|
Cash & Equivalents
|
39.28M | 31.05M | 40.96M | 25.78M | 17.05M | 29.29M | 28.30M | 23.73M | 42.80M | 32.33M | 27.73M | 31.25M | 31.25M | 27.28M | 23.32M | 20.47M | 18.46M | 14.05M | 16.67M | 12.61M | 9.54M | 1.82M | 3.69M | 4.41M | 6.40M | 12.86M | 8.36M | 4.00M | 2.03M | 1.28M | 8.91M | 2.52M | 1.06M | 1.06M | 15.33M | 10.00M | 4.54M | 16.01M | 10.90M | 28.57M | 26.60M | 19.27M | 24.86M | 22.80M | 16.34M | 10.20M | 9.83M | 7.67M | 24.22M | 14.54M | 40.46M | 12.65M | 11.76M | 14.78M | 8.31M | 32.41M | 12.78M | 34.42M | 41.81M |
|
Short-term Investments
|
| | 3.73M | 4.98M | 3.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.81M | 15.40M | 5.12M | 5.70M | 20.82M | 46.12M | 46.60M | 47.10M |
|
Cash & Current Investments
|
39.28M | 31.05M | 44.70M | 30.76M | 20.79M | 29.29M | 28.30M | 23.73M | 42.80M | 32.33M | 27.73M | 31.25M | 31.25M | 27.28M | 23.32M | 20.47M | 18.46M | 14.05M | 16.67M | 12.61M | 9.54M | 1.82M | 3.69M | 4.41M | 6.40M | 12.86M | 8.36M | 4.00M | 2.03M | 1.28M | 8.91M | 2.52M | 1.06M | 1.06M | 15.33M | 10.00M | 4.54M | 16.01M | 10.90M | 28.57M | 26.60M | 19.27M | 24.86M | 22.80M | 16.34M | 10.20M | 9.83M | 7.67M | 24.22M | 14.54M | 40.46M | 32.45M | 27.16M | 19.91M | 14.02M | 53.23M | 58.90M | 81.02M | 88.91M |
|
Receivables - Net
|
| | | | | 0.10M | 0.04M | 0.14M | 0.08M | 0.06M | 0.11M | 0.35M | 0.18M | 0.17M | 0.16M | 0.17M | 0.31M | 0.46M | 0.43M | 0.28M | 0.20M | 0.36M | 0.34M | 0.40M | 0.39M | 0.38M | 0.30M | 0.32M | 0.28M | 0.40M | 0.36M | 0.58M | 0.06M | 0.18M | 0.01M | 0.02M | 0.07M | 0.15M | 0.10M | 0.06M | 0.07M | 0.07M | 0.07M | 0.04M | 0.18M | 0.44M | 0.54M | 0.37M | 0.46M | 0.13M | 0.20M | 0.24M | 1.56M | 3.73M | 6.94M | 10.89M | 13.94M | 15.84M | 13.75M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.02M | 0.01M | 0.12M | 0.40M | 0.45M | 0.71M |
|
Receivables
|
| | | | | 0.10M | 0.04M | 0.14M | 0.08M | 0.06M | 0.11M | 0.35M | 0.18M | 0.17M | 0.16M | 0.17M | 0.31M | 0.46M | 0.43M | 0.28M | 0.20M | 0.36M | 0.34M | 0.40M | 0.39M | 0.38M | 0.30M | 0.32M | 0.28M | 0.40M | 0.36M | 0.58M | 0.06M | 0.18M | 0.01M | 0.02M | 0.07M | 0.15M | 0.10M | 0.06M | 0.07M | 0.07M | 0.07M | 0.04M | 0.18M | 0.44M | 0.54M | 0.37M | 0.46M | 0.13M | 0.20M | 0.44M | 1.76M | 3.75M | 6.95M | 11.02M | 14.34M | 16.28M | 14.46M |
|
Raw Materials
|
| | | | | | | 0.20M | 0.28M | | | 0.25M | 0.23M | 0.20M | 0.17M | 0.20M | 0.17M | 0.14M | 0.23M | 0.36M | 0.35M | 0.34M | 0.31M | 0.35M | 0.29M | 0.30M | 0.33M | 0.30M | 0.28M | 0.34M | 0.39M | 0.36M | 0.34M | 0.31M | 0.35M | 0.38M | 0.45M | 0.39M | 0.38M | 0.43M | 0.49M | 0.52M | 0.67M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 0.41M | 0.63M | | | 0.36M | 0.27M | 0.29M | 0.25M | 0.06M | 0.07M | 0.11M | 0.12M | 0.25M | 0.33M | 0.24M | 0.17M | 0.21M | 0.47M | 0.56M | 0.66M | 0.72M | 0.68M | 0.76M | 0.45M | 0.50M | 0.43M | 0.38M | 0.35M | 0.28M | 0.34M | 0.33M | 0.46M | 0.42M | 0.62M | 0.70M | 0.57M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.50M | 0.28M | | | 0.11M | 0.12M | 0.11M | 0.09M | 0.08M | 0.04M | 0.02M | 0.06M | 0.15M | 0.16M | 0.17M | 0.12M | 0.10M | 0.12M | 0.18M | 0.18M | 0.23M | 0.32M | 0.16M | 0.11M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | 0.52M | 0.94M | 1.10M | 1.19M | 1.26M | 1.29M | 0.72M | 0.62M | 0.60M | 0.52M | 0.35M | 0.27M | 0.28M | 0.40M | 0.76M | 0.83M | 0.75M | 0.60M | 0.66M | 0.87M | 1.04M | 1.16M | 1.25M | 1.28M | 1.25M | 0.95M | 0.86M | 0.78M | 0.69M | 0.74M | 0.65M | 0.79M | 0.72M | 0.84M | 0.85M | 1.11M | 1.22M | 1.24M | 1.41M | 0.20M | 2.04M | 1.93M | 2.00M | 2.34M | 2.48M | 2.67M | 3.32M | 3.63M | 6.32M | 6.64M | 6.93M | 7.13M | 10.52M | 10.74M |
|
Prepaid Assets
|
| 1.47M | 1.03M | 1.23M | 1.34M | 1.43M | 1.44M | 1.46M | 1.67M | 1.59M | 1.20M | 1.71M | 1.29M | 0.85M | 0.75M | 0.97M | 0.98M | 1.10M | 0.67M | 0.96M | 0.88M | 1.25M | 0.31M | 0.70M | 0.62M | 0.50M | 0.39M | 0.70M | 0.55M | 0.38M | 0.53M | 0.90M | 1.00M | 0.66M | 0.86M | 1.76M | 2.64M | 1.99M | 1.86M | 2.67M | 2.37M | 2.19M | 2.00M | 2.74M | 2.70M | 2.37M | 2.04M | 1.97M | 1.96M | 2.27M | 2.71M | 1.09M | 1.28M | 1.45M | 1.31M | 2.70M | 4.38M | 6.12M | 7.21M |
|
Current Assets
|
| 32.53M | 45.73M | 31.99M | 22.13M | 31.33M | 30.72M | 26.43M | 45.74M | 34.90M | 30.01M | 34.03M | 33.35M | 28.91M | 24.75M | 21.97M | 20.03M | 15.89M | 18.16M | 14.60M | 11.46M | 27.00M | 29.17M | 34.16M | 29.97M | 17.37M | 13.23M | 7.59M | 5.23M | 4.37M | 11.82M | 5.92M | 3.17M | 2.94M | 17.13M | 12.62M | 8.22M | 19.05M | 13.88M | 32.34M | 30.20M | 22.91M | 32.32M | 31.15M | 25.38M | 19.20M | 18.48M | 16.16M | 29.02M | 19.47M | 46.10M | 37.16M | 33.65M | 31.40M | 28.88M | 73.76M | 84.35M | 113.48M | 120.61M |
|
Buildings
|
| | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 3.10M | 3.23M | 3.25M | 3.50M | 3.81M | 4.29M | 4.04M | 3.77M | 3.51M | 3.29M | 3.07M | 2.74M | 2.42M | 2.12M | 1.80M | 1.62M | 1.50M | 1.40M | 1.13M | 1.07M | 1.06M | 1.14M | 1.08M | 1.07M | 1.23M | 1.25M | 1.30M | 1.19M | 1.10M | 1.01M | 0.93M | 0.86M | 0.81M | 0.76M | 0.73M | 0.87M | 0.86M | 1.32M | 1.35M | 1.32M | 1.36M | 1.38M | 1.35M | 1.41M | 1.46M | 1.45M | 1.42M | 1.39M | 1.40M | 1.37M | 1.35M | 1.34M | 1.42M | 1.73M | 1.79M | 1.95M | 2.40M | 2.71M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 0.07M | | 13.10M | 6.55M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.18M | | | | 4.15M | 4.15M | 4.15M | 4.15M | 4.15M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | |
|
Non-Current Assets
|
| 3.10M | 3.23M | 3.25M | 3.50M | 3.81M | 4.29M | 4.04M | 3.77M | 3.51M | 3.29M | 3.07M | 2.74M | 2.42M | 2.12M | 1.80M | 1.62M | 1.50M | 1.40M | 1.13M | 1.07M | 14.39M | 7.81M | 1.08M | 1.07M | 1.23M | 1.25M | 1.30M | 1.19M | 1.10M | 1.01M | 0.93M | 3.00M | 2.69M | 1.77M | 1.59M | 1.55M | 1.39M | 2.68M | 2.30M | 2.11M | 2.01M | 2.11M | 1.97M | 1.93M | 1.86M | 1.75M | 1.71M | 1.58M | 1.58M | 1.48M | 1.46M | 2.45M | 2.51M | 2.80M | 2.83M | 2.97M | 3.39M | 3.68M |
|
Assets
|
| 35.63M | 48.96M | 35.24M | 25.63M | 35.13M | 35.01M | 30.47M | 49.51M | 38.41M | 33.30M | 37.10M | 36.08M | 31.33M | 26.87M | 23.76M | 21.65M | 17.39M | 19.57M | 15.73M | 12.53M | 41.39M | 36.98M | 35.24M | 31.04M | 18.60M | 14.49M | 8.89M | 6.42M | 5.47M | 12.83M | 6.84M | 6.16M | 5.64M | 18.89M | 14.21M | 9.78M | 20.44M | 16.57M | 34.63M | 32.31M | 24.92M | 34.42M | 33.12M | 27.32M | 21.07M | 20.23M | 17.86M | 30.60M | 21.05M | 47.58M | 38.61M | 36.10M | 33.91M | 31.68M | 76.59M | 87.32M | 116.88M | 124.30M |
|
Accounts Payables
|
| 0.77M | 0.66M | 0.93M | 1.80M | 7.41M | 5.15M | 0.94M | 1.51M | 0.70M | 0.68M | 0.58M | 0.33M | 0.24M | 0.11M | 0.75M | 0.27M | 0.53M | 0.22M | 0.28M | 0.13M | 0.44M | 0.18M | 0.59M | 0.70M | 0.99M | 1.89M | 3.85M | 4.58M | 5.61M | 6.78M | 7.71M | 10.27M | 10.71M | 4.87M | 4.53M | 5.00M | 2.17M | 1.50M | 1.77M | 1.23M | 1.22M | 1.19M | 0.64M | 1.24M | 2.07M | 2.63M | 2.02M | 2.43M | 0.97M | 0.75M | 1.01M | 1.49M | 3.28M | 0.94M | 0.96M | 1.62M | 4.72M | 2.13M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 13.34M | 9.29M | 12.60M | 9.74M | | | 0.39M | 2.66M | 2.04M | 5.39M | 9.84M | | | | | 2.00M | 2.00M | 2.00M | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | | 5.00M | 5.00M | 5.00M | 4.91M | 4.95M | 4.49M | 2.00M | | | | |
|
Payables
|
| 0.77M | 0.66M | 0.93M | 1.80M | 7.41M | 5.15M | 0.94M | 1.51M | 0.70M | 0.68M | 0.58M | 0.33M | 0.24M | 0.11M | 0.75M | 0.27M | 0.53M | 0.22M | 0.28M | 0.13M | 0.44M | 0.18M | 13.94M | 9.99M | 13.59M | 11.63M | 3.85M | 4.58M | 5.99M | 9.45M | 9.75M | 15.66M | 20.55M | 4.87M | 4.53M | 5.00M | 2.17M | 3.50M | 3.77M | 3.23M | 1.22M | 6.19M | 5.64M | 6.24M | 7.07M | 7.63M | 2.02M | 7.43M | 5.97M | 5.75M | 5.92M | 6.44M | 7.77M | 2.94M | 0.96M | 1.62M | 4.72M | 2.13M |
|
Accumulated Expenses
|
| 3.24M | 4.38M | 5.47M | 3.82M | | | 5.79M | 4.08M | 4.27M | 3.38M | 3.74M | 3.48M | 4.09M | 4.43M | 3.60M | 3.13M | 2.06M | 2.02M | 2.24M | 1.72M | 2.04M | 2.70M | 3.41M | 3.55M | 3.58M | 3.75M | 3.41M | 3.53M | 5.22M | 6.12M | 7.96M | 8.36M | 9.12M | 6.54M | 6.95M | 7.42M | 5.43M | 6.08M | 5.24M | 5.93M | 3.62M | 3.27M | 4.11M | 4.50M | 5.42M | 5.14M | 4.68M | 7.12M | 5.55M | 5.23M | 5.25M | 4.39M | 4.42M | 5.71M | 5.08M | 3.56M | 5.60M | 5.77M |
|
Other Accumulated Expenses
|
| | | 0.76M | | | | 0.69M | | | | 1.03M | 0.82M | 0.87M | 0.96M | 0.71M | 0.70M | 0.63M | 0.65M | 0.72M | 0.51M | 0.54M | 0.55M | 0.61M | 0.79M | 0.96M | 0.54M | 0.98M | 0.89M | 0.84M | 0.26M | 1.27M | 1.09M | 0.63M | 0.64M | 0.93M | 0.55M | 0.48M | 0.67M | 0.10M | 0.29M | 0.16M | 0.04M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 7.01M | 3.14M | 2.44M | 2.93M | 5.92M | 4.56M | 3.43M | 5.49M | 0.37M | 0.86M | 2.31M | 2.40M | 1.07M | 0.56M | 0.23M | 0.84M | 0.76M | 2.94M | 3.79M | 2.05M | 31.18M | 22.50M | 18.75M | 17.51M | 0.04M | 0.02M | 0.56M | 4.17M | 6.88M | 1.48M | 0.03M | 0.03M | 0.01M | 20.41M | 3.37M | | | | 0.38M | | | | 0.62M | 2.52M | 4.47M | 6.48M | 7.85M | 3.77M | 4.51M | 5.08M | 5.24M | 2.41M | | 12.83M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.05M | 0.66M | 0.66M | 0.62M | 0.51M | 0.56M | 0.49M | 0.43M | 0.39M | 0.41M | 0.42M | 0.40M | 0.29M | 0.20M | 0.19M | 0.09M | 0.09M | 0.04M | 0.04M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.12M | 0.11M |
|
Current Deferred Revenue
|
| | | | | | | 0.44M | | | | 0.48M | | 0.32M | 0.07M | 0.06M | 0.04M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | 0.48M | | | 0.50M | 0.53M | 0.50M | 0.51M | 0.50M | 0.17M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 11.02M | 8.18M | 8.84M | 8.56M | 13.33M | 9.71M | 10.16M | 11.07M | 5.34M | 4.92M | 6.63M | 6.21M | 5.40M | 5.09M | 4.58M | 4.24M | 3.35M | 5.18M | 6.31M | 3.90M | 33.66M | 25.39M | 36.09M | 31.05M | 17.21M | 15.89M | 7.81M | 12.28M | 18.10M | 17.05M | 17.75M | 25.43M | 31.25M | 32.47M | 15.99M | 13.04M | 8.11M | 10.64M | 10.04M | 10.10M | 5.74M | 5.36M | 5.95M | 8.66M | 12.25M | 14.45M | 14.73M | 13.41M | 11.11M | 13.97M | 16.45M | 13.34M | 12.29M | 21.58M | 6.14M | 5.29M | 10.44M | 8.01M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64M | 10.37M | 12.64M | 12.64M | 12.64M | 3.07M | 5.61M | 5.61M | 5.61M | 5.61M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | 1.57M | 6.41M | | | | | | | 0.03M | 0.12M | | | | 2.00M | 2.00M | 2.00M | 2.00M | | | | 2.00M | 4.60M | 4.64M | 4.67M | 4.71M | 4.74M | 4.77M | 4.81M | 4.84M | 2.00M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.36M | 0.31M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | 3.40M | 3.22M | 3.14M | 2.89M | 2.38M | 2.67M | 2.61M | 2.10M | 2.07M | 1.86M | 1.75M | 1.58M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.37M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 0.85M | 0.36M | 0.20M | 0.07M | 0.02M | 0.54M | 0.45M | 0.36M | 0.26M | 0.32M | 0.21M | 0.53M | 0.41M | 0.29M | 0.27M | 0.17M | 0.15M | 0.11M | | 1.12M | 1.09M | 1.07M | 0.93M | 1.02M | 0.99M | 0.96M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.49M | 0.37M | 2.40M | 1.07M | 0.56M | 1.04M | 0.99M | 0.93M | 0.87M | 0.82M | 0.77M | 0.72M | 0.67M | 0.60M | 0.55M | 0.49M | 0.44M | 0.40M | 0.34M | 0.44M | 0.53M | 0.63M | 0.17M | 0.12M | 20.41M | 3.37M | | | | | | | | 0.21M | | | 1.30M | 1.14M | 4.94M | 3.78M | 5.77M | 5.55M | 6.16M | 15.81M | 0.56M | 0.77M | 0.90M | 0.58M | 0.58M |
|
Total Non-Current Liabilities
|
| | | | | | | 0.31M | | | 0.50M | 7.00M | 0.23M | 0.75M | 1.09M | 5.62M | 5.23M | 3.35M | 5.18M | 6.31M | 3.90M | 35.24M | 31.83M | 36.12M | 31.08M | 17.24M | 15.89M | 7.81M | 12.28M | 18.12M | 17.16M | 21.16M | 29.77M | 35.24M | 17.31M | 17.20M | | | | | | | | 20.96M | | | 24.17M | 22.58M | 20.37M | 17.51M | 17.09M | 17.29M | 15.32M | 13.91M | 22.55M | 7.08M | 6.19M | 11.31M | 8.87M |
|
Total Liabilities
|
| 11.32M | 8.48M | 9.14M | 8.86M | 13.63M | 10.07M | 10.46M | 11.08M | 5.35M | 5.42M | 7.00M | 6.43M | 6.15M | 6.18M | 5.62M | 5.23M | 4.28M | 6.05M | 7.13M | 4.67M | 35.96M | 32.49M | 36.73M | 31.62M | 17.74M | 16.34M | 8.21M | 12.62M | 18.56M | 17.70M | 21.78M | 29.94M | 35.37M | 37.72M | 20.57M | 17.78M | 12.74M | 13.29M | 12.56M | 12.31M | 9.76M | 22.70M | 21.17M | 22.09M | 23.91M | 25.47M | 23.72M | 25.31M | 21.29M | 22.86M | 22.84M | 21.48M | 29.72M | 23.11M | 7.84M | 7.09M | 11.89M | 9.45M |
|
Total Debt
|
| 7.01M | 3.14M | 2.44M | 2.93M | 5.92M | 4.56M | 3.43M | 5.49M | 0.37M | 0.86M | 2.31M | 2.40M | 1.07M | 0.56M | 0.23M | 0.84M | 0.76M | 2.94M | 3.79M | 2.05M | 31.18M | 22.50M | 18.75M | 17.51M | 0.04M | 0.02M | 0.56M | 4.17M | 6.88M | 1.48M | 0.03M | 0.03M | 0.01M | 20.41M | 3.37M | | | | 0.38M | | | 12.64M | 10.99M | 15.16M | 17.11M | 19.12M | 10.92M | 9.38M | 10.12M | 10.69M | 10.85M | 2.41M | | 12.83M | | | | |
|
Common Equity
|
| 24.31M | 40.48M | 26.10M | 16.78M | 21.51M | 24.94M | 20.01M | 38.42M | 33.06M | 27.88M | 30.10M | 29.65M | 25.18M | 20.68M | 18.14M | 16.42M | 13.11M | 13.52M | 8.60M | 7.86M | 5.43M | 4.49M | -1.49M | -0.59M | 0.87M | -1.85M | 0.68M | -6.20M | -13.09M | -4.87M | -14.94M | -23.78M | -29.73M | -18.82M | -6.36M | -8.01M | 7.70M | 3.28M | 22.08M | 20.01M | 15.16M | 11.73M | 11.95M | 5.22M | -2.85M | -5.25M | -5.86M | -13.08M | -0.24M | 24.72M | 15.78M | 14.62M | 4.19M | 8.57M | 68.75M | 80.23M | 104.99M | 114.85M |
|
Shareholder's Equity
|
| 24.31M | 40.48M | 26.10M | 16.78M | 21.51M | 24.94M | 20.01M | 38.42M | 33.06M | 27.88M | 30.10M | 29.65M | 25.18M | 20.68M | 18.14M | 16.42M | 13.11M | 13.52M | 8.60M | 7.86M | 5.43M | 4.49M | -1.49M | -0.59M | 0.87M | -1.85M | 0.68M | -6.20M | -13.09M | -4.87M | -14.94M | -23.78M | -29.73M | -18.82M | -6.36M | -8.01M | 7.70M | 3.28M | 22.08M | 20.01M | 15.16M | 11.73M | 11.95M | 5.22M | -2.85M | -5.25M | -5.86M | -13.08M | -0.24M | 24.72M | 15.78M | 14.62M | 4.19M | 8.57M | 68.75M | 80.23M | 104.99M | 114.85M |
|
Liabilities and Shareholders Equity
|
| 35.63M | 48.96M | 35.24M | 25.63M | 35.13M | 35.01M | 30.47M | 49.51M | 38.41M | 33.30M | 37.10M | 36.08M | 31.33M | 26.87M | 23.76M | 21.65M | 17.39M | 19.57M | 15.73M | 12.53M | 41.39M | 36.98M | 35.24M | 31.04M | 18.60M | 14.49M | 8.89M | 6.42M | 5.47M | 12.83M | 6.84M | 6.16M | 5.64M | 18.89M | 14.21M | 9.78M | 20.44M | 16.57M | 34.63M | 32.31M | 24.92M | 34.42M | 33.12M | 27.32M | 21.07M | 20.23M | 17.86M | 30.60M | 21.05M | 47.58M | 38.61M | 36.10M | 33.91M | 31.68M | 76.59M | 87.32M | 116.88M | 124.30M |
|
Treasury Shares
|
0.03M | 0.03M | 0.03M | 0.19M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 103.00 | 0.00M | 110.00 | 110.00 | 1.00 | 110.00 | 110.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| 123.36M | 131.67M | 146.94M | 161.83M | 176.34M | 188.15M | -198.81M | -211.65M | -217.14M | -224.34M | -229.13M | -234.41M | -239.01M | -243.57M | -246.51M | -250.00M | -253.70M | -256.12M | -261.22M | -263.03M | -269.70M | -270.70M | -279.19M | -290.52M | -292.46M | -305.59M | -324.83M | -317.64M | -324.31M | -333.19M | -344.05M | -351.95M | -357.91M | -383.66M | -371.17M | -379.03M | -383.31M | -388.30M | -395.33M | -402.07M | -408.50M | -415.63M | -420.98M | -429.98M | -438.84M | -447.34M | -457.48M | -466.48M | -473.69M | -494.03M | -505.16M | -516.27M | -530.01M | -528.15M | -531.55M | -530.48M | -527.78M | -526.95M |