|
Cash & Equivalents
|
0.02B | 0.04B | 0.08B | 0.39B | 0.45B | 0.64B | 0.68B | 0.99B | 0.37B | 0.39B | 0.31B | 0.64B | 1.06B | 0.59B | 0.88B | 1.51B | 2.41B |
|
Short-term Investments
|
| | 0.08B | | | | | | 0.06B | | | | | | | | |
|
Cash & Current Investments
|
0.02B | 0.04B | 0.16B | 0.39B | 0.45B | 0.64B | 0.68B | 0.99B | 0.43B | 0.39B | 0.31B | 0.64B | 1.06B | 0.59B | 0.88B | 1.51B | 2.41B |
|
Receivables - Net
|
| 0.02B | 0.03B | 0.08B | 0.09B | 0.12B | 0.19B | 0.21B | 0.23B | 0.22B | 0.26B | 0.36B | 0.40B | 0.56B | 0.65B | 0.71B | 0.72B |
|
Receivables
|
| 0.02B | 0.03B | 0.08B | 0.09B | 0.12B | 0.19B | 0.21B | 0.23B | 0.22B | 0.26B | 0.36B | 0.40B | 0.56B | 0.65B | 0.71B | 0.72B |
|
Raw Materials
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Work In Process
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Inventory
|
| 0.01B | 0.00B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.08B | 0.10B | 1.07B | 0.71B | 0.60B | 0.48B |
|
Current Deferred Tax Assets
|
| | | 0.04B | 0.05B | 0.03B | 0.05B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.08B | 0.07B | 0.08B | 0.15B | 0.25B | 0.27B | 0.32B | 0.26B |
|
Current Assets
|
| 0.07B | 0.20B | 0.55B | 0.65B | 0.86B | 1.02B | 1.26B | 0.75B | 0.97B | 1.23B | 1.63B | 2.84B | 2.61B | 2.61B | 3.44B | 4.63B |
|
Construction in Progress
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.06B | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.00B | 0.00B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.09B | 0.11B | 0.17B | 0.20B | 0.13B | 0.13B | 0.26B | 0.23B | 0.17B | 0.17B |
|
Long-Term Investments
|
| | | | | | | | 0.06B | 0.21B | 0.52B | 0.44B | 1.07B | | | 0.12B | 0.58B |
|
Goodwill
|
| 0.04B | 0.04B | 0.44B | 0.44B | 0.45B | 0.70B | 0.66B | 0.89B | 0.95B | 0.93B | 0.92B | 0.96B | 1.83B | 1.69B | 1.75B | 1.72B |
|
Intangibles
|
| 0.02B | 0.01B | 0.87B | 0.84B | 0.81B | 1.44B | 1.19B | 3.01B | 2.98B | 2.73B | 2.44B | 2.20B | 7.15B | 5.79B | 5.42B | 4.76B |
|
Goodwill & Intangibles
|
| 0.06B | 0.05B | 1.31B | 1.27B | 1.26B | 2.14B | 1.84B | 3.91B | 3.93B | 3.66B | 3.36B | 3.15B | 8.98B | 7.49B | 7.17B | 6.47B |
|
Long-Term Deferred Tax
|
| | | 0.12B | 0.06B | 0.12B | 0.17B | 0.13B | 0.02B | 0.03B | 0.06B | 0.22B | 0.25B | 0.31B | 0.38B | 0.48B | 0.56B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.04B | 0.05B | 0.03B | 0.04B | 0.06B | 0.07B | 0.11B |
|
Non-Current Assets
|
| 0.06B | 0.05B | 1.41B | 1.36B | 1.37B | 2.32B | 2.07B | 4.05B | 4.16B | 3.97B | 3.91B | 3.70B | 9.69B | 8.23B | 7.96B | 7.38B |
|
Assets
|
0.11B | 0.14B | 0.25B | 1.97B | 2.01B | 2.24B | 3.34B | 3.33B | 4.80B | 5.12B | 5.20B | 5.54B | 6.54B | 12.30B | 10.84B | 11.39B | 12.01B |
|
Accounts Payables
|
| 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.03B | 0.10B | 0.09B | 0.10B | 0.08B |
|
Payables
|
| 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.03B | 0.10B | 0.09B | 0.10B | 0.08B |
|
Accumulated Expenses
|
0.01B | 0.02B | 0.03B | 0.10B | 0.10B | 0.12B | 0.16B | 0.16B | 0.19B | 0.20B | 0.26B | 0.27B | 0.35B | 0.67B | 0.80B | 0.79B | 0.91B |
|
Other Accumulated Expenses
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.02B | | 0.03B | 0.03B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.25B | 0.03B | 0.03B | 0.60B | 0.03B |
|
Current Taxes
|
| | | 0.04B | 0.04B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.04B | 0.02B |
|
Current Deferred Revenue
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | |
|
Curent Deferred Tax Liability
|
| | | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.06B | 0.05B | 0.19B | 0.24B | 0.20B | 0.22B | 0.23B | 0.26B | 0.29B | 0.35B | 0.36B | 0.65B | 0.81B | 0.93B | 1.54B | 1.04B |
|
Non-Current Debt
|
| 0.04B | | 0.43B | 0.42B | 0.54B | 1.33B | 1.15B | 1.99B | 1.54B | 1.56B | 1.57B | 1.85B | 6.02B | 5.69B | 5.11B | 6.08B |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | | | |
|
Minority Interest
|
| | | | | | 0.00B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.18B | 0.17B | 0.17B | 0.38B | 0.34B | 0.95B | 0.74B | 0.67B | 0.61B | 0.55B | 1.90B | 1.49B | 1.39B | 0.68B |
|
Operating Leases
|
| | | | | | | | | | | 0.16B | 0.14B | 0.09B | 0.07B | 0.06B | 0.04B |
|
Other Non-Current Liabilities
|
| | | 0.03B | 0.01B | 0.02B | 0.04B | 0.07B | 0.11B | 0.18B | 0.22B | 0.11B | 0.10B | 0.12B | 0.11B | 0.10B | 0.09B |
|
Total Non-Current Liabilities
|
| | | -0.03B | -0.01B | -0.02B | -0.04B | -0.07B | -0.11B | -0.18B | -0.22B | -0.11B | -0.10B | -0.12B | -0.11B | -0.10B | -0.09B |
|
Total Debt
|
| 0.06B | | 0.46B | 0.45B | 0.55B | 1.34B | 1.19B | 2.03B | 1.58B | 1.60B | 1.61B | 2.09B | 6.05B | 5.72B | 5.71B | 6.11B |
|
Common Equity
|
-0.07B | 0.03B | 0.19B | 1.12B | 1.16B | 1.30B | 1.37B | 1.71B | 1.88B | 2.71B | 2.76B | 3.11B | 3.66B | 3.97B | 3.09B | 3.74B | 4.09B |
|
Shareholder's Equity
|
-0.07B | 0.03B | 0.19B | 1.12B | 1.16B | 1.30B | 1.37B | 1.71B | 1.88B | 2.71B | 2.76B | 3.11B | 3.66B | 3.97B | 3.09B | 3.74B | 4.09B |
|
Liabilities and Shareholders Equity
|
0.11B | 0.14B | 0.25B | 1.97B | 2.01B | 2.24B | 3.34B | 3.33B | 4.80B | 5.12B | 5.20B | 5.54B | 6.54B | 12.30B | 10.84B | 11.39B | 12.01B |
|
Retained Earnings
|
| -0.47B | -0.35B | -0.06B | -0.02B | 0.06B | -0.12B | 0.30B | 0.53B | 0.92B | 0.84B | 1.07B | 1.16B | 0.83B | -1.13B | 0.88B | 1.13B |
|
Treasury Shares
|
| | | 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 |