|
Cash & Equivalents
|
17.85M | 7.21M | 4.78M | 8.72M | 0.99M | 3.57M | 3.91M | 8.18M | 5.83M | 8.18M | 6.73M | 3.46M | 4.35M | 4.75M | 3.46M | 2.74M | 2.74M | 2.74M | 7.81M | 6.64M | 55.51M | 54.10M | 6.64M | 39.76M | 39.76M | 39.76M | 56.04M | 65.06M | 37.87M | 23.90M | 18.78M | 39.22M | 32.24M | 43.51M | 37.45M | 16.56M | 40.91M | 12.48M | 17.84M | 9.32M | 9.63M | 17.11M | 12.87M | 9.77M | 73.51M | 102.17M | 83.11M | 71.72M | 59.17M | 67.14M | 58.17M | 50.71M | 60.87M | 54.13M | 60.72M |
|
Short-term Investments
|
| | | | | | | 23.16M | | | | 21.04M | | | | 6.41M | | | | 0.40M | | | | 53.07M | | | | 79.74M | 122.08M | 130.96M | 130.89M | 114.98M | 146.98M | 130.29M | 78.16M | 77.51M | 157.27M | 134.63M | 107.42M | 90.59M | 70.22M | 62.15M | 59.59M | 54.38M | 39.98M | 136.38M | 148.47M | 149.68M | 145.80M | 135.70M | 122.92M | 106.51M | 62.61M | 49.99M | 45.76M |
|
Cash & Current Investments
|
17.85M | 7.21M | 4.78M | 8.72M | 0.99M | 3.57M | 3.91M | 31.34M | 5.83M | 8.18M | 6.73M | 24.49M | 4.35M | 4.75M | 3.46M | 9.15M | 2.74M | 2.74M | 7.81M | 7.04M | 55.51M | 54.10M | 6.64M | 92.83M | 39.76M | 39.76M | 56.04M | 144.80M | 159.95M | 154.86M | 149.67M | 154.19M | 179.21M | 173.80M | 115.61M | 94.08M | 198.18M | 147.11M | 125.26M | 99.92M | 79.85M | 79.26M | 72.45M | 64.16M | 113.48M | 238.55M | 231.58M | 221.40M | 204.97M | 202.84M | 181.09M | 157.22M | 123.48M | 104.12M | 106.47M |
|
Receivables - Net
|
-3.38M | 8.69M | 7.34M | -1.26M | 7.22M | 6.19M | 10.23M | 7.48M | 7.40M | 2.27M | 6.20M | -0.46M | 5.58M | 2.29M | 3.40M | 2.61M | 0.06M | 0.38M | 6.33M | 6.20M | 2.15M | 2.52M | 2.92M | 1.68M | 1.38M | -1.01M | | 7.49M | 4.87M | 9.49M | 15.39M | 17.84M | 13.46M | 19.29M | 24.08M | 14.79M | 16.68M | 14.94M | 9.72M | 11.33M | 11.77M | 10.17M | 8.72M | 8.28M | 8.80M | 5.69M | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.45M | 6.34M | 6.23M | 6.10M | 5.96M | 5.83M | 1.82M | | 1.56M | | 1.37M | | | | 1.05M | | | |
|
Receivables
|
-3.38M | 8.69M | 7.34M | -1.26M | 7.22M | 6.19M | 10.23M | 7.48M | 7.40M | 2.27M | 6.20M | -0.46M | 5.58M | 2.29M | 3.40M | 2.61M | 0.06M | 0.38M | 6.33M | 6.20M | 2.15M | 2.52M | 2.92M | 1.68M | 1.38M | -1.01M | | 7.49M | 4.87M | 9.49M | 15.39M | 17.84M | 13.46M | 19.29M | 24.08M | 14.79M | 16.68M | 21.39M | 16.07M | 17.56M | 17.87M | 16.14M | 14.56M | 10.10M | 8.80M | 7.26M | | 1.37M | | | | | | | |
|
Raw Materials
|
1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | | 3.28M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
