11B | 0.16B | 0.14B | 0.15B | 0.14B | 0.24B | 0.20B | 0.20B | 0.21B | 0.21B | 0.16B | 0.21B | 0.22B | 0.24B |
|
Accumulated Expenses
|
| | | 0.42B | 0.37B | 0.36B | 0.42B | 0.45B | 0.41B | 0.44B | 0.47B | 0.51B | 0.39B | 0.42B | 0.47B | 0.73B | 0.59B | 0.59B | 0.63B | 0.71B | 0.59B | 0.66B | 0.70B | 0.76B |
|
Other Accumulated Expenses
|
| | | 0.37B | 0.37B | 0.36B | 0.34B | 0.35B | 0.38B | 0.35B | 0.40B | 0.40B | 0.39B | 0.40B | 0.40B | 1.02B | 0.92B | 0.94B | 0.93B | 0.98B | 0.92B | 1.00B | 0.97B | 1.00B |
|
Short term Debt
|
| | | 0.03B | | | | | 0.08B | 0.10B | 0.01B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | 0.07B |
|
Current Taxes
|
| | | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.02B | 0.05B | 0.07B | 0.07B | 0.04B | 0.04B | 0.08B | 0.06B | 0.04B | 0.03B | 0.10B | 0.13B | 0.08B | 0.08B | 0.12B |
|
Total Current Liabilities
|
| | | 1.01B | 0.88B | 0.89B | 0.89B | 0.97B | 1.04B | 1.02B | 1.03B | 1.13B | 0.99B | 1.01B | 1.05B | 2.07B | 1.78B | 1.77B | 1.81B | 2.00B | 1.79B | 1.97B | 2.01B | 2.20B |
|
Non-Current Debt
|
| | | 1.11B | 1.11B | 0.96B | 0.87B | 0.80B | 2.27B | 2.20B | 2.40B | 2.22B | 2.22B | 2.13B | 3.97B | 4.94B | 5.03B | 4.92B | 4.91B | 4.73B | 4.90B | 4.86B | 4.79B | 4.57B |
|
Minority Interest
|
| | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | 0.03B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.32B | 0.14B | 0.13B | 0.11B | 0.28B | 0.16B | 0.16B | 0.16B | 0.35B | 0.10B | 0.08B | 0.06B | 0.85B | 0.39B | 0.39B | 0.38B | 0.75B | 0.29B | 0.31B | 0.30B | 0.68B |
|
Other Non-Current Liabilities
|
| | | 0.60B | 0.60B | 0.60B | 0.58B | 0.55B | 0.52B | 0.50B | 0.52B | 0.51B | 0.51B | 0.49B | 0.47B | 0.92B | 0.94B | 0.92B | 0.94B | 0.91B | 0.87B | 0.97B | 0.96B | 0.95B |
|
Total Non-Current Liabilities
|
| | | 2.27B | 2.13B | 1.98B | 1.86B | 1.88B | 3.46B | 3.38B | 3.59B | 3.46B | 3.31B | 3.22B | 5.08B | 7.43B | 7.20B | 7.08B | 7.10B | 7.04B | 6.99B | 7.15B | 7.10B | 7.07B |
|
Total Liabilities
|
| | | 2.88B | 2.73B | 2.57B | 2.44B | 2.43B | 3.98B | 3.89B | 4.10B | 3.97B | 3.82B | 3.71B | 5.55B | 8.35B | 8.14B | 8.00B | 8.04B | 7.95B | 7.86B | 8.12B | 8.07B | 8.02B |
|
Total Debt
|
| | | 1.15B | 1.11B | 0.96B | 0.87B | 0.80B | 2.35B | 2.30B | 2.41B | 2.22B | 2.22B | 2.13B | 3.97B | 4.94B | 5.04B | 4.93B | 4.91B | 4.74B | 4.90B | 4.89B | 4.83B | 4.64B |
|
Common Equity
|
| | | 2.30B | 2.39B | 2.53B | 2.57B | 2.62B | 2.73B | 2.72B | 2.65B | 2.70B | 2.80B | 2.85B | 2.90B | 4.14B | 4.10B | 4.08B | 4.17B | 4.04B | 4.03B | 4.28B | 4.34B | 2.74B |
|
Shareholder's Equity
|
| | | 2.30B | 2.39B | 2.53B | 2.57B | 2.62B | 2.73B | 2.72B | 2.65B | 2.70B | 2.80B | 2.85B | 2.90B | 4.14B | 4.10B | 4.08B | 4.17B | 4.04B | 4.03B | 4.28B | 4.34B | 2.74B |
|
Liabilities and Shareholders Equity
|
| | | 5.18B | 5.12B | 5.10B | 5.01B | 5.05B | 6.72B | 6.61B | 6.75B | 6.67B | 6.62B | 6.56B | 8.45B | 12.49B | 12.24B | 12.08B | 12.21B | 11.99B | 11.90B | 12.40B | 12.41B | 10.76B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 726.00 | 0.00B | 0.00B | 0.00B | 431.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | -0.00B | 0.09B | 0.17B | 0.28B | 0.39B | 0.49B | 0.59B | 0.68B | 0.77B | 0.85B | 0.91B | 0.98B | 1.02B | 1.06B | 1.10B | 1.10B | 1.19B | 1.24B | 1.26B | 1.33B | -0.25B |