|
Cash & Equivalents
|
1.10B | 1.54B | 1.31B | 1.57B | 2.21B | 2.01B | 2.12B | 2.03B | 1.93B | 1.16B | 2.65B | 2.68B | 1.79B | 2.19B | 2.62B | 2.23B |
|
Short-term Investments
|
0.30B | 0.69B | 1.12B | 1.29B | 1.53B | 1.76B | 2.82B | 3.13B | 3.13B | 3.35B | 0.78B | 0.04B | 0.93B | 0.31B | 0.01B | 0.01B |
|
Cash & Current Investments
|
1.40B | 2.23B | 2.43B | 2.86B | 3.75B | 3.77B | 4.95B | 5.17B | 5.06B | 4.51B | 3.42B | 2.72B | 2.72B | 2.50B | 2.63B | 2.24B |
|
Receivables - Net
|
0.63B | 0.90B | 1.18B | 1.35B | 1.65B | 1.97B | 2.25B | 2.56B | 2.87B | 3.19B | 0.00B | 0.00B | 3.56B | 3.80B | 3.85B | 4.06B |
|
Receivables - Other
|
0.08B | 0.11B | 0.14B | 0.18B | 0.23B | 0.32B | 0.37B | 0.35B | 0.36B | | | | | | | |
|
Receivables
|
0.71B | 1.01B | 1.32B | 1.53B | 1.88B | 2.29B | 2.62B | 2.90B | 3.22B | 3.19B | 0.00B | 0.00B | 3.56B | 3.80B | 3.85B | 4.06B |
|
Current Deferred Tax Assets
|
0.07B | 0.10B | 0.11B | 0.20B | 0.26B | 0.33B | | | | | | | | | | |
|
Prepaid Assets
|
0.13B | 0.18B | 0.23B | 0.22B | 0.27B | 0.35B | 0.34B | 0.53B | 0.83B | 0.91B | 0.93B | 1.04B | 1.07B | 0.97B | 1.02B | 1.20B |
|
Current Assets
|
2.31B | 3.52B | 4.09B | 4.81B | 6.15B | 6.42B | 7.91B | 8.60B | 9.11B | 8.61B | 7.61B | 6.85B | 7.34B | 7.27B | 7.51B | 7.50B |
|
Buildings
|
0.23B | 0.29B | 0.32B | 0.42B | 0.44B | | | | | | | | | | | |
|
Construction in Progress
|
0.07B | 0.10B | 0.21B | 0.26B | 0.36B | | | | | | | | | | | |
|
Land & Improvements
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.48B | 0.57B | 0.76B | 0.97B | 1.08B | 1.25B | 1.27B | 1.31B | 1.32B | 1.39B | 1.31B | 1.25B | 1.17B | 1.10B | 1.05B | 0.99B |
|
Long-Term Investments
|
0.15B | 0.69B | 1.12B | | | | | 0.06B | 0.23B | 0.08B | 0.02B | 0.44B | 0.46B | 0.43B | 0.43B | 0.09B |
|
Goodwill
|
0.19B | 0.22B | 0.29B | 0.31B | 0.44B | 2.41B | 2.40B | 2.55B | 2.70B | 3.48B | 3.98B | 5.03B | 5.62B | 5.71B | 6.08B | 6.95B |
|
Intangibles
|
0.08B | 0.09B | 0.10B | 0.09B | 0.13B | 0.95B | 0.86B | 0.95B | 0.98B | 1.15B | 1.04B | 1.05B | 1.22B | 1.17B | 1.15B | 1.60B |
|
Goodwill & Intangibles
|
0.27B | 0.31B | 0.39B | 0.40B | 0.58B | 3.37B | 3.27B | 3.50B | 3.69B | 4.63B | 5.02B | 6.08B | 6.84B | 6.88B | 7.23B | 8.55B |
|
Long-Term Deferred Tax
|
0.08B | 0.11B | 0.16B | 0.40B | 0.42B | 0.52B | 0.62B | 0.70B | 0.59B | 0.60B | 0.58B | 0.45B | 0.40B | 0.64B | 0.99B | 1.25B |
|
Other Non-Current Assets
|
0.05B | 0.08B | 0.11B | 0.16B | 0.18B | 0.21B | 0.26B | 0.36B | 0.45B | 0.69B | 0.74B | 0.85B | 0.70B | 0.66B | 0.66B | 1.03B |
|
Non-Current Assets
|
1.03B | 1.06B | 1.42B | 1.71B | 1.99B | 5.06B | 5.15B | 5.66B | 6.11B | -7.85B | 8.59B | 10.07B | 10.51B | 10.59B | 10.98B | 12.46B |
|
Assets
|
3.34B | 4.58B | 5.51B | 6.52B | 8.13B | 11.48B | 13.06B | 14.26B | 15.22B | 0.76B | 16.20B | 16.92B | 17.85B | 17.85B | 18.48B | 19.97B |
|
Accounts Payables
|
0.05B | 0.08B | 0.07B | 0.11B | 0.11B | 0.15B | 0.17B | 0.17B | 0.21B | 0.21B | 0.24B | 0.39B | 0.36B | 0.36B | 0.34B | 0.34B |
|
Notes Payables
|
| | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B |
|
Payables
|
0.05B | 0.08B | 0.07B | 0.11B | 0.11B | 0.15B | 0.17B | 0.17B | 0.21B | 0.21B | 0.28B | 0.43B | 0.40B | 0.37B | 0.37B | 0.37B |
|
Accumulated Expenses
|
0.54B | 0.77B | 1.03B | 1.12B | 1.48B | 1.52B | 1.82B | 1.86B | 2.07B | 2.20B | 2.19B | 2.52B | 2.53B | 2.41B | 2.42B | 2.61B |
|
Other Accumulated Expenses
|
0.07B | 0.08B | 0.09B | 0.09B | | | | | | | | | | | | |
|
Short term Debt
|
0.02B | 0.01B | 0.13B | 0.13B | | 0.70B | 0.41B | 0.08B | 0.17B | 0.01B | 0.04B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B |
|
Current Leases
|
| | | | | | | | | | 0.20B | 0.21B | 0.20B | 0.17B | 0.15B | 0.15B |
|
Current Taxes
|
0.01B | 0.01B | 0.03B | 0.03B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.05B | 0.08B | 0.11B | 0.15B | 0.18B | 0.22B | 0.32B | 0.31B | 0.38B | 0.29B | 0.31B | 0.38B | 0.40B | 0.40B | 0.39B | 0.45B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.65B | 0.93B | 1.21B | 1.38B | 1.77B | 2.59B | 2.71B | 2.42B | 2.84B | 2.71B | 2.98B | 3.54B | 3.53B | 3.35B | 3.33B | 3.58B |
|
Non-Current Debt
|
| | | | | 0.94B | 0.88B | 0.80B | 0.70B | 0.74B | 0.70B | 0.66B | 0.63B | 0.64B | 0.61B | 0.88B |
|
Non-Current Deffered Revenue
|
| | | | | 0.08B | 0.05B | 0.15B | 0.10B | 0.06B | 0.02B | 0.04B | 0.04B | 0.02B | 0.04B | 0.03B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.15B | 0.18B | 0.32B | 0.32B | 0.31B | 0.25B | 0.23B | 0.15B |
|
Operating Leases
|
| | | | | | | | | | 0.97B | 1.08B | 0.99B | 0.90B | 0.70B | 0.42B |
|
Other Non-Current Liabilities
|
0.04B | 0.06B | 0.34B | 0.29B | 0.20B | 0.12B | 0.14B | 0.16B | 0.58B | 0.48B | 0.48B | 0.43B | 0.38B | 0.36B | 0.37B | 0.49B |
|
Total Non-Current Liabilities
|
0.65B | 0.94B | 1.21B | 1.38B | 1.80B | 3.62B | 3.64B | 3.37B | 3.97B | 0.28B | 4.70B | 5.66B | 5.48B | 5.18B | 4.89B | 5.06B |
|
Total Liabilities
|
0.69B | 1.00B | 1.56B | 1.67B | 2.00B | 3.74B | 3.78B | 3.53B | 4.55B | 0.76B | 5.18B | 6.09B | 5.86B | 5.54B | 5.26B | 5.56B |
|
Total Debt
|
0.02B | 0.01B | 0.13B | 0.13B | | 1.64B | 1.28B | 0.88B | 0.87B | 0.74B | 0.74B | 0.70B | 0.66B | 0.65B | 0.64B | 0.91B |
|
Common Equity
|
2.65B | 3.58B | 3.95B | 4.85B | 6.14B | 7.74B | 9.28B | 10.73B | 10.67B | 11.42B | 11.02B | 10.84B | 11.99B | 12.31B | 13.23B | 14.41B |
|
Shareholder's Equity
|
2.65B | 3.58B | 3.95B | 4.85B | 6.14B | 7.74B | 9.28B | 10.73B | 10.67B | 11.42B | 11.02B | 10.84B | 11.99B | 12.31B | 13.23B | 14.41B |
|
Liabilities and Shareholders Equity
|
3.34B | 4.58B | 5.51B | 6.52B | 8.13B | 11.48B | 13.06B | 14.26B | 15.22B | 0.76B | 16.20B | 16.92B | 17.85B | 17.85B | 18.48B | 19.97B |
|
Retained Earnings
|
1.97B | 0.04B | -0.33B | -0.24B | -0.28B | -0.12B | 8.93B | 10.48B | 10.54B | 0.00B | 11.02B | 0.00B | 11.92B | 12.59B | 13.30B | 14.69B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |