|
Cash & Equivalents
|
0.24M | 0.60M | 0.30M | 0.31M | 0.04M | 0.10M | 0.60M | 0.36M | 0.25M | 0.04M | 0.00M | 0.36M | 0.07M | 0.49M | 0.07M | 0.17M | 0.43M | 0.89M | 1.11M | 5.93M | 4.61M | | 3.56M | 2.53M | 2.19M | 1.56M | 2.85M | 2.79M | 3.48M | 2.94M | 2.64M | 4.05M | 3.50M | 2.76M | 4.16M | 4.05M | 2.14M | 2.38M | 16.58M | 14.07M | 14.12M | 14.26M | 7.36M | 9.95M | 12.13M | 14.18M | 17.54M | 18.85M | 18.47M | 20.10M | 20.73M | 22.47M | 19.91M | 21.20M | 19.59M | 20.83M | 19.69M | 18.68M | 18.62M | 21.36M | 20.15M |
|
Cash & Current Investments
|
0.24M | 0.60M | 0.30M | 0.31M | 0.04M | 0.10M | 0.60M | 0.36M | 0.25M | 0.04M | 0.00M | 0.36M | 0.07M | 0.49M | 0.07M | 0.17M | 0.43M | 0.89M | 1.11M | 5.93M | 4.61M | | 3.56M | 2.53M | 2.19M | 1.56M | 2.85M | 2.79M | 3.48M | 2.94M | 2.64M | 4.05M | 3.50M | 2.76M | 4.16M | 4.05M | 2.14M | 2.38M | 16.58M | 14.07M | 14.12M | 14.26M | 7.36M | 9.95M | 12.13M | 14.18M | 17.54M | 18.85M | 18.47M | 20.10M | 20.73M | 22.47M | 19.91M | 21.20M | 19.59M | 20.83M | 19.69M | 18.68M | 18.62M | 21.36M | 20.15M |
|
Receivables - Net
|
| | 4.55M | 6.60M | 7.46M | 6.48M | 5.58M | 6.16M | 6.96M | 6.42M | 5.83M | 6.70M | 6.16M | 6.00M | 6.03M | 4.91M | 5.13M | 5.59M | 5.62M | 0.09M | 0.11M | 10.95M | 11.36M | 11.57M | 12.58M | -0.06M | 24.04M | 1.00M | 22.67M | 0.49M | 0.34M | 20.75M | 19.05M | 19.99M | 20.44M | 20.83M | 20.21M | 17.26M | 13.69M | 16.05M | 18.62M | 19.01M | 20.34M | 23.07M | 21.23M | 21.20M | 21.15M | 22.77M | 20.34M | 20.43M | 19.94M | 18.45M | 15.85M | 14.22M | 14.63M | 12.75M | 12.33M | 11.87M | 11.75M | 9.70M | 8.84M |
|
Receivables - Other
|
| | | 0.23M | 0.14M | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 4.55M | 6.83M | 7.60M | 6.48M | 5.72M | 6.16M | 6.96M | 6.42M | 5.83M | 6.70M | 6.16M | 6.00M | 6.03M | 4.91M | 5.13M | 5.59M | 5.62M | 0.09M | 0.11M | 10.95M | 11.36M | 11.57M | 12.58M | -0.06M | 24.04M | 1.00M | 22.67M | 0.49M | 0.34M | 20.75M | 19.05M | 19.99M | 20.44M | 20.83M | 20.21M | 17.26M | 13.69M | 16.05M | 18.62M | 19.01M | 20.34M | 23.07M | 21.23M | 21.20M | 21.15M | 22.77M | 20.34M | 20.43M | 19.94M | 18.45M | 15.85M | 14.22M | 14.63M | 12.75M | 12.33M | 11.87M | 11.75M | 9.70M | 8.84M |
|
Prepaid Assets
|
