|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 795,520,000.00B | 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 | 1,026,990,000.00B | 0.00B | 0.00B | 2,388,916,000.00B | 697,780,000.00B | 758,694,000.00B | | 435,846,000.00B | 248,267,000.00B | 245,737,000.00B | 599,208,000.00B | 292,672,000.00B | 28,865,000.00B | 597,207,000.00B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 795,520,000.00B | 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 | 1,026,990,000.00B | 0.00B | 0.00B | 2,388,916,000.00B | 697,780,000.00B | 758,694,000.00B | | 435,846,000.00B | 248,267,000.00B | 245,737,000.00B | 599,208,000.00B | 292,672,000.00B | 28,865,000.00B | 597,207,000.00B |
|
Receivables - Net
|
0.00B | 0.00B | 0.00B | 0.00B | -334478000.00B | 0.00B | 0.00B | 0.00B | -436306000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -368802000.00B | -999166000.00B | -874574000.00B | 0.00B | 1,598,408,000.00B | -4089538000.00B | 2,467,182,000.00B | 0.00B | 958,894,000.00B | 670,483,000.00B | -519305000.00B | 1,370,781,000.00B | 477,689,000.00B | 860,963,000.00B | 373,865,000.00B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
0.00B | 0.00B | 0.00B | 0.00B | -334478000.00B | 0.00B | 0.00B | 0.00B | -436306000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -368802000.00B | -999166000.00B | -874574000.00B | 0.00B | 1,598,408,000.00B | -4089538000.00B | 2,467,182,000.00B | 0.00B | 958,894,000.00B | 670,483,000.00B | -519305000.00B | 1,370,781,000.00B | 477,689,000.00B | 860,963,000.00B | 373,865,000.00B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 77,596,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -34516000.00B | -4838732000.00B | -4690853000.00B | 0.00B | -491561000.00B | -490678000.00B | 1,255,340,000.00B | 0.00B | 400,901,000.00B | 268,260,000.00B | 127,541,000.00B | 255,756,000.00B | 186,354,000.00B | 199,125,000.00B | 199,079,000.00B |
|
Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,572,320,000.00B | 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 | 5,929,696,000.00B | 0.00B | 3,049,609,000.00B | 3,279,494,000.00B | 3,742,810,000.00B | 2,613,542,000.00B | 1,566,678,000.00B | 1,322,100,000.00B | 1,850,183,000.00B |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 143,346,000.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 913,133,000.00B | 0.00B | 693,957,000.00B | 720,121,000.00B | 733,780,000.00B | 741,683,000.00B | 744,386,000.00B | 411,588,000.00B | 432,219,000.00B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 102,751,000.00B | 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 | 484,000.00B | 1,085,000.00B | 1,518,000.00B | | | | 2,004,796,000.00B | 0.00B | 454,395,000.00B | 467,278,000.00B | 567,576,000.00B | 686,159,000.00B | 756,634,000.00B | 756,507,000.00B | 756,634,000.00B |
|
Non-Current Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | 0.03B | 44,024,454,999.99B | 47,477,102,999.99B | 47,920,875,000.00B | 0.05B | 56,233,816,000.00B | 60,852,090,000.00B | 62,413,318,000.00B | 0.05B | 53,936,504,000.00B | 54,146,630,000.00B | 49,260,021,000.00B |
|
Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 8,391,233,000.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.04B | 44,024,455,000.00B | 47,477,103,000.00B | 53,850,571,000.00B | 0.06B | 59,283,425,000.00B | 64,131,584,000.00B | 66,156,128,000.00B | 54,864,568,000.00B | 55,503,182,000.00B | 55,468,730,000.00B | 51,110,204,000.00B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,366,502,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 862,632,000.00B | 1,149,525,000.00B | 1,854,362,000.00B | 0.01B | 0.01B | 10,102,936,000.00B | 10,239,239,000.00B | 0.01B | 14,784,024,000.00B | 2,468,249,000.00B | 15,723,033,000.00B | 14,807,865,000.00B | 261,320,000.00B | 15,569,572,000.00B | 2,421,642,000.00B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,366,502,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 862,632,000.00B | 1,149,525,000.00B | 1,854,362,000.00B | 0.01B | 0.01B | 10,102,936,000.00B | 10,239,239,000.00B | 0.02B | 14,784,024,000.00B | 2,468,249,000.00B | 15,723,033,000.00B | 14,807,865,000.01B | 261,320,000.00B | 15,569,572,000.00B | 2,421,642,000.00B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 389,006,000.00B | 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 | 2,753,567,000.00B | 0.00B | 3,113,176,000.00B | 3,165,078,000.00B | 3,245,209,000.00B | 5,361,978,000.00B | 4,885,956,000.00B | 4,429,837,000.00B | 5,148,667,000.00B |
|
Current Leases
|
| | | | | | | | 15,465,000.00B | 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 Current Liabilities
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,770,973,000.00B | 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 | 0.02B | 17,897,618,000.00B | 0.02B | 18,460,844,000.00B | 29,056,078,000.00B | 30,119,673,000.00B | 30,545,192,000.00B | 30,470,194,000.00B | 31,105,066,000.00B | 32,209,053,000.00B |
|
Non-Current Debt
|
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 | | | 592,005,000.00B | 227,092,000.00B | 553,623,000.00B | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.01B | 9,644,009,000.00B | 10,102,627,000.00B | 10,097,846,000.00B | 10,432,834,000.00B | 11,119,941,000.00B | 10,364,993,000.00B | 10,904,735,000.00B | 11,099,184,000.00B | 11,234,849,000.00B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 2,808,712,000.00B | 3,852,076,000.00B | 5,807,349,000.00B | 4,239,942,000.00B | 4,088,784,000.00B | 5,063,481,000.00B | 3,836,051,000.00B |
|
Operating Leases
|
| | | | | | | | 35,958,000.00B | 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 | 167,447,000.00B | 0.00B | 43,105,000.00B | 40,635,000.00B | 37,946,000.00B | 35,017,000.00B | 31,829,000.00B | 6,473,000.00B | 3,237,000.00B |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4,126,782,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | 4,827,000.00B | 987.00 | 0.01B | 5,313,406,000.00B | 6,247,027,000.00B | 6,047,836,000.00B | 5,966,456,000.00B | 6,495,750,000.00B | 5,895,209,000.00B | 6,231,824,000.00B | 6,218,589,000.00B | 6,374,926,000.00B |
|
Total Non-Current Liabilities
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -4126781999.99B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | | | | -4826999.99B | 19,821,089,000.00B | 34,775,905,999.99B | 28,319,341,000.00B | -6247026999.96B | 31,410,507,000.00B | 32,948,789,000.00B | 35,964,968,000.00B | 34,820,151,000.00B | 34,590,807,000.00B | 36,168,547,000.00B | 36,045,104,000.00B |
|
Total Liabilities
|
0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 19,821,089,000.00B | 34,775,906,000.00B | 33,632,747,000.00B | 0.04B | 37,458,343,000.00B | 38,915,245,000.00B | 42,460,718,000.00B | 40,715,360,000.00B | 40,822,631,000.00B | 42,387,136,000.00B | 42,420,030,000.00B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 389,006,000.00B | 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 | 3,345,572,000.00B | 227,092,000.00B | 3,666,799,000.00B | 3,165,078,000.00B | 3,245,209,000.00B | 5,361,978,000.00B | 4,885,956,000.00B | 4,429,837,000.00B | 5,148,667,000.00B |
|
Common Equity
|
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 | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | | | | 0.02B | 0.07B | 0.07B | 66,497,917,000.00B | 0.02B | 75,980,781,000.00B | 78,106,949,000.00B | 78,308,700,000.00B | 78,382,631,000.00B | 78,494,827,000.00B | 79,351,124,000.00B | 79,547,948,000.00B |
|
Shareholder's Equity
|
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 | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | | | | 0.02B | 0.02B | 0.01B | 20,217,824,000.00B | | 21,825,082,000.00B | 25,216,339,000.00B | 23,695,410,000.00B | 14,149,208,000.00B | 14,680,551,000.00B | 13,081,594,000.00B | 8,690,174,000.00B |
|
Liabilities and Shareholders Equity
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 8,391,233,000.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.04B | 44,024,455,000.00B | 47,477,103,000.00B | 53,850,571,000.00B | 0.06B | 59,283,425,000.00B | 64,131,584,000.00B | 66,156,128,000.00B | 54,864,568,000.00B | 55,503,182,000.00B | 55,468,730,000.00B | 51,110,204,000.00B |
|
Retained Earnings
|
-0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -23575566000.00B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.03B | -0.04B | | | | -0.04B | -0.04B | -0.04B | -37504872000.00B | -0.04B | -44619342000.00B | -43211242000.00B | -44388973000.00B | -54009488000.00B | -51813806000.00B | -52372919000.00B | -56364797000.00B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |