|
Cash & Equivalents
|
0.02B | 0.20B | 0.07B | 0.48B | 0.69B | 0.65B | 1.35B | 1.44B | 1.63B | 1.46B | 1.00B | 2.68B | 2.64B | 2.67B | 3.12B | 3.57B | 4.13B | 4.23B | 6.17B | 7.05B | 7.05B | 12.53B | 9.25B | 10.84B | 10.84B | 10.84B | 0.01B | 7.65B | 7.61B | 7.61B | 2.81B | 4.24B | 4.24B | 4.27B | 2.41B | 2.18B | 4.27B | 5.07B |
|
Short-term Investments
|
| | 0.02B | | | 0.07B | 0.10B | 0.16B | | | 0.25B | 0.30B | 0.32B | 0.36B | 0.43B | 0.51B | 0.68B | 0.69B | 0.86B | 1.08B | 1.33B | 1.37B | 1.55B | 1.39B | 1.32B | 1.34B | 1.55B | 1.54B | 1.43B | 1.52B | 2.55B | 1.48B | 1.40B | 1.70B | 6.22B | 1.81B | 2.08B | 1.96B |
|
Cash & Current Investments
|
0.02B | 0.20B | 0.09B | 0.48B | 0.69B | 0.72B | 1.44B | 1.60B | 1.63B | 1.46B | 1.26B | 2.98B | 2.97B | 3.03B | 3.55B | 4.08B | 4.81B | 4.92B | 7.03B | 8.14B | 8.38B | 13.89B | 10.80B | 12.22B | 12.16B | 12.17B | 1.56B | 9.19B | 9.04B | 9.13B | 5.36B | 5.72B | 5.64B | 5.97B | 8.62B | 3.99B | 6.35B | 7.03B |
|
Receivables - Net
|
| | 0.04B | | | | 0.06B | | | -0.00B | 0.10B | -0.05B | | -0.04B | 0.19B | 0.01B | -0.06B | -0.12B | 0.37B | | -0.02B | | 0.39B | | | | 0.27B | | | | 0.26B | | | | 0.31B | | | |
|
Receivables - Other
|
| | 0.04B | | | | 0.09B | | | | 0.17B | | | | 0.21B | | | | 0.46B | | | | 0.57B | | | | 0.78B | | | | 1.15B | | | | 1.11B | | | |
|
Receivables
|
| | 0.08B | | | | 0.16B | | | -0.00B | 0.27B | -0.05B | | -0.04B | 0.40B | 0.01B | -0.06B | -0.12B | 0.83B | | -0.02B | | 0.96B | | | | 1.05B | | | | 1.42B | | | | 1.42B | | | |
|
Inventory
|
| | 0.00B | | | 0.01B | 0.01B | 0.01B | | | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.06B | 0.06B | 0.09B | 0.10B | 0.13B | 0.12B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.12B | 0.13B | 0.14B | 0.16B | 0.20B | 0.14B | 0.17B | 0.17B | 0.21B |
|
Current Deferred Tax Assets
|
| | 0.02B | | | 0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.08B | | | | 0.19B | | | | 0.31B | | | | 0.54B | | | | 1.05B | | | | 1.40B | | | | 1.80B | | | | 1.86B | | | | 1.66B | | | |
|
Current Assets
|
| | 0.31B | | | 0.87B | 1.72B | 1.64B | | | 1.71B | 3.19B | 3.25B | 3.32B | 4.41B | 4.05B | 5.25B | 5.56B | 8.94B | 9.03B | 9.40B | 16.00B | 15.14B | 13.83B | 12.97B | 12.58B | 12.69B | 12.44B | 11.48B | 11.97B | 11.77B | 12.38B | 12.88B | 15.55B | 16.86B | 17.78B | 19.74B | 21.08B |
|
Buildings
|
| | | | | | | | | | 0.06B | | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.03B | | | 0.05B | 0.07B | 0.09B | | | 0.19B | 0.23B | 0.26B | 0.29B | 0.32B | 0.30B | 0.33B | 0.36B | 0.39B | 0.39B | 0.44B | 0.77B | 1.03B | 1.18B | 1.28B | 1.38B | 1.39B | 1.39B | 1.31B | 1.23B | 1.21B | 1.11B | 1.08B | 1.17B | 1.10B | 1.08B | 1.14B | 1.19B |
|
Long-Term Investments
|
| | 0.05B | | | 0.03B | 0.03B | 0.06B | | | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.14B | 0.20B | 0.22B | 0.19B | 0.24B | 0.29B | 0.33B | 1.05B | 1.42B | 1.36B | 1.35B | 1.25B | 1.79B | 3.18B | 3.16B | 4.26B | 4.02B | 3.77B | 2.97B | 2.69B | 2.83B | 2.12B | 1.83B |
|
Goodwill
|
| | | | | 0.03B | 0.03B | 0.03B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.22B | 0.22B | 0.21B | 0.22B | 0.47B | 0.48B | 0.48B | 0.54B | 0.56B | 0.40B | 0.41B | 0.23B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B |
|
Intangibles
|
0.05B | | 0.03B | | | | 0.04B | | | | 0.01B | | | | 0.02B | | | | 0.12B | | | | 0.14B | | | | 0.14B | | | | 0.05B | | | | 0.03B | | | |
|
Goodwill & Intangibles
|
0.05B | | 0.03B | | | 0.04B | 0.04B | 0.03B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Long-Term Deferred Tax
|
| | 0.04B | | | 0.04B | 0.05B | 0.06B | | | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.25B | 0.28B | 0.33B | 0.31B | 0.33B | 0.33B | 0.40B | 0.48B | 0.52B | 0.51B | 0.60B | 0.61B |
|
Other Non-Current Assets
|
| | 0.03B | | | 0.15B | 0.05B | 0.22B | | -0.10B | 0.07B | -0.06B | 0.44B | -0.18B | 0.07B | 0.72B | -0.21B | -0.30B | 0.20B | 0.99B | -0.19B | 1.24B | 0.12B | 1.38B | 1.45B | 1.44B | 0.14B | 1.95B | 2.05B | 2.05B | 0.09B | 2.08B | 1.82B | 1.51B | 0.14B | 1.86B | 1.82B | 1.83B |
|
Non-Current Assets
|
| | 0.18B | | | 0.25B | 0.27B | 0.33B | | | 0.48B | 0.73B | 0.77B | 0.76B | 0.81B | 1.18B | 1.35B | 1.40B | 1.52B | 1.90B | 2.13B | 2.55B | 3.62B | 4.50B | 4.50B | 4.70B | 4.31B | 4.80B | 6.18B | 6.05B | 7.11B | 6.71B | 6.69B | 6.14B | 5.77B | 6.06B | 5.70B | 5.67B |
|
Assets
|
| | 0.49B | | | 1.12B | 1.99B | 1.97B | | | 2.19B | 3.93B | 4.02B | 4.08B | 5.22B | 5.23B | 6.60B | 6.96B | 10.46B | 10.92B | 11.52B | 18.55B | 18.76B | 18.33B | 17.47B | 17.28B | 17.00B | 17.24B | 17.65B | 18.03B | 18.88B | 19.10B | 19.57B | 21.69B | 22.63B | 23.84B | 25.44B | 26.75B |
|
Accounts Payables
|
| | 0.05B | | | | 0.01B | | | | 0.04B | | | | 0.09B | | | 0.12B | 0.12B | | 0.18B | | 0.21B | | | | 0.26B | | | | 0.34B | | | | 0.35B | | | |
|
Notes Payables
|
| | 0.00B | | | | 0.00B | | | | | | | | 0.03B | | | | | | | | 0.10B | | | | 0.09B | | | | 0.15B | | | | 1.15B | | | |
|
Payables
|
| | 0.05B | | | | 0.01B | | | | 0.04B | | | | 0.12B | | | 0.12B | 0.12B | | 0.18B | | 0.31B | | | | 0.35B | | | | 0.49B | | | | 1.50B | | | |
|
Accumulated Expenses
|
| | 0.10B | | | | 0.29B | | | | 0.64B | | | | 0.98B | | | | 2.03B | | | | 1.52B | | | | 1.40B | | | | 1.83B | | | | 2.38B | | | |
|
Other Accumulated Expenses
|
| -0.03B | 0.00B | -0.02B | -0.04B | -0.07B | 0.01B | -0.08B | -0.20B | 0.00B | | 0.00B | | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.04B | | 0.00B | | 0.07B | | | | 0.05B | | | | 0.06B | | | | 0.26B | | | |
|
Short term Debt
|
| | 0.01B | | | 0.00B | 0.04B | 0.00B | 0.03B | -0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | -0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.29B | 0.43B | 0.40B | 0.31B | 0.42B | 0.49B | 0.36B | 0.41B |
|
Current Leases
|
| | | | | | | | | | | 0.07B | | 0.06B | 0.06B | 0.01B | 0.01B | 0.03B | 0.07B | | 0.11B | | 0.19B | | | | 0.27B | | | | 0.29B | | | | 0.30B | | | |
|
Current Taxes
|
| | 0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | | | | 0.03B | | | 0.06B | 0.05B | | 0.11B | | 0.18B | | | | 0.18B | | | | 0.22B | | | | 0.12B | | | |
|
Current Deferred Revenue
|
| | 0.12B | | | | 0.27B | | 0.02B | -0.00B | 0.43B | -0.00B | | 0.02B | 1.10B | 0.02B | 0.04B | 1.81B | 2.15B | | 0.05B | | 2.64B | | | | 1.54B | | | | 1.21B | | | | 1.41B | | | |
|
Total Current Liabilities
|
| | 0.26B | | | | 0.64B | | 0.78B | 0.95B | 1.19B | | | | 2.36B | | | 3.77B | 4.64B | | 5.88B | | 7.18B | | | | 6.94B | | | | 8.17B | | | | 11.30B | | | |
|
Capital Leases
|
| | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | 0.12B | | | | 0.25B | | | |
|
Convertible Debt
|
| | | | | | 0.73B | | 1.15B | 1.12B | 1.06B | | | | 1.36B | | | 1.92B | 1.84B | | 1.84B | | 3.48B | | | | 3.34B | | | | 3.10B | | | | 2.63B | | | |
|
Non-Current Deffered Revenue
|
| | 0.14B | | | | 0.13B | | | | 0.17B | | | | 0.16B | | | 0.30B | 0.34B | | 0.40B | | 0.10B | | | | 0.06B | | | | 0.07B | | | | 0.11B | | | |
|
Preferred Stock Liabilities
|
| | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.00B | | | | 0.01B | | 0.00B | 0.00B | 0.00B | | | | 0.01B | | | 0.03B | 0.04B | | 0.04B | | 0.03B | | | | 0.10B | | | | 0.10B | | | | 0.11B | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | 0.00B | | 0.01B | | | | 0.01B | | | | 0.04B | | | | 0.04B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.14B | | | 0.16B | 0.18B | | 0.30B | | 0.49B | | | | 0.76B | | | | 0.79B | | | | 1.10B | | | |
|
Other Non-Current Liabilities
|
| | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.02B | | | 0.00B | 0.04B | | 0.00B | | 0.07B | | | | 0.08B | | | | 0.01B | | | | 0.14B | | | |
|
Total Non-Current Liabilities
|
| | 0.14B | | | | 0.88B | | 1.35B | 1.28B | 1.25B | | | | 1.69B | | | 2.42B | 2.40B | | 2.04B | | 4.16B | | | | 4.26B | | | | 4.02B | | | | 2.85B | | | |
|
Total Liabilities
|
| | 0.41B | | | | 1.51B | | 2.12B | 2.22B | 2.43B | | | | 4.05B | | | 6.19B | 7.04B | | 7.92B | | 11.33B | | | | 11.19B | | | | 12.19B | | | | 14.15B | | | |
|
Total Debt
|
| | 0.01B | | | 0.00B | 0.04B | 0.00B | 0.03B | -0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | -0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.41B | 0.43B | 0.40B | 0.31B | 0.67B | 0.49B | 0.36B | 0.41B |
|
Common Equity
|
0.07B | | -0.13B | | | | 0.48B | | 0.23B | 0.03B | -0.24B | | | | 1.17B | | | 0.77B | 3.42B | | 3.60B | | 7.42B | | | | 5.81B | | | | 6.70B | | | | 8.48B | | | |
|
Shareholder's Equity
|
0.07B | | -0.13B | | | | 0.48B | | 0.23B | 0.03B | -0.24B | | | | 1.17B | | | 0.74B | 3.42B | | 3.56B | | 7.42B | | | | 5.81B | | | | 6.70B | | | | 8.48B | | | |
|
Liabilities and Shareholders Equity
|
| | 0.49B | | | 1.12B | 1.99B | 1.97B | | | 2.19B | 3.93B | 4.02B | 4.08B | 5.22B | 5.23B | 6.60B | 6.96B | 10.46B | 10.92B | 11.52B | 18.55B | 18.76B | 18.33B | 17.47B | 17.28B | 17.00B | 17.24B | 17.65B | 18.03B | 18.88B | 19.10B | 19.57B | 21.69B | 22.63B | 23.84B | 25.44B | 26.75B |
|
Retained Earnings
|
0.01B | | 0.01B | | | | -1.11B | | -1.57B | -1.79B | -2.07B | | | | -3.53B | | | -4.63B | -5.15B | | -6.01B | | -7.20B | | | | -8.75B | | | | -8.60B | | | | -8.16B | | | |
|
Treasury Shares
|
0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | |