|
Assets
|
8.10B | 10.21B | 12.88B | 13.73B | 13.16B | 7.55B | 6.56B | 5.53B | 3.30B | 3.78B | 3.97B | 3.89B | 2.82B | 2.57B | 1.68B | 1.40B | 1.30B |
|
Cash & Equivalents
|
0.83B | 1.55B | 1.79B | 1.53B | 1.55B | 1.58B | 1.23B | 0.96B | 0.73B | 0.82B | 0.55B | 0.38B | 0.21B | 0.38B | 0.30B | 0.18B | 0.27B |
|
Short-term Investments
|
0.68B | 0.36B | 0.33B | 0.25B | 1.10B | 0.95B | 1.66B | 1.42B | 0.64B | 1.44B | 0.37B | 0.53B | 0.53B | 0.33B | 0.13B | 0.06B | 0.07B |
|
Cash & Current Investments
|
1.52B | 1.91B | 2.12B | 1.77B | 2.65B | 2.53B | 2.89B | 2.38B | 1.38B | 2.26B | 0.92B | 0.91B | 0.74B | 0.71B | 0.43B | 0.24B | 0.34B |
|
Receivables - Net
|
2.11B | 2.59B | 3.96B | 3.06B | 2.35B | 0.97B | 0.50B | 0.34B | 0.20B | 0.15B | 0.23B | 0.21B | 0.18B | 0.14B | 0.12B | 0.20B | 0.17B |
|
Receivables - Other
|
0.16B | 0.21B | 0.32B | 0.50B | 0.27B | 0.15B | 0.10B | 0.05B | 0.03B | 0.07B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.05B |
|
Receivables
|
2.27B | 2.80B | 4.28B | 3.56B | 2.62B | 1.12B | 0.60B | 0.39B | 0.23B | 0.22B | 0.25B | 0.23B | 0.21B | 0.16B | 0.13B | 0.22B | 0.22B |
|
Raw Materials
|
| 0.49B | 0.55B | 0.77B | 0.27B | 0.05B | 0.01B | 0.05B | 0.00B | | | | | | | | |
|
Work In Process
|
| 0.23B | 0.22B | 0.52B | 0.28B | 0.16B | 0.06B | 0.03B | 0.00B | | | | | | | | |
|
Finished Goods
|
| 0.06B | 0.09B | 0.17B | 0.05B | 0.04B | 0.05B | 0.07B | 0.02B | 0.00B | | | | | | | |
|
Inventory
|
0.68B | 0.66B | 0.62B | 1.03B | 0.60B | 0.24B | 0.12B | 0.14B | 0.03B | 0.00B | | | | | | | |
|
Current Deferred Tax Assets
|
0.18B | 0.19B | 0.23B | 0.20B | 0.14B | 0.07B | 0.01B | | | 0.00B | 0.00B | | | | | | |
|
Prepaid Assets
|
0.19B | 0.25B | 0.24B | 0.36B | 0.47B | 0.51B | 0.38B | 0.10B | 0.06B | 0.04B | 0.06B | 0.05B | 0.05B | 0.16B | 0.18B | 0.04B | 0.03B |
|
Current Assets
|
4.84B | 5.81B | 7.49B | 7.07B | 7.44B | 4.85B | 4.17B | 3.01B | 1.72B | 2.54B | 1.23B | 1.20B | 1.01B | 1.04B | 0.74B | 0.51B | 0.59B |
|
Buildings
|
| 0.93B | 1.16B | 1.39B | 1.12B | 0.91B | 0.42B | 0.40B | | | | | | | | | |
|
Construction in Progress
|
8.10B | 0.25B | 0.30B | 0.39B | 0.11B | 0.04B | 0.00B | 5.53B | 3.30B | 3.78B | 3.97B | | | | | | |
|
Land & Improvements
|
| 0.10B | 0.13B | 0.13B | 0.09B | 0.11B | 0.03B | 0.03B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.33B | 1.96B | 2.50B | 2.73B | 2.07B | 1.14B | 0.56B | 0.41B | 0.09B | 0.06B | 0.09B | 0.07B | 0.05B | 0.04B | 0.03B | 0.02B | 0.01B |
|
Long-Term Investments
|
0.72B | 0.96B | 0.58B | 0.34B | 0.22B | 0.13B | 0.32B | 0.20B | 0.27B | 0.06B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B |
|
Goodwill
|
0.14B | 0.15B | 0.51B | 0.30B | 0.69B | | 0.09B | 0.62B | 0.56B | 0.57B | 1.46B | 1.44B | 0.85B | 0.84B | 0.49B | 0.47B | 0.47B |
|
Intangibles
|
1.07B | 1.33B | 1.80B | 4.61B | 3.43B | 1.44B | 1.38B | 1.21B | 0.60B | 0.48B | 1.07B | 0.92B | 0.77B | 0.52B | 0.20B | 0.06B | 0.05B |
|
Goodwill & Intangibles
|
1.20B | 1.48B | 2.31B | 4.92B | 4.12B | 1.44B | 1.46B | 1.83B | 1.16B | 1.05B | 2.53B | 2.35B | 1.62B | 1.37B | 0.69B | 0.53B | 0.52B |
|
Long-Term Deferred Tax
|
0.00B | 0.24B | 0.28B | 0.28B | 0.21B | 0.07B | 0.01B | 0.03B | 0.04B | 0.02B | 0.00B | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 0.06B | 0.05B | 0.05B | 0.04B | 0.03B | 0.07B | 0.02B | 0.01B | 0.01B | 0.19B | 0.08B |
|
Non-Current Assets
|
3.26B | 4.39B | 5.39B | 6.32B | 5.84B | 2.70B | 2.39B | 2.52B | 1.58B | 1.24B | 2.73B | 2.69B | 1.81B | 1.52B | 0.94B | 0.89B | 0.70B |
|
Accounts Payables
|
0.45B | 0.61B | 0.83B | 0.74B | 1.06B | 0.47B | 0.23B | 0.27B | 0.13B | 0.05B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Notes Payables
|
| | | | | | | | | | | 0.61B | | | 0.37B | | |
|
Payables
|
0.45B | 0.61B | 0.83B | 0.74B | 1.06B | 0.47B | 0.23B | 0.27B | 0.13B | 0.05B | 0.05B | 0.64B | 0.02B | 0.02B | 0.39B | 0.02B | 0.03B |
|
Accumulated Expenses
|
1.24B | 1.64B | 2.51B | 2.38B | 1.85B | 1.21B | 0.67B | 0.37B | 0.24B | 0.20B | 0.19B | 0.20B | 0.18B | 0.16B | 0.14B | 0.11B | 0.13B |
|
Other Accumulated Expenses
|
0.01B | 0.01B | 0.00B | 0.42B | 0.65B | 0.03B | 0.00B | 0.02B | 0.28B | -0.01B | 0.00B | | | | | | |
|
Current Leases
|
4.84B | 5.81B | 7.49B | 7.07B | 7.44B | 4.85B | 4.17B | 3.01B | 1.72B | 2.54B | 1.23B | | | | | | |
|
Current Taxes
|
0.36B | 0.10B | 0.18B | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B |
|
Current Deferred Revenue
|
0.05B | 0.07B | 0.11B | 0.26B | 0.54B | 0.58B | 0.47B | 0.39B | 0.24B | 0.14B | 0.25B | 0.26B | 0.23B | 0.21B | 0.17B | 0.15B | 0.16B |
|
Curent Deferred Tax Liability
|
0.01B | 0.01B | | 0.23B | 0.24B | 0.03B | 0.05B | 0.01B | 0.01B | | | | | | | | |
|
Total Current Liabilities
|
2.12B | 2.43B | 3.63B | 3.39B | 3.46B | 2.27B | 1.37B | 1.04B | 0.62B | 0.41B | 0.51B | 1.12B | 0.43B | 0.40B | 0.73B | 0.36B | 0.34B |
|
Non-Current Debt
|
| | | | | 1.63B | 1.71B | 1.28B | 0.59B | 0.78B | 0.67B | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.05B | 0.14B | 0.11B | 0.07B | 0.04B | 0.04B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | -0.01B | -0.02B | | | | | | | | | | | 0.05B | |
|
Non-Current Deferred Tax Liability
|
0.09B | -0.20B | -0.33B | 0.23B | 0.32B | 0.03B | 0.05B | 0.01B | 0.01B | 0.01B | 0.17B | 0.15B | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.15B | 0.12B | 0.09B | 0.08B | 0.06B | 0.03B |
|
Other Non-Current Liabilities
|
0.02B | 0.03B | 0.03B | 0.01B | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
2.20B | 2.57B | 3.91B | 3.62B | 3.69B | | | | 1.22B | 1.25B | 1.31B | 1.35B | 1.31B | 1.01B | 0.82B | 0.62B | 0.57B |
|
Total Liabilities
|
2.23B | 2.60B | 3.94B | 3.63B | 3.71B | 3.93B | 3.13B | 2.33B | 1.24B | 1.27B | 1.33B | 1.36B | 1.31B | 1.01B | 0.82B | 0.62B | 0.58B |
|
Total Debt
|
| | | | | 1.63B | 1.71B | 1.28B | 0.59B | 0.78B | 0.67B | | | | | | |
|
Common Equity
|
5.88B | 7.60B | 8.94B | 10.10B | 9.46B | 3.62B | 3.43B | 3.21B | 2.06B | 2.50B | 2.64B | 2.53B | 1.50B | 1.56B | 0.86B | 0.78B | 0.72B |
|
Shareholder's Equity
|
5.88B | 0.00B | 8.94B | 10.10B | 9.46B | 3.62B | 3.43B | 3.21B | 2.06B | 2.50B | 2.64B | 2.53B | 1.50B | 1.56B | 0.86B | 0.78B | 0.72B |
|
Liabilities and Shareholders Equity
|
8.10B | 10.21B | 12.88B | 13.73B | 13.16B | 7.55B | 6.56B | 5.53B | 3.30B | 3.78B | 3.97B | 3.89B | 2.82B | 2.57B | 1.68B | 1.40B | 1.30B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.01B | | 0.02B | 0.03B | -0.09B | | -0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Retained Earnings
|
0.00B | 0.05B | -0.00B | 0.04B | -0.00B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.03B | -0.20B | -1.31B | -1.29B | -2.03B | -2.16B | -2.24B |
|
Preferred Shares
|
| | | 2.45B | 2.43B | 2.42B | 2.44B | | | 2.56B | | | | | | | |