|
Cash & Equivalents
|
0.26B | 0.41B | 0.41B | 0.46B | 0.47B | 1.41B | 2.04B | 1.56B | 1.36B | 1.73B | 2.31B | 2.24B | 1.33B | 1.14B | 1.14B | 1.12B | 1.15B | 1.00B | 0.95B | 0.79B | 0.83B | 0.67B | 0.56B | 0.79B | 0.96B |
|
Short-term Investments
|
| 0.04B | | | | 0.05B | 0.06B | 0.20B | 0.48B | 0.48B | 0.46B | 0.23B | 0.18B | 0.14B | 0.11B | 0.09B | 0.07B | 0.07B | 0.04B | 0.02B | 0.01B | 0.01B | | | |
|
Cash & Current Investments
|
0.26B | 0.45B | 0.41B | 0.46B | 0.47B | 1.46B | 2.10B | 1.76B | 1.84B | 2.21B | 2.78B | 2.47B | 1.50B | 1.28B | 1.25B | 1.21B | 1.23B | 1.07B | 0.99B | 0.81B | 0.84B | 0.68B | 0.56B | 0.79B | 0.96B |
|
Receivables - Other
|
| 0.01B | | | | 0.00B | 0.02B | 0.03B | 0.12B | 0.08B | 0.06B | 0.06B | 0.15B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Inventory
|
| 1.31B | | | | 0.47B | 0.84B | 2.72B | 6.27B | 6.10B | 4.66B | 6.63B | 6.09B | 4.46B | 2.12B | 1.15B | 1.31B | 1.77B | 1.88B | 2.23B | 2.15B | 2.16B | 2.36B | 1.53B | 1.05B |
|
Prepaid Assets
|
| 0.03B | | 0.00B | 0.00B | 0.02B | 0.03B | 0.07B | 0.08B | 0.09B | 0.13B | 0.16B | 0.08B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.04B | 0.06B | 0.08B | 0.07B | 0.07B |
|
Current Assets
|
| 2.09B | | 0.00B | 0.00B | 2.05B | 3.14B | 4.74B | 8.82B | 9.34B | 8.08B | 9.95B | 9.58B | 6.47B | 4.97B | 4.09B | 3.82B | 3.44B | 3.28B | 3.25B | 3.26B | 3.00B | 3.15B | 2.80B | 2.59B |
|
Property, Plant & Equipment (Net)
|
| 0.03B | | | | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B |
|
Long-Term Investments
|
| | | 0.41B | 0.41B | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.03B | | | | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Intangibles
|
| 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 | 0.00B | 0.00B | | | | | |
|
Goodwill & Intangibles
|
| 0.04B | | | | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
0.14B | 0.28B | 0.31B | 0.21B | 0.17B | 0.09B | 0.14B | 0.13B | 0.48B | 0.85B | 0.44B | 0.61B | 1.75B | 0.65B | 1.51B | 1.68B | 1.22B | 0.54B | 0.33B | 0.12B | 0.23B | 0.06B | 0.13B | 0.40B | 0.49B |
|
Non-Current Assets
|
| 0.14B | | 0.41B | 0.41B | 0.12B | 0.13B | 0.13B | 0.15B | 0.17B | 0.19B | 0.19B | 0.20B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.15B | 0.13B | 0.12B | 0.11B | 0.11B |
|
Assets
|
| 2.23B | 0.00B | 0.42B | 0.41B | 2.18B | 3.27B | 4.87B | 8.97B | 9.51B | 8.27B | 10.14B | 9.78B | 6.61B | 5.11B | 4.22B | 3.95B | 3.57B | 3.40B | 3.37B | 3.41B | 3.13B | 3.28B | 2.91B | 2.70B |
|
Accounts Payables
|
| 0.03B | | | | 0.03B | 0.04B | 0.07B | 0.16B | 0.14B | 0.13B | 0.21B | 0.21B | 0.11B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B |
|
Notes Payables
|
| | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.03B | 0.00B | | 0.00B | 0.03B | 0.04B | 0.07B | 0.16B | 0.14B | 0.13B | 0.21B | 0.21B | 0.11B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B |
|
Accumulated Expenses
|
| 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.05B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Other Accumulated Expenses
|
| 0.00B | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| 1.07B | | | | 0.34B | 0.60B | 1.69B | 4.05B | 4.24B | 2.66B | 3.36B | 3.37B | 1.38B | 0.35B | 0.01B | | | | 0.32B | 0.64B | 0.43B | 0.95B | 0.55B | 0.44B |
|
Current Leases
|
| 0.01B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
| 1.13B | 0.00B | 0.00B | 0.01B | 0.39B | 0.64B | 1.81B | 4.24B | 4.40B | 2.81B | 3.61B | 3.60B | 1.50B | 0.44B | 0.09B | 0.07B | 0.07B | 0.07B | 0.39B | 0.72B | 0.53B | 1.05B | 0.64B | 0.91B |
|
Non-Current Debt
|
| 0.22B | | | | 0.14B | 0.14B | 0.60B | 1.37B | 1.86B | 2.11B | 3.18B | 3.70B | 3.02B | 2.82B | 2.53B | 2.33B | 2.13B | 2.04B | 1.74B | 1.49B | 1.49B | 1.19B | 1.19B | 0.97B |
|
Convertible Debt
|
| 0.14B | | | | | | | 0.95B | 0.95B | 0.95B | 0.96B | 0.96B | 0.96B | 0.77B | 0.50B | 0.50B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.44B | |
|
Non-Current Deffered Revenue
|
| | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.73B | 1.38B | | 0.40B | 0.39B | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 0.05B | | | | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non-Current Liabilities
|
| 0.00B | | | | 0.05B | 0.06B | 0.00B | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| 1.58B | | | | 0.58B | 0.83B | 2.45B | 6.60B | | | | | | | | 2.93B | 2.60B | 2.50B | | 2.61B | 2.41B | 2.63B | 2.27B | 1.89B |
|
Total Liabilities
|
| 1.58B | | 0.01B | 0.02B | 0.62B | 0.89B | 2.45B | 6.61B | 7.26B | 5.92B | 7.78B | 8.30B | 5.52B | 4.08B | 3.14B | 2.93B | 2.60B | 2.50B | 2.53B | 2.61B | 2.41B | 2.63B | 2.28B | 1.89B |
|
Total Debt
|
| 1.30B | | | | 0.47B | 0.73B | 2.29B | 5.42B | 6.10B | 4.77B | 6.54B | 7.07B | 4.40B | 3.18B | 2.54B | 2.33B | 2.13B | 2.04B | 2.05B | 2.13B | 1.92B | 2.13B | 1.74B | 1.41B |
|
Common Equity
|
-0.41B | -0.73B | -0.79B | -0.84B | -0.71B | 1.55B | 2.38B | 2.42B | 2.36B | 2.25B | 2.35B | 2.36B | 1.49B | 1.09B | 1.04B | 1.09B | 1.02B | 0.97B | 0.90B | 0.84B | 0.80B | 0.71B | 0.65B | 0.63B | 0.81B |
|
Shareholder's Equity
|
-0.41B | -0.73B | -0.79B | -0.84B | -0.71B | 1.55B | 2.38B | 2.42B | 2.36B | 2.25B | 2.35B | 2.36B | 1.49B | 1.09B | 1.04B | 1.09B | 1.02B | 0.97B | 0.90B | 0.84B | 0.80B | 0.71B | 0.65B | 0.63B | 0.81B |
|
Liabilities and Shareholders Equity
|
| 2.23B | 0.00B | 0.42B | 0.41B | 2.18B | 3.27B | 4.87B | 8.97B | 9.51B | 8.27B | 10.14B | 9.78B | 6.61B | 5.11B | 4.22B | 3.95B | 3.57B | 3.40B | 3.37B | 3.41B | 3.13B | 3.28B | 2.91B | 2.70B |
|
Retained Earnings
|
| -0.79B | -0.00B | -0.00B | -0.01B | -1.04B | -1.31B | -1.46B | -1.51B | -1.71B | -1.68B | -1.73B | -2.66B | -3.06B | -3.16B | -3.14B | -3.24B | -3.33B | -3.44B | -3.53B | -3.61B | -3.73B | -3.81B | -3.84B | -3.93B |
|
Treasury Shares
|
0.01B | 0.00B | | | | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B |