|
Cash & Equivalents
|
1.99M | 1.45M | 0.46M | 0.76M | 1.02M | 0.91M | 0.96M | 0.96M | 0.61M | 0.41M | 0.39M | 0.64M | 0.66M | 0.40M | 0.61M | 0.67M | 0.70M | 0.74M | 0.63M | 0.74M | 0.83M | 0.86M | 0.94M | 1.03M | 1.05M | 1.15M | 1.32M | 1.62M | 2.13M | 2.87M | 3.38M | 2.07M | 1.30M | 1.32M | 1.08M | 0.93M | 1.02M | 0.88M | 0.96M | 1.14M | 0.93M | 1.77M | 2.12M | 4.96M | 4.92M | 5.35M | 6.10M | 5.42M | 5.59M | 4.24M | 3.62M | 2.96M | 3.43M | 3.09M | 2.83M | 2.77M | 2.12M | 2.91M | 2.49M | 1.71M | 2.61M | 2.02M |
|
Cash & Current Investments
|
1.99M | 1.45M | 0.46M | 0.76M | 1.02M | 0.91M | 0.96M | 0.96M | 0.61M | 0.41M | 0.39M | 0.64M | 0.66M | 0.40M | 0.61M | 0.67M | 0.70M | 0.74M | 0.63M | 0.74M | 0.83M | 0.86M | 0.94M | 1.03M | 1.05M | 1.15M | 1.32M | 1.62M | 2.13M | 2.87M | 3.38M | 2.07M | 1.30M | 1.32M | 1.08M | 0.93M | 1.02M | 0.88M | 0.96M | 1.14M | 0.93M | 1.77M | 2.12M | 4.96M | 4.92M | 5.35M | 6.10M | 5.42M | 5.59M | 4.24M | 3.62M | 2.96M | 3.43M | 3.09M | 2.83M | 2.77M | 2.12M | 2.91M | 2.49M | 1.71M | 2.61M | 2.02M |
|
Receivables - Net
|
| | 0.81M | | 1.53M | 2.61M | 2.79M | 2.16M | 1.51M | 1.29M | 1.51M | 1.93M | 2.47M | 1.77M | 1.43M | 1.71M | 2.20M | 1.72M | 1.90M | 1.67M | 1.95M | 2.32M | 2.36M | 2.39M | 2.45M | 2.65M | 2.87M | 3.36M | 3.09M | 3.41M | 2.69M | 2.93M | 2.31M | 2.53M | 2.37M | 2.96M | 2.92M | 3.06M | 2.84M | 2.81M | 1.77M | 2.36M | 2.11M | 2.41M | 2.47M | 2.70M | 2.58M | 3.45M | 3.39M | 1.81M | 2.66M | 2.49M | 3.20M | 1.56M | 1.70M | 2.07M | 2.55M | 1.44M | 1.59M | 2.06M | 1.77M | 1.54M |
|
Receivables
|
| | 0.81M | | 1.53M | 2.61M | 2.79M | 2.16M | 1.51M | 1.29M | 1.51M | 1.93M | 2.47M | 1.77M | 1.43M | 1.71M | 2.20M | 1.72M | 1.90M | 1.67M | 1.95M | 2.32M | 2.36M | 2.39M | 2.45M | 2.65M | 2.87M | 3.36M | 3.09M | 3.41M | 2.69M | 2.93M | 2.31M | 2.53M | 2.37M | 2.96M | 2.92M | 3.06M | 2.84M | 2.81M | 1.77M | 2.36M | 2.11M | 2.41M | 2.47M | 2.70M | 2.58M | 3.45M | 3.39M | 1.81M | 2.66M | 2.49M | 3.20M | 1.56M | 1.70M | 2.07M | 2.55M | 1.44M | 1.59M | 2.06M | 1.77M | 1.54M |
|
Raw Materials
|
| | | | | | | | | | 0.92M | | | 0.99M | 1.05M | | 0.58M | | 2.15M | | | 2.17M | 2.52M | 2.65M | 2.05M | 2.29M | 2.67M | 2.71M | 3.08M | 3.28M | 3.02M | 3.08M | 3.07M | 2.71M | 2.79M | 3.19M | 3.12M | 3.14M | 3.77M | 3.71M | 3.55M | 3.66M | 3.64M | 4.09M | 4.43M | 4.88M | 5.76M | | 6.59M | 6.43M | 6.19M | | 6.03M | 5.88M | 5.84M | 6.06M | 5.85M | 5.86M | 5.40M | 6.18M | 5.86M | 5.44M |
|
Finished Goods
|
| | | | | | | | | | 0.02M | | | 0.06M | 0.06M | | 0.15M | | 0.06M | | | 0.06M | 0.04M | 0.08M | 0.03M | 0.05M | 0.06M | 0.32M | 0.34M | 0.15M | 0.07M | 0.07M | 0.01M | 0.06M | 0.34M | 0.15M | 0.15M | 0.26M | 0.24M | 0.24M | 0.36M | 0.40M | 0.28M | 0.39M | 0.40M | 0.36M | 0.28M | | 0.18M | 0.60M | 0.29M | | 0.36M | 0.53M | 0.50M | 0.32M | 0.30M | 0.38M | 0.53M | 0.15M | 0.06M | 0.32M |
|
Inventory
|
| | 1.70M | | 1.20M | 1.29M | 1.46M | 1.91M | 1.77M | 1.19M | 0.94M | 1.01M | | 1.06M | 1.11M | | 0.73M | | 0.96M | 0.81M | 0.62M | 0.97M | 1.33M | 1.51M | 0.88M | 1.14M | 1.54M | 1.84M | 2.23M | 2.25M | 2.20M | 2.28M | 2.21M | 1.89M | 2.27M | 2.50M | 2.40M | 2.53M | 3.18M | 3.29M | 3.25M | 3.36M | 3.20M | 3.72M | 4.02M | 4.43M | 5.15M | 5.21M | 5.89M | 6.15M | 5.60M | 5.66M | 5.51M | 5.53M | 5.41M | 5.41M | 5.19M | 5.25M | 4.94M | 5.28M | 4.84M | 4.68M |
|
Prepaid Assets
|
| | 0.13M | | 0.19M | 0.19M | 0.22M | 0.17M | 0.16M | 0.17M | 0.13M | 0.28M | | 0.12M | 0.09M | | 0.21M | | 0.13M | 0.09M | 0.09M | 0.09M | 0.09M | 0.13M | 0.20M | 0.23M | 0.26M | 0.33M | 0.51M | 0.45M | 0.39M | 0.31M | 0.30M | 0.31M | 0.31M | 0.37M | 0.58M | 0.40M | 0.31M | 0.31M | 0.26M | 0.32M | 0.34M | 0.39M | 0.78M | 0.60M | 0.40M | 0.49M | 0.76M | 0.58M | 0.62M | 0.56M | 0.62M | 0.62M | 0.44M | 0.38M | 0.56M | 0.47M | 0.43M | 0.62M | 0.57M | 0.55M |
|
Current Assets
|
| | 3.81M | | 3.93M | 5.00M | 5.43M | 5.20M | 4.04M | 3.06M | 2.97M | 3.86M | | 3.35M | 3.23M | | 3.84M | | 3.61M | 3.32M | 3.49M | 4.24M | 4.71M | 5.05M | 4.58M | 5.17M | 6.93M | 7.36M | 8.17M | 9.21M | 8.86M | 7.76M | 6.30M | 6.26M | 6.20M | 6.95M | 7.15M | 7.13M | 7.52M | 7.78M | 6.36M | 7.99M | 7.94M | 11.66M | 12.36M | 13.24M | 14.38M | 14.72M | 15.86M | 12.98M | 12.77M | 11.95M | 13.17M | 11.05M | 10.70M | 11.00M | 10.66M | 10.34M | 9.60M | 9.82M | 9.94M | 8.90M |
|
Property, Plant & Equipment (Net)
|
| | 0.47M | | 0.33M | 0.31M | 0.31M | 0.34M | 0.42M | 0.39M | 0.34M | 0.29M | | 0.33M | 0.29M | | 0.23M | | 0.24M | 0.22M | 0.21M | 0.37M | 0.47M | 0.47M | 0.44M | 0.50M | 0.56M | 0.57M | 0.49M | 0.52M | 0.66M | 0.74M | 0.75M | 0.76M | 0.69M | 0.70M | 0.68M | 0.82M | 0.86M | 0.88M | 0.85M | 0.83M | 0.85M | 0.86M | 0.86M | 0.95M | 1.07M | 1.04M | 1.32M | 1.53M | 1.66M | 1.96M | 2.41M | 2.56M | 3.03M | 2.80M | 2.67M | 2.82M | 2.79M | 2.53M | 2.36M | 2.24M |
|
Goodwill
|
| | 4.43M | | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | | 4.43M | 4.43M | | 4.43M | | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.21M | | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.88M | 1.85M | 1.81M | 1.78M | 1.78M | 1.74M | 1.69M | 1.65M | 1.62M | 1.59M | 1.56M | 1.53M | 1.50M | 1.46M | 1.43M | 1.40M | 1.37M | 1.34M |
|
Goodwill & Intangibles
|
| | 4.64M | | 4.61M | 4.59M | 4.58M | 4.56M | 4.55M | 4.53M | 4.52M | 4.50M | | 4.47M | 4.46M | | 4.43M | | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | 4.43M | | | 1.91M | 1.88M | 1.85M | 1.81M | 1.78M | 1.78M | 1.74M | 1.69M | 1.65M | 1.62M | 1.59M | 1.56M | 1.53M | 1.50M | 1.46M | 1.43M | 1.40M | 1.37M | 1.34M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 9.02M | 8.64M | 8.33M | 5.64M | 5.72M | 5.77M | 5.79M | 5.78M | 5.77M | 5.71M | 5.67M | 5.51M | 5.51M | 5.51M | 5.51M | 6.06M | 5.51M | 7.38M | 7.12M | 7.96M | 7.88M | 7.84M | 7.96M | 8.67M | 8.67M | 8.50M | 8.65M | 10.11M | 10.11M | 10.11M | 10.11M | 10.66M | 10.66M | 10.66M | 10.66M |
|
Other Non-Current Assets
|
| | 0.15M | | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | | 0.09M | 0.12M | | 0.12M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.95M | 0.08M | 0.06M | 0.06M | 0.27M | 0.27M | 0.26M | 0.25M | 0.24M | 0.23M | 0.23M | 0.21M | 0.23M | 0.19M | 0.18M | 0.17M | 0.17M | 0.18M | 0.18M | 0.15M | 0.16M | 0.35M | 0.31M | 0.31M | 0.27M | 0.27M | 0.41M | 0.25M | 0.32M | 0.36M | 0.25M | 0.27M | 0.26M | 0.26M | 0.29M | 0.29M |
|
Non-Current Assets
|
| | 5.25M | | 5.04M | 4.99M | 4.97M | 4.98M | 5.05M | 5.00M | 4.95M | 4.88M | | 4.90M | 4.87M | | 4.78M | | 4.76M | 4.74M | 4.72M | 4.89M | 4.98M | 4.97M | 4.95M | 5.01M | 14.66M | 14.09M | 13.63M | 13.34M | 11.00M | 11.15M | 11.20M | 11.22M | 12.40M | 12.31M | 12.14M | 12.15M | 11.94M | 11.86M | 11.76M | 7.22M | 7.67M | 8.93M | 10.66M | 10.38M | 11.19M | 11.17M | 15.03M | 15.22M | 15.83M | 15.98M | 16.14M | 16.26M | 18.04M | 17.66M | 17.38M | 17.38M | 17.75M | 17.34M | 17.02M | 16.75M |
|
Assets
|
| | 9.07M | | 8.97M | 9.99M | 10.40M | 10.17M | 9.10M | 8.06M | 7.92M | 8.74M | | 8.25M | 8.10M | | 8.62M | | 8.37M | 8.05M | 8.21M | 9.14M | 9.69M | 10.02M | 9.53M | 10.17M | 21.59M | 21.45M | 21.79M | 22.56M | 19.85M | 18.91M | 17.50M | 17.48M | 18.60M | 19.27M | 19.29M | 19.28M | 19.46M | 19.63M | 18.12M | 15.21M | 15.61M | 20.60M | 23.02M | 23.62M | 25.58M | 25.89M | 30.89M | 28.20M | 28.60M | 27.93M | 29.31M | 27.31M | 28.74M | 28.66M | 28.04M | 27.72M | 27.35M | 27.16M | 26.97M | 25.65M |
|
Accounts Payables
|
| | 3.68M | | 3.58M | 4.11M | 3.27M | 3.95M | 3.68M | 3.29M | 3.70M | 3.94M | | 3.37M | 3.52M | | 3.65M | | 3.01M | 2.66M | 2.32M | 2.20M | 2.21M | 2.33M | 1.59M | 1.58M | 1.58M | 1.93M | 1.58M | 1.11M | 1.11M | 1.22M | 1.29M | 1.21M | 1.53M | 1.68M | 1.42M | 1.79M | 2.08M | 1.99M | 1.83M | 2.01M | 1.37M | 2.03M | 1.72M | 1.74M | 2.17M | 2.21M | 3.31M | 1.72M | 1.67M | 2.18M | 1.84M | 1.27M | 1.61M | 1.75M | 1.80M | 1.36M | 1.30M | 2.18M | 1.26M | 1.20M |
|
Notes Payables
|
| | | | 0.30M | | | | | 0.40M | 0.10M | 0.55M | | 0.55M | 0.65M | | | | 0.60M | 0.60M | 0.60M | 0.50M | 0.64M | 0.37M | 0.37M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | 0.33M | | 0.58M | 1.26M | 1.27M | 1.18M | 1.19M | 1.19M | 1.20M | 1.21M | 1.22M | 1.22M | 1.23M | 1.24M | 2.83M | 2.83M | 2.84M | 2.84M | 2.84M | 3.83M | 3.82M | 3.82M | 5.08M | 5.08M |
|
Payables
|
| | 3.68M | | 3.88M | 4.11M | 3.27M | 3.95M | 3.68M | 3.69M | 3.79M | 4.49M | | 3.92M | 4.17M | | 3.65M | | 3.61M | 3.26M | 2.92M | 2.70M | 2.85M | 2.70M | 1.97M | 2.33M | 2.33M | 2.69M | 2.33M | 1.11M | 1.11M | 1.22M | 1.29M | 1.21M | 1.53M | 1.68M | 1.42M | 1.79M | 2.42M | 1.99M | 2.41M | 3.28M | 2.64M | 3.21M | 2.91M | 2.94M | 3.37M | 3.41M | 4.52M | 2.94M | 2.90M | 3.42M | 4.67M | 4.10M | 4.44M | 4.59M | 4.64M | 5.19M | 5.12M | 6.00M | 6.33M | 6.28M |
|
Accumulated Expenses
|
| | 0.63M | | 0.65M | 0.69M | 0.56M | 0.50M | 0.61M | 0.53M | 0.48M | 0.53M | | 0.47M | 0.58M | | 0.58M | | 0.53M | 0.52M | 0.49M | 0.52M | 0.60M | 0.56M | 0.56M | 0.56M | 0.63M | 0.55M | 0.61M | 0.64M | 0.63M | 0.54M | 0.51M | 0.53M | 0.51M | 0.55M | 0.65M | 0.63M | 0.57M | 0.54M | 0.46M | 0.40M | 0.38M | 0.54M | 0.65M | 0.70M | 0.69M | 0.76M | 0.80M | 0.76M | 0.74M | 0.60M | 0.60M | 0.64M | 0.58M | 0.64M | 0.73M | 0.76M | 0.68M | 0.68M | 0.60M | 0.51M |
|
Short term Debt
|
| | | | | | 1.11M | 0.85M | 0.90M | 0.65M | 0.81M | 0.88M | | 0.85M | 0.76M | | 0.81M | | 0.82M | | | | | 0.35M | | | | | | | | 3.38M | 1.54M | 1.53M | 1.32M | 1.80M | 1.83M | 1.43M | 1.41M | 1.94M | 0.45M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.40M | 0.41M | 0.42M | 0.43M | 0.46M | 0.47M | 0.48M | 0.50M | 0.51M | | 0.26M | 0.13M | 0.37M | 0.43M | 0.44M | 0.45M | 0.47M | 0.47M | 0.48M | 0.49M | 0.51M | 0.52M | 0.53M | 0.54M | 0.55M | 0.56M |
|
Current Deferred Revenue
|
| | 0.67M | | 0.79M | 1.17M | 3.45M | 1.64M | 1.17M | 0.99M | 1.80M | 0.68M | | 1.09M | 2.14M | | 1.05M | | 0.98M | 0.89M | 0.97M | 1.89M | 1.93M | 0.92M | 1.17M | 1.03M | 2.01M | 0.48M | 0.46M | 0.63M | 0.49M | 0.40M | 0.44M | 0.48M | 0.40M | 0.47M | 0.58M | 0.62M | 0.61M | 0.58M | 0.43M | 0.56M | 0.45M | 0.52M | 0.53M | 0.39M | 0.41M | 0.37M | 0.57M | 0.52M | 0.59M | 0.65M | 0.94M | 0.60M | 0.83M | 0.91M | 0.59M | 0.69M | 0.39M | 0.37M | 0.37M | 0.34M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 5.43M | | 5.64M | 6.26M | 6.87M | 7.30M | 6.71M | 6.56M | 6.99M | 7.64M | | 7.31M | 7.13M | | 7.33M | | 6.47M | 6.01M | 5.72M | 6.02M | 5.45M | 4.95M | 3.79M | 4.01M | 5.06M | 3.80M | 3.49M | 2.47M | 2.32M | 5.62M | 4.42M | 4.33M | 4.69M | 5.43M | 5.43M | 5.39M | 5.47M | 5.73M | 4.23M | 5.59M | 4.15M | 5.44M | 5.26M | 5.08M | 5.39M | 5.34M | 6.80M | 5.08M | 4.97M | 5.29M | 6.84M | 5.99M | 6.50M | 6.80M | 6.64M | 7.32M | 6.89M | 7.76M | 8.27M | 8.11M |
|
Capital Leases
|
| | 0.20M | | 0.19M | 0.19M | 0.18M | 0.18M | 0.23M | 0.23M | 0.23M | 0.24M | | 0.26M | 0.27M | | 0.27M | | 0.28M | 0.28M | 0.28M | | 0.31M | 0.30M | 0.30M | 0.34M | 0.33M | 0.31M | 0.30M | 0.29M | 0.27M | 0.26M | 0.24M | 0.22M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.45M | 0.46M | 0.33M | 0.21M | 0.08M | | | | 0.71M | 0.38M | | 0.50M | 0.38M | | 0.12M | | | | 0.12M | | | | | | | | | | | |
|
Convertible Debt
|
| | 0.33M | | | | | | | | 0.75M | 0.75M | | 0.78M | 0.37M | | | | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.20M | | 0.16M | 0.18M | 0.17M | 0.19M | 0.19M | 0.17M | 0.15M | 0.14M | | 0.10M | 0.10M | | 0.10M | | 0.08M | 0.08M | 0.07M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 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 |
|
Non-Current Deferred Tax Liability
|
| | 0.02M | | 0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.09M | | 0.10M | 0.11M | | 0.13M | | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 1.42M | 0.93M | 0.82M | 0.72M | 1.03M | 0.96M | 0.86M | 0.74M | 0.13M | 0.51M | | 0.26M | 0.13M | 3.88M | 3.84M | 3.74M | 3.18M | 3.52M | 3.41M | 3.29M | 3.18M | 3.06M | 2.94M | 2.82M | 2.69M | 2.56M | 2.42M |
|
Total Liabilities
|
| | 6.17M | | 6.02M | 6.66M | 7.27M | 7.73M | 7.19M | 7.03M | 7.45M | 8.11M | | 7.77M | 7.97M | | 8.27M | | 7.34M | 6.89M | 6.59M | 6.89M | 6.34M | 5.85M | 4.69M | 4.58M | 5.42M | 4.14M | 3.83M | 2.78M | 2.62M | 6.54M | 5.15M | 5.04M | 6.19M | 6.73M | 6.50M | 6.26M | 6.22M | 6.37M | 5.49M | 6.38M | 4.44M | 6.09M | 5.65M | 5.34M | 5.53M | 5.36M | 10.34M | 8.50M | 8.28M | 8.48M | 9.91M | 8.93M | 9.32M | 9.50M | 9.22M | 9.76M | 9.19M | 9.92M | 10.29M | 9.98M |
|
Total Debt
|
| | | | | | 1.11M | 0.85M | 0.90M | 0.65M | 0.81M | 0.88M | | 0.85M | 0.76M | | 0.81M | | 0.82M | | | | | 0.35M | | | | | | | | 4.00M | 1.99M | 1.99M | 1.65M | 2.00M | 1.91M | 1.43M | 1.41M | 1.94M | 1.16M | 0.38M | | 0.50M | 0.38M | | 0.12M | | | | 0.12M | | | | | | | | | | | |
|
Common Equity
|
| | 2.89M | | 2.95M | 3.33M | 3.13M | 2.45M | 1.91M | 1.03M | 60.97M | 0.64M | | 0.48M | 0.13M | | 0.35M | | 1.03M | 1.16M | 1.62M | 2.24M | 3.34M | 4.17M | 4.84M | 5.60M | 16.17M | 17.31M | 17.97M | 19.78M | 64.78M | 12.37M | 12.36M | 12.44M | 12.40M | 12.54M | 12.80M | 13.02M | 13.78M | 13.27M | 12.63M | 8.83M | 10.62M | 14.50M | 17.37M | 18.28M | 20.05M | 20.54M | 20.56M | 19.70M | 20.32M | 19.45M | 19.40M | 18.38M | 19.42M | 19.16M | 18.83M | 17.96M | 18.16M | 17.24M | 16.68M | 15.66M |
|
Shareholder's Equity
|
| | 2.89M | | 2.95M | 3.33M | 3.13M | 2.45M | 1.91M | 1.03M | 60.97M | 0.64M | | 0.48M | 0.13M | | 0.35M | | 1.03M | 1.16M | 1.62M | 2.24M | 3.34M | 4.17M | 4.84M | 5.60M | 16.17M | 17.31M | 17.97M | 19.78M | 64.78M | 12.37M | 12.36M | 12.44M | 12.40M | 12.54M | 12.80M | 13.02M | 13.78M | 13.27M | 12.63M | 8.83M | 10.62M | 14.50M | 17.37M | 18.28M | 20.05M | 20.54M | 20.56M | 19.70M | 20.32M | 19.45M | 19.40M | 18.38M | 19.42M | 19.16M | 18.83M | 17.96M | 18.16M | 17.24M | 16.68M | 15.66M |
|
Liabilities and Shareholders Equity
|
| | 9.07M | | 8.97M | 9.99M | 10.40M | 10.17M | 9.10M | 8.06M | 7.92M | 8.74M | | 8.25M | 8.10M | | 8.62M | | 8.37M | 8.05M | 8.21M | 9.14M | 9.69M | 10.02M | 9.53M | 10.17M | 21.59M | 21.45M | 21.79M | 22.56M | 19.85M | 18.91M | 17.50M | 17.48M | 18.60M | 19.27M | 19.29M | 19.28M | 19.46M | 19.63M | 18.12M | 15.21M | 15.61M | 20.60M | 23.02M | 23.62M | 25.58M | 25.89M | 30.89M | 28.20M | 28.60M | 27.93M | 29.31M | 27.31M | 28.74M | 28.66M | 28.04M | 27.72M | 27.35M | 27.16M | 26.97M | 25.65M |
|
Treasury Shares
|
| | | | | | 0.09M | | | | 0.06M | | | | 0.22M | | | | 0.14M | | | | 0.12M | | | | 0.10M | | | | 0.09M | -1.25M | | | 0.12M | | | | 0.31M | -0.00M | | | -0.01M | | | | | | 0.09M | -0.09M | 0.27M | -0.09M | | | 0.36M | | | | 0.36M | | | |
|
Retained Earnings
|
| | -54.78M | | -56.10M | -56.83M | -57.20M | -58.08M | -58.83M | -59.81M | -60.50M | -60.43M | | -60.70M | -61.12M | | -61.10M | | -60.69M | -60.76M | -60.36M | -59.83M | -58.87M | -58.32M | -57.81M | -57.14M | -46.73M | -45.84M | -45.35M | -44.93M | -47.55M | -47.78M | -47.92M | -47.96M | -48.13M | -48.11M | -47.99M | -47.90M | -47.84M | -47.93M | -48.70M | -52.70M | -50.57M | -50.91M | -48.29M | -47.64M | -46.10M | -45.76M | -45.65M | -46.53M | -46.01M | -47.01M | -47.52M | -48.84M | -47.93M | -48.49M | -49.10M | -50.21M | -50.17M | -51.17M | -51.96M | -53.16M |