|
Cash & Equivalents
|
0.18B | 0.19B | 0.24B | 0.25B | 0.28B | 0.46B | 0.62B | 0.47B | 0.54B | 0.86B |
|
Short-term Investments
|
| | | | | | 0.06B | 0.16B | 0.32B | 0.31B |
|
Cash & Current Investments
|
0.18B | 0.19B | 0.24B | 0.25B | 0.28B | 0.46B | 0.68B | 0.63B | 0.86B | 1.17B |
|
Receivables - Net
|
0.05B | 0.20B | 0.14B | 0.17B | 0.29B | 0.25B | 0.42B | 0.47B | 0.63B | 0.58B |
|
Receivables - Other
|
0.02B | | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B |
|
Receivables
|
0.07B | 0.20B | 0.15B | 0.19B | 0.33B | 0.28B | 0.45B | 0.52B | 0.67B | 0.61B |
|
Current Deferred Tax Assets
|
| | | | | | 0.18B | 0.14B | 0.14B | 0.19B |
|
Prepaid Assets
|
0.04B | 0.12B | 0.12B | 0.16B | 0.18B | 0.19B | 0.25B | 0.27B | 0.28B | 0.27B |
|
Current Assets
|
0.27B | 0.50B | 0.49B | 0.58B | 0.75B | 0.89B | 1.53B | 1.52B | 1.91B | 2.21B |
|
Property, Plant & Equipment (Net)
|
0.18B | 0.57B | 0.61B | 0.61B | 0.55B | 0.53B | 0.63B | 0.62B | 0.61B | 0.60B |
|
Long-Term Investments
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.10B | 0.11B | 0.12B | 0.12B |
|
Goodwill
|
2.60B | 7.64B | 7.67B | 7.67B | 7.67B | 7.66B | 8.44B | 8.44B | 8.44B | 8.44B |
|
Intangibles
|
1.07B | 4.33B | 4.29B | 4.29B | 4.29B | 4.29B | 3.65B | 3.59B | 3.53B | 3.45B |
|
Goodwill & Intangibles
|
3.68B | 11.97B | 11.96B | 11.96B | 11.96B | 11.96B | 12.09B | 12.03B | 11.97B | 11.90B |
|
Other Non-Current Assets
|
0.03B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.45B | 0.42B | 0.43B | 0.42B |
|
Non-Current Assets
|
3.31B | 12.24B | 12.20B | 12.14B | 11.97B | 11.88B | 13.58B | 13.49B | 13.43B | 13.33B |
|
Assets
|
3.58B | 12.74B | 12.69B | 12.72B | 12.72B | 12.77B | 15.11B | 15.01B | 15.34B | 15.55B |
|
Accounts Payables
|
0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.25B | 0.21B | 0.28B | 0.27B |
|
Payables
|
0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.25B | 0.21B | 0.28B | 0.27B |
|
Accumulated Expenses
|
0.11B | 0.24B | 0.27B | 0.41B | 0.57B | 0.61B | 0.67B | 0.50B | 0.39B | 0.44B |
|
Other Accumulated Expenses
|
0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.05B | 0.29B | 0.23B |
|
Short term Debt
|
0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Current Leases
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Deferred Revenue
|
0.07B | 0.09B | 0.12B | 0.11B | 0.10B | 0.07B | 0.47B | 0.46B | 0.49B | 0.55B |
|
Total Current Liabilities
|
0.23B | 0.40B | 0.47B | 0.59B | 0.75B | 0.76B | 1.41B | 1.22B | 1.48B | 1.52B |
|
Capital Leases
|
| 0.23B | 0.25B | 0.25B | 0.23B | 0.22B | 0.24B | 0.23B | 0.22B | 0.22B |
|
Non-Current Debt
|
2.74B | 2.72B | 2.71B | 2.71B | 2.70B | 2.70B | 2.74B | 2.73B | 2.72B | 3.70B |
|
Minority Interest
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability
|
| 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.36B | 0.33B | 0.34B | 0.34B |
|
Operating Leases
|
0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Other Non-Current Liabilities
|
0.01B | 0.00B | 0.00B | 0.14B | 0.01B | 0.01B | 0.17B | 0.26B | 0.17B | 0.27B |
|
Total Non-Current Liabilities
|
2.99B | 3.76B | 3.84B | 3.95B | 4.09B | 4.09B | 4.80B | 4.56B | 4.81B | 5.82B |
|
Total Liabilities
|
3.00B | 3.76B | 3.84B | 4.09B | 4.09B | 4.09B | 4.97B | 4.82B | 4.98B | 6.10B |
|
Total Debt
|
2.76B | 2.75B | 2.74B | 2.73B | 2.73B | 2.72B | 2.76B | 2.76B | 2.75B | 3.74B |
|
Common Equity
|
0.57B | 8.96B | 8.84B | 8.62B | 8.62B | 8.66B | 10.12B | 10.17B | 10.34B | 9.43B |
|
Shareholder's Equity
|
0.57B | 8.96B | 8.84B | 8.62B | 8.62B | 8.66B | 10.12B | 10.17B | 10.34B | 9.43B |
|
Liabilities and Shareholders Equity
|
3.58B | 12.74B | 12.69B | 12.72B | 12.72B | 12.77B | 15.11B | 15.01B | 15.34B | 15.55B |
|
Retained Earnings
|
0.00B | -0.02B | -0.14B | -0.24B | -0.35B | -0.32B | -0.29B | -0.23B | -0.13B | -0.75B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |