|
Assets
|
1.21B | 1.48B | 2.35B | 2.72B | 3.93B | 8.52B | 7.89B | 9.63B | 11.32B | 11.20B | 12.25B | 11.19B | 13.40B | 14.09B | 15.48B | 17.96B |
|
Cash & Equivalents
|
0.08B | 0.11B | 0.29B | 0.28B | 0.34B | 0.48B | 0.45B | 0.48B | 0.91B | 1.03B | 1.27B | 0.93B | 1.52B | 1.44B | 1.39B | 2.90B |
|
Cash & Current Investments
|
0.08B | 0.11B | 0.29B | 0.28B | 0.34B | 0.48B | 0.45B | 0.48B | 0.91B | 1.03B | 1.27B | 0.93B | 1.52B | 1.44B | 1.39B | 2.90B |
|
Receivables - Net
|
178.22B | -0.04B | 0.78B | 0.84B | 0.94B | 1.37B | 1.27B | 1.83B | 2.28B | 2.37B | 2.61B | 2.15B | 3.01B | 3.50B | 3.65B | 3.55B |
|
Receivables - Other
|
| | | | | | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Receivables
|
178.22B | -0.04B | 0.78B | 0.84B | 0.94B | 1.37B | 1.27B | 1.83B | 2.28B | 2.41B | 2.65B | 2.19B | 3.05B | 3.54B | 3.69B | 3.59B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.01B | 0.01B | 0.00B | 0.10B | 0.01B | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.07B | 0.07B | 0.09B | 0.19B | 0.20B | 0.40B | 0.41B | 0.33B | 0.47B | 0.47B | 0.81B |
|
Current Assets
|
0.35B | 0.62B | 1.12B | 1.20B | 1.35B | 2.14B | 1.94B | 2.53B | 3.55B | 3.88B | 4.62B | 3.96B | 5.49B | 6.11B | 7.08B | 8.68B |
|
Buildings
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | | | | |
|
Property, Plant & Equipment (Net)
|
-0.01B | -0.01B | 0.03B | 0.05B | 0.05B | 0.07B | 0.08B | 0.14B | 0.18B | 0.19B | 0.20B | 0.20B | 0.24B | 0.29B | 0.34B | 0.38B |
|
Long-Term Investments
|
| | | | | 0.14B | 0.01B | 0.04B | 0.03B | 0.04B | 0.03B | 0.01B | 0.05B | 0.07B | 0.07B | 0.06B |
|
Goodwill
|
0.59B | 0.60B | 0.76B | 0.93B | 1.54B | 3.71B | 3.55B | 4.20B | 4.72B | 4.54B | 4.83B | 4.72B | 5.08B | 5.20B | 5.64B | 5.98B |
|
Intangibles
|
0.20B | 0.19B | 0.17B | 0.11B | 0.47B | 2.62B | 2.18B | 2.65B | 2.72B | 2.41B | 2.34B | 2.12B | 2.34B | 2.13B | 2.09B | 2.41B |
|
Goodwill & Intangibles
|
0.79B | 0.80B | 0.93B | 1.04B | 2.01B | 6.33B | 5.73B | 6.85B | 7.44B | 6.95B | 7.17B | 6.84B | 7.41B | 7.33B | 7.73B | 8.40B |
|
Long-Term Deferred Tax
|
| -0.00B | 0.00B | 0.01B | 0.02B | 0.06B | 0.00B | | | | | | | | | |
|
Other Non-Current Assets
|
0.05B | 0.04B | 0.05B | 0.09B | 0.10B | 0.07B | 0.06B | 0.07B | 0.11B | 0.15B | 0.22B | 0.19B | 0.21B | 0.85B | 1.75B | 2.90B |
|
Non-Current Assets
|
0.86B | 0.26B | 0.46B | 0.60B | 1.02B | 2.53B | 2.32B | 7.10B | 7.77B | 7.33B | 7.63B | 7.24B | 7.92B | 7.98B | 8.39B | 9.28B |
|
Accounts Payables
|
0.18B | 0.18B | 0.48B | 0.42B | 0.47B | 0.72B | 0.67B | 1.15B | 1.44B | 1.12B | 1.25B | 1.05B | 1.41B | 1.57B | 1.62B | 1.57B |
|
Notes Payables
|
0.35B | 0.01B | 0.15B | 0.14B | 0.66B | 0.75B | 0.51B | 0.75B | 0.81B | 1.18B | 0.78B | 0.51B | 0.40B | 1.03B | 0.82B | 1.45B |
|
Payables
|
0.53B | 0.19B | 0.62B | 0.56B | 1.13B | 1.47B | 1.18B | 1.90B | 2.24B | 2.30B | 2.03B | 1.56B | 1.81B | 2.60B | 2.44B | 3.02B |
|
Accumulated Expenses
|
0.05B | 0.05B | 0.04B | 0.08B | 0.11B | 0.18B | 0.15B | 0.24B | 0.24B | 0.26B | 0.28B | 0.28B | 0.37B | 0.35B | 0.36B | 0.44B |
|
Other Accumulated Expenses
|
| 0.02B | 0.03B | 0.02B | 0.13B | 0.08B | 0.04B | 0.04B | 0.07B | 0.12B | 0.18B | 0.25B | 0.21B | 0.30B | 0.32B | 0.66B |
|
Short term Debt
|
| 0.14B | 0.28B | 0.30B | 0.35B | 0.68B | 0.61B | 0.59B | 0.81B | 0.89B | 0.97B | 0.70B | 1.12B | 1.29B | 1.31B | 1.32B |
|
Current Leases
|
0.03B | 0.05B | | | | | | | | | | | | | | |
|
Current Taxes
|
0.02B | 0.03B | 0.01B | 0.05B | 0.06B | 0.03B | 0.01B | | | | | | | | | |
|
Current Deferred Revenue
|
0.08B | 0.08B | | | | | | | 0.73B | 0.93B | 1.01B | 1.18B | 1.79B | 1.51B | 2.40B | 3.27B |
|
Curent Deferred Tax Liability
|
| | | | | | 0.00B | | | | | | | | | |
|
Total Current Liabilities
|
0.32B | 0.46B | 1.13B | 1.14B | 1.91B | 2.90B | 2.25B | 3.30B | 4.10B | 4.50B | 4.46B | 3.97B | 5.29B | 6.04B | 6.83B | 8.71B |
|
Non-Current Debt
|
0.33B | 0.31B | 0.28B | 0.49B | 0.47B | 2.17B | 2.06B | 2.52B | 2.90B | 2.75B | 3.29B | 3.10B | 4.46B | 4.72B | 4.60B | 5.23B |
|
Minority Interest
|
| | | | | | | | | | | | | | | 0.02B |
|
Non-Current Deferred Tax Liability
|
| 0.09B | 0.14B | 0.19B | 0.27B | 0.86B | 0.80B | 0.76B | 0.60B | 0.58B | 0.65B | 0.65B | 0.70B | 0.67B | 0.69B | 0.44B |
|
Other Non-Current Liabilities
|
| | | | 0.06B | 0.04B | 0.04B | 0.06B | 0.13B | 0.13B | 0.26B | 0.28B | 0.22B | 0.25B | 0.30B | 0.44B |
|
Total Non-Current Liabilities
|
0.41B | 0.40B | 0.41B | 0.67B | 0.78B | 3.01B | 2.81B | 3.25B | 3.55B | 3.37B | 4.07B | 3.87B | 5.25B | 5.50B | 5.37B | 6.10B |
|
Total Liabilities
|
0.74B | 0.86B | 1.54B | 1.81B | 2.71B | 5.91B | 5.06B | 6.54B | 7.64B | 7.86B | 8.54B | 7.84B | 10.54B | 11.55B | 12.19B | 14.81B |
|
Total Debt
|
0.33B | 0.46B | 0.56B | 0.78B | 0.82B | 2.84B | 2.67B | 3.11B | 3.71B | 3.63B | 4.26B | 3.80B | 5.58B | 6.01B | 5.90B | 6.55B |
|
Common Equity
|
0.47B | 0.63B | 0.81B | 0.91B | 1.22B | 2.62B | 2.83B | 3.08B | 3.68B | 3.34B | 3.71B | 3.36B | 2.87B | 2.54B | 3.28B | 3.15B |
|
Shareholder's Equity
|
0.47B | 0.63B | 0.81B | 0.91B | 1.22B | 2.62B | 2.83B | 3.08B | 3.68B | 3.34B | 3.71B | 3.36B | 2.87B | 2.54B | 3.28B | 3.15B |
|
Liabilities and Shareholders Equity
|
1.21B | 1.48B | 2.35B | 2.72B | 3.93B | 8.52B | 7.89B | 9.63B | 11.32B | 11.20B | 12.25B | 11.19B | 13.40B | 14.09B | 15.48B | 17.96B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B |
|
Retained Earnings
|
0.24B | 0.39B | 0.53B | 0.75B | 1.04B | 1.40B | 1.77B | 2.22B | 2.96B | 3.82B | 4.71B | 5.42B | 6.26B | 7.21B | 8.19B | 9.20B |