|
Cash & Equivalents
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.10B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.08B | 0.04B | 0.04B | 0.00B | 0.03B | 0.10B | 0.09B | 0.00B | 0.08B | 0.08B | 0.07B | 0.00B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.09B | 0.07B | 0.09B | 0.08B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 15.86B | 18.47B | 16.18B |
|
Short-term Investments
|
| | | | | 0.03B | 0.08B | 0.08B | 0.08B | 0.04B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.13B | 0.10B | 0.10B | 0.09B | 0.06B | 0.08B | 0.09B | 0.06B | 0.04B | 0.00B | 0.03B | 0.10B | 0.09B | 0.00B | 0.08B | 0.08B | 0.07B | 0.00B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.09B | 0.07B | 0.09B | 0.08B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 15.86B | 18.47B | 16.18B |
|
Receivables - Net
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.98B | 1.02B | 1.04B | 0.92B |
|
Receivables - Other
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.17B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.15B | | | | 0.15B | | | | 0.15B | | | |
|
Receivables
|
-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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 1.12B | 1.02B | 1.04B | 0.92B |
|
Inventory
|
0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 3.64B | 4.19B | 4.47B | 4.99B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 2.61B | 1.60B | 2.11B | 2.40B |
|
Current Assets
|
| | 0.04B | | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.09B | 0.07B | 0.05B | 0.01B | 0.12B | 0.11B | 0.11B | 0.02B | 0.11B | 0.10B | 0.10B | 0.05B | 0.09B | 0.07B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.12B | 0.09B | 0.12B | 0.10B | 0.08B | 0.05B | 0.04B | 0.03B | 26.97B | 24.50B | 27.96B | 26.31B |
|
Property, Plant & Equipment (Net)
|
| | 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 | 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 | 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 | 0.00B | 0.00B | 2.19B | 1.92B | 1.72B | 1.46B |
|
Long-Term Investments
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | 0.00B | 0.00B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Goodwill
|
| | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 26.66B | 26.82B | 27.16B | 27.32B |
|
Intangibles
|
| | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 2.75B | 2.60B | 2.46B | 2.31B |
|
Goodwill & Intangibles
|
| | 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 | | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 29.41B | 29.41B | 29.62B | 29.63B |
|
Other Non-Current Assets
|
-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 | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.81B | 0.93B | 0.43B | 0.43B |
|
Non-Current Assets
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 69,347.03B | 41.26B | 39.96B | 38.69B |
|
Assets
|
| | 0.04B | | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.06B | 0.01B | 0.12B | 0.12B | 0.11B | 0.02B | 0.11B | 0.11B | 0.11B | 0.05B | 0.10B | 0.08B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.15B | 0.17B | 0.16B | 0.20B | 0.18B | 0.19B | 0.19B | 0.16B | 0.14B | 0.17B | 0.14B | 0.13B | 0.09B | 0.08B | 0.07B | 69,374.00B | 65.76B | 67.92B | 65.00B |
|
Accounts Payables
|
| | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.01B | | | |
|
Notes Payables
|
| | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.06B | 0.05B | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.69B | 0.70B | 0.70B |
|
Payables
|
| | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.06B | 0.06B | 0.06B | 0.05B | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.70B | 0.69B | 0.70B | 0.70B |
|
Accumulated Expenses
|
| | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.09B | | | | 0.09B | | | | 0.05B | | | |
|
Other Accumulated Expenses
|
| | 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 | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.05B | | | | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.01B | | | |
|
Total Current Liabilities
|
| | 0.04B | | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.01B | 0.05B | 0.05B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.04B | 0.11B | 0.12B | 0.12B | 0.11B | 0.07B | 0.07B | 0.08B | 0.07B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.12B | 0.11B | 0.15B | 0.14B | 0.17B | 0.15B | 0.13B | 0.10B | 0.09B | 0.08B | 77.56B | 74.80B | 75.43B | 70.17B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | | | | | | | | | |
|
Convertible Debt
|
| | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.11B | 0.11B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 4.78B | 4.18B | 4.13B | 3.49B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.11B | 0.39B | 0.39B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | 0.12B | 0.11B | 0.13B | 0.12B | 0.16B | 0.14B | 0.17B | 0.15B | 0.13B | 0.10B | 0.10B | 0.08B | -0.02B | 78.48B | 77.90B | 72.19B |
|
Total Liabilities
|
| | 0.04B | | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.01B | 0.05B | 0.05B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.04B | 0.11B | 0.12B | 0.13B | 0.12B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.13B | 0.12B | 0.14B | 0.13B | 0.16B | 0.14B | 0.17B | 0.15B | 0.13B | 0.10B | 0.10B | 0.08B | 0.08B | 78.59B | 78.29B | 72.58B |
|
Total Debt
|
| | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.05B | | | | 0.01B | 0.01B | 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 | 0.00B | | | | | | 0.00B | | | |
|
Common Equity
|
| | -0.04B | | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.06B | 0.04B | 0.02B | 0.01B | 0.00B | 0.00B | 0.07B | 0.07B | 0.07B | 0.01B | 0.06B | 0.06B | 0.06B | -0.02B | 0.05B | 0.04B | 0.02B | -0.01B | | | | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.00B | 0.00B | | | -0.01B | | | | -13.17B | | | -7.58B |
|
Shareholder's Equity
|
| | -0.04B | | | | 0.08B | | | | 0.04B | | | | -0.00B | | | | 0.07B | | | | 0.06B | | | | -0.01B | 0.02B | 0.03B | 0.02B | 0.03B | | | | 0.05B | | | | 0.06B | | | | 0.00B | | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -13.17B | -12.83B | -10.37B | |
|
Liabilities and Shareholders Equity
|
| | 0.04B | | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.06B | 0.01B | 0.12B | 0.12B | 0.11B | 0.02B | 0.11B | 0.11B | 0.11B | 0.05B | 0.10B | 0.08B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.15B | 0.17B | 0.16B | 0.20B | 0.18B | 0.19B | 0.19B | 0.16B | 0.14B | 0.17B | 0.14B | 0.13B | 0.09B | 0.08B | 0.07B | 69,374.00B | 65.76B | 67.92B | 65.00B |
|
Treasury Shares
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | -0.00B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Retained Earnings
|
| | -0.07B | | 0.06B | 0.07B | -0.07B | 0.08B | 0.09B | 0.09B | -0.10B | 0.12B | 0.13B | 0.14B | 0.00B | 0.14B | 0.15B | 0.15B | 0.01B | 0.15B | 0.15B | 0.16B | -0.02B | 0.17B | 0.18B | 0.19B | -0.22B | 0.23B | 0.24B | 0.23B | -0.22B | 0.22B | 0.21B | 0.20B | -0.20B | -0.20B | -0.19B | -0.20B | -0.19B | -0.20B | -0.20B | -0.20B | -0.25B | -0.25B | -0.26B | -0.26B | -0.26B | -0.26B | 0.26B | -0.26B | -262.20B | -262.09B | -260.06B | -257.23B |