|
Accumulated Depreciation
|
| -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Loans - Loss Allowance
|
| 0.01B | | | | | | | | | | | | | -0.00B | 0.03B | 0.03B | 0.00B | -0.01B | 0.07B | 0.00B | 0.00B | -0.00B | 0.11B | 0.00B |
|
Loans - Adjustments
|
| -0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.21B | 0.01B | 0.21B | 0.21B | 0.21B | 0.21B | 0.81B | 0.81B | 0.81B | 0.81B | 0.95B | 0.95B | 0.95B | 0.95B | 0.80B | 0.80B | 0.80B | 0.80B | 0.72B | 0.72B | 0.72B | 0.72B | 0.56B | 0.45B | 0.46B |
|
Receivables - Net
|
0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.01B | 0.05B | -0.00B | -0.01B | -0.02B | 0.05B | 0.01B | 0.00B | -0.00B | 0.06B | 0.02B | 0.01B | 0.02B | 0.05B | 0.05B | 0.04B |
|
Receivables - Other
|
| | 0.00B | | | | 0.00B | | | | | | | | 0.00B | 0.00B | | 0.01B | | | | | | | |
|
Receivables
|
0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.01B | 0.05B | -0.00B | -0.01B | -0.02B | 0.06B | 0.02B | 0.00B | 0.00B | 0.06B | 0.02B | 0.01B | 0.02B | 0.05B | 0.05B | 0.04B |
|
Inventory
|
| -0.00B | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | |
|
Prepaid Assets
|
| -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 0.02B | 0.23B | | 0.02B | 0.02B | 0.86B | 0.03B | 0.02B | 0.04B | 1.04B | 0.03B | 0.03B | 0.03B | 0.93B | 0.04B | 0.04B | 0.04B | 0.92B | 0.05B | 0.05B | 0.06B | 0.80B | 0.07B | 0.07B |
|
Buildings
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B |
|
Goodwill
|
| 0.01B | 0.15B | | 0.16B | 1.00B | 0.97B | 1.27B | 1.56B | 2.10B | 2.10B | 2.10B | 2.09B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.36B | 1.35B | 0.80B | 0.81B | 0.81B |
|
Intangibles
|
| | 0.09B | | | | 0.29B | | | | 0.56B | -0.00B | -0.00B | -0.00B | 0.56B | -0.00B | -0.01B | -0.01B | 0.23B | -0.00B | -0.01B | -0.01B | 0.16B | -0.01B | -0.02B |
|
Goodwill & Intangibles
|
| 0.01B | 0.06B | | 0.06B | 0.23B | 0.23B | 0.31B | 0.40B | 0.44B | 0.41B | 0.38B | 0.36B | 0.33B | 0.31B | 0.29B | 0.27B | 0.25B | 0.23B | 0.21B | 0.19B | 0.17B | 0.16B | 0.14B | 0.11B |
|
Long-Term Deferred Tax
|
| | 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 |
|
Other Non-Current Assets
|
| 0.00B | 0.01B | | | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Non-Current Assets
|
| 0.02B | 0.25B | | 0.77B | 1.52B | 1.25B | 2.26B | 3.22B | 3.63B | 2.58B | 3.52B | 3.45B | 2.67B | 1.73B | 2.59B | 2.57B | 2.56B | 1.66B | 2.46B | 2.46B | 2.42B | 1.03B | 1.63B | 1.61B |
|
Assets
|
| 0.03B | 0.48B | | 0.78B | 1.55B | 2.11B | 2.29B | 3.24B | 3.66B | 3.62B | 3.55B | 3.48B | 2.71B | 2.67B | 2.63B | 2.61B | 2.60B | 2.58B | 2.51B | 2.51B | 2.48B | 1.83B | 1.70B | 1.68B |
|
Accounts Payables
|
| 0.00B | 0.03B | | | 0.00B | 0.07B | 0.00B | | | 0.08B | | | 0.07B | 0.07B | 0.06B | | 0.08B | 0.07B | 0.00B | 0.07B | | 0.07B | 0.00B | |
|
Notes Payables
|
| 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.02B | 0.03B | | | 0.00B | 0.07B | 0.00B | | | 0.08B | | | 0.07B | 0.07B | 0.06B | | 0.08B | 0.07B | 0.00B | 0.07B | | 0.07B | 0.00B | |
|
Accumulated Expenses
|
| -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.01B | | | | | | | | | | 0.03B | | | | | | | | | | | | | |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Current Taxes
|
-0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| 0.00B | 0.04B | | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | |
|
Total Current Liabilities
|
| 0.01B | 0.07B | | 0.07B | 0.12B | 0.11B | 0.13B | 0.14B | 0.15B | 0.16B | 0.18B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B |
|
Non-Current Debt
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | |
|
Convertible Debt
|
| 0.04B | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
| 0.07B | | | 0.07B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.00B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B |
|
Pension
|
| | | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | |
|
Preferred Stock Liabilities
|
| 0.08B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
-0.00B | | 0.01B | | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
-0.00B | 0.08B | 0.13B | -0.00B | 0.13B | 0.17B | 0.17B | 0.20B | | | 0.22B | 0.21B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Total Liabilities
|
| 0.08B | 0.13B | | 0.13B | 0.18B | 0.17B | 0.20B | 0.21B | 0.21B | 0.22B | 0.21B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Total Debt
|
| 0.01B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | |
|
Shareholder's Equity
|
| -0.13B | 0.48B | | 0.78B | 1.55B | 2.11B | 2.29B | 3.24B | 3.66B | 3.62B | 3.55B | 3.48B | 2.71B | 2.67B | 2.63B | 2.61B | 2.60B | 2.58B | 2.51B | 2.51B | 2.48B | 1.83B | 1.70B | 1.68B |
|
Liabilities and Shareholders Equity
|
| 0.03B | 0.48B | | 0.78B | 1.55B | 2.11B | 2.29B | 3.24B | 3.66B | 3.62B | 3.55B | 3.48B | 2.71B | 2.67B | 2.63B | 2.61B | 2.60B | 2.58B | 2.51B | 2.51B | 2.48B | 1.83B | 1.70B | 1.68B |
|
Retained Earnings
|
| -0.14B | -0.01B | | -0.55B | -0.60B | 0.01B | -0.69B | -0.01B | -0.81B | 0.00B | -1.03B | -0.02B | -1.92B | -0.00B | -2.04B | -2.09B | -2.13B | -2.16B | -2.16B | -2.19B | -2.22B | -2.69B | -2.55B | -2.59B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.04B | -0.13B | -0.09B | -0.09B |
|
Shares Outstanding
|
0.09B | 85.98B | | | 104.47B | 118.84B | | | 143.12B | 0.15B | | | | 0.15B | | | | 0.15B | | | 151.91B | | | | 135.98B |