|
Cash & Equivalents
|
| 2.98B | | 5.16B | 18.13B | 16.43B | 14.92B | 13.27B | 11.57B | 11.24B | 9.26B | 7.94B | 7.86B | 5.98B | 5.76B | 5.40B | 5.29B | 4.69B | 4.81B | 4.44B |
|
Short-term Investments
|
| | | | | | | | | | 0.94B | 1.19B | 1.51B | 1.88B | 2.10B | 1.34B | 2.41B | 2.48B | 2.70B | 2.65B |
|
Cash & Current Investments
|
| 2.98B | | 5.16B | 18.13B | 16.43B | 14.92B | 13.27B | 11.57B | 11.24B | 10.20B | 9.13B | 9.37B | 7.86B | 7.87B | 6.74B | 7.70B | 7.18B | 7.51B | 7.09B |
|
Receivables - Net
|
| 0.01B | | | 0.03B | 0.02B | 0.06B | 0.11B | 0.10B | 0.16B | 0.34B | 0.24B | 0.16B | 0.39B | 0.25B | 0.22B | 0.44B | 0.41B | 0.25B | 0.20B |
|
Receivables - Other
|
| | | | | | | 0.07B | 0.06B | 0.08B | | | | | | | | | | |
|
Receivables
|
| 0.01B | | | 0.03B | 0.02B | 0.06B | 0.17B | 0.16B | 0.23B | 0.34B | 0.24B | 0.16B | 0.39B | 0.25B | 0.22B | 0.44B | 0.41B | 0.25B | 0.20B |
|
Inventory
|
| | | 0.13B | 0.27B | 0.49B | 0.66B | 0.95B | 1.35B | 1.82B | 2.16B | 2.53B | 2.62B | 2.80B | 2.58B | 2.68B | 2.25B | 2.59B | 2.10B | 1.64B |
|
Prepaid Assets
|
| 0.03B | | 0.06B | 0.13B | 0.10B | 0.09B | 0.10B | 0.11B | 0.13B | 0.16B | 0.19B | 0.16B | 0.27B | 0.26B | 0.20B | 0.19B | 0.21B | 0.26B | 0.35B |
|
Current Assets
|
| 3.02B | | 5.34B | 18.56B | 17.05B | 15.73B | 14.42B | 13.13B | 13.35B | 12.86B | 12.09B | 12.31B | 11.31B | 10.96B | 9.84B | 10.58B | 10.39B | 10.12B | 9.28B |
|
Property, Plant & Equipment (Net)
|
| 1.45B | | 2.86B | 3.18B | 3.40B | 3.53B | 3.67B | 3.76B | 3.83B | 3.86B | 3.81B | 3.87B | 3.83B | 3.80B | 3.82B | 3.96B | 4.10B | 4.42B | 4.84B |
|
Other Non-Current Assets
|
| 0.06B | | 0.09B | 0.32B | 0.58B | 0.63B | 0.64B | 0.66B | 0.69B | 0.18B | 0.21B | 0.23B | 0.21B | 0.21B | 0.21B | 0.45B | 0.55B | 0.56B | 0.55B |
|
Non-Current Assets
|
| 1.59B | | 3.14B | 3.73B | 4.25B | 4.44B | 4.60B | 4.75B | 4.84B | 4.37B | 4.37B | 4.46B | 4.42B | 4.40B | 4.42B | 4.83B | 5.11B | 5.48B | 5.94B |
|
Assets
|
| 4.60B | | 8.49B | 22.29B | 21.30B | 20.17B | 19.02B | 17.88B | 18.19B | 17.23B | 16.46B | 16.78B | 15.73B | 15.35B | 14.26B | 15.41B | 15.51B | 15.60B | 15.22B |
|
Accounts Payables
|
| 0.09B | | 0.42B | 0.48B | 0.57B | 0.73B | 0.83B | 1.00B | 0.98B | 1.01B | 1.13B | 0.98B | 1.02B | 0.77B | 0.62B | 0.50B | 0.71B | 0.49B | 0.55B |
|
Payables
|
| 0.09B | | 0.42B | 0.48B | 0.57B | 0.73B | 0.83B | 1.00B | 0.98B | 1.01B | 1.13B | 0.98B | 1.02B | 0.77B | 0.62B | 0.50B | 0.71B | 0.49B | 0.55B |
|
Accumulated Expenses
|
| 0.44B | | 0.54B | 0.67B | 0.75B | 0.78B | 1.03B | 1.15B | 1.00B | 0.94B | 1.12B | 1.15B | 1.02B | 0.90B | 0.89B | 0.83B | 0.94B | 1.02B | 1.39B |
|
Short term Debt
|
| 0.03B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.03B | | 0.05B | 0.07B | 0.08B | 0.09B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.61B | | 1.05B | 1.31B | 1.52B | 1.75B | 2.11B | 2.42B | 2.27B | 2.27B | 2.62B | 2.49B | 2.40B | 2.09B | 1.93B | 2.25B | 2.79B | 2.94B | 3.42B |
|
Non-Current Debt
|
| 0.05B | | | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 2.72B | 2.72B | 2.72B | 4.43B | 4.43B | 5.53B | 5.47B | 4.44B | 4.44B | 4.44B | 4.44B |
|
Convertible Debt
|
| | | 2.96B | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 5.24B | | 7.89B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.02B |
|
Operating Leases
|
| 0.10B | | 0.19B | 0.26B | 0.26B | 0.28B | 0.28B | 0.38B | 0.30B | 0.30B | 0.32B | 0.41B | 0.34B | 0.35B | 0.36B | 0.38B | 0.43B | 0.46B | 0.53B |
|
Other Non-Current Liabilities
|
| 0.00B | | 0.01B | 0.02B | 0.03B | 0.05B | 0.07B | 0.11B | 0.16B | 0.22B | 0.24B | 0.40B | 0.49B | 0.57B | 0.60B | 1.78B | 1.62B | 1.68B | 1.74B |
|
Total Non-Current Liabilities
|
| 0.74B | | 4.20B | 2.76B | 3.01B | 3.26B | 3.62B | 3.97B | 5.29B | 5.30B | 5.66B | 7.24B | 7.18B | 7.96B | 7.76B | 7.07B | 7.66B | 7.84B | 8.39B |
|
Total Liabilities
|
| 0.74B | | 4.20B | 2.78B | 3.04B | 3.30B | 3.69B | 4.08B | 5.45B | 5.51B | 5.90B | 7.64B | 7.67B | 8.54B | 8.36B | 8.85B | 9.28B | 9.52B | 10.13B |
|
Total Debt
|
| 0.07B | | | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 2.72B | 2.72B | 2.72B | 4.43B | 4.43B | 5.53B | 5.47B | 4.44B | 4.44B | 4.44B | 4.44B |
|
Common Equity
|
| -1.38B | | -3.61B | 19.51B | 18.26B | 16.87B | 15.34B | 13.80B | 12.74B | 11.71B | 10.55B | 9.14B | 8.07B | 6.82B | 5.90B | 6.56B | 6.23B | 6.08B | 5.08B |
|
Shareholder's Equity
|
| -1.38B | | -3.61B | 19.51B | 18.26B | 16.87B | 15.34B | 13.80B | 12.74B | 11.71B | 10.55B | 9.14B | 8.07B | 6.82B | 5.90B | 6.56B | 6.23B | 6.08B | 5.08B |
|
Liabilities and Shareholders Equity
|
| 4.60B | | 8.49B | 22.29B | 21.30B | 20.17B | 19.02B | 17.88B | 18.19B | 17.23B | 16.46B | 16.78B | 15.73B | 15.35B | 14.26B | 15.41B | 15.51B | 15.60B | 15.22B |
|
Retained Earnings
|
| -1.69B | | -3.91B | -6.37B | -7.97B | -9.68B | -11.40B | -13.13B | -14.47B | -15.67B | -17.04B | -18.56B | -20.00B | -21.46B | -22.56B | -23.30B | -23.85B | -24.97B | -26.14B |
|
Treasury Shares
|
0.01B | 0.01B | 0.02B | 0.03B | 0.01B | | | | 0.04B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.08B | 0.07B |