|
Receivables - Accured
|
| 0.00B | | | | | 0.00B | 0.04B | 0.11B | 0.12B | 0.07B |
|
Receivables - Customers
|
| | | | | | | 0.00B | 0.01B | -0.00B | -0.00B |
|
Loans - Gross
|
| | | | | | | | | -0.00B | -0.00B |
|
Assets
|
| 0.68B | 1.33B | 3.15B | 3.71B | 3.06B | 4.14B | 5.57B | 8.62B | 11.13B | 12.54B |
|
Cash & Equivalents
|
0.00B | 0.02B | 0.02B | 0.76B | 0.36B | 0.50B | 0.30B | 0.32B | 0.35B | 0.59B | 0.16B |
|
Receivables - Net
|
| 0.50B | 1.11B | 2.24B | 2.67B | | 2.98B | 4.24B | 7.03B | 8.67B | 10.29B |
|
Receivables - Other
|
-0.01B | 0.09B | 0.04B | 0.01B | 0.02B | 0.00B | 0.03B | 0.04B | 0.00B | 0.03B | 0.03B |
|
Receivables
|
| 0.58B | 1.14B | 2.24B | 2.69B | | 3.01B | 4.28B | 0.00B | 0.00B | 0.00B |
|
Inventory
|
| 0.01B | 0.02B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Current Assets
|
| 0.66B | 1.26B | 3.05B | 3.44B | 2.73B | 3.57B | 4.79B | 7.56B | 9.84B | 11.12B |
|
Buildings
|
| 0.00B | 0.00B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.00B | 0.00B | 0.00B | 0.02B | 0.10B | -0.09B | 0.33B | 0.41B | 0.47B | 0.50B | 0.44B |
|
Long-Term Investments
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Goodwill
|
| | 0.01B | 0.00B | | 0.01B | | 0.03B | 0.03B | 0.00B | 0.04B |
|
Intangibles
|
| 0.02B | 0.05B | 0.08B | 0.15B | 0.13B | 0.21B | 0.30B | 0.00B | 0.00B | 0.00B |
|
Goodwill & Intangibles
|
| 0.02B | 0.06B | 0.08B | 0.15B | 0.14B | 0.21B | 0.32B | 0.03B | 0.01B | 0.04B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.01B | 0.00B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Non-Current Assets
|
| 0.03B | 0.07B | 0.10B | 0.26B | 0.33B | 0.57B | 0.78B | 1.06B | 1.29B | 1.42B |
|
Accounts Payables
|
| 0.02B | 0.03B | 0.05B | 0.07B | | 0.06B | 0.10B | 0.09B | 0.10B | 0.11B |
|
Dividends payables
|
| 0.01B | | | | | | | | | |
|
Payables
|
| 0.02B | 0.03B | 0.05B | 0.07B | | 0.06B | 0.10B | 0.09B | 0.10B | 0.11B |
|
Other Accumulated Expenses
|
| | | | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B |
|
Current Leases
|
| | | | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B |
|
Current Taxes
|
0.00B | 0.00B | 0.02B | 0.02B | 0.03B | -0.02B | 0.00B | 0.01B | 0.02B | 0.05B | 0.05B |
|
Current Deferred Revenue
|
| | | | 0.01B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Total Current Liabilities
|
| 0.50B | 1.04B | 1.30B | 1.50B | 1.24B | 2.14B | 3.41B | 5.65B | 6.96B | 7.36B |
|
Non-Current Debt
|
0.04B | -0.06B | -0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.08B | | 0.07B | 0.17B |
|
Non-Current Deffered Revenue
|
| | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
-0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.05B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
| | 0.00B | | 0.00B | 0.06B | 0.04B | 0.01B | 0.36B | 0.97B | 1.96B |
|
Total Non-Current Liabilities
|
| | 0.01B | 0.04B | 0.17B | 0.20B | 0.26B | 0.28B | 0.71B | 1.50B | 2.67B |
|
Total Liabilities
|
-0.14B | 0.68B | 1.06B | 1.34B | 1.67B | 1.44B | 2.41B | 3.69B | 6.37B | 8.46B | 10.02B |
|
Total Debt
|
0.04B | -0.06B | -0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.08B | | 0.07B | 0.17B |
|
Common Equity
|
0.14B | 0.18B | 0.27B | 1.81B | 2.03B | 1.62B | 1.73B | 1.88B | 2.25B | 2.67B | 2.52B |
|
Shareholder's Equity
|
0.14B | 0.18B | 0.27B | 1.81B | 2.03B | | 1.73B | 1.88B | | | |
|
Liabilities and Shareholders Equity
|
| 0.68B | 1.33B | 3.15B | 3.71B | 3.06B | 4.14B | 5.57B | 8.62B | 11.13B | 12.54B |
|
Treasury Shares
|
| | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.05B | -0.06B | -0.08B | -0.13B |
|
Retained Earnings
|
| | | 0.25B | 0.58B | 0.55B | 0.66B | 0.85B | 1.19B | 1.59B | 1.72B |
|
Shares Outstanding
|
67.54B | | 82.28B | | | | | | | | |
|
Tangible Book Value
|
| | | | | | | 0.19B | 0.14B | 0.08B | |