|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.19B | 166,865.00B | 0.03B | 268.05B | 0.03B | 291.88B | 0.04B | 0.03B | 0.04B | 158.79B | 0.02B | 0.03B | 0.03B | 198.75B | 0.03B | 206.18B | 0.03B | 217.31B | 0.04B | 286.48B | 0.04B | 254.08B |
|
Short-term Investments
|
| | | | | | | | | 39.13B | 0.01B | 40.61B | 0.01B | 0.01B | 0.01B | 40.16B | 0.01B | 0.01B | 0.01B | 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 | 166,865.00B | 0.03B | 307.17B | 0.04B | 332.49B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 240.41B | 0.03B | 234.47B | 0.03B | 260.90B | 0.04B | 299.78B | 0.04B | 260.37B |
|
Receivables - Net
|
| | | | 0.00B | | 0.11B | 0.18B | 0.00B | 182.51B | 0.04B | 228.48B | 0.00B | 0.04B | 0.06B | 318.62B | 0.04B | 0.03B | 0.04B | 225.14B | 0.04B | 210.33B | 0.03B | 244.06B | 0.03B | 208.24B | 0.03B | 186.55B |
|
Receivables - Other
|
| | | | 0.00B | | 0.00B | 0.00B | 0.00B | 13.01B | 0.00B | 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
|
| | | | 0.00B | | 0.11B | 0.18B | 0.00B | 195.51B | 0.04B | 241.49B | 0.00B | 0.04B | 0.06B | 0.05B | 0.04B | 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 | | | | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.01B | 0.00B | 19.23B | 0.00B | 26.75B | 0.03B | 0.01B | 0.01B | 112.97B | 0.02B | 0.02B | 0.01B | 80.82B | 0.01B | 58.46B | 0.01B | 29.25B | 0.00B | 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 | 0.09B | 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 | 0.08B | 538.54B | 0.08B | 479.40B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.00B | | 0.00B | 0.00B | 0.00B | 1.42B | 0.00B | 1.48B | 0.00B | 0.00B | 0.00B | 2.44B | 0.00B | 0.00B | 0.00B | 2.10B | 0.00B | 2.04B | 0.00B | 1.82B | 0.00B | 1.84B | 0.00B | 1.71B |
|
Long-Term Investments
|
| 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.01B | 0.01B | 0.00B | 13.00B | 0.00B | 53.00B | 0.02B | 0.03B | 0.03B | 179.58B | 0.03B | 0.03B | 0.03B | 241.54B | 0.04B | 267.43B | 0.04B | 266.87B | 0.04B | 256.89B | 0.04B | 291.95B |
|
Goodwill
|
| | | | | | | 0.09B | 0.01B | 92.07B | 0.01B | 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 | | 0.00B | 0.24B | 0.04B | 238.64B | 0.04B | 236.69B | 0.04B | 0.07B | 0.06B | 420.78B | 0.06B | 0.06B | 0.06B | 413.87B | 0.06B | 410.41B | 0.06B | 406.97B | 0.06B | 403.52B | 0.06B | 400.25B |
|
Goodwill & Intangibles
|
| | | | 0.00B | | 0.00B | 0.33B | 0.05B | 330.71B | 0.05B | 328.75B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 586.65B | 0.09B | 592.91B | 0.08B | 589.32B | 0.08B | 586.14B | 0.08B | 583.32B |
|
Long-Term Deferred Tax
|
| | | | 0.00B | | 0.00B | 0.01B | 0.00B | 4.85B | 0.00B | 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
|
| | | | 0.00B | | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | 0.00B | | 0.00B | 1.16B | 0.00B | 0.00B | 0.00B | 0.95B | 0.00B | 0.73B | 0.00B | 0.73B | 0.00B | 0.91B | 0.00B | 0.83B |
|
Non-Current Assets
|
0.00B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.01B | 0.35B | 0.05B | 351.70B | 0.06B | 400.52B | 0.07B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 847.30B | 850.20B | 0.12B | 880.68B | 0.12B | 870.53B | 0.12B | 872.99B | 874.89B | 901.34B |
|
Assets
|
0.00B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 370,840.00B | | 0.12B | 873.62B | 0.15B | 1,001.24B | 0.17B | 0.21B | 0.22B | 1,422.51B | 0.21B | 0.21B | 0.22B | 1,397.00B | 0.20B | 1,383.94B | 0.19B | 1,404.73B | 0.20B | 1,411.53B | 0.20B | 1,380.74B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | | 0.00B | 11.47B | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | |
|
Notes Payables
|
0.00B | | | | | | | | | | | | -0.00B | | | 5.00B | 0.00B | 0.00B | 0.00B | | 0.01B | | | | | | | |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | | 0.00B | 11.47B | 0.01B | | | 0.00B | 0.02B | 0.00B | 0.00B | | 0.02B | | | | 0.01B | | | |
|
Accumulated Expenses
|
| | | | 0.00B | | 0.01B | 0.01B | 0.00B | 21.69B | 0.00B | 0.00B | 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
|
| | | | 0.00B | | 0.11B | 0.11B | 0.01B | 103.67B | 0.01B | 52.78B | 0.00B | 0.00B | 0.00B | 9.73B | 0.00B | 0.00B | 0.00B | 6.11B | 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
|
| | | | 0.01B | | 0.03B | 0.05B | 0.01B | 53.49B | 0.01B | 70.74B | 0.01B | 0.01B | 0.02B | 91.28B | 0.27B | 0.01B | 0.01B | 91.76B | 0.01B | 83.64B | -0.00B | 89.60B | 0.01B | 82.28B | 0.01B | 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 | 0.04B | 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 | -0.71B | -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 | 0.05B | 342.29B | 0.05B | 273.42B | 0.04B | 0.05B | 0.05B | 262.31B | 0.05B | 0.04B | 0.04B | 261.77B | 0.04B | 229.41B | 0.03B | 211.74B | 0.03B | 235.27B | 0.03B | 172.60B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.06B | 0.01B | 59.48B | 0.01B | 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 | 5.15B | 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
|
| | | | 12.06B | | 0.02B | 0.02B | 0.02B | 23.26B | 0.00B | 28.82B | 0.00B | 0.01B | 0.01B | 35.76B | 0.01B | 0.01B | 0.01B | 42.44B | 0.01B | 44.70B | 0.01B | 50.91B | 0.01B | 51.33B | 0.01B | 52.46B |
|
Total Non-Current Liabilities
|
| | | | -12.04B | | 0.08B | 0.16B | 0.01B | 75.30B | 0.01B | 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 | 370,839.91B | 703,689.67B | 0.05B | 342.29B | 0.05B | 273.42B | 0.04B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 261.06B | 0.04B | 224.80B | 0.03B | 202.85B | 0.03B | 217.58B | 0.03B | 153.90B |
|
Total Debt
|
| 0.00B | 0.00B | 0.00B | 0.00B | | 0.11B | 0.11B | 0.01B | 103.67B | 0.01B | 52.78B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.11B | 0.01B | | | | | | | |
|
Common Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.09B | 0.33B | 0.07B | 531.33B | 0.10B | 727.81B | 0.13B | 0.16B | 0.17B | 1,157.90B | 0.16B | 0.17B | 0.17B | 1,135.93B | 0.16B | 1,159.14B | 0.16B | 1,201.89B | 0.17B | 1,193.95B | 0.17B | 1,226.84B |
|
Shareholder's Equity
|
-0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | | | 0.07B | | | | 0.13B | | | | 0.16B | | | | 0.16B | | | | 0.17B | | | |
|
Liabilities and Shareholders Equity
|
0.00B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 370,840.00B | 703,690.00B | 0.12B | 873.62B | 0.15B | 1,001.24B | 0.17B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.22B | 1,397.00B | 0.20B | 1,383.94B | 0.19B | 1,404.73B | 0.20B | 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 | 0.07B | 549.64B | 0.07B | 0.09B | 0.09B | 664.58B | 0.09B | 0.10B | 0.10B | 627.13B | 0.09B | 635.40B | 0.09B | 665.30B | 0.09B | 652.79B | 0.09B | 680.98B |
|
Preferred Shares
|
| | | | | | | | 0.03B | | | | 0.02B | 0.02B | | | 0.00B | 0.00B | 0.00B | 20.82B | 0.00B | 30.78B | 0.00B | 20.82B | 0.00B | 20.82B | 0.00B | 20.82B |