|
Assets
|
0.36B | 0.63B | 0.81B | 0.85B | 0.87B | 0.85B | 0.86B | 0.89B | 0.90B | 1.11B | 1.28B | 1.33B | 1.39B | 1.35B | 1.44B | 1.50B |
|
Cash & Equivalents
|
0.10B | 0.14B | 0.15B | 0.13B | 0.08B | 0.08B | 0.13B | 0.13B | 0.26B | 0.16B | 0.16B | 0.19B | 0.21B | 0.15B | 0.19B | 0.16B |
|
Short-term Investments
|
0.02B | 0.01B | 0.01B | 0.04B | 0.13B | 0.12B | 0.11B | 0.15B | 0.14B | 0.02B | 0.03B | 0.05B | 0.03B | 0.00B | | |
|
Cash & Current Investments
|
0.13B | 0.16B | 0.16B | 0.17B | 0.21B | 0.20B | 0.24B | 0.28B | 0.40B | 0.19B | 0.18B | 0.24B | 0.23B | 0.15B | 0.19B | 0.16B |
|
Receivables - Net
|
| 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.21B | 0.22B | 0.24B | 0.24B | 0.23B | 0.24B | 0.27B | 0.27B | 0.33B |
|
Receivables - Other
|
0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B |
|
Receivables
|
| 0.18B | 0.21B | 0.22B | 0.22B | 0.23B | 0.22B | 0.24B | 0.25B | 0.27B | 0.28B | 0.26B | 0.28B | 0.33B | 0.35B | 0.41B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Current Assets
|
0.22B | 0.32B | 0.41B | 0.44B | 0.48B | 0.47B | 0.50B | 0.56B | 0.55B | 0.60B | 0.67B | 0.71B | 0.75B | 0.77B | 0.86B | 0.90B |
|
Buildings
|
0.01B | 0.01B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B |
|
Goodwill
|
0.07B | 0.15B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.20B | 0.21B | 0.26B | 0.26B | 0.27B | 0.32B | 0.30B | 0.31B | 0.32B |
|
Intangibles
|
| 0.03B | 0.34B | | 0.13B | 0.14B | 0.13B | 0.14B | 0.28B | 0.16B | 0.16B | 0.17B | 0.18B | 0.17B | 0.17B | 0.35B |
|
Goodwill & Intangibles
|
0.07B | 0.18B | 0.56B | 0.23B | 0.36B | 0.36B | 0.35B | 0.34B | 0.49B | 0.41B | 0.42B | 0.44B | 0.50B | 0.48B | 0.48B | 0.66B |
|
Long-Term Deferred Tax
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.06B | 0.07B |
|
Other Non-Current Assets
|
0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Non-Current Assets
|
0.14B | 0.32B | 0.40B | 0.41B | 0.39B | 0.38B | 0.36B | 0.33B | 0.35B | 0.51B | 0.61B | 0.62B | 0.64B | 0.24B | 0.58B | 0.60B |
|
Accounts Payables
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B |
|
Payables
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B |
|
Accumulated Expenses
|
0.02B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.07B |
|
Other Accumulated Expenses
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B |
|
Short term Debt
|
| 0.07B | 0.03B | 0.01B | 0.01B | 0.02B | 0.15B | 0.05B | 0.02B | 0.01B | 0.01B | 0.01B | 0.24B | 0.23B | 0.01B | 0.01B |
|
Current Leases
|
| | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Current Deferred Revenue
|
| 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.05B |
|
Total Current Liabilities
|
0.08B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.36B | 0.25B | 0.22B | 0.35B | 0.42B | 0.44B | 0.70B | 0.53B | 0.56B | 0.62B |
|
Non-Current Debt
|
0.10B | 0.22B | 0.28B | 0.26B | 0.25B | 0.23B | 0.13B | 0.33B | 0.31B | 0.35B | 0.35B | 0.34B | 0.14B | 0.38B | 0.53B | 0.53B |
|
Convertible Debt
|
| 108.26B | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Minority Interest
|
| | | | | | | 0.04B | 0.04B | | | | 0.00B | | | |
|
Liabilities from Discontinued Operations
|
0.00B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| | | | | | | | | | 0.08B | 0.10B | 0.07B | 0.05B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Total Non-Current Liabilities
|
0.15B | 0.27B | 0.34B | 0.31B | 0.30B | 0.28B | 0.16B | 0.35B | 0.34B | 0.40B | 0.47B | 0.47B | 0.25B | 0.47B | 0.61B | 0.60B |
|
Total Liabilities
|
1.04B | 1.34B | 0.54B | 0.52B | 0.50B | 0.50B | 0.52B | 0.60B | 0.56B | 0.75B | 0.89B | 0.91B | 0.95B | 0.99B | 1.17B | 1.22B |
|
Total Debt
|
0.10B | 0.29B | 0.31B | 0.27B | 0.27B | 0.26B | 0.28B | 0.38B | 0.33B | 0.36B | 0.36B | 0.35B | 0.37B | 0.60B | 0.54B | 0.54B |
|
Common Equity
|
-0.68B | -0.70B | -0.71B | 0.32B | 0.36B | 0.36B | 0.35B | 0.25B | 0.34B | 0.36B | 0.40B | 0.42B | 0.44B | 0.36B | 0.27B | 0.28B |
|
Shareholder's Equity
|
-0.43B | -0.70B | -0.71B | 0.32B | 0.36B | 0.36B | 0.35B | 0.25B | 0.34B | 0.36B | 0.40B | 0.42B | 0.44B | 0.36B | 0.27B | 0.28B |
|
Liabilities and Shareholders Equity
|
0.36B | 0.63B | 0.81B | 0.85B | 0.87B | 0.85B | 0.86B | 0.89B | 0.90B | 1.11B | 1.28B | 1.33B | 1.39B | 1.35B | 1.44B | 1.50B |
|
Treasury Shares
|
0.02B | 0.02B | 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 | 0.04B |
|
Retained Earnings
|
0.30B | 0.36B | 0.54B | 0.59B | 0.63B | 0.64B | 0.68B | 0.71B | 0.75B | 0.80B | 0.85B | 0.88B | 0.92B | 0.94B | 0.97B | 1.02B |