| | 0.20M | 0.19M | 0.16M | 0.26M | 0.24M | 0.25M | 0.22M | 0.54M | 0.84M | 0.42M | 0.34M | 0.58M | 0.68M | 1.65M | 1.05M | 0.74M | 0.50M | 0.94M | 0.79M | | 1.26M | 1.50M | 1.59M | 1.49M | 2.54M | 3.01M | 1.40M | 1.77M | 1.85M | 2.27M | 2.45M | 2.38M | 2.76M | 2.22M | 1.33M | 1.58M | 1.45M | 1.39M | 0.85M | 1.42M | 0.81M | 0.67M | 0.86M | 0.82M | 0.77M | 0.60M | 0.72M | 0.76M | 0.71M | 0.85M | 1.29M | 1.40M | 1.25M | 0.76M | 0.96M | 0.89M | 1.30M | 0.62M | 0.50M |
|
Current Assets
|
| | 5.05M | 7.11M | 7.67M | 6.84M | 7.62M | 7.38M | 8.07M | 7.55M | 7.77M | 7.71M | 6.80M | 7.31M | 7.00M | 6.72M | 6.61M | 7.22M | 7.24M | 13.03M | 14.23M | | 16.18M | 15.60M | 16.36M | 16.15M | 29.43M | 28.98M | 27.55M | 25.31M | 25.66M | 26.23M | 25.00M | 25.14M | 27.36M | 27.10M | 23.68M | 21.22M | 31.71M | 31.51M | 33.59M | 34.69M | 28.52M | 33.69M | 34.22M | 36.19M | 39.46M | 42.22M | 39.53M | 41.29M | 41.38M | 41.77M | 37.05M | 36.81M | 35.48M | 35.40M | 32.99M | 32.47M | 31.68M | 31.68M | 29.48M |
|
Property, Plant & Equipment (Net)
|
| | 0.30M | 0.41M | 0.39M | 0.54M | 0.54M | 0.52M | 0.56M | 0.52M | 0.57M | 0.53M | 0.51M | 0.46M | 0.48M | 0.45M | 0.43M | 0.40M | 0.41M | 0.71M | 0.68M | | 0.64M | 0.61M | 0.55M | | 0.87M | 0.91M | 0.94M | 0.92M | 0.85M | 0.89M | 0.85M | 0.84M | 0.83M | 0.85M | 0.83M | 0.81M | 0.81M | 0.91M | 0.85M | 0.85M | 0.78M | 0.77M | 1.08M | 1.06M | 1.03M | 1.14M | 1.09M | 1.02M | 0.95M | 0.85M | 0.78M | 0.71M | 0.66M | 0.55M | 0.50M | 0.44M | 0.40M | 0.35M | 0.31M |
|
Goodwill
|
| | 1.26M | 1.28M | 1.28M | 1.28M | 1.28M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M | 6.40M | 8.22M | 15.91M | | 17.99M | 18.59M | 18.59M | 18.59M | 73.05M | 76.59M | 76.59M | 76.59M | 76.59M | 76.59M | 76.59M | 76.59M | 72.29M | 72.29M | 72.29M | 72.29M | 72.29M | 63.44M | 63.44M | 63.44M | 63.44M | 63.44M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 76.59M | 61.29M | 61.29M | 46.01M | 75.51M | 76.59M | 76.11M | 76.26M | 24.76M | 24.76M |
|
Intangibles
|
| | 3.37M | 2.70M | 2.60M | 2.50M | 2.40M | 2.20M | 2.12M | 2.04M | 1.96M | 1.88M | 1.80M | 1.72M | 1.64M | 2.71M | 1.48M | 1.39M | 3.47M | 6.51M | 10.47M | 11.67M | 11.46M | 14.25M | 10.72M | 14.25M | 42.75M | 41.73M | 41.73M | 41.73M | 41.73M | 29.47M | 41.73M | 41.73M | 41.73M | 41.73M | 22.48M | 41.73M | 41.73M | 41.73M | 41.73M | 41.73M | 41.73M | 37.40M | 37.40M | 37.40M | 41.73M | 37.40M | 37.40M | 37.40M | 37.40M | 37.40M | 37.40M | 37.40M | 37.40M | 39.62M | 37.40M | 40.26M | 40.26M | 40.26M | 40.26M |
