|
Cash & Equivalents
|
2.93M | 2.38M | 1.68M | 0.84M | 0.65M | 0.57M | 7.41M | 8.80M | 8.24M | 3.14M | 1.64M | 1.15M | 1.55M | 7.81M | 4.66M | 21.80M | 18.69M | 16.71M | 11.38M | 7.07M | 6.18M | 4.58M | 13.68M | 11.23M | 9.41M | 9.42M | 5.71M | 6.15M | 6.30M | 5.87M | 6.88M | 12.72M | 8.64M | 8.35M | 10.10M | 10.89M | 16.22M | 25.15M | 33.71M | 21.53M | 18.72M | 32.97M | 43.66M | 30.78M | 83.13M | 95.52M | 115.05M | 127.16M | 89.29M | 82.65M | 79.31M | 75.56M | 58.56M | 58.65M | 49.47M | 33.60M | 35.73M | 32.77M | 35.31M | 40.08M | 34.13M | 39.28M |
|
Short-term Investments
|
| | | | | | | | | | 0.61M | 0.56M | 0.62M | 0.05M | 0.12M | 0.02M | 0.04M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | 0.18M | 0.21M | 0.15M | 0.15M | 0.13M | 0.12M | 0.12M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.93M | 2.38M | 1.68M | 0.84M | 0.65M | 0.57M | 7.41M | 8.80M | 8.24M | 3.14M | 2.25M | 1.71M | 2.17M | 7.85M | 4.78M | 21.83M | 18.73M | 16.80M | 11.48M | 7.18M | 6.29M | 4.69M | 13.86M | 11.44M | 9.56M | 9.57M | 5.83M | 6.27M | 6.42M | 5.98M | 7.04M | 12.87M | 8.79M | 8.50M | 10.26M | 10.89M | 16.22M | 25.15M | 33.71M | 21.53M | 18.72M | 32.97M | 43.66M | 30.78M | 83.13M | 95.52M | 115.05M | 127.16M | 89.29M | 82.65M | 79.31M | 75.56M | 58.56M | 58.65M | 49.47M | 33.60M | 35.73M | 32.77M | 35.31M | 40.08M | 34.13M | 39.28M |
|
Receivables - Net
|
| | | 2.70M | 2.31M | 2.00M | 1.95M | 1.19M | 1.02M | 2.07M | 2.08M | 2.00M | 4.75M | 5.82M | 6.31M | 5.10M | 5.11M | 4.34M | 5.54M | 12.17M | 12.66M | 14.48M | 16.74M | 17.52M | 15.65M | 17.48M | 19.27M | 10.66M | 20.14M | 23.79M | 32.49M | 17.05M | 19.35M | 20.86M | 24.22M | 22.71M | 22.73M | 25.30M | 26.69M | 33.13M | 43.44M | 46.27M | 59.03M | 61.98M | 219.10M | 228.11M | 291.20M | 263.14M | 257.63M | 255.67M | 231.00M | 178.19M | 203.89M | 195.53M | 217.24M | 191.01M | 198.03M | 191.61M | 199.51M | 181.77M | 203.87M | 205.90M |
|
Receivables - Other
|
| | | | | | | 0.59M | 0.54M | 0.90M | 1.09M | 1.22M | 1.65M | 2.02M | 1.71M | 1.47M | 1.38M | 1.26M | 1.13M | 4.46M | 4.92M | 4.96M | 7.02M | 4.76M | 4.13M | 6.62M | 9.18M | 4.31M | 8.96M | 9.36M | 14.10M | 8.39M | 7.36M | 7.93M | 11.48M | 11.77M | 11.45M | 11.16M | 14.48M | 18.27M | 22.89M | 25.58M | 35.27M | 38.84M | 69.23M | 76.69M | 97.03M | 82.32M | 84.11M | 85.99M | 60.42M | 51.47M | 48.64M | 40.35M | 85.30M | 64.12M | 72.64M | 70.36M | 88.11M | 84.44M | 86.97M | 92.32M |
|
Receivables
|
| | | 2.70M | 2.31M | 2.00M | 1.95M | 1.78M | 1.56M | 2.96M | 3.17M | 3.22M | 6.39M | 7.84M | 8.02M | 6.58M | 6.49M | 5.60M | 6.67M | 16.64M | 17.58M | 19.44M | 23.76M | 22.28M | 19.78M | 24.09M | 28.44M | 14.97M | 29.10M | 33.15M | 46.59M | 25.44M | 26.70M | 28.80M | 35.71M | 34.48M | 34.18M | 36.46M | 41.17M | 51.40M | 66.33M | 71.85M | 94.30M | 100.82M | 288.33M | 304.80M | 388.23M | 345.46M | 341.75M | 341.65M | 291.43M | 229.66M | 252.53M | 235.88M | 302.53M | 255.13M | 270.67M | 261.97M | 287.62M | 266.21M | 290.84M | 298.22M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.30M | 0.30M | 0.35M | 0.38M | 0.12M | 0.14M | 0.34M | 0.26M | 0.28M | 0.56M | 0.62M | 0.34M | 0.35M | 0.39M | 0.35M | 0.37M | 0.64M | 0.57M | 0.40M | 0.60M | 0.58M | 0.49M | 0.52M | 0.55M | 0.45M | 0.58M | 0.44M | 0.55M | 0.90M | 0.80M | 0.72M | 1.31M | 1.33M | 1.51M | 1.43M | 2.14M | 3.65M | 3.20M | 2.02M | 1.96M | 4.28M | 20.68M | 20.85M | 21.93M | 20.57M | 25.38M | 26.48M | 31.91M | 8.59M | 15.17M | 15.64M | 20.59M | 7.70M | 12.04M | 12.42M | 12.42M | 6.92M | 6.58M | 7.98M |
|
Current Assets
|
| | | 3.84M | 3.26M | 2.92M | 9.73M | 10.11M | 9.39M | 5.55M | 4.58M | 3.99M | 7.48M | 14.29M | 11.43M | 27.48M | 24.43M | 21.69M | 17.59M | 20.27M | 19.72M | 19.76M | 31.37M | 29.55M | 25.70M | 27.88M | 25.98M | 23.66M | 27.47M | 30.55M | 40.41M | 39.76M | 33.66M | 34.18M | 39.66M | 37.12M | 42.45M | 53.53M | 64.24M | 58.45M | 65.36M | 81.26M | 104.64M | 97.39M | 323.79M | 345.18M | 428.57M | 410.87M | 372.85M | 365.36M | 342.77M | 266.07M | 278.13M | 269.82M | 287.29M | 242.34M | 252.69M | 243.89M | 254.12M | 242.78M | 260.23M | 268.98M |
|
Property, Plant & Equipment (Net)
|
| | | 0.39M | 0.35M | 0.30M | 0.27M | 0.23M | 0.20M | 0.32M | 0.20M | 0.15M | 0.43M | 0.43M | 0.46M | 0.47M | 0.47M | 0.42M | 0.41M | 0.61M | 0.88M | 1.16M | 1.50M | 1.47M | 2.04M | 2.46M | 2.48M | 2.01M | 2.45M | 2.56M | 2.69M | 2.76M | 2.71M | 3.05M | 3.30M | 3.43M | 3.75M | 4.28M | 5.12M | 8.18M | 9.31M | 10.46M | 11.67M | 13.05M | 18.93M | 22.12M | 25.86M | 31.09M | 33.83M | 36.89M | 38.76M | 39.33M | 41.53M | 44.93M | 43.60M | 45.78M | 46.38M | 48.16M | 49.62M | 46.97M | 44.70M | 48.46M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 6.61M | 6.61M | 6.61M | 6.61M | 3.64M | 3.64M | 4.54M | 4.54M | 3.59M | 4.84M | 4.77M | 4.77M | 4.84M | 6.31M | 6.31M | 7.31M | 42.27M | 76.80M | 76.62M | 76.62M | 42.27M | 76.62M | 76.62M | 76.62M | 42.27M | 76.62M | 76.62M | 76.62M | 42.27M | 42.27M | 42.27M | 42.27M | 42.27M | 42.27M | 42.27M | 42.27M | 69.26M | 69.72M | 70.45M | 70.45M | 80.18M | 572.61M | 559.03M | 554.98M | 559.79M | 554.96M | 548.24M | 560.34M | 561.58M | 558.65M | 408.98M | 411.06M | 220.07M | 219.88M | 221.06M | 221.08M | 221.74M | 223.94M | 223.79M |
|
Intangibles
|
| | | 3.37M | 3.31M | 3.25M | 3.19M | 0.82M | 3.43M | 7.90M | 7.90M | 4.76M | 11.12M | 10.61M | 14.73M | 9.07M | 7.26M | 9.63M | 11.13M | 19.97M | 22.77M | 18.15M | 14.57M | 12.49M | 10.61M | 8.73M | 6.85M | 2.65M | 3.98M | 3.39M | 2.84M | 1.23M | 0.90M | 0.56M | 0.23M | | | | | 43.88M | 43.21M | 42.54M | 41.87M | 53.30M | 488.36M | 467.53M | 446.54M | 440.59M | 426.91M | 407.67M | 395.18M | 379.63M | 362.54M | 345.39M | 330.53M | 313.50M | 298.06M | 285.85M | 270.26M | 257.70M | 246.34M | 235.84M |
|
Goodwill & Intangibles
|
| | | 9.97M | 9.92M | 9.86M | 9.80M | 4.46M | 7.07M | 12.44M | 12.44M | 8.35M | 15.96M | 15.38M | 19.50M | 13.91M | 13.57M | 15.94M | 18.44M | 62.23M | 99.57M | 94.77M | 91.19M | 54.76M | 87.23M | 85.35M | 83.47M | 44.91M | 80.60M | 80.01M | 79.47M | 43.50M | 43.16M | 42.83M | 42.49M | 42.27M | 42.27M | 42.27M | 42.27M | 113.14M | 112.93M | 112.99M | 112.32M | 133.48M | 1,060.97M | 1,026.56M | 1,001.51M | 1,000.38M | 981.87M | 955.91M | 955.52M | 941.21M | 921.19M | 754.37M | 741.59M | 533.58M | 517.95M | 506.91M | 491.34M | 479.44M | 470.28M | 459.62M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 0.43M | 0.41M | 0.50M | 0.52M | 0.08M | 0.54M | 0.03M | 6.46M | 0.08M | 0.08M | 0.08M | 3.38M | 0.50M | 0.40M | 0.29M | 2.50M | 0.35M | 0.69M | 0.59M | 0.60M | 0.63M | 0.66M | 0.44M | 0.04M | 0.09M | 0.01M | | | | | | 12.96M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | 36.64M | | | | 8.75M | 4.39M | 3.67M | 3.43M | 2.03M | 1.82M | 1.47M | 1.53M | | | | | | 0.80M | 0.84M | 0.88M | 0.73M | 0.59M | 4.61M | 4.65M | 9.88M | 11.11M | 13.69M | 24.57M | 34.71M | 34.52M | 34.31M | 33.99M | 33.75M | 33.53M | 33.14M |
|
Non-Current Assets
|
| | | 10.36M | 10.27M | 10.16M | 10.07M | 4.69M | 4.60M | 10.01M | 9.71M | 8.49M | 16.82M | 16.22M | 15.82M | 17.61M | 14.12M | 14.19M | 15.75M | 102.30M | 100.53M | 96.01M | 93.77M | 92.39M | 90.77M | 89.21M | 86.24M | 83.92M | 83.40M | 83.27M | 82.75M | 46.85M | 46.51M | 46.53M | 46.23M | 45.74M | 48.27M | 48.69M | 49.41M | 125.56M | 126.41M | 127.44M | 127.80M | 162.98M | 1,100.26M | 1,067.43M | 1,044.91M | 1,047.64M | 1,029.16M | 1,008.77M | 1,009.90M | 1,000.49M | 983.26M | 821.36M | 819.35M | 623.20M | 607.51M | 600.60M | 585.59M | 570.08M | 558.12M | 549.69M |
|
Assets
|
| | | 14.20M | 13.53M | 13.08M | 19.79M | 14.80M | 13.99M | 15.55M | 14.30M | 12.48M | 24.30M | 30.52M | 27.25M | 45.09M | 38.55M | 35.87M | 33.35M | 122.57M | 120.26M | 115.77M | 125.14M | 121.94M | 116.47M | 117.09M | 112.22M | 107.58M | 110.87M | 113.81M | 123.17M | 86.61M | 80.17M | 80.72M | 85.89M | 82.86M | 90.72M | 102.22M | 113.65M | 184.01M | 191.78M | 208.70M | 232.44M | 260.37M | 1,424.04M | 1,412.61M | 1,473.48M | 1,458.51M | 1,402.01M | 1,374.13M | 1,352.67M | 1,266.56M | 1,261.39M | 1,091.19M | 1,106.63M | 865.54M | 860.20M | 844.49M | 839.71M | 812.85M | 818.36M | 818.66M |
|
Accounts Payables
|
| | | 3.81M | 3.38M | 3.74M | 2.94M | 3.05M | 3.03M | 4.05M | 3.79M | 3.78M | 5.72M | 5.60M | 4.92M | 2.94M | 3.50M | 3.82M | 3.76M | 8.12M | 10.69M | 13.17M | 13.72M | 15.30M | 15.13M | 20.07M | 19.81M | 11.79M | 20.26M | 23.28M | 28.40M | 19.89M | 18.29M | 26.75M | 22.55M | 14.91M | 18.92M | 22.31M | 20.82M | 31.58M | 29.88M | 36.35M | 34.14M | 34.95M | 155.38M | 167.10M | 171.56M | 167.86M | 173.92M | 171.57M | 154.32M | 119.34M | 138.19M | 139.85M | 159.53M | 159.20M | 170.91M | 148.06M | 147.73M | 139.94M | 113.35M | 112.07M |
|
Payables
|
| | | 3.81M | 3.38M | 3.74M | 2.94M | 3.05M | 3.03M | 4.05M | 3.79M | 3.78M | 5.72M | 5.60M | 4.92M | 2.94M | 3.50M | 3.82M | 3.76M | 8.12M | 10.69M | 13.17M | 13.72M | 15.30M | 15.13M | 20.07M | 19.81M | 11.79M | 20.26M | 23.28M | 28.40M | 19.89M | 18.29M | 26.75M | 22.55M | 14.91M | 18.92M | 22.31M | 20.82M | 31.58M | 29.88M | 36.35M | 34.14M | 34.95M | 155.38M | 167.10M | 171.56M | 167.86M | 173.92M | 171.57M | 154.32M | 119.34M | 138.19M | 139.85M | 159.53M | 159.20M | 170.91M | 148.06M | 147.73M | 139.94M | 113.35M | 112.07M |
|
Accumulated Expenses
|
| | | 0.37M | 0.24M | 0.19M | 0.16M | 0.58M | 0.37M | 0.74M | 0.51M | 0.69M | 1.35M | 1.19M | 1.27M | 3.40M | 1.88M | 2.37M | 3.90M | 6.83M | 7.80M | 9.17M | 10.17M | 9.62M | 10.04M | 8.61M | 8.91M | 3.01M | 9.95M | 10.44M | 12.86M | 8.23M | 11.49M | 5.72M | 11.49M | 16.20M | 12.83M | 11.63M | 16.26M | 19.42M | 23.62M | 22.20M | 36.19M | 46.20M | 84.43M | 81.88M | 111.17M | 95.17M | 86.16M | 79.17M | 75.38M | 69.22M | 49.76M | 55.15M | 66.16M | 33.93M | 26.32M | 29.52M | 34.30M | 35.26M | 79.89M | 80.45M |
|
Other Accumulated Expenses
|
| | | 1.26M | 2.00M | 1.43M | 1.26M | 1.16M | 1.05M | 1.08M | 1.00M | 0.67M | 2.81M | 3.28M | 3.68M | 0.90M | 2.64M | 0.71M | 2.11M | 3.00M | 3.14M | 2.21M | 1.95M | 2.15M | 2.52M | 1.66M | 1.63M | 1.04M | 1.77M | 1.19M | 1.84M | 1.14M | 1.49M | 1.48M | 1.80M | 0.83M | 1.92M | 3.25M | 4.29M | 2.57M | 3.61M | 6.58M | 7.85M | 5.63M | 21.66M | 20.55M | 23.59M | 30.96M | 38.58M | 46.93M | 43.46M | 21.38M | 30.05M | 41.22M | 35.45M | 35.68M | 36.25M | 38.64M | 47.83M | 38.12M | 33.53M | 35.32M |
|
Short term Debt
|
| | | 0.27M | 0.11M | 0.91M | 0.17M | 0.45M | 2.23M | 2.54M | 2.83M | 3.78M | 6.48M | 0.01M | 0.01M | | | | | 3.60M | 3.45M | 3.30M | 3.15M | 10.43M | 10.48M | | | | 1.94M | 2.21M | 1.65M | 1.45M | 1.44M | 1.48M | 1.52M | | | 8.38M | 6.30M | 23.73M | 16.96M | 18.41M | 10.00M | 14.56M | 20.41M | 13.42M | 12.50M | 12.50M | | | | | | | | | | | | | | 2.69M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | 0.13M | 0.05M | 0.31M | 0.32M | 2.99M | 0.01M | 1.02M | 0.03M | 0.22M | 0.72M | 0.41M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 7.12M | 7.06M | 7.30M | 20.55M | 6.02M | 7.24M | 9.43M | 8.78M | 9.65M | 17.34M | 11.04M | 10.75M | 11.91M | 9.08M | 10.04M | 11.68M | 23.95M | 28.06M | 29.84M | 30.89M | 38.85M | 39.45M | 31.42M | 31.46M | 30.77M | 35.20M | 39.00M | 48.21M | 46.41M | 41.93M | 41.92M | 44.41M | 38.31M | 38.78M | 51.55M | 54.40M | 82.81M | 79.05M | 91.02M | 98.46M | 111.15M | 618.54M | 642.13M | 609.63M | 385.26M | 316.00M | 312.60M | 289.37M | 220.92M | 228.28M | 244.85M | 268.66M | 236.02M | 240.38M | 223.63M | 240.24M | 222.53M | 237.71M | 244.51M |
|
Non-Current Debt
|
| | | 4.46M | 4.35M | 4.56M | 5.74M | 3.08M | 1.38M | 1.56M | 1.75M | 1.25M | 1.28M | | | | | | | 7.09M | 7.21M | 7.33M | 7.45M | | | 9.38M | 9.46M | 9.69M | 10.03M | 6.51M | 5.75M | 3.87M | 3.99M | 3.42M | 3.30M | | | | | 18.50M | 18.02M | 17.54M | 17.05M | | 233.83M | 244.00M | 341.59M | 520.78M | 472.99M | 447.19M | 422.31M | 410.52M | 405.73M | 383.81M | 374.03M | 383.49M | 393.79M | 407.62M | 408.15M | 408.69M | 400.50M | 393.75M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.77M | 2.19M | 2.17M | 1.64M | 1.89M | 1.92M | 1.98M | 2.06M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.41M | | | | 12.73M | 8.05M | 5.92M | 5.43M | 3.92M | 3.65M | 3.52M | 3.43M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | 24.68M | 19.57M | 18.86M | 19.98M | 22.20M | 16.68M | 18.79M | 13.94M | 15.56M | 2.82M | 4.66M | 20.42M | 18.32M | 17.46M | 14.90M | 16.31M | 17.42M | 16.63M |
|
Other Non-Current Liabilities
|
| | | | | | 11.04M | | | 0.76M | 0.80M | 0.84M | 0.84M | 0.24M | 0.24M | 0.24M | | | | | | | | 0.81M | 0.83M | 0.83M | 1.10M | 0.70M | 0.85M | 0.24M | 0.05M | | 3.06M | 1.73M | 0.18M | 8.01M | 2.18M | 2.11M | 2.01M | 5.24M | 5.41M | 4.91M | 4.76M | 4.11M | 20.22M | 18.52M | 17.54M | 16.27M | 12.79M | 11.95M | 14.59M | 13.92M | 13.00M | 11.85M | 13.58M | 11.67M | 11.76M | 13.40M | 12.85M | 11.38M | 10.43M | 9.65M |
|
Total Non-Current Liabilities
|
| | | | | | 26.28M | | | 10.99M | 10.53M | 10.91M | 18.62M | 11.04M | 10.75M | 11.91M | | | | | | | | 38.85M | 39.45M | 46.29M | 42.61M | 44.84M | 51.29M | 53.33M | 63.46M | | 48.33M | 46.82M | 53.96M | 38.49M | 51.31M | 51.55M | 54.40M | 101.31M | 97.07M | 108.56M | 115.51M | 111.15M | 877.05M | 905.70M | 970.07M | 926.02M | 811.19M | 776.48M | 730.46M | 645.38M | 649.58M | 631.47M | 647.35M | 639.94M | 652.48M | 648.71M | 663.29M | 647.52M | 655.63M | 660.89M |
|
Total Liabilities
|
| | | 11.59M | 11.41M | 11.86M | 37.33M | 9.10M | 8.62M | 11.75M | 11.33M | 11.75M | 19.46M | 11.27M | 10.99M | 12.14M | 9.08M | 10.04M | 11.68M | 31.04M | 35.26M | 37.17M | 38.33M | 39.67M | 40.28M | 47.12M | 43.71M | 45.53M | 52.14M | 53.57M | 63.51M | 58.94M | 51.39M | 48.55M | 54.14M | 46.50M | 53.48M | 53.66M | 56.40M | 106.56M | 102.48M | 113.47M | 120.27M | 115.26M | 897.27M | 924.23M | 987.61M | 942.29M | 823.98M | 788.43M | 745.05M | 659.30M | 662.57M | 643.33M | 660.94M | 651.61M | 664.24M | 662.12M | 676.15M | 658.90M | 666.06M | 670.54M |
|
Total Debt
|
| | | 4.73M | 4.46M | 5.47M | 5.90M | 3.53M | 3.61M | 4.11M | 4.58M | 5.03M | 7.76M | 0.01M | 0.01M | | | | | 10.69M | 10.66M | 10.63M | 10.60M | 10.43M | 10.48M | 9.38M | 9.46M | 9.69M | 11.97M | 8.72M | 7.40M | 5.32M | 5.43M | 4.90M | 4.82M | | | 8.38M | 6.30M | 42.24M | 34.98M | 35.95M | 27.05M | 14.56M | 254.25M | 257.42M | 354.09M | 533.28M | 472.99M | 447.19M | 422.31M | 410.52M | 405.73M | 383.81M | 374.03M | 383.49M | 393.79M | 407.62M | 408.15M | 408.69M | 400.50M | 396.44M |
|
Common Equity
|
| | | 2.62M | 2.12M | 1.22M | -17.53M | 5.70M | 5.38M | 3.80M | 2.97M | 0.74M | 4.84M | 19.24M | 16.26M | 32.95M | 29.46M | 25.83M | 21.67M | 91.53M | 84.99M | 78.61M | 86.81M | 82.27M | 76.19M | 69.97M | 68.51M | 62.05M | 58.73M | 60.24M | 59.65M | 27.67M | 28.78M | 32.16M | 31.75M | 36.36M | 37.23M | 48.57M | 57.25M | 77.45M | 89.30M | 95.23M | 112.17M | 145.11M | 503.01M | 486.20M | 483.69M | 514.57M | 576.15M | 583.78M | 605.65M | 605.20M | 598.82M | 447.86M | 445.70M | 213.93M | 195.95M | 182.37M | 163.56M | 153.96M | 152.29M | 148.13M |
|
Shareholder's Equity
|
| | | 2.62M | 2.12M | 1.22M | -17.53M | 5.70M | 5.38M | 3.80M | 2.97M | 0.74M | 4.84M | 19.24M | 16.26M | 32.95M | 29.46M | 25.83M | 21.67M | 91.53M | 84.99M | 78.61M | 86.81M | 82.27M | 76.19M | 69.97M | 68.51M | 62.05M | 58.73M | 60.24M | 59.65M | 27.67M | 28.78M | 32.16M | 31.75M | 36.36M | 37.23M | 48.57M | 57.25M | 77.45M | 89.30M | 95.23M | 112.17M | 145.11M | 503.01M | 486.20M | 483.69M | 514.57M | 576.15M | 583.78M | 605.65M | 605.20M | 598.82M | 447.86M | 445.70M | 213.93M | 195.95M | 182.37M | 163.56M | 153.96M | 152.29M | 148.13M |
|
Liabilities and Shareholders Equity
|
| | | 14.20M | 13.53M | 13.08M | 19.79M | 14.80M | 13.99M | 15.55M | 14.30M | 12.48M | 24.30M | 30.52M | 27.25M | 45.09M | 38.55M | 35.87M | 33.35M | 122.57M | 120.26M | 115.77M | 125.14M | 121.94M | 116.47M | 117.09M | 112.22M | 107.58M | 110.87M | 113.81M | 123.17M | 86.61M | 80.17M | 80.72M | 85.89M | 82.86M | 90.72M | 102.22M | 113.65M | 184.01M | 191.78M | 208.70M | 232.44M | 260.37M | 1,424.04M | 1,412.61M | 1,473.48M | 1,458.51M | 1,402.01M | 1,374.13M | 1,352.67M | 1,266.56M | 1,261.39M | 1,091.19M | 1,106.63M | 865.54M | 860.20M | 844.49M | 839.71M | 812.85M | 818.36M | 818.66M |
|
Treasury Shares
|
| | | 3.77M | | | | 0.75M | 15.91M | 16.72M | 3.77M | 2.63M | 1.51M | 1.48M | 0.75M | 1.37M | 1.31M | 0.75M | 0.75M | 0.64M | 0.09M | 0.05M | 0.75M | 0.11M | 0.75M | 0.75M | 0.75M | 0.14M | 0.75M | 0.75M | 0.75M | 0.13M | 0.75M | 0.75M | 0.75M | 0.15M | 0.75M | 0.75M | 0.75M | 0.76M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M |
|
Retained Earnings
|
| | | -96.74M | -97.51M | -98.44M | -105.32M | -127.44M | -130.20M | -133.97M | -138.19M | -141.60M | -147.29M | -153.51M | -157.69M | -160.31M | -164.92M | -170.12M | -175.60M | -184.96M | -193.07M | -201.40M | -207.16M | -212.99M | -220.40M | -227.74M | -230.33M | -237.25M | -241.43M | -247.88M | -251.68M | -290.11M | -289.62M | -287.91M | -289.26M | -296.12M | -297.94M | -299.36M | -296.04M | -282.22M | -272.28M | -271.90M | -257.39M | -227.33M | -213.05M | -218.90M | -211.89M | -191.79M | -176.87M | -165.20M | -161.18M | -175.12M | -183.29M | -344.78M | -358.84M | -595.34M | -620.50M | -645.49M | -668.62M | -687.44M | -701.55M | -722.94M |
|
Preferred Shares
|
| | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |