|
Cash & Equivalents
|
0.18B | 0.20B | 0.20B | 0.35B | 0.57B | 1.19B | 1.19B | 1.55B | 1.54B | 2.73B | 2.73B | 1.29B | 1.02B | 1.02B | 1.89B | 1.04B | 0.92B | 0.69B | 0.92B | 1.55B | 1.31B | 1.31B | 1.55B | 1.30B |
|
Short-term Investments
|
59.05B | 0.06B | 0.06B | 0.06B | 58,976.00B | 0.06B | 0.05B | 0.35B | 2.14B | 2.09B | 2.36B | 1.87B | 2.23B | 1.34B | 1.35B | 1.25B | 0.91B | 0.81B | 0.77B | 0.84B | 1.08B | 1.11B | 1.14B | 1.10B |
|
Cash & Current Investments
|
59.23B | 0.26B | 0.26B | 0.41B | 58,976.57B | 1.25B | 1.24B | 1.89B | 3.69B | 4.82B | 5.09B | 3.16B | 3.26B | 2.37B | 3.25B | 2.29B | 1.83B | 1.50B | 1.69B | 2.39B | 2.40B | 2.42B | 2.68B | 2.40B |
|
Receivables - Net
|
317.06B | 0.31B | 0.28B | 0.36B | 0.52B | 0.70B | 0.96B | 1.23B | 1.28B | 1.39B | 1.35B | 1.09B | 0.83B | 0.70B | 0.67B | 0.64B | 0.60B | 0.87B | 1.03B | 1.06B | 0.93B | 0.76B | 0.79B | 0.65B |
|
Receivables - Other
|
0.05B | | | | 0.06B | | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B |
|
Receivables
|
317.11B | 0.31B | 0.28B | 0.36B | 0.58B | 0.70B | 0.96B | 1.23B | 1.39B | 1.49B | 1.46B | 1.20B | 0.94B | 0.81B | 0.78B | 0.75B | 0.69B | 0.95B | 1.11B | 1.13B | 0.99B | 0.82B | 0.84B | 0.69B |
|
Inventory
|
60.34B | 0.06B | 0.04B | 0.05B | 52,237.00B | 0.09B | 0.10B | 0.11B | 0.12B | 0.17B | 0.22B | 0.23B | 0.19B | 0.19B | 0.17B | 0.16B | 0.18B | 0.20B | 0.19B | 0.21B | 0.21B | 0.22B | 0.20B | 0.18B |
|
Current Assets
|
630.82B | 0.63B | 0.60B | 0.82B | 1,201,628.00B | 2.04B | 2.66B | 4.14B | 5.08B | 6.38B | 4.87B | 4.47B | 4.27B | 3.84B | 2.75B | 2.63B | 2.57B | 2.50B | 2.81B | 3.59B | 3.26B | 3.29B | 2.77B | 2.78B |
|
Property, Plant & Equipment (Net)
|
1.21B | | | | 1.54B | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
8.44B | 0.01B | 0.01B | 0.01B | 8,441.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Intangibles
|
0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Goodwill & Intangibles
|
0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Long-Term Deferred Tax
|
1.05B | 0.00B | 0.00B | 0.00B | 1,502.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non-Current Assets
|
11.58B | 0.01B | 0.01B | 0.01B | 67,133.00B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.12B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B |
|
Non-Current Assets
|
1,295.28B | 1.33B | 1,305.22B | 1.37B | 1,622,613.00B | 2.12B | 2.95B | 3.70B | 4.76B | 5.94B | 6.62B | 7.52B | 7.35B | 7.69B | 7.94B | 5.56B | 5.77B | 6.43B | 6.90B | 7.43B | 8.13B | 8.20B | 8.33B | 8.09B |
|
Assets
|
1.93B | 1.96B | 1.90B | 2.20B | 2.82B | 4.16B | 5.60B | 7.84B | 9.84B | 12.32B | 11.49B | 11.99B | 11.63B | 11.53B | 10.68B | 8.19B | 8.35B | 8.93B | 9.71B | 11.02B | 11.39B | 11.49B | 11.10B | 10.87B |
|
Accounts Payables
|
422.42B | 0.43B | 0.38B | 0.40B | 398,876.00B | 0.54B | 0.94B | 1.05B | 1.09B | 2.95B | 0.90B | 0.85B | 0.90B | 1.36B | 0.56B | 0.55B | 0.57B | 0.61B | 0.61B | 0.67B | 0.74B | 1.14B | 0.64B | 0.61B |
|
Notes Payables
|
0.12B | | | | 0.12B | | | | 0.11B | | | | | | | | | | | | | | | |
|
Payables
|
422.53B | 0.43B | 0.38B | 0.40B | 398,876.12B | 0.54B | 0.94B | 1.05B | 1.19B | 2.95B | 0.90B | 0.85B | 0.90B | 1.36B | 0.56B | 0.55B | 0.57B | 0.61B | 0.61B | 0.67B | 0.74B | 1.14B | 0.64B | 0.61B |
|
Short term Debt
|
0.14B | | | | 0.14B | | | | 0.13B | | | | 0.10B | | | | 0.05B | | | | 0.05B | | | |
|
Current Leases
|
0.22B | | | | 0.36B | | | | 0.89B | | | | 1.38B | 0.36B | | | 1.64B | | | | 1.32B | | | |
|
Current Deferred Revenue
|
130.28B | 0.13B | 0.12B | 0.17B | 230,469.00B | 0.30B | 0.30B | 0.64B | 0.62B | 0.60B | 0.03B | 0.41B | 0.24B | 0.20B | 0.21B | 0.21B | 0.20B | 0.29B | 0.48B | 0.43B | 0.41B | 0.29B | 0.35B | 0.24B |
|
Total Current Liabilities
|
926.34B | 0.95B | 0.87B | 0.98B | 1,151,510.00B | 1.51B | 2.22B | 2.62B | 2.76B | 4.93B | 2.97B | 2.83B | 2.66B | 3.18B | 2.39B | 2.54B | 2.52B | 2.55B | 2.70B | 2.69B | 2.61B | 2.79B | 2.30B | 2.13B |
|
Non-Current Debt
|
0.54B | | | | 0.52B | | | | 0.12B | | | | 0.09B | | | | 0.07B | | | | 0.06B | | | |
|
Pension
|
67.99B | 0.06B | 0.06B | 0.06B | 66,626.00B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B |
|
Minority Interest
|
| | 0.00B | 0.00B | 0.01B | | 0.00B | 0.01B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.35B | 0.00B | 0.00B | 0.00B | 339.00B | 0.03B | 0.04B | 0.09B | 0.12B | 0.12B | 0.13B | 0.14B | 0.96B | 0.15B | -0.10B | -0.08B | 0.01B | 0.01B | 0.33B | 0.33B | 0.03B | 0.08B | 0.13B | -0.31B |
|
Operating Leases
|
641.75B | 0.66B | 0.65B | 0.70B | 811,840.00B | 1.06B | 1.43B | 1.77B | 2.18B | 2.78B | 2.93B | 3.02B | 4.16B | 2.99B | 3.23B | 2.95B | 3.24B | 3.72B | 4.00B | 4.28B | 4.60B | 4.54B | 4.65B | 4.43B |
|
Total Non-Current Liabilities
|
1,252.02B | 1.27B | 1.27B | 1.32B | 1,398,276.00B | 1.59B | 1.66B | 2.04B | 2.49B | 3.14B | 3.28B | 3.34B | 3.07B | 3.27B | 3.43B | 3.08B | 3.37B | 3.83B | 4.11B | 4.40B | 4.74B | 4.73B | 4.89B | 4.72B |
|
Total Liabilities
|
2.18B | 2.22B | 2.14B | 2.29B | 2.55B | 3.10B | 3.88B | 4.67B | 5.24B | 8.06B | 6.24B | 6.18B | 5.73B | 6.45B | 5.83B | 5.62B | 5.89B | 6.39B | 6.82B | 7.09B | 7.35B | 7.53B | 7.20B | 6.85B |
|
Total Debt
|
0.68B | | | | 0.66B | | | | 0.25B | | | | 0.19B | | | | 0.12B | | | | 0.11B | | | |
|
Common Equity
|
-0.25B | -0.27B | -0.24B | -0.10B | 274,455.00B | 1.06B | 1.72B | 3.18B | 4.60B | 4.26B | 5.25B | 5.82B | 5.89B | 5.08B | 4.86B | 2.57B | 2.46B | 2.55B | 2.89B | 3.93B | 4.04B | 3.96B | 3.90B | 4.02B |
|
Shareholder's Equity
|
-0.25B | | | | 0.27B | | | | 4.59B | | | | 5.89B | | | | 2.45B | | | | 4.04B | | | |
|
Liabilities and Shareholders Equity
|
1.93B | 1.96B | 1.90B | 2.20B | 2.82B | 4.16B | 5.60B | 7.84B | 9.84B | 12.32B | 11.49B | 11.99B | 11.63B | 11.53B | 10.68B | 8.19B | 8.35B | 8.93B | 9.71B | 11.02B | 11.39B | 11.49B | 11.10B | 10.87B |
|
Retained Earnings
|
-2042.23B | -2.05B | -2.03B | -1.89B | -1523528.00B | -0.94B | -0.28B | 1.17B | 2.58B | 2.25B | 3.23B | 3.80B | 3.90B | 3.07B | 2.86B | 0.59B | 0.44B | 0.53B | 0.87B | 1.88B | 2.00B | 1.92B | 1.85B | 1.97B |