|
Cash & Equivalents
|
0.09B | 0.04B | 0.10B | 0.04B | 0.19B | 0.34B | 0.04B | 0.26B | 0.14B | 0.21B | 0.15B | 1.41B | 0.26B | 0.32B | 0.59B | 0.50B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.21B |
|
Cash & Current Investments
|
0.09B | 0.04B | 0.10B | 0.04B | 0.19B | 0.34B | 0.04B | 0.26B | 0.14B | 0.21B | 0.15B | 1.41B | 0.26B | 0.32B | 0.59B | 0.72B |
|
Receivables - Net
|
| 1.09B | 1.27B | 1.28B | 1.45B | 1.56B | 2.02B | 2.17B | 2.33B | 2.67B | 3.00B | 3.21B | 4.70B | 4.66B | 4.91B | 6.06B |
|
Receivables - Other
|
| 0.19B | 0.14B | 0.15B | 0.15B | 0.16B | 0.20B | 0.24B | 0.34B | 0.32B | 0.40B | 0.38B | 0.44B | 0.49B | 0.47B | 0.75B |
|
Receivables
|
| 1.28B | 1.42B | 1.43B | 1.60B | 1.72B | 2.22B | 2.41B | 2.67B | 2.99B | 3.40B | 3.59B | 5.13B | 5.15B | 5.38B | 6.81B |
|
Inventory
|
| 0.29B | 0.32B | 0.31B | 0.38B | 0.34B | 0.39B | 0.42B | 0.41B | 0.45B | 0.61B | 0.76B | 0.93B | 0.80B | 0.67B | 0.61B |
|
Current Deferred Tax Assets
|
| 0.05B | 0.02B | 0.01B | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.14B | 0.15B | 0.17B | 0.15B | 0.17B | 0.19B | 0.36B | 0.50B | 0.41B | 0.40B |
|
Current Assets
|
| 1.70B | 1.90B | 1.83B | 2.21B | 2.45B | 2.79B | 3.25B | 3.40B | 3.80B | 4.33B | 5.95B | 6.48B | 6.56B | 6.71B | 7.37B |
|
Buildings
|
| | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | | | | |
|
Construction in Progress
|
| | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | | | | |
|
Land & Improvements
|
| | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.16B | 0.15B | 0.14B | 0.13B | 0.14B | 0.18B | 0.16B | 0.16B | 0.16B | 0.36B | 0.18B | 0.20B | 0.19B | 0.20B | 0.19B |
|
Long-Term Investments
|
| 0.00B | 3.04B | -3.08B | | 0.09B | | | | | | | | | | |
|
Goodwill
|
| 2.21B | 2.21B | 2.21B | 4.17B | 2.22B | 2.50B | 2.46B | 2.48B | 2.46B | 2.55B | 2.60B | 4.38B | 4.34B | 4.41B | 4.62B |
|
Intangibles
|
| 1.79B | 1.64B | 1.48B | 1.33B | 1.17B | 1.28B | 1.06B | 0.90B | 0.71B | 0.59B | 0.45B | 1.63B | 1.49B | 1.37B | 1.36B |
|
Goodwill & Intangibles
|
| 4.00B | 3.84B | 3.69B | 5.50B | 3.39B | 3.78B | 3.51B | 3.38B | 3.17B | 3.15B | 3.04B | 6.01B | 5.83B | 5.78B | 5.98B |
|
Other Non-Current Assets
|
| 0.08B | 0.07B | 0.05B | 0.03B | 0.01B | 0.01B | 0.04B | 0.03B | 0.04B | 0.02B | 0.04B | 0.36B | 0.40B | 0.47B | |
|
Non-Current Assets
|
| 4.24B | 4.07B | 3.89B | 3.71B | 3.62B | 3.96B | 3.71B | 3.57B | 3.37B | 3.67B | 3.39B | 6.72B | 6.57B | 6.58B | 7.31B |
|
Assets
|
| 5.94B | 5.97B | 5.72B | 5.92B | 6.08B | 6.76B | 6.96B | 6.97B | 7.17B | 8.00B | 9.34B | 13.20B | 13.13B | 13.28B | 14.68B |
|
Accounts Payables
|
| 0.54B | 0.52B | 0.52B | 0.66B | 0.70B | 0.87B | 1.07B | 1.32B | 1.58B | 1.83B | 2.09B | 3.11B | 2.82B | 2.88B | 3.38B |
|
Payables
|
| 0.54B | 0.52B | 0.52B | 0.66B | 0.70B | 0.87B | 1.07B | 1.32B | 1.58B | 1.83B | 2.09B | 3.11B | 2.82B | 2.88B | 3.38B |
|
Accumulated Expenses
|
| 0.09B | 0.11B | 0.10B | 0.11B | 0.13B | 0.40B | 0.44B | 0.52B | 0.59B | 0.21B | 0.29B | 0.36B | 0.38B | 0.30B | 0.28B |
|
Other Accumulated Expenses
|
| 0.09B | 0.09B | 0.10B | 0.13B | 0.11B | 0.17B | 0.15B | 0.24B | 0.23B | 0.49B | 0.42B | 0.45B | 0.48B | 0.55B | 0.54B |
|
Short term Debt
|
| 0.13B | 0.20B | 0.04B | 0.05B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.07B | 0.10B | 0.06B | 0.61B | 0.24B |
|
Current Taxes
|
| 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.09B | 0.10B | 0.07B | 0.07B | 0.05B | 0.06B |
|
Current Deferred Revenue
|
| 0.03B | 0.05B | 0.06B | 0.09B | 0.08B | 0.15B | 0.14B | 0.16B | 0.18B | 0.25B | 0.26B | 0.42B | 0.53B | 0.53B | 0.52B |
|
Total Current Liabilities
|
| 1.03B | 1.36B | 1.17B | 1.40B | 1.47B | 1.89B | 2.29B | 2.52B | 2.80B | 3.49B | 3.90B | 5.10B | 4.95B | 5.44B | 5.47B |
|
Non-Current Debt
|
| 4.16B | 3.87B | 3.73B | 3.21B | 3.15B | 3.23B | 3.22B | 3.21B | 3.18B | 3.28B | 3.86B | 6.76B | 5.87B | 5.03B | 5.61B |
|
Non-Current Deferred Tax Liability
|
| 0.73B | 0.69B | 0.62B | 0.57B | 0.47B | 0.47B | 0.37B | 0.26B | 0.20B | 0.21B | 0.19B | 0.43B | 0.39B | 0.35B | 0.17B |
|
Operating Leases
|
| | | | | | | | | | 0.16B | 0.19B | 0.22B | 0.21B | 0.20B | 0.15B |
|
Other Non-Current Liabilities
|
| 0.04B | 0.05B | 0.06B | 0.04B | 0.05B | 0.07B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.24B | 0.34B | 0.43B | 0.93B |
|
Total Non-Current Liabilities
|
| 4.96B | 4.62B | 4.42B | 3.81B | 3.67B | 3.77B | 3.62B | 3.46B | 3.39B | 3.55B | 4.15B | 7.40B | 6.58B | 5.80B | 6.85B |
|
Total Liabilities
|
| | | | | | | 5.91B | 5.98B | | | | | | | |
|
Total Debt
|
| 4.29B | 4.07B | 3.77B | 3.25B | 3.17B | 3.26B | 3.23B | 3.24B | 3.21B | 3.32B | 3.93B | 6.86B | 5.92B | 5.64B | 5.84B |
|
Common Equity
|
-0.04B | -0.04B | -0.01B | 0.14B | 0.71B | 0.94B | 1.10B | 1.05B | 0.99B | 0.98B | 0.96B | 1.30B | 0.71B | 1.60B | 2.04B | 2.35B |
|
Shareholder's Equity
|
-0.04B | -0.04B | -0.01B | 0.14B | 0.71B | 0.94B | 1.10B | 1.05B | 0.99B | 0.98B | 0.96B | 1.30B | 0.71B | 1.60B | 2.04B | 2.35B |
|
Liabilities and Shareholders Equity
|
| 5.94B | 5.97B | 5.72B | 5.92B | 6.08B | 6.76B | 6.96B | 6.97B | 7.17B | 8.00B | 9.34B | 13.20B | 13.13B | 13.28B | 14.68B |
|
Retained Earnings
|
| -0.00B | -0.00B | 0.00B | -0.01B | -1.76B | -1.65B | -1.67B | -1.83B | -1.89B | -2.02B | -1.81B | -2.57B | -1.76B | -1.53B | -1.32B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |