|
Assets
|
47.42B | 61.58B | 73.53B | 78.33B | 81.81B | 90.27B | 110.90B | 112.18B | 134.99B | 137.85B | 108.71B | 115.44B | 131.11B | 109.30B | 134.38B | 140.98B | 168.36B |
|
Cash & Equivalents
|
8.99B | 9.91B | 16.16B | 14.96B | 14.61B | 17.77B | 21.72B | 20.15B | 21.78B | 21.62B | 20.51B | 37.24B | 30.10B | 21.38B | 9.77B | 10.45B | 10.79B |
|
Short-term Investments
|
3.63B | 8.55B | 12.69B | 15.72B | 17.60B | 21.05B | 32.65B | 35.97B | 44.29B | 45.64B | 17.31B | 5.82B | 16.46B | 0.52B | 0.42B | 0.21B | 0.42B |
|
Cash & Current Investments
|
12.62B | 18.47B | 28.85B | 30.68B | 32.22B | 38.82B | 54.37B | 56.12B | 66.08B | 67.26B | 37.83B | 43.06B | 46.55B | 21.90B | 10.19B | 10.66B | 11.20B |
|
Receivables - Net
|
4.43B | 5.58B | 6.63B | 6.38B | 6.05B | 6.09B | 5.62B | 5.38B | 5.30B | 5.14B | 5.13B | 5.55B | 5.41B | 5.95B | 6.92B | 7.87B | 8.56B |
|
Receivables - Other
|
| 0.73B | 0.88B | 0.81B | 0.83B | 0.91B | 0.82B | 0.82B | 0.79B | 0.80B | 0.78B | 0.78B | 0.80B | 0.79B | 0.80B | 0.82B | 0.85B |
|
Receivables
|
4.43B | 6.32B | 7.50B | 7.19B | 6.88B | 6.99B | 6.43B | 6.20B | 6.09B | 5.94B | 5.91B | 6.33B | 6.21B | 6.74B | 7.71B | 8.70B | 9.41B |
|
Raw Materials
|
| | 0.09B | 0.04B | 0.11B | 0.07B | 0.11B | 0.10B | 0.19B | | | | | | | | |
|
Work In Process
|
| | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | | | | | | | | |
|
Finished Goods
|
| | 0.19B | 0.09B | 0.10B | 0.09B | 0.16B | 0.09B | 0.07B | | | | | | | | |
|
Inventory
|
| 0.26B | 0.30B | 0.16B | 0.24B | 0.19B | 0.31B | 0.21B | 0.30B | | | | | | | | |
|
Current Deferred Tax Assets
|
0.66B | 1.16B | 1.19B | 0.88B | 0.97B | 0.91B | 0.66B | | | | | | | | | | |
|
Prepaid Assets
|
0.87B | 1.53B | 2.21B | 1.94B | 2.21B | 2.12B | 2.22B | 2.59B | 3.14B | 3.76B | 3.42B | 3.53B | 3.60B | 3.78B | 3.90B | 4.02B | 4.82B |
|
Current Assets
|
18.58B | 27.00B | 39.17B | 40.02B | 41.69B | 48.13B | 62.52B | 64.31B | 74.52B | 76.16B | 46.39B | 52.14B | 55.57B | 31.63B | 21.00B | 22.55B | 24.58B |
|
Buildings
|
| 2.00B | 2.25B | 2.35B | 2.48B | 2.58B | 2.72B | 2.75B | 3.47B | 3.89B | 4.25B | 4.39B | 4.73B | 4.73B | 5.88B | 6.49B | 10.88B |
|
Construction in Progress
|
| 0.09B | 0.06B | 0.11B | 0.03B | 0.03B | 0.09B | 0.10B | 0.23B | 0.23B | 0.16B | 0.28B | 0.23B | 0.51B | 3.85B | 5.63B | 16.51B |
|
Land & Improvements
|
| 0.76B | 0.69B | 0.70B | 0.63B | 0.63B | 0.59B | 0.74B | 0.83B | 0.87B | 0.90B | 0.89B | 0.87B | 1.17B | 1.24B | 1.24B | 1.35B |
|
Property, Plant & Equipment (Net)
|
1.92B | 2.76B | 2.86B | 3.02B | 3.05B | 3.06B | 3.69B | 4.00B | 5.32B | 5.90B | 6.25B | 6.24B | 7.05B | 9.72B | 17.07B | 21.54B | 43.52B |
|
Long-Term Investments
|
| | 0.26B | 0.26B | 0.32B | 0.37B | 0.41B | 0.42B | 0.49B | 0.56B | 0.57B | 0.64B | 0.81B | 0.76B | 0.79B | 0.99B | 1.10B |
|
Goodwill
|
18.84B | 20.43B | 21.55B | 25.12B | 27.34B | 29.65B | 34.09B | 34.59B | 43.05B | 43.76B | 43.78B | 43.77B | 43.94B | 43.81B | 62.26B | 62.23B | 62.21B |
|
Intangibles
|
| 9.32B | 16.91B | 0.54B | 20.50B | 1.10B | 2.00B | 11.57B | 3.20B | 0.38B | 12.69B | 11.40B | 11.00B | 10.45B | 20.03B | 18.79B | 4.59B |
|
Goodwill & Intangibles
|
18.84B | 29.75B | 38.46B | 25.66B | 47.84B | 30.75B | 36.09B | 46.16B | 46.24B | 44.13B | 56.47B | 55.17B | 54.94B | 54.26B | 82.29B | 81.02B | 66.79B |
|
Long-Term Deferred Tax
|
| 1.27B | 1.08B | 0.59B | 0.77B | 0.84B | 1.46B | 1.29B | 1.14B | 1.40B | 2.70B | 3.25B | 13.64B | 12.78B | 12.23B | 12.27B | 11.88B |
|
Other Non-Current Assets
|
0.80B | 0.80B | 1.01B | 1.67B | 2.32B | 2.45B | 2.75B | 3.04B | 3.29B | 3.98B | 4.32B | 6.29B | 8.49B | 9.91B | 11.99B | 15.49B | 21.59B |
|
Non-Current Assets
|
28.84B | 3.50B | 3.83B | 4.07B | 4.51B | 4.62B | 5.12B | 5.43B | 6.73B | 7.35B | 7.87B | 9.70B | 11.38B | 16.14B | 25.56B | 118.42B | 143.78B |
|
Accounts Payables
|
0.27B | 0.78B | 0.49B | 0.44B | 0.42B | 0.47B | 0.81B | 0.50B | 0.60B | 0.53B | 0.58B | 0.64B | 0.74B | 1.32B | 1.20B | 2.36B | 5.11B |
|
Notes Payables
|
1.00B | 3.15B | 1.15B | | | | | | | | 4.49B | 2.37B | 8.25B | 3.75B | 4.06B | 10.61B | 7.27B |
|
Payables
|
1.27B | 3.92B | 1.64B | 0.44B | 0.42B | 0.47B | 0.81B | 0.50B | 0.60B | 0.53B | 5.07B | 3.01B | 8.99B | 5.07B | 5.26B | 12.96B | 12.38B |
|
Accumulated Expenses
|
1.41B | 1.90B | 2.32B | 2.00B | 1.85B | 1.94B | 1.84B | 1.97B | 1.97B | 1.81B | 1.63B | 1.45B | 2.02B | 1.94B | 2.05B | 1.92B | 2.24B |
|
Other Accumulated Expenses
|
1.88B | 2.98B | 3.43B | 2.44B | 2.57B | 2.79B | 3.32B | 3.33B | 3.58B | 3.96B | 3.55B | 4.74B | 4.38B | 4.14B | 6.80B | 7.35B | 8.63B |
|
Short term Debt
|
| | 1.15B | 2.95B | | 1.51B | 2.00B | 3.75B | 9.80B | 4.49B | 4.49B | | | | | | |
|
Current Taxes
|
| | | 0.53B | 0.91B | 0.42B | 0.53B | | | | | | | | | | |
|
Current Deferred Revenue
|
4.59B | 5.90B | 6.80B | 7.04B | 7.12B | 7.27B | 7.25B | 7.66B | 8.23B | 8.34B | 8.37B | 8.00B | 8.78B | 8.36B | 8.97B | 9.31B | 9.39B |
|
Curent Deferred Tax Liability
|
| | | | | | 0.09B | | | | | | | | | | |
|
Total Current Liabilities
|
9.15B | 14.69B | 14.19B | 15.39B | 12.87B | 14.39B | 15.21B | 17.21B | 24.18B | 19.12B | 18.63B | 17.20B | 24.16B | 19.51B | 23.09B | 31.54B | 32.64B |
|
Non-Current Debt
|
9.24B | 11.51B | 14.77B | 13.52B | 18.49B | 22.59B | 39.96B | 40.10B | 48.11B | 56.13B | 51.67B | 69.23B | 76.00B | 72.11B | 86.42B | 76.26B | 85.30B |
|
Minority Interest
|
0.35B | 0.40B | 0.47B | 0.40B | 0.50B | 0.57B | 0.43B | 0.50B | 0.39B | 0.50B | 0.58B | 0.64B | 0.71B | 0.45B | 0.48B | 0.54B | 0.52B |
|
Non-Current Deferred Tax Liability
|
0.48B | 0.42B | 0.06B | | | | | | | | | 0.04B | 7.86B | 6.03B | 5.77B | 3.69B | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 6.25B | 11.54B |
|
Other Non-Current Liabilities
|
2.42B | 2.69B | 3.17B | 3.76B | 3.90B | 4.18B | 4.39B | 4.91B | 5.68B | 13.43B | 13.29B | 12.46B | 12.35B | 12.21B | 11.08B | 10.82B | 10.27B |
|
Total Non-Current Liabilities
|
12.82B | 15.69B | 19.10B | 18.85B | 23.80B | 28.43B | 46.60B | 47.18B | 56.57B | 71.85B | 67.72B | 85.52B | 100.99B | 95.55B | 109.74B | 100.19B | 114.75B |
|
Total Liabilities
|
21.97B | 30.38B | 33.29B | 34.24B | 36.67B | 42.82B | 61.80B | 64.39B | 79.86B | 90.98B | 86.35B | 102.72B | 125.16B | 115.06B | 132.83B | 131.74B | 147.39B |
|
Total Debt
|
9.24B | 11.51B | 15.92B | 16.47B | 18.49B | 24.10B | 41.96B | 43.85B | 57.91B | 60.62B | 56.17B | 69.23B | 76.00B | 72.11B | 86.42B | 76.26B | 85.30B |
|
Common Equity
|
25.45B | 31.20B | 40.24B | 44.09B | 45.15B | 47.45B | 49.10B | 47.79B | 55.13B | 46.87B | 22.36B | 12.72B | 5.95B | -5.77B | 1.56B | 9.24B | 20.97B |
|
Shareholder's Equity
|
25.45B | 31.20B | 40.24B | 44.09B | 45.15B | 47.45B | 49.10B | 47.79B | 55.13B | 46.87B | 22.36B | 12.72B | 5.95B | -5.77B | 1.56B | 9.24B | 20.97B |
|
Liabilities and Shareholders Equity
|
47.42B | 61.58B | 73.53B | 78.33B | 81.81B | 90.27B | 110.90B | 112.18B | 134.99B | 137.85B | 108.71B | 115.44B | 131.11B | 109.30B | 134.38B | 140.98B | 168.36B |
|
Retained Earnings
|
11.89B | 16.15B | 22.58B | 26.09B | 25.85B | 25.96B | 26.50B | 23.89B | 27.60B | 19.11B | -3.50B | -12.70B | -20.12B | -31.34B | -27.62B | -22.63B | -15.48B |
|
Treasury Shares
|
0.23B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.03B | 0.05B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.13B | 0.15B | 0.14B | 0.12B |