|
Cash & Equivalents
|
0.00M | 0.19M | 0.03M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 886.00 | 716.00 | 574.00 | 798.00 | 0.06M | 316.00 | 248.00 | 371.00 | 845.00 | 482.00 | 0.00M | 546.00 | 86.00 | 322.00 | 0.00M | 604.00 | 0.04M | 0.03M | 0.11M | 0.14M | 0.07M | 0.15M | 0.06M | 0.09M | 0.44M | 0.08M | 1.33M | 1.09M | 1.27M | 0.94M | 1.63M | 1.41M | 0.44M | 1.42M | 1.44M | 0.14M | 0.35M | 0.44M | 0.34M | 0.42M | 0.67M | 1.60M | 0.57M | 0.64M | 6.28M | 3.44M | 8.70M | 7.89M | 7.04M | 8.86M | 5.19M | 12.73M | 14.62M | 42.95M | 38.43M | 13.65M | 11.79M | 5.40M | 4.40M | 2.51M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | | | | |
|
Cash & Current Investments
|
0.00M | 0.19M | 0.03M | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 886.00 | 716.00 | 574.00 | 798.00 | 0.06M | 316.00 | 248.00 | 371.00 | 845.00 | 482.00 | 0.00M | 546.00 | 86.00 | 322.00 | 0.00M | 604.00 | 0.04M | 0.03M | 0.11M | 0.14M | 0.07M | 0.15M | 0.06M | 0.09M | 0.44M | 0.08M | 1.33M | 1.09M | 1.27M | 0.94M | 1.63M | 1.41M | 0.44M | 1.42M | 1.44M | 0.14M | 0.35M | 0.44M | 0.34M | 0.42M | 0.67M | 1.60M | 0.57M | 0.64M | 6.28M | 3.44M | 8.70M | 7.89M | 7.04M | 8.86M | 5.19M | 12.73M | 14.62M | 42.95M | 38.43M | 23.72M | 11.79M | 5.40M | 4.40M | 2.51M |
|
Receivables - Net
|
0.00M | -0.00M | -0.02M | 0.02M | 0.02M | 0.01M | -0.13M | -0.11M | -0.10M | 321.00 | | 153.00 | 150.00 | 0.01M | 410.00 | 219.00 | 359.00 | 0.01M | 290.00 | 126.00 | 261.00 | 367.00 | 182.00 | 88.00 | 0.28M | | 0.47M | 0.26M | 0.28M | 0.30M | 0.22M | 0.18M | 0.13M | 0.09M | 443.00 | 0.14M | 0.01M | 0.10M | 0.13M | 0.15M | 0.21M | 0.77M | 1.24M | 5.37M | 3.06M | 3.73M | 0.81M | 0.34M | 0.18M | 0.49M | 0.59M | 1.67M | 3.25M | 5.64M | 8.32M | 9.47M | 9.23M | 9.66M | 10.29M | 9.77M | 9.54M | 8.27M | 1.41M | 1.51M | 3.00M | 2.49M | 2.68M | 4.29M |
|
Receivables - Other
|
| 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.02M | | 1.09M | | | | | | 0.06M | | | | 0.21M | 0.22M | | | 1.00M | 1.00M | | 1.00M | | | | | | | | | 1.00M | | | |
|
Receivables
|
0.00M | 0.02M | 0.00M | 0.04M | 0.04M | 0.01M | -0.13M | -0.11M | -0.10M | 321.00 | | 153.00 | 150.00 | 0.01M | 410.00 | 219.00 | 359.00 | 0.01M | 290.00 | 126.00 | 261.00 | 367.00 | 182.00 | 88.00 | 0.28M | | 0.47M | 0.26M | 0.28M | 0.30M | 0.22M | 0.18M | 0.13M | 0.09M | 0.07M | 0.14M | 0.02M | 0.10M | 1.21M | 0.15M | 0.21M | 0.77M | 1.24M | 5.37M | 3.12M | 3.73M | 0.81M | 0.34M | 0.39M | 0.71M | 0.59M | 1.67M | 4.25M | 6.64M | 8.32M | 10.47M | 9.23M | 9.66M | 10.29M | 9.77M | 9.54M | 8.27M | 1.41M | 1.51M | 4.00M | 2.49M | 2.68M | 4.29M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.18M | 0.18M | 0.23M | 0.18M | 0.50M | 4.36M | 3.08M | 5.68M | 9.49M | 11.19M | 15.52M | 18.09M | 14.55M | 9.05M | 7.34M | 8.36M | 8.36M | 1.78M | 1.78M | 2.41M | 1.92M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.54M | | | | | | |
|
Prepaid Assets
|
0.00M | -0.08M | 0.62M | -837.00 | -864.00 | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | | | | | | | | | | | 0.00M | | 0.00M | | 0.00M | 0.00M | 0.31M | 0.26M | 0.57M | 0.41M | 0.28M | 0.11M | 0.05M | 0.04M | 0.04M | 0.06M | 0.01M | 0.01M | 0.11M | 0.11M | 0.10M | 0.06M | 0.03M | 0.04M | 0.01M | 0.01M | 0.01M | 0.04M | | 0.24M | 0.04M | 0.13M | 0.11M | 0.17M | 0.17M | 0.20M | 0.16M | 0.50M | 0.51M | 0.31M | 0.30M | 0.18M | 0.20M | 0.28M |
|
Current Assets
|
0.03M | 0.10M | 0.72M | 0.58M | 0.48M | 0.01M | 0.15M | 0.06M | 0.02M | 0.01M | 0.01M | 0.00M | 0.06M | 683.00 | 658.00 | 590.00 | 0.00M | 726.00 | 0.00M | 672.00 | 347.00 | 689.00 | 0.00M | 692.00 | 0.32M | | 0.58M | | 0.35M | 0.44M | 0.59M | 0.53M | 0.76M | 0.58M | 0.46M | 0.40M | 2.99M | 0.44M | 3.23M | 3.78M | 3.06M | 3.55M | 3.79M | 6.08M | 3.57M | 4.46M | 1.54M | 1.20M | 1.25M | 2.55M | 1.35M | 2.84M | 13.89M | 12.40M | 22.75M | 26.98M | 27.56M | 34.21M | 33.73M | 37.25M | 33.37M | 59.06M | 48.72M | 33.91M | 17.87M | 9.85M | 9.69M | 9.23M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.18M | 0.29M | 0.40M | 0.40M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.16M | 0.56M | 0.53M | 0.03M | 0.03M | 0.03M | 0.24M | 0.29M | 0.26M | 0.24M | 0.25M | 0.24M | 0.22M | 0.23M | 0.22M | 0.20M | 0.20M | 0.89M | 0.75M | 0.64M | 0.57M | 0.50M | 0.43M | 0.36M | 0.29M | 0.22M | 0.16M | 0.59M | 0.52M | 0.46M | 0.43M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.24M | 0.25M | 0.20M | 0.24M | 0.35M | 0.46M | 0.41M | 0.34M | 0.39M | 0.41M | 0.44M | 0.42M | 0.45M | 0.40M | 0.35M | 0.39M | 0.40M | 0.45M | 0.46M | 0.48M | 0.50M | 10.07M | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 4.17M | 4.17M | 4.17M | 3.30M | 3.30M | 3.30M | 3.30M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | 0.95M | | 2.27M | 2.04M | 1.80M | 1.57M | 0.22M | 0.18M | 0.15M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 5.04M | 4.77M | 4.98M | 4.70M | 4.41M | 5.75M | 3.92M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 2.13M | 5.75M | 1.80M | 1.64M | 1.47M | 1.31M | 1.15M | 0.98M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | 0.95M | | 2.27M | 2.04M | 1.80M | 1.57M | 1.08M | 1.05M | 1.02M | 0.98M | 0.97M | 0.96M | 0.95M | 0.94M | 0.93M | 0.92M | 0.91M | 5.90M | 5.64M | 5.85M | 5.56M | 5.27M | 6.62M | 4.79M | 6.62M | 6.62M | 6.62M | 6.62M | 7.42M | 7.42M | 7.42M | 7.42M | 7.42M | 7.42M | 3.79M | 9.92M | 5.97M | 5.80M | 4.77M | 4.61M | 4.45M | 4.28M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 1.72M | | | | | | | | 0.29M | | | | 1.75M | | | | 3.91M | | | | 3.79M | | | | 8.01M | | | | 3.85M | 3.54M | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.70M | | | 0.06M | 1.70M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | | | 0.06M | 0.06M | 0.06M | 5.81M | | | | | | | | | | | | | | | | | 0.22M |
|
Non-Current Assets
|
0.59M | 0.18M | 0.29M | 0.55M | 0.49M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.14M | | 0.96M | | 2.28M | 2.05M | 1.82M | 1.59M | 1.60M | 2.76M | 2.73M | 2.69M | 0.09M | 2.82M | 1.58M | 1.54M | 1.02M | 1.21M | 1.46M | 6.65M | 6.41M | 6.87M | 6.63M | 6.46M | 5.84M | 6.24M | 6.04M | 5.57M | 5.41M | 5.19M | 5.86M | 5.63M | 5.80M | 5.78M | 5.71M | 5.55M | 8.20M | 10.23M | 7.47M | 6.91M | 5.51M | 5.29M | 5.06M | 4.84M |
|
Assets
|
0.62M | 0.28M | 1.00M | 1.13M | 0.96M | 0.01M | 0.20M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.46M | | 1.53M | | 2.63M | 2.49M | 2.40M | 2.11M | 2.36M | 3.34M | 3.18M | 3.09M | 3.08M | 3.26M | 4.81M | 5.32M | 4.08M | 4.77M | 5.25M | 12.73M | 9.99M | 11.32M | 8.17M | 7.66M | 7.33M | 8.79M | 7.39M | 8.63M | 19.50M | 17.80M | 29.49M | 33.36M | 34.00M | 40.57M | 39.94M | 43.24M | 41.93M | 69.59M | 56.41M | 41.50M | 23.98M | 15.66M | 15.22M | 14.49M |
|
Accounts Payables
|
0.02M | 0.05M | 0.05M | 0.06M | 0.06M | 0.13M | 0.03M | 0.06M | 0.03M | 0.03M | | | | 0.10M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.03M | 0.01M | 0.01M | 0.14M | | 0.29M | | 0.36M | 0.64M | 0.51M | 0.58M | 0.78M | 0.62M | 0.67M | 0.78M | 1.70M | 0.45M | 2.08M | 2.90M | 3.10M | 2.52M | 2.75M | 5.30M | 3.64M | 5.40M | 5.27M | 5.48M | 6.83M | 4.46M | 5.80M | 4.16M | 6.60M | 5.65M | 11.29M | 13.67M | 5.78M | 7.20M | 5.42M | 6.83M | 6.44M | 6.51M | 4.30M | 3.17M | 3.93M | 3.76M | 5.11M | 8.34M |
|
Notes Payables
|
| -0.04M | | | | 0.02M | | | | 0.13M | | | | 0.22M | | | | 0.26M | 0.27M | 0.28M | 0.29M | 0.50M | 0.53M | 0.53M | 0.80M | | | | 0.11M | 0.03M | 0.05M | 0.05M | 0.05M | 0.11M | 0.11M | 0.05M | 0.34M | 0.24M | 3.67M | 3.70M | | | | | 0.74M | 0.23M | 0.24M | 0.25M | 1.52M | 0.14M | 0.84M | 1.30M | 0.13M | 0.46M | 6.62M | 6.68M | 1.60M | 1.13M | 0.40M | 0.56M | 4.58M | 4.72M | 4.34M | 3.95M | 0.47M | 3.15M | 1.43M | 5.12M |
|
Payables
|
0.02M | 0.01M | 0.05M | 0.06M | 0.06M | 0.15M | 0.03M | 0.06M | 0.03M | 0.16M | | | | 0.32M | 0.06M | 0.06M | 0.05M | 0.31M | 0.33M | 0.33M | 0.34M | 0.53M | 0.54M | 0.54M | 0.94M | | 0.29M | | 0.46M | 0.66M | 0.56M | 0.63M | 0.83M | 0.72M | 0.78M | 0.83M | 2.04M | 0.69M | 5.76M | 6.60M | 3.10M | 2.52M | 2.75M | 5.30M | 4.37M | 5.63M | 5.50M | 5.73M | 8.34M | 4.61M | 6.64M | 5.46M | 6.73M | 6.11M | 17.91M | 20.35M | 7.38M | 8.33M | 5.82M | 7.39M | 11.02M | 11.22M | 8.64M | 7.13M | 4.40M | 6.91M | 6.54M | 13.46M |
|
Accumulated Expenses
|
-0.00M | -0.00M | 0.01M | 0.02M | 280.00 | 0.05M | 0.01M | 358.00 | 9.00 | 859.00 | | | 0.21M | 0.22M | 0.23M | 0.24M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | | | | | 0.04M | 0.04M | 0.07M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 0.01M | | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | 0.27M | 0.46M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.36M | 0.39M | 0.46M | 0.52M | 0.56M | 0.45M | 0.39M | 0.38M | 0.38M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
-0.19M | 0.00M | 0.39M | 0.02M | 0.38M | -0.03M | 0.03M | -0.01M | -0.01M | -0.00M | | | | 416.00 | | | | 460.00 | 471.00 | 483.00 | 495.00 | 0.30M | 521.00 | 534.00 | 0.08M | | 0.39M | | 0.32M | 1.30M | 1.39M | 1.30M | 0.36M | 1.77M | 1.46M | 1.52M | 0.43M | 0.67M | 1.10M | 0.67M | 0.58M | 0.93M | 0.93M | 0.91M | 0.91M | 1.36M | 1.45M | 1.42M | 2.39M | 3.62M | 4.42M | 1.57M | 1.55M | 1.09M | 1.09M | 1.09M | 1.11M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.09M | 0.17M | 0.12M | 0.05M | 0.21M | 0.24M | 0.10M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.10M | 0.05M | 0.25M | 0.25M | 0.25M | 0.23M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.70M | 0.10M | 0.10M | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.32M | 0.17M | 0.18M | 0.17M | 0.06M | 0.02M | | 0.13M | 0.17M | 0.20M | 0.13M | 0.05M | 0.15M | | | | 0.68M | 0.32M | | 0.44M | 0.73M | 0.57M | 0.24M | 0.28M | 0.32M | 0.11M | 1.90M | 0.24M | 0.71M | 0.04M | 0.12M | 0.02M | | | | | | | |
|
Total Current Liabilities
|
0.41M | 0.11M | 0.52M | 0.57M | 0.58M | 0.12M | 0.65M | 0.67M | 0.09M | 0.12M | 0.23M | 0.35M | 0.77M | 0.77M | 0.79M | 0.81M | 0.82M | 0.83M | 0.86M | 0.88M | 0.91M | 0.89M | 0.91M | 0.92M | 0.64M | | 0.84M | | 2.60M | 3.06M | 2.83M | 3.27M | 4.06M | 3.84M | 3.73M | 3.72M | 2.81M | 2.37M | 8.20M | 8.69M | 4.79M | 5.05M | 5.28M | 7.82M | 7.05M | 10.61M | 11.06M | 11.97M | 15.66M | 14.97M | 13.63M | 11.24M | 10.00M | 8.92M | 21.33M | 26.93M | 23.46M | 25.65M | 18.48M | 14.48M | 12.71M | 9.43M | 6.60M | 5.43M | 6.06M | 5.74M | 8.70M | 17.67M |
|
Non-Current Debt
|
| 0.40M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.79M | | | | 0.56M | 0.13M | 0.08M | 0.05M | 0.06M | 0.08M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.68M | 1.05M | 1.10M | 1.32M | 2.21M | 2.21M | 2.21M | 2.23M | 1.13M | 1.12M | 1.13M | 5.99M | 4.51M | 4.97M | 4.97M | 4.97M | 4.49M | 4.03M | 4.03M | 4.03M | 0.46M | 3.15M | 2.73M | 2.30M | 1.87M | 1.42M | 0.96M | 0.76M |
|
Convertible Debt
|
| | | | | 0.04M | | | 0.56M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.54M | 0.59M | 0.59M | | | | | | | | | | | | | | | | | | | | 4.23M | 4.44M | 4.16M | 0.73M | 1.32M | | | | | 2.55M | | | | | | | | | | | | | | 6.26M | 6.98M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.05M | -0.17M | 0.13M | 0.13M | 0.22M | 0.15M | 0.15M | 0.14M | 0.12M | 0.12M | -0.05M | -0.05M | -0.05M | -0.05M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.12M | 0.35M | 0.34M | 0.37M | 0.16M | 0.58M | 0.45M | 0.64M | 0.44M | 0.43M | 0.42M | 0.41M | 0.40M | 0.39M | 0.38M | 0.37M | 0.36M | 0.44M | 0.32M | 0.01M | 0.32M | 0.26M | 0.20M | 0.16M |
|
Other Non-Current Liabilities
|
| | 0.01M | 0.02M | 0.04M | 0.05M | 0.07M | 0.08M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | 0.88M | | 0.88M | 0.63M | 0.60M | 0.56M | 0.51M | 0.86M | 0.87M | 0.87M | 0.87M | 0.87M | 0.85M | 0.85M | | | 3.56M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.52M | 0.56M | 0.56M | 0.56M | 0.58M | 0.59M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | 3.41M | | | | | 2.81M | | 8.25M | 8.75M | 5.47M | 6.10M | 6.56M | 13.55M | 13.82M | 17.33M | 14.26M | 15.70M | 2.39M | 18.33M | 3.09M | 7.93M | 5.95M | 6.53M | 5.99M | 5.97M | 5.42M | 4.94M | 4.90M | 4.91M | 0.82M | 3.97M | 3.52M | 2.79M | 2.65M | 2.14M | 6.45M | 3.25M |
|
Total Liabilities
|
| 0.52M | 0.54M | 0.59M | 0.60M | 0.61M | 0.65M | 0.67M | -0.03M | 0.12M | 0.23M | 0.35M | 0.77M | 0.77M | 0.79M | 0.81M | 0.82M | 0.83M | 0.86M | 0.88M | 0.91M | 0.89M | 0.91M | 0.92M | 1.43M | | 1.63M | | 3.23M | 3.27M | 2.96M | 3.38M | 4.17M | 3.98M | 3.78M | 3.77M | 3.69M | 2.43M | 9.13M | 9.38M | 6.07M | 6.66M | 7.07M | 14.42M | 14.69M | 18.20M | 15.13M | 16.57M | 18.05M | 19.18M | 16.72M | 19.18M | 15.95M | 15.45M | 27.32M | 32.90M | 28.89M | 30.59M | 23.38M | 19.40M | 13.52M | 13.40M | 10.12M | 8.22M | 8.71M | 7.88M | 15.15M | 20.92M |
|
Total Debt
|
-0.19M | 0.40M | 0.40M | 0.03M | 0.40M | -0.03M | 0.03M | -0.01M | -0.01M | -0.00M | | | | 416.00 | | | | 460.00 | 471.00 | 483.00 | 495.00 | 0.30M | 521.00 | 534.00 | 0.88M | | 0.39M | | 0.87M | 1.43M | 1.47M | 1.35M | 0.42M | 1.85M | 1.49M | 1.57M | 0.49M | 0.72M | 1.16M | 0.72M | 1.26M | 1.98M | 2.03M | 2.23M | 3.12M | 3.57M | 3.65M | 3.64M | 3.52M | 4.74M | 5.55M | 7.55M | 6.06M | 6.06M | 6.06M | 6.06M | 5.60M | 4.03M | 4.03M | 4.03M | 0.46M | 3.15M | 2.73M | 2.30M | 1.87M | 1.42M | 0.96M | 0.76M |
|
Common Equity
|
| -0.24M | 0.47M | 0.54M | 0.37M | -0.11M | -0.44M | -0.61M | -0.07M | -0.11M | -0.22M | -0.35M | -0.70M | -0.77M | -0.78M | -0.81M | -0.82M | -0.83M | -0.86M | -0.88M | -0.91M | -0.89M | -0.91M | -0.92M | 0.03M | | -0.09M | | -0.61M | -0.78M | -0.55M | -1.26M | -3.38M | -0.63M | -0.60M | -0.68M | -0.62M | -4.08M | -4.32M | -4.06M | -1.99M | -1.89M | -1.82M | -1.68M | -4.70M | -6.88M | -6.96M | -8.91M | -10.73M | -10.39M | -9.33M | -10.55M | 3.55M | 2.35M | 2.17M | 0.46M | 5.12M | 9.98M | 16.57M | 23.84M | 28.40M | 56.19M | 46.28M | 33.28M | 15.32M | 7.84M | 0.12M | -6.42M |
|
Shareholder's Equity
|
0.21M | -1.13M | | | | -0.11M | | | | -0.11M | -0.22M | -0.35M | -0.70M | -0.77M | -0.78M | -0.81M | -0.82M | -0.83M | -0.86M | -0.88M | -0.91M | -0.89M | -0.91M | -0.92M | 0.03M | | -0.09M | | -0.61M | -0.78M | -0.55M | -1.26M | -3.38M | -0.63M | -0.60M | -0.68M | -0.62M | -4.08M | -4.32M | -4.06M | -1.99M | -1.89M | -1.82M | -1.68M | -4.70M | -6.88M | -6.96M | -8.91M | -10.73M | -10.39M | -9.33M | -10.55M | 3.55M | 2.35M | 2.17M | 0.46M | 5.12M | 9.98M | 16.57M | 23.84M | 28.40M | 56.19M | 46.28M | 33.28M | 15.32M | 7.84M | 0.12M | -6.42M |
|
Liabilities and Shareholders Equity
|
0.62M | 0.28M | 1.00M | 1.13M | 0.96M | 0.01M | 0.20M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.46M | | 1.53M | | 2.63M | 2.49M | 2.40M | 2.11M | 2.36M | 3.34M | 3.18M | 3.09M | 3.08M | 3.26M | 4.81M | 5.32M | 4.08M | 4.77M | 5.25M | 12.73M | 9.99M | 11.32M | 8.17M | 7.66M | 7.33M | 8.79M | 7.39M | 8.63M | 19.50M | 17.80M | 29.49M | 33.36M | 34.00M | 40.57M | 39.94M | 43.24M | 41.93M | 69.59M | 56.41M | 41.50M | 23.98M | 15.66M | 15.22M | 14.49M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | | | | | | | | | 0.05M | | 0.05M | | | | | | | | | | | | | | | 0.28M | 0.36M | 0.36M | 0.70M | 0.70M |
|
Retained Earnings
|
-0.59M | -1.13M | -1.30M | -1.60M | -1.78M | -2.97M | -2.67M | -2.84M | -2.93M | -2.97M | -3.08M | -3.21M | -3.56M | -3.63M | 3.64M | 3.67M | -3.68M | 3.69M | -3.72M | 3.74M | 3.77M | 3.75M | 3.77M | 3.80M | -0.01M | | -0.28M | | -1.43M | -2.04M | -3.14M | -4.02M | -6.03M | -7.00M | -8.02M | -8.29M | -0.62M | -8.27M | -0.86M | -1.28M | -2.42M | -4.07M | -6.54M | -7.69M | -10.87M | -13.93M | -16.35M | -18.86M | -21.59M | -26.41M | -26.62M | -28.37M | -35.12M | -36.34M | -37.31M | -38.85M | -35.80M | -31.26M | -25.29M | -18.21M | -15.19M | -13.96M | -26.83M | -41.10M | -60.92M | -68.55M | -75.63M | -83.12M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 722.00 | 0.01M | 0.01M | 0.01M | 260.00 | 260.00 | 260.00 | 260.00 | | | | | | | | | | | | |