|
Cash & Equivalents
|
0.45B | 0.49B | 0.70B | 0.64B | 0.53B | 0.47B | 0.61B | 2.09B | 0.91B | 0.90B | 0.43B | 0.40B | 0.28B | 0.32B | 0.23B | 0.32B | 0.77B |
|
Short-term Investments
|
0.94B | 0.72B | 0.54B | 0.82B | 1.05B | 0.88B | 1.35B | 0.39B | 0.39B | 1.30B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Cash & Current Investments
|
1.39B | 1.21B | 1.24B | 1.46B | 1.58B | 1.34B | 1.96B | 2.49B | 1.30B | 2.20B | 0.43B | 0.40B | 0.28B | 0.32B | 0.23B | 0.32B | 0.77B |
|
Receivables - Net
|
0.09B | 0.14B | 0.18B | 0.17B | 0.23B | 0.25B | 0.28B | 0.29B | 0.48B | 0.57B | 0.88B | 0.94B | 1.00B | 1.08B | 1.31B | 1.15B | 0.70B |
|
Receivables
|
0.09B | 0.14B | 0.18B | 0.17B | 0.23B | 0.25B | 0.28B | 0.29B | 0.48B | 0.57B | 0.88B | 0.94B | 1.00B | 1.08B | 1.31B | 1.15B | 0.70B |
|
Raw Materials
|
| | | | | 0.01B | 0.01B | | | | | | | | | | |
|
Work In Process
|
| | | | | 0.18B | 0.20B | | | | | | | | | | |
|
Finished Goods
|
| | | | | 0.07B | 0.07B | | | | | | | | | | |
|
Inventory
|
0.13B | 0.12B | 0.18B | 0.22B | 0.24B | 0.26B | 0.28B | 0.31B | 0.42B | 0.48B | 0.71B | 0.69B | 0.67B | 0.85B | 1.32B | 1.32B | 1.29B |
|
Current Deferred Tax Assets
|
0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | | | | | | | | | | |
|
Prepaid Assets
|
0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.03B | 0.03B | 0.04B | 0.06B | 0.12B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.23B | 0.24B |
|
Current Assets
|
1.74B | 1.61B | 1.77B | 2.02B | 2.24B | 1.97B | 2.66B | 3.10B | 2.31B | 3.36B | 2.21B | 2.22B | 2.15B | 2.45B | 3.07B | 3.01B | 2.99B |
|
Property, Plant & Equipment (Net)
|
0.53B | 0.49B | 0.54B | 0.52B | 0.51B | 0.53B | 0.58B | 0.61B | 0.68B | 0.77B | 1.00B | 0.88B | 0.85B | 0.97B | 1.18B | 1.19B | 1.18B |
|
Long-Term Investments
|
0.05B | 0.32B | 0.46B | 0.33B | 0.26B | 0.80B | 0.38B | 0.11B | 0.11B | | | | | | | | |
|
Goodwill
|
0.04B | 0.04B | 0.06B | 0.07B | 0.25B | 0.26B | 0.55B | 0.99B | 2.28B | 2.28B | 6.64B | 6.65B | 6.65B | 6.65B | 6.65B | 6.68B | 6.68B |
|
Intangibles
|
0.03B | 0.06B | 0.08B | 0.09B | 0.53B | 0.45B | 0.50B | 0.61B | 2.15B | 1.66B | 6.69B | 5.70B | 4.79B | 4.04B | 3.37B | 2.78B | 2.39B |
|
Goodwill & Intangibles
|
0.06B | 0.10B | 0.13B | 0.16B | 0.78B | 0.70B | 1.06B | 1.60B | 4.43B | 3.94B | 13.33B | 12.35B | 11.45B | 10.70B | 10.02B | 9.46B | 9.07B |
|
Long-Term Deferred Tax
|
| -0.30B | 0.11B | 0.14B | 0.20B | 0.24B | | 0.01B | 0.07B | 0.10B | 1.68B | 1.75B | 1.75B | 1.80B | 1.62B | 1.60B | 1.73B |
|
Other Non-Current Assets
|
0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.08B | 0.04B | 0.11B | 0.22B | 0.26B | 0.27B | 0.46B | 0.61B | 0.40B |
|
Non-Current Assets
|
0.66B | 0.91B | 1.19B | 1.07B | 1.62B | 2.10B | 2.12B | 2.44B | 5.38B | 4.90B | 16.14B | 15.21B | 14.33B | 13.75B | 13.30B | 12.86B | 12.38B |
|
Assets
|
2.41B | 2.52B | 2.97B | 3.08B | 3.85B | 4.07B | 4.78B | 5.54B | 7.69B | 8.26B | 18.35B | 17.43B | 16.48B | 16.20B | 16.37B | 15.87B | 15.37B |
|
Accounts Payables
|
0.03B | 0.04B | 0.07B | 0.05B | 0.08B | 0.07B | 0.09B | 0.08B | 0.15B | 0.14B | 0.23B | 0.25B | 0.29B | 0.34B | 0.40B | 0.21B | 0.16B |
|
Notes Payables
|
| | | | | 0.02B | | | | | | | | | | | |
|
Payables
|
0.03B | 0.04B | 0.07B | 0.05B | 0.08B | 0.09B | 0.09B | 0.08B | 0.15B | 0.14B | 0.23B | 0.25B | 0.29B | 0.34B | 0.40B | 0.21B | 0.16B |
|
Accumulated Expenses
|
0.04B | 0.06B | 0.13B | 0.09B | 0.13B | 0.10B | 0.10B | 0.12B | 0.21B | 0.23B | 0.79B | 0.78B | 0.79B | 1.05B | 1.32B | 1.31B | 0.99B |
|
Short term Debt
|
| | | | | 0.02B | | | 0.05B | 1.31B | 1.36B | 0.61B | 1.32B | | 1.40B | 1.00B | |
|
Current Taxes
|
| | | | | | | | | 0.03B | 0.05B | | | | | | |
|
Current Deferred Revenue
|
0.08B | 0.10B | 0.14B | 0.11B | 0.14B | 0.15B | 0.17B | 0.18B | 0.29B | 0.33B | | | | | | | |
|
Total Current Liabilities
|
0.16B | 0.20B | 0.34B | 0.25B | 0.34B | 0.34B | 0.35B | 0.38B | 0.70B | 2.02B | 2.37B | 1.64B | 2.41B | 1.40B | 3.12B | 2.52B | 1.16B |
|
Non-Current Debt
|
| | | | 0.62B | 0.33B | 0.46B | 2.45B | 2.90B | 1.76B | 8.95B | 8.87B | 7.58B | 7.69B | 5.04B | 5.00B | 5.63B |
|
Convertible Debt
|
0.33B | 0.34B | 0.35B | 0.36B | 0.36B | 0.37B | 1.17B | 1.22B | | | | | | | | | |
|
Minority Interest
|
| | | | | | 0.02B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.35B | 0.38B | 0.42B | 0.46B | 0.51B | 0.38B | 0.50B | 0.40B | 0.41B | 0.39B | 1.00B | 0.63B | 0.25B | 0.15B | 0.04B | 0.09B | 0.03B |
|
Other Non-Current Liabilities
|
0.07B | 0.06B | 0.06B | 0.07B | 0.18B | 0.18B | 0.11B | 0.11B | 0.22B | 0.75B | 0.76B | 0.67B | 0.69B | 0.70B | 0.95B | 1.02B | 0.84B |
|
Total Non-Current Liabilities
|
-0.07B | -0.06B | -0.06B | -0.07B | -0.18B | -0.18B | -0.11B | -0.11B | -0.22B | -0.75B | -0.76B | -0.67B | -0.69B | -0.70B | -0.95B | -1.02B | -0.84B |
|
Total Debt
|
| | | | 0.62B | 0.35B | 0.46B | 2.45B | 2.95B | 3.07B | 10.31B | 9.48B | 8.90B | 7.69B | 6.44B | 6.00B | 5.63B |
|
Common Equity
|
1.49B | 1.53B | 1.81B | 1.99B | 1.93B | 2.14B | 2.06B | 2.15B | 3.27B | 3.28B | 5.29B | 5.59B | 5.34B | 5.89B | 6.51B | 6.66B | 7.08B |
|
Shareholder's Equity
|
1.49B | 1.53B | 1.81B | 1.99B | 1.93B | 2.14B | 2.06B | 2.15B | 3.27B | 3.28B | 5.29B | 5.59B | 5.34B | 5.89B | 6.51B | 6.66B | 7.08B |
|
Liabilities and Shareholders Equity
|
2.41B | 2.52B | 2.97B | 3.08B | 3.85B | 4.07B | 4.78B | 5.54B | 7.69B | 8.26B | 18.35B | 17.43B | 16.48B | 16.20B | 16.37B | 15.87B | 15.37B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B |
|
Retained Earnings
|
1.30B | 1.27B | 1.43B | 0.00B | 0.01B | 0.00B | 1.55B | 1.58B | 1.48B | 1.40B | 3.21B | 3.43B | 3.39B | 4.18B | 5.76B | 6.76B | 5.78B |