|
Cash & Equivalents
|
0.00B | 0.00B | 0.61B | 0.00B | 0.00B | 4.80B | 6.26B | 5.39B | 3.16B | 1.26B | 1.74B | 0.90B | 2.78B | 1.16B | 1.37B | 2.17B | 1.35B | 1.89B | 1.61B | 1.85B | 1.80B | 1.64B |
|
Short-term Investments
|
| | 0.00B | | | 0.00B | | | 1.14B | 2.08B | 2.18B | 2.08B | 2.47B | 3.26B | 2.49B | 1.82B | 1.86B | 1.58B | 2.42B | 1.76B | 1.03B | 0.70B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.61B | 0.00B | 0.00B | 4.80B | 6.26B | 5.39B | 4.29B | 3.34B | 3.91B | 2.98B | 5.25B | 4.42B | 3.86B | 3.99B | 3.22B | 3.47B | 4.03B | 3.61B | 2.83B | 2.34B |
|
Receivables - Net
|
| | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.05B | 0.13B | 0.10B | 0.10B | 0.11B | 0.09B | 0.13B | 0.14B |
|
Receivables - Other
|
| | | | | 0.03B | | | | | 0.00B | | | | | | | | | | | |
|
Receivables
|
| | 0.00B | | | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.05B | 0.13B | 0.10B | 0.10B | 0.11B | 0.09B | 0.13B | 0.14B |
|
Raw Materials
|
| | 0.00B | | | 0.05B | 0.09B | 0.23B | 0.40B | 0.46B | 0.46B | 0.56B | 0.36B | 0.32B | 0.21B | 0.15B | 0.16B | 0.21B | 0.16B | 0.23B | 0.41B | 0.51B |
|
Work In Process
|
| | 0.00B | | | 0.01B | 0.03B | 0.04B | 0.10B | 0.05B | 0.03B | 0.04B | 0.05B | 0.10B | 0.05B | 0.06B | 0.07B | 0.07B | 0.04B | 0.09B | 0.09B | 0.24B |
|
Finished Goods
|
| | 0.00B | | | 0.00B | 0.01B | 0.06B | 0.05B | 0.17B | 0.34B | 0.41B | 0.45B | 0.39B | 0.43B | 0.36B | 0.28B | 0.22B | 0.21B | 0.16B | 0.22B | 0.23B |
|
Inventory
|
| | 0.00B | | | 0.06B | 0.13B | 0.33B | 0.55B | 0.69B | 0.83B | 1.02B | 0.85B | 0.80B | 0.70B | 0.57B | 0.51B | 0.51B | 0.41B | 0.47B | 0.71B | 0.98B |
|
Prepaid Assets
|
| 0.00B | 0.02B | 0.00B | 0.00B | 0.08B | 0.07B | 0.10B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.10B | 0.11B | 0.27B | 0.20B | 0.22B | 0.29B |
|
Current Assets
|
| 0.01B | 0.66B | 0.00B | 0.00B | 4.99B | 6.51B | 5.86B | 4.97B | 4.16B | 4.91B | 4.12B | 6.26B | 5.39B | 4.76B | 4.83B | 4.00B | 4.25B | 4.87B | 4.42B | 3.95B | 3.80B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 0.67B | | | 0.76B |
|
Property, Plant & Equipment (Net)
|
| | 0.71B | | | 0.97B | 1.18B | 1.33B | 1.62B | 1.95B | 2.17B | 2.32B | 2.47B | 2.67B | 2.81B | 2.97B | 3.07B | 3.22B | 3.26B | 3.32B | 3.57B | 3.75B |
|
Long-Term Investments
|
| | 2.07B | 2.07B | 2.07B | | | | 0.28B | 0.51B | 0.53B | 0.44B | 0.29B | 0.48B | 0.46B | 0.63B | 0.69B | 0.56B | 1.01B | 0.92B | 0.78B | 0.66B |
|
Long-Term Deferred Tax
|
| 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.03B | | | 0.04B | 0.03B | 0.04B | 0.07B | 0.05B | 0.06B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.20B | 0.20B | 0.25B | 0.29B | 0.31B | 0.36B |
|
Non-Current Assets
|
| 2.07B | 0.74B | 2.07B | 2.07B | 1.15B | 1.37B | 1.54B | 2.16B | 2.73B | 2.97B | 3.14B | 3.16B | 3.55B | 3.76B | 4.06B | 4.22B | 4.24B | 4.77B | 4.79B | 4.92B | 5.02B |
|
Assets
|
0.00B | 2.08B | 1.40B | 2.07B | 2.07B | 6.14B | 7.88B | 7.40B | 7.13B | 6.89B | 7.88B | 7.26B | 9.42B | 8.94B | 8.51B | 8.90B | 8.22B | 8.49B | 9.65B | 9.22B | 8.87B | 8.82B |
|
Accounts Payables
|
0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.04B | 0.07B | 0.13B | 0.08B | 0.23B | 0.15B | 0.14B | 0.10B | 0.11B | 0.10B | 0.11B | 0.14B | 0.13B | 0.12B | 0.21B | 0.39B |
|
Payables
|
0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.04B | 0.07B | 0.13B | 0.08B | 0.23B | 0.15B | 0.14B | 0.10B | 0.11B | 0.10B | 0.11B | 0.14B | 0.13B | 0.12B | 0.21B | 0.39B |
|
Accumulated Expenses
|
0.00B | | 0.02B | | | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.09B | 0.10B | 0.14B | 0.14B | | | | |
|
Other Accumulated Expenses
|
| | 0.15B | | | 0.23B | 0.32B | 0.41B | 0.46B | 0.69B | 0.63B | 0.77B | 0.67B | 0.86B | 0.89B | 0.83B | 0.75B | 0.86B | 1.02B | 1.20B | 1.31B | 1.63B |
|
Short term Debt
|
0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B |
|
Current Taxes
|
| | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.19B | 0.00B | 0.00B | 0.27B | 0.40B | 0.51B | 0.65B | 0.83B | 0.94B | 1.01B | 0.89B | 1.04B | 1.01B | 1.04B | 1.01B | 1.15B | 1.17B | 1.33B | 1.53B | 2.10B |
|
Capital Leases
|
| | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.18B | 0.10B |
|
Non-Current Debt
|
| | | | | | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.04B | 2.04B |
|
Non-Current Deffered Revenue
|
| 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 1.86B | 2.49B | 2.07B | 2.07B | | | | | | | | | | | 0.50B | 0.65B | 1.06B | 1.30B | 1.66B | 1.86B | 1.92B |
|
Other Non-Current Liabilities
|
| | 0.04B | 1.01B | 1.60B | 0.18B | 0.19B | 0.19B | 0.23B | 0.37B | 0.38B | 0.36B | 0.36B | 0.35B | 0.52B | 0.53B | 0.56B | 0.93B | 0.64B | 0.59B | 0.60B | 0.57B |
|
Total Non-Current Liabilities
|
| | 0.19B | 0.07B | 0.07B | 1.11B | 3.78B | 3.38B | 3.19B | 3.29B | 3.15B | 3.27B | 3.10B | 3.19B | 3.14B | 3.63B | 3.50B | 3.81B | 3.84B | 3.77B | 4.00B | 4.53B |
|
Total Liabilities
|
0.00B | 0.21B | 0.23B | 1.09B | 1.67B | 1.29B | 3.97B | 3.57B | 3.42B | 3.66B | 3.53B | 3.63B | 3.46B | 3.54B | 3.66B | 4.16B | 4.06B | 4.75B | 4.48B | 4.37B | 4.60B | 5.10B |
|
Total Debt
|
0.00B | | | 0.00B | 0.00B | | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.04B | 2.04B |
|
Common Equity
|
0.00B | 0.01B | -1.32B | -1.08B | -1.67B | 4.85B | 3.91B | 3.83B | 3.71B | 3.23B | 4.35B | 3.63B | 5.96B | 5.41B | 4.85B | 4.23B | 3.52B | 2.68B | 3.87B | 3.18B | 2.41B | 1.80B |
|
Shareholder's Equity
|
0.00B | 0.01B | -1.32B | -1.08B | -1.67B | 4.85B | 3.91B | 3.83B | 3.71B | 3.23B | 4.35B | 3.63B | 5.96B | 5.41B | 4.85B | 4.23B | 3.52B | 2.68B | 3.87B | 3.18B | 2.41B | 1.80B |
|
Liabilities and Shareholders Equity
|
0.00B | 2.08B | 1.40B | 2.07B | 2.07B | 6.14B | 7.88B | 7.40B | 7.13B | 6.89B | 7.88B | 7.26B | 9.42B | 8.94B | 8.51B | 8.90B | 8.22B | 8.49B | 9.65B | 9.22B | 8.87B | 8.82B |
|
Treasury Shares
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
-0.00B | 0.05B | -1.36B | -1.08B | -1.67B | -5.02B | -6.07B | -6.15B | -6.40B | -6.90B | -7.37B | -8.15B | -8.91B | -9.54B | -10.20B | -10.90B | -11.52B | -12.52B | -12.91B | -13.30B | -13.82B | -14.80B |