|
Assets
|
1.97B | 1.41B | 1.51B | 1.55B | 1.60B | 2.04B | 2.19B | 2.71B | 3.14B | 3.32B | 4.66B | 4.93B | 4.74B | 5.40B | 5.89B | 5.83B |
|
Cash & Equivalents
|
0.26B | 0.20B | 0.18B | 0.20B | 0.21B | 0.47B | 0.46B | 0.73B | 0.90B | 1.13B | 1.82B | 2.10B | 2.09B | 1.13B | 1.25B | 1.28B |
|
Short-term Investments
|
0.10B | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B |
|
Cash & Current Investments
|
0.36B | 0.20B | 0.18B | 0.20B | 0.21B | 0.47B | 0.46B | 0.73B | 0.90B | 1.13B | 1.82B | 2.10B | 2.09B | 1.14B | 1.27B | 1.29B |
|
Receivables - Net
|
0.28B | 0.29B | 0.35B | 0.37B | 0.39B | 0.38B | 0.42B | 0.50B | 0.74B | 0.92B | 1.01B | 1.14B | 1.10B | 1.44B | 1.68B | 1.52B |
|
Receivables - Other
|
| | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Receivables
|
0.28B | 0.29B | 0.35B | 0.37B | 0.39B | 0.38B | 0.42B | 0.50B | 0.74B | 0.92B | 1.01B | 1.14B | 1.10B | 1.44B | 1.68B | 1.52B |
|
Inventory
|
0.12B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.07B | 0.08B | 0.10B | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.11B | 0.13B | 0.19B | 0.24B | 0.16B | 0.22B | 0.27B | 0.20B | 0.36B | 0.32B | 0.30B |
|
Current Assets
|
0.92B | 0.73B | 0.75B | 0.81B | 0.84B | 1.11B | 1.13B | 1.58B | 1.89B | 2.09B | 2.92B | 3.37B | 3.31B | 3.73B | 4.16B | 4.04B |
|
Property, Plant & Equipment (Net)
|
0.10B | 0.09B | 0.10B | 0.12B | 0.12B | 0.13B | 0.16B | 0.20B | 0.27B | 0.29B | 0.36B | 0.38B | 0.35B | 0.34B | 0.33B | 0.33B |
|
Goodwill
|
0.70B | 0.45B | 0.49B | 0.48B | 0.50B | 0.60B | 0.69B | 0.69B | 0.72B | 0.70B | 0.74B | 0.67B | 0.64B | 0.83B | 0.85B | 0.86B |
|
Intangibles
|
0.11B | 0.10B | 0.10B | 0.08B | 0.09B | 0.16B | 0.17B | 0.17B | 0.15B | 0.11B | 0.14B | 0.12B | 0.10B | 0.19B | 0.38B | 0.19B |
|
Goodwill & Intangibles
|
70.95B | 0.54B | 0.59B | 0.57B | 0.59B | 0.76B | 0.85B | 0.86B | 0.87B | 0.82B | 0.89B | 0.79B | 0.74B | 1.02B | 1.02B | 1.05B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B |
|
Other Non-Current Assets
|
0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.03B | 0.03B | 0.03B | 0.23B | 0.19B | 0.17B | 0.18B | 0.23B |
|
Non-Current Assets
|
1.05B | 0.68B | 0.75B | 0.74B | 0.75B | 0.93B | 1.06B | 1.13B | 1.25B | 1.23B | 1.74B | 1.56B | 1.44B | 1.68B | 1.73B | 1.80B |
|
Accounts Payables
|
0.32B | 0.32B | 0.35B | 0.46B | 0.46B | 0.45B | 0.46B | 0.46B | 0.49B | 0.07B | 0.08B | 0.15B | 0.19B | 0.22B | 0.24B | 0.22B |
|
Payables
|
0.32B | 0.32B | 0.35B | 0.46B | 0.46B | 0.45B | 0.46B | 0.46B | 0.49B | 0.07B | 0.08B | 0.15B | 0.19B | 0.22B | 0.24B | 0.22B |
|
Accumulated Expenses
|
0.23B | 0.22B | 0.22B | 0.18B | 0.21B | 0.34B | 0.38B | 0.62B | 0.76B | 0.25B | 0.29B | 0.40B | 0.37B | 0.51B | 0.44B | 0.48B |
|
Other Accumulated Expenses
|
0.00B | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.00B | 0.17B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.02B | 0.04B | 0.81B | 0.81B |
|
Current Leases
|
0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.13B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Current Taxes
|
0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.08B | 0.08B | 0.09B |
|
Current Deferred Revenue
|
0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B |
|
Total Current Liabilities
|
0.69B | 0.57B | 0.77B | 0.70B | 0.73B | 0.85B | 0.90B | 1.18B | 1.41B | 1.38B | 1.63B | 1.86B | 1.85B | 2.35B | 2.70B | 3.23B |
|
Capital Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | |
|
Non-Current Debt
|
0.45B | 0.29B | 0.16B | 0.29B | 0.19B | 0.40B | 0.41B | 0.56B | 0.40B | 0.59B | 1.09B | 1.44B | 1.42B | 1.61B | 1.72B | 1.13B |
|
Minority Interest
|
0.01B | 0.01B | 0.01B | 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 |
|
Liabilities from Discontinued Operations
|
0.00B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.06B | 0.07B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | 0.03B | 0.05B | 0.07B |
|
Operating Leases
|
| | | | | | | | | | 0.24B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.07B | 0.09B | 0.09B |
|
Total Non-Current Liabilities
|
1.18B | 0.88B | 0.97B | 1.01B | 0.94B | 1.29B | 1.35B | 1.79B | 1.88B | 2.03B | 3.02B | 3.44B | 3.43B | 4.09B | 4.56B | 4.52B |
|
Total Liabilities
|
1.19B | 0.89B | 0.98B | 1.02B | 0.96B | 1.31B | 1.37B | 1.81B | 1.94B | 2.09B | 3.08B | 3.48B | 3.49B | 4.16B | 4.64B | 4.61B |
|
Total Debt
|
0.45B | 0.29B | 0.33B | 0.29B | 0.20B | 0.41B | 0.42B | 0.59B | 0.45B | 0.63B | 1.13B | 1.50B | 1.44B | 1.65B | 2.53B | 1.95B |
|
Common Equity
|
0.78B | 0.52B | 0.53B | 0.53B | 0.64B | 0.73B | 0.83B | 0.90B | 1.20B | 1.23B | 1.58B | 1.45B | 1.26B | 1.24B | 1.25B | 1.23B |
|
Shareholder's Equity
|
0.79B | 0.52B | 0.53B | 0.53B | 0.64B | 0.73B | 0.83B | 0.90B | 1.20B | 1.23B | 1.58B | 1.45B | 1.26B | 1.24B | 1.25B | 1.23B |
|
Liabilities and Shareholders Equity
|
1.97B | 1.41B | 1.51B | 1.55B | 1.60B | 2.04B | 2.19B | 2.71B | 3.14B | 3.32B | 4.66B | 4.93B | 4.74B | 5.40B | 5.89B | 5.83B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.28B | -0.24B | -0.20B | -0.18B | -0.10B | -0.10B | -0.17B | 0.28B | 0.44B | 0.67B | 1.02B | 1.01B | 1.08B | 1.35B | 1.63B | 1.93B |