|
Accumulated Depreciation
|
| 0.00B | | | | 0.01B | -0.01B | | | 0.02B | | -0.02B | | 0.02B | | -0.02B | | 0.03B | | -0.03B | | 0.04B | | -0.04B | | -0.05B | | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.04B | 0.04B | 0.01B | 0.06B | 0.03B | 0.01B | 0.03B | 0.00B | 0.02B | 0.03B | 0.04B | 110.01B | 0.08B | 0.09B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 10.49B | 0.02B | 0.01B | 0.01B | 17.40B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.07B | 0.07B | 0.09B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.11B | 0.10B | 0.21B |
|
Receivables - 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 | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.01B | | 0.00B | | 0.01B | | 0.00B | |
|
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 | | | | | | | |
|
Receivables
|
| 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 | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.01B | | 0.00B | | 0.01B | | 0.00B | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | 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 | 0.00B | 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 | | 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 | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 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 | |
|
Current Assets
|
| 0.01B | | | | 0.04B | 0.01B | | | 0.04B | | 0.04B | | 0.02B | | 0.04B | | 0.09B | | 0.05B | | 0.03B | | 0.02B | | 0.02B | | 0.02B | | 0.03B | | 0.05B | | 0.01B | | | | 0.04B | | | | 0.03B | | 0.02B | | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | | 0.08B | | 0.08B | | 0.07B | | 0.08B | | 0.10B | |
|
Property, Plant & Equipment (Net)
|
0.09B | 0.09B | 0.09B | 0.16B | 0.16B | 0.16B | 0.25B | 0.25B | 0.25B | 0.26B | 0.24B | 0.21B | 0.30B | 0.27B | 0.25B | 0.25B | 0.00B | 0.31B | 0.30B | 0.34B | 0.36B | 0.38B | 0.38B | 0.37B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.20B | 0.00B | 0.09B | 0.09B | | 0.00B | 0.08B | 0.07B | 0.00B | 0.12B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.15B | 0.24B | 0.23B | 0.24B | 0.23B | 0.21B | 0.20B | 0.24B | 0.19B | 0.19B | 0.17B | 0.17B | 0.30B |
|
Intangibles
|
| | | | | | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Non-Current Assets
|
| 0.09B | | | | 0.17B | 0.29B | | | 0.30B | | 0.24B | | 0.29B | | 0.27B | | 0.32B | | 0.36B | | 0.40B | | 0.39B | | 0.24B | | 0.24B | | 0.20B | | 0.09B | | 0.09B | | | | 0.10B | | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Assets
|
0.11B | 0.11B | 0.13B | 0.21B | 0.21B | 0.21B | 0.30B | 0.30B | 0.35B | 0.34B | 0.29B | 0.29B | 0.34B | 0.32B | 0.32B | 0.31B | 408.00B | 0.41B | 0.41B | 0.41B | 0.42B | 0.44B | 0.42B | 0.41B | 0.28B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 100.09B | 0.14B | 0.10B | 0.10B | 106.46B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.20B | 0.29B | 0.31B | 0.33B | 0.33B | 0.30B | 0.30B | 0.31B | 0.32B | 0.33B | 0.36B | 0.36B | 0.55B |
|
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 | 0.01B | 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 | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | | -0.00B | | 0.00B | | -0.00B | | 0.00B | | 0.00B | |
|
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 | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.01B | | 0.00B | | 0.01B | | 0.00B | | 0.13B | | 0.00B | | 0.01B | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.02B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 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 | |
|
Total Current Liabilities
|
| 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.01B | | 0.01B | | 0.02B | | 0.01B | | 0.13B | | 0.12B | | 0.10B | | 0.04B | | 0.00B | | | | 0.01B | | | | 0.01B | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | 0.02B | | 0.02B | | 0.01B | | 0.01B | | 0.01B | |
|
Capital Leases
|
| | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.02B | 0.02B | 0.04B | | | 0.00B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | | 0.09B | | | | 0.13B | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.11B | 0.12B | 0.10B | 0.12B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.23B |
|
Non-Current Deffered Revenue
|
| 0.00B | | | | 0.00B | 0.00B | | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 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 | | | | | |
|
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 | 93.00 | 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 | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Total Non-Current Liabilities
|
-0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.10B | -0.00B | -0.00B | -0.00B | 0.15B | -0.00B | -0.00B | -93.00 | 0.15B | -0.00B | -0.00B | -0.00B | 0.20B | -0.00B | -0.00B | -0.00B | 0.18B | -0.00B | -0.00B | -0.00B | 0.10B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.05B | -0.01B | 0.05B | -0.01B | 0.04B | 0.04B | 0.04B | 0.06B | 0.11B | -0.01B | 0.10B | -0.01B | 0.05B | -0.01B | 0.04B | -0.01B | 0.04B | -0.01B | 0.04B | -0.01B |
|
Total Liabilities
|
| 0.02B | | | | 0.00B | | | | 0.10B | | | | 0.15B | | | | 0.15B | | | | 0.20B | | | | 0.18B | | | | 0.10B | | | | 0.00B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.14B | | | | 0.06B | | | | 0.06B | | | |
|
Total Debt
|
0.02B | 0.02B | 0.04B | | | 0.00B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | | 0.10B | | 0.00B | | 0.14B | | 0.00B | | 0.13B | | 0.00B | | 0.01B | | 0.00B | | 0.00B | | | 0.02B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.13B | 0.12B | 0.12B | 0.12B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.23B |
|
Common Equity
|
| 0.08B | | | | 0.21B | | | | 0.24B | | | | 0.16B | | | | 0.26B | | | | 0.24B | | | | 0.09B | | | | 0.13B | | | | 0.10B | | | | 0.09B | | | | 0.10B | | | | 0.09B | | | | 0.16B | | | | 0.23B | | | | 0.28B | | | |
|
Shareholder's Equity
|
0.08B | 0.08B | 0.09B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.25B | 0.24B | 0.20B | 0.19B | 0.19B | 0.16B | 0.16B | 0.16B | 0.00B | 0.26B | 0.26B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.10B | 0.09B | 0.09B | 0.13B | 0.13B | 0.13B | 0.00B | 0.10B | 0.09B | 0.10B | 0.00B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.16B | 0.18B | 0.20B | 0.21B | 0.23B | 0.24B | 0.25B | 0.27B | 0.28B | 0.30B | 0.31B | 0.32B |
|
Liabilities and Shareholders Equity
|
0.11B | 0.11B | 0.13B | 0.21B | 0.21B | 0.21B | 0.30B | 0.30B | 0.35B | 0.34B | 0.29B | 0.29B | 0.34B | 0.32B | 0.32B | 0.31B | 408.00B | 0.41B | 0.41B | 0.41B | 0.42B | 0.44B | 0.42B | 0.41B | 0.28B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 100.09B | 0.14B | 0.10B | 0.10B | 106.46B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.20B | 0.29B | 0.31B | 0.33B | 0.33B | 0.30B | 0.30B | 0.31B | 0.32B | 0.33B | 0.36B | 0.36B | 0.55B |
|
Retained Earnings
|
| -0.00B | | | | -0.00B | -0.00B | | | -0.03B | | -0.08B | | -0.11B | | -0.12B | | -0.12B | | -0.12B | | -0.13B | | -0.15B | | -0.28B | | -0.25B | | -0.28B | | -0.33B | | -0.33B | | | | -0.37B | | | | -0.36B | | -0.37B | | -0.37B | -0.38B | -0.38B | -0.37B | -0.36B | | -0.34B | | -0.30B | | -0.28B | | -0.26B | | -0.22B | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Treasury Shares
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 350.00 | | | | | | | | | | | |
|
Shares Outstanding
|
| 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | |