Period Ending: | 2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 11-28 |
2007 11-30 |
2006 11-24 |
2005 11-25 |
2004 11-26 |
2003 11-28 |
2002 11-29 |
2001 11-30 |
2000 11-30 |
1999 11-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2024-02-28 | 2023-02-24 | 2022-02-25 | 2021-02-22 | 2020-02-21 | 2019-02-26 | 2018-02-26 | 2017-02-27 | 2016-02-22 | 2014-12-31 | 2013-12-31 | 2013-03-01 | 2012-02-28 | 2010-12-31 | 2009-12-31 | 2009-01-27 | 2007-11-30 | 2007-02-06 | 2006-02-07 | 2005-02-08 | 2004-02-24 | 2003-02-27 | 2001-11-30 | 2000-11-30 | 2000-02-14 |
Total Current Assets | 1041802000000 | 402032000000 | 422025000000 | 277526000000 | 208000000000 | 626000000000 | 204053000000 | 196632000000 | 157844000000 | 160814000000 | 182428000000 | 189877000000 | 138796000000 | 127914000000 | 117875000000 | 119295000000 | 168051000000 | 105742000000 | 25411000000 | 18823000000 | 16284000000 | 10601000000 | 12362000000 | 10962000000 | 7545000000 |
Cash and Short Term Investments | 242000000000 | 597571000000 | 261025000000 | 156526000000 | 133000000000 | 130000000000 | 110051000000 | 121711000000 | 75105000000 | 57600000000 | 61133000000 | 72669000000 | 56008000000 | 39788000000 | 38291000000 | 15740000000 | 11882000000 | 6293000000 | 10261000000 | 4365000000 | 7087000000 | 4822000000 | 6909000000 | 3870000000 | 3055000000 |
Cash & Equivalents | 241577000000 | 466942000000 | 261000000000 | 156000000000 | 133000000000 | 130000000000 | 110051000000 | 121711000000 | 75105000000 | 57600000000 | 61133000000 | 72669000000 | 56008000000 | 39788000000 | 38291000000 | 15740000000 | 11882000000 | 6293000000 | 10261000000 | 4365000000 | 7087000000 | 4822000000 | 6909000000 | 4736000000 | 3055000000 |
Short Term Investments | 33173000000 | 130629000000 | 25000000 | 526000000 | 0 | 0 | 0 | 0 | 56838000000 | 0 | 0 | 49671000000 | 64264000000 | 0 | 0 | 106664000000 | 0 | 80990000000 | 51405000000 | 48179000000 | 0 | 0 | 0 | 76044000000 | 106494000000 |
Receivables | 148577000000 | 135448000000 | 161000000000 | 121000000000 | 75000000000 | 496000000000 | 94002000000 | 74921000000 | 82739000000 | 103214000000 | 121295000000 | 117208000000 | 82788000000 | 88126000000 | 79584000000 | 103555000000 | 156169000000 | 99449000000 | 15150000000 | 14458000000 | 9197000000 | 5779000000 | 5453000000 | 6226000000 | 4490000000 |
Inventory | -390577000000 | -1190082000000 | -932417000000 | -777886000000 | -665260000000 | -698110000000 | -724847370000 | -671852000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 1041802000000 | 859095000000 | 932417000000 | 777886000000 | 665260000000 | 698110000000 | 724847370000 | 671852000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 866000000 | 0 |
Total Assets | 1641594000000 | 1442000000000 | 1463000000000 | 1163000000000 | 993000000000 | 933000000000 | 917000000000 | 860165000000 | 861395000000 | 856240000000 | 911507000000 | 938555000000 | 923225000000 | 911332000000 | 848942000000 | 886190000000 | 1127061000000 | 838201000000 | 706804000000 | 531379000000 | 403799000000 | 355574000000 | 312218000000 | 289760000000 | 250491000000 |
Total Non-Current Assets | 599792000000 | 400090000000 | 489089000000 | 513389000000 | 448083000000 | 358560000000 | 335120000000 | 312336000000 | 308302000000 | 326112000000 | 353110000000 | 420780000000 | 379035000000 | 375026000000 | 360186000000 | 355772000000 | 468676000000 | 350001000000 | 243205000000 | 203265000000 | 158833000000 | 133968000000 | 123298000000 | 121022000000 | 68751000000 |
Property, Plant and Equipment | 13291000000 | 19246000000 | 20386000000 | 25427000000 | 24246000000 | 18317000000 | 15094000000 | 12070000000 | 9956000000 | 9344000000 | 9196000000 | 8217000000 | 8697000000 | 11106000000 | 11380000000 | 10793000000 | 8975000000 | 6990000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets | 7093000000 | 8383000000 | 4703000000 | 4962000000 | 4837000000 | 4082000000 | 4038000000 | 4095000000 | 4148000000 | 4160000000 | 4376000000 | 5099000000 | 5468000000 | 5522000000 | 4920000000 | 5200000000 | 5092000000 | 5686000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill | 5916000000 | 6374000000 | 4285000000 | 4332000000 | 4196000000 | 3758000000 | 3665000000 | 3666000000 | 3657000000 | 3645000000 | 3705000000 | 3702000000 | 3802000000 | 3495000000 | 3543000000 | 3523000000 | 3321000000 | 3184000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 1177000000 | 2009000000 | 418000000 | 630000000 | 641000000 | 324000000 | 373000000 | 429000000 | 491000000 | 515000000 | 671000000 | 1397000000 | 1666000000 | 2027000000 | 1377000000 | 1677000000 | 1771000000 | 2502000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 242566000000 | 432000000000 | 464000000000 | 483000000000 | 419000000000 | 336161000000 | 315988000000 | 296171000000 | 294198000000 | 312608000000 | 339538000000 | 407464000000 | 364870000000 | 358398000000 | 343886000000 | 339779000000 | 454609000000 | 337325000000 | 243205000000 | 203265000000 | 158833000000 | 133968000000 | 123298000000 | 103890000000 | 59616000000 |
Deferred Tax Assets | 8157000000 | 7012000000 | 3860000000 | 2960000000 | 2068000000 | 1529000000 | 3728000000 | 5550000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 328685000000 | -66551000000 | -3860000000 | -2960000000 | -2068000000 | -1529000000 | -3728000000 | -5550000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17132000000 | 9135000000 |
Total Current Liabilities | 1192711000000 | 329845000000 | 299000000000 | 244000000000 | 223000000000 | 221000000000 | 239987000000 | 240838000000 | 267382000000 | 273672000000 | 266747000000 | 261834000000 | 276515000000 | 262875000000 | 236081000000 | 327726000000 | 422420000000 | 296068000000 | 55219000000 | 54959000000 | 44202000000 | 40638000000 | 262971000000 | 241835000000 | 219394000000 |
Accounts Payable | 230728000000 | 262000000000 | 252000000000 | 191000000000 | 175000000000 | 180000000000 | 178000000000 | 188455000000 | 210362000000 | 213572000000 | 204765000000 | 194485000000 | 198292000000 | 190504000000 | 185634000000 | 253843000000 | 318453000000 | 223874000000 | 0 | 0 | 0 | 0 | 0 | 82148000000 | 59534000000 |
Notes Payable/Short Term Debt | 441582000000 | 61000000000 | 47000000000 | 53000000000 | 48000000000 | 41000000000 | 61818000000 | 52383000000 | 57020000000 | 60100000000 | 61982000000 | 67349000000 | 78223000000 | 72371000000 | 50447000000 | 73883000000 | 103967000000 | 72194000000 | 55219000000 | 54959000000 | 44202000000 | 40638000000 | 37597000000 | 33471000000 | 37756000000 |
Tax Payables | 2947000000 | 2669000000 | 2360000000 | 3155000000 | 2947000000 | 2864000000 | 4051000000 | 1794000000 | 1280000000 | 1533000000 | 1974000000 | 2724000000 | 533000000 | 2042000000 | 4022000000 | 2865000000 | 2546000000 | 2639000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 240156000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 517454000000 | 4176000000 | -2360000000 | -3155000000 | -2947000000 | -2864000000 | -244038000000 | -1794000000 | -1280000000 | -1533000000 | -1974000000 | -2724000000 | -533000000 | -2042000000 | -4022000000 | -2865000000 | -2546000000 | -2639000000 | 0 | 0 | 0 | 0 | 225374000000 | 126216000000 | 122104000000 |
Total Liabilities | 1524326000000 | 1325000000000 | 1353000000000 | 1067000000000 | 903000000000 | 843000000000 | 835000000000 | 773272000000 | 774667000000 | 773443000000 | 833040000000 | 862839000000 | 852846000000 | 833976000000 | 778228000000 | 820178000000 | 1076996000000 | 802415000000 | 678802000000 | 506300000000 | 382167000000 | 336571000000 | 293987000000 | 273230000000 | 240346000000 |
Total Non-Current Liabilities | 331615000000 | 1346356000000 | 254000000000 | 213000000000 | 207000000000 | 221000000000 | 239987000000 | 240838000000 | 267382000000 | 273672000000 | 266747000000 | 261834000000 | 276515000000 | 262875000000 | 236081000000 | 327726000000 | 422420000000 | 296068000000 | 55219000000 | 54959000000 | 44202000000 | 40638000000 | 31016000000 | 31395000000 | 20952000000 |
Total Long Term Debt | 200035000000 | 247000000000 | 254000000000 | 213000000000 | 207000000000 | 224000000000 | 227598000000 | 198075000000 | 186443000000 | 175663000000 | 168966000000 | 177630000000 | 182814000000 | 189773000000 | 196288000000 | 185678000000 | 197474000000 | 148976000000 | 100007000000 | 80696000000 | 57482000000 | 38711000000 | 31016000000 | 35383000000 | 20952000000 |
Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 2001000000 | 2154000000 | 2288000000 | 2283000000 | 2385000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | 129579000000 | 1097202000000 | -2288000000 | -2283000000 | -2385000000 | -3000000000 | 12389000000 | 42763000000 | 80939000000 | 98009000000 | 97781000000 | 84204000000 | 93701000000 | 73102000000 | 39793000000 | 142048000000 | 224946000000 | 147092000000 | -44788000000 | -25737000000 | -13280000000 | 1927000000 | 0 | -3988000000 | 0 |
Total Equity | 117268000000 | 117649000000 | 110840000000 | 97640000000 | 91713000000 | 91568000000 | 82553000000 | 87399000000 | 87187000000 | 83201000000 | 78793000000 | 76224000000 | 70379000000 | 77356000000 | 70714000000 | 66012000000 | 50065000000 | 35786000000 | 28002000000 | 25079000000 | 21632000000 | 19003000000 | 18231000000 | 16530000000 | 10145000000 |
Non-Controlling Interest | 363000000 | 649000000 | 840000000 | 1640000000 | 1713000000 | 1568000000 | 553000000 | 506000000 | 459000000 | 404000000 | 326000000 | 508000000 | 0 | 0 | 0 | 1643000000 | 7265000000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 116905000000 | 117000000000 | 110000000000 | 96000000000 | 90000000000 | 90000000000 | 82000000000 | 86893000000 | 86728000000 | 82797000000 | 78467000000 | 75716000000 | 70379000000 | 77356000000 | 70714000000 | 64369000000 | 42800000000 | 35786000000 | 28002000000 | 25079000000 | 21632000000 | 19003000000 | 18231000000 | 16530000000 | 10145000000 |
Retained Earnings | 143688000000 | 139372000000 | 131811000000 | 112947000000 | 106465000000 | 100100000000 | 91519000000 | 89039000000 | 83386000000 | 78984000000 | 71961000000 | 65223000000 | 58834000000 | 57163000000 | 50252000000 | 39913000000 | 38642000000 | 27868000000 | 19085000000 | 13970000000 | 9914000000 | 7259000000 | 5373000000 | 3294000000 | 444000000 |
Accumulated Other Earnings | 2203000000 | -3010000000 | -2068000000 | -1434000000 | -1484000000 | 693000000 | -1880000000 | -1216000000 | -718000000 | -743000000 | -524000000 | -193000000 | -516000000 | -286000000 | -362000000 | -202000000 | -118000000 | 21000000 | 3415000000 | 1907000000 | 2651000000 | 2527000000 | 3154000000 | -2008000000 | -2001000000 |
Common Stock | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 9000000 | 8000000 | 8000000 | 8000000 | 8000000 | 8000000 | 7000000 | 6000000 | 6000000 | 6000000 | 6000000 | 5000000 | 5000000 | 5000000 | 4765000000 | 4343000000 |
Preferred Stock | 11203000000 | 10703000000 | 10703000000 | 11203000000 | 11203000000 | 11203000000 | 11853000000 | 11203000000 | 11200000000 | 9200000000 | 7200000000 | 6200000000 | 3100000000 | 6957000000 | 6957000000 | 16471000000 | 3100000000 | 3100000000 | 1750000000 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | -40198000000 | -30074000000 | -30455000000 | -26725000000 | -26193000000 | -22005000000 | -19501000000 | -12142000000 | -7149000000 | -4653000000 | -178000000 | 4478000000 | 8953000000 | 13514000000 | 13859000000 | 8180000000 | 1170000000 | 4791000000 | 3746000000 | 9196000000 | 9062000000 | 9212000000 | 9699000000 | 10479000000 | 7359000000 |
Total Liabilities & Total Equity | 1641594000000 | 1442000000000 | 1463000000000 | 1163000000000 | 993000000000 | 933000000000 | 917000000000 | 860165000000 | 861395000000 | 856240000000 | 911507000000 | 938555000000 | 923225000000 | 911332000000 | 848942000000 | 886190000000 | 1127061000000 | 838201000000 | 706804000000 | 531379000000 | 403799000000 | 355574000000 | 312218000000 | 289760000000 | 250491000000 |
Total Liabilities & Shareholders' Equity | 1641594000000 | 1442000000000 | 1463000000000 | 1163000000000 | 993000000000 | 933000000000 | 917000000000 | 860165000000 | 861395000000 | 856240000000 | 911507000000 | 938555000000 | 923225000000 | 911332000000 | 848942000000 | 886190000000 | 1127061000000 | 838201000000 | 706804000000 | 531379000000 | 403799000000 | 355574000000 | 312218000000 | 289760000000 | 250491000000 |
Total Investments | 242566000000 | 562629000000 | 464025000000 | 483526000000 | 419000000000 | 336161000000 | 315988000000 | 296171000000 | 294198000000 | 312608000000 | 339538000000 | 407464000000 | 364870000000 | 358398000000 | 343886000000 | 339779000000 | 454609000000 | 337325000000 | 243205000000 | 203265000000 | 158833000000 | 133968000000 | 123298000000 | 179934000000 | 166110000000 |
Total Debt | 643618000000 | 308000000000 | 301000000000 | 266000000000 | 255000000000 | 265000000000 | 289416000000 | 250458000000 | 243463000000 | 235763000000 | 230948000000 | 244979000000 | 261037000000 | 262144000000 | 246735000000 | 259561000000 | 301441000000 | 221170000000 | 155226000000 | 135655000000 | 101684000000 | 79349000000 | 68613000000 | 68854000000 | 58708000000 |
Net Debt | 402041000000 | -158942000000 | 40000000000 | 110000000000 | 122000000000 | 135000000000 | 179365000000 | 128747000000 | 168358000000 | 178163000000 | 169815000000 | 172310000000 | 205029000000 | 222356000000 | 208444000000 | 243821000000 | 289559000000 | 214877000000 | 144965000000 | 131290000000 | 94597000000 | 74527000000 | 61704000000 | 64118000000 | 55653000000 |