|
Cash & Equivalents
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.41M | 0.21M | 0.04M | 0.02M | 0.07M | 0.04M | 0.04M | 0.08M | 0.04M | 0.05M | 0.03M | 0.07M | 0.03M | | 200.00 | | 68.00 | 0.08M | 1.09M | 0.36M | 0.03M | 0.24M | 0.12M | 2.00M | 0.25M | 0.76M | 0.31M | 0.70M | 0.12M | 1.83M | 35.60M | 29.74M | 29.40M | 89.05M | 20.45M | 37.95M | 30.62M | 26.87M | 39.40M | 50.76M | 52.51M | 61.14M | 78.29M | 68.77M | 87.22M | 89.43M | 74.51M | 14.77M | 16.58M |
|
Cash & Current Investments
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.41M | 0.21M | 0.04M | 0.02M | 0.07M | 0.04M | 0.04M | 0.08M | 0.04M | 0.05M | 0.03M | 0.07M | 0.03M | | 200.00 | | 68.00 | 0.08M | 1.09M | 0.36M | 0.03M | 0.24M | 0.12M | 2.00M | 0.25M | 0.76M | 0.31M | 0.70M | 0.12M | 1.83M | 35.60M | 29.74M | 29.40M | 89.05M | 20.45M | 37.95M | 30.62M | 26.87M | 39.40M | 50.76M | 52.51M | 61.14M | 78.29M | 68.77M | 87.22M | 89.43M | 74.51M | 14.77M | 16.58M |
|
Receivables - Net
|
| | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.10M | 0.14M | 0.05M | 0.05M | 0.05M | 3.86M | 2.78M | 9.44M | 9.44M | 9.44M | 2.79M | 0.01M | 0.07M | 0.23M | 0.48M | 0.47M | 0.62M | 0.79M | 1.16M | 0.86M | 0.65M | 0.70M | 0.86M | 1.07M | 0.79M | 0.85M | 1.08M | 0.96M | 0.89M | 0.84M |
|
Receivables - Other
|
| 0.05M | 0.01M | 509.00 | 509.00 | 509.00 | 509.00 | 509.00 | 509.00 | 959.00 | 0.05M | 0.05M | 0.08M | 0.08M | 0.15M | 0.01M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.05M | 0.13M | 0.12M | 0.13M | 0.07M | 0.08M | 0.03M | 0.07M | 0.09M | 0.02M | 0.02M | 0.11M | | 0.25M | 0.87M | 2.16M | 5.81M | 13.19M | 8.43M | 3.40M | 5.30M | 5.68M | 7.30M | 4.86M | 9.49M | 12.88M | 6.21M | 11.96M | 5.19M | 6.23M | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.10M | 0.39M | 0.92M | 2.21M | 5.86M | 17.05M | 11.20M | 12.84M | 14.74M | 15.12M | 10.09M | 4.87M | 9.57M | 13.11M | 6.69M | 12.42M | 5.81M | 7.02M | 1.16M | 0.86M | 0.65M | 0.70M | 0.86M | 1.07M | 0.79M | 0.85M | 1.08M | 0.96M | 0.89M | 0.84M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.29M | 0.22M | 0.26M | 0.27M | 0.30M | | | | | | | | | | | |
|
Prepaid Assets
|
800.00 | 0.00M | 848.00 | 0.00M | 0.00M | 800.00 | 800.00 | 0.17M | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 | | | 800.00 | 800.00 | | 0.05M | 0.05M | | 0.00M | | 0.06M | 0.02M | 0.63M | 2.16M | 3.82M | 13.19M | 8.43M | 3.40M | 5.30M | 5.68M | 7.30M | 4.86M | 9.49M | 12.88M | 6.21M | 28.99M | 7.83M | 7.54M | 9.80M | 7.31M | 6.98M | 8.32M | 12.83M | 2.95M | 2.41M | 3.31M | 2.19M | 1.39M | 0.76M | 1.21M |
|
Current Assets
|
0.01M | 0.07M | 0.02M | 0.02M | 0.01M | 0.01M | 0.06M | 0.18M | 0.03M | 0.00M | 0.05M | 0.06M | 0.10M | 0.09M | 0.56M | 0.22M | 0.08M | 0.06M | 0.11M | 0.06M | 0.06M | 0.14M | 0.17M | 0.16M | 0.16M | 0.14M | 0.11M | 0.06M | 0.12M | 0.14M | 0.06M | 0.09M | 0.34M | 0.54M | 0.32M | 1.00M | 2.34M | 5.86M | 17.35M | 12.08M | 6.60M | 8.87M | 8.66M | 12.01M | 52.80M | 50.45M | 52.58M | 96.57M | 84.35M | 84.88M | 68.38M | 59.22M | 69.37M | 73.86M | 80.34M | 89.86M | 94.26M | 79.50M | 95.71M | 95.38M | 79.83M | 16.63M | 19.78M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.17M | 0.00M | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.01M | 0.08M | 0.03M | 0.03M | 0.03M | 0.05M | 0.07M | 0.03M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.11M | 1.63M | 1.67M | 1.71M | 1.71M | 1.70M | 1.70M | 1.68M | 1.64M | 1.66M | 0.31M | 0.29M | 0.79M | 1.30M | 0.17M | 0.13M | 0.14M | 0.12M |
|
Long-Term Investments
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.52M | 0.69M | 0.91M | 0.23M | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 6.05M | 6.55M | 6.55M | 26.63M | 26.63M | 26.75M | 26.75M | 26.75M | 26.75M | 18.86M | 19.64M | 19.47M | 20.32M | 18.86M | 19.64M | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 7.99M | 7.58M | 26.54M | 27.87M | 27.87M | 9.76M | 9.76M | 10.49M | 10.49M | 10.49M | 10.49M | 10.58M | 10.58M | 13.55M | 14.93M | 12.00M | 12.06M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 14.04M | 14.13M | 33.09M | 54.50M | 54.50M | 36.52M | 36.52M | 37.24M | 37.24M | 29.34M | 30.12M | 30.05M | 30.90M | 32.41M | 34.56M | 12.00M | 12.06M |
|
Long-Term Deferred Tax
|
| | 0.16M | 0.22M | | | | | | | | -0.02M | -0.11M | -0.10M | | -0.19M | -0.00M | | | | | | | | | | | | | | | | | | | 0.51M | | 0.76M | 0.50M | 0.50M | 0.72M | | 0.78M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | 0.09M | 0.08M | 0.08M | 0.18M | 0.20M | 0.19M | 0.17M | 0.19M | 0.19M | 1.72M | 2.21M | 1.98M | 1.83M | 2.40M | 2.54M | 1.38M | 2.68M | 2.64M | 2.36M | 0.24M | 0.24M |
|
Non-Current Assets
|
0.25M | 0.25M | 0.25M | 0.23M | 0.23M | 0.23M | 0.03M | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.01M | 0.08M | 0.03M | 0.03M | 0.03M | 0.36M | 0.35M | 0.28M | 0.30M | 0.27M | 0.24M | 0.30M | 0.26M | 0.23M | 3.69M | 16.54M | 17.48M | 34.56M | 54.90M | 54.02M | 38.44M | 38.85M | 41.56M | 39.93M | 38.80M | 37.61M | 29.54M | 31.60M | 26.89M | 28.24M | 3.97M | 3.63M |
|
Assets
|
0.27M | 0.32M | 0.27M | 0.25M | 0.24M | 0.24M | 0.09M | 0.18M | 0.03M | 0.00M | 0.05M | 0.06M | 0.10M | 0.09M | 0.58M | 0.24M | 0.10M | 0.09M | 0.14M | 0.09M | 0.10M | 0.19M | 0.22M | 0.21M | 0.21M | 0.21M | 0.18M | 0.12M | 0.18M | 0.22M | 0.14M | 0.09M | 0.42M | 0.57M | 0.35M | 1.03M | 2.71M | 6.21M | 17.63M | 12.38M | 6.87M | 9.11M | 8.96M | 12.26M | 53.03M | 54.14M | 69.12M | 114.05M | 118.91M | 139.78M | 122.40M | 97.66M | 108.22M | 115.42M | 120.26M | 128.66M | 131.87M | 109.03M | 127.31M | 122.28M | 108.07M | 20.60M | 23.41M |
|
Accounts Payables
|
0.03M | 0.11M | 0.10M | 0.01M | 0.01M | 0.05M | 0.07M | 0.10M | 0.13M | 0.15M | 0.18M | 0.20M | 0.23M | 0.24M | 0.46M | 0.26M | 0.53M | 0.26M | 0.28M | 0.42M | 0.45M | 0.47M | 0.51M | 0.47M | 0.47M | 0.47M | 0.44M | 0.07M | 0.06M | 0.12M | 0.15M | 0.03M | 0.33M | 0.07M | 0.13M | 0.13M | 0.13M | 0.11M | 0.23M | 0.50M | 0.50M | 0.47M | 0.73M | 0.21M | 0.18M | 0.52M | 0.80M | 0.47M | 1.07M | 1.35M | 0.10M | 1.63M | 9.78M | 12.79M | 3.59M | 1.82M | 1.32M | 3.16M | 2.99M | 3.52M | 4.25M | 5.17M | 1.70M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.37M | 0.85M | | | | | | | | 0.27M | 0.27M | 0.27M | 0.27M | | | | 0.01M | 0.50M | 0.01M | 0.01M | 0.01M | 0.49M | 0.48M | 0.48M | 0.48M | 0.47M | 15.00M | 0.47M | 0.48M |
|
Payables
|
0.03M | 0.11M | 0.10M | 0.01M | 0.01M | 0.05M | 0.07M | 0.10M | 0.13M | 0.15M | 0.18M | 0.20M | 0.23M | 0.24M | 0.46M | 0.26M | 0.53M | 0.26M | 0.28M | 0.42M | 0.45M | 0.47M | 0.51M | 0.47M | 0.47M | 0.47M | 0.44M | 0.07M | 0.06M | 0.12M | 0.15M | 0.03M | 0.33M | 0.18M | 0.49M | 0.97M | 0.13M | 0.11M | 0.23M | 0.50M | 0.50M | 0.47M | 0.73M | 0.48M | 0.45M | 0.79M | 1.07M | 0.47M | 1.07M | 1.35M | 0.11M | 2.13M | 9.79M | 12.81M | 3.61M | 2.31M | 1.80M | 3.64M | 3.46M | 3.99M | 19.25M | 5.64M | 2.18M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.20M | | | 0.23M | | | | | | | | | | | | | | | | | | 0.05M | | 0.03M | 0.03M | 0.05M | 0.08M | 0.09M | 0.37M | 0.32M | 0.08M | 0.09M | | | | | 2.23M | 4.83M | 5.39M | 3.13M | 3.35M | 2.44M | 2.23M | 0.01M | 5.75M | 4.65M | 4.78M | 7.57M | 8.15M | 7.47M | 3.22M | 5.32M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | | | | 0.02M | 0.13M | 0.87M | 2.89M | 7.23M | 17.54M | 14.02M | 10.66M | 12.94M | 12.62M | 10.20M | 1.58M | 1.61M | 6.63M | 2.31M | 7.82M | 35.54M | 24.91M | 0.58M | 37.01M | 45.61M | 63.80M | 0.50M | 0.67M | 0.61M | 1.26M | 1.70M | 1.66M | 0.69M | 1.23M |
|
Short term Debt
|
0.05M | 1.36M | 0.11M | 0.11M | 0.11M | 0.12M | | | | | | 0.00M | | | 0.00M | 0.25M | 0.20M | 0.06M | 0.07M | 0.06M | 0.04M | 0.00M | 0.00M | 0.02M | 0.00M | 0.04M | 0.04M | 0.61M | 0.00M | 0.00M | 0.00M | | 0.20M | 0.12M | 0.37M | 0.85M | 0.85M | 1.00M | 0.81M | 1.05M | 4.87M | 0.23M | 0.28M | 0.86M | | | | 18.73M | 57.23M | | 2.52M | 0.26M | 0.09M | 0.58M | 0.04M | | | | | | | | |
|
Current Leases
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | 0.03M | 0.11M | 0.09M | 0.06M | 0.03M | 0.12M | 0.09M | 0.43M | 0.38M | 0.50M | 0.55M | 0.73M | 0.63M | 0.53M | 0.35M | 0.36M | 0.57M | 0.69M | 0.72M | 0.79M | 0.82M | 0.84M | 0.88M | 0.53M | 0.64M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.05M | 0.08M | 0.12M | 0.12M | 0.16M | 0.20M | 0.05M | 0.05M | 0.06M | | | 0.04M | 0.04M | 0.07M | 0.10M | 0.08M | 0.14M | | | | | | | | | | | | | | | | | | | 1.36M | | | | 0.53M | 0.50M | 0.35M | 0.29M | 0.11M | 0.21M | 0.19M | 0.26M |
|
Current Deferred Revenue
|
0.50M | 0.50M | 0.51M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.64M | 0.63M | 0.78M | 0.64M | 0.65M | 0.68M | 0.09M | 0.10M | 0.13M | 0.15M | 0.18M | 0.21M | 0.23M | 0.24M | 0.69M | 0.51M | 0.78M | 0.40M | 0.47M | 0.60M | 0.66M | 0.67M | 0.57M | 0.55M | 0.55M | 0.54M | 0.51M | 0.72M | 0.17M | 0.26M | 0.25M | 0.03M | 0.79M | 0.58M | 0.92M | 1.88M | 4.63M | 9.30M | 19.46M | 17.62M | 17.24M | 14.43M | 14.57M | 11.73M | 5.99M | 5.66M | 11.67M | 24.24M | 35.83M | 39.19M | 27.27M | 36.74M | 52.53M | 66.03M | 73.17M | 85.54M | 91.06M | 79.66M | 100.14M | 103.54M | 103.91M | 24.71M | 24.02M |
|
Capital Leases
|
0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.55M | | 1.62M | 1.72M | | | | | | | | 0.02M | 0.68M | 0.02M | 0.01M | 0.01M | 0.39M | 0.25M | 0.25M | 0.40M | 0.33M | 0.34M | 0.32M | 0.45M | 0.00M | 0.62M | 0.51M | 0.42M | | 0.02M | 0.07M | 0.07M | 0.07M | | | | | | | | 0.15M | 0.15M | 0.15M | 0.65M | 59.31M | 0.65M | 0.65M | 0.64M | 61.73M | 64.35M | 66.94M | 61.55M | 15.91M | 16.82M | 17.44M | 17.71M | 17.36M | 4.59M | 0.61M | 0.61M |
|
Convertible Debt
|
| | | 1.55M | 1.58M | | | 1.88M | 1.69M | 1.69M | 1.58M | 1.60M | 1.29M | 1.29M | 0.74M | 0.68M | 0.19M | 0.58M | 0.44M | | | | | | | | | | | | | | | | | 0.85M | | 0.81M | 0.81M | 0.85M | 0.48M | 0.26M | | 0.86M | | | | 58.66M | 58.18M | 58.76M | 58.66M | 61.10M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.12M | 0.21M | 0.18M | 0.15M | | 0.09M | 0.83M | 0.67M | 1.04M | 1.44M | 1.96M | 1.76M | 1.11M | 0.96M | 4.19M | 4.14M | 3.72M | 4.24M | 4.10M | 3.96M | 2.86M | 3.52M | 2.75M | 2.63M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | -21.58M | 21.58M | 21.58M | 21.58M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1.18M | 1.39M | 1.32M | 1.58M | 1.60M | 1.63M | 1.73M | 1.88M | 1.69M | 1.69M | 1.58M | 1.60M | 1.29M | 1.29M | 0.76M | 0.69M | 0.21M | 0.60M | 0.45M | 0.42M | 0.28M | 0.28M | 0.43M | 0.33M | 0.34M | 0.33M | 0.46M | 0.01M | 0.63M | 0.54M | 0.45M | 0.02M | 0.03M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | 106.16M | 73.97M | 78.25M | 66.12M | | | | | | | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | | 1.80M | | | | 1.21M | | | | 1.02M | 0.94M | 0.95M | 1.00M | 0.89M | 0.89M | 0.88M | 0.97M | 0.74M | 0.80M | 0.80M | 0.70M | 0.03M | 0.82M | 0.65M | 1.00M | 1.95M | 4.87M | 9.54M | 19.70M | 17.74M | 17.36M | 14.55M | 14.69M | 11.88M | 6.14M | 6.21M | 12.61M | 84.58M | 95.55M | 99.83M | 87.70M | 99.58M | 117.85M | 136.81M | 138.29M | 105.17M | 111.40M | 100.40M | 120.99M | 123.77M | 111.16M | 27.54M | 26.64M |
|
Total Debt
|
0.05M | 1.36M | 0.11M | 1.66M | 0.11M | 1.73M | 1.72M | | | | | 0.00M | | | 0.02M | 0.92M | 0.22M | 0.07M | 0.08M | 0.45M | 0.29M | 0.26M | 0.40M | 0.35M | 0.34M | 0.36M | 0.49M | 0.61M | 0.62M | 0.52M | 0.43M | | 0.21M | 0.19M | 0.44M | 0.92M | 0.85M | 1.00M | 0.81M | 1.05M | 4.87M | 0.23M | 0.28M | 1.01M | 0.15M | 0.15M | 0.65M | 78.04M | 57.87M | 0.65M | 3.16M | 61.99M | 64.44M | 67.52M | 61.59M | 15.91M | 16.82M | 17.44M | 17.71M | 17.36M | 4.59M | 0.61M | 0.61M |
|
Common Equity
|
0.27M | 0.32M | 0.27M | -1.96M | 0.24M | -2.07M | -1.73M | -1.80M | -1.79M | -1.84M | -1.70M | -1.74M | -1.42M | -1.44M | -0.87M | -0.97M | -0.89M | -0.91M | -0.78M | -0.93M | -0.84M | -0.76M | -0.77M | -0.67M | -0.68M | -0.67M | -0.80M | -0.61M | -0.62M | -0.58M | -0.56M | 0.06M | 0.40M | -0.08M | -0.65M | -0.92M | -2.16M | -3.33M | -2.07M | -5.37M | -10.49M | -5.44M | -5.73M | 0.39M | 43.81M | 44.59M | 52.92M | 29.47M | -0.79M | 22.71M | 15.50M | -1.92M | -9.63M | -21.38M | -24.69M | 23.49M | 20.47M | 8.63M | 6.32M | -1.49M | -3.08M | -6.94M | -3.22M |
|
Shareholder's Equity
|
-1.56M | -1.70M | -1.83M | -1.96M | -2.01M | -2.07M | -1.73M | -1.80M | -1.79M | -1.84M | -1.70M | -1.74M | -1.42M | -1.44M | -0.87M | -0.97M | -0.89M | -0.91M | -0.78M | -0.93M | -0.84M | -0.76M | -0.77M | -0.67M | -0.68M | -0.67M | -0.80M | -0.61M | -0.62M | -0.58M | -0.56M | 0.06M | 0.40M | -0.08M | -0.65M | -0.92M | -2.16M | -3.33M | -2.07M | -5.37M | -10.49M | -5.44M | -5.73M | 0.39M | 43.81M | 44.59M | 52.92M | 29.47M | -0.79M | 22.71M | 15.50M | -1.92M | -9.63M | -21.38M | -24.69M | 23.49M | 20.47M | 8.63M | 6.32M | -1.49M | -3.08M | -6.94M | -3.22M |
|
Liabilities and Shareholders Equity
|
0.27M | 0.32M | 0.27M | 0.25M | 0.24M | 0.24M | 0.09M | 0.18M | 0.03M | 0.00M | 0.05M | 0.06M | 0.10M | 0.09M | 0.58M | 0.24M | 0.10M | 0.09M | 0.14M | 0.09M | 0.10M | 0.19M | 0.22M | 0.21M | 0.21M | 0.21M | 0.18M | 0.12M | 0.18M | 0.22M | 0.14M | 0.09M | 0.42M | 0.57M | 0.35M | 1.03M | 2.71M | 6.21M | 17.63M | 12.38M | 6.87M | 9.11M | 8.96M | 12.26M | 53.03M | 54.14M | 69.12M | 114.05M | 118.91M | 139.78M | 122.40M | 97.66M | 108.22M | 115.42M | 120.26M | 128.66M | 131.87M | 109.03M | 127.31M | 122.28M | 108.07M | 20.60M | 23.41M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | -0.09M | -0.30M | 0.71M | 1.40M | | | -0.23M | 0.01M | -0.02M | | 0.01M | | | | | | | |
|
Retained Earnings
|
-0.44M | -0.58M | -0.71M | -0.85M | -0.90M | -0.95M | -0.61M | -1.81M | -0.67M | -0.72M | -0.59M | -0.63M | -1.43M | -1.45M | -1.11M | -0.08M | -0.91M | -0.92M | -0.79M | -0.04M | 0.05M | 0.13M | 0.11M | 0.22M | 0.21M | 0.22M | 0.09M | 0.27M | 0.26M | 0.31M | 0.33M | -0.14M | 0.49M | -1.04M | -1.61M | -2.03M | -3.33M | -4.68M | -3.42M | -6.72M | -11.96M | -7.02M | -7.51M | -11.72M | -28.61M | -28.91M | -35.21M | -50.54M | -79.96M | -67.87M | -83.76M | -99.77M | -107.46M | -119.46M | -122.58M | -152.58M | -155.27M | -167.38M | -172.56M | -179.41M | -182.16M | -190.57M | -192.52M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | 0.00M | 0.00M | 0.00M | 0.00M | 73.63M | | | |
|
Tangible Book Value
|
-1.13M | -1.13M | -1.13M | | -1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |