|
Cash & Equivalents
|
1.25B | 4.33B | 4.28B | 3.93B | 3.49B | 3.37B | 3.11B | 2.90B | 3.51B | 3.79B | 4.47B | 4.86B | 5.24B | 5.23B | 5.54B | 5.82B | 5.88B | 6.11B | 6.80B | 7.23B |
|
Cash & Current Investments
|
1.25B | 4.33B | 4.28B | 3.93B | 3.49B | 3.37B | 3.11B | 2.90B | 3.51B | 3.79B | 4.47B | 4.86B | 5.24B | 5.23B | 5.54B | 5.82B | 5.88B | 6.11B | 6.80B | 7.23B |
|
Receivables - Net
|
0.07B | 0.08B | 0.13B | 0.13B | 0.18B | 0.17B | 0.19B | 0.17B | 0.18B | 0.13B | 0.14B | 0.29B | 0.31B | 0.60B | 0.55B | 0.52B | 0.41B | 0.48B | 0.50B | 0.39B |
|
Receivables
|
0.07B | 0.08B | 0.13B | 0.13B | 0.18B | 0.17B | 0.19B | 0.17B | 0.18B | 0.13B | 0.14B | 0.29B | 0.31B | 0.60B | 0.55B | 0.52B | 0.41B | 0.48B | 0.50B | 0.39B |
|
Inventory
|
1.16B | 1.31B | 1.23B | 1.21B | 1.42B | 1.38B | 1.45B | 1.41B | 1.66B | 1.67B | 1.57B | 1.64B | 1.67B | 1.94B | 1.99B | 2.18B | 2.10B | 2.05B | 2.29B | 2.49B |
|
Prepaid Assets
|
0.21B | 0.24B | 0.21B | 0.30B | 0.23B | 0.26B | 0.25B | 0.29B | 0.30B | 0.20B | 0.27B | 0.25B | 0.32B | 0.46B | 0.48B | 0.55B | 0.46B | 0.47B | 0.50B | 0.60B |
|
Current Assets
|
2.84B | 6.16B | 6.03B | 5.91B | 5.64B | 5.48B | 5.16B | 4.93B | 5.83B | 6.11B | 6.72B | 7.43B | 7.89B | 8.57B | 8.81B | 9.21B | 8.99B | 9.21B | 10.18B | 10.81B |
|
Property, Plant & Equipment (Net)
|
1.02B | 1.07B | 1.06B | 1.17B | 1.35B | 1.43B | 1.47B | 1.54B | 1.82B | 1.81B | 2.12B | 2.20B | 2.46B | 2.51B | 2.56B | 3.00B | 2.81B | 2.95B | 3.42B | 3.51B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | 0.04B | 0.35B | 0.32B | 0.31B | 0.27B | 0.21B | 0.21B | 0.20B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | 0.04B | 0.35B | 0.32B | 0.31B | 0.27B | 0.21B | 0.21B | 0.20B |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.04B | | | | 0.93B | 0.84B | 0.76B | 0.76B | 0.62B | 0.61B | 0.65B | 0.66B |
|
Other Non-Current Assets
|
0.19B | 0.23B | 0.24B | 0.24B | 0.28B | 0.31B | 0.35B | 0.36B | 0.42B | 0.44B | 0.42B | 0.45B | 0.43B | 0.77B | 0.75B | 0.82B | 0.63B | 0.68B | 0.83B | 0.78B |
|
Non-Current Assets
|
2.23B | 2.44B | 2.55B | 2.68B | 3.01B | 3.21B | 3.26B | 3.20B | 3.68B | 3.60B | 3.97B | 4.13B | 5.45B | 6.38B | 6.39B | 7.13B | 6.35B | 6.78B | 7.66B | 7.86B |
|
Assets
|
5.07B | 8.60B | 8.57B | 8.59B | 8.64B | 8.69B | 8.43B | 8.13B | 9.51B | 9.71B | 10.69B | 11.56B | 13.35B | 14.95B | 15.20B | 16.34B | 15.34B | 15.99B | 17.83B | 18.67B |
|
Accounts Payables
|
2.91B | 2.96B | 3.20B | 3.22B | 3.44B | 3.33B | 3.29B | 2.94B | 3.62B | 3.68B | 4.08B | 4.62B | 5.10B | 5.37B | 5.62B | 5.90B | 5.55B | 5.70B | 6.49B | 6.79B |
|
Notes Payables
|
0.16B | 0.15B | 0.17B | 0.17B | 0.01B | 0.01B | 0.05B | 0.16B | 0.17B | 0.22B | 0.23B | 0.23B | 0.28B | 0.27B | 0.34B | 0.38B | 0.48B | 0.56B | 0.79B | 1.37B |
|
Payables
|
3.06B | 3.12B | 3.37B | 3.38B | 3.45B | 3.34B | 3.34B | 3.10B | 3.80B | 3.91B | 4.31B | 4.85B | 5.38B | 5.64B | 5.96B | 6.28B | 6.03B | 6.26B | 7.27B | 8.17B |
|
Accumulated Expenses
|
0.12B | 0.13B | 0.13B | 0.16B | 0.30B | 0.25B | 0.24B | 0.25B | 0.30B | 0.25B | 0.27B | 0.31B | 0.35B | 0.39B | 0.52B | 0.47B | 0.46B | 0.39B | 0.43B | 0.47B |
|
Other Accumulated Expenses
|
0.21B | 0.21B | 0.25B | 0.30B | 0.27B | 0.31B | 0.27B | 0.27B | 0.42B | 0.46B | 0.45B | 0.53B | 0.53B | 0.66B | 0.65B | 0.77B | 0.59B | 0.65B | 0.81B | 0.83B |
|
Short term Debt
|
0.16B | 0.17B | 0.47B | 0.39B | 0.34B | 0.19B | 0.05B | 0.16B | 0.17B | 0.22B | 0.23B | 0.38B | 0.28B | 0.27B | 0.34B | 0.38B | 0.48B | 0.56B | 0.79B | 1.37B |
|
Current Leases
|
0.21B | 0.22B | 0.25B | 0.26B | 0.29B | 0.30B | 0.30B | 0.28B | 0.33B | 0.32B | 0.33B | 0.35B | 0.39B | 0.42B | 0.43B | 0.46B | 0.42B | 0.44B | 0.51B | 0.52B |
|
Current Deferred Revenue
|
0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.13B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.14B | 0.14B | 0.19B | 0.14B | 0.17B | 0.19B | 0.21B |
|
Total Current Liabilities
|
3.73B | 3.92B | 4.54B | 4.58B | 4.74B | 4.49B | 4.26B | 4.03B | 5.06B | 5.17B | 5.64B | 6.51B | 6.95B | 7.43B | 7.86B | 8.19B | 7.72B | 7.91B | 9.37B | 10.19B |
|
Non-Current Debt
|
0.35B | 0.27B | 0.00B | 0.17B | 0.28B | 0.61B | 0.60B | 0.56B | 0.54B | 0.52B | 0.72B | 0.53B | 0.53B | 1.06B | 1.05B | 1.19B | 0.99B | 1.00B | 0.85B | 0.62B |
|
Convertible Debt
|
0.59B | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.14B | 0.15B | 0.16B | 0.17B | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
3.47B | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 0.01B | 0.11B | 0.09B | 0.08B | 0.07B | 0.02B | | |
|
Operating Leases
|
0.86B | 1.20B | 1.32B | 1.36B | 1.20B | 1.60B | 1.57B | 1.42B | 1.23B | 1.18B | 1.26B | 1.30B | 1.39B | 1.67B | 1.74B | 1.97B | 1.77B | 2.08B | 2.27B | 2.44B |
|
Other Non-Current Liabilities
|
0.14B | | | | 0.24B | 0.25B | 0.23B | 0.22B | 0.26B | 0.28B | 0.29B | 0.31B | 0.38B | 0.58B | 0.60B | 0.72B | 0.69B | 0.60B | 0.66B | 0.68B |
|
Total Non-Current Liabilities
|
5.54B | | | | 6.23B | 6.40B | 6.13B | 5.73B | 6.83B | 6.88B | 7.62B | 8.33B | 8.86B | 10.16B | 10.64B | 11.35B | 10.47B | 10.99B | 12.49B | 13.25B |
|
Total Liabilities
|
5.67B | 5.32B | 5.77B | 6.02B | 6.47B | 6.66B | 6.36B | 5.95B | 7.10B | 7.15B | 7.91B | 8.63B | 9.24B | 10.75B | 11.25B | 12.06B | 11.17B | 11.59B | 13.15B | 13.93B |
|
Total Debt
|
0.51B | 0.45B | 0.47B | 0.56B | 0.62B | 0.80B | 0.64B | 0.72B | 0.71B | 0.75B | 0.95B | 0.91B | 0.81B | 1.33B | 1.38B | 1.57B | 1.47B | 1.56B | 1.64B | 1.99B |
|
Common Equity
|
-4.07B | 3.28B | 2.80B | 2.57B | 2.18B | 2.04B | 2.07B | 2.17B | 2.41B | 2.56B | 2.78B | 2.93B | 4.09B | 4.08B | 3.85B | 4.19B | 4.10B | 4.37B | 4.68B | 4.74B |
|
Shareholder's Equity
|
-4.07B | 3.28B | 2.80B | 2.57B | 2.18B | 2.04B | 2.07B | 2.17B | 2.41B | 2.56B | 2.78B | 2.93B | 4.09B | 4.08B | 3.85B | 4.19B | 4.10B | 4.37B | 4.68B | 4.74B |
|
Liabilities and Shareholders Equity
|
5.07B | 8.60B | 8.57B | 8.59B | 8.64B | 8.69B | 8.43B | 8.13B | 9.51B | 9.71B | 10.69B | 11.56B | 13.35B | 14.95B | 15.20B | 16.34B | 15.34B | 15.99B | 17.83B | 18.67B |
|
Retained Earnings
|
-4.11B | -4.40B | -4.92B | -5.25B | -5.65B | -5.86B | -5.94B | -5.84B | -5.74B | -5.65B | -5.51B | -5.42B | -4.38B | -4.38B | -4.46B | -4.38B | -4.23B | -4.12B | -4.09B | -4.00B |
|
Treasury Shares
|
0.02B | | | | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | | 0.01B | | 0.06B | | | 0.00B |