|
Cash & Equivalents
|
1,101.00M | 1,554.00M | 1,554.00M | 1,554.00M | 1,554.00M | 1,923.00M | 1,923.00M | 1,923.00M | 2,036.00M | 2,085.00M | 2,085.00M | 2,518.00M |
|
Short-term Investments
|
-985.00M | | -260.00M | -385.00M | -540.00M | 1,000.00M | -50.00M | -65.00M | -355.00M | 740.00M | -355.00M | -405.00M |
|
Cash & Current Investments
|
116.00M | 1,554.00M | 1,294.00M | 1,169.00M | 1,014.00M | 2,923.00M | 1,873.00M | 1,858.00M | 1,681.00M | 2,825.00M | 1,730.00M | 2,113.00M |
|
Receivables - Net
|
| | | | | 784.00M | | | | 1,127.00M | | |
|
Receivables - Other
|
-152.00M | 154.00M | 102.00M | 135.00M | 200.00M | 336.00M | -23.00M | -225.00M | 940.00M | 642.00M | -208.00M | 647.00M |
|
Receivables
|
| | | | | 1,120.00M | | | | 1,769.00M | | |
|
Prepaid Assets
|
29.00M | 169.00M | 1.00M | 13.00M | -19.00M | 157.00M | 6.00M | -56.00M | 212.00M | 256.00M | 307.00M | 346.00M |
|
Current Assets
|
| 3,537.00M | | 3,442.00M | 3,628.00M | 4,197.00M | 3,840.00M | 4,064.00M | 4,334.00M | 4,830.00M | 5,173.00M | 5,370.00M |
|
Property, Plant & Equipment (Net)
|
1.00M | 185.00M | 11.00M | 5.00M | 18.00M | 215.00M | | | 354.00M | 394.00M | | 573.00M |
|
Long-Term Investments
|
-4.00M | 723.00M | -11.00M | -11.00M | -32.00M | 741.00M | -36.00M | -41.00M | -52.00M | 565.00M | -2.00M | 565.00M |
|
Goodwill
|
| 1,620.00M | | 1,615.00M | 1,628.00M | 1,625.00M | 1,625.00M | 1,641.00M | 1,616.00M | 1,620.00M | 1,626.00M | 1,625.00M |
|
Intangibles
|
-25.00M | 138.00M | | -13.00M | -43.00M | 152.00M | -9.00M | -16.00M | -16.00M | 151.00M | -7.00M | -9.00M |
|
Goodwill & Intangibles
|
-25.00M | 138.00M | | 147.00M | 163.00M | 152.00M | 159.00M | 184.00M | 165.00M | 151.00M | 263.00M | 245.00M |
|
Long-Term Deferred Tax
|
| 139.00M | | 139.00M | 140.00M | 282.00M | 324.00M | 351.00M | 374.00M | 401.00M | 425.00M | 403.00M |
|
Other Non-Current Assets
|
| 202.00M | | 211.00M | 240.00M | 270.00M | 305.00M | 254.00M | 291.00M | 305.00M | 245.00M | 249.00M |
|
Non-Current Assets
|
| 3,329.00M | | 3,368.00M | 3,487.00M | 3,730.00M | 4,040.00M | 4,022.00M | 4,162.00M | 4,102.00M | 4,222.00M | 4,340.00M |
|
Assets
|
| 6,866.00M | | 6,810.00M | 7,115.00M | 7,927.00M | 7,880.00M | 8,086.00M | 8,496.00M | 8,932.00M | 9,395.00M | 9,710.00M |
|
Accumulated Expenses
|
-398.00M | 589.00M | | 159.00M | 211.00M | 298.00M | | | | 140.00M | | |
|
Other Accumulated Expenses
|
| 293.00M | | | | 835.00M | | | | 426.00M | | |
|
Current Leases
|
-53.00M | 26.00M | 7.00M | -17.00M | 18.00M | 27.00M | | | 30.00M | 30.00M | 36.00M | |
|
Current Taxes
|
| 162.00M | | | | 147.00M | | | | 124.00M | | |
|
Current Deferred Revenue
|
| 1,100.00M | | | | 915.00M | | | | 911.00M | | |
|
Total Current Liabilities
|
| 1,363.00M | | 795.00M | 866.00M | 1,505.00M | 1,065.00M | 899.00M | 874.00M | 929.00M | 1,037.00M | 960.00M |
|
Non-Current Deffered Revenue
|
| 807.00M | | | | 717.00M | | | | 702.00M | | |
|
Non-Current Deferred Tax Liability
|
| 349.00M | | 241.00M | 237.00M | 342.00M | 142.00M | 131.00M | 123.00M | 288.00M | 55.00M | 27.00M |
|
Operating Leases
|
| 193.00M | | 190.00M | 195.00M | 194.00M | 221.00M | 229.00M | 231.00M | 346.00M | 339.00M | 373.00M |
|
Other Non-Current Liabilities
|
| 152.00M | | 19.00M | 18.00M | 61.00M | 20.00M | 21.00M | 22.00M | 79.00M | 28.00M | 27.00M |
|
Total Non-Current Liabilities
|
| 1,452.00M | | 1,242.00M | 1,245.00M | 1,127.00M | 1,152.00M | 1,175.00M | 1,203.00M | 1,164.00M | 1,351.00M | 1,343.00M |
|
Total Liabilities
|
| 2,815.00M | | 2,037.00M | 2,111.00M | 2,632.00M | 2,217.00M | 2,074.00M | 2,077.00M | 2,093.00M | 2,388.00M | 2,303.00M |
|
Common Equity
|
| 4,051.00M | | | | 5,295.00M | | | | 6,839.00M | | |
|
Shareholder's Equity
|
| 4,051.00M | 4,221.00M | 2.00 | 5,004.00M | 5,295.00M | 2.00M | 2.00M | 926.00M | 6,839.00M | | |
|
Liabilities and Shareholders Equity
|
| 6,866.00M | | 6,810.00M | 7,115.00M | 7,927.00M | 7,880.00M | 8,086.00M | 8,496.00M | 8,932.00M | 9,395.00M | 9,710.00M |
|
Retained Earnings
|
| 2,457.00M | | 2,440.00M | 2,527.00M | 2,751.00M | 2,974.00M | 3,081.00M | 3,333.00M | 3,543.00M | 3,673.00M | 3,911.00M |