|
Cash & Equivalents
|
2.34B | 2.34B | 2.66B | 2.34B | 2.71B | 2.97B | 3.70B | 3.69B | 4.17B | 4.31B | 6.18B | 4.17B | 5.92B | 6.03B | 8.53B | 7.65B | 9.19B | 10.28B | 13.27B | 12.90B |
|
Short-term Investments
|
0.08B | 0.10B | | | 0.09B | 0.21B | 0.09B | 0.00B | -0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.08B | 0.13B | 0.14B | 0.29B |
|
Cash & Current Investments
|
2.42B | 2.45B | 2.66B | 2.34B | 2.79B | 3.18B | 3.79B | 3.70B | 4.16B | 4.33B | 6.20B | 4.19B | 5.94B | 6.05B | 8.56B | 7.67B | 9.26B | 10.41B | 13.41B | 13.18B |
|
Receivables - Net
|
3.12B | | | | 5.16B | | | | 9.27B | | | | 14.49B | | | | 14.62B | | | |
|
Receivables - Other
|
0.00B | | | | 0.05B | | | | 0.52B | -0.54B | 1.35B | 1.60B | 1.69B | 0.29B | 0.95B | 0.97B | 1.41B | 0.89B | 0.93B | 0.99B |
|
Receivables
|
2.90B | | | | 4.77B | | | | 8.22B | | | | 12.39B | | | | 12.23B | | | |
|
Current Assets
|
10.12B | | | | 19.35B | | | | 29.31B | | | | 42.58B | | | | 49.21B | | | |
|
Property, Plant & Equipment (Net)
|
0.01B | | | | 0.01B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | 0.10B | 0.00B | 0.10B | 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 | 24.26B | 25.19B | 26.01B | 29.93B | 29.49B | 33.61B | 35.69B | 43.35B | 43.84B | 44.80B | 48.64B | 49.93B | 54.19B | 62.73B | 68.36B |
|
Accumulated Expenses
|
0.03B | | | 0.01B | 0.10B | | | 0.02B | 0.09B | 0.02B | | | 0.17B | 0.04B | | | 0.18B | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.22B | | | | 0.20B | | | |
|
Current Taxes
|
0.03B | 0.24B | | | 0.24B | 0.14B | 0.22B | 0.32B | 0.51B | 0.26B | 0.56B | 0.85B | 1.30B | 0.32B | 0.58B | 0.95B | 1.10B | 0.45B | 0.72B | 1.09B |
|
Current Deferred Revenue
|
0.03B | 0.03B | | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | -0.00B | 0.06B | 0.07B | 0.07B | 0.09B | 0.11B | 0.11B |
|
Non-Current Debt
|
0.08B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.03B | | | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.09B | 0.08B | | | | | | | | |
|
Operating Leases
|
0.01B | -0.19B | | | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
0.08B | 0.18B | | 0.28B | 0.18B | 0.22B | 0.20B | 0.42B | 0.64B | -0.13B | 0.35B | 0.36B | 0.53B | -0.00B | 0.48B | 0.70B | 0.62B | 0.84B | 0.77B | 0.78B |
|
Total Non-Current Liabilities
|
9.63B | -4.62B | | -0.28B | 15.23B | 19.24B | 20.25B | 20.83B | 24.41B | 24.42B | 27.61B | 29.44B | 36.41B | 37.04B | 37.39B | 40.29B | 41.66B | 44.74B | 52.38B | 57.03B |
|
Total Liabilities
|
9.72B | -4.44B | | | 15.42B | 19.47B | 20.45B | 21.25B | 25.04B | 24.28B | 27.96B | 29.80B | 36.94B | 37.04B | 37.88B | 40.99B | 42.28B | 45.58B | 53.15B | 57.81B |
|
Total Debt
|
0.08B | | | | 0.01B | | | | | | | | 0.22B | | | | 0.20B | | | |
|
Common Equity
|
0.44B | 4.44B | | | 4.44B | 4.79B | 4.74B | 4.75B | 4.89B | 5.21B | 5.64B | 5.89B | 6.41B | 6.80B | 6.92B | 7.64B | 7.65B | 8.61B | 9.58B | 10.55B |
|
Shareholder's Equity
|
0.44B | | | | 4.44B | | | | 4.89B | | | | 6.41B | | | | 7.65B | | | |
|
Liabilities and Shareholders Equity
|
10.15B | | | | 19.86B | 24.26B | 25.19B | 26.01B | 29.93B | 29.49B | 33.61B | 35.69B | 43.35B | 43.84B | 44.80B | 48.64B | 49.93B | 54.19B | 62.73B | 68.36B |
|
Retained Earnings
|
-0.10B | | | | -0.11B | | | | -0.14B | | | | 0.16B | 0.11B | | | -0.83B | | | |
|
Treasury Shares
|
-0.00B | -0.00B | | | -0.00B | | | | | | | | | | | | | | | |