|
Cash & Equivalents
|
1.75B | 1.74B | 0.31B | | | 3.87B | 0.52B | | | | 0.66B | 3.38B | 0.41B | 0.47B | 0.48B | 3.57B | 3.82B | 2.73B | 0.31B | 2.09B | 2.10B | 1.71B | 0.36B | 2.39B | 5.52B | 4.05B |
|
Short-term Investments
|
| | | 0.03B | 2.45B | 2.93B | 0.41B | 0.41B | 0.39B | 2.55B | 0.39B | -0.14B | 0.40B | 0.32B | 0.18B | 893.31B | 0.58B | 0.12B | 0.03B | 0.04B | 258.65B | | 0.01B | 60.24B | | |
|
Cash & Current Investments
|
1.75B | 1.74B | 0.31B | 0.03B | 2.45B | 6.80B | 0.94B | 0.41B | 0.39B | 2.55B | 1.05B | 3.25B | 0.81B | 0.79B | 0.66B | 896.88B | 4.40B | 2.85B | 0.35B | 2.13B | 260.74B | 1.71B | 0.38B | 62.63B | 5.52B | 4.05B |
|
Receivables - Net
|
| | | 0.24B | 1.64B | 2.03B | 0.36B | 0.42B | 0.54B | 4.43B | 0.57B | -0.00B | 0.08B | 0.11B | 0.34B | 2,232.70B | 2.05B | 1.76B | 0.22B | 0.23B | 1,680.96B | | 0.21B | 1,807.01B | | |
|
Receivables - Other
|
| | | | | | 0.03B | | | | 0.03B | | -0.02B | -0.04B | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Receivables
|
| | | 0.24B | 1.64B | 2.03B | 0.39B | 0.42B | 0.54B | 4.43B | 0.60B | -0.00B | 0.07B | 0.08B | 0.38B | 2,232.70B | 2.05B | 1.76B | 0.26B | 0.23B | 1,680.96B | | 0.25B | 1,807.01B | | |
|
Inventory
|
| | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.02B | | | |
|
Prepaid Assets
|
| | | 0.07B | 0.53B | 0.55B | 0.14B | 0.15B | 0.13B | 1.13B | 0.26B | 0.15B | 0.00B | -0.00B | 0.23B | 1,614.76B | 1.70B | 1.75B | 0.25B | 0.28B | 2,150.63B | | 0.31B | 2,254.81B | | |
|
Current Assets
|
| | | 0.64B | 8.05B | 9.50B | 1.46B | 1.43B | 1.54B | 11.97B | 1.95B | 1.19B | 1.57B | 1.47B | 1.27B | 8,714.30B | 8.44B | 6.57B | 0.85B | 0.87B | 6,301.05B | | 0.94B | 7,138.29B | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.24B | 1.83B | 1.94B | 0.30B | 0.30B | 0.29B | 2.06B | 0.37B | -0.10B | -0.16B | 0.34B | 0.30B | 1,786.10B | 1.68B | 1.34B | 0.30B | 0.44B | 3,882.52B | | 0.63B | 6,514.20B | | |
|
Long-Term Investments
|
| | | 0.02B | 0.12B | 0.12B | 0.02B | 0.02B | 0.01B | 0.09B | 0.03B | 0.03B | -0.01B | -0.01B | 0.04B | 268.34B | 0.28B | 0.28B | 0.04B | 0.04B | 247.18B | | 0.03B | 232.79B | | |
|
Goodwill
|
| | | | | | | 0.01B | 0.02B | 4.40B | 0.73B | 0.01B | 0.70B | 0.67B | 0.65B | 4,605.72B | 4.61B | 4.61B | 0.64B | 0.64B | 4,605.72B | | 0.63B | 4,605.72B | | |
|
Intangibles
|
| | | | | | 0.00B | | | | 0.18B | -0.00B | -0.00B | -0.00B | 0.14B | | | | 0.12B | | | | 0.10B | | | |
|
Goodwill & Intangibles
|
| | | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 1.25B | 0.91B | 0.01B | 0.16B | 0.15B | 1.01B | 962.97B | 0.93B | 0.89B | 834,478.00B | 0.11B | 748.54B | | 694.88B | 660.93B | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.02B | 0.00B | | 0.00B | | 0.40B | | | | 0.45B | | | | 0.64B | | | |
|
Other Non-Current Assets
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.12B | | | | 0.06B | | | |
|
Non-Current Assets
|
| | | 0.31B | 2.27B | 2.41B | 0.37B | 0.38B | 0.36B | 8.13B | 1.36B | 0.42B | 1.30B | 1.24B | 1.16B | 7,842.95B | 7.69B | 7.54B | 1.25B | 1.36B | 10,159.91B | | 1.47B | 12,582.78B | | |
|
Assets
|
| | | | | | 1.83B | | | | 3.31B | | | | 2.43B | | | | 2.09B | | | | 2.41B | | | |
|
Accounts Payables
|
| | | | | | 0.32B | | | | 0.46B | | | | 0.32B | | | | 0.25B | | | | 0.26B | | | |
|
Notes Payables
|
| | 0.10B | | 0.23B | | 0.04B | | | | 0.21B | | -0.09B | -0.13B | 0.13B | | | | 0.15B | | | | 0.30B | 2,550.97B | | |
|
Payables
|
| | 0.10B | | 0.23B | | 0.36B | | | | 0.67B | | -0.09B | -0.13B | 0.45B | | | | 0.40B | | | | 0.56B | 2,550.97B | | |
|
Accumulated Expenses
|
| | | 0.13B | 0.83B | 0.72B | 0.13B | | | 1.46B | 0.35B | | 2.75B | 2,708.45B | 0.40B | 2,671.74B | 2.99B | 2.32B | 0.39B | 0.37B | 2,938.72B | | 0.46B | 3,616.91B | | |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | | | 0.13B | 0.00B | | 0.00B | 0.22B | 1,471.40B | | |
|
Short term Debt
|
| | | 0.01B | | 0.28B | 0.04B | 0.06B | 0.09B | 0.90B | 0.21B | 0.23B | 1.27B | 1,041.05B | 0.13B | 1,087.21B | 0.99B | 0.93B | 0.15B | 0.17B | 1,385.77B | | 0.30B | | | |
|
Current Leases
|
| | | | | 0.07B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.01B | 0.10B | 104.53B | 0.02B | 115.77B | 0.08B | 0.06B | 0.01B | 0.01B | 47.83B | | 0.01B | 42.46B | | |
|
Current Taxes
|
| | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Total Current Liabilities
|
| | | 0.43B | 2.99B | 3.32B | 0.53B | 0.55B | 0.64B | 5.93B | 1.18B | 1.19B | 1.12B | 1.05B | 0.94B | 6,545.56B | 6.75B | 5.61B | 0.95B | 0.98B | 7,482.43B | | 1.25B | 9,797.84B | | |
|
Non-Current Debt
|
| | | 0.01B | 0.07B | | | | | | 0.07B | | | 0.03B | 0.11B | | | | 0.01B | 0.03B | 197.35B | | 0.23B | | | |
|
Preferred Stock Liabilities
|
| | 7.73B | 1.11B | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.99B | 0.14B | | 0.13B | 0.13B | 0.11B | 780.64B | 0.36B | 0.35B | 0.05B | 0.05B | 344.85B | | 0.05B | 335.08B | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.00B | 0.00B | 0.00B | 0.04B | | | 0.25B | 0.11B | | 0.19B | 185.86B | 0.02B | 155.52B | 0.15B | 0.15B | 0.02B | 0.02B | 108.50B | | 0.01B | 89.72B | | |
|
Operating Leases
|
| | | | | 0.21B | 0.04B | 0.03B | 0.03B | 0.18B | 0.04B | 0.02B | 0.14B | 139.59B | 0.02B | 114.46B | 0.10B | 0.10B | 0.01B | 0.01B | 69.90B | | 0.01B | 63.93B | | |
|
Other Non-Current Liabilities
|
| | | | | 0.04B | 0.01B | 0.01B | 0.01B | 1.26B | 0.19B | 0.00B | 0.21B | 219.24B | 0.12B | 447.98B | 0.59B | 0.76B | 0.13B | 0.09B | 848.83B | | 0.26B | 1,932.58B | | |
|
Total Non-Current Liabilities
|
| | | 0.04B | 0.28B | 0.25B | 0.03B | 0.04B | 0.07B | 2.11B | 0.32B | 1.20B | 0.13B | 0.15B | 0.15B | 1,055.54B | 1.10B | 1.01B | 0.14B | 0.27B | 2,276.74B | | 0.40B | 4,578.59B | | |
|
Total Liabilities
|
| | | 0.47B | 3.27B | 3.57B | 0.57B | 0.58B | 0.70B | 8.04B | 1.50B | 2.39B | 1.24B | 1.20B | 1.09B | 7.60B | 7.85B | 6.62B | 1.09B | 1.25B | 9.76B | | 1.66B | 14,376.43B | | |
|
Total Debt
|
| | | 0.02B | 0.07B | 0.28B | 0.04B | 0.06B | 0.09B | 0.90B | 0.29B | 0.23B | 1.27B | 1,041.08B | 0.24B | 1,087.21B | 0.99B | 0.93B | 0.17B | 0.20B | 1,583.12B | | 0.53B | | | |
|
Common Equity
|
| | | | | | 1.26B | 1.23B | 1.21B | 12.06B | 0.00B | | 1.62B | 1.51B | 1.35B | 8,956.15B | 8.29B | 7.49B | 1.01B | 0.98B | 6,701.79B | | 0.75B | 5,344.65B | | |
|
Shareholder's Equity
|
| | 0.00B | | | | 1.26B | | | | 0.00B | | | | 1.35B | | | | 1.01B | | | | 0.75B | | | |
|
Liabilities and Shareholders Equity
|
| | | | | | 1.83B | | | | 3.31B | | | | 2.43B | | | | 2.09B | | | | 2.41B | | | |
|
Treasury Shares
|
| | | | | | | | | | | | 5.00B | -0.01B | 0.03B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
| | -4.90B | -0.74B | -5.65B | -5.76B | -0.90B | -0.95B | -1.00B | -6.98B | -1.17B | | -1.32B | -1.40B | 0.06B | -10709.22B | -11.21B | -11.99B | -1.71B | -1.77B | -13027.63B | | -1.96B | -14605.88B | | |
|
Preferred Shares
|
| | 5.97B | -0.02B | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | |