|
Cash & Equivalents
|
0.09M | 0.02M | 0.10M | 0.12M | 1.14M | 0.34M | 0.22M | 0.18M | 0.07M | 0.18M | 0.11M | 0.18M | 0.15M | 0.09M | 0.16M | 0.20M | 0.30M | 1.13M | 0.42M | 0.81M | 0.24M | 0.05M | 0.01M | 0.07M | 0.40M | 224.00 | 0.00M | 0.00M | 0.02M | 0.00M | 0.15M | 1.49M | 0.55M | 0.83M | 0.09M | 0.13M | 0.10M | 1.26M | 0.26M | 0.14M | 1.12M | 0.58M | 1.11M | 5.39M | 13.62M | 20.61M | 31.00M | 24.87M | 20.35M | 19.08M | 20.32M | 19.23M | 21.43M | 22.51M | 20.91M | 24.43M | 23.66M | 24.45M | 22.47M | 17.51M | 16.20M | 15.10M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | 0.41M | 0.39M | 0.23M | 0.15M | 2.53M | 2.53M | 0.94M | 2.81M | 2.81M | 1.15M |
|
Cash & Current Investments
|
0.09M | 0.02M | 0.10M | 0.12M | 1.14M | 0.34M | 0.22M | 0.18M | 0.07M | 0.18M | 0.11M | 0.18M | 0.15M | 0.09M | 0.16M | 0.20M | 0.30M | 1.13M | 0.42M | 0.81M | 0.24M | 0.05M | 0.01M | 0.07M | 0.40M | 224.00 | 0.00M | 0.00M | 0.02M | 0.00M | 0.15M | 1.49M | 0.55M | 0.83M | 0.09M | 0.13M | 0.10M | 1.26M | 0.26M | 0.14M | 1.12M | 0.58M | 1.11M | 5.39M | 13.62M | 20.61M | 31.00M | 24.87M | 20.35M | 19.08M | 21.25M | 19.23M | 21.84M | 22.90M | 21.14M | 24.58M | 26.19M | 26.99M | 23.40M | 20.31M | 19.01M | 16.25M |
|
Receivables - Net
|
| | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.06M | | 0.02M | 0.02M | | | | | 0.44M | 0.54M | 0.27M | 0.27M | 0.47M | 0.34M | 0.72M | 0.52M | 0.72M | 0.82M | 0.74M | 0.62M | 0.91M | 1.18M | 0.96M | 1.08M | 1.67M | 2.06M | 3.69M | 1.92M | 1.79M | 2.30M | 1.99M | 0.78M | 1.60M | 0.52M | 1.93M | 2.96M | 1.87M | 2.32M | 1.87M | 2.53M | 2.23M | 2.53M | 2.69M |
|
Receivables - Other
|
| | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.03M | 500.00 | 500.00 | 500.00 | 0.01M | 0.01M | 0.01M | 500.00 | 500.00 | 500.00 | | | | | 1.35M | | | | 0.78M | | | | | | 1.87M | 1.87M | 2.53M | 1.87M | 1.87M | 1.87M |
|
Receivables
|
| | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.06M | | 0.02M | 0.02M | | | | | 0.44M | 0.54M | 0.27M | 0.29M | 0.51M | 0.36M | 0.72M | 0.52M | 0.73M | 0.84M | 0.75M | 0.63M | 0.91M | 1.18M | 0.97M | 1.08M | 1.67M | 2.06M | 3.69M | 3.27M | 1.79M | 2.30M | 1.99M | 1.55M | 1.60M | 0.52M | 1.93M | 2.96M | 1.87M | 4.19M | 3.74M | 5.06M | 4.10M | 4.40M | 4.56M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.23M | 0.45M | | | | | | | | | 0.47M | 0.66M | 0.89M | 0.84M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | | | | | | | | | 312.00 | 0.19M | 0.14M | 0.21M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | 0.03M | 0.01M | 0.04M | 0.05M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.30M | 0.94M | 0.25M | 0.18M | | | | | | | 0.50M | 0.86M | 1.06M | 1.09M |
|
Prepaid Assets
|
| | | 0.51M | 0.33M | 0.27M | 0.14M | 0.08M | 0.04M | 0.19M | 0.15M | 0.06M | 0.06M | 0.03M | 0.01M | 0.01M | 0.28M | 0.19M | 0.15M | 0.12M | 0.09M | 0.06M | 0.02M | | | | | | | 0.01M | 0.50M | 0.48M | 0.14M | 0.01M | 0.01M | 6.69M | 6.45M | 4.59M | 3.62M | 5.31M | 3.42M | 0.82M | 0.81M | 4.68M | 5.83M | 6.42M | 2.02M | 2.23M | 4.08M | 2.87M | 2.36M | 2.08M | 1.93M | 2.05M | 0.59M | 0.64M | 0.19M | 0.46M | 0.50M | 1.29M | 1.01M | 0.38M |
|
Current Assets
|
| | | 0.69M | 1.52M | 0.64M | 0.41M | 0.31M | 0.16M | 0.41M | 0.32M | 0.27M | 0.24M | 0.13M | 0.17M | 0.22M | 0.59M | 1.32M | 0.58M | 0.99M | 0.33M | 0.14M | 0.05M | 0.01M | 0.01M | 0.01M | 0.00M | 0.46M | 0.57M | 0.29M | 0.95M | 2.49M | 1.07M | 1.59M | 0.64M | 7.70M | 7.55M | 7.33M | 4.82M | 6.60M | 6.06M | 2.82M | 3.98M | 12.33M | 22.47M | 31.76M | 35.92M | 29.96M | 28.53M | 26.64M | 26.02M | 25.18M | 25.17M | 27.99M | 24.45M | 27.80M | 29.47M | 30.79M | 27.39M | 25.16M | 24.02M | 20.85M |
|
Property, Plant & Equipment (Net)
|
| | | 0.58M | 0.53M | 0.48M | 0.42M | 0.37M | 0.32M | 0.27M | 1.54M | 0.24M | | | | | | | 1.60M | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 1.70M | 3.86M | 3.00M | 6.59M | 5.92M | 5.89M | 5.86M | 5.23M | 6.40M | 6.68M | 11.79M | 15.18M | 16.73M | 8.51M | 8.15M | 8.80M | 7.74M | 6.54M | 5.36M | 4.06M | 2.05M | 1.87M | 1.97M | 1.55M | 1.75M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 3.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 0.58M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.87M | 0.87M | 0.87M |
|
Intangibles
|
| | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.15M | 1.82M | 1.82M | 1.82M | 0.99M | 0.99M | 0.99M | 0.99M | 0.56M | | | 7.24M | 7.24M | 7.24M | 7.24M | 7.24M | 7.24M | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 1.10M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | 3.15M | 3.15M | 1.82M | 1.82M | 1.82M | 0.99M | 0.99M | 0.99M | 0.99M | 0.56M | | | 7.24M | 7.24M | 7.24M | 7.24M | 7.24M | 7.24M | | | | | | | | 0.91M | 0.91M | 0.91M | 0.91M |
|
Long-Term Deferred Tax
|
| | | | | | | 20.37M | | | | 23.13M | | | | 23.65M | | | | 27.08M | | | | 27.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.24M | 0.25M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 1.35M | 0.13M | 0.12M | 0.15M | 0.17M | 0.10M | 0.10M | 0.10M | 3.38M | 0.10M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 2.25M | 2.21M | 2.18M | 2.14M | 2.10M | 5.10M | 4.93M | 3.56M | 3.45M | 3.45M | 2.73M | 0.80M | 0.75M | 0.98M | 0.90M | 1.37M | 2.99M | 9.15M | 8.90M | 8.65M | 8.39M | 8.15M | 1.05M | 2.97M | 2.85M | 2.86M | 2.70M | 2.68M | 2.58M | 2.58M | 2.31M | 2.82M | 3.97M | 4.88M |
|
Non-Current Assets
|
| | | 0.84M | 0.80M | 0.50M | 0.44M | 0.37M | 0.32M | 0.27M | 2.89M | 0.37M | 0.12M | 0.15M | 0.17M | 0.10M | 0.10M | 0.10M | 4.98M | 0.10M | 0.10M | | | | | | | 0.02M | 2.26M | 2.22M | 2.18M | 2.16M | 2.12M | 5.12M | 4.94M | 3.58M | 3.46M | 5.15M | 6.59M | 3.80M | 7.34M | 6.89M | 6.79M | 7.23M | 8.22M | 15.56M | 15.59M | 20.44M | 23.58M | 24.88M | 9.56M | 11.12M | 11.64M | 10.59M | 9.24M | 8.04M | 4.16M | 2.12M | 4.18M | 4.79M | 5.52M | 6.64M |
|
Assets
|
| | | 1.54M | 2.32M | 1.14M | 0.85M | 0.68M | 0.48M | 0.68M | 3.20M | 0.63M | 0.36M | 0.28M | 0.34M | 0.33M | 0.69M | 1.43M | 5.56M | 1.09M | 0.44M | 0.14M | 0.05M | 0.01M | 0.01M | 0.01M | 0.00M | 0.47M | 2.84M | 2.51M | 3.14M | 4.65M | 3.19M | 6.70M | 5.58M | 11.28M | 11.01M | 12.48M | 11.41M | 10.40M | 13.39M | 9.71M | 10.77M | 19.55M | 30.69M | 47.31M | 51.50M | 50.40M | 52.11M | 51.52M | 35.58M | 36.31M | 36.81M | 38.59M | 33.69M | 35.84M | 33.64M | 32.92M | 31.57M | 29.94M | 29.54M | 27.49M |
|
Accounts Payables
|
| | | 1.09M | 1.39M | 1.40M | 1.50M | 0.73M | 1.43M | 0.91M | 1.26M | 1.39M | 1.70M | 1.82M | 1.47M | 1.49M | 1.13M | 1.04M | 1.19M | 1.03M | 1.04M | 1.11M | 1.15M | 1.08M | 1.43M | 1.53M | 1.58M | 1.37M | 1.34M | 1.43M | 1.72M | 5.35M | 4.86M | 5.06M | 4.36M | 3.01M | 3.71M | 3.78M | 2.54M | 2.90M | 2.85M | 2.27M | 2.11M | 2.72M | 2.60M | 3.75M | 3.90M | 3.38M | 5.27M | 5.31M | 4.61M | 4.58M | 4.47M | 6.27M | 5.85M | 8.40M | 8.12M | 8.76M | 7.14M | 6.15M | 5.14M | 4.39M |
|
Notes Payables
|
| | | 0.93M | 0.48M | 0.02M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.68M | 0.77M | 0.85M | 0.92M | 0.38M | 0.14M | 0.12M | 0.12M | 0.13M | 0.15M | 0.16M | 1.78M | 1.44M | 1.52M | 1.54M | 2.09M | 0.70M | 1.07M | 0.35M | 0.20M | 0.13M | 0.73M | 1.17M | 1.98M | 1.41M | 1.61M | 2.18M | 1.72M | 2.11M | 1.57M | 18.28M | 15.83M | 14.99M | 12.72M | 11.40M | 10.64M | 9.94M | 9.20M | 8.47M | 7.74M | 7.00M | 6.27M | 1.20M | 1.07M | 1.20M | 1.20M | 1.20M | 1.20M | 1.21M | 1.21M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.13M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.23M | 0.24M | 0.23M | 0.24M | 0.24M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M |
|
Payables
|
| | | 2.02M | 1.87M | 1.42M | 1.70M | 0.93M | 1.63M | 1.11M | 1.46M | 1.59M | 2.38M | 2.59M | 2.32M | 2.40M | 1.50M | 1.18M | 1.31M | 1.15M | 1.17M | 1.26M | 1.31M | 2.86M | 2.87M | 3.05M | 3.12M | 3.46M | 2.04M | 2.50M | 2.07M | 5.55M | 4.99M | 5.79M | 5.53M | 4.99M | 5.12M | 5.39M | 4.72M | 4.62M | 4.95M | 3.88M | 20.46M | 18.68M | 17.81M | 16.69M | 15.53M | 14.25M | 15.44M | 14.75M | 13.31M | 12.55M | 11.71M | 12.78M | 7.31M | 9.71M | 9.57M | 10.21M | 8.59M | 7.61M | 6.58M | 5.83M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | 0.89M | | 0.02M | 0.02M | 0.88M | 0.81M | 0.17M | 0.08M | 0.11M | 0.11M | 0.14M | 0.18M | 0.05M | 0.25M | 0.09M | 0.20M | 0.08M | 0.14M | 0.08M | 0.19M | 0.10M | 0.20M | 0.13M | 0.27M | 0.15M | 0.26M | 0.18M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 7.58M | 11.41M | 12.61M | 14.08M | | | | | | | | | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | | | | | | |
|
Short term Debt
|
| | | 0.60M | 0.69M | 0.06M | 0.06M | 0.11M | 0.11M | 0.11M | 1.35M | 1.33M | 1.24M | 1.47M | 1.71M | 1.94M | 0.99M | 0.59M | 0.55M | 0.39M | 0.35M | 0.45M | 0.53M | 0.70M | 0.28M | 0.58M | 0.75M | 0.81M | 0.89M | 0.69M | 0.22M | 0.00M | 0.20M | 0.70M | 0.49M | 1.36M | 3.12M | 0.88M | 1.65M | 1.96M | 1.99M | 0.07M | 0.11M | 0.31M | 1.15M | 1.16M | 0.07M | 1.20M | 1.20M | 1.20M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 298.00 | 758.00 | 0.00M | 605.00 | 625.00 |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.15M | 0.27M | 0.26M | 0.22M | 0.17M | 0.11M | 0.15M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.07M | 0.04M | 0.17M | 0.14M | 0.11M | 0.10M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.81M | | | 0.24M | 0.25M | 0.36M | 0.25M | 1.00M | 1.50M | 0.31M | 0.30M | 0.20M | 0.21M | 0.20M | 0.20M |
|
Current Deferred Revenue
|
| | | 0.26M | 0.19M | 0.21M | 0.24M | 0.22M | 0.20M | 0.16M | 0.12M | 0.17M | 0.22M | 0.16M | 0.10M | 0.06M | 0.02M | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 272.00 | 0.00M | 0.43M | 0.69M | 0.56M | 0.60M | 0.86M | 1.13M | 1.24M | 1.04M | 1.88M | 3.40M | 3.71M | 0.73M | 0.61M | 2.46M | 0.78M | 0.97M | 1.56M | 2.24M | 2.82M | 3.29M | 3.29M | 2.66M | 2.05M | 2.07M | 2.69M | 2.77M | 2.80M | 2.70M | 2.71M | 2.02M | 2.37M | 3.03M | 2.83M | 2.73M | 2.19M |
|
Total Current Liabilities
|
| | | 3.17M | 4.01M | 3.01M | 3.14M | 1.26M | 1.94M | 1.40M | 2.96M | 3.41M | 4.69M | 5.05M | 5.19M | 5.44M | 2.71M | 2.74M | 2.60M | 2.19M | 2.26M | 2.72M | 3.11M | 2.83M | 4.41M | 4.69M | 4.90M | 4.70M | 3.61M | 3.76M | 2.88M | 6.41M | 6.32M | 8.00M | 7.33M | 9.92M | 12.30M | 15.15M | 15.75M | 20.72M | 24.16M | 21.20M | 8.70M | 10.32M | 10.11M | 12.36M | 13.58M | 12.43M | 13.02M | 12.08M | 11.77M | 12.18M | 12.33M | 13.91M | 12.04M | 14.84M | 12.64M | 13.37M | 12.29M | 10.97M | 9.91M | 8.54M |
|
Non-Current Debt
|
| | | 0.35M | 0.35M | 0.37M | 0.37M | 0.45M | 0.45M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.15M | 0.15M | 0.16M | | | | | 0.12M | | 1.40M | | | | 0.13M | | | | | | | | | | | | | | | 14.93M | 12.68M | 11.96M | 9.73M | 8.46M | 7.73M | 7.03M | 6.29M | 5.53M | 4.80M | 4.07M | 3.34M | 0.50M | 0.50M | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | 1.70M | | 1.74M | 1.81M | 1.84M | 1.71M | 1.78M | 1.80M | | | | | | | | | | | 0.60M | 0.90M | | 0.02M | 0.08M | | | | | | | | | | | | | 2.37M | | 2.53M | 2.62M | 2.71M | 2.79M | 2.87M | 2.96M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.99M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | -0.01M | -0.11M | -0.06M | -0.07M | -0.07M | | | | | | | | | | 0.02M | | -0.01M | 0.01M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.30M | 0.45M | 0.40M | 0.40M | 0.35M | 0.35M | 0.35M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | -0.20M | | | | -0.20M | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.05M | 0.09M | 0.08M | 0.07M | 0.01M | 0.23M | 0.36M | 0.04M | 0.24M | 0.17M | 0.11M | 0.08M | 0.21M | 0.18M | 0.15M | 0.01M | 0.11M | 0.07M | 0.04M | 0.05M | 0.17M | 0.13M | 0.12M |
|
Other Non-Current Liabilities
|
| | | 0.14M | 0.12M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 324.00 | | | | | | | | 0.26M | | | | 0.04M | | | | | | 0.27M | 0.27M | | | 0.85M | 1.65M | 3.89M | 5.95M | 8.09M | 1.38M | 0.13M | 0.22M | | | | | | 0.82M | 0.91M | | | 0.01M | 1.25M | 0.00M | 298.00 | 758.00 | 1.34M | 0.89M | 0.45M |
|
Total Non-Current Liabilities
|
| | | 6.04M | 5.65M | 3.50M | 3.89M | 2.27M | 3.10M | 2.56M | 4.86M | 5.94M | 5.82M | 6.25M | 6.25M | 6.53M | | | | | | | | 4.33M | | | | | | | | 6.41M | | 7.73M | 7.07M | | | 0.92M | 1.71M | 3.94M | 5.99M | 8.12M | 15.10M | 12.93M | 12.36M | 10.22M | 8.99M | 8.32M | 8.32M | 8.02M | 6.43M | 5.78M | 5.12M | 6.03M | 2.86M | 3.88M | 3.12M | 2.36M | 2.08M | 2.15M | 2.22M | 2.30M |
|
Total Liabilities
|
| | | 6.18M | 5.77M | 3.51M | 3.90M | 2.28M | 3.12M | 2.57M | 4.86M | 5.95M | 5.82M | 6.25M | 6.25M | 6.53M | 4.73M | 4.64M | 4.27M | 3.89M | 3.86M | 4.70M | 4.94M | 4.59M | 4.51M | 4.69M | 4.90M | 4.70M | 3.61M | 3.76M | 2.88M | 6.41M | 6.32M | 8.00M | 7.33M | 9.92M | 12.30M | 16.07M | 17.47M | 24.66M | 30.15M | 29.32M | 23.79M | 23.25M | 22.47M | 22.58M | 22.56M | 20.75M | 21.34M | 20.10M | 18.20M | 17.96M | 17.44M | 19.94M | 14.90M | 18.72M | 15.75M | 15.73M | 14.37M | 13.13M | 12.14M | 10.84M |
|
Total Debt
|
| | | 0.95M | 1.03M | 0.42M | 0.42M | 0.55M | 0.56M | 0.27M | 1.52M | 1.49M | 1.41M | 1.65M | 1.86M | 2.09M | 1.15M | 0.59M | 0.55M | 0.39M | 0.35M | 0.57M | 0.53M | 2.10M | 0.28M | 0.58M | 0.75M | 0.93M | 0.89M | 0.69M | 0.22M | 0.00M | 0.20M | 0.70M | 0.49M | 1.36M | 3.12M | 0.88M | 1.65M | 1.96M | 1.99M | 0.07M | 15.04M | 12.99M | 13.11M | 10.89M | 8.53M | 8.93M | 8.23M | 7.49M | 5.55M | 4.81M | 4.09M | 3.34M | 0.51M | 0.50M | 0.00M | 298.00 | 758.00 | 0.00M | 605.00 | 625.00 |
|
Common Equity
|
| | | -4.64M | -3.45M | -2.37M | -3.05M | -1.60M | 2.11M | -1.88M | -1.66M | -5.31M | -5.46M | -5.98M | -5.91M | -6.20M | -4.04M | -3.22M | 1.28M | -2.80M | -3.42M | -4.56M | -4.90M | -3.66M | -4.50M | -4.68M | -4.90M | -4.23M | -0.77M | -1.25M | 0.25M | -1.78M | -3.13M | -1.30M | -1.76M | 1.35M | -1.30M | -3.59M | -6.06M | -14.26M | -16.75M | -19.61M | -13.02M | -3.70M | 8.22M | 24.74M | 28.94M | 29.65M | 30.77M | 31.42M | 17.37M | 18.35M | 19.37M | 18.65M | 18.79M | 17.12M | 17.88M | 17.19M | 17.20M | 16.82M | 17.41M | 16.65M |
|
Shareholder's Equity
|
| | | -4.64M | -3.45M | -2.37M | -3.05M | -1.60M | 2.11M | -1.88M | -1.66M | -5.31M | -5.46M | -5.98M | -5.91M | -6.20M | -4.04M | -3.22M | 1.28M | -2.80M | -3.42M | -4.56M | -4.90M | -3.66M | -4.50M | -4.68M | -4.90M | -4.23M | -0.77M | -1.25M | 0.25M | -1.78M | -3.13M | -1.30M | -1.76M | 1.35M | -1.30M | -3.59M | -6.06M | -14.26M | -16.75M | -19.61M | -13.02M | -3.70M | 8.22M | 24.74M | 28.94M | 29.65M | 30.77M | 31.42M | 17.37M | 18.35M | 19.37M | 18.65M | 18.79M | 17.12M | 17.88M | 17.19M | 17.20M | 16.82M | 17.41M | 16.65M |
|
Liabilities and Shareholders Equity
|
| | | 1.54M | 2.32M | 1.14M | 0.85M | 0.68M | 0.48M | 0.68M | 3.20M | 0.63M | 0.36M | 0.28M | 0.34M | 0.33M | 0.69M | 1.43M | 5.56M | 1.09M | 0.44M | 0.14M | 0.05M | 0.01M | 0.01M | 0.01M | 0.00M | 0.47M | 2.84M | 2.51M | 3.14M | 4.65M | 3.19M | 6.70M | 5.58M | 11.28M | 11.01M | 12.48M | 11.41M | 10.40M | 13.39M | 9.71M | 10.77M | 19.55M | 30.69M | 47.31M | 51.50M | 50.40M | 52.11M | 51.52M | 35.58M | 36.31M | 36.81M | 38.59M | 33.69M | 35.84M | 33.64M | 32.92M | 31.57M | 29.94M | 29.54M | 27.49M |
|
Treasury Shares
|
| | | | 0.20M | 0.26M | 0.26M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | -7.00M | | 7.00M | | -0.01M | 0.01M | 0.01M | 0.01M | 106.00M | 106.00M | 106.00M | | | -16.85M | 43.10M | 43.10M | 43.10M | 68.53M | | | 302.92M | 302.92M | 472.37M | 472.37M | 472.37M | | 1.09M | 2.96M | 8.50M |
|
Retained Earnings
|
| | | -66.76M | -69.16M | -73.83M | -75.70M | -75.87M | -77.19M | -78.02M | -81.55M | -85.20M | -86.06M | -87.18M | -88.00M | -89.35M | -94.53M | -95.49M | -96.95M | -98.52M | -99.15M | -100.32M | -100.73M | -100.62M | -101.17M | -101.63M | -101.90M | -5.15M | -10.00M | -11.10M | -18.24M | -20.09M | -21.44M | -20.61M | -21.09M | -25.10M | -28.10M | -29.86M | -33.68M | -46.38M | -51.30M | -52.54M | -50.86M | -46.04M | -37.47M | -80.92M | -75.83M | -73.65M | -73.96M | -74.58M | -89.59M | -89.39M | -88.99M | -87.19M | -87.58M | -86.11M | -85.78M | -86.80M | -87.21M | -87.95M | -87.73M | -88.79M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00 | 56.00 | 153.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 | 252.00 |