|
Cash & Equivalents
|
0.61B | 1.17B | 0.65B | 1.90B | 1.59B | 2.26B | 1.56B | 1.68B | 1.68B | 4.00B | 4.74B | 5.40B | 5.76B | 7.47B | 3.50B | 3.46B |
|
Short-term Investments
|
0.06B | 0.06B | 1.58B | 3.30B | 4.72B | 6.96B | 9.09B | 10.43B | 13.51B | 16.14B | 16.02B | 19.07B | 22.40B | 16.99B | 23.43B | 14.28B |
|
Cash & Current Investments
|
0.67B | 1.23B | 2.23B | 5.20B | 6.32B | 9.21B | 10.65B | 12.11B | 15.18B | 20.14B | 20.77B | 24.47B | 28.17B | 24.46B | 26.93B | 17.74B |
|
Receivables - Net
|
0.03B | 0.04B | 0.10B | 0.20B | 0.37B | 0.61B | 0.65B | 0.63B | 0.74B | 0.96B | 1.18B | 1.51B | 1.88B | 2.01B | 1.95B | 1.90B |
|
Receivables - Other
|
0.00B | 0.01B | 0.02B | 0.02B | 0.08B | 0.11B | 0.30B | 0.06B | 0.05B | 0.20B | 0.27B | 0.26B | 0.45B | 0.44B | 0.43B | 0.33B |
|
Receivables
|
0.03B | 0.06B | 0.12B | 0.22B | 0.45B | 0.73B | 0.95B | 0.69B | 0.79B | 1.16B | 1.45B | 1.77B | 2.33B | 2.45B | 2.38B | 2.22B |
|
Inventory
|
| 0.00B | 0.00B | | | | 0.31B | 0.14B | 0.12B | 0.24B | | | | | | |
|
Current Deferred Tax Assets
|
0.00B | 0.01B | 0.02B | 0.03B | 0.05B | -0.11B | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.02B | 0.05B | 0.06B | 0.30B | 0.56B | 0.64B | 0.49B | 0.52B | 0.99B | 1.30B | 1.66B | 1.73B | 1.46B | 1.75B | 2.62B |
|
Current Assets
|
0.71B | 1.32B | 2.49B | 5.55B | 7.08B | 10.43B | 12.26B | 14.62B | 22.85B | 22.43B | 23.49B | 27.67B | 33.36B | 29.93B | 31.98B | 23.51B |
|
Construction in Progress
|
| 0.00B | 0.00B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.15B | 0.24B | 0.42B | 0.62B | 0.88B | 1.42B | 1.67B | 1.66B | 1.89B | 2.59B | 2.60B | 2.64B | 3.60B | 3.37B | 3.88B | 4.19B |
|
Long-Term Investments
|
0.00B | 0.04B | 0.12B | 0.13B | 0.10B | 0.58B | 5.95B | 6.70B | 8.51B | 11.64B | 9.85B | 11.50B | 9.29B | 7.77B | 6.66B | 5.81B |
|
Goodwill
|
0.01B | 0.01B | 0.38B | 0.62B | 2.77B | 2.84B | 2.41B | 2.25B | 2.39B | 2.68B | 2.59B | 3.36B | 3.54B | 3.16B | 3.14B | 3.14B |
|
Intangibles
|
0.02B | 0.02B | 0.15B | 0.11B | 0.60B | 0.58B | 0.52B | 0.57B | 0.83B | 1.33B | 0.23B | 0.31B | 0.26B | 0.18B | 0.12B | 0.11B |
|
Goodwill & Intangibles
|
0.03B | 0.03B | 0.53B | 0.73B | 3.37B | 3.42B | 2.94B | 2.82B | 3.22B | 4.01B | 2.82B | 3.66B | 3.80B | 3.34B | 3.26B | 3.25B |
|
Long-Term Deferred Tax
|
0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.15B | 0.16B | 0.16B | 0.23B | 0.34B | 0.31B | 0.25B | 0.37B | 0.30B | 0.29B | 0.31B |
|
Other Non-Current Assets
|
0.01B | 0.02B | 0.08B | 0.13B | 0.16B | 0.15B | 0.18B | 0.33B | 0.83B | 1.41B | 0.14B | 0.11B | 1.69B | 1.59B | 1.60B | 2.34B |
|
Non-Current Assets
|
0.19B | 0.34B | 1.18B | 1.76B | 4.60B | 5.72B | 10.91B | 12.05B | 15.20B | 20.61B | 19.26B | 22.54B | 26.08B | 25.04B | 24.51B | 36.05B |
|
Assets
|
0.90B | 1.66B | 3.67B | 7.31B | 11.67B | 16.15B | 23.17B | 26.67B | 38.05B | 43.04B | 42.75B | 50.20B | 59.44B | 54.97B | 56.49B | 59.55B |
|
Accounts Payables
|
0.11B | 0.20B | 0.40B | 0.61B | 1.21B | 2.11B | 2.80B | 3.17B | 4.16B | 5.12B | 4.64B | 5.54B | 6.47B | 5.34B | 5.24B | 5.77B |
|
Notes Payables
|
| | 0.02B | | | 0.02B | 0.02B | 0.16B | 0.19B | 0.44B | 0.37B | 0.46B | 0.66B | 0.75B | 1.42B | 1.49B |
|
Payables
|
0.11B | 0.20B | 0.42B | 0.61B | 1.21B | 2.13B | 2.81B | 3.33B | 4.35B | 5.56B | 5.01B | 6.00B | 7.13B | 6.10B | 6.66B | 7.25B |
|
Accumulated Expenses
|
0.02B | 0.04B | 0.09B | 0.16B | 0.37B | 0.60B | 0.26B | 0.21B | 0.27B | 0.28B | | 1.25B | 1.54B | 1.24B | 1.24B | 1.22B |
|
Other Accumulated Expenses
|
| | 0.01B | 0.01B | | | 0.80B | 0.95B | 1.17B | 1.55B | | | | 0.71B | 0.22B | 0.25B |
|
Short term Debt
|
| 0.01B | 0.02B | 0.35B | 0.06B | 0.35B | 0.15B | 1.03B | 5.82B | 0.99B | 0.74B | 1.12B | 1.64B | 1.17B | 1.42B | 1.49B |
|
Current Leases
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.32B | 0.36B | 0.45B | 0.39B | 0.43B | 0.46B |
|
Current Taxes
|
| 0.04B | 0.07B | 0.07B | 0.07B | 0.10B | 0.05B | 0.12B | 0.34B | 0.34B | | | | | | |
|
Current Deferred Revenue
|
0.09B | 0.15B | 0.25B | 0.33B | 0.49B | 0.70B | 0.85B | 0.88B | 0.12B | 0.08B | 0.08B | 0.02B | 0.02B | 0.01B | 0.04B | 0.10B |
|
Total Current Liabilities
|
0.21B | 0.38B | 0.69B | 1.32B | 1.81B | 3.30B | 4.09B | 6.76B | 12.40B | 8.22B | 8.14B | 10.32B | 11.65B | 11.20B | 10.62B | 11.27B |
|
Capital Leases
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | |
|
Non-Current Debt
|
0.00B | 0.01B | 0.36B | 1.49B | 2.49B | 3.51B | 4.81B | 4.05B | 4.40B | 6.18B | 5.40B | 7.30B | 6.74B | 5.61B | 4.86B | 3.90B |
|
Convertible Debt
|
| | | | | | | | | 0.68B | 1.74B | 1.80B | 1.98B | 1.35B | 1.13B | 1.16B |
|
Non-Current Deffered Revenue
|
| 0.00B | | 0.03B | 0.06B | 0.01B | 0.00B | 0.00B | 0.01B | 0.19B | 0.14B | 0.10B | 0.03B | 0.05B | 0.07B | 0.08B |
|
Minority Interest
|
| | 0.15B | 0.17B | 0.37B | 0.31B | 0.62B | 0.80B | 1.67B | 0.10B | 0.16B | 0.47B | 1.12B | 1.18B | 1.32B | 1.41B |
|
Non-Current Deferred Tax Liability
|
| | 0.02B | 0.05B | 0.20B | 0.19B | 0.54B | 0.53B | 0.51B | 0.59B | 0.46B | 0.50B | 0.55B | 0.44B | 0.56B | 0.75B |
|
Operating Leases
|
| | | | | | | | | | 0.64B | 0.71B | 0.87B | 0.68B | 0.70B | 1.15B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.11B | 0.29B | 0.25B | 0.22B |
|
Total Non-Current Liabilities
|
0.00B | 0.01B | 0.41B | 1.63B | 3.17B | 4.04B | 5.88B | 5.59B | 5.94B | 9.40B | 10.09B | 10.94B | 12.76B | 10.34B | 9.40B | 8.80B |
|
Total Liabilities
|
0.21B | 0.40B | 1.10B | 2.95B | 4.99B | 7.34B | 9.97B | 12.35B | 18.34B | 17.62B | 18.23B | 21.26B | 24.41B | 21.54B | 20.02B | 20.07B |
|
Total Debt
|
0.00B | 0.03B | 0.38B | 1.84B | 2.54B | 3.87B | 4.96B | 5.08B | 10.22B | 7.17B | 6.14B | 8.43B | 8.39B | 6.78B | 6.28B | 5.38B |
|
Common Equity
|
0.70B | 1.26B | 2.42B | 4.19B | 6.58B | 8.50B | 12.58B | 13.52B | 18.04B | 25.32B | 24.36B | 28.48B | 33.91B | 32.26B | 35.16B | 38.11B |
|
Shareholder's Equity
|
0.70B | 1.26B | 2.42B | 4.19B | 6.58B | 8.50B | 12.58B | 13.52B | 18.04B | 25.32B | 24.36B | 28.48B | 33.91B | 32.26B | 35.16B | 38.11B |
|
Liabilities and Shareholders Equity
|
0.90B | 1.66B | 3.67B | 7.31B | 11.67B | 16.15B | 23.17B | 26.67B | 38.05B | 43.04B | 42.75B | 50.20B | 59.44B | 54.97B | 56.49B | 59.55B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.02B | 0.00B | 0.01B | 0.01B |
|
Retained Earnings
|
0.50B | -0.02B | -0.01B | -0.01B | 0.03B | 7.77B | 11.70B | 12.57B | 15.47B | 18.69B | 17.92B | 20.41B | 22.70B | 20.86B | 22.39B | 25.07B |