|
Cash & Equivalents
|
0.05B | 0.13B | 0.09B | 0.14B | 0.17B | 0.66B | 0.50B | 0.15B | 0.17B | 0.24B | 0.39B | 1.76B | 1.51B | 2.62B | 5.44B | 5.60B | 5.55B | 6.85B | 5.05B | 2.87B | 3.03B | 3.21B | 3.44B | 3.80B | 2.93B | 2.91B | 2.05B | 2.48B | 1.64B | 1.93B | 1.62B | 1.28B | 1.13B |
|
Short-term Investments
|
| 0.62B | 0.00B | 0.00B | 0.00B | 0.86B | | 0.00B | 0.00B | 0.87B | 0.83B | 0.96B | 1.77B | 1.98B | 2.29B | 2.39B | 3.36B | 3.88B | 5.07B | 5.02B | 5.32B | 6.70B | 5.48B | 4.66B | 4.64B | 5.70B | 6.47B | 6.01B | 5.22B | 5.10B | 4.35B | 3.85B | 3.37B |
|
Cash & Current Investments
|
0.05B | 0.76B | 0.09B | 0.14B | 0.17B | 1.52B | 0.50B | 0.15B | 0.17B | 1.10B | 1.22B | 2.72B | 3.28B | 4.61B | 7.74B | 7.99B | 8.91B | 10.73B | 10.12B | 7.90B | 8.35B | 9.90B | 8.92B | 8.46B | 7.57B | 8.60B | 8.52B | 8.49B | 6.87B | 7.03B | 5.97B | 5.13B | 4.50B |
|
Receivables - Net
|
| 0.01B | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.19B | 1.39B | 3.21B | 2.02B | 3.14B | 3.17B | 3.17B | 2.69B | 2.69B | 1.39B | 1.11B | 0.23B | 2.36B | 1.58B | 0.42B | 0.49B | 2.73B | 0.70B | 0.25B | 0.26B | 2.02B |
|
Receivables - Other
|
| 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 | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.04B |
|
Receivables
|
| 0.01B | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.20B | 1.40B | 3.22B | 2.03B | 3.15B | 3.23B | 3.22B | 2.75B | 2.75B | 1.45B | 1.18B | 0.29B | 2.41B | 1.64B | 0.48B | 0.55B | 2.78B | 0.76B | 0.30B | 0.32B | 2.06B |
|
Inventory
|
| | | | | | | | | | | | | 0.05B | 0.49B | 0.64B | 0.96B | 1.44B | 1.94B | 1.92B | 2.08B | 0.95B | 0.73B | 0.71B | 0.49B | 0.20B | 0.29B | 0.40B | 0.41B | 0.12B | 0.13B | 0.24B | 0.33B |
|
Prepaid Assets
|
| 0.01B | | | | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.11B | 0.25B | 0.26B | 0.32B | 0.41B | 0.73B | 1.12B | 1.05B | 1.18B | 1.20B | 1.35B | 1.19B | 0.87B | 0.63B | 0.65B | 0.61B | 0.82B | 0.60B | 0.58B | 0.76B | 0.72B |
|
Current Assets
|
| 0.78B | | | | 1.56B | 1.14B | 1.10B | 1.09B | 1.13B | 1.25B | 2.80B | 3.58B | 6.30B | 11.70B | 10.97B | 13.43B | 16.07B | 16.35B | 13.56B | 14.30B | 13.43B | 12.12B | 10.60B | 10.80B | 10.32B | 9.60B | 9.66B | 9.67B | 8.10B | 6.77B | 6.17B | 6.60B |
|
Property, Plant & Equipment (Net)
|
0.02B | 0.14B | | | | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.23B | 0.28B | 0.30B | 0.37B | 0.79B | 0.84B | 1.24B | 1.34B | 1.32B | 2.02B | 2.02B | 2.02B | 2.28B | 1.95B | 1.95B | 2.06B | 2.20B | 2.38B | 2.20B | 2.21B | 2.17B | 2.13B |
|
Long-Term Investments
|
| 0.15B | | | | 0.17B | 0.44B | 0.37B | 0.28B | 0.16B | 0.50B | 0.35B | 0.69B | 0.64B | 0.47B | 4.21B | 6.44B | 6.84B | 9.17B | 10.16B | 8.65B | 8.32B | 7.44B | 6.11B | 5.27B | 4.68B | 3.64B | 2.33B | 2.33B | 2.49B | 2.42B | 2.37B | 2.14B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.05B | 0.07B | 0.08B | 0.33B | 0.52B | 0.79B | 0.92B | 0.98B | 1.26B | 1.48B | | 0.08B | 0.08B | 0.08B | 0.08B | | | | |
|
Other Non-Current Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.08B | 0.07B | 0.04B | 0.99B | 1.16B | 1.29B | 0.66B | 0.77B | 0.65B | 0.64B | 0.56B | 0.59B | 0.56B | 0.55B | 0.53B |
|
Non-Current Assets
|
| 0.30B | | | | 0.40B | 0.67B | 0.59B | 0.50B | 0.46B | 0.82B | 0.69B | 1.07B | 1.04B | 0.99B | 5.18B | 7.50B | 8.60B | 11.26B | 12.48B | 11.76B | 12.43B | 12.00B | 11.29B | 8.65B | 8.10B | 7.13B | 6.02B | 6.14B | 6.04B | 5.94B | 5.84B | 5.54B |
|
Assets
|
| 1.08B | | | | 1.96B | 1.81B | 1.69B | 1.59B | 1.59B | 2.07B | 3.49B | 4.65B | 7.34B | 12.69B | 16.15B | 20.92B | 24.67B | 27.61B | 26.04B | 26.06B | 25.86B | 24.12B | 21.88B | 19.45B | 18.43B | 16.73B | 15.68B | 15.80B | 14.14B | 12.70B | 12.01B | 12.13B |
|
Accounts Payables
|
| 0.02B | | | | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.08B | 0.09B | 0.30B | 0.20B | 0.18B | 0.33B | 0.49B | 0.39B | 0.31B | 0.49B | 0.52B | 0.18B | 0.28B | 0.37B | 0.41B | 0.23B | 0.17B | 0.27B |
|
Payables
|
| 0.02B | | | | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.08B | 0.09B | 0.30B | 0.20B | 0.18B | 0.33B | 0.49B | 0.39B | 0.31B | 0.49B | 0.52B | 0.18B | 0.28B | 0.37B | 0.41B | 0.23B | 0.17B | 0.27B |
|
Accumulated Expenses
|
| 0.07B | | | | 0.08B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B | 0.09B | 0.21B | 0.47B | 0.75B | 0.85B | 1.08B | 1.47B | 1.61B | 1.78B | 1.86B | 2.10B | 1.61B | 1.49B | 2.22B | 1.80B | 1.40B | 1.33B | 1.38B | 1.43B | 1.00B | 0.99B | 1.18B |
|
Other Accumulated Expenses
|
| 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.15B | 0.61B | 0.25B | 0.23B | 0.24B | 0.41B | 0.55B | 0.25B | 0.21B | 0.24B | 0.24B | 0.13B | 0.19B | 0.04B | 0.07B | 0.22B | 0.25B | 0.19B | 0.07B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.56B | 0.88B | 1.59B | 0.35B | 0.07B | 0.05B | 0.07B | 0.05B | 0.06B | 0.06B | 0.05B | 0.01B | 0.00B | | | | |
|
Current Deferred Revenue
|
0.03B | 0.10B | | | | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.20B | 0.25B | 1.44B | 4.04B | 7.71B | 7.48B | 8.47B | 6.87B | 6.06B | 4.50B | 4.18B | 2.71B | 1.89B | 1.73B | 1.54B | 0.65B | 0.62B | 0.80B | 0.47B | 0.21B | 0.18B | 0.28B | 0.32B |
|
Total Current Liabilities
|
| 0.19B | | | | 0.22B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B | 0.16B | 1.47B | 4.39B | 8.44B | 8.84B | 9.96B | 9.13B | 9.24B | 6.81B | 6.81B | 4.92B | 3.50B | 3.12B | 4.38B | 3.02B | 2.38B | 2.36B | 2.20B | 2.21B | 1.60B | 1.57B | 1.68B |
|
Capital Leases
|
| 0.02B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.07B | 0.11B | 0.11B | 0.14B | 0.33B | 0.24B | 0.60B | 0.65B | 0.64B | 0.92B | 0.91B | 0.83B | 0.84B | 0.57B | 0.57B | 0.57B | 0.58B | 0.62B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Non-Current Deffered Revenue
|
| 0.24B | | | | 0.17B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.21B | 0.21B | 0.18B | 0.18B | 0.17B | 0.50B | 0.61B | 0.46B | 0.41B | 0.17B | 0.67B | 0.67B | 0.69B | 0.17B | 0.08B | 0.06B | 0.10B | 0.10B | 0.06B | 0.06B | 0.07B | 0.16B |
|
Preferred Stock Liabilities
|
1.18B | 1.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.06B | | | | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.11B | 0.14B | 0.12B | 0.12B | 0.09B | 0.12B | 0.14B | 0.73B | 0.64B | 0.66B | 0.69B | 0.70B | 0.67B | 0.68B | 0.68B | 0.68B |
|
Other Non-Current Liabilities
|
| 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.09B | 0.11B | 0.08B | 0.14B | 0.16B | 0.17B | 0.17B | 0.26B | 0.26B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B | 0.28B |
|
Total Non-Current Liabilities
|
| 0.46B | | | | 0.43B | 0.36B | 0.35B | 0.34B | 0.41B | 0.43B | 0.54B | 1.89B | 4.77B | 8.85B | 9.45B | 10.80B | 10.45B | 10.44B | 7.95B | 7.98B | 6.60B | 5.10B | 4.76B | 5.82B | 4.32B | 3.65B | 3.70B | 3.60B | 2.97B | 2.36B | 2.33B | 2.52B |
|
Total Liabilities
|
0.33B | 0.46B | 0.61B | 0.69B | 0.76B | 0.43B | 0.36B | 0.35B | 0.34B | 0.41B | 0.43B | 0.54B | 1.89B | 4.78B | 8.86B | 9.45B | 10.80B | 10.52B | 10.53B | 8.06B | 8.06B | 6.74B | 5.26B | 4.93B | 6.00B | 4.57B | 3.91B | 3.97B | 3.88B | 3.24B | 2.64B | 2.61B | 2.81B |
|
Common Equity
|
-0.33B | -0.55B | -0.61B | -0.69B | -0.76B | 1.53B | 1.44B | 1.33B | 1.25B | 1.18B | 1.64B | 2.95B | 2.76B | 2.56B | 3.84B | 6.70B | 10.12B | 14.14B | 17.07B | 17.98B | 17.99B | 19.12B | 18.86B | 16.95B | 13.46B | 13.85B | 12.82B | 11.71B | 11.93B | 10.90B | 10.07B | 9.40B | 9.33B |
|
Shareholder's Equity
|
-0.33B | -0.55B | -0.61B | -0.69B | -0.76B | 1.53B | 1.44B | 1.33B | 1.25B | 1.18B | 1.64B | 2.95B | 2.76B | 2.56B | 3.84B | 6.70B | 10.12B | 14.14B | 17.07B | 17.98B | 17.99B | 19.12B | 18.86B | 16.95B | 13.46B | 13.85B | 12.82B | 11.71B | 11.93B | 10.90B | 10.07B | 9.40B | 9.33B |
|
Liabilities and Shareholders Equity
|
| 1.08B | | | | 1.96B | 1.81B | 1.69B | 1.59B | 1.59B | 2.07B | 3.49B | 4.65B | 7.34B | 12.69B | 16.15B | 20.92B | 24.67B | 27.61B | 26.04B | 26.06B | 25.86B | 24.12B | 21.88B | 19.45B | 18.43B | 16.73B | 15.68B | 15.80B | 14.14B | 12.70B | 12.01B | 12.13B |
|
Retained Earnings
|
| -0.62B | | | | -1.01B | -1.11B | -1.25B | -1.37B | -1.50B | -1.62B | -1.74B | -1.97B | -2.24B | -1.02B | 1.76B | 5.09B | 9.96B | 13.62B | 15.81B | 16.86B | 18.32B | 18.40B | 17.02B | 13.39B | 13.61B | 12.43B | 11.15B | 11.16B | 10.04B | 9.07B | 8.25B | 8.05B |
|
Treasury Shares
|
0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | |