|
Cash & Equivalents
|
2.72B | 3.55B | 5.46B | 3.81B | 6.14B | 7.91B | 7.56B | 5.95B | 35.03B | 11.78B | 11.84B | 6.71B | 7.12B | 2.77B | 8.45B | 7.85B | 5.52B |
|
Short-term Investments
|
8.35B | 6.73B | 6.19B | 8.57B | 8.82B | 9.66B | 9.76B | 12.70B | 2.28B | 0.31B | 0.42B | 4.51B | 5.30B | 3.61B | 2.87B | 5.45B | 4.63B |
|
Cash & Current Investments
|
11.07B | 10.28B | 11.65B | 12.37B | 14.97B | 17.57B | 17.32B | 18.65B | 37.31B | 12.09B | 12.26B | 11.21B | 12.41B | 6.38B | 11.32B | 13.30B | 10.15B |
|
Receivables - Net
|
0.70B | 0.73B | 0.99B | 1.46B | 2.14B | 2.41B | 1.96B | 2.22B | 3.63B | 2.90B | 2.47B | 4.00B | 3.58B | 5.64B | 3.18B | 3.93B | 4.32B |
|
Receivables - Other
|
0.02B | 0.01B | 0.03B | 0.03B | 0.05B | 0.03B | 0.01B | 0.02B | 0.04B | 0.20B | 1.41B | 1.30B | 1.35B | 1.44B | 1.22B | 1.55B | 1.44B |
|
Receivables
|
0.72B | 0.74B | 1.02B | 1.49B | 2.19B | 2.44B | 1.98B | 2.24B | 3.67B | 3.10B | 3.88B | 5.31B | 4.93B | 7.08B | 4.41B | 5.47B | 5.76B |
|
Raw Materials
|
0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Work In Process
|
0.20B | 0.28B | | | | | | | | | | | | | | | |
|
Finished Goods
|
0.24B | 0.23B | | | | | | | | | | | | | | | |
|
Inventory
|
0.45B | 0.53B | 0.77B | 1.03B | 1.30B | 1.46B | 1.49B | 1.56B | 2.04B | 1.69B | 1.40B | 2.60B | 3.23B | 6.34B | 6.42B | 6.42B | 6.53B |
|
Current Deferred Tax Assets
|
0.15B | 0.32B | 0.54B | 0.31B | 0.57B | 0.58B | 0.64B | | | | | | | | | | |
|
Prepaid Assets
|
0.20B | 0.28B | 0.35B | 0.47B | 0.57B | 0.40B | 0.69B | 0.56B | 0.62B | 0.70B | 0.63B | 0.70B | 0.85B | 1.62B | 1.19B | 1.58B | 2.44B |
|
Current Assets
|
12.57B | 12.13B | 14.29B | 15.64B | 19.55B | 22.41B | 22.10B | 22.98B | 43.59B | 17.38B | 16.77B | 18.52B | 20.07B | 20.72B | 22.46B | 25.23B | 25.75B |
|
Buildings
|
| 1.42B | 1.43B | 1.39B | 1.73B | 1.46B | 1.54B | 1.54B | 1.59B | 1.57B | 1.55B | 1.61B | 1.64B | 1.77B | 1.85B | 1.89B | 1.92B |
|
Construction in Progress
|
| 0.07B | 0.39B | 0.77B | 0.48B | 0.20B | 0.07B | 0.09B | 0.07B | 0.08B | 0.18B | 0.13B | 0.27B | 0.33B | 0.23B | 0.13B | 0.15B |
|
Land & Improvements
|
| 0.20B | 0.20B | 0.20B | 0.21B | 0.23B | 0.21B | 0.19B | 0.20B | 0.19B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Property, Plant & Equipment (Net)
|
2.39B | 2.37B | 2.41B | 2.85B | 2.10B | 2.20B | 2.10B | 1.90B | 1.80B | 1.60B | 3.08B | 3.71B | 4.56B | 5.17B | 5.04B | 4.67B | 4.69B |
|
Long-Term Investments
|
6.67B | 8.12B | 9.26B | 14.46B | 14.44B | 14.46B | 13.63B | 13.70B | 1.27B | 0.04B | | | | | | | |
|
Goodwill
|
1.49B | 1.49B | 3.43B | 3.92B | 3.98B | 4.49B | 5.48B | 5.68B | 6.62B | 6.50B | 6.28B | 6.32B | 7.25B | 10.51B | 10.64B | 10.80B | 11.36B |
|
Intangibles
|
3.06B | 3.02B | 3.10B | 2.94B | 2.55B | 2.58B | 3.74B | 3.50B | 3.74B | 2.96B | 2.17B | 1.65B | 1.46B | 1.88B | 1.41B | 1.24B | 1.15B |
|
Goodwill & Intangibles
|
4.56B | 4.51B | 6.53B | 6.86B | 6.53B | 7.07B | 9.22B | 9.18B | 10.36B | 9.45B | 8.45B | 7.98B | 8.70B | 12.39B | 12.05B | 12.04B | 12.51B |
|
Long-Term Deferred Tax
|
0.84B | 2.81B | 2.71B | 2.65B | 2.59B | 1.17B | 1.45B | 2.03B | 2.91B | 0.94B | 1.20B | 1.35B | 1.59B | 1.80B | 3.31B | 5.16B | 0.74B |
|
Other Non-Current Assets
|
0.41B | 1.51B | 1.47B | 0.68B | 0.94B | 0.97B | 1.86B | 2.16B | 4.15B | 1.97B | 3.46B | 4.04B | 6.31B | 7.73B | 8.09B | 8.05B | 6.45B |
|
Non-Current Assets
|
14.88B | 18.44B | 22.13B | 27.37B | 25.96B | 26.16B | 28.70B | 29.38B | 21.91B | 15.33B | 16.19B | 17.07B | 21.16B | 28.29B | 28.58B | 29.92B | 24.39B |
|
Assets
|
27.45B | 30.57B | 36.42B | 43.01B | 45.52B | 48.57B | 50.80B | 52.36B | 65.50B | 32.72B | 32.96B | 35.59B | 41.24B | 49.01B | 51.04B | 55.15B | 50.14B |
|
Accounts Payables
|
0.64B | 0.76B | 0.97B | 1.30B | 1.55B | 2.18B | 1.30B | 1.86B | 1.97B | 1.82B | 1.37B | 2.25B | 2.75B | 3.80B | 1.91B | 2.58B | 2.79B |
|
Notes Payables
|
| 1.09B | 0.99B | | | | 1.00B | 1.75B | | | | | | | | | |
|
Payables
|
0.64B | 1.85B | 1.96B | 1.30B | 1.55B | 2.18B | 2.30B | 3.61B | 1.97B | 1.82B | 1.37B | 2.25B | 2.75B | 3.80B | 1.91B | 2.58B | 2.79B |
|
Accumulated Expenses
|
0.48B | 0.47B | 0.64B | 0.66B | 0.84B | 0.80B | 0.86B | 0.93B | 1.18B | 1.08B | 1.05B | 1.05B | 1.53B | 1.49B | 1.69B | 1.83B | 1.84B |
|
Other Accumulated Expenses
|
1.23B | 1.08B | 2.07B | 1.72B | 2.32B | 2.24B | 2.36B | 2.26B | 4.79B | 6.98B | 3.46B | 4.30B | 5.01B | 3.69B | 4.49B | 4.42B | 4.16B |
|
Short term Debt
|
| | 0.99B | | | | 1.00B | 1.75B | 2.50B | 1.00B | 2.50B | 0.50B | 2.04B | 1.95B | 0.91B | 1.36B | |
|
Current Taxes
|
0.03B | 1.44B | 0.02B | | | | | | | 2.50B | 2.50B | | | | 1.50B | | |
|
Current Deferred Revenue
|
0.44B | 0.62B | 0.61B | 0.55B | 0.50B | 0.79B | 0.58B | 0.51B | 0.50B | 0.50B | 0.56B | 0.57B | 0.61B | 0.37B | 0.29B | 0.30B | 0.36B |
|
Total Current Liabilities
|
2.81B | 5.47B | 5.29B | 5.30B | 5.21B | 6.01B | 6.10B | 7.31B | 10.94B | 11.39B | 8.94B | 8.67B | 11.95B | 11.87B | 9.63B | 10.50B | 9.14B |
|
Non-Current Debt
|
| | | | | | | | | 15.37B | | | | | | | |
|
Non-Current Deffered Revenue
|
3.46B | 3.48B | 3.54B | 3.74B | 3.67B | 2.97B | 2.50B | 2.38B | 2.00B | 1.62B | 1.16B | 0.76B | 0.36B | 0.14B | 0.10B | 0.09B | 0.07B |
|
Minority Interest
|
| | 0.02B | 0.02B | -0.00B | -0.00B | -0.01B | -0.01B | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 1.07B | 0.04B | | | | | | | | | 0.58B | 0.33B | | |
|
Non-Current Deferred Tax Liability
|
-0.00B | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.85B | 0.76B | 0.62B | 0.43B | 0.55B | 0.43B | 0.82B | 0.90B | 2.43B | 2.31B | 2.43B | 2.99B | 3.56B | 3.86B | 5.21B | 5.02B | 4.91B |
|
Total Non-Current Liabilities
|
6.28B | 8.95B | 8.83B | 9.04B | 8.88B | 8.98B | 18.57B | 19.70B | 32.34B | 29.60B | 25.62B | 26.53B | 27.73B | 27.14B | 24.25B | 23.86B | 24.03B |
|
Total Liabilities
|
7.13B | 9.71B | 9.45B | 9.47B | 9.43B | 9.41B | 19.38B | 20.59B | 34.77B | 31.91B | 28.05B | 29.52B | 31.29B | 31.00B | 29.46B | 28.88B | 28.94B |
|
Total Debt
|
| | 0.99B | | | | 1.00B | 1.75B | 2.50B | 16.37B | 2.50B | 0.50B | 2.04B | 1.95B | 0.91B | 1.36B | |
|
Common Equity
|
20.32B | 20.86B | 26.97B | 33.55B | 36.09B | 39.17B | 31.41B | 31.77B | 30.73B | 0.81B | 4.91B | 6.08B | 9.95B | 18.01B | 21.58B | 26.27B | 21.21B |
|
Shareholder's Equity
|
20.32B | 20.86B | 26.97B | 33.55B | 36.09B | 39.17B | 31.41B | 31.77B | 30.73B | 0.81B | 4.91B | 6.08B | 9.95B | 18.01B | 21.58B | 26.27B | 21.21B |
|
Liabilities and Shareholders Equity
|
27.45B | 30.57B | 36.42B | 43.01B | 45.52B | 48.57B | 50.80B | 52.36B | 65.50B | 32.72B | 32.96B | 35.59B | 41.24B | 49.01B | 51.04B | 55.15B | 50.14B |
|
Retained Earnings
|
11.23B | 13.30B | 16.20B | 20.70B | 25.46B | 30.80B | 31.23B | 30.94B | 30.07B | 0.54B | 4.47B | 5.28B | 9.82B | 17.84B | 20.73B | 25.69B | 20.65B |
|
Treasury Shares
|
0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B |