|
Cash & Equivalents
|
2.40M | 2.40M | 2.12M | 2.59M | 1.49M | 1.86M | 1.78M | 2.06M | 1.92M | 1.89M | 1.82M | 1.59M | 1.34M | 1.54M | 1.70M | 1.67M | 2.05M | 1.66M | 2.11M | 2.06M | 1.76M | 1.36M | 1.24M | 1.16M | 1.21M | 1.29M | 1.00M | 1.14M | 0.44M | 0.31M | 1.48M | 0.63M | 1.52M | 0.70M | 0.77M | 1.25M | 0.85M | 0.75M | 0.48M | 0.63M | 1.69M | 1.27M | 18.68M | 107.80M | 105.39M | 44.05M | 21.23M | 44.14M | 8.60M | 14.74M | 14.05M | 11.07M | 20.80M | 12.49M | 15.37M | 17.04M | 16.82M | 15.45M | 25.02M | 24.61M | 27.25M | 47.69M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.41M | | | | 0.21M | 0.16M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | 1.21M | | | | | | | | | | | 2.56M | | | | 40.38M | | | | 6.59M | 6.00M | 8.08M | 8.08M | 0.03M | 9.43M | 0.03M | 0.69M | | | | |
|
Cash & Current Investments
|
2.40M | 2.40M | 2.12M | 2.59M | 1.49M | 1.86M | 1.78M | 2.06M | 1.92M | 1.89M | 1.82M | 1.59M | 1.34M | 1.54M | 2.10M | 1.67M | 2.05M | 1.66M | 2.32M | 2.22M | 1.86M | 1.46M | 1.33M | 1.25M | 1.30M | 1.29M | 1.00M | 1.14M | 0.44M | 0.31M | 1.48M | 1.84M | 1.52M | 0.70M | 0.77M | 1.25M | 0.85M | 0.75M | 0.48M | 0.63M | 1.69M | 1.27M | 21.24M | 107.80M | 105.39M | 44.05M | 61.61M | 44.14M | 8.60M | 14.74M | 20.64M | 17.07M | 28.87M | 20.57M | 15.40M | 26.46M | 16.85M | 16.14M | 25.02M | 24.61M | 27.25M | 47.69M |
|
Receivables - Net
|
| | 2.40M | | 2.09M | 2.51M | 1.84M | 1.52M | 2.33M | 1.75M | 1.39M | 2.04M | 2.05M | 2.32M | 2.16M | 1.49M | 1.63M | 2.05M | 1.55M | 1.02M | 1.05M | 0.98M | 1.24M | 1.26M | 1.21M | 1.11M | 1.44M | 1.03M | 1.25M | 2.89M | 1.90M | 1.97M | 3.98M | 3.89M | 3.89M | 3.92M | 2.90M | 2.47M | 2.44M | 3.00M | 2.23M | 3.03M | 3.85M | 3.51M | 4.73M | 5.12M | 6.46M | 6.98M | 18.08M | 19.23M | 19.32M | 14.48M | 13.53M | 24.65M | 6.74M | 11.58M | 13.21M | 6.82M | 6.17M | 9.15M | 7.31M | 6.69M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.01M | | 0.03M | 0.04M | | 0.08M | 0.07M | 0.05M | | | | | | | | | | | | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 2.40M | | 2.09M | 2.51M | 1.84M | 1.52M | 2.33M | 1.75M | 1.39M | 2.04M | 2.05M | 2.32M | 2.16M | 1.49M | 1.63M | 2.06M | 1.55M | 1.05M | 1.08M | 0.98M | 1.32M | 1.33M | 1.26M | 1.11M | 1.44M | 1.03M | 1.25M | 2.89M | 1.90M | 1.97M | 3.98M | 3.89M | 3.89M | 3.92M | 5.58M | 2.47M | 2.44M | 3.00M | 2.23M | 3.03M | 3.85M | 3.51M | 4.73M | 5.12M | 6.46M | 6.98M | 18.08M | 19.23M | 19.32M | 14.48M | 13.53M | 24.65M | 6.74M | 11.58M | 13.21M | 6.82M | 6.17M | 9.15M | 7.31M | 6.69M |
|
Raw Materials
|
| | | | | | | | | | 0.43M | 0.27M | 0.42M | 0.34M | 0.19M | 0.36M | 0.22M | 0.28M | 0.29M | 0.41M | 0.45M | 0.41M | 0.34M | 0.36M | 0.29M | 0.22M | 0.27M | | | | 0.54M | | | | 2.03M | | | | 1.52M | | | | 1.19M | | | | 2.42M | | | | 3.65M | | | | 0.47M | | | | 0.31M | | | |
|
Work In Process
|
| | | | | | | | | | 0.37M | 0.34M | 0.37M | 0.33M | 0.43M | 0.34M | 0.28M | 0.22M | 0.36M | 0.34M | 0.25M | 0.44M | 0.19M | 0.18M | 0.22M | 0.21M | 0.24M | | | | 0.69M | | | | 0.48M | | | | 0.53M | | | | 1.92M | | | | 1.11M | | | | 3.84M | | | | 1.58M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 1.22M | 1.20M | 1.01M | 1.15M | 1.14M | 0.99M | 0.94M | 1.33M | 1.01M | 1.12M | 1.20M | 1.07M | 1.01M | 0.89M | 0.69M | 0.75M | 0.61M | | | | 0.77M | | | | 0.75M | | | | 0.42M | | | | 0.26M | | | | 1.95M | | | | 14.55M | | | | 1.32M | | | | 1.51M | | | |
|
Inventory
|
| | 1.77M | | 1.75M | 1.85M | 2.33M | 2.00M | 1.89M | 2.17M | 2.01M | 1.81M | 1.79M | 1.82M | 1.75M | 1.70M | 1.44M | 1.83M | 1.65M | 1.87M | 1.91M | 1.92M | 1.54M | 1.43M | 1.20M | 1.19M | 1.12M | 0.94M | 1.61M | 1.86M | 1.99M | 2.24M | | 3.73M | 3.26M | 2.86M | 2.73M | 2.72M | 2.48M | 2.40M | 2.49M | 2.67M | 3.37M | 3.48M | 2.90M | 3.84M | 5.48M | 7.14M | 20.83M | 28.85M | 22.04M | 20.20M | 21.00M | 22.48M | 1.79M | 7.60M | 7.50M | 1.82M | 1.82M | 1.46M | 1.50M | 1.74M |
|
Prepaid Assets
|
| | 0.16M | | 0.13M | 0.14M | 0.11M | 0.14M | 0.15M | 0.14M | 0.14M | 0.19M | 0.22M | 0.19M | 0.17M | 0.20M | 0.23M | 0.21M | 0.18M | 0.24M | 0.22M | 0.23M | 0.19M | 0.18M | 0.13M | 0.24M | 0.28M | 0.27M | 0.36M | 0.60M | 1.41M | 2.70M | | 2.05M | 0.78M | 0.80M | 0.80M | 0.71M | 1.32M | 1.19M | 1.11M | 2.04M | 2.99M | 2.92M | 5.37M | 7.99M | 15.44M | 8.00M | 13.73M | 14.44M | 5.07M | 16.18M | 16.75M | 8.71M | 5.25M | 8.04M | 8.29M | 4.24M | 3.24M | 2.45M | 2.56M | 3.96M |
|
Current Assets
|
| | 6.43M | | 5.47M | 6.37M | 6.06M | 5.72M | 6.28M | 5.96M | 5.36M | 5.63M | 5.41M | 5.88M | 5.77M | 5.06M | 5.34M | 5.76M | 5.49M | 5.22M | 4.97M | 4.50M | 4.29M | 4.09M | 3.80M | 3.83M | 3.84M | 3.38M | 3.66M | 5.67M | 8.78M | 11.21M | | 14.63M | 12.29M | 13.50M | 9.96M | 9.77M | 11.07M | 10.59M | 11.49M | 12.23M | 34.36M | 172.23M | 151.36M | 113.97M | 109.61M | 85.88M | 106.61M | 100.07M | 196.31M | 186.63M | 76.86M | 169.33M | 62.41M | 144.77M | 47.21M | 44.98M | 58.41M | 58.86M | 62.01M | 90.48M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | | | 9.44M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.26M | | 0.26M | 0.25M | 0.45M | 0.45M | 0.47M | 0.47M | 0.50M | 0.51M | 0.54M | 0.58M | 0.62M | 0.60M | 0.59M | 0.61M | 0.57M | 0.62M | 0.60M | 0.58M | 0.71M | 0.73M | 0.66M | 0.61M | 0.57M | 0.54M | 0.62M | 0.60M | 1.22M | 8.59M | | 10.89M | 9.31M | 8.61M | 7.61M | 2.51M | 1.79M | 1.73M | 1.69M | 1.98M | 2.12M | 6.29M | 7.26M | 29.55M | 174.03M | 206.80M | 245.99M | 253.98M | 146.78M | 235.14M | 227.86M | 132.04M | 195.67M | 103.99M | 180.77M | 160.87M | 144.36M | 141.24M | 135.84M | 131.65M |
|
Long-Term Investments
|
| | | | | | 0.48M | | | 0.78M | | | | | | | | | | | | | | | | | | 0.02M | 0.70M | 0.68M | 1.64M | 2.01M | | 2.14M | 2.57M | 0.85M | | | 0.83M | 0.82M | 0.82M | 0.81M | 0.75M | 3.46M | 0.79M | 5.88M | 116.72M | 116.74M | 116.89M | 117.42M | 7.59M | 1.17M | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.49M | 3.65M | 3.65M | | 10.42M | 8.20M | 8.61M | 8.70M | 8.81M | 8.10M | 7.95M | 8.09M | 8.12M | 9.65M | 9.47M | 9.59M | 9.61M | 10.09M | 9.94M | 55.32M | 54.54M | 27.90M | 27.81M | 9.16M | 8.97M | 0.29M | 6.01M | 5.92M | 0.29M | | | | |
|
Intangibles
|
| | 0.45M | | 0.41M | 0.38M | 0.35M | 0.34M | 0.31M | 0.29M | 0.27M | 0.23M | 0.20M | 0.19M | 0.17M | 0.15M | 0.12M | 0.09M | 0.07M | 0.04M | 0.02M | | | | | | | | 0.09M | 0.42M | 2.96M | 2.87M | | 2.85M | 4.86M | 4.93M | 4.96M | 5.02M | 4.09M | 4.02M | 4.08M | 4.10M | 5.68M | 5.61M | 5.67M | 5.65M | 5.75M | 3.90M | 8.08M | 14.10M | 35.40M | 36.86M | 19.84M | 18.23M | 4.05M | 7.01M | 6.93M | 3.68M | 2.38M | 2.32M | 2.32M | 2.32M |
|
Goodwill & Intangibles
|
| | 0.45M | | 0.41M | 0.38M | 0.35M | 0.34M | 0.31M | 0.29M | 0.27M | 0.23M | 0.20M | 0.19M | 0.17M | 0.15M | 0.12M | 0.09M | 0.07M | 0.04M | 0.02M | | | | | | | | 6.09M | 6.91M | 6.61M | 6.52M | | 13.27M | 13.06M | 13.54M | 13.66M | 13.83M | 12.19M | 11.97M | 12.17M | 12.22M | 15.33M | 15.08M | 15.26M | 15.26M | 15.84M | 13.84M | 63.41M | 68.64M | 63.30M | 64.67M | 29.00M | 27.21M | 4.34M | 13.02M | 12.85M | 3.98M | 2.38M | 2.32M | 2.32M | 2.32M |
|
Long-Term Deferred Tax
|
| | | | | | 1.78M | | | | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | | | | 17.33M | | | | 9.94M | | | | 20.52M | | | | 73.63M | | | | 171.91M | | | | 130.73M | | | |
|
Other Non-Current Assets
|
| | 0.04M | | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.11M | 0.22M | 0.27M | 0.34M | 0.68M | | 0.51M | 0.46M | 0.59M | 0.72M | 0.85M | 0.28M | 0.29M | 0.31M | 0.32M | 0.32M | 0.44M | 0.60M | 0.77M | 5.32M | 4.70M | 4.67M | 4.93M | 92.53M | 6.33M | 6.05M | 98.60M | 32.37M | 91.87M | 7.76M | 9.79M | 20.48M | 20.37M | 21.34M | 22.84M |
|
Non-Current Assets
|
| | 0.74M | | 1.52M | 1.19M | 1.29M | 1.33M | 1.39M | 1.54M | 1.57M | 1.49M | 1.30M | 1.36M | 1.21M | 1.18M | 1.14M | 1.12M | 0.85M | 0.83M | 0.74M | 0.69M | 0.81M | 0.83M | 0.77M | 0.63M | 1.63M | 2.33M | 10.32M | 8.31M | 21.72M | 27.29M | | 38.48M | 37.14M | 25.60M | 40.54M | 40.73M | 31.68M | 27.17M | 29.00M | 31.41M | 41.29M | 61.80M | 107.75M | 111.75M | 380.67M | 433.04M | 489.66M | 510.83M | 365.20M | 340.28M | 301.53M | 209.12M | 4.51M | 4.37M | 0.58M | 186.51M | 162.35M | 159.69M | 151.49M | 151.91M |
|
Assets
|
| | 7.18M | | 7.00M | 7.55M | 7.35M | 7.06M | 7.67M | 7.50M | 6.93M | 7.12M | 6.71M | 7.24M | 6.98M | 6.24M | 6.48M | 6.88M | 6.34M | 6.05M | 5.71M | 5.18M | 5.10M | 4.93M | 4.56M | 0.07M | 5.47M | 5.71M | 13.98M | 13.98M | 30.51M | 38.49M | 53.44M | 53.10M | 49.43M | 39.11M | 50.50M | 50.50M | 42.75M | 37.77M | 40.49M | 43.65M | 75.64M | 234.03M | 259.10M | 225.72M | 490.29M | 518.92M | 596.27M | 610.90M | 561.51M | 526.91M | 378.39M | 378.46M | 299.19M | 299.78M | 270.78M | 231.49M | 220.77M | 218.55M | 213.50M | 242.39M |
|
Accounts Payables
|
| | 0.98M | | 0.98M | 1.15M | 1.03M | 0.55M | 0.94M | 0.64M | 0.87M | 0.87M | 0.92M | 1.12M | 1.11M | 0.84M | 0.91M | 1.34M | 1.06M | 0.93M | 1.01M | 0.87M | 0.94M | 1.01M | 0.88M | 0.76M | 1.23M | 0.90M | 2.83M | 5.46M | 4.27M | 4.68M | | 8.64M | 13.07M | 15.78M | 13.51M | 12.65M | 14.28M | 14.19M | 13.57M | 13.07M | 17.01M | 9.02M | 7.78M | 9.36M | 22.75M | 27.24M | 43.52M | 50.61M | 60.43M | 64.07M | 81.13M | 88.21M | 55.42M | 61.76M | 68.79M | 58.47M | 59.48M | 52.54M | 52.62M | 47.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.13M | 1.25M | 2.27M | 2.44M | 3.16M | | 5.54M | 6.74M | 5.65M | 8.12M | 6.08M | 6.14M | 6.61M | 9.01M | 9.83M | 3.93M | 2.47M | 1.81M | 1.70M | 122.11M | 1.31M | 63.93M | 77.22M | 81.78M | 121.79M | 137.80M | 55.09M | 97.56M | 30.01M | 106.84M | 104.80M | 96.67M | 92.79M | 88.51M | 80.04M |
|
Payables
|
| | 0.98M | | 0.98M | 1.15M | 1.03M | 0.55M | 0.94M | 0.64M | 0.87M | 0.87M | 0.92M | 1.12M | 1.11M | 0.84M | 0.91M | 1.34M | 1.06M | 0.93M | 1.01M | 0.87M | 0.94M | 1.01M | 0.88M | 0.76M | 1.48M | 1.03M | 4.08M | 7.73M | 6.71M | 7.84M | | 14.18M | 19.81M | 21.43M | 21.63M | 18.73M | 20.42M | 20.80M | 22.59M | 22.91M | 20.95M | 11.49M | 9.59M | 11.06M | 144.86M | 28.55M | 107.46M | 127.83M | 142.21M | 185.86M | 218.93M | 143.30M | 152.99M | 91.77M | 175.63M | 163.27M | 156.15M | 145.33M | 141.12M | 127.20M |
|
Accumulated Expenses
|
| | | | | | 0.12M | | | | 0.12M | | | | 0.11M | | | | 0.07M | | | | 0.10M | | | | 0.13M | 0.19M | | | 0.36M | 0.01M | | | 1.50M | 1.27M | 1.29M | 1.56M | 1.24M | 1.72M | 1.82M | 1.59M | 2.59M | 1.50M | 4.34M | 3.21M | 5.03M | | 12.24M | 11.74M | 17.59M | 15.72M | 17.87M | 27.15M | 13.81M | 16.41M | 19.68M | 18.17M | 21.30M | 19.10M | 19.98M | 16.48M |
|
Other Accumulated Expenses
|
| | 0.52M | | 0.48M | 0.29M | 0.53M | 0.56M | 0.47M | 0.44M | 0.42M | 0.41M | 0.36M | 0.47M | 0.45M | 0.44M | 0.43M | 0.36M | 0.34M | 0.36M | 0.33M | 0.37M | 0.48M | 0.54M | 0.46M | 0.43M | 0.40M | 0.45M | 0.43M | 0.14M | 0.71M | 0.73M | | 0.78M | 1.87M | 1.58M | 1.77M | 1.86M | 1.54M | 1.97M | 3.02M | 5.50M | 1.79M | 1.84M | 5.57M | 3.61M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.78M | | | | 0.05M | | | | 1.00M | 1.00M | 0.40M | 0.40M | 0.40M | | | | | 1.88M | 1.47M | 1.32M | 3.87M | 3.33M | 8.60M | 7.38M | 11.13M | 9.61M | 9.72M | 19.57M | 22.91M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.79M | 0.74M | 0.48M | 0.47M | 0.47M | 0.51M | 0.52M | 0.86M | 0.88M | 1.01M | 1.12M | 1.74M | 2.48M | 2.83M | 2.98M | 2.99M | 2.48M | 1.90M | 1.38M | 2.38M | 2.37M | 1.44M | 1.63M | 1.49M | 1.30M | 1.17M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.57M | | 0.06M | 0.58M | 0.29M | 0.30M | 0.02M | 0.02M | 0.01M | 0.01M | 0.04M | 0.15M | 0.13M | | | 0.24M | 0.43M | 0.58M | 0.24M | 0.23M | 0.21M | 0.11M | 0.01M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 2.85M | | 2.08M | 2.53M | 2.22M | 1.70M | 1.79M | 1.57M | 1.41M | 1.62M | 1.33M | 1.92M | 1.93M | 1.35M | 1.37M | 1.95M | 1.90M | 1.88M | 1.58M | 1.49M | 1.63M | 1.66M | 1.34M | 1.28M | 1.88M | 1.84M | 5.75M | 9.84M | 11.02M | 15.99M | | 24.37M | 30.74M | 33.00M | 26.79M | 25.85M | 30.22M | 29.82M | 32.31M | 33.88M | 21.88M | 52.75M | 23.49M | 20.03M | 81.92M | 30.29M | 55.23M | 74.41M | 225.32M | 224.56M | 146.83M | 214.41M | 139.80M | 198.24M | 209.61M | 196.44M | 215.50M | 207.94M | 201.37M | 179.84M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.61M | 0.66M | 0.53M | 0.52M | | 0.49M | 0.48M | 0.47M | 0.45M | 0.46M | 0.48M | 0.49M | 0.37M | 0.35M | 0.34M | 0.32M | 0.10M | | 55.05M | 54.00M | 55.55M | 58.31M | 29.83M | 91.87M | 87.56M | 21.21M | 18.16M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.53M | 0.25M | 0.47M | 0.40M | | | 7.19M | 6.74M | 6.26M | 0.26M | 1.15M | 0.30M | 0.33M | 0.35M | 0.37M | 0.39M | 0.41M | 0.43M | 0.45M | 0.66M | 0.49M | 14.21M | 13.88M | 11.45M | 11.41M | 11.95M | 9.45M | 9.45M | 9.45M | 9.45M | 9.45M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.73M | 0.78M | 0.74M | | 0.57M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.82M | 1.90M | 1.36M | 1.50M | 116.72M | 116.72M | 116.89M | 117.11M | 17.50M | 118.67M | 23.85M | 29.50M | 11.96M | 6.07M | 0.80M | 0.80M | -6.55M | 0.48M | 2.38M | 1.81M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.63M | | | 69.21M | 22.66M | 71.41M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.16M | | | | | | | | 0.92M | | | | 5.05M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 2.94M | 2.78M | 3.73M | 3.63M | 3.51M | 3.68M | 3.85M | 4.02M | 3.79M | 4.26M | 4.21M | 5.51M | 5.54M | 4.98M | 5.84M | 5.26M | 5.14M | 8.70M | 2.16M | 5.51M | 4.74M | 2.34M | 2.27M | 2.99M | 3.40M | 3.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 3.31M | 4.87M | 4.58M | 5.94M | 20.02M | 20.02M | 18.49M | 18.49M | 2.32M | 12.78M | 19.40M | 0.23M | 0.91M | 0.56M | 0.58M | 0.01M | | 2.27M | 3.53M | 0.91M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.79M | | | | 23.20M | 52.69M | 23.13M | 18.80M | 125.09M | 73.73M | 115.48M | 136.53M | 335.21M | 323.79M | 235.53M | 256.99M | 3.93M | 4.03M | 4.14M | 228.44M | | 209.49M | 202.07M | 183.75M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 1.63M | | | | 1.91M | 1.92M | 6.57M | 10.80M | 11.72M | 16.66M | | 25.01M | 31.36M | 36.74M | 30.57M | 29.50M | 35.80M | 35.28M | 37.46M | 39.12M | 26.51M | 57.56M | 27.71M | 24.74M | 145.11M | 93.74M | 133.98M | 155.03M | 337.53M | 336.56M | 254.94M | 257.22M | 240.29M | 233.97M | 243.70M | 228.44M | 218.68M | 211.76M | 205.60M | 184.66M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.61M | 0.66M | 2.96M | 3.30M | | 0.49M | 0.48M | 0.52M | 0.45M | 0.46M | 0.48M | 1.49M | 1.37M | 0.75M | 0.74M | 0.72M | 0.10M | | 55.05M | 54.00M | 57.43M | 59.78M | 31.16M | 95.74M | 90.89M | 29.81M | 25.53M | 11.13M | 9.61M | 9.72M | 19.57M | 22.91M | | |
|
Common Equity
|
| | 14.19M | | 4.92M | 5.03M | 14.36M | 5.35M | 7.67M | 7.50M | 5.53M | 7.12M | 6.67M | 7.24M | 5.05M | 6.24M | 6.48M | 6.48M | 4.44M | 4.17M | 4.13M | 3.70M | 3.47M | 3.26M | 3.22M | 3.17M | 3.55M | 3.79M | 7.41M | 7.46M | 18.79M | 21.83M | 31.54M | 28.10M | 18.06M | 18.03M | 21.85M | 17.93M | 6.95M | 2.48M | 3.03M | 4.52M | 49.13M | 176.47M | 231.39M | 200.98M | 228.46M | 308.46M | 345.40M | 338.76M | 223.99M | 190.34M | 121.50M | 119.06M | 56.68M | 65.02M | 26.28M | 2.25M | 8.64M | 6.79M | 7.90M | 57.73M |
|
Shareholder's Equity
|
| | 14.19M | | 4.92M | 5.03M | 14.36M | 5.35M | 7.67M | 7.50M | 5.53M | 7.12M | 6.67M | 7.24M | 5.05M | 6.24M | 6.48M | 6.48M | 4.44M | 4.17M | 4.13M | 3.70M | 3.47M | 3.26M | 3.22M | 3.17M | 3.55M | 3.79M | 7.41M | 7.46M | 18.79M | 21.83M | 31.54M | 28.10M | 18.06M | 18.03M | 21.85M | 17.93M | 6.95M | 2.48M | 3.03M | 4.52M | 49.13M | 176.47M | 231.39M | 200.98M | 228.46M | 308.46M | 345.40M | 338.76M | 223.99M | 190.34M | 121.50M | 119.06M | 56.68M | 65.02M | 26.28M | 2.25M | 8.64M | 6.79M | 7.90M | 57.73M |
|
Liabilities and Shareholders Equity
|
| | 7.18M | | 7.00M | 7.55M | 7.35M | 7.06M | 7.67M | 7.50M | 6.93M | 7.12M | 6.71M | 7.24M | 6.98M | 6.24M | 6.48M | 6.88M | 6.34M | 6.05M | 5.71M | 5.18M | 5.10M | 4.93M | 4.56M | 0.07M | 5.47M | 5.71M | 13.98M | 13.98M | 30.51M | 38.49M | 53.44M | 53.10M | 49.43M | 39.11M | 50.50M | 50.50M | 42.75M | 37.77M | 40.49M | 43.65M | 75.64M | 234.03M | 259.10M | 225.72M | 490.29M | 518.92M | 596.27M | 610.90M | 561.51M | 526.91M | 378.39M | 378.46M | 299.19M | 299.78M | 270.78M | 231.49M | 220.77M | 218.55M | 213.50M | 242.39M |
|
Treasury Shares
|
| | | | | | | | | | 0.01M | | | | | 0.05M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | 0.22M | 0.08M | 69.00 | 69.00 | 0.00M | 0.07M | 0.08M | 0.09M | 0.37M | 0.01M | 0.01M | 0.01M | 0.06M | | | | | | 0.05M | 0.09M | 0.09M | | | | | 2.50M | 12.00M | 12.00M | 12.00M | | | |
|
Retained Earnings
|
| | -9.45M | | -8.87M | -8.42M | -8.32M | -8.25M | -7.77M | -8.23M | -8.65M | -8.54M | -8.67M | -8.92M | -9.28M | -9.44M | -9.29M | -9.44M | -9.94M | -10.14M | -10.41M | -10.81M | -11.04M | -11.23M | -11.16M | -11.20M | -12.16M | -13.15M | -15.22M | -17.21M | -23.41M | -29.47M | | -44.00M | -55.72M | -62.27M | -66.47M | -76.81M | -88.65M | -95.19M | -96.56M | -113.30M | -122.33M | -117.37M | -81.05M | -128.77M | -145.60M | -174.38M | -200.18M | -207.65M | -329.08M | -378.63M | -444.37M | -467.09M | -567.47M | -565.03M | -600.28M | -627.12M | -628.95M | -665.69M | -686.96M | -702.21M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00 | | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M |