|
Cash & Equivalents
|
0.07B | 0.05B | 0.08B | 0.07B | 0.07B | 0.09B | 0.13B | 0.12B | 0.13B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | 0.83B | | 0.85B | 0.92B | 1.00B | 1.39B | 8.14B | 7.94B | 1.48B | 1.44B | 1.21B | 1.32B | 1.26B | 1.20B | 1.09B | 1.15B | 1.12B | 1.29B | 1.29B | 1.01B | 0.61B | 0.58B | 0.65B | 0.60B | 0.67B | 0.65B | 0.55B | 0.71B | 0.68B | 0.65B | 0.59B | 0.85B | 0.67B | 3.15B | 3.27B | 3.47B | 0.35B | 3.74B | 3.89B | 3.77B | 0.48B | 3.21B | 3.56B | 3.68B | 0.75B | 4.27B | 5.20B | 4.83B | 0.57B | 4.97B | 4.18B | 3.05B | 0.86B | 3.16B | 3.08B | 2.69B | 1.03B | 2.55B | 2.46B | 2.67B | 2.54B | 2.59B | 2.57B | 2.71B |
|
Cash & Current Investments
|
0.07B | 0.05B | 0.90B | 0.07B | 0.92B | 1.01B | 1.13B | 1.51B | 8.27B | 8.05B | 1.48B | 1.44B | 1.21B | 1.32B | 1.26B | 1.20B | 1.09B | 1.15B | 1.12B | 1.29B | 1.29B | 1.01B | 0.61B | 0.58B | 0.65B | 0.60B | 0.67B | 0.65B | 0.55B | 0.71B | 0.68B | 0.65B | 0.59B | 0.85B | 0.67B | 3.15B | 3.27B | 3.47B | 0.35B | 3.74B | 3.89B | 3.77B | 0.48B | 3.21B | 3.56B | 3.68B | 0.75B | 4.27B | 5.20B | 4.83B | 0.57B | 4.97B | 4.18B | 3.05B | 0.86B | 3.16B | 3.08B | 2.69B | 1.03B | 2.55B | 2.46B | 2.67B | 2.54B | 2.59B | 2.57B | 2.71B |
|
Receivables - Net
|
| | 0.79B | | 0.80B | 0.78B | 1.02B | 1.05B | 1.06B | 1.08B | 1.04B | 1.11B | 1.11B | 1.18B | 1.13B | 1.18B | 1.21B | 1.23B | 1.19B | 1.29B | 1.38B | 1.39B | 1.29B | 1.34B | 1.41B | 1.43B | 1.31B | 1.37B | 1.52B | 1.51B | 1.39B | 1.46B | 1.61B | 1.59B | 1.47B | 1.52B | 1.68B | 1.64B | 1.50B | 1.58B | 1.74B | 1.69B | 1.47B | 1.59B | 1.77B | 1.73B | 1.59B | 1.63B | 1.83B | 1.86B | 1.77B | 1.86B | 2.10B | 2.10B | 1.93B | 2.02B | 2.33B | 2.36B | 2.20B | 2.30B | 2.63B | 2.64B | 2.47B | 2.65B | 2.97B | 2.96B |
|
Receivables - Other
|
| | 2.32B | | | | 2.95B | | | | 2.91B | | | | 2.85B | | | | 2.84B | | | | 3.01B | | | | 2.73B | 2.67B | 2.73B | 2.81B | 2.77B | 2.77B | 2.87B | 3.00B | 2.92B | 2.89B | 2.98B | 3.02B | 3.01B | 2.99B | 3.09B | 3.21B | 3.25B | 3.24B | 3.34B | 3.55B | 3.65B | 3.73B | 3.95B | 4.16B | 4.13B | 4.18B | 4.44B | 4.61B | 4.70B | 4.59B | 4.86B | 5.22B | 4.98B | 4.95B | 5.26B | 5.70B | 5.81B | 5.92B | 6.24B | 6.59B |
|
Receivables
|
