|
Cash & Equivalents
|
1.58B | 1.86B | 5.96B | 1.39B | 1.71B | 3.00B | 4.80B | 3.41B | 5.01B | 3.44B | 3.13B | 5.35B | 5.00B | 2.00B | 6.13B | 8.02B | 7.24B |
|
Short-term Investments
|
0.64B | 0.73B | 0.28B | 0.55B | 0.18B | 0.16B | 0.17B | 0.34B | 2.27B | 0.59B | 0.49B | 0.39B | 0.46B | 0.59B | 0.74B | 1.45B | 1.33B |
|
Cash & Current Investments
|
2.21B | 2.58B | 6.24B | 1.94B | 1.89B | 3.16B | 4.96B | 3.75B | 7.28B | 4.03B | 3.62B | 5.74B | 5.46B | 2.58B | 6.87B | 9.47B | 8.57B |
|
Receivables - Net
|
1.04B | 1.83B | 1.53B | 1.22B | 1.63B | 1.67B | 1.74B | 2.28B | 2.34B | 2.32B | 2.53B | 2.96B | 4.95B | 6.07B | 5.17B | 5.23B | 5.18B |
|
Receivables - Other
|
| | | | | | | | | 0.10B | 0.11B | 0.15B | 0.20B | 0.17B | 0.27B | 0.27B | 0.28B |
|
Receivables
|
1.04B | 1.83B | 1.53B | 1.22B | 1.63B | 1.67B | 1.74B | 2.28B | 2.34B | 2.42B | 2.64B | 3.11B | 5.15B | 6.24B | 5.44B | 5.50B | 5.47B |
|
Raw Materials
|
0.35B | 0.26B | 0.41B | 0.33B | 0.36B | 0.41B | 0.46B | 0.47B | 0.60B | 1.02B | 0.80B | 0.87B | 1.14B | 1.81B | 1.65B | 1.68B | 2.01B |
|
Work In Process
|
0.67B | 0.50B | 0.34B | 0.23B | 0.29B | 0.32B | 0.27B | 0.39B | 0.47B | 0.51B | 0.57B | 0.62B | 0.87B | 1.03B | 1.00B | 0.88B | 0.91B |
|
Finished Goods
|
0.34B | 0.46B | 0.63B | 0.40B | 0.48B | 0.53B | 0.72B | 0.73B | 1.26B | 1.21B | 0.85B | 1.14B | 1.05B | 1.69B | 1.49B | 1.12B | 1.21B |
|
Inventory
|
1.63B | 1.55B | 1.70B | 1.27B | 1.41B | 1.57B | 1.83B | 2.05B | 2.71B | 3.72B | 3.47B | 3.90B | 4.31B | 5.93B | 5.72B | 5.42B | 5.92B |
|
Current Deferred Tax Assets
|
0.36B | 0.51B | 0.58B | 0.37B | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.34B | 0.29B | 0.30B | 0.67B | | | | 0.28B | 0.37B | 0.53B | 0.58B | 0.76B | 1.39B | 1.34B | 1.39B | 1.09B | 1.21B |
|
Current Assets
|
5.69B | 6.76B | 10.36B | 5.10B | 5.64B | 6.97B | 9.26B | 8.35B | 12.92B | 10.60B | 10.21B | 13.37B | 16.11B | 15.93B | 19.15B | 21.22B | 20.88B |
|
Buildings
|
1.16B | 1.23B | 1.16B | 1.20B | | | | | | | | | | | | | |
|
Construction in Progress
|
0.15B | 0.02B | 0.01B | 0.06B | | | | | | | | | | | | | |
|
Land & Improvements
|
0.23B | 0.23B | 0.16B | 0.17B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.82B | 0.96B | 0.87B | 0.91B | 0.85B | 0.86B | 0.89B | 0.94B | 1.07B | 1.41B | 1.53B | 1.60B | 1.93B | 2.31B | 2.72B | 3.34B | 4.61B |
|
Long-Term Investments
|
1.05B | 1.31B | 0.93B | 1.05B | 1.00B | 0.94B | 0.95B | 0.93B | 1.14B | 1.57B | 1.70B | 1.54B | 2.06B | 1.98B | 2.28B | 2.79B | 4.33B |
|
Goodwill
|
1.17B | 1.34B | 1.33B | 3.52B | 3.29B | 3.30B | 3.30B | 3.32B | 3.37B | 3.37B | 3.40B | 3.47B | 3.48B | 3.70B | 3.73B | 3.73B | 3.71B |
|
Intangibles
|
0.31B | 0.29B | 0.21B | 1.35B | 1.10B | 0.95B | 0.76B | 0.57B | 0.41B | 0.21B | 0.16B | 0.15B | 0.10B | 0.34B | 0.29B | 0.25B | 0.23B |
|
Goodwill & Intangibles
|
1.48B | 1.62B | 1.55B | 4.87B | 4.40B | 4.25B | 4.06B | 3.89B | 3.78B | 3.58B | 3.56B | 3.62B | 3.58B | 4.04B | 4.03B | 3.98B | 3.93B |
|
Long-Term Deferred Tax
|
0.46B | 0.75B | 0.77B | 0.16B | 0.15B | 0.16B | 0.14B | 0.46B | 0.51B | 0.47B | 2.03B | 2.22B | 2.15B | 2.48B | 2.55B | 3.08B | 2.55B |
|
Other Non-Current Assets
|
0.23B | 0.24B | 0.12B | 0.16B | 0.14B | | | | | 0.25B | 0.27B | 0.26B | 0.23B | 0.69B | 0.34B | 0.31B | 0.81B |
|
Non-Current Assets
|
3.89B | -1.34B | -5.08B | 2.83B | 2.32B | 6.21B | 6.05B | 6.22B | 6.50B | 7.03B | 8.82B | 8.98B | 9.72B | 10.80B | 11.58B | 13.19B | 15.42B |
|
Assets
|
9.57B | 5.42B | 5.27B | 7.93B | 7.96B | 13.17B | 15.31B | 14.57B | 19.42B | 17.63B | 19.02B | 22.35B | 25.82B | 26.73B | 30.73B | 34.41B | 36.30B |
|
Accounts Payables
|
1.06B | 1.77B | 1.52B | 1.51B | 1.65B | 1.88B | 1.83B | 2.26B | 2.45B | 2.72B | 2.51B | 3.14B | 4.27B | 4.24B | 4.30B | 4.82B | 5.33B |
|
Notes Payables
|
| | 0.25B | | | | 1.20B | 0.20B | | | 0.60B | | | | 0.10B | 0.80B | 0.10B |
|
Dividends payables
|
| | 0.10B | | | | | | | | | | | | | | |
|
Payables
|
1.06B | 1.77B | 1.87B | 1.51B | 1.65B | 1.88B | 3.03B | 2.46B | 2.45B | 2.72B | 3.11B | 3.14B | 4.27B | 4.24B | 4.40B | 5.62B | 5.43B |
|
Accumulated Expenses
|
| | 0.46B | 0.13B | 0.04B | 0.01B | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.08B | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.00B | | | | | 1.20B | 0.20B | | | 0.60B | | | | 0.10B | 0.80B | 0.10B |
|
Current Taxes
|
0.01B | 0.27B | 0.16B | 0.07B | | | | | 0.39B | 1.25B | | | | | | | |
|
Current Deferred Revenue
|
| | 0.87B | 0.61B | 0.62B | 0.65B | 0.63B | 0.91B | 1.28B | 1.20B | 1.34B | 1.32B | 2.08B | 3.14B | 2.98B | 2.85B | 2.57B |
|
Total Current Liabilities
|
1.94B | 2.89B | 2.79B | 2.27B | 2.44B | 2.82B | 3.80B | 3.63B | 4.12B | 3.92B | 4.45B | 4.46B | 6.34B | 7.38B | 7.37B | 8.47B | 8.00B |
|
Non-Current Debt
|
0.20B | 0.20B | 1.95B | 1.95B | 1.95B | 1.95B | 3.34B | 3.12B | 5.30B | 5.31B | 4.71B | 5.45B | 5.45B | 5.46B | 5.46B | 5.46B | 6.46B |
|
Non-Current Deferred Tax Liability
|
| | 0.10B | 0.34B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.34B | 0.32B | 0.22B | 0.66B | 0.57B | 0.54B | 0.56B | 0.60B | 0.26B | 1.25B | 1.27B | 1.21B | 1.09B | 0.96B | 0.83B | 0.81B | 1.07B |
|
Total Non-Current Liabilities
|
2.14B | 3.09B | 4.84B | 4.21B | 4.39B | 4.77B | 7.14B | 6.76B | 9.81B | 9.53B | 9.54B | 10.57B | 12.49B | 13.57B | 13.55B | 14.60B | 14.81B |
|
Total Liabilities
|
2.48B | 3.41B | 5.06B | 4.87B | 4.96B | 5.31B | 7.70B | 7.35B | 10.07B | 10.79B | 10.81B | 11.78B | 13.58B | 14.53B | 14.38B | 15.41B | 15.88B |
|
Total Debt
|
0.20B | 0.20B | 1.95B | 1.95B | 1.95B | 1.95B | 4.54B | 3.33B | 5.30B | 5.31B | 5.31B | 5.45B | 5.45B | 5.46B | 5.56B | 6.26B | 6.55B |
|
Common Equity
|
7.09B | 7.54B | 8.80B | 7.24B | 7.09B | 7.87B | 7.61B | 7.22B | 9.63B | 6.84B | 8.21B | 10.58B | 12.25B | 12.19B | 16.35B | 19.00B | 20.41B |
|
Shareholder's Equity
|
7.09B | 7.54B | 8.80B | 7.24B | 7.09B | 7.87B | 7.61B | 7.22B | 9.63B | 6.84B | 8.21B | 10.58B | 12.25B | 12.19B | 16.35B | 19.00B | 20.41B |
|
Liabilities and Shareholders Equity
|
9.57B | 5.42B | 5.27B | 7.93B | 7.96B | 13.17B | 15.31B | 14.57B | 19.42B | 17.63B | 19.02B | 22.35B | 25.82B | 26.73B | 30.73B | 34.41B | 36.30B |
|
Treasury Shares
|
0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 1.08B | 1.09B | 1.12B | 1.17B | 0.02B | 1.21B | 1.24B |
|
Retained Earnings
|
10.93B | 11.51B | 13.03B | 12.70B | -0.04B | -0.08B | 13.97B | 15.25B | 18.26B | 0.01B | 24.39B | 27.21B | 32.25B | 37.89B | 43.73B | 49.65B | 55.23B |