|
Cash & Equivalents
|
| | 0.03B | 0.11B | 0.06B | 1.30B | 0.75B | 0.66B | 1.76B | 0.80B | 1.01B | 0.84B | | 0.60B | 0.55B | 1.65B | 1.13B | 1.03B | 1.13B | 0.47B | 0.60B | 0.44B | 0.52B | 1.00B | 0.66B | 0.51B | 0.58B | 0.62B | 0.71B | 0.87B | 0.45B | 0.49B | 0.59B | 0.46B | 0.55B |
|
Short-term Investments
|
| | | 0.12B | 0.08B | 0.75B | 0.00B | 0.88B | 0.58B | 1.29B | 0.98B | 0.65B | | 0.59B | 0.52B | 0.00B | 0.91B | 0.86B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.13B | 0.14B | 0.10B | 0.13B | 0.13B | 0.00B | 0.00B | 0.02B |
|
Cash & Current Investments
|
| | 0.03B | 0.23B | 0.14B | 2.05B | 0.75B | 1.54B | 2.33B | 2.09B | 1.99B | 1.49B | | 1.20B | 1.07B | 1.65B | 2.05B | 1.89B | 1.14B | 0.48B | 0.61B | 0.46B | 0.52B | 1.00B | 0.66B | 0.51B | 0.59B | 0.75B | 0.84B | 0.97B | 0.58B | 0.62B | 0.59B | 0.46B | 0.57B |
|
Receivables - Net
|
| | -0.08B | 0.34B | 0.46B | 0.38B | 0.00B | 0.43B | 0.45B | 0.45B | -0.02B | 0.54B | | 0.47B | 0.01B | 0.56B | 0.52B | 0.49B | 0.08B | 0.47B | 0.42B | 0.37B | -0.00B | 0.36B | 0.40B | 0.38B | -0.01B | 0.32B | 0.38B | 0.32B | -0.00B | 0.32B | 0.32B | 0.30B | 0.32B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.20B | | | | 0.27B | | | | 0.23B | | | | 0.25B | | | | 0.21B | | | | 0.22B | | | 0.17B | 0.17B | | | |
|
Receivables
|
| | -0.08B | 0.34B | 0.46B | 0.38B | 0.00B | 0.64B | 0.45B | 0.45B | -0.02B | 0.80B | | 0.47B | 0.01B | 0.79B | 0.52B | 0.49B | 0.08B | 0.72B | 0.42B | 0.37B | -0.00B | 0.57B | 0.40B | 0.38B | -0.01B | 0.54B | 0.38B | 0.32B | 0.17B | 0.49B | 0.32B | 0.30B | 0.32B |
|
Inventory
|
| | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | |
|
Prepaid Assets
|
| | -0.07B | 0.17B | 0.48B | 0.59B | 0.00B | 0.39B | 0.76B | 0.66B | -0.18B | 0.53B | | 0.51B | 0.17B | 0.53B | 0.66B | 0.63B | -0.07B | 0.51B | 0.47B | 0.48B | 444.05B | 0.37B | 1.64B | 0.66B | -0.02B | 0.39B | 0.54B | 0.59B | 0.07B | 0.31B | 0.51B | 0.62B | 0.64B |
|
Current Assets
|
| | | 0.86B | 0.95B | 3.04B | 0.00B | 2.87B | 3.79B | 3.64B | 3.22B | 2.88B | | 2.50B | 2.25B | 3.36B | 3.42B | 3.18B | 2.94B | 1.80B | 1.82B | 1.58B | 1,585.81B | 1.94B | 2.96B | 1.56B | 1.60B | 1.75B | 1.93B | 1.76B | 1.33B | 1.33B | 1.49B | 1.31B | 1.31B |
|
Construction in Progress
|
| | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.19B | 0.21B | 0.22B | 0.00B | 0.23B | 0.26B | 0.27B | 0.26B | 0.25B | | 0.23B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.21B | 0.19B | 172.65B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Long-Term Investments
|
| | -0.06B | 0.09B | 0.19B | 0.20B | -0.09B | 0.37B | 0.38B | 0.37B | -0.06B | 0.42B | | 0.53B | -0.11B | 0.48B | 0.53B | 0.53B | -0.04B | 0.47B | 0.51B | 0.48B | 409.89B | 0.34B | 0.33B | 0.34B | -0.02B | 0.31B | 0.31B | 0.30B | -0.01B | 0.29B | 0.29B | 0.27B | 0.27B |
|
Goodwill
|
| | | 0.50B | 0.51B | 0.51B | 0.00B | 0.56B | 0.58B | 2.06B | 1.09B | 0.55B | 0.99B | 0.66B | 0.76B | 0.59B | 0.60B | 0.60B | 0.60B | 0.61B | 0.61B | 0.59B | 568.48B | 0.54B | 0.56B | 0.55B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B |
|
Intangibles
|
| | | 0.06B | | | | 0.24B | | | | 0.12B | | | | 0.09B | | | | 0.09B | | | | 0.06B | | | | 0.04B | | | | 0.04B | | | |
|
Goodwill & Intangibles
|
| | | 0.06B | 0.06B | 0.16B | 0.00B | 0.24B | 0.23B | 0.21B | 0.19B | 0.12B | 0.99B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 67.20B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Long-Term Deferred Tax
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | | 0.43B | | | | 0.68B | | | | 0.50B | | | | 0.41B | | | | 0.45B | | | | 0.54B | 0.17B | 0.22B | 0.26B | 0.49B | 0.17B | 0.22B | 0.08B | 0.41B | 0.06B | 0.11B | 0.11B |
|
Non-Current Assets
|
| | | 2.19B | 2.65B | 3.09B | 0.00B | 3.60B | 3.78B | 3.73B | 3.67B | 3.48B | | 3.47B | 3.66B | 3.91B | 4.14B | 4.39B | 4.68B | 4.84B | 5.04B | 4.88B | 4,685.12B | 4.54B | 4.64B | 4.59B | 4.50B | 4.44B | 4.54B | 4.82B | 4.92B | 5.04B | 4.99B | 5.10B | 5.09B |
|
Assets
|
| | | 3.05B | 3.60B | 6.14B | 6.06B | | 7.58B | 7.37B | 6.89B | 6.36B | | 5.97B | 5.91B | 7.27B | 7.56B | 7.57B | 7.62B | 6.64B | 6.87B | 6.46B | 6.27B | 6.47B | 7.61B | 6.15B | 6.10B | 6.19B | 6.47B | 6.58B | 6.26B | 6.37B | 6.48B | 6.41B | 6.40B |
|
Accounts Payables
|
| | | 1.06B | | | | 0.08B | 1.53B | 1.41B | 1.44B | 1.17B | | 1.09B | 1.08B | 0.06B | 1.16B | 1.27B | 1.41B | 0.17B | 1.11B | 0.96B | 1,006.17B | 0.21B | 0.84B | 0.82B | 0.82B | 0.79B | 0.82B | 0.82B | 0.91B | 0.90B | 0.89B | 0.96B | 0.94B |
|
Notes Payables
|
| | | 0.05B | | | | 0.44B | | | | 0.37B | | | | 0.72B | 0.74B | 0.74B | 0.74B | 0.64B | | 1.22B | 1,245.72B | 1.17B | 1.21B | 0.00B | 0.43B | 0.50B | 0.40B | 0.40B | 0.00B | 0.53B | 0.29B | 0.21B | 0.21B |
|
Payables
|
| | | 1.11B | | | | 0.52B | 1.53B | 1.41B | 1.44B | 1.54B | | 1.09B | 1.08B | 0.78B | 1.90B | 2.01B | 2.15B | 0.81B | 1.11B | 2.17B | 2,251.89B | 1.38B | 2.04B | 0.82B | 1.25B | 1.28B | 1.22B | 1.22B | 0.91B | 1.43B | 1.18B | 1.17B | 1.15B |
|
Accumulated Expenses
|
| | 0.05B | 0.31B | | | 0.11B | 0.39B | | | 0.03B | 0.37B | | | 0.31B | 0.34B | | | | 0.36B | | | 244.42B | 0.26B | | | | 0.27B | | | 0.26B | 0.26B | | | |
|
Other Accumulated Expenses
|
| | | 0.06B | | | | 0.14B | | | | 0.17B | | | 0.18B | 0.15B | | | | 0.14B | | | 107.74B | 0.50B | | | | 0.41B | | | 0.46B | 0.45B | | | |
|
Short term Debt
|
| | | 0.05B | 0.06B | 0.10B | 0.17B | 0.44B | 0.53B | 0.59B | 0.50B | 0.37B | | 0.51B | 0.55B | 0.45B | 0.34B | 0.47B | 0.62B | 0.64B | 0.69B | 0.62B | 575.88B | 0.47B | 0.48B | 0.43B | 0.46B | 0.50B | 0.49B | 0.59B | 0.61B | 0.53B | 0.47B | 0.38B | 0.31B |
|
Current Leases
|
| | | | | | | | | 0.02B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 16.18B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
| | 0.05B | 0.25B | 0.28B | 0.29B | 0.35B | 0.32B | 0.29B | 0.34B | 0.02B | 0.56B | | 0.44B | 0.44B | 0.68B | 0.52B | 0.50B | -0.04B | 0.69B | 0.60B | 0.56B | 0.07B | 0.71B | 0.69B | 0.66B | 0.04B | 0.72B | 0.65B | 0.63B | -0.01B | 0.74B | 0.63B | 0.62B | 0.57B |
|
Total Current Liabilities
|
| | | 1.76B | 2.11B | 2.32B | 2.64B | 2.87B | 3.06B | 3.15B | 3.07B | 2.86B | | 2.89B | 2.96B | 3.75B | 3.88B | 4.06B | | 3.52B | 3.38B | 4.27B | 4,261.67B | 3.96B | 4.05B | 2.68B | 3.12B | 3.10B | 3.22B | 3.32B | 2.99B | 2.99B | 3.25B | 3.12B | 2.97B |
|
Non-Current Debt
|
| | -0.02B | 0.04B | 0.10B | 0.10B | 0.19B | 0.19B | 0.19B | 0.18B | 0.05B | 0.15B | | 0.23B | 0.26B | 0.15B | 0.29B | 0.36B | 0.07B | 0.12B | 0.50B | 0.49B | 485.34B | 0.01B | 0.43B | 0.41B | 0.02B | 0.01B | 0.40B | 0.44B | 0.05B | 0.14B | 0.45B | 0.46B | 0.48B |
|
Convertible Debt
|
| | | | | | | 0.68B | 1.71B | 1.75B | 1.79B | 1.74B | | 1.79B | 1.78B | 2.52B | 1.95B | 1.95B | | 1.98B | 2.09B | 0.91B | 931.30B | 2.51B | 1.71B | 1.63B | 1.15B | 1.52B | 1.17B | 1.16B | 1.14B | 1.20B | 0.93B | 0.93B | 0.94B |
|
Total Long Term Debt
|
| | | 0.17B | | | | | | | | 0.08B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
-0.10B | -0.21B | -1.60B | 3.42B | -0.05B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.06B | 0.01B | 0.01B | 13.82B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Non-Current Deferred Tax Liability
|
| | | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.39B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Operating Leases
|
| | | | | | | | | 0.03B | 0.03B | 0.06B | | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | | 0.10B | 0.09B | 0.09B | 77.13B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Other Non-Current Liabilities
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B | 0.03B | | 0.03B | -0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.20B | 0.21B | 188.14B | 0.20B | 0.21B | 0.23B | -0.02B | 0.17B | 0.18B | 0.17B | 0.12B | 0.14B | 0.14B | 0.12B | 0.11B |
|
Total Non-Current Liabilities
|
| | -0.00B | 0.04B | 0.15B | 0.15B | 0.26B | 0.98B | 2.05B | 2.02B | 2.08B | 2.11B | | 2.19B | 2.15B | 2.10B | 2.24B | 2.22B | -0.00B | 2.24B | 2.40B | 1.22B | 1,212.32B | 1.63B | 2.00B | 1.94B | 1.41B | 1.40B | 1.47B | 1.46B | 1.41B | 1.52B | 1.35B | 1.43B | 1.56B |
|
Total Liabilities
|
| | | 1.80B | 2.26B | 2.47B | 2.90B | 3.85B | 5.11B | 5.17B | 5.15B | 4.98B | | 5.08B | 5.12B | 5.85B | 6.12B | 6.28B | | 5.76B | 5.78B | 5.49B | 5.47B | 5.58B | 6.05B | 4.62B | 4.53B | 4.50B | 4.69B | 4.78B | 4.40B | 4.51B | 4.61B | 4.54B | 4.53B |
|
Total Debt
|
| | -0.02B | 0.09B | 0.16B | 0.20B | 0.37B | 0.63B | 0.72B | 0.77B | 0.55B | 0.52B | | 0.74B | 0.81B | 0.60B | 0.63B | 0.82B | 0.69B | 0.77B | 1.19B | 1.10B | 1,061.22B | 0.48B | 0.91B | 0.84B | 0.48B | 0.51B | 0.89B | 1.03B | 0.65B | 0.67B | 0.93B | 0.85B | 0.79B |
|
Common Equity
|
| | | -2.16B | | | | 2.63B | | | | 1.36B | | | | 1.41B | | | | 0.83B | | | | 0.89B | | | | 1.69B | | | | 1.86B | | | |
|
Shareholder's Equity
|
| | | -2.16B | | | | 2.63B | 2.46B | 2.20B | 1.74B | 1.36B | | 0.87B | 0.78B | 1.41B | 1.40B | 1.25B | 57.87B | 0.83B | 1.09B | 0.97B | 796.93B | 0.89B | 1.56B | 1.53B | 1.57B | 1.69B | 1.79B | 1.80B | 1.85B | 1.86B | 1.88B | 1.87B | 1.86B |
|
Liabilities and Shareholders Equity
|
| | | 3.05B | 3.60B | 6.14B | 6.06B | | 7.58B | 7.37B | 6.89B | 6.36B | | 5.97B | 5.91B | 7.27B | 7.56B | 7.57B | 7.62B | 6.64B | 6.87B | 6.46B | 6.27B | 6.47B | 7.61B | 6.15B | 6.10B | 6.19B | 6.47B | 6.58B | 6.26B | 6.37B | 6.48B | 6.41B | 6.40B |
|
Retained Earnings
|
| | | -2.27B | -2.33B | -2.64B | -2.91B | -3.40B | -3.75B | -4.06B | -4.47B | -4.80B | | -5.40B | -5.70B | -6.18B | -6.52B | -6.75B | | -7.38B | -7.28B | -7.04B | -6842.66B | -6.54B | -6.71B | -6.50B | -6.23B | -6.19B | -6.14B | -6.06B | -6.09B | -6.10B | -6.00B | -6.05B | -6.15B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |