|
Cash & Equivalents
|
0.01B | 0.05B | 0.25B | 0.24B | 0.06B | 0.06B | 0.10B | 0.07B | 0.07B | 0.14B | 0.18B | 0.23B | 0.24B | 0.18B | 0.34B | 0.20B | 0.10B | 0.21B | 0.21B | 0.23B | 0.26B | 0.26B | 0.18B | 0.25B | 0.29B | 0.11B | 0.11B | 0.22B | 0.29B | 0.34B | 0.32B | 0.34B | 0.34B | 0.35B | 0.42B | 0.29B | 0.26B | 0.46B | 0.61B | 0.79B | 0.41B | 1.05B | 0.76B | 0.54B | 0.21B | 0.48B | 0.55B | 0.55B | 0.37B | 424.65B | 0.33B | 0.37B | 0.40B | 2.09B | 2.14B | 2.08B | 0.21B | 3.95B | 3.42B | 4.08B |
|
Short-term Investments
|
| | | | 0.26B | | | | 0.04B | 0.11B | 0.07B | 0.14B | 0.18B | 0.19B | 0.18B | 0.16B | 0.02B | 0.12B | 0.24B | 0.08B | 0.02B | 0.00B | 0.00B | 0.00B | 0.04B | 0.07B | | 0.05B | 0.08B | 0.08B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.05B | 0.05B | 0.03B | 0.02B | 0.01B | 0.04B | 0.02B | 0.00B | 0.00B | 0.01B | | | | 0.01B | | 0.02B | 0.04B | 0.05B | | 0.09B | 0.08B | 0.01B | 0.02B | 1.24B | 1.25B |
|
Cash & Current Investments
|
0.01B | 0.05B | 0.25B | 0.24B | 0.32B | 0.06B | 0.10B | 0.07B | 0.11B | 0.25B | 0.24B | 0.36B | 0.42B | 0.38B | 0.52B | 0.50B | 0.13B | 0.33B | 0.44B | 0.30B | 0.28B | 0.26B | 0.19B | 0.25B | 0.33B | 0.48B | 0.39B | 0.55B | 0.38B | 0.42B | 0.36B | 0.44B | 0.38B | 0.35B | 0.44B | 0.42B | 0.31B | 0.49B | 0.70B | 0.80B | 0.45B | 1.07B | 0.76B | 0.54B | 0.23B | 0.48B | 0.55B | 0.55B | 0.38B | 0.47B | 0.35B | 0.42B | 0.45B | 2.09B | 2.22B | 2.16B | 0.22B | 3.97B | 4.66B | 5.33B |
|
Receivables - Net
|
0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.10B | 0.12B | 0.14B | 0.12B | 0.12B | -0.00B | 0.00B | -0.01B | 0.11B | -0.01B | 0.00B | -0.00B | 0.11B | -0.01B | 0.00B | 0.01B | 0.08B | -0.01B | -0.00B | -0.00B | 0.09B | -0.00B | -0.15B | -0.28B | 0.10B | 0.03B | -0.28B | -0.21B | 0.14B | -0.03B | -0.40B | -0.04B | 0.24B | -0.03B | -0.02B | 0.01B | 0.27B | -0.04B | 0.01B | -0.01B | 0.26B | -0.23B | 0.14B | -0.14B | 0.26B | | | |
|
Receivables - Other
|
0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.34B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.06B | 0.02B | -0.01B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.00B | 0.04B | 0.02B | 0.25B | 0.01B | 0.01B | 0.03B | -0.05B | -0.01B | 0.03B | -0.01B | 0.07B | 0.06B | 1.74B | -0.02B | 0.36B | 18.50B | 0.04B | 0.14B | 0.10B | -0.14B | 0.05B | | | |
|
Receivables
|
0.01B | 0.02B | 0.02B | 0.02B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.08B | 0.10B | 0.44B | 0.13B | 0.14B | 0.10B | 0.13B | 0.01B | 0.01B | 0.01B | 0.14B | 0.00B | 0.02B | 0.02B | 0.13B | -0.01B | 0.03B | 0.06B | 0.10B | -0.02B | 0.01B | 0.00B | 0.10B | -0.01B | -0.01B | -0.01B | 0.15B | 0.05B | 0.24B | -0.20B | 0.15B | -0.00B | -0.46B | -0.05B | 0.26B | -0.04B | 0.05B | 0.07B | 2.01B | -0.06B | 0.37B | 18.49B | 0.30B | -0.09B | 0.24B | -0.28B | 0.30B | | | |
|
Inventory
|
