|
Cash & Equivalents
|
| 6.32B | 9.47B | 13.94B | 9.68B | 9.30B | 15.18B | 10.08B | 8.89B | 7.51B | 3.63B |
|
Short-term Investments
|
| | 1.98B | 2.19B | | | | | | | |
|
Cash & Current Investments
|
| 6.32B | 11.45B | 16.13B | 9.68B | 9.30B | 15.18B | 10.08B | 8.89B | 7.51B | 3.63B |
|
Receivables - Net
|
| 5.05B | 9.77B | 11.82B | 12.46B | 12.48B | 10.73B | 12.91B | 12.48B | 9.34B | 10.30B |
|
Receivables - Other
|
| | | | 0.02B | | 0.12B | 0.13B | 0.38B | | |
|
Receivables
|
| 5.05B | 9.77B | 11.82B | 12.48B | 12.48B | 10.85B | 13.04B | 12.86B | 9.34B | 10.30B |
|
Raw Materials
|
| 0.66B | 0.93B | 0.97B | | | | | 3.23B | 2.32B | 4.43B |
|
Work In Process
|
| 0.19B | 0.50B | 0.51B | | | | | 0.71B | 0.61B | 1.13B |
|
Finished Goods
|
| 0.77B | 1.11B | 1.20B | | | | | 0.84B | 0.69B | 1.16B |
|
Inventory
|
| 1.62B | 2.54B | 2.68B | 3.65B | 3.28B | 3.40B | 5.90B | 4.78B | 3.62B | 6.72B |
|
Prepaid Assets
|
| 3.50B | 4.14B | 5.88B | 6.04B | 6.91B | 9.81B | 11.53B | 10.83B | 11.01B | 9.61B |
|
Current Assets
|
| 23.57B | 30.77B | 40.33B | 36.14B | 36.87B | 43.57B | 45.03B | 42.35B | 35.98B | 36.23B |
|
Property, Plant & Equipment (Net)
|
| 1.65B | 5.65B | 5.39B | 5.26B | 6.05B | 4.83B | 5.42B | 6.21B | 6.43B | 6.34B |
|
Long-Term Investments
|
| 0.11B | 5.78B | 6.35B | 1.00B | 0.86B | 1.33B | 1.84B | 1.60B | 1.60B | 1.50B |
|
Goodwill
|
8.41B | 8.41B | 0.40B | 39.92B | 40.09B | 21.16B | 20.03B | 19.77B | 19.68B | 19.70B | 19.12B |
|
Intangibles
|
| 8.58B | 35.05B | 28.27B | 22.27B | 18.11B | 9.12B | 7.46B | 6.47B | 5.70B | 4.99B |
|
Goodwill & Intangibles
|
8.41B | 16.98B | 35.45B | 68.19B | 62.36B | 39.27B | 29.14B | 27.23B | 26.14B | 25.40B | 24.11B |
|
Other Non-Current Assets
|
| 4.33B | 1.36B | 2.40B | 2.83B | 10.43B | 32.02B | 6.99B | 7.31B | 7.12B | 5.65B |
|
Non-Current Assets
|
| 21.55B | 87.43B | 83.86B | 75.68B | 81.99B | 79.85B | 47.70B | 47.26B | 46.14B | 43.52B |
|
Assets
|
| 45.12B | 118.21B | 124.19B | 111.82B | 118.86B | 123.42B | 92.73B | 89.61B | 82.13B | 79.75B |
|
Accounts Payables
|
| 12.88B | 14.42B | 18.33B | 19.21B | 20.07B | 21.57B | 27.14B | 18.60B | 19.23B | 20.83B |
|
Payables
|
| 12.88B | 14.42B | 18.33B | 19.21B | 20.07B | 21.57B | 27.14B | 18.60B | 19.23B | 20.83B |
|
Accumulated Expenses
|
| 4.22B | 7.12B | 8.03B | 8.49B | 9.77B | 7.17B | 7.58B | 8.87B | 6.83B | 6.60B |
|
Short term Debt
|
| 2.98B | 6.33B | 7.87B | 4.32B | 7.74B | 6.36B | 5.82B | 6.57B | 6.98B | 5.20B |
|
Current Deferred Revenue
|
6.57B | 3.63B | 17.82B | 20.82B | 24.01B | 27.80B | 25.59B | 27.57B | 30.29B | 29.14B | 25.96B |
|
Total Current Liabilities
|
| 25.31B | 38.13B | 45.84B | 44.97B | 52.46B | 54.13B | 56.22B | 51.65B | 48.35B | 46.53B |
|
Non-Current Debt
|
| 10.65B | 43.06B | 44.00B | 49.20B | 44.32B | 32.87B | 21.13B | 23.02B | 19.01B | 19.36B |
|
Non-Current Deffered Revenue
|
| 4.09B | 8.43B | 9.21B | 11.07B | 12.92B | 12.39B | 13.31B | 14.74B | 13.83B | 12.29B |
|
Preferred Stock Liabilities
|
| 0.11B | 0.23B | 0.38B | 1.20B | 0.63B | 0.47B | | | | |
|
Minority Interest
|
| | 5.77B | 5.77B | 4.82B | 4.73B | 5.07B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Liabilities from Discontinued Operations
|
| 1.60B | | | | | 12.08B | | | | 0.22B |
|
Other Non-Current Liabilities
|
| 3.50B | 9.34B | 7.28B | 6.33B | 5.38B | 3.92B | 3.65B | 3.22B | 3.06B | 2.95B |
|
Total Non-Current Liabilities
|
| 40.05B | 89.63B | 99.05B | 105.24B | 109.69B | 111.47B | 90.66B | 89.41B | 81.19B | 78.18B |
|
Total Liabilities
|
| 43.55B | 98.97B | 106.32B | 111.57B | 115.08B | 115.39B | 94.31B | 92.64B | 84.26B | 81.13B |
|
Total Debt
|
| 13.63B | 49.39B | 51.87B | 53.52B | 52.06B | 39.22B | 26.95B | 29.59B | 25.99B | 24.57B |
|
Common Equity
|
2.90B | 1.47B | 20.58B | 17.48B | -0.94B | 3.15B | 7.55B | -1.69B | -3.12B | -2.23B | -1.48B |
|
Shareholder's Equity
|
2.90B | 1.47B | 20.58B | 17.48B | -0.94B | 3.15B | 7.55B | -1.69B | -3.12B | -2.23B | -1.48B |
|
Liabilities and Shareholders Equity
|
| 45.12B | 118.21B | 124.19B | 111.82B | 118.86B | 123.42B | 92.73B | 89.61B | 82.13B | 79.75B |
|
Treasury Shares
|
| | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.06B | 0.08B | 0.12B | 0.14B |
|
Retained Earnings
|
| -3.94B | -5.61B | -6.86B | -21.35B | -16.89B | -13.75B | -8.19B | -6.73B | -4.45B | -1.16B |