|
Cash & Equivalents
|
1.86M | 1.12M | 2.61M | 2.11M | 7.37M | 7.92M | 6.67M | 5.63M | 4.47M | 6.08M | 4.31M | 1.23M | 5.57M | 4.54M | 2.80M | 2.36M | 4.40M | 3.63M | 3.81M | 2.71M | 2.66M | 2.78M | 1.32M | 2.04M | 3.34M | 2.53M | 3.85M | 2.60M | 2.96M | 2.11M | 1.60M | 4.75M | 3.23M | 4.27M | 1.84M | 3.75M | 3.90M | 2.73M | 3.09M | 2.23M | 5.79M | 23.39M | 15.85M | 17.52M | 13.23M | 13.62M | 15.10M | 16.08M | 17.48M | 12.67M | 15.73M | 15.04M | 15.58M | 12.28M | 15.58M | 24.58M | 26.57M | 21.75M | 18.79M | 19.85M | 19.43M |
|
Short-term Investments
|
| | 0.77M | | 0.65M | 0.51M | 0.07M | 2.03M | 2.15M | 4.00M | 1.48M | 0.33M | 0.13M | 0.12M | 0.02M | 0.00M | 0.00M | 0.17M | 0.00M | 0.14M | 0.00M | 0.00M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.86M | 1.12M | 3.38M | 2.11M | 8.02M | 8.43M | 6.74M | 7.66M | 6.63M | 10.08M | 5.79M | 1.56M | 5.70M | 4.66M | 2.82M | 2.36M | 4.40M | 3.81M | 3.81M | 2.85M | 2.66M | 2.78M | 1.45M | 2.04M | 3.34M | 2.53M | 3.85M | 2.60M | 2.96M | 2.11M | 1.60M | 4.75M | 3.23M | 4.27M | 1.84M | 3.75M | 3.90M | 2.73M | 3.09M | 2.23M | 5.79M | 23.39M | 15.85M | 17.52M | 13.23M | 13.62M | 15.10M | 16.08M | 17.48M | 12.67M | 15.73M | 15.04M | 15.58M | 12.28M | 15.58M | 24.58M | 26.57M | 21.75M | 18.79M | 19.85M | 19.43M |
|
Receivables - Net
|
| | 0.20M | | 0.89M | 1.21M | 0.92M | 1.66M | 2.53M | 2.08M | 1.07M | 1.31M | 1.46M | 1.96M | 0.87M | 1.11M | 2.49M | 2.86M | 0.74M | 0.61M | 0.76M | 0.64M | 1.08M | 0.70M | 1.10M | 1.25M | 1.00M | 1.14M | 0.65M | 0.38M | 1.76M | 0.82M | 0.72M | 0.40M | 1.33M | 2.77M | 1.72M | 1.86M | 1.70M | 1.90M | 1.96M | 1.50M | 2.30M | 2.51M | 3.39M | 2.73M | 2.88M | 1.91M | 1.67M | 0.99M | 1.30M | 2.91M | 2.89M | 1.91M | 1.56M | 1.05M | 0.88M | 1.56M | 1.66M | 2.17M | 1.84M |
|
Receivables - Other
|
| | 0.39M | | | | 0.59M | 0.15M | 3.32M | 3.29M | 2.93M | 2.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.59M | | 0.89M | 1.21M | 1.51M | 1.81M | 5.85M | 5.37M | 4.00M | 3.54M | 1.46M | 1.96M | 0.87M | 1.11M | 2.49M | 2.86M | 0.74M | 0.61M | 0.76M | 0.64M | 1.08M | 0.70M | 1.10M | 1.25M | 1.00M | 1.14M | 0.65M | 0.38M | 1.76M | 0.82M | 0.72M | 0.40M | 1.33M | 2.77M | 1.72M | 1.86M | 1.70M | 1.90M | 1.96M | 1.50M | 2.30M | 2.51M | 3.39M | 2.73M | 2.88M | 1.91M | 1.67M | 0.99M | 1.30M | 2.91M | 2.89M | 1.91M | 1.56M | 1.05M | 0.88M | 1.56M | 1.66M | 2.17M | 1.84M |
|
Inventory
|
| | 2.59M | | 1.38M | 2.25M | 2.13M | 1.07M | 0.71M | 2.67M | 6.08M | 6.08M | 6.40M | 6.08M | 6.33M | 6.33M | 6.39M | 6.51M | 6.51M | 6.51M | 3.76M | 3.71M | 3.71M | 0.30M | 0.89M | 0.26M | 0.05M | 0.26M | 0.14M | 0.17M | 0.23M | 0.22M | 0.11M | 2.40M | 1.53M | 0.54M | 0.23M | 0.10M | 0.22M | 0.61M | 0.81M | 0.23M | 0.09M | 0.16M | 1.38M | 3.22M | 2.86M | 3.92M | 4.82M | 4.62M | 3.49M | 5.05M | 4.45M | 5.07M | 4.74M | 4.29M | 4.72M | 5.35M | 5.08M | 5.63M | 5.61M |
|
Current Deferred Tax Assets
|
| | 2.23M | | 2.09M | 2.49M | 2.42M | 2.42M | 2.41M | 2.42M | 1.96M | 1.95M | 1.95M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.06M | | 0.17M | 0.20M | 0.15M | 0.20M | 0.36M | 0.45M | 0.31M | 0.28M | 0.68M | 0.74M | 0.45M | 0.56M | 0.57M | 0.59M | 0.51M | 0.49M | 0.57M | 0.45M | 0.38M | 0.48M | 0.34M | 0.39M | 0.33M | 0.37M | 0.37M | 0.36M | 0.39M | 0.43M | 0.69M | 0.61M | 0.67M | 0.65M | 1.46M | 0.78M | 1.06M | 1.79M | 1.71M | 0.50M | 0.45M | 0.68M | 0.68M | 1.46M | 1.22M | 1.18M | 1.16M | 1.11M | 1.13M | 0.99M | 0.68M | 0.45M | 0.49M | 0.95M | 0.83M | 1.06M | 0.54M | 0.84M | 0.76M |
|
Current Assets
|
| | 8.86M | | 12.55M | 14.57M | 11.83M | 15.29M | 15.84M | 21.06M | 12.95M | 7.96M | 10.36M | 9.92M | 4.60M | 4.32M | 7.65M | 7.39M | 5.59M | 4.07M | 4.42M | 4.26M | 3.17M | 7.24M | 5.67M | 4.43M | 5.22M | 4.37M | 4.12M | 3.02M | 3.97M | 6.23M | 4.75M | 7.68M | 5.36M | 7.71M | 7.32M | 6.77M | 6.88M | 7.32M | 10.95M | 26.95M | 20.72M | 21.96M | 19.82M | 23.28M | 24.15M | 25.03M | 26.48M | 23.89M | 30.16M | 32.55M | 33.88M | 26.29M | 28.87M | 35.94M | 36.96M | 33.13M | 29.49M | 32.11M | 31.80M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.02M | 0.02M | 0.02M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.16M | 0.16M | 0.16M | 0.14M | 0.12M | 0.13M | 0.14M | 0.18M | 0.18M | 0.18M | 0.17M | 0.16M | 0.18M | 0.20M | 0.22M | 0.20M | 0.18M | 0.16M | 0.13M | 0.13M | 0.11M | 1.48M | 1.47M | 1.46M | 1.45M | 1.48M | 1.57M | 1.64M | 1.75M | 1.73M | 1.71M | 1.68M | 1.71M | 1.69M | 1.64M | 9.05M | 9.13M | 9.49M |
|
Long-Term Investments
|
| | | | 1.47M | 0.46M | 3.46M | 1.03M | 1.68M | 2.60M | 3.62M | 2.90M | 2.80M | 3.57M | 1.75M | 1.40M | 1.50M | 1.13M | 0.80M | 0.44M | 0.21M | 0.02M | | | | | | | | 0.01M | | | | 2.77M | 2.77M | 4.21M | 4.34M | 2.52M | 2.77M | 3.36M | 3.69M | 2.40M | 2.40M | 2.89M | 3.33M | 4.68M | 6.54M | 8.24M | 8.50M | 13.97M | 13.33M | 15.78M | 16.13M | 21.36M | 20.27M | 22.38M | 21.45M | 20.89M | 21.69M | 21.28M | 21.33M |
|
Goodwill
|
| | | | 0.57M | 0.51M | 0.60M | 8.61M | 8.76M | 5.30M | 2.00M | 5.30M | 5.30M | 5.30M | 5.30M | 11.49M | 11.49M | 3.50M | 8.85M | 8.85M | 8.85M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 5.58M | 5.58M | 5.58M | 5.58M | 5.58M | 5.58M | 5.58M | 7.26M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M |
|
Intangibles
|
| | | | | | | | | 5.38M | 5.26M | 5.15M | 5.04M | 4.92M | 4.70M | 4.58M | 4.47M | 2.40M | 7.50M | 9.03M | 9.03M | 4.38M | 4.31M | 4.25M | 4.18M | 4.12M | 4.06M | 4.00M | 3.94M | 3.88M | 3.81M | 3.75M | 3.69M | 3.63M | 3.57M | 3.51M | 3.45M | 3.39M | 3.33M | 3.26M | 3.19M | 3.12M | 3.06M | 2.99M | 4.26M | 0.78M | 4.46M | 4.36M | 4.25M | 4.14M | 4.05M | 3.95M | 3.85M | 3.75M | 3.65M | 3.56M | 3.46M | 3.36M | 3.30M | 3.23M | 3.16M |
|
Goodwill & Intangibles
|
| | | | 0.57M | 0.51M | 0.60M | 8.61M | 8.76M | 10.68M | 7.26M | 10.45M | 10.34M | 10.22M | 10.00M | 16.07M | 15.96M | 5.90M | 16.35M | 17.88M | 17.88M | 10.54M | 10.47M | 10.40M | 10.34M | 10.28M | 10.22M | 10.16M | 10.10M | 10.04M | 9.97M | 9.91M | 9.85M | 9.79M | 9.73M | 9.67M | 9.61M | 8.98M | 8.91M | 8.84M | 8.78M | 8.71M | 8.64M | 8.57M | 11.53M | 8.23M | 11.91M | 11.80M | 11.70M | 11.59M | 11.49M | 11.39M | 11.30M | 11.20M | 11.10M | 11.00M | 10.91M | 10.81M | 10.74M | 10.68M | 10.61M |
|
Long-Term Deferred Tax
|
| | | | | | 28.78M | 26.13M | 28.80M | 27.20M | 27.58M | 27.90M | 28.33M | 28.05M | 24.98M | 25.18M | 24.85M | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.33M | 1.60M | 1.46M | 4.40M | 4.45M | 4.93M | 4.81M | 4.49M | 4.36M | 3.99M | 3.12M | 13.88M | 8.72M | 9.09M | 8.36M | 11.34M | 8.64M | 8.16M | 7.74M | 6.01M | 5.72M | 5.45M | 4.83M |
|
Other Non-Current Assets
|
| | | | | 12.71M | 38.35M | 35.35M | | 33.58M | 33.56M | 34.60M | | | | | | 0.19M | | | | 0.17M | 0.19M | 0.27M | 0.28M | 0.28M | 0.28M | 0.31M | 0.27M | 0.24M | 0.25M | 0.25M | 0.25M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.27M | 0.24M | 0.22M | 0.25M | 0.25M | 0.16M | 0.16M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 1.64M | 1.64M | 1.59M |
|
Non-Current Assets
|
| | 7.83M | | 5.57M | 5.52M | 35.31M | 39.49M | 40.19M | 39.87M | 48.36M | 47.16M | 47.70M | 47.77M | 19.12M | 24.81M | 25.32M | 24.48M | 23.82M | 23.28M | 20.13M | 14.54M | 14.47M | 10.83M | 10.78M | 10.71M | 10.64M | 10.59M | 10.49M | 10.43M | 10.40M | 10.34M | 10.28M | 12.95M | 13.98M | 15.27M | 15.23M | 15.15M | 14.78M | 16.10M | 15.82M | 17.60M | 18.27M | 20.83M | 25.53M | 27.18M | 27.96M | 28.45M | 28.54M | 43.67M | 45.39M | 47.33M | 50.56M | 56.88M | 47.72M | 39.82M | 32.25M | 48.18M | 57.19M | 55.58M | 54.70M |
|
Assets
|
| | 16.69M | | 18.12M | 20.09M | 47.15M | 54.78M | 56.02M | 60.93M | 61.31M | 55.13M | 58.06M | 57.69M | 23.72M | 29.13M | 32.97M | 31.87M | 29.42M | 27.34M | 24.55M | 18.80M | 17.64M | 18.08M | 16.45M | 15.14M | 15.87M | 14.96M | 14.62M | 13.45M | 14.37M | 16.57M | 15.03M | 20.63M | 19.34M | 22.98M | 22.55M | 21.92M | 21.67M | 23.43M | 26.77M | 44.55M | 38.99M | 42.80M | 45.35M | 50.46M | 52.11M | 53.48M | 55.02M | 67.56M | 75.55M | 79.88M | 84.44M | 83.17M | 76.59M | 75.76M | 69.21M | 81.31M | 86.68M | 87.69M | 86.51M |
|
Accounts Payables
|
| | 2.56M | | 1.06M | 0.69M | 0.85M | 6.67M | 5.83M | 9.46M | 4.42M | 3.35M | 7.57M | 8.35M | 5.37M | 5.92M | 9.22M | 7.22M | 6.52M | 5.59M | 6.72M | 6.64M | 5.36M | 6.48M | 8.19M | 6.75M | 7.25M | 6.94M | 6.82M | 5.02M | 4.66M | 6.53M | 6.41M | 8.10M | 5.58M | 10.85M | 9.27M | 8.11M | 7.98M | 7.74M | 9.46M | 13.61M | 7.20M | 8.83M | 8.90M | 4.79M | 3.12M | 5.76M | 6.32M | 8.92M | 7.99M | 6.53M | 5.81M | 7.24M | 4.56M | 5.11M | 6.27M | 5.98M | 5.12M | 6.60M | 6.25M |
|
Notes Payables
|
| | | | | | 3.09M | | 2.64M | 4.83M | 10.88M | 6.26M | 3.92M | 1.54M | 1.25M | 2.75M | 2.97M | 0.53M | 4.67M | 4.10M | 4.20M | 0.11M | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.56M | | 1.06M | 0.69M | 3.95M | 6.67M | 8.47M | 14.29M | 15.30M | 9.61M | 11.49M | 9.89M | 6.62M | 8.68M | 12.19M | 7.75M | 11.19M | 9.69M | 10.91M | 6.75M | 5.36M | 6.48M | 8.19M | 6.75M | 7.25M | 6.94M | 6.82M | 5.12M | 4.66M | 6.53M | 6.41M | 8.10M | 5.58M | 10.85M | 9.27M | 8.11M | 7.98M | 7.74M | 9.46M | 13.61M | 7.20M | 8.83M | 8.90M | 4.79M | 3.12M | 5.76M | 6.32M | 8.92M | 7.99M | 6.53M | 5.81M | 7.24M | 4.56M | 5.11M | 6.27M | 5.98M | 5.12M | 6.60M | 6.25M |
|
Accumulated Expenses
|
| | | | | | | | | | 0.37M | | 0.33M | 0.34M | 0.48M | | | 0.96M | | | | 0.65M | | | | 0.64M | | | | 0.96M | | | | 2.11M | | | | 2.48M | | | | 2.50M | | | | 1.90M | | | | 4.66M | | | | 4.42M | | | | 3.35M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.18M | | 0.29M | 0.31M | 0.22M | | | 0.46M | | | | 0.49M | 0.08M | 0.05M | 0.05M | 0.24M | 0.22M | 0.14M | 0.11M | 0.42M | 0.23M | 0.09M | 0.08M | 0.89M | 0.55M | 0.03M | 0.08M | 0.27M | 0.00M | | | 0.39M | | | | 0.39M | | | | 0.20M | | | | 0.16M | | | | 0.25M | | | |
|
Short term Debt
|
| | 4.49M | | 0.92M | 2.36M | | 1.00M | 1.01M | | | | 1.61M | 3.65M | 3.06M | 2.75M | 3.06M | 2.98M | 4.67M | 4.10M | 4.20M | 1.72M | 1.72M | 1.75M | 1.09M | 0.96M | 0.87M | 0.50M | 1.64M | 2.77M | 2.77M | 1.62M | 0.37M | 1.18M | 1.18M | 0.39M | 0.43M | 0.44M | 0.34M | 0.24M | 0.14M | | | | 0.53M | 2.48M | 1.98M | 1.98M | 0.53M | 3.41M | 4.53M | 1.68M | 3.30M | 1.73M | 1.76M | 1.80M | 0.53M | 0.40M | 0.27M | 0.13M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.51M | 0.48M | 0.58M | 0.58M | 0.54M | 0.46M | 0.38M | 0.30M | 0.49M | 0.50M | 0.50M | 0.51M | 0.61M | 0.71M | 0.70M | 0.68M | 0.78M | 0.78M | 0.79M | 0.78M | 0.74M | 0.80M | 0.81M | 0.81M | 0.82M | 0.82M |
|
Current Taxes
|
| | 0.20M | | 0.36M | 0.25M | 0.26M | 0.12M | 0.11M | | 0.55M | | 0.31M | 1.16M | 1.29M | | | 1.16M | | | | 1.42M | | | | 0.94M | | | | 0.34M | | | | 0.29M | | | | 0.11M | | | | 0.83M | | | | 0.18M | | | | 0.22M | | | | 0.63M | | | | 0.49M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.28M | | | | 0.50M | | | | 0.55M | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | 11.33M | 15.90M | 11.54M | 11.99M | 10.20M | 12.27M | 9.36M | 10.52M | 11.20M | 10.39M | 8.57M | 8.88M | 8.05M | 9.11M | 8.66M | 8.26M | 8.75M | 6.86M | 10.17M | 7.84M | 11.78M | 10.26M | 9.13M | 8.90M | 8.52M | 10.06M | 13.99M | 7.50M | 9.33M | 9.93M | 14.22M | 15.38M | 14.49M | 13.46M | 16.23M | 21.54M | 17.07M | 20.08M | 14.73M | 13.92M | 18.02M | 20.72M | 14.60M | 14.77M | 15.67M | 13.89M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 2.50M | | | | 2.50M | | | 0.46M | 0.35M | 0.23M | 0.12M | | 0.79M | 0.76M | 0.63M | 0.54M | 0.44M | 0.34M | 0.24M | 0.14M | 0.04M | | | | | | | 1.47M | 1.35M | 1.23M | 1.11M | 0.99M | 0.87M | 0.75M | 6.38M | 5.94M | 5.50M | 5.04M | 4.58M | | | 4.10M | 4.10M | 4.10M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 1.61M | | | | 1.36M | 1.33M | 1.29M | 0.60M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.51M | 0.51M | 0.51M | 0.51M | 0.58M | 0.58M | 0.58M | 0.58M | | | | | | | | | | | | | 1.56M | | | | 1.56M | | | | 1.52M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.53M | 0.43M | 0.94M | 0.81M | 0.73M | 0.68M | 0.62M | 0.56M | 2.48M | 2.37M | 2.25M | 2.13M | 1.90M | 2.29M | 2.16M | 2.03M | 2.18M | 2.02M | 1.86M | 1.71M | 1.58M | 1.68M | 1.51M | 1.34M | 1.16M | 0.98M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 4.20M | 3.55M | 3.40M | 4.29M | 3.74M | 2.47M | 2.59M | 2.67M | 1.79M | 0.88M | 1.77M | 1.98M | 2.16M | 0.73M | 2.77M | | 1.62M | | 1.84M | 1.66M | | | | | 0.06M | 0.07M | | | | | | | | | | | | | | | | | | 1.05M | 1.05M | 1.05M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 11.33M | 15.90M | 15.00M | 12.15M | 11.16M | 13.23M | 12.82M | 11.48M | 12.16M | 11.81M | 9.88M | 10.07M | 9.13M | 10.07M | 7.19M | | 8.27M | | 11.19M | 9.40M | | | | | 9.26M | 10.74M | | | | | | | | | | | | | | | | | | 20.21M | 20.93M | 18.96M |
|
Total Liabilities
|
| | 7.24M | | 2.41M | 3.39M | 4.21M | 8.24M | 9.59M | 14.29M | 15.30M | 9.61M | 13.11M | 13.54M | 9.67M | 15.53M | 19.45M | 18.39M | 16.44M | 14.90M | 15.70M | 15.41M | 14.15M | 13.94M | 12.68M | 11.65M | 12.05M | 11.29M | 10.80M | 9.96M | 9.53M | 9.89M | 7.91M | 13.03M | 11.06M | 13.13M | 11.42M | 10.07M | 9.71M | 9.31M | 10.81M | 14.61M | 8.07M | 11.81M | 13.77M | 17.82M | 18.74M | 17.51M | 16.74M | 19.26M | 24.32M | 25.64M | 28.04M | 22.09M | 6.32M | 4.32M | 2.01M | 16.11M | 21.26M | 21.98M | 20.01M |
|
Total Debt
|
| | 4.49M | | 0.92M | 2.36M | | 1.00M | 1.01M | | | | 1.61M | 3.65M | 3.06M | 2.75M | 3.06M | 5.49M | 4.67M | 4.10M | 4.20M | 4.22M | 1.72M | 1.75M | 1.55M | 1.31M | 1.10M | 0.62M | 1.64M | 3.56M | 3.53M | 2.25M | 0.91M | 1.62M | 1.52M | 0.63M | 0.57M | 0.47M | 0.34M | 0.24M | 0.14M | | | | 2.00M | 3.83M | 3.21M | 3.09M | 1.52M | 4.28M | 5.28M | 8.06M | 9.24M | 7.23M | 6.80M | 6.38M | 0.53M | 0.40M | 4.37M | 4.23M | 4.10M |
|
Common Equity
|
| | 9.45M | | 15.71M | 16.70M | 42.94M | 46.53M | 46.43M | 46.64M | 46.01M | 45.52M | 44.95M | 44.14M | 14.04M | 13.60M | 13.53M | 13.48M | 12.98M | 12.44M | 8.85M | 3.39M | 3.48M | 4.13M | 3.77M | 3.49M | 3.82M | 3.68M | 3.81M | 3.49M | 4.84M | 6.69M | 7.12M | 7.60M | 8.28M | 9.85M | 11.13M | 11.85M | 11.96M | 14.11M | 15.96M | 29.94M | 30.92M | 30.98M | 31.58M | 32.64M | 33.37M | 35.97M | 38.27M | 48.30M | 51.23M | 54.24M | 56.40M | 61.08M | 63.03M | 65.81M | 66.13M | 65.20M | 65.43M | 65.71M | 66.50M |
|
Shareholder's Equity
|
| | 9.45M | | 15.71M | 16.70M | 42.94M | 46.53M | 46.43M | 46.64M | 46.01M | 45.52M | 44.95M | 44.14M | 14.04M | 13.60M | 13.53M | 13.48M | 12.98M | 12.44M | 8.85M | 3.39M | 3.48M | 4.13M | 3.77M | 3.49M | 3.82M | 3.68M | 3.81M | 3.49M | 4.84M | 6.69M | 7.12M | 7.60M | 8.28M | 9.85M | 11.13M | 11.85M | 11.96M | 14.11M | 15.96M | 29.94M | 30.92M | 30.98M | 31.58M | 32.64M | 33.37M | 35.97M | 38.27M | 48.30M | 51.23M | 54.24M | 56.40M | 61.08M | 63.03M | 65.81M | 66.13M | 65.20M | 65.43M | 65.71M | 66.50M |
|
Liabilities and Shareholders Equity
|
| | 16.69M | | 18.12M | 20.09M | 47.15M | 54.78M | 56.02M | 60.93M | 61.31M | 55.13M | 58.06M | 57.69M | 23.72M | 29.13M | 32.97M | 31.87M | 29.42M | 27.34M | 24.55M | 18.80M | 17.64M | 18.08M | 16.45M | 15.14M | 15.87M | 14.96M | 14.62M | 13.45M | 14.37M | 16.57M | 15.03M | 20.63M | 19.34M | 22.98M | 22.55M | 21.92M | 21.67M | 23.43M | 26.77M | 44.55M | 38.99M | 42.80M | 45.35M | 50.46M | 52.11M | 53.48M | 55.02M | 67.56M | 75.55M | 79.88M | 84.44M | 83.17M | 76.59M | 75.76M | 69.21M | 81.31M | 86.68M | 87.69M | 86.51M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.30M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.07M | 0.07M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.11M | 0.24M | 0.24M | 0.24M | 0.24M | 0.40M | 0.40M | 0.40M | 0.60M | 1.66M | 2.15M | 2.90M | 2.90M |
|
Retained Earnings
|
| | -266.46M | | -262.73M | -261.87M | -235.75M | -235.35M | -235.78M | -236.78M | -237.56M | -238.21M | -238.95M | -239.21M | -269.52M | -270.11M | -270.30M | -270.47M | -271.06M | -271.75M | -275.38M | -280.89M | -280.83M | -280.20M | -280.58M | -280.88M | -280.62M | -280.82M | -280.74M | -281.12M | -279.83M | -278.15M | -277.78M | -277.37M | -276.76M | -275.27M | -274.05M | -273.47M | -273.44M | -271.40M | -270.13M | -263.82M | -262.78M | -262.20M | -261.72M | -260.76M | -260.12M | -257.54M | -255.24M | -245.27M | -242.67M | -239.89M | -237.92M | -233.03M | -231.23M | -228.73M | -227.64M | -227.84M | -226.78M | -225.14M | -224.56M |
|
Preferred Shares
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |