|
Cash & Equivalents
|
0.69B | 0.41B | 0.11B | 0.36B | 0.11B | 0.19B | 0.36B | 0.72B | 0.61B | 0.41B | 0.26B | 2.45B | 2.36B | 0.86B | 1.23B | 3.02B |
|
Short-term Investments
|
0.01B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.70B | 0.41B | 0.11B | 0.36B | 0.11B | 0.19B | 0.36B | 0.72B | 0.61B | 0.41B | 0.26B | 2.45B | 2.36B | 0.86B | 1.23B | 3.02B |
|
Receivables - Net
|
1.16B | 1.14B | 1.28B | 1.34B | 1.89B | 2.40B | 2.70B | 0.07B | 0.09B | 0.04B | 0.03B | 0.06B | 0.03B | 0.04B | 2.91B | 2.54B |
|
Receivables - Other
|
| 0.02B | 0.05B | 0.07B | | | | 0.01B | 0.17B | 0.17B | 0.17B | 0.21B | 0.20B | 0.20B | 0.26B | 0.23B |
|
Receivables
|
1.16B | 1.17B | 1.32B | 1.42B | 1.89B | 2.40B | 2.70B | 0.07B | 0.26B | 0.21B | 0.20B | 0.26B | 0.23B | 0.24B | 3.17B | 2.77B |
|
Inventory
|
0.15B | 0.16B | 0.16B | 0.15B | 0.26B | 0.28B | 0.31B | 0.33B | 0.29B | 0.30B | 0.31B | 0.37B | 0.38B | 0.41B | 0.41B | 0.35B |
|
Current Deferred Tax Assets
|
0.11B | 0.28B | 0.42B | 0.35B | 0.69B | 0.75B | -0.75B | | | | | | | | | |
|
Prepaid Assets
|
0.29B | 0.29B | 0.38B | 0.46B | 0.74B | 1.09B | 1.25B | 1.28B | 1.03B | 1.20B | 1.37B | 1.50B | 1.56B | 1.77B | 1.84B | 1.76B |
|
Current Assets
|
2.47B | 2.31B | 2.36B | 2.68B | 3.69B | 3.97B | 5.17B | 5.26B | 5.57B | 0.84B | 1.18B | 1.31B | 1.18B | 1.14B | 7.17B | 7.68B |
|
Property, Plant & Equipment (Net)
|
4.31B | 4.30B | 4.35B | 4.29B | 7.58B | 7.73B | 7.92B | 8.05B | 7.03B | 6.99B | 6.88B | 6.69B | 6.43B | 6.46B | 6.24B | 6.05B |
|
Long-Term Investments
|
0.18B | 0.16B | 0.16B | 0.16B | 0.36B | 0.38B | 1.18B | 1.25B | 1.54B | 1.46B | 2.37B | 2.53B | 3.25B | 3.15B | 3.16B | 3.04B |
|
Goodwill
|
3.03B | 0.65B | 0.74B | 3.27B | 5.55B | 5.64B | 3.37B | 3.45B | 3.44B | 3.70B | 3.74B | 5.26B | 5.85B | 6.71B | 7.19B | 10.69B |
|
Intangibles
|
0.38B | 0.74B | 0.49B | 0.65B | 1.62B | 0.05B | 2.33B | 1.84B | 1.77B | 1.73B | 1.60B | 1.60B | 1.50B | 1.42B | 1.37B | 1.40B |
|
Goodwill & Intangibles
|
3.41B | 1.40B | 1.23B | 3.92B | 7.17B | 5.69B | 5.71B | 5.29B | 5.20B | 5.43B | 5.34B | 6.86B | 7.34B | 8.14B | 8.56B | 12.09B |
|
Long-Term Deferred Tax
|
| 0.63B | 0.37B | 0.34B | 0.15B | 0.86B | 0.78B | 0.87B | 0.46B | 0.31B | 0.18B | 0.33B | 0.07B | 0.02B | 0.08B | 0.08B |
|
Other Non-Current Assets
|
| 0.05B | 0.05B | 0.02B | 0.04B | 0.04B | 0.55B | 0.03B | 1.02B | 0.11B | 0.39B | 0.14B | | | 0.78B | 0.02B |
|
Non-Current Assets
|
5.48B | 6.19B | 6.11B | 6.36B | 12.76B | 13.98B | 18.51B | 19.44B | 17.81B | 21.59B | 22.18B | 25.80B | 26.40B | 26.01B | 21.14B | 21.25B |
|
Assets
|
7.95B | 8.50B | 8.46B | 9.04B | 16.45B | 17.95B | 23.68B | 24.70B | 23.39B | 22.43B | 23.36B | 27.11B | 27.58B | 27.16B | 28.31B | 28.94B |
|
Accounts Payables
|
0.74B | 0.72B | 0.76B | 0.72B | 1.08B | 1.18B | 1.38B | 1.33B | 1.18B | 1.21B | 1.20B | 1.21B | 1.30B | 1.50B | 1.41B | 1.29B |
|
Payables
|
0.74B | 0.72B | 0.76B | 0.72B | 1.08B | 1.18B | 1.38B | 1.33B | 1.18B | 1.21B | 1.20B | 1.21B | 1.30B | 1.50B | 1.41B | 1.29B |
|
Accumulated Expenses
|
0.37B | 0.36B | 0.38B | 0.41B | 0.62B | 0.85B | 0.88B | 0.87B | 0.85B | 0.84B | 0.88B | 0.94B | 0.90B | 0.78B | 0.93B | 0.90B |
|
Other Accumulated Expenses
|
0.36B | 0.37B | 0.36B | 0.34B | 0.88B | 1.01B | 1.14B | 1.24B | 1.23B | 1.13B | 1.27B | 1.33B | 1.36B | 1.58B | 1.76B | 1.61B |
|
Short term Debt
|
0.00B | 0.07B | 0.07B | 0.09B | 0.15B | 0.11B | 0.13B | 0.19B | 0.15B | 0.18B | 0.17B | 0.14B | 0.14B | 0.14B | 0.12B | 0.09B |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.02B | 0.02B |
|
Current Deferred Revenue
|
| | | | | | | | | 0.06B | 0.06B | 0.51B | 0.96B | 0.11B | | |
|
Total Current Liabilities
|
1.78B | 1.73B | 1.81B | 1.76B | 3.09B | 3.58B | 4.31B | 4.03B | 4.33B | 0.31B | 0.37B | 0.52B | 0.49B | 0.48B | 4.76B | 4.31B |
|
Capital Leases
|
| 0.01B | 0.03B | 0.12B | 0.42B | 0.49B | 0.85B | 0.73B | 0.43B | 0.42B | | | | | | |
|
Non-Current Debt
|
4.27B | 4.00B | 4.29B | 5.16B | 10.70B | 11.51B | 14.38B | 15.06B | 14.79B | 14.64B | 14.58B | 15.57B | 15.51B | 14.93B | 14.88B | 13.08B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.02B | 0.02B | 0.82B | 0.01B | 0.01B | | |
|
Pension
|
| | 0.27B | 0.29B | 0.40B | 0.63B | 0.59B | 0.63B | 0.54B | 0.52B | 0.56B | 0.50B | 0.42B | 0.33B | 0.34B | 0.30B |
|
Minority Interest
|
0.05B | 0.05B | 0.07B | 0.07B | 0.34B | 0.40B | 2.27B | 2.39B | 1.87B | 0.53B | 0.58B | 0.62B | 0.66B | 0.64B | 2.39B | 2.73B |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.10B | 0.01B | 0.48B | 0.04B | 0.04B | 0.07B | | | 0.07B | 0.01B |
|
Non-Current Deferred Tax Liability
|
0.15B | | | | | | 0.04B | 0.28B | 0.04B | 0.04B | 0.77B | 1.34B | 1.27B | 1.19B | 1.17B | 0.23B |
|
Other Non-Current Liabilities
|
0.57B | 0.55B | 0.51B | 0.30B | 0.56B | 0.56B | 0.58B | 0.61B | 0.65B | 0.67B | 1.40B | 1.62B | 1.44B | 1.80B | 1.71B | 1.57B |
|
Total Non-Current Liabilities
|
6.69B | 6.13B | 6.45B | 7.50B | 14.68B | 16.21B | 19.88B | 20.61B | 20.33B | 0.43B | 0.74B | 0.87B | 0.85B | 0.88B | 0.92B | 0.93B |
|
Total Liabilities
|
7.26B | 6.68B | 6.95B | 7.81B | 15.23B | 16.77B | 20.46B | 21.23B | 20.98B | 20.30B | 21.42B | 24.22B | 23.32B | 22.55B | 22.80B | 20.39B |
|
Total Debt
|
4.27B | 4.06B | 4.36B | 5.25B | 10.85B | 11.62B | 14.51B | 15.26B | 14.94B | 14.83B | 14.75B | 15.72B | 15.65B | 15.08B | 15.00B | 13.17B |
|
Common Equity
|
0.70B | 1.82B | 1.49B | 1.22B | 0.88B | 0.79B | 0.96B | 1.08B | 0.54B | 0.62B | 0.44B | 0.94B | 2.05B | 2.46B | 3.12B | 5.82B |
|
Shareholder's Equity
|
0.70B | 1.82B | 1.49B | 1.22B | 0.88B | 0.79B | 0.96B | 1.08B | 0.54B | 0.62B | 0.44B | 0.94B | 2.05B | 2.46B | 3.12B | 5.82B |
|
Liabilities and Shareholders Equity
|
7.95B | 8.50B | 8.46B | 9.04B | 16.45B | 17.95B | 23.68B | 24.70B | 23.39B | 22.43B | 23.36B | 27.11B | 27.58B | 27.16B | 28.31B | 28.94B |
|
Treasury Shares
|
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 | 0.01B | 0.06B | 0.06B |
|
Retained Earnings
|
-2.67B | -1.52B | -1.44B | -1.29B | -1.42B | -1.41B | -1.55B | -1.74B | -2.39B | -0.06B | -2.51B | -2.13B | -1.21B | -0.80B | -0.19B | 3.01B |
|
Preferred Shares
|
0.33B | 0.33B | 0.33B | | | | | | | | | | | | | |