|
Cash & Equivalents
|
43.01M | 45.92M | 48.23M | 83.91M | 241.95M | 221.63M | 185.80M | 165.85M | 138.84M | 168.14M | 130.54M | 107.28M | 88.67M | 71.64M | 78.20M | 3.40M | 69.86M | 63.06M | 61.74M | 2.83M | 45.04M | 43.42M | 3.60M | 1.54M | 2.07M | 2.31M | 23.10M | 29.10M | 20.58M | 11.33M | 9.32M | 36.55M | 14.53M | 32.39M | 10.97M | 37.64M | 126.55M | 46.53M | 36.00M | 119.05M | 25.02M | 17.35M | 85.00M | 104.53M | 117.40M | 104.10M | 81.90M | 107.00M | 86.52M | 64.53M | 46.85M | 34.82M | 75.40M | 23.10M | 25.18M | 12.65M | 11.53M | 6.89M | 33.51M | 29.80M | 16.10M | 15.90M | 11.81M | 15.04M | 36.50M | 40.40M |
|
Short-term Investments
|
37.23M | 27.19M | 27.08M | 27.16M | 43.14M | 19.45M | 42.18M | 48.17M | 58.48M | 65.04M | 82.94M | 87.72M | 87.89M | 84.83M | 65.50M | 42.72M | 39.98M | 37.14M | 35.02M | 37.84M | 52.20M | 54.30M | 52.21M | 0.28M | 31.65M | 21.58M | 13.66M | 3.40M | 7.09M | 12.62M | 10.21M | 19.47M | 12.86M | 6.00M | 5.73M | 17.97M | 0.17M | 0.17M | 0.05M | 88.91M | 80.25M | 76.59M | 61.93M | 34.16M | 58.09M | 77.96M | 48.99M | 23.96M | 12.90M | 5.37M | 2.50M | | | | | | | | | 7.60M | 9.00M | 9.23M | 14.90M | 14.85M | 17.90M | 19.65M |
|
Cash & Current Investments
|
80.24M | 73.11M | 75.31M | 111.07M | 285.09M | 241.08M | 227.98M | 214.02M | 197.32M | 233.18M | 213.48M | 195.00M | 176.56M | 156.48M | 143.70M | 46.12M | 109.84M | 100.20M | 96.76M | 40.67M | 97.25M | 97.72M | 55.81M | 1.82M | 33.72M | 23.88M | 36.76M | 32.50M | 27.67M | 23.95M | 19.52M | 56.02M | 27.39M | 38.38M | 16.70M | 55.61M | 126.72M | 46.71M | 36.05M | 207.97M | 105.28M | 93.94M | 146.93M | 138.69M | 175.49M | 182.06M | 130.89M | 130.96M | 99.42M | 69.90M | 49.35M | 34.82M | 75.40M | 23.10M | 25.18M | 12.65M | 11.53M | 6.89M | 33.51M | 37.40M | 25.10M | 25.13M | 26.71M | 29.89M | 54.40M | 60.05M |
|
Receivables - Net
|
-1.58M | 0.39M | 0.31M | 0.27M | 200.96M | 0.56M | 1.74M | 0.84M | 0.53M | 0.55M | 0.62M | 0.22M | 0.32M | 0.35M | 2.55M | 1.38M | 0.38M | 0.11M | | 0.28M | 0.34M | 0.03M | 0.06M | 0.10M | 0.07M | 0.01M | 0.65M | 0.49M | 0.45M | 0.46M | 0.10M | 0.03M | 0.23M | 0.14M | 0.05M | 0.02M | | | | 0.01M | | | | 1.37M | 1.99M | 1.55M | 3.31M | 1.01M | 1.97M | 1.11M | 1.82M | 0.56M | 5.00M | 5.00M | 17.14M | 5.00M | | | 15.55M | 15.46M | 18.62M | 19.54M | 23.96M | 22.29M | 25.13M | 26.57M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 1.05M | | | 0.03M | 0.18M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 1.20M | | 1.30M | 1.30M | 1.30M | 4.96M | 0.23M | 0.23M | 0.23M |
|
Receivables
|
