|
Cash & Equivalents
|
3.83M | 4.45M | 5.71M | 5.41M | 4.88M | 4.12M | 4.98M | 4.49M | 4.16M | 3.76M | | 2.50M | 7.92M | 6.71M | 5.58M | 6.13M | 5.73M | 15.40M | 14.09M | 13.20M | 12.64M | 9.46M | 9.32M | 9.33M | 15.23M | 11.51M | 10.29M | 9.41M | 9.95M | 8.70M | 7.88M | 40.66M | 16.60M | 32.41M | 67.36M | 62.27M | 58.81M | 51.38M | 46.16M | 43.54M | 41.91M | 39.54M | 34.67M | 30.90M | 30.87M | 26.23M | 20.06M | 14.83M | 10.19M | 16.30M | 18.50M | 22.13M | 43.65M | 37.28M | 32.68M | 28.01M | 31.74M | 31.01M | 29.30M | 25.14M |
|
Short-term Investments
|
| | | | | | | | 0.71M | | | | 0.95M | | | 0.23M | 0.21M | 0.29M | 0.26M | 0.17M | | | | | | | | | | | | 55.48M | 61.68M | 40.88M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.83M | 4.45M | 5.71M | 5.41M | 4.88M | 4.12M | 4.98M | 4.49M | 4.88M | 3.76M | | 2.50M | 8.87M | 6.71M | 5.58M | 6.36M | 5.94M | 15.68M | 14.35M | 13.37M | 12.64M | 9.46M | 9.32M | 9.33M | 15.23M | 11.51M | 10.29M | 9.41M | 9.95M | 8.70M | 7.88M | 96.14M | 78.27M | 73.30M | 67.36M | 62.27M | 58.81M | 51.38M | 46.16M | 43.54M | 41.91M | 39.54M | 34.67M | 30.90M | 30.87M | 26.23M | 20.06M | 14.83M | 10.19M | 16.30M | 18.50M | 22.13M | 43.65M | 37.28M | 32.68M | 28.01M | 31.74M | 31.01M | 29.30M | 25.14M |
|
Receivables - Net
|
2.11M | | 2.22M | 2.18M | 2.24M | 2.56M | 2.62M | 2.64M | 2.91M | 1.93M | 2.37M | 2.10M | 1.99M | 2.23M | 2.62M | 2.04M | 1.99M | 1.40M | 2.04M | 2.52M | 2.92M | 3.14M | 3.51M | 3.87M | 4.85M | 4.28M | 4.93M | 4.08M | 4.86M | 5.14M | 5.59M | 4.14M | 5.08M | 4.04M | 5.29M | 7.66M | 7.99M | 6.12M | 6.31M | 6.15M | 8.40M | 7.68M | 8.98M | 11.44M | 13.04M | 12.36M | 10.34M | 9.09M | 10.60M | 9.97M | 12.07M | 12.65M | 14.02M | 12.49M | 12.71M | 13.04M | 15.48M | 11.64M | 11.25M | 12.99M |
|
Receivables - Other
|
| | | | | | | | | 0.13M | 0.11M | 0.09M | | | | | | | | | | | | | | | | | | | | | 1.36M | 0.93M | | | 0.10M | 1.30M | 1.67M | 1.16M | 1.27M | 1.11M | 1.39M | 0.87M | 0.50M | 0.11M | 0.03M | 0.02M | 0.60M | 0.42M | 0.32M | 0.60M | 0.50M | | | | 0.40M | | | |
|
Receivables
|
2.11M | | 2.22M | 2.18M | 2.24M | 2.56M | 2.62M | 2.64M | 2.91M | 2.05M | 2.48M | 2.19M | 1.99M | 2.23M | 2.62M | 2.04M | 1.99M | 1.40M | 2.04M | 2.52M | 2.92M | 3.14M | 3.51M | 3.87M | 4.85M | 4.28M | 4.93M | 4.08M | 4.86M | 5.14M | 5.59M | 4.14M | 6.44M | 4.97M | 5.29M | 7.66M | 8.09M | 7.42M | 7.98M | 7.31M | 9.67M | 8.79M | 10.37M | 12.32M | 13.54M | 12.47M | 10.37M | 9.11M | 11.20M | 10.38M | 12.39M | 13.24M | 14.52M | 12.49M | 12.71M | 13.04M | 15.88M | 11.64M | 11.25M | 12.99M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | | | | 4.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
7.61M | | 7.21M | 7.66M | 8.73M | 8.04M | 7.86M | 8.31M | 7.54M | 8.99M | | | 8.41M | | | 6.48M | 5.73M | 6.13M | 6.35M | 6.13M | 5.96M | 6.56M | 7.98M | 7.53M | 6.16M | 7.42M | 7.58M | 7.33M | 4.27M | 6.71M | 7.53M | 6.04M | 5.30M | 5.60M | 6.39M | 7.24M | 5.07M | 5.87M | 5.26M | 5.42M | 4.05M | 4.46M | 5.27M | 6.04M | 6.78M | 7.02M | 9.68M | 12.04M | 11.80M | 10.95M | 11.17M | 11.29M | 10.80M | 9.79M | 9.32M | 9.93M | 8.60M | 8.70M | 9.32M | 10.28M |
|
Current Deferred Tax Assets
|
0.40M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.97M | | 0.73M | 0.62M | 0.71M | 1.12M | 1.05M | 1.03M | 0.95M | 1.12M | | | 0.55M | | | 0.60M | 0.80M | 1.01M | 0.96M | 0.83M | 0.52M | 0.53M | 0.54M | 0.56M | 0.41M | 0.64M | 0.54M | 0.63M | 0.43M | 0.52M | 0.57M | 0.63M | 1.18M | 1.45M | 1.99M | 1.73M | 3.21M | 4.43M | 4.01M | 4.16M | 2.79M | 2.59M | 3.62M | 2.97M | 1.93M | 1.44M | 2.77M | 2.77M | 2.74M | 2.78M | 3.10M | 3.49M | 2.76M | 2.36M | 1.96M | 2.11M | 1.66M | 1.51M | 1.17M | 1.51M |
|
Current Assets
|
14.91M | | 16.38M | 16.37M | 16.48M | 16.35M | 16.42M | 16.34M | 16.24M | 15.34M | | | 19.82M | | | 16.39M | 15.37M | 25.06M | 24.54M | 23.69M | 22.04M | 20.53M | 20.56M | 20.47M | 26.54M | 24.63M | 24.12M | 22.24M | 22.55M | 21.73M | 22.23M | 106.95M | 89.83M | 85.32M | 81.96M | 78.91M | 76.73M | 74.17M | 69.84M | 67.66M | 66.09M | 63.04M | 61.58M | 59.88M | 60.74M | 54.81M | 50.52M | 46.31M | 42.97M | 52.68M | 52.88M | 50.15M | 70.36M | 61.93M | 56.67M | 52.16M | 56.44M | 51.85M | 49.91M | 48.79M |
|
Buildings
|
| | | | | | | | | | | | 3.87M | | | | 3.90M | | | | 4.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.54M | 0.54M | 0.46M | 0.40M | | | | 0.64M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | 1.60M | | | | 1.60M | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
7.43M | | 7.33M | 7.34M | 7.18M | 7.23M | 7.09M | 7.12M | 7.23M | 7.17M | | | 7.06M | | | 6.83M | 6.95M | 7.01M | 7.04M | 6.99M | 6.81M | 6.67M | 6.54M | 6.50M | 6.45M | 6.37M | 6.24M | 6.38M | 6.03M | 6.34M | 6.31M | 5.84M | 5.79M | 6.03M | 6.30M | 6.64M | 6.62M | 6.54M | 6.44M | 6.35M | 6.54M | 6.60M | 6.47M | 6.41M | 6.58M | 6.66M | 6.84M | 6.81M | 6.76M | 2.11M | 2.12M | 2.09M | 1.92M | 1.78M | 1.92M | 1.91M | 1.99M | 1.91M | 2.05M | 2.39M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
1.60M | | 1.54M | 1.52M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | | | 1.51M | | | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 0.07M | 1.51M | 1.51M | 0.03M | 0.19M | 0.19M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.60M | | 1.54M | 1.52M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | | | 1.51M | | | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 0.25M | 1.70M | 1.70M | 0.22M | 0.38M | 0.38M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
1.53M | | 1.07M | 0.99M | 2.25M | 1.38M | 1.41M | 1.31M | 2.52M | 2.15M | | | 3.41M | | | 5.31M | 5.41M | | | | 0.03M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.71M | | | | 0.78M | 0.78M | 0.91M | 1.07M | 0.60M | 1.26M | | | 0.67M | | | 0.90M | 0.90M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 2.31M | 0.66M | 0.66M | 0.12M | 0.07M | 0.24M | 0.37M | 0.39M | 0.39M | 0.48M | 0.56M | 0.51M | 0.81M | 0.86M | 1.03M | 1.05M | 1.11M | 1.31M | 1.27M | 1.25M | 1.22M | 1.24M | 1.91M | 1.85M | 1.73M | 1.89M | 1.81M | 1.78M | 1.66M | 1.77M | 1.72M | 1.81M |
|
Non-Current Assets
|
0.71M | | 0.76M | 0.78M | 11.76M | 11.64M | 11.62M | 11.70M | 11.94M | 12.73M | | | 13.35M | | | 14.90M | 9.47M | 9.53M | 9.58M | 9.43M | 9.41M | 9.21M | 9.03M | 8.68M | 8.57M | 8.46M | 8.44M | 8.46M | 8.44M | 8.38M | 8.43M | 6.23M | 6.09M | 6.54M | 6.93M | 8.04M | 8.01M | 7.95M | 7.99M | 7.75M | 8.02M | 8.05M | 8.02M | 7.89M | 7.98M | 8.19M | 8.95M | 8.96M | 8.80M | 4.10M | 9.54M | 9.30M | 7.15M | 8.79M | 8.72M | 8.56M | 6.74M | 6.54M | 6.55M | 6.76M |
|
Assets
|
27.79M | | 28.65M | 28.55M | 28.24M | 27.99M | 28.04M | 28.04M | 28.18M | 28.08M | | | 33.18M | | | 31.29M | 24.83M | 34.59M | 34.13M | 33.12M | 31.45M | 29.75M | 29.59M | 29.15M | 35.11M | 33.09M | 32.56M | 30.70M | 30.99M | 30.11M | 30.65M | 113.17M | 95.93M | 91.86M | 88.88M | 86.94M | 84.75M | 82.11M | 77.83M | 75.42M | 74.11M | 71.10M | 69.60M | 67.77M | 68.72M | 63.00M | 59.47M | 55.27M | 51.77M | 56.78M | 62.43M | 59.45M | 79.24M | 70.71M | 65.39M | 60.72M | 64.84M | 60.16M | 58.19M | 57.37M |
|
Accounts Payables
|
0.95M | | 0.94M | 0.71M | 1.08M | 0.72M | 0.64M | 0.62M | 0.80M | 0.89M | | | 1.06M | | | 1.37M | 1.55M | 1.88M | 1.74M | 2.34M | 1.21M | 1.54M | 1.77M | 1.65M | 1.61M | 2.18M | 2.08M | 1.39M | 1.58M | 2.10M | 2.75M | 2.35M | 1.42M | 1.50M | 1.64M | 1.46M | 2.44M | 2.54M | 2.21M | 2.48M | 1.51M | 2.28M | 2.80M | 3.04M | 2.63M | 2.56M | 2.59M | 2.07M | 2.67M | 1.91M | 2.66M | 2.05M | 2.71M | 2.10M | 2.35M | 1.91M | 2.62M | 2.31M | 2.89M | 3.22M |
|
Payables
|
0.95M | | 0.94M | 0.71M | 1.08M | 0.72M | 0.64M | 0.62M | 0.80M | 0.89M | | | 1.06M | | | 1.37M | 1.55M | 1.88M | 1.74M | 2.34M | 1.21M | 1.54M | 1.77M | 1.65M | 1.61M | 2.18M | 2.08M | 1.39M | 1.58M | 2.10M | 2.75M | 2.35M | 1.42M | 1.50M | 1.64M | 1.46M | 2.44M | 2.54M | 2.21M | 2.48M | 1.51M | 2.28M | 2.80M | 3.04M | 2.63M | 2.56M | 2.59M | 2.07M | 2.67M | 1.91M | 2.66M | 2.05M | 2.71M | 2.10M | 2.35M | 1.91M | 2.62M | 2.31M | 2.89M | 3.22M |
|
Accumulated Expenses
|
0.44M | | 0.60M | 0.75M | 0.35M | 0.57M | 0.59M | 0.55M | 0.45M | 0.66M | | | 0.87M | | | 1.16M | 1.60M | 1.63M | 1.54M | 1.71M | 2.12M | 2.09M | 1.84M | 1.67M | 2.60M | 1.85M | 2.51M | 2.66M | 0.45M | 2.21M | 2.42M | 19.83M | 5.87M | 5.59M | 5.85M | 7.29M | 9.40M | 7.59M | 6.91M | 6.59M | 7.28M | 7.09M | 7.59M | 8.32M | 10.29M | 8.84M | 8.57M | 8.84M | 8.93M | 7.63M | 7.11M | 7.91M | 9.66M | 8.08M | 7.96M | 7.29M | 7.75M | 6.83M | 7.28M | 7.34M |
|
Short term Debt
|
0.14M | | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | | | 0.07M | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 3.11M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | 8.78M | 8.89M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.20M | 0.23M | 0.23M | 0.27M | 0.27M | 0.24M | 0.23M | 0.23M | 0.22M | 0.17M | 0.12M | 0.11M | 0.24M | 0.22M | 0.18M | 0.34M | 0.31M | 0.35M | 0.36M | 0.31M | 0.33M | 0.34M | 0.35M | 0.38M | 0.39M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.60M | | | | 1.90M | | | | 2.30M | | | | 1.70M | | | | 2.00M | | | |
|
Total Current Liabilities
|
1.80M | | 2.00M | 1.95M | 2.39M | 2.00M | 2.00M | 1.93M | 1.92M | 2.16M | | | 2.91M | | | 3.12M | 3.77M | 4.08M | 3.85M | 4.66M | 4.12M | 7.21M | 4.62M | 4.22M | 5.27M | 4.93M | 5.62M | 4.81M | 5.97M | 5.69M | 6.24M | 22.44M | 8.61M | 8.62M | 7.90M | 9.04M | 12.31M | 10.60M | 9.63M | 9.59M | 9.15M | 9.73M | 10.74M | 11.71M | 13.21M | 11.60M | 11.35M | 11.19M | 11.85M | 18.53M | 19.03M | 10.29M | 12.74M | 10.56M | 10.64M | 9.55M | 10.72M | 9.51M | 10.57M | 10.98M |
|
Capital Leases
|
0.11M | | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.42M | 0.36M | 0.41M | 0.35M | 0.18M | 0.11M | 0.08M | 0.02M | 0.02M | 0.01M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M |
|
Non-Current Debt
|
3.60M | | 3.53M | 3.49M | 3.42M | 3.38M | 3.35M | 3.32M | 3.28M | 3.25M | | | 0.07M | | | 3.23M | 3.17M | 3.11M | 3.05M | 2.99M | 2.93M | | 2.81M | 2.75M | 2.69M | 2.63M | 2.58M | 2.52M | 2.46M | 2.40M | 2.33M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | 9.01M | 33.19M | 33.41M | 33.63M | 33.85M | 33.89M | 34.13M | 34.37M | 34.61M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.34M | 0.41M | | | 0.58M | 0.62M | 0.85M | 0.89M | 1.20M | 1.32M | 1.39M | 1.21M | 1.19M | 1.41M | 1.34M | 1.33M | 1.33M | 1.25M | 1.25M | 1.27M | 1.27M | 1.12M | 1.19M | 1.19M | 1.22M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.13M | 0.32M | 0.31M | 0.30M | 0.28M | 0.26M | 0.23M | 0.21M | 0.16M | 0.14M | 0.24M | 0.22M | 0.21M | 0.18M | 0.16M | 0.12M | 0.13M | 0.20M | 0.23M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.74M | | | | 0.72M | | | | 0.73M | | | | | | | | 0.76M | | | | 0.86M | 0.56M | 0.56M | 0.56M | 0.37M | 0.37M | 0.37M | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.27M | 0.35M | 0.23M | 0.20M | 0.18M | 0.15M | 0.13M | 0.09M | 0.06M | 0.03M | | | 0.62M | 0.69M | 0.47M | 0.45M | 5.43M | 5.30M | 4.90M | 4.79M | 4.70M | 4.61M | 4.48M | 4.39M | 4.29M | 4.17M |
|
Other Non-Current Liabilities
|
0.50M | | 0.43M | 0.32M | | | | | | | | | | | | | 0.56M | 0.56M | 0.56M | 0.56M | 0.27M | 0.56M | 0.56M | 0.56M | 0.20M | 0.12M | 0.08M | 0.15M | 1.24M | 0.95M | 0.44M | 0.10M | | 0.19M | 0.41M | | 0.11M | 0.52M | 0.77M | 0.40M | 0.17M | 0.14M | 0.14M | 0.15M | 0.17M | 0.15M | 0.14M | 0.13M | 0.18M | 0.18M | 0.18M | 0.18M | 0.20M | 0.19M | 0.19M | 0.20M | 0.26M | 0.27M | 0.29M | 0.29M |
|
Total Non-Current Liabilities
|
5.52M | | 5.64M | 5.55M | | | | | | | | | | | | | 19.57M | 7.83M | 7.46M | 7.94M | 7.78M | 7.54M | 7.72M | 7.96M | 8.68M | 8.28M | 8.91M | 8.04M | 7.71M | 7.70M | 8.64M | 22.48M | 8.75M | 8.83M | 7.90M | | 13.37M | 11.17M | 10.23M | 10.68M | 10.09M | 10.79M | 11.77M | 12.96M | 14.55M | 13.00M | 13.17M | 12.92M | 13.80M | 20.39M | 25.51M | 25.68M | 52.12M | 50.06M | 50.28M | 49.32M | 50.25M | 49.25M | 50.44M | 50.99M |
|
Total Liabilities
|
6.02M | | 6.07M | 5.88M | 6.12M | 5.65M | 5.52M | 5.48M | 5.29M | 5.52M | | | 11.85M | | | 21.53M | 20.14M | 8.40M | 8.02M | 8.51M | 8.04M | 8.11M | 8.29M | 8.52M | 8.89M | 8.39M | 8.98M | 8.18M | 8.96M | 8.64M | 9.08M | 22.58M | 8.75M | 9.03M | 8.30M | 10.21M | 13.49M | 11.69M | 10.99M | 11.08M | 10.25M | 10.93M | 11.91M | 13.11M | 14.71M | 13.15M | 13.31M | 13.05M | 13.98M | 20.57M | 25.70M | 25.86M | 52.32M | 50.25M | 50.47M | 49.52M | 50.51M | 49.52M | 50.73M | 51.28M |
|
Total Debt
|
3.74M | | 3.67M | 3.63M | 3.55M | 3.52M | 3.48M | 3.45M | 3.42M | 3.38M | | | 0.14M | | | 3.47M | 3.41M | 3.35M | 3.29M | 3.23M | 3.17M | 3.11M | 3.05M | 2.99M | 2.93M | 2.87M | 2.81M | 2.75M | 2.69M | 2.63M | 2.57M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | 8.78M | 8.89M | 9.01M | 33.19M | 33.41M | 33.63M | 33.85M | 33.89M | 34.13M | 34.37M | 34.61M |
|
Common Equity
|
21.77M | | 22.58M | 22.68M | 22.12M | 22.34M | 22.52M | 22.56M | 22.89M | 22.55M | | | 19.07M | | | 6.84M | 1.50M | 26.19M | 26.11M | 24.62M | 23.40M | 21.64M | 21.30M | 20.63M | 26.22M | 24.70M | 23.57M | 22.52M | 22.03M | 21.47M | 21.57M | 90.60M | 87.18M | 82.83M | 80.58M | 76.73M | 71.26M | 70.43M | 66.84M | 64.34M | 63.86M | 60.17M | 57.68M | 54.66M | 54.01M | 49.84M | 46.16M | 42.22M | 37.79M | 36.21M | 36.73M | 33.59M | 26.92M | 20.46M | 14.92M | 11.20M | 14.34M | 10.64M | 7.46M | 6.08M |
|
Shareholder's Equity
|
21.77M | | 22.58M | 22.68M | 22.12M | 22.34M | 22.52M | 22.56M | 22.89M | 22.55M | | | 19.07M | | | 6.84M | 1.50M | 26.19M | 26.11M | 24.62M | 23.40M | 21.64M | 21.30M | 20.63M | 26.22M | 24.70M | 23.57M | 22.52M | 22.03M | 21.47M | 21.57M | 90.60M | 87.18M | 82.83M | 80.58M | 76.73M | 71.26M | 70.43M | 66.84M | 64.34M | 63.86M | 60.17M | 57.68M | 54.66M | 54.01M | 49.84M | 46.16M | 42.22M | 37.79M | 36.21M | 36.73M | 33.59M | 26.92M | 20.46M | 14.92M | 11.20M | 14.34M | 10.64M | 7.46M | 6.08M |
|
Liabilities and Shareholders Equity
|
27.79M | | 28.65M | 28.55M | 28.24M | 27.99M | 28.04M | 28.04M | 28.18M | 28.08M | | | 33.18M | | | 31.29M | 24.83M | 34.59M | 34.13M | 33.12M | 31.45M | 29.75M | 29.59M | 29.15M | 35.11M | 33.09M | 32.56M | 30.70M | 30.99M | 30.11M | 30.65M | 113.17M | 95.93M | 91.86M | 88.88M | 86.94M | 84.75M | 82.11M | 77.83M | 75.42M | 74.11M | 71.10M | 69.60M | 67.77M | 68.72M | 63.00M | 59.47M | 55.27M | 51.77M | 56.78M | 62.43M | 59.45M | 79.24M | 70.71M | 65.39M | 60.72M | 64.84M | 60.16M | 58.19M | 57.37M |
|
Retained Earnings
|
-3.37M | | -2.44M | -2.38M | -3.26M | -3.07M | -2.92M | -2.93M | -2.64M | -3.05M | | | -9.63M | | | -22.39M | -27.85M | -14.99M | -16.49M | -18.08M | -19.48M | -21.43M | -21.95M | -22.91M | -23.43M | -25.12M | -26.43M | -27.67M | -28.50M | -29.43M | -29.70M | 38.77M | 34.22M | 28.61M | 26.49M | 21.03M | 14.52M | 12.57M | 7.88M | 4.15M | 2.62M | -2.28M | -6.33M | -10.55M | -12.55M | -18.50M | -23.92M | -29.69M | -35.73M | -39.22M | -40.21M | -44.84M | -54.45M | -62.02M | -68.58M | -73.28M | -77.91M | -82.06M | -85.84M | -87.82M |
|
Preferred Shares
|
| | | | | | | | | | | | 2.26M | | | 2.93M | 3.19M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | | | | 2.12M | | | |