|
Cash & Equivalents
|
5,340.42B | 3,896.74B | 5,599.12B | 3,837,670,000.00B | 4,363.51B | 4,867.30B | 4,992.97B | 3,910,745,000.00B | 3,637.78B | 4,957.47B | 2,472.65B | 3,910,745,000.00B | 8,391.52B | 4,063.13B | 0.01B | 7,972.34B | 7,182.51B | 3,784.97B | 5,260.11B | 8,750.04B | 3,901.28B | 8,750.74B | 10,409.51B | 10,679.97B | 7,618.00B | 10,941.00B | 9,306.58B | 12,794.00B | 14,480.00B | 16,640.00B | 15,800.00B | 18,052.00B | 14,460.00B | 16,303.00B | 12,676.00B | 15,967.00B | 12,055.00B | 11,731.00B | 7,075.76B | 11,972.00B | 8,054.00B | 8,052.00B | 5,021.54B | 13,134.00B | 17,467.00B | 16,549.00B | 14,550.00B | 15,881.00B | 18,127.00B | 17,712.00B |
|
Short-term Investments
|
| 0.00B | | | | | | | | | | | | | | | | | | 159.64B | 175.65B | 230.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5,340.42B | 3,896.74B | 5,599.12B | 3,837,670,000.00B | 4,363.51B | 4,867.30B | 4,992.97B | 3,910,745,000.00B | 3,637.78B | 4,957.47B | 2,472.65B | 3,910,745,000.00B | 8,391.52B | 4,063.13B | 0.01B | 7,972.34B | 7,182.51B | 3,784.97B | 5,260.11B | 8,909.68B | 4,076.93B | 8,981.67B | 10,409.51B | 10,679.97B | 7,618.00B | 10,941.00B | 9,306.58B | 12,794.00B | 14,480.00B | 16,640.00B | 15,800.00B | 18,052.00B | 14,460.00B | 16,303.00B | 12,676.00B | 15,967.00B | 12,055.00B | 11,731.00B | 7,075.76B | 11,972.00B | 8,054.00B | 8,052.00B | 5,021.54B | 13,134.00B | 17,467.00B | 16,549.00B | 14,550.00B | 15,881.00B | 18,127.00B | 17,712.00B |
|
Receivables - Net
|
-659.53B | 0.22B | 1,204.91B | 2,030.38B | 3,565.30B | 1,506.74B | 2,529.69B | -781.75B | -1301.95B | -758.54B | -3679.86B | -0.00B | 1,179.76B | -959.45B | -2921.06B | -0.00B | 5,707.98B | -647.23B | 6,659.03B | -6090.11B | -2365.21B | 2,077.79B | 6,239.76B | 4,109.05B | 479.78B | | | | | | | | | | | | | | | | 110.32B | 39.94B | | | | | | | | |
|
Receivables
|
-659.53B | 0.22B | 1,204.91B | 2,030.38B | 3,565.30B | 1,506.74B | 2,529.69B | -781.75B | -1301.95B | -758.54B | -3679.86B | -0.00B | 1,179.76B | -959.45B | -2921.06B | -0.00B | 5,707.98B | -647.23B | 6,659.03B | -6090.11B | -2365.21B | 2,077.79B | 6,239.76B | 4,109.05B | 479.78B | | | | | | | | | | | | | | | | 110.32B | 39.94B | | | | | | | | |
|
Inventory
|
243.70B | -193.35B | -16.59B | -55.04B | -286.49B | 178.97B | 72.86B | -160.20B | -393.69B | 145.50B | 2,570.92B | -0.00B | -410.23B | -316.74B | -320.27B | -0.00B | -393.16B | 2,857.24B | 3,030.18B | -465.61B | -43.16B | 12.03B | 603.65B | 2,929.92B | 611.00B | 670.00B | 3,019.26B | | | | | | | | | | | | 821.84B | | 5,053.96B | 43.67B | -1969.70B | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.57B | -51.48B | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 4,878.04B | 6,325.23B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
20,039.03B | 14,053.50B | 14,242.33B | 12,117.79B | 7.80B | 14,359.23B | 14,012.16B | 937.60B | 1,400.70B | 16,457.64B | 850.90B | 1,491.40B | 64.10B | 0.23B | 0.23B | 22,883.63B | 23,009.80B | 23,859.28B | 32,210.22B | 29,317.59B | 1,272.00B | 30,730.20B | 31,688.70B | 20,640.64B | 1,621.00B | 27,410.67B | 28,027.37B | | | | | | | | | | | | | | 22,834.37B | | 29,269.68B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
10,760.56B | 0.01B | 9,929.14B | 16,782.50B | 17,224.43B | 19,029.93B | 20,118.83B | 22,266.26B | | 25,317.33B | 27,668.61B | | | | | 37,134.96B | 38,470.78B | 40,201.20B | 42,737.31B | 40,150.53B | 46,041.97B | 44,596.69B | 46,116.38B | 55,665.01B | 60,753.90B | 62,352.32B | 68,853.65B | | | | | | | | | | | | | | 66,508.34B | -1853.68B | 69,380.09B | | | | | | | |
|
Long-Term Investments
|
9,803.94B | 0.00B | 8,989.92B | 10,087.99B | 11,668.51B | 11,440.26B | 11,000.77B | 12,336.06B | | 11,761.02B | 13,044.57B | | | | | 18,651.18B | 19,175.95B | 28,245.11B | 29,551.97B | 34,994.18B | 36,719.23B | 37,903.96B | 37,808.01B | 2,476.76B | 2,441.50B | 2,499.40B | 2,653.71B | | 6,534.00B | 8,774.00B | 9,463.00B | 10,931.00B | 8,148.00B | 7,365.00B | 7,152.00B | 6,906.00B | 4,979.00B | 2,934.00B | 5,793.00B | 4,143.00B | 2,972.00B | 1,364.00B | 1,386.00B | 3,047.00B | 2,917.00B | 2,550.00B | 1,887.00B | 2,963.00B | 2,726.00B | 2,215.00B |
|
Goodwill
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 1,747.56B | | | | | | | | | | | | | | | | | 1,594.28B | -294.20B | 1,594.28B | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 245.15B | 215.92B | 244.91B | 380.71B | | | | | | | | | | | | | | 555.04B | -24.70B | 588.39B | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 1,992.71B | 215.92B | 244.91B | 380.71B | | | | | | | | | | | | | | 2,149.32B | -318.90B | 2,182.67B | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 4,092.44B | 3,058.06B | 3,454.22B | 6,247.51B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.00B | | | | -0.00B | | | | 824.39B | 641.34B | 39.29B | | 2,203.09B | 4,009.78B | 5,532.93B | 5,023.35B | | | | | | | | | | | | | | 2,194.65B | -28.02B | 1,192.42B | | | | | | | |
|
Non-Current Assets
|
34,854.81B | 36,056.10B | 37,383.91B | 43,495.93B | 99.70B | 47,922.50B | 49,960.73B | 3,468.60B | 5,753.70B | 63,069.72B | 1,126.70B | 5,753.70B | 81.90B | 0.60B | 0.64B | 90,995.95B | 91,557.26B | 90,461.67B | 94,009.73B | 103,110.40B | 19,076.00B | 106,400.57B | 108,177.39B | 90,197.21B | 95,707.52B | 98,759.96B | 109,387.01B | | | | | | | | | | | | | | 114,859.79B | | 120,100.06B | | | | | | | |
|
Assets
|
54,533.87B | 50,109.60B | 51,626.24B | 55,559,517,000.00B | 107,500,000.00B | 62,281.73B | 63,972.89B | 52,332,148,000.00B | 4,681.20B | 79,527.35B | 1,977.60B | 70,909,079,000.00B | 146.00B | 838,100.00B | 868,500.00B | 113,879,578,000.00B | 114,567.06B | 114,320.96B | 126,219.95B | 132,427,994,000.00B | 20,348.00B | 137,130.76B | 139,866.09B | 110,837.85B | 121,189.29B | 126,170.63B | 137,414.38B | | | | | | | | | | | | | | 137,694.17B | | 149,369.73B | | | | | | | |
|
Accounts Payables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | -293.01B | 0.01B | -741.60B | 1,104.34B | -137.52B | 8,798.97B | 12,920.63B | 12,907.46B | 12,189.11B | | | | | | | | | | | | -3428.04B | | 8,449.04B | 652.85B | 691.69B | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 3,031.57B | 3,923.56B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | -293.01B | 0.01B | -741.60B | 1,104.34B | -137.52B | 11,830.53B | 16,844.19B | 12,907.46B | 12,189.11B | | | | | | | | | | | | -3428.04B | | 8,449.04B | 652.85B | 691.69B | | | | | | | |
|
Other Accumulated Expenses
|
9,814.36B | 0.00B | 649.75B | 1,337.90B | 202.32B | 448.89B | 681.07B | 916.63B | 414.35B | 18,901.04B | 580.38B | 954.72B | 307.51B | 711.15B | 1,183.56B | 1,881.42B | 397.11B | 28,104.43B | 1,406.71B | 33,535.96B | 34,170.56B | 468.67B | 1,355.76B | 1,820.00B | 319.00B | 390.00B | 496.35B | | | | | | | | | | 1,625.00B | | 229.00B | | 692.00B | 343.00B | 449.00B | 536.00B | 2,028.00B | 474.00B | 514.00B | 640.00B | 2,196.00B | |
|
Current Leases
|
-18.79B | -29.15B | 35.97B | 37.68B | -21.33B | -9.73B | 20.02B | -29.66B | -14.53B | 3.39B | 31.22B | 0.00B | -42.36B | 28.10B | 39.68B | 0.00B | -27.06B | -126.72B | -546.70B | -790.81B | -42.48B | 44.59B | 69.43B | -150.77B | -67.50B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
403.09B | 2,519.48B | -3441.84B | -1473.45B | 1,438.75B | 2,066.13B | 551.30B | 1,250.95B | 3,416.77B | -1537.49B | 3,482.06B | 0.00B | 54.00 | -4771.67B | -2430.49B | -0.00B | 86.00 | -3683.40B | 1,947.89B | 10,079.59B | 674.09B | -4473.22B | 995.76B | 1,896.94B | 2,599.68B | 1,890.91B | 2,497.26B | | | | | | | | | | | | | | 1,243.88B | | 700.78B | | | | | | | |
|
Total Current Liabilities
|
18,211.57B | 12,728.50B | 9,918.47B | 7,470.21B | 27.60B | 11,957.60B | 11,025.24B | 1,077.80B | 2,494.30B | 18,363.46B | 763.70B | 2,494.30B | 66.20B | 0.17B | 0.19B | 23,254.08B | 29,948.27B | 24,462.67B | 25,294.84B | 22,235.52B | 1,017.00B | 26,397.79B | 23,615.65B | 16,843.73B | 22,873.22B | 21,381.46B | 21,547.90B | | | | | | | | | | | | | | 18,282.44B | | 19,329.67B | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 31,524.11B | 38,114.39B | 41,755.96B | 48,559.46B | | | | | | | | | | | | | | 41,808.41B | 1,743.19B | 44,737.02B | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | 4,274.08B | 4,192.29B | | | | | | | | | | | | | | -7.57B | | 10,401.53B | 2,044.11B | -323.66B | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 176.74B | 161.87B | 492.59B | 1,511.28B | -196.00B | 1,709.99B | 1,624.66B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | 3,083.70B | 3,787.95B | 3,598.74B | 5,421.58B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,595.09B | 9,042.00B | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 466.37B | 144.03B | 327.86B | | 408.10B | 358.74B | 526.86B | 538.98B | | | | | | | | | | | | | | 608.69B | 120.86B | 612.88B | | | | | | | |
|
Total Non-Current Liabilities
|
7,673.24B | 9,204.10B | 12,262.76B | 14,578.04B | 60.70B | 15,006.57B | 15,728.96B | 1,303.80B | 2,006.10B | 18,177.39B | 159.50B | 2,006.10B | 58.50B | 0.16B | 0.15B | 23,282.46B | 25,348.29B | 26,873.55B | 33,331.92B | 34,499.53B | 35,161.01B | 39,212.37B | 43,410.58B | 44,461.45B | 14,163.00B | 55,651.54B | 64,762.24B | | | | | | | | | | | | | | 65,912.36B | -120.86B | 70,049.02B | | | | | | | |
|
Total Liabilities
|
25,884.81B | 21,932.60B | 22,181.23B | 22,048.25B | 88,300,000.00B | 26,964.17B | 26,754.21B | 1,560.30B | 1,948.60B | 36,540.84B | 923.20B | 4,500.40B | 124.70B | 329,900.00B | 339,500,000,000.00B | 46,536.53B | 55,296.56B | 51,336.21B | 58,626.76B | 56,735.04B | 13,879.00B | 65,610.16B | 67,026.23B | 61,305.18B | 14,860.00B | 77,033.00B | 86,310.14B | | | | | | | | | | | | | | 84,194.81B | | 89,378.69B | | | | | | | |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 31,524.11B | 38,114.39B | 41,755.96B | 48,559.46B | | | | | | | | | | | | | | 41,808.41B | 1,743.19B | 44,737.02B | | | | | | | |
|
Common Equity
|
| | | | | | | 0.03B | | | | 41.12B | | | | 0.07B | | | | 41.12B | | | | 45,178.09B | 46,879.94B | 49,137.63B | 51,104.23B | | | | | | | | | | | | | | 53,499.36B | | 59,991.04B | | | | | | | |
|
Shareholder's Equity
|
| 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
54,533.87B | 50,109.60B | 51,626.24B | 55,559,517,000.00B | 107,500,000.00B | 62,281.73B | 63,972.89B | 52,332,148,000.00B | 4,681.20B | 79,527.35B | 1,977.60B | 70,909,079,000.00B | 146.00B | 838,100.00B | 868,500.00B | 113,879,578,000.00B | 114,567.06B | 114,320.96B | 126,219.95B | 132,427,994,000.00B | 20,348.00B | 137,130.76B | 139,866.09B | 110,837.85B | 121,189.29B | 126,170.63B | 137,414.38B | | | | | | | | | | | | | | 137,694.17B | | 149,369.73B | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,635.14B | | 10,624.23B | | | | | | | |