|
Cash & Equivalents
|
1.59B | 0.71B | 0.61B | 0.41B | 0.59B | 0.46B | 0.44B | 0.55B | 0.34B | 0.36B | 0.42B | 0.49B | 0.42B | 0.29B | 0.33B | 0.57B | 0.25B | 0.17B | 0.22B | 0.41B | 0.40B | 0.32B | 0.25B | 0.26B | 0.25B | 0.22B | 0.26B | 0.19B | 0.24B | 0.21B | 0.22B | 0.19B | 0.23B | 0.28B | 0.26B | 0.25B | 0.21B | 0.24B | 0.32B | 0.30B | 0.31B | 0.25B | 0.30B | 0.28B | 0.41B | 0.34B | 0.25B | 0.26B | 0.56B | 0.36B | 0.31B | 0.27B | 0.26B | 0.24B | 0.43B | 0.20B | 0.28B | 0.29B | 0.29B | 0.54B | 0.54B | 0.57B | 0.54B | 0.51B | 0.45B | 0.61B | 0.62B |
|
Short-term Investments
|
| | | 0.47B | | | | 0.54B | 0.74B | 0.79B | 0.79B | 0.64B | 0.98B | 1.08B | 1.12B | 0.70B | 1.13B | 1.07B | 1.04B | 0.76B | 0.81B | 0.92B | 0.99B | 1.04B | 1.02B | 1.01B | 1.04B | 1.08B | 1.13B | 1.12B | 1.01B | 1.08B | 1.24B | 1.32B | 1.25B | 1.17B | 1.30B | 1.45B | 1.45B | 1.44B | 1.45B | 1.37B | 1.38B | 1.30B | 1.34B | 1.25B | 1.36B | 1.22B | 1.31B | 1.50B | 1.42B | 0.93B | 1.48B | 1.43B | 1.19B | 1.01B | 1.41B | 1.30B | 1.16B | 0.94B | 1.07B | 1.09B | 0.93B | 0.73B | 1.01B | 0.91B | 0.85B |
|
Cash & Current Investments
|
1.59B | 0.71B | 0.61B | 0.88B | 0.59B | 0.46B | 0.44B | 1.09B | 1.08B | 1.15B | 1.21B | 1.14B | 1.40B | 1.37B | 1.45B | 1.27B | 1.39B | 1.24B | 1.26B | 1.17B | 1.21B | 1.23B | 1.24B | 1.31B | 1.28B | 1.23B | 1.30B | 1.28B | 1.37B | 1.33B | 1.23B | 1.27B | 1.47B | 1.60B | 1.51B | 1.41B | 1.51B | 1.68B | 1.77B | 1.75B | 1.76B | 1.62B | 1.68B | 1.58B | 1.74B | 1.59B | 1.61B | 1.47B | 1.88B | 1.86B | 1.74B | 1.20B | 1.74B | 1.67B | 1.61B | 1.21B | 1.69B | 1.59B | 1.46B | 1.48B | 1.60B | 1.66B | 1.47B | 1.24B | 1.46B | 1.52B | 1.47B |
|
Receivables - Net
|
0.17B | 0.19B | 0.19B | 0.28B | 0.18B | 0.16B | 0.17B | 0.28B | 0.20B | 0.20B | 0.20B | 0.36B | 0.24B | 0.25B | 0.24B | 0.37B | 0.28B | 0.26B | 0.26B | 0.38B | 0.23B | 0.25B | 0.22B | 0.37B | 0.22B | 0.24B | 0.22B | 0.41B | 0.25B | 0.27B | 0.25B | 0.48B | 0.28B | 0.33B | 0.28B | 0.47B | 0.29B | 0.33B | 0.31B | 0.50B | 0.32B | 0.32B | 0.29B | 0.50B | 0.32B | 0.33B | 0.30B | 0.54B | 0.35B | 0.37B | 0.32B | 0.60B | 0.33B | 0.34B | 0.31B | 0.64B | 0.36B | 0.41B | 0.35B | 0.66B | 0.39B | 0.46B | 0.39B | 0.73B | 0.40B | 0.47B | 0.44B |
|
Receivables - Other
|
| | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Receivables
|
0.17B | 0.19B | 0.19B | 0.28B | 0.18B | 0.16B | 0.17B | 0.30B | 0.20B | 0.20B | 0.20B | 0.37B | 0.24B | 0.25B | 0.24B | 0.39B | 0.28B | 0.26B | 0.26B | 0.40B | 0.23B | 0.25B | 0.22B | 0.38B | 0.22B | 0.24B | 0.22B | 0.43B | 0.25B | 0.27B | 0.25B | 0.50B | 0.28B | 0.33B | 0.28B | 0.49B | 0.29B | 0.33B | 0.31B | 0.52B | 0.32B | 0.32B | 0.29B | 0.52B | 0.32B | 0.33B | 0.30B | 0.56B | 0.35B | 0.37B | 0.32B | 0.61B | 0.33B | 0.34B | 0.31B | 0.66B | 0.36B | 0.41B | 0.35B | 0.67B | 0.39B | 0.46B | 0.39B | 0.75B | 0.40B | 0.47B | 0.44B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.03B | 0.08B | 0.08B | 0.08B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.07B | 0.09B | 0.09B | 0.08B | 0.05B | 0.05B | 0.05B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B |
|
Current Assets
|
1.21B | 1.25B | 1.18B | 1.20B | 1.26B | 1.18B | 1.16B | 1.42B | 1.32B | 1.40B | 1.46B | 1.77B | 1.69B | 1.67B | 1.74B | 1.92B | 1.71B | 1.56B | 1.58B | 1.60B | 1.49B | 1.54B | 1.52B | 1.71B | 1.58B | 1.55B | 1.59B | 1.74B | 1.67B | 1.64B | 1.53B | 1.89B | 1.82B | 2.02B | 1.89B | 1.96B | 1.84B | 2.06B | 2.13B | 2.32B | 2.15B | 2.02B | 2.05B | 2.13B | 2.12B | 1.98B | 1.96B | 2.28B | 2.27B | 2.28B | 2.11B | 2.34B | 2.13B | 2.07B | 1.97B | 2.33B | 2.10B | 2.05B | 1.86B | 2.26B | 2.07B | 2.19B | 1.95B | 2.19B | 1.96B | 2.10B | 2.03B |
|
Property, Plant & Equipment (Net)
|
-0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.01B | 0.04B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.01B | 0.04B | -0.00B | -0.00B | -0.01B | 0.04B | -0.00B | -0.01B | -0.01B | 0.05B | -0.00B | -0.01B | -0.02B | 0.06B | -0.01B | -0.01B | -0.02B | 0.08B | -0.00B | -0.01B | -0.01B | 0.08B | -0.01B | -0.01B | -0.02B | 0.09B | -0.01B | -0.01B | -0.02B | 0.09B | -0.00B | -0.01B | -0.01B | 0.08B | -0.00B | -0.01B | -0.02B | 0.08B | -0.00B | -0.01B | -0.01B | 0.08B | -0.01B | -0.01B | -0.02B | 0.08B | -0.01B | -0.01B | 0.08B |
|
Long-Term Investments
|
0.15B | 0.61B | 1.74B | 0.96B | 1.01B | 1.16B | 1.30B | 1.33B | 1.49B | 1.54B | 1.57B | 1.52B | 1.72B | 1.83B | 1.80B | 1.79B | 2.14B | 2.33B | 2.40B | 2.46B | 2.45B | 2.41B | 2.42B | 2.37B | 2.46B | 2.38B | 2.31B | 2.33B | 2.36B | 2.38B | 2.48B | 2.30B | 2.33B | 2.21B | 2.35B | 2.44B | 2.50B | 2.36B | 2.30B | 2.29B | 2.42B | 2.49B | 2.37B | 2.37B | 2.25B | 2.37B | 2.29B | 2.31B | 2.19B | 2.14B | 2.10B | 2.09B | 2.06B | 2.00B | 1.96B | 1.87B | 1.93B | 1.93B | 1.53B | 1.43B | 1.43B | 1.40B | -0.70B | 1.41B | 1.47B | 1.39B | 1.35B |
|
Goodwill
|
1.44B | 1.59B | 1.63B | 0.71B | 0.71B | 0.71B | 0.71B | 0.72B | 0.72B | 0.72B | 0.72B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | | | | 0.81B | | | | 0.81B | | | | 0.81B | | | | 0.95B | | | | 0.98B | | | | 1.00B | | | | 1.20B | | | | 1.24B | | | | 1.55B | | | 0.13B | 1.70B | | | 1.75B |
|
Intangibles
|
| | | 0.11B | 0.10B | 0.09B | 0.08B | 0.24B | 0.06B | 0.04B | 0.03B | 0.24B | 0.02B | 0.02B | 0.02B | 0.21B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.19B | | | 0.05B | 0.20B | | | |
|
Goodwill & Intangibles
|
0.11B | 0.14B | 0.12B | 0.11B | 0.81B | 0.81B | 0.79B | 0.95B | 0.77B | 0.76B | 0.75B | 0.97B | 0.75B | 0.75B | 0.75B | 0.94B | 0.75B | 0.75B | 0.74B | 0.76B | 0.74B | 0.74B | 0.74B | 0.74B | 0.78B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.99B | 1.00B | 0.99B | 0.99B | 1.02B | 1.02B | 1.02B | 1.04B | 1.04B | 1.04B | 1.04B | 1.26B | 1.26B | 1.31B | 1.30B | 1.30B | 1.30B | 1.29B | 1.29B | 1.76B | 1.75B | 1.74B | 1.72B | 1.90B | 0.20B | 1.88B | 1.95B | 0.18B |
|
Long-Term Deferred Tax
|
| | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.05B | 0.01B | 0.02B | 0.02B | 0.07B | 0.06B | 0.06B | 0.06B | 0.09B | 0.17B | 0.15B | 0.15B | 0.12B | 0.11B | 0.11B | 0.11B | 0.13B | 0.07B | 0.07B | 0.06B | 0.11B | 0.05B | 0.04B | 0.03B | 0.10B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.06B |
|
Other Non-Current Assets
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.05B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.24B |
|
Non-Current Assets
|
1.44B | 1.54B | 1.70B | 1.87B | 1.90B | 2.05B | 2.18B | 2.19B | 2.35B | 2.38B | 2.40B | 2.36B | 2.56B | 2.66B | 2.63B | 2.62B | 2.97B | 3.17B | 3.24B | 3.29B | 3.28B | 3.23B | 3.24B | 3.24B | 3.33B | 3.34B | 3.26B | 3.33B | 3.35B | 3.37B | 3.47B | 3.33B | 3.43B | 3.30B | 3.45B | 3.50B | 3.58B | 3.44B | 3.37B | 3.51B | 3.66B | 3.73B | 3.60B | 3.63B | 3.51B | 3.61B | 3.55B | 3.56B | 3.43B | 3.38B | 3.56B | 3.56B | 3.60B | 3.54B | 3.49B | 3.39B | 3.45B | 3.44B | 3.54B | 3.44B | 3.44B | 3.39B | 3.56B | 3.56B | 3.60B | 3.59B | 3.67B |
|
Assets
|
2.65B | 2.79B | 2.88B | 3.07B | 3.16B | 3.23B | 3.34B | 3.61B | 3.67B | 3.78B | 3.86B | 4.13B | 4.25B | 4.33B | 4.37B | 4.54B | 4.69B | 4.73B | 4.82B | 4.89B | 4.77B | 4.77B | 4.77B | 4.95B | 4.91B | 4.88B | 4.86B | 5.07B | 5.01B | 5.02B | 5.00B | 5.22B | 5.25B | 5.32B | 5.33B | 5.46B | 5.42B | 5.49B | 5.51B | 5.83B | 5.81B | 5.75B | 5.64B | 5.76B | 5.62B | 5.59B | 5.51B | 5.84B | 5.70B | 5.66B | 5.67B | 5.90B | 5.73B | 5.61B | 5.47B | 5.72B | 5.54B | 5.49B | 5.40B | 5.70B | 5.51B | 5.58B | 5.51B | 5.75B | 5.56B | 5.69B | 5.70B |
|
Accounts Payables
|
| | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.03B | | | | 0.05B | | | | 0.05B | | | |
|
Payables
|
| | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.03B | | | | 0.05B | | | | 0.05B | | | |
|
Accumulated Expenses
|
-0.01B | 0.02B | 0.02B | 0.09B | | | | 0.15B | | | | 0.18B | | | | 0.24B | | | | 0.27B | | | | 0.15B | | | | 0.19B | | | | 0.18B | | | | 0.18B | | | | 0.17B | | | | 0.19B | | | | 0.22B | | | | 0.24B | | | | 0.22B | | | | 0.24B | | | -0.03B | 0.24B | | | -0.05B |
|
Other Accumulated Expenses
|
0.12B | | 0.15B | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B |
|
Current Leases
|
| | | 0.10B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.05B | | | | 0.07B | | | | 0.11B | | | | 0.13B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.38B | | | | 0.42B | | | | 0.49B | | | | 0.59B | | | | 0.67B | | | | 0.78B | | | | 0.91B | | | | 1.07B | | | | 1.19B | | | | 1.34B | | | | 1.39B | | | | 1.48B | | | | 1.71B | | | | 1.88B | | | | 1.91B | | | 1.18B | 2.00B | | | 1.23B |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.40B | | 0.47B | 0.55B | | | | 0.66B | | | | 0.76B | | | | 0.86B | | | | 0.98B | | | | 0.93B | | | | 1.06B | | | | 1.17B | | | | 1.21B | | | | 1.33B | | | | 1.40B | | | | 1.54B | | | | 1.71B | | | | 1.84B | | | | 1.92B | | | | 1.94B | | | 1.71B |
|
Non-Current Deffered Revenue
|
0.28B | | 0.32B | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | 0.13B | | | | 0.19B | | | | 0.25B | | | | 0.31B | | | | 0.36B | | | | 0.37B | | | | 0.37B | | | | 0.45B | | | | 0.51B | | | | 0.49B | | | | 0.53B | | | 1.32B |
|
Pension
|
0.01B | | 0.01B | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.02B | | 0.02B | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.09B | | 0.12B | 0.13B | | | | 0.17B | | | | 0.22B | | | | 0.26B | | | | 0.21B | | | | 0.24B | | | | 0.28B | | | | 0.30B | | | | 0.34B | | | | 0.36B | | | | 0.39B | | | | 0.42B | | | | 0.45B | | | | 0.42B | | | | 0.44B | | | | 0.46B | | | 0.30B |
|
Total Non-Current Liabilities
|
0.47B | | 0.53B | 0.20B | | | | 0.22B | | | | 0.29B | | | | 0.34B | | | | 0.30B | | | | 0.38B | | | | 0.48B | | | | 0.56B | | | | 0.66B | | | | 0.72B | | | | 0.80B | | | | 0.83B | | | | 0.93B | | | | 0.96B | | | | 0.96B | | | | 1.02B | | | 2.32B |
|
Total Liabilities
|
0.57B | | 0.65B | 0.75B | | | | 0.89B | | | | 1.05B | | | | 1.20B | | | | 1.28B | | | | 1.31B | | | | 1.54B | | | | 1.73B | | | | 1.86B | | | | 2.06B | | | | 2.20B | | | | 2.37B | | | | 2.64B | | | | 2.80B | | | | 2.87B | | | | 2.97B | | | 2.62B |
|
Common Equity
|
2.08B | | 2.23B | 2.32B | | | | 2.72B | | | | 3.07B | | | | 3.35B | | | | 3.60B | | | | 3.64B | | | | 3.53B | | | | 3.49B | | | | 3.60B | | | | 3.77B | | | | 3.57B | | | | 3.47B | | | | 3.26B | | | | 2.93B | | | | 2.82B | | | | 2.79B | | | 3.08B |
|
Shareholder's Equity
|
| | | 2.32B | | | | 2.72B | | | | 3.07B | | | | 3.35B | | | | 3.60B | | | | 3.64B | | | | 3.53B | | | | 3.49B | | | | 3.60B | | | | 3.77B | | | | 3.57B | | | | 3.47B | | | | 3.26B | | | | 2.93B | | | | 2.82B | | | -13.95B | 2.79B | | | 15.14B |
|
Liabilities and Shareholders Equity
|
2.65B | 2.79B | 2.88B | 3.07B | 3.16B | 3.23B | 3.34B | 3.61B | 3.67B | 3.78B | 3.86B | 4.13B | 4.25B | 4.33B | 4.37B | 4.54B | 4.69B | 4.73B | 4.82B | 4.89B | 4.77B | 4.77B | 4.77B | 4.95B | 4.91B | 4.88B | 4.86B | 5.07B | 5.01B | 5.02B | 5.00B | 5.22B | 5.25B | 5.32B | 5.33B | 5.46B | 5.42B | 5.49B | 5.51B | 5.83B | 5.81B | 5.75B | 5.64B | 5.76B | 5.62B | 5.59B | 5.51B | 5.84B | 5.70B | 5.66B | 5.67B | 5.90B | 5.73B | 5.61B | 5.47B | 5.72B | 5.54B | 5.49B | 5.40B | 5.70B | 5.51B | 5.58B | 5.51B | 5.75B | 5.56B | 5.69B | 5.70B |
|
Treasury Shares
|
-0.05B | -0.10B | -0.15B | 0.00B | -0.05B | -0.10B | -0.15B | 0.00B | -0.07B | -0.15B | -0.23B | 0.01B | -0.07B | -0.15B | -0.31B | 0.01B | -0.13B | -0.27B | -0.40B | 0.01B | -0.19B | -0.38B | -0.57B | 0.01B | | -0.49B | -0.74B | 0.01B | -0.25B | -0.49B | -0.74B | 0.01B | -0.25B | -0.50B | -0.75B | 0.01B | -0.25B | -0.50B | -0.80B | 0.01B | -0.30B | -0.63B | -0.95B | 0.01B | -0.33B | -0.65B | -0.97B | 0.01B | -0.32B | -0.65B | -0.97B | 0.01B | -0.33B | -0.65B | -0.97B | 0.01B | -0.32B | -0.65B | -0.97B | 0.15B | -0.33B | -0.65B | -0.97B | 0.15B | -0.33B | -0.65B | -0.97B |
|
Retained Earnings
|
2.70B | | 2.87B | 0.01B | | | | 0.02B | | | | 3.97B | | | | 4.59B | | | | 5.25B | | | | 5.91B | | | | 6.59B | | | | 7.32B | | | | 8.20B | | | | 9.04B | | | | 9.87B | | | | 10.72B | | | | 11.53B | | | | 12.33B | | | | 13.17B | | | | 14.01B | | | 14.77B |
|
Preferred Shares
|
| | | 0.00B | | | | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |