|
Cash & Equivalents
|
0.22M | 0.11M | 0.13M | 0.24M | 0.55M | 0.24M | 1.31M | 0.20M | | 0.08M | | 0.51M | 0.26M | 1.74M | 1.30M | 0.82M | 0.99M | 0.65M | 0.59M | 0.20M | 0.48M | 0.48M | 0.94M | 0.70M | 0.25M | 0.43M | 0.87M | 0.35M | 0.44M | 0.27M | 0.34M | 0.44M | 0.24M | 0.44M | 0.90M | 0.61M | 0.30M | 0.43M | 0.51M | 0.49M | 0.30M | 0.79M | 0.76M | 0.42M | 0.56M | 0.54M | 0.56M | 0.71M | 1.85M | 1.70M | 1.75M | 1.35M | 0.90M | 1.38M | 1.15M | 0.49M | 0.66M | 0.03M | 0.04M | 0.37M | 1.90M | 1.20M | 0.76M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.09M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Cash & Current Investments
|
0.22M | 0.11M | 0.13M | 0.24M | 0.55M | 0.24M | 1.31M | 0.20M | | 0.08M | | 0.51M | 0.26M | 1.74M | 1.30M | 0.82M | 0.99M | 0.65M | 0.59M | 0.20M | 0.48M | 0.48M | 0.94M | 0.70M | 0.25M | 0.43M | 0.87M | 0.35M | 0.44M | 0.27M | 0.34M | 0.44M | 0.24M | 0.44M | 0.90M | 0.61M | 0.30M | 0.43M | 0.51M | 0.49M | 0.30M | 0.79M | 0.76M | 0.42M | 0.56M | 0.54M | 0.56M | 1.27M | 1.95M | 1.77M | 1.80M | 1.38M | 0.93M | 1.40M | 1.18M | 0.52M | 0.72M | 0.07M | 0.08M | 0.40M | 1.92M | 1.22M | 0.78M |
|
Receivables - Net
|
| | | 0.01M | | 0.01M | 0.04M | | | -0.01M | 0.08M | 0.03M | 0.03M | 0.04M | 0.02M | | 0.02M | | | | 0.03M | | | 1.07M | 1.18M | 0.61M | 0.39M | 0.38M | 0.13M | 0.43M | 0.52M | 0.49M | 0.43M | 0.48M | 0.38M | 0.31M | 0.29M | 0.21M | 0.45M | 0.52M | 0.33M | 0.21M | 0.50M | 0.44M | 0.51M | 0.42M | 0.71M | 2.15M | 1.04M | 1.39M | 1.95M | 2.48M | 2.13M | 1.42M | 1.48M | 1.09M | 0.75M | 1.25M | | | | | |
|
Receivables - Other
|
0.01M | 0.00M | -0.00M | 0.01M | -0.04M | 350.00 | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | 0.02M | 0.17M | 0.65M | 0.03M | 0.05M | 0.14M | 0.02M | 0.01M | 0.09M | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.38M | | | 1.46M | 1.48M | 2.13M | 0.17M | 0.91M | 0.46M | 0.35M | 0.03M | | 1.07M | 0.85M | 0.18M | 0.38M |
|
Receivables
|
| | | 0.03M | | 0.01M | 0.04M | | | -0.01M | 0.08M | 0.03M | 0.03M | 0.04M | 0.02M | | 0.02M | | | | 0.03M | | | 1.08M | 1.35M | 1.26M | 0.42M | 0.43M | 0.27M | 0.45M | 0.53M | 0.58M | 0.43M | 0.48M | 0.38M | 0.31M | 0.29M | 0.21M | 0.46M | 0.53M | 0.33M | 0.21M | 0.51M | 0.44M | 0.51M | 0.43M | 0.71M | 2.53M | 1.04M | 1.39M | 3.40M | 3.96M | 4.26M | 1.59M | 2.39M | 1.54M | 1.10M | 1.28M | | | | | |
|
Work In Process
|
| | 0.05M | | | | 0.14M | 0.25M | | 0.25M | 0.03M | 0.04M | 0.06M | 0.03M | 0.06M | 0.02M | 0.03M | 0.07M | 0.18M | 0.09M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | -0.09M | 0.26M | 0.09M | 0.06M | 0.07M | 0.23M | 0.30M | 0.62M | 0.05M | 0.41M | 0.19M | 0.13M | 0.48M | 0.12M | 0.03M | 0.03M | 0.02M | 0.03M | 0.05M | 0.18M | 0.08M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.02M | 0.09M | 0.21M | 0.22M | 0.04M | 0.11M | 0.10M | 0.26M | 0.04M | 0.05M | 0.22M | 0.12M | 0.03M | 0.15M | 0.07M | 0.21M | 0.07M | 0.38M | 0.78M | 1.10M | 1.46M | 0.03M | 1.43M | 1.09M | 0.91M | | 0.01M | 0.05M | 0.08M | | 0.01M | 0.09M | 0.09M |
|
Current Assets
|
0.26M | 0.24M | 0.45M | 0.34M | 0.67M | 0.33M | 1.72M | 0.76M | 0.85M | 0.73M | 0.62M | 0.73M | 0.47M | 2.29M | 1.50M | 0.88M | 1.08M | 0.75M | 0.80M | 0.33M | 0.81M | 0.39M | 1.07M | 2.00M | 1.83M | 1.81M | 1.41M | 0.91M | 0.85M | 0.84M | 0.99M | 1.18M | 1.04M | 1.37M | 1.54M | 1.17M | 0.87M | 1.08M | 1.14M | 1.21M | 0.98M | 1.34M | 1.43M | 1.06M | 1.15M | 1.19M | 1.38M | 3.45M | 3.79M | 4.29M | 5.23M | 5.37M | 4.50M | 3.95M | 3.57M | 2.49M | 1.84M | 2.04M | 2.80M | 4.33M | 3.45M | 2.55M | 2.14M |
|
Property, Plant & Equipment (Net)
|
0.15M | 0.15M | 0.15M | 0.03M | 0.03M | 0.03M | 0.05M | 0.06M | 0.11M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.11M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.18M | 0.17M | 0.16M | 0.15M | 0.18M | 0.18M | 0.17M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.28M | 0.27M | 0.26M | 0.25M | 0.24M | 0.22M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.13M | 0.13M | 0.06M | 0.05M | 0.05M | 0.07M |
|
Long-Term Investments
|
| | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | 0.13M | | 0.12M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.63M | 0.63M | 0.51M | 0.63M | 0.51M | 0.51M | 0.51M | 0.40M | 0.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill
|
0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | 0.18M | | 0.18M | | | | | | | | | | | | | | 0.49M | 0.49M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Goodwill & Intangibles
|
0.15M | 0.15M | 0.15M | 0.10M | 0.15M | 0.14M | | 0.19M | | 0.19M | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.49M | 0.49M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 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 | | | | | |
|
Long-Term Deferred Tax
|
| | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.06M | -0.01M | 0.07M | 0.01M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.38M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.52M | 0.52M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.03M | 0.03M | 0.14M | 0.08M | 0.08M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.01M | 0.69M | 0.68M | 0.56M | 0.54M | 1.06M | 1.07M | 1.27M | 0.81M | 0.81M | 0.58M | 0.54M | 0.51M | 0.47M | 0.46M | 0.43M | 0.60M | 0.58M | 0.55M | 0.53M |
|
Non-Current Assets
|
0.12M | 0.12M | 0.11M | 0.10M | 0.13M | 0.14M | 0.19M | 0.21M | 0.22M | 0.29M | 0.31M | 0.35M | 0.40M | 0.43M | 0.48M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.16M | 0.72M | 0.71M | 0.89M | 0.88M | 0.87M | 0.89M | 0.88M | 0.87M | 0.18M | 0.21M | 0.32M | 0.21M | 0.19M | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.30M | 0.29M | 0.27M | 0.93M | 0.92M | 0.78M | 0.75M | 0.73M | 0.72M | 0.71M | 0.98M | 0.98M | 0.74M | 0.69M | 0.65M | 0.43M | 0.23M | 0.35M | 0.66M | -0.74M | 0.60M | 0.60M |
|
Assets
|
0.38M | 0.36M | 0.56M | 0.47M | 0.80M | 0.50M | 1.96M | 1.03M | 1.18M | 1.07M | 0.99M | 1.15M | 0.91M | 2.77M | 2.06M | 1.01M | 1.21M | 0.88M | 0.94M | 0.46M | 0.95M | 0.52M | 1.23M | 2.72M | 2.54M | 2.70M | 2.29M | 1.78M | 1.74M | 1.72M | 1.86M | 1.36M | 1.25M | 1.69M | 1.75M | 1.36M | 1.04M | 1.24M | 1.29M | 1.34M | 1.10M | 1.64M | 1.72M | 1.33M | 2.09M | 2.11M | 2.16M | 4.20M | 4.52M | 5.01M | 5.94M | 6.35M | 5.48M | 4.69M | 4.27M | 3.14M | 2.27M | 2.27M | 3.15M | 4.99M | 2.71M | 3.15M | 2.75M |
|
Accounts Payables
|
| | | 0.06M | | 0.03M | 0.13M | 0.34M | 0.31M | 0.28M | 0.24M | 0.35M | 0.39M | 0.09M | 0.04M | 0.11M | 0.22M | 0.28M | 0.07M | 0.20M | 0.34M | 0.02M | 0.17M | 0.60M | 0.47M | 0.63M | 0.47M | 0.48M | 0.59M | 0.55M | 0.83M | 0.83M | 0.96M | 1.15M | 0.68M | 0.99M | 1.13M | 1.26M | 0.81M | 1.14M | 1.16M | 1.44M | 1.31M | 1.30M | 1.31M | 1.04M | 0.93M | 1.45M | 1.43M | 2.16M | 2.92M | 0.79M | 2.86M | 2.26M | 1.60M | 1.98M | 0.66M | 0.82M | 0.51M | 1.74M | 1.36M | 1.71M | 2.40M |
|
Notes Payables
|
| | | | | | | 0.01M | 0.59M | 0.57M | 1.03M | 0.44M | 1.12M | 1.24M | 1.17M | 0.95M | 1.04M | 1.60M | 2.34M | 3.09M | 3.70M | 3.88M | 4.32M | 4.28M | 4.05M | 4.03M | 3.29M | 1.94M | 0.29M | 0.24M | 3.38M | 0.77M | 3.65M | 0.97M | 0.97M | 1.58M | 2.72M | 3.31M | 2.91M | 2.88M | 1.89M | 1.02M | 1.00M | 1.22M | 0.05M | 2.11M | 3.00M | 3.02M | 1.60M | 0.88M | 0.88M | 1.04M | 2.04M | 2.62M | 2.47M | 2.47M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | 0.61M | 0.59M | 0.70M | 0.74M | 0.47M |
|
Payables
|
| | | 0.06M | | 0.03M | 0.13M | 0.36M | 0.90M | 0.85M | 1.27M | 0.79M | 1.51M | 1.33M | 1.21M | 1.07M | 1.26M | 1.88M | 2.42M | 3.29M | 4.05M | 3.90M | 4.49M | 4.88M | 4.52M | 4.66M | 3.76M | 2.42M | 0.88M | 0.80M | 4.21M | 1.59M | 4.61M | 2.12M | 1.64M | 2.57M | 3.85M | 4.57M | 3.73M | 4.02M | 3.05M | 2.46M | 2.31M | 2.53M | 1.36M | 3.15M | 3.93M | 4.47M | 3.03M | 3.04M | 3.80M | 1.83M | 4.90M | 4.88M | 4.07M | 4.98M | 1.26M | 1.42M | 1.71M | 2.93M | 2.65M | 2.45M | 2.87M |
|
Accumulated Expenses
|
241.00 | 0.04M | 0.09M | 0.05M | 0.03M | 0.03M | 0.08M | 0.12M | 0.11M | -0.02M | 0.17M | 0.38M | 0.42M | 0.19M | 0.18M | 0.26M | 0.15M | 0.15M | 0.18M | 0.27M | 0.32M | 0.35M | 0.41M | 0.49M | 0.56M | 0.59M | 0.65M | 0.72M | 0.74M | 0.79M | 0.85M | 0.93M | 0.97M | 1.16M | 1.11M | 1.15M | 1.14M | 1.19M | 1.21M | 1.16M | 1.27M | 1.33M | 1.35M | 1.54M | 1.54M | 1.53M | 1.52M | 1.53M | 1.53M | 1.57M | 1.59M | 1.59M | 1.81M | 1.96M | 2.35M | 2.88M | 1.84M | 1.87M | 2.15M | 5.30M | 6.47M | 3.42M | 2.27M |
|
Other Accumulated Expenses
|
0.01M | 0.01M | -470.00 | 0.01M | 272.00 | 788.00 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.33M | 0.25M | 0.11M | 0.13M | 0.02M | 0.32M | 0.43M | 0.23M | 0.19M | 0.45M | 0.34M | 0.32M | 0.30M | 0.54M | 1.89M | 2.49M | 1.60M | 0.69M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 0.48M | 0.64M | 0.76M | 0.28M | 0.12M | 0.36M | 1.34M | 1.39M | 2.68M | 1.03M | 3.82M | 5.88M | 6.12M | 4.05M | 4.21M | 4.61M | 7.16M | 9.32M | 7.12M | 4.03M | 12.19M | 8.70M | 7.63M | 8.18M | 10.73M | 5.53M | 17.42M | 13.72M | 6.16M | 9.36M | 7.42M | 13.03M | 13.62M | 6.53M | 9.11M | 14.42M | 8.01M | 6.53M | 28.02M | 36.31M | 16.51M | 12.31M | | | | 0.03M | 6.73M | 12.73M | 15.77M | 16.73M | 0.03M | 14.34M | 13.58M | 21.36M | 21.36M | 10.90M | 12.62M |
|
Current Leases
|
| | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.08M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Deferred Revenue
|
| | 0.01M | | | 788.00 | 0.35M | 0.31M | | -0.31M | 0.04M | | 0.01M | | | 0.05M | | | | 0.05M | 0.13M | 0.04M | 0.05M | 0.50M | 0.55M | 0.15M | 0.03M | | 0.02M | 0.24M | 0.23M | 0.02M | 0.05M | 0.06M | 0.07M | | 0.03M | 0.14M | 0.07M | | | | | | | | | 1.89M | | | | 0.93M | 0.92M | 0.72M | 1.27M | 1.35M | | | | 3.47M | 3.29M | 2.62M | 2.67M |
|
Total Current Liabilities
|
| | | | | | | | | | | 1.69M | | | 4.06M | 2.41M | 5.23M | 7.91M | 8.72M | 7.66M | 8.71M | 8.90M | 12.11M | 15.48M | 13.04M | 9.55M | 16.76M | 11.97M | 9.41M | 10.18M | 13.08M | 8.37M | 20.60M | 17.79M | 10.31M | 14.06M | 13.49M | 19.83M | 19.86M | 43.13M | 16.16M | 21.42M | 13.97M | 22.76M | 38.59M | 44.52M | 24.40M | 16.28M | 16.52M | 15.56M | 43.09M | 19.61M | 21.57M | 28.48M | 35.64M | 34.74M | 47.68M | 44.29M | 46.80M | 49.77M | 47.94M | 22.00M | 25.05M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 0.00M | | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | 0.01M | 0.16M | | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.11M | | | | 21.36M | 21.36M | 2.03M | 3.20M |
|
Convertible Debt
|
| | | | | | | 0.40M | | | | | | | 0.15M | | | | | 0.38M | | | | | | | 0.21M | 4.15M | 3.08M | 3.14M | 3.38M | 3.82M | 3.65M | 3.89M | 3.72M | 2.08M | 3.79M | 3.71M | 3.64M | 0.55M | 3.36M | 3.33M | 3.19M | 1.88M | 0.93M | 3.04M | 3.06M | 3.08M | 3.01M | 0.12M | 0.27M | 1.35M | 2.93M | 2.84M | 2.62M | 0.14M | 2.62M | 2.02M | 2.62M | 2.02M | 2.02M | 2.02M | 2.02M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.68M | 1.68M | 1.68M | | | | | | | | | 154.00 | | | | 10.87M | | | | 7.52M | 7.34M | 7.31M | 7.62M | 7.56M | 7.58M | 7.48M | 7.46M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24M | -2.45M | -2.59M | -2.78M | -3.03M | -3.14M | 6.91M | 16.78M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | 0.49M | 0.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.47M | 0.45M | 0.53M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.12M | 0.36M | | 1.39M | 2.68M | 1.03M | 3.82M | 5.88M | 6.12M | 4,052.40M | 4.21M | 4.61M | 7.16M | 9.32M | 7.12M | 4.03M | | 8.70M | 7.63M | 8.18M | 10.73M | 5.53M | 17.42M | 13.72M | 6.16M | 9.36M | 7.42M | 13.03M | 13.62M | 31.64M | 9.11M | 14.42M | 8.01M | 12.31M | 28.02M | 36.31M | 16.51M | 6.53M | 7.85M | 8.10M | 35.70M | 9.58M | 5.70M | 6.75M | 10.82M | 7.74M | 20.51M | 14.34M | | 14.65M | 13.22M | | 12.60M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 1.47M | 1.34M | | 1.52M | 1.54M | 0.11M | 1.46M | 2.03M | 2.60M | -4044.74M | 4.49M | 4.29M | 5.05M | 6.16M | 5.92M | 5.53M | 0.21M | 1.61M | 3.11M | 3.16M | 3.09M | 2.82M | 2.77M | 2.96M | 2.86M | 2.18M | 1.17M | 0.50M | 0.75M | 0.57M | 5.61M | 6.82M | 6.59M | 1.89M | 0.94M | 0.94M | 0.06M | 0.06M | 1.42M | 2.13M | 2.05M | 11.92M | 16.75M | 21.94M | 24.96M | 0.14M | 29.19M | 2.02M | 2.50M | 2.52M | 2.49M | 2.47M | 2.47M |
|
Total Liabilities
|
0.08M | 0.07M | 0.12M | 0.11M | 0.13M | 0.11M | 1.24M | 1.83M | 2.41M | 1.24M | 1.60M | 1.69M | 3.39M | 2.91M | 4.21M | 2.52M | 5.28M | 7.91M | 8.72M | 7.66M | 8.71M | 8.90M | 12.21M | 15.48M | 13.04M | 9.55M | 16.97M | 13.58M | 12.52M | 13.33M | 16.17M | 11.19M | 23.36M | 20.74M | 13.17M | 16.24M | 14.66M | 20.33M | 20.61M | 43.70M | 21.77M | 28.24M | 20.56M | 24.64M | 39.52M | 45.45M | 24.46M | 16.34M | 17.93M | 17.70M | 45.14M | 21.50M | 22.45M | 28.69M | 35.78M | 34.88M | 49.70M | 46.31M | 49.30M | 52.29M | 50.44M | 24.47M | 27.52M |
|
Total Debt
|
| | | | | | 0.48M | 0.64M | 0.76M | 0.28M | 0.12M | 0.36M | 1.34M | 1.39M | 2.68M | 1.03M | 3.82M | 5.88M | 6.12M | 4.05M | 4.21M | 4.61M | 7.16M | 9.32M | 7.12M | 4.03M | 12.19M | 8.70M | 7.66M | 8.20M | 10.74M | 5.54M | 17.42M | 13.72M | 6.23M | 9.44M | 7.49M | 13.10M | 13.62M | 6.53M | 9.11M | 14.42M | 8.01M | 6.53M | 28.02M | 36.32M | 16.67M | 12.31M | 0.05M | 0.05M | 0.05M | 0.08M | 6.73M | 12.73M | 15.77M | 16.84M | 0.03M | 14.34M | 13.58M | 42.73M | 42.73M | 12.93M | 15.81M |
|
Common Equity
|
| | | 0.36M | | 0.40M | 0.72M | -0.80M | -1.23M | -0.17M | -0.61M | -0.54M | -2.47M | -0.14M | -2.15M | -1.51M | -4.07M | -7.03M | -7.78M | -7.20M | -7.76M | -8.38M | -10.97M | -12.75M | -10.50M | -6.85M | -14.68M | -11.80M | -10.77M | -11.61M | -14.32M | -9.83M | -22.11M | -19.05M | -12.17M | -16.62M | 0.00M | -22.18M | -23.59M | -44.57M | -20.67M | -26.60M | -24.13M | -29.65M | -45.17M | -52.70M | -32.43M | -22.32M | -24.14M | -24.87M | -50.48M | -26.02M | -26.96M | -32.48M | -39.26M | -39.26M | -54.58M | -50.99M | -53.57M | -54.86M | -53.94M | -28.80M | -32.23M |
|
Shareholder's Equity
|
0.30M | 0.29M | 0.44M | 0.36M | 0.68M | 0.40M | 0.72M | -0.80M | -1.23M | -0.17M | -0.61M | -0.54M | -2.47M | -0.14M | -2.15M | -1.51M | -4.07M | -7.03M | -7.78M | -7.20M | -7.76M | -8.38M | -10.97M | -12.75M | -10.50M | -6.85M | -14.68M | -11.80M | -10.77M | -11.61M | -14.32M | -9.83M | -22.11M | -19.05M | -12.17M | -16.62M | 0.00M | -22.18M | -23.59M | -44.57M | -20.67M | -26.60M | -24.13M | -29.65M | -45.17M | -52.70M | -32.43M | -22.32M | -24.14M | -24.87M | -50.48M | -26.02M | -26.96M | -32.48M | -39.26M | -39.26M | -54.58M | -50.99M | -53.57M | -54.86M | -53.94M | -28.80M | -32.23M |
|
Liabilities and Shareholders Equity
|
0.38M | 0.36M | 0.56M | 0.47M | 0.80M | 0.50M | 1.96M | 1.03M | 1.18M | 1.07M | 0.99M | 1.15M | 0.91M | 2.77M | 2.06M | 1.01M | 1.21M | 0.88M | 0.94M | 0.46M | 0.95M | 0.52M | 1.23M | 2.72M | 2.54M | 2.70M | 2.29M | 1.78M | 1.74M | 1.72M | 1.86M | 1.36M | 1.25M | 1.69M | 1.75M | 1.36M | 1.04M | 1.24M | 1.29M | 1.34M | 1.10M | 1.64M | 1.72M | 1.33M | 2.09M | 2.11M | 2.16M | 4.20M | 4.52M | 5.01M | 5.94M | 6.35M | 5.48M | 4.69M | 4.27M | 3.14M | 2.27M | 2.27M | 3.15M | 4.99M | 2.71M | 3.15M | 2.75M |
|
Retained Earnings
|
-7.54M | -8.36M | -9.70M | 11.35M | -12.16M | 13.09M | 14.56M | 17.00M | 18.79M | 22.06M | 23.98M | 27.57M | 30.21M | 33.51M | 35.51M | 36.33M | 40.56M | 45.71M | 47.43M | -47.47M | -49.16M | -50.94M | -54.83M | -59.08M | -57.74M | -55.48M | -64.81M | -63.23M | -63.46M | -67.01M | -71.89M | -68.46M | -81.35M | -79.11M | -73.78M | -79.81M | -80.14M | -86.93M | -88.13M | -107.28M | -85.68M | -91.96M | -86.94M | -94.02M | -113.92M | -124.82M | -106.42M | -98.18M | -101.75M | -103.02M | -132.07M | -108.97M | -111.17M | -118.85M | -127.15M | -119.22M | -134.90M | -131.15M | -133.74M | -137.39M | -138.05M | -155.62M | -168.83M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00M | 0.75M | 0.00M | 0.00M | 0.00M | 0.00M | 1.00M | 0.00M | 1.68M | 3.16M | 2.00M | | 0.00M | | 0.16M | 3.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 93.34M | 0.00M | 0.00M | 0.00M | 64.40M | | 68.95M | 76.08M | 79.14M | 82.42M | 82.42M | 77.54M |