|
Goodwill & Intangibles
|
| | 4.62M | 3.98M | 3.88M | 3.78M | 3.68M | 3.31M | 3.23M | 3.15M | 3.07M | 2.99M | 2.91M | 2.83M | 2.75M | 3.81M | 2.58M | 2.50M | 9.87M | 14.73M | 26.38M | 11.67M | 29.45M | 32.84M | 29.32M | 32.84M | 115.80M | 118.32M | 118.32M | 118.32M | 118.32M | 106.06M | 118.32M | 118.32M | 114.02M | 114.02M | 94.78M | 114.02M | 114.02M | 105.17M | 105.17M | 105.17M | 105.17M | 100.84M | 98.69M | 98.69M | 103.02M | 98.69M | 98.69M | 98.69M | 98.69M | 113.99M | 98.69M | 98.69M | 83.41M | 115.13M | 113.99M | 116.37M | 116.52M | 65.02M | 65.02M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | | | | 8.70M | | | | 11.44M | | | | 8.40M | | | | 13.17M | | | | 11.70M | | | 6.32M | 12.16M | 7.06M | 7.76M | 10.53M | 13.17M | 9.49M | | | 13.83M | |
|
Other Non-Current Assets
|
| | | | | | 1.05M | 0.61M | 0.65M | 0.55M | 1.09M | 0.24M | 0.23M | 0.23M | 0.23M | | | | | 0.02M | 0.05M | | 0.02M | 0.03M | 0.03M | 0.03M | 0.32M | 0.28M | 0.28M | 0.02M | 0.40M | 0.42M | 0.39M | 0.35M | 0.59M | 0.35M | 0.40M | 0.29M | 0.29M | 0.68M | 0.50M | 0.39M | 1.14M | 1.02M | 1.00M | 0.83M | 0.83M | 0.78M | 0.68M | 0.68M | 0.64M | 0.60M | 0.48M | 0.41M | 0.39M | 1.15M | 0.23M | 1.21M | 0.14M | 0.14M | 0.16M |
|
Non-Current Assets
|
| | 4.92M | 4.39M | 4.26M | 4.32M | 4.22M | 3.82M | 3.79M | 3.67M | 3.63M | 3.52M | 3.41M | 3.28M | 3.25M | 3.12M | 3.01M | 2.89M | 10.28M | 13.84M | 27.10M | | 30.11M | 30.33M | 29.90M | 29.51M | 111.53M | 112.84M | 111.47M | 109.79M | 108.70M | 107.37M | 105.91M | 104.46M | 98.99M | 97.38M | 101.47M | 99.97M | 98.03M | 88.50M | 86.88M | 85.55M | 84.74M | 83.90M | 80.72M | 79.43M | 78.33M | 77.33M | 76.63M | 76.82M | 82.32M | 81.84M | 80.58M | 80.20M | 61.41M | 60.50M | 59.80M | 29.30M | 28.89M | 28.32M | 29.46M |
|
Assets
|
| | 9.97M | 11.50M | 11.93M | 11.16M | 11.84M | 11.20M | 11.87M | 11.21M | 11.40M | 11.23M | 10.22M | 10.59M | 10.26M | 9.84M | 9.62M | 10.11M | 17.52M | 26.87M | 41.33M | 45.29M | 46.28M | 45.93M | 46.26M | 45.66M | 140.96M | 141.81M | 139.02M | 135.10M | 134.36M | 133.60M | 130.91M | 129.60M | 126.35M | 124.48M | 125.16M | 121.20M | 129.75M | 120.01M | 120.47M | 120.24M | 113.26M | 117.59M | 114.93M | 115.62M | 117.79M | 119.55M | 116.16M | 118.11M | 123.70M | 123.61M | 117.63M | 117.01M | 96.88M | 95.90M | 92.79M | 61.77M | 60.56M | 60.00M | 58.94M |
|
Accounts Payables
|
| | 0.18M | 0.48M | 0.40M | 0.29M | 0.19M | 0.17M | 0.12M | 0.21M | 0.53M | 1.01M | 0.59M | 1.31M | 1.45M | 0.91M | 1.04M | 0.48M | 0.55M | 0.82M | 2.01M | | 1.55M | 2.22M | 1.56M | 1.26M | 1.41M | 3.24M | 2.07M | 2.04M | 2.03M | 2.52M | 2.86M | 3.90M | 9.10M | 3.73M | 2.94M | 2.46M | 2.63M | 2.05M | 1.92M | 1.72M | 1.82M | 2.26M | 2.38M | 1.70M | 2.57M | 2.96M | 2.87M | 3.37M | 2.86M | 2.76M | 2.49M | 2.53M | 2.37M | 1.96M | 1.73M | 1.88M | 1.43M | 1.39M | 1.13M |
|
Notes Payables
|
| | 0.98M | 1.94M | 2.36M | 2.30M | 2.52M | 2.40M | 3.10M | 2.59M | 2.96M | 3.73M | 4.11M | 3.60M | 3.27M | 2.71M | 3.93M | 3.38M | 3.20M | 2.85M | 4.25M | | 8.01M | 7.13M | 8.65M | 7.14M | | 3.43M | | | | 2.33M | 3.23M | 1.19M | 2.93M | 4.67M | 1.19M | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | |
|
Payables
|
| | 1.16M | 2.42M | 2.76M | 2.59M | 2.71M | 2.58M | 3.22M | 2.81M | 3.49M | 4.75M | 4.71M | 4.92M | 4.71M | 3.62M | 4.96M | 3.86M | 3.74M | 3.67M | 6.25M | | 9.57M | 9.35M | 10.21M | 8.40M | 1.41M | 6.68M | 2.07M | 2.04M | 2.03M | 4.85M | 6.08M | 5.09M | 12.03M | 8.40M | 4.14M | 2.46M | 2.63M | 2.05M | 1.92M | 1.72M | 1.82M | 2.26M | 2.38M | 1.70M | 2.57M | 2.96M | 2.87M | 3.37M | 2.86M | 2.76M | 2.49M | 2.53M | 2.37M | 1.96M | 1.73M | 2.07M | 1.62M | 1.59M | 1.13M |
|
Accumulated Expenses
|
| | 1.67M | 2.39M | 2.53M | 2.69M | 3.08M | 3.03M | 2.95M | 3.41M | 2.54M | 2.73M | 2.39M | 2.75M | 2.96M | 2.63M | 1.56M | 1.66M | 1.45M | 2.69M | 2.39M | | 3.69M | 3.12M | 2.85M | 3.28M | 8.07M | 7.39M | 6.13M | 4.43M | 5.19M | 5.21M | 4.21M | 4.84M | | 5.21M | 4.36M | 5.82M | 6.35M | 5.51M | 4.91M | 5.72M | 5.34M | 6.41M | 4.90M | 5.82M | 5.92M | 5.75M | 4.83M | 5.58M | 4.95M | 5.46M | 3.36M | 4.34M | 3.87M | 5.03M | 3.10M | 4.35M | 3.99M | 4.52M | 2.90M |
|
Other Accumulated Expenses
|
| | 1.09M | 1.31M | 1.29M | 1.05M | 1.11M | 1.20M | 1.22M | 1.31M | 1.29M | 0.98M | 0.65M | 0.73M | 0.91M | 1.21M | 0.92M | 0.73M | 0.54M | 0.53M | 1.12M | | 0.31M | 0.69M | 1.21M | 1.24M | 1.20M | 2.69M | 0.22M | 0.34M | 0.39M | 2.06M | 2.27M | 2.17M | 2.03M | 3.17M | 3.00M | 1.63M | 6.31M | 6.75M | 8.10M | 8.12M | 3.71M | 4.07M | 4.72M | 4.14M | 2.98M | 5.54M | 1.99M | 0.94M | 0.74M | 1.78M | 1.71M | 1.17M | 1.15M | 0.90M | 1.08M | 0.59M | 0.90M | 0.59M | 0.51M |
|
Short term Debt
|
