|
Cash & Equivalents
|
0.17B | 0.22B | 0.20B | 0.20B | 0.17B | 0.49B | 0.39B | 0.34B | 0.44B | 0.45B | 0.70B | 0.72B | 0.66B | 0.70B | 0.74B | 1.39B | 0.72B | 0.58B | 0.52B | 0.62B | 0.61B | 1.05B | 1.96B | 1.97B | 2.12B | 3.16B | 3.02B | 4.58B | 4.51B | 4.44B | 3.99B | 4.02B | 4.33B | 4.54B | 5.06B | 4.75B | 5.11B | 5.00B | 5.75B | 7.80B | 8.30B | 8.08B | 7.09B | 6.38B | 8.34B |
|
Short-term Investments
|
| 0.01B | | | | | 0.04B | 0.06B | 0.08B | 0.06B | 0.19B | 0.20B | 0.21B | 0.17B | 0.20B | 0.23B | 0.45B | 0.54B | 0.57B | 0.57B | 0.56B | 0.49B | 0.52B | 0.71B | 0.76B | 0.70B | 0.64B | 1.01B | 0.87B | 0.87B | 0.80B | 0.94B | 1.05B | 1.08B | 1.02B | 1.12B | 1.16B | 0.85B | 0.57B | 0.66B | 0.50B | 0.40B | | | |
|
Cash & Current Investments
|
0.17B | 0.24B | 0.20B | 0.20B | 0.17B | 0.49B | 0.43B | 0.40B | 0.51B | 0.51B | 0.89B | 0.92B | 0.87B | 0.87B | 0.94B | 1.62B | 1.17B | 1.12B | 1.09B | 1.19B | 1.17B | 1.54B | 2.48B | 2.69B | 2.88B | 3.85B | 3.67B | 5.60B | 5.38B | 5.31B | 4.79B | 4.96B | 5.38B | 5.63B | 6.09B | 5.87B | 6.27B | 5.85B | 6.33B | 8.46B | 8.80B | 8.48B | 7.09B | 6.38B | 8.34B |
|
Receivables - Net
|
-0.03B | -0.05B | | | | 0.14B | 0.19B | 0.20B | 0.23B | 0.32B | 0.27B | 0.31B | 0.59B | 0.62B | 0.70B | 0.81B | 1.19B | 0.36B | 1.39B | 1.51B | 0.56B | 0.59B | 0.52B | 0.88B | 0.85B | 1.02B | 1.11B | 1.16B | 1.21B | 1.17B | 1.34B | 1.47B | 1.76B | 2.42B | 1.90B | 2.06B | 3.69B | 3.23B | 3.71B | 3.96B | 1.51B | 1.06B | 1.10B | 1.24B | 1.22B |
|
Receivables - Other
|
| -0.03B | | | | 0.04B | 0.05B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.03B | -0.08B | | | | 0.18B | 0.24B | 0.23B | 0.24B | 0.33B | 0.27B | 0.31B | 0.59B | 0.62B | 0.70B | 0.81B | 1.19B | 0.36B | 1.39B | 1.51B | 0.56B | 0.59B | 0.52B | 0.88B | 0.85B | 1.02B | 1.11B | 1.16B | 1.21B | 1.17B | 1.34B | 1.47B | 1.76B | 2.42B | 1.90B | 2.06B | 3.69B | 3.23B | 3.71B | 3.96B | 1.51B | 1.06B | 1.10B | 1.24B | 1.22B |
|
Prepaid Assets
|
-0.00B | -0.01B | | | | 0.04B | 0.06B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.12B | 0.14B | 0.20B | 0.19B | 0.18B | 0.22B | 0.25B | 0.28B | 0.32B | 0.39B | 0.38B | 0.82B | 0.59B | 0.61B | 0.69B | 0.88B | 0.95B | 1.18B | 1.63B | 1.43B | 1.68B | 1.70B | 2.35B | 1.96B | 1.90B | 2.02B | 2.58B | 2.88B | 2.50B | 2.65B |
|
Current Assets
|
| 0.41B | | | | 0.71B | 0.72B | 0.72B | 0.84B | 1.00B | 1.34B | 1.44B | 1.69B | 1.78B | 1.99B | 2.87B | 2.88B | 2.11B | 3.27B | 3.53B | 2.76B | 3.22B | 4.39B | 6.19B | 6.49B | 7.76B | 9.32B | 11.00B | 10.56B | 11.62B | 11.86B | 12.53B | 13.55B | 15.62B | 15.90B | 15.84B | 17.54B | 17.82B | 20.54B | 22.29B | 20.77B | 19.88B | 19.71B | 19.71B | 22.07B |
|
Property, Plant & Equipment (Net)
|
-0.05B | -0.03B | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.17B | 0.20B | 0.23B | 0.25B | 0.26B | 0.28B | 0.28B | 0.30B | 0.31B | 0.32B | 0.33B | | | | 0.30B | | | | 0.31B | | | |
|
Long-Term Investments
|
| | | | | | 0.03B | 0.02B | 0.02B | 0.03B | 0.06B | 0.12B | 0.19B | 0.20B | 0.18B | 0.17B | 0.54B | 0.46B | 0.48B | 0.46B | 0.56B | 0.54B | 0.53B | 0.45B | 0.40B | 0.46B | 0.52B | 0.95B | 1.45B | 1.53B | 1.33B | 1.02B | 0.80B | 0.57B | 0.41B | 0.30B | 0.43B | 0.25B | | | | 0.47B | | | |
|
Goodwill
|
| 0.04B | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.29B | 0.30B | 0.30B | 0.32B | 0.32B | 0.50B | 0.52B | 0.52B | 12.43B | 11.98B | 11.56B | 11.97B | 11.92B | 11.94B | 11.75B | 11.92B | 11.72B | 11.82B | 12.05B | 11.42B | 11.50B | 11.82B | 11.81B |
|
Intangibles
|
0.00B | 0.01B | | | | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.14B | 0.13B | 0.26B | 0.27B | 0.26B | 2.28B | 2.15B | 2.03B | 2.01B | 1.95B | 1.88B | 1.78B | 1.76B | 1.67B | 1.63B | 1.61B | 1.43B | 1.39B | 1.37B | 1.33B |
|
Goodwill & Intangibles
|
0.00B | 0.05B | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.34B | 0.34B | 0.37B | 0.40B | 0.41B | 0.45B | 0.45B | 0.76B | 0.79B | 0.78B | 14.70B | 14.13B | 13.59B | 13.98B | 13.87B | 13.82B | 13.53B | 13.68B | 13.39B | 13.45B | 13.66B | 12.85B | 12.89B | 13.19B | 13.13B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 1.80B | 1.77B | 1.79B | 1.54B |
|
Other Non-Current Assets
|
-0.00B | 0.00B | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.08B | 0.07B | 0.05B | 0.06B | 0.08B | 0.20B | 0.15B | 0.17B | 0.17B | 0.50B | 0.35B | 0.38B | 0.38B | 0.37B | 0.47B | 0.45B | 0.44B | 0.48B | 0.81B | 0.83B | 0.79B | 0.73B | 1.68B | 1.80B | 1.92B | 2.25B | 2.02B | 2.17B | 2.44B |
|
Non-Current Assets
|
| -0.41B | | | | 0.19B | 0.23B | 0.21B | 0.21B | 0.21B | 0.25B | 0.30B | 0.40B | 0.41B | 0.39B | 0.68B | 1.10B | 1.17B | 1.14B | 1.13B | 1.24B | 1.33B | 1.61B | 1.63B | 1.62B | 2.11B | 2.03B | 2.82B | 3.35B | 3.40B | 17.27B | 16.36B | 15.57B | 15.74B | 15.44B | 15.23B | 15.01B | 15.21B | 15.07B | 15.26B | 15.58B | 16.90B | 16.68B | 17.15B | 17.12B |
|
Assets
|
| | | | | 0.89B | 0.95B | 0.93B | 1.05B | 1.21B | 1.59B | 1.74B | 2.08B | 2.19B | 2.38B | 3.55B | 3.97B | 3.28B | 4.40B | 4.65B | 4.00B | 4.55B | 6.00B | 7.81B | 8.11B | 9.87B | 11.35B | 13.82B | 13.91B | 15.03B | 29.13B | 28.89B | 29.12B | 31.36B | 31.34B | 31.08B | 32.55B | 33.03B | 35.61B | 37.55B | 36.36B | 36.78B | 36.40B | 36.86B | 39.18B |
|
Accounts Payables
