|
Cash & Equivalents
|
0.24B | 0.21B | 0.22B | 0.12B | 0.08B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.04B | 0.03B | 0.02B | | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.24B | 0.21B | 0.22B | 0.15B | 0.11B | 0.09B | 0.06B | 0.05B | 0.04B | 0.08B | 0.08B | 0.04B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B |
|
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 |
|
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 |
|
Raw Materials
|
| | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Inventory
|
| | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Prepaid Assets
|
| 0.00B | | | | 0.00B | | 0.80B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Assets
|
0.24B | 0.22B | 0.22B | 0.15B | 0.11B | 0.09B | | 89.77B | 90.61B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.08B | 0.07B | 0.06B | 0.08B | 0.07B | 0.06B | 0.05B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | | 42.90B | 44.08B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Long-Term Investments
|
| | | 0.04B | 0.07B | 0.07B | -0.00B | 40.07B | -0.00B | 0.03B | 0.01B | 0.01B | 0.00B | | | | | | | | |
|
Goodwill
|
| | | | | 0.06B | | 43.96B | 43.96B | 0.01B | 0.01B | 0.01B | | 0.05B | | | | | | | |
|
Intangibles
|
| | | | | 0.10B | | 96.52B | 93.87B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B |
|
Goodwill & Intangibles
|
| | | | | 0.16B | | 140.48B | 137.83B | 0.10B | 0.10B | 0.09B | 0.08B | 0.15B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B |
|
Long-Term Deferred Tax
|
| 0.01B | | | | 0.03B | | | | 0.04B | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.07B | -0.00B | 2.83B | 2.79B | 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 Assets
|
0.00B | 0.02B | 0.02B | 0.07B | 0.11B | 0.27B | | 227.96B | 215.08B | 0.17B | 0.16B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B |
|
Assets
|
0.25B | 0.24B | 0.24B | 0.22B | 0.22B | 0.36B | | 0.32B | 0.00B | 0.25B | 0.24B | 0.22B | 0.23B | 0.22B | 0.21B | 0.20B | 0.18B | 0.21B | 0.20B | 0.18B | 0.18B |
|
Accounts Payables
|
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 |
|
Notes Payables
|
| | | | | 0.00B | | 29.88B | 30.65B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Payables
|
0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 29.87B | 30.66B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Accumulated Expenses
|
| 0.00B | | | | 0.00B | | 3.04B | 2.63B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Accumulated Expenses
|
| 0.00B | | | | 0.00B | | 4.63B | 3.67B | 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 | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | | 0.76B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| | | | | 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 Current Liabilities
|
0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.05B | | 40.61B | 43.59B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Capital Leases
|
| | | | | 0.01B | | 5.20B | 5.38B | 0.00B | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.00B | | | | 0.00B | | 3.48B | 3.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.00B | | 0.35B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.02B | -0.00B | 4.77B | 4.34B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Operating Leases
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.77B | 1.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
| | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.05B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 14.84B | 14.26B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Total Liabilities
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.07B | | 0.00B | 0.00B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Debt
|
| 0.00B | | | | 0.00B | | 3.48B | 3.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Common Equity
|
0.24B | 0.23B | | | | 0.29B | | | | 0.22B | | | | 0.20B | | | | 0.19B | | | |
|
Shareholder's Equity
|
| 0.23B | 0.23B | 0.22B | 0.21B | 0.29B | | 262.28B | 247.83B | 0.22B | 0.21B | 0.19B | 0.20B | 0.20B | 0.18B | 0.18B | 0.16B | 0.19B | 0.18B | 0.16B | 0.16B |
|
Liabilities and Shareholders Equity
|
0.25B | 0.24B | 0.24B | 0.22B | 0.22B | 0.36B | | 0.32B | 0.00B | 0.25B | 0.24B | 0.22B | 0.23B | 0.22B | 0.21B | 0.20B | 0.18B | 0.21B | 0.20B | 0.18B | 0.18B |
|
Treasury Shares
|
0.04B | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-0.07B | -0.08B | -0.10B | -0.11B | -0.12B | -0.15B | | -187.49B | -206.62B | -0.26B | -0.27B | -0.29B | -0.31B | -0.32B | -0.33B | -0.35B | -0.36B | -0.37B | -0.39B | -0.40B | -0.42B |