|
Cash & Equivalents
|
1.96B | 1.35B | 2.66B | 0.85B | 1.79B | 2.29B | 0.70B | 0.90B | 2.31B | 2.45B | 0.82B | 0.90B | 0.65B | 0.67B | 0.81B | 0.59B | 1.27B | 1.12B | 0.91B |
|
Short-term Investments
|
0.75B | 0.51B | | | | 0.19B | 0.55B | 0.41B | 0.89B | 0.91B | | 2.36B | | | | | | | |
|
Cash & Current Investments
|
2.71B | 1.86B | 2.66B | 0.85B | 1.79B | 2.48B | 1.25B | 1.31B | 3.19B | 3.36B | 0.82B | 3.27B | 0.65B | 0.67B | 0.81B | 0.59B | 1.27B | 1.12B | 0.91B |
|
Receivables - Net
|
1.52B | 0.89B | 0.65B | 1.05B | 0.71B | 1.20B | 0.95B | 1.15B | 1.23B | 1.44B | 1.31B | 1.73B | 1.83B | 1.85B | 1.64B | 1.68B | 1.39B | 1.31B | 1.14B |
|
Receivables - Other
|
| | | | | | | | | | | | -0.11B | -0.10B | -0.13B | 0.13B | 0.04B | | |
|
Receivables
|
1.52B | 0.89B | 0.65B | 1.05B | 0.71B | 1.20B | 0.95B | 1.15B | 1.23B | 1.44B | 1.31B | 1.73B | 1.72B | 1.76B | 1.51B | 1.81B | 1.43B | 1.31B | 1.14B |
|
Inventory
|
0.98B | 1.07B | 1.21B | 1.07B | 1.25B | 1.11B | 1.33B | 1.12B | 1.05B | 1.00B | 0.97B | 1.41B | 1.47B | 1.41B | 1.30B | 1.62B | 1.35B | 1.04B | 1.06B |
|
Current Deferred Tax Assets
|
-0.28B | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.13B | 0.09B | 0.18B | 0.15B | 0.10B | 0.10B | 0.15B | 0.18B | 0.07B | 0.07B | 0.07B | 0.12B | 0.22B | 0.43B | 0.47B | 0.23B | 0.21B | 0.21B | 0.19B |
|
Current Assets
|
8.73B | 6.55B | 2.93B | 3.12B | 0.78B | 5.26B | 0.77B | 4.43B | 5.55B | 5.88B | 3.17B | 4.17B | 4.19B | 4.58B | 4.57B | 4.45B | 4.28B | 3.68B | 3.30B |
|
Land & Improvements
|
| | | | | 0.10B | | 0.21B | 0.20B | 0.20B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.30B | 1.04B | 1.08B | 1.13B | 0.16B | 1.24B | 0.17B | 1.21B | 1.09B | 1.14B | 1.13B | 1.34B | 1.32B | 1.35B | 1.30B | 1.03B | 0.57B | 0.51B | 0.50B |
|
Long-Term Investments
|
4.12B | 1.11B | 1.07B | 1.17B | 1.64B | 1.82B | 1.34B | 1.31B | 1.63B | 1.35B | 1.92B | 0.31B | 0.10B | 0.08B | | | | | |
|
Goodwill
|
5.89B | 5.98B | 5.99B | 5.98B | 0.01B | 5.91B | 0.01B | 5.87B | 5.40B | 6.11B | 6.05B | 7.08B | 7.02B | 6.58B | 6.64B | 6.34B | 3.50B | 3.16B | 2.22B |
|
Intangibles
|
6.03B | 2.60B | 2.52B | 2.52B | 0.27B | 4.32B | 0.27B | 2.51B | 5.53B | 6.29B | 3.30B | 3.93B | 5.37B | 5.43B | 5.58B | 5.58B | 5.44B | 4.61B | 2.12B |
|
Goodwill & Intangibles
|
11.92B | 8.58B | 8.51B | 8.50B | 0.28B | 10.23B | 0.28B | 8.38B | 10.94B | 12.40B | 9.35B | 11.01B | 12.39B | 12.00B | 12.22B | 11.92B | 8.95B | 7.77B | 4.34B |
|
Long-Term Deferred Tax
|
1.20B | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.54B | 3.16B | 0.08B | 0.08B | 0.01B | 0.10B | 0.01B | 6.44B | 0.02B | 0.93B | 0.03B | 3.63B | 0.27B | 0.68B | 0.55B | 0.25B | 0.31B | 0.15B | 0.10B |
|
Non-Current Assets
|
19.90B | 20.05B | 14.10B | 14.22B | 0.44B | 21.00B | 0.45B | 1.21B | 1.09B | 15.30B | 17.19B | 19.96B | 13.65B | 12.73B | 12.43B | 11.75B | 0.57B | 0.51B | 0.50B |
|
Assets
|
28.63B | 26.60B | 17.02B | 17.34B | 1.22B | 26.25B | 1.23B | 24.68B | 18.60B | 21.18B | 20.36B | 24.12B | 17.84B | 17.30B | 17.00B | 16.20B | 12.57B | 11.37B | 9.24B |
|
Accounts Payables
|
0.60B | 0.63B | 0.59B | 0.60B | 0.65B | 0.72B | 0.68B | 0.61B | 0.73B | 0.76B | 0.79B | 1.15B | 1.20B | 1.09B | 1.30B | 1.43B | 0.98B | 0.90B | 0.78B |
|
Payables
|
0.60B | 0.63B | 0.59B | 0.60B | 0.65B | 0.72B | 0.68B | 0.61B | 0.73B | 0.76B | 0.79B | 1.15B | 1.20B | 1.09B | 1.30B | 1.43B | 0.98B | 0.90B | 0.78B |
|
Accumulated Expenses
|
1.04B | 0.77B | 0.61B | 0.80B | 0.69B | 0.92B | 0.79B | 0.90B | 0.74B | 0.78B | 0.71B | 1.12B | 1.18B | 1.17B | 1.42B | 1.24B | 1.13B | 0.98B | 0.95B |
|
Other Accumulated Expenses
|
0.22B | 0.23B | 0.14B | 0.13B | 0.47B | 0.30B | 0.21B | 0.15B | 0.34B | 0.33B | 0.16B | 0.17B | 0.15B | 0.18B | 0.23B | 0.24B | 0.16B | 0.10B | 0.13B |
|
Short term Debt
|
1.00B | 0.49B | 1.21B | 1.19B | 1.55B | 1.64B | 1.37B | 0.91B | 0.95B | 1.23B | 0.88B | 1.00B | 1.41B | 1.56B | 1.75B | 1.31B | 0.83B | 0.64B | 0.87B |
|
Current Deferred Revenue
|
0.14B | 0.35B | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
1.25B | 0.15B | 0.85B | 0.85B | 0.79B | 0.91B | 0.94B | 0.93B | 0.97B | | | | | | | | | | |
|
Total Current Liabilities
|
6.18B | 4.74B | 3.45B | 3.57B | 0.41B | 4.49B | 0.41B | 3.76B | 2.77B | 3.10B | 2.53B | 3.44B | 3.95B | 4.00B | 4.70B | 4.22B | 3.10B | 2.62B | 2.72B |
|
Non-Current Debt
|
7.84B | 5.97B | 4.84B | 4.85B | 0.24B | 6.25B | 0.23B | 6.11B | 7.06B | 7.48B | 7.17B | 7.55B | 5.96B | 5.86B | 5.19B | 5.67B | 5.53B | 4.70B | 4.10B |
|
Non-Current Deffered Revenue
|
1.04B | 0.86B | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | 1.25B | 1.26B | 1.27B | 1.27B | 1.27B |
|
Minority Interest
|
0.13B | 0.13B | 0.12B | 0.13B | 0.15B | 4.49B | 4.51B | 4.50B | 0.11B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.14B | 0.14B | 0.11B | 0.10B | 0.09B |
|
Liabilities from Discontinued Operations
|
| 2.38B | | | | | | 1.19B | | 0.28B | | 0.30B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.67B | 3.19B | 1.87B | 2.05B | 0.08B | 4.50B | 0.09B | 2.00B | 2.82B | 3.22B | 3.64B | 2.50B | 1.93B | 1.72B | 1.36B | 1.35B | 1.44B | 1.53B | 1.31B |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.30B | 0.52B | 0.61B | 0.60B |
|
Other Non-Current Liabilities
|
0.53B | 0.18B | 0.20B | 0.25B | 0.01B | 0.26B | 0.01B | 0.19B | 0.17B | 0.22B | 0.16B | 0.24B | 0.26B | 0.76B | 0.77B | 0.40B | 0.20B | 0.15B | 0.12B |
|
Total Non-Current Liabilities
|
17.86B | 14.98B | 10.23B | 10.46B | 12.25B | 13.94B | 12.80B | 13.05B | 12.65B | 14.08B | 13.34B | 13.80B | 11.84B | 11.57B | 12.50B | 12.81B | 11.85B | 10.73B | 10.01B |
|
Total Liabilities
|
18.39B | 15.16B | 10.43B | 10.71B | 12.26B | 14.20B | 12.81B | 13.24B | 12.82B | 14.30B | 13.49B | 14.04B | 12.10B | 12.33B | 13.27B | 13.22B | 12.05B | 10.88B | 10.13B |
|
Total Debt
|
8.84B | 6.46B | 6.05B | 6.04B | 1.79B | 7.88B | 1.60B | 7.01B | 8.01B | 8.71B | 8.04B | 8.55B | 7.37B | 7.41B | 6.94B | 6.99B | 6.35B | 5.34B | 4.97B |
|
Common Equity
|
10.24B | 11.44B | 6.60B | 6.63B | 0.47B | 12.05B | 0.48B | 11.44B | 5.78B | 6.88B | 6.86B | 10.08B | 5.74B | 4.97B | 3.69B | 2.99B | 0.53B | 0.49B | -0.97B |
|
Shareholder's Equity
|
10.24B | 11.44B | 6.60B | 6.63B | 0.47B | 12.05B | 0.48B | 11.44B | 5.78B | 6.88B | 6.86B | 10.08B | 5.74B | 4.97B | 3.69B | 2.99B | 0.53B | 0.49B | -0.97B |
|
Liabilities and Shareholders Equity
|
28.63B | 26.60B | 17.02B | 17.34B | 1.22B | 26.25B | 1.23B | 24.68B | 18.60B | 21.18B | 20.36B | 24.12B | 17.84B | 17.30B | 17.00B | 16.20B | 12.57B | 11.37B | 9.24B |
|
Retained Earnings
|
0.35B | 0.23B | 3.37B | 0.15B | 3.94B | 0.15B | 5.44B | 0.10B | -0.09B | -0.21B | -0.27B | -0.13B | 5.67B | 4.89B | -0.04B | 2.92B | 0.34B | 0.20B | -1.09B |
|
Treasury Shares
|
0.00B | 0.02B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B |