|
Cash & Equivalents
|
2.98M | 1.98M | 3.24M | 33.40M | 33.40M | -22.99M | 5.81M | 5.81M | 5.81M | 4.80M | 12.87M | 7.78M | 3.88M | 3.72M | 2.83M | 2.55M | 4.14M | 5.54M | 5.86M | 2.51M | 4.25M | 4.36M | 4.01M | 3.98M | 4.07M | 3.88M | 3.35M | 1.92M | 1.36M | 1.20M | 2.52M | 2.16M | 1.99M | 1.81M | 3.28M | 2.10M | 2.76M | 0.76M | 2.34M | 1.26M | 0.88M | 1.39M | 1.53M | 1.14M | 0.78M | 1.04M | 2.85M | 7.24M | 6.58M | 6.96M | 4.42M | 1.45M | 2.47M | 3.09M | 4.41M | 2.42M | 1.18M | 1.97M | 3.35M | 2.01M | 2.22M | 1.16M | 7.72M | 10.50M | 6.73M | 1.42M |
|
Short-term Investments
|
1.03M | 0.80M | 1.17M | 0.85M | 0.87M | 1.11M | 17.84M | 1.35M | 1.11M | 1.06M | 0.17M | 0.18M | 1.11M | 0.64M | 0.47M | 0.14M | 0.22M | 0.07M | 0.07M | 0.04M | 0.04M | 0.10M | 0.03M | 0.03M | 0.03M | 1.00M | | | | | | | | | 0.25M | 0.37M | 0.37M | | | 0.05M | 0.05M | 0.05M | 0.31M | 0.23M | 0.19M | 0.11M | 0.18M | 0.23M | 0.25M | 0.25M | 0.19M | 0.27M | 0.15M | 0.11M | 0.11M | 0.11M | 0.09M | 0.16M | 1.84M | 0.18M | 0.16M | 0.11M | 0.13M | 0.07M | 0.21M | 0.31M |
|
Cash & Current Investments
|
4.01M | 2.78M | 4.41M | 34.26M | 34.28M | -21.88M | 23.66M | 7.16M | 6.92M | 5.86M | 13.04M | 7.96M | 4.99M | 4.36M | 3.30M | 2.69M | 4.36M | 5.61M | 5.92M | 2.56M | 4.29M | 4.47M | 4.04M | 4.00M | 4.10M | 4.88M | 3.35M | 1.92M | 1.36M | 1.20M | 2.52M | 2.16M | 1.99M | 1.81M | 3.53M | 2.47M | 3.13M | 0.76M | 2.34M | 1.31M | 0.93M | 1.44M | 1.84M | 1.37M | 0.96M | 1.15M | 3.04M | 7.47M | 6.84M | 7.20M | 4.61M | 1.72M | 2.62M | 3.20M | 4.52M | 2.53M | 1.27M | 2.13M | 5.20M | 2.19M | 2.38M | 1.26M | 7.85M | 10.57M | 6.94M | 1.73M |
|
Receivables - Net
|
0.37M | 0.44M | 0.41M | 4.25M | 3.02M | 3.94M | 3.89M | 3.46M | 3.82M | 4.54M | 5.50M | 4.75M | 5.94M | 5.15M | 5.18M | 5.88M | 6.07M | 5.79M | 6.80M | 6.44M | 6.46M | 6.79M | 3.18M | 1.40M | 1.78M | 1.08M | 1.14M | 0.62M | 0.83M | 0.69M | 0.56M | 0.66M | 0.64M | 0.46M | 0.69M | 1.08M | 0.74M | 0.93M | 0.70M | 0.88M | 1.36M | 1.11M | 0.72M | 0.60M | 0.07M | 0.20M | 0.51M | 0.56M | 0.72M | 1.08M | 0.93M | 4.27M | 6.13M | 4.52M | 3.19M | 2.05M | 2.71M | 3.49M | 2.34M | 2.09M | 1.90M | 1.42M | 1.30M | 0.61M | 0.57M | 0.49M |
|
Receivables - Other
|
0.11M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.11M | 0.07M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.48M | 0.44M | 0.41M | 4.25M | 3.06M | 3.94M | 4.00M | 3.53M | 4.23M | 4.54M | 5.50M | 4.75M | 5.94M | 5.15M | 5.18M | 5.88M | 6.07M | 5.79M | 6.80M | 6.44M | 6.46M | 6.79M | 3.18M | 1.40M | 1.78M | 1.08M | 1.14M | 0.62M | 0.83M | 0.69M | 0.56M | 0.66M | 0.64M | 0.46M | 0.69M | 1.08M | 0.74M | 0.93M | 0.70M | 0.88M | 1.36M | 1.11M | 0.72M | 0.60M | 0.07M | 0.20M | 0.51M | 0.56M | 0.72M | 1.08M | 0.93M | 4.27M | 6.13M | 4.52M | 3.19M | 2.05M | 2.71M | 3.49M | 2.34M | 2.09M | 1.90M | 1.42M | 1.30M | 0.61M | 0.57M | 0.49M |
|
Prepaid Assets
|
0.68M | 0.77M | 0.57M | 1.10M | 1.07M | 1.20M | 0.46M | 0.40M | 0.47M | 0.41M | 0.35M | 0.28M | 0.36M | 0.38M | 0.30M | 0.34M | 0.25M | 0.45M | 0.42M | 0.31M | 0.21M | 0.25M | 0.29M | 0.23M | 0.23M | 0.23M | | | | | 0.10M | | | | 0.06M | 0.32M | 0.25M | | 0.11M | 0.30M | 0.21M | 0.15M | 0.14M | 0.46M | 0.39M | 0.35M | 0.18M | 0.45M | 0.45M | 0.28M | 0.18M | 0.77M | 0.90M | 0.38M | 0.56M | 1.16M | 0.97M | 0.82M | 0.53M | 0.93M | 0.91M | 0.71M | 0.57M | 0.92M | 0.71M | 0.58M |
|
Current Assets
|
53.51M | 50.83M | 41.40M | 51.39M | 45.89M | 46.27M | 50.56M | 40.71M | 35.57M | 32.36M | 41.60M | 31.18M | 27.71M | 28.76M | 26.02M | 24.28M | 26.14M | 11.92M | 13.16M | 9.31M | 10.97M | 11.54M | 7.50M | 5.63M | 6.11M | 6.45M | | | | | 4.89M | | | | 5.92M | 4.78M | 4.99M | | 3.69M | 3.04M | 3.04M | 3.00M | 2.69M | 2.43M | 2.14M | 2.43M | 4.71M | 9.56M | 8.98M | 8.82M | 5.97M | 7.01M | 9.89M | 8.27M | 8.44M | 5.91M | 5.14M | 6.67M | 8.37M | 5.40M | 5.19M | 3.39M | 9.72M | 12.09M | 8.21M | 2.80M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 7.48M | | | 10.14M | 10.19M | 9.20M | 8.19M | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
63.65M | 62.92M | 14.08M | 87.57M | 94.23M | 97.89M | 70.37M | 107.37M | 88.70M | 98.55M | 116.41M | 82.86M | 115.31M | 114.27M | 110.81M | 107.30M | 105.62M | 109.48M | 86.92M | 117.67M | 111.84M | 86.22M | 88.27M | 68.16M | 61.67M | 38.38M | | | | | 9.86M | | | | 7.62M | 7.52M | 7.41M | | 8.76M | 9.07M | 8.89M | 8.76M | 8.45M | 8.92M | 7.06M | 6.70M | 7.44M | 7.84M | 8.39M | 8.48M | 8.48M | 95.24M | 96.56M | 108.78M | 108.00M | 107.04M | 105.66M | 99.46M | 70.17M | 63.09M | 61.53M | 52.02M | 29.07M | 27.13M | 22.30M | 20.51M |
|
Long-Term Investments
|
3.36M | 3.29M | 3.83M | 3.92M | 2.96M | 2.91M | 2.83M | 2.77M | 2.71M | 2.64M | 2.62M | 2.56M | 2.47M | 2.46M | 2.26M | 2.24M | 2.21M | 2.22M | | | | | | | | | | | | | | | | | 0.88M | | | 0.96M | | | | | | | | | | | | | | 0.93M | -0.64M | | | | | 0.02M | | | | | | | | |
|
Intangibles
|
-0.44M | -1.05M | -1.44M | -0.42M | -0.88M | -1.25M | 21.08M | -0.48M | -1.02M | 20.77M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
-0.44M | -1.05M | -1.44M | -0.42M | -0.88M | -1.25M | 21.08M | -0.48M | -1.02M | 20.77M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 20.74M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.42M | | | | 11.36M | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.99M | 1.06M | 1.16M | 1.21M | 1.21M | 1.74M | 1.83M | 1.84M | 2.02M | 1.79M | 22.60M | 1.85M | 1.79M | 2.70M | 1.74M | 15.37M | 15.38M | 1.73M | 1.78M | 1.79M | 1.82M | 1.80M | 1.87M | 1.89M | 1.89M | 1.06M | | | | | 2.02M | | | | 0.11M | 2.40M | 0.11M | | 0.08M | 0.05M | 0.05M | 0.05M | 0.03M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.13M | 0.50M | 0.35M | 0.38M | 0.35M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.51M | 0.44M | 0.30M | 0.28M | 0.21M | 0.30M |
|
Non-Current Assets
|
68.01M | 67.27M | 74.48M | 92.71M | 98.41M | 102.54M | 105.45M | 111.97M | 123.26M | 132.69M | 120.83M | 109.65M | 119.58M | 119.42M | 114.81M | 111.28M | 109.47M | 113.44M | 113.64M | 119.46M | 113.66M | 113.97M | 116.02M | 95.87M | 89.31M | 65.05M | | | | | 11.88M | | | | 1.78M | 9.92M | 2.37M | | 2.33M | 2.48M | 2.45M | 2.39M | 2.32M | 2.32M | 0.49M | 0.48M | 7.66M | 8.09M | 8.64M | 8.78M | 11.69M | 98.01M | 99.08M | 110.72M | 109.88M | 109.06M | 107.67M | 101.49M | 72.07M | 64.87M | 68.49M | 60.69M | 39.94M | 43.74M | 42.78M | 43.70M |
|
Assets
|
121.52M | 118.10M | 115.88M | 144.10M | 144.29M | 148.80M | 156.02M | 152.69M | 158.84M | 165.06M | 162.44M | 140.83M | 147.28M | 148.19M | 140.83M | 135.56M | 135.62M | 125.36M | 126.80M | 128.78M | 124.63M | 125.51M | 123.52M | 101.50M | 95.42M | 71.50M | | | | | 16.77M | | | | 15.32M | 14.70M | 14.77M | | 14.78M | 14.59M | 14.38M | 14.16M | 13.47M | 13.66M | 9.69M | 9.61M | 12.36M | 17.65M | 17.63M | 17.60M | 17.66M | 105.02M | 108.98M | 118.99M | 118.32M | 114.97M | 112.81M | 108.16M | 80.44M | 70.27M | 73.68M | 64.08M | 49.67M | 55.84M | 50.99M | 46.50M |
|
Accounts Payables
|
| | | | | | 14.83M | | 10.15M | 8.12M | 9.37M | 7.89M | 3.72M | 3.78M | 2.69M | 3.20M | 2.72M | 5.42M | 6.17M | 5.84M | 4.21M | 4.94M | 7.44M | 8.88M | 8.70M | 8.33M | | | | | 0.74M | | | | 0.71M | 0.46M | 0.43M | | 0.67M | 1.03M | 1.13M | 1.22M | 0.97M | 1.01M | 0.52M | 0.89M | 1.46M | 0.94M | 0.81M | 0.73M | 1.45M | 4.91M | 6.92M | 8.20M | 4.33M | 7.64M | 8.46M | 8.84M | 4.06M | 3.69M | 3.81M | 4.31M | 5.47M | 2.76M | 5.19M | 3.98M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.09M | 0.04M | | 0.17M | 0.11M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | 14.83M | | 10.15M | 8.12M | 9.37M | 7.89M | 3.72M | 3.78M | 2.69M | 3.20M | 2.72M | 5.42M | 6.17M | 5.84M | 4.21M | 4.94M | 7.44M | 8.88M | 8.70M | 8.33M | | | | | 0.74M | | | | 0.71M | 0.46M | 0.43M | | 0.67M | 1.19M | 1.22M | 1.26M | 0.97M | 1.19M | 0.63M | 1.26M | 1.83M | 0.94M | 0.81M | 0.73M | 1.45M | 4.91M | 6.92M | 8.20M | 4.33M | 7.64M | 8.46M | 8.84M | 4.06M | 3.69M | 3.81M | 4.31M | 5.47M | 2.76M | 5.19M | 3.98M |
|
Accumulated Expenses
|
0.78M | 0.66M | 0.58M | 0.78M | 1.15M | 1.51M | 1.67M | 0.67M | 0.80M | 0.65M | 0.50M | 0.34M | 0.42M | 0.46M | 0.29M | 0.31M | 0.43M | 0.48M | 0.58M | 0.42M | 0.52M | 0.76M | 0.44M | 0.48M | 0.50M | 1.19M | 1.35M | 0.28M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.62M | | 0.06M | 0.07M | 0.03M | 0.03M | 0.19M | 0.03M | 0.11M | 0.26M | 0.31M | 0.11M | 0.19M | 0.27M | 1.16M | 0.17M | 0.49M | 0.68M | 1.11M | 0.36M | 0.61M | 4.43M | 0.70M | 0.40M | 0.44M | 0.61M | 0.85M | 0.10M | 0.05M | 0.06M |
|
Other Accumulated Expenses
|
0.01M | 0.24M | 0.01M | 0.21M | 0.23M | 0.71M | 0.02M | 0.04M | 0.06M | 0.08M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.16M | 0.14M | 0.13M | 0.14M | 0.08M | 0.08M | 0.07M | 0.07M | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | | | | | | | | | 0.03M | | | | 0.05M | 0.60M | 0.42M | 0.24M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | 0.39M | | 0.27M |
|
Short term Debt
|
8.43M | 8.43M | 8.43M | 33.40M | 0.20M | 33.40M | 0.20M | 3.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | 6.00M | 6.00M | | | | | 6.00M | | | | 0.60M | 0.11M | 0.02M | | 0.94M | | | | | | | | | | | | | 1.35M | 1.84M | 1.97M | 1.69M | 1.27M | 0.67M | 1.85M | 1.27M | 1.27M | 1.00M | 1.00M | 1.00M | 1.00M | 0.80M | 0.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.10M | 0.11M | 0.11M | 0.11M | 0.10M | 0.16M | 0.18M | 0.19M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.32M | 0.19M | 0.37M | 0.24M | 0.45M | 0.59M | 0.46M | 0.46M | 0.65M | 0.44M | | 0.58M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.16M | 1.55M | 1.27M | 3.25M | 2.82M | 7.45M | 18.76M | 19.91M | 22.27M | 19.39M | 20.94M | 19.36M | 14.59M | 14.81M | 13.25M | 13.88M | 13.34M | 6.81M | 7.19M | 6.85M | 5.53M | 5.84M | 7.97M | 9.50M | 15.61M | 15.60M | | | | | 10.93M | | | | 1.58M | 0.65M | 1.07M | | 1.67M | 1.31M | 1.31M | 1.34M | 1.22M | 1.28M | 0.80M | 1.62M | 2.21M | 1.38M | 1.57M | 1.42M | 2.74M | 13.55M | 16.11M | 13.23M | 11.49M | 9.20M | 9.92M | 12.10M | 11.08M | 10.49M | 10.36M | 10.88M | 12.35M | 8.77M | 10.77M | 8.47M |
|
Non-Current Debt
|
0.80M | 0.80M | 0.80M | 0.60M | 0.60M | 0.60M | 0.40M | 0.40M | 3.40M | 11.40M | 12.20M | 0.20M | 5.20M | 8.20M | 10.00M | 10.00M | 10.00M | 7.00M | 9.00M | 11.00M | 8.00M | 8.00M | 6.00M | 6.00M | | | | | | | | | | | 0.94M | 0.94M | 0.94M | | 0.94M | | | | | | | | | | | | | 3.50M | 4.00M | 12.50M | 12.00M | 12.00M | 12.00M | 12.00M | 5.00M | 5.00M | 7.00M | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.32M | 0.28M | 10.24M | 10.35M | 10.24M | 10.15M | 10.21M | 10.34M | 10.02M | 9.98M | 9.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
8.51M | 8.73M | 7.87M | 8.16M | 8.18M | 7.68M | 5.01M | 2.56M | 3.14M | 3.85M | 1.19M | 0.74M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.84M | 0.61M | 0.45M | 0.02M | 0.02M | 0.02M | 0.00M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.19M | 0.17M | 0.16M | 0.08M | 0.21M | 0.18M | 0.16M | 0.02M | | 0.88M | 0.84M | 0.79M | 0.75M | 0.88M | 0.66M | 0.61M | 0.56M | 0.52M | 0.47M | 0.41M | 0.36M | 0.31M | 0.26M |
|
Other Non-Current Liabilities
|
0.15M | 0.15M | 0.15M | 0.23M | 0.23M | 0.29M | 0.30M | 0.31M | 0.90M | 0.90M | 0.82M | 0.81M | 0.80M | 0.79M | 0.77M | 0.74M | 0.74M | 0.78M | 0.81M | 0.90M | 0.96M | 1.11M | 1.13M | 1.18M | 1.22M | 1.23M | 0.00M | | | | 1.04M | 0.69M | 0.51M | 0.58M | 1.20M | 0.93M | 1.01M | 0.72M | 0.94M | 0.93M | 0.94M | 0.94M | 0.82M | 0.99M | 0.98M | 1.23M | 1.41M | 1.47M | 1.49M | 1.44M | 1.46M | 11.29M | 12.21M | 14.06M | 15.44M | 18.49M | 15.89M | 18.63M | 18.49M | 18.73M | 18.98M | 16.99M | 13.08M | 13.14M | 11.95M | 12.73M |
|
Total Non-Current Liabilities
|
-0.15M | -0.15M | -0.15M | -0.23M | -0.23M | -0.29M | 25.02M | -0.31M | 29.26M | 35.09M | 34.84M | 13.48M | 20.83M | 23.68M | 23.94M | 24.59M | 24.07M | 14.56M | 10.55M | 18.56M | 14.25M | 10.19M | 8.16M | 8.19M | 2.17M | 1.78M | -15.48M | | | | 2.08M | -0.69M | -0.51M | -0.58M | 3.07M | 2.81M | 2.90M | -0.72M | 1.39M | 1.53M | 1.29M | 1.31M | 1.03M | 1.20M | 1.30M | 1.47M | 1.59M | 1.70M | 1.58M | 1.50M | 1.49M | 17.58M | 20.46M | 24.62M | 28.47M | 19.39M | 22.57M | 23.36M | 22.84M | 14.80M | 16.97M | 11.35M | 13.50M | 13.50M | 12.27M | 12.99M |
|
Total Liabilities
|
| | | | | | 25.33M | | 30.15M | 35.99M | 35.66M | 14.29M | 21.62M | 24.47M | 24.71M | 25.33M | 24.81M | 15.34M | 17.74M | 19.46M | 15.21M | 16.03M | 16.13M | 17.69M | 17.78M | 17.38M | -15.47M | | | | 13.01M | | | | 6.66M | 3.47M | 3.97M | | 3.06M | 4.84M | 4.60M | 4.65M | 2.26M | 2.48M | 2.09M | 3.09M | 3.80M | 3.08M | 3.15M | 2.92M | 4.23M | 28.87M | 32.67M | 38.67M | 39.97M | 37.88M | 38.47M | 41.98M | 33.92M | 33.53M | 35.95M | 28.34M | 25.85M | 22.28M | 23.03M | 21.46M |
|
Total Debt
|
9.23M | 9.23M | 9.23M | 34.00M | 0.80M | 34.00M | 0.60M | 3.60M | 3.60M | 11.60M | 12.40M | 0.40M | 5.40M | 8.40M | 10.20M | 10.20M | 10.20M | 7.20M | 9.00M | 11.00M | 8.00M | 8.00M | 6.00M | 6.00M | 6.00M | 6.00M | | | | | 6.00M | | | | 1.54M | 1.04M | 0.96M | | 1.87M | | | | | | | | | | | | | 4.85M | 5.84M | 14.46M | 13.69M | 13.27M | 12.67M | 13.85M | 6.27M | 6.27M | 8.00M | 1.00M | 1.00M | 1.00M | 0.80M | 0.30M |
|
Common Equity
|
| | | | | | 130.69M | | 128.68M | 129.07M | 126.78M | 126.54M | 125.66M | 123.72M | 116.12M | 110.23M | 110.80M | 110.02M | 109.06M | 109.31M | 109.43M | 109.48M | 107.39M | 83.81M | 77.64M | 54.12M | 15.47M | | | | 3.76M | | | | 8.66M | 11.23M | 10.80M | | 9.72M | 9.75M | 9.78M | 9.51M | 9.21M | 9.19M | 5.60M | 4.51M | 8.57M | 14.57M | 14.48M | 14.68M | 13.44M | 76.15M | 76.30M | 80.32M | 78.35M | 77.09M | 74.34M | 66.17M | 46.52M | 36.74M | 37.73M | 35.73M | 23.82M | 33.56M | 27.96M | 25.04M |
|
Shareholder's Equity
|
109.18M | 106.16M | 105.07M | 131.06M | 131.62M | 131.93M | 130.69M | 128.63M | 128.68M | 129.07M | 126.78M | 126.54M | 125.66M | 123.72M | 116.12M | 110.23M | 110.80M | 110.02M | 109.06M | 109.31M | 109.43M | 109.48M | 107.39M | 83.81M | 77.64M | 54.12M | 15.47M | | | | 3.76M | | | | 8.66M | 11.23M | 10.80M | | 9.72M | 9.75M | 9.78M | 9.51M | 9.21M | 9.19M | 5.60M | 4.51M | 8.57M | 14.57M | 14.48M | 14.68M | 13.44M | 76.15M | 76.30M | 80.32M | 78.35M | 77.09M | 74.34M | 66.17M | 46.52M | 36.74M | 37.73M | 35.73M | 23.82M | 33.56M | 27.96M | 25.04M |
|
Liabilities and Shareholders Equity
|
121.52M | 118.10M | 115.88M | 144.10M | 144.29M | 148.80M | 156.02M | 152.69M | 158.84M | 165.06M | 162.44M | 140.83M | 147.28M | 148.19M | 140.83M | 135.56M | 135.62M | 125.36M | 126.80M | 128.78M | 124.63M | 125.51M | 123.52M | 101.50M | 95.42M | 71.50M | | | | | 16.77M | | | | 15.32M | 14.70M | 14.77M | | 14.78M | 14.59M | 14.38M | 14.16M | 13.47M | 13.66M | 9.69M | 9.61M | 12.36M | 17.65M | 17.63M | 17.60M | 17.66M | 105.02M | 108.98M | 118.99M | 118.32M | 114.97M | 112.81M | 108.16M | 80.44M | 70.27M | 73.68M | 64.08M | 49.67M | 55.84M | 50.99M | 46.50M |
|
Retained Earnings
|
15.32M | 12.43M | 10.69M | 11.01M | 10.88M | 10.65M | 8.71M | 6.50M | 6.43M | 6.70M | 3.91M | 3.52M | 2.54M | 0.59M | -7.34M | -13.24M | -12.66M | -13.50M | -14.72M | -14.47M | -14.41M | -14.47M | -16.81M | -40.51M | -46.79M | -70.44M | | | | | -123.83M | | | | -125.19M | -125.43M | -127.51M | | -127.13M | -127.11M | -127.09M | -127.38M | -127.68M | -127.98M | -131.64M | -133.35M | -134.12M | -134.28M | -134.49M | -134.41M | -135.89M | -139.27M | -139.73M | -136.20M | -138.59M | -140.43M | -143.54M | -152.33M | -172.13M | -181.67M | -183.65M | -185.89M | -197.92M | -201.03M | -207.09M | -210.43M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.24M | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.17M | 0.17M | 174.00M | 0.17M | 0.79M | 0.79M | 0.69M | 0.69M | 1.21M | 0.16M | 0.16M | 336.00 | 0.32M | 0.15M | 0.48M | 1.45M | 0.13M | 0.07M | 0.20M |