|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B |
|
Short-term Investments
|
332,739,432.00B | 326,442,944.00B | | | | | 91,042,928.00B | 88,439,163.00B | 113,443,543.00B | 120,607,476.00B | 114,673,506.00B | 136,356,490.00B | 143,264,021.00B | 135,477,765.00B | | | | | | | | | | | | | | | | | | | | | | | | 44,756.48B | 44,120.65B | | | 0.19B | 2,565.77B | 2,067.82B | 10,219.78B | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
332,739,432.00B | 326,442,944.00B | 0.00B | 0.00B | 0.00B | 0.00B | 91,042,928.00B | 88,439,163.07B | 113,443,543.00B | 120,607,476.01B | 114,673,506.00B | 136,356,490.00B | 143,264,021.00B | 135,477,765.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 44,756.48B | 44,120.65B | 0.00B | 0.00B | 0.19B | 2,565.77B | 2,067.82B | 10,219.78B | 0.03B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B |
|
Receivables - Net
|
| | | | | | 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 | | | | 0.01B | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | | | | | | | | 0.00B | | 0.00B | | | | 0.00B | | | | | | 0.01B | | 0.02B | 0.00B | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Receivables
|
| | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 0.41B | | | | 0.19B | 0.19B | 0.25B | 0.25B | 0.24B | 0.29B | | | 0.31B | | 0.32B | | 0.37B | 0.34B | 0.32B | 0.27B | 0.26B | 0.25B | 0.26B | 0.02B | 0.02B | 0.02B | | | | | 0.01B | 0.08B | 0.10B | 0.05B | 0.02B | 18,390.44B | 23,707.97B | | | 0.05B | | | | | 0.05B | 0.05B | 0.10B | | | 0.57B | 0.09B | 0.54B | 0.51B | 0.50B | 0.47B | 0.47B | 0.44B | 0.43B | 0.41B | 0.41B | 0.40B | 0.54B |
|
Intangibles
|
| | | | | | | | | | | | | | 0.04B | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 0.04B | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Other Non-Current Assets
|
8,916,719.00B | 1,346,509.00B | 0.02B | | | | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | 0.00B | 11,398.35B | 4,907.10B | 28,452.56B | | 0.02B | 0.04B | 0.06B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Assets
|
0.45B | 0.45B | 0.44B | 0.42B | 0.36B | 0.34B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B | 0.30B | 0.31B | 0.30B | 3.85B | 0.37B | 0.54B | 0.47B | 0.46B | 0.46B | 0.46B | 3.09B | 0.50B | 0.50B | 0.46B | 0.06B | 0.39B | 0.39B | 0.39B | 0.03B | 0.37B | 0.36B | 0.32B | 0.11B | 0.29B | 0.28B | 0.28B | 0.29B | 0.29B | 0.31B | 0.29B | 0.31B | 0.28B | 0.31B | 0.30B | 0.55B | 0.65B | 0.63B | 0.65B | 0.66B | 0.65B | 0.63B | 0.62B | 0.59B | 0.56B | 0.55B | 0.55B | 0.53B | 0.49B | 0.46B | 0.45B | 0.44B | 0.43B | 0.57B |
|
Accounts Payables
|
| | 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 |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Dividends payables
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.01B | | | | 0.01B | 0.00B | 0.00B | 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 | 0.00B | 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 | | | | | | 0.11B | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Accumulated Expenses
|
| | | | | | 0.01B | | | | 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 | 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 | 0.01B |
|
Other Accumulated Expenses
|
| | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 0.22B | | | | 0.09B | | | | | | | | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | 77,616.21B | 73,489.76B | | | 88,788.64B | 114,310.62B | 127,628.67B | 124,413.26B | 322,362.55B | | | 0.16B | | | 0.16B | 0.18B | 0.17B | 0.15B | 0.14B | 0.12B | 0.09B | 0.09B | 0.16B | 0.16B | 0.15B | 0.15B | 0.13B |
|
Convertible Debt
|
| | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 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 | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282,632.82B | 0.00B | 0.00B | 0.00B | 283,001.52B | 277,556.18B | 292,535.77B | 294,664.04B | 532,160.59B | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
1,938,990.00B | 2,678,805.00B | | | | | 6,150,437.00B | 13,970,303.00B | 6,186,684.00B | 11,938,029.00B | 7,607,719.00B | 33,273,465.00B | 20,585,453.00B | 8,043,003.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 89.00 | 90.00 | 90.00 | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 127.00 | 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 | | | |
|
Total Non-Current Liabilities
|
-1938989.75B | -2678804.76B | | | | | -6150436.91B | -13970302.93B | -6186683.93B | -11938028.93B | -7607718.93B | -33273464.91B | -20585452.90B | -8043002.90B | | | | | | | | 0.26B | 0.24B | 0.24B | 0.22B | 0.03B | 0.18B | 0.19B | 0.19B | 0.01B | | | 0.14B | 0.09B | 0.11B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.16B | 0.02B | 0.16B | | | | | | 0.37B | | | | 0.39B | | | 0.33B | 0.34B | 0.32B | 0.29B | 0.27B | 0.27B | 0.27B | | |
|
Total Liabilities
|
0.25B | 0.24B | 0.23B | 0.20B | 0.15B | 0.14B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.27B | 0.20B | 0.20B | 0.20B | 0.20B | 0.26B | 0.24B | 0.24B | 0.22B | 0.03B | 0.18B | 0.19B | 0.19B | 0.01B | 0.18B | 0.17B | 0.14B | 0.09B | 0.11B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.16B | 0.03B | 0.16B | | | | 0.03B | 0.03B | 0.37B | 0.38B | 0.39B | 0.38B | 0.39B | 0.37B | 0.34B | 0.33B | 0.34B | 0.32B | 0.29B | 0.28B | 0.28B | 0.27B | 0.26B | 0.34B |
|
Total Debt
|
| | 0.22B | | | | 0.09B | | | | | | | | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | 77,616.21B | 73,489.76B | | | 88,788.64B | 114,310.62B | 127,628.67B | 124,413.26B | 322,362.55B | | | 0.16B | | | 0.16B | 0.18B | 0.17B | 0.15B | 0.14B | 0.12B | 0.09B | 0.09B | 0.16B | 0.16B | 0.15B | 0.15B | 0.13B |
|
Common Equity
|
206,120,270.00B | 214,762,715.00B | 0.28B | 0.21B | 0.21B | 0.21B | 0.28B | 0.28B | 0.21B | 0.28B | 0.28B | 0.21B | 0.31B | 0.31B | 0.31B | 0.36B | 0.37B | 0.21B | 0.37B | 0.27B | 0.27B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.02B | 0.35B | 0.35B | 0.35B | 0.02B | 0.33B | 0.33B | 0.33B | 0.16B | 0.31B | 0.31B | 0.31B | 0.15B | 0.45B | | | | 0.27B | 0.27B | 0.28B | 0.28B | 0.26B | 0.25B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B | 0.16B | 0.23B |
|
Shareholder's Equity
|
0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.19B | 0.20B | 0.19B | 0.19B | 0.18B | 0.21B | 0.20B | 0.21B | 0.21B | 0.27B | 0.27B | 0.27B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.23B | 0.03B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.16B | 0.14B | 0.14B | 0.13B | 0.15B | 0.12B | | | | | 0.27B | 0.28B | 0.28B | 0.26B | 0.25B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B | 0.16B | 0.23B |
|
Liabilities and Shareholders Equity
|
0.45B | 0.45B | 0.44B | 0.42B | 0.36B | 0.34B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B | 0.30B | 0.31B | 0.30B | 3.85B | 0.37B | 0.54B | 0.47B | 0.46B | 0.46B | 0.46B | 3.09B | 0.50B | 0.50B | 0.46B | 0.06B | 0.39B | 0.39B | 0.39B | 0.03B | 0.37B | 0.36B | 0.32B | 0.11B | 0.29B | 0.28B | 0.28B | 0.29B | 0.29B | 0.31B | 0.29B | 0.31B | 0.28B | 0.31B | 0.30B | 0.55B | 0.65B | 0.63B | 0.65B | 0.66B | 0.65B | 0.63B | 0.62B | 0.59B | 0.56B | 0.55B | 0.55B | 0.53B | 0.49B | 0.46B | 0.45B | 0.44B | 0.43B | 0.57B |
|
Treasury Shares
|
| | 302.14B | | 302.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Retained Earnings
|
| | 0.00B | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | -0.02B | | | | -0.03B | | | | -0.03B | | | | -0.15B | -0.16B | -0.17B | -0.17B | -0.30B | -0.33B | | | | | | -0.04B | | | -0.48B | -0.01B | -0.51B | -0.52B | -0.52B | -0.50B | -0.51B | -0.52B | -0.53B | -0.54B | -0.54B | -0.55B | -0.53B |