|
Cash & Equivalents
|
5.98M | 5.98M | 5.98M | 1.08M | 1.04M | 0.75M | 0.76M | 0.47M | 0.71M | 0.61M | 6.49M | 5.64M | 7.91M | 7.01M | 4.44M | 3.54M | 9.34M | 11.41M | 4.19M | 11.89M | 7.36M | 4.81M | 4.93M | 7.50M | 5.43M | 6.15M | 1.76M | 12.45M | 4.61M | 3.38M | 2.46M | 5.76M | 3.70M | 2.62M | 2.09M | 1.81M | 0.99M | 5.72M | 3.47M | 0.85M | 5.75M | 1.60M | 1.60M | 3.51M | 7.18M | 3.14M | 4.49M | 7.03M | 6.66M | 10.21M | 9.05M | 15.82M | 11.56M | 8.43M | 5.36M | 11.72M | 9.06M | 9.03M | 10.94M | 18.79M | 16.22M | 17.43M | 21.05M | 28.76M | 28.30M | 30.48M | 26.17M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | | | | 7.01M | | | | 7.08M | | | | 6.23M | | | |
|
Cash & Current Investments
|
5.98M | 5.98M | 5.98M | 1.08M | 1.04M | 0.75M | 0.76M | 0.47M | 0.71M | 0.61M | 6.49M | 5.64M | 7.91M | 7.01M | 4.44M | 3.54M | 9.34M | 11.41M | 4.19M | 11.89M | 7.36M | 4.81M | 4.93M | 7.50M | 5.43M | 6.15M | 1.76M | 12.45M | 4.61M | 3.38M | 2.46M | 5.76M | 3.70M | 2.62M | 2.09M | 1.81M | 0.99M | 5.72M | 3.47M | 0.85M | 5.75M | 1.60M | 1.60M | 3.51M | 7.18M | 3.14M | 4.49M | 7.03M | 6.66M | 10.21M | 12.58M | 15.82M | 11.56M | 8.43M | 5.36M | 18.73M | 9.06M | 9.03M | 10.94M | 25.86M | 16.22M | 17.43M | 21.05M | 34.99M | 28.30M | 30.48M | 26.17M |
|
Receivables - Net
|
| | | | | | | 0.39M | | | | 2.23M | 1.60M | 1.07M | 1.30M | 1.61M | 1.68M | 1.68M | 1.88M | 0.35M | 0.52M | 1.30M | 0.34M | 0.11M | 0.99M | 0.95M | 0.52M | 0.33M | 0.79M | 1.10M | 0.51M | 0.61M | 0.14M | 0.75M | 1.33M | 0.49M | 0.63M | 0.61M | 2.48M | 0.97M | 1.43M | 0.91M | 0.95M | 1.89M | 1.51M | 1.93M | 1.64M | 0.06M | 1.44M | 0.03M | 0.01M | 0.05M | 0.80M | 0.83M | 0.79M | 3.29M | 0.57M | 4.98M | 10.38M | 4.75M | 4.86M | 6.11M | 6.92M | 7.25M | 5.41M | 5.97M | 12.27M |
|
Receivables - Other
|
| | | 308.00 | | | | 179.00 | | | | 0.48M | | | | 0.57M | | | 0.40M | 0.14M | 0.15M | 0.28M | 0.39M | 0.40M | 0.50M | 0.60M | 0.80M | 1.00M | 1.10M | 1.10M | 1.00M | 0.80M | 1.00M | 0.90M | 0.90M | 1.00M | 4.31M | 1.00M | 1.57M | 2.95M | 1.29M | 2.31M | 2.49M | 3.64M | 3.34M | 3.00M | 3.02M | 3.57M | 4.92M | 3.04M | 4.60M | 1.70M | 2.50M | 2.93M | 6.88M | 3.29M | 3.49M | | | | | | | | | | |
|
Receivables
|
| | 0.01M | | | | | 0.39M | | | | 2.71M | 1.60M | 1.07M | 1.30M | 2.18M | 1.68M | 1.68M | 2.28M | 0.49M | 0.68M | 1.58M | 0.72M | 0.51M | 1.49M | 1.55M | 1.32M | 1.33M | 1.89M | 2.20M | 1.51M | 1.41M | 1.14M | 1.65M | 2.23M | 1.49M | 4.94M | 1.61M | 4.05M | 3.92M | 2.72M | 3.21M | 3.44M | 5.53M | 4.85M | 4.93M | 4.65M | 3.63M | 6.36M | 3.06M | 4.62M | 1.74M | 3.31M | 3.76M | 7.68M | 6.58M | 4.07M | 4.98M | 10.38M | 4.75M | 4.86M | 6.11M | 6.92M | 7.25M | 5.41M | 5.97M | 12.27M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 27.78M | 25.38M | 28.43M | 39.17M | 39.84M | 41.08M | 43.39M | 41.57M | 40.89M | 44.67M | 47.06M | 49.15M | 38.22M | 35.37M | 34.91M | 48.19M | 49.84M | 49.44M | 49.72M | 48.50M | 44.71M | 43.01M | 34.91M | 27.04M | 20.25M | 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | 8.56M | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | 6.21M | 12.10M | | | -6.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.36M | 0.08M | 0.15M | 0.23M | 0.27M | 0.41M | 0.35M | 0.24M | 0.19M | 0.33M | 0.27M | 0.34M | 0.20M | 0.41M | 0.49M | 0.34M | 0.26M | 0.46M | 0.53M | 0.31M | 0.35M | 0.61M | 0.51M | 0.40M | 0.43M | 0.66M | 0.92M | 1.82M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.93M | | | 5.27M | 9.31M | 12.43M | 8.41M | 9.38M | 12.32M | 13.34M | 17.63M | 20.91M | 20.08M | 15.28M | 12.68M | 13.37M | 15.78M | 13.58M | 15.05M | 22.19M | 24.39M | 22.08M | 24.49M | 28.81M | 36.73M | 34.80M | 38.06M | 40.99M |
|
Buildings
|
| | | 70.00 | | | | 15.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.66M | 0.46M | 0.28M | 0.14M | -0.00M | 0.06M | 0.06M | 0.05M | | 0.04M | 0.09M | 0.10M | 0.10M | 0.09M | 0.18M | 0.22M | 0.24M | 0.27M | 0.25M | 0.24M | 0.22M | 0.20M | 0.26M | 0.40M | 0.44M | 0.48M | 0.45M | 0.39M | 0.34M | 0.29M | 0.28M | 0.26M | 0.22M | 0.19M | 0.33M | 0.31M | 0.30M | 0.26M | 0.24M | 0.22M | 0.20M | 0.22M | 0.24M | 0.28M | 0.24M | 0.26M | 0.27M | 0.17M | 0.24M | 0.19M | 0.20M | 0.26M | 0.39M | 0.38M | 0.40M | 0.42M | 0.47M | 0.47M | 0.51M | 0.48M | 0.61M | 0.55M | 0.59M | 0.57M | 0.66M | 0.62M | 0.58M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 8.60M | 8.42M | 8.23M | 7.62M | 6.96M | 6.31M | 4.67M | 3.65M | 3.17M | 4.70M | 7.49M | 7.46M | 7.21M | | 6.31M | 6.23M | 5.98M | 0.05M | 6.33M | 6.24M | 6.18M | 6.23M | 6.25M | 6.27M | 6.31M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.70M | | | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.27M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | 0.05M | 0.04M | 0.02M | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.94M | 1.92M | 1.91M | 1.97M | 1.87M | 1.85M | 1.84M | 1.82M | 1.80M | 1.79M | 1.77M | 1.75M | 1.74M | 1.72M | 1.70M | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31M | 11.31M | 11.30M | 11.77M | 11.43M | 11.47M | 11.36M | 11.20M | 11.05M | 10.72M | 10.88M | 10.68M | 10.32M | 9.75M | 14.72M | 14.40M | 13.76M | 13.31M |
|
Other Non-Current Assets
|
-0.05M | 0.06M | -0.74M | 1.96M | 1.82M | 0.06M | 0.10M | 34.01M | | 26.69M | 24.08M | 3.08M | 3.10M | 3.11M | 3.20M | 3.20M | 3.31M | 3.58M | 3.71M | 2.46M | 2.76M | 2.96M | 4.50M | 5.70M | 5.43M | 5.21M | 5.18M | 4.20M | 4.77M | 4.89M | 2.57M | 2.11M | 1.52M | 1.51M | 1.05M | 1.14M | 1.26M | 1.27M | 1.25M | 20.08M | 1.49M | 20.67M | | | | | | 1.83M | | 4.10M | 3.37M | 2.31M | 0.09M | 0.03M | 0.02M | 0.01M | 0.00M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.06M | 0.06M | 0.05M | 0.06M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.18M | | | 10.64M | 10.62M | 10.36M | 9.73M | 8.99M | 16.25M | 14.38M | 22.73M | 22.09M | 23.53M | 27.02M | 26.55M | 26.18M | 26.69M | 25.66M | 25.26M | 24.49M | 25.55M | 24.77M | 24.09M | 23.35M | 28.14M | 28.00M | 27.18M | 26.60M |
|
Assets
|
| | | | | | | 40.93M | | 42.50M | 49.00M | 46.38M | 34.98M | 31.03M | 29.09M | 38.70M | 42.07M | 47.68M | 51.15M | 56.88M | 54.11M | 55.51M | 54.42M | 56.37M | 58.86M | 62.01M | 59.55M | 58.16M | 48.42M | 47.34M | 56.58M | 59.82M | 56.40M | 55.82M | 56.01M | 51.16M | 53.30M | 7.38M | 7.33M | 35.10M | 4.88M | 7.32M | 15.91M | 19.93M | 22.79M | 18.14M | 18.37M | 28.58M | 27.72M | 40.37M | 43.00M | 43.60M | 42.30M | 39.23M | 39.55M | 42.47M | 39.24M | 40.31M | 46.69M | 49.94M | 46.85M | 48.58M | 52.16M | 64.87M | 62.81M | 65.24M | 67.59M |
|
Accounts Payables
|
-0.71M | 3.27M | 2.10M | 5.58M | 3.46M | 3.21M | 3.83M | 5.88M | 5.02M | 5.92M | 5.01M | 5.01M | 5.01M | 5.01M | 5.02M | 5.04M | 5.14M | 7.31M | 8.70M | 7.51M | 7.14M | 10.79M | 11.72M | 15.49M | 17.70M | 17.94M | 17.96M | 19.03M | 17.02M | 15.69M | 15.76M | 15.87M | 15.94M | 14.76M | 15.08M | 14.89M | 15.35M | 4.89M | 5.93M | 1.20M | 6.80M | 4.98M | 2.40M | 1.44M | 0.59M | 0.81M | 0.31M | 0.85M | 0.69M | 0.66M | 0.53M | 0.78M | 1.10M | 0.65M | 0.82M | 0.74M | 0.97M | 0.84M | 0.97M | 0.84M | 0.90M | 0.88M | 0.91M | 0.78M | 1.09M | 0.89M | 1.06M |
|
Notes Payables
|
| | | | | | | | | 6.21M | 9.79M | 9.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.09M | 0.02M | 0.01M | 5.60M | 5.55M | 5.51M | | | | | | | | | | | | | | | | |
|
Payables
|
-0.71M | 3.27M | 2.10M | 5.58M | 3.46M | 3.21M | 3.83M | 5.88M | 5.02M | 12.13M | 14.80M | 14.96M | 5.01M | 5.01M | 5.02M | 5.04M | 5.14M | 7.31M | 8.70M | 7.51M | 7.14M | 10.79M | 11.72M | 15.49M | 17.70M | 17.94M | 17.96M | 19.03M | 17.02M | 15.69M | 15.76M | 15.87M | 15.94M | 14.76M | 15.08M | 14.89M | 15.35M | 4.89M | 5.93M | 1.20M | 6.80M | 4.98M | 2.40M | 1.51M | 0.70M | 0.89M | 0.33M | 0.86M | 6.29M | 6.21M | 6.04M | 0.78M | 1.10M | 0.65M | 0.82M | 0.74M | 0.97M | 0.84M | 0.97M | 0.84M | 0.90M | 0.88M | 0.91M | 0.78M | 1.09M | 0.89M | 1.06M |
|
Accumulated Expenses
|
| | | 628.00 | | | | 78.00 | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.00M | | | | 1.40M | | | | 2.92M | 0.60M | 0.67M | 1.35M | 2.33M | 1.22M | 1.57M | 2.32M | 3.47M | 1.39M | 2.21M | 4.31M | 4.96M | 0.99M | 1.74M | 3.23M | 4.68M | 0.78M | 1.43M | 2.60M | 4.95M | 1.24M | 2.24M | 3.74M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | 0.09M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.57M | 0.58M | 0.59M | 0.60M | 0.62M | 0.67M | 0.68M | 0.69M | 0.79M | 0.81M | 0.82M | 0.84M | 0.85M | 0.87M | 0.89M | 0.91M | 0.92M | 0.94M | 0.96M | 0.97M |
|
Current Taxes
|
| | | | | | | | | | 0.08M | 0.03M | 0.02M | 0.02M | 0.01M | | | | 0.20M | 0.35M | 0.14M | 0.03M | 0.07M | 0.04M | 0.08M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | | 0.03M | 0.04M | 0.04M | 0.06M | 0.06M | 5.72M | 0.05M | | 4.98M | 5.71M | 5.73M | | | | | | | | | 5.50M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 2.81M | | 1.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.26M | | | 7.38M | 10.30M | 7.54M | 2.12M | 2.34M | 4.50M | 3.55M | 5.02M | 4.73M | 6.06M | 3.17M | 9.03M | 5.82M | 6.49M | 2.77M | 3.40M | 5.04M | 6.37M | 2.55M | 3.20M | 4.42M | 6.66M | 3.27M | 4.08M | 5.78M |
|
Non-Current Debt
|
82.12M | 77.15M | 66.18M | 50.53M | 28.46M | 24.67M | 20.48M | 18.85M | | 14.06M | 11.46M | 10.54M | 8.48M | 7.91M | 9.76M | 19.49M | 14.26M | 16.78M | 18.94M | 22.70M | 23.48M | 25.15M | 25.46M | 28.38M | 28.92M | 29.30M | 27.24M | 24.69M | 21.14M | 21.85M | 24.85M | 26.93M | 26.66M | 26.88M | 27.57M | 23.21M | 22.89M | 20.19M | 17.40M | 1.52M | 10.03M | 0.80M | 0.75M | 1.21M | 1.16M | 0.63M | 0.02M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.32M | 0.39M | 0.47M | 0.49M | 0.72M | 0.84M | 0.94M |
|
Minority Interest
|
0.22M | 0.22M | -0.22M | | | | | | | 2.60M | 2.72M | 2.84M | | | 0.03M | 0.94M | 8.13M | 9.99M | 10.61M | 14.89M | 13.51M | 11.61M | 9.48M | 3.99M | 3.41M | 6.14M | 6.16M | 6.72M | 5.75M | 4.88M | 8.39M | 18.25M | 16.33M | 14.40M | 14.47M | 16.99M | 17.08M | 17.27M | 15.83M | 15.71M | 16.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
-10.00 | -570.00 | -560.00 | -580.00 | | | | | | | -40.00 | | | | 180.00 | | | | | | | | | | | | | | | | | | | | | | | | | 12.51M | | 11.88M | | | | | | 0.74M | | 2.15M | 1.26M | 1.19M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.13M | 0.06M | 0.05M | 0.09M | | 7.36M | 7.21M | 7.65M | 7.51M | 6.75M | 7.41M | 7.25M | 7.08M | 7.13M | 7.72M | 7.53M | 7.33M | 6.27M | 6.92M | 6.71M | 6.49M | 5.35M | 6.05M | 5.82M | 5.59M |
|
Other Non-Current Liabilities
|
| | | 82.00 | | | | 0.00M | | | | 0.06M | | | | 0.21M | | | | 0.55M | | | | 0.48M | | | | 0.59M | | | | 0.50M | | | | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 73.20M | | | | 34.26M | | | | 33.77M | | | | 32.11M | | | | 37.27M | | | | 54.03M | | | | 52.13M | | | | 50.95M | | | | 47.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
126.57M | 104.90M | 91.95M | 73.20M | 41.34M | 37.33M | 33.80M | 34.26M | | 35.58M | 34.16M | 33.84M | 21.05M | 19.89M | 22.09M | 32.32M | 27.43M | 31.89M | 35.34M | 37.82M | 37.79M | 42.76M | 43.80M | 54.51M | 58.30M | 58.51M | 57.03M | 52.72M | 45.63M | 47.29M | 53.95M | 51.44M | 50.52M | 51.43M | 52.90M | 48.55M | 51.18M | 34.60M | 31.48M | 29.28M | 23.83M | 20.97M | 8.85M | 11.58M | 14.24M | 8.22M | 7.84M | 17.36M | 16.26M | 17.58M | 17.13M | 18.31M | 15.41M | 15.60M | 12.21M | 13.62M | 9.69M | 10.11M | 11.53M | 12.72M | 8.92M | 9.41M | 10.48M | 12.50M | 9.09M | 9.79M | 11.33M |
|
Total Debt
|
82.12M | 77.15M | 66.18M | 50.53M | 28.46M | 24.67M | 20.48M | 18.85M | | 14.06M | 11.46M | 10.54M | 8.48M | 7.91M | 9.76M | 19.49M | 14.26M | 16.78M | 18.94M | 22.70M | 23.48M | 25.15M | 25.46M | 28.38M | 28.92M | 29.30M | 27.24M | 24.69M | 21.14M | 21.85M | 24.85M | 26.93M | 26.66M | 26.88M | 27.57M | 23.21M | 22.89M | 20.19M | 17.40M | 1.52M | 10.03M | 0.80M | 0.75M | 1.29M | 1.26M | 0.72M | 0.04M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 4.13M | | 10.67M | 7.92M | 6.67M | 8.18M | 6.92M | 14.84M | 12.54M | 13.93M | 11.14M | 7.00M | 6.38M | 14.64M | 15.79M | 15.81M | 19.06M | 16.32M | 12.75M | 10.62M | 1.85M | -2.85M | 3.50M | -3.64M | 5.44M | -2.96M | -4.84M | -5.76M | -9.88M | -10.45M | -10.02M | -11.36M | -14.38M | 2.12M | 4.57M | 7.63M | -9.89M | 6.30M | 7.01M | 7.22M | 8.36M | 8.55M | 9.92M | 10.53M | 11.21M | 11.46M | 22.78M | 25.87M | 25.30M | 26.89M | 23.62M | 27.34M | 28.85M | 29.55M | 30.20M | 35.16M | 37.22M | 37.93M | 39.17M | 41.69M | 52.37M | 53.72M | 55.45M | 56.26M |
|
Shareholder's Equity
|
157.12M | 157.12M | 157.22M | 4.13M | 165.67M | 10.67M | 7.92M | 6.67M | 8.18M | 6.92M | 14.84M | 12.54M | 13.93M | 11.14M | 7.00M | 6.38M | 14.64M | 15.79M | 15.81M | 19.06M | 16.32M | 12.75M | 10.62M | 1.85M | -2.85M | 3.50M | -3.64M | 5.44M | -2.96M | -4.84M | -5.76M | -9.88M | -10.45M | -10.02M | -11.36M | -14.38M | 2.12M | 4.57M | 7.63M | -9.89M | 6.30M | 7.01M | 7.22M | 8.36M | 8.55M | 9.92M | 10.53M | 11.21M | 11.46M | 22.78M | 25.87M | 25.30M | 26.89M | 23.62M | 27.34M | 28.85M | 29.55M | 30.20M | 35.16M | 37.22M | 37.93M | 39.17M | 41.69M | 52.37M | 53.72M | 55.45M | 56.26M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 40.93M | | 42.50M | 49.00M | 46.38M | 34.98M | 31.03M | 29.09M | 38.70M | 42.07M | 47.68M | 51.15M | 56.88M | 54.11M | 55.51M | 54.42M | 56.37M | 58.86M | 62.01M | 59.55M | 58.16M | 48.42M | 47.34M | 56.58M | 59.82M | 56.40M | 55.82M | 56.01M | 51.16M | 53.30M | 7.38M | 7.33M | 35.10M | 4.88M | 7.32M | 15.91M | 19.93M | 22.79M | 18.14M | 18.37M | 28.58M | 27.72M | 40.37M | 43.00M | 43.60M | 42.30M | 39.23M | 39.55M | 42.47M | 39.24M | 40.31M | 46.69M | 49.94M | 46.85M | 48.58M | 52.16M | 64.87M | 62.81M | 65.24M | 67.59M |
|
Treasury Shares
|
| | | | | | | 0.09M | | 0.39M | 0.39M | 0.96M | 0.39M | 0.39M | 391.40M | 1.05M | 0.43M | 0.43M | 0.43M | 0.09M | 0.43M | 0.43M | 0.43M | 0.03M | 0.60M | 0.60M | 0.09M | 0.01M | 0.09M | 0.09M | 0.09M | 0.02M | 0.09M | 0.09M | 0.09M | 0.24M | 0.09M | 0.09M | 0.09M | 0.14M | 0.09M | 0.09M | 0.09M | 0.35M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Retained Earnings
|
-126.92M | -154.66M | -152.38M | -151.03M | -150.99M | -152.83M | -156.25M | -157.79M | | -160.49M | -153.95M | -156.68M | -152.73M | -155.85M | -160.34M | -162.35M | -161.63M | -162.46M | -163.20M | -164.38M | -165.96M | -167.62M | -167.78M | -171.22M | -172.16M | -172.97M | -174.06M | -175.78M | -177.51M | -179.42M | -180.46M | -184.78M | -185.43M | -185.04M | -186.54M | -189.80M | -190.53M | -191.53M | -193.46M | -196.09M | -196.01M | -196.24M | -196.87M | -195.20M | -195.21M | -194.03M | -193.61M | -193.12M | -192.87M | -181.66M | -178.74M | -179.51M | -177.76M | -175.01M | -171.42M | -170.11M | -169.36M | -168.88M | -164.20M | -162.33M | -161.42M | -160.47M | -158.10M | -147.77M | -146.18M | -144.74M | -144.19M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.20M | 1.23M | 1.25M | 1.28M | 0.59M | 0.44M | 0.44M | 0.44M | 0.44M | 7.19M | 7.19M | 7.19M | 7.19M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | | | | | | | | | | | | | | |