|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.59M | 0.99M | 1.27M | 4.60M | 2.06M | 4.14M | 2.67M | | | | | 9.00M | | | | 3.08M | 3.71M | | | 5.99M | 5.36M | 5.86M | 5.62M | 4.96M | 4.32M | 10.79M | 3.74M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.59M | 0.99M | 1.27M | 4.60M | 2.06M | 4.14M | 2.67M | 0.16M | 0.06M | 0.06M | 0.06M | 9.06M | 0.06M | | | 3.08M | 3.71M | | | 5.99M | 5.36M | 5.86M | 5.62M | 4.96M | 4.32M | 10.79M | 3.74M |
|
Receivables - Net
|
| 2.71M | 0.00M | 2.65M | 2.52M | 2.56M | 3.04M | 2.90M | 4.05M | 3.63M | 3.19M | 3.90M | 4.08M | 3.62M | 3.60M | 3.71M | 3.27M | 3.56M | 3.36M | 3.01M | 2.70M | 2.74M | 2.15M | 1.74M | 1.64M | 1.64M | 1.70M | 1.37M | 1.22M | 1.29M | 1.47M | 1.39M | 1.37M | 1.44M | 1.47M | 1.09M | 2.54M | 4.21M | 1.36M | 2.21M | 3.35M | 1.78M | 0.95M | 1.28M | 0.95M | 0.56M | 0.49M | 0.36M | 0.41M | 0.39M | 0.24M | 0.16M | 0.58M | 0.01M | 0.03M | 0.03M | 0.19M | 0.11M | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | 0.04M | | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | |
|
Receivables
|
| 2.71M | 0.00M | 2.65M | 2.56M | 2.56M | 3.07M | 2.93M | 4.08M | 3.66M | 3.21M | 3.93M | 4.08M | 3.63M | 3.60M | 3.72M | 3.27M | 3.57M | 3.37M | 3.01M | 2.70M | 2.74M | 2.15M | 1.74M | 1.64M | 1.64M | 1.70M | 1.37M | 1.23M | 1.29M | 1.47M | 1.39M | 1.37M | 1.44M | 1.47M | 1.09M | 2.54M | 4.21M | 1.36M | 2.21M | 3.35M | 1.78M | 0.95M | 1.28M | 0.95M | 0.56M | 0.49M | 0.36M | 0.41M | 4.39M | 0.24M | 0.16M | 0.58M | 0.01M | 0.03M | 0.03M | 0.19M | 0.11M | 0.01M | 0.01M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.44M | 1.34M | 1.13M | 0.92M | 1.49M | 2.12M | 1.86M | 1.82M | 1.72M | 1.08M | 1.03M | 0.72M | 0.63M | 0.40M | 0.32M | 0.24M | 0.13M | 0.09M | 0.05M | | | | |
|
Prepaid Assets
|
| 0.38M | 476.00 | 0.40M | 0.33M | 0.28M | 0.38M | 0.37M | 0.90M | 0.81M | 0.74M | 0.59M | 0.40M | 0.41M | 0.58M | 0.94M | 1.02M | 0.70M | 0.55M | 0.66M | 0.55M | 0.52M | 0.85M | 0.90M | 0.98M | 1.04M | 0.94M | 0.77M | 0.71M | 0.70M | 0.55M | 0.47M | 0.55M | 0.62M | 0.47M | 0.38M | 0.96M | 1.10M | 0.92M | 0.72M | 0.69M | 1.15M | 1.39M | 1.44M | 1.08M | 1.44M | 1.15M | 0.87M | 0.65M | 0.95M | 0.84M | 0.33M | 0.24M | 0.42M | 0.32M | 0.28M | 0.12M | 0.32M | 0.57M | 0.53M |
|
Current Assets
|
| 5.13M | 0.00M | 4.41M | 4.67M | 4.89M | 5.11M | 4.91M | 7.16M | 6.61M | 6.74M | 6.55M | 6.78M | 6.22M | 6.29M | 6.80M | 6.24M | 6.13M | 5.54M | 5.39M | 5.01M | 5.29M | 4.49M | 3.98M | 3.75M | 3.79M | 3.73M | 3.57M | 5.88M | 5.06M | 4.70M | 4.43M | 3.92M | 3.65M | 2.93M | 2.74M | 9.93M | 8.80M | 7.76M | 6.73M | 9.99M | 8.45M | 17.57M | 15.37M | 12.75M | 10.30M | 7.83M | 6.39M | 4.87M | 5.69M | 8.35M | 7.58M | 6.90M | 5.92M | 6.29M | 5.99M | 5.27M | 4.75M | 13.06M | 10.89M |
|
Property, Plant & Equipment (Net)
|
| 3.15M | 0.01M | 5.05M | 4.74M | 4.38M | 4.33M | 4.08M | 4.26M | 3.50M | 3.16M | 3.15M | 2.87M | 2.83M | 3.19M | 3.39M | 3.25M | 3.36M | 3.32M | 3.24M | 2.99M | 2.73M | 2.52M | 2.37M | 2.20M | 2.00M | 1.77M | 1.34M | 1.16M | 1.01M | 1.03M | 0.97M | 0.73M | 0.61M | 0.49M | 0.36M | 1.32M | 1.09M | 0.91M | 0.64M | 0.57M | 0.43M | 0.31M | 0.20M | 0.16M | 0.12M | 0.07M | 0.03M | 0.00M | 0.00M | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 9.90M | 9.65M | 9.70M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.82M | 9.22M | 9.22M | 9.22M | 9.22M | 7.75M | 7.75M | 7.10M | 5.58M | 4.60M | 2.79M | 2.79M | 2.34M | 2.34M | 7.91M | 0.54M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 6.23M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 7.26M | 6.94M | 6.63M | 6.32M | 6.00M | 5.68M | 5.37M | 5.06M | 3.05M | 2.83M | 2.61M | 2.40M | 2.18M | 1.96M | 1.74M | 1.53M | 1.31M | 1.09M | 0.88M | 0.66M | 0.63M | 0.59M | 0.56M | 0.53M | 0.50M | 0.47M | 0.44M | 0.40M | 12.57M | 11.96M | 11.35M | 10.74M | 10.14M | 9.54M | 8.95M | 8.14M | 7.56M | 6.98M | 6.40M | 0.69M | 0.60M | 0.52M | 0.43M | 0.34M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 17.16M | 16.59M | 16.32M | 16.14M | 15.82M | 15.51M | 15.19M | 14.88M | 12.87M | 12.65M | 12.44M | 12.22M | 12.00M | 11.79M | 11.57M | 10.75M | 10.53M | 10.32M | 10.10M | 8.41M | 8.38M | 7.69M | 6.14M | 5.13M | 3.29M | 3.26M | 2.78M | 2.75M | 20.48M | 12.50M | 18.71M | 18.10M | 17.51M | 16.91M | 16.31M | 15.51M | 14.93M | 13.21M | 6.40M | 0.69M | 0.60M | 0.52M | 0.43M | 0.34M | | | | | | | | |
|
Other Non-Current Assets
|
| 0.08M | 95.00 | 0.07M | 0.06M | 0.03M | 0.07M | 0.25M | 0.74M | 0.67M | 0.60M | 0.78M | 0.42M | 0.39M | 0.33M | 0.32M | 0.26M | 0.21M | 0.19M | 0.21M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.06M | 0.04M | 0.07M | 0.13M | 0.10M | 0.10M | 0.17M | 0.11M | 0.10M | 0.09M | 0.11M | 0.06M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Non-Current Assets
|
| 3.23M | 0.01M | 5.13M | 4.80M | 4.42M | 4.39M | 4.33M | 22.15M | 20.76M | 20.09M | 20.07M | 19.11M | 18.73M | 18.71M | 18.59M | 16.38M | 16.23M | 15.95M | 15.68M | 15.02M | 14.53M | 14.11M | 13.13M | 12.75M | 12.32M | 11.88M | 9.76M | 9.54M | 8.71M | 7.17M | 6.11M | 4.04M | 3.96M | 3.33M | 3.14M | 24.98M | 23.15M | 21.53M | 20.51M | 19.15M | 18.23M | 17.37M | 16.33M | 15.86M | 13.93M | 6.74M | 0.97M | 0.79M | 0.65M | 0.52M | 0.40M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Assets
|
| 8.36M | 0.01M | 9.54M | 9.46M | 9.31M | 9.51M | 9.24M | 29.32M | 27.37M | 26.82M | 26.62M | 25.89M | 24.94M | 25.00M | 25.39M | 22.62M | 22.36M | 21.48M | 21.07M | 20.03M | 19.83M | 18.59M | 17.11M | 16.50M | 16.11M | 15.61M | 13.33M | 15.42M | 13.77M | 11.87M | 10.54M | 7.96M | 7.61M | 6.27M | 5.88M | 34.91M | 31.95M | 29.29M | 27.24M | 29.14M | 26.67M | 34.94M | 31.70M | 28.61M | 24.23M | 14.57M | 7.36M | 5.66M | 6.34M | 8.87M | 7.98M | 6.92M | 5.93M | 6.30M | 5.99M | 5.28M | 4.75M | 13.06M | 10.89M |
|
Accounts Payables
|
| 2.33M | 0.00M | 1.59M | 1.38M | 1.12M | 1.37M | 1.36M | 2.38M | 2.09M | 2.05M | 2.48M | 1.89M | 1.71M | 2.19M | 1.27M | 1.22M | 1.42M | 0.65M | 0.85M | 0.39M | 0.42M | 0.11M | 0.11M | 0.07M | 0.16M | 0.11M | 0.20M | 0.34M | 0.31M | 0.30M | 0.36M | 0.22M | 0.21M | 0.31M | 0.42M | 0.65M | 0.92M | 0.64M | 0.66M | 0.31M | 1.08M | 0.52M | 0.54M | 0.26M | 0.55M | 0.33M | 0.40M | 0.18M | 0.21M | 0.14M | 0.11M | 0.21M | 0.35M | 0.11M | 0.09M | 0.10M | 0.07M | 0.12M | 0.16M |
|
Notes Payables
|
| 0.24M | 158.00 | 0.15M | 0.75M | 0.17M | 0.17M | 0.16M | 1.40M | 1.20M | 1.32M | 0.92M | 0.95M | 0.90M | 0.20M | 0.40M | 0.40M | 0.40M | 0.10M | 0.02M | 0.40M | 0.40M | 8.84M | 10.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | 0.10M | 0.21M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.00M | 0.02M | 0.03M | 0.04M | 0.04M | 0.02M |
|
Payables
|
| 2.58M | 0.00M | 1.74M | 2.13M | 1.29M | 1.54M | 1.52M | 3.78M | 3.39M | 3.58M | 3.42M | 2.85M | 2.63M | 2.42M | 1.71M | 1.66M | 1.87M | 0.80M | 0.91M | 0.82M | 0.86M | 8.99M | 10.80M | 0.12M | 0.21M | 0.16M | 0.26M | 0.34M | 0.31M | 0.30M | 0.36M | 0.22M | 0.21M | 0.31M | 0.42M | 0.65M | 0.92M | 0.64M | 0.66M | 0.31M | 1.08M | 0.52M | 0.54M | 0.26M | 0.55M | 0.33M | 0.40M | 0.18M | 0.21M | 0.14M | 0.11M | 0.35M | 0.35M | 0.12M | 0.11M | 0.13M | 0.11M | 0.16M | 0.18M |
|
Accumulated Expenses
|
| 1.35M | 0.00M | 1.11M | 1.02M | 0.86M | 0.41M | 0.57M | 2.03M | 1.74M | 1.44M | 1.91M | 2.28M | 2.18M | 1.91M | 2.58M | 1.58M | 1.49M | 1.68M | 1.62M | 1.49M | 1.41M | 1.18M | 1.42M | 1.21M | 1.22M | 1.18M | 0.85M | 1.26M | 0.71M | 0.45M | 0.52M | 0.87M | 1.16M | 0.60M | 0.74M | 1.75M | 1.26M | 1.17M | 1.49M | 1.20M | 1.53M | 1.42M | 0.99M | 0.96M | 1.15M | 0.98M | 1.09M | 1.07M | 1.67M | 0.76M | 0.97M | 1.04M | 1.03M | 1.06M | 1.18M | 1.13M | 1.29M | 1.66M | 0.88M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Short term Debt
|
| 0.75M | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 1.40M | 1.20M | 1.32M | 0.92M | 0.95M | 0.90M | 0.20M | 0.40M | 0.40M | 0.40M | 0.10M | 0.02M | 0.40M | 0.40M | 8.84M | 10.64M | 10.66M | 10.68M | 10.70M | 1.30M | 1.19M | | | | | | | | 2.66M | 3.55M | 3.67M | 4.94M | 2.01M | 2.42M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 120.00 | 0.16M | 0.18M | 0.18M | 0.22M | 0.22M | 0.24M | 0.24M | 0.26M | 0.26M | 0.22M | 0.17M | 0.12M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | 1.29M | 1.29M | 0.90M | 0.91M | 0.83M | 0.80M | 0.73M | 0.47M | 0.49M | 0.40M | 0.38M | 0.31M | 0.22M | 0.14M | 0.07M | 0.04M | 0.02M | | | | | | | |
|
Current Taxes
|
| 0.74M | 725.00 | 0.51M | 0.43M | 0.54M | 0.51M | 0.54M | 0.40M | 0.35M | 0.50M | 0.62M | 0.59M | 0.51M | 0.45M | 0.49M | 0.44M | 0.46M | 0.54M | 0.55M | 0.44M | 0.65M | 0.70M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.24M | 281.00 | 0.27M | 0.23M | 0.20M | 0.17M | 0.15M | 0.15M | 0.13M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 1.90M | 2.67M | 2.14M | 1.97M | 1.22M | 0.93M | 0.89M | 0.96M | 0.78M | 0.74M | 0.69M | 0.57M | 0.44M | 0.34M | 0.23M | 0.16M | 0.13M | 0.10M | 0.08M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Total Current Liabilities
|
| 5.66M | 0.01M | 4.58M | 4.19M | 3.82M | 3.60M | 3.76M | 6.45M | 6.06M | 6.09M | 6.50M | 5.94M | 5.49M | 4.89M | 4.83M | 3.72M | 3.85M | 3.02M | 3.08M | 2.75M | 2.92M | 10.87M | 12.62M | 12.34M | 12.45M | 12.40M | 2.88M | 2.79M | 1.27M | 0.95M | 1.07M | 1.13M | 1.37M | 0.91M | 1.17M | 8.26M | 9.70M | 8.52M | 9.97M | 5.58M | 6.76M | 3.57M | 2.96M | 2.49M | 2.83M | 2.37M | 2.37M | 1.91M | 2.35M | 1.20M | 1.28M | 1.40M | 1.49M | 1.25M | 1.32M | 1.27M | 1.41M | 1.81M | 1.07M |
|
Capital Leases
|
| | | 0.35M | 0.33M | 0.29M | 0.32M | 0.26M | 0.23M | 0.17M | 0.13M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 9.63M | 9.47M | 9.11M | 9.05M | 10.23M | 10.23M | 10.88M | 10.88M | 10.79M | 10.79M | 10.79M | 10.79M | 10.59M | 10.61M | 1.78M | | | | | 0.49M | 0.37M | | | | | | | | 2.84M | 1.99M | 4.30M | 3.04M | 0.40M | | 2.42M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.56M | 0.40M | 0.41M | 0.38M | 0.30M | 0.21M | 0.15M | 0.11M | 0.08M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.00M | | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.31M | 0.35M | 0.38M | 0.42M | 0.33M | 0.26M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 2.78M | 1.96M | 1.80M | 1.43M | 1.22M | 0.98M | 0.66M | 0.73M | 0.56M | 0.45M | 0.35M | 0.24M | 0.14M | 0.07M | 0.04M | 0.02M | | | | 0.02M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 0.33M | 0.29M | 0.32M | 0.26M | 9.86M | 9.64M | 9.24M | 9.11M | 10.28M | 10.26M | 10.90M | 10.89M | 10.93M | 10.93M | 10.93M | 10.93M | 10.90M | 10.95M | 2.16M | 0.42M | 0.23M | | | 0.49M | 0.37M | | | | | | | | 4.87M | 3.48M | 5.37M | 3.92M | 1.51M | 0.98M | 3.07M | 0.59M | 0.62M | 0.47M | 0.28M | 0.20M | 0.13M | | | | 0.03M | | | | | | | |
|
Total Liabilities
|
| 5.66M | 0.01M | 4.93M | 4.53M | 4.11M | 3.92M | 4.02M | 16.31M | 15.70M | 15.33M | 15.61M | 16.22M | 15.75M | 15.79M | 15.72M | 14.65M | 14.77M | 13.95M | 14.00M | 13.65M | 13.88M | 13.04M | 13.04M | 12.57M | 12.70M | 12.68M | 3.37M | 3.16M | 1.27M | 0.95M | 1.07M | 1.13M | 1.37M | 0.91M | 1.17M | 13.12M | 13.18M | 13.89M | 13.90M | 7.09M | 7.74M | 6.63M | 3.55M | 3.11M | 3.30M | 2.65M | 2.56M | 2.04M | 2.44M | 1.26M | 1.32M | 1.42M | 1.50M | 1.25M | 1.32M | 1.27M | 1.41M | 1.81M | 1.07M |
|
Total Debt
|
| 0.75M | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 11.03M | 10.67M | 10.43M | 9.97M | 11.19M | 11.14M | 11.08M | 11.29M | 11.19M | 11.19M | 10.88M | 10.81M | 10.99M | 11.01M | 10.62M | 10.64M | 10.66M | 10.68M | 10.70M | 1.79M | 1.56M | | | | | | | | 5.51M | 5.54M | 7.97M | 7.98M | 2.42M | 2.42M | 2.42M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 2.71M | 0.00M | 0.00M | 4.94M | 5.20M | 5.59M | 5.22M | 13.00M | 11.67M | 11.49M | 11.01M | 9.67M | 9.19M | 9.21M | 9.67M | 7.97M | 7.59M | 7.53M | 7.07M | 6.38M | 5.95M | 5.56M | 4.07M | 3.93M | 3.41M | 2.93M | 9.96M | 12.26M | 12.50M | 10.92M | 9.46M | 6.83M | 6.25M | 5.36M | 4.71M | 21.79M | 18.77M | 15.41M | 13.35M | 22.06M | 18.93M | 28.30M | 28.14M | 25.50M | 20.93M | 11.92M | 4.80M | 3.62M | 3.90M | 7.62M | 6.66M | 5.50M | 4.43M | 5.05M | 4.67M | 4.00M | 3.35M | 11.25M | 9.82M |
|
Shareholder's Equity
|
| 2.71M | 0.00M | 0.00M | 4.94M | 5.20M | 5.59M | 5.22M | 13.00M | 11.67M | 11.49M | 11.01M | 9.67M | 9.19M | 9.21M | 9.67M | 7.97M | 7.59M | 7.53M | 7.07M | 6.38M | 5.95M | 5.56M | 4.07M | 3.93M | 3.41M | 2.93M | 9.96M | 12.26M | 12.50M | 10.92M | 9.46M | 6.83M | 6.25M | 5.36M | 4.71M | 21.79M | 18.77M | 15.41M | 13.35M | 22.06M | 18.93M | 28.30M | 28.14M | 25.50M | 20.93M | 11.92M | 4.80M | 3.62M | 3.90M | 7.62M | 6.66M | 5.50M | 4.43M | 5.05M | 4.67M | 4.00M | 3.35M | 11.25M | 9.82M |
|
Liabilities and Shareholders Equity
|
| 8.36M | 0.01M | 9.54M | 9.46M | 9.31M | 9.51M | 9.24M | 29.32M | 27.37M | 26.82M | 26.62M | 25.89M | 24.94M | 25.00M | 25.39M | 22.62M | 22.36M | 21.48M | 21.07M | 20.03M | 19.83M | 18.59M | 17.11M | 16.50M | 16.11M | 15.61M | 13.33M | 15.42M | 13.77M | 11.87M | 10.54M | 7.96M | 7.61M | 6.27M | 5.88M | 34.91M | 31.95M | 29.29M | 27.24M | 29.14M | 26.67M | 34.94M | 31.70M | 28.61M | 24.23M | 14.57M | 7.36M | 5.66M | 6.34M | 8.87M | 7.98M | 6.92M | 5.93M | 6.30M | 5.99M | 5.28M | 4.75M | 13.06M | 10.89M |
|
Treasury Shares
|
| 0.69M | | | 0.84M | | 1.16M | 1.30M | 1.29M | 0.89M | 0.72M | 0.53M | | 18.00M | 0.04M | 0.04M | 0.04M | 0.18M | 0.18M | 0.18M | 2.16M | 0.20M | 0.20M | 0.20M | 3.20M | 0.25M | 0.25M | 0.65M | 0.18M | 0.83M | 0.83M | 0.05M | 0.50M | 0.11M | 0.08M | 0.10M | 0.10M | 0.11M | 0.01M | 0.11M | 0.01M | 0.11M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 42.00 | 0.01M | 0.01M | 0.01M | 189.00 | 189.00 | 189.00 | 189.00 | 189.00 | 189.00 | 189.00 | 189.00 |
|
Retained Earnings
|
| -165.07M | -0.17M | -164.98M | -164.70M | -164.53M | -164.28M | -164.87M | -163.65M | -165.63M | -165.78M | -166.33M | -167.86M | -168.69M | -168.69M | -168.49M | -170.61M | -170.85M | -171.12M | -171.83M | -172.76M | -173.47M | -174.07M | -175.78M | -176.29M | -176.96M | -177.55M | -170.44M | -170.50M | -171.79M | -173.48M | -174.95M | -177.67M | -178.27M | -179.15M | -179.79M | -185.43M | -188.56M | -191.95M | -194.03M | -192.85M | -196.29M | -198.53M | -199.20M | -201.91M | -206.44M | -215.48M | -222.63M | -223.85M | -225.07M | -226.12M | -227.01M | -228.23M | -229.37M | -230.35M | -231.39M | -232.27M | -232.95M | -233.55M | -235.84M |
|
Preferred Shares
|
| 3.35M | 0.01M | 0.30M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 0.50M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |