|
Cash & Equivalents
|
0.01B | 0.01B | 0.21B | 0.44B | 0.09B | 0.57B | 1.82B | 0.02B | 0.01B | 0.03B | 1.15B | 0.15B | 0.19B | 0.19B | 0.24B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 0.07B | 0.13B | 0.13B | 0.10B | 0.54B | 0.54B | 0.19B | 0.09B |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.21B | 0.44B | 0.09B | 0.57B | 1.82B | 0.02B | 0.01B | 0.03B | 1.15B | 0.15B | 0.19B | 0.19B | 0.24B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 0.07B | 0.13B | 0.13B | 0.10B | 0.54B | 0.54B | 0.19B | 0.09B |
|
Receivables - Net
|
| | | 0.54B | 0.76B | 0.74B | 0.73B | 0.51B | | | | 0.69B | | | | 0.82B | | | | 0.79B | | | | 0.84B | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | -0.00B | -0.02B | 0.01B | -0.00B | 0.00B | -0.03B | 0.02B | 0.01B | -0.02B | -0.19B | -0.18B |
|
Receivables
|
| | | 0.54B | 0.76B | 0.74B | 0.73B | 0.51B | | | | 0.69B | | | | 0.84B | | | | 0.81B | | | | 0.86B | | | | |
|
Inventory
|
| | | 0.04B | | | | 0.04B | | | | 0.07B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | |
|
Prepaid Assets
|
| | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | 0.09B | | | | 0.14B | | | | |
|
Current Assets
|
| | | 1.08B | 1.00B | 1.62B | 2.70B | 0.79B | 0.96B | 1.33B | 2.41B | 1.19B | 1.76B | 1.52B | 1.64B | 1.02B | 2.32B | 1.45B | 1.60B | 1.09B | 1.40B | 1.61B | 1.61B | 1.21B | 1.61B | 1.20B | 1.36B | 1.16B |
|
Property, Plant & Equipment (Net)
|
| | | 0.80B | 3.36B | 3.30B | 3.26B | 1.31B | 5.05B | 5.01B | 5.57B | 6.28B | 5.66B | 6.05B | 6.54B | 6.93B | 6.40B | 6.40B | 6.86B | 5.13B | 7.05B | 7.33B | 7.36B | 5.62B | 6.96B | 6.83B | 7.16B | 7.32B |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.02B | 0.30B | 0.32B | 0.04B | 0.31B | -0.02B | -0.03B | 0.23B | 0.29B | 0.31B | 0.34B | 0.25B | 1.99B | 1.97B | 1.99B | 1.90B |
|
Goodwill
|
| | | 3.92B | 6.01B | 5.82B | 5.76B | 4.99B | 6.46B | 6.42B | 6.93B | 5.95B | 7.30B | 7.81B | 8.18B | 6.03B | 7.60B | 7.43B | 7.90B | 5.80B | 8.05B | 7.79B | 7.73B | 5.77B | 6.85B | 6.59B | 6.82B | 6.89B |
|
Intangibles
|
| | | 6.43B | 3.29B | 3.12B | 3.02B | 8.03B | 2.99B | 2.90B | 3.18B | 9.65B | 3.17B | 3.40B | 3.29B | 9.79B | 3.13B | 2.95B | 3.06B | 8.04B | 2.99B | 2.94B | 2.85B | 7.80B | 1.70B | 1.63B | 1.69B | 1.76B |
|
Goodwill & Intangibles
|
| | | 10.35B | 9.30B | 8.94B | 8.78B | 13.01B | 9.46B | 9.32B | 10.11B | 15.60B | 10.47B | 11.21B | 11.48B | 15.82B | 10.73B | 10.38B | 10.95B | 13.84B | 11.05B | 10.74B | 10.57B | 13.58B | 8.55B | 8.22B | 8.51B | 8.65B |
|
Long-Term Deferred Tax
|
| | | 0.25B | | | | 0.55B | | | | | | | | | | | 0.04B | 0.05B | 0.13B | 0.17B | 0.16B | 0.15B | | | | |
|
Other Non-Current Assets
|
| | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.06B | 0.11B | 0.06B | 0.12B | 0.11B | 0.11B | 0.15B | 0.37B | 0.30B | 0.33B | 0.26B |
|
Non-Current Assets
|
| | | 8.26B | 13.70B | 13.90B | 14.77B | 11.28B | 14.55B | 14.36B | 15.72B | 13.41B | 16.18B | 17.59B | 18.38B | 13.54B | 17.51B | 17.11B | 18.29B | 13.51B | 18.64B | 18.67B | 18.53B | 13.97B | 17.86B | 17.33B | 17.99B | 18.13B |
|
Assets
|
| | 11.80B | 9.34B | 14.71B | 15.52B | 5.66B | 12.07B | 15.51B | 15.70B | 18.13B | 14.59B | 17.94B | 19.11B | 20.01B | 14.56B | 19.83B | 18.56B | 19.89B | 14.60B | 20.05B | 20.28B | 20.14B | 15.18B | 19.47B | 18.53B | 19.36B | 19.30B |
|
Accounts Payables
|
| | | 0.55B | 0.75B | 0.70B | 0.75B | 0.78B | 0.95B | 0.99B | 1.18B | 1.05B | 1.12B | 1.37B | 1.50B | 1.15B | 1.38B | 1.44B | 1.55B | 1.23B | 1.53B | 1.67B | 1.60B | 1.35B | 1.76B | 1.57B | 1.68B | 1.89B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | -0.01B | | -0.01B | | | | | | |
|
Payables
|
| | | 0.55B | 0.75B | 0.70B | 0.75B | 0.78B | 0.95B | 0.99B | 1.18B | 1.05B | 1.12B | 1.37B | 1.50B | 1.15B | 1.38B | 1.44B | 1.55B | 1.22B | 1.53B | 1.66B | 1.60B | 1.35B | 1.76B | 1.57B | 1.68B | 1.89B |
|
Accumulated Expenses
|
| | | | | | | 0.21B | | | | 0.28B | | | | 0.31B | | | | 0.39B | | | | 0.38B | | | | |
|
Short term Debt
|
| | | 0.05B | 0.04B | 0.04B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.82B | | | | |
|
Current Leases
|
| | | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | |
|
Current Taxes
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | | 0.00B | 0.34B | 0.11B | | | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.01B |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.13B | | | | 0.16B | | | | 0.18B | | | | 0.15B | | | | 0.17B | | | | |
|
Total Current Liabilities
|
| | | 0.66B | 0.89B | 0.84B | 0.90B | 0.92B | 1.15B | 1.19B | 1.38B | 1.21B | 2.44B | 2.40B | 2.55B | 1.98B | 1.55B | 1.87B | 1.76B | 1.33B | 1.67B | 1.81B | 2.76B | 2.26B | 1.96B | 1.80B | 1.97B | 2.00B |
|
Non-Current Debt
|
| | 6.91B | 5.73B | 4.48B | 5.08B | 6.06B | 4.73B | 6.20B | 6.52B | 8.40B | 6.33B | 8.02B | 8.77B | 9.36B | 6.81B | 9.55B | 7.89B | 8.85B | 6.48B | 10.00B | 9.66B | 8.49B | 6.34B | 6.93B | 6.64B | 7.35B | 7.42B |
|
Minority Interest
|
| | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.22B | 0.21B | 0.21B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.20B | 0.18B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.10B | | | | 0.05B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.80B | 0.80B | 0.75B | 0.69B | 0.44B | 0.37B | 0.38B | 0.38B | 1.18B | 0.65B | 0.65B | 0.59B | 1.08B | 0.54B | 0.44B | 0.55B | 0.39B | 0.52B | 0.49B | 0.44B | 0.33B | 0.78B | 0.75B | 0.83B | 0.78B |
|
Operating Leases
|
| | | 0.12B | 0.16B | 0.15B | 0.15B | 0.12B | 0.14B | 0.20B | 0.25B | 0.20B | 0.29B | 0.29B | 0.34B | 0.24B | 0.32B | 0.34B | 0.37B | 0.28B | 0.39B | 0.40B | 0.42B | 0.34B | 0.41B | 0.40B | 0.38B | 0.45B |
|
Other Non-Current Liabilities
|
| | | 0.16B | 0.25B | 0.24B | 0.24B | 0.52B | 0.68B | 0.66B | 0.73B | 0.67B | 0.81B | 0.80B | 0.80B | 0.60B | 0.85B | 0.85B | 0.81B | 0.66B | 0.90B | 0.93B | 0.97B | 0.71B | 1.07B | 1.02B | 1.07B | 1.13B |
|
Total Non-Current Liabilities
|
| | | 6.58B | 7.57B | 8.07B | 9.11B | 6.88B | 8.97B | 9.09B | 11.21B | 8.80B | 9.80B | 10.57B | 11.15B | 8.13B | 11.33B | 9.56B | 10.62B | 7.85B | 10.99B | 11.51B | 10.37B | 7.76B | 9.23B | 8.84B | 9.58B | 9.81B |
|
Total Liabilities
|
| | 8.81B | 7.24B | 13.70B | 13.90B | 9.11B | 7.79B | 10.12B | 10.28B | 12.60B | 10.01B | 12.24B | 12.97B | 13.69B | 10.11B | 12.87B | 11.43B | 12.38B | 9.18B | 12.66B | 13.32B | 13.13B | 10.01B | 11.18B | 10.64B | 11.55B | 11.81B |
|
Total Debt
|
| | 6.91B | 5.78B | 4.52B | 5.12B | 6.06B | 4.73B | 6.23B | 6.55B | 8.42B | 6.35B | 8.03B | 8.79B | 9.37B | 6.83B | 9.56B | 7.89B | 8.85B | 6.49B | 10.01B | 9.67B | 8.50B | 7.16B | 6.93B | 6.64B | 7.35B | 7.42B |
|
Common Equity
|
| | | 2.10B | 6.86B | 5.83B | 5.66B | 4.27B | 5.39B | 5.41B | 5.53B | 4.58B | 5.70B | 6.14B | 6.32B | 4.45B | 6.96B | 7.13B | 7.51B | 5.43B | 7.39B | 6.96B | 7.01B | 5.17B | 8.29B | 7.89B | 7.81B | 7.01B |
|
Shareholder's Equity
|
| | 2.99B | 2.10B | 6.13B | | 5.66B | 4.27B | | | | 4.58B | | | | 4.45B | | | | 5.43B | | | | 5.17B | | | | 7.49B |
|
Liabilities and Shareholders Equity
|
| | 11.80B | 9.34B | 14.71B | 15.52B | 5.66B | 12.07B | 15.51B | 15.70B | 18.13B | 14.59B | 17.94B | 19.11B | 20.01B | 14.56B | 19.83B | 18.56B | 19.89B | 14.60B | 20.05B | 20.28B | 20.14B | 15.18B | 19.47B | 18.53B | 19.36B | 19.30B |
|
Retained Earnings
|
| | | -0.58B | -1.05B | -1.16B | -1.29B | -1.45B | -2.01B | -1.99B | -2.24B | -1.99B | -2.49B | -2.43B | -2.62B | -2.09B | -3.07B | -2.78B | -2.76B | -2.07B | -3.00B | -3.48B | -3.38B | -2.56B | 0.00B | 0.10B | 0.04B | 0.23B |