|
Cash & Equivalents
|
0.90M | 0.90M | 0.22M | 1.26M | 0.03M | 0.01M | | | 8.53M | 10.04M | 8.28M | 6.67M | 5.41M | 7.55M | 5.31M | 5.12M | 4.13M | | 6.24M | 3.90M | 2.55M | 7.39M | 5.25M | 3.83M | 17.68M | 15.57M | 14.09M | 12.25M | 12.59M | 7.83M | 5.88M | 3.67M | 2.07M | 1.74M | 0.23M | 0.65M | 1.20M | | 0.88M | 0.93M | 0.27M | 0.59M | 0.49M | 0.43M | 0.36M | 0.36M | 0.43M | 0.27M | 0.66M | 0.76M | 0.50M | 0.29M | 0.42M | 0.52M | 0.71M | 0.67M | 1.15M | 1.25M | 1.74M | 1.40M | 0.76M | 1.03M | 1.76M | 1.73M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.90M | 0.90M | 0.22M | 1.26M | 0.03M | 0.01M | | | 8.53M | 10.04M | 8.28M | 6.67M | 5.41M | 7.55M | 5.31M | 5.12M | 4.13M | | 6.24M | 3.90M | 2.55M | 7.39M | 5.25M | 3.83M | 17.68M | 15.57M | 14.09M | 12.25M | 12.59M | 7.83M | 5.88M | 3.67M | 2.07M | 1.74M | 0.23M | 0.65M | 1.20M | | 0.88M | 0.93M | 0.27M | 0.59M | 0.49M | 0.43M | 0.36M | 0.36M | 0.43M | 0.27M | 0.66M | 0.76M | 0.50M | 0.29M | 0.52M | 0.52M | 0.71M | 0.67M | 1.15M | 1.25M | 1.74M | 1.40M | 0.76M | 1.03M | 1.76M | 1.73M |
|
Receivables - Net
|
-0.01M | 0.01M | -0.00M | -0.04M | 0.09M | 0.11M | 0.10M | 0.10M | 0.19M | 0.24M | 0.25M | 0.50M | 0.37M | 0.15M | 0.25M | 0.27M | 0.31M | 0.56M | 0.45M | 0.53M | 0.68M | 0.67M | 0.89M | 0.98M | 1.18M | 1.19M | 1.06M | 0.99M | 1.07M | 1.13M | 1.03M | 1.02M | 1.21M | 1.29M | 1.17M | 1.32M | 1.28M | 1.28M | 1.58M | 1.24M | 1.67M | 1.57M | 1.79M | 1.40M | 1.15M | 1.15M | 0.98M | 1.47M | 0.93M | 1.09M | 0.75M | 0.86M | 0.95M | -0.40M | 2.01M | 1.83M | 1.17M | 1.21M | 1.34M | 1.00M | 1.00M | 1.44M | 1.52M | 1.05M |
|
Receivables - Other
|
| 0.01M | | 0.02M | | | | | 0.19M | | 0.01M | | 0.00M | 0.06M | 0.06M | 0.08M | 0.00M | 994.00 | 0.00M | 0.00M | 0.02M | 0.02M | 129.00 | 0.04M | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | | | | 0.01M | | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.01M | 0.02M | -0.00M | -0.01M | 0.09M | 0.11M | 0.10M | 0.10M | 0.38M | 0.24M | 0.26M | 0.50M | 0.37M | 0.21M | 0.32M | 0.35M | 0.31M | 0.56M | 0.45M | 0.53M | 0.70M | 0.69M | 0.89M | 1.02M | 1.18M | 1.19M | 1.06M | 0.99M | 1.08M | 1.14M | 1.05M | 1.03M | 1.23M | 1.31M | 1.18M | 1.34M | 1.29M | 1.28M | 1.58M | 1.24M | 1.68M | 1.57M | 1.79M | 1.40M | 1.18M | 1.15M | 0.98M | 1.47M | 0.93M | 1.09M | 0.75M | 0.86M | 0.95M | -0.40M | 2.01M | 1.83M | 1.17M | 1.21M | 1.34M | 1.00M | 1.00M | 1.44M | 1.52M | 1.05M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.41M | | 0.41M | 0.39M | 0.35M | 0.27M | | 0.39M | 0.30M | 0.29M | 0.15M | 0.23M | 0.29M | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.41M | 0.38M | 0.41M | 0.39M | 0.35M | 0.27M | 0.46M | 0.39M | 0.30M | 0.02M | 0.15M | 0.23M | 0.29M | 0.34M | 0.31M | 0.32M | 0.42M | 0.38M | 0.36M | 0.43M |
|
Current Deferred Tax Assets
|
| 0.14M | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.83M | -0.77M | -0.06M | 0.74M | 0.29M | 0.02M | 0.88M | 1.35M | 0.36M | 0.28M | 0.28M | 0.52M | 0.19M | 0.25M | | | 0.17M | | 0.23M | 0.19M | 0.28M | | 0.35M | 0.31M | 0.47M | 0.49M | 0.40M | 0.28M | 0.11M | 0.36M | 0.26M | 0.26M | 0.59M | 1.61M | 1.47M | 1.43M | 1.41M | | 1.50M | 1.46M | 0.22M | 0.17M | 0.82M | 0.39M | 0.24M | 0.11M | 0.38M | 0.35M | 0.24M | 0.12M | 0.10M | 0.07M | 0.07M | 0.01M | 0.45M | 0.33M | 0.34M | 0.25M | 0.44M | 0.37M | 0.48M | 0.22M | 0.35M | 0.31M |
|
Current Assets
|
| 0.61M | | 2.04M | 0.40M | 0.49M | 15.83M | 13.89M | 9.07M | 10.57M | 8.81M | 7.68M | 5.98M | 7.95M | | | 4.60M | | 6.92M | 4.62M | 3.50M | | 6.49M | 5.12M | 19.33M | 17.25M | 15.54M | 13.53M | 11.27M | 9.32M | 7.17M | 4.95M | 3.86M | 4.64M | 2.88M | 3.40M | 3.89M | | 3.96M | 3.63M | 2.16M | 2.33M | 3.10M | 2.63M | 2.16M | 2.00M | 2.20M | 2.48M | 2.18M | 2.25M | 1.81M | 1.61M | 1.84M | 2.16M | 3.31M | 3.06M | 2.94M | 3.05M | 3.83M | 3.08M | 2.66M | 3.07M | 3.99M | 3.52M |
|
Property, Plant & Equipment (Net)
|
| | | | 3.81M | | 6.50M | 6.76M | 8.74M | 8.85M | 8.44M | 8.06M | 7.86M | 7.49M | | | 6.36M | | 5.88M | 5.60M | 5.34M | | 5.04M | 4.78M | 4.48M | 4.53M | 4.33M | 4.23M | 4.15M | 3.83M | 3.93M | 3.70M | 3.32M | 3.01M | 3.05M | 2.76M | 2.49M | | 2.20M | 2.10M | 1.98M | 1.83M | 1.81M | 1.65M | 1.59M | 1.44M | 1.34M | 1.28M | 1.14M | 1.00M | 0.87M | 0.77M | 0.64M | 0.54M | 0.45M | 0.38M | 0.32M | 0.27M | 0.24M | 0.19M | 0.18M | 0.15M | 0.13M | 0.11M |
|
Intangibles
|
-161.00 | -0.02M | | -0.02M | 1.17M | | 0.91M | 0.78M | 0.69M | 0.53M | 0.43M | 0.31M | 0.23M | 0.22M | | | 0.30M | | 0.31M | 0.32M | 0.32M | | 0.38M | 0.39M | 0.48M | 0.65M | 0.69M | 0.71M | 0.77M | 0.78M | 0.80M | 0.84M | 0.87M | 0.91M | 0.93M | 0.97M | 1.00M | | 1.04M | 1.09M | 1.13M | 0.90M | 1.22M | 1.25M | 1.22M | 1.21M | 1.23M | 1.30M | 1.34M | 1.31M | 0.94M | 0.93M | 1.30M | 0.76M | 0.75M | 0.74M | 0.90M | 0.41M | 0.92M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M |
|
Goodwill & Intangibles
|
-161.00 | -0.02M | | -0.02M | 1.17M | | 0.91M | 0.78M | 0.69M | 0.53M | 0.43M | 0.31M | 0.23M | 0.22M | | | 0.30M | | 0.31M | 0.32M | 0.32M | | 0.38M | 0.39M | 0.48M | 0.65M | 0.69M | 0.71M | 0.77M | 0.78M | 0.80M | 0.84M | 0.87M | 0.91M | 0.93M | 0.97M | 1.00M | | 1.04M | 1.09M | 1.13M | 0.90M | 1.22M | 1.25M | 1.22M | 1.21M | 1.23M | 1.30M | 1.34M | 1.31M | 0.94M | 0.93M | 1.30M | 0.76M | 0.75M | 0.74M | 0.90M | 0.41M | 0.92M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M |
|
Other Non-Current Assets
|
| 0.08M | | 2.08M | 0.57M | 0.46M | 0.60M | 1.01M | 3.45M | 3.41M | 3.16M | 2.80M | 2.02M | 1.89M | | | 1.22M | | 1.10M | 1.14M | 0.83M | | 3.19M | 3.13M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 2.50M | 2.50M | 2.50M | 1.82M | 1.81M | | 0.29M | 1.20M | 1.16M | 1.84M | 1.81M | 1.79M | 1.75M | 1.70M | 1.67M | 1.74M | 1.77M | 1.76M | 1.71M | 1.64M | 1.46M | 0.18M | 0.20M | 0.27M | 0.30M | 0.29M | 0.35M | 0.29M | 0.26M | 0.23M | 0.23M | 0.20M |
|
Non-Current Assets
|
| 3.30M | | 5.20M | 1.75M | 6.02M | 1.51M | 1.79M | 4.14M | 3.94M | 3.59M | 3.10M | 2.23M | 2.11M | | | 1.48M | | 6.98M | 6.75M | 1.09M | | 3.48M | 3.43M | 6.32M | 6.33M | 6.23M | 6.15M | 6.03M | 5.92M | 5.83M | 5.68M | 4.93M | 4.87M | 4.77M | 4.03M | 1.81M | | 1.23M | 3.30M | 3.14M | 3.67M | 3.62M | 3.44M | 3.35M | 3.15M | 3.01M | 3.02M | 2.90M | 2.77M | 2.58M | 2.41M | 2.11M | 1.88M | 1.76M | 1.72M | 1.00M | 1.22M | 0.97M | 0.87M | 0.78M | 0.70M | 1.41M | 1.34M |
|
Assets
|
| 3.92M | | 7.24M | 5.96M | 6.52M | 23.85M | 22.45M | 21.96M | 23.36M | 20.84M | 18.84M | 16.07M | 17.55M | | | 12.44M | | 13.90M | 11.37M | 9.94M | | 15.01M | 13.33M | 30.13M | 28.11M | 26.10M | 23.92M | 21.46M | 19.06M | 16.93M | 14.33M | 12.12M | 12.52M | 10.70M | 10.19M | 8.18M | | 7.38M | 6.93M | 5.29M | 6.00M | 6.72M | 6.07M | 5.50M | 5.15M | 5.20M | 5.50M | 5.08M | 5.01M | 4.39M | 4.02M | 3.95M | 4.04M | 5.08M | 4.78M | 4.26M | 4.27M | 5.04M | 4.15M | 3.62M | 3.91M | 5.52M | 4.98M |
|
Accounts Payables
|
0.34M | 0.14M | -576.00 | 0.04M | 0.15M | 1.21M | 0.16M | 0.72M | 1.24M | 0.44M | 0.28M | 0.20M | 0.44M | 0.59M | | | 0.41M | | 0.30M | 0.32M | 0.24M | | 0.51M | 0.41M | 0.33M | 0.39M | 0.34M | 0.28M | 0.20M | 0.34M | 0.34M | 0.29M | 0.37M | 0.73M | 0.56M | 0.53M | 0.51M | | 0.36M | 0.35M | 0.44M | 0.34M | 0.36M | 0.31M | 0.44M | 0.11M | 0.24M | 0.40M | 0.41M | 0.45M | 0.57M | 0.88M | 0.65M | 0.05M | 0.58M | 0.61M | 0.60M | 0.66M | 0.44M | 0.43M | 0.47M | 0.38M | 0.33M | 0.25M |
|
Notes Payables
|
| 0.25M | | | 0.04M | 0.55M | 0.04M | 0.07M | 0.06M | 0.01M | 0.01M | 0.01M | 0.41M | 0.43M | | | 0.44M | | 0.44M | 0.44M | 0.44M | | | | 0.44M | | | | 0.44M | 0.40M | 0.40M | 0.40M | 8.53M | 10.25M | 11.97M | 13.68M | 15.51M | | 18.75M | 20.27M | 20.36M | 21.01M | 21.70M | 20.86M | 20.16M | 20.11M | 20.06M | 20.01M | 20.01M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.26M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.70M |
|
Payables
|
0.34M | 0.38M | -576.00 | 0.04M | 0.18M | 1.76M | 0.20M | 0.79M | 1.30M | 0.46M | 0.30M | 0.21M | 0.85M | 1.02M | | | 0.86M | | 0.74M | 0.77M | 0.69M | | 0.51M | 0.41M | 0.77M | 0.39M | 0.34M | 0.28M | 0.63M | 0.74M | 0.74M | 0.69M | 8.90M | 10.98M | 12.52M | 14.21M | 16.02M | | 19.10M | 20.62M | 20.80M | 21.36M | 22.06M | 21.17M | 20.61M | 20.23M | 20.31M | 20.41M | 20.43M | 20.45M | 20.57M | 20.88M | 20.65M | 20.05M | 20.83M | 20.61M | 20.60M | 20.66M | 20.44M | 20.43M | 20.47M | 20.38M | 20.33M | 20.95M |
|
Accumulated Expenses
|
0.09M | 0.15M | 0.06M | 0.02M | 0.03M | -0.01M | 0.01M | 733.00 | 0.00M | 0.01M | 0.02M | 0.04M | 0.10M | 0.08M | | | 0.15M | | 0.16M | 0.17M | 0.19M | | 0.23M | 0.25M | 0.26M | 0.28M | 0.29M | 0.31M | 0.33M | 0.08M | 0.10M | 0.12M | 0.11M | 0.06M | 0.08M | 0.11M | 0.75M | | 2.17M | 2.96M | 3.75M | 4.55M | 5.36M | 6.16M | 6.84M | 7.62M | 8.40M | 9.17M | 9.95M | 10.61M | 11.39M | 12.17M | 13.27M | 0.80M | 14.23M | 15.26M | 16.48M | 17.28M | 18.08M | 18.89M | 19.69M | 20.49M | 21.29M | 22.09M |
|
Other Accumulated Expenses
|
| 0.21M | | 0.07M | 0.04M | 0.15M | 0.05M | 0.17M | 0.28M | 0.42M | 0.55M | 0.60M | 0.01M | 0.94M | | | 0.54M | | 0.61M | 0.63M | 0.79M | | 1.12M | 1.01M | 0.48M | 0.59M | 0.63M | 0.64M | 0.49M | 0.54M | 0.72M | 0.65M | 0.75M | 0.71M | 0.72M | 0.75M | 1.42M | | 2.83M | 3.62M | 4.51M | 5.29M | 6.48M | 7.36M | 7.86M | 8.44M | 9.92M | 10.71M | 11.74M | 12.76M | 13.35M | 13.72M | 0.39M | -0.09M | 16.85M | 17.53M | 0.49M | 0.25M | 0.56M | 0.46M | 0.39M | 0.28M | 0.49M | 0.44M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.98M | | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | 43.26M | 64.00M | | | | | 56.30M | | | | 30.00M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.13M | 0.09M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | -0.04M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.14M | 0.09M | 0.03M | 0.05M |
|
Current Taxes
|
| | | | | | | | | | | | 0.26M | | | | 0.17M | | 0.24M | 0.27M | 0.15M | | 0.20M | 0.23M | 0.24M | 0.24M | 0.25M | 0.25M | 0.18M | 0.17M | 0.16M | 0.15M | 0.13M | 0.06M | 0.06M | 0.06M | 0.02M | | 0.05M | 0.06M | 0.03M | 0.05M | 0.07M | 0.06M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | 0.26M | 0.39M | 0.47M | 0.38M | 0.67M | 0.77M | 0.98M | 1.39M | 1.21M | 0.97M | 0.89M | 0.64M | 1.37M | 1.21M | 1.75M | 2.22M | 3.15M | 2.69M | 2.67M | 2.80M | 3.32M | 3.08M |
|
Total Current Liabilities
|
| 3.02M | | 0.24M | 0.29M | 2.02M | 0.30M | 1.03M | 1.63M | 0.90M | 0.88M | 0.86M | 1.85M | 2.47M | | | 2.06M | | 2.85M | 1.75M | 1.23M | | 2.74M | 2.55M | 1.96M | 2.13M | 2.14M | 2.11M | 1.89M | 1.27M | 1.46M | 1.34M | 9.65M | 11.69M | 13.24M | 14.96M | 17.44M | | 22.11M | 24.38M | 25.60M | 26.78M | 71.94M | 73.24M | 74.20M | 29.52M | 86.93M | 88.12M | 89.33M | 34.08M | 91.12M | 91.90M | 66.08M | 55.50M | 38.57M | 39.02M | 40.21M | 41.30M | 43.12M | 43.35M | 43.80M | 44.74M | 46.16M | 46.31M |
|
Non-Current Debt
|
| 0.61M | | -0.61M | 0.29M | | 0.30M | 0.27M | 0.27M | 0.33M | 0.34M | 0.38M | | 0.56M | | | 0.44M | | | | 0.44M | | 0.44M | 0.44M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 11.67M | 10.00M | 8.33M | 6.67M | 17.48M | | 1.57M | 0.20M | 17.57M | 21.53M | 22.36M | 23.22M | 20.72M | 21.69M | 22.56M | 23.45M | 3.66M | 25.23M | 26.17M | 24.94M | 1.83M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | 1.08M | 2.47M | 3.86M | 8.34M | 9.70M | 11.07M | 12.44M | 13.81M | | | 15.21M | | 24.36M | 25.97M | 22.83M | | 30.91M | 32.67M | 33.73M | 35.59M | 37.45M | 39.38M | 42.27M | 44.66M | 47.16M | 49.76M | 52.40M | 57.18M | 60.02M | 62.67M | 46.89M | | 67.87M | 69.64M | 50.84M | 51.75M | 9.55M | 9.72M | 9.89M | 55.76M | | | 24.30M | 56.24M | 3.89M | 3.76M | 12.37M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.35M | 0.21M | 0.30M |
|
Minority Interest
|
| -0.02M | | | -0.12M | | -0.17M | -0.18M | -0.23M | -0.27M | -0.31M | -0.36M | -0.33M | -0.36M | | | -0.38M | | -0.41M | -0.43M | -0.44M | | -0.47M | -0.49M | -0.50M | -0.52M | -0.53M | -0.55M | -0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.59M | 0.59M | 0.56M | 0.53M | 0.51M | 0.48M | 0.45M | 0.41M | 0.38M | 0.52M | 0.31M | 0.27M | 0.41M | 0.37M | 0.14M | | 0.24M | 0.19M | | 0.09M | 0.81M | 0.79M |
|
Other Non-Current Liabilities
|
| 0.41M | | | -0.63M | | 8.28M | 6.89M | | | | | 0.03M | 0.02M | 0.67M | 0.58M | 0.37M | | 0.95M | 0.55M | 0.30M | | 0.31M | 0.27M | 0.17M | 0.08M | 0.01M | 0.00M | 629.00 | 629.00 | 629.00 | 629.00 | 0.01M | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.15M | 0.18M | 0.11M | 0.05M | 0.29M | | 0.02M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
| 0.36M | | 0.21M | 0.58M | 0.57M | 33.91M | 28.54M | 4.40M | 9.00M | 10.39M | 11.82M | 12.46M | 14.39M | -0.67M | -0.58M | 16.47M | | 25.31M | 26.52M | 24.02M | | 31.23M | 32.93M | 53.90M | 55.68M | 57.46M | 59.38M | 62.27M | 65.29M | 67.69M | 70.20M | 64.62M | 67.65M | 68.73M | 69.62M | 68.56M | | 69.44M | 69.84M | 71.43M | 73.88M | 32.50M | 33.83M | 34.57M | 81.33M | 26.51M | 27.47M | 28.45M | 85.69M | 30.47M | 29.07M | 14.53M | 0.29M | 0.24M | 0.33M | 0.32M | 0.20M | 0.10M | 0.29M | 0.25M | 0.37M | 1.00M | 1.06M |
|
Total Liabilities
|
| 3.38M | | 0.45M | 0.87M | 2.59M | 34.21M | 29.56M | 6.04M | 9.90M | 11.26M | 12.68M | 14.31M | 16.86M | | | 18.53M | | 28.16M | 28.28M | 25.25M | | 33.97M | 35.48M | 55.85M | 57.81M | 59.61M | 61.49M | 64.16M | 66.56M | 69.15M | 71.54M | 74.27M | 79.34M | 81.97M | 84.58M | 86.00M | | 91.55M | 94.22M | 97.04M | 100.66M | 104.43M | 107.07M | 108.76M | 110.84M | 113.44M | 115.59M | 117.78M | 119.76M | 121.58M | 120.96M | 80.61M | 55.78M | 38.81M | 39.36M | 40.52M | 41.50M | 43.22M | 43.64M | 44.06M | 45.11M | 47.16M | 47.37M |
|
Total Debt
|
| 0.61M | | -0.61M | 0.29M | | 0.30M | 0.27M | 0.27M | 0.33M | 0.34M | 0.38M | | 0.56M | | | 1.42M | | 0.98M | | 0.44M | | 0.44M | 0.44M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 11.67M | 10.00M | 8.33M | 6.67M | 17.48M | | 1.57M | 0.20M | 17.57M | 21.53M | 65.62M | 87.22M | 20.72M | 21.69M | 22.56M | 23.45M | 59.96M | 25.23M | 26.17M | 24.94M | 31.83M | | | | | | | | | | | |
|
Common Equity
|
| 1.03M | | 6.79M | 5.21M | 14.14M | -10.36M | -7.11M | 15.92M | 13.73M | 9.88M | 6.53M | 3.59M | 1.04M | | | -6.10M | | -14.26M | -16.91M | -15.31M | | -18.96M | -22.15M | -25.72M | -29.70M | -33.51M | -37.57M | -42.70M | -47.50M | -52.22M | -57.22M | -62.15M | -66.82M | -71.27M | -74.39M | -77.82M | | -84.17M | -87.29M | -91.74M | -94.66M | -97.72M | -100.99M | -103.26M | -105.70M | -108.24M | -110.09M | -112.70M | -114.75M | -117.19M | -116.94M | -76.66M | -51.75M | -33.74M | -34.58M | -36.26M | | -38.18M | -39.49M | -40.43M | -41.20M | -41.63M | -42.39M |
|
Shareholder's Equity
|
| 0.53M | | | 5.21M | 3.93M | -10.36M | -7.11M | 15.92M | 13.73M | 9.88M | 6.53M | 3.59M | 1.04M | | | -6.10M | | -14.26M | -16.91M | -15.31M | | -18.96M | -22.15M | -25.72M | -29.70M | -33.51M | -37.57M | -42.70M | -47.50M | -52.22M | -57.22M | -62.15M | -66.82M | -71.27M | -74.39M | -77.82M | | -84.17M | -87.29M | -91.74M | -94.66M | -97.72M | -100.99M | -103.26M | -105.70M | -108.24M | -110.09M | -112.70M | -114.75M | -117.19M | -116.94M | -76.66M | -51.75M | -33.74M | -34.58M | -36.26M | -37.23M | -38.18M | -39.49M | -40.43M | -41.20M | -41.63M | -42.39M |
|
Liabilities and Shareholders Equity
|
| 3.92M | | 7.24M | 5.96M | 6.52M | 23.85M | 22.45M | 21.96M | 23.36M | 20.84M | 18.84M | 16.07M | 17.55M | | | 12.44M | | 13.90M | 11.37M | 9.94M | | 15.01M | 13.33M | 30.13M | 28.11M | 26.10M | 23.92M | 21.46M | 19.06M | 16.93M | 14.33M | 12.12M | 12.52M | 10.70M | 10.19M | 8.18M | | 7.38M | 6.93M | 5.29M | 6.00M | 6.72M | 6.07M | 5.50M | 5.15M | 5.20M | 5.50M | 5.08M | 5.01M | 4.39M | 4.02M | 3.95M | 4.04M | 5.08M | 4.78M | 4.26M | 4.27M | 5.04M | 4.15M | 3.62M | 3.91M | 5.52M | 4.98M |
|
Retained Earnings
|
| -11.66M | | -24.03M | -30.51M | -31.83M | -47.33M | -46.00M | -46.77M | -51.53M | -55.99M | -60.15M | -65.28M | -69.39M | | | -77.06M | | -88.12M | -91.37M | -91.51M | | -99.20M | -103.03M | -107.80M | -112.46M | -116.92M | -121.62M | -126.41M | -131.97M | -135.69M | -140.81M | -145.91M | -150.71M | -155.25M | -158.47M | -161.99M | | -168.47M | -171.63M | -176.13M | -179.07M | -182.15M | -185.47M | -187.81M | -190.30M | -193.32M | -195.22M | -197.89M | -200.24M | -202.74M | -204.22M | -203.93M | -205.28M | -205.32M | -206.19M | -207.88M | -208.91M | -210.01M | -211.49M | -212.59M | -213.51M | -214.10M | -215.01M |
|
Preferred Shares
|
| 12.10M | | 30.89M | 35.59M | 35.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.09M | | | | | | |