|
Cash & Equivalents
|
0.07B | 0.06B | 0.06B | 0.03B | 0.05B | 0.07B | 0.30B | 0.49B | 0.49B | 0.34B | 0.32B | 0.33B | 0.30B | 0.31B | 0.17B | 0.16B | 0.14B | 0.20B | 0.28B | 0.17B | 0.36B | 0.19B | 0.13B | 0.17B | 0.17B | 0.24B | 0.17B | 0.41B | 0.36B |
|
Short-term Investments
|
| 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.18B | 0.16B | 0.24B | 0.18B | 0.10B | 0.07B | 0.04B | 0.13B | 0.12B | 0.08B | 0.09B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B |
|
Cash & Current Investments
|
0.07B | 0.07B | 0.06B | | | | | 0.49B | 0.49B | | | | | | 0.34B | 0.26B | | | | | | | | | | 0.25B | 0.18B | 0.43B | 0.41B |
|
Receivables - Net
|
| 0.00B | | | | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.05B | 0.08B | 0.07B | 0.05B | 0.05B | 0.10B | 0.08B | 0.08B | 0.08B | 0.06B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.13B | 0.08B | 0.13B |
|
Receivables - Other
|
| 0.00B | | | | -0.00B | | | 0.00B | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.01B | | 0.02B | | | |
|
Receivables
|
| 0.00B | | | | 0.02B | 0.06B | 0.04B | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.05B | 0.05B | 0.10B | 0.08B | 0.08B | 0.08B | 0.06B | 0.08B | 0.09B | 0.07B | 0.07B | 0.06B | 0.09B | 0.13B | 0.08B | 0.13B |
|
Raw Materials
|
| 0.01B | | | | 0.01B | | | | | | | | | | | | 49.13B | 0.05B | 0.05B | 60.41B | | | | | 72.81B | 76.97B | | |
|
Work In Process
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | 20.32B | 0.02B | 0.02B | 19.18B | | | | | 29.45B | 32.10B | | |
|
Finished Goods
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | 5.43B | 0.01B | 0.00B | 5.56B | | | | | 14.89B | 13.54B | | |
|
Inventory
|
| 0.11B | | | | 0.05B | | | | 0.21B | | | 0.20B | 0.20B | 0.21B | 0.22B | 0.23B | 0.27B | 0.31B | 0.33B | 0.35B | 0.41B | 0.41B | 0.42B | 0.44B | 0.42B | 0.43B | 0.44B | 0.54B |
|
Prepaid Assets
|
| 0.02B | | | | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B |
|
Current Assets
|
| 0.13B | | | 0.13B | 0.15B | | | | 0.65B | | | 0.76B | 1.16B | | 3.15B | 3.13B | 0.66B | | | | 0.83B | 4.15B | | | 0.78B | | | |
|
Construction in Progress
|
| | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.82B | | | |
|
Property, Plant & Equipment (Net)
|
| 0.00B | | | 0.35B | 0.55B | 1.88B | 1.89B | 1.84B | 2.07B | 1.90B | 2.47B | 2.51B | 2.79B | 2.58B | 2.65B | 2.74B | 3.35B | 2.94B | 3.03B | 3.08B | 3.23B | 3.27B | 5.58B | 5.71B | 5.56B | 5.56B | 8.42B | 8.44B |
|
Long-Term Investments
|
| 0.17B | | | 0.15B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.03B | -0.03B | 0.13B | 0.12B | -0.00B | 0.15B | 0.15B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | |
|
Long-Term Deferred Tax
|
| 0.09B | | | 0.00B | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B |
|
Other Non-Current Assets
|
-0.01B | 0.01B | | | 0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.09B | 0.09B | 0.07B | 0.07B | 0.19B | 0.23B |
|
Non-Current Assets
|
| 0.61B | | | 0.66B | 0.69B | | | | 2.00B | | | 2.91B | 2.63B | | 0.54B | 0.55B | 3.01B | | | | 3.44B | 0.14B | | | 5.85B | | | |
|
Assets
|
| 1.08B | | | 0.79B | | 2.59B | 2.79B | 2.60B | | 2.76B | 3.71B | 3.67B | | 3.83B | 3.69B | 3.68B | | 4.03B | 4.06B | 4.29B | | 4.29B | 6.68B | 6.84B | 6.71B | 6.67B | 10.02B | 10.31B |
|
Accounts Payables
|
| 0.10B | | | | 0.07B | | | | 0.13B | | | | 0.19B | | | | 0.24B | | | | 0.25B | | | | 0.27B | | | |
|
Payables
|
| 0.10B | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | |
|
Accumulated Expenses
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.00B | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.09B | 0.08B | 0.05B | 0.08B | 0.10B | 0.12B |
|
Short term Debt
|
| 0.14B | | | 0.00B | 0.06B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | | 0.01B | 0.14B | 0.14B | 0.14B | 0.28B | 0.14B | 0.27B | 0.14B | 0.14B | 0.22B | 0.14B |
|
Current Taxes
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.04B | 0.07B | 0.11B | 0.13B | 0.12B | 0.13B | 0.20B | 0.18B |
|
Total Current Liabilities
|
| 0.11B | | | 0.07B | 0.13B | | | | 0.22B | | | 0.28B | 0.40B | | | 0.05B | 0.27B | | | | 0.48B | 0.00B | | | 0.69B | | | |
|
Non-Current Debt
|
| 0.10B | | | 0.24B | 0.20B | 0.73B | 0.74B | 0.54B | 0.53B | 0.53B | 0.52B | 0.52B | 0.51B | 0.51B | 0.61B | 0.73B | 0.83B | 0.83B | 0.70B | 0.95B | 0.79B | 0.65B | 1.34B | 1.21B | 1.21B | 1.26B | 1.56B | 1.48B |
|
Convertible Debt
|
| 0.28B | | | | 0.14B | | | | 0.52B | 0.43B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.02B | | | | -0.02B | | | | | | | | | | | | | 0.14B | 0.15B | 0.16B | 0.19B | 0.17B | 0.27B | 0.25B | 0.27B | 0.24B | 0.20B | 0.17B |
|
Minority Interest
|
-0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.02B | | | 0.09B | 0.08B | | | | | | | | | | | | | | 0.03B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | | | 0.01B | 0.01B | 0.23B | 0.23B | 0.22B | 0.23B | 0.24B | 0.34B | 0.32B | 0.31B | 0.30B | 0.31B | 0.30B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.25B | 0.89B | 0.93B | 0.80B | 0.80B | 1.30B | 1.32B |
|
Operating Leases
|
| 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | 0.08B | | 0.06B | | 0.02B | | | |
|
Other Non-Current Liabilities
|
| 0.01B | | | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.13B | 0.17B | 0.17B | 0.17B | 0.29B | 0.28B |
|
Total Non-Current Liabilities
|
| 0.49B | | | 0.38B | 0.00B | 1.34B | 1.40B | 1.20B | 0.00B | 1.21B | 1.30B | 1.28B | 0.02B | 1.25B | 1.25B | 0.24B | 232.46B | 1.59B | 1.60B | 1.86B | 0.02B | 0.04B | 3.33B | 3.42B | 3.14B | 3.17B | 4.44B | 4.45B |
|
Total Liabilities
|
| 0.50B | | | 0.38B | 0.44B | 1.37B | 1.43B | 1.23B | 1.22B | 1.26B | 1.36B | 1.34B | 1.38B | 1.31B | 1.30B | 1.38B | 1.50B | 1.64B | 1.66B | 1.92B | 1.91B | 1.89B | 3.47B | 3.59B | 3.32B | 3.35B | 4.73B | 4.73B |
|
Total Debt
|
| 0.24B | | | | | | 0.76B | 0.56B | 0.01B | | | | | 0.54B | 0.63B | | | | | | | | | | 1.35B | 1.39B | 1.78B | 1.63B |
|
Common Equity
|
| 0.58B | | | 0.41B | 0.40B | 1.22B | 1.37B | 1.38B | 1.45B | 1.50B | 2.35B | 2.33B | 2.59B | 2.53B | 2.39B | 2.30B | 2.35B | 2.39B | 2.40B | 2.38B | 2.44B | 2.41B | 3.22B | 3.25B | 3.40B | 3.32B | 5.29B | 5.58B |
|
Shareholder's Equity
|
| 0.41B | | | | 0.40B | | | | | | | | 121.79B | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
| 1.08B | | | | | | 2.79B | 2.60B | | | | | | 3.83B | 3.69B | | | | | | | | | | 6.71B | 6.67B | 10.02B | 10.31B |
|
Retained Earnings
|
| 0.01B | | | -0.12B | -0.13B | -0.12B | -0.18B | -0.18B | -0.11B | -0.06B | 0.27B | 0.26B | 0.45B | 0.43B | 0.36B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.35B | 0.31B | 0.52B | 0.52B | 0.61B | 0.52B | 0.55B | 0.63B |