|
Assets
|
5.58B | 6.39B | 2.88B | 3.49B | 4.55B | 5.03B | 7.58B | 14.31B | 14.37B | 24.16B | 19.22B | 29.37B | 31.39B | 27.98B | 29.45B | 31.34B | 32.02B |
|
Cash & Equivalents
|
0.60B | 1.16B | 1.15B | 1.19B | 2.58B | 1.71B | 1.53B | 2.13B | 2.46B | 8.76B | 2.69B | 4.35B | 6.46B | 2.82B | 3.55B | 3.29B | 3.22B |
|
Short-term Investments
|
0.04B | 0.24B | 0.90B | 0.85B | 0.66B | 0.14B | 0.08B | 0.13B | 0.23B | 0.18B | 0.07B | 0.28B | 0.16B | 0.36B | 0.40B | 0.26B | 0.25B |
|
Cash & Current Investments
|
0.64B | 1.40B | 2.05B | 2.04B | 3.23B | 1.84B | 1.61B | 2.26B | 2.69B | 8.94B | 2.76B | 4.63B | 6.62B | 3.18B | 3.95B | 3.54B | 3.47B |
|
Receivables - Net
|
0.27B | 0.30B | 0.39B | 0.49B | 0.56B | 0.63B | 0.72B | 0.77B | 0.87B | 0.69B | 0.88B | 0.88B | 0.94B | 1.18B | 1.18B | 1.21B | 1.28B |
|
Receivables - Other
|
| | | | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.04B | 0.16B | 0.17B | 0.07B | 0.02B | | |
|
Receivables
|
0.27B | 0.30B | 0.39B | 0.49B | 0.61B | 0.69B | 0.76B | 0.82B | 0.92B | 0.73B | 0.91B | 1.04B | 1.11B | 1.24B | 1.20B | 1.21B | 1.28B |
|
Raw Materials
|
| 0.09B | 0.14B | | | | | | | | | | | | | | |
|
Work In Process
|
0.12B | | | | | | | | | | | | | | | | |
|
Inventory
|
0.66B | 0.54B | 0.97B | 1.24B | 1.11B | 1.09B | 1.31B | 1.38B | 1.36B | 1.40B | 1.53B | 1.55B | 1.60B | 2.18B | 1.81B | 1.78B | 2.19B |
|
Current Deferred Tax Assets
|
0.29B | 0.30B | 0.23B | 0.24B | 0.28B | 0.32B | 0.38B | | | | | | | | | | |
|
Prepaid Assets
|
0.15B | 0.16B | 0.16B | 0.20B | 0.29B | 0.29B | 0.33B | 0.35B | 0.36B | 1.46B | 0.49B | 0.74B | 0.59B | 0.48B | 0.36B | 0.31B | 0.45B |
|
Current Assets
|
2.04B | 2.76B | 3.79B | 4.20B | 5.47B | 4.17B | 3.97B | 4.76B | 5.28B | 12.49B | 5.65B | 7.81B | 9.76B | 7.02B | 7.30B | 6.85B | 7.38B |
|
Buildings
|
0.23B | 0.27B | 0.22B | 0.23B | 0.26B | | | | | | | | | | | | |
|
Construction in Progress
|
0.12B | 0.17B | 0.13B | 0.26B | 0.34B | | | | | | | | | | | | |
|
Land & Improvements
|
0.06B | 0.06B | 0.04B | 0.05B | 0.05B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.54B | 2.42B | 2.35B | 2.66B | 3.20B | 3.52B | 4.09B | 4.53B | 4.92B | 5.93B | 6.43B | 6.24B | 6.37B | 6.56B | 7.39B | 8.67B | 8.49B |
|
Long-Term Investments
|
0.07B | 0.34B | 0.37B | 0.46B | 0.50B | 0.51B | 0.35B | 1.14B | 0.54B | 0.33B | 0.40B | 0.48B | 0.28B | 0.31B | 0.44B | 0.46B | 0.47B |
|
Goodwill
|
0.26B | 0.26B | 0.32B | 0.40B | 0.86B | 0.86B | 1.58B | 1.72B | 1.54B | 3.54B | 3.49B | 3.60B | 3.68B | 3.28B | 3.22B | 3.32B | 3.37B |
|
Intangibles
|
0.07B | 0.07B | 0.11B | 0.14B | 0.27B | 0.27B | 0.52B | 0.52B | 0.44B | 1.04B | 0.78B | 0.55B | 0.35B | 0.16B | 0.12B | 0.10B | 0.17B |
|
Goodwill & Intangibles
|
0.33B | 0.33B | 0.43B | 0.54B | 1.14B | 1.13B | 2.10B | 2.24B | 1.98B | 4.58B | 4.27B | 4.15B | 4.03B | 3.44B | 3.34B | 3.42B | 3.54B |
|
Long-Term Deferred Tax
|
| 0.20B | 0.48B | 0.49B | 1.23B | 1.21B | 1.18B | 0.89B | 0.80B | 0.13B | 1.77B | 1.79B | 1.87B | 1.80B | 1.77B | 1.77B | 1.83B |
|
Other Non-Current Assets
|
0.25B | 0.35B | 0.41B | 0.14B | 0.19B | 0.20B | 0.42B | 0.40B | 0.36B | 0.41B | 0.48B | 0.57B | 0.58B | 0.55B | 0.55B | 0.62B | 0.75B |
|
Non-Current Assets
|
3.54B | 3.63B | -0.92B | -0.71B | -0.92B | 0.87B | 3.61B | 9.55B | 9.08B | 11.66B | 13.57B | 21.57B | 21.64B | 20.96B | 22.14B | 24.49B | 24.64B |
|
Total Liabilities
|
2.52B | 2.70B | 2.97B | 3.10B | 7.03B | 5.48B | 6.60B | 8.42B | 8.91B | 22.98B | 25.45B | 37.17B | 36.71B | 36.68B | 37.43B | 38.78B | 40.11B |
|
Accounts Payables
|
0.27B | 0.28B | 0.54B | 0.40B | 0.49B | 0.53B | 0.68B | 0.73B | 0.78B | 1.18B | 1.19B | 1.00B | 1.21B | 1.44B | 1.54B | 1.60B | 1.85B |
|
Notes Payables
|
| | | | | | | | | | | 0.44B | | 0.17B | 0.03B | | |
|
Dividends payables
|
| 0.10B | 0.13B | | | | | | | | | | | | | | |
|
Payables
|
0.27B | 0.38B | 0.67B | 0.40B | 0.49B | 0.53B | 0.68B | 0.73B | 0.78B | 1.18B | 1.19B | 1.44B | 1.21B | 1.62B | 1.58B | 1.60B | 1.85B |
|
Accumulated Expenses
|
0.31B | 0.40B | 0.94B | 1.13B | 1.27B | 1.51B | 1.76B | 2.00B | 1.93B | 1.75B | 1.75B | 1.16B | 2.32B | 2.14B | 2.15B | 2.19B | 2.36B |
|
Other Accumulated Expenses
|
0.15B | 0.26B | 0.19B | | 2.78B | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | | | | | | | 0.40B | | 0.35B | | 1.25B | 1.00B | 1.75B | 1.82B | 1.25B | 1.50B |
|
Current Leases
|
| | | | | | | | | | | 1.25B | 1.25B | 1.25B | 1.28B | 1.46B | 1.56B |
|
Current Taxes
|
0.13B | 0.10B | 0.11B | | | | | | | 0.18B | 1.29B | 0.16B | 0.35B | | | | |
|
Current Deferred Revenue
|
0.39B | 0.41B | 0.45B | 0.51B | 0.65B | 0.79B | 0.98B | 1.17B | 1.29B | 1.33B | 1.11B | 1.28B | 1.45B | 1.50B | 1.57B | 1.78B | 1.84B |
|
Curent Deferred Tax Liability
|
| | 0.00B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.58B | 1.78B | 2.08B | 2.21B | 5.38B | 3.04B | 3.65B | 4.55B | 4.22B | 5.68B | 6.17B | 7.35B | 8.15B | 9.15B | 9.35B | 9.07B | 10.21B |
|
Non-Current Debt
|
0.55B | 0.55B | 0.55B | 0.55B | 1.30B | 2.05B | 2.35B | 3.19B | 3.93B | 9.09B | 11.17B | 14.66B | 13.62B | 13.12B | 13.55B | 14.32B | 14.58B |
|
Non-Current Deffered Revenue
|
| 0.24B | 0.22B | | | | | | 0.00B | 6.78B | 6.74B | 6.60B | 6.46B | 6.28B | 6.10B | 5.96B | 5.77B |
|
Minority Interest
|
0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| | 0.01B | | | | | | 0.75B | 1.43B | 1.37B | 0.91B | 0.74B | 0.61B | 0.51B | 0.66B | 0.58B |
|
Operating Leases
|
| | | | | | | | | | | 7.66B | 7.74B | 7.52B | 7.92B | 8.77B | 10.54B |
|
Other Non-Current Liabilities
|
0.39B | 0.38B | 0.35B | 0.35B | 0.36B | 0.39B | 0.60B | 0.69B | 0.75B | | | | | | | | |
|
Total Non-Current Liabilities
|
2.13B | 2.33B | 2.63B | 2.76B | 6.68B | 5.09B | 6.00B | 7.73B | 8.16B | | | | | | | | |
|
Total Debt
|
0.55B | 0.55B | 0.55B | 0.55B | 1.30B | 2.05B | 2.35B | 3.59B | 3.93B | 9.44B | 11.17B | 15.91B | 14.62B | 14.87B | 15.37B | 15.57B | 16.07B |
|
Common Equity
|
3.06B | 3.68B | 4.39B | 5.11B | 4.48B | 5.27B | 5.82B | 5.89B | 5.46B | 1.18B | -6.23B | -7.80B | -5.31B | -8.70B | -7.99B | -7.45B | -8.10B |
|
Shareholder's Equity
|
3.06B | 3.68B | 4.39B | 5.11B | 4.48B | 5.27B | 5.82B | 5.89B | 5.46B | 1.18B | -6.23B | -7.80B | -5.31B | -8.70B | -7.99B | -7.45B | -8.10B |
|
Liabilities and Shareholders Equity
|
5.58B | 6.39B | 2.88B | 3.49B | 4.55B | 5.03B | 7.58B | 14.31B | 14.37B | 24.16B | 19.22B | 29.37B | 31.39B | 27.98B | 29.45B | 31.34B | 32.02B |
|
Retained Earnings
|
2.79B | 3.47B | 4.30B | 5.05B | 0.07B | 0.03B | -0.23B | 5.95B | 5.56B | 1.46B | -5.77B | -7.82B | -6.32B | -8.45B | -7.26B | -7.34B | -8.27B |
|
Treasury Shares
|
0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.13B | 0.14B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B |