|
Cash & Equivalents
|
0.65B | 1.41B | 1.37B | 2.08B | 0.94B | 0.85B | 0.67B | 1.35B | 2.30B | 2.15B | 2.87B | 3.58B | 3.10B | 1.42B | 1.73B | 1.49B |
|
Short-term Investments
|
1.98B | 1.30B | 0.74B | 0.28B | 1.19B | 1.45B | 1.57B | 1.01B | 0.67B | 0.07B | 0.07B | 0.07B | 0.65B | 1.34B | 0.69B | 0.24B |
|
Cash & Current Investments
|
2.62B | 2.72B | 2.11B | 2.36B | 2.13B | 2.30B | 2.24B | 2.35B | 2.98B | 2.22B | 2.94B | 3.65B | 3.75B | 2.76B | 2.43B | 1.73B |
|
Receivables - Net
|
1.38B | 2.60B | 2.48B | 2.97B | -0.23B | 3.28B | 3.63B | 4.28B | 3.83B | 2.57B | 2.71B | 2.99B | 4.00B | 1.83B | 2.56B | 2.85B |
|
Receivables - Other
|
0.95B | 0.00B | 0.00B | 0.00B | | | | 0.91B | 0.94B | 0.51B | 0.51B | 0.41B | 0.66B | 0.26B | 0.31B | 0.44B |
|
Receivables
|
2.33B | 2.60B | 2.48B | 2.97B | -0.23B | 3.28B | 3.63B | 5.19B | 4.77B | 3.09B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | 3.29B |
|
Raw Materials
|
| | | | | | | 0.31B | 0.31B | 0.50B | | | 0.69B | 0.51B | 0.35B | 0.34B |
|
Work In Process
|
| | | | | | | 0.59B | 0.66B | 0.78B | | | 1.05B | 0.96B | 0.88B | 0.81B |
|
Finished Goods
|
| | | | | | | 0.80B | 0.86B | 0.99B | | | 1.03B | 0.64B | 0.58B | 0.69B |
|
Inventory
|
1.32B | 1.92B | 2.10B | 2.13B | 1.77B | 2.62B | 2.08B | 1.98B | 2.08B | 2.45B | 1.76B | 1.84B | 2.93B | 2.23B | 1.94B | 1.96B |
|
Current Deferred Tax Assets
|
0.17B | 0.93B | 1.29B | 1.15B | 0.95B | 0.99B | 0.82B | 0.75B | 0.87B | 1.03B | 1.48B | 1.93B | 2.02B | 2.06B | 2.73B | 2.57B |
|
Prepaid Assets
|
0.07B | 0.18B | 0.22B | 0.29B | 0.23B | 0.47B | 0.39B | 0.06B | 0.07B | 0.08B | 0.83B | 0.68B | 0.06B | 0.06B | 0.08B | 0.17B |
|
Current Assets
|
6.68B | 7.66B | 7.11B | 7.94B | 7.09B | 8.80B | 8.44B | 9.06B | 9.27B | 0.81B | 0.88B | 1.34B | 1.74B | 1.64B | 7.28B | 7.44B |
|
Property, Plant & Equipment (Net)
|
7.64B | -4.28B | -3.68B | -3.54B | 10.83B | 10.85B | 9.34B | 10.39B | 14.35B | 55.08B | 18.99B | 17.11B | 17.99B | 16.28B | 15.48B | 12.64B |
|
Long-Term Investments
|
0.22B | -0.06B | 0.01B | -0.01B | 0.37B | 0.39B | 0.34B | 0.15B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.08B | 0.06B | 0.02B |
|
Goodwill
|
| | | | | 0.01B | 0.00B | | | | | | | 0.00B | | |
|
Intangibles
|
0.18B | 10.13B | 12.24B | | | | 0.74B | 0.77B | 0.81B | 0.90B | 0.75B | 0.87B | 1.44B | 1.36B | 1.36B | 1.14B |
|
Goodwill & Intangibles
|
0.28B | 0.47B | 0.48B | 0.44B | 0.43B | 0.55B | 0.74B | 0.77B | 0.81B | 0.90B | 0.75B | 0.87B | 1.44B | 1.36B | 1.36B | 1.14B |
|
Long-Term Deferred Tax
|
0.54B | 0.85B | 1.20B | | | | | 0.75B | 0.87B | 1.03B | 1.48B | 1.93B | 2.02B | 2.06B | 2.73B | 2.57B |
|
Other Non-Current Assets
|
0.13B | -0.05B | -0.05B | -0.05B | -0.11B | 0.03B | 0.04B | 0.31B | 0.35B | 0.35B | 0.24B | 0.10B | 0.14B | 0.22B | 0.13B | 0.17B |
|
Non-Current Assets
|
9.07B | 13.02B | 15.66B | 13.84B | 12.83B | 13.06B | 11.56B | 12.44B | 16.54B | 2.15B | 4.80B | 4.64B | 4.60B | 2.76B | 20.13B | 16.71B |
|
Assets
|
15.59B | 20.68B | 22.77B | 21.78B | 19.92B | 21.86B | 20.00B | 21.50B | 25.82B | 30.19B | 2.90B | 2.82B | 33.39B | 27.74B | 27.41B | 24.14B |
|
Accounts Payables
|
0.95B | | | | 0.45B | | 0.78B | 2.49B | 2.55B | 2.81B | 2.25B | 3.21B | 4.21B | 3.16B | 3.20B | 3.05B |
|
Notes Payables
|
0.61B | -0.87B | -2.25B | -3.06B | -1.33B | -0.01B | -0.20B | 0.10B | | -0.50B | -0.99B | -2.13B | 0.54B | 2.00B | 1.44B | 0.71B |
|
Payables
|
1.56B | -0.87B | -2.25B | -3.06B | -0.87B | -0.01B | 0.58B | 2.58B | 2.55B | 2.31B | 1.26B | 1.08B | 4.75B | 5.16B | 4.64B | 3.77B |
|
Accumulated Expenses
|
0.50B | 0.32B | 0.24B | 0.37B | 0.06B | 0.23B | 0.56B | 0.55B | 0.72B | 0.58B | 0.58B | 0.55B | 1.07B | 0.57B | 0.50B | 0.47B |
|
Other Accumulated Expenses
|
0.10B | 0.02B | 0.02B | 0.02B | -0.01B | 0.03B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.04B | 0.06B | 0.07B | 0.06B | 0.06B |
|
Short term Debt
|
0.97B | -1.15B | -0.91B | -0.77B | 0.83B | -0.84B | -0.66B | 0.58B | 1.29B | 1.41B | 1.70B | 2.72B | 3.56B | 4.27B | 4.03B | 4.80B |
|
Current Leases
|
| | | | | | | | | | -0.06B | -0.05B | 0.04B | 0.03B | 0.04B | 0.03B |
|
Current Taxes
|
0.11B | 0.13B | 0.05B | 0.05B | 0.04B | 0.22B | 0.08B | 0.22B | 0.29B | 0.10B | 0.10B | 0.02B | 0.16B | 0.09B | 0.04B | 0.05B |
|
Current Deferred Revenue
|
| | | | | | | 0.01B | 0.01B | 0.04B | | | | | | |
|
Total Current Liabilities
|
5.16B | 7.70B | 8.97B | 8.20B | 6.23B | 7.19B | 5.85B | 6.10B | 7.95B | 1.43B | 1.07B | 1.35B | 1.10B | 0.64B | 10.64B | 11.65B |
|
Non-Current Debt
|
1.64B | 2.20B | 3.37B | 3.06B | 2.75B | 3.12B | 2.49B | 3.55B | 3.67B | 6.40B | 9.98B | 9.45B | 7.62B | 5.06B | 8.77B | 5.94B |
|
Convertible Debt
|
0.55B | | 0.08B | | | | | | | | | | | 0.79B | | |
|
Non-Current Deffered Revenue
|
0.46B | 0.04B | 0.56B | 0.43B | 0.60B | 0.46B | 0.05B | 0.05B | 0.17B | 0.00B | 0.80B | 0.28B | 0.06B | 0.05B | 0.48B | 0.66B |
|
Pension
|
| | -0.02B | -0.07B | -0.02B | -0.14B | -0.10B | 0.12B | 0.08B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Minority Interest
|
| 0.02B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 1.22B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.00B | | 0.00B | 0.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | |
|
Operating Leases
|
| | | | | | | | | | | 0.07B | 0.07B | 0.06B | 0.06B | 0.04B |
|
Other Non-Current Liabilities
|
0.46B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.06B | 0.09B | 0.08B | 0.09B | 0.52B | 0.54B | 0.48B | 0.41B |
|
Total Non-Current Liabilities
|
2.51B | 3.39B | 4.63B | 4.46B | 3.79B | 3.46B | 2.89B | 3.77B | 4.60B | 0.58B | 2.53B | 2.34B | 2.15B | 1.81B | 10.04B | 6.56B |
|
Total Liabilities
|
7.72B | 11.09B | 13.60B | 12.66B | 10.01B | 10.64B | 8.75B | 9.87B | 12.55B | 16.65B | 19.85B | 18.98B | 20.47B | 18.94B | 20.69B | 18.21B |
|
Total Debt
|
2.61B | 1.06B | 2.46B | 2.29B | 3.58B | 2.28B | 1.83B | 4.13B | 4.96B | 7.81B | 11.68B | 12.17B | 11.18B | 9.33B | 12.80B | 10.74B |
|
Common Equity
|
7.87B | 9.59B | 9.17B | 9.12B | 9.90B | 11.22B | 11.26B | 11.63B | 13.26B | 12.72B | 10.74B | 10.82B | 12.92B | 8.80B | 6.72B | 5.93B |
|
Shareholder's Equity
|
7.87B | 9.57B | 9.15B | 9.09B | 9.73B | 11.22B | 11.26B | 11.63B | 13.26B | 12.72B | 10.74B | 10.82B | 12.92B | 8.80B | 6.72B | 5.93B |
|
Liabilities and Shareholders Equity
|
15.59B | 20.68B | 22.77B | 21.78B | 19.92B | 21.86B | 20.00B | 21.50B | 25.82B | 30.19B | 2.90B | 2.82B | 33.39B | 27.74B | 27.41B | 24.14B |
|
Retained Earnings
|
4.56B | -0.03B | 0.01B | -0.06B | -0.08B | -0.06B | -0.01B | -0.08B | -0.26B | -0.27B | -0.17B | -0.14B | 0.47B | 4.17B | 2.05B | 0.73B |
|
Preferred Shares
|
8.41B | 8.15B | 1.16B | | | | | | | | | | | | | |