|
Cash & Equivalents
|
0.07B | 0.21B | 1.28B | 1.83B | 1.84B | 0.30B | 3.62B | 5.90B | 4.82B | 1.02B | 0.91B | 0.80B | 0.66B | 1.37B | 0.97B | 1.04B | 10.73B | 1.01B | 10.51B | 724.89B | 676.85B | 0.58B | 0.73B | 8.37B | 8.37B | 619,846.24B | 11.82B | 11.82B | 9.63B |
|
Short-term Investments
|
| 0.57B | 1.06B | 1.30B | 1.43B | 1.73B | 2.28B | 2.92B | 2.40B | 0.36B | 0.35B | 0.41B | 0.37B | 413.48B | 0.42B | 0.56B | 0.00B | 0.01B | 34.37B | 34.14B | 420.38B | 0.00B | 0.00B | 40.06B | 444.62B | 472.51B | 281.16B | | |
|
Cash & Current Investments
|
0.07B | 0.78B | 2.34B | 3.12B | 3.27B | 2.03B | 5.90B | 8.82B | 7.22B | 1.38B | 1.26B | 1.21B | 1.03B | 414.85B | 1.39B | 1.63B | 1.06B | 1.02B | 784.13B | 785.82B | 1,106.74B | 0.58B | 0.74B | 40.22B | 435.36B | 620,318.75B | 1,460.83B | 11.82B | 9.63B |
|
Receivables - Net
|
0.05B | 0.27B | 2.55B | 2.53B | 2.74B | 0.34B | 2.05B | 1.88B | 2.23B | 0.36B | 0.36B | 0.33B | 0.32B | 0.48B | 0.49B | 0.52B | 0.44B | 0.40B | 413.18B | 387.31B | 389.59B | 0.40B | 0.38B | 289.29B | 311.08B | 308.30B | 319.24B | | |
|
Receivables - Other
|
0.02B | 0.07B | | | | 0.07B | | | | 0.38B | | | | 0.52B | | | | 0.44B | | | | 0.42B | | | | 0.31B | | | |
|
Receivables
|
0.07B | 0.34B | 2.55B | 2.53B | 2.74B | 0.41B | 2.05B | 1.88B | 2.23B | 0.74B | 0.36B | 0.33B | 0.32B | 1.00B | 0.49B | 0.53B | 0.45B | 0.84B | 414.78B | 400.99B | 392.96B | 0.83B | 0.39B | 290.40B | 304.60B | 308.61B | 318.68B | | |
|
Prepaid Assets
|
0.01B | 0.02B | 0.24B | 0.37B | 0.69B | 0.09B | 0.55B | 0.50B | 0.46B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.08B | 0.05B | 53.75B | 59.16B | 144.25B | 0.05B | 0.07B | 66.52B | 169.30B | 203.89B | 208.20B | | |
|
Current Assets
|
0.46B | 1.06B | 10.48B | 15.23B | 18.46B | 2.77B | 21.06B | 22.17B | 22.14B | 3.30B | 3.61B | 3.82B | 3.97B | 4.34B | 4.64B | 4.60B | 4.68B | 4.79B | 5,099.10B | 5,179.45B | 5,483.80B | 5.53B | 5.79B | 5,699.00B | 5,936.31B | 5,955.73B | 6,947.06B | | |
|
Land & Improvements
|
| | | | | | | | | | | -0.16B | -0.16B | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 11.08B | 14.72B | 20.32B | 0.03B | 0.04B | 41.23B | 47.20B | 50.50B | 55.94B | | |
|
Long-Term Investments
|
| 0.40B | | | | 0.79B | | | | 1.20B | | | | 2.19B | | | | 2.57B | | | | 3.05B | | | | 2.84B | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 5.65B | 0.01B | 0.01B | 5.67B | 6.04B | 5.90B | 5.84B | | |
|
Intangibles
|
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 | 0.16B | 0.00B | 0.00B | 0.00B | 0.15B | 0.74B | 0.65B | 1.86B | 0.14B | 0.00B | 1.69B | 1.69B | 1.65B | 1.57B | | |
|
Goodwill & Intangibles
|
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 | 0.16B | 0.00B | 0.00B | 0.00B | 0.15B | 0.74B | 0.67B | 1.88B | 0.15B | 0.01B | 7.39B | 7.56B | 7.55B | 7.40B | | |
|
Long-Term Deferred Tax
|
0.01B | | | | 0.16B | 0.10B | 1.34B | 1.05B | 1.15B | 0.21B | 0.23B | 0.16B | 0.18B | 0.14B | 0.15B | 0.16B | 0.17B | 0.14B | 163.78B | 151.35B | 161.94B | 0.15B | 0.15B | 144.53B | 137.44B | 167.94B | 171.53B | | |
|
Other Non-Current Assets
|
0.07B | 0.08B | | | | 0.25B | 0.06B | 0.06B | 0.05B | 0.36B | 0.01B | 0.01B | 0.00B | 0.41B | 0.01B | 0.01B | 0.01B | 0.47B | 9.50B | 8.15B | 7.27B | 0.47B | 0.01B | 7.23B | 6.53B | 5.05B | 4.70B | | |
|
Non-Current Assets
|
0.01B | 0.00B | 0.01B | 0.02B | 0.21B | 0.12B | 1.77B | 1.81B | 2.10B | 0.38B | 0.46B | 0.56B | 0.82B | 0.90B | 1.01B | 1.02B | 0.98B | 0.88B | 853.40B | 805.97B | 826.38B | 0.84B | 0.78B | 766.08B | 759.49B | 745.09B | 718.57B | | |
|
Assets
|
0.47B | 1.06B | 10.48B | 15.24B | 18.68B | 2.89B | 22.83B | 23.98B | 24.24B | 3.68B | 4.07B | 4.37B | 4.79B | 5.24B | 5.66B | 5.62B | 5.84B | 5.67B | 5,952.50B | 5,985.42B | 6,310.18B | 6.36B | 6.63B | 6,465.08B | 6,695.81B | 6.70B | 7,665.63B | | |
|
Notes Payables
|
| | | 1.44B | 1.53B | 0.03B | 0.43B | 0.19B | 0.18B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.09B | 0.09B | 0.09B | 0.02B | 21.84B | 35.86B | 103.66B | 0.11B | 0.09B | 145.67B | 148.68B | 190.72B | 168.04B | | |
|
Dividends payables
|
| | | | | | | | | | | | | 0.04B | | | | 0.02B | | | | | | | | | | | |
|
Payables
|
| | | 1.44B | 1.53B | 0.03B | 0.43B | 0.19B | 0.18B | 0.03B | 0.04B | 0.05B | 0.05B | 0.11B | 0.09B | 0.09B | 0.09B | 0.05B | 21.93B | 37.12B | 104.55B | 0.11B | 0.10B | 146.23B | 145.59B | 190.72B | 167.75B | | |
|
Accumulated Expenses
|
0.01B | 0.08B | | | | 0.10B | | | | 0.12B | | | | 0.35B | | | | 0.28B | | | | 0.28B | | | | 0.35B | | | |
|
Other Accumulated Expenses
|
0.00B | 0.02B | 0.21B | 0.25B | 0.24B | 0.00B | 0.19B | 0.13B | 0.16B | 0.01B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 20.73B | 19.91B | 17.76B | 0.02B | 0.02B | 16.04B | 13.36B | 15.20B | 0.54B | | |
|
Short term Debt
|
0.19B | 0.01B | 0.38B | 0.17B | 0.05B | 0.00B | 0.08B | 0.07B | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 15.99B | 16.75B | 14.53B | 20.93B | 11.16B | 0.01B | 5.72B | 5.53B | 9.40B | 6.67B | | |
|
Current Leases
|
| 1.40B | 1.82B | 2.06B | 2.34B | 0.00B | | | | 0.00B | | -0.18B | -0.28B | 0.00B | | -0.36B | -0.53B | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Taxes
|
0.02B | 0.06B | 0.51B | 0.56B | 0.81B | 0.15B | 1.29B | 0.77B | 0.94B | 0.19B | 0.19B | 0.14B | 0.15B | 0.10B | 0.11B | 0.00B | 0.10B | 0.09B | 113.34B | 109.90B | 138.50B | 0.10B | 0.12B | 112.31B | 119.61B | 144.88B | 145.32B | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 0.05B | | 0.05B | | | | 0.04B | | | |
|
Total Current Liabilities
|
0.36B | 0.42B | 4.94B | 8.55B | 9.74B | 1.37B | 13.65B | 13.29B | 12.83B | 2.02B | 2.05B | 2.08B | 2.09B | 2.21B | 2.31B | 2.51B | 2.52B | 2.36B | 2,646.74B | 2,232.19B | 2,603.62B | 2.76B | 2.74B | 2,323.26B | 2,316.94B | 2,432.41B | 2,256.84B | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 676.96B | | |
|
Minority Interest
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.09B | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.08B | 0.01B | | | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 16.68B | 16.87B | 16.06B | 0.03B | 0.03B | 62.45B | 71.77B | 61.18B | 78.51B | | |
|
Other Non-Current Liabilities
|
| | | | | 0.00B | 0.03B | 0.03B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 6.72B | 8.54B | 13.51B | 0.01B | 0.02B | 23.54B | 33.10B | 35.52B | 41.03B | | |
|
Total Non-Current Liabilities
|
| 0.00B | 0.36B | 0.78B | 2.19B | 0.49B | 3.11B | 3.68B | 3.17B | 0.23B | 0.35B | 0.36B | 0.51B | 0.65B | 0.79B | 0.57B | 0.57B | 0.66B | 433.23B | 872.98B | 810.51B | 0.54B | 0.76B | 1,027.42B | 1,115.73B | 892.96B | 2,223.32B | | |
|
Total Liabilities
|
0.36B | 0.42B | 5.30B | 9.32B | 11.93B | 1.86B | 16.76B | 16.97B | 16.01B | 2.25B | 2.40B | 2.44B | 2.60B | 2.86B | 3.10B | 3.08B | 3.21B | 3.01B | 3,079.97B | 3,105.17B | 3,414.12B | 3.31B | 3.54B | 3,350.68B | 3,432.67B | 3.33B | 4,480.16B | | |
|
Total Debt
|
0.19B | 0.01B | 0.38B | 0.17B | 0.05B | 0.00B | 0.08B | 0.07B | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 15.99B | 16.81B | 15.05B | 21.12B | 11.16B | 0.01B | 5.75B | 5.41B | 9.40B | 6.66B | | |
|
Common Equity
|
0.11B | 0.64B | 5.19B | 5.92B | 6.74B | 1.02B | 6.07B | 7.01B | 8.23B | 1.43B | 1.66B | 1.93B | 2.19B | 2.38B | 2.55B | 2.54B | 2.53B | 2.66B | 2,872.52B | 2,880.25B | 2,896.05B | 3.24B | 3.07B | 3,114.40B | 3,263.14B | 3,375.45B | 3,185.46B | | |
|
Shareholder's Equity
|
0.11B | 0.64B | | | | 1.02B | | | | 1.43B | | | | 2.38B | | | | 2.66B | | | | 3.06B | | | | 3.38B | | | |
|
Liabilities and Shareholders Equity
|
0.47B | 1.06B | 10.48B | 15.24B | 18.68B | 2.89B | 22.83B | 23.98B | 24.24B | 3.68B | 4.07B | 4.37B | 4.77B | 5.24B | 5.65B | 5.71B | 5.84B | 5.67B | 0.01B | 0.01B | 0.01B | 6.36B | 6.63B | 0.01B | 0.01B | 6.70B | 7,652.41B | | |
|
Treasury Shares
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Retained Earnings
|
0.02B | -0.06B | 0.29B | 0.91B | 1.64B | 0.29B | 0.03B | 1.70B | 2.93B | 0.62B | 0.01B | -0.02B | -0.00B | 1.66B | | | 0.04B | 1.96B | | 2.21B | 0.00B | 2.44B | | | | 3.03B | | | |