RMS Mezzanine as
XBER:PVT
Balance Sheet
Balance Sheet Decomposition
RMS Mezzanine as
RMS Mezzanine as
Balance Sheet
RMS Mezzanine as
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
16
|
19
|
11
|
10
|
6
|
0
|
0
|
50
|
9
|
24
|
|
| Cash Equivalents |
16
|
19
|
11
|
10
|
6
|
0
|
0
|
50
|
9
|
24
|
|
| Short-Term Investments |
262
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
28
|
217
|
0
|
3
|
9
|
16
|
5
|
6
|
6
|
1
|
|
| Accounts Receivables |
7
|
0
|
0
|
3
|
3
|
3
|
5
|
6
|
4
|
0
|
|
| Other Receivables |
21
|
216
|
0
|
0
|
6
|
13
|
0
|
0
|
3
|
0
|
|
| Total Current Assets |
306
|
235
|
13
|
14
|
15
|
16
|
5
|
56
|
16
|
25
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
155
|
7
|
0
|
|
| PP&E Gross |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Note Receivable |
3 279
|
3 418
|
4 857
|
0
|
4 004
|
3 424
|
4 033
|
2 968
|
5 519
|
4 976
|
|
| Long-Term Investments |
2 660
|
1 082
|
1 568
|
1 359
|
1 420
|
594
|
737
|
693
|
1 003
|
892
|
|
| Other Long-Term Assets |
8
|
55
|
59
|
62
|
45
|
45
|
16
|
408
|
389
|
525
|
|
| Other Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
6 255
N/A
|
4 792
-23%
|
6 499
+36%
|
5 159
-21%
|
5 484
+6%
|
4 079
-26%
|
4 791
+17%
|
4 280
-11%
|
6 934
+62%
|
6 419
-7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
35
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Short-Term Debt |
1 480
|
0
|
0
|
0
|
0
|
1 716
|
2 405
|
1 528
|
4 249
|
3 717
|
|
| Other Current Liabilities |
253
|
95
|
75
|
12
|
20
|
8
|
2
|
11
|
8
|
20
|
|
| Total Current Liabilities |
1 768
|
98
|
78
|
26
|
45
|
1 748
|
2 447
|
1 574
|
4 289
|
3 744
|
|
| Long-Term Debt |
2 362
|
2 469
|
4 167
|
2 798
|
3 021
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
10
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
19
|
19
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
12
|
0
|
164
|
198
|
216
|
|
| Total Liabilities |
4 133
N/A
|
2 567
-38%
|
4 245
+65%
|
2 824
-33%
|
3 066
+9%
|
1 760
-43%
|
2 447
+39%
|
1 759
-28%
|
4 507
+156%
|
3 978
-12%
|
|
| Equity | |||||||||||
| Common Stock |
533
|
533
|
533
|
533
|
533
|
533
|
533
|
533
|
533
|
533
|
|
| Retained Earnings |
1 589
|
1 692
|
1 721
|
1 802
|
1 885
|
1 786
|
1 812
|
1 989
|
1 895
|
1 908
|
|
| Total Equity |
2 121
N/A
|
2 225
+5%
|
2 254
+1%
|
2 335
+4%
|
2 418
+4%
|
2 319
-4%
|
2 344
+1%
|
2 521
+8%
|
2 427
-4%
|
2 440
+1%
|
|
| Total Liabilities & Equity |
6 255
N/A
|
4 792
-23%
|
6 499
+36%
|
5 159
-21%
|
5 484
+6%
|
4 079
-26%
|
4 791
+17%
|
4 280
-11%
|
6 934
+62%
|
6 419
-7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
1 065
|
|