|
Cash & Equivalents
|
0.38M | 0.37M | 0.86M | 0.64M | 0.64M | 8.07M | 7.49M | 5.09M | 3.35M | 10.28M | 8.30M | 5.43M | 2.51M | 14.82M | 11.44M | 17.54M | 13.71M | | 9.77M | 6.51M | 3.26M | 2.00M | 0.89M | 10.47M | 7.52M | 8.57M | 6.88M | 4.76M | 3.71M | 4.64M | 6.44M | 11.25M | 9.38M | 5.81M | 4.82M | 7.15M | 5.51M | 3.14M | 13.86M | 10.88M | 12.64M | 44.03M | 41.42M | 13.06M | 12.00M | 7.80M | 6.39M | 3.93M | 4.63M | 4.23M | 11.54M | 13.84M | 9.64M | 9.39M | 28.39M | 15.82M | 18.92M | 12.38M | 11.51M | 63.40M |
|
Short-term Investments
|
| | | 0.25M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.01M | 22.04M | 22.05M | 20.08M | 17.11M | 13.17M | 8.66M | 28.82M | 29.16M | 29.38M | 24.56M | 18.78M | 24.58M | 15.72M | 13.70M | 7.87M | |
|
Cash & Current Investments
|
0.38M | 0.37M | 0.86M | 0.89M | 0.98M | 8.07M | 7.49M | 5.09M | 3.35M | 10.28M | 8.30M | 5.43M | 2.51M | 14.82M | 11.44M | 17.54M | 13.71M | | 9.77M | 6.51M | 3.26M | 2.00M | 0.89M | 10.47M | 7.52M | 8.57M | 6.88M | 4.76M | 3.71M | 4.64M | 6.44M | 11.25M | 9.38M | 5.81M | 4.82M | 7.15M | 5.51M | 3.14M | 13.86M | 10.88M | 12.64M | 44.03M | 41.42M | 37.07M | 34.04M | 29.85M | 26.47M | 21.05M | 17.80M | 12.88M | 40.36M | 43.00M | 39.02M | 33.95M | 47.16M | 40.40M | 34.64M | 26.09M | 19.37M | 63.40M |
|
Receivables - Net
|
| | | 0.85M | 0.48M | 0.61M | 1.78M | 2.28M | 2.04M | 2.04M | 1.08M | 1.27M | 2.15M | 1.74M | 2.13M | 1.85M | 1.49M | 0.72M | 0.73M | | 0.41M | 0.55M | 0.43M | 0.54M | 0.36M | 0.47M | 0.45M | 0.54M | 0.64M | 0.75M | 0.92M | 0.71M | 0.72M | 0.46M | 0.86M | 0.80M | 0.82M | 0.86M | 0.42M | 0.56M | 0.48M | 0.71M | 0.96M | 0.97M | 1.22M | 1.11M | 1.18M | 1.17M | 1.03M | 1.42M | 1.47M | 1.04M | 1.80M | 1.19M | 1.31M | 1.53M | 1.57M | 1.58M | 1.59M | 1.96M |
|
Receivables - Other
|
| | | 0.07M | 1.96M | 0.18M | 0.12M | 0.12M | 0.20M | 0.26M | 0.41M | 0.21M | 0.28M | 0.39M | 0.45M | 0.39M | 0.47M | 0.28M | 0.19M | | 0.14M | 0.20M | 0.13M | 0.14M | 0.20M | 0.19M | 0.16M | 0.17M | 0.21M | 0.24M | 0.17M | 0.17M | 0.10M | 0.19M | 0.28M | 0.19M | 0.15M | 0.17M | 0.15M | 0.33M | 0.15M | 0.12M | 0.14M | 0.14M | 0.17M | 0.09M | 0.17M | 0.21M | 0.21M | 0.31M | 0.31M | 0.36M | 0.65M | 0.48M | 0.45M | 0.74M | 0.68M | 0.76M | 0.50M | 0.47M |
|
Receivables
|
