|
Cash & Equivalents
|
1.21M | 1.05M | 1.05M | 1.07M | 1.07M | 1.07M | 1.07M | 1.24M | 1.24M | 1.23M | 1.27M | 1.24M | 1.13M | 1.29M | 1.24M | 1.26M | 0.83M | 0.87M | 0.81M | 0.68M | 0.47M | 0.61M | 0.63M | 0.71M | 0.61M | 0.69M | 0.69M | 0.84M | 0.72M | 0.74M | 0.82M | 0.91M | 0.67M | 0.75M | 0.75M | 0.79M | 0.80M | 0.86M | 0.95M | 1.07M | 0.97M | 1.03M | 1.03M | 1.10M | 0.94M | 1.01M | 1.08M | 1.24M | 1.33M | 1.36M | 1.46M | 1.46M | 1.49M | 1.45M | 1.54M | 1.62M | 1.60M | 1.68M | 1.71M | 1.89M | 1.89M | 1.94M | 1.93M | 2.18M | 2.03M |
|
Cash & Current Investments
|
1.21M | 1.05M | 1.05M | 1.07M | 1.07M | 1.07M | 1.07M | 1.24M | 1.24M | 1.23M | 1.27M | 1.24M | 1.13M | 1.29M | 1.24M | 1.26M | 0.83M | 0.87M | 0.81M | 0.68M | 0.47M | 0.61M | 0.63M | 0.71M | 0.61M | 0.69M | 0.69M | 0.84M | 0.72M | 0.74M | 0.82M | 0.91M | 0.67M | 0.75M | 0.75M | 0.79M | 0.80M | 0.86M | 0.95M | 1.07M | 0.97M | 1.03M | 1.03M | 1.10M | 0.94M | 1.01M | 1.08M | 1.24M | 1.33M | 1.36M | 1.46M | 1.46M | 1.49M | 1.45M | 1.54M | 1.62M | 1.60M | 1.68M | 1.71M | 1.89M | 1.89M | 1.94M | 1.93M | 2.18M | 2.03M |
|
Receivables - Net
|
| | | | | | | 0.13M | | | 0.10M | 0.11M | 0.08M | 0.08M | 0.10M | 0.09M | 0.08M | 0.08M | 0.12M | 0.14M | 0.14M | 0.22M | 0.23M | 0.18M | 0.18M | 0.14M | 0.14M | 0.08M | 0.07M | 0.09M | 0.06M | 0.05M | 0.09M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.08M | 0.08M | 0.08M | 0.06M | 0.09M | 0.07M | 0.08M | 0.05M | 0.08M | 0.06M | 0.06M | 0.07M | 0.08M | 0.09M | 0.07M | 0.08M | 0.05M | 0.07M | 0.08M | 0.06M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M |
|
Receivables - Other
|
4.13M | 4.07M | 4.10M | 3.83M | 3.77M | 3.89M | 4.00M | 4.07M | 3.96M | 4.06M | | | | | | | | | | 3.77M | | | | 3.67M | | | | | | | | | | | | | | | | 0.75M | 0.08M | 0.06M | 0.08M | 0.70M | 0.07M | 0.05M | 0.07M | 0.97M | 0.71M | 0.82M | 0.92M | 0.97M | 1.01M | 1.10M | 0.69M | 0.69M | 0.01M | 0.79M | 0.76M | 0.62M | 0.01M | 0.64M | 0.69M | 0.55M | 0.76M |
|
Receivables
|
| | | | | | | 4.20M | | | 0.10M | 0.11M | 0.08M | 0.08M | 0.10M | 0.09M | 0.08M | 0.08M | 0.12M | 3.91M | 0.14M | 0.22M | 0.23M | 3.86M | 0.18M | 0.14M | 0.14M | 0.08M | 0.07M | 0.09M | 0.06M | 0.05M | 0.09M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.08M | 0.83M | 0.16M | 0.12M | 0.17M | 0.77M | 0.15M | 0.09M | 0.15M | 1.04M | 0.77M | 0.89M | 1.00M | 1.06M | 1.08M | 1.19M | 0.74M | 0.77M | 0.08M | 0.85M | 0.84M | 0.69M | 0.07M | 0.71M | 0.77M | 0.62M | 0.84M |
|
Inventory
|
0.04M | 0.04M | 0.04M | 0.01M | 0.00M | 0.03M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -591.00 | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.13M | 0.04M | 0.01M | 0.04M | 0.02M | 0.03M | -0.01M | 0.09M | 0.01M | 0.01M | 0.11M | 0.08M | 0.09M | 0.06M | 0.07M | 0.07M | 0.09M | 0.09M | 0.08M | -0.02M | 0.07M | 0.07M | 0.08M | 0.07M | 0.10M | 0.08M | 0.09M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.10M | 0.09M | 0.08M | 0.07M | 0.09M | 0.07M | 0.06M | 0.07M | 0.09M | 0.09M | 0.08M | 0.07M | 0.11M | 0.10M | 0.09M | 0.07M | 0.11M | 0.09M | 0.09M | 0.09M | 0.13M | 0.16M | 0.13M | 0.09M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.08M | 0.09M |
|
Current Assets
|
1.59M | 1.54M | 1.56M | 1.55M | 1.49M | 1.59M | 1.71M | 1.77M | 1.67M | 1.78M | 1.88M | 1.81M | 1.67M | 1.85M | 1.83M | 1.83M | 1.39M | 1.45M | 1.42M | 1.52M | 1.28M | 1.43M | 1.40M | 1.44M | 1.38M | 1.25M | 1.33M | 1.46M | 1.41M | 1.48M | 1.61M | 1.66M | 1.53M | 1.55M | 1.64M | 1.66M | 1.63M | 1.61M | 1.71M | 1.67M | 1.55M | 1.58M | 1.62M | 1.67M | 1.51M | 1.39M | 1.58M | 1.81M | 1.89M | 1.98M | 2.22M | 2.26M | 2.30M | 2.36M | 2.59M | 2.15M | 2.18M | 2.20M | 2.23M | 2.26M | 2.30M | 2.36M | 2.41M | 2.51M | 2.62M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.03M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 914.00 | 799.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 748.00 | 361.00 | | | | | | | | | | | | 0.00M |
|
Goodwill
|
1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M |
|
Intangibles
|
0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M |
|
Goodwill & Intangibles
|
1.92M | 1.92M | 1.92M | 1.93M | 1.93M | 1.93M | 1.93M | 2.02M | 1.94M | 1.94M | 1.94M | 2.01M | 1.94M | 1.94M | 1.94M | 2.00M | 1.94M | 1.94M | 1.94M | 1.99M | 1.94M | 1.94M | 1.95M | 1.98M | 1.95M | 1.95M | 1.95M | 1.97M | 1.95M | 1.95M | 1.95M | 1.96M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.95M | 1.96M | 1.95M | 1.96M | 1.96M | 1.97M | 1.96M | 1.96M | 1.96M | 1.98M | 1.96M | 1.96M | 1.96M | 1.98M | 1.96M | 1.96M | 1.96M | 1.97M | 1.96M | 1.96M | 1.96M | 1.97M | 1.96M | 1.96M | 1.96M | 1.97M | 1.96M |
|
Long-Term Deferred Tax
|
0.50M | 0.50M | 0.50M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.08M | | | | 0.16M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.04M | 0.24M | 0.23M | 0.08M | 0.13M | 0.21M | 0.25M | 0.26M | 0.01M | -0.05M | | 0.34M | | | | 0.38M | | | | 0.58M | | 0.00M | | 0.19M | | | | 0.42M | | | | 0.60M | | | | 0.69M | | | | 0.07M | 1.55M | 1.58M | 1.62M | 0.40M | | | | 0.40M | | | | | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | | | | | |
|
Non-Current Assets
|
2.54M | 2.54M | 2.54M | 2.28M | 2.28M | 2.29M | 2.29M | 2.30M | 2.29M | 2.28M | 2.28M | 2.77M | 2.27M | 2.27M | 2.26M | 2.26M | 2.26M | 2.25M | 2.25M | 2.25M | 2.25M | 2.25M | 2.24M | 2.24M | 2.23M | 2.23M | 2.23M | 2.22M | 2.22M | 2.22M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.69M | 2.67M | 2.64M | 2.57M | 2.56M | 2.54M | 2.52M | 2.50M | 2.28M | 2.26M | 2.24M | 2.22M | 2.20M | 2.18M | 2.19M | 2.17M | 2.14M | 2.11M | 2.09M | 2.07M | 2.04M | 2.41M | 2.39M | 2.38M | 2.33M | 2.30M |
|
Assets
|
4.13M | 4.07M | 4.10M | 3.83M | 3.77M | 3.89M | 4.00M | 4.07M | 3.96M | 4.06M | 4.16M | 4.09M | 3.94M | 4.11M | 4.10M | 4.09M | 3.64M | 3.70M | 3.67M | 3.77M | 3.53M | 3.68M | 3.64M | 3.67M | 3.62M | 3.48M | 3.56M | 3.69M | 3.63M | 3.70M | 3.82M | 3.87M | 3.73M | 3.76M | 3.84M | 3.87M | 3.84M | 3.82M | 3.92M | 4.37M | 4.22M | 4.22M | 4.19M | 4.23M | 4.04M | 3.91M | 4.09M | 4.09M | 4.15M | 4.22M | 4.44M | 4.46M | 4.48M | 4.55M | 4.75M | 4.29M | 4.29M | 4.29M | 4.30M | 4.30M | 4.71M | 4.75M | 4.78M | 4.84M | 4.92M |
|
Accounts Payables
|
-0.01M | 0.35M | 0.29M | 0.27M | 0.32M | 0.34M | -0.01M | 0.27M | 0.00M | 0.34M | 0.31M | 0.52M | 0.44M | 0.40M | 0.30M | 0.33M | 0.31M | 0.40M | 0.28M | 0.01M | 0.29M | 0.29M | 0.27M | 0.31M | 0.57M | 0.31M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.37M | 0.29M | 0.29M | 0.27M | 0.24M | 0.27M | 0.23M | 0.26M | 0.30M | 0.30M | 0.28M | 0.24M | 0.00M | 0.29M | 0.25M | 0.29M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | 0.00M | 0.05M | 0.02M | 0.04M | 0.00M | 0.00M |
|
Payables
|
-0.01M | 0.35M | 0.29M | 0.27M | 0.32M | 0.34M | -0.01M | 0.27M | 0.00M | 0.34M | 0.31M | 0.52M | 0.44M | 0.40M | 0.30M | 0.33M | 0.31M | 0.40M | 0.28M | 0.01M | 0.29M | 0.29M | 0.27M | 0.31M | 0.57M | 0.31M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.37M | 0.29M | 0.29M | 0.27M | 0.24M | 0.27M | 0.23M | 0.26M | 0.30M | 0.30M | 0.28M | 0.24M | 0.00M | 0.29M | 0.25M | 0.29M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | 0.00M | 0.05M | 0.02M | 0.04M | 0.00M | 0.00M |
|
Accumulated Expenses
|
| | | 0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | 0.09M | 0.23M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.09M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.10M | 0.07M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.03M | 0.05M | | | | | 0.05M | 0.11M | 0.12M | 0.07M | 0.08M | 0.07M |
|
Current Deferred Revenue
|
-0.04M | -0.07M | -0.11M | 0.04M | -0.01M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M | | | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | 0.16M | | | | 0.75M | 0.71M | 0.69M | 0.67M | 0.70M | 0.70M | 0.59M | 0.64M | 0.70M | 0.71M | 0.82M | 0.92M | 0.86M | 1.01M | 0.73M | 1.17M | 0.56M | 0.66M | 0.61M | 0.62M | 0.46M | 0.49M | 0.48M | 0.53M | 0.42M | 0.63M |
|
Total Current Liabilities
|
0.71M | 0.69M | 0.60M | 0.57M | 0.56M | 0.71M | 0.69M | 0.71M | 0.86M | 0.88M | 0.91M | 1.01M | 0.92M | 0.90M | 0.82M | 0.84M | 0.82M | 0.90M | 0.76M | 0.78M | 0.72M | 0.67M | 0.54M | 0.64M | 0.97M | 0.79M | 0.81M | 0.94M | 1.01M | 1.02M | 1.05M | 1.11M | 1.06M | 1.02M | 1.05M | 1.01M | 1.03M | 0.90M | 0.90M | 0.92M | 0.90M | 0.86M | 0.80M | 0.86M | 0.86M | 0.66M | 0.85M | 1.08M | 0.90M | 0.93M | 1.05M | 1.10M | 1.14M | 1.19M | 1.33M | 0.77M | 0.89M | 0.85M | 0.75M | 0.65M | 0.77M | 0.74M | 0.69M | 0.73M | 0.83M |
|
Non-Current Debt
|
0.20M | 0.20M | 0.20M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | 0.23M | 0.14M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.10M | 0.08M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.11M | 0.11M | | 0.12M | 0.13M | 0.15M | 0.18M | 0.14M | 0.16M | 0.16M | 0.16M | 0.16M | 0.13M | 0.13M |
|
Non-Current Deferred Tax Liability
|
| | | 0.26M | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 0.13M | 0.19M | 0.16M | 0.18M | 0.20M | 0.20M | 0.28M | 0.28M | 0.26M | 0.29M | 0.31M | 0.29M | 0.28M | 0.29M | 0.32M | 0.25M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | 0.36M | | | | 0.26M | 0.23M | 0.21M | 0.18M | 0.15M | 0.13M | 0.10M | 0.07M | 0.04M | 0.01M | | 0.07M | | 0.41M | 0.41M | 0.39M | 0.33M | 0.29M |
|
Total Non-Current Liabilities
|
| | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.52M | 0.51M | 0.47M | 0.44M | 0.43M | 0.64M | 0.52M | 0.44M | 0.42M | 0.44M | 0.48M | 0.43M | 0.42M | 0.42M | 0.39M | 0.45M | 0.44M | 0.41M | 0.43M | 0.47M | 0.81M | 0.80M | 0.80M | 0.78M | 0.67M |
|
Total Liabilities
|
0.92M | 0.89M | 0.80M | 0.75M | 0.74M | 0.89M | 0.87M | 0.86M | 1.01M | 1.03M | 1.06M | 1.13M | 1.05M | 1.02M | 0.95M | 0.93M | 0.92M | 0.99M | 0.86M | 0.85M | 0.79M | 0.74M | 0.60M | 0.67M | 1.01M | 0.82M | 0.84M | 0.94M | 1.01M | 1.02M | 1.05M | 1.11M | 1.06M | 1.02M | 1.05M | 1.01M | 1.03M | 0.90M | 0.90M | 1.37M | 1.43M | 1.37M | 1.26M | 1.30M | 1.29M | 1.30M | 1.37M | 1.52M | 1.32M | 1.37M | 1.53M | 1.53M | 1.56M | 1.60M | 1.72M | 1.22M | 1.33M | 1.27M | 1.18M | 1.12M | 1.58M | 1.55M | 1.49M | 1.50M | 1.50M |
|
Total Debt
|
0.23M | 0.23M | 0.23M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
3.21M | 3.18M | 3.30M | 3.08M | 3.03M | 3.00M | 3.13M | 3.21M | 2.95M | 3.03M | 3.10M | 2.96M | 2.89M | 3.09M | 3.15M | 3.16M | 2.73M | 2.71M | 2.82M | 2.93M | 2.74M | 2.94M | 3.04M | 3.00M | 2.61M | 2.66M | 2.72M | 2.75M | 2.62M | 2.68M | 2.77M | 2.76M | 2.67M | 2.74M | 2.79M | 2.86M | 2.81M | 2.92M | 3.02M | 3.00M | 2.80M | 2.85M | 2.93M | 2.93M | 2.76M | 2.61M | 2.71M | 2.57M | 2.83M | 2.85M | 2.91M | 2.93M | 2.92M | 2.95M | 3.04M | 3.08M | 2.97M | 3.02M | 3.11M | 3.18M | 3.13M | 3.21M | 3.29M | 3.34M | 3.42M |
|
Shareholder's Equity
|
| | | 3.08M | | | | 3.21M | | | 3.10M | 2.96M | 2.89M | 3.09M | 3.15M | 3.16M | 2.73M | 2.71M | 2.82M | 2.93M | 2.74M | 2.94M | 3.04M | 3.00M | 2.61M | 2.66M | 2.72M | 2.75M | 2.62M | 2.68M | 2.77M | 2.76M | 2.67M | 2.74M | 2.79M | 2.86M | 2.81M | 2.92M | 3.02M | 3.00M | 2.80M | 2.85M | 2.93M | 2.93M | 2.76M | 2.61M | 2.71M | 2.57M | 2.83M | 2.85M | 2.91M | 2.93M | 2.92M | 2.95M | 3.04M | 3.08M | 2.97M | 3.02M | 3.11M | 3.18M | 3.13M | 3.21M | 3.29M | 3.34M | 3.42M |
|
Liabilities and Shareholders Equity
|
4.13M | 4.07M | 4.10M | 3.83M | 3.77M | 3.89M | 4.00M | 4.07M | 3.96M | 4.06M | 4.16M | 4.09M | 3.94M | 4.11M | 4.10M | 4.09M | 3.64M | 3.70M | 3.67M | 3.77M | 3.53M | 3.68M | 3.64M | 3.67M | 3.62M | 3.48M | 3.56M | 3.69M | 3.63M | 3.70M | 3.82M | 3.87M | 3.73M | 3.76M | 3.84M | 3.87M | 3.84M | 3.82M | 3.92M | 4.37M | 4.22M | 4.22M | 4.19M | 4.23M | 4.04M | 3.91M | 4.09M | 4.09M | 4.15M | 4.22M | 4.44M | 4.46M | 4.48M | 4.55M | 4.75M | 4.29M | 4.29M | 4.29M | 4.30M | 4.30M | 4.71M | 4.75M | 4.78M | 4.84M | 4.92M |
|
Treasury Shares
|
-0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | 0.22M | -0.22M | -0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | -0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Retained Earnings
|
-11.03M | -11.07M | -10.95M | -11.18M | -11.23M | -11.26M | -11.13M | -11.06M | -11.31M | -11.24M | -11.17M | -11.32M | -11.38M | -11.18M | -11.12M | -11.11M | -11.54M | -11.56M | -11.45M | -11.35M | -11.53M | -11.33M | -11.24M | -11.27M | -11.66M | -11.61M | -11.55M | -11.52M | -11.65M | -11.59M | -11.50M | -11.51M | -11.60M | -11.54M | -11.48M | -11.42M | -11.46M | -11.36M | -11.26M | -11.27M | -11.48M | -11.42M | -11.34M | -11.34M | -11.52M | -11.66M | -11.56M | -11.70M | -11.44M | -11.42M | -11.36M | -11.34M | -11.35M | -11.33M | -11.24M | -11.20M | -11.31M | -11.25M | -11.16M | -11.09M | -11.14M | -11.07M | -10.98M | -10.93M | -10.86M |