|
Cash & Equivalents
|
0.02M | 0.01M | 0.12M | 0.60M | 0.04M | 1.05M | 0.37M | 0.04M | 0.19M | 0.05M | 0.41M | 0.67M | 0.73M | 0.02M | 0.01M | 1.02M | 0.17M | 0.06M | 7.84M | 4.90M | 2.28M | 0.15M | 0.18M | 0.01M | 0.01M | 0.00M | 584.00 | 0.01M | 0.19M | 9.95M | 24.00M | 21.30M | 15.54M | 12.60M | 10.12M | 7.99M | 4.17M | 22.34M | 3.82M | 14.86M | 22.34M | 195.65M | 142.05M | 133.15M | 174.79M | 161.98M | 85.14M | 57.02M | 36.56M | 103.20M | 74.46M | 66.68M | 98.72M | 73.15M | 55.78M | 47.41M | 41.77M | 42.02M | 25.32M | 23.11M |
|
Short-term Investments
|
| | | | | | 0.07M | | | | 0.18M | 0.21M | 0.25M | 0.27M | 0.30M | | | | | | | | | | | | | | | | | | 2.88M | 2.99M | 3.03M | | 2.96M | 1.95M | 0.16M | | | 36.51M | 53.56M | 53.58M | | | 4.06M | | | | | | 22.97M | 20.31M | 18.10M | 17.18M | 13.63M | | | |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.12M | 0.60M | 0.04M | 1.05M | 0.44M | 0.04M | 0.19M | 0.05M | 0.59M | 0.88M | 0.98M | 0.29M | 0.31M | 1.02M | 0.17M | 0.06M | 7.84M | 4.90M | 2.28M | 0.15M | 0.18M | 0.01M | 0.01M | 0.00M | 584.00 | 0.01M | 0.19M | 9.95M | 24.00M | 21.30M | 18.42M | 15.59M | 13.16M | 7.99M | 7.13M | 24.29M | 3.98M | 14.86M | 22.34M | 232.15M | 195.62M | 186.73M | 174.79M | 161.98M | 89.19M | 57.02M | 36.56M | 103.20M | 74.46M | 66.68M | 121.69M | 93.46M | 73.89M | 64.58M | 55.40M | 42.02M | 25.32M | 23.11M |
|
Receivables - Net
|
| | | | | | | | | 562.00 | | | | | | | | | 0.22M | 0.46M | 0.38M | 0.30M | 0.15M | 0.16M | 0.13M | 0.17M | 0.21M | 0.16M | 0.23M | 0.21M | 0.28M | 0.21M | 0.17M | 0.20M | 0.25M | 0.31M | 0.21M | 0.29M | 0.37M | 0.54M | 0.35M | 1.00M | 4.42M | 5.05M | 6.35M | 7.47M | 14.89M | 18.75M | 23.58M | 27.88M | 43.44M | 41.72M | 45.45M | 53.61M | 49.61M | 48.70M | 41.59M | 37.63M | 34.70M | 33.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.80M | 0.40M | 0.04M | 0.04M | | 3.23M | 1.00M | 1.00M | 0.95M | | 1.70M | | | | 0.12M | | | | 0.04M | 0.07M | 0.17M | | | 0.49M | 0.46M | 0.47M | 0.01M | | | 0.01M | | | | | | | | | 0.03M | | | |
|
Receivables
|
| | | | | | | | | 562.00 | | | | | | | | | 1.02M | 0.86M | 0.42M | 0.35M | 0.15M | 3.38M | 1.13M | 1.17M | 1.16M | 0.16M | 1.93M | 0.21M | 0.28M | 0.21M | 0.29M | 0.20M | 0.25M | 0.31M | 0.25M | 0.37M | 0.54M | 0.54M | 0.35M | 1.50M | 4.89M | 5.53M | 6.35M | 7.47M | 14.89M | 18.76M | 23.58M | 27.88M | 43.44M | 41.72M | 45.45M | 53.61M | 49.61M | 48.70M | 41.62M | 37.63M | 34.70M | 33.80M |
|
Inventory
|
| | -0.00M | -200.00 | 0.06M | -0.05M | | -0.07M | | | | | | | | | | | 1.44M | 1.69M | 1.68M | 1.86M | 0.49M | 0.44M | 0.39M | | | 0.25M | 0.25M | 0.23M | 0.18M | 0.77M | 1.24M | 1.87M | 1.65M | | 2.16M | 1.70M | 2.53M | 2.82M | 1.82M | 3.43M | 5.55M | 4.69M | 10.37M | 10.05M | 17.53M | 24.33M | 34.74M | 39.52M | 45.36M | 47.39M | 47.94M | 44.68M | 44.45M | 42.31M | 38.28M | 38.84M | 32.71M | 31.43M |
|
Prepaid Assets
|
| | | 0.06M | 0.06M | 0.09M | 0.08M | 0.11M | 0.22M | 0.17M | 0.16M | 0.33M | 0.11M | 0.39M | 0.36M | 0.79M | 0.66M | 0.63M | 0.27M | 0.41M | 0.34M | 0.40M | 0.25M | 0.17M | 0.08M | | | 0.11M | 0.11M | 0.83M | 0.23M | 0.87M | 0.84M | 0.74M | 0.68M | | 0.67M | 2.03M | 0.45M | 0.52M | 1.22M | 1.17M | 2.96M | 3.50M | 1.02M | 0.58M | 2.56M | 3.34M | 4.40M | 5.21M | 5.76M | 5.06M | 6.65M | 5.99M | 5.23M | 4.67M | 5.88M | 4.58M | 5.77M | 9.53M |
|
Current Assets
|
0.02M | 0.01M | 0.01M | 0.40M | 0.15M | 1.18M | 0.52M | 0.15M | 0.41M | 0.21M | 0.74M | 1.22M | 1.08M | 0.68M | 0.67M | 2.13M | 1.17M | 3.30M | 9.79M | 7.93M | 4.70M | 2.74M | 1.07M | 0.78M | 0.61M | | | 0.53M | 0.77M | 11.22M | 24.69M | 23.24M | 20.66M | 18.50M | 15.73M | | 10.16M | 7.32M | 7.94M | 19.17M | 25.73M | 237.76M | 208.55M | 199.97M | 192.53M | 180.08M | 124.17M | 103.44M | 99.28M | 175.82M | 169.03M | 160.84M | 221.73M | 197.74M | 173.18M | 160.26M | 141.15M | 123.08M | 98.50M | 97.87M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | 0.58M | 0.81M | 1.05M | 1.12M | 1.10M | 2.32M | 6.00M | 4.17M | 7.49M | 7.08M | 6.62M | 2.36M | 1.16M | 0.88M | 0.76M | | | 0.44M | 0.38M | 0.34M | 0.33M | 0.35M | 0.38M | 0.42M | 0.56M | | 1.35M | 2.10M | 2.73M | 3.00M | 5.64M | 10.38M | 12.63M | 13.66M | 14.56M | 16.22M | 22.95M | 22.27M | 25.86M | 27.67M | 31.24M | 34.00M | 35.13M | 37.20M | 40.32M | 44.05M | 38.67M | 39.84M | 36.09M | 37.66M |
|
Goodwill
|
| | | | | | | | | | | | | | | 1.27M | 2.73M | 1.51M | 1.60M | 4.90M | 1.60M | | | | | | | | | | | | | | | | | | | 0.25M | 1.50M | 1.50M | 19.26M | 19.25M | 19.39M | 19.05M | 156.09M | 201.45M | 203.85M | 204.24M | 232.22M | 144.88M | 144.88M | 144.88M | 144.88M | 75.77M | 17.90M | 17.90M | 17.90M | 19.64M |
|
Intangibles
|
| | | | | | | | | | | | | | | 1.46M | 4.02M | 4.00M | 0.96M | 0.71M | 0.70M | 0.68M | 0.12M | 0.12M | 0.15M | | | 0.11M | 0.15M | 0.10M | 0.10M | 0.10M | 0.33M | 0.09M | 0.09M | | 0.11M | 0.09M | 0.08M | 0.06M | 0.18M | 0.27M | 4.28M | 4.28M | 3.46M | 3.71M | 75.41M | 28.64M | 26.58M | 25.07M | 27.03M | 30.19M | 16.30M | 13.86M | 13.00M | 12.05M | 10.39M | 8.95M | 7.67M | 8.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 2.73M | 6.75M | 5.51M | 2.57M | 5.61M | 2.30M | 0.68M | 0.12M | 0.12M | 0.12M | | | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.33M | 0.09M | 0.09M | | 0.11M | 0.09M | 0.08M | 0.31M | 1.69M | 1.77M | 23.55M | 23.54M | 22.84M | 22.76M | 231.50M | 230.09M | 230.43M | 229.32M | 259.25M | 175.07M | 161.18M | 158.74M | 157.88M | 87.83M | 28.29M | 26.84M | 25.56M | 28.04M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | 31.83M | | | | 27.81M | | | | 28.52M | | | | 22.72M | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | |
|
Other Non-Current Assets
|
| | | 0.06M | 0.07M | 0.08M | 0.07M | 0.37M | 0.03M | 0.04M | 0.01M | 0.01M | 0.04M | 0.04M | 0.23M | 0.04M | 0.04M | 0.04M | 0.29M | 0.09M | 0.21M | 0.54M | 0.09M | 0.20M | 0.09M | | | 0.04M | 0.07M | 0.04M | 1.05M | 0.06M | 0.07M | 0.07M | 0.07M | | | 0.07M | 0.07M | 0.22M | 0.37M | 0.07M | 0.08M | 0.08M | 0.80M | 0.08M | 4.13M | 0.07M | 0.46M | 0.08M | 0.08M | 0.07M | 2.73M | 0.08M | 0.07M | 0.08M | 0.59M | 0.58M | 0.64M | 0.66M |
|
Non-Current Assets
|
-0.02M | -0.01M | -0.01M | -0.40M | -0.15M | -1.18M | 0.92M | -0.15M | 0.39M | 0.39M | 0.58M | 0.01M | 0.03M | 0.03M | 0.23M | 0.44M | 0.41M | 0.36M | 13.68M | 12.83M | 9.36M | 3.89M | 1.37M | 1.20M | 1.30M | | | 1.37M | 1.92M | 0.49M | 1.49M | 0.70M | 0.99M | 0.89M | 1.13M | | 1.79M | 2.48M | 3.05M | 4.28M | 8.26M | 14.18M | 38.07M | 38.80M | 39.38M | 41.18M | 259.33M | 257.48M | 263.26M | 265.18M | 299.41M | 204.75M | 206.78M | 206.76M | 207.10M | 142.76M | 47.88M | 48.50M | 43.64M | 44.62M |
|
Assets
|
| | | | | | 1.44M | | 0.80M | 0.60M | 1.32M | 2.04M | 2.21M | 1.87M | 2.04M | 7.67M | 14.36M | 13.39M | 23.47M | 20.75M | 14.06M | 6.63M | 2.44M | 1.98M | 1.91M | | | 1.90M | 2.69M | 11.70M | 26.18M | 23.94M | 21.65M | 19.39M | 16.87M | | 11.95M | 9.80M | 10.99M | 23.44M | 33.99M | 251.94M | 246.62M | 238.77M | 231.91M | 221.27M | 383.51M | 360.92M | 362.54M | 441.00M | 468.44M | 365.60M | 428.52M | 404.50M | 380.27M | 303.02M | 217.99M | 199.08M | 168.42M | 171.28M |
|
Accounts Payables
|
| | | | | | 0.10M | | 0.17M | 0.21M | 0.37M | 1.00M | 0.47M | 0.57M | 0.37M | 1.24M | 4.90M | 4.61M | 1.03M | 5.24M | 0.87M | 1.12M | 2.33M | 3.15M | 3.50M | | | 4.22M | 4.23M | 1.60M | 1.59M | 1.56M | 2.58M | 2.31M | 2.23M | | 2.37M | 2.97M | 3.09M | 3.21M | 3.36M | 3.11M | 6.09M | 6.09M | 7.13M | 8.12M | 16.36M | 16.42M | 24.59M | 28.62M | 30.07M | 30.12M | 31.19M | 26.30M | 29.62M | 32.46M | 28.89M | 26.06M | 25.94M | 25.73M |
|
Notes Payables
|
| | | | | | 0.07M | | 0.03M | 0.20M | 0.00M | 0.01M | 0.01M | 0.01M | 0.12M | 0.48M | 0.32M | 0.33M | 0.40M | 0.51M | 0.40M | 0.40M | 0.35M | 0.35M | 0.58M | | | 2.63M | 0.60M | 0.34M | 0.34M | 0.34M | 0.29M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.37M | 0.31M | 0.57M | 0.44M | 0.57M | 0.49M | 0.01M | 0.01M | 0.78M | 0.08M | 0.01M | 0.01M | 4.79M | 4.79M | 6.79M | 6.79M | 0.27M | | 0.27M | 0.27M | 0.27M | 0.27M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.75M | 1.15M | | | 0.85M | 1.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | 0.17M | | 0.20M | 0.41M | 0.37M | 1.01M | 0.48M | 0.58M | 0.49M | 1.72M | 5.22M | 4.94M | 1.43M | 5.75M | 1.27M | 1.52M | 3.04M | 4.25M | 5.23M | | | 7.69M | 6.72M | 1.94M | 1.93M | 1.89M | 2.87M | 2.32M | 2.24M | | 2.38M | 2.98M | 3.46M | 3.51M | 3.93M | 3.55M | 6.66M | 6.58M | 7.14M | 8.13M | 17.14M | 16.49M | 24.59M | 28.63M | 34.86M | 34.91M | 37.98M | 33.09M | 29.89M | 32.46M | 29.15M | 26.32M | 26.20M | 26.00M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.02M | | | | 0.01M | | 0.00M | 0.01M | 40.00 | | | | 0.18M | | | | 2.13M | 6.82M | 2.42M | 2.85M | 6.75M | 7.65M | 7.96M | | | 32.55M | 23.14M | 3.40M | 2.40M | 2.74M | 1.54M | 1.47M | 0.96M | | 0.90M | 0.92M | 0.75M | 1.40M | 1.33M | 2.10M | 2.29M | 3.80M | 5.68M | 6.91M | 8.95M | 11.96M | 13.11M | 12.81M | 17.81M | 15.45M | 14.14M | 15.48M | 12.74M | 11.00M | 10.27M | 9.69M | 8.96M | 14.85M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.01M | | | 0.02M | 0.02M | 0.05M | 0.02M | 0.13M | 0.05M | 0.02M | 0.02M | | 0.07M | 0.07M | 0.08M | 0.08M | 0.10M | 0.17M | | | | | | | | | | | | | | | 1.17M | 0.06M | 1.62M | 4.29M |
|
Short term Debt
|
| | | 2.41M | 7.86M | 4.44M | 3.47M | 0.13M | | | | | | | | | | | 9.51M | 9.72M | 4.85M | 4.48M | 3.64M | 3.97M | 1.58M | | | 26.63M | 3.45M | 0.02M | 0.05M | 0.02M | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.17M | 0.21M | | 0.19M | 0.20M | 0.18M | 0.36M | 0.40M | 0.52M | 0.63M | 0.70M | 0.55M | 0.88M | 1.43M | 1.42M | 1.74M | 2.04M | 2.02M | 2.56M | 3.45M | 3.79M | 3.31M | 3.57M | 3.22M | 3.86M | 3.66M | 2.36M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.51M | | | 0.57M | 0.55M | 0.56M | 0.59M | 0.65M | 0.56M | 0.56M | 0.61M | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.71M | 2.00M | 2.57M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.05M | 0.09M | 2.70M | 1.65M | 0.87M | 1.32M | 1.51M | 1.32M | 0.51M | 0.40M | 0.70M | | | 0.40M | 0.43M | 0.35M | 0.38M | 0.40M | 0.37M | 0.34M | 0.26M | | 0.57M | 0.78M | 0.28M | 0.37M | 0.48M | 0.61M | 1.19M | 1.72M | 2.86M | 2.74M | 7.79M | 8.82M | 10.57M | 11.50M | 12.68M | 12.23M | 13.61M | 14.43M | 15.19M | 16.33M | 16.57M | 17.45M | 19.15M | 16.58M |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.02M | 0.10M | 0.12M | 0.12M | 0.18M | 0.25M | 0.20M | 0.42M | 0.37M | 1.33M | 0.49M | 0.60M | 0.71M | 2.09M | 8.92M | 9.95M | 23.08M | 23.52M | 17.83M | 17.69M | 20.58M | 22.95M | 21.80M | | | 67.73M | 35.53M | 9.00M | 7.11M | 6.28M | 5.24M | 4.50M | 3.97M | | 4.37M | 5.16M | 4.95M | 6.18M | 6.14M | 6.79M | 10.77M | 12.80M | 16.23M | 18.67M | 39.37M | 39.00M | 50.32M | 55.27M | 68.54M | 66.39M | 69.70M | 67.23M | 61.37M | 63.66M | 59.24M | 57.36M | 58.01M | 61.12M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.41M | 0.32M | 0.89M | 1.11M | 0.16M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.25M | 0.19M | 0.13M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | 0.50M | 0.56M | 0.30M | 0.43M | 0.30M | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 0.02M | -0.00M | -0.00M | 0.80M | 0.65M | 0.68M | 0.82M | 0.92M | 0.70M | 0.11M | 0.10M | 0.10M | | | 0.06M | 0.05M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | 565.00 | | | | 0.01M | 0.01M | 0.02M | 0.03M | 0.13M | 0.66M | 4.24M | 4.90M | 5.26M | 5.41M | 8.92M | 9.70M | 12.46M | 13.54M | 13.52M | 15.96M | 8.31M | 10.38M | 9.81M | 7.31M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | -4.38M | -4.01M | -4.01M | -3.83M | | | 0.82M | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 2.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.77M | | | | 0.53M | | | | 0.53M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | 0.19M | 0.17M | 0.25M | 0.45M | | 0.08M | 0.23M | 0.18M | 0.73M | 0.28M | 1.97M | 2.06M | 2.14M | 1.53M | 2.01M | 3.31M | 3.15M | 3.03M | 5.78M | 9.05M | 8.83M | 7.03M | 10.51M | 9.30M | 10.24M | 7.16M | 9.95M | 9.19M | 7.97M |
|
Other Non-Current Liabilities
|
| | | 4.88M | 8.05M | 4.56M | 3.47M | 0.39M | 0.19M | 0.12M | | | | | | 0.14M | 0.19M | 0.31M | 1.22M | 0.72M | 0.25M | 0.01M | 0.30M | 0.35M | 0.16M | | | 2.53M | 1.15M | | | | 0.13M | 0.01M | 0.01M | 0.01M | 0.06M | 0.04M | 0.11M | 1.00M | 1.00M | 0.09M | 0.09M | 0.13M | 0.45M | 0.73M | 4.27M | 4.64M | 1.32M | 1.32M | 1.36M | 1.34M | 49.43M | 20.92M | 20.57M | 20.93M | 21.05M | 21.73M | 23.51M | 5.82M |
|
Total Non-Current Liabilities
|
| | | -4.88M | -8.05M | -4.56M | 0.18M | -0.39M | 0.20M | 0.42M | | | | | | 2.76M | 9.79M | 10.49M | 22.68M | 23.65M | 18.53M | 18.40M | 20.39M | 22.69M | 21.74M | | | 65.26M | 37.63M | | | | 5.42M | 4.76M | 4.21M | -0.01M | 4.45M | 5.20M | 5.44M | 6.21M | 5.82M | 8.68M | 12.52M | 14.28M | 17.62M | 20.45M | 86.64M | 86.78M | 100.27M | 106.01M | 146.53M | 144.59M | 89.69M | 86.84M | 81.33M | 87.58M | 78.24M | 74.74M | 74.16M | 74.68M |
|
Total Liabilities
|
| | | | | | 3.65M | | 0.39M | 0.54M | 0.37M | 1.38M | 0.56M | 0.67M | 0.81M | 2.90M | 9.98M | 10.79M | 23.89M | 24.37M | 18.77M | 18.41M | 20.69M | 23.04M | 21.90M | | | 67.79M | 38.78M | 9.04M | 7.13M | 6.49M | 5.56M | 4.77M | 4.22M | | 4.51M | 5.23M | 5.55M | 7.21M | 6.82M | 8.77M | 12.61M | 14.41M | 18.08M | 21.18M | 90.92M | 91.43M | 101.58M | 107.34M | 147.88M | 145.93M | 139.12M | 107.76M | 101.90M | 108.51M | 99.29M | 96.47M | 97.67M | 80.50M |
|
Total Debt
|
| | | 2.41M | 7.86M | 4.44M | 3.47M | 0.13M | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.25M | 0.19M | 9.64M | 9.75M | 4.87M | 4.50M | 3.64M | 3.97M | 1.58M | | | 26.63M | 3.45M | 0.02M | 0.05M | 0.02M | | | | | | | 0.50M | 0.81M | 0.30M | 0.43M | 0.30M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
44.99M | 44.99M | 296.96M | | | | -2.88M | | 0.41M | 0.07M | 0.95M | 0.67M | 1.64M | 1.21M | 1.23M | 4.77M | 4.39M | 2.59M | -0.42M | -3.62M | -4.71M | -11.78M | -19.07M | -21.89M | 20.81M | | | -66.72M | -36.92M | 2.66M | 19.05M | 17.45M | 16.09M | 14.62M | 12.65M | 10.06M | 7.43M | 4.57M | 5.43M | 16.24M | 27.16M | 243.17M | 234.00M | 224.37M | 213.83M | 200.09M | 292.59M | 269.49M | 260.96M | 333.66M | 320.56M | 219.66M | 289.40M | 296.74M | 278.37M | 194.51M | 118.70M | 102.60M | 70.75M | 90.78M |
|
Shareholder's Equity
|
| 80.04M | | 77.85M | | 89.84M | -2.88M | | 0.41M | 0.07M | 0.95M | 0.67M | 1.64M | 1.21M | 1.23M | 4.77M | 4.39M | 2.59M | -0.42M | -3.62M | -4.71M | -11.78M | -19.07M | -21.89M | 20.81M | | | -66.72M | -36.92M | 2.66M | 19.05M | 17.45M | 16.09M | 14.62M | 12.65M | 10.06M | 7.43M | 4.57M | 5.43M | 16.24M | 27.16M | 243.17M | 234.00M | 224.37M | 213.83M | 200.09M | 292.59M | 269.49M | 260.96M | 333.66M | 320.56M | 219.66M | 289.40M | 296.74M | 278.37M | 194.51M | 118.70M | 102.60M | 70.75M | 90.78M |
|
Liabilities and Shareholders Equity
|
| | | | | | 1.44M | | 0.80M | 0.60M | 1.32M | 2.04M | 2.21M | 1.87M | 2.04M | 7.67M | 14.36M | 13.39M | 23.47M | 20.75M | 14.06M | 6.63M | 2.44M | 1.98M | 1.91M | | | 1.90M | 2.69M | 11.70M | 26.18M | 23.94M | 21.65M | 19.39M | 16.87M | | 11.95M | 9.80M | 10.99M | 23.44M | 33.99M | 251.94M | 246.62M | 238.77M | 231.91M | 221.27M | 383.51M | 360.92M | 362.54M | 441.00M | 468.44M | 365.60M | 428.52M | 404.50M | 380.27M | 303.02M | 217.99M | 199.08M | 168.42M | 171.28M |
|
Treasury Shares
|
| | | | | | | | | | 10.92M | | | | 11.30M | | | 17.83M | 37.90M | 36.94M | 43.32M | 45.41M | | | 54.76M | | | | 0.28M | 2.93M | | | 0.01M | | | | 6.84M | | | | 3.89M | | | | 3.27M | | | | 1.59M | | | | 1.15M | | | | 1.15M | | | |
|
Retained Earnings
|
-0.06M | -0.06M | -0.07M | -4.73M | -8.38M | -12.95M | 12.51M | -10.14M | -10.87M | 12.44M | 13.65M | 15.18M | 16.08M | 17.25M | -18.94M | 21.16M | 26.80M | 37.57M | -45.91M | -49.77M | -56.88M | -60.94M | -80.12M | -82.53M | -81.07M | | | -182.21M | -156.44M | -154.23M | -155.46M | -157.60M | -159.86M | -161.75M | -163.99M | | -169.50M | -172.47M | -175.50M | -179.41M | -187.35M | -194.72M | -208.17M | -223.50M | -242.47M | -257.61M | -280.23M | -305.88M | -334.03M | -363.83M | -405.31M | -518.03M | -537.72M | -554.90M | -574.96M | -662.34M | -735.86M | -756.56M | -788.52M | -788.61M |
|
Preferred Shares
|
| 0.05M | 0.05M | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.01M | 12.00 | 8.00 | 5.00 | 5.00 | 5.00 | 5.00 | | 5.00 | | | | | | | | | | | | | | | | | | | | | | | |