|
Cash & Equivalents
|
0.28B | 0.33B | 0.28B | 0.56B | 0.47B | 0.43B | 0.70B | 1.28B | 0.44B | 0.68B | 0.94B | 1.69B | 1.61B | 1.69B | 1.23B | 1.28B | 1.16B |
|
Short-term Investments
|
| | | | | | 0.01B | 0.01B | | | | | | | | | |
|
Cash & Current Investments
|
0.28B | 0.33B | 0.28B | 0.56B | 0.47B | 0.43B | 0.71B | 1.30B | 0.44B | 0.68B | 0.94B | 1.69B | 1.61B | 1.69B | 1.23B | 1.28B | 1.16B |
|
Receivables - Net
|
0.12B | 0.13B | 0.15B | 0.16B | 0.17B | 0.29B | 0.28B | 0.29B | 0.45B | 0.49B | 0.46B | 0.47B | 0.44B | 0.43B | 0.68B | 0.63B | 0.66B |
|
Receivables - Other
|
| 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B |
|
Receivables
|
0.12B | 0.14B | 0.17B | 0.18B | 0.21B | 0.33B | 0.31B | 0.32B | 0.49B | 0.54B | 0.52B | 0.52B | 0.49B | 0.47B | 0.75B | 0.69B | 0.74B |
|
Inventory
|
0.00B | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.02B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | 0.03B | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.08B | 0.10B | 0.10B | 0.14B | 0.10B | 0.12B | 0.22B | 0.24B | 0.20B |
|
Current Assets
|
0.43B | 0.54B | 0.52B | 0.79B | 0.72B | 0.82B | 1.07B | 1.67B | 1.00B | 1.33B | 1.56B | 2.39B | 2.20B | 2.29B | 2.28B | 2.28B | 2.20B |
|
Construction in Progress
|
| 0.00B | 0.02B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.05B | 0.05B | 0.08B | 0.08B | 0.09B | 0.14B | 0.16B | 0.18B | 0.23B | 0.26B | 0.25B | 0.24B | 0.23B | 0.24B | 0.36B | 0.37B | 0.38B |
|
Long-Term Investments
|
0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | |
|
Goodwill
|
0.58B | 0.67B | 0.83B | 1.04B | 1.25B | 1.94B | 2.16B | 2.33B | 3.42B | 3.58B | 3.77B | 4.67B | 4.69B | 5.24B | 8.66B | 7.49B | 7.52B |
|
Intangibles
|
0.32B | 0.33B | 0.34B | 0.31B | 0.36B | 0.73B | 0.68B | 0.65B | 1.47B | 1.30B | 1.15B | 1.61B | 1.19B | 1.08B | 4.08B | 2.49B | 1.98B |
|
Goodwill & Intangibles
|
0.89B | 0.99B | 1.18B | 1.35B | 1.61B | 2.67B | 2.84B | 2.97B | 4.89B | 4.88B | 4.92B | 6.28B | 5.88B | 6.32B | 12.74B | 9.97B | 9.49B |
|
Long-Term Deferred Tax
|
0.07B | 0.03B | 0.04B | 0.12B | 0.14B | 0.16B | 0.18B | 0.24B | 1.22B | 1.12B | 1.00B | 0.91B | 0.80B | 0.81B | 0.93B | 0.93B | 1.08B |
|
Other Non-Current Assets
|
0.01B | 0.03B | 0.05B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.09B | 0.11B | 0.15B | 0.15B | 0.21B | 0.26B | 0.34B | 0.30B | 0.31B |
|
Non-Current Assets
|
1.07B | 0.38B | 0.42B | 1.65B | 1.94B | 3.08B | 3.28B | 3.48B | 6.48B | 6.44B | 6.37B | 7.85B | 7.41B | 7.89B | 14.81B | 11.93B | 11.57B |
|
Assets
|
1.51B | 1.72B | 1.93B | 2.44B | 2.65B | 3.90B | 4.35B | 5.15B | 7.48B | 7.77B | 7.93B | 10.23B | 9.61B | 10.18B | 17.09B | 14.21B | 13.77B |
|
Accounts Payables
|
0.12B | 0.12B | 0.13B | 0.13B | 0.19B | 0.23B | 0.24B | 0.26B | 0.34B | 0.30B | 0.33B | 0.37B | 0.42B | 0.45B | 1.00B | 0.93B | 1.03B |
|
Payables
|
0.12B | 0.12B | 0.13B | 0.13B | 0.19B | 0.23B | 0.24B | 0.26B | 0.34B | 0.30B | 0.33B | 0.37B | 0.42B | 0.45B | 1.00B | 0.93B | 1.03B |
|
Accumulated Expenses
|
| 0.05B | 0.06B | | 0.12B | 0.12B | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.02B | 0.02B | 0.04B | 0.05B | 0.06B | 0.01B | 0.01B | 0.18B | 0.01B | 0.01B | 0.61B | 0.01B | 0.01B | 0.32B | 0.04B | 0.04B |
|
Current Leases
|
| | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.09B | 0.08B | 0.08B |
|
Current Taxes
|
0.01B | 0.04B | 0.02B | 0.03B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.05B | 0.09B | 0.24B | 0.09B |
|
Current Deferred Revenue
|
0.19B | 0.22B | 0.25B | 0.27B | 0.28B | 0.33B | 0.36B | 0.37B | 0.57B | 0.64B | 0.64B | 0.81B | 0.85B | 0.90B | 1.72B | 1.52B | 1.52B |
|
Curent Deferred Tax Liability
|
0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
0.32B | 0.42B | 0.42B | 0.48B | 0.53B | 0.64B | 0.62B | 0.67B | 1.13B | 0.99B | 1.01B | 1.90B | 1.36B | 1.47B | 3.22B | 2.80B | 2.75B |
|
Non-Current Debt
|
0.30B | 0.29B | 0.28B | 0.56B | 0.51B | 1.26B | 1.55B | 2.14B | 2.39B | 2.61B | 2.60B | 3.58B | 3.58B | 4.21B | 8.56B | 6.36B | 6.34B |
|
Non-Current Deffered Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.05B | 0.09B | 0.10B | 0.09B | 0.22B | 0.16B | 0.17B |
|
Pension
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.13B | 0.13B | 0.13B |
|
Minority Interest
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
0.11B | 0.01B | 0.06B | 0.04B | 0.07B | 0.20B | 0.07B | 0.08B | 0.09B | 0.08B | 0.06B | 0.15B | 0.11B | 0.07B | 0.42B | 0.15B | 0.14B |
|
Operating Leases
|
| | | | | | | | | | 0.25B | 0.22B | 0.22B | 0.26B | 0.36B | 0.29B | 0.27B |
|
Other Non-Current Liabilities
|
0.05B | 0.06B | 0.10B | 0.15B | 0.14B | 0.16B | 0.15B | 0.15B | 0.16B | 0.17B | 0.20B | 0.17B | 0.03B | 0.03B | 0.19B | 0.15B | 0.08B |
|
Total Non-Current Liabilities
|
0.50B | 0.40B | 0.48B | 0.79B | 0.79B | 1.62B | 1.90B | 2.50B | 2.82B | 3.05B | 3.03B | 4.32B | 4.15B | 4.68B | 9.85B | 7.21B | 7.10B |
|
Total Liabilities
|
0.50B | | | | | | | | | | | | | | | | |
|
Total Debt
|
0.30B | 0.30B | 0.30B | 0.60B | 0.57B | 1.32B | 1.56B | 2.15B | 2.57B | 2.62B | 2.61B | 4.19B | 3.59B | 4.22B | 8.88B | 6.39B | 6.38B |
|
Common Equity
|
0.69B | 0.89B | 1.04B | 1.18B | 1.34B | 1.64B | 1.83B | 1.98B | 3.53B | 3.72B | 3.88B | 4.01B | 4.10B | 4.03B | 4.02B | 4.20B | 3.93B |
|
Shareholder's Equity
|
0.69B | 0.89B | 1.04B | 1.18B | 1.34B | 1.64B | 1.83B | 1.98B | 3.53B | 3.72B | 3.88B | 4.01B | 4.10B | 4.03B | 4.02B | 4.20B | 3.93B |
|
Liabilities and Shareholders Equity
|
1.51B | 1.72B | 1.93B | 2.44B | 2.65B | 3.90B | 4.35B | 5.15B | 7.48B | 7.77B | 7.93B | 10.23B | 9.61B | 10.18B | 17.09B | 14.21B | 13.77B |
|
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 |
|
Retained Earnings
|
0.10B | 0.19B | 0.32B | 0.44B | 0.57B | 0.72B | 0.86B | 0.99B | 1.90B | 1.99B | 2.11B | 2.16B | 2.15B | 2.16B | 2.05B | 2.12B | 1.94B |