|
Cash & Equivalents
|
0.97M | 0.62M | 0.73M | 1.43M | 0.34M | 5.69M | 5.98M | 3.29M | 1.67M | 2.78M | 4.91M | 3.56M | 2.66M | 2.44M | 2.64M | 2.78M | 2.18M | 1.18M | 1.44M | 1.34M | 1.75M | 1.52M | 1.06M | 1.14M | 1.41M | 0.46M | 0.47M | 0.62M | 1.27M | 0.90M | | 0.48M | 1.45M | 0.48M | 1.67M | 2.56M | 4.51M | 3.94M | 5.05M | 7.27M | 9.22M | 8.40M | 8.13M | 8.32M | 10.14M | 11.50M | 13.94M | 14.97M | 17.17M | 20.35M | 18.38M | 17.31M | 17.85M | 19.78M | 17.34M | 17.75M | 20.61M | 21.03M | 22.85M | 24.42M |
|
Cash & Current Investments
|
0.97M | 0.62M | 0.73M | 1.43M | 0.34M | 5.69M | 5.98M | 3.29M | 1.67M | 2.78M | 4.91M | 3.56M | 2.66M | 2.44M | 2.64M | 2.78M | 2.18M | 1.18M | 1.44M | 1.34M | 1.75M | 1.52M | 1.06M | 1.14M | 1.41M | 0.46M | 0.47M | 0.62M | 1.27M | 0.90M | | 0.48M | 1.45M | 0.48M | 1.67M | 2.56M | 4.51M | 3.94M | 5.05M | 7.27M | 9.22M | 8.40M | 8.13M | 8.32M | 10.14M | 11.50M | 13.94M | 14.97M | 17.17M | 20.35M | 18.38M | 17.31M | 17.85M | 19.78M | 17.34M | 17.75M | 20.61M | 21.03M | 22.85M | 24.42M |
|
Receivables - Net
|
| | 0.72M | | 0.49M | 0.77M | 1.58M | 0.58M | 1.15M | 1.44M | 0.72M | 0.76M | 0.31M | 0.15M | 0.16M | 0.29M | 0.90M | 0.01M | 0.17M | 0.17M | 0.06M | 0.17M | 0.20M | 0.23M | 0.25M | 0.08M | 0.44M | 0.74M | 0.77M | 1.06M | 0.70M | 0.11M | 0.09M | 0.17M | 1.45M | 2.04M | 1.10M | 2.47M | 2.86M | 4.66M | 2.85M | 3.18M | 6.24M | 5.68M | 7.17M | 5.36M | 5.69M | 7.19M | 7.11M | 7.11M | 7.55M | 8.53M | 4.40M | 4.35M | 4.44M | 3.51M | 4.38M | 5.37M | 5.07M | 4.78M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.14M | | 0.03M | 0.17M | 0.17M | 0.17M | 0.12M | 0.00M | 0.00M | 0.00M | 0.04M | 0.11M | 0.02M | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.72M | | 0.49M | 0.77M | 1.58M | 0.58M | 1.15M | 1.44M | 0.72M | 0.76M | 0.31M | 0.15M | 0.30M | 0.29M | 0.94M | 0.18M | 0.34M | 0.34M | 0.18M | 0.17M | 0.20M | 0.23M | 0.29M | 0.19M | 0.46M | 0.76M | 0.81M | 1.06M | 0.70M | 0.11M | 0.09M | 0.17M | 1.45M | 2.04M | 1.10M | 2.47M | 2.86M | 4.66M | 2.85M | 3.18M | 6.24M | 5.68M | 7.17M | 5.36M | 5.69M | 7.19M | 7.11M | 7.11M | 7.55M | 8.53M | 4.40M | 4.35M | 4.44M | 3.51M | 4.38M | 5.37M | 5.07M | 4.78M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91M | | | 27.87M | 23.97M | 24.78M | 25.22M | 26.87M |
|
Inventory
|
| | 7.98M | | 18.66M | 20.88M | 10.72M | 11.46M | 12.92M | 11.69M | 11.93M | 13.27M | 13.55M | 13.53M | 12.92M | 12.22M | 11.14M | | | | 9.57M | 10.25M | 9.64M | 9.15M | 9.38M | 9.54M | 9.18M | 8.58M | 8.60M | 8.60M | | 9.50M | 9.77M | 10.32M | 11.11M | 11.23M | 9.51M | 9.40M | 9.36M | 10.62M | 10.01M | 11.63M | 12.59M | 12.65M | 14.05M | 14.62M | 17.80M | 18.06M | 18.76M | 19.11M | 21.52M | 23.05M | 23.15M | 25.62M | 26.78M | 29.07M | 25.71M | 26.12M | 27.38M | 29.07M |
