|
Cash & Equivalents
|
0.03B | 0.04B | 0.06B | 0.06B | 0.63B | 0.21B | 0.23B | 0.28B | 0.49B | 0.75B | 0.73B | 2.24B | 1.56B | 1.93B | 1.32B | 1.06B | 1.41B | 0.94B | 1.10B | 1.09B | 1.03B | 1.38B | 1.49B | 1.56B | 1.89B | 1.54B | 1.27B | 1.35B | 1.23B | 1.20B | 1.22B |
|
Short-term Investments
|
| | | 0.11B | | | | 0.57B | | | | 2.00B | | | | 4.36B | | | | 4.33B | | | | 5.40B | | | | 6.44B | 6.56B | 6.58B | 6.73B |
|
Cash & Current Investments
|
0.03B | 0.04B | 0.06B | 0.18B | 0.63B | 0.21B | 0.23B | 0.86B | 0.49B | 0.75B | 0.73B | 4.24B | 1.56B | 1.93B | 1.32B | 5.42B | 1.41B | 0.94B | 1.10B | 5.41B | 1.03B | 1.38B | 1.49B | 6.96B | 1.89B | 1.54B | 1.27B | 7.79B | 7.79B | 7.78B | 7.94B |
|
Receivables - Net
|
| | | 0.06B | 0.08B | 0.10B | 0.10B | 0.12B | 0.27B | 0.32B | 0.31B | 0.33B | 0.40B | 0.43B | 0.41B | 0.44B | 0.51B | 0.54B | 0.62B | 0.59B | 0.64B | 0.62B | 0.55B | 0.57B | 0.55B | 0.55B | 0.48B | 0.52B | 0.50B | 0.54B | 0.44B |
|
Receivables - Other
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.12B | 0.13B | 0.12B | 0.14B | 0.12B | 0.12B | 0.12B | 0.11B | 0.09B | 0.09B |
|
Receivables
|
| | | 0.07B | 0.09B | 0.10B | 0.11B | 0.13B | 0.29B | 0.34B | 0.33B | 0.36B | 0.43B | 0.47B | 0.46B | 0.50B | 0.58B | 0.61B | 0.71B | 0.68B | 0.75B | 0.73B | 0.69B | 0.69B | 0.69B | 0.67B | 0.60B | 0.64B | 0.61B | 0.62B | 0.53B |
|
Prepaid Assets
|
| | | 0.01B | 0.02B | 0.03B | 0.07B | 0.08B | 0.34B | 0.34B | 0.35B | 0.12B | 0.14B | 0.17B | 0.14B | 0.15B | 0.14B | 0.16B | 0.17B | 0.16B | 0.17B | 0.24B | 0.27B | 0.22B | 0.18B | 0.15B | 0.18B | 0.20B | 0.22B | 0.19B | 0.18B |
|
Current Assets
|
| | | 0.28B | 0.87B | 0.92B | 1.02B | 1.10B | 1.78B | 2.23B | 2.62B | 4.79B | 5.34B | 5.84B | 6.11B | 6.18B | 6.56B | 6.41B | 6.14B | 6.36B | 6.57B | 7.05B | 7.48B | 7.93B | 8.28B | 8.40B | 8.53B | 8.68B | 8.67B | 8.66B | 8.71B |
|
Property, Plant & Equipment (Net)
|
| | | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.09B | 0.11B | 0.15B | 0.19B | 0.19B | 0.21B | 0.22B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.28B | 0.29B | 0.29B | 0.30B | 0.35B | 0.34B | 0.33B | 0.31B | 0.30B | 0.28B |
|
Long-Term Investments
|
| | | | | | | | | | | 0.02B | | 0.14B | 0.30B | 0.37B | 0.34B | 0.36B | 0.35B | 0.40B | 0.45B | 0.38B | 0.35B | 0.41B | 0.42B | 0.44B | 0.44B | 0.59B | 0.58B | 0.65B | 1.05B |
|
Goodwill
|
| | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.12B | 0.12B | 0.12B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.12B | 0.12B | 0.12B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.00B | | | | 0.38B | 0.42B | 0.49B | 0.55B | 0.56B | 0.53B | 0.54B | 0.53B | 0.66B | 0.67B | 0.72B | 0.73B | 0.75B | 0.77B | 0.80B | 0.75B |
|
Other Non-Current Assets
|
| | | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.12B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.18B | 0.17B | 0.18B | 0.18B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.13B |
|
Non-Current Assets
|
| | | 0.08B | 0.13B | 0.15B | 0.17B | 0.19B | 0.28B | 0.39B | 0.43B | 0.51B | 0.55B | 0.67B | 0.87B | 1.37B | 1.39B | 1.63B | 1.70B | 1.77B | 1.97B | 1.87B | 1.83B | 2.00B | 2.01B | 2.11B | 2.15B | 2.31B | 2.29B | 2.38B | 2.68B |
|
Assets
|
| | | 0.35B | 1.00B | 1.07B | 1.19B | 1.29B | 2.07B | 2.62B | 3.05B | 5.30B | 5.89B | 6.51B | 6.98B | 7.55B | 7.96B | 8.05B | 7.84B | 8.13B | 8.54B | 8.92B | 9.32B | 9.93B | 10.30B | 10.51B | 10.68B | 10.99B | 10.95B | 11.04B | 11.39B |
|
Accounts Payables
|
| | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
| | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Accumulated Expenses
|
| | | 0.03B | 0.05B | 0.06B | 0.13B | 0.12B | 0.51B | 0.56B | 0.57B | 0.39B | 0.45B | 0.48B | 0.51B | 0.43B | 0.50B | 0.50B | 0.56B | 0.46B | 0.49B | 0.40B | 0.44B | 0.50B | 0.50B | 0.44B | 0.48B | 0.56B | 0.47B | 0.47B | 0.51B |
|
Other Accumulated Expenses
|
| | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Current Deferred Revenue
|
| | | 0.12B | 0.14B | 0.16B | 0.19B | 0.21B | 0.52B | 0.71B | 0.84B | 0.86B | 1.07B | 1.15B | 1.16B | 1.14B | 1.29B | 1.35B | 1.31B | 1.27B | 1.34B | 1.35B | 1.30B | 1.25B | 1.34B | 1.39B | 1.36B | 1.34B | 1.41B | 1.47B | 1.43B |
|
Total Current Liabilities
|
| | | 0.15B | 0.19B | 0.23B | 0.32B | 0.33B | 1.03B | 1.29B | 1.41B | 1.26B | 1.53B | 1.69B | 1.69B | 1.58B | 1.81B | 1.87B | 1.90B | 1.74B | 1.84B | 1.77B | 1.75B | 1.76B | 1.86B | 1.84B | 1.85B | 1.90B | 1.90B | 1.95B | 1.96B |
|
Convertible Debt
|
| | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Preferred Stock Liabilities
|
0.16B | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.11B | 0.09B | 0.08B | 0.08B | 0.11B | 0.08B | 0.08B | 0.08B | 0.10B | 0.07B | 0.06B | 0.06B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
| | | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Total Non-Current Liabilities
|
| | | 0.16B | 0.25B | 0.29B | 0.38B | 0.42B | 1.13B | 1.38B | 1.49B | 1.38B | 1.64B | 1.79B | 1.80B | 1.70B | 1.93B | 2.00B | 2.02B | 1.85B | 1.94B | 1.85B | 1.83B | 1.83B | 1.91B | 1.89B | 1.91B | 1.96B | 1.95B | 1.99B | 2.00B |
|
Total Liabilities
|
| | | 0.20B | 0.28B | 0.33B | 0.42B | 0.46B | 1.17B | 1.43B | 1.55B | 1.44B | 1.70B | 1.85B | 1.87B | 1.77B | 2.01B | 2.06B | 2.08B | 1.92B | 2.01B | 1.92B | 1.90B | 1.91B | 2.00B | 1.98B | 2.00B | 2.05B | 2.05B | 2.09B | 2.10B |
|
Common Equity
|
-0.03B | -0.02B | -0.02B | -0.01B | 0.72B | 0.74B | 0.77B | 0.83B | 0.90B | 1.20B | 1.50B | 3.86B | 4.19B | 4.66B | 5.11B | 5.78B | 5.95B | 5.99B | 5.76B | 6.21B | 6.52B | 7.00B | 7.41B | 8.02B | 8.30B | 8.53B | 8.68B | 8.94B | 8.90B | 8.95B | 9.29B |
|
Shareholder's Equity
|
-0.03B | -0.02B | -0.02B | -0.01B | 0.72B | 0.74B | 0.77B | 0.83B | 0.90B | 1.20B | 1.50B | 3.86B | 4.19B | 4.66B | 5.11B | 5.78B | 5.95B | 5.99B | 5.76B | 6.21B | 6.52B | 7.00B | 7.41B | 8.02B | 8.30B | 8.53B | 8.68B | 8.94B | 8.90B | 8.95B | 9.29B |
|
Liabilities and Shareholders Equity
|
| | | 0.35B | 1.00B | 1.07B | 1.19B | 1.29B | 2.07B | 2.62B | 3.05B | 5.30B | 5.89B | 6.51B | 6.98B | 7.55B | 7.96B | 8.05B | 7.84B | 8.13B | 8.54B | 8.92B | 9.32B | 9.93B | 10.30B | 10.51B | 10.68B | 10.99B | 10.95B | 11.04B | 11.39B |
|
Retained Earnings
|
| | | -0.03B | -0.02B | -0.02B | -0.02B | 0.00B | 0.03B | 0.21B | 0.41B | 0.67B | 0.90B | 1.22B | 1.56B | 2.05B | 2.16B | 2.21B | 2.26B | 2.15B | 2.17B | 2.35B | 2.49B | 2.79B | 3.01B | 3.22B | 3.43B | 3.80B | 4.05B | 4.41B | 5.03B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |