|
Receivables - Affiliates
|
| | | | | | | | | | | | | | | | | | | 0.96B | | | | 0.54B | | | | 2.31B | | | |
|
Receivables - Customers
|
| | | 0.00B | 0.04B | 0.12B | 0.12B | 0.11B | | | | 0.37B | | | | 0.66B | | | | 0.64B | | -0.13B | | 0.75B | | -0.11B | | 1.05B | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | 2.22B | | | | 2.25B | | 0.01B | | | | | |
|
Cash & Equivalents
|
| | | 0.03B | 0.14B | 0.03B | 0.03B | 0.06B | 0.03B | 0.07B | 0.06B | 0.08B | 0.17B | 0.31B | 0.32B | 0.27B | 0.35B | 0.33B | 0.26B | 0.28B | 0.23B | 0.32B | 0.27B | 1.62B | 0.36B | 0.39B | 0.43B | 2.46B | 0.40B | 0.51B | 0.58B |
|
Receivables - Net
|
| | | 0.00B | | | | 0.11B | 0.12B | 0.37B | 1.04B | 0.37B | 527,378.78B | 1,017,267.95B | 680,813.87B | 664,657.45B | 0.66B | 0.66B | 0.66B | 0.66B | 0.77B | 0.77B | 0.81B | 0.75B | 0.80B | 0.85B | 0.85B | 1.05B | 1.22B | 1.35B | 1.67B |
|
Receivables - Other
|
| | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 6,094.57B | 6,296.16B | 7,073.97B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Receivables
|
| | | 0.01B | | | | 0.11B | 0.12B | 0.37B | 1.04B | 0.38B | 533,473.34B | 1,023,564.11B | 687,887.85B | 664,657.46B | 0.67B | 0.67B | 0.67B | 0.66B | 0.78B | 0.78B | 0.82B | 0.75B | 0.81B | 0.86B | 0.86B | 1.05B | 1.24B | 1.36B | 1.68B |
|
Prepaid Assets
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 11,110.95B | 15,597.68B | 15,609.07B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Current Assets
|
| | | 0.10B | 0.35B | | | 0.77B | 0.68B | 1.17B | 2.12B | 2.15B | 4,239,113.66B | 4,821,848.11B | 4,030,452.03B | 3.27B | 3.59B | 3.45B | 3.04B | 3.74B | 3.79B | 3.69B | 3.43B | 3.69B | 3.94B | 4.74B | 6.31B | 6.33B | 7.24B | 8.49B | 9.22B |
|
Property, Plant & Equipment (Net)
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 10,202.30B | 10,860.58B | 11,590.81B | 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 | 0.01B |
|
Long-Term Investments
|
| | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 5,833.98B | 7,172.62B | 10,049.54B | 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 |
|
Goodwill
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2,421.40B | 2,421.40B | 2,421.40B | 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 |
|
Intangibles
|
| | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Goodwill & Intangibles
|
| | | 0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 2,421.40B | 2,421.40B | 2,421.40B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9,393.17B | 12,645.90B | 12,158.01B | 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 |
|
Other Non-Current Assets
|
| | | 0.00B | | | | 0.03B | | | | 0.03B | | | | 0.43B | | | | 0.78B | | | | 1.13B | 0.00B | 0.00B | 0.00B | 1.30B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
| | | 0.01B | 0.02B | | | 0.01B | 0.04B | 0.04B | 0.04B | 0.02B | 38,632.81B | 43,691.80B | 46,361.88B | 0.02B | 0.05B | 0.06B | 0.05B | 0.01B | 0.06B | 0.05B | 0.05B | 0.01B | 0.06B | 0.01B | 0.07B | 0.01B | 0.07B | 0.08B | 0.08B |
|
Assets
|
| | | 0.12B | 0.37B | 0.49B | 0.51B | 0.81B | 0.72B | 1.21B | 2.16B | 2.19B | 4.28B | 4.87B | 4.08B | 3.32B | 3.64B | 3.51B | 3.09B | 3.80B | 3.84B | 3.74B | 3.48B | 3.75B | 4.00B | 4.79B | 6.37B | 6.39B | 7.32B | 8.57B | 9.30B |
|
Accumulated Expenses
|
| | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.07B | | | |
|
Other Accumulated Expenses
|
| | | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.08B | 0.08B | 0.00B | 105,179.15B | 314,324.00B | 123,073.57B | 0.00B | 0.83B | 0.91B | 0.85B | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| | | | 0.00B | 0.00B | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.02B | | | | | |
|
Current Leases
|
| | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 3,551.88B | 3,842.38B | 3,368.38B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Current Taxes
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | |
|
Current Deferred Revenue
|
| | | 0.01B | 0.14B | 0.18B | 0.20B | 0.51B | 0.43B | 0.76B | 0.98B | 0.00B | 3,674,857.57B | 3,528,446.27B | 3,261,316.41B | 0.00B | 2.82B | 2.60B | 2.38B | 0.00B | 2.81B | 2.85B | 2.70B | 0.00B | 2.65B | 2.81B | 3.58B | 3.57B | 4.33B | 5.20B | 6.01B |
|
Total Current Liabilities
|
| | | 0.02B | 0.16B | | | 0.59B | 0.49B | 0.98B | 1.93B | 1.95B | 3,970,752.18B | 4,276,344.85B | 3,479,165.49B | 2.72B | 3.04B | 2.91B | 2.49B | 3.18B | 3.22B | 3.11B | 2.83B | 3.09B | 3.33B | 4.12B | 5.66B | 5.56B | 6.44B | 7.80B | 8.48B |
|
Non-Current Debt
|
| | | | | | | | | | | 0.22B | | 13,457.24B | 1,865.29B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.05B | 0.05B | 0.08B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 816.89B | 794.26B | 1,236.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.14B | 0.36B | 0.00B | 0.00B | 0.11B | 0.61B | 1.24B | 2.00B | 1.91B | 1.98B | 2.31B | 2.12B |
|
Preferred Stock Liabilities
|
| | | 0.05B | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | | | | |
|
Minority Interest
|
| | | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Operating Leases
|
| | | | 0.00B | 0.01B | 0.01B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | -0.00B | | 0.00B | | 0.00B | | 0.01B | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 231.51B | 1,260.89B | 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 |
|
Total Non-Current Liabilities
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 3,093.98B | 2,338.31B | 1,822.84B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Total Liabilities
|
| | | 0.02B | 0.16B | 0.28B | 0.30B | 0.59B | 0.50B | 0.99B | 1.93B | 1.96B | 4.02B | 4.45B | 3.63B | 2.87B | 3.20B | 3.07B | 2.65B | 3.35B | 3.38B | 3.27B | 3.00B | 3.25B | 3.49B | 4.29B | 5.83B | 5.73B | 6.61B | 7.81B | 8.48B |
|
Total Debt
|
| | | | 0.00B | 0.00B | | | | | | 0.22B | | 13,457.24B | 1,865.29B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.00B | 0.05B | 0.05B | 0.08B |
|
Common Equity
|
| | | -0.03B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.24B | | | | 0.45B | | | | 0.45B | 0.46B | 0.47B | 0.48B | 0.49B | 0.50B | 0.50B | 0.54B | 0.66B | 0.70B | 0.75B | 0.81B |
|
Shareholder's Equity
|
| | | -0.03B | | | | 0.21B | | | | 0.24B | 258,586.98B | 416,543.93B | 444,817.83B | 0.45B | 0.44B | 0.44B | 0.44B | 0.45B | 0.46B | 0.47B | 0.48B | 0.49B | 0.50B | 0.50B | 0.54B | 0.66B | 0.70B | 0.75B | 0.81B |
|
Liabilities and Shareholders Equity
|
| | | 0.12B | 0.37B | 0.49B | 0.51B | 0.81B | 0.72B | 1.21B | 2.16B | 2.19B | 4.28B | 4.87B | 4.08B | 3.32B | 3.64B | 3.51B | 3.09B | 3.80B | 3.84B | 3.74B | 3.48B | 3.75B | 4.00B | 4.79B | 6.37B | 6.39B | 7.32B | 8.57B | 9.30B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.03B | | -0.00B | -0.00B | -2172.82B | -2172.82B | -2172.82B | -2172.82B | 0.01B | -0.00B | -0.00B | -0.00B | 0.08B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Retained Earnings
|
| | | -0.07B | 0.07B | 0.07B | 0.07B | -0.07B | 0.07B | 0.07B | 0.07B | -0.06B | -38523.17B | -60030.08B | -39509.68B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.04B | -0.03B | -0.02B | -0.02B | -0.01B | -0.00B | 0.01B | 0.04B | 0.07B | 0.11B | 0.17B |
|
Preferred Shares
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 0.42B | | | | 1.78B | | | | | | | | 2.06B | | | | 2.22B | | 2.24B | | 2.25B | | 2.27B | | 2.54B | | | |