|
Cash & Equivalents
|
310.50 | 255.25 | 0.03B | 32.31 | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.34B | 0.04B | 0.04B | 0.04B | 0.22B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | | 0.03B | 0.13B | 0.11B | | 0.15B | 0.12B | 0.11B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.06B | 0.06B | | 0.01B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.03B | 0.01B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.03B | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
310.50 | 255.25 | 0.03B | 32.31 | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.34B | 0.04B | 0.04B | 0.04B | 0.22B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.04B | 0.06B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | | 0.03B | 0.15B | 0.11B | | 0.15B | 0.12B | 0.11B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.06B | 0.06B | | 0.01B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.03B | 0.01B |
|
Receivables - Net
|
71,076.79B | 61,212.19B | 0.01B | 13,099.93B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.07B | 0.05B | 0.02B | 0.01B | 0.05B | 0.07B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 |
|
Receivables - Other
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
71,076.79B | 61,212.19B | 0.01B | 13,099.93B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.07B | 0.05B | 0.02B | 0.01B | 0.05B | 0.07B | 0.01B | 0.01B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 |
|
Finished Goods
|
0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
15,134.80B | 14,633.79B | 0.00B | 1,124.36B | 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 | | 0.02B | 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 | 0.01B | 0.03B | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.04B | -0.00B |
|
Current Assets
|
399,001.93B | 333,629.06B | 0.05B | 46,838.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | | 0.40B | 0.06B | 0.05B | | 0.30B | 0.05B | 0.06B | | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.08B | 0.18B | 0.03B | | 0.03B | 0.18B | 0.16B | | 0.19B | 0.14B | 0.13B | 0.02B | 0.02B | 0.02B | 0.01B | | 0.01B | 0.07B | 0.07B | | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.07B | 0.02B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
20,987.47B | 71,012.77B | 0.01B | 10,218.25B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.05B | 0.01B | 0.01B | | 0.06B | 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 | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.03B | 0.03B | | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | 0.04B | 0.00B |
|
Long-Term Investments
|
| | | | | | | | | | | 0.05B | | | | 0.06B | | | 0.01B | | 0.05B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.07B | 0.07B | | 0.05B | 0.05B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.04B | 0.04B | | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.04B | |
|
Goodwill
|
23,422.85B | 23,422.85B | 0.00B | 3,453.93B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.03B | 0.01B | 0.00B | | 0.03B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.24B | | 0.20B | 0.20B | 0.19B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.19B | 0.19B | | 0.03B | 0.03B | 0.20B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.20B | 0.03B |
|
Intangibles
|
25,994.26B | 23,903.51B | 0.00B | 3,319.28B | 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 | 0.02B | 0.15B | | 0.13B | 0.12B | 0.12B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.01B | 0.08B | 0.08B | | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.04B | 0.00B |
|
Goodwill & Intangibles
|
49,417.11B | 47,326.36B | 0.01B | 6,773.21B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.03B | 0.01B | 0.01B | | 0.03B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.39B | | 0.33B | 0.32B | 0.31B | 0.05B | 0.05B | 0.05B | 0.05B | | 0.04B | 0.28B | 0.28B | | 0.04B | 0.04B | 0.26B | 0.04B | 0.03B | 0.03B | 0.04B | | 0.03B | 0.23B | 0.03B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.00B | 0.00B |
|
Other Non-Current Assets
|
1,838.54B | 2,030.66B | -0.00B | 391.47B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 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 | 0.00B | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.03B | 0.03B | | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.04B | 0.00B |
|
Non-Current Assets
|
-399001.93B | -333629.06B | 62,776.93B | -46838.07B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.11B | 0.02B | 0.02B | | 0.15B | 0.02B | 0.02B | | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.13B | 0.54B | | 0.48B | 0.46B | 0.49B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.07B | 0.42B | 0.41B | | 0.06B | 0.06B | 0.39B | 0.05B | 0.05B | 0.06B | 0.06B | | 0.05B | 0.37B | 0.05B |
|
Assets
|
471.25 | 476.27 | 62,776.98B | 64.22 | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.09B | | 0.50B | 0.08B | 0.08B | | 0.46B | 0.07B | 0.08B | | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.20B | 0.05B | | 0.05B | 0.31B | 0.70B | | 0.66B | 0.60B | 0.62B | 0.09B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.48B | 0.47B | | 0.07B | 0.06B | 0.47B | 0.06B | 0.06B | 0.06B | 0.07B | | 0.06B | 0.44B | 0.06B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.00B |
|
Dividends payables
|
| | | | | 0.01B | | | | | | | | | | | 0.06B | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | 0.01B | | | | | | | | | | | 0.06B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.00B |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.02B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Other Accumulated Expenses
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | 0.02B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.00B |
|
Current Deferred Revenue
|
0.00B | | 0.00B | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | |
|
Total Current Liabilities
|
85,188.54B | 87,260.90B | 0.01B | 11,155.24B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | | 0.14B | 0.02B | 0.01B | | 0.07B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.15B | 0.00B | | 0.00B | 0.02B | 0.30B | | 0.28B | 0.26B | 0.27B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.29B | 0.30B | | 0.05B | 0.05B | 0.34B | 0.04B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.37B | 0.05B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
40,238.26B | 31,281.04B | -0.00B | 2,746.66B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.21B | 0.17B | 0.18B | 0.19B | 0.20B | 0.03B | 0.03B | 0.03B | 0.03B | 0.20B | 0.03B | 0.23B | 0.24B | 0.22B | 0.04B | 0.04B | 0.27B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.29B | 0.00B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.04B | 0.04B | | 0.05B | 0.05B | 0.05B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
189.58B | 167.01B | 0.00B | 19.39B | 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 | | | | | 0.04B | | 0.04B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | 0.01B | | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.03B | | | | | | | 0.33B | | 0.33B | 0.30B | 0.29B | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
91.00 | 92.54 | 0.01B | 11.86 | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | | 0.14B | 0.02B | 0.01B | | 0.07B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.16B | 0.01B | | 0.00B | 0.02B | 0.35B | | 0.34B | 0.31B | 0.31B | 0.05B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.33B | 0.33B | | 0.05B | 0.05B | 0.36B | 0.05B | 0.05B | 0.05B | 0.06B | | 0.05B | 0.39B | 0.06B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | 0.02B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
380,240.78B | 383,723.70B | 0.05B | 52,364.65B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | | 0.36B | 0.06B | 0.06B | | 0.39B | 0.06B | 0.06B | | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.03B | 0.04B | | 0.04B | 0.25B | 0.31B | | 0.28B | 0.25B | 0.26B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.15B | 0.14B | | 0.02B | 0.02B | 0.10B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.06B | 0.01B |
|
Shareholder's Equity
|
0.00B | | | | | | | | | | | 0.06B | | | | 0.07B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | 0.06B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | 0.01B |
|
Liabilities and Shareholders Equity
|
471.25 | 476.27 | 62,776.98B | 64.22 | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.09B | | 0.50B | 0.08B | 0.08B | | 0.46B | 0.07B | 0.08B | | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.20B | 0.05B | | 0.05B | 0.31B | 0.70B | | 0.66B | 0.60B | 0.62B | 0.09B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.48B | 0.47B | | 0.07B | 0.06B | 0.47B | 0.06B | 0.06B | 0.06B | 0.07B | | 0.06B | 0.44B | 0.06B |
|
Treasury Shares
|
-10126.86B | -19077.90B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.03B | 0.00B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B |
|
Retained Earnings
|
-92102.02B | -89331.09B | -0.02B | -17474.28B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.03B | 0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.04B | 0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.05B | -0.01B | -0.01B | -0.05B | | -0.05B | -0.35B | -0.36B | | -0.05B | -0.05B | -0.40B | -0.06B | -0.06B | -0.06B | -0.06B | | -0.06B | -0.45B | -0.06B |