Balance Sheet

12 Sheets · From 2020 to 2009

Configuration

In Million USD. Margins, Growth Rates In %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Assets	604.00	914.00	1,055.00	1,344.00	1,425.00	1,648.00	1,590.00	1,577.00	1,698.00	1,611.00	1,839.00	1,511.00
Current	202.00	250.00	298.00	462.00	500.00	552.00	508.00	489.00	542.00	589.00	623.00	487.00
Cash And Equivalents	51.00	10.00	8.00	60.00	102.00	119.00	61.00	27.00	46.00	30.00	106.00	60.00
Assets	604.00	914.00	1,055.00	1,344.00	1,425.00	1,648.00	1,590.00	1,577.00	1,698.00	1,611.00	1,839.00	1,511.00
Accounts Receivables (AR)	-9.00	-31.00	-12.00	-30.00	17.00	-35.00	-4.00	-16.00	-50.00	30.00	-37.00	72.00
Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Short Term Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Current Assets	32.00	43.00	51.00	16.00	25.00	36.00	42.00	40.00	31.00	121.00	35.00	40.00
Non Current	402.00	664.00	757.00	882.00	924.00	1,096.00	1,081.00	1,087.00	1,156.00	1,021.00	1,216.00	1,024.00
Property, Plant, Equipment (Net)	35.00	41.00	47.00	52.00	52.00	60.00	63.00	78.00	90.00	88.00	304.00	304.00
Intangible Assets	34.00	67.00	57.00	63.00	56.00	86.00	72.00	85.00	70.00	67.00	54.00	33.00
Goodwill	301.00	514.00	605.00	720.00	744.00	851.00	870.00	844.00	835.00	740.00	740.00	668.00
Long Term Investments	1.00	- -	- -	- -	- -	6.00	6.00	4.00	6.00	6.00	6.00	- -
Other Non Current Assets	16.00	19.00	30.00	37.00	50.00	74.00	53.00	33.00	37.00	25.00	24.00	17.00
Liabilities	510.00	822.00	961.00	1,429.00	1,701.00	1,997.00	2,077.00	2,079.00	1,854.00	1,858.00	2,018.00	1,920.00
Current	242.00	352.00	426.00	688.00	690.00	821.00	912.00	802.00	775.00	742.00	819.00	691.00
Accounts Payable	-9.00	-31.00	-12.00	-30.00	17.00	-35.00	-4.00	-16.00	-50.00	30.00	-37.00	72.00
Short Term Debt	1.00	1.00	1.00	1.00	- -	- -	- -	- -	- -	- -	- -	- -
Deferred Revenue	- -	- -	122.00	131.00	149.00	142.00	119.00	133.00	148.00	138.00	171.00	152.00
Tax Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Current Liabilities	163.00	219.00	124.00	198.00	293.00	362.00	433.00	417.00	382.00	381.00	447.00	369.00
Non Current	267.00	469.00	534.00	740.00	1,011.00	1,175.00	1,164.00	1,277.00	1,078.00	1,116.00	1,199.00	1,228.00
Long Term Debt	216.00	284.00	383.00	429.00	664.00	742.00	741.00	936.00	882.00	954.00	1,106.00	1,090.00
Leasing Obligations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Deferred Non Current Tax Liabilities	9.00	19.00	50.00	53.00	63.00	77.00	92.00	103.00	6.00	5.00	4.00	- -
Other Non Current Liabilities	42.00	165.00	100.00	258.00	283.00	355.00	331.00	237.00	189.00	156.00	88.00	138.00
Equity	94.00	91.00	94.00	-84.00	-276.00	-348.00	-487.00	-502.00	-155.00	-246.00	-179.00	-408.00
Stockholders' Equity	94.00	91.00	94.00	-84.00	-276.00	-348.00	-487.00	-502.00	-155.00	-246.00	-179.00	-408.00
Retained Earnings	-131.00	-146.00	-231.00	-316.00	-465.00	-489.00	-526.00	-574.00	-340.00	-464.00	-469.00	-709.00
Common Stock	- -	- -	- -	253.00	262.00	265.00	269.00	317.00	352.00	58.00	101.00	104.00
Preferred Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit	-18.00	-15.00	-84.00	-85.00	-148.00	-24.00	-37.00	-47.00	241.00	-123.00	-4.00	-228.00
Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Stockholders' Equity	308.00	333.00	427.00	93.00	44.00	-29.00	-133.00	-140.00	-44.00	287.00	318.00	332.00
Loss Other Compr. Income	-82.00	-94.00	-101.00	-115.00	-118.00	-95.00	-96.00	-105.00	-123.00	-128.00	-129.00	-136.00

Balance Sheet

Configuration

Popular:

In Million USD. Margins, Growth Rates In %