|
Cash & Equivalents
|
0.11M | 0.19M | 0.22M | 0.15M | 0.32M | 1.62M | 0.50M | 0.50M | 0.50M | 0.62M | 0.72M | 0.86M | 0.75M | 0.81M | 1.10M | 1.25M | 1.26M | 1.50M | | | 3.55M | 1.72M | 2.78M | 3.45M | 3.69M | 4.21M | 4.28M | 4.99M | 5.13M | 5.34M | 5.59M | 6.12M | 6.41M | 4.92M | 5.48M | 6.83M | 19.44M | 17.22M | 14.96M | 15.20M | 15.81M | 15.77M | 16.20M | 17.10M | 18.43M | 19.56M | 20.55M | 21.16M | 22.41M | 23.85M | 24.27M | 21.46M | 21.81M | 4.83M | 3.35M | 4.96M | 5.05M | 5.71M | 5.40M | 4.02M | 4.09M | 4.10M | 4.10M | 4.11M | 3.26M |
|
Cash & Current Investments
|
0.11M | 0.19M | 0.22M | 0.15M | 0.32M | 1.62M | 0.50M | 0.50M | 0.50M | 0.62M | 0.72M | 0.86M | 0.75M | 0.81M | 1.10M | 1.25M | 1.26M | 1.50M | | | 3.55M | 1.72M | 2.78M | 3.45M | 3.69M | 4.21M | 4.28M | 4.99M | 5.13M | 5.34M | 5.59M | 6.12M | 6.41M | 4.92M | 5.48M | 6.83M | 19.44M | 17.22M | 14.96M | 15.20M | 15.81M | 15.77M | 16.20M | 17.10M | 18.43M | 19.56M | 20.55M | 21.16M | 22.41M | 23.85M | 24.27M | 21.46M | 21.81M | 4.83M | 3.35M | 4.96M | 5.05M | 5.71M | 5.40M | 4.02M | 4.09M | 4.10M | 4.10M | 4.11M | 3.26M |
|
Receivables - Net
|
| 0.26M | 0.16M | 0.15M | 0.20M | 0.84M | 0.14M | 0.18M | 0.22M | 0.37M | 0.44M | 0.36M | 0.40M | 0.44M | 0.57M | 0.54M | 0.75M | 0.83M | 2.19M | 2.63M | 1.75M | 2.01M | 1.64M | 1.56M | 1.45M | 1.25M | 1.48M | 1.29M | 1.32M | 1.30M | 1.32M | 1.33M | 1.07M | 1.27M | 1.49M | 1.64M | 1.64M | 1.59M | 2.24M | 2.42M | 2.05M | 2.05M | 2.17M | 2.60M | 2.44M | 2.51M | 2.97M | 3.60M | 3.04M | 3.29M | 3.95M | 3.48M | 3.06M | 2.98M | 3.55M | 4.31M | 4.27M | 3.00M | 4.20M | 4.69M | 4.41M | 3.35M | 3.49M | 3.73M | 4.14M |
|
Receivables - Other
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | | | | 1.59M | | | | 2.05M | | | | 2.51M | 2.97M | 3.60M | 3.04M | 3.29M | 3.95M | 3.48M | 3.06M | 2.98M | 3.55M | 4.31M | 4.27M | 3.00M | 4.20M | 4.69M | 4.41M | 3.35M | 3.49M | 3.73M | |
|
Receivables
|
| 0.27M | 0.17M | 0.16M | 0.20M | 0.84M | 0.14M | 0.18M | 0.22M | 0.37M | 0.44M | 0.36M | 0.40M | 0.44M | 0.57M | 0.54M | 0.75M | 0.83M | 2.19M | 2.63M | 1.75M | 2.01M | 1.64M | 1.56M | 1.45M | 1.25M | 1.48M | 1.29M | 1.32M | 1.30M | 1.32M | 1.33M | 1.07M | 2.55M | 1.49M | 1.64M | 1.64M | 3.19M | 2.24M | 2.42M | 2.05M | 4.10M | 2.17M | 2.60M | 2.44M | 5.03M | 5.93M | 7.20M | 6.07M | 6.58M | 7.90M | 6.97M | 6.12M | 5.96M | 7.09M | 8.62M | 8.54M | 6.01M | 8.40M | 9.37M | 8.81M | 6.70M | 6.98M | 7.46M | 4.14M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.10M | 0.10M | 0.17M | 0.12M | 0.14M | 0.17M | 0.17M | 0.03M | 0.05M | 0.05M | 0.05M | | | | 0.01M | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | 0.05M | 0.04M | 0.03M | 0.05M | 0.06M | 0.04M | 0.02M | 0.06M | | | | 0.31M | | | 0.21M | 0.25M | 0.28M | 0.40M | 0.39M | 0.19M | 0.26M | 0.36M | 0.40M | 0.19M | 0.24M | 0.19M | 0.16M | 0.09M | 0.24M | 0.25M | 0.22M | 0.14M | 0.24M | | 0.22M | 0.30M | 0.38M | 0.37M | 0.76M | 0.75M | 0.88M | 0.85M | 0.81M | 1.56M | 1.42M | 1.60M | 1.47M | 1.13M | 1.29M | 1.33M | 1.32M | 1.23M | 1.92M | 1.72M | 1.60M |
|
Current Assets
|
| 0.48M | 0.40M | 0.32M | 0.54M | 2.50M | 0.66M | 0.80M | 0.85M | 1.21M | 1.39M | 1.47M | 1.40M | 1.48M | 1.76M | 1.88M | 2.08M | 2.45M | | | | 4.05M | | | 5.84M | 5.72M | 6.04M | 6.68M | 6.84M | 6.83M | 7.16M | 7.82M | 7.87M | 7.11M | 7.96M | 9.20M | 21.76M | 18.99M | 17.56M | 18.03M | 18.17M | 18.01M | 18.61M | | 21.09M | 22.37M | 23.90M | 25.24M | 26.24M | 27.89M | 29.10M | 26.07M | 25.97M | 9.42M | 8.45M | 10.87M | 10.79M | 11.50M | 11.10M | 10.24M | 10.03M | 10.03M | 10.14M | 9.67M | 9.00M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.05M | | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.06M | 0.08M | 0.07M | | | | 0.15M | | | 0.65M | 0.18M | 0.19M | 0.18M | 0.17M | 0.20M | 0.19M | 0.17M | 0.16M | 0.14M | 0.16M | 0.15M | 0.15M | 0.13M | 0.12M | 0.06M | 0.33M | 0.90M | 0.87M | | 0.82M | 0.80M | 0.78M | 0.76M | 0.74M | 0.71M | 0.70M | 0.67M | 0.65M | 0.62M | 0.59M | 0.56M | 0.53M | 0.49M | 0.47M | 0.43M | 0.40M | 0.36M | 0.34M | 0.30M | 0.27M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 2.24M | | | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M | 2.24M | 4.07M | 4.07M | 4.07M | 4.87M | 5.03M | 6.05M | 6.05M | 6.05M | 6.38M | 6.38M | | 6.38M | 6.38M | 6.38M | 6.38M | 6.38M | 6.38M | 6.38M | 6.38M | 6.38M | 22.50M | 22.50M | 22.50M | 21.93M | 19.04M | 21.93M | 21.93M | 21.93M | 19.04M | 19.04M | 19.04M | 19.04M |
|
Intangibles
|
| 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.12M | 0.12M | 0.11M | 0.51M | 0.48M | 0.46M | 0.43M | 0.40M | 0.38M | | | | 3.73M | | | 3.00M | 2.19M | 1.93M | 1.68M | 1.70M | 2.05M | 2.35M | 2.58M | 2.77M | 2.86M | 2.73M | 2.61M | 2.93M | 2.80M | 4.37M | 4.18M | 3.98M | 3.52M | 3.34M | | 3.02M | 2.91M | 2.79M | 2.67M | 2.56M | 2.45M | 2.34M | 2.23M | 2.12M | 32.23M | 31.55M | 30.86M | 30.18M | 28.68M | 28.80M | 28.13M | 27.45M | 11.98M | 11.35M | 10.72M | 10.09M |
|
Goodwill & Intangibles
|
| 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.12M | 0.12M | 0.11M | 0.51M | 0.48M | 0.46M | 0.43M | 0.40M | 0.38M | | | | 3.73M | | | 5.24M | 2.19M | 4.17M | 3.92M | 3.94M | 4.29M | 4.59M | 4.82M | 5.01M | 6.93M | 6.80M | 6.68M | 7.79M | 7.83M | 10.42M | 10.23M | 10.04M | 9.89M | 9.72M | | 9.40M | 9.28M | 9.16M | 9.05M | 8.93M | 8.82M | 8.71M | 8.61M | 8.50M | 54.73M | 54.04M | 53.36M | 52.10M | 47.73M | 50.73M | 50.05M | 49.37M | 31.02M | 30.39M | 29.76M | 29.14M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.12M | 0.12M | 0.04M | 0.04M | 0.20M | 0.06M | 0.06M | 0.06M | 0.16M | 0.16M | 0.16M | | | | 2.34M | | | | 2.12M | | | | 2.06M | 0.14M | 0.14M | 0.14M | 1.66M | | | | 1.70M | | | | 0.26M | 0.29M | | 0.26M | 0.47M | | | | 0.92M | | | | 1.06M | | | | 1.62M | | | | 3.79M | 4.74M | 4.28M | 4.24M |
|
Other Non-Current Assets
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.03M | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.26M | 0.24M | 0.19M | 0.08M | 0.07M | | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.11M | 0.14M | 0.18M | 0.40M | 0.59M | 1.42M | 0.35M | 0.34M | 0.15M | 3.58M | 0.63M | 0.12M | 0.08M |
|
Non-Current Assets
|
| 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | 0.17M | 0.28M | 0.30M | 0.25M | 0.25M | 0.26M | 0.64M | 0.61M | 0.59M | 0.66M | 0.65M | 0.62M | | | | 6.15M | | | 5.92M | 5.45M | 5.60M | 5.55M | 5.61M | 6.03M | 6.23M | 6.37M | 6.45M | 9.84M | 9.53M | 9.20M | 10.14M | 9.96M | 12.56M | 12.10M | 11.92M | 14.38M | 13.96M | | 13.13M | 12.52M | 12.18M | 12.01M | 11.71M | 11.36M | 11.15M | 10.95M | 10.75M | 56.91M | 56.15M | 55.74M | 54.72M | 53.65M | 53.27M | 52.58M | 51.69M | 40.61M | 37.15M | 35.88M | 35.05M |
|
Assets
|
| 0.64M | 0.55M | 0.47M | 0.68M | 2.63M | 0.83M | 1.08M | 1.15M | 1.45M | 1.63M | 1.73M | 2.05M | 2.09M | 2.35M | 2.54M | 2.73M | 3.07M | | | | 10.20M | | | 11.76M | 11.17M | 11.64M | 12.22M | 12.46M | 12.86M | 13.40M | 14.19M | 14.32M | 16.95M | 17.48M | 18.40M | 31.91M | 28.95M | 30.11M | 30.13M | 30.09M | 32.39M | 32.57M | | 34.22M | 34.89M | 36.08M | 37.25M | 37.95M | 39.26M | 40.25M | 37.01M | 36.72M | 66.33M | 64.60M | 66.61M | 65.51M | 65.15M | 64.37M | 62.82M | 61.72M | 50.64M | 47.28M | 45.55M | 44.05M |
|
Accounts Payables
|
| 0.08M | 0.05M | 0.05M | 0.06M | 1.72M | 0.08M | 0.07M | 0.09M | 0.14M | 0.15M | 0.10M | 0.11M | 0.08M | 0.05M | 0.06M | 0.11M | 0.10M | | | | 0.26M | | | 0.38M | 0.39M | 0.55M | 0.30M | 0.29M | 0.34M | 0.31M | 0.64M | 0.48M | 0.67M | 0.51M | 0.36M | 0.49M | 0.37M | 0.62M | 0.44M | 0.40M | 0.27M | 0.38M | | 0.35M | 0.30M | 0.59M | 0.75M | 0.67M | 0.69M | 0.85M | 0.58M | 0.69M | 1.37M | 1.56M | 1.29M | 1.32M | 1.18M | 1.60M | 1.08M | 1.42M | 1.42M | 1.66M | 1.48M | 1.35M |
|
Notes Payables
|
| 0.03M | | | | | | | | | | | | | | | | | | | | 1.13M | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.32M | 0.32M | 0.32M | 0.32M | 0.30M | 0.31M | | 0.32M | | | | | | | | | 22.00M | | | | | | | | | | | |
|
Payables
|
| 0.11M | 0.05M | 0.05M | 0.06M | 1.72M | 0.08M | 0.07M | 0.09M | 0.14M | 0.15M | 0.10M | 0.11M | 0.08M | 0.05M | 0.06M | 0.11M | 0.10M | | | | 1.39M | | | 0.38M | 0.39M | 0.55M | 0.30M | 0.29M | 0.34M | 0.31M | 0.64M | 0.48M | 0.95M | 0.80M | 0.64M | 0.78M | 0.69M | 0.94M | 0.76M | 0.72M | 0.57M | 0.69M | | 0.68M | 0.30M | 0.59M | 0.75M | 0.67M | 0.69M | 0.85M | 0.58M | 0.69M | 23.37M | 1.56M | 1.29M | 1.32M | 1.18M | 1.60M | 1.08M | 1.42M | 1.42M | 1.66M | 1.48M | 1.35M |
|
Accumulated Expenses
|
| 0.10M | 0.07M | 0.06M | 0.05M | 0.20M | 0.04M | 0.03M | 0.03M | 0.04M | 0.05M | 0.04M | 0.06M | 0.03M | 0.06M | 0.04M | 0.10M | 0.04M | | | | 1.11M | | | 1.00M | 1.00M | 0.53M | 0.54M | 0.69M | 0.81M | 0.93M | 0.60M | 0.68M | 0.61M | 0.56M | 0.65M | 0.36M | 0.58M | 0.89M | 0.61M | 0.65M | 1.15M | 1.06M | | 1.37M | 1.80M | 2.10M | 1.99M | 1.65M | 1.98M | 1.79M | 1.74M | 1.64M | 2.25M | 2.34M | 2.37M | 1.92M | 1.84M | 2.03M | 1.98M | 2.19M | 1.70M | 2.14M | 2.39M | 2.04M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 0.89M | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.28M | 0.27M | 0.26M | 0.15M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 1.00M | 2.00M | 3.00M | 4.00M | 4.00M | 4.00M | 3.67M | 4.00M | 0.87M | 0.87M | 0.87M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.23M | 0.12M | 0.25M | | | | 0.14M | | | 0.09M | 0.20M | 0.17M | 0.28M | 0.20M | 0.11M | 0.12M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.08M | 0.04M | 0.03M | 0.03M | 0.31M | 0.37M | | 0.55M | 0.26M | 0.36M | 0.05M | 0.06M | 0.05M | 0.26M | 0.24M | 0.20M | 0.16M | 0.17M | 0.69M | 0.25M | 0.01M | | 0.02M | 0.01M | 0.06M | 3.79M | 2.68M | 1.56M |
|
Current Deferred Revenue
|
| | | | | | | 0.05M | 0.09M | 0.04M | 0.09M | 0.18M | 0.15M | 0.05M | 0.09M | 0.11M | 0.09M | 0.06M | | | | 0.88M | | | 0.88M | 0.82M | 0.88M | 1.01M | 0.94M | 0.84M | 0.86M | 1.04M | 0.96M | 0.89M | 1.12M | 1.27M | 1.39M | 1.25M | 1.46M | 1.62M | 1.57M | 1.81M | 1.88M | | 2.10M | 2.21M | 2.38M | 2.70M | 2.70M | 3.09M | 3.42M | 3.48M | 3.43M | 5.41M | 5.17M | 5.73M | 5.16M | 4.75M | 5.58M | 5.48M | 5.31M | 4.74M | 5.02M | 4.74M | 5.02M |
|
Total Current Liabilities
|
| | | 0.19M | | | 0.12M | 0.15M | 0.21M | 0.22M | 0.29M | 0.45M | 0.59M | 0.43M | 0.45M | 0.59M | 0.50M | 0.45M | | | | 3.50M | | | 2.35M | 2.40M | 2.12M | 2.13M | 2.11M | 2.10M | 2.22M | 2.37M | 2.20M | 2.52M | 2.55M | 2.64M | 2.60M | 2.60M | 3.34M | 3.02M | 2.96M | 3.84M | 4.00M | | 4.68M | 4.58M | 5.43M | 5.49M | 5.08M | 5.80M | 6.32M | 6.05M | 5.96M | 31.19M | 10.24M | 12.08M | 11.66M | 12.65M | 13.21M | 12.56M | 12.59M | 12.81M | 13.47M | 12.17M | 10.85M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.58M | 0.58M | 0.59M | 0.28M | 0.28M | 0.29M | 0.29M | | | | | | | | | | | | | | 18.92M | 17.90M | 16.91M | 15.91M | 14.92M | 13.92M | 12.93M | 11.93M | 2.33M | 2.11M | 1.90M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | -1.20M | | | 0.61M | 0.71M | 0.19M | 0.21M | 0.21M | 0.79M | 0.06M | 0.05M | 0.05M | 1.05M | 0.56M | 0.56M | 0.57M | 0.94M | 0.42M | 0.42M | 0.37M | 0.14M | 0.14M | | 0.12M | 0.66M | 0.26M | 0.26M | 0.26M | 1.09M | 0.14M | 0.11M | 0.10M | 1.63M | 0.60M | 0.27M | 0.07M | 1.76M | 0.13M | 0.06M | 0.04M | | | 0.07M | 0.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.23M | | 2.05M | 1.97M | 2.27M | 2.19M | 2.10M | 1.66M | 1.94M | 1.86M | 1.79M | 1.34M | 1.63M | 1.55M | 1.47M | 1.01M | 1.31M | 1.22M | 1.14M | 0.67M | 0.97M | 0.89M | 0.80M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.02M | 0.03M | 0.04M | 0.06M | 0.07M | 0.08M | 0.09M | 0.11M | 0.11M | 0.10M | 0.09M | | | | 0.06M | | | 0.04M | 0.11M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | | 0.07M | 0.06M | 0.05M | | | | | | | | | | | | | | 3.18M | 3.18M | 3.18M | 0.02M | | | 0.14M | | 0.01M | 0.02M | 10.85M |
|
Total Non-Current Liabilities
|
| | | | | | 0.00M | 0.15M | 0.21M | 0.22M | 0.29M | 0.45M | 0.59M | 0.43M | 0.45M | 0.59M | 0.50M | 0.45M | | | | 4.14M | | | 2.96M | 2.50M | 2.31M | 2.34M | 2.32M | 2.17M | 2.28M | 2.42M | 2.25M | 3.66M | 3.69M | 3.79M | 3.75M | 3.29M | 4.04M | 3.73M | 3.62M | | | | | | | | | | | | | 33.10M | 28.00M | 28.26M | 26.55M | 29.71M | 29.19M | 27.38M | 26.31M | 25.41M | 16.38M | 14.85M | 2.41M |
|
Total Liabilities
|
| 0.28M | 0.19M | 0.19M | 0.11M | 1.92M | 0.12M | 0.17M | 0.24M | 0.26M | 0.34M | 0.52M | 0.67M | 0.53M | 0.56M | 0.70M | 0.60M | 0.54M | | | | 4.20M | | | 3.00M | 2.61M | 2.44M | 2.47M | 2.44M | 2.28M | 2.39M | 2.52M | 2.34M | 3.74M | 3.76M | 3.84M | 3.80M | 3.29M | 4.11M | 3.79M | 3.67M | 6.29M | 6.37M | -26.48M | 6.86M | 6.75M | 7.58M | 7.56M | 7.08M | 7.64M | 8.04M | 7.66M | 7.47M | 33.10M | 31.18M | 31.44M | 29.73M | 29.73M | 29.19M | 27.38M | 26.46M | 25.41M | 16.39M | 14.87M | 13.26M |
|
Total Debt
|
| | | | | | | | | | | | 0.28M | 0.27M | 0.26M | 0.15M | 0.07M | | | | | | | | | | | | | | | | | 0.57M | 0.58M | 0.58M | 0.59M | 0.28M | 0.28M | 0.29M | 0.29M | | | | | | | | | | | | | 22.00M | 19.92M | 19.90M | 19.91M | 19.91M | 18.92M | 17.92M | 16.59M | 15.93M | 3.20M | 2.98M | 2.77M |
|
Common Equity
|
| 0.36M | 0.36M | 0.28M | 0.56M | 0.71M | 0.70M | 0.91M | 0.90M | 1.19M | 1.29M | 1.21M | 1.38M | 1.57M | 1.79M | 1.85M | 2.13M | 2.52M | | | | 6.01M | | | 8.77M | 8.56M | 9.20M | 9.76M | 10.01M | 10.58M | 11.01M | 11.67M | 11.98M | 13.21M | 13.72M | 14.55M | 28.10M | 25.66M | 26.00M | 26.34M | 26.42M | 26.10M | 26.21M | 26.48M | 27.36M | 28.14M | 28.50M | 29.69M | 30.88M | 31.62M | 32.20M | 29.35M | 29.24M | 33.22M | 33.42M | 35.18M | 35.79M | 35.42M | 35.18M | 35.44M | 35.26M | 25.23M | 30.89M | 30.69M | 30.79M |
|
Shareholder's Equity
|
| 0.36M | 0.36M | 0.28M | 0.56M | 0.71M | 0.70M | 0.91M | 0.90M | 1.19M | 1.29M | 1.21M | 1.38M | 1.57M | 1.79M | 1.85M | 2.13M | 2.52M | | | | 6.01M | | | 8.77M | 8.56M | 9.20M | 9.76M | 10.01M | 10.58M | 11.01M | 11.67M | 11.98M | 13.21M | 13.72M | 14.55M | 28.10M | 25.66M | 26.00M | 26.34M | 26.42M | 26.10M | 26.21M | 26.48M | 27.36M | 28.14M | 28.50M | 29.69M | 30.88M | 31.62M | 32.20M | 29.35M | 29.24M | 33.22M | 33.42M | 35.18M | 35.79M | 35.42M | 35.18M | 35.44M | 35.26M | 25.23M | 30.89M | 30.69M | 30.79M |
|
Liabilities and Shareholders Equity
|
| 0.64M | 0.55M | 0.47M | 0.68M | 2.63M | 0.83M | 1.08M | 1.15M | 1.45M | 1.63M | 1.73M | 2.05M | 2.09M | 2.35M | 2.54M | 2.73M | 3.07M | | | | 10.20M | | | 11.76M | 11.17M | 11.64M | 12.22M | 12.46M | 12.86M | 13.40M | 14.19M | 14.32M | 16.95M | 17.48M | 18.40M | 31.91M | 28.95M | 30.11M | 30.13M | 30.09M | 32.39M | 32.57M | | 34.22M | 34.89M | 36.08M | 37.25M | 37.95M | 39.26M | 40.25M | 37.01M | 36.72M | 66.33M | 64.60M | 66.61M | 65.51M | 65.15M | 64.37M | 62.82M | 61.72M | 50.64M | 47.28M | 45.55M | 44.05M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.10M | 0.16M | 0.16M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.01M | 0.17M | 0.21M | 0.21M | | | | | | | | | | | |
|
Retained Earnings
|
| -1.11M | -1.12M | -1.20M | -1.07M | -0.94M | -0.98M | -0.77M | -0.80M | -0.50M | -0.43M | -0.53M | -0.59M | -0.55M | -0.34M | -0.23M | -0.01M | 0.30M | | | | 0.33M | | | 0.77M | 0.39M | 0.80M | 1.07M | 1.12M | 1.49M | 1.67M | 2.02M | 2.18M | 2.77M | 2.94M | 3.15M | 3.09M | 3.15M | 3.36M | 3.57M | 3.77M | 3.84M | 4.06M | | 5.62M | 5.94M | 6.49M | 7.59M | 8.62M | 9.23M | 9.75M | 10.59M | 11.28M | 11.17M | 11.02M | 12.39M | 12.66M | 11.93M | 11.79M | 11.80M | 11.34M | 1.14M | 6.53M | 6.05M | 6.01M |
|
Preferred Shares
|
| 5.00 | 5.00 | 5.00 | 31.00 | 31.00 | 31.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |