|
Cash & Equivalents
|
0.60B | 0.60B | 0.57B | -0.37B | 0.45B | | 0.27B | 0.21B | 0.19B | 0.22B | 0.27B | 0.25B | 0.23B | 0.23B | 0.51B | 0.51B | 1.33B | 0.75B | 0.72B | 0.60B | 0.67B | 0.72B | 0.62B | | 1.96B | 0.97B |
|
Short-term Investments
|
| | | -0.05B | -0.04B | -0.07B | 0.16B | 0.12B | 0.32B | 0.31B | 0.29B | 0.29B | 0.30B | 0.32B | 0.00B | | -0.00B | | 0.10B | | | | 0.11B | | | |
|
Cash & Current Investments
|
0.60B | 0.60B | 0.57B | -0.42B | 0.41B | -0.07B | 0.44B | 0.33B | 0.51B | 0.54B | 0.56B | 0.53B | 0.53B | 0.55B | 0.51B | 0.51B | 1.32B | 0.75B | 0.82B | 0.60B | 0.67B | 0.72B | 0.73B | | 1.96B | 0.97B |
|
Receivables - Net
|
| | | | | | | | | | 0.08B | | | | 0.10B | | | | 0.14B | | | | 0.11B | | 0.08B | 0.06B |
|
Receivables - Other
|
| | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | |
|
Receivables
|
| | | | | | | | | | 0.09B | | | | 0.11B | | | | 0.15B | | | | 0.14B | | 0.08B | 0.06B |
|
Inventory
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.04B | 0.04B | | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.08B | | -0.06B | 0.10B |
|
Current Assets
|
0.96B | 1.12B | 1.05B | | | | 1.00B | 0.79B | 0.76B | 0.82B | 0.69B | 0.65B | 0.65B | 0.69B | 0.79B | 0.78B | 1.59B | 1.10B | 1.04B | 0.91B | 0.97B | 1.04B | 0.98B | | 2.61B | 2.59B |
|
Property, Plant & Equipment (Net)
|
0.04B | 0.05B | 0.05B | 0.09B | 0.06B | | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.08B | 0.09B | 0.15B | 0.14B | 0.13B | 0.14B | | 0.28B | 0.31B |
|
Long-Term Investments
|
| | | -0.35B | 0.03B | | 0.01B | 0.12B | 0.06B | 0.09B | 0.05B | 0.02B | 0.06B | 0.10B | 0.11B | 0.13B | 0.00B | 0.00B | 0.00B | 0.10B | 0.06B | 0.15B | 0.17B | | 0.01B | 0.01B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | 2.81B | | | | 5.27B | 5.32B | 5.26B | 5.18B | 5.35B | | 8.70B | 8.95B |
|
Intangibles
|
| | | | -0.00B | -0.00B | 4.70B | -0.00B | -0.01B | -0.01B | 4.59B | -0.00B | -0.00B | -0.00B | 1.67B | -0.00B | | | 4.74B | 4.73B | 4.59B | 4.42B | 4.55B | | 4.62B | 3.83B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 5.72B | 5.92B | -0.00B | 6.50B | 4.68B | 4.65B | 4.62B | 4.59B | 4.56B | 4.53B | 4.51B | 4.48B | 4.61B | 4.95B | 10.21B | 10.01B | 10.06B | 9.85B | 9.60B | 9.90B | | 13.32B | 12.78B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | 0.03B | 0.02B |
|
Other Non-Current Assets
|
| | | | -0.01B | -0.02B | | | | | 0.01B | 0.01B | 0.01B | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.04B | 0.07B |
|
Non-Current Assets
|
0.06B | 0.07B | 0.07B | | | | 6.80B | 4.82B | 4.80B | 4.77B | 4.77B | 4.73B | 4.69B | 4.66B | 4.63B | 4.78B | 5.12B | 10.38B | 10.22B | 10.39B | 10.14B | 9.95B | 10.30B | | 13.98B | 13.45B |
|
Assets
|
1.01B | 1.19B | 1.12B | 7.17B | 7.41B | | 0.03B | 5.61B | 5.56B | 5.58B | 0.02B | 5.39B | 5.33B | 5.35B | 5.42B | 5.56B | 1.38B | 11.48B | 11.27B | 11.30B | 11.11B | 10.99B | 11.28B | | 16.60B | 16.04B |
|
Accounts Payables
|
0.23B | 0.39B | 0.23B | | | | | | | | | | | | 0.19B | | 0.21B | 0.43B | 0.42B | 0.34B | 0.44B | 0.47B | | | | |
|
Notes Payables
|
| | | 0.52B | 0.57B | | 0.44B | 0.41B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.04B | 0.43B | 0.42B | 0.44B | 0.42B | 0.41B | 0.41B | | | |
|
Payables
|
0.23B | 0.39B | 0.23B | 0.52B | 0.57B | | 0.44B | 0.41B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.35B | 0.54B | 0.36B | 0.25B | 0.86B | 0.85B | 0.77B | 0.86B | 0.88B | 0.41B | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 0.04B | | | | 0.06B | | | | | | | |
