|
Cash & Equivalents
|
0.48B | 1.01B | 0.42B | 0.61B | 0.75B | 0.78B | 0.91B | 1.16B | 1.61B | 2.54B | 2.67B | 4.14B | 6.20B | 5.46B | 7.02B | 8.47B | 8.85B |
|
Short-term Investments
|
0.21B | 0.23B | 0.07B | 0.17B | 0.12B | 0.06B | 0.09B | 1.57B | 0.60B | 1.98B | 1.67B | 3.80B | 5.77B | 5.07B | 5.49B | 5.72B | 5.18B |
|
Cash & Current Investments
|
0.70B | 1.24B | 0.50B | 0.78B | 0.87B | 0.84B | 1.00B | 2.73B | 2.21B | 4.52B | 4.34B | 7.95B | 11.97B | 10.54B | 12.51B | 14.19B | 14.03B |
|
Receivables - Net
|
| 0.32B | 0.43B | 0.68B | 0.87B | 1.36B | 1.91B | 2.50B | 3.20B | 3.92B | 4.92B | 6.17B | 7.79B | 9.74B | 10.76B | 11.41B | 11.95B |
|
Receivables - Other
|
| | | | | | | | | 0.08B | 0.21B | 0.45B | 0.48B | 0.59B | 0.65B | 0.76B | 0.72B |
|
Receivables
|
| 0.32B | 0.43B | 0.68B | 0.87B | 1.36B | 1.91B | 2.50B | 3.20B | 4.00B | 5.14B | 6.62B | 8.26B | 10.33B | 11.40B | 12.17B | 12.67B |
|
Current Deferred Tax Assets
|
0.03B | 0.04B | 0.03B | 0.03B | 0.01B | 0.05B | 0.04B | | | | | | | | | | |
|
Prepaid Assets
|
0.03B | 0.06B | 0.06B | 0.08B | 0.13B | 0.31B | 0.25B | 0.25B | 0.28B | 0.47B | 0.63B | 0.92B | 0.99B | 1.12B | 1.36B | 1.56B | 1.78B |
|
Current Assets
|
1.07B | 1.71B | 1.07B | 1.67B | 2.02B | 2.68B | 3.51B | 5.73B | 6.00B | 9.58B | 10.68B | 15.96B | 21.89B | 22.85B | 26.39B | 29.07B | 29.73B |
|
Buildings
|
| | 0.01B | 0.04B | 0.05B | 0.05B | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.04B | | | | | | | | | | | |
|
Land & Improvements
|
| | 0.25B | 0.25B | 0.25B | 0.25B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.08B | 0.09B | 0.39B | 0.53B | 0.60B | 1.24B | 1.13B | 1.72B | 1.79B | 1.95B | 2.05B | 2.38B | 2.46B | 2.81B | 3.70B | 3.69B | 3.24B |
|
Long-Term Investments
|
0.18B | 0.49B | 0.91B | 0.67B | 0.89B | 0.09B | 0.18B | 0.52B | 0.57B | 0.68B | 1.30B | 1.96B | 3.91B | 4.78B | 4.67B | 4.85B | 4.85B |
|
Goodwill
|
0.04B | 0.05B | 0.40B | 0.79B | 1.53B | 3.50B | 3.78B | 3.85B | 7.26B | 7.31B | 12.85B | 25.13B | 26.32B | 47.94B | 48.57B | 48.62B | 51.28B |
|
Intangibles
|
0.03B | 0.03B | 0.13B | 0.19B | 0.21B | 0.48B | 0.43B | 0.49B | 1.11B | 0.83B | 1.92B | 4.72B | 4.11B | 8.98B | 7.12B | 5.28B | 4.43B |
|
Goodwill & Intangibles
|
0.07B | 0.08B | 0.52B | 0.97B | 1.74B | 3.98B | 4.22B | 4.34B | 8.38B | 8.14B | 14.77B | 29.86B | 30.43B | 56.91B | 55.69B | 53.90B | 55.71B |
|
Long-Term Deferred Tax
|
0.03B | 0.03B | 0.04B | 0.09B | 0.02B | 0.01B | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.03B | 0.04B | 0.10B | 0.16B | 0.17B | 0.61B | 0.46B | 0.14B | 0.49B | 1.10B | 1.23B | 1.35B | 2.69B | 2.62B | 2.80B | 3.43B | 4.77B |
|
Non-Current Assets
|
0.41B | 0.75B | 2.02B | 2.49B | 3.51B | 6.47B | 7.15B | 7.03B | 11.59B | 12.40B | 20.05B | 39.16B | 44.41B | 72.36B | 72.45B | 70.75B | 73.20B |
|
Assets
|
1.48B | 2.46B | 3.09B | 4.16B | 5.53B | 9.15B | 10.67B | 12.76B | 17.58B | 21.98B | 30.74B | 55.13B | 66.30B | 95.21B | 98.85B | 99.82B | 102.93B |
|
Accounts Payables
|
0.02B | 0.01B | 0.02B | 0.51B | 0.60B | 0.93B | 1.10B | 1.35B | 1.75B | 0.08B | 2.69B | 3.43B | 4.36B | 5.47B | 6.74B | 6.11B | 6.66B |
|
Notes Payables
|
| | | 0.50B | 0.52B | 0.54B | | | | | | | | | | | |
|
Payables
|
0.02B | 0.01B | 0.02B | 1.01B | 1.12B | 1.48B | 1.10B | 1.35B | 1.75B | 0.08B | 2.69B | 3.43B | 4.36B | 5.47B | 6.74B | 6.11B | 6.66B |
|
Accumulated Expenses
|
0.16B | 0.20B | 0.35B | 0.50B | 0.31B | 0.40B | 0.46B | 0.55B | | 1.00B | 1.36B | | | | | | |
|
Other Accumulated Expenses
|
| 0.05B | 0.11B | 0.12B | 0.14B | 0.24B | 0.32B | 0.45B | 0.42B | | | | | | | | |
|
Short term Debt
|
| | | | | 0.03B | | | | 1.02B | 0.00B | | | 0.00B | 1.18B | 1.00B | |
|
Current Leases
|
| | | | | | | | | | | 0.75B | 0.77B | 0.69B | 0.59B | 0.52B | 0.58B |
|
Current Taxes
|
0.00B | 0.03B | 0.05B | 0.10B | 0.12B | 0.15B | 0.18B | 0.21B | | | | | | | | | |
|
Current Deferred Revenue
|
0.58B | 0.69B | 0.91B | 1.29B | 1.80B | 2.47B | 3.29B | 4.27B | 5.54B | 7.00B | 8.56B | 10.66B | 12.61B | 15.63B | 17.38B | 19.00B | 20.74B |
|
Total Current Liabilities
|
0.77B | 0.91B | 1.28B | 2.30B | 2.92B | 3.98B | 4.39B | 5.62B | 7.30B | 10.07B | 11.26B | 14.85B | 17.73B | 21.79B | 25.89B | 26.63B | 27.98B |
|
Capital Leases
|
0.01B | 0.01B | 0.03B | 0.07B | 0.13B | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 0.26B | 0.30B | 0.20B | 2.01B | 0.69B | 3.17B | 2.67B | 2.67B | 10.59B | 9.42B | 8.43B | 8.43B |
|
Convertible Debt
|
| 0.45B | 0.47B | | 0.52B | 1.05B | 1.07B | 1.09B | 1.12B | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01B | 0.01B | 0.02B | 0.09B | 0.06B | 0.05B | 0.03B | 0.02B | 0.04B | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 0.05B | 0.03B | | | | 0.00B | | | | | | | |
|
Minority Interest
|
0.01B | 0.01B | | 0.08B | 0.05B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.05B | 0.05B | 0.05B | 0.11B | | | | | | | | | | | |
|
Operating Leases
|
0.00B | | | | | | | | | | | 3.19B | 3.61B | 3.39B | 3.49B | 3.16B | 2.38B |
|
Other Non-Current Liabilities
|
0.01B | 0.02B | 0.02B | 0.04B | 0.18B | 0.76B | 0.89B | 0.83B | 0.78B | 0.85B | 0.70B | 1.28B | 1.56B | 2.00B | 2.28B | 2.48B | 2.96B |
|
Total Non-Current Liabilities
|
0.78B | 1.39B | 1.80B | 2.46B | 2.98B | 5.33B | 5.80B | 6.93B | 9.30B | 10.76B | 14.43B | 19.96B | 23.24B | 35.08B | 38.21B | 37.70B | 38.79B |
|
Total Liabilities
|
0.80B | 1.40B | 1.81B | 2.50B | 3.16B | 6.09B | 6.69B | 7.76B | 10.08B | 11.61B | 15.13B | 21.24B | 24.81B | 37.08B | 40.49B | 40.18B | 41.76B |
|
Total Debt
|
| | | | | 0.28B | 0.30B | 0.20B | 2.01B | 1.72B | 3.18B | 2.67B | 2.67B | 10.60B | 10.60B | 9.43B | 8.43B |
|
Common Equity
|
0.68B | 1.06B | 1.28B | 1.59B | 2.32B | 3.04B | 3.98B | 5.00B | 8.23B | 10.38B | 15.61B | 33.88B | 41.49B | 58.13B | 58.36B | 59.65B | 61.17B |
|
Shareholder's Equity
|
0.68B | 1.06B | 1.28B | 1.59B | 2.32B | 3.04B | 3.98B | 5.00B | 8.23B | 10.38B | 15.61B | 33.88B | 41.49B | 58.13B | 58.36B | 59.65B | 61.17B |
|
Liabilities and Shareholders Equity
|
1.48B | 2.46B | 3.09B | 4.16B | 5.53B | 9.15B | 10.67B | 12.76B | 17.58B | 21.98B | 30.74B | 55.13B | 66.30B | 95.21B | 98.85B | 99.82B | 102.93B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | | | | 0.03B | 0.06B | 0.09B |
|
Retained Earnings
|
0.03B | 0.11B | 0.17B | 0.16B | -0.11B | -0.34B | -0.61B | -0.65B | -0.46B | 0.64B | 1.74B | 1.86B | 5.93B | 7.38B | 7.58B | 11.72B | 16.37B |