|
Cash & Equivalents
|
1.43B | 2.26B | 2.68B | 1.71B | 1.71B | 2.63B | 2.48B | 1.12B | 2.54B | 1.85B | 2.22B | 1.72B | 1.21B | 0.62B | 0.79B | 1.36B | 0.89B |
|
Short-term Investments
|
| 0.25B | 0.47B | 0.09B | 0.48B | 0.02B | 0.01B | 0.01B | | | | | | | | | |
|
Cash & Current Investments
|
1.43B | 2.52B | 3.15B | 1.80B | 2.19B | 2.65B | 2.48B | 1.13B | 2.54B | 1.85B | 2.22B | 1.72B | 1.21B | 0.62B | 0.79B | 1.36B | 0.89B |
|
Receivables - Net
|
| 1.41B | 1.50B | 2.33B | 1.68B | 1.74B | 1.74B | 1.33B | 1.20B | 1.19B | 0.99B | 1.12B | 1.16B | 1.54B | 0.62B | 0.43B | 0.96B |
|
Receivables - Other
|
| | | 0.06B | 0.05B | 0.04B | | | | | | | | 0.08B | 0.17B | 0.11B | 0.12B |
|
Receivables
|
| 1.41B | 1.50B | 2.39B | 1.73B | 1.78B | 1.74B | 1.33B | 1.20B | 1.19B | 0.99B | 1.12B | 1.16B | 1.62B | 0.79B | 0.54B | 1.08B |
|
Raw Materials
|
| 0.26B | 0.29B | 0.27B | 0.21B | 0.32B | 0.35B | 0.31B | 0.35B | 0.33B | 0.34B | 0.45B | 0.38B | 0.28B | 0.24B | 0.27B | 0.37B |
|
Work In Process
|
| 0.14B | 0.20B | 0.24B | 0.23B | 0.27B | 0.24B | 0.30B | 0.26B | 0.35B | 0.22B | 0.31B | 0.44B | 0.72B | 0.68B | 0.83B | 0.84B |
|
Finished Goods
|
| 0.35B | 0.39B | 0.40B | 0.41B | 0.39B | 0.40B | 0.26B | 0.38B | 0.38B | 0.42B | 0.38B | 0.39B | 0.57B | 0.22B | 0.14B | 0.23B |
|
Inventory
|
| 0.76B | 0.87B | 0.91B | 0.85B | 0.98B | 0.99B | 0.87B | 0.98B | 1.05B | 0.97B | 1.14B | 1.20B | 1.56B | 1.14B | 1.24B | 1.44B |
|
Current Deferred Tax Assets
|
| 0.12B | 0.10B | 0.10B | 0.12B | 0.13B | 0.12B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.51B | 0.71B | 0.77B | 0.48B | 0.28B | 0.23B | 0.22B | 0.32B | 0.22B | 0.18B | 0.14B | 0.21B | 0.32B | 0.36B | 0.31B | 0.36B |
|
Current Assets
|
-2.35B | 5.42B | 6.42B | 6.31B | 5.41B | 5.78B | 5.57B | 3.53B | 5.04B | 4.31B | 4.36B | 4.11B | 3.78B | 4.03B | 2.90B | 3.33B | 3.65B |
|
Property, Plant & Equipment (Net)
|
| 2.26B | 2.25B | 2.28B | 2.27B | 2.14B | 2.28B | 2.16B | 1.88B | 1.79B | 1.87B | 2.13B | 2.18B | 2.24B | 1.71B | 1.61B | 1.66B |
|
Goodwill
|
0.03B | 0.03B | 0.03B | 0.46B | 0.48B | 0.54B | 0.87B | 1.24B | 1.24B | 1.24B | 1.24B | 1.24B | 1.24B | 1.24B | 1.24B | 1.22B | 1.22B |
|
Intangibles
|
| | 0.00B | 0.51B | 0.41B | 0.36B | 0.37B | 0.45B | 0.28B | 0.19B | 0.11B | 0.06B | 0.03B | 0.01B | | | |
|
Goodwill & Intangibles
|
0.03B | 0.03B | 0.03B | 0.97B | 0.88B | 0.90B | 1.24B | 1.69B | 1.52B | 1.43B | 1.35B | 1.29B | 1.27B | 1.25B | 1.24B | 1.22B | 1.22B |
|
Long-Term Deferred Tax
|
| 0.40B | 0.37B | 0.40B | 0.46B | 0.50B | 0.63B | 0.71B | 0.67B | 0.42B | 1.11B | 1.12B | 1.12B | 1.13B | 1.12B | 1.04B | 1.07B |
|
Other Non-Current Assets
|
| 0.17B | 0.15B | 0.15B | 0.23B | 0.18B | 0.26B | 0.22B | 0.22B | 0.19B | 0.19B | 0.27B | 0.33B | 0.29B | 0.59B | 0.54B | 0.43B |
|
Non-Current Assets
|
2.35B | 2.40B | 2.40B | 3.80B | 3.83B | 3.71B | 4.28B | 4.68B | 4.23B | 5.10B | 4.52B | 4.82B | 4.90B | 4.91B | 4.65B | 4.41B | 4.37B |
|
Assets
|
| 8.25B | 9.22B | 10.11B | 9.24B | 9.49B | 9.85B | 8.21B | 9.27B | 9.41B | 8.88B | 8.93B | 8.68B | 8.94B | 7.56B | 7.74B | 8.02B |
|
Accounts Payables
|
| 1.78B | 2.06B | 2.29B | 1.69B | 1.55B | 1.54B | 1.52B | 1.63B | 1.73B | 1.42B | 1.81B | 1.73B | 2.06B | 1.60B | 1.79B | 1.60B |
|
Payables
|
| 1.78B | 2.06B | 2.29B | 1.69B | 1.55B | 1.54B | 1.52B | 1.63B | 1.73B | 1.42B | 1.81B | 1.73B | 2.06B | 1.60B | 1.79B | 1.60B |
|
Accumulated Expenses
|
| 0.42B | 0.45B | 0.53B | 0.41B | 0.41B | 0.41B | 0.44B | 0.65B | 0.60B | 0.55B | 0.60B | 0.61B | 0.60B | 0.75B | 0.65B | 0.63B |
|
Short term Debt
|
| 0.33B | 0.56B | | 0.00B | | | | | 0.50B | | 0.02B | 0.24B | 0.58B | 0.06B | 0.48B | |
|
Current Taxes
|
| 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 3.00B | 3.46B | 3.40B | 2.61B | 2.40B | 2.34B | 2.25B | 2.63B | 3.19B | 2.23B | 2.72B | 2.92B | 3.56B | 2.59B | 3.10B | 2.65B |
|
Non-Current Debt
|
| 2.17B | 2.95B | 2.86B | 2.77B | 3.92B | 4.16B | 4.09B | 5.02B | 4.32B | 4.25B | 4.16B | 4.89B | 5.06B | 5.39B | 5.20B | 5.00B |
|
Minority Interest
|
| | | | 0.01B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.18B | 0.16B | 0.14B | 0.14B | 0.13B | 0.18B | 0.16B | 0.12B | 0.12B | 0.13B | 0.18B | 0.15B | 0.14B | 0.69B | 0.86B | 0.76B |
|
Total Non-Current Liabilities
|
| 5.34B | 6.60B | 6.47B | 5.59B | 6.53B | 6.64B | 6.46B | 7.78B | 7.62B | 6.59B | 6.96B | 7.89B | 8.70B | 8.07B | 8.37B | 7.72B |
|
Total Liabilities
|
| 5.52B | 6.76B | 6.61B | 5.74B | 6.66B | 6.83B | 6.62B | 7.90B | 7.75B | 6.72B | 7.14B | 8.04B | 8.84B | 8.76B | 9.23B | 8.48B |
|
Total Debt
|
| 2.50B | 3.51B | 2.86B | 2.78B | 3.92B | 4.16B | 4.09B | 5.02B | 4.82B | 4.25B | 4.17B | 5.14B | 5.65B | 5.45B | 5.67B | 5.00B |
|
Common Equity
|
1.55B | 2.72B | 2.46B | 3.50B | 3.51B | 5.51B | 3.02B | 1.59B | 1.36B | 1.67B | 2.16B | 1.79B | 0.63B | 0.11B | -1.20B | -1.49B | -0.45B |
|
Shareholder's Equity
|
1.55B | 2.72B | 2.46B | 3.50B | 3.51B | 5.51B | 3.02B | 1.59B | 1.36B | 1.67B | 2.16B | 1.79B | 0.63B | 0.11B | -1.20B | -1.49B | -0.45B |
|
Liabilities and Shareholders Equity
|
| 8.25B | 9.22B | 10.11B | 9.24B | 9.49B | 9.85B | 8.21B | 9.27B | 9.41B | 8.88B | 8.93B | 8.68B | 8.94B | 7.56B | 7.74B | 8.02B |
|
Retained Earnings
|
| -1.12B | -1.51B | -0.01B | -0.01B | -0.00B | -2.69B | -4.31B | -4.77B | -4.70B | -4.35B | -4.90B | -6.30B | -7.12B | -8.67B | -8.96B | -8.15B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B |