|
Cash & Equivalents
|
0.61B | 0.82B | 1.39B | 2.30B | 1.77B | 3.49B | 1.97B | 2.86B | 1.97B | 2.23B | 2.13B | 2.31B | 0.92B | 0.83B | 0.72B | 0.89B | 0.88B | 0.96B | 1.11B | 0.86B | 1.31B | 1.23B | 1.27B | 1.41B | 5.09B | 5.84B |
|
Cash & Current Investments
|
0.61B | 0.82B | 1.39B | 2.30B | 1.77B | 3.49B | 1.97B | 2.86B | 1.97B | 2.23B | 2.13B | 2.31B | 0.92B | 0.83B | 0.72B | 0.89B | 0.88B | 0.96B | 1.11B | 0.86B | 1.31B | 1.23B | 1.27B | 1.41B | 5.09B | 5.84B |
|
Receivables - Other
|
| | 0.09B | | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Property, Plant & Equipment (Net)
|
| | 0.18B | | 0.19B | 0.21B | 0.21B | 0.23B | 0.24B | 0.25B | 0.25B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.20B | 0.19B | 0.20B |
|
Goodwill
|
| | | | | | 0.02B | | | | 1.15B | | | 1.12B | 1.10B | | | | 1.10B | | | | 1.10B | | | |
|
Intangibles
|
2.85B | 2.53B | 2.87B | 2.17B | 2.29B | 2.61B | 2.86B | 4.30B | 4.64B | 4.70B | 5.39B | 6.41B | 6.66B | 7.26B | 6.95B | 6.67B | 6.44B | 6.68B | 6.44B | 6.69B | 7.16B | 6.81B | 7.63B | 7.35B | 7.57B | 7.36B |
|
Goodwill & Intangibles
|
2.85B | 2.53B | 2.87B | 2.17B | 2.29B | 2.61B | 2.88B | 4.30B | 4.64B | 4.70B | 1.30B | 6.41B | 6.66B | 8.38B | 1.26B | 1.25B | 1.25B | 1.24B | 1.24B | 1.25B | 1.24B | 1.23B | 1.23B | 1.22B | 1.22B | 3.28B |
|
Long-Term Deferred Tax
|
| | | | | 0.54B | 0.52B | 0.61B | 0.59B | 0.59B | 0.57B | 0.56B | 0.52B | 0.51B | 0.54B | 0.54B | 0.54B | 0.53B | 0.55B | 0.54B | 0.53B | 0.54B | 0.52B | 0.52B | 0.01B | 0.01B |
|
Other Non-Current Assets
|
0.05B | 0.07B | 0.06B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.15B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.03B | 1.02B | 0.03B | 0.03B | 0.02B | 1.33B | 1.59B | 1.93B | 1.75B |
|
Assets
|
| | 20.12B | | 28.86B | 37.75B | 37.53B | 34.73B | 35.62B | 35.81B | 32.77B | 25.25B | 25.08B | 22.60B | 20.08B | 21.20B | 20.86B | 20.65B | 19.23B | 22.22B | 23.65B | 25.12B | 24.51B | 25.25B | 30.36B | 33.58B |
|
Accounts Payables
|
| | 0.16B | | 0.22B | 0.25B | 0.25B | 0.30B | 0.29B | 0.35B | 0.27B | 0.29B | 0.23B | 0.20B | 0.12B | 0.14B | 0.16B | 0.20B | 0.17B | 0.19B | 0.21B | 0.18B | 0.18B | 0.29B | 0.28B | 0.30B |
|
Payables
|
| | 0.16B | | 0.22B | 0.25B | 0.25B | 0.30B | 0.29B | 0.35B | 0.27B | 0.29B | 0.23B | 0.20B | 0.12B | 0.14B | 0.16B | 0.20B | 0.17B | 0.19B | 0.21B | 0.18B | 0.18B | 0.29B | 0.28B | 0.30B |
|
Non-Current Debt
|
| | 12.04B | | 15.69B | 19.09B | 17.74B | 14.45B | 17.22B | 16.62B | 12.75B | 6.47B | 7.65B | 4.91B | 4.03B | 5.24B | 4.89B | 4.67B | 4.03B | 6.15B | 7.02B | 8.50B | 6.71B | 7.61B | 9.48B | 10.52B |
|
Minority Interest
|
| | 0.01B | | 0.00B | 6.03B | 7.39B | 7.75B | 7.56B | 8.48B | 9.09B | 8.15B | 8.24B | 8.35B | 7.90B | 7.53B | 7.77B | 7.89B | 7.68B | 7.96B | 8.16B | 7.70B | 8.34B | 8.00B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.71B | 0.55B |
|
Operating Leases
|
| | 0.31B | | 0.29B | 0.27B | 0.27B | 0.26B | 0.35B | 0.38B | 0.48B | 0.47B | 0.46B | 0.44B | 0.42B | 0.45B | 0.43B | 0.41B | 0.39B | 0.36B | 0.36B | 0.34B | 0.32B | 0.31B | 0.29B | 0.29B |
|
Other Non-Current Liabilities
|
| | 0.40B | | 0.46B | 0.56B | 0.61B | 1.34B | 0.70B | 0.88B | 0.78B | 1.31B | 0.63B | 0.98B | 0.61B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.59B |
|
Total Non-Current Liabilities
|
| | 16.21B | | 22.86B | 30.83B | 29.05B | 25.08B | 26.74B | 25.74B | 22.24B | 15.23B | 15.67B | 12.71B | 10.99B | 12.51B | 11.91B | 11.56B | 10.35B | 13.03B | 14.25B | 16.18B | 14.89B | 16.09B | 22.32B | 24.13B |
|
Total Liabilities
|
-2.23B | -2.75B | 16.61B | -3.66B | 23.32B | 31.39B | 29.65B | 26.43B | 27.43B | 26.62B | 23.02B | 16.55B | 16.30B | 13.69B | 11.61B | 13.09B | 12.49B | 12.14B | 10.93B | 13.61B | 14.83B | 16.77B | 15.47B | 16.67B | 22.91B | 24.72B |
|
Total Debt
|
| | 12.04B | | 15.69B | 19.09B | 17.74B | 14.45B | 17.22B | 16.62B | 12.75B | 6.47B | 7.65B | 4.91B | 4.03B | 5.24B | 4.89B | 4.67B | 4.03B | 6.15B | 7.02B | 8.50B | 6.71B | 7.61B | 9.48B | 10.52B |
|
Common Equity
|
2.23B | 2.75B | 3.52B | 3.66B | 5.55B | 6.36B | 7.88B | 8.31B | 8.19B | 9.19B | 9.76B | 8.70B | 8.77B | 8.91B | 8.48B | 8.11B | 8.36B | 8.51B | 8.30B | 8.61B | 8.81B | 8.35B | 9.04B | 8.58B | 7.45B | 8.85B |
|
Shareholder's Equity
|
2.23B | 2.75B | 3.52B | 3.66B | 5.55B | 6.36B | 7.88B | 8.31B | 8.19B | 9.19B | 9.76B | 8.70B | 8.77B | 8.91B | 8.48B | 8.11B | 8.36B | 8.51B | 8.30B | 8.61B | 8.81B | 8.35B | 9.04B | 8.58B | 7.45B | 8.85B |
|
Liabilities and Shareholders Equity
|
| | 20.12B | | 28.86B | 37.75B | 37.53B | 34.73B | 35.62B | 35.81B | 32.77B | 25.25B | 25.08B | 22.60B | 20.08B | 21.20B | 20.86B | 20.65B | 19.23B | 22.22B | 23.65B | 25.12B | 24.51B | 25.25B | 30.36B | 33.58B |
|
Retained Earnings
|
| | -0.00B | | 0.01B | 0.06B | 0.21B | 0.18B | 0.26B | 0.34B | 0.38B | 0.31B | 0.31B | 0.32B | 0.30B | 0.28B | 0.29B | 0.29B | 0.28B | 0.30B | 0.30B | 0.28B | 0.31B | 0.18B | 0.18B | 0.06B |
|
Treasury Shares
|
| 0.00B | 0.00B | | | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | | | | 0.02B | | | | | | | |