|
Assets
|
| 0.49B | 0.50B | 0.49B | 0.55B | 0.65B | 0.96B | 1.35B | 1.39B | 1.21B | 1.24B | 1.67B |
|
Cash & Equivalents
|
0.11B | 0.33B | 0.19B | 0.18B | 0.21B | 0.22B | 0.20B | 0.60B | 0.42B | 0.43B | 0.38B | 0.62B |
|
Short-term Investments
|
| | 0.01B | | | | | | 0.17B | 0.03B | 0.10B | 0.10B |
|
Cash & Current Investments
|
0.11B | 0.33B | 0.19B | 0.18B | 0.21B | 0.22B | 0.20B | 0.60B | 0.59B | 0.46B | 0.48B | 0.72B |
|
Receivables - Net
|
| 0.05B | 0.10B | 0.12B | 0.16B | 0.18B | 0.21B | 0.23B | 0.26B | 0.26B | 0.28B | 0.29B |
|
Receivables - Other
|
| | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
| 0.05B | 0.10B | 0.12B | 0.16B | 0.18B | 0.21B | 0.23B | 0.26B | 0.26B | 0.28B | 0.29B |
|
Prepaid Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.08B |
|
Current Assets
|
| 0.41B | 0.32B | 0.32B | 0.40B | 0.43B | 0.46B | 0.88B | 0.92B | 0.81B | 0.84B | 1.10B |
|
Property, Plant & Equipment (Net)
|
| 0.06B | 0.12B | 0.12B | 0.12B | 0.14B | 0.19B | 0.16B | 0.11B | 0.07B | 0.03B | |
|
Goodwill
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Intangibles
|
| 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | | | 0.07B |
|
Goodwill & Intangibles
|
0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.09B | 0.07B | 0.08B | 0.15B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.08B | 0.25B |
|
Other Non-Current Assets
|
| 0.01B | 0.03B | 0.03B | 0.01B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B |
|
Non-Current Assets
|
| 0.09B | 0.18B | 0.17B | 0.15B | 0.22B | 0.50B | 0.47B | 0.48B | 0.40B | 0.40B | 0.57B |
|
Accounts Payables
|
| 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.08B | 0.08B | 0.08B |
|
Payables
|
| 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.08B | 0.08B | 0.08B |
|
Accumulated Expenses
|
| 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B |
|
Short term Debt
|
| | | | | | | | | | | 0.20B |
|
Current Leases
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.03B | |
|
Current Deferred Revenue
|
| 0.11B | 0.17B | 0.23B | 0.29B | 0.38B | 0.42B | 0.47B | 0.53B | 0.57B | 0.59B | 0.61B |
|
Total Current Liabilities
|
| 0.17B | 0.25B | 0.30B | 0.39B | 0.46B | 0.58B | 0.61B | 0.72B | 0.72B | 0.68B | 0.92B |
|
Capital Leases
|
| 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.08B | 0.06B | 0.02B | | | |
|
Non-Current Debt
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.30B | 0.37B | 0.37B | 0.37B | 0.45B |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.04B | 0.04B | 0.05B | 0.02B | 0.02B | 0.02B | 0.01B | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | 0.49B | 0.49B | 0.49B | 0.49B |
|
Operating Leases
|
| | | | | | 0.21B | 0.19B | 0.17B | 0.12B | 0.09B | 0.07B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Total Non-Current Liabilities
|
| 0.22B | 0.36B | 0.42B | 0.54B | 0.57B | 0.92B | 1.19B | 1.25B | 1.20B | 1.14B | 1.44B |
|
Total Liabilities
|
0.33B | 0.22B | 0.36B | 0.42B | 0.54B | 0.62B | 0.94B | 1.20B | 1.30B | 1.24B | 1.18B | 1.47B |
|
Total Debt
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.30B | 0.37B | 0.37B | 0.37B | 0.65B |
|
Common Equity
|
-0.33B | 0.27B | 0.14B | 0.07B | 0.01B | 0.03B | 0.02B | 0.15B | -0.40B | -0.52B | -0.43B | -0.30B |
|
Shareholder's Equity
|
-0.33B | 0.27B | 0.14B | 0.07B | 0.01B | 0.03B | 0.02B | 0.15B | -0.40B | -0.52B | -0.43B | -0.30B |
|
Liabilities and Shareholders Equity
|
| 0.49B | 0.50B | 0.49B | 0.55B | 0.65B | 0.96B | 1.35B | 1.39B | 1.21B | 1.24B | 1.67B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 18.10B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B |
|
Retained Earnings
|
| -0.53B | -0.73B | -0.88B | -1.04B | -1.13B | -1.28B | -1.32B | -1.36B | -1.34B | -1.21B | -0.96B |