|
Cash & Equivalents
|
0.15B | 0.16B | 0.47B | 0.40B | 0.40B | 0.58B | 0.72B | 0.43B | 0.32B | 0.43B | 0.34B | 1.32B | 1.47B | 0.32B | 0.54B | 1.52B |
|
Cash & Current Investments
|
0.15B | 0.16B | 0.47B | 0.40B | 0.40B | 0.58B | 0.72B | 0.43B | 0.32B | 0.43B | 0.34B | 1.32B | 1.47B | 0.32B | 0.54B | 1.52B |
|
Receivables - Net
|
0.75B | 0.80B | 0.90B | 0.91B | 0.98B | 1.03B | 1.43B | 1.56B | 1.54B | 1.47B | 1.54B | 2.48B | 2.26B | 1.79B | 1.91B | 1.94B |
|
Receivables - Other
|
| | | 0.01B | | | 0.16B | 0.19B | 0.69B | 0.69B | 0.77B | 0.54B | 0.72B | 0.21B | 0.19B | 0.15B |
|
Receivables
|
0.75B | 0.80B | 0.90B | 0.92B | 0.98B | 1.03B | 1.59B | 1.75B | 2.23B | 2.16B | 2.31B | 3.02B | 2.98B | 2.00B | 2.10B | 2.10B |
|
Inventory
|
0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.14B | 0.19B | 0.21B | 0.23B | 0.24B | 0.24B | 0.42B | 0.40B | 0.47B | 0.47B | 0.49B |
|
Current Deferred Tax Assets
|
0.04B | 0.06B | 0.01B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | | |
|
Prepaid Assets
|
0.08B | 0.10B | 0.08B | 0.07B | 0.11B | 0.16B | 0.34B | 0.32B | 0.31B | 0.31B | 0.37B | 0.36B | 0.48B | 0.61B | 0.66B | 0.70B |
|
Current Assets
|
0.94B | 1.14B | 1.06B | 1.39B | 1.43B | 1.69B | 2.62B | 2.48B | 2.73B | 2.84B | 2.98B | 5.13B | 5.33B | 4.62B | 3.77B | 4.81B |
|
Property, Plant & Equipment (Net)
|
0.50B | 0.59B | 0.58B | 0.63B | 0.71B | 0.79B | 1.75B | 1.72B | 1.71B | 1.74B | 2.64B | 2.73B | 2.82B | 2.79B | 2.91B | 3.05B |
|
Long-Term Investments
|
0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.07B | 0.06B | 0.07B | 0.03B | 0.02B |
|
Goodwill
|
1.90B | 2.60B | 2.68B | 2.90B | 3.02B | 6.20B | 6.42B | 6.42B | 7.40B | 7.36B | 7.87B | 7.75B | 5.89B | 6.12B | 6.14B | 6.37B |
|
Intangibles
|
1.34B | 1.67B | 1.62B | 1.67B | 1.57B | 2.30B | 3.32B | 3.40B | 4.17B | 3.91B | 4.03B | 3.96B | 3.74B | 3.12B | 3.34B | 3.49B |
|
Goodwill & Intangibles
|
3.24B | 4.28B | 4.30B | 4.57B | 4.59B | 8.50B | 9.75B | 9.82B | 11.57B | 11.27B | 11.90B | 11.71B | 9.63B | 9.25B | 9.48B | 9.86B |
|
Long-Term Deferred Tax
|
| | 0.27B | 0.25B | 0.21B | 0.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | | |
|
Other Non-Current Assets
|
0.09B | 0.10B | 0.09B | 0.12B | 0.14B | 0.15B | 0.15B | 0.17B | 0.22B | 0.28B | 0.44B | 0.41B | 0.46B | 4.26B | 0.54B | 0.65B |
|
Non-Current Assets
|
3.90B | 5.04B | 5.05B | 5.40B | 5.53B | 5.61B | 11.48B | 11.77B | 13.94B | 13.35B | 15.07B | 14.95B | 15.05B | 15.53B | 12.96B | 13.57B |
|
Assets
|
4.84B | 6.19B | 6.11B | 6.79B | 6.97B | 7.30B | 14.10B | 14.25B | 16.67B | 16.19B | 18.05B | 20.07B | 20.39B | 20.16B | 16.73B | 18.38B |
|
Accounts Payables
|
0.18B | 0.26B | 0.26B | 0.24B | 0.30B | 0.28B | 0.50B | 0.51B | 0.57B | 0.63B | 0.63B | 0.64B | 0.62B | 0.85B | 0.83B | 0.88B |
|
Notes Payables
|
0.05B | 0.07B | | | | | | | | | | 0.38B | 0.00B | 0.30B | 1.00B | |
|
Payables
|
0.23B | 0.33B | 0.26B | 0.24B | 0.30B | 0.28B | 0.50B | 0.51B | 0.57B | 0.63B | 0.63B | 1.02B | 0.62B | 1.15B | 1.83B | 0.88B |
|
Accumulated Expenses
|
0.28B | 0.35B | 0.34B | 0.31B | 0.31B | 0.34B | 0.63B | 0.59B | 0.79B | 0.87B | 0.94B | 1.36B | 1.40B | 0.79B | 0.80B | 0.87B |
|
Other Accumulated Expenses
|
0.02B | 0.02B | 0.04B | | | 0.03B | 0.04B | | | | | | | | | |
|
Short term Debt
|
0.42B | 0.36B | 0.14B | 0.48B | 0.11B | 0.35B | 0.42B | 0.55B | 0.42B | 0.01B | 0.42B | 0.38B | 0.00B | 0.30B | 1.00B | 1.00B |
|
Current Leases
|
| | | | | 0.00B | 0.01B | | | 0.01B | 0.01B | 0.19B | 0.19B | 0.16B | 0.17B | 0.18B |
|
Current Taxes
|
0.02B | 0.01B | 0.04B | | | 0.03B | 0.08B | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.15B | 0.18B | 0.38B | 0.36B | 0.45B | 0.51B | 0.56B | 0.31B | 0.42B | 0.39B |
|
Curent Deferred Tax Liability
|
| | | | 0.01B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
1.02B | 1.12B | 0.73B | 1.03B | 0.74B | 0.98B | 1.70B | 1.83B | 2.19B | 1.88B | 2.66B | 3.08B | 2.78B | 3.08B | 3.23B | 3.33B |
|
Capital Leases
|
| | | | | | | | | 0.05B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Non-Current Debt
|
0.98B | 1.83B | 2.09B | 2.17B | 2.89B | 2.68B | 5.94B | 5.30B | 6.34B | 5.99B | 5.79B | 5.42B | 5.42B | 5.04B | 4.05B | 5.33B |
|
Non-Current Deffered Revenue
|
| | | | | 0.04B | 0.05B | | | | | | | | | |
|
Pension
|
| | | | | 0.12B | 0.17B | | | | | | | | | |
|
Minority Interest
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.07B | | | | | 0.90B | | |
|
Non-Current Deferred Tax Liability
|
0.58B | 0.60B | 0.48B | 0.74B | 0.75B | 0.53B | 1.18B | 1.21B | 0.88B | 0.94B | 0.94B | 0.83B | 0.76B | 0.54B | 0.42B | 0.38B |
|
Operating Leases
|
| | | | | | | | | | 0.80B | 0.87B | 0.83B | 0.82B | 0.81B | 0.68B |
|
Other Non-Current Liabilities
|
0.16B | 0.15B | 0.29B | 0.31B | 0.27B | 0.27B | 0.32B | 0.39B | 0.38B | 0.33B | 0.38B | 0.53B | 0.40B | 0.40B | 0.41B | 0.52B |
|
Total Non-Current Liabilities
|
2.57B | 3.55B | 3.30B | 3.75B | 4.19B | 4.19B | 8.82B | 8.33B | 7.66B | 8.86B | 10.08B | 10.09B | 9.69B | 9.64B | 8.43B | 9.80B |
|
Total Liabilities
|
2.73B | 3.70B | 3.59B | 4.06B | 4.46B | 4.46B | 9.14B | 8.73B | 9.85B | 9.19B | 10.46B | 10.61B | 10.09B | 10.04B | 8.83B | 10.31B |
|
Total Debt
|
1.39B | 2.19B | 2.22B | 2.65B | 3.00B | 3.03B | 6.36B | 5.85B | 6.76B | 6.00B | 6.21B | 5.80B | 5.42B | 5.34B | 5.05B | 6.33B |
|
Common Equity
|
2.11B | 2.47B | 2.50B | 2.49B | 2.49B | 2.82B | 4.95B | 5.52B | 6.80B | 6.97B | 7.64B | 9.44B | 10.27B | 10.10B | 7.88B | 8.05B |
|
Shareholder's Equity
|
2.11B | 2.47B | 2.50B | 2.49B | 2.49B | 2.82B | 4.95B | 5.52B | 6.80B | 6.97B | 7.64B | 9.44B | 10.27B | 10.10B | 7.88B | 8.05B |
|
Liabilities and Shareholders Equity
|
4.84B | 6.19B | 6.11B | 6.79B | 6.97B | 7.30B | 14.10B | 14.25B | 16.67B | 16.19B | 18.05B | 20.07B | 20.39B | 20.16B | 16.73B | 18.38B |
|
Treasury Shares
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
0.06B | 0.09B | 0.05B | 3.37B | 0.07B | -0.01B | 4.22B | 4.97B | 6.20B | 7.08B | 7.98B | 9.48B | 10.46B | 10.58B | 7.89B | 8.30B |