|
Accumulated Depreciation
|
| | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Receivables - Doubtful
|
| 0.69B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Loans - Loss Allowance
|
0.45B | 0.45B | 0.45B | 56.74B | | | | | | 0.45B | 0.45B | 0.52B | 0.53B | |
|
Cash & Equivalents
|
0.05B | 0.09B | 0.07B | 0.07B | 0.04B | 0.06B | 0.12B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.13B | 0.21B |
|
Receivables - Net
|
0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Receivables - Other
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Receivables
|
0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B |
|
Finished Goods
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Inventory
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Current Deferred Tax Assets
|
-0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B |
|
Current Assets
|
0.15B | 0.21B | 0.10B | 0.10B | 0.08B | 0.11B | 0.16B | 0.07B | 0.07B | 0.07B | 0.07B | 0.10B | 0.20B | 0.29B |
|
Buildings
|
1.75B | 2.27B | 2.91B | 3.09B | 1.14B | 1.39B | 0.47B | 0.43B | 0.57B | 0.44B | 0.44B | 0.78B | 0.81B | 0.82B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Goodwill
|
0.03B | 0.03B | 0.06B | 0.01B | 0.09B | 0.11B | 0.15B | 0.22B | 0.26B | 0.35B | 0.38B | 0.52B | 0.57B | 0.61B |
|
Intangibles
|
0.02B | 0.02B | 0.04B | 0.08B | 0.07B | 0.09B | 0.12B | 0.03B | 0.02B | 0.03B | 0.02B | 0.08B | 0.24B | 0.23B |
|
Goodwill & Intangibles
|
0.04B | 0.06B | 0.10B | 0.10B | 0.16B | 0.09B | 0.12B | 0.13B | 0.15B | 0.18B | 0.18B | 0.26B | 0.24B | 0.23B |
|
Long-Term Deferred Tax
|
-0.00B | 0.00B | 0.03B | 0.07B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B |
|
Other Non-Current Assets
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Non-Current Assets
|
0.00B | 0.00B | 0.14B | 0.12B | 0.17B | 0.21B | 0.12B | 0.14B | 0.16B | 0.19B | 0.19B | 0.27B | 0.25B | 0.24B |
|
Assets
|
0.15B | 0.21B | 0.24B | 0.26B | 0.28B | 0.34B | 0.44B | 0.45B | 0.50B | 0.62B | 0.65B | 0.94B | 1.06B | 1.19B |
|
Accounts Payables
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Accumulated Expenses
|
3.19B | 3.76B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Short term Debt
|
0.00B | | | | | 0.01B | | | | | | | | |
|
Current Leases
|
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 |
|
Current Taxes
|
-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 |
|
Current Deferred Revenue
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B |
|
Curent Deferred Tax Liability
|
| | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | |
|
Total Current Liabilities
|
| | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.09B | 0.10B | 0.13B |
|
Non-Current Debt
|
| | | | | 0.03B | | | | 0.04B | 0.03B | 0.12B | 0.15B | 0.19B |
|
Non-Current Deffered Revenue
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Pension
|
| | | | | 3.31B | | | | | | | | |
|
Minority Interest
|
| | 0.00B | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B |
|
Other Non-Current Liabilities
|
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 |
|
Total Non-Current Liabilities
|
-0.00B | -0.00B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.06B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Total Liabilities
|
| | 0.04B | 0.04B | 0.04B | 0.09B | 0.05B | 0.05B | 0.07B | 0.13B | 0.12B | 0.12B | 0.15B | 0.19B |
|
Total Debt
|
0.00B | | | | | 0.04B | | | | 0.04B | 0.03B | 0.12B | 0.15B | 0.19B |
|
Common Equity
|
0.45B | 0.45B | 0.09B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.50B | 0.53B | 0.82B | 0.91B | 1.00B |
|
Shareholder's Equity
|
0.45B | 0.45B | 0.09B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.50B | 0.53B | 0.82B | 0.91B | 1.00B |
|
Liabilities and Shareholders Equity
|
0.15B | 0.21B | 0.24B | 0.26B | 0.28B | 0.34B | 0.44B | 0.45B | 0.50B | 0.62B | 0.65B | 0.94B | 1.06B | 1.19B |
|
Retained Earnings
|
-0.36B | -0.35B | -0.34B | -0.32B | -0.31B | -0.30B | -0.28B | -0.26B | -0.24B | -0.21B | -0.17B | -0.14B | -0.08B | -0.01B |
|
Other Preferred Equity
|
| | | | | | | 0.27B | | | | | | |
|
Treasury Shares
|
| | | | 0.00B | | | | | | | | | |