| | 0.98M | 1.94M | 2.36M | 2.30M | 2.52M | 2.40M | 3.10M | 2.59M | 2.96M | 3.73M | 4.11M | 3.60M | 3.27M | 2.71M | 3.93M | 3.38M | 3.20M | 2.85M | 4.25M | | 8.01M | 7.07M | 8.65M | 7.14M | 8.14M | 3.43M | 10.00M | 9.90M | 10.20M | 2.33M | 3.23M | 17.68M | 2.93M | 4.67M | 19.03M | | 7.85M | 2.24M | 5.61M | 8.85M | 10.97M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.62M | 1.69M | 1.61M | 1.58M | 1.60M | 1.58M | 1.68M | 1.65M | 1.61M | 1.46M | 1.33M | 1.30M | 1.46M | 1.53M | 1.48M | 1.38M | 1.33M | 1.23M | 1.09M | 1.11M | 1.04M | 1.05M | 0.99M | 1.01M |
|
Current Taxes
|
| | | | | | | | | | | 0.23M | | | | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.07M | | | | 0.08M | | | | 0.08M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.91M | 6.12M | 6.58M | 6.34M | 6.90M | 6.84M | 7.38M | 7.52M | 7.97M | 8.49M | 7.75M | 8.40M | 8.58M | 7.63M | 10.91M | 6.79M | 5.73M | 7.39M | 14.26M | | 17.67M | 16.19M | 16.44M | 14.76M | 27.87M | 19.48M | 26.92M | 26.27M | 27.78M | 13.12M | 13.45M | 13.98M | 15.94M | 18.57M | 13.43M | 11.71M | 24.84M | 18.16M | 22.11M | 26.01M | 23.41M | 31.16M | 13.64M | 13.27M | 12.94M | 15.58M | 10.99M | 11.36M | 10.08M | 11.48M | 8.93M | 9.37M | 8.61M | 9.32M | 7.03M | 8.36M | 7.57M | 7.69M | 5.54M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.24M | 5.04M | | 5.00M | 4.98M | 4.81M | 4.86M | 41.31M | 42.02M | 40.84M | 38.34M | 37.36M | 40.25M | 38.47M | 40.10M | 38.06M | 14.21M | 39.20M | 15.02M | 11.83M | 11.83M | 11.83M | 11.83M | 0.02M | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.13M | | 0.13M | 0.13M | | | | | | | | 16.68M | 16.68M | 16.68M | 16.68M | 16.68M | 17.68M | 16.68M | 16.68M | 17.88M | 17.95M | 18.03M | 18.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | | 0.26M | 0.16M | 0.18M | 0.15M | 0.33M | 0.33M | 0.12M | 0.24M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.75M | 0.04M | 0.03M | 0.04M | 0.41M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | 0.31M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 0.96M | 0.93M | 1.60M | 1.25M | 0.15M | 0.67M | 0.65M | 0.54M | 0.30M | 0.36M | 0.37M | 0.40M | 0.43M | 0.21M | 0.29M | 0.20M | 5.29M | 0.49M | 0.48M | 0.52M | 4.65M | 0.58M | 0.62M | | 5.10M | | | | 3.01M | | 0.29M | 0.33M | 0.26M | 0.26M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | 4.40M | 4.04M | 3.93M | 3.54M | 3.25M | 2.87M | 3.01M | 2.63M | 2.50M | 2.20M | 1.89M | 2.05M | 2.87M | 2.82M | 2.47M | 2.19M | 2.00M | 1.80M | 2.25M | 2.06M | 2.24M | 2.05M | 1.83M | 2.97M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.13M | | | | 0.13M | 3.25M | 0.47M | 0.07M | 0.50M | 3.00M | | 2.75M | 1.75M | 0.75M | 0.48M | 0.04M | 0.37M | 0.03M | 0.02M | 0.02M | 0.58M | 0.54M | 0.55M | 0.61M | 0.59M | 0.14M | 0.16M | 0.15M | 2.76M | 2.20M | 2.22M | 2.18M | 2.07M | 0.59M | 0.55M | 0.51M | 0.56M | 0.51M | 0.45M | 0.40M | 0.36M | 0.19M | 0.17M | 0.14M | 0.08M | 0.07M | 0.04M | 0.03M | 0.01M | |
|
Total Non-Current Liabilities
|
| | 1.92M | 0.68M | 0.63M | 0.57M | 0.53M | 0.25M | 0.19M | 0.21M | 0.17M | 0.13M | 0.08M | 0.05M | 0.04M | 0.14M | 7.67M | 6.32M | 5.66M | 0.24M | 5.29M | | 5.31M | 5.20M | 5.04M | 5.06M | 63.69M | 68.93M | 59.61M | 57.88M | 56.72M | 70.59M | 70.03M | 71.13M | 70.96M | 69.09M | 77.43M | 79.82M | 65.25M | 74.47M | 70.99M | 68.30M | 12.21M | 36.82M | 3.71M | 3.53M | 16.17M | 18.00M | 13.62M | 14.84M | 12.90M | 13.95M | 11.11M | 11.37M | 10.41M | 11.61M | 9.09M | 11.09M | 10.14M | 9.97M | 8.97M |
|
Total Liabilities
|
-9.69M | -9.70M | 0.28M | 6.80M | 7.21M | 6.91M | 7.43M | 7.09M | 7.58M | 7.74M | 8.14M | 8.62M | 7.83M | 8.45M | 8.62M | 7.78M | 10.91M | 6.79M | 5.73M | 7.64M | 19.54M | | 22.98M | 21.39M | 21.48M | 19.82M | 120.89M | 117.75M | 115.86M | 112.94M | 113.29M | 112.50M | 111.03M | 112.67M | 114.48M | 115.27M | 118.51M | 119.22M | 90.09M | 92.64M | 93.10M | 94.31M | 35.62M | 36.82M | 17.35M | 16.80M | 16.17M | 18.55M | 14.12M | 15.29M | 13.30M | 14.31M | 11.30M | 11.54M | 10.55M | 11.69M | 9.15M | 11.13M | 10.17M | 9.99M | 8.97M |
|
Total Debt
|
| | 0.98M | 1.94M | 2.36M | 2.30M | 2.52M | 2.40M | 3.10M | 2.59M | 2.96M | 3.73M | 4.11M | 3.60M | 3.27M | 2.71M | 3.93M | 3.38M | 3.20M | 3.09M | 9.28M | | 13.01M | 12.05M | 13.46M | 12.01M | 49.46M | 45.45M | 50.84M | 48.24M | 47.56M | 42.58M | 41.69M | 57.78M | 40.99M | 18.88M | 58.24M | 15.02M | 19.68M | 14.07M | 17.44M | 20.68M | 10.98M | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Common Equity
|
9.69M | 9.70M | 9.70M | 4.69M | 4.72M | 4.25M | 4.41M | 4.11M | 4.29M | 3.47M | 3.26M | 2.61M | 2.39M | 2.14M | 1.64M | 2.06M | -1.29M | 3.32M | 11.79M | 19.24M | 21.79M | | 23.30M | 24.53M | 24.78M | 25.84M | 20.07M | 24.06M | 23.16M | 22.16M | 21.07M | 21.10M | 19.87M | 16.93M | 11.87M | 9.21M | 6.64M | 1.97M | 39.66M | 27.38M | 27.37M | 25.93M | 77.64M | 80.77M | 97.58M | 98.82M | 101.62M | 101.00M | 102.03M | 102.81M | 110.40M | 109.30M | 106.32M | 105.47M | 86.34M | 84.21M | 83.64M | 50.64M | 50.40M | 50.01M | 49.97M |
|
Shareholder's Equity
|
9.69M | 9.70M | 9.70M | 4.69M | 4.72M | 4.25M | 4.41M | 4.11M | 4.29M | 3.47M | 3.26M | 2.61M | 2.39M | 2.14M | 1.64M | 2.06M | -1.29M | 3.32M | 11.79M | 19.24M | 21.79M | | 23.30M | 24.53M | 24.78M | 25.84M | 20.07M | 24.06M | 23.16M | 22.16M | 21.07M | 21.10M | 19.87M | 16.93M | 11.87M | 9.21M | 6.64M | 1.97M | 39.66M | 27.38M | 27.37M | 25.93M | 77.64M | 80.77M | 97.58M | 98.82M | 101.62M | 101.00M | 102.03M | 102.81M | 110.40M | 109.30M | 106.32M | 105.47M | 86.34M | 84.21M | 83.64M | 50.64M | 50.40M | 50.01M | 49.97M |
|
Liabilities and Shareholders Equity
|
| | 9.97M | 11.50M | 11.93M | 11.16M | 11.84M | 11.20M | 11.87M | 11.21M | 11.40M | 11.23M | 10.22M | 10.59M | 10.26M | 9.84M | 9.62M | 10.11M | 17.52M | 26.87M | 41.33M | 45.29M | 46.28M | 45.93M | 46.26M | 45.66M | 140.96M | 141.81M | 139.02M | 135.10M | 134.36M | 133.60M | 130.91M | 129.60M | 126.35M | 124.48M | 125.16M | 121.20M | 129.75M | 120.01M | 120.47M | 120.24M | 113.26M | 117.59M | 114.93M | 115.62M | 117.79M | 119.55M | 116.16M | 118.11M | 123.70M | 123.61M | 117.63M | 117.01M | 96.88M | 95.90M | 92.79M | 61.77M | 60.56M | 60.00M | 58.94M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | | 1.44M | 1.44M | 1.54M | 1.54M | 1.19M | 1.95M | 1.95M | 0.87M | 1.38M | 6.13M | 1.58M | 6.13M | 5.49M | 0.95M | 5.49M | 5.49M | 5.49M | 4.89M |
|
Retained Earnings
|
| | -5.56M | -5.34M | -5.31M | -5.83M | -5.75M | -6.35M | -6.16M | -6.99M | -7.22M | -8.24M | -8.46M | -9.19M | -9.83M | -9.59M | -13.00M | -13.04M | -12.93M | -14.26M | -14.65M | | -14.11M | -13.08M | -13.03M | -13.16M | -19.18M | -15.45M | -17.25M | -20.12M | -22.01M | -23.02M | -26.47M | -30.36M | -37.19M | -40.78M | -44.34M | -49.77M | -18.10M | -30.65M | -30.97M | -32.70M | -33.64M | -30.65M | -13.98M | -12.89M | -10.26M | -11.05M | -10.39M | -9.74M | -1.86M | -1.63M | -3.19M | -4.19M | -23.48M | -25.73M | -26.42M | -59.54M | -59.97M | -60.48M | -60.63M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 1.96M | 8.12M | | | | | | | | 29.33M | 29.33M | 29.33M | 28.79M | 28.79M | 28.79M | 27.55M | 27.55M | 27.57M | 27.61M | 27.65M | 27.70M | | | | | | | | | | | | | | | | | | | | | | | |