|
Cash & Equivalents
|
0.07M | 298.00 | 0.00M | 0.04M | 0.04M | 0.02M | 0.02M | 0.07M | 0.16M | 0.01M | 0.20M | 0.06M | 0.08M | | 0.16M | 12.84M | 2.97M | 3.90M | 2.35M | 2.17M | 1.66M | 1.32M | 1.37M | 1.41M | 2.29M | 2.31M | 2.83M | 6.66M | 7.03M | 14.17M | 32.38M | 30.66M | 31.82M | 19.62M | 21.20M | 6.45M | 6.40M | 29.90M | 93.98M | 90.40M | 89.01M | 76.25M | 75.10M | 69.86M | 59.46M | 24.00M | 27.04M | 19.44M | 19.11M | 21.40M | 19.23M | 27.90M | 29.69M | 22.01M | 23.98M | 95.39M | 66.94M | 31.90M | 29.48M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 5.61M | | | 1.65M | | | | | | | | | | | | | | | | | | | 15.00M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 22.55M | 34.58M | 43.26M | 35.78M | 24.86M | 21.79M | 16.29M | 15.58M | 12.12M | 10.21M | 9.20M | 21.64M | 49.86M | 49.47M |
|
Cash & Current Investments
|
0.07M | 298.00 | 0.00M | 0.04M | 0.04M | 0.02M | 0.02M | 0.07M | 0.16M | 0.01M | 0.20M | 0.06M | 0.08M | | 0.16M | 12.84M | 8.58M | 3.90M | 2.35M | 3.82M | 1.66M | 1.32M | 1.37M | 1.41M | 2.29M | 2.31M | 2.83M | 6.66M | 7.03M | 14.17M | 32.38M | 30.66M | 31.82M | 19.62M | 21.20M | 6.45M | 6.40M | 29.90M | 108.98M | 90.46M | 89.06M | 76.30M | 75.15M | 69.87M | 59.47M | 46.55M | 61.62M | 62.70M | 54.88M | 46.26M | 41.03M | 44.18M | 45.27M | 34.13M | 34.19M | 104.58M | 88.58M | 81.77M | 78.95M |
|
Receivables - Net
|
| | 0.34M | | 0.40M | 0.46M | 0.55M | 0.47M | 0.36M | 0.80M | 0.60M | 0.98M | 0.98M | 1.03M | 1.01M | 1.33M | 0.85M | 0.81M | 0.79M | 0.93M | 1.19M | 1.28M | 1.31M | 1.19M | 1.06M | 1.17M | 1.36M | 1.02M | | 2.17M | 2.70M | 3.04M | | 3.83M | 4.31M | 5.34M | 8.21M | 4.35M | 6.09M | 8.01M | 10.67M | 21.09M | 20.23M | 23.22M | 24.27M | 31.26M | 32.44M | 33.94M | 30.34M | 26.86M | 24.56M | 7.90M | 18.57M | 18.06M | 17.92M | 9.17M | 9.17M | 10.06M | 10.84M |
|
Receivables - Other
|
| | | | | | | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.34M | | 0.40M | 0.46M | 0.55M | 0.47M | 0.36M | 1.21M | 0.60M | 0.98M | 0.98M | 1.03M | 1.01M | 1.33M | 0.85M | 0.81M | 0.79M | 0.93M | 1.19M | 1.28M | 1.31M | 1.19M | 1.06M | 1.17M | 1.36M | 1.02M | | 2.17M | 2.70M | 3.04M | | 3.83M | 4.31M | 5.34M | 8.21M | 4.35M | 6.09M | 8.01M | 10.67M | 21.09M | 20.23M | 23.22M | 24.27M | 31.26M | 32.44M | 33.94M | 30.34M | 26.86M | 24.56M | 7.90M | 18.57M | 18.06M | 17.92M | 9.17M | 9.17M | 10.06M | 10.84M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 0.37M | | | | | | | | | | | 0.58M | | 0.77M | 1.17M | 1.45M | | 2.07M | 1.34M | 2.98M | 3.28M | 2.68M | 2.73M | 2.85M | 3.08M | 11.80M | 16.45M | 17.25M | 16.63M | 18.46M | 18.24M | 20.95M | 23.68M | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | 0.35M | | | | | | | | | | | 0.45M | | 0.56M | 0.83M | 0.65M | | 0.28M | 0.89M | 1.90M | 1.66M | 1.68M | 2.25M | 2.01M | 1.17M | 4.19M | 4.60M | 5.01M | 5.00M | 4.79M | 5.45M | 5.68M | 6.93M | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 0.53M | | | | | | | | | | | 0.81M | | 0.80M | 0.91M | 1.40M | | 2.96M | 3.46M | 6.10M | 5.89M | 6.53M | 6.05M | 6.74M | 7.41M | 9.87M | 8.65M | 6.08M | 8.56M | 10.09M | 10.05M | 8.27M | 10.71M | | | | | | | | | | |
|
Inventory
|
| | 0.41M | | 0.51M | 0.48M | 0.51M | 0.76M | 0.92M | 0.85M | 0.66M | 0.68M | 0.59M | | 0.42M | 0.30M | 1.24M | | | 1.83M | 2.02M | 1.91M | 1.90M | 1.76M | 1.81M | 1.77M | 1.86M | 1.85M | | 2.12M | 2.91M | 3.51M | | 5.31M | 5.69M | 10.97M | 10.83M | 10.89M | 11.04M | 11.60M | 11.67M | 25.87M | 29.70M | 28.34M | 30.20M | 33.34M | 33.75M | 34.90M | 41.33M | 39.18M | 43.35M | 27.16M | 43.41M | 32.50M | 32.18M | 29.01M | 27.57M | 27.69M | 27.82M |
|
Prepaid Assets
|
| | 0.06M | | 0.07M | 0.09M | 0.09M | 0.07M | 0.08M | 0.12M | 0.17M | 0.20M | 0.17M | | 0.29M | 0.20M | 0.29M | | | 0.38M | 0.44M | 0.40M | 0.38M | 0.27M | 0.42M | 0.42M | 0.32M | 0.40M | | 0.35M | 0.30M | 0.35M | | 0.38M | 0.85M | 1.35M | 1.02M | 1.13M | 1.67M | 4.65M | 5.14M | 4.16M | 5.43M | 4.66M | 5.02M | 7.19M | 8.38M | 6.88M | 6.20M | 7.99M | 7.85M | 4.67M | 4.41M | 3.48M | 4.91M | 6.00M | 5.82M | 5.92M | 8.95M |
|
Current Assets
|
| | 0.81M | | 1.01M | 1.04M | 1.16M | 1.37M | 1.51M | 1.78M | 1.63M | 1.92M | 1.82M | | 1.88M | 14.67M | 10.96M | | | 6.97M | 5.31M | 4.92M | 4.97M | 4.63M | 5.58M | 5.68M | 6.37M | 9.93M | | 18.81M | 38.29M | 37.56M | | 29.14M | 32.07M | 24.11M | 26.45M | 46.25M | 127.78M | 114.71M | 116.54M | 127.41M | 130.50M | 126.09M | 118.97M | 118.36M | 136.22M | 138.45M | 132.79M | 120.31M | 116.82M | 120.60M | 111.70M | 88.20M | 89.38M | 148.76M | 131.13M | 125.43M | 126.57M |
|
Property, Plant & Equipment (Net)
|
| | 0.36M | | 0.36M | 0.34M | 0.35M | 0.37M | 1.32M | 1.41M | 1.33M | 1.31M | 1.44M | | 1.32M | 1.28M | 1.61M | | | 1.45M | 1.38M | 1.36M | 1.30M | 1.19M | 1.13M | 1.18M | 1.11M | 1.11M | | 1.04M | 1.27M | 1.32M | | 1.32M | 2.14M | 5.57M | 5.41M | 5.35M | 5.30M | 10.12M | 11.23M | 16.45M | 17.46M | 17.66M | 18.26M | 19.12M | 21.74M | 23.64M | 26.10M | 25.57M | 21.00M | 5.69M | 21.04M | 17.26M | 17.71M | 6.08M | 6.61M | 7.67M | 11.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.85M | 1.59M | 1.37M | 1.07M | | 1.90M | 6.86M | 6.55M | | 6.10M | 1.00M | | 0.03M | 0.04M | 0.05M | | | | | | | | | 5.07M | | 5.07M | 5.07M | 5.07M | 5.07M | 0.99M | 0.99M | 0.99M | 0.99M | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | 28.34M | 33.64M | 33.51M | 33.51M | 33.51M | 58.45M | 58.45M | 195.66M | 223.94M | 58.45M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 224.74M | 212.30M | 224.74M | 224.74M | 224.74M | 212.30M | 212.30M | 212.30M | 212.30M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 2.22M | | | 2.22M | 2.22M | 2.22M | 2.22M | | | | | | | | | | | 4.02M | 16.05M | 23.06M | 23.06M | 23.06M | 23.06M | 35.16M | 35.16M | 155.64M | 164.46M | 164.46M | 164.46M | 94.56M | 94.56M | 32.09M | 54.10M | 29.18M | 22.06M | 12.00M | 20.23M | 19.32M | 18.41M | 9.56M | 8.86M | 8.15M | 7.45M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 2.22M | | | 2.22M | 2.22M | 2.22M | 2.22M | | | | | | | | | | | 13.53M | 44.40M | 56.70M | 56.57M | 56.57M | 56.57M | 93.61M | 93.61M | 351.30M | 388.40M | 222.91M | 389.20M | 319.30M | 319.30M | 256.83M | 278.84M | 253.92M | 246.81M | 224.30M | 244.98M | 244.07M | 243.16M | 221.86M | 221.16M | 220.45M | 219.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 9.24M | | | | 9.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.10M | | 0.07M | 0.14M | 0.11M | 0.08M | 0.21M | 0.19M | 0.17M | 0.16M | 0.14M | | 0.11M | 0.04M | 0.04M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | | 0.14M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.23M | 0.36M | 0.45M | 0.39M | 0.33M | 0.27M | 0.32M | 0.26M | 0.28M | 0.28M | 0.32M | 0.32M | 42.64M | 0.24M | 0.24M | 0.27M | 0.38M | 0.38M | 0.38M | 2.42M |
|
Non-Current Assets
|
| | 0.49M | | 0.46M | 0.52M | 0.50M | 0.49M | 1.56M | 1.64M | 1.54M | 1.50M | 1.62M | | 1.48M | 1.32M | 4.20M | | | 5.40M | 5.47M | 5.63M | 5.80M | 3.30M | 3.02M | 2.80M | 2.51M | 2.21M | | 2.98M | 8.16M | 7.90M | | 22.16M | 51.72M | 68.70M | 68.54M | 67.72M | 68.10M | 30.39M | 123.48M | 393.56M | 428.89M | 46.61M | 425.31M | 352.32M | 351.81M | 48.27M | 313.68M | 312.87M | 294.33M | 292.11M | 289.90M | 286.78M | 292.27M | 250.73M | 264.01M | 261.81M | 265.51M |
|
Assets
|
| | 1.31M | | 1.47M | 1.56M | 1.66M | 1.87M | 3.07M | 3.42M | 3.17M | 3.42M | 3.44M | | 3.35M | 15.98M | 15.16M | | | 12.37M | 10.78M | 10.55M | 10.77M | 7.93M | 8.60M | 8.48M | 8.88M | 12.14M | | 21.79M | 46.45M | 45.47M | | 51.30M | 83.79M | 92.82M | 94.99M | 113.97M | 195.89M | 234.83M | 240.02M | 520.97M | 559.39M | 554.29M | 544.28M | 470.68M | 488.02M | 450.23M | 446.47M | 433.18M | 411.15M | 412.71M | 401.60M | 374.98M | 381.65M | 399.49M | 395.14M | 387.24M | 392.08M |
|
Accounts Payables
|
| | 0.12M | | 0.35M | 0.31M | 0.40M | 0.53M | 0.53M | 1.06M | 0.86M | 1.05M | 1.04M | | 0.87M | 0.71M | 0.90M | | | 1.03M | 0.77M | 0.86M | 1.09M | 0.71M | 0.64M | 0.53M | 0.42M | 0.69M | | 0.84M | 1.09M | 0.72M | | 0.88M | 1.57M | 3.12M | 3.52M | 3.08M | 2.35M | 3.67M | 4.28M | 9.85M | 14.30M | 14.95M | 11.71M | 11.54M | 13.14M | 15.37M | 15.53M | 10.69M | 11.98M | 2.27M | 4.98M | 4.21M | 3.84M | 3.57M | 3.30M | 3.21M | 2.89M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 0.66M | 1.75M | 2.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.12M | | 0.35M | 0.31M | 0.40M | 0.53M | 0.53M | 1.06M | 0.86M | 1.05M | 1.04M | | 0.87M | 0.71M | 0.90M | | | 1.03M | 0.77M | 1.52M | 2.84M | 3.55M | 0.64M | 0.53M | 0.42M | 0.69M | | 0.84M | 1.09M | 0.72M | | 0.88M | 1.57M | 3.12M | 3.52M | 3.08M | 2.35M | 3.67M | 4.28M | 9.85M | 14.30M | 14.95M | 11.71M | 11.54M | 13.14M | 15.37M | 15.53M | 10.69M | 11.98M | 2.27M | 4.98M | 4.21M | 3.84M | 3.57M | 3.30M | 3.21M | 2.89M |
|
Accumulated Expenses
|
| | 0.11M | | 0.09M | 0.10M | 2.03M | 0.08M | 0.13M | 0.15M | 0.36M | 0.29M | 0.22M | | 0.50M | 0.21M | 0.27M | | | 0.42M | 0.46M | 0.52M | 0.41M | 0.18M | 0.25M | 0.29M | 0.37M | 0.49M | | 0.52M | 0.71M | 1.22M | | 0.96M | 1.58M | 3.37M | 3.08M | 2.61M | 3.36M | 4.54M | 8.15M | 9.91M | 12.06M | 9.40M | 6.73M | 6.76M | 7.44M | 9.78M | 10.70M | 10.11M | 8.57M | 9.12M | 8.86M | 8.13M | 8.45M | 12.45M | 8.21M | 9.31M | 10.90M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.02M | 0.13M | 0.13M | 0.02M | 0.05M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.38M | 17.67M | 0.96M | 1.91M | 2.78M | 2.39M | 3.37M | 2.71M | 5.13M | 3.68M | 1.60M | 2.67M | 2.14M | 3.30M | 1.94M | 5.03M | 6.29M | 8.62M | 10.61M | 12.23M | 10.94M | 10.45M | 10.05M | 7.49M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.77M | 0.80M | 0.83M | 0.84M | 0.73M | 1.11M | 1.46M | 2.22M | 2.65M | 2.76M | 2.79M | 2.73M | 2.77M | 2.86M | 2.91M | 2.92M | 2.91M | 1.29M | 2.65M | 2.50M | 2.79M | 1.51M | 1.83M | 2.17M | 2.18M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.07M | 0.05M | 0.06M | 2.59M | 2.94M | 3.49M | 3.81M | 4.15M | 4.58M | 4.99M | 5.47M | 4.40M | 5.39M | 4.86M | 4.35M | 4.26M | 3.93M | 3.58M | 3.68M |
|
Current Deferred Revenue
|
| | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.18M | 0.02M | 0.95M | 0.11M | 0.11M | | 1.00M | 0.96M | 0.13M | | | 0.13M | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | 0.13M | | | | 0.32M | | | | 0.93M | 0.66M | 0.94M | 0.71M | 0.81M | 0.90M | 0.43M | 0.43M | 0.55M | 0.42M | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.34M | | 0.50M | 0.52M | 0.58M | 0.69M | 1.02M | 1.47M | 1.37M | 1.47M | 1.42M | | 1.63M | 1.06M | 1.46M | | | 1.73M | 1.48M | 2.26M | 3.46M | 1.13M | 1.09M | 1.05M | 1.09M | 1.51M | | 1.66M | 2.10M | 1.94M | | 3.16M | 5.01M | 7.67M | 25.46M | 7.49M | 8.36M | 15.57M | 16.38M | 31.27M | 35.79M | 42.70M | 37.75M | 36.37M | 40.42M | 44.58M | 47.32M | 39.59M | 42.62M | 42.18M | 38.66M | 30.82M | 32.17M | 32.73M | 27.72M | 28.31M | 27.15M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | 0.01M | 0.32M | 0.37M | 0.33M | 0.29M | 0.25M | 0.21M | 0.17M | 0.13M | 0.10M | 1.33M | 1.25M | 1.16M | 1.09M | 1.00M | 0.91M | | | | |
|
Non-Current Debt
|
| | 9.03M | | | 9.90M | 10.13M | 10.30M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | | 10.60M | | | | | | | | | 2.84M | 3.94M | | | | | | | | | | | | | | | 0.66M | 0.92M | 5.02M | 6.12M | 6.35M | 6.31M | 6.19M | 24.21M | 23.79M | 23.69M | 23.57M | 20.94M | 17.56M | 15.68M | 10.45M | 7.82M | 5.00M | 2.50M | | |
|
Non-Current Deffered Revenue
|
| | 0.13M | | 0.12M | 0.11M | 0.11M | -0.01M | 0.79M | 0.81M | -0.74M | -0.03M | 0.01M | | 0.11M | -0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.72M | 0.69M | -0.00M | -0.00M | | 0.42M | 0.39M | 0.35M | | | | | | | | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 2.01M | | | 1.35M | 1.09M | 0.72M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.82M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.97M | 7.27M | 5.49M | 4.89M | 1.15M | 0.39M | 11.23M | 0.26M | 0.26M | 0.29M | 6.64M | 0.19M | 0.19M | 0.10M | 0.12M | 0.13M | 0.17M | 0.19M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.75M | 0.55M | 1.16M | 0.96M | 0.76M | 8.76M | 10.75M | 17.70M | 17.70M | 16.47M | 18.71M | 17.94M | 17.24M | 14.96M | 18.02M | 17.30M | 16.58M | 8.70M | 15.22M | 13.58M | 17.98M | 12.72M | 14.00M | 13.76M | 13.19M |
|
Other Non-Current Liabilities
|
| | 1.35M | | 1.68M | 1.85M | 2.03M | 2.20M | 2.39M | 2.57M | 2.76M | 2.94M | 3.13M | | 3.50M | 0.84M | | | | 0.78M | 0.77M | 0.74M | 0.71M | 0.69M | 0.59M | 0.56M | 0.53M | 0.05M | | 32.60M | 50.42M | 28.52M | | 44.19M | 41.77M | 39.60M | 1.49M | 0.39M | 0.39M | 4.51M | 4.27M | 5.52M | 5.52M | 4.90M | 3.01M | 1.91M | 3.19M | 2.32M | 1.88M | 1.91M | 0.36M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 9.50M | | 10.28M | 10.53M | 10.82M | 11.10M | 12.42M | 12.88M | 12.90M | 12.87M | 12.97M | | 13.12M | 1.06M | | | | 1.73M | 1.48M | 2.26M | 3.46M | 4.08M | 5.20M | 1.10M | 1.14M | 2.00M | | 2.13M | 2.52M | 2.32M | | 5.04M | 6.83M | 9.76M | 25.79M | 7.74M | 8.65M | 25.07M | 26.98M | 63.16M | 64.61M | 71.34M | 65.20M | 59.23M | 79.71M | 83.72M | 86.48M | 79.14M | 78.77M | | | | | | | | |
|
Total Liabilities
|
| | 10.86M | | 11.96M | 12.39M | 12.84M | 13.30M | 14.81M | 15.45M | 15.66M | 15.82M | 16.10M | | 16.62M | 1.90M | 2.31M | | | 2.51M | 2.25M | 3.00M | 4.18M | 4.76M | 5.80M | 1.66M | 1.67M | 2.05M | | 34.73M | 52.94M | 30.84M | | 49.23M | 48.60M | 49.36M | 27.28M | 8.13M | 9.04M | 29.58M | 31.25M | 68.69M | 70.13M | 76.24M | 68.20M | 61.14M | 82.90M | 86.04M | 88.36M | 81.05M | 79.14M | 75.05M | 68.20M | 53.53M | 56.19M | 50.58M | 42.52M | 40.09M | 38.34M |
|
Total Debt
|
| | 9.03M | | | 9.90M | 10.13M | 10.30M | 10.60M | 10.60M | 10.60M | 10.60M | 10.60M | | 10.60M | | | | | | | | | 2.84M | 3.94M | | | | | | | | | 0.44M | 0.44M | 0.38M | 17.67M | 0.96M | 1.91M | 3.44M | 3.31M | 8.39M | 8.84M | 11.48M | 10.00M | 7.79M | 26.88M | 25.93M | 26.99M | 25.51M | 25.97M | 23.85M | 24.30M | 21.07M | 20.05M | 15.94M | 12.95M | 10.05M | 7.49M |
|
Common Equity
|
| | -9.55M | | -10.48M | -10.82M | -11.18M | -11.43M | -11.74M | -12.04M | -12.49M | -12.40M | -12.66M | | -13.27M | 14.08M | 12.85M | | | 9.86M | 8.53M | 7.55M | 6.59M | 3.17M | 2.80M | 6.82M | 7.21M | -9.53M | | -12.94M | -6.50M | 14.63M | | 2.07M | 35.19M | 43.45M | 67.71M | 105.84M | 186.85M | 204.43M | 208.78M | 452.28M | 489.26M | 478.05M | 476.07M | 409.54M | 405.12M | 364.19M | 358.11M | 352.13M | 332.02M | 337.66M | 333.40M | 321.44M | 325.46M | 348.91M | 352.62M | 347.15M | 353.74M |
|
Shareholder's Equity
|
| | -9.55M | | -10.48M | -10.82M | -11.18M | -11.43M | -11.74M | -12.04M | -12.49M | -12.40M | -12.66M | | -13.27M | 14.08M | 12.85M | | | 9.86M | 8.53M | 7.55M | 6.59M | 3.17M | 2.80M | 6.82M | 7.21M | -9.53M | | -12.94M | -6.50M | 14.63M | | 2.07M | 35.19M | 43.45M | 67.71M | 105.84M | 186.85M | 204.43M | 208.78M | 452.28M | 489.26M | 478.05M | 476.07M | 409.54M | 405.12M | 364.19M | 358.11M | 352.13M | 332.02M | 337.66M | 333.40M | 321.44M | 325.46M | 348.91M | 352.62M | 347.15M | 353.74M |
|
Liabilities and Shareholders Equity
|
| | 1.31M | | 1.47M | 1.56M | 1.66M | 1.87M | 3.07M | 3.42M | 3.17M | 3.42M | 3.44M | | 3.35M | 15.98M | 15.16M | | | 12.37M | 10.78M | 10.55M | 10.77M | 7.93M | 8.60M | 8.48M | 8.88M | 12.14M | | 21.79M | 46.45M | 45.47M | | 51.30M | 83.79M | 92.82M | 94.99M | 113.97M | 195.89M | 234.83M | 240.02M | 520.97M | 559.39M | 554.29M | 544.28M | 470.68M | 488.02M | 450.23M | 446.47M | 433.18M | 411.15M | 412.71M | 401.60M | 374.98M | 381.65M | 399.49M | 395.14M | 387.24M | 392.08M |
|
Retained Earnings
|
| | -52.19M | | -53.26M | -53.74M | -54.15M | -54.45M | -54.95M | -55.30M | -55.81M | -55.82M | -56.10M | | -56.90M | -57.45M | -61.14M | | | -64.33M | -65.55M | -66.91M | -67.88M | -71.20M | -72.10M | -72.87M | -73.29M | -73.96M | | -94.72M | -119.27M | -98.39M | | -113.30M | -103.03M | -100.05M | -77.74M | -94.12M | -95.26M | -97.39M | -98.50M | -90.63M | -90.55M | -107.11M | -114.53M | -187.41M | -197.73M | -246.91M | -260.63M | -270.83M | -299.96M | -314.92M | -325.14M | -345.86M | -347.56M | -335.10M | -335.55M | -351.39M | -350.77M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.00 | 4.00 | 4.00 | | 3.00 | 3.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.11M | 0.10M | 0.28M | 0.27M | 0.26M | 0.24M | | 0.32M | 0.30M | 0.28M | | 0.35M | 0.37M | 0.43M | 0.55M | 0.59M | 0.73M | 0.93M | 0.91M | 0.89M | 1.36M | 1.21M | 1.33M | 1.25M | 1.94M | 1.88M | 1.88M | 1.74M | 1.42M | 2.31M | 2.23M | 1.81M | 1.98M | 1.30M | 1.40M | 1.50M | 1.37M |