|
Assets
|
1.96B | 1.73B | 2.20B | 2.76B | 2.32B | 2.33B | 2.50B | 2.90B | 3.55B | 6.25B | 8.32B | 11.75B | 13.43B | 18.15B | 22.73B | 22.53B |
|
Cash & Equivalents
|
0.45B | 0.24B | 0.48B | 0.49B | 0.57B | 0.63B | 0.71B | 1.18B | 1.67B | 2.65B | 3.11B | 5.99B | 6.79B | 10.50B | 10.37B | 4.57B |
|
Short-term Investments
|
0.84B | 0.79B | 0.49B | 0.83B | 0.90B | 0.76B | 0.33B | 0.25B | 0.42B | 0.52B | 0.70B | 0.67B | 0.73B | 0.27B | 0.85B | 1.55B |
|
Cash & Current Investments
|
1.28B | 1.03B | 0.97B | 1.32B | 1.47B | 1.39B | 1.04B | 1.43B | 2.09B | 3.17B | 3.81B | 6.66B | 7.52B | 10.78B | 11.22B | 6.12B |
|
Receivables - Net
|
0.01B | 0.01B | 0.18B | 0.14B | 0.09B | 0.08B | 0.17B | 0.20B | 0.28B | 0.41B | 0.63B | 0.89B | 1.14B | 1.44B | 1.56B | 1.61B |
|
Receivables
|
0.01B | 0.01B | 0.18B | 0.14B | 0.09B | 0.08B | 0.17B | 0.20B | 0.28B | 0.41B | 0.63B | 0.89B | 1.14B | 1.44B | 1.56B | 1.61B |
|
Raw Materials
|
| | 0.03B | | | | | | | | | | | | | |
|
Work In Process
|
| | 0.05B | | | | | | | | | | | | | |
|
Finished Goods
|
| | 0.03B | | | | | | | | | | | | | |
|
Inventory
|
| | 0.11B | 0.03B | 0.01B | 0.03B | 0.06B | 0.08B | 0.11B | 0.12B | 0.17B | 0.28B | 0.35B | 0.46B | 0.74B | 1.21B |
|
Prepaid Assets
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.07B | 0.17B | 0.14B | 0.21B | 0.31B | 0.55B | 0.55B | 0.62B | 0.67B |
|
Current Assets
|
1.31B | 1.06B | 1.33B | 1.59B | 1.59B | 1.55B | 1.41B | 1.83B | 2.65B | 3.84B | 4.82B | 8.13B | 9.56B | 13.23B | 14.14B | 9.60B |
|
Construction in Progress
|
| | 0.06B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.06B | 0.07B | 0.13B | 0.43B | 0.70B | 0.72B | 0.70B | 0.70B | 0.79B | 0.81B | 0.75B | 0.96B | 1.09B | 1.11B | 1.16B | 1.23B |
|
Long-Term Investments
|
| | | | | | | 0.02B | 0.02B | | | | | 0.11B | 2.50B | 5.11B |
|
Goodwill
|
0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.55B | 1.00B | 1.00B | 1.10B | 1.10B | 1.09B |
|
Intangibles
|
0.52B | 0.41B | 0.41B | 0.66B | 0.41B | 0.03B | 0.26B | 0.26B | 0.03B | | 0.40B | 0.40B | 0.40B | 0.60B | 0.84B | 0.83B |
|
Goodwill & Intangibles
|
0.54B | 0.44B | 0.42B | 0.69B | 0.44B | 0.07B | 0.31B | 0.31B | 0.08B | 0.05B | 0.95B | 1.40B | 1.40B | 1.70B | 1.94B | 1.91B |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.00B | 1.50B | 1.19B | 0.88B | 0.93B | 1.25B | 1.81B | 2.33B |
|
Other Non-Current Assets
|
0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.02B | 0.01B | 0.03B | 0.04B | 0.07B | 0.05B | 0.11B | 0.41B | 0.90B | 1.00B |
|
Non-Current Assets
|
0.65B | 0.06B | 0.11B | 1.17B | 0.73B | 0.79B | 1.09B | 1.07B | 0.90B | 2.40B | 3.50B | 3.62B | 3.87B | 4.92B | 8.59B | 12.94B |
|
Accounts Payables
|
0.04B | 0.04B | 0.07B | 0.10B | 0.05B | 0.07B | 0.07B | 0.06B | 0.07B | 0.11B | 0.09B | 0.16B | 0.20B | 0.30B | 0.36B | 0.41B |
|
Notes Payables
|
| | | | | | | 0.07B | 0.23B | | | | | | | |
|
Payables
|
0.04B | 0.04B | 0.07B | 0.10B | 0.05B | 0.07B | 0.07B | 0.13B | 0.31B | 0.11B | 0.09B | 0.16B | 0.20B | 0.30B | 0.36B | 0.41B |
|
Accumulated Expenses
|
0.12B | 0.13B | 0.24B | 0.26B | 0.27B | 0.21B | 0.31B | 0.32B | 0.44B | 0.96B | 1.12B | 1.41B | 1.68B | 2.13B | 2.66B | 2.79B |
|
Other Accumulated Expenses
|
0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.03B | 0.05B | 0.13B | 0.32B | 0.27B | 0.31B | 0.53B | 0.36B |
|
Short term Debt
|
0.03B | 0.14B | | | | 0.01B | 0.07B | 0.30B | | | | | | | | |
|
Current Leases
|
| | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | |
|
Current Taxes
|
| | 0.01B | 0.00B | | 0.01B | | | | | | | | | | |
|
Current Deferred Revenue
|
0.07B | 0.07B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | |
|
Total Current Liabilities
|
0.28B | 0.47B | 0.39B | 0.43B | 0.40B | 0.37B | 0.51B | 0.79B | 0.81B | 1.12B | 1.33B | 1.88B | 2.14B | 2.74B | 3.55B | 3.56B |
|
Capital Leases
|
| | 0.06B | 0.27B | 0.44B | 0.47B | 0.47B | 0.49B | 0.56B | 0.56B | 0.54B | 0.54B | 0.51B | 0.43B | 0.38B | 0.11B |
|
Non-Current Debt
|
0.11B | | | | | 0.28B | 0.22B | | | | | | | | | |
|
Convertible Debt
|
| 0.40B | 0.40B | 0.40B | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.23B | 0.16B | 0.12B | 0.10B | 0.05B | 0.03B | 0.01B | 0.01B | 0.00B | | | | | | | |
|
Minority Interest
|
| | 0.14B | 0.20B | | 0.02B | 0.15B | 0.18B | 0.01B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.16B | 0.16B | 0.24B | 0.28B | | 0.02B | 0.11B | 0.13B | 0.01B | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.06B | 0.10B | 0.36B | 0.41B | 0.43B | 0.38B | 1.54B |
|
Other Non-Current Liabilities
|
0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.11B | 0.18B | 0.19B | 0.30B | 0.69B | 0.88B | 1.01B |
|
Total Non-Current Liabilities
|
0.86B | 1.20B | 1.22B | 1.51B | 0.95B | 1.22B | 1.37B | 1.53B | 1.48B | 1.70B | 2.06B | 2.88B | 3.03B | 3.55B | 4.27B | 5.11B |
|
Total Liabilities
|
0.86B | 1.22B | 1.24B | 1.52B | 0.96B | 1.24B | 1.40B | 1.56B | 1.50B | 1.81B | 2.23B | 3.06B | 3.33B | 4.24B | 5.15B | 6.12B |
|
Total Debt
|
0.14B | 0.14B | | | | 0.29B | 0.30B | 0.30B | | | | | | | | |
|
Common Equity
|
1.10B | 0.50B | 0.93B | 1.20B | 1.36B | 1.10B | 1.09B | 1.34B | 2.04B | 4.44B | 6.09B | 8.69B | 10.10B | 13.91B | 17.58B | 16.41B |
|
Shareholder's Equity
|
1.10B | 0.50B | 0.93B | 1.20B | 1.36B | 1.10B | 1.09B | 1.34B | 2.04B | 4.44B | 6.09B | 8.69B | 10.10B | 13.91B | 17.58B | 16.41B |
|
Liabilities and Shareholders Equity
|
1.96B | 1.73B | 2.20B | 2.76B | 2.32B | 2.33B | 2.50B | 2.90B | 3.55B | 6.25B | 8.32B | 11.75B | 13.43B | 18.15B | 22.73B | 22.53B |
|
Retained Earnings
|
-2.69B | -3.44B | -3.41B | -0.00B | -0.00B | 0.00B | -5.26B | -5.37B | -5.12B | -2.99B | -1.85B | 0.86B | 3.20B | 6.52B | 10.14B | 9.61B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |