|
Cash & Equivalents
|
3.69M | 5.39M | 54.86M | 47.58M | 37.90M | 42.10M | 45.01M | 51.96M | 44.00M | 44.78M | 36.24M | 35.78M | 29.03M | 30.41M | 17.63M | 14.97M | 19.46M | 29.63M | 24.80M | 27.54M | 21.44M | 21.02M | 14.11M | 12.82M | 10.32M | 13.26M | 17.07M | 14.17M | 16.64M | 16.41M | 15.83M | 22.25M | 28.62M | 26.64M | 16.60M | 7.69M | 8.53M | 7.94M | 8.76M | 10.21M | 18.11M | 13.39M | 23.40M | 25.41M | 27.23M | 30.54M | 29.54M | 33.71M | 31.18M | 33.34M | 22.53M | 23.68M | 21.42M | 17.96M | 6.71M | 6.25M | 5.66M | 5.34M | 1.35M | 1.63M | 4.90M | 12.67M | 9.80M |
|
Short-term Investments
|
1.78M | 7.74M | -6.00M | 11.44M | | | 1.73M | 2.55M | 5.63M | 5.52M | 6.56M | 5.81M | 5.45M | 3.83M | 3.82M | 3.80M | 3.79M | 3.79M | 3.62M | 3.45M | 3.44M | 3.36M | 0.00M | 2.99M | 0.00M | 3.79M | 3.88M | 3.31M | 3.69M | 3.64M | 3.83M | 3.81M | 3.83M | 3.66M | 3.40M | 3.64M | 3.65M | 3.87M | 4.17M | 4.26M | 4.11M | 4.72M | 5.24M | 0.67M | 0.59M | 0.63M | 0.56M | 0.59M | | 0.28M | 0.43M | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.47M | 13.13M | 48.87M | 59.02M | 37.90M | 42.10M | 46.74M | 54.51M | 49.63M | 50.30M | 42.80M | 41.59M | 34.48M | 34.24M | 21.45M | 18.77M | 23.25M | 33.41M | 28.41M | 30.99M | 24.88M | 24.38M | 14.11M | 15.81M | 10.33M | 17.05M | 20.94M | 17.47M | 20.33M | 20.05M | 19.66M | 26.06M | 32.44M | 30.31M | 20.01M | 11.33M | 12.18M | 11.81M | 12.93M | 14.47M | 22.23M | 18.11M | 28.64M | 26.08M | 27.82M | 31.16M | 30.10M | 34.30M | 31.18M | 33.61M | 22.96M | 23.68M | 21.42M | 17.96M | 6.71M | 6.25M | 5.66M | 5.34M | 1.35M | 1.63M | 4.90M | 12.67M | 9.80M |
|
Receivables - Net
|
| -0.29M | 2.86M | 1.19M | -4.39M | 2.60M | 14.73M | 14.28M | 13.94M | 5.04M | 16.09M | 6.35M | 11.57M | 2.71M | 5.21M | 2.31M | 6.44M | 6.08M | 5.92M | 1.42M | 7.46M | 0.69M | 1.85M | 0.32M | 0.91M | 2.04M | 2.41M | 0.63M | 1.76M | 1.28M | 3.66M | 2.88M | 1.64M | 1.73M | 1.43M | 1.74M | 4.51M | 5.63M | 7.80M | 8.36M | 4.04M | 3.36M | 4.78M | 4.23M | 3.53M | 5.14M | 4.95M | 8.67M | 11.65M | 6.28M | 3.74M | 5.08M | 5.13M | 4.36M | 4.71M | 4.33M | 4.16M | 4.58M | 5.41M | 2.18M | 3.23M | 3.62M | 12.94M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 1.49M | | | | 0.18M | | 0.05M | 0.08M | 0.09M | 0.10M | 0.27M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| -0.29M | 2.86M | 1.19M | -4.39M | 2.60M | 14.73M | 14.28M | 13.94M | 5.04M | 16.09M | 6.35M | 11.57M | 2.71M | 5.21M | 3.80M | 6.44M | 6.08M | 5.92M | 1.59M | 7.46M | 0.74M | 1.93M | 0.41M | 1.00M | 2.31M | 2.41M | 0.66M | 1.76M | 1.28M | 3.66M | 2.88M | 1.64M | 1.73M | 1.43M | 1.74M | 4.51M | 5.63M | 7.80M | 8.36M | 4.04M | 3.36M | 4.78M | 4.23M | 3.53M | 5.14M | 4.95M | 8.67M | 11.65M | 6.28M | 3.74M | 5.08M | 5.13M | 4.36M | 4.71M | 4.33M | 4.16M | 4.58M | 5.41M | 2.18M | 3.23M | 3.62M | 12.94M |
|
Raw Materials
|
| | | 1.22M | 3.77M | | | 1.95M | 2.99M | 2.55M | 2.91M | 2.76M | 3.49M | 4.21M | 5.62M | 5.40M | 5.06M | 5.17M | 5.28M | 5.70M | 6.23M | 6.61M | 6.65M | 6.47M | 6.48M | 6.62M | 6.75M | 6.69M | 7.19M | 6.82M | 7.78M | 7.72M | 8.62M | 9.12M | 9.03M | 8.67M | 9.18M | 8.47M | 7.87M | 7.26M | 6.74M | 7.15M | 6.94M | 6.93M | 7.17M | 7.39M | 7.73M | 7.86M | 8.33M | 8.66M | 8.72M | 8.98M | 8.59M | 8.89M | 7.71M | 6.82M | 6.54M | 6.38M | 6.40M | 5.80M | 5.40M | 5.18M | 5.00M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | | | | 2.37M | 2.61M | 2.12M | 1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-1.66M | 2.67M | 1.90M | 3.06M | 7.75M | 5.57M | 4.54M | 4.24M | 7.45M | 5.29M | 5.09M | 7.53M | 6.54M | 7.12M | 8.90M | 7.47M | 6.97M | 6.36M | 0.40M | 7.29M | 8.02M | 8.49M | 9.35M | 8.75M | 9.32M | 10.05M | 9.41M | 8.95M | 8.61M | 9.99M | 9.89M | 11.64M | 12.92M | 12.54M | 11.98M | 14.34M | 20.46M | 26.53M | 24.07M | 13.51M | 24.80M | 27.03M | 26.98M | 9.99M | 11.58M | 10.48M | 10.88M | 10.36M | 12.78M | 12.51M | 13.59M | 13.50M | 11.18M | 10.87M | 10.44M | 9.29M | 9.85M | 8.98M | 7.82M | 6.94M | 6.39M | 6.74M | 7.20M |
|
Current Deferred Tax Assets
|
| | | | | | | 11.12M | 11.12M | 11.12M | 11.12M | 2.12M | 2.12M | 2.12M | 2.21M | 2.38M | 3.97M | 3.97M | 3.97M | 3.89M | 3.89M | 3.89M | 3.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.27M | 0.00M | 0.15M | 0.18M | -0.01M | 0.52M | 1.38M | 0.96M | 0.86M | 0.87M | 0.70M | 0.97M | 3.05M | 3.75M | 4.54M | 5.81M | 4.69M | 5.37M | 4.42M | 2.94M | 2.31M | 1.80M | 1.93M | 3.90M | 2.43M | 2.33M | 1.69M | 1.59M | 1.68M | 2.08M | 1.82M | 1.77M | 1.65M | 1.66M | 2.59M | 2.75M | 2.61M | 3.79M | 2.10M | 2.02M | 1.27M | 2.51M | 2.17M | 2.58M | 1.55M | 2.92M | 3.00M | 2.29M | 1.16M | 3.99M | 4.46M | 3.84M | 2.98M | 6.78M | 7.04M | 6.61M | 6.03M | 6.40M | 6.34M | 5.83M | 5.68M | 3.24M | 1.29M |
|
Current Assets
|
18.96M | 20.26M | 69.30M | 57.69M | 56.33M | 58.99M | 69.85M | 85.11M | 89.11M | 73.14M | 75.80M | 58.98M | 58.78M | 56.86M | 50.92M | 39.60M | 46.53M | 55.20M | 51.74M | 43.21M | 47.22M | 40.51M | 36.16M | 32.58M | 31.61M | 34.34M | 35.39M | 29.26M | 32.37M | 33.88M | 36.06M | 42.49M | 48.66M | 46.24M | 37.28M | 31.36M | 41.72M | 51.10M | 48.81M | 50.96M | 52.71M | 50.96M | 70.48M | 42.87M | 44.49M | 49.70M | 48.92M | 58.91M | 60.68M | 60.43M | 48.33M | 46.10M | 40.72M | 39.96M | 28.90M | 26.50M | 25.70M | 25.30M | 20.93M | 16.58M | 20.20M | 26.28M | 31.23M |
|
Property, Plant & Equipment (Net)
|
2.08M | 2.00M | 4.04M | 4.85M | 6.13M | 7.61M | 9.38M | 10.32M | 12.32M | 12.75M | 12.96M | 14.05M | 17.08M | 17.97M | 18.05M | 18.35M | 21.51M | 24.51M | 26.77M | 32.35M | 36.88M | 42.74M | 47.81M | 51.64M | 53.07M | 52.52M | 70.96M | 70.06M | 75.16M | 79.50M | 79.45M | 82.60M | 85.97M | 91.12M | 102.10M | 111.24M | 119.62M | 120.15M | 122.99M | 65.24M | 124.45M | 121.76M | 117.41M | 62.51M | 62.97M | 63.87M | 66.32M | 156.77M | 155.53M | 152.78M | 149.23M | 152.56M | 148.67M | 145.35M | 143.93M | 138.75M | 135.90M | 131.91M | 131.01M | 128.39M | 127.33M | 128.69M | 132.45M |
|
Intangibles
|
0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 30.64M | 19.52M | 19.52M | 19.52M | 33.68M | 31.56M | 31.56M | 31.75M | 29.81M | 27.66M | 27.66M | 27.66M | 26.20M | 25.52M | 23.92M | 27.04M | 21.06M | 20.49M | 19.43M | 15.05M | 17.58M | 16.23M | 16.41M | 18.64M | 6.85M | 6.83M | 7.95M | 7.58M | 7.37M | 6.57M | 6.28M | 6.36M | 3.90M | 8.43M | 8.49M | 8.62M | 0.31M | 0.35M | 0.99M | 0.43M | | | | | 5.93M | 7.28M | 9.92M | 11.54M | 13.27M | 15.54M | 0.27M | 0.24M | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.04M | 0.03M | 0.04M | 0.08M | 0.01M | 0.01M | 0.01M | | | | | | | 4.43M | | | | 1.61M | 4.72M | 4.46M | 2.96M | 1.22M | 0.94M | 0.90M | 1.55M | 1.54M | 0.97M | 0.95M | 0.94M | 0.98M | 0.91M | 0.83M | 0.83M | 0.36M | 0.57M | 3.14M | 4.20M | 72.86M | 5.18M | 4.34M | 5.55M | 0.04M | 0.04M | 0.04M | 0.51M | 0.08M | 0.36M | 0.40M | 1.98M | 5.51M | 5.49M | 5.46M | 5.01M | 5.46M | 5.67M | 4.07M | 2.35M | 0.91M | 0.13M | 0.17M | 0.66M |
|
Non-Current Assets
|
-18.96M | -20.26M | -69.30M | 5.11M | -56.33M | 7.91M | 9.62M | 30.06M | 32.07M | 32.49M | 33.59M | 46.65M | 49.66M | 50.56M | 50.82M | 52.83M | 53.04M | 56.24M | 59.08M | 62.77M | 69.03M | 72.24M | 78.71M | 73.92M | 74.73M | 73.09M | 87.56M | 89.18M | 92.36M | 96.85M | 99.04M | 90.43M | 93.71M | 99.91M | 110.51M | 118.97M | 139.44M | 140.62M | 143.02M | 142.05M | 143.36M | 137.82M | 132.99M | 62.86M | 63.36M | 64.90M | 67.26M | 156.85M | 155.90M | 153.18M | 151.21M | 164.00M | 154.49M | 151.11M | 160.79M | 157.48M | 157.01M | 136.13M | 133.47M | 129.29M | 127.46M | 128.86M | 133.11M |
|
Assets
|
| | | 62.80M | | 66.90M | 79.47M | 115.17M | 121.18M | 105.63M | 109.39M | 105.63M | 108.44M | 107.42M | 101.74M | 92.43M | 99.58M | 111.44M | 110.83M | 105.98M | 116.25M | 112.75M | 114.86M | 106.50M | 106.35M | 107.43M | 122.95M | 118.44M | 124.73M | 130.74M | 135.10M | 132.92M | 142.37M | 146.15M | 147.79M | 150.33M | 181.16M | 191.73M | 191.84M | 193.01M | 196.07M | 188.78M | 203.46M | 105.73M | 107.85M | 114.61M | 116.18M | 215.76M | 216.58M | 213.61M | 199.54M | 210.10M | 202.16M | 200.69M | 189.38M | 183.97M | 182.81M | 161.55M | 154.52M | 145.87M | 147.66M | 155.14M | 164.34M |
|
Accounts Payables
|
0.22M | 1.62M | 2.65M | 2.45M | 5.59M | 3.65M | 4.00M | 1.69M | 1.01M | 0.43M | 2.44M | 3.01M | 5.08M | 5.07M | 3.05M | 2.87M | 4.22M | 4.77M | 5.30M | 3.89M | 6.31M | 5.72M | 8.20M | 11.60M | 10.90M | 6.73M | 5.43M | 5.38M | 6.92M | 11.80M | 8.88M | 6.90M | 9.29M | 11.80M | 13.91M | 12.43M | 18.18M | 17.15M | 13.25M | 9.05M | 12.09M | 8.51M | 11.99M | 8.78M | 7.72M | 9.53M | 8.99M | 13.31M | 10.56M | 11.74M | 11.27M | 13.33M | 8.13M | 12.35M | 9.24M | 7.61M | 8.31M | 8.65M | 12.07M | 11.26M | 10.63M | 13.27M | 13.86M |
|
Dividends payables
|
| | 1.59M | 1.59M | 1.59M | 2.12M | 2.65M | 2.65M | 2.65M | 3.17M | 3.17M | 3.16M | 3.16M | 1.60M | 1.60M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.09M | 0.09M | 0.09M | | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.22M | 0.23M | 0.23M | 0.24M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.22M | 1.62M | 4.24M | 4.04M | 7.18M | 5.77M | 6.65M | 4.34M | 3.65M | 3.61M | 5.61M | 6.17M | 8.24M | 6.67M | 4.65M | 3.41M | 4.76M | 5.32M | 5.84M | 4.43M | 6.85M | 6.26M | 8.74M | 11.69M | 10.99M | 6.82M | 5.43M | 5.48M | 7.01M | 11.89M | 8.98M | 7.00M | 9.39M | 11.89M | 14.00M | 12.53M | 18.28M | 17.26M | 13.36M | 9.27M | 12.32M | 8.75M | 12.23M | 9.03M | 7.97M | 9.53M | 8.99M | 13.31M | 10.56M | 11.74M | 11.27M | 13.33M | 8.13M | 12.35M | 9.24M | 7.61M | 8.31M | 8.65M | 12.07M | 11.26M | 10.63M | 13.27M | 13.86M |
|
Accumulated Expenses
|
| | | 0.78M | | 0.26M | 0.89M | 4.88M | 4.52M | 4.21M | 4.31M | 4.18M | 5.72M | 5.80M | 7.98M | 5.61M | 5.01M | 4.80M | 5.32M | 3.92M | 3.69M | 5.18M | 5.12M | 3.04M | 2.08M | 2.09M | 2.60M | 1.53M | 1.82M | 2.24M | 2.17M | 2.85M | 2.47M | 3.02M | 3.04M | 2.03M | 1.89M | 2.91M | 2.28M | 3.10M | 3.56M | 3.51M | 3.75M | 2.27M | 2.09M | 3.42M | 3.89M | 4.73M | 7.46M | 5.59M | 4.48M | 5.20M | 5.54M | 3.37M | 2.63M | 2.51M | 2.38M | 1.88M | 2.99M | 3.03M | 3.01M | 2.46M | 3.91M |
|
Other Accumulated Expenses
|
-0.00M | -0.02M | -0.04M | -0.04M | -0.05M | | | | | | | | | | | 1.27M | | | | 2.24M | | 0.51M | 0.51M | 0.91M | 0.48M | 0.81M | | 0.38M | 0.17M | 0.62M | 0.43M | 0.66M | 0.17M | 0.25M | 0.42M | 0.36M | 0.19M | 0.75M | 0.53M | 0.45M | 0.29M | 0.57M | 0.65M | 0.23M | 0.20M | 0.56M | 0.77M | 1.10M | 0.82M | 1.33M | 0.68M | 1.20M | 0.75M | 1.20M | 0.72M | 0.89M | 0.68M | 0.73M | 0.82M | 0.89M | 0.85M | 0.88M | 2.31M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.57M | 0.57M | 0.58M | 0.74M | 0.77M | 0.84M | 0.86M | 0.87M | 0.88M | 0.89M | 0.89M | 0.84M | | | | | 1.84M | 4.35M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 1.38M | 1.46M | 1.47M | 1.48M | 1.48M | 1.49M | 1.50M | 1.54M | 1.49M | 1.22M | 0.84M | 0.70M | | | | | | | 0.38M | 0.39M | 0.39M | 0.40M | 0.41M | 7.87M | 8.21M | 8.63M | 7.29M | 5.19M | 3.15M | 1.37M | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 1.64M | | 6.00M | 10.19M | 15.99M | 8.14M | 3.68M | 3.19M | 2.67M | 1.39M | 2.24M | 0.66M | 0.93M | 1.76M | 5.16M | 5.71M | 2.09M | 6.34M | 2.35M | 3.35M | 0.23M | 0.00M | 0.77M | 1.08M | 2.03M | 0.70M | 0.98M | 1.22M | 2.36M | 3.38M | 1.55M | 1.55M | 1.93M | 2.00M | 0.85M | 0.85M | 1.54M | 1.29M | 0.83M | 1.16M | 0.95M | 1.37M | 2.47M | 3.21M | 6.80M | 4.14M | 3.02M | 3.16M | 3.94M | 0.74M | 1.13M | 1.01M | 1.20M | 1.46M | 0.43M | 0.16M | 0.20M | 0.40M | 0.19M | 0.63M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.94M | 1.62M | 4.24M | 6.46M | 7.18M | 13.08M | 21.59M | 25.76M | 22.45M | 11.50M | 15.10M | 13.03M | 16.20M | 16.09M | 14.75M | 11.88M | 13.01M | 17.89M | 1.00M | 14.02M | 18.43M | 15.27M | 18.43M | 14.87M | 13.77M | 9.68M | 9.11M | 8.94M | 9.93M | 15.02M | 12.83M | 15.01M | 18.87M | 18.52M | 19.65M | 17.56M | 31.19M | 30.41M | 26.32M | 27.98M | 24.49M | 17.35M | 20.46M | 12.09M | 12.03M | 17.11M | 17.95M | 29.66M | 28.32M | 23.37M | 19.47M | 24.68M | 16.63M | 19.11M | 15.10M | 11.32M | 12.15M | 10.96M | 15.21M | 14.48M | 14.04M | 15.92M | 18.40M |
|
Capital Leases
|
| | | | | | | | | | | | | 3.12M | 2.76M | 2.39M | 2.02M | 1.64M | 1.27M | 0.83M | 0.41M | 0.11M | | 3.10M | 0.02M | | | | | | | 1.22M | 1.12M | 1.02M | 0.93M | 0.83M | 0.72M | 0.66M | 0.55M | 0.43M | 0.32M | 0.20M | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.65M | 1.50M | 1.35M | 1.57M | 1.38M | 1.44M | 1.23M | 1.00M | 0.78M | 0.56M | 0.34M | 0.17M | | | | | | | | | | | | | | | | | | | 5.74M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.56M | 42.77M | 42.99M | 43.20M | 43.47M | 53.54M | 55.98M | 58.52M | 61.19M | 64.06M | 67.34M | 70.80M | 74.43M | 78.25M | 82.27M | 86.49M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.20M | 0.21M | 0.78M | 0.67M | 0.83M | 0.88M | 1.04M | 0.51M | 0.34M | 0.32M | 0.34M | 0.38M | 0.41M | 0.32M | 0.52M | 0.68M | 0.96M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.83M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13M | 12.10M | 11.76M | 11.83M | 15.15M | 15.26M | 14.87M | 14.51M | 14.32M | 14.17M | 16.88M | 14.93M | 14.04M | 14.47M | 14.52M | 15.26M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 2.84M | 0.86M | 0.16M | 0.12M | 0.09M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.11M | 2.06M | 2.14M | 2.50M | 2.60M | 2.66M | 2.33M | 2.28M | 2.51M | 2.40M | 2.54M | 2.79M | 2.97M | 2.86M | 2.84M | 2.89M | 2.88M | 2.89M | 2.99M | 0.45M | 2.83M | 2.77M | 2.54M | 0.62M | 2.79M | 2.58M | 2.55M | 0.52M | 2.67M | 2.81M | 2.79M | 0.94M | 3.18M | 2.96M | 3.67M | 0.59M | 3.81M | 4.05M | 4.91M | 1.10M | 5.49M | 6.28M | 6.71M | 3.10M | 3.03M | 3.18M | 3.12M | 4.60M | 4.43M | 4.29M | 4.04M | 10.37M | 11.28M | 12.15M | 11.96M | 11.79M | 12.13M | 11.21M | 10.28M | 10.67M | 10.95M | 11.96M | 12.49M |
|
Total Non-Current Liabilities
|
-2.11M | -2.06M | -2.14M | 6.46M | -2.60M | -2.66M | -2.33M | 25.76M | 22.45M | 11.50M | 15.10M | 13.03M | 16.20M | 19.21M | 17.50M | 14.27M | 15.03M | 19.53M | 20.59M | 17.40M | 18.85M | 15.38M | 18.43M | 17.06M | 13.79M | 9.68M | 9.11M | 10.85M | 9.93M | 15.03M | 14.62M | 19.88M | 21.49M | 20.89M | 22.15M | 22.48M | 38.18M | 35.14M | 28.74M | 33.85M | 25.49M | 17.98M | 20.76M | 3.11M | 12.40M | 18.17M | 18.85M | 65.35M | 64.55M | 64.23M | 64.43M | 73.65M | 67.58M | 65.26M | 75.08M | 75.87M | 77.84M | 83.44M | 82.26M | 107.92M | 112.12M | 124.02M | 125.88M |
|
Total Liabilities
|
| | | 8.95M | | | | 28.04M | 24.96M | 13.90M | 17.64M | 15.81M | 19.18M | 22.08M | 20.35M | 17.15M | 17.91M | 22.42M | 23.58M | 17.85M | 21.68M | 18.14M | 20.97M | 17.68M | 16.59M | 12.26M | 11.66M | 11.37M | 12.60M | 17.84M | 17.41M | 20.82M | 24.67M | 23.85M | 25.82M | 23.07M | 41.99M | 39.19M | 33.64M | 34.95M | 30.98M | 24.25M | 27.47M | 15.20M | 15.43M | 21.35M | 21.97M | 95.01M | 92.87M | 87.60M | 83.89M | 98.33M | 101.16M | 106.14M | 103.85M | 103.55M | 107.95M | 111.72M | 116.59M | 118.59M | 123.07M | 135.98M | 138.38M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.21M | 2.07M | 1.93M | 2.31M | 2.14M | 2.28M | 2.09M | 1.88M | 1.66M | 1.44M | 1.23M | 1.00M | | | | | 1.84M | 4.35M | | | | | | | | | | | | | 5.74M | |
|
Common Equity
|
18.22M | 18.82M | 67.23M | 53.85M | 52.95M | 51.17M | 55.54M | 87.13M | 96.22M | 91.73M | 91.75M | 83.83M | 89.27M | 85.34M | 81.39M | 74.54M | 81.67M | 89.02M | 87.24M | 88.13M | 94.57M | 94.60M | 93.89M | 88.82M | 89.76M | 95.17M | 111.29M | 107.08M | 112.14M | 112.90M | 117.69M | 112.11M | 117.70M | 122.30M | 121.97M | 127.26M | 139.17M | 152.53M | 158.19M | 158.06M | 165.09M | 164.52M | 175.99M | 90.54M | 92.42M | 93.26M | 94.21M | 120.75M | 123.72M | 126.00M | 115.64M | 111.76M | 100.99M | 94.56M | 85.53M | 80.43M | 74.85M | 49.83M | 37.94M | 27.28M | 24.58M | 19.16M | 25.96M |
|
Shareholder's Equity
|
2.11M | | | 53.85M | 2.60M | 51.17M | 55.54M | 87.13M | 96.22M | 91.73M | 91.75M | 83.83M | 89.27M | 85.34M | 81.39M | 74.54M | 81.67M | 89.02M | 87.24M | 88.13M | 94.57M | 94.60M | 93.89M | 88.82M | 89.76M | 95.17M | 111.29M | 107.08M | 112.14M | 112.90M | 117.69M | 112.11M | 117.70M | 122.30M | 121.97M | 127.26M | 139.17M | 152.53M | 158.19M | 158.06M | 165.09M | 164.52M | 175.99M | 90.54M | 92.42M | 93.26M | 94.21M | 120.75M | 123.72M | 126.00M | 115.64M | 111.76M | 100.99M | 94.56M | 85.53M | 80.43M | 74.85M | 49.83M | 37.94M | 27.28M | 24.58M | 19.16M | 25.96M |
|
Liabilities and Shareholders Equity
|
| | | 62.80M | | 66.90M | 79.47M | 115.17M | 121.18M | 105.63M | 109.39M | 105.63M | 108.44M | 107.42M | 101.74M | 92.43M | 99.58M | 111.44M | 110.83M | 105.98M | 116.25M | 112.75M | 114.86M | 106.50M | 106.35M | 107.43M | 122.95M | 118.44M | 124.73M | 130.74M | 135.10M | 132.92M | 142.37M | 146.15M | 147.79M | 150.33M | 181.16M | 191.73M | 191.84M | 193.01M | 196.07M | 188.78M | 203.46M | 105.73M | 107.85M | 114.61M | 116.18M | 215.76M | 216.58M | 213.61M | 199.54M | 210.10M | 202.16M | 200.69M | 189.38M | 183.97M | 182.81M | 161.55M | 154.52M | 145.87M | 147.66M | 155.14M | 164.34M |
|
Treasury Shares
|
| | | | | | 0.05M | 0.10M | 0.10M | 0.10M | 0.19M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | | 0.34M | 0.34M | 0.34M | | 0.34M | 0.34M | 0.34M | | 0.34M | 0.34M | 0.34M | 0.22M | 0.34M | 0.34M | 0.34M | 0.40M | 0.34M | 0.34M | 0.34M | 0.35M | 0.34M | 0.34M | 0.34M | 0.13M | 0.34M | 0.34M | 0.34M | 0.70M | 0.34M | 0.34M | 0.34M | 0.88M | 0.68M | 1.94M | 1.93M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Retained Earnings
|
| | | 97.89M | | 92.72M | 77.50M | 39.52M | 26.02M | 21.89M | 15.02M | -5.85M | | | -1.67M | -5.90M | | 5.92M | 2.26M | 2.04M | 7.41M | 6.60M | 4.50M | -0.95M | -0.15M | 5.19M | 6.50M | 2.04M | 5.60M | 6.18M | 10.48M | 4.52M | 9.69M | 13.16M | 12.09M | 12.66M | 13.23M | 14.71M | 17.36M | 16.88M | 13.09M | 10.57M | 14.86M | 12.65M | 14.44M | 14.97M | 15.76M | 17.56M | 20.70M | 22.49M | 11.87M | 7.71M | -3.33M | -10.06M | -19.24M | -24.58M | -30.25M | -57.26M | -69.94M | -81.08M | -89.40M | -100.88M | -105.54M |
|
Preferred Shares
|
0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |