|
Assets
|
| 0.51B | 0.65B | 0.71B | 0.86B | 1.07B | 1.06B | 1.21B | 1.48B | 1.76B | 1.95B | 5.23B | 6.51B | 7.84B | 13.71B | 14.49B | 14.91B |
|
Cash & Equivalents
|
0.10B | 0.11B | 0.15B | 0.13B | 0.19B | 0.17B | 0.17B | 0.22B | 0.27B | 0.25B | 0.20B | 0.49B | 1.59B | 2.58B | 0.82B | 0.93B | 0.91B |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.01B | 0.17B | 0.01B |
|
Cash & Current Investments
|
0.10B | 0.11B | 0.15B | 0.13B | 0.19B | 0.17B | 0.17B | 0.22B | 0.27B | 0.25B | 0.20B | 0.49B | 1.59B | 2.58B | 0.83B | 1.10B | 0.92B |
|
Receivables - Net
|
| 0.08B | 0.09B | 0.10B | 0.11B | 0.14B | 0.14B | 0.16B | 0.19B | 0.22B | 0.27B | 0.60B | 0.66B | 0.70B | 0.90B | 0.85B | 0.96B |
|
Receivables - Other
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Receivables
|
| 0.08B | 0.09B | 0.10B | 0.11B | 0.14B | 0.14B | 0.16B | 0.19B | 0.22B | 0.27B | 0.60B | 0.66B | 0.70B | 0.90B | 0.85B | 0.96B |
|
Raw Materials
|
| 0.03B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.12B | | | | | | |
|
Work In Process
|
| 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.10B | | | | | | |
|
Finished Goods
|
| 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | | | | | | |
|
Inventory
|
| 0.08B | 0.13B | 0.14B | 0.14B | 0.17B | 0.16B | 0.18B | 0.20B | 0.25B | 0.30B | 0.62B | 0.70B | 0.90B | 1.27B | 1.29B | 1.44B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.07B | 0.07B | 0.10B | 0.22B | 0.40B | 0.55B |
|
Current Assets
|
| 0.29B | 0.40B | 0.41B | 0.46B | 0.51B | 0.51B | 0.58B | 0.70B | 0.76B | 0.81B | 1.79B | 3.03B | 4.31B | 3.25B | 3.66B | 3.93B |
|
Buildings
|
| 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.11B | | | | | | | | | |
|
Construction in Progress
|
| 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | | | | | | | | | |
|
Land & Improvements
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.12B | 0.14B | 0.15B | 0.17B | 0.21B | 0.20B | 0.24B | 0.52B | 0.52B | 0.58B | 1.21B | 1.24B | 1.36B | 1.78B | 1.82B | 1.88B |
|
Long-Term Investments
|
| 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.07B | | | | | |
|
Goodwill
|
0.03B | 0.06B | 0.06B | 0.08B | 0.12B | 0.20B | 0.20B | 0.23B | 0.25B | 0.27B | 0.32B | 1.24B | 1.30B | 1.29B | 4.51B | 4.46B | 4.47B |
|
Intangibles
|
| 0.02B | 0.03B | 0.04B | 0.09B | 0.17B | 0.17B | 0.18B | 0.21B | 0.21B | 0.14B | 0.76B | 0.72B | 0.64B | 3.81B | 3.50B | 3.20B |
|
Goodwill & Intangibles
|
0.03B | 0.08B | 0.09B | 0.12B | 0.21B | 0.37B | 0.37B | 0.42B | 0.46B | 0.48B | 0.46B | 2.00B | 2.02B | 1.92B | 8.33B | 7.97B | 7.68B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B |
|
Other Non-Current Assets
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.21B | 0.19B | 0.22B | 0.31B | 0.86B | 0.72B |
|
Non-Current Assets
|
| 0.22B | 0.25B | 0.16B | 0.18B | 0.22B | 0.21B | 0.26B | 0.37B | 0.53B | 0.59B | 3.45B | 3.49B | 3.54B | 10.46B | 10.83B | 10.98B |
|
Accounts Payables
|
| 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.05B | 0.05B | 0.07B | 0.09B | 0.10B | 0.27B | 0.29B | 0.43B | 0.41B | 0.63B | 0.85B |
|
Payables
|
| 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.05B | 0.05B | 0.07B | 0.09B | 0.10B | 0.27B | 0.29B | 0.43B | 0.41B | 0.63B | 0.85B |
|
Accumulated Expenses
|
| 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.16B | 0.18B | 0.17B | 0.18B | 0.21B | 0.26B |
|
Other Accumulated Expenses
|
| 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.12B | 0.15B | 0.20B | 0.31B | 0.29B | 0.34B |
|
Short term Debt
|
| | 0.00B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.06B | 0.40B | 0.07B | 0.07B | 0.19B |
|
Current Leases
|
| | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Current Taxes
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.07B | 0.09B | 0.12B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.07B | 0.09B | 0.08B | 0.09B | 0.14B | 0.14B | 0.17B | 0.18B | 0.24B | 0.27B | 0.67B | 0.73B | 1.27B | 1.08B | 1.34B | 1.79B |
|
Capital Leases
|
| | | | | | | | 0.02B | | | | | | | | |
|
Non-Current Debt
|
| 0.00B | 0.01B | 0.01B | 0.11B | 0.22B | 0.16B | 0.22B | 0.32B | 0.42B | 0.44B | 2.19B | 1.31B | 1.90B | 4.23B | 4.03B | 3.50B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 0.73B | 0.77B | 2.24B | 2.36B | 2.48B |
|
Minority Interest
|
| 0.00B | 0.00B | 0.01B | | | | | | | | | | | | 0.37B | 0.35B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.08B | 0.25B | 0.25B | 0.24B | 1.16B | 1.18B | 0.71B |
|
Operating Leases
|
| | | | | | | | | | | 0.09B | 0.13B | 0.11B | 0.14B | 0.16B | 0.17B |
|
Other Non-Current Liabilities
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.00B | 0.05B | 0.08B | 0.16B | 0.14B | 0.11B | 0.25B | 0.23B | 0.26B |
|
Total Non-Current Liabilities
|
-0.33B | 0.09B | 0.11B | 0.10B | 0.21B | 0.36B | 0.30B | 0.40B | 0.57B | 0.68B | 0.74B | 3.00B | 2.24B | 3.35B | 6.23B | 6.32B | 6.17B |
|
Total Liabilities
|
-0.32B | 0.10B | 0.12B | 0.12B | 0.23B | 0.40B | 0.33B | 0.43B | 0.58B | 0.74B | 0.82B | 3.16B | 2.38B | 3.46B | 6.48B | 6.54B | 6.43B |
|
Total Debt
|
| 0.00B | 0.02B | 0.01B | 0.11B | 0.24B | 0.18B | 0.24B | 0.34B | 0.44B | 0.47B | 2.26B | 1.38B | 2.30B | 4.31B | 4.10B | 3.69B |
|
Common Equity
|
0.32B | 0.41B | 0.52B | 0.59B | 0.64B | 0.68B | 0.73B | 0.78B | 0.90B | 1.02B | 1.13B | 2.08B | 3.41B | 3.62B | 4.99B | 5.58B | 6.00B |
|
Shareholder's Equity
|
0.32B | 0.41B | 0.52B | 0.59B | 0.64B | 0.68B | 0.73B | 0.78B | 0.90B | 1.02B | 1.13B | 2.08B | 3.41B | 3.62B | 4.99B | 5.58B | 6.00B |
|
Liabilities and Shareholders Equity
|
| 0.51B | 0.65B | 0.71B | 0.86B | 1.07B | 1.06B | 1.21B | 1.48B | 1.76B | 1.95B | 5.23B | 6.51B | 7.84B | 13.71B | 14.49B | 14.91B |
|
Treasury Shares
|
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 | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
| 0.30B | 0.38B | 0.01B | 0.02B | 0.02B | 0.59B | 0.65B | 0.75B | 0.84B | 0.94B | 0.88B | 1.14B | 1.35B | 0.94B | 0.66B | 0.58B |
|
Preferred Shares
|
| | | | | | | | | | | | 0.45B | 0.45B | 0.45B | | |