|
Cash & Equivalents
|
10.91M | 11.52M | 11.43M | 13.48M | 13.48M | 13.14M | 16.68M | 10.58M | 10.42M | 14.33M | 55.51M | 42.58M | 32.39M | 18.19M | 17.19M | 7.64M | 6.29M | 8.89M | 7.44M | 10.87M | 10.87M | 12.49M | 13.41M | 13.91M | 9.54M | 12.27M | 12.10M | 8.64M | 3.37M | 3.01M | 5.57M | 5.58M | 4.08M | 2.52M | 11.21M | 4.33M | 2.35M | 2.01M | 4.06M | 2.85M | 2.11M | 5.58M | 3.80M | 2.03M | 2.09M | 9.16M | 1.07M | 1.42M | 1.20M | 1.45M | 0.98M | 59.01M | 15.09M | 13.69M | 17.84M | 18.54M | 2.45M | 1.69M | 1.42M | | 1.68M | 0.66M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.34M | 2.02M | 3.20M | 4.73M | 5.40M | 5.79M | 6.99M | 7.31M | 6.38M | 6.60M | 7.16M | 5.89M | 7.14M | | 5.03M | 5.86M | 6.15M | 3.95M | 2.69M | 3.13M | 2.85M | 1.97M | 0.95M | 2.89M | 3.09M | 1.64M | 3.03M | 3.34M | 2.84M | 1.62M | 1.12M | 0.97M | 0.97M | 0.71M | 1.79M | 0.40M | | | | | 6.41M | 5.70M | 3.48M | 2.81M | 1.85M | 1.14M | | | | |
|
Cash & Current Investments
|
10.91M | 11.52M | 11.43M | 13.48M | 13.48M | 13.14M | 16.68M | 10.58M | 10.42M | 14.33M | 55.51M | 42.58M | 32.72M | 20.21M | 20.39M | 12.37M | 11.69M | 14.68M | 14.43M | 18.18M | 17.26M | 19.09M | 20.57M | 19.80M | 16.69M | 12.27M | 17.13M | 14.50M | 9.51M | 6.97M | 8.26M | 8.71M | 6.93M | 4.49M | 12.16M | 7.21M | 5.44M | 3.65M | 7.09M | 6.20M | 4.95M | 7.21M | 4.92M | 3.00M | 3.06M | 9.87M | 2.86M | 1.82M | 1.20M | 1.45M | 0.98M | 59.01M | 21.49M | 19.39M | 21.32M | 21.35M | 4.30M | 2.82M | 1.42M | | 1.68M | 0.66M |
|
Receivables - Net
|
| | 9.95M | | 8.92M | 12.17M | 8.46M | 7.10M | 7.41M | 7.67M | 8.39M | 7.93M | 8.44M | 8.44M | 9.38M | 8.85M | 10.19M | 9.66M | 9.92M | 8.59M | 8.56M | 9.35M | 8.69M | 8.13M | 9.28M | 8.48M | 7.46M | 7.30M | 7.21M | 8.06M | 7.79M | 6.25M | 5.14M | 5.21M | 6.78M | 6.43M | 6.49M | 6.32M | 5.47M | 4.58M | 5.79M | 6.71M | 5.19M | 4.93M | 5.30M | 5.24M | 4.99M | 5.08M | 4.11M | 4.12M | 3.60M | 3.54M | 4.23M | 3.87M | 3.28M | 2.79M | 2.57M | 1.87M | 2.21M | 1.91M | 1.05M | |
|
Receivables
|
| | 9.95M | | 8.92M | 12.17M | 8.46M | 7.10M | 7.41M | 7.67M | 8.39M | 7.93M | 8.44M | 8.44M | 9.38M | 8.85M | 10.19M | 9.66M | 9.92M | 8.59M | 8.56M | 9.35M | 8.69M | 8.13M | 9.28M | 8.48M | 7.46M | 7.30M | 7.21M | 8.06M | 7.79M | 6.25M | 5.14M | 5.21M | 6.78M | 6.43M | 6.49M | 6.32M | 5.47M | 4.58M | 5.79M | 6.71M | 5.19M | 4.93M | 5.30M | 5.24M | 4.99M | 5.08M | 4.11M | 4.12M | 3.60M | 3.54M | 4.23M | 3.87M | 3.28M | 2.79M | 2.57M | 1.87M | 2.21M | 1.91M | 1.05M | |
|
Raw Materials
|
| | | | | | | | | | 0.73M | | | | 1.36M | | | | 3.06M | | 3.24M | | | | | | 2.29M | | | | 0.20M | 2.20M | 2.58M | 1.63M | 1.79M | 0.50M | 0.48M | 0.53M | 0.85M | 0.76M | 0.89M | 0.74M | 1.18M | 1.14M | 1.09M | 1.77M | 4.08M | 3.82M | 4.50M | 4.83M | 4.50M | 4.55M | 3.39M | 3.21M | 2.09M | 1.76M | 2.97M | 1.32M | 2.42M | 2.28M | 2.09M | |
|
Finished Goods
|
| | | | | | | | | | 10.14M | | | | 10.92M | | | | 11.41M | | 12.73M | | | | | | 9.09M | | | | 14.22M | 12.42M | 11.80M | 11.67M | 11.43M | 11.83M | 11.78M | 11.16M | 10.59M | 9.59M | 7.33M | 7.10M | 9.28M | 8.68M | 8.11M | 7.45M | 5.95M | 6.04M | 5.36M | 4.87M | 4.46M | 3.84M | 4.16M | 5.45M | 8.54M | 9.67M | 11.63M | 12.95M | 8.80M | 7.59M | 6.75M | |
|
Inventory
|
| | 8.78M | | 10.21M | 11.91M | 12.56M | 14.47M | 15.06M | 11.99M | 10.87M | 11.60M | 12.30M | 12.44M | 10.76M | 12.64M | 13.24M | 13.28M | 12.77M | 13.87M | 14.34M | 14.16M | 13.45M | 14.47M | 12.67M | | 11.38M | 14.44M | 17.10M | 19.70M | 14.41M | 14.62M | 14.38M | 13.30M | 13.23M | 12.33M | 12.26M | 11.69M | 11.44M | 10.35M | 8.22M | 7.84M | 10.46M | 9.82M | 9.20M | 9.22M | 10.03M | 9.87M | 9.86M | 9.71M | 8.96M | 8.39M | 7.55M | 8.66M | 10.62M | 11.43M | 14.60M | 14.27M | 0.39M | 9.87M | 8.85M | 0.39M |
|
Current Deferred Tax Assets
|
| | 3.39M | | 2.98M | 2.96M | 2.99M | 3.02M | 3.02M | 3.02M | 3.35M | 3.15M | 3.15M | 3.15M | 3.33M | 3.33M | 3.38M | 3.38M | 1.70M | 3.82M | 3.82M | 3.82M | 1.63M | 1.45M | 1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.45M | | 0.70M | 0.73M | 0.74M | 1.85M | 1.50M | 1.45M | 1.37M | 1.79M | 1.78M | 1.67M | 2.69M | 7.05M | 2.15M | 3.27M | 2.14M | 1.27M | 2.54M | 1.44M | 1.81M | 2.43M | 2.10M | | 2.64M | 3.00M | 3.28M | 2.21M | 1.86M | 1.96M | 2.34M | 2.52M | 2.19M | 1.88M | 1.20M | 5.64M | 1.07M | 1.08M | 0.96M | 2.18M | 1.54M | 1.27M | 1.27M | 2.50M | 4.02M | 3.37M | 2.92M | 1.97M | 7.81M | 3.63M | 4.27M | 3.78M | 4.06M | 4.00M | 3.85M | 4.05M | 3.89M | 4.32M | 4.13M | |
|
Current Assets
|
| | 34.00M | | 35.21M | 40.91M | 41.43M | 37.02M | 37.42M | 38.46M | 79.29M | 67.05M | 58.40M | 45.91M | 48.07M | 44.25M | 40.65M | 44.26M | 40.96M | 47.27M | 48.15M | 49.52M | 46.15M | 46.28M | 42.41M | | 40.14M | 40.70M | 38.62M | 38.32M | 33.89M | 31.54M | 28.79M | 25.53M | 34.37M | 27.86M | 25.39M | 27.30M | 25.18M | 22.20M | 19.92M | 23.93M | 29.28M | 26.23M | 26.06M | 34.06M | 29.44M | 27.67M | 25.63M | 24.79M | 77.43M | 74.58M | 43.93M | 42.09M | 43.32M | 39.61M | 25.36M | 23.04M | 18.75M | 17.09M | 16.87M | 8.60M |
|
Property, Plant & Equipment (Net)
|
| | 2.96M | | 2.75M | 2.52M | 2.34M | | | | 1.71M | 1.79M | 1.78M | 2.01M | 1.82M | 2.21M | 2.18M | 2.11M | 2.04M | 1.90M | 1.81M | 1.53M | 1.59M | 1.47M | 1.49M | | 1.51M | 1.53M | 1.61M | 1.59M | 1.55M | 1.48M | 1.42M | 1.45M | 1.39M | 1.28M | 1.20M | 1.10M | 1.04M | 0.97M | 1.05M | 0.99M | 0.91M | 0.81M | 0.75M | 0.69M | 0.74M | 0.68M | 0.61M | 0.55M | 0.38M | 0.36M | 0.61M | 0.59M | 0.53M | 0.54M | 0.55M | 0.52M | 0.50M | 0.44M | 0.37M | |
|
Long-Term Investments
|
| | | | | | | | | | | | 8.87M | 23.36M | 22.33M | 21.64M | 20.57M | 19.67M | 19.16M | 18.13M | 18.76M | 20.43M | 19.20M | 20.35M | 20.29M | | 21.36M | 21.10M | 19.73M | 16.48M | 10.35M | 7.42M | 6.39M | 5.76M | 3.76M | 6.24M | 6.85M | 2.24M | 1.52M | 1.09M | 1.13M | 1.39M | 1.76M | 1.81M | 1.03M | 0.71M | 1.22M | 0.54M | | | | | 0.59M | 0.58M | 0.92M | 1.28M | 0.62M | 0.22M | | | | |
|
Goodwill
|
| | 0.73M | | 0.73M | 0.73M | 1.15M | 1.94M | 1.94M | 1.94M | 3.47M | 3.47M | 3.47M | 3.47M | 3.47M | 9.87M | 12.55M | 12.60M | 12.72M | 12.72M | 12.72M | 12.72M | 12.72M | 12.72M | 12.72M | | 12.72M | 12.72M | 12.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 2.75M | | 2.57M | 3.25M | 2.69M | 6.06M | 5.86M | 5.64M | 5.67M | 4.12M | 4.00M | 3.85M | 3.71M | 6.82M | 9.04M | 8.77M | 7.90M | 7.58M | 7.27M | 6.95M | 11.23M | 6.37M | 11.15M | | 5.68M | 11.29M | 11.36M | 10.92M | 6.54M | 13.78M | 14.92M | 16.10M | 10.25M | 11.10M | 11.87M | 20.61M | 14.01M | 15.41M | 17.14M | 18.49M | 19.25M | 20.49M | 21.55M | 23.18M | 25.09M | 24.68M | 24.29M | 23.78M | 2.07M | 2.00M | 1.90M | 1.79M | 1.69M | 1.61M | 1.58M | 1.57M | 1.54M | 1.50M | 1.45M | |
|
Goodwill & Intangibles
|
| | 3.47M | | 3.29M | 3.97M | 3.84M | 8.00M | 7.80M | 7.58M | 9.15M | 7.59M | 7.47M | 7.33M | 7.18M | 16.69M | 21.58M | 21.36M | 20.62M | 20.30M | 19.99M | 19.68M | 23.95M | 19.09M | 23.87M | | 18.40M | 24.01M | 24.08M | 10.92M | 6.54M | 13.78M | 14.92M | 16.10M | 10.25M | 11.10M | 11.87M | 20.61M | 14.01M | 15.41M | 17.14M | 18.49M | 19.25M | 20.49M | 21.55M | 23.18M | 25.09M | 24.68M | 24.29M | 23.78M | 2.07M | 2.00M | 1.90M | 1.79M | 1.69M | 1.61M | 1.58M | 1.57M | 1.54M | 1.50M | 1.45M | |
|
Long-Term Deferred Tax
|
| | 0.91M | | 1.06M | | | | | | 1.26M | 1.20M | 1.20M | 1.20M | 1.02M | 0.98M | 1.30M | 1.30M | 5.09M | 1.26M | 1.28M | 1.27M | 6.16M | 5.02M | 5.09M | | 6.06M | 4.65M | 4.65M | 9.88M | 8.77M | 7.23M | 7.46M | 7.90M | 11.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.02M | | 0.02M | 0.03M | 0.04M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.09M | 0.09M | 0.10M | 0.11M | 0.12M | 0.12M | 0.11M | 0.12M | 0.12M | 0.13M | 0.12M | | 0.39M | 0.38M | 0.37M | 0.38M | 0.31M | 0.32M | 0.32M | 0.38M | 0.20M | 0.16M | 0.19M | 0.20M | 4.61M | 4.59M | 4.59M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.59M | 4.59M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.08M | 14.04M | 0.07M | 0.07M | 4.54M |
|
Non-Current Assets
|
| | 0.02M | | 9.15M | 8.12M | 0.04M | 12.73M | 12.06M | 12.04M | 12.65M | 12.45M | 20.99M | 35.08M | 32.99M | 42.19M | 46.50M | 45.54M | 47.90M | 42.41M | 42.63M | 43.62M | 47.38M | 48.08M | 47.93M | | 47.98M | 47.35M | 46.13M | 36.05M | 33.99M | 32.65M | 32.45M | 25.27M | 24.55M | 30.07M | 30.51M | 25.84M | 29.93M | 30.14M | 32.65M | 33.84M | 33.04M | 33.62M | 33.55M | 34.18M | 36.75M | 35.08M | 33.72M | 32.97M | 6.32M | 6.61M | 7.75M | 7.03M | 7.38M | 8.60M | 5.44M | 5.34M | 7.79M | 7.59M | 7.14M | 0.88M |
|
Assets
|
| | 43.98M | | 44.36M | 49.03M | 49.56M | 49.75M | 49.48M | 50.51M | 91.94M | 79.50M | 79.39M | 81.00M | 81.06M | 86.44M | 87.15M | 89.81M | 88.86M | 89.68M | 90.78M | 93.14M | 93.53M | 94.35M | 90.33M | | 88.12M | 88.06M | 84.74M | 74.37M | 67.88M | 64.19M | 61.24M | 50.80M | 58.91M | 57.94M | 55.91M | 53.13M | 55.11M | 52.35M | 52.57M | 57.77M | 62.32M | 59.85M | 59.61M | 68.24M | 66.19M | 62.75M | 59.35M | 57.76M | 83.75M | 81.18M | 51.68M | 49.12M | 50.69M | 48.21M | 30.80M | 28.38M | 26.54M | 24.68M | 24.00M | 9.47M |
|
Accounts Payables
|
| | 2.36M | | 2.25M | 2.36M | 2.81M | 1.83M | 1.28M | 1.41M | 2.30M | 3.91M | 3.03M | 3.63M | 2.73M | 3.32M | 2.58M | 2.85M | 3.06M | 3.85M | 3.03M | 2.49M | 2.81M | 4.20M | 2.10M | | 3.54M | 4.91M | 4.98M | 5.81M | 4.12M | 4.29M | 3.53M | 3.36M | 3.73M | 2.33M | 1.98M | 1.74M | 2.87M | 2.48M | 3.17M | 4.36M | 3.95M | 2.91M | 4.05M | 4.01M | 5.39M | 4.12M | 2.05M | 2.05M | 1.28M | 1.82M | 2.44M | 1.76M | 1.95M | 1.73M | 1.90M | 1.25M | 0.08M | 1.91M | 2.03M | 0.12M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.67M | 0.95M | 1.23M | 3.50M | 3.48M | 1.34M | 0.81M | 0.85M | 3.73M | 1.56M | 1.38M | 1.20M | | | | | | | 3.01M | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | | | | | | |
|
Payables
|
| | 2.36M | | 2.25M | 2.36M | 2.81M | 1.83M | 1.28M | 1.41M | 2.30M | 3.91M | 3.03M | 3.63M | 2.73M | 3.32M | 2.58M | 2.85M | 3.06M | 3.85M | 3.03M | 2.49M | 2.81M | 4.20M | 2.10M | | 3.54M | 4.91M | 4.98M | 5.81M | 4.12M | 4.29M | 3.53M | 3.36M | 3.73M | 2.33M | 1.98M | 1.74M | 2.87M | 2.48M | 3.17M | 4.75M | 4.62M | 3.86M | 5.27M | 7.52M | 8.87M | 5.46M | 2.86M | 2.91M | 5.02M | 3.38M | 3.81M | 2.96M | 1.95M | 16.23M | 1.90M | 1.25M | 0.08M | 1.91M | 5.04M | 0.12M |
|
Accumulated Expenses
|
| | 4.57M | | 2.70M | 3.77M | 2.23M | 2.75M | 2.65M | 2.57M | 2.14M | 2.00M | 2.01M | 2.31M | 1.76M | 2.63M | 2.57M | 4.45M | 2.69M | 2.51M | 2.91M | 3.04M | 2.24M | 2.14M | 2.25M | | 1.89M | 2.04M | 2.17M | 1.85M | 1.84M | 1.98M | 1.84M | 1.67M | 2.00M | 2.40M | 2.81M | 2.86M | 3.21M | 2.72M | 2.78M | 3.40M | 2.35M | 2.77M | 3.16M | 2.75M | 2.55M | 2.83M | 2.57M | 2.48M | 3.04M | 2.45M | 2.59M | 2.34M | 2.29M | 14.50M | 1.73M | 2.06M | 0.36M | 1.63M | 2.45M | 0.18M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.80M | | | | 0.98M | | | | | | | | 0.31M | | | | 0.23M | | | | 0.09M | | | | 0.35M | | | | 0.45M | | | | 0.15M | | | | 0.13M | | | | 0.45M | | | | 0.44M | | | | 0.38M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.67M | 0.95M | 1.23M | 3.50M | 3.48M | 1.34M | 0.81M | 0.85M | 3.73M | 1.56M | 1.38M | 1.20M | | | | | | | 3.01M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | 0.22M |
|
Current Taxes
|
| | | | | | 0.30M | | | | 14.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 4.31M | | 3.75M | 3.70M | 3.40M | 3.82M | 3.45M | 3.54M | 3.59M | 4.19M | 4.30M | 4.11M | 4.16M | 4.11M | 5.24M | 4.98M | 5.00M | 4.68M | 4.74M | 4.80M | 4.55M | 4.20M | 4.78M | | 3.88M | 3.89M | 3.81M | 3.87M | 4.63M | 0.28M | 0.26M | 0.25M | 0.28M | 0.26M | 0.24M | 0.23M | 0.17M | 0.21M | 0.20M | 0.16M | 0.12M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.07M | 0.06M | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | |
|
Total Current Liabilities
|
| | 11.24M | | 8.70M | 9.84M | 8.75M | 8.40M | 7.38M | 7.52M | 22.82M | 10.11M | 9.34M | 10.04M | 8.65M | 10.06M | 10.39M | 12.28M | 10.76M | 11.05M | 10.69M | 10.33M | 9.61M | 10.54M | 9.13M | | 9.32M | 10.84M | 10.95M | 11.53M | 10.60M | 6.55M | 5.63M | 5.28M | 6.01M | 4.98M | 5.03M | 4.83M | 6.25M | 5.41M | 6.16M | 8.31M | 7.10M | 6.71M | 8.49M | 10.32M | 11.47M | 8.33M | 5.47M | 5.46M | 8.12M | 5.90M | 6.45M | 5.34M | 4.26M | 18.21M | 3.65M | 3.33M | 3.54M | 3.55M | 7.50M | 3.75M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | | | 3.25M | 2.93M | 2.61M | 2.29M | 1.53M | 1.36M | 1.18M | 1.01M | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.27M | 3.82M | 3.47M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.58M | | 0.53M | 0.51M | 0.49M | 0.49M | 0.49M | 0.45M | 0.42M | 0.40M | 0.36M | 0.33M | 0.29M | 0.25M | 0.28M | 0.26M | 0.25M | 0.22M | 0.20M | 0.17M | 0.15M | 0.15M | 0.14M | | 0.10M | 0.08M | 0.06M | 0.04M | 0.10M | 0.08M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | | | 3.23M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.10M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 2.41M | 2.27M | 2.13M | 2.02M | 1.92M | 1.77M | 1.62M | 1.49M | 1.35M | 1.21M | 1.18M | 1.03M | 0.87M | 0.72M | 0.56M | 0.49M | 0.95M | 0.85M | 0.76M | 0.67M | 0.57M | 0.52M | 0.47M | 0.51M | 0.46M | 0.41M | 0.35M |
|
Other Non-Current Liabilities
|
| | 0.42M | | 0.46M | 0.59M | 0.55M | 0.56M | 0.69M | 0.69M | 2.03M | 2.03M | 2.03M | 2.03M | 1.79M | 2.36M | 2.54M | 2.40M | 1.84M | 1.30M | 1.24M | 1.24M | 1.20M | 1.15M | 1.28M | | 1.25M | 1.27M | 1.29M | 1.22M | 0.61M | 0.68M | 0.69M | 0.65M | 0.57M | 0.57M | 0.57M | 0.20M | 0.14M | 0.14M | 0.11M | 0.11M | 0.68M | 0.68M | 0.68M | 0.68M | 0.66M | 0.66M | 0.66M | 0.66M | 1.01M | 1.01M | 1.01M | 1.01M | 1.08M | 1.08M | 1.08M | 1.08M | 1.15M | 1.16M | 1.16M | |
|
Total Non-Current Liabilities
|
| | 11.82M | | 9.24M | 10.34M | 9.35M | 9.02M | 8.00M | 8.11M | 23.24M | 10.51M | 9.71M | 10.37M | 8.94M | 10.30M | 10.67M | 12.54M | 11.00M | 11.27M | 10.88M | 10.50M | 9.76M | 10.70M | 9.27M | | 9.42M | 10.92M | 11.01M | 11.57M | 10.70M | 6.63M | 5.77M | 5.42M | 6.14M | 7.39M | 7.30M | 6.96M | 10.49M | 9.59M | 11.74M | 13.41M | 11.83M | 10.99M | 12.31M | 13.79M | 14.03M | 10.56M | 7.37M | 7.02M | 8.61M | 6.85M | 7.30M | 6.10M | 4.93M | 18.79M | 4.17M | 3.80M | 4.06M | 4.01M | 7.90M | |
|
Total Liabilities
|
| | 12.25M | | 9.69M | 10.93M | 9.89M | 9.58M | 8.69M | 8.79M | 25.27M | 12.54M | 11.73M | 12.40M | 10.73M | 12.67M | 13.22M | 14.94M | 12.84M | 12.57M | 12.12M | 11.73M | 10.96M | 11.85M | 10.55M | | 10.68M | 12.20M | 12.30M | 12.79M | 11.31M | 7.31M | 6.45M | 6.06M | 6.71M | 7.96M | 7.87M | 7.15M | 10.63M | 9.73M | 11.85M | 13.52M | 12.51M | 11.67M | 12.99M | 14.47M | 14.69M | 11.22M | 8.03M | 7.68M | 9.62M | 7.86M | 8.31M | 7.10M | 6.01M | 19.87M | 5.24M | 4.88M | 5.21M | 5.17M | 9.06M | 5.25M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | | 0.40M | 3.92M | 3.88M | 3.84M | 5.79M | 5.02M | 2.69M | 1.99M | 1.86M | 3.73M | 1.56M | 1.38M | 1.20M | | | | | | | 3.01M | |
|
Common Equity
|
| | 31.73M | | 34.67M | 38.10M | 39.66M | 40.19M | 40.89M | 41.89M | 66.67M | 66.96M | 67.66M | 68.60M | 70.33M | 73.76M | 73.88M | 74.82M | 76.02M | 77.11M | 78.67M | 81.41M | 82.57M | 82.50M | 79.78M | 79.95M | 77.45M | 75.86M | 72.44M | 61.58M | 47.47M | 56.87M | 54.79M | 44.74M | 57.86M | 49.98M | 48.04M | 45.98M | 58.54M | 42.61M | 40.72M | 44.25M | 49.81M | 48.18M | 46.62M | 53.77M | 51.50M | 51.54M | 51.32M | 50.08M | 74.13M | 73.33M | 43.37M | 42.01M | 44.69M | 28.34M | 25.55M | 23.50M | 21.33M | 32.73M | 14.95M | 3.46M |
|
Shareholder's Equity
|
| | 31.73M | | 34.67M | 38.10M | 39.66M | 40.19M | 40.89M | 41.89M | 66.67M | 66.96M | 67.66M | 68.60M | 70.33M | 73.76M | 73.88M | 74.82M | 76.02M | 77.11M | 78.67M | 81.41M | 82.57M | 82.50M | 79.78M | 79.95M | 77.45M | 75.86M | 72.44M | 61.58M | 47.47M | 56.87M | 54.79M | 44.74M | 57.86M | 49.98M | 48.04M | 45.98M | 58.54M | 42.61M | 40.72M | 44.25M | 49.81M | 48.18M | 46.62M | 53.77M | 51.50M | 51.54M | 51.32M | 50.08M | 74.13M | 73.33M | 43.37M | 42.01M | 44.69M | 28.34M | 25.55M | 23.50M | 21.33M | 32.73M | 14.95M | 3.46M |
|
Liabilities and Shareholders Equity
|
| | 43.98M | | 44.36M | 49.03M | 49.56M | 49.75M | 49.48M | 50.51M | 91.94M | 79.50M | 79.39M | 81.00M | 81.06M | 86.44M | 87.15M | 89.81M | 88.86M | 89.68M | 90.78M | 93.14M | 93.53M | 94.35M | 90.33M | | 88.12M | 88.06M | 84.74M | 74.37M | 67.88M | 64.19M | 61.24M | 50.80M | 58.91M | 57.94M | 55.91M | 53.13M | 55.11M | 52.35M | 52.57M | 57.77M | 62.32M | 59.85M | 59.61M | 68.24M | 66.19M | 62.75M | 59.35M | 57.76M | 83.75M | 81.18M | 51.68M | 49.12M | 50.69M | 48.21M | 30.80M | 28.38M | 26.54M | 24.68M | 24.00M | 9.47M |
|
Treasury Shares
|
| | | | | | | | | 0.09M | 0.09M | | | | 0.30M | | | | 0.27M | | | | | | | | 0.54M | 0.08M | 0.21M | 0.14M | 0.55M | 0.02M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | -7.35M | | -5.21M | -1.84M | -0.42M | 0.04M | 0.61M | 1.54M | 26.23M | 26.96M | 28.00M | 29.67M | 28.99M | 29.48M | 29.25M | 30.14M | 31.08M | 32.03M | 33.22M | 35.64M | 36.44M | 36.94M | 33.72M | | 30.98M | 29.14M | 25.43M | 14.32M | 9.16M | 9.37M | 7.20M | -2.94M | -5.47M | -7.82M | -9.92M | -11.90M | -13.88M | -15.73M | -17.67M | -18.93M | -13.38M | -15.03M | -16.62M | -18.79M | -21.07M | -23.04M | -23.30M | -24.54M | -0.52M | -1.35M | -2.37M | -3.72M | -1.08M | -2.97M | -5.79M | -7.86M | -10.06M | -12.89M | -17.46M | -31.96M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M |