|
Cash & Equivalents
|
9.79M | 6.47M | 6.80M | 7.28M | 10.91M | 7.83M | 7.83M | 11.12M | 6.79M | 11.88M | 15.12M | 14.69M | 12.09M | 7.81M | 12.75M | 9.72M | 9.74M | 13.78M | 9.59M | 7.91M | 10.16M | 7.93M | 7.75M | 23.47M | 31.48M | 28.66M | 33.09M | 14.69M | 8.64M | 20.67M | 26.04M | 42.42M | 26.68M | 49.84M | 38.29M | 24.74M | 30.46M | 25.56M | 23.64M | 42.77M | 27.20M | 21.40M | 15.43M | 12.53M | 23.62M | 23.60M | 129.61M | 111.03M | 75.03M | 53.02M | 40.01M | 18.47M | 34.01M | 29.85M | 19.66M | 31.70M | 19.82M | 24.47M | 26.68M | 29.96M | 10.00M | 20.85M | 20.00M | 20.28M | 10.14M | 9.05M |
|
Short-term Investments
|
| | | | | | 32.55M | | 25.93M | 16.47M | 22.60M | 30.35M | 32.62M | 33.33M | 42.79M | 40.78M | 47.39M | 49.44M | 48.59M | 49.86M | 45.61M | 46.67M | 42.00M | 76.49M | 67.70M | 64.81M | 49.10M | 58.43M | 53.03M | 32.68M | 18.45M | 18.39M | 24.36M | 19.39M | 21.94M | 23.72M | 9.96M | 5.27M | 0.63M | 0.15M | 8.10M | 6.65M | 5.11M | 0.15M | 0.15M | | 38.88M | 45.38M | 77.54M | 75.88M | 75.87M | 102.19M | 73.19M | 68.84M | 65.97M | 40.06M | 43.66M | 44.03M | 29.65M | 10.76M | 18.36M | | | | | |
|
Cash & Current Investments
|
9.79M | 6.47M | 6.80M | 7.28M | 10.91M | 7.83M | 40.38M | 11.12M | 32.73M | 28.36M | 37.72M | 45.04M | 44.71M | 41.14M | 55.54M | 50.50M | 57.13M | 63.22M | 58.18M | 57.76M | 55.77M | 54.60M | 49.75M | 99.96M | 99.19M | 93.47M | 82.19M | 73.12M | 61.67M | 53.35M | 44.48M | 60.80M | 51.04M | 69.23M | 60.23M | 48.45M | 40.42M | 30.83M | 24.27M | 42.92M | 35.30M | 28.05M | 20.54M | 12.69M | 23.77M | 23.60M | 168.49M | 156.41M | 152.57M | 128.90M | 115.88M | 120.65M | 107.20M | 98.69M | 85.62M | 71.76M | 63.49M | 68.50M | 56.33M | 40.72M | 28.36M | 20.85M | 20.00M | 20.28M | 10.14M | 9.05M |
|
Receivables - Net
|
0.07M | 0.07M | -0.12M | 0.52M | 0.04M | 0.32M | 0.09M | | 0.10M | 0.14M | 0.04M | 0.34M | 0.32M | 0.55M | 0.91M | 0.76M | 0.86M | 1.16M | 1.48M | 1.37M | 3.00M | 1.84M | 1.96M | 1.77M | 2.09M | 2.32M | 2.11M | 1.75M | 1.87M | 1.86M | 2.46M | 2.19M | 2.23M | 2.46M | 3.07M | 2.50M | 2.50M | 3.20M | 2.86M | 1.79M | 2.13M | 2.90M | 3.24M | 2.51M | 2.49M | 2.74M | 3.04M | 2.18M | 2.38M | 2.96M | 3.22M | 2.06M | 2.40M | 2.89M | 2.98M | 2.31M | 2.39M | 2.85M | 2.79M | 2.15M | 2.55M | 2.98M | 3.35M | 2.31M | 2.75M | 3.24M |
|
Receivables
|
0.07M | 0.07M | -0.12M | 0.52M | 0.04M | 0.32M | 0.09M | | 0.10M | 0.14M | 0.04M | 0.34M | 0.32M | 0.55M | 0.91M | 0.76M | 0.86M | 1.16M | 1.48M | 1.37M | 3.00M | 1.84M | 1.96M | 1.77M | 2.09M | 2.32M | 2.11M | 1.75M | 1.87M | 1.86M | 2.46M | 2.19M | 2.23M | 2.46M | 3.07M | 2.50M | 2.50M | 3.20M | 2.86M | 1.79M | 2.13M | 2.90M | 3.24M | 2.51M | 2.49M | 2.74M | 3.04M | 2.18M | 2.38M | 2.96M | 3.22M | 2.06M | 2.40M | 2.89M | 2.98M | 2.31M | 2.39M | 2.85M | 2.79M | 2.15M | 2.55M | 2.98M | 3.35M | 2.31M | 2.75M | 3.24M |
|
Prepaid Assets
|
0.48M | | | 0.63M | 0.28M | 0.46M | 0.39M | | 0.48M | 0.68M | 0.74M | 0.35M | 0.40M | 0.50M | 0.39M | 0.40M | 0.41M | 0.51M | 0.50M | 0.50M | 0.36M | 0.66M | 0.49M | 0.83M | 0.78M | 0.82M | 1.20M | 0.93M | 0.97M | 1.44M | 1.26M | 1.22M | 0.96M | 1.16M | 0.99M | 0.91M | 0.78M | 1.13M | 0.83M | 0.68M | 0.82M | 1.62M | 1.06M | 1.31M | 1.00M | 2.00M | 1.22M | 3.27M | 1.58M | 3.09M | 3.27M | 3.43M | 3.80M | 4.14M | 3.52M | 3.94M | 1.98M | 2.08M | 1.78M | 3.19M | 3.62M | 3.10M | 3.04M | 2.21M | 1.53M | 1.61M |
|
Current Assets
|
30.52M | 37.50M | 37.97M | 26.39M | 44.44M | 44.57M | 41.08M | | 33.30M | 29.17M | 38.50M | 45.73M | 45.42M | 42.18M | 56.85M | 51.68M | 58.42M | 64.89M | 60.17M | 59.65M | 60.99M | 57.11M | 52.21M | 102.55M | 102.06M | 96.61M | 85.50M | 75.80M | 64.52M | 56.65M | 48.20M | 64.37M | 54.38M | 73.00M | 64.29M | 51.85M | 43.70M | 34.81M | 27.96M | 45.42M | 38.42M | 32.68M | 25.00M | 16.51M | 27.26M | 28.30M | 172.75M | 161.86M | 156.53M | 134.95M | 122.38M | 126.14M | 113.40M | 105.72M | 92.12M | 78.01M | 67.85M | 73.43M | 60.91M | 46.07M | 34.52M | 26.94M | 26.39M | 24.81M | 14.42M | 13.91M |
|
Property, Plant & Equipment (Net)
|
1.26M | | | 0.72M | 0.39M | 0.29M | 0.30M | | 0.50M | 0.48M | 0.46M | 0.44M | 0.43M | 0.46M | 0.43M | 0.43M | 0.50M | 0.47M | 0.45M | 0.41M | 0.44M | 0.41M | 0.41M | 0.36M | 0.32M | 0.32M | 0.30M | 0.38M | 0.45M | 0.41M | 0.41M | 0.41M | 0.43M | 0.38M | 0.40M | 0.39M | 0.35M | 0.31M | 0.27M | 0.23M | 0.23M | 0.20M | 0.15M | 0.40M | 0.74M | 0.70M | 0.66M | 0.62M | 0.58M | 0.54M | 0.51M | 0.48M | 0.79M | 0.78M | 0.69M | 0.62M | 0.56M | 0.50M | 0.43M | 0.37M | 0.31M | 0.25M | 0.23M | 0.17M | 0.13M | 0.10M |
|
Long-Term Investments
|
0.21M | | | | | 0.28M | 0.28M | | 0.28M | 0.24M | 0.24M | 0.19M | 0.19M | 0.75M | 3.16M | 3.69M | 0.17M | 3.92M | 10.73M | 6.08M | 3.26M | 1.48M | 0.79M | 7.20M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | 14.56M | 11.94M | 8.11M | 20.92M | 23.96M | | | | | | | | | | | | | | | |
|
Goodwill
|
8.98M | | | 8.98M | 8.98M | 8.98M | 8.98M | | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M |
|
Goodwill & Intangibles
|
8.98M | | | 8.98M | 8.98M | 8.98M | 8.98M | | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 9.00M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M | 8.98M |
|
Long-Term Deferred Tax
|
| | | 69.83M | | | 70.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | | | 0.01M | 0.04M | 0.09M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.16M | 0.14M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.20M | 0.00M | 0.20M | 0.20M | 1.00M | 1.00M | 1.00M | 0.82M | 0.82M | 0.82M | 0.82M | 0.73M | 0.73M | 0.73M | 0.64M | 2.02M | 2.02M | 2.22M | 2.54M | 0.54M | 3.36M | 0.54M | 0.54M | 0.54M | 1.96M | 1.96M | 2.62M | 1.89M |
|
Non-Current Assets
|
-30.52M | -37.50M | -37.97M | 9.71M | 10.42M | 9.64M | 9.57M | | 9.77M | 9.70M | 0.69M | 9.62M | 9.61M | 10.39M | 3.68M | 13.41M | 9.78M | 13.65M | 20.42M | 15.72M | 12.91M | 11.10M | 10.40M | 16.76M | 9.52M | 9.51M | 9.46M | 9.52M | 9.59M | 9.54M | 9.55M | 9.39M | 9.41M | 9.37M | 9.50M | 9.53M | 9.49M | 9.45M | 9.40M | 10.03M | 9.82M | 9.56M | 10.10M | 10.20M | 17.69M | 17.41M | 31.61M | 28.73M | 24.66M | 37.13M | 39.93M | 14.60M | 15.44M | 17.14M | 16.73M | 16.53M | 16.46M | 16.55M | 16.37M | 15.96M | 15.89M | 15.54M | 14.88M | 14.52M | 14.81M | 13.73M |
|
Assets
|
| | | 36.10M | 54.85M | 54.21M | 50.65M | 47.00M | 43.07M | 38.87M | 48.18M | 55.35M | 55.03M | 52.57M | 69.77M | 65.09M | 68.20M | 78.55M | 80.59M | 75.36M | 73.90M | 68.21M | 62.61M | 119.31M | 111.58M | 106.11M | 94.97M | 85.32M | 74.10M | 66.19M | 57.75M | 73.76M | 63.80M | 82.37M | 73.80M | 61.38M | 53.19M | 44.27M | 37.37M | 55.45M | 48.24M | 42.24M | 35.11M | 26.71M | 44.95M | 45.71M | 204.36M | 190.59M | 181.19M | 172.09M | 162.30M | 140.74M | 128.83M | 122.85M | 108.85M | 94.54M | 84.31M | 89.97M | 77.28M | 62.02M | 50.41M | 42.47M | 41.27M | 39.33M | 29.23M | 27.64M |
|
Accounts Payables
|
1.28M | 1.48M | 1.29M | 1.56M | 0.98M | 1.63M | 2.62M | 2.61M | 2.69M | 2.33M | 2.36M | 2.64M | 2.43M | 2.69M | 2.50M | 2.17M | 2.58M | 2.29M | 2.04M | 2.55M | 2.85M | 2.37M | 2.35M | 2.78M | 2.39M | 2.57M | 4.22M | 4.87M | 3.88M | 5.06M | 5.88M | 5.91M | 8.20M | 6.52M | 5.42M | 5.12M | 4.28M | 3.01M | 2.91M | 2.33M | 2.16M | 2.48M | 4.46M | 4.27M | 4.96M | 4.32M | 4.17M | 3.43M | 4.05M | 3.51M | 6.42M | 4.28M | 5.51M | 5.76M | 3.19M | 2.64M | 2.69M | 5.22M | 3.17M | 3.63M | 2.45M | 3.82M | 3.02M | 5.10M | 4.10M | 4.45M |
|
Payables
|
1.28M | 1.48M | 1.29M | 1.56M | 0.98M | 1.63M | 2.62M | 2.61M | 2.69M | 2.33M | 2.36M | 2.64M | 2.43M | 2.69M | 2.50M | 2.17M | 2.58M | 2.29M | 2.04M | 2.55M | 2.85M | 2.37M | 2.35M | 2.78M | 2.39M | 2.57M | 4.22M | 4.87M | 3.88M | 5.06M | 5.88M | 5.91M | 8.20M | 6.52M | 5.42M | 5.12M | 4.28M | 3.01M | 2.91M | 2.33M | 2.16M | 2.48M | 4.46M | 4.27M | 4.96M | 4.32M | 4.17M | 3.43M | 4.05M | 3.51M | 6.42M | 4.28M | 5.51M | 5.76M | 3.19M | 2.64M | 2.69M | 5.22M | 3.17M | 3.63M | 2.45M | 3.82M | 3.02M | 5.10M | 4.10M | 4.45M |
|
Accumulated Expenses
|
0.68M | 0.69M | 0.75M | 1.01M | 0.78M | 0.86M | 0.85M | | 0.70M | 1.15M | 1.42M | 1.13M | 1.06M | 1.29M | 1.47M | 1.15M | 1.42M | 1.98M | 1.91M | 1.25M | 1.51M | 1.94M | 2.01M | 1.36M | 1.82M | 1.87M | 1.93M | 1.52M | 2.01M | 2.32M | 2.73M | 1.57M | 2.48M | 2.53M | 2.79M | 1.98M | 3.26M | 3.30M | 3.46M | 1.42M | 1.57M | 1.83M | 1.91M | 1.72M | 2.10M | 2.74M | 3.62M | 2.06M | 3.18M | 5.31M | 6.34M | 4.59M | 5.58M | 6.88M | 5.68M | 4.25M | 5.78M | 7.22M | 9.04M | 6.33M | 6.74M | 8.14M | 7.11M | 6.48M | 6.66M | 7.29M |
|
Other Accumulated Expenses
|
0.11M | | | | | | | | | | 0.17M | | 0.12M | 0.15M | 0.14M | 0.16M | 0.21M | 0.13M | 0.18M | 0.21M | 0.17M | 0.20M | 0.21M | 0.19M | 0.19M | 0.19M | 0.25M | 0.19M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.31M | 1.37M | 1.45M | 2.61M | 3.39M | 5.50M | 5.52M | 5.71M | 5.58M | 4.85M | 4.86M | 4.61M | 5.55M | 5.43M | 5.10M | 4.94M | 3.50M | 3.93M | 5.12M | 5.92M | 7.29M | 6.96M | 6.92M | 6.92M | | | | | | 0.45M | 0.22M | 0.56M | 0.89M | | | | | | | | | | | 8.50M | | | | 7.56M | 7.23M | 7.35M | 6.95M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.65M | 0.41M | 0.17M | | 1.85M | 1.84M | 1.73M | 0.61M | 0.63M | 0.66M | 0.68M | 0.82M | 1.06M | 1.10M | 1.14M | 1.18M | 1.22M | 1.26M | 1.30M | 1.35M | 1.25M | 1.29M | 1.34M | 1.30M | 1.26M | 1.23M |
|
Current Deferred Revenue
|
| | 1.46M | 0.48M | -0.48M | -0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.95M | | | 3.05M | 1.75M | 2.49M | 3.48M | | 3.39M | 3.48M | 3.79M | 3.77M | 3.49M | 3.98M | 3.98M | 3.63M | 5.37M | 5.72M | 6.56M | 7.81M | 9.93M | 9.83M | 10.07M | 9.73M | 9.05M | 9.30M | 10.76M | 11.94M | 11.32M | 12.48M | 13.55M | 10.98M | 14.61M | 14.16M | 14.10M | 14.39M | 14.50M | 13.23M | 13.25M | 4.63M | 4.38M | 4.72M | 6.54M | 5.99M | 9.35M | 9.12M | 10.08M | 6.99M | 7.87M | 9.47M | 13.44M | 9.69M | 12.15M | 13.74M | 10.01M | 8.07M | 9.68M | 13.71M | 22.02M | 11.30M | 19.37M | 22.03M | 19.03M | 20.12M | 19.37M | 19.91M |
|
Non-Current Debt
|
| | | | | | 1.66M | | | | | | | | 29.84M | 29.82M | 29.03M | 29.13M | 27.95M | 26.82M | 24.37M | 23.54M | 22.59M | 21.80M | 21.79M | 20.67M | 19.56M | 17.35M | 16.54M | 15.80M | 14.92M | 41.31M | 39.95M | 37.76M | 35.67M | 32.46M | 31.53M | 30.22M | 28.60M | | | | | | 0.45M | 0.67M | 0.33M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
-0.02M | | | -0.02M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.65M | 0.41M | 0.17M | | 7.20M | 7.04M | 6.77M | 5.50M | 5.30M | 5.20M | 5.04M | 3.80M | 4.50M | 4.20M | 3.94M | 3.70M | 3.40M | 3.10M | 2.79M | 2.50M | 3.60M | 3.30M | 3.00M | 2.60M | 2.30M | 2.00M |
|
Other Non-Current Liabilities
|
0.13M | | | | 1.29M | 1.08M | 1.60M | | 3.43M | 2.84M | 4.36M | 3.81M | 4.30M | 2.69M | 1.49M | 1.19M | 0.85M | 1.93M | 0.72M | 0.63M | 0.19M | 0.19M | 0.17M | 0.17M | 0.16M | 0.15M | 0.14M | 0.08M | 0.06M | 0.04M | 0.02M | | | | 0.03M | 0.06M | 0.05M | 0.03M | 0.01M | | | | | | | | 0.33M | | | | | | | | | | | | 34.10M | | | | | | | |
|
Total Non-Current Liabilities
|
1.95M | | | | 1.75M | 2.49M | 3.53M | | 3.51M | 3.62M | 3.94M | 3.94M | 3.67M | 4.17M | 34.01M | 33.66M | 34.59M | 35.05M | 34.70M | 34.20M | 34.30M | 33.38M | 32.66M | 31.53M | 30.84M | 29.97M | 30.32M | 29.29M | 27.86M | 28.28M | 28.47M | 52.29M | 54.57M | 51.92M | 49.77M | 46.85M | 46.03M | 43.45M | 41.85M | 69.18M | 68.51M | 68.26M | 69.02M | | | | 73.35M | | | | 71.59M | | | | | | | | 23.51M | | | | | | | |
|
Total Liabilities
|
2.08M | | | 3.05M | 3.04M | 3.58M | 5.13M | | 6.94M | 6.46M | 8.30M | 7.75M | 7.97M | 6.86M | 35.50M | 34.84M | 35.45M | 36.97M | 35.42M | 34.83M | 34.49M | 33.56M | 32.83M | 31.69M | 31.00M | 30.12M | 30.45M | 29.38M | 27.92M | 28.32M | 28.49M | 52.29M | 54.57M | 51.92M | 49.80M | 46.91M | 46.08M | 43.48M | 41.86M | 69.18M | 68.51M | 68.26M | 69.02M | 66.97M | 75.33M | 74.32M | 73.69M | 68.68M | 68.72M | 69.18M | 71.59M | 64.77M | 66.79M | 67.11M | 62.30M | 57.95M | 58.08M | 60.38M | 57.61M | 52.56M | 51.11M | 51.21M | 47.26M | 45.93M | 43.22M | 42.33M |
|
Total Debt
|
| | | | | | 1.66M | | | | | | | | 29.84M | 30.14M | 30.40M | 30.58M | 30.56M | 30.22M | 29.87M | 29.06M | 28.30M | 27.38M | 26.64M | 25.53M | 24.16M | 22.90M | 21.97M | 20.90M | 19.86M | 44.81M | 43.88M | 42.87M | 41.59M | 39.75M | 38.50M | 37.15M | 35.52M | | | | | | 0.89M | 0.89M | 0.89M | 0.89M | | | | | | | | | | | 8.50M | | | | 7.56M | 7.23M | 7.35M | 6.95M |
|
Common Equity
|
| | | 33.05M | | | 45.52M | | 36.13M | 32.41M | 39.88M | 47.60M | 47.05M | 45.72M | 34.27M | 30.25M | 32.76M | 41.57M | 45.17M | 40.54M | 0.01M | 0.00M | 29.78M | 87.62M | -0.00M | 0.05M | 64.51M | 0.06M | 0.06M | 0.03M | 29.45M | -0.01M | -0.00M | | 23.99M | 14.47M | 7.11M | 0.78M | -4.50M | -13.73M | -20.27M | -26.02M | -33.91M | -40.27M | -30.38M | -28.61M | 130.67M | 121.92M | 112.47M | 102.91M | 90.71M | 75.97M | 62.05M | 55.74M | 46.55M | 36.59M | 26.22M | 29.59M | 19.67M | 9.46M | -0.69M | -8.73M | -6.00M | -6.61M | -13.99M | -14.69M |
|
Shareholder's Equity
|
38.91M | 37.50M | 37.97M | 33.05M | 51.81M | 50.64M | 45.52M | | 36.13M | 32.41M | 39.88M | 47.60M | 47.05M | 45.72M | 34.27M | 30.25M | 32.76M | 41.57M | 45.17M | 40.54M | 0.01M | 0.00M | 29.78M | 87.62M | -0.00M | 0.05M | 64.51M | 0.06M | 0.06M | 0.03M | 29.45M | -0.01M | -0.00M | | 23.99M | 14.47M | 7.11M | 0.78M | -4.50M | -13.73M | -20.27M | -26.02M | -33.91M | -40.27M | -30.38M | -28.61M | 130.67M | 121.92M | 112.47M | 102.91M | 90.71M | 75.97M | 62.05M | 55.74M | 46.55M | 36.59M | 26.22M | 29.59M | 19.67M | 9.46M | -0.69M | -8.73M | -6.00M | -6.61M | -13.99M | -14.69M |
|
Liabilities and Shareholders Equity
|
| | | 36.10M | 54.85M | 54.21M | 50.65M | 47.00M | 43.07M | 38.87M | 48.18M | 55.35M | 55.03M | 52.57M | 69.77M | 65.09M | 68.20M | 78.55M | 80.59M | 75.36M | 73.90M | 68.21M | 62.61M | 119.31M | 111.58M | 106.11M | 94.97M | 85.32M | 74.10M | 66.19M | 57.75M | 73.76M | 63.80M | 82.37M | 73.80M | 61.38M | 53.19M | 44.27M | 37.37M | 55.45M | 48.24M | 42.24M | 35.11M | 26.71M | 44.95M | 45.71M | 204.36M | 190.59M | 181.19M | 172.09M | 162.30M | 140.74M | 128.83M | 122.85M | 108.85M | 94.54M | 84.31M | 89.97M | 77.28M | 62.02M | 50.41M | 42.47M | 41.27M | 39.33M | 29.23M | 27.64M |
|
Treasury Shares
|
| | | | | | 1.05M | | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.22M | 0.18M | 0.18M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 0.24M | | | | 0.23M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | 0.12M | 0.11M | 0.11M | 0.11M | 0.04M | 0.04M | 0.04M | 0.33M | 0.28M | 0.26M |
|
Retained Earnings
|
-706.85M | | | -717.79M | -715.11M | -716.62M | -722.23M | | -733.94M | -738.15M | -732.09M | -729.86M | -732.75M | -736.13M | -748.50M | -753.47M | -754.76M | -756.63M | -0.01M | -0.00M | -768.29M | -773.87M | -0.01M | -0.00M | -819.53M | -825.08M | -838.54M | -847.98M | -859.27M | -887.61M | -898.95M | -914.69M | -928.78M | -944.24M | -952.26M | -963.01M | -971.70M | -978.90M | -984.84M | -994.72M | -1001.94M | -1008.37M | -1016.98M | -1026.69M | -1033.40M | -1039.37M | -1046.89M | -1100.00M | -1100.00M | -1100.00M | -1092.33M | -1108.43M | -1124.37M | -1137.67M | -1149.00M | -1200.00M | -1200.00M | -1200.00M | -1196.41M | -1208.29M | -1220.09M | -1230.18M | -1239.80M | -1300.00M | -1300.00M | -1300.00M |