|
Cash & Equivalents
|
0.45M | 0.45M | 0.41M | 4.09M | 4.09M | 1.51M | 1.07M | 0.72M | 2.77M | 1.52M | | | | | | 1.98M | | | 2.34M | 1.59M | 1.01M | 1.24M | 1.44M | 1.05M | 0.77M | 0.82M | 5.87M | 5.29M | 4.07M | 4.22M | 4.19M | 3.73M | 3.05M | 2.05M | 2.45M | 1.34M | 5.32M | 3.92M | 1.10M | 3.80M | 7.18M | 11.64M | 5.18M | 52.06M | 65.64M | 69.49M | 56.59M | 53.81M | 43.95M | 22.84M | 16.18M | 13.73M | | | 6.62M | | | | 11.43M | | | |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | 1.90M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.45M | 0.45M | 0.41M | 4.09M | 4.09M | 1.51M | 1.07M | 0.72M | 2.77M | 1.52M | | | | | | 1.98M | | | 2.34M | 1.59M | 1.01M | 1.24M | 1.44M | 1.05M | 0.77M | 0.82M | 5.87M | 5.29M | 4.07M | 4.22M | 4.19M | 3.73M | 3.05M | 2.05M | 2.45M | 1.34M | 5.32M | 3.92M | 1.10M | 4.37M | 7.18M | 11.64M | 5.18M | 52.06M | 65.64M | 71.39M | 56.59M | 53.81M | 43.95M | 22.84M | 16.18M | 13.73M | | | 6.62M | | | | 11.43M | | | |
|
Receivables - Net
|
0.45M | 0.89M | 0.59M | 2.23M | 0.69M | 1.52M | 1.81M | 1.60M | 1.50M | 1.65M | 1.66M | 2.12M | 1.81M | 2.12M | 1.73M | 2.15M | 1.15M | 1.86M | 2.10M | 1.45M | 1.67M | 2.05M | 2.10M | 1.91M | 2.12M | 2.08M | 1.89M | 2.02M | 1.87M | 1.80M | 2.03M | 2.00M | 1.91M | 1.92M | 2.22M | 2.50M | 2.56M | 2.13M | 4.21M | 3.58M | 2.44M | 2.59M | 3.59M | 3.81M | 3.22M | 2.77M | 5.67M | 6.10M | 6.13M | 8.99M | 7.56M | 7.00M | 2.47M | 3.14M | 3.99M | 2.86M | 0.06M | 2.65M | 3.07M | 2.63M | 2.69M | 4.14M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 1.10M | 0.25M | 0.32M | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.45M | 0.89M | 0.59M | 2.23M | 0.69M | 1.52M | 1.81M | 1.60M | 1.50M | 1.65M | 1.66M | 2.12M | 1.81M | 2.12M | 1.73M | 2.15M | 1.15M | 1.86M | 2.10M | 1.45M | 1.67M | 2.05M | 2.10M | 1.91M | 2.12M | 2.08M | 1.89M | 2.02M | 1.87M | 1.80M | 2.03M | 2.00M | 1.91M | 1.92M | 2.22M | 2.50M | 2.56M | 2.13M | 4.21M | 3.58M | 2.44M | 3.36M | 4.69M | 4.05M | 3.54M | 2.77M | 5.67M | 6.10M | 6.13M | 8.99M | 7.56M | 7.00M | 2.47M | 3.14M | 3.99M | 2.86M | 0.06M | 2.65M | 3.07M | 2.63M | 2.69M | 4.14M |
|
Raw Materials
|
| 0.15M | 0.30M | | | | | 0.29M | | 0.25M | | | | | | | | | 0.17M | | | | 0.05M | 0.09M | 0.19M | 0.12M | 0.16M | 0.15M | 0.12M | 0.21M | 0.30M | 0.29M | 0.14M | 0.41M | 0.08M | 0.14M | 0.13M | 0.29M | 0.36M | | | | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
0.74M | 0.06M | 3.45M | | 1.04M | | | 0.07M | | 0.14M | | | | | | | | | 0.12M | | | | 0.17M | 0.20M | 0.20M | 0.41M | 0.31M | 0.11M | 0.21M | 0.39M | 0.38M | 0.18M | 0.14M | 0.25M | 0.34M | 0.21M | 0.26M | 0.25M | 0.25M | | | | 0.28M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.28M | 0.38M | | | | | 0.42M | | 0.36M | | | | | | | | | 0.57M | | | | 0.72M | 0.70M | 0.78M | 0.66M | 0.74M | 0.94M | 1.20M | 1.32M | 0.97M | 1.14M | 1.08M | 1.28M | 1.14M | 1.00M | 0.88M | 1.11M | 0.76M | | | | 1.54M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.64M | 0.19M | -0.14M | 0.60M | 1.11M | 0.92M | 1.04M | 0.78M | 0.72M | 0.75M | 1.12M | 0.82M | 0.87M | 0.82M | 1.10M | 0.83M | 1.22M | | 0.87M | | | | 0.94M | 0.99M | 1.16M | 1.19M | 1.21M | 1.20M | 1.52M | 1.91M | 1.65M | 1.60M | 1.36M | 1.94M | 1.56M | 1.35M | 1.27M | 1.65M | 1.37M | 1.74M | 1.77M | 2.40M | 1.96M | 2.56M | 3.22M | 3.54M | 8.26M | 9.78M | 9.13M | 8.66M | 5.05M | 7.32M | | | 2.84M | | | | 2.62M | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.22M | 0.22M | | | | | | | | | | | | | | 0.35M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.23M | 0.06M | -0.06M | 0.23M | 0.28M | 0.14M | 0.10M | 0.10M | 0.35M | 0.34M | 0.39M | 0.29M | 0.38M | 0.33M | 0.44M | 0.40M | 0.55M | | 0.43M | | | | 0.31M | 0.44M | 0.32M | 0.34M | 0.35M | 0.38M | 0.30M | 0.31M | 0.26M | 0.25M | 0.29M | 0.31M | 0.29M | 0.31M | 0.26M | 0.47M | 0.46M | 0.51M | 0.51M | 1.14M | 1.19M | 1.45M | 1.75M | 1.47M | 3.47M | 1.87M | 2.16M | 2.90M | 1.07M | 2.04M | | | 0.84M | | | | 1.14M | | | |
|
Current Assets
|
3.09M | 2.39M | 3.37M | 7.15M | 5.65M | 4.09M | 4.02M | 3.19M | 5.33M | 4.26M | 4.19M | 5.12M | 4.26M | 3.82M | 6.51M | 6.09M | 6.58M | | 6.09M | | | | 5.08M | 4.67M | 4.59M | 4.61M | 9.50M | 8.89M | 8.17M | 8.58M | 8.38M | 8.13M | 6.75M | 6.23M | 6.52M | 5.60M | 9.46M | 8.17M | 7.48M | 9.64M | 12.14M | 17.77M | 12.45M | 59.87M | 88.35M | 96.98M | 80.31M | 78.30M | 74.81M | 55.67M | 47.99M | 41.45M | | | 74.63M | | | | 63.82M | | | |
|
Property, Plant & Equipment (Net)
|
2.80M | 2.72M | 2.65M | 2.54M | 2.44M | 2.42M | 4.15M | 4.02M | 3.95M | 3.89M | 3.76M | 3.72M | 3.60M | 4.22M | 5.30M | 5.16M | 5.33M | | 5.02M | | | | 5.00M | 4.89M | 4.79M | 4.68M | 4.57M | 4.47M | 4.59M | 4.48M | 4.81M | 4.76M | 4.76M | 4.74M | 5.01M | 5.02M | 4.85M | 5.12M | 4.33M | 4.92M | 4.26M | 4.14M | 4.10M | 4.08M | 4.97M | 6.40M | 17.67M | 16.25M | 16.00M | 16.07M | 6.76M | 13.61M | | | 6.42M | | | | 5.38M | | | |
|
Long-Term Investments
|
0.30M | 0.28M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.32M | 0.32M | 0.32M | 0.32M | 2.15M | 2.15M | 3.44M | 11.39M | 12.23M | 11.65M | 17.03M | 16.11M | 14.17M | 18.43M | 17.22M | 28.08M | 23.06M | 13.40M | | | 9.98M | | | | 9.21M | | | |
|
Goodwill
|
1.94M | 1.94M | 1.94M | 3.08M | 3.08M | 3.15M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 15.31M | 15.29M | 15.05M | | 15.29M | | | | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 1.77M | 1.77M | 1.77M | 26.86M | 26.86M | 26.86M | 43.81M | 56.61M | 56.61M | 56.61M | 56.61M | 60.92M | 60.92M | | | 26.86M | | | | 1.77M | | | |
|
Intangibles
|
2.73M | 2.59M | 2.40M | 1.85M | 1.78M | 2.15M | 2.08M | 2.04M | 1.97M | 3.36M | 1.92M | 1.85M | 1.77M | 1.74M | 30.77M | 29.60M | 28.49M | | 6.71M | | | | 6.71M | 6.78M | 6.28M | 6.29M | 6.29M | 6.29M | 6.29M | 6.29M | 6.30M | 6.32M | 3.67M | 3.97M | 2.95M | 3.45M | 3.45M | 3.45M | 3.47M | 0.82M | 1.35M | 39.48M | 25.20M | 23.08M | 23.28M | 23.37M | 38.63M | 36.27M | 33.88M | 31.89M | 42.87M | 30.03M | | | 43.06M | | | | 26.71M | | | |
|
Goodwill & Intangibles
|
4.67M | 4.53M | 4.34M | 4.93M | 4.87M | 5.30M | 5.40M | 5.37M | 5.29M | 6.68M | 5.24M | 5.18M | 5.09M | 5.06M | 46.08M | 44.89M | 43.54M | | 21.99M | | | | 9.16M | 9.23M | 8.74M | 8.74M | 8.74M | 8.75M | 8.75M | 8.75M | 8.75M | 8.77M | 6.12M | 6.42M | 5.41M | 5.90M | 5.90M | 5.91M | 5.92M | 2.58M | 3.12M | 41.24M | 52.06M | 49.94M | 50.15M | 67.18M | 95.24M | 92.88M | 90.49M | 88.50M | 103.79M | 90.95M | | | 69.92M | | | | 28.48M | | | |
|
Long-Term Deferred Tax
|
| | | 0.95M | | | | | | | | -0.13M | | | | -1.14M | | | | | | | | | | | 0.68M | 0.35M | | | 0.09M | | | | 0.09M | | | | | | | | | | | 0.28M | | | | | 0.04M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.32M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 6.93M | 11.45M | 12.28M | | 0.69M | | | | 0.29M | 0.28M | 0.22M | 0.19M | 0.18M | 0.42M | 0.40M | 0.34M | 0.26M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 5.70M | 0.09M | 1.81M | 0.05M | 1.61M | 0.89M | 0.79M | 0.34M | 0.31M | 0.41M | 0.49M | 0.56M | 0.80M | 1.39M | 13.28M | 2.75M | | | 0.10M | | | | 0.16M | | | |
|
Non-Current Assets
|
8.10M | 7.85M | 7.32M | 7.80M | 7.63M | 8.03M | 9.79M | 9.63M | 9.48M | 9.44M | 9.23M | 9.13M | 8.92M | 9.50M | 58.31M | 61.25M | 61.15M | | 21.66M | | | | 10.52M | 10.28M | 9.52M | 9.24M | 8.97M | 8.70M | 8.65M | 8.86M | 9.05M | 8.85M | 8.39M | 8.61M | 8.76M | 10.57M | 10.20M | 10.38M | 12.67M | 12.66M | 15.27M | 64.23M | 79.47M | 82.93M | 102.81M | 122.09M | 202.40M | 203.56M | 208.14M | 209.21M | 200.92M | 185.30M | | | 78.56M | | | | 42.64M | | | |
|
Assets
|
11.19M | 10.24M | 10.68M | 14.95M | 13.28M | 12.12M | 13.81M | 12.82M | 14.81M | 13.70M | 13.43M | 14.25M | 13.18M | 13.32M | 64.82M | 67.34M | 67.74M | | 27.75M | 26.14M | 25.95M | 26.36M | 15.60M | 14.95M | 14.12M | 13.86M | 18.47M | 17.59M | 16.82M | 17.43M | 17.43M | 16.98M | 15.14M | 14.84M | 15.28M | 16.17M | 19.67M | 18.55M | 20.15M | 22.30M | 27.41M | 81.99M | 91.92M | 142.80M | 191.16M | 219.08M | 282.71M | 281.86M | 282.95M | 264.88M | 248.91M | 226.75M | | | 153.19M | | | | 106.45M | | | |
|
Accounts Payables
|
-0.55M | -0.42M | -0.41M | 1.83M | 1.33M | 1.29M | 1.60M | 1.67M | 1.44M | 1.60M | 1.85M | 1.42M | 1.44M | 1.39M | 1.33M | 1.42M | 1.34M | | 1.04M | | | | 1.95M | 2.16M | 2.26M | 2.11M | 2.21M | 1.79M | 1.77M | 1.71M | 0.73M | 0.92M | 1.03M | 1.49M | 1.35M | 1.25M | 1.56M | 1.34M | 1.49M | 1.49M | 0.69M | 1.40M | 1.46M | 1.25M | 1.59M | 1.95M | 1.92M | 2.45M | 2.11M | 4.05M | 5.48M | 5.09M | | | 3.65M | | | | 2.79M | | | |
|
Notes Payables
|
| | | | | | | | | | | | | 0.79M | 0.81M | 0.82M | | | | | | | 3.98M | 4.01M | 3.54M | 3.44M | 0.77M | 3.54M | 3.55M | 3.61M | 3.65M | 3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-0.55M | -0.42M | -0.18M | 1.83M | 1.33M | 1.29M | 1.60M | 1.67M | 1.44M | 1.60M | 1.85M | 1.42M | 1.44M | 2.18M | 2.14M | 2.25M | 1.34M | | 1.04M | | | | 5.93M | 6.17M | 5.80M | 5.55M | 2.98M | 5.33M | 5.32M | 5.32M | 4.37M | 4.63M | 1.03M | 1.49M | 1.35M | 1.25M | 1.56M | 1.34M | 1.49M | 1.49M | 0.69M | 1.40M | 1.46M | 1.25M | 1.59M | 1.95M | 1.92M | 2.45M | 2.11M | 4.05M | 5.48M | 5.09M | | | 3.65M | | | | 2.79M | | | |
|
Accumulated Expenses
|
0.31M | 0.14M | 0.21M | 1.29M | -0.01M | 0.66M | 1.18M | 1.14M | 1.28M | 0.97M | | | | | | | | | 0.60M | | | | 0.55M | | | | | | | | | | 0.02M | | | | | | 0.94M | 0.71M | 0.88M | 1.27M | 5.26M | 1.80M | 8.03M | 9.55M | 21.18M | 16.52M | 11.45M | 11.63M | 12.53M | 9.46M | | | 2.51M | | | | 2.65M | | | |
|
Other Accumulated Expenses
|
| | | 0.14M | | | | 1.14M | | | 1.13M | 1.22M | 1.26M | 1.47M | 1.58M | 1.46M | 1.36M | | 2.00M | | | | 1.01M | 1.82M | 1.86M | 2.07M | 3.00M | 2.98M | 2.98M | 2.96M | 2.95M | 2.93M | 2.50M | 2.30M | 2.26M | 1.85M | 1.47M | 0.94M | 0.39M | 0.39M | 0.52M | 1.25M | 1.44M | 0.66M | 0.74M | 0.41M | 0.40M | 0.40M | 0.40M | 0.40M | 0.48M | 0.48M | | | 0.98M | | | | 4.19M | | | |
|
Short term Debt
|
0.30M | 0.30M | 0.30M | 0.61M | 0.30M | 0.50M | 0.84M | 0.76M | 0.79M | 0.77M | 0.54M | 0.91M | 0.91M | 0.79M | 0.81M | 0.82M | 0.60M | | 0.75M | | | | 3.98M | 4.01M | 3.54M | 3.44M | 1.20M | 3.54M | 3.55M | 3.61M | 3.65M | 3.71M | 0.62M | 0.80M | 0.71M | 0.70M | 0.35M | 0.47M | 0.50M | 0.80M | 0.43M | 0.26M | 0.28M | 0.50M | 0.69M | 0.50M | 3.92M | 6.83M | 46.71M | 6.68M | 47.16M | 48.77M | | | 47.00M | | | | 0.64M | | | |
|
Current Leases
|
0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.08M | 0.04M | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.33M | 0.36M | 0.12M | 0.37M | 0.04M | 0.01M | 0.17M | 0.14M | 0.10M | 0.12M | 0.39M | 0.54M | 1.03M | 0.82M | 0.72M | 0.80M | | | 0.69M | | | | 0.61M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 4.12M | | 2.97M | 4.32M | 4.27M | 3.93M | 3.72M | 3.88M | 3.79M | 3.62M | 4.05M | 4.32M | 4.47M | 3.29M | | 3.79M | | | | 9.45M | 8.81M | 9.03M | 8.91M | 7.70M | 10.61M | 10.08M | 10.04M | 9.28M | 9.38M | 5.14M | 5.42M | 5.42M | 5.12M | 4.54M | 3.89M | 4.16M | 4.16M | 2.83M | 4.47M | 8.87M | 4.34M | 11.14M | 12.54M | 27.81M | 26.74M | 61.71M | 23.57M | 73.69M | 64.61M | | | 55.61M | | | | 65.03M | | | |
|
Capital Leases
|
0.16M | 0.13M | 0.11M | 0.10M | 0.07M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.58M | 1.50M | 1.95M | 3.04M | 2.82M | 2.28M | 2.20M | 2.13M | 1.48M | 1.41M | 2.01M | 2.92M | 3.09M | 6.68M | | 7.44M | | | | 2.24M | 2.77M | 2.02M | 1.90M | 5.25M | 1.65M | 1.73M | 1.61M | 1.73M | 1.66M | 1.64M | 1.35M | 1.72M | 1.68M | 1.97M | 2.36M | 2.31M | 2.43M | 3.39M | 3.04M | 1.98M | 1.66M | 7.47M | 6.66M | 55.71M | 59.40M | 19.57M | 50.16M | 10.18M | 5.78M | | | 7.45M | | | | 2.40M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 4.50M | 3.68M | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.18M | -0.31M | 3.43M | 3.40M | | | 36.41M | | 34.75M | 30.16M | 31.12M | 30.52M | | | 19.29M | | | | 12.48M | | | |
|
Liabilities from Discontinued Operations
|
3.25M | 3.19M | 3.70M | 4.14M | 3.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | 0.68M | 0.61M | 0.51M | | | | | | | | 7.32M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 3.15M | 1.36M | 1.37M | | 0.15M | | | | 0.16M | 0.17M | 0.17M | 0.18M | 0.05M | 0.05M | 0.06M | 0.06M | 0.13M | 0.13M | 0.13M | 0.13M | 0.17M | 0.17M | 0.17M | 0.17M | 0.04M | 0.04M | 0.04M | 0.04M | 3.50M | 2.66M | 1.34M | | | | | | 0.04M | 0.04M | | | | | | | | | | |
|
Operating Leases
|
| | | 12.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.34M | 1.37M | 0.02M | 1.12M | 0.04M | 0.02M | 0.01M | 0.16M | 0.12M | 0.20M | 0.12M | 1.32M | 10.63M | 8.81M | 7.41M | 8.57M | | | 6.92M | | | | 6.92M | | | |
|
Other Non-Current Liabilities
|
| | | 3.87M | | | | 0.11M | 0.09M | 0.13M | 0.14M | 0.13M | 0.11M | 0.05M | 0.05M | 0.03M | 0.35M | | 0.52M | | | | 0.06M | 0.09M | 0.10M | 0.09M | 2.18M | 2.04M | 0.89M | 1.62M | 1.50M | 1.14M | 0.78M | 0.58M | 0.39M | 0.35M | 0.33M | 0.31M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.88M | 0.88M | 0.51M | 0.51M | 0.51M | 0.51M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 6.49M | | | | 7.21M | 6.32M | 6.04M | 6.14M | 5.40M | 5.16M | 6.20M | 10.39M | 8.93M | 11.34M | | 11.37M | | | | 11.85M | 11.75M | 11.22M | 10.99M | 13.00M | 12.31M | 12.86M | 11.71M | 11.14M | 11.16M | 6.91M | 6.90M | 7.31M | 8.03M | 7.68M | 7.42M | 7.34M | 7.38M | 6.94M | 8.17M | 14.87M | -0.46M | 19.97M | 19.28M | 21.58M | 86.92M | 90.88M | 81.72M | 91.73M | 78.19M | | | | | | | | | | |
|
Total Liabilities
|
| | | 10.36M | | 5.06M | 7.47M | 7.32M | 6.40M | 6.17M | 6.27M | 5.53M | 5.27M | 6.25M | 10.44M | 8.95M | 11.68M | | 11.89M | | | | 11.91M | 11.84M | 11.32M | 11.07M | 15.18M | 14.35M | 13.76M | 13.33M | 12.64M | 12.30M | 7.69M | 7.48M | 7.71M | 8.38M | 8.01M | 7.74M | 7.84M | 7.88M | 7.45M | 8.68M | 15.37M | 0.05M | 20.47M | 19.78M | 22.46M | 87.80M | 91.39M | 82.23M | 92.23M | 78.70M | | | 69.98M | | | | 73.74M | | | |
|
Total Debt
|
0.30M | 0.30M | 0.30M | 2.19M | 1.80M | 2.46M | 3.88M | 3.58M | 3.07M | 2.97M | 2.67M | 2.40M | 2.32M | 2.80M | 3.73M | 3.91M | 7.28M | | 8.19M | | | | 6.22M | 6.78M | 5.56M | 5.33M | 6.45M | 5.19M | 5.28M | 5.22M | 5.38M | 5.37M | 2.26M | 2.15M | 2.44M | 2.38M | 2.31M | 2.83M | 2.81M | 3.23M | 3.81M | 3.30M | 2.25M | 2.16M | 8.15M | 7.16M | 59.63M | 66.23M | 66.28M | 56.84M | 57.34M | 54.55M | | | 54.45M | | | | 3.04M | | | |
|
Common Equity
|
| | | 4.59M | | 7.07M | 6.34M | 5.50M | 8.41M | 7.53M | 7.15M | 8.72M | 7.91M | 7.06M | 54.38M | 58.39M | 56.05M | | 15.86M | | | | 3.69M | 3.11M | 2.80M | 2.78M | 3.28M | 3.24M | 3.06M | 4.10M | 4.79M | 4.68M | 7.45M | 7.36M | 7.57M | 7.79M | 11.66M | 10.82M | 12.30M | 14.42M | 19.96M | 73.31M | 76.55M | 133.62M | 170.69M | 199.29M | 198.19M | 194.06M | 191.56M | 182.65M | 156.68M | 148.05M | | | 83.21M | | | | 32.72M | | | |
|
Shareholder's Equity
|
4.95M | 4.02M | 4.11M | 4.59M | 7.90M | 7.07M | 6.34M | 5.50M | 8.41M | 7.53M | 7.15M | 8.72M | 7.91M | 7.06M | 54.38M | 58.39M | 56.05M | | 15.86M | | | | 3.69M | 3.11M | 2.80M | 2.78M | 3.28M | 3.24M | 3.06M | 4.10M | 4.79M | 4.68M | 7.45M | 7.36M | 7.57M | 7.79M | 11.66M | 10.82M | 12.30M | 14.42M | 19.96M | 73.31M | 76.55M | 133.62M | 170.69M | 199.29M | 198.19M | 194.06M | 191.56M | 182.65M | 156.68M | 148.05M | | | 83.21M | | | | 32.72M | | | |
|
Liabilities and Shareholders Equity
|
11.19M | 10.24M | 10.68M | 14.95M | 13.28M | 12.12M | 13.81M | 12.82M | 14.81M | 13.70M | 13.43M | 14.25M | 13.18M | 13.32M | 64.82M | 67.34M | 67.74M | | 27.75M | 26.14M | 25.95M | 26.36M | 15.60M | 14.95M | 14.12M | 13.86M | 18.47M | 17.59M | 16.82M | 17.43M | 17.43M | 16.98M | 15.14M | 14.84M | 15.28M | 16.17M | 19.67M | 18.55M | 20.15M | 22.30M | 27.41M | 81.99M | 91.92M | 142.80M | 191.16M | 219.08M | 282.71M | 281.86M | 282.95M | 264.88M | 248.91M | 226.75M | | | 153.19M | | | | 106.45M | | | |
|
Retained Earnings
|
-37.61M | -38.61M | -39.49M | -39.95M | -40.35M | -41.46M | -42.22M | -43.17M | -44.25M | -45.24M | -46.34M | -47.46M | -48.59M | -50.51M | -44.05M | -44.86M | -47.92M | | -86.02M | | | | -100.33M | -100.95M | -101.27M | -101.30M | -101.28M | -101.46M | -101.73M | -102.00M | -101.86M | -102.26M | -99.59M | -100.00M | -100.39M | -100.84M | -101.87M | -103.12M | -103.28M | -105.18M | -105.97M | -100.91M | -101.38M | -105.36M | -113.78M | -120.38M | -134.50M | -140.43M | -147.20M | -167.42M | -194.34M | -202.38M | | | -256.18M | | | | -303.07M | | | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.04M | | | | 0.11M | | | | 0.06M | | | | 0.04M | | | 0.07M | | | | 0.01M | | | | 0.23M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |