|
Cash & Equivalents
|
| | 0.99B | 0.45B | 0.73B | 0.35B | 0.14B | 0.12B | 0.28B | 1.48B | 2.79B | 5.80B | 4.37B | 2.69B | 3.34B | 2.40B | 2.51B | 3.66B | 2.54B | 2.88B | 2.15B | 1.89B | 3.30B | 4.64B | 3.30B | 3.39B | 3.39B |
|
Short-term Investments
|
| | 0.00B | 0.75B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.06B | 0.03B | 0.60B | 0.05B | 0.23B | 0.57B | 5.80B | 0.62B | 0.57B | 0.49B | 2.78B | 0.41B | 0.00B | 0.57B | 2.37B | 0.67B | 0.51B | 0.70B |
|
Cash & Current Investments
|
| | 1.00B | 1.20B | 0.75B | 0.36B | 0.16B | 0.14B | 0.28B | 1.54B | 2.82B | 6.39B | 4.41B | 2.92B | 3.90B | 8.19B | 3.13B | 4.23B | 3.03B | 5.66B | 2.56B | 1.89B | 3.87B | 7.01B | 3.97B | 3.90B | 4.09B |
|
Receivables - Net
|
| | 0.04B | 0.11B | 0.15B | 0.18B | 0.18B | 0.19B | 0.17B | 0.19B | 0.22B | 0.17B | 0.22B | 0.36B | 0.51B | 0.44B | 0.47B | 0.52B | 0.62B | 0.74B | 0.80B | 0.00B | 0.74B | 0.66B | 0.47B | 0.27B | 0.27B |
|
Receivables - Other
|
| | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.08B | 0.16B | 0.24B | 0.35B | 0.18B | 0.25B | 0.20B | 0.23B | 0.00B | 0.27B | 0.24B | 0.26B | 0.51B | 0.73B |
|
Receivables
|
| | 0.04B | 0.13B | 0.16B | 0.19B | 0.19B | 0.20B | 0.18B | 0.20B | 0.23B | 0.20B | 0.26B | 0.44B | 0.68B | 0.68B | 0.82B | 0.70B | 0.86B | 0.94B | 1.02B | 0.00B | 1.00B | 0.90B | 0.73B | 0.78B | 1.00B |
|
Raw Materials
|
| | | 0.10B | | | | 0.07B | | | | 0.09B | | | | 0.16B | | | | | | | | | | | |
|
Work In Process
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.10B | | | | 0.04B | | | | 0.06B | | | | 0.13B | | | | | | | | | | | |
|
Inventory
|
| | 0.20B | 0.21B | 0.17B | 0.20B | 0.25B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.27B | 0.34B | 0.26B | 0.32B | 0.42B | 0.50B | 0.94B | 1.19B | 0.93B | 0.00B | 0.97B | 0.74B | 0.86B | 0.67B | 0.97B |
|
Prepaid Assets
|
| | 0.22B | 0.22B | 0.25B | 0.27B | 0.27B | 0.22B | 0.25B | 0.21B | 0.22B | 0.21B | 0.17B | 0.21B | 0.21B | 0.29B | 0.49B | 0.35B | 0.27B | 0.33B | 0.41B | 0.00B | 0.44B | 0.48B | 0.58B | 0.69B | 0.59B |
|
Current Assets
|
| | 1.81B | 1.76B | 1.70B | 1.17B | 0.98B | 0.70B | 0.90B | 2.13B | 3.80B | 6.97B | 7.96B | 8.46B | 8.40B | 9.95B | 10.14B | 9.67B | 8.86B | 8.58B | 7.52B | 0.01B | 8.32B | 9.91B | 8.17B | 7.64B | 8.56B |
|
Property, Plant & Equipment (Net)
|
| | 0.56B | 0.70B | 0.77B | 0.82B | 0.77B | 0.79B | 0.74B | 0.73B | 0.74B | 0.75B | 0.74B | 0.76B | 0.93B | 1.16B | 1.36B | 1.45B | 1.80B | 2.27B | 2.32B | 0.00B | 2.84B | 3.50B | 3.41B | 3.37B | 3.51B |
|
Long-Term Investments
|
| | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.05B | 0.06B | 0.06B | 0.20B | 0.48B | 0.64B | 0.66B | 0.84B | 0.92B | 0.79B | 0.00B | 0.76B | 0.77B | 0.76B | 0.74B | 0.53B |
|
Intangibles
|
| | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Goodwill & Intangibles
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 463.74 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | 0.06B | 0.00B | 0.26B | 0.28B | 0.27B | 0.25B | 0.22B | 0.14B | 0.14B | 0.24B | 0.33B | 0.56B | 0.74B | 0.87B | 1.05B | 1.01B | 1.02B | 1.07B | 1.00B | 0.00B | 0.76B | 0.69B | 0.47B | 0.44B | 0.48B |
|
Non-Current Assets
|
| | 0.69B | 0.97B | 1.42B | 1.50B | 1.38B | 1.37B | 1.27B | 1.14B | 1.17B | 1.27B | 1.37B | 1.68B | 2.27B | 3.01B | 3.61B | 4.34B | 4.75B | 5.38B | 5.49B | 0.01B | 5.73B | 6.62B | 6.26B | 6.19B | 6.26B |
|
Assets
|
| | 2.50B | 2.73B | 3.12B | 2.67B | 2.36B | 2.07B | 2.17B | 3.27B | 4.97B | 8.25B | 9.33B | 10.14B | 10.67B | 12.96B | 13.75B | 14.02B | 13.62B | 13.96B | 13.01B | 12.05B | 14.04B | 16.53B | 14.43B | 13.83B | 14.82B |
|
Accounts Payables
|
| | | 0.42B | | | | 0.44B | | | | 0.96B | 1.34B | 1.64B | 1.67B | 1.98B | 2.34B | 2.42B | 2.86B | 3.66B | 2.75B | | 3.85B | 4.19B | 3.35B | 3.38B | 4.30B |
|
Notes Payables
|
| | 0.06B | 0.27B | 0.35B | 0.22B | 0.21B | 0.13B | 0.55B | 0.56B | 0.14B | 0.23B | 0.35B | 0.64B | 0.82B | 0.82B | 0.96B | 0.91B | 0.71B | 0.59B | 0.77B | | 0.66B | 0.72B | 0.64B | 0.73B | 0.86B |
|
Payables
|
| | 0.06B | 0.69B | 0.35B | 0.22B | 0.21B | 0.57B | 0.55B | 0.56B | 0.14B | 1.19B | 1.69B | 2.28B | 2.49B | 2.79B | 3.30B | 3.34B | 3.57B | 4.24B | 3.52B | | 4.52B | 4.91B | 3.99B | 4.11B | 5.16B |
|
Accumulated Expenses
|
| | | 0.49B | | | | 0.60B | | | | 0.69B | | | | 1.13B | | | | 1.98B | | | | 2.19B | | | |
|
Other Accumulated Expenses
|
| | | 0.04B | | | | 0.03B | | | | 0.04B | | | | 0.08B | | | | | | | | 0.08B | | | |
|
Short term Debt
|
| | 0.02B | 0.27B | 0.04B | 0.05B | 0.04B | 0.13B | 0.05B | 0.07B | 0.06B | 0.23B | 0.05B | 0.07B | 0.13B | 0.82B | 0.10B | 0.08B | 0.07B | 0.59B | 0.05B | | 0.09B | 0.72B | 0.09B | 0.04B | 0.05B |
|
Current Leases
|
| | | | 0.04B | 0.08B | 0.06B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.12B | 0.13B | 0.16B | 0.12B | 0.15B | 0.14B | | 0.19B | 0.25B | 0.23B | 0.24B | 0.25B |
|
Current Taxes
|
| | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.10B | | | | 0.04B | | | | 0.05B | | | |
|
Current Deferred Revenue
|
| | | 0.04B | | | 0.05B | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.71B | 1.24B | 1.14B | 1.21B | 1.25B | 1.35B | 1.71B | 1.84B | 1.57B | 2.11B | 2.60B | 3.41B | 4.11B | 4.57B | 5.03B | 5.16B | 5.59B | 6.65B | 5.89B | | 7.60B | 8.14B | 7.08B | 6.90B | 8.19B |
|
Capital Leases
|
| | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.17B | | | | 1.02B | | | | 0.90B | | | | 1.52B | | | | 1.58B | | | | 1.84B | | | |
|
Convertible Debt
|
| | | | | | | | | | | 5.20B | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
| | | | | | | | | | | 0.15B | | | 0.28B | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 0.19B | | | | | 0.21B | | | 0.89B | 0.71B | | | 0.50B | | 0.53B | 0.51B | 0.49B | 0.52B | 0.53B | 0.51B | 0.52B | 0.54B | 0.55B | 0.61B | 0.65B |
|
Minority Interest
|
| 0.20B | -0.00B | 0.19B | -0.00B | -0.00B | -0.00B | 0.21B | -0.00B | -0.00B | -0.03B | 0.71B | -0.68B | -0.01B | -1.01B | 0.51B | -0.01B | -0.02B | 0.49B | 0.52B | -0.01B | -0.01B | -0.01B | 0.54B | -0.01B | -0.02B | -0.01B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Operating Leases
|
| | | | 0.31B | 0.28B | 0.25B | 0.23B | 0.19B | 0.16B | 0.15B | 0.15B | 0.15B | 0.19B | 0.28B | 0.36B | 0.40B | 1.05B | 0.96B | 0.94B | 1.22B | | 1.19B | 1.42B | 1.40B | 1.41B | 1.51B |
|
Other Non-Current Liabilities
|
| | 0.32B | 0.13B | | | | 0.16B | | | | 0.28B | | | | 0.55B | | | | 0.75B | | | | 0.94B | | | |
|
Total Non-Current Liabilities
|
| | 0.26B | 0.30B | 1.43B | 1.39B | 1.40B | 1.41B | 1.38B | 1.35B | 1.35B | 1.33B | 2.08B | 2.08B | 2.27B | 2.44B | 2.81B | 3.53B | 3.41B | 3.30B | 3.70B | | 3.75B | 4.22B | 3.93B | 4.08B | 4.34B |
|
Total Liabilities
|
| | 0.96B | 1.55B | 2.57B | 2.60B | 2.65B | 2.75B | 3.09B | 3.19B | 2.92B | 3.44B | 4.68B | 5.49B | 6.38B | 7.01B | 7.84B | 8.69B | 9.00B | 9.95B | 9.59B | | 11.35B | 12.36B | 11.01B | 10.98B | 12.53B |
|
Total Debt
|
| | 0.02B | 0.44B | 0.04B | 0.05B | 0.04B | 1.14B | 0.05B | 0.07B | 0.06B | 1.13B | 0.05B | 0.07B | 0.13B | 2.34B | 0.10B | 0.08B | 0.07B | 2.16B | 0.05B | | 0.09B | 2.55B | 0.09B | 0.04B | 0.05B |
|
Common Equity
|
| | | 0.99B | | | | -0.89B | | | | 4.10B | | | | 5.44B | | | | 3.49B | | | | 3.62B | | | |
|
Shareholder's Equity
|
| | | 0.99B | | | | -0.89B | | | | 4.10B | | | | 5.44B | | | | 3.49B | | | | 3.62B | | | |
|
Liabilities and Shareholders Equity
|
| | 2.50B | 2.73B | 3.12B | 2.67B | 2.36B | 2.07B | 2.17B | 3.27B | 4.97B | 8.25B | 9.33B | 10.14B | 10.67B | 12.96B | 13.75B | 14.02B | 13.62B | 13.96B | 13.01B | 12.05B | 14.04B | 16.53B | 14.43B | 13.83B | 14.82B |
|
Treasury Shares
|
| | | 0.00B | | | | -0.00B | | | 0.00B | -0.00B | | | 0.02B | -0.00B | | | | | | | | | | | |
|
Retained Earnings
|
-0.02B | 0.00B | 0.01B | -5.07B | -0.01B | -0.01B | -0.02B | -6.57B | -0.02B | 0.00B | 0.02B | -7.79B | -0.01B | -0.02B | -0.03B | -8.70B | 0.11B | 0.18B | 0.06B | -10.14B | -0.01B | 0.04B | -0.01B | -12.78B | 0.00B | 0.01B | -0.04B |