|
Cash & Equivalents
|
1.25M | 2.09M | 2.70M | 7.05M | 6.25M | 9.69M | 7.21M | 7.49M | 14.99M | 16.39M | 14.45M | 15.84M | 10.18M | 5.08M | 4.94M | 8.03M | 5.10M | 4.42M | 6.66M | 4.55M | 3.83M | 45.27M | 6.79M | 6.67M | 2.33M | 1.36M | 2.15M | 6.07M | 4.40M | 3.54M | 4.93M | 4.45M | 2.18M | 0.10M | 0.63M | 0.63M | 0.55M | 1.91M | | 1.52M | 1.59M | 1.58M | 0.39M | 4.66M | 3.35M | 1.85M | 22.12M | 35.94M | 31.65M | 30.17M | 28.35M | 26.45M | 18.27M | 15.89M | 14.44M | 14.21M | 13.09M | 11.10M | 8.49M | 10.44M | 6.52M | 3.16M | 2.81M | 3.10M | 2.65M |
|
Short-term Investments
|
3.22M | | | | | | | | | | | | | | | | | | | | | | 35.58M | 23.95M | 23.16M | 21.19M | 18.19M | 17.66M | 17.10M | 15.20M | 11.18M | 10.80M | 10.90M | 10.06M | 7.28M | 5.65M | 3.55M | | | | | | 0.61M | 0.12M | | | 0.54M | 27.35M | 27.30M | 27.11M | 26.58M | 26.17M | 30.68M | 30.95M | 29.71M | 27.92M | 25.86M | 26.18M | 26.20M | 21.47M | 21.79M | 21.53M | 18.06M | 15.11M | 11.29M |
|
Cash & Current Investments
|
4.47M | 2.09M | 2.70M | 7.05M | 6.25M | 9.69M | 7.21M | 7.49M | 14.99M | 16.39M | 14.45M | 15.84M | 10.18M | 5.08M | 4.94M | 8.03M | 5.10M | 4.42M | 6.66M | 4.55M | 3.83M | 45.27M | 42.37M | 30.61M | 25.49M | 22.55M | 20.34M | 23.73M | 21.50M | 18.74M | 16.11M | 15.25M | 13.08M | 10.16M | 7.91M | 6.28M | 4.10M | 1.91M | | 1.52M | 1.59M | 1.58M | 1.00M | 4.78M | 3.35M | 1.85M | 22.66M | 63.29M | 58.95M | 57.28M | 54.93M | 52.63M | 48.95M | 46.84M | 44.15M | 42.13M | 38.95M | 37.28M | 34.68M | 31.92M | 28.31M | 24.69M | 20.87M | 18.21M | 13.94M |
|
Receivables - Net
|
9.40M | 12.28M | 15.54M | 9.41M | 8.27M | 4.75M | 2.50M | 3.02M | 2.43M | 1.42M | 4.17M | 1.70M | 1.93M | 4.72M | 3.73M | 0.73M | 5.32M | 6.41M | 0.31M | 2.15M | 0.06M | 0.33M | 0.06M | 0.10M | 0.20M | 0.22M | 0.14M | 0.31M | 0.16M | 1.02M | 0.75M | 0.18M | 0.15M | 0.08M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.04M | 0.00M | 0.00M | 0.21M | 0.09M | 0.10M | 0.05M | 0.10M | 0.01M | 0.21M | 0.09M | 0.14M | 0.06M | 0.04M | 0.11M | 0.07M | 0.23M | 0.39M | 0.29M | 0.20M | 0.08M | 0.09M | 0.34M | 0.52M | 0.48M | 0.35M |
|
Receivables - Other
|
| 6.27M | | | | | | | 0.93M | | | | 0.25M | | | | 1.98M | | | | 1.17M | | | | | | | | 0.45M | 0.15M | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | | | | | | | | 0.00M | 0.01M | | |
|
Receivables
|
