|
Assets
|
8.56B | 8.53B | 9.31B | 9.28B | 8.95B | 9.86B | 9.96B | 10.10B | 10.50B | 11.00B | 12.84B | 14.03B | 13.61B | 12.84B | 14.02B | 16.15B |
|
Cash & Equivalents
|
0.53B | 0.45B | 0.17B | 0.30B | 0.19B | 0.19B | 0.13B | 0.36B | 0.14B | 0.14B | 1.19B | 1.16B | 0.87B | 0.32B | 0.69B | 0.55B |
|
Short-term Investments
|
| 0.01B | 0.06B | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.53B | 0.46B | 0.22B | 0.30B | 0.19B | 0.19B | 0.13B | 0.36B | 0.14B | 0.14B | 1.19B | 1.16B | 0.87B | 0.32B | 0.69B | 0.55B |
|
Receivables - Net
|
0.83B | 0.85B | 0.91B | 0.87B | 0.85B | 0.93B | 0.90B | 0.93B | 0.94B | 1.01B | 1.06B | 1.52B | 1.44B | 1.20B | 1.21B | 1.30B |
|
Receivables - Other
|
0.02B | 0.02B | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Receivables
|
0.84B | 0.86B | 0.91B | 0.87B | 0.85B | 0.93B | 0.91B | 0.94B | 0.94B | 1.01B | 1.07B | 1.52B | 1.44B | 1.20B | 1.21B | 1.30B |
|
Inventory
|
0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.08B | 0.08B | 0.10B | 0.10B | 0.12B | 0.22B | 0.21B | 0.19B | 0.19B | 0.19B |
|
Current Deferred Tax Assets
|
0.13B | 0.14B | 0.15B | 0.17B | 0.15B | 0.17B | | | | | | | | | | |
|
Prepaid Assets
|
0.32B | 0.31B | 0.09B | 0.09B | 0.10B | 0.19B | 0.21B | 0.15B | 0.15B | 0.14B | 0.11B | 0.16B | 0.22B | 0.20B | 0.29B | 0.35B |
|
Current Assets
|
1.68B | 1.61B | 1.40B | 1.56B | 1.38B | 1.60B | 1.50B | 1.53B | 1.31B | 1.39B | 2.49B | 3.06B | 2.74B | 1.90B | 2.37B | 2.39B |
|
Buildings
|
0.36B | 0.37B | 0.37B | | | | | | | | | | | | | |
|
Construction in Progress
|
0.05B | 0.05B | 0.04B | | | | | | | | | | | | | |
|
Land & Improvements
|
0.04B | 0.04B | 0.04B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.83B | 0.83B | 0.80B | 0.76B | 0.81B | 0.93B | 0.93B | 1.03B | 1.15B | 1.29B | 1.45B | 1.63B | 1.71B | 1.77B | 1.82B | 2.11B |
|
Long-Term Investments
|
| | | | | 0.05B | 0.47B | 0.44B | 0.46B | 0.44B | 0.48B | 0.52B | 0.14B | 0.13B | 0.14B | 0.12B |
|
Goodwill
|
5.08B | 5.10B | 5.80B | 5.54B | 5.65B | 6.03B | 5.91B | 6.00B | 6.33B | 6.56B | 6.62B | 6.87B | 7.09B | 7.22B | 7.73B | 8.86B |
|
Intangibles
|
1.02B | 1.04B | 1.04B | 0.87B | 0.90B | 1.07B | 0.98B | 0.95B | 1.12B | 1.21B | 1.12B | 1.17B | 1.17B | 1.09B | 1.17B | 1.76B |
|
Goodwill & Intangibles
|
5.91B | 5.90B | 6.83B | 6.41B | 6.54B | 7.10B | 6.89B | 6.95B | 7.45B | 7.77B | 7.74B | 8.04B | 8.26B | 8.31B | 8.90B | 10.62B |
|
Long-Term Deferred Tax
|
0.05B | 0.05B | 0.15B | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.15B | 0.19B | 0.28B | 0.20B | 0.21B | 0.17B | 0.18B | 0.15B | 0.14B | 0.12B | 0.16B | 0.18B | 0.16B | 0.14B | 0.20B | 0.26B |
|
Non-Current Assets
|
6.88B | 6.92B | 7.91B | 7.72B | 7.57B | 8.25B | 8.46B | 8.57B | 9.20B | 9.61B | 10.35B | 10.97B | 10.87B | 10.94B | 11.65B | 13.76B |
|
Accounts Payables
|
0.89B | 0.87B | 0.91B | 1.02B | 0.92B | 1.19B | 1.01B | 0.97B | 1.02B | 1.02B | 1.04B | 1.63B | 1.60B | 1.40B | 1.36B | 1.39B |
|
Notes Payables
|
| | 0.09B | | | | | | | | | | | | | |
|
Payables
|
0.89B | 0.87B | 0.99B | 1.02B | 0.92B | 1.19B | 1.01B | 0.97B | 1.02B | 1.02B | 1.04B | 1.63B | 1.60B | 1.40B | 1.36B | 1.39B |
|
Accumulated Expenses
|
| 0.34B | 0.35B | | | 0.28B | 0.26B | 0.25B | 0.25B | 0.27B | 0.22B | 0.36B | 0.46B | 0.39B | 0.29B | 0.31B |
|
Other Accumulated Expenses
|
| 0.02B | 0.00B | | | | | | | | | | | | | |
|
Short term Debt
|
0.17B | 0.35B | 0.65B | 0.01B | 0.21B | 0.52B | 0.16B | 0.01B | 0.04B | 0.46B | 0.80B | 0.00B | 0.00B | 0.00B | 0.30B | 0.60B |
|
Current Leases
|
| | | | | | | | | | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B |
|
Total Current Liabilities
|
1.06B | 1.21B | 1.56B | 1.05B | 1.13B | 1.71B | 1.17B | 0.98B | 1.06B | 1.49B | 1.99B | 1.78B | 1.75B | 1.55B | 1.81B | 2.17B |
|
Non-Current Debt
|
2.94B | 2.64B | 3.37B | 3.35B | 3.12B | 3.22B | 3.49B | 3.73B | 3.75B | 3.43B | 3.97B | 4.01B | 4.01B | 3.98B | 4.41B | 5.62B |
|
Minority Interest
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Liabilities from Discontinued Operations
|
| | | 0.06B | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.59B | 0.67B | 0.68B | 0.65B | 0.66B | 0.54B |
|
Other Non-Current Liabilities
|
0.56B | 0.62B | 0.67B | 0.64B | 0.72B | 0.59B | 0.51B | 0.65B | 0.66B | 0.74B | 0.71B | 0.85B | 0.79B | 0.81B | 0.88B | 0.94B |
|
Total Non-Current Liabilities
|
4.00B | 3.86B | 4.93B | 4.46B | 4.25B | 4.93B | 4.74B | 4.79B | 4.88B | 4.99B | 6.45B | 6.37B | 6.34B | 6.09B | 6.80B | 8.40B |
|
Total Liabilities
|
4.55B | 4.47B | 5.60B | 5.10B | 4.97B | 5.53B | 5.25B | 5.44B | 5.55B | 5.74B | 7.16B | 7.22B | 7.13B | 6.91B | 7.68B | 9.34B |
|
Total Debt
|
3.11B | 2.99B | 4.02B | 3.36B | 3.33B | 3.74B | 3.65B | 3.73B | 3.78B | 3.89B | 4.77B | 4.01B | 4.01B | 3.98B | 4.71B | 6.22B |
|
Common Equity
|
4.01B | 4.05B | 3.71B | 4.19B | 3.97B | 4.33B | 4.71B | 4.66B | 4.96B | 5.27B | 5.69B | 6.81B | 6.48B | 5.93B | 6.34B | 6.81B |
|
Shareholder's Equity
|
4.01B | 4.05B | 3.71B | 4.19B | 3.97B | 4.33B | 4.71B | 4.66B | 4.96B | 5.27B | 5.69B | 6.81B | 6.48B | 5.93B | 6.34B | 6.81B |
|
Liabilities and Shareholders Equity
|
8.56B | 8.53B | 9.31B | 9.28B | 8.95B | 9.86B | 9.96B | 10.10B | 10.50B | 11.00B | 12.84B | 14.03B | 13.61B | 12.84B | 14.02B | 16.15B |
|
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 | 0.01B | 0.05B | 0.05B |
|
Retained Earnings
|
-0.02B | 0.01B | -0.01B | 0.03B | -0.01B | -0.03B | -0.04B | -0.07B | -0.05B | -0.06B | -0.04B | -0.03B | -0.01B | -0.02B | 8.82B | 9.36B |