|
Cash & Equivalents
|
0.23B | 0.16B | 0.22B | 0.21B | 0.20B | 0.27B | 0.45B | 0.30B | 0.35B | 0.39B | 0.25B | 0.36B | 0.45B | 0.34B | 0.25B | 0.22B | 0.29B | 0.34B | 0.23B | 0.34B | 0.33B | 0.54B | 0.26B | 0.34B | 0.35B | 0.20B | 0.08B | 0.18B | 0.14B | 0.24B | 0.08B | 0.12B | 0.05B | 0.05B | | | | | 0.05B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | 2.10B | | 1.66B | 1.35B | 0.01B | 1.00B | 0.81B | 0.77B | 0.85B | 0.88B | 0.62B | 0.92B | 0.63B | 0.65B | 0.61B | 0.65B | 0.31B | 0.67B | 0.56B | 0.40B | 0.38B | 0.45B | 0.40B | 0.33B | | 0.21B | 0.31B | 0.23B | 0.00B | 0.14B | 0.07B | 0.79B | 0.01B | 0.68B | 0.32B | 0.31B | 0.21B | 0.27B | 0.19B | 0.27B | 0.20B | 0.14B | 0.12B | 0.57B | 0.80B | 1.03B | 1.08B | 1.29B | 1.38B | 1.43B | 1.47B | 1.62B | 1.36B | 1.64B | 1.81B | 1.16B | 1.49B | 1.05B | 1.21B | 0.89B | 0.96B | 1.00B | 1.23B | 1.12B |
|
Cash & Current Investments
|
0.23B | 0.16B | 2.32B | 0.21B | 1.86B | 1.62B | 0.46B | 1.30B | 1.16B | 1.17B | 1.10B | 1.24B | 1.07B | 1.26B | 0.88B | 0.88B | 0.89B | 0.98B | 0.54B | 1.01B | 0.90B | 0.95B | 0.64B | 0.79B | 0.76B | 0.53B | 0.08B | 0.39B | 0.44B | 0.47B | 0.08B | 0.26B | 0.12B | 0.84B | 0.01B | 0.68B | 0.32B | 0.31B | 0.26B | 0.38B | 0.19B | 0.27B | 0.20B | 0.14B | 0.12B | 0.57B | 0.80B | 1.03B | 1.08B | 1.29B | 1.38B | 1.43B | 1.47B | 1.62B | 1.36B | 1.64B | 1.81B | 1.16B | 1.49B | 1.05B | 1.21B | 0.89B | 0.96B | 1.00B | 1.23B | 1.12B |
|
Receivables - Net
|
| | 0.79B | | 0.86B | 0.84B | 0.53B | 0.84B | 0.67B | 0.64B | 0.49B | 0.74B | 0.75B | 0.68B | 0.56B | 0.72B | 0.71B | 0.68B | 0.52B | 0.73B | 0.72B | 0.68B | 0.24B | 0.71B | 0.71B | 0.27B | 0.00B | 0.23B | 0.24B | 0.26B | 0.23B | 0.23B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.44B | 0.59B | 0.48B | 0.42B | 0.76B | 0.89B | 0.70B | 0.54B | 0.91B | 1.08B | 0.78B | 0.61B | 1.00B | 1.18B | 0.99B | 0.77B | 1.27B | 1.45B | 1.15B |
|
Receivables - Other
|
| | | | | | 2.41B | | 0.03B | 1.57B | 2.54B | 1.50B | 1.48B | 1.45B | 1.40B | 1.38B | 1.32B | 1.29B | 1.24B | 1.19B | 1.16B | 1.13B | 0.30B | | | | 0.19B | | | | 0.18B | | | | | | | | | | | | | | | | 0.65B | | | 0.12B | 0.13B | 0.16B | 0.21B | 0.26B | 0.60B | 0.17B | 0.29B | 0.54B | 0.44B | 0.69B | 0.86B | 0.75B | 0.59B | 0.92B | 1.04B | 0.92B |
|
Receivables
|
| | 0.79B | | 0.86B | 0.84B | 2.94B | 0.84B | 0.71B | 2.21B | 3.03B | 2.24B | 2.22B | 2.13B | 1.96B | 2.10B | 2.02B | 1.98B | 1.76B | 1.92B | 1.88B | 1.81B | 0.54B | 0.71B | 0.71B | 0.27B | 0.19B | 0.23B | 0.24B | 0.26B | 0.41B | 0.23B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.72B | 0.44B | 0.59B | 0.60B | 0.55B | 0.92B | 1.10B | 0.96B | 1.14B | 1.08B | 1.36B | 1.32B | 1.05B | 1.70B | 2.04B | 1.74B | 1.36B | 2.19B | 2.50B | 2.07B |
|
Long-Term Investments
|
