|
Cash & Equivalents
|
2.15M | 13.33M | 13.33M | 12.10M | 27.07M | 22.23M | 23.13M | 17.10M | 15.06M | 14.38M | 22.70M | 14.95M | 6.32M | 20.51M | 21.68M | 18.42M | 10.00M | 7.54M | 11.61M | 24.12M | 28.20M | 22.89M | 14.04M | 16.17M | 13.99M | 12.08M | 16.32M | 18.91M | 11.31M | 18.66M | 20.00M | 18.40M | 12.62M | 17.10M | 22.93M | 21.74M | 18.38M | 10.70M | 9.21M | 22.26M | 21.47M | 24.53M | 14.85M | 22.80M | 22.90M | 29.98M | 22.07M | 21.14M | 53.66M | 26.71M | 34.28M | 32.64M | 39.78M | 19.29M | 29.07M | 20.12M | 24.21M | 27.51M | 17.08M | 23.29M | 21.22M | 24.70M | 13.23M |
|
Short-term Investments
|
| | | 40.06M | | | | 73.87M | | 80.17M | 80.01M | 69.03M | 69.22M | 61.61M | 68.00M | 47.23M | 73.64M | 79.27M | 80.50M | 41.95M | 42.14M | 57.59M | 58.13M | 37.44M | | | | 48.27M | | 52.38M | 58.93M | 61.87M | 64.25M | 73.21M | 74.46M | 82.66M | 85.21M | 82.45M | 78.78M | 77.47M | 77.59M | 76.12M | 70.46M | 64.87M | 67.91M | 67.29M | 78.51M | 88.75M | 83.88M | 75.32M | 74.15M | 90.30M | 92.62M | 102.97M | 100.70M | 112.08M | 106.14M | 97.70M | 104.18M | 132.69M | 126.87M | 131.60M | 142.88M |
|
Cash & Current Investments
|
2.15M | 13.33M | 13.33M | 52.16M | 27.07M | 22.23M | 23.13M | 90.97M | 15.06M | 94.55M | 102.70M | 83.98M | 75.55M | 82.12M | 89.68M | 65.65M | 83.64M | 86.81M | 92.11M | 66.06M | 70.34M | 80.49M | 72.17M | 53.61M | 13.99M | 12.08M | 16.32M | 67.17M | 11.31M | 71.05M | 78.93M | 80.27M | 76.88M | 90.31M | 97.39M | 104.40M | 103.59M | 93.15M | 88.00M | 99.73M | 99.06M | 100.65M | 85.31M | 87.67M | 90.81M | 97.27M | 100.57M | 109.90M | 137.55M | 102.03M | 108.43M | 122.94M | 132.40M | 122.26M | 129.77M | 132.20M | 130.35M | 125.21M | 121.26M | 155.98M | 148.09M | 156.30M | 156.11M |
|
Receivables - Net
|
| | | 6.00M | | | | 5.91M | | 3.62M | 4.49M | 5.12M | 5.48M | 4.70M | 6.01M | 6.23M | 7.34M | 9.19M | 9.14M | 5.63M | 3.07M | 5.07M | 8.29M | 8.35M | 11.38M | 9.39M | 9.14M | 4.07M | 6.71M | 10.78M | 17.25M | 15.04M | 13.78M | 10.39M | 12.88M | 16.49M | 13.90M | 9.25M | 7.58M | 26.16M | 19.35M | 22.02M | 26.81M | 28.31M | 24.93M | 19.78M | 28.98M | 31.22M | 24.63M | 26.70M | 26.58M | 27.45M | 23.51M | 27.96M | 26.76M | 29.83M | 35.01M | 31.87M | 31.06M | 30.31M | 33.63M | 35.66M | 38.63M |
|
Receivables - Other
|
| | | | | | | | | | | 0.95M | | | | 0.65M | | | | 0.46M | | | | 1.38M | | | | | | | | | | | | 2.01M | 9.43M | 8.75M | 16.46M | 9.97M | 11.18M | 10.46M | 10.86M | 11.97M | 16.43M | 7.96M | 15.54M | 14.77M | 13.80M | 13.47M | 15.27M | 14.64M | 12.06M | 16.01M | 11.02M | 11.14M | 17.43M | 13.50M | 12.94M | 12.14M | 14.05M | 18.30M | 15.25M |
|
Receivables
|
| | | 6.00M | | | | 5.91M | | 3.62M | 4.49M | 6.06M | 5.48M | 4.70M | 6.01M | 6.88M | 7.34M | 9.19M | 9.14M | 6.09M | 3.07M | 5.07M | 8.29M | 9.72M | 11.38M | 9.39M | 9.14M | 4.07M | 6.71M | 10.78M | 17.25M | 15.04M | 13.78M | 10.39M | 12.88M | 18.51M | 23.33M | 18.00M | 24.03M | 36.13M | 30.53M | 32.48M | 37.67M | 40.28M | 41.35M | 27.74M | 44.52M | 45.99M | 38.43M | 40.17M | 41.85M | 42.09M | 35.57M | 43.98M | 37.78M | 40.97M | 52.44M | 45.37M | 44.01M | 42.45M | 47.69M | 53.95M | 53.88M |
|
Inventory
|
| | | | | | | | | | | | | | | 0.31M | | | | 0.28M | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.93M | 0.94M | 1.07M | 1.10M | 1.11M | 1.06M | 0.96M | 1.29M | 1.24M | 2.35M | 1.97M | 2.25M | 1.70M | 2.02M | 1.99M | 2.06M | 2.29M | 2.56M | 2.81M | 3.46M | 3.28M | 3.58M | 4.78M | 1.87M | 1.94M | 1.88M | 1.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.26M | -0.21M | 0.42M | | | | | 4.61M | | 5.19M | 4.51M | 2.32M | 2.82M | 2.47M | 2.37M | 2.36M | 3.67M | 3.07M | 2.44M | 2.00M | 3.64M | 2.67M | 4.58M | 3.98M | 5.39M | 5.33M | 3.87M | 4.02M | 2.94M | 3.83M | 2.94M | 3.15M | 4.60M | 4.82M | 4.59M | 3.75M | 4.14M | 6.24M | 5.90M | 5.26M | 7.63M | 7.43M | 5.68M | 5.66M | 6.98M | 6.58M | 6.89M | 6.21M | 8.06M | 7.45M | 8.37M | 6.67M | 11.42M | 7.56M | 8.13M | 6.79M | 8.77M | 7.75M | 6.83M | 12.53M | 13.38M | 13.20M | 13.97M |
|
Current Assets
|
95.58M | 99.36M | 103.89M | 113.03M | 113.64M | 104.06M | 113.49M | 127.58M | 135.59M | 148.65M | 148.20M | 149.10M | 147.65M | 145.83M | 152.03M | 145.65M | 147.06M | 140.99M | 139.97M | 145.61M | 145.66M | 134.68M | 129.31M | 113.77M | 107.65M | 86.06M | 98.10M | 106.03M | 115.86M | 137.12M | 140.08M | 144.71M | 132.05M | 135.21M | 155.83M | 159.08M | 164.33M | 149.94M | 149.49M | 177.29M | 183.79M | 180.49M | 174.80M | 178.55M | 181.20M | 182.48M | 177.60M | 167.56M | 178.67M | 161.25M | 180.19M | 188.98M | 197.30M | 173.57M | 171.17M | 177.62M | 180.56M | 175.27M | 171.26M | 209.37M | 205.77M | 207.27M | 210.71M |
|
Buildings
|
