|
Cash & Equivalents
|
| 0.21B | 0.90B | 0.68B | 0.98B | 1.05B | 1.14B | 1.38B | 1.68B | 1.54B | 1.77B | 1.47B | 1.95B | 1.60B | 0.84B | 1.62B | 1.74B | 0.24B | 0.54B | 0.20B | 0.17B | 0.15B |
|
Short-term Investments
|
| | | | | | | | 0.02B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.03B | | | | | | | |
|
Cash & Current Investments
|
| 0.21B | 0.90B | 0.68B | 0.98B | 1.05B | 1.14B | 1.38B | 1.70B | 1.58B | 1.81B | 1.51B | 2.00B | 1.65B | 0.87B | 1.62B | 1.74B | 0.24B | 0.54B | 0.20B | 0.17B | 0.15B |
|
Receivables - Net
|
| | 0.18B | | 0.21B | 0.17B | 0.21B | 0.19B | 0.24B | 0.19B | 0.23B | 0.23B | 0.30B | 0.24B | 0.29B | 0.30B | 0.38B | 0.33B | 0.39B | 0.43B | 0.53B | 0.44B |
|
Receivables - Other
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Receivables
|
| | 0.18B | | 0.21B | 0.17B | 0.21B | 0.19B | 0.25B | 0.19B | 0.25B | 0.27B | 0.34B | 0.26B | 0.31B | 0.32B | 0.41B | 0.35B | 0.43B | 0.47B | 0.57B | 0.48B |
|
Prepaid Assets
|
| | 0.02B | | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.11B | 0.08B | 0.08B | 0.10B |
|
Current Assets
|
| | 2.49B | | 2.84B | 2.53B | 3.01B | 3.04B | 3.96B | 3.20B | 3.89B | 3.47B | 4.66B | 3.59B | 4.34B | 4.22B | 5.12B | 4.02B | 4.79B | 4.61B | 5.27B | 4.45B |
|
Property, Plant & Equipment (Net)
|
| | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Long-Term Investments
|
| | 0.05B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.10B | 0.10B |
|
Goodwill
|
| | 1.22B | | 1.22B | 1.22B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.38B | 1.38B | 1.58B | 1.65B | 1.65B | 1.81B | 2.34B | 2.65B | 3.02B | 3.09B | 3.13B |
|
Intangibles
|
| | 0.60B | | 0.55B | 0.53B | 0.57B | 0.55B | 0.52B | 0.50B | 0.46B | 0.51B | 0.49B | 0.59B | 0.57B | 0.55B | 0.62B | 1.28B | 1.39B | 1.55B | 1.53B | 1.51B |
|
Goodwill & Intangibles
|
| | 1.83B | | 1.78B | 1.75B | 1.88B | 1.86B | 1.84B | 1.82B | 1.77B | 1.89B | 1.87B | 2.17B | 2.22B | 2.19B | 2.43B | 3.62B | 4.04B | 4.58B | 4.62B | 4.64B |
|
Long-Term Deferred Tax
|
| | | | | 0.40B | 0.38B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.42B | 0.38B | 0.38B | 0.38B | 0.38B | 0.49B | 0.45B | 0.31B | 0.31B | 0.32B |
|
Other Non-Current Assets
|
| | 0.04B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
| | 2.04B | | 1.97B | 2.33B | 2.45B | 2.45B | 2.49B | 2.49B | 2.49B | 2.58B | 2.58B | 2.84B | 2.91B | 2.90B | 3.15B | 4.46B | 4.86B | 5.28B | 5.36B | 5.41B |
|
Assets
|
| | 4.53B | | 4.81B | 4.86B | 5.46B | 5.49B | 6.44B | 5.69B | 6.38B | 6.05B | 7.24B | 6.43B | 7.25B | 7.12B | 8.27B | 8.48B | 9.65B | 9.89B | 10.63B | 9.85B |
|
Accounts Payables
|
| | 0.12B | | 0.13B | 0.08B | 0.10B | 0.10B | 0.08B | 0.08B | 0.12B | 0.07B | 0.10B | 0.11B | 0.14B | 0.23B | 0.17B | 0.21B | 0.25B | 0.20B | 0.20B | 0.26B |
|
Payables
|
| | 0.12B | | 0.13B | 0.08B | 0.10B | 0.10B | 0.08B | 0.08B | 0.12B | 0.07B | 0.10B | 0.11B | 0.14B | 0.23B | 0.17B | 0.21B | 0.25B | 0.20B | 0.20B | 0.26B |
|
Accumulated Expenses
|
| | 0.35B | | 0.31B | 0.34B | 0.39B | 0.23B | 0.39B | 0.23B | 0.35B | 0.16B | 0.34B | 0.27B | 0.42B | 0.18B | 0.40B | 0.33B | 0.49B | 0.23B | 0.45B | 0.36B |
|
Short term Debt
|
| | 0.02B | | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.04B |
|
Current Leases
|
| | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Current Liabilities
|
| | 2.48B | | 2.86B | 2.38B | 2.92B | 2.51B | 3.35B | 2.52B | 3.13B | 2.77B | 3.83B | 2.98B | 3.74B | 3.68B | 4.70B | 3.97B | 4.55B | 4.40B | 5.23B | 4.46B |
|
Non-Current Debt
|
| | 1.57B | | 1.57B | 1.57B | 1.57B | 1.96B | 1.96B | 1.95B | 1.95B | 1.95B | 1.95B | 1.95B | 1.94B | 1.94B | 1.94B | 2.65B | 3.23B | 3.65B | 3.41B | 3.35B |
|
Pension
|
| | | | | 0.03B | 0.02B | 0.01B | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.00B | | | | | | | | 0.34B | | | 0.40B | 0.42B | 0.42B | 0.47B | 0.47B | 0.47B | 0.51B | 0.57B | 0.60B |
|
Non-Current Deferred Tax Liability
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Operating Leases
|
| | 0.08B | | 0.10B | 0.07B | 0.07B | 0.11B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Other Non-Current Liabilities
|
| | 0.05B | | 0.07B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.11B | 0.09B | 0.11B | 0.10B | 0.09B |
|
Total Non-Current Liabilities
|
| | 1.74B | | 1.73B | 1.93B | 1.95B | 2.36B | 2.39B | 2.41B | 2.43B | 2.43B | 2.46B | 2.50B | 2.52B | 2.46B | 2.50B | 3.41B | 4.00B | 4.43B | 4.21B | 4.16B |
|
Total Liabilities
|
| | 4.22B | | 4.59B | 4.30B | 4.86B | 4.86B | 5.74B | 4.93B | 5.57B | 5.20B | 6.29B | 5.48B | 6.27B | 6.14B | 7.20B | 7.38B | 8.55B | 8.83B | 9.44B | 8.62B |
|
Total Debt
|
| | 1.59B | | 1.59B | 1.60B | 1.59B | 1.98B | 1.98B | 1.98B | 1.98B | 1.97B | 1.98B | 1.98B | 1.98B | 1.98B | 1.97B | 2.68B | 3.28B | 3.69B | 3.47B | 3.39B |
|
Common Equity
|
| | 0.07B | | -0.02B | | 0.59B | | | 0.76B | 0.82B | 0.85B | 0.94B | 0.94B | 0.98B | 0.97B | 1.07B | 1.10B | 1.10B | 1.06B | 1.18B | 1.23B |
|
Shareholder's Equity
|
| | 0.07B | | -0.02B | | 0.59B | | | 0.76B | 0.82B | 0.85B | 0.94B | 0.94B | 0.98B | 0.97B | 1.07B | 1.10B | 1.10B | 1.06B | 1.18B | 1.23B |
|
Liabilities and Shareholders Equity
|
| | 4.53B | | 4.81B | 4.86B | 5.46B | 5.49B | 6.44B | 5.69B | 6.38B | 6.05B | 7.24B | 6.43B | 7.25B | 7.12B | 8.27B | 8.48B | 9.65B | 9.89B | 10.63B | 9.85B |
|
Retained Earnings
|
| | 0.00B | | -0.37B | -0.02B | 0.00B | 0.00B | 0.02B | 0.04B | 0.01B | 0.00B | 0.01B | 0.09B | 0.11B | 0.09B | 0.12B | 0.12B | 0.12B | 0.08B | 0.12B | 0.13B |
|
Preferred Shares
|
| 0.24B | 0.24B | 0.24B | 0.24B | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
-0.00B | | | -41.00 | 0.07B | 0.07B | 0.01B | 0.01B | 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 |