Brookfield Office Properties Inc BPO-PE.TO
Finances
| 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Revenue | 2.630 M -2.41 % | 2.695 M 2.71 % | 2.624 M 8.92 % | 2.409 M |
| Net income | 2.092 M -17.61 % | 2.539 M 151.39 % | 1.010 M -16.18 % | 1.205 M |
| Income before tax | 2.231 M -35.76 % | 3.473 M 143.55 % | 1.426 M -17.09 % | 1.720 M |
| Income before tax ratio | 0.85 -34.17 % | 1.29 137.13 % | 0.54 -23.89 % | 0.71 |
| EBITDA | 1.468 M -1.74 % | 1.494 M -2.29 % | 1.529 M -99.71 % | 522.063 M |
| Net income ratio | 0.80 -15.57 % | 0.94 144.76 % | 0.38 -23.05 % | 0.50 |
| Ratio EBITDA | 0.56 0.69 % | 0.55 -4.86 % | 0.58 -99.73 % | 216.71 |
| Gross profit ratio | 0.63 3.16 % | 0.61 -5.53 % | 0.64 -0.83 % | 0.65 |
| Weighted average shs out dil | 484.806 K -0.01 % | 484.839 K -12.53 % | 554.300 K -1.65 % | 563.600 K |
| Weighted average shs out | 484.806 K -0.01 % | 484.839 K -9.27 % | 534.391 K -1.25 % | 541.145 K |
| EPS diluted | 4.32 -17.56 % | 5.24 187.91 % | 1.82 -14.95 % | 2.14 |
| Earnings per share | 4.32 -17.56 % | 5.24 177.25 % | 1.89 -15.25 % | 2.23 |
| Gross profit | 1.645 M 0.67 % | 1.634 M -2.97 % | 1.684 M 8.02 % | 1.559 M |
| Income tax expense | 94.000 K -85.65 % | 655.000 K 221.08 % | 204.000 K -22.73 % | 264.000 K |
| Cost of revenue | 985.000 K -7.16 % | 1.061 M 12.87 % | 940.000 K 10.59 % | 850.000 K |
| General and administrative expenses | 177.000 K 26.43 % | 140.000 K -9.68 % | 155.000 K 4.03 % | 149.000 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 1.289 M -53.42 % | 2.767 M 586.60 % | 403.000 K -51.79 % | 836.000 K |
| Cost and expenses | 2.274 M -40.60 % | 3.828 M 185.03 % | 1.343 M -20.34 % | 1.686 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 177.000 K 26.43 % | 140.000 K -9.68 % | 155.000 K 4.03 % | 149.000 K |
| Interest income | 703.000 K -24.25 % | 928.000 K 40.39 % | 661.000 K -2.07 % | 675.000 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 17.000 K -5.56 % | 18.000 K -5.26 % | 19.000 K 26.67 % | 15.000 K |
| Operating income | 1.451 M -1.69 % | 1.476 M -2.25 % | 1.510 M 8.24 % | 1.395 M |
| Operating income ratio | 0.55 0.74 % | 0.55 -4.83 % | 0.58 -0.63 % | 0.58 |
| Total other income expenses net | 763.000 K -61.45 % | 1.979 M 2 021.36 % | -103.000 K -100.01 % | 1.220 B |
| 2015 | 2014 | 2013 | 2012 |
| 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Net debt | -395.000 K 29.08 % | -557.000 K 21.88 % | -713.000 K -96.96 % | -362.000 K |
| Total investments | 5.104 M 87.85 % | 2.717 M 3.62 % | 2.622 M 1.83 % | 2.575 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 10.897 M 18.50 % | 9.196 M 27.81 % | 7.195 M 11.12 % | 6.475 M |
| Common stock | 3.230 M 0.00 % | 3.230 M -4.18 % | 3.371 M 0.87 % | 3.342 M |
| Total equity | 16.674 M 7.32 % | 15.536 M 12.43 % | 13.818 M 6.59 % | 12.964 M |
| Other non current liabilities | 1.222 M -20.75 % | 1.542 M 53.89 % | 1.002 M 109.49 % | -10.562 M |
| Long term debt | 10.253 M -23.29 % | 13.366 M 5.19 % | 12.707 M 20.31 % | 10.562 M |
| Total non current liabilities | 10.166 M -23.43 % | 13.277 M 4.72 % | 12.678 M 20.03 % | 10.562 M |
| Other current liabilities | 4.873 M 56.34 % | 3.117 M 27.12 % | 2.452 M 11.76 % | 2.194 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 5.805 M 46.55 % | 3.961 M 17.75 % | 3.364 M 14.81 % | 2.930 M |
| Total liabilities | 17.280 M -8.42 % | 18.869 M 10.52 % | 17.073 M 17.62 % | 14.515 M |
| Other non current assets | -29.153 M -1.83 % | -28.629 M -3.08 % | -27.774 M -11.02 % | -25.017 M |
| Long term investments | 5.104 M 87.85 % | 2.717 M 3.62 % | 2.622 M 1.83 % | 2.575 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 24.049 M -7.19 % | 25.912 M 3.02 % | 25.152 M 12.08 % | 22.442 M |
| Total non current assets | 29.153 M 1.83 % | 28.629 M 3.08 % | 27.774 M 11.02 % | 25.017 M |
| Other current assets | 790.000 K -59.51 % | 1.951 M 575.09 % | 289.000 K -49.39 % | 571.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 395.000 K -29.08 % | 557.000 K -21.88 % | 713.000 K 96.96 % | 362.000 K |
| Cash and short term investments | 395.000 K -29.08 % | 557.000 K -21.88 % | 713.000 K 96.96 % | 362.000 K |
| Total current assets | 1.465 M -48.21 % | 2.829 M 128.70 % | 1.237 M 9.66 % | 1.128 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 280.000 K -12.77 % | 321.000 K 36.60 % | 235.000 K 20.51 % | 195.000 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 3.336 M 13.20 % | 2.947 M 56.76 % | 1.880 M 40.93 % | 1.334 M |
| Account payables | 932.000 K 10.43 % | 844.000 K -7.46 % | 912.000 K -99.92 % | 1.148 B |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 1.911 M -4.88 % | 2.009 M 35.29 % | 1.485 M -3.13 % | 1.533 M |
| Capital lease obligations | 87.000 K -2.25 % | 89.000 K 206.90 % | 29.000 K | 0.000 |
| Preferred stock | 1.543 M 0.06 % | 1.542 M 0.00 % | 1.542 M 14.65 % | 1.345 M |
| Other total stockholders equity | 225.000 K 12.50 % | 200.000 K -51.57 % | 413.000 K 53.53 % | 269.000 K |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 1.309 M -19.74 % | 1.631 M 58.20 % | 1.031 M 0.78 % | 1.023 M |
| Total assets | 33.954 M -1.31 % | 34.405 M 11.38 % | 30.891 M 12.42 % | 27.479 M |
| 2015 | 2014 | 2013 | 2012 |
| 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 19.000 K -9.52 % | 21.000 K 133.33 % | 9.000 K -25.00 % | 12.000 K |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -1.976 M 18.25 % | -2.417 M -221.41 % | -752.000 K 22.31 % | -968.000 K |
| Net cash provided by operating activities | 213.000 K -9.75 % | 236.000 K -35.69 % | 367.000 K 6.07 % | 346.000 K |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -990.000 K -46.23 % | -677.000 K 13.43 % | -782.000 K -9.37 % | -715.000 K |
| Net cash used for investing activites | -990.000 K -46.23 % | -677.000 K 13.43 % | -782.000 K -9.37 % | -715.000 K |
| Debt repayment | 1.110 M -26.05 % | 1.501 M 37.58 % | 1.091 M -99.64 % | 303.198 M |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 260.028 M |
| Common stock repurchased | 0.000 100.00 % | -433.868 M | 0.000 100.00 % | -3.012 M |
| Dividends paid | -461.000 K 4.75 % | -484.000 K -32.97 % | -364.000 K -3.41 % | -352.000 K |
| Other financing activites | -34.000 K -100.00 % | 1.016 B 2 604 880.32 % | 39.000 K 100.06 % | -60.238 M |
| Net cash used provided by financing activities | 615.000 K 115.79 % | 285.000 K -62.79 % | 766.000 K 157.91 % | 297.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 -100.00 % | 434.000 K |
| Net change in cash | -162.000 K -3.85 % | -156.000 K -144.44 % | 351.000 K -3.04 % | 362.000 K |
| Cash at beginning of period | 557.000 K -21.88 % | 713.000 K 96.96 % | 362.000 K | 0.000 |
| Cash at end of period | 395.000 K -29.08 % | 557.000 K -21.88 % | 713.000 K 96.96 % | 362.000 K |
| Operating cash flow | 213.000 K -9.75 % | 236.000 K -35.69 % | 367.000 K 6.07 % | 346.000 K |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 213.000 K -9.75 % | 236.000 K -35.69 % | 367.000 K 6.07 % | 346.000 K |
| 2015 | 2014 | 2013 | 2012 |
| 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 600.000 K -29.99 % | 857.000 K 47.50 % | 581.000 K 21.55 % | 478.000 K -33.05 % | 714.000 K -9.73 % | 791.000 K 24.57 % | 635.000 K -0.94 % | 641.000 K 2.07 % | 628.000 K -14.21 % | 732.000 K 17.12 % | 625.000 K -5.59 % | 662.000 K 9.42 % | 605.000 K -3.82 % | 629.000 K |
| Net income | 137.000 K -71.34 % | 478.000 K 206.41 % | 156.000 K -81.60 % | 848.000 K 39.02 % | 610.000 K -38.57 % | 993.000 K 36.97 % | 725.000 K -3.07 % | 748.000 K 924.66 % | 73.000 K -44.70 % | 132.000 K -34.65 % | 202.000 K -52.02 % | 421.000 K 65.10 % | 255.000 K -18.53 % | 313.000 K |
| Income before tax | 174.000 K -75.11 % | 699.000 K 212.05 % | 224.000 K -58.21 % | 536.000 K -30.57 % | 772.000 K -35.13 % | 1.190 M 37.25 % | 867.000 K -8.06 % | 943.000 K 99.37 % | 473.000 K 91.50 % | 247.000 K -16.55 % | 296.000 K -41.96 % | 510.000 K 36.73 % | 373.000 K -9.25 % | 411.000 K |
| Income before tax ratio | 0.29 -64.44 % | 0.82 111.56 % | 0.39 -65.62 % | 1.12 3.71 % | 1.08 -28.13 % | 1.50 10.19 % | 1.37 -7.19 % | 1.47 95.32 % | 0.75 123.21 % | 0.34 -28.75 % | 0.47 -38.52 % | 0.77 24.96 % | 0.62 -5.65 % | 0.65 |
| EBITDA | 326.000 K -40.29 % | 546.000 K 80.20 % | 303.000 K 55.38 % | 195.000 K -54.01 % | 424.000 K -11.48 % | 479.000 K 40.88 % | 340.000 K 3.03 % | 330.000 K -4.35 % | 345.000 K -20.14 % | 432.000 K 20.00 % | 360.000 K -6.74 % | 386.000 K 9.97 % | 351.000 K -3.04 % | 362.000 K |
| Net income ratio | 0.23 -59.06 % | 0.56 107.73 % | 0.27 -84.87 % | 1.77 107.65 % | 0.85 -31.95 % | 1.26 9.95 % | 1.14 -2.16 % | 1.17 903.88 % | 0.12 -35.54 % | 0.18 -44.21 % | 0.32 -49.18 % | 0.64 50.88 % | 0.42 -15.30 % | 0.50 |
| Ratio EBITDA | 0.54 -14.72 % | 0.64 22.16 % | 0.52 27.84 % | 0.41 -31.30 % | 0.59 -1.94 % | 0.61 13.10 % | 0.54 4.00 % | 0.51 -6.29 % | 0.55 -6.91 % | 0.59 2.46 % | 0.58 -1.21 % | 0.58 0.50 % | 0.58 0.81 % | 0.58 |
| Gross profit ratio | 0.62 -14.85 % | 0.73 27.04 % | 0.57 21.22 % | 0.47 -26.93 % | 0.65 -0.62 % | 0.65 10.84 % | 0.59 1.76 % | 0.58 -3.59 % | 0.60 -5.55 % | 0.63 0.30 % | 0.63 -4.26 % | 0.66 2.93 % | 0.64 1.87 % | 0.63 |
| Weighted average shs out dil | 484.808 K 0.00 % | 484.807 K -0.01 % | 484.840 K 0.00 % | 484.839 K 0.00 % | 484.840 K 0.00 % | 484.839 K 0.00 % | 484.839 K 0.00 % | 484.839 K -0.38 % | 486.666 K -7.83 % | 528.000 K -0.67 % | 531.578 K -1.51 % | 539.743 K -2.03 % | 550.900 K 0.94 % | 545.762 K |
| Weighted average shs out | 484.806 K 0.00 % | 484.806 K -0.01 % | 484.839 K 0.00 % | 484.839 K 0.00 % | 484.839 K 0.00 % | 484.839 K 0.00 % | 484.839 K 0.00 % | 484.839 K -0.38 % | 486.666 K -7.83 % | 528.000 K -0.67 % | 531.578 K -1.51 % | 539.743 K 1.82 % | 530.111 K 0.86 % | 525.612 K |
| EPS diluted | 0.28 -71.72 % | 0.99 209.38 % | 0.32 -81.71 % | 1.75 38.89 % | 1.26 -38.54 % | 2.05 36.67 % | 1.50 -2.60 % | 1.54 926.67 % | 0.15 -40.00 % | 0.25 -34.21 % | 0.38 -51.28 % | 0.78 69.57 % | 0.46 -19.30 % | 0.57 |
| Earnings per share | 0.28 -71.72 % | 0.99 209.38 % | 0.32 -81.71 % | 1.75 38.89 % | 1.26 -38.54 % | 2.05 36.67 % | 1.50 -2.60 % | 1.54 926.67 % | 0.15 -40.00 % | 0.25 -34.21 % | 0.38 -51.28 % | 0.78 62.50 % | 0.48 -20.00 % | 0.60 |
| Gross profit | 372.000 K -40.38 % | 624.000 K 87.39 % | 333.000 K 47.35 % | 226.000 K -51.08 % | 462.000 K -10.29 % | 515.000 K 38.07 % | 373.000 K 0.81 % | 370.000 K -1.60 % | 376.000 K -18.97 % | 464.000 K 17.47 % | 395.000 K -9.61 % | 437.000 K 12.63 % | 388.000 K -2.02 % | 396.000 K |
| Income tax expense | 19.000 K -86.71 % | 143.000 K 521.74 % | 23.000 K -93.87 % | 375.000 K 226.09 % | 115.000 K -7.26 % | 124.000 K 53.09 % | 81.000 K -27.68 % | 112.000 K -66.86 % | 338.000 K 463.33 % | 60.000 K 30.43 % | 46.000 K 31.43 % | 35.000 K -44.44 % | 63.000 K 40.00 % | 45.000 K |
| Cost of revenue | 228.000 K -2.15 % | 233.000 K -6.05 % | 248.000 K -1.59 % | 252.000 K 0.00 % | 252.000 K -8.70 % | 276.000 K 5.34 % | 262.000 K -3.32 % | 271.000 K 7.54 % | 252.000 K -5.97 % | 268.000 K 16.52 % | 230.000 K 2.22 % | 225.000 K 3.69 % | 217.000 K -6.87 % | 233.000 K |
| General and administrative expenses | 49.000 K -37.18 % | 78.000 K 160.00 % | 30.000 K 7.14 % | 28.000 K -31.71 % | 41.000 K 13.89 % | 36.000 K 9.09 % | 33.000 K -5.71 % | 35.000 K -2.78 % | 36.000 K 12.50 % | 32.000 K -8.57 % | 35.000 K -31.37 % | 51.000 K 37.84 % | 37.000 K 8.82 % | 34.000 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 19.000 K -93.36 % | 286.000 K 376.67 % | 60.000 K -86.84 % | 456.000 K -6.37 % | 487.000 K -45.10 % | 887.000 K 16.86 % | 759.000 K -5.01 % | 799.000 K 148.14 % | 322.000 K 544.00 % | 50.000 K -24.24 % | 66.000 K -72.03 % | 236.000 K 56.29 % | 151.000 K -22.96 % | 196.000 K |
| Cost and expenses | 247.000 K -52.41 % | 519.000 K 68.51 % | 308.000 K -56.50 % | 708.000 K -4.19 % | 739.000 K -36.46 % | 1.163 M 13.91 % | 1.021 M -4.58 % | 1.070 M 86.41 % | 574.000 K 80.50 % | 318.000 K 7.43 % | 296.000 K -35.79 % | 461.000 K 25.27 % | 368.000 K -14.22 % | 429.000 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 49.000 K -37.18 % | 78.000 K 160.00 % | 30.000 K 7.14 % | 28.000 K -31.71 % | 41.000 K 13.89 % | 36.000 K 9.09 % | 33.000 K -5.71 % | 35.000 K -2.78 % | 36.000 K 12.50 % | 32.000 K -8.57 % | 35.000 K -31.37 % | 51.000 K 37.84 % | 37.000 K 8.82 % | 34.000 K |
| Interest income | 179.000 K -15.17 % | 211.000 K 24.85 % | 169.000 K 15.75 % | 146.000 K -17.51 % | 177.000 K -16.51 % | 212.000 K -20.00 % | 265.000 K 17.26 % | 226.000 K 0.44 % | 225.000 K 34.73 % | 167.000 K 1.21 % | 165.000 K 1.23 % | 163.000 K -1.81 % | 166.000 K -8.29 % | 181.000 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 3.000 K -50.00 % | 6.000 K 100.00 % | 3.000 K -40.00 % | 5.000 K 66.67 % | 3.000 K -40.00 % | 5.000 K 25.00 % | 4.000 K 0.00 % | 4.000 K -20.00 % | 5.000 K 0.00 % | 5.000 K 25.00 % | 4.000 K -20.00 % | 5.000 K 0.00 % | 5.000 K 25.00 % | 4.000 K |
| Operating income | 323.000 K -40.19 % | 540.000 K 80.00 % | 300.000 K 57.89 % | 190.000 K -54.87 % | 421.000 K -11.18 % | 474.000 K 41.07 % | 336.000 K 3.07 % | 326.000 K -4.12 % | 340.000 K -20.37 % | 427.000 K 19.94 % | 356.000 K -6.56 % | 381.000 K 10.12 % | 346.000 K -3.35 % | 358.000 K |
