|
Assets
|
47.50B | 75.18B | 116.37B | 176.06B | 207.00B | 231.84B | 290.35B | 321.69B | 375.32B | 365.73B | 338.52B | 323.89B | 351.00B | 352.75B | 352.58B | 364.98B | 359.24B |
|
Cash & Equivalents
|
5.26B | 11.26B | 9.81B | 10.75B | 14.26B | 13.84B | 21.12B | 20.48B | 20.29B | 25.91B | 50.22B | 38.02B | 34.94B | 23.65B | 29.96B | 29.94B | 35.93B |
|
Short-term Investments
|
18.20B | 14.36B | 16.14B | 18.38B | 26.29B | 11.23B | 20.48B | 46.67B | 53.89B | 40.39B | 51.71B | 52.93B | 27.70B | 24.66B | 31.59B | 35.23B | 18.76B |
|
Cash & Current Investments
|
23.46B | 25.62B | 25.95B | 29.13B | 40.55B | 25.08B | 41.60B | 67.16B | 74.18B | 66.30B | 101.94B | 90.94B | 62.64B | 48.30B | 61.55B | 65.17B | 54.70B |
|
Receivables - Net
|
3.36B | 5.51B | 5.37B | 10.93B | 13.10B | 17.46B | 16.85B | 15.75B | 17.87B | 23.19B | 22.93B | 16.12B | 26.28B | 28.18B | 29.51B | 33.41B | 39.78B |
|
Receivables - Other
|
1.70B | 4.41B | 6.35B | 7.76B | 7.54B | 9.76B | 13.49B | 13.54B | 17.80B | 25.81B | 22.88B | 21.32B | 25.23B | 32.75B | 31.48B | 32.83B | 33.18B |
|
Receivables
|
5.06B | 9.92B | 11.72B | 18.69B | 20.64B | 27.22B | 30.34B | 29.30B | 35.67B | 48.99B | 45.80B | 37.45B | 51.51B | 60.93B | 60.98B | 66.24B | 72.96B |
|
Raw Materials
|
| | | 0.12B | 0.68B | 0.47B | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.67B | 1.08B | 1.64B | | | | | | | | | | | |
|
Inventory
|
0.46B | 1.05B | 0.78B | 0.79B | 1.76B | 2.11B | 2.35B | 2.13B | 4.86B | 3.96B | 4.11B | 4.06B | 6.58B | 4.95B | 6.33B | 7.29B | 5.72B |
|
Current Deferred Tax Assets
|
1.14B | 1.64B | 2.01B | 2.58B | 3.45B | 4.32B | 5.55B | | | | | | | | | | |
|
Prepaid Assets
|
1.44B | 3.45B | 4.53B | 6.46B | 6.88B | 9.81B | 15.09B | 8.28B | 13.94B | 12.09B | 12.35B | 11.26B | 14.11B | 21.22B | 14.70B | 14.29B | 14.59B |
|
Current Assets
|
31.55B | 41.68B | 44.99B | 57.65B | 73.29B | 68.53B | 89.38B | 106.87B | 128.65B | 131.34B | 162.82B | 143.71B | 134.84B | 135.41B | 143.57B | 152.99B | 147.96B |
|
Land & Improvements
|
| | 2.06B | 2.44B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.95B | 4.77B | 7.78B | 15.45B | 16.60B | 20.62B | 22.47B | 27.01B | 33.78B | 41.30B | 37.38B | 36.77B | 39.44B | 42.12B | 43.72B | 45.68B | 49.83B |
|
Long-Term Investments
|
10.53B | 25.39B | 55.62B | 92.12B | 106.22B | 130.16B | 164.06B | 170.43B | 194.71B | 170.80B | 105.34B | 100.89B | 127.88B | 120.81B | 100.54B | 91.48B | 77.72B |
|
Goodwill
|
0.21B | 0.74B | 0.90B | 1.14B | 1.58B | 4.62B | 5.12B | 5.41B | 5.72B | | | | | | | | |
|
Intangibles
|
0.42B | 0.59B | 3.97B | 4.22B | 4.18B | 4.14B | 3.89B | 3.21B | 2.30B | | | | | | | | |
|
Goodwill & Intangibles
|
0.63B | 1.33B | 4.87B | 5.36B | 5.76B | 8.76B | 9.01B | 8.62B | 8.02B | | | | | | | | |
|
Long-Term Deferred Tax
|
-0.92B | -2.57B | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
2.01B | 2.26B | 3.56B | 5.48B | 5.15B | 3.76B | 5.42B | 8.76B | 18.18B | 22.28B | 32.98B | 42.52B | 48.85B | 54.43B | 64.76B | 74.83B | 83.73B |
|
Non-Current Assets
|
3.19B | 5.00B | 8.08B | 15.89B | 17.59B | 21.50B | 23.78B | 214.82B | 246.67B | 234.39B | 175.70B | 180.18B | 216.17B | 217.35B | 209.02B | 211.99B | 211.28B |
|
Accounts Payables
|
5.60B | 12.02B | 14.63B | 21.18B | 22.37B | 30.20B | 35.49B | 37.29B | 44.24B | 55.89B | 46.24B | 42.30B | 54.76B | 64.11B | 62.61B | 68.96B | 69.86B |
|
Notes Payables
|
| | | | | 6.31B | 8.50B | 8.11B | 11.98B | 12.00B | 6.00B | 5.00B | 6.00B | 9.98B | 5.99B | 9.97B | 7.98B |
|
Payables
|
5.60B | 12.02B | 14.63B | 21.18B | 22.37B | 36.50B | 43.99B | 45.40B | 56.22B | 67.89B | 52.24B | 47.29B | 60.76B | 74.10B | 68.60B | 78.93B | 77.84B |
|
Accumulated Expenses
|
0.58B | 0.76B | 9.25B | 11.41B | 13.86B | 18.45B | 25.18B | 22.03B | 25.74B | | | | | | | | |
|
Other Accumulated Expenses
|
1.90B | 2.81B | 3.64B | 5.10B | 6.18B | 8.50B | | | 30.55B | 33.33B | 37.72B | 42.68B | 47.49B | 60.84B | 58.83B | 78.30B | 66.39B |
|
Short term Debt
|
| | | | | | 2.50B | 3.50B | 6.50B | 8.78B | 10.26B | 8.77B | 9.61B | 11.13B | 9.82B | 10.91B | 12.35B |
|
Current Taxes
|
0.43B | 0.66B | 1.14B | 1.53B | 1.20B | 1.21B | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.05B | 2.98B | 4.09B | 5.95B | 7.43B | 8.49B | 8.94B | 8.08B | 7.55B | 8.80B | 8.10B | 10.20B | 11.90B | 12.40B | 12.10B | 12.80B | 13.70B |
|
Total Current Liabilities
|
11.51B | 20.72B | 27.97B | 38.54B | 43.66B | 63.45B | 80.61B | 79.01B | 100.81B | 115.93B | 105.72B | 105.39B | 125.48B | 153.98B | 145.31B | 176.39B | 165.63B |
|
Non-Current Debt
|
| | | | | 28.99B | 53.33B | 75.43B | 97.21B | 93.73B | 91.81B | 98.67B | 109.11B | 98.96B | 95.28B | 85.75B | 78.33B |
|
Non-Current Deffered Revenue
|
0.85B | 1.14B | 1.69B | 2.65B | 2.62B | 3.03B | 3.62B | 2.93B | 2.84B | 2.80B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.22B | 4.30B | 8.16B | 13.85B | 16.49B | 20.26B | 24.06B | | | | | | | | | | |
|
Other Non-Current Liabilities
|
3.50B | 5.53B | 10.10B | 16.66B | 20.21B | 24.83B | 33.43B | 36.07B | 40.41B | 48.91B | 50.50B | 54.49B | 53.33B | 49.14B | 49.85B | 45.89B | 41.55B |
|
Total Non-Current Liabilities
|
12.36B | 21.86B | 29.66B | 41.19B | 63.24B | 95.47B | 137.56B | 157.36B | 140.46B | 142.65B | 142.31B | 153.16B | 162.43B | 148.10B | 145.13B | 131.64B | 119.88B |
|
Total Liabilities
|
15.86B | 27.39B | 39.76B | 57.85B | 83.45B | 120.29B | 170.99B | 193.44B | 241.27B | 258.58B | 248.03B | 258.55B | 287.91B | 302.08B | 290.44B | 308.03B | 285.51B |
|
Total Debt
|
| | | | | 28.99B | 55.83B | 78.93B | 103.70B | 102.52B | 102.07B | 107.44B | 118.72B | 110.09B | 105.10B | 96.66B | 90.68B |
|
Common Equity
|
31.64B | 47.79B | 76.61B | 118.21B | 123.55B | 111.55B | 119.36B | 128.25B | 134.05B | 107.15B | 90.49B | 65.34B | 63.09B | 50.67B | 62.15B | 56.95B | 73.73B |
|
Shareholder's Equity
|
31.64B | 47.79B | 76.61B | 118.21B | 123.55B | 111.55B | 119.36B | 128.25B | 134.05B | 107.15B | 90.49B | 65.34B | 63.09B | 50.67B | 62.15B | 56.95B | 73.73B |
|
Liabilities and Shareholders Equity
|
47.50B | 75.18B | 116.37B | 176.06B | 207.00B | 231.84B | 290.35B | 321.69B | 375.32B | 365.73B | 338.52B | 323.89B | 351.00B | 352.75B | 352.58B | 364.98B | 359.24B |
|
Retained Earnings
|
0.08B | 37.17B | 62.84B | 101.29B | -0.47B | 87.15B | 92.28B | 96.36B | 98.33B | 70.40B | 45.90B | 14.97B | 5.56B | -11.11B | -11.45B | -19.15B | -14.26B |
|
Treasury Shares
|
0.01B | 0.01B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.39B | 0.37B | 0.33B | 0.31B | 0.24B | 0.20B | 0.18B | 0.16B | 0.15B |