|
Prepaid Assets
|
| | 0.03M | | 0.50M | 0.54M | 0.08M | 0.11M | 0.18M | 0.23M | 0.32M | 0.30M | 0.22M | 0.28M | 0.24M | 0.28M | 0.10M | | | | 0.11M | 0.15M | 0.16M | 0.10M | 0.06M | 0.32M | 0.32M | 0.31M | 0.18M | 0.37M | | 0.18M | 0.08M | 0.27M | 0.39M | 0.38M | 0.17M | 0.34M | 1.44M | 0.33M | 0.28M | 0.86M | 0.45M | 1.17M | 0.97M | 1.77M | 1.42M | 1.65M | 1.23M | 1.28M | 1.16M | 1.07M | 1.08M | 1.30M | 0.92M | 0.75M | 0.87M | 0.78M | 1.17M | 1.04M |
|
Current Assets
|
| | 9.45M | | 20.35M | 28.48M | 19.61M | 16.53M | 16.02M | 16.20M | 17.88M | 17.89M | 16.74M | 16.40M | 16.64M | 15.57M | 14.39M | | | | 11.65M | 12.09M | 11.06M | 10.61M | 11.14M | 10.52M | 10.43M | 10.30M | 10.89M | 10.96M | | 10.26M | 11.39M | 11.23M | 14.63M | 16.21M | 18.35M | 17.31M | 19.88M | 24.05M | 23.51M | 25.25M | 29.63M | 28.93M | 34.37M | 35.46M | 40.76M | 44.25M | 45.72M | 52.12M | 49.03M | 50.43M | 49.90M | 51.30M | 49.89M | 51.54M | 51.60M | 53.50M | 56.58M | 59.44M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | 2.14M | | | | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 1.16M | | | | 1.16M | | | | 1.16M | | 1.16M | | | | 1.16M | | | | 1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 4.34M | | 4.47M | 4.53M | 4.48M | 4.61M | 4.79M | 4.86M | 4.85M | 4.90M | 5.11M | 5.18M | 5.07M | 5.05M | 4.37M | | | | 4.28M | 4.20M | 4.18M | 1.74M | 1.67M | 1.61M | 1.58M | 1.56M | 1.69M | 1.65M | | 1.34M | 1.32M | 1.27M | 1.47M | 1.43M | 1.35M | 1.30M | 1.22M | 3.00M | 6.89M | 6.98M | 7.18M | 9.65M | 9.81M | 9.72M | 9.66M | 9.51M | 9.39M | 9.23M | 10.35M | 10.45M | 10.76M | 11.05M | 11.38M | 13.27M | 13.52M | 13.64M | 13.80M | 13.72M |
|
Long-Term Investments
|
| | 0.01M | | | | | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 0.84M | | 0.84M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 4.72M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 3.26M | 3.26M | 6.14M | 6.14M | 6.36M | 3.62M | 3.62M | 3.62M | 3.62M | 3.92M | 3.62M | 3.92M | 3.92M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M |
|
Intangibles
|
| | 0.04M | | 2.42M | 2.47M | 3.40M | 3.34M | 3.28M | 3.23M | 3.17M | 3.11M | 3.06M | 3.00M | 2.94M | 2.88M | 0.03M | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | 3.39M | 3.29M | 3.19M | 3.09M | 2.99M | 2.89M | 2.79M | 2.69M | 3.02M | 2.91M | 2.80M | 5.19M | 4.99M | 4.81M | 4.64M | 4.48M | 4.50M | 4.51M | 4.44M | 4.28M | 4.10M | 3.92M | 3.78M | 3.59M |
|
Goodwill & Intangibles
|
| | 0.88M | | 3.26M | 4.96M | 3.40M | 3.34M | 3.28M | 3.23M | 3.17M | 3.11M | 3.06M | 3.00M | 2.94M | 2.88M | 0.03M | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | 0.21M | 0.23M | 0.24M | 0.24M | 0.24M | 3.39M | 4.66M | 4.56M | 4.46M | 2.99M | 4.26M | 6.05M | 5.95M | 9.16M | 9.05M | 9.16M | 8.81M | 8.61M | 8.43M | 8.26M | 8.40M | 8.12M | 8.43M | 8.36M | 7.91M | 7.72M | 7.54M | 7.40M | 7.22M |
|
Long-Term Deferred Tax
|
| | 2.84M | | 2.39M | 2.45M | 7.95M | | | | 8.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.58M | | | | | | | | 1.49M | 1.14M | 0.61M | 0.10M | | | 0.01M | | 0.05M | 0.07M | 0.09M | |
|
Other Non-Current Assets
|
| | 0.02M | | 0.18M | 0.31M | 1.25M | 1.03M | 0.15M | 0.21M | 0.21M | 0.22M | 0.26M | 0.25M | 0.24M | 0.18M | 0.13M | | | | 0.20M | 0.14M | 0.12M | 0.11M | 0.11M | 0.08M | 0.08M | 0.08M | 0.10M | 0.06M | | 0.07M | 0.01M | 0.07M | 0.24M | 0.21M | 0.20M | 0.20M | 0.30M | 0.30M | 0.20M | 0.30M | 0.34M | 0.61M | 0.24M | 0.24M | 0.19M | 0.19M | 0.19M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.22M | 0.23M | 0.24M | 0.25M | 0.25M | 0.24M |
|
Non-Current Assets
|
| | 4.41M | | 10.29M | 12.26M | 8.04M | 8.21M | 8.34M | 8.29M | 8.23M | 8.23M | 8.43M | 8.42M | 8.26M | 8.12M | 4.52M | | | | 4.50M | 4.35M | 4.30M | 1.86M | 1.78M | 1.69M | 1.66M | 2.28M | 2.42M | 2.33M | | 1.62M | 1.62M | 3.47M | 10.69M | 10.37M | 8.65M | 9.67M | 9.30M | 13.07M | 17.07M | 16.99M | 16.70M | 20.30M | 24.90M | 24.30M | 24.05M | 23.13M | 25.56M | 21.62M | 24.57M | 23.77M | 23.58M | 23.44M | 23.96M | 25.86M | 26.27M | 26.16M | 26.14M | 31.50M |
|
Assets
|
| | 13.87M | | 30.64M | 40.73M | 27.65M | 24.74M | 24.36M | 24.49M | 26.11M | 26.12M | 25.17M | 24.82M | 24.90M | 23.69M | 18.91M | | | | 16.15M | 16.44M | 15.36M | 12.47M | 12.91M | 12.21M | 12.09M | 12.58M | 13.31M | 13.29M | | 11.89M | 13.02M | 14.70M | 25.32M | 26.58M | 27.00M | 26.99M | 29.18M | 37.12M | 40.58M | 42.24M | 46.34M | 49.23M | 59.27M | 59.76M | 64.81M | 67.38M | 71.28M | 73.74M | 73.61M | 74.20M | 73.47M | 74.75M | 73.85M | 77.39M | 77.87M | 79.66M | 82.72M | 90.94M |
|
Accounts Payables
|
| | 1.48M | | 1.01M | 0.92M | 1.50M | 1.00M | 1.76M | 2.61M | 3.56M | 3.94M | 4.85M | 4.81M | 5.67M | 5.93M | 5.83M | 0.15M | | | 4.18M | 5.77M | 6.70M | 7.09M | 4.11M | 3.95M | 4.14M | 4.11M | 3.90M | 3.69M | | 3.13M | 3.09M | 3.08M | 1.07M | 1.38M | 1.47M | 0.81M | 0.83M | 2.55M | 1.51M | 1.19M | 3.61M | 1.68M | 2.49M | 2.86M | 3.30M | 4.44M | 3.36M | 2.75M | 3.26M | 3.52M | 3.13M | 3.75M | 3.09M | 2.59M | 3.18M | 2.82M | 3.16M | 3.68M |
|
Notes Payables
|
| | 2.80M | | 2.42M | 2.49M | 1.84M | 1.00M | 2.16M | 2.46M | 2.62M | 2.39M | 1.43M | | 2.40M | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 1.08M | 0.29M | 1.67M | 1.72M | 1.81M | 1.83M | 15.19M | 15.18M | 1.07M | 1.00M | 1.24M | 1.25M | 14.73M | 1.25M | 14.11M | 13.91M | 1.36M | 13.15M | 13.00M | 0.97M | 3.59M | 3.40M | 3.37M | 2.95M |
|
Payables
|
| | 4.28M | | 3.43M | 3.41M | 3.33M | 2.00M | 3.92M | 5.07M | 6.18M | 6.33M | 6.27M | 4.81M | 8.07M | 5.93M | 5.83M | 0.15M | | | 4.18M | 5.77M | 6.70M | 7.09M | 4.11M | 3.95M | 4.14M | 4.11M | 3.90M | 3.69M | | 3.13M | 3.09M | 3.08M | 1.35M | 1.66M | 2.55M | 1.10M | 2.50M | 4.27M | 3.32M | 3.02M | 18.80M | 16.86M | 3.55M | 3.86M | 4.54M | 5.69M | 18.09M | 3.99M | 17.37M | 17.44M | 4.49M | 16.89M | 16.09M | 3.56M | 6.77M | 6.22M | 6.53M | 6.63M |
|
Accumulated Expenses
|
| | 1.08M | | 0.35M | 0.84M | 3.02M | 0.83M | 1.05M | 0.79M | 1.25M | 0.87M | 1.08M | 1.74M | 2.14M | 1.70M | 1.54M | | | | 1.17M | 0.90M | 0.87M | 0.81M | 1.21M | 0.56M | 0.87M | 0.73M | 0.80M | 0.65M | | 0.49M | 0.58M | 0.49M | 0.96M | 0.87M | 0.92M | 0.93M | 0.72M | 0.84M | 0.84M | 0.92M | 0.79M | 1.25M | 1.79M | 1.50M | 1.76M | 1.76M | 2.29M | 2.08M | 2.16M | 2.23M | 2.49M | 2.38M | 1.84M | 2.32M | 3.22M | 2.73M | 2.38M | 1.95M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 2.62M | | | 1.92M | 2.40M | 1.93M | 1.08M | | | | 1.31M | 2.51M | 1.07M | 0.85M | 0.57M | 0.67M | 0.37M | 0.25M | 0.07M | 0.23M | | 0.18M | 0.10M | 0.18M | 0.03M | 0.18M | 0.17M | 0.05M | 0.53M | 0.19M | 0.43M | 0.69M | 0.77M | 0.94M | 1.18M | 1.24M | 2.20M | 0.99M | 0.28M | 1.77M | 0.35M | 0.57M | 0.21M | 0.74M | 0.30M | 2.92M | 0.46M | 0.99M | 1.63M | 1.04M |
|
Short term Debt
|
| | 3.50M | | 3.50M | 3.50M | 3.00M | 3.00M | 3.00M | 0.18M | 0.15M | 0.12M | 0.12M | 3.58M | 0.12M | 0.12M | 0.13M | | | | 1.59M | 1.56M | 1.52M | 2.30M | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.07M | 0.02M | 0.01M | 0.01M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | 0.45M | 1.14M | 1.16M | 1.18M | 1.16M | 1.19M | 1.13M | 1.15M | 1.05M | 0.96M | 1.09M | 1.57M | 1.58M | 1.63M | 1.66M | 1.69M | 1.83M | 1.74M | 1.78M | 1.81M | 1.84M | 1.94M | 2.02M | 2.08M | 1.93M | 1.82M | 1.84M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.26M | 0.15M | 0.89M | 0.20M | 0.27M |
|
Total Current Liabilities
|
| | 9.74M | | 7.75M | 10.22M | 9.88M | 6.48M | 8.59M | 6.08M | 7.60M | 7.34M | 7.54M | 12.20M | 10.34M | 9.70M | 8.90M | | | | 9.97M | 10.93M | 10.36M | 11.26M | 7.01M | 6.08M | 5.69M | 5.58M | 5.56M | 5.19M | | 4.00M | 4.60M | 4.44M | 3.48M | 4.02M | 4.81M | 3.24M | 5.25M | 6.73M | 6.05M | 6.00M | 8.29M | 5.52M | 9.80M | 8.19M | 10.12M | 10.10M | 8.87M | 9.67M | 8.77M | 9.43M | 8.99M | 10.18M | 8.49M | 10.82M | 12.52M | 11.87M | 12.36M | 11.46M |
|
Capital Leases
|
| | | | | | 0.05M | 0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.07M | | 0.01M | | | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.90M | | 2.84M | 2.74M | 2.45M | 2.37M | 2.27M | 3.58M | 3.58M | 3.58M | 3.58M | 1.79M | 2.38M | 2.30M | 2.30M | | | | 2.30M | 2.30M | 2.30M | 0.00M | | | | | | | | | | 6.69M | 9.50M | 9.43M | 8.55M | 9.28M | 9.20M | 9.13M | 9.05M | 8.98M | 8.90M | 8.82M | 15.97M | 15.83M | 15.35M | 15.04M | 14.73M | 14.42M | | | 13.57M | | | 12.87M | 9.93M | 9.80M | 9.67M | 9.54M |
|
Convertible Debt
|
| | 0.15M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.05M | 0.18M | 0.19M | 0.01M | | | | | | | 0.30M | | | | 0.19M | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | | | | 7.73M | | | | 6.36M | | | | 4.51M | | | | | | | | 0.04M | 0.02M | | 0.03M | | | | 0.24M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 4.12M | 3.90M | 2.45M | 3.26M | 2.99M | 5.07M | 3.65M | 4.54M | 4.23M | 5.33M | 5.87M | 5.47M | 5.22M | 4.80M | 4.37M | 3.81M | 3.48M | 3.02M | 2.56M | 2.09M | 2.20M | 2.55M | 2.77M | 2.86M | 2.91M | 8.63M |
|
Other Non-Current Liabilities
|
| | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00 | 0.01M | 0.04M | 0.07M | 0.05M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 12.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.81M | | | 21.20M | 22.99M | 22.61M | 24.53M | 24.33M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 14.47M | | 10.66M | 12.95M | 12.36M | 8.87M | 10.88M | 11.54M | 13.03M | 12.74M | 12.91M | 13.99M | 14.48M | 13.73M | 12.82M | | | | 12.28M | 13.24M | 12.68M | 11.27M | 7.01M | 6.08M | 5.69M | 5.58M | 5.56M | 5.19M | | 4.00M | 4.60M | 5.93M | 15.96M | 16.19M | 15.81M | 14.62M | 16.25M | 21.20M | 23.00M | 22.65M | 24.60M | 24.38M | 31.64M | 29.48M | 30.69M | 29.94M | 27.96M | 27.90M | 26.35M | 26.36M | 25.17M | 25.43M | 23.69M | 26.27M | 25.22M | 24.52M | 24.94M | 29.87M |
|
Total Debt
|
| | 6.40M | | 6.34M | 6.24M | 5.45M | 5.37M | 5.27M | 3.76M | 3.73M | 3.71M | 3.71M | 5.37M | 2.51M | 2.43M | 2.43M | | | | 3.89M | 3.86M | 3.82M | 2.31M | | | | | | | | | | 6.69M | 9.50M | 9.58M | 8.55M | 9.28M | 9.20M | 9.13M | 9.05M | 8.98M | 8.90M | 8.82M | 15.97M | 15.83M | 15.35M | 15.04M | 14.73M | 14.42M | | | 13.57M | | | 12.87M | 9.93M | 9.80M | 9.67M | 9.54M |
|
Common Equity
|
| | -0.60M | | 19.98M | 27.78M | 15.29M | 15.87M | 13.48M | 12.95M | 13.08M | 13.38M | 12.26M | 10.83M | 10.42M | 9.96M | 6.09M | | | | 3.87M | 3.20M | 2.68M | 1.20M | 5.91M | 6.13M | 6.40M | 7.01M | 7.76M | 8.10M | | 7.88M | 11.19M | 8.77M | 9.36M | 10.39M | 11.19M | 12.37M | 12.93M | 15.92M | 17.58M | 19.59M | 21.74M | 24.85M | 27.63M | 30.27M | 34.12M | 37.44M | 43.32M | 45.84M | 47.25M | 47.84M | 48.31M | 49.31M | 50.16M | 51.12M | 52.65M | 55.14M | 57.78M | 61.07M |
|
Shareholder's Equity
|
| | -0.60M | | 19.98M | 27.78M | 15.29M | 15.87M | 13.48M | 12.95M | 13.08M | 13.38M | 12.26M | 10.83M | 10.42M | 9.96M | 6.09M | | | | 3.87M | 3.20M | 2.68M | 1.20M | 5.91M | 6.13M | 6.40M | 7.01M | 7.76M | 8.10M | | 7.88M | 11.19M | 8.77M | 9.36M | 10.39M | 11.19M | 12.37M | 12.93M | 15.92M | 17.58M | 19.59M | 21.74M | 24.85M | 27.63M | 30.27M | 34.12M | 37.44M | 43.32M | 45.84M | 47.25M | 47.84M | 48.31M | 49.31M | 50.16M | 51.12M | 52.65M | 55.14M | 57.78M | 61.07M |
|
Liabilities and Shareholders Equity
|
| | 13.87M | | 30.64M | 40.73M | 27.65M | 24.74M | 24.36M | 24.49M | 26.11M | 26.12M | 25.17M | 24.82M | 24.90M | 23.69M | 18.91M | | | | 16.15M | 16.44M | 15.36M | 12.47M | 12.91M | 12.21M | 12.09M | 12.58M | 13.31M | 13.29M | | 11.89M | 13.02M | 14.70M | 25.32M | 26.58M | 27.00M | 26.99M | 29.18M | 37.12M | 40.58M | 42.24M | 46.34M | 49.23M | 59.27M | 59.76M | 64.81M | 67.38M | 71.28M | 73.74M | 73.61M | 74.20M | 73.47M | 74.75M | 73.85M | 77.39M | 77.87M | 79.66M | 82.72M | 90.94M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.09M | | | | 0.00M | | | | 0.15M | | | | 500.00 | | | | 250.00 | | | | 250.00 | | | | | | | | | | | | | | 0.03M | 0.22M | -0.42M | -0.62M | -0.77M | 0.92M | 0.93M | -0.93M | -0.95M | 0.96M |
|
Retained Earnings
|
| | -19.79M | | 0.18M | 1.35M | -18.77M | -18.28M | -20.68M | -21.22M | -21.08M | -20.78M | -21.91M | -23.34M | -23.74M | -24.27M | -28.27M | | | | -30.52M | -31.21M | -31.75M | -33.26M | -34.52M | -34.31M | -34.04M | -33.44M | -32.69M | -32.34M | | -32.56M | -32.03M | -31.67M | -31.08M | -30.05M | -29.25M | -28.07M | -27.51M | -24.52M | -22.86M | -20.86M | -18.70M | -15.60M | -12.81M | -10.17M | -6.32M | -3.00M | 2.87M | 5.40M | 7.00M | 8.71M | 10.02M | 11.93M | 13.49M | 15.18M | 16.78M | 19.27M | 22.02M | 25.38M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.27M | | | | | | | | | | | | | | | |