|
Cash & Equivalents
|
0.09B | 0.09B | 0.31B | 0.23B | 0.57B | 0.56B | 1.57B | 1.22B | 0.51B | 2.01B | 1.67B | 1.64B | 1.60B | 1.61B | 1.62B | 1.59B | 1.62B | 1.53B | 1.58B | 0.95B | 0.99B | 0.85B | 1.57B | 1.05B | 1.04B | 1.10B |
|
Short-term Investments
|
0.07B | | 0.07B | 0.15B | 0.12B | 0.14B | 0.17B | 0.51B | 0.66B | 0.82B | 1.12B | 1.14B | 1.11B | 1.03B | 1.07B | 1.07B | 1.04B | 1.12B | 0.97B | 0.84B | 0.60B | 0.62B | 0.64B | 1.13B | 1.18B | 1.22B |
|
Cash & Current Investments
|
0.16B | 0.09B | 0.38B | 0.38B | 0.70B | 0.70B | 1.73B | 1.74B | 1.16B | 2.83B | 2.79B | 2.78B | 2.71B | 2.64B | 2.68B | 2.66B | 2.66B | 2.65B | 2.55B | 1.79B | 1.59B | 1.47B | 2.21B | 2.17B | 2.22B | 2.31B |
|
Receivables - Net
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Receivables - Other
|
0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.15B | 0.17B | 0.21B | 0.24B | 0.26B | 0.36B | 0.38B | 0.43B | 0.46B | 0.55B | 0.52B | 0.64B | 0.70B | 0.63B | 0.58B | 0.71B | 0.69B | 0.74B |
|
Receivables
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.17B | 0.19B | 0.24B | 0.26B | 0.28B | 0.39B | 0.41B | 0.47B | 0.49B | 0.58B | 0.54B | 0.67B | 0.73B | 0.66B | 0.61B | 0.73B | 0.72B | 0.77B |
|
Prepaid Assets
|
0.01B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.07B | 0.07B | 0.08B | 0.09B | 0.15B | 0.14B | 0.18B | 0.17B | 0.17B | 0.20B | 0.20B | 0.26B | 0.30B | 0.28B | 0.25B | 0.24B | 0.26B | 0.27B |
|
Current Assets
|
1.51B | | 1.90B | 1.77B | 2.38B | 2.40B | 3.99B | 3.70B | 3.61B | 5.53B | 6.49B | 6.18B | 6.28B | 6.29B | 6.75B | 6.41B | 6.67B | 6.68B | 6.96B | 6.23B | 6.31B | 6.20B | 6.84B | 6.80B | 7.24B | 7.33B |
|
Property, Plant & Equipment (Net)
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B |
|
Goodwill
|
| | | | | | | | 1.77B | 2.35B | 2.36B | 2.36B | 2.36B | 2.36B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B | 2.40B |
|
Intangibles
|
| | | | | | | | 0.42B | 0.49B | 0.47B | 0.45B | 0.43B | 0.41B | 0.40B | 0.38B | 0.36B | 0.34B | 0.32B | 0.30B | 0.28B | 0.26B | 0.25B | 0.24B | 0.22B | 0.21B |
|
Goodwill & Intangibles
|
| | | | | | | | 2.19B | 2.85B | 2.84B | 2.82B | 2.80B | 2.78B | 2.80B | 2.78B | 2.76B | 2.74B | 2.72B | 2.70B | 2.68B | 2.66B | 2.65B | 2.63B | 2.62B | 2.60B |
|
Other Non-Current Assets
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non-Current Assets
|
0.01B | | 0.01B | 0.02B | 0.02B | 0.08B | 0.10B | 0.10B | 2.36B | 3.03B | 3.02B | 3.00B | 2.98B | 2.96B | 2.99B | 2.98B | 2.96B | 2.94B | 2.92B | 2.89B | 2.86B | 2.84B | 2.83B | 2.83B | 2.83B | 2.82B |
|
Assets
|
1.53B | | 1.92B | 1.79B | 2.40B | 2.48B | 4.08B | 3.80B | 5.97B | 8.56B | 9.51B | 9.18B | 9.26B | 9.25B | 9.74B | 9.38B | 9.64B | 9.62B | 9.87B | 9.12B | 9.18B | 9.05B | 9.67B | 9.63B | 10.06B | 10.15B |
|
Accounts Payables
|
0.01B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 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 | 0.02B | 0.01B |
|
Payables
|
0.01B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 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 | 0.02B | 0.01B |
|
Accumulated Expenses
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.09B | 0.16B | 0.12B | 0.14B | 0.18B | 0.17B | 0.19B | 0.25B | 0.27B | 0.26B | 0.30B | 0.21B | 0.27B | 0.26B | 0.25B | 0.31B |
|
Other Accumulated Expenses
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | | 1.13B | 1.13B | 1.13B | 0.08B | | | | 0.14B | 0.14B | 0.14B | | | | 0.03B | 0.03B | 0.18B | 0.03B |
|
Current Leases
|
| | | | | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Current Liabilities
|
1.35B | | 1.52B | 1.39B | 1.68B | 1.70B | 2.26B | 1.97B | 2.33B | 3.70B | 4.67B | 4.39B | 3.41B | 3.33B | 3.73B | 3.34B | 3.75B | 3.70B | 4.12B | 3.83B | 4.06B | 4.06B | 4.12B | 4.02B | 4.59B | 4.38B |
|
Non-Current Debt
|
| | | | | | | | 0.08B | 0.08B | 0.08B | 0.05B | | 0.08B | 0.11B | 0.14B | | | | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | | 0.33B |
|
Convertible Debt
|
| | | | | | 0.89B | 0.90B | 0.91B | 0.56B | 0.56B | 0.56B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.71B | 1.71B | 0.97B | 0.73B | 0.73B | 1.50B | 1.50B | 1.50B | 1.50B |
|
Non-Current Deffered 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Preferred Stock Liabilities
|
0.28B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Other Non-Current Liabilities
|
0.00B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
1.35B | | 1.52B | 1.39B | 1.68B | 1.76B | 3.20B | 2.93B | 3.40B | 4.43B | 5.39B | 5.09B | 5.19B | 5.18B | 5.63B | 5.25B | 5.53B | 5.48B | 5.90B | 5.04B | 5.04B | 5.03B | 5.86B | 5.76B | 6.15B | 6.27B |
|
Total Liabilities
|
1.35B | | 1.52B | 1.40B | 1.69B | 1.76B | 3.21B | 2.93B | 3.44B | 4.45B | 5.42B | 5.12B | 5.21B | 5.21B | 5.65B | 5.28B | 5.55B | 5.50B | 5.92B | 5.06B | 5.04B | 5.03B | 5.86B | 5.76B | 6.15B | 6.27B |
|
Total Debt
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.08B | 1.21B | 1.21B | 1.18B | 0.08B | 0.08B | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.18B | 0.18B | 0.18B | 0.21B | 0.21B | 0.18B | 0.36B |
|
Common Equity
|
-0.10B | -0.11B | 0.39B | 0.39B | 0.71B | 0.72B | 0.88B | 0.87B | 2.53B | 4.11B | 4.09B | 4.07B | 4.04B | 4.05B | 4.08B | 4.10B | 4.09B | 4.12B | 3.95B | 4.06B | 4.13B | 4.01B | 3.81B | 3.87B | 3.91B | 3.88B |
|
Shareholder's Equity
|
-0.10B | -0.11B | 0.39B | 0.39B | 0.71B | 0.72B | 0.88B | 0.87B | 2.53B | 4.11B | 4.09B | 4.07B | 4.04B | 4.05B | 4.08B | 4.10B | 4.09B | 4.12B | 3.95B | 4.06B | 4.13B | 4.01B | 3.81B | 3.87B | 3.91B | 3.88B |
|
Liabilities and Shareholders Equity
|
1.53B | | 1.92B | 1.79B | 2.40B | 2.48B | 4.08B | 3.80B | 5.97B | 8.56B | 9.51B | 9.18B | 9.26B | 9.25B | 9.74B | 9.38B | 9.64B | 9.62B | 9.87B | 9.12B | 9.18B | 9.05B | 9.67B | 9.63B | 10.06B | 10.15B |
|
Retained Earnings
|
-0.12B | | -0.13B | -0.14B | -0.15B | -0.16B | -0.18B | -0.21B | -0.25B | -0.29B | -0.37B | -0.46B | -0.54B | -0.63B | -0.72B | -0.78B | -0.86B | -0.90B | -1.14B | -1.10B | -1.10B | -1.29B | -1.46B | -1.47B | -1.51B | -1.60B |
|
Treasury Shares
|
| | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.01B | |