|
Cash & Equivalents
|
25.12M | 34.47M | 23.88M | 20.60M | 102.22M | 101.86M | 81.30M | 71.52M | 69.41M | 71.65M | 71.82M | 71.85M | 73.89M | 46.35M | 67.80M | 86.24M | 71.89M | 56.02M | 56.01M | 48.38M | 38.79M | 37.90M | 38.87M | 42.30M | 35.19M | 35.97M | 33.43M | 29.39M | 29.91M | 36.70M | 43.17M | 45.92M | 41.60M | 37.54M | 32.95M | 38.83M | 31.24M | 29.71M | 33.39M | 29.10M | 31.90M | 24.37M | 31.45M | 33.98M | 93.57M | 88.19M | 61.09M | 81.70M | 98.57M | 105.22M | 110.83M | 139.83M | 165.48M | 106.56M | 179.20M | 193.10M | 201.96M | 112.54M | 201.99M | 207.14M |
|
Short-term Investments
|
| | | | | | 6.94M | 11.46M | 10.48M | 6.47M | 5.21M | 5.34M | 4.34M | 1.73M | 1.73M | 4.66M | 4.67M | 4.68M | 4.68M | 8.83M | 8.85M | 8.87M | 8.88M | | | | | | | | | | 1.57M | 0.48M | 0.48M | 0.94M | 0.33M | 0.20M | 0.34M | 0.58M | 5.09M | 10.46M | 13.37M | 8.05M | 1.34M | 0.66M | 0.49M | 0.47M | 0.49M | 4.66M | 0.45M | 0.41M | 0.40M | 0.37M | 0.34M | 0.42M | 26.61M | 0.41M | 25.27M | 26.19M |
|
Cash & Current Investments
|
25.12M | 34.47M | 23.88M | 20.60M | 102.22M | 101.86M | 88.23M | 82.98M | 79.89M | 78.12M | 77.03M | 77.19M | 78.23M | 48.08M | 69.53M | 90.90M | 76.56M | 60.70M | 60.69M | 57.21M | 47.64M | 46.77M | 47.76M | 42.30M | 35.19M | 35.97M | 33.43M | 29.39M | 29.91M | 36.70M | 43.17M | 45.92M | 43.17M | 38.02M | 33.43M | 39.77M | 31.57M | 29.91M | 33.73M | 29.69M | 36.99M | 34.83M | 44.82M | 42.03M | 94.90M | 88.84M | 61.58M | 82.18M | 99.06M | 109.88M | 111.28M | 140.24M | 165.88M | 106.93M | 179.54M | 193.52M | 228.57M | 112.95M | 227.26M | 233.33M |
|
Receivables - Net
|
| | 26.12M | | 26.21M | 27.46M | 26.83M | 35.79M | 40.93M | 47.42M | 35.50M | 39.13M | 42.93M | 76.37M | 29.93M | 24.98M | 31.43M | 39.54M | 24.97M | 27.71M | 27.22M | 27.82M | 29.84M | 33.12M | 36.86M | 35.20M | 37.51M | 34.70M | 44.63M | 40.45M | 31.02M | 37.37M | 35.92M | 41.92M | 35.21M | 39.59M | 49.82M | 45.49M | 41.76M | 44.79M | 48.37M | 67.69M | 59.66M | 58.59M | 41.31M | 48.79M | 43.88M | 43.52M | 55.13M | 65.20M | 58.23M | 60.68M | 61.91M | 60.09M | 54.23M | 50.34M | 61.86M | 64.22M | 61.32M | 58.98M |
|
Receivables - Other
|
| | 4.27M | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | 0.47M | | | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.05M | 0.04M | 0.05M | 0.03M | 0.04M | 0.02M | 1.29M | 1.62M | 1.50M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | | |
|
Receivables
|
