|
Cash & Equivalents
|
3.94M | 3.17M | 4.21M | 4.48M | 4.70M | 4.40M | 4.04M | 3.73M | 2.78M | 3.17M | 3.92M | 2.66M | 2.13M | 1.95M | 2.90M | 2.53M | 2.88M | 3.52M | 3.56M | 3.64M | 3.36M | 1.97M | 2.32M | 2.25M | 1.71M | 0.97M | 0.81M | 0.19M | 1.99M | 3.31M | 2.15M | 0.41M | 0.72M | 1.20M | 0.65M | 1.37M | 0.64M | 0.48M | 0.84M | 0.88M | 0.64M | 0.38M | 5.06M | 3.71M | 2.82M | 0.70M | 2.31M | 1.18M | 0.87M | 0.06M | 0.35M | 0.17M | 0.41M | 0.01M | 0.06M | 5.76M | 8.67M | 7.18M | 10.81M | 9.56M |
|
Cash & Current Investments
|
3.94M | 3.17M | 4.21M | 4.48M | 4.70M | 4.40M | 4.04M | 3.73M | 2.78M | 3.17M | 3.92M | 2.66M | 2.13M | 1.95M | 2.90M | 2.53M | 2.88M | 3.52M | 3.56M | 3.64M | 3.36M | 1.97M | 2.32M | 2.25M | 1.71M | 0.97M | 0.81M | 0.19M | 1.99M | 3.31M | 2.15M | 0.41M | 0.72M | 1.20M | 0.65M | 1.37M | 0.64M | 0.48M | 0.84M | 0.88M | 0.64M | 0.38M | 5.06M | 3.71M | 2.82M | 0.70M | 2.31M | 1.18M | 0.87M | 0.06M | 0.35M | 0.17M | 0.41M | 0.01M | 0.06M | 5.76M | 8.67M | 7.18M | 10.81M | 9.56M |
|
Receivables - Net
|
| 5.03M | | 9.44M | 8.24M | 7.45M | 6.14M | 6.18M | 7.30M | 6.26M | 6.83M | 9.34M | 10.80M | 12.28M | 11.21M | 11.84M | 11.68M | 10.95M | 9.42M | 11.12M | 11.77M | 11.54M | 11.01M | 6.66M | 9.57M | 10.51M | 8.81M | 8.79M | 11.99M | 10.04M | 5.88M | 5.96M | 7.29M | 5.80M | 4.61M | 5.31M | 6.84M | 7.23M | 4.68M | 3.28M | 6.10M | 4.17M | 3.68M | 4.45M | 7.43M | 6.11M | 6.05M | 5.44M | 6.83M | 0.11M | 0.01M | 0.01M | 0.02M | 0.27M | 0.33M | 0.98M | 0.90M | 0.33M | 5.17M | 5.85M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.02M | 0.02M | 1.02M | 6.50M | 0.82M | 0.82M | 0.82M | 1.74M | 0.82M | 0.82M | 1.75M | 1.33M | 1.03M | 1.01M | 1.40M | 1.48M | 1.05M | 1.56M | 2.29M | 6.11M | 6.05M | 5.44M | 6.32M | 0.11M | 0.01M | 0.01M | 0.02M | 0.27M | 0.25M | 0.07M | 0.05M | 0.33M | 5.17M | 5.85M |
|
Receivables
|
| 5.03M | | 9.44M | 8.24M | 7.45M | 6.14M | 6.18M | 7.30M | 6.26M | 6.83M | 9.34M | 10.80M | 12.28M | 11.21M | 11.84M | 11.68M | 10.95M | 9.42M | 11.12M | 11.77M | 11.54M | 11.01M | 6.66M | 9.57M | 11.76M | 8.83M | 8.81M | 13.02M | 16.54M | 6.70M | 6.78M | 8.11M | 7.55M | 5.43M | 6.12M | 8.58M | 8.55M | 5.71M | 4.29M | 7.50M | 5.65M | 4.73M | 6.02M | 9.72M | 12.21M | 12.10M | 10.89M | 13.15M | 0.21M | 0.03M | 0.03M | 0.04M | 0.53M | 0.58M | 1.05M | 0.95M | 0.66M | 10.33M | 11.71M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | 0.37M | | 0.26M | 0.20M | 0.14M | 0.11M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 16.59M | | 16.35M | 19.03M | 18.46M | 20.26M | 21.11M | 20.52M | 17.27M | 14.39M | 14.04M | 15.25M | 16.65M | 16.21M | 17.34M | 16.52M | 16.11M | 16.05M | 15.57M | 16.28M | 16.73M | 15.28M | 15.93M | 16.35M | 16.29M | 13.18M | 12.57M | 11.22M | 0.76M | 1.15M | 1.10M | 0.93M | 0.80M | 0.97M | 1.02M | 1.73M | 1.35M | 1.31M | 1.83M | 1.07M | 1.63M | 1.01M | 1.33M | 1.15M | 1.10M | 1.25M | 0.49M | 0.41M | 0.37M | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.64M | 0.64M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | 1.81M | | | | 2.08M | | | | | | 1.30M | 1.30M | 2.01M | | | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.52M | | 1.23M | 1.26M | 1.03M | 1.65M | 2.48M | 2.16M | 1.33M | 1.00M | 1.30M | 1.47M | 0.62M | 1.07M | 0.78M | 1.37M | 1.10M | 2.09M | 2.11M | 1.89M | 1.35M | 1.66M | 1.07M | 0.82M | 0.76M | 0.68M | 2.33M | 0.89M | 0.51M | 0.35M | 1.34M | 0.95M | 1.04M | 0.61M | 0.86M | 0.85M | 0.36M | 0.32M | 0.84M | 0.93M | 1.14M | 0.73M | 1.03M | 1.21M | 1.42M | 1.23M | 0.87M | 1.25M | 0.39M | 0.27M | 0.10M | 0.09M | 0.07M | 0.80M | 1.66M | 1.44M | 1.52M | 1.27M | 3.71M |
|
Current Assets
|
| 25.21M | | 32.14M | 33.88M | 31.89M | 32.27M | 33.68M | 32.93M | 28.56M | 26.66M | 27.85M | 29.91M | 33.39M | 31.99M | 33.13M | 33.08M | 34.48M | 33.20M | 34.53M | 35.61M | 32.71M | 32.78M | 27.45M | 30.03M | 28.55M | 23.48M | 23.88M | 26.09M | 21.12M | 12.07M | 8.82M | 9.89M | 8.94M | 6.96M | 8.35M | 9.24M | 8.84M | 6.43M | 6.88M | 7.99M | 6.94M | 10.52M | 9.89M | 10.71M | 7.56M | 9.62M | 6.80M | 9.40M | 9.17M | 0.64M | 0.29M | 0.52M | 0.35M | 1.20M | 30.90M | 31.90M | 35.00M | 31.80M | 33.75M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | | | | 2.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 11.75M | | 12.47M | 12.61M | 12.54M | 12.60M | 12.61M | 12.47M | 12.25M | 11.95M | 11.73M | 11.69M | 11.42M | 11.26M | 11.72M | 11.48M | 11.76M | 11.53M | 11.36M | 11.12M | 10.98M | 10.82M | 10.57M | 10.31M | 10.12M | 8.26M | 7.99M | 0.99M | 0.54M | 0.49M | 0.59M | 0.54M | 0.21M | 0.70M | 0.74M | 0.80M | 0.32M | 0.31M | 0.30M | 0.27M | 0.73M | 0.99M | 2.11M | 2.13M | 2.11M | 2.16M | 2.68M | 2.66M | 2.71M | | | | | | 1.17M | 1.17M | | 1.17M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.30M | 0.32M | 0.16M | 0.24M | 0.22M | 0.29M | 0.18M | 0.43M | | | | |
|
Goodwill
|
| 1.12M | | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 0.04M | | | | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 7.72M | 11.71M | 11.71M | 20.13M |
|
Intangibles
|
| | | | | 0.34M | | 0.30M | | | | | | | | | | | | | | 0.04M | | 0.02M | 0.02M | 0.06M | | | 25.88M | 24.72M | 23.79M | 22.85M | 21.92M | 30.00M | 20.05M | 19.12M | 18.19M | 30.29M | 30.34M | 30.40M | 30.57M | 30.61M | 30.66M | 30.68M | 30.68M | 4.58M | 4.58M | 4.76M | 4.80M | 20.03M | 0.00M | 18.57M | 18.20M | 17.85M | 0.00M | 35.00M | 33.98M | 18.67M | 33.22M | 24.81M |
|
Goodwill & Intangibles
|
| 1.12M | | 1.12M | 1.12M | 1.46M | 1.12M | 1.42M | 1.12M | 0.04M | | | | | | | | | | | | 0.08M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 25.88M | 24.72M | 23.79M | 22.85M | 21.92M | 20.99M | 20.05M | 19.12M | 18.19M | 30.29M | 30.34M | 30.40M | 30.57M | 30.61M | 30.66M | 30.68M | 30.68M | 4.58M | 4.58M | 4.76M | 4.80M | 20.03M | 0.00M | 18.57M | 18.20M | 17.85M | 0.00M | 42.72M | 41.70M | 30.39M | 44.93M | 44.94M |
|
Long-Term Deferred Tax
|
| 0.03M | | 0.31M | 0.30M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 1.98M | 0.33M | 0.24M | 0.24M | 2.08M | 1.60M | 1.49M | | 4.58M | | | | 3.55M | | | | | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.06M | | 1.56M | 1.29M | 1.23M | 1.20M | 1.13M | 1.06M | 0.97M | 1.07M | 1.03M | 0.98M | 0.93M | 0.88M | 0.84M | 0.79M | 0.71M | 0.66M | 0.75M | 0.71M | 0.66M | 0.58M | 0.58M | 0.60M | 0.56M | 0.68M | 1.30M | 1.30M | 0.52M | 0.51M | 0.36M | 0.67M | 0.66M | 0.64M | 0.28M | 0.28M | 0.27M | 0.24M | 0.24M | 0.23M | 0.23M | 0.24M | 0.27M | 0.27M | 1.56M | 1.51M | 1.55M | 1.58M | 8.61M | 0.02M | 0.02M | 0.36M | 0.01M | | | | 16.93M | | 15.86M |
|
Non-Current Assets
|
| 14.66M | | 15.46M | 15.32M | 14.91M | 14.95M | 14.89M | 14.68M | 13.25M | 13.54M | 13.29M | 13.19M | 12.87M | 14.10M | 13.97M | 14.07M | 12.48M | 12.20M | 12.12M | 12.34M | 14.13M | 12.23M | 11.89M | 11.66M | 13.31M | 11.08M | 11.64M | 28.92M | 25.77M | 24.78M | 27.62M | 26.95M | 26.10M | 27.06M | 25.13M | 24.40M | 20.20M | 20.05M | 19.14M | 17.89M | 17.41M | 16.79M | 17.57M | 16.90M | 7.61M | 6.91M | 18.91M | 20.18M | 37.58M | 34.34M | 33.92M | 33.97M | 18.14M | 17.38M | 44.49M | 42.99M | 47.44M | 46.22M | 60.94M |
|
Assets
|
| 39.86M | | 47.60M | 49.20M | 46.81M | 47.22M | 48.57M | 47.61M | 41.80M | 40.20M | 41.13M | 43.10M | 46.26M | 46.09M | 47.10M | 47.16M | 46.96M | 45.40M | 46.65M | 47.95M | 46.85M | 45.01M | 39.35M | 41.69M | 41.86M | 34.55M | 35.52M | 55.02M | 46.89M | 36.86M | 36.44M | 36.84M | 35.04M | 34.02M | 33.48M | 33.64M | 29.03M | 26.48M | 26.02M | 25.88M | 24.35M | 27.30M | 27.46M | 27.61M | 15.16M | 16.54M | 25.71M | 29.58M | 46.76M | 34.98M | 34.21M | 34.49M | 18.49M | 18.58M | 75.39M | 74.89M | 82.44M | 78.02M | 94.69M |
|
Accounts Payables
|
| 4.47M | | 5.79M | 6.79M | 4.32M | 5.99M | 5.57M | 5.33M | 4.96M | 5.45M | 5.91M | 7.28M | 5.88M | 5.84M | 6.42M | 6.76M | 6.38M | 8.05M | 8.26M | 7.67M | 7.02M | 6.73M | 7.43M | 7.19M | 6.14M | 5.11M | 4.84M | 2.59M | 3.32M | 2.56M | 2.78M | 3.79M | 3.17M | 3.93M | 3.78M | 3.73M | 4.37M | 4.14M | 4.74M | 5.73M | 4.89M | 4.67M | 6.03M | 6.13M | 5.23M | 6.78M | 5.84M | 6.07M | 2.28M | 2.66M | 2.40M | 2.26M | 2.27M | 2.54M | 2.94M | 2.88M | 3.23M | 2.90M | 4.17M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 5.58M | 0.30M | 0.65M | 0.47M | 0.68M | 0.10M | 0.70M | 0.79M | 2.47M | 2.48M | 1.49M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.22M | 0.23M | 0.23M | | | | | 0.60M | 3.24M | 2.58M | 0.81M | 3.33M | 4.29M |
|
Payables
|
| 4.47M | | 5.79M | 6.79M | 4.32M | 5.99M | 5.57M | 5.33M | 4.96M | 5.45M | 5.91M | 7.28M | 5.88M | 5.84M | 6.42M | 6.76M | 6.38M | 8.05M | 8.26M | 7.67M | 7.02M | 6.73M | 7.43M | 7.19M | 6.14M | 5.11M | 4.84M | 3.39M | 8.90M | 2.85M | 3.42M | 4.25M | 3.84M | 4.03M | 4.47M | 4.52M | 6.84M | 6.62M | 6.23M | 6.73M | 5.89M | 5.67M | 7.03M | 7.13M | 6.23M | 7.78M | 6.06M | 6.29M | 2.51M | 2.66M | 2.40M | 2.26M | 2.27M | 3.14M | 6.18M | 5.46M | 4.04M | 6.24M | 8.45M |
|
Accumulated Expenses
|
| 0.04M | | 0.06M | 5.71M | 4.45M | 5.20M | 4.94M | 4.87M | 4.31M | 5.18M | 4.73M | 5.33M | 7.89M | 4.30M | 3.97M | 3.94M | 0.03M | 7.82M | 0.03M | 0.04M | 0.04M | 0.03M | 8.24M | 8.05M | 8.89M | 8.88M | 8.61M | 6.23M | 6.56M | 4.98M | 5.60M | 5.87M | | | | | | | | | | | | | 1.20M | 1.00M | 9.50M | 680.00M | 1.01M | 9.20M | 0.49M | 0.24M | 3.63M | 2.54M | 2.44M | 3.80M | 2.55M | 2.86M | 2.66M |
|
Other Accumulated Expenses
|
| | | | | 0.30M | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | 2.90M | 2.90M | 2.85M | 2.85M | 2.50M | |
|
Short term Debt
|
| 10.14M | | 10.76M | 8.84M | 10.69M | 8.96M | 11.90M | 12.46M | 10.56M | 7.77M | 8.06M | 6.82M | 9.66M | 8.34M | 8.37M | 7.58M | 9.24M | 8.27M | 9.10M | 12.41M | 12.67M | 10.41M | 7.79M | 9.81M | 10.33M | 2.37M | 2.05M | 3.85M | 5.58M | 0.30M | 0.65M | 0.47M | 0.68M | 0.10M | 0.70M | 0.79M | 0.28M | | 3.47M | 3.33M | 0.14M | 0.22M | 0.09M | 0.49M | 0.29M | 0.07M | | 3.66M | 0.27M | 0.07M | | | | | 1.69M | 0.56M | 0.56M | 0.56M | 0.56M |
|
Current Leases
|
| | | | | | | | | 0.13M | | | | 0.27M | | | | 0.39M | | | | 0.54M | | | | 0.31M | | | | | | | | | 0.82M | 1.05M | 1.05M | 1.08M | 1.25M | 1.25M | 1.26M | 1.20M | 1.27M | 1.33M | 1.32M | 1.30M | 1.22M | 1.41M | 1.71M | 1.63M | | | | | | 0.06M | 0.03M | 0.01M | 0.02M | 0.01M |
|
Current Taxes
|
| 0.06M | | 0.83M | 1.50M | | | | | | | 0.09M | 0.23M | | 0.59M | 0.27M | 0.14M | | | | | 4.80M | | 4.15M | 4.17M | 4.20M | 4.84M | 4.57M | 4.61M | 4.56M | 4.35M | 4.92M | 4.67M | 4.72M | 4.74M | 4.61M | 4.69M | 5.44M | 5.52M | 5.60M | 5.69M | 5.80M | 5.83M | 5.89M | 6.00M | 6.02M | 6.10M | 6.10M | 6.20M | 6.30M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.10M | | 0.15M | | | | | | | | | | | | | | 0.41M | | 0.39M | 0.23M | 0.23M | 0.36M | 0.35M | 0.32M | 0.30M | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 23.88M | | 23.74M | 23.92M | 20.45M | 21.12M | 23.36M | 25.46M | 20.93M | 19.58M | 20.14M | 21.02M | 24.56M | 20.19M | 20.22M | 19.59M | 24.89M | 26.46M | 27.51M | 30.00M | 29.87M | 29.74M | 26.26M | 27.34M | 27.46M | 18.37M | 16.70M | 15.05M | 15.76M | 7.99M | 9.25M | 10.13M | 9.68M | 10.46M | 11.55M | 11.56M | 17.57M | 16.72M | 18.45M | 19.25M | 20.60M | 17.45M | 19.66M | 20.60M | 19.37M | 20.60M | 18.90M | 23.84M | 23.94M | 3.50M | 2.90M | 2.50M | 5.91M | 8.10M | 42.51M | 42.33M | 40.94M | 38.20M | 38.27M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.99M | | 1.55M | 1.10M | 0.56M | 0.47M | 0.42M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 2.50M | | 7.47M | 7.41M | 7.25M | 7.01M | 6.83M | 4.75M | 6.36M | 6.15M | 5.94M | 5.71M | 5.45M | 5.30M | 5.59M | 5.36M | 5.12M | 4.04M | 3.87M | 3.65M | 4.57M | 3.46M | 3.27M | 3.31M | 0.43M | 2.65M | 3.37M | | | | | | | | | 2.50M | | | | | | | 1.44M | 1.38M | 1.32M | 1.25M | 1.51M | 1.43M | | | | | | 0.50M | 3.87M | 6.70M | 11.57M | 9.42M | 17.27M |
|
Non-Current Deffered Revenue
|
| 1.34M | | 1.10M | 0.97M | 0.85M | 0.73M | 0.61M | 0.49M | 0.36M | 0.24M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | | 14.51M | 14.51M | 14.51M | 3.90M | 3.90M | 3.90M | 3.86M | 3.90M | 3.90M |
|
Minority Interest
|
| 1.94M | | 2.05M | 2.00M | 2.20M | 2.19M | 2.28M | 2.20M | 1.60M | 1.54M | 1.50M | 1.63M | 1.91M | 2.05M | 2.04M | 1.99M | 1.94M | 1.65M | 1.53M | 1.16M | 0.72M | 0.54M | 0.46M | 0.48M | 0.41M | 0.14M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 3.50M | 3.20M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 20.38M | | | | | | | | 2.85M | | 3.06M |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.88M | 0.88M | 0.88M | 0.99M | 1.04M | 0.92M | 0.92M | 0.92M | 1.09M | 1.09M | 1.09M | 1.09M | 1.05M | 1.05M | 1.05M | 1.05M | 1.98M | | | | | | | 8.83M | 4.58M | 4.00M | 3.72M | 3.43M | 3.55M | 2.85M | 2.46M | 1.73M | 0.27M | | | | | | | | | | | | 0.20M | 3.15M | 3.04M | 2.94M | 0.64M | 0.56M | 1.59M | 1.16M | 1.04M | 1.04M | 2.83M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 2.30M | 1.15M | 0.85M | 1.31M | 1.47M | 1.35M | 1.39M | 1.36M | 1.90M | 2.24M | 2.47M | 1.89M | 2.96M | 4.18M | 3.82M | | | | | | 0.19M | 0.12M | 0.11M | 0.12M | 0.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.52M | | | | 0.37M | 0.33M | 0.25M | 0.27M | 0.36M | 0.34M | 0.40M | 0.39M | 0.36M | 0.34M | 0.33M | 0.31M | 0.31M | 0.13M | 0.15M | 0.18M | 0.20M | 0.04M | | | | | | | | | 0.85M | 0.68M | 0.68M | 0.34M | 0.22M | 0.05M | 0.05M | 0.28M | 0.07M | 0.04M | 0.03M | 1.81M | | | 0.11M | 0.07M | 0.05M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 31.10M | | | | 31.05M | 31.55M | 32.43M | 34.70M | 34.45M | 33.20M | 29.53M | 30.65M | 30.28M | 21.03M | 20.06M | 23.87M | 20.34M | 11.99M | 12.97M | 13.56M | 13.23M | 14.39M | | | | | | | | | 23.01M | 24.21M | 23.16M | 23.70M | 24.08M | 30.11M | 29.89M | 6.63M | 5.94M | 5.45M | 7.25M | 9.14M | | | 53.66M | 48.76M | 61.53M |
|
Total Liabilities
|
| 27.72M | | 32.30M | 32.30M | 29.43M | 29.74M | 31.67M | 31.69M | 28.57M | 26.89M | 27.12M | 27.65M | 31.61M | 26.59M | 26.91M | 26.04M | 31.42M | 31.88M | 32.67M | 34.97M | 34.80M | 33.54M | 29.93M | 31.04M | 30.65M | 21.36M | 20.39M | 24.18M | 20.65M | 12.12M | 13.12M | 13.74M | 13.43M | 14.43M | 15.25M | 16.94M | 18.69M | 18.04M | 19.92M | 20.60M | 21.98M | 18.82M | 23.86M | 24.89M | 23.84M | 24.05M | 24.30M | 30.16M | 29.94M | 6.91M | 6.01M | 5.48M | 7.29M | 10.95M | 48.61M | 50.81M | 53.77M | 48.83M | 61.58M |
|
Total Debt
|
| 12.64M | | 18.23M | 16.25M | 17.94M | 15.97M | 18.73M | 17.21M | 16.92M | 13.92M | 14.00M | 12.53M | 15.11M | 13.64M | 13.96M | 12.94M | 14.36M | 12.31M | 12.98M | 16.06M | 17.24M | 13.88M | 11.06M | 13.12M | 10.77M | 5.03M | 5.42M | 3.85M | 5.58M | 0.30M | 0.65M | 0.47M | 0.68M | 0.10M | 0.70M | 3.29M | 0.28M | | 3.47M | 3.33M | 0.14M | 0.22M | 1.53M | 1.88M | 1.61M | 1.32M | 1.51M | 5.08M | 0.27M | 0.07M | | | | 0.50M | 5.55M | 7.26M | 12.13M | 9.98M | 17.83M |
|
Common Equity
|
| 17.38M | | 15.29M | 16.89M | 17.38M | 17.48M | 16.89M | 15.92M | 13.23M | 13.31M | 14.01M | 15.45M | 14.65M | 18.06M | 18.81M | 19.34M | 15.54M | 13.52M | 13.98M | 12.98M | 12.04M | 11.47M | 9.42M | 10.65M | 11.21M | 13.05M | 15.14M | 30.84M | 26.24M | 24.74M | 23.32M | 23.10M | 21.61M | 19.59M | 18.23M | 16.70M | 10.34M | 8.44M | 6.10M | 5.27M | 2.37M | 8.49M | 3.60M | 2.72M | -8.68M | -7.51M | 45.75M | 45.75M | 2.31M | 13.60M | 13.70M | 14.50M | -3.31M | 3.80M | 22.93M | 20.23M | 20.89M | 21.83M | 26.05M |
|
Shareholder's Equity
|
| 17.38M | | 15.29M | 16.89M | 17.38M | 17.48M | 16.89M | 15.92M | 13.23M | 13.31M | 14.01M | 15.45M | 14.65M | 18.06M | 18.81M | 19.34M | 15.54M | 13.52M | 13.98M | 12.98M | 12.04M | 11.47M | 9.42M | 10.65M | 11.21M | 13.05M | 15.14M | 30.84M | 26.24M | 24.74M | 23.32M | 23.10M | 21.61M | 19.59M | 18.23M | 16.70M | 10.34M | 8.44M | 6.10M | 5.27M | 2.37M | 8.49M | 3.60M | 2.72M | -8.68M | -7.51M | 45.75M | 45.75M | 2.31M | 13.60M | 13.70M | 14.50M | -3.31M | 3.80M | 22.93M | 20.23M | 20.89M | 21.83M | 26.05M |
|
Liabilities and Shareholders Equity
|
| 39.86M | | 47.60M | 49.20M | 46.81M | 47.22M | 48.57M | 47.61M | 41.80M | 40.20M | 41.13M | 43.10M | 46.26M | 46.09M | 47.10M | 47.16M | 46.96M | 45.40M | 46.65M | 47.95M | 46.85M | 45.01M | 39.35M | 41.69M | 41.86M | 34.55M | 35.52M | 55.02M | 46.89M | 36.86M | 36.44M | 36.84M | 35.04M | 34.02M | 33.48M | 33.64M | 29.03M | 26.48M | 26.02M | 25.88M | 24.35M | 27.30M | 27.46M | 27.61M | 15.16M | 16.54M | 25.71M | 29.58M | 46.76M | 34.98M | 34.21M | 34.49M | 18.49M | 18.58M | 75.39M | 74.89M | 82.44M | 78.02M | 94.69M |
|
Retained Earnings
|
| -9.26M | | -6.56M | -4.80M | -4.80M | -4.86M | -5.50M | -6.59M | -8.65M | -8.46M | -7.70M | -6.56M | -7.63M | -4.36M | -3.77M | -3.21M | -6.86M | -8.56M | -7.96M | -8.73M | -9.58M | -10.03M | -12.13M | -11.01M | -11.03M | -8.82M | -6.76M | -5.99M | -10.91M | -12.38M | -13.79M | -15.04M | -16.52M | -18.55M | -19.92M | -21.88M | -28.42M | -30.70M | -33.14M | -33.95M | -36.92M | -36.41M | -41.39M | -42.36M | -53.80M | -52.60M | -43.73M | -45.71M | -42.82M | -32.74M | -32.61M | -32.83M | -50.63M | -52.78M | -52.19M | -53.01M | -56.88M | -59.74M | -68.86M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 8.55M | 8.55M | 8.55M | 8.55M | 8.55M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.61M | | | | | | | | | | | | | | | | | | | |