|
Cash & Equivalents
|
0.52B | 0.53B | 0.71B | 0.75B | 0.99B | 0.63B | 0.84B | 1.11B | 1.15B | 1.40B | 1.02B | 1.23B | 1.43B | 1.58B | 1.93B | 1.98B | 2.08B |
|
Short-term Investments
|
| 1.00B | 1.33B | 1.78B | 1.93B | 2.52B | 1.55B | 1.38B | 1.86B | 1.48B | 0.72B | 0.75B | 1.06B | 1.12B | 1.32B | 2.53B | 2.42B |
|
Cash & Current Investments
|
0.52B | 1.53B | 2.04B | 2.53B | 2.92B | 3.15B | 2.39B | 2.49B | 3.02B | 2.88B | 1.74B | 1.98B | 2.49B | 2.71B | 3.24B | 4.50B | 4.49B |
|
Receivables - Net
|
| 0.47B | 0.61B | 0.72B | 0.55B | 0.51B | 0.61B | 0.63B | 0.59B | 0.66B | 0.99B | 1.11B | 1.31B | 1.81B | 1.75B | 1.87B | 2.30B |
|
Receivables - Other
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.09B | 0.10B | 0.09B | 0.11B | 0.12B | 0.07B | 0.11B |
|
Receivables
|
| 0.47B | 0.61B | 0.73B | 0.55B | 0.52B | 0.61B | 0.63B | 0.59B | 0.66B | 1.08B | 1.21B | 1.40B | 1.93B | 1.87B | 1.94B | 2.40B |
|
Raw Materials
|
| 0.12B | 0.24B | 0.23B | 0.23B | 0.22B | 0.19B | 0.21B | 0.24B | 0.33B | 0.44B | 0.48B | 0.60B | 1.04B | 1.56B | 1.49B | 1.49B |
|
Work In Process
|
| 0.13B | 0.15B | 0.20B | 0.18B | 0.20B | 0.21B | 0.23B | 0.25B | 0.28B | 0.33B | 0.34B | 0.45B | 0.45B | 0.58B | 0.70B | 0.83B |
|
Finished Goods
|
| 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.20B | 0.16B | 0.18B | 0.25B | 0.21B | 0.26B | 0.29B |
|
Inventory
|
| 0.40B | 0.58B | 0.65B | 0.63B | 0.66B | 0.62B | 0.70B | 0.73B | 0.93B | 1.26B | 1.31B | 1.58B | 2.15B | 2.88B | 3.03B | 3.21B |
|
Current Deferred Tax Assets
|
| 0.33B | 0.33B | 0.18B | 0.20B | 0.22B | 0.24B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.13B | 0.15B | 0.09B | 0.08B | 0.07B | 0.08B | 0.06B | 0.07B | 0.09B | 0.32B | 0.32B | 0.32B | 0.50B | 0.50B | 0.66B | 0.73B |
|
Current Assets
|
-0.46B | 2.84B | 3.68B | 4.16B | 4.35B | 4.59B | 3.90B | 3.87B | 4.39B | 4.55B | 4.32B | 4.72B | 5.70B | 7.17B | 8.37B | 10.03B | 10.70B |
|
Buildings
|
| 0.22B | 0.23B | 0.24B | 0.27B | 0.30B | 0.32B | 0.31B | 0.32B | 0.34B | 0.40B | 0.41B | 0.46B | 0.71B | 0.83B | 0.92B | 1.13B |
|
Construction in Progress
|
| 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.03B | 0.09B | 0.18B | 0.11B | 0.17B | 0.22B | 0.21B |
|
Land & Improvements
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B |
|
Property, Plant & Equipment (Net)
|
| 0.24B | 0.26B | 0.28B | 0.31B | 0.33B | 0.31B | 0.28B | 0.28B | 0.29B | 0.45B | 0.52B | 0.66B | 0.85B | 1.03B | 1.11B | 1.25B |
|
Long-Term Investments
|
| 0.11B | 0.13B | 0.13B | 0.14B | 0.16B | | 0.16B | 0.18B | | | | | | | | |
|
Goodwill
|
0.03B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 2.21B | 2.05B | 2.01B | 2.32B | 2.28B | 2.02B | 1.79B |
|
Intangibles
|
| 0.12B | 0.09B | 0.06B | 0.03B | 0.03B | 0.01B | 0.00B | 0.02B | 0.02B | 1.56B | 1.39B | 1.19B | 1.19B | 0.94B | 0.67B | 0.44B |
|
Goodwill & Intangibles
|
0.03B | 0.45B | 0.41B | 0.38B | 0.36B | 0.36B | 0.35B | 0.34B | 0.37B | 0.37B | 3.77B | 3.44B | 3.20B | 3.51B | 3.21B | 2.68B | 2.24B |
|
Long-Term Deferred Tax
|
| 0.58B | 0.53B | 0.37B | 0.34B | 0.32B | 0.33B | 0.30B | 0.29B | 0.19B | 0.21B | 0.24B | 0.27B | 0.58B | 0.82B | 0.92B | 1.11B |
|
Other Non-Current Assets
|
| 0.39B | 0.33B | 0.28B | 0.27B | 0.26B | 0.18B | 0.17B | 0.20B | 0.24B | 0.27B | 0.36B | 0.44B | 0.48B | 0.64B | 0.69B | 0.77B |
|
Non-Current Assets
|
0.46B | 0.37B | 0.35B | 0.34B | 0.31B | 0.33B | 0.31B | 0.28B | 1.14B | 1.09B | 4.69B | 4.56B | 4.57B | 5.43B | 5.70B | 5.40B | 5.37B |
|
Assets
|
| 3.91B | 4.68B | 5.10B | 5.29B | 5.54B | 4.83B | 4.96B | 5.53B | 5.64B | 9.01B | 9.28B | 10.27B | 12.60B | 14.07B | 15.43B | 16.07B |
|
Accounts Payables
|
| 0.11B | 0.14B | 0.14B | 0.12B | 0.10B | 0.10B | 0.11B | 0.15B | 0.17B | 0.20B | 0.26B | 0.34B | 0.44B | 0.37B | 0.36B | 0.46B |
|
Notes Payables
|
| | | | | | | | | | | | 0.02B | | | | |
|
Payables
|
| 0.11B | 0.14B | 0.14B | 0.12B | 0.10B | 0.10B | 0.11B | 0.15B | 0.17B | 0.20B | 0.26B | 0.36B | 0.44B | 0.37B | 0.36B | 0.46B |
|
Accumulated Expenses
|
| 0.27B | 0.19B | 0.18B | 0.20B | 0.20B | | 0.22B | 0.18B | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.42B | 0.50B | 0.51B | 0.53B | 0.59B | 0.66B | 0.66B | 0.65B | 0.70B | 0.83B | 0.87B | 1.16B | 1.55B | 2.30B | 2.06B | 2.26B |
|
Short term Debt
|
| | | | | | 0.02B | | 0.25B | | 0.25B | | 0.02B | | | 0.75B | |
|
Current Taxes
|
| 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | | 0.03B | 0.02B | | | | | | | | |
|
Current Deferred Revenue
|
| 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.59B | 0.67B | 0.67B | 1.01B | 1.25B | 1.78B | 1.71B |
|
Total Current Liabilities
|
| 0.77B | 0.88B | 0.86B | 0.86B | 0.90B | 1.00B | 1.00B | 1.29B | 1.21B | 1.77B | 1.70B | 2.10B | 2.87B | 3.74B | 4.66B | 4.09B |
|
Non-Current Debt
|
| 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | 3.17B | 3.06B | 2.68B | 2.24B | 3.17B | 3.47B | | | | | |
|
Non-Current Deffered Revenue
|
| 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.09B | 0.12B | 0.18B | 0.29B | 0.35B |
|
Pension
|
| | | 0.05B | 0.06B | 0.06B | | 0.07B | 0.07B | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | 0.02B | 0.02B | -0.00B | -0.00B | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.02B | 0.77B | 0.72B | 0.70B | 0.66B | 0.53B | 0.49B | 0.45B |
|
Other Non-Current Liabilities
|
| 0.07B | 0.08B | 0.05B | 0.06B | 0.17B | 0.18B | 0.16B | 0.17B | 0.49B | 0.59B | 0.67B | 0.63B | 0.88B | 0.81B | 0.74B | 0.61B |
|
Total Non-Current Liabilities
|
| 1.59B | 1.74B | 1.73B | 1.75B | 1.70B | 4.22B | 4.12B | 4.03B | 3.52B | 5.74B | 5.93B | 6.26B | 10.32B | 10.34B | 11.32B | 10.77B |
|
Total Liabilities
|
| 1.66B | 1.81B | 1.78B | 1.81B | 1.87B | 4.40B | 4.27B | 4.21B | 4.02B | 6.33B | 6.60B | 6.90B | 11.20B | 11.15B | 12.07B | 11.38B |
|
Total Debt
|
| 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | 3.19B | 3.06B | 2.93B | 2.24B | 3.42B | 3.47B | 0.02B | | | 0.75B | |
|
Common Equity
|
2.18B | 2.25B | 2.86B | 3.32B | 3.48B | 3.67B | 0.42B | 0.69B | 1.33B | 1.62B | 2.68B | 2.68B | 3.38B | 0.08B | 0.08B | 3.37B | 4.69B |
|
Shareholder's Equity
|
2.18B | 2.25B | 2.86B | 3.32B | 3.48B | 3.67B | 0.42B | 0.69B | 1.33B | 1.62B | 2.68B | 2.68B | 3.38B | 0.08B | 0.08B | 3.37B | 4.69B |
|
Liabilities and Shareholders Equity
|
| 3.91B | 4.68B | 5.10B | 5.29B | 5.54B | 4.83B | 4.96B | 5.53B | 5.64B | 9.01B | 9.28B | 10.27B | 12.60B | 14.07B | 15.43B | 16.07B |
|
Retained Earnings
|
| 1.36B | 1.85B | 2.25B | 2.36B | 2.48B | -0.04B | 0.28B | 0.85B | 1.06B | 0.71B | 0.65B | 1.28B | 0.37B | 0.85B | 1.14B | 2.18B |
|
Treasury Shares
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |