|
Cash & Equivalents
|
0.81B | 0.74B | 1.01B | 0.69B | 1.54B | 1.89B | 1.79B | 1.20B | 1.51B | 1.71B | 1.95B | 1.75B | 2.73B | 1.82B | 1.95B | 2.16B | 2.22B | 2.39B |
|
Short-term Investments
|
0.03B | 0.04B | 0.03B | 0.40B | 1.81B | 3.99B | | 0.10B | 0.17B | 0.24B | 0.13B | 0.15B | 0.11B | | 0.23B | 0.13B | | 0.26B |
|
Cash & Current Investments
|
0.84B | 0.78B | 1.04B | 1.09B | 3.35B | 5.88B | 1.79B | 1.29B | 1.69B | 1.95B | 2.08B | 1.90B | 2.83B | 1.82B | 2.18B | 2.29B | 2.22B | 2.65B |
|
Receivables - Net
|
0.55B | 1.06B | 1.26B | 1.28B | | | | 1.59B | 1.81B | 2.64B | 2.56B | 0.01B | 0.16B | | 3.86B | 3.20B | | 3.54B |
|
Receivables - Other
|
0.13B | 0.13B | 0.37B | 0.33B | | | | 0.02B | 0.03B | 0.04B | 0.04B | 0.13B | 0.49B | | 0.55B | 0.51B | | 0.09B |
|
Receivables
|
0.69B | 1.19B | 1.63B | 1.60B | | | | 1.61B | 1.85B | 2.68B | 2.60B | 0.14B | 0.65B | | 4.41B | 3.71B | | 3.63B |
|
Raw Materials
|
2.11B | 3.21B | 4.24B | 3.58B | 3.84B | 4.44B | 3.79B | 0.34B | 0.42B | 0.77B | 6.45B | 7.44B | 9.77B | 7.89B | 10.24B | 8.26B | 5.94B | 2.19B |
|
Work In Process
|
| | | | | | | 0.09B | 0.11B | 0.11B | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.20B | 0.22B | 0.26B | | | | | | | | |
|
Inventory
|
0.15B | 0.42B | 0.57B | 0.52B | 1.19B | 1.62B | 1.59B | 0.67B | 0.80B | 1.22B | 1.10B | 1.65B | 2.43B | 3.51B | 2.94B | 1.92B | 2.14B | 1.79B |
|
Current Deferred Tax Assets
|
0.03B | 0.04B | 0.31B | 0.30B | | | | | | | | | | | | | | |
|
Current Assets
|
1.90B | 2.72B | 3.72B | 3.35B | 4.51B | 5.86B | 5.09B | 4.45B | 4.76B | 6.70B | 6.55B | 7.62B | 10.48B | 11.54B | 10.12B | 8.41B | 8.65B | 8.59B |
|
Buildings
|
1.28B | 1.60B | 2.30B | 2.13B | | | | 0.18B | | | | | | | | | | |
|
Construction in Progress
|
0.13B | 0.06B | 0.17B | 0.11B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.07B | 0.10B | 2.08B | 1.53B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.35B | 1.10B | 0.00B | 4.37B | 4.49B | 12.33B | 11.53B | 11.34B | 12.17B | 17.78B | 18.68B | 20.97B | 22.20B | -1.79B | 23.30B | 8.52B | -1.46B | 9.75B |
|
Long-Term Investments
|
0.14B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 1.21B | 1.55B | 1.60B | 0.31B | 0.39B | 0.44B | 0.61B | | 0.49B | 0.63B | | 0.64B |
|
Goodwill
|
0.29B | 0.33B | 0.43B | 0.35B | | 0.38B | 0.34B | 0.33B | 0.33B | 1.66B | 1.63B | 1.79B | 1.87B | | 1.76B | 1.69B | | 1.64B |
|
Intangibles
|
0.04B | 1.92B | 2.79B | 0.42B | 0.41B | 0.25B | 0.15B | 0.16B | 0.17B | 1.23B | 0.94B | 0.94B | 1.44B | 2.55B | 1.38B | 0.57B | 2.10B | 0.49B |
|
Goodwill & Intangibles
|
0.38B | 0.48B | 0.65B | 0.54B | 0.41B | 0.63B | 0.49B | 0.49B | 0.50B | 2.89B | 2.57B | 2.74B | 3.31B | 2.55B | 3.14B | 2.26B | 2.10B | 2.13B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.14B | 0.13B | 0.17B | 0.15B | 0.19B | 0.19B | | 0.21B | 0.21B | | 0.22B |
|
Other Non-Current Assets
|
0.12B | 0.16B | 0.16B | 0.14B | | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.12B | | 0.15B | 0.18B | | 0.15B |
|
Non-Current Assets
|
3.12B | 3.90B | 5.52B | 5.16B | 5.28B | -5.83B | -5.06B | 6.70B | 7.20B | 11.05B | 11.51B | 12.25B | 13.66B | 14.06B | 13.72B | 13.04B | 13.52B | 14.53B |
|
Assets
|
5.03B | 6.62B | 9.24B | 8.50B | 9.79B | 0.03B | 0.02B | 0.03B | 11.96B | 0.07B | 0.16B | 0.15B | 0.37B | 25.60B | 23.82B | 21.43B | 22.16B | 23.11B |
|
Accounts Payables
|
| 0.06B | 0.00B | 0.83B | 0.99B | 0.26B | 1.11B | 1.12B | 1.37B | 1.89B | 1.82B | 2.49B | 3.03B | | 2.66B | 2.26B | 2.56B | 2.44B |
|
Notes Payables
|
0.13B | -0.09B | 0.00B | 1.27B | 1.52B | -0.13B | -0.01B | 0.65B | 0.59B | 1.44B | 1.21B | 1.06B | 1.23B | 2.71B | 1.16B | 1.21B | 1.76B | 1.09B |
|
Payables
|
0.13B | -0.03B | 0.00B | 2.10B | 2.51B | 0.13B | 1.10B | 1.77B | 1.96B | 3.33B | 3.03B | 3.56B | 4.26B | 2.71B | 3.82B | 3.47B | 4.32B | 3.53B |
|
Accumulated Expenses
|
| 0.08B | 0.00B | 0.18B | 0.16B | 0.16B | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.06B | -0.01B | 0.00B | 0.04B | 0.05B | 0.02B | 0.10B | 0.12B | | | | | 0.47B | | 0.55B | | | |
|
Short term Debt
|
0.03B | 0.10B | 0.14B | 0.11B | 0.21B | 0.10B | 0.48B | 0.65B | 0.59B | 1.44B | 1.21B | 1.06B | 1.23B | | 1.16B | 1.21B | | 1.09B |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.00B | 0.03B |
|
Current Taxes
|
| 0.05B | 0.00B | 0.13B | 0.14B | 0.06B | 0.22B | 0.21B | 0.25B | 0.23B | 0.16B | 0.22B | 0.59B | | 0.62B | 0.31B | | 0.28B |
|
Total Current Liabilities
|
1.07B | 1.90B | 0.00B | 2.94B | 3.48B | 2.51B | 3.98B | 3.33B | 3.56B | 5.27B | 5.00B | 5.94B | 7.79B | 9.50B | 7.72B | 7.26B | 7.30B | 7.31B |
|
Capital Leases
|
| -0.00B | 0.00B | -0.00B | | 0.88B | 1.39B | 1.47B | 0.90B | 4.23B | | | | | | | | |
|
Non-Current Debt
|
-0.04B | 1.66B | 0.00B | 1.53B | 1.71B | 2.03B | 0.77B | 1.45B | 0.89B | 4.22B | 4.41B | 3.48B | 4.20B | 1.41B | 3.20B | 2.62B | 0.53B | 3.80B |
|
Convertible Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00B | 0.00B | | 0.01B | 0.01B | | | | | | | | | | | |
|
Pension
|
| | 0.00B | 0.00B | | 0.09B | 0.13B | 0.13B | 0.13B | 0.17B | 0.17B | 0.22B | 0.21B | | 0.15B | 0.13B | | 0.11B |
|
Preferred Stock Liabilities
|
| | | | | | 0.01B | 0.01B | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.37B | 0.29B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.22 | 0.06B | 0.09B | 0.11B | 0.16B | 0.15B | 0.16B | 0.19B | 0.19B | 0.24B | 0.27B | | 0.29B | 0.25B | | 0.21B |
|
Operating Leases
|
| | 0.00B | 0.00B | | | | | | | 0.17B | 0.17B | 0.24B | | 0.23B | 0.23B | | 0.21B |
|
Other Non-Current Liabilities
|
| | | 0.02B | 0.02B | 0.00B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.13B | | 0.25B | 0.19B | | 0.22B |
|
Total Non-Current Liabilities
|
| | 0.00B | 1.79B | 2.01B | 1.57B | 2.48B | 2.62B | 1.78B | 5.20B | 6.16B | 6.05B | 6.74B | | 5.56B | 4.07B | | 5.13B |
|
Total Liabilities
|
0.11B | 0.13B | 0.18B | 1.83B | 2.05B | 2.88B | 2.56B | 5.96B | 5.35B | 10.47B | 11.16B | 11.99B | 14.52B | 0.99B | 13.28B | 11.34B | 0.71B | 12.44B |
|
Total Debt
|
-0.01B | 1.76B | 0.14B | 1.64B | 1.92B | 2.13B | 1.25B | 2.10B | 1.48B | 5.66B | 5.62B | 4.54B | 5.43B | 1.41B | 4.36B | 3.83B | 0.53B | 4.89B |
|
Common Equity
|
| | 0.00B | 3.65B | 4.15B | 5.70B | 5.39B | 5.20B | 6.62B | 6.69B | 6.46B | 7.35B | 9.09B | 10.01B | 9.93B | 9.47B | 9.60B | 9.98B |
|
Shareholder's Equity
|
5.03B | 6.62B | 9.24B | 8.50B | 9.79B | 5.70B | 5.39B | 5.20B | 6.62B | 6.69B | 6.46B | 7.35B | 9.09B | 25.60B | 9.93B | 9.47B | 22.16B | 9.98B |
|
Liabilities and Shareholders Equity
|
5.03B | 6.62B | 9.24B | 8.50B | 9.79B | 0.03B | 0.02B | 0.03B | 11.96B | 0.07B | 0.16B | 0.15B | 0.37B | 25.60B | 23.82B | 21.43B | 22.16B | 23.11B |
|
Treasury Shares
|
| | | | | | -0.17B | | | | | | | | | | | |
|
Retained Earnings
|
| | 0.00B | 1.02B | 1.28B | 1.92B | 1.74B | 1.94B | 2.42B | 0.79B | 0.98B | 1.53B | 3.07B | | 3.86B | 3.59B | | 3.78B |
|
Preferred Shares
|
| 0.00B | 0.00B | | | | | | | | | | | | | | | |