| | | 668.00 | | | | 775.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.22M | 1.19M | 1.22M | 1.15M | 1.28M | 1.35M | 1.46M | 1.35M | 1.30M | 1.31M | 1.19M | 1.24M | 1.19M | 1.18M | 1.19M | 1.39M | 1.54M | 1.71M | 1.72M | 1.62M | 1.53M | 1.46M | 2.17M | 2.60M | 2.73M | 2.84M | 2.99M | 3.73M | 3.84M | 4.11M | 4.83M | 4.80M | 5.83M | 6.16M | 6.70M | 6.93M | 6.80M | 8.10M | 7.98M | 7.34M | 7.26M | 7.42M | 7.89M | 7.88M | 7.94M | 7.84M | 8.08M | 7.59M | 7.83M | 7.42M | 6.84M | 6.76M | 7.84M | 7.61M | 7.37M | 6.62M | 6.70M | 6.87M | 6.73M | 6.73M | 7.16M | 6.84M | 6.88M |
|
Long-Term Investments
|
| | | | 5.01M | 15.07M | 15.15M | 15.17M | 15.26M | 15.28M | 18.37M | 25.11M | 25.25M | 19.32M | 14.15M | 23.05M | 23.18M | 28.23M | 28.37M | 17.07M | 17.14M | 16.04M | 16.59M | 28.42M | | | | 1.81M | | | | 1.81M | | | | 1.81M | 1.81M | 1.81M | 1.81M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 2.92M | 1.79M | 1.10M | 0.65M | 0.41M | 0.29M | 0.17M | 0.33M | 0.41M | 0.35M | 0.29M | 0.31M |
|
Goodwill
|
36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 46.41M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 51.07M | 75.98M | 75.51M | 74.78M | 74.78M | 74.78M | 74.78M | 74.78M | 74.78M | 76.77M | 58.31M | 58.31M | 58.31M | 58.31M | 58.31M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 6.13M | 5.51M | 5.19M | 4.86M | 4.54M | 6.16M | 3.90M | 3.60M | 3.29M | 6.16M | 2.67M | 2.36M | 2.05M | 6.16M | 2.80M | 8.36M | 8.36M | 2.20M | 8.36M | 8.36M | 24.43M | 15.09M | 21.25M | 21.25M | 21.25M | 15.09M | 15.09M | 20.39M | 20.39M | 22.66M | 22.66M | 22.66M | 22.66M | 15.09M | 22.66M | 24.27M | 3.25M | 9.63M | 2.69M | 2.41M | 2.13M |
|
Goodwill & Intangibles
|
36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 52.55M | 52.12M | 51.80M | 51.48M | 51.15M | 52.77M | 50.52M | 50.21M | 49.90M | 52.77M | 49.28M | 48.97M | 48.66M | 52.77M | 49.41M | 54.97M | 54.97M | 48.81M | 54.97M | 54.97M | 75.50M | 66.16M | 72.32M | 72.32M | 72.32M | 66.16M | 66.16M | 96.37M | 95.89M | 97.44M | 97.44M | 97.44M | 97.44M | 89.87M | 97.44M | 101.04M | 61.55M | 67.94M | 61.00M | 60.72M | 60.44M |
|
Long-Term Deferred Tax
|
-0.04M | 0.02M | -0.06M | 1.10M | -0.23M | -0.18M | -0.21M | 0.57M | -0.26M | 0.84M | 0.89M | 2.79M | 1.15M | 1.06M | 1.11M | 1.18M | 1.15M | 1.30M | 1.18M | 0.95M | 1.04M | 1.00M | 0.81M | 1.26M | 0.73M | 0.62M | 0.67M | 1.63M | 1.93M | 1.88M | 2.12M | 2.25M | 2.57M | 2.70M | 2.94M | 3.64M | 4.08M | 4.45M | 4.73M | 5.92M | 6.19M | 6.45M | 10.89M | 10.61M | 11.75M | 13.07M | 12.32M | 10.83M | 11.93M | 13.22M | 14.62M | 15.85M | 17.50M | 20.63M | 4.67M | 8.48M | 9.43M | 8.94M | 9.99M | 1.61M | 1.24M | 1.32M | 1.69M |
|
Other Non-Current Assets
|
3.24M | 3.69M | 4.07M | 4.46M | 4.71M | 4.54M | 5.14M | 5.43M | 5.68M | 5.86M | 5.53M | 5.47M | 5.80M | 5.64M | 5.79M | 6.13M | 6.61M | 6.62M | 6.94M | 7.21M | 7.27M | 7.58M | 7.26M | 7.01M | 7.26M | 7.77M | 7.21M | 7.30M | 7.68M | 7.72M | 8.07M | 7.94M | 8.34M | 8.96M | 9.24M | 8.91M | 9.09M | 9.02M | 9.24M | 9.03M | 9.63M | 9.87M | 9.73M | 9.88M | 9.83M | 9.70M | 9.62M | 10.54M | 10.40M | 10.21M | 10.07M | 10.18M | 10.01M | 8.60M | 8.43M | 24.66M | 8.18M | 7.92M | 23.74M | 10.64M | 12.33M | 11.07M | 12.39M |
|
Non-Current Assets
|
-95.58M | -99.36M | -103.89M | -113.03M | -113.64M | -104.06M | -113.49M | 59.03M | -135.59M | 59.78M | 62.48M | 70.04M | 70.79M | 64.60M | 61.17M | 70.68M | 71.70M | 77.08M | 78.08M | 66.72M | 66.84M | 65.94M | 81.18M | 93.23M | 103.51M | 121.28M | 110.11M | 106.62M | 98.36M | 82.99M | 94.41M | 97.78M | 119.56M | 121.08M | 111.35M | 117.74M | 122.22M | 124.88M | 125.76M | 99.97M | 103.04M | 104.28M | 119.13M | 118.47M | 114.72M | 113.83M | 123.97M | 139.39M | 136.86M | 149.38M | 137.53M | 139.68M | 137.74M | 145.84M | 123.64M | 130.82M | 130.57M | 125.00M | 124.72M | 94.71M | 95.67M | 93.14M | 94.18M |
|
Assets
|
| | | | | | | 186.61M | | 208.43M | 210.68M | 219.14M | 218.45M | 210.44M | 213.20M | 216.33M | 218.76M | 218.07M | 218.05M | 212.33M | 212.50M | 200.62M | 210.49M | 207.00M | 211.15M | 207.33M | 208.21M | 212.65M | 214.22M | 220.11M | 234.49M | 242.50M | 251.61M | 256.28M | 267.18M | 276.81M | 286.54M | 274.82M | 275.25M | 277.26M | 286.83M | 284.76M | 293.93M | 297.02M | 295.92M | 296.31M | 301.56M | 306.95M | 315.53M | 310.62M | 317.71M | 328.66M | 335.04M | 319.41M | 294.81M | 308.44M | 311.13M | 300.27M | 295.99M | 304.08M | 301.44M | 300.40M | 304.89M |
|
Accounts Payables
|
| | | | | | | 0.62M | | 0.85M | 0.56M | 3.49M | 0.83M | 1.01M | 1.01M | 3.46M | 2.82M | 2.60M | 2.57M | 1.08M | 2.65M | 0.89M | 1.16M | 0.86M | 1.28M | 0.92M | 0.88M | 0.69M | 1.42M | 1.25M | 1.12M | 0.57M | 0.38M | 0.29M | 0.47M | 0.39M | 0.50M | 1.03M | 1.00M | 0.63M | 0.75M | 0.54M | 1.32M | 0.70M | 0.93M | 1.29M | 0.86M | 0.89M | 0.82M | 2.08M | 1.78M | 1.46M | 3.18M | 2.24M | 1.72M | 1.86M | 1.82M | 1.10M | 1.22M | 1.15M | 1.80M | 1.09M | 1.96M |
|
Payables
|
| | | | | | | 0.62M | | 0.85M | 0.56M | 3.49M | 0.83M | 1.01M | 1.01M | 3.46M | 2.82M | 2.60M | 2.57M | 1.08M | 2.65M | 0.89M | 1.16M | 0.86M | 1.28M | 0.92M | 0.88M | 0.69M | 1.42M | 1.25M | 1.12M | 0.57M | 0.38M | 0.29M | 0.47M | 0.39M | 0.50M | 1.03M | 1.00M | 0.63M | 0.75M | 0.54M | 1.32M | 0.70M | 0.93M | 1.29M | 0.86M | 0.89M | 0.82M | 2.08M | 1.78M | 1.46M | 3.18M | 2.24M | 1.72M | 1.86M | 1.82M | 1.10M | 1.22M | 1.15M | 1.80M | 1.09M | 1.96M |
|
Accumulated Expenses
|
| | | | | | | 10.52M | | 9.54M | 9.35M | 6.92M | 10.02M | 8.08M | 8.26M | 6.98M | 8.06M | 6.41M | 6.63M | 7.68M | 7.81M | 5.75M | 9.38M | 10.05M | 11.25M | 10.05M | 9.77M | 11.89M | 11.52M | 10.84M | 11.64M | 11.75M | 12.02M | 10.50M | 10.65M | 14.08M | 13.96M | 12.56M | 12.53M | 13.18M | 14.14M | 12.08M | 13.16M | 15.89M | 17.27M | 14.40M | 15.99M | 18.04M | 26.48M | 14.30M | 14.94M | 18.01M | 21.60M | 16.71M | 14.62M | 17.50M | 19.07M | 12.78M | 11.79M | 14.40M | 14.85M | 12.39M | 13.76M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 1.50M | | | | 1.16M | | | | 1.37M | | | | 1.07M | | | | 1.07M | | | | 1.03M | | | | 1.14M | | | | 1.23M | | | | 1.38M | | | | 1.31M | | | | 1.46M | | | | 1.09M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.82M | 2.44M | 2.39M | 2.38M | 2.23M | 2.50M | 2.97M | 2.83M | 3.06M | 3.32M | 3.27M | 3.15M | 2.69M | 2.23M | 2.68M | 2.86M | 2.90M | 2.57M | 2.51M | 2.63M | 2.62M | 2.57M |
|
Current Taxes
|
0.08M | 0.39M | 0.10M | 46.00 | | | | 70.00 | | | | 0.55M | 1.29M | 1.54M | 1.71M | 1.63M | 1.78M | 2.13M | 1.86M | 1.83M | 1.86M | 1.91M | 2.12M | 0.74M | 0.78M | 0.40M | 0.46M | 0.83M | | | | 1.49M | | | | 0.04M | | | | 0.14M | | | | 0.09M | | | | 0.23M | | | | 0.42M | | | | 2.55M | | | | 1.92M | | | |
|
Current Deferred Revenue
|
0.73M | 0.73M | 0.54M | 0.43M | 0.37M | 0.53M | 0.77M | 0.62M | 0.38M | 3.65M | 1.45M | 1.07M | 0.60M | 1.03M | 0.87M | 0.86M | 0.48M | 0.54M | 0.51M | 0.62M | 0.80M | 0.76M | 2.31M | 1.68M | 2.08M | 2.80M | 2.04M | 2.76M | 1.43M | 2.11M | 4.03M | 6.26M | 6.28M | 3.39M | 4.27M | 4.40M | 4.97M | 2.72M | 3.61M | 3.59M | 2.81M | 2.40M | 4.77M | 3.64M | 4.03M | 3.82M | 2.78M | 2.43M | 3.39M | 4.38M | 6.22M | 8.66M | 8.73M | 4.55M | 3.54M | 3.10M | 4.01M | 3.79M | 3.99M | 3.02M | 2.48M | 2.83M | 3.42M |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.90M | | 0.60M | 0.14M | 0.29M | 0.14M | 0.09M | 0.20M | 0.20M | | | | 0.07M | | | 0.55M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
10.55M | 9.92M | 9.67M | 11.87M | 11.87M | 10.30M | 11.88M | 12.65M | 12.75M | 14.63M | 11.50M | 12.61M | 12.88M | 11.75M | 12.04M | 14.11M | 14.23M | 12.87M | 12.25M | 14.18M | 13.74M | 11.53M | 22.09M | 20.00M | 19.56M | 17.22M | 16.39M | 18.98M | 18.78M | 17.83M | 21.28M | 22.59M | 22.56M | 17.18M | 18.47M | 22.80M | 23.54M | 20.85M | 21.06M | 21.75M | 22.96M | 21.33M | 25.69M | 26.38M | 27.61M | 25.08M | 25.89M | 28.18M | 36.92M | 29.28M | 30.64M | 35.44M | 40.79M | 31.59M | 28.06M | 33.28M | 35.04M | 26.13M | 25.69M | 26.89M | 26.75M | 24.98M | 27.72M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | | 1.30M | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.18M | 1.17M | 1.20M | 1.06M | 0.99M | 0.90M | 0.89M | 0.60M | | | | | | | | | | | | | 1.60M | 0.86M | 1.30M | 1.20M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | 7.62M | 7.88M | 8.27M | 7.79M | 7.55M | 7.96M | 5.77M | 5.06M | 4.72M | 5.98M | 5.13M | 7.86M | 7.02M | 7.17M | 5.21M | 9.39M | 9.13M | 7.16M | 3.94M | 6.16M | 5.58M | 5.20M |
|
Other Non-Current Liabilities
|
0.04M | 0.00M | -0.09M | -0.33M | 0.00M | -0.01M | 5.25M | 5.49M | 5.74M | 5.90M | 5.78M | 5.61M | 5.96M | 5.70M | 5.86M | 6.16M | 6.72M | 6.72M | 7.03M | 7.25M | 7.38M | 7.68M | 7.35M | 7.96M | 7.55M | 9.25M | 8.57M | 7.57M | 8.17M | 8.20M | 8.53M | 8.35M | 8.88M | 9.45M | 9.75M | 9.35M | 10.18M | 9.60M | 9.80M | 9.63M | 18.56M | 18.79M | 10.45M | 10.55M | 10.61M | 10.54M | 10.33M | 11.23M | 11.00M | 10.61M | 10.43M | 10.55M | 10.67M | 9.18M | 9.02M | 9.06M | 9.06M | 8.70M | 7.13M | 7.52M | 7.34M | 7.21M | 7.30M |
|
Total Non-Current Liabilities
|
-0.04M | -0.00M | 0.09M | 0.33M | -0.00M | 0.01M | -5.25M | 5.49M | -5.74M | -5.90M | -5.78M | 5.61M | -5.96M | -5.70M | -5.86M | 6.16M | -6.72M | -6.72M | -7.03M | 7.25M | -7.38M | -7.68M | 8.95M | 8.50M | 8.85M | -9.25M | -8.57M | -7.57M | -8.17M | -8.20M | -8.53M | -8.35M | -8.88M | -9.45M | -9.75M | -9.35M | -10.18M | -9.60M | -9.80M | 9.63M | -18.56M | -18.79M | 18.87M | 19.49M | 19.03M | 18.85M | 19.10M | 17.88M | 16.96M | 16.33M | 17.33M | 16.49M | 16.17M | 14.10M | 14.46M | 16.29M | 16.23M | 15.56M | 13.60M | 12.86M | 12.34M | 11.63M | 11.40M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 139.10M | | 147.21M | 155.07M | 168.47M | 176.67M | 187.90M | 193.39M | 200.92M | 199.60M | 192.99M | 195.30M | 196.07M | 197.80M | 198.48M | 198.76M | 190.90M | 191.38M | 181.41M | 179.46M | 179.05M | 182.74M | 180.87M | 183.26M | 186.09M | -0.21M | -0.03M | 0.03M | 211.55M | -0.33M | -0.28M | -0.20M | 244.67M | 252.81M | 244.37M | 244.39M | 245.88M | 245.31M | 244.65M | 249.36M | 251.16M | 249.27M | 252.38M | 256.57M | 260.89M | 261.65M | 265.02M | 269.74M | 0.28M | 278.08M | 273.71M | 252.30M | 0.26M | 259.87M | 258.58M | 256.70M | 264.34M | 262.35M | 263.79M | 265.77M |
|
Shareholder's Equity
|
122.94M | 127.25M | 132.09M | 139.10M | 145.08M | 147.21M | 155.07M | 168.47M | 176.67M | 187.90M | 193.39M | 200.92M | 199.60M | 192.99M | 195.30M | 196.07M | 197.80M | 198.48M | 198.76M | 190.90M | 191.38M | 181.41M | 179.46M | 179.05M | 182.74M | 180.87M | 183.26M | 186.09M | -0.21M | -0.03M | 0.03M | 211.55M | -0.33M | -0.28M | -0.20M | 244.67M | 252.81M | 244.37M | 244.39M | 245.88M | 245.31M | 244.65M | 249.36M | 251.16M | 249.27M | 252.38M | 256.57M | 260.89M | 261.65M | 265.02M | 269.74M | 0.28M | 278.08M | 273.71M | 252.30M | 0.26M | 259.87M | 258.58M | 256.70M | 264.34M | 262.35M | 263.79M | 265.77M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 186.61M | | 208.43M | 210.68M | 219.14M | 218.45M | 210.44M | 213.20M | 216.33M | 218.76M | 218.07M | 218.05M | 212.33M | 212.50M | 200.62M | 210.49M | 207.00M | 211.15M | 207.33M | 208.21M | 212.65M | 214.22M | 220.11M | 234.49M | 242.50M | 251.61M | 256.28M | 267.18M | 276.81M | 286.54M | 274.82M | 275.25M | 277.26M | 286.83M | 284.76M | 293.93M | 297.02M | 295.92M | 296.31M | 301.56M | 306.95M | 315.53M | 310.62M | 317.71M | 328.66M | 335.04M | 319.41M | 294.81M | 308.44M | 311.13M | 300.27M | 295.99M | 304.08M | 301.44M | 300.40M | 304.89M |
|
Treasury Shares
|
-0.82M | -0.82M | -0.82M | -0.82M | | -1.21M | -1.57M | 0.14M | | | | | 0.40M | 1.07M | 1.24M | 1.48M | 0.13M | 0.30M | 0.44M | 1.26M | 0.24M | 0.93M | 1.23M | 1.23M | 0.09M | 0.27M | 0.43M | 0.51M | 0.18M | 0.18M | | 0.18M | | | | | 0.04M | 0.31M | 0.53M | 0.66M | 0.09M | 0.19M | 0.19M | 0.36M | 0.20M | 0.20M | 0.20M | 0.20M | | | | 0.61M | | 0.14M | 0.22M | 0.22M | | | 0.14M | 0.25M | 0.06M | 0.16M | 0.34M |
|
Retained Earnings
|
-25.79M | -23.50M | -22.05M | -19.50M | -17.44M | -15.34M | -12.92M | -8.71M | -4.06M | 0.44M | 5.00M | 9.85M | 14.66M | 18.03M | 20.28M | 0.36M | 0.25M | -0.37M | -0.12M | -0.08M | -0.06M | -0.06M | -0.34M | -0.44M | -0.31M | -0.14M | -0.33M | 29.55M | 31.16M | 32.19M | 34.49M | 39.43M | 42.95M | 45.47M | 51.23M | 53.87M | 60.20M | 58.07M | 60.57M | 62.85M | 60.33M | 58.75M | 59.37M | 62.43M | 60.05M | 58.63M | 56.91M | 57.35M | 51.57M | 51.88M | 51.66M | 55.48M | 53.76M | 52.53M | 30.22M | 32.16M | 27.29M | 21.36M | 16.40M | 20.17M | 14.65M | 14.27M | 12.96M |