|
Cash & Equivalents
|
155.00 | 0.10M | 134.00 | 59.00 | 68.00 | 32.00 | 0.00M | 0.11M | 123.00 | 100.00 | 235.00 | 0.40M | 688.00 | 960.00 | 1.28M | 1.62M | 0.44M | 0.30M | 0.31M | 0.30M | 0.41M | 0.44M | | 0.47M | | 0.47M | 0.53M | 0.52M | 0.43M | 0.43M | 0.42M | 0.40M | 0.28M | 0.27M | 0.36M | 0.46M | 0.17M | 0.04M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.26M | 0.25M | 0.25M | 0.25M | 0.37M | 0.40M | 0.44M | 0.44M | 0.43M | 0.46M | 0.45M | 0.40M | 0.43M | 0.36M | 0.33M | 0.36M | 0.31M |
|
Cash & Current Investments
|
155.00 | 0.10M | 134.00 | 59.00 | 68.00 | 32.00 | 0.00M | 0.11M | 123.00 | 100.00 | 235.00 | 0.40M | 688.00 | 960.00 | 1.28M | 1.62M | 0.44M | 0.30M | 0.31M | 0.30M | 0.41M | 0.44M | | 0.47M | | 0.47M | 0.53M | 0.52M | 0.43M | 0.43M | 0.42M | 0.40M | 0.28M | 0.27M | 0.36M | 0.46M | 0.17M | 0.04M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.26M | 0.25M | 0.25M | 0.25M | 0.37M | 0.40M | 0.44M | 0.44M | 0.43M | 0.46M | 0.45M | 0.40M | 0.43M | 0.36M | 0.33M | 0.36M | 0.31M |
|
Receivables - Net
|
0.20M | 0.25M | 0.24M | 223.00 | 0.21M | 0.21M | 221.00 | 167.00 | 167.00 | 216.00 | 0.18M | 210.00 | 187.00 | 236.00 | 233.00 | 0.20M | 168.00 | 0.23M | 0.23M | 0.22M | 0.09M | 0.14M | 0.12M | 0.14M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M | 0.13M | 0.07M | 0.06M | 0.04M | 0.05M | 0.07M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.07M | | 0.05M | | | | | 0.02M | | | 3.54M | | 3.54M | | | | | | | | |
|
Receivables
|
0.20M | 0.25M | 0.24M | 223.00 | 0.21M | 0.21M | 221.00 | 167.00 | 167.00 | 216.00 | 0.18M | 210.00 | 187.00 | 236.00 | 233.00 | 0.20M | 168.00 | 0.23M | 0.23M | 0.22M | 0.09M | 0.14M | 0.12M | 0.14M | 0.10M | 0.10M | 0.10M | 0.12M | 0.14M | 0.13M | 0.07M | 0.06M | 0.04M | 0.05M | 0.07M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.07M | | 0.05M | | | | | 0.02M | | | 3.54M | | 3.54M | | | | | | | | |
|
Prepaid Assets
|
0.55M | 0.20M | 0.09M | 101.00 | 0.11M | 0.02M | 15.00 | 20.00 | 26.00 | 5.00 | 0.01M | 2.00 | 2.00 | 6.00 | 7.00 | 0.20M | | | 0.18M | 0.18M | 0.17M | 0.36M | 0.42M | 0.04M | 0.05M | 0.04M | 0.05M | 0.07M | 0.09M | 0.06M | 0.04M | | | 0.06M | | 0.03M | 0.02M | 0.01M | | 0.04M | 0.03M | 0.10M | 0.09M | 0.22M | 0.03M | 0.04M | | 0.04M | 0.04M | 0.05M | 0.03M | 0.06M | 0.04M | 0.02M | 0.01M | 0.06M | 0.03M | 0.01M | 0.06M | 0.05M | 0.03M |
|
Current Assets
|
10.79M | 10.59M | 10.68M | 383.00 | 0.38M | 0.26M | 238.00 | 296.00 | 316.00 | 321.00 | 0.42M | 610.00 | 877.00 | 0.00M | 0.00M | 2.02M | | | 0.72M | 0.70M | 0.67M | 0.94M | 1.12M | 0.65M | 0.69M | 0.62M | 0.68M | 0.71M | 0.66M | 0.62M | 0.52M | 0.50M | 0.37M | 0.37M | 4.50M | 4.70M | 4.45M | 4.28M | 4.07M | 4.11M | 3.79M | 3.76M | 3.80M | 3.90M | 3.98M | 3.88M | 3.81M | 3.86M | 3.96M | 3.99M | 0.47M | 4.04M | 4.02M | 0.48M | 0.46M | 0.46M | 0.46M | 0.37M | 0.39M | 0.40M | 0.33M |
