|
Cash & Equivalents
|
2.01B | 5.48B | 4.48B | 5.67B | 5.99B | 6.07B | 6.89B | 7.84B | 7.52B | 7.38B | 8.17B | 7.91B | 8.18B | 6.87B | 7.83B | 7.88B | 7.67B | 6.86B | 7.60B | 7.40B | 7.53B | 6.56B |
|
Short-term Investments
|
| 0.91B | 2.09B | 1.76B | 1.93B | 2.25B | 2.44B | 2.06B | 2.10B | 2.24B | 2.43B | 2.44B | 2.79B | 3.20B | 3.26B | 3.37B | 3.58B | 3.75B | 3.89B | 3.95B | 4.16B | 4.45B |
|
Cash & Current Investments
|
2.01B | 6.39B | 6.57B | 7.43B | 7.92B | 8.32B | 9.32B | 9.90B | 9.63B | 9.62B | 10.59B | 10.34B | 10.96B | 10.07B | 11.09B | 11.25B | 11.25B | 10.61B | 11.49B | 11.36B | 11.68B | 11.01B |
|
Receivables - Net
|
| 0.19B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.20B | 0.18B | 0.20B | 0.23B | 0.26B | 0.24B | 0.25B | 0.21B | 0.21B | 0.21B | 0.17B | 0.20B | 0.22B | 0.21B | 0.23B |
|
Receivables - Other
|
| 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.20B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.20B | 0.18B | 0.20B | 0.23B | 0.26B | 0.24B | 0.25B | 0.21B | 0.21B | 0.21B | 0.17B | 0.20B | 0.22B | 0.21B | 0.23B |
|
Current Deferred Tax Assets
|
0.05B | 0.07B | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.31B | 0.32B | 0.35B | 0.34B | 0.35B | 0.32B | 0.45B | 0.43B | 0.46B | 0.52B | 0.57B | 0.57B | 0.57B | 0.56B | 0.66B | 0.49B | 0.64B | 0.63B | 0.76B | 0.65B | 0.82B |
|
Current Assets
|
| 8.92B | 10.93B | 14.10B | 12.22B | 12.39B | 15.76B | 17.83B | 14.87B | 14.86B | 18.87B | 20.05B | 17.52B | 16.51B | 20.39B | 22.25B | 18.32B | 17.18B | 21.30B | 23.18B | 19.54B | 18.80B |
|
Property, Plant & Equipment (Net)
|
| 0.27B | 0.21B | 0.19B | 0.17B | 0.16B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B | | | | | | | | | |
|
Goodwill
|
0.65B | 0.66B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | | | | 0.75B | | | | 0.75B | | | | 0.75B |
|
Intangibles
|
0.77B | 0.08B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.42B | 0.73B | 0.72B | 0.72B | 0.71B | 0.70B | 0.70B | 0.69B | 0.68B | 0.68B | 0.68B | 0.68B | 0.68B | 0.79B | 0.79B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.77B | 0.77B |
|
Long-Term Deferred Tax
|
0.09B | 0.13B | | | | | | | | 0.02B | | | 2.77B | 2.88B | 2.89B | 2.83B | 2.60B | 2.44B | 2.46B | 2.43B | 2.15B | 2.10B |
|
Other Non-Current Assets
|
| 0.19B | 0.18B | 0.19B | 0.20B | 0.19B | 0.20B | 0.26B | 0.25B | 0.48B | 0.21B | 0.19B | 0.20B | 0.46B | 0.47B | 0.46B | 0.47B | 0.56B | 0.53B | 0.61B | 0.61B | 0.54B |
|
Non-Current Assets
|
| 1.58B | 1.41B | 1.39B | 1.36B | 1.32B | 1.31B | 1.23B | 1.21B | 1.18B | 1.15B | 1.14B | 3.92B | 4.14B | 4.14B | 4.07B | 3.85B | 3.78B | 3.76B | 3.81B | 3.53B | 3.41B |
|
Assets
|
| 10.49B | 12.34B | 15.48B | 13.58B | 13.71B | 17.07B | 19.06B | 16.08B | 16.04B | 20.02B | 21.19B | 21.44B | 20.64B | 24.54B | 26.32B | 22.17B | 20.96B | 25.06B | 26.99B | 23.06B | 22.21B |
|
Accounts Payables
|
| 0.08B | 0.12B | 0.10B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 2.01B | 0.16B | 0.10B | 0.16B | 2.65B | 2.97B | 2.87B | 3.11B | 2.61B | 2.84B | 2.90B | 3.01B | 2.95B |
|
Payables
|
| 0.08B | 0.12B | 0.10B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 2.01B | 0.16B | 0.10B | 0.16B | 2.65B | 2.97B | 2.87B | 3.11B | 2.61B | 2.84B | 2.90B | 3.01B | 2.95B |
|
Accumulated Expenses
|
| 2.41B | 1.44B | 1.56B | 1.56B | 1.56B | 1.73B | 1.64B | 1.78B | 1.88B | 2.12B | 2.03B | 2.21B | | | | | | | | | |
|
Other Accumulated Expenses
|
0.02B | 0.05B | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 2.00B | 2.00B | 2.00B | 2.00B |
|
Current Leases
|
| 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 2.18B | 4.01B | 6.30B | 3.94B | 3.71B | 6.10B | 7.47B | 4.81B | 4.78B | 7.76B | 9.14B | 5.99B | 5.87B | 8.74B | 10.34B | 6.57B | 5.93B | 9.18B | 11.07B | 7.21B | 6.96B |
|
Total Current Liabilities
|
| 5.14B | 6.57B | 9.50B | 6.56B | 6.36B | 9.77B | 11.29B | 8.02B | 7.98B | 12.21B | 13.62B | 9.82B | 9.95B | 14.14B | 15.83B | 11.34B | 10.16B | 16.73B | 18.82B | 14.04B | 13.65B |
|
Non-Current Debt
|
| 1.82B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.99B | 1.99B | 2.00B | 2.00B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.00B | | | | |
|
Non-Current Deferred Tax Liability
|
-0.09B | -0.11B | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
0.08B | 0.43B | 0.42B | 0.41B | 0.38B | 0.37B | 0.36B | 0.33B | 0.32B | 0.29B | 0.30B | 0.28B | 0.27B | 0.31B | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.20B | 0.20B | 0.20B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.24B | 0.54B | 0.51B | 0.50B | 0.35B | 0.39B | 0.39B | 0.39B | 0.41B | 0.36B |
|
Total Non-Current Liabilities
|
| 7.39B | 8.98B | 11.89B | 8.92B | 8.71B | 12.12B | 13.61B | 10.32B | 10.26B | 14.50B | 15.90B | 12.08B | 11.94B | 16.13B | 17.82B | 13.33B | 12.16B | 16.73B | 18.82B | 14.04B | 13.65B |
|
Total Liabilities
|
0.81B | 7.59B | 9.18B | 12.09B | 9.13B | 8.93B | 12.33B | 13.81B | 10.54B | 10.48B | 14.73B | 16.13B | 12.32B | 12.48B | 16.64B | 18.32B | 13.68B | 12.55B | 17.12B | 19.21B | 14.45B | 14.01B |
|
Total Debt
|
| 1.82B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | 1.99B | 1.99B | 2.00B | 2.00B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B |
|
Common Equity
|
-0.81B | 2.90B | 3.16B | 3.39B | 4.45B | 4.78B | 4.74B | 5.25B | 5.54B | 5.56B | 5.29B | 5.06B | 9.12B | 8.16B | 7.90B | 8.00B | 8.49B | 8.41B | 7.94B | 7.78B | 8.61B | 8.20B |
|
Shareholder's Equity
|
-0.81B | 2.90B | 3.16B | 3.39B | 4.45B | 4.78B | 4.74B | 5.25B | 5.54B | 5.56B | 5.29B | 5.06B | 9.12B | 8.16B | 7.90B | 8.00B | 8.49B | 8.41B | 7.94B | 7.78B | 8.61B | 8.20B |
|
Liabilities and Shareholders Equity
|
| 10.49B | 12.34B | 15.48B | 13.58B | 13.71B | 17.07B | 19.06B | 16.08B | 16.04B | 20.02B | 21.19B | 21.44B | 20.64B | 24.54B | 26.32B | 22.17B | 20.96B | 25.06B | 26.99B | 23.06B | 22.21B |
|
Retained Earnings
|
| -6.01B | -7.18B | -7.25B | -6.41B | -6.36B | -6.38B | -6.00B | -5.78B | -5.96B | -6.34B | -6.20B | -2.32B | -3.42B | -3.91B | -4.11B | -3.84B | -4.22B | -4.88B | -5.26B | -4.75B | -5.50B |
|
Treasury Shares
|
0.08B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B |