|
Cash & Equivalents
|
0.27M | 0.22M | 0.26M | 0.57M | 0.73M | 0.79M | 0.92M | 1.54M | 1.27M | 1.00M | 0.29M | 0.45M | 0.52M | | | | | | | | | | | | 0.53M | | | 0.41M | 0.76M | 1.34M | 2.21M | 2.19M | 1.50M | 1.37M | 2.10M | 1.72M | 2.08M | 2.23M | 2.78M | 2.84M | 2.95M | 3.04M | 3.50M | 3.60M | 3.14M | 2.62M | 2.37M | 1.90M | 1.79M | 1.79M | 2.01M | 2.45M | 3.09M | 3.51M | 4.71M | 5.98M | 6.15M | 6.67M | 6.16M | 6.93M | 6.20M | 6.03M | 5.08M | 5.30M | 5.30M | 5.07M | 4.79M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 2.54M | 3.46M | 3.46M | 3.52M | 3.55M | 3.58M | 3.63M | 3.67M |
|
Cash & Current Investments
|
0.27M | 0.22M | 0.26M | 0.57M | 0.73M | 0.79M | 0.92M | 1.54M | 1.27M | 1.00M | 0.29M | 0.45M | 0.52M | | | | | | | | | | | | 0.53M | | | 0.41M | 0.76M | 1.34M | 2.21M | 2.19M | 1.50M | 1.37M | 2.10M | 1.72M | 2.08M | 2.23M | 2.78M | 2.84M | 2.95M | 3.04M | 3.50M | 3.60M | 3.14M | 2.62M | 2.37M | 1.90M | 1.79M | 1.79M | 2.01M | 2.45M | 3.09M | 3.51M | 4.71M | 5.98M | 6.15M | 6.67M | 8.58M | 9.48M | 9.67M | 9.50M | 8.60M | 8.85M | 8.89M | 8.70M | 8.46M |
|
Receivables - Net
|
0.18M | 0.03M | 0.85M | 0.81M | 0.00M | -0.39M | -0.47M | 1.36M | 0.17M | 1.65M | 1.74M | 1.53M | 1.24M | 1.56M | 1.76M | 1.61M | 1.63M | 1.99M | 2.21M | 1.63M | 1.37M | 2.13M | 2.09M | 2.05M | 1.46M | 2.73M | 2.57M | 2.52M | 0.22M | 1.94M | 1.59M | 1.47M | 1.55M | 1.68M | 1.69M | 1.84M | 0.59M | 0.73M | 0.85M | 0.85M | 0.54M | 0.75M | 0.72M | 0.68M | 0.55M | 0.38M | 0.50M | 0.26M | 0.24M | 0.28M | 0.26M | 0.21M | 0.29M | 0.47M | 0.37M | 0.24M | 0.20M | 0.20M | 0.24M | 0.29M | 0.24M | 0.25M | 0.24M | 0.32M | 0.19M | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | |
|
Receivables
|
0.18M | 0.03M | 0.85M | 0.81M | 0.00M | -0.39M | -0.47M | 1.36M | 0.17M | 1.65M | 1.74M | 1.53M | 1.24M | 1.56M | 1.76M | 1.61M | 1.63M | 1.99M | 2.21M | 1.63M | 1.37M | 2.13M | 2.09M | 2.05M | 1.46M | 2.73M | 2.57M | 2.52M | 0.22M | 1.94M | 1.59M | 1.47M | 1.55M | 1.68M | 1.69M | 1.84M | 0.59M | 0.73M | 0.85M | 0.85M | 0.54M | 0.75M | 0.72M | 0.68M | 0.55M | 0.38M | 0.50M | 0.26M | 0.24M | 0.28M | 0.26M | 0.21M | 0.29M | 0.97M | 0.37M | 0.24M | 0.20M | 0.20M | 0.24M | 0.29M | 0.24M | 0.25M | 0.24M | 0.32M | 0.19M | | |
|
Inventory
|
