|
Cash & Equivalents
|
2.07B | 0.08B | 0.14B | 0.09B | 2.41B | 2.26B | 2.15B | 1.89B | 0.22B | 2.92B | 2.37B | 1.03B | 0.28B | 0.26B | 0.53B | 0.55B | 0.19B | 0.34B | 1.72B | 1.78B | 1.95B | 2.06B | 2.04B | 1.98B | 2.01B | 2.02B | 1.97B | 1.94B | 2.18B | 2.24B | 2.30B | 2.42B | 2.33B | 2.45B | 2.54B | 2.62B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 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 | | | | | |
|
Cash & Current Investments
|
2.07B | 0.08B | 0.14B | 0.09B | 2.41B | 2.26B | 2.15B | 1.89B | 0.22B | 2.92B | 2.37B | 1.03B | 0.28B | 0.26B | 0.53B | 0.55B | 0.19B | 0.34B | 1.72B | 1.78B | 1.95B | 2.06B | 2.04B | 1.98B | 2.01B | 2.02B | 1.97B | 1.94B | 2.18B | 2.24B | 2.30B | 2.42B | 2.33B | 2.45B | 2.54B | 2.62B |
|
Receivables - Net
|
| | | | 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.15B | 0.14B | 0.15B | 0.16B | 0.19B | 0.20B | 0.21B | 0.24B | 0.24B | 0.28B | 0.28B | 0.27B | 0.29B | 0.32B | 0.29B | 0.35B |
|
Receivables - Other
|
| | | | 0.00B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.06B |
|
Receivables
|
| | | | 0.08B | 0.08B | 0.06B | 0.06B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.16B | 0.16B | 0.18B | 0.18B | 0.12B | 0.22B | 0.21B | 0.22B | 0.22B | 0.26B | 0.28B | 0.28B | 0.32B | 0.27B | 0.28B | 0.31B | 0.31B | 0.32B | 0.37B | 0.32B | 0.40B |
|
Prepaid Assets
|
| | | | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.11B | 0.10B | 0.12B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.16B | 0.14B |
|
Current Assets
|
| | | | 4.46B | 4.49B | 3.98B | 3.72B | 2.93B | 4.89B | 4.35B | 3.00B | 3.62B | 4.06B | 3.35B | 3.37B | 4.12B | 4.83B | 3.76B | 5.96B | 4.14B | 7.98B | 6.04B | 5.01B | 5.44B | 7.04B | 5.07B | 5.91B | 5.96B | 7.56B | 5.84B | 4.90B | 5.98B | 6.36B | 5.31B | 5.53B |
|
Buildings
|
| | | | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.22B | 0.23B | 0.24B | 0.23B |
|
Goodwill
|
1.93B | | | | 1.96B | 2.08B | 1.94B | 1.95B | 1.93B | 1.94B | 1.95B | 1.96B | 1.97B | 1.94B | 2.00B | 2.01B | 2.03B | 2.31B | 2.33B | 2.32B | 2.32B | 2.34B | 0.02B | 2.26B | 2.28B | 2.28B | 2.29B | 2.27B | 2.29B | 2.39B | 2.38B | 2.39B | 2.34B | 2.34B | 2.38B | 2.38B |
|
Intangibles
|
| | | | 0.54B | 0.58B | 0.53B | 0.54B | 0.53B | 0.53B | 0.54B | 0.54B | 0.54B | 0.53B | 0.56B | 0.56B | 0.57B | 0.68B | 0.72B | 0.72B | 0.73B | 0.73B | 0.72B | 0.70B | 0.70B | 0.70B | 0.70B | 0.69B | 0.71B | 0.79B | 0.79B | 0.80B | 0.77B | 0.78B | 0.80B | 0.80B |
|
Goodwill & Intangibles
|
1.93B | | | | 2.50B | 2.65B | 2.48B | 2.49B | 2.46B | 2.48B | 2.49B | 2.50B | 2.52B | 2.47B | 2.56B | 2.57B | 2.60B | 3.00B | 3.05B | 3.04B | 3.05B | 3.07B | 0.74B | 2.96B | 2.98B | 2.98B | 2.98B | 2.96B | 3.01B | 3.18B | 3.18B | 3.19B | 3.11B | 3.12B | 3.18B | 3.18B |
|
Other Non-Current Assets
|
| | | | 0.16B | 0.01B | 0.01B | 0.01B | 0.09B | 0.10B | 0.10B | 0.14B | 0.15B | 0.14B | 0.14B | 0.17B | 0.19B | 0.17B | 0.20B | 0.21B | 0.21B | 0.25B | 0.26B | 0.27B | 0.26B | 0.26B | 0.28B | 0.28B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.12B |
|
Non-Current Assets
|
| | | | 2.27B | 2.39B | 2.24B | 2.24B | 2.22B | 2.37B | 2.38B | 2.43B | 2.31B | 2.41B | 2.50B | 2.55B | 2.39B | 2.97B | 3.05B | 3.04B | 2.81B | 3.08B | 3.04B | 3.00B | 2.76B | 3.02B | 3.05B | 3.03B | 2.75B | 3.22B | 3.21B | 3.21B | 2.76B | 3.14B | 3.19B | 3.14B |
|
Assets
|
| | | | 6.73B | 6.88B | 6.23B | 5.96B | 5.25B | 7.26B | 6.73B | 5.44B | 6.09B | 6.47B | 5.85B | 5.92B | 6.70B | 7.80B | 6.81B | 9.00B | 7.17B | 11.06B | 9.08B | 8.01B | 8.46B | 10.06B | 8.12B | 8.94B | 9.01B | 10.78B | 9.05B | 8.12B | 9.12B | 9.50B | 8.50B | 8.68B |
|
Accounts Payables
|
| | | | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Payables
|
| | | | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Accumulated Expenses
|
| | | | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.05B | 0.06B | 0.08B | 0.06B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.10B | 0.06B | 0.07B | 0.08B | 0.09B | 0.06B | 0.08B | 0.08B | 0.13B | 0.11B | 0.12B | 0.11B |
|
Other Accumulated Expenses
|
| | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.07B | 0.03B | 0.04B | 0.03B | 0.06B |
|
Short term Debt
|
| | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.58B | 0.58B | 0.58B |
|
Current Leases
|
| | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
| | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B |
|
Total Current Liabilities
|
| | | | 4.28B | 4.45B | 3.86B | 3.60B | 2.77B | 4.68B | 4.09B | 2.74B | 3.37B | 3.75B | 2.74B | 2.74B | 3.86B | 4.42B | 3.37B | 5.55B | 3.74B | 7.63B | 5.70B | 4.68B | 5.08B | 6.59B | 4.60B | 5.41B | 5.33B | 7.05B | 5.28B | 4.28B | 5.31B | 6.23B | 5.12B | 5.30B |
|
Non-Current Debt
|
| | | | 1.12B | 1.12B | 0.67B | 0.67B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.67B | 0.96B | 0.96B | 0.66B | 1.12B | 1.12B | 1.12B | 1.12B | 1.22B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 0.63B | 0.63B | 0.63B |
|
Pension
|
| | | | 0.15B | 0.15B | 0.14B | 0.12B | 0.15B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Minority Interest
|
| | | | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 0.02B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non-Current Liabilities
|
| | | | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Total Non-Current Liabilities
|
| | | | 5.56B | 5.72B | 4.67B | 4.39B | 3.59B | 5.53B | 4.93B | 3.56B | 4.19B | 4.56B | 3.85B | 3.84B | 4.58B | 5.60B | 4.56B | 6.74B | 4.92B | 8.90B | 6.96B | 5.93B | 6.33B | 7.84B | 5.85B | 6.65B | 6.59B | 8.30B | 6.53B | 5.53B | 6.54B | 6.87B | 5.76B | 5.95B |
|
Total Liabilities
|
| | | | 5.60B | 5.78B | 4.71B | 4.42B | 3.63B | 5.57B | 4.97B | 3.58B | 4.20B | 4.58B | 3.87B | 3.88B | 4.60B | 5.64B | 4.61B | 6.78B | 4.94B | 8.92B | 6.99B | 5.96B | 6.35B | 7.87B | 5.88B | 6.68B | 6.61B | 8.34B | 6.57B | 5.56B | 6.57B | 6.91B | 5.80B | 5.98B |
|
Total Debt
|
| | | | 1.12B | 1.12B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.68B | 0.67B | 0.97B | 0.96B | 0.67B | 1.12B | 1.13B | 1.13B | 1.13B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.21B | 1.21B | 1.21B |
|
Common Equity
|
1.07B | | | | 1.21B | 1.19B | 1.60B | 1.62B | 1.62B | 1.69B | 1.76B | 1.85B | 1.88B | 1.89B | 1.99B | 2.04B | 2.10B | 2.16B | 2.20B | 2.22B | 2.23B | 2.14B | 2.09B | 2.05B | 2.11B | 2.19B | 2.24B | 2.27B | 2.40B | 2.43B | 2.48B | 2.56B | 2.55B | 2.59B | 2.70B | 2.69B |
|
Shareholder's Equity
|
1.07B | | | | 1.21B | 1.19B | 1.60B | 1.62B | 1.62B | 1.69B | 1.76B | 1.85B | 1.88B | 1.89B | 1.99B | 2.04B | 2.10B | 2.16B | 2.20B | 2.22B | 2.23B | 2.14B | 2.09B | 2.05B | 2.11B | 2.19B | 2.24B | 2.27B | 2.40B | 2.43B | 2.48B | 2.56B | 2.55B | 2.59B | 2.70B | 2.69B |
|
Liabilities and Shareholders Equity
|
| | | | 6.73B | 6.88B | 6.23B | 5.96B | 5.25B | 7.26B | 6.73B | 5.44B | 6.09B | 6.47B | 5.85B | 5.92B | 6.70B | 7.80B | 6.81B | 9.00B | 7.17B | 11.06B | 9.08B | 8.01B | 8.46B | 10.06B | 8.12B | 8.94B | 9.01B | 10.78B | 9.05B | 8.12B | 9.12B | 9.50B | 8.50B | 8.68B |
|
Retained Earnings
|
| | | | -0.35B | -0.36B | -0.42B | -0.42B | -0.38B | -0.37B | -0.34B | -0.35B | -0.34B | -0.37B | -0.33B | -0.31B | -0.28B | -0.27B | -0.28B | -0.30B | -0.32B | -0.36B | -0.43B | -0.50B | -0.48B | -0.47B | -0.47B | -0.50B | -0.44B | -0.46B | -0.46B | -0.40B | -0.48B | -0.45B | -0.39B | -0.56B |
|
Preferred Shares
|
| | | | 0.18B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 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 | 0.00B |