|
Cash & Equivalents
|
1.09B | | 1.19B | | | 0.50B | 0.48B | 0.58B | 0.59B | 1.08B | 1.15B | 1.09B | 0.78B | 0.81B | 0.87B | 0.88B | 0.55B | 0.47B | 0.55B | 0.53B | 0.50B | 0.39B | 0.45B | 0.32B | 0.36B | 0.26B | 0.42B | 0.49B | 0.53B | 0.63B | 0.69B | 0.41B | 0.42B | 0.60B | 0.73B | 0.81B | 0.86B | 1.07B | 1.16B | 1.08B | 1.98B | 2.54B | 2.71B | 2.75B | 2.60B | 2.68B | 2.55B | 2.14B | 1.48B | 1.75B | 2.50B | 2.79B | 2.68B | 2.88B | 3.13B | 2.84B | 2.44B | 2.47B | 2.56B | 2.18B | 1.73B | 1.93B | 1.88B |
|
Cash & Current Investments
|
1.09B | | 1.19B | | | 0.50B | 0.48B | 0.58B | 0.59B | 1.08B | 1.15B | 1.09B | 0.78B | 0.81B | 0.87B | 0.88B | 0.55B | 0.47B | 0.55B | 0.53B | 0.50B | 0.39B | 0.45B | 0.32B | 0.36B | 0.26B | 0.42B | 0.49B | 0.53B | 0.63B | 0.69B | 0.41B | 0.42B | 0.60B | 0.73B | 0.81B | 0.86B | 1.07B | 1.16B | 1.08B | 1.98B | 2.54B | 2.71B | 2.75B | 2.60B | 2.68B | 2.55B | 2.14B | 1.48B | 1.75B | 2.50B | 2.79B | 2.68B | 2.88B | 3.13B | 2.84B | 2.44B | 2.47B | 2.56B | 2.18B | 1.73B | 1.93B | 1.88B |
|
Receivables - Net
|
0.02B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Receivables
|
0.02B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Raw Materials
|
0.02B | 0.07B | 0.08B | 0.08B | | | 0.08B | | | 0.07B | 0.07B | 0.10B | 0.09B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B | 0.03B | 0.04B | 0.03B | 0.05B | 0.06B | 0.16B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.04B | 0.04B | 0.04B |
|
Inventory
|
0.42B | 0.56B | 0.43B | 0.49B | | | 0.53B | | | 0.70B | 0.68B | 0.84B | 0.94B | 0.92B | 0.74B | 0.84B | 0.95B | 1.01B | 0.87B | 0.95B | 1.09B | 1.16B | 1.01B | 1.26B | 1.25B | 1.32B | 1.09B | 1.23B | 1.36B | 1.38B | 1.25B | 1.34B | 1.43B | 1.42B | 1.25B | 1.28B | 1.40B | 1.50B | 1.35B | 1.52B | 1.60B | 1.76B | 1.71B | 1.83B | 1.97B | 1.86B | 1.95B | 2.19B | 2.38B | 2.17B | 1.79B | 1.87B | 2.02B | 2.00B | 1.95B | 2.12B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.02B | | | | | | 0.02B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Goodwill
|
| | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | 0.04B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | |
|
Intangibles
|
0.04B | | | | | | 0.04B | | | 0.05B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.04B | | | | | | 0.04B | | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | |
|
Long-Term Deferred Tax
|
| | 0.18B | | | | 0.16B | | | | 0.15B | | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.24B | | | | | | 0.13B | | | 0.17B | 0.19B | 0.19B | 0.21B | 0.22B | 0.24B | 0.25B | 0.25B | 0.28B | 0.29B | 0.30B | 0.30B | 0.32B | 0.34B | 0.35B | 0.38B | 0.38B | 0.38B | 0.37B | 0.36B | 0.37B | 0.37B | 0.36B | 0.36B | 0.37B | 0.40B | 0.39B | 0.41B | 0.40B | 0.41B | 0.37B | 0.36B | 0.38B | 0.39B | 0.40B | 0.43B | 0.45B | 0.50B | 0.51B | 0.52B | 0.52B | 0.50B | 0.50B | 0.52B | 0.53B | 0.58B | 0.61B | 0.65B | 0.67B | 0.73B | 0.76B | 0.84B | 0.87B | 0.85B |
|
Assets
|
2.36B | | 2.26B | | | | 1.78B | | | 2.48B | 2.60B | 2.67B | 2.53B | 2.52B | 2.49B | 2.52B | 2.38B | 2.41B | 2.35B | 2.38B | 2.60B | 2.57B | 2.51B | 2.54B | 2.70B | 2.66B | 2.64B | 2.74B | 2.92B | 3.05B | 2.99B | 2.85B | 3.01B | 3.09B | 3.17B | 3.36B | 3.60B | 3.84B | 3.81B | 3.89B | 4.73B | 5.50B | 5.78B | 5.82B | 5.85B | 5.79B | 5.83B | 5.73B | 5.29B | 5.39B | 5.66B | 6.08B | 6.27B | 6.37B | 6.60B | 6.54B | 6.41B | 6.49B | 6.38B | 6.20B | 5.94B | 6.04B | 5.86B |
|
Accounts Payables
|
0.16B | | | | | | 0.13B | | | 0.16B | 0.16B | 0.17B | 0.20B | 0.22B | 0.18B | 0.19B | 0.23B | 0.23B | 0.20B | 0.19B | 0.26B | 0.26B | 0.23B | 0.23B | 0.27B | 0.28B | 0.25B | 0.24B | 0.27B | 0.27B | 0.26B | 0.27B | 0.29B | 0.28B | 0.24B | 0.28B | 0.31B | 0.29B | 0.26B | 0.31B | 0.29B | 0.34B | 0.34B | 0.36B | 0.38B | 0.33B | 0.34B | 0.40B | 0.42B | 0.39B | 0.33B | 0.35B | 0.38B | 0.37B | 0.35B | 0.39B | 0.42B | 0.37B | 0.33B | 0.36B | 0.37B | 0.36B | 0.26B |
|
Payables
|
0.16B | | | | | | 0.13B | | | 0.16B | 0.16B | 0.17B | 0.20B | 0.22B | 0.18B | 0.19B | 0.23B | 0.23B | 0.20B | 0.19B | 0.26B | 0.26B | 0.23B | 0.23B | 0.27B | 0.28B | 0.25B | 0.24B | 0.27B | 0.27B | 0.26B | 0.27B | 0.29B | 0.28B | 0.24B | 0.28B | 0.31B | 0.29B | 0.26B | 0.31B | 0.29B | 0.34B | 0.34B | 0.36B | 0.38B | 0.33B | 0.34B | 0.40B | 0.42B | 0.39B | 0.33B | 0.35B | 0.38B | 0.37B | 0.35B | 0.39B | 0.42B | 0.37B | 0.33B | 0.36B | 0.37B | 0.36B | 0.26B |
|
Accumulated Expenses
|
0.21B | | | | | | 0.19B | | | 0.23B | 0.23B | 0.19B | 0.25B | 0.27B | 0.32B | 0.27B | 0.30B | 0.29B | 0.29B | 0.27B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.31B | 0.34B | 0.32B | 0.32B | 0.34B | 0.34B | 0.31B | 0.31B | 0.32B | 0.33B | 0.31B | 0.30B | 0.32B | 0.35B | 0.27B | 0.35B | 0.39B | 0.44B | 0.46B | 0.42B | 0.42B | 0.44B | 0.50B | 0.39B | 0.43B | 0.44B | 0.46B | 0.29B | 0.39B | 0.41B | 0.38B | 0.41B | 0.41B | 0.44B | 0.46B | 0.33B | 0.34B | 0.38B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.15B | 0.16B | 0.21B | 0.24B | 0.31B | 0.37B | 0.38B | 0.42B | 0.45B | 0.44B | 0.38B | 0.31B | 0.34B | 0.37B | 0.36B | 0.33B | 0.36B | 0.37B | 0.36B | 0.32B | 0.32B | 0.30B | 0.28B | 0.25B |
|
Mortgages
|
0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.60B | 0.00B | 0.00B | 0.00B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 1.19B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 0.92B | 0.92B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.14B |
|
Other Non-Current Liabilities
|
0.03B | | | | | | 0.03B | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.17B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Non-Current Liabilities
|
0.52B | | | | | | 0.38B | | | 1.08B | 1.10B | 1.10B | 1.19B | 1.23B | 1.21B | 1.18B | 1.27B | 1.24B | 1.21B | 1.19B | 1.30B | 1.31B | 1.26B | 1.27B | 1.32B | 1.35B | 1.32B | 1.32B | 1.36B | 1.38B | 1.37B | 1.21B | 1.38B | 1.39B | 1.34B | 1.45B | 1.47B | 1.45B | 1.45B | 1.45B | 2.10B | 2.56B | 2.66B | 2.76B | 2.80B | 2.76B | 2.82B | 2.98B | 2.28B | 2.29B | 2.14B | 2.21B | 2.10B | 2.18B | 2.22B | 2.18B | 2.26B | 2.20B | 2.15B | 2.22B | 2.08B | 2.05B | 1.98B |
|
Total Liabilities
|
0.54B | | 0.52B | | | | 0.40B | | | 1.10B | 1.12B | 1.11B | 1.21B | 1.24B | 1.22B | 1.20B | 1.28B | 1.26B | 1.23B | 1.21B | 1.32B | 1.33B | 1.27B | 1.29B | 1.34B | 1.36B | 1.34B | 1.33B | 1.38B | 1.40B | 1.38B | 1.38B | 1.40B | 1.41B | 1.36B | 1.46B | 1.48B | 1.47B | 1.47B | 1.47B | 2.12B | 2.58B | 2.67B | 2.77B | 2.81B | 2.77B | 2.83B | 3.00B | 2.30B | 2.30B | 2.15B | 2.23B | 2.11B | 2.20B | 2.24B | 2.19B | 2.27B | 2.22B | 2.17B | 2.24B | 2.09B | 2.07B | 1.99B |
|
Total Debt
|
| | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.60B | 0.00B | 0.00B | 0.00B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 1.19B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 1.52B | 0.92B | 0.92B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B |
|
Common Equity
|
1.82B | | 1.74B | | | | 1.37B | | | 1.38B | 1.48B | 1.55B | 1.32B | 1.28B | 1.26B | 1.33B | 1.10B | 1.15B | 1.12B | 1.17B | 1.27B | 1.24B | 1.24B | 1.26B | 1.36B | 1.30B | 1.30B | 1.41B | 1.54B | 1.65B | 1.61B | 1.47B | 1.61B | 1.68B | 1.81B | 1.90B | 2.12B | 2.37B | 2.34B | 2.42B | 2.61B | 2.92B | 3.10B | 3.05B | 3.04B | 3.02B | 3.00B | 2.73B | 2.99B | 3.08B | 3.51B | 3.85B | 4.15B | 4.17B | 4.36B | 4.34B | 4.13B | 4.27B | 4.21B | 3.95B | 3.85B | 3.97B | 3.86B |
|
Shareholder's Equity
|
1.82B | | 1.74B | | | | 1.37B | | | 1.38B | 1.48B | 1.55B | 1.32B | 1.28B | 1.26B | 1.33B | 1.10B | 1.15B | 1.12B | 1.17B | 1.27B | 1.24B | 1.24B | 1.26B | 1.36B | 1.30B | 1.30B | 1.41B | 1.54B | 1.65B | 1.61B | 1.47B | 1.61B | 1.68B | 1.81B | 1.90B | 2.12B | 2.37B | 2.34B | 2.42B | 2.61B | 2.92B | 3.10B | 3.05B | 3.04B | 3.02B | 3.00B | 2.73B | 2.99B | 3.08B | 3.51B | 3.85B | 4.15B | 4.17B | 4.36B | 4.34B | 4.13B | 4.27B | 4.21B | 3.95B | 3.85B | 3.97B | 3.86B |
|
Liabilities and Shareholders Equity
|
2.36B | | 2.26B | | | | 1.78B | | | 2.48B | 2.60B | 2.67B | 2.53B | 2.52B | 2.49B | 2.52B | 2.38B | 2.41B | 2.35B | 2.38B | 2.60B | 2.57B | 2.51B | 2.54B | 2.70B | 2.66B | 2.64B | 2.74B | 2.92B | 3.05B | 2.99B | 2.85B | 3.01B | 3.09B | 3.17B | 3.36B | 3.60B | 3.84B | 3.81B | 3.89B | 4.73B | 5.50B | 5.78B | 5.82B | 5.85B | 5.79B | 5.83B | 5.73B | 5.29B | 5.39B | 5.66B | 6.08B | 6.27B | 6.37B | 6.60B | 6.54B | 6.41B | 6.49B | 6.38B | 6.20B | 5.94B | 6.04B | 5.86B |
|
Treasury Shares
|
0.01B | 0.01B | 0.00B | 0.01B | 0.41B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B |
|
Retained Earnings
|
3.93B | | | | | | 4.16B | | | 4.28B | 4.34B | 4.37B | 4.42B | 4.51B | 4.61B | 4.63B | 4.70B | 4.79B | 4.89B | 4.93B | 5.02B | 5.14B | 5.27B | 5.34B | 5.43B | 5.54B | 5.70B | 5.80B | 5.95B | 6.11B | 6.23B | 6.40B | 6.60B | 6.80B | 7.03B | 7.22B | 7.43B | 7.65B | 7.91B | 8.09B | 8.25B | 8.51B | 8.81B | 9.06B | 9.38B | 9.71B | 10.05B | 10.47B | 10.91B | 11.32B | 11.77B | 12.12B | 12.52B | 12.95B | 13.37B | 13.76B | 14.16B | 14.59B | 15.05B | 15.35B | 15.68B | 16.02B | 16.39B |