|
Cash & Equivalents
|
1.07B | 1.41B | 1.41B | 0.53B | 0.39B | 0.57B | 0.88B | 0.92B | 1.05B | 0.82B | 0.65B | 1.06B | 1.98B | 1.47B | 0.96B | 1.99B | 2.50B |
|
Short-term Investments
|
1.18B | 1.62B | 2.19B | 3.37B | 4.29B | 2.30B | 2.14B | 3.13B | | | | | | | | 0.37B | 1.15B |
|
Cash & Current Investments
|
2.25B | 3.02B | 3.59B | 3.90B | 4.68B | 2.87B | 3.03B | 4.06B | 1.05B | 0.82B | 0.65B | 1.06B | 1.98B | 1.47B | 0.96B | 2.36B | 3.65B |
|
Receivables - Net
|
0.30B | 0.39B | 0.35B | 0.34B | 0.33B | 0.40B | 0.47B | 0.48B | 0.69B | 0.64B | 0.64B | 0.74B | 1.46B | 1.80B | 1.47B | 1.34B | 1.44B |
|
Receivables
|
0.30B | 0.39B | 0.35B | 0.34B | 0.33B | 0.40B | 0.47B | 0.48B | 0.69B | 0.64B | 0.64B | 0.74B | 1.46B | 1.80B | 1.47B | 1.34B | 1.44B |
|
Raw Materials
|
0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.02B | 0.02B | 0.04B | 0.03B | | | | | | | |
|
Work In Process
|
0.17B | 0.17B | 0.17B | 0.19B | 0.18B | 0.22B | 0.26B | 0.23B | 0.38B | 0.38B | | | | | | | |
|
Finished Goods
|
0.07B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.13B | 0.12B | 0.14B | 0.18B | | | | | | | |
|
Inventory
|
0.25B | 0.28B | 0.30B | 0.31B | 0.28B | 0.37B | 0.41B | 0.38B | 0.55B | 0.59B | 0.61B | 0.61B | 1.20B | 1.40B | 1.64B | 1.45B | 1.66B |
|
Current Deferred Tax Assets
|
0.08B | 0.07B | 0.08B | 0.09B | 0.14B | 0.13B | 0.13B | | | | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.06B | 0.07B | 0.09B | 0.12B | 0.74B | 0.27B | 0.31B | 0.34B | 0.36B |
|
Current Assets
|
2.49B | 3.48B | 4.39B | 4.70B | 5.47B | 3.81B | 4.08B | 4.97B | 2.35B | 2.11B | 1.99B | 2.52B | 5.38B | 4.94B | 4.38B | 5.48B | 7.11B |
|
Land & Improvements
|
0.40B | 0.40B | 0.43B | 0.45B | 0.46B | 0.50B | 0.56B | 0.56B | 0.79B | 0.87B | 0.96B | 0.97B | 1.39B | 1.46B | 1.74B | 2.08B | 2.12B |
|
Property, Plant & Equipment (Net)
|
0.48B | 0.47B | 0.48B | 0.50B | 0.51B | 0.62B | 0.64B | 0.64B | 1.11B | 1.15B | 1.22B | 1.12B | 1.98B | 2.40B | 3.22B | 3.42B | 3.32B |
|
Long-Term Investments
|
0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.08B | 0.09B | 0.13B | 0.12B | | | |
|
Goodwill
|
0.25B | 0.26B | 0.28B | 0.28B | 0.28B | 1.64B | 1.64B | 1.68B | 12.22B | 12.25B | 12.26B | 12.28B | 26.92B | 26.91B | 26.91B | 26.91B | 26.95B |
|
Intangibles
|
0.01B | 0.00B | 0.01B | 0.03B | 0.03B | 0.67B | 0.58B | 0.55B | 5.32B | 4.78B | 4.22B | 3.65B | 15.27B | 13.27B | 11.31B | 9.59B | 8.01B |
|
Goodwill & Intangibles
|
0.26B | 0.26B | 0.29B | 0.31B | 0.31B | 2.31B | 2.22B | 2.23B | 17.54B | 17.03B | 16.47B | 15.93B | 42.19B | 40.18B | 38.22B | 36.50B | 34.96B |
|
Long-Term Deferred Tax
|
0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 1.58B | 1.50B | 2.27B | 2.26B | 2.22B | 2.08B | 1.87B |
|
Other Non-Current Assets
|
0.40B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 18.19B | 17.83B | 0.38B | 0.52B | 0.74B | 0.75B | 0.74B |
|
Non-Current Assets
|
0.88B | 0.38B | 0.41B | 0.42B | 0.40B | 2.43B | 2.34B | 2.36B | 17.68B | 17.17B | 18.19B | 18.95B | 46.94B | 45.36B | 44.41B | 42.74B | 40.88B |
|
Assets
|
3.37B | 4.33B | 5.28B | 5.62B | 6.38B | 6.86B | 7.06B | 7.97B | 21.14B | 20.44B | 21.39B | 21.47B | 52.32B | 50.30B | 48.79B | 48.23B | 47.99B |
|
Accounts Payables
|
0.11B | 0.13B | 0.11B | 0.12B | 0.12B | 0.14B | 0.17B | 0.17B | 0.24B | 0.26B | 0.23B | 0.23B | 0.44B | 0.58B | 0.49B | 0.49B | 0.54B |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.55B | 0.55B | 0.45B |
|
Payables
|
0.11B | 0.13B | 0.11B | 0.12B | 0.12B | 0.14B | 0.17B | 0.17B | 0.24B | 0.26B | 0.23B | 0.23B | 0.44B | 0.58B | 1.04B | 1.04B | 0.99B |
|
Accumulated Expenses
|
0.12B | 0.21B | 0.16B | 0.15B | 0.16B | 0.23B | 0.25B | 0.26B | 0.50B | 0.63B | 0.80B | 0.96B | 1.48B | 1.59B | 1.35B | 1.11B | 1.65B |
|
Other Accumulated Expenses
|
0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.08B | 0.11B | 0.13B | 0.16B | | | | | | | |
|
Short term Debt
|
| | 0.01B | 0.01B | | | 0.37B | | 0.30B | 0.07B | 0.30B | | 0.52B | | 0.50B | 0.40B | |
|
Current Taxes
|
0.01B | 0.06B | 0.01B | 0.01B | 0.05B | 0.06B | 0.02B | 0.00B | 0.09B | 0.09B | 0.19B | 0.18B | 0.33B | 0.27B | 0.31B | 0.45B | 0.61B |
|
Current Deferred Revenue
|
0.15B | 0.24B | 0.23B | 0.24B | 0.25B | 0.28B | 0.30B | 0.35B | 0.47B | 0.49B | | | | | | | |
|
Total Current Liabilities
|
0.39B | 0.64B | 0.53B | 0.53B | 0.57B | 0.71B | 1.11B | 0.78B | 1.60B | 1.05B | 1.51B | 1.36B | 2.77B | 2.44B | 3.20B | 2.99B | 3.25B |
|
Non-Current Debt
|
0.38B | 0.40B | 0.87B | 0.81B | 0.87B | 0.87B | 0.50B | 1.73B | 7.55B | 6.27B | 5.19B | 5.15B | 6.25B | 6.55B | 5.90B | 6.63B | 8.15B |
|
Non-Current Deffered Revenue
|
0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.24B | 0.23B | 0.11B | 1.67B | 0.99B | 2.30B | 2.21B | 4.12B | 3.79B | 3.57B | 3.30B | 3.05B |
|
Other Non-Current Liabilities
|
0.07B | 0.07B | 0.06B | 0.09B | 0.18B | 0.26B | 0.13B | 0.15B | 0.08B | 0.11B | 0.24B | 0.45B | 0.81B | 0.71B | 0.58B | 0.54B | 0.52B |
|
Total Non-Current Liabilities
|
0.45B | 0.49B | 0.96B | 0.93B | 1.07B | 1.39B | 0.87B | 2.02B | 9.38B | 8.12B | 8.17B | 8.11B | 11.56B | 11.39B | 10.03B | 10.06B | 10.93B |
|
Total Debt
|
0.38B | 0.40B | 0.89B | 0.82B | 0.87B | 0.87B | 0.87B | 1.73B | 7.85B | 6.33B | 5.49B | 5.15B | 6.77B | 6.55B | 6.40B | 7.03B | 8.15B |
|
Common Equity
|
2.43B | 2.90B | 3.48B | 3.79B | 4.06B | 4.23B | 4.44B | 4.98B | 5.25B | 5.98B | 6.90B | 7.24B | 30.57B | 36.47B | 25.31B | 35.18B | 33.82B |
|
Shareholder's Equity
|
2.43B | 2.90B | 3.48B | 3.79B | 4.06B | 4.23B | 4.44B | 4.98B | 5.25B | 5.98B | 6.90B | 7.24B | 30.57B | 36.47B | 25.31B | 35.18B | 33.82B |
|
Liabilities and Shareholders Equity
|
3.37B | 4.33B | 5.28B | 5.62B | 6.38B | 6.86B | 7.06B | 7.97B | 21.14B | 20.44B | 21.39B | 21.47B | 52.32B | 50.30B | 48.79B | 48.23B | 47.99B |
|
Retained Earnings
|
2.43B | 2.90B | 3.48B | 3.79B | 4.06B | 4.23B | 4.44B | 4.79B | 4.91B | 5.98B | 6.90B | 7.24B | 7.52B | 8.72B | 10.36B | 10.20B | 10.54B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B |