|
Cash & Equivalents
|
0.05B | 0.03B | 0.08B | 0.26B | 0.43B | 0.36B | 0.37B | 0.30B |
|
Short-term Investments
|
0.02B | 0.00B | 0.00B | 0.01B | 0.16B | 0.01B | | |
|
Cash & Current Investments
|
0.08B | 0.03B | 0.08B | 0.27B | 0.59B | 0.36B | 0.37B | 0.30B |
|
Receivables - Net
|
0.32B | 0.33B | 0.33B | 0.74B | 0.91B | 0.90B | 0.93B | 0.80B |
|
Receivables - Other
|
| | 0.00B | 0.05B | 0.00B | 0.00B | | |
|
Receivables
|
0.32B | 0.33B | 0.33B | 0.79B | 0.91B | 0.90B | 0.93B | 0.80B |
|
Prepaid Assets
|
0.03B | 0.03B | 0.04B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Current Assets
|
0.44B | 0.41B | 0.49B | 1.15B | 1.64B | 1.40B | 1.46B | 1.24B |
|
Property, Plant & Equipment (Net)
|
| | | 0.04B | 0.08B | 0.05B | 0.05B | 0.05B |
|
Goodwill
|
1.31B | 1.28B | 1.33B | 6.04B | 7.90B | 2.88B | 2.02B | 1.57B |
|
Intangibles
|
0.00B | 1.96B | 1.83B | 7.37B | 10.39B | 9.44B | 9.01B | 8.44B |
|
Goodwill & Intangibles
|
1.31B | 3.24B | 3.16B | 13.41B | 18.30B | 12.31B | 11.03B | 10.01B |
|
Long-Term Deferred Tax
|
0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
0.02B | 0.00B | | 0.01B | 0.16B | 0.10B | 0.06B | 0.08B |
|
Non-Current Assets
|
3.56B | 3.30B | 3.30B | 13.64B | 18.55B | 12.55B | 11.24B | 10.25B |
|
Assets
|
4.01B | 3.71B | 3.79B | 14.79B | 20.18B | 13.94B | 12.71B | 11.49B |
|
Accounts Payables
|
0.06B | 0.04B | 0.03B | 0.08B | 0.13B | 0.10B | 0.14B | 0.12B |
|
Payables
|
0.06B | 0.04B | 0.03B | 0.08B | 0.13B | 0.10B | 0.14B | 0.12B |
|
Accumulated Expenses
|
| | 0.16B | 0.57B | 0.53B | 0.35B | 0.32B | 0.31B |
|
Other Accumulated Expenses
|
0.19B | 0.15B | 0.16B | | | | | |
|
Short term Debt
|
0.05B | 0.06B | 0.01B | 0.03B | 0.03B | 0.00B | | |
|
Current Leases
|
| | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Current Deferred Revenue
|
0.36B | 0.39B | 0.41B | 0.71B | 1.03B | 0.95B | 0.98B | 0.86B |
|
Total Current Liabilities
|
0.66B | 0.64B | 0.65B | 1.42B | 1.90B | 1.56B | 1.60B | 1.43B |
|
Non-Current Debt
|
1.97B | 1.93B | 1.63B | 3.46B | 5.46B | 5.00B | 4.72B | 4.52B |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B |
|
Pension
|
0.01B | 0.01B | 0.01B | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.01B | |
|
Non-Current Deferred Tax Liability
|
0.05B | 0.04B | 0.06B | 0.51B | 0.51B | 0.45B | 0.38B | 0.27B |
|
Operating Leases
|
| | 0.06B | 0.14B | 0.16B | 0.07B | 0.06B | 0.05B |
|
Other Non-Current Liabilities
|
0.02B | | 0.11B | 0.31B | 0.23B | 0.14B | 0.04B | 0.07B |
|
Total Non-Current Liabilities
|
2.70B | | 2.43B | 5.44B | 8.03B | 6.99B | 6.67B | 6.28B |
|
Total Liabilities
|
2.72B | 2.66B | 2.54B | 5.76B | 8.26B | 7.13B | 6.71B | 6.35B |
|
Total Debt
|
2.01B | 1.99B | 1.64B | 3.49B | 5.49B | 5.01B | 4.72B | 4.52B |
|
Common Equity
|
1.29B | 1.05B | 1.25B | 9.03B | 11.93B | 6.81B | 5.99B | 5.14B |
|
Shareholder's Equity
|
1.29B | 1.05B | 1.25B | 9.03B | 11.93B | 6.81B | 5.99B | 5.14B |
|
Liabilities and Shareholders Equity
|
4.01B | 3.71B | 3.79B | 14.79B | 20.18B | 13.94B | 12.71B | 11.49B |
|
Treasury Shares
|
| | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.39B | -0.63B | -0.89B | -1.25B | -1.60B | -5.66B | -6.65B | -7.31B |
|
Preferred Shares
|
| | | | 1.39B | 1.39B | 1.39B | |