|
Cash & Equivalents
|
1,926.50B | 1,854.60B | 4,271.44B | 4,419.83B | 1,600.65B | 3,847.61B | 0.00B | 3,720.15B | 3,681.76B | 1,892.41B | 3,306.79B | 5,142.53B | 699,102.59B | 8,800.06B |
|
Short-term Investments
|
| | 3.90B | | 3.99B | 4.05B | 102.93B | 0.00B | | 330.59B | 2,371.04B | 31,444.14B | 65,445.07B | 2,544.52B |
|
Cash & Current Investments
|
1,926.50B | 1,854.60B | 4,275.34B | 4,419.83B | 1,604.64B | 3,851.66B | 102.94B | 3,720.15B | 3,681.76B | 2,223.00B | 5,677.83B | 36,586.67B | 764,547.66B | 11,344.58B |
|
Receivables - Net
|
| | 652.92B | | 355.68B | 1,157.81B | 469.92B | 0.02B | | 2,800.29B | 5,605.06B | 121,734.59B | 116,320.97B | 2,760.33B |
|
Receivables - Other
|
| | | | | | 0.11B | | | | 0.18B | | | |
|
Receivables
|
| | 652.92B | | 355.68B | 1,157.81B | 470.03B | 0.02B | | 2,800.29B | 5,605.24B | 121,734.59B | 116,320.97B | 2,760.33B |
|
Raw Materials
|
| | | | | | 0.61B | | | | 0.50B | | | |
|
Work In Process
|
| | | | | | 0.14B | | | | 0.14B | | | |
|
Finished Goods
|
| | | | | | 0.39B | | | | 0.42B | | | |
|
Inventory
|
-3956.20B | -9516.72B | 21,607.28B | -6147.80B | 24,022.07B | 24,408.25B | 30,141.38B | 564.21B | -3982.88B | -6335.33B | 27,907.03B | 1,323,572.09B | 1,396,170.56B | -16972.53B |
|
Prepaid Assets
|
-67.89B | 25.99B | -27.08B | -16.41B | 6,678.59B | 6,875.28B | 8,006.10B | 0.35B | -334.87B | -1012.55B | 11,485.12B | 492,560.78B | -16792.79B | 16,225.69B |
|
Current Assets
|
| | 44,838.62B | | 39,202.31B | 46,761.37B | 50,583.49B | 1.96B | | 55,331.51B | 64,781.63B | 2,734,326.25B | 3,434,770.72B | 87,809.93B |
|
Property, Plant & Equipment (Net)
|
| | 57,188.67B | | 63,322.22B | 63,934.43B | 79,122.70B | 3.37B | | 79,971.40B | 78,699.51B | 3,137,690.10B | 3,253,812.27B | 81,771.73B |
|
Long-Term Investments
|
| | 696.33B | | 309.61B | 279.68B | 1,214.94B | 0.04B | | 1,193.27B | 1,166.10B | 48,438.58B | 41,466.75B | 1,027.33B |
|
Goodwill
|
| | 272.20B | | 272.20B | 272.20B | | | | | | | | |
|
Intangibles
|
| | 1,461.07B | | 1,515.01B | 1,535.18B | 1,346.32B | 0.05B | | 1,170.47B | 1,164.63B | 43,318.92B | 41,071.33B | 1,057.65B |
|
Goodwill & Intangibles
|
| | 1,733.27B | | 1,787.21B | 1,807.38B | 1,346.32B | 0.05B | | 1,170.47B | 1,164.63B | 43,318.92B | 41,071.33B | 1,057.65B |
|
Other Non-Current Assets
|
| | 4,426.14B | | 4,990.74B | 4,362.49B | 4,865.00B | 0.26B | | 4,055.94B | 171.35B | 7,149.13B | 5,099.23B | 126.91B |
|
Non-Current Assets
|
| | 68,766.68B | | 77,626.00B | 78,080.49B | 96,274.23B | 4.10B | | 96,475.70B | 91,184.87B | 3,636,993.64B | 3,808,712.12B | 95,373.87B |
|
Assets
|
| | 113,605.30B | | 116,828.31B | 124,841.86B | 146,857.72B | 6.06B | | 151,807.21B | 155,966.50B | 6,371,319.89B | 7,243,482.84B | 183,183.80B |
|
Accounts Payables
|
| | 16,636.82B | 0.76B | 15,953.67B | 10,551.59B | 12,146.59B | 7,835.82B | 0.45B | 14,321.43B | 20,791.19B | 19,927.94B | 879,904.68B | 28,300.07B |
|
Notes Payables
|
| | | | | | 1.02B | | | | 0.99B | | | |
|
Payables
|
| | 16,636.82B | 0.76B | 15,953.67B | 10,551.59B | 12,147.61B | 7,835.82B | 0.45B | 14,321.43B | 20,792.19B | 19,927.94B | 879,904.68B | 28,300.07B |
|
Accumulated Expenses
|
| | 11,056.67B | 0.49B | 12,307.18B | 10,101.03B | 11,431.88B | 10,526.83B | 0.39B | 10,526.78B | 11,060.96B | 12,292.92B | 477,997.80B | 13,060.60B |
|
Other Accumulated Expenses
|
| | 4,177.98B | 0.18B | 4,134.98B | 8,917.62B | 13,875.62B | 14,045.92B | 0.46B | 5,437.77B | 9,473.78B | 9,202.90B | 3,268,990.62B | 11,560.42B |
|
Short term Debt
|
| | 14,579.55B | 0.85B | 15,170.73B | 21,154.96B | 1.02B | 47,544.06B | 1.94B | 48,731.45B | 39,124.09B | 34,294.72B | 1,247,318.98B | 33,336.92B |
|
Current Leases
|
| | 768.88B | 0.06B | 1,296.74B | 1,345.98B | 1,524.36B | 1,540.23B | 0.07B | 1,382.64B | 1,498.47B | 1,487.90B | 52,828.12B | 1,212.98B |
|
Current Taxes
|
| | | | | | 0.03B | | | | 0.08B | | | |
|
Current Deferred Revenue
|
| | 1,572.54B | 0.00B | 127.05B | 130.00B | 149.75B | 998.39B | 0.01B | 146.30B | 3,565.46B | 126.54B | 3,666.21B | 2,043.81B |
|
Total Current Liabilities
|
| | 66,225.20B | 3.54B | 91,686.29B | 98,805.56B | 152,036.02B | 159,976.99B | 6.73B | 169,171.78B | 171,508.91B | 178,181.06B | 7,362,378.73B | 174,284.92B |
|
Capital Leases
|
| | | | | | | | | | | | 128,913.62B | 3,384.03B |
|
Non-Current Debt
|
| | 41,624.96B | 1.75B | 40,730.99B | 45,678.45B | 30,170.15B | 24,766.80B | 0.94B | 21,249.20B | 22,862.89B | 26,423.77B | 1,734,019.76B | 46,844.93B |
|
Convertible Debt
|
| | | | | | 1,190.47B | 1,222.61B | 0.05B | 260.85B | | | | |
|
Non-Current Deffered Revenue
|
| | 499.39B | 0.02B | 721.01B | 920.01B | 1,569.73B | 1,721.79B | 0.08B | 2,237.42B | 2,722.70B | 2,908.00B | 114,796.58B | 2,981.11B |
|
Minority Interest
|
| | 77,439.37B | 3.28B | 77,379.91B | 77,376.68B | 77,370.68B | 77,348.09B | 3.19B | 77,300.32B | 69,806.93B | 79,784.95B | 3,183,755.63B | 51,633.22B |
|
Non-Current Deferred Tax Liability
|
| | 947.98B | 0.04B | 920.96B | 939.40B | 1,025.26B | 992.32B | 0.04B | 983.27B | 938.64B | 933.90B | 46,623.50B | 1,341.54B |
|
Operating Leases
|
| | 3,256.35B | 0.22B | 5,091.29B | 5,035.17B | 5,330.34B | 5,171.22B | 0.20B | 4,494.98B | 4,076.65B | 3,746.75B | 127,044.27B | 2,683.64B |
|
Other Non-Current Liabilities
|
| | 16.01B | 0.00B | 24.19B | 134.29B | 123.87B | 179.37B | 0.01B | 123.88B | 329.27B | 407.44B | 69,689.33B | 1,980.84B |
|
Total Non-Current Liabilities
|
| | 84,050.56B | 3.70B | 88,465.90B | 90,568.44B | 60,233.41B | 66,018.49B | 2.80B | 77,639.12B | 79,362.33B | 77,936.91B | 3,882,059.80B | 108,180.71B |
|
Total Liabilities
|
| | | | | | 146,863.73B | | | | 155,973.26B | | | |
|
Total Debt
|
| | 56,204.51B | 2.60B | 55,901.72B | 66,833.41B | 30,171.17B | 72,310.86B | 2.89B | 69,980.65B | 61,986.98B | 60,718.50B | 2,981,338.74B | 80,181.85B |
|
Common Equity
|
| | | | | | -6.01B | | | | -6.77B | | | |
|
Shareholder's Equity
|
| | -36670.46B | -2.15B | -63323.88B | -64532.14B | -65411.71B | -79991.28B | -3.38B | -95003.68B | -94904.74B | -97873.50B | -4000955.69B | -99281.83B |
|
Liabilities and Shareholders Equity
|
| | 113,605.30B | | 116,828.31B | 124,841.86B | 146,857.72B | 6.06B | | 151,807.21B | 155,966.50B | 6,371,319.89B | 7,243,482.84B | 183,183.80B |
|
Retained Earnings
|
| | -127188.46B | -5.99B | -153785.02B | -168785.64B | -190502.56B | -205223.84B | -9.23B | -237192.34B | -267792.17B | -285463.96B | -12205813.75B | -329732.86B |