|
Assets
|
10.64B | 11.23B | 12.72B | 13.02B | 14.51B | 13.54B | 13.23B | 11.77B | 18.17B | 15.76B | 15.94B | 7.74B | 6.36B | 6.94B | 15.95B | 15.79B | 15.49B |
|
Cash & Equivalents
|
1.79B | 3.03B | 2.95B | 3.16B | 4.68B | 3.69B | 2.84B | 5.98B | 4.25B | 1.77B | 1.79B | 2.18B | 0.93B | 1.89B | 0.75B | 0.85B | 1.01B |
|
Short-term Investments
|
0.20B | 0.01B | 0.01B | 0.05B | 0.06B | 0.38B | 1.02B | 0.04B | 0.01B | 0.39B | 0.25B | 0.09B | 0.02B | 0.00B | | | |
|
Cash & Current Investments
|
1.99B | 3.04B | 2.96B | 3.21B | 4.75B | 4.07B | 3.86B | 6.03B | 4.26B | 2.16B | 2.04B | 2.26B | 0.95B | 1.89B | 0.75B | 0.85B | 1.01B |
|
Receivables - Net
|
0.84B | 0.87B | 1.03B | 0.96B | 1.05B | 1.01B | 0.70B | 0.56B | 0.66B | 0.81B | 0.71B | 0.12B | 0.12B | 0.12B | 0.17B | 0.17B | 0.17B |
|
Receivables
|
0.84B | 0.87B | 1.03B | 0.96B | 1.05B | 1.01B | 0.70B | 0.56B | 0.66B | 0.81B | 0.71B | 0.12B | 0.12B | 0.12B | 0.17B | 0.17B | 0.17B |
|
Inventory
|
0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.16B | 0.18B | 0.22B | 0.20B | 0.17B | 0.14B | 0.15B | | | | | | | | | | |
|
Prepaid Assets
|
0.28B | 0.25B | 0.26B | 0.25B | 0.32B | 0.30B | 0.29B | 0.42B | 0.42B | 0.52B | 0.29B | 0.43B | 0.24B | 0.19B | 0.28B | 0.33B | 0.24B |
|
Current Assets
|
3.30B | 4.35B | 4.49B | 4.63B | 6.42B | 5.65B | 5.42B | 6.96B | 5.32B | 3.49B | 3.19B | 3.08B | 1.54B | 2.26B | 1.23B | 1.36B | 1.44B |
|
Buildings
|
| 0.44B | 0.47B | 0.49B | 0.53B | 0.54B | | | | | | | | | | | |
|
Construction in Progress
|
| 0.07B | 0.12B | 0.10B | 0.06B | 0.03B | | | | | | | | | | | |
|
Land & Improvements
|
| 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.97B | 0.95B | 1.05B | 1.10B | 1.12B | 1.12B | 0.95B | 0.96B | 0.94B | 0.78B | 0.66B | 0.24B | 0.08B | 0.06B | 0.08B | 0.07B | 0.06B |
|
Long-Term Investments
|
0.10B | 0.06B | 0.03B | | | | 0.01B | 0.16B | 0.16B | | | | | | | | |
|
Goodwill
|
4.56B | 4.61B | 5.49B | 5.83B | 5.84B | 3.15B | 3.15B | 3.15B | 8.63B | 2.67B | 2.68B | 2.58B | 2.87B | 2.87B | 10.22B | 10.21B | 10.24B |
|
Intangibles
|
1.64B | 3.73B | 4.45B | 4.65B | 2.98B | 0.77B | 0.53B | 0.44B | 3.00B | 2.64B | 1.20B | 1.07B | 1.12B | 1.02B | 3.10B | 2.64B | 2.27B |
|
Goodwill & Intangibles
|
6.20B | 8.34B | 9.94B | 10.48B | 8.82B | 3.92B | 3.67B | 3.59B | 11.63B | 5.32B | 3.88B | 3.65B | 3.98B | 3.90B | 13.31B | 12.85B | 12.50B |
|
Long-Term Deferred Tax
|
0.01B | | | | | 0.35B | 0.35B | 0.31B | | | | | | | | | 1.22B |
|
Other Non-Current Assets
|
0.07B | 0.09B | 0.15B | 0.12B | 0.12B | 0.12B | 3.11B | 0.10B | 0.28B | 0.53B | 7.05B | 0.68B | 0.69B | 0.65B | 1.32B | 1.51B | 0.27B |
|
Non-Current Assets
|
7.34B | 6.88B | 8.23B | 8.39B | 8.09B | 7.89B | 7.81B | 4.81B | 12.85B | 12.27B | 12.75B | 4.66B | 4.82B | 4.68B | 14.71B | 14.44B | 14.05B |
|
Accounts Payables
|
0.19B | 0.21B | 0.26B | 0.32B | 0.33B | 0.28B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.09B | 0.05B | 0.06B | 0.08B | 0.07B | 0.09B |
|
Payables
|
0.19B | 0.21B | 0.26B | 0.32B | 0.33B | 0.28B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.09B | 0.05B | 0.06B | 0.08B | 0.07B | 0.09B |
|
Accumulated Expenses
|
0.37B | 0.35B | 0.44B | 0.42B | 0.42B | 0.36B | 0.23B | 0.22B | 0.27B | 0.26B | 0.25B | 0.12B | 0.11B | 0.08B | 0.10B | 0.08B | 0.10B |
|
Other Accumulated Expenses
|
0.26B | 0.34B | 0.27B | 0.32B | 0.32B | 0.34B | 0.29B | 0.42B | 0.51B | 0.37B | 0.52B | 0.59B | 0.43B | 0.64B | 0.73B | 0.60B | 0.52B |
|
Short term Debt
|
| | 0.60B | | 1.00B | | 0.35B | | 1.31B | | 0.49B | 0.76B | 0.31B | 1.00B | 0.23B | 0.17B | 0.29B |
|
Current Leases
|
| | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.03B | | |
|
Current Taxes
|
0.04B | 0.04B | 0.02B | | | | 0.05B | 0.94B | 0.03B | | | | | | | | |
|
Current Deferred Revenue
|
2.64B | 2.83B | 3.32B | 3.44B | 3.50B | 3.32B | 2.43B | 2.28B | 2.35B | 3.10B | 1.03B | 1.05B | 1.21B | 1.26B | 1.71B | 1.81B | 1.85B |
|
Total Current Liabilities
|
3.51B | 3.77B | 4.89B | 4.50B | 5.57B | 4.31B | 4.45B | 4.03B | 4.62B | 3.17B | 3.77B | 2.62B | 2.14B | 3.06B | 2.85B | 2.73B | 2.85B |
|
Non-Current Debt
|
| | 1.99B | 2.04B | 2.09B | 2.10B | 1.75B | 2.21B | 6.88B | 5.03B | 3.96B | 3.46B | 3.29B | 2.74B | 9.53B | 8.43B | 7.97B |
|
Convertible Debt
|
1.77B | 1.87B | 1.99B | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.42B | 0.37B | 0.50B | 0.60B | 0.58B | 0.58B | 0.44B | 0.36B | 0.43B | 0.73B | 0.03B | 0.03B | 0.06B | 0.04B | 0.08B | 0.08B | 0.08B |
|
Minority Interest
|
| | 0.08B | 0.08B | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.94B | | | | 1.30B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.18B | 0.20B | 0.30B | 0.27B | 0.41B | 0.59B | 0.31B | 1.24B | 2.85B | 0.92B | 0.58B | 0.15B | 0.14B | 0.07B | 0.40B | 0.26B | 0.22B |
|
Operating Leases
|
| | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.03B | | |
|
Other Non-Current Liabilities
|
0.52B | 0.43B | 0.36B | 0.39B | 0.32B | 0.25B | 0.13B | 0.16B | 0.25B | 1.13B | 1.08B | 1.31B | 1.12B | 1.00B | 0.82B | 1.49B | 1.42B |
|
Total Non-Current Liabilities
|
5.97B | 6.26B | 7.75B | 7.46B | 8.71B | 7.49B | 7.16B | 7.93B | 14.44B | 9.61B | 9.12B | 6.42B | 5.74B | 6.04B | 12.93B | 12.16B | 11.81B |
|
Total Liabilities
|
6.49B | 6.68B | 8.11B | 7.85B | 9.03B | 7.74B | 7.30B | 8.09B | 14.69B | 10.74B | 10.20B | 7.72B | 6.86B | 7.04B | 13.75B | 13.65B | 13.23B |
|
Total Debt
|
| | 2.58B | 2.04B | 3.09B | 2.10B | 2.10B | 2.21B | 8.19B | 5.03B | 4.45B | 4.22B | 3.60B | 3.74B | 9.76B | 8.60B | 8.26B |
|
Common Equity
|
4.15B | 4.55B | 4.63B | 5.24B | 5.48B | 5.80B | 5.93B | 0.02B | 0.01B | 5.02B | 5.74B | 0.01B | -0.50B | -0.09B | 2.15B | 2.14B | 2.27B |
|
Shareholder's Equity
|
4.15B | 4.55B | 4.63B | 5.24B | 5.48B | 5.80B | 5.93B | 0.02B | 0.01B | 5.02B | 5.74B | 0.01B | -0.50B | -0.09B | 2.15B | 2.14B | 2.27B |
|
Liabilities and Shareholders Equity
|
10.64B | 11.23B | 12.72B | 13.02B | 14.51B | 13.54B | 13.23B | 11.77B | 18.17B | 15.76B | 15.94B | 7.74B | 6.36B | 6.94B | 15.95B | 15.79B | 15.49B |
|
Retained Earnings
|
-5.34B | -4.61B | -4.01B | -2.80B | -2.05B | -1.15B | -0.27B | -0.66B | -0.76B | 0.33B | 0.93B | -3.33B | -2.78B | -1.94B | -0.58B | -0.10B | 0.24B |
|
Treasury Shares
|
0.04B | 0.03B | 0.06B | 0.05B | 0.05B | 0.02B | 0.02B | 0.08B | 0.02B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B |