|
Cash & Equivalents
|
-0.04B | -0.09B | 2.44B | 1.55B | 1.01B | 0.71B | 1.14B | 1.80B | 1.54B | 1.79B | 2.11B | 0.99B | 1.71B | 1.98B | 2.17B | 0.94B | 0.48B | 0.84B | 1.76B | 0.95B | 0.93B | 1.09B | 0.63B | 0.94B |
|
Short-term Investments
|
| | 0.03B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.36B | 0.41B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.01B | 0.01B | 0.02B |
|
Cash & Current Investments
|
-0.04B | -0.09B | 2.47B | 1.60B | 1.08B | 0.78B | 1.21B | 1.87B | 1.61B | 1.86B | 2.47B | 1.40B | 1.71B | 1.98B | 2.18B | 0.94B | 0.50B | 0.87B | 1.80B | 1.00B | 0.99B | 1.10B | 0.65B | 0.96B |
|
Receivables - Other
|
0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | |
|
Prepaid Assets
|
0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.09B | 0.09B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Current Assets
|
0.83B | | 3.39B | 2.78B | 2.70B | 2.42B | 2.71B | 2.78B | 2.88B | 2.98B | 3.50B | 2.34B | 2.55B | 2.63B | 2.95B | 1.73B | 1.27B | 1.56B | 2.58B | 1.79B | 1.80B | 1.84B | 1.52B | 1.85B |
|
Long-Term Investments
|
0.38B | | 0.48B | 0.64B | 0.45B | 0.44B | 0.47B | 0.47B | 0.44B | 0.42B | 0.41B | 0.41B | 0.40B | 0.38B | 0.38B | 0.38B | 0.44B | 0.47B | 0.63B | 0.66B | 0.69B | 0.34B | 0.28B | 0.30B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B |
|
Intangibles
|
0.05B | | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.05B | | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | 0.92B | 0.92B |
|
Other Non-Current Assets
|
0.01B | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.00B | 0.03B | 0.04B | 0.03B | 0.04B | 0.09B | 0.09B |
|
Non-Current Assets
|
11.62B | | 12.29B | 13.21B | 13.32B | 13.50B | 13.81B | 14.96B | 14.64B | 14.40B | 14.24B | 15.33B | 14.26B | 14.44B | 14.17B | 14.13B | 15.11B | 14.57B | 15.08B | 16.25B | 16.42B | 15.77B | 16.80B | 17.50B |
|
Assets
|
12.45B | | 15.69B | 15.99B | 16.02B | 15.91B | 16.51B | 17.73B | 17.52B | 17.38B | 17.74B | 17.67B | 16.81B | 17.07B | 17.12B | 15.86B | 16.38B | 16.13B | 17.66B | 18.04B | 18.22B | 17.61B | 18.32B | 19.35B |
|
Accounts Payables
|
0.01B | | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.04B |
|
Payables
|
0.01B | | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.04B |
|
Accumulated Expenses
|
| | | | 0.04B | 0.01B | 0.04B | 0.02B | 0.06B | 0.01B | 0.05B | 0.01B | 0.05B | 0.01B | 0.05B | 0.01B | 0.05B | 0.01B | 0.06B | 0.04B | 0.10B | 0.02B | 0.09B | 0.03B |
|
Other Accumulated Expenses
|
| | | | 0.02B | | 0.00B | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.10B | 0.03B | 0.07B | 0.02B | 0.00B | 0.00B |
|
Short term Debt
|
0.28B | | 0.18B | 0.14B | 0.13B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 1.00B | 1.00B | 1.00B | 1.00B | | | | | 1.00B | 1.00B | 1.00B | 1.00B | 0.38B |
|
Total Current Liabilities
|
0.33B | | 0.45B | 0.27B | 0.31B | 0.26B | 0.28B | 0.26B | 0.17B | 0.14B | 0.18B | 1.13B | 1.17B | 1.12B | 1.17B | 0.13B | 0.16B | 0.12B | 0.28B | 1.17B | 1.25B | 1.18B | 1.21B | 0.53B |
|
Non-Current Debt
|
5.96B | | 5.73B | 5.81B | 5.82B | 5.82B | 5.83B | 7.09B | 7.10B | 7.10B | 7.11B | 6.11B | 6.12B | 6.12B | 6.13B | 6.13B | 6.14B | 6.14B | 7.60B | 6.61B | 6.61B | 6.62B | 7.00B | 8.57B |
|
Minority Interest
|
0.04B | | 5.24B | 5.35B | 5.08B | 4.95B | 4.67B | 4.59B | 4.47B | 4.36B | 4.38B | 4.26B | 3.90B | 3.87B | 3.53B | 3.45B | 3.56B | 3.36B | 3.28B | 3.39B | 3.40B | 3.10B | 3.16B | 3.21B |
|
Other Non-Current Liabilities
|
0.02B | | 0.11B | 0.11B | | | | | | | 0.04B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.02B | 0.47B | 0.50B |
|
Total Non-Current Liabilities
|
6.29B | | 6.18B | 6.08B | | | | | | | 7.29B | 7.25B | 7.29B | 7.24B | 7.30B | 6.26B | 6.30B | 6.26B | 7.88B | 7.78B | 7.87B | 7.80B | 8.35B | 9.22B |
|
Total Liabilities
|
6.31B | | 6.29B | 6.19B | 6.12B | 6.08B | 6.11B | 7.35B | 7.27B | 7.24B | 7.33B | 7.26B | 7.29B | 7.25B | 7.31B | 6.27B | 6.30B | 6.27B | 7.90B | 7.78B | 7.88B | 7.82B | 8.82B | 9.73B |
|
Total Debt
|
6.24B | | 5.91B | 5.95B | 5.94B | 5.93B | 5.94B | 7.21B | 7.20B | 7.22B | 7.22B | 7.11B | 7.12B | 7.12B | 7.13B | 6.13B | 6.14B | 6.14B | 7.60B | 7.61B | 7.61B | 7.62B | 8.00B | 8.95B |
|
Common Equity
|
6.14B | 7.16B | 9.39B | 9.80B | 9.90B | 9.84B | 10.41B | 10.39B | 10.25B | 10.14B | 10.41B | 10.42B | 9.53B | 9.82B | 9.81B | 9.59B | 10.08B | 9.86B | 9.75B | 10.26B | 10.34B | 9.79B | 9.50B | 9.62B |
|
Shareholder's Equity
|
6.14B | 7.16B | 9.39B | 9.80B | 9.90B | 9.84B | 10.41B | 10.39B | 10.25B | 10.14B | 10.41B | 10.42B | 9.53B | 9.82B | 9.81B | 9.59B | 10.08B | 9.86B | 9.75B | 10.26B | 10.34B | 9.79B | 9.50B | 9.62B |
|
Liabilities and Shareholders Equity
|
12.45B | | 15.69B | 15.99B | 16.02B | 15.91B | 16.51B | 17.73B | 17.52B | 17.38B | 17.74B | 17.67B | 16.81B | 17.07B | 17.12B | 15.86B | 16.38B | 16.13B | 17.66B | 18.04B | 18.22B | 17.61B | 18.32B | 19.35B |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | | 0.02B | 0.02B |
|
Retained Earnings
|
2.83B | | 1.57B | 1.81B | 1.92B | 1.92B | 2.29B | 2.32B | 2.26B | 2.22B | 2.45B | 2.50B | 1.96B | 2.22B | 2.25B | 2.13B | 2.52B | 2.43B | 2.38B | 2.76B | 2.85B | 2.48B | 2.22B | 2.30B |