|
Cash & Equivalents
|
0.01B | 0.11B | 291.86B | 447.41B | 344.91B | 0.01B | 150.98B | 132.26B | 84.18B | 0.00B | 687.60B | 480.27B | 828.50B | 0.08B | 89.24B | 101.17B | 36.62B |
|
Short-term Investments
|
| 0.03B | 44.41B | 24.93B | 91.25B | 0.22B | 280.85B | 294.66B | 349.99B | 0.29B | 2,388.32B | 2,646.64B | 2,384.18B | 0.36B | 342.19B | 316.88B | 376.24B |
|
Cash & Current Investments
|
0.01B | 0.13B | 336.26B | 472.34B | 436.16B | 0.23B | 431.83B | 426.91B | 434.17B | 0.29B | 3,075.92B | 3,126.92B | 3,212.68B | 0.44B | 431.43B | 418.04B | 412.85B |
|
Receivables - Net
|
| 0.00B | 3.24B | 3.54B | 2.22B | 0.00B | 1.83B | 2.50B | 1.95B | 0.00B | 17.20B | 243.07B | 243.77B | 0.04B | 38.60B | 41.40B | 48.26B |
|
Receivables - Other
|
| 0.03B | | | | 0.00B | | | | 0.08B | | | | | | | |
|
Receivables
|
| 0.03B | 3.24B | 3.54B | 2.22B | 0.01B | 1.83B | 2.50B | 1.95B | 0.09B | 17.20B | 243.07B | 243.77B | 0.04B | 38.60B | 41.40B | 48.26B |
|
Raw Materials
|
| | | | | | | | | 0.00B | | | | | | | |
|
Finished Goods
|
| | | | | | | | | 0.00B | | | | | | | |
|
Inventory
|
| | 0.10B | 0.56B | 0.61B | 0.00B | 0.51B | 0.07B | 0.02B | 0.00B | 0.82B | 129.53B | 99.87B | 0.02B | 17.96B | 21.43B | 23.16B |
|
Prepaid Assets
|
| 0.04B | 41.88B | 56.33B | 75.18B | 0.08B | 62.54B | 61.05B | 51.44B | 0.03B | 302.79B | 401.72B | 349.79B | 0.05B | 52.67B | 45.07B | 57.23B |
|
Current Assets
|
| 0.26B | 387.32B | 536.81B | 522.31B | 0.51B | 498.25B | 492.09B | 488.28B | 0.46B | 3,420.92B | 3,916.08B | 3,991.78B | 0.57B | 560.52B | 546.04B | 557.79B |
|
Construction in Progress
|
| 0.02B | | | | 0.02B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.15B | | 149.31B | 150.73B | 0.15B | 139.39B | 126.57B | 120.38B | 0.12B | 887.68B | 300.94B | 338.03B | 0.05B | 39.15B | 32.72B | 27.18B |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.00B | 30.99B | 30.99B | 23.07B | 0.00B | 2.60B | 2.59B | 0.18B |
|
Other Non-Current Assets
|
| 0.01B | 9.31B | 18.47B | 27.12B | 0.03B | 22.62B | 17.12B | 10.59B | 0.00B | 28.68B | 19.40B | 19.63B | 0.00B | 2.78B | 2.28B | 0.96B |
|
Non-Current Assets
|
| 0.16B | 155.20B | 169.72B | 184.09B | 0.18B | 171.18B | 151.02B | 136.38B | 0.14B | 978.63B | 391.35B | 419.47B | 0.06B | 49.13B | 41.88B | 32.45B |
|
Assets
|
| 0.42B | 542.52B | 706.53B | 706.40B | 0.69B | 669.43B | 643.12B | 624.66B | 0.60B | 4,399.55B | 4,307.43B | 4,411.25B | 0.62B | 609.66B | 587.91B | 590.24B |
|
Accounts Payables
|
| 0.06B | | | | 0.09B | 0.09B | 0.11B | 0.12B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | | | |
|
Notes Payables
|
| 0.00B | | | | | | | | | | | | | | | |
|
Payables
|
| 0.07B | | | | 0.09B | 0.09B | 0.11B | 0.12B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | | | |
|
Accumulated Expenses
|
| 0.03B | 33.99B | 33.90B | 38.91B | 0.04B | 38.47B | 37.21B | 36.57B | 0.04B | 273.17B | 307.19B | 295.79B | 0.05B | 57.03B | 46.02B | 50.21B |
|
Other Accumulated Expenses
|
| 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | |
|
Short term Debt
|
| 0.01B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Current Leases
|
| 0.01B | | | | 0.01B | 2.51B | 1.71B | 1.85B | 0.01B | 8.02B | 9.30B | 7.85B | 0.00B | 0.81B | 0.72B | 0.51B |
|
Current Taxes
|
| 0.00B | 0.76B | 1.24B | 1.37B | 0.00B | 1.32B | 4.93B | 13.09B | 0.02B | 169.45B | 262.15B | 215.25B | 0.03B | 29.64B | 29.31B | 29.56B |
|
Current Deferred Revenue
|
| | | | | 0.03B | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.13B | 122.62B | 150.42B | 162.77B | 0.16B | 156.60B | 175.61B | 187.84B | 0.20B | 1,543.81B | 1,382.86B | 1,444.63B | 0.21B | 206.98B | 189.14B | 181.55B |
|
Capital Leases
|
| 0.03B | | | | 0.01B | | | | 0.00B | | | | | | | |
|
Non-Current Debt
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Preferred Stock Liabilities
|
0.05B | 0.16B | 1,660.72B | | | | | | | | | | | | | | |
|
Minority Interest
|
0.20B | 0.78B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 4.98B | 5.33B | 5.35B | 0.01B | 5.43B | 5.14B | 4.84B | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.64B | 0.35B | 0.23B | 0.00B | 0.37B | 7.54B | 8.62B | 0.00B | 0.90B | 0.74B | 0.72B |
|
Other Non-Current Liabilities
|
| 16.59B | 2.53B | 2.57B | 2.58B | 0.00B | 2.62B | 2.48B | 2.33B | 0.06B | 16.59B | 16.59B | 16.59B | 0.03B | 2.30B | 2.28B | 2.36B |
|
Total Non-Current Liabilities
|
| 0.04B | 33.47B | 27.76B | 24.52B | 0.02B | 20.15B | 17.02B | 14.75B | 0.03B | 222.20B | 196.15B | 198.10B | 0.03B | 28.88B | 29.43B | 31.61B |
|
Total Liabilities
|
0.08B | 0.16B | 156.08B | 178.19B | 187.29B | 0.18B | 176.75B | 192.63B | 202.59B | 0.24B | 1,766.01B | 1,579.01B | 1,642.73B | 0.24B | 235.86B | 218.57B | 213.17B |
|
Total Debt
|
| 0.01B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Common Equity
|
-0.08B | -0.52B | | 528.34B | 519.10B | 0.50B | 0.49B | 0.46B | 0.44B | 0.37B | 0.38B | 0.38B | 0.38B | 0.39B | | | |
|
Shareholder's Equity
|
-0.08B | -0.52B | -1274.28B | | | 0.50B | 492.68B | 450.48B | 422.07B | 0.37B | 2,633.54B | 2,728.42B | 2,768.52B | 0.39B | 373.80B | 369.34B | 377.07B |
|
Liabilities and Shareholders Equity
|
| 0.42B | 542.52B | 706.53B | 706.40B | 0.69B | 669.43B | 643.12B | 624.66B | 0.60B | 4,399.55B | 4,307.43B | 4,411.25B | 0.62B | 609.66B | 587.91B | 590.24B |
|
Treasury Shares
|
0.01B | 0.00B | | 0.02B | | 0.00B | | | | 0.00B | | | | | | | |
|
Retained Earnings
|
| -0.55B | -1292.51B | -1310.30B | -1325.31B | -1.35B | -1373.09B | -1327.08B | -1263.05B | -1.31B | -9309.06B | -9284.54B | -9234.53B | -1.30B | -1278.68B | -1269.17B | -1316.98B |