|
Receivables - Accured
|
| | | -0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B |
|
Loans - Loss Allowance
|
| | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.03B | | 0.03B |
|
Cash & Equivalents
|
0.12B | 0.17B | 0.22B | 131.54B | 0.16B | 0.13B | 0.12B | 0.11B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B |
|
Receivables - Net
|
0.03B | 0.17B | 0.03B | 0.04B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.04B | 0.02B | 0.02B |
|
Receivables - Other
|
0.00B | 0.12B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Receivables
|
0.03B | 0.30B | 0.03B | 0.04B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.04B | 0.02B | 0.02B |
|
Raw Materials
|
| | | -0.00B | | -0.00B | | -0.00B | | -0.00B | | -0.00B | | -0.00B |
|
Current Assets
|
0.16B | 0.36B | 0.26B | 163.69B | 0.21B | 0.16B | 0.16B | 0.18B | 0.14B | 0.16B | 0.16B | 0.12B | 0.09B | 0.07B |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B |
|
Long-Term Investments
|
0.07B | 0.04B | 0.04B | 36.87B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Intangibles
|
0.05B | 0.10B | 0.11B | 95.22B | 0.06B | 0.05B | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Goodwill & Intangibles
|
0.05B | 0.10B | 0.11B | 95.22B | -0.05B | 0.05B | 0.05B | 0.05B | -0.00B | 0.00B | 0.00B | 0.00B | | |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 1.27B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.14B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
0.14B | 0.15B | 0.18B | 169.38B | 0.16B | 0.16B | 0.15B | 0.12B | 0.06B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B |
|
Assets
|
0.30B | 0.52B | 0.44B | 333.07B | 0.37B | 0.32B | 0.31B | 0.30B | 0.21B | 0.22B | 0.19B | 0.16B | 0.12B | 0.11B |
|
Accounts Payables
|
0.03B | 0.10B | 0.05B | 26.54B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Payables
|
0.03B | 0.10B | 0.05B | 26.54B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 2.04B | 0.00B | 0.00B | 0.04B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
0.06B | 0.17B | 0.05B | 41.58B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
0.09B | 0.22B | 0.13B | 82.34B | 0.05B | 0.05B | 0.09B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Non-Current Debt
|
0.01B | 0.00B | 0.02B | 16.78B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Non-Current Deffered Revenue
|
0.10B | 0.08B | 0.04B | -0.07B | 0.04B | -0.05B | 0.03B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B |
|
Pension
|
0.00B | 0.00B | 0.00B | 4.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 1.27B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.26B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.11B | 0.10B | 0.07B | 42.96B | 0.13B | 0.11B | 0.09B | 0.10B | 0.11B | 0.11B | 0.09B | 0.09B | 0.07B | 0.07B |
|
Total Debt
|
0.01B | 0.01B | 0.02B | 18.82B | 0.02B | 0.02B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Common Equity
|
0.10B | 0.19B | 0.24B | 333.07B | 0.37B | 0.32B | 0.31B | 0.30B | 0.21B | 0.22B | 0.19B | 0.16B | 0.12B | 0.11B |
|
Shareholder's Equity
|
0.10B | 0.19B | 0.24B | 207.76B | 0.19B | 0.16B | 0.12B | 0.12B | 0.06B | 0.06B | 0.06B | 0.03B | 0.01B | 0.01B |
|
Liabilities and Shareholders Equity
|
0.30B | 0.52B | 0.44B | 333.07B | 0.37B | 0.32B | 0.31B | 0.30B | 0.21B | 0.22B | 0.19B | 0.16B | 0.12B | 0.11B |
|
Retained Earnings
|
-0.12B | -0.16B | -0.00B | -155.72B | 0.00B | -0.27B | 0.00B | -0.29B | 0.00B | -0.36B | 0.00B | -0.36B | 0.00B | -0.44B |
|
Treasury Shares
|
| | | | | 0.00B | | 0.01B | | 0.01B | | 0.01B | | 0.01B |
|
Shares Outstanding
|
| | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B |