|
Cash & Equivalents
|
2.34M | 1.85M | 1.58M | 2.69M | 2.25M | 1.85M | 2.00M | 3.19M | 3.75M | 2.87M | 3.05M | 3.34M | 3.25M | 3.15M | 2.18M | 2.90M | 1.50M | 1.31M | 1.40M | 1.52M | 1.46M | 1.88M | 1.54M | 1.80M | 1.37M | 1.35M | 1.47M | 1.76M | 1.92M | 6.08M | 6.57M | 6.75M | 5.24M | 5.77M | 4.54M | 4.92M | 4.80M | 4.91M | 4.53M | 4.76M | 5.30M | 5.35M | 5.59M | 6.77M | 8.25M | 9.31M | 10.19M | 10.16M | 11.23M | 11.00M | 10.87M | 10.68M | 10.64M | 10.60M | 10.39M | 11.26M | 12.13M | 13.55M | 9.88M | 2.70M | 4.22M | 6.10M | 6.92M | 7.70M | 9.85M | 12.23M | 11.96M |
|
Cash & Current Investments
|
2.34M | 1.85M | 1.58M | 2.69M | 2.25M | 1.85M | 2.00M | 3.19M | 3.75M | 2.87M | 3.05M | 3.34M | 3.25M | 3.15M | 2.18M | 2.90M | 1.50M | 1.31M | 1.40M | 1.52M | 1.46M | 1.88M | 1.54M | 1.80M | 1.37M | 1.35M | 1.47M | 1.76M | 1.92M | 6.08M | 6.57M | 6.75M | 5.24M | 5.77M | 4.54M | 4.92M | 4.80M | 4.91M | 4.53M | 4.76M | 5.30M | 5.35M | 5.59M | 6.77M | 8.25M | 9.31M | 10.19M | 10.16M | 11.23M | 11.00M | 10.87M | 10.68M | 10.64M | 10.60M | 10.39M | 11.26M | 12.13M | 13.55M | 9.88M | 2.70M | 4.22M | 6.10M | 6.92M | 7.70M | 9.85M | 12.23M | 11.96M |
|
Receivables - Net
|
0.46M | -0.38M | -0.55M | -2.17M | -0.64M | -0.95M | -0.38M | -1.06M | -1.88M | 6.69M | 6.85M | 7.48M | 6.98M | 6.10M | 5.81M | 8.87M | 5.27M | 4.97M | 4.72M | 5.61M | 5.39M | 3.99M | 4.17M | 4.34M | 5.60M | 5.16M | 4.96M | 5.42M | 5.50M | 5.76M | 4.58M | 5.07M | 5.19M | 5.47M | 4.31M | 3.74M | 4.34M | 4.25M | 4.05M | 3.97M | 4.37M | 4.49M | 4.38M | 4.15M | 5.11M | 4.45M | 4.46M | 4.23M | 5.01M | 4.72M | 4.70M | 4.62M | 5.62M | 5.25M | 5.17M | 5.24M | 6.80M | 6.15M | 6.46M | 7.29M | 7.32M | 7.19M | 6.30M | 7.12M | 7.60M | 7.19M | 6.90M |
|
Receivables - Other
|
| | | | | | | | | 0.36M | 0.14M | 0.08M | 0.25M | 0.20M | 0.05M | 0.26M | 0.33M | 0.17M | 0.16M | 0.01M | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.46M | -0.38M | -0.55M | -2.17M | -0.64M | -0.95M | -0.38M | -1.06M | -1.88M | 7.05M | 7.00M | 7.56M | 7.24M | 6.30M | 5.86M | 9.13M | 5.60M | 5.13M | 4.88M | 5.62M | 5.39M | 4.11M | 4.17M | 4.34M | 5.60M | 5.16M | 4.96M | 5.42M | 5.50M | 5.76M | 4.58M | 5.07M | 5.19M | 5.47M | 4.31M | 3.74M | 4.34M | 4.25M | 4.05M | 3.97M | 4.37M | 4.49M | 4.38M | 4.15M | 5.11M | 4.45M | 4.46M | 4.23M | 5.01M | 4.72M | 4.70M | 4.62M | 5.62M | 5.25M | 5.17M | 5.24M | 6.80M | 6.15M | 6.46M | 7.29M | 7.32M | 7.19M | 6.30M | 7.12M | 7.60M | 7.19M | 6.90M |
|
Inventory
|
0.01M | 0.01M | 0.00M | 0.00M | 196.00 | 0.01M | 0.01M | -0.00M | 0.81M | 0.76M | 0.56M | 0.59M | 0.64M | 0.36M | 0.29M | 0.35M | 0.27M | 0.17M | 0.12M | 0.16M | 0.10M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.04M | -0.02M | -0.03M | -0.04M | 0.08M | 0.02M | 0.07M | 0.25M | 0.30M | 0.24M | 0.24M | 0.28M | 0.18M | 0.34M | 0.75M | 0.32M | 0.33M | 0.31M | 0.34M | 0.49M | 0.08M | 0.07M | 0.08M | 0.09M | 0.07M | 0.05M | 0.07M | 0.13M | 0.16M | 0.15M | 0.22M | 0.20M | 0.20M | 0.22M | 0.32M | 0.30M | 0.33M | 0.26M | 0.42M | 0.28M | 0.32M | 0.26M | 0.32M | 0.31M | 0.24M | 0.24M | 0.30M | 0.32M | 0.27M | 0.21M | 0.33M | 0.34M | 0.28M | 0.21M | 0.34M | 0.40M | 0.40M | 0.31M | 0.55M | 0.64M | 0.64M | 0.65M | 0.74M | 0.63M | 0.58M | 0.72M |
|
Current Assets
|
5.09M | 5.62M | 5.74M | 9.12M | 6.51M | 7.11M | 7.59M | 10.08M | 14.46M | 12.24M | 11.58M | 12.19M | 11.63M | 10.40M | 8.76M | 13.54M | 7.99M | 7.68M | 7.50M | 9.09M | 8.18M | 8.00M | 6.38M | 7.04M | 8.15M | 6.96M | 7.00M | 7.85M | 7.75M | 12.18M | 11.71M | 13.25M | 11.90M | 12.00M | 9.73M | 9.72M | 9.57M | 9.58M | 9.10M | 9.61M | 10.69M | 10.17M | 10.29M | 11.54M | 14.23M | 14.72M | 15.93M | 15.36M | 17.31M | 16.90M | 16.05M | 16.28M | 17.56M | 16.98M | 15.90M | 16.89M | 20.13M | 21.30M | 17.82M | 11.62M | 13.18M | 14.69M | 14.45M | 16.15M | 18.84M | 20.00M | 19.66M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 1.67M | 1.34M | 1.04M | 0.98M | 1.29M | 1.20M | 1.12M | 0.96M | 0.83M | 0.76M | 0.70M | 0.61M | 0.11M | 0.09M | 0.08M | 0.10M | 0.08M | 0.07M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.05M | 0.07M | 0.09M | 0.10M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M |
|
Goodwill
|
0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.31M | 0.22M | 1.67M | 1.57M | 1.57M | 1.57M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 16.45M | 16.49M | 16.32M | 16.35M | 16.35M | 16.37M | 16.37M | 16.37M |
|
Intangibles
|
| | | | | | | | | 1.88M | 1.69M | 1.60M | 0.08M | 0.07M | 0.00M | 0.14M | 0.12M | 0.12M | 0.10M | 0.09M | 0.08M | 0.06M | 0.02M | | | | | | 0.11M | 0.10M | 0.09M | 0.08M | 0.06M | 0.04M | 0.03M | | 0.02M | | | | | | | | | | | | | | | | | 0.72M | | | 0.43M | 1.21M | 2.53M | 11.29M | 11.03M | 12.30M | 10.50M | 10.23M | 9.96M | 9.69M | 9.41M |
|
Goodwill & Intangibles
|
0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.31M | 0.22M | 1.67M | 3.45M | 3.26M | 3.17M | 0.31M | 0.07M | 0.00M | 0.14M | 0.12M | 0.12M | 0.10M | 0.09M | 0.08M | 0.06M | 0.02M | | | | | | 0.11M | 0.10M | 0.09M | 0.08M | 0.06M | 0.04M | 0.03M | | 0.02M | | | | | | | | | | | | | | | | | 0.72M | | | 0.43M | 1.21M | 5.77M | 27.74M | 27.52M | 28.62M | 26.84M | 26.58M | 26.33M | 26.06M | 25.78M |
|
Other Non-Current Assets
|
| | | | | | | | 0.40M | 0.31M | 0.28M | 0.27M | 0.28M | 0.24M | 0.24M | 0.26M | 0.25M | 0.29M | 0.22M | 0.48M | 0.30M | 2.35M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.45M | 0.42M | 0.39M | 0.36M | 0.34M | 0.31M | 0.28M | 0.25M | 0.22M | 0.19M | 0.16M | 0.13M | 0.10M | 0.07M | 0.04M | 0.01M | 878.00 | 906.00 | 876.00 | 880.00 | 905.00 | 893.00 | 894.00 | 924.00 | 997.00 | 0.00M | 0.00M | 0.00M | 0.00M | 981.00 | 915.00 | 867.00 | 881.00 | 957.00 | 982.00 |
|
Non-Current Assets
|
-5.09M | -5.62M | -5.74M | -9.12M | -6.51M | -7.11M | -7.59M | -10.08M | -14.46M | 5.43M | 4.89M | 4.48M | 1.56M | 1.60M | 1.44M | 1.53M | 1.33M | 1.24M | 1.09M | 1.27M | 0.99M | 1.05M | 0.12M | 0.09M | 0.11M | 0.09M | 0.08M | 0.10M | 0.21M | 0.19M | 0.18M | 0.17M | 0.61M | 0.56M | 0.53M | 0.46M | 0.44M | 0.38M | 0.34M | 0.31M | 0.27M | 0.24M | 0.21M | 0.16M | 0.12M | 0.09M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.34M | 0.35M | 0.49M | 0.53M | 5.86M | 27.85M | 27.62M | 27.17M | 26.92M | 26.64M | 26.39M | 26.12M | 25.85M |
|
Assets
|
| | | | | | | | | 17.66M | 16.47M | 16.67M | 13.20M | 12.01M | 10.21M | 15.07M | 9.33M | 8.92M | 8.58M | 10.36M | 9.17M | 9.04M | 6.50M | 7.13M | 8.26M | 7.05M | 7.08M | 7.96M | 7.96M | 12.37M | 11.89M | 13.42M | 12.51M | 12.56M | 10.26M | 10.17M | 10.01M | 9.96M | 9.44M | 9.92M | 10.96M | 10.41M | 10.50M | 11.70M | 14.36M | 14.81M | 15.99M | 15.39M | 17.32M | 16.92M | 16.07M | 16.32M | 17.60M | 17.03M | 16.24M | 17.24M | 20.61M | 21.83M | 23.68M | 39.46M | 40.80M | 41.86M | 41.36M | 42.79M | 45.23M | 46.12M | 45.51M |
|
Accounts Payables
|
1.91M | 3.04M | 3.44M | 6.70M | 4.06M | 4.89M | 4.49M | 5.40M | 7.44M | 7.05M | 7.68M | 10.54M | 9.44M | 9.55M | 8.76M | 13.23M | 8.24M | 7.53M | 7.31M | 8.42M | 8.28M | 5.75M | 5.51M | 6.13M | 7.20M | 5.61M | 5.86M | 6.44M | 6.18M | 5.69M | 5.32M | 7.14M | 6.34M | 6.44M | 4.68M | 5.05M | 4.69M | 4.69M | 4.37M | 4.66M | 5.73M | 4.86M | 4.89M | 5.86M | 6.17M | 6.35M | 7.38M | 5.80M | 7.56M | 6.69M | 6.46M | 6.51M | 7.08M | 6.60M | 5.57M | 5.63M | 7.70M | 8.08M | 8.54M | 8.86M | 9.01M | 8.84M | 8.26M | 8.10M | 8.53M | 7.44M | 7.60M |
|
Notes Payables
|
| | | | | | | | | 0.16M | 0.06M | 0.04M | 0.06M | 0.11M | 0.05M | 0.04M | 0.05M | 0.07M | 0.06M | 0.05M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.91M | 3.04M | 3.44M | 6.70M | 4.06M | 4.89M | 4.49M | 5.40M | 7.44M | 7.21M | 7.74M | 10.58M | 9.50M | 9.66M | 8.81M | 13.28M | 8.29M | 7.60M | 7.37M | 8.47M | 8.32M | 5.76M | 5.51M | 6.13M | 7.20M | 5.61M | 5.86M | 6.44M | 6.18M | 5.69M | 5.32M | 7.14M | 6.34M | 6.44M | 4.68M | 5.05M | 4.69M | 4.69M | 4.37M | 4.66M | 5.73M | 4.86M | 4.89M | 5.86M | 6.17M | 6.35M | 7.38M | 5.80M | 7.56M | 6.69M | 6.46M | 6.51M | 7.08M | 6.60M | 5.57M | 5.63M | 7.70M | 8.08M | 8.54M | 8.86M | 9.01M | 8.84M | 8.26M | 8.10M | 8.53M | 7.44M | 7.60M |
|
Accumulated Expenses
|
| | | | | 0.10M | | | | 0.75M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
-0.02M | 0.03M | 0.00M | -0.03M | -0.04M | -0.02M | -0.06M | 0.08M | 0.36M | -0.30M | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 1.17M | 1.44M | 1.08M | 0.77M | 1.35M | 1.00M | 0.25M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 7.36M | 7.30M |
|
Current Leases
|
-0.01M | -0.02M | -0.00M | 0.04M | 0.04M | 0.04M | -0.01M | 0.04M | -0.03M | 0.66M | 0.48M | 0.31M | 0.59M | 0.64M | 0.66M | 0.61M | 0.51M | 0.22M | 0.31M | 0.32M | 0.32M | 0.32M | | | | | | | | | | | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.11M | 0.08M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.00M | | | 0.00M | 600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 0.16M | 0.11M | 0.25M | 0.22M | 0.07M | 0.06M | 0.33M | 0.09M | 0.05M | 0.02M | 0.43M | 0.18M | | | | | 0.35M | 0.16M | 0.50M | 0.62M | 0.64M | 0.87M | 1.17M | 1.16M | 1.34M | 1.36M | 1.31M | 1.65M | 1.67M | 1.64M | 2.02M | 2.07M | 2.31M | 2.42M | 2.87M | 3.30M | 3.52M | 3.56M | 4.39M | 4.60M | 4.80M | 4.44M | 4.74M | 5.34M | 5.54M | 5.36M | 5.97M | 6.52M | 6.42M | 6.39M | 7.84M | 8.87M | 9.02M | 8.05M | 8.85M | 10.36M | 10.70M | 9.98M |
|
Total Current Liabilities
|
1.99M | 3.17M | 3.58M | 6.81M | 4.17M | 5.02M | 5.94M | 6.81M | 9.88M | 9.74M | 10.40M | 12.23M | 11.98M | 11.57M | 9.97M | 14.57M | 9.20M | 8.11M | 8.00M | 9.39M | 8.88M | 9.35M | 5.70M | 6.32M | 7.39M | 5.96M | 6.02M | 6.95M | 6.79M | 6.33M | 6.19M | 8.31M | 7.59M | 7.89M | 6.15M | 6.48M | 6.46M | 6.47M | 6.12M | 6.81M | 7.93M | 7.30M | 7.44M | 8.86M | 9.59M | 9.95M | 10.98M | 10.20M | 12.16M | 11.49M | 10.90M | 11.26M | 12.43M | 12.14M | 10.92M | 11.60M | 14.22M | 14.50M | 14.93M | 16.71M | 17.88M | 17.87M | 16.30M | 20.92M | 24.90M | 25.51M | 24.88M |
|
Capital Leases
|
0.05M | 0.04M | 0.04M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 1.44M | 1.28M | 1.21M | 1.15M | 0.74M | 0.81M | 0.67M | 0.58M | 0.49M | 0.49M | 0.36M | 0.28M | 0.20M | 0.44M | | | | | | | | | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 0.11M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| -1.04M | -0.32M | 0.24M | 0.10M | 0.03M | -0.41M | -1.71M | -3.23M | -5.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
189.00 | | | | | | | | 0.35M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.30M | 0.39M | 0.36M | 0.33M | 0.30M | 0.27M | 0.24M | 0.08M | 0.05M | 0.01M | | 0.08M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.62M | 0.36M | 0.36M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 8.79M | 8.79M | 12.30M | 12.30M | 14.71M | 15.11M | 6.68M | 12.33M |
|
Total Non-Current Liabilities
|
| | | | | | | | 11.86M | 2.09M | 12.06M | 13.81M | | 0.87M | | 0.61M | | 0.50M | | 0.28M | 0.20M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.93M | 16.71M | 17.88M | 17.87M | 16.30M | 16.96M | 18.89M | 25.51M | 17.58M |
|
Total Liabilities
|
| | | | | 5.06M | | | 12.48M | 11.84M | 12.42M | 14.17M | 12.79M | 12.44M | 10.68M | 15.18M | 9.71M | 8.61M | 8.35M | 9.67M | 9.08M | 9.46M | 5.70M | 6.32M | 7.39M | 5.69M | | | | 6.33M | | | 7.95M | 8.22M | 6.45M | 6.75M | 6.70M | 6.68M | 6.30M | 6.96M | 8.04M | 7.38M | 7.48M | 8.88M | 9.59M | 9.95M | | | | | | | | | | | | 14.50M | 16.80M | 25.50M | 26.67M | 30.17M | 28.60M | 31.66M | 34.00M | 32.19M | 29.92M |
|
Total Debt
|
| | | | | | | | 1.17M | 1.55M | 1.17M | 0.85M | 1.42M | 1.05M | 0.29M | 0.13M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 7.36M | 7.30M |
|
Common Equity
|
| | | | | 3.31M | | | | 5.82M | 4.05M | 2.50M | 0.41M | -0.43M | -0.47M | -0.11M | -0.38M | 0.31M | 0.23M | 0.69M | 0.10M | -0.42M | 0.80M | 0.81M | 0.87M | 1.09M | 1.06M | 1.01M | 1.17M | 6.04M | 5.70M | 5.11M | 4.56M | 4.34M | 3.81M | 3.43M | 3.31M | 3.28M | 3.14M | 2.96M | 2.92M | 3.03M | 3.02M | 2.82M | 4.77M | 4.86M | 5.00M | 5.19M | 5.16M | 5.43M | 5.17M | 5.06M | 5.18M | 4.88M | 5.32M | 5.65M | 6.39M | 7.33M | 6.89M | 13.96M | 14.13M | 11.69M | 12.76M | 11.13M | 11.23M | 13.93M | 15.59M |
|
Shareholder's Equity
|
12.96M | 1.02M | 12.96M | 12.96M | 12.96M | 3.31M | 13.02M | 15.24M | 16.82M | 5.82M | 4.05M | 2.50M | 0.41M | -0.43M | -0.47M | -0.11M | -0.38M | 0.31M | 0.23M | 0.69M | 0.10M | -0.42M | 0.80M | 0.81M | 0.87M | 1.09M | 1.06M | 1.01M | 1.17M | 6.04M | 5.70M | 5.11M | 4.56M | 4.34M | 3.81M | 3.43M | 3.31M | 3.28M | 3.14M | 2.96M | 2.92M | 3.03M | 3.02M | 2.82M | 4.77M | 4.86M | 5.00M | 5.19M | 5.16M | 5.43M | 5.17M | 5.06M | 5.18M | 4.88M | 5.32M | 5.65M | 6.39M | 7.33M | 6.89M | 13.96M | 14.13M | 11.69M | 12.76M | 11.13M | 11.23M | 13.93M | 15.59M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | 17.66M | 16.47M | 16.67M | 13.20M | 12.01M | 10.21M | 15.07M | 9.33M | 8.92M | 8.58M | 10.36M | 9.17M | 9.04M | 6.50M | 7.13M | 8.26M | 7.05M | 7.08M | 7.96M | 7.96M | 12.37M | 11.89M | 13.42M | 12.51M | 12.56M | 10.26M | 10.17M | 10.01M | 9.96M | 9.44M | 9.92M | 10.96M | 10.41M | 10.50M | 11.70M | 14.36M | 14.81M | 15.99M | 15.39M | 17.32M | 16.92M | 16.07M | 16.32M | 17.60M | 17.03M | 16.24M | 17.24M | 20.61M | 21.83M | 23.68M | 39.46M | 40.80M | 41.86M | 41.36M | 42.79M | 45.23M | 46.12M | 45.51M |
|
Treasury Shares
|
| | | | | 2.86M | | | | | | | | | 2.38M | 2.38M | | | 2.23M | 1.29M | 0.90M | | 0.90M | 0.51M | 0.05M | 0.74M | 0.00M | 0.03M | 0.20M | 1.99M | 0.03M | 0.05M | 0.01M | 1.99M | 0.03M | 0.05M | 0.02M | 1.99M | 0.03M | 0.02M | 0.02M | 0.19M | 0.03M | 0.04M | 0.03M | 0.25M | 0.03M | 0.03M | 0.01M | 0.25M | 0.02M | 0.01M | 0.01M | 0.40M | 0.01M | 0.02M | 0.01M | 2.48M | 0.02M | 0.01M | 0.16M | 0.20M | 0.01M | 0.05M | 0.25M | 1.40M | 1.44M |
|
Retained Earnings
|
-1.12M | -1.94M | -2.25M | -2.01M | -1.91M | -2.24M | -2.65M | -3.95M | -5.47M | -7.65M | -9.34M | -11.12M | -13.25M | -14.18M | -14.24M | -14.06M | -14.54M | -13.99M | -14.14M | -14.58M | -15.26M | -15.86M | -14.71M | -14.81M | -14.81M | -15.08M | -15.26M | -15.56M | -15.53M | -15.58M | -15.99M | -16.84M | -17.47M | -17.88M | -18.65M | -19.27M | -19.47M | -19.55M | -19.73M | -20.33M | -20.44M | -20.51M | -20.60M | -21.19M | -21.18M | -21.18M | -21.16M | -21.42M | -21.37M | -21.46M | -21.83M | -22.32M | -22.66M | -23.09M | -22.88M | -23.14M | -22.90M | -22.52M | -23.51M | -23.56M | -23.49M | -26.31M | -25.64M | -27.62M | -27.40M | -25.04M | -24.29M |