|
Cash & Equivalents
|
21.91M | 11.59M | 18.93M | 8.88M | 8.88M | 7.83M | 7.26M | 6.34M | 7.42M | 4.71M | 2.12M | 3.42M | 8.55M | 7.47M | 8.67M | 6.87M | 9.63M | 8.30M | 5.08M | 3.81M | 3.06M | 3.27M | 2.70M | 6.12M | 5.06M | 4.05M | 11.45M | 3.16M | 8.07M | 9.56M | 24.65M | 11.64M | 13.13M | 34.24M | 25.60M | 40.82M | 48.45M | 35.07M | 33.77M | 27.28M | 24.27M | 33.17M | 16.41M | 11.21M | 10.25M | 11.93M | 45.46M | 19.70M | 4.71M | 21.36M | 25.16M | 13.79M | 3.23M | 47.05M | 40.35M | 33.60M | 41.12M | 33.33M | 32.34M | 21.46M | 47.42M | 39.55M | 33.02M | 12.37M | 19.98M | 14.37M | 11.20M |
|
Short-term Investments
|
| | | | | | | 28.44M | | 23.00M | 24.41M | 22.24M | 22.33M | 26.52M | 21.76M | 25.40M | 23.62M | 26.19M | 27.93M | 25.85M | 28.12M | 20.84M | 19.08M | 32.20M | 32.03M | 30.00M | 31.59M | 33.03M | 25.78M | 22.38M | 29.82M | 44.50M | 43.05M | 33.51M | 35.29M | 26.91M | 15.22M | 21.71M | 15.64M | 16.38M | 13.19M | 16.79M | 24.92M | 25.60M | 20.32M | 18.56M | 17.19M | 58.03M | 65.80M | 39.59M | 19.04M | 19.54M | 15.96M | 21.34M | 16.00M | 18.94M | 10.72M | 7.72M | 1.00M | 5.73M | 12.51M | 10.86M | 8.13M | 16.36M | 12.66M | 5.98M | 3.46M |
|
Cash & Current Investments
|
21.91M | 11.59M | 18.93M | 8.88M | 8.88M | 7.83M | 7.26M | 34.78M | 7.42M | 27.71M | 26.53M | 25.66M | 30.88M | 34.00M | 30.43M | 32.27M | 33.25M | 34.50M | 33.01M | 29.66M | 31.18M | 24.11M | 21.79M | 38.32M | 37.09M | 34.05M | 43.04M | 36.19M | 33.85M | 31.93M | 54.47M | 56.13M | 56.19M | 67.75M | 60.89M | 67.74M | 63.67M | 56.78M | 49.41M | 43.66M | 37.47M | 49.96M | 41.34M | 36.82M | 30.57M | 30.49M | 62.66M | 77.73M | 70.50M | 60.95M | 44.19M | 33.33M | 19.19M | 68.39M | 56.36M | 52.54M | 51.84M | 41.05M | 33.33M | 27.18M | 59.93M | 50.41M | 41.15M | 28.73M | 32.65M | 20.35M | 14.66M |
|
Receivables - Net
|
1.81M | 2.71M | 3.03M | 3.57M | 0.72M | | 3.10M | 3.48M | 2.73M | 2.85M | 3.42M | 3.50M | 2.47M | 2.54M | 3.63M | 4.22M | 4.44M | 4.52M | 5.14M | 5.88M | 4.07M | 3.72M | 3.88M | 4.57M | 3.65M | 3.06M | 2.73M | 4.63M | 2.31M | 2.49M | 2.54M | 5.09M | 3.82M | 3.91M | 7.04M | 6.42M | 3.81M | 3.86M | 2.97M | 3.90M | 3.74M | 4.26M | 3.58M | 4.04M | 3.98M | 3.60M | 3.05M | 3.93M | 4.17M | 4.59M | 4.13M | 6.37M | 5.93M | 5.87M | 7.80M | 5.54M | 4.83M | 11.98M | 7.04M | 5.95M | 5.33M | 8.19M | 7.20M | 6.56M | 6.47M | 6.36M | 6.32M |
|
Receivables - Other
|
| 1.62M | | 0.00M | 0.00M | 948.00 | 0.00M | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | |
|
Receivables
|
1.81M | 4.33M | 3.03M | 3.57M | 0.72M | | 3.10M | 3.48M | 2.73M | 2.85M | 3.42M | 3.67M | 2.47M | 2.54M | 3.63M | 4.22M | 4.44M | 4.52M | 5.14M | 5.88M | 4.07M | 3.72M | 3.88M | 4.57M | 3.65M | 3.06M | 2.73M | 4.63M | 2.31M | 2.49M | 2.54M | 5.09M | 3.82M | 3.91M | 7.04M | 6.42M | 3.81M | 3.86M | 2.97M | 3.90M | 3.74M | 4.26M | 3.58M | 4.04M | 3.98M | 3.60M | 3.05M | 3.93M | 4.17M | 4.59M | 4.13M | 8.37M | 5.93M | 5.87M | 7.80M | 5.54M | 4.83M | 11.98M | 7.04M | 5.95M | 5.33M | 8.19M | 7.20M | 6.56M | 6.47M | 6.36M | 6.32M |
|
Prepaid Assets
|
-0.07M | -0.04M | 1.00M | 0.87M | 0.74M | | 0.98M | 1.34M | 0.53M | 1.25M | 1.49M | 1.31M | 1.13M | 1.16M | 1.33M | 1.02M | 1.09M | 1.31M | 1.51M | 1.66M | 2.37M | 3.09M | 3.54M | 2.61M | 2.52M | 2.58M | 2.86M | 1.49M | 1.40M | 1.44M | 1.92M | 1.70M | 1.62M | 1.86M | 2.18M | 2.17M | 1.89M | 1.98M | 2.45M | 2.10M | 2.03M | 2.14M | 2.88M | 2.46M | 2.12M | 2.10M | 2.40M | 2.20M | 1.98M | 1.80M | 2.55M | 2.32M | 4.49M | 4.66M | 6.29M | 6.17M | 4.46M | 4.45M | 4.58M | 4.08M | 3.80M | 3.65M | 4.14M | 4.19M | 2.88M | 2.66M | 2.87M |
|
Current Assets
|
41.11M | 47.03M | 45.47M | 47.23M | 50.74M | | 46.89M | 1.91M | 32.38M | 31.81M | 31.44M | 30.47M | 34.48M | 37.70M | 35.39M | 37.50M | 38.78M | 40.32M | 39.64M | 37.16M | 37.58M | 30.89M | 29.18M | 45.48M | 43.23M | 39.64M | 48.59M | 42.29M | 37.54M | 35.85M | 58.91M | 62.91M | 61.61M | 73.51M | 70.09M | 76.31M | 69.35M | 62.61M | 54.83M | 49.64M | 43.22M | 56.34M | 47.79M | 43.29M | 36.65M | 36.16M | 68.07M | 83.83M | 76.62M | 67.34M | 50.85M | 44.01M | 29.61M | 78.92M | 70.45M | 64.14M | 52.31M | 50.97M | 44.95M | 37.08M | 57.94M | 53.18M | 44.79M | 39.33M | 30.92M | 25.11M | 21.76M |
|
Property, Plant & Equipment (Net)
|
1.21M | 1.16M | 1.18M | 1.11M | 1.03M | | 0.92M | 1.33M | 1.34M | 1.38M | 1.47M | 1.40M | 1.40M | 1.36M | 1.33M | 1.45M | 1.38M | 1.41M | 2.47M | 2.40M | 2.33M | 2.66M | 2.90M | 2.98M | 2.90M | 2.79M | 2.85M | 3.01M | 2.99M | 3.15M | 3.44M | 3.57M | 3.77M | 3.85M | 4.27M | 4.24M | 4.10M | 4.07M | 4.10M | 3.96M | 3.81M | 3.63M | 3.59M | 3.65M | 3.54M | 3.36M | 3.36M | 3.27M | 3.14M | 3.08M | 2.96M | 2.88M | 2.92M | 2.88M | 2.63M | 2.39M | 2.02M | 1.77M | 1.66M | 1.57M | 1.45M | 1.26M | 1.16M | 1.04M | 0.91M | 1.04M | 1.23M |
|
Long-Term Investments
|
| | -0.55M | | | | | 11.16M | | 5.96M | 4.68M | 7.71M | 13.13M | 9.52M | 12.65M | 6.79M | 7.39M | 7.58M | 5.10M | 5.30M | 1.11M | 3.74M | 2.95M | 0.75M | | | | 3.00M | 2.05M | | 11.84M | 4.39M | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 1.48M | | | | | | | | | | | | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 6.41M | 6.33M | 6.40M | 8.23M | 8.44M | 8.57M | 8.32M | 8.64M | 8.58M | 8.59M | 9.03M | 8.53M | 8.75M | 9.21M | 9.06M |
|
Intangibles
|
0.64M | 0.89M | 1.09M | 1.30M | 1.54M | | 2.09M | 2.17M | 2.29M | 2.44M | 2.66M | 3.05M | 3.21M | 3.72M | 3.95M | 7.24M | 7.50M | 7.81M | 8.13M | 8.43M | 8.73M | 8.99M | 9.33M | 9.45M | 9.60M | 9.82M | 9.99M | 10.05M | 10.16M | 10.24M | 10.41M | 10.55M | 10.71M | 10.92M | 11.06M | 11.25M | 11.47M | 11.67M | 11.85M | 12.03M | 12.16M | 12.35M | 12.52M | 12.52M | 12.61M | 12.73M | 12.84M | 11.81M | 11.93M | 12.07M | 12.18M | 12.32M | 49.18M | 46.73M | 43.97M | 33.17M | 43.74M | 44.43M | 41.86M | 28.46M | 42.82M | 42.89M | 44.86M | 42.68M | 43.67M | 45.77M | 45.12M |
|
Goodwill & Intangibles
|
0.64M | 0.89M | 1.09M | 2.78M | 1.54M | | 2.09M | 2.17M | 2.29M | 2.44M | 2.66M | 3.05M | 3.21M | 3.72M | 3.95M | 8.36M | 8.62M | 8.93M | 9.24M | 9.54M | 9.84M | 10.11M | 10.44M | 10.57M | 10.72M | 10.94M | 11.11M | 11.16M | 11.28M | 11.36M | 11.52M | 11.66M | 11.83M | 12.03M | 12.18M | 12.36M | 12.58M | 12.79M | 12.96M | 13.14M | 13.28M | 13.47M | 13.64M | 13.63M | 13.72M | 13.85M | 13.95M | 12.92M | 13.04M | 13.18M | 13.30M | 13.43M | 55.59M | 53.06M | 50.38M | 41.40M | 52.17M | 53.00M | 50.19M | 37.10M | 51.40M | 51.48M | 53.89M | 51.21M | 52.42M | 54.98M | 54.18M |
|
Long-Term Deferred Tax
|
| | | 0.60M | | | | | | 2.27M | 2.36M | 2.63M | 1.93M | 2.23M | 2.15M | 3.59M | 3.67M | 2.19M | 3.22M | 3.95M | 4.52M | 4.94M | 5.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.46M | | 0.46M | 0.43M | 0.35M | 0.27M | 0.21M | 0.19M | 0.17M | 0.17M | 0.21M | 0.27M | 0.57M | 0.49M | 0.49M | 0.41M | 0.38M | 0.34M | 0.30M | 0.31M | 0.34M | 0.31M | 0.30M | 0.39M | 0.33M | 0.28M | 0.28M | 0.31M | 0.33M | 0.32M | 0.40M | 0.52M | 0.42M | 3.17M | 3.06M | 2.87M | 2.66M | 2.52M | 2.34M | 2.35M | 2.20M | 2.50M | 2.24M | 2.11M | 0.67M | 1.27M | 1.17M | 1.20M | 1.13M | 1.31M | 1.39M | 0.83M | 0.79M | 1.11M | 1.24M | 1.45M | 1.01M | 1.21M | 1.33M | 1.28M |
|
Non-Current Assets
|
10.39M | 4.51M | 4.90M | 3.25M | 3.64M | | 7.05M | 0.03M | 29.00 | 13.70M | 12.80M | 0.02M | 19.95M | 16.68M | 19.88M | | 20.40M | 19.20M | 18.86M | | 16.29M | 19.69M | 19.66M | | 11.04M | 10.93M | 11.00M | | 13.02M | 11.04M | 23.25M | | 11.56M | 11.66M | 12.07M | | 12.02M | 12.14M | 12.33M | | 14.74M | 14.50M | 15.80M | 14.09M | 13.81M | 13.43M | 13.43M | 13.20M | 13.53M | 13.20M | 21.10M | 20.86M | 63.89M | 53.84M | 49.47M | 49.64M | 48.72M | 47.35M | 43.89M | 43.47M | 41.78M | 40.19M | 40.23M | 36.44M | 35.60M | 35.64M | 33.68M |
|
Assets
|
51.50M | 51.54M | 50.37M | 50.48M | 54.37M | 54.01M | 53.95M | 55.77M | 41.88M | 45.51M | 44.24M | 45.79M | 54.42M | 54.39M | 55.27M | 57.33M | 59.19M | 59.52M | 58.50M | 57.20M | 53.87M | 50.59M | 48.84M | 57.42M | 54.27M | 50.57M | 59.59M | 56.36M | 50.57M | 46.89M | 82.16M | 78.74M | 73.17M | 85.17M | 82.16M | 88.37M | 81.36M | 74.75M | 67.15M | 61.79M | 57.96M | 70.84M | 63.59M | 57.39M | 50.45M | 49.59M | 81.50M | 97.03M | 90.15M | 80.55M | 71.95M | 64.88M | 93.50M | 132.75M | 119.92M | 113.78M | 101.03M | 98.32M | 88.84M | 80.55M | 99.72M | 93.37M | 85.02M | 75.77M | 66.52M | 60.75M | 55.44M |
|
Accounts Payables
|
| | | | | | | 1.52M | | 1.53M | 1.63M | 0.95M | 1.63M | 0.65M | 0.84M | 1.14M | 0.94M | 1.41M | 1.48M | 1.56M | 1.32M | 1.65M | 1.87M | 1.38M | 1.47M | 1.39M | 1.81M | 1.66M | 0.78M | 1.49M | 1.49M | 1.52M | 1.40M | 1.73M | 2.07M | 1.91M | 1.46M | 1.70M | 1.58M | 1.09M | 2.34M | 2.66M | 2.62M | 2.27M | 2.35M | 2.08M | 2.47M | 2.83M | 3.01M | 4.43M | 4.24M | 4.73M | 10.88M | 7.55M | 8.22M | 5.99M | 5.06M | 5.16M | 6.21M | 6.67M | 4.10M | 5.69M | 5.97M | 5.12M | 6.73M | 5.47M | 5.59M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 3.10M | 3.95M | 4.80M | 5.09M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | 1.52M | | 1.53M | 1.63M | 0.95M | 1.63M | 0.65M | 0.84M | 1.14M | 0.94M | 1.41M | 1.48M | 1.56M | 1.32M | 1.65M | 1.87M | 1.38M | 1.47M | 1.39M | 1.81M | 1.66M | 0.78M | 1.49M | 1.49M | 1.52M | 1.40M | 1.73M | 2.07M | 1.91M | 1.46M | 1.70M | 1.58M | 1.09M | 2.34M | 2.66M | 2.62M | 2.27M | 2.35M | 4.33M | 5.57M | 6.77M | 7.81M | 9.52M | 4.24M | 4.73M | 10.88M | 7.55M | 8.22M | 5.99M | 5.06M | 5.16M | 6.21M | 6.67M | 4.10M | 5.69M | 5.97M | 5.12M | 6.73M | 5.47M | 5.59M |
|
Accumulated Expenses
|
0.17M | 0.20M | 0.25M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | | 1.65M | 1.84M |
|
Other Accumulated Expenses
|
0.17M | | 0.44M | 0.52M | 0.06M | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | 0.84M | 0.87M |
|
Current Taxes
|
| | | | | | | | | | | | 1.02M | 1.01M | 0.88M | | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
1.96M | -0.51M | 1.72M | 2.32M | -0.19M | | 2.14M | 2.56M | 2.32M | 2.15M | 1.93M | 2.66M | 2.58M | 2.34M | 2.16M | 2.51M | 3.35M | 3.15M | 2.78M | 4.22M | 2.69M | 2.21M | 1.85M | 3.66M | 2.98M | 2.29M | 1.64M | 3.02M | 2.61M | 2.16M | 1.60M | 2.92M | 2.45M | 2.12M | 1.72M | 3.12M | 2.84M | 2.41M | 1.85M | 3.23M | 2.70M | 2.82M | 2.39M | 3.17M | 3.02M | 2.68M | 2.10M | 3.00M | 2.94M | 2.66M | 2.15M | 2.99M | 4.32M | 3.58M | 4.73M | 4.14M | 3.26M | 8.10M | 7.32M | 5.85M | 5.26M | 4.81M | 3.41M | 4.02M | 4.71M | 3.95M | 3.84M |
|
Total Current Liabilities
|
3.12M | 3.26M | 2.87M | 3.73M | 3.12M | | 3.42M | 0.38M | 3.98M | 3.69M | 3.56M | 3.61M | 5.23M | 4.00M | 3.87M | 3.65M | 5.03M | 4.56M | 4.27M | 5.78M | 4.01M | 3.86M | 3.72M | 5.04M | 4.46M | 3.68M | 3.46M | 4.68M | 3.38M | 3.65M | 3.09M | 4.45M | 3.85M | 3.85M | 3.79M | 5.04M | 4.30M | 4.11M | 3.42M | 4.32M | 5.04M | 5.48M | 5.01M | 5.44M | 5.36M | 7.01M | 7.66M | 9.78M | 10.75M | 12.18M | 6.38M | 7.72M | 15.19M | 11.13M | 12.95M | 10.13M | 8.32M | 13.26M | 13.52M | 12.53M | 9.36M | 10.49M | 9.38M | 9.14M | 11.44M | 9.43M | 9.44M |
|
Non-Current Debt
|
0.21M | 0.19M | 0.13M | 0.10M | 0.08M | | 0.16M | 0.53M | 0.51M | 0.51M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 1.96M | 1.12M | 0.28M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.08M | | | | 0.53M | | | | 0.46M | 0.44M | 0.42M | 0.40M | 0.67M | 0.51M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 6.27M | 6.12M | 6.05M | 5.98M | 6.79M | 6.70M | 6.64M | 5.99M | 6.51M | 6.34M | 6.17M | 5.21M | 5.81M | 5.62M | 5.42M |
|
Other Non-Current Liabilities
|
-0.03M | -0.06M | -0.09M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | | 2.51M | 2.71M | 2.29M | 2.33M | 3.13M | 2.69M | 0.75M | 0.52M | 0.23M | 0.10M | 0.08M | 0.14M | 0.35M | 0.27M | 0.11M | 0.08M | 0.09M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Total Non-Current Liabilities
|
3.36M | 3.51M | 3.09M | 3.95M | | | | | | | | | | | | | | | 0.41M | | 0.51M | 0.28M | 0.24M | 0.20M | 0.16M | 0.22M | 0.21M | 0.23M | 0.22M | 0.51M | 0.95M | 0.96M | 1.07M | 1.03M | 0.99M | 0.98M | 0.94M | 0.94M | 0.89M | 0.85M | 3.08M | 2.95M | 2.74M | 2.49M | 2.35M | 9.80M | 9.62M | 10.89M | 11.03M | 12.18M | 6.38M | 8.74M | 21.46M | 17.25M | 19.00M | 16.11M | 14.22M | 19.33M | 19.69M | 18.52M | 15.17M | 16.11M | 14.80M | 14.35M | 16.45M | 14.20M | 13.99M |
|
Total Liabilities
|
3.33M | 3.45M | 3.01M | 3.82M | 3.20M | 2.96M | 3.58M | 4.61M | 4.49M | 4.19M | 4.04M | 4.08M | 5.67M | 4.42M | 4.27M | 4.33M | 5.54M | 5.05M | 4.67M | 6.27M | 4.52M | 4.14M | 3.96M | 5.24M | 4.62M | 3.90M | 3.67M | 4.91M | 3.60M | 4.16M | 4.04M | 5.40M | 4.91M | 4.88M | 4.78M | 6.02M | 5.24M | 5.05M | 4.31M | 5.17M | 8.12M | 8.44M | 7.75M | 7.94M | 7.71M | 12.31M | 12.33M | 13.19M | 13.36M | 15.31M | 9.07M | 9.50M | 21.98M | 17.48M | 19.09M | 16.19M | 14.37M | 19.68M | 19.96M | 18.62M | 15.25M | 16.20M | 14.86M | 14.41M | 16.50M | 14.26M | 14.05M |
|
Total Debt
|
0.21M | 0.19M | 0.13M | 0.10M | 0.08M | | 0.16M | 0.53M | 0.51M | 0.51M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 1.96M | 1.12M | 0.28M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 7,256.20M | 46.66M | 7,304.32M | 51.05M | 7,323.93M | 51.16M | 37.39M | 41.32M | 40.20M | 41.72M | 48.76M | 49.96M | 51.00M | 53.00M | 53.65M | 54.47M | 53.83M | 50.92M | 49.35M | 46.45M | 44.88M | 52.17M | 49.66M | 46.68M | 55.92M | 51.46M | 46.96M | 42.73M | 78.12M | 73.33M | 68.26M | 80.29M | 77.38M | 82.35M | 76.12M | 69.70M | 62.84M | 56.62M | 49.84M | 62.40M | 55.84M | 49.45M | 42.74M | 37.28M | 69.17M | 83.84M | 76.79M | 65.24M | 62.88M | 55.38M | 71.52M | 115.28M | 100.83M | 97.59M | 86.66M | 78.64M | 68.88M | 61.93M | 84.47M | 77.17M | 70.16M | 61.36M | 50.02M | 46.48M | 41.39M |
|
Shareholder's Equity
|
48.17M | 48.09M | 47.37M | 46.66M | 51.17M | | 50.37M | 51.16M | | 41.32M | 40.20M | 41.72M | 48.76M | 49.96M | 51.00M | 53.00M | 53.65M | 54.47M | 53.83M | 50.92M | 49.35M | 46.45M | 44.88M | 52.17M | 49.66M | 46.68M | 55.92M | 51.46M | 46.96M | 42.73M | 78.12M | 73.33M | 68.26M | 80.29M | 77.38M | 82.35M | 76.12M | 69.70M | 62.84M | 56.62M | 49.84M | 62.40M | 55.84M | 49.45M | 42.74M | 37.28M | 69.17M | 83.84M | 76.79M | 65.24M | 62.88M | 55.38M | 71.52M | 115.28M | 100.83M | 97.59M | 86.66M | 78.64M | 68.88M | 61.93M | 84.47M | 77.17M | 70.16M | 61.36M | 50.02M | 46.48M | 41.39M |
|
Liabilities and Shareholders Equity
|
51.50M | 51.54M | 50.37M | 50.48M | 54.37M | 54.01M | 53.95M | 55.77M | 41.88M | 45.51M | 44.24M | 45.79M | 54.42M | 54.39M | 55.27M | 57.33M | 59.19M | 59.52M | 58.50M | 57.20M | 53.87M | 50.59M | 48.84M | 57.42M | 54.27M | 50.57M | 59.59M | 56.36M | 50.57M | 46.89M | 82.16M | 78.74M | 73.17M | 85.17M | 82.16M | 88.37M | 81.36M | 74.75M | 67.15M | 61.79M | 57.96M | 70.84M | 63.59M | 57.39M | 50.45M | 49.59M | 81.50M | 97.03M | 90.15M | 80.55M | 71.95M | 64.88M | 93.50M | 132.75M | 119.92M | 113.78M | 101.03M | 98.32M | 88.84M | 80.55M | 99.72M | 93.37M | 85.02M | 75.77M | 66.52M | 60.75M | 55.44M |
|
Retained Earnings
|
-0.73M | -1.41M | -2.10M | -2.68M | 1.09M | | -1.26M | 1.49M | 2.43M | 6.06M | 6.70M | 7.15M | 12.15M | 12.59M | 12.81M | 13.08M | 13.25M | 13.05M | 11.46M | 9.37M | 6.56M | 3.05M | 1.06M | -8.11M | -12.26M | -16.27M | -20.74M | -26.04M | -31.48M | -36.76M | -41.96M | -47.71M | -53.95M | -60.90M | -65.14M | -73.51M | -81.48M | -89.52M | -97.86M | -105.88M | -114.34M | -122.27M | -130.03M | -138.72M | -147.62M | -155.08M | -163.44M | -171.25M | -179.47M | -194.90M | -197.77M | -206.01M | -223.79M | -238.43M | -253.36M | -265.81M | -279.85M | -290.47M | -301.19M | -311.77M | -322.11M | -331.38M | -342.13M | -350.78M | -362.51M | -370.73M | -378.88M |
|
Preferred Shares
|
| | | | | | | 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 | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Treasury Shares
|
| | | 0.11M | | | | 0.20M | | | | 0.30M | 0.36M | 0.36M | 0.36M | 0.37M | 0.47M | 0.41M | | 0.45M | 0.46M | 0.42M | 0.49M | 0.50M | 0.55M | 0.49M | 0.45M | 0.41M | 0.53M | 0.47M | 0.43M | 0.39M | 0.51M | 0.49M | 0.51M | 0.43M | 0.55M | 0.51M | 0.48M | 0.43M | 0.63M | 0.53M | 0.49M | 0.42M | 0.57M | 0.53M | 0.46M | 0.12M | 0.50M | 0.46M | 0.26M | | 0.02M | 0.44M | 0.36M | 0.37M | 0.03M | 0.05M | 0.07M | 0.44M | 0.54M | 0.51M | 0.09M | 0.41M | 0.25M | 0.68M | 0.62M |