|
Assets
|
| 21.92B | 28.88B | 33.10B | 40.77B | 43.33B | 51.33B | 70.38B | 75.80B | 78.62B | 82.17B | 78.72B |
|
Cash & Equivalents
|
1.60B | 2.20B | 1.39B | 1.59B | 2.88B | 7.58B | 7.35B | 4.79B | 5.20B | 7.78B | 9.08B | 6.66B |
|
Short-term Investments
|
| 0.03B | 2.02B | 3.38B | 2.81B | 1.53B | 3.41B | 8.29B | 4.30B | 3.09B | 4.98B | 4.26B |
|
Cash & Current Investments
|
1.60B | 2.23B | 3.41B | 4.97B | 5.70B | 9.11B | 10.76B | 13.08B | 9.50B | 10.87B | 14.06B | 10.92B |
|
Receivables - Net
|
| 0.07B | 0.14B | 0.21B | 0.28B | 0.31B | 0.43B | 0.58B | 0.80B | 0.96B | 1.07B | 0.98B |
|
Receivables - Other
|
| 10.61B | 12.26B | 14.36B | 18.24B | 20.06B | 22.53B | 33.42B | 36.14B | 36.26B | 38.94B | 37.67B |
|
Receivables
|
| 10.68B | 12.40B | 14.58B | 18.52B | 20.38B | 22.96B | 33.99B | 36.94B | 37.23B | 40.00B | 38.66B |
|
Prepaid Assets
|
| 0.38B | 0.66B | 0.83B | 0.71B | 0.95B | 0.80B | 1.15B | 1.29B | 1.90B | 2.51B | 1.66B |
|
Current Assets
|
| 17.57B | 20.65B | 25.73B | 32.65B | 32.96B | 38.49B | 50.99B | 52.57B | 57.42B | 62.57B | 58.21B |
|
Property, Plant & Equipment (Net)
|
| 0.92B | 1.34B | 1.48B | 1.53B | 1.72B | 1.69B | 1.81B | 1.91B | 1.73B | 1.49B | 1.51B |
|
Long-Term Investments
|
| 0.03B | 2.35B | 1.54B | 1.96B | 0.97B | 2.86B | 6.09B | 6.80B | 5.02B | 3.27B | 4.58B |
|
Goodwill
|
3.19B | 3.19B | 4.07B | 4.06B | 4.34B | 6.28B | 6.21B | 9.13B | 11.45B | 11.21B | 11.03B | 10.84B |
|
Intangibles
|
| 0.16B | 0.36B | 0.21B | 0.17B | 0.82B | 0.78B | 1.05B | 1.33B | 0.79B | 0.54B | 0.33B |
|
Goodwill & Intangibles
|
3.19B | 3.35B | 4.43B | 4.27B | 4.51B | 7.11B | 6.99B | 10.18B | 12.79B | 12.00B | 11.56B | 11.16B |
|
Other Non-Current Assets
|
| 0.05B | 0.11B | 0.08B | 0.13B | 0.56B | 1.29B | 1.30B | 1.74B | 2.46B | 3.27B | 3.27B |
|
Non-Current Assets
|
| 4.35B | 8.23B | 7.37B | 8.13B | 10.37B | 12.84B | 19.38B | 23.23B | 21.20B | 19.60B | 20.52B |
|
Accounts Payables
|
| 0.12B | 0.14B | 0.19B | 0.26B | 0.28B | 0.23B | 0.25B | 0.20B | 0.13B | 0.14B | 0.23B |
|
Notes Payables
|
| | | | 1.00B | 2.00B | | | | | | |
|
Payables
|
| 0.12B | 0.14B | 0.19B | 1.26B | 2.28B | 0.23B | 0.25B | 0.20B | 0.13B | 0.14B | 0.23B |
|
Accumulated Expenses
|
| 1.43B | 1.18B | 1.46B | 1.78B | 2.00B | 2.09B | 2.65B | 3.75B | 4.87B | 6.39B | 5.59B |
|
Other Accumulated Expenses
|
| 1.43B | | | | | | | | | | |
|
Short term Debt
|
| 1.09B | | | | 2.00B | | | | | | |
|
Current Taxes
|
| 0.03B | 0.03B | 0.06B | 0.08B | 0.06B | 0.07B | 0.13B | 0.24B | 0.81B | | |
|
Total Current Liabilities
|
| 13.28B | 13.62B | 16.88B | 22.86B | 25.90B | 26.92B | 38.45B | 43.03B | 45.01B | 48.47B | 45.49B |
|
Non-Current Debt
|
| | | | | | 4.96B | 8.94B | 8.05B | 10.42B | 9.68B | 9.88B |
|
Minority Interest
|
| | | | | | 0.04B | 0.04B | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 1.92B | 2.04B | 2.52B | 2.93B | 3.00B | 2.92B | 2.97B | |
|
Other Non-Current Liabilities
|
| | 1.50B | 1.51B | 1.92B | | | | | 2.92B | 2.97B | 2.94B |
|
Total Non-Current Liabilities
|
| 0.39B | 1.50B | 16.88B | 22.86B | | | | | 55.42B | 58.14B | 55.37B |
|
Total Liabilities
|
-7.39B | 13.67B | 15.12B | 18.39B | 24.78B | 27.95B | 34.40B | 50.32B | 54.08B | 58.35B | 61.12B | 58.31B |
|
Total Debt
|
| 1.09B | | | | 2.00B | 4.96B | 8.94B | 8.05B | 10.42B | 9.68B | 9.88B |
|
Common Equity
|
7.39B | 8.25B | 13.76B | 14.71B | 15.99B | 15.39B | 16.93B | 20.06B | 21.73B | 20.27B | 21.05B | 20.42B |
|
Shareholder's Equity
|
7.39B | 8.25B | 13.76B | 14.71B | 15.99B | 15.39B | 16.93B | 20.06B | 21.73B | 20.27B | 21.05B | 20.42B |
|
Liabilities and Shareholders Equity
|
| 21.92B | 28.88B | 33.10B | 40.77B | 43.33B | 51.33B | 70.38B | 75.80B | 78.62B | 82.17B | 78.72B |
|
Treasury Shares
|
| 0.01B | 0.03B | 0.03B | 0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.24B | 0.34B |
|
Retained Earnings
|
-0.06B | 0.11B | 0.67B | 2.07B | 3.82B | 5.88B | 8.34B | 12.37B | 16.54B | 18.95B | 23.20B | 27.35B |