|
Cash & Equivalents
|
0.14B | 0.25B | 0.30B | 0.43B | 0.71B | 0.64B | 0.77B | 0.73B | 1.23B | 1.14B | 2.04B | 1.81B | 1.23B | 2.01B | 1.05B | 1.13B |
|
Short-term Investments
|
0.55B | 0.65B | 0.89B | 0.92B | 0.45B | 0.70B | 0.62B | 0.82B | 0.92B | 2.37B | 1.37B | 1.66B | 0.11B | 0.03B | 0.01B | 0.09B |
|
Cash & Current Investments
|
0.69B | 0.89B | 1.19B | 1.35B | 1.17B | 1.34B | 1.39B | 1.56B | 2.15B | 3.51B | 3.41B | 3.47B | 1.34B | 2.04B | 1.05B | 1.22B |
|
Receivables - Net
|
0.16B | 0.17B | 0.18B | 0.22B | 0.24B | 0.29B | 0.39B | 0.39B | 0.41B | 0.52B | 0.57B | 0.49B | 0.65B | 0.68B | 0.74B | 0.74B |
|
Receivables - Other
|
| | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Receivables
|
0.16B | 0.17B | 0.18B | 0.22B | 0.24B | 0.29B | 0.39B | 0.39B | 0.41B | 0.52B | 0.57B | 0.51B | 0.67B | 0.69B | 0.76B | 0.76B |
|
Raw Materials
|
| 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.09B | 0.12B | 0.11B | 0.11B | 0.14B | 0.25B | 0.28B | 0.23B |
|
Work In Process
|
| 0.06B | 0.05B | 0.08B | 0.07B | 0.09B | 0.14B | 0.16B | 0.19B | 0.22B | 0.23B | 0.24B | 0.33B | 0.39B | 0.40B | 0.40B |
|
Finished Goods
|
| 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Inventory
|
0.09B | 0.14B | 0.13B | 0.16B | 0.15B | 0.19B | 0.27B | 0.30B | 0.33B | 0.39B | 0.36B | 0.37B | 0.43B | 0.57B | 0.59B | 0.55B |
|
Current Deferred Tax Assets
|
0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.05B | 0.08B | 0.09B | 0.08B | 0.10B | 0.15B | 0.29B | 0.28B | 0.23B | 0.24B |
|
Current Assets
|
0.98B | 1.26B | 1.54B | 1.79B | 1.62B | 1.89B | 2.10B | 2.32B | 2.98B | 4.49B | 4.45B | 4.48B | 2.71B | 3.56B | 2.61B | 2.75B |
|
Buildings
|
0.06B | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.12B | 0.13B | 0.14B | 0.17B | 0.20B | 0.27B | 0.34B | 0.71B | 0.93B | 1.07B | 0.89B | 0.92B | 1.02B | 1.09B | 1.01B | 0.81B |
|
Long-Term Investments
|
| | | 0.06B | | | | | | | | | | | | |
|
Goodwill
|
0.21B | 0.28B | 0.32B | 0.37B | 0.72B | 0.72B | 0.75B | 0.78B | 0.77B | 0.83B | 0.90B | 0.90B | 7.11B | 3.24B | 2.54B | 1.11B |
|
Intangibles
|
0.04B | 0.09B | 0.11B | 0.13B | 0.43B | 0.31B | 0.27B | 0.24B | 0.17B | 0.18B | 0.14B | 0.14B | 3.25B | 3.29B | 2.99B | 0.29B |
|
Goodwill & Intangibles
|
0.04B | 0.37B | 0.43B | 0.50B | 1.15B | 1.04B | 1.03B | 1.02B | 0.95B | 1.02B | 1.04B | 1.04B | 10.36B | 6.52B | 5.54B | 1.41B |
|
Long-Term Deferred Tax
|
0.05B | 0.04B | 0.11B | 0.13B | 0.09B | 0.09B | 0.13B | 0.12B | 0.09B | 0.07B | 0.06B | 0.02B | | | 0.06B | 0.57B |
|
Other Non-Current Assets
|
0.03B | 0.04B | 0.06B | 0.07B | 0.06B | 0.10B | 0.09B | 0.11B | 0.31B | 0.31B | 0.39B | 0.61B | 0.45B | 0.42B | 0.36B | 0.35B |
|
Non-Current Assets
|
0.45B | 0.58B | 0.65B | 0.78B | 1.40B | 1.45B | 1.59B | 1.96B | 2.28B | 2.47B | 2.87B | 3.10B | 12.50B | 8.69B | 7.50B | 3.56B |
|
Assets
|
1.43B | 1.84B | 2.20B | 2.57B | 3.02B | 3.34B | 3.69B | 4.28B | 5.26B | 6.96B | 7.32B | 7.58B | 15.22B | 12.25B | 10.11B | 6.30B |
|
Accounts Payables
|
0.05B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.14B | 0.14B | 0.16B | 0.18B | 0.15B | 0.19B | 0.33B | 0.29B | 0.24B | 0.22B |
|
Notes Payables
|
| 0.01B | 0.02B | | 0.01B | 0.02B | | | | | | | | 0.50B | | 0.50B |
|
Payables
|
0.05B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.14B | 0.14B | 0.16B | 0.18B | 0.15B | 0.19B | 0.33B | 0.79B | 0.24B | 0.72B |
|
Accumulated Expenses
|
0.10B | 0.16B | 0.18B | 0.20B | 0.22B | 0.34B | 0.39B | 0.34B | 0.43B | 0.51B | 0.52B | 0.54B | 0.76B | 1.23B | 1.32B | 0.83B |
|
Other Accumulated Expenses
|
| 0.01B | 0.01B | | 0.02B | 0.02B | | | | | | | | | | |
|
Short term Debt
|
0.29B | 0.31B | | 0.04B | 0.03B | 0.30B | 0.07B | 0.00B | 0.01B | 1.11B | | 0.51B | | 0.75B | | |
|
Current Taxes
|
| 0.01B | 0.02B | | 0.03B | 0.04B | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.05B | 0.05B | | 0.05B | 0.08B | | | | | | | | | | |
|
Total Current Liabilities
|
0.44B | 0.53B | 0.23B | 0.30B | 0.32B | 0.72B | 0.61B | 0.70B | 0.75B | 1.80B | 0.67B | 1.24B | 1.09B | 2.77B | 1.57B | 1.55B |
|
Non-Current Debt
|
| | | | | 0.99B | 1.02B | 1.06B | 1.18B | 0.89B | 1.14B | | 0.99B | 1.49B | 1.49B | 1.49B |
|
Convertible Debt
|
0.01B | | 0.81B | 0.81B | 0.84B | 0.99B | | | | | | 0.67B | 0.70B | | | |
|
Preferred Stock Liabilities
|
| 0.08B | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.08B | 0.01B | 0.00B | 0.00B | | 0.03B | 0.04B | 0.22B | 0.09B | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.69B | 0.67B | 0.77B | 0.74B | 0.69B | 0.55B |
|
Other Non-Current Liabilities
|
0.02B | 0.03B | 0.08B | 0.13B | 0.19B | 0.17B | 0.18B | 0.21B | 0.36B | 0.36B | 0.20B | 0.30B | 0.92B | 0.65B | 0.62B | 0.34B |
|
Total Non-Current Liabilities
|
-0.02B | -0.03B | -0.08B | -0.13B | -0.19B | -0.17B | -0.18B | -0.21B | -0.36B | -0.36B | -0.20B | -0.30B | -0.92B | -0.65B | -0.62B | -0.34B |
|
Total Debt
|
0.29B | 0.31B | | 0.04B | 0.03B | 1.29B | 1.09B | 1.06B | 1.19B | 2.00B | 1.14B | 0.51B | 0.99B | 2.23B | 1.49B | 1.49B |
|
Common Equity
|
0.86B | 1.20B | 1.08B | 1.32B | 1.53B | 1.46B | 1.85B | 2.27B | 2.75B | 3.85B | 4.61B | 4.69B | 10.74B | 6.60B | 5.75B | 2.37B |
|
Shareholder's Equity
|
0.86B | 1.20B | 1.08B | 1.32B | 1.53B | 1.46B | 1.85B | 2.27B | 2.75B | 3.85B | 4.61B | 4.69B | 10.74B | 6.60B | 5.75B | 2.37B |
|
Liabilities and Shareholders Equity
|
1.43B | 1.84B | 2.20B | 2.57B | 3.02B | 3.34B | 3.69B | 4.28B | 5.26B | 6.96B | 7.32B | 7.58B | 15.22B | 12.25B | 10.11B | 6.30B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.70B | 1.72B | 1.13B | 1.61B | 0.04B | 3.88B |
|
Retained Earnings
|
-0.28B | -0.16B | -0.07B | 0.08B | 0.21B | 0.56B | 1.02B | 1.49B | 2.26B | 3.08B | 4.07B | 4.72B | 5.49B | 1.14B | -0.02B | -1.24B |