|
Cash & Equivalents
|
2.84B | 1.96B | 2.64B | 3.10B | 2.88B | 2.66B | 3.19B | 3.30B | 3.18B | 3.34B | 3.34B | 2.51B | 3.41B | 3.34B | 3.65B | 3.93B | 3.66B | 3.64B | 3.79B | 3.81B | 3.65B | 3.73B | 3.81B | 3.89B | 3.13B | 1.60B | 1.28B |
|
Cash & Current Investments
|
2.84B | 1.96B | 2.64B | 3.10B | 2.88B | 2.66B | 3.19B | 3.30B | 3.18B | 3.34B | 3.34B | 2.51B | 3.41B | 3.34B | 3.65B | 3.93B | 3.66B | 3.64B | 3.79B | 3.81B | 3.65B | 3.73B | 3.81B | 3.89B | 3.13B | 1.60B | 1.28B |
|
Receivables - Other
|
0.04B | 0.06B | 0.06B | 0.11B | 0.10B | 0.00B | 0.11B | 0.09B | 0.06B | 0.07B | 0.06B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Inventory
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Prepaid Assets
|
0.32B | 0.29B | 0.23B | 0.18B | 0.34B | 0.00B | 0.25B | 0.20B | 0.37B | 0.33B | 0.25B | 0.20B | 0.39B | 0.33B | 0.28B | 0.27B | 0.46B | 0.41B | 0.33B | 0.28B | 0.49B | 0.45B | 0.36B | 0.29B | 0.48B | 0.41B | 0.41B |
|
Current Assets
|
3.84B | 3.12B | 3.83B | 4.25B | 4.19B | 3.91B | 4.49B | 4.44B | 4.46B | 4.65B | 4.54B | 4.46B | 4.81B | 4.77B | 5.16B | 5.48B | 5.48B | 5.47B | 5.51B | 5.46B | 5.53B | 5.67B | 5.69B | 5.74B | 5.12B | 3.51B | 3.02B |
|
Property, Plant & Equipment (Net)
|
2.02B | 2.31B | 2.52B | 2.65B | 2.68B | 2.68B | 3.00B | 3.07B | 3.03B | 2.80B | 2.60B | 2.71B | 2.83B | 2.81B | 2.90B | 3.06B | 2.96B | 2.81B | 2.73B | 2.75B | 2.56B | 2.59B | 2.49B | 2.54B | 2.22B | 2.32B | 2.12B |
|
Long-Term Investments
|
0.37B | 0.39B | 0.43B | 0.38B | 0.42B | 246.00 | 0.47B | 0.40B | 0.44B | 0.46B | 0.47B | 0.41B | 0.42B | 0.44B | 0.37B | 0.26B | 0.29B | 0.27B | 0.31B | 0.25B | 0.26B | 0.29B | 0.25B | 0.29B | 0.23B | 0.26B | 0.25B |
|
Intangibles
|
1.30B | 1.92B | | 1.90B | | 1.82B | 1.88B | 1.71B | 1.67B | 1.43B | 1.24B | 1.25B | 1.31B | 1.26B | 1.27B | 1.30B | 1.26B | 1.19B | 1.12B | 1.11B | 1.06B | 1.08B | 1.00B | 1.06B | 1.06B | 1.07B | 0.96B |
|
Goodwill & Intangibles
|
1.30B | 1.92B | | 1.90B | | 1.82B | 1.88B | 1.71B | 1.67B | 1.43B | 1.24B | 1.25B | 1.31B | 1.26B | 1.27B | 1.30B | 1.26B | 1.19B | 1.12B | 1.11B | 1.06B | 1.08B | 1.00B | 1.06B | 1.06B | 1.07B | 0.96B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Other Non-Current Assets
|
0.05B | 0.06B | 0.07B | 0.08B | 0.10B | 0.00B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.13B | 0.14B | 0.16B | 0.19B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.28B | 0.19B | 0.23B | 0.22B | 0.18B | 0.12B |
|
Non-Current Assets
|
3.81B | 4.76B | 5.04B | 5.07B | 5.14B | 5.03B | 5.50B | 5.36B | 5.32B | 4.87B | 4.48B | 4.64B | 4.87B | 4.84B | 4.94B | 5.00B | 4.95B | 4.69B | 4.55B | 4.52B | 4.30B | 4.58B | 4.27B | 4.48B | 4.07B | 4.18B | 3.74B |
|
Assets
|
7.65B | 7.88B | 13.15B | 9.32B | 9.33B | 8.94B | 9.99B | 9.79B | 9.79B | 9.52B | 9.02B | 9.10B | 9.68B | 9.61B | 10.10B | 10.48B | 10.43B | 10.16B | 10.06B | 0.00B | 0.01B | 10.25B | 9.96B | 10.22B | 9.19B | 7.69B | 6.76B |
|
Accounts Payables
|
0.84B | 0.92B | 0.97B | 1.04B | 0.92B | 0.89B | 0.93B | 0.95B | 0.80B | 0.79B | 0.80B | 0.93B | 0.83B | 0.78B | 0.82B | 0.95B | 0.80B | 0.78B | 0.78B | 0.89B | 0.79B | 0.74B | 0.74B | 0.89B | 0.77B | 0.74B | 0.67B |
|
Notes Payables
|
0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | | 0.00B | | | | | |
|
Payables
|
0.84B | 0.92B | 0.98B | 1.04B | 0.92B | 0.95B | 0.93B | 0.96B | 0.80B | 0.84B | 0.81B | 0.93B | 0.84B | 0.78B | 0.82B | 0.95B | 0.80B | 0.78B | 0.78B | 0.89B | 0.79B | 0.74B | 0.74B | 0.89B | 0.77B | 0.74B | 0.67B |
|
Other Accumulated Expenses
|
| | | -0.00B | | | | 0.13B | | | | | | | | | | | | | 0.03B | 0.06B | 0.11B | 0.12B | 0.03B | 0.03B | 0.09B |
|
Short term Debt
|
0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.02B | 0.01B | 1.41B | 0.01B | 0.00B |
|
Current Taxes
|
0.08B | 0.11B | 0.11B | 0.09B | 0.05B | 0.10B | 0.11B | 0.10B | 0.04B | 0.08B | 0.10B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.05B | 0.06B |
|
Current Deferred Revenue
|
-0.02B | 0.22B | -0.01B | -0.00B | 0.19B | -0.09B | -0.09B | -0.08B | 0.16B | 0.15B | 0.14B | 0.02B | 0.10B | -0.04B | -0.03B | -0.03B | 0.09B | 0.09B | 0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B |
|
Total Current Liabilities
|
1.80B | 1.94B | 2.03B | 2.30B | 2.04B | 1.99B | 1.79B | 1.81B | 1.55B | 1.87B | 1.87B | 2.06B | 2.59B | 2.43B | 2.28B | 2.35B | 1.96B | 1.87B | 1.92B | 2.02B | 2.01B | 2.08B | 2.03B | 2.15B | 3.73B | 2.15B | 1.77B |
|
Non-Current Debt
|
0.61B | 0.17B | 0.83B | 0.82B | 0.84B | 1.06B | 1.38B | 1.41B | 1.43B | 1.25B | 1.21B | 1.06B | 1.46B | 1.35B | 1.13B | 0.62B | 0.89B | 0.84B | 0.87B | 0.85B | 0.98B | 1.11B | 1.07B | 1.06B | 0.21B | 1.27B | 0.95B |
|
Convertible Debt
|
0.78B | 0.78B | 1.72B | 1.51B | 1.51B | 1.69B | 1.80B | 1.84B | | | | 1.87B | | | | 1.71B | | | | 1.56B | 1.61B | 1.63B | 1.56B | 1.59B | 1.58B | 1.49B | 1.14B |
|
Pension
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Minority Interest
|
| | | 0.01B | -0.01B | | | -0.04B | -0.01B | | | -0.03B | -0.00B | | | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.09B | -0.11B | -0.14B | -0.19B | | | |
|
Non-Current Deferred Tax Liability
|
0.15B | 0.13B | 0.13B | 0.12B | 0.16B | 0.13B | 0.13B | 0.09B | 0.12B | 0.10B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B |
|
Other Non-Current Liabilities
|
0.24B | 0.26B | 0.27B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Total Non-Current Liabilities
|
0.59B | 0.66B | 1.08B | 1.13B | 1.19B | 1.39B | 1.78B | 1.75B | 1.80B | 1.53B | 1.45B | 1.30B | 0.70B | 0.65B | 0.89B | 0.97B | 1.13B | 1.13B | 1.05B | 1.05B | 0.95B | 0.86B | 0.81B | 0.86B | 0.50B | 0.52B | 0.46B |
|
Total Liabilities
|
2.40B | 2.60B | 3.11B | 3.42B | 3.23B | 3.39B | 3.57B | 3.56B | 3.35B | 3.40B | 3.32B | 3.37B | 3.29B | 3.07B | 3.17B | 3.32B | 3.08B | 3.00B | 2.97B | 3.07B | 2.96B | 2.93B | 2.84B | 3.01B | 4.23B | 2.67B | 2.23B |
|
Total Debt
|
0.61B | 0.18B | 0.85B | 0.84B | 0.85B | 1.08B | 1.40B | 1.42B | 1.44B | 1.27B | 1.23B | 1.07B | 1.48B | 1.36B | 1.15B | 0.67B | 0.94B | 0.89B | 0.91B | 0.89B | 1.03B | 1.15B | 1.09B | 1.07B | 1.62B | 1.27B | 0.95B |
|
Common Equity
|
5.25B | 5.27B | 5.77B | 5.90B | 6.10B | 5.55B | 6.42B | 6.23B | 6.44B | 6.12B | 5.70B | 5.73B | 6.39B | 6.54B | 6.93B | 7.16B | 7.34B | 7.16B | 7.09B | 6.90B | 6.86B | 7.32B | 7.12B | 7.21B | 4.95B | 5.02B | 4.53B |
|
Shareholder's Equity
|
| 8.01B | 8.55B | 1.64B | | | | 1.64B | | | | 1.64B | | | | 1.64B | | | | 1.64B | | | | 1.64B | 1.64B | | |
|
Liabilities and Shareholders Equity
|
7.65B | 7.88B | 13.15B | 9.32B | 9.33B | 8.94B | 9.99B | 9.79B | 9.79B | 9.52B | 9.02B | 9.10B | 9.68B | 9.61B | 10.10B | 10.48B | 10.43B | 10.16B | 10.06B | 0.00B | 0.01B | 10.25B | 9.96B | 10.22B | 9.19B | 7.69B | 6.76B |
|
Retained Earnings
|
4.78B | 4.21B | 4.54B | 4.71B | 4.99B | 4.64B | 5.01B | 5.26B | 5.47B | 5.46B | 5.77B | 6.05B | 6.34B | 6.64B | 6.95B | 7.21B | 7.52B | 7.83B | 8.18B | 8.44B | 8.60B | 8.83B | 9.18B | 9.30B | 7.68B | 7.94B | 7.81B |