-1.58M | 0.39M | 0.31M | 0.27M | 200.96M | 0.56M | 1.74M | 0.84M | 0.53M | 0.55M | 0.62M | 0.22M | 0.32M | 0.35M | 2.55M | 2.43M | 0.38M | 0.11M | | 0.46M | 0.34M | 0.03M | 0.06M | 0.11M | 0.07M | 0.01M | 0.65M | 0.49M | 0.45M | 0.46M | 0.10M | 0.03M | 0.23M | 0.14M | 0.05M | 0.02M | | | | 0.01M | | | | 1.37M | 1.99M | 1.55M | 3.31M | 1.01M | 1.97M | 1.11M | 1.82M | 0.56M | 5.00M | 5.00M | 17.14M | 5.00M | | | 15.55M | 16.76M | 19.92M | 20.84M | 28.92M | 22.52M | 25.36M | 26.80M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | 0.92M | 0.72M | 1.17M | 1.04M | 0.79M | 1.17M | 1.21M | 1.10M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | | | | 2.00M | 2.53M | 2.92M | 3.54M | 2.93M | 3.43M | 4.21M | 4.43M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | | 1.36M | 1.68M | 1.55M | 1.80M | 2.61M | 3.28M | 3.44M | 3.32M |
|
Inventory
|
0.09M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | | | | 4.28M | 4.94M | 5.63M | 6.38M | 6.34M | 7.88M | 8.86M | 8.85M |
|
Prepaid Assets
|
1.21M | 1.46M | 1.50M | 1.56M | 0.08M | | 3.31M | 3.22M | 2.48M | 3.30M | 2.71M | 3.00M | 2.47M | 2.34M | 1.85M | 1.40M | 1.41M | 1.80M | 1.49M | 1.00M | 0.89M | 1.00M | 1.02M | 0.10M | 0.41M | 0.38M | 0.62M | 1.78M | 1.46M | 1.48M | 1.43M | 0.96M | 1.04M | 0.75M | 0.85M | 1.33M | 1.74M | 2.66M | 3.54M | 3.81M | 3.67M | 4.07M | 4.19M | 2.38M | 1.99M | 3.54M | 6.84M | 8.51M | 8.33M | 8.32M | 2.81M | 1.32M | 0.91M | 2.16M | 0.84M | 0.92M | 0.70M | 1.17M | 1.55M | 1.90M | 1.72M | 1.51M | 2.62M | 8.16M | 2.70M | 2.87M |
|
Current Assets
|
85.18M | 76.29M | 78.57M | 314.43M | 287.44M | 244.61M | 233.03M | 218.08M | 200.32M | 237.03M | 216.81M | 198.22M | 179.34M | 159.17M | 148.10M | 127.74M | 111.63M | 102.52M | 98.59M | 93.61M | 98.48M | 98.75M | 98.99M | 2.07M | 105.24M | 100.19M | 72.85M | 68.70M | 60.74M | 56.29M | 50.77M | 37.52M | 28.54M | 39.27M | 34.08M | 39.11M | 145.43M | 138.98M | 132.81M | 123.99M | 109.00M | 98.06M | 89.14M | 108.28M | 121.34M | 107.97M | 89.51M | 116.52M | 96.83M | 73.96M | 51.48M | 36.70M | 81.31M | 30.25M | 49.65M | 14.01M | 7.62M | 5.13M | 57.22M | 62.72M | 53.52M | 54.81M | 64.79M | 68.45M | 91.28M | 98.58M |
|
Buildings
|
| | | 1.13M | | | | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.01M | 5.58M | 5.17M | 4.78M | 5.51M | 5.37M | 5.04M | 6.07M | 6.07M | | | 5.04M | | | | 1.64M | 1.50M | 0.94M | 0.75M | 0.68M | 0.61M | 0.54M | 0.48M | 0.91M | 0.37M | 0.15M | 0.71M | 0.70M | 0.68M | 0.80M | 0.72M | 0.44M | 0.40M | 0.36M | 0.32M | 0.28M | 0.33M | 0.29M | 0.26M | 0.39M | 0.36M | 0.37M | 0.34M | 0.30M | 0.48M | 0.44M | 0.43M | 0.38M | 0.68M | 1.09M | 0.97M | 0.86M | 0.16M | 0.12M | 17.71M | 0.00M | | | 23.29M | 23.56M | 23.67M | 24.44M | 23.88M | 23.52M | 23.40M | 23.61M |
|
Long-Term Investments
|
| | | | | 42.65M | 40.04M | 38.49M | 33.01M | 56.99M | 57.38M | 54.27M | 47.18M | 49.41M | 51.91M | 59.97M | 65.22M | 63.81M | 58.35M | 51.45M | 34.90M | 25.12M | 16.63M | 3.42M | 1.52M | 0.83M | 0.82M | | | | | | | | | | | | | | | | | | | 1.17M | 2.54M | | | | | | | | 40.63M | | | | 49.71M | | | | | | | |
|
Intangibles
|
| | | | | | | 0.15M | 0.14M | 0.14M | 0.14M | 0.30M | 0.13M | 0.12M | 0.12M | 0.30M | 0.11M | 0.11M | 0.10M | 0.30M | 0.09M | 0.09M | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | | | | 0.60M | 0.60M | 0.60M | 0.61M | 0.70M | 5.58M | 5.63M | 5.69M |
|
Goodwill & Intangibles
|
| | | 0.17M | | | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.30M | 0.13M | 0.12M | 0.12M | 0.30M | 0.11M | 0.11M | 0.10M | 0.30M | 0.09M | 0.09M | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | | | | 0.60M | 0.60M | 0.60M | 0.61M | 0.70M | 5.58M | 5.63M | 5.69M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | | | | 4.70M | 5.00M | 5.08M | 5.16M | 5.62M | 5.82M | 6.13M | 6.71M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.48M | | | | 0.12M | 0.29M | 0.10M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 5.80M | 5.50M | 0.13M | 0.13M | 0.27M | 0.35M | 0.54M | 0.20M | 0.26M | 0.26M | 0.20M | 0.20M | 0.70M | 0.53M | 0.53M | 1.17M | 0.87M | 0.47M | 0.47M | 0.17M | 0.17M | 3.39M | 0.17M | 0.17M | 0.17M | 0.99M | 0.80M | 1.28M | 2.77M | 6.28M | 5.56M | 5.34M | 5.32M |
|
Non-Current Assets
|
-85.18M | -76.29M | -78.57M | -314.43M | -287.44M | -244.61M | -233.03M | 44.71M | -200.32M | 62.99M | 62.92M | 59.91M | 51.76M | 53.45M | 55.40M | 61.84M | 67.12M | 64.97M | 59.26M | 52.27M | 35.63M | 25.77M | 17.13M | 0.91M | 1.90M | 0.98M | 1.66M | 0.82M | 0.81M | 0.93M | 0.84M | 0.57M | 0.52M | 0.36M | 0.32M | 0.40M | 0.45M | 0.56M | 0.61M | 0.93M | 2.87M | 2.82M | 2.65M | 2.29M | 2.34M | 3.83M | 5.34M | 2.56M | 4.96M | 4.57M | 4.19M | 3.57M | 2.06M | 0.77M | 35.10M | 4.74M | 4.77M | 4.83M | 59.32M | 59.29M | 67.41M | 70.43M | 60.62M | 61.34M | 61.36M | 60.81M |
|
Assets
|
| | | | | | | 262.79M | | 300.02M | 279.74M | 258.13M | 231.10M | 212.62M | 203.50M | 189.58M | 178.75M | 167.49M | 157.85M | 145.87M | 134.11M | 124.52M | 116.12M | 2.98M | 107.14M | 101.17M | 74.51M | 69.52M | 61.54M | 57.22M | 51.62M | 38.09M | 29.06M | 39.63M | 34.39M | 39.51M | 145.89M | 139.54M | 133.42M | 124.92M | 111.87M | 100.87M | 91.79M | 110.56M | 123.68M | 111.80M | 94.85M | 119.08M | 101.79M | 78.54M | 55.66M | 40.27M | 83.37M | 31.02M | 84.75M | 18.75M | 12.39M | 9.96M | 116.54M | 122.01M | 120.93M | 125.24M | 125.41M | 129.79M | 152.65M | 159.38M |
|
Accounts Payables
|
1.11M | 2.00M | 2.10M | 1.27M | 4.12M | 2.98M | 6.31M | 4.72M | 3.60M | 1.60M | 1.42M | 3.49M | 1.54M | 2.45M | 1.69M | 2.06M | 2.52M | 2.21M | 2.08M | 1.30M | 1.16M | 0.85M | 0.36M | 0.25M | 1.19M | 0.35M | 0.67M | 0.94M | 0.72M | 0.83M | 0.53M | 0.84M | 0.90M | 0.50M | 1.46M | 0.75M | 1.44M | 0.13M | 0.37M | 1.25M | 0.28M | 0.39M | 2.12M | 1.32M | 1.50M | 4.24M | 5.93M | 2.96M | 1.83M | 3.86M | 6.42M | 4.71M | 1.04M | 0.04M | 0.12M | 0.02M | 0.01M | 0.16M | 0.35M | 0.33M | 0.27M | 0.30M | 0.11M | 0.12M | 0.07M | 0.56M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 34.77M | 33.74M | 30.94M | 30.34M | 29.67M | 19.40M | 12.65M | 5.77M | 5.49M | 5.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | | | | | | | | | | | |
|
Payables
|
1.11M | 2.00M | 2.10M | 1.27M | 4.12M | 2.98M | 6.31M | 4.72M | 3.60M | 1.60M | 1.42M | 3.49M | 1.54M | 2.45M | 1.69M | 2.06M | 2.52M | 2.21M | 2.08M | 1.30M | 1.16M | 0.85M | 0.36M | 0.25M | 1.19M | 0.35M | 35.44M | 34.68M | 31.65M | 31.17M | 30.20M | 20.24M | 13.55M | 6.27M | 6.95M | 5.83M | 1.44M | 0.13M | 0.37M | 1.25M | 0.28M | 0.39M | 2.12M | 1.32M | 1.50M | 4.24M | 5.93M | 2.96M | 1.83M | 3.86M | 6.42M | 4.71M | 1.04M | 0.04M | 7.68M | 0.02M | 0.01M | 0.16M | 0.35M | 0.33M | 0.27M | 0.30M | 0.11M | 0.12M | 0.07M | 0.56M |
|
Accumulated Expenses
|
3.65M | 4.26M | 4.92M | 5.27M | 2.20M | 5.47M | 3.63M | 10.52M | 12.10M | 12.06M | 16.11M | 16.17M | 9.84M | 6.48M | 4.92M | 6.08M | 5.00M | 5.53M | 7.69M | 8.83M | 7.87M | 5.92M | 2.37M | 0.28M | 2.71M | 1.30M | 0.82M | 0.93M | 0.62M | 0.68M | 0.68M | 0.60M | 0.65M | 0.68M | 0.92M | 1.37M | 0.51M | 0.90M | 1.08M | 1.50M | 0.88M | 1.41M | 1.58M | 1.27M | 1.78M | 2.54M | 2.48M | 2.23M | 2.52M | 2.55M | 1.47M | 2.14M | 0.91M | 1.04M | 9.26M | 1.08M | 0.72M | 0.71M | 11.94M | 10.77M | 10.51M | 9.55M | 10.62M | 17.24M | 14.92M | 11.80M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.13M | | | | 0.06M | | | | 0.05M | | | | 0.03M | | | 0.52M | 0.54M | 0.40M | 0.46M | 0.65M | 0.81M | 0.73M | 1.46M | 1.09M | 1.32M | 0.95M | 1.40M | 1.84M | 2.04M | 2.76M | 3.93M | 4.91M | 8.77M | 9.55M | 8.75M | 6.74M | 6.98M | 7.37M | 8.14M | 4.07M | 4.44M | 0.95M | 0.18M | 0.12M | 0.74M | 2.07M | 0.92M | 1.37M | 1.36M | 1.48M | 1.29M | 0.23M | 0.23M | 0.22M | 0.23M |
|
Short term Debt
|
1.39M | 1.40M | 1.42M | 1.44M | 1.46M | 1.48M | 1.72M | 1.71M | 1.72M | 1.91M | 1.59M | 1.24M | 0.90M | 0.87M | 0.84M | 0.85M | 0.86M | 0.87M | 0.87M | 0.85M | 0.78M | 0.70M | 0.48M | | | | 0.68M | 1.16M | 0.20M | 0.13M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.46M | 0.47M | 0.49M | 0.51M | 0.52M | 0.66M | 0.68M | 1.81M | 1.84M | 1.98M | 1.91M | 1.42M | 0.38M | 0.49M | | | | 0.21M | 0.10M | 0.66M | 0.69M | 0.71M | 0.81M | 0.62M | 0.63M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | 5.05M | 6.47M | 2.26M | 2.84M | 2.83M | 0.57M | 1.08M | 2.65M |
|
Current Deferred Revenue
|
6.08M | 5.10M | 0.32M | 0.47M | 77.16M | 86.34M | 84.14M | 81.71M | 75.93M | 73.49M | 74.45M | 57.71M | 35.92M | 4.86M | 2.36M | 2.36M | | | | | 0.06M | 0.03M | | 1.75M | | | 0.44M | 0.44M | 0.60M | 0.50M | 0.40M | 0.28M | 0.26M | 0.85M | 0.53M | 0.21M | | 0.01M | 0.01M | 0.01M | | | | | 0.33M | 0.76M | 1.98M | 1.33M | 2.04M | 0.85M | 0.23M | | | | 0.14M | | | | 0.04M | 0.04M | 0.06M | 0.04M | 0.06M | 0.03M | | 0.06M |
|
Total Current Liabilities
|
12.26M | 12.81M | 13.54M | 101.23M | 84.94M | 96.27M | 95.80M | 98.66M | 93.35M | 89.06M | 93.58M | 78.61M | 48.20M | 13.07M | 9.81M | 11.35M | 8.37M | 8.61M | 10.64M | 10.98M | 9.87M | 7.50M | 3.21M | 2.34M | 3.90M | 1.64M | 37.91M | 37.76M | 33.33M | 33.63M | 31.99M | 21.96M | 15.22M | 9.28M | 9.51M | 8.74M | 2.90M | 2.44M | 3.30M | 4.80M | 4.37M | 6.20M | 9.08M | 11.85M | 13.66M | 16.82M | 17.80M | 14.18M | 15.57M | 17.25M | 14.16M | 13.19M | 4.31M | 1.64M | 12.24M | 6.84M | 2.79M | 1.78M | 20.05M | 19.49M | 15.57M | 14.72M | 19.52M | 18.99M | 16.92M | 15.91M |
|
Non-Current Debt
|
3.05M | 2.69M | 2.33M | 1.97M | 1.59M | 1.22M | 1.84M | 1.35M | 0.92M | 2.44M | 2.19M | 1.99M | 1.78M | 1.56M | 1.35M | 1.14M | 0.92M | 0.70M | 0.48M | 0.28M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
22.65M | 22.22M | | 147.19M | 128.33M | 109.27M | 90.26M | 70.93M | 37.72M | 19.42M | 1.95M | 3.24M | 2.43M | 1.62M | 1.77M | 1.18M | | | | | | | | 0.73M | | | 0.40M | 0.29M | 0.18M | 0.07M | 0.02M | 0.05M | | | | | 0.14M | 0.14M | 0.16M | 0.17M | | | | | | | | | | | | | | | 0.12M | | | | 0.21M | 0.20M | 0.19M | 0.18M | 0.93M | 0.91M | 0.88M | 0.87M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 98.90M | | | | 104.64M | | | | 108.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.31M | 33.31M | 33.31M | | 64.53M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.70M | | | | 29.78M | 32.13M | 32.99M | 35.30M | 35.08M | 36.18M | 37.42M | 35.49M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | 8.30M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.57M | 1.44M | 1.19M | 1.06M | 0.93M | 0.98M | 0.81M | 1.05M | 0.55M | 0.41M | | | | 0.12M | | | | 0.20M | 0.17M | 1.30M | 1.10M | 0.89M | 0.78M | 0.77M | 0.54M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | 0.68M | 1.16M | 0.20M | 0.13M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 9.55M | 4.61M | 4.66M | 17.56M | 13.33M | 10.47M | 10.76M | 10.63M | 3.41M | 3.20M | 3.22M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 3.06M | | | 37.63M | 36.94M | 33.36M | 33.61M | 31.98M | | | | | | | | | | | | | | | | | | | | | | | | 12.48M | 1.84M | 2.79M | 1.78M | 20.51M | 19.91M | 17.11M | 16.00M | 16.38M | 22.07M | 20.00M | 18.75M |
|
Total Liabilities
|
38.06M | 37.81M | 37.08M | 250.39M | 214.87M | 206.76M | 187.90M | 170.94M | 131.99M | 110.92M | 97.73M | 83.84M | 52.40M | 16.26M | 12.93M | 13.66M | 9.29M | 9.30M | 11.11M | 11.26M | 10.01M | 7.50M | 3.21M | 3.46M | 3.90M | 1.64M | 38.31M | 38.10M | 33.55M | 33.74M | 32.01M | 22.02M | 15.22M | 9.28M | 9.51M | 8.74M | 3.04M | 2.58M | 3.46M | 4.97M | 6.06M | 7.76M | 10.52M | 13.04M | 14.72M | 17.75M | 18.78M | 14.99M | 16.62M | 17.80M | 14.57M | 13.19M | 4.31M | 1.64M | 12.54M | 11.39M | 7.40M | 6.45M | 38.06M | 33.24M | 27.58M | 26.77M | 27.00M | 25.49M | 23.20M | 21.97M |
|
Total Debt
|
4.44M | 4.10M | 3.76M | 3.41M | 3.05M | 2.70M | 3.56M | 3.06M | 2.64M | 4.35M | 3.79M | 3.23M | 2.67M | 2.43M | 2.19M | 1.99M | 1.78M | 1.56M | 1.35M | 1.14M | 0.92M | 0.70M | 0.48M | | | | 0.68M | 1.16M | 0.20M | 0.13M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 68.99M | | | | 91.85M | | 189.10M | 182.01M | 174.29M | 178.70M | 196.36M | 190.57M | -93.34M | 169.46M | 158.18M | 146.73M | -103.01M | 124.10M | 117.02M | 112.91M | -109.35M | 103.23M | 99.53M | 36.21M | 31.43M | 27.99M | 23.48M | 19.60M | 16.07M | 13.84M | 30.35M | 24.88M | 30.98M | 142.85M | 136.96M | 129.95M | 119.94M | 105.81M | 93.11M | 81.27M | 97.52M | 108.96M | 94.06M | 76.07M | 104.09M | 85.16M | 60.74M | 41.09M | 27.08M | 79.06M | 29.38M | 72.22M | -25.95M | -28.31M | 3.52M | -15.83M | 88.77M | 93.35M | 98.47M | 98.40M | 104.30M | 129.44M | 137.41M |
|
Shareholder's Equity
|
53.31M | 44.24M | 46.84M | 68.99M | 78.24M | 86.03M | 90.36M | 91.85M | 107.56M | 189.10M | 182.01M | 174.29M | 178.70M | 196.36M | 190.57M | -93.34M | 169.46M | 158.18M | 146.73M | -103.01M | 124.10M | 117.02M | 112.91M | -109.35M | 103.23M | 99.53M | 36.21M | 31.43M | 27.99M | 23.48M | 19.60M | 16.07M | 13.84M | 30.35M | 24.88M | 30.98M | 142.85M | 136.96M | 129.95M | 119.94M | 105.81M | 93.11M | 81.27M | 97.52M | 108.96M | 94.06M | 76.07M | 104.09M | 85.16M | 60.74M | 41.09M | 27.08M | 79.06M | 29.38M | 72.22M | -25.95M | -28.31M | 3.52M | -15.83M | 88.77M | 93.35M | 98.47M | 98.40M | 104.30M | 129.44M | 137.41M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 262.79M | | 300.02M | 279.74M | 258.13M | 231.10M | 212.62M | 203.50M | 189.58M | 178.75M | 167.49M | 157.85M | 145.87M | 134.11M | 124.52M | 116.12M | 2.98M | 107.14M | 101.17M | 74.51M | 69.52M | 61.54M | 57.22M | 51.62M | 38.09M | 29.06M | 39.63M | 34.39M | 39.51M | 145.89M | 139.54M | 133.42M | 124.92M | 111.87M | 100.87M | 91.79M | 110.56M | 123.68M | 111.80M | 94.85M | 119.08M | 101.79M | 78.54M | 55.66M | 40.27M | 83.37M | 31.02M | 84.75M | 18.75M | 12.39M | 9.96M | 116.54M | 122.01M | 120.93M | 125.24M | 125.41M | 129.79M | 152.65M | 159.38M |
|
Retained Earnings
|
-194.57M | -204.23M | -202.89M | -229.30M | -222.50M | -218.72M | -216.24M | -218.40M | -205.81M | -208.07M | -217.12M | -226.93M | -224.67M | -210.18M | -218.06M | -233.93M | -241.99M | -254.37M | -267.27M | -280.63M | -295.63M | -303.77M | -308.63M | -116.28M | -320.01M | -324.34M | -125.91M | -131.04M | -134.63M | -139.46M | -144.23M | -147.98M | -152.12M | -161.95M | -167.74M | -173.49M | -178.33M | -184.81M | -192.50M | -203.34M | -218.43M | -232.20M | -244.91M | -262.57M | -279.82M | -295.90M | -314.76M | -337.20M | -357.13M | -382.40M | -402.69M | -417.23M | -365.60M | -370.50M | 7.39M | -410.70M | -413.15M | -414.72M | -85.54M | -78.01M | -74.50M | -73.40M | -73.45M | -70.80M | -70.31M | -66.70M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.31M | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 1.38M | | | | 1.57M | | | | 1.36M | | | | 0.51M | | | | 0.10M | | | | 0.14M | 0.04M | | 0.77M | 0.82M | 1.03M | 1.07M | 1.32M | | 1.61M | 1.65M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | |