|
Cash & Equivalents
|
0.55B | 0.53B | 0.51B | 0.74B | 0.53B | 0.63B | 0.57B | 0.96B | 1.00B | 1.18B | 1.59B | 1.75B | 1.61B | 0.89B | 1.31B | 1.31B | 0.92B | 0.96B | 0.86B | 1.03B | 0.77B | 0.78B | 0.67B | 0.63B | 0.57B | 0.99B | 0.67B | 0.60B | 0.59B | 0.65B | 0.58B | 0.51B | 0.60B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.32B | | 0.35B | 0.35B | 0.25B | 0.28B | 0.28B | 0.15B | 0.08B | 0.07B | 0.07B | 0.05B |
|
Cash & Current Investments
|
0.55B | 0.53B | 0.51B | 0.74B | 0.53B | 0.63B | 0.57B | 0.96B | 1.00B | 1.18B | 1.59B | 1.75B | 1.61B | 0.89B | 1.31B | 1.31B | 0.92B | 0.96B | 0.86B | 1.03B | 0.77B | 1.10B | 0.67B | 0.98B | 0.92B | 1.24B | 0.95B | 0.88B | 0.74B | 0.74B | 0.64B | 0.58B | 0.65B |
|
Receivables - Net
|
0.53B | 0.56B | 0.58B | 0.56B | 0.57B | 0.61B | 0.66B | 0.09B | 0.63B | 0.59B | 0.57B | 0.52B | 0.51B | 0.56B | 0.56B | 0.59B | 0.53B | 0.53B | 0.55B | 0.61B | 0.59B | 0.60B | 0.62B | 0.64B | 0.65B | 0.69B | 0.71B | 0.71B | 0.71B | 0.70B | 0.68B | 0.70B | 0.71B |
|
Receivables - Other
|
0.16B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | | | | 0.08B | | | | 0.09B | | | | 0.11B | 0.10B | 0.11B | 0.11B | 0.14B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B |
|
Receivables
|
0.69B | 0.56B | 0.59B | 0.57B | 0.58B | 0.62B | 0.66B | 0.09B | 0.63B | 0.61B | 0.57B | 0.52B | 0.51B | 0.64B | 0.56B | 0.59B | 0.53B | 0.61B | 0.55B | 0.61B | 0.59B | 0.71B | 0.73B | 0.75B | 0.76B | 0.83B | 0.81B | 0.81B | 0.81B | 0.81B | 0.78B | 0.80B | 0.81B |
|
Prepaid Assets
|
0.25B | 0.22B | 0.25B | 0.27B | 0.26B | 0.33B | 0.26B | 0.26B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.35B | 0.47B | 0.53B | 0.38B | 0.32B | 0.43B | 0.51B | 0.56B | 0.34B | 0.42B | 0.38B | 0.37B | 0.36B | 0.34B | 0.35B | 0.38B | 0.40B | 0.40B | 0.43B | 0.41B |
|
Current Assets
|
1.51B | 1.37B | 1.40B | 1.63B | 1.70B | 1.64B | 1.55B | 1.98B | 1.93B | 2.06B | 2.46B | 2.54B | 2.41B | 1.95B | 2.41B | 2.52B | 2.02B | 2.05B | 2.02B | 2.35B | 2.11B | 2.08B | 1.99B | 2.09B | 1.97B | 2.41B | 2.10B | 2.06B | 2.07B | 2.13B | 2.06B | 2.04B | 2.08B |
|
Property, Plant & Equipment (Net)
|
3.86B | 4.17B | 4.24B | 4.21B | 4.18B | 4.24B | 4.38B | 4.36B | 4.28B | 4.30B | 4.16B | 4.16B | 4.15B | 4.75B | 4.89B | 4.87B | 4.25B | 4.17B | 4.14B | 4.12B | 4.28B | 4.29B | 4.27B | 4.26B | 4.25B | 4.21B | 4.15B | 4.10B | 4.04B | 4.06B | 3.99B | 3.94B | 3.90B |
|
Goodwill
|
6.35B | 5.67B | 5.66B | 5.60B | 5.54B | 5.13B | 0.02B | 5.18B | 4.97B | 4.90B | 4.81B | 4.50B | 4.50B | 4.89B | 4.81B | 4.78B | 4.56B | 3.95B | 3.93B | 3.37B | 3.42B | 3.42B | 3.46B | 3.46B | 3.47B | 3.48B | 3.50B | 3.47B | 2.99B | 2.98B | 2.99B | 2.98B | 3.00B |
|
Intangibles
|
1.23B | 1.32B | 1.25B | 1.20B | 1.15B | 1.17B | 1.12B | 1.07B | 0.99B | 0.97B | 0.92B | 0.88B | 0.83B | 1.47B | 1.47B | 1.47B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.60B | 1.82B | 1.81B | 1.81B | 1.32B | 1.32B |
|
Goodwill & Intangibles
|
7.59B | 6.99B | 6.92B | 6.80B | 6.69B | 6.30B | 1.14B | 6.25B | 5.96B | 5.87B | 5.73B | 5.38B | 5.33B | 6.35B | 6.28B | 6.24B | 6.15B | 5.54B | 5.52B | 4.96B | 5.01B | 5.01B | 5.06B | 5.05B | 5.06B | 5.08B | 5.10B | 5.07B | 4.81B | 4.79B | 4.80B | 4.30B | 4.32B |
|
Other Non-Current Assets
|
0.58B | 0.52B | 0.58B | 0.82B | 0.81B | 0.70B | 0.80B | 0.75B | 0.81B | 1.27B | 1.28B | 1.37B | 1.37B | 1.16B | 1.16B | 1.11B | 1.54B | 1.57B | 1.49B | 1.52B | 1.55B | 1.50B | 1.44B | 1.40B | 1.44B | 1.36B | 1.42B | 1.46B | 1.39B | 1.40B | 1.36B | 1.31B | 1.38B |
|
Non-Current Assets
|
12.63B | 12.24B | 12.30B | 12.40B | 12.25B | 11.80B | 12.09B | 11.93B | 11.61B | 12.88B | 12.74B | 12.23B | 12.19B | 13.13B | 13.14B | 12.98B | 13.97B | 13.31B | 13.21B | 12.62B | 12.95B | 11.50B | 11.43B | 11.32B | 11.34B | 11.18B | 11.17B | 11.09B | 10.66B | 10.67B | 10.54B | 9.91B | 9.97B |
|
Assets
|
14.14B | 13.62B | 13.70B | 14.03B | 13.95B | 13.45B | 13.64B | 13.91B | 13.54B | 14.94B | 15.20B | 14.77B | 14.60B | 15.08B | 15.55B | 15.50B | 16.00B | 15.37B | 15.23B | 14.97B | 15.06B | 13.58B | 13.42B | 13.41B | 13.31B | 13.59B | 13.27B | 13.15B | 12.73B | 12.80B | 12.60B | 11.95B | 12.05B |
|
Accounts Payables
|
0.22B | 0.29B | 0.28B | 0.28B | 0.28B | 0.30B | 0.32B | 0.35B | 0.30B | 0.35B | 0.27B | 0.27B | 0.27B | 0.43B | 0.36B | 0.37B | 0.25B | 0.40B | 0.35B | 0.32B | 0.41B | 0.53B | 0.43B | 0.41B | 0.40B | 0.42B | 0.37B | 0.32B | 0.29B | 0.44B | 0.33B | 0.30B | 0.27B |
|
Payables
|
0.22B | 0.29B | 0.28B | 0.28B | 0.28B | 0.30B | 0.32B | 0.35B | 0.30B | 0.35B | 0.27B | 0.27B | 0.27B | 0.43B | 0.36B | 0.37B | 0.25B | 0.40B | 0.35B | 0.32B | 0.41B | 0.53B | 0.43B | 0.41B | 0.40B | 0.42B | 0.37B | 0.32B | 0.29B | 0.44B | 0.33B | 0.30B | 0.27B |
|
Accumulated Expenses
|
0.12B | 0.13B | 0.11B | 0.11B | 0.07B | 0.12B | 0.07B | 0.11B | 0.08B | 0.13B | 0.12B | 0.14B | 0.12B | 0.13B | 0.11B | 0.14B | 0.11B | 0.11B | 0.09B | 0.11B | 0.10B | 0.12B | 0.10B | 0.13B | 0.11B | 0.16B | 0.11B | 0.14B | 0.11B | 0.13B | 0.13B | 0.15B | 0.15B |
|
Other Accumulated Expenses
|
0.57B | 0.56B | 0.69B | 0.70B | 0.75B | 0.57B | 0.73B | 0.75B | 0.64B | 0.56B | 0.62B | 0.66B | 0.65B | 0.52B | 0.65B | 0.63B | 0.52B | 0.57B | 0.48B | 0.62B | 0.57B | 0.55B | 0.57B | 0.58B | 0.52B | 0.61B | 0.58B | 0.60B | 0.64B | 0.65B | 0.59B | 0.57B | 0.62B |
|
Short term Debt
|
0.15B | 0.26B | 0.21B | 0.40B | 0.38B | 0.30B | 0.37B | 0.17B | 0.18B | 0.18B | 0.28B | 0.19B | 0.28B | 0.16B | 0.16B | 0.16B | 0.08B | 0.11B | 0.12B | 0.17B | 0.21B | 0.23B | 0.26B | 0.32B | 0.56B | 0.58B | 0.47B | 0.50B | 0.55B | 0.47B | 0.54B | 0.56B | 0.45B |
|
Current Leases
|
| 0.01B | 0.01B | | | | | | | | | | | 0.06B | | | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Current Taxes
|
0.03B | 0.09B | 0.09B | 0.06B | 0.07B | 0.03B | 0.03B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.18B | 0.40B | 0.42B | 0.41B | 0.40B | 0.40B | 0.17B | 0.17B | 0.16B | 0.37B | 0.14B | 0.14B | 0.14B | 0.38B | 0.17B | 0.17B | 0.14B | 0.30B | 0.16B | 0.16B | 0.14B | 0.26B | 0.15B | 0.15B | 0.15B | 0.26B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B |
|
Total Current Liabilities
|
1.35B | 1.59B | 1.60B | 1.79B | 1.79B | 1.61B | 1.75B | 1.63B | 1.52B | 1.58B | 1.55B | 1.52B | 1.59B | 1.70B | 1.67B | 1.69B | 1.36B | 1.51B | 1.36B | 1.52B | 1.59B | 1.77B | 1.69B | 1.76B | 1.93B | 2.13B | 1.88B | 1.90B | 1.95B | 2.04B | 1.91B | 1.90B | 1.81B |
|
Capital Leases
|
0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
5.90B | 6.11B | 6.21B | 6.26B | 6.25B | 6.38B | 6.38B | 6.86B | 6.91B | 8.19B | 8.55B | 8.65B | 8.18B | 8.20B | 8.62B | 8.63B | 7.44B | 7.46B | 7.48B | 7.63B | 7.64B | 7.65B | 7.65B | 7.64B | 7.36B | 7.60B | 7.59B | 7.58B | 7.61B | 7.61B | 7.63B | 7.60B | 7.83B |
|
Non-Current Deffered Revenue
|
| | | | | 0.24B | 0.23B | 0.23B | 0.21B | 0.21B | 0.21B | 0.19B | 0.19B | 0.19B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B |
|
Minority Interest
|
1.48B | 1.36B | 1.35B | 1.35B | 1.36B | 1.01B | 1.02B | 1.02B | 0.91B | 0.87B | 0.87B | 0.76B | 0.75B | 0.73B | 0.73B | 0.73B | 0.77B | 0.68B | 0.69B | 0.65B | 0.65B | 0.64B | 0.63B | 0.57B | 0.56B | 0.55B | 0.55B | 0.54B | 0.54B | 0.51B | 0.50B | 0.51B | 0.53B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.00B | | | 1.84B | 1.85B | 1.86B | 1.80B | 1.67B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.77B | 0.61B | 0.52B | 0.57B | 0.57B | 0.62B | 0.47B | 0.44B | 0.39B | 0.55B | 0.39B | 0.40B | 0.36B | 1.05B | 0.63B | 0.64B | 0.70B | 1.20B | 0.70B | 0.69B | 0.70B | 1.22B | 0.68B | 0.69B | 0.67B | 1.11B | 0.63B | 0.61B | 0.48B | 0.58B | 0.57B | 0.38B | 0.34B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.33B | | | 0.40B | 0.45B | 0.44B | 0.44B | 0.55B | 0.52B | 0.58B | 0.58B | 0.57B | 0.57B | 0.57B | 0.55B | 0.54B | 0.54B | 0.53B | 0.53B | 0.52B |
|
Other Non-Current Liabilities
|
0.60B | 0.70B | 0.78B | 0.86B | 0.85B | 0.55B | 0.69B | 0.75B | 0.58B | 0.58B | 0.70B | 0.73B | 0.76B | 1.08B | 0.93B | 0.84B | 0.77B | 0.80B | 0.74B | 0.74B | 0.82B | 0.79B | 0.78B | 0.83B | 0.83B | 0.83B | 0.80B | 0.78B | 0.85B | 0.85B | 0.87B | 0.87B | 0.82B |
|
Total Non-Current Liabilities
|
7.88B | 8.23B | 8.32B | 8.61B | 8.61B | 8.77B | 8.84B | 9.15B | 9.03B | 10.38B | 10.69B | 10.77B | 10.31B | 10.66B | 11.09B | 11.13B | 11.50B | 11.67B | 11.54B | 11.76B | 11.72B | 10.23B | 10.12B | 10.18B | 10.05B | 10.45B | 10.20B | 10.18B | 10.12B | 10.33B | 10.20B | 9.96B | 10.07B |
|
Total Liabilities
|
8.48B | 8.93B | 9.10B | 9.47B | 9.47B | 9.32B | 9.53B | 9.90B | 9.61B | 10.96B | 11.39B | 11.49B | 11.07B | 11.74B | 12.01B | 11.96B | 12.27B | 12.47B | 12.28B | 12.50B | 12.54B | 11.02B | 10.90B | 11.02B | 10.88B | 11.28B | 10.99B | 10.96B | 10.96B | 11.17B | 11.07B | 10.83B | 10.89B |
|
Total Debt
|
6.05B | 6.37B | 6.42B | 6.65B | 6.63B | 6.68B | 6.75B | 7.03B | 7.09B | 8.37B | 8.83B | 8.84B | 8.46B | 8.36B | 8.78B | 8.79B | 7.52B | 7.57B | 7.59B | 7.80B | 7.85B | 7.88B | 7.92B | 7.96B | 7.91B | 8.18B | 8.06B | 8.08B | 8.16B | 8.08B | 8.17B | 8.16B | 8.28B |
|
Common Equity
|
5.66B | 4.69B | 4.60B | 4.56B | 4.49B | 4.12B | 4.12B | 4.00B | 3.93B | 3.98B | 3.81B | 3.28B | 3.53B | 3.34B | 3.54B | 3.54B | 3.72B | 2.90B | 2.95B | 2.47B | 2.53B | 2.56B | 2.52B | 2.39B | 2.43B | 2.31B | 2.28B | 2.19B | 1.77B | 1.63B | 1.53B | 1.12B | 1.16B |
|
Shareholder's Equity
|
5.66B | 4.69B | 4.60B | 4.56B | 4.49B | 4.12B | 4.12B | 4.00B | 3.93B | 3.98B | 3.81B | 3.28B | 3.53B | 3.34B | 3.54B | 3.54B | 3.72B | 2.90B | 2.95B | 2.47B | 2.53B | 2.56B | 2.52B | 2.39B | 2.43B | 2.31B | 2.28B | 2.19B | 1.77B | 1.63B | 1.53B | 1.12B | 1.16B |
|
Liabilities and Shareholders Equity
|
14.14B | 13.62B | 13.70B | 14.03B | 13.95B | 13.45B | 13.64B | 13.91B | 13.54B | 14.94B | 15.20B | 14.77B | 14.60B | 15.08B | 15.55B | 15.50B | 16.00B | 15.37B | 15.23B | 14.97B | 15.06B | 13.58B | 13.42B | 13.41B | 13.31B | 13.59B | 13.27B | 13.15B | 12.73B | 12.80B | 12.60B | 11.95B | 12.05B |
|
Treasury Shares
|
| 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 | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Retained Earnings
|
-0.23B | -1.01B | -1.07B | -1.11B | -1.13B | -1.37B | -1.41B | -1.52B | -1.49B | -1.45B | -1.63B | -2.02B | -2.11B | -2.24B | -2.05B | -2.04B | -1.96B | -2.69B | -2.59B | -3.07B | -3.00B | -2.87B | -2.92B | -2.88B | -2.84B | -2.94B | -2.94B | -2.98B | -3.42B | -3.60B | -3.74B | -4.16B | -4.16B |