|
Cash & Equivalents
|
44.18B | 27.29B | 62,294.60B | 27.26B | 36,978.00B | 17.31B | 0.07B | 29.18B | 30.58B | 1.40B | 0.12B | 25.69B | 0.18B | 0.21B | 7.48B | 25.10B | 17.21B | 19.60B | 8.09B | 18.63B | 8.17B | 6.91B | 6.76B | 19.82B | 6.36B | 6.19B | 6.90B | 23.54B | 20.18B |
|
Short-term Investments
|
10.93B | 4.20B | 0.02B | 0.00B | 0.30B | 5.19B | 1.01B | 12.64B | 1.06B | 0.96B | 1.19B | 14.40B | 1.15B | 0.58B | 0.70B | 16.39B | | 0.34B | 1.01B | -0.54B | 0.81B | -0.17B | -1.24B | -2.89B | 16.09B | 13.59B | -1.15B | 25.67B | 24.85B |
|
Cash & Current Investments
|
55.11B | 31.49B | 62,294.63B | 27.26B | 36,978.30B | 22.50B | 1.09B | 41.82B | 31.64B | 2.36B | 1.31B | 40.09B | 1.33B | 0.79B | 8.18B | 41.49B | 17.21B | 19.94B | 9.10B | 18.09B | 8.99B | 6.74B | 5.52B | 16.93B | 22.45B | 19.78B | 5.75B | 49.22B | 45.03B |
|
Receivables - Other
|
0.95B | 38.19B | 0.41B | 30.66B | 1.42B | 30.03B | 1.84B | 22.71B | 1.01B | 0.74B | 1.00B | 25.92B | 0.91B | 0.97B | 0.92B | 46.33B | | | | | | | | | | | | | |
|
Raw Materials
|
| | | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
-1.94B | -1.06B | -4.52B | -3.91B | 0.67B | 25.62B | 2.29B | 1.60B | 0.44B | | | | | | | | | 0.10B | 0.28B | 0.34B | 0.13B | 0.03B | 0.19B | -0.08B | -0.04B | -0.06B | -0.27B | -0.57B | -0.51B |
|
Prepaid Assets
|
| 0.47B | | 0.40B | | 0.47B | | 0.48B | | 0.50B | | 0.55B | | | | | | | | | | | | | | | | | |
|
Current Assets
|
7.69B | 237.12B | 2.17B | 212.03B | 2.09B | 234.80B | 1.93B | 256.04B | 1.51B | 3.33B | 7.13B | 279.03B | 4.96B | 3.39B | 3.12B | 400.88B | | | | 365.94B | | | | 435.33B | | | | 507.13B | 485.46B |
|
Property, Plant & Equipment (Net)
|
| | | 4.77B | 2.10B | 2.34B | 2.44B | 2.44B | | | | 2.27B | | | | 1.92B | 1.74B | 1.28B | | 1.25B | | | 0.00B | 1.48B | | | 0.00B | 1.85B | 1.58B |
|
Long-Term Investments
|
0.17B | 7.16B | -2.18B | 0.00B | -0.33B | 5.16B | 1.23B | 19.62B | | 6.99B | | 1.59B | | | | 9.27B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 1.73B |
|
Goodwill
|
| 0.00B | 0.00B | 0.54B | 0.69B | 0.16B | 2.89B | 2.94B | | 0.25B | | 3.30B | | | | -0.29B | | | | | | | | | | | | | |
|
Intangibles
|
3.13B | 4.86B | 3.83B | 2.89B | 1.60B | 5.35B | 2.40B | 5.18B | | 5.06B | | 5.98B | | | | 5.08B | 4.79B | 3.21B | | 3.78B | | | | 4.39B | | | | 4.72B | 4.13B |
|
Goodwill & Intangibles
|
3.13B | 4.86B | 3.83B | 3.43B | 2.29B | 5.52B | 5.29B | 8.11B | | 5.31B | | 9.28B | | | | 4.79B | 4.79B | 3.21B | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 4.72B | 4.13B |
|
Long-Term Deferred Tax
|
2.51B | 8.72B | 0.09B | 4.39B | 0.09B | 10.07B | -2.80B | 16.08B | 0.24B | 0.25B | 0.10B | 15.72B | 0.36B | 0.46B | 0.86B | 10.28B | | 11.41B | -0.79B | 9.96B | -0.01B | 0.07B | 0.16B | 11.26B | 0.30B | 0.64B | 0.90B | 12.46B | 12.08B |
|
Other Non-Current Assets
|
0.59B | 5.97B | 0.26B | 126.45 | 0.21B | 5.42B | 0.93B | 3.72B | 0.49B | 0.49B | 0.76B | 3.96B | 0.55B | 0.51B | 0.49B | 2.44B | 3.57B | -3.34B | 0.48B | 0.09B | -0.67B | -1.33B | -1.24B | -1.81B | -0.65B | -0.65B | -0.74B | 4.44B | 5.00B |
|
Non-Current Assets
|
448.71B | 126.76B | 41.99B | 3.86B | 38.77B | 124.64B | 48.79B | 7.62B | 51.15B | 50.01B | 50.76B | 8.24B | 52.16B | 50.42B | 46.73B | 7.00B | | | | 5.03B | | | | 5.87B | | | | 6.56B | 5.71B |
|
Assets
|
456.40B | 363.88B | 44.15B | 332.09B | 40.87B | 359.43B | 50.73B | 410.18B | 52.66B | 53.34B | 57.89B | 442.81B | 57.12B | 53.80B | 49.85B | 407.88B | 397.97B | 374.02B | | 370.97B | | | 435.84B | 441.20B | 459.97B | 491.52B | 514.18B | 513.70B | 491.17B |
|
Accumulated Expenses
|
| | | 0.67B | | | | 1.10B | | | | 1.19B | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
-0.05B | 0.69B | -0.08B | 0.00B | 0.03B | -0.71B | 0.00B | 0.00B | 0.03B | 0.00B | 0.04B | 0.00B | 0.01B | 0.00B | -0.19B | 41.57B | | 0.85B | 0.15B | 0.56B | -0.00B | 0.25B | 0.29B | 0.49B | 0.99B | 0.82B | -0.17B | -0.23B | 1.10B |
|
Short term Debt
|
-2.22B | -3.90B | -2.04B | 0.00B | -0.26B | -0.47B | -1.68B | 21.79B | 20.32B | | -0.00B | 26.49B | | | | 25.12B | | 0.34B | 0.51B | 2.75B | 0.40B | 2.42B | 3.45B | 6.27B | -1.86B | 32.50B | 0.67B | 43.00B | 40.91B |
|
Current Taxes
|
0.70B | 1.04B | 1.85B | 0.00B | 0.40B | 0.63B | 1.46B | 0.00B | 1.69B | | -0.00B | -3.89B | | -0.00B | -1.14B | | | -0.35B | 0.05B | -0.16B | -0.30B | 0.09B | 0.32B | 0.01B | 0.12B | 1.49B | 0.66B | 1.60B | 1.45B |
|
Current Deferred Revenue
|
0.53B | 0.03B | 0.55B | 0.51B | -0.03B | 0.49B | 0.53B | 0.61B | 0.02B | 0.68B | 0.01B | 0.11B | 0.74B | 0.75B | 0.04B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.75B | 216.84B | 0.98B | 183.44B | 0.91B | 202.69B | 3.50B | 227.30B | 5.05B | 4.95B | 7.57B | 245.78B | 7.88B | 6.73B | 5.81B | | | | | | | | | | | | | | |
|
Non-Current Debt
|
20.99B | 16.98B | 8.83B | 17.12B | 7.11B | 14.14B | 0.50B | 0.01B | 0.62B | 8.14B | 0.48B | 0.00B | 8.09B | 8.52B | 8.06B | 0.47B | | | | 1.54B | | | 342.88B | 1.76B | 363.91B | 386.18B | 404.81B | 2.29B | 1.88B |
|
Minority Interest
|
0.60B | 0.29B | -0.08B | 470.14 | 0.02B | 0.20B | 4.09B | 0.00B | -0.02B | 0.05B | 0.00B | 0.30B | 3.77B | 0.04B | 0.05B | | | | | -291.15 | | | -166.83 | -196.74 | 1.92B | 2.04B | 1.85B | -155.94 | 1.75B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 1.79B | | | | | | | | 1.41B | | | | 0.11B | 2.06B |
|
Operating Leases
|
| | | -1.19B | -1.04B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.65B | 53.94B | 8.89B | 0.00B | -0.20B | 0.90B | 7.89B | 24.40B | 0.60B | 0.59B | 7.91B | 39.96B | -1.99B | -4.48B | 10.18B | 6.83B | 6.89B | 1.86B | 2.71B | 0.60B | 1.61B | 3.09B | 2.47B | 1.00B | 9.95B | 11.20B | 0.75B | 95.05B | 90.96B |
|
Total Non-Current Liabilities
|
9.02B | 112.09B | 12.26B | 108.97B | 11.58B | 120.05B | 10.89B | 119.73B | 10.18B | 10.74B | 10.62B | 119.14B | 12.33B | 12.88B | 12.18B | 361.52B | 354.76B | 343.53B | -2.71B | 340.88B | -1.61B | -3.09B | 400.20B | 406.54B | 415.06B | 442.17B | 473.94B | 378.44B | 362.14B |
|
Total Liabilities
|
421.09B | 397.34B | 379.59B | 302.42B | 328.44B | 362.71B | 391.57B | 369.99B | 409.04B | 410.53B | 27.17B | 398.30B | 27.18B | -22134743.81B | -24.09B | 368.35B | 361.65B | 345.39B | | 341.48B | | | 402.68B | 407.54B | 425.01B | 453.37B | 474.69B | 473.49B | 453.10B |
|
Total Debt
|
18.77B | 13.08B | 6.79B | 17.12B | 6.85B | 13.67B | -1.18B | 21.80B | 20.94B | 8.14B | 0.48B | 26.50B | 8.09B | 8.52B | 8.06B | 25.59B | | 0.34B | 0.51B | 4.29B | 0.40B | 2.42B | 346.33B | 8.02B | 362.05B | 418.69B | 405.49B | 45.29B | 42.80B |
|
Common Equity
|
26.44B | 27.72B | 24.36B | 29.56B | 21.88B | 0.00B | 29.97B | 40.18B | 30.93B | 30.31B | 30.72B | 44.51B | 29.95B | 27.09B | 24.66B | 35.93B | 36.33B | 28.62B | | 29.43B | | | 33.16B | 33.67B | 34.96B | 38.15B | 39.48B | 40.21B | 38.08B |
|
Shareholder's Equity
|
34.18B | 32.78B | 0.03B | 29.56B | | 37.41B | 35.39B | 40.18B | 0.00B | | 39.09B | 44.51B | | | | 35.93B | 36.33B | 28.62B | | 29.43B | | | | 33.67B | | | | 40.21B | 38.08B |
|
Liabilities and Shareholders Equity
|
456.40B | 363.88B | 44.15B | 332.09B | 40.87B | 359.43B | 50.73B | 410.18B | 52.66B | 53.34B | 57.89B | 442.81B | 57.12B | 53.80B | 49.85B | 407.88B | 397.97B | 374.02B | | 370.97B | | | 435.84B | 441.20B | 459.97B | 491.52B | 514.18B | 513.70B | 491.17B |
|
Treasury Shares
|
-0.59B | -0.76B | -1.02B | 1.13B | -1.06B | -0.41B | -0.39B | 0.57B | -0.51B | -0.80B | -0.76B | 0.85B | -0.46B | -0.55B | -0.50B | 0.48B | 0.31B | 0.10B | | 0.09B | | | -0.01B | 0.01B | -0.02B | -0.02B | -0.01B | 0.00B | 0.16B |
|
Retained Earnings
|
0.43B | 0.43B | 0.40B | -335.63 | 0.31B | 0.38B | 0.45B | -0.99B | 0.40B | 0.42B | 0.48B | -1.07B | 0.45B | 0.44B | 0.44B | -1.00B | -0.96B | -0.54B | | -1.03B | | | -2.02B | -2.21B | -2.28B | -2.08B | -1.65B | -1.54B | -0.50B |