|
Cash & Equivalents
|
1.45B | 1.79B | 2.19B | 2.31B | 2.59B | 3.03B | 2.73B | 2.26B | 2.44B | 2.95B | 2.29B | 2.21B | 2.33B | 3.16B | 4.08B | 4.00B | 4.20B | 4.68B | 3.75B | 3.73B | 3.81B | 3.69B | 3.07B | 2.97B | 2.73B | 2.84B | 2.74B | 2.36B | 2.21B | 5.98B | 6.11B | 5.61B | 5.58B | 4.25B | 2.31B | 1.83B | 2.14B | 1.77B | 2.00B | 2.15B | 2.31B | 1.79B | 1.53B | 1.70B | 12.65B | 2.18B | 1.07B | 1.01B | 1.05B | 0.93B | 1.23B | 1.53B | 1.77B | 1.89B | 1.29B | 1.09B | 0.81B | 0.75B | 0.62B | 0.63B | 0.49B | 0.85B | 0.64B | 0.74B | 0.88B | 1.01B | 0.83B | 0.70B |
|
Short-term Investments
|
| 0.20B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.05B | 0.05B | 0.03B | 0.01B | 0.05B | 0.06B | 0.03B | 0.10B | 0.08B | 0.38B | 0.98B | 0.82B | 0.98B | 1.02B | 0.90B | 0.26B | 0.06B | 0.04B | 0.01B | 0.01B | | 0.01B | | 0.20B | 0.39B | 0.39B | 0.32B | 0.29B | 0.27B | 0.25B | 0.16B | 0.13B | 0.12B | 0.09B | 0.06B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.45B | 1.99B | 2.22B | 2.33B | 2.61B | 3.04B | 2.74B | 2.26B | 2.45B | 2.96B | 2.30B | 2.25B | 2.38B | 3.21B | 4.11B | 4.01B | 4.25B | 4.75B | 3.78B | 3.83B | 3.89B | 4.07B | 4.05B | 3.79B | 3.71B | 3.86B | 3.64B | 2.62B | 2.27B | 6.03B | 6.12B | 5.62B | 5.58B | 4.26B | 2.31B | 2.03B | 2.53B | 2.16B | 2.33B | 2.44B | 2.58B | 2.04B | 1.69B | 1.83B | 12.77B | 2.26B | 1.13B | 1.05B | 1.07B | 0.95B | 1.25B | 1.54B | 1.78B | 1.89B | 1.29B | 1.09B | 0.81B | 0.75B | 0.62B | 0.63B | 0.49B | 0.85B | 0.64B | 0.74B | 0.88B | 1.01B | 0.83B | 0.70B |
|
Receivables - Net
|
| 0.84B | 0.62B | 0.69B | 0.90B | 0.87B | 0.57B | 0.68B | 0.98B | 1.03B | 0.68B | 0.69B | 1.01B | 0.96B | 0.63B | 0.73B | 1.08B | 1.05B | 0.74B | 0.57B | 0.89B | 1.01B | 0.69B | 0.72B | 0.98B | 0.70B | 0.60B | 0.74B | 0.49B | 0.56B | 0.31B | 0.46B | 0.56B | 0.66B | 0.47B | 0.51B | 0.67B | 0.81B | 0.50B | 0.54B | 0.72B | 0.71B | 0.44B | 0.59B | 0.17B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.10B | 0.15B | 0.17B | 0.17B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.17B | 0.20B | 0.17B | 0.31B | 0.31B |
|
Receivables
|
| 0.84B | 0.62B | 0.69B | 0.90B | 0.87B | 0.57B | 0.68B | 0.98B | 1.03B | 0.68B | 0.69B | 1.01B | 0.96B | 0.63B | 0.73B | 1.08B | 1.05B | 0.74B | 0.57B | 0.89B | 1.01B | 0.69B | 0.72B | 0.98B | 0.70B | 0.60B | 0.74B | 0.49B | 0.56B | 0.31B | 0.46B | 0.56B | 0.66B | 0.47B | 0.51B | 0.67B | 0.81B | 0.50B | 0.54B | 0.72B | 0.71B | 0.44B | 0.59B | 0.17B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.10B | 0.15B | 0.17B | 0.17B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.17B | 0.20B | 0.17B | 0.31B | 0.31B |
|
Inventory
|
| 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B | 0.20B | 0.20B | 0.22B | 0.23B | 0.22B | 0.22B | 0.20B | 0.19B | 0.20B | 0.19B | 0.17B | 0.17B | 0.17B | 0.17B | 0.14B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.21B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.28B | 0.28B | 0.27B | 0.22B | 0.25B | 0.25B | 0.28B | 0.23B | 0.26B | 0.26B | 0.24B | 0.24B | 0.25B | 0.26B | 0.24B | 0.27B | 0.32B | 0.33B | 0.26B | 0.24B | 0.30B | 0.28B | 0.25B | 0.26B | 0.29B | 0.27B | 0.25B | 0.19B | 0.42B | 0.37B | 0.39B | 0.38B | 0.42B | 0.40B | 0.40B | 0.37B | 0.52B | 0.50B | 0.45B | 0.42B | 0.29B | 0.43B | 0.29B | 0.41B | 0.43B | 0.36B | 0.38B | 0.39B | 0.24B | 0.20B | 0.24B | 0.20B | 0.19B | 0.18B | 0.34B | 0.37B | 0.28B | 0.30B | 0.28B | 1.05B | 0.33B | 0.30B | 0.30B | 0.26B | 0.24B | 0.25B | 0.25B |
|
Current Assets
|
| 3.30B | 3.31B | 3.49B | 3.94B | 4.35B | 3.75B | 3.44B | 3.89B | 4.49B | 3.48B | 3.43B | 3.89B | 4.63B | 5.22B | 5.21B | 5.82B | 6.42B | 5.18B | 4.97B | 5.32B | 5.65B | 5.29B | 5.04B | 5.25B | 5.42B | 5.02B | 4.66B | 7.17B | 6.96B | 6.80B | 6.47B | 6.51B | 5.32B | 3.17B | 3.69B | 3.57B | 3.49B | 3.33B | 3.42B | 3.72B | 3.19B | 2.56B | 9.76B | 13.57B | 3.08B | 1.95B | 1.79B | 1.85B | 1.54B | 1.79B | 1.95B | 2.16B | 2.26B | 1.63B | 1.62B | 1.38B | 1.23B | 1.09B | 1.08B | 1.72B | 1.36B | 1.11B | 1.22B | 1.32B | 1.44B | 1.43B | 1.29B |
|
Buildings
|
| | | | | 0.44B | 0.44B | 0.46B | 0.46B | 0.47B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | | | 0.53B | | | | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.07B | 0.07B | 0.09B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.07B | 0.06B | 0.06B | 0.07B | 0.03B | 0.03B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.97B | 0.98B | 0.99B | 0.99B | 0.95B | 0.94B | 1.01B | 1.02B | 1.05B | 1.04B | 1.04B | 1.05B | 1.10B | 1.11B | 1.11B | 1.13B | 1.12B | 1.10B | 1.09B | 1.11B | 1.12B | 1.14B | 1.18B | 1.19B | 0.95B | 1.20B | 1.26B | 0.99B | 0.96B | 0.90B | 0.93B | 0.89B | 0.94B | 0.90B | 0.87B | 0.84B | 0.78B | 0.76B | 0.78B | 0.79B | 0.66B | 0.78B | 0.68B | 0.36B | 0.24B | 0.09B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.11B | 0.10B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Long-Term Investments
|
| 0.10B | 0.08B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.03B | 0.01B | | | | | | | | | | | | | | | 0.01B | | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 4.56B | 4.59B | 4.60B | 4.61B | 4.61B | 4.86B | 5.49B | 5.48B | 5.49B | 5.74B | 5.73B | 5.72B | 5.83B | 5.84B | 5.84B | 5.84B | 5.84B | 5.84B | 5.86B | 5.86B | 3.15B | 5.87B | 5.86B | 5.85B | 3.15B | 5.85B | 5.85B | 3.15B | 3.15B | 3.15B | 7.23B | 7.23B | 8.63B | 8.64B | 8.30B | 8.32B | 2.67B | 8.32B | 8.33B | 8.34B | 2.68B | 8.45B | 2.67B | 2.68B | 2.58B | 2.59B | 2.60B | 2.61B | 2.87B | 2.86B | 2.90B | 2.88B | 2.87B | 2.86B | 10.13B | 10.12B | 10.22B | 10.24B | 10.20B | 10.23B | 10.21B | 10.21B | 10.23B | 10.17B | 10.24B | 10.82B | 10.83B |
|
Intangibles
|
| 1.64B | 1.49B | 1.38B | 1.28B | 3.73B | 3.83B | 4.47B | 4.47B | 4.45B | 4.62B | 4.60B | 4.60B | 4.65B | 4.64B | 4.60B | 4.59B | 2.98B | 4.59B | 4.59B | 4.58B | 0.77B | 1.50B | 0.69B | 0.67B | 0.53B | 0.60B | 0.57B | 0.46B | 0.44B | 0.42B | 1.96B | 1.87B | 3.00B | 2.89B | 2.85B | 2.75B | 2.64B | 2.53B | 2.43B | 2.33B | 1.20B | 2.14B | 1.15B | 1.12B | 1.07B | 1.04B | 1.02B | 1.00B | 1.12B | 1.10B | 1.06B | 1.05B | 1.02B | 0.99B | 3.33B | 3.21B | 3.10B | 2.98B | 2.86B | 2.75B | 2.64B | 2.54B | 2.44B | 2.34B | 2.27B | 2.50B | 2.38B |
|
Goodwill & Intangibles
|
| 6.20B | 6.08B | 5.98B | 5.89B | 8.34B | 8.69B | 9.96B | 9.95B | 9.94B | 10.36B | 10.33B | 10.32B | 10.48B | 10.49B | 10.44B | 10.44B | 8.82B | 10.43B | 10.45B | 10.44B | 3.92B | 7.38B | 6.55B | 6.52B | 3.67B | 6.45B | 6.42B | 3.61B | 3.59B | 3.57B | 9.19B | 9.09B | 11.63B | 11.53B | 11.15B | 11.07B | 5.32B | 10.85B | 10.76B | 10.67B | 3.88B | 10.59B | 3.82B | 3.79B | 3.65B | 3.63B | 3.62B | 3.60B | 3.98B | 3.96B | 3.96B | 3.93B | 3.90B | 3.85B | 13.46B | 13.34B | 13.31B | 13.22B | 13.06B | 12.98B | 12.85B | 12.74B | 12.68B | 12.51B | 12.50B | 13.32B | 13.21B |
|
Long-Term Deferred Tax
|
| 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | 0.35B | | | | 0.35B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.25B | 1.27B |
|
Other Non-Current Assets
|
| 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.15B | 0.15B | 0.15B | 0.14B | 0.12B | 0.14B | 0.15B | 0.11B | 0.12B | 0.11B | 0.11B | 0.14B | 0.12B | 0.11B | 0.09B | 0.11B | 3.11B | 0.10B | 0.10B | 3.95B | 0.10B | 0.10B | 0.11B | 0.10B | 0.28B | 0.11B | 0.75B | 0.17B | 0.53B | 1.31B | 1.28B | 1.27B | 7.05B | 1.25B | 7.05B | 0.71B | 0.68B | 0.68B | 0.74B | 0.75B | 0.69B | 0.68B | 0.66B | 0.64B | 0.65B | 0.64B | 0.64B | 0.64B | 1.32B | 1.37B | 2.16B | 1.48B | 1.51B | 1.51B | 1.51B | 1.48B | 0.27B | 0.30B | 0.22B |
|
Non-Current Assets
|
| 7.34B | 7.22B | 7.12B | 7.00B | 6.88B | 7.11B | 8.38B | 8.27B | 8.23B | 8.54B | 8.40B | 8.30B | 8.39B | 8.34B | 8.26B | 8.15B | 8.09B | 7.97B | 7.94B | 7.94B | 7.89B | 7.88B | 7.84B | 7.85B | 7.81B | 7.76B | 7.80B | 4.76B | 4.81B | 4.73B | 10.39B | 10.25B | 12.85B | 12.70B | 12.31B | 12.41B | 12.27B | 12.92B | 12.82B | 12.73B | 12.75B | 12.81B | 6.47B | 4.98B | 4.66B | 4.46B | 4.52B | 4.51B | 4.82B | 4.78B | 4.78B | 4.72B | 4.68B | 4.62B | 14.26B | 14.13B | 14.71B | 14.70B | 15.34B | 14.56B | 14.44B | 14.32B | 14.25B | 14.04B | 14.05B | 14.93B | 14.76B |
|
Assets
|
| 10.64B | 10.53B | 10.61B | 10.95B | 11.23B | 10.87B | 11.82B | 12.16B | 12.72B | 12.02B | 11.84B | 12.18B | 13.02B | 13.56B | 13.46B | 13.96B | 14.51B | 13.15B | 12.91B | 13.26B | 13.54B | 13.16B | 12.88B | 13.10B | 13.23B | 12.78B | 12.46B | 11.94B | 11.77B | 11.53B | 16.86B | 16.76B | 18.17B | 15.87B | 16.00B | 15.98B | 15.76B | 16.25B | 16.23B | 16.46B | 15.94B | 15.37B | 16.23B | 18.55B | 7.74B | 6.41B | 6.31B | 6.36B | 6.36B | 6.57B | 6.73B | 6.87B | 6.94B | 6.25B | 15.88B | 15.50B | 15.95B | 15.79B | 16.41B | 16.28B | 15.79B | 15.43B | 15.47B | 15.36B | 15.49B | 16.36B | 16.05B |
|
Accounts Payables
|
| 0.19B | 0.23B | 0.22B | 0.20B | 0.21B | 0.21B | 0.26B | 0.26B | 0.26B | 0.26B | 0.30B | 0.27B | 0.32B | 0.33B | 0.28B | 0.32B | 0.33B | 0.27B | 0.25B | 0.31B | 0.28B | 0.23B | 0.22B | 0.21B | 0.17B | 0.18B | 0.33B | 0.24B | 0.17B | 0.12B | 0.14B | 0.14B | 0.18B | 0.12B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.20B | 0.17B | 0.14B | 0.12B | 0.16B | 0.09B | 0.06B | 0.07B | 0.07B | 0.05B | 0.08B | 0.08B | 0.08B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B |
|
Payables
|
| 0.19B | 0.23B | 0.22B | 0.20B | 0.21B | 0.21B | 0.26B | 0.26B | 0.26B | 0.26B | 0.30B | 0.27B | 0.32B | 0.33B | 0.28B | 0.32B | 0.33B | 0.27B | 0.25B | 0.31B | 0.28B | 0.23B | 0.22B | 0.21B | 0.17B | 0.18B | 0.33B | 0.24B | 0.17B | 0.12B | 0.14B | 0.14B | 0.18B | 0.12B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.20B | 0.17B | 0.14B | 0.12B | 0.16B | 0.09B | 0.06B | 0.07B | 0.07B | 0.05B | 0.08B | 0.08B | 0.08B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B |
|
Accumulated Expenses
|
| 0.37B | 0.29B | 0.31B | 0.36B | 0.35B | 0.28B | 0.30B | 0.39B | 0.44B | 0.33B | 0.31B | 0.39B | 0.42B | 0.29B | 0.31B | 0.45B | 0.42B | 0.32B | 0.31B | 0.34B | 0.36B | 0.33B | 0.31B | 0.38B | 0.23B | 0.28B | 0.29B | 0.20B | 0.22B | 0.17B | 0.22B | 0.24B | 0.27B | 0.21B | 0.19B | 0.21B | 0.26B | 0.17B | 0.17B | 0.23B | 0.25B | 0.20B | 0.22B | 0.13B | 0.12B | 0.07B | 0.07B | 0.09B | 0.11B | 0.07B | 0.07B | 0.08B | 0.08B | 0.05B | 0.11B | 0.11B | 0.10B | 0.06B | 0.06B | 0.06B | 0.08B | 0.06B | 0.07B | 0.09B | 0.10B | 0.09B | 0.10B |
|
Other Accumulated Expenses
|
| 0.26B | 0.27B | 0.30B | 0.33B | 0.34B | 0.29B | 0.31B | 0.31B | 0.27B | 0.26B | 0.25B | 0.28B | 0.32B | 0.31B | 0.34B | 0.43B | 0.32B | 0.32B | 0.34B | 0.42B | 0.34B | 0.28B | 0.29B | 0.33B | 0.29B | 0.35B | 0.35B | 0.27B | 0.42B | 0.33B | 0.37B | 0.35B | 0.51B | 0.44B | 0.40B | 0.37B | 0.37B | 0.40B | 0.38B | 0.40B | 0.52B | 0.53B | 0.51B | 2.60B | 0.59B | 0.60B | 0.50B | 0.49B | 0.43B | 0.44B | 0.41B | 0.41B | 0.64B | 0.69B | 0.85B | 0.80B | 0.73B | 0.73B | 0.54B | 0.58B | 0.60B | 0.54B | 0.51B | 0.40B | 0.52B | 0.61B | 0.33B |
|
Short term Debt
|
| | | | | | 1.04B | 0.58B | 0.59B | 0.60B | | | | | 0.95B | 0.97B | 0.98B | 1.00B | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | | | | 0.60B | 0.60B | 0.78B | 1.31B | | 0.13B | | | | 0.60B | 0.60B | 0.49B | 0.49B | 1.25B | 0.75B | 0.76B | 0.76B | 0.05B | 0.06B | 0.31B | 0.44B | 1.07B | 1.09B | 1.00B | 0.61B | 0.17B | 0.23B | 0.23B | 0.23B | 0.17B | 0.17B | 0.17B | 1.33B | 1.39B | 1.40B | 0.29B | 0.29B | 0.28B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | | | | | | | |
|
Current Taxes
|
| 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.02B | 0.02B | 0.07B | 0.07B | | | | | | | | | | | | | 0.05B | | | | 0.94B | 0.02B | 0.10B | 0.01B | 0.03B | 0.02B | 0.04B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 2.64B | 2.58B | 2.52B | 2.68B | 2.83B | 2.65B | 2.73B | 2.98B | 3.32B | 3.18B | 2.96B | 3.16B | 3.44B | 3.24B | 3.12B | 3.30B | 3.50B | 3.29B | 3.00B | 3.09B | 3.32B | 3.14B | 2.87B | 2.96B | 2.43B | 2.90B | 2.77B | 2.18B | 2.28B | 2.08B | 2.08B | 2.08B | 2.35B | 2.33B | 2.04B | 2.15B | 3.10B | 2.14B | 2.11B | 2.21B | 1.03B | 2.90B | 0.99B | 1.02B | 1.05B | 1.03B | 1.03B | 1.09B | 1.21B | 1.18B | 1.16B | 1.21B | 1.26B | 1.18B | 1.60B | 1.64B | 1.71B | 1.63B | 1.60B | 1.67B | 1.81B | 1.75B | 1.75B | 1.78B | 1.85B | 1.78B | 1.77B |
|
Total Current Liabilities
|
| 3.51B | 3.39B | 3.37B | 3.60B | 3.77B | 4.53B | 4.23B | 4.58B | 4.89B | 4.05B | 3.90B | 4.17B | 4.50B | 5.11B | 5.01B | 5.48B | 5.57B | 4.21B | 3.91B | 4.15B | 4.31B | 3.98B | 4.04B | 4.23B | 4.45B | 4.06B | 3.73B | 3.83B | 4.03B | 3.32B | 3.51B | 3.60B | 4.62B | 3.12B | 3.29B | 3.10B | 3.17B | 2.88B | 3.41B | 3.64B | 3.77B | 3.61B | 5.06B | 4.71B | 2.62B | 2.55B | 1.75B | 1.82B | 2.14B | 2.22B | 2.81B | 2.88B | 3.06B | 2.62B | 2.83B | 2.88B | 2.85B | 2.75B | 2.46B | 2.56B | 2.73B | 3.75B | 3.82B | 3.76B | 2.85B | 2.86B | 2.55B |
|
Non-Current Debt
|
| | | | | | | | | 1.99B | 2.00B | 2.01B | 2.02B | 2.04B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.10B | 2.10B | 1.75B | 1.75B | 1.75B | 1.74B | 1.74B | 1.74B | 2.21B | 2.60B | 6.58B | 6.36B | 6.88B | 6.20B | 6.08B | 5.59B | 5.03B | 5.03B | 4.44B | 4.45B | 3.96B | 3.96B | 3.22B | 3.72B | 3.46B | 2.84B | 3.56B | 3.54B | 3.29B | 3.42B | 2.78B | 2.76B | 2.74B | 2.71B | 9.88B | 9.83B | 9.53B | 9.33B | 9.33B | 9.08B | 8.43B | 7.19B | 7.14B | 7.08B | 7.97B | 8.57B | 8.42B |
|
Convertible Debt
|
| 1.77B | 1.79B | 1.82B | 1.84B | 1.87B | 0.85B | 1.96B | 1.97B | 1.99B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.42B | 0.39B | 0.39B | 0.37B | 0.37B | 0.35B | 0.38B | 0.43B | 0.50B | 0.51B | 0.49B | 0.51B | 0.60B | 0.51B | 0.50B | 0.51B | 0.58B | 0.52B | 0.50B | 0.50B | 0.58B | 0.57B | 0.54B | 0.53B | 0.44B | 0.52B | 0.51B | 0.37B | 0.36B | 0.33B | 0.40B | 0.40B | 0.43B | 0.47B | 0.47B | 0.58B | 0.73B | 0.63B | 0.63B | 0.70B | 0.03B | 0.69B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B |
|
Minority Interest
|
| | | | | | | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | | | 0.93B | | | | | | | 0.30B | | | | | | 1.30B | | 1.93B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.18B | 0.19B | 0.18B | 0.18B | 0.20B | 0.19B | 0.24B | 0.22B | 0.30B | 0.35B | 0.33B | 0.35B | 0.27B | 0.29B | 0.31B | 0.32B | 0.41B | 0.44B | 0.47B | 0.44B | 0.59B | 0.46B | 0.44B | 0.47B | 0.31B | 0.34B | 0.38B | 0.40B | 1.24B | 1.27B | 2.23B | 2.16B | 2.85B | 2.33B | 2.24B | 0.62B | 0.92B | 0.60B | 0.65B | 0.63B | 0.58B | 0.55B | 0.54B | 0.17B | 0.15B | 0.17B | 0.18B | 0.20B | 0.14B | 0.15B | 0.14B | 0.14B | 0.07B | 0.06B | 0.39B | 0.39B | 0.40B | 0.39B | 0.26B | 0.27B | 0.26B | 0.25B | 0.25B | 0.22B | 0.22B | 0.23B | 0.23B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.17B | 0.12B | 0.07B | 0.09B | 0.11B | 0.10B | 0.07B | 0.08B | 0.11B | 0.10B | 0.07B | 0.09B | 0.07B | 0.06B | 0.03B | 0.05B | 0.05B | 0.04B | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.52B | 0.57B | 0.59B | 0.49B | 0.43B | 0.36B | 0.36B | 0.36B | 0.36B | 0.39B | 0.39B | 0.32B | 0.39B | 0.39B | 0.37B | 0.34B | 0.32B | 0.33B | 0.22B | 0.24B | 0.25B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.16B | 0.15B | 0.19B | 0.20B | 0.25B | 0.26B | 0.28B | 1.05B | 1.13B | 1.11B | 1.07B | 1.05B | 1.08B | 1.08B | 1.07B | 1.09B | 1.31B | 1.19B | 1.12B | 1.10B | 1.12B | 1.10B | 1.03B | 1.01B | 1.00B | 1.00B | 0.91B | 0.93B | 0.82B | 0.84B | 1.21B | 1.21B | 1.49B | 1.50B | 1.40B | 1.39B | 1.42B | 1.51B | 1.55B |
|
Total Non-Current Liabilities
|
| 5.97B | 5.84B | 5.82B | 6.04B | 6.26B | 5.97B | 6.87B | 7.26B | 7.75B | 6.99B | 6.81B | 7.13B | 7.46B | 8.09B | 7.99B | 8.46B | 8.71B | 7.33B | 7.04B | 7.26B | 7.49B | 7.19B | 6.86B | 7.06B | 7.16B | 6.75B | 6.44B | 6.40B | 7.93B | 7.61B | 12.81B | 12.61B | 14.44B | 12.22B | 12.18B | 9.97B | 9.61B | 9.22B | 9.22B | 9.49B | 9.12B | 9.04B | 9.05B | 8.78B | 6.42B | 5.72B | 5.67B | 5.75B | 5.74B | 5.96B | 5.93B | 5.96B | 6.04B | 5.55B | 13.27B | 13.27B | 12.93B | 12.61B | 12.78B | 12.65B | 12.16B | 11.95B | 11.98B | 11.83B | 11.81B | 12.49B | 12.05B |
|
Total Liabilities
|
| 6.49B | 6.42B | 6.41B | 6.53B | 6.68B | 6.33B | 7.23B | 7.62B | 8.11B | 7.38B | 7.20B | 7.45B | 7.85B | 8.47B | 8.36B | 8.81B | 9.03B | 7.65B | 7.26B | 7.50B | 7.74B | 7.33B | 6.99B | 7.19B | 7.30B | 6.89B | 6.57B | 6.54B | 8.09B | 7.76B | 13.00B | 12.81B | 14.69B | 12.48B | 12.46B | 11.02B | 10.74B | 10.33B | 10.28B | 10.55B | 10.20B | 10.12B | 10.12B | 9.87B | 7.72B | 6.91B | 6.79B | 6.85B | 6.86B | 7.06B | 6.96B | 6.97B | 7.04B | 6.55B | 14.18B | 14.19B | 13.75B | 13.45B | 14.00B | 13.86B | 13.65B | 13.46B | 13.37B | 13.21B | 13.23B | 13.99B | 13.59B |
|
Total Debt
|
| | | | | | 1.04B | 0.58B | 0.59B | 2.58B | 2.00B | 2.01B | 2.02B | 2.04B | 3.05B | 3.06B | 3.08B | 3.09B | 2.09B | 2.09B | 2.09B | 2.10B | 2.10B | 2.10B | 2.10B | 2.10B | 2.09B | 1.74B | 1.74B | 2.21B | 3.20B | 7.18B | 7.14B | 8.19B | 6.20B | 6.21B | 5.59B | 5.03B | 5.03B | 5.04B | 5.04B | 4.45B | 4.46B | 4.46B | 4.47B | 4.22B | 3.60B | 3.60B | 3.60B | 3.60B | 3.86B | 3.85B | 3.84B | 3.74B | 3.33B | 10.06B | 10.06B | 9.76B | 9.56B | 9.51B | 9.26B | 8.60B | 8.52B | 8.53B | 8.48B | 8.26B | 8.86B | 8.70B |
|
Common Equity
|
| 4.15B | 4.11B | 4.20B | 4.42B | 4.55B | 4.54B | 4.59B | 4.54B | 4.63B | 4.64B | 4.64B | 4.74B | 5.24B | 5.08B | 5.10B | 5.16B | 5.48B | 5.50B | 5.66B | 5.76B | 5.80B | 5.84B | 5.90B | 5.91B | 5.93B | 5.90B | 5.89B | 5.39B | 0.02B | 3.77B | 3.86B | 3.95B | 0.01B | 3.39B | 3.54B | 4.96B | 5.02B | 5.92B | 5.95B | 5.91B | 5.74B | 5.25B | 6.11B | 8.68B | 0.01B | -0.50B | -0.48B | -0.49B | -0.50B | -0.50B | -0.23B | -0.10B | -0.09B | -0.30B | 1.70B | 1.31B | 2.15B | 2.34B | 2.41B | 2.42B | 2.14B | 1.97B | 2.10B | 2.15B | 2.27B | 2.37B | 2.46B |
|
Shareholder's Equity
|
| 4.15B | 4.11B | 4.20B | 4.42B | 4.55B | 4.54B | 4.59B | 4.54B | 4.63B | 4.64B | 4.64B | 4.74B | 5.24B | 5.08B | 5.10B | 5.16B | 5.48B | 5.50B | 5.66B | 5.76B | 5.80B | 5.84B | 5.90B | 5.91B | 5.93B | 5.90B | 5.89B | 5.39B | 0.02B | 3.77B | 3.86B | 3.95B | 0.01B | 3.39B | 3.54B | 4.96B | 5.02B | 5.92B | 5.95B | 5.91B | 5.74B | 5.25B | 6.11B | 8.68B | 0.01B | -0.50B | -0.48B | -0.49B | -0.50B | -0.50B | -0.23B | -0.10B | -0.09B | -0.30B | 1.70B | 1.31B | 2.15B | 2.34B | 2.41B | 2.42B | 2.14B | 1.97B | 2.10B | 2.15B | 2.27B | 2.37B | 2.46B |
|
Liabilities and Shareholders Equity
|
| 10.64B | 10.53B | 10.61B | 10.95B | 11.23B | 10.87B | 11.82B | 12.16B | 12.72B | 12.02B | 11.84B | 12.18B | 13.02B | 13.56B | 13.46B | 13.96B | 14.51B | 13.15B | 12.91B | 13.26B | 13.54B | 13.16B | 12.88B | 13.10B | 13.23B | 12.78B | 12.46B | 11.94B | 11.77B | 11.53B | 16.86B | 16.76B | 18.17B | 15.87B | 16.00B | 15.98B | 15.76B | 16.25B | 16.23B | 16.46B | 15.94B | 15.37B | 16.23B | 18.55B | 7.74B | 6.41B | 6.31B | 6.36B | 6.36B | 6.57B | 6.73B | 6.87B | 6.94B | 6.25B | 15.88B | 15.50B | 15.95B | 15.79B | 16.41B | 16.28B | 15.79B | 15.43B | 15.47B | 15.36B | 15.49B | 16.36B | 16.05B |
|
Retained Earnings
|
| -5.34B | -5.25B | -5.10B | -4.80B | -4.61B | -4.45B | -4.31B | -4.18B | -4.01B | -3.84B | -3.66B | -3.42B | -2.80B | -2.69B | -2.49B | -2.29B | -2.05B | -1.84B | -1.60B | -1.32B | -1.15B | -0.91B | -0.67B | -0.45B | -0.27B | -0.15B | 0.09B | 0.07B | -0.66B | -0.52B | -0.66B | -0.62B | -0.76B | -0.89B | -0.91B | 0.44B | 0.33B | 1.16B | 1.10B | 1.12B | 0.93B | 0.56B | 1.30B | 3.81B | -3.33B | -3.21B | -3.15B | -2.97B | -2.78B | -2.60B | -2.26B | -2.06B | -1.94B | -1.73B | -1.67B | -1.50B | -0.58B | -0.40B | -0.25B | -0.10B | -0.10B | 0.01B | 0.09B | 0.17B | 0.24B | 0.16B | 0.22B |
|
Treasury Shares
|
| 0.04B | | | | 0.03B | 0.01B | 0.03B | 0.05B | 0.06B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | | | 0.05B | | | | 0.02B | | | | 0.02B | | | | 0.08B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | | 0.01B | 0.01B | 0.00B | |