|
Cash & Equivalents
|
-0.68B | 5.64B | 6.10B | 4.86B | 8.29B | 12.29B | 18.27B | 16.87B | 18.38B | 19.20B | 14.76B | 22.46B | 38.18B | | 45.23B | | | 47.11B | 66.38B |
|
Short-term Investments
|
0.00B | 0.02B | 0.01B | -1.07B | -0.04B | 0.01B | -0.01B | 2.11B | 3.10B | 3.31B | 4.13B | 4.17B | 4.29B | | 4.14B | | | 4.97B | 6.00B |
|
Cash & Current Investments
|
-0.68B | 5.67B | 6.11B | 3.79B | 8.24B | 12.30B | 18.26B | 18.98B | 21.48B | 22.51B | 18.89B | 26.62B | 42.47B | | 49.37B | | | 52.08B | 72.38B |
|
Receivables - Net
|
1.38B | 1.68B | 1.91B | | 2.46B | 3.95B | 2.78B | 4.00B | 4.02B | 4.27B | 4.50B | 4.95B | 7.08B | 0.25B | 7.74B | 0.19B | 0.22B | 6.47B | 8.45B |
|
Receivables - Other
|
0.00B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
1.38B | 1.68B | 1.92B | | 2.46B | 3.95B | 2.77B | 4.00B | 4.03B | 4.28B | 4.50B | 4.95B | 7.09B | 0.25B | 7.74B | 0.19B | 0.22B | 6.47B | 8.45B |
|
Raw Materials
|
| | | | | | | 0.13B | 0.24B | 0.51B | | | | | | | | | |
|
Work In Process
|
| | | | | | | 1.04B | 1.77B | 2.39B | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.27B | 0.33B | 0.38B | | | | | | | | | |
|
Inventory
|
0.65B | | | | | | | 1.52B | 2.45B | 3.43B | 2.69B | 4.67B | 6.92B | | 7.45B | | | 8.07B | 8.98B |
|
Current Deferred Tax Assets
|
0.20B | 0.20B | 0.21B | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.07B | 0.09B | | | | | | | | | | | | | | | | |
|
Current Assets
|
8.06B | 8.62B | 9.30B | | 12.24B | 21.48B | 24.24B | 25.48B | 28.47B | 31.62B | 26.66B | 37.16B | 57.62B | | 69.15B | | | 70.53B | 96.36B |
|
Buildings
|
4.41B | 4.81B | 7.14B | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
1.06B | 2.84B | 4.82B | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.03B | 0.03B | 0.06B | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.38B | 6.64B | 8.55B | -8.34B | -9.82B | 74.25B | 78.48B | 86.42B | 102.31B | 112.04B | 126.77B | 150.58B | 187.77B | 747.94B | 90.74B | 483.42B | 796.78B | 98.52B | 100.93B |
|
Long-Term Investments
|
1.17B | 1.31B | 1.42B | 2.23B | | | | 0.61B | 0.59B | 0.59B | 0.60B | 0.64B | 0.78B | | 0.92B | 2.95B | 0.43B | 0.95B | 1.16B |
|
Goodwill
|
1.45B | 1.53B | 1.92B | 1.56B | 0.03B | 0.03B | 0.02B | 0.02B | | | | | | | | | | | |
|
Intangibles
|
0.38B | 0.39B | 0.45B | -0.06B | -0.09B | 1.21B | 1.26B | 1.35B | 1.56B | 1.79B | 2.04B | 2.56B | 3.01B | | 0.88B | | | 0.73B | 0.82B |
|
Goodwill & Intangibles
|
1.84B | 1.92B | 2.36B | 1.50B | -0.06B | 1.24B | 1.28B | 1.37B | 1.56B | 1.79B | 2.04B | 2.56B | 3.01B | | 0.88B | | | 0.73B | 0.82B |
|
Long-Term Deferred Tax
|
0.25B | 0.24B | 0.31B | | 0.25B | 0.18B | 0.21B | 0.26B | 0.40B | 0.56B | 0.58B | 0.88B | 1.76B | | 2.33B | | | 2.06B | 2.06B |
|
Other Non-Current Assets
|
0.08B | 0.29B | 0.17B | -0.02B | -0.00B | -0.00B | 0.01B | 0.15B | 0.10B | 0.06B | 0.07B | 0.15B | 0.09B | | 0.25B | | | 0.32B | 2.55B |
|
Non-Current Assets
|
11.64B | 16.40B | 24.50B | | 30.88B | 29.78B | 29.57B | 33.30B | 37.68B | 37.82B | 46.74B | 56.76B | 75.95B | | 98.07B | | | 107.32B | 112.43B |
|
Assets
|
19.70B | 25.01B | 33.79B | 33.84B | | | | 58.78B | 66.15B | 68.28B | | 93.92B | 133.57B | | 167.23B | | | | |
|
Accounts Payables
|
338.17 | 398.74 | 434.64 | 0.12B | 0.01B | 0.23B | 0.60B | 0.81B | 0.94B | 1.10B | 1.26B | 1.33B | 1.70B | | 1.85B | | | 1.79B | 2.27B |
|
Notes Payables
|
| 0.00B | 0.00B | 0.00B | 0.53B | 1.24B | 1.28B | 1.81B | 2.12B | 2.95B | 3.84B | 3.01B | 4.12B | | | | | | |
|
Dividends payables
|
-2.38B | -2.56B | -3.21B | -2.63B | | | | -4.85B | -6.03B | | 4.20B | 4.41B | 5.11B | | 4.80B | | | 5.42B | 6.88B |
|
Payables
|
-2.38B | -2.56B | -3.21B | -2.51B | 0.55B | 1.47B | 1.88B | -2.23B | -2.97B | 4.04B | 9.30B | 8.75B | 10.93B | | 6.65B | | | 7.21B | 9.15B |
|
Accumulated Expenses
|
288.90 | 211.62 | 253.77 | 0.07B | 0.12B | 0.08B | 0.03B | 1.14B | 2.18B | 2.05B | 1.83B | 2.98B | 5.82B | | 9.87B | | | 9.54B | 14.08B |
|
Other Accumulated Expenses
|
173.72 | -0.04B | -0.15B | 1.83 | 0.00B | | | | | | | 0.00B | | | | | | | 0.00B |
|
Short term Debt
|
24.28 | 28.56 | 54.83 | -0.02B | 0.06B | -0.01B | -0.01B | 1.81B | 2.12B | 2.95B | 3.84B | 3.01B | 4.12B | | 0.65B | | | 0.88B | 1.87B |
|
Current Leases
|
-9.94B | -0.95B | -0.19B | | | | | | | 3.31B | 4.13B | 0.22B | 4.29B | | 4.14B | 0.00B | 154.84B | 4.97B | 6.00B |
|
Current Taxes
|
272.88 | 236.68 | 439.82 | 529.62 | 1.26B | 1.80B | 1.96B | 2.19B | 2.05B | 1.84B | 1.30B | 2.34B | 2.81B | | 5.50B | | | 4.12B | 5.98B |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 6.96B | 7.71B | 7.78B | 10.85B | 12.85B | 11.86B | 19.39B | 21.50B | 27.19B | | 33.23B | | | 30.31B | 40.83B |
|
Capital Leases
|
-0.00B | 22.89 | 35.95 | 25.34 | 0.03B | 0.03B | | | | | | | | | | | | | |
|
Non-Current Debt
|
-0.25B | -0.03B | -0.05B | 0.00B | 0.02B | 7.33B | 6.23B | 0.00B | 3.05B | 1.89B | 0.81B | 0.07B | 0.12B | 0.86B | 0.16B | 0.91B | | 0.14B | 0.99B |
|
Convertible Debt
|
0.28B | 0.29B | 0.37B | 0.30B | 0.30B | 0.30B | 0.29B | 0.28B | 0.30B | 0.30B | 0.29B | | 0.32B | | 0.30B | | 0.00B | 0.29B | 0.28B |
|
Non-Current Deffered Revenue
|
5.76 | 4.17 | 1.09 | | | | | | | | | | | | | | | | |
|
Pension
|
117.74 | 125.59 | 161.32 | 0.00B | -0.02B | 0.23B | 0.24B | 0.27B | 0.29B | 0.32B | 0.30B | 0.41B | 0.40B | | 0.31B | | | 0.30B | 0.24B |
|
Non-Current Deferred Tax Liability
|
-0.02B | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.07B | | 0.03B | | | 0.00B | 0.12B |
|
Operating Leases
|
| | | | | | | | | 0.66B | 0.56B | 0.76B | 0.82B | | 1.09B | | | 1.01B | 0.99B |
|
Other Non-Current Liabilities
|
158.94 | 164.14 | 196.31 | 158.64 | | | | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 6.01B | | 6.06B | | | 5.73B | 3.25B |
|
Total Non-Current Liabilities
|
353.13 | 396.98 | 844.41 | 0.00B | 7.67B | 8.49B | 7.23B | 5.55B | 3.67B | 2.40B | 1.68B | 9.97B | 29.23B | | 35.71B | | | 36.51B | 34.44B |
|
Total Liabilities
|
3.08B | 4.75B | 6.07B | 8.19B | 14.64B | 16.20B | 15.01B | 16.41B | 16.52B | 14.25B | 21.08B | 31.46B | 56.42B | | 68.94B | | | 66.82B | 75.27B |
|
Total Debt
|
-0.25B | -0.03B | -0.05B | -0.02B | 0.08B | 7.32B | 6.22B | 1.81B | 5.17B | 4.84B | 4.65B | 3.08B | 4.24B | 0.86B | 0.81B | 0.91B | | 1.02B | 2.86B |
|
Common Equity
|
| | | | 28.48B | 35.05B | 38.80B | 42.38B | 49.63B | 55.17B | 52.30B | 62.42B | 77.06B | | 97.78B | | | 110.25B | 132.42B |
|
Shareholder's Equity
|
16.50B | 20.11B | 0.00B | 0.00B | 28.47B | 35.05B | 38.80B | 42.38B | 49.63B | 55.17B | 52.30B | 62.42B | 77.06B | 5.99B | 97.78B | | 7.16B | 110.25B | 132.42B |
|
Liabilities and Shareholders Equity
|
19.70B | 25.01B | 33.79B | 33.84B | | | | 58.78B | 66.15B | 68.28B | | 93.92B | 133.57B | | 167.23B | | | | |
|
Retained Earnings
|
0.02B | 0.02B | 0.04B | 16.94 | 0.48B | 0.88B | 0.38B | 0.05B | -0.90B | -0.51B | -0.89B | -1.86B | -2.24B | | -0.69B | | | 100.58B | 120.84B |
|
Preferred Shares
|
0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Treasury Shares
|
-21.51B | -25.47B | -36.17B | | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
5.60B | 4.56B | 4.47B | 3.72B | | | | | | | | | | | | | | | |