-0.04M | 0.30M | 0.00M | 0.28M | 0.02M | 0.25M | 0.25M | 0.21M | -0.08M | 0.26M | 0.21M | 0.29M | 0.30M | 0.28M | 0.24M | 0.30M | 0.37M | 0.31M | 0.30M | 0.34M | 0.32M | 0.31M | 0.27M | 0.30M | 0.28M | 0.09M | 0.09M | 0.07M | 0.00M | 0.06M | 0.08M | 0.11M | 0.12M | 0.14M | 0.16M | 0.16M | 0.16M | 0.15M | 0.22M | 0.17M | 0.19M | 0.19M | 0.20M | 0.18M | 0.16M | 0.14M | 0.18M | 0.16M | 0.24M | 0.18M | 0.23M | 740.00 | 0.28M | 0.32M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | | | |
|
Current Deferred Tax Assets
|
| | | | | | | 0.29M | 0.36M | 0.29M | 0.29M | 0.20M | 0.18M | | | | | | 0.22M | | | | | | | | | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.10M | 0.04M | 0.08M | 0.17M | 0.37M | -0.15M | -0.06M | 0.35M | 0.10M | 0.40M | 0.31M | 0.37M | 0.30M | 0.37M | 0.47M | 0.64M | 0.65M | 0.75M | 0.88M | 0.54M | 1.27M | 1.15M | 1.41M | 0.52M | 0.24M | 0.26M | 1.13M | 0.35M | 0.07M | 0.31M | 0.61M | 0.44M | 0.40M | 0.88M | 0.49M | 0.53M | 0.35M | 0.60M | 0.52M | 0.57M | 0.45M | 0.36M | 0.16M | 0.29M | 0.20M | 0.48M | 0.69M | 0.26M | 0.17M | 0.19M | 0.19M | 0.41M | 0.21M | 0.28M | 0.24M | 0.35M | 0.22M | 0.24M | 0.35M | 0.75M | 0.66M | 0.80M | 1.06M | 1.61M | 1.09M | 0.64M | 0.63M |
|
Current Assets
|
1.28M | 1.49M | 1.56M | 1.94M | 2.28M | 2.67M | 2.79M | 3.85M | 3.39M | 3.69M | 2.95M | 2.95M | 2.64M | 3.12M | 2.90M | 3.38M | 2.95M | 3.34M | 3.85M | 2.77M | 3.16M | 4.15M | 4.37M | 3.41M | 2.49M | 4.12M | 4.80M | 3.66M | 3.71M | 3.92M | 4.63M | 4.49M | 3.83M | 4.44M | 4.80M | 4.63M | 4.31M | 4.51M | 4.69M | 4.69M | 4.68M | 4.86M | 5.05M | 5.21M | 4.51M | 3.80M | 3.93M | 3.54M | 3.36M | 3.64M | 3.89M | 4.19M | 4.57M | 5.21M | 6.63M | 6.87M | 6.85M | 7.39M | 9.46M | 10.56M | 10.62M | 10.56M | 9.89M | 10.78M | 10.16M | 9.34M | 9.09M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 1.92M | | 2.58M | 2.47M | 2.54M | 2.50M | 2.42M | 2.37M | 2.18M | 2.63M | 2.65M | 2.61M | 2.44M | 2.33M | 2.31M | 2.18M | 2.09M | 1.96M | 1.69M | 1.61M | 1.50M | 1.41M | 1.27M | 1.20M | 1.07M | 0.95M | 0.83M | 0.76M | 0.67M | 0.55M | 0.56M | 0.44M | 0.39M | 0.25M | 0.26M | 0.34M | 0.32M | 0.31M | 0.29M | 0.27M | 0.26M | 0.24M | 0.30M | 0.28M | 0.05M | 0.25M | 0.23M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.10M | | | |
|
Goodwill
|
2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | 1.38M | 1.08M | 1.08M | 1.08M | 1.08M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | | |
|
Intangibles
|
0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.04M | 0.36M | 0.36M | 0.36M | 0.36M | 0.14M | 0.14M | 0.13M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 1.41M | 1.44M | 1.44M | 1.44M | 1.44M | 0.67M | 0.67M | 0.66M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.79M | 0.79M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.36M | | 0.19M | 0.11M | 0.20M | | | | -0.20M | | | | | | | | 0.36M | 0.36M | 0.13M | 0.31M | 0.17M | 0.17M | 0.17M | 0.17M | 0.32M | 0.32M | 0.32M | 0.32M | 0.45M | 0.45M | 0.45M | 0.45M | 0.51M | 0.51M | 0.51M | 0.51M | 0.48M | 0.48M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.52M | 3.47M | 3.43M | 3.52M | 0.05M | 0.05M | 3.46M | 3.68M | 3.65M | 3.49M | 3.11M | 2.99M | 2.96M | 2.95M | 2.92M | 2.88M | 2.85M | 2.82M | 1.70M | 1.70M | 1.69M | 1.62M | 1.62M | 1.21M | 1.21M | 0.97M | 1.24M | 1.09M | 1.08M | 1.06M | 1.05M | 1.41M | 1.39M | 1.25M | 1.13M | 1.25M | 1.24M | 1.22M | 1.21M | 1.26M | 1.79M | 1.78M | 1.77M | 1.72M | 1.71M | 1.70M | 1.68M | 1.20M | 1.19M | 1.18M | 1.17M | 1.36M | 1.12M | 1.11M | 0.32M | | | | | | | | | | | | |
|
Non-Current Assets
|
4.35M | 4.38M | 4.30M | 4.61M | 4.79M | 5.32M | 5.32M | 9.45M | 6.26M | 9.76M | 8.53M | 8.47M | 5.46M | 5.37M | 5.29M | 5.06M | 5.48M | 5.47M | 4.31M | 4.14M | 4.02M | 3.94M | 3.80M | 3.30M | 3.16M | 2.65M | 2.84M | 2.58M | 2.49M | 2.34M | 2.25M | 2.48M | 2.34M | 2.07M | 1.89M | 1.92M | 1.79M | 1.79M | 1.65M | 1.65M | 2.04M | 2.04M | 2.11M | 2.05M | 2.02M | 1.99M | 1.95M | 1.46M | 1.43M | 1.48M | 1.45M | 1.41M | 1.37M | 1.34M | 0.36M | 0.04M | 0.04M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.10M | | | |
|
Assets
|
5.63M | 5.87M | 5.86M | 6.55M | 7.08M | 7.99M | 8.11M | 9.45M | 9.65M | 9.76M | 8.53M | 8.47M | 8.10M | 8.49M | 8.19M | 8.44M | 8.43M | 8.81M | 8.17M | 6.91M | 7.18M | 8.09M | 8.18M | 6.71M | 5.65M | 6.78M | 7.65M | 6.24M | 6.19M | 6.25M | 6.87M | 6.97M | 6.17M | 6.51M | 6.69M | 6.55M | 6.09M | 6.29M | 6.35M | 6.34M | 6.73M | 6.90M | 7.16M | 7.26M | 6.53M | 5.79M | 5.88M | 5.00M | 4.79M | 5.12M | 5.34M | 5.60M | 5.94M | 6.56M | 6.99M | 6.91M | 6.89M | 7.43M | 9.51M | 10.61M | 10.66M | 10.60M | 9.93M | 10.88M | 10.16M | 9.34M | 9.09M |
|
Accounts Payables
|
0.54M | 0.59M | -0.49M | 0.43M | 0.62M | 0.68M | 0.40M | 0.44M | 0.95M | 0.62M | 0.85M | 0.78M | 0.67M | 0.79M | 0.91M | 0.98M | 0.85M | 0.86M | 0.84M | 0.87M | 0.80M | 1.52M | 1.59M | 1.00M | 0.49M | 1.11M | 1.36M | 0.68M | 0.07M | 0.74M | 1.09M | 0.84M | 0.38M | 0.52M | 0.58M | 0.50M | 0.38M | 0.40M | 0.38M | 0.35M | 0.37M | 0.37M | 0.37M | 0.40M | 0.03M | 0.18M | 0.10M | 0.06M | 0.11M | 0.11M | 0.15M | 0.12M | 0.50M | 0.48M | 0.55M | 0.33M | 0.38M | 0.52M | 0.64M | 0.71M | 0.44M | 1.62M | 0.14M | 0.23M | 0.33M | 0.13M | 0.08M |
|
Notes Payables
|
0.09M | 0.17M | 0.16M | 0.17M | 0.35M | 0.32M | 0.29M | 0.25M | 0.20M | 0.96M | 0.52M | 2.30M | 0.48M | 0.55M | 0.53M | 1.67M | 0.71M | 0.78M | 0.76M | 2.28M | 0.97M | 0.71M | 0.44M | 1.33M | 0.37M | 0.35M | 0.33M | 0.92M | 0.27M | 0.27M | 0.27M | 0.80M | 0.34M | 0.34M | 0.34M | 0.46M | 0.15M | 0.16M | 0.13M | 0.23M | 0.03M | | | | | | | 0.30M | 0.30M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.06M | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.37M | 0.25M | 0.12M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.63M | 0.76M | -0.33M | 0.60M | 0.97M | 0.99M | 0.69M | 0.69M | 1.15M | 1.58M | 1.37M | 3.08M | 1.15M | 1.34M | 1.44M | 2.65M | 1.56M | 1.64M | 1.60M | 3.15M | 1.76M | 2.23M | 2.03M | 2.33M | 0.86M | 1.46M | 1.68M | 1.61M | 0.35M | 1.01M | 1.36M | 1.64M | 0.72M | 0.87M | 0.93M | 0.95M | 0.53M | 0.55M | 0.51M | 0.58M | 0.40M | 0.37M | 0.87M | 0.77M | 0.27M | 0.30M | 0.10M | 0.37M | 0.41M | 0.11M | 0.16M | 0.12M | 0.51M | 0.49M | 0.61M | 0.33M | 0.38M | 0.52M | 0.64M | 0.71M | 0.44M | 1.62M | 0.14M | 0.23M | 0.33M | 0.13M | 0.08M |
|
Accumulated Expenses
|
0.09M | -0.03M | 0.47M | 0.74M | 0.22M | 1.21M | 1.14M | 1.41M | 1.10M | 0.65M | 0.15M | 0.39M | 0.23M | 0.37M | 0.44M | 0.64M | 0.49M | 0.57M | 0.59M | 0.10M | 0.40M | 0.63M | 0.73M | 0.51M | 0.19M | 0.25M | 1.30M | 0.59M | 0.34M | 0.28M | 0.33M | 0.36M | 0.24M | 0.27M | 0.29M | 0.29M | 0.23M | 0.29M | 0.29M | 0.29M | 0.30M | 0.28M | 0.26M | 0.32M | 0.18M | 0.16M | 0.14M | 0.22M | 0.24M | 0.21M | 0.20M | 0.38M | 0.40M | 0.33M | 0.43M | 0.60M | 0.59M | 0.28M | 0.99M | 1.33M | 1.43M | 0.20M | 0.40M | 0.72M | 0.10M | 0.03M | 0.01M |
|
Other Accumulated Expenses
|
-0.00M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
1.00M | 1.00M | 1.00M | 1.00M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.65M | 0.65M | 0.65M | 0.62M | | | 0.30M | 0.30M | 0.30M | 0.38M | 0.50M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.34M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.04M | 0.06M | 0.05M | 0.07M | 0.04M | 0.13M | 0.08M | 0.24M | -0.04M | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | | | | | | 0.13M | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.18M | 0.15M | 0.20M | 0.20M | 0.20M | 0.20M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | 0.01M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.02M | 2.34M | 2.34M | 2.41M | 2.54M | 2.84M | 2.40M | 2.84M | 2.95M | 2.97M | 2.36M | 2.45M | 2.16M | 2.46M | 2.18M | 2.46M | 2.48M | 2.66M | 2.62M | 2.47M | 2.83M | 3.54M | 3.53M | 2.56M | 1.73M | 2.49M | 3.32M | 1.67M | 1.49M | 1.41M | 1.81M | 1.68M | 1.09M | 1.26M | 1.35M | 1.26M | 0.89M | 0.97M | 0.91M | 0.82M | 0.89M | 0.84M | 1.32M | 1.28M | 0.64M | 0.63M | 0.42M | 0.71M | 0.77M | 0.45M | 0.48M | 0.75M | 1.13M | 1.02M | 1.59M | 1.13M | 1.18M | 1.00M | 1.89M | 2.29M | 2.13M | 2.08M | 0.80M | 1.21M | 0.90M | 0.36M | 0.27M |
|
Non-Current Debt
|
0.92M | 0.85M | 0.82M | 0.95M | 1.31M | 1.25M | 1.19M | 1.11M | 1.05M | 0.35M | 1.98M | 1.81M | 1.67M | 1.48M | 1.25M | 0.96M | 0.83M | 0.64M | 1.78M | 1.28M | 1.16M | 1.14M | 1.05M | 0.96M | 0.86M | 0.79M | 0.72M | 0.65M | 0.58M | 0.52M | 0.45M | 0.46M | 0.39M | 0.32M | 0.18M | 0.11M | 0.26M | 0.32M | 0.21M | 0.17M | | | | | | | 0.30M | | | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | | | | | | | | | | | | | |
|
Minority Interest
|
0.75M | 0.75M | 0.75M | 0.96M | 1.03M | 1.44M | 1.76M | 1.89M | 2.09M | 2.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.20M | 0.24M | 0.40M | | 0.14M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.42M | 0.41M | 0.40M | 0.39M | 0.40M | 0.38M | 0.38M | 0.37M | 0.36M | 0.35M | 0.33M | 0.32M | 0.31M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.03M | |
|
Total Liabilities
|
2.94M | 3.19M | 3.16M | 3.46M | 4.00M | 4.23M | 3.72M | 3.95M | 4.00M | 3.32M | 4.34M | 4.26M | 3.83M | 3.94M | 3.43M | 3.63M | 3.55M | 3.69M | 4.41M | 3.89M | 4.14M | 4.83M | 4.73M | 3.52M | 2.59M | 3.28M | 4.04M | 2.32M | 2.08M | 1.93M | 2.26M | 2.13M | 1.48M | 1.58M | 1.53M | 1.37M | 1.14M | 1.29M | 1.12M | 0.99M | 1.32M | 1.26M | 1.73M | 1.68M | 1.03M | 1.03M | 1.11M | 1.09M | 1.14M | 0.88M | 0.90M | 1.14M | 1.50M | 1.38M | 1.59M | 1.13M | 1.18M | 1.00M | 1.89M | 2.29M | 2.13M | 2.08M | 0.80M | 1.21M | 0.98M | 0.39M | 0.27M |
|
Total Debt
|
1.92M | 1.85M | 1.82M | 1.95M | 1.81M | 1.75M | 1.69M | 1.61M | 1.55M | 0.85M | 2.63M | 2.46M | 2.32M | 2.10M | 1.25M | 0.96M | 1.13M | 0.94M | 2.08M | 1.66M | 1.66M | 1.69M | 1.60M | 1.51M | 1.41M | 1.34M | 0.92M | 0.65M | 0.58M | 0.52M | 0.45M | 0.46M | 0.39M | 0.32M | 0.18M | 0.11M | 0.26M | 0.32M | 0.21M | 0.17M | | | | | | | 0.30M | | | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | | | | | | | | | | | | | |
|
Common Equity
|
2.69M | 2.68M | 2.70M | 3.09M | 3.08M | 3.76M | 4.39M | 5.50M | 5.66M | 6.44M | 4.19M | 4.22M | 4.27M | 4.55M | 4.75M | 4.81M | 4.87M | 5.12M | 3.76M | 3.02M | 3.04M | 3.26M | 3.44M | 3.19M | 3.06M | 3.50M | 3.61M | 3.92M | 4.11M | 4.32M | 4.61M | 4.83M | 4.69M | 4.93M | 5.17M | 5.18M | 4.95M | 5.00M | 5.23M | 5.35M | 5.41M | 5.64M | 5.43M | 5.58M | 5.50M | 4.76M | 4.78M | 3.91M | 3.65M | 4.24M | 4.44M | 4.46M | 4.44M | 5.18M | 5.40M | 5.78M | 5.71M | 6.43M | 7.62M | 8.32M | 8.53M | 8.53M | 9.13M | 9.68M | 9.19M | 8.95M | 8.81M |
|
Shareholder's Equity
|
| | | 3.09M | 2.05M | 2.32M | 2.63M | 5.50M | 3.57M | 6.44M | 4.19M | 4.22M | 4.27M | 4.55M | 4.75M | 4.81M | 4.87M | 5.12M | 3.76M | 3.02M | 3.04M | 3.26M | 3.44M | 3.19M | 3.06M | 3.50M | 3.61M | 3.92M | 4.11M | 4.32M | 4.61M | 4.83M | 4.69M | 4.93M | 5.17M | 5.18M | 4.95M | 5.00M | 5.23M | 5.35M | 5.41M | 5.64M | 5.43M | 5.58M | 5.50M | 4.76M | 4.78M | 3.91M | 3.65M | 4.24M | 4.44M | 4.46M | 4.44M | 5.18M | 5.40M | 5.78M | 5.71M | 6.43M | 7.62M | 8.32M | 8.53M | 8.53M | 9.13M | 9.68M | 9.19M | 8.95M | 8.81M |
|
Liabilities and Shareholders Equity
|
5.63M | 5.87M | 5.86M | 6.55M | 7.08M | 7.99M | 8.11M | 9.45M | 9.65M | 9.76M | 8.53M | 8.47M | 8.10M | 8.49M | 8.19M | 8.44M | 8.43M | 8.81M | 8.17M | 6.91M | 7.18M | 8.09M | 8.18M | 6.71M | 5.65M | 6.78M | 7.65M | 6.24M | 6.19M | 6.25M | 6.87M | 6.97M | 6.17M | 6.51M | 6.69M | 6.55M | 6.09M | 6.29M | 6.35M | 6.34M | 6.73M | 6.90M | 7.16M | 7.26M | 6.53M | 5.79M | 5.88M | 5.00M | 4.79M | 5.12M | 5.34M | 5.60M | 5.94M | 6.56M | 6.99M | 6.91M | 6.89M | 7.43M | 9.51M | 10.61M | 10.66M | 10.60M | 9.93M | 10.88M | 10.16M | 9.34M | 9.09M |
|
Retained Earnings
|
-17.52M | -17.77M | -17.73M | -17.54M | -17.62M | -17.35M | -17.04M | -16.07M | -16.11M | -15.83M | -15.69M | -15.67M | -15.62M | -15.35M | -15.16M | -15.12M | -15.06M | -14.82M | -16.19M | -16.94M | -16.93M | -16.72M | -16.54M | -16.81M | -16.94M | -16.51M | -16.41M | -16.11M | -15.92M | -15.72M | -15.44M | -15.23M | -15.38M | -15.15M | -14.92M | -14.75M | -14.98M | -14.77M | -14.55M | -14.44M | -14.39M | -14.16M | -14.38M | -14.27M | -14.37M | -15.12M | -15.13M | -16.03M | -16.30M | -15.72M | -15.52M | -15.31M | -15.34M | -14.62M | -14.40M | -14.06M | -14.16M | -13.47M | -12.30M | -11.61M | -11.43M | -11.46M | -10.88M | -10.36M | -10.87M | -11.14M | -11.30M |