|
Assets
|
2.94B | 3.29B | 3.37B | 4.15B | 4.36B | 4.78B | 5.05B | 5.24B | 5.40B | 6.15B | 6.41B | 8.03B | 8.75B | 9.42B | 10.33B | 13.07B |
|
Cash & Equivalents
|
0.70B | 0.78B | 0.86B | 0.70B | 1.02B | 0.99B | 0.84B | 0.98B | 1.05B | 0.73B | 0.73B | 1.24B | 1.44B | 1.42B | 1.59B | 4.05B |
|
Short-term Investments
|
0.47B | 0.16B | 0.15B | | | | 0.13B | 0.14B | | | | | 0.15B | 0.15B | 0.15B | 0.15B |
|
Cash & Current Investments
|
1.17B | 0.94B | 1.00B | 0.70B | 1.02B | 0.99B | 0.96B | 1.12B | 1.05B | 0.73B | 0.73B | 1.24B | 1.58B | 1.57B | 1.74B | 4.20B |
|
Receivables - Net
|
0.13B | 0.18B | 0.20B | 0.29B | 0.26B | 0.33B | 0.39B | 0.44B | 0.45B | 0.55B | 0.55B | 0.78B | 0.57B | 0.80B | 0.86B | 0.93B |
|
Receivables - Other
|
| | | | | | 0.03B | 0.05B | 0.06B | 0.13B | 0.21B | 0.21B | 0.28B | 0.26B | 0.38B | 0.76B |
|
Receivables
|
0.13B | 0.18B | 0.20B | 0.29B | 0.26B | 0.33B | 0.42B | 0.49B | 0.51B | 0.68B | 0.76B | 1.00B | 0.85B | 1.06B | 1.23B | 1.69B |
|
Inventory
|
| | | | | | | | 0.06B | 0.12B | 0.14B | 0.19B | 0.23B | 0.21B | 0.33B | 0.36B |
|
Current Deferred Tax Assets
|
0.07B | 0.07B | 0.06B | 0.07B | 0.09B | 0.11B | 0.09B | | | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.10B | 0.07B | 0.07B | 0.29B | 0.31B | 0.43B | 0.44B | 0.55B | 1.12B |
|
Current Assets
|
1.46B | 1.25B | 1.34B | 1.14B | 1.45B | 1.50B | 1.47B | 1.72B | 1.68B | 1.54B | 1.74B | 2.55B | 2.81B | 3.01B | 3.43B | 6.47B |
|
Buildings
|
| 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.13B | 0.13B | 0.14B | 0.14B | 0.10B |
|
Land & Improvements
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Property, Plant & Equipment (Net)
|
0.15B | 0.15B | 0.16B | 0.19B | 0.20B | 0.25B | 0.26B | 0.26B | 0.27B | 0.31B | 0.43B | 0.48B | 0.47B | 0.48B | 0.55B | 0.56B |
|
Long-Term Investments
|
| 0.08B | 0.09B | 0.10B | | | | | | | | | | | | |
|
Goodwill
|
0.93B | 1.27B | 1.29B | 1.98B | 1.98B | 2.26B | 2.47B | 2.52B | 2.71B | 3.14B | 3.17B | 3.37B | 3.58B | 3.12B | 3.35B | 3.45B |
|
Intangibles
|
0.10B | 0.44B | 0.36B | 0.74B | 0.73B | 0.37B | 0.36B | 0.27B | 0.25B | 0.36B | 0.28B | 0.25B | 0.28B | 0.39B | 0.24B | 0.20B |
|
Goodwill & Intangibles
|
1.03B | 1.71B | 1.65B | 2.71B | 2.71B | 2.62B | 2.83B | 2.78B | 2.96B | 3.50B | 3.45B | 3.62B | 3.85B | 3.51B | 3.59B | 3.64B |
|
Long-Term Deferred Tax
|
0.21B | 0.27B | 0.34B | 0.24B | 0.24B | 0.40B | 0.34B | 0.35B | 0.30B | 0.47B | 0.39B | 0.50B | 0.61B | 0.67B | 0.85B | 1.25B |
|
Other Non-Current Assets
|
0.09B | 0.11B | 0.10B | 0.12B | 0.15B | 0.18B | 0.19B | 0.19B | 0.22B | 0.25B | 0.38B | 0.41B | 0.51B | 0.46B | 0.91B | 0.58B |
|
Non-Current Assets
|
1.48B | 2.04B | 2.03B | 3.01B | 2.91B | 3.27B | 3.58B | 3.52B | 3.71B | 4.60B | 4.67B | 5.48B | 5.94B | 6.41B | 6.90B | 6.60B |
|
Accounts Payables
|
0.26B | 0.31B | 0.30B | 0.38B | 0.36B | 0.40B | 0.39B | 0.40B | 0.50B | 0.58B | 0.51B | 0.62B | 0.74B | 0.81B | 1.06B | 1.16B |
|
Notes Payables
|
| | | | | | | | | | 0.02B | 0.03B | 0.07B | | | |
|
Payables
|
0.26B | 0.31B | 0.30B | 0.38B | 0.36B | 0.40B | 0.39B | 0.40B | 0.50B | 0.58B | 0.52B | 0.65B | 0.82B | 0.81B | 1.06B | 1.16B |
|
Accumulated Expenses
|
| 0.22B | 0.24B | 0.30B | 0.30B | 0.30B | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | | | | | | | | | | |
|
Short term Debt
|
| | | 0.03B | 0.03B | 0.03B | 0.20B | 0.20B | 0.01B | 0.34B | 0.02B | 0.03B | 0.07B | | | |
|
Current Leases
|
| | | | | | | | | | | 0.07B | 0.08B | 0.05B | 0.08B | 0.09B |
|
Current Taxes
|
0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.05B | | | |
|
Current Deferred Revenue
|
0.55B | 0.60B | 0.70B | 0.83B | 0.83B | 0.93B | 0.97B | 1.09B | 1.06B | 1.15B | 1.30B | 1.49B | 1.65B | 2.07B | 1.71B | 1.73B |
|
Total Current Liabilities
|
0.81B | 0.92B | 1.01B | 1.25B | 1.22B | 1.39B | 1.58B | 1.71B | 1.61B | 2.10B | 1.75B | 2.14B | 2.41B | 2.77B | 2.99B | 2.65B |
|
Non-Current Debt
|
| | | 0.10B | 0.07B | 0.04B | | | 0.13B | 0.13B | 0.12B | 0.10B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Non-Current Deffered Revenue
|
0.03B | 0.08B | 0.06B | 0.07B | 0.13B | 0.08B | 0.09B | 0.08B | 0.08B | 0.12B | 0.09B | 0.10B | 0.14B | 0.15B | 0.15B | 0.34B |
|
Minority Interest
|
| | | 0.04B | | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.29B | |
|
Operating Leases
|
| | | | | | | | | | | 0.46B | 0.49B | 0.58B | 0.58B | 0.57B |
|
Other Non-Current Liabilities
|
0.16B | 0.13B | 0.11B | 0.13B | 0.16B | 0.16B | 0.20B | 0.21B | 0.25B | 0.27B | 0.32B | 0.28B | 0.39B | 0.33B | 0.38B | 0.47B |
|
Total Non-Current Liabilities
|
0.94B | 1.06B | 1.16B | 1.48B | 1.41B | 1.56B | 1.71B | 1.83B | 1.86B | 2.40B | 1.99B | 2.83B | 3.06B | 3.53B | 3.77B | 3.58B |
|
Total Liabilities
|
1.09B | 1.19B | 1.27B | 1.60B | 1.57B | 1.72B | 1.91B | 2.05B | 2.12B | 2.66B | 2.32B | 3.12B | 3.45B | 3.86B | 4.15B | 4.05B |
|
Total Debt
|
| | | 0.14B | 0.10B | 0.07B | 0.20B | 0.20B | 0.14B | 0.47B | 0.14B | 0.13B | 0.10B | 0.02B | 0.02B | 0.02B |
|
Common Equity
|
1.84B | 2.10B | 2.10B | 2.54B | 2.79B | 3.06B | 3.13B | 3.20B | 3.28B | 3.49B | 4.09B | 4.91B | 5.30B | 5.52B | 6.15B | 8.99B |
|
Shareholder's Equity
|
1.84B | 2.10B | 2.10B | 2.54B | 2.79B | 3.06B | 3.13B | 3.20B | 3.28B | 3.49B | 4.09B | 4.91B | 5.30B | 5.52B | 6.15B | 8.99B |
|
Liabilities and Shareholders Equity
|
2.94B | 3.29B | 3.37B | 4.15B | 4.36B | 4.78B | 5.05B | 5.24B | 5.40B | 6.15B | 6.41B | 8.03B | 8.75B | 9.42B | 10.33B | 13.07B |
|
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 | 0.01B | 0.00B |
|
Retained Earnings
|
0.57B | 0.77B | 0.96B | 1.10B | 1.32B | 1.55B | 1.73B | 1.95B | 2.14B | 2.54B | 3.16B | 3.80B | 4.55B | 5.53B | 6.74B | 8.98B |