|
Cash & Equivalents
|
0.03B | 0.06B | 0.08B | 0.58B | 0.30B | 0.30B | 0.54B | 1.13B | 0.64B | 0.73B | 1.38B | 1.53B | 1.89B | 2.01B | 1.54B |
|
Short-term Investments
|
| 0.10B | 0.77B | | | | | | | 1.21B | 2.15B | 2.11B | 4.24B | 5.80B | 6.47B |
|
Cash & Current Investments
|
0.03B | 0.16B | 0.85B | 0.58B | 0.30B | 0.30B | 0.54B | 1.13B | 0.64B | 1.94B | 3.54B | 3.64B | 6.12B | 7.81B | 8.02B |
|
Receivables - Net
|
| 0.05B | 0.07B | 0.09B | 0.19B | 0.29B | 0.41B | 0.53B | 0.70B | 0.88B | 1.03B | 1.24B | 1.57B | 1.64B | 1.95B |
|
Receivables - Other
|
| | | | | | | | | | | | 0.16B | 0.26B | 0.42B |
|
Receivables
|
| 0.05B | 0.07B | 0.09B | 0.19B | 0.29B | 0.41B | 0.53B | 0.70B | 0.88B | 1.03B | 1.24B | 1.73B | 1.90B | 2.37B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.06B | 0.08B | 0.10B | 0.12B | 0.15B | 0.19B | 0.23B | 0.27B |
|
Prepaid Assets
|
| 0.01B | 0.02B | 0.03B | 0.04B | 0.08B | 0.07B | 0.10B | 0.14B | 0.17B | 0.11B | 0.17B | 0.23B | 0.26B | 0.31B |
|
Current Assets
|
| 0.18B | 0.88B | 2.02B | 2.11B | 2.36B | 2.52B | 3.96B | 2.70B | 3.09B | 4.80B | 5.21B | 8.11B | 9.94B | 10.54B |
|
Property, Plant & Equipment (Net)
|
| 0.03B | 0.04B | 0.08B | 0.14B | 0.21B | 0.37B | 0.55B | 0.80B | 0.94B | 0.97B | 1.12B | 1.20B | 1.23B | 1.24B |
|
Goodwill
|
| 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.11B | 0.16B | 1.38B | 1.82B | 1.82B | 2.84B | 2.84B | 2.85B | 3.48B |
|
Intangibles
|
| 0.00B | | | | 0.02B | 0.05B | 0.03B | 0.31B | 0.31B | 0.25B | 0.39B | 0.31B | 0.23B | 0.36B |
|
Goodwill & Intangibles
|
| 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.05B | 0.03B | 1.69B | 2.13B | 2.07B | 3.23B | 3.15B | 3.08B | 3.84B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 0.01B | 1.06B | 1.04B |
|
Other Non-Current Assets
|
| 0.01B | 0.02B | 0.05B | 0.05B | 0.06B | 0.12B | 0.14B | 0.18B | 0.22B | 0.27B | 0.34B | 0.42B | 0.51B | 0.56B |
|
Non-Current Assets
|
| 0.05B | 0.07B | 0.15B | 0.24B | 0.37B | 0.74B | 0.99B | 2.82B | 3.72B | 3.92B | 5.28B | 5.38B | 6.51B | 7.43B |
|
Assets
|
| 0.23B | 0.96B | 2.18B | 2.35B | 2.73B | 3.27B | 4.95B | 5.52B | 6.82B | 8.72B | 10.50B | 13.49B | 16.45B | 17.98B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.06B | 0.08B | 0.06B | 0.15B | 0.08B | 0.11B |
|
Notes Payables
|
| | | | | | | 0.34B | | | | | | | |
|
Payables
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.36B | 0.03B | 0.06B | 0.08B | 0.06B | 0.15B | 0.08B | 0.11B |
|
Accumulated Expenses
|
| 0.01B | 0.03B | 0.06B | 0.06B | 0.09B | 0.11B | 0.15B | 0.21B | 0.25B | 0.29B | 0.40B | 0.56B | 0.54B | 0.58B |
|
Short term Debt
|
| | | | | | | 0.34B | 0.23B | 0.24B | 1.10B | 1.22B | | | |
|
Current Leases
|
| 0.01B | 0.01B | 0.01B | 0.00B | | | | | 0.07B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B |
|
Current Deferred Revenue
|
| 0.11B | 0.20B | 0.33B | 0.55B | 0.77B | 1.09B | 1.43B | 1.84B | 2.22B | 2.56B | 3.11B | 3.63B | 4.13B | 4.55B |
|
Total Current Liabilities
|
| 0.15B | 0.25B | 0.42B | 0.64B | 0.92B | 1.29B | 2.06B | 2.43B | 2.97B | 4.28B | 5.07B | 4.63B | 5.05B | 5.55B |
|
Capital Leases
|
| 0.01B | 0.01B | 0.00B | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 1.02B | 0.69B | 0.62B | 2.98B | 2.98B | 2.98B |
|
Convertible Debt
|
| | | 0.47B | 0.48B | 0.51B | 0.53B | 1.15B | 0.97B | 1.02B | | | | | |
|
Non-Current Deffered Revenue
|
| 0.07B | 0.09B | 0.08B | 0.09B | 0.13B | 0.14B | 0.11B | 0.11B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Operating Leases
|
| | | | | | | | | 0.31B | 0.15B | 0.26B | 0.27B | 0.32B | 0.38B |
|
Other Non-Current Liabilities
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.01B | 0.04B | 0.02B | 0.04B | 0.04B | 0.05B |
|
Total Non-Current Liabilities
|
| 0.23B | 0.35B | 0.97B | 1.21B | 1.56B | 1.95B | 3.32B | 3.51B | 4.31B | 5.40B | 5.94B | 7.86B | 8.33B | 8.89B |
|
Total Liabilities
|
| 0.24B | 0.37B | 0.99B | 1.22B | 1.59B | 1.99B | 3.37B | 3.56B | 4.33B | 5.44B | 5.96B | 7.90B | 8.37B | 8.94B |
|
Total Debt
|
| | | | | | | 0.34B | 0.23B | 1.26B | 1.80B | 1.84B | 2.98B | 2.98B | 2.98B |
|
Common Equity
|
-0.10B | -0.18B | 0.59B | 1.19B | 1.13B | 1.23B | 1.28B | 1.58B | 1.96B | 2.49B | 3.28B | 4.54B | 5.58B | 8.08B | 9.03B |
|
Shareholder's Equity
|
-0.10B | -0.18B | 0.59B | 1.19B | 1.13B | 1.23B | 1.28B | 1.58B | 1.96B | 2.49B | 3.28B | 4.54B | 5.58B | 8.08B | 9.03B |
|
Liabilities and Shareholders Equity
|
| 0.23B | 0.96B | 2.18B | 2.35B | 2.73B | 3.27B | 4.95B | 5.52B | 6.82B | 8.72B | 10.50B | 13.49B | 16.45B | 17.98B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | | | | 0.00B | 0.00B | 0.01B |
|
Retained Earnings
|
| -0.28B | -0.40B | -0.57B | -0.82B | -1.11B | -1.41B | -1.73B | -2.15B | -2.63B | -2.91B | -2.74B | -3.11B | -1.73B | -1.21B |
|
Preferred Shares
|
| 0.00B | | | | | | | | | | | | | |