|
Assets
|
2.00B | 2.54B | 2.88B | 5.09B | | 4.67B | 5.10B | 5.33B | 8.59B | 9.53B | 10.27B | 12.41B | 14.68B | 14.35B | 14.62B | 15.51B |
|
Cash & Equivalents
|
0.47B | 0.66B | 1.06B | 2.26B | | 1.22B | 1.76B | 2.05B | 1.07B | 1.69B | 1.83B | 2.60B | 1.81B | 1.77B | 2.13B | 2.41B |
|
Short-term Investments
|
0.01B | 0.01B | 0.01B | 0.02B | | 0.46B | 0.47B | 0.17B | 0.11B | 0.13B | 0.10B | 0.10B | 0.09B | 0.09B | 0.06B | 0.57B |
|
Cash & Current Investments
|
0.48B | 0.67B | 1.07B | 2.28B | | 1.68B | 2.23B | 2.23B | 1.18B | 1.82B | 1.93B | 2.70B | 1.90B | 1.86B | 2.19B | 2.97B |
|
Receivables - Net
|
0.44B | 0.50B | 0.49B | 0.62B | 0.69B | 0.79B | 0.80B | 0.89B | 1.15B | 1.29B | 1.42B | 1.43B | 1.72B | 1.65B | 1.66B | 1.80B |
|
Receivables - Other
|
| | | | | | | | | 0.31B | 0.35B | 0.36B | 0.39B | 0.07B | 0.08B | 0.08B |
|
Receivables
|
0.44B | 0.50B | 0.49B | 0.62B | 0.69B | 0.79B | 0.80B | 0.89B | 1.15B | 1.60B | 1.76B | 1.79B | 2.11B | 1.73B | 1.74B | 1.88B |
|
Current Deferred Tax Assets
|
0.03B | 0.05B | 0.08B | 0.04B | 0.05B | 0.04B | 0.03B | | | | | | | | | |
|
Prepaid Assets
|
0.05B | 0.13B | 0.08B | 0.12B | | 0.17B | 0.18B | 0.14B | 0.25B | 0.28B | 0.33B | 0.38B | 0.39B | 0.58B | 0.49B | 0.52B |
|
Current Assets
|
1.01B | 1.34B | 1.42B | 3.25B | -1.17B | 2.69B | 3.24B | 3.25B | 2.58B | 3.39B | 3.68B | 4.51B | 4.01B | 4.09B | 4.34B | 5.29B |
|
Property, Plant & Equipment (Net)
|
0.29B | 0.32B | 0.33B | 0.39B | | 0.30B | 0.31B | 0.33B | 0.33B | 0.32B | 0.29B | 0.28B | 0.35B | 0.50B | 0.60B | 0.66B |
|
Long-Term Investments
|
0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.03B | 0.10B | 0.10B | | | | | | |
|
Goodwill
|
0.35B | 0.47B | 0.64B | 0.82B | | 1.03B | 0.99B | 1.04B | 3.75B | 3.78B | 3.72B | 4.56B | 6.00B | 5.84B | 5.96B | 5.99B |
|
Intangibles
|
0.10B | 0.17B | 0.25B | 0.29B | | 0.35B | 0.30B | 0.30B | 1.63B | 1.57B | 1.50B | 1.82B | 2.47B | 2.21B | 2.05B | 1.89B |
|
Goodwill & Intangibles
|
0.45B | 0.63B | 0.90B | 1.11B | | 1.38B | 1.29B | 1.33B | 5.38B | 5.35B | 5.22B | 6.38B | 8.47B | 8.05B | 8.01B | 7.88B |
|
Long-Term Deferred Tax
|
0.19B | 0.36B | 0.15B | 0.22B | | 0.17B | 0.14B | 0.32B | 0.20B | 0.20B | 0.23B | 0.33B | 0.38B | 0.27B | 0.26B | 0.29B |
|
Other Non-Current Assets
|
0.05B | 0.06B | 0.08B | 0.12B | | 0.15B | 0.14B | 0.11B | 0.16B | 0.28B | 0.39B | 0.52B | 1.03B | 1.09B | 1.14B | 1.17B |
|
Non-Current Assets
|
0.75B | 0.95B | 1.22B | 1.17B | 1.17B | 1.67B | 1.58B | 1.65B | 5.71B | 5.67B | 6.59B | 7.90B | 10.67B | 10.26B | 10.28B | 10.21B |
|
Accounts Payables
|
0.32B | 0.41B | 0.45B | 0.56B | 0.54B | 0.56B | 0.57B | 1.44B | 0.75B | 0.70B | 0.77B | 1.04B | 1.14B | 1.01B | 1.08B | 1.34B |
|
Notes Payables
|
0.44B | | | | | | | | 0.13B | | | | | | | |
|
Dividends payables
|
0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.01B | 0.01B | | | | | | |
|
Payables
|
0.79B | 0.44B | 0.49B | 0.60B | 0.60B | 0.63B | 0.64B | 1.52B | 0.89B | 0.70B | 0.77B | 1.04B | 1.14B | 1.01B | 1.08B | 1.34B |
|
Accumulated Expenses
|
0.05B | 0.07B | 0.07B | 0.06B | 0.03B | 0.16B | 0.14B | 0.15B | 0.25B | 0.15B | | | | | | |
|
Other Accumulated Expenses
|
0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.10B | | | | | | |
|
Short term Debt
|
0.45B | 0.01B | 0.07B | 0.08B | | | | 0.30B | 0.43B | 0.45B | | | | | | 0.70B |
|
Current Leases
|
| | 0.00B | 0.00B | | | | | | | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.10B |
|
Current Taxes
|
0.02B | 0.03B | 0.09B | 0.06B | 0.05B | 0.02B | 0.01B | 0.02B | 0.08B | 0.07B | | | | | | |
|
Current Deferred Revenue
|
0.47B | 0.51B | 0.52B | 0.70B | | 0.62B | 0.64B | 0.68B | 0.95B | 1.07B | 1.16B | 1.19B | 1.33B | 1.33B | 1.38B | 1.51B |
|
Curent Deferred Tax Liability
|
| 0.00B | | | 0.00B | 0.02B | 0.02B | | | | | | | | | |
|
Total Current Liabilities
|
1.24B | 0.93B | 1.13B | 1.50B | | 1.20B | 1.22B | 2.43B | 2.06B | 2.10B | 1.91B | 2.22B | 2.50B | 2.38B | 2.50B | 3.60B |
|
Non-Current Debt
|
0.75B | 1.23B | 1.17B | 2.07B | | 2.55B | 3.38B | 3.06B | 5.11B | 5.23B | 5.58B | 6.42B | 7.41B | 7.39B | 7.00B | 6.73B |
|
Non-Current Deffered Revenue
|
0.10B | 0.10B | 0.10B | 0.12B | | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.11B | 0.10B | 0.09B | 0.07B | 0.07B | 0.06B |
|
Pension
|
0.00B | 0.13B | 0.01B | 0.01B | 0.16B | 0.24B | 0.26B | 0.26B | 0.24B | 0.25B | | | | | | |
|
Minority Interest
|
0.01B | 0.01B | 0.06B | 0.09B | 0.01B | 0.23B | 0.23B | 0.20B | 0.21B | 0.20B | 0.22B | 0.19B | 0.19B | 0.17B | 0.16B | 0.16B |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.15B | 0.05B | 0.07B | | 0.10B | 0.08B | 0.10B | 0.34B | 0.47B | 0.57B | 0.63B | 0.83B | 0.79B | 0.68B | 0.45B |
|
Operating Leases
|
| | | | | | | | | | 0.48B | 0.43B | 0.46B | 0.37B | 0.31B | 0.22B |
|
Other Non-Current Liabilities
|
0.16B | 0.36B | 0.40B | 0.53B | | 0.43B | 0.42B | 0.20B | 0.39B | 0.58B | 0.50B | 0.59B | 0.44B | 0.67B | 0.68B | 0.52B |
|
Total Non-Current Liabilities
|
2.44B | 2.48B | 2.57B | 4.07B | | 4.20B | 5.02B | 6.15B | 8.32B | 8.29B | 8.92B | 10.06B | 11.33B | 10.99B | 10.47B | 11.26B |
|
Total Liabilities
|
2.60B | 2.84B | 2.97B | 4.60B | | 4.63B | 5.44B | 6.35B | 8.71B | 8.87B | 9.43B | 10.65B | 11.76B | 11.66B | 11.15B | 11.78B |
|
Total Debt
|
1.19B | 1.24B | 1.24B | 2.15B | | 2.55B | 3.38B | 3.36B | 5.54B | 5.68B | 5.58B | 6.42B | 7.41B | 7.39B | 7.00B | 7.43B |
|
Common Equity
|
-0.60B | -0.30B | -0.16B | 0.50B | | 0.04B | -0.33B | -1.03B | -0.12B | 0.66B | 0.83B | 1.76B | 2.92B | 2.69B | 3.48B | 3.73B |
|
Shareholder's Equity
|
-0.60B | -0.30B | -0.16B | 0.40B | 0.35B | 0.04B | -0.33B | -1.03B | -0.12B | 0.66B | 0.83B | 1.76B | 2.92B | 2.69B | 3.48B | 3.73B |
|
Liabilities and Shareholders Equity
|
2.00B | 2.54B | 2.88B | 5.09B | | 4.67B | 5.10B | 5.33B | 8.59B | 9.53B | 10.27B | 12.41B | 14.68B | 14.35B | 14.62B | 15.51B |
|
Treasury Shares
|
0.11B | | -0.02B | -0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Retained Earnings
|
3.33B | 3.74B | 4.18B | -0.08B | -0.05B | -0.24B | -0.34B | -0.36B | -0.17B | 8.59B | 9.66B | 11.01B | 12.76B | 13.62B | 14.66B | 16.07B |