|
Accumulated Depreciation
|
| | | -0.00B | -0.00B | | | | | | | | | | | | | | |
|
Receivables - Doubtful
|
| | | -0.02B | -0.05B | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.40B | 0.40B | 0.41B | 0.09B | 0.10B | 0.10B | 0.10B | 0.25B | 0.26B | 0.27B | 0.27B | 0.86B | 0.57B | 0.54B | 0.77B | 0.73B | 0.25B | 0.85B | 1.05B |
|
Receivables - Net
|
0.00B | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | |
|
Receivables - Other
|
0.01B | | | 0.01B | | | | 0.03B | | | | 0.43B | | | | 0.06B | | | |
|
Receivables
|
0.01B | | | 0.02B | | | | 0.05B | | | | 0.46B | | | | 0.10B | | | |
|
Property, Plant & Equipment (Net)
|
0.03B | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.06B | | | |
|
Long-Term Investments
|
| | | 0.03B | 0.26B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill
|
| | | | | | | | | | | 0.11B | | | | 0.10B | | | |
|
Intangibles
|
0.08B | | -0.02B | 0.22B | 0.28B | | | 0.24B | 0.25B | 0.26B | 0.27B | 0.27B | 0.32B | 0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.37B |
|
Goodwill & Intangibles
|
0.08B | | -0.02B | 0.22B | 0.28B | | | 0.24B | 0.25B | 0.26B | 0.27B | 0.38B | 0.32B | 0.32B | 0.31B | 0.41B | 0.33B | 0.35B | 0.37B |
|
Long-Term Deferred Tax
|
0.01B | | 0.03B | 0.04B | 0.02B | | 0.04B | 0.19B | 0.19B | 0.19B | 0.04B | 0.21B | 0.22B | 0.23B | 0.25B | 0.29B | 0.32B | 0.30B | 0.31B |
|
Other Non-Current Assets
|
-0.07B | | -0.06B | 0.14B | -0.03B | -0.04B | -0.02B | 0.27B | -0.01B | -0.01B | -0.09B | 0.43B | -0.09B | -0.05B | -0.06B | -0.08B | -0.01B | 0.49B | -0.10B |
|
Assets
|
3.73B | | 8,323.49B | 6.70B | 7.36B | | | 9.04B | 9.19B | 10.10B | 11.29B | 12.19B | 12.65B | 12.80B | 12.61B | 13.15B | 13.75B | 14.97B | 16.86B |
|
Notes Payables
|
| | | | | | | | | | | | | | 1.17B | 1.75B | | | 9.46B |
|
Payables
|
| | | | | | | | | | | | | | 1.17B | 1.75B | | | 9.46B |
|
Other Accumulated Expenses
|
| | | 0.01B | | | | 0.01B | 0.01B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Short term Debt
|
0.01B | | 0.00B | 1.89B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | -0.01B | -0.02B | -0.01B | 0.02B | 0.02B |
|
Current Taxes
|
0.00B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | -0.00B | 0.00B | 0.03B | 0.07B | 0.01B | -0.01B | 0.01B | 0.10B | 0.08B | 0.09B | 0.02B |
|
Convertible Debt
|
| | | | | | 0.01B | | | | | | | | | | | | |
|
Minority Interest
|
0.00B | | -0.00B | 1.04B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.01B |
|
Operating Leases
|
0.02B | | | 0.40B | | | 0.06B | 0.68B | | | 0.06B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | | | 0.02B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Other Non-Current Liabilities
|
0.04B | | 0.02B | 0.11B | -0.04B | -0.08B | -0.06B | 0.22B | 0.01B | -0.04B | 0.02B | 0.38B | -0.02B | 0.03B | 0.01B | 0.41B | -0.07B | -0.11B | 0.43B |
|
Total Non-Current Liabilities
|
3.07B | | 5,452.80B | 5.03B | 5.78B | 0.08B | 0.06B | 7.38B | 7.80B | 8.66B | 9.75B | 10.27B | 10.94B | 11.12B | 11.00B | 11.18B | 12.28B | 13.42B | 14.63B |
|
Total Liabilities
|
3.10B | | 5,452.82B | 5.14B | 5.73B | | | 7.61B | 7.81B | 8.62B | 9.78B | 10.66B | 10.92B | 11.15B | 11.01B | 11.59B | 12.21B | 13.31B | 15.06B |
|
Total Debt
|
0.01B | | 0.00B | 1.89B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | -0.01B | -0.02B | -0.01B | 0.02B | 0.02B |
|
Common Equity
|
0.62B | | 0.00B | 0.48B | | | | 1.33B | 1.37B | 1.48B | 1.64B | 1.65B | 1.84B | 1.78B | 1.71B | 1.53B | 1.69B | 1.80B | 1.94B |
|
Shareholder's Equity
|
0.62B | | | 0.48B | 1.66B | | | 1.33B | | | | 1.51B | | | | 1.56B | | | |
|
Liabilities and Shareholders Equity
|
3.73B | | 8,323.49B | 6.70B | 7.36B | | | 9.04B | 9.19B | 10.10B | 11.29B | 12.19B | 12.65B | 12.80B | 12.61B | 13.15B | 13.75B | 14.97B | 16.86B |
|
Treasury Shares
|
0.02B | | | -0.01B | -0.01B | | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | | |
|
Retained Earnings
|
0.00B | | | 0.01B | -0.05B | | | -0.16B | 1.51B | 1.60B | 1.64B | -0.14B | 1.84B | 1.78B | 1.71B | 1.69B | 1.69B | 1.80B | 1.94B |