| | 30.39M | | 26.21M | 27.46M | 26.83M | 35.79M | 40.93M | 47.42M | 35.50M | 39.13M | 42.93M | 76.37M | 29.93M | 25.24M | 31.43M | 39.54M | 24.97M | 27.71M | 27.22M | 27.82M | 29.84M | 33.12M | 36.86M | 35.20M | 37.51M | 34.70M | 45.10M | 40.45M | 31.02M | 37.42M | 35.95M | 41.96M | 35.25M | 39.63M | 49.87M | 45.54M | 41.83M | 44.83M | 48.41M | 67.74M | 59.69M | 58.64M | 41.33M | 50.08M | 45.50M | 45.03M | 55.15M | 65.22M | 58.23M | 60.71M | 61.93M | 60.11M | 54.25M | 50.36M | 61.88M | 64.24M | 61.32M | 58.98M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 0.20M | 0.59M | 1.11M | 1.05M | 0.41M | 0.76M | 1.02M | 0.34M | 0.40M | 0.81M | 1.97M | 1.89M | 0.45M | 2.13M | 4.30M | 3.30M | 0.32M | 0.80M | 1.57M | 1.31M | 0.31M | 0.74M | 1.51M | 1.33M | 0.22M | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.27M | 0.20M | 0.29M | 0.22M | 0.39M | 0.18M | 2.48M | 1.88M | 3.19M | | | | | | | | | | |
|
Inventory
|
| | 2.76M | | 4.07M | 0.98M | 1.70M | 2.77M | 2.64M | 0.27M | 1.85M | 3.48M | 3.82M | 0.65M | 4.72M | 8.98M | 11.17M | 8.52M | 9.93M | 11.61M | 11.44M | 6.80M | 7.30M | 6.84M | 5.99M | 6.92M | 4.72M | 4.86M | 3.99M | 5.68M | 7.76M | 7.91M | 9.89M | 9.69M | 10.85M | 9.63M | 16.63M | 18.06M | 14.70M | 13.41M | 16.93M | 19.02M | 15.65M | 23.65M | 17.72M | 18.86M | 16.04M | 18.52M | 15.71M | 19.34M | 18.19M | 15.31M | 14.60M | 18.46M | 5.64M | 8.51M | 12.19M | 13.73M | 16.87M | 20.86M |
|
Current Deferred Tax Assets
|
| | 1.02M | | 3.08M | 3.20M | 4.41M | 0.52M | 0.60M | 0.60M | 0.60M | 0.60M | 0.84M | 0.84M | 0.92M | 0.92M | 1.46M | 1.46M | 1.65M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.16M | | 3.95M | 3.11M | 1.85M | 2.69M | 3.31M | 1.57M | 1.24M | 2.66M | 2.93M | 4.44M | 3.21M | 4.17M | 5.71M | 8.36M | 8.65M | 6.91M | 11.33M | 9.15M | 9.24M | 7.49M | 4.93M | 6.54M | 6.44M | 7.25M | 6.13M | 5.62M | 6.11M | 5.98M | 6.17M | 4.87M | 8.26M | 6.59M | 6.32M | 13.70M | 4.75M | 4.27M | 4.45M | 5.72M | 5.38M | 15.92M | 4.16M | 17.39M | 48.39M | 8.16M | 6.82M | 7.86M | 8.79M | 11.89M | 16.22M | 15.05M | 11.74M | 11.41M | 9.89M | 9.50M | 10.00M | 11.14M |
|
Current Assets
|
| | 60.61M | | 141.75M | 137.61M | 134.29M | 138.38M | 141.20M | 141.64M | 131.97M | 135.68M | 146.09M | 144.82M | 121.34M | 144.98M | 140.91M | 137.91M | 124.77M | 121.21M | 114.62M | 108.17M | 110.67M | 104.99M | 97.81M | 99.07M | 88.19M | 80.19M | 90.16M | 89.87M | 91.84M | 100.99M | 97.90M | 102.20M | 96.19M | 103.72M | 112.94M | 120.82M | 106.81M | 115.31M | 133.82M | 139.79M | 136.59M | 152.49M | 200.34M | 187.02M | 201.08M | 214.60M | 227.63M | 247.19M | 243.24M | 270.24M | 229.83M | 227.82M | 216.13M | 227.66M | 227.45M | 238.51M | 230.75M | 238.17M |
|
Property, Plant & Equipment (Net)
|
| | 0.34M | | 0.45M | 0.43M | 0.45M | 0.42M | 0.41M | 0.35M | 0.40M | 0.58M | 0.56M | 0.65M | 1.27M | 1.75M | 1.90M | 1.78M | 1.72M | 1.60M | 1.35M | 1.35M | 1.24M | 1.47M | 1.62M | 1.72M | 4.13M | 4.19M | 4.02M | 4.05M | 0.70M | 0.74M | 4.30M | 4.37M | 4.09M | 3.82M | 3.61M | 0.44M | 0.43M | 0.36M | 0.25M | 0.23M | 0.27M | 0.28M | 0.30M | 0.35M | 0.35M | | 0.89M | 0.96M | 1.42M | 6.11M | 15.19M | 16.14M | 20.23M | 22.40M | 25.25M | 26.87M | 28.62M | 30.54M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | -0.25M | | | | -0.40M | | | | | | | 1.12M | 3.45M | 3.07M | 2.20M | 2.97M | 1.68M | 1.47M | 1.13M | 0.91M | 0.68M | 0.29M | 0.62M | 0.48M | 0.75M | | 0.94M | 8.00M | | | | | | | | | 2.60M | | 3.83M | 3.68M | 5.67M | 5.60M | 6.90M | 7.49M |
|
Goodwill
|
| | 3.66M | | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 7.35M | 7.23M | 7.23M | 7.23M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 8.73M | 8.73M | 8.73M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.08M | 13.02M | 13.05M | 12.78M | 12.13M | 12.10M | 12.14M | 12.21M | 10.00M | 25.98M | 26.04M | 25.63M | 10.00M | 11.71M | 11.62M | 10.00M | 2.66M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.66M | 12.69M | 12.75M | 12.69M | 12.80M | 12.87M |
|
Intangibles
|
| | | | | | | 0.15M | | | | | | | | | | | | | 0.15M | | | | 4.28M | 3.96M | 3.65M | 5.20M | 4.86M | 4.52M | 4.92M | 4.56M | 9.09M | 11.83M | 11.86M | 11.76M | 6.84M | 11.56M | 5.44M | 5.07M | 4.69M | 10.06M | 9.18M | 3.77M | 3.53M | 3.53M | 3.41M | 3.23M | 3.13M | 3.03M | 2.93M | 2.83M | 2.73M | 2.64M | 2.55M | 2.46M | 5.09M | 2.27M | 5.09M | 5.09M |
|
Goodwill & Intangibles
|
| | 3.66M | | 3.66M | 3.66M | 3.66M | 3.81M | 3.66M | 3.66M | 3.66M | 3.66M | 7.35M | 7.23M | 7.23M | 7.23M | 3.66M | 3.66M | 3.66M | 3.66M | 3.81M | 3.66M | 3.66M | 3.66M | 13.01M | 12.68M | 12.38M | 15.20M | 14.86M | 14.51M | 14.92M | 14.55M | 20.17M | 24.85M | 24.92M | 24.54M | 18.97M | 23.66M | 17.58M | 17.28M | 14.69M | 36.04M | 35.22M | 29.39M | 13.53M | 15.24M | 15.03M | 13.23M | 5.79M | 13.03M | 12.93M | 12.83M | 12.73M | 12.64M | 15.21M | 15.15M | 17.84M | 14.96M | 17.89M | 17.95M |
|
Long-Term Deferred Tax
|
| | 1.79M | | 5.11M | 1.82M | 1.82M | | 0.60M | | | | 0.84M | | | | 1.46M | | | | 1.64M | 1.64M | 1.64M | 1.64M | 1.78M | 1.78M | 2.32M | 2.32M | 50.48M | 2.03M | 2.03M | 2.03M | 56.81M | 13.18M | 14.85M | 14.03M | 56.91M | 9.80M | 9.62M | 7.32M | 20.77M | 4.65M | 1.91M | 2.00M | 15.46M | 5.20M | 4.58M | 5.20M | 16.03M | 5.80M | 5.80M | 5.80M | 15.27M | 5.20M | 5.21M | 5.20M | 7.05M | 7.04M | 7.05M | 7.05M |
|
Other Non-Current Assets
|
| | 1.01M | | 2.31M | 3.86M | 4.50M | 4.59M | 5.03M | 4.81M | 5.06M | 5.21M | 3.71M | 3.66M | 3.74M | 3.81M | 3.97M | 4.56M | 4.68M | 4.72M | 5.71M | 6.27M | 6.23M | 5.01M | 6.55M | 6.51M | 9.23M | 9.95M | 9.65M | 10.55M | 11.71M | 9.18M | 8.48M | 10.61M | 9.38M | 7.01M | 7.38M | 6.89M | 6.86M | 7.57M | 41.76M | 10.55M | 10.21M | 9.45M | 34.41M | 12.37M | 18.68M | 48.86M | 38.69M | 35.75M | 35.87M | 33.92M | 44.95M | 45.54M | 46.40M | 47.27M | 69.58M | 70.10M | 70.30M | 70.68M |
|
Non-Current Assets
|
| | 6.80M | | 8.44M | 9.76M | 10.43M | 8.83M | 9.11M | 8.82M | 10.12M | 10.49M | 12.75M | 12.64M | 13.37M | 13.85M | 12.02M | 15.70M | 22.84M | 29.02M | 41.19M | 51.14M | 54.57M | 12.98M | 24.00M | 25.32M | 33.00M | 40.02M | 35.62M | 35.31M | 32.55M | 30.47M | 21.94M | 52.03M | 51.37M | 46.51M | 21.94M | 36.35M | 35.61M | 33.58M | 18.69M | 51.46M | 48.54M | 41.13M | 15.48M | 33.16M | 38.16M | 45.26M | 15.91M | 45.82M | 42.71M | 45.45M | 21.56M | 100.48M | 106.66M | 114.02M | 58.47M | 145.87M | 152.35M | 155.95M |
|
Assets
|
| | 67.41M | | 150.19M | 147.38M | 144.72M | 147.20M | 150.31M | 150.46M | 142.10M | 146.18M | 158.84M | 157.47M | 134.71M | 158.83M | 152.93M | 153.61M | 147.61M | 150.23M | 155.81M | 159.31M | 165.24M | 117.97M | 121.81M | 124.39M | 121.19M | 120.21M | 125.78M | 125.18M | 124.39M | 131.46M | 146.86M | 154.24M | 147.56M | 150.23M | 156.24M | 157.18M | 142.42M | 148.89M | 187.34M | 191.26M | 185.13M | 193.62M | 229.47M | 220.19M | 239.24M | 259.86M | 277.62M | 293.01M | 285.96M | 315.69M | 330.56M | 328.30M | 322.78M | 341.68M | 371.27M | 384.38M | 383.09M | 394.12M |
|
Accounts Payables
|
| | 16.54M | | 12.93M | 12.61M | 14.10M | 14.16M | 20.64M | 21.15M | 18.09M | 17.57M | 25.30M | 30.88M | 14.30M | 13.62M | 14.88M | 15.03M | 10.56M | 11.35M | 12.64M | 11.68M | 15.63M | 11.94M | 17.27M | 14.33M | 15.18M | 15.34M | 21.07M | 17.75M | 16.42M | 17.29M | 18.51M | 20.04M | 19.96M | 20.01M | 24.39M | 24.24M | 21.58M | 22.89M | 26.93M | 42.02M | 36.14M | 39.76M | 14.54M | 21.46M | 26.19M | 18.78M | 25.31M | 19.89M | 23.82M | 24.86M | 27.88M | 22.41M | 26.59M | 23.68M | 31.23M | 29.75M | 34.58M | 28.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.92M | 0.91M | 0.90M | 2.51M | 3.52M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 16.54M | | 12.93M | 12.61M | 14.10M | 14.16M | 20.64M | 21.15M | 18.09M | 17.57M | 25.30M | 30.88M | 14.30M | 13.62M | 14.88M | 15.03M | 10.56M | 11.35M | 12.64M | 11.68M | 15.63M | 11.94M | 17.27M | 14.33M | 15.18M | 15.34M | 21.07M | 17.75M | 16.42M | 17.29M | 19.43M | 20.96M | 20.87M | 20.91M | 26.90M | 27.76M | 21.58M | 22.89M | 26.93M | 42.02M | 36.14M | 39.76M | 14.54M | 21.46M | 26.19M | 18.78M | 25.31M | 19.89M | 23.82M | 24.86M | 27.88M | 22.41M | 26.59M | 23.68M | 31.23M | 29.75M | 34.58M | 28.08M |
|
Accumulated Expenses
|
| | 7.47M | | 9.15M | 8.76M | 10.57M | 12.65M | 7.83M | 7.38M | 7.33M | 7.72M | 9.86M | 11.64M | 9.02M | 9.94M | 10.91M | 14.26M | 15.96M | 16.85M | 19.42M | 19.02M | 18.37M | 17.19M | 16.30M | 15.99M | 26.55M | 27.32M | 28.07M | 26.11M | 25.25M | 27.60M | 25.24M | 24.40M | 26.02M | 25.81M | 26.12M | 28.94M | 28.65M | 31.33M | 35.02M | 50.65M | 49.10M | 51.34M | 38.01M | 42.27M | 33.77M | 41.80M | 35.66M | 38.57M | 33.88M | 45.44M | 49.39M | 53.82M | 36.29M | 44.21M | 48.79M | 52.50M | 49.19M | 59.68M |
|
Other Accumulated Expenses
|
| | 0.15M | | 1.03M | 0.10M | 0.05M | 0.07M | 0.21M | 0.28M | 0.25M | 0.83M | 1.07M | 1.58M | 1.27M | 2.01M | 0.80M | 0.82M | 1.99M | 0.66M | 0.88M | 0.67M | 0.77M | 1.29M | 4.29M | 3.06M | 5.97M | 3.26M | 3.17M | 2.63M | 3.70M | 1.88M | 3.28M | 3.08M | 5.40M | 8.21M | 2.82M | 6.28M | 2.96M | 2.11M | 2.89M | 5.66M | 2.01M | 2.13M | 1.73M | 1.85M | 4.31M | 2.15M | 4.55M | 7.58M | 7.39M | 8.62M | 0.14M | 6.11M | 6.50M | 6.19M | 78.70M | 9.24M | 79.61M | 80.07M |
|
Short term Debt
|
| | | | 0.76M | 0.61M | 0.45M | 0.57M | 0.60M | 0.45M | 0.30M | 0.52M | 0.54M | 0.23M | 0.26M | 0.83M | 0.54M | 0.14M | 0.17M | 0.08M | 0.44M | 0.18M | 2.15M | 0.96M | 0.71M | 1.16M | 0.20M | 0.19M | 0.23M | 0.14M | 0.15M | 0.09M | 0.92M | 0.14M | 0.21M | 0.15M | 2.51M | 3.52M | 1.39M | 1.42M | 1.45M | 0.19M | 0.30M | 0.11M | 0.53M | 0.14M | 0.15M | 0.14M | 0.17M | 0.10M | 0.14M | | | | | | 0.36M | 2.17M | 2.17M | 2.13M |
|
Current Taxes
|
