|
Cash & Equivalents
|
0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.99B | 1.45B | 1.41B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.95B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 1.01B | 1.46B | 1.43B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.97B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Receivables - Net
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.55B | 0.00B | 0.00B | 0.77B | 0.61B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | | 0.00B | | 0.00B | |
|
Receivables - Other
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.38B | 0.84B | 0.00B | 0.66B | 0.54B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.68B | 0.00B | 0.00B | 0.00B | 1.45B | -0.00B | 0.00B | 0.00B | 0.70B | -0.00B | 0.00B |
|
Receivables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.93B | 0.84B | 0.00B | 1.43B | 1.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.68B | -0.00B | 0.00B | 0.00B | | -0.00B | | 0.00B | | 0.00B | |
|
Current Deferred Tax Assets
|
| | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 10.70B | 15.36B | 0.01B | 23.00B | 20.46B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -6.60B | 0.03B | 0.03B | 0.02B | -15.92B | 0.02B | 0.02B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B | 0.17B | 0.00B | 0.12B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 6.08B | 6.08B | 0.01B | 5.39B | 5.39B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 10.43B | 0.00B | 0.00B | 0.00B | 4.12B | 0.00B | 0.00B | 0.00B | 4.12B | 0.00B | 0.00B |
|
Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | | | | 0.01B | | -0.00B | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 4.10B | 3.85B | 4.20B | 4.03B | 3.85B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 4.64B | 0.00B | 0.00B | 0.00B | 1.23B | 0.00B | 0.00B | 0.00B | 0.68B | 0.00B | 0.00B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.50B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.00B | 0.00B | 0.05B | 0.05B | 0.00B | 0.05B | 0.06B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B |
|
Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 10.89B | 10.64B | 0.01B | 10.20B | 10.11B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 15.58B | 0.01B | 0.01B | 0.01B | 6.63B | 0.01B | 0.01B | 0.02B | 15.95B | 0.02B | 0.02B |
|
Assets
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Accounts Payables
|
| | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Notes Payables
|
| | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | 0.00B | 0.00B | 1.60B | 0.00B | | | | | | | | | |
|
Payables
|
| | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 1.60B | 0.01B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Accumulated Expenses
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.48B | 0.00B | 0.00B | 0.00B | 0.35B | 0.00B | 0.00B | 0.00B | 0.96B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.20B | 0.00B | 0.30B | 0.40B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.36B | 0.00B | 0.00B | 0.00B | 0.36B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.33B | 0.00B | 0.47B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.23B | 0.00B | 0.00B | 0.00B | 2.73B | 0.00B | 0.00B | 0.00B | 2.07B | 0.00B | 0.00B |
|
Curent Deferred Tax Liability
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 4.82B | 3.86B | 0.00B | 4.32B | 4.52B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 7.56B | 0.01B | 0.00B | 0.01B | 7.87B | 0.01B | 0.01B | 0.01B | 6.59B | 0.01B | 0.01B |
|
Non-Current Debt
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.26B | 0.28B | 0.36B | 0.33B | 0.35B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B | 0.00B | 0.00B | 0.19B | 0.00B | 0.00B |
|
Convertible Debt
|
| | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | -30.00 | -220.00 | | | 20.00 | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.86B | 0.00B | 0.73B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.30B | 0.00B | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.68B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 1.34B | 1.30B | 0.00B | 1.92B | 1.22B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.37B | 0.00B | 0.00B | 0.00B | 1.15B | 0.00B | 0.00B | 0.00B | 0.19B | 0.00B | 0.00B |
|
Total Liabilities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B |
|
Total Debt
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.26B | 0.28B | 0.36B | 0.33B | 0.35B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.49B | 0.00B | 0.00B | 0.00B | 0.81B | 0.00B | 0.00B | 0.00B | 1.15B | 0.00B | 0.00B |
|
Common Equity
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 15.43B | 20.84B | 0.02B | 26.96B | 24.83B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 12.93B | 0.01B | 0.01B | 0.01B | 17.06B | 0.02B | 0.02B | 0.03B | 27.62B | 0.03B | 0.03B |
|
Shareholder's Equity
|
| | 0.00B | | -0.04B | | 0.00B | | -0.05B | | 0.00B | | | | 0.02B | | | | 0.02B | | 30.45B | | 0.01B | | 34.87B | | 0.01B | | 68.36B | | 0.03B | | | |
|
Liabilities and Shareholders Equity
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Retained Earnings
|
-0.04B | -0.04B | -0.04B | -0.04B | 0.01B | 0.01B | -0.05B | 0.01B | 0.01B | 0.01B | -0.06B | 0.01B | 14.84B | 15.79B | -0.07B | 14.89B | 15.09B | 0.02B | -0.08B | 0.02B | 0.02B | 0.01B | -0.10B | 15.28B | 0.02B | 0.02B | -0.10B | 13.86B | 0.01B | 0.01B | -0.10B | 11.71B | 0.01B | 0.01B |