|
Cash & Equivalents
|
1.00B | 0.75B | 0.99B | 1.43B | 0.83B | 1.12B | 0.88B | 1.01B | 2.31B | 1.64B | 2.65B | 4.48B | 3.84B | 4.24B | 7.14B | 7.61B |
|
Short-term Investments
|
0.90B | 1.72B | 1.92B | 2.11B | 2.34B | 2.62B | 3.11B | 3.75B | 3.51B | 1.59B | 1.53B | 1.51B | 1.95B | 1.86B | 0.70B | 0.27B |
|
Cash & Current Investments
|
1.90B | 2.47B | 2.91B | 3.54B | 3.17B | 3.74B | 3.99B | 4.76B | 5.82B | 3.23B | 4.18B | 5.99B | 5.80B | 6.10B | 7.84B | 7.89B |
|
Receivables - Net
|
0.41B | 0.55B | 0.63B | 0.62B | 0.60B | 0.59B | 0.67B | 0.83B | 1.22B | 1.32B | 1.53B | 1.40B | 1.88B | 2.07B | 2.22B | 2.07B |
|
Receivables - Other
|
| | | | | | | | | | 0.15B | 0.08B | 0.09B | 0.10B | 0.14B | 0.25B |
|
Receivables
|
0.41B | 0.55B | 0.63B | 0.62B | 0.60B | 0.59B | 0.67B | 0.83B | 1.22B | 1.32B | 1.68B | 1.48B | 1.97B | 2.17B | 2.37B | 2.32B |
|
Current Deferred Tax Assets
|
0.08B | 0.08B | 0.09B | 0.13B | 0.10B | 0.10B | | | | | | | | | | |
|
Prepaid Assets
|
0.08B | 0.11B | 0.13B | 0.12B | 0.17B | 0.18B | 0.16B | 0.25B | 0.21B | 0.31B | 0.78B | 0.76B | 0.99B | 0.83B | 1.02B | 1.27B |
|
Current Assets
|
2.47B | 3.22B | 3.77B | 4.40B | 4.05B | 4.60B | 4.82B | 5.84B | 7.25B | 4.86B | 6.50B | 8.15B | 8.67B | 9.00B | 11.08B | 11.23B |
|
Buildings
|
0.10B | 0.10B | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.02B | 0.02B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.09B | 0.11B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.39B | 0.45B | 0.53B | 0.66B | 0.66B | 0.79B | 0.79B | 0.82B | 0.94B | 1.08B | 1.29B | 1.52B | 1.67B | 1.91B | 2.03B | 1.94B |
|
Long-Term Investments
|
0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.08B | 0.08B | 0.08B | | | | | | | | |
|
Goodwill
|
3.49B | 3.64B | 3.85B | 4.13B | 4.77B | 4.72B | 5.37B | 5.41B | 5.82B | 10.58B | 10.69B | 10.74B | 12.67B | 12.79B | 12.80B | 12.79B |
|
Intangibles
|
0.53B | 0.53B | 0.55B | 0.55B | 0.61B | 0.47B | 0.51B | 0.41B | 0.39B | 2.07B | 1.72B | 1.36B | 1.82B | 1.45B | 1.09B | 0.78B |
|
Goodwill & Intangibles
|
4.02B | 4.17B | 4.39B | 4.68B | 5.38B | 5.19B | 5.88B | 5.82B | 6.21B | 12.65B | 12.41B | 12.10B | 14.49B | 14.24B | 13.89B | 13.57B |
|
Long-Term Deferred Tax
|
0.24B | 0.22B | 0.26B | 0.22B | 0.20B | 0.19B | 0.26B | | | | | 1.37B | 1.08B | 0.78B | 1.19B | 1.66B |
|
Other Non-Current Assets
|
0.19B | 0.10B | 0.09B | 0.09B | 0.09B | 0.13B | 0.16B | 0.14B | 0.14B | 0.19B | 0.56B | 0.66B | 0.88B | 0.84B | 1.22B | 1.55B |
|
Non-Current Assets
|
4.81B | 4.93B | 5.22B | 5.64B | 6.33B | 6.18B | 6.90B | 6.86B | 7.29B | 13.91B | 14.27B | 16.14B | 18.57B | 18.17B | 18.70B | 19.00B |
|
Assets
|
7.28B | 8.14B | 8.99B | 10.04B | 10.38B | 10.79B | 11.73B | 12.70B | 14.54B | 18.77B | 20.76B | 24.28B | 27.24B | 27.16B | 29.78B | 30.23B |
|
Accounts Payables
|
0.06B | 0.05B | 0.09B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.11B | 0.19B | 0.21B | 0.31B | 0.31B | 0.38B | 0.31B | 0.36B |
|
Payables
|
0.06B | 0.05B | 0.09B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.11B | 0.19B | 0.21B | 0.31B | 0.31B | 0.38B | 0.31B | 0.36B |
|
Accumulated Expenses
|
0.42B | 0.56B | 0.55B | 0.59B | 0.66B | 0.68B | 0.68B | 0.74B | 0.99B | 1.16B | 1.40B | 1.42B | 1.74B | 1.79B | 1.94B | 2.34B |
|
Other Accumulated Expenses
|
0.21B | 0.14B | 0.16B | 0.16B | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 0.01B | 0.60B | | | | | 3.15B | | | 0.50B | | 1.50B |
|
Current Leases
|
| 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | 0.09B | 0.10B | 0.09B | 0.07B | 0.07B |
|
Current Taxes
|
0.05B | 0.05B | 0.04B | 0.05B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.04B | 0.06B | 0.06B | 0.05B | 0.07B | 0.09B | 0.12B |
|
Current Deferred Revenue
|
0.28B | 0.38B | 0.48B | 0.56B | 0.78B | 1.10B | 1.43B | 1.95B | 2.41B | 2.92B | 3.50B | 3.76B | 4.88B | 5.41B | 5.95B | 6.26B |
|
Total Current Liabilities
|
0.84B | 1.07B | 1.25B | 1.27B | 1.53B | 2.49B | 2.21B | 2.81B | 3.53B | 4.30B | 8.19B | 5.51B | 6.93B | 8.13B | 8.25B | 10.52B |
|
Capital Leases
|
| 0.03B | 0.02B | 0.01B | 0.02B | 0.00B | | | | | | | | | | |
|
Non-Current Debt
|
1.00B | 1.51B | 1.51B | 1.50B | 1.50B | 0.91B | 1.91B | 1.89B | 1.88B | 4.12B | 0.99B | 4.12B | 4.12B | | | |
|
Non-Current Deffered Revenue
|
0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.09B | 0.14B | 0.12B | 0.13B | 0.14B | 0.12B | 0.11B | 0.13B |
|
Non-Current Deferred Tax Liability
|
-0.42B | 0.24B | 0.35B | 0.33B | 0.38B | 0.34B | 0.21B | 0.22B | 0.58B | 0.56B | 0.59B | 0.67B | 0.73B | 0.63B | | |
|
Operating Leases
|
| | | | | | | | | | | 0.50B | 0.45B | 0.42B | 0.37B | 0.35B |
|
Other Non-Current Liabilities
|
0.22B | 0.16B | 0.16B | 0.16B | 0.13B | 0.13B | 0.26B | 0.18B | 0.17B | 0.64B | 0.62B | 0.53B | 0.53B | 0.53B | 0.51B | 0.55B |
|
Total Non-Current Liabilities
|
2.17B | 2.78B | 3.05B | 3.22B | 3.52B | 3.88B | 4.47B | 5.09B | 5.90B | 8.76B | 9.62B | 10.49B | 11.91B | 12.58B | 12.75B | 15.58B |
|
Total Liabilities
|
2.39B | 2.95B | 3.21B | 3.38B | 3.66B | 4.01B | 4.72B | 5.27B | 6.08B | 9.41B | 10.23B | 11.02B | 12.44B | 13.11B | 13.26B | 16.12B |
|
Total Debt
|
1.00B | 1.51B | 1.51B | 1.50B | 1.51B | 1.51B | 1.91B | 1.89B | 1.88B | 4.12B | 4.14B | 4.12B | 4.12B | 0.50B | | 1.50B |
|
Common Equity
|
4.89B | 5.19B | 5.78B | 6.67B | 6.72B | 6.78B | 7.00B | 7.42B | 8.46B | 9.36B | 10.53B | 13.26B | 14.80B | 14.05B | 16.52B | 14.11B |
|
Shareholder's Equity
|
4.89B | 5.19B | 5.78B | 6.67B | 6.72B | 6.78B | 7.00B | 7.42B | 8.46B | 9.36B | 10.53B | 13.26B | 14.80B | 14.05B | 16.52B | 14.11B |
|
Liabilities and Shareholders Equity
|
7.28B | 8.14B | 8.99B | 10.04B | 10.38B | 10.79B | 11.73B | 12.70B | 14.54B | 18.77B | 20.76B | 24.28B | 27.24B | 27.16B | 29.78B | 30.23B |
|
Treasury Shares
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.02B | 0.15B | 0.16B |
|
Retained Earnings
|
5.30B | 5.98B | 6.53B | 7.00B | 6.93B | 6.92B | 7.25B | 8.11B | 9.57B | 11.82B | 14.83B | 19.61B | 23.91B | 28.32B | 33.35B | 38.47B |