|
Cash & Equivalents
|
0.02M | 0.04M | 0.03M | 0.69M | 0.21M | 23.45M | 18.98M | 27.30M | 6.71M | 0.92M | 4.13M | 2.42M | 0.73M | 1.86M | | 0.12M | 0.20M | | 0.20M | | | 0.06M | 0.03M | 4.90M | 5.29M | 4.67M | 4.79M | 5.18M | 19.01M | 4.52M | 5.36M | 5.44M | 6.35M | 5.54M | 4.18M | 16.20M | 6.02M | 4.24M | 13.38M | 2.17M | 4.86M | 4.29M | 2.73M | 13.81M | 14.95M | 7.97M | 10.96M | 7.71M | 4.18M | 3.75M | 9.67M | 5.11M | 7.32M | 5.38M | 2.11M | 1.44M | 6.91M |
|
Cash & Current Investments
|
0.02M | 0.04M | 0.03M | 0.69M | 0.21M | 23.45M | 18.98M | 27.30M | 6.71M | 0.92M | 4.13M | 2.42M | 0.73M | 1.86M | | 0.12M | 0.20M | | 0.20M | | | 0.06M | 0.03M | 4.90M | 5.29M | 4.67M | 4.79M | 5.18M | 19.01M | 4.52M | 5.36M | 5.44M | 6.35M | 5.54M | 4.18M | 16.20M | 6.02M | 4.24M | 13.38M | 2.17M | 4.86M | 4.29M | 2.73M | 13.81M | 14.95M | 7.97M | 10.96M | 7.71M | 4.18M | 3.75M | 9.67M | 5.11M | 7.32M | 5.38M | 2.11M | 1.44M | 6.91M |
|
Receivables - Net
|
| 22.58M | | | 37.18M | 27.73M | 37.89M | 38.01M | 34.61M | 28.98M | 31.53M | 37.95M | 39.53M | 27.99M | 30.32M | 39.12M | 37.09M | 35.05M | 29.17M | 17.22M | 13.49M | 19.20M | 23.81M | 18.27M | 20.32M | 23.01M | 25.36M | 21.88M | 21.82M | 21.59M | 21.54M | 26.85M | 20.00M | 13.20M | 12.39M | 15.91M | 17.47M | 15.68M | 12.32M | 18.07M | 18.42M | 15.38M | 20.35M | 43.94M | 53.35M | | 60.54M | 65.84M | 67.09M | | 56.99M | 48.97M | | | 68.65M | 272.49M | |
|
Receivables - Other
|
| 5.62M | | | 5.99M | | | | | | 0.65M | | | | 2.79M | | | | 3.32M | 1.22M | | 2.83M | | 4.16M | 0.71M | 1.12M | 17.00M | 9.65M | 51.23M | | 1.50M | | 0.30M | | | 8.76M | 10.00M | 5.93M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 28.20M | | | 43.17M | 27.73M | 37.89M | 38.01M | 34.61M | 28.98M | 32.18M | 37.95M | 39.53M | 27.99M | 33.10M | 39.12M | 37.09M | 35.05M | 32.48M | 18.44M | 13.49M | 22.04M | 23.81M | 22.43M | 21.03M | 24.14M | 42.36M | 31.53M | 73.05M | 21.59M | 23.04M | 26.85M | 20.30M | 13.20M | 12.39M | 24.66M | 27.47M | 21.61M | 12.32M | 18.07M | 18.42M | 15.38M | 20.35M | 43.94M | 53.35M | | 60.54M | 65.84M | 67.09M | | 56.99M | 48.97M | | | 68.65M | 272.49M | |
|
Inventory
|
| 18.86M | | | 32.33M | 14.35M | 24.50M | 15.57M | 21.24M | 17.51M | 14.05M | 24.83M | 9.82M | 10.32M | 4.48M | 4.31M | 5.02M | 10.45M | 6.71M | 9.76M | 7.26M | 8.90M | 6.33M | 6.52M | 7.89M | 20.90M | 13.12M | 12.71M | 4.20M | 5.50M | 6.70M | 4.70M | 7.70M | 12.62M | 5.13M | 2.14M | 1.70M | 3.13M | 1.90M | 2.00M | 2.22M | 2.41M | 1.80M | 3.70M | 2.50M | 1.48M | 2.66M | 3.08M | 4.14M | 2.26M | 1.66M | 1.76M | 4.63M | 5.43M | 8.66M | 17.14M | 18.64M |
|
Current Deferred Tax Assets
|