| | | 0.93M | 2.44M | 0.80M | 1.90M | 2.40M | 2.25M | 2.30M | 1.49M | 1.49M | 2.42M | 2.13M | 2.58M | 2.24M | 1.96M | 1.00M | 0.92M | | 0.55M | 0.75M | 0.56M | 0.68M | 0.55M | 0.66M | 0.61M | 0.70M | 0.85M | 0.99M | 1.09M | 0.88M | 0.82M | 0.65M | 1.14M | 0.98M | 0.97M | 1.03M | 0.57M | 0.90M | 0.62M | 0.82M | 1.10M | 1.11M | 1.39M | 1.20M | 1.35M | 1.37M | 1.25M | 1.73M | 1.78M | 1.41M | 2.45M | 1.67M | 1.76M | 2.27M | 2.25M | 2.34M | 2.09M | 2.44M |
|
Raw Materials
|
| | | 0.17M | 0.10M | | | | | 0.15M | | | | 0.12M | | | | | 0.24M | | 0.14M | | 0.11M | 0.11M | 0.18M | | | | 0.30M | | | | 0.74M | | 0.97M | 0.99M | 0.98M | 0.89M | 0.76M | 0.79M | 0.69M | 0.75M | 0.84M | 0.58M | 0.61M | 0.65M | 0.85M | 0.85M | 0.93M | 0.87M | 1.00M | 1.02M | 1.33M | | 1.54M | 1.82M | 1.91M | 1.95M | 2.17M | 2.30M |
|
Work In Process
|
| | | 0.57M | 0.77M | | | | | 1.11M | | | | 1.11M | | | | | 0.54M | | 0.31M | | 0.21M | 0.15M | 0.23M | | | | 0.06M | | | | 0.11M | | 0.10M | 0.17M | 0.08M | 0.28M | 0.41M | 0.29M | 0.38M | 0.22M | 0.33M | 0.33M | 0.44M | 0.50M | 0.41M | 0.35M | 0.51M | 0.69M | 0.51M | 0.63M | 0.56M | | 0.54M | 0.56M | 0.64M | 0.82M | 0.86M | 0.73M |
|
Finished Goods
|
| | | 1.70M | 1.33M | 1.47M | 1.91M | 2.06M | 2.02M | 0.48M | | | | 0.36M | | | | | 0.44M | | 0.30M | | 0.07M | 0.11M | 0.08M | | | | 0.17M | | | | 0.28M | | 0.15M | 0.12M | 0.17M | 0.03M | 0.23M | 0.31M | 0.35M | 0.21M | 0.17M | 0.23M | 0.09M | 0.14M | 0.19M | 0.22M | 0.18M | 0.14M | 0.18M | 0.19M | 0.21M | | 0.12M | 0.07M | 0.02M | 0.05M | 0.01M | 0.58M |
|
Inventory
|
| | | | | | | | | 1.74M | 2.08M | 1.98M | 1.98M | 1.59M | 1.39M | 1.59M | 1.34M | | 1.23M | | 0.75M | | 0.39M | 0.36M | 0.50M | 0.33M | 0.43M | 0.58M | 0.53M | 0.52M | 0.64M | 0.82M | 1.13M | 1.45M | 1.22M | 1.28M | 1.24M | 1.20M | 1.40M | 1.39M | 1.42M | 1.18M | 1.34M | 1.14M | 1.14M | 1.29M | 1.45M | 1.41M | 1.62M | 1.70M | 1.69M | 1.85M | 2.11M | 2.36M | 2.21M | 2.44M | 2.57M | 2.82M | 3.05M | 3.61M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.03M | 0.07M | 0.10M | 0.07M | 0.09M | 0.09M | 0.06M | 0.09M | 0.09M | 0.27M | 0.14M | 0.14M | 0.11M | | 0.08M | | 0.07M | | 0.04M | 0.11M | 0.07M | 0.02M | 0.07M | 0.11M | 0.06M | 0.05M | 0.07M | 0.14M | 0.08M | 0.07M | 0.04M | 0.15M | 0.09M | 0.06M | 0.04M | 0.17M | 0.33M | 0.21M | 0.06M | 0.77M | 0.52M | 0.29M | 0.22M | 0.86M | 0.66M | 0.39M | 0.06M | 0.48M | 0.58M | 0.53M | 0.72M | 1.28M | 1.06M | 0.89M | 0.95M | 0.94M |
|
Current Assets
|
| | | 3.89M | 12.22M | 10.84M | 11.53M | 9.83M | 7.80M | 14.31M | 11.97M | 9.10M | 7.10M | 18.91M | 15.64M | 21.60M | 17.21M | | 11.99M | | 4.63M | | 1.88M | 11.62M | 8.63M | 9.58M | 7.99M | 6.16M | 5.16M | 6.20M | 8.24M | 13.09M | 11.42M | 7.97M | 7.22M | 9.57M | 7.81M | 5.44M | 15.87M | 13.34M | 15.34M | 46.25M | 43.92M | 40.09M | 37.09M | 32.63M | 29.50M | 24.69M | 21.33M | 16.70M | 50.52M | 46.73M | 44.16M | 38.51M | 51.84M | 46.39M | 40.52M | 32.14M | 25.46M | 70.39M |
|
Property, Plant & Equipment (Net)
|
| | | 0.28M | 0.30M | 0.30M | 0.35M | 0.42M | 0.47M | 0.46M | 0.46M | 0.48M | 0.47M | 0.55M | 0.59M | 0.65M | 0.62M | | 0.55M | | 0.47M | | 0.41M | 0.38M | 0.38M | 0.50M | 0.46M | 0.49M | 0.48M | 0.44M | 0.43M | 0.40M | 0.42M | 0.45M | 0.51M | 0.54M | 0.55M | 0.50M | 0.46M | 0.41M | 0.45M | 0.42M | 0.44M | 0.56M | 0.63M | 0.63M | 0.70M | 0.88M | 0.92M | 0.89M | 0.87M | 0.91M | 1.06M | 1.19M | 1.59M | 1.95M | 2.37M | 2.74M | 3.10M | 3.40M |
|
Intangibles
|
| | | | | | | | | | | 0.91M | 0.90M | 0.88M | 0.87M | 0.85M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.91M | 0.90M | 0.88M | 0.87M | 0.85M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 28.79M | | | | 29.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.18M | 0.01M | 0.20M | 0.19M | 0.21M | 0.26M | 1.24M | 1.18M | 2.02M | 2.23M | 1.29M | 1.45M | 1.71M | 1.67M | | 0.49M | | 0.50M | | 0.38M | 0.41M | 0.40M | 0.40M | 0.43M | 0.44M | 0.48M | 0.49M | 0.49M | 0.45M | 0.45M | 0.48M | 0.51M | 0.54M | 0.59M | 0.59M | 0.62M | 0.64M | 0.72M | 0.72M | 0.76M | 0.79M | 0.91M | 0.92M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 0.85M | 0.95M | 0.96M | 0.96M | 1.00M | 1.13M | 1.14M | 1.28M | 1.32M |
|
Non-Current Assets
|
| | | 0.18M | 0.20M | 0.51M | 0.54M | 0.64M | 0.73M | 1.71M | 1.64M | 2.50M | 2.69M | 1.84M | 2.04M | 2.36M | 2.29M | | 1.57M | | 1.06M | | 1.15M | 0.84M | 0.78M | 0.93M | 0.91M | 0.96M | 0.95M | 1.09M | 1.23M | 0.85M | 0.87M | 2.09M | 2.06M | 2.05M | 2.07M | 1.95M | 1.87M | 2.27M | 2.44M | 2.38M | 2.45M | 2.52M | 2.62M | 2.54M | 3.27M | 3.37M | 3.33M | 3.22M | 3.12M | 3.29M | 3.48M | 3.52M | 3.82M | 4.09M | 6.29M | 6.53M | 7.88M | 8.08M |
|
Assets
|
| | | 4.36M | 12.72M | 11.34M | 12.07M | 10.46M | 8.53M | 16.01M | 13.62M | 11.60M | 9.80M | 20.75M | 17.69M | 23.97M | 19.50M | | 13.56M | | 5.69M | | 3.02M | 12.46M | 9.41M | 10.51M | 8.91M | 7.11M | 6.11M | 7.29M | 9.47M | 13.93M | 12.29M | 10.06M | 9.28M | 11.62M | 9.88M | 7.38M | 17.74M | 15.61M | 17.78M | 48.63M | 46.38M | 42.61M | 39.71M | 35.17M | 32.77M | 28.06M | 24.65M | 19.92M | 53.64M | 50.02M | 47.64M | 42.03M | 55.66M | 50.48M | 46.81M | 38.67M | 33.34M | 78.47M |
|
Accounts Payables
|
| | | 1.51M | | 2.34M | 2.34M | 2.22M | 2.86M | 2.92M | 2.63M | 2.38M | 2.88M | 3.03M | 3.02M | 3.14M | 3.81M | | 2.65M | | 2.01M | | 2.22M | 1.53M | 1.45M | 1.88M | 2.07M | 2.29M | 2.13M | 2.42M | 1.98M | 1.89M | 1.97M | 1.74M | 1.31M | 1.62M | 2.47M | 2.02M | 2.77M | 2.12M | 3.47M | 2.46M | 2.94M | 3.16M | 3.45M | 2.79M | 3.58M | 3.56M | 4.41M | 3.78M | 4.06M | 4.09M | 5.08M | 4.22M | 6.04M | 5.96M | 6.42M | 5.64M | 7.55M | 9.06M |
|
Payables
|
| | | 1.51M | | 2.34M | 2.34M | 2.22M | 2.86M | 2.92M | 2.63M | 2.38M | 2.88M | 3.03M | 3.02M | 3.14M | 3.81M | | 2.65M | | 2.01M | | 2.22M | 1.53M | 1.45M | 1.88M | 2.07M | 2.29M | 2.13M | 2.42M | 1.98M | 1.89M | 1.97M | 1.74M | 1.31M | 1.62M | 2.47M | 2.02M | 2.77M | 2.12M | 3.47M | 2.46M | 2.94M | 3.16M | 3.45M | 2.79M | 3.58M | 3.56M | 4.41M | 3.78M | 4.06M | 4.09M | 5.08M | 4.22M | 6.04M | 5.96M | 6.42M | 5.64M | 7.55M | 9.06M |
|
Accumulated Expenses
|
| | | | | | | | | 1.20M | 1.26M | 0.84M | 1.56M | 1.34M | 1.05M | 0.89M | 0.73M | | 0.73M | | 0.55M | | 0.81M | 0.43M | 0.42M | 0.77M | 0.88M | 1.13M | 0.98M | 0.85M | 0.59M | 0.84M | 0.90M | 1.13M | 0.57M | 0.65M | 1.24M | 0.73M | 1.26M | | 1.24M | 0.91M | 1.02M | 1.37M | 1.51M | 1.06M | 1.56M | 1.43M | 1.85M | 0.97M | 1.26M | 1.57M | 2.19M | 1.21M | 1.66M | 2.31M | 3.41M | 2.49M | 3.64M | 5.36M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.80M | | 0.58M | | 0.49M | 0.49M | 0.01M | 0.45M | 0.50M | 0.48M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.00M | 0.08M | 0.04M | 0.05M | | 0.09M | 0.12M | 0.14M | 0.08M | 0.15M | 0.10M | 0.10M | 0.10M | 0.13M | 0.17M | 0.12M | 0.12M | 0.19M | 0.19M | 0.18M | 0.19M | 0.26M | 0.22M | 0.24M | 0.27M |
|
Short term Debt
|
| | | 0.35M | 0.35M | 0.27M | 0.18M | 0.09M | | | | 6.46M | 7.38M | | | 1.18M | | | 4.01M | | 4.15M | | 3.92M | 3.65M | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | 0.42M | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.55M | | | 0.56M | 0.43M | 0.54M | 0.52M | 0.32M | 0.19M | 0.17M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 2.10M | | 0.17M | | 0.17M | | 0.11M | 0.04M | 0.03M | 0.02M | 0.05M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 3.94M | 4.76M | 3.92M | 3.60M | 3.44M | 3.41M | 3.55M | 3.36M | 9.53M | 10.87M | 4.04M | 4.04M | 6.12M | 7.51M | | 7.33M | | 6.83M | | 7.45M | 5.62M | 4.78M | 2.26M | 2.59M | 2.72M | 2.48M | 2.96M | 2.48M | 2.37M | 2.92M | 2.64M | 1.95M | 2.32M | 3.12M | 2.60M | 3.25M | 2.57M | 3.71M | 2.87M | 3.68M | 3.72M | 4.35M | 3.69M | 4.71M | 3.96M | 5.07M | 4.38M | 4.83M | 4.69M | 6.02M | 4.88M | 6.96M | 7.26M | 7.68M | 7.37M | 9.07M | 10.82M |
|
Non-Current Debt
|
| | | 0.07M | | | | | | | | | | | | 8.59M | 7.75M | | 3.16M | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 1.04M | 0.10M | | | | | 5.02M | 5.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.21M | 0.24M | 0.26M | 0.26M | 0.27M | 0.32M | 0.35M | 0.39M | 0.45M | 0.49M | 0.60M | 0.64M | 0.61M | 0.64M | | 0.70M | | 0.71M | | 0.54M | 0.60M | 0.59M | 0.54M | 0.57M | 0.61M | 0.62M | 0.64M | 0.63M | 0.61M | 0.60M | 0.64M | 0.67M | 0.70M | 0.73M | 0.76M | 0.80M | 0.84M | 0.91M | 0.92M | 0.96M | 0.99M | 1.05M | 1.10M | 0.96M | 0.97M | 0.99M | 1.03M | 1.03M | 1.01M | 1.08M | 1.15M | 1.15M | 1.18M | 1.25M | 1.32M | 1.52M | 1.18M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 1.78M | 2.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 1.70M | 1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 1.05M | 0.65M | 0.54M | -0.02M | 0.92M | 1.00M | 0.89M | 0.90M | 0.83M | 0.78M | 0.68M | 1.35M | 1.68M | 1.20M | 1.08M | 0.97M | 1.56M | 2.34M | 0.91M | 0.79M | 0.68M | 1.80M | 1.64M | 2.51M | 2.37M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 1.71M | 4.98M | 1.41M | 1.83M | | | | | | | | | | 0.12M | | | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 1.32M | 0.24M | 0.26M | 0.26M | 0.27M | 0.32M | 7.08M | 11.01M | 1.86M | 2.33M | 0.60M | 0.64M | 9.20M | 8.38M | | 3.86M | | 1.80M | | 0.66M | 0.60M | 0.59M | 0.54M | 0.57M | 0.61M | 0.62M | 1.51M | 0.63M | 0.61M | 0.60M | 1.78M | 1.76M | 1.40M | 1.38M | 1.30M | 1.28M | 1.76M | 1.91M | 1.81M | 1.87M | 1.82M | 1.83M | 1.78M | 2.31M | 2.23M | 2.19M | 2.11M | 2.00M | 2.07M | 2.12M | 2.06M | 1.93M | 1.86M | 3.04M | 2.96M | 4.03M | 3.54M |
|
Total Liabilities
|
| 0.65M | 0.44M | 5.27M | 5.00M | 4.18M | 3.85M | 3.71M | 3.73M | 10.63M | 14.37M | 11.39M | 13.20M | 4.64M | 4.68M | 15.33M | 15.89M | | 11.19M | | 8.64M | | 8.11M | 6.23M | 5.37M | 2.80M | 3.17M | 3.33M | 3.11M | 4.46M | 3.11M | 2.98M | 3.52M | 4.42M | 3.71M | 3.73M | 4.50M | 3.91M | 4.53M | 4.33M | 5.61M | 4.68M | 5.54M | 5.54M | 6.18M | 5.47M | 7.02M | 6.19M | 7.26M | 6.50M | 6.83M | 6.76M | 8.14M | 6.94M | 8.90M | 9.13M | 10.72M | 10.33M | 13.10M | 14.36M |
|
Total Debt
|
| | | 0.43M | 0.35M | 0.27M | 0.18M | 0.09M | | | | 6.46M | 7.38M | | | 9.77M | 7.75M | | 7.17M | | 5.25M | | 3.92M | 3.65M | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -0.65M | -0.44M | -0.91M | | 7.16M | 8.21M | 6.75M | 4.80M | 5.39M | -0.76M | 0.20M | -3.40M | 16.10M | 13.01M | 8.64M | 3.61M | | 2.38M | | -2.95M | | -5.09M | 6.23M | 4.04M | 7.71M | 5.74M | 3.78M | 2.73M | 1.04M | 4.10M | 10.95M | 8.76M | 5.64M | 5.57M | 7.90M | 5.38M | 3.48M | 13.21M | 11.28M | 12.16M | 43.95M | 40.83M | 37.06M | 33.53M | 29.70M | 25.74M | 21.87M | 17.39M | 13.43M | 46.81M | 43.26M | 39.50M | 35.09M | 46.76M | 41.35M | 36.09M | 28.34M | 20.24M | 64.11M |
|
Shareholder's Equity
|
| -0.65M | -0.44M | -0.91M | | 7.16M | 8.21M | 6.75M | 4.80M | 5.39M | -0.76M | 0.20M | -3.40M | 16.10M | 13.01M | 8.64M | 3.61M | | 2.38M | | -2.95M | | -5.09M | 6.23M | 4.04M | 7.71M | 5.74M | 3.78M | 2.73M | 1.04M | 4.10M | 10.95M | 8.76M | 5.64M | 5.57M | 7.90M | 5.38M | 3.48M | 13.21M | 11.28M | 12.16M | 43.95M | 40.83M | 37.06M | 33.53M | 29.70M | 25.74M | 21.87M | 17.39M | 13.43M | 46.81M | 43.26M | 39.50M | 35.09M | 46.76M | 41.35M | 36.09M | 28.34M | 20.24M | 64.11M |
|
Liabilities and Shareholders Equity
|
| | | 4.36M | 12.72M | 11.34M | 12.07M | 10.46M | 8.53M | 16.01M | 13.62M | 11.60M | 9.80M | 20.75M | 17.69M | 23.97M | 19.50M | | 13.56M | | 5.69M | | 3.02M | 12.46M | 9.41M | 10.51M | 8.91M | 7.11M | 6.11M | 7.29M | 9.47M | 13.93M | 12.29M | 10.06M | 9.28M | 11.62M | 9.88M | 7.38M | 17.74M | 15.61M | 17.78M | 48.63M | 46.38M | 42.61M | 39.71M | 35.17M | 32.77M | 28.06M | 24.65M | 19.92M | 53.64M | 50.02M | 47.64M | 42.03M | 55.66M | 50.48M | 46.81M | 38.67M | 33.34M | 78.47M |
|
Retained Earnings
|
| | | -21.98M | -23.87M | -26.12M | -28.41M | -36.64M | -39.78M | -43.72M | -51.23M | -53.15M | -58.03M | -72.98M | -76.92M | -82.32M | -88.28M | | -116.50M | | -123.00M | | -127.58M | -129.59M | -131.91M | -134.47M | -136.77M | -138.85M | -140.35M | -142.74M | -143.37M | -145.38M | -147.59M | -150.80M | -153.00M | -155.07M | -157.63M | -159.61M | -162.09M | -164.32M | -168.18M | -171.42M | -174.93M | -179.00M | -183.09M | -187.57M | -192.21M | -196.74M | -201.59M | -205.84M | -210.92M | -216.10M | -221.50M | -228.53M | -236.44M | -244.33M | -253.51M | -264.67M | -277.82M | -290.53M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 11.00M | 0.01M | 0.01M | 0.01M | 11.00M | 0.01M | 0.01M | 11.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.55M | | 0.05M | | | 1.32M | 0.13M | 197.00 | | | | 0.00M | | | | 48.00 | | | | 19.00 | | | | 0.01M | | | | 0.19M | | | | 0.53M | | | | 0.36M | 0.34M | 2.91M | 3.07M | 3.05M | 4.61M | 3.74M | 3.98M | 4.07M | 5.67M | 5.46M | 5.39M |