|
Cash & Equivalents
|
0.78B | 0.80B | 0.78B | 0.56B | 0.90B | 0.97B | 1.27B | 1.02B | 1.10B | 1.02B | 0.98B | 1.18B | 1.05B | 1.26B | 1.38B | 1.37B | 2.95B | 2.94B | 2.96B | 3.14B | 3.05B | 2.97B | 2.87B | 2.53B | 2.62B | 2.78B | 2.85B | 3.35B | 3.75B | 4.37B | 5.15B | 5.11B | 5.28B | 5.84B | 6.38B |
|
Short-term Investments
|
-0.38B | -0.73B | -1.06B | 1.22B | -0.33B | -0.85B | -0.89B | 1.04B | -0.12B | -0.45B | -0.75B | 0.77B | -0.55B | -0.71B | -1.11B | 0.71B | -0.14B | -0.27B | -0.45B | 0.86B | -0.15B | -0.23B | -0.29B | 0.88B | -0.25B | -0.41B | -0.85B | 1.18B | -1.08B | -2.46B | -4.09B | 2.85B | -4.13B | -9.70B | 4.22B |
|
Cash & Current Investments
|
0.40B | 0.07B | -0.28B | 1.78B | 0.57B | 0.11B | 0.38B | 2.06B | 0.98B | 0.57B | 0.23B | 1.94B | 0.50B | 0.56B | 0.27B | 2.08B | 2.81B | 2.67B | 2.51B | 4.00B | 2.90B | 2.75B | 2.58B | 3.42B | 2.37B | 2.37B | 2.00B | 4.53B | 2.66B | 1.91B | 1.06B | 7.96B | 1.15B | -3.86B | 10.59B |
|
Receivables - Net
|
| | | 0.42B | 0.40B | 0.39B | 0.42B | 0.46B | 0.44B | 0.48B | 0.43B | 0.44B | 0.40B | 0.40B | 0.46B | 0.55B | 0.53B | 0.59B | 0.67B | 0.71B | 0.62B | 0.65B | 0.65B | 0.70B | 0.60B | 0.69B | 0.81B | 0.92B | 0.84B | 0.81B | 0.82B | 0.82B | 0.79B | 0.83B | 0.86B |
|
Receivables - Other
|
| | | 0.10B | | | | 0.14B | | | | 0.12B | | | | 0.17B | | 0.17B | 0.19B | 0.21B | 0.19B | 0.20B | 0.19B | 0.19B | 0.21B | 0.22B | 0.25B | 0.28B | 0.24B | 0.22B | 0.23B | 0.25B | 0.23B | 0.26B | 0.26B |
|
Receivables
|
| | | 0.53B | 0.40B | 0.39B | 0.42B | 0.60B | 0.44B | 0.48B | 0.43B | 0.56B | 0.40B | 0.40B | 0.46B | 0.73B | 0.53B | 0.76B | 0.86B | 0.92B | 0.81B | 0.85B | 0.84B | 0.90B | 0.80B | 0.91B | 1.06B | 1.20B | 1.08B | 1.03B | 1.06B | 1.07B | 1.02B | 1.09B | 1.12B |
|
Current Assets
|
| | | 2.23B | 0.05B | 0.05B | 0.04B | 2.56B | 0.06B | 0.07B | 0.08B | 2.47B | 0.10B | 0.13B | 0.17B | 2.82B | 0.22B | 0.24B | 0.26B | 5.00B | 0.30B | 0.36B | 0.35B | 4.44B | 0.32B | 0.30B | 0.24B | 5.66B | 0.19B | 0.17B | 0.16B | 8.95B | 0.15B | 0.15B | 0.17B |
|
Property, Plant & Equipment (Net)
|
-0.00B | -0.01B | -0.02B | 0.21B | -0.01B | -0.01B | -0.07B | 0.32B | -0.04B | -0.09B | -0.11B | 0.39B | -0.01B | -0.03B | -0.05B | 0.48B | -0.03B | -0.05B | -0.08B | 0.58B | -0.01B | -0.02B | -0.02B | 0.55B | -0.00B | -0.00B | -0.01B | 0.27B | -0.01B | -0.01B | -0.01B | 0.20B | 0.19B | 0.18B | -0.05B |
|
Long-Term Investments
|
| | | 1.07B | 1.19B | 1.16B | 1.85B | 1.86B | 2.61B | 2.12B | 1.87B | 1.64B | 1.45B | 1.90B | 2.12B | 2.66B | 3.04B | 2.28B | 1.29B | 0.97B | 0.77B | 0.77B | 0.64B | 1.16B | 1.22B | 1.11B | 0.98B | 1.31B | 1.67B | 2.08B | 1.76B | 1.75B | 2.06B | 2.74B | 3.38B |
|
Goodwill
|
| | | 0.14B | | | | 0.17B | 0.48B | 0.52B | 0.54B | 0.53B | 0.69B | 0.68B | 0.70B | 0.88B | 0.98B | 1.02B | 1.02B | 1.02B | 1.10B | 1.19B | 1.27B | 1.19B | 1.24B | 1.25B | 1.28B | 1.22B | 1.26B | 1.26B | 1.24B | 1.28B | 1.22B | 1.22B | 1.26B |
|
Intangibles
|
| | | 0.20B | 0.20B | 0.21B | 0.20B | 0.05B | 0.06B | 0.06B | 0.06B | 0.10B | 0.10B | 0.09B | 0.10B | 0.18B | 0.12B | 0.11B | 0.11B | 0.19B | 0.12B | 0.13B | 0.15B | 0.27B | 0.12B | 0.11B | 0.11B | 0.09B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Goodwill & Intangibles
|
| | | 0.34B | 0.20B | 0.21B | 0.20B | 0.22B | 0.54B | 0.58B | 0.61B | 0.63B | 0.79B | 0.77B | 0.79B | 1.06B | 1.10B | 1.14B | 1.13B | 1.22B | 1.22B | 1.32B | 1.43B | 1.46B | 1.36B | 1.36B | 1.39B | 1.31B | 1.34B | 1.33B | 1.30B | 1.33B | 1.26B | 1.26B | 1.30B |
|
Long-Term Deferred Tax
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.21B | 0.20B | 0.14B | 0.11B | 0.10B |
|
Other Non-Current Assets
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
| | | 0.09B | 1.55B | 1.55B | 2.29B | 0.22B | 4.00B | 3.51B | 3.40B | 0.86B | 3.18B | 3.60B | 3.88B | 0.90B | 5.21B | 4.49B | 3.48B | 0.93B | 3.00B | 7.52B | 7.35B | 0.78B | 7.76B | 7.66B | 8.02B | 3.32B | 9.67B | 10.76B | 11.43B | 3.87B | 13.19B | 15.09B | 17.01B |
|
Assets
|
| | | 3.66B | 3.93B | 4.01B | 4.81B | 4.95B | 6.36B | 5.75B | 5.60B | 5.67B | 5.55B | 6.10B | 6.73B | 7.54B | 9.69B | 9.01B | 8.24B | 8.20B | 7.90B | 7.88B | 7.70B | 7.79B | 8.08B | 7.96B | 8.26B | 8.98B | 9.86B | 10.93B | 11.59B | 12.83B | 13.35B | 15.24B | 17.17B |
|
Accounts Payables
|
| | | 0.40B | 0.44B | 0.44B | 0.45B | 0.49B | 0.45B | 0.49B | 0.58B | 0.61B | 0.60B | 0.61B | 0.72B | 0.76B | 0.80B | 0.85B | 0.91B | 0.91B | 0.78B | 0.88B | 0.95B | 0.86B | 0.91B | 0.97B | 1.03B | 1.05B | 1.14B | 1.17B | 1.19B | 1.43B | 1.12B | 1.33B | 1.39B |
|
Payables
|
| | | 0.40B | 0.44B | 0.44B | 0.45B | 0.49B | 0.45B | 0.49B | 0.58B | 0.61B | 0.60B | 0.61B | 0.72B | 0.76B | 0.80B | 0.85B | 0.91B | 0.91B | 0.78B | 0.88B | 0.95B | 0.86B | 0.91B | 0.97B | 1.03B | 1.05B | 1.14B | 1.17B | 1.19B | 1.43B | 1.12B | 1.33B | 1.39B |
|
Accumulated Expenses
|
| | | 1.04B | 1.09B | 1.18B | 1.24B | 1.23B | 1.48B | 1.49B | 1.40B | 1.59B | 1.53B | 1.68B | 1.87B | 2.08B | 2.07B | 2.06B | 2.06B | 2.11B | 2.11B | 2.08B | 2.04B | 2.14B | 2.17B | 2.24B | 2.29B | 2.63B | 2.42B | 2.39B | 2.50B | 2.51B | 2.60B | 2.76B | 2.94B |
|
Other Accumulated Expenses
|
| | | | | | | 0.02B | | | | | | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | | 0.03B | 0.03B | |
|
Short term Debt
|
| | | 0.42B | 0.51B | 0.75B | 0.83B | 0.39B | 0.56B | 0.58B | 0.39B | 0.12B | 0.07B | 0.34B | 0.07B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Leases
|
| | | | | | | | | | | | | | 0.02B | | 0.04B | 0.05B | 0.05B | | 0.06B | 0.06B | 0.06B | | 0.07B | 0.06B | 0.07B | | 0.07B | 0.08B | 0.07B | | 0.08B | 0.08B | 0.07B |
|
Current Taxes
|
| | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B |
|
Current Deferred Revenue
|
| | | 0.25B | 0.27B | 0.28B | 0.28B | 0.29B | 0.31B | 0.33B | 0.34B | 0.35B | 0.35B | 0.38B | 0.42B | 0.45B | 0.51B | 0.53B | 0.52B | 0.52B | 0.53B | 0.52B | 0.53B | 0.53B | 0.56B | 0.58B | 0.65B | 0.67B | 0.69B | 0.71B | 0.75B | 0.73B | 0.71B | 0.75B | 0.81B |
|
Total Current Liabilities
|
| | | 2.19B | 2.39B | 2.72B | 2.85B | 2.45B | 2.85B | 2.96B | 2.73B | 2.70B | 2.58B | 3.04B | 3.11B | 3.46B | 3.54B | 3.58B | 3.63B | 3.69B | 3.51B | | | 3.59B | | | | 4.40B | | | | 4.76B | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 1.48B | 1.44B | 1.39B | 1.38B | 1.29B | 1.20B | 1.21B | 1.15B | 1.24B | 1.27B | 1.32B | 1.29B | 1.38B | 1.42B | 1.47B | 1.64B | 1.74B | 2.18B | 2.04B |
|
Convertible Debt
|
| | | 1.11B | 1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.26B |
|
Operating Leases
|
| | | | | | | 0.62B | -0.01B | -0.01B | -0.01B | 0.70B | -0.00B | -0.01B | -0.02B | 0.72B | -0.01B | -0.02B | -0.03B | 0.71B | -0.01B | -0.02B | -0.03B | 0.63B | -0.02B | -0.05B | -0.06B | 0.60B | -0.02B | -0.04B | -0.06B | 0.57B | 0.47B | -0.05B | 0.52B |
|
Other Non-Current Liabilities
|
| | | 0.01B | 0.07B | 0.06B | 0.06B | 0.01B | 0.05B | 0.06B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.03B | 0.00B | 0.04B | 0.05B | 0.06B |
|
Total Non-Current Liabilities
|
| | | 1.19B | 1.34B | 0.10B | 0.10B | 0.11B | 0.71B | 0.60B | 0.71B | 0.72B | 0.74B | 0.72B | 0.74B | 0.74B | 2.24B | 2.18B | 2.12B | 2.09B | 1.99B | 7.84B | 7.67B | 1.75B | 8.05B | 7.93B | 8.24B | 1.86B | 9.84B | 10.90B | 11.56B | 2.17B | 13.30B | 15.19B | 17.11B |
|
Total Liabilities
|
| | | 3.38B | 3.93B | 4.01B | 4.81B | 2.56B | 6.36B | 5.75B | 5.60B | 3.41B | 5.55B | 6.10B | 6.73B | 4.20B | 9.69B | 9.01B | 8.24B | 5.78B | 7.90B | 7.88B | 7.70B | 5.34B | 8.08B | 7.96B | 8.26B | 6.27B | 9.86B | 10.93B | 11.59B | 6.92B | 13.35B | 15.24B | 17.17B |
|
Total Debt
|
| | | 0.42B | 0.51B | 0.75B | 0.83B | 0.39B | 0.56B | 0.58B | 0.39B | 0.12B | 0.07B | 0.34B | 0.07B | 0.13B | 1.61B | 1.55B | 1.48B | 1.48B | 1.33B | 1.23B | 1.23B | 1.17B | 1.27B | 1.30B | 1.33B | 1.31B | 1.40B | 1.48B | 1.50B | 1.67B | 1.76B | 2.20B | 2.05B |
|
Common Equity
|
-1.23 | -2.64 | -4.98 | 0.28B | -1.24 | -3.88 | -3.44 | 4.34B | -0.90 | -1.36 | 1.49 | 2.25B | | -2.10 | -2.85 | 3.34B | 0.14 | -0.12 | 0.02 | 2.42B | 0.76 | -0.69 | -0.87 | 2.45B | -1.25 | -2.95 | -2.59 | 2.71B | 1.08 | 2.55 | 4.24 | 5.90B | 1.16 | 0.77 | 5.92 |
|
Shareholder's Equity
|
-1.23 | -2.64 | -4.98 | 0.28B | -1.24 | -3.88 | -3.44 | 4.34B | -0.90 | -1.36 | 0.40 | 2.25B | -0.22 | -2.10 | -2.85 | 3.34B | -0.30 | -0.53 | -1.00 | 2.42B | 0.24 | -0.91 | -1.64 | 2.45B | -1.25 | -2.95 | -2.59 | 2.71B | 1.05 | 2.48 | 4.11 | 5.90B | 1.13 | 0.75 | 5.76 |
|
Liabilities and Shareholders Equity
|
| | | 3.66B | 3.93B | 4.01B | 4.81B | 4.95B | 6.36B | 5.75B | 5.60B | 5.67B | 5.55B | 6.10B | 6.73B | 7.54B | 9.69B | 9.01B | 8.24B | 8.20B | 7.90B | 7.88B | 7.70B | 7.79B | 8.08B | 7.96B | 8.26B | 8.98B | 9.86B | 10.93B | 11.59B | 12.83B | 13.35B | 15.24B | 17.17B |
|
Treasury Shares
|
| | | | | | | 0.09B | -0.23B | -0.41B | -0.55B | 0.41B | -0.20B | -0.19B | -0.20B | 0.21B | -0.21B | -0.21B | -0.24B | 0.30B | -0.29B | -0.28B | -0.26B | 0.27B | -0.28B | -0.29B | -0.29B | 0.28B | -0.28B | -0.28B | -0.29B | 0.28B | -0.28B | -0.30B | -0.38B |
|
Retained Earnings
|
0.14B | 0.17B | 0.20B | 0.21B | 0.28B | 0.31B | 0.88B | 1.00B | 1.69B | 1.34B | 1.17B | 1.02B | 0.91B | 1.31B | 1.48B | 2.01B | 2.48B | 1.81B | 1.09B | 0.98B | 0.80B | 1.05B | 1.09B | 1.55B | 1.73B | 1.74B | 1.72B | -4.50B | 2.35B | 2.79B | 2.72B | -3.25B | 3.16B | 3.82B | 4.27B |