|
Cash & Equivalents
|
0.86B | 1.12B | 1.25B | 1.35B | 1.50B | 1.63B | 1.02B | 0.91B | 1.14B | 2.18B | 2.99B | 5.02B | 4.96B | 3.96B | 4.03B | 3.40B |
|
Short-term Investments
|
| | | | | | 0.50B | 0.47B | 0.60B | 0.53B | | | | | | |
|
Cash & Current Investments
|
0.86B | 1.12B | 1.25B | 1.35B | 1.50B | 1.63B | 1.52B | 1.38B | 1.74B | 2.71B | 2.99B | 5.02B | 4.96B | 3.96B | 4.03B | 3.40B |
|
Receivables - Net
|
0.85B | 0.75B | 0.95B | 1.06B | 1.17B | 1.38B | 1.17B | 1.26B | 1.40B | 1.49B | 1.83B | 1.19B | 1.70B | 1.63B | 1.45B | 1.73B |
|
Receivables
|
0.85B | 0.75B | 0.95B | 1.06B | 1.17B | 1.38B | 1.17B | 1.26B | 1.40B | 1.49B | 1.83B | 1.19B | 1.70B | 1.63B | 1.45B | 1.73B |
|
Raw Materials
|
| 0.21B | 0.23B | 0.22B | 0.27B | 0.32B | 0.31B | 0.31B | 0.33B | 0.43B | 0.54B | | | | | |
|
Work In Process
|
| 0.08B | 0.09B | 0.10B | 0.12B | 0.19B | 0.17B | 0.18B | 0.19B | 0.22B | 0.27B | | | | | |
|
Finished Goods
|
| 0.38B | 0.48B | 0.47B | 0.51B | 0.60B | 0.58B | 0.62B | 0.76B | 0.80B | 0.98B | | | | | |
|
Inventory
|
0.80B | 0.83B | 1.00B | 0.98B | 1.11B | 1.29B | 1.22B | 1.26B | 1.48B | 1.62B | 2.01B | 2.06B | 2.50B | 2.92B | 2.98B | 2.17B |
|
Current Deferred Tax Assets
|
| 0.27B | 0.26B | 0.25B | 0.30B | 0.30B | 0.28B | | | | | | | | | |
|
Prepaid Assets
|
0.40B | 0.43B | 0.49B | 0.46B | 0.52B | 0.52B | 0.27B | 0.32B | 0.35B | 0.35B | 0.39B | 0.61B | 0.60B | 0.79B | 0.68B | 0.62B |
|
Current Assets
|
2.91B | 3.12B | 3.69B | 3.86B | 4.30B | 4.83B | 4.18B | 4.22B | 4.96B | 6.17B | 7.21B | 8.89B | 9.77B | 9.30B | 9.14B | 7.92B |
|
Buildings
|
0.18B | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.16B | 0.18B | 0.23B | 0.18B | 0.23B | 0.19B | 0.19B | 0.18B | 0.30B | 0.47B | 0.50B | 0.65B | | | |
|
Land & Improvements
|
0.01B | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.03B | 1.02B | 1.14B | 1.23B | 1.35B | 1.50B | 1.49B | 1.58B | 1.67B | 0.91B | 0.95B | 2.19B | 2.28B | 2.65B | 3.18B | 3.14B |
|
Long-Term Investments
|
| 0.01B | | | | 0.01B | 0.42B | 1.11B | 1.03B | 0.84B | 0.18B | | | | | |
|
Goodwill
|
0.78B | 0.79B | 0.94B | 0.95B | 0.95B | 0.97B | 1.21B | 1.29B | 2.01B | 1.93B | 1.87B | | 2.62B | 2.52B | 2.49B | 2.14B |
|
Intangibles
|
0.15B | 0.11B | 0.23B | 0.19B | 0.17B | 0.16B | 0.33B | 0.34B | 1.33B | 1.28B | 1.20B | 2.34B | 4.09B | 3.43B | 5.60B | 5.18B |
|
Goodwill & Intangibles
|
0.32B | 0.31B | 1.17B | 1.14B | 1.12B | 1.12B | 1.54B | 1.64B | 3.33B | 3.20B | 3.07B | 2.34B | 6.71B | 5.95B | 8.09B | 7.33B |
|
Long-Term Deferred Tax
|
| 0.10B | 0.06B | 0.10B | 0.05B | 0.09B | 0.07B | | | | | | | | | |
|
Other Non-Current Assets
|
1.24B | 1.19B | 1.44B | 1.51B | 1.50B | 1.54B | 2.55B | 3.42B | 4.93B | 4.58B | 0.81B | 6.83B | 9.92B | 8.96B | 11.10B | 10.62B |
|
Non-Current Assets
|
2.26B | 2.21B | 2.59B | 2.74B | 2.85B | 3.03B | 4.04B | 5.00B | 6.60B | 6.40B | 5.94B | 8.89B | 12.20B | 11.61B | 14.28B | 13.76B |
|
Assets
|
5.18B | 5.34B | 6.27B | 6.59B | 7.15B | 7.86B | 8.23B | 9.22B | 11.57B | 12.57B | 13.16B | 17.78B | 21.97B | 20.91B | 23.41B | 21.68B |
|
Accounts Payables
|
0.33B | 0.43B | 0.45B | 0.49B | 0.48B | 0.52B | 0.64B | 0.72B | 0.83B | 1.18B | 1.49B | 1.18B | 1.69B | 1.82B | 1.67B | 1.44B |
|
Notes Payables
|
0.03B | 0.16B | | | | | | | | | 0.52B | 1.22B | 0.03B | 0.27B | 1.00B | 0.50B |
|
Payables
|
0.36B | 0.58B | 0.45B | 0.49B | 0.48B | 0.52B | 0.64B | 0.72B | 0.83B | 1.18B | 2.01B | 2.40B | 1.72B | 2.09B | 2.67B | 1.94B |
|
Accumulated Expenses
|
| 1.12B | 1.30B | 1.32B | 1.43B | 1.51B | 1.46B | 0.50B | 0.52B | 0.58B | 0.57B | | | | | |
|
Other Accumulated Expenses
|
1.06B | 0.25B | 0.32B | 0.40B | 0.47B | 0.47B | 0.57B | 1.63B | 1.80B | 1.95B | 2.60B | 2.40B | 3.19B | 3.36B | 3.22B | 3.40B |
|
Short term Debt
|
| 0.02B | 0.14B | 0.22B | 0.02B | 0.02B | 0.03B | 0.33B | 0.19B | 0.18B | 0.52B | 1.22B | 0.03B | | | |
|
Current Leases
|
| | | | | | | | | | | 0.38B | 0.38B | 0.36B | 0.36B | 0.35B |
|
Current Taxes
|
0.26B | 0.10B | 0.13B | 0.13B | 0.14B | 0.16B | 0.14B | 0.16B | 0.19B | 0.19B | 0.22B | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 0.03B | 0.31B | | | | | |
|
Total Current Liabilities
|
1.46B | 1.57B | 1.94B | 2.13B | 1.93B | 2.06B | 2.13B | 2.68B | 2.82B | 3.31B | 4.61B | 5.18B | 5.30B | 5.82B | 6.24B | 5.70B |
|
Capital Leases
|
0.02B | 0.02B | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.39B | 1.21B | 1.08B | 1.07B | 1.33B | 1.32B | 1.60B | 1.91B | 3.38B | 3.36B | 2.90B | 4.91B | 5.54B | 5.14B | 7.12B | 7.27B |
|
Minority Interest
|
0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | | 0.86B | 0.84B | 0.83B | |
|
Operating Leases
|
| | | | | | | | | | | 2.65B | 2.53B | 2.23B | 2.06B | 2.06B |
|
Other Non-Current Liabilities
|
0.41B | 0.43B | 0.47B | 0.54B | 0.58B | 0.62B | 0.85B | 1.04B | 0.96B | 1.19B | 1.24B | 1.45B | 2.04B | 1.65B | 1.94B | 1.69B |
|
Total Non-Current Liabilities
|
2.05B | 1.80B | 1.68B | 1.72B | 1.91B | 1.94B | 2.44B | 2.96B | 4.34B | 4.55B | 4.14B | 8.64B | 9.72B | 8.66B | 10.76B | 10.66B |
|
Total Liabilities
|
1.98B | 1.77B | 2.16B | 1.83B | 1.78B | 1.59B | 1.22B | 1.53B | 3.12B | 3.53B | 8.74B | 28.11B | 9.73B | 7.00B | 17.83B | 35.34B |
|
Total Debt
|
1.39B | 1.23B | 1.22B | 1.29B | 1.34B | 1.34B | 1.62B | 2.24B | 3.57B | 3.54B | 3.41B | 6.14B | 5.57B | 5.14B | 7.12B | 7.27B |
|
Common Equity
|
3.19B | 3.56B | 4.11B | 4.76B | 5.36B | 6.27B | 7.00B | 7.69B | 8.45B | 9.04B | 9.98B | -10.33B | 12.24B | 13.91B | 5.58B | -13.66B |
|
Shareholder's Equity
|
3.19B | 3.56B | 4.11B | 4.76B | 5.36B | 6.27B | 7.00B | 7.69B | 8.45B | 9.04B | 9.98B | -10.33B | 12.24B | 13.91B | 5.58B | -13.66B |
|
Liabilities and Shareholders Equity
|
5.18B | 5.34B | 6.27B | 6.59B | 7.15B | 7.86B | 8.23B | 9.22B | 11.57B | 12.57B | 13.16B | 17.78B | 21.97B | 20.91B | 23.41B | 21.68B |
|
Treasury Shares
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.24B |
|
Retained Earnings
|
-0.12B | -0.20B | 0.02B | -0.21B | -0.16B | -0.10B | -0.38B | -0.55B | -0.48B | -0.43B | 9.98B | -0.67B | -0.47B | -0.76B | -0.93B | 13.43B |