|
Loans - Gross
|
| | | | | | | 639.00 | 639.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.02M | | | | 0.86M | 0.36M | 0.32M | 0.10M | 0.10M | 0.64M | 0.14M | 0.02M | 0.02M | 0.07M | 0.11M | | 0.00M | 0.01M | | 0.05M | 0.01M | 0.08M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.07M | 0.15M | 0.19M | 0.33M | 0.28M | 0.25M | 0.26M | 0.06M | 0.02M | 0.02M | 0.05M | 0.39M | 0.42M | 0.28M | 4.99M | 20.17M | 22.86M | 17.53M | 32.27M | 22.06M | 15.54M | 14.00M | 13.86M | 20.98M |
|
Receivables - Net
|
| | | | 0.01M | 0.07M | 0.02M | | 0.00M | 0.02M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 213.00 | 0.00M | | | | | | 6.00 | 256.00 | 370.00 | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 801.00 | 378.00 | 0.00M | 231.00 | 410.00 | 247.00 | -91.00 | 94.00 | 99.00 | | | | 0.15M | 0.05M | 0.05M | | |
|
Receivables - Other
|
| | | | -100.00 | -180.00 | | 0.04M | 0.03M | 0.09M | 0.11M | 0.12M | 0.15M | 0.11M | 0.10M | 0.16M | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 0.01M | 0.07M | 0.02M | 0.04M | 0.04M | 0.11M | | | | 0.11M | 0.11M | 0.16M | 0.00M | 213.00 | 0.23M | | | | | | 6.00 | 256.00 | 370.00 | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 801.00 | 378.00 | 0.00M | 231.00 | 410.00 | 247.00 | -91.00 | 94.00 | 99.00 | | | | 0.15M | 0.05M | 0.05M | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.16M | 0.40M | 0.47M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | | |
|
Inventory
|
| | | | | 0.51M | 0.59M | 0.15M | 0.24M | 0.28M | 0.44M | 0.21M | 0.17M | 0.18M | 0.14M | 0.15M | 0.14M | 0.16M | 0.01M | 0.08M | 0.08M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | 0.02M | 0.15M | 0.55M | 0.49M | 0.42M | 0.45M | 0.52M |
|
Prepaid Assets
|
| | 0.01M | 0.00M | | | | 0.04M | 0.09M | 0.15M | 0.20M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.08M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 463.00 | | 0.05M | | | | 0.14M | 0.15M | 0.11M | 0.13M | 0.11M | 0.09M | 0.18M |
|
Current Assets
|
0.02M | 0.02M | 0.01M | 0.00M | | 0.95M | 0.93M | 0.34M | 1.17M | 1.30M | 1.05M | 0.54M | 0.52M | 0.53M | 0.50M | 0.26M | 0.22M | 0.17M | 0.21M | 0.17M | 0.13M | 0.16M | 0.10M | 0.08M | 0.06M | 0.06M | 0.08M | 0.08M | 0.14M | 0.19M | 0.23M | 0.38M | 0.33M | 0.31M | 0.30M | 0.10M | 0.06M | 0.06M | 0.10M | 0.43M | 0.46M | 0.33M | 5.06M | 20.25M | 22.93M | 17.71M | 32.58M | 22.86M | 16.24M | 14.68M | 14.86M | 23.55M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.43M | 0.68M | 0.69M | 0.61M | 0.52M | 0.51M | 0.63M | 0.44M | 0.36M | 0.37M | 0.48M | 0.44M | 0.42M | 0.38M | 0.37M | 0.34M | 0.28M | 0.25M | 0.24M | 0.23M | 0.21M | 0.18M | 0.17M | 0.12M | 0.11M | 0.10M | 0.09M | 0.07M | 0.07M | 0.06M | 0.05M | 0.08M | 0.07M | 0.12M | 4.73M | 0.22M | 0.37M | 0.29M | 19.33M | 29.89M | 36.56M | 38.86M | 43.17M | 45.32M | 46.95M |
|
Long-Term Investments
|
| | | | | | | | | 0.11M | 0.15M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | |
|
Intangibles
|
| | | | | 0.80M | 0.93M | 0.14M | 0.16M | 0.15M | 0.13M | 0.12M | 0.67M | 0.69M | 0.62M | 0.51M | 0.58M | 0.64M | 0.63M | 0.65M | 0.62M | 0.62M | 0.62M | 0.53M | 0.51M | 0.53M | 0.53M | 0.54M | 0.49M | 0.51M | 0.41M | 0.39M | 0.38M | 0.41M | 1.28M | 1.45M | 1.34M | 1.30M | 1.53M | 1.51M | 4.83M | 0.01M | 6.96M | 7.36M | 5.91M | 0.25M | 0.41M | 0.39M | 0.40M | 0.38M | 0.35M | 0.33M |
|
Goodwill & Intangibles
|
| | | | | 0.80M | 0.93M | 0.14M | 0.16M | 0.15M | 0.13M | 0.12M | 0.67M | 0.69M | 0.62M | 0.51M | 0.58M | 0.64M | 0.63M | 0.65M | 0.62M | 0.62M | 0.62M | 0.53M | 0.51M | 0.53M | 0.53M | 0.54M | 0.49M | 0.51M | 0.41M | 0.39M | 0.38M | 0.41M | 1.28M | 1.45M | 1.34M | 1.30M | 1.53M | 1.51M | 4.83M | 0.01M | 6.96M | 7.36M | 5.91M | 0.25M | 0.41M | 0.39M | 0.40M | 0.38M | 0.35M | 0.33M |
|
Other Non-Current Assets
|
| | | | | 0.15M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.12M | 0.15M | 0.17M | 0.18M | 0.26M |
|
Non-Current Assets
|
| | | | | 1.59M | 1.59M | 0.57M | 0.84M | 0.95M | 0.89M | 0.81M | 1.18M | 1.33M | 1.07M | 0.87M | 0.95M | 1.12M | 1.07M | 1.06M | 1.00M | 1.14M | 1.11M | 0.96M | 0.91M | 0.92M | 0.90M | 0.90M | 0.83M | 0.83M | 0.68M | 0.64M | 0.62M | 0.65M | 1.50M | 1.67M | 1.55M | 1.51M | 1.76M | 1.73M | 5.10M | 4.74M | 7.33M | 7.88M | 6.20M | 19.88M | 30.62M | 37.63M | 41.61M | 46.12M | 48.46M | 48.62M |
|
Assets
|
0.02M | 0.02M | 0.01M | 0.00M | | 2.53M | 2.52M | 0.91M | 2.01M | 2.24M | 1.94M | 1.35M | 1.71M | 1.86M | 1.56M | 1.13M | 1.17M | 1.29M | 1.27M | 1.23M | 1.13M | 1.29M | 1.21M | 1.04M | 0.98M | 0.99M | 0.98M | 0.98M | 0.96M | 1.03M | 0.91M | 1.02M | 0.95M | 0.95M | 1.80M | 1.77M | 1.61M | 1.56M | 1.86M | 2.16M | 5.56M | 5.07M | 12.39M | 28.13M | 29.13M | 37.59M | 63.20M | 60.49M | 57.85M | 60.80M | 63.32M | 72.17M |
|
Accounts Payables
|
0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | 0.99M | 0.91M | 0.84M | 2.92M | 3.47M | 2.44M | 3.59M | 2.65M | 4.92M | 4.90M | 5.76M | 5.00M | 5.83M | 6.60M | 5.93M |
|
Notes Payables
|
| | | | | | 0.08M | 0.07M | 0.52M | 0.49M | 0.55M | 0.25M | 0.67M | 0.64M | 0.61M | 0.49M | 0.47M | 0.39M | 0.31M | 0.39M | 0.47M | 0.67M | 0.73M | 0.86M | 0.87M | 0.87M | 0.82M | 0.77M | 0.78M | 0.82M | 0.89M | 0.94M | 0.91M | 0.87M | 0.66M | 0.57M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | |
|
Payables
|
0.00M | 0.00M | 0.00M | 0.00M | | | 0.08M | 0.07M | 0.52M | 0.49M | 0.55M | 0.25M | 0.67M | 0.64M | 0.61M | 0.49M | 0.47M | 0.39M | 0.31M | 0.39M | 0.47M | 0.67M | 0.73M | 0.86M | 0.87M | 0.87M | 0.82M | 0.77M | 0.78M | 0.82M | 0.89M | 0.94M | 0.91M | 1.52M | 0.66M | 0.57M | 0.10M | 1.00M | 0.92M | 0.85M | 2.94M | 3.50M | 2.46M | 3.61M | 2.65M | 4.92M | 4.90M | 5.76M | 5.00M | 5.83M | 6.60M | 5.93M |
|
Accumulated Expenses
|
| | | | | 0.09M | 0.10M | 0.17M | 0.22M | 0.29M | 0.28M | 0.53M | 0.47M | 0.56M | 0.50M | 0.47M | 0.51M | 0.82M | 0.48M | 0.35M | 0.38M | 0.41M | 0.42M | 0.47M | 0.51M | 0.53M | 0.58M | 0.62M | 0.63M | 0.65M | 0.68M | 0.65M | 0.68M | 0.12M | 1.37M | 1.11M | 0.98M | 0.11M | 0.13M | 0.12M | 0.03M | | | | | | | | 0.16M | 0.21M | 0.26M | 0.74M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.05M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Short term Debt
|
| | | | | 747.00 | | | 0.06M | 0.75M | 0.82M | 1.51M | 0.72M | 0.96M | 0.57M | 0.28M | 0.20M | 0.12M | 0.09M | | | | | 0.05M | 0.14M | 0.23M | 0.27M | 0.38M | 0.18M | 0.21M | 0.21M | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | 1.32M | 0.37M | 0.26M | 0.46M | 0.24M | 0.08M | 0.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.16M | 0.13M | 0.15M | 0.17M | 0.16M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.03M | 0.18M |
|
Current Deferred Revenue
|
| | | | | | | | 0.53M | 1.02M | 0.99M | 0.29M | 0.59M | 0.59M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.00M | 0.01M | 0.01M | | | | 0.24M | | 2.03M | 2.14M | 3.06M | 2.60M | 2.92M | 2.10M | 1.40M | 1.36M | 1.55M | 1.12M | 1.13M | 1.33M | 1.61M | 1.72M | 1.54M | 1.84M | 2.07M | 2.28M | 2.08M | 1.96M | 2.15M | 2.35M | 2.51M | 2.56M | 2.33M | 2.59M | 1.76M | 1.08M | 1.00M | 0.92M | 0.85M | 2.94M | 3.53M | 2.46M | 3.61M | 2.65M | 6.66M | 5.51M | 6.46M | 5.69M | 6.30M | 6.88M | 6.38M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.07M | | | | 0.72M | 0.16M | 0.19M | 0.02M | 0.12M | 0.13M | 0.18M | | | | 0.14M | | | | 0.13M | 0.24M | | | 0.28M | | | | 0.28M | | | | | | | | | | | | 9.96M | 9.84M | 10.03M | 9.89M | 10.08M | 9.94M | 10.13M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.50M | 0.50M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 18.60M | | | 20.00M | 20.00M | 20.00M | 20.00M |
|
Minority Interest
|
| | | | | 0.52M | 0.55M | 0.41M | 0.41M | 0.13M | | | 0.29M | 0.30M | 0.25M | 0.13M | 0.14M | 0.16M | 1.38M | 1.33M | 1.32M | 1.39M | 1.38M | 1.33M | 1.33M | 1.37M | 1.42M | 1.38M | 1.60M | 1.45M | 1.78M | 1.85M | 1.88M | 1.98M | 1.72M | 1.49M | 1.52M | 1.55M | 1.40M | 1.60M | 1.40M | -0.21M | 0.61M | 0.34M | -0.12M | 0.40M | 0.59M | 0.53M | 0.75M | 0.65M | 1.23M | 1.28M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | 0.35M | 0.27M | 0.59M | 0.45M | 0.48M | 0.47M | 0.46M |
|
Other Non-Current Liabilities
|
| | | | | 0.12M | 0.13M | 0.13M | 0.14M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.28M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.20M | 0.22M | 0.22M | 0.22M | 0.19M | 0.19M | 0.20M | 0.18M | 0.19M | 0.15M | 0.15M | 0.14M | 0.12M | 0.11M | 0.12M | 0.12M | 0.11M | 0.13M | 0.12M | 0.03M | 0.08M | 0.08M | 0.05M | 0.06M | 0.03M | 0.02M | 0.02M | 0.03M | 0.05M | 0.03M | 0.03M |
|
Total Non-Current Liabilities
|
| | | | | -0.03M | 0.05M | 0.11M | 1.19M | 2.31M | 2.42M | 3.09M | 2.53M | 2.89M | 1.95M | 1.24M | 1.28M | 1.51M | 1.09M | 1.11M | 1.30M | 1.61M | 1.70M | 1.50M | 1.80M | 2.07M | 2.28M | 2.08M | 1.96M | 2.15M | 2.35M | 2.51M | 2.56M | 2.33M | 2.59M | 1.76M | 1.08M | 1.00M | 0.92M | 0.85M | 2.94M | 3.53M | 2.46M | 23.61M | 22.65M | 36.60M | 35.41M | 36.66M | 35.81M | 36.46M | 37.04M | 36.57M |
|
Total Liabilities
|
0.00M | 0.00M | 0.01M | 0.01M | | 0.09M | 0.18M | 0.24M | 1.33M | 2.53M | 2.64M | 3.31M | 2.75M | 3.10M | 2.17M | 1.52M | 1.50M | 1.72M | 1.31M | 1.32M | 1.52M | 1.81M | 1.92M | 1.72M | 2.02M | 2.26M | 2.47M | 2.28M | 2.14M | 2.35M | 2.50M | 2.66M | 2.70M | 2.45M | 2.70M | 1.89M | 1.19M | 1.11M | 1.05M | 0.96M | 2.96M | 3.61M | 2.54M | 23.66M | 22.70M | 36.63M | 35.43M | 36.68M | 35.84M | 36.51M | 37.07M | 36.60M |
|
Total Debt
|
| | | | | 747.00 | | | 0.06M | 0.75M | 0.82M | 1.51M | 0.72M | 0.96M | 0.57M | 0.28M | 0.20M | 0.12M | 0.09M | | 0.05M | | | 0.05M | 0.14M | 0.23M | 0.27M | 0.38M | 0.18M | 0.21M | 0.21M | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | 1.32M | 0.37M | 0.26M | 0.46M | 0.24M | 0.08M | 0.25M |
|
Common Equity
|
0.02M | 0.02M | 265.00 | -0.00M | | 2.45M | 2.34M | 0.67M | 0.68M | -0.28M | -0.70M | -1.96M | -1.34M | -1.55M | -0.85M | -0.39M | -0.47M | -0.60M | -1.42M | -1.42M | -1.71M | -0.52M | -0.71M | -0.68M | -1.04M | -1.27M | -1.49M | -1.30M | -1.18M | -1.32M | -1.59M | -1.64M | -1.75M | -3.47M | -2.63M | -1.61M | -1.10M | -1.09M | 0.81M | 1.20M | 2.60M | 1.67M | 9.85M | 4.46M | 6.55M | 0.96M | 27.76M | 23.81M | 22.01M | 24.29M | 26.24M | 35.57M |
|
Shareholder's Equity
|
0.02M | 0.02M | 265.00 | -0.00M | | 2.45M | 2.34M | 0.67M | 0.68M | -0.28M | -0.70M | -1.96M | -1.34M | -1.55M | -0.85M | -0.39M | -0.47M | -0.60M | -1.42M | -1.42M | -1.71M | -0.52M | -0.71M | -0.68M | -1.04M | -1.27M | -1.49M | -1.30M | -1.18M | -1.32M | -1.59M | -1.64M | -1.75M | -3.47M | -2.63M | -1.61M | -1.10M | -1.09M | 0.81M | 1.20M | 2.60M | 1.67M | 9.85M | 4.46M | 6.55M | 0.96M | 27.76M | 23.81M | 22.01M | 24.29M | 26.24M | 35.57M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.02M | 0.01M | 0.00M | | 2.53M | 2.52M | 0.91M | 2.01M | 2.24M | 1.94M | 1.35M | 1.71M | 1.86M | 1.56M | 1.13M | 1.17M | 1.29M | 1.27M | 1.23M | 1.13M | 1.29M | 1.21M | 1.04M | 0.98M | 0.99M | 0.98M | 0.98M | 0.96M | 1.03M | 0.91M | 1.02M | 0.95M | 0.95M | 1.80M | 1.77M | 1.61M | 1.56M | 1.86M | 2.16M | 5.56M | 5.07M | 12.39M | 28.13M | 29.13M | 37.59M | 63.20M | 60.49M | 57.85M | 60.80M | 63.32M | 72.17M |
|
Retained Earnings
|
-0.00M | -0.01M | -0.02M | -0.03M | | -37.33M | -37.46M | -38.98M | -38.67M | -39.63M | -40.67M | -42.42M | -42.08M | -42.97M | -43.02M | -44.24M | -44.53M | -44.80M | -45.27M | -46.09M | -46.45M | -47.52M | -47.86M | -48.32M | -48.78M | -49.18M | -49.59M | -50.20M | -50.62M | -51.04M | -51.57M | -51.88M | -52.15M | -52.19M | -52.90M | -53.73M | -54.35M | -54.96M | -55.49M | -56.36M | -57.39M | -60.39M | -63.55M | -72.68M | -83.96M | -115.79M | -124.96M | -133.56M | -144.41M | -152.95M | -158.47M | -165.06M |
|
Preferred Shares
|
| | | | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.56M | 1.00 | 1.00 | 0.91M | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 214.00 | 214.00 | 214.00 | 214.00 | 214.00 | 214.00 | 214.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
|
Treasury Shares
|
| | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 1.05M | 1.03M | 0.89M | 0.44M | 0.57M | 0.56M | 0.54M | 0.53M |
|
Shares Outstanding
|
129.33M | | | | 69.96M | | | 74.64M | | | | 0.24M | | | | | | | | | | 121.27M | 168.16M | 209.28M | 302.80M | 332.26M | 460.52M | 866.01M | 1,079.56M | 1,132.44M | 1,030.60M | 1,387.46M | 1,459.77M | 2.66M | 2,552.58M | 2,925.79M | 3,050.70M | 4.15M | 4.27M | 3,385.15M | 3,654.52M | 5.11M | 6.74M | 10.03M | 10.69M | 12.77M | 14.82M | 15.26M | 16.01M | 17.50M | 18.84M | 21.80M |