|
Cash & Equivalents
|
0.45B | 0.78B | 0.81B | 1.22B | 1.40B | 2.51B | 2.57B | 2.55B | 2.76B | 2.19B | 2.21B | 2.18B | 2.23B | 1.68B | 1.72B | 1.59B | 1.72B | 1.03B | 1.04B | 1.27B | 1.47B | 1.34B | 1.40B | 1.73B | 1.79B | 1.88B | 1.90B | 1.87B | 1.89B | 1.83B | 1.66B | 1.52B | 1.58B |
|
Short-term Investments
|
| | | | | 0.48B | 0.00B | | 0.00B | 0.99B | 0.00B | 0.00B | 0.00B | 2.24B | -0.37B | 0.36B | 0.18B | 2.00B | 0.00B | 0.17B | | 1.59B | 0.01B | 0.00B | 0.00B | 1.38B | 0.00B | 0.14B | | 1.95B | 0.00B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.45B | 0.78B | 0.81B | 1.22B | 1.40B | 2.99B | 2.57B | 2.55B | 2.76B | 3.18B | 2.21B | 2.18B | 2.23B | 3.92B | 1.34B | 1.95B | 1.90B | 3.03B | 1.04B | 1.44B | 1.47B | 2.93B | 1.40B | 1.73B | 1.79B | 3.26B | 1.90B | 2.01B | 1.89B | 3.78B | 1.66B | 1.52B | 1.58B |
|
Receivables - Net
|
| 0.18B | | | | 0.22B | 0.27B | 0.25B | 0.25B | 0.31B | 0.30B | 0.28B | 0.32B | 0.42B | 0.43B | 0.40B | 0.42B | 0.57B | 0.40B | 0.44B | 0.43B | 0.38B | 0.40B | 0.35B | 0.35B | 0.42B | 0.39B | 0.42B | | 0.49B | 0.44B | 0.52B | 0.52B |
|
Receivables - Other
|
| 0.01B | | | | 0.01B | | 0.00B | | 0.03B | | | | 0.07B | 0.00B | 0.00B | | 0.06B | 0.06B | | | 0.09B | | | | 0.02B | | | | 0.03B | | | |
|
Receivables
|
| 0.18B | | | | 0.23B | 0.27B | 0.25B | 0.25B | 0.34B | 0.30B | 0.28B | 0.32B | 0.50B | 0.44B | 0.40B | 0.42B | 0.63B | 0.46B | 0.44B | 0.43B | 0.47B | 0.40B | 0.35B | 0.35B | 0.44B | 0.39B | 0.42B | | 0.52B | 0.44B | 0.52B | 0.52B |
|
Inventory
|
| 0.00B | | | | 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 | 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 |
|
Prepaid Assets
|
| 0.17B | | | | 0.26B | 0.32B | 0.32B | 0.40B | 0.31B | 0.32B | 0.32B | 0.45B | 0.43B | 0.40B | 0.53B | 0.49B | 0.43B | 0.42B | 0.52B | 0.62B | 0.42B | 0.38B | 0.45B | 0.46B | 0.48B | 0.42B | 0.44B | | 0.53B | 0.59B | 0.68B | 0.54B |
|
Current Assets
|
0.10B | 1.13B | | | | 3.01B | 3.28B | 3.50B | 3.60B | 3.82B | 3.62B | 3.61B | 4.42B | 4.78B | 4.47B | 4.39B | 4.05B | 4.19B | 3.98B | 4.20B | 3.81B | 3.73B | 3.78B | 4.08B | 3.88B | 4.16B | 4.51B | 4.24B | | 4.81B | 4.71B | 4.27B | 4.20B |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | 0.23B | 0.40B | 0.38B | 0.37B | 0.35B | 0.36B | 0.35B | 0.34B | 0.34B | 0.34B | 0.33B | | 0.33B | 0.32B | 0.32B | 0.32B |
|
Property, Plant & Equipment (Net)
|
0.02B | 0.02B | | | | 0.02B | 0.02B | -0.00B | 0.02B | 0.03B | 0.02B | -0.01B | 0.03B | 0.03B | -0.01B | 0.03B | 0.04B | 0.04B | -0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | | 0.11B | 0.12B | 0.13B | 0.15B |
|
Long-Term Investments
|
0.04B | 0.06B | | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.07B | -0.00B | -0.00B | 0.00B | 0.34B | -0.20B | -0.00B | -0.01B | 0.56B | 0.00B | 0.00B | 0.00B | 0.61B | 0.00B | 0.01B | 0.01B | 0.59B | -0.00B | 0.01B | 0.01B | 0.65B | 0.26B | 0.01B | 0.26B |
|
Goodwill
|
2.31B | 2.46B | | | | 2.47B | 2.53B | 2.51B | 2.45B | 2.43B | 2.46B | 2.42B | 2.53B | 2.64B | 2.94B | 2.95B | 2.96B | 2.99B | 3.01B | 2.96B | 2.74B | 2.74B | 2.86B | 2.79B | 2.70B | 2.71B | 2.71B | 2.70B | | 2.74B | 2.71B | 2.83B | 2.88B |
|
Intangibles
|
0.29B | 0.26B | | | | 0.25B | 0.25B | -0.01B | 0.23B | 0.23B | 0.23B | 0.28B | 0.28B | 0.30B | -0.02B | 0.42B | 0.43B | 0.44B | -0.02B | 0.42B | 0.36B | 0.33B | 0.33B | 0.31B | 0.30B | 0.34B | 0.28B | 0.28B | | 0.33B | 0.28B | 0.42B | 0.41B |
|
Goodwill & Intangibles
|
2.60B | 2.72B | | | | 2.73B | 2.78B | 2.51B | 2.68B | 2.66B | 2.69B | 2.69B | 2.81B | 2.94B | 2.92B | 3.37B | 3.39B | 3.43B | 2.99B | 3.37B | 3.10B | 3.07B | 3.19B | 3.10B | 3.00B | 3.05B | 2.99B | 2.98B | | 3.06B | 2.99B | 3.25B | 3.30B |
|
Long-Term Deferred Tax
|
0.01B | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | | 0.07B | 0.05B | 0.06B | 0.08B |
|
Other Non-Current Assets
|
| | | | | | 0.50B | 0.08B | 0.09B | 0.07B | 1.24B | 1.35B | 2.23B | 0.45B | 1.65B | 2.03B | 2.17B | 0.67B | 1.66B | 1.55B | 1.50B | 0.92B | 1.22B | 1.43B | 1.36B | 1.21B | 2.27B | 1.55B | | 1.45B | 2.02B | 1.77B | 1.94B |
|
Non-Current Assets
|
0.02B | 3.41B | | | | 3.45B | 3.61B | 3.67B | 3.52B | 3.66B | 3.89B | 4.62B | 5.01B | 5.52B | 6.04B | 6.14B | 6.25B | 6.33B | 6.42B | 5.85B | 5.72B | 5.69B | 6.32B | 6.26B | 6.20B | 6.33B | 6.46B | 7.10B | | 7.78B | 8.81B | 10.64B | 10.53B |
|
Assets
|
| 4.53B | | | | 6.45B | 6.89B | 7.17B | 7.13B | 7.47B | 7.52B | 8.24B | 9.44B | 10.30B | 10.51B | 10.53B | 10.30B | 10.52B | 10.40B | 10.06B | 9.76B | 9.42B | 10.10B | 10.35B | 10.09B | 10.49B | 10.97B | 11.34B | | 12.59B | 13.52B | 14.91B | 14.65B |
|
Accounts Payables
|
| 0.16B | | | | 0.26B | 0.31B | 0.36B | 0.36B | 0.36B | 0.38B | 0.43B | 0.47B | 0.54B | 0.60B | 0.68B | 0.69B | 0.68B | 0.82B | 0.87B | 0.68B | 0.70B | 0.78B | 0.74B | 0.70B | 0.70B | 0.76B | 0.86B | | 0.96B | 1.00B | 0.96B | 0.93B |
|
Notes Payables
|
| | | | | | | | | | | | 0.80B | 0.78B | 0.80B | 0.79B | 0.80B | 0.79B | 0.79B | 0.81B | 0.79B | 0.78B | 0.80B | 0.82B | 0.79B | 0.78B | 0.78B | 0.78B | | 0.50B | 0.49B | 0.49B | 0.50B |
|
Payables
|
| 0.16B | | | | 0.26B | 0.31B | 0.36B | 0.36B | 0.36B | 0.38B | 0.43B | 1.27B | 1.32B | 1.41B | 1.47B | 1.49B | 1.47B | 1.61B | 1.68B | 1.47B | 1.48B | 1.58B | 1.57B | 1.49B | 1.48B | 1.54B | 1.64B | | 1.45B | 1.50B | 1.45B | 1.43B |
|
Short term Debt
|
| | | | | | | | | 0.64B | | | | 0.51B | | | | 0.39B | 0.27B | 0.28B | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.03B | | 0.01B | 0.04B | 0.03B | 0.03B |
|
Current Taxes
|
| 0.03B | | | | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.05B | 0.07B | 0.09B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | | 0.13B | 0.13B | 0.12B | 0.13B |
|
Current Deferred Revenue
|
| 0.15B | | | | 0.21B | 0.21B | 0.21B | 0.23B | 0.24B | 0.24B | 0.22B | 0.23B | 0.24B | 0.30B | 0.28B | 0.26B | 0.29B | 0.29B | 0.29B | 0.33B | 0.31B | 0.34B | 0.35B | 0.35B | 0.40B | 0.41B | 0.41B | | 0.43B | 0.46B | 0.47B | 0.48B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.03B | | | | 0.04B | | | | 0.05B | 0.05B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02B | 0.53B | | | | 0.90B | 0.95B | 1.06B | 1.09B | 1.20B | 1.15B | 1.19B | 1.27B | 1.45B | 1.46B | 1.53B | 1.55B | 1.63B | 1.74B | 1.80B | 1.71B | 1.65B | 1.60B | 1.63B | 1.58B | 1.67B | 1.69B | 1.81B | | 2.30B | 2.57B | 2.28B | 2.02B |
|
Non-Current Deffered Revenue
|
| | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | |
|
Pension
|
| | | | | | | | | 0.01B | | | | 0.01B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.05B | 0.05B | | | | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.04B | | 0.04B | 0.03B | 0.09B | 0.10B |
|
Operating Leases
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | |
|
Other Non-Current Liabilities
|
| | | | | 0.03B | 0.38B | 0.42B | 0.44B | 0.01B | 0.45B | 0.47B | 0.51B | 0.02B | 0.45B | 0.48B | 0.51B | 0.01B | 0.55B | 0.57B | 0.63B | 0.00B | 0.41B | 0.46B | 0.44B | 0.48B | 0.41B | 0.44B | | 0.47B | 0.67B | 0.42B | 0.46B |
|
Total Non-Current Liabilities
|
0.00B | 0.05B | | | | 0.09B | 0.11B | 0.10B | 0.10B | 0.07B | 0.07B | 0.09B | 0.88B | 0.90B | 0.91B | 0.90B | 0.90B | 0.90B | 0.90B | 0.93B | 0.89B | 0.87B | 0.89B | 0.90B | 0.88B | 0.88B | 0.86B | 0.87B | | 0.58B | 0.59B | 0.69B | 0.71B |
|
Total Liabilities
|
| 0.58B | | | | 0.99B | 6.89B | 7.17B | 7.13B | 1.28B | 7.52B | 8.24B | 9.44B | 2.35B | 10.51B | 10.53B | 10.30B | 2.53B | 10.40B | 10.06B | 9.38B | 2.51B | 10.10B | 10.35B | 10.09B | 2.55B | 10.97B | 11.34B | | 2.88B | 13.52B | 14.91B | 14.73B |
|
Total Debt
|
| | | | | | | | | 0.64B | | | | 0.51B | | | | 0.39B | 0.27B | 0.28B | | | | | | | | | | | | | |
|
Common Equity
|
3.02B | 3.95B | | | | 5.46B | 5.83B | 6.02B | 5.94B | 6.20B | 6.30B | 6.96B | 7.28B | 7.96B | 8.14B | 8.10B | 7.86B | 7.99B | 7.76B | 7.32B | 7.06B | 6.91B | 7.61B | 7.81B | 7.63B | 7.94B | 8.41B | 8.65B | | 9.71B | 10.36B | 11.94B | 12.00B |
|
Shareholder's Equity
|
3.02B | 3.95B | | | | 5.46B | 5.82B | 6.00B | 5.93B | 6.20B | 6.29B | 6.95B | 7.27B | 7.96B | 8.05B | 8.01B | 7.75B | 7.99B | 7.63B | 7.16B | 6.90B | 6.91B | 7.45B | 7.65B | 7.46B | 7.94B | 8.21B | 8.42B | | 9.71B | 10.09B | 11.60B | 11.62B |
|
Liabilities and Shareholders Equity
|
| 4.53B | | | | 6.45B | 6.89B | 7.17B | 7.13B | 7.47B | 7.52B | 8.24B | 9.44B | 10.30B | 10.51B | 10.53B | 10.30B | 10.52B | 10.40B | 10.06B | 9.76B | 9.42B | 10.10B | 10.35B | 10.09B | 10.49B | 10.97B | 11.34B | | 12.59B | 13.52B | 14.91B | 14.65B |
|
Treasury Shares
|
| | | | | | | | | | -0.02B | -0.02B | -0.02B | 0.02B | -0.07B | -0.28B | -0.52B | 0.57B | -0.58B | -0.70B | -0.80B | 0.89B | -0.89B | -0.86B | -0.90B | 0.97B | -1.00B | -0.97B | | 0.08B | -0.14B | -0.13B | -0.09B |
|
Retained Earnings
|
| 0.19B | | | | 0.44B | 0.22B | 0.27B | 0.18B | 0.99B | 0.23B | 0.82B | 0.69B | 1.68B | 0.76B | 0.73B | 0.56B | 2.22B | 0.20B | 0.00B | 0.76B | 1.69B | 1.12B | 1.25B | 1.18B | 2.36B | 1.65B | 2.13B | | 2.79B | 3.17B | 4.27B | 3.81B |