|
Accumulated Depreciation
|
0.01B | | 0.01B | | 0.01B | | 0.02B | | | | 0.02B | | | | 0.02B | | | 0.03B | | | 0.03B | | 0.04B | | | | | |
|
Receivables - Doubtful
|
| 0.00B | | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Receivables - Affiliates
|
| | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.04B | 0.04B | 0.04B | 0.08B | 0.03B | 0.11B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.05B | 0.12B | 0.24B | 0.24B | 0.24B | 0.47B | 0.08B | 0.22B | 0.00B | 0.20B | 107.55B | 0.15B |
|
Receivables - Net
|
0.01B | 0.01B | 0.01B | 0.04B | -0.01B | 0.04B | 0.00B | | 0.04B | | 0.00B | 0.04B | 0.04B | 0.04B | -0.00B | 0.00B | 0.04B | -0.00B | 0.05B | 0.06B | -0.04B | 0.08B | 0.01B | 0.13B | 14.96B | 0.16B | 20.01B | 0.15B |
|
Receivables - Other
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.01B | | 0.00B | | | | -0.00B | | 0.02B | -0.01B | | 0.03B | -0.01B | 0.07B | | 0.03B | | 0.01B | | 0.02B |
|
Receivables
|
0.01B | 0.01B | 0.01B | 0.04B | -0.01B | 0.05B | 0.01B | | 0.06B | | 0.00B | 0.04B | 0.04B | 0.04B | -0.00B | 0.00B | 0.06B | -0.01B | 0.05B | 0.09B | -0.04B | 0.15B | 0.02B | 0.16B | 14.96B | 0.17B | 20.00B | 0.17B |
|
Raw Materials
|
| | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.02B | | 0.03B | | 0.03B | | 0.02B | |
|
Finished Goods
|
| | 0.01B | | 0.01B | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.02B | | | 0.02B | | 0.03B | | 0.02B | | 0.03B | |
|
Inventory
|
0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | | 0.01B | | 0.00B | 0.02B | 0.01B | 0.02B | -0.00B | -0.00B | 0.02B | -0.00B | 0.02B | 0.03B | -0.02B | 0.05B | -0.02B | 0.05B | 0.00B | 0.05B | -0.00B | 0.05B |
|
Prepaid Assets
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | | | 0.01B | 0.03B | | 0.01B | | 0.01B | | 11.98B | | 9.64B | |
|
Current Deferred Tax Assets
|
| | 0.00B | | 0.00B | | | | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Current Assets
|
| | 0.09B | 0.17B | 0.17B | 0.18B | 0.43B | | 0.39B | | 0.37B | 0.35B | 0.31B | 0.28B | 0.32B | | 0.37B | 0.53B | 0.50B | 1.09B | 1.21B | 1.02B | 0.84B | 1.09B | -0.07B | 1.05B | 163.83B | 1.59B |
|
Property, Plant & Equipment (Net)
|
| | 0.01B | 0.01B | 0.01B | | 0.01B | | | | 0.02B | | | | 0.02B | | | 0.02B | | | 0.04B | | 0.08B | | 0.10B | | 0.09B | |
|
Long-Term Investments
|
0.06B | | 0.06B | 0.13B | 0.16B | 0.15B | 0.14B | | 0.16B | | 0.14B | 0.16B | 0.15B | 0.15B | 0.18B | | 0.09B | 0.20B | 0.13B | | 0.24B | 0.08B | 0.03B | 0.04B | 0.04B | | 0.03B | 0.01B |
|
Goodwill
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.00B | | | | | | | |
|
Intangibles
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.00B | | 0.00B | | 0.00B | | | |
|
Goodwill & Intangibles
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.00B | | 0.00B | | | | | |
|
Long-Term Deferred Tax
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.01B | | 0.02B | | | | | |
|
Other Non-Current Assets
|
| -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.01B | 0.04B | 4.45B | 0.04B | 4.81B | 0.04B |
|
Non-Current Assets
|
| | 0.10B | 0.10B | 0.10B | 0.17B | 0.11B | | 0.18B | | 0.16B | 0.19B | 0.19B | 0.18B | 0.10B | | 0.15B | 0.10B | 0.20B | 0.18B | 0.09B | 0.17B | 0.08B | 0.21B | 0.07B | 0.21B | 0.07B | 0.18B |
|
Assets
|
| | 0.23B | 0.32B | 0.34B | 0.34B | 0.60B | | 0.58B | | 0.53B | 0.54B | 0.50B | 0.45B | 0.41B | | 0.53B | 0.63B | 0.69B | 1.27B | 1.30B | 1.19B | 0.13B | 1.30B | 0.00B | 1.26B | 163.90B | 1.78B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | | 0.02B | | 0.00B | 0.03B | 0.03B | 0.02B | -0.00B | -0.00B | 0.03B | 0.01B | -0.00B | 0.03B | 0.01B | 0.05B | 0.01B | 0.05B | 4.65B | 0.04B | 5.47B | 0.04B |
|
Notes Payables
|
| | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | | | 0.03B | | 0.03B | | 0.00B | 0.00B | | 10.15B | 0.03B | 10.65B | 0.03B |
|
Payables
|
| 0.00B | 0.03B | 0.02B | 0.03B | 0.05B | 0.05B | | 0.02B | | 0.00B | 0.03B | 0.03B | 0.02B | -0.00B | -0.00B | 0.03B | 0.03B | -0.00B | 0.06B | 0.01B | 0.05B | 0.01B | 0.05B | 14.80B | 0.07B | 16.12B | 0.07B |
|
Accumulated Expenses
|
| | 0.01B | | 0.01B | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.02B | | | 0.04B | | 0.04B | | 0.05B | | 0.03B | |
|
Other Accumulated Expenses
|
| | 0.01B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.04B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Short term Debt
|
| | 0.02B | | 0.02B | | 0.03B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | 0.03B | | 0.00B | | 0.03B | | 0.02B | |
|
Current Leases
|
| | | | | | | | | | | | | | 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 | | | 0.02B | | 0.00B | | | | | |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | -0.00B | | | -0.00B | | | 0.01B | | 0.00B | 0.05B | 16.27B | 0.05B | 12.67B | 0.05B |
|
Curent Deferred Tax Liability
|
| | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | | 0.08B | | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | | 0.12B | 0.16B | 0.19B | 0.25B | 0.31B | 0.32B | 0.35B | 0.34B | | 0.37B | | 0.34B |
|
Non-Current Debt
|
| | 0.03B | 0.03B | 0.03B | 0.02B | | | 0.03B | | 0.03B | 0.03B | | | | | 0.03B | | 0.03B | | | | 0.02B | 0.04B | | 0.06B | | 0.07B |
|
Non-Current Deffered Revenue
|
| | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | | 0.00B | 0.10B | | 0.06B | | 0.03B |
|
Minority Interest
|
| 0.00B | 0.00B | -0.00B | 0.02B | 0.02B | 0.02B | | 0.03B | | 0.02B | 0.02B | 0.03B | 0.02B | | | 0.02B | | 0.04B | 0.03B | | 0.05B | 0.00B | 0.02B | 1.64B | 0.01B | 1.53B | 0.01B |
|
Operating Leases
|
| | | | | | | | | | | 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 | |
|
Non-Current Deferred Tax Liability
|
0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.01B | | 0.00B | | | | 0.00B | | | 0.01B | | | 0.00B | | 0.00B | | | | | |
|
Other Non-Current Liabilities
|
| | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 2.84B | 0.02B | 2.88B | 0.09B |
|
Total Non-Current Liabilities
|
| | 0.02B | -0.02B | 0.02B | 0.12B | -0.02B | | 0.12B | | 0.12B | 0.13B | 0.11B | 0.11B | 0.05B | | 0.15B | 0.02B | 0.22B | 0.25B | 0.01B | 0.32B | 0.05B | 0.48B | -2.84B | 0.49B | 61.74B | 0.44B |
|
Total Liabilities
|
-0.06B | | 0.13B | 0.12B | 0.14B | 0.13B | 0.11B | | 0.12B | | 0.12B | 0.14B | 0.12B | 0.12B | 0.10B | | 0.16B | 0.11B | 0.23B | 0.26B | 0.26B | 0.34B | 0.05B | 0.50B | 0.00B | 0.51B | 64.62B | 0.53B |
|
Total Debt
|
| | 0.05B | 0.03B | 0.05B | 0.02B | 0.03B | | 0.03B | | 0.03B | 0.03B | | | 0.00B | | 0.03B | 0.00B | 0.03B | | 0.03B | | 0.02B | 0.04B | | 0.06B | 0.02B | 0.07B |
|
Common Equity
|
0.06B | | 0.10B | 0.20B | 0.20B | 0.21B | 0.48B | | | | 0.41B | | | | 0.31B | | 0.37B | 0.52B | 0.46B | 1.01B | 1.04B | 0.85B | 0.64B | 0.80B | | 0.75B | | 1.24B |
|
Shareholder's Equity
|
0.06B | | 0.10B | 0.18B | 0.18B | 0.21B | 0.46B | | 0.46B | | 0.39B | 0.40B | 0.37B | 0.34B | | | 0.34B | | 0.43B | 0.98B | 1.04B | 0.80B | 0.08B | 0.78B | 93.50B | 0.74B | 97.75B | 1.23B |
|
Liabilities and Shareholders Equity
|
| | 0.23B | 0.32B | 0.34B | 0.34B | 0.60B | | 0.58B | | 0.53B | 0.54B | 0.50B | 0.45B | 0.41B | | 0.53B | 0.63B | 0.69B | 1.27B | 1.30B | 1.19B | 0.13B | 1.30B | 0.00B | 1.26B | 163.90B | 1.78B |
|
Treasury Shares
|
| | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | |
|
Retained Earnings
|
| | 0.09B | -0.09B | 0.08B | -0.08B | 0.11B | | -0.14B | | 0.18B | -0.20B | -0.23B | -0.26B | 0.29B | | -0.34B | -0.42B | -0.46B | -0.52B | -0.61B | -0.77B | -0.97B | -0.80B | | -0.85B | | -0.38B |
|
Shares Outstanding
|
0.05B | | 0.06B | | 0.61B | | 0.66B | | | | 0.67B | | | | | | | | | | | | | | | | | |