|
Cash & Equivalents
|
0.03B | 0.06B | 0.12B | 0.37B | 0.25B | 0.41B | 0.40B | 0.73B | 0.57B | 0.78B | 1.68B | 1.73B | 1.47B | 1.90B | 2.30B |
|
Short-term Investments
|
| | 0.20B | 0.27B | 0.42B | 0.39B | 0.50B | 1.05B | 0.93B | 0.92B | 1.42B | 1.58B | 2.81B | 2.98B | 3.46B |
|
Cash & Current Investments
|
0.03B | 0.06B | 0.31B | 0.63B | 0.67B | 0.80B | 0.90B | 1.78B | 1.50B | 1.69B | 3.09B | 3.30B | 4.28B | 4.88B | 5.76B |
|
Receivables - Net
|
| | 0.08B | 0.11B | 0.16B | 0.20B | 0.32B | 0.44B | 0.57B | 0.84B | 1.01B | 1.39B | 1.73B | 2.04B | 2.24B |
|
Receivables - Other
|
| | 0.01B | | | | | 0.11B | 0.14B | 0.18B | 0.23B | 0.30B | 0.37B | 0.46B | 0.52B |
|
Receivables
|
| | 0.08B | 0.11B | 0.16B | 0.20B | 0.32B | 0.55B | 0.71B | 1.01B | 1.24B | 1.69B | 2.09B | 2.50B | 2.76B |
|
Current Deferred Tax Assets
|
| | 0.01B | 0.03B | 0.04B | 0.05B | 0.08B | 0.11B | | | | | | | |
|
Prepaid Assets
|
| | 0.01B | 0.02B | 0.04B | 0.03B | 0.04B | 0.10B | 0.13B | 0.13B | 0.19B | 0.22B | 0.28B | 0.40B | 0.67B |
|
Current Assets
|
| | 0.42B | 0.80B | 0.91B | 1.09B | 1.34B | 2.42B | 2.34B | 2.83B | 4.52B | 5.22B | 6.65B | 7.78B | 9.19B |
|
Property, Plant & Equipment (Net)
|
| | 0.04B | 0.08B | 0.10B | 0.14B | 0.18B | 0.25B | 0.35B | 0.47B | 0.66B | 0.77B | 1.05B | 1.36B | 1.76B |
|
Long-Term Investments
|
| | | 0.26B | 0.27B | 0.42B | 0.26B | 0.39B | 0.58B | 1.01B | 1.47B | 1.63B | 2.12B | 3.20B | 4.11B |
|
Goodwill
|
| | | 0.01B | 0.06B | 0.06B | 0.08B | 0.13B | 0.15B | 0.16B | 0.24B | 0.78B | 0.82B | 1.23B | 1.27B |
|
Intangibles
|
| | 0.00B | 0.01B | 0.05B | 0.04B | 0.07B | 0.09B | 0.10B | 0.14B | 0.15B | 0.29B | 0.23B | 0.22B | 0.21B |
|
Goodwill & Intangibles
|
| | 0.00B | 0.01B | 0.11B | 0.10B | 0.15B | 0.22B | 0.25B | 0.30B | 0.39B | 1.06B | 1.06B | 1.46B | 1.48B |
|
Long-Term Deferred Tax
|
| | 0.01B | | | | | | 0.02B | 0.60B | 0.67B | 0.69B | 0.64B | 1.51B | 1.39B |
|
Other Non-Current Assets
|
| | 0.01B | 0.02B | 0.03B | 0.03B | 0.06B | 0.05B | 0.05B | 0.08B | 0.10B | 0.21B | 0.36B | 0.45B | 0.29B |
|
Non-Current Assets
|
| | 0.06B | 0.37B | 0.52B | 0.72B | 0.69B | 1.13B | 1.53B | 3.20B | 4.19B | 5.58B | 6.64B | 9.61B | 11.20B |
|
Assets
|
| | 0.48B | 1.17B | 1.42B | 1.81B | 2.03B | 3.55B | 3.88B | 6.02B | 8.71B | 10.80B | 13.30B | 17.39B | 20.38B |
|
Accounts Payables
|
| | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.09B | 0.27B | 0.13B | 0.07B |
|
Notes Payables
|
| | | | | | | 0.54B | | 0.05B | | | | | |
|
Payables
|
| | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.58B | 0.03B | 0.11B | 0.03B | 0.09B | 0.27B | 0.13B | 0.07B |
|
Accumulated Expenses
|
| | 0.05B | 0.07B | 0.08B | 0.10B | 0.17B | 0.25B | 0.33B | 0.46B | 0.67B | 0.85B | 0.97B | 1.36B | 1.37B |
|
Other Accumulated Expenses
|
| | | | 0.02B | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.09B | | | |
|
Current Leases
|
| | | | | | | | | 0.05B | 0.07B | 0.08B | 0.10B | 0.09B | 0.10B |
|
Current Taxes
|
| | | | 0.01B | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.07B | 0.15B | 0.25B | 0.41B | 0.59B | 0.86B | 1.21B | 1.65B | 2.19B | 2.96B | 3.84B | 4.66B | 5.79B | 6.82B |
|
Total Current Liabilities
|
| | 0.21B | 0.33B | 0.51B | 0.73B | 1.07B | 2.04B | 2.01B | 2.75B | 3.74B | 4.95B | 6.00B | 7.37B | 8.36B |
|
Non-Current Debt
|
| | | | | | | | | 0.69B | 1.64B | | | | |
|
Convertible Debt
|
| | | 0.41B | 0.44B | 0.47B | 0.51B | 0.63B | 0.66B | 0.69B | 1.64B | 1.48B | 1.49B | 1.49B | 1.49B |
|
Non-Current Deffered Revenue
|
| | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.08B | 0.10B |
|
Operating Leases
|
| | | | | | | | | 0.38B | 0.42B | 0.56B | 0.65B | 0.71B | 0.69B |
|
Other Non-Current Liabilities
|
| | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.07B | 0.06B | 0.02B | 0.04B | 0.05B | 0.06B | 0.12B | 0.14B |
|
Total Non-Current Liabilities
|
| | 0.23B | 0.76B | 0.96B | 1.22B | 1.61B | 2.71B | 2.71B | 3.87B | 5.84B | 7.05B | 8.21B | 9.64B | 10.63B |
|
Total Liabilities
|
| | 0.23B | 0.77B | 1.00B | 1.24B | 1.65B | 2.77B | 2.77B | 3.89B | 5.88B | 7.10B | 8.27B | 9.76B | 10.77B |
|
Total Debt
|
| | | | | | | | | 0.69B | 1.64B | 0.09B | | | |
|
Common Equity
|
-0.07B | -0.06B | 0.24B | 0.39B | 0.43B | 0.57B | 0.54B | 0.78B | 1.11B | 2.13B | 2.83B | 3.69B | 5.03B | 7.63B | 9.61B |
|
Shareholder's Equity
|
-0.07B | -0.06B | 0.24B | 0.39B | 0.43B | 0.57B | 0.54B | 0.78B | 1.11B | 2.13B | 2.83B | 3.69B | 5.03B | 7.63B | 9.61B |
|
Liabilities and Shareholders Equity
|
| | 0.48B | 1.17B | 1.42B | 1.81B | 2.03B | 3.55B | 3.88B | 6.02B | 8.71B | 10.80B | 13.30B | 17.39B | 20.38B |
|
Treasury Shares
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.00B | 0.00B |
|
Retained Earnings
|
| | -0.11B | -0.18B | -0.36B | -0.56B | -1.00B | -0.96B | -0.98B | -0.35B | -0.23B | 0.03B | 0.34B | 2.07B | 3.49B |