|
Cash & Equivalents
|
2.34B | 0.00B | | 2.00B | 2.71B | 2.97B | 3.70B | 3.69B | 4.17B | 4.31B | 6.18B | 3.21B | 5.92B | 6.03B | 8.53B | 7.65B | 9.19B | 10.28B | 13.27B | 12.90B |
|
Cash & Current Investments
|
2.34B | 0.00B | | 2.00B | 2.71B | 2.97B | 3.70B | 3.69B | 4.17B | 4.31B | 6.18B | 3.21B | 5.92B | 6.03B | 8.53B | 7.65B | 9.19B | 10.28B | 13.27B | 12.90B |
|
Receivables - Net
|
3.12B | | | | 5.16B | | | | 9.27B | | | | 14.49B | | | | 14.62B | | | |
|
Receivables - Other
|
0.00B | | | | 0.05B | 0.01B | | | 0.52B | 1.08B | 1.35B | 1.60B | 1.69B | 1.41B | 0.95B | 0.97B | 1.41B | 0.89B | 0.93B | 0.99B |
|
Receivables
|
2.90B | | | | 4.77B | | | | 8.22B | | | | 12.39B | | | | 12.23B | | | |
|
Prepaid Assets
|
0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Current Assets
|
10.12B | | | | 19.35B | | | | 29.31B | | | | 42.58B | | | | 49.21B | | | |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.01B | | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.03B | 0.03B | -0.01B | -0.02B | 0.04B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | -0.00B | 0.03B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | 0.10B | | | |
|
Goodwill
|
0.00B | 0.40B | | | 0.40B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.44B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Intangibles
|
0.01B | 0.07B | | | 0.07B | 0.12B | 0.15B | 0.17B | 0.18B | 0.22B | 0.25B | 0.28B | 0.30B | 0.31B | 0.31B | 0.36B | 0.35B | 0.44B | 0.51B | 0.57B |
|
Goodwill & Intangibles
|
0.01B | 0.47B | | | 0.47B | 0.53B | 0.56B | 0.57B | 0.58B | 0.61B | 0.65B | 0.68B | 0.69B | 0.70B | 0.70B | 0.80B | 0.76B | 0.85B | 0.92B | 0.99B |
|
Long-Term Deferred Tax
|
0.13B | 0.36B | | | 0.36B | 0.57B | 0.60B | 0.70B | 0.81B | 0.96B | 1.22B | 1.35B | 1.54B | 1.71B | 1.70B | 1.90B | 1.82B | 1.83B | 2.06B | 2.23B |
|
Other Non-Current Assets
|
0.12B | 0.28B | | 0.02B | 0.23B | 0.29B | 0.33B | 0.39B | 0.54B | 0.50B | 0.71B | 0.81B | 0.94B | 0.57B | 0.55B | 0.67B | 0.66B | 1.11B | 1.26B | 1.34B |
|
Non-Current Assets
|
0.03B | | | | 0.51B | | | | 0.63B | | | | 0.76B | | | | 0.73B | | | |
|
Assets
|
10.15B | | | | 19.86B | | | | 29.93B | | | | 43.35B | | | | 49.93B | | | |
|
Accumulated Expenses
|
0.03B | | | | 0.10B | | | | 0.09B | | | | 0.17B | | | | 0.18B | | | |
|
Other Accumulated Expenses
|
0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.22B | | | | 0.20B | | | |
|
Non-Current Debt
|
0.08B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | | | | 0.03B | | | | 0.04B | | | | | | | | | | | |
|
Operating Leases
|
0.01B | | | | 0.01B | | | | 0.02B | | | | 0.04B | | | | 0.03B | | | |
|
Other Non-Current Liabilities
|
0.08B | | | 0.28B | 0.18B | | | | 0.64B | | | | 0.53B | | | | 0.62B | | | |
|
Total Non-Current Liabilities
|
9.63B | | | -0.28B | 15.23B | | | | 24.41B | | | | -0.53B | | | | -0.62B | | | |
|
Total Liabilities
|
9.72B | | | | 15.42B | | | | 25.04B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Total Debt
|
0.08B | | | | 0.01B | | | | | | | | 0.22B | | | | 0.20B | | | |
|
Common Equity
|
0.44B | -0.05B | -0.06B | | 4.44B | -0.05B | -0.07B | -0.00B | 4.89B | 0.00B | | | 6.41B | | | | 7.65B | | | |
|
Shareholder's Equity
|
0.44B | 1.04B | 2.11B | 2.11B | 4.44B | 4.96B | 4.96B | 4.96B | 4.89B | 5.21B | 5.64B | 5.89B | 6.41B | 6.80B | 6.92B | 7.64B | 7.65B | 8.61B | 9.58B | 10.55B |
|
Liabilities and Shareholders Equity
|
10.15B | | | | 19.86B | | | | 29.93B | | | | 43.35B | | | | 49.93B | | | |
|
Retained Earnings
|
-0.10B | | | | -0.11B | | | | -0.14B | | | | 0.16B | | | | -0.83B | | | |
|
Other Preferred Equity
|
| | | 0.80B | 0.80B | | | | | | | | | | | | | | | |