|
Cash & Equivalents
|
0.33B | 0.30B | 0.19B | | 0.21B | 0.19B | 0.15B | 0.12B | 0.08B | 0.25B | 0.24B | 0.31B | 0.42B |
|
Cash & Current Investments
|
0.33B | 0.30B | 0.19B | | 0.21B | 0.19B | 0.15B | 0.12B | 0.08B | 0.25B | 0.24B | 0.31B | 0.42B |
|
Receivables - Net
|
| 0.05B | | | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.03B | 0.05B |
|
Receivables - Other
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
| 0.05B | | | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.03B | 0.05B |
|
Raw Materials
|
| | | | 0.00B | 29.38B | 0.00B | -0.00B | 0.00B | | | | 0.00B |
|
Finished Goods
|
| | | | | 7.91B | 0.01B | 8.41B | 8.31B | | | | |
|
Inventory
|
| 0.03B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Prepaid Assets
|
| 0.00B | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Current Assets
|
| 0.38B | | | | 0.29B | | | | 0.35B | | | |
|
Property, Plant & Equipment (Net)
|
-0.08B | 0.75B | | | -0.07B | 0.94B | -0.03B | -0.08B | -0.13B | 1.63B | 1.71B | -0.10B | 1.83B |
|
Long-Term Investments
|
| 0.11B | | | 0.10B | 0.11B | 0.11B | 0.00B | 0.00B | 0.00B | | | |
|
Goodwill
|
| | 0.30B | 0.23B | 0.21B | 0.30B | 0.19B | | | | 0.25B | 0.24B | |
|
Goodwill & Intangibles
|
| | 0.30B | 0.23B | 0.21B | 0.30B | 0.19B | | | | 0.25B | 0.24B | |
|
Other Non-Current Assets
|
| 0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
| 0.67B | | | | 0.68B | | | | 0.59B | | | |
|
Assets
|
| 1.24B | 1.35B | | 1.28B | 1.35B | 1.35B | 1.81B | 1.83B | 1.99B | 2.08B | 2.19B | 2.40B |
|
Accounts Payables
|
| 0.05B | | | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.07B | 0.10B | 0.11B |
|
Notes Payables
|
| 0.05B | | | | | | | | | | | |
|
Payables
|
| 0.10B | | | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.07B | 0.10B | 0.11B |
|
Short term Debt
|
| 0.05B | | | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B |
|
Current Leases
|
-0.05B | 0.00B | | | -0.04B | 0.00B | -0.01B | -0.02B | -0.04B | 0.00B | 0.00B | -0.05B | -0.09B |
|
Current Taxes
|
| 0.03B | | | | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.05B |
|
Current Deferred Revenue
|
| 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Total Current Liabilities
|
| 0.18B | | | | 0.15B | | | | 0.13B | | | |
|
Non-Current Debt
|
| 0.35B | | | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.49B | 0.49B | 0.49B | 0.46B |
|
Non-Current Deffered Revenue
|
| 0.14B | | | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.19B | 0.20B | 0.20B | 0.20B |
|
Non-Current Deferred Tax Liability
|
| 0.05B | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
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 |
|
Other Non-Current Liabilities
|
| 0.02B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Total Non-Current Liabilities
|
| 0.17B | | | 0.65B | 0.14B | 0.69B | 0.68B | 0.71B | 0.01B | 0.92B | 0.94B | 0.95B |
|
Total Liabilities
|
| 0.75B | | | 0.68B | 0.73B | 0.72B | 0.71B | 0.74B | 0.91B | 0.95B | 0.97B | 0.98B |
|
Total Debt
|
| 0.40B | | | 0.37B | 0.38B | 0.37B | 0.36B | 0.37B | 0.52B | 0.52B | 0.52B | 0.51B |
|
Common Equity
|
| 0.50B | | | | 0.62B | | | | 0.80B | | | |
|
Shareholder's Equity
|
| 0.50B | | | 0.60B | 0.62B | -0.01 | 0.04 | 0.02 | 0.80B | 0.01 | 1.22B | 0.21 |
|
Liabilities and Shareholders Equity
|
| 1.24B | 1.35B | | 1.28B | 1.35B | 1.35B | 1.81B | 1.83B | 1.99B | 2.08B | 2.19B | 2.40B |
|
Retained Earnings
|
| -0.23B | | | -0.11B | -0.22B | -0.07B | -0.12B | -0.13B | -0.19B | -0.13B | -0.10B | -0.05B |