|
-0.00B | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-0.00B | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.10B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.10B | 0.22B | 0.09B | 0.11B | 0.12B | 0.30B | 0.39B | 0.39B | 0.43B | 0.36B | 0.45B | 0.52B | 0.65B | 0.70B | 0.93B | 0.99B | 0.97B | 1.07B | 1.07B | 1.09B | 1.28B | 1.33B | 1.28B | 1.27B | 1.33B | 1.53B | 1.58B | 1.42B | 1.58B |
|
Other Accumulated Expenses
|
0.00B | | | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B | 0.03B | 0.06B | 0.07B | 0.10B | 0.11B | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.13B | | | | | | | 0.45B | 0.47B | 0.46B | 0.76B | 0.82B | 0.73B | 0.50B | 0.12B | 0.46B | 0.46B | 0.46B | 0.46B | 0.53B | 0.05B | 0.75B | 1.00B | 1.00B | 1.00B | 1.00B | | 1.57B | 1.57B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.13B | 0.07B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.01B | 0.28B | 0.31B | 0.36B | 0.04B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.19B | | | | 0.33B | 0.45B | 0.41B | 0.49B | 0.58B | 0.55B | 0.62B | 0.93B | 0.97B | 1.13B | 1.32B | 1.86B | 1.02B | 2.18B | 2.38B | 1.64B | 1.69B | 2.00B | 3.63B | 3.83B | 4.13B | 5.56B | 5.65B | 5.55B | 6.54B | 6.03B | 6.96B | 7.28B | 8.43B | 8.71B | 8.24B | 9.19B | 8.88B | 12.50B | 12.23B | 10.04B | 8.55B | 8.69B | 10.07B | 10.11B |
|
Non-Current Debt
|
| | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 1.07B | 0.90B | 0.90B | 0.91B | 0.92B | 0.93B | 0.94B | 1.76B | 1.78B | 1.76B | 2.59B | 2.98B | 4.84B | 4.74B | 4.56B | 4.56B | 4.10B | 4.11B | 4.11B | 4.11B | 4.11B | 4.12B | 4.12B | 3.13B | 5.10B | 5.10B | 5.11B | 5.11B | 3.54B | 5.71B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | -0.00B | -0.00B | -0.01B | -0.01B | -0.03B | -0.03B | -0.03B | -0.03B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.24B | 0.19B | 0.16B | 0.69B | | | | 0.45B | | | | 0.22B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.11B | 0.39B | 0.43B | 0.44B | 0.39B | 0.46B | 0.40B | 0.39B | 0.40B | 0.40B | 0.33B | 0.37B | 0.36B | 0.33B | 0.32B | 0.30B | 0.29B | | | | 0.33B | | | |
|
Other Non-Current Liabilities
|
0.01B | 0.02B | | | | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.19B | 0.23B | 0.21B | 0.24B | 0.21B | 0.20B | 0.20B | 0.33B | 0.35B | 0.25B | 0.15B | 0.48B | 0.44B | 0.48B | 0.59B | 0.55B | 0.54B | 0.54B |
|
Total Non-Current Liabilities
|
-0.01B | 0.24B | | | | 0.33B | 0.45B | 0.41B | 0.49B | 0.58B | 0.90B | 0.97B | 1.28B | 1.33B | 1.49B | 2.39B | 2.76B | 2.07B | 3.21B | 3.40B | 2.68B | 2.74B | 4.12B | 5.80B | 5.97B | 7.10B | 8.94B | 10.89B | 10.68B | 11.51B | 11.43B | 11.78B | 12.39B | 13.91B | 13.53B | 12.96B | 14.47B | 14.18B | 16.17B | 17.81B | 15.97B | 14.95B | 14.41B | 14.20B | 16.17B |
|
Total Liabilities
|
| 0.27B | | | | 0.39B | 0.50B | 0.46B | 0.54B | 0.64B | 0.96B | 1.04B | 1.35B | 1.40B | 1.57B | 2.47B | 2.85B | 2.16B | 3.28B | 3.47B | 2.75B | 2.84B | 4.20B | 5.89B | 6.05B | 7.19B | 9.03B | 11.08B | 10.90B | 11.71B | 11.68B | 11.99B | 12.59B | 14.11B | 13.86B | 13.31B | 14.72B | 14.34B | 16.65B | 18.25B | 16.45B | 15.54B | 14.96B | 14.74B | 16.71B |
|
Total Debt
|
| | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 1.07B | 1.02B | 0.90B | 0.91B | 0.92B | 0.93B | 0.94B | 1.76B | 2.23B | 2.23B | 3.05B | 3.74B | 5.66B | 5.46B | 5.06B | 4.69B | 4.56B | 4.57B | 4.57B | 4.57B | 4.65B | 4.17B | 4.87B | 4.12B | 6.10B | 6.10B | 6.11B | 5.11B | 5.11B | 7.29B |
|
Common Equity
|
0.16B | 0.27B | | | | 0.51B | 0.44B | 0.47B | 0.51B | 0.58B | 0.63B | 0.70B | 0.73B | 0.79B | 0.81B | 1.08B | 1.12B | 1.12B | 1.12B | 1.18B | 1.25B | 1.72B | 1.81B | 1.93B | 2.06B | 2.68B | 2.31B | 2.74B | 3.00B | 3.31B | 17.45B | 16.89B | 16.53B | 17.25B | 17.62B | 17.94B | 17.94B | 18.70B | 18.97B | 19.29B | 19.91B | 21.27B | 21.47B | 22.16B | 22.51B |
|
Shareholder's Equity
|
0.16B | 0.27B | | | | 0.51B | 0.44B | 0.47B | 0.51B | 0.58B | 0.63B | 0.70B | 0.73B | 0.79B | 0.81B | 1.08B | 1.12B | 1.12B | 1.12B | 1.18B | 1.25B | 1.72B | 1.81B | 1.93B | 2.06B | 2.68B | 2.31B | 2.74B | 3.00B | 3.31B | 17.45B | 16.89B | 16.53B | 17.25B | 17.62B | 17.94B | 17.94B | 18.70B | 18.97B | 19.29B | 19.91B | 21.27B | 21.47B | 22.16B | 22.51B |
|
Liabilities and Shareholders Equity
|
| | | | | 0.89B | 0.95B | 0.93B | 1.05B | 1.21B | 1.59B | 1.74B | 2.08B | 2.19B | 2.38B | 3.55B | 3.97B | 3.28B | 4.40B | 4.65B | 4.00B | 4.55B | 6.00B | 7.81B | 8.11B | 9.87B | 11.35B | 13.82B | 13.91B | 15.03B | 29.13B | 28.89B | 29.12B | 31.36B | 31.34B | 31.08B | 32.55B | 33.03B | 35.61B | 37.55B | 36.36B | 36.78B | 36.40B | 36.86B | 39.18B |
|
Retained Earnings
|
| -0.40B | | | | -0.61B | -0.70B | -0.73B | -0.76B | -0.78B | -0.80B | -0.81B | -0.83B | -0.84B | -0.87B | -0.88B | -0.86B | -0.89B | -0.92B | -0.93B | -0.90B | -0.51B | -0.62B | -0.63B | -0.59B | -0.30B | -0.16B | 0.05B | 0.05B | -0.03B | -0.23B | -0.44B | -1.05B | -0.57B | -0.59B | -0.71B | -0.80B | -0.53B | -0.66B | -0.53B | 0.42B | 2.37B | 2.56B | 3.10B | 3.56B |
|
Preferred Shares
|
0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 0.00B | | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.03B | 0.04B | 0.04B | 0.00B | 0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.04B |