| | 1.66M | | 2.62M | 3.21M | 2.21M | 0.92M | 1.24M | 2.08M | 2.00M | 1.94M | 2.08M | | 0.24M | 0.28M | 0.54M | 0.60M | 0.56M | 1.21M | 0.92M | 1.62M | 1.91M | 2.37M | 2.43M | 3.30M | 0.69M | 1.10M | 2.20M | 2.96M | 1.30M | 1.98M | 1.46M | 1.92M | 0.95M | 2.03M | 1.59M | 1.80M | 2.21M | 1.55M | 1.89M | 2.10M | 2.52M | 6.43M | 9.51M | 16.35M | 10.90M | 17.52M | 22.58M | 27.58M | 11.00M | 16.01M | 6.70M | 9.61M | 9.06M | 12.99M | 9.20M | 13.60M | 7.82M | 10.26M |
|
Current Deferred Revenue
|
| | | | 2.25M | | | 2.65M | 1.47M | 0.16M | 0.47M | 1.07M | 1.10M | 0.24M | 0.22M | 0.23M | 0.40M | 0.14M | 0.14M | 0.64M | 1.05M | 0.61M | 0.66M | 0.69M | 0.78M | 0.37M | | | 0.20M | | | | 1.14M | | | | 13.43M | 3.89M | 0.83M | 1.03M | 5.61M | 3.76M | 5.22M | 8.32M | | | | | 1.76M | | | 4.62M | 5.58M | 3.69M | 4.01M | 3.87M | 30.44M | 4.24M | 32.07M | 40.52M |
|
Total Current Liabilities
|
| | 25.82M | | 29.89M | 26.05M | 27.39M | 31.02M | 32.21M | 31.80M | 28.45M | 29.64M | 40.33M | 44.58M | 25.31M | 26.91M | 32.08M | 35.95M | 33.00M | 32.64M | 37.55M | 35.12M | 40.70M | 35.64M | 41.15M | 40.84M | 48.59M | 47.22M | 54.74M | 49.59M | 46.83M | 48.83M | 50.79M | 50.51M | 53.45M | 57.11M | 72.16M | 69.73M | 57.72M | 60.44M | 97.47M | 104.38M | 95.30M | 108.09M | 116.29M | 91.01M | 75.32M | 86.12M | 99.20M | 104.80M | 87.19M | 105.79M | 98.25M | 100.58M | 83.38M | 88.83M | 109.81M | 117.32M | 115.73M | 124.92M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | | 0.70M | | 2.51M | 2.51M | 2.51M | 2.51M | 2.51M | 2.51M | 2.52M | 2.52M | 2.52M | 2.52M | 0.78M | 0.18M | 0.16M | 0.16M | 0.30M | 0.24M | 0.34M | 0.15M | 0.55M | 0.17M | 0.17M | 0.17M | 0.18M | 0.12M | 0.14M | | | | | 1.77M | 8.67M | 6.84M | 6.85M | 6.71M |
|
Minority Interest
|
| | -5.80M | | -7.04M | -5.92M | -6.40M | -3.65M | -4.39M | -2.98M | -3.26M | -5.40M | -4.79M | -5.15M | -5.29M | -5.70M | -5.68M | -6.09M | -9.81M | -10.02M | -8.68M | -9.50M | -10.84M | -15.87M | -16.67M | -16.99M | -17.55M | -17.45M | -16.89M | -17.14M | -13.31M | -13.59M | -11.01M | -10.23M | -11.36M | -12.08M | -13.88M | -13.16M | -14.39M | -14.99M | -12.02M | -12.49M | -12.46M | -11.65M | -12.50M | -13.69M | -10.55M | -13.36M | -13.47M | -13.51M | -13.32M | -13.59M | -12.73M | -13.44M | -12.52M | -10.81M | -10.96M | -10.62M | -9.87M | -9.98M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.04M | | | | 51.97M | 8.93M | | 9.50M | 10.94M | 11.08M | 10.97M | 10.74M | 4.86M | 8.52M | 4.79M | 1.64M | 4.58M | 3.71M | 3.74M | 3.74M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 1.50M | | | | 1.57M | 1.24M | 1.05M | 0.91M | 0.80M | 0.81M | 1.24M | 1.22M | 1.40M | 1.38M | 1.36M | 1.17M | 0.90M | 2.84M | 2.89M | 2.82M | 2.38M | 2.24M | 2.10M | 1.95M | 2.00M | 3.45M | 3.33M | 2.96M | 1.95M | 2.89M | 10.66M | 2.16M | 4.09M | 1.89M | 2.09M | 1.86M | 2.21M | 2.08M | 2.77M | 2.82M | 2.96M | 2.02M | 2.31M | 2.25M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 0.07M | 0.23M | 2.17M | 2.28M | 2.39M | 1.99M | 1.50M | 1.53M | 1.49M | 1.49M | 39.55M | 37.12M | 42.70M | 35.64M | 41.15M | 40.84M | 51.09M | 49.73M | 57.25M | 52.10M | 49.34M | 51.34M | 53.30M | 53.02M | 55.97M | 59.63M | 72.93M | 69.73M | 57.72M | 60.44M | 99.26M | 104.38M | 95.30M | 108.09M | 116.73M | 91.01M | 75.32M | 95.62M | 99.88M | 105.48M | 87.88M | 106.46M | 143.84M | 146.81M | 130.46M | 138.57M | 188.76M | 194.97M | 193.62M | 203.05M |
|
Total Liabilities
|
| | 25.82M | | 29.89M | 20.12M | 20.99M | 27.37M | 32.21M | 28.82M | 28.52M | 29.87M | 42.50M | 46.86M | 27.70M | 28.89M | 33.59M | 37.48M | 34.49M | 34.13M | 41.12M | 38.36M | 43.75M | 36.55M | 41.95M | 41.65M | 52.33M | 50.95M | 58.65M | 53.48M | 50.70M | 52.51M | 54.20M | 55.87M | 58.85M | 62.45M | 75.31M | 71.97M | 59.82M | 62.39M | 101.26M | 107.83M | 98.63M | 111.06M | 118.68M | 93.89M | 85.98M | 97.78M | 103.97M | 107.38M | 89.97M | 108.32M | 146.05M | 148.89M | 133.23M | 141.40M | 191.72M | 196.99M | 195.93M | 205.30M |
|
Total Debt
|
| | | | 0.76M | 0.61M | 0.45M | 0.57M | 0.60M | 0.45M | 0.30M | 0.52M | 0.54M | 0.23M | 0.26M | 0.83M | 0.54M | 0.14M | 0.17M | 0.08M | 2.44M | 2.19M | 4.16M | 0.96M | 1.41M | 1.16M | 2.71M | 2.71M | 2.74M | 2.65M | 2.67M | 2.60M | 3.44M | 2.65M | 2.72M | 2.67M | 3.29M | 3.70M | 1.55M | 1.58M | 1.75M | 0.43M | 0.64M | 0.26M | 1.08M | 0.31M | 0.32M | 0.30M | 0.35M | 0.22M | 0.29M | | | | | 1.77M | 9.03M | 9.01M | 9.01M | 8.85M |
|
Common Equity
|
| | 41.58M | | 120.30M | 127.25M | 123.73M | 119.83M | 118.10M | 121.64M | 116.83M | 121.71M | 116.34M | 115.76M | 112.31M | 135.64M | 119.34M | 122.22M | 122.93M | 126.12M | 114.70M | 130.46M | 132.33M | 97.29M | 79.86M | 99.74M | 86.41M | 86.71M | 67.13M | 88.84M | 87.00M | 92.54M | 92.66M | 108.60M | 100.07M | 99.87M | 80.93M | 98.37M | 96.99M | 101.49M | 86.08M | 95.92M | 98.96M | 94.21M | 123.28M | 139.98M | 163.81M | 175.44M | 5.00M | 199.14M | 209.31M | 220.96M | 184.51M | 192.86M | 189.55M | 200.29M | 190.51M | 198.01M | 197.04M | 198.81M |
|
Shareholder's Equity
|
| | 41.58M | | 120.30M | 127.25M | 123.73M | 119.83M | 118.10M | 121.64M | 116.83M | 121.71M | 116.34M | 115.76M | 112.31M | 135.64M | 119.34M | 122.22M | 122.93M | 126.12M | 114.70M | 130.46M | 132.33M | 97.29M | 79.86M | 99.74M | 86.41M | 86.71M | 67.13M | 88.84M | 87.00M | 92.54M | 92.66M | 108.60M | 100.07M | 99.87M | 80.93M | 98.37M | 96.99M | 101.49M | 86.08M | 95.92M | 98.96M | 94.21M | 123.28M | 139.98M | 163.81M | 175.44M | 5.00M | 199.14M | 209.31M | 220.96M | 184.51M | 192.86M | 189.55M | 200.29M | 190.51M | 198.01M | 197.04M | 198.81M |
|
Liabilities and Shareholders Equity
|
| | 67.41M | | 150.19M | 147.38M | 144.72M | 147.20M | 150.31M | 150.46M | 142.10M | 146.18M | 158.84M | 157.47M | 134.71M | 158.83M | 152.93M | 153.61M | 147.61M | 150.23M | 155.81M | 159.31M | 165.24M | 117.97M | 121.81M | 124.39M | 121.19M | 120.21M | 125.78M | 125.18M | 124.39M | 131.46M | 146.86M | 154.24M | 147.56M | 150.23M | 156.24M | 157.18M | 142.42M | 148.89M | 187.34M | 191.26M | 185.13M | 193.62M | 229.47M | 220.19M | 239.24M | 259.86M | 277.62M | 293.01M | 285.96M | 315.69M | 330.56M | 328.30M | 322.78M | 341.68M | 371.27M | 384.38M | 383.09M | 394.12M |
|
Treasury Shares
|
| | 0.00M | | 0.00M | 0.02M | 0.02M | 0.02M | 1.90M | | 0.04M | 0.06M | 0.27M | 0.06M | 0.06M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.00M | 0.20M | 0.20M | 0.00M | 0.20M | 0.20M | 0.20M | 0.33M | 0.16M | 0.33M | 0.10M | 0.23M | 0.20M | 250.00 | 250.00 | 0.47M | 1.03M | 0.00M | 1.20M | 0.22M | 256.00 | 1.30M | 0.39M | 0.62M | 2.00M | | 2.66M | 0.64M | 0.06M | 2.72M | | 2.94M | 2.92M | 3.30M | 0.37M | 3.70M | 3.83M | 4.00M | 0.29M | 4.35M |
|
Retained Earnings
|
| | 0.36M | | -0.14M | 34.77M | 30.37M | 26.58M | 0.27M | 26.56M | 20.66M | 22.34M | 0.74M | 14.46M | 9.28M | 4.52M | -7.76M | -11.61M | -17.96M | -15.48M | -19.65M | -15.01M | -13.41M | -48.90M | -51.57M | -49.20M | -63.99M | -65.45M | -67.47M | -63.55M | -67.72M | -64.19M | -53.94M | -50.56M | -60.46M | -57.62M | -59.67M | -56.18M | -56.83M | -52.69M | -56.66M | -59.01M | -54.02M | -56.67M | -29.11M | -13.53M | 18.36M | 34.78M | 49.01M | 61.33M | 74.36M | 86.76M | 60.20M | 66.20M | 73.78M | 81.96M | 64.57M | 73.18M | 73.99M | 78.73M |
|
Preferred Shares
|
| | | | | | | | 13.64M | 16.30M | 16.30M | 16.30M | 16.30M | 16.30M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 17.74M | 16.74M | 8.36M | 7.36M | | | | | | | | | | |