|
Cash & Equivalents
|
0.21B | 0.00B | 0.21B | 0.30B | 0.30B | 0.30B | 0.03B | 0.00B | 0.39B | 0.03B | 0.00B | 0.46B | 0.03B | 0.01B | 0.07B | 0.67B | 0.01B | 0.02B | 0.06B | 0.72B | 0.06B | 0.75B | 0.06B | 0.07B | 0.77B | 0.07B | 0.05B | 0.05B | 0.03B | 0.05B | 0.08B | 0.00B | | 0.65B | 0.01B | | 0.64B | 0.01B | | | 3,485.36B | | | 59.52 | 11,999,888,000.00B | | | 0.02B | 0.01B | | | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.06B | 0.03B | 0.07B | 0.05B | 0.05B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.21B | 0.00B | 0.21B | 0.30B | 0.30B | 0.30B | 0.03B | 0.00B | 0.39B | 0.03B | 0.00B | 0.46B | 0.03B | 0.01B | 0.07B | 0.67B | 0.01B | 0.02B | 0.06B | 0.72B | 0.06B | 0.75B | 0.06B | 0.07B | 0.77B | 0.07B | 0.05B | 0.05B | 0.03B | 0.05B | 0.08B | 0.00B | | 0.65B | 0.01B | | 0.64B | 0.01B | | | 3,485.36B | | | 59.52 | 11,999,888,000.00B | | | 0.02B | 0.01B | | | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.06B | 0.03B | 0.07B | 0.05B | 0.05B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.03B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | | | | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.02B | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.03B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
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 | 0.01B | 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 | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.04B | | | 0.04B | | | | | | | | | | 0.06B | | | | 0.02B | | | | 0.19B | | | | 0.28B | | | | 0.30B | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
0.36B | 0.39B | 0.00B | 516,788.00B | 587,697.35B | 623,177.60B | 0.00B | | 758,650.23B | 778,943.96B | 0.00B | 839,182.35B | 896,822.70B | 950,852.75B | 0.00B | 1,072,503.21B | 1.04B | 1.02B | 0.00B | | | | 1.27B | | | | 1.30B | 1.30B | 1.23B | 1.24B | 1.15B | | | | | | | | | | | | | | | 0.00B | 0.00B | 1.26B | | -0.00B | -0.00B | 1.28B | 1.20B | 1.20B | 1.12B | 1.14B | 1.25B | 1.27B | 1.32B | 0.18B | 0.21B | 1.46B | 1.17B | 1.29B | 1.22B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | 0.01B | | -0.00B | | -0.00B | | | | | | | -0.00B | -0.00B | 0.00B | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.23B | | | 0.22B | | | | | | | | | | 0.22B | | | | 0.07B | | | | 0.08B | | | | 0.12B | | | | 0.12B | |
|
Assets
|
0.40B | 0.40B | 512.38B | 0.53B | 0.60B | 0.64B | 711.49B | 0.72B | 0.77B | 0.82B | 928.74B | 0.87B | 0.94B | 0.99B | 1,018.97B | 1.11B | 1.15B | 1.10B | 1.15B | 1.26B | 1.33B | 1.29B | 1.41B | 1.42B | 1.39B | 1.40B | 1.37B | 1.30B | 1.28B | 1.29B | 1.24B | 0.03B | 1.29B | 1.23B | 0.27B | 1.15B | 1.14B | 0.26B | 1.28B | 1.30B | 1.42B | 1.39B | 1.39B | 1.11B | 368.48 | 1.22B | 1.17B | 1.30B | 0.28B | 0.47B | 1.43B | 1.32B | 1.24B | 1.22B | 1.16B | 1.16B | 1.27B | 1.29B | 1.33B | 1.39B | 1.41B | 1.26B | 1.25B | 1.35B | 1.29B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | 0.00B | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.25B | | | 87,500.00B | 106,040.61B | 106,040.61B | 106,040.61B | 0.11B | | 0.13B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.19B | 0.19B | 0.19B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B |
|
Dividends payables
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | 1,393.72B | 1,800.00B | 2,400.00B | 2,800.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | | | | | | | | | |
|
Payables
|
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 | 0.02B | 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 | | | 0.00B | | | 0.00B | 0.25B | 0.25B | 0.25B | | | 88,893.72B | 107,840.61B | 108,440.61B | 108,840.61B | 0.11B | 0.00B | 0.13B | 0.15B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.17B | 0.19B | 0.19B | 0.19B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B |
|
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 | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.01B | | | 0.01B | | | | | | 1,649.85B | 1,486.10B | 1,477.46B | 1,454.36B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
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 | | | | | | 315.58B | 417.02B | 518.46B | 561.72B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.02B | | | 0.03B | | | | | | | | | | 0.03B | | | | 0.02B | | | | 0.12B | | | | 0.18B | | | | 0.19B | |
|
Mortgages
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.02B | 0.01B | 0.01B | | | | -0.04B | | | | | | | | | | 0.17B | 0.10B | | | | | 0.05B | | | | 0.13B | 0.13B | 0.13B | 0.10B | 0.04B | 0.08B | 0.09B | 0.08B | 0.17B | 0.04B | 0.04B | 0.18B | | | | | | | | | | 0.31B | | | | 0.38B | 0.37B | 0.36B | 0.31B | 0.21B | 0.39B | 0.39B | 0.45B | 0.46B | 0.46B | 0.31B | 0.32B | 0.43B | 0.30B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 0.17B | 0.10B | 0.12B | | | | 0.30B | | | | 0.46B | 0.46B | 0.44B | 0.42B | 0.37B | | 0.42B | 0.33B | 0.33B | 0.29B | 0.29B | 0.42B | | | | | | 213,500.00B | 185,500.00B | 212,000.00B | 217,000.00B | 0.22B | | 0.01B | 0.11B | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01B | 0.00B | 0.02B | | 0.02B | 0.02B | 0.05B | | 0.01B | 0.04B | 0.02B | 0.00B | 0.00B | 0.03B | | 0.00B | 0.00B | 0.02B | 0.05B | 0.01B | | | 0.00B | | | | 0.00B | 0.01B | | | | | | | 0.00B | | | 0.00B | | | | | | 5,700.00B | 7,131.97B | 4,569.23B | | 0.01B | | | 0.07B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.01B | 0.01B | | 0.00B | | | | | | | | | |
|
Operating Leases
|
480,525.68B | 453,383.35B | 530,535.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | 199,439.20B | | | 210,964,971,000.00B | | | | | | | | | | 0.21B | | | | 0.04B | | | | 0.17B | | | | 0.25B | | | 0.77B | 0.28B | |
|
Total Liabilities
|
0.15B | 0.15B | 0.21B | 0.22B | 0.25B | 0.29B | 0.32B | 0.31B | 0.26B | 0.31B | 0.47B | 0.40B | 0.35B | 0.42B | 0.35B | 0.42B | 0.45B | 0.41B | 0.46B | 0.54B | 0.59B | | 0.58B | | | | 0.65B | 0.65B | 0.65B | 0.65B | 0.60B | 0.09B | | | 199,439.20B | | | 210,964,971,000.00B | | | | | | 311,415.39B | 304,019.33B | 0.33B | 329.50 | 0.63B | | 0.39B | 0.58B | 0.74B | 0.73B | 0.72B | 0.65B | 0.65B | 0.77B | 0.79B | 0.84B | 0.90B | 0.92B | 0.77B | 0.77B | 0.89B | 0.84B |
|
Total Debt
|
0.02B | 0.01B | 0.01B | | | | -0.04B | | | | | | | | | | 0.17B | 0.10B | | | | | 0.05B | | | | 0.13B | 0.13B | 0.13B | 0.10B | 0.04B | 0.09B | 0.09B | 0.08B | 0.17B | 0.04B | 0.04B | 0.18B | | | | | | | | | | 0.31B | | | | 0.38B | 0.37B | 0.36B | 0.31B | 0.21B | 0.39B | 0.39B | 0.45B | 0.46B | 0.46B | 0.31B | 0.32B | 0.43B | 0.30B |
|
Common Equity
|
14,309.24B | 16,793.32B | 0.00B | 17,616.43B | 20,443.19B | 30,830.47B | 0.00B | | 47,887.90B | 52,163.05B | 0.00B | 59,865.06B | 74,548.82B | 81,660.10B | 0.00B | 106,925.37B | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | | | | 0.59B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.48B | 0.46B | 0.46B |
|
Shareholder's Equity
|
0.25B | 0.25B | 0.30B | 0.31B | 0.35B | 0.35B | 0.39B | 0.40B | 0.51B | 0.50B | 0.46B | 0.47B | 0.58B | 0.57B | 0.67B | 0.69B | 0.70B | 0.69B | 0.70B | 0.72B | 0.74B | 0.75B | 0.83B | 0.78B | 0.77B | 0.75B | 0.72B | 0.65B | 0.63B | 0.64B | 0.64B | -0.07B | 0.65B | 0.65B | 0.07B | 0.64B | 0.64B | 0.05B | 0.59B | 0.59B | 0.59B | 0.52B | 0.52B | 0.53B | 64,464.97B | 0.62B | 0.64B | 0.66B | 0.68B | 0.08B | 0.63B | 0.59B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.48B | 0.46B | 0.46B |
|
Liabilities and Shareholders Equity
|
0.40B | 0.40B | 512.38B | 0.53B | 0.60B | 0.64B | 711.49B | 0.72B | 0.77B | 0.82B | 928.74B | 0.87B | 0.94B | 0.99B | 1,018.97B | 1.11B | 1.15B | 1.10B | 1.15B | 1.26B | 1.33B | 1.29B | 1.41B | 1.42B | 1.39B | 1.40B | 1.37B | 1.30B | 1.28B | 1.29B | 1.24B | 0.03B | 1.29B | 1.23B | 0.27B | 1.15B | 1.14B | 0.26B | 1.28B | 1.30B | 1.42B | 1.39B | 1.39B | 1.11B | 368.48 | 1.22B | 1.17B | 1.30B | 0.28B | 0.47B | 1.43B | 1.32B | 1.24B | 1.22B | 1.16B | 1.16B | 1.27B | 1.29B | 1.33B | 1.39B | 1.41B | 1.26B | 1.25B | 1.35B | 1.29B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | -0.16B | -0.25B | -0.25B | -0.24B | -0.24B | -0.25B | -0.25B | -0.26B | -0.25B | -0.25B | -0.26B | -0.26B | -0.28B | -0.28B |
|
Preferred Shares
|
10,051.47B | 10,259.19B | 10,934.05B | 10,882.08B | 9,894.69B | 9,894.69B | 11,894.69B | | 16,405.43B | 16,405.43B | 12,268.19B | 12,506.90B | 12,531.08B | 13,515.42B | 49,222.03B | 48,848.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |