|
Loans - Loss Allowance
|
| | | | 385.01M | | | | 374.02M | | | | 412.08M | | | | 439.34M | | | |
|
Cash & Equivalents
|
147.92M | 0.12M | | 0.09M | 77.88M | 0.15M | | 0.07M | 91.29M | 0.08M | | 0.08M | 75.88M | 0.08M | | 0.08M | 72.91M | 0.09M | 0.10M | 0.10M |
|
Receivables - Net
|
3.14M | | | | 27.82M | 0.00M | | 0.00M | 1.06M | 0.00M | | 0.00M | 2.20M | 0.00M | | 0.00M | 2.64M | 0.00M | 0.00M | 0.00M |
|
Receivables - Other
|
1.22M | | | | 0.16M | | | | 0.08M | | | | 0.07M | | | | 0.09M | | | |
|
Receivables
|
4.36M | | | | 27.98M | 0.00M | | 0.00M | 1.14M | 0.00M | | 0.00M | 2.28M | 0.00M | | 0.00M | 2.73M | 0.00M | 0.00M | 0.00M |
|
Prepaid Assets
|
| -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 |
|
Current Assets
|
196.69M | | | | 178.07M | 0.33M | | 0.28M | 264.44M | 0.26M | | 0.24M | 216.97M | 0.21M | | 0.17M | 176.12M | 0.15M | 0.15M | 0.14M |
|
Property, Plant & Equipment (Net)
|
22.18M | 100.65 | -0.35M | -742.79 | 22.65M | 376.82 | -0.44M | -631.63 | 22.77M | -70.28 | -0.21M | -313.61 | 6.40M | -139.77 | -0.35M | -656.74 | 4.79M | -498.29 | -0.66M | -718.79 |
|
Intangibles
|
1.69M | | | | 2.06M | 308.60 | | 297.18 | 2.20M | 310.29 | | 301.15 | 0.24M | 189.04 | | 94.65 | 0.06M | 26.69 | 12.08 | 6.25 |
|
Goodwill & Intangibles
|
1.69M | | | | 2.06M | 308.60 | | 297.18 | 2.20M | 310.29 | | 301.15 | 0.24M | 189.04 | | 94.65 | 0.06M | 26.69 | 12.08 | 6.25 |
|
Non-Current Assets
|
10.77M | | | | 9.19M | 0.01M | | 0.01M | 7.79M | 0.01M | | 0.01M | 6.64M | 0.01M | | 0.01M | 4.85M | 0.00M | 0.00M | 0.00M |
|
Assets
|
| | | | 0.19M | 0.34M | | 0.29M | 0.27M | 0.26M | | 0.25M | 0.22M | 0.21M | | 0.18M | 0.18M | 0.16M | 0.15M | 0.14M |
|
Accounts Payables
|
6.44M | | | | 8.01M | | | | 2.22M | | | | 1.50M | | | | 2.12M | | | |
|
Payables
|
6.44M | | | | 8.01M | | | | 2.22M | | | | 1.50M | | | | 2.12M | | | |
|
Accumulated Expenses
|
8.54M | 671.38 | 2.22M | 0.00M | 10.82M | 0.00M | -2.67M | -0.00M | 7.79M | -0.00M | -1.79M | -567.21 | 8.51M | -0.00M | -0.93M | -818.33 | 8.80M | 0.01M | 2.41M | 858.80 |
|
Current Leases
|
1.30M | | | | 1.29M | 0.00M | | 0.00M | 1.24M | 0.00M | | 0.00M | 1.36M | 0.00M | | 0.00M | 1.39M | 0.00M | 0.00M | 0.00M |
|
Current Deferred Revenue
|
7.74M | 0.00M | -8.97M | -0.02M | 30.70M | 0.01M | -21.62M | -0.02M | 6.65M | -0.00M | -3.10M | -0.01M | 4.88M | -0.00M | -4.14M | -0.01M | | | | |
|
Total Current Liabilities
|
63.79M | | | | 50.83M | 0.03M | | 0.02M | 17.91M | 0.02M | | 0.02M | 16.25M | 0.01M | | 0.01M | 12.31M | 0.01M | 0.02M | 0.01M |
|
Non-Current Deffered Revenue
|
3.25M | | | | 7.51M | | 5.61M | | 3.78M | | 1.58M | | | | | | | | | |
|
Pension
|
15.13M | | | | 7.31M | 0.00M | | 0.00M | 2.65M | 0.00M | | 0.00M | 5.71M | 0.00M | | 0.00M | 5.57M | 0.00M | 0.00M | 0.01M |
|
Operating Leases
|
7.98M | 325.18 | -0.65M | -962.79 | 6.55M | 320.51 | -0.62M | -922.59 | 5.03M | -323.27 | -0.67M | -0.00M | 4.12M | -344.85 | -0.67M | -0.00M | 2.79M | -337.01 | -0.73M | -0.00M |
|
Other Non-Current Liabilities
|
| | | | 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 |
|
Total Non-Current Liabilities
|
25.06M | | | | 20.08M | 0.02M | | 0.01M | 10.22M | 0.01M | | 0.01M | 8.46M | 0.01M | | 0.01M | 6.97M | 0.00M | 0.01M | 0.01M |
|
Total Liabilities
|
88.85M | | | | 70.90M | 0.05M | | 0.03M | 28.12M | 0.02M | | 0.02M | 24.71M | 0.02M | | 0.02M | 19.28M | 0.01M | 0.02M | 0.02M |
|
Common Equity
|
118.58M | | 147.61M | | 0.12M | 0.29M | | 0.26M | 0.24M | 0.24M | | 0.22M | 0.20M | 0.19M | | 0.16M | 0.16M | 0.14M | 0.13M | 0.12M |
|
Shareholder's Equity
|
| | | 29.24M | 0.19M | 0.34M | 14.97M | 0.29M | 0.27M | 0.26M | 8.07M | 0.25M | 0.22M | 0.21M | 0.65M | 0.18M | 0.18M | 0.16M | 0.15M | 0.14M |
|
Liabilities and Shareholders Equity
|
| | | | 0.19M | 0.34M | | 0.29M | 0.27M | 0.26M | | 0.25M | 0.22M | 0.21M | | 0.18M | 0.18M | 0.16M | 0.15M | 0.14M |
|
Treasury Shares
|
| | | | | | | -650.27 | | | | | | | | | | | | |
|
Retained Earnings
|
-215.89M | | | | -272.16M | -0.10M | | -0.11M | -132.64M | -0.15M | | -0.19M | -216.18M | -0.23M | | -0.27M | -281.15M | -0.29M | -0.34M | -0.37M |