|
Assets
|
| 0.41B | 0.59B | 1.48B | 1.97B | 2.86B | 3.44B | 5.95B | 6.59B | 9.07B | 10.24B | 12.25B | 14.50B | 19.99B | 23.58B |
|
Cash & Equivalents
|
0.04B | 0.32B | 0.31B | 0.65B | 0.38B | 0.73B | 0.74B | 2.51B | 0.96B | 2.96B | 1.87B | 2.12B | 1.14B | 1.54B | 2.27B |
|
Short-term Investments
|
| | 0.11B | 0.12B | 0.41B | 0.55B | 0.63B | 0.90B | 1.84B | 0.79B | 1.03B | 1.52B | 1.25B | 1.04B | 0.64B |
|
Cash & Current Investments
|
0.04B | 0.32B | 0.42B | 0.77B | 0.79B | 1.29B | 1.38B | 3.40B | 2.80B | 3.75B | 2.90B | 3.63B | 2.39B | 2.58B | 2.90B |
|
Receivables - Net
|
| 0.05B | 0.09B | 0.14B | 0.21B | 0.35B | 0.43B | 0.47B | 0.58B | 1.04B | 1.24B | 2.14B | 2.46B | 2.62B | 2.96B |
|
Receivables - Other
|
| | | | | | | | | | 0.28B | 0.32B | 0.34B | | |
|
Receivables
|
| 0.05B | 0.09B | 0.14B | 0.21B | 0.35B | 0.43B | 0.47B | 0.58B | 1.04B | 1.52B | 2.46B | 2.80B | 2.62B | 2.96B |
|
Prepaid Assets
|
| 0.01B | 0.02B | 0.05B | 0.07B | 0.14B | 0.17B | 0.27B | 0.28B | 0.14B | 0.23B | 0.21B | 0.47B | 0.56B | 0.52B |
|
Current Assets
|
| 0.38B | 0.53B | 0.96B | 1.07B | 1.77B | 1.98B | 4.14B | 3.66B | 5.13B | 4.65B | 6.41B | 6.05B | 6.85B | 7.52B |
|
Property, Plant & Equipment (Net)
|
| 0.02B | 0.03B | 0.05B | 0.06B | 0.12B | 0.21B | 0.27B | 0.30B | 0.35B | 0.32B | 0.36B | 0.35B | 0.36B | 0.39B |
|
Long-Term Investments
|
| | 0.02B | 0.20B | 0.54B | 0.65B | 0.79B | 0.55B | 0.58B | 0.55B | 0.89B | 1.05B | 3.05B | 4.17B | 5.55B |
|
Goodwill
|
| | | 0.16B | 0.16B | 0.16B | 0.24B | 0.52B | 1.35B | 1.81B | 2.71B | 2.75B | 2.93B | 3.35B | 4.57B |
|
Intangibles
|
| | 0.00B | 0.05B | 0.05B | 0.04B | 0.05B | 0.14B | 0.28B | 0.36B | 0.50B | 0.38B | 0.32B | 0.37B | 0.76B |
|
Goodwill & Intangibles
|
| | 0.00B | 0.20B | 0.22B | 0.21B | 0.29B | 0.66B | 1.63B | 2.17B | 3.21B | 3.13B | 3.24B | 3.73B | 5.33B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 0.02B | 2.40B | 2.42B |
|
Other Non-Current Assets
|
| 0.01B | 0.01B | 0.07B | 0.07B | 0.11B | 0.17B | 0.33B | 0.42B | 0.42B | 0.49B | 0.55B | 0.55B | 0.56B | 0.59B |
|
Non-Current Assets
|
| 0.03B | 0.06B | 0.52B | 0.89B | 1.08B | 1.46B | 1.81B | 2.93B | 3.94B | 5.59B | 5.84B | 8.45B | 13.14B | 16.05B |
|
Accounts Payables
|
| 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.07B | 0.06B | 0.06B | 0.13B | 0.13B | 0.12B | 0.23B |
|
Payables
|
| 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.07B | 0.06B | 0.06B | 0.13B | 0.13B | 0.12B | 0.23B |
|
Accumulated Expenses
|
| 0.02B | 0.02B | 0.05B | 0.08B | 0.07B | 0.12B | 0.16B | 0.24B | 0.32B | 0.43B | 0.46B | 0.55B | 0.55B | 0.85B |
|
Short term Debt
|
| | | | 0.49B | | | 0.55B | | | 1.56B | 3.68B | 1.99B | 0.96B | |
|
Current Deferred Revenue
|
| 0.09B | 0.15B | 0.26B | 0.42B | 0.70B | 0.97B | 1.21B | 1.58B | 2.05B | 2.74B | 3.64B | 4.67B | 5.54B | 6.30B |
|
Total Current Liabilities
|
| 0.12B | 0.21B | 0.35B | 1.03B | 0.85B | 1.20B | 2.10B | 2.05B | 2.69B | 5.12B | 8.31B | 7.74B | 7.68B | 7.99B |
|
Convertible Debt
|
| | | 0.47B | | 0.50B | 0.52B | 1.37B | 1.43B | 3.08B | 1.67B | | | | |
|
Non-Current Deffered Revenue
|
| 0.05B | 0.10B | 0.16B | 0.29B | 0.54B | 0.81B | 1.07B | 1.31B | 1.76B | 2.28B | 3.35B | 4.62B | 5.94B | 6.45B |
|
Preferred Stock Liabilities
|
| | | | 0.09B | | | 0.02B | | | 0.13B | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.32B | 2.09B | 0.09B |
|
Operating Leases
|
| | | | | | | | | 0.34B | 0.31B | 0.28B | 0.28B | 0.38B | 0.34B |
|
Other Non-Current Liabilities
|
| 0.01B | 0.01B | 0.03B | 0.07B | 0.08B | 0.15B | 0.23B | 0.22B | 0.09B | 0.10B | 0.11B | 0.09B | 0.43B | 0.89B |
|
Total Non-Current Liabilities
|
| 0.17B | 0.30B | 0.98B | 1.41B | 1.88B | 2.53B | 4.56B | 4.79B | 7.87B | 9.38B | 11.94B | 12.67B | 14.39B | 14.87B |
|
Total Liabilities
|
| 0.18B | 0.31B | 1.01B | 1.48B | 1.96B | 2.68B | 4.79B | 5.01B | 7.96B | 9.48B | 12.04B | 12.75B | 14.82B | 15.75B |
|
Total Debt
|
| | | | 0.49B | | | 0.55B | | | 1.56B | 3.68B | 1.99B | 0.96B | |
|
Common Equity
|
| 0.23B | 0.27B | 0.47B | 0.49B | 0.89B | 0.76B | 1.16B | 1.59B | 1.10B | 0.63B | 0.21B | 1.75B | 5.17B | 7.82B |
|
Shareholder's Equity
|
| 0.23B | 0.27B | 0.47B | 0.49B | 0.89B | 0.76B | 1.16B | 1.59B | 1.10B | 0.63B | 0.21B | 1.75B | 5.17B | 7.82B |
|
Liabilities and Shareholders Equity
|
| 0.41B | 0.59B | 1.48B | 1.97B | 2.86B | 3.44B | 5.95B | 6.59B | 9.07B | 10.24B | 12.25B | 14.50B | 19.99B | 23.58B |
|
Retained Earnings
|
| -0.08B | -0.11B | -0.34B | -0.50B | -0.62B | -0.84B | -0.79B | -0.90B | -1.17B | -1.67B | -1.67B | -1.23B | 1.35B | 2.48B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.01B |