|
Cash & Equivalents
|
0.06B | 0.04B | 0.05B | 0.04B | 0.13B | 0.13B | 0.13B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.03B | 0.03B | 0.10B | 0.11B |
|
Short-term Investments
|
| | | | | | | | | | 0.01B | | 0.01B | 0.01B | 0.10B | 0.11B |
|
Cash & Current Investments
|
0.06B | 0.04B | 0.05B | 0.04B | 0.13B | 0.13B | 0.13B | 0.10B | 0.09B | 0.09B | 0.11B | 0.09B | 0.04B | 0.04B | 0.21B | 0.22B |
|
Receivables - Net
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.57B | 12.18B |
|
Receivables - Other
|
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 |
|
Receivables
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.57B | 12.18B |
|
Inventory
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.38B | 0.00B | 0.00B | | 0.00B | 0.00B | | |
|
Prepaid Assets
|
0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 21.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 10.13B | 43.93B |
|
Current Assets
|
0.08B | 0.05B | | 0.07B | 0.16B | 0.15B | 0.13B | 0.13B | 106.63B | 0.11B | | | 0.05B | 0.00B | 119.16B | 195.62B |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.58B | 0.01B | 0.01B | | 0.01B | 0.01B | 5.35B | 4.51B |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.00B | | 1.22B | 0.95B |
|
Goodwill
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Intangibles
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.71B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.05B | 0.10B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.71B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.05B | 0.10B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 0.00B | | 0.23B | 0.22B |
|
Other Non-Current Assets
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.74B | 0.00B | 0.01B | | 0.01B | 0.00B | 1.12B | 1.19B |
|
Non-Current Assets
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.03B | 0.01B | | | 0.02B | 0.02B | 0.02B | 0.02B |
|
Assets
|
0.09B | 0.06B | | 0.08B | 0.17B | 0.16B | 0.14B | 0.14B | 0.00B | 0.12B | | | 0.07B | 0.02B | 0.13B | 0.00B |
|
Accounts Payables
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 15.21B | 0.02B | 0.03B | | 0.04B | 0.04B | 35.12B | 39.28B |
|
Notes Payables
|
0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 1.47B | 5.44B | 0.03B | 0.01B | | 0.03B | 0.01B | 6.27B | 6.26B |
|
Payables
|
0.01B | 0.01B | | 0.02B | 0.01B | 0.01B | 0.01B | 1.48B | 20.64B | 0.05B | 0.04B | | 0.07B | 0.05B | 41.39B | 45.55B |
|
Accumulated Expenses
|
| | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Accumulated Expenses
|
| 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 7.77B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 9.19B | -0.00B |
|
Short term Debt
|
0.00B | 0.00B | | | 0.00B | | | 0.00B | | 0.01B | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.00B | 0.01B |
|
Current Deferred Revenue
|
0.00B | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | |
|
Total Current Liabilities
|
0.02B | 0.02B | | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 25.66B | 0.03B | | | 0.05B | 0.00B | 129.01B | 66.17B |
|
Non-Current Debt
|
0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 14.34B | 0.03B | 0.03B | | | 0.05B | 51.78B | 58.41B |
|
Convertible Debt
|
| | | | | | | | | 0.05B | 0.05B | | 0.06B | 0.08B | 0.19B | 0.15B |
|
Non-Current Deffered Revenue
|
0.00B | | | | | | | | | 0.00B | 0.00B | | 0.00B | | 0.11B | 0.14B |
|
Pension
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.26B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 1.88B | 1.01B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | |
|
Operating Leases
|
| 0.04B | | 0.06B | 0.02B | | | | 0.10B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
| 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | | 1.10B | 1.27B |
|
Total Non-Current Liabilities
|
0.00B | 0.00B | | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 15.60B | 0.04B | | | 0.06B | | 112.08B | 146.48B |
|
Total Liabilities
|
0.02B | 0.02B | | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | -74.40B | 0.07B | -189.35B | | 0.11B | -217.36B | 0.24B | 212.65B |
|
Total Debt
|
0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 14.34B | 0.04B | 0.03B | | | 0.05B | 51.78B | 58.41B |
|
Common Equity
|
0.07B | 0.05B | | 0.05B | 0.13B | 0.12B | 0.11B | 0.10B | 74.40B | 0.05B | 189.35B | | -0.03B | 217.38B | -113.96B | -10.08B |
|
Shareholder's Equity
|
0.07B | 0.05B | | | 0.13B | | | 0.10B | | 0.05B | | | -0.03B | | -0.11B | |
|
Liabilities and Shareholders Equity
|
0.09B | 0.06B | | 0.08B | 0.17B | 0.16B | 0.14B | 0.14B | 0.00B | 0.12B | | | 0.07B | 0.02B | 0.13B | 0.00B |
|
Treasury Shares
|
| | | | | | | | | | | | 0.00B | | | |
|
Retained Earnings
|
-0.04B | -0.03B | | | -0.04B | -0.03B | -0.03B | -0.06B | -79.90B | -0.06B | | | -0.12B | -0.00B | -185.03B | -239.42B |