|
Cash & Equivalents
|
0.22B | 0.32B | 0.44B | 0.50B | 0.80B | 0.64B | 0.53B | 0.87B | 1.03B | 1.03B | 0.89B | 2.04B | 4.49B | 1.26B | 1.42B | 1.89B |
|
Short-term Investments
|
| 0.02B | 0.01B | | | | | | | | 0.01B | 0.03B | 0.20B | 0.03B | 0.01B | |
|
Cash & Current Investments
|
0.22B | 0.33B | 0.45B | 0.50B | 0.80B | 0.64B | 0.53B | 0.87B | 1.03B | 1.03B | 0.90B | 2.07B | 4.69B | 1.29B | 1.43B | 1.89B |
|
Receivables - Net
|
0.82B | 0.84B | 0.91B | 0.93B | 1.04B | 1.04B | 1.26B | 2.08B | 2.25B | 2.38B | 2.62B | 2.41B | 2.37B | 2.39B | 2.57B | 2.49B |
|
Receivables - Other
|
| 0.05B | 0.05B | 0.06B | 0.07B | 0.10B | 0.10B | | | 0.36B | 3.29B | 4.21B | 3.20B | 3.46B | 2.37B | 0.57B |
|
Receivables
|
0.82B | 0.89B | 0.96B | 0.99B | 1.11B | 1.15B | 1.36B | 2.08B | 2.25B | 2.73B | 5.91B | 6.61B | 5.57B | 5.85B | 4.94B | 3.06B |
|
Current Deferred Tax Assets
|
0.08B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
0.20B | 0.34B | 0.26B | 0.18B | 0.20B | 0.21B | 0.26B | 0.34B | 0.43B | 0.40B | 0.53B | 0.48B | 0.61B | 0.41B | 0.36B | 1.22B |
|
Current Assets
|
10.97B | 11.10B | 10.99B | 10.90B | 10.46B | 10.84B | 12.50B | 13.79B | 15.86B | 16.42B | 17.04B | 20.30B | 18.49B | 15.84B | 13.43B | 15.11B |
|
Property, Plant & Equipment (Net)
|
0.35B | 0.38B | 0.41B | 0.47B | 0.48B | 0.48B | 0.56B | 0.84B | 0.98B | 0.94B | 1.05B | 1.01B | 0.85B | 0.72B | 0.72B | 0.66B |
|
Long-Term Investments
|
0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.17B | 0.01B | | 0.14B | 0.12B | 0.15B | 0.10B | 0.11B | 0.09B | 0.09B | 0.11B |
|
Goodwill
|
3.28B | 3.29B | 3.29B | 2.83B | 2.84B | 2.94B | 3.74B | 10.90B | 11.01B | 10.96B | 10.88B | 10.88B | 10.68B | 10.66B | 10.69B | 10.07B |
|
Intangibles
|
0.57B | 0.76B | 0.42B | 0.39B | 0.35B | 0.45B | 1.11B | 4.33B | 5.41B | 5.32B | 5.91B | 5.93B | 5.68B | 5.62B | 5.64B | 4.90B |
|
Goodwill & Intangibles
|
3.85B | 4.05B | 3.71B | 3.21B | 3.19B | 3.39B | 4.85B | 15.24B | 16.42B | 16.27B | 16.79B | 16.81B | 16.35B | 16.29B | 16.32B | 14.97B |
|
Long-Term Deferred Tax
|
0.00B | 0.29B | 0.33B | 0.23B | 0.19B | 0.15B | 0.30B | | 0.05B | 0.06B | 0.07B | 0.10B | 0.08B | 0.07B | 0.09B | 0.24B |
|
Other Non-Current Assets
|
0.22B | 0.23B | 0.54B | 0.39B | 0.40B | 0.42B | 0.62B | 0.49B | 0.76B | 0.77B | 0.87B | 3.37B | 1.20B | 1.36B | 1.57B | 0.81B |
|
Non-Current Assets
|
4.65B | 4.75B | 4.74B | 4.21B | 4.34B | 4.58B | 6.34B | 16.41B | 16.55B | 15.91B | 18.39B | 18.23B | 16.48B | 15.93B | 15.66B | 12.58B |
|
Assets
|
15.62B | 15.85B | 15.73B | 15.11B | 14.80B | 15.42B | 18.84B | 30.25B | 32.46B | 32.38B | 35.43B | 38.53B | 34.97B | 31.77B | 29.09B | 27.68B |
|
Accounts Payables
|
9.69B | | 0.06B | | | | | | 0.77B | 0.69B | 0.86B | 0.86B | 0.90B | 0.97B | 1.07B | 1.05B |
|
Notes Payables
|
0.21B | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 0.05B | | | | | | | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B |
|
Payables
|
9.89B | | 0.10B | | | | | | 0.77B | 0.78B | 0.96B | 0.96B | 1.01B | 1.08B | 1.18B | 1.16B |
|
Accumulated Expenses
|
0.30B | 0.30B | 0.32B | 0.54B | 0.59B | 0.62B | 0.75B | 1.48B | 1.71B | 1.65B | 1.78B | 2.10B | 1.93B | | 2.10B | 2.21B |
|
Other Accumulated Expenses
|
0.28B | 0.27B | 0.28B | 0.33B | 0.41B | 0.44B | 0.60B | 0.88B | 0.80B | 0.86B | 0.80B | 0.80B | 1.01B | 0.72B | 0.68B | 0.77B |
|
Short term Debt
|
0.21B | 0.11B | 0.01B | 0.01B | 0.01B | 0.17B | 0.99B | 0.51B | 0.09B | 0.19B | 0.32B | 0.97B | 0.61B | 0.25B | 0.65B | |
|
Current Leases
|
| | | | | | | | | | 0.17B | 0.15B | 0.15B | 0.13B | 0.13B | 0.12B |
|
Current Taxes
|
0.05B | 0.06B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | | 0.09B | 0.13B | 0.14B | 0.10B | 0.26B | 0.08B | 0.05B | 0.10B |
|
Curent Deferred Tax Liability
|
0.01B | 0.01B | 0.03B | 0.02B | 0.03B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
10.50B | 10.31B | 10.00B | 10.19B | 9.47B | 10.21B | 12.80B | 13.37B | 14.76B | 15.30B | 16.07B | 19.33B | 14.72B | 14.78B | 12.63B | 12.60B |
|
Capital Leases
|
| | 0.03B | | | | | | | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Non-Current Debt
|
2.17B | 2.16B | 2.35B | 2.34B | 2.31B | 2.13B | 2.28B | 3.36B | 4.45B | 4.39B | 5.30B | 4.66B | 3.97B | 4.47B | 4.57B | 5.31B |
|
Non-Current Deffered Revenue
|
| | 0.17B | | | | | | 0.14B | 0.12B | 0.15B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B |
|
Pension
|
0.19B | 0.17B | 0.27B | 0.28B | 0.14B | 0.28B | 0.28B | 1.32B | 1.26B | 1.17B | 1.32B | 1.40B | 0.76B | 0.48B | 0.56B | 0.61B |
|
Minority Interest
|
0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.05B | 0.08B | 0.07B | 0.08B |
|
Liabilities from Discontinued Operations
|
| | 0.02B | | | | | | | | | 3.31B | 0.01B | | | |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.26B | 0.32B | 0.24B | 0.25B | 0.15B | 0.24B | 0.86B | 0.61B | 0.56B | 0.53B | 0.56B | 0.84B | 0.75B | 0.54B | 0.04B |
|
Operating Leases
|
| | | | | | | | | | 0.99B | 0.94B | 0.75B | 0.63B | 0.60B | 0.50B |
|
Other Non-Current Liabilities
|
0.29B | 0.61B | 0.65B | 0.70B | 0.79B | 0.83B | 0.53B | 0.53B | 0.54B | 0.43B | 0.34B | 0.29B | 0.25B | 0.22B | 0.24B | 0.30B |
|
Total Non-Current Liabilities
|
2.90B | 2.93B | 3.21B | 3.19B | 3.08B | 3.14B | 3.62B | 6.65B | 7.43B | 7.09B | 8.99B | 8.27B | 6.94B | 6.90B | 6.87B | 7.07B |
|
Total Liabilities
|
13.40B | 13.24B | 13.21B | 13.39B | 12.56B | 13.36B | 16.43B | 20.02B | 22.18B | 22.39B | 25.06B | 27.60B | 21.66B | 21.68B | 19.50B | 19.66B |
|
Total Debt
|
2.37B | 2.27B | 2.37B | 2.35B | 2.33B | 2.30B | 3.27B | 3.87B | 4.54B | 4.58B | 5.62B | 5.63B | 4.59B | 4.72B | 5.22B | 5.31B |
|
Common Equity
|
2.23B | 2.61B | 2.52B | 1.73B | 2.24B | 2.01B | 2.36B | 10.18B | 10.25B | 9.97B | 10.37B | 10.93B | 13.31B | 10.09B | 9.59B | 8.02B |
|
Shareholder's Equity
|
2.23B | 2.61B | 2.52B | 1.73B | 2.24B | 2.01B | 2.36B | 10.18B | 10.25B | 9.97B | 10.37B | 10.93B | 13.31B | 10.09B | 9.59B | 8.02B |
|
Liabilities and Shareholders Equity
|
15.62B | 15.85B | 15.73B | 15.11B | 14.80B | 15.42B | 18.84B | 30.25B | 32.46B | 32.38B | 35.43B | 38.53B | 34.97B | 31.77B | 29.09B | 27.68B |
|
Treasury Shares
|
0.00B | | | 0.00B | 0.00B | 1.91B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
-0.59B | 2.14B | -0.74B | -0.85B | -0.69B | 1.53B | 1.60B | -1.88B | -1.51B | -1.96B | 0.04B | 2.43B | 4.64B | -2.62B | -2.86B | -3.16B |