|
Cash & Equivalents
|
0.52B | 0.57B | 0.78B | 0.87B | 0.98B | 1.20B | 0.96B | 0.89B | 0.84B | 1.81B | 1.37B | 1.22B | 1.38B | 1.70B |
|
Short-term Investments
|
| | | | | 0.04B | 0.05B | 0.05B | 0.06B | 0.09B | 0.11B | 0.09B | 0.12B | 0.14B |
|
Cash & Current Investments
|
0.52B | 0.57B | 0.78B | 0.87B | 0.98B | 1.24B | 1.00B | 0.94B | 0.90B | 1.90B | 1.48B | 1.31B | 1.50B | 1.84B |
|
Receivables - Net
|
| 0.75B | 0.93B | 0.98B | 1.17B | 1.72B | 2.11B | 2.41B | 2.60B | 2.44B | 2.58B | 2.95B | 3.42B | 3.25B |
|
Receivables - Other
|
| 0.40B | 0.52B | 0.53B | 0.61B | 0.72B | 0.88B | 1.13B | 1.29B | 1.26B | 1.31B | 1.62B | 1.94B | 1.86B |
|
Receivables
|
| 1.15B | 1.44B | 1.51B | 1.78B | 2.44B | 3.00B | 3.54B | 3.88B | 3.71B | 3.89B | 4.58B | 5.36B | 5.10B |
|
Current Deferred Tax Assets
|
| 0.07B | 0.09B | 0.12B | 0.10B | | | | | | | | | |
|
Prepaid Assets
|
| 0.07B | 0.09B | 0.09B | 0.08B | 0.23B | 0.26B | 0.15B | 0.14B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B |
|
Current Assets
|
| 1.51B | 1.95B | 2.15B | 2.41B | 3.34B | 3.55B | 3.87B | 4.13B | 5.09B | 4.76B | 4.98B | 5.60B | 5.83B |
|
Property, Plant & Equipment (Net)
|
| 0.19B | 0.20B | 0.19B | 0.19B | 0.41B | 0.44B | 0.43B | 0.46B | 0.48B | 0.50B | 0.53B | 0.52B | 0.54B |
|
Long-Term Investments
|
| 0.04B | 0.04B | 0.03B | 0.05B | 0.07B | 0.07B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.13B | 0.27B |
|
Goodwill
|
0.28B | 0.30B | 0.41B | 0.46B | 0.72B | 10.73B | 11.85B | 11.80B | 12.16B | 12.65B | 13.30B | 13.92B | 14.57B | 14.71B |
|
Intangibles
|
| 0.27B | 0.30B | 0.28B | 0.37B | 6.39B | 6.59B | 5.95B | 5.51B | 5.21B | 4.94B | 4.82B | 4.84B | 4.50B |
|
Goodwill & Intangibles
|
0.28B | 0.58B | 0.71B | 0.74B | 1.09B | 17.12B | 18.44B | 17.75B | 17.67B | 17.86B | 18.24B | 18.74B | 19.41B | 19.21B |
|
Long-Term Deferred Tax
|
| 0.04B | 0.03B | 0.04B | 0.04B | 0.25B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.17B | 0.19B |
|
Other Non-Current Assets
|
| 0.13B | 0.12B | 0.11B | 0.11B | 0.18B | 0.23B | 0.24B | 0.23B | 0.39B | 0.49B | 0.47B | 0.46B | 0.52B |
|
Non-Current Assets
|
| 0.99B | 1.11B | 1.15B | 1.51B | 17.87B | 19.30B | 18.68B | 19.12B | 19.47B | 19.93B | 20.36B | 21.09B | 21.07B |
|
Assets
|
2.32B | 2.50B | 3.05B | 3.30B | 3.93B | 21.21B | 22.86B | 22.55B | 23.25B | 24.56B | 24.69B | 25.34B | 26.68B | 26.90B |
|
Accounts Payables
|
| 0.08B | 0.10B | 0.11B | 0.14B | 0.25B | 0.32B | 2.29B | 2.51B | 2.81B | 2.98B | 3.32B | 3.56B | 3.68B |
|
Payables
|
| 0.08B | 0.10B | 0.11B | 0.14B | 0.25B | 0.32B | 2.29B | 2.51B | 2.81B | 2.98B | 3.32B | 3.56B | 3.68B |
|
Accumulated Expenses
|
| 0.66B | 0.76B | 0.73B | 0.76B | 1.49B | 1.66B | 1.86B | 1.94B | 2.23B | 2.36B | 2.67B | 2.85B | 2.95B |
|
Other Accumulated Expenses
|
| 0.08B | 0.08B | 0.07B | 0.06B | 0.15B | 0.18B | 0.03B | 0.23B | 0.27B | 0.31B | 0.37B | 0.33B | 0.19B |
|
Short term Debt
|
| 0.06B | 0.01B | 0.00B | 0.05B | 0.09B | 0.10B | 0.10B | 0.10B | 0.15B | 0.09B | 0.15B | 0.72B | 1.15B |
|
Current Taxes
|
| 0.01B | 0.04B | 0.06B | 0.04B | 0.08B | 0.07B | 0.10B | 0.11B | 0.10B | 0.14B | 0.16B | 0.12B | 0.16B |
|
Current Deferred Revenue
|
| 0.46B | 0.54B | 0.54B | 0.58B | 0.77B | 0.98B | 1.01B | 1.01B | 1.25B | 1.82B | 1.80B | 1.80B | 1.78B |
|
Curent Deferred Tax Liability
|
| | | | 0.00B | | | | | | | | | |
|
Total Current Liabilities
|
| 1.31B | 1.48B | 1.47B | 1.59B | 2.71B | 3.16B | 3.53B | 3.94B | 4.56B | 5.24B | 5.58B | 6.49B | 6.96B |
|
Non-Current Debt
|
| 2.37B | 2.04B | 2.28B | 2.42B | 7.11B | 10.12B | 10.91B | 11.54B | 12.38B | 12.03B | 12.60B | 12.96B | 12.84B |
|
Pension
|
| 0.06B | 0.06B | 0.07B | 0.08B | 0.16B | 0.17B | 0.15B | 0.17B | | | | | |
|
Minority Interest
|
0.00B | 0.00B | -0.00B | 0.00B | 0.23B | 0.23B | 0.25B | 0.24B | 0.26B | 0.28B | | | | |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.01B | 0.04B | 0.06B | 0.07B | 2.13B | 0.90B | 0.74B | 1.28B | 1.22B | 1.07B | 0.98B | 0.77B | 0.20B |
|
Operating Leases
|
| | | | | | | | 0.40B | 0.37B | 0.31B | 0.26B | 0.22B | 0.17B |
|
Other Non-Current Liabilities
|
| 0.17B | 0.18B | 0.18B | 0.18B | 0.40B | 0.44B | 0.42B | 0.46B | 0.63B | 0.65B | 0.67B | 0.70B | 0.67B |
|
Total Non-Current Liabilities
|
| 3.69B | 3.56B | 3.82B | 4.08B | 11.95B | 14.17B | 15.18B | 16.53B | 17.65B | 18.00B | 18.90B | 19.87B | 20.16B |
|
Total Liabilities
|
| 3.86B | 3.73B | 4.00B | 4.26B | 12.35B | 14.61B | 15.60B | 16.99B | 18.28B | 18.65B | 19.57B | 20.57B | 20.83B |
|
Total Debt
|
| 2.42B | 2.05B | 2.28B | 2.47B | 7.20B | 10.22B | 11.01B | 11.64B | 12.53B | 12.12B | 12.75B | 13.67B | 13.98B |
|
Common Equity
|
-0.97B | -1.36B | -0.67B | -0.70B | -0.38B | 8.78B | 8.24B | 6.95B | 6.26B | 6.28B | 6.04B | 5.76B | 6.11B | 6.07B |
|
Shareholder's Equity
|
-0.97B | -1.36B | -0.67B | -0.70B | -0.38B | 8.78B | 8.24B | 6.95B | 6.26B | 6.28B | 6.04B | 5.76B | 6.11B | 6.07B |
|
Liabilities and Shareholders Equity
|
2.32B | 2.50B | 3.05B | 3.30B | 3.93B | 21.21B | 22.86B | 22.55B | 23.25B | 24.56B | 24.69B | 25.34B | 26.68B | 26.90B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.04B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.08B | 0.08B |
|
Retained Earnings
|
0.02B | 0.01B | -1.15B | -0.79B | -0.46B | -0.57B | 0.54B | 0.81B | 1.00B | 1.28B | 2.24B | 3.33B | 4.69B | 6.07B |