|
Cash & Equivalents
|
0.14B | 0.26B | 0.12B | 0.11B | 0.18B | 0.12B | 0.10B | | | | | | | | | 0.38B | |
|
Short-term Investments
|
0.05B | | 0.05B | 0.08B | 0.14B | 0.10B | 0.09B | 0.07B | 0.08B | | 0.05B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.05B |
|
Cash & Current Investments
|
0.19B | 0.26B | 0.17B | 0.19B | 0.32B | 0.22B | 0.19B | 0.07B | 0.08B | | 0.05B | 0.00B | 0.00B | | 0.00B | 0.38B | 0.05B |
|
Receivables - Net
|
0.19B | 0.16B | 0.20B | 0.29B | 0.34B | 0.37B | 0.41B | | | | 0.54B | 0.72B | 1.35B | 1.75B | 1.82B | -0.08B | 1.44B |
|
Receivables - Other
|
0.09B | 0.10B | 0.13B | 0.11B | 0.11B | 0.15B | 0.17B | | | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | -0.04B | 0.08B |
|
Receivables
|
0.28B | 0.27B | 0.33B | 0.40B | 0.46B | 0.52B | 0.58B | | | | 0.57B | 0.76B | 1.41B | 1.82B | 1.89B | -0.12B | 1.52B |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.99B | |
|
Inventory
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | | | | | 0.01B | 0.05B | 0.08B | 0.00B | 0.07B | 0.07B |
|
Prepaid Assets
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.11B | 0.14B | 0.13B | 0.15B | 0.14B |
|
Current Assets
|
0.54B | 0.58B | 0.56B | 0.66B | 0.85B | 0.82B | 0.86B | | | | | -0.02B | -0.07B | | -7.15B | 2.99B | -7.13B |
|
Buildings
|
| 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | | 0.07B |
|
Land & Improvements
|
| 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 |
|
Property, Plant & Equipment (Net)
|
0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.34B | 0.35B | 0.36B | 0.35B | 0.38B |
|
Long-Term Investments
|
| | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | | 0.06B |
|
Goodwill
|
0.17B | 0.18B | 0.25B | 0.32B | 0.36B | 0.46B | 0.59B | 0.62B | 0.77B | 0.76B | 0.88B | | | | | 9.02B | |
|
Intangibles
|
0.01B | 0.02B | 0.04B | 0.05B | 0.05B | 0.08B | 0.11B | 0.06B | 0.07B | 0.05B | 0.07B | 0.07B | | | 3.86B | 3.75B | 3.56B |
|
Goodwill & Intangibles
|
0.18B | 0.19B | 0.29B | 0.37B | 0.41B | 0.54B | 0.70B | 0.67B | 0.84B | 0.81B | 0.95B | 0.07B | | 4.28B | 3.86B | 12.77B | 3.56B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.05B | 0.08B | 0.07B | | 0.07B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B |
|
Non-Current Assets
|
0.39B | 0.38B | 0.48B | 0.56B | 0.61B | 0.74B | 0.36B | | | | | 0.02B | 0.07B | | 7.15B | 61.34B | 7.13B |
|
Assets
|
0.91B | 0.95B | 1.03B | 1.20B | 1.44B | 1.53B | 1.72B | | | | | | | | | 65.70B | |
|
Accounts Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | 0.11B | |
|
Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | 0.11B | |
|
Accumulated Expenses
|
| 0.05B | 0.06B | 0.09B | 0.01B | 0.17B | 0.16B | 0.14B | | | | | | | | | |
|
Other Accumulated Expenses
|
0.12B | 0.10B | 0.15B | 0.18B | 0.19B | 0.25B | 0.23B | | | | 0.38B | | | | | 1.00B | |
|
Short term Debt
|
-0.00B | | | | | | 0.35B | | | | | | | | | 0.08B | |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.01B |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.04B | 0.01B | 0.04B | 0.06B |
|
Current Deferred Revenue
|
0.17B | 0.13B | 0.15B | 0.22B | 0.30B | 0.28B | 0.32B | | | | | 0.66B | 1.32B | 1.51B | 1.65B | 0.06B | 1.61B |
|
Curent Deferred Tax Liability
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | 1.09B | 0.99B | 0.90B | 0.87B | 0.81B |
|
Total Current Liabilities
|
0.30B | 0.25B | 0.31B | 0.41B | 0.50B | 0.54B | 0.57B | | | | 1.13B | | 2.48B | 2.69B | 2.83B | 2.64B | |
|
Capital Leases
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 0.35B | | | | | | | | | 3.42B | |
|
Non-Current Deffered Revenue
|
| | 0.00B | | | | | | | | | 0.00B | 0.00B | | | | |
|
Pension
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | 0.04B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | 0.06B | 1.29B | 1.16B | 1.07B | | 1.00B |
|
Operating Leases
|
0.12B | -0.00B | 0.18B | 0.18B | 0.16B | 0.24B | 0.26B | 0.34B | 0.35B | | 0.08B | 0.06B | 0.16B | 0.13B | 0.13B | 0.15B | 0.18B |
|
Other Non-Current Liabilities
|
0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | 0.02B | | 0.03B | 0.17B | 0.24B | 0.19B | 0.05B | 0.13B |
|
Total Non-Current Liabilities
|
0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.37B | -0.02B | | -0.02B | | -0.03B | -0.17B | -0.24B | 11.75B | 4.54B | 0.01B |
|
Total Liabilities
|
0.32B | 0.27B | 0.34B | 0.44B | 0.52B | 0.02B | 0.95B | | | | | | | | 11.93B | 12.09B | |
|
Total Debt
|
-0.00B | | | | | | 0.70B | | | | | | | | | 3.50B | |
|
Common Equity
|
0.57B | 0.67B | 0.68B | 0.75B | 0.91B | 0.95B | 0.76B | | | | | | | | | 9.43B | |
|
Shareholder's Equity
|
0.57B | 0.67B | 0.68B | 0.75B | 0.91B | 0.95B | 0.76B | 0.95B | | 1.35B | 1.62B | 1.85B | 8.07B | 8.50B | 9.24B | 17.05B | 9.52B |
|
Liabilities and Shareholders Equity
|
0.91B | 0.95B | 1.03B | 1.20B | 1.44B | 1.53B | 1.72B | | | | | | | | | 65.70B | |
|
Retained Earnings
|
0.38B | 0.47B | 0.48B | 0.52B | 0.62B | 0.66B | 0.44B | 0.59B | 0.74B | 0.89B | 1.11B | 1.26B | 1.42B | 1.82B | 2.43B | 2.62B | 2.72B |
|
Treasury Shares
|
| | | | | 0.00B | | | 72.65 | | 0.00B | 0.00B | 0.00B | 119.86 | 0.00B | 0.00B | |