|
Cash & Equivalents
|
0.04B | 0.04B | 0.05B | 0.04B | 0.75B | 2.24B | 2.15B | 1.89B | 1.90B | 2.02B | 1.86B | 1.52B | 1.41B | 1.69B | 1.55B | 1.27B | 1.33B | 1.50B | 1.79B | 1.47B | 1.34B | 1.35B |
|
Short-term Investments
|
| | | | | 0.01B | 0.01B | 0.03B | 0.05B | 0.03B | 0.01B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.04B | 0.04B | 0.05B | 0.04B | 0.75B | 2.25B | 2.16B | 1.92B | 1.95B | 2.05B | 1.88B | 1.52B | 1.41B | 1.69B | 1.55B | 1.27B | 1.33B | 1.50B | 1.79B | 1.47B | 1.34B | 1.35B |
|
Receivables - Net
|
| 1.44B | | | 1.75B | 2.28B | 2.27B | 1.90B | 1.58B | 1.54B | 1.52B | 1.49B | 1.66B | 1.66B | 1.60B | 1.44B | 1.44B | 1.37B | 1.34B | 1.28B | 1.32B | 1.35B |
|
Receivables - Other
|
| 0.36B | | | 0.08B | 0.37B | 0.47B | 0.45B | 0.27B | 0.27B | 0.38B | 0.41B | 0.46B | 0.33B | 0.38B | 0.34B | 0.38B | 0.37B | 0.42B | 0.40B | 0.44B | 0.40B |
|
Receivables
|
| 1.80B | | | 1.83B | 2.65B | 2.74B | 2.35B | 1.84B | 1.80B | 1.91B | 1.90B | 2.12B | 1.99B | 1.98B | 1.78B | 1.82B | 1.75B | 1.77B | 1.67B | 1.76B | 1.75B |
|
Prepaid Assets
|
| 0.16B | | | 0.22B | 0.34B | 0.53B | 0.52B | 0.51B | 0.49B | 0.51B | 0.57B | 0.57B | 0.58B | 0.51B | 0.61B | 0.62B | 0.53B | 0.45B | 0.58B | 0.54B | 0.53B |
|
Current Assets
|
| 2.84B | | | 3.86B | 5.78B | 6.09B | 5.40B | 4.96B | 4.97B | 4.96B | 4.65B | 4.59B | 4.85B | 4.75B | 4.36B | 4.39B | 4.30B | 4.59B | 4.47B | 4.29B | 4.33B |
|
Property, Plant & Equipment (Net)
|
| 3.99B | | | 3.48B | 2.92B | 2.83B | 2.65B | 2.59B | 2.76B | 2.78B | 2.75B | 2.65B | 2.81B | 2.67B | 2.69B | 2.73B | 2.49B | 2.57B | 2.63B | 2.63B | 2.62B |
|
Goodwill
|
| 1.23B | | | 1.20B | 0.73B | 0.82B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B |
|
Intangibles
|
| 0.16B | | | 0.17B | 0.17B | 0.28B | 0.31B | 0.30B | 0.33B | 0.35B | 0.38B | 0.39B | 0.42B | 0.34B | 0.39B | 0.34B | 0.34B | 0.36B | 0.29B | 0.30B | 0.31B |
|
Goodwill & Intangibles
|
| 1.39B | | | 1.37B | 0.90B | 1.11B | 1.12B | 1.11B | 1.14B | 1.17B | 1.19B | 1.20B | 1.23B | 1.14B | 1.18B | 1.13B | 1.13B | 1.16B | 1.08B | 1.09B | 1.09B |
|
Long-Term Deferred Tax
|
| 0.42B | | | 0.84B | 0.68B | 0.56B | 0.53B | 0.48B | 0.48B | 0.25B | 0.19B | 0.19B | 0.21B | 0.22B | 0.21B | 0.21B | 0.18B | 0.20B | 0.22B | 0.23B | 0.28B |
|
Other Non-Current Assets
|
| 1.44B | | | 1.35B | 1.26B | 1.24B | 1.16B | 1.16B | 1.19B | 0.27B | 1.12B | 1.03B | 0.99B | 0.92B | 0.90B | 1.05B | 1.03B | 1.04B | 1.97B | 1.89B | 1.84B |
|
Non-Current Assets
|
| 8.36B | | | 8.21B | 7.44B | 7.35B | 6.90B | 6.67B | 6.88B | 6.50B | 6.33B | 6.01B | 6.12B | 5.84B | 5.81B | 6.01B | 5.63B | 5.86B | 7.03B | 6.95B | 6.95B |
|
Assets
|
| 11.21B | | | 12.06B | 13.21B | 13.44B | 12.30B | 11.63B | 11.85B | 11.46B | 10.99B | 10.60B | 10.97B | 10.59B | 10.16B | 10.40B | 9.93B | 10.45B | 11.49B | 11.24B | 11.28B |
|
Accounts Payables
|
| 0.92B | | | 0.80B | 1.14B | 1.55B | 1.49B | 1.59B | 1.72B | 1.77B | 1.63B | 1.25B | 1.48B | 1.41B | 1.34B | 1.24B | 1.15B | 1.35B | 1.14B | 1.12B | 1.24B |
|
Notes Payables
|
| 0.07B | | | 0.11B | 0.10B | 0.10B | | | | 0.11B | 0.13B | 0.12B | 0.63B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.81B |
|
Payables
|
| 0.99B | | | 0.91B | 1.25B | 1.65B | 1.49B | 1.59B | 1.72B | 1.88B | 1.76B | 1.37B | 2.10B | 1.53B | 1.47B | 1.38B | 1.28B | 1.48B | 1.27B | 1.24B | 2.05B |
|
Accumulated Expenses
|
| 0.87B | | 0.41B | 0.49B | 0.74B | 0.68B | 0.65B | 0.61B | 0.60B | 0.62B | 0.56B | 0.63B | 0.59B | 0.61B | 0.52B | 0.54B | 0.51B | 0.65B | 0.64B | 0.68B | 0.78B |
|
Short term Debt
|
| 0.07B | | | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.13B | 0.12B | 0.63B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.81B |
|
Current Leases
|
| 0.33B | | | 0.33B | 0.36B | 0.37B | 0.35B | 0.32B | 0.33B | 0.32B | 0.31B | 0.27B | 0.26B | 0.28B | 0.27B | 0.28B | 0.26B | 0.27B | 0.29B | 0.29B | 0.28B |
|
Current Taxes
|
| | | | 0.06B | 0.36B | 0.28B | 0.27B | 0.26B | 0.24B | 0.35B | 0.36B | 0.31B | 0.33B | 0.33B | 0.30B | 0.30B | 0.26B | 0.26B | 0.29B | 0.29B | 0.33B |
|
Current Deferred Revenue
|
| 0.85B | | | 0.88B | 0.87B | 0.88B | 0.77B | 0.73B | 0.82B | 0.82B | 0.79B | 0.79B | 0.79B | 0.82B | 0.81B | 0.86B | 0.78B | 0.75B | 0.85B | 0.83B | 0.76B |
|
Total Current Liabilities
|
| 3.91B | | 3.68B | 3.63B | 4.46B | 5.06B | 4.61B | 4.58B | 4.61B | 4.87B | 4.59B | 4.49B | 5.15B | 4.59B | 4.23B | 4.25B | 3.94B | 4.30B | 4.24B | 4.20B | 5.04B |
|
Non-Current Debt
|
| 0.14B | | | 0.28B | 3.13B | 3.13B | 3.11B | 3.10B | 3.10B | 3.11B | 3.15B | 3.12B | 2.63B | 3.11B | 3.11B | 3.11B | 3.07B | 3.04B | 3.01B | 3.00B | 2.29B |
|
Non-Current Deffered Revenue
|
| 0.54B | | | 0.52B | 0.47B | 0.45B | 0.41B | 0.37B | 0.38B | 0.36B | 0.33B | 0.32B | 0.33B | 0.31B | 0.33B | 0.34B | 0.33B | 0.34B | 0.44B | 0.39B | 0.38B |
|
Pension
|
| 0.55B | | | 0.99B | 0.86B | 0.72B | 0.67B | 0.62B | 0.66B | 0.50B | 0.50B | 0.48B | 0.49B | 0.50B | 0.49B | 0.51B | 0.47B | 0.48B | 0.52B | 0.51B | 0.54B |
|
Minority Interest
|
| 0.06B | | | 0.05B | 0.00B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B |
|
Non-Current Deferred Tax Liability
|
| 0.08B | | | | 0.14B | 0.09B | | | | 0.10B | | | | 0.06B | | | | 0.05B | | | |
|
Operating Leases
|
| 0.85B | | | 0.82B | 1.01B | 0.93B | 0.82B | 0.77B | 0.79B | 0.71B | 0.67B | 0.66B | 0.70B | 0.62B | 0.61B | 0.58B | 0.49B | 0.51B | 0.60B | 0.61B | 0.59B |
|
Other Non-Current Liabilities
|
| 0.28B | | 0.30B | 0.27B | 0.52B | 0.45B | 0.47B | 0.43B | 0.39B | 0.45B | 0.40B | 0.42B | 0.38B | 0.33B | 0.30B | 0.43B | 0.42B | 0.44B | 1.34B | 1.19B | 1.12B |
|
Total Non-Current Liabilities
|
| 5.99B | | 5.84B | 6.25B | 9.92B | 10.28B | 9.62B | 9.45B | 9.53B | 9.55B | 9.25B | 9.07B | 9.30B | 9.14B | 8.76B | 8.79B | 8.30B | 8.68B | 8.81B | 8.71B | 8.85B |
|
Total Liabilities
|
-5.46B | 6.27B | -4.90B | 6.13B | 6.52B | 10.45B | 10.73B | 10.09B | 9.88B | 9.92B | 10.00B | 9.65B | 9.49B | 9.68B | 9.47B | 9.06B | 9.22B | 8.72B | 9.12B | 10.15B | 9.90B | 9.97B |
|
Total Debt
|
| 0.21B | | | 0.39B | 3.23B | 3.22B | 3.20B | 3.20B | 3.20B | 3.22B | 3.28B | 3.24B | 3.26B | 3.24B | 3.24B | 3.24B | 3.20B | 3.17B | 3.14B | 3.13B | 3.10B |
|
Common Equity
|
5.46B | 4.99B | 4.90B | 4.93B | 5.54B | 2.77B | 2.71B | 2.21B | 1.75B | 1.93B | 1.46B | 1.34B | 1.11B | 1.29B | 1.12B | 1.10B | 1.17B | 1.20B | 1.33B | 1.34B | 1.34B | 1.31B |
|
Shareholder's Equity
|
5.46B | 4.99B | 4.90B | 4.93B | 5.54B | 2.77B | 2.71B | 2.21B | 1.75B | 1.93B | 1.46B | 1.34B | 1.11B | 1.29B | 1.12B | 1.10B | 1.17B | 1.20B | 1.33B | 1.34B | 1.34B | 1.31B |
|
Liabilities and Shareholders Equity
|
| 11.21B | | | 12.06B | 13.21B | 13.44B | 12.30B | 11.63B | 11.85B | 11.46B | 10.99B | 10.60B | 10.97B | 10.59B | 10.16B | 10.40B | 9.93B | 10.45B | 11.49B | 11.24B | 11.28B |
|
Treasury Shares
|
| | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Retained Earnings
|
| -1.10B | -1.18B | -1.16B | -1.61B | -1.14B | -1.09B | -1.35B | -1.57B | -1.30B | -1.98B | -2.12B | -2.26B | -2.27B | -2.32B | -2.31B | -2.35B | -2.14B | -2.07B | -2.01B | -1.94B | -1.89B |