|
Cash & Equivalents
|
0.12B | 0.12B | 0.11B | 0.10B | 0.26B | 0.25B | 0.31B | 0.12B | 0.09B | 0.09B | 0.12B | 0.12B | 0.49B | 0.47B | 0.49B | 0.38B | 0.54B | 0.33B | 0.25B | 0.35B | 0.48B | 1.13B | 0.93B | 2.33B | 1.80B | 1.50B | 1.48B | 1.62B | 0.80B | 0.63B | 0.65B | 0.63B | 0.68B | 0.68B | 0.66B | 0.67B | 0.76B | 0.58B | 0.42B | 0.47B | 0.97B | 0.73B |
|
Short-term Investments
|
| | | | | | | 0.17B | 0.20B | 0.19B | 0.18B | 0.19B | 0.30B | 0.28B | 0.26B | 0.54B | 1.35B | 1.55B | 1.60B | 1.50B | 1.43B | 2.17B | 2.11B | 3.38B | 4.13B | 3.90B | 3.88B | 3.61B | 3.59B | 3.58B | 3.50B | 3.31B | 3.01B | 3.18B | 3.36B | 3.15B | 2.36B | 2.11B | 1.96B | 1.98B | 1.57B | 1.72B |
|
Cash & Current Investments
|
0.12B | 0.12B | 0.11B | 0.10B | 0.26B | 0.25B | 0.31B | 0.29B | 0.29B | 0.28B | 0.29B | 0.31B | 0.79B | 0.75B | 0.75B | 0.92B | 1.88B | 1.88B | 1.85B | 1.84B | 1.90B | 3.30B | 3.04B | 5.71B | 5.93B | 5.39B | 5.36B | 5.22B | 4.39B | 4.21B | 4.16B | 3.95B | 3.68B | 3.86B | 4.01B | 3.83B | 3.12B | 2.70B | 2.38B | 2.45B | 2.54B | 2.46B |
|
Receivables - Net
|
| | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.13B | 0.15B | 0.17B | 0.19B | 0.20B | 0.25B | 0.26B | 0.30B | 0.35B | 0.39B | 0.41B | 0.47B | 0.49B | 0.55B | 0.58B | 0.60B | 0.56B | 0.56B | 0.54B | 0.54B | 0.55B | 0.59B | 0.58B | 0.59B | 0.61B |
|
Receivables - Other
|
| | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.13B | 0.15B | 0.17B | 0.19B | 0.20B | 0.25B | 0.26B | 0.30B | 0.35B | 0.39B | 0.41B | 0.47B | 0.49B | 0.55B | 0.58B | 0.60B | 0.56B | 0.56B | 0.54B | 0.54B | 0.55B | 0.59B | 0.58B | 0.59B | 0.61B |
|
Prepaid Assets
|
| | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.13B | 0.15B | 0.17B | 0.19B | 0.20B | 0.24B | 0.27B | 0.28B | 0.34B | 0.32B | 0.33B | 0.33B | 0.31B | 0.31B | 0.30B | 0.47B | 0.44B | 0.40B | 0.41B |
|
Current Assets
|
| | 0.14B | | 0.30B | 0.30B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.38B | 0.88B | 0.85B | 0.87B | 1.06B | 2.06B | 2.07B | 2.06B | 2.08B | 2.16B | 3.57B | 3.37B | 6.09B | 6.37B | 5.91B | 5.93B | 5.83B | 5.10B | 4.96B | 4.98B | 4.86B | 4.66B | 4.74B | 4.90B | 4.68B | 3.96B | 3.55B | 3.45B | 3.47B | 3.53B | 3.48B |
|
Property, Plant & Equipment (Net)
|
| | 0.01B | | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.16B | 0.17B | 0.18B | 0.20B | 0.21B | 0.24B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.24B | 0.22B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.73B | 0.70B | 0.68B | 0.66B | 0.62B | 0.59B | 0.57B | 0.54B | 0.51B | 0.49B | 0.46B | 0.44B | 0.41B |
|
Goodwill
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 2.28B | 2.28B | 2.28B | 2.30B | 2.29B | 2.29B | 2.29B | 4.60B | 4.64B | 0.06B | 5.26B | 5.26B | 5.29B | 5.29B | 5.28B | 5.28B | 5.28B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B | 5.24B |
|
Intangibles
|
| | 0.01B | | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.50B | 0.49B | 0.47B | 0.46B | 0.45B | 0.42B | 0.40B | 0.97B | 0.95B | 0.91B | 1.10B | 1.05B | 1.01B | 0.95B | 0.90B | 0.85B | 0.80B | 0.73B | 0.68B | 0.35B | 0.32B | 0.29B | 0.27B | 0.24B | 0.21B | 0.18B | 0.16B |
|
Goodwill & Intangibles
|
| | 0.01B | | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 2.78B | 2.77B | 2.75B | 2.76B | 2.74B | 2.72B | 2.70B | 5.56B | 5.59B | 0.98B | 6.37B | 6.31B | 6.29B | 6.24B | 6.19B | 6.13B | 6.08B | 5.97B | 5.92B | 5.59B | 5.56B | 5.54B | 5.51B | 5.48B | 5.45B | 5.43B | 5.40B |
|
Other Non-Current Assets
|
| | 0.00B | | 0.01B | 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 | 0.03B | 0.04B | 0.06B | 0.09B | 0.11B | 0.12B | 0.14B | 0.22B | 0.26B | 0.28B | 0.30B | 0.34B | 0.36B | 0.32B | 0.29B | 0.27B | 0.23B | 0.21B | 0.20B | 0.21B | 0.21B | 0.20B | 0.22B | 0.20B |
|
Non-Current Assets
|
| | 0.02B | | 0.04B | 0.04B | 0.06B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.15B | 0.16B | 3.06B | 3.05B | 3.04B | 3.09B | 3.09B | 3.13B | 3.15B | 6.12B | 6.15B | 6.16B | 7.07B | 7.07B | 7.06B | 7.76B | 7.65B | 7.58B | 7.44B | 7.24B | 7.12B | 6.71B | 6.61B | 6.54B | 6.49B | 6.42B | 6.35B | 6.32B | 6.23B |
|
Assets
|
| | 0.16B | | 0.34B | 0.34B | 0.41B | 0.43B | 0.44B | 0.44B | 0.45B | 0.48B | 0.99B | 1.00B | 1.03B | 4.12B | 5.11B | 5.11B | 5.15B | 5.17B | 5.29B | 6.72B | 9.49B | 12.24B | 12.53B | 12.98B | 13.00B | 12.89B | 12.87B | 12.61B | 12.56B | 12.30B | 11.90B | 11.86B | 11.61B | 11.29B | 10.51B | 10.04B | 9.87B | 9.81B | 9.85B | 9.71B |
|
Accounts Payables
|
| | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.11B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.10B | 0.12B | 0.08B | 0.06B | 0.07B | 0.10B | 0.11B | 0.08B | 0.04B |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.11B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.10B | 0.12B | 0.08B | 0.06B | 0.07B | 0.10B | 0.11B | 0.08B | 0.04B |
|
Accumulated Expenses
|
| | 0.03B | | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.15B | 0.20B | 0.20B | 0.21B | 0.25B | 0.29B | 0.33B | 0.37B | 0.42B | 0.43B | 0.50B | 0.57B | 0.49B | 0.48B | 0.45B | 0.42B | 0.42B | 0.44B | 0.47B | 0.45B | 0.53B | 0.43B | 0.46B | 0.51B |
|
Other Accumulated Expenses
|
| | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Current Deferred Revenue
|
| | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.09B | 0.09B | 0.10B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.15B | 0.16B |
|
Total Current Liabilities
|
| | 0.04B | | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.11B | 0.12B | 0.13B | 0.14B | 0.18B | 0.20B | 0.22B | 0.25B | 0.28B | 0.30B | 0.33B | 0.45B | 0.50B | 0.58B | 0.62B | 0.70B | 0.72B | 0.80B | 0.86B | 0.81B | 0.79B | 0.76B | 0.73B | 0.74B | 0.71B | 0.71B | 0.70B | 0.82B | 0.73B | 0.72B | 0.74B |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.45B | 0.46B | 0.46B | 0.47B | 0.43B | 0.30B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.22B | 0.23B | 0.23B | 0.29B | 0.28B | 0.30B | 0.21B | 0.20B | 0.19B | 0.18B | 0.16B | 0.16B | 0.15B | 0.13B | 0.12B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B |
|
Other Non-Current Liabilities
|
| | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Total Non-Current Liabilities
|
| | 0.04B | | 0.06B | 0.07B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.55B | 0.55B | 0.57B | 0.78B | 0.80B | 0.81B | 0.85B | 0.89B | 0.95B | 0.94B | 1.00B | 1.95B | 1.79B | 1.85B | 1.93B | 1.93B | 1.99B | 2.05B | 1.98B | 1.96B | 1.91B | 1.86B | 1.85B | 1.82B | 1.81B | 1.79B | 1.90B | 1.79B | 1.79B | 1.80B |
|
Total Liabilities
|
| | 0.04B | | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.12B | 0.56B | 0.57B | 0.59B | 0.79B | 0.81B | 0.83B | 0.87B | 0.91B | 0.97B | 0.96B | 1.03B | 1.99B | 1.84B | 1.90B | 1.97B | 1.97B | 2.03B | 2.08B | 2.01B | 1.98B | 1.93B | 1.88B | 1.88B | 1.84B | 1.83B | 1.81B | 1.91B | 1.81B | 1.80B | 1.82B |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 0.12B | | 0.27B | 0.26B | 0.33B | 0.34B | 0.36B | 0.35B | 0.36B | 0.36B | 0.43B | 0.43B | 0.44B | 3.33B | 4.30B | 4.28B | 4.28B | 4.26B | 4.32B | 5.76B | 8.45B | 10.25B | 10.69B | 11.08B | 11.03B | 10.92B | 10.84B | 10.53B | 10.56B | 10.32B | 9.98B | 9.98B | 9.73B | 9.45B | 8.68B | 8.23B | 7.95B | 8.00B | 8.04B | 7.90B |
|
Shareholder's Equity
|
| | 0.12B | | 0.27B | 0.26B | 0.33B | 0.34B | 0.36B | 0.35B | 0.36B | 0.36B | 0.43B | 0.43B | 0.44B | 3.33B | 4.30B | 4.28B | 4.28B | 4.26B | 4.32B | 5.76B | 8.45B | 10.25B | 10.69B | 11.08B | 11.03B | 10.92B | 10.84B | 10.53B | 10.56B | 10.32B | 9.98B | 9.98B | 9.73B | 9.45B | 8.68B | 8.23B | 7.95B | 8.00B | 8.04B | 7.90B |
|
Liabilities and Shareholders Equity
|
| | 0.16B | | 0.34B | 0.34B | 0.41B | 0.43B | 0.44B | 0.44B | 0.45B | 0.48B | 0.99B | 1.00B | 1.03B | 4.12B | 5.11B | 5.11B | 5.15B | 5.17B | 5.29B | 6.72B | 9.49B | 12.24B | 12.53B | 12.98B | 13.00B | 12.89B | 12.87B | 12.61B | 12.56B | 12.30B | 11.90B | 11.86B | 11.61B | 11.29B | 10.51B | 10.04B | 9.87B | 9.81B | 9.85B | 9.71B |
|
Retained Earnings
|
| | -0.15B | | -0.16B | -0.17B | -0.19B | -0.20B | -0.21B | -0.23B | -0.25B | -0.27B | -0.30B | -0.32B | -0.37B | -0.41B | -0.50B | -0.59B | -0.68B | -0.77B | -0.87B | -0.99B | -1.17B | -1.38B | -1.60B | -1.83B | -2.12B | -2.34B | -2.66B | -3.15B | -3.38B | -3.84B | -4.38B | -4.58B | -5.07B | -5.51B | -6.45B | -7.09B | -7.52B | -7.63B | -7.79B | -8.10B |
|
Preferred Shares
|
| | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | 0.00B | 0.01B |