2.09M | 2.59M | 2.16M | 1.07M | -12.12M | -24.36M | -11.17M | 0.86M | 60.00 | 0.91M | 1.70M | -0.92M | 1.90M | 0.04M | -11.91M | 1.52M | -0.41M | -54.91M | -67.29M | 2.41M | -28.81M | -52.53M | -85.24M | 6.73M | 5.50M | -73.48M | | 3.67M | 0.49M | 3.64M | 3.91M | 3.26M | 5.41M | 5.75M | 5.87M | 6.16M | 5.95M | 5.72M | 6.03M | 4.77M | 4.26M | 2.60M | 2.26M | 3.57M | 3.52M | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.19M | 2.66M | 3.04M | 3.63M | 4.62M | 4.26M | 4.55M | 3.37M | 0.00M | 2.23M | 2.58M | 0.86M | 2.40M | 0.31M | 0.35M | 2.31M | 0.52M | 0.51M | 2.93M | 2.48M | 0.14M | 2.83M | 3.38M | 4.42M | -0.37M | -1.46M | | 8.06M | 9.97M | 9.66M | 8.88M | 5.89M | 6.53M | 5.52M | 3.37M | 8.96M | 11.13M | 7.21M | 6.86M | 8.55M | 6.56M | 5.17M | 5.16M | 4.26M | 3.34M | 32.77M | 47.05M | 38.73M | 34.23M | 25.31M | 22.23M | 32.83M | 34.87M | 19.39M | 4.67M |
|
Current Assets
|
59.19M | 59.00M | 69.24M | 66.84M | 56.78M | 47.22M | 50.25M | 45.36M | 36.91M | 41.99M | 40.02M | 36.65M | 32.60M | 30.28M | | 25.09M | 39.24M | 34.95M | 32.93M | 32.27M | 108.72M | 105.12M | 99.25M | 112.32M | 128.39M | 132.17M | | 166.40M | 180.47M | 177.65M | 177.85M | 181.19M | 204.61M | 204.35M | 148.93M | 123.97M | 231.93M | 174.98M | 147.88M | 124.85M | 102.44M | 97.20M | 88.60M | 82.38M | 130.97M | 277.02M | 281.69M | 263.45M | 242.31M | 230.70M | 205.82M | 192.49M | 160.74M | 125.71M | 113.22M |
|
Property, Plant & Equipment (Net)
|
25.07M | 25.73M | 25.94M | 24.76M | 22.55M | 20.44M | 22.68M | 21.43M | 22.74M | 22.46M | 20.41M | 0.51M | 19.64M | 18.04M | | 18.24M | 17.27M | 17.27M | 17.35M | 2.39M | 17.17M | 16.61M | 15.18M | 1.78M | 1.78M | 1.98M | | 2.62M | 3.10M | 3.10M | 3.19M | 3.32M | 3.38M | 3.33M | 3.18M | 3.00M | 2.72M | 2.44M | 2.29M | 1.91M | 1.75M | 0.93M | 0.77M | 0.54M | 0.47M | 0.41M | 0.37M | 0.36M | 0.34M | 0.32M | 0.30M | 0.28M | 0.27M | 0.25M | 0.90M |
|
Long-Term Investments
|
| | | | | | | 0.19M | | | | 0.16M | | | | 0.18M | | | | 0.15M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | 20.46M | 20.46M | | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | | 18.49M | 24.05M | 18.67M | 19.13M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M |
|
Intangibles
|
| | | | | | | | | | | | 49.25M | 49.09M | | 41.59M | 41.42M | 41.26M | 41.09M | 40.14M | 37.20M | 34.26M | 31.33M | 28.39M | 25.25M | 22.11M | | 15.82M | 32.91M | 67.91M | 25.51M | 22.84M | 22.27M | 21.71M | 94.26M | 92.29M | 72.57M | 70.96M | 69.34M | 1.63M | 1.43M | 1.22M | 1.02M | 0.81M | 0.61M | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 69.71M | 69.55M | | 60.08M | 59.91M | 59.75M | 59.58M | 58.63M | 55.69M | 52.76M | 49.82M | 46.88M | 43.74M | 40.60M | | 34.32M | 56.97M | 86.58M | 44.64M | 41.33M | 40.77M | 40.20M | 112.75M | 110.78M | 91.06M | 89.45M | 87.83M | 20.12M | 19.92M | 19.71M | 19.51M | 19.30M | 19.10M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M | 16.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | -14.13M | | | | -2.81M | | | | 13.10M | 11.44M | 11.69M | | 11.58M | 11.96M | 11.38M | 11.24M | 10.34M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.20M | 0.21M | 0.22M | 0.21M | 0.19M | 0.17M | 0.19M | 0.19M | 0.20M | 0.18M | 0.17M | 0.16M | 0.17M | 0.17M | | 0.18M | 0.20M | 0.18M | 0.16M | 1.35M | 0.15M | 0.15M | 0.14M | 0.73M | | 0.12M | | 0.17M | 0.02M | 5.66M | 6.82M | 7.53M | 7.53M | 8.24M | 9.02M | 10.25M | 20.24M | 22.24M | 24.84M | 36.15M | 36.12M | 34.57M | 34.93M | 39.27M | 47.52M | 37.62M | 22.26M | 24.94M | 27.72M | 31.50M | 38.10M | 33.78M | 39.63M | 11.77M | 11.72M |
|
Non-Current Assets
|
31.89M | 34.25M | 28.68M | 27.45M | 24.48M | 23.26M | 27.14M | 29.25M | 33.07M | 34.12M | 32.67M | 32.75M | 104.81M | 103.43M | | 92.23M | 83.49M | 83.46M | 83.58M | 67.58M | 73.02M | 69.51M | 65.14M | 61.88M | -128.39M | -132.17M | | 48.68M | 74.54M | 72.06M | 70.13M | 64.30M | 54.08M | 54.81M | 128.49M | 129.30M | 119.93M | 120.26M | 121.13M | 65.45M | 71.19M | 68.51M | 67.29M | 69.06M | 76.75M | 64.38M | 45.95M | 48.18M | 50.63M | 51.89M | 58.27M | 54.77M | 60.39M | 32.23M | 32.54M |
|
Assets
|
91.08M | 93.25M | 97.92M | 94.30M | 81.25M | 70.48M | 77.38M | 74.61M | 69.98M | 76.11M | 72.70M | 69.40M | 137.41M | 133.72M | | 117.31M | 122.73M | 118.41M | 116.52M | 116.25M | 181.74M | 174.63M | 164.39M | 174.21M | | | | 215.08M | 255.01M | 249.71M | 247.99M | 245.48M | 258.69M | 259.16M | 277.43M | 253.28M | 351.86M | 295.24M | 269.01M | 190.30M | 173.62M | 165.71M | 155.89M | 151.44M | 207.72M | 341.40M | 327.63M | 311.64M | 292.94M | 282.59M | 264.09M | 247.26M | 221.13M | 157.94M | 145.76M |
|
Accounts Payables
|
0.03M | 4.27M | 4.90M | 0.03M | 5.17M | | 5.16M | 4.94M | -463.00 | -1.01M | 3.43M | -0.82M | 373.00 | 4.76M | -0.51M | -0.61M | 3.42M | 3.27M | 4.12M | 5.10M | 6.36M | 0.21M | 7.01M | 8.02M | 1.49M | 11.40M | | 5.05M | 17.67M | 7.04M | 8.97M | 7.11M | 7.96M | 12.32M | 8.56M | 7.48M | 15.91M | 11.17M | 11.40M | 3.50M | 4.15M | 4.80M | 3.54M | 6.10M | 6.79M | 4.88M | 2.66M | 2.93M | 2.82M | 5.12M | 6.87M | 7.68M | 6.05M | 7.32M | 2.48M |
|
Notes Payables
|
| | | | | | | 2.30M | | | | | | | | | | | | 14.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.03M | 4.27M | 4.90M | 0.03M | 5.17M | | 5.16M | 7.25M | -463.00 | -1.01M | 3.43M | -0.82M | 373.00 | 4.76M | -0.51M | -0.61M | 3.42M | 3.27M | 4.12M | 19.24M | 6.36M | 0.21M | 7.01M | 8.02M | 1.49M | 11.40M | | 5.05M | 17.67M | 7.04M | 8.97M | 7.11M | 7.96M | 12.32M | 8.56M | 7.48M | 15.91M | 11.17M | 11.40M | 3.50M | 4.15M | 4.80M | 3.54M | 6.10M | 6.79M | 4.88M | 2.66M | 2.93M | 2.82M | 5.12M | 6.87M | 7.68M | 6.05M | 7.32M | 2.48M |
|
Accumulated Expenses
|
4.70M | 5.70M | 6.01M | 0.45M | 4.86M | | 5.97M | 6.00M | -0.00M | 5.41M | 5.25M | -0.49M | 5.10M | -0.71M | -0.45M | 5.01M | 4.84M | 5.07M | 2.06M | 6.53M | 5.17M | -1.85M | -1.14M | 5.67M | 4.35M | -2.14M | | 9.31M | 3.35M | 10.59M | 13.03M | 17.22M | 19.94M | 30.34M | 48.00M | 50.93M | 45.95M | 21.49M | 20.70M | 21.70M | 14.69M | 15.74M | 17.02M | 19.81M | 14.86M | 15.82M | 16.40M | 6.50M | 4.30M | 7.52M | 8.74M | 7.15M | 9.43M | 9.68M | 7.96M |
|
Other Accumulated Expenses
|
5.99M | 2.38M | 4.44M | 2.25M | 4.54M | | 4.02M | 3.43M | 163.00 | -0.13M | 2.69M | 0.40M | 24.00 | 0.01M | -0.05M | -0.68M | 0.30M | 0.17M | -0.07M | 7.48M | 0.21M | 7.21M | 6.50M | 5.67M | 5.01M | 0.35M | | 0.13M | 0.61M | 0.66M | 0.43M | 0.23M | 0.82M | 1.23M | 0.51M | 0.60M | 2.21M | 3.05M | 2.12M | 3.64M | 1.93M | 3.68M | 1.99M | 3.88M | 1.93M | 3.49M | 3.43M | 5.20M | 1.51M | 3.15M | 1.47M | 5.27M | 1.44M | 2.05M | 3.76M |
|
Short term Debt
|
0.65M | 0.73M | 0.72M | 0.86M | 0.81M | | 2.16M | 2.32M | 2.46M | 2.27M | 2.12M | 2.03M | 2.09M | 1.97M | | 3.35M | 3.25M | 6.80M | 20.36M | 19.19M | | | | 39.89M | | | | 25.20M | 28.40M | 29.50M | 33.36M | 34.18M | 43.70M | 40.62M | 30.99M | 25.01M | 21.12M | 14.07M | 10.98M | 9.44M | 9.39M | 8.26M | 7.59M | 5.55M | 5.86M | | | | | | | | 26.18M | 26.24M | 26.30M |
|
Current Leases
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.06M | 0.09M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M | 0.04M | 0.07M | 0.08M | 0.01M | 0.01M | | | | | | | | | | | | | | | | 0.98M | 1.00M | 1.60M | 0.65M | 0.60M | 0.56M | 0.52M | 0.47M | 0.48M | 0.49M | 0.50M | 0.90M | 0.92M | 0.93M | 1.01M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 7.64M | 10.93M | 0.08M | | | 5.84M | 6.29M | | 1.20M | 9.74M | 1.46M | 7.03M | 0.41M | | | | 0.07M | | | | 0.04M | 2.30M | 0.35M | | | | | | | | | |
|
Current Deferred Revenue
|
1.67M | 1.65M | 4.47M | 3.86M | 3.61M | | 2.53M | 2.53M | -886.00 | 3.71M | 3.18M | 0.86M | 2.98M | 2.49M | -2.95M | -4.98M | 0.27M | 0.19M | 1.00M | 1.26M | 0.16M | -0.40M | 0.61M | 1.34M | 2.18M | -1.31M | | 5.12M | 4.61M | 3.82M | 3.12M | 2.22M | 1.62M | 2.46M | 1.93M | 2.01M | | | 1.72M | 0.11M | 0.12M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
19.36M | 16.20M | 21.48M | 22.90M | 20.50M | | 24.36M | 19.42M | 18.46M | 18.91M | 17.64M | 18.31M | 17.18M | 16.24M | | 14.36M | 13.52M | 17.10M | 33.61M | 39.69M | 37.30M | 37.84M | 47.72M | 70.84M | 77.50M | 52.75M | | 45.25M | 60.94M | 58.19M | 59.19M | 62.42M | 84.05M | 88.71M | 97.31M | 86.54M | 87.19M | 51.61M | 47.02M | 38.38M | 31.36M | 33.58M | 31.76M | 35.98M | 32.34M | 27.02M | 23.01M | 15.11M | 9.12M | 16.28M | 17.59M | 21.00M | 44.02M | 46.22M | 41.51M |
|
Capital Leases
|
0.08M | 0.08M | 0.08M | 0.07M | 0.05M | | 0.04M | 0.13M | 0.25M | 0.34M | 0.28M | 0.25M | 0.24M | 0.21M | | 0.18M | 0.15M | 0.14M | 0.12M | 0.01M | 0.12M | 0.07M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.17M | 2.27M | 2.39M | 2.94M | 2.75M | | 1.79M | 1.55M | 1.65M | 1.45M | 1.69M | 1.69M | 47.76M | 47.84M | | 33.28M | 50.77M | 77.97M | 65.40M | 66.32M | | | | 1.28M | | | | 97.49M | 15.00M | 136.02M | 146.93M | 98.92M | 109.51M | 86.84M | 76.13M | 73.92M | 51.65M | 38.05M | 114.38M | 115.73M | 18.20M | 15.98M | 120.13M | 121.69M | 12.20M | 1.91M | 126.52M | 128.21M | 141.46M | 141.77M | 142.09M | 142.40M | 116.53M | 108.07M | 109.93M |
|
Convertible Debt
|
| | | | | | | 7.64M | | | | | | | | | | | | 6.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
5.32M | 5.26M | 5.38M | 6.03M | 4.74M | | 3.71M | 3.25M | 3.04M | 3.41M | 2.11M | 1.53M | 1.50M | 1.05M | | 0.18M | 0.13M | 0.08M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 7.71M | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 20.86M | 20.73M | | 14.13M | 12.63M | 8.90M | 7.67M | 2.81M | | | | | 5.86M | 6.07M | | | 3.51M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 4.62M | 4.46M | 2.32M | 2.21M | 2.09M | 1.97M | 1.84M | 1.72M | 1.59M | 1.46M | 1.71M | 1.50M | 1.26M | 1.03M |
|
Other Non-Current Liabilities
|
-0.41M | 19.48M | 18.52M | 17.49M | 14.30M | | 14.02M | 13.96M | 12.56M | 0.21M | 18.61M | 0.13M | -312.00 | 22.28M | -0.14M | 1.38M | 23.84M | 0.10M | 24.99M | 8.31M | 9.63M | 0.25M | 0.23M | 114.75M | 2.09M | 2.21M | | 2.53M | 131.06M | 2.87M | 4.31M | 5.28M | 5.49M | 6.29M | 6.91M | 7.08M | 14.25M | 13.99M | 14.15M | 14.00M | 12.58M | 11.68M | 13.97M | 8.87M | 5.66M | 5.29M | 4.94M | 4.21M | 4.14M | 4.07M | 4.00M | 3.92M | 3.85M | 5.72M | 5.73M |
|
Total Non-Current Liabilities
|
22.68M | 27.10M | 26.37M | 26.54M | 21.85M | | 19.55M | 18.89M | 17.50M | 25.31M | 22.69M | 21.29M | 88.25M | 92.11M | 0.14M | 72.45M | 87.53M | 111.37M | 98.31M | 77.45M | 66.32M | 78.93M | 76.62M | 78.47M | -24.34M | -2.21M | | 143.42M | 54.25M | 195.00M | 206.84M | 198.14M | 194.12M | 176.15M | 174.05M | 160.61M | 250.56M | 202.70M | 189.11M | 173.52M | 170.63M | 171.81M | 168.88M | 171.76M | 169.99M | 153.98M | 151.50M | 145.16M | 152.30M | 159.64M | 161.13M | 165.10M | 162.05M | 155.55M | 152.47M |
|
Total Liabilities
|
42.04M | 43.30M | | 49.43M | | | | 38.31M | | | | 39.61M | 50.93M | | | 86.81M | | | | 0.70M | | | | 149.31M | -22.25M | | 19.07M | 145.95M | 185.31M | 197.87M | 211.15M | 203.41M | 199.61M | 182.43M | 180.96M | 167.70M | 264.81M | 216.69M | 203.26M | 187.52M | 183.20M | 183.49M | 182.85M | 180.63M | 175.66M | 159.28M | 156.44M | 149.37M | 156.44M | 163.71M | 165.13M | 169.02M | 165.90M | 161.27M | 158.20M |
|
Total Debt
|
2.82M | 3.00M | 3.11M | 3.81M | 3.56M | | 3.95M | 3.86M | 4.11M | 3.71M | 3.81M | 3.71M | 49.85M | 49.81M | | 36.63M | 54.02M | 84.77M | 85.76M | 85.51M | | | | 41.17M | | | | 122.69M | 43.40M | 165.52M | 180.28M | 133.10M | 153.21M | 127.46M | 107.12M | 98.92M | 72.77M | 52.12M | 125.36M | 125.17M | 27.59M | 24.25M | 127.72M | 127.24M | 18.05M | 1.91M | 126.52M | 128.21M | 141.46M | 141.77M | 142.09M | 142.40M | 142.71M | 134.31M | 136.23M |
|
Common Equity
|
49.04M | 49.95M | | 44.86M | | | | 36.30M | | | | 29.79M | | | | 30.50M | | | | -8.82M | | | | 25.02M | 22.25M | | -19.07M | 69.13M | -17.50M | -19.95M | -19.69M | 42.07M | -23.39M | -23.09M | -23.42M | 85.58M | 87.05M | -23.43M | 65.74M | 2.78M | -9.58M | -17.78M | -26.96M | -29.20M | 32.07M | 182.12M | 171.20M | 162.27M | 136.50M | 118.88M | 98.96M | 78.24M | 55.23M | -3.33M | -12.44M |
|
Shareholder's Equity
|
| | 50.07M | 44.86M | 38.91M | | 33.47M | 36.30M | 34.02M | 31.89M | 32.36M | 29.79M | 31.98M | 25.36M | | 30.50M | 21.68M | -10.06M | -15.40M | -8.82M | 78.13M | 57.86M | 40.05M | 25.02M | 22.25M | 13.64M | -19.07M | 69.13M | -17.50M | -19.95M | -19.69M | 42.07M | -23.39M | -23.09M | -23.42M | 85.58M | 87.05M | -23.43M | 65.74M | 2.78M | -9.58M | -17.78M | -26.96M | -29.20M | 32.07M | 182.12M | 171.20M | 162.27M | 136.50M | 118.88M | 98.96M | 78.24M | 55.23M | -3.33M | -12.44M |
|
Liabilities and Shareholders Equity
|
91.08M | 93.25M | 97.92M | 94.30M | 81.25M | 70.48M | 77.38M | 74.61M | 69.98M | 76.11M | 72.70M | 69.40M | 137.41M | 133.72M | | 117.31M | 122.73M | 118.41M | 116.52M | 116.25M | 181.74M | 174.63M | 164.39M | 174.21M | | | | 215.08M | 255.01M | 249.71M | 247.99M | 245.48M | 258.69M | 259.16M | 277.43M | 253.28M | 351.86M | 295.24M | 269.01M | 190.30M | 173.62M | 165.71M | 155.89M | 151.44M | 207.72M | 341.40M | 327.63M | 311.64M | 292.94M | 282.59M | 264.09M | 247.26M | 221.13M | 157.94M | 145.76M |
|
Treasury Shares
|
| | | 0.63M | | | | 0.75M | | | | 0.90M | | | | 4.10M | | | | | | | | 0.55M | | | | 0.67M | | | | | | 1.35M | 1.67M | 2.12M | 4.42M | 5.41M | 5.41M | 3.29M | 5.41M | 5.41M | 5.41M | 5.41M | 5.41M | 5.41M | | 0.35M | | | | 0.54M | | | 2.17M |
|
Retained Earnings
|
-159.01M | -162.56M | -165.95M | -171.64M | -175.67M | | -183.30M | -180.62M | -185.55M | -189.00M | -187.30M | -189.39M | -189.38M | -195.30M | | 10.25M | -201.45M | -234.30M | -240.67M | 10.81M | -262.18M | -283.26M | -293.30M | -7.42M | -23.72M | -18.81M | | -278.52M | -286.17M | -304.54M | -324.53M | -319.80M | -305.05M | -276.12M | -254.44M | -262.69M | -274.92M | -278.36M | -294.13M | -357.99M | -371.01M | -379.61M | -388.48M | -391.21M | -392.08M | -361.21M | -372.91M | -384.19M | -383.87M | -403.45M | -425.45M | -447.76M | -474.18M | -537.62M | -557.77M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |