|
Cash & Equivalents
|
11.44M | 12.03M | 13.80M | 15.80M | 16.22M | 14.14M | 7.98M | 9.58M | 9.22M | 12.32M | 13.91M | 22.18M | 21.67M | 13.83M | 19.16M | 18.87M | 15.98M | 12.68M | 14.12M | 16.50M | 12.50M | 11.56M | 14.42M | 18.22M | 14.01M | 24.23M | 29.18M | 30.83M | 25.78M | 23.94M | 19.69M | 19.74M | 24.28M | 27.12M | 21.69M | 43.74M | 47.17M | 41.20M | 48.33M | 54.94M | 61.02M | 85.27M | 59.04M | 38.05M | 49.09M | 32.47M | 26.04M | 105.81M | 54.95M | 80.34M | 117.85M | 241.94M | 76.25M | 56.04M | 88.27M | 148.16M | 189.20M | 232.79M | 167.59M | 119.97M | 123.03M | 86.20M | 99.29M | 126.22M | 229.79M | 192.03M | 199.67M |
|
Short-term Investments
|
| | | 320.00 | | | 5.17M | 5.18M | 5.20M | 5.08M | 5.10M | 4.10M | | | | 7.16M | | | | 6.00M | | | | | | | | | | | | | | | | | | | | | | | -24.00M | -51.50M | | -27.50M | -28.50M | -20.50M | | -37.00M | 22.00M | -84.00M | | -179.00M | | -95.50M | | 57.00M | | 36.25M | | -41.00M | | -15.75M | | 27.00M | |
|
Cash & Current Investments
|
11.44M | 12.03M | 13.80M | 15.80M | 16.22M | 14.14M | 13.15M | 14.76M | 14.41M | 17.40M | 19.01M | 26.29M | 21.67M | 13.83M | 19.16M | 26.03M | 15.98M | 12.68M | 14.12M | 22.50M | 12.50M | 11.56M | 14.42M | 18.22M | 14.01M | 24.23M | 29.18M | 30.83M | 25.78M | 23.94M | 19.69M | 19.74M | 24.28M | 27.12M | 21.69M | 43.74M | 47.17M | 41.20M | 48.33M | 54.94M | 61.02M | 85.27M | 35.04M | -13.45M | 49.09M | 4.97M | -2.46M | 85.31M | 54.95M | 43.34M | 139.85M | 157.94M | 76.25M | -122.96M | 88.27M | 52.66M | 189.20M | 289.79M | 167.59M | 156.22M | 123.03M | 45.20M | 99.29M | 110.47M | 229.79M | 219.03M | 199.67M |
|
Receivables - Net
|
15.84M | 16.42M | 16.48M | 0.60M | 20.53M | 25.72M | 30.81M | 0.60M | 32.67M | 33.32M | 37.65M | 25.45M | 26.05M | 31.11M | 27.09M | 23.08M | 26.05M | 27.99M | 24.33M | 27.05M | 25.18M | 31.58M | 25.41M | 22.34M | 26.65M | -7.67M | 23.39M | 27.00M | 31.75M | -4.12M | 32.88M | 22.07M | 34.69M | -1.74M | 26.37M | 23.15M | 23.57M | 32.28M | 30.75M | 31.64M | 25.48M | 5.42M | 3.22M | 31.44M | 37.14M | -8.11M | 33.75M | 41.00M | 54.41M | -19.23M | 61.18M | 57.83M | 72.49M | -14.25M | 63.38M | 80.61M | 66.30M | 1.83M | 91.37M | 87.30M | 86.36M | 19.27M | 70.75M | 99.47M | 100.40M | 112.02M | 112.50M |
|
Receivables - Other
|
| | | | | | | 0.08M | | | | 2.40M | | | | 0.39M | | | | 0.23M | | | | 0.50M | | | | 0.56M | | | | -0.02M | | | | 0.68M | | | | 0.13M | | | | 0.35M | | | | 0.21M | | 0.37M | | 0.46M | | | | 3.98M | | | | 8.39M | | | | 9.27M | | | |
|
Receivables
|
15.84M | 16.42M | 16.48M | 0.60M | 20.53M | 25.72M | 30.81M | 0.68M | 32.67M | 33.32M | 37.65M | 27.85M | 26.05M | 31.11M | 27.09M | 23.47M | 26.05M | 27.99M | 24.33M | 27.28M | 25.18M | 31.58M | 25.41M | 22.84M | 26.65M | -7.67M | 23.39M | 27.56M | 31.75M | -4.12M | 32.88M | 22.05M | 34.69M | -1.74M | 26.37M | 23.83M | 23.57M | 32.28M | 30.75M | 31.78M | 25.48M | 5.42M | 3.22M | 31.79M | 37.14M | -8.11M | 33.75M | 41.21M | 54.41M | -18.87M | 61.18M | 58.29M | 72.49M | -14.25M | 63.38M | 84.59M | 66.30M | 1.83M | 91.37M | 95.69M | 86.36M | 19.27M | 70.75M | 108.74M | 100.40M | 112.02M | 112.50M |
|
Raw Materials
|
| | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 17.42M | 0.02M | 19.63M | | 27.91M | 0.03M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 5.91M | 0.01M | 10.12M | | 11.32M | 0.01M | | | | | | | | | | | | | | | | |
|
Inventory
|
11.61M | 13.91M | 14.33M | 14.18M | 14.31M | 16.56M | 20.99M | 24.03M | 24.23M | 25.47M | 25.34M | 24.36M | 25.28M | 25.79M | 26.71M | 18.34M | 18.77M | 19.89M | 19.94M | 17.91M | 17.45M | 19.04M | 21.64M | 24.65M | 26.99M | -4.01M | 28.03M | 27.60M | 29.15M | -4.97M | 24.82M | 16.65M | 29.25M | -4.66M | 21.89M | 21.34M | 21.91M | 23.69M | 25.79M | 30.11M | 32.40M | 2.04M | 2.12M | 23.80M | 26.48M | -7.01M | 34.44M | 39.74M | 44.65M | -15.18M | 56.97M | 58.76M | 63.84M | -13.51M | 69.81M | 65.54M | 64.54M | 0.17M | 64.72M | 85.91M | 92.08M | -14.47M | 104.94M | 111.20M | 129.18M | 133.71M | 126.49M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.05M | | | | 0.11M | | | | 0.37M | | | | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 2.41M | | | | 3.36M | | | | 2.21M | | | | 1.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | | 1.14M | | 5.65M | | | | 11.16M | | | | | | | | | | | |
|
Current Assets
|
1.66M | 1.69M | 1.57M | 1.69M | 1.77M | 1.82M | 2.89M | 65.28M | 2.32M | 2.35M | 2.21M | 79.95M | 3.55M | 3.98M | 4.32M | 70.41M | 2.60M | 2.80M | 2.25M | 70.54M | 2.41M | 2.20M | 2.89M | 2.38M | 2.24M | -1.08M | 2.15M | 1.71M | 2.21M | -0.77M | 1.81M | 2.04M | 3.47M | 1.13M | 2.40M | 3.21M | 2.81M | 0.10M | 3.54M | 2.61M | 3.08M | 2.46M | 2.32M | 2.91M | 3.08M | 3.52M | 3.03M | 261.92M | 3.96M | 54.35M | 4.68M | 520.18M | 6.91M | 7.50M | 10.64M | 556.96M | 15.03M | 15.00M | 16.54M | 19.55M | 23.26M | 27.05M | 25.05M | 21.35M | 22.87M | 21.22M | 21.34M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.44M | | 14.48M | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | 0.86M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
15.51M | 16.34M | 15.75M | 15.39M | 15.23M | 15.26M | 15.00M | 15.08M | 14.88M | 14.97M | 15.18M | 14.58M | 14.47M | 14.47M | 14.27M | 15.82M | 15.41M | 15.89M | 15.46M | 14.48M | 14.09M | 13.84M | 13.32M | 13.03M | 12.98M | 12.73M | 13.29M | 13.53M | 13.60M | 13.98M | 14.02M | 13.72M | 15.47M | 15.62M | 15.84M | 15.50M | 15.04M | 15.73M | 15.80M | 17.12M | | | | 18.53M | 18.55M | 18.80M | 18.89M | 20.40M | 20.45M | 20.38M | 22.41M | 25.40M | 28.82M | 30.42M | 32.22M | 33.14M | 35.21M | 37.13M | 36.98M | 41.99M | 42.77M | 44.25M | 47.42M | 54.20M | 55.03M | 56.80M | 62.21M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -10.00M | -32.00M | | -15.00M | | -47.00M | | | | | | | | | | | |
|
Goodwill
|
| | 1.50M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 1.58M | 1.58M | 1.58M | 1.58M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.34M | 74.34M | 74.34M | 74.34M | 74.34M | 74.34M | 74.34M | 74.34M |
|
Intangibles
|
| | | 4.36M | | | 4.22M | 4.16M | | | | 4.19M | 4.17M | 3.99M | 4.05M | 2.97M | 2.92M | 2.85M | 2.70M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.90M | | 19.33M | | 19.47M | | 19.70M | |
|
Goodwill & Intangibles
|
| | 1.50M | 4.36M | 4.34M | 4.30M | 7.88M | 4.16M | 4.11M | 4.28M | 4.20M | 7.84M | 7.82M | 7.64M | 7.71M | 2.97M | 4.50M | 4.42M | 4.28M | 1.01M | 1.02M | 1.03M | 1.02M | 0.93M | 0.92M | 0.90M | 0.88M | 0.80M | 0.89M | 0.86M | 0.88M | 0.52M | 0.82M | 0.47M | 0.48M | 0.48M | 0.49M | 0.48M | 0.51M | 0.48M | 0.49M | 0.50M | 0.52M | 0.49M | 0.47M | 0.57M | 0.62M | 0.61M | 0.62M | 0.60M | 0.59M | 0.61M | 0.59M | 0.58M | 0.58M | 0.60M | 0.61M | 0.60M | 0.65M | 16.94M | 16.03M | 15.14M | 14.26M | 13.36M | 12.47M | 11.66M | 10.74M |
|
Long-Term Deferred Tax
|
0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.15M | 0.15M | 0.15M | 0.15M | 0.60M | 0.13M | 0.13M | 0.13M | 0.80M | 0.37M | 0.37M | 0.37M | 2.11M | 0.97M | 0.97M | 0.97M | 0.89M | 0.86M | 0.86M | 0.86M | 3.96M | 3.96M | 3.83M | 3.83M | 4.07M | 3.28M | 9.54M | 5.05M | 4.07M | 3.83M | 3.31M | 2.89M | 2.37M | 1.82M | 1.46M | 1.20M | 0.75M | 0.74M | 0.52M | 0.01M | 0.48M | | | | 0.23M | 0.19M | 0.12M | 0.08M | 1.00M | 0.87M | 0.72M | 0.57M | 2.64M | 2.64M | 2.64M | 2.64M | 3.09M | 3.09M | 3.71M | 10.86M |
|
Other Non-Current Assets
|
1.01M | 4.69M | 4.80M | 0.46M | 0.46M | 0.46M | 0.46M | 5.18M | 0.46M | 0.46M | 0.46M | 0.77M | 0.30M | 0.30M | 0.30M | 0.79M | 0.30M | 0.30M | 0.30M | 0.73M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.25M | 0.25M | 0.25M | 0.25M | 0.27M | 0.27M | 0.27M | 0.27M | 0.15M | 0.15M | 0.15M | 0.15M | 0.23M | 0.23M | 0.51M | 0.27M | 0.11M | 0.11M | -0.60M | 0.08M | 0.09M | 0.06M | -1.07M | 0.12M | 0.19M | 0.31M | -2.08M | 0.80M | 1.02M | 1.57M | -5.38M | 2.41M | 1.37M | 1.83M | -9.37M | 2.03M | 2.00M | 1.70M | 2.06M | 2.49M |
|
Non-Current Assets
|
73.76M | 74.60M | 73.81M | 77.72M | 79.60M | 83.92M | 91.06M | 15.91M | 97.62M | 102.51M | 108.18M | 10.23M | 103.12M | 104.23M | 104.97M | 12.78M | 95.86M | 94.97M | 91.76M | 6.83M | 88.50M | 92.14M | 91.97M | 94.13M | 94.96M | 114.25M | 108.20M | 6.98M | 115.17M | 7.25M | 98.87M | 6.32M | 111.12M | 11.68M | 118.34M | 6.08M | 113.84M | 5.41M | 126.01M | 138.93M | 141.92M | 164.33M | 161.72M | 167.46M | 176.96M | 193.80M | 197.91M | 25.99M | 35.70M | 289.80M | 37.95M | 63.58M | 80.15M | 83.42M | 106.64M | 120.12M | 121.79M | 123.14M | 175.99M | 240.88M | 793.05M | 235.69M | 816.37M | 271.98M | 911.15M | 271.80M | 1,209.72M |
|
Assets
|
75.42M | 76.29M | 75.38M | 79.42M | 81.37M | 85.74M | 93.95M | 96.27M | 99.94M | 104.86M | 110.38M | 104.76M | 106.67M | 108.21M | 109.29M | 99.01M | 98.45M | 97.78M | 94.01M | 91.85M | 90.91M | 94.34M | 94.86M | 96.51M | 97.20M | 113.17M | 110.35M | 116.27M | 117.37M | 118.49M | 100.68M | 105.56M | 114.59M | 130.34M | 120.74M | 113.04M | 116.65M | 121.08M | 129.55M | 141.55M | 145.00M | 166.79M | 164.04M | 170.37M | 180.05M | 197.32M | 200.94M | 287.91M | 308.67M | 344.15M | 365.63M | 583.76M | 606.65M | 625.15M | 642.74M | 677.09M | 683.37M | 709.66M | 738.33M | 787.67M | 816.31M | 796.17M | 841.41M | 892.04M | 934.02M | 974.74M | 1,231.06M |
|
Accounts Payables
|
| | | | | | | 9.76M | | | | 6.77M | | | | 7.61M | | | | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | 0.87M | 1.41M | 1.44M | 3.84M | 4.27M | 3.00M | 3.00M | 3.00M | 4.16M | 4.16M | 4.16M | 1.50M | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.04M | | | | | | |
|
Payables
|
| | | | | | 0.87M | 11.17M | 1.44M | 3.84M | 4.27M | 9.77M | 3.00M | 3.00M | 4.16M | 11.77M | 4.16M | 1.50M | | 7.75M | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 60.04M | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 1.51M | 0.00M | 2.57M | | 2.17M | 0.00M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 21.41M | | | | 21.57M | | | | 13.85M | | | | 15.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 0.09M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.43M | | | | 1.70M | | | | 1.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.16M | 0.10M | -7.64M | 0.44M | | | 2.08M | 3.37M | | 5.00M | 7.93M | 6.12M | 0.43M | 2.41M | 3.69M | -3.48M | | 0.48M | -0.24M | -0.60M | | 3.04M | 3.92M | 3.92M | | 1.19M | 2.53M | -11.94M | | 1.74M | 3.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
11.63M | 11.26M | 10.97M | 0.08M | 14.20M | 14.98M | 17.75M | 33.01M | 22.29M | 21.48M | 22.33M | 33.04M | 20.66M | 20.23M | 18.36M | 27.21M | 12.95M | 12.55M | 12.83M | 23.34M | 15.27M | 15.97M | 16.36M | 16.28M | 16.66M | 0.64M | 18.29M | 30.71M | 30.81M | -0.31M | 17.36M | 14.72M | 21.21M | 1.59M | 16.47M | 17.39M | 14.90M | 1.66M | 20.13M | 23.18M | 34.42M | -3.97M | -4.31M | 20.27M | 21.65M | 7.76M | 4.01M | 30.20M | 36.03M | 18.44M | 52.89M | 56.14M | 52.94M | -4.11M | 51.89M | 56.83M | 46.39M | -9.45M | 46.23M | 54.49M | 59.24M | 15.47M | 69.45M | 77.28M | 79.60M | 89.08M | 85.46M |
|
Non-Current Debt
|
| | | | | | | 0.76M | | | | 2.09M | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
1.67M | 1.67M | 1.67M | -1.67M | 1.67M | 1.67M | | -1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.64M | 194.94M | | 195.46M | 195.74M | 196.01M | 196.28M | 196.56M | 196.83M | 197.10M | 197.38M | 197.65M | 197.93M | 198.20M | 198.47M | 519.11M |
|
Total Long Term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 826.00 | | 0.77M | 707.00 | 0.74M | | 0.71M | 636.00 | | | | | | | | | | | | | | | | |
|
Pension
|
0.25M | 0.26M | 0.28M | 0.09M | 0.52M | 0.48M | 0.57M | 0.63M | 0.67M | 0.72M | 0.59M | 0.65M | 0.71M | 0.65M | 0.69M | 0.71M | 0.74M | 0.74M | 0.84M | 0.86M | 0.88M | 0.94M | 0.91M | 0.86M | 0.75M | -0.08M | 0.85M | 0.77M | 0.85M | 0.14M | 0.93M | 0.67M | 1.02M | 0.26M | 0.83M | 0.84M | 0.89M | 0.87M | 0.87M | | | 0.05M | 0.06M | 0.12M | | 0.05M | 0.11M | 0.22M | | 0.04M | -0.04M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.10M | 0.87M | 1.25M | -5.66M | 2.77M | 3.33M | 3.53M | 7.87M | 12.96M | 18.73M | 6.03M | 12.05M | 16.22M | 20.82M | 2.78M | 8.93M | 14.11M | 23.40M | | 32.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.19M | 0.22M | | | | | | | | | 7.54M | 6.37M | 5.84M | 5.39M | 5.61M | 5.13M | 5.21M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | 1.11M | | 0.88M | |
|
Other Non-Current Liabilities
|
| 3.82M | 4.03M | 8.80M | 8.94M | 9.14M | 9.44M | 7.88M | 7.49M | 7.96M | 7.90M | 9.04M | 8.87M | 8.73M | 9.07M | 10.25M | 10.60M | 10.45M | 11.29M | 5.76M | 4.09M | 4.22M | 4.42M | 4.15M | 4.32M | 4.04M | 4.17M | 4.77M | 4.83M | 4.78M | | | | 0.93M | | | | | | 1.42M | | | | 2.46M | 2.19M | 2.10M | 2.19M | 3.26M | 3.19M | 3.47M | 3.51M | 5.80M | 6.22M | 6.92M | 7.63M | 8.75M | 8.36M | 10.20M | 10.23M | 10.47M | 11.11M | 9.99M | 10.91M | 15.37M | 15.03M | 14.60M | 15.22M |
|
Total Non-Current Liabilities
|
| 17.18M | 16.33M | 19.59M | 22.31M | 25.99M | 31.87M | 9.27M | 35.77M | 37.90M | 40.73M | 11.78M | 39.12M | 38.44M | 36.69M | 11.46M | 28.24M | 27.24M | 22.61M | 6.62M | 24.08M | 25.28M | 24.86M | 26.63M | 27.03M | 30.66M | 26.64M | 5.54M | 44.24M | 5.64M | | 0.67M | | 0.93M | 0.83M | 0.84M | | 0.87M | | 38.72M | | | | 31.61M | 37.90M | 48.73M | 44.75M | 3.26M | 63.49M | 81.51M | 3.73M | 200.44M | 285.76M | 202.10M | 203.09M | 204.49M | 270.46M | 206.48M | 206.78M | 214.84M | 214.58M | 213.21M | 316.65M | 218.90M | 218.37M | 218.28M | 534.33M |
|
Total Liabilities
|
18.12M | 21.00M | 20.36M | 28.39M | 31.25M | 35.13M | 41.31M | 6.25M | 43.27M | 45.86M | 48.62M | 44.82M | 47.99M | 47.17M | 45.76M | 38.67M | 38.84M | 37.68M | 33.90M | 29.95M | 28.16M | 29.50M | 29.27M | 30.78M | 31.35M | 34.70M | 30.81M | 48.06M | 49.07M | 48.78M | 29.77M | 32.19M | 37.81M | 52.17M | 35.55M | 28.73M | 28.30M | 32.60M | 34.75M | 40.14M | 36.73M | 34.57M | 33.32M | 34.07M | 40.09M | 50.83M | 46.94M | 60.64M | 66.67M | 84.98M | 86.40M | 290.13M | 291.98M | 288.37M | 282.68M | 292.99M | 278.82M | 283.25M | 286.72M | 311.52M | 372.73M | 320.75M | 327.56M | 342.81M | 346.10M | 348.26M | 653.03M |
|
Total Debt
|
| | | | | | | 1.19M | | | | 3.79M | | | | 2.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
57.30M | 55.28M | 55.02M | 51.02M | 50.12M | 50.62M | 52.65M | 53.99M | 56.67M | 59.00M | 61.76M | 59.93M | 58.68M | 61.05M | 63.52M | 60.34M | 59.62M | 60.09M | 60.12M | 61.90M | 62.74M | 64.85M | 65.59M | 65.73M | 65.85M | 78.47M | 79.54M | 68.20M | 68.31M | 69.71M | 70.91M | 75.26M | 76.78M | 87.59M | 85.19M | 84.30M | 88.35M | 88.49M | 94.80M | 101.41M | 108.27M | 132.22M | 130.72M | 136.30M | 139.96M | 146.49M | 154.00M | 227.26M | 242.00M | 259.16M | 279.23M | 293.63M | 314.67M | 336.78M | 360.06M | 384.10M | 404.55M | 426.41M | 451.61M | 476.15M | 443.58M | 475.43M | 513.85M | 549.24M | 587.92M | 626.48M | 578.04M |
|
Shareholder's Equity
|
75.42M | 76.29M | 75.38M | 51.02M | 81.37M | 85.74M | 93.95M | 53.99M | 99.94M | 104.86M | 110.38M | 59.93M | 106.67M | 108.21M | 109.29M | 60.34M | 98.45M | 97.78M | 94.01M | 61.90M | 90.91M | 94.34M | 94.86M | 96.51M | 97.20M | 113.17M | 110.35M | 116.27M | 117.37M | 118.49M | 100.68M | 105.56M | 114.59M | 130.34M | 120.74M | 113.04M | 116.65M | 121.08M | 129.55M | 141.55M | 145.00M | 166.79M | 164.04M | 170.37M | 180.05M | 197.32M | 200.94M | 287.91M | 308.67M | 344.15M | 365.63M | 583.76M | 606.65M | 625.15M | 642.74M | 677.09M | 683.37M | 709.66M | 738.33M | 787.67M | 816.31M | 796.17M | 841.41M | 892.04M | 934.02M | 974.74M | 1,231.06M |
|
Liabilities and Shareholders Equity
|
75.42M | 76.29M | 75.38M | 79.42M | 81.37M | 85.74M | 93.95M | 96.27M | 99.94M | 104.86M | 110.38M | 104.76M | 106.67M | 108.21M | 109.29M | 99.01M | 98.45M | 97.78M | 94.01M | 91.85M | 90.91M | 94.34M | 94.86M | 96.51M | 97.20M | 113.17M | 110.35M | 116.27M | 117.37M | 118.49M | 100.68M | 105.56M | 114.59M | 130.34M | 120.74M | 113.04M | 116.65M | 121.08M | 129.55M | 141.55M | 145.00M | 166.79M | 164.04M | 170.37M | 180.05M | 197.32M | 200.94M | 287.91M | 308.67M | 344.15M | 365.63M | 583.76M | 606.65M | 625.15M | 642.74M | 677.09M | 683.37M | 709.66M | 738.33M | 787.67M | 816.31M | 796.17M | 841.41M | 892.04M | 934.02M | 974.74M | 1,231.06M |
|
Treasury Shares
|
| | | | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | | 2.09M | | | |
|
Retained Earnings
|
-1.12M | -3.20M | -3.53M | -7.51M | -8.45M | -8.00M | -6.01M | -4.69M | -2.27M | -0.07M | 2.57M | 0.68M | -0.67M | | | 0.69M | -0.18M | | | 0.69M | 1.33M | 3.35M | 3.96M | 4.03M | 4.08M | 4.73M | 5.72M | -6.08M | -6.06M | -4.77M | -3.69M | -1.35M | 1.95M | 14.39M | 9.75M | 7.61M | 11.15M | 10.41M | 15.51M | 21.28M | 27.31M | 34.50M | 32.11M | 36.72M | 39.50M | 44.80M | 50.83M | 58.49M | 71.85M | 87.51M | 106.01M | 118.77M | 137.15M | 156.33M | 177.05M | 198.72M | 215.97M | 234.50M | 256.56M | 277.35M | 302.15M | 270.07M | 302.81M | 335.82M | 370.13M | 403.83M | 350.65M |