|
Cash & Equivalents
|
0.21B | 0.25B | 0.29B | 0.30B | 0.30B | 0.31B | 0.48B | 0.55B | 0.68B | 0.61B | 0.60B | 3.57B | 4.47B | 4.96B | 6.54B | 14.99B |
|
Short-term Investments
|
| | | | | | 1.41B | 1.39B | 1.62B | 1.63B | 2.02B | 2.91B | 0.14B | 0.20B | 0.19B | 0.23B |
|
Cash & Current Investments
|
0.21B | 0.25B | 0.29B | 0.30B | 0.30B | 0.31B | 1.89B | 1.94B | 2.31B | 2.24B | 2.62B | 6.48B | 4.60B | 5.16B | 6.73B | 15.22B |
|
Receivables - Net
|
0.69B | 0.75B | 1.03B | 1.10B | 1.29B | 1.46B | 1.73B | 1.84B | 4.08B | 4.86B | 5.42B | 6.44B | 11.75B | 2.91B | 3.79B | 3.90B |
|
Receivables - Other
|
| | 0.00B | 0.00B | 0.00B | 0.23B | 0.22B | 0.24B | 0.42B | 0.50B | 0.56B | 0.60B | 0.73B | 0.91B | 1.09B | 1.27B |
|
Receivables
|
0.69B | 0.75B | 1.03B | 1.10B | 1.29B | 1.70B | 1.95B | 2.09B | 4.50B | 5.35B | 5.98B | 7.04B | 12.48B | 3.82B | 4.88B | 5.17B |
|
Current Deferred Tax Assets
|
| | | | 0.08B | 0.10B | 0.12B | | | | | | | | | |
|
Prepaid Assets
|
0.12B | 0.13B | 0.19B | 0.18B | 0.26B | 0.67B | 0.59B | 0.63B | 0.88B | 1.02B | 1.07B | 1.11B | 1.45B | 0.40B | 0.45B | 0.52B |
|
Current Assets
|
1.54B | 1.73B | 2.20B | 2.43B | 2.88B | 3.81B | 4.21B | 4.42B | 7.27B | 8.12B | 9.12B | 11.12B | 17.67B | 22.29B | 32.12B | 44.11B |
|
Construction in Progress
|
| | | | | | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.06B | 0.05B | 0.06B |
|
Land & Improvements
|
| | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B |
|
Property, Plant & Equipment (Net)
|
0.08B | 0.08B | 0.09B | 0.11B | 0.16B | 0.20B | 0.25B | 0.38B | 0.41B | 0.44B | 0.47B | 0.45B | 0.50B | 0.58B | 0.73B | 0.65B |
|
Long-Term Investments
|
| | | | | | | 0.00B | 0.00B | 0.01B | | | | | | |
|
Goodwill
|
0.74B | 0.88B | 1.16B | 1.47B | 2.15B | 3.45B | 3.66B | 3.75B | 4.16B | 4.63B | 5.62B | 6.13B | 8.67B | 9.49B | 11.48B | 12.27B |
|
Intangibles
|
0.44B | 0.48B | 0.56B | 0.81B | 1.08B | 1.78B | 1.70B | 1.63B | 1.64B | 1.77B | 2.32B | 2.40B | 3.95B | 3.37B | 4.63B | 4.53B |
|
Goodwill & Intangibles
|
1.18B | 1.37B | 1.72B | 2.28B | 3.22B | 5.23B | 5.36B | 5.38B | 5.81B | 6.40B | 7.94B | 8.53B | 12.62B | 12.86B | 16.11B | 16.80B |
|
Long-Term Deferred Tax
|
0.27B | 0.25B | 0.24B | 0.25B | 0.28B | 0.39B | 0.64B | 0.80B | 0.00B | 0.00B | 0.95B | 1.09B | 0.02B | 1.30B | 1.13B | 0.96B |
|
Other Non-Current Assets
|
0.18B | 0.18B | 0.24B | 0.28B | 0.32B | 0.39B | 0.44B | 0.50B | 0.57B | 0.57B | 0.77B | 0.77B | 0.97B | 0.99B | 1.13B | 1.35B |
|
Non-Current Assets
|
1.71B | 1.87B | 2.28B | 2.92B | 3.98B | 6.20B | 6.70B | 9.11B | 7.64B | 8.22B | 10.52B | 11.21B | 15.57B | 16.07B | 19.50B | 20.14B |
|
Assets
|
3.25B | 3.60B | 4.48B | 5.35B | 6.86B | 10.01B | 10.91B | 13.53B | 14.91B | 16.33B | 19.63B | 22.33B | 33.24B | 38.36B | 51.62B | 64.26B |
|
Accounts Payables
|
1.17B | 1.25B | 1.62B | 1.82B | 2.15B | 2.62B | 2.88B | 3.00B | 4.99B | 5.74B | 6.35B | 7.78B | 13.85B | 18.70B | | |
|
Notes Payables
|
| | 0.01B | 0.13B | 0.63B | 0.14B | 0.24B | 0.58B | 0.29B | 0.36B | 0.62B | 0.07B | 0.24B | 0.31B | 0.67B | 0.20B |
|
Payables
|
1.17B | 1.25B | 1.63B | 1.95B | 2.79B | 2.76B | 3.12B | 3.57B | 5.28B | 6.11B | 6.97B | 7.86B | 14.09B | 19.01B | 0.67B | 0.20B |
|
Accumulated Expenses
|
0.21B | 0.23B | 0.30B | 0.31B | 0.37B | 0.62B | 0.81B | 0.77B | 0.95B | 1.06B | 1.35B | 1.60B | 1.90B | 2.00B | 2.55B | 3.59B |
|
Other Accumulated Expenses
|
0.05B | 0.04B | 0.07B | 0.04B | 0.04B | 0.06B | 0.05B | 0.07B | -0.06B | | | | | | | |
|
Short term Debt
|
| | 0.01B | 0.13B | 0.63B | 0.14B | 0.24B | 0.58B | 0.29B | 0.36B | 0.62B | 0.07B | 0.24B | 0.31B | 0.67B | 0.20B |
|
Current Deferred Revenue
|
| | | | | | | | 0.43B | 0.46B | 0.43B | 0.48B | 0.52B | 0.55B | 0.64B | 0.54B |
|
Total Current Liabilities
|
1.47B | 1.58B | 2.07B | 2.36B | 3.28B | 3.64B | 4.19B | 4.61B | 6.73B | 7.69B | 8.92B | 10.13B | 16.73B | 21.34B | 31.06B | 29.26B |
|
Non-Current Debt
|
0.55B | 0.55B | 0.68B | 0.72B | 0.82B | 2.12B | 2.07B | 2.14B | 2.69B | 3.09B | 3.82B | 4.27B | 5.81B | 5.56B | 7.01B | 12.73B |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Minority Interest
|
| | | | | 0.08B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B |
|
Operating Leases
|
| | | | | | | | | | 0.34B | 0.32B | 0.31B | 0.30B | 0.35B | 0.33B |
|
Other Non-Current Liabilities
|
0.33B | 0.36B | 0.49B | 0.61B | 0.67B | 0.94B | 0.96B | 1.08B | 1.11B | 0.90B | 1.27B | 1.31B | 1.87B | 1.90B | 2.32B | 1.69B |
|
Total Non-Current Liabilities
|
2.02B | 2.13B | 2.75B | 3.09B | 4.11B | 5.77B | 6.26B | 6.76B | 9.50B | 10.86B | 13.15B | 14.79B | 22.91B | 27.26B | 38.48B | 42.39B |
|
Total Liabilities
|
2.36B | 2.49B | 3.24B | 3.69B | 4.78B | 6.70B | 7.22B | 7.83B | 10.61B | 11.76B | 14.42B | 16.10B | 24.78B | 29.17B | 40.80B | 44.08B |
|
Total Debt
|
0.55B | 0.55B | 0.69B | 0.85B | 1.46B | 2.27B | 2.32B | 2.72B | 2.98B | 3.46B | 4.44B | 4.34B | 6.06B | 5.87B | 7.68B | 12.93B |
|
Common Equity
|
0.89B | 1.11B | 1.24B | 1.67B | 2.11B | 3.31B | 3.69B | 3.78B | 4.30B | 4.57B | 5.22B | 6.23B | 8.56B | 9.19B | 10.82B | 20.18B |
|
Shareholder's Equity
|
0.89B | 1.11B | 1.24B | 1.67B | 2.11B | 3.31B | 3.69B | 3.78B | 4.30B | 4.57B | 5.22B | 6.23B | 8.56B | 9.19B | 10.82B | 20.18B |
|
Liabilities and Shareholders Equity
|
3.25B | 3.60B | 4.48B | 5.35B | 6.86B | 10.01B | 10.91B | 13.53B | 14.91B | 16.33B | 19.63B | 22.33B | 33.24B | 38.36B | 51.62B | 64.26B |
|
Retained Earnings
|
0.45B | 0.02B | -0.05B | -0.05B | -0.03B | -0.26B | -0.52B | -0.76B | -0.56B | -0.79B | -0.76B | -0.64B | -0.73B | -1.14B | 4.05B | 4.99B |
|
Treasury Shares
|
-0.00B | | | -0.00B | | | | 0.00B | 0.00B | 0.00B | | | | | | |