|
Cash & Equivalents
|
1.00B | 1.27B | 0.91B | 0.91B | 0.91B | 1.02B | 2.94B | 2.94B | 2.94B | 2.94B | 2.35B | 2.26B | 1.83B | 2.35B | 2.39B | 2.39B | 2.18B | 2.39B | 2.19B | 1.60B | 2.19B | 2.02B | 2.19B |
|
Short-term Investments
|
| | 0.05B | | | | | 0.06B | 0.53B | 0.57B | 0.62B | 0.65B | 0.95B | 1.01B | 1.03B | 1.11B | 1.18B | 1.19B | -0.50B | 1.28B | 1.30B | 1.27B | -0.13B |
|
Cash & Current Investments
|
1.00B | 1.27B | 0.96B | 0.91B | 0.91B | 1.02B | 2.94B | 3.00B | 3.46B | 3.51B | 2.97B | 2.91B | 2.79B | 3.37B | 3.42B | 3.50B | 3.37B | 3.57B | 1.70B | 2.88B | 3.50B | 3.28B | 2.06B |
|
Receivables - Net
|
0.00B | | 0.77B | | | | 0.87B | | | | 0.82B | | | | 1.00B | | | | 0.91B | | | | |
|
Receivables - Other
|
| | 0.22B | | | | 0.24B | | | | 0.50B | | | | 0.26B | | | | 0.31B | | | | |
|
Receivables
|
0.00B | | 0.99B | | | | 1.11B | | | | 1.32B | | | | 1.26B | | | | 1.21B | | | | |
|
Inventory
|
| | 0.92B | | | | 1.12B | 1.19B | | | 1.34B | | | | 1.49B | | | | 1.62B | | | | |
|
Prepaid Assets
|
| | 1.06B | | | | 1.23B | 1.15B | | | 1.49B | | | | 1.42B | | | | 1.41B | | | | |
|
Current Assets
|
| | 2.99B | | | 3.16B | 5.29B | 5.66B | 5.51B | 5.62B | 5.80B | 5.63B | 5.52B | 5.81B | 6.33B | 6.21B | 6.28B | 6.60B | 6.42B | 6.11B | 6.36B | 6.33B | 6.21B |
|
Property, Plant & Equipment (Net)
|
| | 30.45B | | | 8.47B | 31.91B | 9.17B | 9.41B | 10.22B | 33.49B | 10.83B | 10.79B | 10.59B | 9.83B | 10.30B | 9.23B | 8.95B | 7.76B | 7.63B | 7.50B | 7.33B | 7.22B |
|
Long-Term Investments
|
| | 0.04B | | | | | | | | 0.37B | | | | 0.47B | | | | 1.19B | | | | 1.24B |
|
Intangibles
|
| | 1.91B | | | | 1.86B | 0.36B | 0.33B | 0.30B | 1.97B | 0.37B | 0.38B | 0.38B | 0.39B | | | 0.55B | 0.66B | 0.74B | 0.72B | 0.94B | 1.37B |
|
Goodwill & Intangibles
|
| | 1.91B | | | | 1.86B | 0.36B | 0.33B | 0.30B | 1.97B | 0.37B | 0.38B | 0.38B | 0.39B | | | 0.55B | 0.66B | 0.74B | 0.72B | 0.94B | 1.37B |
|
Long-Term Deferred Tax
|
| | 0.44B | | | 0.40B | 0.35B | 0.34B | 0.04B | 0.30B | 0.29B | 0.02B | 0.24B | 0.04B | 0.24B | 0.02B | 0.21B | 0.20B | 0.19B | -0.06B | 0.27B | 0.24B | |
|
Other Non-Current Assets
|
0.01B | | 0.03B | | | 0.63B | 0.04B | 0.08B | 0.07B | 0.11B | 0.14B | 0.14B | 0.11B | 0.10B | 0.11B | 0.91B | 0.91B | 0.14B | 0.62B | 0.07B | 0.15B | 0.13B | 0.84B |
|
Non-Current Assets
|
| | 9.33B | | | 9.49B | 9.74B | 10.24B | 10.69B | 11.59B | 12.04B | 12.19B | 12.29B | 12.04B | 11.72B | 12.24B | 11.65B | 11.51B | 10.38B | 10.37B | 10.45B | 10.38B | 10.94B |
|
Assets
|
0.16B | | 0.01B | | | 12.65B | 15.03B | 15.90B | 16.19B | 17.21B | 17.84B | 17.82B | 17.82B | 17.84B | 18.04B | 18.45B | 17.93B | 18.11B | 16.80B | 16.48B | 16.80B | 16.71B | 17.14B |
|
Accounts Payables
|
| | 1.34B | | | | 2.59B | 2.78B | 2.79B | 3.38B | 2.85B | 2.40B | 2.32B | 2.32B | 2.35B | | | 2.00B | 2.09B | 2.19B | 2.19B | 1.88B | |
|
Payables
|
| | 1.34B | | | | 2.59B | 2.78B | 2.79B | 3.38B | 2.85B | 2.40B | 2.32B | 2.32B | 2.35B | | | 2.00B | 2.09B | 2.19B | 2.19B | 1.88B | |
|
Other Accumulated Expenses
|
| | 1.51B | | | 1.96B | 2.87B | | 3.05B | 3.63B | 3.14B | 2.69B | 2.57B | | 2.53B | 2.31B | 2.30B | | 2.29B | | | | 2.28B |
|
Short term Debt
|
| | 0.38B | | | 0.37B | 0.30B | 0.28B | 0.26B | 0.24B | 0.22B | 0.20B | 0.22B | 0.20B | 0.57B | 0.54B | 0.53B | 0.54B | 0.75B | 0.06B | 0.06B | 0.06B | 0.09B |
|
Current Leases
|
| | 0.13B | | | 0.10B | 0.14B | 0.12B | 0.11B | 0.11B | 0.07B | 0.07B | 0.06B | 0.05B | 0.03B | | | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | |
|
Total Current Liabilities
|
| | 1.90B | | | 2.42B | 3.16B | 3.32B | 3.31B | 3.87B | 3.36B | 2.90B | 2.79B | 2.75B | 3.10B | 2.85B | 2.83B | 2.72B | 3.04B | 2.43B | 2.41B | 2.09B | 2.37B |
|
Capital Leases
|
| | 0.33B | | | 0.35B | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1.96B | | | 1.73B | 1.72B | 1.83B | 1.91B | 1.97B | 2.29B | 2.31B | 2.21B | 2.18B | 1.80B | 1.77B | 1.69B | 1.77B | 1.05B | 1.07B | 1.11B | 1.11B | 1.06B |
|
Non-Current Deffered Revenue
|
| | | | | | 0.29B | | 0.30B | 0.27B | 0.27B | 0.31B | 0.29B | 0.29B | 0.35B | | 0.45B | 0.44B | 0.42B | 0.43B | 0.43B | 0.42B | 0.49B |
|
Operating Leases
|
0.01B | | 0.46B | | | | 0.43B | 0.33B | | | 0.34B | | | | 0.38B | | | | 0.51B | | | | |
|
Other Non-Current Liabilities
|
| | 0.41B | | | 1.65B | 1.45B | 1.66B | 1.56B | 1.54B | 1.47B | 1.50B | 1.46B | 1.31B | 1.19B | 2.54B | 1.66B | 1.14B | 1.45B | 1.06B | 0.99B | 0.95B | 1.24B |
|
Total Non-Current Liabilities
|
| | 3.18B | | | 3.72B | 3.83B | 4.24B | 4.22B | 4.25B | 4.52B | 4.61B | 4.45B | 4.26B | 3.79B | 4.30B | 3.79B | 3.80B | 2.93B | 2.95B | 2.92B | 2.85B | 2.79B |
|
Total Liabilities
|
0.04B | | 5.08B | | | | 7.00B | 7.56B | 7.54B | 8.13B | 7.88B | 7.51B | 7.24B | 7.01B | 6.89B | | 6.63B | 6.52B | 5.97B | 5.38B | 5.33B | 4.94B | 5.16B |
|
Total Debt
|
| | 2.34B | | | 2.10B | 2.01B | 2.11B | 2.17B | 2.22B | 2.51B | 2.52B | 2.43B | 2.38B | 2.37B | 2.31B | 2.22B | 2.31B | 1.81B | 1.13B | 1.18B | 1.17B | 1.15B |
|
Common Equity
|
| | 7.18B | | | | 7.97B | 8.34B | 8.66B | 9.08B | 9.91B | 10.31B | 10.57B | 10.83B | 11.10B | | | 11.58B | 10.82B | 11.10B | 11.47B | 11.77B | |
|
Shareholder's Equity
|
| | 7.18B | | | | 7.97B | 8.28B | | | 9.91B | | | | 11.10B | | | | 10.78B | | | | |
|
Liabilities and Shareholders Equity
|
0.16B | | 0.01B | | | 12.65B | 15.03B | 15.90B | 16.19B | 17.21B | 17.84B | 17.82B | 17.82B | 17.84B | 18.04B | 18.45B | 17.93B | 18.11B | 16.80B | 16.48B | 16.80B | 16.71B | 17.14B |
|
Retained Earnings
|
| | -15.22B | | | -15.51B | -15.47B | -15.29B | -15.03B | -14.69B | -14.02B | -13.77B | -13.53B | -13.28B | -13.00B | -12.87B | -12.71B | -12.54B | -13.27B | -13.06B | -12.83B | -12.58B | -12.38B |