|
Cash & Equivalents
|
| 2.83M | 6.46M | | 5.05M | 2.58M | 10.11M | 1.85M | 4.99M | 2.97M | 5.55M | 4.59M | 3.57M | 0.56M | 3.16M | 5.86M | 1.48M | 3.46M | 6.04M | 7.48M | 3.96M | 1.49M | 4.14M | 4.81M | 1.82M | 0.56M | 3.38M | 1.95M | 2.44M | 3.82M | 7.00M | 4.18M | 4.04M | 1.68M | 5.62M | 2.85M | 4.35M | 1.07M | 2.70M | 2.77M | 3.15M | 4.58M | 4.61M | 4.05M | 9.26M | 11.22M | 12.35M | 6.08M | 2.27M | 8.23M | 11.13M | 8.36M | 5.40M | 7.43M | 7.53M | 11.60M | 9.04M | 16.43M | 11.26M | 12.09M | 14.54M | 12.93M | 20.35M | 9.93M | 15.34M | 12.24M |
|
Cash & Current Investments
|
| 2.83M | 6.46M | | 5.05M | 2.58M | 10.11M | 1.85M | 4.99M | 2.97M | 5.55M | 4.59M | 3.57M | 0.56M | 3.16M | 5.86M | 1.48M | 3.46M | 6.04M | 7.48M | 3.96M | 1.49M | 4.14M | 4.81M | 1.82M | 0.56M | 3.38M | 1.95M | 2.44M | 3.82M | 7.00M | 4.18M | 4.04M | 1.68M | 5.62M | 2.85M | 4.35M | 1.07M | 2.70M | 2.77M | 3.15M | 4.58M | 4.61M | 4.05M | 9.26M | 11.22M | 12.35M | 6.08M | 2.27M | 8.23M | 11.13M | 8.36M | 5.40M | 7.43M | 7.53M | 11.60M | 9.04M | 16.43M | 11.26M | 12.09M | 14.54M | 12.93M | 20.35M | 9.93M | 15.34M | 12.24M |
|
Receivables - Net
|
| 16.64M | 12.83M | | 38.06M | 25.87M | 16.13M | 12.36M | | -254.15M | | | -246.66M | -177.87M | -131.92M | -142.97M | -179.27M | -158.55M | -153.09M | -157.36M | -97.01M | -116.93M | -111.50M | -124.52M | -103.35M | -137.79M | -128.48M | -127.09M | -118.82M | 148.21M | 161.71M | 128.58M | 138.71M | 150.13M | 107.75M | 126.87M | 131.97M | 164.39M | 141.88M | 131.27M | 161.50M | 178.78M | 86.71M | 60.49M | 63.04M | 89.37M | 133.13M | 95.53M | 76.97M | 21.09M | 87.67M | 79.13M | 98.18M | 38.53M | 35.36M | 24.79M | 47.88M | 51.22M | 43.22M | 46.37M | 50.17M | 56.80M | 64.64M | 52.19M | 58.35M | 76.57M |
|
Receivables - Other
|
-0.80M | -2.60M | 2.53M | -2.27M | 0.09M | 20.30M | 0.32M | 0.32M | 11.42M | 12.62M | 9.98M | 10.58M | 11.41M | 10.86M | 8.06M | 9.65M | 7.78M | 9.03M | 4.20M | 4.81M | 5.11M | 9.33M | 4.10M | 5.87M | 5.34M | 6.75M | 7.48M | 9.57M | 11.70M | 5.95M | 4.73M | 73.20M | 68.20M | 5.35M | 54.20M | 55.10M | 84.40M | 5.40M | 10.53M | 13.52M | 17.25M | 6.70M | 4.58M | 3.12M | 5.31M | 6.55M | 4.42M | 4.29M | 7.22M | 8.73M | 5.91M | 7.70M | 11.94M | 16.11M | 14.40M | 11.45M | 12.20M | 15.96M | 21.80M | 14.65M | 21.05M | 24.60M | 19.50M | 22.73M | 26.69M | 34.46M |
|
Receivables
|
| 14.04M | 15.37M | | 38.16M | 46.17M | 16.44M | 12.68M | | -241.53M | | | -235.25M | -167.01M | -123.86M | -133.32M | -171.49M | -149.52M | -148.90M | -152.55M | -91.90M | -107.61M | -107.40M | -118.66M | -98.00M | -131.05M | -121.00M | -117.52M | -107.11M | 154.17M | 166.43M | 201.78M | 206.91M | 155.49M | 161.95M | 181.97M | 216.37M | 169.79M | 152.41M | 144.79M | 178.75M | 185.48M | 91.29M | 63.61M | 68.35M | 95.92M | 137.55M | 99.81M | 84.19M | 29.82M | 93.58M | 86.82M | 110.12M | 54.63M | 49.75M | 36.24M | 60.07M | 67.18M | 65.01M | 61.02M | 71.22M | 81.40M | 84.14M | 74.92M | 85.04M | 111.03M |
|
Current Deferred Tax Assets
|
| 3.97M | 2.65M | | 0.84M | 0.26M | 0.26M | 2.31M | 2.73M | 3.19M | 2.13M | 4.36M | 5.43M | 1.25M | 0.95M | 0.48M | 0.50M | 1.81M | 2.02M | 2.51M | 1.92M | 3.33M | 3.12M | 2.36M | 2.32M | 1.13M | 0.49M | 2.20M | 1.54M | 1.40M | 1.40M | 1.30M | 1.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.03M | 2.12M | | 3.49M | 1.95M | 1.31M | 3.02M | 2.61M | 1.91M | 1.89M | 3.94M | 3.44M | 2.01M | 1.47M | 3.68M | 2.91M | 2.19M | 1.85M | 3.47M | 2.61M | 1.82M | 1.45M | 3.18M | 2.96M | 2.37M | 2.13M | 4.03M | 3.95M | 2.49M | 2.11M | 4.98M | 4.77M | 4.04M | 3.30M | 5.07M | 4.30M | 4.12M | 11.93M | 12.56M | 12.66M | 2.73M | 2.58M | 4.96M | 4.25M | 3.34M | 2.76M | 4.87M | 4.11M | 3.54M | 2.79M | 5.27M | 4.47M | 3.95M | 3.17M | 5.97M | 4.85M | 3.52M | 2.69M | 5.11M | 4.25M | 4.09M | 3.10M | 5.11M | 4.56M | 5.03M |
|
Current Assets
|
| 37.33M | 32.25M | | 69.96M | 65.00M | 46.40M | 38.91M | 49.04M | 50.36M | 56.37M | 47.74M | 47.92M | 40.70M | 40.83M | 33.66M | 33.74M | 40.94M | 32.51M | 29.41M | 27.55M | 34.38M | 30.27M | 29.15M | 36.55M | 38.25M | 36.77M | 36.61M | 41.69M | 42.11M | 36.52M | 32.70M | 38.67M | 37.97M | 35.40M | 27.12M | 27.52M | 37.87M | 41.83M | 44.52M | 45.92M | 39.11M | 28.21M | 24.83M | 38.46M | 41.77M | 38.22M | 35.66M | 29.97M | 42.98M | 46.64M | 39.82M | 49.10M | 70.39M | 65.40M | 59.73M | 81.80M | 95.18M | 89.82M | 89.12M | 101.35M | 110.43M | 124.85M | 104.20M | 121.62M | 144.92M |
|
Property, Plant & Equipment (Net)
|
| | | | | 27.06M | | | 24.72M | 23.76M | 22.99M | 21.62M | 20.34M | 19.05M | | | | 9.76M | | | | 7.91M | | | | 8.42M | 11.05M | 12.41M | 12.62M | 12.75M | 13.30M | 14.37M | 18.19M | 19.19M | 18.53M | 17.99M | 17.34M | 16.82M | 16.36M | 16.33M | 16.63M | 16.82M | 16.82M | 17.10M | 16.64M | 16.39M | 18.97M | 20.07M | 22.49M | 22.95M | 22.70M | 22.58M | 29.56M | 32.66M | 33.21M | 35.15M | 36.20M | 36.53M | 36.28M | 36.98M | 37.85M | 38.14M | 53.27M | 52.32M | 54.09M | 53.47M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.53M | | | | 34.09M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 36.91M | 38.47M | | 38.47M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 4.22M | 4.22M | 1.81M | 1.81M | 1.81M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 7.43M | 7.43M | 7.43M | 9.87M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.40M | 2.43M | 2.66M | 2.66M | 4.55M | 3.87M | 4.55M | 4.55M | 4.55M | 3.38M | 4.55M | 4.55M | 4.55M | 3.07M | 5.67M | 5.67M | 5.67M | 7.46M |
|
Goodwill & Intangibles
|
| 36.91M | 38.47M | | 38.47M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | 36.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 4.52M | 4.62M | 4.24M | 4.47M | 4.47M | 8.64M | 7.96M | 8.64M | 8.64M | 8.64M | 7.47M | 8.64M | 8.64M | 8.64M | 7.15M | 13.10M | 13.10M | 13.10M | 17.33M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 1.39M | | | | | | | | 0.22M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | 7.81M | 11.95M | 9.48M | 2.54M | 2.27M | 2.35M | 2.23M | 1.27M | 1.23M | 1.26M | 1.74M | 1.79M | 1.74M | 1.73M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 65.71M | 66.35M | | 66.59M | 63.97M | 63.18M | 62.60M | 61.64M | -17.26M | 59.91M | 58.54M | 57.26M | 19.05M | 17.46M | 16.54M | 10.37M | 9.76M | 8.99M | 8.50M | 8.23M | 7.91M | 8.61M | 8.62M | 8.63M | 8.56M | 11.18M | 12.54M | 12.76M | 14.29M | 13.44M | 14.51M | 18.33M | 19.33M | 18.67M | 18.13M | 17.47M | 16.82M | 16.36M | 16.33M | 16.63M | 16.82M | 16.82M | 17.10M | 16.64M | 16.39M | 23.49M | 24.59M | 27.11M | 27.19M | 26.83M | 26.62M | 38.01M | 42.23M | 42.52M | 45.11M | 47.43M | 47.33M | 46.56M | 47.00M | 47.49M | 47.82M | 67.25M | 66.02M | 67.50M | 70.28M |
|
Assets
|
| 103.04M | 98.60M | | 136.55M | 128.98M | 109.58M | 101.50M | 110.68M | 33.10M | 116.27M | 106.28M | 105.18M | 59.76M | 58.30M | 50.19M | 44.11M | 50.70M | 41.50M | 37.91M | 35.78M | 42.29M | 38.88M | 37.77M | 45.32M | 46.80M | 47.95M | 49.15M | 54.45M | 56.40M | 49.96M | 47.21M | 57.00M | 57.30M | 54.07M | 45.25M | 44.99M | 54.68M | 58.19M | 60.85M | 62.55M | 55.93M | 45.03M | 41.93M | 55.10M | 58.16M | 61.71M | 60.26M | 57.08M | 70.17M | 73.47M | 66.44M | 87.11M | 112.63M | 107.92M | 104.84M | 129.24M | 142.51M | 136.38M | 136.12M | 148.85M | 158.25M | 192.10M | 170.23M | 189.12M | 215.21M |
|
Accounts Payables
|
| 5.38M | 4.50M | | 20.49M | 15.07M | 3.01M | 4.37M | 7.60M | 8.60M | 10.57M | 8.02M | 10.43M | 8.17M | 6.69M | 2.86M | 3.53M | 6.37M | 1.67M | 1.51M | 2.15M | 5.44M | 2.01M | 2.34M | 4.07M | 3.67M | 3.20M | 6.38M | 8.05M | 5.01M | 4.52M | 3.65M | 7.67M | 5.52M | 4.37M | 2.89M | 3.89M | 6.20M | 9.10M | 8.68M | 8.11M | 2.92M | 4.30M | 3.51M | 6.14M | 5.22M | 5.78M | 4.88M | 3.12M | 7.29M | 7.34M | 6.85M | 11.34M | 20.31M | 14.98M | 14.16M | 18.83M | 22.03M | 22.26M | 18.67M | 19.45M | 23.67M | 26.83M | 22.59M | 24.35M | 30.73M |
|
Notes Payables
|
-4.42M | -1.91M | -0.77M | 0.07M | 17.49M | 13.49M | 17.99M | -0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | | | | 4.03M | | 3.54M | 1.27M | 0.51M | 3.50M | 5.65M | 12.31M | 15.03M | 14.51M | 12.27M | 13.57M | 23.16M | 22.61M | 25.41M | 28.25M | 19.85M | 14.91M | 22.49M | 10.26M | 10.29M | 10.32M | 10.34M | 10.37M | 10.40M |
|
Payables
|
-4.42M | 3.47M | 3.73M | 0.07M | 37.99M | 28.57M | 21.01M | 3.64M | 7.60M | 8.60M | 10.57M | 8.02M | 10.43M | 8.17M | 6.69M | 2.86M | 3.53M | 6.37M | 1.67M | 1.51M | 2.15M | 5.44M | 2.01M | 2.34M | 4.07M | 3.67M | 3.20M | 6.38M | 8.05M | 5.01M | 4.52M | 3.65M | 7.67M | 5.52M | 4.37M | 2.89M | 3.89M | 12.27M | 9.10M | 8.68M | 8.11M | 6.95M | 4.30M | 7.05M | 7.41M | 5.73M | 9.28M | 10.53M | 15.42M | 22.31M | 21.85M | 19.12M | 24.90M | 43.48M | 37.59M | 39.57M | 47.08M | 41.87M | 37.17M | 41.16M | 29.71M | 33.97M | 37.14M | 32.93M | 34.72M | 41.13M |
|
Accumulated Expenses
|
| 5.72M | 3.44M | | 11.67M | 12.17M | 3.53M | 4.17M | 5.44M | 5.20M | 6.61M | 6.63M | 4.47M | 3.18M | 3.42M | 3.51M | 3.50M | 3.42M | 2.36M | 2.28M | 2.15M | 3.49M | 2.85M | 3.37M | 3.94M | 4.30M | 4.65M | 5.26M | 4.21M | 5.93M | 3.74M | 4.27M | 4.24M | 4.30M | 2.82M | 2.52M | | 4.30M | | | | 3.51M | 2.72M | 2.06M | 2.73M | 4.24M | 3.26M | 3.20M | 2.90M | 5.60M | 5.57M | 6.12M | 7.83M | 11.27M | 8.81M | 8.26M | 10.32M | 13.10M | 11.58M | 10.88M | 12.02M | 13.86M | 10.30M | 12.75M | 15.93M | 15.92M |
|
Other Accumulated Expenses
|
| 3.05 | | | | -0.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 10.50M | 9.42M | | 9.45M | 13.49M | 6.92M | 6.59M | 4.56M | 13.88M | 14.38M | 14.38M | 17.55M | 18.52M | 17.51M | 18.59M | 12.01M | 10.13M | 8.63M | 2.68M | 2.71M | 2.54M | 2.45M | 2.42M | 4.16M | 4.52M | 4.25M | 2.64M | 5.93M | 6.23M | 2.93M | 2.95M | 11.28M | 9.43M | 9.58M | 4.86M | 3.92M | 6.07M | 12.13M | 14.49M | 8.62M | 4.40M | 4.48M | 3.54M | 3.65M | 4.03M | 4.65M | 5.65M | 12.31M | 18.43M | 14.51M | 12.27M | 13.57M | 23.16M | 22.61M | 25.41M | 28.25M | 19.85M | 14.91M | 22.49M | 10.26M | 10.29M | 10.32M | 10.34M | 11.13M | 11.55M |
|
Current Leases
|
| -2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.51M | 0.74M | 1.21M | 1.08M | 1.23M | 1.29M | 1.11M | 0.91M | 1.10M | 1.13M | 1.14M | 1.06M |
|
Current Taxes
|
| | | | 0.34M | | 0.29M | | | | | | | | 0.60M | | | | | | | 0.06M | 0.06M | 0.10M | | 0.17M | 0.10M | | 0.22M | | | | | | | | | 0.55M | | | | | 0.02M | | | | | | 0.05M | | | | 0.10M | | | | | | | | 5.69M | 2.20M | 2.29M | 0.30M | 0.41M | |
|
Current Deferred Revenue
|
| | | | | 1.98M | | | 2.01M | 2.92M | 4.82M | 3.13M | 2.07M | 1.31M | 4.19M | 1.49M | 3.36M | 3.70M | 2.71M | 1.03M | 1.12M | 0.72M | 2.16M | 0.44M | 2.28M | 2.67M | 2.46M | 2.05M | 2.40M | 3.41M | 3.99M | 2.80M | 2.52M | 2.17M | 2.59M | 2.67M | 1.88M | 3.30M | 1.56M | 2.53M | 3.80M | 3.50M | 3.23M | 3.04M | 5.93M | 4.85M | 3.72M | 3.50M | 3.63M | 3.15M | 7.53M | 4.21M | 6.01M | 6.03M | 8.61M | 7.04M | 16.58M | 17.74M | 17.66M | 16.31M | 17.94M | 16.95M | 22.53M | 22.94M | 27.66M | 28.32M |
|
Curent Deferred Tax Liability
|
-1.53M | -1.62M | -0.29M | -0.44M | -0.52M | 27.06M | 26.26M | 25.68M | | | | | | | | | | 0.38M | 0.17M | 0.16M | 0.03M | 0.06M | | | | 0.17M | | | | 1.08M | 1.03M | 0.19M | | | | | 0.09M | 0.55M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 26.24M | 22.35M | | 59.33M | 49.53M | 30.92M | 27.17M | 37.92M | 35.43M | 41.01M | 36.20M | 38.14M | 43.44M | 43.62M | 36.87M | 29.55M | 30.66M | 21.07M | 9.38M | 9.22M | 13.40M | 9.82M | 10.14M | 17.06M | 17.81M | 17.17M | 17.99M | 23.58M | 24.56M | 17.73M | 16.13M | 28.93M | 26.02M | 24.05M | 17.44M | 16.46M | 23.60M | 27.42M | 32.04M | 25.44M | 18.31M | 14.76M | 14.65M | 19.73M | 18.85M | 20.91M | 22.07M | 15.35M | 34.46M | 28.12M | 22.29M | 33.12M | 65.42M | 60.10M | 60.32M | 80.05M | 79.90M | 74.37M | 76.77M | 73.65M | 74.25M | 83.45M | 79.80M | 91.00M | 97.98M |
|
Non-Current Debt
|
| 7.25M | 6.98M | | 7.51M | 7.47M | 5.41M | 5.01M | 5.88M | 11.22M | 10.51M | 9.58M | 8.90M | 1.62M | 1.35M | 1.30M | 1.25M | 1.06M | 0.91M | 8.98M | 8.43M | 7.94M | 8.40M | 7.87M | 7.33M | 6.80M | 8.07M | 8.83M | 8.13M | 7.39M | 6.62M | 5.87M | 5.59M | 9.70M | 8.46M | 7.50M | 7.03M | 6.47M | 5.83M | 5.26M | 12.94M | 11.02M | 4.66M | 4.25M | 12.23M | 11.23M | 13.50M | 12.66M | 7.07M | 9.02M | 8.27M | 7.88M | 14.43M | 13.49M | 14.44M | 13.68M | 12.73M | 18.87M | 17.03M | 16.09M | 14.50M | 17.19M | 39.22M | 30.61M | 37.60M | 50.26M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 2.60M | 4.47M | 4.13M | 2.17M | 1.37M | 0.93M | 0.83M | 0.49M | 0.39M | 0.29M | 0.18M | 0.23M | 0.10M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 6.50M | | | | 7.15M | | | 6.94M | 7.07M | 6.79M | 6.74M | 6.66M | 7.03M | 3.84M | 3.63M | 3.91M | 4.04M | 3.06M | 3.30M | 2.27M | 2.49M | 2.42M | 1.79M | 2.25M | 1.90M | 1.81M | 1.71M | 1.81M | 1.93M | 1.93M | 1.92M | 1.81M | 1.84M | 0.36M | 1.45M | 1.20M | 1.33M | 1.25M | 1.12M | 1.43M | 1.93M | 1.82M | 1.21M | 1.45M | 2.26M | 2.21M | 1.81M | 1.71M | 2.03M | 2.48M | 2.27M | 2.88M | 4.46M | 4.03M | 3.73M | 5.16M | 6.87M | 7.65M | 7.20M | 7.28M | 6.49M | 6.87M | 4.65M | 4.74M | 6.75M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.97M | 1.51M | 2.43M | 2.27M | 1.69M | 1.49M | 1.37M | 1.63M | 2.62M | 1.38M | 1.24M | 0.98M |
|
Total Liabilities
|
| 48.83M | 43.63M | | 80.07M | 68.86M | 49.50M | 44.77M | 54.65M | 8.50M | 60.21M | 54.11M | 55.00M | 53.31M | 52.60M | 45.69M | 36.66M | 35.75M | 25.83M | 22.49M | 19.93M | 23.83M | 20.64M | 19.80M | 26.64M | 26.52M | 27.05M | 28.53M | 33.52M | 33.87M | 26.27M | 23.91M | 36.34M | 36.17M | 32.87M | 25.07M | 23.79M | 31.40M | 34.51M | 38.42M | 39.80M | 31.26M | 21.25M | 20.12M | 33.41M | 32.34M | 36.61M | 36.55M | 24.13M | 45.52M | 38.87M | 32.43M | 50.43M | 84.39M | 79.54M | 79.24M | 100.37M | 107.92M | 100.74M | 101.55M | 96.81M | 99.55M | 131.06M | 116.45M | 134.58M | 155.97M |
|
Total Debt
|
| 17.75M | 16.40M | | 16.96M | 20.97M | 12.34M | 11.60M | 10.44M | 25.10M | 24.88M | 23.96M | 26.46M | 20.14M | 18.86M | 19.90M | 13.26M | 11.19M | 9.53M | 11.66M | 11.14M | 10.47M | 10.85M | 10.29M | 11.49M | 11.32M | 12.32M | 11.47M | 14.07M | 13.62M | 9.55M | 8.82M | 16.88M | 19.14M | 18.05M | 12.36M | 10.95M | 12.54M | 17.96M | 19.75M | 21.55M | 15.43M | 9.15M | 7.79M | 15.89M | 15.26M | 18.14M | 18.31M | 19.38M | 27.45M | 22.78M | 20.15M | 28.00M | 36.66M | 37.05M | 39.09M | 40.98M | 38.72M | 31.94M | 38.58M | 24.76M | 27.48M | 49.54M | 40.96M | 48.73M | 61.80M |
|
Common Equity
|
| 54.34M | 54.97M | | 56.48M | 60.12M | 60.08M | 56.73M | 56.02M | 54.92M | 56.07M | 52.17M | 50.18M | 6.44M | 5.69M | 4.50M | 7.44M | 14.94M | 15.66M | 15.42M | 15.85M | 18.46M | 18.24M | 17.97M | 18.68M | 20.29M | 20.91M | 20.62M | 20.93M | 22.52M | 23.69M | 23.30M | 20.65M | 21.13M | 21.20M | 20.18M | 21.20M | 23.28M | 23.69M | 22.43M | 22.75M | 24.66M | 23.79M | 21.81M | 21.68M | 25.82M | 25.10M | 23.71M | 32.95M | 24.65M | 27.21M | 34.01M | 36.68M | 28.24M | 28.38M | 25.60M | 28.87M | 34.59M | 35.64M | 34.56M | 52.04M | 58.69M | 61.05M | 53.78M | 54.54M | 59.24M |
|
Shareholder's Equity
|
55.98M | 54.34M | 55.98M | 55.98M | 56.48M | 60.12M | 60.08M | 56.73M | 56.02M | 54.92M | 56.07M | 52.17M | 50.18M | 6.44M | 5.69M | 4.50M | 7.44M | 14.94M | 15.66M | 15.42M | 15.85M | 18.46M | 18.24M | 17.97M | 18.68M | 20.29M | 20.91M | 20.62M | 20.93M | 22.52M | 23.69M | 23.30M | 20.65M | 21.13M | 21.20M | 20.18M | 21.20M | 23.28M | 23.69M | 22.43M | 22.75M | 24.66M | 23.79M | 21.81M | 21.68M | 25.82M | 25.10M | 23.71M | 32.95M | 24.65M | 27.21M | 34.01M | 36.68M | 28.24M | 28.38M | 25.60M | 28.87M | 34.59M | 35.64M | 34.56M | 52.04M | 58.69M | 61.05M | 53.78M | 54.54M | 59.24M |
|
Liabilities and Shareholders Equity
|
| 103.04M | 98.60M | | 136.55M | 128.98M | 109.58M | 101.50M | 110.68M | 33.10M | 116.27M | 106.28M | 105.18M | 59.76M | 58.30M | 50.19M | 44.11M | 50.70M | 41.50M | 37.91M | 35.78M | 42.29M | 38.88M | 37.77M | 45.32M | 46.80M | 47.95M | 49.15M | 54.45M | 56.40M | 49.96M | 47.21M | 57.00M | 57.30M | 54.07M | 45.25M | 44.99M | 54.68M | 58.19M | 60.85M | 62.55M | 55.93M | 45.03M | 41.93M | 55.10M | 58.16M | 61.71M | 60.26M | 57.08M | 70.17M | 73.47M | 66.44M | 87.11M | 112.63M | 107.92M | 104.84M | 129.24M | 142.51M | 136.38M | 136.12M | 148.85M | 158.25M | 192.10M | 170.23M | 189.12M | 215.21M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.30M | | 0.30M | 0.30M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.65M | 0.12M | 0.17M | 0.26M | 0.92M | 0.03M | 0.27M | 0.30M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 0.03M | 0.07M | 1.32M | 1.32M | 1.32M | 0.01M | 1.29M | 1.29M | 1.29M | 0.11M | 1.40M |
|
Retained Earnings
|
| -1.64M | -1.00M | | 0.50M | 4.13M | 4.08M | 0.71M | -0.02M | -1.15M | -0.01M | -3.93M | -5.94M | -49.67M | -50.43M | -51.63M | -48.69M | -46.10M | -45.63M | -45.87M | -45.44M | -42.84M | -43.05M | -43.32M | -42.61M | -41.00M | -40.38M | -40.67M | -40.37M | -38.77M | -37.61M | -38.00M | -40.64M | -40.16M | -40.09M | -41.11M | -40.09M | -37.96M | -37.41M | -38.61M | -38.20M | -36.28M | -37.12M | -38.90M | -38.99M | -34.85M | -35.57M | -36.96M | -27.73M | -36.02M | -24.86M | -25.45M | -23.83M | -32.27M | -32.13M | -34.84M | -31.42M | -25.70M | -24.65M | -25.76M | -8.25M | -1.59M | -1.24M | -8.54M | -6.96M | -3.22M |