|
Cash & Equivalents
|
0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.02B | 0.01B | 0.05B | 0.02B | 0.01B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.01B | 0.04B | 0.01B |
|
Cash & Current Investments
|
0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.02B | 0.01B | 0.05B | 0.02B | 0.01B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.01B | 0.04B | 0.01B |
|
Receivables
|
| | | | | | | | | | | 0.00B | | | | 748.00 | 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 | 0.00B | 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 | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | | | 10,750.00B | | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | | 0.87B | 0.84B | 0.88B | 0.88B | 0.89B | 0.87B | 0.88B | 0.90B | 0.91B | 0.95B | 0.99B | 0.99B | 1.01B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Assets
|
174.67 | 174.72 | 0.27B | 0.30B | 0.31B | 0.30B | 0.30B | 0.32B | 0.33B | 0.34B | 0.34B | 0.37B | 0.36B | 0.37B | 0.37B | 0.38B | 0.37B | 0.35B | 0.37B | 0.40B | 0.48B | 0.52B | 0.51B | 0.53B | 0.55B | 0.55B | 0.61B | 0.65B | 0.65B | 0.67B | 0.66B | 0.67B | 0.75B | 0.80B | 0.83B | 0.82B | 0.87B | 0.89B | 0.90B | 0.90B | 0.90B | 0.91B | 0.91B | 0.94B | 0.95B | 0.96B | 0.98B | 1.01B | 1.03B | 1.03B |
|
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 | 0.00B | 0.00B | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Notes Payables
|
| 8,999.90B | 8,999.99B | | | 0.03B | 25,000.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.17B | 0.17B |
|
Dividends 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 | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Payables
|
| 8,999.90B | 8,999.99B | | | 0.03B | 25,000.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.17B | 0.17B |
|
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 | 0.00B | 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 |
|
Other Accumulated Expenses
|
| | | | -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 | 0.00B | 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 | 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 |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.03B | 0.03B | | | 19,435.00B | | 0.01B | 0.00B | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
56,999.80B | 91,000.00B | 85,000.00B | | 0.13B | 0.09B | 90,000.00B | | 0.11B | 0.11B | | 0.11B | | 0.00B | | 0.12B | | 0.04B | 0.04B | 0.04B | 0.12B | 0.12B | 0.08B | 0.10B | 0.07B | 0.08B | 0.14B | 0.16B | 0.21B | 0.18B | 0.18B | 0.17B | 0.16B | 0.19B | 0.19B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.17B | 0.16B | 0.16B | 0.18B | 0.17B | 0.15B | 0.17B | 0.22B | 0.16B | 0.16B |
|
Non-Current Deffered Revenue
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 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 | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | 0.61B | 0.53B | 0.62B | 0.59B | 0.59B | 0.49B | 0.61B | 0.60B | 0.59B | 0.61B | 0.64B | 0.66B | 0.65B |
|
Total Liabilities
|
-0.01B | -0.01B | 0.26B | 0.12B | 0.14B | 0.12B | 0.12B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.13B | 0.15B | 0.18B | 0.26B | 0.30B | 0.28B | 0.30B | 0.28B | 0.28B | 0.34B | 0.38B | 0.42B | 0.41B | 0.41B | 0.40B | 0.47B | 0.53B | 0.55B | 0.54B | 0.58B | 0.61B | 0.62B | 0.62B | 0.59B | 0.59B | 0.59B | 0.61B | 0.60B | 0.59B | 0.61B | 0.64B | 0.66B | 0.65B |
|
Total Debt
|
56,999.80B | 91,000.00B | 85,000.00B | | 0.13B | 0.09B | 90,000.00B | | 0.11B | 0.11B | | 0.11B | | 0.00B | | 0.12B | | 0.04B | 0.04B | 0.04B | 0.12B | 0.12B | 0.08B | 0.10B | 0.07B | 0.08B | 0.14B | 0.16B | 0.21B | 0.18B | 0.18B | 0.17B | 0.16B | 0.19B | 0.19B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.17B | 0.16B | 0.16B | 0.18B | 0.17B | 0.15B | 0.17B | 0.22B | 0.16B | 0.16B |
|
Common Equity
|
0.01B | 0.01B | 0.01B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.27B | 0.27B | 0.27B | 0.27B | 0.22B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.31B | 0.32B | 0.32B | 0.32B | 0.35B | 0.37B | 0.37B | 0.37B | 0.38B | 0.38B |
|
Shareholder's Equity
|
175,500.87B | 176,106.56B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.18B | 0.17B | | 0.16B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | 0.29B | | 0.28B | 0.28B | 0.28B | 0.31B | 0.32B | 0.32B | 0.32B | 0.35B | 0.37B | 0.37B | 0.37B | 0.38B | 0.38B |
|
Liabilities and Shareholders Equity
|
174.67 | 174.72 | 0.27B | 0.30B | 0.31B | 0.30B | 0.30B | 0.32B | 0.33B | 0.34B | 0.34B | 0.37B | 0.36B | 0.37B | 0.37B | 0.38B | 0.37B | 0.35B | 0.37B | 0.40B | 0.48B | 0.52B | 0.51B | 0.53B | 0.55B | 0.55B | 0.61B | 0.65B | 0.65B | 0.67B | 0.66B | 0.67B | 0.75B | 0.80B | 0.83B | 0.82B | 0.87B | 0.89B | 0.90B | 0.90B | 0.90B | 0.91B | 0.91B | 0.94B | 0.95B | 0.96B | 0.98B | 1.01B | 1.03B | 1.03B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | 0.03B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |