|
Cash & Equivalents
|
16.93M | 23.39M | 23.72M | 23.27M | 21.08M | 24.40M | 24.96M | 31.16M | 31.28M | 35.50M | 30.63M | 25.79M | 21.96M | 27.72M | 24.96M | 22.76M | 26.31M | 25.79M | 28.81M | 33.28M | 28.64M | 26.18M | 24.88M | 25.07M | 26.11M | 29.66M | 36.15M | 56.51M | 56.48M | 48.08M | 44.35M | 39.19M | 29.70M | 18.04M | 16.53M | 21.06M | 28.73M | 27.84M | 26.89M | 20.06M | 26.52M | 22.38M | 72.60M | 61.21M | 52.78M | 43.61M | 36.76M | 29.49M | 41.04M | 32.92M | 34.95M | 35.44M | 30.09M | 28.52M | 37.75M | 25.79M | 27.81M | 24.90M | 22.83M | 31.58M | 27.01M | 23.11M |
|
Short-term Investments
|
| | 10.08M | | 3.48M | 5.77M | 5.50M | 11.10M | 11.46M | 10.58M | 10.27M | 6.54M | 6.58M | 8.41M | 12.50M | 22.38M | 22.10M | 15.37M | 12.34M | 3.59M | 3.93M | 8.55M | 11.44M | 9.05M | 10.46M | 9.56M | 11.41M | 20.48M | 22.46M | 20.52M | 20.03M | 15.20M | 18.80M | 21.91M | 22.13M | 13.09M | 7.52M | 6.12M | 9.43M | 8.70M | 5.25M | 4.50M | 0.24M | 0.24M | 2.75M | 5.68M | 5.42M | 5.40M | 4.47M | 7.21M | 9.34M | 9.50M | 10.80M | 10.80M | 12.36M | 13.81M | 13.80M | 13.90M | 11.00M | 6.60M | 8.10M | 8.10M |
|
Cash & Current Investments
|
16.93M | 23.39M | 33.80M | 23.27M | 24.55M | 30.18M | 30.47M | 42.26M | 42.75M | 46.08M | 40.90M | 32.33M | 28.54M | 36.13M | 37.46M | 45.13M | 48.40M | 41.16M | 41.15M | 36.88M | 32.57M | 34.74M | 36.31M | 34.12M | 36.58M | 39.22M | 47.57M | 77.00M | 78.95M | 68.60M | 64.38M | 54.38M | 48.50M | 39.95M | 38.66M | 34.15M | 36.25M | 33.95M | 36.32M | 28.76M | 31.76M | 26.89M | 72.84M | 61.45M | 55.53M | 49.29M | 42.18M | 34.89M | 45.51M | 40.12M | 44.29M | 44.94M | 40.89M | 39.32M | 50.11M | 39.60M | 41.61M | 38.80M | 33.83M | 38.18M | 35.11M | 31.21M |
|
Receivables - Net
|
| | 23.10M | | | | 17.97M | 16.63M | 22.37M | 16.89M | 17.91M | 17.01M | 20.09M | 16.27M | 14.94M | 16.36M | 19.29M | 21.08M | 17.86M | 18.79M | 19.31M | 17.11M | 18.47M | 19.71M | 18.04M | 18.38M | 14.45M | 17.65M | 18.26M | 20.88M | 22.78M | 21.35M | 22.52M | 23.31M | 19.59M | 19.61M | 18.27M | 17.45M | 19.03M | 23.61M | 19.76M | 22.65M | 24.60M | 28.42M | 33.47M | 36.58M | 34.84M | 39.85M | 38.75M | 38.13M | 29.30M | 21.34M | 19.86M | 18.88M | 19.30M | 25.06M | 27.16M | 27.97M | 25.64M | 22.86M | 22.79M | 33.84M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.47M | | | 0.37M | 0.31M | 0.32M | 0.32M | 0.33M | 0.64M | 0.35M | 0.33M | 0.32M | | | | | 0.01M | 0.23M | | | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 23.10M | | | | 17.97M | 16.63M | 22.37M | 16.89M | 17.91M | 17.01M | 20.09M | 16.27M | 14.94M | 16.36M | 19.29M | 21.08M | 17.86M | 18.79M | 19.31M | 17.11M | 18.94M | 19.71M | 18.04M | 18.75M | 14.77M | 17.96M | 18.58M | 21.20M | 23.41M | 21.69M | 22.84M | 23.62M | 19.59M | 19.61M | 18.27M | 17.45M | 19.04M | 23.85M | 19.76M | 22.65M | 24.60M | 28.43M | 33.47M | 36.58M | 34.84M | 39.85M | 38.75M | 38.13M | 29.30M | 21.34M | 19.86M | 18.88M | 19.30M | 25.06M | 27.16M | 27.97M | 25.64M | 22.86M | 22.79M | 33.84M |
|
Raw Materials
|
| | | | | | 25.46M | | 18.04M | 16.98M | 20.00M | 18.94M | 19.75M | 21.01M | 21.06M | 19.87M | 17.25M | 19.25M | 18.99M | 19.69M | 20.55M | 20.38M | 19.53M | 19.55M | 20.25M | 19.36M | 17.48M | 16.42M | 19.87M | 21.00M | 23.55M | 25.63M | 29.38M | 29.75M | 26.97M | 21.48M | 24.28M | 23.00M | 20.68M | 20.97M | 21.99M | 23.08M | 24.74M | 25.19M | 28.27M | 26.79M | 29.66M | 32.95M | 38.46M | 44.15M | 46.48M | 41.54M | 38.53M | 34.95M | 32.91M | 28.50M | 28.94M | 30.54M | 31.74M | 29.52M | 27.79M | 26.76M |
|
Work In Process
|
| | | | | | 15.75M | | 17.10M | 16.43M | 15.61M | 15.12M | 13.46M | 13.27M | 14.03M | 14.40M | 14.85M | 14.37M | 16.22M | 16.95M | 15.85M | 15.08M | 16.01M | 16.61M | 15.92M | 16.76M | 20.41M | 20.53M | 18.57M | 17.18M | 20.14M | 23.80M | 25.28M | 26.05M | 28.22M | 28.09M | 23.49M | 22.62M | 24.95M | 24.87M | 25.26M | 23.17M | 24.21M | 26.29M | 27.02M | 30.22M | 32.60M | 32.41M | 35.98M | 40.49M | 39.96M | 46.94M | 45.46M | 47.65M | 50.01M | 54.28M | 53.85M | 52.68M | 50.78M | 49.16M | 49.40M | 48.70M |
|
Finished Goods
|
| | | | | | 4.80M | | 5.73M | 6.52M | 4.74M | 4.71M | 3.63M | 4.10M | 4.04M | 3.77M | 3.16M | 3.03M | 3.36M | 2.84M | 2.50M | 2.63M | 2.47M | 2.67M | 2.46M | 2.62M | 2.26M | 2.24M | 2.19M | 2.59M | 2.15M | 1.69M | 2.38M | 2.91M | 3.39M | 3.46M | 2.56M | 3.45M | 3.53M | 2.40M | 2.34M | 2.11M | 2.56M | 3.20M | 3.63M | 3.67M | 3.65M | 3.46M | 2.84M | 3.86M | 3.20M | 3.19M | 3.06M | 3.78M | 3.58M | 3.16M | 2.98M | 2.90M | 2.56M | 1.73M | 2.87M | 2.19M |
|
Inventory
|
| | 35.99M | | 39.65M | 44.34M | 46.01M | 42.03M | 40.87M | 39.93M | 40.35M | 38.77M | 36.84M | 38.38M | 39.13M | 38.04M | 35.26M | 36.65M | 38.57M | 39.48M | 38.90M | 38.09M | 38.01M | 38.82M | 38.62M | 38.73M | 40.15M | 39.20M | 40.63M | 40.77M | 45.84M | 51.12M | 57.04M | 58.72M | 58.57M | 53.02M | 50.33M | 49.07M | 49.15M | 48.25M | 49.59M | 48.36M | 51.52M | 54.68M | 58.93M | 60.68M | 65.91M | 68.82M | 77.28M | 88.50M | 89.63M | 91.68M | 87.06M | 86.38M | 86.50M | 85.94M | 85.77M | 86.11M | 85.08M | 80.41M | 80.06M | 77.66M |
|
Prepaid Assets
|
| | 4.09M | | 8.70M | 7.16M | 7.05M | 6.57M | 5.68M | 5.12M | 5.27M | 7.03M | 7.02M | 7.41M | 8.01M | 6.40M | 4.70M | 5.91M | 5.43M | 4.31M | 3.48M | 3.62M | 4.10M | 4.39M | 5.10M | 5.26M | 5.11M | 4.66M | 5.30M | 5.68M | 7.52M | 6.70M | 9.42M | 10.62M | 11.73M | 11.37M | 6.85M | 8.25M | 8.70M | 10.64M | 9.62M | 10.65M | 15.60M | 18.40M | 16.51M | 13.06M | 17.25M | 16.50M | 11.94M | 10.80M | 13.98M | 12.07M | 10.58M | 11.47M | 12.64M | 11.47M | 11.19M | 14.99M | 13.74M | 8.07M | 7.00M | 7.05M |
|
Current Assets
|
| | 96.95M | | 95.86M | 103.66M | 103.10M | 107.90M | 112.08M | 108.44M | 106.47M | 97.19M | 94.99M | 100.71M | 99.54M | 105.94M | 107.65M | 104.80M | 103.19M | 99.62M | 94.44M | 93.55M | 96.89M | 97.04M | 98.34M | 101.60M | 107.29M | 138.66M | 143.25M | 135.99M | 140.52M | 133.56M | 137.47M | 132.59M | 128.54M | 118.14M | 111.70M | 108.72M | 113.20M | 111.26M | 110.73M | 108.55M | 164.52M | 162.95M | 164.44M | 159.62M | 160.19M | 160.06M | 177.38M | 181.46M | 183.54M | 177.00M | 165.47M | 160.31M | 170.66M | 163.74M | 167.40M | 167.86M | 158.27M | 149.53M | 144.96M | 149.75M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.53M | | 21.60M | 21.84M |
|
Property, Plant & Equipment (Net)
|
| | 24.24M | | 28.81M | 31.62M | 34.28M | 34.57M | 35.32M | 36.20M | 37.23M | 37.48M | 37.30M | 37.45M | 37.62M | 36.18M | 35.23M | 34.66M | 33.86M | 33.22M | 33.37M | 32.35M | 31.42M | 31.14M | 30.18M | 29.39M | 27.80M | 27.14M | 27.95M | 42.26M | 46.53M | 58.76M | 65.17M | 74.75M | 82.28M | 84.97M | 87.61M | 89.68M | 97.40M | 97.49M | 101.03M | 108.30M | 115.83M | 119.88M | 127.24M | 131.62M | 142.41M | 147.29M | 152.88M | 152.73M | 161.02M | 162.52M | 158.67M | 158.77M | 166.35M | 163.12M | 161.33M | 166.46M | 159.72M | 159.03M | 159.71M | 159.28M |
|
Long-Term Investments
|
18.47M | 17.61M | 7.17M | 15.20M | 11.72M | 8.98M | 8.98M | 3.79M | 4.32M | 5.37M | 9.19M | 17.04M | 16.89M | 12.29M | 10.14M | 1.68M | 0.96M | 7.33M | 7.78M | 10.61M | 13.70M | 10.71M | 7.69M | 9.21M | 8.39M | 8.12M | 6.16M | 9.76M | 8.58M | 9.69M | 12.58M | 12.51M | 5.71M | 1.91M | 8.42M | | 1.26M | 4.52M | 5.96M | | 0.72M | 2.88M | 6.38M | 5.46M | 2.94M | 6.68M | 10.17M | 9.40M | 7.76M | 4.20M | 14.61M | 1.64M | 1.64M | | 12.48M | | | | 14.07M | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | | | 1.05M | | | | 1.12M | | | | 1.68M | | | | 2.11M | | | | 1.93M | | | | 1.82M | | | | 1.71M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | | | 1.05M | | | | 1.12M | | | | 1.68M | | | | 2.11M | | | | 1.93M | | | | 1.82M | | | | 1.71M | | | |
|
Long-Term Deferred Tax
|
54.72M | | 53.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 2.34M | | | | 2.24M | | | | 1.68M | | | | 1.42M | | | |
|
Other Non-Current Assets
|
| | 11.88M | | 14.26M | 15.14M | 14.10M | 13.98M | 13.92M | 14.18M | 14.28M | 14.20M | 14.35M | 14.83M | 14.80M | 14.75M | 15.17M | 15.22M | 14.97M | 15.13M | 15.00M | 14.72M | 15.73M | 13.54M | 12.79M | 12.08M | 12.84M | 11.85M | 12.00M | 11.70M | 11.57M | 11.48M | 11.32M | 11.19M | 11.99M | 10.40M | 12.33M | 11.81M | 9.80M | 11.08M | 11.02M | 10.31M | 10.11M | 11.04M | 12.27M | 15.35M | 17.94M | 19.43M | 21.22M | 21.58M | 21.63M | 23.80M | 18.95M | 20.23M | 18.90M | 19.44M | 18.15M | 18.81M | 18.84M | 22.56M | 22.10M | 22.89M |
|
Non-Current Assets
|
| | 43.30M | | 54.80M | 57.38M | 59.38M | 54.38M | 55.59M | 57.78M | 61.12M | 69.13M | 68.54M | 64.57M | 64.28M | 54.31M | 53.06M | 59.09M | 58.32M | 60.67M | 63.78M | 59.59M | 55.01M | 55.69M | 53.09M | 51.33M | 46.96M | 48.76M | 48.53M | 63.64M | 70.68M | 82.75M | 82.21M | 87.85M | 94.98M | 96.42M | 102.19M | 108.99M | 110.14M | 111.38M | 115.49M | 124.19M | 11.34M | 138.96M | 144.96M | 156.04M | 11.71M | 178.34M | 183.88M | 180.32M | 12.52M | 189.62M | 180.73M | 181.88M | 19.75M | 185.22M | 182.02M | 187.72M | 20.98M | 183.95M | 184.04M | 184.28M |
|
Assets
|
107.95M | | 140.25M | | 150.66M | 161.04M | 162.49M | 162.28M | 167.67M | 166.22M | 167.59M | 166.32M | 163.53M | 165.27M | 163.82M | 160.25M | 160.71M | 163.88M | 161.52M | 160.29M | 158.22M | 153.15M | 151.90M | 152.73M | 151.43M | 152.93M | 154.25M | 187.42M | 191.77M | 199.62M | 211.20M | 216.31M | 219.68M | 220.45M | 223.52M | 214.56M | 213.89M | 217.71M | 223.35M | 222.64M | 226.22M | 232.74M | 298.86M | 301.91M | 309.40M | 315.66M | 332.44M | 338.40M | 361.26M | 361.78M | 370.07M | 366.62M | 346.20M | 342.19M | 358.70M | 348.96M | 349.41M | 355.58M | 339.31M | 333.48M | 329.00M | 334.03M |
|
Accounts Payables
|
5.57M | | 7.09M | 6.08M | 3.75M | 6.60M | 3.29M | 4.18M | 5.86M | 4.57M | 5.89M | 6.58M | 5.38M | 8.60M | 8.14M | 7.62M | 6.61M | 9.48M | 7.14M | 9.13M | 7.32M | 5.96M | 6.46M | 8.03M | 7.85M | 7.28M | 6.69M | 8.16M | 8.19M | 9.50M | 11.45M | 12.05M | 14.06M | 12.34M | 13.34M | 7.88M | 6.00M | 8.15M | 10.10M | 9.52M | 11.54M | 12.27M | 12.67M | 13.40M | 16.13M | 11.38M | 16.65M | 14.40M | 23.32M | 13.35M | 10.08M | 6.77M | 4.69M | 6.37M | 9.62M | 10.26M | 11.65M | 12.78M | 12.36M | 11.11M | 11.24M | 10.85M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | 2.90M | 2.90M |
|
Payables
|
5.57M | | 7.09M | 6.08M | 3.75M | 6.60M | 3.29M | 4.18M | 5.86M | 4.57M | 5.89M | 6.58M | 5.38M | 8.60M | 8.14M | 7.62M | 6.61M | 9.48M | 7.14M | 9.13M | 7.32M | 5.96M | 6.46M | 8.03M | 7.85M | 7.28M | 6.69M | 8.16M | 8.19M | 9.50M | 11.45M | 12.05M | 14.06M | 12.34M | 13.34M | 7.88M | 6.00M | 8.15M | 10.10M | 9.52M | 11.54M | 12.27M | 12.67M | 13.40M | 16.13M | 11.38M | 16.65M | 14.40M | 23.32M | 13.35M | 10.08M | 6.77M | 4.69M | 6.37M | 9.62M | 10.26M | 11.65M | 12.78M | 15.26M | 11.11M | 14.14M | 13.75M |
|
Accumulated Expenses
|
| 0.00M | 0.74M | 0.80M | 0.88M | 0.81M | 1.00M | 1.00M | 0.74M | 0.70M | 0.59M | 0.75M | 0.80M | 0.90M | 1.05M | 6.65M | 7.12M | 6.79M | 0.80M | 5.82M | 6.04M | 5.51M | 0.50M | 5.36M | 5.37M | 5.01M | 9.26M | 7.91M | 9.36M | 9.28M | 11.15M | 9.19M | 11.79M | 12.78M | 15.37M | 9.56M | 10.95M | 9.43M | 11.68M | 10.37M | 10.51M | 10.84M | 15.99M | 15.70M | 11.55M | 12.67M | 17.06M | 12.21M | 14.58M | 16.55M | 18.16M | 13.20M | 16.95M | 15.52M | 19.02M | 12.70M | 12.27M | 11.94M | 14.56M | 11.63M | 12.37M | 12.50M |
|
Other Accumulated Expenses
|
| | | | | | 1.59M | | 2.21M | 2.63M | 2.50M | 3.26M | 3.57M | 3.71M | 2.36M | 2.30M | 2.44M | 1.84M | 2.19M | 1.90M | 1.73M | 1.64M | 1.71M | 1.60M | 1.62M | 1.71M | 1.05M | 1.72M | 1.34M | 2.06M | 1.40M | 1.02M | 2.06M | 3.09M | 1.44M | 1.11M | 1.10M | 1.25M | 1.01M | 1.23M | 1.12M | 1.04M | 1.69M | 1.08M | 1.40M | 1.68M | 1.75M | 1.30M | 1.76M | 1.62M | 1.93M | 1.77M | 1.89M | 1.98M | 2.01M | 2.04M | 2.02M | 2.63M | 1.99M | 1.28M | 1.46M | 1.16M |
|
Short term Debt
|
| | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 5.61M | 5.75M | 6.07M | 6.09M | 3.38M | 10.41M | 10.38M | 10.53M | 13.29M | 12.23M | 20.19M | 32.97M | 43.00M | 47.08M | 52.82M | 45.62M | 45.78M | 52.92M | 49.05M | 50.72M | 54.05M | 47.26M | 52.52M | 55.93M | 61.55M |
|
Current Leases
|
0.47M | | 2.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.29M | 0.32M | 0.36M | 0.38M | 0.42M | 0.45M | 0.45M | 0.47M | 0.47M | 0.49M | 0.50M | 0.50M | 0.50M | 0.48M | 0.41M | 0.33M | 0.44M | 0.46M | 0.46M | 0.47M | 0.49M | 0.54M | 0.53M | 0.55M | 0.56M |
|
Current Taxes
|
| | | | | | 0.31M | | 1.52M | 0.53M | 0.64M | 0.52M | 0.69M | 0.16M | 0.12M | 0.10M | 0.21M | 0.24M | 0.12M | 0.11M | 0.28M | 0.17M | 0.23M | 0.37M | 0.15M | 0.25M | 0.20M | 0.21M | 0.26M | 0.33M | 0.27M | 0.38M | 0.34M | 0.26M | 0.10M | 0.09M | 0.37M | 0.24M | 0.17M | 0.24M | 0.69M | 0.71M | 0.76M | 0.79M | 0.16M | 1.20M | 0.54M | 1.00M | 1.45M | 1.39M | 0.73M | 0.45M | 0.23M | 0.03M | | 0.27M | 0.36M | 0.65M | 0.13M | 0.19M | 0.37M | 0.76M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 1.29M | 0.77M | 0.92M | 1.06M | 0.93M | 0.65M | 0.48M | 0.48M | 0.40M | 0.27M | 0.40M | 0.43M | 0.52M | 0.49M | 0.37M | 0.66M | 0.26M | 0.34M | 0.95M | 1.02M | 0.76M | 0.43M | 0.34M | 1.11M | 0.18M | 0.56M | 0.30M | 0.54M | 1.11M | 0.37M | 1.59M | 0.19M | 0.33M | 0.51M |
|
Total Current Liabilities
|
| | 14.84M | | 11.43M | 13.68M | 10.88M | 11.33M | 14.22M | 11.37M | 13.10M | 16.02M | 14.51M | 17.80M | 15.43M | 14.26M | 13.73M | 16.27M | 14.77M | 14.95M | 13.37M | 11.47M | 12.84M | 13.39M | 13.22M | 12.29M | 15.95M | 16.07M | 17.55M | 18.78M | 22.59M | 21.24M | 25.85M | 25.41M | 28.71M | 17.44M | 16.95M | 23.19M | 27.53M | 25.96M | 28.14M | 26.49M | 39.08M | 39.47M | 38.21M | 37.34M | 47.82M | 46.80M | 70.87M | 72.91M | 75.33M | 72.79M | 67.26M | 67.67M | 81.56M | 72.01M | 74.65M | 78.77M | 74.18M | 75.26M | 79.54M | 84.90M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
1.33M | | 4.04M | | 5.67M | 7.15M | 8.27M | 5.62M | 6.75M | 7.19M | 7.30M | 4.90M | 5.49M | 5.76M | 5.88M | 5.92M | 6.17M | 6.40M | 6.42M | 6.50M | 6.64M | 6.30M | 5.59M | 5.47M | 4.91M | 4.86M | 4.38M | 3.73M | 3.70M | 4.03M | 4.50M | 5.07M | 3.87M | 3.59M | 3.70M | 4.45M | 4.35M | 4.54M | 4.88M | 5.17M | 5.69M | 6.50M | 47.56M | 48.21M | 50.08M | 50.18M | 50.38M | 50.97M | 48.27M | 45.20M | 44.85M | 44.92M | 41.39M | 40.63M | 41.66M | 40.58M | 39.76M | 41.24M | 38.58M | 38.12M | 38.01M | 38.11M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.93M | 0.90M | 2.74M | 2.69M | 2.54M | 2.46M | 2.42M | 2.37M | 2.25M | 2.16M | 2.04M | 1.94M | 1.81M | 1.60M | 1.38M | 1.32M | 1.27M | 1.16M | 2.44M | 2.35M | 2.21M | 2.08M | 1.99M | 1.98M | 1.85M | 2.26M | 2.15M |
|
Other Non-Current Liabilities
|
| | 5.50M | | 4.75M | 4.44M | 4.12M | 3.92M | 3.73M | 3.52M | 3.33M | 3.12M | 2.92M | 2.73M | 2.52M | 2.33M | 2.12M | 1.93M | 1.73M | 1.58M | 1.44M | 1.29M | 1.15M | 1.01M | 0.86M | 0.72M | 0.57M | 0.43M | 0.29M | 0.28M | 0.29M | 0.33M | 0.30M | 0.32M | 0.28M | 0.21M | 0.39M | 0.32M | 0.37M | 0.50M | 0.40M | 0.74M | 1.88M | 1.51M | 1.69M | 1.63M | 2.45M | 2.26M | 2.07M | 2.13M | 3.68M | 4.22M | 3.40M | 4.01M | 5.65M | 9.65M | 9.57M | 8.60M | 8.25M | 10.19M | 7.12M | 7.09M |
|
Total Non-Current Liabilities
|
| | 14.95M | | 11.54M | 13.78M | 11.31M | 11.45M | 14.35M | 11.53M | 13.35M | 16.16M | 14.67M | 17.96M | 15.75M | 14.54M | 14.10M | 16.59M | 15.10M | 15.30M | 13.70M | 11.82M | 13.19M | 13.70M | 13.53M | 12.60M | 16.28M | 16.30M | 17.77M | 18.93M | 22.59M | 21.24M | 25.85M | 25.41M | 28.71M | 18.36M | 17.84M | 25.93M | 30.22M | 29.95M | 31.77M | 30.10M | 41.45M | 41.72M | 40.37M | 40.30M | 49.76M | 48.61M | 72.47M | 74.29M | 76.65M | 74.06M | 68.42M | 70.10M | 83.91M | 74.22M | 76.73M | 80.77M | 6.17M | 77.11M | 81.26M | 86.48M |
|
Total Liabilities
|
| | 20.45M | | 16.29M | 18.22M | 15.44M | 15.38M | 18.08M | 15.05M | 16.68M | 19.29M | 17.59M | 20.68M | 18.28M | 16.86M | 16.23M | 18.52M | 16.83M | 16.88M | 15.14M | 13.11M | 14.34M | 14.71M | 14.39M | 13.31M | 16.86M | 16.73M | 18.06M | 19.20M | 22.88M | 21.57M | 26.15M | 25.73M | 28.99M | 18.58M | 18.23M | 26.26M | 30.59M | 30.45M | 32.17M | 30.84M | 43.33M | 43.23M | 42.06M | 41.93M | 52.21M | 50.88M | 74.54M | 76.42M | 80.33M | 78.28M | 71.82M | 74.11M | 89.56M | 83.87M | 86.30M | 89.36M | 84.41M | 87.31M | 88.37M | 93.58M |
|
Total Debt
|
| | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 5.61M | 5.75M | 6.07M | 6.09M | 3.38M | 10.41M | 10.38M | 10.53M | 14.21M | 12.23M | 20.19M | 32.97M | 43.00M | 47.08M | 52.82M | 45.62M | 45.78M | 52.92M | 49.05M | 50.72M | 54.05M | 47.26M | 52.52M | 55.93M | 61.55M |
|
Common Equity
|
97.25M | | 119.80M | | 134.37M | 142.82M | 147.05M | 146.90M | 149.60M | 151.17M | 150.91M | 147.04M | 145.94M | 144.59M | 145.55M | 143.39M | 144.48M | 145.37M | 141.93M | 143.42M | 143.08M | 140.03M | 134.66M | 138.02M | 137.04M | 139.61M | 137.39M | 170.69M | 173.71M | 180.42M | 188.32M | 194.74M | 193.53M | 194.72M | 194.53M | 195.98M | 195.66M | 191.45M | 192.76M | 192.19M | 194.05M | 201.89M | 207.97M | 210.46M | 217.26M | 223.55M | 229.85M | 236.55M | 238.46M | 240.16M | 244.90M | 243.42M | 232.99M | 227.45M | 227.48M | 224.51M | 223.35M | 224.98M | 216.33M | 208.05M | 202.62M | 202.34M |
|
Shareholder's Equity
|
97.25M | | 119.80M | 9.35M | 134.37M | 142.82M | 147.05M | 146.90M | 149.60M | 151.17M | 150.91M | 147.04M | 145.94M | 144.59M | 145.55M | 143.39M | 144.48M | 145.37M | 141.93M | 143.42M | 143.08M | 140.03M | 134.66M | 138.02M | 137.04M | 139.61M | 137.39M | 170.69M | 173.71M | 180.42M | 188.32M | 194.74M | 193.53M | 194.72M | 194.53M | 195.98M | 195.66M | 191.45M | 192.76M | 192.19M | 194.05M | 201.89M | 207.97M | 210.46M | 217.26M | 223.55M | 229.85M | 236.55M | 238.46M | 240.16M | 244.90M | 243.42M | 232.99M | 227.45M | 227.48M | 224.51M | 223.35M | 224.98M | 216.33M | 208.05M | 202.62M | 202.34M |
|
Liabilities and Shareholders Equity
|
107.95M | | 140.25M | | 150.66M | 161.04M | 162.49M | 162.28M | 167.67M | 166.22M | 167.59M | 166.32M | 163.53M | 165.27M | 163.82M | 160.25M | 160.71M | 163.88M | 161.52M | 160.29M | 158.22M | 153.15M | 151.90M | 152.73M | 151.43M | 152.93M | 154.25M | 187.42M | 191.77M | 199.62M | 211.20M | 216.31M | 219.68M | 220.45M | 223.52M | 214.56M | 213.89M | 217.71M | 223.35M | 222.64M | 226.22M | 232.74M | 298.86M | 301.91M | 309.40M | 315.66M | 332.44M | 338.40M | 361.26M | 361.78M | 370.07M | 366.62M | 346.20M | 342.19M | 358.70M | 348.96M | 349.41M | 355.58M | 339.31M | 333.48M | 329.00M | 334.03M |
|
Retained Earnings
|
| | -82.48M | | -71.21M | -64.72M | -62.16M | -60.52M | -59.22M | -58.29M | -59.05M | -61.45M | -63.48M | -65.78M | -67.00M | -69.05M | -68.73M | -68.08M | -68.39M | -69.42M | -69.42M | -69.38M | -70.62M | -70.58M | -69.43M | -67.20M | -64.98M | -64.32M | -62.39M | -57.97M | -54.84M | -51.96M | -48.06M | -44.12M | -45.18M | -46.29M | -44.84M | -45.73M | -47.78M | -47.96M | -47.60M | -46.61M | -44.55M | -41.12M | -36.73M | -32.94M | -29.97M | -26.80M | -21.26M | -15.50M | -14.16M | -17.51M | -22.60M | -28.42M | -32.04M | -34.12M | -35.64M | -38.58M | -43.66M | -52.46M | -59.47M | -61.38M |
|
Preferred Shares
|
| | 3.53M | | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M |
|
Treasury Shares
|
| | | | | | 0.22M | | 0.20M | 0.18M | 239.00 | 0.24M | 0.26M | 0.23M | 0.28M | | | | | 0.23M | 0.58M | 0.89M | 0.91M | 0.34M | 0.35M | 0.35M | 0.33M | 0.33M | 0.28M | 0.32M | 0.48M | 0.48M | 0.46M | 0.46M | 0.63M | 0.64M | 0.70M | 0.70M | 0.94M | 0.94M | 0.85M | 0.85M | 1.02M | 1.04M | 0.95M | 0.94M | 0.88M | | | | | | | | | | | | | | | |