|
Cash & Equivalents
|
0.16B | 1.01B | 0.22B | 0.29B | 0.35B | 0.30B | 0.39B | 0.42B | 0.46B | 0.39B | 0.50B | 0.43B | 0.38B | 0.38B |
|
Short-term Investments
|
| | 0.02B | | | 0.11B | 0.10B | 0.10B | | 1,569.85B | 0.18B | | | 3,066.97B |
|
Cash & Current Investments
|
0.16B | 1.01B | 0.25B | 0.29B | 0.35B | 0.41B | 0.50B | 0.53B | | | 0.68B | | | |
|
Receivables - Net
|
0.02B | | 0.02B | | | 0.14B | 0.03B | 0.16B | | 157.51B | 0.03B | | | 266.94B |
|
Receivables - Other
|
0.01B | | 0.01B | | | 0.02B | 0.02B | 0.02B | | 139.50B | 0.02B | | | 191.41B |
|
Receivables
|
0.03B | | 0.03B | | | 0.16B | 0.04B | 0.18B | | 297.01B | 0.05B | | | 458.35B |
|
Work In Process
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Inventory
|
0.01B | | 0.01B | | | 0.02B | 0.02B | 0.01B | | 139.25B | 0.02B | | | 158.65B |
|
Prepaid Assets
|
0.03B | | 0.02B | | | 0.03B | 0.03B | 0.04B | | 323.26B | 0.05B | | | 475.33B |
|
Current Deferred Tax Assets
|
| | 777.04B | | | | | | | | | | | |
|
Current Assets
|
0.22B | | 0.30B | | | 0.49B | 0.59B | 0.61B | | 5,070.37B | 0.80B | | | 6,829.75B |
|
Property, Plant & Equipment (Net)
|
0.07B | | 0.05B | | | 0.04B | 0.04B | 0.04B | | 221.97B | 0.03B | | | 238.18B |
|
Goodwill
|
0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | | 17.45B | 0.00B | | | 17.45B |
|
Intangibles
|
0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | | 4.78B | 0.00B | | | 5.17B |
|
Goodwill & Intangibles
|
0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | | | 0.00B | | | |
|
Long-Term Deferred Tax
|
0.02B | | 0.02B | | | 0.01B | 0.02B | 0.02B | | 204.56B | 0.03B | | | 244.94B |
|
Other Non-Current Assets
|
0.00B | | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | | 1.11B | 0.02B | | | 1.18B |
|
Non-Current Assets
|
0.13B | | 0.37B | | | 0.32B | 0.33B | 0.32B | | 2,138.96B | 0.30B | | | 2,122.85B |
|
Assets
|
0.35B | | 0.67B | 5.20B | 5.52B | 0.82B | 0.91B | 0.94B | 1.00B | 1.01B | 1.10B | 1.09B | 1.17B | 8,952.60B |
|
Accounts Payables
|
0.03B | | 0.03B | | | 0.06B | 0.08B | 0.06B | | 564.12B | 0.10B | | | 772.55B |
|
Notes Payables
|
0.01B | | 0.02B | | | | 0.01B | | | | 0.01B | | | |
|
Accumulated Expenses
|
0.07B | | 0.05B | 0.00B | | 0.02B | 0.10B | 0.02B | | 207.02B | 0.12B | | | 257.90B |
|
Other Accumulated Expenses
|
0.01B | | 0.00B | | | 0.00B | 0.01B | 0.01B | 0.01B | 1.87B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Short term Debt
|
0.01B | | 0.02B | | | 0.01B | 0.01B | 0.01B | | 90.00B | 0.01B | | | 65.00B |
|
Current Leases
|
0.05B | | 0.04B | | | 0.04B | 0.04B | 0.04B | | 296.20B | 0.04B | | | 283.02B |
|
Current Taxes
|
0.01B | | 0.00B | | | 0.02B | 0.02B | 0.02B | | 211.63B | 0.03B | | | 205.15B |
|
Current Deferred Revenue
|
0.04B | | 0.03B | | | 0.05B | 0.06B | 0.05B | | 414.37B | 0.06B | | | 486.35B |
|
Total Current Liabilities
|
0.16B | | 0.19B | | | 0.28B | 0.33B | 0.32B | | 2,568.84B | 0.39B | | | 3,166.64B |
|
Non-Current Debt
|
0.01B | | 0.00B | | | 0.00B | 0.00B | 0.00B | | 2.00B | 0.00B | | | 2.00B |
|
Non-Current Deffered Revenue
|
0.04B | | 0.04B | | | 0.05B | 0.05B | 0.06B | | 460.34B | 0.07B | | | 519.15B |
|
Minority Interest
|
-0.00B | | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Operating Leases
|
0.33B | | 0.25B | | | 0.22B | 0.22B | 0.21B | | 1,346.10B | 0.19B | | | 1,292.59B |
|
Other Non-Current Liabilities
|
0.05B | | 0.02B | | | 0.02B | 0.03B | 0.03B | | 241.55B | 0.03B | | | 281.33B |
|
Total Non-Current Liabilities
|
0.10B | | 0.31B | | | 0.29B | 0.30B | 0.30B | | 2,049.98B | 0.29B | | | 2,095.07B |
|
Total Liabilities
|
0.26B | | 0.50B | 3.86B | 3.90B | 0.57B | 0.63B | 0.62B | 0.64B | 0.64B | 0.69B | 0.64B | 0.70B | 5,261.72B |
|
Total Debt
|
0.02B | | 0.02B | | | 0.01B | 0.01B | 0.01B | | | 0.01B | | | |
|
Common Equity
|
0.09B | | 0.17B | 1.34B | 1.62B | 0.25B | 0.29B | 0.32B | 0.37B | 0.37B | 0.41B | 0.45B | 0.46B | 0.52B |
|
Shareholder's Equity
|
0.09B | | 0.17B | 1.35B | | 0.25B | 0.29B | 0.32B | 0.37B | 0.37B | 0.41B | 0.45B | 0.46B | 0.52B |
|
Liabilities and Shareholders Equity
|
0.35B | | 0.67B | 5.20B | 5.52B | 0.83B | 0.91B | 0.95B | 1.01B | 1.01B | 1.10B | 1.09B | 1.16B | 1.25B |
|
Treasury Shares
|
0.00B | | | | | | | | | | | | | |
|
Retained Earnings
|
-0.03B | | -0.01B | -0.06B | 0.18B | 0.04B | 0.07B | 0.11B | 0.15B | 0.14B | 0.19B | 0.22B | 0.22B | 0.29B |
|
Preferred Shares
|
0.12B | | 0.18B | 1.43B | 1.44B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.24B | 0.24B | 0.24B |