|
Cash & Equivalents
|
1.00B | 1.00B | 1.55B | 1.55B | 1.55B | 1.55B | 1.92B | 1.47B | 1.50B | 1.92B | 2.08B | 1.96B | 2.52B | 2.52B |
|
Short-term Investments
|
| | 0.66B | | 0.80B | 0.85B | 1.00B | 1.00B | 0.86B | 0.64B | 0.74B | 0.95B | 0.74B | 0.73B |
|
Cash & Current Investments
|
1.00B | 1.00B | 2.21B | 1.55B | 2.35B | 2.40B | 2.92B | 2.46B | 2.36B | 2.56B | 2.83B | 2.91B | 3.26B | 3.25B |
|
Receivables - Net
|
| | 1.00B | | | | 0.78B | | | | 1.11B | | | |
|
Receivables - Other
|
0.04B | | 0.15B | | -0.09B | | 0.34B | | | | 0.64B | | | |
|
Receivables
|
| | 1.15B | | | | 1.12B | | | | 1.75B | | | |
|
Prepaid Assets
|
0.01B | 0.03B | 0.17B | 0.00B | 0.01B | 0.15B | 0.16B | 0.12B | -0.06B | 0.21B | 0.26B | 0.31B | 0.00B | -0.09B |
|
Current Assets
|
| | 3.54B | | 3.44B | 3.63B | 4.20B | 3.84B | 4.06B | 4.33B | 4.83B | 5.17B | 5.37B | 5.74B |
|
Property, Plant & Equipment (Net)
|
| | 0.18B | | 0.20B | 0.22B | 0.21B | 0.23B | 0.29B | 0.35B | 0.35B | 0.47B | 0.57B | 0.73B |
|
Long-Term Investments
|
| | 0.72B | | | | 0.74B | | | | 0.56B | | | |
|
Goodwill
|
| | 1.62B | | 1.61B | 1.63B | 1.62B | 1.62B | 1.64B | 1.62B | 1.62B | 1.63B | 1.62B | 1.62B |
|
Intangibles
|
| | 0.14B | | 0.15B | 0.16B | 0.15B | 0.16B | 0.18B | 0.17B | 0.15B | 0.26B | 0.24B | 0.24B |
|
Goodwill & Intangibles
|
| | 1.76B | | 1.76B | 1.79B | 1.78B | 1.78B | 1.82B | 1.78B | 1.77B | 1.89B | 1.87B | 1.86B |
|
Long-Term Deferred Tax
|
| | 0.14B | | 0.14B | 0.14B | 0.28B | 0.32B | 0.35B | 0.37B | 0.40B | 0.42B | 0.40B | 0.44B |
|
Other Non-Current Assets
|
| | 0.20B | | 0.21B | 0.24B | 0.27B | 0.30B | 0.25B | 0.29B | 0.30B | 0.24B | 0.25B | 0.30B |
|
Non-Current Assets
|
| | 3.33B | | 3.37B | 3.49B | 3.73B | 4.04B | 4.02B | 4.16B | 4.10B | 4.22B | 4.34B | 4.44B |
|
Assets
|
| | 6.87B | | 6.81B | 7.12B | 7.93B | 7.88B | 8.09B | 8.50B | 8.93B | 9.39B | 9.71B | 10.18B |
|
Accumulated Expenses
|
-0.51B | -0.40B | 0.59B | -0.45B | -0.44B | 0.21B | 0.30B | 0.10B | 0.10B | 0.11B | 0.14B | -0.00B | -0.02B | 0.04B |
|
Other Accumulated Expenses
|
| | 0.29B | | | | 0.83B | | | | 0.43B | | | |
|
Current Leases
|
-0.06B | -0.05B | 0.03B | -0.00B | -0.02B | -0.02B | 0.03B | -0.01B | 0.03B | -0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Current Taxes
|
0.04B | 0.09B | 0.16B | 0.01B | 0.11B | 0.13B | 0.15B | -0.00B | 0.15B | -0.11B | 0.12B | -0.03B | -0.02B | |
|
Current Deferred Revenue
|
| | 1.10B | | | | 0.92B | | | | 0.91B | | | |
|
Total Current Liabilities
|
| | 1.36B | | 0.80B | 0.87B | 1.50B | 1.06B | 0.90B | 0.87B | 0.93B | 1.04B | 0.96B | 1.06B |
|
Non-Current Deffered Revenue
|
| | 0.81B | | | | 0.72B | | | | 0.70B | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.35B | | 0.24B | 0.24B | 0.34B | 0.14B | 0.13B | 0.12B | 0.04B | 0.06B | 0.03B | 0.01B |
|
Operating Leases
|
| | 0.19B | | 0.19B | 0.20B | 0.19B | 0.22B | 0.23B | 0.23B | 0.32B | 0.34B | 0.37B | 0.40B |
|
Other Non-Current Liabilities
|
| | 0.15B | | 0.02B | 0.02B | 0.06B | 0.05B | 0.09B | 0.08B | 0.08B | 0.19B | 0.18B | 0.17B |
|
Total Non-Current Liabilities
|
| | 1.45B | | 1.24B | 1.25B | 1.13B | 1.15B | 1.18B | 1.20B | 1.16B | 1.35B | 1.34B | 1.32B |
|
Total Liabilities
|
| | 2.81B | | 2.04B | 2.11B | 2.63B | 2.22B | 2.07B | 2.08B | 2.09B | 2.39B | 2.30B | 2.38B |
|
Common Equity
|
| | 4.05B | | 4.77B | 5.00B | 5.29B | 5.66B | 6.01B | 6.42B | 6.84B | 7.01B | 7.41B | |
|
Shareholder's Equity
|
| | 4.05B | | | | 5.29B | | | | 6.84B | | | 7.80B |
|
Liabilities and Shareholders Equity
|
| | 6.87B | | 6.81B | 7.12B | 7.93B | 7.88B | 8.09B | 8.50B | 8.93B | 9.39B | 9.71B | 10.18B |
|
Retained Earnings
|
| | 2.46B | | 2.44B | 2.53B | 2.75B | 2.97B | 3.08B | 3.33B | 3.54B | 3.67B | 3.91B | 4.13B |
|
Treasury Shares
|
| | 0.01B | | | | 0.00B | | | | | | | |