|
Accumulated Depreciation
|
| 0.00B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | 0.00B | | | 0.00B | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | |
|
Receivables - Doubtful
|
0.00B | 0.00B | 0.00B | 0.05B | 0.07B | 0.06B | 0.00B | 0.08B | 0.13B | 0.14B | 0.00B | 0.15B | 0.14B | 0.14B | 0.01B | 0.17B | 0.17B | 0.17B | 0.02B | 0.19B | 0.19B | 0.19B | 0.06B | 0.00B | | | 0.00B | | |
|
Loans - Loss Allowance
|
| | | | | | 27.99B | | 0.00B | | 28.69B | | 0.01B | | | | | | | | | | | 0.01B | | | 0.00B | 0.00B | |
|
Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Cash & Equivalents
|
0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.05B | 0.04B | 0.13B | 0.05B | 0.10B | 0.10B | 0.10B | 0.04B | 0.09B | 0.08B | 0.10B | 0.07B | 0.01B | 0.00B | | 0.02B | 0.02B | 0.04B |
|
Receivables - Net
|
| 0.03B | 0.04B | | | | 0.07B | | | | 0.15B | | | | 0.15B | | | | 0.21B | | | | | 0.01B | 0.00B | | 0.00B | | |
|
Receivables - Other
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | | 0.01B | | | | 0.01B | | | | | 0.00B | 0.01B | | 0.01B | 0.00B | |
|
Receivables
|
| 0.03B | 0.04B | | | | 0.07B | | | | 0.15B | | | | 0.17B | | | | 0.22B | | | | | 0.02B | 0.01B | | 0.01B | 0.01B | 0.02B |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.01B | 0.08B | 0.08B | 0.08B | 0.02B | 0.08B | 0.07B | 0.05B | 0.04B | 0.00B | 0.00B | | 0.00B | | |
|
Current Assets
|
| 0.10B | 0.13B | 0.12B | 0.12B | 0.15B | 0.15B | 0.16B | 0.20B | 0.21B | 0.25B | 0.24B | 0.23B | 0.33B | 0.32B | 0.35B | 0.35B | 0.35B | 0.35B | 0.30B | 0.25B | 0.22B | 0.16B | 0.16B | 0.04B | | 0.11B | 0.18B | 0.25B |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | | 0.00B | | | | 0.00B | | | | | | 96.00 | | 0.00B | | |
|
Long-Term Investments
|
| | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | | 0.00B | | | 0.00B | | |
|
Goodwill
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.05B | | | 0.02B | | 0.02B | 0.07B | 0.07B |
|
Intangibles
|
| 0.02B | 0.02B | | | | 0.01B | | -0.00B | | 0.02B | | -0.00B | | 0.08B | 0.06B | 0.05B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.00B | 0.00B | 0.02B | | 0.02B | -0.00B | 0.00B |
|
Goodwill & Intangibles
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.07B | 0.06B | 0.07B | 0.15B | 0.13B | 0.13B | 0.14B | 0.16B | 0.13B | 0.11B | 0.10B | 0.00B | 0.00B | 0.03B | | 0.03B | 0.07B | 0.07B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.07B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.04B | 0.04B | 0.01B | 0.09B | 0.00B | | 0.00B | | 0.00B |
|
Non-Current Assets
|
| 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.14B | 0.14B | 0.01B | 0.00B | 0.02B | | 0.02B | 0.07B | 0.07B |
|
Assets
|
| 0.17B | 0.19B | | | | 0.21B | 0.22B | 0.27B | 0.28B | 0.32B | 0.32B | 0.36B | 0.47B | 0.47B | 0.50B | 0.51B | 0.51B | 0.51B | 0.46B | 0.39B | 0.36B | 0.17B | 0.16B | 0.06B | | 0.13B | | |
|
Accounts Payables
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | | | | 0.07B | | | | | 0.00B | 0.00B | | 0.00B | 0.03B | |
|
Notes Payables
|
| 0.00B | 0.00B | | | -0.01B | 0.03B | -0.00B | 0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | 0.00B | | | | | | |
|
Payables
|
| 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.04B | 0.01B | 0.04B | 0.05B | 0.12B | 0.07B | 0.06B | 0.06B | 0.04B | | | | 0.07B | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.03B | |
|
Accumulated Expenses
|
| 0.02B | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.00B | 0.01B | 0.00B | | 0.02B | 0.00B | |
|
Other Accumulated Expenses
|
| 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | 0.02B | | | 0.00B | 0.06B | 0.06B | 0.06B | 0.01B | 0.06B | 0.06B | 0.06B | 0.05B | 0.00B | 0.02B | | 0.00B | | 0.02B |
|
Short term Debt
|
| 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.08B | 0.06B | 0.08B | 0.09B | 0.07B | 0.08B | 0.06B | 0.05B | 0.04B | 0.04B | 0.00B | 0.04B | | 0.00B | -0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | | 0.00B | 0.00B | | 0.00B | | |
|
Current Taxes
|
| 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | 0.00B | 0.00B | | 0.00B | | |
|
Current Deferred Revenue
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | 0.02B | | | | | 0.01B | 0.01B | | 0.01B | 0.01B | |
|
Curent Deferred Tax Liability
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.13B | 0.07B | 0.06B | 0.06B | 0.10B | 0.10B | 0.11B | 0.16B | 0.16B | 0.20B | 0.18B | 0.15B | 0.17B | 0.16B | 0.18B | 0.19B | 0.19B | 0.20B | 0.16B | 0.15B | 0.13B | 0.12B | 0.12B | 0.06B | | 0.10B | 0.15B | 0.20B |
|
Preferred Stock Liabilities
|
0.04B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | -0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.09B | -0.01B | -0.01B | -5.10B | | 0.01B |
|
Operating Leases
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
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 | 0.00B | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | | 0.00B | -0.00B | | 0.00B | 0.00B | |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B |
|
Total Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Total Liabilities
|
| 0.13B | 0.07B | 0.06B | 0.06B | 0.10B | 0.10B | | | -0.06B | 0.21B | 0.18B | 0.16B | 0.18B | 0.19B | 0.21B | 0.21B | 0.21B | 0.22B | 0.18B | 0.16B | 0.15B | 0.12B | 0.12B | 0.06B | | 0.10B | 0.25B | 0.33B |
|
Total Debt
|
| 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.08B | 0.06B | 0.08B | 0.09B | 0.07B | 0.08B | 0.06B | 0.05B | 0.04B | 0.04B | 0.00B | 0.04B | | 0.00B | -0.00B | 0.00B |
|
Common Equity
|
-0.06B | -0.06B | 0.12B | | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.20B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.29B | 0.28B | 0.23B | 0.21B | 0.05B | 0.04B | -0.00B | | 0.03B | 0.09B | 0.12B |
|
Shareholder's Equity
|
-0.06B | -0.06B | 0.12B | | | | 0.11B | | 28.52B | | 0.11B | | 39.29B | | 0.28B | | | | 0.29B | | | | 0.02B | 0.04B | -0.00B | | 0.03B | 0.09B | |
|
Liabilities and Shareholders Equity
|
| 0.17B | 0.19B | | | | 0.21B | 0.22B | 0.27B | 0.28B | 0.32B | 0.32B | 0.36B | 0.47B | 0.47B | 0.50B | 0.51B | 0.51B | 0.51B | 0.46B | 0.39B | 0.36B | 0.17B | 0.16B | 0.06B | | 0.13B | | |
|
Treasury Shares
|
-0.00B | 0.00B | 0.00B | | | | -0.00B | | -0.00B | | | | -0.00B | | 0.00B | | | | 0.00B | | | | | 0.01B | | | 0.00B | | |
|
Retained Earnings
|
| -0.12B | -0.15B | -0.00B | -0.00B | | -0.18B | -0.18B | -0.19B | -0.19B | -0.19B | -0.20B | -0.20B | -0.21B | -0.21B | 0.30B | 0.31B | 0.31B | -0.22B | 0.30B | 0.25B | 0.23B | 0.08B | -0.46B | -0.02B | | -0.04B | -0.04B | -0.03B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Shares Outstanding
|
| 0.03B | 0.03B | | | | | | 28.52B | | | 71,501.72B | | 90,085.16B | 97,715.97B | 100,068.75B | 101,861.42B | 102,437.55B | | 98,629.21B | 100,348.95B | | | | 0.00B | 0.06B | 0.00B | 0.01B | 0.09B |