|
Cash & Equivalents
|
| | 0.03B | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.16B | 0.16B | 0.21B | 0.21B | 0.21B | 0.19B | 0.21B | 0.22B | 0.17B | 0.14B | 0.19B | 0.19B | 0.19B | 0.17B | 0.20B | 0.20B | 0.27B | 0.22B | 0.28B | 0.28B | 0.28B | 0.15B | 0.19B | 0.19B | 0.19B | 0.11B | 0.15B | 0.15B | 0.23B | 0.26B | 0.35B | 0.22B | 0.35B | 0.16B | 0.16B | 0.34B | 0.36B |
|
Short-term Investments
|
| | | 0.06B | | | 0.06B | 0.00B | 0.14B | 0.15B | 0.02B | 0.00B | 0.17B | 0.18B | 0.01B | 0.19B | 0.19B | 0.19B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | 0.03B | 0.06B | 0.06B | 0.06B | 0.13B | 0.07B | 0.21B | 0.31B | 0.17B | 0.21B | 0.38B | 0.39B | 0.20B | 0.40B | 0.40B | 0.36B | 0.15B | 0.19B | 0.19B | 0.19B | 0.17B | 0.20B | 0.20B | 0.27B | 0.22B | 0.28B | 0.28B | 0.28B | 0.15B | 0.19B | 0.19B | 0.19B | 0.11B | 0.15B | 0.15B | 0.23B | 0.26B | 0.35B | 0.22B | 0.35B | 0.16B | 0.16B | 0.34B | 0.36B |
|
Receivables - Net
|
| | | | | | | | | | 0.60B | | | | 0.64B | | | | 0.67B | | | | 0.62B | | | | 0.57B | | | | 0.65B | | | | 0.76B | | | | 0.78B | | | | 0.95B | | | |
|
Receivables - Other
|
| | | 0.06B | | | 0.05B | -0.01B | -0.01B | -0.01B | 0.02B | 0.00B | 0.00B | -0.01B | 0.02B | 0.40B | 0.45B | 0.47B | 0.03B | 0.45B | 0.43B | 0.45B | 0.01B | -0.09B | -0.05B | -0.06B | 0.01B | -0.01B | -0.03B | -0.08B | 0.01B | -0.06B | -0.11B | -0.17B | 0.03B | -0.09B | -0.18B | 0.77B | 0.03B | 0.73B | 32.02 | -0.15B | 0.72B | -0.04B | 0.83B | 23.32 |
|
Receivables
|
| | | | | | | | | | 0.62B | | | | 0.66B | | | | 0.70B | | | | 0.63B | | | | 0.58B | | | | 0.66B | | | | 0.79B | | | | 0.81B | | | | 1.67B | | | |
|
Prepaid Assets
|
| | | 0.01B | | | 0.02B | 0.03B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.01B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | -0.00B | -0.00B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.04B | -0.02B | -0.01B | 0.01B | 0.04B | -0.02B | -0.01B | 0.01B | 0.04B | -0.02B | 0.07B | 0.01B | 0.05B | -0.01B | 0.08B | 0.02B |
|
Current Assets
|
| | | 0.49B | | | 0.55B | 0.90B | 1.54B | 1.59B | 1.19B | 1.85B | 1.61B | 1.62B | 1.27B | 1.62B | 1.72B | 1.71B | 1.24B | 1.58B | 1.60B | 1.65B | 1.20B | 1.62B | 1.66B | 1.60B | 1.20B | 1.50B | 1.52B | 1.58B | 1.32B | 1.72B | 1.84B | 1.96B | 1.43B | 1.95B | 2.23B | 2.25B | 1.67B | 2.28B | 2.45B | 1.92B | 1.82B | 2.53B | 2.63B | 2.92B |
|
Buildings
|
0.08B | 0.16B | 0.23B | | 0.11B | 0.23B | 0.32B | | | | 0.50B | 0.17B | 0.35B | 0.55B | 0.09B | 0.19B | 0.37B | 0.54B | 0.71B | 0.20B | 0.40B | 0.60B | 0.80B | 0.20B | 0.38B | 0.58B | | 0.18B | 0.45B | 0.54B | | 0.11B | 0.22B | 0.33B | | 0.13B | 0.24B | 0.38B | | 0.28B | 0.34B | 0.51B | | 0.30B | 0.37B | 1.03B |
|
Construction in Progress
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | -0.02B | 0.11B | -0.00B | -0.01B | -0.02B | -0.02B | -0.03B | -0.04B | 0.31B | -0.01B | -0.03B | -0.04B | 0.31B | 0.23B | -0.05B | 0.26B | 0.22B | -0.02B | -0.04B | -0.05B | 0.22B | -0.01B | -0.02B | -0.02B | 0.18B | -0.01B | -0.02B | -0.03B | 0.19B | -0.01B | -0.03B | -0.05B | 0.38B | -0.02B | -0.04B | -0.08B | 0.20B | 0.29B | 0.30B | -0.10B | 0.21B | -0.01B | 0.29B | -0.05B |
|
Long-Term Investments
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.54B | | | 0.61B | 0.99B | 1.74B | 1.80B | 1.50B | 1.62B | 1.58B | 1.55B | 1.37B | 1.60B | 1.64B | 1.61B | 1.36B | 1.69B | 1.66B | 1.66B | 1.39B | 1.73B | 1.71B | 1.69B | 1.42B | 1.68B | 1.68B | 1.71B | 1.87B | 2.17B | 2.23B | 2.35B | 1.59B | 2.34B | 2.38B | 2.41B | 1.52B | 2.80B | 2.94B | 1.93B | 1.94B | 2.73B | 2.70B | 3.28B |
|
Intangibles
|
| | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.44B | -0.00B | -0.00B | -0.00B | 0.34B | 0.28B | 0.27B | -0.01B | 0.31B | -0.00B | -0.00B | -0.00B | 0.31B | -0.00B | -0.00B | -0.00B | 0.28B | -0.00B | -0.00B | -0.00B | 0.47B | -0.00B | 0.35B | 0.34B | 0.45B | -0.00B | 0.30B | 0.29B | 0.20B | 0.43B | 0.46B | 0.32B | 0.31B | 0.42B | 0.40B | 0.57B |
|
Goodwill & Intangibles
|
| | -0.00B | 0.54B | -0.00B | -0.00B | 0.60B | 0.99B | 1.74B | 1.80B | 1.95B | 1.62B | 1.58B | 1.54B | 1.70B | 1.88B | 1.91B | 1.61B | 1.67B | 1.69B | 1.66B | 1.66B | 1.69B | 1.72B | 1.71B | 1.68B | 1.70B | 1.68B | 1.68B | 1.70B | 2.34B | 2.17B | 2.58B | 2.68B | 2.04B | 2.34B | 2.68B | 2.70B | 1.72B | 3.23B | 3.40B | 2.25B | 2.25B | 3.15B | 3.10B | 3.85B |
|
Long-Term Deferred Tax
|
| | | 0.04B | | | 0.05B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.05B | 0.04B | 0.08B | 0.07B | 0.10B | 0.10B | 0.06B | 0.09B | 0.12B | 0.12B | 0.09B |
|
Other Non-Current Assets
|
| | | 0.00B | | 0.00B | 0.00B | | 0.01B | 0.00B | 0.12B | 0.02B | 0.02B | 0.02B | 0.16B | 0.01B | 0.01B | 0.01B | 0.13B | 0.18B | 0.18B | 0.19B | 0.16B | 0.20B | 0.21B | 0.18B | 0.15B | 0.19B | 0.20B | 0.22B | 0.18B | 0.20B | 0.17B | 0.20B | 0.17B | 0.25B | 0.26B | 0.27B | 0.21B | 0.25B | 0.29B | 0.22B | 0.21B | 0.30B | 0.30B | 0.31B |
|
Non-Current Assets
|
| | | 0.83B | | | 0.91B | 1.43B | 2.38B | 2.43B | 1.87B | 2.38B | 2.31B | 2.27B | 1.60B | 2.11B | 2.16B | 2.15B | 1.64B | 3.04B | 2.96B | 2.98B | -1.20B | 3.06B | 3.01B | 2.90B | 3.19B | 2.86B | 2.85B | 2.88B | 3.91B | 3.46B | 3.48B | 3.65B | 4.23B | 3.69B | 3.75B | 3.84B | 4.10B | 4.42B | 4.66B | 3.17B | 5.13B | 4.41B | 4.34B | 5.20B |
|
Assets
|
| | | 1.32B | | | 1.46B | 2.33B | 4.10B | 4.21B | 3.21B | 4.24B | 3.92B | 3.88B | 3.06B | 3.99B | 4.14B | 4.11B | 3.04B | 4.63B | 4.56B | 4.63B | | 4.68B | 4.67B | 4.50B | 4.39B | 4.36B | 4.37B | 4.46B | 5.23B | 5.18B | 5.32B | 5.60B | 5.65B | 5.64B | 5.99B | 6.09B | 5.77B | 6.70B | 7.11B | 5.09B | 6.96B | 6.94B | 6.97B | 8.12B |
|
Accounts Payables
|
| | | 0.18B | | | 0.21B | 0.26B | 0.62B | 0.66B | 0.54B | 0.59B | 0.66B | 0.67B | 0.55B | 0.61B | 0.72B | -0.09B | 0.43B | 0.47B | 0.53B | 0.55B | 0.44B | -0.05B | 0.03B | 0.57B | 0.44B | 0.51B | -0.05B | 0.58B | 0.50B | 0.59B | 0.61B | 0.73B | 0.56B | 0.72B | 0.79B | 0.86B | 0.62B | 0.80B | 0.90B | 0.72B | 0.73B | 0.90B | 0.89B | 1.16B |
|
Notes Payables
|
| | -0.00B | | -0.00B | -0.00B | 0.01B | 0.01B | | 0.02B | | | | | | 40.35 | | | | 92.49 | | 0.07B | | 0.03B | | 0.03B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.07B | -0.01B | -0.03B | -0.04B | 0.02B | 0.01B | 0.03B | -0.01B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Dividends payables
|
| | | | | | | | | | 0.45 | | 0.09 | 0.10 | | | | 7.65 | | | | | | | | | 0.62 | | | | 0.66 | | | | 0.72 | | | | 0.78 | | | | 0.84 | | | |
|
Payables
|
| | -0.00B | 0.18B | -0.00B | -0.00B | 0.21B | 0.26B | 0.62B | 0.68B | 0.54B | 0.59B | 0.66B | 0.67B | 0.55B | 0.61B | 0.72B | -0.09B | 0.43B | 0.47B | 0.53B | 0.62B | 0.44B | -0.03B | 0.03B | 0.60B | 0.45B | 0.51B | -0.04B | 0.60B | 0.51B | 0.61B | 0.65B | 0.76B | 0.62B | 0.71B | 0.76B | 0.82B | 0.64B | 0.81B | 0.94B | 0.72B | 0.75B | 0.92B | 0.92B | 1.19B |
|
Accumulated Expenses
|
| | | 0.00B | | | | | | | 62.60 | | | | 69.82 | | | | 61.59 | | | | 63.78 | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.05B | | 0.00B | 0.05B | 0.02B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.16B | 0.01B | 0.01B | 0.01B | 0.04B | | | | 0.04B | | -0.06B | -0.17B | 0.04B | | 0.01B | -0.01B | 0.04B | | | | 0.04B | | -0.09B | | 0.09B | | 0.49B | | 0.13B | | | |
|
Current Leases
|
0.01B | 0.00B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B | 0.19B | 0.01B | 0.04B | | 0.05B | | 0.02B | | 0.08B | 0.01B | 0.03B | 0.06B | 0.08B | 0.02B | 0.04B | 0.07B | 0.10B | 0.02B | 0.05B | 0.08B | 0.07B | 0.03B | 0.06B | 0.10B | 0.07B | 0.02B | 0.05B | 0.04B | 0.08B | 0.02B | 0.06B | 0.09B |
|
Current Taxes
|
0.01B | 0.00B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.00B | 0.10B | 0.12B | 0.15B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.04B | 0.06B | 0.02B | 0.02B | 0.04B | 0.06B | 0.02B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.05B | 0.08B | 0.02B | 0.02B | 0.03B | 0.12B |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.15B | 0.22B | 0.21B | 0.19B | 0.15B | 0.18B | 0.18B | 0.21B | 0.13B | 0.17B | 0.17B | 0.17B | 0.15B | -0.01B | -0.02B | -0.01B | 0.15B | -0.01B | -0.01B | 0.00B | 0.21B | -0.00B | 0.01B | 0.01B | 0.24B | -0.02B | 0.02B | 0.04B | 0.29B | 0.43B | 0.42B | 0.01B | 0.36B | -0.01B | 0.47B | -0.03B |
|
Total Current Liabilities
|
| | | 0.32B | | | 0.34B | 0.57B | 0.97B | 1.05B | 0.80B | 1.18B | 1.13B | 1.11B | 0.91B | 1.04B | 1.02B | 1.02B | 0.68B | 0.83B | 0.87B | 0.93B | 0.76B | 0.92B | 0.98B | 1.00B | 0.76B | 0.94B | 1.15B | 1.17B | 0.94B | 1.14B | 1.20B | 1.29B | 1.04B | 1.31B | 1.52B | 1.62B | 1.19B | 1.70B | 1.76B | 1.36B | 1.42B | 1.83B | 1.82B | 2.30B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | | -0.01B | -0.04B | -0.04B | | -0.03B | -0.04B | -0.05B | | -0.04B | -0.05B | -0.05B | | -0.03B | -0.04B | -0.04B | | -0.04B | -0.10B | -0.07B | | -0.04B | -0.05B | -0.08B |
|
Non-Current Debt
|
| 0.25B | | 0.27B | | 0.33B | 0.25B | 0.36B | 1.02B | 0.98B | 0.70B | 0.79B | 0.60B | 0.61B | 0.43B | 0.71B | 0.86B | 0.89B | 0.67B | 1.04B | 1.00B | 0.96B | 0.62B | 0.86B | 0.79B | 0.61B | 0.68B | 0.64B | 0.51B | 0.50B | 0.95B | 1.25B | 1.35B | 1.33B | 0.87B | 1.23B | 1.41B | 1.26B | 0.72B | 1.32B | 1.51B | 1.08B | 0.87B | 1.23B | 1.33B | 1.70B |
|
Total Long Term Debt
|
| | -0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 15.74 | 15.74 | 14.15 | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.03B | 0.04B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.06B | 0.07B | 0.07B | 0.02B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B |
|
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 | | 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 | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | -0.00B | 0.00B | 0.03B | | 0.04B | | 0.04B | 0.00B | 0.10B | 0.00B | 0.04B | | 0.03B | 0.00B | 0.00B | 0.16B | 0.05B | 0.00B | 0.18B | 0.20B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.05B | | | 0.06B | 0.02B | 0.06B | 0.05B | 0.06B | 0.15B | 0.05B | 0.07B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.08B | 0.07B | 0.08B | 0.06B | 0.08B | 0.08B | 0.08B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.07B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B |
|
Operating Leases
|
| | | 0.01B | | | 0.01B | 0.02B | 0.02B | 0.02B | | 0.01B | | | | | | | 0.49B | 0.60B | 0.56B | 0.57B | 0.45B | 0.60B | 0.57B | 0.53B | 0.40B | 0.52B | 0.50B | 0.48B | 0.43B | 0.52B | 0.50B | 0.53B | 0.38B | 0.50B | 0.49B | 0.49B | 0.35B | 0.52B | 0.55B | 0.40B | 0.38B | 0.51B | 0.49B | 0.59B |
|
Other Non-Current Liabilities
|
| | | 0.04B | | | 0.05B | 0.06B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.07B | 0.10B | 0.03B | 0.04B | 0.08B | 0.01B | 0.01B | 0.02B | 0.10B | 0.02B | 0.04B | 0.04B | 0.11B | 0.01B | 0.02B | 0.03B | 0.10B | 0.15B | 0.17B | 0.04B | 0.12B | 0.01B | 0.16B | 0.05B |
|
Total Non-Current Liabilities
|
| | | -0.01B | | | -0.01B | -0.00B | 0.01B | -0.00B | 1.66B | 0.00B | -0.00B | 0.00B | 1.48B | 0.01B | 0.01B | 0.01B | 1.51B | -0.04B | -0.04B | -0.08B | 1.97B | -0.08B | -0.01B | -0.00B | 1.80B | 0.04B | 0.02B | 0.02B | 2.46B | 0.02B | -0.01B | -0.00B | 2.37B | 0.03B | 0.01B | 0.01B | 2.34B | -0.08B | -0.20B | -0.01B | -0.07B | 0.04B | -0.17B | 0.00B |
|
Total Liabilities
|
| 0.00B | | 0.03B | 0.01B | 0.01B | 0.04B | 0.06B | 0.08B | 0.08B | 1.73B | 0.09B | 0.08B | 0.08B | 1.56B | 0.09B | 0.09B | 0.09B | 1.59B | 0.05B | 0.05B | 0.02B | 2.03B | 0.03B | 0.02B | 0.04B | 1.89B | 0.05B | 0.04B | 0.04B | 2.56B | 0.04B | 0.03B | 0.04B | 2.48B | 0.04B | 0.03B | 0.04B | 2.44B | 0.07B | -0.03B | 0.03B | 0.05B | 0.06B | -0.01B | 0.06B |
|
Total Debt
|
| 0.25B | | 0.32B | | 0.33B | 0.31B | 0.37B | 1.03B | 0.98B | 0.77B | 0.80B | 0.61B | 0.62B | 0.58B | 0.72B | 0.87B | 0.90B | 0.71B | 1.04B | 1.00B | 0.96B | 0.65B | 0.86B | 0.72B | 0.43B | 0.72B | 0.64B | 0.52B | 0.49B | 0.99B | 1.25B | 1.35B | 1.33B | 0.91B | 1.23B | 1.32B | 1.26B | 0.81B | 1.32B | 2.00B | 1.08B | 0.99B | 1.23B | 1.33B | 1.70B |
|
Common Equity
|
| | | 0.61B | | | 0.72B | | | | 1.48B | | | | 1.49B | | 0.88B | | 1.44B | | | | 1.42B | | | | 1.48B | | | | 1.59B | | | | 1.47B | | | | 1.80B | | | | 2.11B | | | |
|
Shareholder's Equity
|
0.52B | -45.79B | | 0.61B | 0.64B | | 0.72B | 1.27B | 1.86B | 1.93B | 1.48B | 1.89B | 1.91B | 1.88B | 1.49B | 1.94B | 1.98B | 1.90B | 1.44B | 1.86B | 1.85B | 1.89B | 1.42B | 2.00B | 2.03B | 2.05B | 1.48B | 1.95B | 1.91B | 2.01B | 1.59B | 1.99B | 2.01B | 2.20B | 1.47B | 2.33B | 2.34B | 2.46B | 1.80B | 2.86B | 2.96B | 2.00B | 2.11B | 3.04B | 3.04B | 3.23B |
|
Liabilities and Shareholders Equity
|
| | | 1.32B | | | 1.46B | 2.33B | 4.10B | 4.21B | 3.21B | 4.24B | 3.92B | 3.88B | 3.06B | 3.99B | 4.14B | 4.11B | 3.04B | 4.63B | 4.56B | 4.63B | | 4.68B | 4.67B | 4.50B | 4.39B | 4.36B | 4.37B | 4.46B | 5.23B | 5.18B | 5.32B | 5.60B | 5.65B | 5.64B | 5.99B | 6.09B | 5.77B | 6.70B | 7.11B | 5.09B | 6.96B | 6.94B | 6.97B | 8.12B |
|
Retained Earnings
|
| | | 0.39B | | | 0.47B | 0.86B | 0.86B | 0.90B | 0.69B | 0.85B | 0.92B | 0.95B | 0.75B | 0.94B | 0.96B | 0.92B | 0.64B | 0.84B | 0.87B | 0.90B | 0.70B | 0.92B | 0.95B | 1.00B | 0.74B | 0.99B | 0.99B | 1.05B | 0.83B | 1.04B | 1.05B | 1.10B | 0.85B | 1.20B | 1.26B | 1.34B | | | | | | | | |