|
Cash & Equivalents
|
9.60M | 9.60M | 6.55M | 7.26M | 7.26M | 5.93M | 5.93M | 5.93M | 5.93M | 4.88M | 4.88M | 5.41M | 6.42M | 4.43M | 3.12M | 0.89M | 0.33M | 3.05M | 1.99M | 2.47M | 2.29M | 0.90M | 3.55M | 2.03M | 1.11M | 0.73M | 1.02M | 1.09M | 4.08M | 1.39M | 2.90M | 3.29M | 8.84M | 8.73M | 7.93M | 7.22M | 9.55M | 7.10M | 0.99M | 2.45M | 3.52M | 3.14M | 0.14M | 0.12M | 0.14M | 0.13M | 1.02M | 4.47M | 47.78M | 44.84M | 42.95M | 51.40M | 60.35M | 55.83M | 52.46M | 36.07M | 21.61M | 17.39M | 10.05M | 3.15M | 14.67M | 14.64M | 17.74M | 15.25M | 14.87M | 14.53M | 17.13M | 10.99M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 3.09M | 3.13M | 3.02M | 3.05M | 3.12M | 0.10M | 2.10M |
|
Cash & Current Investments
|
9.60M | 9.60M | 6.55M | 7.26M | 7.26M | 5.93M | 5.93M | 5.93M | 5.93M | 4.88M | 4.88M | 5.41M | 6.42M | 4.43M | 3.12M | 0.89M | 0.33M | 3.05M | 1.99M | 2.47M | 2.29M | 0.90M | 3.55M | 2.03M | 1.11M | 0.73M | 1.02M | 1.09M | 4.08M | 1.39M | 2.90M | 3.29M | 8.84M | 8.73M | 7.93M | 7.22M | 9.55M | 7.10M | 0.99M | 2.45M | 3.52M | 3.14M | 0.14M | 0.12M | 0.14M | 0.13M | 1.02M | 4.47M | 47.78M | 44.84M | 42.95M | 51.40M | 60.35M | 55.83M | 52.46M | 36.07M | 21.61M | 17.39M | 10.05M | 3.15M | 17.73M | 17.74M | 20.87M | 18.27M | 17.92M | 17.65M | 17.23M | 13.09M |
|
Receivables - Net
|
| | | | | | | | | 1.85M | 1.86M | 2.46M | 2.59M | 3.79M | 3.70M | 5.83M | 5.61M | 3.14M | 2.91M | 0.54M | 0.34M | 0.48M | 1.40M | 1.40M | 2.03M | 3.56M | 2.91M | 3.26M | 1.84M | 2.54M | 0.88M | 1.88M | 1.88M | 2.75M | 4.32M | 4.25M | 6.11M | 10.11M | 13.84M | 15.23M | 18.78M | 12.72M | 10.50M | 11.19M | 8.41M | 0.05M | 1.09M | 1.26M | 0.14M | 0.11M | 4.65M | 4.76M | 0.34M | 0.11M | 0.20M | 0.40M | 0.23M | 3.49M | 0.21M | 3.63M | 3.58M | 3.55M | 3.96M | 3.63M | 3.54M | 0.40M | 0.17M | 0.04M |
|
Receivables - Other
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.42M | 0.40M | 0.37M | 0.34M | 0.54M | 0.51M | 0.35M | 0.29M | 0.54M | 1.15M | 0.64M | 1.11M | 3.17M | 0.88M | 1.25M | 2.02M | 2.78M | 3.27M | 2.72M | 1.06M | 1.62M | 1.12M | 1.74M | 4.41M | 1.72M | 2.29M | 2.37M | 2.25M | 2.09M | 1.36M | 1.11M | 0.89M | 4.34M | 9.57M | 0.03M | 6.49M | 0.44M | 5.20M | 3.72M | 0.58M | 0.43M | 3.53M | 3.57M | 3.63M | 3.97M | 0.45M | 4.21M | 4.21M | 7.07M | 0.08M | 7.17M | 7.06M | 6.85M | 6.98M | 6.85M | 3.65M | 1.08M | 1.09M | 1.11M |
|
Receivables
|
| | | | | | | | | 2.27M | 2.26M | 2.84M | 2.93M | 4.33M | 4.21M | 6.18M | 5.91M | 3.68M | 4.06M | 1.18M | 1.45M | 3.66M | 2.28M | 2.65M | 4.04M | 6.34M | 6.18M | 5.98M | 2.90M | 4.16M | 1.99M | 3.63M | 6.29M | 4.47M | 6.60M | 6.62M | 8.36M | 12.20M | 15.20M | 16.34M | 19.66M | 17.05M | 20.07M | 11.22M | 14.89M | 0.49M | 6.29M | 4.98M | 0.72M | 0.54M | 8.18M | 8.33M | 3.97M | 4.08M | 0.65M | 4.61M | 4.43M | 10.56M | 0.30M | 10.80M | 10.63M | 10.40M | 10.94M | 10.48M | 7.19M | 1.48M | 1.27M | 1.15M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00 | | | | 0.00M | | |
|
Current Deferred Tax Assets
|
| 0.33M | 0.32M | 0.33M | 0.33M | 0.17M | 0.17M | 0.17M | 0.17M | 0.12M | 0.16M | 0.17M | 0.17M | 0.17M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.05M | 0.06M | 0.03M | 0.12M | 0.08M | 0.12M | 0.08M | 0.08M | 0.10M | 0.34M | 0.66M | 0.68M | 0.72M | 0.36M | 0.83M | 0.95M | 0.81M | 0.23M | 0.13M | 0.03M | 0.06M | 0.22M | 0.46M | 0.67M | 0.69M | 1.27M | 1.29M | 3.90M | 1.09M | 2.19M | 3.62M | 3.48M | 1.33M | 0.31M | 0.36M | 0.23M | 0.44M | 0.70M | 1.49M | 0.93M | 1.15M | 0.12M | 0.09M | 0.19M | 0.24M | 0.09M | 0.07M | 0.08M | 0.61M | 0.88M | 0.31M | 0.45M | 0.44M | 0.37M | 0.46M | 0.46M | 0.46M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M | 0.24M | 0.04M | 0.05M | 0.06M | 8.33M |
|
Current Assets
|
10.52M | 10.73M | 10.54M | 10.22M | 10.23M | 9.07M | 9.51M | 9.64M | 9.10M | 7.99M | 7.93M | 9.24M | 10.36M | 9.79M | 8.33M | 8.15M | 7.19M | 7.15M | 6.73M | 3.98M | 4.01M | 4.96M | 6.35M | 6.52M | 7.16M | 8.11M | 8.90M | 10.79M | 8.24M | 8.65M | 9.16M | 10.70M | 16.91M | 16.75M | 18.42M | 17.88M | 21.16M | 22.39M | 15.54M | 17.03M | 20.55M | 15.95M | 14.32M | 15.49M | 9.16M | 1.91M | 2.59M | 6.81M | 49.50M | 46.87M | 45.83M | 57.54M | 86.48M | 63.17M | 55.70M | 37.51M | 22.78M | 18.19M | 10.69M | 6.94M | 18.48M | 18.25M | 18.61M | 18.89M | 18.24M | 18.13M | 17.51M | 21.56M |
|
Land & Improvements
|
0.07M | 0.07M | 0.07M | 0.07M | | 0.07M | 0.07M | | | 0.08M | 0.08M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.08M | 0.97M | 0.89M | 0.85M | 0.82M | 0.75M | 0.74M | 0.69M | 0.63M | 0.59M | 0.54M | 0.52M | 0.47M | 0.42M | 0.39M | 0.35M | 0.31M | 0.27M | 0.25M | 0.40M | 0.34M | 0.29M | 0.27M | 0.26M | 0.29M | 0.21M | 0.20M | 0.18M | 0.18M | 0.18M | 0.16M | 0.15M | 0.20M | 0.19M | 0.18M | 0.22M | 0.54M | 0.96M | 0.91M | 0.90M | 1.03M | 0.99M | 0.71M | 0.67M | 0.59M | 0.52M | 0.48M | 0.42M | 1.27M | 0.76M | 1.18M | 1.06M | 1.06M | 0.55M | 0.62M | 0.46M | 0.50M | 0.43M | 0.39M | 0.35M | 0.31M | 0.18M | 0.17M | 0.15M | | | | |
|
Long-Term Investments
|
| | | | -0.29M | 0.24M | 0.22M | 0.21M | 0.20M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.21M | 0.24M | 0.16M | 0.24M | 0.24M | 0.24M | 0.19M | 2.68M | 0.18M | 0.20M | 0.10M | 0.08M | 0.05M | 0.01M | 0.01M | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.25M | 0.26M | 0.26M | 0.26M | 0.34M | 0.30M | 0.46M | 0.45M | 0.11M | 0.13M | 0.12M | 0.15M | 0.16M | 0.19M | 0.22M | 0.26M | 0.28M | 0.30M | | | | | | 0.39M | 2.36M | 0.65M | 1.82M | 1.67M | 0.90M | 1.21M | 1.44M | 2.09M | 3.60M | | | | 7.46M | 7.73M | 8.16M | 8.78M | 9.35M | 8.36M | 9.14M | 10.40M | 8.40M | 8.93M | 9.82M | 12.74M | 13.10M | 13.57M | 13.88M | | | 0.96M | | | | | |
|
Other Non-Current Assets
|
760.00 | 766.00 | 0.05M | 0.08M | 0.04M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | | | | | 0.02M | 0.03M | 0.02M | 0.02M | 0.28M | 0.75M | 0.51M | 0.38M | 2.77M | 2.75M | 0.04M | 0.19M | 0.18M | 0.12M | 0.09M | 0.06M | 0.12M | 0.12M | 0.12M | 0.14M | 1.88M | 3.05M | 3.05M | 3.12M | 3.05M | 2.93M | 3.01M | 2.96M | 2.97M | 3.10M | 3.20M | 3.24M | 3.29M | 0.14M | 0.14M | 0.24M | 64.85M | 0.24M | | 0.11M | 0.01M | | 3.00M | 3.06M | 3.09M | | | | 3.03M | | |
|
Non-Current Assets
|
1.13M | 1.13M | 1.05M | 1.06M | 1.23M | 0.07M | 1.22M | 1.13M | 0.07M | 0.07M | 0.85M | 0.81M | 0.76M | 0.79M | 0.71M | 0.75M | 0.69M | 0.39M | 0.40M | 0.53M | 0.51M | 0.76M | 1.24M | 1.01M | 0.94M | 3.70M | 3.39M | 0.26M | 0.41M | 0.40M | 0.33M | 0.28M | 0.69M | 1.06M | 0.95M | 2.34M | 2.51M | 3.77M | 6.79M | 6.09M | 6.22M | -15.95M | 4.37M | 4.27M | 7.48M | 3.82M | 3.85M | 3.85M | 4.89M | 1.29M | 7.86M | 7.71M | 2.95M | 1.68M | 1.62M | 1.31M | 1.21M | 1.05M | 0.86M | 3.34M | 0.69M | 0.48M | 0.32M | 0.23M | 0.14M | 0.09M | 0.08M | 0.06M |
|
Assets
|
11.65M | 11.86M | 11.59M | 11.28M | 11.46M | 10.28M | 10.73M | 10.77M | 10.14M | 9.05M | 8.78M | 10.05M | 11.12M | 10.58M | 9.04M | 8.89M | 7.88M | 7.54M | 7.13M | 4.51M | 4.52M | 5.71M | 7.59M | 7.52M | 8.10M | 11.81M | 12.29M | 11.05M | 8.65M | 9.05M | 9.49M | 10.98M | 17.61M | 17.82M | 19.37M | 20.22M | 23.68M | 26.16M | 22.33M | 23.13M | 26.77M | | 18.69M | 19.76M | 16.64M | 5.74M | 6.44M | 10.66M | 54.39M | 48.16M | 53.69M | 65.26M | 89.43M | 64.85M | 57.32M | 38.82M | 23.99M | 19.24M | 11.55M | 10.27M | 19.17M | 18.73M | 18.93M | 19.12M | 18.39M | 18.23M | 17.59M | 21.62M |
|
Accounts Payables
|
3.09M | 3.02M | 3.34M | 3.35M | 3.84M | 3.48M | 3.41M | 3.41M | 3.93M | 2.91M | 3.53M | 5.94M | 7.84M | 7.47M | 6.46M | 6.10M | 5.93M | 3.22M | 3.19M | 0.73M | 0.35M | 0.40M | 0.24M | 0.21M | 0.22M | 0.69M | 0.34M | 0.29M | 0.31M | 0.49M | 0.01M | 0.17M | 0.78M | 0.21M | 0.87M | 0.51M | 0.47M | 3.23M | 0.47M | 0.77M | 4.69M | 0.57M | 0.70M | 0.51M | 0.64M | 0.49M | 0.57M | 0.56M | 0.67M | 0.57M | 0.53M | 0.63M | 0.61M | 0.51M | 0.72M | 0.84M | 0.45M | 0.49M | 0.63M | 0.62M | 0.64M | 0.57M | 1.17M | 0.88M | 0.90M | 0.70M | 0.43M | 0.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 0.10M | 0.10M | | | | | | | | | |
|
Payables
|
3.09M | 3.02M | 3.34M | 3.35M | 3.84M | 3.48M | 3.41M | 3.41M | 3.93M | 2.91M | 3.53M | 5.94M | 7.84M | 7.47M | 6.46M | 6.10M | 5.93M | 3.22M | 3.19M | 0.73M | 0.35M | 0.40M | 0.24M | 0.21M | 0.22M | 0.69M | 0.34M | 0.29M | 0.31M | 0.49M | 0.01M | 0.17M | 0.78M | 0.21M | 0.87M | 0.51M | 0.47M | 3.23M | 0.47M | 0.77M | 4.69M | 0.57M | 0.70M | 0.51M | 0.64M | 0.49M | 0.57M | 0.56M | 0.67M | 0.57M | 0.53M | 0.63M | 0.61M | 0.51M | 0.72M | 5.84M | 5.45M | 0.60M | 0.74M | 0.62M | 0.64M | 0.57M | 1.17M | 0.88M | 0.90M | 0.70M | 0.43M | 0.40M |
|
Accumulated Expenses
|
0.10M | 0.15M | 0.06M | 0.00M | 0.07M | 0.08M | 0.09M | 0.05M | 0.10M | 0.08M | 0.06M | 0.05M | 0.07M | 0.09M | 0.09M | 0.08M | 0.08M | 0.05M | 0.11M | 0.06M | 0.03M | 0.18M | 0.14M | 0.03M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | | | | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | | | 0.04M | 0.03M | 0.04M | | | | | | | 0.64M | | 0.09M | | 1.04M | 1.71M | 2.55M | 2.23M | 1.26M | 0.96M | 1.09M |
|
Other Accumulated Expenses
|
0.11M | -0.06M | 0.20M | 0.07M | 0.08M | 0.10M | 0.07M | 0.08M | 0.11M | 0.17M | 0.10M | 0.27M | 0.20M | 0.17M | 0.23M | 0.26M | 0.25M | 0.42M | 0.40M | 0.37M | 0.61M | 0.36M | 0.56M | 0.63M | 0.71M | 0.10M | 0.02M | 0.09M | 0.08M | 0.29M | 0.49M | 0.67M | 0.80M | 0.42M | 0.35M | 0.36M | 0.42M | 0.28M | 0.43M | 0.59M | 0.85M | 1.42M | 1.24M | 1.19M | 1.49M | 1.64M | 1.80M | 0.86M | 0.72M | 0.53M | 0.51M | 0.63M | 0.61M | 0.76M | 0.49M | 0.61M | 0.65M | 0.10M | 0.22M | 0.02M | 1.07M | 0.05M | 0.23M | 0.35M | 0.45M | 0.11M | 0.15M | 0.23M |
|
Short term Debt
|
0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.21M | 0.13M | | | 2.32M | | | | | | | | 0.13M | 0.13M | 0.13M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | 1.00M | 0.66M | 2.96M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.20M | 0.21M | 0.17M | 0.19M | 0.19M | 0.51M | 0.53M | 0.51M | 0.47M | 0.49M | 0.45M | 0.34M | 0.33M | 0.26M | 0.21M | 0.26M | 0.18M | 0.15M | | 0.05M | 0.05M | 0.06M | 0.06M |
|
Current Taxes
|
360.00 | | 0.10M | 0.00M | 0.08M | | 0.00M | 0.00M | 0.00M | | 0.02M | 0.01M | 0.01M | | | | | | | | | 0.21M | | | | 1.00M | 1.32M | 1.41M | 1.74M | 1.64M | 1.71M | 1.74M | 1.79M | 1.89M | 2.07M | 2.26M | 2.40M | 2.70M | 2.66M | 3.02M | 3.61M | 3.18M | 2.71M | 3.16M | 3.29M | 3.28M | 3.41M | 3.56M | 3.52M | 3.57M | 3.59M | 3.64M | 3.66M | 3.46M | 3.37M | 3.52M | 3.54M | 3.33M | 3.32M | 3.42M | 3.22M | 3.21M | 3.32M | 3.28M | 3.21M | 3.25M | 3.27M | 3.33M |
|
Current Deferred Revenue
|
0.49M | 0.69M | 0.56M | 0.95M | 0.70M | 0.36M | 1.11M | 1.45M | 0.48M | 0.71M | 0.70M | 0.29M | 0.28M | 0.30M | 0.17M | 0.95M | 0.32M | 0.71M | 0.30M | 0.15M | 0.17M | 0.09M | 0.21M | 0.11M | 0.22M | 0.13M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.38M | 0.34M | 0.37M | 0.39M | 0.36M | 0.37M | 0.42M | 0.17M | 0.13M | | | | | | | | | | | | | | 6.96M | | 0.20M | 0.21M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.04M | 0.05M |
|
Total Current Liabilities
|
3.82M | 4.48M | 4.25M | 4.38M | 4.77M | 4.02M | 4.68M | 5.00M | 4.62M | 3.88M | 4.41M | 6.57M | 8.39M | 8.03M | 6.94M | 7.39M | 6.59M | 4.40M | 3.99M | 1.31M | 1.17M | 1.23M | 1.15M | 0.99M | 1.19M | 1.91M | 1.73M | 1.82M | 2.16M | 2.44M | 2.24M | 2.96M | 3.88M | 3.09M | 3.82M | 3.49M | 3.67M | 6.62M | 3.73M | 4.51M | 9.22M | 5.24M | 4.88M | 5.09M | 5.64M | 5.81M | 6.19M | 5.75M | 5.58M | 5.34M | 5.22M | 5.41M | 45.50M | 25.21M | 20.36M | 10.69M | 10.36M | 5.03M | 4.67M | 4.62M | 4.69M | 5.34M | 6.72M | 7.19M | 6.91M | 7.27M | 15.05M | 17.56M |
|
Non-Current Debt
|
0.01M | | | | | | | | | -0.04M | | | | -0.03M | -0.02M | -0.02M | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | 0.47M | 0.47M | 0.47M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 5.00M | 5.00M | 5.00M | | | 5.00M | | | | | | | | | | |
|
Minority Interest
|
-0.27M | -0.54M | -0.65M | -1.01M | -1.19M | -1.24M | -1.30M | -1.46M | -1.56M | -1.66M | -1.84M | -2.28M | -2.58M | -2.74M | -2.99M | -3.28M | -3.34M | -3.57M | -3.83M | -4.28M | -4.44M | -4.69M | -4.83M | -4.86M | -4.88M | -4.71M | -4.77M | -4.71M | -4.85M | -4.81M | -4.80M | -4.78M | -4.80M | -4.77M | -4.73M | -4.74M | -4.71M | -4.81M | -4.71M | -4.68M | -4.78M | -5.17M | -5.15M | -5.20M | -5.52M | -6.54M | -6.76M | -6.95M | -6.97M | -7.42M | -7.03M | -1.15M | -1.63M | -2.14M | -2.01M | -2.06M | -2.19M | -2.22M | -2.32M | -2.41M | -2.59M | -2.75M | -2.81M | -2.77M | -2.19M | -2.02M | -1.03M | -1.06M |
|
Non-Current Deferred Tax Liability
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.30M | 0.13M | 0.30M | 0.20M | 0.21M | 0.24M | 1.20M | 1.20M | 1.20M | 0.85M | 1.21M | 0.60M | 0.36M | 0.25M | 0.19M | 0.42M | 0.43M | 0.13M | 0.09M | | 0.04M | 0.03M | 0.02M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | | | | | | | | | | | | | 0.03M | 0.04M | | | | | | | | | | | 0.20M | | | | 0.50M | 0.57M | 0.66M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 3.67M | | | | | | | | | | | | | 5.70M | 6.52M | | | | | | | | | | | 0.13M | | | | 0.50M | 0.48M | 0.47M |
|
Total Liabilities
|
3.83M | 4.48M | 4.25M | 4.38M | 4.77M | 4.02M | 4.68M | 5.00M | 4.62M | 3.88M | 4.41M | 6.57M | 8.39M | 8.03M | 6.94M | 7.39M | 6.59M | 4.40M | 3.99M | 1.31M | 1.17M | 1.23M | 1.15M | 0.99M | 1.19M | 1.91M | 1.73M | 1.82M | 2.16M | 2.44M | 2.24M | 2.96M | 3.88M | 3.09M | 3.82M | 3.93M | 4.11M | 6.62M | 3.73M | 4.51M | 9.22M | 5.24M | 5.14M | 5.32M | 5.81M | 6.10M | 6.45M | 5.98M | 5.94M | 5.73M | 6.56M | 16.45M | 51.46M | 31.06M | 26.08M | 11.28M | 10.72M | 10.28M | 4.86M | 4.82M | 4.86M | 5.47M | 6.81M | 7.19M | 6.95M | 7.77M | 15.53M | 18.02M |
|
Total Debt
|
0.04M | | | | | | | | | -0.04M | | | | -0.03M | -0.02M | -0.02M | -0.02M | -0.02M | | | | | | | | | | | | | | | 0.16M | 0.21M | 0.13M | | | 2.32M | | | | | | | | 0.13M | 0.13M | 0.13M | 0.01M | 0.00M | 0.00M | | | 5.00M | | | | | | | | | | | | 1.47M | 1.12M | 3.42M |
|
Common Equity
|
| | | | | 6.26M | 6.05M | | 5.52M | 5.18M | 6.20M | 5.77M | 5.31M | 2.54M | 5.09M | 4.79M | 4.63M | 3.13M | 6.97M | 7.49M | 7.79M | 4.48M | 11.27M | 11.40M | 11.79M | 9.90M | 15.33M | 13.93M | 11.34M | 6.62M | 12.06M | 12.80M | 18.53M | 14.73M | 20.28M | 21.04M | 19.57M | 19.54M | 18.60M | 18.62M | 17.56M | 15.36M | 13.55M | 14.44M | 10.82M | -0.36M | 5.20M | 4.68M | 55.42M | 49.84M | 54.16M | 49.96M | 39.60M | 33.79M | 33.25M | 27.53M | 15.46M | 8.96M | 6.69M | 7.86M | 14.32M | 16.00M | 12.12M | 11.93M | 13.63M | 12.47M | 3.09M | 4.66M |
|
Shareholder's Equity
|
| 7.38M | 7.34M | 6.90M | 6.69M | 6.26M | | 5.78M | 0.05M | 5.18M | 6.20M | 5.77M | 5.31M | 2.54M | 5.09M | 4.79M | 4.63M | 3.13M | 6.97M | 7.49M | 7.79M | 4.48M | 11.27M | 11.40M | 11.79M | 9.90M | 15.33M | 13.93M | 11.34M | 6.62M | 12.06M | 12.80M | 18.53M | 14.73M | 20.28M | 21.04M | 19.57M | 19.54M | 18.60M | 18.62M | 17.56M | 15.36M | 13.55M | 14.44M | 10.82M | -0.36M | 5.20M | 4.68M | 55.42M | 49.84M | 54.16M | 49.96M | 39.60M | 33.79M | 33.25M | 27.53M | 15.46M | 8.96M | 6.69M | 7.86M | 14.32M | 16.00M | 12.12M | 11.93M | 13.63M | 12.47M | 3.09M | 4.66M |
|
Liabilities and Shareholders Equity
|
11.65M | 11.86M | 11.59M | 11.28M | 11.46M | 10.28M | 10.73M | 10.77M | 10.14M | 9.05M | 8.78M | 10.05M | 11.12M | 10.58M | 9.04M | 8.89M | 7.88M | 7.54M | 7.13M | 4.51M | 4.52M | 5.71M | 7.59M | 7.52M | 8.10M | 11.81M | 12.29M | 11.05M | 8.65M | 9.05M | 9.49M | 10.98M | 17.61M | 17.82M | 19.37M | 20.22M | 23.68M | 26.16M | 22.33M | 23.13M | 26.77M | | 18.69M | 19.76M | 16.64M | 5.74M | 6.44M | 10.66M | 54.39M | 48.16M | 53.69M | 65.26M | 89.43M | 64.85M | 57.32M | 38.82M | 23.99M | 19.24M | 11.55M | 10.27M | 19.17M | 18.73M | 18.93M | 19.12M | 18.39M | 18.23M | 17.59M | 21.62M |
|
Treasury Shares
|
| | | | | | | | | 0.13M | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
0.36M | 0.11M | 0.21M | 0.17M | -1.59M | -0.43M | -0.57M | -0.68M | -0.83M | -1.29M | -1.95M | -2.35M | -2.83M | -3.06M | -3.25M | -3.54M | -3.71M | -4.86M | -4.58M | -4.08M | -3.76M | -3.27M | -2.94M | -2.80M | -2.45M | -2.55M | -2.37M | -3.87M | -4.61M | -4.52M | -3.87M | -2.98M | -1.69M | -0.89M | -0.31M | -0.13M | 0.15M | -0.43M | -1.75M | -3.23M | -4.61M | -6.97M | -8.60M | -9.00M | -12.82M | -23.42M | -24.16M | -25.26M | -28.74M | -34.32M | -33.10M | -41.95M | -57.47M | -62.58M | -65.66M | -69.40M | -81.32M | -85.58M | -87.87M | -88.98M | -89.93M | -90.68M | -91.65M | -91.97M | -93.64M | -94.60M | -104.07M | -104.74M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | | | | | | | | | | | | | | | | | | | |