|
Cash & Equivalents
|
0.13B | | 0.11B | 0.68B | 0.08B | 0.70B | 0.53B | 0.70B | 0.15B | 1.32B | 0.96B | 1.06B | 0.70B | 0.76B | 0.75B | 0.68B | 0.72B | 716,791.00B | 0.62B | 0.61B | 0.73B | | 0.58B | 0.50B | 0.56B | 0.52B | 0.49B | 0.51B | 0.53B |
|
Short-term Investments
|
0.05B | | 0.04B | 0.05B | 0.02B | | 0.00B | 0.04B | 0.01B | 300.17B | 0.20B | 0.15B | 383.01B | | | 0.20B | 0.11B | 205.86B | 259.50B | 123.05B | 0.11B | | 0.02B | 0.10B | 0.05B | | 0.07B | 65.62B | 0.03B |
|
Cash & Current Investments
|
0.18B | | 0.14B | 0.72B | 0.10B | 0.70B | 0.53B | 0.74B | 0.17B | 301.49B | 1.16B | 1.21B | 383.71B | 0.76B | 0.75B | 0.89B | 0.83B | 716,996.86B | 260.12B | 123.66B | 0.84B | | 0.60B | 0.60B | 0.61B | 0.52B | 0.56B | 66.14B | 0.56B |
|
Receivables - Net
|
| 0.00B | | | | | 0.01B | 0.14B | 0.02B | 163.09B | 0.21B | 0.22B | 412.03B | | | 0.44B | 0.42B | 488.88B | 437.29B | 452.00B | 0.59B | | 0.47B | 0.41B | 0.43B | | 0.27B | 265.35B | 0.28B |
|
Receivables
|
| 0.00B | | | | | 0.01B | 0.14B | 0.02B | 163.09B | 0.21B | 0.22B | 412.03B | | | 0.44B | 0.42B | 488.88B | 437.29B | 452.00B | 0.59B | | 0.47B | 0.41B | 0.43B | | 0.27B | 265.35B | 0.28B |
|
Inventory
|
0.03B | | 0.04B | 0.06B | 0.06B | | 0.09B | 0.60B | 0.14B | 766.53B | 1.03B | 1.00B | 992.66B | | | 1.22B | 1.24B | 1,498.90B | 1,468.17B | 1,387.65B | 1.48B | | 1.43B | 1.37B | 1.53B | | 1.34B | 1,278.23B | 1.25B |
|
Prepaid Assets
|
0.02B | | 0.02B | 0.03B | 0.03B | | 0.03B | 0.26B | 0.04B | 311.80B | 0.37B | 0.38B | 232.27B | | | 0.18B | 0.19B | 282.07B | 191.72B | 192.69B | 0.18B | | 0.19B | 0.19B | 0.23B | | 0.22B | 231.80B | 0.22B |
|
Current Assets
|
0.24B | | 0.22B | 0.24B | 0.22B | | 0.21B | 1.76B | 0.38B | 2,872.70B | 2.83B | 2.96B | 2,790.01B | | | 2.82B | 2.79B | 3,235.82B | 3,019.66B | 2,832.10B | 3.19B | | 2.79B | 2.66B | 2.89B | | 2.49B | 2,366.25B | 2.39B |
|
Property, Plant & Equipment (Net)
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.03B | 0.00B | 43.44B | 0.06B | 0.08B | 79.69B | | | 0.07B | 0.06B | 48.50B | 44.81B | 41.54B | 0.04B | | 0.03B | 0.03B | 0.03B | | 0.03B | 28.12B | 0.02B |
|
Long-Term Investments
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.14B | 0.00B | 0.00B | 3.00B | | | 0.00B | 0.00B | 2.00B | 2.00B | 2.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | |
|
Intangibles
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 6.52B | 0.01B | 0.01B | 0.00B | | | 0.00B | 0.00B | 3.27B | 2.87B | 2.67B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 1.12B | 0.00B |
|
Goodwill & Intangibles
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 6.52B | 0.01B | 0.01B | 0.00B | | | 0.00B | 0.00B | 3.27B | 2.87B | 2.67B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 1.12B | 0.00B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.06B | 0.01B | 0.03B | 0.00B | 0.02B | | 0.02B | 0.02B | 20.35B | 20.20B | 21.43B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 11.66B | 0.01B |
|
Non-Current Assets
|
0.01B | | 0.01B | 0.01B | 0.02B | | 0.02B | 0.13B | 0.02B | -2872.70B | 0.25B | 0.34B | -2790.00B | | | 0.29B | 0.26B | 237.99B | 219.15B | -2832.09B | 0.17B | | 0.14B | 0.13B | 0.14B | | 0.12B | -2366.24B | 0.09B |
|
Assets
|
0.25B | | 0.24B | 0.25B | 0.23B | | 0.23B | 1.89B | 0.40B | 0.00B | 3.08B | 3.30B | 0.00B | | | 3.10B | 3.05B | 3,473.81B | 3,238.81B | 0.00B | 3.36B | | 2.92B | 2.79B | 3.03B | | 2.61B | 0.00B | 2.48B |
