|
Cash & Equivalents
|
0.37B | 0.55B | 1.49B | 1.56B | 1.16B | 1.45B | 1.50B | 5.04B | 2.38B | 4.51B | 3.66B | 4.92B | 4.42B | 3.52B | 5.34B | 5.85B | 6.39B |
|
Short-term Investments
|
| 0.28B | 0.63B | 1.30B | 1.33B | 1.61B | 2.57B | | | | | | | | | | |
|
Cash & Current Investments
|
0.37B | 0.83B | 2.12B | 2.86B | 2.50B | 3.07B | 4.08B | 5.04B | 2.38B | 4.51B | 3.66B | 4.92B | 4.42B | 3.52B | 5.34B | 5.85B | 6.39B |
|
Receivables - Net
|
| 0.50B | 0.59B | 0.77B | 0.60B | 0.80B | 1.09B | 1.26B | 1.67B | 2.18B | 1.46B | 2.10B | 3.03B | 4.31B | 2.82B | 2.52B | 3.38B |
|
Receivables
|
| 0.50B | 0.59B | 0.77B | 0.60B | 0.80B | 1.09B | 1.26B | 1.67B | 2.18B | 1.46B | 2.10B | 3.03B | 4.31B | 2.82B | 2.52B | 3.38B |
|
Raw Materials
|
| 0.16B | 0.21B | 0.34B | 0.31B | 0.45B | 0.57B | 0.54B | | | | | | | | | |
|
Work In Process
|
| 0.07B | 0.07B | 0.12B | 0.10B | 0.13B | 0.14B | 0.15B | | | | | | | | | |
|
Finished Goods
|
| 0.09B | 0.11B | 0.17B | 0.15B | 0.16B | 0.24B | 0.28B | | | | | | | | | |
|
Inventory
|
| 0.32B | 0.40B | 0.63B | 0.56B | 0.74B | 0.94B | 0.97B | 1.23B | 1.88B | 1.54B | 1.90B | 2.69B | 3.97B | 4.82B | 4.22B | 4.31B |
|
Current Deferred Tax Assets
|
| 0.05B | 0.08B | 0.05B | 0.03B | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.07B | 0.09B | 0.11B | 0.13B | 0.18B | 0.16B | 0.15B | 0.20B | 0.15B | 0.13B | 0.15B | 0.21B | 0.35B | 0.25B | 0.30B | 0.44B |
|
Current Assets
|
| 1.76B | 3.27B | 4.42B | 3.79B | 4.78B | 6.27B | 9.21B | 9.14B | 9.15B | 8.56B | 10.85B | 11.65B | 12.29B | 13.23B | 12.88B | 14.52B |
|
Buildings
|
| 0.06B | 0.07B | 0.23B | 0.25B | 0.20B | 0.24B | | | | | | | | | | |
|
Land & Improvements
|
| 0.02B | 0.01B | 0.07B | 0.07B | 0.05B | 0.05B | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.20B | 0.27B | 0.58B | 0.60B | 0.54B | 0.62B | 0.64B | 0.69B | 0.90B | 1.06B | 1.07B | 1.30B | 1.65B | 1.86B | 2.15B | 2.43B |
|
Long-Term Investments
|
| 0.17B | 0.17B | 0.17B | 0.17B | 0.15B | 2.57B | 1.79B | 3.66B | 0.44B | 1.77B | 1.80B | 1.31B | 0.25B | 0.04B | | |
|
Goodwill
|
| 0.17B | 0.17B | 1.45B | 1.45B | 1.47B | 1.40B | 1.40B | 1.40B | 1.48B | 1.48B | 1.50B | 1.50B | 1.52B | 1.62B | 1.60B | 1.60B |
|
Intangibles
|
| 0.15B | 0.05B | 1.37B | 1.38B | 1.35B | 0.73B | 0.56B | 0.41B | 0.32B | 0.22B | 0.17B | 0.13B | 0.10B | 0.17B | 0.14B | |
|
Goodwill & Intangibles
|
| 0.32B | 0.22B | 2.82B | 2.84B | 2.81B | 2.13B | 1.96B | 1.81B | 1.80B | 1.70B | 1.67B | 1.63B | 1.62B | 1.79B | 1.77B | 1.81B |
|
Long-Term Deferred Tax
|
| 0.03B | 0.00B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.10B | 0.12B | 0.15B | 0.16B | 0.16B | 0.19B | 0.21B | 0.24B | 0.37B | 0.43B | 0.73B | 1.06B | 1.39B | 1.91B | 1.94B | 2.59B |
|
Non-Current Assets
|
| 0.73B | 0.78B | 3.59B | 3.46B | 3.21B | 3.09B | 3.05B | 2.98B | 3.33B | 3.44B | 3.71B | 4.24B | 4.91B | 5.55B | 5.86B | 6.83B |
|
Assets
|
| 2.49B | 4.05B | 8.00B | 7.25B | 7.99B | 9.36B | 12.26B | 12.12B | 12.48B | 12.00B | 14.56B | 15.89B | 17.20B | 18.78B | 18.74B | 21.35B |
|
Accounts Payables
|
| 0.12B | 0.16B | 0.26B | 0.20B | 0.22B | 0.30B | 0.35B | 0.46B | 0.51B | 0.38B | 0.59B | 0.83B | 1.01B | 0.47B | 0.61B | 0.85B |
|
Dividends payables
|
| | | | | 0.03B | 0.05B | 0.05B | | | | | | | | | |
|
Payables
|
| 0.12B | 0.16B | 0.26B | 0.20B | 0.25B | 0.35B | 0.40B | 0.46B | 0.51B | 0.38B | 0.59B | 0.83B | 1.01B | 0.47B | 0.61B | 0.85B |
|
Accumulated Expenses
|
| 0.31B | 0.36B | 0.49B | 0.46B | 0.60B | 0.65B | 0.77B | 0.97B | 1.31B | 0.95B | 1.27B | 1.72B | 1.97B | 2.01B | 1.80B | 2.39B |
|
Other Accumulated Expenses
|
| 0.06B | 0.06B | 0.13B | 0.12B | 0.10B | 0.15B | 0.21B | | | | | | | | | |
|
Short term Debt
|
| 0.00B | 0.00B | 0.51B | 0.51B | 0.52B | 1.36B | 0.95B | 0.91B | 0.61B | 0.67B | 0.84B | 0.01B | 0.01B | 0.01B | 0.50B | 0.75B |
|
Current Leases
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | |
|
Current Taxes
|
| 0.05B | 0.05B | 0.02B | 0.04B | 0.09B | 0.04B | 0.09B | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.12B | 0.15B | 0.16B | 0.23B | 0.24B | 0.32B | 0.35B | 0.61B | 0.72B | 0.38B | 0.46B | 0.97B | 2.20B | 1.84B | 1.55B | 2.68B |
|
Total Current Liabilities
|
| 0.56B | 0.68B | 1.43B | 1.40B | 1.58B | 2.63B | 2.42B | 2.95B | 3.15B | 2.37B | 3.16B | 3.53B | 4.56B | 4.18B | 4.34B | 6.57B |
|
Non-Current Debt
|
| 0.02B | 0.74B | 0.76B | 0.79B | 0.82B | 1.00B | 3.38B | 1.78B | 1.81B | 3.82B | 4.97B | 4.99B | 5.00B | 5.00B | 4.48B | 3.73B |
|
Preferred Stock Liabilities
|
| | | 0.19B | 0.19B | 0.18B | 0.24B | 0.21B | 0.17B | 0.08B | 0.05B | 0.01B | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.11B | 0.11B | 0.27B | 0.25B | 0.26B | 0.20B | 0.23B | 0.28B | 0.85B | 0.89B | 0.91B | 0.95B | 0.93B | 0.88B | 0.81B | 0.60B |
|
Total Non-Current Liabilities
|
| 0.61B | 1.47B | 2.41B | 2.33B | 2.52B | 3.82B | 5.93B | 4.86B | 5.05B | 6.39B | 8.47B | 8.92B | 9.99B | 9.69B | 9.39B | 10.88B |
|
Total Liabilities
|
| 0.72B | 1.58B | 2.68B | 2.57B | 2.78B | 4.02B | 6.16B | 5.14B | 5.90B | 7.28B | 9.38B | 9.86B | 10.92B | 10.57B | 10.21B | 11.48B |
|
Total Debt
|
| 0.02B | 0.74B | 1.27B | 1.30B | 1.34B | 2.36B | 4.33B | 2.69B | 2.42B | 4.49B | 5.81B | 5.00B | 5.01B | 5.01B | 4.98B | 4.48B |
|
Common Equity
|
1.45B | 1.77B | 2.47B | 5.13B | 4.49B | 5.03B | 5.10B | 5.89B | 6.82B | 6.50B | 4.67B | 5.17B | 6.03B | 6.28B | 8.21B | 8.54B | 9.86B |
|
Shareholder's Equity
|
1.45B | 1.77B | 2.47B | 5.13B | 4.49B | 5.03B | 5.10B | 5.89B | 6.82B | 6.50B | 4.67B | 5.17B | 6.03B | 6.28B | 8.21B | 8.54B | 9.86B |
|
Liabilities and Shareholders Equity
|
| 2.49B | 4.05B | 8.00B | 7.25B | 7.99B | 9.36B | 12.26B | 12.12B | 12.48B | 12.00B | 14.56B | 15.89B | 17.20B | 18.78B | 18.74B | 21.35B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.05B | 1.65B | 1.69B |
|
Retained Earnings
|
| 1.97B | 2.69B | 2.86B | 2.97B | 3.58B | 4.10B | 4.82B | 6.25B | 8.26B | 9.93B | 11.52B | 14.68B | 18.45B | 22.03B | 24.81B | 28.99B |