|
Cash & Equivalents
|
0.13B | 0.17B | 0.14B | 0.38B | 0.34B | 0.26B | 0.09B | 0.12B | 0.38B | 0.37B | 0.39B | 0.37B | 0.45B | 3.19B | 2.94B | 2.84B | 0.37B | 2.36B | 2.19B | 2.33B | 0.45B | 4,354,487.00B | 507,904.00B | 0.60B | 5.08B | 0.80B | 0.75B | 0.80B | 5.99B | 5.50B | 3.86B | 0.53B | 4.04B | 4.10B | 3.86B |
|
Short-term Investments
|
| 0.10B | 0.17B | 0.25B | 0.15B | 0.19B | 0.10B | 0.02B | 0.06B | 0.01B | 0.02B | 0.01B | 0.07B | 0.04B | 0.09B | 0.17B | 0.24B | 0.20B | 0.09B | 0.09B | 0.08B | 0.07B | 0.01B | 0.12B | 0.06B | 0.00B | 0.02B | 0.03B | 0.09B | 0.20B | 0.15B | 0.03B | 0.31B | 0.35B | 0.39B |
|
Cash & Current Investments
|
0.13B | 0.27B | 0.31B | 0.64B | 0.48B | 0.45B | 0.19B | 0.13B | 0.44B | 0.39B | 0.41B | 0.38B | 0.52B | 3.24B | 3.03B | 3.01B | 0.61B | 2.56B | 2.28B | 2.42B | 0.53B | 4,354,487.07B | 507,904.01B | 0.73B | 5.13B | 0.80B | 0.76B | 0.84B | 6.08B | 5.70B | 4.02B | 0.57B | 4.36B | 4.45B | 4.26B |
|
Receivables - Net
|
0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.03B | 0.03B | 0.10B | 0.02B | 0.15B | 0.23B | 0.26B | 0.05B | 0.30B | 0.04B | 0.03B | 0.32B | 0.07B | 0.06B | 0.07B | 0.61B | 0.65B | 0.67B | 0.08B | 0.58B | 0.55B | 0.80B |
|
Receivables - Other
|
0.03B | | 0.04B | 0.00B | 0.13B | 0.02B | 0.02B | 0.02B | 0.57B | 0.04B | 0.26B | 0.23B | 0.34B | 1.58B | 1.56B | 1.58B | 0.13B | 0.91B | 1.06B | 0.77B | 0.17B | 0.94B | 0.16B | 0.09B | 1.28B | 0.15B | 0.13B | 0.14B | 0.73B | 1.51B | 3.34B | 0.14B | 3.28B | 3.13B | 3.10B |
|
Receivables
|
0.04B | | 0.05B | 0.00B | 0.13B | 0.02B | 0.02B | 0.02B | 0.57B | 0.05B | 0.26B | 0.24B | 0.34B | 1.62B | 1.59B | 1.68B | 0.15B | 1.06B | 1.29B | 1.03B | 0.22B | 1.23B | 0.20B | 0.12B | 1.60B | 0.22B | 0.19B | 0.21B | 1.34B | 2.16B | 4.01B | 0.22B | 3.87B | 3.69B | 3.90B |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | |
|
Prepaid Assets
|
0.04B | | 0.07B | 0.09B | 0.16B | 0.19B | 0.19B | 0.17B | 0.37B | 0.18B | 0.17B | 0.18B | 0.19B | 0.87B | 1.13B | 0.99B | 0.04B | 0.22B | 0.21B | 0.36B | 0.06B | 0.27B | 0.05B | 0.05B | 0.26B | 0.04B | 0.04B | 0.06B | 1.27B | 1.66B | 2.29B | 0.33B | 2.30B | 2.49B | 2.67B |
|
Property, Plant & Equipment (Net)
|
0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.19B | 0.18B | 0.16B | 0.02B | 0.13B | 0.12B | 0.12B | 0.02B | 0.09B | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.08B | 0.08B | 0.08B | 0.01B | 0.08B | 0.09B | 0.08B |
|
Long-Term Investments
|
| | | | | | | | 0.03B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Long-Term Deferred Tax
|
0.03B | | 0.06B | 0.08B | 0.12B | 0.13B | 0.06B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B | 0.05B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.08B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.06B | 0.04B | 0.05B | 0.01B | 0.00B | 0.13B | 0.17B |
|
Other Non-Current Assets
|
0.08B | 0.10B | 0.18B | | 0.34B | | | | 0.06B | | | | 0.01B | | | | 0.04B | | | | 0.03B | | | 0.02B | | | | 0.05B | | | | 0.18B | | | |
|
Assets
|
0.34B | 0.41B | 0.70B | 0.88B | 1.14B | 1.48B | 1.23B | 1.06B | 2.06B | 1.64B | 1.59B | 1.45B | 1.37B | 9.08B | 8.53B | 8.37B | 1.01B | 6.95B | 7.20B | 7.56B | 1.21B | 8.00B | 1.12B | 1.20B | 8.60B | 1.29B | 1.28B | 1.43B | 10.99B | 11.82B | 12.46B | 1.81B | 13.27B | 14.45B | 15.45B |
|
Accounts Payables
|
0.04B | | 0.06B | | 0.02B | | | | 0.09B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Payables
|
0.04B | | 0.06B | | 0.02B | | | | 0.09B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Accumulated Expenses
|
0.05B | | 0.08B | | 0.20B | | | | 0.32B | 0.32B | 0.30B | 0.28B | 0.33B | 1.76B | 1.50B | 1.29B | 0.18B | 0.01B | 0.01B | 0.01B | 0.18B | 0.01B | 0.00B | 0.18B | | | | 0.20B | | | | 0.23B | | | |
|
Short term Debt
|
| | | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 1.20B | 0.05B | 0.02B | 0.04B | 0.11B | 0.11B | 0.18B | 0.29B | 0.97B | 0.77B | 0.50B | 0.47B | 0.43B | 0.41B | 0.03B | 0.23B | 0.25B | 0.05B | 0.00B | 0.01B | 0.00B | 0.00B | 0.10B | 0.13B | 0.10B | 0.08B | 0.05B |
|
Current Taxes
|
0.03B | | 0.06B | | 0.12B | | | | 0.05B | | | | 0.11B | | | | 0.03B | | | | 0.04B | | | 0.08B | | | | 0.13B | | | | 0.16B | | | |
|
Current Deferred Revenue
|
0.02B | -0.00B | 0.02B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B | 0.25B | 0.19B | 0.14B | 0.01B | 0.04B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 0.00B | 0.00B | 0.01B | 0.05B | 0.04B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.01B | | | | | | | | 0.01B | | | 0.00B | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | 0.41B | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.00B | 0.10B | 0.10B | 0.08B | 0.07B | 0.06B | 0.05B | 0.04B | 0.03B | 0.22B | 0.16B | 0.15B | 0.01B | 0.08B | 0.12B | 0.15B | 0.02B | 0.08B | 0.01B | 0.01B | 0.08B | 0.01B | 0.02B | 0.02B | 0.11B | 0.06B | 0.02B | 0.01B | 0.05B | 0.09B | 0.11B |
|
Operating Leases
|
| | | | | | | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.26B | 0.21B | 0.14B | 0.01B | 0.08B | 0.07B | 0.05B | 0.01B | 0.05B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Liabilities
|
| 0.09B | 0.11B | | | | | | | 0.39B | 0.38B | 0.25B | | | | | | | | | | | | 0.03B | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.15B | 0.28B | | | | | | | 0.87B | 0.82B | 0.80B | | | | | | | | | | | | 0.32B | | | | | | | | | | | |
|
Total Liabilities
|
0.19B | 0.24B | 0.39B | 0.48B | 0.69B | 0.80B | 0.54B | 0.37B | 2.11B | 1.26B | 1.20B | 1.04B | 0.73B | 4.59B | 4.27B | 4.03B | 0.44B | 2.99B | 3.04B | 3.06B | 0.46B | 2.74B | 0.34B | 0.35B | 2.15B | 0.33B | 0.25B | 0.30B | 2.39B | 2.85B | 3.17B | 0.48B | 3.52B | 4.47B | 5.11B |
|
Total Debt
|
| | | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 1.20B | 0.05B | 0.02B | 0.04B | 0.11B | 0.11B | 0.18B | 0.29B | 0.97B | 0.77B | 0.50B | 0.47B | 0.44B | 0.41B | 0.03B | 0.23B | 0.25B | 0.05B | 0.00B | 0.01B | 0.00B | 0.00B | 0.10B | | 0.10B | 0.08B | 0.05B |
|
Common Equity
|
0.15B | 0.17B | 0.31B | 0.41B | -1.19B | 0.68B | 0.69B | 0.70B | -0.05B | 0.38B | 0.39B | 0.41B | 0.64B | 4.48B | 4.26B | 4.34B | 0.57B | 3.96B | 4.16B | 4.49B | 0.75B | 5.26B | 0.78B | 0.85B | 6.45B | 0.96B | 1.03B | 1.12B | 8.60B | 8.96B | 9.28B | 1.33B | 9.75B | 9.98B | 10.34B |
|
Shareholder's Equity
|
0.15B | | 0.31B | | -1.19B | | | | -0.05B | | | | 0.64B | | | | 0.57B | | | | 0.75B | | | 0.85B | | | | 1.12B | | | | 1.33B | | | |
|
Liabilities and Shareholders Equity
|
0.34B | 0.41B | 0.70B | 0.88B | 1.14B | 1.48B | 1.23B | 1.06B | 2.06B | 1.64B | 1.59B | 1.45B | 1.37B | 9.08B | 8.53B | 8.37B | 1.01B | 6.95B | 7.20B | 7.56B | 1.21B | 8.00B | 1.12B | 1.20B | 8.60B | 1.29B | 1.28B | 1.43B | 10.99B | 11.82B | 12.46B | 1.81B | 13.27B | 14.45B | 15.45B |
|
Treasury Shares
|
| | 0.00B | | | | | | 578.52 | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
0.03B | | 0.17B | 0.26B | 0.28B | 0.50B | 0.51B | 0.51B | -0.24B | 0.19B | 0.17B | 0.13B | -0.08B | 0.54B | 0.78B | 0.70B | -0.19B | -1.08B | -0.88B | -0.58B | -0.04B | 0.19B | 0.06B | 0.13B | 1.33B | 0.26B | 0.33B | 0.41B | 3.47B | 3.88B | 4.23B | 0.62B | 4.68B | 4.90B | 5.21B |