|
Cash & Equivalents
|
0.92B | 0.84B | 1.08B | 1.16B | 1.61B | 1.85B | 1.41B | 1.35B | 1.21B | 1.08B | 0.89B | 1.77B | 1.77B | 1.53B | 1.95B | 1.89B | 1.60B |
|
Short-term Investments
|
0.06B | 0.16B | 0.20B | 0.25B | 0.34B | 0.41B | 0.62B | 0.90B | 0.69B | 0.25B | 0.07B | 0.07B | 0.00B | 0.24B | 0.12B | 0.35B | 0.29B |
|
Cash & Current Investments
|
0.98B | 1.00B | 1.27B | 1.41B | 1.95B | 2.27B | 2.03B | 2.25B | 1.90B | 1.32B | 0.95B | 1.84B | 1.78B | 1.76B | 2.07B | 2.25B | 1.89B |
|
Receivables - Net
|
0.32B | 0.32B | 0.36B | 0.43B | 0.53B | 0.46B | 0.50B | 0.70B | 0.48B | 0.47B | 0.53B | 0.72B | 0.70B | 0.78B | 1.05B | 0.98B | 1.01B |
|
Receivables
|
0.32B | 0.32B | 0.36B | 0.43B | 0.53B | 0.46B | 0.50B | 0.70B | 0.48B | 0.47B | 0.53B | 0.72B | 0.70B | 0.78B | 1.05B | 0.98B | 1.01B |
|
Current Deferred Tax Assets
|
0.03B | 0.04B | 0.06B | 0.03B | 0.04B | 0.06B | 0.09B | | | | | | | | | | |
|
Prepaid Assets
|
0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.10B | 0.09B | 0.11B | 0.12B | 0.19B | 0.16B | 0.21B | 0.28B | 0.31B | 0.46B | 0.59B |
|
Current Assets
|
1.39B | 1.38B | 1.71B | 1.90B | 2.55B | 2.83B | 2.67B | 2.99B | 2.46B | 1.88B | 1.62B | 2.66B | 2.63B | 2.76B | 3.34B | 3.58B | 3.48B |
|
Property, Plant & Equipment (Net)
|
0.12B | 0.10B | 0.08B | 0.10B | 0.11B | 0.13B | 0.16B | 0.17B | 0.16B | 0.14B | 0.15B | 0.16B | 0.19B | 0.16B | 0.14B | 0.12B | 0.12B |
|
Long-Term Investments
|
0.01B | 0.13B | 0.19B | 0.19B | 0.41B | 0.28B | 0.27B | 0.53B | 0.31B | 0.19B | | | | 0.04B | 0.10B | 0.23B | 0.27B |
|
Goodwill
|
0.54B | 0.54B | 0.55B | 0.68B | 0.87B | 1.01B | 1.46B | 1.53B | 1.56B | 1.62B | 0.87B | 2.44B | 2.71B | 3.60B | 3.62B | 3.65B | 4.24B |
|
Intangibles
|
0.11B | 0.09B | 0.06B | 0.08B | 0.08B | 0.06B | 0.09B | 0.07B | 0.05B | 0.03B | 0.11B | 0.07B | 0.20B | 0.49B | 0.41B | 0.41B | 0.57B |
|
Goodwill & Intangibles
|
0.66B | 0.63B | 0.61B | 0.77B | 0.95B | 1.07B | 1.54B | 1.61B | 1.61B | 1.65B | 0.97B | 2.52B | 2.91B | 4.10B | 4.03B | 4.06B | 4.82B |
|
Long-Term Deferred Tax
|
0.13B | 0.10B | 0.21B | 0.19B | 0.20B | 0.21B | 0.24B | 0.02B | 0.06B | 0.08B | 0.07B | 0.06B | 0.76B | 0.74B | 1.01B | 1.09B | 1.21B |
|
Other Non-Current Assets
|
0.12B | 0.11B | 0.09B | 0.13B | 0.16B | 0.15B | 0.16B | 0.21B | 0.20B | 0.17B | 0.34B | 0.35B | 0.38B | 0.49B | 0.56B | 0.60B | 0.78B |
|
Non-Current Assets
|
1.03B | 1.07B | 1.07B | 1.33B | 1.76B | 1.76B | 2.24B | 2.52B | 2.34B | 2.24B | 3.11B | 3.52B | 4.65B | 5.84B | 6.10B | 6.33B | 7.35B |
|
Assets
|
2.42B | 2.45B | 2.79B | 3.23B | 4.31B | 4.59B | 4.91B | 5.52B | 4.80B | 4.11B | 4.73B | 6.18B | 7.28B | 8.61B | 9.44B | 9.91B | 10.83B |
|
Accounts Payables
|
0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.12B | 0.09B | 0.09B | 0.10B | 0.08B | 0.12B | 0.12B | 0.10B | 0.10B | 0.24B |
|
Notes Payables
|
| | | | | | | | 0.40B | | | 0.45B | | 0.35B | | | 0.30B |
|
Payables
|
0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.12B | 0.49B | 0.09B | 0.10B | 0.53B | 0.12B | 0.47B | 0.10B | 0.10B | 0.54B |
|
Accumulated Expenses
|
0.12B | 0.12B | 0.19B | 0.18B | 0.19B | 0.18B | 0.25B | 0.24B | 0.24B | 0.25B | 0.28B | 0.27B | 0.32B | 0.34B | 0.36B | 0.48B | 0.51B |
|
Other Accumulated Expenses
|
0.11B | 0.07B | 0.08B | 0.08B | 0.10B | 0.09B | 0.12B | 0.13B | 0.13B | 0.20B | 0.14B | 0.17B | 0.19B | 0.22B | 0.22B | 0.17B | 0.20B |
|
Short term Debt
|
0.05B | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.05B | 0.07B | 0.09B | 0.09B | 0.07B | 0.06B |
|
Current Taxes
|
0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B |
|
Current Deferred Revenue
|
0.44B | 0.44B | 0.50B | 0.58B | 0.65B | 0.70B | 0.90B | 1.07B | 1.27B | 1.55B | 1.76B | 2.18B | 2.50B | 2.86B | 3.20B | 3.50B | 3.79B |
|
Total Current Liabilities
|
0.80B | 0.70B | 0.87B | 0.95B | 1.04B | 1.07B | 1.40B | 1.59B | 2.19B | 2.12B | 2.30B | 3.22B | 3.25B | 4.01B | 4.00B | 4.35B | 5.15B |
|
Non-Current Debt
|
| | | | | | | | 1.09B | 1.59B | 2.09B | 1.64B | 1.64B | 2.28B | 2.28B | 2.28B | 1.99B |
|
Non-Current Deffered Revenue
|
0.11B | 0.07B | 0.09B | 0.14B | 0.19B | 0.20B | 0.26B | 0.45B | 0.52B | 0.40B | 0.33B | 0.83B | 0.86B | 0.93B | 1.38B | 0.76B | 0.34B |
|
Non-Current Deferred Tax Liability
|
0.02B | | | | | | | 0.07B | 0.09B | 0.07B | 0.08B | 0.18B | 0.19B | 0.21B | 0.20B | 0.21B | 0.03B |
|
Operating Leases
|
| | | | | | | | | | | 0.41B | 0.40B | 0.35B | 0.30B | 0.28B | 0.21B |
|
Other Non-Current Liabilities
|
0.12B | 0.13B | 0.14B | 0.17B | 0.19B | 0.21B | 0.16B | 0.16B | 0.14B | 0.15B | 0.12B | 0.12B | 0.14B | 0.15B | 0.16B | 0.19B | 0.29B |
|
Total Non-Current Liabilities
|
-0.12B | -0.13B | -0.14B | -0.17B | -0.19B | -0.21B | -0.16B | -0.16B | -0.14B | -0.15B | -0.12B | -0.12B | -0.14B | -0.15B | -0.16B | -0.19B | -0.29B |
|
Total Debt
|
0.05B | | | | | | | | 1.09B | 1.59B | 2.09B | 1.64B | 1.64B | 2.28B | 2.28B | 2.28B | 1.99B |
|
Common Equity
|
1.31B | 1.47B | 1.61B | 1.88B | 2.04B | 2.26B | 2.22B | 1.62B | 0.73B | -0.26B | -0.21B | -0.14B | 0.97B | 0.85B | 1.15B | 1.85B | 2.62B |
|
Shareholder's Equity
|
1.31B | 1.47B | 1.61B | 1.88B | 2.04B | 2.26B | 2.22B | 1.62B | 0.73B | -0.26B | -0.21B | -0.14B | 0.97B | 0.85B | 1.15B | 1.85B | 2.62B |
|
Liabilities and Shareholders Equity
|
2.42B | 2.45B | 2.79B | 3.23B | 4.31B | 4.59B | 4.91B | 5.52B | 4.80B | 4.11B | 4.73B | 6.18B | 7.28B | 8.61B | 9.44B | 9.91B | 10.83B |
|
Retained Earnings
|
-0.01B | -0.00B | -0.00B | 0.01B | -0.01B | 0.62B | 0.50B | -0.12B | -0.96B | -2.08B | -2.15B | -2.30B | -1.49B | -1.95B | -2.00B | -1.71B | -1.33B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |