|
Cash & Equivalents
|
0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 109.00 | | 0.00M | 728.00 | 0.00M | 184.00 | 0.01M | 1.05M | 0.16M | 100.00 | 7.35M | 10.07M | 10.96M | 8.67M | 8.05M | 2.75M | 5.23M | 3.47M | 0.80M | 7.02M | 3.91M | 12.01M | 7.01M | 3.96M | 17.80M | 14.65M | 11.04M | 7.01M | 5.26M | | 48.08M | 37.91M | 62.03M | 46.54M | 49.90M | 40.31M | 35.28M | 27.61M | 19.36M | 23.81M | 19.50M | 19.18M | 22.98M | 19.96M | 19.53M | 19.76M | 20.01M | 20.11M | 20.40M | 18.17M | 30.95M | 32.63M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.77M | 1.27M | | 0.08M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.25M | 0.25M | 0.25M | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 109.00 | | 0.00M | 728.00 | 0.00M | 184.00 | 0.01M | 1.05M | 0.16M | 100.00 | 7.35M | 10.07M | 10.96M | 8.67M | 9.10M | 4.52M | 6.50M | 3.47M | 0.88M | 7.02M | 3.91M | 12.01M | 7.11M | 4.06M | 17.91M | 14.75M | 11.29M | 7.26M | 5.51M | | 48.33M | 38.16M | 62.28M | 46.79M | 50.15M | 40.56M | 35.28M | 27.61M | 19.36M | 23.81M | 19.50M | 19.18M | 22.98M | 19.96M | 19.53M | 19.76M | 20.01M | 20.11M | 20.40M | 18.17M | 30.95M | 32.63M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.29M | 0.08M | 0.16M | 0.51M | 0.58M | 0.34M | 0.53M | 1.21M | 1.38M | 0.73M | 0.58M | 0.76M | 1.48M | 1.38M | 1.74M | 1.71M | 5.20M | 10.20M | 5.63M | 6.11M | 7.00M | 28.23M | 30.32M | 21.63M | 22.99M | 27.61M | 24.22M | 27.92M | 25.55M | 34.04M | 31.72M | 29.90M | 29.40M | 29.93M | 25.35M | 23.16M | 25.40M | 35.83M | 31.16M | 33.23M |
|
Receivables - Other
|
| | | | | | | | | 960.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.29M | 0.08M | 0.16M | 0.51M | 0.58M | 0.34M | 0.53M | 1.21M | 1.38M | 0.73M | 0.58M | 0.76M | 1.48M | 1.38M | 1.74M | 1.71M | 5.20M | 10.20M | 5.63M | 6.11M | 7.00M | 28.27M | 30.35M | 21.64M | 22.99M | 27.61M | 24.22M | 27.92M | 25.55M | 34.04M | 31.72M | 29.90M | 29.40M | 29.93M | 25.35M | 23.16M | 25.40M | 35.83M | 31.16M | 33.23M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.15M | 0.18M | 0.36M | 0.40M | | 0.59M | 2.58M | 2.27M | 2.64M | 2.43M | 1.80M | 1.81M | 2.11M | 1.79M | 2.22M | 1.30M | 1.97M | 1.65M | 1.85M | 0.27M | 0.72M | 0.49M | 0.54M | 1.11M | 1.37M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 3.35M | 3.01M | 2.17M | 2.22M | 1.84M | 2.37M | 2.80M | 2.82M | 2.96M | 3.29M | 2.67M | 5.02M | 5.72M | 3.36M | 3.10M | 2.06M | 1.38M | 0.86M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.23M | 2.31M | 3.49M | 9.60M | | 5.98M | 10.81M | 10.72M | 10.67M | 11.96M | 9.87M | 7.20M | 8.38M | 8.36M | 8.60M | 7.74M | 7.71M | 8.67M | 6.32M | 6.15M | 7.66M | 7.49M | 8.46M | 8.94M | 7.87M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.49M | 0.65M | 0.62M | 0.52M | 0.59M | 0.44M | 0.21M | 1.31M | 1.17M | 1.38M | 0.88M | 1.34M | 1.31M | 1.64M | 1.53M | 1.44M | 1.38M | 2.49M | 3.85M | 10.00M | 11.48M | 6.57M | 16.58M | 16.34M | 16.31M | 16.56M | 13.89M | 10.85M | 12.87M | 12.95M | 13.64M | 11.99M | 12.97M | 13.00M | 13.19M | 12.14M | 11.74M | 11.09M | 11.06M | 11.43M | 10.10M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
257.00 | 257.00 | 257.00 | 257.00 | 172.00 | 171.00 | 172.00 | 172.00 | 158.00 | 244.00 | 234.00 | 153.00 | 153.00 | 154.00 | 77.00 | | | | | 29.00 | 306.00 | | | 0.01M | 0.37M | 0.36M | 0.74M | 0.94M | 0.22M | 0.55M | 0.44M | 0.34M | 0.31M | 0.26M | 1.00M | 0.90M | 0.44M | 0.74M | 0.94M | 0.80M | 0.96M | 0.57M | 2.36M | | 5.74M | 6.02M | 10.60M | 6.80M | 9.78M | 9.34M | 11.30M | 7.94M | 7.38M | 9.02M | 11.99M | 10.43M | 71.08M | 7.04M | 8.11M | 7.25M | 5.10M | 60.74M | 63.05M | 7.46M | 5.64M | 5.15M |
|
Current Assets
|
0.01M | 0.01M | 0.01M | 0.00M | 623.00 | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 202.00 | 186.00 | 701.00 | 0.00M | 728.00 | 0.00M | 213.00 | 0.01M | | | 0.01M | 8.04M | 11.31M | 12.76M | 10.44M | 10.12M | 6.36M | 8.16M | 4.44M | 3.03M | 9.74M | 7.74M | 14.59M | 9.47M | 6.87M | 21.98M | 18.46M | 15.43M | 11.98M | 18.34M | | 75.42M | 65.45M | 92.54M | 100.01M | 105.23M | 89.04M | 87.54M | 77.95M | 59.93M | 74.42M | 70.61M | 78.47M | 72.83M | 70.60M | 71.37M | 71.13M | 61.89M | 60.74M | 63.05M | 72.51M | 79.18M | 81.11M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 375.00 | 0.03M | 0.03M | 0.14M | 0.20M | 0.23M | 0.31M | 0.29M | 0.27M | 0.65M | 0.57M | 0.56M | 0.26M | 0.22M | 0.20M | 0.19M | 0.22M | 0.20M | 0.14M | 0.12M | | 0.26M | 0.11M | 0.09M | 5.56M | 5.14M | 4.67M | 4.29M | 3.48M | 3.02M | 2.67M | 2.34M | 2.03M | 1.81M | 1.72M | 1.13M | 0.97M | 0.69M | 0.69M | 0.52M | 0.55M | 0.53M | 0.50M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.07M | 0.24M | 0.24M | 0.24M | | | | | | | | 15.39M | | 28.09M | 28.09M | 28.09M | 65.80M | 65.80M | 46.35M | 46.35M | 8.64M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.61M | 0.59M | 0.58M | 0.30M | 0.29M | 0.28M | 0.28M | 0.38M | 0.26M | 0.26M | 0.25M | 0.38M | 0.24M | 0.38M | 0.38M | 24.03M | 0.38M | 22.32M | | 48.85M | 58.09M | 58.09M | 114.62M | 94.22M | 94.22M | 94.22M | 94.22M | 94.22M | 89.55M | 89.55M | 89.55M | 78.58M | 78.58M | 77.87M | 77.87M | 71.47M | 71.47M | 71.47M | 71.47M | 55.40M | 55.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.69M | 0.81M | 0.80M | 0.52M | 0.51M | 0.50M | 0.35M | 0.62M | 0.50M | 0.50M | 0.25M | 0.38M | 0.24M | 0.38M | 0.38M | 24.03M | 0.38M | 37.71M | | 76.94M | 86.18M | 86.18M | 180.43M | 160.02M | 140.57M | 140.57M | 102.86M | 94.22M | 89.55M | 89.55M | 89.55M | 78.58M | 78.58M | 77.87M | 77.87M | 71.47M | 71.47M | 71.47M | 71.47M | 55.40M | 55.40M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | 19.37M | | | | 16.72M | | | | 23.30M | | | | 39.55M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | 288.00 | 288.00 | 288.00 | | | 481.00 | 0.00M | 0.00M | 0.00M | 0.00M | 10.55M | 10.22M | 9.89M | 9.56M | 9.23M | 8.90M | 8.57M | 8.24M | 11.12M | 10.67M | 20.00M | 19.43M | 18.86M | 18.29M | 17.72M | | 0.03M | 16.02M | 0.02M | 0.16M | 0.47M | 0.47M | 0.46M | 0.77M | 0.77M | 0.83M | 0.82M | 0.89M | 2.54M | 0.77M | 0.91M | 0.89M | 2.19M | 1.97M | 1.52M | 1.32M | 1.20M | 0.94M |
|
Non-Current Assets
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 856.00 | 10.14M | 10.05M | 11.65M | 11.55M | 14.22M | 13.84M | 13.35M | 11.48M | 11.97M | 11.50M | 11.11M | 8.78M | 11.59M | 11.11M | 20.42M | 19.88M | 19.29M | 19.04M | 56.14M | | 77.87M | 75.82M | 74.20M | 171.54M | 160.43M | 138.69M | 136.28M | 90.88M | 77.69M | 75.58M | 70.83M | 68.75M | 65.38M | 62.29M | 59.88M | 57.73M | 56.20M | 55.09M | 53.17M | 51.69M | 45.00M | 43.88M |
|
Assets
|
0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 18.19M | 21.36M | 24.41M | 21.99M | 24.34M | 15.00M | 21.51M | 15.92M | 15.00M | 21.25M | 18.86M | 23.37M | 21.06M | 17.98M | 42.40M | 38.34M | 34.72M | 31.02M | 74.48M | | 153.29M | 141.27M | 166.74M | 271.56M | 265.67M | 227.73M | 223.82M | 168.83M | 137.62M | 150.00M | 141.44M | 147.22M | 136.46M | 132.89M | 131.25M | 128.86M | 118.09M | 115.83M | 116.23M | 124.20M | 124.18M | 124.99M |
|
Accounts Payables
|
| | | 0.00M | 0.00M | | 477.00 | 0.00M | | 924.00 | 330.00 | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | 1.20M | 1.08M | 1.08M | 1.18M | 5.38M | 5.69M | 4.00M | 1.41M | 2.22M | 1.66M | 3.41M | 3.20M | 2.12M | 2.11M | 2.37M | 2.13M | 2.13M | 2.63M | 9.60M | | 11.64M | 5.77M | 7.16M | 16.53M | 19.25M | 9.38M | 15.60M | 11.13M | 10.99M | 14.67M | 10.58M | 14.67M | 13.48M | 14.47M | 10.47M | 10.47M | 10.31M | 13.51M | 11.70M | 12.04M | 10.60M | 12.34M |
|
Notes Payables
|
| | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | 1.11M | 1.15M | 5.38M | | | | | | | | | | | | | | | | 0.98M | | 0.04M | | | | | | 3.81M | | 7.43M | 10.40M | 1.56M | 1.22M | 1.03M | 1.58M | 2.40M | 4.27M | 4.01M | | | |
|
Payables
|
| | | 0.00M | 0.00M | | 477.00 | 0.00M | | 924.00 | 330.00 | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | 1.20M | 1.08M | 2.19M | 2.33M | 10.76M | 5.69M | 4.00M | 1.41M | 2.22M | 1.66M | 3.41M | 3.20M | 2.12M | 2.11M | 2.37M | 2.13M | 2.13M | 2.63M | 9.60M | | 12.62M | 5.77M | 7.20M | 16.53M | 19.25M | 9.38M | 15.60M | 11.13M | 14.80M | 14.67M | 18.01M | 25.08M | 15.04M | 15.68M | 11.50M | 12.06M | 12.71M | 17.78M | 15.71M | 12.04M | 10.60M | 12.34M |
|
Accumulated Expenses
|
123.00 | -600.00 | | 0.00M | 0.00M | 0.01M | | 0.02M | 0.01M | | | | | | 0.01M | | | | 0.01M | 0.01M | 800.00 | | | 0.00M | 0.20M | 0.62M | 0.49M | 0.79M | 1.20M | 0.53M | 0.52M | 1.05M | 0.78M | 0.90M | 0.84M | 0.90M | 0.54M | 0.80M | 0.93M | 0.79M | 1.31M | 1.15M | 2.11M | | 8.83M | 8.69M | 8.88M | 43.18M | 57.23M | 54.38M | 50.69M | 53.47M | 44.19M | 41.43M | 41.22M | 49.59M | 46.80M | 40.73M | 43.41M | 44.09M | 38.14M | 33.72M | 39.37M | 41.73M | 38.16M | 36.70M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.10M | | | | | | | | 0.12M | 0.05M | 0.10M | | 1.27M | 0.44M | | 2.40M | 8.35M | 3.19M | 3.17M | 3.54M | 5.36M | 8.09M | 7.83M | 7.45M | 7.09M | 8.99M | 9.24M | 9.15M | 8.96M | 7.89M | 7.11M | 5.05M | 3.38M | 1.97M |
|
Short term Debt
|
0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.10M | 0.10M | 0.11M | 0.03M | | | 0.04M | | | 0.04M | | | | | 4.04M | 0.26M | 0.26M | 0.29M | 0.03M | 0.55M | 0.25M | 0.59M | 0.81M | 1.08M | 1.24M | 2.66M | | 0.98M | 2.14M | 3.71M | 4.74M | 16.67M | 16.51M | 16.34M | 3.38M | 3.81M | 8.09M | 7.43M | 10.40M | 1.56M | 1.22M | 1.03M | 15.13M | 2.40M | 4.27M | 4.01M | 10.03M | 9.06M | 14.87M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | | 0.30M | 0.10M | 0.10M | 0.91M | 0.94M | 1.08M | 1.17M | 1.20M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | 0.18M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.43M | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | | | | | | 0.34M | 0.23M | 0.48M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.05M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.11M | 0.12M | 0.12M | 0.15M | 0.05M | | | 0.06M | 1.48M | 1.78M | 2.80M | 3.21M | 10.10M | 8.73M | 6.97M | 3.35M | 3.61M | 3.51M | 4.80M | 4.34M | 3.39M | 3.59M | 4.66M | 4.50M | 5.37M | 6.10M | 15.95M | | 28.76M | 21.51M | 25.81M | 83.68M | 109.44M | 98.00M | 100.57M | 80.36M | 64.44M | 73.20M | 67.15M | 85.42M | 69.02M | 65.46M | 64.19M | 83.69M | 62.23M | 61.25M | 64.05M | 70.71M | 63.06M | 65.99M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 9.95M | 10.73M | 0.18M | 0.15M | 0.13M | 14.17M | 14.28M | 13.56M | 14.53M | 11.39M | 14.71M | 14.84M | 14.98M | | 10.88M | 10.43M | 9.98M | 9.54M | 10.89M | 10.45M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 4.92M | 0.01M | 5.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.40M | 0.38M | 0.36M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.10M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.38M | | 0.72M | 0.33M | 0.21M | 3.78M | 2.62M | 2.76M | 2.72M | 2.41M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.68M | 0.69M | 1.16M | 3.90M | 3.93M | 4.00M | 0.04M | 7.39M | 7.57M | 7.73M | 6.16M | 4.69M | 4.47M | 13.38M | 13.44M | 23.33M | 23.51M | 17.74M | | 12.88M | 13.06M | 12.57M | 16.93M | 18.48M | 8.17M | 8.30M | 5.58M | 12.80M | 9.33M | 9.78M | 7.92M | 6.97M | 12.31M | 12.89M | 8.61M | 12.74M | 9.40M | 6.39M | 4.94M | 26.33M | 20.42M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 7.27M | 8.46M | 3.26M | 10.36M | 9.08M | 7.06M | 7.35M | 3.61M | 7.33M | 8.10M | 4.46M | 2.94M | 3.38M | 9.12M | 8.86M | 4.31M | 5.19M | 39.65M | | 45.40M | 37.15M | 41.48M | 111.48M | 109.62M | 108.06M | 109.99M | 102.11M | 80.52M | 92.32M | 85.84M | 98.38M | 28.09M | 88.41M | 34.21M | 14.40M | 28.15M | 24.75M | 21.41M | 18.60M | 42.15M | 35.82M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 7.95M | 9.15M | 4.42M | 14.26M | 13.01M | 11.06M | 7.40M | 11.00M | 14.89M | 15.83M | 10.62M | 7.64M | 7.85M | 22.50M | 22.30M | 27.63M | 28.70M | 57.39M | | 58.28M | 50.21M | 54.05M | 128.41M | 128.10M | 116.23M | 118.29M | 107.68M | 93.31M | 101.65M | 95.62M | 106.30M | 97.11M | 100.72M | | | | | | | | |
|
Total Debt
|
0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.10M | 0.10M | 0.11M | 0.03M | | | 0.04M | | | 0.04M | | | | | 4.04M | 0.26M | 0.26M | 0.29M | 0.03M | 0.55M | 0.25M | 0.59M | 0.81M | 1.08M | 1.24M | 2.66M | | 0.98M | 12.82M | 13.65M | 15.47M | 16.85M | 16.66M | 16.47M | 17.55M | 18.09M | 21.65M | 21.96M | 21.79M | 16.28M | 16.06M | 16.00M | 15.13M | 13.27M | 14.70M | 13.99M | 19.56M | 19.96M | 25.32M |
|
Common Equity
|
| | | | | | | | | | -0.04M | -0.05M | -0.05M | -0.05M | -0.07M | -0.08M | -0.09M | -0.11M | -0.11M | -0.15M | -0.04M | | | -0.05M | 15.62M | 13.41M | 15.26M | 17.57M | 10.09M | 7.19M | 10.45M | 8.52M | 4.00M | 6.35M | 3.03M | 12.75M | 13.42M | 10.13M | 19.90M | 16.04M | 7.09M | 2.32M | 17.09M | | 95.02M | 91.06M | 112.69M | 143.15M | 137.57M | 111.50M | 105.54M | 61.14M | 44.31M | 48.35M | 45.82M | 40.91M | 39.36M | 32.17M | 32.85M | 30.78M | 27.72M | 29.83M | 30.77M | 34.90M | 18.97M | 23.17M |
|
Shareholder's Equity
|
| | 3.47M | | 3.48M | | 3.55M | | | | -0.04M | -0.05M | -0.05M | -0.05M | -0.07M | -0.08M | -0.09M | -0.11M | -0.11M | -0.15M | -0.04M | | | -0.05M | 15.62M | 13.41M | 15.26M | 17.57M | 10.09M | 7.19M | 10.45M | 8.52M | 4.00M | 6.35M | 3.03M | 12.75M | 13.42M | 10.13M | 19.90M | 16.04M | 7.09M | 2.32M | 17.09M | | 95.02M | 91.06M | 112.69M | 143.15M | 137.57M | 111.50M | 105.54M | 61.14M | 44.31M | 48.35M | 45.82M | 40.91M | 39.36M | 32.17M | 32.85M | 30.78M | 27.72M | 29.83M | 30.77M | 34.90M | 18.97M | 23.17M |
|
Liabilities and Shareholders Equity
|
0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 18.19M | 21.36M | 24.41M | 21.99M | 24.34M | 15.00M | 21.51M | 15.92M | 15.00M | 21.25M | 18.86M | 23.37M | 21.06M | 17.98M | 42.40M | 38.34M | 34.72M | 31.02M | 74.48M | | 153.29M | 141.27M | 166.74M | 271.56M | 265.67M | 227.73M | 223.82M | 168.83M | 137.62M | 150.00M | 141.44M | 147.22M | 136.46M | 132.89M | 131.25M | 128.86M | 118.09M | 115.83M | 116.23M | 124.20M | 124.18M | 124.99M |
|
Retained Earnings
|
-500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | 0.45M | -0.47M | 0.48M | 0.49M | 0.51M | 0.53M | 0.54M | 0.56M | 0.57M | 0.61M | 0.62M | | | -0.66M | -18.38M | -20.66M | -23.99M | -31.26M | -46.56M | -52.29M | -57.10M | -62.32M | -69.07M | -73.31M | -76.99M | -79.81M | -79.26M | -82.70M | -87.36M | -91.86M | -106.39M | -111.32M | -111.53M | | -120.01M | -124.32M | -133.84M | -159.30M | -178.30M | -206.20M | -217.70M | -270.80M | -287.10M | -287.80M | -294.50M | -301.70M | -304.13M | -312.25M | -312.50M | -315.40M | -319.97M | -318.50M | -317.71M | -313.72M | -333.54M | -331.57M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | | | | 453.00 | 234.00 | 359.00 | 315.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.04M | 0.04M | 2.74M | 2.72M | 0.23M | 2.43M | 2.31M | 3.34M | 0.42M | 3.82M | 0.37M | 0.00M | 1.96M | 2.11M | 2.16M | 2.14M | 0.08M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M |