|
Cash & Equivalents
|
0.28B | 0.23B | 0.32B | 0.21B | 0.26B | 0.27B | 0.29B | 0.22B | 0.72B | 0.92B | 0.82B | 0.63B | 0.52B | 0.46B | 0.56B | 0.69B | 0.69B | 0.60B | 0.49B | 0.48B | 0.61B | 0.51B | 0.37B | 0.40B | 0.58B | 0.39B | 0.01B | 0.41B | 0.36B | 0.32B | 0.01B | 0.26B | 0.32B | 0.12B | 0.30B | 0.26B | 0.24B | 0.12B | 1.02B | 0.17B | 0.18B | 0.16B | 0.22B | 0.14B | 0.18B | 0.23B | 0.12B | 0.11B | 0.11B | 0.17B | 0.23B | 0.27B | 0.15B | 0.16B | 0.30B | 0.18B | 0.17B | 0.29B | 0.32B | 0.26B | 0.34B | 0.43B | 0.44B | 0.32B | 0.24B | 0.92B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | | | 0.57B | 0.46B | 0.50B | 0.53B | 0.57B | 0.58B | 0.45B | 0.46B | 0.49B | 0.60B | 0.64B | 0.62B | 0.62B | 0.66B | 0.61B | 0.43B | 0.40B | 0.24B | 0.23B | 0.23B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.17B | 0.18B |
|
Cash & Current Investments
|
0.28B | 0.23B | 0.32B | 0.21B | 0.26B | 0.27B | 0.29B | 0.22B | 0.72B | 0.92B | 0.82B | 0.63B | 0.52B | 0.46B | 0.56B | 0.69B | 0.69B | 0.60B | 0.49B | 0.48B | 0.61B | 0.51B | 0.37B | 0.40B | 0.58B | 0.39B | 0.01B | 0.41B | 0.36B | 0.32B | 0.01B | 0.26B | 0.32B | 0.12B | 0.87B | 0.26B | 0.24B | 0.69B | 1.49B | 0.67B | 0.71B | 0.73B | 0.79B | 0.59B | 0.64B | 0.72B | 0.72B | 0.75B | 0.72B | 0.79B | 0.89B | 0.88B | 0.58B | 0.56B | 0.55B | 0.42B | 0.40B | 0.42B | 0.45B | 0.40B | 0.48B | 0.58B | 0.59B | 0.48B | 0.42B | 1.10B |
|
Receivables - Net
|
| | 0.59B | | 0.76B | 0.81B | 0.77B | 0.75B | 0.76B | 1.20B | 1.17B | 1.22B | 1.37B | 1.35B | 1.31B | 1.32B | 1.40B | 1.41B | 1.32B | 1.42B | 1.52B | 1.49B | 1.36B | 1.45B | 1.52B | 1.50B | 1.39B | 1.45B | 1.51B | 1.53B | 1.44B | 1.52B | 1.60B | 1.66B | 1.10B | 1.68B | 1.77B | 1.22B | 1.18B | 1.18B | 1.23B | 1.30B | 1.26B | 1.27B | 1.30B | 1.35B | 1.34B | 1.37B | 1.41B | 1.50B | 1.47B | 1.48B | 1.53B | 1.62B | 1.60B | 1.60B | 1.67B | 1.77B | 1.71B | 1.74B | 1.81B | 1.88B | 1.80B | 1.81B | 1.89B | 1.93B |
|
Receivables - Other
|
| | 1.20B | | 1.22B | 1.23B | 1.25B | 1.27B | 1.28B | 2.20B | 2.26B | 2.43B | 2.43B | 2.44B | 2.48B | 2.44B | 2.40B | 2.39B | 2.33B | 2.38B | 2.42B | 2.38B | 2.27B | 2.33B | 2.82B | 2.73B | 2.63B | 2.73B | 2.69B | 2.66B | 2.61B | 2.73B | 2.70B | 2.98B | 1.63B | 2.88B | 2.83B | 1.59B | 1.65B | 1.66B | 1.70B | 1.73B | 1.81B | 1.82B | 1.81B | 1.84B | 1.87B | 1.88B | 1.93B | 2.00B | 1.91B | 1.94B | 1.93B | 1.95B | 1.96B | 1.97B | 2.00B | 1.99B | 2.06B | 2.00B | 2.04B | 1.96B | 1.99B | 2.03B | 1.98B | 1.97B |
|
Receivables
|
| | 1.79B | | 1.98B | 2.04B | 2.03B | 2.02B | 2.04B | 3.41B | 3.43B | 3.66B | 3.81B | 3.80B | 3.79B | 3.75B | 3.80B | 3.80B | 3.66B | 3.80B | 3.93B | 3.87B | 3.63B | 3.79B | 4.34B | 4.23B | 4.03B | 4.17B | 4.20B | 4.19B | 4.05B | 4.25B | 4.30B | 4.64B | 2.72B | 4.56B | 4.61B | 2.80B | 2.83B | 2.84B | 2.93B | 3.03B | 3.07B | 3.09B | 3.11B | 3.19B | 3.21B | 3.25B | 3.34B | 3.51B | 3.38B | 3.42B | 3.46B | 3.57B | 3.57B | 3.57B | 3.67B | 3.76B | 3.76B | 3.74B | 3.85B | 3.84B | 3.80B | 3.84B | 3.87B | 3.91B |
|
Long-Term Investments
|
| | 4.72B | | 4.87B | 5.07B | 4.97B | 5.01B | 4.91B | 6.67B | 6.72B | 7.02B | 7.13B | 7.44B | 7.48B | 7.37B | 7.11B | 7.35B | 7.59B | 7.74B | 7.83B | 8.02B | 8.25B | 8.21B | 7.71B | 7.97B | 7.95B | 8.01B | 8.18B | 8.50B | 8.45B | 8.53B | 8.72B | 9.07B | 6.89B | 9.02B | 9.02B | 7.30B | 7.29B | 7.74B | 7.82B | 8.24B | 8.00B | 7.83B | 8.30B | 8.73B | 8.85B | 8.80B | 8.96B | 9.10B | 9.15B | 8.78B | 8.47B | 8.39B | 8.51B | 8.71B | 8.64B | 8.56B | 8.91B | 8.95B | 8.98B | 9.53B | 9.41B | 9.69B | 9.94B | 10.37B |
|
Goodwill
|
| | 0.17B | | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Goodwill & Intangibles
|
| | 0.17B | | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.26B | 0.18B | 0.18B | 0.18B | 0.24B | 0.19B | 0.19B | 0.19B | 0.23B | 0.18B | 0.19B | 0.19B | 0.23B | 0.19B | 0.19B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B |
|
Long-Term Deferred Tax
|
| | 0.23B | | 0.14B | 0.12B | 0.18B | 0.17B | 0.17B | 0.22B | 0.27B | 0.27B | 0.27B | 0.21B | 0.27B | 0.24B | 0.29B | 0.26B | 0.24B | 0.20B | 0.15B | 0.15B | 0.42B | 0.12B | 0.14B | 0.13B | 0.36B | 0.08B | 0.05B | 0.02B | 0.38B | 0.12B | 0.07B | 0.08B | 0.17B | 0.07B | 0.07B | 0.03B | 0.05B | 0.00B | | | | 0.00B | | | | | | | | 0.04B | 0.13B | 0.21B | 0.20B | 0.18B | 0.20B | 0.24B | 0.17B | 0.18B | 0.18B | 0.13B | 0.17B | 0.14B | 0.13B | 0.09B |
|
Other Non-Current Assets
|
| | 0.35B | | 0.42B | 0.39B | 0.40B | 0.38B | 0.43B | 0.53B | 0.52B | 0.50B | 0.51B | 0.53B | 0.51B | 0.52B | 0.54B | 0.54B | 0.53B | 0.53B | 0.54B | 0.50B | 0.49B | 0.50B | 0.51B | 0.47B | 0.48B | 0.51B | 0.53B | 0.48B | 0.48B | 0.49B | 0.51B | 0.49B | 4.47B | 0.52B | 0.54B | 4.25B | 0.37B | 0.42B | 0.43B | 0.38B | 0.40B | 0.42B | 0.45B | 0.42B | 0.45B | 0.46B | 0.48B | 0.45B | 0.61B | 0.45B | 0.49B | 0.48B | 0.49B | 0.53B | 0.58B | 0.51B | 0.50B | 0.52B | 0.56B | 0.44B | 0.46B | 0.49B | 0.53B | 0.44B |
|
Assets
|
| | 8.04B | | 8.37B | 8.60B | 8.57B | 8.51B | 8.98B | 12.68B | 12.60B | 12.91B | 13.12B | 13.33B | 13.48B | 13.44B | 13.31B | 13.46B | 13.38B | 13.64B | 13.96B | 13.96B | 13.76B | 13.93B | 14.14B | 14.04B | 13.78B | 14.03B | 14.16B | 14.36B | 14.22B | 14.49B | 14.79B | 15.39B | 15.47B | 15.33B | 15.40B | 15.62B | 12.40B | 11.98B | 12.16B | 12.63B | 12.49B | 12.28B | 12.84B | 13.39B | 13.44B | 13.45B | 13.73B | 14.11B | 14.25B | 13.85B | 13.60B | 13.75B | 14.00B | 14.09B | 14.19B | 14.31B | 14.61B | 14.59B | 14.87B | 15.37B | 15.27B | 15.47B | 15.73B | 16.77B |
|
Accounts Payables
|
| | 0.60B | | 0.50B | 0.52B | 0.54B | 0.48B | 0.52B | 0.67B | 0.64B | 0.61B | 0.58B | 0.62B | 0.78B | 0.66B | 0.63B | 0.64B | 0.64B | 0.58B | 0.57B | 0.64B | 0.70B | 0.64B | 0.65B | 0.69B | 0.72B | 0.59B | 0.59B | 0.66B | 0.73B | 0.60B | 0.67B | 0.68B | 0.62B | 0.66B | 0.64B | 0.54B | 0.91B | 0.56B | 0.56B | 0.65B | 0.63B | 0.51B | 0.61B | 0.70B | 0.69B | 0.60B | 0.59B | 0.68B | 0.91B | 0.77B | 0.64B | 0.72B | 0.73B | 0.62B | 0.65B | 0.73B | 0.78B | 0.68B | 0.74B | 0.78B | 0.76B | 0.62B | 0.60B | 0.70B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.44B | 0.44B |
|
Payables
|
| | 0.60B | | 0.50B | 0.52B | 0.54B | 0.48B | 0.52B | 0.67B | 0.64B | 0.61B | 0.58B | 0.62B | 0.78B | 0.66B | 0.63B | 0.64B | 0.64B | 0.58B | 0.57B | 0.64B | 0.70B | 0.64B | 0.65B | 0.69B | 0.72B | 0.59B | 0.59B | 0.66B | 0.73B | 0.60B | 0.67B | 0.68B | 0.62B | 0.66B | 0.64B | 0.54B | 0.91B | 0.56B | 0.56B | 0.65B | 0.63B | 0.51B | 0.61B | 0.70B | 0.69B | 0.60B | 0.59B | 0.68B | 0.91B | 0.77B | 0.64B | 0.72B | 0.73B | 0.62B | 0.65B | 0.73B | 0.78B | 0.68B | 0.74B | 0.78B | 0.82B | 0.68B | 1.04B | 1.14B |
|
Accumulated Expenses
|
| | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 5.76B | | | | 6.20B | | | | 6.23B | | 6.45B | 6.43B | 6.39B | 6.48B | 6.59B | 6.61B | 4.20B | 6.72B | 6.78B | 6.80B | 4.66B | 7.10B | 7.16B | 4.94B | 5.06B | 7.52B | 7.51B | 5.19B | 5.30B | 5.38B | 5.48B | 5.55B | 5.65B | 5.72B | 5.84B | 5.95B | 6.02B | 6.22B | 6.34B | 6.54B | 6.45B | 6.51B | 6.61B | 6.77B | 7.01B | 7.14B | 7.31B | 7.33B | 7.31B | 7.33B | 7.46B | 7.43B | 7.46B | 7.61B | 7.64B | 7.71B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.44B | 0.44B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.00B | | | | 0.05B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.30B | | 1.47B | 1.55B | 1.52B | 1.51B | 1.55B | 2.40B | 2.29B | 2.36B | 2.53B | 2.56B | 2.47B | 2.49B | 2.61B | 2.65B | 2.52B | 2.59B | 2.69B | 2.70B | 2.58B | 2.65B | 2.74B | 2.72B | 2.54B | 2.56B | 2.62B | 2.68B | 2.56B | 2.66B | 2.78B | 2.86B | 2.13B | 2.87B | 2.96B | 2.31B | 2.28B | 2.29B | 2.32B | 2.46B | 2.42B | 2.42B | 2.41B | 2.54B | 2.48B | 2.55B | 2.59B | 2.74B | 2.73B | 2.76B | 2.80B | 2.97B | 2.95B | 2.97B | 3.02B | 3.19B | 3.10B | 3.10B | 3.17B | 3.34B | 3.28B | 3.26B | 3.34B | 3.51B |
|
Liabilities from Discontinued Operations
|
| | 0.13B | | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 3.71B | 0.12B | 0.12B | 3.66B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.20B | | | | 0.20B | | | | 0.26B | | | | 0.24B | | | | 0.29B | | | | 0.22B | | | | 0.26B | | | | 0.15B | | | | 0.11B | | 0.03B | 0.05B | 0.05B | | 0.07B | 0.08B | 0.10B | 0.06B | 0.08B | 0.07B | 0.06B | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-2.22B | -2.41B | 5.68B | -2.30B | 6.02B | 6.12B | 6.11B | 6.03B | 6.50B | 10.23B | 10.11B | 10.33B | 10.50B | 10.63B | 10.89B | 10.82B | 10.81B | 10.92B | 10.78B | 10.96B | 11.17B | 11.19B | 10.92B | 11.03B | 11.24B | 11.16B | 10.94B | 11.07B | 11.15B | 11.32B | 11.36B | 11.58B | 11.82B | 12.42B | 12.47B | 12.42B | 12.46B | 12.64B | 9.45B | 9.06B | 9.22B | 9.54B | 9.57B | 9.54B | 9.77B | 10.24B | 10.24B | 10.40B | 10.57B | 11.00B | 11.11B | 11.01B | 11.03B | 11.45B | 11.66B | 11.70B | 11.95B | 12.20B | 12.15B | 12.07B | 12.32B | 12.49B | 12.43B | 12.43B | 12.52B | 13.35B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.44B | 0.44B |
|
Common Equity
|
2.22B | 2.41B | 1.81B | 2.30B | 2.35B | 2.48B | 1.80B | 2.47B | 2.46B | 2.43B | 1.78B | 2.58B | 2.62B | 2.70B | 1.79B | 2.62B | 2.50B | 2.54B | 1.83B | 2.68B | 2.80B | 2.77B | 1.83B | 2.90B | 2.91B | 2.88B | 1.83B | 2.96B | 3.01B | 3.05B | 2.86B | 2.91B | 2.97B | 2.97B | 3.00B | 2.91B | 2.94B | 2.98B | 2.95B | 2.93B | 2.94B | 3.09B | 2.92B | 2.74B | 3.07B | 3.15B | 3.20B | 3.05B | 3.15B | 3.10B | 3.14B | 2.83B | 2.57B | 2.30B | 2.33B | 2.39B | 2.24B | 2.12B | 2.47B | 2.52B | 2.55B | 2.88B | 2.84B | 3.04B | 3.22B | 3.43B |
|
Shareholder's Equity
|
2.22B | 2.41B | 1.81B | 2.30B | 2.35B | 2.48B | 1.80B | 2.47B | 2.46B | 2.43B | 1.78B | 2.58B | 2.62B | 2.70B | 1.79B | 2.62B | 2.50B | 2.54B | 1.83B | 2.68B | 2.80B | 2.77B | 1.83B | 2.90B | 2.91B | 2.88B | 1.83B | 2.96B | 3.01B | 3.05B | 2.86B | 2.91B | 2.97B | 2.97B | 3.00B | 2.91B | 2.94B | 2.98B | 2.95B | 2.93B | 2.94B | 3.09B | 2.92B | 2.74B | 3.07B | 3.15B | 3.20B | 3.05B | 3.15B | 3.10B | 3.14B | 2.83B | 2.57B | 2.30B | 2.33B | 2.39B | 2.24B | 2.12B | 2.47B | 2.52B | 2.55B | 2.88B | 2.84B | 3.04B | 3.22B | 3.43B |
|
Liabilities and Shareholders Equity
|
| | 8.04B | | 8.37B | 8.60B | 8.57B | 8.51B | 8.98B | 12.68B | 12.60B | 12.91B | 13.12B | 13.33B | 13.48B | 13.44B | 13.31B | 13.46B | 13.38B | 13.64B | 13.96B | 13.96B | 13.76B | 13.93B | 14.14B | 14.04B | 13.78B | 14.03B | 14.16B | 14.36B | 14.22B | 14.49B | 14.79B | 15.39B | 15.47B | 15.33B | 15.40B | 15.62B | 12.40B | 11.98B | 12.16B | 12.63B | 12.49B | 12.28B | 12.84B | 13.39B | 13.44B | 13.45B | 13.73B | 14.11B | 14.25B | 13.85B | 13.60B | 13.75B | 14.00B | 14.09B | 14.19B | 14.31B | 14.61B | 14.59B | 14.87B | 15.37B | 15.27B | 15.47B | 15.73B | 16.77B |
|
Treasury Shares
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 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 | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
| | 1.14B | | 1.16B | 1.20B | 1.25B | 1.27B | 1.22B | 1.20B | 1.21B | 1.25B | 1.26B | 1.28B | 1.21B | 1.25B | 1.28B | 1.30B | 1.35B | 1.39B | 1.45B | 1.49B | 1.56B | 1.59B | 1.69B | 1.75B | 1.80B | 1.86B | 1.84B | 1.91B | 1.88B | 1.90B | 1.96B | 1.95B | 1.98B | 2.12B | 2.20B | 2.28B | 2.18B | 2.28B | 2.33B | 2.42B | 2.41B | 2.34B | 2.44B | 2.53B | 2.67B | 2.73B | 2.84B | 2.85B | 2.98B | 3.06B | 3.06B | 3.03B | 2.99B | 2.95B | 2.85B | 2.83B | 2.91B | 2.99B | 3.00B | 3.07B | 3.21B | 3.31B | 3.43B | 3.58B |