|
Cash & Equivalents
|
150.00M | 582.00M | 809.00M | 547.00M | 605.00M | 903.00M |
|
Short-term Investments
|
| | 457.00M | 474.00M | 519.00M | 514.00M |
|
Cash & Current Investments
|
150.00M | 582.00M | 1,266.00M | 1,021.00M | 1,124.00M | 1,417.00M |
|
Receivables - Net
|
21.00M | 33.00M | 55.00M | 77.00M | 69.00M | 115.00M |
|
Receivables - Other
|
10.00M | 32.00M | 39.00M | 44.00M | 23.00M | 24.00M |
|
Receivables
|
31.00M | 65.00M | 94.00M | 121.00M | 92.00M | 139.00M |
|
Raw Materials
|
| | 1.00M | | | |
|
Finished Goods
|
| | 42.00M | | | |
|
Inventory
|
| 19.00M | 42.00M | 110.00M | 118.00M | 118.00M |
|
Current Deferred Tax Assets
|
| 17.00M | 30.00M | 44.00M | | |
|
Prepaid Assets
|
| 22.00M | 92.00M | 199.00M | 259.00M | 325.00M |
|
Current Assets
|
| 673.00M | 1,485.00M | 1,407.00M | 1,570.00M | 1,975.00M |
|
Property, Plant & Equipment (Net)
|
| 44.00M | 41.00M | 61.00M | 75.00M | 98.00M |
|
Goodwill
|
36.00M | 36.00M | 74.00M | 107.00M | 113.00M | 113.00M |
|
Intangibles
|
| 7.00M | 16.00M | 29.00M | 26.00M | 20.00M |
|
Goodwill & Intangibles
|
36.00M | 43.00M | 90.00M | 136.00M | 139.00M | 133.00M |
|
Other Non-Current Assets
|
2.00M | 1.00M | 8.00M | 28.00M | 83.00M | 118.00M |
|
Non-Current Assets
|
| 103.00M | 250.00M | 354.00M | 388.00M | 433.00M |
|
Assets
|
| 776.00M | 1,735.00M | 1,761.00M | 1,958.00M | 2,408.00M |
|
Accounts Payables
|
| 30.00M | 40.00M | 30.00M | 32.00M | 37.00M |
|
Payables
|
| 30.00M | 40.00M | 30.00M | 32.00M | 37.00M |
|
Accumulated Expenses
|
| 63.00M | 246.00M | 427.00M | 592.00M | 715.00M |
|
Current Leases
|
| | 22.00M | 14.00M | | |
|
Current Deferred Revenue
|
67.00M | 59.00M | 56.00M | 46.00M | 41.00M | 63.00M |
|
Total Current Liabilities
|
| 136.00M | 352.00M | 496.00M | 663.00M | 811.00M |
|
Non-Current Debt
|
| 172.00M | | | | |
|
Non-Current Deffered Revenue
|
30.00M | 19.00M | 12.00M | 7.00M | | |
|
Preferred Stock Liabilities
|
447.00M | 849.00M | | | | |
|
Operating Leases
|
| 115.00M | 77.00M | 80.00M | 33.00M | 24.00M |
|
Other Non-Current Liabilities
|
| 37.00M | 181.00M | 68.00M | 64.00M | 22.00M |
|
Total Non-Current Liabilities
|
| 261.63M | 463.00M | 595.00M | 700.00M | 841.00M |
|
Total Liabilities
|
| 398.00M | 644.00M | 663.00M | 764.00M | 863.00M |
|
Total Debt
|
| 172.00M | | | | |
|
Common Equity
|
-330.00M | -471.00M | 1,091.00M | 1,098.00M | 1,194.00M | 1,545.00M |
|
Shareholder's Equity
|
-330.00M | -471.00M | 1,091.00M | 1,098.00M | 1,194.00M | 1,545.00M |
|
Liabilities and Shareholders Equity
|
| 776.00M | 1,735.00M | 1,761.00M | 1,958.00M | 2,408.00M |
|
Retained Earnings
|
-386.00M | -616.00M | -1102.00M | -1377.00M | -1623.00M | -1604.00M |
|
Treasury Shares
|
0.20M | 1.01M | 0.23M | | 33.00M | 22.00M |