|
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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 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 | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.50B | 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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.99B | 1.46B | 1.41B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.50B | 0.00B | 0.01B | 0.01B | 0.95B | 0.03B | 0.02B | 0.02B | 0.00B | 0.01B | 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 | | 0.00B | | 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 | | 0.00B | | 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 | | 0.00B | | 0.01B | | 0.01B | | 0.01B | |
|
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 | 12.56B | 23.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -6.63B | 0.03B | 0.03B | 0.02B | -15.95B | 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 | 0.00B | 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 | 5.39B | 5.39B | 0.01B | 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 | 4.10B | 3.85B | 0.01B | 4.03B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 4.64B | 0.00B | 0.00B | 0.00B | 1.23B | 0.00B | 0.00B | 0.00B | 0.68B | 0.00B | 0.00B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 10.18B | 9.92B | 5.40B | 9.42B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 15.07B | 0.01B | 0.01B | 0.01B | 5.34B | 0.01B | 0.01B | 0.00B | 4.79B | 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 | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.09B | 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 | 10.41B | 10.20B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 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 | | 0.00B | |
|
Notes Payables
|
| | 0.00B | | | | 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 | 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 | | | |
|
Short term Debt
|
| | | | | | | | | | 0.00B | 0.00B | 1.00B | | 0.92B | 0.00B | 0.25B | | | | | 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 | 0.00B | 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 | 0.44B | 0.33B | 0.44B | 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 |
|
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 | 4.73B | 4.32B | 0.00B | 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 |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 1.05B | 0.00B | 0.00B | 0.00B | 0.69B | 0.00B | 0.00B | 0.00B | | | |
|
Convertible Debt
|
| | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.03B | 0.04B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.92B | 0.86B | 0.79B | 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 | 0.26B | 0.28B | 0.00B | 0.33B | 0.00B | 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 |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.00B | 0.92B | 0.52B | 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 | 2.02B | 1.92B | 0.00B | 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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Total Debt
|
| | | | | | | | | | 0.00B | 0.00B | 1.00B | | 0.92B | 0.00B | 0.25B | | | | | 0.00B | 0.00B | 1.54B | 0.00B | 0.00B | 0.00B | 1.04B | 0.00B | 0.00B | 0.00B | 0.96B | 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 | 0.02B | 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 | | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | |
|
Liabilities and Shareholders Equity
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.04B |
|
Retained Earnings
|
-0.04B | -0.04B | -0.00B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.06B | -0.06B | -64.23B | -65.52B | -70.53B | -73.05B | -0.08B | -0.08B | -0.08B | -0.09B | -0.09B | -0.09B | -0.10B | -97.50B | -0.11B | -0.10B | -0.10B | -100.89B | -0.10B | -0.10B | -0.10B | -96.14B | -0.10B | -0.10B |