|
Cash & Equivalents
|
0.02B | 0.08B | 0.04B | 0.09B | 0.08B | 0.11B | 0.43B | 0.12B | 0.06B | 0.17B | 0.15B | 0.21B | 0.56B | 0.44B | 0.43B | 0.57B |
|
Short-term Investments
|
| | | | | | | 0.00B | 0.00B | | | | | | | |
|
Cash & Current Investments
|
0.02B | 0.08B | 0.04B | 0.09B | 0.08B | 0.11B | 0.43B | 0.12B | 0.06B | 0.17B | 0.15B | 0.21B | 0.56B | 0.44B | 0.43B | 0.57B |
|
Receivables - Net
|
0.04B | 0.05B | 0.05B | 0.09B | 0.09B | 0.09B | 0.17B | 0.24B | 0.24B | 0.68B | 0.67B | 0.65B | 0.71B | 0.78B | 0.80B | 0.90B |
|
Receivables - Other
|
| | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.17B | 0.19B | 0.19B | 0.21B | 0.21B | 0.20B | 0.05B |
|
Receivables
|
0.04B | 0.05B | 0.06B | 0.12B | 0.13B | 0.13B | 0.21B | 0.32B | 0.32B | 0.86B | 0.86B | 0.83B | 0.92B | 0.99B | 1.00B | 0.95B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.03B | 0.04B | 0.16B | 0.20B | 0.19B | 0.19B | 0.19B | 0.17B | 0.18B |
|
Current Assets
|
| 0.14B | 0.10B | 0.21B | 0.22B | 0.24B | 0.68B | 0.42B | 0.36B | 2.05B | 2.79B | 2.30B | 4.25B | 2.42B | 4.05B | 4.86B |
|
Buildings
|
| | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | | | | | | | |
|
Land & Improvements
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.01B | 0.01B | 0.06B | 0.05B | 0.05B | 0.07B | 0.08B | 0.10B | 0.55B | 0.47B | 0.41B | 0.38B | 0.34B | 0.32B | 0.30B |
|
Long-Term Investments
|
| | | | | | | | | 0.24B | 0.23B | 0.23B | 0.31B | 0.27B | 0.35B | 0.33B |
|
Goodwill
|
| 0.93B | 0.93B | 1.56B | 1.54B | 1.57B | 3.55B | 3.65B | 3.71B | 7.86B | 7.96B | 8.08B | 8.05B | 8.86B | 8.97B | 9.22B |
|
Intangibles
|
| 0.20B | 0.16B | 0.54B | 0.46B | 0.40B | 1.51B | 1.56B | 1.37B | 5.19B | 4.68B | 4.29B | 3.81B | 4.18B | 3.92B | 3.86B |
|
Goodwill & Intangibles
|
| 1.12B | 1.10B | 2.10B | 2.00B | 1.98B | 5.06B | 5.21B | 5.08B | 13.04B | 12.64B | 12.37B | 11.85B | 13.05B | 12.88B | 13.08B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
| 1.14B | 0.02B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.12B | 0.56B | 0.48B | 0.42B | 0.39B | 0.35B | 0.32B | 0.31B |
|
Assets
|
| 1.28B | 1.21B | 2.36B | 2.28B | 2.27B | 5.80B | 5.71B | 5.54B | 16.11B | 16.74B | 15.92B | 17.33B | 16.65B | 18.10B | 19.04B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.08B | 0.07B |
|
Payables
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.08B | 0.07B |
|
Accumulated Expenses
|
| 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.15B | 0.18B | 0.10B | 0.32B | 0.29B | 0.31B | 0.04B | 0.24B | 0.27B | 0.31B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | | | | | 0.04B | 0.05B | 0.06B | 0.20B | 0.27B | 0.29B | 0.31B | 0.36B | 0.23B | 0.25B |
|
Short term Debt
|
0.00B | 0.00B | | 0.02B | 0.02B | 0.02B | 0.03B | 0.13B | 0.04B | 0.09B | 0.08B | 0.05B | 0.05B | 0.06B | 0.05B | 0.02B |
|
Current Taxes
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Current Deferred Revenue
|
| 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.22B | 0.24B | 0.20B | 0.25B | 0.33B | 0.33B | 0.33B | 0.46B | 0.47B | 0.49B |
|
Curent Deferred Tax Liability
|
| | | | | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.08B | 0.08B | 0.16B | 0.17B | 0.19B | 0.42B | 0.56B | 0.44B | 1.92B | 2.78B | 2.28B | 3.85B | 2.19B | 3.77B | 4.35B |
|
Non-Current Debt
|
0.39B | 0.29B | 0.10B | 0.99B | 0.75B | 0.60B | 2.72B | 2.37B | 2.01B | 8.17B | 7.08B | 6.39B | 5.90B | 7.02B | 6.67B | 6.99B |
|
Minority Interest
|
| | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.07B |
|
Non-Current Deferred Tax Liability
|
| 0.04B | 0.03B | 0.12B | 0.13B | 0.10B | 0.51B | 0.45B | 0.28B | 1.20B | 1.09B | 0.92B | 0.83B | 0.87B | 0.82B | 0.73B |
|
Operating Leases
|
| | | | | | | | | | 0.35B | 0.32B | 0.27B | 0.24B | 0.20B | 0.18B |
|
Other Non-Current Liabilities
|
| 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.05B | 0.06B | 0.12B | 0.24B | 0.33B | 0.29B | 0.25B | 0.23B | 0.25B | 0.19B |
|
Total Non-Current Liabilities
|
| 0.41B | 0.21B | 1.27B | 1.03B | 0.89B | 3.65B | 3.39B | 2.73B | 11.29B | 11.29B | 9.92B | 10.86B | 10.32B | 11.46B | 12.24B |
|
Total Liabilities
|
4.16B | 0.42B | 0.23B | 1.29B | 1.04B | 0.92B | 3.70B | 3.45B | 2.85B | 11.53B | 11.62B | 10.21B | 11.11B | 10.55B | 11.70B | 12.44B |
|
Total Debt
|
0.40B | 0.29B | 0.10B | 1.01B | 0.77B | 0.62B | 2.75B | 2.50B | 2.05B | 8.26B | 7.15B | 6.44B | 5.95B | 7.08B | 6.72B | 7.01B |
|
Common Equity
|
0.65B | 0.86B | 0.98B | 1.08B | 1.23B | 1.35B | 2.11B | 2.26B | 2.69B | 4.58B | 5.12B | 5.72B | 6.22B | 6.10B | 6.40B | 6.61B |
|
Shareholder's Equity
|
0.65B | 0.86B | 0.98B | 1.08B | 1.23B | 1.35B | 2.11B | 2.26B | 2.69B | 4.58B | 5.12B | 5.72B | 6.22B | 6.10B | 6.40B | 6.61B |
|
Liabilities and Shareholders Equity
|
| 1.28B | 1.21B | 2.36B | 2.28B | 2.27B | 5.80B | 5.71B | 5.54B | 16.11B | 16.74B | 15.92B | 17.33B | 16.65B | 18.10B | 19.04B |
|
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 | 0.01B | 0.03B | 0.04B |
|
Retained Earnings
|
| 0.08B | 0.13B | 0.18B | 0.29B | 0.41B | 0.41B | 0.49B | 0.77B | 0.85B | 1.18B | 1.67B | 2.29B | 2.74B | 3.13B | 3.64B |