|
Cash & Equivalents
|
| | 1.39B | -2.33B | 2.69B | 3.47B | 0.67B | 4.97B | 4.87B | 5.71B | 0.28B | 3.56B | 3.68B | 4.26B | 0.20B |
|
Short-term Investments
|
| | 0.26B | | 0.05B | 0.08B | 0.00B | 0.10B | 0.09B | 0.14B | 0.09B | 0.10B | 0.11B | 0.12B | 0.07B |
|
Cash & Current Investments
|
| | 1.64B | -2.33B | 2.74B | 3.55B | 0.68B | 5.07B | 4.96B | 5.85B | 0.37B | 3.67B | 3.79B | 4.37B | 0.26B |
|
Receivables - Net
|
| | 0.01B | | 0.22B | 0.28B | 0.02B | 0.54B | 0.60B | 1.54B | 0.02B | 2.96B | 2.78B | 3.34B | 0.03B |
|
Receivables - Other
|
| | 0.02B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B |
|
Receivables
|
| | 0.03B | | 0.22B | 0.28B | 0.02B | 0.54B | 0.61B | 1.54B | 0.02B | 2.97B | 2.80B | 3.35B | 0.03B |
|
Inventory
|
| | -0.01B | | 2.23B | 2.17B | -0.00B | 1.96B | 2.64B | 3.82B | 0.20B | 4.83B | 5.61B | 6.91B | 0.17B |
|
Prepaid Assets
|
| | 0.01B | | 0.45B | 0.54B | 0.01B | 0.52B | 0.64B | 0.96B | 0.02B | 0.89B | 0.87B | 0.78B | 0.01B |
|
Current Assets
|
| | 1.10B | 6.23B | 6.99B | 7.43B | 0.74B | 8.13B | 9.43B | 12.89B | 0.74B | 16.85B | 16.54B | 19.86B | 0.60B |
|
Property, Plant & Equipment (Net)
|
| | 0.03B | | 0.24B | 0.31B | 0.04B | 0.36B | 0.37B | 0.45B | 0.03B | 0.58B | 0.69B | 0.72B | 0.02B |
|
Intangibles
|
| | 0.06B | | 0.51B | 0.66B | 0.11B | 1.07B | 1.19B | 1.57B | 0.09B | 2.22B | 2.50B | 2.75B | 0.09B |
|
Goodwill & Intangibles
|
| | 0.06B | | 0.51B | 0.66B | 0.11B | 1.07B | 1.19B | 1.57B | 0.09B | 2.22B | 2.50B | 2.75B | 0.09B |
|
Long-Term Deferred Tax
|
| | 0.03B | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.05B | | 0.21B | 0.08B | 0.01B | 0.02B | 0.03B | 0.04B | 0.00B | 0.04B | 0.03B | 0.02B | 0.00B |
|
Non-Current Assets
|
| | 0.15B | -6.23B | 1.34B | 1.46B | 0.15B | 1.93B | 2.03B | 2.58B | 0.15B | 3.47B | 4.02B | 4.62B | 0.15B |
|
Assets
|
| | 1.25B | | 8.33B | 8.89B | 0.89B | 10.05B | 11.46B | 15.47B | 0.89B | 20.32B | 20.56B | 24.48B | 0.76B |
|
Accounts Payables
|
| | 0.62B | | 4.21B | 4.74B | 0.52B | 5.80B | 6.36B | 8.88B | 0.54B | 11.96B | 12.34B | 14.89B | 0.43B |
|
Notes Payables
|
| | 0.28B | 0.18B | 0.26B | | | | | | 0.26B | | | | 1.68B |
|
Payables
|
| | 0.90B | 0.18B | 4.47B | 4.74B | 0.52B | 5.80B | 6.36B | 8.88B | 0.80B | 11.96B | 12.34B | 14.89B | 2.12B |
|
Accumulated Expenses
|
| | 0.02B | | 0.06B | 0.10B | 0.02B | 0.07B | 0.13B | 0.20B | 0.01B | 0.19B | 0.27B | 0.33B | 0.02B |
|
Other Accumulated Expenses
|
| 0.08B | 0.27B | 0.04B | 0.23B | 0.27B | 0.63B | 0.18B | 0.27B | 0.97B | 1.09B | 0.42B | 0.94B | 1.11B | 1.68B |
|
Short term Debt
|
| | 0.03B | | 0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B |
|
Current Leases
|
| | 0.02B | 0.13B | 0.13B | 0.16B | 0.01B | 0.15B | 0.14B | 0.15B | 0.01B | 0.18B | 0.33B | 0.65B | 0.01B |
|
Current Deferred Revenue
|
| | 0.03B | | 0.29B | 0.43B | 0.06B | 0.63B | 0.81B | 0.97B | 0.07B | 1.84B | 1.54B | 1.92B | 0.06B |
|
Total Current Liabilities
|
| | 0.76B | -4.49B | 5.39B | 6.24B | 0.69B | 7.64B | 7.97B | 11.19B | 0.69B | 15.79B | 15.94B | 19.51B | 0.63B |
|
Non-Current Debt
|
| | 0.32B | | 0.26B | 0.05B | 0.00B | 0.03B | 0.08B | 0.20B | 0.00B | 0.31B | 0.47B | 0.95B | 1.68B |
|
Non-Current Deffered Revenue
|
| | 0.00B | | | | | | | | 0.01B | | | | 0.01B |
|
Pension
|
-0.00B | | 0.00B | -0.00B | | | 0.00B | | | | 0.01B | | | | 0.00B |
|
Operating Leases
|
| | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B |
|
Other Non-Current Liabilities
|
| | 0.02B | | 0.13B | 0.15B | 0.01B | 0.16B | 0.21B | 0.39B | 0.02B | 0.54B | 0.53B | 0.53B | 0.01B |
|
Total Non-Current Liabilities
|
| | 0.03B | | 0.26B | 0.28B | 0.02B | 0.30B | 0.38B | 0.57B | 0.03B | 0.84B | 0.98B | 1.30B | 0.04B |
|
Total Liabilities
|
| | 0.18B | | 8.07B | 8.61B | 0.63B | 9.71B | 11.10B | 15.02B | 0.72B | 19.74B | 19.94B | 23.80B | 0.66B |
|
Total Debt
|
| | 0.35B | | 0.28B | 0.07B | 0.00B | 0.04B | 0.08B | 0.20B | 0.01B | 0.32B | 0.48B | 0.96B | 1.73B |
|
Common Equity
|
| | 1.06B | | 0.26B | 0.28B | 0.26B | 0.34B | 0.36B | 0.45B | 0.17B | 0.57B | 0.62B | 0.68B | 0.10B |
|
Shareholder's Equity
|
| | 1.06B | | 2.68B | 2.37B | 0.26B | 2.12B | 3.11B | 3.71B | 0.17B | 3.69B | 3.63B | 3.67B | 0.10B |
|
Liabilities and Shareholders Equity
|
| | 1.25B | | 8.33B | 8.89B | 0.89B | 10.05B | 11.46B | 15.47B | 0.89B | 20.32B | 20.56B | 24.48B | 0.76B |
|
Treasury Shares
|
| | | | | | | | | | 0.01B | -0.20B | -0.21B | -0.23B | 0.01B |
|
Retained Earnings
|
| | -0.41B | | -5.41B | -6.33B | -0.65B | -8.50B | -8.20B | -10.45B | -0.62B | -14.11B | -15.68B | -17.38B | -0.56B |