| Operating income ratio | 0.54 -14.56 % | 0.63 22.03 % | 0.52 29.90 % | 0.40 -32.59 % | 0.59 -1.60 % | 0.60 13.25 % | 0.53 4.04 % | 0.51 -6.06 % | 0.54 -7.19 % | 0.58 2.41 % | 0.57 -1.03 % | 0.58 0.63 % | 0.57 0.48 % | 0.57 |
| Total other income expenses net | -149.000 K -197.39 % | 153.000 K 301.32 % | -76.000 K -122.49 % | 338.000 K -3.70 % | 351.000 K -50.63 % | 711.000 K 34.91 % | 527.000 K -13.32 % | 608.000 K 357.14 % | 133.000 K 171.89 % | -185.000 K -208.33 % | -60.000 K -146.51 % | 129.000 K 377.78 % | 27.000 K -49.06 % | 53.000 K |
| 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
| 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -565.000 K -43.04 % | -395.000 K -14.83 % | -344.000 K 32.28 % | -508.000 K -18.69 % | -428.000 K 23.16 % | -557.000 K 27.28 % | -766.000 K 14.22 % | -893.000 K -74.07 % | -513.000 K 28.05 % | -713.000 K -63.53 % | -436.000 K 3.96 % | -454.000 K -19.16 % | -381.000 K -5.25 % | -362.000 K |
| Total investments | 5.082 M -0.43 % | 5.104 M 56.42 % | 3.263 M -0.91 % | 3.293 M 18.37 % | 2.782 M 2.39 % | 2.717 M -1.02 % | 2.745 M 0.73 % | 2.725 M 12.88 % | 2.414 M -7.93 % | 2.622 M -0.11 % | 2.625 M -4.23 % | 2.741 M 5.79 % | 2.591 M 0.62 % | 2.575 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 10.934 M 0.34 % | 10.897 M 3.59 % | 10.519 M 0.54 % | 10.463 M 7.71 % | 9.714 M 5.63 % | 9.196 M 12.67 % | 8.162 M 6.01 % | 7.699 M 6.98 % | 7.197 M 0.03 % | 7.195 M 0.76 % | 7.141 M 1.87 % | 7.010 M 5.27 % | 6.659 M 2.84 % | 6.475 M |
| Common stock | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M 0.00 % | 3.230 M -4.41 % | 3.379 M 0.24 % | 3.371 M 0.66 % | 3.349 M 0.18 % | 3.343 M 0.00 % | 3.343 M 0.03 % | 3.342 M |
| Total equity | 16.688 M 0.08 % | 16.674 M 3.10 % | 16.172 M -1.70 % | 16.451 M 5.41 % | 15.607 M 0.46 % | 15.536 M 7.01 % | 14.518 M -0.32 % | 14.565 M 6.22 % | 13.712 M -0.77 % | 13.818 M 2.36 % | 13.499 M 2.27 % | 13.199 M 0.53 % | 13.130 M 1.28 % | 12.964 M |
| Other non current liabilities | 1.229 M 0.57 % | 1.222 M 9.40 % | 1.117 M -1.06 % | 1.129 M -31.33 % | 1.644 M 6.61 % | 1.542 M -8.43 % | 1.684 M 4.27 % | 1.615 M 14.05 % | 1.416 M 41.32 % | 1.002 M | 0.000 | 0.000 100.00 % | -11.204 M -6.08 % | -10.562 M |
| Long term debt | 11.743 M 14.53 % | 10.253 M -4.27 % | 10.710 M -4.26 % | 11.186 M -9.25 % | 12.326 M -7.78 % | 13.366 M -4.78 % | 14.037 M 3.72 % | 13.534 M 6.71 % | 12.683 M -0.19 % | 12.707 M 16.51 % | 10.906 M 3.29 % | 10.559 M -5.76 % | 11.204 M 6.08 % | 10.562 M |
| Total non current liabilities | 11.657 M 14.67 % | 10.166 M -4.29 % | 10.622 M -4.26 % | 11.095 M -9.35 % | 12.240 M -7.81 % | 13.277 M -4.79 % | 13.945 M 3.77 % | 13.438 M 5.95 % | 12.683 M 0.04 % | 12.678 M 16.25 % | 10.906 M 3.29 % | 10.559 M -5.76 % | 11.204 M 6.08 % | 10.562 M |
| Other current liabilities | 4.104 M -15.78 % | 4.873 M -10.95 % | 5.472 M 20.24 % | 4.551 M 18.24 % | 3.849 M 23.48 % | 3.117 M 47.24 % | 2.117 M -19.60 % | 2.633 M -5.29 % | 2.780 M 13.38 % | 2.452 M 30.98 % | 1.872 M -11.82 % | 2.123 M 28.59 % | 1.651 M -24.75 % | 2.194 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 4.867 M -16.16 % | 5.805 M -8.65 % | 6.355 M 16.95 % | 5.434 M 13.42 % | 4.791 M 20.95 % | 3.961 M 37.30 % | 2.885 M -18.36 % | 3.534 M -3.92 % | 3.678 M 9.33 % | 3.364 M 29.09 % | 2.606 M -7.78 % | 2.826 M 19.59 % | 2.363 M -19.35 % | 2.930 M |
| Total liabilities | 17.839 M 3.23 % | 17.280 M -4.96 % | 18.182 M 2.44 % | 17.749 M -5.39 % | 18.761 M -0.57 % | 18.869 M 1.41 % | 18.606 M -0.41 % | 18.683 M 5.10 % | 17.777 M 4.12 % | 17.073 M 17.63 % | 14.514 M 1.20 % | 14.342 M -0.01 % | 14.344 M -1.18 % | 14.515 M |
| Other non current assets | -29.463 M -1.06 % | -29.153 M -1.48 % | -28.727 M 0.34 % | -28.826 M -2.35 % | -28.165 M 1.62 % | -28.629 M 1.57 % | -29.085 M 0.72 % | -29.296 M -3.84 % | -28.213 M -1.58 % | -27.774 M -9.79 % | -25.298 M -1.27 % | -24.980 M 0.66 % | -25.147 M -0.52 % | -25.017 M |
| Long term investments | 5.082 M -0.43 % | 5.104 M 56.42 % | 3.263 M -0.91 % | 3.293 M 18.37 % | 2.782 M 2.39 % | 2.717 M -1.02 % | 2.745 M 0.73 % | 2.725 M 12.88 % | 2.414 M -7.93 % | 2.622 M -0.11 % | 2.625 M -4.23 % | 2.741 M 5.79 % | 2.591 M 0.62 % | 2.575 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 24.381 M 1.38 % | 24.049 M -5.56 % | 25.464 M -0.27 % | 25.533 M 0.59 % | 25.383 M -2.04 % | 25.912 M -1.62 % | 26.340 M -0.87 % | 26.571 M 2.99 % | 25.799 M 2.57 % | 25.152 M 10.93 % | 22.673 M 1.95 % | 22.239 M -1.41 % | 22.556 M 0.51 % | 22.442 M |
| Total non current assets | 29.463 M 1.06 % | 29.153 M 1.48 % | 28.727 M -0.34 % | 28.826 M 2.35 % | 28.165 M -1.62 % | 28.629 M -1.57 % | 29.085 M -0.72 % | 29.296 M 3.84 % | 28.213 M 1.58 % | 27.774 M 9.79 % | 25.298 M 1.27 % | 24.980 M -0.66 % | 25.147 M 0.52 % | 25.017 M |
| Other current assets | 616.000 K -22.03 % | 790.000 K -7.17 % | 851.000 K -2.18 % | 870.000 K -61.21 % | 2.243 M 14.97 % | 1.951 M 434.52 % | 365.000 K 25.43 % | 291.000 K -8.20 % | 317.000 K 9.69 % | 289.000 K -2.69 % | 297.000 K -15.86 % | 353.000 K -3.02 % | 364.000 K -36.25 % | 571.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 565.000 K 43.04 % | 395.000 K 14.83 % | 344.000 K -32.28 % | 508.000 K 18.69 % | 428.000 K -23.16 % | 557.000 K -27.28 % | 766.000 K -14.22 % | 893.000 K 74.07 % | 513.000 K -28.05 % | 713.000 K 63.53 % | 436.000 K -3.96 % | 454.000 K 19.16 % | 381.000 K 5.25 % | 362.000 K |
| Cash and short term investments | 565.000 K 43.04 % | 395.000 K 14.83 % | 344.000 K -32.28 % | 508.000 K 18.69 % | 428.000 K -23.16 % | 557.000 K -27.28 % | 766.000 K -14.22 % | 893.000 K 74.07 % | 513.000 K -28.05 % | 713.000 K 63.53 % | 436.000 K -3.96 % | 454.000 K 19.16 % | 381.000 K 5.25 % | 362.000 K |
| Total current assets | 1.381 M -5.73 % | 1.465 M 2.95 % | 1.423 M -12.38 % | 1.624 M -45.99 % | 3.007 M 6.29 % | 2.829 M 105.30 % | 1.378 M -5.36 % | 1.456 M 17.32 % | 1.241 M 0.32 % | 1.237 M 22.96 % | 1.006 M -3.82 % | 1.046 M 6.95 % | 978.000 K -13.30 % | 1.128 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 200.000 K -28.57 % | 280.000 K 22.81 % | 228.000 K -7.32 % | 246.000 K -26.79 % | 336.000 K 4.67 % | 321.000 K 29.96 % | 247.000 K -9.19 % | 272.000 K -33.82 % | 411.000 K 74.89 % | 235.000 K -13.92 % | 273.000 K 14.23 % | 239.000 K 2.58 % | 233.000 K 19.49 % | 195.000 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 3.683 M 10.40 % | 3.336 M -20.65 % | 4.204 M 12.11 % | 3.750 M 17.33 % | 3.196 M 8.45 % | 2.947 M 10.75 % | 2.661 M 6.61 % | 2.496 M 22.65 % | 2.035 M 8.24 % | 1.880 M 10.01 % | 1.709 M 12.81 % | 1.515 M 12.31 % | 1.349 M 1.12 % | 1.334 M |
| Account payables | 763.000 K -18.13 % | 932.000 K 5.55 % | 883.000 K 0.00 % | 883.000 K -6.26 % | 942.000 K 11.61 % | 844.000 K 9.90 % | 768.000 K -14.76 % | 901.000 K 0.33 % | 898.000 K -1.54 % | 912.000 K | 0.000 -100.00 % | 1.166 B 27.99 % | 911.000 M -20.64 % | 1.148 B |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 1.873 M -1.99 % | 1.911 M 6.23 % | 1.799 M -2.70 % | 1.849 M -0.22 % | 1.853 M -7.77 % | 2.009 M -2.00 % | 2.050 M -1.20 % | 2.075 M 50.80 % | 1.376 M -7.34 % | 1.485 M 23.34 % | 1.204 M 2.82 % | 1.171 M -23.91 % | 1.539 M 0.39 % | 1.533 M |
| Capital lease obligations | 86.000 K -1.15 % | 87.000 K -1.14 % | 88.000 K -3.30 % | 91.000 K 5.81 % | 86.000 K -3.37 % | 89.000 K -3.26 % | 92.000 K -4.17 % | 96.000 K | 0.000 -100.00 % | 29.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 1.543 M 0.00 % | 1.543 M 0.00 % | 1.543 M 0.00 % | 1.543 M 0.00 % | 1.543 M 0.06 % | 1.542 M 20.28 % | 1.282 M -16.81 % | 1.541 M -0.06 % | 1.542 M 0.00 % | 1.542 M 0.00 % | 1.542 M 0.00 % | 1.542 M 14.65 % | 1.345 M 0.00 % | 1.345 M |
| Other total stockholders equity | -892.000 K 1.65 % | -907.000 K 1.31 % | -919.000 K -44.95 % | -634.000 K 13.51 % | -733.000 K -66.21 % | -441.000 K -332.11 % | 190.000 K 1.60 % | 187.000 K -54.83 % | 414.000 K 0.24 % | 413.000 K 57.03 % | 263.000 K 97.74 % | 133.000 K -45.49 % | 244.000 K -9.29 % | 269.000 K |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 1.315 M 0.46 % | 1.309 M 8.63 % | 1.205 M -1.23 % | 1.220 M -29.48 % | 1.730 M 6.07 % | 1.631 M -8.16 % | 1.776 M 3.80 % | 1.711 M 20.83 % | 1.416 M 37.34 % | 1.031 M 2.89 % | 1.002 M 4.70 % | 957.000 K 23.17 % | 777.000 K -24.05 % | 1.023 M |
| Total assets | 34.527 M 1.69 % | 33.954 M -1.16 % | 34.354 M 0.45 % | 34.200 M -0.49 % | 34.368 M -0.11 % | 34.405 M 3.87 % | 33.124 M -0.37 % | 33.248 M 5.59 % | 31.489 M 1.94 % | 30.891 M 10.27 % | 28.013 M 1.71 % | 27.541 M 0.24 % | 27.474 M -0.02 % | 27.479 M |
| 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
| 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 2.000 K -33.33 % | 3.000 K -50.00 % | 6.000 K 500.00 % | 1.000 K -88.89 % | 9.000 K 50.00 % | 6.000 K 0.00 % | 6.000 K -14.29 % | 7.000 K 250.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K -50.00 % | 4.000 K |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -225.000 K 56.90 % | -522.000 K -849.09 % | -55.000 K 92.72 % | -756.000 K -17.57 % | -643.000 K 29.73 % | -915.000 K -22.16 % | -749.000 K -1.35 % | -739.000 K -5 178.57 % | -14.000 K | 0.000 100.00 % | -132.000 K 64.03 % | -367.000 K -45.06 % | -253.000 K 12.46 % | -289.000 K |
| Net cash provided by operating activities | -68.000 K -223.81 % | -21.000 K -116.80 % | 125.000 K 9.65 % | 114.000 K 2 380.00 % | -5.000 K -104.81 % | 104.000 K 1 633.33 % | 6.000 K -85.00 % | 40.000 K -53.49 % | 86.000 K -45.91 % | 159.000 K 63.92 % | 97.000 K 18.29 % | 82.000 K 182.76 % | 29.000 K -52.46 % | 61.000 K |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 59.000 K 110.71 % | 28.000 K 103.14 % | -893.000 K -1 976.74 % | -43.000 K 47.56 % | -82.000 K 87.33 % | -647.000 K -476.16 % | 172.000 K 719.05 % | 21.000 K 109.42 % | -223.000 K 66.06 % | -657.000 K -911.11 % | 81.000 K 150.63 % | -160.000 K -247.83 % | -46.000 K -110.27 % | 448.000 K |
| Net cash used for investing activites | 59.000 K 110.71 % | 28.000 K 103.14 % | -893.000 K -1 976.74 % | -43.000 K 47.56 % | -82.000 K 87.33 % | -647.000 K -476.16 % | 172.000 K 719.05 % | 21.000 K 109.42 % | -223.000 K 66.06 % | -657.000 K -911.11 % | 81.000 K 150.63 % | -160.000 K -247.83 % | -46.000 K -110.27 % | 448.000 K |
| Debt repayment | 363.000 K 278.13 % | 96.000 K -86.96 % | 736.000 K 217.24 % | 232.000 K 404.35 % | 46.000 K -90.63 % | 491.000 K 56.37 % | 314.000 K -50.32 % | 632.000 K 887.50 % | 64.000 K -89.64 % | 618.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.409 M | 0.000 | 0.000 -100.00 % | 828.000 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -195.000 K | 0.000 | 0.000 100.00 % | -201.000 K | 0.000 | 0.000 100.00 % | -1.000 K |
| Dividends paid | -115.000 K -0.88 % | -114.000 K 0.87 % | -115.000 K 46.76 % | -216.000 K -1 250.00 % | -16.000 K -6.67 % | -15.000 K 94.74 % | -285.000 K -206.45 % | -93.000 K -2.20 % | -91.000 K 0.00 % | -91.000 K 1.09 % | -92.000 K -2.22 % | -90.000 K 1.10 % | -91.000 K -1.11 % | -90.000 K |
| Other financing activites | -69.000 K -211.29 % | 62.000 K 464.71 % | -17.000 K -142.86 % | -7.000 K 90.28 % | -72.000 K 49.30 % | -142.000 K 57.49 % | -334.000 K -1 236.00 % | -25.000 K 30.56 % | -36.000 K -114.52 % | 248.000 K 338.46 % | -104.000 K -143.15 % | 241.000 K 89.76 % | 127.000 K 138.84 % | -327.000 K |
| Net cash used provided by financing activities | 179.000 K 306.82 % | 44.000 K -92.72 % | 604.000 K 6 611.11 % | 9.000 K 121.43 % | -42.000 K -112.57 % | 334.000 K 209.51 % | -305.000 K -195.61 % | 319.000 K 606.35 % | -63.000 K -108.13 % | 775.000 K 495.41 % | -196.000 K -229.80 % | 151.000 K 319.44 % | 36.000 K 108.63 % | -417.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 270.000 K |
| Net change in cash | 170.000 K 233.33 % | 51.000 K 131.10 % | -164.000 K -305.00 % | 80.000 K 162.02 % | -129.000 K 38.28 % | -209.000 K -64.57 % | -127.000 K -133.42 % | 380.000 K 290.00 % | -200.000 K -172.20 % | 277.000 K 1 638.89 % | -18.000 K -124.66 % | 73.000 K 284.21 % | 19.000 K -94.75 % | 362.000 K |
| Cash at beginning of period | 395.000 K 14.83 % | 344.000 K -32.28 % | 508.000 K 18.69 % | 428.000 K -23.16 % | 557.000 K -27.28 % | 766.000 K -14.22 % | 893.000 K 74.07 % | 513.000 K -28.05 % | 713.000 K 63.53 % | 436.000 K -3.96 % | 454.000 K 19.16 % | 381.000 K 5.25 % | 362.000 K | 0.000 |
| Cash at end of period | 565.000 K 43.04 % | 395.000 K 14.83 % | 344.000 K -32.28 % | 508.000 K 18.69 % | 428.000 K -23.16 % | 557.000 K -27.28 % | 766.000 K -14.22 % | 893.000 K 74.07 % | 513.000 K -28.05 % | 713.000 K 63.53 % | 436.000 K -3.96 % | 454.000 K 19.16 % | 381.000 K 5.25 % | 362.000 K |
| Operating cash flow | -68.000 K -223.81 % | -21.000 K -116.80 % | 125.000 K 9.65 % | 114.000 K 2 380.00 % | -5.000 K -104.81 % | 104.000 K 1 633.33 % | 6.000 K -85.00 % | 40.000 K -53.49 % | 86.000 K -45.91 % | 159.000 K 63.92 % | 97.000 K 18.29 % | 82.000 K 182.76 % | 29.000 K -52.46 % | 61.000 K |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -68.000 K -223.81 % | -21.000 K -116.80 % | 125.000 K 9.65 % | 114.000 K 2 380.00 % | -5.000 K -104.81 % | 104.000 K 1 633.33 % | 6.000 K -85.00 % | 40.000 K -53.49 % | 86.000 K -45.91 % | 159.000 K 63.92 % | 97.000 K 18.29 % | 82.000 K 182.76 % | 29.000 K -52.46 % | 61.000 K |
| 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 |