(all numbers pre-dividend)
Corp cash on hand: 2,353,385,318.09 isk
CEO wallet petty cash on hand: 10,000.00 isk
Shares on hand: 450,000
Market Liabilities: 0 isk (126,513,889.35 isk in escrow)
Assets (skills by NPC sell price, implants by highest bid in Jita at the time of writing, all others at acquisition cost):
Implants: 522,894,642.47
Skills: 3,597,218,381.65
Equipment: 851,819,693.49
Ships: 1,265,000,000.02
Fixed Assets (out of 2b budgeted): 1,990,000,000
Assets total: 11,004,036,369.62 isk
(1,819,661,850.65 isk on the market)
Total company aggregate value: 13,933,945,577.06
(Dividends paid to date: 2,189,993,583)
Total company value if all current salable assets sold at full price, and all fixed assets were sold at cost: 17,910,994,411.86
--DIVIDENDS PAID--
Excess cash on hand: 1,858,539,365.86 (15.49%)
Salary: 92,926,968.29 isk
Dividend Paid: 1,765,612,397.57 (14.71%)
NEW corp base value: 12,141,616,676.08
--
That's how I roll.
To save my sanity, I didn't even bother to try to catalog the 100+ frigate and cruiser skillbooks sitting in 40+ different deliveries hangars. Consider them a "stealth" bonus to the base corp value. In a year or so, I'll round them all up, and there'll be an extra 100m on top of the regular dividend, or something.
Questions? Concerns? Take 'em to the Zerodot channel. This train is ROLLING, baby!
MP