|
Cash & Equivalents (Quarter)
|
| | | | | | | 0.93B | 1.87B | 4.98B | 2.31B | 5.48B | 5.06B | 5.70B | 0.14B | 6.35B | 8.38B | 10.10B | 0.16B | 11.79B | 11.12B | 11.06B | 9.17B | 7.34B | 6.95B | 7.18B | 7.99B |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.32B | 0.27B | 0.29B | 3.08B | 0.42B | 0.48B | 0.44B | 2.54B | 0.24B | 0.21B | 0.10B | 1.66B | 0.00B | 0.00B | 0.00B | 0.85B | 0.00B | 0.00B | 0.03B | 0.87B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 1.25B | 2.14B | 5.27B | 5.39B | 5.90B | 5.54B | 6.14B | 2.67B | 6.59B | 8.59B | 10.20B | 1.81B | 11.79B | 11.12B | 11.06B | 10.02B | 7.34B | 6.95B | 7.21B | 8.86B |
|
Receivables - Net (Quarter)
|
| | | | | | | 0.02B | 0.02B | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | 3.72B | | | | 6.75B | | | | 7.57B | | | | 6.88B | | | | 7.09B |
|
Receivables (Quarter)
|
| | | | | | | 0.02B | 0.02B | | 3.74B | | | | 6.75B | | | | 7.59B | | | | 6.90B | | | | 7.11B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | 0.23B | | | | 0.47B | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | 0.02B | | | | 0.49B | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | 0.21B | 0.18B | 0.24B | 0.25B | 0.30B | 0.45B | -0.59B | 0.96B | 0.91B | 0.78B | 0.83B | 0.96B | 1.68B | 1.14B | 1.17B | 1.14B | 1.39B | 1.64B | 1.16B | 1.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | 4.09B | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | 0.07B | 0.09B | 0.11B | 0.08B | 0.17B | 0.17B | -0.14B | 0.24B | 0.26B | 0.43B | 0.48B | 0.59B | 0.63B | 0.56B | 0.68B | 0.72B | 0.73B | 0.67B | 0.78B | 0.73B |
|
Current Assets (Quarter)
|
| | | | | | | 4.94B | 5.95B | 7.97B | 8.19B | 8.57B | 8.64B | 8.73B | 9.42B | 10.64B | 11.39B | 13.40B | 15.91B | 16.02B | 15.11B | 17.06B | 17.58B | 17.39B | 17.25B | 15.84B | 16.25B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | 0.02B | | | | 0.07B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | 0.39B | 0.42B | 0.58B | 0.70B | 0.80B | 1.10B | 1.32B | 1.57B | 1.86B | 1.79B | 1.87B | 2.19B | 2.81B | 2.92B | 3.04B | 2.94B | 2.84B | 3.08B | 3.40B | 3.21B |
|
Long-Term Investments (Quarter)
|
| | | | | | | 0.03B | 0.02B | 0.02B | 0.02B | 0.05B | 0.11B | 0.21B | 0.21B | 0.22B | 0.11B | 0.16B | 0.22B | 0.21B | 0.21B | 0.15B | 0.13B | 0.11B | 0.12B | 0.12B | 0.12B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | 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 |
|
Intangibles (Quarter)
|
| | | | | | | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.02B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.03B | 0.13B | 0.13B | 0.13B | 0.17B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.02B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.03B | 0.13B | 0.13B | 0.13B | 0.17B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.28B | 0.28B | 0.32B | 0.34B | 0.35B | 0.38B | 0.40B | 0.45B | 0.47B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | 0.09B | 0.17B | 0.18B | 0.31B | 0.37B | 0.39B | -0.06B | 0.34B | 0.32B | 0.29B | 0.32B | 0.39B | 0.33B | 0.32B | 0.30B | 0.30B | 0.30B | 0.28B | 0.27B | 0.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | 0.83B | 0.97B | 1.19B | 1.48B | 1.81B | 2.18B | 2.41B | 2.75B | 3.05B | 2.83B | 3.07B | 4.02B | 4.71B | 4.86B | 5.00B | 5.02B | 4.92B | 5.27B | 5.67B | 5.50B |
|
Assets (Quarter)
|
| | | | | | | 5.76B | 6.92B | 9.16B | 9.67B | 10.38B | 10.82B | 11.14B | 12.17B | 13.69B | 14.22B | 16.47B | 19.93B | 20.73B | 19.97B | 22.06B | 22.60B | 22.30B | 22.51B | 21.51B | 21.75B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | 0.00B | | | | 2.17B | | | | 0.01B | | | | 5.57B | | | | 0.02B |
|
Notes Payables (Quarter)
|
| | | | | | | | 0.07B | | 0.36B | 0.02B | 0.06B | 0.07B | 0.65B | 0.12B | 0.87B | 0.86B | 2.37B | 0.99B | 0.13B | 0.13B | 0.04B | 0.03B | 0.89B | 0.89B | 0.88B |
|
Payables (Quarter)
|
| | | | | | | | 0.07B | | 0.36B | 0.02B | 0.06B | 0.07B | 2.82B | 0.12B | 0.87B | 0.86B | 2.37B | 0.99B | 0.13B | 0.13B | 5.61B | 0.03B | 0.89B | 0.89B | 0.90B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.07B | | | | 0.80B | | | | 1.56B | | | | 1.73B | | | | 1.89B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.03B | | | | 0.00B | | | | 0.16B | | | | 0.00B | | | | 0.00B |
|
Short term Debt (Quarter)
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.97B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.88B |
|
Current Leases (Quarter)
|
| | | | | | | 0.04B | 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.16B | 0.17B | 0.17B | 0.18B | 0.01B | 0.20B | 0.23B | 0.23B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | 0.04B | | | | 0.06B | | | | 0.23B | | | | 0.34B | | | | 0.23B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 0.04B | 0.04B | 0.04B | 0.11B | 0.05B | 0.05B | -0.00B | 0.16B | 0.08B | 0.16B | 0.17B | 0.32B | 0.19B | 0.24B | 0.24B | 0.19B | 0.18B | 0.20B | 0.22B | 0.32B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | 0.85B | 1.15B | 1.48B | 1.89B | 2.20B | 2.66B | 3.08B | 3.85B | 4.92B | 6.45B | 7.92B | 10.10B | 10.47B | 8.59B | 9.68B | 9.64B | 9.30B | 9.94B | 8.78B | 8.96B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.05B | 0.05B |
|
Non-Current Debt (Quarter)
|
| | | | | | | 0.08B | 0.86B | 0.93B | 0.93B | 1.11B | 1.20B | 1.26B | 1.30B | 1.24B | 0.20B | 0.22B | 0.24B | 0.25B | 1.10B | 1.13B | 1.13B | 1.12B | 0.26B | 0.44B | 0.47B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.07B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.07B | 0.06B | 0.12B | 0.12B | 0.11B | 0.09B | 0.10B |
|
Operating Leases (Quarter)
|
| | | | | | | 0.22B | 0.25B | 0.27B | 0.21B | 0.24B | 0.26B | 0.25B | 0.27B | 0.29B | 0.04B | 0.36B | 0.51B | 0.61B | 0.63B | 0.69B | 0.80B | 0.80B | 0.89B | 0.91B | 0.88B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 0.04B | 0.05B | 0.08B | 0.13B | 0.19B | 0.24B | 0.25B | 0.20B | 0.36B | 0.40B | 0.47B | 0.42B | 0.60B | 0.66B | 0.75B | 0.01B | 0.82B | 0.87B | 0.86B | 0.90B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 0.38B | 1.22B | 1.35B | 1.36B | 1.64B | 1.80B | 1.85B | 1.97B | 1.98B | 0.98B | 1.16B | 1.41B | 1.70B | 2.66B | 2.83B | 3.04B | 3.04B | 2.30B | 2.44B | 2.48B |
|
Total Liabilities (Quarter)
|
| | | | | | | 1.22B | 2.37B | 2.84B | 3.25B | 3.84B | 4.45B | 4.93B | 5.81B | 6.90B | 7.43B | 9.07B | 11.51B | 12.17B | 11.26B | 12.51B | 12.67B | 12.34B | 12.24B | 11.23B | 11.44B |
|
Total Debt (Quarter)
|
| | | | | | | 0.08B | 0.86B | 0.93B | 0.94B | 1.11B | 1.20B | 1.26B | 1.35B | 1.24B | 0.20B | 0.22B | 1.21B | 0.25B | 1.10B | 1.13B | 1.17B | 1.12B | 0.26B | 0.44B | 1.34B |
|
Common Equity (Quarter)
|
| | | | | | | 4.54B | | | 6.42B | | | | 6.35B | | | | 8.41B | | | | 9.93B | | | | 10.31B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | 4.54B | 4.55B | 6.32B | 6.42B | 6.54B | 6.37B | 6.21B | 6.35B | 6.79B | 6.79B | 7.39B | 8.41B | 8.56B | 8.71B | 9.55B | 9.93B | 9.97B | 10.28B | 10.28B | 10.24B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 5.76B | 6.92B | 9.16B | 9.67B | 10.38B | 10.82B | 11.14B | 12.17B | 13.69B | 14.22B | 16.47B | 19.93B | 20.73B | 19.97B | 22.06B | 22.60B | 22.30B | 22.51B | 21.51B | 21.75B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | 0.00B | | | | -0.02B | | | | -0.02B | | | | -0.02B | | | | -0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | -0.03B | -0.02B | -0.08B | -0.01B | 0.16B | -1.28B | -0.03B | 0.00B | -0.02B | | -0.03B | -0.01B | 0.00B | | 1.41B | -0.01B | | | -0.12B |