|
Assets
|
1.01B | 4.38B | 4.49B | 4.67B | 4.44B | 4.78B | 5.12B | 7.04B | 7.11B | 7.31B | 12.63B | 11.67B | 11.11B | 10.98B |
|
Cash & Equivalents
|
0.11B | 0.15B | 0.11B | 0.08B | 0.13B | 0.18B | 0.12B | 0.19B | 0.27B | 0.49B | 1.84B | 0.59B | 0.48B | 0.68B |
|
Cash & Current Investments
|
0.11B | 0.15B | 0.11B | 0.08B | 0.13B | 0.18B | 0.12B | 0.19B | 0.27B | 0.49B | 1.84B | 0.59B | 0.48B | 0.68B |
|
Receivables - Net
|
0.14B | 0.16B | 0.17B | 0.20B | 0.23B | 0.28B | 0.33B | 0.46B | 0.44B | 0.39B | 0.56B | 0.60B | 0.72B | 0.80B |
|
Receivables - Other
|
-0.04B | -0.10B | 0.05B | 0.09B | 0.11B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.07B | 0.08B | 0.09B |
|
Receivables
|
0.10B | 0.06B | 0.22B | 0.29B | 0.34B | 0.28B | 0.34B | 0.47B | 0.45B | 0.39B | 0.56B | 0.67B | 0.81B | 0.89B |
|
Current Deferred Tax Assets
|
0.01B | 0.04B | | | | | | | | | | | | |
|
Prepaid Assets
|
0.06B | 0.08B | 0.07B | 0.12B | 0.07B | 0.09B | 0.15B | 0.14B | 0.17B | 0.16B | 0.23B | 0.26B | 0.28B | 0.32B |
|
Current Assets
|
0.30B | 0.40B | 0.35B | 0.40B | 0.43B | 0.55B | 0.59B | 0.84B | 0.89B | 1.47B | 2.63B | 1.45B | 1.48B | 1.80B |
|
Buildings
|
0.06B | 0.04B | 0.06B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | 0.14B | 0.14B | 0.13B |
|
Land & Improvements
|
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 |
|
Property, Plant & Equipment (Net)
|
0.11B | 0.12B | 0.15B | 0.18B | 0.18B | 0.20B | 0.20B | 0.22B | 0.22B | 0.22B | 0.25B | 0.22B | 0.20B | 0.20B |
|
Long-Term Investments
|
0.04B | 0.09B | | | | | | | 0.05B | 0.05B | | | | |
|
Goodwill
|
0.28B | 1.80B | 1.91B | 2.02B | 1.98B | 2.17B | 2.37B | 3.29B | 3.14B | 3.23B | 5.53B | 5.55B | 5.18B | 5.14B |
|
Intangibles
|
0.61B | 1.91B | 1.93B | 1.94B | 1.77B | 1.76B | 1.83B | 2.55B | 2.39B | 2.17B | 3.77B | 3.68B | 3.52B | 3.26B |
|
Goodwill & Intangibles
|
0.88B | 3.72B | 3.84B | 3.96B | 3.75B | 3.94B | 4.19B | 5.84B | 5.53B | 5.40B | 9.30B | 9.23B | 8.69B | 8.40B |
|
Other Non-Current Assets
|
-0.88B | 0.13B | 0.15B | 0.12B | 0.08B | 0.10B | 0.14B | 0.14B | 0.24B | 0.43B | 0.46B | 0.77B | 0.74B | 0.58B |
|
Non-Current Assets
|
0.70B | 3.98B | 4.14B | 4.26B | 4.02B | 4.23B | 4.53B | 6.20B | 6.22B | 5.84B | 10.00B | 10.22B | 9.63B | 9.18B |
|
Accounts Payables
|
0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | 0.17B | 0.18B | 0.19B | 0.27B | 0.25B | 0.25B | 0.29B |
|
Payables
|
0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | 0.17B | 0.18B | 0.19B | 0.27B | 0.25B | 0.25B | 0.29B |
|
Accumulated Expenses
|
0.06B | 0.06B | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.10B | 0.13B | 0.13B | 0.15B | 0.15B | 0.21B | 0.21B | 0.28B | 0.34B | 0.41B | 0.97B | 0.54B | 0.66B | 0.69B |
|
Short term Debt
|
0.02B | 0.01B | 0.01B | 0.07B | 0.04B | 0.05B | 0.12B | 0.07B | 0.06B | 0.06B | 0.11B | 0.11B | 0.09B | 0.07B |
|
Current Deferred Revenue
|
0.01B | 0.01B | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.20B | 0.22B | 0.25B | 0.33B | 0.30B | 0.37B | 0.46B | 0.55B | 0.57B | 0.67B | 1.36B | 0.91B | 1.00B | 1.06B |
|
Non-Current Debt
|
1.58B | 2.67B | 2.85B | 2.87B | 2.16B | 2.33B | 2.35B | 3.98B | 3.60B | 3.40B | 6.25B | 5.56B | 5.25B | 5.08B |
|
Minority Interest
|
0.02B | 0.09B | 0.09B | 0.16B | 0.14B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Liabilities from Discontinued Operations
|
0.00B | | | | | | | 0.02B | | 0.02B | | | | |
|
Non-Current Deferred Tax Liability
|
0.04B | 0.66B | 0.64B | 0.68B | 0.59B | 0.58B | 0.42B | 0.48B | 0.58B | 0.56B | 1.01B | 1.00B | 0.90B | 0.42B |
|
Other Non-Current Liabilities
|
0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.07B | 0.05B | 0.17B | 0.21B | 0.23B | 0.17B | 0.15B | 0.11B |
|
Total Non-Current Liabilities
|
1.78B | 3.55B | 3.74B | 3.87B | 3.05B | 3.28B | 3.22B | 5.00B | 4.61B | 4.47B | 8.40B | 7.22B | 6.85B | 6.55B |
|
Total Liabilities
|
1.83B | 3.57B | 3.76B | 3.89B | 3.07B | 3.31B | 3.29B | 5.06B | 4.77B | 4.68B | 8.63B | 7.40B | 7.00B | 6.67B |
|
Total Debt
|
1.60B | 2.68B | 2.87B | 2.94B | 2.20B | 2.38B | 2.46B | 4.05B | 3.66B | 3.45B | 6.37B | 5.67B | 5.34B | 5.15B |
|
Common Equity
|
-1.74B | 1.11B | 1.12B | 1.14B | 1.85B | 1.84B | 1.86B | 1.98B | 2.34B | 2.64B | 4.01B | 4.27B | 4.11B | 4.32B |
|
Shareholder's Equity
|
-1.74B | 1.11B | 1.12B | 1.14B | 1.85B | 1.84B | 1.86B | 1.98B | 2.34B | 2.64B | 4.01B | 4.27B | 4.11B | 4.32B |
|
Liabilities and Shareholders Equity
|
1.01B | 4.38B | 4.49B | 4.67B | 4.44B | 4.78B | 5.12B | 7.04B | 7.11B | 7.31B | 12.63B | 11.67B | 11.11B | 10.98B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | | | | 0.13B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.00B | -0.02B | -0.07B | -0.12B | -0.19B | -0.17B | -0.14B | -0.28B | -0.25B | 0.94B | 2.25B | 2.45B | 2.16B | 2.36B |