|
Accounts Payables
|
| 0.03B | | | | 0.06B | | | | 0.16B | | | | 0.21B | | | | 0.26B | | | | 0.22B | | | | 0.24B | | | |
|
Notes Payables
|
| | 0.01B | 0.00B | 0.00B | 0.01B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.05B | | | | 0.02B | | | |
|
Payables
|
| 0.03B | 0.01B | 0.00B | 0.00B | 0.08B | | | | 0.20B | | | | 0.25B | | | | 0.28B | | | | 0.27B | | | | 0.26B | | | |
|
Accumulated Expenses
|
| 0.01B | | | | 0.03B | | | | 0.05B | | | | 0.08B | | | | 0.11B | | | | 0.12B | | | | 0.06B | | | |
|
Short term Debt
|
| | 0.00B | 0.01B | 0.01B | | 0.01B | 0.15B | 0.03B | 229.25B | 0.04B | 0.12B | 110.83B | | | 0.26B | 0.23B | 178.99B | 269.85B | 309.70B | 0.35B | | 0.21B | 0.19B | 0.17B | | 0.15B | 170.00B | 0.17B |
|
Total Current Liabilities
|
0.05B | | 0.07B | 0.10B | 0.09B | | 0.13B | 1.24B | 0.26B | 1,629.72B | 1.75B | 2.07B | 2,036.66B | | | 2.25B | 2.26B | 2,725.11B | 2,501.37B | 2,320.81B | 2.98B | | 2.58B | 2.48B | 2.65B | | 2.17B | 2,101.99B | 2.23B |
|
Minority Interest
|
0.00B | | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | 0.06B | 924.25B | 0.91B | 0.89B | 986.71B | | | 1.03B | 1.04B | 1,056.94B | 1,070.77B | 1,084.75B | 0.83B | | 0.88B | 0.87B | 0.94B | | 1.05B | 1,014.15B | 0.92B |
|
Operating Leases
|
| | | | | | | 0.05B | | 62.39B | 0.13B | 0.17B | 161.25B | | | 0.13B | 0.12B | 100.47B | 85.92B | 88.64B | 0.06B | | 0.05B | 0.06B | 0.06B | | 0.05B | 42.92B | 0.03B |
|
Other Non-Current Liabilities
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 3.74B | 0.00B | 0.00B | 2.09B | | | 0.00B | -0.00B | | | | | | 0.01B | 0.01B | 0.01B | | 0.01B | 8.68B | 0.00B |
|
Total Non-Current Liabilities
|
| | 0.07B | 0.10B | 0.10B | | 0.14B | 1.29B | 0.27B | -3.73B | 1.87B | 2.24B | -2.08B | | | 2.38B | 2.37B | | | | | | 2.64B | 2.53B | 2.71B | | 2.22B | -8.68B | 2.26B |
|
Total Liabilities
|
0.05B | | 0.08B | 0.10B | 0.10B | | 0.14B | 1.29B | 0.27B | 0.00B | 1.88B | 2.24B | 0.00B | 0.03B | | 2.38B | 2.37B | 2,825.58B | 2,587.29B | 0.00B | 3.05B | 0.08B | 2.65B | 2.54B | 2.72B | 0.09B | 2.23B | 0.00B | 2.26B |
|
Total Debt
|
| | 0.00B | 0.01B | 0.01B | | 0.01B | 0.15B | 0.03B | 229.25B | 0.04B | 0.12B | 110.83B | | | 0.26B | 0.23B | 178.99B | 269.85B | 309.70B | 0.35B | | 0.21B | 0.19B | 0.17B | | 0.15B | 170.00B | 0.17B |
|
Common Equity
|
0.19B | | 0.16B | 0.15B | 0.13B | | 0.09B | 0.59B | 0.07B | | 0.29B | 0.16B | | -0.03B | | | | -0.06B | | | | -0.08B | | | | -0.09B | | | |
|
Shareholder's Equity
|
0.19B | 0.18B | | | | | 0.10B | 0.60B | 0.07B | 406.40B | 0.25B | 0.13B | -55.35B | | | -0.32B | -0.37B | -414.60B | -423.40B | -446.09B | -0.51B | | -0.59B | -0.62B | -0.63B | | -0.66B | -673.07B | -0.68B |
|
Liabilities and Shareholders Equity
|
0.25B | | 0.24B | 0.25B | 0.23B | | 0.23B | 1.89B | 0.40B | 0.00B | 3.08B | 3.30B | 0.00B | | | 3.10B | 3.05B | 3,473.81B | 3,238.81B | 0.00B | 3.36B | | 2.92B | 2.79B | 3.03B | | 2.61B | 0.00B | 2.48B |
|
Treasury Shares
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
0.18B | | 0.22B | 0.23B | 0.24B | | -0.28B | -2.10B | -0.33B | -2339.87B | -2.49B | -2.65B | -2898.33B | | | -3.22B | -3.31B | -3426.56B | -3458.34B | -3515.58B | -3.61B | | -3.83B | -3.85B | -3.86B | | -3.90B | -3921.19B | -3.93B |