| Cash and cash equivalents |
1,481.00 |
328.00 |
292.00 |
335.00 |
1,478.95 |
809.00 |
986.25 |
995.47 |
1,167.50 |
829.15 |
1,100.36 |
962.06 |
833.75 |
1,580.70 |
762.06 |
463.80 |
734.48 |
266.64 |
189.50 |
106.28 |
| Short-term investments |
|
|
|
|
2,527.25 |
1,455.51 |
1,919.61 |
1,880.03 |
1,681.49 |
2,018.57 |
819.00 |
477.30 |
1,001.64 |
1,228.77 |
953.98 |
859.18 |
528.12 |
189.86 |
105.50 |
373.32 |
| Accounts receivable, net |
1,134.00 |
935.00 |
539.00 |
1,289.00 |
783.99 |
1,014.52 |
790.94 |
831.31 |
521.76 |
367.78 |
234.41 |
122.09 |
607.14 |
708.87 |
329.01 |
194.54 |
184.24 |
81.09 |
73.70 |
96.41 |
| Inventories |
2,079.00 |
1,955.00 |
2,269.00 |
1,992.00 |
809.40 |
698.01 |
756.98 |
750.08 |
678.38 |
509.59 |
596.49 |
598.25 |
555.08 |
495.98 |
331.58 |
196.42 |
116.90 |
88.60 |
57.88 |
96.60 |
| Other current assets |
392.00 |
330.00 |
300.00 |
873.00 |
60.21 |
218.16 |
196.95 |
149.47 |
306.83 |
307.61 |
164.51 |
553.98 |
302.05 |
227.53 |
199.10 |
166.20 |
161.18 |
128.56 |
117.49 |
17.71 |
| Total current assets |
5,086.00 |
3,548.00 |
3,400.00 |
4,489.00 |
5,659.79 |
4,195.20 |
4,650.72 |
4,606.36 |
4,355.96 |
4,032.69 |
2,914.77 |
2,713.68 |
3,299.66 |
4,241.86 |
2,575.74 |
1,880.13 |
1,724.90 |
754.73 |
544.07 |
690.31 |
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodwill |
4,999.00 |
7,207.00 |
7,212.00 |
7,887.00 |
831.33 |
831.33 |
318.11 |
201.74 |
154.90 |
|
|
|
840.87 |
910.25 |
5.42 |
|
|
|
|
|
| Intangible assets |
|
|
|
133.00 |
296.73 |
542.35 |
247.90 |
246.92 |
287.69 |
37.40 |
58.08 |
63.18 |
322.02 |
389.08 |
4.61 |
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
12,985.00 |
13,506.00 |
13,820.00 |
15,761.00 |
9,230.76 |
10,273.83 |
10,488.72 |
10,339.13 |
10,174.65 |
8,776.71 |
6,001.72 |
5,932.14 |
7,234.82 |
6,967.78 |
3,120.19 |
2,320.18 |
2,040.16 |
973.58 |
934.26 |
1,100.91 |
|
| Accounts payable |
366.00 |
357.00 |
626.00 |
788.00 |
323.28 |
404.24 |
282.58 |
469.27 |
534.86 |
415.00 |
316.52 |
610.99 |
444.15 |
401.50 |
305.33 |
131.09 |
133.75 |
28.29 |
19.94 |
67.11 |
| Short-term debt |
20.00 |
814.00 |
932.00 |
950.00 |
913.18 |
864.72 |
|
906.71 |
|
|
75.00 |
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
20.00 |
814.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
998.00 |
952.00 |
616.00 |
775.00 |
478.44 |
568.27 |
597.08 |
232.06 |
276.37 |
274.96 |
234.08 |
502.44 |
286.85 |
311.00 |
115.53 |
132.06 |
113.95 |
98.23 |
98.14 |
46.51 |
| Long-term debt |
1,829.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital lease obligations |
193.00 |
171.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
62.00 |
59.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
3,769.00 |
2,424.00 |
2,381.00 |
2,784.00 |
3,491.84 |
3,747.14 |
3,523.03 |
3,079.53 |
3,113.81 |
2,997.32 |
2,093.31 |
2,491.42 |
2,274.14 |
2,193.67 |
596.40 |
380.03 |
524.28 |
345.86 |
258.88 |
237.85 |
|
| Common stock and paid-in capital |
11,000.00 |
11,082.00 |
11,439.00 |
12,977.00 |
5,004.99 |
5,028.91 |
4,963.78 |
5,192.63 |
5,267.51 |
4,969.97 |
4,397.79 |
4,343.37 |
3,829.55 |
3,662.61 |
1,617.17 |
1,419.91 |
1,262.25 |
542.96 |
626.85 |
516.59 |
| Retained earnings |
-1,784.00 |
0.00 |
|
|
733.94 |
1,499.15 |
2,004.09 |
2,071.27 |
1,796.85 |
812.65 |
-487.49 |
-902.80 |
1,130.07 |
1,105.52 |
906.62 |
520.24 |
253.62 |
84.77 |
48.53 |
346.47 |
| Common shares outstanding |
145 |
144 |
144 |
144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|