|
Cash & Equivalents
|
5.47M | 5.00M | 13.29M | 12.99M | 11.10M | 7.33M | 6.19M | 6.43M | 6.20M | 5.05M | 3.95M | 5.98M | 5.81M | 6.65M | 6.58M | 9.07M | 10.92M | 6.73M | 8.47M | 19.27M | 11.59M | 14.81M | 14.90M | 19.27M | 18.20M | 18.03M | 17.78M | 12.74M | 51.87M | 15.36M | 17.05M | 83.96M | 68.26M | 63.19M | 32.79M | 27.46M | 25.54M | 37.51M | 25.89M | 31.71M | 34.69M | 28.16M | 88.56M | 88.14M | 82.51M | 76.31M | 75.09M | 68.12M | 50.79M | 28.14M | 46.68M | 50.93M | 54.60M | 43.48M | 50.20M | 58.92M | 33.12M | 27.68M | 46.34M | 51.15M | 54.98M |
|
Cash & Current Investments
|
5.47M | 5.00M | 13.29M | 12.99M | 11.10M | 7.33M | 6.19M | 6.43M | 6.20M | 5.05M | 3.95M | 5.98M | 5.81M | 6.65M | 6.58M | 9.07M | 10.92M | 6.73M | 8.47M | 19.27M | 11.59M | 14.81M | 14.90M | 19.27M | 18.20M | 18.03M | 17.78M | 12.74M | 51.87M | 15.36M | 17.05M | 83.96M | 68.26M | 63.19M | 32.79M | 27.46M | 25.54M | 37.51M | 25.89M | 31.71M | 34.69M | 28.16M | 88.56M | 88.14M | 82.51M | 76.31M | 75.09M | 68.12M | 50.79M | 28.14M | 46.68M | 50.93M | 54.60M | 43.48M | 50.20M | 58.92M | 33.12M | 27.68M | 46.34M | 51.15M | 54.98M |
|
Receivables - Net
|
| | | 1.63M | 1.47M | 1.64M | 2.13M | 2.44M | 2.37M | 1.16M | 2.37M | 2.62M | 1.92M | 2.04M | 1.97M | 2.68M | 2.44M | 2.76M | 3.40M | 5.97M | 6.45M | 6.98M | 8.35M | 4.90M | 5.61M | 6.89M | 6.66M | 6.83M | 9.81M | 14.71M | 19.44M | 15.75M | 18.88M | 10.09M | 20.47M | 21.91M | 18.73M | 18.90M | 18.42M | 17.27M | 19.18M | 20.08M | 23.12M | 27.47M | 24.18M | 24.99M | 29.80M | 37.70M | 41.40M | 45.72M | 29.22M | 30.20M | 37.00M | 40.21M | 43.32M | 43.85M | 32.50M | 29.11M | 33.90M | 37.93M | 41.90M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 2.60M | 2.50M | 2.40M | 2.20M | 3.30M | 4.10M |
|
Receivables
|
| | | 1.63M | 1.47M | 1.64M | 2.13M | 2.44M | 2.37M | 1.16M | 2.37M | 2.62M | 1.92M | 2.04M | 1.97M | 2.68M | 2.44M | 2.76M | 3.40M | 5.97M | 6.45M | 6.98M | 8.35M | 4.90M | 5.61M | 6.89M | 6.66M | 6.83M | 9.81M | 14.71M | 19.44M | 15.75M | 18.88M | 10.09M | 20.47M | 21.91M | 18.73M | 18.90M | 18.42M | 17.27M | 19.18M | 20.08M | 23.12M | 27.47M | 24.18M | 24.99M | 29.80M | 37.70M | 41.40M | 45.72M | 29.22M | 30.80M | 37.00M | 40.21M | 43.32M | 46.45M | 35.00M | 31.51M | 36.10M | 41.23M | 46.00M |
|
Inventory
|
| | | 2.67M | 2.51M | 3.34M | 3.23M | 2.51M | 1.19M | 2.44M | 1.84M | 1.82M | 1.77M | 1.71M | 1.51M | 1.49M | 2.63M | 3.45M | 4.24M | 4.22M | 3.72M | 2.85M | 2.34M | 2.03M | 3.93M | 4.44M | 3.68M | 5.19M | 8.88M | 12.02M | 11.92M | 8.04M | 6.92M | 7.34M | 11.49M | 11.27M | 9.47M | 11.32M | 9.58M | 9.13M | 7.00M | 8.79M | 6.06M | 5.29M | 9.54M | 11.75M | 13.65M | 19.75M | 23.50M | 26.89M | 29.84M | 31.87M | 32.22M | 34.79M | 37.36M | 40.79M | 44.57M | 44.72M | 46.21M | 45.70M | 47.66M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.58M | 0.91M | 0.91M | 0.91M | 0.91M | 1.26M | 1.26M | 1.26M | 1.28M | 2.27M | 2.27M | 2.27M | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.85M | 0.91M | 1.12M | 1.28M | 0.56M | 0.60M | 0.68M | 0.66M | 0.18M | 0.34M | 0.40M | 0.49M | 0.36M | 0.38M | 0.59M | 0.41M | 0.57M | 0.62M | 0.90M | 1.06M | 0.99M | 1.35M | 1.68M | 1.59M | 0.88M | 1.06M | 1.61M | 1.28M | 0.93M | 1.46M | 2.87M | 2.88M | 1.56M | 1.81M | 1.79M | 2.32M | 1.78M | 1.54M | 1.42M | 2.98M | 2.41M | 2.29M | 2.17M | 3.74M | 4.29M | 4.31M | 3.47M | 5.04M | 3.75M | 3.74M | 6.31M | 8.33M | 7.84M | 7.46M | 9.51M | 12.93M | 12.73M | 13.71M |
|
Current Assets
|
| | | 18.43M | 16.36M | 13.71M | 13.08M | 12.14M | 10.50M | 9.43M | 8.93M | 10.73M | 9.97M | 10.93M | 11.24M | 14.63M | 17.55M | 14.80M | 18.19M | 24.33M | 24.59M | 28.30M | 29.60M | 30.78M | 32.43M | 32.48M | 31.86M | 35.39M | 73.06M | 46.99M | 51.93M | 113.28M | 101.00M | 89.47M | 74.17M | 68.93M | 62.99M | 77.75M | 64.15M | 67.36M | 69.77M | 65.65M | 127.78M | 131.28M | 126.56M | 123.47M | 128.86M | 136.58M | 126.55M | 111.99M | 118.24M | 123.38M | 133.99M | 131.01M | 144.99M | 157.79M | 123.75M | 117.01M | 145.20M | 152.93M | 163.47M |
|
Property, Plant & Equipment (Net)
|
| | | 7.40M | 8.62M | 9.22M | 9.87M | 11.80M | 13.04M | 14.65M | 15.53M | 17.24M | 18.10M | 19.31M | 20.76M | 21.14M | 17.78M | 16.45M | 13.57M | 12.87M | 11.89M | 10.86M | 10.58M | 9.77M | 12.44M | 11.99M | 11.34M | 11.11M | 10.70M | 12.44M | 12.24M | 11.27M | 9.86M | 9.74M | 9.42M | 9.59M | 9.12M | 8.96M | 8.29M | 7.87M | 7.53M | 7.18M | 5.60M | 5.57M | 6.72M | 8.90M | 11.28M | 12.78M | 16.64M | 20.54M | 22.79M | 25.28M | 26.68M | 27.75M | 30.32M | 34.03M | 35.89M | 37.69M | 36.44M | 39.12M | 39.76M |
|
Goodwill
|
| | | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | | 11.70M | 11.70M | 11.49M | 11.49M | 11.49M | 11.49M | 64.40M | 64.15M | 64.15M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 63.95M | 66.19M | 66.66M | 66.66M | 66.66M | 66.66M | 92.24M | 92.77M | 92.00M | 92.38M | 92.90M | 94.01M | 94.90M | 102.71M | 102.29M | 102.80M | 103.22M | 103.08M |
|
Intangibles
|
| | | 2.19M | 1.94M | 1.68M | 1.42M | 1.20M | 1.01M | 0.83M | 0.64M | 0.45M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | 0.84M | 0.80M | 0.75M | 0.71M | 0.67M | 0.62M | 0.58M | 30.91M | 30.12M | 29.32M | 28.53M | 27.74M | 26.96M | 26.17M | 25.39M | 24.60M | 23.82M | 23.03M | 22.25M | 21.50M | 20.75M | 19.99M | 20.92M | 19.61M | 18.78M | 17.95M | 17.13M | 29.54M | 27.82M | 27.81M | 26.24M | 25.40M | 26.69M | 24.63M | 26.76M | 25.02M | 24.61M | 23.33M | 21.84M |
|
Goodwill & Intangibles
|
| | | 9.86M | 9.60M | 9.34M | 9.08M | 8.86M | 8.67M | 8.49M | 8.30M | 8.12M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 12.98M | 12.50M | 12.46M | 12.20M | 12.16M | 12.11M | 12.07M | 95.31M | 94.27M | 93.47M | 92.48M | 91.69M | 90.90M | 90.12M | 89.33M | 88.55M | 87.76M | 86.98M | 86.19M | 85.45M | 84.69M | 83.94M | 87.12M | 86.26M | 85.43M | 84.60M | 83.78M | 121.78M | 120.59M | 119.82M | 118.62M | 118.30M | 120.69M | 119.53M | 129.47M | 127.31M | 127.41M | 126.55M | 124.91M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 51.08M | | | 26.13M | 50.09M | 26.71M | 26.29M | 26.17M | 50.04M | 25.76M | 25.61M | 25.70M | 27.72M | 25.57M | 25.57M | 25.36M | 27.67M | 28.20M | 14.77M | 16.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.62M | 43.25M | 41.57M |
|
Other Non-Current Assets
|
| | | 0.13M | 0.11M | 0.09M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.09M | 0.19M | 0.38M | 0.41M | 0.42M | 0.35M | 0.34M | 0.33M | 0.34M | 0.35M | 0.16M | 0.14M | 0.23M | 0.32M | 0.29M | 0.46M | 0.41M | 0.72M | 1.90M | 1.90M | 1.92M | 2.10M | 2.02M | 2.05M | 2.08M | 1.99M | 2.16M | 2.13M | 2.15M | 2.21M | 2.47M | 2.61M | 2.79M | 4.57M | 4.61M | 4.82M | 4.80M | 5.25M | 5.08M | 5.18M | 4.69M | 6.19M | 5.88M | 5.39M | 5.78M | 6.52M | 7.22M |
|
Non-Current Assets
|
| | | 17.58M | 18.48M | 18.88M | 19.34M | 21.08M | 22.17M | 23.64M | 24.30M | 25.85M | 26.71M | 27.83M | 55.39M | 56.13M | 53.92M | 52.89M | 51.77M | 50.80M | 49.61M | 47.32M | 52.64M | 54.06M | 29.02M | 28.30M | 31.28M | 32.15M | 30.80M | 119.94M | 116.80M | 118.71M | 117.86M | 116.16M | 114.59M | 114.45M | 119.36M | 117.97M | 115.58M | 113.66M | 111.68M | 109.86M | 108.13M | 106.39M | 110.39M | 111.62M | 115.38M | 119.05M | 121.92M | 163.42M | 164.85M | 166.23M | 166.70M | 171.38M | 174.91M | 177.77M | 188.39M | 186.04M | 225.33M | 228.93M | 226.05M |
|
Assets
|
| | | 36.00M | 34.84M | 32.59M | 32.43M | 33.22M | 32.67M | 33.07M | 33.23M | 36.58M | 36.68M | 38.76M | 66.63M | 70.76M | 71.47M | 67.69M | 69.96M | 75.13M | 74.20M | 75.62M | 82.24M | 84.83M | 61.45M | 60.78M | 63.14M | 67.54M | 103.86M | 166.93M | 168.73M | 232.00M | 218.86M | 205.63M | 188.75M | 183.38M | 182.35M | 195.72M | 179.72M | 181.02M | 181.45M | 175.51M | 235.91M | 237.67M | 236.94M | 235.09M | 244.25M | 255.63M | 248.46M | 275.41M | 283.10M | 289.61M | 300.69M | 302.39M | 319.90M | 335.57M | 312.13M | 303.05M | 370.52M | 381.86M | 389.51M |
|
Accounts Payables
|
| | | 5.64M | 4.98M | 4.32M | 4.61M | 6.14M | 6.02M | 6.45M | 5.33M | 7.30M | 6.05M | 5.99M | 6.37M | 7.75M | 7.63M | 5.39M | 5.21M | 10.54M | 9.50M | 7.88M | 12.03M | 12.35M | 8.71M | 9.11M | 11.82M | 16.34M | 14.51M | 23.91M | 29.57M | 30.47M | 19.34M | 17.57M | 26.09M | 27.58M | 28.55M | 33.14M | 24.59M | 27.06M | 31.79M | 26.91M | 34.76M | 36.77M | 36.15M | 31.32M | 37.55M | 48.44M | 51.78M | 48.58M | 51.02M | 52.87M | 59.59M | 50.18M | 64.13M | 78.89M | 52.61M | 41.08M | 59.51M | 58.74M | 61.74M |
|
Payables
|
| | | 5.64M | 4.98M | 4.32M | 4.61M | 6.14M | 6.02M | 6.45M | 5.33M | 7.30M | 6.05M | 5.99M | 6.37M | 7.75M | 7.63M | 5.39M | 5.21M | 10.54M | 9.50M | 7.88M | 12.03M | 12.35M | 8.71M | 9.11M | 11.82M | 16.34M | 14.51M | 23.91M | 29.57M | 30.47M | 19.34M | 17.57M | 26.09M | 27.58M | 28.55M | 33.14M | 24.59M | 27.06M | 31.79M | 26.91M | 34.76M | 36.77M | 36.15M | 31.32M | 37.55M | 48.44M | 51.78M | 48.58M | 51.02M | 52.87M | 59.59M | 50.18M | 64.13M | 78.89M | 52.61M | 41.08M | 59.51M | 58.74M | 61.74M |
|
Accumulated Expenses
|
| | | 1.09M | 1.62M | 1.75M | 1.88M | 3.34M | 1.93M | 1.79M | 1.60M | 1.47M | 1.50M | 1.09M | 1.31M | 1.92M | 1.78M | 1.73M | 1.99M | 2.11M | 2.15M | 2.12M | 3.34M | 3.47M | 8.13M | 7.54M | 8.79M | 11.87M | 12.22M | 16.62M | 18.51M | 19.29M | 21.85M | 21.15M | 19.97M | 23.70M | 29.14M | 24.50M | 27.53M | 30.27M | 28.88M | 29.48M | 28.68M | 26.46M | 26.21M | 28.72M | 26.60M | 28.15M | 27.38M | 29.47M | 25.73M | 26.28M | 24.83M | 26.95M | 24.82M | 24.01M | 21.74M | 20.92M | 17.49M | 19.75M | 22.48M |
|
Short term Debt
|
| | | 0.16M | 0.33M | 0.30M | 0.27M | 0.47M | 1.34M | 1.00M | 2.00M | 3.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 7.00M | 6.98M | 7.12M | 4.95M | 4.33M | 3.79M | 3.20M | 2.63M | 5.49M | 4.47M | 34.64M | 33.89M | 33.23M | 13.20M | 12.50M | 10.83M | 0.59M | 0.38M | 3.33M | 3.87M | 3.80M | 3.75M | 0.68M | 0.66M | 0.85M | 0.77M | 0.69M | 0.69M | 1.19M | 0.79M | 0.88M | 0.98M | 1.07M | 1.45M | 1.27M | 1.36M | 1.46M | 1.93M | 1.92M | 1.94M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.04M | 0.02M | | | 0.02M | 0.05M | 0.05M | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | | | | | 0.01M | 0.03M | 0.04M | 0.25M | 0.25M | 0.26M | 0.17M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.38M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.09M | 0.48M | 0.31M | 0.27M | 0.44M | 0.73M | 0.51M | 0.51M | 1.60M | 1.61M | 1.50M | 1.68M | 1.65M | 1.63M | 1.62M | 1.70M | 1.64M | 1.65M | 1.67M | 1.76M | 1.72M | 1.75M | 1.97M | 1.89M | 2.07M | 1.97M | 1.89M | 1.67M | 1.94M | 1.79M | 1.89M | 1.73M | 1.47M | 1.36M | 2.05M | 1.99M | 3.98M |
|
Total Current Liabilities
|
| | | 6.88M | 6.93M | 6.36M | 6.76M | 9.94M | 9.78M | 9.64M | 9.25M | 12.02M | 11.88M | 11.33M | 11.97M | 15.24M | 15.48M | 12.18M | 12.50M | 18.04M | 17.11M | 18.38M | 29.80M | 28.18M | 29.18M | 28.57M | 31.76M | 38.73M | 36.84M | 46.75M | 53.06M | 84.91M | 76.69M | 73.59M | 60.80M | 65.47M | 70.42M | 60.11M | 54.30M | 62.35M | 66.18M | 61.84M | 68.85M | 65.67M | 64.74M | 62.64M | 66.90M | 79.18M | 81.92M | 81.21M | 79.43M | 81.69M | 87.34M | 80.00M | 92.30M | 105.89M | 77.19M | 64.81M | 80.98M | 82.40M | 90.13M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.23M | 0.70M | 0.23M | 1.13M | 0.93M | 0.63M | 0.20M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.10M | 0.40M | 0.34M | 0.30M | 0.26M | 0.21M | 0.16M | 0.16M | 0.12M | 0.08M | 0.06M | 0.32M | 0.25M | 0.22M | 0.26M | 1.71M | 1.85M | 1.76M | 1.58M | 1.74M | 1.58M | 1.52M | 1.39M | 1.24M | 1.06M | 1.05M | 24.57M | 22.89M | 1.13M | 0.93M | 0.63M | 0.51M | 0.28M | 0.18M | 12.22M | 12.30M | 12.44M | 14.07M | 13.90M | 13.80M | 13.64M | 13.48M | 13.12M | 14.01M | 13.93M | 13.76M | 38.08M | 38.31M | 37.55M | 37.28M | 37.01M | 36.65M | 36.28M | 35.92M | 35.55M | 37.23M | 36.75M | 36.35M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.76M | 0.10M | 1.33M | 1.12M | 0.90M | 0.69M | 0.47M | 0.26M | 0.04M | | | | 0.10M | 0.10M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | | | | | | | | | | | 0.05M | 0.06M | 0.08M | 0.09M | 0.11M | 0.09M | 0.10M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.09M | 0.14M | 0.14M | 0.15M | 0.15M | 0.18M | 0.18M | 0.19M | 0.20M | 0.19M | 0.20M | 0.22M | 0.26M | 5.74M | 0.32M | 0.36M | 0.41M | 6.63M | 0.51M | 0.55M | | 5.07M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 6.43M | 6.11M | 5.82M | 5.57M | 5.36M | 5.09M | 4.81M | 4.96M | 4.62M | 4.26M | 3.90M | 3.54M | 3.15M | 4.09M | 3.77M | 5.17M | 9.84M | 9.77M | 9.78M | | | | | |
|
Other Non-Current Liabilities
|
| | | 2.73M | 1.00M | 0.84M | 0.75M | 0.92M | 0.46M | 0.86M | 2.17M | 0.65M | 0.43M | 0.47M | 0.64M | 0.59M | 0.28M | 0.14M | 1.24M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | 9.57M | 9.27M | 8.91M | 8.96M | 8.47M |
|
Total Non-Current Liabilities
|
| | | 3.00M | 1.62M | 1.58M | 1.48M | 1.62M | 1.07M | 1.45M | 2.74M | 1.18M | 0.92M | 0.85M | 1.18M | 1.78M | 2.18M | 1.83M | 4.13M | 3.78M | 3.12M | 3.94M | 2.02M | 1.63M | 1.57M | 1.51M | 1.37M | 1.21M | 1.22M | 34.73M | 33.06M | 1.26M | 1.07M | 0.81M | 0.69M | 0.35M | 5.59M | 19.12M | 17.86M | 17.32M | 18.68M | 18.29M | 17.90M | 17.47M | 17.20M | 16.47M | 16.97M | 16.48M | 15.98M | 40.11M | 41.21M | 40.33M | 41.75M | 46.58M | 46.09M | 45.21M | 46.00M | 45.37M | 46.14M | 45.71M | 44.82M |
|
Total Liabilities
|
| | | 9.88M | 8.54M | 7.94M | 8.23M | 11.56M | 10.85M | 11.09M | 11.98M | 13.20M | 12.80M | 12.17M | 13.15M | 17.03M | 17.66M | 14.01M | 16.63M | 21.82M | 20.23M | 22.32M | 31.81M | 29.81M | 30.75M | 30.08M | 33.13M | 39.94M | 38.06M | 81.47M | 86.12M | 86.17M | 77.76M | 74.40M | 61.50M | 65.81M | 76.01M | 79.24M | 72.15M | 79.67M | 84.86M | 80.13M | 86.75M | 83.14M | 81.94M | 79.11M | 83.86M | 95.66M | 97.90M | 121.32M | 120.64M | 122.02M | 129.09M | 126.57M | 138.39M | 151.10M | 123.19M | 110.19M | 127.11M | 128.11M | 134.96M |
|
Total Debt
|
| | | 0.25M | 0.73M | 0.63M | 0.57M | 0.73M | 1.55M | 1.16M | 2.16M | 3.12M | 4.08M | 4.06M | 4.32M | 5.25M | 5.22M | 4.26M | 5.71M | 5.85M | 5.76M | 8.58M | 8.72M | 8.70M | 6.47M | 5.72M | 5.02M | 4.26M | 3.68M | 30.06M | 27.36M | 35.77M | 34.82M | 33.87M | 13.71M | 12.77M | 11.01M | 12.81M | 12.68M | 15.76M | 17.94M | 17.70M | 17.54M | 14.32M | 14.14M | 13.97M | 14.78M | 14.62M | 14.45M | 39.27M | 39.10M | 38.43M | 38.26M | 38.08M | 38.10M | 37.55M | 37.28M | 37.01M | 39.16M | 38.66M | 38.29M |
|
Common Equity
|
| | | 26.13M | 26.30M | 24.65M | 24.20M | 21.66M | 21.82M | 21.98M | 21.24M | 23.38M | 23.88M | 26.59M | 53.48M | 53.74M | 53.81M | 53.68M | 53.33M | 53.31M | 53.97M | 53.30M | 50.43M | 55.02M | 27.56M | 27.56M | 26.87M | 24.47M | 62.66M | 82.32M | 79.47M | 142.69M | 137.97M | 128.09M | 124.12M | 114.42M | 103.20M | 113.35M | 104.43M | 98.22M | 93.45M | 92.24M | 146.02M | 151.39M | 151.86M | 152.85M | 157.24M | 156.83M | 147.84M | 151.37M | 159.73M | 164.87M | 168.89M | 173.10M | 178.79M | 181.75M | 186.23M | 190.14M | 240.69M | 251.03M | 251.84M |
|
Shareholder's Equity
|
| | | 26.13M | 26.30M | 24.65M | 24.20M | 21.66M | 21.82M | 21.98M | 21.24M | 23.38M | 23.88M | 26.59M | 53.48M | 53.74M | 53.81M | 53.68M | 53.33M | 53.31M | 53.97M | 53.30M | 50.43M | 55.02M | 27.56M | 27.56M | 26.87M | 24.47M | 62.66M | 82.32M | 79.47M | 142.69M | 137.97M | 128.09M | 124.12M | 114.42M | 103.20M | 113.35M | 104.43M | 98.22M | 93.45M | 92.24M | 146.02M | 151.39M | 151.86M | 152.85M | 157.24M | 156.83M | 147.84M | 151.37M | 159.73M | 164.87M | 168.89M | 173.10M | 178.79M | 181.75M | 186.23M | 190.14M | 240.69M | 251.03M | 251.84M |
|
Liabilities and Shareholders Equity
|
| | | 36.00M | 34.84M | 32.59M | 32.43M | 33.22M | 32.67M | 33.07M | 33.23M | 36.58M | 36.68M | 38.76M | 66.63M | 70.76M | 71.47M | 67.69M | 69.96M | 75.13M | 74.20M | 75.62M | 82.24M | 84.83M | 61.45M | 60.78M | 63.14M | 67.54M | 103.86M | 166.93M | 168.73M | 232.00M | 218.86M | 205.63M | 188.75M | 183.38M | 182.35M | 195.72M | 179.72M | 181.02M | 181.45M | 175.51M | 235.91M | 237.67M | 236.94M | 235.09M | 244.25M | 255.63M | 248.46M | 275.41M | 283.10M | 289.61M | 300.69M | 302.39M | 319.90M | 335.57M | 312.13M | 303.05M | 370.52M | 381.86M | 389.51M |
|
Retained Earnings
|
| | | -196.79M | -196.86M | -198.69M | -199.22M | -202.00M | -201.96M | -201.80M | -202.82M | -201.14M | -200.85M | -200.44M | -173.57M | -173.61M | -173.67M | -173.93M | -174.50M | -174.70M | -174.34M | -175.22M | -180.63M | -181.51M | -217.44M | -217.67M | -218.59M | -221.53M | -223.63M | -227.83M | -231.05M | -232.75M | -237.84M | -248.27M | -252.58M | -262.43M | -273.94M | -282.32M | -291.61M | -303.02M | -309.29M | -312.19M | -314.04M | -311.38M | -312.67M | -313.14M | -311.00M | -313.08M | -321.66M | -322.23M | -315.28M | -312.45M | -310.44M | -307.32M | -302.67M | -300.46M | -296.89M | -291.91M | -242.76M | -235.93M | -236.84M |
|
Preferred Shares
|
| | | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 4.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 3.90M | 0.19M | | | | 0.17M | | | | 0.10M | | | | 0.04M | | | | 0.02M | 0.13M | 0.12M | 0.12M | 0.13M | | | | 0.12M | | | | 0.17M | | | | 0.04M | | | | 0.21M | | | | 0.14M | | | | 0.45M | | | | 0.42M | | | | 0.55M | | | | 0.71M | |