|
Cash & Equivalents
|
21.73M | 19.58M | 13.07M | 15.47M | 21.93M | 21.74M | 15.75M | 10.66M | 24.26M | 57.37M | 8.61M | 10.00M | 24.81M | 52.41M | 11.86M | 26.33M | 25.18M | 22.75M | 14.64M | 20.64M | 37.27M | 39.02M | 37.01M | 30.38M | 25.70M | 18.26M | 14.62M | 27.82M | 35.18M | 30.50M | 22.01M | 17.61M | 26.75M | 28.16M | 28.73M | 23.41M | 34.28M | 14.67M | 31.27M | 22.85M | 29.48M | 45.42M | 40.95M | 41.37M | 40.33M | 36.02M | 25.38M | 14.39M | 24.65M | 18.60M | 18.60M | | 18.09M | 13.89M | 10.77M | 11.46M | 11.16M | 6.98M | 1.39M | 2.67M | 16.23M | 5.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 27.00M | 28.75M | 27.50M | 19.50M | 19.25M | 21.00M | 32.25M | 41.50M | 44.25M | 40.25M | 16.00M | 9.00M | 12.00M | 16.58M | 17.58M | 17.58M | 17.58M | 10.58M | 10.58M | 10.58M | 7.42M | 2.35M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | | 5.00M | 5.00M | 5.00M | 5.00M | 0.27M | | | | | |
|
Cash & Current Investments
|
21.73M | 19.58M | 13.07M | 15.47M | 21.93M | 21.74M | 15.75M | 10.66M | 24.26M | 57.37M | 8.61M | 10.00M | 24.81M | 52.41M | 11.86M | 26.33M | 25.18M | 49.75M | 43.39M | 48.14M | 56.77M | 58.27M | 58.01M | 62.63M | 67.19M | 62.51M | 54.87M | 43.82M | 44.18M | 42.50M | 38.60M | 35.19M | 44.34M | 45.75M | 39.31M | 33.99M | 44.86M | 22.09M | 33.62M | 27.85M | 34.48M | 50.42M | 45.95M | 46.37M | 45.33M | 41.02M | 30.38M | 19.39M | 29.65M | 23.60M | 23.60M | | 23.09M | 18.89M | 15.77M | 16.46M | 11.42M | 6.98M | 1.39M | 2.67M | 16.23M | 5.08M |
|
Receivables - Net
|
| | 17.17M | | 12.69M | 17.52M | 19.35M | 54.41M | 24.56M | 27.78M | 35.64M | 37.65M | 14.81M | 11.75M | 10.74M | 39.40M | 22.19M | 39.99M | 37.13M | 57.80M | 31.30M | 37.44M | 35.70M | 26.72M | 15.65M | 12.77M | 16.28M | 24.03M | 18.94M | 25.60M | 33.16M | 41.22M | 27.89M | 29.80M | 25.34M | 35.66M | 16.59M | 35.97M | 24.36M | 32.52M | 26.60M | 4.99M | 7.34M | 5.14M | 0.32M | 0.33M | 8.90M | 18.50M | 1.78M | 4.02M | 7.97M | 0.07M | 5.50M | 6.00M | 12.73M | 14.89M | 4.42M | 2.80M | 9.97M | 11.03M | 3.52M | 2.17M |
|
Receivables - Other
|
| | 4.58M | | 2.09M | 1.99M | 5.10M | 3.29M | 2.64M | 2.13M | 6.26M | 8.47M | 1.03M | 3.22M | 1.66M | 1.35M | 1.49M | 4.62M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.33M | 0.27M | 0.33M | 5.43M | | | | 4.32M | | 3.70M | 0.40M | 0.39M | | 7.50M | 2.40M |
|
Receivables
|
| | 21.75M | | 14.78M | 19.51M | 24.45M | 57.71M | 27.20M | 29.91M | 41.90M | 46.12M | 15.84M | 14.97M | 12.40M | 40.75M | 23.68M | 44.62M | 39.17M | 57.80M | 31.30M | 37.44M | 35.70M | 26.72M | 15.65M | 12.77M | 16.28M | 24.03M | 18.94M | 25.60M | 33.16M | 41.22M | 27.89M | 29.80M | 25.34M | 35.66M | 16.59M | 35.97M | 24.36M | 32.52M | 26.60M | 4.99M | 7.34M | 5.14M | 0.32M | 0.33M | 9.88M | 19.83M | 2.06M | 4.35M | 13.40M | 0.07M | 5.50M | 6.00M | 17.05M | 14.89M | 8.12M | 3.20M | 10.36M | 11.03M | 11.02M | 4.57M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | -5.98M | 2.82M | 2.52M | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.60M | | 2.41M | 1.83M | 1.61M | 1.09M | 3.59M | 2.96M | 1.82M | 1.16M | 4.33M | 3.50M | 3.91M | 0.89M | 5.69M | 2.42M | 5.70M | 8.57M | 6.41M | 5.77M | 6.15M | 5.61M | 3.98M | 3.98M | 4.82M | 5.38M | 7.57M | 6.21M | 7.34M | 9.40M | 11.82M | 6.76M | 12.31M | 9.13M | 8.86M | 10.34M | 7.58M | 9.74M | 4.70M | 3.50M | 4.71M | 3.08M | 2.79M | 2.52M | 3.31M | 4.18M | 4.19M | 6.89M | 8.95M | | 10.67M | 7.51M | 8.65M | 6.58M | 7.08M | 3.41M | 3.19M | 4.77M | 4.22M | 5.93M |
|
Current Assets
|
| | 37.64M | | 39.12M | 43.08M | 41.80M | 69.46M | 55.05M | 54.35M | 52.34M | 57.28M | 44.97M | 39.81M | 34.90M | 56.93M | 59.88M | 92.17M | 89.05M | 117.03M | 95.93M | 103.61M | 99.86M | 94.95M | 86.82M | 79.26M | 75.73M | 73.62M | 71.21M | 74.87M | 79.79M | 85.85M | 84.11M | 82.37M | 77.03M | 78.85M | 70.38M | 73.46M | 65.62M | 72.53M | 69.56M | 60.92M | 58.59M | 55.17M | 49.03M | 44.44M | 42.86M | 42.33M | 35.89M | 34.77M | 43.83M | | 39.51M | 32.62M | 37.43M | 38.19M | 22.93M | 13.18M | 14.54M | 18.47M | 31.43M | 13.19M |
|
Property, Plant & Equipment (Net)
|
| | 49.72M | | 50.04M | 54.87M | 57.80M | 70.66M | 84.35M | 80.92M | 89.39M | 82.38M | 74.22M | 69.48M | 63.11M | 57.56M | 54.11M | 164.49M | 157.79M | 176.13M | 166.88M | 154.15M | 147.57M | 139.14M | 128.37M | 117.82M | 110.92M | 104.14M | 96.47M | 95.27M | 86.57M | 82.06M | 75.47M | 76.56M | 71.54M | 66.70M | 62.58M | 57.85M | 53.55M | 50.31M | 46.40M | 42.45M | 38.90M | 35.41M | 31.97M | 28.94M | 26.35M | 23.78M | 21.30M | 19.10M | 20.47M | | 17.41M | 16.45M | 16.51M | 16.29M | 15.08M | 14.28M | 12.98M | 11.71M | 11.33M | 23.82M |
|
Goodwill
|
| | 0.20M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 2.80M | 2.75M | 2.54M | 0.36M | 0.36M | 0.36M | 0.50M | 0.49M | 0.49M | 0.51M | 0.53M | 0.49M | 0.46M | 0.43M | 0.42M | 0.38M | 0.37M | 0.38M | 0.38M | 0.39M | 0.36M | 0.37M | 0.38M | 0.39M | 0.40M | 0.40M | 0.39M | 0.40M | 0.40M | 0.39M | 0.36M | 0.37M | | 0.38M | 0.37M | 0.38M | 0.37M | 0.36M | 0.37M | 0.35M | 0.35M | 0.37M | 0.36M |
|
Goodwill & Intangibles
|
| | 0.20M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 2.80M | 2.75M | 2.54M | 0.36M | 0.36M | 0.36M | 0.50M | 0.49M | 0.49M | 0.51M | 0.53M | 0.49M | 0.46M | 0.43M | 0.42M | 0.38M | 0.37M | 0.38M | 0.38M | 0.39M | 0.36M | 0.37M | 0.38M | 0.39M | 0.40M | 0.40M | 0.39M | 0.40M | 0.40M | 0.39M | 0.36M | 0.37M | | 0.38M | 0.37M | 0.38M | 0.37M | 0.36M | 0.37M | 0.35M | 0.35M | 0.37M | 0.36M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | -4.59M | | | 14.37M | 2.82M | | | 2.13M | 29.66M | | | | 0.54M | 0.54M | | | 0.22M | 0.22M | 0.22M | 0.22M | 0.29M | 0.29M | 0.29M | 0.29M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.06M | | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.07M | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 5.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.26M | | 0.27M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 89.39M | 0.30M | 0.30M | 0.29M | 63.11M | 0.29M | 0.29M | 164.49M | 48.79M | 178.93M | 169.63M | 156.68M | 147.57M | 139.50M | 128.74M | 118.32M | 110.92M | 106.42M | 98.09M | 96.77M | 86.57M | 84.23M | 77.60M | 78.67M | 71.54M | 76.33M | 71.84M | 66.78M | 61.99M | 58.30M | 52.73M | 48.56M | 44.79M | 41.05M | 37.35M | 34.04M | 31.18M | 28.89M | 26.14M | 23.72M | 24.85M | | 21.57M | 20.29M | 20.09M | 19.59M | 18.07M | 17.00M | 16.33M | 14.81M | 14.26M | 27.39M |
|
Assets
|
| | 87.62M | | 89.42M | 98.23M | 99.88M | 140.40M | 139.69M | 135.56M | 142.03M | 139.96M | 119.49M | 109.58M | 98.30M | 114.78M | 114.28M | 256.66M | 246.84M | 295.96M | 265.56M | 260.29M | 247.79M | 234.45M | 215.56M | 197.58M | 187.67M | 180.04M | 169.30M | 171.64M | 167.92M | 170.08M | 161.71M | 161.04M | 150.69M | 155.17M | 142.22M | 140.25M | 127.61M | 130.83M | 122.29M | 109.48M | 103.38M | 96.22M | 86.38M | 78.48M | 74.04M | 71.22M | 62.03M | 58.49M | 68.67M | | 61.08M | 52.90M | 57.52M | 57.78M | 40.99M | 30.18M | 30.87M | 33.28M | 45.68M | 40.58M |
|
Accounts Payables
|
| | 9.26M | | 2.76M | 5.94M | 9.26M | 20.00M | 13.55M | 12.44M | 13.68M | 12.42M | 3.16M | 4.24M | 4.10M | 9.84M | 15.45M | 10.72M | 5.85M | 13.86M | 7.22M | 8.93M | 8.40M | 4.15M | 2.51M | 3.98M | 5.62M | 7.43M | 5.55M | 6.27M | 5.93M | 9.06M | 7.63M | 10.04M | 5.43M | 7.10M | 3.92M | 6.31M | 3.95M | 5.40M | 3.26M | 0.91M | 1.60M | 1.43M | 0.54M | 1.56M | 2.58M | 2.01M | 1.07M | 3.92M | 4.14M | | 5.45M | 5.46M | 3.88M | 5.42M | 3.40M | 3.42M | 3.38M | 3.90M | 2.99M | 5.70M |
|
Notes Payables
|
| | 6.32M | | 6.14M | 6.97M | 5.80M | 6.70M | 10.73M | 9.39M | 10.62M | 9.93M | 11.71M | 10.06M | 14.92M | 7.65M | 9.27M | 9.21M | 12.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | | | | | | |
|
Payables
|
| | 15.58M | | 8.91M | 12.91M | 15.06M | 26.70M | 24.28M | 21.83M | 24.30M | 22.35M | 14.86M | 14.30M | 19.02M | 17.49M | 24.71M | 19.93M | 18.37M | 13.86M | 7.22M | 8.93M | 8.40M | 4.15M | 2.51M | 3.98M | 5.62M | 7.43M | 5.55M | 6.27M | 5.93M | 9.06M | 7.63M | 10.04M | 5.43M | 7.10M | 3.92M | 6.31M | 3.95M | 5.40M | 3.26M | 0.91M | 1.60M | 1.43M | 0.54M | 1.56M | 2.58M | 2.01M | 1.07M | 3.92M | 4.14M | | 5.45M | 5.46M | 3.88M | 15.28M | 3.40M | 3.42M | 3.38M | 3.90M | 2.99M | 5.70M |
|
Accumulated Expenses
|
| | 1.81M | | 2.56M | 3.78M | 2.60M | 4.78M | 2.40M | 4.31M | 5.54M | 5.93M | 2.84M | 3.28M | 2.59M | 7.62M | 3.23M | 2.00M | 3.02M | 3.49M | 3.32M | 2.30M | 1.83M | 2.70M | 2.81M | 1.93M | 1.42M | 2.79M | 1.34M | 1.83M | 2.80M | 3.09M | 1.11M | 1.89M | 2.42M | 2.05M | 2.25M | 2.85M | 2.77M | 3.46M | 1.98M | 1.23M | 1.04M | 1.01M | 0.57M | 0.67M | 1.07M | 0.99M | 0.63M | 0.37M | 2.00M | | 1.05M | 0.72M | 3.42M | | 2.25M | 1.95M | 2.01M | 1.65M | 1.79M | 1.40M |
|
Other Accumulated Expenses
|
| | | | | | 0.87M | | | | 2.79M | | | | 1.36M | | | 4.10M | 3.16M | 5.63M | 4.99M | 4.91M | 4.60M | 5.18M | 3.66M | 3.78M | 2.98M | 3.59M | 3.94M | 4.16M | 4.31M | 4.17M | 4.48M | 4.02M | 3.64M | 3.40M | 3.70M | 3.68M | 3.60M | 3.56M | 2.23M | 2.30M | 1.81M | 1.38M | 1.39M | 1.49M | 1.34M | 1.45M | 1.25M | 1.26M | 1.28M | | 1.13M | 1.06M | 0.71M | 4.02M | 0.76M | 0.99M | 0.83M | 1.09M | 0.93M | 1.05M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 6.75M | 6.02M | 11.25M | 8.89M | 8.16M | 8.59M | 7.14M | 5.50M | 3.93M | 2.36M | 1.50M | 0.80M | 2.79M | 2.71M | 3.02M | 2.96M | 5.09M | 6.68M | 6.46M | 5.86M | 3.15M | 4.06M | 3.05M | 1.56M | 0.21M | 0.09M | 0.55M | 0.40M | 0.25M | 0.30M | 0.92M | 0.52M | 0.12M | 0.28M | | 0.57M | 0.51M | 1.38M | 1.11M | 0.74M | 0.70M | 1.01M | 2.31M | 1.72M | 3.60M |
|
Current Leases
|
| | 1.07M | | 1.22M | 1.23M | 1.34M | 1.87M | 1.99M | 1.93M | 1.96M | 1.81M | 1.69M | 1.56M | 1.42M | 1.29M | 1.14M | 0.94M | 0.80M | | | | | | | | | | | | | | | | | 1.23M | 1.21M | 1.23M | 1.20M | 1.15M | 1.11M | 1.10M | 1.11M | 1.09M | 1.05M | 1.01M | 0.96M | 1.03M | 1.06M | 1.09M | 1.12M | | 1.21M | 1.19M | 1.20M | 1.14M | 1.06M | 1.00M | 1.12M | 1.15M | 1.18M | 1.07M |
|
Current Taxes
|
| | | | 1.25M | 1.26M | 2.02M | 6.92M | 4.93M | 4.87M | 4.57M | 4.96M | 2.32M | | 0.06M | 3.04M | 0.80M | 0.10M | 0.39M | | | | 0.02M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 5.49M | | 5.89M | 5.79M | 0.94M | 4.32M | 9.17M | 5.25M | 3.76M | 0.89M | 2.04M | 0.99M | 0.65M | 4.01M | 7.67M | 0.80M | 1.75M | 5.52M | 5.26M | 6.71M | 6.15M | 5.62M | 4.70M | 1.76M | 5.38M | 2.36M | 8.32M | 3.64M | 6.31M | 5.83M | 7.10M | 2.78M | 10.50M | 5.67M | 8.54M | 7.97M | 3.48M | 5.17M | 1.16M | 0.37M | 1.78M | | 0.68M | 0.10M | 1.34M | 0.49M | 1.47M | 4.38M | 7.40M | | 9.10M | 6.75M | 11.83M | 5.32M | 5.71M | 0.70M | 1.57M | 1.72M | 17.93M | 3.71M |
|
Total Current Liabilities
|
| | 23.94M | | 19.83M | 24.98M | 21.95M | 44.60M | 42.77M | 38.18M | 40.13M | 35.93M | 23.74M | 20.13M | 17.20M | 33.45M | 37.55M | 24.37M | 19.79M | 39.75M | 29.68M | 31.01M | 28.81M | 24.79M | 19.18M | 15.38M | 15.00M | 17.68M | 19.96M | 18.69M | 20.42M | 25.18M | 23.29M | 23.81M | 27.29M | 25.92M | 25.47M | 25.19M | 18.26M | 21.78M | 11.30M | 6.13M | 7.44M | 5.46M | 4.64M | 5.07M | 7.59M | 6.88M | 6.00M | 11.14M | 16.19M | | 28.38M | 15.69M | 22.42M | 26.86M | 13.92M | 8.77M | 9.93M | 11.81M | 26.55M | 16.54M |
|
Capital Leases
|
| | 1.30M | | 1.57M | 1.55M | 1.63M | 1.58M | 1.87M | 1.74M | 1.88M | 1.69M | 1.37M | 1.03M | 0.90M | 0.55M | 0.42M | 1.32M | 1.65M | 1.47M | 1.25M | 1.57M | 1.20M | 1.01M | 0.81M | 0.59M | 0.42M | 0.27M | 0.16M | 8.00M | 7.87M | | | | 5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 4.72M | | 2.94M | 6.51M | 5.33M | 10.20M | 13.94M | 11.95M | 14.41M | 12.25M | 10.09M | 8.10M | 6.48M | 4.86M | 3.22M | 4.93M | 4.21M | 7.92M | 6.04M | 4.03M | 2.11M | 1.29M | 0.68M | 0.07M | | | | 5.83M | 5.15M | 4.45M | 3.74M | 7.37M | 6.10M | 4.86M | 3.58M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | | | | 0.21M | | 0.76M | 1.14M | 1.29M | 1.52M | 1.41M | 1.53M | 1.51M | 1.33M | 1.13M | 6.54M |
|
Non-Current Deferred Tax Liability
|
| | 4.79M | | 4.91M | 5.80M | 7.26M | 7.17M | 6.72M | 6.14M | 7.62M | 6.69M | 5.76M | 4.82M | 4.59M | 4.02M | 3.42M | 27.83M | 28.62M | 18.11M | 11.34M | 10.01M | 5.32M | 4.43M | 3.30M | 1.97M | 0.15M | 0.15M | 1.49M | 1.39M | 0.87M | 0.82M | 0.67M | 0.45M | 0.13M | 0.15M | 0.07M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.14M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | 6.49M | 6.17M | 5.94M | 5.63M | 5.39M | 5.16M | 4.90M | 4.66M | 4.42M | 4.18M | 3.94M | 4.16M | 3.87M | 3.61M | 3.33M | | 2.98M | 2.65M | 2.36M | 2.12M | 1.86M | 1.62M | 2.13M | 1.84M | 1.58M | 2.29M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.46M | 1.83M | 1.90M | 2.00M | 1.99M | 1.64M | 0.17M | 0.17M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 32.76M | 32.83M | 26.03M | 17.38M | 14.49M | 9.26M | 7.62M | 5.97M | 4.03M | 1.78M | 0.32M | 1.67M | 7.39M | 6.18M | 5.41M | 4.55M | 7.97M | 6.38M | 12.00M | 10.30M | 6.44M | 6.19M | 5.88M | 5.47M | 5.23M | 4.96M | 4.71M | 4.47M | 4.21M | 3.97M | 4.18M | 3.89M | 3.63M | 3.67M | | 3.76M | 3.81M | 3.67M | 3.66M | 3.29M | 3.17M | 3.66M | 3.18M | 2.73M | 8.85M |
|
Total Liabilities
|
| | 34.75M | | 29.25M | 38.83M | 36.16M | 63.54M | 65.30M | -65.38M | 64.04M | 56.56M | 40.95M | -103.48M | 29.17M | 42.88M | 44.60M | 57.13M | 52.62M | 65.78M | 47.06M | 45.49M | 38.07M | 32.42M | 25.15M | 19.41M | 16.78M | 18.00M | 21.62M | 26.08M | 26.60M | 30.59M | 27.84M | 31.78M | 33.67M | 37.92M | 35.77M | 31.62M | 24.44M | 27.67M | 16.77M | 11.36M | 12.40M | 10.17M | 9.12M | 9.27M | 11.56M | 11.06M | 9.89M | 14.78M | 19.87M | | 32.14M | 19.50M | 26.09M | 30.52M | 17.21M | 11.94M | 13.59M | 14.99M | 29.27M | 25.39M |
|
Total Debt
|
| | 4.72M | | 2.94M | 6.51M | 5.33M | 10.20M | 13.94M | 11.95M | 14.41M | 12.25M | 10.09M | 8.10M | 6.48M | 4.86M | 3.22M | 11.69M | 10.23M | 19.17M | 14.93M | 12.18M | 10.69M | 8.44M | 6.18M | 3.99M | 2.36M | 1.50M | 0.80M | 8.62M | 7.87M | 7.46M | 6.70M | 12.46M | 12.78M | 11.32M | 9.44M | 3.26M | 4.16M | 3.13M | 1.63M | 0.27M | 0.14M | 0.59M | 0.43M | 0.26M | 0.31M | 0.92M | 0.52M | 0.12M | 0.48M | | 1.33M | 1.65M | 2.67M | 2.63M | 2.15M | 2.23M | 2.52M | 3.64M | 2.85M | 10.14M |
|
Common Equity
|
| | 52.86M | | 60.17M | 59.39M | 63.72M | 76.85M | 74.39M | 200.95M | 77.99M | 83.40M | 78.54M | 213.06M | 69.13M | 71.90M | 69.68M | 199.53M | 194.22M | 230.18M | 218.50M | 214.80M | 209.72M | 202.03M | 190.40M | 178.18M | 170.88M | 162.04M | 147.68M | 145.56M | 141.32M | 139.49M | 133.87M | 129.26M | 117.02M | 117.25M | 106.44M | 108.63M | 103.17M | 103.16M | 105.52M | 98.13M | 90.97M | 86.05M | 77.26M | 69.21M | 62.48M | 60.17M | 52.14M | 43.71M | 48.80M | | 28.94M | 33.40M | 31.43M | 27.26M | 23.79M | 18.24M | 17.28M | 18.29M | 16.41M | 15.19M |
|
Shareholder's Equity
|
| | 52.86M | | 60.17M | 59.39M | 63.72M | 76.85M | 74.39M | 200.95M | 77.99M | 83.40M | 78.54M | 213.06M | 69.13M | 71.90M | 69.68M | 199.53M | 194.22M | 230.18M | 218.50M | 214.80M | 209.72M | 202.03M | 190.40M | 178.18M | 170.88M | 162.04M | 147.68M | 145.56M | 141.32M | 139.49M | 133.87M | 129.26M | 117.02M | 117.25M | 106.44M | 108.63M | 103.17M | 103.16M | 105.52M | 98.13M | 90.97M | 86.05M | 77.26M | 69.21M | 62.48M | 60.17M | 52.14M | 43.71M | 48.80M | | 28.94M | 33.40M | 31.43M | 27.26M | 23.79M | 18.24M | 17.28M | 18.29M | 16.41M | 15.19M |
|
Liabilities and Shareholders Equity
|
| | 87.62M | | 89.42M | 98.23M | 99.88M | 140.40M | 139.69M | 135.56M | 142.03M | 139.96M | 119.49M | 109.58M | 98.30M | 114.78M | 114.28M | 256.66M | 246.84M | 295.96M | 265.56M | 260.29M | 247.79M | 234.45M | 215.56M | 197.58M | 187.67M | 180.04M | 169.30M | 171.64M | 167.92M | 170.08M | 161.71M | 161.04M | 150.69M | 155.17M | 142.22M | 140.25M | 127.61M | 130.83M | 122.29M | 109.48M | 103.38M | 96.22M | 86.38M | 78.48M | 74.04M | 71.22M | 62.03M | 58.49M | 68.67M | | 61.08M | 52.90M | 57.52M | 57.78M | 40.99M | 30.18M | 30.87M | 33.28M | 45.68M | 40.58M |
|
Treasury Shares
|
| | 0.04M | | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.18M | 0.05M | 0.10M | 0.18M | 0.18M | 0.18M | 0.08M | 0.05M | | 0.05M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | 0.09M | | | |
|
Retained Earnings
|
| | 24.67M | | 31.02M | 32.06M | 35.50M | 47.88M | 45.91M | 47.02M | 48.07M | 54.43M | 50.42M | 46.47M | 41.76M | 46.04M | 42.01M | 100.97M | 95.34M | 88.74M | 76.87M | 74.00M | 69.06M | 60.46M | 48.87M | 36.45M | 29.27M | 20.09M | 5.28M | 2.52M | -10.15M | -11.68M | -17.53M | -22.70M | -34.52M | -34.66M | -45.90M | -43.90M | -49.73M | -48.74M | -47.24M | -55.08M | -62.93M | -68.16M | -77.17M | -85.04M | -92.02M | -94.41M | -102.09M | -109.69M | -112.47M | | -116.34M | -121.53M | -123.64M | -127.65M | -131.20M | -136.82M | -137.62M | -136.63M | -138.98M | -140.13M |