|
Cash & Equivalents
|
| 0.12M | 0.08M | 0.21M | 0.27M | 0.74M | 0.24M | 0.41M | 0.43M | 1.19M | 0.15M | 0.45M | 0.18M | 0.25M | 0.23M | 0.53M | 0.99M | 5.58M | 5.17M | 4.30M | 3.96M | 2.87M | 2.15M | 5.19M | 5.89M | 4.94M | | 2.89M | 4.23M | 2.99M | 2.25M | 7.50M | 6.22M | 3.53M | 5.07M | 3.09M | 4.03M | 2.63M | 0.63M | 0.30M | 2.76M | 54.38M | 50.46M | 100.46M | 143.61M | 58.37M | 4.88M | 2.06M | 101.30M | 97.43M | 89.87M | 7.43M | 4.80M | 4.84M | 3.89M | 4.09M | 2.76M | 2.74M | 4.58M | 8.38M | 2.77M | 2.57M | 1.43M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.57M | 237.00 | | | 0.40M | 0.40M | 0.40M | | | | | | | | 80.39M | 125.34M | 112.52M | 101.30M | 97.43M | 89.87M | 83.71M | 69.70M | 49.50M | 16.20M | 11.95M | 9.40M | 6.50M | 4.08M | 2.03M | 3.23M | 0.69M | |
|
Cash & Current Investments
|
| 0.12M | 0.08M | 0.21M | 0.27M | 0.74M | 0.24M | 0.41M | 0.43M | 1.19M | 0.15M | 0.45M | 0.18M | 0.25M | 0.23M | 0.53M | 0.99M | 5.58M | 5.17M | 4.30M | 3.96M | 2.87M | 2.15M | 5.19M | 5.89M | 4.94M | | 3.89M | 5.23M | 3.99M | 3.25M | 8.07M | 6.22M | 3.53M | 5.07M | 3.49M | 4.43M | 3.03M | 0.63M | 0.30M | 2.76M | 54.38M | 50.46M | 100.46M | 143.61M | 138.76M | 130.22M | 114.58M | 202.60M | 194.86M | 179.75M | 91.14M | 74.50M | 54.34M | 20.09M | 16.05M | 12.16M | 9.24M | 8.66M | 10.41M | 6.00M | 3.25M | 1.43M |
|
Receivables - Net
|
| | | 1.08M | 0.69M | 0.47M | 0.89M | 1.02M | 0.68M | 0.76M | 1.02M | 1.08M | 0.56M | 0.34M | 0.25M | 0.89M | 0.30M | 0.33M | 0.34M | 0.21M | 0.35M | 0.15M | 0.26M | 0.17M | 0.35M | 0.34M | 0.20M | 0.12M | 0.44M | 0.30M | 0.13M | 2.89M | 2.31M | 2.41M | 2.52M | 2.16M | 1.66M | 1.23M | 3.92M | 4.10M | 4.00M | | 2.40M | 1.73M | 7.41M | 5.99M | 4.91M | 7.63M | 3.46M | 9.51M | 9.33M | 15.56M | 10.38M | 8.33M | 12.00M | 18.07M | 13.39M | 12.66M | 11.89M | 11.98M | 7.56M | 7.04M | 8.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | -0.11M | | | | -0.00M | | | | | | | 0.16M | 0.01M | | | | 0.02M | 0.05M | 0.00M | 0.00M | | | | | | | | 0.64M | 0.97M | 0.68M | 2.93M | 3.08M | 2.84M | 0.87M | 1.49M | 1.45M | 0.10M | 1.40M | 1.40M | 1.50M | 1.37M | 1.49M | 1.53M | 1.29M |
|
Receivables
|
| | | 1.08M | 0.69M | 0.47M | 0.89M | 1.02M | 0.68M | 0.76M | 1.02M | 1.08M | 0.56M | 0.34M | 0.25M | 0.89M | 0.30M | 0.33M | 0.34M | 0.10M | 0.35M | 0.15M | 0.26M | 0.17M | 0.35M | 0.34M | 0.20M | 0.12M | 0.44M | 0.30M | 0.29M | 2.90M | 2.31M | 2.41M | 2.52M | 2.18M | 1.71M | 1.23M | 3.92M | 4.10M | 4.00M | | 2.40M | 1.73M | 7.41M | 5.99M | 5.56M | 8.60M | 4.14M | 12.44M | 12.40M | 18.40M | 11.25M | 9.81M | 13.45M | 18.18M | 14.79M | 14.06M | 13.39M | 13.35M | 9.05M | 8.57M | 9.99M |
|
Inventory
|
0.03M | | | 0.25M | 0.22M | 0.27M | 0.38M | 0.34M | 0.27M | 0.22M | 0.35M | 0.33M | 0.34M | | 0.27M | 0.22M | 0.26M | 0.13M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.02M | | | 0.06M | 0.09M | 0.26M | 0.09M | 0.17M | 0.19M | 0.32M | 0.29M | 0.14M | 0.11M | | 0.14M | 0.58M | 0.61M | 0.43M | 0.29M | 0.22M | 0.29M | 0.20M | 0.19M | 0.07M | 0.22M | 0.21M | | 0.36M | 0.42M | 0.38M | 0.43M | 0.26M | 0.30M | 0.26M | 0.48M | 0.30M | 0.51M | 0.48M | 0.44M | 0.23M | 0.38M | 1.05M | 2.00M | 6.38M | 8.17M | 7.77M | 7.27M | 3.73M | 4.66M | 5.34M | 5.14M | 2.57M | 2.19M | 1.95M | 1.53M | 0.74M | 1.58M | 1.25M | 0.90M | 0.61M | 1.35M | 1.35M | 1.12M |
|
Current Assets
|
| | | 1.59M | 1.28M | 1.74M | 1.59M | 1.94M | 1.57M | 2.49M | 1.81M | 2.00M | 1.19M | | 0.89M | 2.23M | 2.16M | 6.47M | 5.82M | 4.74M | 4.62M | 3.23M | 2.62M | 5.43M | 6.47M | 5.50M | | 3.38M | 6.11M | 4.69M | 3.99M | 10.83M | 8.85M | 6.22M | 8.10M | 5.58M | 6.27M | 4.35M | 5.01M | 4.65M | 10.09M | 58.46M | 54.86M | 108.57M | 159.19M | 152.52M | 143.05M | 136.19M | 164.29M | 150.32M | 143.56M | 139.53M | 114.30M | 91.61M | 61.42M | 55.67M | 41.01M | 38.82M | 37.18M | 34.66M | 25.13M | 25.46M | 27.09M |
|
Construction in Progress
|
| | | 0.13M | 0.01M | 0.24M | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | 0.02M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.14M | 0.18M | 0.17M | 0.15M | 0.13M | 0.12M | | 0.09M | 0.07M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.06M | 0.10M | 0.25M | 0.33M | 0.40M | 0.45M | 0.47M | 2.56M | 2.38M | 2.40M | 2.17M | 2.14M | 1.95M | 1.88M | 1.78M | 1.68M | 1.66M | 2.05M | 1.92M | 1.89M | 1.73M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 1.25M | 1.50M | 2.00M | 6.70M | 18.53M | 17.84M | 12.48M | 16.25M | 15.66M | 19.97M | 17.14M | 19.09M | 18.68M | 17.62M | 17.96M | 16.43M | 13.44M | 10.77M | 6.70M |
|
Goodwill
|
| | | | | | | | | | | | | | | 10.40M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 10.37M | 9.70M | 10.40M | 10.40M | 15.23M | 0.70M | 38.39M | 37.41M | 33.47M | 22.19M | 22.52M | 22.24M | | | | | | | | |
|
Intangibles
|
| | | 0.55M | | 0.45M | 0.40M | 0.41M | 0.37M | 0.33M | 0.30M | 0.36M | 0.32M | | 0.25M | 1.87M | 1.90M | 1.91M | 1.89M | 1.88M | 1.91M | 1.95M | 1.94M | 2.12M | 1.90M | 1.88M | | 2.12M | 2.12M | 2.12M | 2.12M | 2.19M | 2.21M | 2.21M | 2.21M | 0.47M | 2.15M | 0.47M | 0.47M | 0.40M | 0.40M | 0.40M | 0.42M | 0.43M | | 10.06M | 10.06M | 9.73M | 13.63M | 38.15M | 38.06M | 29.17M | 24.56M | 24.42M | 23.59M | 28.10M | 22.11M | 21.45M | 28.29M | 28.10M | 28.10M | 28.10M | 28.10M |
|
Goodwill & Intangibles
|
| | | 0.55M | 0.50M | 0.45M | 0.40M | 0.41M | 0.37M | 0.33M | 0.30M | 0.36M | 0.32M | | 0.25M | 12.27M | 12.27M | 12.27M | 12.26M | 1.88M | 12.28M | 12.31M | 12.30M | 1.92M | 12.27M | 12.25M | | 12.49M | 12.49M | 12.49M | 12.49M | 12.55M | 12.57M | 12.57M | 12.57M | 10.83M | 12.52M | 10.83M | 10.83M | 10.77M | 10.77M | 10.77M | 10.79M | 10.79M | 9.70M | 20.46M | 20.46M | 24.96M | 14.33M | 76.54M | 75.48M | 62.64M | 46.75M | 46.94M | 45.82M | 28.10M | 22.11M | 21.45M | 28.29M | 28.10M | 28.10M | 28.10M | 28.10M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.16M | | | | 58.65M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.09M | 0.11M | 0.16M | 0.30M | 0.48M | 0.72M | 0.90M | 1.00M | 0.89M | 1.25M | | 2.26M | 3.23M | 3.81M | 4.23M | 2.78M | 4.34M | 4.70M | 6.10M | 8.17M | 8.40M | 9.15M | 9.45M | 9.91M | 9.87M | 10.00M | 11.30M | 11.83M | 13.11M | 14.97M | 16.29M | 8.00M | 4.03M | 16.90M | 14.98M | 0.15M | 0.15M | 0.15M | 0.12M | 0.50M | 0.12M | 0.12M | 0.12M | 0.51M | 0.51M | 0.51M | 0.51M |
|
Non-Current Assets
|
| | | 0.71M | -1.28M | 0.73M | 0.72M | 0.72M | 0.71M | 0.97M | 0.87M | 0.82M | 0.82M | | 0.66M | 12.36M | 12.49M | 12.44M | 12.46M | 12.59M | 12.91M | 13.21M | 13.37M | 13.44M | 13.29M | 13.62M | | 14.56M | 15.50M | 16.07M | 16.58M | 16.88M | 18.13M | 17.88M | 18.72M | 19.02M | 21.28M | 21.99M | 24.43M | 24.77M | 24.60M | 24.59M | 24.33M | 25.64M | 46.61M | 48.70M | 50.28M | 37.90M | 54.38M | 123.69M | 112.10M | 100.06M | 83.93M | 88.04M | 76.42M | 55.76M | 52.32M | 50.18M | 50.12M | 50.80M | 46.57M | 44.54M | 39.63M |
|
Assets
|
| | | 2.30M | | 2.47M | 2.31M | 2.65M | 2.28M | 3.47M | 2.68M | 2.82M | 2.01M | | 1.56M | 14.59M | 14.65M | 18.91M | 18.28M | 17.33M | 17.53M | 16.44M | 15.99M | 18.87M | 19.76M | 19.12M | | 17.94M | 21.61M | 20.76M | 20.57M | 27.71M | 26.98M | 24.10M | 26.82M | 24.60M | 27.55M | 26.34M | 29.45M | 29.41M | 34.69M | 83.05M | 79.20M | 134.20M | 205.79M | 201.22M | 193.33M | 174.08M | 218.67M | 274.01M | 255.66M | 239.59M | 198.23M | 179.65M | 137.84M | 111.44M | 93.33M | 89.00M | 87.30M | 85.47M | 71.70M | 70.00M | 66.72M |
|
Accounts Payables
|
-0.29M | | | 0.95M | -0.40M | 0.43M | 0.76M | 1.01M | 1.01M | 0.55M | 0.82M | 0.97M | 0.88M | | 0.83M | 0.89M | 2.49M | 2.62M | 1.99M | 0.31M | 0.41M | 0.23M | 0.35M | 0.36M | 0.60M | 0.49M | | 0.65M | 0.33M | 0.30M | 0.34M | 0.45M | 0.46M | 0.41M | 0.36M | 0.29M | 0.53M | 0.14M | 1.21M | 0.95M | 0.82M | 1.07M | 0.72M | 0.79M | 8.01M | 8.41M | 4.60M | 7.19M | 5.20M | 4.28M | 4.86M | 11.44M | 5.60M | 6.24M | 9.61M | 16.86M | 12.00M | 10.27M | 12.04M | 11.95M | 5.96M | 6.77M | 8.25M |
|
Notes Payables
|
| | | | | | | 2.14M | | 0.44M | 0.44M | 0.51M | 0.35M | | 0.64M | 0.52M | | | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | 1.55M | 1.83M | 4.50M | 4.50M | 3.05M | 2.37M | | | | | | | 0.03M | 0.08M | 0.08M | | | | | | | | | | | | | | |
|
Payables
|
-0.29M | | | 0.95M | -0.40M | 0.43M | 0.76M | 3.15M | 1.01M | 0.98M | 1.26M | 1.49M | 1.23M | | 1.47M | 1.41M | 2.49M | 2.62M | 2.40M | 0.72M | 0.82M | 0.64M | 0.76M | 0.77M | 1.01M | 0.49M | | 0.65M | 0.33M | 0.30M | 0.34M | 0.45M | 0.46M | 0.41M | 1.91M | 2.12M | 5.03M | 4.64M | 4.27M | 3.32M | 0.82M | 1.07M | 0.72M | 0.79M | 8.01M | 8.41M | 4.63M | 7.27M | 5.28M | 4.28M | 4.86M | 11.44M | 5.60M | 6.24M | 9.61M | 16.86M | 12.00M | 10.27M | 12.04M | 11.95M | 5.96M | 6.77M | 8.25M |
|
Accumulated Expenses
|
| | | 0.22M | 0.18M | 0.60M | 0.33M | 0.41M | 0.42M | 0.49M | 0.44M | 0.52M | 0.61M | | 0.75M | 0.22M | 0.74M | 0.89M | 0.21M | 0.28M | 0.31M | 0.29M | 0.41M | 0.51M | 0.27M | 0.30M | | 0.25M | 0.26M | 0.26M | 0.23M | 1.02M | 2.41M | 1.42M | 0.33M | 0.14M | 0.30M | 0.26M | 0.24M | 0.23M | 0.27M | 0.30M | 0.34M | 0.43M | 0.56M | 0.47M | 0.61M | 0.80M | 0.85M | 2.71M | 2.49M | 2.48M | 2.85M | 2.58M | 2.14M | 1.93M | 2.11M | 1.94M | 1.71M | 1.21M | 1.74M | 1.92M | 1.77M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.19M | 0.16M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | 408.00 | | 0.15M | 0.16M | 1.76M | 0.49M | 0.10M | 0.93M | 0.26M | 0.16M | 0.08M | 0.06M | | 0.23M | 0.30M | 0.17M | 1.06M | 1.20M | 0.80M | 0.75M |
|
Short term Debt
|
| | | | | | | | | | | 0.07M | 0.16M | | 2.04M | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.45M | 0.40M | 0.93M | 1.08M | 0.07M | 0.09M | 0.15M | 1.20M | 1.63M | 1.51M | 1.09M | 6.39M | 0.81M | 0.59M | 0.42M | 60.81M | 48.89M | 27.61M | 4.41M | 0.78M | 2.94M | 1.06M | 1.07M | 0.90M | 0.41M | 0.12M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.52M | 0.60M | 0.65M | 0.35M | 0.14M | 0.15M | 0.39M | 0.22M | 0.57M | 0.66M | 0.61M | 3.10M | 1.79M | 1.62M | 1.73M | 1.64M | 1.30M | 1.12M | 1.16M | 1.19M | 1.12M | 1.00M | 1.07M | 1.02M | 1.04M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.48M | | 0.11M | | | 0.04M | 0.38M | 0.07M | | 0.69M | 0.24M | 0.57M | 0.90M | 1.01M | 0.96M | 0.35M | 3.10M | | 3.11M | 4.83M | 5.02M | 5.07M | 5.09M | 4.74M | 4.81M | 4.59M | 4.93M | 4.49M | 5.01M | 4.93M | 4.43M | 5.01M | 5.17M | 5.31M | 0.68M | 4.53M | 4.43M | 4.43M | 3.90M | 0.37M | 13.40M | 10.79M | 12.40M | 9.70M | 8.30M | 6.30M | 6.60M | 7.20M | 8.20M | 8.40M | 9.40M | 9.50M | 9.90M | 8.90M |
|
Total Current Liabilities
|
| | | 1.25M | 0.94M | 1.25M | 1.29M | 1.63M | 1.76M | 1.92M | 1.72M | 2.10M | 2.31M | | 4.50M | 2.72M | 2.80M | 2.73M | 2.24M | 2.22M | 2.38M | 2.23M | 2.47M | 2.61M | 2.60M | 3.68M | | 3.86M | 2.43M | 2.21M | 2.13M | 2.79M | 4.26M | 3.29M | 3.74M | 4.61M | 8.94M | 7.85M | 8.86M | 8.30M | 19.29M | 8.78M | 6.99M | 7.18M | 15.34M | 15.51M | 11.61M | 21.13M | 68.91M | 112.75M | 111.18M | 110.91M | 90.80M | 77.20M | 49.60M | 45.64M | 34.90M | 33.60M | 33.70M | 33.44M | 26.84M | 30.36M | 32.51M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 1.02M | 1.60M | 1.22M | 1.12M | 0.93M | 0.75M | 0.18M | 0.11M | 0.05M | 0.04M | 0.21M | 0.17M |
|
Non-Current Debt
|
| | | 2.34M | 2.29M | 2.08M | 2.11M | 2.14M | 0.43M | 0.44M | 0.44M | 0.45M | 0.45M | | 0.47M | | | | | | | | | | | | | 1.33M | 2.65M | 2.70M | 3.50M | 4.32M | 2.69M | 2.15M | 1.65M | 2.18M | 2.63M | 2.61M | 3.05M | 3.09M | 2.29M | 1.89M | 1.51M | 1.10M | 0.69M | 0.27M | 0.09M | | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 0.64M | | | | 0.65M | 2.60M | 2.75M | | 2.70M | 4.07M | 4.47M | 4.58M | 4.63M | 4.44M | 4.42M | 4.23M | 4.05M | 2.64M | 4.16M | 4.19M | 4.44M | 4.34M | 4.52M | 4.53M | 3.75M | 3.54M | 3.18M | 3.57M | 3.49M | 3.48M | 4.56M | 3.37M | 3.37M | 3.37M | 3.37M | 3.59M | 3.46M | 3.42M | 3.38M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M |
|
Minority Interest
|
| | | | -0.00M | -0.00M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.89M | 1.89M | 1.86M | 1.79M | 1.76M | 1.74M | 1.71M | 1.69M | 1.67M | 1.62M | 1.56M | 1.49M | 1.42M | 1.32M | 1.38M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1.67M | 9.73M | 1.44M | 1.44M | | 7.59M | 1.40M | 1.39M | 1.40M | 1.30M | 1.28M | 1.34M | 1.31M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.07M | 3.68M | 3.57M | 3.45M | 3.71M | 2.11M | 2.05M | 2.40M | 2.50M | 1.95M | 2.46M | 2.42M | 9.58M | 7.93M | 8.10M | 7.84M | 7.76M | 6.93M | 6.74M | 6.40M | 6.10M | 5.91M | 5.36M | 6.20M | 6.00M | 5.70M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.07M | | | 2.15M | | | | | 0.74M | | | | 1.49M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | 1.02M | 1.02M | 0.95M | 0.94M | 0.93M | 0.93M | 0.01M | 0.01M | 0.01M | 0.01M | 5.48M | 5.03M | 0.03M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 2.99M | | | 2.82M | | | | | 2.87M | | | | 3.26M | 5.21M | | | | | | | | | | | | | | | | | | | | | | | 28.09M | | 129.90M | 126.18M | 125.76M | 105.01M | 90.98M | 62.67M | 58.16M | 46.85M | 44.64M | 44.49M | 43.53M | 36.61M | 40.30M | 42.69M |
|
Total Liabilities
|
| | | 3.59M | 3.23M | 3.33M | 3.40M | 3.77M | 2.19M | 2.98M | 2.84M | 3.06M | 3.11M | | 4.97M | 3.10M | 3.55M | 3.47M | 3.68M | 3.60M | 4.44M | 4.33M | 4.67M | 4.75M | 6.70M | 6.43M | | 7.88M | 9.15M | 9.37M | 10.21M | 12.67M | 11.39M | 9.86M | 10.54M | 11.76M | 16.78M | 17.15M | 20.71M | 20.33M | 30.30M | 19.83M | 16.06M | 15.00M | 30.11M | 29.60M | 25.35M | 29.43M | 77.16M | 130.92M | 127.20M | 126.72M | 105.95M | 91.91M | 63.60M | 58.17M | 46.86M | 44.65M | 44.50M | 49.01M | 41.64M | 40.33M | 42.71M |
|
Total Debt
|
| | | 2.34M | 2.29M | 2.08M | 2.11M | 2.14M | 0.43M | 0.44M | 0.44M | 0.52M | 0.62M | | 2.51M | | | | | | | | | | | | | 1.33M | 2.65M | 2.70M | 3.50M | 4.32M | 2.69M | 2.15M | 1.65M | 2.52M | 3.08M | 3.01M | 3.98M | 4.18M | 2.37M | 1.98M | 1.66M | 2.30M | 2.32M | 1.79M | 1.18M | 6.39M | 0.83M | 0.59M | 0.42M | 60.81M | 48.89M | 27.61M | 4.41M | 0.78M | 2.94M | 1.06M | 1.07M | 0.90M | 0.41M | 0.12M | |
|
Common Equity
|
| | | -1.29M | | -0.86M | -1.09M | -1.12M | 0.09M | 0.49M | -0.15M | -0.25M | -1.09M | | -3.41M | 11.50M | 11.10M | 15.44M | 14.60M | 13.72M | 13.09M | 12.11M | 11.32M | 14.12M | 13.07M | 12.69M | | 10.06M | 12.46M | 11.39M | 10.37M | 15.04M | 15.59M | 14.24M | 16.28M | 12.84M | 10.77M | 9.19M | 8.74M | 9.09M | 4.39M | 63.22M | 63.14M | 119.20M | 175.68M | 171.96M | 167.98M | 144.65M | 141.51M | 143.09M | 128.46M | 112.87M | 92.28M | 87.74M | 74.24M | 53.26M | 46.47M | 44.36M | 42.80M | 36.46M | 30.06M | 29.68M | 24.01M |
|
Shareholder's Equity
|
| | | -1.29M | 55.15M | -0.86M | -1.09M | -1.12M | 0.09M | 0.49M | -0.15M | -0.25M | -1.09M | | -3.41M | 11.50M | 11.10M | 15.44M | 14.60M | 13.72M | 13.09M | 12.11M | 11.32M | 14.12M | 13.07M | 12.69M | | 10.06M | 12.46M | 11.39M | 10.37M | 15.04M | 15.59M | 14.24M | 16.28M | 12.84M | 10.77M | 9.19M | 8.74M | 9.09M | 4.39M | 63.22M | 63.14M | 119.20M | 175.68M | 171.96M | 167.98M | 144.65M | 141.51M | 143.09M | 128.46M | 112.87M | 92.28M | 87.74M | 74.24M | 53.26M | 46.47M | 44.36M | 42.80M | 36.46M | 30.06M | 29.68M | 24.01M |
|
Liabilities and Shareholders Equity
|
| | | 2.30M | | 2.47M | 2.31M | 2.65M | 2.28M | 3.47M | 2.68M | 2.82M | 2.01M | | 1.56M | 14.59M | 14.65M | 18.91M | 18.28M | 17.33M | 17.53M | 16.44M | 15.99M | 18.87M | 19.76M | 19.12M | | 17.94M | 21.61M | 20.76M | 20.57M | 27.71M | 26.98M | 24.10M | 26.82M | 24.60M | 27.55M | 26.34M | 29.45M | 29.41M | 34.69M | 83.05M | 79.20M | 134.20M | 205.79M | 201.22M | 193.33M | 174.08M | 218.67M | 274.01M | 255.66M | 239.59M | 198.23M | 179.65M | 137.84M | 111.44M | 93.33M | 89.00M | 87.30M | 85.47M | 71.70M | 70.00M | 66.72M |
|
Treasury Shares
|
0.09M | | | 0.47M | 0.27M | 0.74M | | 0.47M | | 5.85M | 5.85M | 5.85M | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | | | | 1.54M | | | 699.00 | 1.15M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.87M | 0.08M | 0.08M | 0.87M |
|
Retained Earnings
|
| | | -6.77M | -6.94M | -7.71M | -8.02M | -8.14M | -8.74M | -9.32M | -10.05M | -10.21M | -11.15M | | -14.49M | -17.42M | -18.28M | -19.42M | -20.27M | -21.15M | -21.79M | -22.78M | -23.57M | -30.43M | -28.78M | -30.21M | | -36.64M | -37.96M | -39.21M | -40.37M | -41.55M | -42.64M | -44.80M | -46.97M | -50.70M | -56.04M | -57.75M | -62.18M | -66.05M | -71.88M | -456.98M | -458.99M | -469.56M | -545.82M | -553.20M | -562.46M | -595.85M | -600.38M | -613.72M | -624.94M | -641.44M | -665.27M | -677.70M | -693.17M | -718.55M | -725.60M | -731.50M | -733.52M | -739.28M | -745.81M | -751.98M | -758.54M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 5.00 | | 5.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.00 | | | | | | | | | | | | | | | | | | | | | | | |