|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B | 1.75B | 1.53B | 1.52B | 1.44B | 1.67B | 1.95B | 1.91B | 1.71B | 1.53B | 1.89B | 1.68B | 1.51B | 1.44B | 1.60B | 1.82B | 2.00B | 1.99B | 2.25B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.04B | 0.24B | 0.07B | 0.09B | 0.14B | 0.12B | 0.22B | 0.36B | 0.43B | 0.35B | 0.31B | 0.36B | 0.28B | 0.29B | 0.22B | 0.23B | 0.30B | 0.35B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B | 1.79B | 1.76B | 1.58B | 1.52B | 1.80B | 2.07B | 2.13B | 2.07B | 1.95B | 2.25B | 1.99B | 1.88B | 1.71B | 1.89B | 2.04B | 2.24B | 2.29B | 2.60B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.36B | 0.58B | 0.72B | 0.38B | 0.43B | 0.64B | 0.96B | 0.33B | 0.40B | 0.58B | 0.88B | 0.35B | 0.40B | 0.70B | 1.09B | 0.49B | 0.53B | 0.81B | 1.53B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.36B | 0.58B | 0.72B | 0.38B | 0.43B | 0.64B | 0.96B | 0.33B | 0.40B | 0.58B | 0.88B | 0.35B | 0.40B | 0.70B | 1.09B | 0.49B | 0.53B | 0.81B | 1.53B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.28B | 0.28B | 0.39B | 0.37B | 0.34B | 0.31B | 0.37B | 0.35B | 0.41B | 0.46B | 0.47B | 0.48B | 0.48B | 0.59B | 0.68B | 0.72B | 0.80B | 0.91B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.55B | 2.65B | 2.76B | 2.36B | 2.33B | 2.79B | 3.34B | 2.83B | 2.82B | 2.94B | 3.58B | 2.81B | 2.76B | 2.90B | 3.48B | 3.21B | 3.49B | 3.90B | 4.94B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.19B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.10B | 0.18B | 0.22B | 0.22B | 0.23B | 0.24B | 0.23B | 0.26B | 0.27B | 0.26B | 0.28B | 0.30B | 0.38B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48B | 3.56B | 3.58B | 3.60B | 3.64B | 3.61B | 3.58B | 3.62B | 3.62B | 3.64B | 3.60B | 3.65B | 4.13B | 4.25B | 4.26B | 4.24B | 4.28B | 4.28B | 4.28B | 4.29B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.51B | 0.50B | 0.49B | 0.48B | 0.45B | 0.42B | 0.41B | 0.43B | 0.41B | 0.41B | 0.41B | 0.57B | 0.61B | 0.59B | 0.57B | 0.55B | 0.52B | 0.49B | 0.47B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 4.07B | 4.08B | 4.10B | 4.12B | 4.06B | 4.00B | 4.03B | 4.05B | 4.05B | 4.01B | 4.06B | 4.71B | 4.86B | 4.85B | 4.82B | 4.82B | 4.80B | 4.77B | 4.76B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.74B | 0.74B | 0.74B | 0.76B | 0.79B | 0.84B | 1.01B | 1.04B | 1.08B | 1.12B | 1.09B | 1.13B | 1.13B | 1.15B | 1.21B | 1.13B | 1.05B | 0.94B | 0.84B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.48B | 0.48B | 0.49B | 0.52B | 0.55B | 0.55B | 0.56B | 0.55B | 0.56B | 0.57B | 0.60B | 0.62B | 0.66B | 0.67B | 0.78B | 0.90B | 0.98B | 1.02B | 1.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79B | 5.87B | 5.88B | 5.84B | 5.90B | 5.90B | 5.85B | 6.10B | 6.24B | 6.29B | 6.29B | 6.33B | 7.02B | 7.20B | 7.23B | 7.35B | 7.37B | 7.37B | 7.30B | 7.53B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30B | 7.42B | 8.53B | 8.61B | 8.26B | 8.23B | 8.63B | 9.44B | 9.07B | 9.11B | 9.23B | 9.91B | 9.83B | 9.96B | 10.13B | 10.83B | 10.59B | 10.86B | 11.20B | 12.47B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.13B | 0.12B | 0.14B | 0.11B | 0.13B | 0.10B | 0.13B | 0.12B | 0.13B | 0.10B | 0.16B | 0.17B | 0.22B | 0.24B | 0.28B | 0.32B | 0.38B | 0.42B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | | | | | | | 0.30B | 0.30B | 0.30B | 0.30B | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.13B | 0.47B | 0.48B | 0.46B | 0.48B | 0.10B | 