|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 1.22B | 1.59B | 1.05B | 0.95B | 0.73B | 0.90B | 0.96B | 0.80B | 0.70B | 0.74B | 0.63B | 0.73B | 0.50B | 0.61B | 0.68B | 0.64B | 0.51B | 0.49B | 0.49B | 0.87B |
|
Short-term Investments
|
| | | | 0.06B | 0.11B | 0.08B | 0.14B | 0.07B | 0.24B | 0.13B | 0.39B | 0.08B | 0.06B | 0.06B | 0.09B | 0.03B | 0.03B | 0.05B | 0.07B | 0.10B | 0.04B | 0.06B | 0.09B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 1.28B | 1.71B | 1.12B | 1.09B | 0.80B | 1.14B | 1.08B | 1.18B | 0.79B | 0.80B | 0.70B | 0.82B | 0.53B | 0.64B | 0.74B | 0.70B | 0.61B | 0.53B | 0.55B | 0.96B |
|
Receivables - Net
|
| | | | 0.25B | 0.55B | 0.32B | 0.34B | 0.42B | 0.62B | 0.35B | 0.56B | 0.38B | 0.43B | 0.35B | 0.39B | 0.51B | 0.55B | 0.52B | 0.56B | 0.42B | 0.47B | 0.72B | 0.55B |
|
Receivables - Other
|
| | | | 0.96B | 0.02B | 0.04B | 0.04B | 1.61B | 0.02B | 0.02B | 0.03B | 1.58B | 0.02B | 0.00B | 0.00B | 1.50B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Receivables
|
| | | | 1.21B | 0.57B | 0.36B | 0.38B | 2.03B | 0.64B | 0.37B | 0.59B | 1.96B | 0.45B | 0.35B | 0.39B | 2.01B | 0.56B | 0.52B | 0.56B | 0.42B | 0.47B | 0.73B | 0.55B |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.11B | 0.11B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.16B |
|
Long-Term Investments
|
| 0.43B | 0.43B | 0.43B | 0.43B | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | 1.76B | 2.30B | 2.66B | 2.90B | 3.31B | 3.51B | 3.74B | 4.31B | 4.45B | 3.97B | 4.22B | 4.35B | 4.03B | 3.19B | 2.65B | 2.80B | 3.97B | 3.32B | 3.45B | 3.31B |
|
Goodwill & Intangibles
|
| | | | 1.76B | 2.30B | 2.66B | 2.90B | 3.31B | 3.51B | 3.74B | 4.31B | 4.45B | 3.97B | 4.22B | 4.35B | 4.03B | 3.19B | 2.65B | 2.80B | 3.97B | 3.32B | 3.45B | 3.31B |
|
Long-Term Deferred Tax
|
0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.11B | 0.12B | 0.13B | 0.15B | 0.15B | 0.20B | 0.19B | 0.29B |
|
Non-Current Assets
|
| 0.43B | 0.43B | 0.43B | 11.49B | | | | | | | | | | | | | | | | | | | |
|
Assets
|
0.00B | 0.43B | 0.43B | 0.43B | 11.49B | 10.37B | 16.84B | 16.48B | 22.53B | 10.99B | 11.02B | 11.89B | 13.60B | 10.95B | 12.43B | 12.20B | 11.87B | 12.80B | 12.92B | 15.12B | 15.67B | 14.05B | 13.89B | 17.02B |
|
Accounts Payables
|
| | | | 0.85B | 1.19B | 1.02B | 1.23B | 0.52B | 1.21B | 0.78B | 1.16B | 0.44B | 0.42B | 0.42B | 0.50B | 0.47B | 0.48B | 0.49B | 0.57B | 0.58B | 0.65B | 0.66B | 0.71B |
|
Notes Payables
|
0.00B | | | 0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | 0.16B | 0.16B | 0.01B | 0.01B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Payables
|
0.00B | | | 0.00B | 0.87B | 1.37B | 1.18B | 1.24B | 0.54B | 1.37B | 0.94B | 1.32B | 0.60B | 0.58B | 0.58B | 0.66B | 0.63B | 0.64B | 0.65B | 0.73B | 0.74B | 0.81B | 0.82B | 0.87B |
|
Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.79B | 0.79B | 1.48B | 1.48B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.79B | 2.79B | 2.79B | 3.78B |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.41B | 0.41B | 0.40B | 0.40B | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 2.66B | 2.58B | 2.86B | 3.03B | 3.03B | 3.09B | 3.25B | 3.03B | 2.75B | 2.83B | 2.96B | 2.36B | 2.34B | 2.22B | 2.06B | 1.89B | 1.47B | 1.57B | 1.41B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Other Non-Current Liabilities
|
| | | | 0.07B | 0.06B | 0.08B | 0.06B | 0.04B | 0.12B | 0.09B | 0.22B | 0.05B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.09B | 0.04B | 0.03B | 0.08B | 0.04B |
|
Total Non-Current Liabilities
|
| | | | 9.05B | 7.54B | 14.07B | 13.43B | 19.32B | 7.71B | 7.70B | 8.28B | 10.38B | 8.01B | 9.46B | 9.07B | 9.36B | 10.31B | 10.57B | 12.85B | 13.58B | 12.39B | 12.06B | 15.39B |
|
Total Liabilities
|
0.00B | 0.02B | 0.02B | 0.02B | 9.12B | 7.59B | 14.16B | 13.49B | 19.36B | 7.82B | 7.79B | 8.50B | 10.43B | 8.07B | 9.48B | 9.11B | 9.40B | 10.34B | 10.59B | 12.94B | 13.62B | 12.41B | 12.14B | 15.44B |
|
Total Debt
|
0.00B | | | | 0.79B | 0.79B | 1.48B | 1.48B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.79B | 2.79B | 2.79B | 3.78B |
|
Common Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 2.37B | 2.78B | 2.69B | 2.99B | 3.17B | 3.17B | 3.22B | 3.39B | 3.17B | 2.87B | 2.95B | 3.09B | 2.47B | 2.46B | 2.33B | 2.18B | 2.05B | 1.64B | 1.75B | 1.59B |
|
Shareholder's Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 2.37B | 2.78B | 2.69B | 2.99B | 3.17B | 3.17B | 3.22B | 3.39B | 3.17B | 2.87B | 2.95B | 3.09B | 2.47B | 2.46B | 2.33B | 2.18B | 2.05B | 1.64B | 1.75B | 1.59B |
|
Liabilities and Shareholders Equity
|
0.00B | 0.43B | 0.43B | 0.43B | 11.49B | 10.37B | 16.84B | 16.48B | 22.53B | 10.99B | 11.02B | 11.89B | 13.60B | 10.95B | 12.43B | 12.20B | 11.87B | 12.80B | 12.92B | 15.12B | 15.67B | 14.05B | 13.89B | 17.02B |
|
Retained Earnings
|
-0.00B | 0.00B | 0.00B | -0.00B | 2.35B | 0.11B | 0.11B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.11B | 0.12B | 0.16B | 0.16B | 0.17B | 0.17B |
|
Treasury Shares
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |