|
Cash & Equivalents
|
| | 4,271.44B | | 1,600.65B | 4,361.63B | 0.17B | 4,858.77B | 4,858.77B | 4,858.77B | 0.14B | 7,288.27B | 699,102.59B | 12,037.48B |
|
Short-term Investments
|
| | 3.90B | | 3.99B | 4.05B | 0.03B | | | | 0.10B | | 100,266.96B | |
|
Cash & Current Investments
|
| | 4,275.34B | | 1,604.64B | 4,365.68B | 0.19B | 4,858.77B | 4,858.77B | 4,858.77B | 0.23B | 7,288.27B | 799,369.55B | 12,037.48B |
|
Receivables - Net
|
| | 652.92B | | 355.68B | 1,157.81B | 0.02B | | | | 0.23B | | 116,320.97B | |
|
Receivables - Other
|
| | 1,978.10B | | 391.78B | 3,811.56B | 0.11B | | | | 0.18B | | 128,033.29B | |
|
Receivables
|
| | 0.01B | | 747.47B | 4,969.37B | 0.13B | | | | 1,642.12B | | 30,983.24B | |
|
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 | -6441.49B | 1.23B | 564.21B | | | 1.15B | | 1,396,170.56B | |
|
Prepaid Assets
|
-67.89B | 25.99B | 6,457.17B | -16.41B | 6,678.59B | -62.67B | 0.31B | 7.91B | | | 0.47B | | -16792.79B | |
|
Current Assets
|
| | 44,838.62B | | 39,202.31B | 46,761.37B | 2.05B | | | | 2.66B | | 3,434,770.72B | |
|
Property, Plant & Equipment (Net)
|
| | 57,188.67B | | 63,322.22B | 9,650.03B | 2.84B | 6,713.52B | 6,731.88B | 9,282.79B | 3.23B | 2,789.25B | 3,253,812.27B | 6,534.13B |
|
Long-Term Investments
|
| | 696.33B | | 309.61B | -1039.03B | 0.00B | | | | 0.05B | | 41,466.75B | |
|
Goodwill
|
| | 272.20B | | 272.20B | 272.20B | | | | | | | | |
|
Intangibles
|
| | | | | | 0.05B | | | | 0.05B | | | |
|
Goodwill & Intangibles
|
| | 1,461.07B | | 1,515.01B | 1,535.18B | 54,273.99B | | | | 0.05B | | 41,071.33B | |
|
Other Non-Current Assets
|
| | 4,426.14B | | 4,990.74B | 4,362.49B | 0.23B | | | | 0.07B | | 5,099.23B | |
|
Non-Current Assets
|
| | 68,766.68B | | 77,626.00B | 78,080.49B | 3.46B | | | | 3.75B | | 3,808,712.12B | |
|
Assets
|
| | 113,605.30B | | 116,828.31B | 124,841.86B | 5.52B | | | | 6.41B | | 7,243,482.84B | |
|
Accounts Payables
|
| | | | | | 0.46B | 0.32B | 0.45B | 14,321.43B | 0.85B | 19,927.94B | 879,904.68B | 28,300.07B |
|
Notes Payables
|
| | | | | | 1.02B | | | | 0.99B | | | |
|
Payables
|
| | | | | | 1.48B | 0.32B | 0.45B | 14,321.43B | 1.85B | 19,927.94B | 879,904.68B | 28,300.07B |
|
Accumulated Expenses
|
| | | | | | 0.47B | 0.44B | 0.39B | 10,526.78B | 0.45B | 12,292.92B | 477,997.80B | 13,060.60B |
|
Other Accumulated Expenses
|
| | | 502.12B | | | 0.03B | | | | 0.06B | | 992.26B | |
|
Short term Debt
|
| | 44.53B | | 47.45B | 47.45B | 1.02B | 1.98B | 1.94B | 48,731.45B | 1.61B | 34,294.72B | 1,247,318.98B | 33,336.92B |
|
Current Leases
|
| | | | | | 0.06B | 0.06B | 0.07B | 1,382.64B | 1,498.47B | 1,487.90B | 52,828.12B | 1,212.98B |
|
Current Taxes
|
| | 0.07B | | | | 0.03B | | | | 0.08B | | | |
|
Current Deferred Revenue
|
| | | | | | 0.05B | 0.03B | 0.08B | 2,206.91B | 0.15B | 1,758.52B | 76,942.24B | 2,043.81B |
|
Total Current Liabilities
|
| | | | | | 5.82B | 0.59B | 0.46B | 5,437.77B | 7.05B | 9,202.90B | 3,268,990.62B | 11,560.42B |
|
Capital Leases
|
| | | | | | 137.06B | | 0.00B | 33.69B | 36.33B | 29.23B | 958.73B | 18.44B |
|
Non-Current Debt
|
| | | | | | 1.26B | 1.03B | 0.94B | 21,249.20B | 0.94B | 26,423.77B | 1,734,019.76B | 46,844.93B |
|
Convertible Debt
|
| | | | | | 1,190.47B | 0.05B | 0.05B | 260.85B | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.07B | 0.07B | 0.08B | 2,237.42B | 0.11B | 2,908.00B | 114,796.58B | 2,981.11B |
|
Minority Interest
|
| | | | | | 3.24B | 3.22B | 3.19B | 77,300.32B | 2.87B | 79,784.95B | 3,183,755.63B | 51,633.22B |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.04B | 0.04B | 0.04B | 983.27B | 0.04B | 933.90B | 46,623.50B | 1,341.54B |
|
Operating Leases
|
| | | | | | 0.22B | 0.22B | 0.20B | 4,494.98B | 0.17B | 3,746.75B | 127,044.27B | 2,683.64B |
|
Other Non-Current Liabilities
|
| | | | | | 0.01B | 0.01B | 0.01B | 123.88B | 0.01B | 407.44B | 69,689.33B | 1,980.84B |
|
Total Non-Current Liabilities
|
| | | | | | 2.46B | 2.75B | 2.80B | 77,639.12B | 3.26B | 77,936.91B | 3,882,059.80B | 108,180.71B |
|
Total Debt
|
| | 44.53B | | 47.45B | 47.45B | 2.28B | 3.01B | 2.89B | 69,980.65B | 2.55B | 60,718.50B | 2,981,338.74B | 80,181.85B |
|
Common Equity
|
| | | | | | -6.01B | -6.56B | -6.57B | -172304.00B | -6.77B | -177658.45B | -7184711.32B | -150915.05B |
|
Shareholder's Equity
|
| | | | | | -6.01B | | | | -6.77B | | | |
|
Liabilities and Shareholders Equity
|
| | 113,605.30B | | 116,828.31B | 124,841.86B | 5.52B | | | | 6.41B | | 7,243,482.84B | |
|
Retained Earnings
|
| | | | | | -7.73B | -8.55B | -9.23B | -237192.34B | -11.00B | -285463.96B | -12205813.75B | -329732.86B |