|
Cash & Equivalents
|
1.81M | 1.33M | 1.64M | 0.12M | 1.81M | 1.91M | 1.16M | 0.00M | 3.49M | 3.28M | 3.20M | 3.38M | | | 3.64M | 3.14M | | | | | | | | | | | | | | | | | | | | 0.23M | | 1.00M | 0.71M | 0.37M | 0.47M | 4.18M | 9.53M | 7.89M | 17.81M | 17.35M | 11.70M | 10.48M | 5.74M | 6.37M | 5.78M | 2.93M | 1.97M | 5.05M | 6.98M | 4.44M | 2.43M | 2.01M | 2.59M | 2.46M | 2.56M | 2.14M | 3.38M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 2.93M | 1.93M | 2.48M | 2.04M | 1.87M | 1.53M | | | | | | | | | | | |
|
Cash & Current Investments
|
1.81M | 1.33M | 1.64M | 0.12M | 1.81M | 1.91M | 1.16M | 0.00M | 3.49M | 3.28M | 3.20M | 3.38M | | | 3.64M | 3.14M | | | | | | | | | | | | | | | | | | | | 0.23M | | 1.00M | 0.71M | 0.37M | 0.47M | 4.18M | 9.53M | 7.89M | 17.81M | 18.24M | 14.63M | 12.40M | 8.22M | 8.42M | 7.65M | 4.46M | 1.97M | 5.05M | 6.98M | 4.44M | 2.43M | 2.01M | 2.59M | 2.46M | 2.56M | 2.14M | 3.38M |
|
Receivables - Net
|
| | | 4.50M | 4.84M | 3.25M | 2.87M | 5.43M | 5.30M | 5.51M | 6.56M | 5.40M | 5.35M | 4.72M | 4.33M | 3.61M | 3.93M | 3.76M | 5.11M | 5.11M | 7.40M | 6.35M | 6.06M | 7.00M | 5.07M | 5.32M | 6.32M | 7.59M | 7.14M | 7.68M | 9.98M | 10.76M | 7.46M | 7.59M | 5.61M | 6.71M | 6.15M | 5.05M | 6.08M | 7.53M | 5.80M | 3.26M | 4.04M | 6.23M | 5.75M | 5.68M | 8.92M | 9.27M | 10.05M | 13.09M | 9.56M | 11.12M | 9.12M | 10.80M | 10.16M | 9.23M | 8.71M | 8.08M | 8.78M | 12.55M | 12.02M | 9.74M | 9.93M |
|
Receivables - Other
|
| | | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.10M | 0.10M | 0.04M | 0.06M | 0.04M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.00M | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | 6.70M | | | | | | | | | | | |
|
Receivables
|
| | | 4.56M | 4.88M | 3.29M | 2.91M | 5.48M | 5.40M | 5.61M | 6.60M | 5.46M | 5.38M | 4.73M | 4.35M | 3.63M | 3.95M | 3.78M | 5.12M | 5.13M | 7.42M | 6.38M | 6.08M | 7.02M | 5.07M | 5.32M | 6.33M | 7.59M | 7.14M | 7.68M | 9.98M | 10.76M | 7.46M | 7.59M | 5.61M | 6.72M | 6.15M | 5.05M | 6.08M | 7.54M | 5.80M | 3.26M | 4.04M | 6.23M | 5.75M | 5.68M | 8.92M | 9.27M | 10.05M | 13.09M | 9.56M | 17.82M | 9.12M | 10.80M | 10.16M | 9.23M | 8.71M | 8.08M | 8.78M | 12.55M | 12.02M | 9.74M | 9.93M |
|
Prepaid Assets
|
| | | 0.46M | 0.39M | 0.36M | 0.31M | 0.43M | 0.81M | 1.00M | 0.83M | 0.47M | 0.50M | 0.67M | 0.70M | 0.51M | 0.47M | 0.57M | 0.43M | 0.30M | 0.23M | 0.29M | 0.27M | 0.35M | 0.28M | 0.41M | 0.38M | 0.28M | 0.34M | 0.44M | 0.35M | 0.40M | 0.30M | 0.38M | 0.31M | 0.26M | 0.27M | 0.23M | 0.25M | 0.24M | 0.35M | 0.24M | 0.46M | 0.41M | 0.53M | 0.49M | 0.50M | 1.41M | 2.26M | 1.07M | 1.09M | 0.80M | 0.97M | 0.83M | 0.96M | 1.08M | 1.02M | 1.04M | 0.88M | 0.64M | 0.74M | 0.67M | 0.71M |
|
Current Assets
|
| | | 5.33M | 7.62M | 6.10M | 4.90M | 7.34M | 11.41M | 11.33M | 11.53M | 9.94M | 9.11M | 8.56M | 8.68M | 7.28M | 7.14M | 7.76M | 9.01M | 9.14M | 9.57M | 10.44M | 10.27M | 11.62M | 9.79M | 9.71M | 10.35M | 11.83M | 11.40M | 11.80M | 13.23M | 15.24M | 11.90M | 12.08M | 10.11M | 7.21M | 6.67M | 6.27M | 7.04M | 8.15M | 6.62M | 7.68M | 14.03M | 14.53M | 24.09M | 24.41M | 24.05M | 23.08M | 20.53M | 22.59M | 18.30M | 16.38M | 12.06M | 16.67M | 18.10M | 14.74M | 12.16M | 11.13M | 12.25M | 15.64M | 15.32M | 12.54M | 14.02M |
|
Property, Plant & Equipment (Net)
|
| | | 2.75M | 2.38M | 2.19M | 1.92M | 1.59M | 3.34M | 3.14M | 2.67M | 2.11M | 1.96M | 1.54M | 1.30M | 1.19M | 1.08M | 1.01M | 1.03M | 0.96M | 1.00M | 1.20M | 1.42M | 1.81M | 1.85M | 1.85M | 1.75M | 1.62M | 1.55M | 1.68M | 2.23M | 2.31M | 2.38M | 2.36M | 2.26M | 2.12M | 1.73M | 1.57M | 1.47M | 1.37M | 1.32M | 1.21M | 1.17M | 1.19M | 1.29M | 1.36M | 1.42M | 1.51M | 1.62M | 1.69M | 1.69M | 1.67M | 1.69M | 1.68M | 1.68M | 1.68M | 1.73M | 1.76M | 1.79M | 1.79M | 1.79M | 1.76M | 1.70M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.76M | 0.59M | 0.62M | 0.66M | | | | | | | | | | | |
|
Goodwill
|
| | | 3.35M | 3.35M | 3.35M | 3.35M | 1.78M | 6.06M | 6.07M | 6.01M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 9.77M | 9.77M | 9.77M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M |
|
Intangibles
|
| | | 2.51M | 2.70M | 2.70M | 2.64M | 0.39M | 11.82M | 11.60M | 11.37M | 11.14M | 10.92M | 10.72M | 10.52M | 10.32M | 10.13M | 9.93M | 9.73M | 9.53M | 9.33M | 9.79M | 9.56M | 9.32M | 9.09M | 8.81M | 8.57M | 8.34M | 12.12M | 11.72M | 11.32M | 10.81M | 10.45M | 10.12M | 9.78M | 9.44M | 9.10M | 8.77M | 11.00M | 10.45M | 9.99M | 9.52M | 9.05M | 8.59M | 8.12M | 7.65M | 7.19M | 6.72M | 6.39M | 6.14M | 5.90M | 5.65M | 5.40M | 5.16M | 4.91M | 17.57M | 4.42M | 12.36M | 12.36M | 3.89M | 12.36M | 12.36M | 12.36M |
|
Goodwill & Intangibles
|
| | | 5.86M | 6.05M | 6.05M | 5.99M | 2.17M | 17.89M | 17.66M | 17.37M | 16.90M | 16.68M | 16.48M | 16.28M | 16.09M | 15.89M | 15.69M | 15.49M | 15.29M | 15.09M | 15.55M | 15.32M | 15.08M | 14.85M | 14.57M | 14.34M | 14.10M | 21.89M | 21.49M | 21.09M | 20.66M | 20.31M | 19.97M | 19.63M | 19.30M | 18.96M | 18.62M | 20.86M | 20.30M | 19.84M | 19.37M | 18.91M | 18.44M | 17.97M | 17.51M | 17.04M | 16.57M | 16.24M | 15.99M | 15.75M | 15.50M | 15.26M | 15.01M | 14.76M | 27.42M | 14.27M | 22.21M | 22.21M | 13.75M | 22.21M | 22.21M | 22.21M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.11M | | 41.45M | | 41.88M | 42.17M | 42.62M | 42.62M | 42.46M | 42.87M | 42.27M | 43.41M |
|
Other Non-Current Assets
|
| | | 0.08M | 0.07M | 0.05M | 0.05M | 0.48M | 0.16M | 0.17M | 0.16M | 0.18M | 0.44M | 0.48M | 0.45M | 0.38M | 0.31M | 0.26M | 0.23M | 0.21M | 0.20M | 0.21M | 0.23M | 0.22M | 0.22M | 0.03M | 0.03M | 0.02M | 0.09M | 0.11M | 0.10M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.04M | 0.08M | 15.95M | 0.05M | 15.57M | 14.94M | 14.76M | 14.57M | 14.39M | 14.20M |
|
Non-Current Assets
|
| | | 5.94M | 6.12M | 6.05M | 5.99M | 2.17M | 18.05M | 17.83M | 17.54M | 17.08M | 17.13M | 16.96M | 16.74M | 16.46M | 16.20M | 15.95M | 15.72M | 15.50M | 15.29M | 15.76M | 15.54M | 15.31M | 15.07M | 14.60M | 14.36M | 14.12M | 21.98M | 21.60M | 21.19M | 20.70M | 20.34M | 20.01M | 19.67M | 19.33M | 20.29M | 19.80M | 21.89M | 22.54M | 22.30M | 21.66M | 21.26M | 20.65M | 20.46M | 19.96M | 20.99M | 20.92M | 20.43M | 19.89M | 19.50M | 19.18M | 18.09M | 17.62M | 18.08M | 17.63M | 17.61M | 17.33M | 16.73M | 16.55M | 16.37M | 16.15M | 15.90M |
|
Assets
|
| | | 14.03M | 16.12M | 14.34M | 12.81M | 11.10M | 32.80M | 32.30M | 31.73M | 29.13M | 28.19M | 27.06M | 26.72M | 24.94M | 24.42M | 24.71M | 25.76M | 25.61M | 25.87M | 27.41M | 27.24M | 28.73M | 26.71M | 26.15M | 26.47M | 27.56M | 34.93M | 35.07M | 36.65M | 38.25M | 34.62M | 34.45M | 32.04M | 28.67M | 28.69M | 27.64M | 30.40M | 30.69M | 28.92M | 29.34M | 35.29M | 35.18M | 44.55M | 44.37M | 45.04M | 44.00M | 40.96M | 42.48M | 37.80M | 35.56M | 30.16M | 34.28M | 36.18M | 32.37M | 29.78M | 28.46M | 28.98M | 32.20M | 31.69M | 28.69M | 29.92M |
|
Accounts Payables
|
| | | 5.48M | 5.80M | 4.48M | 4.13M | 6.20M | 10.09M | 11.35M | 9.69M | 10.20M | 8.71M | 7.58M | 7.33M | 6.24M | 5.72M | 5.45M | 6.64M | 5.71M | 7.00M | 8.37M | 8.78M | 10.08M | 7.66M | 7.42M | 7.87M | 9.28M | 10.02M | 9.43M | 11.76M | 13.61M | 11.12M | 10.26M | 9.02M | 9.50M | 8.51M | 9.53M | 6.54M | 7.52M | 8.12M | 3.67M | 3.23M | 4.05M | 2.79M | 6.47M | 4.68M | 4.84M | 4.52M | 6.25M | 5.65M | 8.04M | 5.51M | 6.19M | 7.77M | 6.43M | 5.33M | 6.08M | 7.09M | 8.42M | 7.26M | 8.80M | 7.66M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 5.48M | 5.80M | 4.48M | 4.13M | 6.20M | 10.09M | 11.35M | 9.69M | 10.20M | 8.71M | 7.58M | 7.33M | 6.24M | 5.72M | 5.45M | 6.64M | 5.71M | 7.00M | 8.37M | 8.78M | 10.08M | 7.66M | 7.42M | 7.87M | 9.28M | 10.02M | 9.43M | 11.76M | 13.61M | 11.12M | 10.26M | 9.02M | 9.75M | 8.76M | 9.78M | 6.79M | 7.52M | 8.12M | 3.67M | 3.23M | 4.05M | 2.79M | 6.47M | 4.68M | 4.84M | 4.52M | 6.25M | 5.65M | 8.04M | 5.51M | 6.19M | 7.77M | 6.43M | 5.33M | 6.08M | 7.09M | 8.42M | 7.26M | 8.80M | 7.66M |
|
Accumulated Expenses
|
| | | 1.60M | 2.14M | 1.11M | 1.24M | 1.61M | 3.13M | 1.27M | 3.54M | 1.87M | 3.11M | 2.76M | 2.53M | 2.39M | 2.46M | 2.72M | 2.77M | 3.70M | 3.05M | 4.18M | 4.23M | 3.17M | 2.86M | 2.85M | 2.80M | 2.69M | 2.63M | 3.21M | 2.94M | 2.89M | 2.86M | 2.97M | 2.46M | 2.49M | 3.40M | 3.04M | 4.26M | 3.61M | 3.76M | 2.57M | 3.32M | 4.22M | 4.01M | 2.05M | 5.86M | 5.37M | 4.39M | 6.96M | 6.28M | 5.16M | 4.93M | 8.24M | 8.44M | 7.93M | 8.03M | 7.60M | 8.32M | 9.19M | 9.94M | 6.83M | 7.55M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.94M | | | 0.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | 1.00M | | 0.62M | 0.94M | 2.01M | 1.09M | 0.92M | | | |
|
Short term Debt
|
| | | 1.85M | 0.99M | 1.01M | 0.76M | 0.45M | 1.11M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 2.55M | 5.55M | 5.32M | 1.66M | 0.96M | 0.96M | 0.67M | | | | | | | 1.10M | 2.50M | 5.00M | 4.90M | 4.90M | 4.00M | 4.83M | | 0.33M | | 1.24M | 0.54M | 1.50M | 2.16M | | | | | | | | | | | 0.59M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.04M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.30M | 0.24M | 0.24M | 0.25M | 0.31M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M | 0.34M | 0.29M | 0.21M | 0.12M | 0.17M | 0.12M | 0.23M | 0.24M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M |
|
Current Taxes
|
| | | | | | | | | | | 0.12M | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 9.66M | 9.67M | 7.51M | 7.11M | 9.35M | 14.45M | 13.98M | 14.56M | 13.40M | 13.16M | 11.68M | 11.19M | 11.17M | 13.73M | 13.48M | 11.08M | 10.38M | 11.01M | 13.21M | 13.00M | 13.25M | 10.52M | 10.27M | 10.68M | 11.97M | 13.75M | 15.15M | 19.70M | 21.40M | 18.87M | 17.24M | 16.30M | 14.10M | 14.58M | 15.67M | 15.17M | 15.68M | 14.31M | 8.88M | 6.98M | 8.73M | 7.30M | 9.01M | 11.02M | 10.66M | 9.36M | 13.67M | 12.37M | 13.60M | 11.33M | 14.63M | 16.44M | 14.53M | 13.63M | 13.95M | 15.68M | 17.89M | 17.48M | 15.92M | 18.88M |
|
Capital Leases
|
| | | | | | | | | | | 0.05M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | 0.07M | 118.00 | | | 0.14M | 0.20M | 0.16M | 0.09M | 0.08M | 0.08M | 0.14M | 0.11M | 0.08M | 0.05M | 0.04M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 923.00 | | | | |
|
Non-Current Debt
|
| | | | 3.23M | 2.23M | 2.25M | 2.45M | 3.89M | 6.56M | 6.52M | 6.49M | 5.56M | 5.60M | 5.06M | 3.60M | | | 2.83M | 2.67M | 2.50M | 0.83M | | | | | | | 2.50M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.21M | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.35M | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.71M | 0.36M | 0.25M | 0.22M | 0.16M | 0.10M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 4.54M | 4.54M | 4.54M | 4.10M | 4.02M | 3.94M | 3.86M | 3.79M | 3.71M | 3.71M | 3.71M | 3.55M | 3.55M | 3.55M | 3.55M | 3.80M | 3.80M | 3.80M | 3.80M | 3.74M | 3.74M | 3.74M | 3.74M | 2.33M | 2.33M | 2.33M | 2.33M | 2.34M | 2.34M | 2.34M | 2.34M | 2.02M | 2.02M | 0.11M | 0.11M | 1.95M | 0.11M | 0.11M | 0.11M | 1.69M | 0.11M | 0.11M | 0.11M | 1.24M | 0.11M | 0.11M | 0.11M | 1.35M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.97M | 0.87M | 0.39M | 0.65M | 0.54M | 0.69M | 0.39M | 0.84M | 0.80M | 0.72M | 0.30M | 0.57M | 0.49M | 0.40M | 0.02M | 0.22M | 0.13M | 0.89M | 0.75M | 1.17M | 1.11M | 1.06M | 0.74M | 0.67M | 0.59M | 0.52M |
|
Other Non-Current Liabilities
|
| | | 0.36M | 0.33M | 0.32M | 0.31M | 0.30M | 0.93M | 1.04M | 1.00M | 0.93M | 1.38M | 1.26M | 1.14M | 1.04M | 0.93M | 0.84M | 0.78M | 0.74M | 0.10M | 0.58M | 0.55M | 0.72M | 0.70M | 0.35M | 0.33M | 0.33M | 0.36M | 0.19M | 0.49M | 0.43M | 0.36M | 0.31M | 0.25M | 0.19M | 0.10M | 0.09M | 0.08M | 0.06M | 0.52M | 1.79M | 1.72M | 0.57M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 216.00 | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.36M | 12.99M | 9.78M | 9.36M | 2.75M | 9.36M | 12.14M | 12.07M | 11.52M | 10.95M | 10.80M | 10.07M | 8.42M | 4.64M | 4.55M | 7.32M | 6.95M | 6.15M | 4.97M | 4.10M | 4.52M | 4.50M | 4.15M | 4.13M | 4.06M | 6.60M | 6.43M | 4.22M | 2.76M | 2.70M | 2.64M | 2.58M | 3.53M | 5.44M | 5.22M | 2.86M | 0.56M | 3.03M | 2.39M | 2.48M | 1.16M | 0.74M | 0.67M | 0.64M | 0.53M | 0.42M | 0.30M | 0.22M | 0.21M | 0.18M | 0.15M | 0.87M | 0.86M | 1.04M | 0.97M | 0.90M | 0.84M | 0.77M | 0.69M | 0.63M |
|
Total Liabilities
|
| | | 10.02M | 13.33M | 10.10M | 9.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | 1.85M | 4.22M | 3.23M | 3.01M | 2.91M | 5.00M | 7.89M | 7.86M | 7.82M | 6.89M | 6.94M | 6.40M | 6.14M | 5.55M | 5.32M | 4.49M | 3.63M | 3.46M | 1.50M | | | | | | | 3.60M | 5.00M | 5.00M | 4.90M | 4.90M | 4.00M | 4.83M | | 0.33M | | 1.24M | 0.54M | 1.50M | 2.16M | | | | | | | | | | | 0.59M | | | | | | | | | | |
|
Common Equity
|
| | | 4.01M | 2.79M | 4.24M | 3.14M | -1.01M | 8.99M | 6.19M | 5.11M | 4.21M | 4.09M | 4.58M | 5.46M | 5.34M | 6.05M | 6.68M | 7.36M | 8.27M | 8.70M | 9.23M | 10.13M | 10.96M | 11.68M | 11.73M | 11.66M | 11.53M | 14.58M | 13.50M | 12.73M | 14.09M | 13.06M | 14.58M | 13.15M | 12.95M | 8.67M | 8.67M | 14.28M | 14.45M | 13.49M | 18.07M | 25.83M | 25.29M | 36.51M | 34.69M | 33.37M | 32.81M | 31.18M | 28.51M | 25.21M | 21.75M | 18.65M | 19.50M | 18.87M | 16.98M | 15.10M | 13.54M | 12.40M | 13.47M | 13.45M | 12.08M | 10.42M |
|
Shareholder's Equity
|
| | | 4.01M | 2.79M | 4.24M | 3.14M | -1.01M | 8.99M | 6.19M | 5.11M | 4.21M | 4.09M | 4.58M | 5.46M | 5.34M | 6.05M | 6.68M | 7.36M | 8.27M | 8.70M | 9.23M | 10.13M | 10.96M | 11.68M | 11.73M | 11.66M | 11.53M | 14.58M | 13.50M | 12.73M | 14.09M | 13.06M | 14.58M | 13.15M | 12.95M | 8.67M | 8.67M | 14.28M | 14.45M | 13.49M | 18.07M | 25.83M | 25.29M | 36.51M | 34.69M | 33.37M | 32.81M | 31.18M | 28.51M | 25.21M | 21.75M | 18.65M | 19.50M | 18.87M | 16.98M | 15.10M | 13.54M | 12.40M | 13.47M | 13.45M | 12.08M | 10.42M |
|
Liabilities and Shareholders Equity
|
| | | 14.03M | 16.12M | 14.34M | 12.81M | 11.10M | 32.80M | 32.30M | 31.73M | 29.13M | 28.19M | 27.06M | 26.72M | 24.94M | 24.42M | 24.71M | 25.76M | 25.61M | 25.87M | 27.41M | 27.24M | 28.73M | 26.71M | 26.15M | 26.47M | 27.56M | 34.93M | 35.07M | 36.65M | 38.25M | 34.62M | 34.45M | 32.04M | 28.67M | 28.69M | 27.64M | 30.40M | 30.69M | 28.92M | 29.34M | 35.29M | 35.18M | 44.55M | 44.37M | 45.04M | 44.00M | 40.96M | 42.48M | 37.80M | 35.56M | 30.16M | 34.28M | 36.18M | 32.37M | 29.78M | 28.46M | 28.98M | 32.20M | 31.69M | 28.69M | 29.92M |
|
Treasury Shares
|
| | | 0.55M | 0.55M | 0.55M | 0.39M | 0.39M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.50M | 1.32M | 1.32M | 0.38M | 0.38M | 0.41M | 1.37M | 0.38M | 1.16M | 1.20M | 0.91M | 0.38M | 0.89M | 1.50M | 0.05M | 0.38M | 0.93M | 1.18M | 1.64M | 0.38M | 1.35M | 1.39M | 0.42M | 0.38M | 2.24M | 2.82M | 2.48M | 1.93M | 4.38M | 4.23M | 3.96M | 3.96M | 5.29M | 5.13M | 4.91M | 4.91M | 3.13M | 6.89M | 6.86M | 7.01M | 8.41M | 6.96M | 11.68M | 1.32M | 11.04M | 0.98M | 0.79M |
|
Retained Earnings
|
| | | -105.67M | -107.06M | -108.90M | -110.26M | -114.65M | -116.52M | -119.49M | 0.01M | -121.67M | -121.96M | -121.58M | -120.94M | -121.19M | -120.52M | -120.14M | -119.73M | -119.09M | -118.46M | -118.02M | -117.37M | -116.75M | -116.37M | -116.95M | -117.21M | -117.52M | -119.21M | -120.60M | -121.58M | -120.58M | -121.99M | -122.82M | -124.26M | -124.56M | -128.93M | -130.89M | -130.10M | -129.05M | -133.78M | -133.23M | -135.64M | -136.35M | -138.50M | -140.88M | -142.71M | -143.95M | -146.04M | -149.30M | -153.10M | -157.06M | -160.50M | -163.87M | -165.05M | -167.45M | -169.56M | -171.31M | -173.35M | -173.21M | -174.47M | -175.97M | -177.71M |