|
Assets
|
5.47B | 6.49B | 8.50B | 9.53B | 11.24B | 9.21B | 9.40B | 10.04B | 9.49B | 9.99B | 8.74B | 7.52B | 9.36B | 10.03B | 9.82B | 9.89B | 10.82B |
|
Cash & Equivalents
|
1.16B | 1.71B | 2.76B | 1.55B | 3.28B | 2.29B | 1.92B | 2.87B | 4.92B | 5.39B | 3.90B | 2.88B | 4.60B | 3.07B | 3.07B | 3.25B | 3.85B |
|
Short-term Investments
|
0.86B | 2.02B | 2.42B | 3.85B | 3.68B | 2.71B | 3.40B | 2.44B | 2.48B | 2.45B | 1.57B | 0.22B | 0.07B | 0.02B | 0.75B | 1.35B | 1.10B |
|
Cash & Current Investments
|
2.02B | 3.72B | 5.17B | 5.40B | 6.95B | 5.00B | 5.33B | 5.30B | 7.40B | 7.84B | 5.47B | 3.11B | 4.66B | 3.09B | 3.82B | 4.60B | 4.95B |
|
Receivables - Net
|
0.10B | 0.47B | 0.74B | 0.83B | 0.80B | 0.86B | 0.78B | 0.81B | 0.73B | 1.05B | 1.22B | 0.97B | 0.94B | 1.23B | 0.99B | 1.01B | 1.25B |
|
Receivables
|
0.10B | 0.47B | 0.74B | 0.83B | 0.80B | 0.86B | 0.78B | 0.81B | 0.73B | 1.05B | 1.22B | 0.97B | 0.94B | 1.23B | 0.99B | 1.01B | 1.25B |
|
Raw Materials
|
| 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | 0.02B | 0.13B | 0.07B | 0.12B | 0.08B |
|
Work In Process
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.10B | 0.10B | 0.13B | 0.12B | 0.10B | 0.11B | 0.09B | 0.14B | 0.11B | 0.12B | 0.12B | 0.09B | 0.07B | 0.10B | 0.07B | 0.10B |
|
Inventory
|
0.05B | 0.11B | 0.11B | 0.16B | 0.14B | 0.12B | 0.15B | 0.10B | 0.16B | 0.12B | 0.13B | 0.14B | 0.11B | 0.20B | 0.17B | 0.19B | 0.19B |
|
Current Deferred Tax Assets
|
| 0.07B | 0.15B | 0.20B | 0.25B | 0.27B | 0.25B | | | | | | | | | | |
|
Prepaid Assets
|
0.25B | 0.23B | 0.34B | 0.44B | 0.53B | 0.49B | 0.52B | 0.23B | 0.38B | 0.39B | 0.36B | 0.27B | 0.35B | 0.38B | 0.46B | 0.45B | 0.57B |
|
Current Assets
|
2.67B | 4.54B | 6.37B | 6.83B | 8.42B | 6.47B | 6.77B | 6.45B | 6.20B | 6.95B | 5.61B | 4.27B | 6.00B | 5.95B | 4.68B | 4.90B | 5.85B |
|
Buildings
|
| 0.39B | 0.41B | 0.42B | 0.53B | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.04B | 0.09B | 0.11B | 0.02B | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.20B | 0.20B | 0.25B | 0.27B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.63B | 0.80B | 0.91B | 1.14B | 1.17B | 1.11B | 1.03B | 0.94B | 0.80B | 0.07B | 0.76B | 0.73B | 0.53B | 0.60B | 0.65B | 0.60B | 0.56B |
|
Long-Term Investments
|
0.05B | 0.01B | 0.07B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Goodwill
|
0.53B | 0.68B | 0.76B | 0.91B | 0.99B | 0.99B | 1.03B | 1.68B | 1.68B | 1.74B | 1.74B | 1.78B | 2.04B | 2.35B | 2.76B | 2.76B | 2.72B |
|
Intangibles
|
0.00B | 0.03B | 0.09B | 0.36B | 0.38B | 0.30B | 0.32B | 0.48B | 0.20B | 0.22B | 0.20B | 0.20B | 0.26B | 0.23B | 0.34B | 0.30B | 0.11B |
|
Goodwill & Intangibles
|
0.53B | 0.71B | 0.85B | 1.26B | 1.37B | 1.29B | 1.35B | 2.15B | 1.88B | 1.96B | 1.94B | 1.97B | 2.29B | 2.58B | 3.10B | 3.06B | 2.83B |
|
Long-Term Deferred Tax
|
| 0.26B | 0.21B | 0.20B | 0.20B | 0.24B | 0.26B | 0.62B | 0.53B | 0.23B | 0.20B | 0.22B | 0.22B | 0.36B | 0.95B | 0.90B | 0.99B |
|
Other Non-Current Assets
|
| 0.37B | 0.41B | 0.43B | 0.48B | 0.52B | 0.48B | 0.80B | 0.68B | 0.45B | 0.59B | 0.70B | 0.69B | 0.99B | 1.55B | 1.50B | 1.64B |
|
Non-Current Assets
|
0.22B | 0.37B | 2.13B | 2.71B | 2.82B | 2.74B | 2.63B | 3.59B | 3.29B | 3.04B | 3.13B | 3.25B | 3.36B | 4.08B | 5.14B | 4.99B | 4.97B |
|
Accounts Payables
|
0.11B | 0.18B | 0.23B | 0.23B | 0.26B | 0.25B | 0.28B | 0.25B | 0.35B | 0.61B | 0.54B | 0.43B | 0.42B | 0.61B | 0.39B | 0.52B | 0.51B |
|
Notes Payables
|
| | | | | | | 0.85B | 0.50B | 0.39B | 0.25B | 0.52B | | | | | |
|
Payables
|
0.11B | 0.18B | 0.23B | 0.23B | 0.26B | 0.25B | 0.28B | 1.10B | 0.85B | 0.99B | 0.79B | 0.95B | 0.42B | 0.61B | 0.39B | 0.52B | 0.51B |
|
Accumulated Expenses
|
0.16B | 0.38B | 0.44B | 0.34B | 0.35B | 0.79B | 0.70B | 0.77B | 0.78B | 0.82B | 0.85B | 0.77B | 0.97B | 0.93B | 0.86B | 1.01B | 1.12B |
|
Other Accumulated Expenses
|
0.00B | 0.21B | 0.33B | 0.38B | 0.40B | 0.31B | 0.28B | 0.33B | 0.28B | 0.36B | 0.39B | 0.38B | 0.40B | 0.40B | 0.43B | 0.42B | 0.55B |
|
Short term Debt
|
| | 1.15B | 1.20B | 1.26B | | | 0.85B | 0.75B | | 0.40B | | | 0.25B | | 0.40B | 0.75B |
|
Current Leases
|
0.05B | 0.06B | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.00B | 0.04B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.17B | 1.14B | 1.23B | 2.82B | 3.01B | 1.65B | 3.20B | 3.38B | 3.34B | 1.71B | 1.82B | 1.89B | 2.06B | 2.17B | 2.22B | 2.18B | 2.28B |
|
Total Current Liabilities
|
1.31B | 1.91B | 3.37B | 3.52B | 3.83B | 2.69B | 2.71B | 3.66B | 4.12B | 3.53B | 3.87B | 3.62B | 3.45B | 3.95B | 3.47B | 4.11B | 4.66B |
|
Capital Leases
|
| | | | | | | 0.02B | 0.13B | | | | | | | | |
|
Non-Current Debt
|
1.43B | | | | 0.99B | 0.99B | 1.49B | 1.49B | 0.74B | 1.54B | 1.14B | 1.15B | 2.63B | 2.39B | 2.39B | 1.99B | 2.48B |
|
Convertible Debt
|
0.00B | 1.10B | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
0.13B | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.55B | 0.78B | 1.09B | 1.45B | 1.45B | 1.45B | 1.47B | 1.59B | 1.60B | 1.65B | 1.84B | 1.80B | 1.94B | 2.06B | 2.10B | 2.06B | 2.26B |
|
Pension
|
| | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | | | | | | | | |
|
Other Non-Current Liabilities
|
0.13B | 0.17B | 0.19B | 0.21B | 0.25B | 0.30B | 0.32B | 0.41B | 0.25B | 0.99B | 0.80B | 0.71B | 0.65B | 0.79B | 0.71B | 0.58B | 0.38B |
|
Total Non-Current Liabilities
|
-0.01B | 3.79B | 4.46B | 4.97B | 6.27B | 5.13B | 5.67B | 6.74B | 6.46B | 6.72B | 6.85B | 6.57B | 8.03B | 8.40B | 7.95B | 8.16B | 9.40B |
|
Total Liabilities
|
4.09B | 3.96B | 4.65B | 5.18B | 6.52B | 5.43B | 5.99B | 7.16B | 6.71B | 7.71B | 7.65B | 7.28B | 8.68B | 9.19B | 8.66B | 8.74B | 9.78B |
|
Total Debt
|
1.43B | | 1.15B | 1.20B | 2.25B | 0.99B | 1.49B | 2.34B | 1.49B | 1.54B | 1.54B | 1.15B | 2.63B | 2.64B | 2.39B | 2.39B | 3.23B |
|
Common Equity
|
1.39B | 2.53B | 3.73B | 4.29B | 4.72B | 3.79B | 3.41B | 2.88B | 2.95B | 2.28B | 1.09B | 0.24B | 0.69B | 0.84B | 1.16B | 1.15B | 1.04B |
|
Shareholder's Equity
|
1.78B | 2.53B | 3.73B | 4.29B | 4.72B | 3.79B | 3.41B | 2.88B | 2.95B | 2.28B | 1.09B | 0.24B | 0.69B | 0.84B | 1.16B | 1.15B | 1.04B |
|
Liabilities and Shareholders Equity
|
5.47B | 6.49B | 8.50B | 9.53B | 11.24B | 9.21B | 9.40B | 10.04B | 9.49B | 9.99B | 8.74B | 7.52B | 9.36B | 10.03B | 9.82B | 9.89B | 10.82B |
|
Treasury Shares
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.01B | 2.00B | 2.67B | 0.00B | 0.01B | 0.01B | 0.05B | -0.03B | 0.04B | -0.07B | -0.04B | -0.04B | 0.21B | 0.12B | 0.27B | 0.21B | -0.07B |
|
Tangible Book Value
|
1.76B | | | | | | | | | | | | | | | | |