|
Cash & Equivalents
|
793.00 | 326.00 | 704.00 | 949.00 | 870.00 | 509.00 | 694.00 | 590.00 | 0.00M | -623.00 | 0.81M | 0.92M | 0.88M | 0.36M | 2.80M | 1.95M | 2.19M | 8.59M | 5.96M | | | | 0.87M | | | 2.37M | 0.45M | 3.98M | 1.43M | 0.98M | 1.39M | 2.01M | 1.91M | 1.93M | 2.26M | 2.42M | 1.97M | 1.53M | 2.97M | 2.94M | 6.29M | 6.49M | 8.33M | 7.88M | 8.23M | 7.24M | 7.72M | 7.42M | 3.43M | 3.87M | 5.33M | | 5.31M | 6.32M | 2.89M | 7.05M | 2.87M | 0.73M |
|
Short-term Investments
|
| | | | | | | | | | | 0.12M | | 0.43M | 0.40M | 0.29M | 0.27M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 7.05M | 6.04M | 7.99M |
|
Cash & Current Investments
|
793.00 | 326.00 | 704.00 | 949.00 | 870.00 | 509.00 | 694.00 | 590.00 | 0.00M | -623.00 | 0.81M | 1.04M | 0.88M | 0.80M | 3.19M | 2.24M | 2.46M | 8.87M | 6.23M | | | | 0.87M | | | 2.37M | 0.45M | 3.98M | 1.43M | 0.98M | 1.39M | 2.01M | 1.91M | 1.93M | 2.26M | 2.42M | 1.97M | 1.53M | 2.97M | 2.94M | 6.29M | 6.49M | 8.33M | 7.88M | 8.23M | 7.24M | 7.72M | 7.42M | 3.43M | 3.87M | 5.33M | | 5.31M | 6.32M | 7.83M | 14.10M | 8.92M | 8.72M |
|
Receivables - Net
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.14M | | 3.68M | 3.28M | 3.12M | 2.75M | 3.63M | 3.44M | 3.36M | 3.08M | 2.56M | 2.78M | 2.71M | 2.43M | 2.58M | 2.76M | 2.56M | 2.06M | 1.57M | 1.52M | 1.36M | 1.52M | 1.51M | 1.19M | 0.93M | 1.04M | 1.21M | 0.96M | 1.01M | 1.01M | 1.19M | 0.91M | 0.83M | 0.98M | 1.18M | 1.98M | 1.49M | 1.28M | 1.49M | 1.15M | 1.07M | 1.19M | 1.34M | 1.41M | 1.36M | 1.11M | 1.22M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | | | |
|
Receivables
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.14M | | 3.68M | 3.28M | 3.12M | 2.75M | 3.63M | 3.44M | 3.36M | 3.08M | 2.56M | 2.78M | 2.71M | 2.43M | 2.58M | 2.76M | 2.56M | 2.06M | 1.57M | 1.82M | 1.36M | 1.52M | 1.51M | 1.19M | 0.93M | 1.04M | 1.21M | 0.96M | 1.01M | 1.01M | 1.19M | 0.91M | 0.83M | 0.98M | 1.18M | 1.98M | 1.49M | 1.28M | 1.49M | 1.25M | 1.07M | 1.19M | 1.34M | 1.51M | 1.36M | 1.11M | 1.22M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.63M | 0.61M | 0.55M | 0.54M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 1.61M | | 1.60M | 1.70M | 1.86M | 1.44M | 0.13M | 0.18M | 0.21M | 0.23M | 0.24M | 0.20M | 0.19M | 0.20M | 0.13M | 0.08M | 0.09M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 822.00 | 804.00 | 783.00 | 776.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.88M | | 0.94M | 0.95M | 1.06M | 1.22M | 1.53M | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.27M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Prepaid Assets
|
| | | 232.00 | 409.00 | 403.00 | 326.00 | 256.00 | 394.00 | 436.00 | 484.00 | 0.31M | | 0.34M | 0.17M | 0.41M | 0.68M | 0.82M | 0.87M | 0.83M | 0.72M | 0.50M | 0.43M | 0.47M | 0.26M | 0.73M | 0.29M | 0.50M | 0.45M | 0.49M | 0.27M | 0.35M | 0.41M | 0.48M | 0.35M | 0.30M | 0.29M | 0.41M | 0.17M | 0.22M | 0.26M | 0.23M | 0.20M | 0.15M | 0.09M | 0.13M | 0.15M | 0.11M | 0.10M | 0.18M | 0.20M | 0.39M | 0.46M | 0.43M | 0.17M | 0.34M | 0.21M | 0.22M |
|
Current Assets
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 7.50M | | 7.39M | 9.37M | 8.78M | 8.54M | 14.62M | 11.69M | 9.37M | 6.16M | 4.94M | 4.64M | 4.00M | 4.63M | 6.90M | 5.13M | 8.30M | 6.06M | 4.46M | 4.74M | 5.14M | 5.16M | 4.86M | 4.70M | 4.75M | 4.10M | 4.01M | 4.93M | 4.92M | 8.75M | 8.98M | 10.37M | 9.46M | 9.88M | 9.02M | 10.06M | 9.22M | 5.02M | 5.76M | 6.83M | 7.59M | 7.11M | 8.21M | 9.54M | 10.26M | 10.35M | 10.25M |
|
Land & Improvements
|
| | | 127.00 | | | | 127.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 4.71M | | 5.65M | 5.13M | 5.31M | 6.01M | 7.59M | 10.02M | 13.10M | 14.35M | 14.68M | 12.98M | 12.31M | 5.84M | 4.43M | 3.81M | 4.07M | 1.67M | 1.84M | 1.51M | 1.39M | 1.30M | 1.22M | 0.50M | 0.48M | 0.47M | 0.40M | 0.37M | 0.36M | 0.32M | 0.29M | 0.45M | 0.42M | 0.39M | 0.36M | 0.36M | 0.34M | 0.30M | 0.28M | 0.26M | 0.23M | 0.21M | 0.20M | 0.18M | 0.16M | 0.17M | 0.15M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.23M | 0.23M | 0.22M | 0.55M | 0.20M | 0.20M | 0.21M | 0.58M | 0.18M | 0.17M | 0.16M | 0.58M | 0.15M | 0.14M | 0.13M | 0.42M | 0.20M | 0.20M | 0.20M | 0.52M | 0.26M | 0.31M | 0.30M | 0.69M | 0.31M | 0.29M | 0.27M | 0.69M | 0.23M | 0.21M | 0.19M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.23M | 0.23M | 0.22M | 0.55M | 0.20M | 0.20M | 0.21M | 0.58M | 0.18M | 0.17M | 0.16M | 0.58M | 0.15M | 0.14M | 0.13M | 0.42M | 0.20M | 0.20M | 0.20M | 0.52M | 0.26M | 0.31M | 0.30M | 0.69M | 0.31M | 0.29M | 0.27M | 0.69M | 0.23M | 0.21M | 0.19M |
|
Long-Term Deferred Tax
|
| | | 462.00 | | | | 379.00 | | | | 1.05M | | | 0.95M | | | | 1.86M | 2.06M | | | | 5.40M | 8.20M | 8.70M | | 9.20M | 6.00M | 6.00M | 3.48M | 3.46M | 5.70M | 5.70M | 4.06M | 6.40M | 6.40M | 6.70M | | | | | | | | | 5.77M | 5.77M | 5.59M | 5.50M | 5.34M | 5.23M | 5.27M | 5.09M | 4.76M | 4.61M | 4.49M | 4.30M |
|
Other Non-Current Assets
|
| | | 392.00 | 321.00 | 486.00 | 477.00 | 372.00 | 218.00 | 216.00 | 112.00 | 0.12M | | | 0.40M | | | | 0.28M | 0.27M | 0.29M | 0.27M | 0.50M | 0.28M | 0.23M | 0.46M | 0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.25M | 0.24M | 0.23M | 0.24M | 0.23M | 0.22M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.20M | 0.21M | 0.21M | 0.20M | 0.23M | 0.18M | 0.18M |
|
Non-Current Assets
|
| | | 0.00M | -0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 5.04M | | 6.75M | 6.60M | 6.79M | 7.63M | 9.52M | 12.28M | 15.55M | 14.81M | 15.10M | 13.86M | 12.94M | 6.40M | 5.10M | 4.42M | 4.55M | 2.14M | 2.62M | 6.25M | 6.31M | 6.29M | 6.22M | 5.72M | 8.69M | 8.79M | 4.96M | 4.77M | 4.61M | 4.03M | 3.47M | 2.97M | 3.12M | 2.94M | 2.80M | 8.46M | 8.31M | 8.01M | 7.73M | 7.40M | 7.14M | 7.05M | 6.74M | 6.28M | 6.03M | 5.76M | 5.46M |
|
Assets
|
| | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 12.54M | | 14.14M | 15.97M | 15.57M | 16.17M | 24.14M | 23.97M | 24.92M | 20.97M | 20.04M | 18.50M | 16.94M | 11.03M | 11.99M | 9.55M | 12.85M | 8.20M | 7.08M | 10.99M | 11.46M | 11.45M | 11.08M | 10.43M | 13.44M | 12.88M | 8.97M | 9.71M | 9.53M | 12.78M | 12.46M | 13.35M | 12.58M | 12.82M | 11.82M | 18.52M | 17.53M | 13.03M | 13.49M | 14.24M | 14.73M | 14.16M | 14.96M | 15.82M | 16.29M | 16.11M | 15.71M |
|
Accounts Payables
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.57M | | 2.18M | 2.02M | 1.34M | 1.23M | 3.87M | 2.88M | 3.29M | 4.13M | 4.12M | 3.81M | 3.24M | 4.50M | 4.33M | 4.17M | 3.57M | 1.43M | 0.71M | 0.42M | 0.80M | 0.28M | 0.40M | 0.40M | 0.29M | 0.36M | 0.30M | 0.45M | 0.47M | 0.65M | 0.45M | 0.64M | 0.52M | 0.60M | 0.61M | 0.67M | 0.69M | 0.58M | 0.47M | 0.50M | 0.58M | 0.65M | 0.65M | 0.36M | 0.44M | 0.46M | 0.42M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | 1.58M | 1.58M | 1.59M | 0.06M | 0.03M | | | | | | | | | | | |
|
Payables
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.57M | | 2.18M | 2.02M | 1.34M | 1.23M | 3.87M | 2.88M | 3.29M | 4.13M | 4.12M | 3.81M | 3.24M | 5.50M | 5.33M | 5.17M | 4.57M | 1.43M | 0.71M | 0.42M | 0.80M | 0.28M | 0.40M | 0.40M | 0.29M | 0.36M | 0.30M | 0.45M | 0.47M | 0.65M | 0.45M | 2.22M | 2.10M | 2.19M | 0.68M | 0.70M | 0.69M | 0.58M | 0.47M | 0.50M | 0.58M | 0.65M | 0.65M | 0.36M | 0.44M | 0.46M | 0.42M |
|
Accumulated Expenses
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | 1.27M | 1.23M | 0.93M | 0.85M | 1.22M | 1.01M | 1.10M | 1.33M | 1.26M | 1.10M | 0.85M | 0.86M | 1.11M | 0.84M | 0.91M | 0.99M | 0.83M | 0.76M | 0.81M | 1.15M | 0.78M | 0.69M | 0.79M | 0.98M | 0.92M | 0.50M | 0.53M | 0.75M | 1.08M | 1.45M | 0.49M | 0.75M | 0.89M | 1.17M | 0.45M | 0.67M | 0.92M | 0.97M | 0.50M | 0.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.24M | | | 0.24M | | | | | | | | | | | | | | | | 0.40M | | | | 0.48M | | | | 0.24M | | | | 0.13M | 0.05M | 0.05M | 0.05M | 0.12M | | 0.00M | 0.00M | 0.02M | | | | 0.02M | | | |
|
Short term Debt
|
| | | 333.00 | 333.00 | 580.00 | 765.00 | 765.00 | 465.00 | 556.00 | 556.00 | 0.67M | | 0.75M | 0.50M | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | 0.25M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.50M | 0.62M | 0.63M | 0.64M | 0.66M | 0.59M | 0.47M | 0.47M | 0.47M | 0.48M | 0.49M | 0.50M | 0.50M | 0.48M | 0.46M | 0.45M | 0.43M | 0.42M | 0.40M | 0.38M | 0.37M | 0.37M |
|
Current Deferred Revenue
|
| | | 202.00 | 155.00 | 157.00 | 191.00 | 200.00 | 143.00 | 128.00 | 306.00 | 0.17M | | 0.15M | 0.18M | 0.29M | 0.33M | 0.29M | 0.37M | 0.25M | 0.27M | 0.35M | 0.30M | 0.26M | 0.13M | 0.39M | 0.21M | 0.25M | 0.10M | 0.07M | 0.07M | 0.43M | 0.27M | 0.24M | 0.28M | 0.27M | 0.17M | 0.15M | 0.25M | 0.29M | 0.15M | 0.17M | 0.63M | 0.65M | 0.39M | 0.43M | 0.54M | 0.40M | 0.29M | 0.34M | 0.34M | 0.22M | 0.16M | 0.19M | 0.34M | 0.20M | 0.12M | 0.18M |
|
Total Current Liabilities
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.45M | | 4.32M | 3.79M | 2.72M | 2.68M | 5.26M | 4.67M | 5.01M | 5.49M | 5.48M | 5.50M | 4.66M | 6.85M | 7.24M | 6.74M | 6.00M | 2.42M | 1.68M | 1.98M | 2.10M | 1.99M | 2.24M | 2.38M | 2.46M | 2.35M | 2.60M | 2.51M | 2.51M | 2.25M | 2.18M | 4.53M | 3.89M | 3.72M | 2.38M | 2.89M | 3.04M | 1.86M | 2.04M | 2.20M | 2.42M | 1.70M | 1.94M | 2.02M | 2.00M | 1.44M | 1.57M |
|
Non-Current Debt
|
| | | 482.00 | 399.00 | 809.00 | 0.00M | 977.00 | 0.00M | 0.00M | 0.00M | 1.86M | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 2.75M | 2.67M | 1.46M | 1.56M | 1.56M | 1.57M | 1.57M | 1.58M | 1.58M | 1.53M | 1.53M | 1.54M | 1.55M | 1.56M | 1.56M | 1.57M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 165.00 | 103.00 | 145.00 | 135.00 | 125.00 | 116.00 | 107.00 | 99.00 | 0.37M | | 0.68M | 0.82M | 0.85M | 1.15M | 1.11M | 1.17M | 1.42M | 1.45M | 1.58M | 1.71M | 1.56M | 1.50M | 1.51M | 1.43M | 0.85M | 0.71M | 0.70M | 0.67M | 2.40M | 2.09M | 1.60M | 1.56M | 1.45M | 1.14M | 1.00M | 0.96M | 0.87M | 0.81M | 0.76M | 1.17M | 0.84M | 0.87M | 0.80M | 0.79M | 0.78M | 0.74M | 0.72M | 0.69M | 0.60M | 0.62M | 0.57M | 0.54M | 0.52M | 0.50M | 0.49M |
|
Non-Current Deferred Tax Liability
|
| | | 360.00 | 361.00 | 461.00 | 605.00 | 699.00 | 873.00 | 553.00 | 383.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.13M | 3.63M | 3.47M | 3.31M | 3.14M | 2.53M | 1.91M | 1.79M | 1.67M | 1.55M | 1.42M | 1.29M | 1.17M | 1.07M | 0.96M | 0.85M | 0.74M | 0.64M | 0.56M | 0.47M | 0.39M | 0.30M |
|
Other Non-Current Liabilities
|
| | | | 19.00 | 25.00 | 28.00 | 22.00 | 28.00 | 22.00 | 22.00 | 0.02M | | 0.07M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.45M | 0.48M | 0.44M | 0.02M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 6.44M | | 5.79M | 5.70M | 4.35M | 4.76M | 7.28M | 6.74M | 7.42M | 8.25M | 8.51M | 8.65M | 7.70M | 9.71M | 12.88M | 11.57M | 10.19M | 4.89M | 4.15M | 4.64M | 6.49M | 6.07M | 5.83M | 5.92M | 8.65M | 8.17M | 8.78M | 9.15M | 8.90M | 8.42M | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 6.47M | | 5.86M | 5.73M | 4.38M | 4.79M | 7.30M | 6.76M | 7.44M | 8.28M | 8.53M | 9.10M | 8.18M | 10.15M | 12.90M | 11.62M | 10.24M | 4.93M | 4.19M | 4.69M | 6.53M | 6.12M | 5.89M | 5.99M | 8.71M | 8.22M | 8.83M | 9.20M | 8.96M | 8.47M | 7.69M | 7.61M | 6.52M | 6.26M | 4.72M | 5.10M | 5.11M | 3.77M | 3.82M | 3.85M | 3.87M | 3.06M | 3.16M | 3.12M | 2.98M | 2.34M | 2.36M |
|
Total Debt
|
| | | 815.00 | 732.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.52M | | 0.75M | 0.77M | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | 0.25M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | | | |
|
Common Equity
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 6.07M | | 8.29M | 10.24M | 11.20M | 11.38M | 16.83M | 17.21M | 17.48M | 12.69M | 11.50M | 9.40M | 8.76M | 0.88M | -0.91M | -2.08M | 2.60M | 3.26M | 2.89M | 6.30M | 4.92M | 5.33M | 5.20M | 4.43M | 4.73M | 4.66M | 0.14M | 0.50M | 0.58M | 4.31M | 4.77M | 5.73M | 6.06M | 6.56M | 7.09M | 13.41M | 12.42M | 9.26M | 9.67M | 10.39M | 10.86M | 11.10M | 11.80M | 12.70M | 13.30M | 13.78M | 13.35M |
|
Shareholder's Equity
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 6.07M | | 8.29M | 10.24M | 11.20M | 11.38M | 16.83M | 17.21M | 17.48M | 12.69M | 11.50M | 9.40M | 8.76M | 0.88M | -0.91M | -2.08M | 2.60M | 3.26M | 2.89M | 6.30M | 4.92M | 5.33M | 5.20M | 4.43M | 4.73M | 4.66M | 0.14M | 0.50M | 0.58M | 4.31M | 4.77M | 5.73M | 6.06M | 6.56M | 7.09M | 13.41M | 12.42M | 9.26M | 9.67M | 10.39M | 10.86M | 11.10M | 11.80M | 12.70M | 13.30M | 13.78M | 13.35M |
|
Liabilities and Shareholders Equity
|
| | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 12.54M | | 14.14M | 15.97M | 15.57M | 16.17M | 24.14M | 23.97M | 24.92M | 20.97M | 20.04M | 18.50M | 16.94M | 11.03M | 11.99M | 9.55M | 12.85M | 8.20M | 7.08M | 10.99M | 11.46M | 11.45M | 11.08M | 10.43M | 13.44M | 12.88M | 8.97M | 9.71M | 9.53M | 12.78M | 12.46M | 13.35M | 12.58M | 12.82M | 11.82M | 18.52M | 17.53M | 13.03M | 13.49M | 14.24M | 14.73M | 14.16M | 14.96M | 15.82M | 16.29M | 16.11M | 15.71M |
|
Treasury Shares
|
| | | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7,119.40M | | 7,119.40M | 7.12M | 7,119.40M | 7,119.40M | 7.12M | 7,119.40M | 7.12M | 7.12M | 7,119.40M | 7.12M | 7,119.40M | 7.12M | 7.12M | 0.49M | 7.12M | 7.12M | 7.12M | 0.91M | | | | 0.16M | | | | | | | | 7.08M | 7.09M | 7.09M | 7.09M | 0.89M | 8.69M | 10.94M | 10.94M | 0.89M | -10.94M | -10.94M | -10.94M | -10.94M | -10.94M | -10.94M | 11.44M |
|
Retained Earnings
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 20.38M | | 19.18M | 18.81M | 18.55M | 18.15M | 17.58M | 16.97M | 16.41M | 11.59M | 10.36M | 8.09M | 6.59M | -1.33M | -3.30M | -4.41M | -4.76M | -5.34M | -5.83M | -2.49M | -4.01M | -3.77M | -4.04M | -4.48M | -4.25M | -4.23M | -8.75M | -8.72M | -8.64M | -8.54M | -8.12M | -7.20M | -6.91M | -6.45M | -5.96M | 0.83M | 1.13M | 1.48M | 1.80M | 2.44M | 2.83M | 3.38M | 4.03M | 4.91M | 5.44M | 6.04M | 6.77M |