|
Cash & Equivalents
|
0.06B | 0.38B | 0.37B | 0.42B | 0.37B | 1.65B | 1.03B | 1.76B | 1.79B | 0.12B | 0.54B | 0.93B | 0.91B | 0.67B | 0.91B | 1.04B | 0.71B | 0.06B | 0.71B | 0.09B | 2.42B | 0.52B | 1.75B | 1.87B | 1.61B | 0.10B | 1.56B | 1.54B | 2.05B | 1.64B | 1.39B | 1.19B | 1.39B | 1.71B | 1.74B | 1.45B | 1.67B | 1.87B | 1.72B | 1.86B | 1.32B |
|
Short-term Investments
|
| 0.04B | | | 0.03B | 0.00B | 0.70B | 0.77B | 0.83B | 0.79B | 0.88B | 1.45B | 1.73B | 1.97B | 1.68B | 1.35B | 1.58B | 1.58B | 0.00B | 0.00B | 0.71B | 0.56B | 0.00B | 0.49B | 0.37B | 0.45B | 0.63B | 0.10B | 0.98B | 0.81B | 1.29B | 1.10B | 1.05B | 1.04B | 0.97B | 1.36B | 1.60B | 1.23B | 1.46B | 1.85B | 2.23B |
|
Cash & Current Investments
|
0.06B | 0.43B | 0.37B | 0.42B | 0.44B | 1.66B | 1.73B | 2.52B | 2.62B | 0.91B | 1.42B | 2.38B | 2.67B | 2.64B | 0.90B | 2.39B | 0.72B | 1.63B | 0.73B | 0.74B | 2.38B | 1.08B | 1.75B | 1.89B | 1.61B | 0.54B | 2.19B | 2.36B | 2.19B | 2.45B | 2.69B | 2.29B | 2.43B | 2.75B | 2.72B | 2.81B | 3.20B | 3.11B | 3.17B | 3.67B | 3.54B |
|
Receivables - Net
|
| 0.01B | | | | 0.03B | | | | 0.04B | | | | 0.09B | | 0.01B | | 0.10B | 0.00B | 0.08B | 0.09B | 0.11B | 0.00B | 0.12B | 0.12B | 0.15B | 0.14B | 0.08B | 0.11B | 0.12B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.21B | 0.14B | 0.19B | 0.16B |
|
Receivables - Other
|
| 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.88B | 0.04B | 0.93B | 0.02B | 0.10B | 0.10B | 1.47B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
| 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.09B | | 0.02B | | 0.11B | 0.00B | 0.08B | 0.10B | 0.12B | 0.00B | 0.13B | 0.13B | 0.17B | 0.16B | 0.15B | 0.16B | 1.04B | 0.11B | 0.18B | 0.18B | 1.55B | 0.10B | 0.12B | 0.12B | 0.23B | 0.15B | 0.20B | 0.17B |
|
Inventory
|
| 0.00B | | | 0.07B | 0.09B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.00B | 0.01B | 0.10B | 0.09B | 0.00B | 0.11B | 0.12B | 0.10B | 0.13B | 0.01B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B |
|
Prepaid Assets
|
| 0.05B | | | 0.05B | 0.06B | 0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.22B | 0.22B | 0.31B | 0.23B | 0.28B | 0.00B | 0.19B | 0.33B | 0.35B | 0.00B | 0.43B | 0.48B | 0.49B | 0.50B | 0.21B | 0.41B | 0.44B | 0.50B | 0.49B | 0.50B | 0.52B | 0.58B | 0.64B | 0.59B | 0.60B | 0.62B | 0.67B | 0.71B |
|
Current Assets
|
| 0.54B | | | 0.47B | 1.93B | 1.88B | 1.81B | 1.82B | 1.87B | 1.69B | 2.81B | 3.00B | 3.07B | 3.02B | 2.92B | 2.73B | 2.85B | 0.00B | 0.40B | 3.82B | 3.37B | 0.00B | 3.19B | 2.87B | 2.92B | 3.16B | 1.56B | 3.90B | 3.44B | 3.68B | 3.22B | 3.39B | 3.74B | 3.70B | 3.84B | 4.30B | 4.23B | 4.21B | 4.82B | 4.66B |
|
Property, Plant & Equipment (Net)
|
| 0.27B | | | 0.49B | 0.60B | 0.67B | 0.76B | 0.88B | 0.98B | 1.09B | 1.10B | 1.16B | 1.31B | 1.38B | 1.41B | 1.53B | 1.77B | 0.00B | 0.83B | 2.43B | 2.80B | 0.00B | 3.31B | 3.60B | 3.90B | 4.07B | 0.89B | 3.94B | 4.05B | 4.34B | 4.26B | 4.35B | 4.47B | 4.56B | 4.57B | 4.79B | 4.72B | 4.76B | 4.87B | 4.97B |
|
Long-Term Investments
|
| 0.06B | | | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.23B | 0.25B | 0.27B | 0.33B | 0.32B | 0.31B | 0.13B | 0.00B | 0.02B | 0.22B | 0.28B | 0.00B | 0.33B | 0.24B | 0.19B | 0.24B | 0.09B | 0.50B | 1.03B | 1.19B | 1.50B | 1.95B | 1.69B | 1.86B | 1.93B | 1.93B | 1.67B | 1.59B | 1.26B | 0.83B |
|
Goodwill
|
| 0.64B | | | 0.62B | 0.61B | 0.60B | 0.61B | 0.62B | 0.64B | 0.68B | 0.64B | 0.62B | 0.61B | 0.63B | 0.62B | 0.59B | 0.60B | 0.00B | 0.59B | 0.62B | 0.64B | 0.00B | 0.66B | 0.66B | 0.66B | 0.67B | 0.62B | 0.60B | 0.60B | 0.62B | 0.58B | 0.58B | 0.59B | 0.59B | 0.58B | 0.60B | 0.59B | 0.58B | 0.58B | 0.58B |
|
Intangibles
|
| 0.13B | | | 0.18B | 0.19B | 0.21B | 0.22B | 0.23B | 0.24B | 0.29B | 0.28B | 0.28B | 0.28B | 0.32B | 0.32B | 0.32B | 0.36B | 0.00B | 0.16B | 0.60B | 0.66B | 0.00B | 0.76B | 0.79B | 0.83B | 0.84B | 0.18B | 0.75B | 0.77B | 0.82B | 0.78B | 0.77B | 0.78B | 0.79B | 0.80B | 0.87B | 0.86B | 0.87B | 0.87B | 0.88B |
|
Goodwill & Intangibles
|
| 0.77B | | | 0.80B | 0.80B | 0.82B | 0.83B | 0.85B | 0.88B | 0.96B | 0.92B | 0.91B | 0.90B | 0.95B | 0.93B | 0.93B | 0.96B | | | 1.21B | 1.30B | 0.00B | 1.42B | 1.44B | 1.50B | 1.51B | 1.47B | 1.40B | 1.36B | 1.45B | 1.37B | 1.35B | 1.37B | 1.37B | 1.38B | 1.44B | 1.45B | 1.45B | 1.44B | 1.46B |
|
Long-Term Deferred Tax
|
| 0.01B | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.00B | 0.04B | 0.10B | 0.11B | 0.00B | 0.14B | 0.13B | 0.15B | 0.15B | 0.11B | 0.14B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.10B | 0.14B | 0.15B | 0.15B | 0.15B |
|
Other Non-Current Assets
|
| 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.06B | 0.08B | 0.07B | 0.09B | 0.11B | 0.17B | 0.30B | 0.09B | 0.00B | 0.02B | 0.07B | 0.08B | 0.00B | 0.13B | 0.13B | 0.12B | 0.11B | 0.06B | 0.10B | 0.11B | 0.07B | 0.05B | 0.07B | 0.10B | 0.10B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.10B |
|
Non-Current Assets
|
| 1.12B | | | 1.40B | 1.50B | 1.59B | 1.70B | 1.86B | 2.03B | 2.23B | 2.38B | 2.46B | 2.67B | 2.94B | 2.99B | 3.28B | 3.66B | 6,560.38B | 1.94B | 4.76B | 5.56B | 9.27B | 6.29B | 6.52B | 6.90B | 7.14B | 7.18B | 7.29B | 7.60B | 8.10B | 8.10B | 8.60B | 8.54B | 8.74B | 8.69B | 8.81B | 8.63B | 8.61B | 8.31B | 8.02B |
|
Assets
|
| 1.66B | | | 1.87B | 3.43B | 3.46B | 3.51B | 3.68B | 3.90B | 3.96B | 5.18B | 5.43B | 5.74B | 5.98B | 5.90B | 5.94B | 6.51B | | 2.34B | 8.68B | 8.93B | 9.27B | 9.49B | 9.41B | 9.82B | 10.31B | 3.87B | 10.91B | 11.04B | 11.75B | 11.32B | 11.99B | 12.29B | 12.45B | 12.54B | 13.30B | 12.86B | 12.84B | 13.21B | 12.72B |
|
Accounts Payables
|
| 0.05B | | | 0.07B | 0.09B | 0.10B | 0.07B | 0.09B | 0.13B | 0.15B | 0.14B | 0.12B | 0.19B | 0.15B | 0.17B | 0.15B | 0.21B | 0.00B | 0.00B | 0.22B | 0.25B | 0.00B | 0.25B | 0.25B | 0.31B | 0.27B | 0.21B | 0.25B | 0.31B | 0.30B | 0.27B | 0.27B | 0.36B | 0.32B | 0.30B | 0.30B | 0.34B | 0.35B | 0.34B | 0.32B |
|
Notes Payables
|
| 0.05B | | | 0.04B | 0.07B | 0.10B | 0.04B | 0.04B | 0.04B | | | | | | | | | 0.00B | 0.00B | 0.11B | 0.22B | 0.00B | 0.05B | 0.05B | 0.54B | 0.01B | 0.85B | 0.03B | 0.76B | 0.03B | 0.92B | 1.31B | 1.08B | 1.11B | 1.43B | 1.53B | 1.32B | 1.28B | 1.54B | 1.63B |
|
Dividends payables
|
| | | | | | | | | | 0.08B | 0.00B | 0.00B | 0.00B | 0.19B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.30B | 0.00B | 0.00B | 0.00B | 0.50B | 0.00B | 0.28B | 0.00B | 0.28B | 0.00B | 0.24B |
|
Payables
|
| 0.09B | | | 0.11B | 0.16B | 0.20B | 0.11B | 0.12B | 0.17B | 0.23B | 0.14B | 0.12B | 0.19B | 0.34B | 0.17B | 0.15B | 0.21B | | | 0.32B | 0.46B | 0.00B | 0.30B | 0.30B | 0.85B | 0.48B | 0.33B | 0.29B | 1.07B | 0.63B | 1.19B | 1.59B | 1.43B | 1.94B | 1.74B | 2.08B | 1.67B | 1.91B | 1.86B | 2.18B |
|
Accumulated Expenses
|
| 0.07B | | | | 0.07B | | | | 0.09B | | | | 0.09B | | | | 0.12B | | | | 0.14B | | | | 0.16B | | | | 0.17B | | | | 0.17B | | | | 0.20B | | | |
|
Other Accumulated Expenses
|
| 0.20B | | | | 0.24B | | | | 0.34B | | | | 0.41B | | | | 0.50B | | | | 0.68B | | | | 0.91B | | | | 0.95B | | | | 1.01B | | | | 0.91B | | | |
|
Short term Debt
|
| 0.05B | | | 0.01B | 0.07B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.54B | 0.01B | 0.01B | 0.01B | 0.76B | 0.02B | 0.03B | 0.03B | 1.08B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.04B | | 0.03B | | 0.03B | | | | 0.03B | | | | 0.03B | | 0.02B | |
|
Current Taxes
|
| 0.05B | | | | 0.06B | | | | 0.03B | | | | 0.06B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.03B | | | | 0.05B | | | | 0.07B | | | |
|
Current Deferred Revenue
|
| 0.05B | | | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.08B | 0.13B | 0.14B | 0.17B | 0.00B | 0.00B | 0.17B | 0.17B | 0.00B | 0.18B | 0.20B | 0.19B | 0.19B | 0.21B | 0.20B | 0.19B | 0.19B | 0.20B | 0.22B | 0.24B | 0.23B | 0.23B | 0.24B | 0.22B | 0.21B | 0.23B | 0.24B |
|
Total Current Liabilities
|
| 0.42B | | | 0.42B | 0.52B | 0.51B | 0.46B | 0.55B | 0.63B | 0.62B | 0.59B | 0.57B | 0.74B | 0.85B | 0.77B | 0.77B | 0.95B | 0.00B | 0.00B | 1.45B | 1.41B | 0.00B | 1.75B | 1.98B | 2.03B | 2.51B | 1.99B | 2.46B | 2.31B | 2.78B | 2.44B | 2.90B | 2.79B | 3.22B | 3.04B | 4.46B | 3.94B | 4.00B | 3.97B | 3.38B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.10B | | | | 0.09B | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | | 0.99B | 0.99B | 0.98B | | 0.99B | 0.99B | 1.01B | 1.00B | 0.99B | |
|
Preferred Stock Liabilities
|
| 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00B | | | 15.00 | 0.00B | 0.00B | 756.00 | 735.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.07B | 0.08B | 0.14B | 0.12B | 0.11B | 0.07B |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.08B | 0.06B | 0.05B | 0.07B | 0.00B | 0.00B | 0.04B | 0.08B | 0.00B | 0.04B | 0.04B | 0.09B | 0.04B | 0.07B | 0.03B | 0.07B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Liabilities
|
| | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | | | | | | | | 0.00B | | | | 0.01B | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 0.53B | 0.48B | 0.57B | 0.65B | 0.64B | 0.62B | 0.60B | 0.77B | 0.95B | 0.85B | 0.86B | 1.05B | 1,256.09B | 1,342.53B | | 1.52B | | | | 2.17B | | | | 3.38B | | | | 3.91B | | | | | | | |
|
Total Liabilities
|
| 0.43B | | | 0.44B | 0.54B | 0.53B | 0.49B | 0.58B | 0.66B | 0.66B | 0.63B | 0.61B | 0.78B | 0.97B | 0.87B | 0.85B | 1.06B | 1,256.09B | 1,342.53B | 1.55B | 1.52B | 1.86B | 1.87B | 2.11B | 2.17B | 2.64B | 2.08B | 3.55B | 3.38B | 3.89B | 3.55B | 3.99B | 3.91B | 4.36B | 4.15B | 4.59B | 4.13B | 4.17B | 4.16B | 3.54B |
|
Total Debt
|
| 0.05B | | | 0.01B | 0.07B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.11B | | | 0.00B | 0.31B | 0.00B | 0.00B | 0.00B | 0.54B | 0.01B | 0.01B | 0.01B | 0.76B | 0.02B | 0.03B | 0.03B | 1.08B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Common Equity
|
| 0.92B | | | 0.00B | 2.89B | 2.93B | 0.00B | 0.00B | 3.24B | 0.00B | 0.00B | 0.00B | 4.96B | 0.01B | 0.01B | 0.01B | 5.45B | 0.01B | 0.01B | 7.12B | 7.41B | 0.01B | 7.62B | 7.30B | 7.65B | 7.67B | 7.57B | 7.36B | 7.66B | 7.86B | 7.77B | 7.99B | 8.37B | 8.09B | 8.39B | 8.71B | 8.73B | 8.66B | 9.05B | 9.18B |
|
Shareholder's Equity
|
| 0.92B | | | | 2.89B | | | | 3.24B | | | | 4.96B | | | | 5.45B | | | | 7.41B | | | | 7.65B | | | | 7.66B | | | | 8.37B | | | | 8.73B | | | |
|
Liabilities and Shareholders Equity
|
| 1.66B | | | 1.87B | 3.43B | 3.46B | 3.51B | 3.68B | 3.90B | 3.90B | 5.18B | 5.48B | 5.74B | 5.94B | 5.90B | 6.06B | 6.51B | | | 8.51B | 8.93B | 9.27B | 9.48B | 9.38B | 9.82B | 10.30B | 10.39B | 11.34B | 11.04B | 11.80B | 11.32B | 11.99B | 12.29B | 12.45B | 12.54B | 13.02B | 12.86B | 12.81B | 13.08B | 12.65B |
|
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 | 0.20B | 0.00B | -0.00B | -0.31B | -0.32B | 0.00B | -0.32B | -0.30B | -0.28B | 0.00B | -0.27B | -0.08B | -0.07B | 0.00B | -0.05B | -0.05B | -0.05B | -0.16B | -0.04B | -0.04B | -0.08B |
|
Retained Earnings
|
| 0.25B | | | 0.00B | 0.51B | 0.58B | 0.00B | 0.00B | 1.01B | 0.00B | 0.00B | 0.00B | 1.60B | 0.00B | 0.00B | 0.00B | 2.37B | 0.00B | 0.00B | 2.91B | 3.17B | 0.00B | 3.43B | 3.25B | 3.55B | 3.72B | 3.79B | 3.84B | 4.14B | 4.48B | 4.46B | 4.72B | 5.04B | 4.71B | 5.04B | 5.23B | 5.44B | 5.29B | 5.63B | 5.78B |