| | | | | | | | | | | | | | 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 | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.19B | 0.02B | 0.03B | 0.03B | 0.14B | 0.03B | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | -0.01B | 0.05B | -0.01B | 0.08B | 0.09B | 0.10B | -0.02B | 0.12B | 0.00B | 0.11B | 0.13B | -0.01B | 0.26B | 0.14B | 0.16B | -0.00B | -0.01B | 0.17B | -0.03B | 0.21B | 0.22B | 0.23B | 0.00B | 1.55B | 0.30B | 0.28B | 0.32B | 1.59B | 0.32B | 0.32B | 0.36B | 286,114.00B | 279.58B | 0.30B | 374.13B | 0.35B | 2,551.84B | 0.33B | 2,481,588.00B | 2.67B | 0.12B | 0.39B | 2.98B | 2.94B | 3.10B |
|
Current Assets
|
0.03B | 0.07B | 0.28B | 0.28B | 0.24B | 0.21B | 0.22B | 0.21B | 0.20B | 0.37B | 0.37B | 0.52B | 0.59B | 0.56B | 0.74B | 0.57B | 0.47B | 0.55B | 0.71B | 0.55B | 0.54B | 0.49B | 0.83B | 0.80B | 0.76B | 0.74B | 0.66B | 0.94B | 0.64B | 0.67B | 0.66B | 0.71B | 0.68B | 0.67B | 0.79B | 0.79B | 0.74B | 0.87B | 1.09B | 1.13B | 0.91B | 1.59B | 3.75B | 1.16B | 0.83B | 1.17B | 1,111,579.00B | 1,068.06B | 0.99B | 1,174.25B | 1.04B | 7,925.89B | 1.36B | 6,836,478.00B | 7.04B | 6.94B | 0.95B | 11.14B | 10.18B | 10.96B |
|
Construction in Progress
|
| | | | 0.01B | | | | 0.03B | | | | 0.03B | | | | 0.08B | | | | 0.17B | | | | 0.15B | | | | 0.08B | | | | 0.11B | | | | 0.27B | | | | 0.34B | | | | 0.51B | | | | 0.39B | | | | 0.48B | | | | 0.63B | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.09B | 0.10B | 0.13B | 0.13B | 0.18B | 0.19B | 0.21B | 0.23B | 0.24B | 0.40B | 0.47B | 0.49B | 0.51B | 0.57B | 0.55B | 0.57B | 0.57B | 0.58B | 0.59B | 0.55B | 0.55B | 0.58B | 0.49B | 0.50B | 0.52B | 0.51B | 0.58B | 0.58B | 0.60B | 0.59B | 0.69B | 0.77B | 0.81B | 4.55B | 1.04B | 1.22B | 1.25B | 5.43B | 1.40B | 1.58B | 1.65B | 1,565,431.00B | 1,638.20B | 1.68B | 1,766.87B | 1.71B | 12,920.47B | 1.81B | 13,778,444.00B | 14.28B | 15.15B | 2.40B | 18.42B | 19.86B | 22.26B |
|
Long-Term Investments
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.07B | 0.03B | 0.02B | 0.02B | 0.18B | 0.17B | 0.02B | 0.02B | 0.15B | 0.02B | | 0.01B | 4,405.00B | 4.64B | 0.03B | 35.24B | 0.10B | 748.37B | 0.11B | 760,552.00B | 0.82B | 0.80B | 0.11B | 0.79B | 0.79B | 0.79B |
|
Goodwill
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.19B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.15B | 0.15B | 0.16B | 0.15B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.00B | 0.31B | 0.15B | 0.15B | 0.31B | 0.21B | 0.21B | 0.21B | 200,006.00B | 188.33B | 0.19B | 198.64B | 0.19B | 1,364.19B | | | | | | | | |
|
Intangibles
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.18B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B | 0.14B | 0.14B | 0.13B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.17B | 0.06B | 0.18B | 0.08B | 0.23B | 0.10B | 0.35B | 0.14B | 0.14B | 0.14B | 130,047.00B | 223.82B | 0.32B | 213.92B | 0.20B | 1,409.78B | 0.32B | 1,361,055.00B | 1.34B | 1.35B | 0.34B | | 0.90B | 0.91B |
|
Goodwill & Intangibles
|
0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.37B | 0.53B | 0.51B | 0.50B | 0.50B | 0.48B | 0.47B | 0.46B | 0.44B | 0.44B | 0.40B | 0.39B | 0.39B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.19B | 0.21B | 0.21B | 0.20B | 0.31B | 0.20B | 0.00B | 0.39B | 0.38B | 0.25B | 0.65B | 0.35B | 0.35B | 0.35B | 335,249.96B | 428.63B | 0.51B | 414.15B | 0.39B | 2,773.97B | 0.32B | 1,361,055.00B | 1.34B | 1.35B | 0.34B | | 0.90B | 0.91B |
|
Long-Term Deferred Tax
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | 0.01B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | 0.03B | 23,547.00B | 14.99B | 0.03B | 29.76B | 0.03B | 300.85B | 0.03B | 254,358.00B | 0.29B | 0.31B | 0.04B | 0.31B | 0.35B | 0.38B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | -0.00B | 0.03B | 0.04B | 0.01B | -0.24B | 0.00B | 0.30B | 0.02B | 0.28B | 0.04B | 0.04B | 0.04B | 0.06B | 0.01B | 0.02B | 0.02B | 0.06B | 0.01B | 0.05B | 0.06B | 0.07B | 0.02B | 0.02B | 0.04B | 0.05B | 0.00B | 0.05B | 30,214.00B | 30.91B | 0.00B | 47.42B | 0.03B | 320.81B | 0.07B | 306,312.00B | 0.34B | 0.00B | 0.05B | 1.77B | 0.46B | 0.54B |
|
Non-Current Assets
|
0.08B | 0.09B | 0.09B | 0.11B | 0.13B | 0.19B | 0.20B | 0.27B | 0.27B | 0.34B | 0.36B | 0.39B | 0.42B | 0.45B | 0.84B | 1.08B | 1.10B | 1.12B | 1.16B | 1.13B | 1.16B | 1.13B | 1.12B | 1.14B | 1.06B | 1.04B | 1.08B | 0.81B | 0.86B | 0.90B | 0.86B | 0.94B | 0.94B | 1.11B | 1.09B | 1.12B | 1.28B | 1.31B | 10.18B | 7.49B | 2.01B | 2.04B | 7.99B | 2.51B | 2.78B | 2.86B | 2,691,985.00B | 2,817.50B | 2.80B | 3,000.16B | 2.93B | 21,995.02B | 2.86B | 21,312,736.00B | 22.07B | 22.98B | 3.56B | 27.69B | 29.53B | 32.39B |
|
Assets
|
0.11B | 0.15B | 0.37B | 0.38B | 0.38B | 0.41B | 0.42B | 0.47B | 0.48B | 0.71B | 0.73B | 0.91B | 1.01B | 1.01B | 1.58B | 1.65B | 1.57B | 1.67B | 1.87B | 1.68B | 1.70B | 1.62B | 1.96B | 1.94B | 1.82B | 1.79B | 1.74B | 1.75B | 1.50B | 1.57B | 1.52B | 1.65B | 1.61B | 1.78B | 1.88B | 1.91B | 2.03B | 2.18B | 2.53B | 10.17B | 2.92B | 3.63B | 11.75B | 3.67B | 3.61B | 4.02B | 0.00B | 3,885.56B | 3.79B | 0.00B | 3.97B | | 4.22B | 0.00B | 29.12B | 29.93B | 4.50B | 38.83B | 39.71B | 43.35B |
|
Accounts Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | -0.00B | 0.07B | 0.08B | 0.08B | 0.09B | -0.00B | 0.08B | 0.09B | 0.09B | 0.04B | 0.04B | 0.01B | -0.00B | 0.01B | 0.06B | 0.06B | 0.06B | -0.01B | 0.04B | 0.01B | 0.25B | 0.00B | 0.04B | 0.02B | 0.01B | 0.08B | 0.08B | 0.10B | 103,766.00B | 91.06B | 0.10B | 103.42B | 0.03B | 765.45B | 0.10B | 773,845.00B | 0.73B | 0.73B | 0.10B | 0.81B | 0.75B | 0.75B |
|
Notes Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.30B | 0.06B | 0.25B | 0.06B | 0.24B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | 0.13B | 0.13B | 0.24B | 0.04B | 0.29B | 0.30B | 0.30B | 0.30B | | | | | 0.08B | | | 30.00B | 0.58B | 477,749.00B | 0.56B | 0.55B | 0.08B | 1.02B | 0.93B | 1.04B |
|
Payables
|
0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.00B | 0.09B | 0.11B | 0.04B | 0.11B | 0.12B | 0.12B | 0.39B | 0.06B | 0.32B | 0.07B | 0.32B | 0.05B | 0.05B | 0.01B | 0.00B | 0.06B | 0.06B | 0.00B | 0.01B | 0.04B | 0.17B | 0.14B | -0.01B | 0.04B | 0.34B | 0.32B | 0.30B | 0.38B | 0.08B | 0.10B | 105,399.92B | 94.70B | 0.18B | -0.00B | 0.03B | 795.45B | 0.68B | 1,251,594.00B | 1.29B | 1.28B | 0.18B | 1.83B | 1.68B | 1.79B |
|
Accumulated Expenses
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.11B | 0.10B | 0.10B | 0.09B | -0.00B | 0.01B | 0.10B | 0.10B | 0.01B | 0.11B | 0.12B | 0.10B | 0.11B | 0.10B | 0.10B | -0.00B | 0.00B | 0.08B | 0.10B | -0.00B | -0.01B | 0.10B | 0.14B | 0.14B | 0.14B | 0.15B | 0.25B | 0.20B | 0.89B | 0.02B | 0.36B | 0.02B | 299,953.00B | 377.61B | 0.34B | 346.86B | -0.01B | 2,573.78B | 0.39B | 0.06B | 2.72B | 2.53B | 0.50B | 3.74B | 3.89B | 4.64B |
|
Other Accumulated Expenses
|
| | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.05B | | | | 0.05B | | | |
|
Short term Debt
|
0.01B | 0.02B | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.16B | | | | 0.06B | | | | 0.00B | | | 0.10B | 0.01B | | | | 0.01B | | -0.05B | | 0.03B | | 3.12B | 3.88B | 0.01B | 0.03B | 0.20B | 0.06B | 0.04B | 0.07B | 62,093.00B | 57.66B | 0.04B | 74.21B | 0.07B | 563.72B | 0.05B | 185,180.00B | 0.19B | 1.32B | 0.09B | 1.56B | 1.80B | 1.96B |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.07B | 0.46B | 0.44B | 0.07B | 0.06B | 0.35B | 0.08B | 0.10B | 0.10B | 86,585.00B | 96.82B | 0.09B | 104.06B | 0.10B | 795.88B | 0.11B | 821,000.00B | 0.86B | 0.87B | 0.13B | 0.94B | 0.94B | 0.97B |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.01B | 0.01B | 0.00B | | 0.01B | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | |
|
Current Deferred Revenue
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.07B | 0.08B | 0.06B | -0.00B | 0.05B | 0.00B | 0.05B | 0.05B | 0.00B | -0.00B | 0.05B | 0.04B | -0.00B | 0.01B | 0.06B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.04B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 11,312.00B | 13.47B | 0.01B | 17.36B | -0.04B | 119.48B | 0.01B | 0.01B | -0.01B | 0.09B | 0.01B | 0.09B | 0.08B | 0.09B |
|
Curent Deferred Tax Liability
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.06B | 0.00B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.14B | 0.05B | 0.05B | 0.05B | 0.05B | 54.49B | 0.06B | 53,877.00B | 87.01B | 0.10B | 100.34B | 0.10B | 758.17B | 0.10B | 693,898.00B | 0.70B | 0.70B | 0.73B | 0.88B | 0.90B | 0.90B |
|
Total Current Liabilities
|
0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.10B | 0.14B | 0.13B | 0.15B | 0.18B | 0.19B | 0.17B | 0.21B | 0.42B | 0.59B | 0.49B | 0.54B | 0.58B | 0.42B | 0.44B | 0.41B | 0.67B | 0.67B | 0.64B | 0.64B | 0.60B | 0.54B | 0.27B | 0.29B | 0.28B | 0.33B | 0.32B | 0.34B | 0.35B | 0.45B | 0.63B | 0.66B | 0.75B | 6.67B | 0.92B | 0.92B | 7.84B | 1.05B | 0.81B | 0.84B | 790,167.00B | 847.47B | 0.89B | 1,572.58B | 1.54B | 11,217.94B | 1.59B | 8,084,434.00B | 8.14B | 8.36B | 1.30B | 10.11B | 10.45B | 12.17B |
|
Capital Leases
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.13B | 0.13B | | 0.72B | 0.10B | 0.10B | 0.17B | 0.16B | 0.18B | 0.18B | 166,798.00B | 174.54B | 0.15B | 160.68B | 0.16B | 1,161.95B | 0.16B | 1,147,268.00B | 1.14B | 1.17B | 0.21B | 1.56B | 1.58B | 1.76B |
|
Non-Current Debt
|
0.02B | | | | 0.02B | | | | 0.01B | 0.16B | 0.16B | 0.16B | 0.05B | 0.16B | 0.36B | 0.37B | 0.37B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.44B | 0.42B | 0.29B | 0.30B | | 0.22B | 0.16B | 0.24B | 0.25B | 0.30B | 0.41B | 0.46B | 423,336.00B | 427.24B | 0.50B | 529.00B | 0.51B | 4,570.65B | 0.34B | 6,266,916.00B | 6.67B | 7.08B | 0.46B | 8.96B | 9.48B | 10.99B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | 0.37B | 0.45B | 0.82B | 0.73B | 0.71B | 0.67B | 0.91B | 913,348.00B | 908.65B | 0.82B | 666.62B | 0.61B | 4,261.22B | 0.25B | 1,773,055.00B | 1.78B | 1.79B | 0.26B | 5.24B | 5.18B | 5.49B |
|
Non-Current Deffered Revenue
|
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 | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 166.00B | 0.77B | 0.00B | 12.02B | 0.01B | 92.63B | 0.02B | 143,862.00B | 0.26B | 0.27B | 0.04B | 0.27B | 0.22B | 0.22B |
|
Preferred Stock Liabilities
|
0.15B | 0.19B | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.87B | 1.25B |
|
Minority Interest
|
0.15B | 0.02B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 54,443.00B | 51.37B | 0.05B | 68.24B | 0.07B | 485.93B | 0.07B | 527,947.00B | 0.54B | 0.52B | 0.08B | 0.56B | 0.58B | 0.60B |
|
Non-Current Deferred Tax Liability
|
0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.05B | | | | 0.05B | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.05B | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.08B | 0.08B | 0.07B | -0.15B | -0.25B | 0.10B | 0.10B | 0.15B | 0.22B | 0.36B | 0.35B | 337,118.00B | 438.26B | 0.41B | 489.41B | 0.44B | 3,360.07B | 0.45B | 3,292,955.00B | 3.60B | 3.59B | 0.65B | 4.11B | 4.19B | 4.12B |
|
Other Non-Current Liabilities
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.31B | 0.00B | 0.00B | 0.00B | 0.29B | 0.00B | 0.00B | 0.00B | 0.43B | 0.00B | 0.00B | 0.00B | 0.76B | 0.01B | 0.00B | 0.01B | 0.59B | 0.01B | 12,036.00B | 12.13B | 0.82B | 12.69B | 0.01B | 87.17B | 0.83B | 98,457.00B | 0.10B | 0.10B | 0.26B | 0.11B | 0.11B | 0.11B |
|
Total Non-Current Liabilities
|
0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.25B | 0.25B | 0.42B | 0.43B | 0.41B | 0.65B | 0.56B | 0.59B | 0.55B | 0.51B | 0.49B | 0.50B | 0.48B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.56B | 0.44B | 0.46B | 0.46B | 0.53B | 0.52B | 0.64B | 0.76B | 0.72B | 0.65B | 0.80B | 1.89B | 3.36B | 0.96B | 1.42B | 1.35B | 1.46B | 1.61B | 1.97B | 1,906,679.00B | 2,048.60B | 1.92B | 1,554.15B | 1.48B | 11,824.77B | 1.73B | 13,601,591.00B | 14.43B | 14.70B | 2.24B | 21.12B | 21.64B | 23.59B |
|
Total Liabilities
|
0.07B | 0.26B | | | 0.12B | 0.14B | 0.16B | 0.20B | 0.17B | 0.40B | 0.43B | 0.60B | 0.60B | 0.63B | 1.19B | 1.27B | 1.08B | 1.21B | 1.21B | 1.04B | 0.94B | 1.01B | 0.96B | 0.96B | 0.82B | 0.92B | 0.87B | 1.09B | 0.71B | 0.74B | 0.74B | 0.87B | 0.84B | 0.98B | 1.12B | 1.19B | 1.28B | 1.46B | 1.89B | 10.03B | 1.88B | | | | 2.42B | | | | 2.81B | | | | 3.32B | | | | 3.54B | | | |
|
Total Debt
|
0.03B | 0.02B | | | 0.03B | | | | 0.03B | 0.16B | 0.16B | 0.16B | 0.09B | 0.16B | 0.36B | 0.37B | 0.52B | 0.32B | 0.32B | 0.31B | 0.37B | 0.31B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.39B | 0.30B | 0.29B | 0.29B | 0.30B | 0.31B | 0.30B | 0.45B | 0.43B | 0.33B | 0.30B | | 4.10B | 0.17B | 0.27B | 0.45B | 0.36B | 0.44B | 0.53B | 493,073.99B | 504.30B | 0.54B | 605.54B | 0.58B | 5,134.38B | 0.39B | 6,452,096.00B | 6.85B | 8.40B | 0.54B | 10.52B | 11.27B | 12.95B |
|
Common Equity
|
-0.11B | -0.11B | | | 0.26B | 0.26B | 0.27B | 0.28B | 0.30B | 0.31B | 0.31B | 0.31B | 0.41B | 0.40B | 0.39B | 0.37B | 0.36B | 0.45B | 0.66B | 0.65B | 0.63B | 0.61B | 0.99B | 0.98B | 0.90B | 0.87B | 0.86B | 0.66B | 0.79B | 0.82B | 0.78B | 0.79B | 0.78B | 0.80B | 0.77B | 0.74B | 0.74B | 0.73B | | 1.13B | 1.04B | | | | 1.19B | | | | 0.98B | | | | 0.90B | | | | 0.96B | | | |
|
Shareholder's Equity
|
-0.11B | | 0.28B | 0.29B | 0.26B | | | | 0.30B | | | | 0.41B | | | | 0.36B | | | | 0.63B | | | | 0.90B | | | | 0.79B | | | | 0.78B | | | | 0.74B | | 0.64B | | 1.04B | 1.28B | 1.13B | 1.15B | 1.19B | 1.21B | 1,106,718.00B | 989.49B | 0.98B | 1,047.67B | 0.95B | 6,878.21B | 0.90B | 6,463,189.00B | 6.54B | 6.86B | 0.96B | 6.73B | 6.75B | 6.34B |
|
Liabilities and Shareholders Equity
|
0.11B | 0.15B | 0.37B | 0.38B | 0.38B | 0.41B | 0.42B | 0.47B | 0.48B | 0.71B | 0.73B | 0.91B | 1.01B | 1.03B | 1.58B | 1.65B | 1.57B | 1.67B | 1.87B | 1.68B | 1.70B | 1.62B | 1.96B | 1.94B | 1.82B | 1.78B | 1.72B | 1.75B | 1.50B | 1.55B | 1.52B | 1.67B | 1.61B | 1.77B | 1.90B | 1.95B | 2.03B | 2.18B | 2.53B | 10.17B | 2.92B | 3.63B | 11.75B | 3.67B | 3.61B | 4.02B | 0.00B | 0.00B | 3.79B | 0.00B | 3.97B | 0.03B | 4.22B | 0.00B | 29.12B | 29.93B | 4.50B | 38.83B | 39.71B | 43.35B |
|
Treasury Shares
|
| | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
0.00B | -0.22B | -0.23B | -0.22B | -0.01B | -0.23B | -0.22B | -0.22B | -0.01B | -0.22B | -0.23B | -0.23B | -0.01B | -0.25B | -0.26B | -0.26B | -0.29B | -0.31B | -0.33B | -0.33B | -0.35B | -0.37B | -0.37B | -0.39B | -0.42B | -0.43B | -0.45B | -0.66B | -0.55B | -0.57B | -0.56B | -0.54B | -0.56B | -0.57B | -0.57B | -0.56B | -0.57B | 0.59B | | 0.91B | -1.09B | -1.12B | -1.20B | -1.17B | -1.19B | -1.18B | -1176148.00B | -1167.41B | -1.18B | -1206.79B | -1.18B | -8758.55B | -1.53B | -11203328.00B | -11.14B | -10.84B | -1.51B | -11.10B | -11.12B | -11.43B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | |