|
Cash & Equivalents
|
0.05B | 0.09B | 0.07B | 0.07B | 0.21B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.05B | 0.04B | 0.03B | 0.14B | 0.14B | 0.07B |
|
Cash & Current Investments
|
0.05B | 0.09B | 0.07B | 0.07B | 0.21B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.05B | 0.04B | 0.03B | 0.14B | 0.14B | 0.07B |
|
Receivables - Net
|
0.87B | 0.83B | 0.83B | 0.84B | 0.89B | 0.93B | 0.96B | 0.99B | 1.11B | 1.10B | 1.13B | 1.09B | 1.27B | 1.68B | 1.77B | 1.82B |
|
Receivables - Other
|
0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.04B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B |
|
Receivables
|
0.92B | 0.88B | 0.88B | 0.90B | 0.94B | 0.99B | 1.01B | 1.06B | 1.17B | 1.17B | 1.21B | 1.18B | 1.35B | 1.76B | 1.86B | 1.92B |
|
Inventory
|
| | 0.04B | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.20B | 0.12B | 0.16B | 0.12B | 0.12B | 0.12B | | | | | | | | | | |
|
Prepaid Assets
|
0.16B | 0.21B | 0.22B | 0.21B | 0.20B | 0.26B | 0.23B | 0.22B | 0.25B | 0.39B | 0.43B | 0.39B | 0.41B | 0.54B | 0.47B | 0.51B |
|
Current Assets
|
1.26B | 1.25B | 1.27B | 1.23B | 1.42B | 1.39B | 1.23B | 1.28B | 1.44B | 1.56B | 1.61B | 1.52B | 1.71B | 2.36B | 2.38B | 2.41B |
|
Property, Plant & Equipment (Net)
|
6.66B | 6.70B | 6.79B | 6.91B | 7.04B | 7.17B | 7.55B | 7.59B | 7.78B | 8.02B | 8.38B | 8.73B | 9.23B | 10.74B | 11.35B | 11.88B |
|
Long-Term Investments
|
0.24B | 0.17B | 0.16B | 0.16B | 0.17B | 0.12B | 0.10B | 0.09B | 0.14B | 0.11B | 0.18B | 0.15B | 0.14B | 0.13B | 0.16B | 0.21B |
|
Goodwill
|
10.67B | 10.66B | 10.65B | 10.69B | 10.72B | 10.83B | 11.15B | 11.16B | 11.32B | 11.40B | 11.63B | 12.05B | 12.83B | 14.45B | 15.83B | 15.98B |
|
Intangibles
|
0.50B | 0.45B | 0.41B | 0.36B | 0.32B | 0.30B | 0.25B | 0.18B | 0.14B | 0.11B | 0.13B | 0.17B | 0.26B | 0.35B | 0.50B | 0.55B |
|
Goodwill & Intangibles
|
11.17B | 11.11B | 11.06B | 11.05B | 11.04B | 11.13B | 11.39B | 11.35B | 11.46B | 11.51B | 11.77B | 12.22B | 13.09B | 14.80B | 16.33B | 16.53B |
|
Long-Term Deferred Tax
|
0.79B | 0.81B | 0.77B | 0.70B | 0.78B | 0.83B | 0.80B | | | | | | | | | |
|
Other Non-Current Assets
|
0.21B | 0.24B | 0.25B | 0.26B | 0.28B | 0.29B | 0.26B | 0.32B | 0.34B | 0.42B | 0.75B | 0.82B | 0.79B | 1.03B | 1.18B | 1.38B |
|
Non-Current Assets
|
18.28B | 18.22B | 18.29B | 18.39B | 18.53B | 18.66B | 19.31B | 19.35B | 19.71B | 20.05B | 21.08B | 21.91B | 23.24B | 26.70B | 29.03B | 30.00B |
|
Assets
|
19.54B | 19.46B | 19.55B | 19.62B | 19.95B | 20.05B | 20.54B | 20.63B | 21.15B | 21.62B | 22.68B | 23.43B | 24.95B | 29.05B | 31.41B | 32.40B |
|
Accounts Payables
|
0.59B | 0.61B | 0.56B | 0.47B | 0.51B | 0.53B | 0.58B | 0.55B | 0.60B | 0.76B | 0.78B | 0.78B | 0.91B | 1.22B | 1.41B | 1.34B |
|
Payables
|
0.59B | 0.61B | 0.56B | 0.47B | 0.51B | 0.53B | 0.58B | 0.55B | 0.60B | 0.76B | 0.78B | 0.78B | 0.91B | 1.22B | 1.41B | 1.34B |
|
Accumulated Expenses
|
| | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B | 0.08B | 0.10B | 0.10B |
|
Other Accumulated Expenses
|
0.74B | 0.62B | 0.75B | 0.62B | 0.64B | 0.75B | 0.72B | 0.72B | 0.81B | 0.73B | 0.81B | 0.82B | 0.93B | 1.06B | 1.17B | 1.18B |
|
Short term Debt
|
0.54B | 0.88B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.71B | 0.69B | 0.93B | 0.17B | 0.01B | 0.46B | 0.93B | 0.86B |
|
Current Deferred Revenue
|
0.33B | 0.30B | 0.29B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.34B | 0.34B | 0.35B | 0.38B | 0.44B | 0.47B | 0.48B |
|
Total Current Liabilities
|
2.55B | 2.68B | 1.90B | 1.70B | 1.72B | 1.83B | 1.83B | 1.81B | 2.63B | 2.72B | 3.06B | 2.28B | 2.42B | 3.39B | 4.23B | 4.13B |
|
Capital Leases
|
| | | | | | | | | 0.11B | | | | | | |
|
Non-Current Debt
|
6.42B | 5.87B | 6.89B | 7.05B | 7.00B | 7.05B | 7.53B | 7.65B | 7.48B | 7.65B | 7.76B | 8.77B | 9.55B | 11.33B | 11.89B | 11.85B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
1.04B | 1.04B | 1.16B | 1.23B | 1.19B | 1.15B | 1.13B | 1.21B | 0.80B | 1.03B | 1.18B | 1.24B | 1.23B | 1.53B | 1.53B | 1.59B |
|
Other Non-Current Liabilities
|
1.38B | 0.42B | 0.42B | 0.43B | 0.43B | 0.42B | 1.18B | 0.42B | 0.42B | 0.42B | 0.44B | 0.45B | 0.50B | 0.50B | 2.28B | 2.43B |
|
Total Non-Current Liabilities
|
-1.38B | -0.42B | -0.42B | -0.43B | -0.43B | -0.42B | -1.18B | -0.42B | -0.42B | -0.42B | -0.44B | -0.45B | -0.50B | -0.50B | -2.28B | -2.43B |
|
Total Debt
|
6.96B | 6.74B | 6.92B | 7.07B | 7.02B | 7.06B | 7.53B | 7.66B | 8.19B | 8.34B | 8.69B | 8.93B | 9.55B | 11.79B | 12.82B | 12.71B |
|
Common Equity
|
6.32B | 6.43B | 7.68B | 7.71B | 7.91B | 7.75B | 7.78B | 7.69B | 7.96B | 7.93B | 8.12B | 8.49B | 8.98B | 9.69B | 10.54B | 11.41B |
|
Shareholder's Equity
|
6.32B | 6.43B | 7.68B | 7.71B | 7.91B | 7.75B | 7.78B | 7.69B | 7.96B | 7.93B | 8.12B | 8.49B | 8.98B | 9.69B | 10.54B | 11.41B |
|
Liabilities and Shareholders Equity
|
19.54B | 19.46B | 19.55B | 19.62B | 19.95B | 20.05B | 20.54B | 20.63B | 21.15B | 21.62B | 22.68B | 23.43B | 24.95B | 29.05B | 31.41B | 32.40B |
|
Treasury Shares
|
0.01B | 0.00B | 0.02B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | | 0.00B | 0.00B | | |
|
Retained Earnings
|
1.68B | 0.02B | -0.02B | -0.01B | 0.00B | -0.03B | 3.14B | 3.32B | 4.15B | 4.75B | 5.32B | 5.75B | 6.48B | 7.36B | 8.43B | 9.77B |