|
Cash & Equivalents
|
1.22M | 1.19M | 0.59M | 1.26M | 0.71M | 0.76M | 0.48M | 0.60M | 3.13M | 3.09M | 3.24M | 3.20M | 3.31M | 3.41M | 2.57M | 3.15M | 3.84M | 3.91M | 3.76M | 4.22M | 4.74M | 5.56M | 6.00M | 6.93M | 2.82M | 4.93M | 2.47M | 3.09M | 4.60M | 4.93M | 3.24M | 3.59M | 6.59M | 6.36M | 4.33M | 5.46M | 6.00M | 1.79M | 0.36M | 1.12M | 0.66M | 1.36M | 0.37M | 0.42M | 0.74M | 24.05M | 4.22M | 0.40M | 1.10M | 0.23M | 0.23M | 0.21M | 0.21M | 0.13M | 0.24M | 0.42M | 0.34M | 0.45M | 0.20M | 0.19M | 0.12M | 0.26M |
|
Cash & Current Investments
|
1.22M | 1.19M | 0.59M | 1.26M | 0.71M | 0.76M | 0.48M | 0.60M | 3.13M | 3.09M | 3.24M | 3.20M | 3.31M | 3.41M | 2.57M | 3.15M | 3.84M | 3.91M | 3.76M | 4.22M | 4.74M | 5.56M | 6.00M | 6.93M | 2.82M | 4.93M | 2.47M | 3.09M | 4.60M | 4.93M | 3.24M | 3.59M | 6.59M | 6.36M | 4.33M | 5.46M | 6.00M | 1.79M | 0.36M | 1.12M | 0.66M | 1.36M | 0.37M | 0.42M | 0.74M | 24.05M | 4.22M | 0.40M | 1.10M | 0.23M | 0.23M | 0.21M | 0.21M | 0.13M | 0.24M | 0.42M | 0.34M | 0.45M | 0.20M | 0.19M | 0.12M | 0.26M |
|
Receivables - Net
|
| 11.32M | | | 12.50M | 11.11M | 12.42M | 12.13M | 12.52M | 13.03M | 12.10M | 12.99M | 12.51M | 11.94M | 13.20M | 12.49M | 12.25M | 12.37M | 12.28M | 3.23M | 3.08M | 3.29M | 3.37M | 3.35M | 7.28M | 6.64M | 7.29M | 8.87M | 8.62M | 11.91M | 12.84M | 12.34M | 12.42M | 10.28M | 14.12M | 9.40M | 24.02M | 23.23M | 28.00M | 34.95M | 29.64M | 32.54M | 44.88M | 41.67M | 36.41M | 33.45M | 46.84M | 62.15M | 50.34M | 40.50M | 40.50M | 67.88M | 59.12M | 55.58M | 55.46M | 58.34M | 49.85M | 64.27M | 51.71M | 44.92M | 38.39M | 35.84M |
|
Receivables - Other
|
| | | | | 0.08M | | | 9.30M | 9.30M | 9.30M | 9.30M | 9.30M | 0.36M | 9.70M | 9.60M | 0.20M | 0.20M | 0.20M | 0.04M | 0.04M | 0.03M | | | | | | | | | | | | 0.32M | | | 0.87M | 0.30M | 0.31M | 1.26M | 1.41M | 1.36M | 1.62M | 1.52M | 1.16M | 0.99M | 1.00M | 1.15M | 1.02M | 0.94M | 0.92M | 1.69M | 0.99M | 0.98M | 0.47M | 0.46M | 0.91M | 0.94M | 0.93M | 1.09M | 1.11M | 0.67M |
|
Receivables
|
| 11.32M | | | 12.50M | 11.19M | 12.42M | 12.13M | 21.82M | 22.33M | 21.40M | 22.29M | 21.81M | 12.30M | 22.90M | 22.09M | 12.45M | 12.57M | 12.47M | 3.27M | 3.12M | 3.31M | 3.37M | 3.35M | 7.28M | 6.64M | 7.29M | 8.87M | 8.62M | 11.91M | 12.84M | 12.34M | 12.42M | 10.60M | 14.12M | 9.40M | 24.90M | 23.53M | 28.30M | 36.21M | 31.04M | 33.90M | 46.50M | 43.20M | 37.57M | 34.44M | 47.84M | 63.30M | 51.36M | 41.44M | 41.42M | 69.58M | 60.11M | 56.56M | 55.92M | 58.80M | 50.76M | 65.21M | 52.64M | 46.01M | 39.51M | 36.52M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.98M | 0.98M | 0.98M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.51M | | | 0.45M | 0.51M | 0.51M | 0.51M | 0.52M | 0.52M | 0.52M | 0.46M | 0.34M | 0.60M | 0.46M | 0.47M | 0.63M | 0.51M | 0.61M | 0.49M | 0.42M | 0.43M | 0.45M | 0.48M | 1.30M | 0.54M | 0.62M | 0.76M | 0.62M | 0.60M | 0.59M | 0.94M | 0.86M | 0.76M | 1.27M | 1.51M | 2.71M | 1.83M | 1.93M | 2.95M | 3.77M | 3.50M | 3.47M | 3.47M | 3.63M | 4.26M | 4.90M | 3.60M | 4.42M | 2.88M | 2.88M | 3.07M | 3.07M | 2.92M | 2.22M | 2.74M | 2.77M | 2.85M | 3.13M | 4.48M | 4.02M | 3.54M |
|
Current Assets
|
| 13.37M | | | 14.15M | 12.57M | 13.60M | 13.48M | 16.40M | 16.77M | 16.21M | 17.03M | 16.47M | 15.95M | 16.43M | 16.31M | 16.73M | 16.87M | 16.73M | 8.03M | 8.32M | 10.26M | 10.80M | 11.75M | 12.38M | 10.61M | 10.39M | 12.72M | 13.85M | 17.44M | 16.67M | 16.87M | 19.87M | 17.39M | 19.71M | 16.37M | 32.74M | 26.85M | 30.29M | 39.02M | 34.06M | 37.40M | 48.72M | 45.56M | 40.78M | 61.76M | 55.96M | 66.11M | 55.81M | 43.60M | 43.60M | 62.40M | 62.40M | 58.62M | 57.92M | 61.51M | 52.96M | 67.57M | 55.04M | 49.59M | 42.54M | 39.64M |
|
Property, Plant & Equipment (Net)
|
| 0.33M | | | 0.26M | 0.21M | 0.23M | 0.25M | 0.30M | 0.27M | 0.24M | 0.21M | 0.18M | 0.16M | 0.14M | 0.12M | 0.09M | 0.06M | 0.13M | 0.12M | 0.19M | 0.34M | 0.34M | 0.33M | 0.69M | 0.64M | 0.60M | 1.12M | 1.16M | 1.39M | 1.70M | 1.79M | 1.63M | 1.57M | 1.44M | 1.33M | 5.67M | 5.34M | 4.85M | 4.28M | 3.77M | 3.34M | 2.98M | 2.59M | 2.23M | 1.91M | 1.57M | 1.43M | 1.35M | 1.70M | 1.70M | 1.59M | 1.59M | 1.62M | 1.79M | 1.79M | 1.83M | 2.19M | 1.49M | 1.43M | 1.27M | 1.13M |
|
Goodwill
|
| 8.60M | | | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 35.00M | 8.60M | 8.60M | 43.01M | 34.74M | | 25.99M | 25.99M | 25.99M | 25.99M | 25.99M | 25.99M | 25.99M | 25.99M | 25.99M | 51.78M | 52.76M | 52.76M | 52.76M | 52.76M | 67.14M | 65.45M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 138.16M | 138.16M | 138.16M | 138.16M | 138.16M | 138.20M | 138.20M | 138.20M | 138.20M | 138.20M | 138.20M |
|
Intangibles
|
| 2.58M | | | 2.58M | | | | | | | | | | | | | | | | | | | | | | | | | 15.13M | | 14.25M | 13.80M | 13.37M | 12.92M | 12.48M | 41.16M | 41.21M | 40.00M | 38.80M | 37.59M | 52.61M | 52.41M | 50.76M | 49.12M | 47.47M | 45.82M | 44.18M | 42.53M | 40.88M | 40.88M | 124.78M | 124.78M | 120.66M | 116.55M | 112.44M | 108.32M | 104.21M | 100.09M | 95.98M | 91.86M | 87.75M |
|
Goodwill & Intangibles
|
| 11.18M | | | 11.18M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 8.60M | 43.01M | 42.30M | 42.44M | 42.00M | 41.56M | 41.12M | 40.68M | 40.23M | 39.79M | 39.35M | 38.91M | 38.47M | 92.93M | 93.97M | 92.76M | 91.56M | 90.35M | 119.76M | 117.86M | 116.41M | 114.76M | 113.11M | 111.47M | 109.82M | 108.17M | 106.53M | 106.53M | 262.94M | 262.94M | 258.82M | 254.71M | 250.60M | 246.52M | 242.41M | 238.29M | 234.18M | 230.06M | 225.95M |
|
Long-Term Deferred Tax
|
| | | | | | | | 15.80M | | | | | | | | | 4.51M | 15.60M | 15.70M | 15.40M | 9.32M | 9.44M | 12.00M | 11.60M | 11.41M | 11.41M | 10.77M | 10.41M | 9.64M | 6.10M | 5.50M | 4.88M | 4.14M | 3.60M | 3.20M | 2.90M | 2.35M | 1.81M | 1.09M | 0.36M | 0.04M | | | | | | | | | | 3.07M | 3.07M | 3.08M | 3.03M | 3.38M | 6.25M | 5.46M | 4.71M | 4.81M | 7.95M | 8.45M |
|
Other Non-Current Assets
|
| 0.36M | | | 0.52M | 0.54M | 0.54M | 0.53M | 0.81M | 0.79M | 0.78M | 0.77M | 1.05M | 1.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.11M | 0.05M | 0.07M | 0.16M | 0.10M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | 0.09M | 0.14M | 0.09M | 0.09M | 0.20M | 0.78M | 0.76M | 0.71M | 0.67M | 0.62M | 0.61M | 0.57M | 0.54M | 0.51M | 0.46M | 0.43M | 0.40M | 0.36M | 0.33M | 0.33M | 0.19M | 0.19M | 0.18M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.12M | 0.12M | 0.12M |
|
Non-Current Assets
|
| 11.87M | | | 11.95M | 9.35M | 9.36M | 9.38M | 9.70M | 9.66M | 9.62M | 9.57M | 9.83M | 9.81M | 8.76M | 8.74M | 8.71M | 13.20M | 13.17M | 13.21M | 13.01M | 18.37M | 18.42M | 18.28M | 52.73M | 54.47M | 54.56M | 53.99M | 53.24M | 52.28M | 48.62M | 47.59M | 46.44M | 45.15M | 44.04M | 43.16M | 102.27M | 102.41M | 123.85M | 120.40M | 117.38M | 146.16M | 143.14M | 140.59M | 137.97M | 135.41M | 132.03M | 129.64M | 127.32M | 125.41M | 125.41M | 277.44M | 277.44M | 272.71M | 268.03M | 263.45M | 261.42M | 257.44M | 251.57M | 249.75M | 248.13M | 243.87M |
|
Assets
|
| 25.24M | | | 26.10M | 21.92M | 22.95M | 22.86M | 26.10M | 26.42M | 25.83M | 26.61M | 26.31M | 25.76M | 25.18M | 25.05M | 25.44M | 30.07M | 29.90M | 21.24M | 21.33M | 28.62M | 29.22M | 30.03M | 65.11M | 65.07M | 64.95M | 66.71M | 67.08M | 69.72M | 65.29M | 64.46M | 66.30M | 62.54M | 63.76M | 59.53M | 135.01M | 129.26M | 154.14M | 159.42M | 151.44M | 183.56M | 191.87M | 186.16M | 178.75M | 197.17M | 187.99M | 195.75M | 183.14M | 169.01M | 169.01M | 339.84M | 339.84M | 331.33M | 325.94M | 324.96M | 314.38M | 325.01M | 306.61M | 299.34M | 290.66M | 283.51M |
|
Accounts Payables
|
| 1.89M | | | 1.84M | 1.98M | 2.42M | 2.74M | 2.39M | 0.66M | 2.47M | 2.33M | 0.51M | 5.34M | 1.50M | 1.34M | 5.12M | 4.75M | 4.57M | 4.33M | 4.64M | 2.85M | 3.67M | 3.81M | 7.72M | 7.14M | 6.95M | 8.71M | 8.83M | 10.89M | 9.54M | 9.94M | 10.47M | 10.95M | 9.92M | 11.30M | 19.09M | 20.63M | 18.83M | 22.91M | 24.25M | 28.58M | 27.39M | 30.82M | 32.63M | 32.72M | 30.38M | 44.32M | 35.10M | 26.86M | 26.86M | 29.70M | 29.70M | 22.31M | 23.04M | 23.19M | 25.29M | 18.72M | 17.36M | 13.68M | 19.25M | 14.25M |
|
Notes Payables
|
| 1.50M | | | 0.20M | 0.71M | 0.71M | 0.71M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 3.39M | | | 2.04M | 2.69M | 3.14M | 3.45M | 3.10M | 0.66M | 2.47M | 2.33M | 0.51M | 5.34M | 1.50M | 1.34M | 5.12M | 4.75M | 4.57M | 4.33M | 4.64M | 2.85M | 3.67M | 3.81M | 7.72M | 7.14M | 6.95M | 8.71M | 8.83M | 10.89M | 9.54M | 9.94M | 10.47M | 10.95M | 9.92M | 11.30M | 19.09M | 20.63M | 18.83M | 22.91M | 24.25M | 28.58M | 27.39M | 30.82M | 32.63M | 32.72M | 30.38M | 44.32M | 35.10M | 26.86M | 26.86M | 29.70M | 29.70M | 22.31M | 23.04M | 23.19M | 25.29M | 18.72M | 17.36M | 13.68M | 19.25M | 14.25M |
|
Accumulated Expenses
|
| 10.91M | | | 10.35M | 10.32M | 10.27M | 10.21M | 10.60M | 10.86M | 10.63M | 10.59M | 10.79M | 11.14M | 10.90M | 11.15M | 11.28M | 11.46M | 11.07M | 2.82M | 2.11M | 2.79M | 2.39M | 2.62M | 3.76M | 3.62M | 3.79M | 3.43M | 3.44M | 3.72M | 3.59M | 4.64M | 5.03M | 4.98M | 5.55M | 5.22M | 8.29M | 8.85M | 8.30M | 10.77M | 9.49M | 10.61M | 10.07M | 12.01M | 10.21M | 9.12M | 10.98M | 12.46M | 13.16M | 9.44M | 9.44M | 13.79M | 13.79M | 15.70M | 11.76M | 14.23M | 12.85M | 15.12M | 12.45M | 15.02M | 12.15M | 6.00M |
|
Other Accumulated Expenses
|
| | | | | 0.39M | | | | 0.47M | | | | 0.53M | | | 0.37M | 0.34M | 0.49M | 0.30M | 0.31M | 0.69M | 0.66M | 0.76M | 2.62M | 0.13M | | 0.59M | 0.95M | 0.72M | 0.40M | 0.51M | 0.63M | 0.66M | 0.95M | 0.82M | 2.22M | 2.37M | 1.65M | 2.98M | 2.76M | 3.23M | 3.82M | 4.05M | 5.62M | 3.72M | 6.30M | 5.86M | 4.83M | 2.61M | 3.84M | 0.64M | 2.29M | 2.86M | 1.00M | 0.48M | 1.56M | 0.74M | 1.20M | 1.51M | 2.98M | 1.53M |
|
Short term Debt
|
| 0.36M | | | 2.17M | 0.74M | 1.83M | 1.59M | 1.46M | 2.36M | 1.82M | 2.48M | 2.31M | 1.31M | 0.94M | 0.58M | | | | | | | | | 4.36M | 3.56M | 3.57M | 3.58M | 5.74M | 6.52M | 6.53M | 3.62M | 3.63M | | | | 0.79M | | 1.80M | 2.00M | | 6.73M | 15.88M | 3.12M | | | | | | | | 17.19M | 17.19M | 16.13M | 17.18M | 17.65M | 12.06M | 27.59M | 17.04M | 14.04M | 8.07M | 17.43M |
|
Current Leases
|
| 0.02M | | | 0.01M | 0.01M | 0.01M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.31M | 1.77M | 2.04M | 2.05M | 2.13M | 2.19M | 2.26M | 2.19M | 2.22M | 2.23M | 2.23M | 2.23M | 3.46M | 3.46M | 3.35M | 3.24M | 2.89M | 2.65M | 2.75M | 2.72M | 2.71M | 2.92M | 3.13M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 22.47M | 10.35M | 0.20M | 0.20M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 16.84M | | | 16.55M | 16.13M | 17.28M | 17.73M | 17.52M | 18.27M | 18.09M | 18.95M | 18.55M | 17.95M | 16.73M | 16.32M | 16.39M | 16.21M | 15.64M | 7.16M | 6.75M | 5.65M | 6.05M | 6.43M | 16.02M | 14.52M | 14.59M | 15.97M | 18.27M | 21.44M | 19.66M | 18.20M | 19.14M | 15.93M | 15.46M | 16.52M | 28.17M | 29.48M | 30.65M | 36.99M | 35.51M | 47.96M | 55.40M | 48.09M | 45.02M | 66.38M | 53.70M | 59.00M | 50.48M | 38.54M | 38.54M | 64.79M | 64.79M | 58.06M | 56.21M | 58.44M | 53.24M | 64.69M | 49.92M | 45.82M | 42.67M | 41.03M |
|
Capital Leases
|
| 0.01M | | | 0.00M | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 1.50M | | | | | | | | | | | | | | | | | | | | 22.18M | 18.66M | 17.77M | 17.10M | 16.21M | | | | | 6.96M | | | 62.84M | 53.63M | 53.79M | 50.91M | 42.54M | 60.54M | 58.92M | 57.20M | 51.54M | 44.64M | | | | 20.42M | | 155.15M | 155.15M | 151.87M | 147.61M | 143.26M | 137.32M | 134.62M | 130.27M | 124.31M | 119.97M | 116.05M |
|
Convertible Debt
|
| | | | | 0.05M | 0.08M | 0.12M | 0.16M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 0.29M | | | 0.23M | 0.23M | 0.22M | 0.20M | 0.19M | 0.18M | 0.18M | 0.18M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 0.59M | 1.48M | | 4.33M | 1.18M | 1.18M | 1.18M | 4.34M | 1.53M | 1.20M | 4.98M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.28M | 23.44M | 23.45M | 23.66M | 23.07M | 22.63M | 22.13M | 21.64M | 20.32M | 19.80M | 19.25M | 18.70M | 16.46M | 15.91M | 19.37M | 18.39M | 17.48M | 16.41M | 15.44M | 16.11M | 15.38M | 17.54M | 16.94M | 16.33M |
|
Other Non-Current Liabilities
|
| 0.01M | | | 0.00M | 0.18M | 0.24M | 0.27M | 0.13M | 0.12M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.08M | 0.17M | 0.15M | 18.78M | 0.28M | 0.26M | 16.21M | 12.43M | 11.54M | 10.66M | 9.71M | 0.23M | 6.95M | 0.20M | 0.19M | 0.57M | | | | | | | | | | | | | | 1.56M | 1.56M | 1.56M | 1.13M | 1.14M | 0.90M | 0.90M | 0.90M | 0.68M | 1.05M | 1.04M |
|
Total Non-Current Liabilities
|
| 0.01M | | | 1.50M | 0.23M | 0.34M | 0.43M | 0.37M | 0.41M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 16.39M | 16.21M | 15.64M | 7.16M | 6.75M | 5.65M | 6.05M | 6.43M | 38.20M | 14.52M | 32.08M | 32.81M | 16.11M | 21.44M | 19.66M | 18.20M | 19.14M | 7.19M | 15.46M | 16.52M | 63.04M | 54.20M | 76.34M | 73.04M | 64.23M | 82.16M | 80.53M | 79.17M | 71.48M | 65.19M | 60.18M | 54.40M | 44.99M | 38.41M | 38.41M | 172.62M | 172.62M | 168.47M | 162.99M | 157.91M | 151.01M | 148.88M | 143.84M | 139.82M | 135.03M | 130.29M |
|
Total Liabilities
|
| 16.85M | | | 18.05M | 16.36M | 17.62M | 18.15M | 17.89M | 18.67M | 18.12M | 18.97M | 18.57M | 17.97M | 16.75M | 16.33M | 16.41M | 16.23M | 15.65M | 7.17M | 6.76M | 5.75M | 6.14M | 6.60M | 38.35M | 33.30M | 32.36M | 33.07M | 32.33M | 33.87M | 31.20M | 28.86M | 28.85M | 23.12M | 22.42M | 16.72M | 91.21M | 83.69M | 107.00M | 110.03M | 99.74M | 130.12M | 135.93M | 127.26M | 116.50M | 131.56M | 113.88M | 113.39M | 95.47M | 76.95M | 76.95M | 237.40M | 237.40M | 226.53M | 219.19M | 216.35M | 204.25M | 213.57M | 193.76M | 185.64M | 177.71M | 171.32M |
|
Total Debt
|
| 0.36M | | | 3.67M | 0.74M | 1.83M | 1.59M | 1.46M | 2.36M | 1.82M | 2.48M | 2.31M | 1.31M | 0.94M | 0.58M | | | | | | | | | 26.54M | 22.22M | 21.34M | 20.68M | 21.96M | 6.52M | 6.53M | 3.62M | 3.63M | 6.96M | | | 63.63M | 53.63M | 55.59M | 52.91M | 42.54M | 67.27M | 74.81M | 60.32M | 51.54M | 44.64M | | | | 20.42M | | 172.34M | 172.34M | 168.00M | 164.79M | 160.90M | 149.37M | 162.22M | 147.31M | 138.35M | 128.03M | 133.47M |
|
Common Equity
|
| 8.39M | | | 8.05M | 5.55M | 5.33M | 4.71M | 8.21M | 7.75M | 7.71M | 7.63M | 7.74M | 7.78M | 8.44M | 8.71M | 9.03M | 13.85M | 14.25M | 14.07M | 14.57M | 22.87M | 23.09M | 23.43M | 26.76M | 31.78M | 32.59M | 33.64M | 34.75M | 35.85M | 34.09M | 35.60M | 37.45M | 39.42M | 41.34M | 42.80M | 43.81M | 45.57M | 47.14M | 49.40M | 51.70M | 53.44M | 55.94M | 58.89M | 62.25M | 65.61M | 74.11M | 82.36M | 87.67M | 92.06M | 92.06M | 102.44M | 102.44M | 104.80M | 106.75M | 108.61M | 110.13M | 111.44M | 112.85M | 113.70M | 112.96M | 112.19M |
|
Shareholder's Equity
|
| 8.39M | | | 8.05M | 5.55M | 5.33M | 4.71M | 8.21M | 7.75M | 7.71M | 7.63M | 7.74M | 7.78M | 8.44M | 8.71M | 9.03M | 13.85M | 14.25M | 14.07M | 14.57M | 22.87M | 23.09M | 23.43M | 26.76M | 31.78M | 32.59M | 33.64M | 34.75M | 35.85M | 34.09M | 35.60M | 37.45M | 39.42M | 41.34M | 42.80M | 43.81M | 45.57M | 47.14M | 49.40M | 51.70M | 53.44M | 55.94M | 58.89M | 62.25M | 65.61M | 74.11M | 82.36M | 87.67M | 92.06M | 92.06M | 102.44M | 102.44M | 104.80M | 106.75M | 108.61M | 110.13M | 111.44M | 112.85M | 113.70M | 112.96M | 112.19M |
|
Liabilities and Shareholders Equity
|
| 25.24M | | | 26.10M | 21.92M | 22.95M | 22.86M | 26.10M | 26.42M | 25.83M | 26.61M | 26.31M | 25.76M | 25.18M | 25.05M | 25.44M | 30.07M | 29.90M | 21.24M | 21.33M | 28.62M | 29.22M | 30.03M | 65.11M | 65.07M | 64.95M | 66.71M | 67.08M | 69.72M | 65.29M | 64.46M | 66.30M | 62.54M | 63.76M | 59.53M | 135.01M | 129.26M | 154.14M | 159.42M | 151.44M | 183.56M | 191.87M | 186.16M | 178.75M | 197.17M | 187.99M | 195.75M | 183.14M | 169.01M | 169.01M | 339.84M | 339.84M | 331.33M | 325.94M | 324.96M | 314.38M | 325.01M | 306.61M | 299.34M | 290.66M | 283.51M |
|
Treasury Shares
|
| 0.10M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| -61.10M | | | -61.76M | -65.42M | -65.81M | -66.52M | -67.09M | -67.44M | -67.57M | -67.68M | -67.61M | -67.60M | -67.47M | -67.27M | -67.02M | -62.24M | -62.11M | -62.19M | -61.76M | -53.52M | -53.63M | -53.30M | -52.52M | -50.13M | -49.81M | -48.83M | -47.88M | -46.84M | -49.57M | -48.25M | -46.64M | -44.88M | -43.19M | -41.92M | -41.12M | -39.55M | -38.01M | -35.93M | -33.80M | -32.44M | -30.63M | -28.06M | -25.18M | -22.30M | -14.49M | -7.32M | -2.45M | 0.99M | 0.99M | 2.45M | 2.45M | 4.60M | 6.41M | 7.55M | 9.85M | 10.96M | 11.84M | 12.13M | 11.21M | 9.89M |