|
Cash & Equivalents
|
0.22B | 0.17B | 0.20B | 0.22B | 0.22B | 0.15B | 0.29B | 0.40B | 0.42B | 0.11B | 0.46B | 0.06B | 0.06B | 0.04B | 0.05B | 0.04B |
|
Short-term Investments
|
| 0.00B | 0.00B | 0.00B | 0.14B | 0.20B | 0.19B | 0.19B | 0.25B | 0.47B | 0.11B | | | | | |
|
Cash & Current Investments
|
0.22B | 0.17B | 0.20B | 0.22B | 0.36B | 0.35B | 0.49B | 0.59B | 0.68B | 0.58B | 0.57B | 0.06B | 0.06B | 0.04B | 0.05B | 0.04B |
|
Receivables - Net
|
0.13B | 0.16B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B | 0.17B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B |
|
Receivables - Other
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
0.13B | 0.16B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B | 0.17B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B |
|
Current Assets
|
0.31B | 0.30B | 0.34B | 0.36B | 0.48B | 0.46B | 0.57B | 0.68B | 0.86B | 0.78B | 0.75B | 0.27B | 0.27B | 0.26B | 0.27B | 0.25B |
|
Buildings
|
0.01B | 0.01B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.07B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Intangibles
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | | | 1.05B | 2.85B | 1.84B | 3.63B | 23.91B |
|
Goodwill & Intangibles
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | | | 1.05B | 2.85B | 1.84B | 3.63B | 23.91B |
|
Long-Term Deferred Tax
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.32B | 0.19B | 0.76B | 1.53B |
|
Other Non-Current Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B |
|
Non-Current Assets
|
0.07B | 0.08B | 0.11B | 0.11B | 0.10B | 0.10B | 0.08B | 0.07B | 0.06B | 0.06B | 0.14B | 1.19B | 0.10B | 0.09B | 0.09B | 0.08B |
|
Assets
|
0.38B | 0.38B | 0.45B | 0.48B | 0.59B | 0.56B | 0.66B | 0.77B | 0.93B | 0.86B | 0.92B | 1.47B | 3.56B | 2.41B | 4.76B | 25.84B |
|
Accounts Payables
|
0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B |
|
Payables
|
0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B |
|
Accumulated Expenses
|
| 0.06B | 0.07B | 0.07B | | 0.00B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B |
|
Short term Debt
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
0.15B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.15B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.20B | 0.18B | 0.19B | 0.19B | 0.21B | 0.22B | 0.23B | 0.24B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.19B | 0.22B | 0.22B | 0.23B | 0.20B | 0.17B | 0.19B | 0.27B | 0.26B | 0.27B | 0.29B | 0.31B | 0.32B | 0.32B | 0.36B |
|
Non-Current Debt
|
| | | | | | | | | | | 0.49B | 2.16B | 2.38B | 2.18B | 7.19B |
|
Convertible Debt
|
| | | | | | | | | | | 0.49B | | | | |
|
Non-Current Deffered Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Liabilities from Discontinued Operations
|
0.00B | | | 0.00B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| | | | | | | | | | 0.10B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B |
|
Other Non-Current Liabilities
|
| 0.04B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.05B | 0.06B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B |
|
Total Non-Current Liabilities
|
| 0.19B | 0.24B | 0.23B | 0.25B | 0.21B | 0.18B | 0.20B | 0.28B | 0.26B | 0.38B | 0.88B | 2.55B | 2.78B | 2.58B | 7.61B |
|
Total Liabilities
|
| 0.23B | 0.28B | 0.28B | 0.28B | 0.23B | 0.20B | 0.22B | 0.33B | 0.33B | 0.41B | 0.91B | 2.58B | 2.79B | 2.60B | 7.61B |
|
Total Debt
|
| | | | | | | | | | | 0.49B | 2.16B | 2.38B | 2.18B | 7.19B |
|
Common Equity
|
0.21B | 0.15B | 0.17B | 0.20B | 0.31B | 0.32B | 0.46B | 0.55B | 0.61B | 0.53B | 0.51B | 0.55B | 0.98B | -0.38B | 2.16B | 18.23B |
|
Shareholder's Equity
|
0.21B | 0.15B | 0.17B | 0.20B | 0.31B | 0.32B | 0.46B | 0.55B | 0.61B | 0.53B | 0.51B | 0.55B | 0.98B | -0.38B | 2.16B | 18.23B |
|
Liabilities and Shareholders Equity
|
0.38B | 0.38B | 0.45B | 0.48B | 0.59B | 0.56B | 0.66B | 0.77B | 0.93B | 0.86B | 0.92B | 1.47B | 3.56B | 2.41B | 4.76B | 25.84B |
|
Treasury Shares
|
| | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B |
|
Retained Earnings
|
| 0.17B | 0.19B | 0.21B | 0.29B | 0.30B | 0.40B | 0.49B | 0.53B | 0.55B | 0.58B | 0.58B | 0.04B | -1.43B | -1.00B | -2.17B |