|
Cash & Equivalents
|
0.08B | 0.07B | 0.05B | 0.04B | 0.05B | 0.15B | 0.12B | 0.11B | 0.08B | 0.07B | 0.14B | 0.08B | 0.08B | 0.15B | 0.12B | 0.07B | 0.16B | 0.17B | 0.19B | 0.31B | 0.31B | 0.50B | 0.85B | 0.31B | 0.72B | 1.36B | 2.32B | 0.50B | 2.20B | 2.36B | 1.74B | 2.14B | 2.45B | 2.63B | 1.06B | | 1.74B | 1.61B | 1.41B | 1.62B | 1.54B | | 1.50B | 1.31B | 1.54B | 2.41B | 1.54B |
|
Short-term Investments
|
| | | 0.02B | | 0.05B | 0.07B | 0.08B | 0.11B | 0.11B | 0.21B | 0.23B | 0.29B | 0.73B | 0.81B | 0.63B | 1.09B | 1.05B | 1.02B | 1.18B | 1.19B | 1.00B | 1.17B | 1.37B | 1.04B | 1.53B | 2.27B | 2.83B | 4.02B | 5.39B | 4.23B | 4.18B | 4.80B | 2.83B | 2.73B | | | | 3.60B | 3.55B | 3.48B | | 3.98B | 4.21B | 4.28B | 3.94B | 4.23B |
|
Cash & Current Investments
|
0.08B | 0.07B | 0.05B | 0.06B | 0.05B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.36B | 0.31B | 0.37B | 0.88B | 0.93B | 0.69B | 1.25B | 1.22B | 1.21B | 1.49B | 1.50B | 1.50B | 2.02B | 1.68B | 1.76B | 2.89B | 4.59B | 3.32B | 6.22B | 7.76B | 5.97B | 6.32B | 5.72B | 5.45B | 3.79B | | 1.74B | 1.61B | 5.01B | 5.18B | 5.02B | | 5.48B | 5.51B | 5.82B | 6.35B | 5.78B |
|
Receivables - Net
|
| | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | -0.01B | -0.02B | 0.03B | -0.01B | -0.02B | -0.02B | -0.04B | -0.00B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.06B | 0.23B | 0.19B | 0.18B | | | | 0.28B | 0.27B | 0.28B | | 0.34B | 0.30B | 0.35B | 0.40B | 0.50B |
|
Receivables
|
| | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | -0.01B | -0.02B | 0.04B | -0.01B | -0.02B | -0.02B | -0.04B | -0.00B | -0.01B | -0.02B | -0.01B | -0.03B | -0.03B | -0.02B | -0.06B | -0.02B | 0.19B | 0.18B | | | | 0.28B | 0.27B | 0.28B | | 0.34B | 0.30B | 0.35B | 0.40B | 0.50B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.04B | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.02B | -0.00B | -0.00B | -0.00B | 0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | 0.08B | -0.00B | -0.01B | 0.12B | | | | 0.17B | 0.18B | 0.19B | | 0.21B | 0.24B | 0.23B | 0.23B | 0.23B |
|
Current Assets
|
| | | 0.07B | | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.43B | 0.32B | 0.43B | 0.99B | 1.01B | 0.81B | 1.34B | 1.32B | 1.33B | 1.61B | 1.63B | 1.65B | 2.21B | 2.08B | 2.03B | | | 5.28B | | | | 6.77B | | | | 6.05B | | | 6.28B | | | | 7.25B | 7.45B | 8.00B | 8.71B | 8.30B |
|
Property, Plant & Equipment (Net)
|
| | | 0.02B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.11B | 0.09B | 0.10B | | | | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Long-Term Investments
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | 0.00B | | | 0.13B | -0.01B | 1.29B | 2.80B | | -0.22B | | | | | | | 0.78B | 0.73B | 0.69B | | 0.71B | 0.89B | 0.83B | 0.68B | 0.97B |
|
Goodwill
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.24B | 0.23B | 0.22B | 0.23B | 0.24B | 0.25B | 0.31B | 0.28B | 0.28B | 0.36B | 0.30B | 1.41B | | | | 0.43B | 0.43B | 0.45B | | 0.45B | 0.49B | 0.49B | 0.49B | 0.49B |
|
Intangibles
|
| | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.13B | 0.10B | 0.31B | | | | 0.03B | 0.03B | 0.03B | | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Goodwill & Intangibles
|
| | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.36B | 0.35B | 0.33B | 0.34B | 0.34B | 0.35B | 0.44B | 0.39B | 0.39B | 0.39B | 0.40B | 1.72B | | | | 0.46B | 0.45B | 0.47B | | 0.47B | 0.53B | 0.53B | 0.52B | 0.52B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | | | | 0.04B | 0.04B | 0.04B | | 0.04B | 0.10B | 0.03B | 0.03B | 0.03B |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B |
|
Non-Current Assets
|
| | | 0.03B | | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.17B | 0.19B | 0.21B | 0.56B | 0.55B | | | 0.68B | | | | 3.81B | | | | 4.71B | | | 5.02B | | | | 6.67B | 5.96B | 6.56B | 6.33B | 6.89B |
|
Assets
|
| | | 0.10B | | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.49B | 0.37B | 0.50B | 1.08B | 1.10B | 0.88B | 1.41B | 1.40B | 1.41B | 1.71B | 1.81B | 1.84B | 2.42B | 2.64B | 2.59B | 3.68B | 5.60B | 5.95B | 8.55B | 11.96B | 10.75B | 10.58B | 11.83B | 8.43B | 8.59B | | | | 11.30B | 11.11B | 11.35B | | 13.92B | 13.40B | 14.56B | 15.04B | 15.19B |
|
Accounts Payables
|
| | | 0.01B | | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.04B | 0.01B | 0.05B | 0.06B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.07B | 0.03B | 0.04B | 0.04B | 0.14B | 0.02B | 0.04B | 0.06B | 0.23B | 0.03B | -0.01B | 0.03B | 0.36B | 0.41B | -0.03B | 0.07B | | | | 0.58B | 0.59B | 0.56B | | 0.74B | 0.78B | 0.84B | 0.97B | 1.07B |
|
Payables
|
| | | 0.01B | | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.04B | 0.01B | 0.05B | 0.06B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.07B | 0.03B | 0.04B | 0.04B | 0.14B | 0.02B | 0.04B | 0.06B | 0.23B | 0.03B | -0.01B | 0.03B | 0.36B | 0.32B | -0.03B | 0.07B | | | | 0.58B | 0.59B | 0.56B | | 0.74B | 0.78B | 0.84B | 0.97B | 1.07B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | | 0.00B | | 0.00B | | | | 0.06B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B | 0.92B | 0.92B | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.07B | 0.08B | 0.08B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.15B | 0.14B | 0.20B | 0.26B | 86.28 | 0.28B | 0.02B | 0.14B | 0.13B | 0.02B | 0.07B | 0.06B | 56.00 | 0.19B | 0.02B | 0.02B | 0.02B | 0.17B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.01B | 0.04B | 0.00B | 0.01B | 0.04B | 0.08B | 0.01B | 0.18B | 0.23B | 0.25B | 0.08B | 198.44 | 0.23B | 0.56B | 0.35B | 0.35B | 0.50B | 0.25B | 0.23B | 209.00 | 0.43B | 0.43B | 0.42B | 0.41B | 0.40B |
|
Total Current Liabilities
|
| | | 0.02B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.08B | 0.08B | 0.10B | 0.07B | 0.09B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.20B | 0.24B | 0.22B | | | 0.34B | | | | 0.56B | | | | 0.86B | | | 0.90B | | | | 1.96B | 2.01B | 2.08B | 2.21B | 1.39B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.58B | 0.72B | 0.91B | 0.72B | 0.72B | 0.91B | 0.72B | 0.70B | | | | 0.92B | 0.92B | 0.92B | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | 112.16 | | 0.27B | 0.21B | 0.23B | 0.20B | 0.18B | 0.16B | 153.00 | 0.15B | 0.14B | 0.12B | 0.11B | 0.10B |
|
Preferred Stock Liabilities
|
| | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | -0.06B | 0.08B | 0.13B | 0.25B | 0.15B | 0.00B | 0.00B | 0.02B | 0.24B | | | 0.22B | 0.01B | 0.01B | | 0.07B | 0.01B | 0.04B | 0.03B | 0.06B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.14B | | | | 0.14B | | | | 0.25B | | | | 0.47B | | | 0.22B | 0.21B | 0.20B | | 0.19B | 0.20B | 0.20B | 0.18B | 0.17B |
|
Total Non-Current Liabilities
|
| | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.08B | 0.08B | 0.12B | 0.11B | | | 0.71B | | | | 1.19B | | | | 1.66B | | | 1.33B | | | | 0.41B | 0.34B | 0.36B | 0.32B | 0.32B |
|
Total Liabilities
|
-0.09B | | | 0.03B | | | | 0.05B | | | | -0.04B | | | | -0.12B | | | | -0.38B | | | | -0.37B | | | | -0.45B | | | | -0.55B | | | | 2.52B | | | 2.23B | | | | 2.37B | 2.35B | 2.44B | 2.53B | 1.72B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B | 0.92B | 0.92B | |
|
Common Equity
|
0.09B | | | 0.07B | | | | 0.20B | | | | 0.41B | | | | 1.00B | | | | 2.09B | | | | 3.02B | | | | 6.40B | | | | 11.13B | | | | 8.24B | | | 9.07B | | | | 11.56B | 11.05B | 12.12B | 12.51B | 13.47B |
|
Shareholder's Equity
|
0.09B | | | 0.07B | | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.41B | 0.31B | 0.41B | 0.98B | 0.99B | 0.79B | 1.31B | 1.28B | 1.28B | 1.58B | 1.60B | 1.62B | 2.14B | 2.28B | 2.27B | 3.34B | 4.64B | 4.91B | 7.22B | 10.12B | 9.03B | 8.83B | 9.79B | 6.84B | 6.67B | | | | 9.07B | 8.89B | 9.17B | | 11.56B | 11.05B | 12.12B | 12.51B | 13.47B |
|
Liabilities and Shareholders Equity
|
| | | 0.10B | | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.49B | 0.37B | 0.50B | 1.08B | 1.10B | 0.88B | 1.41B | 1.40B | 1.41B | 1.71B | 1.81B | 1.84B | 2.42B | 2.64B | 2.59B | 3.68B | 5.60B | 5.95B | 8.55B | 11.96B | 10.75B | 10.58B | 9.34B | 8.43B | 8.59B | | | | 11.30B | 11.11B | 11.35B | | 13.92B | 13.40B | 14.56B | 15.04B | 15.19B |
|
Retained Earnings
|
| | | -0.03B | | -0.04B | -0.04B | -0.05B | -0.06B | 0.00B | -0.00B | -0.06B | 0.00B | -0.11B | -0.12B | -0.10B | -0.11B | -0.13B | -0.14B | -0.14B | -0.15B | -0.17B | -0.23B | -0.23B | -0.25B | -0.22B | -0.08B | 0.01B | 1.01B | -0.01B | 2.63B | -0.00B | 1.46B | 0.20B | 0.08B | -0.52B | | | 0.02B | -0.66B | -0.49B | | -0.01B | 0.95B | 1.85B | 2.12B | 2.86B |
|
Preferred Shares
|
| | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |