|
Cash & Equivalents
|
0.04B | 0.07B | 0.26B | 0.16B | 0.18B | 0.06B | 1.34B | 1.22B | 1.70B | 0.43B | 2.64B | 2.64B | 2.00B | 0.10B | 0.00B | 0.10B | 0.04B | 0.10B | 0.00B | 0.07B | 0.10B | 0.10B | 0.10B | 119.21B |
|
Short-term Investments
|
0.04B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.05B | | | 0.00B | | | | 0.00B | | | | 0.00B | | |
|
Cash & Current Investments
|
0.08B | 0.08B | 0.27B | 0.16B | 0.18B | 0.06B | 1.34B | 1.22B | 1.70B | 0.43B | 2.69B | 2.64B | 2.00B | 0.10B | 0.00B | 0.10B | 0.04B | 0.10B | 0.00B | 0.07B | 0.10B | 0.10B | 0.10B | 119.21B |
|
Receivables - Net
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.01B | 0.01B | 0.00B | 1.64B | 0.01B | 0.00B | 1.51B | 0.00B | 7.01B |
|
Receivables - Other
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.01B | 0.01B | 0.00B | 1.64B | 0.01B | 0.00B | 1.51B | 0.00B | 7.01B |
|
Raw Materials
|
0.02B | 0.01B | | | | | | | | 0.07B | | | | 0.11B | | | | 0.10B | | | | 0.06B | | |
|
Work In Process
|
0.03B | 0.00B | | | | | | | | 0.01B | | | | 0.04B | | | | 0.02B | | | | 0.01B | | |
|
Finished Goods
|
0.03B | 0.02B | | | | | | | | 0.05B | | | | 0.06B | | | | 0.03B | | | | 0.03B | | |
|
Inventory
|
0.08B | 0.03B | 0.23B | 0.09B | 0.05B | 0.03B | 0.38B | 0.59B | 0.83B | 0.13B | 1.19B | 1.63B | 1.33B | 0.21B | 310.46B | 0.27B | 0.22B | 0.14B | 99.15B | 0.13B | 0.09B | 94.62B | 0.11B | 201.74B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | |
|
Prepaid Assets
|
0.03B | 0.03B | 0.25B | 0.18B | 0.25B | 0.05B | 0.59B | 1.42B | 1.31B | 0.27B | 1.89B | 1.42B | 1.69B | 0.24B | 138.33B | 0.08B | 0.08B | 0.12B | 165.44B | 0.13B | 0.14B | 90.87B | 0.17B | 76.26B |
|
Current Assets
|
0.20B | 0.13B | 0.93B | 0.78B | 0.69B | 0.15B | 2.32B | 3.23B | 3.84B | 0.82B | 5.77B | 5.69B | 5.02B | 0.54B | 520.76B | 0.43B | 0.35B | 0.36B | 320.96B | 0.34B | 0.31B | 334.02B | 0.42B | 517.36B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.31B | 0.33B | 0.29B | 0.08B | 68.73B | 0.05B | 0.03B | 0.03B | 47.08B | 0.04B | 0.04B | 40.16B | 0.07B | 60.46B |
|
Long-Term Investments
|
| | | | 0.00B | 0.00B | 0.00B | | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 2.91B | 0.00B | 0.00B | 0.00B | 2.82B | 0.00B | 0.00B | 2.78B | 0.00B | 2.81B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 1.06B | 0.00B | 0.00B | 0.90B | 0.00B | 0.74B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 1.06B | 0.00B | 0.00B | 0.90B | 0.00B | 0.74B |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.02B | 0.07B | 0.05B | 0.07B | 0.02B | 21.54B | 0.02B | 0.04B | 0.07B | 67.33B | 0.07B | 0.08B | 0.29B | 0.00B | 0.30B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 2.70B | 0.00B | 0.00B | 0.00B | 0.48B | 0.00B | 0.00B | 0.48B | 0.00B | 0.48B |
|
Non-Current Assets
|
0.00B | 0.01B | 0.04B | 0.13B | 0.04B | 0.00B | 0.04B | 0.05B | 0.09B | 0.06B | 0.48B | 0.51B | 0.53B | 0.13B | 112.94B | 0.11B | 0.11B | 0.13B | 213.15B | 0.19B | 0.19B | 128.99B | 0.17B | 152.64B |
|
Assets
|
0.20B | 0.14B | 0.97B | 0.91B | 0.72B | 0.16B | 2.36B | 3.28B | 3.93B | 0.88B | 6.25B | 6.19B | 5.55B | 0.67B | 0.00B | 0.54B | 0.46B | 0.49B | 0.00B | 0.53B | 0.50B | 0.46B | 592,175.00B | 670.00B |
|
Accounts Payables
|
0.01B | 0.01B | 0.07B | 0.02B | 0.01B | 0.01B | 0.05B | 0.11B | 0.12B | 0.02B | 0.10B | 0.10B | 0.03B | 0.02B | 26.95B | 0.03B | 0.02B | 0.01B | 16.70B | 0.03B | 0.02B | 13.97B | 0.03B | 33.67B |
|
Notes Payables
|
0.15B | 0.01B | 0.18B | 0.18B | 0.03B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | |
|
Payables
|
0.16B | 0.03B | 0.24B | 0.20B | 0.05B | 0.01B | 0.07B | 0.11B | 0.12B | 0.02B | 0.10B | 0.10B | 0.03B | 0.02B | 26.95B | 0.03B | 0.02B | 0.01B | 16.70B | 0.03B | 0.02B | 13.97B | 0.03B | 33.67B |
|
Accumulated Expenses
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.48B | 0.18B | 0.29B | 0.07B | 0.16B | 0.16B | 0.19B | 0.05B | 38.11B | 0.07B | 0.06B | 0.06B | 42.72B | 0.03B | 0.04B | 43.41B | 0.05B | 55.49B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | | | | 0.00B | | |
|
Short term Debt
|
0.15B | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | 16.66B | 0.02B | 44.70B |
|
Current Leases
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 2.36B | 0.00B | 0.00B | 0.00B | 1.61B | 0.00B | 0.00B | 1.24B | 0.00B | 1.67B |
|
Current Taxes
|
0.00B | | | | | | | | | 0.02B | 0.15B | 0.18B | 0.11B | 0.01B | 7.32B | 0.00B | 0.00B | 0.00B | 3.51B | 0.00B | 0.00B | 10.93B | 0.01B | 11.17B |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.01B | 0.00B | 0.08B | 0.06B | 1.21B | 1.04B | 1.03B | 0.21B | 1.77B | 1.02B | 0.30B | 0.00B | 8.25B | 0.01B | 0.01B | 0.02B | 38.86B | 0.05B | 0.02B | 24.25B | 0.01B | 86.91B |
|
Total Current Liabilities
|
0.17B | 0.04B | 0.29B | 0.25B | 0.17B | 0.09B | 1.78B | 1.35B | 1.45B | 0.33B | 2.19B | 1.48B | 0.65B | 0.07B | 82.99B | 0.11B | 0.09B | 0.14B | 110.52B | 0.12B | 0.15B | 178.57B | 0.24B | 278.96B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 7.28B | 0.02B | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 68.11B | 0.12B | 45.35B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.18B | 0.00B | 0.00B | 0.15B | 0.00B | 0.13B |
|
Operating Leases
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.69B | 0.00B | 0.00B | 0.00B | 2.14B | 0.00B | 0.00B | 1.70B | 0.00B | 1.28B |
|
Other Non-Current Liabilities
|
0.10B | 0.10B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.05B | 0.01B | 0.01B | 0.07B | 0.01B | 0.00B | 0.00B | 1.90B | 0.00B | 0.01B | 0.01B | 9.55B | 0.01B | 0.01B | 9.05B | 0.01B | 9.73B |
|
Total Non-Current Liabilities
|
0.07B | 0.01B | 0.02B | 0.02B | 0.02B | 0.09B | 0.01B | 0.07B | 0.02B | 0.33B | 2.21B | 1.49B | 0.66B | 0.08B | -1.89B | 0.11B | 0.09B | 0.01B | -9.55B | -0.01B | 0.04B | -8.86B | 268,571.99B | 280.37B |
|
Total Liabilities
|
0.17B | 0.04B | 0.31B | 0.26B | 0.18B | 0.09B | 1.78B | 1.42B | 1.47B | 0.34B | 2.28B | 1.49B | 0.67B | 0.08B | 0.00B | 0.11B | 0.10B | 0.15B | 0.00B | 0.00B | 0.19B | 0.20B | 268,572.00B | 290.10B |
|
Total Debt
|
0.15B | 0.01B | | | | 0.01B | | | | | | | | | | | | | | 0.02B | 0.02B | 23.94B | 0.04B | 44.70B |
|
Common Equity
|
0.03B | 0.10B | 0.66B | 0.64B | 0.54B | 0.07B | 0.58B | 1.86B | 90.21B | 0.54B | 3.97B | 4.70B | 4.89B | 0.60B | 548.12B | 0.43B | 0.36B | 0.35B | 411.74B | 378.20B | | 266.25B | 323.60B | 379.90B |
|
Shareholder's Equity
|
0.03B | 0.10B | | | | 0.07B | | | | 0.54B | | | | 0.60B | | | | 0.35B | | | | 0.27B | | |
|
Liabilities and Shareholders Equity
|
0.20B | 0.14B | 0.97B | 0.91B | 0.72B | 0.16B | 2.36B | 3.28B | 3.93B | 0.88B | 6.25B | 6.19B | 5.55B | 0.67B | 0.00B | 0.54B | 0.46B | 0.49B | 0.00B | 0.53B | 0.50B | 0.46B | 592,175.00B | 670.00B |
|
Treasury Shares
|
0.00B | 0.00B | | | | 0.00B | | | | 0.04B | | | | 0.04B | | | | 0.26B | | | | 0.23B | | |
|
Retained Earnings
|
-0.01B | -0.14B | -1.02B | -1.04B | -1.12B | -0.18B | -1.19B | -0.95B | -0.56B | 0.13B | 1.18B | 1.79B | 1.85B | 0.17B | 110.16B | -0.00B | -0.08B | -0.22B | -240.13B | -282.01B | | -450.49B | -547.98B | -575.72B |