|
Cash & Equivalents
|
1.01B | 0.87B | 1.19B | 0.82B | 2.40B | 2.17B | 1.30B | 1.11B | 1.04B | 0.87B | 1.00B | 0.90B | 0.56B | 0.73B | 1.03B | 1.64B | 0.57B | 0.46B | 0.33B | 0.30B | 0.34B | 0.24B | 0.20B | 0.23B | 0.22B | 0.38B | 0.18B | 0.25B | 0.30B | 0.27B | 0.16B | 0.43B | 0.13B | 0.25B | 0.10B | 0.18B | 0.19B | 0.27B | 0.15B | 0.26B | 0.22B | 0.17B | 0.16B | 0.37B | 0.37B | 0.38B | 0.29B | 0.18B | 0.18B | 0.18B | 0.28B | 0.48B | 0.41B | 0.24B | 0.33B | 0.36B | 0.31B | 0.27B | 0.36B | 0.43B | 0.28B | 0.29B | 0.23B | 0.21B | 0.29B | 0.27B |
|
Short-term Investments
|
| | | | | | | | | | 5.70B | 5.46B | 5.32B | 4.80B | 4.19B | | | | 4.95B | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Cash & Current Investments
|
1.01B | 0.87B | 1.19B | 0.82B | 2.40B | 2.17B | 1.30B | 1.11B | 1.04B | 0.87B | 6.70B | 6.37B | 5.88B | 5.53B | 5.22B | 1.64B | 0.57B | 0.46B | 5.28B | 0.30B | 0.34B | 0.24B | 0.20B | 0.23B | 0.22B | 0.38B | 0.18B | 0.25B | 0.30B | 0.27B | 0.16B | 0.43B | 0.13B | 0.25B | 0.10B | 0.18B | 0.20B | 0.27B | 0.16B | 0.26B | 0.22B | 0.18B | 0.18B | 0.39B | 0.38B | 0.40B | 0.31B | 0.20B | 0.19B | 0.19B | 0.30B | 0.49B | 0.42B | 0.26B | 0.34B | 0.37B | 0.33B | 0.28B | 0.38B | 0.45B | 0.30B | 0.30B | 0.24B | 0.22B | 0.31B | 0.28B |
|
Receivables - Net
|
| | 0.09B | | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Receivables - Other
|
| | 0.33B | | 0.34B | 0.30B | 0.28B | 0.24B | 0.21B | 0.17B | 0.15B | 0.14B | 0.13B | 0.12B | 0.10B | 0.10B | 0.08B | 0.07B | 0.00B | 0.06B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Receivables
|
| | 0.42B | | 0.43B | 0.39B | 0.35B | 0.31B | 0.28B | 0.24B | 0.23B | 0.21B | 0.19B | 0.19B | 0.17B | 0.17B | 0.15B | 0.14B | 0.06B | 0.11B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Property, Plant & Equipment (Net)
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99B | 4.94B | 4.93B | 4.98B | 5.16B | 5.29B | 5.51B | 5.68B | 5.76B | 5.49B | 5.88B | 6.37B | 6.68B | 6.83B | 6.98B | 6.92B | 6.61B | 5.95B | 5.73B | 5.42B | 5.42B | 5.58B | 5.62B | 5.60B | 5.74B | 5.69B | 5.81B | 5.98B | 5.87B | 5.90B | 5.82B | 5.88B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.76B | 0.70B | 0.62B | 0.60B | 0.61B | 0.55B | 0.48B | 0.42B | 0.23B | 0.21B | 0.16B | 0.11B | 0.07B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | | | | | | | | | 0.08B | 0.12B | 0.12B | 0.10B | 0.11B | 0.13B | 0.08B | 0.08B | 0.09B | 0.06B | 0.07B | 0.05B | 0.04B | 0.06B |
|
Other Non-Current Assets
|
| | 0.14B | | 0.16B | 0.20B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.18B | 0.10B | 0.14B | 0.16B | 0.18B | 0.14B | 0.11B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.09B | 0.09B | 0.14B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.16B | 0.15B | 0.15B | 0.11B | 0.10B | 0.10B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.16B | 0.16B | 0.17B | 0.19B |
|
Assets
|
| | 9.40B | | 10.19B | 9.99B | 9.33B | 8.85B | 8.27B | 7.75B | 7.22B | 6.81B | 6.32B | 6.01B | 5.57B | 6.51B | 6.04B | 5.86B | 5.60B | 5.46B | 5.38B | 5.34B | 5.27B | 5.28B | 5.25B | 6.01B | 5.87B | 5.77B | 5.74B | 5.87B | 5.73B | 5.90B | 5.60B | 5.68B | 5.62B | 5.62B | 5.59B | 5.66B | 5.68B | 5.87B | 6.06B | 6.15B | 0.28B | 6.16B | 6.57B | 7.15B | 0.41B | 7.41B | 7.58B | 7.51B | 0.40B | 6.84B | 6.60B | 6.15B | 0.47B | 6.35B | 6.35B | 6.33B | 6.54B | 6.54B | 6.52B | 6.68B | 6.55B | 6.54B | 6.54B | 6.63B |
|
Accumulated Expenses
|
| | | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 4.56B | | | | 4.06B | | | 3.35B | 3.06B | 2.83B | 2.68B | 2.53B | 2.40B | 2.24B | 2.11B | 1.98B | 1.89B | 1.75B | 1.63B | 1.54B | 1.44B | 1.34B | 1.19B | 1.11B | 0.99B | 0.92B | 0.81B | 0.72B | 0.67B | 0.66B | 0.62B | 0.60B | 0.56B | 0.57B | 0.80B | 0.84B | 0.88B | 0.91B | 0.94B | 0.93B | 0.88B | 0.85B | 0.73B | 0.60B | 0.56B | 0.56B | 0.53B | 0.53B | 0.51B | 0.50B | 0.48B | 0.46B | 0.46B | 0.47B | 0.45B | 0.45B |
|
Current Deferred Revenue
|
| | 0.28B | | 0.25B | 0.23B | 0.22B | 0.20B | 0.19B | 0.17B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.22B | 0.24B | 0.27B | 0.28B | 0.29B | 0.31B | 0.32B | 0.33B | 0.34B | 0.35B | 0.37B | 0.39B | 0.40B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.39B | 0.38B | 0.37B | 0.34B | 0.32B | 0.29B | 0.27B | 0.26B | 0.26B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B |
|
Non-Current Debt
|
| | 0.38B | | 0.38B | 0.38B | 0.38B | 0.38B | 0.32B | 0.24B | 0.17B | 0.17B | 0.17B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.65B | 0.65B | 0.65B |
|
Convertible Debt
|
| | | | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.82B | 0.69B | 0.64B | 0.35B | 0.35B | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.01B | | | | 0.01B | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.25B | | 0.38B | 0.40B | 0.35B | 0.35B | 0.33B | 0.33B | 0.31B | 0.34B | 0.30B | 0.30B | 0.28B | 0.34B | 0.24B | 0.28B | 0.28B | 0.29B | 0.27B | 0.32B | 0.31B | 0.32B | 0.36B | 0.32B | 0.25B | 0.29B | 0.24B | 0.26B | 0.24B | 0.25B | 0.24B | 0.24B | 0.26B | 0.23B | 0.23B | 0.21B | 0.18B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.22B | 0.24B | 0.24B | 0.24B | 0.22B | 0.20B | 0.19B | 0.22B | 0.16B | 0.14B | 0.15B | 0.17B | 0.14B | 0.14B | 0.16B | 0.14B | 0.15B | 0.15B | 0.13B | 0.17B | 0.18B | 0.12B |
|
Total Non-Current Liabilities
|
| | 7.85B | | 7.83B | 7.60B | 7.32B | 6.89B | 6.42B | 6.03B | 5.71B | 5.35B | 5.15B | 5.04B | 5.09B | 5.40B | 5.12B | 4.88B | 4.58B | 4.33B | 4.18B | 4.04B | 3.92B | 3.78B | 3.65B | 3.54B | 3.39B | 3.14B | 2.99B | 3.03B | 2.95B | 3.00B | 2.37B | 2.31B | 2.21B | 2.15B | 2.05B | 1.96B | 1.92B | 1.89B | 1.86B | 1.83B | 1.77B | 1.77B | 1.97B | 2.40B | 2.41B | 2.43B | 2.44B | 2.43B | 2.27B | 2.02B | 1.86B | 1.47B | 1.42B | 1.41B | 1.37B | 1.33B | 1.31B | 1.30B | 1.26B | 1.23B | 1.24B | 1.22B | 1.20B | 1.34B |
|
Total Liabilities
|
| | 8.10B | | 8.21B | 8.00B | 7.66B | 7.24B | 6.76B | 6.36B | 6.02B | 5.68B | 5.45B | 5.34B | 5.38B | 5.73B | 5.36B | 5.15B | 4.86B | 4.62B | 4.45B | 4.35B | 4.23B | 4.10B | 4.01B | 3.86B | 3.63B | 3.43B | 3.23B | 3.29B | 3.19B | 3.26B | 2.61B | 2.55B | 2.46B | 2.38B | 2.28B | 2.17B | 2.10B | 2.05B | 2.02B | 1.99B | 1.92B | 1.91B | 2.19B | 2.64B | 2.66B | 2.67B | 2.66B | 2.63B | 2.46B | 2.23B | 2.03B | 1.61B | 1.57B | 1.57B | 1.51B | 1.48B | 1.47B | 1.43B | 1.41B | 1.38B | 1.37B | 1.40B | 1.39B | 1.45B |
|
Total Debt
|
| | 0.38B | | 0.38B | 0.38B | 0.38B | 0.38B | 0.32B | 0.24B | 0.17B | 0.17B | 0.17B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.65B | 0.65B | 0.65B |
|
Common Equity
|
| | 0.92B | | 1.97B | 1.98B | 1.14B | 1.61B | 1.51B | 1.39B | 1.20B | 1.13B | 0.87B | 0.67B | 1.14B | 0.78B | 1.66B | 1.66B | 1.66B | 0.84B | 0.93B | 0.98B | 1.66B | 1.19B | 1.24B | 2.15B | 2.24B | 2.35B | 2.52B | 2.58B | 1.78B | 2.65B | 3.00B | 3.13B | 3.15B | 3.23B | 3.31B | 3.49B | 3.58B | 3.82B | 4.04B | 4.16B | 4.31B | 4.24B | 4.38B | 4.51B | 4.70B | 4.73B | 4.91B | 4.88B | 4.86B | 4.61B | 4.57B | 4.54B | 4.64B | 4.78B | 4.84B | 4.85B | 5.07B | 5.10B | 5.12B | 5.29B | 5.17B | 5.14B | 5.15B | 5.17B |
|
Shareholder's Equity
|
| | 0.92B | | 1.97B | 1.98B | 1.14B | 1.61B | 1.51B | 1.39B | 1.20B | 1.13B | 0.87B | 0.67B | 1.14B | 0.78B | 1.66B | 1.66B | 1.66B | 0.84B | 0.93B | 0.98B | 1.66B | 1.19B | 1.24B | 2.15B | 2.24B | 2.35B | 2.52B | 2.58B | 1.78B | 2.65B | 3.00B | 3.13B | 3.15B | 3.23B | 3.31B | 3.49B | 3.58B | 3.82B | 4.04B | 4.16B | 4.31B | 4.24B | 4.38B | 4.51B | 4.70B | 4.73B | 4.91B | 4.88B | 4.86B | 4.61B | 4.57B | 4.54B | 4.64B | 4.78B | 4.84B | 4.85B | 5.07B | 5.10B | 5.12B | 5.29B | 5.17B | 5.14B | 5.15B | 5.17B |
|
Liabilities and Shareholders Equity
|
| | 9.40B | | 10.19B | 9.99B | 9.33B | 8.85B | 8.27B | 7.75B | 7.22B | 6.81B | 6.32B | 6.01B | 5.57B | 6.51B | 6.04B | 5.86B | 5.60B | 5.46B | 5.38B | 5.34B | 5.27B | 5.28B | 5.25B | 6.01B | 5.87B | 5.77B | 5.74B | 5.87B | 5.73B | 5.90B | 5.60B | 5.68B | 5.62B | 5.62B | 5.59B | 5.66B | 5.68B | 5.87B | 6.06B | 6.15B | 0.28B | 6.16B | 6.57B | 7.15B | 0.41B | 7.41B | 7.58B | 7.51B | 0.40B | 6.84B | 6.60B | 6.15B | 0.47B | 6.35B | 6.35B | 6.33B | 6.54B | 6.54B | 6.52B | 6.68B | 6.55B | 6.54B | 6.54B | 6.63B |
|
Treasury Shares
|
| | 0.01B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.00B | | | |
|
Retained Earnings
|
| | 0.92B | | 0.76B | 0.02B | 0.53B | 0.44B | 0.29B | 0.12B | 0.03B | -0.08B | -0.36B | -0.60B | -0.05B | -0.06B | -0.17B | -0.16B | -1.07B | -0.08B | -1.00B | -0.93B | -0.85B | -0.75B | -0.64B | 0.19B | 0.29B | 0.36B | 0.47B | 0.53B | 0.63B | 0.72B | 0.82B | 0.94B | 0.98B | 1.12B | 1.31B | 1.49B | 1.65B | 1.80B | 1.97B | 2.12B | 2.28B | 2.41B | 2.40B | 2.51B | 2.64B | 2.84B | 2.97B | 3.10B | 3.25B | 3.40B | 3.62B | 3.84B | 4.00B | 4.13B | 4.29B | 4.44B | 4.59B | 4.74B | 4.91B | 5.07B | 3.40B | 3.34B | 3.33B | 3.30B |