|
Cash & Equivalents
|
12.22B | | 31.06B | | 2.39B | | 1.47B | | 1.60B | | 1.29B | 1.52B | 1.67B | | 2.01B | | 1.52B | | 2.45B | | 2.46B |
|
Short-term Investments
|
5.77B | | 1.47B | | 3.60B | | 3.76B | | 2.55B | | 1.93B | 1.55B | 1.67B | | 1.61B | | 1.88B | | 1.85B | | 1.87B |
|
Cash & Current Investments
|
17.99B | | 32.53B | | 5.99B | | 5.23B | | 4.15B | | 3.22B | 3.07B | 3.34B | | 3.63B | | 3.40B | | 4.30B | | 4.33B |
|
Receivables - Net
|
0.89B | | 1.37B | | 0.32B | | 0.49B | | 0.52B | | 0.55B | 0.50B | 0.44B | | 0.28B | | 0.33B | | 0.30B | | 0.23B |
|
Receivables - Other
|
0.06B | 0.16B | 0.25B | | 0.09B | | | | | | 0.15B | 0.14B | 0.14B | | 0.06B | | 0.02B | | 0.03B | | 0.04B |
|
Receivables
|
0.96B | | 1.63B | | 0.41B | | 0.49B | | 0.52B | | 0.69B | 0.63B | 0.58B | | 0.34B | | 0.35B | | 0.33B | | 0.27B |
|
Inventory
|
0.86B | | 1.93B | | 0.36B | | 0.58B | | 0.62B | | 0.63B | 0.49B | 0.72B | | 0.85B | | 0.88B | | 0.82B | | 1.30B |
|
Prepaid Assets
|
1.44B | | 1.79B | | 0.38B | | 0.38B | | 0.34B | | 0.37B | 0.33B | 0.31B | | 0.41B | | 0.46B | | 0.44B | | 0.59B |
|
Current Assets
|
23.26B | | 40.65B | | 7.80B | | 7.26B | | 6.18B | | 5.54B | 5.57B | 5.98B | | 6.96B | | 6.27B | | 7.17B | | 8.42B |
|
Property, Plant & Equipment (Net)
|
3.11B | | 3.17B | | 0.71B | | 0.97B | | 1.32B | | 1.58B | 1.57B | 1.50B | | 1.48B | | 1.63B | | 1.57B | | 1.73B |
|
Long-Term Investments
|
0.00B | | 0.03B | | 0.01B | | 0.26B | | 0.34B | | 0.33B | 0.34B | 0.34B | | 0.29B | | 0.26B | | 0.29B | | 0.32B |
|
Intangibles
|
0.61B | | 0.60B | | 0.13B | | 0.14B | | 0.13B | | 0.16B | 0.15B | 0.14B | | 0.67B | | 0.65B | | 0.62B | | 0.59B |
|
Goodwill & Intangibles
|
0.61B | | 0.60B | | 0.13B | | 0.14B | | 0.13B | | 0.16B | 0.15B | 0.14B | | 0.67B | | 0.65B | | 0.62B | | 0.59B |
|
Other Non-Current Assets
|
2.01B | | 1.78B | | 0.13B | | 0.08B | | 0.03B | | 0.05B | 0.09B | 0.16B | | 0.42B | | 0.39B | | 0.60B | | 0.66B |
|
Non-Current Assets
|
4.53B | | 6.52B | | 1.76B | | 3.31B | | 3.92B | | 4.28B | 3.63B | 3.68B | | 4.10B | | 4.63B | | 5.08B | | 5.39B |
|
Assets
|
27.80B | | 47.17B | | 9.56B | 10.30B | 10.57B | 10.34B | 10.09B | 10.37B | 9.82B | 9.20B | 9.67B | 11.85B | 11.07B | 10.32B | 10.89B | 11.33B | 12.25B | 12.90B | 13.81B |
|
Accounts Payables
|
3.49B | | 5.90B | | 1.37B | 1.94B | 2.18B | 2.31B | 2.11B | 2.06B | 1.67B | | 2.27B | 3.13B | 2.77B | 2.26B | 2.40B | 3.16B | 3.72B | 2.37B | 2.49B |
|
Notes Payables
|
0.23B | | 0.01B | | 0.01B | | | 0.07B | 0.22B | 0.35B | 0.53B | | 0.58B | 0.55B | 0.59B | 0.57B | 0.63B | 0.63B | 0.50B | 0.45B | 0.49B |
|
Payables
|
3.72B | | 5.91B | | 1.38B | 1.94B | 2.18B | 2.39B | 2.33B | 2.41B | 2.19B | | 2.85B | 3.68B | 3.36B | 2.83B | 3.03B | 3.79B | 4.21B | 2.81B | 2.98B |
|
Accumulated Expenses
|
| 0.35B | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.02B | 0.04B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.00B | | 0.13B | 0.06B | 0.03B | 0.03B | 0.05B | 0.02B | 0.04B | 0.04B | 0.05B |
|
Current Leases
|
0.10B | | 0.17B | | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B |
|
Current Taxes
|
| | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
0.09B | 0.14B | 0.21B | | 0.06B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.15B | 0.15B |
|
Total Current Liabilities
|
5.93B | | 9.07B | | 2.02B | 2.83B | 3.17B | 3.31B | 3.27B | 3.50B | 3.30B | | 4.15B | 5.09B | 4.64B | 4.10B | 4.56B | 5.46B | 5.92B | 6.70B | 7.52B |
|
Capital Leases
|
| | | | | | | | 0.11B | 0.12B | 0.12B | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B |
|
Non-Current Debt
|
1.67B | | 1.60B | | 0.21B | 0.26B | 0.36B | 0.39B | 0.45B | 0.67B | 0.74B | | 0.88B | 0.80B | 0.75B | 0.74B | 0.91B | 0.78B | 0.81B | 0.81B | 0.90B |
|
Non-Current Deffered Revenue
|
| 0.02B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Operating Leases
|
0.31B | 0.35B | 0.49B | | 0.14B | 0.19B | 0.21B | 0.22B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.06B | | 1.97B | | 0.32B | 0.34B | 0.35B | 0.36B | 0.35B | 0.36B | 0.28B | | 0.28B | 0.33B | 0.33B | 0.33B | 0.36B | 0.34B | 0.35B | 0.21B | 0.22B |
|
Total Non-Current Liabilities
|
2.14B | | 4.27B | | 0.73B | 0.86B | 1.01B | 1.07B | 1.27B | 1.52B | 1.51B | | 1.57B | 1.65B | 1.56B | 1.54B | 1.76B | 1.58B | 2.10B | 1.97B | 2.07B |
|
Total Liabilities
|
8.07B | | 13.34B | -32.31B | 2.74B | 3.69B | 4.17B | 4.37B | 4.55B | 5.01B | 4.81B | | 5.72B | 6.74B | 6.20B | 5.64B | 6.33B | 7.05B | 8.02B | 8.67B | 9.60B |
|
Total Debt
|
1.69B | 0.04B | 1.61B | | 0.21B | 0.27B | 0.36B | 0.43B | 0.45B | 0.68B | 0.75B | | 1.01B | 0.85B | 0.78B | 0.77B | 0.96B | 0.80B | 0.84B | 0.84B | 0.95B |
|
Common Equity
|
19.73B | | 33.83B | 32.31B | 6.82B | 6.61B | 6.39B | 5.97B | 5.54B | 5.35B | 5.02B | | 3.95B | 5.12B | 4.86B | 4.68B | 4.56B | 4.28B | 4.23B | 4.23B | 4.21B |
|
Shareholder's Equity
|
| 5.28B | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
27.80B | | 47.17B | | 9.56B | 10.30B | 10.57B | 10.34B | 10.09B | 10.37B | 9.82B | 9.20B | 9.67B | 11.85B | 11.07B | 10.32B | 10.89B | 11.33B | 12.25B | 12.90B | 13.81B |
|
Retained Earnings
|
-10.54B | | -12.11B | -13.30B | -2.31B | -2.54B | -2.82B | -3.07B | -3.23B | -3.67B | -4.03B | | -4.71B | -5.04B | -5.14B | -5.29B | -5.74B | -5.70B | -5.82B | -5.97B | -6.06B |
|
Preferred Shares
|
30.43B | 46.48B | 46.57B | 46.67B | 9.30B | | | | | | 8.86B | | | | | | | | | | |