|
Cash & Equivalents
|
173.00 | 201.00 | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 708.00 | 0.00M | 0.00M | 0.00M | 0.19M | 0.19M | 0.17M | 0.18M | 0.03M | 0.03M | 0.08M | | | 0.01M | 0.11M | 0.02M | 0.06M | 0.03M | 0.14M | 0.24M | 0.60M | 0.10M | 0.00M | 0.06M | 0.08M | 0.00M | 0.07M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.17M |
|
Cash & Current Investments
|
173.00 | 201.00 | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 708.00 | 0.00M | 0.00M | 0.00M | 0.19M | 0.19M | 0.17M | 0.18M | 0.03M | 0.03M | 0.08M | | | 0.01M | 0.11M | 0.02M | 0.06M | 0.03M | 0.14M | 0.24M | 0.60M | 0.10M | 0.00M | 0.06M | 0.08M | 0.25M | 0.25M |
|
Receivables - Net
|
| | | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.03M | 0.01M | 0.01M | 0.63M | 0.56M | 0.60M | 0.63M | 0.51M | 0.53M | 0.52M | 0.44M | 0.68M | 0.84M | 0.41M | 0.74M | 0.85M | 0.47M | 0.52M | 0.07M | 0.89M | 1.19M | 0.66M | 0.93M | 2.09M | 1.82M | 1.21M | 1.17M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.01M | 0.01M | 0.01M | | 0.01M | | | |
|
Receivables
|
| | | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.03M | 0.01M | 0.01M | 0.63M | 0.56M | 0.60M | 0.63M | 0.51M | 0.53M | 0.52M | 0.44M | 0.68M | 0.84M | 0.41M | 0.74M | 0.85M | 0.47M | 0.52M | 0.07M | 0.90M | 1.20M | 0.67M | 0.93M | 2.09M | 1.82M | 1.21M | 1.17M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.46M | 0.35M | 0.14M | 0.22M | 0.50M | 0.35M | | |
|
Prepaid Assets
|
| | | 0.00M | | | 0.02M | | | 0.02M | 0.01M | | | 0.18M | 0.20M | 0.21M | 0.22M | 0.25M | 0.28M | 0.01M | 0.61M | 0.48M | 0.54M | 0.05M | 0.21M | 0.22M | 0.02M | 0.13M | 0.01M | 0.19M | 0.24M | 0.24M | 0.22M | 0.15M | 0.13M | 0.18M | 0.19M |
|
Current Assets
|
173.00 | 201.00 | 154.00 | 0.01M | 132.00 | 107.00 | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.80M | 0.76M | 0.82M | 0.85M | 0.94M | 1.02M | 0.78M | 1.10M | 1.30M | 1.79M | 0.98M | 1.06M | 1.09M | 0.55M | 0.87M | 0.58M | 1.78M | 2.39M | 1.48M | 1.38M | 2.81M | 2.38M | 1.65M | 1.62M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 278.00 | | | | | | | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 5.64M | 0.00M | 5.63M | 5.40M | 5.77M | 6.40M | 11.57M | 11.20M | 12.72M | 12.04M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 6.52M | 6.51M | 5.86M | 5.86M | 5.86M | 5.86M | 5.86M | | 7.20M | 6.65M | 6.65M | 6.52M | 6.52M | 20.38M | 15.53M | 12.44M | 12.33M |
|
Intangibles
|
| | | | | | | | | | | | | 1.03M | 0.98M | 0.48M | 0.47M | 0.46M | 0.45M | 0.44M | 0.58M | 0.56M | 1.23M | 1.21M | 1.18M | 1.15M | 1.12M | 0.69M | 10.45M | 11.19M | 10.90M | 0.62M | 6.46M | 6.27M | 0.57M | 0.55M | 0.53M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 1.03M | 0.98M | 0.48M | 0.47M | 0.46M | 0.45M | 0.44M | 7.10M | 7.07M | 7.09M | 7.07M | 7.04M | 7.01M | 6.99M | 0.69M | 17.65M | 22.32M | 22.32M | 6.52M | 26.88M | 26.88M | 13.86M | 12.99M | 12.87M |
|
Long-Term Deferred Tax
|
| | | 0.15M | | | 0.19M | | | | | | | | | | | | | 0.77M | | | | 0.12M | 0.11M | 0.10M | 0.10M | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.03M | 0.03M | 0.03M | 0.17M | 0.11M | 7.57M | 0.11M | 0.11M | 0.10M | 0.01M | | 0.01M | 0.01M | 12.57M | 0.67M | 0.02M | 0.03M | 0.02M | 0.02M |
|
Non-Current Assets
|
| | | | | | 278.00 | | | | | | | 1.93M | 1.85M | 1.32M | 1.24M | 1.21M | 1.05M | 1.00M | 7.30M | 7.40M | 7.36M | 7.57M | 7.78M | 7.70M | 7.63M | 6.53M | 17.74M | 25.20M | 24.39M | 20.70M | 21.53M | 38.80M | 27.82M | 26.16M | 25.31M |
|
Assets
|
173.00 | 201.00 | 154.00 | 0.01M | 132.00 | 107.00 | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 2.74M | 2.61M | 2.14M | 2.09M | 2.15M | 2.07M | 1.78M | 8.39M | 8.69M | 9.15M | 8.55M | 8.84M | 8.78M | 8.18M | 7.41M | 18.32M | 26.98M | 26.78M | 22.18M | 22.91M | 41.60M | 30.20M | 27.81M | 26.93M |
|
Accounts Payables
|
822.00 | | | 0.11M | | 800.00 | 0.23M | 0.37M | 0.41M | 0.44M | 0.49M | 0.53M | 0.58M | 0.80M | 0.86M | 0.88M | 0.98M | 1.10M | 1.19M | 1.16M | 1.82M | 1.62M | 1.94M | 2.02M | 2.23M | 2.41M | 2.33M | 0.74M | 0.93M | 2.46M | 2.91M | 2.85M | 5.22M | 7.44M | 8.48M | 6.91M | 6.60M |
|
Notes Payables
|
| | | 0.07M | | | 0.02M | | | | | | | 0.39M | 0.43M | 0.43M | 0.44M | 0.44M | 0.27M | 0.19M | 0.25M | 0.23M | 0.26M | 0.22M | 0.26M | 0.25M | 0.25M | 1.10M | 3.61M | 4.53M | 0.58M | 0.43M | 3.56M | 2.98M | 2.68M | 0.18M | 0.18M |
|
Payables
|
822.00 | | | 0.18M | | 800.00 | 0.25M | 0.37M | 0.41M | 0.44M | 0.49M | 0.53M | 0.58M | 1.19M | 1.29M | 1.31M | 1.42M | 1.55M | 1.47M | 1.35M | 2.08M | 1.85M | 2.20M | 2.24M | 2.49M | 2.66M | 2.58M | 1.83M | 4.54M | 6.99M | 3.49M | 3.29M | 8.77M | 10.41M | 11.16M | 7.09M | 6.78M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | 0.33M | 0.27M | 0.29M | 0.26M | 0.28M | 0.29M | 0.33M | 0.45M | 0.45M | 0.44M | 0.41M | 0.41M | 0.25M | 0.26M | 0.05M | 0.12M | 0.19M | 0.17M | 0.32M | 0.16M | 0.26M | 0.23M | 0.33M | 0.41M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.40M | | | | | | | | | 1.59M |
|
Short term Debt
|
| | | 0.25M | | | 0.01M | 0.67M | 0.72M | 0.73M | 0.81M | 0.85M | 0.92M | 1.17M | 1.32M | 1.31M | 1.37M | 1.43M | 1.54M | 1.84M | 1.86M | 2.63M | 2.85M | 3.80M | 4.03M | 4.35M | 4.28M | 0.22M | 112.00M | 0.21M | 0.03M | 0.02M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.05M | 0.05M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.10M | | 0.35M | 0.31M | 0.39M | 0.40M | 0.22M | 0.20M | 0.18M | 0.17M |
|
Current Taxes
|
| | | 822.00 | | | | | | | | | | 0.07M | 0.04M | 0.05M | 0.07M | 0.07M | 0.09M | 0.05M | 0.07M | 0.16M | 0.13M | 0.07M | 0.08M | 0.11M | 0.13M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | 0.04M | 0.02M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.06M | 0.06M | 0.06M | 0.44M | 0.06M | 0.07M | 0.91M | 1.27M | 1.43M | 1.50M | 1.63M | 1.67M | 1.78M | 3.20M | 3.38M | 3.52M | 3.60M | 3.79M | 3.84M | 3.95M | 7.94M | 9.42M | 10.33M | 10.83M | 11.22M | 11.06M | 11.91M | 1.98M | 117.47M | 10.89M | 10.71M | 12.41M | 14.50M | 17.87M | 18.72M | 18.81M | 22.05M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.05M | |
|
Non-Current Debt
|
| | | | | | 0.04M | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.10M | 0.06M | 0.05M | 0.06M | 0.04M | 3.89M | 0.08M | 4.35M | 4.28M | 2.79M | | 2.54M | 3.03M | 2.57M | 2.74M | 3.27M | 3.66M | 3.28M | 0.10M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 2.18M | 3.15M | 0.25M | 1.15M | 1.15M | 3.80M | 2.51M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.12M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 7.70M | 7.85M | 7.99M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | | | | | 0.88M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.15M | 0.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.58M | 0.57M | 0.43M | 0.45M | 0.44M | 0.43M | 0.13M | 0.13M | 0.13M | 0.13M | 0.11M | 0.33M | 0.29M | 0.28M | 0.12M | | 1.79M | 1.49M | 1.29M | 1.60M | 0.58M | 0.51M | 0.27M | 0.40M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.82M | 1.51M | 1.89M | 1.15M | | | | 0.06M | 112.00M | 0.24M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 2.36M | 5.26M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 0.63M | 0.61M | 0.48M | 0.50M | 0.52M | 0.56M | 0.19M | 0.17M | 0.19M | 0.17M | 0.15M | 0.39M | 0.57M | 0.55M | 2.90M | 5.47M | 3.98M | 4.22M | 4.47M | 4.72M | 6.84M | 6.41M | 5.87M | 5.58M |
|
Total Liabilities
|
0.06M | 0.06M | 0.06M | 0.44M | 0.06M | 0.07M | 0.96M | 1.27M | 1.43M | 1.50M | 1.63M | 1.67M | 1.78M | 3.83M | 3.99M | 4.00M | 4.10M | 4.31M | 4.40M | 4.14M | 8.12M | 9.60M | 10.50M | 10.97M | 11.61M | 11.62M | 12.46M | 4.88M | 117.47M | 14.87M | 14.93M | 16.88M | 19.22M | 24.71M | 25.13M | 24.68M | 27.63M |
|
Total Debt
|
| | | 0.25M | | | 0.06M | 0.67M | 0.72M | 0.73M | 0.81M | 0.85M | 0.92M | 1.19M | 1.35M | 1.33M | 1.38M | 1.48M | 1.64M | 1.90M | 1.91M | 2.69M | 2.89M | 7.69M | 4.11M | 8.70M | 8.57M | 3.00M | 112.00M | 2.75M | 3.06M | 2.59M | 2.74M | 3.27M | 3.66M | 3.28M | 0.10M |
|
Common Equity
|
-0.06M | -0.06M | -0.06M | -0.43M | -0.06M | -0.07M | -0.93M | -1.26M | -1.41M | -1.48M | -1.59M | -1.66M | -1.77M | -1.10M | -1.38M | -1.86M | -2.01M | -2.16M | -2.34M | -2.36M | 0.27M | -0.91M | -1.35M | -2.42M | -2.77M | -2.84M | -4.28M | 2.53M | 2.03M | 12.11M | 11.85M | 5.30M | 3.69M | 10.00M | -2.63M | -4.71M | -8.69M |
|
Shareholder's Equity
|
-0.06M | -0.06M | -0.06M | -0.43M | -0.06M | -0.07M | -0.93M | -1.26M | -1.41M | -1.48M | -1.59M | -1.66M | -1.77M | -1.10M | -1.38M | -1.86M | -2.01M | -2.16M | -2.34M | -2.36M | 0.27M | -0.91M | -1.35M | -2.42M | -2.77M | -2.84M | -4.28M | 2.53M | 2.03M | 12.11M | 11.85M | 5.30M | 3.69M | 10.00M | -2.63M | -4.71M | -8.69M |
|
Liabilities and Shareholders Equity
|
173.00 | 201.00 | 154.00 | 0.01M | 132.00 | 107.00 | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 2.74M | 2.61M | 2.14M | 2.09M | 2.15M | 2.07M | 1.78M | 8.39M | 8.69M | 9.15M | 8.55M | 8.84M | 8.78M | 8.18M | 7.41M | 18.32M | 26.98M | 26.78M | 22.18M | 22.91M | 41.60M | 30.20M | 27.81M | 26.93M |
|
Retained Earnings
|
-0.22M | -0.22M | -0.22M | -0.44M | -0.23M | -0.23M | -0.94M | -1.28M | -1.42M | -1.49M | -1.61M | -1.67M | -1.78M | -1.62M | -1.89M | -1.90M | -2.02M | -2.16M | -2.34M | -2.50M | -4.20M | -6.01M | -7.78M | -8.95M | -9.87M | -10.95M | -12.46M | -17.52M | -129.39M | -23.57M | -142.16M | -150.08M | -153.20M | -155.56M | -169.11M | -172.49M | -177.82M |
|
Preferred Shares
|
| | | | | | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | | | | | | 22.00 | 147.00 | 147.00 | 63.00 | 63.00 | 63.00 | 0.00M | 140.00 | 140.00 | 140.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43M | 3.00M | 3.00M | | | | | | |