| | 9.23B | | 8.39B | 8.66B | 7.94B | 8.67B | 7.53B | 7.20B | 8.27B | 7.62B | 7.22B | 7.28B | 7.28B | 6.97B | 6.95B | 7.06B | 7.19B | 7.21B | 7.16B | 6.98B | 3.74B | 6.91B | 6.82B | 32.41B | 4.27B | 3.64B | 5.52B | 5.21B | 2.71B | 5.34B | 2.69B | 3.28B | 3.38B | | | | 2.54B | | | | 2.95B | | | 1.17B | 2.94B | 1.03B | 1.08B | 1.29B | 4.26B | 1.43B | 1.47B | 1.62B | 0.05B | 1.64B | 1.81B | 1.90B | 6.39B | 1.99B | 2.02B | 2.07B | 6.42B | 6.55B | 6.80B | 7.00B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.32B | 0.38B | 0.03B | 0.43B | 0.42B | 0.39B | 0.39B | 0.52B | 0.54B | 0.02B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.20B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.53B | 1.09B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.36B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.49B | 0.49B | 0.54B | 0.51B | 0.67B | 0.66B | 0.66B | 0.65B | 0.76B | 0.78B | 0.78B | 1.04B | 1.04B | 1.08B | 0.34B | 1.05B | 0.40B | 0.39B | 0.39B | 0.38B | 0.37B | 0.37B | 0.37B | 0.74B | 0.73B | 0.73B | 0.72B | 0.72B | 0.81B | 1.39B |
|
Long-Term Deferred Tax
|
| | 0.56B | | 0.57B | 0.48B | 0.43B | 0.48B | 0.41B | 0.43B | 0.00B | | | | 0.57B | | | 0.56B | 0.51B | | 0.46B | 0.44B | 0.11B | | 0.44B | 0.13B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.69B | | 0.70B | 0.69B | 0.73B | 0.74B | 0.68B | 0.76B | 0.68B | 0.58B | 0.67B | 0.63B | 0.50B | 0.42B | 0.48B | 0.40B | 0.44B | 0.54B | 0.52B | 0.47B | 0.35B | 0.32B | 0.32B | 0.31B | 0.08B | 0.29B | 0.24B | 0.23B | 0.05B | 2.15B | 0.06B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | | | 0.08B | | | | 0.06B | | | | 0.01B | | | 0.09B | 0.12B | 0.14B | 0.15B | 0.18B | 0.59B | 0.18B | 0.20B | 0.66B |
|
Assets
|
| | 15.44B | | 15.50B | 14.99B | 14.53B | 14.60B | 14.20B | 14.58B | 14.06B | 13.38B | 13.28B | 13.47B | 12.90B | 12.61B | 12.28B | 12.31B | 12.14B | 12.42B | 12.36B | 12.19B | 10.46B | 10.51B | 10.43B | 34.96B | 10.28B | 10.39B | 7.07B | 6.68B | 6.52B | 6.49B | 6.79B | 3.64B | 3.66B | 3.59B | 3.37B | 3.42B | 3.36B | 3.63B | 3.75B | 3.84B | 3.98B | 3.74B | 4.00B | 4.38B | 4.83B | 0.02B | 7.28B | 7.11B | 7.00B | 7.36B | 7.66B | 7.54B | 7.39B | 7.96B | 8.38B | 8.14B | 8.39B | 9.59B | 10.17B | 10.34B | 9.93B | 11.00B | 11.82B | 12.35B |
|
Accounts Payables
|
| | 0.01B | | 0.05B | 0.11B | 0.02B | 0.10B | 0.04B | 0.06B | 0.03B | 0.10B | 0.04B | 0.05B | 0.01B | 0.03B | 0.06B | 0.03B | 0.02B | 0.08B | 0.03B | 0.08B | 0.00B | 0.09B | 0.06B | 0.05B | | 0.01B | 0.07B | 0.03B | | 0.02B | 0.11B | 0.05B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.01B | | 0.05B | 0.11B | 0.02B | 0.10B | 0.04B | 0.06B | 0.03B | 0.10B | 0.04B | 0.05B | 0.01B | 0.03B | 0.06B | 0.03B | 0.02B | 0.08B | 0.03B | 0.08B | 0.00B | 0.09B | 0.06B | 0.05B | | 0.01B | 0.07B | 0.03B | | 0.02B | 0.11B | 0.05B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | 0.20B | | 0.13B | 0.15B | 0.16B | 0.12B | 0.15B | 0.17B | 0.19B | 0.09B | 0.11B | 0.14B | 0.03B | 0.10B | 0.13B | 0.16B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.06B | 0.07B | 0.03B | 0.04B | 0.04B | 0.02B | 0.06B | 0.08B | 0.05B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.04B | 0.07B | 0.09B | 0.04B | 0.05B | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 3.17B | | | 3.11B | 1.05B | 3.05B | 1.14B | 1.17B | 1.34B | 1.30B | 1.35B | 1.43B | 1.39B | 1.34B | 1.38B | 1.36B | 1.37B | 1.37B | | | | | | | | | | | | | | | 0.70B | 0.75B | 0.76B | 0.89B | 0.89B | 1.00B | 1.02B | 1.33B | 1.30B | 1.35B | 1.42B | 1.57B | 1.61B | 1.74B | 1.89B | 2.13B | 2.13B | 2.25B | 2.29B | 2.48B |
|
Current Deferred Revenue
|
| | 1.50B | | 1.39B | 1.36B | 0.94B | 1.31B | 1.03B | 0.98B | 0.85B | 1.07B | 1.07B | 1.07B | 0.92B | 1.06B | 1.01B | 1.01B | 0.90B | 1.12B | 1.09B | 1.09B | 0.62B | 1.10B | 1.11B | 0.67B | 0.05B | 0.63B | 0.62B | 0.67B | 0.58B | 0.68B | 0.11B | 0.12B | 0.14B | 0.14B | 0.16B | 0.16B | 0.18B | 0.18B | 0.19B | 0.20B | 0.20B | 0.20B | 0.22B | 0.23B | 0.24B | 0.57B | 0.72B | 0.60B | 0.50B | 0.88B | 1.02B | 0.78B | 0.62B | 1.12B | 1.38B | 0.98B | 0.74B | 1.23B | 1.53B | 1.15B | 0.85B | 1.50B | 1.85B | 1.43B |
|
Minority Interest
|
| | 0.68B | | 0.65B | 0.60B | 0.61B | 0.61B | 0.60B | 0.57B | 0.58B | 0.59B | 0.59B | 0.57B | 0.53B | 0.52B | 0.50B | 0.50B | 0.49B | 0.51B | 0.50B | 0.49B | 0.54B | 0.53B | 0.48B | 0.46B | 0.45B | 0.45B | 0.22B | 0.15B | 0.13B | 0.13B | 0.12B | -0.13B | -0.13B | -0.14B | -0.14B | -0.14B | -0.12B | -0.14B | -0.14B | -0.12B | -0.12B | -0.12B | -0.10B | -0.10B | -0.09B | 0.11B | 0.13B | 0.13B | 0.16B | 0.13B | 0.17B | 0.16B | 0.19B | 0.19B | 0.20B | 0.22B | 0.32B | 0.42B | 0.45B | 0.65B | 0.65B | 0.63B | 0.70B | 0.82B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.50B | | 0.50B | | | | | | | | | | 0.17B | | | 0.31B |
|
Non-Current Deferred Tax Liability
|
| | 0.36B | | 0.32B | 0.37B | 0.37B | 0.37B | 0.37B | 0.36B | 0.37B | 0.38B | 0.37B | 0.40B | 0.34B | 0.34B | 0.32B | 0.33B | 0.36B | | 0.34B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.99B | | 1.10B | 1.12B | 0.56B | 1.14B | 1.09B | 1.31B | 0.53B | 0.44B | 0.46B | 0.46B | 0.45B | 0.37B | 0.37B | 0.36B | 0.42B | 0.34B | 0.34B | 0.36B | 0.28B | 0.34B | 0.30B | 0.30B | 0.06B | 0.23B | 0.19B | 0.21B | 0.15B | 0.07B | 0.05B | 0.05B | 1.86B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.18B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.12B | 0.13B | 0.17B | 0.19B | 0.16B | 0.19B | 0.22B | 0.20B | 0.22B | 0.25B |
|
Total Non-Current Liabilities
|
| | 10.11B | | 10.24B | 9.60B | 9.72B | 9.25B | 8.90B | 9.25B | 8.87B | 8.63B | 8.48B | 8.63B | 8.18B | 7.96B | 7.72B | 7.66B | 7.33B | 7.55B | 7.41B | 7.33B | 5.64B | 5.63B | 5.67B | 31.53B | 5.86B | 5.92B | 2.78B | 2.67B | 2.65B | 2.69B | 2.98B | 0.25B | -1.56B | 0.28B | 0.54B | 0.55B | 0.61B | 0.61B | 0.69B | 0.71B | 0.77B | 0.72B | 0.86B | 0.90B | 0.92B | 2.88B | 3.08B | 3.37B | 3.20B | 3.58B | 4.06B | 3.57B | 3.33B | 3.72B | 4.13B | 3.85B | 3.66B | 4.51B | 5.14B | 4.89B | 4.57B | 5.67B | 6.26B | 6.38B |
|
Total Liabilities
|
| | 11.10B | | 11.34B | 10.72B | 10.27B | 10.39B | 9.99B | 10.56B | 9.40B | 9.07B | 8.95B | 9.09B | 8.64B | 8.33B | 8.09B | 8.02B | 7.75B | 7.89B | 7.75B | 7.69B | 5.92B | 5.97B | 5.97B | 31.84B | 5.91B | 6.15B | 2.97B | 2.88B | 2.80B | 2.76B | 3.02B | 0.30B | 0.30B | 0.29B | 0.57B | 0.58B | 0.64B | 0.65B | 0.74B | 0.77B | 0.84B | 0.78B | 0.94B | 1.07B | 1.01B | 2.96B | 3.17B | 3.46B | 3.30B | 3.69B | 4.17B | 3.68B | 3.45B | 3.87B | 4.25B | 3.98B | 3.82B | 4.70B | 5.29B | 5.08B | 4.79B | 5.87B | 6.48B | 6.63B |
|
Common Equity
|
| | 4.34B | | 4.16B | 4.27B | 4.26B | 4.21B | 4.22B | 4.02B | 4.67B | 4.31B | 4.33B | 4.38B | 4.26B | 4.28B | 4.19B | 4.29B | 4.40B | 4.53B | 4.61B | 4.50B | 4.54B | 4.54B | 4.46B | 3.13B | 4.37B | 4.24B | 4.10B | 3.80B | 3.72B | 3.73B | 3.76B | 3.47B | 3.49B | 3.44B | 2.94B | 2.98B | 2.84B | 3.12B | 3.01B | 3.07B | 3.26B | 3.08B | 3.17B | 3.41B | 3.91B | 3.94B | 4.11B | 3.65B | 3.70B | 3.67B | 3.49B | 3.87B | 3.94B | 4.09B | 4.13B | 4.16B | 4.56B | 4.89B | 4.87B | 5.26B | 5.13B | 5.14B | 5.34B | 5.58B |
|
Shareholder's Equity
|
| | 4.34B | | 4.16B | 4.27B | 4.26B | 4.21B | 4.22B | 4.02B | 4.67B | 4.31B | 4.33B | 4.38B | 4.26B | 4.28B | 4.19B | 4.29B | 4.40B | 4.53B | 4.61B | 4.50B | 4.54B | 4.54B | 4.46B | 3.13B | 4.37B | 4.24B | 4.10B | 3.80B | 3.72B | 3.73B | 3.76B | 3.47B | 3.49B | 3.44B | 2.94B | 2.98B | 2.84B | 3.12B | 3.01B | 3.07B | 3.26B | 3.08B | 3.17B | 3.41B | 3.91B | 3.94B | 4.11B | 3.65B | 3.70B | 3.67B | 3.49B | 3.87B | 3.94B | 4.09B | 4.13B | 4.16B | 4.56B | 4.89B | 4.87B | 5.26B | 5.13B | 5.14B | 5.34B | 5.58B |
|
Liabilities and Shareholders Equity
|
| | 15.44B | | 15.50B | 14.99B | 14.53B | 14.60B | 14.20B | 14.58B | 14.06B | 13.38B | 13.28B | 13.47B | 12.90B | 12.61B | 12.28B | 12.31B | 12.14B | 12.42B | 12.36B | 12.19B | 10.46B | 10.51B | 10.43B | 34.96B | 10.28B | 10.39B | 7.07B | 6.68B | 6.52B | 6.49B | 6.79B | 3.64B | 3.66B | 3.59B | 3.37B | 3.42B | 3.36B | 3.63B | 3.75B | 3.84B | 3.98B | 3.74B | 4.00B | 4.38B | 4.83B | 0.02B | 7.28B | 7.11B | 7.00B | 7.36B | 7.66B | 7.54B | 7.39B | 7.96B | 8.38B | 8.14B | 8.39B | 9.59B | 10.17B | 10.34B | 9.93B | 11.00B | 11.82B | 12.35B |
|
Retained Earnings
|
| | 2.22B | | 2.11B | 2.13B | 2.18B | 2.09B | 2.10B | 2.00B | 2.79B | 2.55B | 2.58B | 2.58B | 2.54B | 2.60B | 2.63B | 2.68B | 2.80B | 2.88B | 2.97B | 2.96B | 3.01B | 3.08B | 3.07B | 2.89B | 3.08B | 2.96B | 3.01B | 2.85B | 2.78B | 2.80B | 2.84B | 2.80B | 2.82B | 2.77B | 2.37B | 2.41B | 2.26B | 2.54B | 2.56B | 2.61B | 2.67B | 2.50B | 2.59B | 2.82B | 3.31B | 3.23B | 3.38B | 2.94B | 2.96B | 2.96B | 2.73B | 3.18B | 3.21B | 3.37B | 3.38B | 3.40B | 3.69B | 3.92B | 3.86B | 4.05B | 3.92B | 3.94B | 4.07B | 4.18B |
|
Treasury Shares
|
| | 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 | 0.00B | 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 | 0.00B | 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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B |