|
Cash & Equivalents
|
0.01B | 0.01B | 0.11B | 0.11B | 0.52B | 0.40B | 0.30B | 0.22B | 0.18B | 0.11B | 0.08B | 0.08B | 0.08B | 0.08B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Short-term Investments
|
| | 0.00B | | 0.32B | 0.31B | 0.25B | 0.19B | 0.09B | 0.01B | | | | | 0.00B | 1.21B | 1.06B | 0.28B | 0.12B | 0.01B | | | 4.38B |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.11B | 0.11B | 0.85B | 0.71B | 0.55B | 0.41B | 0.28B | 0.12B | 0.08B | 0.08B | 0.08B | 0.08B | 0.25B | 1.45B | 1.31B | 0.52B | 0.37B | 0.11B | 0.10B | 0.10B | 4.47B |
|
Receivables - Net
|
| | 0.07B | | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | | | | 0.10B | | 0.10B | | |
|
Receivables - Other
|
| | 0.00B | | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 3.63B | 3.76B | 4.02B | 3.68B | 3.27B | 0.02B | 0.13B | 0.14B |
|
Receivables
|
| | 0.07B | | 0.11B | 0.12B | 0.14B | 0.13B | 0.14B | 0.14B | 0.12B | 0.14B | 0.14B | 0.13B | 0.15B | | | | 3.78B | | 0.12B | | |
|
Raw Materials
|
| | 0.01B | | 0.01B | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | |
|
Finished Goods
|
| | 0.03B | | 0.04B | | 0.08B | | | | 0.09B | | | | 0.05B | | | | 0.05B | | | | |
|
Inventory
|
| | 0.04B | | 0.06B | 0.08B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.10B | 0.08B | 0.07B | | | | 0.07B | | 0.07B | | |
|
Prepaid Assets
|
| | 0.01B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | | | | 0.01B | | 0.01B | | |
|
Current Assets
|
| | 0.24B | | 1.04B | 0.94B | 0.81B | 0.67B | 0.54B | 0.37B | 0.48B | 0.35B | 0.60B | 0.52B | 0.48B | | | | 0.30B | | 0.27B | | |
|
Property, Plant & Equipment (Net)
|
| | 0.26B | | 0.37B | 0.43B | 0.55B | 0.55B | 0.60B | 0.60B | 0.55B | 0.51B | 0.50B | 0.50B | 0.36B | | | | 0.29B | | 0.30B | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | -0.00B |
|
Intangibles
|
| | 0.16B | | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | | | | 0.12B | | 0.13B | | |
|
Goodwill & Intangibles
|
| | 0.16B | | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | | | | 0.12B | | 0.13B | | |
|
Long-Term Deferred Tax
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | | | 0.00B | | 0.00B | | |
|
Other Non-Current Assets
|
| | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | -0.00B | 0.05B | 0.04B | 15.49B | 15.21B | 14.92B | 14.63B | 14.35B | 0.05B | 13.77B | 13.48B |
|
Non-Current Assets
|
| | 0.44B | | 0.61B | 0.71B | 0.82B | 0.86B | 0.90B | 0.88B | 0.74B | 0.80B | 0.80B | 0.79B | 0.63B | | | | 0.50B | | 0.53B | | |
|
Assets
|
| | 0.68B | | 1.66B | 1.65B | 1.63B | 1.53B | 1.44B | 1.25B | 1.23B | 1.15B | 1.40B | 1.31B | 1.12B | | | | 0.80B | | 0.80B | | |
|
Accounts Payables
|
| | 0.05B | | 0.06B | 0.07B | 0.09B | 0.08B | 0.10B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | | | | 0.06B | | 0.06B | | |
|
Notes Payables
|
| | | | | | 0.01B | | | | 0.05B | | | | 0.01B | 22.75B | 23.45B | 24.16B | 24.87B | 25.60B | 0.03B | 27.19B | 27.99B |
|
Payables
|
| | 0.05B | | 0.06B | 0.07B | 0.10B | 0.08B | 0.10B | 0.07B | 0.13B | 0.07B | 0.08B | 0.06B | 0.07B | 22.75B | 23.45B | 24.16B | 24.93B | 25.60B | 0.09B | 27.19B | 27.99B |
|
Accumulated Expenses
|
| | 0.06B | | 0.08B | 0.09B | 0.12B | 0.12B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | | | | 0.10B | | 0.11B | | |
|
Other Accumulated Expenses
|
| | 0.00B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | | | 0.01B | | 0.01B | | |
|
Short term Debt
|
| | 0.11B | | | | 0.01B | | | | 0.05B | | | | 0.01B | | | | 0.01B | | | | |
|
Current Leases
|
| | 0.02B | | 0.07B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.02B | 0.09B | 0.09B | 0.08B | 0.02B | | | | 0.03B | | 0.03B | | |
|
Current Taxes
|
| | 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 | | |
|
Total Current Liabilities
|
| | 0.23B | | 0.18B | 0.19B | 0.24B | 0.24B | 0.28B | 0.24B | 0.34B | 0.32B | 0.65B | 0.51B | 0.58B | | | | 0.54B | | 0.55B | | |
|
Non-Current Debt
|
| | 0.09B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.10B | 0.12B | 0.12B | 0.11B | | | | 0.12B | | 0.12B | | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.40B | 0.28B | 0.00B | | | | 0.32B | | 0.33B | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 48.47B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.01B | | | | |
|
Operating Leases
|
| | 0.02B | | 0.06B | | 0.13B | | 145.15B | | 0.08B | | | | 0.07B | 44.93B | 44.44B | 44.45B | 44.33B | 44.29B | 0.05B | 42.14B | 46.99B |
|
Other Non-Current Liabilities
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.02B | | 0.02B | | |
|
Total Non-Current Liabilities
|
| | 0.12B | | 0.08B | 0.12B | 0.14B | 0.14B | 0.14B | 0.13B | 0.09B | 0.10B | 0.21B | 0.21B | 0.20B | | | | 0.16B | | 0.15B | | |
|
Total Liabilities
|
| | 0.35B | | 0.26B | 0.31B | 0.38B | 0.38B | 0.42B | 0.37B | 0.43B | 0.42B | 0.86B | 0.72B | 0.78B | | | | 0.70B | | 0.71B | | |
|
Total Debt
|
| | 0.20B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.05B | 0.10B | 0.12B | 0.12B | 0.12B | | | | 0.12B | | 0.12B | | |
|
Common Equity
|
| | 0.33B | | 0.00B | 0.00B | 1.25B | 0.00B | 0.00B | 0.00B | 0.79B | 0.00B | 0.00B | 0.59B | 0.34B | | | | 0.11B | | 0.10B | | |
|
Shareholder's Equity
|
| | 0.33B | | | | 1.25B | | | | 0.79B | | | | 0.34B | | | | 0.11B | | | | |
|
Liabilities and Shareholders Equity
|
| | 0.68B | | 1.66B | 1.65B | 1.63B | 1.53B | 1.44B | 1.25B | 1.23B | 1.15B | 1.40B | 1.31B | 1.12B | | | | 0.80B | | 0.80B | | |
|
Retained Earnings
|
| | -0.12B | | -0.21B | -0.24B | -0.31B | -0.39B | -0.45B | -0.55B | -0.67B | -0.73B | -0.82B | -0.77B | -1.06B | | | | -1.25B | | -1.31B | | |