|
Other Accumulated Expenses
|
0.20B | 0.10B | 0.10B | 0.21B | 0.24B | | 0.12B | 0.10B | 0.09B | 0.08B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | | | | | | | | | | |
|
Short term Debt
|
| | | 0.01B | 0.04B | | 0.03B | 0.06B | 0.07B | 0.06B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.13B | 0.04B | 0.04B | 0.04B | | 0.03B | 0.03B |
|
Current Leases
|
| | | 1.17B | 1.23B | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | | | |
|
Current Taxes
|
| | | 0.03B | 0.03B | | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.04B | 0.02B | 0.09B | 0.07B | 0.00B | 0.06B | 0.05B | 0.04B | 0.02B | | |
|
Current Deferred Revenue
|
| | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.86B | 1.01B | 0.86B | | | | 1.07B | 1.23B | 1.06B | 1.06B | 0.85B | 0.66B | 0.54B | 0.57B | 0.60B | 0.68B | 0.29B | 1.04B | 1.01B | 1.04B | 1.01B | 1.06B | 1.15B | | 3.04B | 2.95B |
|
Capital Leases
|
| | | | -0.00B | -0.00B | -0.00B | 2.40B | 2.38B | 2.39B | 2.38B | 2.42B | 2.45B | 2.35B | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 3.16B | 3.30B | | 2.44B | 2.40B | 2.38B | 2.39B | 2.38B | 2.42B | 2.45B | 2.35B | 2.35B | 2.32B | 1.75B | 5.48B | 5.41B | 5.19B | 5.05B | 5.01B | 4.90B | | 4.41B | 4.56B |
|
Minority Interest
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B |
|
Liabilities from Discontinued Operations
|
| | | | 0.02B | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.59B | | | | 0.59B | | 0.60B | 0.52B |
|
Operating Leases
|
| | | | | | | | | | -0.03B | | | | | | | | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | | 0.07B | 0.08B |
|
Other Non-Current Liabilities
|
0.63B | 0.62B | 0.61B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.33B | 0.38B |
|
Total Non-Current Liabilities
|
0.43B | 0.49B | 0.35B | | | | 3.95B | 2.44B | 2.47B | 2.50B | 2.41B | 2.47B | 2.54B | 2.49B | 2.51B | 6.10B | 1.84B | 6.24B | 6.10B | 6.00B | 5.73B | 5.65B | 5.61B | | 8.30B | 8.26B |
|
Total Liabilities
|
1.05B | 1.11B | 0.95B | 5.05B | 4.91B | | 0.38B | 3.67B | 3.53B | 3.56B | 0.20B | 3.13B | 3.08B | 3.06B | 0.01B | 3.18B | 2.13B | 7.28B | 7.11B | 7.04B | 6.74B | 6.71B | 6.76B | | 8.63B | 8.64B |
|
Total Debt
|
| | | 3.17B | 3.34B | | 2.47B | 2.46B | 2.45B | 2.45B | 2.43B | 2.43B | 2.45B | 2.35B | 2.36B | 2.34B | 1.77B | 5.52B | 5.45B | 5.32B | 5.09B | 5.04B | 4.93B | | 4.43B | 4.59B |
|
Common Equity
|
-0.04B | 0.08B | 0.17B | 1.68B | 1.68B | | 2.02B | 1.95B | 2.03B | 2.02B | 2.20B | 2.26B | 2.25B | 2.30B | 2.30B | 2.38B | 0.00B | 4.20B | | 4.26B | 4.37B | 4.28B | 4.52B | | 7.35B | 6.65B |
|
Shareholder's Equity
|
| | | | | | 2.02B | | | | 2.20B | | | | 2.30B | | -0.75B | | 4.15B | | | | 4.52B | | | |
|
Liabilities and Shareholders Equity
|
1.01B | 1.19B | 1.12B | 7.17B | 7.41B | | 0.03B | 5.61B | 5.56B | 5.58B | 0.02B | 5.39B | 5.33B | 5.35B | 5.42B | 5.56B | 1.38B | 11.48B | 11.27B | 11.30B | 11.11B | 10.99B | 11.28B | | 16.60B | 16.04B |
|
Retained Earnings
|
-0.04B | 0.08B | 0.16B | -0.05B | 0.17B | | 0.19B | 0.22B | 0.24B | 0.26B | 0.30B | 0.37B | 0.44B | 0.51B | 0.56B | 0.67B | | 0.54B | 0.50B | 0.53B | 0.54B | 0.48B | 0.57B | | 7.61B | 6.58B |
|
Treasury Shares
|
| | | | -0.04B | -0.05B | | | | | | | | | | | | | | | | | | | 0.00B | |