|
Cash & Equivalents
|
0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M | 0.00M | | | 0.00M | 0.01M | 0.01M | | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.09M | 0.09M | 0.06M | 0.06M | 0.06M | 0.05M | 0.03M |
|
Cash & Current Investments
|
0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M | 0.00M | | | 0.00M | 0.01M | 0.01M | | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.09M | 0.09M | 0.06M | 0.06M | 0.06M | 0.05M | 0.03M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.04M | 0.02M | | 0.03M | 0.03M | 0.00M | 0.00M | -232.00 | | 0.00M | 0.01M | 0.01M | | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.07M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.11M | 0.10M | 0.09M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M |
|
Land & Improvements
|
0.65M | 0.53M | | 0.62M | 0.62M | 0.62M | 0.62M | 0.56M | 0.56M | 0.56M | 0.56M | 0.58M | 0.58M | 0.58M | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.58M | | | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.48M | 0.48M | 0.48M | 0.60M | 0.61M | 0.57M | 0.58M | 0.62M | 0.64M | 0.65M | 0.67M | 0.63M | 0.63M | 0.62M | 0.61M | 0.62M | 0.59M | 0.61M | 0.60M | 0.61M | 0.65M | 0.67M | 0.64M | 0.65M | 0.63M | 0.61M | 0.60M | 0.57M | 0.53M | 0.58M | 0.59M | 0.59M | 0.57M | 0.60M | 0.58M | 0.58M | 0.60M | 0.56M | 0.59M | 0.63M | 0.63M | 0.63M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | 0.65M | 0.63M | 0.61M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | 0.65M | 0.63M | 0.61M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | | | 0.68M | | | | | | | | | | | | |
|
Non-Current Assets
|
0.65M | 0.53M | | 0.62M | 0.62M | 0.62M | 0.62M | 0.56M | 0.56M | 0.56M | 0.56M | 0.58M | 0.58M | 0.58M | 0.58M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.48M | 0.48M | 0.48M | 0.60M | 0.61M | 0.57M | 0.58M | 0.62M | 0.64M | 0.65M | 0.67M | 0.63M | 0.63M | 0.62M | 0.61M | 0.62M | 0.59M | 0.61M | 0.62M | 0.61M | 0.64M | 0.02M | 0.64M | 0.65M | 0.63M | 0.61M | 0.60M | 0.57M | 0.53M | 0.58M | 0.59M | 0.59M | 0.57M | 0.60M | 0.58M | 0.58M | 0.60M | 0.56M | 0.59M | 0.63M | 0.63M | 0.63M |
|
Assets
|
0.69M | 0.55M | | 0.65M | 0.66M | 0.63M | 0.62M | 0.56M | 0.56M | 0.56M | 0.57M | 0.58M | 0.58M | 0.67M | 0.66M | 0.71M | 0.70M | 0.69M | 0.70M | 0.67M | 0.53M | 0.54M | 0.53M | 0.64M | 0.66M | 0.62M | 0.63M | 0.67M | 0.69M | 0.70M | 0.73M | 0.69M | 0.67M | 0.67M | 0.65M | 0.66M | 0.63M | 0.65M | 0.65M | 0.65M | 0.68M | 0.72M | 0.68M | 0.70M | 0.68M | 0.71M | 0.70M | 0.66M | 0.62M | 0.68M | 0.69M | 0.70M | 0.67M | 0.71M | 0.69M | 0.68M | 0.69M | 0.63M | 0.64M | 0.69M | 0.68M | 0.67M |
|
Accounts Payables
|
0.02M | 0.02M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 224.00 | 750.00 | 0.00M | 225.00 | 725.00 | 225.00 | 0.00M | 250.00 | 250.00 | | 0.00M | 0.00M | 0.00M | 682.00 | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.01M | | 0.01M | 0.00M | 775.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Notes Payables
|
0.18M | 0.17M | | 0.17M | 0.18M | 0.14M | 0.14M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.13M | 0.13M | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M |
|
Payables
|
0.20M | 0.19M | | 0.18M | 0.18M | 0.16M | 0.16M | 0.15M | 0.13M | 0.14M | 0.14M | 0.15M | 0.14M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.15M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.15M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.14M | 0.14M | 0.14M | 0.13M | 0.14M | 0.13M | 0.13M | 0.00M | 0.13M | 0.13M | 0.13M | 0.00M | 0.13M | 0.13M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
Short term Debt
|
0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.02M | 0.02M | 0.08M | 0.08M | 0.01M | 0.02M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | |
|
Current Taxes
|
0.04M | 0.04M | | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.00M | 0.00M | -611.00 | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.09M | 0.09M | 0.10M |
|
Current Deferred Revenue
|
0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.00M | 0.00M | 0.00M |
|
Total Current Liabilities
|
0.27M | 0.25M | | 0.29M | 0.29M | 0.26M | 0.25M | 0.23M | 0.21M | 0.22M | 0.21M | 0.22M | 0.21M | 0.17M | 0.17M | 0.23M | 0.23M | 0.23M | 0.23M | 0.26M | 0.18M | 0.18M | 0.18M | 0.26M | 0.25M | 0.27M | 0.27M | 0.38M | 0.29M | 0.29M | 0.30M | 0.30M | 0.28M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.32M | 0.32M | 0.20M | 0.33M | 0.33M | 0.33M | 0.21M | 0.34M | 0.35M | 0.35M | 0.22M | 0.35M | 0.35M | 0.35M | 0.21M | 0.33M | 0.31M | 0.29M | 0.15M | 0.27M | 0.25M |
|
Non-Current Debt
|
0.09M | 0.07M | | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.21M | 0.20M | 0.21M | 0.21M | 0.20M | 0.19M | 0.15M | 0.14M | 0.14M | 0.13M | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.03M | 0.15M | | 0.02M | 0.01M | 0.13M | | | | | | | | 0.13M | | | | 0.13M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.09M | | | | 0.27M | 0.26M | 0.26M | 0.25M | 0.15M | 0.21M | 0.21M | 0.21M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.15M | 0.02M | 0.02M | 0.01M | 0.13M | 0.00M | | | 0.13M | | | | 0.13M | | | | 0.13M | | |
|
Total Liabilities
|
0.39M | 0.36M | | 0.45M | 0.39M | 0.37M | 0.36M | 0.32M | 0.30M | 0.31M | 0.31M | 0.31M | 0.31M | 0.44M | 0.43M | 0.50M | 0.49M | 0.49M | 0.48M | 0.41M | 0.38M | 0.40M | 0.38M | 0.38M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.39M | 0.39M | 0.38M | 0.36M | 0.36M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.33M | 0.33M | 0.31M | 0.29M | 0.28M | 0.27M | 0.25M |
|
Total Debt
|
0.09M | 0.07M | | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.25M | 0.24M | 0.25M | 0.24M | 0.24M | 0.23M | 0.21M | 0.21M | 0.16M | 0.16M | 0.08M | 0.08M | 0.01M | 0.02M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.16M | 0.16M | 0.16M | 0.16M | 0.28M | 0.13M | 0.15M | 0.15M | 0.27M | 0.14M | 0.14M | 0.14M | | | | | 0.13M | | | | 0.13M | | |
|
Common Equity
|
0.30M | 0.19M | | 0.26M | 0.26M | 0.26M | 0.27M | 0.24M | 0.26M | 0.25M | 0.26M | 0.27M | 0.27M | 0.23M | 0.23M | 0.26M | 0.21M | 0.21M | 0.21M | 0.26M | 0.14M | 0.14M | 0.14M | 0.26M | 0.28M | 0.25M | 0.26M | 0.29M | 0.30M | 0.32M | 0.34M | 0.31M | 0.31M | 0.30M | 0.29M | 0.30M | 0.28M | 0.29M | 0.29M | 0.31M | 0.33M | 0.36M | 0.33M | 0.35M | 0.33M | 0.37M | 0.36M | 0.32M | 0.28M | 0.33M | 0.03M | 0.35M | 0.32M | 0.36M | 0.34M | 0.34M | 0.37M | 0.32M | 0.35M | 0.42M | 0.41M | 0.42M |
|
Shareholder's Equity
|
0.30M | 0.19M | | 0.26M | 0.26M | 0.26M | 0.27M | 0.24M | 0.26M | 0.25M | 0.26M | 0.27M | 0.27M | 0.23M | 0.23M | 0.26M | 0.21M | 0.21M | 0.21M | 0.26M | 0.14M | 0.14M | 0.14M | 0.26M | 0.28M | 0.25M | 0.26M | 0.29M | 0.30M | 0.32M | 0.34M | 0.31M | 0.31M | 0.30M | 0.29M | 0.30M | 0.28M | 0.29M | 0.29M | 0.31M | 0.33M | 0.36M | 0.33M | 0.35M | 0.33M | 0.37M | 0.36M | 0.32M | 0.28M | 0.33M | 0.03M | 0.35M | 0.32M | 0.36M | 0.34M | 0.34M | 0.37M | 0.32M | 0.35M | 0.42M | 0.41M | 0.42M |
|
Liabilities and Shareholders Equity
|
0.69M | 0.55M | | 0.65M | 0.66M | 0.63M | 0.62M | 0.56M | 0.56M | 0.56M | 0.57M | 0.58M | 0.58M | 0.67M | 0.66M | 0.71M | 0.70M | 0.69M | 0.70M | 0.67M | 0.53M | 0.54M | 0.53M | 0.64M | 0.66M | 0.62M | 0.63M | 0.67M | 0.69M | 0.70M | 0.73M | 0.69M | 0.67M | 0.67M | 0.65M | 0.66M | 0.63M | 0.65M | 0.65M | 0.65M | 0.68M | 0.72M | 0.68M | 0.70M | 0.68M | 0.71M | 0.70M | 0.66M | 0.62M | 0.68M | 0.69M | 0.70M | 0.67M | 0.71M | 0.69M | 0.68M | 0.69M | 0.63M | 0.64M | 0.69M | 0.68M | 0.67M |
|
Treasury Shares
|
| | | | | | | | | | | 1.67M | | | | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-20.68M | -20.79M | | -20.72M | -20.71M | -20.72M | -20.71M | -20.74M | -20.72M | -20.72M | -20.72M | -20.70M | -20.71M | -20.75M | -20.74M | -20.77M | -20.77M | -20.77M | -20.76M | -20.75M | -20.84M | -20.84M | -20.84M | -20.74M | -20.74M | -20.74M | -20.74M | -20.74M | -20.74M | -20.74M | -20.74M | -20.73M | -20.73M | -20.73M | -20.73M | -20.72M | -20.84M | -20.84M | -20.84M | -20.83M | -20.83M | -20.83M | -20.83M | -20.82M | -20.82M | -20.77M | -20.77M | -20.76M | -20.77M | -20.77M | -20.77M | -20.76M | -20.77M | -20.76M | -20.76M | -20.76M | -20.76M | -20.76M | -20.75M | -20.75M | -20.76M | -20.75M |
|
Preferred Shares
|
50.00 | 50.00 | | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 0.02M | 50.00 | 50.00 | 50.00 | 0.02M | 0.02M | 0.02M | 0.02M | 50.00 | 0.02M | 0.02M | 0.02M | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |