|
Cash & Equivalents
|
2.03B | 3.50B | | 1.27B | 0.00B | 0.00B | | 1.91B | | | -2818000.00B | 3.12B | 2.36B | 2.67B | 2.82B | 3.97B | 4.23B | 4.58B | 3.16B | 4.47B | 0.82B | 0.64B | 0.87B | 0.87B | 0.37B | 0.25B | | 3.94B | 21.50B | | 0.00B | 189.11B | 224.22B | | 424.36B | 377.74B | 165.01B | 424.36B | 345.60B | |
|
Short-term Investments
|
0.02B | 0.01B | | 3.00 | | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.62B | 457.34B | | | | |
|
Cash & Current Investments
|
2.05B | 3.50B | | 1.27B | 0.00B | 0.03B | 0.04B | 1.91B | | | -2818000.00B | 3.12B | 2.36B | 2.67B | 2.82B | 3.97B | 4.23B | 4.58B | 3.16B | 4.47B | 0.82B | 0.64B | 0.87B | 0.87B | 0.37B | 0.25B | | 3.94B | 21.50B | | 0.00B | 189.11B | 224.22B | | 845.98B | 835.08B | 165.01B | 424.36B | 345.60B | |
|
Receivables - Net
|
0.07B | 0.09B | 0.59B | 0.72B | 0.07B | 0.07B | 0.60B | 1.55B | 1.50B | 0.63B | 0.00B | 1.78B | 1.85B | 1.92B | 2.18B | 2.21B | 2.47B | 2.63B | 2.99B | 2.98B | 4.12B | 4.77B | 5.66B | | 7.98B | | | 7.85B | 26.30B | | | | | | 352.89B | | 252.28B | 361.01B | | 776.94B |
|
Receivables - Other
|
| | 0.09B | 0.08B | | | 0.09B | | | 0.10B | 77.00 | | | | 174.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.07B | 0.09B | 0.68B | 0.80B | 0.07B | 0.07B | 0.69B | 1.55B | 1.50B | 0.73B | 0.00B | 1.78B | 1.85B | 1.92B | 2.18B | 2.21B | 2.47B | 2.63B | 2.99B | 2.98B | 4.12B | 4.77B | 5.66B | | 7.98B | | | 7.85B | 26.30B | | | | | | 352.89B | | 252.28B | 361.01B | | 776.94B |
|
Raw Materials
|
-0.02B | | | -0.60B | -0.16B | -0.32B | | -0.19B | -0.41B | | | | | | | | | | | | | | | | | | -607.00 | | | | | | | | -612.92B | | | -497.58B | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | 0.72B | | 2.19B | | 2.24B | | | 1.25B | 2.25B | | | | | | 83.74B | | 42.19B | 73.72B | | 86.91B |
|
Prepaid Assets
|
0.02B | 0.02B | 0.10B | 0.49B | 0.03B | 0.03B | 0.66B | 0.65B | 0.57B | 0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.01B | 0.01B | 2.48B | 2.94B | 10.98B | 2.96B | 1.72B | 4.10B | 3.49B | 1.44B | 5.45B | 5.83B | 5.28B | 5.88B | 6.99B | 7.49B | 8.99B | 10.11B | 9.75B | 9.41B | 6.39B | 9.67B | 11.49B | | 12.40B | | | 15.29B | 86.56B | 209.68B | | | | 258.83B | 1,280.66B | 770.33B | | 920.67B | | 1,738.68B |
|
Property, Plant & Equipment (Net)
|
| | 4.08B | 4.17B | | | 4.16B | | | 4.66B | 8.25B | 8.35B | 8.33B | 8.55B | 9.04B | 9.19B | 9.16B | 9.85B | 11.23B | 11.92B | 13.81B | 15.89B | 17.96B | | | | | | 506.71B | | | | | | 6,033.94B | 3,283.93B | | 5,281.75B | | 5,998.15B |
|
Long-Term Investments
|
0.31B | 0.22B | 1.76B | 1.92B | 0.01B | 0.01B | 2.20B | | | 3.45B | -1.00 | | | 0.15B | 0.56B | 0.15B | 0.98B | 1.21B | -0.01B | 0.21B | -0.01B | 1.18B | 1.43B | | 0.78B | | | | 25.08B | | | | | | 329.26B | | 223.14B | 40.96B | | 289.53B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.17B | | | | | | 4,100.68B | 2,337.14B | | 4,113.53B | | 4,122.24B |
|
Intangibles
|
| | 0.17B | 0.18B | | | 0.16B | | 517.00 | 0.16B | 1.49B | 1.50B | 1.53B | 1.53B | 1.51B | 1.51B | 1.49B | 1.48B | 1.52B | 1.51B | 5.33B | 7.55B | 7.66B | | 7.58B | | | 7.38B | 161.94B | | | | | | 2,407.44B | 1,355.60B | | 2,312.93B | | 2,612.97B |
|
Goodwill & Intangibles
|
| | 0.17B | 0.18B | | | 0.16B | | 517.00 | 0.16B | 1.49B | 1.50B | 1.53B | 1.53B | 1.51B | 1.51B | 1.49B | 1.48B | 1.52B | 1.51B | 5.33B | 7.55B | 7.66B | | 7.58B | | | 7.38B | 602.10B | | | | | | 6,508.13B | 3,692.74B | | 6,426.47B | | 6,735.21B |
|
Long-Term Deferred Tax
|
| | | | | 2.49B | | | -96.00 | -106.00 | -108.00 | | | | | | | | | | | | | | | | | | 0.82B | | | | | | 36.69B | 16.28B | | 40.24B | | |
|
Other Non-Current Assets
|
0.08B | 0.08B | 0.01B | 0.08B | | 0.08B | 0.01B | 0.09B | 0.15B | 0.00B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | 90,082,722.82B | | 1.78B | 2.15B | | |
|
Non-Current Assets
|
5.07B | 4.64B | 5.93B | 6.31B | 0.01B | 0.00B | 6.56B | 8.45B | 8.58B | 8.33B | 9.87B | 9.99B | 10.01B | 10.27B | 10.82B | 11.13B | 11.09B | 11.85B | 13.38B | 14.55B | 19.92B | 24.36B | 26.97B | | 30.60B | | | 36.88B | 1,153.11B | 3,312.46B | | | | 3,126.52B | 13,267.72B | 7,373.23B | | 12,424.55B | | 13,891.77B |
|
Assets
|
5.08B | 10.32B | 11.03B | 10.86B | 10.99B | 10.72B | 11.46B | 12.55B | 12.07B | 13.16B | 15.32B | 15.81B | 15.29B | 16.15B | 17.81B | 18.61B | 20.08B | 21.95B | 23.13B | 23.96B | 26.32B | 34.03B | 38.47B | | 42.99B | | | 52.17B | 1,239.67B | 3,522.14B | | | | 3,385.35B | 14,548.38B | 8,143.55B | | 13,345.22B | | 15,630.44B |
|
Accounts Payables
|
23.57B | 1.56B | 1.80B | 2.21B | 1.93B | 2.11B | 2.16B | 2.75B | 2.78B | 2.98B | 0.00B | 3.00B | 3.18B | 3.12B | 3.66B | 3.48B | 4.36B | 5.06B | 6.13B | 5.69B | 6.07B | 7.88B | 9.87B | | 9.73B | 8.98B | | 9.96B | 45.10B | | | | | | 947.79B | 415.44B | | 542.37B | | 961.99B |
|
Notes Payables
|
15.45B | 2.53B | | | 18.25B | 18.58B | 0.02B | 35.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,155.52B | 1,591.89B | -820.77B | 2,201.81B | | 3,687.47B |
|
Dividends payables
|
15.98B | | | | | 0.36B | 0.36B | | | | | 0.02B | 0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | | 0.05B | | | | | | | | 0.02B | | | | | | | | | | 0.84B | | 1.03B |
|
Payables
|
55.01B | 4.09B | 1.80B | 2.21B | 20.18B | 21.05B | 2.54B | 2.75B | 2.78B | 2.98B | 0.00B | 3.02B | 3.19B | 3.13B | 3.66B | 3.51B | 4.37B | 5.08B | 6.13B | 5.74B | 6.07B | 7.88B | 9.87B | | 9.73B | 8.98B | | 9.98B | 45.10B | | | | | | 5,103.31B | 2,007.33B | -820.77B | 2,745.01B | | 4,650.49B |
|
Other Accumulated Expenses
|
0.00B | 0.83B | 0.44B | 0.35B | | 0.34B | 0.39B | 0.42B | 0.43B | 0.08B | | | | | | | | | | | | | | | | | -183.00 | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 1.55B | 0.29B | 0.27B | -0.03B | 0.79B | 0.33B | -0.02B | | 0.46B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.20B | 0.22B | 0.27B | 0.25B | 3.22B | 3.45B | | 7.98B | 8.65B | | 7.84B | 218.11B | | | | | | -432.74B | -396.81B | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.12B | | | 168.86B | | 224.46B |
|
Current Taxes
|
-0.04B | 0.00B | 0.22B | 0.26B | -0.27B | 0.01B | 0.23B | -0.36B | 0.84B | 0.17B | 0.60B | 0.76B | 0.35B | 0.35B | 0.46B | 0.60B | 0.58B | 0.72B | 0.80B | 1.04B | 0.25B | 0.64B | 0.44B | | 0.59B | | | 1.86B | 23.18B | | | | | | 4.15B | 2.93B | | 5.56B | | 40.70B |
|
Total Current Liabilities
|
0.04B | 0.03B | 2.63B | 4.20B | 0.05B | 0.06B | 1.90B | 4.39B | 4.20B | 1.81B | 5.52B | 5.26B | 5.02B | 5.12B | 5.88B | 5.83B | 6.80B | 7.64B | 9.05B | 8.81B | 9.10B | 14.50B | 16.91B | | 21.56B | | | 17.91B | 187.38B | 593.34B | | | | 572.27B | 2,939.42B | 1,533.73B | | 2,388.60B | | 3,325.46B |
|
Non-Current Debt
|
0.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2372.26B | -1591.89B | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3226.62B | -2446.04B | | | | |
|
Non-Current Deffered Revenue
|
7.30B | 4.72B | | 0.00B | 4.69B | 6.20B | | | | | 0.31B | 0.32B | 0.36B | 0.38B | 0.36B | 0.39B | 0.40B | 0.45B | 0.45B | 0.46B | 0.51B | 0.55B | 0.48B | | 0.45B | 0.45B | | 1.06B | | | | | | | | | | | | |
|
Pension
|
103.15B | 0.80B | 0.20B | 0.24B | 0.01B | 19.81B | 0.27B | | | 0.37B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 142.00 | 145.00 | 144.00 | | | | | | | | | | | | | | | | | | 9.80B | | | | | | 205.97B | 89.92B | | 133.89B | | 101.59B |
|
Non-Current Deferred Tax Liability
|
-3.85B | -2.85B | | 0.00B | -3.61B | 0.00B | | | | | 0.21B | 0.20B | 0.17B | 0.18B | 0.22B | 0.19B | 0.12B | 0.11B | 0.13B | 0.01B | 0.42B | 0.38B | 0.55B | | 0.52B | | | 0.24B | 146.05B | | | | | | 1,224.78B | 906.45B | | 1,720.62B | | 1,479.12B |
|
Operating Leases
|
| | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | 13.70B | | | | | | 90.83B | 73.35B | | | | |
|
Other Non-Current Liabilities
|
22.18B | 21.46B | 0.14B | 0.15B | 2.89B | 8.96B | 0.14B | 0.30B | 0.31B | 0.16B | 77.00 | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | | 0.08B | 0.10B | 0.10B | | 0.14B | 0.25B | | 0.20B | 3.52B | | | | | | 54.34B | 26.74B | | 49.27B | | 76.06B |
|
Total Non-Current Liabilities
|
0.00B | 1.56B | 0.75B | 1.06B | 2.17B | 0.96B | 0.69B | 1.08B | 1.11B | 0.78B | 1.64B | 1.68B | 1.62B | 1.73B | 1.77B | 1.78B | 1.73B | 2.05B | 2.03B | 2.04B | 2.45B | 2.89B | 3.94B | | 3.05B | -2.49B | | 10.62B | 391.82B | 1,251.48B | | | | 1,148.96B | 5,645.17B | 2,633.96B | | 4,206.08B | | 5,766.66B |
|
Total Liabilities
|
5.60B | 5.53B | 5.93B | 5.26B | 5.06B | 5.38B | 5.67B | 5.47B | 5.31B | 5.81B | 7.15B | 6.94B | 6.64B | 6.84B | 7.65B | 7.61B | 8.53B | 9.69B | 11.08B | 10.85B | 11.55B | 17.39B | 20.86B | -1.05B | 24.62B | -2.24B | | 28.53B | 579.19B | 1,844.82B | | 69.83B | | 1,721.23B | 8,584.59B | 102.48B | | 6,594.68B | | 9,092.12B |
|
Total Debt
|
0.71B | 1.55B | 0.29B | 0.27B | -0.03B | 0.79B | 0.33B | -0.02B | | 0.46B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.20B | 0.22B | 0.27B | 0.25B | 3.22B | 3.45B | | 7.98B | 8.65B | | 7.84B | 218.11B | | | | | | -2805.00B | -1988.70B | | | | |
|
Common Equity
|
| | | 5.60B | | | | | | | 8.16B | 8.88B | 8.65B | 9.31B | 10.16B | 11.00B | 11.55B | 12.26B | 11.78B | 12.81B | 14.77B | 16.64B | 17.61B | | 18.38B | | | 23.64B | 660.48B | 1,677.32B | | | | 1,664.12B | 3,404.56B | 3,975.86B | | | | |
|
Shareholder's Equity
|
| | | | | | | 6.92B | 6.59B | 0.00B | 0.00B | | | | | | | | 12.05B | 13.11B | 14.77B | | 17.61B | | | | | | | | | | | | 5,963.79B | | | 6,750.54B | | 6,538.32B |
|
Liabilities and Shareholders Equity
|
5.08B | 10.32B | 11.03B | 10.86B | 10.99B | 10.72B | 11.46B | 12.55B | 12.07B | 13.16B | 15.32B | 15.81B | 15.29B | 16.15B | 17.81B | 18.61B | 20.08B | 21.95B | 23.13B | 23.96B | 26.32B | 34.03B | 38.47B | | 42.99B | | | 52.17B | 1,239.67B | 3,522.14B | | | | 3,385.35B | 14,548.38B | 8,143.55B | | 13,345.22B | | 15,630.44B |
|
Retained Earnings
|
0.29B | 0.32B | 0.29B | 0.37B | | 0.44B | 0.48B | 0.52B | 0.57B | 0.70B | 0.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |