|
Assets
|
4.43B | 4.68B | 6.20B | 6.84B | 7.27B | 8.45B | 7.79B | 7.36B | 7.38B | 12.65B | 11.46B | 12.35B | 14.63B | 14.66B | 14.62B | 11.76B | 11.25B |
|
Cash & Equivalents
|
1.03B | 0.94B | 0.91B | 1.03B | 1.26B | 0.73B | 0.46B | 0.66B | 0.61B | 0.63B | 0.63B | 0.86B | 1.01B | 1.14B | 0.77B | 1.14B | 1.24B |
|
Short-term Investments
|
| | | | | | | | | | 0.45B | 0.35B | | | | 0.75B | |
|
Cash & Current Investments
|
1.03B | 0.94B | 0.91B | 1.03B | 1.26B | 0.73B | 0.46B | 0.66B | 0.61B | 0.63B | 1.08B | 1.21B | 1.01B | 1.14B | 0.77B | 1.89B | 1.24B |
|
Receivables - Net
|
1.62B | 1.66B | 2.08B | 2.35B | 2.55B | 2.87B | 2.55B | 2.12B | 2.10B | 2.51B | 2.84B | 3.17B | 3.10B | 3.41B | 2.43B | 2.85B | 2.99B |
|
Receivables - Other
|
0.75B | 0.79B | 1.00B | 1.11B | 1.11B | 1.37B | 1.25B | 0.94B | 1.12B | 1.39B | 1.22B | 1.45B | 1.34B | 1.52B | 0.99B | 1.13B | 1.12B |
|
Receivables
|
2.37B | 2.45B | 3.07B | 3.46B | 3.66B | 4.24B | 3.80B | 3.05B | 3.22B | 3.91B | 4.06B | 4.62B | 4.45B | 4.93B | 3.42B | 3.98B | 4.10B |
|
Current Deferred Tax Assets
|
0.12B | 0.12B | 0.13B | 0.14B | 0.13B | 0.17B | 0.16B | | | | | | | | | | |
|
Prepaid Assets
|
0.05B | 0.05B | 0.06B | 0.09B | 0.10B | 0.12B | 0.11B | 0.09B | 0.12B | 0.17B | 0.19B | 0.16B | 0.18B | 0.18B | 0.14B | 0.16B | 0.13B |
|
Current Assets
|
2.82B | 2.77B | 3.18B | 3.61B | 4.04B | 3.89B | 3.12B | 2.86B | 3.00B | 4.56B | 4.11B | 4.54B | 4.29B | 4.72B | 4.69B | 4.90B | 4.36B |
|
Buildings
|
0.09B | 0.09B | 0.14B | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.24B | 0.22B | 0.28B | 0.33B | 0.38B | 0.46B | 0.38B | 0.32B | 0.35B | 0.26B | 0.31B | 0.32B | 0.35B | 0.35B | 0.28B | 0.32B | 0.31B |
|
Long-Term Investments
|
0.11B | 0.21B | 0.19B | | 0.19B | 0.23B | 0.22B | 0.18B | 0.15B | | | | | | | | |
|
Goodwill
|
0.93B | 1.12B | 1.87B | 2.01B | 2.02B | 3.03B | 3.05B | 3.08B | 3.01B | 4.80B | 5.43B | 5.64B | 7.20B | 7.18B | 4.64B | 4.79B | 4.78B |
|
Intangibles
|
| 0.10B | 0.26B | 0.24B | 0.22B | 0.44B | 0.35B | 0.34B | 0.33B | 0.57B | 0.67B | 0.66B | 1.57B | 1.39B | 0.95B | 0.87B | 0.72B |
|
Goodwill & Intangibles
|
0.93B | 1.22B | 2.13B | 2.25B | 2.24B | 3.47B | 3.40B | 3.42B | 3.34B | 5.37B | 6.10B | 6.30B | 8.76B | 8.58B | 5.59B | 5.66B | 5.50B |
|
Long-Term Deferred Tax
|
0.16B | 0.19B | 0.13B | 0.19B | 0.20B | 0.15B | 0.37B | 0.41B | 0.37B | | 0.51B | 0.21B | 0.10B | 0.03B | 0.05B | 0.20B | 0.33B |
|
Other Non-Current Assets
|
1.37B | 1.70B | 2.73B | 2.90B | 2.86B | 4.10B | 4.28B | 4.18B | 4.03B | 7.83B | 7.04B | 7.50B | 9.99B | 9.59B | 9.65B | 6.55B | 6.58B |
|
Non-Current Assets
|
0.24B | 0.22B | 3.02B | 3.23B | 3.23B | 4.56B | 4.66B | 4.50B | 4.38B | 8.09B | 7.35B | 7.81B | 10.34B | 9.94B | 9.93B | 6.86B | 6.89B |
|
Accounts Payables
|
0.34B | 0.30B | 0.35B | 0.38B | 0.46B | 0.62B | 0.57B | 0.52B | 0.68B | 0.78B | 1.07B | 1.06B | 0.91B | 0.97B | 0.92B | 1.03B | 1.26B |
|
Notes Payables
|
0.02B | 0.08B | 0.57B | | 0.02B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.20B | | 0.05B | 0.05B | | | |
|
Dividends payables
|
| | | | | | | | 0.02B | | | | | | | | |
|
Payables
|
0.36B | 0.38B | 0.92B | 0.38B | 0.48B | 0.66B | 0.58B | 0.52B | 0.70B | 0.78B | 1.27B | 1.06B | 0.96B | 1.02B | 0.92B | 1.03B | 1.26B |
|
Accumulated Expenses
|
0.68B | 0.66B | 0.94B | 1.06B | 1.03B | 1.28B | 1.09B | 0.94B | 0.94B | 1.17B | 1.39B | 1.25B | 1.53B | 1.44B | 0.98B | 1.09B | 1.04B |
|
Other Accumulated Expenses
|
0.09B | 0.06B | 0.06B | | 0.07B | 0.08B | 0.03B | 0.03B | 0.05B | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.05B | 0.05B | 0.06B | 0.88B | |
|
Current Leases
|
| | | | | | | | | | | 0.16B | 0.17B | 0.15B | 0.13B | 0.12B | 0.11B |
|
Current Taxes
|
0.01B | | 0.04B | 0.05B | 0.03B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.01B | 0.02B | | 0.06B | 0.10B | 0.09B | 0.07B | 0.06B | 0.44B | 0.41B | 0.47B | 0.54B | 0.64B | 0.71B | 0.97B | 0.94B |
|
Total Current Liabilities
|
1.30B | 1.24B | 2.17B | 1.75B | 1.89B | 2.35B | 1.98B | 1.78B | 1.93B | 3.15B | 3.07B | 2.94B | 3.21B | 3.25B | 3.42B | 4.08B | 3.35B |
|
Non-Current Debt
|
0.00B | 0.00B | 0.00B | 0.53B | 0.42B | 0.76B | 0.58B | 0.39B | 1.50B | | 1.20B | 1.68B | 2.84B | 3.36B | 2.81B | 1.35B | 2.24B |
|
Non-Current Deffered Revenue
|
0.50B | 0.58B | 0.71B | 0.80B | 0.72B | 0.83B | 0.86B | 0.86B | 0.73B | 1.26B | 0.61B | 0.57B | 0.56B | 0.17B | 0.12B | 0.12B | 0.21B |
|
Pension
|
| 0.40B | 0.42B | | 0.42B | 0.41B | 0.42B | 0.40B | 0.25B | | 0.58B | 0.57B | 0.42B | 0.27B | 0.25B | 0.30B | 0.27B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 0.66B | 0.63B | 0.63B | 0.82B | 1.02B |
|
Minority Interest
|
0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.09B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.02B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.76B | 0.00B | | | | 0.63B | | |
|
Non-Current Deferred Tax Liability
|
| 0.08B | 0.14B | | | | | 0.16B | 0.18B | | 0.23B | 0.43B | 0.62B | 0.68B | 0.45B | 0.34B | 0.30B |
|
Operating Leases
|
| | | | | | | | | | | 0.74B | 0.76B | 0.61B | 0.47B | 0.41B | 0.47B |
|
Other Non-Current Liabilities
|
| 0.08B | 0.09B | | 0.10B | 0.11B | 0.13B | 0.12B | 0.11B | | | | | | | | |
|
Total Non-Current Liabilities
|
| 1.74B | 2.79B | | 2.92B | 3.83B | 3.30B | 2.91B | 2.78B | | 0.47B | 0.63B | 0.03B | | | 2.29B | 3.24B |
|
Total Liabilities
|
1.80B | 1.82B | 2.88B | 3.08B | 3.03B | 3.95B | 3.43B | 3.03B | 2.89B | 6.70B | 1.17B | 1.52B | 0.22B | 0.23B | 0.13B | 0.14B | 0.14B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 0.53B | 0.42B | 0.76B | 0.58B | 0.39B | 1.50B | | 1.20B | 1.68B | 2.89B | 3.41B | 2.87B | 2.22B | 2.24B |
|
Common Equity
|
2.63B | 2.86B | 3.32B | 3.76B | 4.25B | 4.51B | 4.36B | 4.33B | 4.49B | 5.94B | 5.77B | 5.86B | 5.97B | 6.10B | 6.60B | 4.57B | 3.65B |
|
Shareholder's Equity
|
2.63B | 2.86B | 3.32B | 3.76B | 4.25B | 4.51B | 4.36B | 4.33B | 4.49B | 5.94B | 5.77B | 5.86B | 5.97B | 6.10B | 6.60B | 4.57B | 3.65B |
|
Liabilities and Shareholders Equity
|
4.43B | 4.68B | 6.20B | 6.84B | 7.27B | 8.45B | 7.79B | 7.36B | 7.38B | 12.65B | 11.46B | 12.35B | 14.63B | 14.66B | 14.62B | 11.76B | 11.25B |
|
Retained Earnings
|
2.01B | 2.25B | 2.56B | 2.92B | 3.30B | 3.53B | 3.50B | 3.59B | 3.72B | 3.81B | 3.94B | 4.02B | 4.02B | 4.23B | 4.54B | 2.37B | 1.53B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.73B | 2.47B | 0.00B | 0.00B | 0.00B |