|
Cash & Equivalents
|
0.11B | 0.10B | 0.05B | 0.06B | 0.15B | 0.11B | 0.09B | 0.23B | 0.28B | 0.33B | | | 0.27B | 0.28B | 0.30B | 0.23B |
|
Cash & Current Investments
|
0.11B | 0.10B | 0.05B | 0.06B | 0.15B | 0.11B | 0.09B | 0.23B | 0.28B | 0.33B | | | 0.27B | 0.28B | 0.30B | 0.23B |
|
Receivables - Net
|
0.15B | 0.19B | 0.28B | 0.31B | 0.46B | 0.60B | 0.59B | 0.86B | 1.03B | 1.15B | 1.13B | 1.07B | 1.07B | 1.00B | 1.17B | 1.11B |
|
Receivables
|
0.15B | 0.19B | 0.28B | 0.31B | 0.46B | 0.60B | 0.59B | 0.86B | 1.03B | 1.15B | 1.13B | 1.07B | 1.07B | 1.00B | 1.17B | 1.11B |
|
Finished Goods
|
| 0.27B | 0.45B | | | | | | | | | | | | | |
|
Inventory
|
0.39B | 0.49B | 0.74B | 0.90B | 1.08B | 1.43B | 1.56B | 1.94B | 2.38B | 2.84B | 2.77B | 2.41B | 2.61B | 2.75B | 3.12B | 3.18B |
|
Current Deferred Tax Assets
|
0.03B | 0.03B | 0.05B | 0.05B | 0.06B | 0.08B | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.09B | 0.11B | 0.09B | 0.13B | 0.20B | 0.26B | 0.23B | 0.30B | 0.23B | 0.28B | 0.33B |
|
Current Assets
|
0.70B | 0.84B | 1.15B | 1.38B | 1.80B | 2.24B | 2.34B | 3.57B | 3.82B | 4.52B | 4.69B | 4.03B | 4.25B | 4.26B | 4.87B | 4.91B |
|
Buildings
|
| 0.10B | 0.12B | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.08B | 0.10B | 0.04B | | 0.05B | 0.08B | 0.16B | 0.05B | 0.13B | 0.06B |
|
Land & Improvements
|
| 0.07B | 0.08B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.29B | 0.33B | 0.42B | 0.49B | 0.55B | 0.63B | 0.70B | 0.81B | 0.91B | 1.22B | 1.23B | 1.25B | 1.30B | 1.24B | 1.52B | 1.41B |
|
Long-Term Investments
|
| 0.00B | | | | 0.01B | 0.00B | 0.18B | 0.21B | 0.18B | 0.14B | 0.16B | 0.18B | 0.14B | 0.16B | 0.17B |
|
Goodwill
|
1.03B | 1.03B | 1.48B | 1.69B | 1.94B | 2.29B | 2.32B | 3.05B | 3.54B | 4.38B | 4.41B | 4.59B | 4.54B | 4.32B | 5.60B | 5.17B |
|
Intangibles
|
0.07B | 0.08B | 0.11B | 0.11B | 0.15B | 0.25B | 0.22B | 0.58B | 0.74B | 0.93B | 0.85B | 0.81B | 0.75B | 0.65B | 1.31B | 1.15B |
|
Goodwill & Intangibles
|
1.10B | 1.12B | 1.58B | 1.80B | 2.09B | 2.53B | 2.53B | 3.64B | 4.28B | 5.31B | 5.26B | 5.41B | 5.29B | 4.97B | 6.91B | 6.32B |
|
Other Non-Current Assets
|
0.02B | 0.03B | 0.04B | 0.05B | 0.08B | 0.08B | 0.07B | 0.46B | 0.14B | 0.16B | 0.15B | 0.16B | 0.23B | 0.20B | 0.29B | 0.56B |
|
Non-Current Assets
|
1.32B | 1.46B | 2.05B | 2.34B | 2.64B | 3.24B | 3.31B | 4.74B | 5.54B | 6.87B | 8.09B | 8.33B | 8.35B | 7.78B | 10.21B | 10.05B |
|
Assets
|
2.02B | 2.30B | 3.20B | 3.72B | 4.44B | 5.48B | 5.65B | 8.30B | 9.37B | 11.39B | 12.78B | 12.36B | 12.61B | 12.04B | 15.08B | 14.96B |
|
Accounts Payables
|
0.05B | 0.08B | 0.21B | 0.22B | 0.35B | 0.40B | 0.42B | 0.63B | 0.79B | 0.94B | 0.94B | 0.93B | 1.18B | 1.34B | 1.65B | 1.80B |
|
Notes Payables
|
| | | | 0.02B | 0.05B | 0.02B | 0.01B | 0.03B | 0.02B | | | | | | |
|
Payables
|
0.05B | 0.08B | 0.21B | 0.22B | 0.36B | 0.45B | 0.43B | 0.65B | 0.82B | 0.97B | 0.94B | 0.93B | 1.18B | 1.34B | 1.65B | 1.80B |
|
Accumulated Expenses
|
0.04B | 0.04B | 0.08B | 0.09B | 0.14B | 0.13B | 0.12B | 0.21B | 0.22B | 0.29B | 0.29B | 0.33B | 0.27B | 0.29B | 0.31B | 0.35B |
|
Other Accumulated Expenses
|
| 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.12B | 0.13B | 0.11B | 0.09B | 0.15B | 0.09B |
|
Short term Debt
|
0.01B | 0.05B | 0.03B | 0.07B | 0.04B | 0.06B | 0.06B | 0.07B | 0.13B | 0.12B | 0.33B | 0.06B | 0.04B | 0.03B | 0.60B | 0.04B |
|
Current Leases
|
| | | | | | | | | | 0.22B | 0.22B | 0.20B | 0.19B | 0.22B | 0.22B |
|
Current Taxes
|
| | 0.01B | 0.00B | 0.03B | 0.01B | | | | | 0.03B | | | | | |
|
Current Deferred Revenue
|
0.01B | 0.01B | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.00B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.17B | 0.23B | 0.40B | 0.49B | 0.68B | 0.74B | 0.75B | 1.21B | 1.32B | 1.69B | 2.18B | 1.99B | 2.17B | 2.27B | 3.32B | 2.86B |
|
Non-Current Debt
|
0.59B | 0.55B | 0.93B | 1.05B | 1.26B | 1.78B | 1.53B | 3.28B | 3.28B | 4.19B | 3.72B | 2.81B | 2.78B | 2.62B | 3.65B | 4.12B |
|
Minority Interest
|
| | | | | | | | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
0.00B | 0.00B | 0.00B | | | | | 0.15B | | | | | | | 0.18B | 0.15B |
|
Non-Current Deferred Tax Liability
|
0.05B | 0.07B | 0.09B | 0.10B | 0.13B | 0.11B | 0.13B | 0.20B | 0.25B | 0.31B | 0.73B | 0.76B | 0.77B | 0.71B | 0.93B | 0.39B |
|
Operating Leases
|
| | | | | | | | | | 1.40B | 1.48B | 1.46B | 1.33B | 1.47B | 1.09B |
|
Other Non-Current Liabilities
|
0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.12B | 0.13B | 0.17B | 0.31B | 0.36B | 0.37B | 0.37B | 0.36B | 0.28B | 0.31B | 0.34B |
|
Total Non-Current Liabilities
|
-0.03B | -0.04B | -0.06B | -0.07B | -0.09B | -0.12B | -0.13B | -0.17B | -0.31B | -0.36B | -0.37B | -0.37B | -0.36B | -0.28B | -0.31B | -0.34B |
|
Total Debt
|
0.60B | 0.60B | 0.96B | 1.12B | 1.31B | 1.85B | 1.58B | 3.34B | 3.40B | 4.31B | 4.04B | 2.87B | 2.81B | 2.66B | 4.25B | 4.16B |
|
Common Equity
|
1.18B | 1.41B | 1.64B | 1.96B | 2.35B | 2.72B | 3.11B | 3.44B | 4.21B | 4.84B | 5.05B | 5.67B | 5.79B | 5.47B | 6.18B | 6.03B |
|
Shareholder's Equity
|
1.18B | 1.41B | 1.64B | 1.96B | 2.35B | 2.72B | 3.11B | 3.44B | 4.21B | 4.84B | 5.05B | 5.67B | 5.79B | 5.47B | 6.18B | 6.03B |
|
Liabilities and Shareholders Equity
|
2.02B | 2.30B | 3.20B | 3.72B | 4.44B | 5.48B | 5.65B | 8.30B | 9.37B | 11.39B | 12.78B | 12.36B | 12.61B | 12.04B | 15.08B | 14.96B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | -0.01B | -0.02B | -0.03B | -0.06B | -0.06B | 0.06B |
|
Retained Earnings
|
-0.01B | 0.00B | -0.01B | 0.00B | 0.02B | -0.04B | -0.11B | -0.27B | -0.07B | -0.17B | -0.20B | 4.78B | 5.79B | 6.66B | 7.29B | 7.66B |