|
Cash & Equivalents
|
0.47B | 0.28B | 0.12B | 0.11B | 0.11B | 0.15B | 0.17B | 0.13B | 0.18B | 0.36B | 0.67B | 0.91B | 1.00B | 0.37B | 1.22B | 1.47B | 1.63B |
|
Short-term Investments
|
0.02B | 0.08B | 0.34B | 0.21B | 0.40B | 0.40B | 0.37B | 0.22B | 0.14B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Cash & Current Investments
|
0.49B | 0.37B | 0.46B | 0.32B | 0.51B | 0.55B | 0.54B | 0.35B | 0.32B | 0.42B | 0.72B | 0.95B | 1.05B | 0.42B | 1.27B | 1.52B | 1.68B |
|
Receivables - Net
|
0.18B | 0.19B | 0.16B | 0.14B | 0.13B | 0.15B | 0.18B | 0.41B | 0.51B | 0.37B | 0.42B | 0.38B | 0.58B | 0.72B | 0.87B | 1.06B | 1.33B |
|
Receivables - Other
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.12B | 0.41B | 0.38B | 0.45B | 0.57B | 0.53B | 0.54B | 0.62B |
|
Receivables
|
0.21B | 0.22B | 0.19B | 0.17B | 0.17B | 0.19B | 0.21B | 0.44B | 0.54B | 0.49B | 0.83B | 0.76B | 1.03B | 1.30B | 1.40B | 1.60B | 1.95B |
|
Current Deferred Tax Assets
|
0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.22B | 0.23B | 0.24B | 0.25B | 0.27B | 0.29B | 0.32B | 0.38B |
|
Current Assets
|
4.24B | 4.16B | 4.26B | 5.08B | 4.83B | 5.00B | 5.09B | 4.86B | 5.27B | 5.89B | 5.68B | 5.46B | 6.17B | 6.58B | 7.53B | 7.25B | 8.92B |
|
Buildings
|
| 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | |
|
Construction in Progress
|
| 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | | | 0.03B | | | | | | | |
|
Land & Improvements
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.27B | 0.27B | 0.31B | 0.32B | 0.35B | 0.34B | 0.35B | 0.35B | 0.34B | 0.39B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.41B | 0.51B |
|
Long-Term Investments
|
0.08B | 0.29B | 0.21B | 0.47B | 0.37B | 0.39B | 0.40B | 0.44B | 0.45B | 0.30B | 0.01B | 0.01B | 0.01B | 0.01B | | | |
|
Goodwill
|
0.43B | 0.42B | 0.51B | 0.52B | 0.53B | 0.54B | 0.56B | 0.66B | 0.66B | 0.81B | 1.78B | 1.79B | 1.82B | 1.83B | 1.83B | 1.88B | 4.51B |
|
Intangibles
|
0.08B | 0.06B | 0.08B | 0.06B | 0.05B | 0.04B | 0.25B | 0.29B | 0.30B | 0.32B | 0.63B | 0.64B | 0.66B | 0.66B | 0.66B | 0.70B | 1.95B |
|
Goodwill & Intangibles
|
0.51B | 0.48B | 0.59B | 0.57B | 0.58B | 0.58B | 0.81B | 0.95B | 0.96B | 1.14B | 2.41B | 2.43B | 2.48B | 2.49B | 2.50B | 2.58B | 6.46B |
|
Long-Term Deferred Tax
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.36B | 0.06B | 0.37B | 0.38B | 0.43B | 0.47B | 0.48B | 0.48B |
|
Non-Current Assets
|
0.89B | 1.07B | 1.14B | 1.40B | 1.33B | 1.37B | 1.38B | 1.58B | 1.56B | 2.02B | 3.00B | 3.09B | 3.06B | 3.05B | 3.02B | 3.13B | 7.65B |
|
Assets
|
5.13B | 5.23B | 5.39B | 6.48B | 6.16B | 6.37B | 6.47B | 6.44B | 6.83B | 7.92B | 8.68B | 8.55B | 9.23B | 9.64B | 10.55B | 10.38B | 16.56B |
|
Accounts Payables
|
0.04B | 0.04B | 0.05B | 0.07B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.11B | 0.08B | 0.10B | 0.13B |
|
Notes Payables
|
| | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Payables
|
0.04B | 0.04B | 0.05B | 0.07B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 0.11B | 0.09B | 0.12B | 0.15B |
|
Accumulated Expenses
|
0.14B | 0.16B | 0.17B | 0.13B | 0.14B | 0.17B | 0.21B | 0.25B | 0.28B | 0.12B | 0.15B | 0.13B | 0.21B | 0.23B | 0.21B | 0.14B | 0.18B |
|
Other Accumulated Expenses
|
0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.08B | 0.09B | 0.16B | 0.22B | 0.28B | 0.34B | 0.39B | 0.40B | 0.47B | 0.55B |
|
Short term Debt
|
| | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.40B |
|
Current Taxes
|
| | | | | | | | | | | 0.05B | | | | | |
|
Current Deferred Revenue
|
0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B |
|
Curent Deferred Tax Liability
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | |
|
Total Current Liabilities
|
3.70B | 3.74B | 3.79B | 4.75B | 4.27B | 4.44B | 4.57B | 4.37B | 4.73B | 5.30B | 4.84B | 4.43B | 4.94B | 5.27B | 5.81B | 5.31B | 6.96B |
|
Non-Current Debt
|
| | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 4.55B |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.09B | 0.11B | 0.04B | 0.05B | 0.06B | 0.00B | 0.02B | 0.03B | 0.15B | 0.22B | 0.24B | 0.22B | 0.17B | 0.11B | 0.09B | 0.44B |
|
Operating Leases
|
| | | | | | | | | | 0.01B | 0.10B | 0.09B | 0.07B | 0.06B | 0.05B | 0.06B |
|
Other Non-Current Liabilities
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.15B | 0.17B | 0.21B | 0.18B | 0.20B | 0.24B | 0.31B |
|
Total Non-Current Liabilities
|
3.74B | 3.78B | 3.85B | 4.82B | 4.34B | 4.54B | 4.62B | 4.46B | 4.80B | 5.47B | 5.90B | 5.59B | 6.07B | 6.37B | 6.86B | 6.35B | 12.12B |
|
Total Liabilities
|
3.79B | 3.82B | 3.90B | 4.88B | 4.39B | 4.59B | 4.68B | 4.53B | 4.88B | 5.56B | 6.06B | 5.77B | 6.28B | 6.55B | 7.05B | 6.58B | 12.44B |
|
Total Debt
|
| | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.81B | 0.81B | 0.82B | 4.95B |
|
Common Equity
|
1.34B | 1.40B | 1.50B | 1.60B | 1.77B | 1.78B | 1.79B | 1.91B | 2.23B | 2.36B | 2.62B | 2.78B | 2.95B | 3.09B | 3.49B | 3.80B | 4.13B |
|
Shareholder's Equity
|
1.34B | 1.40B | 1.50B | 1.60B | 1.77B | 1.78B | 1.79B | 1.91B | 2.23B | 2.36B | 2.62B | 2.78B | 2.95B | 3.09B | 3.49B | 3.80B | 4.13B |
|
Liabilities and Shareholders Equity
|
5.13B | 5.23B | 5.39B | 6.48B | 6.16B | 6.37B | 6.47B | 6.44B | 6.83B | 7.92B | 8.68B | 8.55B | 9.23B | 9.64B | 10.55B | 10.38B | 16.56B |
|
Retained Earnings
|
0.83B | 0.86B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | -0.04B | 1.41B | 1.43B | 1.45B | 1.67B | 2.02B | 2.21B | 2.28B |
|
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 | 0.00B | 0.00B | 0.00B |