|
Cash & Equivalents
|
0.39B | 0.33B | 0.34B | 0.34B | 0.37B | 0.36B | 0.41B | 0.41B | 0.37B | 0.35B | 0.42B | 0.36B | 0.42B | 0.37B | 0.36B | 0.38B | 0.44B | 0.43B | 1.57B | 0.93B | 0.66B | 0.49B | 0.47B | 0.53B | 0.65B | 0.55B | 0.56B | 0.52B | 0.58B | 0.84B | 0.70B | 0.74B | 0.86B | 0.61B | 0.68B | 0.53B | 0.65B | 0.65B | 0.63B | 0.61B | 0.88B | 0.73B | 0.88B | 0.85B | 0.98B | 0.91B | 0.94B | 1.23B | 1.14B | 0.86B | 0.81B | 0.81B | 0.81B | 0.85B | 0.80B | 0.90B | 0.86B | 0.92B | 0.99B | 1.02B | 1.02B | 0.98B | 1.19B | 0.98B | 1.06B |
|
Short-term Investments
|
| 0.57B | | | 0.78B | 0.92B | 1.13B | 0.70B | 0.80B | 0.90B | 1.11B | 1.09B | 0.85B | 0.72B | 0.94B | 1.09B | 0.99B | 1.48B | 1.48B | 0.98B | 0.75B | 0.80B | 0.86B | 0.88B | 0.71B | 0.59B | 0.62B | 0.85B | 1.18B | 0.61B | 0.80B | 0.91B | 1.65B | 1.47B | 0.97B | 1.10B | 0.96B | 0.96B | 0.71B | 0.82B | 0.75B | 0.96B | 1.18B | 2.28B | 2.04B | 1.92B | 1.53B | 2.25B | 3.07B | 1.80B | 1.00B | 0.80B | 0.81B | 0.86B | 0.86B | 0.91B | 0.89B | 1.20B | 1.72B | 1.40B | 1.62B | 1.70B | 1.62B | 1.72B | 1.80B |
|
Cash & Current Investments
|
0.39B | 0.91B | 0.34B | 0.34B | 1.15B | 1.28B | 1.54B | 1.12B | 1.17B | 1.26B | 1.54B | 1.44B | 1.27B | 1.09B | 1.30B | 1.47B | 1.43B | 1.91B | 3.05B | 1.90B | 1.41B | 1.28B | 1.33B | 1.40B | 1.36B | 1.14B | 1.18B | 1.37B | 1.76B | 1.45B | 1.51B | 1.65B | 2.51B | 2.08B | 1.65B | 1.62B | 1.61B | 1.60B | 1.34B | 1.43B | 1.63B | 1.68B | 2.06B | 3.13B | 3.02B | 2.83B | 2.47B | 3.48B | 4.21B | 2.66B | 1.82B | 1.61B | 1.62B | 1.72B | 1.66B | 1.81B | 1.75B | 2.12B | 2.71B | 2.42B | 2.65B | 2.68B | 2.81B | 2.70B | 2.87B |
|
Receivables - Net
|
| 0.60B | | 0.71B | 0.66B | 0.50B | 0.63B | 0.71B | 0.61B | 0.50B | 0.70B | 0.83B | 0.77B | 0.69B | 0.87B | 0.88B | 0.85B | 0.75B | 1.01B | 1.10B | 1.03B | 0.95B | 1.12B | 1.18B | 1.07B | 0.98B | 1.21B | 1.26B | 1.18B | 1.07B | 1.25B | 1.31B | 1.27B | 1.14B | 1.38B | 1.35B | 1.31B | 1.30B | 1.58B | 1.61B | 1.62B | 1.78B | 2.16B | 2.20B | 2.23B | 2.06B | 2.62B | 2.87B | 2.81B | 2.63B | 3.22B | 3.63B | 3.58B | 3.62B | 4.51B | 5.30B | 4.94B | 4.64B | 5.76B | 6.27B | 6.36B | 5.63B | 6.61B | 7.07B | 6.45B |
|
Receivables - Other
|
| | | | | 1.76B | | 1.86B | 1.84B | 1.85B | 1.85B | 1.85B | 1.73B | 1.87B | 1.85B | 1.85B | 1.80B | 1.80B | 1.79B | 1.80B | 1.81B | 1.81B | 1.79B | 1.83B | 1.83B | 1.87B | 1.96B | 2.03B | 2.08B | 2.11B | 2.13B | 2.16B | 2.51B | 2.54B | 2.51B | 2.73B | 2.75B | 2.92B | 3.10B | 3.17B | 3.17B | 0.18B | | | | 0.29B | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.60B | | 0.71B | 0.66B | 2.27B | 0.63B | 2.57B | 2.45B | 2.35B | 2.55B | 2.68B | 2.51B | 2.56B | 2.72B | 2.73B | 2.65B | 2.56B | 2.80B | 2.90B | 2.84B | 2.76B | 2.91B | 3.01B | 2.91B | 2.85B | 3.17B | 3.30B | 3.26B | 3.19B | 3.39B | 3.47B | 3.78B | 3.68B | 3.89B | 4.08B | 4.06B | 4.22B | 4.68B | 4.78B | 4.79B | 1.96B | 2.16B | 2.20B | 2.23B | 2.35B | 2.62B | 2.87B | 2.81B | 2.63B | 3.22B | 3.63B | 3.58B | 3.62B | 4.51B | 5.30B | 4.94B | 4.64B | 5.76B | 6.27B | 6.36B | 5.63B | 6.61B | 7.07B | 6.45B |
|
Long-Term Investments
|
| 10.87B | | | 12.05B | 11.66B | 11.78B | 11.84B | 11.97B | 12.00B | 12.21B | 12.49B | 12.91B | 12.69B | 12.97B | 12.98B | 13.07B | 13.61B | 13.84B | 15.16B | 15.11B | 15.32B | 15.41B | 15.35B | 15.82B | 15.84B | 16.33B | 16.67B | 17.55B | 19.72B | 20.25B | 20.70B | 21.93B | 21.84B | 21.74B | 21.54B | 21.67B | 21.75B | 22.33B | 23.13B | 23.62B | 24.40B | 24.14B | 26.46B | 27.69B | 28.76B | 28.36B | 29.30B | 26.41B | 26.59B | 26.00B | 25.72B | 26.02B | 27.29B | 28.78B | 29.97B | 31.38B | 33.86B | 35.22B | 37.09B | 41.90B | 40.54B | 42.12B | 44.29B | 45.32B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.20B | | | | 0.20B | | | | 0.25B | | | | 0.33B | | | | 0.31B | | | | 0.34B | | | | 0.34B | | | | 0.34B | | | | 0.57B | | | |
|
Goodwill & Intangibles
|
| | | | | 23.20B | | | | 0.02B | | | | 0.04B | | 0.03B | 0.03B | 0.03B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.78B | 0.75B | 0.71B | 0.68B | 0.65B | 0.63B | 0.59B | 0.57B | 0.63B | 0.66B | 0.64B | 0.62B | 0.74B | 0.71B | 0.69B | 0.71B | 0.69B | 0.68B | 0.67B | 0.96B | 0.94B | 0.93B | 0.87B | 0.81B | 0.80B | 0.79B | 0.78B | 0.74B | 0.73B | 0.78B | 0.72B | 1.49B | 1.35B | 1.31B | 1.32B | 1.27B |
|
Long-Term Deferred Tax
|
| | | | | 0.07B | 0.08B | 0.08B | 0.08B | | 0.10B | 0.10B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.48B | | | 0.62B | 0.49B | 0.73B | 0.75B | 0.73B | 0.46B | 0.50B | 0.52B | 0.51B | 0.52B | 0.54B | 0.57B | 0.57B | 0.87B | 0.93B | 0.89B | 0.84B | 1.02B | 0.93B | 0.91B | 0.90B | 0.98B | 0.90B | 0.68B | 0.68B | 0.89B | 0.93B | 1.01B | 1.01B | 1.05B | 0.92B | 1.00B | 0.97B | 0.93B | 1.04B | 1.14B | 1.19B | 1.38B | 1.51B | 1.63B | 1.77B | 1.72B | 2.14B | 2.36B | 2.29B | 2.45B | 2.67B | 2.56B | 2.76B | 2.92B | 3.13B | 3.22B | 3.48B | 4.76B | 4.68B | 4.72B | 5.86B | 6.23B | 6.20B | 6.68B | 6.44B |
|
Assets
|
| 15.38B | | | 17.70B | 16.28B | 17.19B | 17.21B | 17.43B | 17.11B | 17.81B | 18.50B | 18.89B | 17.82B | 18.76B | 18.92B | 18.93B | 19.56B | 21.80B | 22.57B | 22.61B | 21.97B | 22.86B | 23.08B | 23.77B | 23.14B | 24.54B | 24.41B | 25.64B | 29.37B | 30.09B | 30.86B | 32.62B | 32.05B | 32.13B | 31.85B | 32.25B | 32.22B | 33.98B | 34.85B | 35.57B | 37.89B | 38.42B | 41.20B | 42.72B | 43.28B | 44.20B | 46.48B | 44.78B | 45.10B | 45.68B | 45.72B | 46.34B | 47.99B | 51.10B | 53.86B | 55.23B | 58.91B | 62.77B | 65.47B | 73.66B | 70.91B | 75.18B | 78.79B | 79.19B |
|
Accounts Payables
|
| | | | | 0.20B | | 0.84B | 1.16B | 0.48B | 0.74B | 0.93B | 1.01B | 0.04B | 0.59B | 0.85B | 0.52B | 0.05B | 0.50B | 0.55B | 0.74B | 0.13B | 0.55B | 0.47B | 0.82B | 0.06B | 0.49B | 0.38B | 0.47B | 0.08B | 0.39B | 0.46B | 1.09B | 0.45B | 0.28B | 0.36B | 0.26B | 0.09B | 0.38B | 0.29B | 0.18B | 0.09B | 0.33B | 0.28B | 0.38B | 0.22B | 0.39B | 0.59B | 0.36B | 0.06B | 0.18B | 0.29B | 0.17B | 0.10B | 0.26B | 0.53B | 0.42B | 0.25B | 0.43B | 0.41B | 0.97B | 0.18B | 0.58B | 0.73B | 0.34B |
|
Notes Payables
|
| | | | | | | 0.63B | 0.62B | 0.52B | 0.47B | 0.45B | 0.44B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | 0.20B | | 1.47B | 1.78B | 1.00B | 1.22B | 1.37B | 1.46B | 0.48B | 0.59B | 0.85B | 0.52B | 0.05B | 0.50B | 0.55B | 0.74B | 0.13B | 0.55B | 0.47B | 0.82B | 0.06B | 0.49B | 0.38B | 0.47B | 0.08B | 0.39B | 0.46B | 1.09B | 0.45B | 0.28B | 0.36B | 0.26B | 0.09B | 0.38B | 0.29B | 0.18B | 0.09B | 0.33B | 0.28B | 0.38B | 0.22B | 0.39B | 0.59B | 0.36B | 0.06B | 0.18B | 0.29B | 0.17B | 0.10B | 0.26B | 0.53B | 0.42B | 0.25B | 0.43B | 0.41B | 0.97B | 0.18B | 0.58B | 0.73B | 0.34B |
|
Other Accumulated Expenses
|
| | | | | 8.10B | | | | 8.46B | | | | 8.93B | | 8.81B | 8.82B | 8.82B | 8.94B | 9.02B | 8.96B | 9.04B | 8.93B | 9.08B | 9.08B | 9.13B | 9.38B | 9.47B | 9.61B | 10.20B | 10.30B | 10.52B | 11.35B | 11.38B | 11.50B | 11.42B | 11.55B | 11.85B | 12.01B | 12.23B | 12.39B | 13.89B | 14.31B | 15.04B | 15.90B | 16.51B | 16.44B | 17.20B | 17.33B | 17.76B | 18.11B | 18.19B | 19.29B | 20.03B | 20.76B | 21.27B | 21.84B | 22.75B | 23.70B | 24.47B | 28.68B | 29.37B | 30.95B | 32.09B | 32.82B |
|
Current Deferred Revenue
|
| 1.43B | | | 1.52B | 1.37B | 1.50B | 1.59B | 1.58B | 1.41B | 1.60B | 1.82B | 1.82B | 1.65B | 1.84B | 1.92B | 1.98B | 1.90B | 2.15B | 2.30B | 2.30B | 2.23B | 2.40B | 2.44B | 2.47B | 2.33B | 2.58B | 2.62B | 2.67B | 3.41B | 3.63B | 3.68B | 3.75B | 3.62B | 3.89B | 3.83B | 3.87B | 3.75B | 4.04B | 4.06B | 4.24B | 4.34B | 4.82B | 4.83B | 5.06B | 4.84B | 5.55B | 6.01B | 6.17B | 6.01B | 6.74B | 7.15B | 7.27B | 7.34B | 8.22B | 9.05B | 9.07B | 8.81B | 9.97B | 10.45B | 11.24B | 10.22B | 11.09B | 11.62B | 11.12B |
|
Non-Current Debt
|
| 0.30B | | | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.80B | 0.80B | 0.80B | 0.80B | 0.79B | 0.80B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.87B | 1.87B | 1.87B | 2.86B | 2.86B | 2.86B | 2.86B | 2.90B | 2.72B | 2.72B | 2.72B | 2.72B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 0.79B | 0.79B | 0.78B | 0.22B | 0.79B | 0.79B | 0.77B | 0.74B | 0.75B | 0.79B | 0.83B | 0.85B | 0.87B | 0.88B | 0.86B | 0.84B | 0.85B | 0.86B | 0.88B | 0.79B | 0.84B | 0.86B | 0.85B | 0.76B | 0.49B | 0.68B | 0.76B | 0.06B | 0.88B | 0.92B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Other Non-Current Liabilities
|
| 0.62B | | | 0.66B | 0.50B | 0.72B | 0.75B | 0.78B | 0.51B | 0.53B | 0.50B | 0.51B | 0.49B | 0.54B | 0.49B | 0.50B | 0.46B | 0.58B | 0.58B | 0.63B | 0.51B | 0.68B | 0.76B | 0.65B | 0.57B | 0.55B | 0.53B | 0.62B | 0.81B | 0.67B | 0.65B | 0.79B | 0.78B | 0.77B | 0.75B | 0.82B | 0.91B | 0.98B | 0.90B | 1.01B | 1.51B | 1.39B | 1.47B | 1.68B | 1.51B | 1.57B | 1.33B | 1.32B | 1.33B | 1.43B | 1.29B | 1.41B | 1.37B | 1.32B | 1.41B | 1.64B | 1.94B | 1.91B | 1.87B | 2.83B | 3.04B | 3.17B | 3.23B | 3.29B |
|
Total Non-Current Liabilities
|
| 10.44B | | | 12.32B | 11.27B | 12.15B | 12.02B | 12.18B | 12.00B | 12.44B | 12.97B | 13.03B | 12.15B | 12.88B | 13.19B | 12.99B | 13.45B | 14.32B | 14.75B | 14.89B | 14.38B | 14.88B | 15.19B | 15.98B | 15.46B | 16.62B | 16.18B | 16.63B | 19.25B | 19.74B | 20.23B | 21.86B | 21.02B | 21.16B | 20.87B | 21.00B | 20.87B | 21.83B | 22.13B | 22.50B | 24.06B | 25.11B | 27.01B | 27.77B | 27.78B | 28.61B | 30.19B | 30.06B | 30.22B | 31.32B | 32.00B | 33.12B | 33.70B | 35.79B | 37.80B | 38.35B | 38.61B | 41.51B | 42.93B | 48.55B | 47.05B | 50.47B | 52.52B | 52.18B |
|
Total Liabilities
|
-4.46B | 11.05B | -3.82B | -4.05B | 12.98B | 11.77B | 12.87B | 12.77B | 12.96B | 12.51B | 12.97B | 13.48B | 13.54B | 12.65B | 13.42B | 13.68B | 13.49B | 13.91B | 14.90B | 15.33B | 15.53B | 14.89B | 15.56B | 15.95B | 16.63B | 16.03B | 17.17B | 16.71B | 17.25B | 20.06B | 20.41B | 20.88B | 22.65B | 21.81B | 21.92B | 21.62B | 21.81B | 21.78B | 22.82B | 23.03B | 23.51B | 25.57B | 26.50B | 28.47B | 29.45B | 29.29B | 30.17B | 31.52B | 31.39B | 31.55B | 32.75B | 33.29B | 34.53B | 35.07B | 37.10B | 39.21B | 39.99B | 40.55B | 43.41B | 44.80B | 51.38B | 50.09B | 53.63B | 55.75B | 55.47B |
|
Total Debt
|
| 0.30B | | | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.80B | 0.80B | 0.80B | 0.80B | 0.79B | 0.80B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.73B | 1.87B | 1.87B | 1.87B | 2.86B | 2.86B | 2.86B | 2.86B | 2.90B | 2.72B | 2.72B | 2.72B | 2.72B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B |
|
Common Equity
|
4.46B | 3.61B | 3.82B | 4.05B | 4.19B | 4.39B | 4.29B | 4.40B | 4.44B | 4.80B | 4.84B | 5.02B | 5.35B | 5.35B | 5.34B | 5.23B | 5.44B | 6.04B | 6.69B | 7.02B | 6.86B | 6.82B | 7.08B | 6.93B | 6.94B | 6.91B | 7.13B | 7.45B | 8.15B | 9.11B | 9.47B | 9.78B | 9.77B | 10.04B | 10.00B | 10.02B | 10.23B | 10.23B | 10.95B | 11.61B | 12.01B | 12.26B | 11.86B | 12.67B | 13.21B | 13.11B | 13.97B | 14.90B | 13.39B | 13.55B | 12.92B | 12.42B | 11.80B | 12.91B | 13.99B | 14.64B | 15.24B | 18.35B | 19.36B | 20.66B | 22.27B | 20.82B | 21.55B | 23.04B | 23.72B |
|
Shareholder's Equity
|
4.46B | 3.61B | 3.82B | 4.05B | 4.19B | 4.39B | 4.29B | 4.40B | 4.44B | 4.80B | 4.84B | 5.02B | 5.35B | 5.35B | 5.34B | 5.23B | 5.44B | 6.04B | 6.69B | 7.02B | 6.86B | 6.82B | 7.08B | 6.93B | 6.94B | 6.91B | 7.13B | 7.45B | 8.15B | 9.11B | 9.47B | 9.78B | 9.77B | 10.04B | 10.00B | 10.02B | 10.23B | 10.23B | 10.95B | 11.61B | 12.01B | 12.26B | 11.86B | 12.67B | 13.21B | 13.11B | 13.97B | 14.90B | 13.39B | 13.55B | 12.92B | 12.42B | 11.80B | 12.91B | 13.99B | 14.64B | 15.24B | 18.35B | 19.36B | 20.66B | 22.27B | 20.82B | 21.55B | 23.04B | 23.72B |
|
Liabilities and Shareholders Equity
|
| 15.38B | | | 17.70B | 16.28B | 17.19B | 17.21B | 17.43B | 17.11B | 17.81B | 18.50B | 18.89B | 17.82B | 18.76B | 18.92B | 18.93B | 19.56B | 21.80B | 22.57B | 22.61B | 21.97B | 22.86B | 23.08B | 23.77B | 23.14B | 24.54B | 24.41B | 25.64B | 29.37B | 30.09B | 30.86B | 32.62B | 32.05B | 32.13B | 31.85B | 32.25B | 32.22B | 33.98B | 34.85B | 35.57B | 37.89B | 38.42B | 41.20B | 42.72B | 43.28B | 44.20B | 46.48B | 44.78B | 45.10B | 45.68B | 45.72B | 46.34B | 47.99B | 51.10B | 53.86B | 55.23B | 58.91B | 62.77B | 65.47B | 73.66B | 70.91B | 75.18B | 78.79B | 79.19B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.05B | 0.01B | 0.05B | 0.00B | 0.05B | 0.00B | 0.16B | 0.05B | 0.05B | 0.05B | 0.16B | 0.05B | 0.01B | 0.01B | 0.17B | 0.00B | 0.00B | 0.17B | 0.17B | 0.00B | 0.00B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | | 0.22B | 0.22B | 0.22B | 0.23B |
|
Retained Earnings
|
| 3.61B | | | 4.19B | 0.20B | 4.44B | 4.53B | 4.70B | 0.15B | 4.95B | 5.17B | 5.35B | 0.29B | 5.61B | 5.78B | 5.89B | 0.07B | 6.22B | 6.42B | 6.64B | 0.13B | 7.13B | 7.24B | 7.32B | -0.02B | 7.52B | 7.73B | 7.97B | -0.11B | 8.24B | 8.41B | 8.36B | 0.12B | 8.85B | 9.08B | 9.30B | -0.18B | 9.86B | 10.32B | 10.71B | 0.21B | 11.13B | 11.42B | 11.83B | 0.49B | 12.79B | 13.45B | 13.84B | -0.07B | 14.64B | 15.04B | 15.04B | -1.65B | 16.60B | 17.26B | 17.97B | 20.30B | 21.41B | 22.66B | 23.64B | 22.69B | 23.25B | 24.48B | 25.82B |
|
Preferred Shares
|
| 0.33B | | | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.78B | 1.10B | 1.10B | 0.77B | 0.77B | 0.87B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 1.28B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B |