|
Assets
|
77.89B | 86.11B | 108.70B | 121.27B | 142.43B | 172.38B | 174.47B | 193.47B | 250.31B | 258.85B | 286.56B | 301.31B | 333.78B | 364.84B | 411.98B | 512.16B | 619.00B |
|
Cash & Equivalents
|
6.08B | 5.50B | 9.61B | 6.94B | 3.80B | 8.67B | 5.59B | 6.51B | 7.66B | 133.77B | 133.82B | 136.53B | 130.33B | 104.76B | 111.26B | 75.54B | 94.56B |
|
Short-term Investments
|
25.37B | 31.28B | 43.16B | 56.10B | 73.22B | 77.04B | 90.93B | 106.73B | 125.32B | 121.82B | 122.46B | 122.95B | 116.11B | 90.83B | 76.56B | 57.23B | 64.32B |
|
Cash & Current Investments
|
31.45B | 36.79B | 52.77B | 63.04B | 77.02B | 85.71B | 96.53B | 113.24B | 132.98B | 255.59B | 256.28B | 259.48B | 246.44B | 195.58B | 187.82B | 132.77B | 158.89B |
|
Receivables - Net
|
11.19B | 13.01B | 14.99B | 15.78B | 17.49B | 19.54B | 17.91B | 18.28B | 22.43B | 26.48B | 29.52B | 32.01B | 38.04B | 44.26B | 48.69B | 56.92B | 69.91B |
|
Receivables - Other
|
| | | | | | | | | | | 0.44B | 0.96B | 1.00B | | | |
|
Receivables
|
11.19B | 13.01B | 14.99B | 15.78B | 17.49B | 19.54B | 17.91B | 18.28B | 22.43B | 26.48B | 29.52B | 32.45B | 39.01B | 45.26B | 48.69B | 56.92B | 69.91B |
|
Raw Materials
|
0.17B | 0.17B | 0.23B | 0.21B | 0.33B | 0.94B | 1.10B | 0.61B | 0.80B | 0.66B | 0.40B | 0.70B | 1.19B | 1.14B | 0.71B | 0.39B | |
|
Work In Process
|
0.04B | 0.02B | 0.06B | 0.10B | 0.20B | 0.27B | 0.20B | 0.16B | 0.14B | 0.05B | 0.05B | 0.08B | 0.08B | 0.08B | 0.02B | 0.01B | |
|
Finished Goods
|
0.50B | 0.55B | 1.08B | 0.83B | 1.41B | 1.45B | 1.60B | 1.48B | 1.24B | 1.95B | 1.61B | 1.11B | 1.37B | 2.52B | 1.77B | 0.84B | |
|
Inventory
|
0.72B | 0.74B | 1.37B | 1.14B | 1.94B | 2.66B | 2.90B | 2.25B | 2.18B | 2.66B | 2.06B | 1.90B | 2.64B | 3.74B | 2.50B | 1.25B | 0.94B |
|
Current Deferred Tax Assets
|
2.21B | 2.18B | 2.47B | 2.04B | 1.63B | 1.94B | | | | | | | | | | | |
|
Prepaid Assets
|
3.71B | 2.95B | 3.32B | 3.09B | 3.39B | 4.39B | 5.46B | 5.89B | 5.10B | 6.75B | 10.15B | 11.48B | 13.39B | 16.92B | 21.81B | 26.02B | 25.72B |
|
Current Assets
|
49.28B | 55.68B | 74.92B | 85.08B | 101.47B | 114.25B | 122.80B | 139.66B | 162.70B | 169.66B | 175.55B | 181.91B | 184.41B | 169.68B | 184.26B | 159.73B | 191.13B |
|
Buildings
|
5.89B | 6.09B | 6.52B | 6.77B | 7.33B | 8.87B | 10.80B | 12.39B | 16.28B | 20.60B | 26.29B | 33.99B | 43.93B | 55.01B | 68.47B | 93.94B | 137.92B |
|
Land & Improvements
|
4.99B | 5.67B | 6.60B | 7.30B | 9.24B | 11.43B | 13.61B | 17.39B | 21.41B | 27.63B | 33.82B | 41.26B | 51.25B | 60.63B | 74.96B | 93.78B | 132.84B |
|
Property, Plant & Equipment (Net)
|
7.54B | 7.63B | 8.16B | 8.27B | 9.99B | 13.01B | 14.73B | 18.36B | 23.73B | 29.46B | 36.48B | 44.15B | 59.72B | 74.40B | 95.64B | 135.59B | 204.97B |
|
Long-Term Investments
|
4.93B | 7.75B | 10.87B | 9.78B | 10.84B | 14.60B | 12.05B | 10.43B | 6.02B | 1.86B | 2.65B | 2.96B | 5.98B | 6.89B | 9.88B | 14.60B | 15.40B |
|
Goodwill
|
12.50B | 12.39B | 12.58B | 13.45B | 14.65B | 20.13B | 16.94B | 17.87B | 35.12B | 35.68B | 42.03B | 43.35B | 49.71B | 67.52B | 67.89B | 119.22B | 119.51B |
|
Intangibles
|
4.04B | 3.89B | 3.86B | 6.11B | 6.31B | 10.96B | 9.55B | 9.10B | 16.67B | 15.94B | 17.14B | 17.76B | 19.98B | 23.58B | 23.49B | 44.51B | 43.56B |
|
Goodwill & Intangibles
|
16.54B | 16.28B | 16.44B | 19.56B | 20.97B | 31.08B | 26.49B | 26.97B | 51.79B | 51.62B | 59.16B | 61.11B | 69.69B | 91.10B | 91.38B | 163.73B | 163.07B |
|
Long-Term Deferred Tax
|
0.28B | -0.23B | -1.46B | -1.89B | -1.71B | -2.73B | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.60B | 1.50B | 1.43B | 1.52B | 2.39B | 3.42B | 3.12B | 9.31B | 11.18B | 7.44B | 14.72B | 13.14B | 15.07B | 21.90B | 30.60B | 36.46B | 40.56B |
|
Non-Current Assets
|
28.61B | 21.18B | 21.49B | 24.89B | 27.73B | 40.12B | 36.51B | 45.16B | 75.52B | 79.88B | 93.63B | 103.29B | 128.31B | 166.37B | 187.24B | 301.37B | 371.90B |
|
Accounts Payables
|
3.32B | 4.03B | 4.20B | 4.17B | 4.83B | 7.43B | 6.59B | 6.90B | 7.39B | 8.62B | 9.38B | 12.53B | 15.16B | 19.00B | 18.09B | 22.00B | 27.72B |
|
Notes Payables
|
2.00B | 1.00B | | | | 2.00B | 4.99B | 12.90B | 9.07B | | | | | | | 6.70B | |
|
Payables
|
5.32B | 5.03B | 4.20B | 4.17B | 4.83B | 9.43B | 11.58B | 19.80B | 16.46B | 8.62B | 9.38B | 12.53B | 15.16B | 19.00B | 18.09B | 28.70B | 27.72B |
|
Accumulated Expenses
|
3.16B | 3.28B | 3.58B | 3.88B | 4.12B | 4.80B | 5.10B | 5.26B | 5.82B | 6.10B | 6.83B | 7.87B | 10.06B | 10.66B | 11.01B | 12.56B | 13.71B |
|
Other Accumulated Expenses
|
3.14B | 2.93B | 3.49B | 3.15B | 3.60B | 6.91B | 6.55B | 5.95B | 7.68B | 8.74B | 9.35B | 10.03B | 11.67B | 13.07B | 14.74B | 19.18B | 25.02B |
|
Short term Debt
|
2.00B | 1.00B | | 1.23B | 3.00B | 2.00B | 4.99B | 12.90B | 9.07B | 4.00B | 5.52B | 3.75B | 8.07B | 2.75B | 5.25B | 2.25B | 3.00B |
|
Current Taxes
|
0.72B | 1.07B | 0.58B | 0.79B | 0.59B | 0.78B | 0.61B | 0.58B | 0.72B | 2.12B | 5.67B | 2.13B | 2.17B | 4.07B | 4.15B | 5.02B | 7.21B |
|
Current Deferred Revenue
|
14.28B | 14.83B | 17.12B | 20.06B | 22.40B | 25.16B | 25.32B | 33.91B | 26.66B | 32.72B | 37.21B | 39.18B | 44.14B | 48.41B | 53.81B | 60.18B | 67.27B |
|
Total Current Liabilities
|
27.03B | 26.15B | 28.77B | 32.69B | 37.42B | 45.62B | 49.65B | 59.36B | 55.74B | 58.49B | 69.42B | 72.31B | 88.66B | 95.08B | 104.15B | 125.29B | 141.22B |
|
Non-Current Debt
|
3.75B | 4.94B | 11.92B | 10.71B | 12.60B | 20.64B | 27.81B | 40.56B | 76.07B | 72.24B | 66.66B | 59.58B | 50.07B | 47.03B | 41.99B | 42.69B | 40.15B |
|
Convertible Debt
|
| 1.25B | 1.25B | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
1.28B | 1.18B | 1.40B | 1.41B | 1.76B | 2.01B | 2.10B | 6.44B | 2.64B | 3.81B | 4.53B | 3.18B | 2.62B | 2.87B | 2.91B | 2.60B | 2.71B |
|
Non-Current Deferred Tax Liability
|
| 0.23B | 1.46B | 1.89B | 1.71B | 2.73B | 1.29B | 1.48B | 5.73B | 0.54B | 0.23B | 0.20B | 0.20B | 0.23B | 0.43B | 2.62B | 2.83B |
|
Operating Leases
|
| | | | | | | | 5.37B | 5.57B | 6.19B | 7.67B | 9.63B | 11.49B | 12.73B | 15.50B | 17.44B |
|
Other Non-Current Liabilities
|
6.27B | 7.45B | 8.07B | 8.21B | 10.00B | 11.59B | 13.54B | 19.59B | 24.62B | 30.27B | 29.61B | 29.43B | 27.19B | 26.07B | 25.56B | 27.93B | 45.19B |
|
Total Non-Current Liabilities
|
9.24B | 32.49B | 43.55B | 46.70B | 53.49B | 71.01B | 80.84B | 101.88B | 137.98B | 145.87B | 154.61B | 153.57B | 164.60B | 172.23B | 180.19B | 215.75B | 230.34B |
|
Total Liabilities
|
15.51B | 39.94B | 51.62B | 54.91B | 63.49B | 82.60B | 94.39B | 121.47B | 162.60B | 176.13B | 184.23B | 183.01B | 191.79B | 198.30B | 205.75B | 243.69B | 275.52B |
|
Total Debt
|
5.75B | 5.94B | 11.92B | 11.94B | 15.60B | 22.64B | 32.79B | 53.46B | 85.14B | 76.24B | 72.18B | 63.33B | 58.15B | 49.78B | 47.24B | 44.94B | 43.15B |
|
Common Equity
|
62.38B | 62.86B | 63.41B | 65.80B | 67.31B | 68.37B | 68.47B | 68.18B | 87.71B | 82.72B | 102.33B | 118.30B | 141.99B | 166.54B | 206.22B | 268.48B | 343.48B |
|
Shareholder's Equity
|
62.38B | 62.86B | 63.41B | 65.80B | 67.31B | 68.37B | 68.47B | 68.18B | 87.71B | 82.72B | 102.33B | 118.30B | 141.99B | 166.54B | 206.22B | 268.48B | 343.48B |
|
Liabilities and Shareholders Equity
|
77.89B | 86.11B | 108.70B | 121.27B | 142.43B | 172.38B | 174.47B | 193.47B | 250.31B | 258.85B | 286.56B | 301.31B | 333.78B | 364.84B | 411.98B | 512.16B | 619.00B |
|
Retained Earnings
|
-22.82B | -16.68B | 1.82B | 1.43B | 1.79B | 3.71B | 9.10B | 2.28B | 17.77B | 13.68B | 24.15B | 34.57B | 57.05B | 84.28B | 118.85B | 173.14B | 237.73B |
|
Treasury Shares
|
0.32B | 0.38B | 0.45B | 0.14B | 0.16B | 0.17B | 0.29B | 0.29B | 0.17B | 0.10B | 0.15B | 0.13B | 0.10B | 0.10B | 0.07B | 0.03B | 0.03B |