|
Cash & Equivalents
|
0.00M | 815.00 | 611.00 | 407.00 | 203.00 | 0.11M | | | 0.32M | 0.48M | 0.27M | 0.06M | 0.14M | 0.61M | 1.28M | 0.14M | 0.11M | 0.14M | 0.18M | 0.13M |
|
Short-term Investments
|
| | | | | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M |
|
Cash & Current Investments
|
0.00M | 815.00 | 611.00 | 407.00 | 203.00 | 0.11M | | | 0.33M | 0.49M | 0.28M | 0.06M | 0.15M | 0.61M | 1.29M | 0.15M | 0.11M | 0.15M | 0.20M | 0.18M |
|
Receivables - Net
|
0.01M | | | | | 2.07M | | | 3.83M | 0.41M | 0.46M | 0.45M | 0.50M | 0.50M | 0.38M | 1.44M | 1.53M | 1.55M | 1.57M | 1.58M |
|
Receivables - Other
|
| | | | | 33.21M | | | 0.12M | 32.74M | 30.22M | | 0.11M | 0.05M | 0.09M | 0.02M | 22.12M | 22.38M | 22.59M | 22.76M |
|
Receivables
|
0.01M | | | | | 35.28M | | | 3.95M | 33.15M | 30.67M | 0.45M | 0.61M | 0.56M | 0.47M | 1.46M | 23.65M | 23.93M | 24.16M | 24.35M |
|
Inventory
|
| | | | | 0.08M | | | 0.12M | 0.18M | 0.21M | 0.21M | 0.20M | 0.16M | 0.14M | 0.13M | 0.12M | 0.15M | 0.12M | 0.13M |
|
Prepaid Assets
|
| | | 215.00 | | 6.33M | 10.00 | | 12.02M | 2.02M | 2.39M | 2.67M | 3.29M | 2.84M | 3.61M | 5.79M | 6.66M | 6.82M | 6.84M | 6.88M |
|
Current Assets
|
0.01M | 815.00 | 611.00 | 622.00 | 203.00 | 6.89M | 10.00 | | 13.21M | 3.12M | 3.35M | 3.41M | 4.26M | 4.13M | 5.43M | 6.44M | 7.09M | 7.29M | 7.30M | 7.31M |
|
Buildings
|
| | | | | 4.50M | | | 4.42M | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.36M | | | 1.17M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 6.96M | | | 6.61M | 6.58M | 6.20M | 6.23M | 6.00M | 6.03M | 5.94M | 5.67M | 5.02M | 4.97M | 5.03M | 4.82M |
|
Intangibles
|
| | | | | 0.02M | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Goodwill & Intangibles
|
| | | | | 0.02M | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Other Non-Current Assets
|
| | | | | 3.55M | | | 3.06M | 2.88M | 2.71M | 2.65M | 2.51M | 2.39M | 1.70M | 1.68M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | | | | 11.47M | | | 9.87M | 9.76M | 9.16M | 9.01M | 8.61M | 8.50M | 7.76M | 7.46M | 5.14M | 5.08M | 5.14M | 4.93M |
|
Assets
|
0.01M | 815.00 | 611.00 | 622.00 | 203.00 | 18.36M | 10.00 | | 23.08M | 12.88M | 12.51M | 12.42M | 12.87M | 12.63M | 13.19M | 13.89M | 12.22M | 12.36M | 12.44M | 12.24M |
|
Accounts Payables
|
0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 1.63M | 0.00M | | 3.93M | 1.30M | 1.50M | 1.61M | 2.46M | 3.55M | 6.86M | 3.93M | 5.75M | 6.45M | 7.14M | 8.08M |
|
Notes Payables
|
| | | | | | | | | | | 1.40M | 1.39M | 1.38M | 1.41M | 1.38M | 1.37M | 1.39M | 1.40M | 0.07M |
|
Payables
|
0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 1.63M | 0.00M | | 3.93M | 1.30M | 1.50M | 3.01M | 3.85M | 4.93M | 8.27M | 5.31M | 7.12M | 7.84M | 8.54M | 8.15M |
|
Accumulated Expenses
|
| | | | | 0.28M | | | 0.21M | | | | 0.31M | 0.34M | 0.35M | 0.35M | | | | |
|
Other Accumulated Expenses
|
| | | | | 0.75M | | | 0.55M | | | | 23.96M | 0.51M | 24.33M | 24.65M | 2.25M | 2.29M | 2.41M | 2.50M |
|
Short term Debt
|
0.02M | 0.03M | 0.04M | 0.07M | 0.07M | 0.02M | 0.02M | 0.05M | 2.98M | 0.02M | 0.03M | 1.40M | 1.39M | 1.38M | 1.41M | 1.38M | 1.37M | 1.39M | 1.40M | 0.07M |
|
Current Leases
|
| | | | | 0.64M | | | 0.08M | 0.13M | 0.13M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Taxes
|
| | | | | | | | 0.00M | 0.02M | 0.03M | 0.03M | 0.06M | 0.04M | 0.05M | 0.05M | 0.07M | 0.06M | 0.08M | 0.06M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.04M | | 0.12M | 3.87M | 3.60M | 3.35M | 3.29M | 3.18M |
|
Total Current Liabilities
|
0.03M | 0.04M | 0.06M | 0.07M | 0.08M | 3.28M | 0.02M | 0.05M | 5.90M | 3.90M | 7.13M | 9.77M | 28.64M | 30.46M | 33.64M | 34.77M | 13.67M | 14.22M | 15.10M | 14.38M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 21.50M | | | 22.13M |
|
Minority Interest
|
| | | | | -0.63M | | | -0.84M | -1.02M | -1.06M | -1.07M | -1.04M | -1.07M | -0.20M | -0.17M | -0.17M | -0.18M | -0.18M | -0.21M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 0.71M | | | |
|
Operating Leases
|
| | | | | 0.94M | | | 0.16M | 0.25M | 0.23M | 0.11M | 0.10M | 0.08M | 0.12M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Other Non-Current Liabilities
|
| | | | | 0.39M | | | 0.52M | 0.54M | 0.52M | 0.52M | 0.40M | 22.81M | 3.23M | 0.39M | 0.27M | | | |
|
Total Non-Current Liabilities
|
| | | | | 33.51M | | | 31.13M | 32.86M | 30.32M | 29.14M | 2.93M | 1.95M | 1.06M | 1.03M | 21.56M | 21.81M | 22.01M | 23.53M |
|
Total Liabilities
|
0.03M | 0.04M | 0.06M | 0.07M | 0.08M | 36.79M | 0.02M | 0.05M | 37.04M | 36.76M | 37.45M | 38.91M | 31.57M | 32.41M | 34.69M | 35.80M | 35.23M | 36.03M | 37.11M | 37.91M |
|
Total Debt
|
0.02M | 0.03M | 0.04M | 0.07M | 0.07M | 0.02M | 0.02M | 0.05M | 2.98M | 0.02M | 0.03M | 1.40M | 1.39M | 1.38M | 1.41M | 1.38M | 22.87M | 1.39M | 1.40M | 22.20M |
|
Common Equity
|
-0.02M | -0.04M | -0.06M | -0.07M | -0.07M | -18.43M | -0.02M | -0.05M | -13.96M | -23.89M | -24.93M | -26.49M | -18.70M | -19.78M | -21.51M | -21.90M | -23.01M | -23.67M | -24.67M | -25.67M |
|
Shareholder's Equity
|
-0.02M | -0.04M | -0.06M | -0.07M | -0.07M | -18.43M | -0.02M | -0.05M | -13.96M | -23.89M | -24.93M | -26.49M | -18.70M | -19.78M | -21.51M | -21.90M | -23.01M | -23.67M | -24.67M | -25.67M |
|
Liabilities and Shareholders Equity
|
0.01M | 815.00 | 611.00 | 622.00 | 203.00 | 18.36M | 10.00 | | 23.08M | 12.88M | 12.51M | 12.42M | 12.87M | 12.63M | 13.19M | 13.89M | 12.22M | 12.36M | 12.44M | 12.24M |
|
Retained Earnings
|
-0.19M | -0.22M | -0.24M | -0.24M | -0.25M | -26.36M | -0.27M | -0.30M | -24.02M | -32.75M | -34.24M | -35.36M | -29.31M | -30.48M | -32.93M | -33.68M | -35.33M | -35.73M | -36.51M | -37.31M |
|
Treasury Shares
|
| | | | | | | | | 1,000.00M | | | | | | | | | | |