|
Cash & Equivalents
|
| 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 | | | 2.17B |
|
Cash & Current Investments
|
| 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 | | | 2.17B |
|
Receivables - Net
|
| 0.00B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | -0.00B | | 0.01B | 0.00B | | 0.01B | | 0.00B | | | | 0.00B | | 0.00B | | | 0.01B | |
|
Receivables - Other
|
| | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | 0.01B | | 0.01B | | | 0.00B | |
|
Receivables
|
| 0.00B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | -0.00B | | 0.01B | 0.00B | | 0.01B | | 0.01B | | | | 0.01B | | 0.01B | | | 0.01B | |
|
Raw Materials
|
| | | | | 0.01B | | 0.00B | | 0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | |
|
Work In Process
|
| | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 0.14B | | 0.13B | | 0.14B | | 0.13B | 0.13B | 0.13B | 0.14B | 0.06B | | 0.08B | | 0.09B | | | | | | | | | | |
|
Inventory
|
| 0.16B | 0.14B | 0.00B | -0.01B | | 0.15B | 0.14B | 0.16B | 0.14B | 0.15B | | -0.00B | | -0.00B | | | | 0.09B | | -0.01B | 0.00B | 0.01B | | 0.00B | | -0.00B | -0.01B | 116.28B | 123.46B |
|
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 | 2.07B | 1.91B |
|
Current Assets
|
| 0.17B | 0.16B | 0.16B | 0.16B | | 0.17B | 0.15B | 0.17B | 0.16B | 0.16B | | 0.15B | | 0.16B | | | | 0.10B | | | | | | | | | | 126.47B | 133.32B |
|
Land & Improvements
|
| | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.03B | 0.03B | 0.03B | 0.02B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | | 0.03B | | | | 0.02B | | | | | | | | | | 25.38B | 24.94B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17B | 6.49B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B |
|
Intangibles
|
| 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 | | | | |
|
Goodwill & Intangibles
|
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 | | 0.01B | | | 3.02B | 2.73B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.04B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | | 0.03B | | 0.03B | | | | 0.03B | | | | | | | | | | 69.61B | 79.87B |
|
Assets
|
| 0.21B | 0.19B | 0.18B | 0.19B | | 0.20B | 0.18B | 0.20B | 0.19B | 0.20B | | 0.18B | | 0.19B | | 0.20B | | 0.13B | | | | | | | | | | 196.08B | 213.19B |
|
Accounts Payables
|
| 0.03B | 0.04B | 0.04B | -0.00B | | 0.00B | 0.04B | 0.05B | 0.04B | 0.01B | | -0.00B | | 0.05B | | | | 0.03B | | 0.01B | -0.01B | -0.00B | | -0.00B | | 0.00B | 0.00B | 58.11B | 56.95B |
|
Notes Payables
|
| 0.09B | 0.06B | 0.07B | 0.07B | | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | | 0.07B | | 0.07B | | 0.05B | | | | | | | | | | | | 73.63B | 73.51B |
|
Payables
|
| 0.12B | 0.11B | 0.11B | 0.07B | | 0.08B | 0.11B | 0.12B | 0.11B | 0.09B | | 0.07B | | 0.12B | | 0.05B | | 0.03B | | 0.01B | -0.01B | -0.00B | | -0.00B | | 0.00B | 0.00B | 131.74B | 130.46B |
|
Accumulated Expenses
|
| 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.01B | | | | 0.01B | | | | | | | | | | 6.05B | 7.49B |
|
Short term Debt
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.01B | 0.06B | 0.00B | 0.04B | | 0.04B | 0.00B | 0.05B | | | | | | 0.06B | | | 4.86B | 4.96B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93B | 9.21B |
|
Total Current Liabilities
|
| 0.13B | 0.12B | 0.13B | 0.13B | | 0.14B | 0.12B | 0.14B | 0.12B | 0.13B | | 0.13B | | 0.13B | | | | 0.08B | | | | | | | | | | 149.59B | 152.12B |
|
Capital Leases
|
| | | | | 0.01B | | 0.01B | | 0.01B | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | |
|
Non-Current Debt
|
| 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | | 0.05B | | 0.04B | | | | 0.01B | | | | | | | | | | 21.37B | 35.51B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.63B | 43.77B |
|
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 | | | | 0.01B | | | | | | | | | | 4.50B | 2.32B |
|
Total Non-Current Liabilities
|
| 0.05B | 0.05B | 0.05B | 0.05B | | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | | 0.05B | | 0.05B | | | | 0.02B | | | | | | | | | | 64.50B | 81.61B |
|
Total Liabilities
|
| 0.18B | 0.17B | 0.18B | 0.18B | | 0.19B | 0.16B | 0.19B | 0.18B | 0.19B | | 0.18B | -0.01B | 0.18B | 0.09B | 0.09B | | 0.11B | | | | | | | | | | 214.09B | 233.73B |
|
Total Debt
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.11B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | | 0.04B | 0.02B | 0.05B | | | | | | 0.06B | | | 26.23B | 40.47B |
|
Common Equity
|
| 0.02B | 0.02B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.02B | | | 0.02B | | | | | | | | | | -18.01B | -20.54B |
|
Shareholder's Equity
|
0.03B | | 0.02B | | | 0.01B | | 0.02B | | 0.01B | | 0.00B | | 0.01B | | 0.02B | | 0.03B | | 0.01B | | | | 0.01B | | -0.00B | | | -0.02B | |
|
Liabilities and Shareholders Equity
|
| 0.21B | 0.19B | 0.18B | 0.19B | | 0.20B | 0.18B | 0.20B | 0.19B | 0.20B | | 0.18B | | 0.19B | | 0.20B | | 0.13B | | | | | | | | | | 196.08B | 213.19B |
|
Retained Earnings
|
| -0.06B | -0.06B | -0.07B | -0.08B | | -0.08B | -0.07B | -0.08B | -0.08B | -0.08B | | -0.08B | | -0.08B | | | | -0.09B | | | | | | | | | | -138.29B | -140.85B |