| | 3.11B | | 0.80B | 0.78B | 3.97B | 1.05B | 1.06B | 1.08B | 3.95B | 1.11B | 1.11B | 1.18B | 3.98B | 1.18B | 1.21B | 1.23B | 4.03B | 1.29B | 1.38B | 1.39B | 4.29B | 1.34B | 1.41B | 1.43B | 4.04B | 4.04B | 4.25B | 4.32B | 4.16B | 4.23B | 4.48B | 4.59B | 4.39B | 4.41B | 4.66B | 4.66B | 4.51B | 4.58B | 4.82B | 4.90B | 4.72B | 4.83B | 5.11B | 5.28B | 5.24B | 5.36B | 5.78B | 6.02B | 5.89B | 6.05B | 6.53B | 6.71B | 6.63B | 6.61B | 7.19B | 7.58B | 7.18B | 7.26B | 7.88B | 8.34B | 8.28B | 8.58B | 9.21B | 9.55B |
|
Prepaid Assets
|
| | | | | | 0.10B | | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 9.69B | | 9.59B | 9.75B | 10.26B | 10.67B | 10.44B | 10.43B | 10.50B | 10.52B | 10.26B | 10.44B | 10.61B | 10.77B | 10.62B | 10.72B | 10.87B | 11.06B | 11.17B | 10.79B | 11.07B | 11.25B | 11.13B | 11.14B | 11.23B | 11.66B | 11.88B | 12.63B | 12.76B | 12.89B | 12.94B | 13.33B | 13.32B | 12.83B | 12.87B | 13.21B | 12.99B | 13.61B | 13.89B | 13.98B | 14.36B | 13.24B | 14.24B | 14.66B | 15.33B | 15.35B | 16.35B | 16.45B | 16.58B | 16.48B | 15.86B | 15.29B | 15.86B | 16.00B | 15.64B | 15.41B | 15.87B | 16.32B | 16.02B | 16.50B | 16.08B | 15.89B | 16.17B | 16.75B |
|
Goodwill
|
| | | | | | 0.17B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 0.17B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -0.05B | | | | 0.05B | 0.07B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.15B | 0.08B | 0.13B | 0.10B | 0.05B | 0.08B | 0.04B | 0.05B | 0.04B | 0.02B | 0.08B | 0.16B | 0.15B | 0.06B | | | | | | | | | | | | | | | | 0.13B | | | | | | | | | | 0.13B | | | | 0.01B | | | | | | | | |
|
Other Non-Current Assets
|
| | 4.50B | | 4.38B | 4.24B | 5.62B | 5.64B | 5.65B | 5.57B | 5.55B | 5.64B | 5.61B | 5.75B | 5.62B | 5.64B | 5.68B | 5.81B | 5.67B | 5.75B | 6.02B | 6.19B | 5.92B | 5.95B | 6.14B | 6.19B | 5.88B | 5.78B | 6.11B | 6.18B | 5.83B | 6.01B | 6.42B | 6.42B | 6.09B | 6.17B | 6.58B | 6.59B | 6.33B | 6.69B | 7.10B | 7.21B | 6.72B | 7.11B | 7.41B | 7.59B | 7.49B | 7.70B | 8.33B | 8.54B | 8.41B | 8.64B | 9.43B | 9.66B | 0.87B | 9.40B | 0.92B | 1.05B | 0.98B | 1.01B | 0.98B | 1.03B | 1.08B | 1.03B | 1.09B | 1.06B |
|
Assets
|
| | 9.92B | | 13.97B | 13.99B | 15.88B | 16.30B | 16.09B | 16.00B | 16.05B | 16.16B | 15.88B | 16.19B | 16.23B | 16.41B | 16.30B | 16.53B | 16.53B | 16.81B | 17.18B | 16.99B | 16.99B | 17.20B | 17.28B | 17.33B | 17.10B | 17.43B | 17.99B | 18.81B | 18.59B | 18.91B | 19.36B | 19.75B | 19.40B | 19.00B | 19.45B | 19.80B | 19.33B | 20.30B | 20.99B | 21.18B | 21.08B | 20.35B | 21.65B | 22.25B | 22.82B | 23.05B | 24.68B | 24.99B | 24.98B | 25.12B | 25.30B | 24.95B | 25.16B | 25.40B | 25.85B | 26.40B | 26.50B | 27.06B | 27.53B | 28.84B | 27.84B | 28.03B | 29.26B | 30.25B |
|
Accounts Payables
|
| | 0.27B | | 0.27B | 0.28B | 0.42B | 0.40B | 0.40B | 0.39B | 0.46B | 0.46B | 0.43B | 0.47B | 0.51B | 0.51B | 0.50B | 0.43B | 0.41B | 0.38B | 0.35B | 0.37B | 0.45B | 0.45B | 0.43B | 0.45B | 0.45B | 0.45B | 0.44B | 0.45B | 0.49B | 0.47B | 0.45B | 0.46B | 0.55B | 0.50B | 0.49B | 0.51B | 0.53B | 0.52B | 0.48B | 0.52B | 0.55B | 0.55B | 0.50B | 0.54B | 0.66B | 0.65B | 0.61B | 0.66B | 0.57B | 0.57B | 0.51B | 0.56B | 0.51B | 0.50B | 0.43B | 0.49B | 0.53B | 0.50B | 0.46B | 0.51B | 0.55B | 0.49B | 0.50B | 0.55B |
|
Payables
|
| | 0.27B | | 0.27B | 0.28B | 0.42B | 0.40B | 0.40B | 0.39B | 0.46B | 0.46B | 0.43B | 0.47B | 0.51B | 0.51B | 0.50B | 0.43B | 0.41B | 0.38B | 0.35B | 0.37B | 0.45B | 0.45B | 0.43B | 0.45B | 0.45B | 0.45B | 0.44B | 0.45B | 0.49B | 0.47B | 0.45B | 0.46B | 0.55B | 0.50B | 0.49B | 0.51B | 0.53B | 0.52B | 0.48B | 0.52B | 0.55B | 0.55B | 0.50B | 0.54B | 0.66B | 0.65B | 0.61B | 0.66B | 0.57B | 0.57B | 0.51B | 0.56B | 0.51B | 0.50B | 0.43B | 0.49B | 0.53B | 0.50B | 0.46B | 0.51B | 0.55B | 0.49B | 0.50B | 0.55B |
|
Other Accumulated Expenses
|
| | 7.92B | | 7.59B | 7.47B | 8.81B | 8.72B | 8.68B | 8.67B | 8.79B | 8.73B | 8.97B | 9.16B | 9.30B | 9.35B | 9.31B | 9.36B | 9.43B | 9.50B | 9.65B | 9.03B | 9.12B | 9.13B | 9.13B | 9.16B | 9.12B | 9.07B | 9.13B | 9.25B | 9.21B | 9.23B | 9.39B | 9.69B | 9.24B | 9.27B | 9.39B | 9.48B | 9.47B | 9.49B | 9.64B | 9.82B | 9.93B | 10.00B | 10.23B | 10.56B | 10.67B | 10.85B | 11.18B | 11.43B | 11.43B | 11.57B | 11.91B | 12.17B | 12.22B | 12.14B | 12.40B | 12.81B | 12.54B | 12.57B | 12.96B | 13.54B | 13.73B | 13.95B | 14.36B | 14.82B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.01B | | 0.03B | | | | 0.04B | | 0.03B | 0.01B | 0.03B | 0.01B | 0.00B | | 0.02B | 0.00B | | | 0.03B | | 0.01B | 0.00B | 0.04B | | 0.00B | | 0.05B | | 0.00B | | 0.03B | | | | 0.04B | | | | 0.03B | | |
|
Current Deferred Revenue
|
| | 1.04B | | 1.05B | 1.06B | 1.23B | 1.27B | 1.27B | 1.32B | 1.27B | 1.33B | 1.34B | 1.43B | 1.36B | 1.43B | 1.45B | 1.54B | 1.49B | 1.58B | 1.69B | 1.74B | 1.63B | 1.67B | 1.80B | 1.89B | 1.75B | 1.78B | 1.92B | 1.97B | 1.84B | 1.94B | 2.11B | 2.11B | 1.97B | 2.06B | 2.23B | 2.25B | 2.10B | 2.18B | 2.35B | 2.41B | 2.22B | 2.28B | 2.41B | 2.50B | 2.40B | 2.44B | 2.64B | 2.68B | 2.56B | 2.68B | 2.94B | 2.99B | 2.79B | 2.88B | 3.15B | 3.23B | 3.04B | 3.17B | 3.55B | 3.68B | 3.51B | 3.66B | 4.02B | 4.15B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.05B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.05B | | 0.11B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.04B | 0.06B | 0.08B | 0.07B | 0.10B | 0.03B | 0.03B | 0.05B | 0.01B | 0.11B | 0.15B | 0.17B | 0.11B | | 0.04B | 0.07B | 0.49B | 0.17B | 0.21B | 0.15B | 0.59B | 0.16B | 0.02B | | 0.36B | 0.08B | 0.05B | | 0.43B | 0.09B | 0.09B | 0.21B | 0.13B | 0.17B | 0.19B | 0.23B |
|
Other Non-Current Liabilities
|
| | 0.18B | | 0.17B | 0.19B | 0.24B | 0.27B | 0.26B | 0.28B | 0.28B | 0.26B | 0.23B | 0.22B | 0.24B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.21B | 0.22B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.28B | 0.30B | 0.27B | 0.29B | 0.32B | 0.59B | 0.27B | 0.27B | 0.30B | 0.29B | 0.47B | 0.49B | 0.54B | 0.47B | 0.46B | 0.54B | 0.49B | 0.87B | 0.51B | 0.51B | 1.00B | 0.63B | 0.56B | 0.57B | 0.60B | 0.56B | 0.55B | 0.63B | 0.75B | 0.69B | 0.64B | 0.63B | 0.70B | 1.14B | 0.56B | 0.58B | 0.59B |
|
Total Non-Current Liabilities
|
| | 10.12B | | 9.82B | 9.76B | 11.52B | 11.99B | 11.86B | 11.89B | 12.00B | 12.13B | 11.94B | 12.28B | 12.39B | 12.53B | 12.52B | 12.61B | 12.55B | 12.73B | 13.01B | 12.85B | 12.85B | 12.96B | 13.10B | 13.23B | 12.97B | 13.04B | 13.35B | 14.09B | 13.83B | 14.04B | 14.40B | 14.69B | 14.08B | 13.68B | 14.08B | 14.19B | 13.89B | 14.16B | 14.61B | 14.84B | 14.60B | 14.75B | 15.25B | 15.68B | 15.76B | 16.09B | 17.39B | 17.66B | 17.46B | 17.81B | 18.34B | 18.67B | 18.43B | 18.51B | 19.10B | 19.74B | 19.40B | 20.03B | 20.87B | 21.70B | 21.08B | 21.53B | 22.47B | 23.22B |
|
Total Liabilities
|
| | 10.30B | | 9.99B | 9.96B | 11.76B | 12.25B | 12.11B | 12.17B | 12.28B | 12.39B | 12.16B | 12.50B | 12.63B | 12.74B | 12.71B | 12.81B | 12.76B | 12.95B | 13.23B | 13.06B | 13.06B | 13.19B | 13.34B | 13.47B | 13.22B | 13.29B | 13.61B | 14.36B | 14.13B | 14.31B | 14.70B | 15.02B | 14.67B | 13.95B | 14.35B | 14.49B | 14.18B | 14.63B | 15.09B | 15.39B | 15.08B | 15.21B | 15.79B | 16.17B | 16.63B | 16.60B | 17.90B | 18.66B | 18.09B | 18.37B | 18.90B | 19.27B | 18.99B | 19.07B | 19.73B | 20.48B | 20.09B | 20.66B | 21.50B | 22.40B | 22.22B | 22.08B | 23.05B | 23.81B |
|
Common Equity
|
| | 2.93B | | 3.98B | 4.04B | 4.12B | | 3.97B | 3.83B | 3.77B | 3.77B | 3.71B | 3.69B | 3.60B | 3.67B | 3.58B | 3.72B | 3.77B | 3.87B | 3.95B | 3.92B | 3.92B | 4.01B | 3.94B | 3.85B | 3.88B | 4.14B | 4.38B | 4.45B | 4.46B | 4.60B | 4.66B | 4.73B | 4.73B | 5.05B | 5.10B | 5.31B | 5.15B | 5.67B | 5.89B | 5.79B | 6.00B | 5.14B | 5.86B | 6.07B | 6.19B | 6.45B | 6.78B | 6.33B | 6.89B | 6.75B | 6.39B | 5.68B | 6.17B | 6.33B | 6.12B | 5.92B | 6.41B | 6.40B | 6.03B | 6.45B | 5.62B | 5.94B | 6.20B | 6.44B |
|
Shareholder's Equity
|
| | 2.93B | | 3.98B | 4.04B | 4.12B | | 3.97B | 3.83B | 3.77B | 3.77B | 3.71B | 3.69B | 3.60B | 3.67B | 3.58B | 3.72B | 3.77B | 3.87B | 3.95B | 3.92B | 3.92B | 4.01B | 3.94B | 3.85B | 3.88B | 4.14B | 4.38B | 4.45B | 4.46B | 4.60B | 4.66B | 4.73B | 4.73B | 5.05B | 5.10B | 5.31B | 5.15B | 5.67B | 5.89B | 5.79B | 6.00B | 5.14B | 5.86B | 6.07B | 6.19B | 6.45B | 6.78B | 6.33B | 6.89B | 6.75B | 6.39B | 5.68B | 6.17B | 6.33B | 6.12B | 5.92B | 6.41B | 6.40B | 6.03B | 6.45B | 5.62B | 5.94B | 6.20B | 6.44B |
|
Liabilities and Shareholders Equity
|
| | 9.92B | | 13.97B | 13.99B | 15.88B | 16.30B | 16.09B | 16.00B | 16.05B | 16.16B | 15.88B | 16.19B | 16.23B | 16.41B | 16.30B | 16.53B | 16.53B | 16.81B | 17.18B | 16.99B | 16.99B | 17.20B | 17.28B | 17.33B | 17.10B | 17.43B | 17.99B | 18.81B | 18.59B | 18.91B | 19.36B | 19.75B | 19.40B | 19.00B | 19.45B | 19.80B | 19.33B | 20.30B | 20.99B | 21.18B | 21.08B | 20.35B | 21.65B | 22.25B | 22.82B | 23.05B | 24.68B | 24.99B | 24.98B | 25.12B | 25.30B | 24.95B | 25.16B | 25.40B | 25.85B | 26.40B | 26.50B | 27.06B | 27.53B | 28.84B | 27.84B | 28.03B | 29.26B | 30.25B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.03B | | 0.00B | | |
|
Retained Earnings
|
| | 2.93B | | 2.93B | 2.85B | 2.79B | 2.73B | 2.62B | 2.46B | 2.47B | 2.43B | 2.35B | 2.29B | 2.22B | 2.23B | 2.38B | 2.44B | 2.49B | 2.63B | 2.65B | 2.69B | 2.71B | 2.76B | 2.82B | 2.89B | 2.94B | 3.01B | 3.06B | 3.13B | 3.20B | 3.27B | 3.33B | 3.32B | 3.21B | 3.66B | 3.80B | 4.01B | 3.85B | 4.22B | 4.33B | 4.17B | 4.39B | 3.72B | 4.05B | 4.23B | 4.39B | 4.83B | 5.08B | 4.65B | 5.21B | 5.45B | 5.34B | 4.87B | 5.32B | 5.45B | 5.54B | 5.52B | 5.64B | 5.89B | 5.91B | 6.14B | 5.52B | 5.72B | 5.85B | 6.04B |