|
Cash & Equivalents
|
0.30B | 0.70B | 0.46B | 1.36B | 1.31B | 2.05B | 3.35B | 3.96B | 2.20B | 0.82B | 4.59B | 5.19B | 0.84B | 3.38B | 2,596.69B | 10.43B | 9.64B | 1.01B | 1,168.11B | 9.39B | 3,599.01B | 4.83B | 10.33B | 11.51B | 7,530.12B | 8.30B | 7,699.39B | 7,809.93B | 9,304.52B | 8.04B | 9,663.65B | 8,825.51B | 22.95B |
|
Short-term Investments
|
| | 1.42B | 8.79B | 1.09B | 2.37B | 1.03B | 16.81B | 3.44B | 3.91B | 5.23B | 6.34B | 5.87B | 7.91B | 10,125.89B | 11,310,365.00B | 13,468,825.00B | 9.32B | 13,852.61B | 15,873.54B | 15,773.94B | 8.15B | 19,987,121.00B | 20,427.96B | 20,272.33B | 21.86B | 25,835.45B | 31,397.35B | 34,650.92B | 38.12B | 40,565.91B | 45,215.90B | 46,549.06B |
|
Cash & Current Investments
|
0.30B | 0.70B | 1.88B | 3.00B | 2.41B | 4.42B | 4.38B | 20.77B | 5.63B | 4.73B | 9.82B | 11.53B | 6.71B | 11.29B | 12,722.58B | 11,310,375.43B | 13,468,834.64B | 10.33B | 15,020.72B | 15,882.93B | 19,372.95B | 12.98B | 19,987,131.33B | 21,161.10B | 20,463.35B | 30.17B | 33,534.84B | 39,207.29B | 43,955.45B | 46.16B | 40,514.57B | 44,781.27B | 46,324.59B |
|
Receivables - Net
|
| | 0.01B | 0.01B | 0.02B | 0.04B | 0.05B | -0.20B | 0.07B | 0.15B | 0.10B | 0.06B | 0.08B | 0.11B | 106.72B | 106,298.00B | 103,613.00B | 0.11B | 94.73B | 92.22B | 66.96B | 0.08B | 100,925.00B | 215.10B | 349.11B | 0.54B | 660.51B | 755.61B | 660.29B | 0.51B | 754.49B | 838.62B | 842.60B |
|
Receivables - Other
|
| | 0.07B | -0.15B | 0.10B | 0.15B | 0.16B | -0.02B | 0.18B | 0.34B | 0.28B | 0.34B | -0.16B | 0.64B | 630.54B | 564,518.00B | 604,767.00B | 0.66B | 565.89B | 613.63B | 657.94B | 0.89B | 712,988.00B | 702.97B | 841.37B | 1.03B | 965.87B | 824.17B | 1,323.67B | 1.05B | 1,021.36B | 1,212.48B | 1,285.12B |
|
Receivables
|
| | 0.08B | 0.11B | 0.12B | 0.18B | 0.21B | -0.23B | 0.25B | 0.48B | 0.37B | 0.40B | -0.08B | 0.75B | 737.26B | 670,816.00B | 708,380.00B | 0.77B | 660.62B | 705.86B | 724.90B | 0.97B | 813,913.00B | 950.48B | 1,200.80B | 1.58B | 1,626.37B | 1,579.78B | 1,983.96B | 1.57B | 1,772.78B | 2,031.38B | 2,116.42B |
|
Inventory
|
| | | | | | | | | | | | | 0.26B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02B | 0.10B | 0.11B | 0.14B | 0.19B | 0.50B | 0.12B | 0.13B | 0.13B | 0.18B | -0.10B | 0.78B | 633.85B | 441,006.00B | 524,710.00B | 0.54B | 319.79B | 228.69B | 252.45B | 0.32B | 333,121.00B | 411.69B | 497.52B | 0.59B | 482.31B | 544.63B | 577.66B | 0.61B | 724.11B | 1,052.62B | 904.67B |
|
Current Assets
|
| | 1.99B | 3.09B | 4.99B | 5.84B | 6.97B | 27.38B | 8.62B | 10.36B | 10.32B | 12.11B | 13.28B | 22.56B | 21,312.73B | 22,856,292.00B | 24,380,495.00B | 25.17B | 23,056.96B | 26,193.44B | 27,211.68B | 30.46B | 31,424,504.00B | 33,263.85B | 37,222.56B | 40.94B | 43,830.58B | 49,499.98B | 55,123.02B | 57.86B | 61,704.92B | 66,452.98B | 72,532.63B |
|
Property, Plant & Equipment (Net)
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 34.79B | 38,273.00B | 344,538.00B | 0.34B | 275.54B | 216.61B | 161.38B | 0.15B | 138,053.00B | 146.78B | 146.00B | 0.14B | 122.02B | 118.82B | 124.76B | 0.12B | 111.72B | 117.71B | 175.53B |
|
Long-Term Investments
|
| | 0.08B | | | 0.64B | | | | | | | | 0.65B | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.42B | 0.40B | 0.37B | 0.35B | 0.33B | 0.31B | 0.28B | 0.26B | 0.24B | 0.22B | 0.19B | 178.50B | 155,590.00B | 133,565.00B | 0.11B | 87.83B | 65.07B | 41.87B | 0.02B | 3,408.00B | 3.12B | 3.00B | 0.00B | 3.05B | 2.90B | 2.86B | 0.00B | 2.51B | 2.42B | 2.30B |
|
Goodwill & Intangibles
|
| | | 0.44B | 0.40B | 0.37B | 0.35B | 0.33B | 0.31B | 0.28B | 0.26B | 0.24B | 0.22B | 0.19B | 178.50B | 155,590.00B | 133,565.00B | 0.11B | 87.83B | 65.07B | 41.87B | 0.02B | 3,408.00B | 3.23B | 3.03B | 0.00B | 3.05B | 2.90B | 2.86B | 0.00B | 2.51B | 2.39B | 2.28B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 2,208.00B | 0.00B | 3.65B | 3.60B | 3.90B | 0.15B | 189,091.00B | 213.01B | 223.66B | 0.04B | 6.11B | 10.54B | 38.86B | 0.00B | 8.65B | 10.23B | 94.15B |
|
Other Non-Current Assets
|
| | 0.00B | | | 0.03B | 0.05B | -0.04B | 0.06B | 0.07B | 0.10B | 0.43B | 1.06B | 1.10B | 1,790.96B | 1,118,879.00B | 868,093.00B | 2.57B | 3,059.51B | 2,054.31B | 1,803.43B | 2.37B | 2,962,442.00B | 3,906.27B | 4,974.46B | 6.66B | 7,818.94B | 9,332.24B | 10,541.23B | 11.61B | 10,504.28B | 11,861.50B | 12,708.15B |
|
Non-Current Assets
|
| | 0.03B | 0.42B | 0.40B | 0.40B | 0.44B | 0.29B | 0.42B | 0.43B | 0.44B | 0.75B | 1.36B | 1.42B | 2,103.71B | 1,419,605.00B | 1,464,363.00B | 3.18B | 3,557.75B | 2,471.31B | 2,184.25B | 2.88B | 3,531,849.00B | 4,561.83B | 5,849.14B | 7.41B | 8,497.73B | 10,047.62B | 11,394.58B | 12.44B | 11,401.76B | 12,718.99B | 13,676.71B |
|
Assets
|
| | 2.01B | 3.52B | 5.39B | 6.25B | 7.42B | 27.67B | 9.03B | 10.79B | 10.76B | 12.87B | 14.64B | 23.98B | 23,416.44B | 24.26B | 25,844,858.00B | 28.34B | 26,614.71B | 28,664.76B | 29,395.93B | 33.34B | 0.00B | 37,825.68B | 43,071.70B | 48.34B | 52,328.31B | 59,547.60B | 66,517.59B | 70.31B | 73,106.68B | 79,171.97B | 86,209.34B |
|
Accounts Payables
|
| | 0.05B | | | 0.32B | | | | 0.69B | | | | 1.69B | | | | 2.20B | | | | 2.95B | | | | 7.69B | | | | 9.63B | | | |
|
Notes Payables
|
| | 0.27B | 0.48B | 0.53B | | 0.73B | 1.65B | 0.93B | 0.13B | 0.30B | 0.39B | 0.41B | 0.28B | 0.10B | 1.96B | 2.01B | | 2.20B | 2.21B | 2.13B | 2.12B | 2.28B | 2.22B | 2.23B | 2.34B | 2.39B | 2.47B | 2.39B | 2.29B | 2.29B | 2.39B | 2.45B |
|
Payables
|
| | 0.32B | 0.50B | 0.53B | 0.32B | 0.73B | 1.65B | 0.93B | 0.82B | 0.30B | 0.39B | 0.41B | 1.97B | 0.10B | 1.96B | 2.01B | 2.20B | 2.20B | 2.21B | 2.13B | 5.06B | 2.28B | 2.30B | 2.25B | 10.03B | 2.39B | 2.47B | 2.39B | 11.92B | 2.29B | 2.37B | 2.44B |
|
Accumulated Expenses
|
| | | | | 0.32B | | | | 0.15B | | | | 0.27B | | | | 0.30B | | | | 0.33B | | | | 0.44B | | | | 0.56B | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.01B | | | | 0.12B | | | | 0.12B | | | | 0.24B | | | | 0.17B | | | | 0.11B | | | |
|
Short term Debt
|
| | 0.01B | | | 0.07B | | 3.07B | | 0.21B | | | | 0.51B | | | | 0.31B | | | | 1.95B | 2.00B | 1.99B | 1.97B | 0.09B | 0.01B | 0.00B | | 0.74B | 0.73B | 0.74B | 0.74B |
|
Current Leases
|
| | | | | 0.01B | | 0.10B | 0.04B | 0.02B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.08B | 0.14B | 0.17B | 0.33B | 0.23B | 0.34B | 0.36B | 0.43B | 0.29B | 0.50B | 0.46B | 0.43B |
|
Current Taxes
|
| | 0.08B | | | 0.23B | | | | 0.15B | | | | 0.43B | | | | 0.90B | | | | 0.98B | | | | 2.35B | | | | 3.17B | | | |
|
Current Deferred Revenue
|
| | 0.01B | 0.05B | 0.02B | 0.03B | 0.04B | 0.08B | 0.05B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.83B | 2.10B | 2.37B | 3.52B | 3.66B | 30.74B | 4.65B | 6.49B | 6.87B | 7.84B | 9.58B | 12.66B | 12.08B | 12.40B | 13.39B | 14.66B | 12.23B | 12.80B | 12.01B | 16.44B | 16.17B | 17.38B | 20.30B | 21.24B | 20.97B | 23.51B | 25.65B | 26.23B | 27.15B | 28.19B | 30.79B |
|
Convertible Debt
|
| | | | | | | | 0.72B | 0.74B | 0.77B | 0.79B | 0.81B | 2.18B | 1.76B | 1.76B | 1.81B | 1.84B | 2.22B | 2.22B | 2.21B | 0.22B | 0.23B | 0.23B | 0.22B | 0.73B | 0.73B | 0.72B | 0.74B | | | | |
|
Preferred Stock Liabilities
|
| | 0.33B | 1.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B |
|
Operating Leases
|
0.02B | 0.02B | 0.02B | 0.88B | 0.92B | 0.03B | | | | 0.06B | | | | 0.06B | | | | 0.09B | | | | 0.12B | | | | 0.37B | | | | 0.74B | | | |
|
Other Non-Current Liabilities
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | | 0.03B | 0.03B | 0.03B |
|
Total Non-Current Liabilities
|
| | | | | 3.52B | 0.03B | 0.39B | 0.76B | 0.80B | 0.82B | 0.85B | 0.87B | 2.24B | 1.82B | 1.82B | 1.88B | 1.93B | 2.29B | 2.30B | 2.33B | 0.35B | 0.37B | 0.41B | 0.56B | 1.10B | 1.07B | 1.09B | 1.18B | 0.46B | 0.52B | 0.46B | 0.44B |
|
Total Liabilities
|
| | 1.83B | 2.10B | 2.37B | 3.52B | 3.69B | 31.14B | 5.40B | 7.29B | 7.69B | 8.69B | 10.46B | 14.90B | 13.90B | 14.22B | 15.27B | 16.59B | 14.52B | 15.09B | 14.34B | 16.78B | 16.54B | 17.78B | 20.86B | 22.34B | 22.04B | 24.60B | 26.83B | 26.69B | 27.67B | 28.66B | 31.23B |
|
Total Debt
|
| | 0.01B | | | 0.07B | | 3.07B | | 0.21B | | | | 0.51B | | | | 0.31B | | | | 1.95B | 2.00B | 2.06B | 1.98B | 0.09B | 0.01B | 0.00B | | 0.74B | 0.73B | 0.73B | 0.73B |
|
Common Equity
|
| | -0.15B | | | 2.72B | 3.73B | 3.66B | 3.63B | 3.50B | 3.07B | 4.17B | 4.18B | 9.08B | 9.52B | 10.05B | 10.57B | 11.75B | 12.09B | 13.57B | 15.06B | 16.56B | 18.42B | 20.04B | 22.21B | 26.01B | 30.29B | 34.95B | 39.69B | 43.62B | 45.43B | 50.51B | 54.98B |
|
Shareholder's Equity
|
| | -0.15B | | | 2.72B | | | | 3.50B | | | 4.18B | 9.08B | | | | 11.75B | | | | 16.56B | | | | 26.01B | | | | 43.62B | | | |
|
Liabilities and Shareholders Equity
|
| | 2.01B | 3.65B | 5.39B | 6.25B | 7.42B | 27.67B | 9.03B | 10.79B | 10.76B | 12.87B | 14.64B | 23.98B | 23,416.44B | 24.26B | 25,844,858.00B | 28.34B | 26,614.71B | 28,664.76B | 29,395.93B | 33.34B | 0.00B | 39,161.15B | 43,444.84B | 48.34B | 52,328.31B | 59,547.60B | 66,517.59B | 70.31B | 72,980.64B | 78,410.91B | 85,751.35B |
|
Treasury Shares
|
| | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Retained Earnings
|
| | -0.16B | 1.18B | 1.30B | -1.64B | 0.09B | 0.16B | 0.25B | -2.60B | 0.26B | 0.25B | 0.08B | -3.84B | -0.08B | -0.26B | -0.22B | -2.77B | -0.42B | -0.72B | 0.65B | 2.14B | 3.39B | 5.02B | 7.12B | 10.43B | 14.28B | 18.59B | 22.81B | 26.09B | 27.86B | 32.51B | 36.84B |