|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -6.14 | 0.00B | 0.01B | 0.01B | 0.05B | 0.04B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | -0.07B | 0.06B | 0.05B | -0.03B | -0.02B | -0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B |
|
Short-term Investments
|
| 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 | -0.01B | -0.01B | 0.01B | -0.00B | -0.02B | -0.02B | 0.02B | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B |
|
Cash & Current Investments
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -6.14 | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | -0.08B | 0.04B | 0.06B | -0.03B | -0.04B | -0.03B | 0.06B | 0.04B | 0.04B | 0.03B | 0.06B | 0.02B |
|
Receivables - Net
|
0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.07B | 604.00 | 0.00B | -0.00B | 0.09B | -478.00 | -784.00 | -784.00 | -784.00 | | | | 0.16B | | | | 0.21B | | | | 0.17B | |
|
Receivables - Other
|
| 0.01B | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.01B | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.02B | |
|
Receivables
|
0.00B | 0.01B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.08B | 604.00 | 0.01B | -0.00B | 0.10B | -478.00 | -784.00 | -784.00 | 0.02B | | | | 0.19B | | | | 0.23B | | | | 0.19B | |
|
Raw Materials
|
| 0.01B | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.01B | | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.02B | 0.00B | | | 0.02B | | | | 0.02B | | | | 0.02B | |
|
Work In Process
|
| | | | | | | | | | | | 0.00B | | 0.00B | | | | 0.00B | | 0.00B | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | | | | | | | | | | | | | |
|
Inventory
|
0.03B | 0.03B | | | 0.02B | | | | 0.03B | | | | 0.03B | | 0.00B | | 0.04B | | 0.01B | | 0.08B | | | | 0.11B | | | | 0.13B | | | | 0.09B | |
|
Prepaid Assets
|
| 0.00B | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.04B | 0.00B | 0.02B | 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 |
|
Current Assets
|
-0.12B | 0.09B | | | | | 0.12B | | 0.10B | 0.11B | 0.13B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.21B | 0.26B | 0.04B | 0.30B | 0.30B | 0.36B | 0.45B | 0.42B | 0.40B | 0.40B | 0.39B | 0.41B | 0.41B | 0.38B | 0.38B | 0.34B | 0.31B | 0.28B |
|
Land & Improvements
|
| | | | | | | | | | | | 0.03B | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.05B | 0.05B | | | 0.04B | | 0.04B | | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.01B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B |
|
Long-Term Investments
|
| 0.03B | | | | | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Goodwill
|
| 0.03B | | | | | 0.02B | | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.04B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Intangibles
|
0.04B | 0.04B | | | 0.03B | | 0.04B | | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.02B | 0.08B | 0.08B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Goodwill & Intangibles
|
0.04B | 0.07B | | | 0.03B | | 0.06B | | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.09B | 0.10B | 0.10B | 0.03B | 0.11B | 0.11B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B |
|
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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Other Non-Current Assets
|
| 0.00B | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
0.12B | 0.15B | | | | | 0.13B | | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.16B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.42B | 0.42B | 0.43B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.45B | 0.46B | 0.46B | 0.45B |
|
Assets
|
| 0.24B | | | | | 0.25B | | 0.24B | 0.23B | 0.26B | 0.29B | 0.30B | 0.31B | 0.35B | 0.36B | 0.39B | 0.45B | 0.09B | 0.50B | 0.52B | 0.79B | 0.87B | 0.85B | 0.82B | 0.82B | 0.82B | 0.84B | 0.85B | 0.83B | 0.84B | 0.80B | 0.76B | 0.73B |
|
Accounts Payables
|
| 0.02B | | | 0.03B | | | | 0.04B | | | | 0.06B | | 0.04B | | 0.07B | | 0.00B | | 0.13B | | | | 0.15B | | | | 0.17B | | | | 0.10B | |
|
Notes Payables
|
| 0.03B | | | 0.07B | 82,783.42B | 93,518.15B | 83,841.35B | 0.07B | 0.06B | 0.07B | 0.08B | 0.06B | 0.06B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.14B | 0.14B | 0.12B | 0.12B | 0.10B | 0.12B | 0.09B |
|
Payables
|
| 0.06B | | | 0.09B | 82,783.42B | 93,518.15B | 83,841.35B | 0.11B | 0.06B | 0.07B | 0.08B | 0.12B | 0.06B | 0.13B | 0.09B | 0.15B | 0.07B | 0.09B | 0.11B | 0.20B | 0.08B | 0.11B | 0.11B | 0.26B | 0.10B | 0.11B | 0.14B | 0.31B | 0.12B | 0.12B | 0.10B | 0.22B | 0.09B |
|
Accumulated Expenses
|
| 0.01B | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | 0.01B | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | |
|
Short term Debt
|
| 0.03B | | | 0.07B | | | | 0.07B | | | | 0.06B | | | | 0.08B | | 0.03B | | 0.07B | 0.00B | | | 0.11B | | | | 0.14B | | | | 0.12B | |
|
Current Leases
|
| 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.09B | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | |
|
Current Taxes
|
0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.05B | 0.03B | 0.01B | 0.03B | 0.02B | -0.02B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
| 0.07B | | | 0.12B | | 0.16B | 0.14B | 0.12B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.17B | 0.16B | 0.17B | 0.20B | 0.05B | 0.26B | 0.22B | 0.24B | 0.33B | 0.30B | 0.30B | 0.31B | 0.32B | 0.33B | 0.33B | 0.30B | 0.29B | 0.33B | 0.34B | 0.30B |
|
Capital Leases
|
| 0.00B | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.04B | | | 0.03B | 24,406.26B | 18,026.40B | 16,938.56B | 0.04B | 32,552.46B | 40,082.07B | 79,617.79B | 0.04B | | 0.01B | | 0.05B | | 0.01B | 0.09B | 0.07B | | 0.15B | 0.14B | 0.06B | 0.13B | 0.11B | 0.10B | 0.04B | 0.13B | 0.15B | | 0.04B | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.01B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.24B | 0.08B | 0.25B | 0.08B | 0.09B | 0.10B | 0.10B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Pension
|
0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B |
|
Minority Interest
|
| | | | 19,420.17B | 21,470.14B | 30,013.72B | 13,600.11B | 0.01B | 12,128.00B | 14,325.88B | 13,984.49B | 0.01B | | | | 0.02B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Non-Current Deferred Tax Liability
|
| 0.03B | | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Operating Leases
|
| | | | 0.13B | | | 0.11B | 0.16B | 0.04B | 0.10B | 0.00B | 0.00B | 0.04B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 220.27B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non-Current Liabilities
|
| 0.00B | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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
|
| 0.09B | | | 0.04B | | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.10B | 0.11B | 0.12B | 0.10B | 0.13B | 0.14B | 0.15B | 0.18B | 0.13B | 0.14B | 0.23B | 0.24B | 0.21B | 0.19B | 0.18B | 0.17B | 0.15B | 0.17B | 0.19B | 0.20B | 0.12B | 0.13B | 0.15B |
|
Total Liabilities
|
-0.08B | 0.16B | | | 0.16B | -11116.96B | 0.19B | 0.18B | 0.18B | 0.19B | 0.20B | 0.23B | 0.24B | 0.25B | 0.27B | 0.28B | 0.30B | 0.35B | 0.06B | 0.39B | 0.36B | 0.47B | 0.57B | 0.51B | 0.49B | 0.49B | 0.48B | 0.49B | 0.50B | 0.48B | 0.49B | 0.45B | 0.47B | 0.45B |
|
Total Debt
|
| 0.07B | | | 0.09B | 24,406.26B | 18,026.40B | 16,938.56B | 0.10B | 32,552.46B | 40,082.07B | 79,617.79B | 0.10B | | 0.01B | | 0.12B | | 0.03B | 0.09B | 0.15B | 0.00B | 0.15B | 0.14B | 0.17B | 0.13B | 0.11B | 0.10B | 0.18B | 0.13B | 0.15B | | 0.16B | |
|
Common Equity
|
0.08B | 0.08B | | | 0.03B | 11,116.96B | 24,830.57B | 37,130.35B | 0.06B | 0.03B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.09B | 0.07B | 0.39B | 0.09B | 0.16B | 0.28B | 0.27B | 0.30B | 0.33B | 0.30B | 0.30B | 0.31B | 0.35B | 0.31B | 0.31B | 0.31B | 0.27B | 0.26B |
|
Shareholder's Equity
|
0.08B | 0.08B | | | 0.03B | | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.39B | 0.12B | 0.16B | 0.31B | 0.31B | 0.33B | 0.33B | 0.33B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.30B | 0.29B |
|
Liabilities and Shareholders Equity
|
| 0.24B | | | | | 0.25B | | 0.24B | 0.23B | 0.26B | 0.29B | 0.30B | 0.31B | 0.35B | 0.36B | 0.39B | 0.45B | 0.09B | 0.50B | 0.52B | 0.79B | 0.87B | 0.85B | 0.82B | 0.82B | 0.82B | 0.84B | 0.85B | 0.83B | 0.84B | 0.80B | 0.76B | 0.73B |
|
Retained Earnings
|
| | | 0.02B | -0.03B | 0.02B | 0.01B | -0.01B | 0.01B | -0.01B | -0.01B | | | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.03B | | | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 996.00 | | 0.00B | | | | | | | | | | | | | |