|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 1.04M | 0.01M | 1.54M | 0.96M | 0.56M | 0.46M | 0.40M | 0.28M | 0.87M | 0.51M | 0.55M | 0.52M | 0.59M | 0.08M | 1.14M | 1.28M | 0.88M | 0.58M | 0.17M | 0.03M | 0.96M | 0.32M | 0.96M | 0.35M | 0.31M | 5.63M | 6.10M | 4.87M | 4.51M | 3.02M | 2.91M | 1.37M | 0.25M | 0.17M | 0.00M | 1.63M | 0.40M | 16.11M | 13.05M | 13.01M | 10.54M | 2.32M | 3.29M | 13.02M | 13.15M | 2.43M | 2.12M | 0.58M | 1.45M | 1.60M | 0.71M | 0.01M | 0.66M | 0.99M | 0.26M | 0.38M | 0.23M | 2.77M | 3.02M |
|
Short-term Investments
|
| | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 1.04M | 0.01M | 1.54M | 0.96M | 0.60M | 0.50M | 0.44M | 0.32M | 0.91M | 0.55M | 0.58M | 0.56M | 0.63M | 0.12M | 1.18M | 1.32M | 0.92M | 0.62M | 0.21M | 0.07M | 0.99M | 0.35M | 0.99M | 0.38M | 0.34M | 5.66M | 6.13M | 4.90M | 4.51M | 3.02M | 2.91M | 1.37M | 0.25M | 0.17M | 0.00M | 1.63M | 0.40M | 16.11M | 13.05M | 13.01M | 10.54M | 2.32M | 3.29M | 13.02M | 13.15M | 6.43M | 4.12M | 0.58M | 1.45M | 1.60M | 0.71M | 0.01M | 0.66M | 0.99M | 0.26M | 0.38M | 0.23M | 2.77M | 3.02M |
|
Receivables - Net
|
| | | 0.19M | | | | 0.19M | 0.31M | 0.40M | 0.34M | 0.28M | 0.45M | 0.89M | 0.85M | 0.34M | 0.24M | 0.24M | 0.44M | 0.17M | 0.34M | 0.14M | 0.17M | 0.11M | 0.16M | 0.19M | 0.31M | 0.11M | 0.10M | 0.39M | 3.04M | 0.01M | 2.24M | 2.77M | 2.59M | 3.80M | 2.23M | 2.22M | 1.89M | 1.88M | 2.37M | 5.12M | 2.64M | 4.01M | 3.68M | 4.52M | 3.88M | 3.39M | 3.47M | 2.68M | 1.43M | 1.16M | 0.79M | 0.89M | 0.82M | 0.22M | 0.50M | 0.30M | 0.37M | 0.41M | 0.58M | 0.52M |
|
Receivables - Other
|
| 0.00M | | | | | | 0.07M | 0.07M | -0.02M | -0.12M | 0.04M | 0.16M | 0.14M | -0.42M | -0.02M | -0.21M | -0.27M | -0.06M | -0.00M | -0.00M | -0.01M | -0.01M | -0.05M | -0.06M | -0.08M | -0.21M | -0.37M | 0.26M | 2.86M | 0.06M | -1.16M | -0.69M | 0.11M | 0.26M | 0.01M | 0.02M | 0.01M | 0.11M | 0.31M | 0.01M | 0.31M | 1.30M | 1.90M | 2.12M | 0.48M | 0.04M | 0.13M | 2.00M | 2.00M | 0.04M | 0.90M | 0.31M | 0.02M | 0.01M | 0.01M | 0.11M | 0.18M | 0.00M | 2.00M | 0.13M | 0.05M |
|
Receivables
|
| | | 0.19M | | | | 0.26M | 0.38M | 0.38M | 0.22M | 0.32M | 0.61M | 1.03M | 0.43M | 0.32M | 0.02M | -0.03M | 0.38M | 0.16M | 0.34M | 0.13M | 0.16M | 0.06M | 0.10M | 0.11M | 0.10M | -0.26M | 0.36M | 3.25M | 3.10M | -1.15M | 1.55M | 2.88M | 2.85M | 3.81M | 2.26M | 2.23M | 1.99M | 2.19M | 2.38M | 5.43M | 3.94M | 5.92M | 5.80M | 5.01M | 3.92M | 3.52M | 5.47M | 4.68M | 1.46M | 2.06M | 1.10M | 0.91M | 0.83M | 0.24M | 0.61M | 0.48M | 0.37M | 2.41M | 0.71M | 0.56M |
|
Inventory
|
| | | 0.38M | | | | | 0.05M | | 0.01M | 0.05M | 0.08M | 0.26M | 0.21M | 0.03M | 0.03M | 0.81M | 0.03M | 0.20M | 0.56M | 0.01M | 0.01M | 0.16M | 0.42M | 0.04M | 0.14M | | | | | | | | | | | | | | | 0.81M | 0.78M | 0.93M | 1.41M | 0.79M | 1.27M | 1.05M | 0.93M | 0.89M | 0.47M | 0.01M | 0.82M | 0.40M | 0.16M | 0.28M | 0.22M | 0.74M | 0.47M | 0.96M | 0.75M | 0.98M |
|
Prepaid Assets
|
| | | 0.03M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | | | | 0.03M | 0.03M | 0.39M | 0.32M | 0.34M | 0.18M | 0.63M | 0.24M | 0.20M | 0.99M | 95.80M | 70.80M | 17.80M | 0.07M | 17.50M | 0.28M | 24.86M | 0.57M | 22.90M | 21.00M | 20.00M | 0.66M | 7.59M | 4.18M | 2.59M | 0.74M | 1.31M | 2.23M | 4.00M | 0.34M | 0.96M | 4.08M | 1.92M | 0.20M | 0.80M | 1.21M | 0.58M |
|
Current Assets
|
| | | 1.63M | | | | 0.81M | 0.93M | 0.74M | 0.68M | 1.28M | 1.24M | 1.87M | 1.79M | 0.93M | 0.40M | 2.24M | 1.69M | 1.30M | 1.54M | 0.37M | 0.25M | 0.74M | 0.93M | 1.25M | 0.85M | 0.86M | 6.34M | 6.89M | 8.15M | 6.57M | 5.62M | 5.98M | 4.36M | 4.00M | 1.87M | 1.61M | 2.91M | 1.65M | 17.99M | 18.62M | 18.30M | 17.84M | 9.13M | 8.95M | 17.91M | 21.94M | 15.19M | 11.87M | 7.51M | 9.05M | 9.33M | 7.10M | 5.34M | 6.12M | 7.40M | 2.00M | 1.16M | 1.44M | 4.09M | 4.40M |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | | | | 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 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 1.73M | 2.68M | 3.45M | 7.18M | 6.94M | 6.84M | 4.08M | 4.81M | 4.88M | 5.61M | 6.04M | 6.99M | 6.90M | 4.39M | 5.57M | 5.51M | 4.21M | 3.97M | 4.24M | 4.21M | 4.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | 0.40M | | | | | 3.35M | 3.46M | 3.60M | 3.60M | 3.60M | 3.75M | 3.60M | 3.62M | 3.62M | 3.64M | 3.64M | 3.64M | 3.64M | 1.76M | 0.74M | 0.22M | 0.22M | 0.22M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 4.16M | 1.22M | 1.22M | 1.22M | 1.22M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | | 1.81M | 1.81M | | 1.81M | 38.16M | 39.14M | 39.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.73M | 3.47M | 3.32M | 3.18M | 3.03M | 2.88M | 2.73M | 2.59M | 2.44M | 2.41M | 2.37M | 2.34M | 2.30M | 2.26M | 2.23M | 2.29M | 2.22M | 2.22M | 2.18M | 2.14M | 2.10M | 2.05M | 2.01M | 1.97M | 2.00M | 2.03M | 2.00M | 1.95M | 0.00M | 0.15M | 0.56M | 0.02M | 0.01M | 0.81M | 0.78M | 0.76M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | 7.90M | 7.63M | 7.49M | 7.34M | 7.19M | 7.04M | 6.90M | 6.75M | 6.61M | 6.57M | 6.53M | 6.50M | 3.52M | 3.49M | 3.45M | 3.52M | 3.53M | 3.53M | 3.49M | 3.45M | 3.40M | 3.36M | 3.32M | 3.28M | 3.31M | 3.34M | 3.31M | 3.26M | 0.00M | 1.96M | 2.37M | 0.02M | 1.82M | 38.97M | 39.92M | 40.00M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.10M | 0.11M | 0.09M | 0.07M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.07M | 0.10M | 0.10M | 0.10M | 4.92M | | | | 0.20M | | 0.20M | 0.09M |
|
Non-Current Assets
|
| | | 0.00M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.12M | 0.10M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 8.05M | 7.90M | 7.64M | 7.49M | 7.35M | 7.20M | 7.05M | 6.90M | 6.83M | 6.68M | 6.64M | 6.60M | 6.51M | 3.73M | 4.09M | 4.29M | 7.71M | 8.58M | 9.40M | 16.33M | 15.97M | 17.01M | 16.03M | 16.95M | 17.08M | 19.05M | 19.40M | -20.26M | 6.58M | 11.87M | 6.50M | 0.88M | 6.88M | 6.88M | 47.72M | 49.65M | 49.70M |
|
Assets
|
0.02M | 0.02M | 0.01M | 1.64M | 0.01M | 0.01M | 0.00M | 0.82M | 0.93M | 0.75M | 0.68M | 1.39M | 1.36M | 1.97M | 1.88M | 1.00M | 0.46M | 2.30M | 1.74M | 1.35M | 1.58M | 0.40M | 0.28M | 0.75M | 0.94M | 9.29M | 8.76M | 8.50M | 13.82M | 14.23M | 15.35M | 13.62M | 12.52M | 12.81M | 11.04M | 10.64M | 8.47M | 8.12M | 6.63M | 5.74M | 22.28M | 26.33M | 26.88M | 27.25M | 25.46M | 24.92M | 34.92M | 37.96M | 32.14M | 28.96M | 26.56M | 28.44M | -10.93M | 13.68M | 17.21M | 12.61M | 8.27M | 9.80M | 6.07M | 49.17M | 53.74M | 54.11M |
|
Accounts Payables
|
| | | 0.48M | | 0.04M | 0.09M | 0.56M | 0.51M | 0.49M | 0.50M | 0.34M | 0.33M | 0.72M | 0.95M | 0.31M | 0.26M | 0.24M | 0.22M | 0.28M | 0.34M | 0.21M | 0.15M | 0.04M | 0.18M | 0.49M | 0.20M | 0.54M | 1.44M | 0.93M | 2.15M | 1.61M | 1.99M | 1.99M | 2.62M | 2.25M | 1.67M | 1.81M | 2.11M | 1.75M | 1.86M | 1.99M | 3.96M | 6.02M | 5.92M | 7.14M | 7.57M | 5.48M | 4.46M | 3.49M | 4.01M | 5.70M | 7.03M | 6.19M | 9.25M | 11.67M | 10.01M | 8.65M | 9.33M | 12.01M | 12.91M | 13.03M |
|
Notes Payables
|
| | | 0.05M | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.39M | | | | | | | | | | | | | | | | | 0.20M | | | 1.96M | 1.97M | 1.98M | 2.00M | 2.50M | 2.65M | 5.40M | 6.82M | 7.16M | 1.66M | 9.25M | 10.10M | 1.85M | 2.10M | 6.79M | 7.35M | 7.06M |
|
Payables
|
| | | 0.53M | | 0.04M | 0.09M | 0.56M | 0.51M | 0.49M | 0.50M | 0.34M | 0.33M | 0.72M | 0.95M | 0.31M | 0.26M | 0.24M | 0.22M | 0.28M | 0.34M | 0.21M | 0.15M | 0.11M | 0.18M | 0.88M | 0.20M | 0.54M | 1.44M | 0.93M | 2.15M | 1.61M | 1.99M | 1.99M | 2.62M | 2.25M | 1.67M | 1.81M | 2.11M | 1.75M | 1.86M | 1.99M | 4.16M | 6.02M | 5.92M | 9.09M | 9.54M | 7.46M | 6.46M | 5.99M | 6.66M | 11.10M | 13.84M | 13.35M | 10.91M | 20.92M | 20.11M | 10.50M | 11.43M | 18.80M | 20.26M | 20.09M |
|
Accumulated Expenses
|
0.00M | 0.00M | 0.00M | 0.19M | 0.01M | 0.01M | 0.01M | 0.09M | 0.10M | 0.00M | 0.07M | 0.10M | 0.05M | 0.17M | 0.21M | 0.24M | 0.14M | 0.26M | 0.16M | 0.13M | 0.30M | 0.08M | 0.16M | 0.17M | 0.17M | -0.17M | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.11M | | | | 0.20M | 0.20M | 0.18M | 0.18M | 0.34M | 0.25M | 0.28M | 0.27M | 0.21M | 0.30M | 1.66M | 1.00M | 0.54M | 0.25M | 0.13M | | | | | | | | | | | | | | | | | | | | 0.01M | 0.21M | 0.01M | 0.01M | | 0.55M | | | | | | | | | | | 1.72M | 1.72M | 3.42M | 3.47M | 3.12M |
|
Short term Debt
|
| | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.57M | 1.46M | 1.80M | 1.92M | 0.14M | 0.07M | 0.80M | 3.30M | 3.41M | 4.91M | 5.01M | 5.18M | -5.41M | 0.03M | | | | | | | | | | | | | | | | 0.97M | 0.10M | 0.38M | 0.23M | 0.26M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.43M | 0.44M | 0.33M | 0.34M | 0.48M | 0.48M | 0.47M | 1.23M | 1.11M | 1.08M | 1.00M | 0.86M | 0.65M | 0.46M | 0.27M | 0.07M | | | |
|
Current Deferred Revenue
|
| | | 0.22M | | | | | 0.05M | 0.00M | 0.12M | 0.20M | 0.20M | 0.47M | 0.44M | 0.38M | 0.18M | 0.79M | 0.33M | 0.30M | 0.82M | 0.05M | 0.05M | 0.17M | 0.51M | 0.08M | 0.17M | 0.12M | 0.44M | 0.80M | 1.67M | 1.16M | 0.83M | 2.08M | 1.33M | 1.58M | 0.18M | 0.24M | 0.17M | 0.14M | 0.15M | 2.86M | 1.77M | 1.13M | 0.79M | 1.18M | 1.44M | 5.21M | 1.77M | 1.27M | 0.44M | 0.34M | 0.17M | 1.31M | 1.37M | 0.49M | 1.74M | 0.76M | 0.60M | 0.72M | 1.11M | 0.82M |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.01M | 1.20M | 0.01M | 0.05M | 0.10M | 1.00M | 1.03M | 0.77M | 1.05M | 1.22M | 1.13M | 2.46M | 3.51M | 3.09M | 2.97M | 4.11M | 2.34M | 2.28M | 5.22M | 4.23M | 5.71M | 6.03M | 6.68M | 6.80M | 1.03M | 0.99M | 1.88M | 1.73M | 3.82M | 2.77M | 2.81M | 4.07M | 3.96M | 3.83M | 1.85M | 2.05M | 2.27M | 1.89M | 2.01M | 5.94M | 7.23M | 7.81M | 7.57M | 10.84M | 11.59M | 13.15M | 8.72M | 7.75M | 8.33M | 12.56M | 15.11M | 15.68M | 20.55M | 22.72M | 22.31M | 13.24M | 13.81M | 22.94M | 24.85M | 24.04M |
|
Non-Current Debt
|
0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 2.50M | 2.50M | 2.45M | 2.45M | 2.46M | 4.72M | 4.72M | 5.15M | 5.15M | 5.13M |
|
Convertible Debt
|
| | | | | | | | | | | 0.69M | 1.04M | 1.00M | 0.23M | | | 2.89M | 3.04M | 2.40M | | 4.00M | | | | 2.50M | 1.72M | 2.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | 0.18M | 1.07M | 0.92M | 0.79M | 1.36M | 1.31M | 0.82M | 0.63M | -0.38M | -0.43M | -0.43M | 0.92M | 0.68M | 3.60M | 4.34M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | | | | 7.67M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.21M | 1.54M | 1.44M | 1.26M | 0.87M | 2.43M | 2.31M | 2.20M | 3.04M | 2.81M | 0.93M | 0.73M | 0.55M | 0.48M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | | 0.28M | 3.42M | 3.47M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.65M | 24.77M | | 18.25M | 24.67M | 26.53M | |
|
Total Liabilities
|
0.05M | 0.05M | 0.05M | 1.20M | 0.06M | 0.11M | 0.17M | 1.00M | 1.03M | 0.77M | 1.05M | 1.90M | 2.17M | 3.46M | 3.74M | 3.09M | 2.97M | 7.00M | 5.39M | 4.68M | 5.22M | 4.23M | 5.71M | 6.63M | 7.28M | 7.40M | 2.75M | 3.60M | 1.88M | 1.73M | 3.82M | 2.77M | 2.81M | 4.02M | 3.96M | 3.83M | 1.85M | 2.05M | 2.27M | 2.09M | 2.01M | 7.23M | 8.44M | 8.97M | 8.62M | 11.80M | 13.21M | 16.33M | 11.78M | 10.69M | 12.12M | 16.12M | 18.54M | 18.92M | 23.55M | 26.59M | 25.72M | 17.96M | 18.53M | 28.09M | 30.00M | 29.17M |
|
Total Debt
|
0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.57M | 1.46M | 1.80M | 1.92M | 0.14M | 0.07M | 0.80M | 3.30M | 3.41M | 4.91M | 5.01M | 5.18M | -5.41M | 0.03M | | | | | | | | | | | | | 0.20M | | | 0.97M | 0.10M | 0.38M | 0.23M | 1.01M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 2.50M | 2.50M | 2.45M | 2.45M | 2.46M | 4.72M | 4.72M | 5.15M | 5.15M | 5.13M |
|
Common Equity
|
-0.03M | -0.03M | -0.04M | 0.44M | -0.06M | -0.10M | -0.16M | -0.18M | -0.09M | -0.02M | -0.37M | -7.04M | -0.81M | -1.49M | -8.69M | -2.09M | -2.50M | -4.70M | -3.65M | -3.33M | -3.64M | -3.82M | -5.44M | -5.88M | -6.34M | 8.04M | 6.01M | 4.90M | 11.94M | 12.50M | 11.53M | 10.85M | 9.71M | 8.80M | 7.08M | 6.81M | 6.62M | 6.07M | 4.36M | 3.65M | 20.27M | 19.09M | 18.44M | 18.28M | 16.84M | 13.12M | 21.72M | 21.63M | 20.36M | 18.26M | 14.44M | 12.32M | 9.33M | 6.42M | -6.24M | -6.78M | -6.50M | -8.16M | -12.46M | 21.08M | 23.74M | 24.94M |
|
Shareholder's Equity
|
| | | 0.44M | | -0.10M | -0.16M | -0.18M | -0.09M | -0.02M | -0.37M | -7.04M | -0.81M | -1.49M | -8.69M | -2.09M | -2.50M | -4.70M | -3.65M | -3.33M | -3.64M | -3.82M | -5.44M | -5.88M | -6.34M | 8.04M | 6.01M | 4.90M | 11.94M | 12.50M | 11.53M | 10.85M | 9.71M | 8.80M | 7.08M | 6.81M | 6.62M | 6.07M | 4.36M | 3.65M | 20.27M | 19.09M | 18.44M | 18.28M | 16.84M | 13.12M | 21.72M | 21.63M | 20.36M | 18.26M | 14.44M | 12.32M | 9.33M | 6.42M | -6.24M | -6.78M | -6.50M | -8.16M | -12.46M | 21.08M | 23.74M | 24.94M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.02M | 0.01M | 1.64M | 0.01M | 0.01M | 0.00M | 0.82M | 0.93M | 0.75M | 0.68M | 1.39M | 1.36M | 1.97M | 1.88M | 1.00M | 0.46M | 2.30M | 1.74M | 1.35M | 1.58M | 0.40M | 0.28M | 0.75M | 0.94M | 9.29M | 8.76M | 8.50M | 13.82M | 14.23M | 15.35M | 13.62M | 12.52M | 12.81M | 11.04M | 10.64M | 8.47M | 8.12M | 6.63M | 5.74M | 22.28M | 26.33M | 26.88M | 27.25M | 25.46M | 24.92M | 34.92M | 37.96M | 32.14M | 28.96M | 26.56M | 28.44M | -10.93M | 13.68M | 17.21M | 12.61M | 8.27M | 9.80M | 6.07M | 49.17M | 53.74M | 54.11M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 6.12M | | 25.57M | 25.57M | | | | | | | | | | | | | | | | 0.00M | 0.35M | 0.50M | 0.45M | 0.01M | 0.01M | 0.04M | 0.46M | 0.53M | 0.53M | 0.50M | 0.35M | 1.27M | 1.04M | 0.76M | 0.02M | 0.00M | 0.02M | 0.07M | 0.07M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-8.27M | -8.28M | -8.29M | -3.36M | -8.31M | -8.36M | -8.42M | -5.27M | -5.73M | -6.20M | -6.73M | -7.04M | -7.44M | -8.22M | -8.69M | -9.20M | -9.72M | -11.85M | -10.93M | -10.74M | -11.09M | -11.33M | -12.99M | -13.48M | -13.99M | -14.82M | -0.54M | -2.00M | -3.70M | -4.75M | -5.82M | -6.57M | -7.81M | -8.83M | -10.66M | -11.15M | -12.13M | -13.45M | -17.58M | -18.33M | -19.17M | -20.65M | -22.28M | -24.31M | -25.85M | -29.68M | -33.11M | -33.83M | -35.24M | -37.70M | -41.43M | -44.95M | -50.50M | -62.33M | -75.93M | -80.60M | -84.46M | -87.44M | -98.53M | -101.28M | -105.85M | -111.17M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.85M | 3.85M |