9.40M | 18.55M | 15.54M | 9.41M | 8.27M | 4.75M | 2.50M | 3.02M | 3.36M | 1.42M | 4.17M | 1.70M | 2.18M | 4.72M | 3.73M | 0.73M | 7.29M | 6.41M | 0.31M | 2.15M | 1.23M | 0.33M | 0.06M | 0.10M | 0.20M | 0.22M | 0.14M | 0.31M | 0.61M | 1.17M | 0.75M | 0.18M | 0.15M | 0.08M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.04M | 0.00M | 0.00M | 0.21M | 0.09M | 0.10M | 0.05M | 0.10M | 0.01M | 0.21M | 0.09M | 0.14M | 0.06M | 0.04M | 0.12M | 0.07M | 0.23M | 0.39M | 0.29M | 0.20M | 0.08M | 0.09M | 0.34M | 0.52M | 0.48M | 0.35M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.33M | | | | 0.11M | | | 0.01M | 0.01M | | | | 0.15M | 0.12M | 0.27M | 0.37M | 0.42M | 0.11M | 0.17M | 1.06M | 1.35M | 1.14M | 1.14M | 0.86M | 0.93M | 1.01M | 1.24M | 1.38M | 1.56M | 1.53M | 1.73M | 2.04M | 2.21M | 2.12M | 2.30M | 2.19M | 2.34M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.07M | | | | 0.06M | | | 0.00M | | | | | 0.18M | 0.21M | | 0.15M | 0.04M | 0.34M | 0.22M | 0.15M | 0.08M | 0.00M | 0.02M | 0.14M | 0.08M | 0.17M | 0.06M | 0.24M | 0.29M | 0.28M | 0.25M | 0.07M | 0.18M | 0.18M | 0.15M | 0.42M | 0.29M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.09M | | | | | | | | | | | | | | | 0.06M | 0.22M | 0.16M | 0.19M | 0.30M | 0.27M | 0.28M | 0.34M | 0.52M | 0.47M | 0.32M | 0.45M | 0.37M | 0.34M | 0.26M | 0.36M | 0.37M | 0.31M | 0.35M | 0.31M | 0.31M | 0.45M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.78M | 1.23M | 1.54M | 0.50M | 0.35M | 0.31M | 0.21M | 0.17M | 0.13M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.51M | 0.59M | 0.57M | 0.65M | 0.95M | 0.80M | 0.75M | 1.10M | 0.96M | 1.07M | 0.97M | 1.08M | 0.59M | 0.86M | 0.80M | 0.98M | 0.50M | | | 0.54M | 0.39M | 1.13M | 0.99M | 0.72M | 0.30M | 0.58M | 0.47M | 0.47M | 0.32M | 0.45M | 0.48M | 0.47M | 0.27M | 0.25M | 0.27M | 0.27M | 0.15M | 0.27M | 0.24M | 0.33M | 0.37M | 0.34M | 0.31M | 0.24M | 0.12M | 0.28M | 0.08M | 0.32M | 0.16M | 0.52M | 0.58M | 0.75M | 0.90M | 0.98M | 0.93M | 0.36M | 0.30M | 0.43M | 0.27M | 0.26M | 0.52M | 0.48M | 0.43M | 0.35M | 0.82M |
|
Current Assets
|
11.27M | 17.60M | 18.81M | 17.77M | 16.15M | 15.91M | 10.46M | 11.61M | 18.39M | 18.88M | 20.27M | 19.30M | 12.70M | 10.66M | 9.46M | 9.74M | 10.92M | | | 7.24M | 5.68M | 46.73M | 43.42M | 37.53M | 32.59M | 30.23M | 28.29M | 26.05M | 22.92M | 20.71M | 17.65M | 16.11M | 13.66M | 10.62M | 8.20M | 6.56M | 4.28M | 2.21M | 3.09M | 2.32M | 2.72M | 2.89M | 2.02M | 6.13M | 4.67M | 2.80M | 23.42M | 65.11M | 61.02M | 59.30M | 57.14M | 54.95M | 51.35M | 49.43M | 46.91M | 44.71M | 41.83M | 40.06M | 37.50M | 34.73M | 31.61M | 28.16M | 24.57M | 21.98M | 18.19M |
|
Buildings
|
42.60M | | | | | | | | 44.72M | | | | 44.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.28M | | | | | | | | 0.20M | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
39.87M | 40.23M | 40.38M | 40.34M | 39.97M | 39.48M | 39.23M | 38.87M | 38.42M | 37.97M | 37.31M | 37.00M | 37.27M | 36.99M | 36.85M | 36.68M | 37.03M | | | 35.59M | 1.21M | 1.17M | 1.15M | 2.70M | 3.11M | 3.63M | 3.57M | 3.55M | 3.39M | 3.25M | 3.29M | 3.35M | 3.18M | 3.00M | 2.81M | 2.62M | 0.73M | 0.66M | 0.59M | 0.53M | 0.47M | 0.41M | 0.35M | 0.37M | 0.10M | 0.10M | 0.09M | 0.26M | 0.34M | 0.87M | 0.92M | 1.10M | 1.35M | 1.55M | 2.17M | 2.67M | 2.54M | 2.55M | 2.52M | 2.76M | 2.72M | 2.76M | 2.49M | 2.40M | 2.61M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | 5.66M | | | 9.26M | 31.68M | 27.45M | 23.96M | 21.96M | 4.21M | 18.74M | 14.43M | 12.98M | 1.99M | 11.49M | 8.53M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.23M | 0.40M | 0.22M | 0.05M | 0.03M | 0.01M | 0.24M | 0.21M | 0.14M | 0.13M | 0.11M | 0.11M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | | | 0.04M | 33.89M | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.35M | 0.35M | 0.35M |
|
Non-Current Assets
|
-11.27M | -17.60M | -18.81M | -17.77M | -16.15M | -15.91M | -10.46M | -11.61M | 39.23M | 38.77M | 37.42M | 29.57M | 37.35M | 37.06M | 36.91M | 36.74M | 37.09M | | | 35.62M | 35.10M | 7.27M | 7.25M | 11.95M | 11.62M | 9.89M | 9.34M | 7.86M | 7.60M | 6.79M | 6.54M | 5.54M | 5.17M | 4.51M | 4.14M | 2.75M | 0.86M | 0.74M | 0.68M | 1.04M | 0.97M | 2.22M | 1.66M | 1.38M | 1.26M | 0.39M | 0.16M | 0.52M | 0.58M | 1.09M | 1.11M | 1.27M | 1.50M | 1.90M | 2.50M | 2.96M | 2.80M | 2.77M | 2.70M | 2.91M | 2.84M | 2.84M | 2.92M | 5.01M | 5.05M |
|
Assets
|
| | | | | | | | 57.62M | 57.65M | 57.69M | 48.87M | 50.05M | 47.72M | 46.37M | 46.48M | 48.00M | | | 42.86M | 40.78M | 54.00M | 50.67M | 49.49M | 44.22M | 40.12M | 37.63M | 33.91M | 30.52M | 27.50M | 24.19M | 21.65M | 18.84M | 15.12M | 12.35M | 9.31M | 5.14M | 2.95M | 3.77M | 3.36M | 3.69M | 5.12M | 3.68M | 7.51M | 5.93M | 3.19M | 23.58M | 65.63M | 61.60M | 60.38M | 58.26M | 56.22M | 52.85M | 51.34M | 49.41M | 47.67M | 44.63M | 42.83M | 40.20M | 37.64M | 34.45M | 31.00M | 27.49M | 26.99M | 23.24M |
|
Accounts Payables
|
1.44M | 2.96M | 0.83M | 0.56M | 0.65M | 0.74M | 0.53M | 0.79M | 0.76M | 0.34M | 0.29M | 1.73M | 3.03M | 1.12M | 0.97M | 0.24M | 2.49M | | | 0.26M | 1.00M | 0.22M | 0.30M | 0.46M | 0.40M | 0.26M | 0.41M | 0.30M | 0.24M | 0.27M | 0.19M | 0.27M | 0.26M | 0.20M | 0.28M | 0.12M | 0.11M | 0.10M | 0.22M | 0.14M | 0.16M | 0.10M | 0.15M | 0.19M | 0.24M | 0.07M | 0.23M | 0.40M | 0.11M | 0.09M | 0.11M | 0.17M | 0.29M | 0.30M | 0.27M | 0.55M | 0.65M | 0.57M | 0.61M | 0.37M | 0.65M | 1.03M | 0.62M | 1.07M | 0.61M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | |
|
Payables
|
1.44M | 2.96M | 0.83M | 0.56M | 0.65M | 0.74M | 0.53M | 0.79M | 0.76M | 0.34M | 0.29M | 1.73M | 3.03M | 1.12M | 0.97M | 0.24M | 2.49M | | | 0.26M | 1.00M | 0.22M | 0.30M | 0.46M | 0.40M | 0.26M | 0.41M | 0.30M | 0.24M | 0.27M | 0.19M | 0.27M | 0.26M | 0.20M | 0.28M | 0.12M | 0.11M | 0.10M | 0.22M | 0.14M | 0.16M | 1.60M | 1.65M | 2.69M | 2.74M | 2.58M | 2.73M | 2.90M | 0.61M | 0.59M | 0.61M | 0.67M | 0.29M | 0.30M | 0.27M | 0.55M | 0.65M | 0.57M | 0.61M | 0.37M | 0.65M | 1.03M | 0.62M | 1.07M | 0.61M |
|
Accumulated Expenses
|
1.85M | 2.36M | 1.90M | 1.54M | 2.16M | 1.76M | 1.27M | 1.45M | 1.34M | 1.36M | 1.32M | 3.31M | 1.63M | 2.66M | 2.43M | 3.27M | 2.43M | | | 1.97M | 1.75M | 1.33M | 1.20M | 2.08M | 1.80M | 1.50M | 1.48M | 1.52M | 1.00M | 1.40M | 1.74M | 1.64M | 0.91M | 0.41M | 0.55M | 0.41M | 0.43M | 0.53M | 0.39M | 0.39M | 0.36M | 0.39M | 0.38M | 0.72M | 0.63M | 0.68M | 0.94M | 0.89M | 0.69M | 0.85M | 0.90M | 0.96M | 0.88M | 0.96M | 0.92M | 1.17M | 0.72M | 0.82M | 0.90M | 1.17M | 0.72M | 0.92M | 0.93M | 0.53M | 0.53M |
|
Other Accumulated Expenses
|
| 0.10M | 0.10M | 0.07M | 0.07M | 0.03M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
-0.20M | 0.27M | 0.27M | 0.27M | 3.42M | 3.30M | 0.35M | 0.35M | 0.35M | 0.36M | 0.36M | 0.37M | 0.37M | 0.38M | 0.38M | 0.38M | 0.39M | | | 5.75M | 5.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.30M | 0.33M | 0.34M | 0.20M | 0.08M | 0.08M | 0.10M | 0.23M | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.56M | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.45M | 0.30M | 0.19M | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 3.59M | 3.18M | 3.02M | 1.27M | 2.11M | 1.45M | 2.41M | 10.92M | 11.04M | 12.36M | 6.53M | 2.84M | 2.92M | 3.06M | 3.01M | 1.30M | | | 3.20M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
7.96M | 9.18M | 9.50M | 10.91M | 12.68M | 13.06M | 3.62M | 5.00M | 13.37M | 13.10M | 14.33M | 11.94M | 7.88M | 7.08M | 6.84M | 6.91M | 6.61M | | | 11.18M | 10.09M | 2.60M | 1.95M | 2.84M | 2.39M | 1.76M | 1.89M | 1.81M | 1.80M | 1.67M | 1.93M | 1.92M | 1.81M | 1.00M | 1.25M | 0.93M | 0.96M | 0.95M | 0.95M | 0.85M | 0.84M | 2.52M | 2.68M | 4.15M | 4.35M | 4.25M | 4.61M | 4.21M | 1.92M | 2.41M | 2.60M | 2.68M | 1.89M | 2.27M | 2.32M | 2.67M | 2.25M | 2.31M | 2.44M | 2.53M | 2.13M | 2.62M | 2.49M | 2.45M | 1.86M |
|
Non-Current Debt
|
0.27M | 3.32M | 3.27M | 3.21M | | | 6.59M | 6.51M | 6.42M | 6.32M | 6.23M | 6.13M | 6.04M | 5.95M | 5.85M | 5.75M | 5.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.21M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | -5.11M | -5.11M | -5.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
2.75M | | | | | | | | 0.27M | 0.27M | 0.87M | 0.89M | | 0.10M | | 0.15M | 0.06M | | | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 1.99M | 1.87M | 1.92M | 2.80M | 2.73M | 2.69M | 2.73M | 2.69M | 2.71M | 2.74M | 2.79M | | | 2.90M | 1.80M | | | 0.15M | 0.30M | 0.21M | 0.13M | 0.03M | -0.04M | -0.09M | -0.14M | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 7.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.01M | | | | 0.01M | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 0.75M | 0.71M | 0.62M | 0.17M | 0.04M | 0.21M | 0.19M | 0.42M | 0.36M | 0.30M | 0.24M | 0.36M | 0.28M | 0.29M | 0.23M | 0.15M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 2.27M | 2.16M |
|
Other Non-Current Liabilities
|
| 0.10M | | | | | | | | | | | | | | 0.21M | 0.19M | | | 0.16M | 0.15M | 0.15M | 0.13M | 0.11M | 0.10M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.28M | 0.26M | 0.24M | 0.23M | 0.22M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | | | | | | | | | | | | | | | | 0.04M | 0.09M | 0.10M | 0.23M | 0.19M | 0.22M | 0.19M | 0.16M | 0.13M |
|
Total Non-Current Liabilities
|
| -0.10M | | | | | | | | | | | | | | 12.81M | 12.33M | | | 11.42M | 10.33M | 2.60M | 1.95M | 2.84M | 2.39M | 1.76M | 1.89M | 1.81M | 1.80M | 1.67M | 1.93M | 1.92M | 1.81M | 1.00M | 1.25M | 0.93M | 0.96M | 0.95M | 0.95M | 0.85M | 0.84M | | | | | | | | | | | | | | | | 2.48M | 2.47M | 2.54M | 2.60M | 2.19M | 2.68M | 2.55M | 4.72M | 4.02M |
|
Total Liabilities
|
| | | | | | | | 20.06M | 19.70M | 21.44M | 18.97M | 13.92M | 13.13M | 12.69M | 13.01M | 12.52M | | | 11.58M | 10.48M | 2.74M | 2.08M | 2.96M | 2.49M | 1.91M | 2.02M | 1.93M | 1.90M | 1.75M | 1.99M | 2.20M | 2.06M | 1.24M | 1.48M | 1.15M | 1.15M | 1.12M | 1.12M | 1.00M | 0.98M | 3.82M | 3.43M | 4.86M | 5.30M | 4.63M | 4.77M | 4.43M | 2.11M | 2.83M | 2.96M | 2.98M | 2.13M | 2.62M | 2.60M | 2.96M | 2.52M | 2.56M | 2.63M | 2.83M | 2.39M | 2.91M | 2.74M | 4.89M | 4.15M |
|
Total Debt
|
0.07M | 3.59M | 3.53M | 3.47M | 3.42M | 3.30M | 6.94M | 6.86M | 6.77M | 6.68M | 6.59M | 6.50M | 6.41M | 6.32M | 6.23M | 6.13M | 6.04M | | | 5.75M | 5.66M | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.21M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
37.80M | | | | | | | | 37.56M | 37.95M | 36.25M | 37.35M | 36.13M | 34.59M | 33.69M | 33.47M | 35.48M | | | 31.28M | 30.30M | 51.25M | 48.60M | 46.53M | 41.73M | 38.21M | 35.60M | 31.98M | 28.63M | 25.85M | 22.34M | 19.64M | 16.77M | 13.88M | 10.87M | 8.16M | 3.99M | 1.83M | 2.65M | 2.36M | 2.71M | 1.29M | 0.25M | 2.65M | 0.62M | -1.44M | 18.81M | 61.21M | 59.49M | 57.55M | 55.30M | 53.24M | 50.73M | 48.71M | 46.80M | 44.72M | 42.12M | 40.27M | 37.57M | 34.81M | 32.06M | 28.09M | 24.75M | 22.10M | 19.09M |
|
Shareholder's Equity
|
37.82M | 40.55M | 41.52M | 43.39M | 42.88M | 41.39M | 39.85M | 39.32M | 37.56M | 37.95M | 36.25M | 37.35M | 36.13M | 34.59M | 33.69M | 33.47M | 35.48M | | | 31.28M | 30.30M | 51.25M | 48.60M | 46.53M | 41.73M | 38.21M | 35.60M | 31.98M | 28.63M | 25.85M | 22.34M | 19.64M | 16.77M | 13.88M | 10.87M | 8.16M | 3.99M | 1.83M | 2.65M | 2.36M | 2.71M | 1.29M | 0.25M | 2.65M | 0.62M | -1.44M | 18.81M | 61.21M | 59.49M | 57.55M | 55.30M | 53.24M | 50.73M | 48.71M | 46.80M | 44.72M | 42.12M | 40.27M | 37.57M | 34.81M | 32.06M | 28.09M | 24.75M | 22.10M | 19.09M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | 57.62M | 57.65M | 57.69M | 48.87M | 50.05M | 47.72M | 46.37M | 46.48M | 48.00M | | | 42.86M | 40.78M | 54.00M | 50.67M | 49.49M | 44.22M | 40.12M | 37.63M | 33.91M | 30.52M | 27.50M | 24.19M | 21.65M | 18.84M | 15.12M | 12.35M | 9.31M | 5.14M | 2.95M | 3.77M | 3.36M | 3.69M | 5.12M | 3.68M | 7.51M | 5.93M | 3.19M | 23.58M | 65.63M | 61.60M | 60.38M | 58.26M | 56.22M | 52.85M | 51.34M | 49.41M | 47.67M | 44.63M | 42.83M | 40.20M | 37.64M | 34.45M | 31.00M | 27.49M | 26.99M | 23.24M |
|
Treasury Shares
|
0.30M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | 0.31M | 0.31M | 0.31M | 0.31M | 0.68M | 0.34M | 0.31M | 0.31M | 0.02M | 0.31M | 0.31M | 0.31M | 0.01M | | | 0.21M | 0.34M | 1.16M | 1.16M | 1.16M | 0.03M | 1.38M | 0.12M | 1.98M | 0.06M | 0.00M | 0.40M | 0.40M | 0.03M | 0.40M | 0.40M | 0.40M | 0.21M | 0.40M | 0.40M | 0.40M | 0.13M | 0.40M | 0.40M | 67.42M | 2.02M | 2.00M | 1.33M | 75.87M | 2.27M | 0.08M | -0.01M | 50.67M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
-146.84M | -144.22M | | | | | -146.69M | -147.13M | -148.94M | -149.61M | -151.39M | -150.38M | -151.66M | -153.07M | -153.88M | -154.00M | -151.84M | | | -155.98M | -156.80M | -133.52M | -135.94M | -138.04M | -146.02M | -149.39M | -151.91M | -155.65M | -159.12M | -162.53M | -165.13M | -167.94M | -170.91M | -173.92M | -177.06M | -179.91M | -184.16M | -186.40M | -188.56M | -189.96M | -191.70M | -193.54M | -195.62M | -197.69M | -199.78M | -201.89M | -203.51M | -207.38M | -209.41M | -211.59M | -213.69M | -215.71M | -218.24M | -220.66M | -223.03M | -225.35M | -228.27M | -230.91M | -234.06M | -237.02M | -240.30M | -244.31M | -247.94M | -250.87M | -254.34M |