|
Cash & Equivalents
|
1.78B | 1.66B | 1.74B | 1.58B | 1.73B | 1.79B | 2.69B | 2.78B | 3.09B | 3.20B | 4.75B | 5.85B | 4.04B | 3.20B |
|
Short-term Investments
|
0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.08B | 0.04B | 0.30B | 0.11B | 0.18B | 0.18B |
|
Cash & Current Investments
|
1.78B | 1.68B | 1.74B | 1.59B | 1.73B | 1.82B | 2.71B | 2.80B | 3.17B | 3.24B | 5.06B | 5.96B | 4.23B | 3.38B |
|
Receivables - Net
|
0.52B | 0.55B | 0.57B | 0.76B | 0.62B | 0.75B | 0.73B | 0.82B | 0.86B | 0.98B | 1.29B | 1.31B | 1.04B | 1.00B |
|
Receivables - Other
|
-0.00B | 0.00B | 0.00B | -0.00B | 0.25B | 0.28B | 0.22B | 0.24B | 0.19B | 0.18B | 0.23B | 0.32B | 0.09B | 0.05B |
|
Receivables
|
0.52B | 0.55B | 0.57B | 0.76B | 0.87B | 1.03B | 0.95B | 1.06B | 1.05B | 1.17B | 1.52B | 1.63B | 1.13B | 1.05B |
|
Raw Materials
|
| | | | | 0.07B | 0.08B | 0.13B | 0.17B | 0.19B | | | | |
|
Work In Process
|
| | | | | 0.33B | 0.38B | 0.33B | 0.37B | 0.40B | | | | |
|
Finished Goods
|
| | | | | 0.04B | 0.05B | 0.04B | 0.06B | 0.03B | | | | |
|
Inventory
|
-0.05B | -0.02B | -0.00B | -0.06B | -0.06B | 0.53B | 0.60B | 0.00B | 0.70B | 0.77B | 0.83B | 1.05B | 1.15B | 1.09B |
|
Current Deferred Tax Assets
|
0.05B | 0.05B | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | -0.02B | 0.01B | -0.03B | 0.10B | -0.29B | | | | | | | | |
|
Current Assets
|
3.04B | 2.74B | 3.03B | 3.32B | 3.08B | 3.44B | 4.58B | 4.69B | 4.99B | 5.59B | 8.36B | 8.50B | 6.97B | 5.78B |
|
Buildings
|
0.96B | 0.88B | | | | | | | 15.35B | 11.98B | 4.35B | 4.03B | 3.01B | 2.73B |
|
Construction in Progress
|
0.83B | 0.64B | | | | | | | | | | | | |
|
Land & Improvements
|
0.07B | 0.07B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.40B | 5.38B | 5.54B | 5.72B | 25.76B | 27.29B | 29.40B | 30.15B | 29.76B | 31.78B | 34.65B | 35.58B | 7.69B | 8.51B |
|
Long-Term Investments
|
-0.00B | -0.04B | -0.03B | -0.07B | 0.34B | 0.64B | 0.68B | 0.03B | 0.02B | 0.69B | 1.01B | 0.89B | 1.05B | 1.01B |
|
Goodwill
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | |
|
Intangibles
|
-0.08B | | 0.16B | 0.16B | 0.28B | 0.28B | 0.31B | 0.29B | 0.36B | 0.42B | 0.46B | 0.41B | 0.14B | 0.13B |
|
Goodwill & Intangibles
|
0.01B | 0.00B | 0.16B | 0.16B | 0.28B | 0.28B | 0.31B | 0.29B | 0.36B | 0.42B | 0.46B | 0.41B | 0.14B | 0.13B |
|
Long-Term Deferred Tax
|
0.01B | 0.03B | 0.09B | 0.08B | 0.08B | 0.16B | 0.20B | 0.23B | 0.25B | 0.23B | 0.20B | 0.18B | 0.16B | 0.16B |
|
Other Non-Current Assets
|
7.67B | 0.02B | 0.01B | 0.01B | 0.01B | 0.12B | 0.10B | 0.00B | 0.08B | 0.08B | 0.30B | 0.65B | 0.16B | 0.15B |
|
Non-Current Assets
|
0.00B | -0.01B | 7.00B | 0.24B | 7.81B | 8.53B | 8.28B | 7.36B | 6.88B | 6.88B | 7.80B | 9.17B | 10.60B | 11.30B |
|
Assets
|
| 9.53B | 10.04B | 10.65B | 0.30B | 0.31B | 12.86B | 0.26B | 11.87B | 13.05B | 16.65B | 17.95B | 17.98B | 17.79B |
|
Accounts Payables
|
-0.07B | 0.05B | 0.03B | -0.02B | 0.19B | 0.21B | 0.21B | 0.23B | 0.29B | 0.27B | 0.30B | 0.30B | 0.24B | 0.23B |
|
Notes Payables
|
0.34B | 0.20B | 0.16B | 0.21B | 0.18B | 0.64B | 0.84B | 0.00B | 0.39B | 0.38B | 0.07B | | 0.43B | 0.26B |
|
Payables
|
0.27B | 0.24B | 0.19B | 0.19B | 0.37B | 0.85B | 1.05B | 0.23B | 0.68B | 0.64B | 0.37B | 0.30B | 0.68B | 0.49B |
|
Accumulated Expenses
|
0.35B | 0.05B | | | | | | | | -0.12B | -0.08B | -0.06B | -0.06B | -0.06B |
|
Other Accumulated Expenses
|
| 0.04B | -0.01B | 0.07B | 0.41B | 0.39B | 0.43B | 0.41B | 0.49B | 0.61B | 0.77B | 1.05B | 0.83B | 0.75B |
|
Short term Debt
|
0.29B | 0.30B | 0.56B | 0.13B | 0.21B | 0.64B | 0.90B | 0.00B | 0.80B | 0.92B | 1.34B | 0.58B | 0.51B | 0.34B |
|
Current Leases
|
| | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Taxes
|
0.02B | 0.04B | 0.03B | 0.12B | 0.11B | 0.12B | 0.16B | 0.07B | 0.04B | 0.08B | 0.25B | 0.66B | 0.31B | 0.17B |
|
Current Deferred Revenue
|
| | | | | 0.07B | | 0.03B | 0.03B | 0.07B | 0.12B | 0.12B | 0.10B | 0.07B |
|
Total Current Liabilities
|
0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 2.27B | 2.92B | 1.66B | 2.36B | 2.70B | 3.88B | 3.79B | 3.28B | 2.36B |
|
Non-Current Debt
|
0.43B | 0.74B | 0.68B | 0.86B | 1.35B | 0.82B | 0.97B | 0.00B | 0.95B | 0.27B | 0.60B | 0.57B | 0.66B | 0.94B |
|
Convertible Debt
|
| | 0.02B | | | | 598.21B | | | | | 0.00B | 0.00B | 0.00B |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Pension
|
-0.00B | -0.01B | 0.02B | -0.00B | -0.00B | 0.12B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.10B | 0.07B | 0.04B |
|
Preferred Stock Liabilities
|
| | | | 0.10B | | | | | | | | | |
|
Minority Interest
|
| -0.07B | -0.02B | -0.02B | 0.07B | 0.07B | 0.03B | 0.02B | 0.01B | -2.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
-0.09B | -155640.82B | -99635.84B | -0.13B | -0.21B | -0.23B | -816.68B | -83.04B | -651.19B | | | | | -5528.41B |
|
Non-Current Deferred Tax Liability
|
0.00B | 0.09B | 0.11B | 0.11B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.12B | 0.18B | 0.25B |
|
Operating Leases
|
| | | | | | | | 0.18B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.00B | -0.00B | 0.22B | 0.90B | 1.07B | 0.00B | 0.98B | 0.93B | 0.46B | 0.23B | 0.08B | 0.12B |
|
Total Non-Current Liabilities
|
0.90B | 1.33B | 1.23B | 1.41B | 1.98B | 3.01B | 3.05B | 3.59B | 2.93B | 2.17B | 2.81B | 3.01B | 3.25B | 3.57B |
|
Total Liabilities
|
2.45B | 2.69B | 2.88B | 3.10B | 3.59B | 5.28B | 5.97B | 0.00B | 5.29B | 5.10B | 0.09B | 0.01B | 6.52B | 5.93B |
|
Total Debt
|
0.72B | 1.04B | 1.25B | 0.99B | 1.57B | 1.46B | 1.87B | 0.00B | 1.75B | 1.19B | 1.94B | 1.15B | 1.18B | 1.28B |
|
Common Equity
|
33.29 | 26.76 | 0.43B | 7.55B | 7.30B | 6.70B | 6.89B | 6.79B | 6.58B | 7.59B | 9.47B | 10.86B | 11.04B | 11.15B |
|
Shareholder's Equity
|
| 6.83B | 7.16B | 7.55B | 7.30B | 6.70B | 6.89B | 6.79B | 6.58B | 7.59B | 9.47B | 10.86B | 11.04B | 11.15B |
|
Liabilities and Shareholders Equity
|
| 9.53B | 10.04B | 10.65B | 0.30B | 0.31B | 12.86B | 0.26B | 11.87B | 13.05B | 16.65B | 17.95B | 17.98B | 17.79B |
|
Treasury Shares
|
0.58 | 0.55 | 0.54 | 0.36 | 0.00B | | | | | | | | | |
|
Retained Earnings
|
0.89B | 0.88B | 1.13B | 1.46B | 1.55B | 1.20B | 1.74B | 2.20B | 1.13B | 1.93B | 3.28B | 5.92B | 5.91B | 5.93B |
|
Preferred Shares
|
| 4.39B | 4.33B | 4.36B | 4.14B | 3.93B | 4.15B | 4.13B | 3.80B | 4.23B | 4.48B | 4.21B | 4.03B | 3.92B |