|
Cash & Equivalents
|
0.07B | 1.20B | 0.65B | | 1.17B | 3.15B | 2.62B | 0.17B | 2,057.80B | 1.24B | 1.45B | 0.00B | 0.75B | 1.07B | 0.85B | 0.07B | 0.61B | 0.64B | 0.61B | 0.08B | 0.44B | 0.36B | 0.41B | 0.30B | 0.59B | 0.53B | | | 0.49B | 0.43B | 0.36B | | 0.32B | 0.30B | | | 0.21B | 0.31B | 0.32B | | 0.49B | 0.65B | 0.40B | | 0.49B | 0.44B | 0.23B |
|
Short-term Investments
|
| 0.33B | 0.83B | | 0.68B | 0.98B | 1.65B | 0.19B | 0.00B | 4.56B | 3.94B | 0.53B | 3.37B | 3.32B | 3.44B | 0.47B | 2.38B | 1.09B | 1.04B | 0.12B | 1.11B | 1.41B | 1.51B | | 1.40B | 0.98B | | | 0.77B | 0.67B | 0.63B | | 0.58B | 0.69B | | | 0.72B | 0.79B | 0.84B | | 0.68B | 0.60B | 0.88B | | 0.55B | 0.63B | 0.72B |
|
Cash & Current Investments
|
0.07B | 1.53B | 1.48B | | 1.86B | 4.13B | 4.26B | 0.36B | 2,057.80B | 5.80B | 5.39B | 0.53B | 4.13B | 4.40B | 4.29B | 0.54B | 2.99B | 1.74B | 1.65B | 0.21B | 1.56B | 1.78B | 1.92B | 0.30B | 1.99B | 1.50B | | | 1.27B | 1.10B | 0.99B | | 0.90B | 0.98B | | | 0.93B | 1.10B | 1.17B | | 1.17B | 1.25B | 1.28B | | 1.04B | 1.06B | 0.95B |
|
Receivables - Net
|
| 0.01B | 0.01B | 0.00B | 0.03B | 0.07B | 0.11B | 0.02B | 0.00B | 0.23B | 0.30B | 0.03B | 0.26B | 0.33B | 0.44B | 0.04B | 0.33B | 0.43B | 0.51B | 0.07B | 0.37B | 0.46B | 0.52B | 0.06B | 0.45B | 0.36B | | 0.00B | 0.25B | 0.25B | 0.23B | 0.11B | 0.10B | 0.11B | | 0.03B | 0.07B | 0.08B | 0.06B | 0.00B | 0.06B | 0.05B | 0.06B | 0.00B | 0.04B | 0.06B | 0.09B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.01B | | | | 0.06B | | | | 0.03B | | | | 0.00B | | | | 0.51B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
| 0.01B | 0.01B | 0.00B | 0.03B | 0.07B | 0.11B | 0.03B | 0.00B | 0.23B | 0.30B | 0.09B | 0.26B | 0.33B | 0.44B | 0.07B | 0.33B | 0.43B | 0.51B | 0.07B | 0.37B | 0.46B | 0.52B | 0.58B | 0.45B | 0.36B | | 0.01B | 0.25B | 0.25B | 0.23B | 0.11B | 0.10B | 0.11B | | 0.03B | 0.07B | 0.08B | 0.06B | 0.00B | 0.06B | 0.05B | 0.06B | 0.00B | 0.04B | 0.06B | 0.09B |
|
Inventory
|
| | | 0.08B | | | | | | | | | | | | | | | | 0.10B | | | | 0.07B | | | | 0.04B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | |
|
Prepaid Assets
|
| 0.29B | 0.35B | | 0.75B | 1.13B | 1.95B | 0.20B | 0.00B | 1.44B | 1.46B | 0.24B | 0.91B | 1.01B | 1.35B | 0.14B | 0.99B | 1.64B | 1.75B | 0.24B | 1.57B | 1.56B | 1.44B | | 0.95B | 0.90B | | | 0.37B | 0.44B | 0.42B | | 0.36B | 0.28B | | | 0.24B | 0.22B | 0.23B | | 0.15B | 0.21B | 0.22B | | 0.19B | 0.29B | 0.25B |
|
Current Assets
|
| 1.84B | 1.86B | | 2.68B | 5.58B | 6.63B | 0.87B | 0.01B | 8.55B | 8.14B | 1.10B | 6.29B | 6.54B | 6.70B | 0.77B | 4.58B | 4.60B | 4.82B | 0.64B | 4.47B | 4.73B | 4.27B | | 3.57B | 2.91B | | | 1.95B | 1.84B | 1.69B | | 1.40B | 1.42B | | | 1.26B | 1.43B | 1.49B | | 1.42B | 1.55B | 1.59B | | 1.29B | 1.43B | 1.30B |
|
Construction in Progress
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Property, Plant & Equipment (Net)
|
| 0.03B | 0.05B | | 0.08B | 0.09B | 0.12B | 0.02B | 0.00B | 0.17B | 0.20B | 0.03B | 0.16B | 0.15B | 0.15B | 0.02B | 0.15B | 0.16B | 0.17B | 0.03B | 0.20B | 0.21B | 0.22B | | 0.21B | 0.20B | | | 0.11B | 0.11B | 0.11B | | 0.09B | 0.09B | | | 0.08B | 0.08B | 0.08B | | 0.06B | 0.05B | 0.05B | | 0.03B | 0.02B | 0.02B |
|
Long-Term Investments
|
| | | | | | | | | | | 6.23B | 0.06B | 0.07B | 0.10B | 0.07B | 0.99B | 1.33B | 1.33B | 0.19B | 1.27B | 1.48B | 1.38B | | 0.79B | 0.56B | | | 0.26B | 0.23B | 0.20B | | 0.21B | 0.23B | | | 0.23B | 0.23B | 0.23B | | 0.21B | 0.21B | 0.21B | | 0.35B | 0.35B | 0.33B |
|
Goodwill
|
| | | | | 0.03B | 0.12B | 0.02B | 0.00B | 0.14B | 0.15B | 0.00B | 0.15B | 0.15B | 0.15B | 0.02B | 0.15B | 0.15B | 0.16B | 0.00B | 0.16B | 0.18B | 0.18B | 0.04B | 0.23B | 0.23B | | 0.04B | 0.23B | 0.23B | 0.23B | 0.03B | 0.23B | 0.12B | | 0.02B | 0.11B | 0.11B | 0.11B | | | | | | | | |
|
Intangibles
|
| | | 0.00B | | 0.70B | 0.75B | 0.11B | 0.00B | 0.65B | 0.62B | 0.09B | 0.57B | 0.53B | 0.50B | 0.07B | 0.43B | 0.39B | 0.35B | 0.12B | 0.28B | 0.25B | 0.22B | 0.17B | 0.13B | 0.11B | | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Goodwill & Intangibles
|
| | | 0.00B | | 0.74B | 0.87B | 0.13B | 0.00B | 0.78B | 0.77B | 0.09B | 0.71B | 0.68B | 0.65B | 0.09B | 0.57B | 0.54B | 0.51B | 0.12B | 0.44B | 0.43B | 0.40B | 0.20B | 0.36B | 0.34B | | 0.11B | 0.30B | 0.30B | 0.29B | 0.09B | 0.28B | 0.16B | | 0.05B | 0.14B | 0.14B | 0.14B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Assets
|
| 0.02B | 0.02B | 0.02B | 0.08B | 0.09B | 0.05B | 0.05B | 0.00B | 0.04B | 0.06B | 0.01B | 0.05B | 0.10B | 0.15B | 0.02B | 0.17B | 0.18B | 0.17B | 0.01B | 0.09B | 0.09B | 0.09B | | 0.07B | 0.06B | | | 0.09B | 0.10B | 0.10B | | 0.09B | 0.09B | | | 0.09B | 0.07B | 0.06B | | 0.06B | 0.05B | 0.03B | | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
| 0.05B | 0.07B | | 0.16B | 0.92B | 1.05B | 0.26B | 0.00B | 1.97B | 2.02B | 0.24B | 1.40B | 1.39B | 1.25B | 0.24B | 1.99B | 2.20B | 2.19B | 0.31B | 2.29B | 2.48B | 2.87B | | 2.17B | 1.86B | | | 0.92B | 0.89B | 0.85B | | 0.81B | 0.70B | | | 0.68B | 0.63B | 0.61B | | 0.45B | 0.44B | 0.42B | | 0.52B | 0.42B | 0.40B |
|
Assets
|
| 1.89B | 1.93B | | 2.84B | 6.50B | 7.68B | 1.13B | 9,511.65B | 10.52B | 10.16B | 1.34B | 7.69B | 7.93B | 7.95B | 1.01B | 6.57B | 6.80B | 7.00B | 0.95B | 6.76B | 7.21B | 7.14B | | 5.74B | 4.77B | | | 2.87B | 2.73B | 2.53B | | 2.21B | 2.12B | | | 1.94B | 2.06B | 2.10B | | 1.87B | 1.98B | 2.01B | | 1.80B | 1.85B | 1.70B |
|
Accounts Payables
|
| 0.40B | 0.44B | | 0.70B | 0.94B | 1.79B | 0.12B | 0.00B | 1.21B | 1.29B | 0.15B | 0.96B | 1.17B | 1.47B | 0.13B | 1.16B | 1.31B | 1.63B | 0.19B | | | | 0.19B | | | | 0.11B | | | | 0.06B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Notes Payables
|
| | | 0.00B | | 0.01B | 0.01B | | | | | | | | | | | | | 0.01B | 0.06B | 0.08B | 0.14B | | 0.20B | 0.05B | | | 0.06B | 0.02B | 0.01B | | 0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Payables
|
| 0.40B | 0.44B | 0.00B | 0.70B | 0.95B | 1.80B | 0.12B | 0.00B | 1.21B | 1.29B | 0.15B | 0.96B | 1.17B | 1.47B | 0.13B | 1.16B | 1.31B | 1.63B | 0.20B | 0.06B | 0.08B | 0.14B | 0.19B | 0.20B | 0.05B | | 0.11B | 0.06B | 0.02B | 0.01B | 0.06B | 0.01B | 0.01B | | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B |
|
Accumulated Expenses
|
| | | 0.02B | | | | 0.16B | | | | 0.09B | | | | 0.06B | | | | 0.07B | | | | 0.13B | | | | 0.10B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | 0.04B | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.08B | | 0.06B | 0.04B | | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.01B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Current Taxes
|
| 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| 0.57B | 0.63B | | 0.73B | 1.19B | 1.32B | 0.19B | 0.00B | 1.86B | 1.69B | 0.26B | 0.92B | 1.41B | 1.34B | 0.18B | 1.03B | 1.40B | 1.08B | 0.15B | 1.01B | 1.21B | 0.96B | | 0.49B | 0.23B | | | 0.23B | 0.23B | 0.18B | | 0.11B | 0.13B | | | 0.13B | 0.25B | 0.16B | | 0.14B | 0.22B | 0.18B | | 0.16B | 0.19B | 0.09B |
|
Total Current Liabilities
|
| 1.10B | 1.23B | | 1.62B | 2.40B | 3.79B | 0.59B | 0.00B | 5.05B | 5.11B | 0.66B | 3.38B | 3.97B | 4.03B | 0.44B | 2.94B | 3.34B | 3.48B | 0.45B | 3.34B | 3.93B | 3.85B | | 3.11B | 2.30B | | | 1.44B | 1.33B | 1.16B | | 0.94B | 0.97B | | | 0.84B | 0.97B | 0.97B | | 0.85B | 0.94B | 0.93B | | 0.83B | 0.88B | 0.72B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | | 0.01B | 0.02B | | | 0.02B | 0.02B | 0.02B | | 0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | | 0.01B | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 0.01B | 0.09B | 0.09B | 0.10B | 0.01B | 0.10B | 0.07B | 0.07B | 0.01B | 0.07B | 0.07B | 0.07B | 0.01B | 0.04B | 0.04B | | | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | -0.01B | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.02B | 0.02B | 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 | | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| 0.02B | 0.01B | 0.04B | 0.00B | 0.01B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.09B | 0.03B | 0.02B | 0.03B | 0.10B | 0.01B | 0.02B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.06B | 0.00B | 0.04B | 0.00B | 0.02B | 0.05B | 0.05B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
| | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.02B | 0.02B | | 0.02B | 0.03B | 0.06B | 0.01B | 0.00B | 0.06B | 0.07B | 0.01B | 0.05B | 0.05B | 0.04B | 0.01B | 0.04B | 0.04B | 0.05B | 0.01B | 0.14B | 0.13B | 0.12B | | 0.09B | 0.09B | | | 0.09B | 0.08B | 0.08B | | 0.06B | 0.05B | | | 0.06B | 0.03B | 0.02B | | 0.02B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B |
|
Total Liabilities
|
| 1.12B | 1.26B | | 1.65B | 2.43B | 3.85B | 0.60B | 3,475.70B | 5.11B | 5.18B | 0.67B | 3.43B | 4.03B | 4.08B | 0.45B | 2.98B | 3.39B | 3.52B | 0.45B | 3.48B | 4.06B | 3.98B | | 3.20B | 2.39B | | | 1.53B | 1.41B | 1.24B | | 1.00B | 1.02B | | | 0.89B | 0.99B | 0.99B | -0.95B | 0.87B | 0.95B | 0.94B | -1.01B | 0.84B | 0.88B | 0.73B |
|
Total Debt
|
| | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | | | 0.00B | | | |
|
Common Equity
|
| 0.77B | 0.67B | | 1.20B | 4.07B | 3.83B | 0.52B | 0.01B | 5.41B | 4.98B | 0.66B | | | | 0.54B | | | | 0.48B | | | | | 2.50B | 2.35B | | | 1.31B | 1.30B | 1.27B | | 1.19B | 1.07B | | | 1.02B | 1.04B | 1.09B | 0.95B | 0.98B | 1.00B | 1.04B | 1.01B | 0.96B | 0.97B | 0.97B |
|
Shareholder's Equity
|
| | | | | | | 0.52B | | | | 0.66B | 4.17B | 3.81B | 3.78B | 0.54B | 3.49B | 3.35B | 3.41B | 0.48B | 3.20B | 3.08B | 3.09B | | | | | | 1.35B | 1.34B | 1.31B | | 1.23B | 1.12B | | | 1.10B | 1.12B | 1.16B | | 1.05B | 1.08B | 1.11B | | 1.03B | 1.04B | 1.05B |
|
Liabilities and Shareholders Equity
|
| 1.89B | 1.93B | | 2.84B | 6.50B | 7.68B | 1.13B | 9,511.65B | 10.52B | 10.16B | 1.34B | 7.69B | 7.93B | 7.95B | 1.01B | 6.57B | 6.80B | 7.00B | 0.95B | 6.76B | 7.21B | 7.14B | | 5.74B | 4.77B | | | 2.87B | 2.73B | 2.53B | | 2.21B | 2.12B | | | 1.94B | 2.06B | 2.10B | | 1.87B | 1.98B | 2.01B | | 1.80B | 1.85B | 1.70B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| -0.60B | -0.70B | | 1.10B | 1.35B | -1.78B | -0.37B | -0.00B | -3.63B | -4.20B | 0.69B | -5.03B | -5.29B | -5.32B | -0.83B | -5.58B | -5.66B | -5.63B | -0.82B | -5.84B | -6.01B | -6.02B | | -6.61B | 6.75B | | | -7.75B | -7.77B | -7.80B | | -7.88B | -8.00B | | | -8.04B | -8.03B | -8.00B | | -8.11B | -8.07B | -8.03B | | -8.06B | -8.04B | -8.02B |