|
Accumulated Depreciation
|
| | | | | | | 0.01B | 0.01B | | 0.01B | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.02B | 0.02B | | | | | | | | |
|
Loans - Loss Allowance
|
| 0.20B | 0.20B | 0.36B | | 88.89B | 0.37B | 88.89B | 3.71B | 88.89B | 88.89B | 88.89B | 5.94B | 88.89B | 88.89B | 88.89B | 5.61B | 90.91B | 90.91B | 90.91B | 0.05B | 173.07B | 173.07B | 173.68B | 0.13B | | | | | | | | |
|
Cash & Equivalents
|
0.14B | | 0.12B | 0.26B | 0.25B | 0.22B | 0.19B | 0.27B | 0.23B | 0.21B | 0.24B | 0.21B | 0.18B | 0.15B | 0.24B | 0.22B | 0.17B | 0.31B | 0.27B | 0.22B | 0.16B | 0.38B | 0.34B | 0.31B | 0.26B | 0.24B | 0.76B | 0.71B | 0.66B | 0.23B | 0.10B | 0.12B | 0.09B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | 0.01B | 0.03B | 0.03B |
|
Receivables - Other
|
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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | 0.01B | 0.03B | 0.03B |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.02B | 0.03B |
|
Prepaid Assets
|
0.01B | | | | 0.01B | 0.02B | -0.01B | -0.01B | 0.03B | 0.04B | -0.00B | -0.00B | 0.05B | 0.04B | -0.01B | -0.01B | -0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B |
|
Current Assets
|
0.14B | | | | 0.26B | 0.23B | | 0.29B | 0.26B | 0.25B | 0.28B | 0.25B | 0.23B | 0.20B | 0.29B | 0.27B | 0.24B | 0.35B | 0.31B | 0.26B | 0.21B | 0.43B | 0.39B | 0.36B | 0.31B | 0.28B | 0.80B | 0.76B | 0.72B | 0.66B | 0.62B | 0.57B | 0.51B |
|
Buildings
|
| | | | | | | 0.01B | 0.01B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.01B | | | | 0.01B | 0.02B | -0.01B | -0.01B | -0.02B | 0.03B | -0.00B | -0.01B | 0.03B | 0.04B | -0.00B | -0.00B | -0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Intangibles
|
| | | | 0.00B | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B |
|
Goodwill & Intangibles
|
| | | | 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 | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B |
|
Long-Term Deferred Tax
|
| | | | | 11.34B | | | | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Non-Current Assets
|
0.01B | | | | 0.01B | 0.00B | | 0.05B | 0.05B | 0.05B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.15B |
|
Assets
|
0.15B | 0.14B | | | 0.27B | 0.25B | | 0.35B | 0.31B | 0.30B | 0.34B | | | 0.29B | | | | 0.41B | 0.36B | 0.31B | 0.26B | 0.49B | 0.46B | 0.45B | 0.41B | 0.38B | 0.90B | 0.85B | 0.83B | 0.78B | 0.75B | 0.72B | 0.66B |
|
Accounts Payables
|
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 | -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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Payables
|
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 | -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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Accumulated Expenses
|
0.00B | | | | 0.01B | 0.02B | | | | | 22.47B | 22.75B | 25.40B | 0.03B | 0.02B | 23.17B | 0.03B | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Current Leases
|
| | | | | | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.05B | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.05B | | 0.05B | 0.05B | 0.04B | 0.13B | 0.14B | 0.14B | | 0.19B | 0.20B | 0.20B | | 0.22B | 0.00B | 0.01B |
|
Total Current Liabilities
|
0.01B | | | | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B |
|
Non-Current Debt
|
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 | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.13B | 0.13B | 0.14B | 0.14B | 0.17B | 0.23B | 0.24B | 0.25B | 0.24B | 0.25B | | |
|
Operating Leases
|
| | | | | 0.03B | | | 0.03B | 0.03B | | | | 0.05B | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B |
|
Other Non-Current Liabilities
|
0.00B | | | | 0.00B | 0.00B | | | | | 0.95B | 0.25B | 0.40B | | 0.00B | 0.68B | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.01B | | | | 0.02B | 0.02B | | | | | -0.90B | -0.20B | -0.32B | | 0.05B | -0.63B | 0.05B | 0.09B | 0.09B | 0.10B | 0.10B | 0.19B | 0.19B | 0.22B | 0.23B | 0.26B | 0.32B | 0.33B | 0.35B | 0.35B | 0.37B | 0.37B | 0.40B |
|
Total Liabilities
|
0.01B | | | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.10B | 0.10B | 0.19B | 0.19B | 0.22B | 0.23B | 0.26B | 0.32B | 0.33B | 0.35B | 0.36B | 0.38B | 0.37B | 0.40B |
|
Total Debt
|
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 | | | | | | | | |
|
Common Equity
|
0.14B | 0.14B | | | 0.26B | 0.23B | | | | 0.25B | | | | 0.21B | | | | 0.31B | 0.27B | 0.21B | 0.16B | 0.30B | 0.27B | 0.23B | 0.18B | 0.11B | 0.58B | 0.53B | 0.48B | 0.43B | 0.37B | 0.35B | 0.27B |
|
Shareholder's Equity
|
| 0.14B | 0.00B | | 0.26B | 0.23B | 0.00B | 0.30B | 0.27B | 0.25B | 0.29B | 0.26B | 0.24B | 0.21B | 0.30B | 0.28B | 0.24B | 0.31B | 0.27B | 0.21B | 0.16B | 0.30B | 0.27B | 0.23B | 0.18B | 0.11B | 0.58B | 0.53B | 0.48B | 0.43B | 0.37B | 0.35B | 0.27B |
|
Liabilities and Shareholders Equity
|
0.15B | 0.14B | | | 0.27B | 0.25B | | 0.35B | 0.31B | 0.30B | 0.34B | | | 0.29B | | | | 0.41B | 0.36B | 0.31B | 0.26B | 0.49B | 0.46B | 0.45B | 0.41B | 0.38B | 0.90B | 0.85B | 0.83B | 0.78B | 0.75B | 0.72B | 0.66B |
|
Retained Earnings
|
-0.05B | | | | -0.09B | -0.11B | | -0.17B | -0.20B | -0.24B | -0.27B | -0.30B | -0.34B | -0.38B | -0.41B | -0.45B | -0.48B | -0.52B | -0.56B | -0.60B | -0.64B | -0.67B | -0.71B | -0.76B | -0.80B | -0.88B | -0.93B | -0.99B | -1.07B | -1.10B | -1.17B | -1.22B | -1.30B |
|
Preferred Shares
|
| | | | | 129,073.59B | | 133,909.83B | 133,910.35B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
1,358.32B | | | | 815.63B | 708.83B | | | | 814.74B | | | | 505.38B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding
|
| | 0.20B | 0.36B | 0.36B | 3.71B | 0.37B | 0.49B | 88.89B | 5.94B | 88.89B | 88.89B | 88.89B | | 88.89B | 88.89B | 88.89B | 90.91B | 90.91B | 90.91B | 91.13B | 173.07B | 173.07B | 173.68B | 173.94B | 0.00B | | | | 0.00B | | | |