|
Cash & Equivalents
|
0.74B | 0.68B | 0.90B | 1.09B | 0.57B | 1.15B | 0.64B | 0.98B | 0.86B | 0.99B | 0.62B | 0.66B | 0.54B | 0.70B | 0.81B | 1.38B | 1.27B | 1.22B | 0.91B | 1.31B | 1.15B | 0.99B | 0.51B | 1.02B | 0.97B | 1.07B | 1.24B | 1.51B | 0.77B | 0.73B | 0.89B | 1.51B | 1.60B | 1.54B | 2.37B | 3.04B | 2.47B | 2.23B | 1.97B | 3.24B | 2.46B | 1.69B | 1.68B | 2.57B | 2.61B | 3.07B | 3.41B | 3.90B | 3.34B | 3.09B | 3.02B | 4.54B | 3.07B | 2.52B | 2.66B | 3.03B | 2.55B |
|
Short-term Investments
|
0.29B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.03B | 0.98B | 0.90B | 1.09B | 0.57B | 1.15B | 0.64B | 0.98B | 0.86B | 0.99B | 0.62B | 0.66B | 0.54B | 0.70B | 0.81B | 1.38B | 1.27B | 1.22B | 0.91B | 1.31B | 1.15B | 0.99B | 0.51B | 1.02B | 0.97B | 1.07B | 1.24B | 1.51B | 0.77B | 0.73B | 0.89B | 1.51B | 1.60B | 1.54B | 2.37B | 3.04B | 2.47B | 2.23B | 1.97B | 3.24B | 2.46B | 1.69B | 1.68B | 2.57B | 2.61B | 3.07B | 3.41B | 3.90B | 3.34B | 3.09B | 3.02B | 4.54B | 3.07B | 2.52B | 2.66B | 3.03B | 2.55B |
|
Receivables - Net
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.11B | 0.10B | 0.09B | 0.11B | 0.13B | 0.14B | 0.15B | 0.17B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.21B | 0.17B | 0.14B | 0.18B | 0.17B | 0.16B | 0.19B | 0.16B | 0.15B | 0.14B | 0.16B | 0.15B | 0.16B | 0.15B |
|
Receivables - Other
|
0.22B | 0.22B | 0.22B | 0.23B | 0.20B | 0.20B | 0.19B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.13B | 0.13B | 0.16B | 0.16B | 0.12B | 0.13B | 0.14B | 0.17B | 0.16B |
|
Receivables
|
0.23B | 0.24B | 0.24B | 0.25B | 0.22B | 0.21B | 0.21B | 0.19B | 0.17B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B | 0.18B | 0.16B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.18B | 0.18B | 0.17B | 0.19B | 0.21B | 0.22B | 0.23B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B | 0.29B | 0.35B | 0.32B | 0.28B | 0.32B | 0.33B | 0.30B | 0.32B | 0.32B | 0.30B | 0.26B | 0.29B | 0.29B | 0.33B | 0.31B |
|
Raw Materials
|
1.41B | | 1.60B | 1.84B | 2.48B | 2.61B | 3.03B | 3.22B | 3.30B | 3.45B | 3.60B | 3.80B | 3.94B | 3.93B | 4.01B | 4.07B | 4.07B | 3.83B | 3.95B | 4.14B | 4.30B | 4.24B | 4.53B | 4.52B | 4.83B | 4.90B | 4.95B | 5.17B | 5.60B | 5.67B | 5.81B | 5.94B | 6.21B | 6.15B | 6.20B | 6.17B | 6.86B | 7.07B | 7.41B | 7.78B | 8.16B | 8.35B | 8.79B | 9.17B | 9.90B | 9.94B | 10.24B | 10.62B | 11.50B | 11.89B | 12.41B | 12.95B | 14.09B | 14.41B | 14.25B | 14.70B | 15.21B |
|
Work In Process
|
1.36B | | 1.57B | 1.68B | 1.91B | 2.12B | 2.37B | 2.50B | 2.72B | 2.86B | 3.38B | 3.54B | 3.72B | 3.92B | 3.82B | 3.50B | 3.79B | 4.15B | 4.37B | 4.03B | 4.29B | 4.64B | 4.91B | 4.61B | 4.91B | 5.12B | 5.19B | 5.09B | 5.84B | 6.09B | 5.72B | 5.25B | 5.58B | 5.97B | 5.85B | 5.98B | 6.60B | 7.30B | 7.74B | 7.74B | 8.74B | 9.88B | 10.80B | 9.80B | 9.51B | 9.29B | 9.35B | 9.00B | 9.47B | 9.71B | 9.88B | 8.88B | 8.70B | 8.65B | 9.02B | 7.65B | 7.27B |
|
Inventory
|
3.48B | 3.64B | 3.86B | 4.17B | 5.02B | 5.32B | 5.91B | 6.20B | 6.50B | 6.78B | 7.38B | 7.70B | 7.99B | 8.14B | 8.11B | 7.81B | 8.09B | 8.22B | 8.50B | 8.34B | 8.74B | 9.04B | 9.55B | 9.24B | 10.04B | 10.14B | 10.30B | 10.39B | 11.60B | 11.92B | 11.70B | 11.28B | 11.90B | 12.22B | 12.14B | 12.24B | 13.58B | 14.48B | 16.01B | 16.48B | 18.20B | 19.85B | 21.70B | 21.66B | 22.45B | 22.57B | 22.98B | 22.37B | 24.05B | 24.84B | 25.54B | 24.90B | 26.08B | 26.48B | 26.73B | 25.29B | 25.61B |
|
Prepaid Assets
|
0.02B | 0.02B | | | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.06B | 0.05B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.19B | 0.19B | 0.19B | 0.20B | 0.15B | 0.15B | 0.15B | 0.15B | 0.20B | 0.22B | 0.25B | 0.28B | 0.33B | 0.36B | 0.38B | 0.39B | 0.40B | 0.39B | 0.44B | 0.45B | 0.50B | 0.56B | 0.59B | 0.63B | 0.68B | 0.75B | 0.90B | 0.37B | 0.39B | 0.41B | 0.43B | 0.48B | 0.47B | 0.50B | 0.51B | 0.43B | 0.45B | 0.48B | 0.48B | 0.52B | 0.53B | 0.52B | 0.54B | 0.56B | 0.58B | 0.58B |
|
Long-Term Investments
|
| | | | | | | 0.02B | | | | 0.02B | | | 0.04B | 0.03B | | | | | | | | | 0.09B | 0.03B | 0.03B | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.05B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Goodwill & Intangibles
|
0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.05B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Long-Term Deferred Tax
|
| | 0.72B | 0.71B | 0.68B | 0.68B | 0.64B | 0.62B | 0.58B | 0.57B | 0.58B | 0.59B | 0.55B | 0.55B | 0.54B | 0.56B | 0.54B | 0.53B | 0.51B | 0.48B | 0.47B | 0.45B | 0.38B | 0.36B | 0.24B | 0.22B | 0.20B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.14B | 0.13B | 0.16B | 0.14B | 0.14B | 0.11B | 0.12B | 0.19B | 0.18B | 0.17B | 0.16B | 0.17B | 0.13B | 0.07B | 0.07B | 0.04B | 0.03B |
|
Other Non-Current Assets
|
0.44B | 0.45B | 0.46B | 0.51B | 0.50B | 0.50B | 0.54B | 0.48B | 0.49B | 0.48B | 0.52B | 0.49B | 0.51B | 0.51B | 0.53B | 0.53B | 0.51B | 0.47B | 0.53B | 0.50B | 0.50B | 0.52B | 0.53B | 0.57B | 0.62B | 0.61B | 0.64B | 0.70B | 0.82B | 0.79B | 0.89B | 0.91B | 0.92B | 1.09B | 1.01B | 1.11B | 1.24B | 1.42B | 1.49B | 1.56B | 1.79B | 2.18B | 2.60B | 2.96B | 2.62B | 2.62B | 2.81B | 2.99B | 3.13B | 2.98B | 3.18B | 3.32B | 3.27B | 3.46B | 3.45B | 3.80B | 3.80B |
|
Assets
|
5.36B | 5.48B | 6.66B | 7.25B | 7.35B | 8.23B | 8.29B | 8.86B | 8.93B | 9.37B | 9.72B | 10.19B | 10.34B | 10.71B | 10.86B | 11.15B | 11.18B | 11.30B | 11.33B | 11.56B | 11.71B | 11.92B | 11.98B | 12.18B | 12.96B | 13.22B | 13.59B | 14.11B | 14.54B | 15.01B | 15.22B | 15.61B | 16.32B | 17.13B | 17.97B | 18.91B | 19.78B | 21.08B | 21.79B | 24.02B | 25.00B | 26.69B | 28.87B | 30.35B | 30.26B | 31.17B | 32.32B | 32.58B | 33.38B | 34.40B | 35.15B | 36.10B | 35.03B | 35.69B | 36.40B | 35.47B | 34.64B |
|
Accounts Payables
|
0.98B | | 0.04B | 0.22B | 0.04B | 0.05B | 0.05B | 1.29B | 0.34B | 0.30B | 0.38B | 1.40B | 0.40B | 0.45B | 0.46B | 0.47B | 0.42B | 0.50B | 0.57B | | | | | 0.58B | 0.58B | 0.58B | 0.66B | 0.62B | 0.70B | 0.66B | 0.68B | 0.63B | 0.66B | 0.71B | 0.76B | 0.90B | 0.85B | 1.14B | 1.25B | 1.18B | 1.15B | 1.38B | 1.51B | 1.36B | 1.21B | 1.25B | 1.37B | 1.25B | 1.26B | 1.39B | 1.41B | 1.35B | 1.37B | 1.37B | 1.39B | 1.22B | 1.03B |
|
Notes Payables
|
1.73B | | 2.10B | 2.49B | 2.59B | 3.27B | 3.08B | 3.51B | 3.46B | 3.86B | 3.45B | 3.67B | 3.73B | 3.95B | 3.82B | 3.81B | 3.73B | 3.66B | 3.30B | 3.27B | 3.22B | 3.22B | 2.93B | 2.87B | 3.26B | 3.23B | 3.09B | 3.20B | 3.34B | 3.62B | 3.45B | 3.40B | 3.78B | 4.31B | 4.30B | 4.28B | 4.23B | 4.47B | 4.42B | 5.41B | 5.26B | 5.57B | 5.98B | 6.07B | 5.69B | 5.97B | 6.11B | 5.09B | 5.29B | 5.94B | 5.69B | 5.92B | 5.10B | 6.52B | 7.25B | 5.97B | 5.55B |
|
Payables
|
2.71B | | 2.14B | 2.71B | 2.64B | 3.32B | 3.13B | 4.79B | 3.80B | 4.16B | 3.82B | 5.07B | 4.13B | 4.40B | 4.28B | 4.28B | 4.15B | 4.16B | 3.87B | 3.27B | 3.22B | 3.22B | 2.93B | 3.45B | 3.83B | 3.82B | 3.75B | 3.83B | 4.04B | 4.28B | 4.13B | 4.03B | 4.44B | 5.01B | 5.06B | 5.18B | 5.07B | 5.61B | 5.67B | 6.59B | 6.41B | 6.95B | 7.48B | 7.43B | 6.90B | 7.22B | 7.47B | 6.34B | 6.55B | 7.32B | 7.10B | 7.26B | 6.47B | 7.89B | 8.64B | 7.19B | 6.57B |
|
Accumulated Expenses
|
0.80B | 0.10B | 0.84B | 0.89B | 0.86B | 0.91B | 0.94B | 0.89B | 0.88B | 0.82B | 0.88B | 0.88B | 0.90B | 0.85B | 0.91B | 0.93B | 0.94B | 0.85B | 0.91B | 0.92B | 0.97B | 0.90B | 0.96B | 0.98B | 1.07B | 1.03B | 1.07B | 1.13B | 1.20B | 1.19B | 1.28B | 1.28B | 1.38B | 1.38B | 1.59B | 1.61B | 1.94B | 2.20B | 2.00B | 2.21B | 2.58B | 2.62B | 2.95B | 3.14B | 2.82B | 2.83B | 2.77B | 3.10B | 3.23B | 2.78B | 2.90B | 3.02B | 3.10B | 2.94B | 3.17B | 3.54B | 3.51B |
|
Other Accumulated Expenses
|
| | | | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.02B | 0.02B | | | | | | 0.03B | | | | 0.01B | | | | 0.04B | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgages
|
0.15B | | 0.15B | 0.19B | 0.17B | 0.25B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.31B | 0.32B | 0.33B | 0.34B | 0.34B | 0.37B | 0.39B | 0.40B | 0.41B | 0.43B | 0.44B | 0.45B | 0.48B | 0.49B | 0.51B | 0.52B | 0.53B | 0.54B | 0.55B | 0.56B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.04B | | | | 0.03B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.53B | 0.53B | | 0.54B | | | | 0.48B | | | | 0.46B | | | 0.45B | 0.45B | | | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
2.18B | 2.25B | | 3.11B | | | | 4.31B | | | | 4.61B | | | 4.78B | 4.80B | | | 4.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
2.71B | 2.78B | 3.17B | 3.65B | 3.73B | 4.49B | 4.38B | 4.79B | 4.73B | 5.02B | 4.75B | 5.07B | 5.07B | 5.29B | 5.23B | 5.26B | 5.12B | 5.05B | 4.82B | 4.77B | 4.73B | 4.70B | 4.54B | 4.44B | 4.90B | 4.85B | 4.82B | 4.96B | 5.24B | 5.47B | 5.41B | 5.31B | 5.82B | 6.40B | 6.65B | 6.79B | 7.01B | 7.81B | 7.67B | 8.80B | 8.99B | 9.57B | 10.43B | 10.57B | 9.71B | 10.05B | 10.24B | 9.44B | 9.78B | 10.10B | 10.00B | 10.28B | 9.57B | 10.83B | 11.80B | 10.73B | 10.08B |
|
Common Equity
|
2.65B | 2.70B | 3.49B | 3.59B | 3.61B | 3.74B | 3.91B | 4.06B | 4.20B | 4.35B | 4.97B | 5.12B | 5.26B | 5.42B | 5.63B | 5.90B | 6.06B | 6.25B | 6.51B | 6.79B | 6.98B | 7.22B | 7.44B | 7.75B | 8.06B | 8.37B | 8.77B | 9.16B | 9.30B | 9.53B | 9.81B | 10.30B | 10.50B | 10.73B | 11.33B | 12.12B | 12.77B | 13.28B | 14.12B | 15.22B | 16.01B | 17.12B | 18.44B | 19.79B | 20.55B | 21.12B | 22.08B | 23.14B | 23.60B | 24.30B | 25.15B | 25.82B | 25.46B | 24.86B | 24.59B | 24.74B | 24.56B |
|
Shareholder's Equity
|
2.65B | 2.70B | 3.49B | 3.59B | 3.61B | 3.74B | 3.91B | 4.06B | 4.20B | 4.35B | 4.97B | 5.12B | 5.26B | 5.42B | 5.63B | 5.90B | 6.06B | 6.25B | 6.51B | 6.79B | 6.98B | 7.22B | 7.44B | 7.75B | 8.06B | 8.37B | 8.77B | 9.16B | 9.30B | 9.53B | 9.81B | 10.30B | 10.50B | 10.73B | 11.33B | 12.12B | 12.77B | 13.28B | 14.12B | 15.22B | 16.01B | 17.12B | 18.44B | 19.79B | 20.55B | 21.12B | 22.08B | 23.14B | 23.60B | 24.30B | 25.15B | 25.82B | 25.46B | 24.86B | 24.59B | 24.74B | 24.56B |
|
Liabilities and Shareholders Equity
|
5.36B | 5.48B | 6.66B | 7.25B | 7.35B | 8.23B | 8.29B | 8.86B | 8.93B | 9.37B | 9.72B | 10.19B | 10.34B | 10.71B | 10.86B | 11.15B | 11.18B | 11.30B | 11.33B | 11.56B | 11.71B | 11.92B | 11.98B | 12.18B | 12.96B | 13.22B | 13.59B | 14.11B | 14.54B | 15.01B | 15.22B | 15.61B | 16.32B | 17.13B | 17.97B | 18.91B | 19.78B | 21.08B | 21.79B | 24.02B | 25.00B | 26.69B | 28.87B | 30.35B | 30.26B | 31.17B | 32.32B | 32.58B | 33.38B | 34.40B | 35.15B | 36.10B | 35.03B | 35.69B | 36.40B | 35.47B | 34.64B |
|
Treasury Shares
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.04B | 0.00B | 0.04B | 0.05B | 0.05B | 0.00B | 0.06B | 0.06B | 0.01B | 0.00B | 0.07B | 0.01B | 0.01B | 0.08B | 0.09B | 0.02B | 0.03B | 0.11B | 0.11B |
|
Retained Earnings
|
0.85B | | 1.66B | 1.74B | 1.75B | 1.86B | 2.01B | 2.15B | 2.27B | 2.39B | 2.49B | 2.63B | 2.75B | 2.88B | 3.07B | 3.29B | 3.42B | 3.58B | 3.80B | 4.06B | 4.23B | 4.42B | 4.67B | 4.95B | 5.09B | 5.39B | 5.80B | 6.22B | 6.48B | 6.77B | 7.19B | 7.64B | 8.01B | 8.43B | 8.99B | 9.76B | 10.48B | 11.33B | 12.38B | 13.64B | 14.71B | 16.06B | 17.63B | 19.19B | 20.06B | 20.91B | 22.16B | 23.59B | 24.44B | 25.51B | 26.77B | 27.95B | 28.67B | 29.35B | 30.25B | 31.04B | 31.50B |