|
Buildings
|
1.33M | 1.32M | 1.32M | 1.31M | 1.30M | 1.38M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.44M | 0.00M | 1.53M | 1.50M | 1.48M | 1.45M | 0.84M | 0.82M | 0.80M | 0.78M | 0.74M | 0.72M | 0.70M | 0.69M | 0.68M | 0.27M | | | | 0.27M | | | | 0.34M | | | | 0.34M | | | | 0.34M | | | | 0.34M | | | | 0.35M | | | 0.37M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.43M | | | | 0.43M | | | | 0.43M | | | | 0.43M | | | | 0.43M | | | | 0.43M | | | 0.43M | | | |
|
Property, Plant & Equipment (Net)
|
-0.02M | 11.37M | 11.35M | 0.01M | 11.78M | 11.74M | 0.01M | 0.00M | 0.01M | 0.01M | 9.86M | 0.01M | 0.00M | 0.00M | 0.01M | 9.19M | 0.01M | | | 8.81M | 8.77M | 8.78M | 8.59M | 5.91M | 5.78M | 5.73M | 5.66M | 5.55M | 5.49M | 5.43M | 2.72M | 2.67M | 2.62M | 2.56M | 2.52M | 2.50M | 2.49M | 0.80M | 0.67M | 0.73M | 0.71M | 0.66M | 0.66M | 0.65M | 0.65M | 0.65M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.63M | 0.62M | 0.63M | 0.63M | 0.63M | 0.62M | 0.64M | 0.63M | 0.63M | 0.63M |
|
Other Non-Current Assets
|
0.16M | 0.21M | 0.17M | 70.00 | 0.43M | 0.47M | 520.00 | 377.00 | 423.00 | 578.00 | 0.64M | 543.00 | 576.00 | 576.00 | 590.00 | 0.47M | 0.00M | | | 1.13M | 1.01M | 1.27M | 1.25M | 1.37M | 1.34M | 1.36M | 1.34M | 0.32M | 0.30M | 0.31M | 0.30M | | 0.27M | 0.26M | 0.25M | | | 0.22M | 0.21M | | | 0.18M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
-10.79M | -10.59M | -10.68M | 0.02M | -0.38M | 23.63M | 0.02M | 0.01M | 0.01M | 0.01M | 12.10M | 0.01M | 0.01M | 0.01M | 0.01M | 11.29M | | | 11.80M | 11.58M | 11.39M | 11.05M | 10.80M | 8.22M | 8.03M | 7.96M | 7.87M | 6.58M | 6.48M | 6.41M | 3.68M | 3.59M | 3.52M | 3.44M | 3.39M | 3.36M | 3.40M | 1.69M | 1.72M | 1.60M | 1.56M | 0.84M | 0.81M | 0.80M | 0.78M | 0.65M | 0.64M | 0.64M | 0.64M | 0.63M | 4.17M | 0.63M | 0.62M | 4.17M | 4.17M | 4.17M | 4.16M | 4.22M | 4.17M | 4.17M | 4.21M |
|
Assets
|
| | | 0.02M | | 23.89M | 0.02M | 0.01M | 0.01M | 0.01M | 12.52M | 0.01M | 0.01M | 0.01M | 0.01M | 13.31M | 0.01M | | 12.52M | 12.27M | 12.06M | 11.98M | 11.92M | 8.88M | 8.72M | 8.58M | 8.55M | 7.29M | 7.14M | 7.03M | 4.21M | 4.10M | 3.89M | 3.82M | 7.88M | 8.06M | 7.85M | 5.98M | 5.79M | 5.71M | 5.35M | 4.60M | 4.61M | 4.70M | 4.76M | 4.53M | 4.46M | 4.50M | 4.59M | 4.62M | 4.64M | 4.67M | 4.64M | 4.66M | 4.63M | 4.62M | 4.62M | 4.59M | 4.57M | 4.57M | 4.54M |
|
Accounts Payables
|
| | | 83.00 | | 0.21M | 340.00 | 422.00 | 358.00 | 284.00 | 0.11M | 38.00 | 174.00 | 137.00 | 119.00 | 0.12M | 303.00 | | 0.36M | 0.67M | 0.23M | 0.17M | 0.16M | 0.24M | 0.44M | 0.46M | 0.60M | 0.53M | 0.56M | 0.53M | 0.45M | 0.46M | 0.31M | 0.37M | 0.06M | 0.12M | 0.09M | 0.52M | 0.23M | 0.37M | 0.20M | 0.04M | 0.08M | 0.11M | 0.12M | 0.07M | 0.03M | | 0.02M | | 0.02M | 0.06M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Notes Payables
|
| | | | | | | | | | | 0.00M | | | 0.00M | 2.19M | 0.00M | | 2.13M | 2.31M | 1.37M | 1.30M | 1.22M | 2.04M | 1.15M | 1.14M | 1.12M | | | | 0.24M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 83.00 | | 0.21M | 340.00 | 422.00 | 358.00 | 284.00 | 0.11M | 0.00M | 174.00 | 137.00 | 0.00M | 2.32M | 0.00M | | 2.49M | 2.98M | 1.61M | 1.47M | 1.38M | 2.28M | 1.58M | 1.60M | 1.72M | 0.53M | 0.56M | 0.53M | 0.69M | 0.70M | 0.31M | 0.37M | 0.06M | 0.12M | 0.09M | 0.52M | 0.23M | 0.37M | 0.20M | 0.04M | 0.08M | 0.11M | 0.12M | 0.07M | 0.03M | | 0.02M | | 0.02M | 0.06M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Accumulated Expenses
|
| | | 156.00 | | 0.03M | 135.00 | 417.00 | 421.00 | 208.00 | 0.24M | 173.00 | 139.00 | 232.00 | 289.00 | 0.96M | 175.00 | | 0.32M | 0.23M | 0.21M | 0.25M | 0.29M | 0.15M | 0.16M | 0.14M | 0.15M | 0.05M | 0.03M | 0.07M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.02M | 0.06M | 0.04M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | | 0.04M | | 0.04M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.04M |
|
Short term Debt
|
| | | | | | | | | | | 93.00 | 156.00 | 48.00 | 53.00 | 0.18M | 185.00 | | 0.21M | 0.88M | 0.86M | 0.78M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 239.00 | | 0.24M | 475.00 | 839.00 | 779.00 | 492.00 | 0.35M | 304.00 | 469.00 | 417.00 | 461.00 | 1.27M | 663.00 | | 0.90M | 1.78M | 1.31M | 1.19M | 1.28M | 1.22M | 1.43M | 1.43M | 1.58M | 0.67M | 0.67M | 0.68M | 0.56M | 0.59M | 0.40M | 0.45M | 0.15M | 0.21M | 0.15M | 0.60M | 0.29M | 0.46M | 0.27M | 0.10M | 0.16M | 0.18M | 0.20M | 0.09M | 0.06M | | 0.06M | | 0.06M | 0.08M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.07M | 0.06M |
|
Non-Current Debt
|
| | | 0.00M | | 1.37M | 0.00M | 0.00M | 0.00M | 0.00M | 2.35M | 0.00M | | | | | | | | | | | | 1.21M | | | | 0.29M | 0.28M | 0.26M | 0.24M | 0.23M | 0.23M | 0.22M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.17M | 0.16M | 0.15M | 0.12M | 0.12M | 0.10M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.00M | | 2.64M | 0.00M | 0.00M | 0.00M | 0.00M | 2.77M | 0.00M | 0.00M | 0.00M | 0.00M | 2.77M | 0.00M | | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.91M | 2.77M | 2.75M | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.00M | | 2.81M | 0.00M | 0.00M | 0.00M | 0.00M | 3.19M | 0.00M | 0.00M | 0.00M | 0.00M | 3.47M | 0.00M | | 3.02M | 3.21M | 2.68M | 2.50M | 2.51M | 2.43M | 2.58M | 2.57M | 2.70M | 0.96M | 0.94M | 0.94M | 0.80M | 0.82M | 0.62M | 0.67M | 0.35M | 0.40M | 0.34M | 0.78M | 0.47M | 0.63M | 0.43M | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.01M | | 5.45M | 0.01M | 0.01M | 0.01M | 0.01M | 5.96M | 0.01M | 0.01M | 0.01M | 0.01M | 6.24M | 0.01M | | 5.79M | 5.98M | 5.45M | 5.27M | 5.28M | 5.20M | 5.35M | 5.34M | 5.47M | 3.73M | 3.71M | 3.71M | 3.57M | 3.59M | 3.40M | 3.44M | 3.12M | 3.17M | 3.11M | 3.55M | 3.38M | 3.40M | 3.18M | 0.25M | 0.29M | 0.29M | 0.30M | 0.09M | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | 0.00M | | 1.37M | 0.00M | 0.00M | 0.00M | 0.00M | 2.35M | 0.00M | 156.00 | 48.00 | 53.00 | 0.18M | 185.00 | | 0.21M | 0.88M | 0.86M | 0.78M | 0.83M | 2.04M | 0.83M | 0.83M | 0.83M | 0.38M | 0.36M | 0.34M | 0.32M | 0.30M | 0.29M | 0.27M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.20M | 0.19M | 0.17M | 0.17M | 0.15M | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 0.02M | | 18.43M | 0.02M | 0.01M | 0.01M | 0.01M | 6.56M | 0.01M | 0.01M | 0.01M | 0.01M | 7.07M | 0.01M | | 6.73M | 6.29M | 6.61M | 6.72M | 6.64M | 3.67M | 3.38M | 3.24M | 3.08M | 3.56M | 3.42M | 3.32M | 0.64M | 0.50M | 0.50M | 0.38M | 4.76M | 2.31M | 4.75M | 2.43M | 2.41M | 2.31M | 2.17M | 4.36M | 4.33M | 4.40M | 4.45M | 4.45M | 4.39M | | 4.54M | | 4.58M | 4.59M | 4.59M | 4.59M | 4.55M | 4.56M | 4.56M | 4.54M | 4.52M | 4.50M | 4.48M |
|
Shareholder's Equity
|
| | | 0.02M | | 18.43M | 0.02M | 0.01M | 0.01M | 0.01M | 6.56M | 0.01M | 0.01M | 0.01M | 0.01M | 7.07M | 0.01M | | 6.73M | 6.29M | 6.61M | 6.72M | 6.64M | 3.67M | 3.38M | 3.24M | 3.08M | 3.56M | 3.42M | 3.32M | 0.64M | 0.50M | 0.50M | 0.38M | 4.76M | 2.31M | 4.75M | 2.43M | 2.41M | 2.31M | 2.17M | 4.36M | 4.33M | 4.40M | 4.45M | 4.45M | 4.39M | | 4.54M | | 4.58M | 4.59M | 4.59M | 4.59M | 4.55M | 4.56M | 4.56M | 4.54M | 4.52M | 4.50M | 4.48M |
|
Liabilities and Shareholders Equity
|
| | | 0.02M | | 23.89M | 0.02M | 0.01M | 0.01M | 0.01M | 12.52M | 0.01M | 0.01M | 0.01M | 0.01M | 13.31M | 0.01M | | 12.52M | 12.27M | 12.06M | 11.98M | 11.92M | 8.88M | 8.72M | 8.58M | 8.55M | 7.29M | 7.14M | 7.03M | 4.21M | 4.10M | 3.89M | 3.82M | 7.88M | 8.06M | 7.85M | 5.98M | 5.79M | 5.71M | 5.35M | 4.60M | 4.61M | 4.70M | 4.76M | 4.53M | 4.46M | 4.50M | 4.59M | 4.62M | 4.64M | 4.67M | 4.64M | 4.66M | 4.63M | 4.62M | 4.62M | 4.59M | 4.57M | 4.57M | 4.54M |
|
Retained Earnings
|
| | | -0.04M | | -40.43M | -0.04M | -0.05M | -0.05M | -0.05M | -52.30M | -0.05M | -0.05M | -0.05M | -0.05M | -51.79M | -0.05M | | | -52.57M | -52.25M | -52.14M | -52.22M | -55.19M | -55.48M | -55.62M | -55.78M | -55.30M | -55.43M | -55.54M | -58.39M | -58.52M | -58.69M | -58.81M | -58.87M | -58.74M | -58.88M | -61.20M | -61.22M | -61.32M | -61.46M | -59.27M | -59.31M | -59.23M | -59.18M | -59.19M | -59.24M | | -59.09M | | -59.05M | -59.04M | -59.04M | -59.04M | -59.08M | -59.07M | -59.08M | -59.09M | -59.11M | -59.13M | -59.15M |
|
Preferred Shares
|
| | | 1.00 | | 0.00M | 1.00 | 1.00 | 1.00 | 1.00 | 0.00M | 1.00 | | | | 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 | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |