|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.08B | 0.16B | 0.12B | 0.16B | 0.10B | 0.10B | 0.10B | 0.12B | 0.05B | 0.05B | 0.10B | 0.10B |
|
Short-term Investments
|
| | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.99B | 1.21B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.08B | 0.16B | 0.12B | 0.16B | 0.10B | 1.09B | 1.32B | 0.12B | 0.05B | 0.06B | 0.11B | 0.10B |
|
Receivables - Net
|
| | | | | | | 0.01B | | 0.01B | 0.02B | 0.01B | 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 | 0.02B | 0.01B | 0.06B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.08B | 0.06B | 0.03B | 0.08B | 0.06B |
|
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 | -0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | | 0.00B | | | | | | | | | 0.06B | 0.05B |
|
Receivables
|
| | | | | | | 0.01B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | 0.01B | | 0.02B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.01B | 0.06B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.08B | 0.06B | 0.03B | 0.14B | 0.11B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 902.00 | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.03B | -0.08B | 0.18B | -0.03B | -0.03B | 0.25B | 0.06B | 0.09B | 0.16B | 0.14B | 0.01B | 0.14B | 0.10B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00B | 0.00B | | | 0.01B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.01B | | 0.00B | | | | | | | | | | 0.00B | 0.00B | | 0.02B | | 0.00B | 0.02B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
| | | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.01B | | 0.43B | | | 0.44B | | 307.59B | 0.39B | 0.28B | 0.26B | 0.34B | 0.28B |
|
Buildings
|
| | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | 0.03B | | | 0.04B | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.01B | | | 0.01B | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 497.00 | 0.00B | 0.00B | 0.00B | 204.00 | | 0.00B | 0.00B | | 0.05B | | | 0.05B | | 46.98B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.01B | | | 0.01B | | 11.25B | 0.01B | 0.01B | 0.00B | 0.00B | |
|
Intangibles
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.01B | 0.01B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | | | | | | | | | | | | 0.03B | | | 0.05B | | 20.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | 0.01B | | | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | | 0.00B | 0.00B | | 0.13B | | | 0.19B | | -307.10B | 0.05B | 0.16B | 0.16B | 0.06B | 0.12B |
|
Assets
|
| | | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | 0.04B | | | | | | | 0.01B | | 0.00B | 0.01B | | 0.56B | 0.55B | 0.54B | 0.63B | 0.51B | 0.49B | 0.54B | 0.44B | 0.42B | 0.50B | 0.41B |
|
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 | 0.06B | 0.03B | 0.24B | 0.20B | -0.05B | 0.22B | -0.08B | -0.08B | 0.21B | 0.13B | 0.14B | 0.21B | 0.15B |
|
Notes 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 | | | | | | | | | | | | | | | |
|
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 | 0.06B | 0.03B | 0.24B | 0.20B | -0.05B | 0.22B | -0.08B | -0.08B | 0.21B | 0.13B | 0.14B | 0.21B | 0.15B |
|
Accumulated Expenses
|
| | | 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 | | | 0.02B | | | 0.07B | | 42.91B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | | 0.01B | | | 0.00B | | | 0.00B | -0.01B | -0.02B | 0.00B | 0.00B |
|
Short term 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 | | | | | | 0.00B | | | 0.01B | | | 0.01B | | 5.94B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | 14.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| | | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | | 0.70B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
| -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 | 0.00B | 0.05B | -0.01B | -0.02B | 0.04B | -0.02B | -0.02B | 0.03B | -0.02B | -0.02B | 0.03B | 0.03B |
|
Total Current Liabilities
|
| | | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 2,739.80B | 0.00B | 0.00B | | 0.39B | | | 0.36B | | 232.30B | 0.31B | 0.22B | 0.21B | 0.30B | 0.24B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | 1.45B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Minority Interest
|
-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 | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.03B | | | 0.02B | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 423.13 | | | | | | | | | | | | | 0.05B | | | 0.08B | | 78.54B | 0.01B | 0.07B | 0.07B | 0.08B | 0.07B |
|
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 | 271.00 | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | | | 0.00B | | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| | | | | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | | -0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | | 0.43B | | | 0.44B | | 0.15B | 0.39B | 0.30B | 0.28B | 0.37B | 0.30B |
|
Total Liabilities
|
| | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | | 0.00B | | 0.00B | 0.00B | | 0.43B | | | 0.44B | | 0.31B | 0.39B | 0.30B | 0.28B | 0.37B | 0.30B |
|
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 | | | | | | 0.00B | | | 0.01B | | | 0.01B | | 7.39B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Common Equity
|
| | | 0.01B | | | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | | 0.00B | | -0.00B | | | 0.13B | | | 0.18B | | | 0.16B | | | 0.13B | 0.11B |
|
Shareholder's Equity
|
| | | 0.01B | | | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.04B | | 0.02B | | 0.01B | | 0.01B | | 0.01B | | 0.00B | | -0.00B | | 0.18B | 0.13B | 0.37B | 0.37B | 0.18B | 0.37B | 174.87B | 0.16B | 0.14B | 0.14B | 0.13B | 0.11B |
|
Liabilities and Shareholders Equity
|
| | | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | 0.04B | | | | | | | 0.01B | | 0.00B | 0.01B | | 0.56B | 0.55B | 0.54B | 0.63B | 0.51B | 0.49B | 0.54B | 0.44B | 0.42B | 0.50B | 0.41B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | 13.78B | | | | | | 0.00B | 0.01B | | 0.00B | | | 0.00B | 0.00B |
|
Retained Earnings
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.01B | 0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -43468.42B | -0.04B | -0.05B | | -0.05B | | | -0.01B | | -41.64B | -0.07B | -0.10B | -0.12B | -0.13B | -0.17B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | |
|
Tangible Book Value
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |