|
Cash & Equivalents
|
0.79B | 2.02B | 1.40B | 4.79B | 5.08B | 6.17B | 6.25B | 6.19B | 5.96B | 6.19B | 6.34B | 5.46B | 5.83B | 4.89B | 4.83B | 4.72B | 4.52B | 4.61B | 4.33B | 4.42B | 4.16B | 4.33B |
|
Short-term Investments
|
| | | | | | 0.03B | 0.04B | 0.05B | 0.03B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.79B | 2.02B | 1.40B | 4.79B | 5.08B | 6.17B | 6.28B | 6.23B | 6.01B | 6.22B | 6.34B | 5.46B | 5.83B | 4.89B | 4.83B | 4.72B | 4.52B | 4.61B | 4.33B | 4.42B | 4.16B | 4.33B |
|
Receivables - Net
|
| | 3.35B | | 5.42B | 6.10B | 6.64B | 5.21B | 4.15B | 4.05B | 3.22B | 3.15B | 3.31B | 3.70B | 3.50B | 4.30B | 5.04B | 5.55B | 8.24B | 9.17B | 9.69B | 14.39B |
|
Receivables
|
| | 3.35B | | 5.42B | 6.10B | 6.64B | 5.21B | 4.15B | 4.05B | 3.22B | 3.15B | 3.31B | 3.70B | 3.50B | 4.30B | 5.04B | 5.55B | 8.24B | 9.17B | 9.69B | 14.39B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.01B | | 0.07B | 0.07B | 0.10B | 0.11B | 0.12B | 0.16B |
|
Prepaid Assets
|
| | 0.05B | | 1.54B | 1.67B | 0.09B | 0.07B | 0.12B | 0.08B | 0.09B | 0.09B | 0.12B | 0.13B | 0.20B | 0.35B | 0.35B | 0.25B | 0.51B | 0.24B | 0.34B | 0.33B |
|
Current Assets
|
| | 10.87B | | 17.90B | 18.85B | 19.28B | 18.36B | 24.05B | 24.14B | 22.92B | 27.19B | 28.11B | 25.74B | 17.08B | 45.55B | 40.71B | 42.60B | 25.10B | 26.21B | 33.83B | 39.98B |
|
Property, Plant & Equipment (Net)
|
| | 0.05B | | 0.07B | 0.11B | 0.15B | 0.17B | 0.17B | 0.15B | 0.15B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Goodwill
|
| | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.29B | 0.38B | 0.39B |
|
Intangibles
|
| | 0.00B | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.11B | 0.19B | 0.17B |
|
Goodwill & Intangibles
|
| | 0.00B | | | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.40B | 0.57B | 0.56B |
|
Other Non-Current Assets
|
0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.03B | 0.16B | 0.04B | 0.04B | 0.03B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B | 0.19B | 0.16B | 0.16B | 0.53B | 0.52B | 0.50B | 0.41B |
|
Non-Current Assets
|
| | 0.12B | | 0.19B | 0.47B | 0.49B | 0.52B | 0.50B | 0.46B | 0.42B | 0.60B | 0.55B | 0.58B | 0.54B | 0.54B | 0.64B | 0.64B | 1.08B | 1.30B | 1.49B | 1.47B |
|
Assets
|
| | 10.99B | | 18.09B | 19.32B | 19.77B | 18.87B | 24.55B | 24.60B | 23.34B | 27.79B | 28.66B | 26.32B | 17.62B | 46.09B | 41.35B | 43.24B | 26.19B | 27.52B | 35.32B | 41.45B |
|
Accounts Payables
|
| | 0.10B | | 0.29B | 0.24B | 0.25B | 0.25B | 0.24B | 0.20B | 0.18B | 0.20B | 0.24B | 0.37B | 0.38B | 0.35B | 0.39B | 0.44B | 0.40B | 0.32B | 0.37B | 0.40B |
|
Payables
|
| | 0.10B | | 0.29B | 0.24B | 0.25B | 0.25B | 0.24B | 0.20B | 0.18B | 0.20B | 0.24B | 0.37B | 0.38B | 0.35B | 0.39B | 0.44B | 0.40B | 0.32B | 0.37B | 0.40B |
|
Other Accumulated Expenses
|
| | 0.09B | | 1.54B | 1.62B | 0.13B | 0.08B | 0.08B | 0.07B | 0.10B | 0.11B | 0.12B | 0.13B | 0.22B | 0.28B | 0.22B | 0.29B | 0.27B | 0.37B | 0.52B | 0.76B |
|
Current Leases
|
| | | | | | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.00B | | 7.77B | 6.81B | 0.00B | 7.15B | 5.79B | 5.40B | 0.00B | 4.99B | 5.11B | 4.33B | 5.10B | 6.07B | 5.79B | 6.26B | 7.45B | 7.12B | 10.51B | 12.32B |
|
Total Current Liabilities
|
| | 8.82B | | 12.24B | 11.80B | 12.35B | 11.58B | 17.40B | 17.51B | 16.25B | 20.62B | 21.36B | 19.65B | 10.84B | 39.11B | 34.14B | 35.96B | 18.10B | 19.43B | 27.12B | 32.76B |
|
Convertible Debt
|
| | | | 5.19B | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
1.47B | 2.18B | 2.18B | | 2.18B | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.13B | 0.18B | 0.15B | 0.16B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.05B | | 0.46B | 0.13B | 0.13B | | | | 0.13B | 0.12B | 0.12B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.11B | 0.13B | 0.13B | 0.12B |
|
Total Non-Current Liabilities
|
| | 8.82B | | 17.43B | 11.80B | 12.35B | | | | 16.25B | 20.62B | 21.36B | 19.65B | 10.84B | 39.11B | 34.14B | 35.96B | 18.10B | 19.43B | 27.12B | 32.76B |
|
Total Liabilities
|
| | 8.86B | | 17.89B | 11.93B | 12.48B | 11.74B | 17.53B | 17.65B | 16.38B | 20.74B | 21.47B | 19.74B | 10.93B | 39.20B | 34.22B | 36.04B | 18.21B | 19.56B | 27.25B | 32.88B |
|
Common Equity
|
-0.09B | -0.09B | -0.06B | -1.49B | -1.99B | 7.38B | 7.29B | 7.13B | 7.02B | 6.95B | 6.96B | 7.05B | 7.19B | 6.57B | 6.70B | 6.88B | 7.12B | 7.21B | 7.97B | 7.95B | 8.07B | 8.57B |
|
Shareholder's Equity
|
-0.09B | -0.09B | -0.06B | -1.49B | -1.99B | 7.38B | 7.29B | 7.13B | 7.02B | 6.95B | 6.96B | 7.05B | 7.19B | 6.57B | 6.70B | 6.88B | 7.12B | 7.21B | 7.97B | 7.95B | 8.07B | 8.57B |
|
Liabilities and Shareholders Equity
|
| | 10.99B | | 18.09B | 19.32B | 19.77B | 18.87B | 24.55B | 24.60B | 23.34B | 27.79B | 28.66B | 26.32B | 17.62B | 46.09B | 41.35B | 43.24B | 26.19B | 27.52B | 35.32B | 41.45B |
|
Retained Earnings
|
| | -0.19B | | -2.14B | -3.45B | -3.88B | -4.27B | -4.56B | -4.74B | -4.91B | -5.42B | -5.39B | -5.48B | -5.45B | -5.29B | -5.10B | -4.95B | -4.04B | -3.70B | -3.31B | -2.76B |
|
Treasury Shares
|
0.00B | 0.00B | 0.05B | | 0.07B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |