|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.19B | 0.17B | 0.03B | 0.27B | | 0.29B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.20B | 0.03B | 0.21B | 0.03B | 217.31B | 0.03B | 286.48B | 0.04B | 254.08B |
|
Short-term Investments
|
| | | | | | | | | 39.13B | 40.57B | 40.61B | 0.01B | 0.01B | 0.01B | 40.16B | 0.01B | 0.01B | 0.02B | 41.66B | 0.00B | 28.30B | 0.00B | 43.59B | 0.01B | 13.29B | 0.00B | 6.29B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.19B | 0.17B | 0.03B | 39.39B | 40.57B | 40.90B | 0.04B | 0.04B | 0.03B | 40.18B | 0.03B | 0.03B | 0.04B | 41.86B | 0.03B | 28.50B | 0.03B | 260.90B | 0.04B | 299.78B | 0.04B | 260.37B |
|
Receivables - Net
|
| | | | 0.00B | | 0.11B | 0.18B | 0.00B | 182.51B | 230.10B | 228.48B | 0.00B | 0.04B | 0.06B | 0.05B | 0.00B | 0.03B | 0.04B | 225.14B | 0.04B | 210.33B | 0.03B | 244.06B | 0.03B | 208.24B | 0.03B | 186.55B |
|
Receivables - Other
|
| | | | 0.01B | | 0.00B | 0.00B | 0.00B | 13.01B | 13.01B | 13.01B | 0.00B | 0.00B | 0.00B | 1.05B | 0.00B | | 0.00B | 0.43B | 0.00B | | | | 0.00B | 0.10B | 0.00B | 0.10B |
|
Receivables
|
| | | | 0.01B | | 0.11B | 0.18B | 0.00B | 195.51B | 243.10B | 241.49B | 0.00B | 0.04B | 0.06B | 1.10B | 0.00B | 0.03B | 0.04B | 225.56B | 0.04B | 210.33B | 0.03B | 244.06B | 0.03B | 208.34B | 0.03B | 186.65B |
|
Current Deferred Tax Assets
|
| | | | 1.31B | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.01B | 0.00B | 19.23B | 24.95B | 26.75B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 80.82B | 0.01B | 58.46B | 0.01B | 29.25B | 0.01B | 30.42B | 0.00B | 32.37B |
|
Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.36B | 0.36B | 0.07B | 521.92B | 595.42B | 600.72B | 0.10B | 0.09B | 0.10B | 631.59B | 0.09B | 0.08B | 0.09B | 546.79B | 0.08B | 503.26B | 0.07B | 534.20B | 0.07B | 538.54B | 0.08B | 479.40B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.74B | | 0.00B | 0.00B | 0.00B | 1.42B | 1.49B | 1.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.10B | 0.00B | 2.04B | 138.14 | 1.82B | 0.00B | 1.84B | 0.00B | 1.71B |
|
Long-Term Investments
|
0.00B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.01B | 0.01B | 0.00B | 13.00B | 23.00B | 53.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | -0.00B | 241.54B | 0.03B | 267.43B | -0.00B | 266.87B | 0.04B | 256.89B | -0.00B | 291.95B |
|
Goodwill
|
| | | | | | | 0.09B | 0.01B | 92.07B | 92.07B | 92.07B | 0.01B | 0.03B | 0.03B | 172.78B | 0.02B | 0.03B | 0.02B | 172.78B | 0.03B | 182.50B | 0.03B | 182.34B | 0.03B | 182.62B | 0.03B | 183.06B |
|
Intangibles
|
| | | | 0.00B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | 0.06B | |
|
Goodwill & Intangibles
|
| | | | 0.20B | | 0.00B | 0.24B | 239.63B | 238.64B | 237.67B | 236.69B | 235.87B | 0.07B | 0.06B | 420.78B | 419.06B | 0.06B | 0.06B | 413.87B | 412.15B | 410.41B | 0.06B | 406.97B | 405.26B | 403.52B | 0.06B | 400.25B |
|
Long-Term Deferred Tax
|
| | | | 0.47B | | 0.00B | 0.01B | 0.00B | 4.85B | 5.45B | 5.15B | 0.00B | 0.00B | 0.00B | 4.63B | 0.00B | 0.00B | 0.00B | 4.99B | 0.00B | 7.21B | 0.00B | 5.08B | 0.00B | 7.60B | 0.00B | 7.28B |
|
Other Non-Current Assets
|
| | | | 2.76B | | 0.00B | 0.00B | 0.00B | 1.71B | 1.39B | 12.14B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -285.55 | 0.95B | 0.00B | 0.73B | -690.68 | 0.73B | 0.00B | 0.91B | 0.00B | 0.83B |
|
Non-Current Assets
|
0.00B | 0.06B | 0.06B | 0.06B | 10.47B | 0.06B | 0.01B | 0.35B | 0.05B | 351.70B | 361.08B | 400.52B | 0.07B | 0.13B | 0.12B | 790.92B | 0.12B | 0.12B | 0.12B | 850.20B | 0.12B | 880.68B | 0.12B | 870.53B | 0.12B | 872.99B | 0.12B | 901.34B |
|
Assets
|
0.00B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.37B | 0.70B | 0.12B | 0.87B | 0.96B | 1.00B | 0.17B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.22B | 1.40B | 0.20B | 1.38B | 0.19B | 1,404.73B | 0.19B | 1,411.53B | 0.20B | 1,380.74B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | |
|
Notes Payables
|
0.00B | | | | 5.53B | | | | | 12.31B | 12.31B | 11.47B | -0.00B | | | 5.00B | 0.00B | 0.00B | 0.00B | | 0.01B | | | | | | | |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 5.53B | 0.00B | | | 0.01B | 12.31B | 12.31B | 11.47B | 0.01B | | | 5.00B | 0.02B | 0.00B | 0.00B | | 0.02B | | | | 0.00B | | | |
|
Accumulated Expenses
|
| | | | 8.73B | | 0.01B | 0.01B | 0.00B | 21.69B | 9.22B | 12.15B | 0.00B | 0.00B | -0.00B | 14.14B | 0.00B | 0.00B | -0.00B | 12.23B | 0.00B | 16.89B | -0.00B | 11.84B | 0.00B | 24.37B | -0.00B | 12.08B |
|
Short term Debt
|
| | | | 8.48B | | 0.11B | 0.11B | 0.01B | 103.67B | 71.54B | 52.78B | 0.00B | 0.00B | 0.00B | 9.73B | 0.00B | 0.00B | | | 0.01B | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.00B | 0.00B | 4.01B | 0.00B | 0.00B | 0.00B | 7.88B | 0.00B | 7.08B | -0.00B | 5.11B | 0.00B | 5.69B | 0.00B | 3.90B |
|
Current Taxes
|
| | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Deferred Revenue
|
| | | | 40.29B | | 0.03B | 0.05B | 0.01B | 53.49B | 67.59B | 70.74B | 0.26B | 0.01B | 0.02B | 0.01B | 0.27B | 0.01B | -0.00B | 91.76B | 0.01B | 83.64B | -0.00B | 89.60B | 0.01B | 82.28B | 0.00B | 50.97B |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.20B | 0.21B | 0.04B | 267.00B | 244.93B | 206.26B | 0.03B | 0.03B | 0.04B | 190.85B | 0.04B | 0.03B | 0.03B | 195.81B | 0.03B | 167.21B | 0.02B | 152.29B | 0.02B | 164.50B | 0.02B | 103.25B |
|
Non-Current Debt
|
| 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | 0.03B | | | | 0.02B | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | -0.00B | 2.30B | 0.00B | -0.00B | -0.00B | -0.71B | -0.00B | -4.61B | -0.00B | -8.89B | -0.00B | -17.70B | -0.00B | -18.70B |
|
Liabilities from Discontinued Operations
|
| | | | 105.47B | | 0.28B | 0.37B | 352.32B | 342.29B | 315.59B | 273.42B | 279.91B | 0.05B | 0.05B | 0.04B | 0.01B | 0.04B | 0.04B | 261.77B | 0.00B | 229.41B | 0.03B | 211.74B | 219.87B | 235.27B | 0.03B | 172.60B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.06B | 0.01B | 59.48B | 59.24B | 58.99B | 0.01B | 0.01B | 0.01B | 61.59B | 0.01B | 0.01B | 0.01B | 60.17B | 0.01B | 59.46B | 0.01B | 58.75B | 0.01B | 58.05B | 0.01B | 57.39B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 5.80B | 0.00B | 2.74B | -0.00B | 0.69B | 0.00B | 12.72B | 0.00B | 11.96B |
|
Other Non-Current Liabilities
|
| | | | | | 0.08B | 0.10B | 0.02B | 15.81B | 11.43B | 8.18B | 0.00B | 0.00B | 0.00B | 4.72B | 0.00B | 0.00B | 0.00B | 6.11B | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 0.08B | 0.16B | 0.01B | 75.30B | 70.67B | 67.17B | 0.01B | 0.01B | 0.01B | 71.46B | 0.01B | 0.01B | 0.01B | 65.97B | 0.01B | 62.20B | 0.01B | 59.45B | 0.01B | 70.77B | 0.01B | 69.34B |
|
Total Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.05B | | | | 0.04B | | | | 0.05B | | | | 0.04B | | | | 0.03B | | | |
|
Total Debt
|
| 0.00B | 0.00B | 0.00B | 8.48B | | 0.11B | 0.11B | 0.01B | 103.67B | 71.54B | 52.78B | 0.00B | 0.00B | 0.00B | 9.73B | 0.00B | 0.00B | | | 0.01B | | | | | | | |
|
Common Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | | | 0.07B | | | | 0.13B | | 0.17B | 1,160.20B | 0.16B | 0.17B | 0.18B | 1,135.22B | 0.16B | 1,154.53B | 0.16B | 1,193.00B | 0.16B | 1,176.26B | 0.17B | 1,208.14B |
|
Shareholder's Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.09B | 0.33B | 0.07B | 531.33B | 640.90B | 727.81B | 0.13B | 0.16B | 0.17B | 0.17B | 0.16B | 0.17B | 0.18B | 1,135.93B | 0.16B | 1,159.14B | 0.17B | 1,201.89B | 0.16B | 1,193.95B | 0.17B | 1,226.84B |
|
Liabilities and Shareholders Equity
|
0.00B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.37B | 0.70B | 0.12B | 0.87B | 0.96B | 1.00B | 0.17B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.22B | 1.40B | 0.20B | 1.38B | 0.19B | 1,404.73B | 0.19B | 1,411.53B | 0.20B | 1,380.74B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | |
|
Retained Earnings
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.31B | 0.37B | 0.05B | 388.66B | 478.08B | 549.64B | 0.07B | 0.09B | 0.09B | 664.58B | 0.09B | 0.10B | 0.11B | 627.13B | 0.09B | 635.40B | 0.09B | 665.30B | 0.09B | 652.79B | 0.09B | 680.98B |
|
Preferred Shares
|
| | | | | | | | 200.10B | | | | 128.12B | 0.02B | | | 33.92B | 0.00B | 0.00B | 20.82B | 0.00B | 30.78B | 0.00B | 20.82B | 20.82B | 20.82B | 0.00B | 20.82B |