|
Cash & Equivalents
|
0.01B | | 0.01B | 1.12B | 0.89B | 0.97B | 0.07B | 1.57B | 1.45B | 1.72B | 0.26B | 2.53B | 2.65B | 2.56B | 0.34B | 0.17B | 215.68B | 190.78B | 0.23B | 161.22B | 142.51B | 132.22B | 0.12B | 0.00B | 144.05B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.09B | 76.43B | 55.45B | 61.72B |
|
Short-term Investments
|
0.00B | | 0.00B | 0.01B | 0.03B | 0.05B | 0.01B | 0.05B | 0.04B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 2.95B | 3.00B | 0.01B | 5.69B | 5.53B | 5.34B | 0.01B | 5.06B | 4.26B | 3.38B | 0.01B | 5.98B | 4.77B | 4.89B | 1.00B | 1.00B | 1.01B | 1.02B |
|
Cash & Current Investments
|
0.01B | | 0.01B | 1.13B | 0.92B | 1.02B | 0.08B | 1.62B | 1.49B | 1.74B | 0.26B | 2.55B | 2.67B | 2.57B | 0.35B | 0.17B | 2.95B | 2.99B | 0.24B | 5.68B | 5.61B | 5.56B | 0.14B | 5.08B | 148.46B | 3.38B | 0.14B | 5.98B | 4.77B | 4.89B | 1.09B | 77.43B | 56.46B | 62.74B |
|
Receivables - Net
|
0.00B | | 0.00B | 0.04B | 0.05B | 0.04B | 0.01B | 0.05B | 0.08B | 0.11B | 0.00B | 0.15B | 0.14B | 0.16B | 0.02B | 0.05B | 65.41B | 64.50B | 0.01B | 82.97B | 77.37B | 82.48B | 0.02B | 70.99B | 63.21B | 59.13B | 0.00B | 41.66B | 42.18B | 42.33B | 62.97B | 52.90B | 70.92B | 82.77B |
|
Receivables - Other
|
0.07B | | 0.09B | 0.34B | 0.55B | 0.66B | 0.00B | 0.32B | 0.74B | 1.23B | 0.20B | 0.44B | 0.65B | 1.31B | 0.13B | 0.06B | 141.48B | 118.22B | 0.05B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Receivables
|
0.07B | | 0.09B | 0.38B | 0.61B | 0.70B | 0.01B | 0.37B | 0.82B | 1.34B | 0.21B | 0.59B | 0.78B | 1.47B | 0.15B | 0.11B | 206.72B | 182.00B | 0.06B | 82.88B | 78.59B | 85.78B | 0.02B | 71.27B | 65.44B | 59.13B | 0.00B | 41.66B | 42.18B | 42.33B | 62.97B | 52.90B | 70.92B | 82.77B |
|
Raw Materials
|
0.02B | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.04B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Work In Process
|
0.00B | | 0.00B | | | | 0.00B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | |
|
Finished Goods
|
0.01B | | 0.01B | | | | 0.04B | | | | 0.06B | | | | 0.09B | | | | 0.12B | | | | 0.11B | | | | 0.07B | | | | 0.05B | | | |
|
Inventory
|
0.03B | | 0.04B | 0.41B | 0.44B | 0.42B | 0.07B | 0.37B | 0.54B | 0.85B | 0.13B | 0.72B | 0.84B | 1.10B | 0.18B | 0.22B | 202.20B | 197.32B | 0.20B | 241.44B | 226.28B | 193.31B | 0.14B | 116.48B | 102.41B | 107.86B | 0.08B | 72.82B | 71.91B | 76.58B | 56.79B | 64.14B | 79.91B | 87.68B |
|
Prepaid Assets
|
0.00B | | 0.01B | 0.04B | 0.03B | 0.05B | 0.01B | 0.04B | 0.05B | 0.04B | 0.01B | 0.04B | 0.06B | 0.10B | 0.02B | 0.03B | 23.67B | 31.73B | 0.05B | 49.71B | 18.78B | 24.67B | 0.02B | 18.47B | 17.35B | 17.51B | 0.02B | 18.37B | 16.72B | 18.82B | 17.41B | 18.00B | 21.61B | 33.32B |
|
Current Assets
|
0.13B | | 0.20B | 1.96B | 2.00B | 2.48B | 0.41B | 2.42B | 2.91B | 3.98B | 0.62B | 3.90B | 4.36B | 5.45B | 0.73B | 0.53B | 652.38B | 606.38B | 0.61B | 576.51B | 563.92B | 485.87B | 0.42B | 377.86B | 360.23B | 343.24B | 0.31B | 274.41B | 269.79B | 273.42B | 251.56B | 242.46B | 272.44B | 311.76B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | | 0.00B | 0.03B | 0.03B | 0.04B | 0.01B | 0.05B | 0.05B | 0.06B | 0.01B | 0.08B | 0.10B | 0.11B | 0.02B | 0.02B | 23.12B | 22.16B | 0.02B | 19.97B | 17.64B | 15.54B | 0.01B | 14.08B | 10.86B | 9.52B | 0.01B | 8.58B | 7.88B | 7.69B | 6.90B | 6.51B | 6.16B | 5.83B |
|
Long-Term Investments
|
0.01B | | 0.01B | 0.08B | 0.12B | 0.15B | 0.03B | 0.23B | 0.36B | 0.41B | 0.06B | 0.41B | 0.31B | 0.34B | 0.07B | 0.23B | 234.32B | 238.49B | 0.24B | 258.00B | 253.71B | 240.86B | 0.24B | 244.83B | 233.72B | 232.49B | 0.24B | 233.57B | 234.54B | 242.64B | 225.91B | 218.03B | 218.97B | 219.84B |
|
Goodwill
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.07B | 0.07B | 0.01B | 0.01B | 9.58B | 9.58B | 0.01B | 9.58B | 9.58B | 9.58B | 0.01B | 9.58B | 9.58B | 9.58B | 0.01B | 9.58B | 9.58B | 9.58B | 9.58B | 9.58B | 9.58B | 9.58B |
|
Intangibles
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.09B | 0.09B | 0.01B | 0.08B | 0.12B | 0.16B | 0.02B | 0.02B | 21.57B | 21.51B | 0.02B | 20.76B | 19.33B | 18.12B | 0.02B | 17.33B | 15.03B | 14.37B | 0.01B | 9.20B | 8.56B | 8.24B | 7.09B | 15.22B | 14.35B | 13.73B |
|
Goodwill & Intangibles
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.10B | 0.09B | 0.01B | 0.09B | 0.20B | 0.23B | 0.03B | 0.03B | 31.12B | 30.96B | 0.03B | 30.30B | 29.37B | 28.81B | 0.03B | 27.02B | 25.48B | 23.95B | 0.02B | 18.78B | 18.14B | 17.82B | 16.67B | 24.80B | 23.93B | 23.31B |
|
Long-Term Deferred Tax
|
0.00B | | 0.01B | 0.05B | 0.05B | 0.07B | 0.01B | 0.09B | 0.09B | 0.11B | 0.01B | 0.11B | 0.12B | 0.13B | 0.02B | 0.02B | 21.12B | 26.48B | 0.02B | 28.03B | 29.74B | 33.71B | 0.03B | 35.30B | 35.71B | 36.40B | 0.03B | 31.78B | 31.48B | 32.43B | 17.46B | 17.49B | 17.67B | 17.70B |
|
Other Non-Current Assets
|
| | 0.00B | 0.00B | 0.06B | 0.06B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 3.11B | 3.12B | 0.00B | 3.29B | 3.62B | 3.48B | 0.01B | 6.81B | 8.48B | 10.10B | 0.01B | 8.26B | 7.65B | 7.27B | 4.61B | 4.39B | 4.69B | 4.87B |
|
Non-Current Assets
|
0.01B | | 0.02B | 0.18B | 0.26B | 0.33B | 0.03B | 0.47B | 0.64B | 0.79B | 0.07B | 0.82B | 0.84B | 0.99B | 0.09B | 0.33B | -651.85B | -603.97B | 0.11B | -575.83B | -572.81B | -505.31B | 0.11B | -379.32B | 330.91B | -343.24B | 0.11B | -274.41B | -269.78B | -273.42B | 0.09B | 276.30B | 276.53B | 274.66B |
|
Assets
|
0.14B | | 0.22B | 2.13B | 2.26B | 2.81B | 0.47B | 2.89B | 3.55B | 4.76B | 0.73B | 4.71B | 5.20B | 6.43B | 0.89B | 0.86B | 985.31B | 946.11B | 0.95B | 931.65B | 910.96B | 818.31B | 0.74B | 713.34B | 703.87B | 0.00B | 0.63B | 0.00B | 0.00B | 0.00B | 528,593.00B | 518.75B | 548.97B | 586.43B |
|
Accounts Payables
|
0.08B | | 0.11B | | | | 0.15B | | | | 0.28B | | | | 0.29B | | | | 0.21B | | | | 0.06B | | | | 0.04B | | | | 0.05B | | | |
|
Notes Payables
|
0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.08B | 0.10B | 0.69B | 0.46B | 0.02B | 0.70B | 0.92B | 0.72B | 0.06B | 0.18B | 0.22B | 0.09B | 0.07B | 0.28B | 0.07B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Payables
|
0.08B | | 0.11B | | | | 0.16B | | | | 0.28B | | | | 0.37B | 0.10B | | | 0.22B | | | | 0.13B | | | 0.09B | 0.10B | 0.28B | 0.07B | 0.08B | 0.09B | 0.04B | 0.04B | 0.04B |
|
Accumulated Expenses
|
0.00B | | 0.00B | | | | 0.01B | | | | 0.05B | | | | 0.04B | | | | 0.05B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | |
|
Other Accumulated Expenses
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.06B | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.08B | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.03B | 0.03B | 0.04B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | 0.01B | 0.02B | 0.03B | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Current Taxes
|
0.00B | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Deferred Revenue
|
0.00B | | 0.00B | 0.04B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.04B | 0.01B | 0.05B | 0.04B | 0.04B | 0.01B | 0.00B | 0.03B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
0.09B | | 0.13B | 0.76B | 0.76B | 1.08B | 0.20B | 0.93B | 1.36B | 2.26B | 0.35B | 1.99B | 2.40B | 3.40B | 0.42B | 0.36B | 2.43B | 2.13B | 0.34B | 2.16B | 2.27B | 2.10B | 0.23B | 1.20B | 1.36B | 1.22B | 0.15B | 1.16B | 0.19B | 0.23B | 0.20B | 0.21B | 0.25B | 0.29B |
|
Non-Current Debt
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.06B | 0.01B | 0.03B | 0.73B | 0.73B | 0.73B | 0.67B | 0.75B | 0.69B | 0.68B | 0.92B | 0.84B | 0.86B | 0.12B | 0.58B | 0.05B | 0.04B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Preferred Stock Liabilities
|
0.05B | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.04B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| 0.03B | | 0.08B | 0.09B | | | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.06B | 0.13B | 0.02B | 0.02B | 0.01B | 0.08B | 0.01B | 0.06B | 0.05B | 0.04B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
| | 0.00B | 0.01B | 0.01B | 0.06B | 0.01B | 0.06B | 0.11B | 0.11B | 0.02B | 0.11B | 0.17B | 0.17B | 0.03B | 0.03B | 0.24B | 0.23B | 0.03B | 0.18B | 0.22B | 0.17B | 0.02B | 0.16B | 0.16B | 0.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| | 0.00B | 0.77B | 0.76B | 1.09B | 0.01B | 0.94B | 1.38B | 2.35B | 0.03B | 2.06B | 2.47B | 3.61B | 0.05B | 0.42B | 3.28B | 2.96B | 0.08B | 2.92B | 3.11B | 2.86B | 0.07B | 2.18B | 2.25B | 2.13B | 0.08B | 1.79B | 0.25B | 0.27B | 0.04B | 0.29B | 0.32B | 0.36B |
|
Total Liabilities
|
0.09B | | 0.13B | 0.78B | 0.77B | 1.14B | 0.21B | 1.00B | 1.49B | 2.46B | 0.38B | 2.18B | 2.65B | 3.78B | 0.48B | 0.45B | 3.52B | 3.19B | 0.49B | 3.09B | 3.33B | 3.04B | 0.36B | 2.34B | 2.41B | 2.30B | 0.28B | 1.79B | 0.25B | 0.27B | 0.28B | 0.29B | 0.32B | 0.36B |
|
Total Debt
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | 0.06B | 0.09B | 0.03B | | | 0.78B | | | | 0.76B | | | 0.90B | 0.12B | 0.60B | 0.06B | 0.04B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Common Equity
|
0.00B | | 0.03B | | | | 0.26B | | | | 0.35B | | | | 0.41B | | | | 0.46B | | | | 0.38B | | | | 0.35B | | | | 0.25B | | | |
|
Shareholder's Equity
|
0.00B | | 0.03B | | | | 0.26B | | | | 0.35B | | | | 0.41B | | | | 0.46B | | | | 0.38B | | | | 0.35B | | | | 0.25B | | | |
|
Liabilities and Shareholders Equity
|
0.14B | | 0.22B | 2.13B | 2.26B | 2.81B | 0.47B | 2.89B | 3.55B | 4.76B | 0.73B | 4.71B | 5.20B | 6.43B | 0.89B | 0.87B | 0.00B | 0.00B | 0.95B | 0.00B | 0.00B | 0.00B | 0.74B | 0.00B | 703.87B | 0.00B | 0.63B | 0.00B | 0.00B | 0.00B | 528,593.00B | 518.75B | 548.97B | 586.43B |
|
Treasury Shares
|
0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Retained Earnings
|
-0.01B | | 0.02B | | | | 0.05B | | | | 0.13B | | | | 0.17B | | | | 0.20B | | | | 0.13B | | | | 0.10B | | | | -0.04B | | | |