|
Cash & Equivalents
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 2,693.98B |
|
Short-term Investments
|
0.00B | | 0.00B | 109.58B | 247.60B | 29.07B | 44.41B | 0.00B | | 1,381.67B | 1,461.11B |
|
Cash & Current Investments
|
0.00B | | 0.00B | 109.59B | 247.61B | 29.08B | 44.42B | 0.00B | 0.00B | 1,381.67B | 4,155.09B |
|
Receivables - Net
|
0.00B | | 0.00B | 2,137.77B | 7,074.90B | 0.01B | 3,843.41B | 0.01B | 1,834.83B | 1,653.24B | 407.34B |
|
Receivables - Other
|
0.00B | | 0.00B | 2,025.44B | 1,790.42B | 0.00B | 5,566.25B | 0.00B | 5,602.47B | 5,714.74B | 6,309.65B |
|
Receivables
|
0.00B | | 0.00B | 4,163.21B | 8,865.32B | 0.01B | 9,409.66B | 0.01B | 7,437.30B | 7,367.98B | 6,716.99B |
|
Inventory
|
0.00B | | 0.00B | 96.18B | 491.60B | 1,001.98B | -0.00B | 0.00B | 574.46B | 467.23B | 467.23B |
|
Prepaid Assets
|
0.00B | | 0.00B | 2,866.46B | -0.00B | 1,090.79B | 1,238.20B | 0.00B | -0.00B | 786.38B | 4,706.64B |
|
Current Assets
|
0.00B | | 0.01B | 18,928.92B | 36,225.40B | 0.02B | 9,349.38B | 0.01B | 41,155.30B | 42,418.83B | 27,018.26B |
|
Property, Plant & Equipment (Net)
|
0.01B | | 0.01B | 6,753.50B | 7,553.38B | 0.00B | 203.93B | 0.00B | 421.95B | 301.53B | 316.84B |
|
Long-Term Investments
|
| | | -0.00B | -0.00B | | | 379.00 | 0.37B | 0.37B | 0.39B |
|
Goodwill
|
0.00B | | 0.00B | 17,156.71B | 22,206.30B | 0.03B | 31,677.41B | 0.01B | 11,405.62B | 8,338.55B | 8,407.63B |
|
Intangibles
|
0.00B | | 0.00B | 3,509.14B | 8,954.21B | 0.02B | 15,421.53B | 0.02B | 14,476.87B | 11,913.10B | 11,048.77B |
|
Goodwill & Intangibles
|
0.00B | | 0.00B | 20,665.85B | 31,160.51B | 0.05B | 47,098.94B | 0.03B | 25,882.49B | 20,251.64B | 19,456.40B |
|
Long-Term Deferred Tax
|
0.01B | | 0.01B | | | 0.03B | | 0.04B | | 1.33B | 1.33B |
|
Other Non-Current Assets
|
0.00B | | 0.00B | 13,296.32B | 11,333.28B | 26.11B | 178.00 | 0.00B | 18.89B | 35,941.96B | 35,941.96B |
|
Non-Current Assets
|
0.01B | | 0.01B | 0.06B | 0.06B | 0.07B | 0.07B | 0.03B | 0.04B | 0.06B | 0.09B |
|
Assets
|
0.02B | | 0.02B | 60.56 | 83.20 | 0.09B | 75.40 | 0.04B | 0.08B | 101,055,351,000.00B | 85,027.92B |
|
Accounts Payables
|
0.00B | | 0.00B | 1,608.17B | 1,678.08B | 1,672.31B | 0.00B | 0.00B | 3,156.96B | 3,285.49B | 0.00B |
|
Notes Payables
|
0.00B | | 65.42B | 28.92B | 65.96B | 334.39B | 330.11B | 0.00B | 4,185.65B | 229.81B | 181.03B |
|
Payables
|
0.00B | | 65.42B | 1,637.09B | 1,744.04B | 2,006.70B | 330.11B | 0.00B | 7,342.62B | 3,515.31B | 181.03B |
|
Accumulated Expenses
|
0.00B | | 0.00B | -0.00B | 2,925.35B | 3,809.54B | 3,391.97B | 0.00B | 0.00B | 2,066.93B | 1,621.62B |
|
Short term Debt
|
0.00B | | 0.00B | | 1.59B | 539.25B | 369.25B | 0.00B | 40.00B | 40.00B | 25.00B |
|
Current Leases
|
0.00B | | 0.00B | 210.81B | 643.87B | 1,590.54B | 1,325.84B | | | | |
|
Current Taxes
|
| | | 377.19B | 261.22B | 355.02B | -0.00B | 0.00B | 0.00B | 254.43B | -0.00B |
|
Current Deferred Revenue
|
0.00B | | 0.00B | 0.00B | 0.00B | 6,391.99B | -0.00B | 2,750.14B | -0.00B | 1,731.38B | -0.00B |
|
Total Current Liabilities
|
0.01B | | 0.01B | 9,773.66B | 16,215.44B | 0.02B | 17,484.72B | 0.02B | 16,334.04B | 11,609.14B | 12,510.42B |
|
Non-Current Debt
|
0.00B | | 0.00B | 1,281.79B | 1,052.25B | 428.02B | 412.12B | 0.00B | 1,343.66B | 10,033.99B | 4,681.52B |
|
Convertible Debt
|
| | 1.84B | | 3,288.77B | | | | | | |
|
Minority Interest
|
| -0.00B | 4,344.90B | -0.00B | | 6,794.62B | 6,041.97B | 5,689.48B | -0.00B | 5,631.73B | -0.00B |
|
Non-Current Deferred Tax Liability
|
0.00B | | 0.00B | 1,070.16B | 2,203.63B | 3,391.13B | -0.00B | 0.00B | 2,280.32B | | |
|
Operating Leases
|
0.00B | | 0.00B | 842.06B | 7,610.25B | 11,394.34B | 11,436.81B | | | | |
|
Other Non-Current Liabilities
|
| | -0.00B | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.00B | 0.01B | 0.01B | 0.05B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Total Liabilities
|
0.01B | | 0.01B | 12.97 | 30.37 | 0.08B | 69.26 | 0.02B | 0.02B | 21,644,921,000.00B | 17,193.91B |
|
Total Debt
|
0.00B | | 0.00B | 1,281.79B | 1,053.85B | 967.27B | 781.37B | 0.00B | 1,383.66B | 10,073.99B | 4,706.52B |
|
Common Equity
|
0.01B | | 0.01B | 0.05B | 0.06B | 0.01B | 0.01B | 0.02B | 54,628.05B | 79,410.43B | 67,834.01B |
|
Shareholder's Equity
|
0.01B | | 0.01B | 47,594.88B | 52,827.53B | 0.01B | 6,139.78B | 0.02B | | 0.08B | |
|
Liabilities and Shareholders Equity
|
0.02B | | 0.02B | 60.56 | 83.20 | 0.09B | 75.40 | 0.04B | 0.08B | 101,055,351,000.00B | 85,027.92B |
|
Treasury Shares
|
| | -23.71B | | | | | | | 7.20B | |
|
Retained Earnings
|
-0.01B | | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.06B | -68362.46B | -84014.86B | -102989.01B |