|
Cash & Equivalents
|
0.18M | 0.03M | 0.00M | 0.06M | | 0.00M | 0.01M | | 0.01M | 0.01M | 0.00M | 0.01M | 34.00 | 0.01M | 0.00M | 0.05M | 0.05M | 0.09M | 0.05M | 0.12M | 0.06M | 0.01M | 0.07M | 0.06M | 0.06M | 0.09M | 0.06M | 0.16M | 0.22M | 0.09M | 0.21M | 0.10M | 0.07M | 0.20M | 0.16M | 0.02M | 0.18M | 0.14M | 0.08M | 0.28M | 0.39M | 0.23M | 0.28M | 0.51M | 1.06M | 1.21M | 0.58M | 0.54M | 0.61M | 0.26M | 0.22M | 0.34M | 0.41M | 0.25M | 0.87M | 1.25M | 3.20M | 1.95M | 1.19M | 1.00M | 0.56M | 0.23M |
|
Cash & Current Investments
|
0.18M | 0.03M | 0.00M | 0.06M | | 0.00M | 0.01M | | 0.01M | 0.01M | 0.00M | 0.01M | 34.00 | 0.01M | 0.00M | 0.05M | 0.05M | 0.09M | 0.05M | 0.12M | 0.06M | 0.01M | 0.07M | 0.06M | 0.06M | 0.09M | 0.06M | 0.16M | 0.22M | 0.09M | 0.21M | 0.10M | 0.07M | 0.20M | 0.16M | 0.02M | 0.18M | 0.14M | 0.08M | 0.28M | 0.39M | 0.23M | 0.28M | 0.51M | 1.06M | 1.21M | 0.58M | 0.54M | 0.61M | 0.26M | 0.22M | 0.34M | 0.41M | 0.25M | 0.87M | 1.25M | 3.20M | 1.95M | 1.19M | 1.00M | 0.56M | 0.23M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 954.00 | 0.00M | 782.00 | 580.00 | 0.00M | 54.00 | 54.00 | 54.00 | 0.12M | 0.03M | 0.06M | 0.15M | 0.11M | 0.06M | 0.06M | 0.08M | 0.09M | 0.06M | 0.02M | 0.27M | 0.23M | 0.10M | 0.12M | 0.08M | 0.07M | 0.02M | 0.03M | 0.55M | 0.81M | 6.01M | 5.68M | 6.24M | 6.83M | 6.60M | 7.45M | 9.19M | 0.54M | 13.31M | 14.65M | 14.86M | 14.80M | 15.93M | 17.50M | 19.19M | 20.70M |
|
Receivables - Other
|
| | | | | | 0.24M | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.05M | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | 954.00 | 0.00M | 782.00 | 580.00 | 0.00M | 54.00 | 54.00 | 54.00 | 0.12M | 0.03M | 0.06M | 0.15M | 0.11M | 0.06M | 0.06M | 0.08M | 0.09M | 0.06M | 0.02M | 0.27M | 0.23M | 0.12M | 0.12M | 0.08M | 0.07M | 0.07M | 0.03M | 0.55M | 0.81M | 6.01M | 5.69M | 6.24M | 6.83M | 6.60M | 7.45M | 9.19M | 0.54M | 13.31M | 14.65M | 14.86M | 14.80M | 15.93M | 17.50M | 19.19M | 20.70M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.60M | 0.00M | | | 0.60M | | | | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | 0.00M | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.05M | 0.05M | 0.03M | 0.06M | 0.05M | 0.01M | 0.02M | 813.00 | 0.00M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.11M | 0.11M | 0.11M |
|
Current Assets
|
| | 0.00M | | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | | | 0.13M | 0.08M | 0.14M | 0.08M | 0.04M | 0.05M | 0.09M | 0.09M | 0.28M | 0.17M | 0.31M | 0.43M | 0.27M | 0.19M | 0.23M | 0.31M | 0.34M | 0.28M | 0.08M | 0.51M | 0.42M | 0.19M | 0.26M | 0.47M | 0.29M | 0.30M | 0.54M | 1.65M | 2.21M | 6.59M | 6.23M | 6.85M | 7.09M | 6.83M | 7.80M | 9.61M | 12.03M | 14.18M | 15.91M | 18.06M | 16.75M | 17.21M | 18.61M | 19.87M | 21.04M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.32M | 0.31M | 0.31M | 0.31M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.54M | 0.60M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M |
|
Property, Plant & Equipment (Net)
|
| | 0.00M | | 0.02M | 0.03M | 498.00 | 0.03M | 0.03M | 0.02M | 155.00 | | | | | | | 0.63M | 0.53M | 0.55M | 0.54M | 0.56M | 0.54M | 0.51M | 0.47M | 0.83M | 0.74M | 0.71M | 0.67M | 0.63M | 0.49M | 0.46M | 0.34M | 0.40M | 0.33M | 0.36M | 0.28M | 0.28M | 0.23M | 0.26M | 0.22M | 0.22M | 0.21M | | 0.29M | 0.28M | 0.08M | 0.24M | 0.23M | 0.22M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 1.67M | | | | | | | | 0.96M | 0.93M | 0.93M | 0.93M | | | | | 2.09M | 2.09M | 2.09M | 3.96M | 3.75M | 3.50M | 3.50M | 3.50M | 3.50M | 7.76M | 3.50M | 9.29M | 9.29M | 7.76M | 4.48M | 4.48M | 7.76M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M |
|
Intangibles
|
| | | | 0.02M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 0.02M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | | | | | | | | 1.67M | | | | | | | | 0.96M | 0.93M | 0.94M | 0.94M | 0.02M | 0.02M | 0.01M | | 2.09M | 2.09M | 2.09M | 3.96M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 8.01M | 3.75M | 9.54M | 9.54M | 7.76M | 4.48M | 4.48M | 7.76M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M | 5.67M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 10.14M | | | | 15.21M | | | | 16.77M | | | | 4.63M | | | | 3.82M | | | | 3.82M | | | | 3.82M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 600.00 | | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | | | 600.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Non-Current Assets
|
| | 0.00M | | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 755.00 | 600.00 | 600.00 | 600.00 | 600.00 | | | 2.90M | 1.18M | 1.16M | 1.15M | -0.04M | 1.16M | 0.33M | 1.08M | 2.43M | 2.30M | 2.27M | 2.23M | 1.26M | 1.13M | 1.10M | 0.96M | 3.14M | 3.06M | 3.49M | 5.26M | 5.04M | 4.73M | 5.01M | 4.68M | 4.65M | 4.63M | 4.62M | 10.81M | 10.88M | 8.70M | 8.75M | 8.89M | 12.14M | 6.52M | 6.48M | 6.44M | 6.49M | 6.57M | 6.69M | 6.64M | 6.76M | 6.71M | 6.72M | 6.64M | 6.56M |
|
Assets
|
| | 0.01M | | 0.02M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | | | 3.03M | 1.25M | 1.30M | 1.23M | | 1.21M | 0.41M | 1.17M | 2.72M | 2.47M | 2.57M | 2.66M | 1.53M | 1.32M | 1.34M | 1.27M | 3.48M | 3.33M | 3.57M | 5.77M | 5.46M | 4.92M | 5.27M | 5.15M | 4.94M | 4.93M | 5.16M | 12.46M | 13.09M | 15.30M | 14.98M | 15.74M | 19.23M | 13.34M | 14.28M | 16.05M | 18.52M | 20.75M | 22.61M | 24.70M | 23.51M | 23.93M | 25.33M | 26.51M | 27.61M |
|
Accounts Payables
|
| | 0.68M | | 0.81M | 0.82M | 0.84M | 0.85M | 0.75M | 0.76M | 0.78M | 0.79M | 0.80M | 0.81M | | | | 0.76M | 0.45M | 0.51M | 0.38M | 0.44M | 0.50M | 0.53M | 0.59M | 0.71M | 1.19M | 1.32M | 1.50M | 0.40M | 0.50M | 0.57M | 0.71M | 0.55M | 0.84M | 1.05M | 1.00M | 1.14M | 1.45M | 1.64M | 1.55M | 1.70M | 2.20M | 2.20M | 2.65M | 1.00M | 1.39M | 3.08M | 3.20M | 3.46M | 1.92M | 2.07M | 2.52M | 2.52M | 2.05M | 2.10M | 1.68M | 1.39M | 1.38M | 1.61M | 1.49M | 1.66M |
|
Notes Payables
|
| | 0.52M | | 0.52M | 0.52M | 0.45M | 0.52M | 0.52M | 0.81M | 0.50M | 0.44M | 0.44M | 0.44M | 0.17M | | | 0.17M | 0.01M | 0.17M | 0.17M | 0.05M | 0.15M | 0.11M | 0.11M | 0.14M | 0.15M | 0.29M | 0.41M | 0.35M | 0.62M | 0.73M | 0.88M | 0.74M | 0.79M | 0.81M | 0.72M | 0.65M | 0.21M | 1.12M | 1.30M | 1.55M | 1.35M | 1.68M | 2.17M | 2.12M | 0.60M | 0.60M | 0.60M | 0.17M | 0.16M | 0.18M | 0.17M | 0.17M | 2.28M | 3.74M | 7.37M | 8.22M | 9.21M | 10.70M | 13.11M | 15.07M |
|
Payables
|
| | 1.20M | | 1.33M | 1.34M | 1.29M | 1.36M | 1.27M | 1.57M | 1.29M | 1.23M | 1.24M | 1.25M | 0.17M | | | 0.94M | 0.46M | 0.68M | 0.55M | 0.49M | 0.65M | 0.64M | 0.70M | 0.85M | 1.34M | 1.62M | 1.90M | 0.75M | 1.11M | 1.31M | 1.59M | 1.28M | 1.63M | 1.85M | 1.72M | 1.79M | 1.65M | 2.76M | 2.86M | 3.25M | 3.54M | 3.88M | 4.82M | 3.12M | 1.99M | 3.68M | 3.80M | 3.63M | 2.07M | 2.25M | 2.69M | 2.68M | 4.33M | 5.85M | 9.05M | 9.60M | 10.59M | 12.31M | 14.60M | 16.73M |
|
Accumulated Expenses
|
| | 0.65M | | 0.73M | 0.78M | 0.83M | 0.88M | 0.92M | 0.98M | 1.05M | 1.09M | 1.14M | 1.19M | 0.81M | | | 0.44M | 0.18M | 0.30M | 0.40M | 0.49M | 0.58M | 0.68M | 0.78M | 0.91M | 0.53M | 0.50M | 0.56M | 0.39M | 0.14M | 0.34M | 0.36M | 0.51M | 0.37M | 0.52M | 0.52M | 0.51M | 0.59M | 0.61M | 0.67M | 0.71M | 0.72M | 0.42M | 0.38M | 0.40M | 0.45M | 0.55M | 0.69M | 0.22M | 0.35M | 0.46M | 0.59M | 0.72M | 0.62M | 0.67M | 0.10M | 0.36M | 0.43M | 0.53M | 0.57M | 0.57M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 0.09M | 0.10M | 0.04M | 0.11M | 0.05M | 0.08M | 0.11M | 0.11M | 363.00 | 363.00 | 363.00 | 0.01M | 363.00 | | | | | | | | 0.01M | | | |
|
Short term Debt
|
| | 1.89M | | 1.61M | 2.05M | 3.68M | 3.71M | 1.69M | 1.19M | 0.72M | 0.72M | 0.76M | 0.85M | 0.10M | | | 0.05M | 0.13M | 0.07M | 0.06M | 0.11M | 0.18M | 0.17M | 0.17M | 0.45M | 0.43M | 1.47M | 0.81M | 0.84M | 2.24M | 1.87M | 1.98M | 2.93M | 1.87M | 6.48M | 6.87M | 7.35M | 3.66M | 7.42M | 6.94M | 3.17M | 2.90M | 3.08M | 3.42M | 3.46M | 2.08M | 4.79M | 4.79M | 3.19M | 3.52M | 3.72M | 3.87M | 3.95M | 3.81M | 3.82M | 6.68M | 7.47M | 8.65M | 10.21M | 12.69M | 14.73M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.38M | 0.36M | 0.09M | 0.38M | 0.07M | 0.06M | 0.05M | 0.05M | 0.22M | 0.21M | 0.18M | 0.14M | 0.17M | 0.16M | 0.14M | 0.14M | 0.13M | 0.14M | 0.16M | 0.20M | 0.17M | 0.23M | 0.22M | 0.28M | 0.26M | 0.21M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | | | | 0.28M | 0.37M | 0.31M | 0.32M | 0.28M | 0.28M | 0.15M | 0.15M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Deferred Revenue
|
| | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | 0.83M | 0.07M | 1.10M | 0.35M | 0.15M | 0.24M | 0.39M | 0.26M | 0.37M | 0.35M | 0.46M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 5.28M | | 5.58M | 6.24M | 8.07M | 8.31M | 6.41M | 5.16M | 4.55M | 4.60M | 4.76M | 4.97M | 1.74M | | | 2.06M | 1.31M | 1.37M | 1.37M | 1.58M | 1.82M | 2.01M | 2.17M | 3.95M | 4.07M | 4.70M | 4.42M | 3.08M | 4.75M | 4.65M | 5.02M | 7.78M | 7.14M | 12.51M | 13.34M | 14.09M | 10.75M | 16.33M | 14.77M | 11.78M | 13.40M | 13.40M | 13.31M | 11.25M | 11.17M | 9.27M | 10.03M | 9.27M | 9.96M | 10.55M | 11.50M | 11.89M | 13.86M | 15.00M | 13.88M | 14.64M | 15.89M | 17.89M | 20.29M | 22.38M |
|
Non-Current Debt
|
| | | | 0.02M | 0.03M | 0.12M | 0.06M | 0.07M | 0.09M | 0.16M | 0.17M | 0.18M | 0.19M | 0.07M | | | 0.09M | 0.10M | 0.10M | 0.10M | 0.07M | | | | | | | | | | | | | | | | | 0.41M | | 0.55M | 0.25M | 0.40M | 0.48M | 0.43M | 0.61M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.25M | 0.18M | 0.14M | 0.14M |
|
Convertible Debt
|
| | 0.13M | | 0.12M | 0.12M | 0.12M | 0.13M | 0.15M | 0.16M | | | | | 0.20M | | | | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.26M | 0.25M | 0.27M | 0.32M | 0.46M | 0.57M | 0.52M | 0.78M | 0.90M | 1.04M | 1.94M | 2.19M | 1.06M | 1.21M | 1.26M | 1.89M | 1.94M | 1.98M | 2.20M | 2.58M | 1.98M | 2.17M | 2.12M | 2.08M | 2.62M | 2.82M | 3.19M | 3.56M | 3.81M | 3.97M | 4.02M | 3.83M | 3.83M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.05M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | | | | 4.90M | 5.17M | 5.30M | 5.44M | 5.89M | 6.04M | 4.62M | 4.77M | 4.92M | 5.06M | 5.22M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | | | | 3.13M | 3.58M | 3.68M | 3.79M | 3.89M | 4.00M | 3.12M | 3.23M | 4.92M | 3.45M | 3.56M | 5.38M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | | 2.15M | 2.15M | 2.82M | 2.86M | 2.37M | 2.43M | 2.69M | 2.71M | 2.75M | 0.83M | 0.26M | 0.49M | 0.50M | | 0.15M | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.30M | | 0.29M | | | | 0.13M | 0.15M | 0.12M | 0.10M | 0.16M | 0.13M | 0.08M | 0.06M | 0.03M | 0.06M | 0.12M | 0.21M | 0.17M | 0.46M | 0.19M | 0.44M | 0.37M | 0.29M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | 1.87M | | 0.01M | 7.35M | 5.17M | 7.42M | 7.84M | 6.44M | 2.90M | 8.09M | 0.44M | 0.38M | | 0.38M | 0.38M | 0.38M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 1.41M | | | | 1.80M | | | | | | | | | | | | 6.31M | | 13.41M | 7.12M | 6.47M | 8.91M | 8.76M | 5.59M | 10.90M | 5.79M | 13.43M | 11.62M | 0.27M | 12.41M | 13.23M | 12.44M | | | | | | | | | | | | |
|
Total Liabilities
|
| | 5.51M | | 5.76M | 6.43M | 8.23M | 8.52M | 6.65M | 5.40M | 4.81M | 4.89M | 5.08M | 5.32M | 1.82M | | | 2.23M | 1.41M | 1.47M | 1.47M | 1.65M | 1.82M | 2.01M | 2.17M | 3.95M | 4.07M | 4.70M | 4.42M | 3.08M | 4.75M | 4.65M | 5.02M | 8.82M | 8.18M | 12.59M | 13.42M | 14.47M | 11.64M | 16.33M | 16.60M | 12.03M | 13.80M | 13.88M | 13.87M | 12.00M | 11.44M | 12.79M | 13.61M | 12.82M | 10.19M | 10.75M | 11.67M | 12.10M | 14.12M | 15.35M | 14.20M | 15.02M | 16.32M | 18.23M | 20.54M | 22.60M |
|
Total Debt
|
| | 1.89M | | 1.62M | 2.08M | 3.80M | 3.77M | 1.76M | 1.28M | 0.87M | 0.89M | 0.94M | 1.04M | 0.17M | | | 0.14M | 0.23M | 0.17M | 0.16M | 0.18M | 0.18M | 0.17M | 0.17M | 0.45M | 0.43M | 1.47M | 0.81M | 0.84M | 2.24M | 1.87M | 1.98M | 2.93M | 1.87M | 6.48M | 6.87M | 7.35M | 4.07M | 7.42M | 7.49M | 3.42M | 3.30M | 3.55M | 3.85M | 4.06M | 2.22M | 4.93M | 4.93M | 3.33M | 3.66M | 3.86M | 4.01M | 4.10M | 3.95M | 3.97M | 6.82M | 7.61M | 8.90M | 10.39M | 12.83M | 14.87M |
|
Common Equity
|
| | -5.50M | | -5.74M | -6.39M | -8.18M | -8.49M | -6.62M | -5.37M | -4.81M | -4.88M | -5.07M | -5.31M | -1.81M | | | 0.80M | -0.16M | -0.18M | -0.23M | -0.44M | -0.61M | -0.79M | -1.00M | -1.23M | -1.60M | -2.12M | -1.76M | -1.55M | -3.43M | -3.31M | -3.75M | -5.34M | -4.85M | -9.02M | -8.21M | -9.01M | -6.73M | -10.94M | -11.62M | -11.62M | -8.87M | -8.72M | -1.42M | -1.09M | 0.49M | -0.93M | -0.99M | 1.79M | -1.74M | 20.75M | 20.75M | 0.68M | 0.73M | 22.61M | 24.70M | 3.73M | 2.69M | 2.04M | 0.75M | -0.36M |
|
Shareholder's Equity
|
| | -5.50M | | -5.74M | -6.39M | -8.18M | -8.49M | -6.62M | -5.37M | -4.81M | -4.88M | -5.07M | -5.31M | -1.81M | | | 0.80M | -0.16M | -0.18M | -0.23M | -0.44M | -0.61M | -0.79M | -1.00M | -1.23M | -1.60M | -2.12M | -1.76M | -1.55M | -3.43M | -3.31M | -3.75M | -5.34M | -4.85M | -9.02M | -8.21M | -9.01M | -6.73M | -10.94M | -11.62M | -11.62M | -8.87M | -8.72M | -1.42M | -1.09M | 0.49M | -0.93M | -0.99M | 1.79M | -1.74M | 20.75M | 20.75M | 0.68M | 0.73M | 22.61M | 24.70M | 3.73M | 2.69M | 2.04M | 0.75M | -0.36M |
|
Liabilities and Shareholders Equity
|
| | 0.01M | | 0.02M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | | | 3.03M | 1.25M | 1.30M | 1.23M | | 1.21M | 0.41M | 1.17M | 2.72M | 2.47M | 2.57M | 2.66M | 1.53M | 1.32M | 1.34M | 1.27M | 3.48M | 3.33M | 3.57M | 5.77M | 5.46M | 4.92M | 5.27M | 5.15M | 4.94M | 4.93M | 5.16M | 12.46M | 13.09M | 15.30M | 14.98M | 15.74M | 19.23M | 13.34M | 14.28M | 16.05M | 18.52M | 20.75M | 22.61M | 24.70M | 23.51M | 23.93M | 25.33M | 26.51M | 27.61M |
|
Treasury Shares
|
| | | | -9.55M | -9.55M | -9.55M | | | | | | | | | | | | | | | | 0.19M | | | | | | | | 667.00 | | | | | | | | | | 0.08M | 0.08M | 0.29M | | 0.21M | 0.21M | 0.62M | 0.21M | 0.21M | 0.33M | | | | | | | | | | | | 0.01M |
|
Retained Earnings
|
| | -12.91M | | -13.18M | -13.88M | -15.74M | -16.08M | -14.24M | -14.67M | -15.15M | -15.55M | -15.80M | -16.03M | -26.13M | | | -26.51M | -39.26M | -39.39M | -42.27M | -42.71M | -43.21M | -43.41M | -43.65M | -44.24M | -45.46M | -45.99M | -46.76M | -48.13M | -49.11M | -49.21M | -49.81M | -54.83M | -55.38M | -60.25M | -61.52M | -64.51M | -62.56M | -67.40M | -68.07M | -63.86M | -65.58M | -67.35M | -70.53M | -68.49M | -65.12M | -66.78M | -66.84M | -67.32M | -70.93M | -71.21M | -70.52M | -68.68M | -68.68M | -69.12M | -69.58M | -71.79M | -72.95M | -73.65M | -75.13M | -76.53M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 0.00M | | | 11.60M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.73M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.11M | 6.93M | | 0.20M | 0.20M | 6.93M | 7.02M | 7.02M | 7.18M | 780.04M | 778.82M | 779.54M | 779.54M | 74.13M | 59.54M | 59.54M | 59.54M | 59.54M | 59.54M | 59.54M | 59.54M | 77.00M | 48.36M | 46.56M | 46.16M | 41.88M | 41.87M | 40.30M | 40.30M |