|
Cash & Equivalents
|
0.49B | 0.70B | 0.46B | 2.62B | 2.80B | 3.70B | 2.05B | 5.51B | 5.97B | 4.90B | 0.82B | 4.78B | 5.18B | 6.43B | 3.38B | 11.55B | 11.58B | 11.57B | 1.01B | 10.41B | 10.02B | 10.88B | 4.83B | 13.49B | 13.18B | 15.39B | 8.30B | 17.03B | 16.82B | 17.54B | 8.04B | 9.65B | 18.70B | 22.95B |
|
Short-term Investments
|
| | 1.42B | | 1.38B | 1.50B | 2.37B | 2.18B | 2.47B | -4.43B | 3.91B | 3.86B | 4.58B | 5.61B | 7.91B | 7,296.65B | 7,461,403.40B | 7,950,796.00B | 9.32B | 7,055.83B | 7,435.92B | 7,135.83B | 8.15B | 7,411,430.00B | 7,178.73B | 7,732.11B | 21.86B | 8,266.73B | 8,168.29B | 8,426.63B | 38.12B | 8,959.94B | 9,218.37B | 9,973.72B |
|
Cash & Current Investments
|
0.49B | 0.70B | 1.88B | 2.62B | 4.18B | 5.19B | 4.42B | 7.69B | 8.43B | 0.47B | 4.73B | 8.64B | 9.76B | 12.04B | 11.29B | 7,308.20B | 7,461,414.98B | 7,950,807.57B | 10.33B | 7,066.23B | 7,445.94B | 7,146.71B | 12.98B | 7,411,443.49B | 7,191.91B | 7,747.51B | 30.17B | 8,283.77B | 8,185.11B | 8,444.17B | 46.16B | 8,969.58B | 9,237.07B | 9,996.67B |
|
Receivables - Net
|
| | 0.01B | | -0.01B | 0.02B | 0.04B | 0.05B | 0.07B | -0.04B | 0.15B | 0.10B | 0.06B | 0.08B | 0.11B | 107.87B | 106,212.88B | 103,613.00B | 0.11B | 94.73B | 92.22B | 69.64B | 0.08B | 101,314.16B | 215.10B | 349.11B | 0.54B | 666.93B | 758.53B | 646.54B | 0.51B | 753.18B | 830.55B | 842.60B |
|
Receivables - Other
|
| | 0.07B | | -0.15B | 0.10B | 0.15B | 0.16B | -0.02B | -0.03B | 0.34B | 0.28B | 0.34B | -0.16B | 0.64B | 637.32B | 564,064.22B | 604,767.00B | 0.66B | 565.89B | 613.63B | 684.26B | 0.89B | 712,988.00B | 702.97B | 841.37B | 1.03B | 975.26B | 824.17B | 1,296.09B | 1.05B | 1,019.60B | 1,200.83B | 1,285.12B |
|
Receivables
|
| | 0.08B | | -0.15B | 0.12B | 0.18B | 0.21B | 0.04B | -0.07B | 0.48B | 0.38B | 0.40B | -0.08B | 0.75B | 745.19B | 670,277.10B | 708,380.00B | 0.77B | 660.62B | 705.86B | 753.90B | 0.97B | 814,302.16B | 918.07B | 1,190.48B | 1.58B | 1,642.20B | 1,582.70B | 1,942.63B | 1.57B | 1,772.78B | 2,031.38B | 2,127.72B |
|
Inventory
|
| | | | | | | | | | | | | | 0.26B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02B | | -0.48B | 0.12B | 0.14B | 0.19B | 0.50B | 0.00B | 0.13B | 0.13B | 0.18B | -0.10B | 0.78B | 640.66B | 440,651.16B | 524,710.00B | 0.54B | 319.79B | 228.69B | 262.55B | 0.32B | 333,121.00B | 411.69B | 497.52B | 0.59B | 482.31B | 544.63B | 565.63B | 0.61B | 722.86B | 1,042.51B | 904.67B |
|
Current Assets
|
| | 1.99B | | 3.21B | 5.04B | 5.84B | 6.93B | 27.38B | 8.62B | 10.36B | 10.32B | 12.08B | 13.03B | 22.56B | 21,541.84B | 22,837,912.99B | 24,380,495.00B | 25.17B | 23,056.96B | 26,193.44B | 28,300.15B | 30.46B | 31,545,745.06B | 33,263.85B | 37,222.56B | 40.94B | 43,830.58B | 49,499.98B | 53,974.51B | 57.86B | 61,598.54B | 65,814.19B | 72,532.63B |
|
Buildings
|
| | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.00B | | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 35.16B | 38,242.31B | 343,168.60B | 0.34B | 275.54B | 216.61B | 167.84B | 0.15B | 138,585.96B | 146.78B | 146.00B | 0.14B | 123.21B | 118.82B | 122.16B | 0.12B | 111.53B | 116.58B | 175.53B |
|
Long-Term Investments
|
| | 0.08B | | | | 0.64B | | -0.21B | -0.03B | 3.02B | | | -0.95B | 0.65B | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.44B | 0.40B | 0.37B | 0.35B | 0.33B | 0.31B | 0.28B | 0.27B | 0.24B | 0.21B | 0.19B | 180.42B | 155,464.51B | 133,565.00B | 0.11B | 87.83B | 65.07B | 43.55B | 0.02B | 3,420.89B | 3.12B | 3.00B | 0.00B | 3.05B | 2.90B | 2.80B | 0.00B | 2.51B | 2.39B | 2.30B |
|
Goodwill & Intangibles
|
| | | | 0.44B | 0.40B | 0.37B | 0.35B | 0.33B | 0.31B | 0.28B | 0.27B | 0.24B | 0.21B | 0.19B | 180.42B | 155,464.51B | 133,565.00B | 0.11B | 87.83B | 65.07B | 43.55B | 0.02B | 3,420.89B | 3.12B | 3.00B | 0.00B | 3.05B | 2.90B | 2.80B | 0.00B | 2.51B | 2.39B | 2.30B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 2,208.00B | 0.00B | 3.65B | 3.60B | 4.05B | 0.15B | 189,820.64B | 213.01B | 223.66B | 0.04B | 6.11B | 10.54B | 38.05B | 0.00B | 8.63B | 10.13B | 94.15B |
|
Other Non-Current Assets
|
| | 0.00B | | | | 0.03B | 0.05B | 0.03B | -0.01B | 0.07B | 0.10B | 0.43B | -0.00B | 1.10B | 1,810.21B | 1,117,979.09B | 868,093.00B | 2.57B | 3,059.51B | 2,054.31B | 1,875.56B | 2.37B | 2,973,871.51B | 3,906.27B | 4,974.46B | 6.66B | 7,895.03B | 9,332.24B | 10,321.59B | 11.61B | 10,486.17B | 11,747.47B | 12,708.15B |
|
Non-Current Assets
|
| | 0.03B | | 0.44B | 0.41B | 0.40B | 0.44B | 0.29B | 0.42B | 0.43B | 0.44B | 0.75B | 1.34B | 1.42B | 2,126.33B | 1,418,462.72B | 1,464,363.00B | 3.18B | 3,557.75B | 2,471.31B | 2,271.62B | 2.88B | 3,531,849.00B | 4,561.83B | 5,849.14B | 7.41B | 8,580.43B | 10,047.62B | 11,157.17B | 12.44B | 11,382.10B | 12,596.73B | 13,676.71B |
|
Assets
|
| | 2.01B | | 3.65B | 5.44B | 6.25B | 7.37B | 27.67B | 9.03B | 10.79B | 10.92B | 12.83B | 14.36B | 23.98B | 23,668.17B | 24,256.38B | 25,844.86B | 28.34B | 26,614.71B | 28,664.76B | 30,571.77B | 33.34B | 34,956.35B | 37,825.68B | 43,071.70B | 48.34B | 52,328.31B | 59,547.60B | 65,131.67B | 70.31B | 72,980.64B | 78,410.91B | 86,209.34B |
|
Accounts Payables
|
| | 0.05B | | | | 0.32B | | | | 0.69B | | | | 1.69B | | | | 2.20B | | | | 2.95B | | | | 7.69B | | | | 9.63B | | | |
|
Notes Payables
|
| | | | | | | | | | 0.13B | | | 2.77B | 0.28B | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.05B | | | | 0.32B | | | | 0.82B | | | 2.77B | 1.97B | | | | 2.20B | | | | 2.95B | | | | 7.69B | | | | 9.63B | | | |
|
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 | | | | 0.21B | | | | 0.51B | | | | 0.31B | | | | 1.95B | | | | 0.09B | | | | 0.74B | | | |
|
Current Leases
|
| | | | | | 0.01B | | 0.10B | -0.00B | 0.02B | | | -0.01B | 0.04B | | | | 0.07B | | | | 0.08B | | | | 0.23B | | | | 0.29B | | | |
|
Current Taxes
|
| | 0.08B | | | | 0.23B | | | | 0.15B | | | | 0.43B | | | | 0.90B | | | | 0.98B | | | | 2.35B | | | | 3.17B | | | |
|
Current Deferred Revenue
|
| | | | 0.05B | | 0.19B | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.83B | | | | 3.52B | | 30.74B | | 6.49B | | | 9.40B | 12.66B | | | | 14.66B | | | | 16.44B | | | | 21.24B | | | | 26.23B | | | |
|
Convertible Debt
|
| | | | | | | | | | 0.74B | | | 0.80B | 2.18B | | | | 1.84B | | | | 0.22B | | | | 0.73B | | | | | | | |
|
Preferred Stock Liabilities
|
| | 0.33B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | |
|
Operating Leases
|
| | | | | | 0.03B | | | | 0.06B | | | 0.08B | 0.06B | | | | 0.09B | | | | 0.12B | | | | 0.37B | | | | 0.74B | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.01B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 0.39B | -0.00B | 0.80B | | | 0.86B | 2.24B | | | | 1.93B | | | | 0.35B | | | | 1.10B | | | | 0.46B | | | |
|
Total Liabilities
|
| | 1.83B | | | | 3.52B | | 31.14B | | 7.29B | | | 10.26B | 14.90B | | | | 16.59B | | | | 16.78B | | | | 22.34B | | | | 26.69B | | | |
|
Total Debt
|
| | 0.01B | | | | 0.07B | | | | 0.21B | | | | 0.51B | | | | 0.31B | | | | 1.95B | | | | 0.09B | | | | 0.74B | | | |
|
Common Equity
|
| | -0.15B | | | | 2.72B | | | | 3.50B | | | | 9.08B | | | | 11.75B | | | | 16.56B | | | | 26.01B | | | | 43.62B | | | |
|
Shareholder's Equity
|
| | -0.15B | | | | 2.72B | | | | 3.50B | | | | 9.08B | | | | 11.75B | | | | 16.56B | | | | 26.01B | | | | 43.62B | | | |
|
Liabilities and Shareholders Equity
|
| | 2.01B | | 3.65B | 5.44B | 6.25B | 7.37B | 27.67B | 9.03B | 10.79B | 10.92B | 12.83B | 14.36B | 23.98B | 23,668.17B | 24,256.38B | 25,844.86B | 28.34B | 26,614.71B | 28,664.76B | 30,571.77B | 33.34B | 34,956.35B | 37,825.68B | 43,071.70B | 48.34B | 52,328.31B | 59,547.60B | 65,131.67B | 70.31B | 72,980.64B | 78,410.91B | 86,209.34B |
|
Retained Earnings
|
| | -0.16B | | | | -1.64B | | | | -2.60B | | | -3.48B | -3.84B | | | | -2.77B | | | | 2.14B | | | | 10.43B | | | | 26.09B | | | |
|
Treasury Shares
|
| | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |