|
Cash & Equivalents
|
0.24B | 0.28B | 0.29B | 0.26B | 0.25B | 0.27B | 0.30B | 0.20B | 0.24B | 0.27B | 0.23B | 0.21B | 0.26B | 0.23B | 0.22B | 0.33B | 0.24B | 0.31B | 0.29B | 0.29B | 0.26B | 0.31B | 0.37B | 0.37B | 0.31B | 0.32B | 0.34B | 0.38B | 0.36B | 0.27B | 0.27B | 0.31B | 0.25B | 0.33B | 0.38B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| 6.45B | 6.57B | 66.71B | 4.65B | 3.86B | 4.98B | 60.17B | 62.97B | 59.77B | 60.06B | 59.99B | 60.78B | 60.31B | 61.00B | 60.83B | 60.58B | 60.49B | 59.96B | 3.88B | 4.03B | 3.82B | 5.03B | 4.36B | 4.49B | 3.92B | 5.13B | 4.67B | 4.59B | 3.99B | 4.80B | 4.87B | 4.82B | 5.29B | 5.86B | 4.90B | 4.49B | 3.69B | 4.44B | 3.99B | 4.09B | 3.49B | 4.60B | 4.94B | 4.03B | 6.09B | 6.33B | 5.51B | 4.99B | 5.70B | 4.75B | 3.84B | 3.47B | 3.57B | 3.93B | 3.47B | 3.24B | 3.89B | 4.49B | 5.14B | 4.68B | 4.35B | 5.48B | 4.77B | 4.53B | 4.75B | 6.80B | 5.72B |
|
Cash & Current Investments
|
0.24B | 6.73B | 6.85B | 66.97B | 4.90B | 4.12B | 5.28B | 60.37B | 63.20B | 60.04B | 60.29B | 60.21B | 61.03B | 60.54B | 61.22B | 61.16B | 60.82B | 60.80B | 60.26B | 4.18B | 4.29B | 4.13B | 5.40B | 4.74B | 4.80B | 4.24B | 5.47B | 5.05B | 4.95B | 4.25B | 5.07B | 5.17B | 5.07B | 5.62B | 6.24B | 5.24B | 4.49B | 3.69B | 4.44B | 3.99B | 4.09B | 3.49B | 4.60B | 4.94B | 4.03B | 6.09B | 6.33B | 5.51B | 4.99B | 5.70B | 4.75B | 3.84B | 3.47B | 3.57B | 3.93B | 3.47B | 3.24B | 3.89B | 4.49B | 5.14B | 4.68B | 4.35B | 5.48B | 4.77B | 4.53B | 4.75B | 6.80B | 5.72B |
|
Receivables - Net
|
| 6.22B | 5.96B | 5.47B | 5.56B | 5.84B | 5.70B | 5.50B | 5.67B | 6.04B | 5.93B | 5.73B | 5.88B | 6.20B | 6.04B | 5.87B | 6.02B | 6.27B | 6.11B | 6.12B | 6.30B | 6.59B | 6.44B | 6.30B | 6.53B | 6.76B | 6.56B | 6.44B | 6.84B | 7.01B | 6.79B | 6.72B | 7.01B | 7.34B | 7.27B | 7.14B | 7.54B | 7.79B | 7.64B | 7.51B | 7.95B | 8.30B | 8.12B | 7.91B | 8.20B | 8.46B | 8.22B | 7.83B | 8.17B | 8.55B | 8.29B | 8.09B | 8.59B | 9.13B | 8.89B | 8.92B | 9.48B | 10.33B | 10.35B | 10.28B | 10.83B | 11.49B | 11.27B | 11.11B | 11.57B | 12.04B | 11.62B | 10.99B |
|
Receivables - Other
|
| 13.69B | 13.34B | 12.82B | 12.73B | 12.27B | 12.06B | 11.99B | 11.79B | 11.78B | 11.74B | 11.15B | 10.70B | 10.40B | 10.24B | 10.71B | 10.25B | 9.89B | 9.54B | 9.71B | 9.59B | 9.51B | 9.28B | 9.26B | 9.14B | 8.96B | 8.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 19.91B | 19.30B | 18.29B | 18.29B | 18.11B | 17.76B | 17.49B | 17.45B | 17.82B | 17.68B | 16.89B | 16.58B | 16.60B | 16.28B | 16.58B | 16.27B | 16.16B | 15.66B | 15.84B | 15.89B | 16.10B | 15.72B | 15.56B | 15.67B | 15.73B | 15.51B | 6.44B | 6.84B | 7.01B | 6.79B | 6.72B | 7.01B | 7.34B | 7.27B | 7.14B | 7.54B | 7.79B | 7.64B | 7.51B | 7.95B | 8.30B | 8.12B | 7.91B | 8.20B | 8.46B | 8.22B | 7.83B | 8.17B | 8.55B | 8.29B | 8.09B | 8.59B | 9.13B | 8.89B | 8.92B | 9.48B | 10.33B | 10.35B | 10.28B | 10.83B | 11.49B | 11.27B | 11.11B | 11.57B | 12.04B | 11.62B | 10.99B |
|
Long-Term Investments
|
| 73.44B | 76.12B | 74.97B | 74.04B | 73.13B | 74.72B | 72.72B | 72.39B | 72.99B | 73.65B | 72.70B | 73.24B | 72.94B | 74.49B | 73.84B | 73.08B | 71.27B | 72.53B | 73.16B | 73.72B | 73.94B | 74.19B | 73.26B | 72.62B | 71.23B | 72.06B | 70.47B | 71.68B | 72.47B | 72.96B | 70.49B | 71.26B | 72.33B | 73.09B | 72.50B | 71.72B | 71.16B | 71.85B | 72.28B | 74.52B | 75.50B | 77.42B | 77.88B | 76.65B | 80.60B | 83.56B | 84.42B | 83.89B | 86.55B | 87.51B | 87.38B | 83.66B | 80.46B | 78.11B | 80.45B | 82.03B | 82.97B | 82.96B | 88.81B | 88.66B | 89.51B | 95.45B | 94.22B | 95.70B | 98.06B | 103.68B | 101.18B |
|
Goodwill
|
| 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.37B | 3.63B | 3.62B | 3.63B | 3.62B | 3.61B | 3.59B | 3.59B | 3.58B | 3.57B | 3.59B | 3.59B | 3.58B | 3.58B | 3.58B | 3.59B | 3.95B | 3.95B | 3.96B | 3.93B | 3.96B | 3.94B | 3.95B | 3.94B | 3.93B | 3.96B | 3.92B | 3.92B | 3.94B | 3.98B | 4.02B | 4.02B | 4.00B | 4.01B | 4.00B | 3.97B | 3.92B | 3.95B | 3.96B | 3.98B | 3.96B | 3.98B | 4.25B | 4.25B | 4.27B | 4.23B | 4.25B | 4.28B | 4.27B | 4.07B |
|
Intangibles
|
| 0.64B | 0.61B | 1.13B | 0.56B | 0.54B | 0.52B | 1.13B | 1.13B | 1.13B | 1.13B | 1.34B | 0.65B | 0.65B | 0.65B | 0.65B | 0.86B | 0.86B | 0.86B | 0.66B | 0.88B | 0.88B | 0.89B | 0.30B | 0.89B | 0.43B | 0.43B | 0.28B | 0.43B | 0.43B | 0.43B | 0.27B | 0.43B | 0.43B | 0.51B | 0.34B | 0.34B | 0.36B | 0.35B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.38B | 0.37B | 0.37B | 0.36B | 0.36B | 0.35B | 0.34B | 0.34B |
|
Goodwill & Intangibles
|
| 4.00B | 3.98B | 4.49B | 3.93B | 3.91B | 3.89B | 4.49B | 4.49B | 4.49B | 4.49B | 4.71B | 4.01B | 4.01B | 4.01B | 4.01B | 4.23B | 4.23B | 4.23B | 4.29B | 4.50B | 4.51B | 4.51B | 3.92B | 4.47B | 4.02B | 4.01B | 3.85B | 4.01B | 4.01B | 4.01B | 3.85B | 4.01B | 4.02B | 4.46B | 4.29B | 4.30B | 4.29B | 4.31B | 4.28B | 4.29B | 4.28B | 4.26B | 4.29B | 4.24B | 4.24B | 4.26B | 4.29B | 4.33B | 4.33B | 4.31B | 4.31B | 4.30B | 4.26B | 4.21B | 4.24B | 4.24B | 4.26B | 4.23B | 4.25B | 4.63B | 4.62B | 4.64B | 4.59B | 4.60B | 4.63B | 4.61B | 4.40B |
|
Long-Term Deferred Tax
|
| 1.43B | 0.60B | 2.46B | 0.56B | 0.37B | | 2.37B | 0.36B | 0.13B | | 2.46B | | | | 2.32B | | 0.26B | 0.32B | 0.30B | | | | 0.03B | | 0.22B | 0.24B | 0.30B | | | | 0.47B | 0.26B | 0.20B | 0.24B | 0.07B | 0.37B | 0.46B | 0.52B | 0.45B | 0.12B | | | | 0.01B | | | | | | | | 0.66B | 1.37B | 2.17B | 1.88B | 1.57B | 1.85B | 2.39B | 1.50B | 1.64B | 1.79B | 1.34B | 1.76B | 1.64B | 1.63B | 1.03B | 0.89B |
|
Other Non-Current Assets
|
| 2.20B | 2.18B | 2.13B | 2.24B | 2.19B | 2.42B | 2.15B | 2.25B | 2.64B | 2.66B | 2.40B | 2.27B | 2.42B | 2.26B | 2.23B | 2.29B | 2.29B | 2.23B | 2.56B | 2.57B | 2.78B | 2.54B | 2.38B | 2.51B | 2.49B | 2.40B | 2.32B | 2.41B | 2.38B | 2.37B | 2.38B | 2.44B | 2.44B | 2.60B | 2.86B | 2.79B | 2.85B | 3.02B | 2.87B | 3.21B | 3.31B | 3.22B | 3.13B | 3.11B | 3.10B | 3.23B | 3.17B | 3.22B | 3.22B | 3.21B | 3.53B | 3.50B | 3.82B | 3.57B | 3.27B | 3.61B | 3.83B | 3.79B | 3.94B | 4.06B | 4.13B | 4.00B | 4.18B | 4.40B | 4.55B | 4.45B | 4.55B |
|
Assets
|
| 111.33B | 112.62B | 109.56B | 108.70B | 107.02B | 108.15B | 105.66B | 105.25B | 106.47B | 106.93B | 104.58B | 104.87B | 104.33B | 105.44B | 104.94B | 103.90B | 101.90B | 102.69B | 103.81B | 104.13B | 104.81B | 104.52B | 103.08B | 102.69B | 101.66B | 102.11B | 100.18B | 101.68B | 102.45B | 102.79B | 100.25B | 101.25B | 102.67B | 104.31B | 103.48B | 103.68B | 103.52B | 104.39B | 104.23B | 107.25B | 108.57B | 110.24B | 110.12B | 109.44B | 113.34B | 116.38B | 116.76B | 117.03B | 119.76B | 120.71B | 120.47B | 118.59B | 116.59B | 114.32B | 115.72B | 118.35B | 120.57B | 121.38B | 125.98B | 127.41B | 129.31B | 134.59B | 133.19B | 135.98B | 138.87B | 143.68B | 143.71B |
|
Other Accumulated Expenses
|
| | | 53.60B | 52.84B | 52.27B | 51.97B | 51.58B | 51.44B | 52.60B | 52.31B | 51.39B | 50.97B | 50.79B | 50.26B | 50.92B | 50.02B | 49.62B | 49.15B | | | | | | | | | | | | | | | | | 49.65B | 49.81B | 49.96B | 50.43B | 50.67B | 50.72B | 51.07B | 51.61B | 51.85B | 51.96B | 53.11B | 54.42B | 54.52B | 55.34B | 55.91B | 56.80B | 56.91B | 57.57B | 57.98B | 58.14B | 58.65B | 59.06B | 60.57B | 61.71B | 61.63B | 62.49B | 63.86B | 64.75B | 64.09B | 65.98B | 66.94B | 67.70B | 65.74B |
|
Current Deferred Revenue
|
| 11.18B | 11.21B | 10.86B | 10.94B | 11.09B | 11.27B | 10.92B | 11.12B | 11.34B | 11.52B | 11.10B | 11.23B | 11.45B | 11.62B | 11.24B | 11.41B | 11.56B | 11.72B | 11.85B | | | | 11.84B | | | | 11.97B | | | | 12.33B | | | | 12.91B | 13.42B | 13.76B | 13.98B | 13.55B | 14.12B | 14.54B | 14.91B | 14.60B | 14.94B | 15.20B | 15.54B | 15.22B | 15.74B | 16.21B | 16.68B | 16.47B | 17.19B | 17.81B | 18.36B | 18.24B | 19.14B | 20.21B | 21.06B | 20.87B | 21.31B | 22.09B | 22.78B | 22.29B | 22.72B | 23.29B | 23.60B | 22.43B |
|
Pension
|
| | | 0.24B | | | | 0.24B | | | | 0.39B | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B |
|
Non-Current Deferred Tax Liability
|
| | | 1.78B | | | 0.06B | 1.88B | | | 0.09B | 2.45B | 0.12B | 0.19B | 0.49B | 0.34B | 0.35B | | | | | | | | | | | | | | | | | | | | | | | 0.91B | | 0.09B | 0.19B | 1.54B | | 0.41B | 0.45B | 2.05B | 0.29B | 0.41B | 0.27B | 1.76B | | | | 0.79B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 5.26B | 5.65B | 5.29B | 5.25B | 5.04B | 5.23B | 5.29B | 5.06B | 5.14B | 5.33B | 5.42B | 5.29B | 5.18B | 5.46B | 5.53B | 5.39B | 5.14B | 5.77B | 5.30B | | | | 5.51B | | | | 5.31B | | | | 5.43B | | | | 5.57B | 5.17B | 5.49B | 5.65B | 5.48B | 5.56B | 5.63B | 5.99B | 6.05B | 5.49B | 5.73B | 6.15B | 6.09B | 5.85B | 6.11B | 6.52B | 6.33B | 6.39B | 6.25B | 6.22B | 5.96B | 5.42B | 5.71B | 6.31B | 6.74B | 6.39B | 6.31B | 7.10B | 7.17B | 6.75B | 6.99B | 7.44B | 7.28B |
|
Total Non-Current Liabilities
|
| 79.15B | 78.81B | 76.86B | 76.78B | 75.70B | 75.63B | 74.89B | 74.95B | 76.32B | 76.43B | 74.67B | 74.70B | 74.10B | 74.08B | 74.00B | 72.91B | 71.87B | 72.10B | 73.72B | | | | 72.74B | | | | 71.28B | | | | 71.60B | | | | 74.19B | 75.53B | 75.41B | 76.28B | 75.86B | 77.34B | 77.62B | 78.64B | 78.13B | 78.75B | 80.67B | 82.38B | 81.47B | 82.92B | 84.49B | 85.71B | 85.25B | 86.67B | 87.46B | 88.19B | 88.20B | 89.88B | 93.01B | 95.09B | 94.32B | 96.00B | 98.14B | 99.79B | 98.15B | 101.03B | 102.36B | 104.63B | 103.53B |
|
Total Liabilities
|
-26.50B | 84.41B | 84.46B | 82.14B | 82.03B | 80.74B | 80.86B | 80.18B | 80.01B | 81.46B | 81.76B | 80.10B | 79.99B | 79.28B | 79.54B | 79.53B | 78.30B | 77.01B | 77.87B | 79.02B | 78.75B | 79.28B | 79.20B | 78.24B | 77.84B | 77.54B | 78.08B | 76.59B | 77.51B | 77.73B | 78.35B | 77.02B | 77.63B | 78.81B | 80.57B | 79.75B | 80.70B | 80.90B | 81.93B | 81.34B | 82.91B | 83.25B | 84.63B | 84.18B | 84.23B | 86.39B | 88.53B | 87.56B | 88.76B | 90.60B | 92.23B | 91.58B | 93.06B | 93.71B | 94.41B | 94.16B | 95.30B | 98.72B | 101.41B | 101.06B | 102.39B | 104.45B | 106.89B | 105.33B | 107.79B | 109.36B | 112.07B | 110.81B |
|
Common Equity
|
26.50B | 26.92B | 28.16B | 27.41B | 26.67B | 26.29B | 27.30B | 25.48B | 25.24B | 25.01B | 25.17B | 24.48B | 24.87B | 25.05B | 25.91B | 25.41B | 25.60B | 24.89B | 24.81B | 24.80B | 25.39B | 25.53B | 25.32B | 27.25B | 24.85B | 24.12B | 24.03B | 29.95B | 24.17B | 24.71B | 24.44B | 23.22B | 23.61B | 23.86B | 23.74B | 23.73B | 22.98B | 22.62B | 22.46B | 22.89B | 24.34B | 25.32B | 25.61B | 25.94B | 25.20B | 26.94B | 27.85B | 29.20B | 28.27B | 29.16B | 28.47B | 28.89B | 25.53B | 22.87B | 19.91B | 21.56B | 23.05B | 21.86B | 19.98B | 24.92B | 25.02B | 24.86B | 27.70B | 27.86B | 28.19B | 29.52B | 31.61B | 32.89B |
|
Shareholder's Equity
|
26.50B | 26.92B | 28.16B | 27.41B | 26.67B | 26.29B | 27.30B | 25.48B | 25.24B | 25.01B | 25.17B | 24.48B | 24.87B | 25.05B | 25.91B | 25.41B | 25.60B | 24.89B | 24.81B | 24.80B | 25.39B | 25.53B | 25.32B | 27.25B | 24.85B | 24.12B | 24.03B | 29.95B | 24.17B | 24.71B | 24.44B | 23.22B | 23.61B | 23.86B | 23.74B | 23.73B | 22.98B | 22.62B | 22.46B | 22.89B | 24.34B | 25.32B | 25.61B | 25.94B | 25.20B | 26.94B | 27.85B | 29.20B | 28.27B | 29.16B | 28.47B | 28.89B | 25.53B | 22.87B | 19.91B | 21.56B | 23.05B | 21.86B | 19.98B | 24.92B | 25.02B | 24.86B | 27.70B | 27.86B | 28.19B | 29.52B | 31.61B | 32.89B |
|
Liabilities and Shareholders Equity
|
| 111.33B | 112.62B | 109.56B | 108.70B | 107.02B | 108.15B | 105.66B | 105.25B | 106.47B | 106.93B | 104.58B | 104.87B | 104.33B | 105.44B | 104.94B | 103.90B | 101.90B | 102.69B | 103.81B | 104.13B | 104.81B | 104.52B | 103.08B | 102.69B | 101.66B | 102.11B | 100.18B | 101.68B | 102.45B | 102.79B | 100.25B | 101.25B | 102.67B | 104.31B | 103.48B | 103.68B | 103.52B | 104.39B | 104.23B | 107.25B | 108.57B | 110.24B | 110.12B | 109.44B | 113.34B | 116.38B | 116.76B | 117.03B | 119.76B | 120.71B | 120.47B | 118.59B | 116.59B | 114.32B | 115.72B | 118.35B | 120.57B | 121.38B | 125.98B | 127.41B | 129.31B | 134.59B | 133.19B | 135.98B | 138.87B | 143.68B | 143.71B |
|
Treasury Shares
|
| 0.15B | 0.17B | 0.20B | 0.23B | 0.26B | 0.27B | 0.30B | 0.32B | 0.32B | 0.33B | 0.35B | 0.01B | 0.01B | 0.37B | 0.37B | 0.00B | 0.00B | 0.39B | 0.03B | 0.01B | 0.42B | 0.01B | 0.04B | 0.44B | 0.01B | 0.46B | 0.03B | 0.01B | 0.48B | 0.01B | 0.02B | 0.00B | 0.01B | 0.50B | 0.01B | 0.00B | 0.51B | 0.51B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.53B | 0.00B | 0.53B | 0.01B | 0.54B | 0.01B | 0.00B | 0.01B | 0.55B | 0.01B | 0.56B | 0.56B | 0.01B | 0.01B | 0.56B | 0.56B | 0.56B | 0.56B | 0.57B | 0.00B | 0.57B | 0.58B |
|
Retained Earnings
|
13.80B | 14.44B | 15.21B | 16.32B | 16.79B | 17.29B | 18.12B | 18.85B | 19.54B | 18.97B | 19.13B | 19.58B | 20.22B | 20.54B | 21.23B | 21.35B | 22.07B | 22.81B | 23.48B | 24.29B | 25.17B | 25.66B | 26.39B | 27.25B | 27.91B | 28.52B | 29.26B | 29.95B | 30.45B | 30.92B | 31.44B | 32.20B | 32.62B | 33.02B | 33.11B | 33.46B | 33.98B | 34.30B | 34.80B | 35.20B | 35.80B | 36.13B | 36.32B | 36.98B | 37.33B | 37.07B | 37.68B | 38.77B | 39.28B | 40.00B | 40.44B | 41.55B | 42.36B | 42.68B | 42.92B | 43.52B | 44.27B | 44.03B | 44.20B | 45.59B | 46.48B | 46.77B | 47.79B | 49.63B | 49.78B | 51.04B | 52.68B | 54.93B |
|
Preferred Shares
|
0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |