|
Cash & Equivalents
|
0.15B | 0.18B | 0.42B | 0.38B | 0.96B | 0.67B | 1.25B | 1.85B | 2.02B | 1.95B | 1.48B | 1.40B | 1.37B | 1.38B | 0.90B | 1.15B |
|
Short-term Investments
|
| | 0.26B | 0.26B | | 0.23B | | | | | | | | | | |
|
Cash & Current Investments
|
0.15B | 0.18B | 0.67B | 0.64B | 0.96B | 0.90B | 1.25B | 1.85B | 2.02B | 1.95B | 1.48B | 1.40B | 1.37B | 1.38B | 0.90B | 1.15B |
|
Receivables - Net
|
0.46B | 0.00B | | 0.01B | | | 0.01B | | 0.01B | | 0.43B | | 0.48B | | 0.32B | |
|
Receivables - Other
|
0.00B | 0.00B | | 0.05B | | | 0.00B | | 0.08B | | 0.05B | | 0.03B | | 0.04B | |
|
Receivables
|
0.46B | 0.00B | | 0.06B | | | 0.01B | | 0.09B | | 0.48B | | 0.50B | | 0.36B | |
|
Raw Materials
|
0.06B | 0.07B | | 0.11B | | | 0.10B | | | | | | | | | |
|
Work In Process
|
0.14B | 0.23B | | 0.71B | | | 0.85B | | | | | | | 0.04B | 0.02B | 0.08B |
|
Finished Goods
|
0.05B | 0.05B | | 0.20B | | | 0.54B | | | | | | | | | |
|
Inventory
|
0.26B | 0.37B | | 1.05B | | | 1.54B | | 1.68B | | 1.50B | | 1.41B | 1.39B | 1.43B | 1.55B |
|
Prepaid Assets
|
0.02B | 0.02B | | 0.03B | | | 0.02B | | | | | | | | | |
|
Current Assets
|
0.88B | 1.06B | | 1.78B | | | 3.22B | | 4.33B | | 3.45B | | 3.30B | | 2.71B | |
|
Property, Plant & Equipment (Net)
|
7.48B | 7.00B | | 7.29B | | | 7.15B | | 8.68B | 0.08B | 4.37B | 0.25B | 3.28B | | 3.74B | |
|
Long-Term Investments
|
0.15B | 0.17B | 0.27B | 0.18B | | 0.30B | 0.24B | | 0.36B | | 0.48B | | 0.38B | | 0.41B | |
|
Goodwill
|
0.47B | 0.48B | | 0.01B | | | 0.44B | | 0.52B | | 0.47B | | 0.03B | 0.01B | 0.04B | |
|
Intangibles
|
| | -0.01B | -0.01B | | | 0.44B | | 0.52B | 0.01B | 0.47B | | 0.03B | | 0.12B | |
|
Goodwill & Intangibles
|
0.47B | 0.48B | -0.01B | -0.00B | | | 0.88B | | 1.03B | 0.01B | 0.94B | | 0.05B | 0.01B | 0.16B | |
|
Long-Term Deferred Tax
|
0.02B | 0.01B | | 0.29B | | | 0.43B | | 0.32B | | 0.40B | | 0.50B | | 0.68B | |
|
Other Non-Current Assets
|
| 0.01B | | 0.04B | | | 0.05B | | 0.22B | | 0.19B | | 0.17B | | 0.20B | |
|
Non-Current Assets
|
4.71B | 4.88B | | 5.09B | | | 5.05B | | 5.89B | | 6.02B | | 4.33B | | 5.01B | |
|
Assets
|
5.59B | 5.95B | | 6.87B | | | 8.27B | | 10.22B | | 9.47B | | 7.64B | | 7.72B | |
|
Accounts Payables
|
0.49B | 0.55B | | 0.78B | | | 0.81B | | 1.01B | | 0.89B | | 0.88B | | 0.87B | |
|
Payables
|
0.49B | 0.55B | | 0.78B | | | 0.81B | | 1.01B | | 0.89B | | 0.88B | | 0.87B | |
|
Other Accumulated Expenses
|
| | -0.00B | -0.01B | | -0.00B | -0.01B | -0.06B | -0.82B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Short term Debt
|
0.12B | 0.43B | | 0.00B | | -0.07B | 0.05B | -0.46B | 0.01B | | 0.01B | | | | | |
|
Current Leases
|
| | -0.00B | 0.01B | | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Current Taxes
|
| | | | | | | -0.55B | -0.38B | | -0.53B | -0.00B | -0.18B | -0.03B | -0.08B | |
|
Current Deferred Revenue
|
| 0.00B | | 0.09B | | | 0.00B | | 0.01B | | 0.00B | | 0.02B | | 0.09B | |
|
Total Current Liabilities
|
0.62B | 1.02B | | 0.97B | | | 1.08B | | 1.37B | | 1.15B | | 1.95B | | 1.17B | |
|
Non-Current Debt
|
1.76B | 1.28B | | 1.61B | | 1.47B | 1.08B | 1.22B | 1.35B | -0.00B | 1.29B | -0.00B | | | | |
|
Convertible Debt
|
| | | | | | | | | -0.02B | -0.02B | | | | | |
|
Non-Current Deffered Revenue
|
| 0.46B | -0.01B | 0.47B | | -0.01B | 0.39B | -0.01B | 0.41B | -0.01B | 0.36B | -0.01B | 0.34B | -0.01B | -0.01B | -0.03B |
|
Non-Current Deferred Tax Liability
|
0.63B | 0.71B | | 0.72B | | | 0.81B | | 0.78B | | 0.80B | | 0.62B | | 0.81B | |
|
Operating Leases
|
| | | 0.03B | | | 0.02B | | 0.02B | | 0.02B | | 0.03B | | 0.02B | |
|
Other Non-Current Liabilities
|
0.34B | 0.44B | -0.02B | 0.59B | | -0.02B | 0.53B | -0.02B | 0.55B | -0.02B | -0.02B | -0.02B | -0.04B | -0.03B | -0.03B | -0.03B |
|
Total Non-Current Liabilities
|
3.21B | 3.19B | 0.02B | 3.78B | | 0.02B | 2.83B | 0.02B | 3.41B | 0.02B | 3.15B | 0.02B | 2.93B | 0.03B | 3.85B | 0.03B |
|
Total Liabilities
|
1.36B | 1.08B | | 1.06B | | | 0.02B | | 0.03B | | 1.29B | | 1.74B | | 1.82B | |
|
Total Debt
|
1.89B | 1.72B | | 1.61B | | 1.40B | 1.13B | 0.75B | 1.36B | -0.00B | 1.29B | -0.00B | | | | |
|
Common Equity
|
1.76B | 1.73B | | 2.02B | | | 4.19B | | 5.30B | | 5.01B | | 2.60B | | 2.46B | |
|
Shareholder's Equity
|
1.76B | 1.73B | | 2.02B | | | 4.19B | | 5.30B | | 5.01B | | 2.60B | | 2.46B | |
|
Liabilities and Shareholders Equity
|
5.59B | 5.95B | | 6.87B | | | 8.27B | | 10.22B | | 9.47B | | 7.64B | | 7.72B | |
|
Retained Earnings
|
-0.97B | 2.75B | | 3.07B | | | 1.58B | | 2.03B | | 1.92B | | 1.90B | | 2.02B | |