|
Cash & Equivalents
|
7.91M | 6.04M | 4.11M | 5.80M | 18.27M | 5.62M | 10.35M | 5.91M | 9.77M | 5.20M | 8.16M | 6.10M | 5.15M | 5.23M | 4.54M | 5.64M | 5.57M | 6.07M | 4.59M | 6.55M | 5.80M | 5.60M | 5.17M | 5.85M | 5.76M | 6.34M | 5.57M | 7.93M | 6.55M | 5.79M | 5.36M | 6.99M | 6.22M | 6.38M | 4.87M | 6.78M | 5.49M | 5.46M | 4.34M | 26.15M | 20.41M | 21.42M | 19.00M | 5.84M | 5.84M | 6.94M | 15.51M | 7.54M | 22.18M | 23.48M | 52.07M | 29.93M | 19.25M | 10.72M | 27.59M | 16.33M | 21.48M | 7.11M | 11.90M | 8.08M | 14.02M | 14.59M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.06M | 43.54M | 49.63M | 32.46M | 36.89M | 41.73M | 35.85M | 36.52M | 21.00M | 19.53M | 12.42M |
|
Cash & Current Investments
|
7.91M | 6.04M | 4.11M | 5.80M | 18.27M | 5.62M | 10.35M | 5.91M | 9.77M | 5.20M | 8.16M | 6.10M | 5.15M | 5.23M | 4.54M | 5.64M | 5.57M | 6.07M | 4.59M | 6.55M | 5.80M | 5.60M | 5.17M | 5.85M | 5.76M | 6.34M | 5.57M | 7.93M | 6.55M | 5.79M | 5.36M | 6.99M | 6.22M | 6.38M | 4.87M | 6.78M | 5.49M | 5.46M | 4.34M | 26.15M | 20.41M | 21.42M | 19.00M | 5.84M | 5.84M | 6.94M | 15.51M | 7.54M | 22.18M | 23.48M | 52.07M | 46.00M | 62.78M | 60.35M | 60.05M | 53.22M | 63.21M | 42.96M | 48.42M | 29.08M | 33.54M | 27.02M |
|
Receivables - Net
|
| | 3.62M | | 3.41M | 3.58M | 3.63M | 3.12M | 3.33M | 3.48M | 5.01M | 5.09M | 6.65M | 7.96M | 8.35M | 7.40M | 6.43M | 7.51M | 3.62M | 5.66M | 4.82M | 6.08M | 4.72M | 4.33M | 7.11M | 8.36M | 7.11M | 5.86M | 5.55M | 4.23M | 3.05M | 2.67M | 2.26M | 1.44M | 4.42M | 3.82M | 4.40M | 3.88M | 6.22M | 1.94M | 2.57M | 5.22M | 6.42M | 4.67M | 2.01M | 1.60M | 2.11M | 1.17M | 1.45M | 1.02M | 1.72M | 1.19M | 0.88M | 2.96M | 3.92M | 0.88M | 0.90M | 0.84M | 1.63M | 1.34M | 1.20M | 0.62M |
|
Receivables
|
| | 3.62M | | 3.41M | 3.58M | 3.63M | 3.12M | 3.33M | 3.48M | 5.01M | 5.09M | 6.65M | 7.96M | 8.35M | 7.40M | 6.43M | 7.51M | 3.62M | 5.66M | 4.82M | 6.08M | 4.72M | 4.33M | 7.11M | 8.36M | 7.11M | 5.86M | 5.55M | 4.23M | 3.05M | 2.67M | 2.26M | 1.44M | 4.42M | 3.82M | 4.40M | 3.88M | 6.22M | 1.94M | 2.57M | 5.22M | 6.42M | 4.67M | 2.01M | 1.60M | 2.11M | 1.17M | 1.45M | 1.02M | 1.72M | 1.19M | 0.88M | 2.96M | 3.92M | 0.88M | 0.90M | 0.84M | 1.63M | 1.34M | 1.20M | 0.62M |
|
Inventory
|
| | 92.89M | | 95.04M | 114.94M | 104.17M | 112.15M | 103.61M | 116.08M | 104.21M | 112.38M | 107.86M | 119.55M | 105.56M | 114.15M | 116.03M | 126.40M | 115.22M | 123.77M | 123.57M | 133.31M | 125.01M | 125.79M | 121.31M | 128.18M | 117.45M | 121.42M | 112.33M | 119.88M | 103.33M | 106.22M | 102.91M | 116.37M | 106.84M | 112.35M | 110.37M | 120.21M | 102.42M | 108.33M | 87.39M | 94.90M | 85.03M | 88.39M | 73.37M | 82.28M | 81.76M | 96.87M | 96.73M | 106.82M | 93.00M | 100.26M | 87.53M | 99.86M | 80.97M | 91.24M | 78.61M | 89.14M | 75.49M | 85.46M | 78.89M | 85.04M |
|
Current Deferred Tax Assets
|
| | | | | | 6.43M | 5.95M | 5.81M | 6.34M | 6.62M | 5.46M | 6.07M | 5.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.88M | | 8.81M | 10.98M | 8.82M | 9.85M | 9.85M | 9.49M | 9.08M | 9.15M | 8.71M | 9.31M | 7.99M | 9.58M | 8.95M | 9.52M | 8.91M | 10.52M | 10.07M | 9.48M | 8.25M | 9.44M | 8.66M | 8.96M | 8.82M | 10.76M | 9.95M | 11.75M | 9.93M | 12.23M | 11.58M | 11.28M | 11.54M | 11.68M | 12.42M | 11.63M | 10.88M | 4.96M | 9.91M | 5.54M | 3.69M | 6.38M | 5.76M | 6.93M | 6.62M | 8.08M | 8.50M | 8.51M | 7.21M | 7.71M | 6.75M | 7.33M | 8.31M | 9.56M | 8.98M | 7.32M | 6.36M | 9.00M | 9.01M | 7.85M |
|
Current Assets
|
| | 109.51M | | 125.54M | 135.12M | 133.41M | 136.98M | 132.36M | 140.59M | 133.09M | 138.17M | 134.44M | 147.99M | 126.44M | 136.77M | 136.97M | 149.51M | 132.34M | 146.50M | 144.25M | 154.48M | 143.16M | 145.41M | 142.84M | 151.85M | 138.95M | 145.98M | 134.38M | 141.65M | 121.67M | 128.11M | 122.98M | 135.46M | 127.66M | 134.62M | 132.69M | 141.18M | 123.86M | 141.37M | 120.28M | 127.07M | 114.13M | 105.28M | 86.98M | 97.75M | 106.00M | 113.66M | 128.86M | 139.82M | 154.01M | 155.15M | 157.95M | 170.50M | 153.25M | 154.90M | 151.69M | 140.26M | 131.89M | 124.89M | 122.64M | 120.53M |
|
Property, Plant & Equipment (Net)
|
| | 39.05M | | 40.40M | 44.17M | 45.93M | 50.52M | 53.23M | 62.74M | 65.94M | 72.29M | 83.82M | 97.81M | 102.94M | 107.11M | 111.87M | 122.37M | 120.33M | 123.89M | 124.03M | 126.77M | 124.96M | 124.07M | 125.08M | 125.48M | 124.35M | 124.65M | 120.19M | 116.13M | 111.03M | 106.48M | 103.88M | 98.29M | 92.53M | 89.48M | 85.95M | 83.37M | 78.28M | 69.64M | 65.26M | 60.62M | 56.55M | 52.59M | 48.81M | 45.77M | 44.44M | 42.15M | 39.76M | 39.62M | 39.06M | 35.77M | 35.40M | 38.43M | 43.24M | 44.33M | 47.79M | 51.99M | 56.98M | 58.95M | 60.05M | 59.82M |
|
Intangibles
|
| | 32.26M | | 32.00M | 31.88M | 8.65M | 8.08M | 7.50M | 6.91M | 6.26M | 5.71M | 5.19M | 4.79M | 4.39M | 4.08M | 3.78M | 3.55M | 3.31M | 3.14M | 2.97M | 2.82M | 2.67M | 2.55M | 2.43M | 2.33M | 2.23M | 2.12M | 2.02M | 1.92M | 1.82M | 1.72M | 1.64M | 1.57M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Goodwill & Intangibles
|
| | 32.26M | | 32.00M | 31.88M | 8.65M | 8.08M | 7.50M | 6.91M | 6.26M | 5.71M | 5.19M | 4.79M | 4.39M | 4.08M | 3.78M | 3.55M | 3.31M | 3.14M | 2.97M | 2.82M | 2.67M | 2.55M | 2.43M | 2.33M | 2.23M | 2.12M | 2.02M | 1.92M | 1.82M | 1.72M | 1.64M | 1.57M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Long-Term Deferred Tax
|
| | | | | | 56.80M | 42.84M | 50.40M | 51.70M | 42.14M | 48.20M | 49.00M | 51.90M | 72.90M | 73.50M | 73.90M | 75.40M | 81.70M | 80.20M | 78.90M | 78.20M | 83.10M | 82.30M | 81.50M | 80.00M | 79.10M | 83.50M | 83.90M | 84.40M | 53.80M | 53.50M | 52.80M | 52.50M | 52.60M | 58.70M | 58.30M | 58.60M | 104.80M | 107.30M | 107.40M | 106.20M | 103.10M | | | | 86.70M | | 35.54M | 33.48M | 31.45M | 29.07M | 23.97M | 22.22M | 21.53M | 20.18M | 19.40M | 19.61M | 19.34M | 20.50M | 19.50M | 20.98M |
|
Other Non-Current Assets
|
| | 1.79M | | 1.58M | 1.78M | 1.79M | 1.77M | 1.75M | 1.95M | 1.97M | 2.02M | 2.39M | 3.20M | 3.61M | 3.33M | 3.33M | 4.53M | 3.91M | 3.85M | 3.74M | 4.05M | 3.56M | 3.72M | 3.67M | 3.93M | 3.80M | 3.84M | 3.79M | 3.96M | 5.88M | 5.84M | 5.75M | 5.72M | 4.74M | 3.35M | 3.45M | 3.36M | 1.22M | 0.61M | 0.59M | 0.54M | 0.60M | 0.60M | 0.57M | 0.57M | 0.56M | 0.56M | 0.57M | 0.56M | 0.56M | 0.55M | 0.56M | 0.45M | 0.46M | 0.48M | 0.48M | 0.50M | 0.51M | 0.49M | 0.49M | 0.77M |
|
Non-Current Assets
|
| | 73.11M | | 73.98M | 77.84M | 100.31M | 103.21M | 103.59M | 113.39M | 112.86M | 119.14M | 130.83M | 148.30M | 110.94M | 114.52M | 118.97M | 130.45M | 127.54M | 130.88M | 130.74M | 133.64M | 131.19M | 130.34M | 131.19M | 131.75M | 130.38M | 130.62M | 125.99M | 122.00M | 118.74M | 114.04M | 111.26M | 105.58M | 98.42M | 303.24M | 291.04M | 283.86M | 267.06M | 236.93M | 224.10M | 209.85M | 192.62M | 184.40M | 175.47M | 166.17M | 173.96M | 173.74M | 204.46M | 200.71M | 196.59M | 192.52M | 194.01M | 202.16M | 204.50M | 221.73M | 232.07M | 241.06M | 249.07M | 255.19M | 286.20M | 281.01M |
|
Assets
|
| | 182.61M | | 199.52M | 212.96M | 233.72M | 240.19M | 235.96M | 253.97M | 245.94M | 257.31M | 265.27M | 296.29M | 237.38M | 251.29M | 255.94M | 279.95M | 259.88M | 277.37M | 274.99M | 288.12M | 274.35M | 275.75M | 274.03M | 283.59M | 269.33M | 276.59M | 260.37M | 263.65M | 240.41M | 242.15M | 234.24M | 241.03M | 226.08M | 437.86M | 423.72M | 425.04M | 390.92M | 378.31M | 344.38M | 336.92M | 306.75M | 289.69M | 262.45M | 263.92M | 279.96M | 287.39M | 333.32M | 340.54M | 350.60M | 347.67M | 351.96M | 372.66M | 357.74M | 376.63M | 383.77M | 381.32M | 380.95M | 380.08M | 408.84M | 401.54M |
|
Accounts Payables
|
| | 17.55M | | 23.31M | 33.39M | 24.66M | 27.62M | 22.64M | 29.37M | 25.46M | 26.73M | 26.76M | 30.97M | 32.95M | 28.34M | 33.92M | 28.55M | 29.98M | 34.84M | 36.22M | 30.33M | 30.68M | 28.46M | 36.05M | 29.71M | 31.26M | 30.25M | 31.77M | 32.75M | 33.99M | 28.70M | 32.43M | 29.72M | 34.42M | 23.41M | 36.93M | 27.04M | 31.76M | 31.86M | 18.53M | 28.58M | 27.09M | 31.64M | 19.88M | 29.77M | 25.16M | 29.41M | 27.96M | 26.56M | 27.55M | 25.88M | 20.90M | 28.26M | 17.35M | 28.48M | 22.58M | 28.01M | 24.34M | 30.82M | 24.42M | 28.30M |
|
Notes Payables
|
| | | | | | | | | 7.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 17.55M | | 23.31M | 33.39M | 24.66M | 27.62M | 22.64M | 36.98M | 25.46M | 26.73M | 26.76M | 30.97M | 32.95M | 28.34M | 33.92M | 28.55M | 29.98M | 34.84M | 36.22M | 30.33M | 30.68M | 28.46M | 36.05M | 29.71M | 31.26M | 30.25M | 31.77M | 32.75M | 33.99M | 28.70M | 32.43M | 29.72M | 34.42M | 23.41M | 36.93M | 27.04M | 31.76M | 31.86M | 18.53M | 28.58M | 27.09M | 31.64M | 19.88M | 29.77M | 25.16M | 29.41M | 27.96M | 26.56M | 27.55M | 25.88M | 20.90M | 28.26M | 17.35M | 28.48M | 22.58M | 28.01M | 24.34M | 30.82M | 24.42M | 28.30M |
|
Other Accumulated Expenses
|
| | 26.94M | | 25.93M | 31.36M | 28.78M | 29.95M | 29.92M | 35.45M | 23.66M | 33.02M | 26.04M | 25.49M | 28.23M | 23.60M | 27.93M | 34.73M | 31.97M | 25.03M | 29.25M | 32.44M | 33.78M | 24.60M | 30.39M | 29.88M | 31.94M | 29.78M | 28.49M | 24.62M | 25.59M | 25.25M | 24.86M | 26.85M | 30.14M | 20.92M | 17.50M | 21.24M | 18.12M | 15.93M | 20.90M | 22.84M | 24.82M | 25.45M | 27.49M | 32.75M | 35.10M | 28.45M | 29.59M | 34.24M | 36.88M | 27.07M | 27.51M | 31.95M | 35.30M | 23.83M | 25.50M | 26.20M | 30.43M | 20.75M | 24.01M | 22.25M |
|
Short term Debt
|
| | | | | | | | | | | 11.59M | 12.34M | 27.00M | 9.03M | 29.22M | 25.70M | 37.95M | 19.40M | | | | 7.16M | 7.59M | 7.52M | 7.72M | 6.94M | 5.25M | 3.76M | 2.30M | 1.39M | 0.96M | | | | | | | | | | | | 0.07M | 0.29M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.34M | 41.37M | 41.06M | 41.18M | 41.78M | 45.63M | 45.62M | 43.60M | 38.33M | 36.94M | 37.15M | 35.19M | 36.50M | 37.11M | 36.71M | 37.33M | 37.07M | 37.73M | 40.84M | 37.22M | 34.64M | 35.16M | 35.35M | 35.92M | 34.66M | 33.19M | 34.71M |
|
Current Taxes
|
| | 0.24M | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 46.20M | | 51.10M | 66.22M | 54.91M | 59.04M | 54.02M | 73.90M | 50.58M | 72.80M | 66.59M | 88.44M | 76.23M | 88.76M | 95.47M | 110.17M | 89.57M | 108.87M | 108.46M | 127.43M | 115.07M | 117.86M | 116.61M | 131.14M | 115.70M | 128.84M | 118.93M | 129.32M | 109.81M | 115.25M | 105.18M | 115.33M | 107.93M | 149.93M | 145.25M | 157.52M | 130.36M | 169.10M | 151.60M | 165.05M | 155.03M | 128.87M | 84.60M | 99.67M | 95.46M | 94.36M | 94.66M | 97.51M | 101.75M | 90.02M | 86.13M | 101.04M | 89.88M | 86.95M | 83.24M | 89.57M | 90.70M | 86.23M | 81.62M | 85.26M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 10.32M | 12.14M | 16.49M | 16.15M | 28.52M | 26.65M | | | | 19.00M | 16.66M | 14.87M | 13.19M | 12.06M | 11.41M | 11.12M | 10.89M | 10.67M | 10.45M | 14.73M | 14.74M | 14.76M | 14.77M | 14.79M | 14.80M | 14.81M | 14.83M | 14.84M | 14.86M | 14.87M | 16.67M | 16.54M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 20.52M | | 19.78M | 19.42M | 19.05M | 18.68M | 18.32M | 17.95M | 17.59M | 17.22M | 16.85M | 17.45M | 22.84M | 23.41M | 25.46M | 28.42M | 28.85M | 29.61M | 30.27M | 31.22M | 30.93M | 31.51M | 33.78M | 34.91M | 35.42M | 36.86M | 36.80M | 36.08M | 35.72M | 34.95M | 34.02M | 32.94M | 31.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 4.78M | | | | 4.34M | | | | 3.06M | | | | 5.98M | | | | 4.88M | | | | 4.72M | | | | 3.43M | | | | 3.61M | | | | 4.73M | | | | 4.51M | | | | 3.07M | | | | 1.86M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.54M | | 1.92M | 2.11M | | | | | | | | | | 0.01M | 0.04M | 0.07M | 0.09M | 0.12M | 0.14M | 0.17M | 0.20M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.50M | 197.39M | 192.31M | 182.05M | 171.78M | 165.31M | 150.91M | 135.82M | 129.86M | 122.31M | 112.25M | 120.41M | 118.94M | 114.46M | 111.00M | 106.91M | 106.84M | 111.91M | 119.50M | 117.32M | 134.58M | 141.48M | 145.77M | 148.69M | 152.68M | 185.94M | 178.57M |
|
Other Non-Current Liabilities
|
| | 3.03M | | 2.79M | 2.39M | 5.41M | 5.25M | 5.03M | 4.56M | 5.00M | 4.89M | 4.82M | 4.75M | 5.08M | 4.41M | 4.00M | 3.76M | 8.16M | 7.33M | 6.98M | 6.84M | 7.55M | 7.37M | 5.82M | 5.85M | 5.68M | 5.67M | 5.58M | 4.74M | 3.96M | 3.80M | 3.60M | 3.24M | 4.12M | 4.03M | 3.88M | 3.67M | 5.27M | 5.10M | 5.24M | 5.05M | 5.11M | 4.81M | 4.58M | 4.27M | 5.87M | 6.03M | 6.50M | 4.58M | 4.71M | 5.13M | 3.82M | 1.35M | 1.60M | 1.54M | 2.10M | 0.53M | 0.34M | 0.46M | 0.35M | 0.50M |
|
Total Non-Current Liabilities
|
| | 25.09M | | 72.81M | 87.75M | 24.46M | 77.72M | 72.34M | 91.85M | 34.15M | 22.11M | 36.94M | 49.01M | 56.18M | 60.07M | 61.04M | 75.79M | 77.92M | 75.64M | 73.70M | 72.44M | 70.88M | 68.58M | 67.16M | 66.26M | 65.11M | 65.52M | 64.72M | 62.55M | 60.60M | 59.09M | 61.87M | 60.08M | 59.51M | 226.30M | 216.05M | 210.78M | 202.13M | 191.70M | 185.39M | 170.81M | 155.80M | 151.34M | 143.43M | 116.52M | 126.28M | 124.97M | 120.96M | 115.58M | 111.62M | 111.97M | 115.73M | 120.85M | 118.91M | 136.12M | 143.58M | 146.30M | 149.04M | 153.14M | 186.29M | 179.07M |
|
Total Liabilities
|
| | 71.28M | | 75.60M | 90.14M | 79.36M | 82.97M | 77.37M | 96.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | | | | | | | | 11.59M | 12.34M | 37.32M | 21.17M | 45.71M | 41.85M | 66.47M | 46.05M | | | | 26.16M | 24.25M | 22.40M | 20.91M | 19.00M | 16.66M | 14.87M | 13.19M | 12.06M | 11.41M | 14.73M | 14.74M | 14.76M | 14.77M | 14.79M | 14.80M | 14.81M | 14.83M | 14.84M | 14.86M | 14.87M | 16.74M | 16.83M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 111.33M | | 123.92M | 122.82M | 154.36M | 157.23M | 158.59M | 157.56M | 161.21M | 162.41M | 161.73M | 158.84M | 104.97M | 102.46M | 99.44M | 93.99M | 92.39M | 92.86M | 92.83M | -7.44M | 88.40M | -6.39M | -6.32M | -6.26M | -6.02M | -5.76M | -5.38M | -5.22M | 69.99M | 67.81M | 67.19M | 65.63M | 58.64M | 61.63M | 62.42M | 56.74M | 58.42M | 17.51M | 7.38M | 1.06M | -4.08M | 9.48M | 34.43M | 47.73M | 58.22M | 68.06M | 117.69M | 127.44M | 137.23M | 145.67M | 150.10M | 150.77M | 148.95M | 153.55M | 156.95M | 145.46M | 141.22M | 140.71M | 140.93M | 137.20M |
|
Shareholder's Equity
|
| | 111.33M | | 123.92M | 122.82M | 154.36M | 157.23M | 158.59M | 157.56M | 161.21M | 162.41M | 161.73M | 158.84M | 104.97M | 102.46M | 99.44M | 93.99M | 92.39M | 92.86M | 92.83M | -7.44M | 88.40M | -6.39M | -6.32M | -6.26M | -6.02M | -5.76M | -5.38M | -5.22M | 69.99M | 67.81M | 67.19M | 65.63M | 58.64M | 61.63M | 62.42M | 56.74M | 58.42M | 17.51M | 7.38M | 1.06M | -4.08M | 9.48M | 34.43M | 47.73M | 58.22M | 68.06M | 117.69M | 127.44M | 137.23M | 145.67M | 150.10M | 150.77M | 148.95M | 153.55M | 156.95M | 145.46M | 141.22M | 140.71M | 140.93M | 137.20M |
|
Liabilities and Shareholders Equity
|
| | 182.61M | | 199.52M | 212.96M | 233.72M | 240.19M | 235.96M | 253.97M | 245.94M | 257.31M | 265.27M | 296.29M | 237.38M | 251.29M | 255.94M | 279.95M | 259.88M | 277.37M | 274.99M | 288.12M | 274.35M | 275.75M | 274.03M | 283.59M | 269.33M | 276.59M | 260.37M | 263.65M | 240.41M | 242.15M | 234.24M | 241.03M | 226.08M | 437.86M | 423.72M | 425.04M | 390.92M | 378.31M | 344.38M | 336.92M | 306.75M | 289.69M | 262.45M | 263.92M | 279.96M | 287.39M | 333.32M | 340.54M | 350.60M | 347.67M | 351.96M | 372.66M | 357.74M | 376.63M | 383.77M | 381.32M | 380.95M | 380.08M | 408.84M | 401.54M |
|
Treasury Shares
|
| | 10.88M | | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 11.55M | 12.76M | 12.76M | 1.88M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 12.76M | 0.95M | 1.92M | 15.63M | 15.63M | 15.63M | 17.87M | 18.71M | -21.04M | -21.09M | -21.09M | -24.68M | 25.91M | -25.91M | -25.91M | 25.91M |
|
Retained Earnings
|
| | -4.04M | | -77.84M | -79.44M | -5.72M | -5.52M | -5.56M | -5.41M | -5.56M | -5.54M | -5.54M | -5.37M | -4.56M | -4.33M | -4.18M | -4.17M | -8.24M | -7.98M | -7.66M | -118.93M | -120.31M | -120.10M | -119.90M | -124.35M | -122.57M | -128.63M | -132.36M | -138.07M | -139.28M | -142.40M | -143.58M | -145.59M | -153.53M | -151.34M | -151.30M | -158.49M | -156.05M | -197.78M | -208.49M | -215.52M | -220.59M | -211.90M | -187.44M | -173.79M | -163.88M | -150.49M | -93.55M | -83.08M | -74.76M | -67.79M | -56.16M | -52.14M | -46.90M | -43.11M | -40.73M | -42.53M | -43.85M | -45.79M | -46.05M | -50.17M |