|
Cash & Equivalents
|
0.08B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.17B | 0.16B | 0.15B | 0.13B | 0.11B | 0.09B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.01B | 0.00B | 0.01B | 0.02B | 0.05B | 0.02B | 0.01B | 0.04B | 0.04B | 0.02B | 0.04B | 0.14B | 0.07B | 0.15B | 0.45B | 1.31B | 4.35B | 3.16B | 3.37B | 2.48B | 2.50B | 2.26B | 1.75B | 0.69B | 0.47B | 0.58B | 0.11B | 0.14B | 0.17B | 0.06B | 0.09B | 0.21B | 0.30B | 0.14B | 0.17B |
|
Short-term Investments
|
| | | | | | | 0.01B | | | | | | | | | | | | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.41B | 1.24B | 0.75B | 1.24B | 0.80B | 0.72B | 0.82B | 1.33B | 1.03B | 0.44B | 0.39B | 0.22B | 0.22B | 0.22B | 0.22B | 0.20B | 0.20B | 0.20B | 0.19B |
|
Cash & Current Investments
|
0.08B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.17B | 0.16B | 0.15B | 0.13B | 0.11B | 0.09B | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.03B | 0.03B | 0.06B | 0.06B | 0.04B | 0.08B | 0.19B | 0.13B | 0.20B | 0.50B | 1.38B | 4.75B | 4.40B | 4.12B | 3.72B | 3.29B | 2.97B | 2.57B | 2.02B | 1.50B | 1.02B | 0.50B | 0.35B | 0.39B | 0.29B | 0.31B | 0.40B | 0.49B | 0.34B | 0.36B |
|
Receivables - Net
|
-0.00B | | | -0.00B | | | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.02B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.05B | 0.11B | 0.04B | 0.04B | 0.09B | 0.13B | 0.09B | 0.06B | 0.06B | 0.10B | 0.13B | 0.13B | 0.22B | 0.16B | 0.24B | 0.15B | 0.19B | 0.17B | 0.16B | 0.14B | 0.14B | 0.12B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.01B | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.07B | 0.10B | 0.12B | 0.12B | 0.14B | 0.08B | 0.13B | 0.13B | 0.15B | 0.09B | 0.07B | 0.10B | 0.07B |
|
Receivables
|
-0.00B | | | -0.00B | | | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.05B | 0.07B | 0.06B | 0.06B | 0.01B | 0.07B | 0.02B | 0.02B | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.13B | 0.06B | 0.04B | 0.10B | 0.14B | 0.13B | 0.10B | 0.10B | 0.17B | 0.23B | 0.25B | 0.34B | 0.30B | 0.32B | 0.28B | 0.32B | 0.31B | 0.25B | 0.22B | 0.24B | 0.19B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.10B | 0.11B | 0.14B | 0.19B | 0.23B | 0.15B | 0.16B | 0.14B | 0.15B | 0.13B | 0.12B | 0.11B | 0.09B |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.06B | 0.06B | 0.13B | 0.15B | 0.23B | 0.25B | 0.23B | 0.19B | 0.14B | 0.16B | 0.10B | 0.08B |
|
Inventory
|
0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.11B | 0.13B | 0.14B | 0.19B | 0.21B | 0.23B | 0.27B | 0.33B | 0.43B | 0.52B | 0.65B | 0.78B | 0.90B | 1.02B | 0.96B | 0.98B | 0.94B | 0.89B | 0.68B | 0.69B | 0.64B | 0.56B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.09B | 0.11B | 0.14B | 0.15B | 0.16B | 0.14B | 0.15B | 0.10B | 0.12B | 0.12B | 0.12B | 0.14B | 0.11B | 0.11B | 0.09B |
|
Current Assets
|
0.15B | 0.15B | 0.14B | 0.13B | 0.11B | 0.08B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.08B | 0.21B | 0.20B | 0.19B | 0.18B | 0.16B | 0.14B | 0.13B | 0.13B | 0.13B | 0.11B | 0.11B | 0.08B | 0.09B | 0.13B | 0.12B | 0.15B | 0.12B | 0.12B | 0.16B | 0.17B | 0.15B | 0.20B | 0.31B | 0.28B | 0.39B | 0.78B | 1.60B | 5.10B | 4.97B | 4.79B | 4.45B | 4.10B | 3.89B | 3.65B | 3.31B | 2.98B | 2.62B | 2.24B | 1.79B | 1.77B | 1.67B | 1.63B | 1.48B | 1.53B | 1.33B | 1.19B |
|
Buildings
|
| | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.06B | 0.06B | 0.07B | 0.08B | 0.11B | 0.17B | 0.26B | 0.32B | 0.43B | 0.61B | 0.72B | 0.87B | 1.06B | 1.25B | 1.44B | 1.45B | 1.51B | 1.53B | 0.87B | 0.88B | 0.91B | 0.88B |
|
Long-Term Investments
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.00B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.10B | 0.12B | 0.18B | 0.18B | 0.18B | 0.23B | 0.26B | 0.28B | 0.35B | 0.39B | 0.53B | 0.54B | 0.56B | 0.65B | 0.70B | 0.72B | 0.80B | 0.83B | 0.82B | 0.78B | 0.73B | 0.69B | 0.64B | 0.58B | 0.54B | 0.49B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.22B | 0.23B | 0.24B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B | | | | | | | | |
|
Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.16B | 0.21B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Goodwill & Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.38B | 0.44B | 0.44B | 0.43B | 0.46B | 0.45B | 0.45B | 0.44B | 0.19B | 0.18B | 0.18B | 0.18B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Long-Term Deferred Tax
|
| | | 245,135.98B | | | | 259,956.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | 608.00 | 116.00 | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.32B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.06B | 0.08B | 0.09B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.20B | 0.23B | 0.19B | 0.24B | 0.27B | 0.35B | 0.35B | 0.50B | 0.58B | 0.27B | 0.69B | 0.82B | 0.95B | 0.57B | 0.67B | 0.80B | 1.06B | 1.22B | 1.40B | 1.62B | 1.82B | 2.00B | 2.01B | 2.06B | 2.09B | 1.28B | 1.30B | 2.02B | 1.91B |
|
Assets
|
0.20B | 0.18B | 0.17B | 0.16B | 0.14B | 0.11B | 0.07B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.10B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.20B | 0.21B | 0.22B | 0.23B | 0.22B | 0.24B | 0.21B | 0.23B | 0.28B | 0.27B | 0.30B | 0.28B | 0.32B | 0.39B | 0.36B | 0.40B | 0.47B | 0.66B | 0.63B | 0.90B | 1.36B | 2.25B | 5.79B | 5.79B | 5.74B | 5.95B | 5.80B | 5.73B | 5.86B | 5.76B | 5.65B | 5.58B | 5.45B | 4.90B | 4.85B | 4.78B | 4.72B | 3.60B | 3.63B | 3.35B | 3.10B |
|
Accounts Payables
|
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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.09B | 0.08B | 0.15B | 0.20B | 0.19B | 0.19B | 0.22B | 0.29B | 0.26B | 0.29B | 0.25B | 0.21B | 0.18B | 0.19B | 0.15B | 0.16B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.15B | 0.14B |
|
Payables
|
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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.09B | 0.08B | 0.15B | 0.20B | 0.19B | 0.19B | 0.22B | 0.29B | 0.26B | 0.29B | 0.25B | 0.27B | 0.24B | 0.25B | 0.30B | 0.31B |
|
Accumulated Expenses
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.05B | 0.03B | 0.04B | 0.05B | 0.08B | 0.06B | 0.10B | 0.16B | 0.16B | 0.17B | 0.17B | 0.15B | 0.20B | 0.15B | 0.11B | 0.11B | 0.10B | 0.13B | 0.11B | 0.12B |
|
Other Accumulated Expenses
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.13B | 0.15B | 0.14B | 0.13B | 0.10B | 0.12B | 0.09B | 0.10B | | |
|
Short term Debt
|
0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.00B | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | 0.02B | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.07B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 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 | 0.06B | 0.12B |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | |
|
Current Deferred Revenue
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | 0.08B | 0.07B | 0.09B | 0.12B | 0.18B | 0.16B | 0.13B | 0.19B | 0.23B | 0.22B | 0.25B | 0.25B | 0.20B | 0.18B | 0.17B | 0.13B | 0.14B | 0.14B | 0.11B | 0.09B |
|
Total Current Liabilities
|
0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.07B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | 0.12B | 0.11B | 0.11B | 0.12B | 0.15B | 0.08B | 0.09B | 0.11B | 0.13B | 0.13B | 0.19B | 0.25B | 0.22B | 0.19B | 0.25B | 0.27B | 0.42B | 0.36B | 0.43B | 0.60B | 0.64B | 0.68B | 0.83B | 0.93B | 0.96B | 0.91B | 0.81B | 0.79B | 0.75B | 0.79B | 0.84B | 0.90B |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B | 0.14B | 0.11B | 0.09B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.15B | 0.32B | 0.26B | | |
|
Non-Current Deffered Revenue
|
0.00B | | 0.00B | 1,746.75B | 0.01B | | 0.00B | 1,652.90B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.04B | 0.04B | 0.03B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.08B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.10B | 0.10B | 0.12B | 0.14B | 0.18B | 0.19B | 0.19B | 0.25B | 0.27B | 0.27B | 0.29B | 0.30B | 0.29B | 0.28B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.14B | 0.18B | 0.17B | 0.16B | 0.19B | 0.18B | 0.10B | 0.12B | 0.15B | 0.14B | 0.16B | 0.14B | 0.14B | 0.11B | 0.10B | 0.11B |
|
Total Non-Current Liabilities
|
0.08B | 0.08B | 0.07B | 0.07B | 0.07B | | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.08B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.18B | 0.19B | 0.24B | 0.25B | 0.30B | 0.36B | 0.33B | 0.38B | 0.46B | 0.53B | 0.52B | 0.65B | 0.72B | 0.74B | 0.83B | 0.91B | 0.98B | 1.20B | 1.15B | 1.23B | 1.47B | 1.51B | 1.55B | 1.74B | 1.82B | 1.86B | 1.77B | 1.63B | 1.55B | 1.66B | 1.59B | 1.49B | 1.50B |
|
Total Liabilities
|
0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.10B | 0.13B | 0.13B | 0.15B | 0.14B | 0.13B | 0.19B | 0.20B | 0.25B | 0.25B | 0.30B | 0.36B | 0.34B | 0.38B | 0.46B | 0.53B | 0.53B | 0.66B | 0.77B | 0.78B | 0.87B | 0.96B | 1.03B | 1.34B | 1.33B | 1.40B | 1.64B | 1.70B | 1.73B | 1.84B | 1.94B | 2.00B | 1.92B | 1.79B | 1.70B | 1.80B | 1.70B | 1.59B | 1.61B |
|
Total Debt
|
0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.00B | 0.00B | | | | 0.01B | | | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.09B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.07B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 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 | 0.06B | 0.12B |
|
Common Equity
|
0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.02B | 0.05B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B | 0.12B | 0.12B | 0.10B | 0.09B | 0.09B | 0.06B | 0.10B | 0.09B | 0.07B | 0.05B | 0.03B | 0.01B | 0.00B | -0.01B | -0.02B | -0.02B | 0.13B | 0.10B | 0.23B | 0.59B | 1.47B | 4.92B | 4.83B | 4.71B | 4.61B | 4.48B | 4.34B | 4.22B | 4.06B | 3.92B | 3.74B | 3.51B | 2.90B | 2.93B | 2.99B | 3.03B | 1.81B | 1.93B | 1.76B | 1.50B |
|
Shareholder's Equity
|
| | | 0.09B | | | | 0.04B | | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.02B | 0.05B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B | 0.12B | 0.12B | 0.10B | 0.09B | 0.09B | 0.06B | 0.10B | 0.09B | 0.07B | 0.05B | 0.03B | 0.01B | 0.00B | -0.01B | -0.02B | -0.02B | 0.13B | 0.10B | 0.23B | 0.59B | 1.47B | 4.92B | 4.83B | 4.71B | 4.61B | 4.48B | 4.34B | 4.22B | 4.06B | 3.92B | 3.74B | 3.51B | 2.90B | 2.93B | 2.99B | 3.03B | 1.81B | 1.93B | 1.76B | 1.50B |
|
Liabilities and Shareholders Equity
|
0.20B | 0.18B | 0.17B | 0.16B | 0.14B | 0.11B | 0.07B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.10B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.20B | 0.21B | 0.22B | 0.23B | 0.22B | 0.24B | 0.21B | 0.23B | 0.28B | 0.27B | 0.30B | 0.28B | 0.32B | 0.39B | 0.36B | 0.40B | 0.47B | 0.66B | 0.63B | 0.90B | 1.36B | 2.25B | 5.79B | 5.79B | 5.74B | 5.95B | 5.80B | 5.73B | 5.86B | 5.76B | 5.65B | 5.58B | 5.45B | 4.90B | 4.85B | 4.78B | 4.72B | 3.60B | 3.63B | 3.35B | 3.10B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | -0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | -0.00B | 0.02B | 0.02B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.00B | -0.66B | 0.00B | -0.68B | 0.00B | -0.71B | -0.72B | -0.73B | -0.73B | -0.74B | -0.75B | -0.75B | -0.76B | -0.77B | -0.78B | -0.79B | -0.80B | -0.80B | -0.82B | -0.85B | -0.93B | -0.92B | -0.93B | -0.94B | -0.95B | -0.96B | -0.97B | -0.99B | -1.01B | -1.02B | -1.03B | -1.05B | -1.08B | -1.12B | -1.16B | -1.18B | -1.20B | -1.22B | -1.24B | -1.26B | -1.30B | -1.31B | -1.33B | -1.35B | -1.39B | -1.40B | -1.46B | -1.95B | -2.00B | -2.10B | -2.20B | -2.40B | -2.55B | -2.73B | -2.90B | -3.12B | -3.33B | -3.56B | -3.85B | -4.49B | -4.79B | -5.05B | -5.26B | -6.59B | -6.80B | -7.02B | -7.40B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |