|
Assets
|
0.74B | 1.09B | 1.32B | 2.08B | 2.95B | 3.84B | 5.61B | 6.97B | 8.76B | 11.73B | 14.81B | 17.16B | 25.43B | 29.21B | 33.08B | 37.76B |
|
Cash & Equivalents
|
0.21B | 0.11B | 0.48B | 0.23B | 0.54B | 0.65B | 0.81B | 0.54B | 0.81B | 1.47B | 1.62B | 2.19B | 2.89B | 3.11B | 2.73B | 2.49B |
|
Short-term Investments
|
0.13B | 0.14B | 0.04B | 0.08B | 0.16B | 0.25B | 0.24B | 0.50B | 0.60B | 1.34B | 1.60B | 1.39B | 2.81B | 4.64B | 8.11B | 6.52B |
|
Cash & Current Investments
|
0.34B | 0.25B | 0.53B | 0.31B | 0.69B | 0.90B | 1.05B | 1.04B | 1.41B | 2.81B | 3.21B | 3.59B | 5.69B | 7.74B | 10.84B | 9.01B |
|
Receivables - Net
|
0.00B | 0.00B | 0.03B | 0.59B | 0.79B | 0.74B | 1.15B | 1.34B | 1.54B | 1.72B | 2.10B | 4.11B | 6.04B | 5.33B | 5.67B | 6.21B |
|
Receivables - Other
|
0.06B | 0.08B | 0.07B | 0.10B | 0.10B | 0.11B | 0.15B | 0.09B | 0.19B | 0.23B | 0.26B | | | | | |
|
Receivables
|
0.07B | 0.08B | 0.10B | 0.69B | 0.89B | 0.85B | 1.31B | 1.44B | 1.73B | 1.95B | 2.36B | 4.11B | 6.04B | 5.33B | 5.67B | 6.21B |
|
Inventory
|
| | | 0.03B | 0.07B | 0.13B | 0.24B | 0.40B | 0.73B | 1.15B | 1.42B | 1.92B | 1.95B | 2.40B | 2.58B | 3.09B |
|
Current Deferred Tax Assets
|
| | | 0.15B | 0.04B | 0.05B | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.08B | 0.16B | 0.13B | 0.23B | 0.24B | 0.27B | 0.16B | 0.33B | 0.41B | 0.39B | 0.35B |
|
Current Assets
|
0.43B | 0.36B | 0.67B | 1.21B | 1.80B | 2.08B | 2.92B | 3.18B | 4.33B | 6.45B | 7.69B | 9.78B | 14.01B | 15.88B | 19.48B | 18.66B |
|
Buildings
|
| 0.06B | | | 0.34B | 0.40B | 0.76B | 1.28B | 1.44B | | | | | | | |
|
Construction in Progress
|
| | | | 0.14B | 0.47B | 0.58B | 0.32B | 0.41B | | | | | | | |
|
Land & Improvements
|
| | | | 0.00B | 0.00B | 0.08B | 0.10B | 0.19B | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.26B | 0.35B | 0.37B | 0.38B | 0.53B | 0.97B | 1.59B | 2.08B | 2.36B | 2.58B | 2.89B | 3.22B | 3.48B | 3.76B | 4.15B | 4.60B |
|
Long-Term Investments
|
0.05B | 0.37B | 0.28B | 0.27B | 0.39B | 0.46B | 0.63B | 0.86B | 1.49B | 1.75B | 3.26B | 3.14B | 6.84B | 6.59B | 5.40B | 8.90B |
|
Intangibles
|
| | | | | | | | | | | | 0.01B | 0.92B | 1.04B | 1.15B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 0.01B | 0.92B | 1.04B | 1.15B |
|
Long-Term Deferred Tax
|
| | 0.58B | 0.34B | 0.28B | 0.32B | 0.46B | 0.83B | 0.51B | 0.83B | 0.82B | 0.86B | 0.88B | 1.72B | 2.58B | 3.31B |
|
Other Non-Current Assets
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.08B | 0.13B | 0.14B | 0.17B | 0.22B | 0.34B | 0.44B | 1.14B |
|
Non-Current Assets
|
0.32B | 0.73B | 0.66B | 0.87B | 1.15B | 1.75B | 2.69B | 3.79B | 4.43B | 5.29B | 7.12B | 7.38B | 11.42B | 13.33B | 13.60B | 19.10B |
|
Accounts Payables
|
0.05B | 0.05B | 0.10B | 0.11B | 0.25B | 0.48B | 0.64B | 0.88B | 0.18B | 0.22B | 0.42B | 0.48B | 0.56B | 0.59B | 0.61B | 0.79B |
|
Notes Payables
|
| | | | | 0.01B | 0.00B | | | | | | | | | |
|
Payables
|
0.05B | 0.05B | 0.10B | 0.11B | 0.25B | 0.49B | 0.65B | 0.88B | 0.18B | 0.22B | 0.42B | 0.48B | 0.56B | 0.59B | 0.61B | 0.79B |
|
Accumulated Expenses
|
| 0.01B | 0.04B | | | | | | 0.64B | 0.77B | 1.21B | 1.64B | 2.21B | 2.07B | 2.36B | 2.53B |
|
Other Accumulated Expenses
|
| 0.01B | 0.01B | | 0.00B | 0.10B | 0.01B | 0.00B | 0.00B | | 0.09B | 0.12B | | | | |
|
Current Leases
|
| 0.00B | 0.00B | 0.00B | 0.00B | | | 0.13B | | | | | 0.72B | | | |
|
Current Deferred Revenue
|
0.03B | 0.17B | 0.15B | 0.13B | 0.10B | 0.08B | 0.06B | 0.12B | 0.32B | 0.45B | 0.40B | 0.58B | 0.44B | 0.48B | 0.46B | 0.63B |
|
Total Current Liabilities
|
0.09B | 0.11B | 0.15B | 0.16B | 0.30B | 0.65B | 0.81B | 1.24B | 1.14B | 1.44B | 2.10B | 2.70B | 3.93B | 3.14B | 3.42B | 3.94B |
|
Capital Leases
|
0.11B | 0.16B | 0.16B | 0.16B | 0.18B | 0.31B | 0.36B | 0.35B | 0.70B | 0.71B | 0.71B | 0.72B | | 0.72B | 0.72B | 0.72B |
|
Non-Current Debt
|
| | | | | | | | | | | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B |
|
Convertible Debt
|
| | 0.28B | 0.30B | 0.32B | 0.15B | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.05B | 0.19B | 0.16B | 0.13B | 0.11B | 0.07B | 0.08B | 0.33B | 0.63B | 0.46B | 0.51B | 0.06B | 0.07B | 0.07B | 0.13B | 0.19B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.79B | 0.81B | 0.95B |
|
Other Non-Current Liabilities
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.12B | 0.10B | 0.15B | 0.36B | 0.56B | 0.69B | 0.68B | 0.64B | 0.85B | 1.57B |
|
Total Non-Current Liabilities
|
0.34B | 0.55B | 0.83B | 0.83B | 0.99B | 1.25B | 1.84B | 2.42B | 2.47B | 2.62B | 3.16B | 5.45B | 5.99B | 5.91B | 6.25B | 6.83B |
|
Total Liabilities
|
0.34B | 0.56B | 0.84B | 0.84B | 1.00B | 1.29B | 1.95B | 2.52B | 2.62B | 2.98B | 3.72B | 6.14B | 6.67B | 6.55B | 7.11B | 8.41B |
|
Total Debt
|
| | | | | | | | | | | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B |
|
Common Equity
|
0.40B | 0.53B | 0.49B | 1.26B | 1.96B | 2.55B | 3.65B | 4.45B | 6.14B | 8.76B | 11.09B | 11.03B | 18.77B | 22.66B | 25.97B | 29.35B |
|
Shareholder's Equity
|
0.40B | 0.53B | 0.49B | 1.26B | 1.96B | 2.55B | 3.65B | 4.45B | 6.14B | 8.76B | 11.09B | 11.03B | 18.77B | 22.66B | 25.97B | 29.35B |
|
Liabilities and Shareholders Equity
|
0.74B | 1.09B | 1.32B | 2.08B | 2.95B | 3.84B | 5.61B | 6.97B | 8.76B | 11.73B | 14.81B | 17.16B | 25.43B | 29.21B | 33.08B | 37.76B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Retained Earnings
|
-0.94B | -1.05B | -1.27B | -0.52B | -0.09B | 0.22B | 0.85B | 1.75B | 2.95B | 5.25B | 7.38B | 10.89B | 18.97B | 23.31B | 27.26B | 31.67B |
|
Preferred Shares
|
0.00B | | | | | | | | | | | | | | | |