0.13B | 0.12B | 0.13B | 0.10B | 0.16B | 0.47B | 0.52B | 0.54B | 0.58B | 0.32B | 0.38B | 0.42B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.28B | 0.34B | 0.22B | 0.22B | 0.29B | 0.36B | 0.28B | 0.28B | 0.38B | 0.48B | 0.33B | 0.36B | 0.39B | 0.51B | 0.40B | 0.39B | 0.44B | 0.66B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.16B | 0.22B | 0.16B | 0.15B | 0.18B | 0.22B | 0.15B | 0.15B | 0.15B | 0.17B | 0.12B | 0.16B | 0.15B | 0.20B | 0.18B | 0.19B | 0.18B | 0.21B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.05B | 0.03B | 0.05B | 0.02B | 0.04B | 0.03B | 0.10B | 0.12B | 0.06B | 0.04B | 0.06B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.10B | 0.05B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B | 2.52B | 2.56B | 2.86B | 2.81B | 2.71B | 2.73B | 3.20B | 3.19B | 3.13B | 3.12B | 3.50B | 3.36B | 3.23B | 3.28B | 3.79B | 3.62B | 3.55B | 3.58B | 4.41B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13B | 3.09B | 3.28B | 4.01B | 3.80B | 3.64B | 3.81B | 4.00B | 3.93B | 3.88B | 3.91B | 4.35B | 4.10B | 4.34B | 4.47B | 5.15B | 4.92B | 4.57B | 4.74B | 5.81B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.64B | 2.63B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.29B | 1.99B | 1.99B | 1.99B | 1.99B | 2.48B | 2.48B | 2.48B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.78B | 0.78B | 0.93B | 0.94B | 0.99B | 1.05B | 1.38B | 1.29B | 1.10B | 0.90B | 0.76B | 0.60B | 0.46B | 0.38B | 0.34B | 0.31B | 0.29B | 0.27B | 0.29B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.23B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.45B | 0.42B | 0.35B | 0.42B | 0.42B | 0.32B | 0.30B | 0.40B | 0.31B | 0.36B | 0.28B | 0.26B | 0.32B | 0.29B | 0.21B | 0.26B | 0.25B | 0.25B | 0.25B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.15B | 0.04B | 0.14B | 0.09B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.20B | 0.23B | 0.22B | 0.29B | 0.21B | 0.36B | 0.22B | 0.18B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | 6.07B | 7.23B | 7.61B | 7.54B | 7.34B | 7.64B | 8.15B | 8.03B | 7.75B | 7.58B | 7.89B | 7.46B | 7.26B | 7.29B | 7.92B | 7.76B | 7.78B | 8.09B | 9.24B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17B | 6.09B | 7.25B | 7.76B | 7.58B | 7.49B | 7.73B | 8.29B | 8.17B | 7.90B | 7.74B | 8.06B | 7.67B | 7.49B | 7.52B | 8.21B | 7.97B | 8.14B | 8.30B | 9.42B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.64B | 2.63B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.28B | 2.29B | 1.99B | 1.99B | 1.99B | 1.99B | 2.48B | 2.48B | 2.48B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.33B | 1.28B | 0.85B | 0.68B | 0.74B | 0.91B | 1.15B | 0.90B | 1.21B | 1.48B | 1.85B | 2.16B | 2.47B | 2.62B | 2.62B | 2.62B | 2.71B | 2.89B | 3.04B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.33B | 1.28B | 0.85B | 0.68B | 0.74B | 0.91B | 1.15B | 0.90B | 1.21B | 1.48B | 1.85B | 2.16B | 2.47B | 2.62B | 2.62B | 2.62B | 2.71B | 2.89B | 3.04B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30B | 7.42B | 8.53B | 8.61B | 8.26B | 8.23B | 8.63B | 9.44B | 9.07B | 9.11B | 9.23B | 9.91B | 9.83B | 9.96B | 10.13B | 10.83B | 10.59B | 10.86B | 11.20B | 12.47B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41B | -1.34B | -0.10B | -1.95B | -2.14B | -2.18B | -2.10B | -0.18B | -2.27B | -2.13B | -0.26B | -1.71B | -1.47B | -0.25B | -0.26B | -0.28B | -0.25B | -0.25B | -0.26B | -1.43B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |