|
Cash & Equivalents
|
1.72B | 2.35B | 1.56B | 1.89B | 1.46B | 1.51B | 1.51B | 1.37B | 1.78B | 1.78B | 1.08B | 1.36B | 1.99B | 0.88B | 1.22B | 1.87B | 2.33B |
|
Short-term Investments
|
| 0.05B | 0.10B | | 0.05B | | | | | | 0.29B | 0.29B | 0.41B | | | | 0.25B |
|
Cash & Current Investments
|
1.72B | 2.40B | 1.66B | 1.89B | 1.51B | 1.51B | 1.51B | 1.37B | 1.78B | 1.78B | 1.37B | 1.65B | 2.40B | 0.88B | 1.22B | 1.87B | 2.59B |
|
Receivables - Net
|
| 0.15B | 0.20B | 0.30B | 0.33B | 0.46B | 0.28B | 0.28B | 0.34B | 0.28B | 0.32B | 0.32B | 0.36B | 0.40B | 0.34B | 0.29B | 0.30B |
|
Receivables - Other
|
| | | | | | | | 0.03B | | | | | | | | |
|
Receivables
|
| 0.15B | 0.20B | 0.30B | 0.33B | 0.46B | 0.28B | 0.28B | 0.37B | 0.28B | 0.32B | 0.32B | 0.36B | 0.40B | 0.34B | 0.29B | 0.30B |
|
Finished Goods
|
1.51B | 1.48B | 1.62B | 1.61B | 1.76B | 1.93B | 1.89B | 1.87B | 1.83B | 2.00B | 2.13B | 2.16B | 2.45B | 3.02B | 2.39B | 2.00B | 2.07B |
|
Current Deferred Tax Assets
|
| | 0.19B | 0.20B | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.74B | 0.61B | 0.65B | 0.81B | 0.86B | 0.99B | 0.91B | 0.74B | 0.70B | 0.79B | 0.75B | 0.71B | 1.16B | 1.27B | 1.01B | 0.53B | 0.55B |
|
Current Assets
|
4.00B | 4.66B | 3.93B | 4.31B | 4.13B | 4.43B | 4.32B | 3.98B | 4.32B | 4.57B | 4.25B | 4.52B | 6.01B | 5.17B | 4.62B | 4.39B | 5.20B |
|
Construction in Progress
|
| 0.08B | 0.07B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.93B | 2.63B | 2.56B | 2.52B | 2.62B | 2.76B | 2.77B | 2.85B | 2.62B | 2.81B | 2.91B | 3.12B | 2.84B | 3.04B | 2.69B | 2.57B | 2.50B |
|
Long-Term Investments
|
| | 0.03B | 0.02B | | | | | | | | | | | | | |
|
Goodwill
|
| 0.10B | 0.10B | 0.10B | | | | 0.08B | | | | | | | | | |
|
Intangibles
|
| 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.15B | 0.15B | 0.15B | | | | 0.08B | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 0.23B | 0.21B | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.63B | 0.69B | 0.58B | 0.59B | 0.72B | 0.66B | 0.60B | 0.64B | 0.68B | 0.62B | 0.89B | 0.64B | 0.70B | 0.88B | 0.91B | 0.97B | 0.95B |
|
Non-Current Assets
|
3.56B | 3.32B | 2.91B | 2.90B | 3.34B | 3.42B | 3.37B | 3.49B | 3.29B | 3.42B | 3.80B | 9.16B | 7.76B | 7.60B | 6.77B | 6.65B | 6.68B |
|
Assets
|
7.56B | 7.99B | 7.07B | 7.42B | 7.47B | 7.85B | 7.69B | 7.47B | 7.61B | 7.99B | 8.05B | 13.68B | 13.77B | 12.76B | 11.39B | 11.04B | 11.88B |
|
Accounts Payables
|
0.97B | 1.03B | 1.05B | 1.07B | 1.14B | 1.24B | 1.17B | 1.11B | 1.24B | 1.18B | 1.13B | 1.17B | 1.74B | 1.95B | 1.32B | 1.35B | 1.49B |
|
Notes Payables
|
| -0.59B | -0.07B | | | | | | | | | | | | | | |
|
Payables
|
0.97B | 0.44B | 0.97B | 1.07B | 1.14B | 1.24B | 1.17B | 1.11B | 1.24B | 1.18B | 1.13B | 1.17B | 1.74B | 1.95B | 1.32B | 1.35B | 1.49B |
|
Accumulated Expenses
|
1.08B | 1.06B | 0.99B | 1.00B | 1.09B | 1.14B | 1.02B | 0.98B | 1.11B | 1.27B | 1.02B | 1.07B | 1.28B | 1.37B | 1.22B | 1.11B | 1.08B |
|
Other Accumulated Expenses
|
| | 0.20B | 0.22B | | | | | | | | | | | | | |
|
Short term Debt
|
0.05B | | 0.04B | 0.06B | | 0.03B | 0.02B | 0.42B | 0.07B | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.92B | 0.83B | 0.73B | 0.67B | 0.60B | 0.63B |
|
Current Taxes
|
0.06B | 0.04B | 0.05B | 0.01B | 0.11B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.05B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B |
|
Current Deferred Revenue
|
| | 0.23B | 0.23B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.16B | 2.13B | 2.10B | 2.13B | 2.34B | 2.44B | 2.23B | 2.54B | 2.45B | 2.46B | 2.17B | 3.21B | 3.88B | 4.08B | 3.26B | 3.10B | 3.26B |
|
Non-Current Debt
|
| | | 1.61B | 1.25B | 1.37B | 1.33B | 1.31B | 1.25B | 1.25B | 1.25B | 1.25B | 2.22B | 1.48B | 1.49B | 1.49B | 1.49B |
|
Non-Current Deffered Revenue
|
| | 0.72B | 0.70B | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 5.51B | 4.62B | 4.03B | 3.52B | 3.35B | 3.35B |
|
Other Non-Current Liabilities
|
| | 0.09B | 0.93B | 0.99B | 0.97B | 1.14B | 1.08B | 1.00B | 1.14B | 1.07B | 0.40B | 0.44B | 0.45B | 0.54B | 0.51B | 0.52B |
|
Total Non-Current Liabilities
|
| | 0.89B | 2.54B | 2.23B | 2.34B | 2.47B | 2.39B | 2.25B | 2.38B | 2.32B | 7.15B | 7.27B | 5.96B | 5.90B | 5.35B | 5.37B |
|
Total Liabilities
|
3.18B | 3.09B | 2.98B | 4.67B | 4.58B | 4.79B | 4.71B | 4.93B | 4.71B | 4.84B | 4.50B | 10.36B | 11.15B | 10.04B | 9.15B | 8.45B | 8.62B |
|
Total Debt
|
0.05B | | 0.04B | 1.67B | 1.25B | 1.39B | 1.35B | 1.73B | 1.31B | 1.25B | 1.25B | 1.25B | 2.22B | 1.48B | 1.49B | 1.49B | 1.49B |
|
Common Equity
|
4.39B | 4.89B | 4.08B | 2.75B | 2.89B | 3.06B | 2.98B | 2.54B | 2.90B | 3.14B | 3.55B | 3.32B | 2.61B | 2.72B | 2.23B | 2.60B | 3.26B |
|
Shareholder's Equity
|
4.39B | 4.89B | 4.08B | 2.75B | 2.89B | 3.06B | 2.98B | 2.54B | 2.90B | 3.14B | 3.55B | 3.32B | 2.61B | 2.72B | 2.23B | 2.60B | 3.26B |
|
Liabilities and Shareholders Equity
|
7.56B | 7.99B | 7.07B | 7.42B | 7.47B | 7.85B | 7.69B | 7.47B | 7.61B | 7.99B | 8.05B | 13.68B | 13.77B | 12.76B | 11.39B | 11.04B | 11.88B |
|
Treasury Shares
|
0.05B | 0.02B | 0.10B | 0.11B | 0.03B | 0.03B | 0.03B | 0.03B | | -0.01B | -0.01B | -0.01B | | 0.01B | 0.01B | | 0.00B |
|
Retained Earnings
|
9.95B | 10.81B | 11.77B | 0.23B | 0.18B | 0.14B | 0.17B | 0.09B | 0.05B | 0.04B | 3.48B | 3.26B | 2.50B | 2.62B | 2.14B | 2.42B | 3.04B |