|
Cash & Equivalents
|
0.94B | 0.86B | 1.37B | 1.59B | 0.73B | 0.43B | 0.66B | 0.38B | 0.39B | 0.33B | 0.67B | 0.52B | 0.73B | 0.52B | 0.78B | 0.85B |
|
Cash & Current Investments
|
0.94B | 0.86B | 1.37B | 1.59B | 0.73B | 0.43B | 0.66B | 0.38B | 0.39B | 0.33B | 0.67B | 0.52B | 0.73B | 0.52B | 0.78B | 0.85B |
|
Receivables - Net
|
| 2.04B | 2.07B | 2.16B | 1.17B | 1.08B | 0.92B | 1.66B | 1.83B | 1.88B | 1.73B | 2.14B | 2.19B | 2.35B | 2.43B | 2.65B |
|
Receivables - Other
|
| | | | 0.05B | 0.29B | 0.22B | 0.82B | 1.07B | 0.07B | 0.73B | 0.91B | 1.02B | 1.01B | 1.04B | 0.84B |
|
Receivables
|
| 2.04B | 2.07B | 2.16B | 1.22B | 1.37B | 1.14B | 2.48B | 2.90B | 1.94B | 2.47B | 3.04B | 3.21B | 3.36B | 3.47B | 3.49B |
|
Inventory
|
| | 0.12B | 0.17B | 0.19B | | | | | | 0.07B | 0.28B | 0.27B | 0.29B | 0.31B | 0.32B |
|
Current Deferred Tax Assets
|
| 0.03B | 0.04B | 0.08B | 0.02B | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.29B | 0.38B | 0.44B | 0.33B | 0.26B | 0.22B | 0.35B | 0.45B | 0.54B | 0.34B | 0.40B | 0.43B | 0.49B | 0.49B | 0.53B |
|
Current Assets
|
| 3.19B | 3.87B | 4.23B | 3.62B | 1.81B | 1.79B | 2.38B | 2.67B | 2.84B | 2.81B | 3.34B | 3.62B | 3.64B | 4.00B | 4.33B |
|
Property, Plant & Equipment (Net)
|
| 0.39B | 0.36B | 0.35B | 0.29B | 0.48B | 0.14B | 0.26B | 0.23B | 0.24B | 0.29B | 0.60B | 0.67B | 0.85B | 0.96B | 0.99B |
|
Goodwill
|
1.25B | 1.42B | 1.64B | 1.31B | 1.69B | 1.69B | 1.21B | 4.62B | 4.97B | 4.86B | 4.91B | 6.31B | 6.74B | 6.70B | 6.11B | 6.08B |
|
Intangibles
|
| 0.11B | 0.21B | 0.18B | 0.18B | 0.09B | 0.03B | 1.59B | 0.86B | 0.65B | 0.53B | 1.22B | 1.18B | 0.95B | 0.67B | 0.52B |
|
Goodwill & Intangibles
|
1.25B | 1.53B | 1.85B | 1.49B | 1.87B | 1.79B | 1.23B | 6.21B | 5.83B | 5.51B | 5.44B | 7.53B | 7.92B | 7.65B | 6.78B | 6.60B |
|
Long-Term Deferred Tax
|
| 0.10B | 0.05B | 0.04B | 0.23B | 0.23B | 0.17B | 0.31B | 0.20B | | | | | | | 0.20B |
|
Other Non-Current Assets
|
| 0.07B | 0.07B | 0.07B | 1.35B | 0.07B | 0.20B | 0.27B | 0.25B | 0.18B | 0.43B | 0.46B | 0.44B | 0.39B | 0.44B | 0.32B |
|
Non-Current Assets
|
| 2.10B | 2.36B | 2.44B | 2.26B | 2.35B | 1.58B | 6.75B | 6.32B | 5.93B | 6.55B | 9.17B | 9.64B | 9.43B | 8.69B | 8.68B |
|
Assets
|
| 5.29B | 6.22B | 6.67B | 5.88B | 4.16B | 3.37B | 9.13B | 8.99B | 8.77B | 9.37B | 12.51B | 13.26B | 13.07B | 12.70B | 13.01B |
|
Accounts Payables
|
| 1.19B | 1.21B | 1.96B | 0.78B | 0.72B | 0.76B | 1.43B | 1.64B | 1.49B | 1.84B | 2.17B | 2.14B | 2.25B | 2.28B | 2.13B |
|
Dividends payables
|
| | | | | | 0.00B | 0.02B | 0.02B | 0.01B | | | | | | |
|
Payables
|
| 1.19B | 1.21B | 1.96B | 0.78B | 0.72B | 0.76B | 1.45B | 1.66B | 1.50B | 1.84B | 2.17B | 2.14B | 2.25B | 2.28B | 2.13B |
|
Accumulated Expenses
|
| 0.51B | 0.63B | 1.26B | 0.43B | 0.40B | 0.32B | 0.49B | 0.75B | 0.65B | 0.82B | 0.94B | 0.75B | 0.77B | 0.83B | 0.81B |
|
Short term Debt
|
| 0.00B | 0.00B | 0.55B | | 0.00B | 0.00B | 0.06B | 0.06B | 0.07B | 0.06B | 0.10B | 0.48B | 0.99B | 0.02B | 0.62B |
|
Current Taxes
|
| | | | | | 0.01B | 0.02B | 0.00B | 0.00B | | | | | | |
|
Total Current Liabilities
|
| 1.71B | 1.75B | 3.02B | 1.79B | 1.01B | 1.04B | 2.02B | 2.20B | 2.06B | 2.33B | 2.91B | 3.23B | 3.95B | 2.99B | 3.56B |
|
Capital Leases
|
| | 0.01B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | | | | | | |
|
Non-Current Debt
|
| 1.10B | 1.85B | 1.30B | 1.29B | 1.33B | 1.08B | 3.23B | 3.06B | 3.05B | 2.92B | 4.64B | 4.59B | 3.93B | 4.66B | 4.05B |
|
Non-Current Deffered Revenue
|
| 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | |
|
Pension
|
| 0.04B | 0.02B | 0.03B | 0.01B | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | 0.05B | 0.06B | 0.05B |
|
Liabilities from Discontinued Operations
|
| | 0.03B | 0.01B | 0.65B | 0.01B | 0.00B | | | 0.02B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.03B | | 0.03B | 0.54B | 0.22B | 0.39B | 0.47B | 0.63B | 0.64B | 0.64B | 0.57B | 0.00B |
|
Operating Leases
|
| | | | | | | | | | 0.33B | 0.57B | 0.63B | 0.61B | 0.59B | 0.62B |
|
Other Non-Current Liabilities
|
| 0.20B | 0.14B | 0.16B | 0.17B | 0.23B | 0.15B | 0.20B | 0.13B | 0.18B | 0.18B | 0.29B | 0.27B | 0.23B | 0.27B | 0.32B |
|
Total Non-Current Liabilities
|
| -0.20B | -0.14B | -0.16B | -0.17B | -0.23B | -0.15B | -0.20B | -0.13B | -0.18B | -0.18B | 8.35B | 8.65B | 8.48B | 8.17B | 8.23B |
|
Total Liabilities
|
| | | | | | | | | | | 8.64B | 8.92B | 8.72B | 8.44B | 8.55B |
|
Total Debt
|
| 1.11B | 1.85B | 1.85B | 1.29B | 1.33B | 1.08B | 3.29B | 3.11B | 3.12B | 2.99B | 4.74B | 5.08B | 4.92B | 4.68B | 4.67B |
|
Common Equity
|
2.08B | 2.29B | 2.49B | 2.18B | 2.62B | 1.59B | 1.07B | 3.15B | 3.38B | 3.31B | 3.42B | 3.87B | 4.34B | 4.35B | 4.26B | 4.46B |
|
Shareholder's Equity
|
2.08B | 2.29B | 2.49B | 2.18B | 2.62B | 1.59B | 1.07B | 3.15B | 3.38B | 3.31B | 3.42B | 3.87B | 4.34B | 4.35B | 4.26B | 4.46B |
|
Liabilities and Shareholders Equity
|
| 5.29B | 6.22B | 6.67B | 5.88B | 4.16B | 3.37B | 9.13B | 8.99B | 8.77B | 9.37B | 12.51B | 13.26B | 13.07B | 12.70B | 13.01B |
|
Retained Earnings
|
| 0.24B | 0.41B | 0.16B | 0.51B | 0.03B | -0.28B | -0.18B | 0.03B | 0.37B | 0.90B | 1.33B | 1.88B | 2.37B | 2.36B | 3.41B |
|
Treasury Shares
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |