|
Cash & Equivalents
|
1,472.00M | 1,505.00M | 1,616.00M | 1,838.00M | 2,010.00M | 2,137.00M | 1,514.00M | 1,434.00M | 1,288.00M | 1,278.00M | 1,558.00M | 1,489.00M | 1,690.00M |
|
Short-term Investments
|
| 209.00M | | | 56.00M | 49.00M | 20.00M | 9.00M | 20.00M | 91.00M | 72.00M | 109.00M | 39.00M |
|
Cash & Current Investments
|
1,472.00M | 1,714.00M | 1,616.00M | 1,838.00M | 2,066.00M | 2,186.00M | 1,534.00M | 1,443.00M | 1,308.00M | 1,369.00M | 1,630.00M | 1,598.00M | 1,729.00M |
|
Receivables - Net
|
| 842.00M | | | 841.00M | 853.00M | 917.00M | 888.00M | 949.00M | 1,014.00M | 974.00M | 1,043.00M | 1,042.00M |
|
Receivables
|
| 842.00M | | | 841.00M | 853.00M | 917.00M | 888.00M | 949.00M | 1,014.00M | 974.00M | 1,043.00M | 1,042.00M |
|
Prepaid Assets
|
| 109.00M | | | 91.00M | 129.00M | 132.00M | 126.00M | 118.00M | 162.00M | 139.00M | 127.00M | 134.00M |
|
Current Assets
|
| 2,740.00M | | | 3,073.00M | 3,305.00M | 2,707.00M | 2,585.00M | 2,509.00M | 2,697.00M | 2,873.00M | 2,890.00M | 3,031.00M |
|
Property, Plant & Equipment (Net)
|
| 38.00M | | | 108.00M | 135.00M | 153.00M | 174.00M | 192.00M | 200.00M | 213.00M | 221.00M | 218.00M |
|
Long-Term Investments
|
| 28.00M | | | | | | | | | | | 62.00M |
|
Goodwill
|
| 317.00M | | | 318.00M | 318.00M | 318.00M | 318.00M | 318.00M | 317.00M | 317.00M | 392.00M | 392.00M |
|
Intangibles
|
| 103.00M | | | 82.00M | 77.00M | 71.00M | 64.00M | 58.00M | 52.00M | 47.00M | 81.00M | 74.00M |
|
Goodwill & Intangibles
|
| 420.00M | | | 400.00M | 395.00M | 389.00M | 382.00M | 376.00M | 369.00M | 364.00M | 473.00M | 466.00M |
|
Long-Term Deferred Tax
|
| 371.00M | | | 775.00M | 830.00M | 789.00M | 802.00M | 775.00M | 771.00M | 780.00M | 775.00M | 696.00M |
|
Other Non-Current Assets
|
18.00M | 19.00M | 19.00M | 19.00M | 19.00M | 136.00M | 19.00M | 19.00M | 19.00M | 38.00M | 29.00M | 25.00M | 18.00M |
|
Non-Current Assets
|
| 929.00M | | | 1,348.00M | 1,422.00M | 1,390.00M | 1,442.00M | 1,417.00M | 1,418.00M | 1,419.00M | 1,543.00M | 1,509.00M |
|
Assets
|
| 3,669.00M | | | 4,421.00M | 4,727.00M | 4,097.00M | 4,027.00M | 3,926.00M | 4,115.00M | 4,292.00M | 4,433.00M | 4,540.00M |
|
Accounts Payables
|
| 88.00M | | | 57.00M | 72.00M | 49.00M | 57.00M | 69.00M | 80.00M | 77.00M | 69.00M | 78.00M |
|
Payables
|
| 88.00M | | | 57.00M | 72.00M | 49.00M | 57.00M | 69.00M | 80.00M | 77.00M | 69.00M | 78.00M |
|
Accumulated Expenses
|
| 515.00M | | | 412.00M | 451.00M | 442.00M | 466.00M | 530.00M | 505.00M | 580.00M | 579.00M | 532.00M |
|
Current Leases
|
| 13.00M | | | 13.00M | 13.00M | 13.00M | 13.00M | 12.00M | 13.00M | 13.00M | 3.00M | 3.00M |
|
Current Deferred Revenue
|
| 179.00M | | | 201.00M | 197.00M | 212.00M | 214.00M | 209.00M | 200.00M | 217.00M | 220.00M | 219.00M |
|
Total Current Liabilities
|
| 795.00M | | | 683.00M | 733.00M | 716.00M | 750.00M | 820.00M | 798.00M | 887.00M | 871.00M | 832.00M |
|
Preferred Stock Liabilities
|
2,822.00M | 2,822.00M | 2,822.00M | 2,822.00M | 175.00M | 177.00M | 179.00M | 182.00M | 184.00M | 186.00M | 188.00M | 191.00M | 193.00M |
|
Operating Leases
|
| 36.00M | | | 30.00M | 27.00M | 23.00M | 19.00M | 16.00M | 13.00M | 9.00M | 34.00M | 34.00M |
|
Other Non-Current Liabilities
|
| 80.00M | | | 49.00M | 40.00M | 38.00M | 37.00M | 34.00M | 25.00M | 32.00M | 37.00M | 23.00M |
|
Total Non-Current Liabilities
|
| 831.00M | | | 713.00M | 760.00M | 739.00M | 769.00M | 836.00M | 811.00M | 896.00M | 905.00M | 866.00M |
|
Total Liabilities
|
| 911.00M | | | 762.00M | 800.00M | 777.00M | 806.00M | 870.00M | 836.00M | 928.00M | 942.00M | 889.00M |
|
Common Equity
|
-563.00M | -64.00M | 70.00M | 191.00M | 3,484.00M | 3,750.00M | 3,141.00M | 3,039.00M | 2,872.00M | 3,093.00M | 3,176.00M | 3,299.00M | 3,458.00M |
|
Shareholder's Equity
|
-563.00M | -64.00M | 70.00M | 191.00M | 3,484.00M | 3,750.00M | 3,141.00M | 3,039.00M | 2,872.00M | 3,093.00M | 3,176.00M | 3,299.00M | 3,458.00M |
|
Liabilities and Shareholders Equity
|
| 3,669.00M | | | 4,421.00M | 4,727.00M | 4,097.00M | 4,027.00M | 3,926.00M | 4,115.00M | 4,292.00M | 4,433.00M | 4,540.00M |
|
Retained Earnings
|
| -977.00M | | | -2734.00M | -2635.00M | -3220.00M | -3484.00M | -3728.00M | -3585.00M | -3573.00M | -3568.00M | -3491.00M |
|
Treasury Shares
|
| 56.97M | | | 29.67M | 29.12M | 22.63M | 28.26M | 23.18M | 21.16M | 17.15M | 23.92M | 18.12M |