|
Cash & Equivalents
|
1.53B | 2.65B | 3.68B | 2.29B | 3.10B | 3.02B | 2.70B | 3.14B | 2.66B | 3.56B | 3.91B | 7.21B | 7.95B | 7.42B | 7.54B | 13.61B |
|
Short-term Investments
|
0.15B | 0.13B | 0.17B | 1.21B | 0.90B | 0.42B | 1.04B | 1.24B | 1.21B | 1.04B | 1.31B | 1.55B | 0.73B | 0.11B | 0.01B | 0.01B |
|
Cash & Current Investments
|
1.68B | 2.78B | 3.85B | 3.50B | 4.00B | 3.44B | 3.74B | 4.38B | 3.87B | 4.60B | 5.22B | 8.77B | 8.68B | 7.53B | 7.54B | 13.62B |
|
Receivables - Net
|
0.56B | 1.53B | 1.19B | 0.79B | 1.17B | 1.32B | 0.89B | 0.76B | 2.18B | 1.72B | 1.98B | 1.57B | 3.47B | 5.44B | 4.66B | 4.78B |
|
Receivables - Other
|
0.05B | 0.06B | 0.01B | 0.08B | 0.01B | 0.05B | 0.09B | 0.16B | 0.32B | 0.11B | 0.26B | 0.14B | 0.19B | 0.13B | 0.26B | 0.34B |
|
Receivables
|
0.61B | 1.58B | 1.20B | 0.87B | 1.18B | 1.37B | 0.97B | 0.92B | 2.50B | 1.83B | 2.24B | 1.71B | 3.66B | 5.57B | 4.92B | 5.13B |
|
Inventory
|
1.73B | 2.29B | 2.45B | 2.76B | 3.53B | 3.19B | 2.82B | 3.00B | 3.48B | 3.93B | 4.22B | 5.45B | 5.92B | 7.35B | 9.52B | 11.64B |
|
Current Deferred Tax Assets
|
0.18B | 0.18B | 0.16B | 0.13B | 0.17B | 0.20B | 0.15B | | | | | | | | | |
|
Prepaid Assets
|
0.11B | 0.29B | 0.32B | 0.32B | 0.45B | 0.49B | 0.54B | 0.61B | 0.60B | 0.88B | 0.93B | 0.96B | 1.14B | 1.68B | 1.70B | 2.07B |
|
Current Assets
|
4.06B | 6.71B | 7.69B | 7.56B | 9.33B | 8.93B | 8.45B | 9.24B | 10.46B | 12.02B | 13.43B | 18.99B | 20.81B | 23.53B | 26.25B | 32.85B |
|
Construction in Progress
|
0.04B | 0.04B | 0.22B | 0.03B | 0.07B | 0.25B | 0.07B | 0.04B | 0.11B | 0.09B | 0.32B | 0.81B | 0.80B | 0.89B | 1.78B | 1.85B |
|
Land & Improvements
|
0.05B | 0.05B | 0.07B | 0.08B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.16B | 0.18B | 0.25B | 0.33B |
|
Property, Plant & Equipment (Net)
|
0.97B | 1.01B | 1.42B | 1.34B | 1.62B | 1.81B | 1.78B | 1.82B | 1.88B | 1.81B | 2.21B | 2.95B | 3.41B | 4.02B | 5.91B | 7.32B |
|
Long-Term Investments
|
0.08B | 0.10B | 0.12B | 0.13B | 0.03B | 0.03B | | | 1.16B | 1.05B | 0.92B | 0.98B | 1.02B | 0.94B | 0.99B | 0.96B |
|
Goodwill
|
0.19B | 0.19B | 0.20B | 0.19B | 2.77B | 2.95B | 2.88B | 5.26B | 5.35B | 5.18B | 5.03B | 5.52B | 5.21B | 4.65B | 4.94B | 4.90B |
|
Intangibles
|
0.16B | 0.15B | 0.14B | 0.15B | 0.93B | 0.90B | 0.81B | 1.43B | 1.37B | 1.26B | 1.22B | 1.25B | 1.09B | 0.86B | 0.80B | 0.66B |
|
Goodwill & Intangibles
|
0.35B | 0.34B | 0.34B | 0.34B | 3.70B | 3.85B | 3.69B | 6.69B | 6.72B | 6.44B | 6.25B | 6.77B | 6.30B | 5.51B | 5.74B | 5.57B |
|
Long-Term Deferred Tax
|
0.20B | 0.10B | 0.05B | 0.05B | 0.35B | 0.37B | 0.30B | 0.29B | 0.25B | 0.50B | 0.49B | 0.80B | 1.26B | 1.71B | 2.01B | 2.07B |
|
Other Non-Current Assets
|
0.01B | 0.32B | 0.41B | 0.40B | 0.40B | 0.56B | 0.49B | 0.66B | 0.83B | 0.92B | 0.92B | 1.13B | 1.01B | 0.75B | 0.70B | 0.85B |
|
Non-Current Assets
|
1.50B | 1.68B | 2.09B | 2.05B | 5.96B | 6.32B | 6.12B | 9.34B | 10.95B | 10.96B | 11.62B | 13.52B | 13.77B | 13.50B | 16.75B | 19.08B |
|
Assets
|
5.56B | 8.39B | 9.79B | 9.61B | 15.29B | 15.25B | 14.57B | 18.58B | 21.42B | 22.98B | 25.05B | 32.51B | 34.58B | 37.04B | 42.99B | 51.92B |
|
Accounts Payables
|
0.30B | 0.75B | 0.60B | 0.25B | 0.83B | 0.62B | 0.58B | 0.64B | 0.99B | 1.10B | 1.18B | 1.64B | 2.42B | 2.62B | 2.53B | 3.74B |
|
Notes Payables
|
| 0.20B | -0.20B | | | | | | | | | | | | | |
|
Payables
|
0.30B | 0.96B | 0.40B | 0.25B | 0.83B | 0.62B | 0.58B | 0.64B | 0.99B | 1.10B | 1.18B | 1.64B | 2.42B | 2.62B | 2.53B | 3.74B |
|
Accumulated Expenses
|
1.21B | 0.00B | 0.00B | 0.00B | 3.32B | 0.00B | 0.00B | 0.00B | | 0.00B | 25.70B | 31.73B | 34.16B | 36.84B | 43.37B | 45.72B |
|
Other Accumulated Expenses
|
| 2.06B | 2.38B | 2.44B | 2.94B | 2.93B | 2.81B | 2.42B | 0.74B | 1.04B | 1.15B | 1.37B | 1.64B | 1.91B | 2.34B | 2.87B |
|
Short term Debt
|
0.02B | 0.04B | 0.05B | 0.00B | 0.01B | 0.01B | 0.00B | 0.27B | 0.03B | | | 0.02B | 0.58B | 0.76B | 0.00B | 1.08B |
|
Current Leases
|
-0.05B | -0.27B | | | | -0.18B | -0.12B | -0.34B | -0.48B | 0.75B | 0.52B | | | | | |
|
Current Taxes
|
0.02B | 0.08B | 0.02B | 0.01B | 0.02B | 0.05B | 0.00B | 0.22B | 0.18B | 0.21B | 0.07B | 0.13B | 0.35B | 0.32B | 0.33B | 0.30B |
|
Current Deferred Revenue
|
| | | | | | | 1.98B | 2.53B | 3.37B | 4.74B | 6.67B | 12.77B | 18.11B | 17.50B | 19.44B |
|
Curent Deferred Tax Liability
|
0.00B | 0.25B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.69B | 0.56B | 0.26B | 0.28B | 0.28B | 0.27B | 0.40B | 0.32B |
|
Total Current Liabilities
|
1.54B | 2.93B | 3.01B | 2.71B | 3.81B | 3.61B | 3.41B | 3.54B | 3.73B | 4.33B | 5.20B | 7.87B | 14.07B | 18.35B | 17.51B | 21.43B |
|
Non-Current Debt
|
0.00B | 0.96B | 0.99B | 0.98B | 1.42B | 1.44B | 1.23B | 3.32B | 3.53B | 3.45B | 3.44B | 5.56B | 4.66B | 3.59B | 4.98B | 3.93B |
|
Total Long Term Debt
|
| | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.53B | -0.81B | -0.03B |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.48B | 0.73B | 1.40B | 1.95B | 1.96B | 3.69B | 5.38B | 5.19B | 6.01B |
|
Non-Current Deferred Tax Liability
|
-0.00B | -0.00B | | | | | 0.00B | | 0.38B | 0.19B | 0.16B | 0.18B | 0.17B | 0.16B | 0.24B | 0.18B |
|
Operating Leases
|
| | | | | | | | -0.06B | 0.08B | 0.08B | | | | | |
|
Other Non-Current Liabilities
|
0.07B | 0.51B | 0.89B | 0.53B | 0.38B | 0.51B | 0.45B | 0.66B | 0.33B | 0.24B | 0.27B | 0.24B | 0.24B | 0.22B | 0.43B | 0.49B |
|
Total Non-Current Liabilities
|
1.40B | 1.70B | 2.13B | 1.63B | 2.29B | 2.25B | 1.97B | 4.43B | 5.00B | 5.37B | 5.91B | 8.11B | 8.91B | 9.70B | 11.01B | 10.75B |
|
Total Liabilities
|
2.94B | 4.63B | 5.14B | 4.34B | 6.10B | 5.86B | 5.38B | 7.97B | 8.73B | 9.70B | 11.11B | 15.98B | 22.98B | 28.05B | 28.52B | 32.18B |
|
Total Debt
|
0.02B | 1.01B | 1.04B | 0.98B | 1.43B | 1.44B | 1.24B | 3.58B | 3.56B | 3.45B | 3.44B | 5.58B | 5.24B | 4.35B | 4.98B | 5.01B |
|
Common Equity
|
2.62B | 3.77B | 4.64B | 5.27B | 9.19B | 9.39B | 9.27B | 10.77B | 12.59B | 13.29B | 13.94B | 16.53B | 11.60B | 8.99B | 14.47B | 19.74B |
|
Shareholder's Equity
|
2.62B | 3.77B | 4.64B | 5.27B | 9.19B | 9.39B | 9.27B | 10.77B | 12.59B | 13.29B | 13.94B | 16.53B | 11.60B | 8.99B | 14.47B | 19.74B |
|
Liabilities and Shareholders Equity
|
5.56B | 8.39B | 9.79B | 9.61B | 15.29B | 15.25B | 14.57B | 18.58B | 21.42B | 22.98B | 25.05B | 32.51B | 34.58B | 37.04B | 42.99B | 51.92B |
|
Treasury Shares
|
0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings
|
2.14B | 3.21B | 4.41B | 5.10B | 5.81B | 5.81B | 5.79B | 5.27B | 8.61B | 10.50B | 10.54B | 12.80B | 9.51B | 9.23B | 13.32B | 15.40B |