|
Assets
|
7.35B | 7.93B | 9.07B | 9.47B | 10.12B | 9.88B | 9.45B | 9.42B | 9.23B | 9.00B | 8.76B | 9.50B | 8.82B | 8.50B | 8.20B | 8.37B |
|
Cash & Equivalents
|
1.69B | 2.16B | 1.37B | 1.78B | 2.07B | 1.78B | 1.32B | 0.88B | 0.84B | 0.97B | 1.45B | 1.43B | 1.21B | 1.29B | 1.27B | 1.47B |
|
Short-term Investments
|
| | | | | | | | 0.27B | 0.25B | 0.20B | 0.45B | | | | |
|
Cash & Current Investments
|
1.69B | 2.16B | 1.37B | 1.78B | 2.07B | 1.78B | 1.32B | 0.88B | 1.11B | 1.22B | 1.66B | 1.88B | 1.21B | 1.29B | 1.27B | 1.47B |
|
Receivables - Net
|
0.01B | 0.01B | 3.09B | 3.11B | 3.27B | 3.31B | 3.31B | 3.75B | 4.19B | 3.81B | 3.30B | 3.82B | 2.84B | 3.49B | 3.69B | 3.36B |
|
Receivables - Other
|
0.06B | 0.03B | 0.04B | 0.02B | 0.02B | | | | | | | | | | | |
|
Receivables
|
0.08B | 0.04B | 3.13B | 3.14B | 3.29B | 3.31B | 3.31B | 3.75B | 4.19B | 3.81B | 3.30B | 3.82B | 2.84B | 3.49B | 3.69B | 3.36B |
|
Prepaid Assets
|
| | | | | | | | 0.12B | 0.10B | 0.10B | 0.08B | | | | |
|
Property, Plant & Equipment (Net)
|
0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.23B | 0.22B | 0.21B | 0.27B | 0.24B | 0.15B | 0.13B | 0.23B | 0.22B | 0.08B |
|
Long-Term Investments
|
| | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | | | |
|
Goodwill
|
2.14B | 2.15B | 3.20B | 3.18B | 3.17B | 3.17B | 3.16B | 3.16B | 3.19B | 3.19B | 2.57B | 3.03B | 3.03B | 2.03B | 2.03B | 2.06B |
|
Intangibles
|
0.49B | 0.88B | 0.85B | 0.88B | 0.83B | 0.75B | 0.70B | 0.66B | 0.59B | 1.65B | 1.46B | 1.55B | 1.56B | 1.09B | 1.07B | 0.32B |
|
Goodwill & Intangibles
|
2.63B | 3.03B | 4.05B | 4.06B | 4.01B | 3.92B | 3.87B | 3.83B | 3.78B | 4.83B | 4.02B | 4.58B | 4.59B | 3.12B | 3.10B | 2.38B |
|
Long-Term Deferred Tax
|
-0.27B | -0.29B | -0.39B | | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.27B |
|
Other Non-Current Assets
|
0.44B | 0.35B | 0.36B | 0.32B | 0.56B | 0.67B | 0.72B | 0.75B | 0.68B | 0.62B | 0.76B | 1.02B | 1.45B | 0.86B | 0.74B | 0.81B |
|
Accounts Payables
|
0.50B | 0.52B | 0.54B | 0.56B | 0.64B | 0.60B | 0.61B | 1.13B | 0.72B | 0.56B | 0.60B | 0.50B | 0.45B | 0.46B | 0.45B | 0.41B |
|
Payables
|
0.50B | 0.52B | 0.54B | 0.56B | 0.64B | 0.60B | 0.61B | 1.13B | 0.72B | 0.56B | 0.60B | 0.50B | 0.45B | 0.46B | 0.45B | 0.41B |
|
Current Taxes
|
0.52B | 0.36B | 0.30B | 0.22B | 0.22B | 0.17B | 0.21B | 0.41B | 1.25B | 1.05B | 1.02B | 0.93B | 0.87B | 0.73B | 0.66B | 0.27B |
|
Pension
|
| | | | | | | | | | 0.01B | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.82B | 0.18B | | |
|
Non-Current Deferred Tax Liability
|
| 0.41B | 0.39B | 0.35B | 0.32B | 0.43B | 0.42B | 0.41B | 0.17B | 0.16B | 0.15B | 0.19B | 0.20B | 0.16B | 0.15B | 0.16B |
|
Operating Leases
|
| | | | | | | | | | 0.24B | 0.23B | 0.20B | | | |
|
Other Non-Current Liabilities
|
0.27B | 0.25B | 0.27B | 0.25B | 0.36B | 0.48B | 0.43B | 0.36B | 0.36B | 0.28B | 0.50B | 0.80B | 0.27B | 0.38B | 0.27B | 0.26B |
|
Total Non-Current Liabilities
|
6.73B | 7.09B | 7.90B | 8.27B | 8.66B | 8.11B | 7.62B | 8.16B | 9.37B | 9.03B | 8.30B | 8.51B | 8.20B | 7.63B | 7.45B | 7.14B |
|
Total Liabilities
|
7.00B | 7.35B | 8.18B | 8.53B | 9.02B | 8.59B | 8.04B | 8.52B | 9.72B | 9.31B | 8.80B | 9.31B | 8.47B | 8.02B | 7.72B | 7.40B |
|
Common Equity
|
0.35B | 0.58B | 0.89B | 0.94B | 1.10B | 1.30B | 1.40B | 0.90B | -0.49B | -0.31B | -0.04B | 0.19B | 0.36B | 0.48B | 0.48B | 0.97B |
|
Shareholder's Equity
|
0.35B | 0.58B | 0.89B | 0.94B | 1.10B | 1.30B | 1.40B | 0.90B | -0.49B | -0.31B | -0.04B | 0.19B | 0.36B | 0.48B | 0.48B | 0.97B |
|
Liabilities and Shareholders Equity
|
7.35B | 7.93B | 9.07B | 9.47B | 10.12B | 9.88B | 9.45B | 9.42B | 9.23B | 9.00B | 8.76B | 9.50B | 8.82B | 8.50B | 8.20B | 8.37B |
|
Retained Earnings
|
-0.13B | -0.13B | -0.12B | -0.15B | -0.17B | -0.12B | -0.14B | -0.16B | -0.97B | -0.84B | -0.68B | -0.54B | -0.54B | -0.35B | -0.39B | -0.14B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |