|
Cash & Equivalents
|
0.26B | 0.47B | 0.99B | 1.10B | 4.34B | 4.01B | 3.33B | 2.86B | 2.50B | 2.24B | 2.73B | 2.32B | 1.98B | 1.83B | 1.90B | 2.34B | 2.66B | 3.12B | 3.43B | 3.66B | 4.02B | 4.50B | 3.91B | 3.28B |
|
Short-term Investments
|
0.51B | | | | 0.51B | 0.47B | 1.33B | 1.30B | 1.25B | 1.35B | 1.27B | 1.49B | | 1.57B | 1.55B | 1.48B | 1.42B | 0.11B | 0.18B | 0.22B | 1.32B | 1.32B | 2.75B | 4.08B |
|
Cash & Current Investments
|
0.77B | 0.47B | 0.99B | 1.10B | 4.86B | 4.47B | 4.67B | 4.16B | 3.76B | 3.60B | 4.00B | 3.81B | 1.98B | 3.41B | 3.46B | 3.82B | 4.08B | 3.23B | 3.61B | 3.88B | 5.34B | 5.82B | 6.66B | 7.36B |
|
Receivables - Net
|
0.06B | | | | 0.29B | 0.28B | 0.24B | 0.29B | 0.35B | 0.32B | 0.35B | 0.33B | 0.40B | 0.38B | 0.38B | 0.42B | 0.53B | 0.55B | 0.58B | 0.62B | 0.73B | 0.78B | 0.84B | 0.89B |
|
Receivables - Other
|
| | | | | | 0.07B | 0.07B | 0.07B | | | | | | 0.13B | | 0.16B | | | | 0.13B | 0.14B | 2.50B | 3.90B |
|
Receivables
|
0.06B | | | | 0.29B | 0.28B | 0.31B | 0.35B | 0.42B | 0.32B | 0.35B | 0.33B | 0.40B | 0.38B | 0.52B | 0.42B | 0.70B | 0.55B | 0.58B | 0.62B | 0.86B | 0.93B | 3.34B | 4.79B |
|
Prepaid Assets
|
0.12B | | | | 0.22B | 0.14B | 0.15B | 0.14B | 0.14B | 0.21B | 0.24B | 0.30B | 0.36B | 0.51B | 0.47B | 0.52B | 0.53B | 0.70B | 0.78B | 0.84B | 0.69B | 0.73B | 0.82B | 0.90B |
|
Current Assets
|
1.00B | | | | 5.52B | 5.03B | 5.18B | 4.71B | 4.57B | 4.42B | 4.83B | 4.69B | 4.72B | 4.59B | 4.61B | 5.14B | 5.60B | 6.13B | 6.62B | 6.76B | 7.39B | 7.85B | 9.73B | 10.49B |
|
Property, Plant & Equipment (Net)
|
0.10B | | | | 0.21B | 0.25B | 0.31B | 0.35B | 0.40B | 0.46B | 0.53B | 0.59B | 0.64B | 0.66B | 0.68B | 0.69B | 0.71B | 0.70B | 0.70B | 0.73B | 0.78B | 0.85B | 0.91B | 0.98B |
|
Long-Term Investments
|
| | | | | | | 0.55B | 0.65B | 0.64B | 0.49B | 0.41B | 0.40B | 0.31B | 0.38B | 0.47B | 0.58B | 0.65B | 0.67B | 0.80B | 0.83B | 0.84B | 0.72B | 0.85B |
|
Goodwill
|
0.31B | | | | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.38B | 2.31B | 2.20B | 2.37B | 2.40B | 2.40B | 2.35B | 2.43B | 2.39B | 2.37B | 2.46B | 2.31B | 0.02B | 3.53B | 3.57B |
|
Intangibles
|
0.10B | | | | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.81B | 0.73B | 0.77B | 0.74B | 0.71B | 0.66B | 0.66B | 0.62B | 0.59B | 0.58B | 0.51B | 0.50B | 0.89B | 0.88B |
|
Goodwill & Intangibles
|
0.41B | | | | 0.39B | 0.39B | 0.38B | 0.38B | 0.38B | 0.45B | 3.12B | 2.93B | 3.13B | 3.15B | 3.10B | 3.01B | 3.09B | 3.01B | 2.96B | 3.04B | 2.83B | 0.53B | 4.42B | 4.45B |
|
Other Non-Current Assets
|
0.03B | | | | | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.11B | 0.12B | 0.21B | 0.28B | 0.14B | 0.14B | 0.42B | 0.46B | 0.46B | 0.52B | 0.63B | 0.73B | 0.77B | 0.81B |
|
Non-Current Assets
|
0.73B | | | | 0.84B | 0.88B | 1.00B | 1.65B | 2.24B | 2.40B | 5.09B | 4.86B | 5.07B | 5.06B | 5.00B | 4.87B | 5.24B | 5.32B | 5.22B | 5.52B | 5.46B | 5.72B | 7.21B | 7.48B |
|
Assets
|
1.73B | | | | 6.35B | 5.90B | 6.18B | 6.36B | 6.81B | 6.82B | 9.93B | 9.55B | 9.79B | 9.65B | 9.60B | 10.01B | 10.84B | 11.45B | 11.84B | 12.28B | 12.85B | 13.57B | 16.95B | 17.97B |
|
Accounts Payables
|
0.02B | | | | 0.08B | 0.07B | 0.10B | 0.09B | 0.16B | 0.20B | 0.21B | 0.24B | 0.16B | 0.21B | 0.17B | 0.15B | 0.22B | 0.20B | 0.16B | 0.19B | 0.32B | 0.33B | 0.34B | 0.26B |
|
Notes Payables
|
| | | | 0.36B | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02B | | | | 0.44B | 0.07B | 0.10B | 0.09B | 0.16B | 0.20B | 0.21B | 0.24B | 0.16B | 0.21B | 0.17B | 0.15B | 0.22B | 0.20B | 0.16B | 0.19B | 0.32B | 0.33B | 0.34B | 0.26B |
|
Accumulated Expenses
|
0.34B | | | | 0.94B | 1.00B | 1.13B | 1.23B | 1.57B | 1.53B | 1.77B | 1.93B | 2.33B | 2.39B | 2.50B | 2.77B | 3.13B | 3.48B | 3.80B | 3.84B | 4.05B | 4.18B | 4.27B | 4.79B |
|
Current Leases
|
0.02B | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Total Current Liabilities
|
0.38B | | | | 1.40B | 1.09B | 1.25B | 1.34B | 1.76B | 1.76B | 2.03B | 2.22B | 2.54B | 2.65B | 2.73B | 2.99B | 3.41B | 3.74B | 4.03B | 4.09B | 4.44B | 4.58B | 4.70B | 5.13B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 2.72B | 2.72B |
|
Preferred Stock Liabilities
|
2.26B | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Operating Leases
|
0.17B | | | | 0.24B | 0.24B | 0.30B | 0.34B | 0.37B | 0.39B | 0.45B | 0.46B | 0.46B | 0.44B | 0.44B | 0.43B | 0.45B | 0.48B | 0.47B | 0.47B | 0.47B | 0.46B | 0.45B | 0.45B |
|
Other Non-Current Liabilities
|
0.00B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.16B | 0.21B | 0.17B | 0.14B | 0.13B | 0.14B | 0.15B | 0.15B |
|
Total Non-Current Liabilities
|
0.55B | | | | 1.64B | 1.33B | 1.55B | 1.68B | 2.13B | 2.15B | 2.48B | 2.68B | 3.00B | 3.09B | 3.17B | 3.42B | 3.86B | 4.23B | 4.50B | 4.56B | 4.91B | 5.03B | 7.87B | 8.31B |
|
Total Liabilities
|
0.55B | | | | 1.65B | 1.35B | 1.56B | 1.69B | 2.14B | 2.17B | 2.52B | 2.71B | 3.02B | 3.12B | 3.19B | 3.44B | 4.03B | 4.44B | 4.67B | 4.70B | 5.04B | 5.18B | 8.02B | 8.46B |
|
Common Equity
|
-1.08B | -1.20B | -1.17B | -1.21B | 4.70B | 4.55B | 4.62B | 4.67B | 4.67B | 4.65B | 7.41B | 6.83B | 6.75B | 6.52B | 6.40B | 6.56B | 6.81B | 7.00B | 7.16B | 7.57B | 7.80B | 8.39B | 8.92B | 9.49B |
|
Shareholder's Equity
|
-1.08B | -1.20B | -1.17B | -1.21B | 4.70B | 4.55B | 4.62B | 4.67B | 4.67B | 4.65B | 7.41B | 6.83B | 6.75B | 6.52B | 6.40B | 6.56B | 6.81B | 7.00B | 7.16B | 7.57B | 7.80B | 8.39B | 8.92B | 9.49B |
|
Liabilities and Shareholders Equity
|
1.73B | | | | 6.35B | 5.90B | 6.18B | 6.36B | 6.81B | 6.82B | 9.93B | 9.55B | 9.79B | 9.65B | 9.60B | 10.01B | 10.84B | 11.45B | 11.84B | 12.28B | 12.85B | 13.57B | 16.95B | 17.97B |
|
Retained Earnings
|
-1.15B | | | | -1.61B | -1.72B | -1.82B | -1.93B | -2.08B | -2.25B | -2.51B | -3.21B | -3.85B | -4.40B | -4.87B | -4.95B | -5.15B | -5.18B | -5.34B | -5.40B | -5.25B | -5.06B | -4.78B | -4.53B |
|
Treasury Shares
|
0.02B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.04B | 0.03B | 0.00B | 0.00B | 0.03B | | | |