| 0.73M | | | 1.32M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.63M | | | 0.62M | 0.17M | 0.36M | 0.28M | 0.59M | 0.34M | 0.22M | 0.80M | 0.70M | 0.77M | 0.36M | 0.48M | 0.42M | 1.54M | 0.72M | 0.65M | 0.92M | 1.07M | 0.80M | 1.39M | 0.04M | 0.78M | 0.55M | 0.70M | 0.42M | 0.97M | 0.63M | 0.47M | 2.71M | 2.20M | 0.93M | 0.50M | 0.41M | 0.33M | 0.53M | 0.90M | 1.08M | 0.95M | 1.47M | 2.26M | 2.42M | 2.46M | 2.77M | 1.40M | 0.96M | 0.68M | 0.61M | 1.15M | 1.97M | 24.26M | 1.53M | 1.68M | 1.43M |
|
Current Assets
|
| 48.45M | | | 77.94M | 65.71M | 81.74M | 81.18M | 63.17M | 47.77M | 50.59M | 66.01M | 50.80M | 40.96M | 37.97M | 44.06M | 42.55M | 47.04M | 40.12M | 28.85M | 21.68M | 32.04M | 30.98M | 35.24M | 34.25M | 50.45M | 60.81M | 50.12M | 96.67M | 32.57M | 34.19M | 37.44M | 36.76M | 33.57M | 22.63M | 43.50M | 35.60M | 29.31M | 28.09M | 23.13M | 26.59M | 23.03M | 26.32M | 63.66M | 73.21M | 65.23M | 76.93M | 85.43M | 117.64M | 76.27M | 105.52M | 96.57M | 85.94M | 145.89M | 156.91M | 409.85M | 382.79M |
|
Property, Plant & Equipment (Net)
|
| 133.68M | | | 155.87M | 191.06M | 152.74M | 151.68M | 196.49M | 224.51M | 223.57M | 220.59M | 218.10M | 254.78M | 253.67M | 255.24M | 255.16M | 253.85M | 250.72M | 247.14M | 245.10M | 251.03M | 248.91M | 245.62M | 250.65M | 255.07M | 324.32M | 319.33M | 314.67M | 312.56M | 306.90M | 301.55M | 298.10M | 295.04M | 479.50M | 473.74M | 467.50M | 464.81M | 462.10M | 454.80M | 448.21M | 449.39M | 448.33M | 853.84M | 875.60M | 924.00M | 941.13M | 941.74M | 936.70M | 936.15M | 930.04M | 919.07M | 1,040.00M | 1,064.32M | 1,321.98M | 1,403.84M | 1,418.84M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 6.02M | 18.47M | 30.46M | 40.68M | 55.27M | 73.36M | 94.64M | 101.08M | 102.97M | 104.66M | 106.10M | 106.50M | 105.63M | 106.43M | 105.23M | 104.80M | 107.83M | 241.60M | 247.00M | 247.00M | 255.74M | 255.32M | 255.40M | 253.68M | 251.45M | 252.05M | 251.92M | 250.03M | 249.89M | 248.68M | 248.00M | 257.02M | 243.27M | 242.75M | 241.94M | 241.34M | 238.19M | 235.91M | 322.75M | 317.15M | 317.47M | 320.18M | 325.75M |
|
Goodwill
|
| 7.50M | | | 7.50M | 10.45M | 10.45M | 10.45M | 10.45M | 11.65M | 10.45M | 11.65M | 11.65M | 7.50M | 11.65M | 11.65M | 11.65M | 7.50M | 12.20M | 12.20M | 12.20M | 7.50M | 12.20M | 12.20M | 12.20M | 7.50M | 12.20M | 12.20M | 12.20M | 7.50M | 12.20M | 12.20M | 12.20M | 7.50M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 22.82M | 26.61M | 27.05M | 27.05M | 27.05M | 27.05M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M |
|
Intangibles
|
| 10.03M | | | 9.23M | 19.25M | 12.18M | 11.91M | 11.65M | 12.37M | 11.99M | 11.84M | 11.59M | 16.52M | 16.25M | 15.94M | 15.72M | 25.49M | 15.22M | 14.95M | 14.69M | 25.50M | 14.15M | 13.89M | 16.18M | 15.92M | 159.45M | 157.64M | 155.84M | 138.21M | 136.41M | 134.60M | 132.80M | 131.00M | 129.20M | 127.39M | 125.59M | 123.79M | 121.98M | 120.18M | 118.38M | 116.58M | 114.77M | 208.49M | 203.97M | 199.44M | 194.91M | 190.39M | 185.86M | 59.54M | 176.81M | 172.28M | 95.54M | 94.55M | 130.68M | 132.66M | 134.24M |
|
Goodwill & Intangibles
|
| 17.52M | | | 16.73M | 29.71M | 22.63M | 22.37M | 22.10M | 24.03M | 22.45M | 23.50M | 23.24M | 24.02M | 27.91M | 27.60M | 27.38M | 32.99M | 27.42M | 27.15M | 26.89M | 32.99M | 26.36M | 26.09M | 28.39M | 23.42M | 171.65M | 169.85M | 168.04M | 145.71M | 148.61M | 146.81M | 145.00M | 138.50M | 141.40M | 139.60M | 137.79M | 135.99M | 134.19M | 132.38M | 130.58M | 128.78M | 126.98M | 231.31M | 230.57M | 226.49M | 221.97M | 217.44M | 212.91M | 71.74M | 189.01M | 184.49M | 107.74M | 106.75M | 142.88M | 144.87M | 146.44M |
|
Other Non-Current Assets
|
| 0.17M | | | 0.12M | 3.66M | 3.70M | 3.59M | 5.62M | 5.04M | 4.71M | 4.34M | 4.02M | 7.37M | 6.99M | 6.62M | 6.25M | 6.04M | 5.67M | 5.27M | 4.87M | 4.77M | 4.38M | 3.93M | 3.47M | 3.43M | 3.54M | 4.62M | 8.95M | 24.28M | 23.51M | 23.13M | 22.65M | 6.30M | 6.20M | 7.00M | 6.99M | 12.12M | 11.49M | 11.12M | 13.27M | 25.63M | 24.90M | 18.81M | 20.12M | 16.41M | 19.48M | 19.80M | 17.29M | 14.22M | 13.47M | 11.72M | 11.06M | 10.75M | 16.46M | 26.27M | 35.44M |
|
Non-Current Assets
|
| 174.71M | | | 206.89M | 217.60M | 179.06M | 177.64M | 224.21M | 253.58M | 250.73M | 248.43M | 245.37M | 290.33M | 294.58M | 307.93M | 319.25M | 328.25M | 339.08M | 352.92M | 371.50M | 383.51M | 382.63M | 380.30M | 388.61M | 393.08M | 605.14M | 600.23M | 596.90M | 592.02M | 606.02M | 731.87M | 731.05M | 381.78M | 923.61M | 416.55M | 413.88M | 413.26M | 410.77M | 408.38M | 406.05M | 403.69M | 401.28M | 399.00M | 396.62M | 626.16M | 392.24M | 390.25M | 388.23M | 607.00M | 1,548.85M | 1,526.73M | 1,874.78M | 702.91M | 2,238.54M | 2,343.04M | 2,364.45M |
|
Assets
|
132.71M | 223.16M | 229.88M | 236.81M | 284.83M | 283.32M | 260.81M | 258.82M | 287.38M | 301.34M | 301.31M | 314.44M | 296.17M | 331.29M | 332.56M | 352.00M | 361.80M | 375.29M | 379.20M | 381.77M | 393.17M | 415.55M | 413.60M | 415.53M | 422.86M | 443.53M | 665.95M | 650.35M | 693.57M | 624.59M | 640.21M | 769.31M | 767.81M | 744.45M | 946.24M | 973.74M | 957.59M | 956.42M | 948.87M | 935.48M | 930.54M | 935.07M | 935.27M | 1,609.30M | 1,638.24M | 1,679.30M | 1,691.62M | 1,692.56M | 1,709.46M | 1,642.25M | 1,654.37M | 1,623.30M | 1,960.72M | 2,041.56M | 2,395.45M | 2,752.89M | 2,747.24M |
|
Accounts Payables
|
| 26.39M | | | 40.95M | 21.85M | 33.38M | 31.69M | 27.00M | 26.05M | 24.58M | 39.73M | 23.67M | 17.93M | 14.22M | 14.75M | 12.44M | 6.85M | 8.16M | 5.57M | 8.66M | 10.85M | 13.12M | 10.18M | 14.55M | 19.15M | 19.72M | 9.32M | 11.51M | 14.23M | 5.51M | 8.21M | 12.48M | 12.47M | 4.38M | 1.79M | 4.74M | 6.66M | 4.16M | 4.84M | 7.44M | 8.16M | 12.63M | 44.40M | 53.05M | 57.40M | 23.10M | 14.51M | 27.99M | 26.29M | 26.31M | 26.24M | 35.68M | 41.38M | 59.95M | 382.37M | 308.40M |
|
Payables
|
| 26.39M | | | 40.95M | 21.85M | 33.38M | 31.69M | 27.00M | 26.05M | 24.58M | 39.73M | 23.67M | 17.93M | 14.22M | 14.75M | 12.44M | 6.85M | 8.16M | 5.57M | 8.66M | 10.85M | 13.12M | 10.18M | 14.55M | 19.15M | 19.72M | 9.32M | 11.51M | 14.23M | 5.51M | 8.21M | 12.48M | 12.47M | 4.38M | 1.79M | 4.74M | 6.66M | 4.16M | 4.84M | 7.44M | 8.16M | 12.63M | 44.40M | 53.05M | 57.40M | 23.10M | 14.51M | 27.99M | 26.29M | 26.31M | 26.24M | 35.68M | 41.38M | 59.95M | 382.37M | 308.40M |
|
Accumulated Expenses
|
| 0.23M | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | | | | 2.57M | 6.92M | 2.60M | 6.75M | 2.45M | 6.63M | 5.44M | 17.04M | 5.02M | 16.32M | 6.04M | 18.01M | 5.31M | 16.55M | 5.30M | 16.89M | 5.80M | 12.71M | 25.56M | 15.56M | 30.66M | 15.86M | 29.66M | 27.86M |
|
Other Accumulated Expenses
|
| 3.08M | | | 4.39M | 3.65M | 7.87M | 5.32M | 6.35M | 4.73M | 5.40M | 9.27M | 7.10M | 1.59M | 1.76M | 2.33M | 2.25M | 1.69M | 2.47M | 2.22M | 3.19M | 2.92M | 2.31M | 4.35M | 8.90M | 6.03M | 10.79M | 5.28M | 9.95M | 7.71M | 10.94M | 5.62M | 10.49M | 5.76M | 3.72M | 3.46M | 3.48M | 5.53M | 5.36M | 7.83M | 7.83M | 7.12M | 6.33M | 6.57M | 7.19M | 6.20M | 6.37M | 6.12M | 5.48M | 11.48M | 4.10M | 3.79M | 4.89M | 4.63M | 6.83M | 9.58M | 12.56M |
|
Short term Debt
|
| 30.30M | | | | | | | | 1.51M | | 2.60M | 9.49M | 0.63M | | 8.73M | 9.56M | 3.99M | | | 0.04M | | 0.34M | | | | | | | 7.83M | 10.52M | 9.64M | 2.82M | 8.90M | 2.08M | | | | 4.55M | 36.85M | 44.57M | 64.42M | 50.28M | 91.49M | 173.17M | 15.00M | 15.00M | 15.00M | 15.00M | 30.00M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 4.57M | 4.84M | 1.44M | 1.46M | 5.79M | 5.55M | 8.69M | 8.45M | 8.01M | 7.36M | 6.81M | 6.69M | 7.67M | 7.78M | 8.02M | 8.13M | 8.17M | 8.05M | 6.70M | 6.44M | 6.03M | 5.37M | 5.34M | 5.53M | 4.26M | 3.49M |
|
Current Taxes
|
| 4.23M | | | 4.05M | 4.65M | 5.58M | 5.99M | 6.68M | 5.70M | 5.83M | 6.73M | 5.56M | 5.44M | 5.54M | 7.19M | 5.11M | 4.87M | 4.38M | 3.51M | 2.76M | 4.84M | 4.54M | 4.71M | 3.38M | 4.70M | 5.37M | 4.59M | 2.85M | 4.07M | 4.50M | 4.24M | 1.72M | 3.94M | 4.09M | 4.33M | 3.43M | 4.97M | 3.64M | 4.56M | 3.80M | 5.28M | 4.02M | 6.82M | 6.76M | 8.23M | 4.35M | 7.34M | 11.95M | 10.32M | 7.64M | 8.41M | 7.64M | 6.76M | 9.28M | 16.73M | 17.92M |
|
Total Current Liabilities
|
| 64.00M | | | 49.80M | 40.30M | 48.97M | 45.16M | 54.93M | 39.71M | 35.80M | 58.33M | 45.82M | 30.32M | 26.18M | 38.61M | 34.33M | 20.69M | 18.02M | 13.58M | 16.89M | 20.73M | 22.39M | 21.25M | 28.74M | 31.78M | 37.87M | 21.13M | 26.24M | 36.51M | 39.02M | 35.17M | 32.34M | 35.08M | 22.64M | 17.98M | 23.95M | 28.30M | 32.77M | 67.53M | 88.04M | 96.81M | 96.26M | 162.99M | 265.96M | 106.22M | 77.97M | 56.44M | 85.36M | 90.59M | 57.20M | 70.03M | 69.58M | 88.78M | 97.46M | 442.60M | 370.23M |
|
Non-Current Debt
|
| | | | 53.20M | 90.00M | 90.00M | 90.00M | 161.00M | 164.80M | 260.50M | 239.00M | 230.00M | 251.75M | 316.36M | 316.90M | 325.15M | 351.60M | 357.90M | 362.55M | 375.00M | 392.60M | 392.00M | 396.90M | 401.32M | 422.65M | 737.69M | 737.14M | 776.68M | 700.43M | 705.17M | 840.92M | 840.76M | 833.11M | 939.96M | 995.20M | 1,006.14M | 992.29M | 983.44M | 928.73M | 901.40M | 898.97M | 905.54M | 1,522.18M | 1,448.77M | 1,646.57M | 1,693.20M | 1,729.34M | 1,726.43M | 1,673.79M | 1,601.23M | 1,566.35M | 1,894.26M | 1,875.40M | 2,145.73M | 2,211.43M | 2,288.32M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | | |
|
Non-Current Deferred Tax Liability
|
| 19.50M | | | 19.95M | 0.02M | 0.01M | | 0.06M | 0.32M | 0.32M | 0.38M | 0.41M | 0.23M | 0.46M | 0.30M | 0.25M | | | | | | | | | | | | | | | | | 0.21M | 1.03M | 1.16M | 1.21M | 0.62M | 0.68M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.19M | 18.79M | 18.30M | 2.31M | 2.02M | 13.09M | 12.61M | 15.42M | 16.29M | 16.98M | 15.49M | 14.07M | 12.40M | 12.78M | 11.80M | 12.11M | 12.18M | 10.48M | 9.23M | 8.34M | 7.37M | 6.66M | 5.82M | 6.00M | 6.20M | 4.75M | 4.13M |
|
Other Non-Current Liabilities
|
| 2.99M | | | 6.04M | 3.26M | 9.21M | 8.57M | 7.96M | 3.09M | 5.71M | 5.59M | 5.41M | 3.32M | 6.79M | 8.61M | 10.29M | 3.51M | 10.68M | 11.26M | 11.61M | 3.77M | 14.35M | 14.54M | 14.57M | 4.06M | 16.12M | 16.04M | 15.98M | 17.29M | 17.70M | 17.91M | 18.24M | 19.26M | 19.30M | 18.83M | 19.23M | 22.69M | 20.95M | 23.85M | 24.00M | 22.73M | 20.99M | 18.80M | 16.82M | 15.77M | 16.18M | 16.11M | 17.73M | 21.36M | 20.82M | 21.17M | 20.72M | 20.21M | 25.38M | 36.83M | 43.64M |
|
Total Non-Current Liabilities
|
| 28.10M | | | 80.62M | 103.00M | 100.70M | 100.08M | 172.36M | 174.43M | 269.64M | 248.17M | 239.08M | 261.19M | 326.99M | 329.19M | 339.13M | 365.62M | 372.15M | 377.45M | 390.31M | 408.10M | 410.19M | 415.36M | 419.88M | 440.97M | 758.72M | 758.18M | 797.76M | 722.91M | 743.09M | 878.44M | 877.96M | 860.48M | 967.99M | 1,034.08M | 1,045.09M | 1,036.42M | 1,027.49M | 975.80M | 947.25M | 942.25M | 945.52M | 1,562.77M | 1,486.54M | 1,683.78M | 1,731.07M | 1,765.61M | 1,763.25M | 1,713.53M | 1,639.64M | 1,604.58M | 1,936.25M | 1,917.25M | 2,200.56M | 2,278.29M | 2,359.54M |
|
Total Liabilities
|
| 74.83M | | | | 116.58M | 149.66M | 145.24M | 227.30M | 196.14M | 305.45M | 306.50M | 284.89M | 291.50M | 353.18M | 367.80M | 373.46M | 386.31M | 390.18M | 391.03M | 407.20M | 428.83M | 432.59M | 436.61M | 448.62M | 472.75M | 796.59M | 779.31M | 824.00M | 759.42M | 782.11M | 913.61M | 910.30M | 895.57M | 990.63M | 1,052.05M | 1,069.04M | 1,064.72M | 1,060.26M | 1,043.32M | 1,035.30M | 1,039.06M | 1,041.79M | 1,725.75M | 1,752.50M | 1,790.00M | 1,809.04M | 1,822.06M | 1,848.62M | 1,804.12M | 1,696.84M | 1,674.61M | 2,075.83M | 2,006.03M | 2,298.02M | 2,720.90M | 2,729.77M |
|
Total Debt
|
| 30.30M | | | 53.20M | 90.00M | 90.00M | 90.00M | 161.00M | 166.31M | 260.50M | 241.60M | 239.49M | 252.38M | 316.36M | 325.63M | 334.71M | 355.59M | 357.90M | 362.55M | 375.04M | 392.60M | 392.34M | 396.90M | 401.32M | 422.65M | 737.69M | 737.14M | 776.68M | 708.26M | 715.70M | 850.56M | 843.58M | 842.01M | 942.03M | 995.20M | 1,006.14M | 992.29M | 987.98M | 965.58M | 945.98M | 963.39M | 955.82M | 1,613.67M | 1,621.94M | 1,661.57M | 1,708.20M | 1,744.34M | 1,741.43M | 1,703.79M | 1,601.23M | 1,566.35M | 1,894.26M | 1,875.40M | 2,145.73M | 2,211.43M | 2,288.32M |
|
Common Equity
|
| 148.32M | | | | 166.73M | 111.14M | 113.58M | 60.08M | 105.21M | -4.13M | 7.94M | 11.28M | 39.78M | -20.62M | -15.80M | -11.66M | -11.02M | -10.98M | -9.26M | -14.03M | -13.28M | -18.98M | -21.08M | -25.76M | -29.23M | -130.65M | -128.96M | -130.43M | -134.82M | -141.91M | -144.30M | -142.49M | -151.12M | -44.40M | -78.31M | -111.45M | -108.30M | -111.39M | -107.85M | -104.75M | -103.99M | -106.52M | -116.46M | -114.26M | -110.70M | -117.42M | -129.50M | -139.15M | -161.87M | -42.47M | -51.31M | -115.11M | 35.53M | 97.44M | 31.99M | 17.47M |
|
Shareholder's Equity
|
| 148.32M | | | | 166.73M | 111.14M | 113.58M | 60.08M | 105.21M | -4.13M | 7.94M | 11.28M | 39.78M | -20.62M | -15.80M | -11.66M | -11.02M | -10.98M | -9.26M | -14.03M | -13.28M | -18.98M | -21.08M | -25.76M | -29.23M | -130.65M | -128.96M | -130.43M | -134.82M | -141.91M | -144.30M | -142.49M | -151.12M | -44.40M | -78.31M | -111.45M | -108.30M | -111.39M | -107.85M | -104.75M | -103.99M | -106.52M | -116.46M | -114.26M | -110.70M | -117.42M | -129.50M | -139.15M | -161.87M | -42.47M | -51.31M | -115.11M | 35.53M | 97.44M | 31.99M | 17.47M |
|
Liabilities and Shareholders Equity
|
132.71M | 223.16M | 229.88M | 236.81M | 284.83M | 283.32M | 260.81M | 258.82M | 287.38M | 301.34M | 301.31M | 314.44M | 296.17M | 331.29M | 332.56M | 352.00M | 361.80M | 375.29M | 379.20M | 381.77M | 393.17M | 415.55M | 413.60M | 415.53M | 422.86M | 443.53M | 665.95M | 650.35M | 693.57M | 624.59M | 640.21M | 769.31M | 767.81M | 744.45M | 946.24M | 973.74M | 957.59M | 956.42M | 948.87M | 935.48M | 930.54M | 935.07M | 935.27M | 1,609.30M | 1,638.24M | 1,679.30M | 1,691.62M | 1,692.56M | 1,709.46M | 1,642.25M | 1,654.37M | 1,623.30M | 1,960.72M | 2,041.56M | 2,395.45M | 2,752.89M | 2,747.24M |
|
Retained Earnings
|
| | | | | -0.05M | 0.09M | -0.68M | -2.20M | -4.50M | -6.15M | -6.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.49M | | | | 0.27M | | | | 0.22M | | | | 0.15M | | | | 0.07M | | | | 0.02M | | | | 0.01M | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | |