|
Cash & Equivalents
|
0.49M | 4.08M | 3.93M | 3.73M | 2.92M | 5.19M | 3.96M | 0.15M | 4.01M | 3.44M | 3.99M | 1.44M | 2.37M | 3.94M | 0.67M | 2.49M | 1.89M | 1.17M | 0.94M | 0.46M | 1.48M | 1.04M | 1.26M | 1.17M | 1.54M | 3.98M | 33.93M | 40.16M | 33.67M | 43.99M | 5.00M | 0.98M | 2.33M | 1.38M | 2.27M | 1.17M | 1.30M | 14.69M | 2.60M | 6.25M | 7.85M | 9.23M | 1.35M | 2.77M | 1.87M | 9.50M | 3.49M | 5.15M | 20.68M | 15.05M | 5.29M | 12.32M | 11.41M | 3.78M | 12.45M | 10.55M | 30.52M | 56.49M | 70.13M | 81.05M | 84.29M | 89.68M |
|
Cash & Current Investments
|
0.49M | 4.08M | 3.93M | 3.73M | 2.92M | 5.19M | 3.96M | 0.15M | 4.01M | 3.44M | 3.99M | 1.44M | 2.37M | 3.94M | 0.67M | 2.49M | 1.89M | 1.17M | 0.94M | 0.46M | 1.48M | 1.04M | 1.26M | 1.17M | 1.54M | 3.98M | 33.93M | 40.16M | 33.67M | 43.99M | 5.00M | 0.98M | 2.33M | 1.38M | 2.27M | 1.17M | 1.30M | 14.69M | 2.60M | 6.25M | 7.85M | 9.23M | 1.35M | 2.77M | 1.87M | 9.50M | 3.49M | 5.15M | 20.68M | 15.05M | 5.29M | 12.32M | 11.41M | 3.78M | 12.45M | 10.55M | 30.52M | 56.49M | 70.13M | 81.05M | 84.29M | 89.68M |
|
Receivables - Net
|
| | 1.77M | | 8.95M | 4.62M | 2.45M | 1.62M | 3.30M | 3.30M | 1.96M | 6.52M | 1.84M | 0.62M | 3.71M | 6.34M | 1.23M | 2.00M | 0.70M | 2.33M | 2.31M | 9.61M | 4.41M | 5.10M | 2.10M | 9.23M | | 7.10M | 6.50M | 4.30M | 14.83M | 4.00M | 37.94M | 23.17M | 14.06M | 3.00M | 2.80M | 3.30M | 8.06M | 2.70M | 2.00M | 2.00M | 9.81M | 2.30M | 2.20M | 3.00M | 14.22M | 10.00M | 10.00M | 38.67M | 20.87M | 9.40M | 14.60M | 19.70M | 25.17M | 35.94M | 30.35M | 28.55M | 13.63M | 27.45M | 35.88M | 25.37M |
|
Receivables
|
| | 1.77M | | 8.95M | 4.62M | 2.45M | 1.62M | 3.30M | 3.30M | 1.96M | 6.52M | 1.84M | 0.62M | 3.71M | 6.34M | 1.23M | 2.00M | 0.70M | 2.33M | 2.31M | 9.61M | 4.41M | 5.10M | 2.10M | 9.23M | | 7.10M | 6.50M | 4.30M | 14.83M | 4.00M | 37.94M | 23.17M | 14.06M | 3.00M | 2.80M | 3.30M | 8.06M | 2.70M | 2.00M | 2.00M | 9.81M | 2.30M | 2.20M | 3.00M | 14.22M | 10.00M | 10.00M | 38.67M | 20.87M | 9.40M | 14.60M | 19.70M | 25.17M | 35.94M | 30.35M | 28.55M | 13.63M | 27.45M | 35.88M | 25.37M |
|
Inventory
|
| | 18.21M | | 13.81M | 10.01M | 17.73M | 16.62M | 33.14M | 34.68M | 40.17M | 51.53M | 51.30M | 32.38M | 33.97M | 26.10M | 24.52M | 27.65M | 37.02M | 41.53M | 44.95M | 48.96M | 61.90M | 55.28M | 57.77M | 66.58M | 68.60M | 72.35M | 64.61M | 63.81M | 172.49M | 170.93M | 116.45M | 106.51M | 115.35M | 99.77M | 90.46M | 73.63M | 72.09M | 70.27M | 59.48M | 49.60M | 53.59M | 55.98M | 55.63M | 65.89M | 99.83M | 106.67M | 123.19M | 125.19M | 152.84M | 144.34M | 140.63M | 144.12M | 159.65M | 153.36M | 130.92M | 112.54M | 104.48M | 87.08M | 85.95M | 105.86M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.05M | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.21M | 0.21M | 0.21M | 0.21M | 0.40M | 0.40M | 0.40M | 0.40M | 0.38M | 0.38M | 0.38M | 0.38M | 2.53M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.38M | | 0.49M | 1.78M | 0.61M | 0.57M | 3.79M | 0.94M | 0.55M | 2.16M | 2.99M | 5.13M | 0.61M | 3.10M | 3.34M | 4.84M | 1.01M | 1.14M | 4.80M | 5.48M | 1.52M | 3.73M | 2.37M | 0.67M | 0.85M | 6.31M | 6.33M | 6.55M | 6.93M | 3.90M | 3.12M | 3.56M | 5.29M | 5.12M | 6.78M | 4.69M | 4.53M | 4.23M | 3.62M | 3.54M | 6.53M | 7.46M | 11.19M | 11.00M | 8.09M | 7.68M | 7.21M | 18.74M | 5.29M | 6.73M | 10.38M | 10.14M | 7.49M | 7.55M | 7.46M | 11.31M | 9.22M | 8.79M | 11.63M | 17.61M |
|
Current Assets
|
| | 24.28M | | 26.17M | 21.59M | 24.76M | 27.27M | 49.12M | 44.15M | 47.02M | 61.88M | 68.76M | 48.55M | 41.87M | 44.83M | 41.82M | 42.91M | 43.33M | 51.66M | 66.31M | 65.50M | 69.47M | 76.39M | 83.99M | 80.84M | 108.18M | 139.55M | 129.14M | 128.31M | 208.92M | 212.33M | 163.68M | 134.61M | 123.59M | 126.17M | 111.38M | 98.49M | 74.42M | 84.22M | 85.36M | 67.85M | 62.14M | 71.79M | 94.62M | 101.42M | 119.95M | 152.33M | 190.29M | 192.62M | 176.83M | 194.82M | 205.29M | 198.09M | 205.00M | 203.48M | 194.61M | 203.51M | 195.51M | 201.34M | 212.59M | 234.36M |
|
Property, Plant & Equipment (Net)
|
| | 3.01M | | 2.92M | 3.04M | 3.44M | 3.48M | 3.73M | 3.69M | 4.76M | 4.74M | 4.90M | 4.75M | 4.54M | 4.42M | 4.42M | 4.46M | 7.89M | 7.71M | 7.81M | 7.52M | 7.54M | 7.22M | 7.15M | 7.05M | 7.53M | 7.42M | 7.20M | 7.07M | 30.46M | 29.66M | 29.16M | 28.33M | 27.39M | 26.50M | 24.97M | 24.54M | 23.67M | 22.78M | 22.11M | 21.43M | 21.91M | 21.35M | 20.63M | 20.04M | 20.09M | 19.18M | 19.19M | 19.35M | 20.57M | 20.23M | 19.91M | 20.57M | 19.38M | 19.47M | 19.12M | 20.07M | 21.55M | 22.24M | 22.22M | 22.78M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.27M | 2.60M | 2.60M | 2.60M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 49.46M | 49.46M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 62.42M | 62.42M | 62.30M | 62.30M | 62.30M | 62.30M |
|
Intangibles
|
| | 0.07M | | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.05M | 2.32M | 3.67M | 3.52M | 3.38M | 3.79M | 3.63M | 3.55M | 3.42M | 3.30M | 3.18M | 3.06M | 2.94M | 32.42M | 31.68M | 30.94M | 30.19M | 29.45M | 28.73M | 27.98M | 26.73M | 26.01M | 25.30M | 24.58M | 23.86M | 23.15M | 22.45M | 21.75M | 21.05M | 20.36M | 19.66M | 18.96M | 18.26M | 17.56M | 16.87M | 16.17M | 15.47M | 14.77M | 14.07M | 15.89M | 14.98M | 14.10M | 13.28M | 12.46M | 11.63M |
|
Goodwill & Intangibles
|
| | 0.07M | | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.05M | 2.59M | 6.28M | 6.12M | 5.98M | 4.64M | 4.49M | 4.41M | 4.28M | 4.16M | 4.03M | 3.91M | 3.79M | 81.88M | 81.14M | 78.74M | 78.00M | 77.25M | 76.53M | 75.78M | 74.53M | 73.81M | 73.10M | 72.38M | 71.67M | 70.95M | 70.25M | 69.56M | 68.86M | 68.16M | 67.46M | 66.76M | 66.06M | 65.37M | 64.67M | 63.97M | 63.27M | 62.57M | 61.88M | 78.31M | 77.40M | 76.40M | 75.58M | 74.75M | 73.93M |
|
Long-Term Deferred Tax
|
| | 3.67M | | 2.54M | 2.64M | 3.09M | 0.50M | | | 3.89M | 3.39M | 3.39M | 4.94M | 5.36M | 5.26M | 5.09M | 5.17M | 6.03M | 4.87M | 3.21M | 2.61M | 3.29M | 1.56M | 1.94M | 1.70M | 2.53M | | 2.04M | 1.87M | | | 9.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.07M | | 0.08M | 0.08M | 0.08M | 0.12M | 0.21M | 0.42M | 0.34M | 0.32M | 0.29M | 0.27M | 0.55M | 0.09M | 0.11M | 0.15M | 0.10M | 0.11M | 0.10M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.18M | 0.18M | 0.18M | 0.07M | 0.11M | 0.09M | 0.09M | 0.16M | 3.14M | 2.93M | 2.72M | 2.51M | 2.30M | 2.10M | 1.89M | 1.68M | 1.47M | 4.22M | 4.01M | 3.79M | 3.58M | 3.37M | 3.15M | 2.42M | 3.14M | 3.16M | 3.17M | 3.22M | 2.33M | 2.33M | 2.35M | 2.36M |
|
Non-Current Assets
|
| | 6.82M | | 5.62M | 5.84M | 6.70M | 4.19M | 4.03M | 4.19M | 10.21M | 9.73M | 9.81M | 11.01M | 10.50M | 10.25M | 10.04M | 10.21M | 16.61M | 18.95M | 17.25M | 16.19M | 15.54M | 13.34M | 13.56M | 13.11M | 14.29M | 13.56M | 13.24M | 12.82M | 112.53M | 110.98M | 117.33M | 106.40M | 104.75M | 110.69M | 107.85M | 105.71M | 105.73M | 103.50M | 101.88M | 99.91M | 99.51M | 97.74M | 96.06M | 95.71M | 95.77M | 94.52M | 94.43M | 93.93M | 95.66M | 95.00M | 93.76M | 93.30M | 91.68M | 90.68M | 106.30M | 105.92M | 107.14M | 106.54M | 105.27M | 104.59M |
|
Assets
|
| | 31.10M | | 31.79M | 27.44M | 31.45M | 31.46M | 53.15M | 48.34M | 57.23M | 71.61M | 78.58M | 59.56M | 52.37M | 55.08M | 51.86M | 53.12M | 59.94M | 70.62M | 83.55M | 81.69M | 85.01M | 89.73M | 97.56M | 93.95M | 122.47M | 153.11M | 142.38M | 141.13M | 321.44M | 323.31M | 281.01M | 241.01M | 228.34M | 236.86M | 219.24M | 204.21M | 180.15M | 187.73M | 187.24M | 167.76M | 161.65M | 169.53M | 190.68M | 197.13M | 215.72M | 246.84M | 284.73M | 286.55M | 272.49M | 289.82M | 299.06M | 291.39M | 296.67M | 294.16M | 300.92M | 309.43M | 302.65M | 307.88M | 317.85M | 338.95M |
|
Accounts Payables
|
| | 6.35M | | 2.89M | 3.33M | 5.23M | 4.52M | 14.48M | 3.79M | 6.22M | 9.25M | 9.12M | 6.22M | 3.96M | 7.58M | 6.56M | 7.83M | 2.53M | 8.70M | 17.79M | 10.26M | 5.79M | 3.80M | 4.91M | 4.15M | 5.11M | 29.02M | 9.75M | 8.53M | 10.88M | 29.25M | 10.77M | 10.84M | 8.67M | 13.73M | 9.68M | 8.09M | 10.27M | 11.51M | 12.14M | 9.53M | 19.42M | 8.97M | 8.94M | 6.70M | 9.62M | 8.62M | 13.88M | 14.89M | 14.16M | 15.16M | 17.58M | 16.83M | 23.40M | 13.74M | 9.94M | 11.06M | 8.69M | 11.27M | 13.18M | 19.99M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 65.15M | 52.10M | 55.08M | 29.07M | 29.00M | 31.00M | 33.00M | 15.18M | 14.00M | 22.00M | 15.93M | | 2.00M | 10.00M | 14.00M | 7.00M | 15.00M | | | | | | | 5.00M | | | | | | | | |
|
Payables
|
| | 6.35M | | 2.89M | 3.33M | 5.23M | 4.52M | 14.48M | 3.79M | 6.22M | 9.25M | 9.12M | 6.22M | 3.96M | 7.58M | 6.56M | 7.83M | 2.53M | 8.70M | 17.79M | 10.26M | 5.79M | 3.80M | 4.91M | 4.15M | 5.31M | 29.02M | 9.75M | 8.53M | 76.04M | 81.35M | 65.86M | 39.90M | 37.67M | 44.73M | 42.68M | 23.27M | 24.27M | 33.51M | 28.07M | 9.53M | 21.42M | 18.97M | 22.94M | 13.70M | 24.62M | 8.62M | 13.88M | 14.89M | 14.16M | 15.16M | 17.58M | 21.83M | 23.40M | 13.74M | 9.94M | 11.06M | 8.69M | 11.27M | 13.18M | 19.99M |
|
Accumulated Expenses
|
| | 0.69M | | 0.25M | 0.38M | 0.70M | 0.41M | 0.66M | 0.77M | 0.66M | 0.36M | 0.28M | 0.43M | 0.29M | 0.39M | 0.29M | 0.44M | 1.98M | 0.56M | 0.40M | 0.24M | 3.02M | 2.67M | 2.59M | 2.86M | 2.89M | 2.10M | 2.68M | 2.59M | 15.22M | 16.41M | 19.38M | 21.55M | 19.02M | 19.92M | 18.16M | 20.20M | 18.12M | 20.13M | 19.98M | 19.41M | 5.33M | 20.35M | 27.33M | 16.30M | 30.64M | 31.86M | 35.98M | 36.06M | 27.91M | 32.72M | 28.33M | 30.26M | 31.54M | 31.43M | 29.92M | 31.59M | 33.81M | 36.39M | 37.94M | 42.20M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 2.97M | | | | 0.91M | | | | 0.16M | 0.14M | 0.10M | 0.07M | 0.11M | 0.12M | 0.23M | 0.12M |
|
Short term Debt
|
| | 5.01M | | 8.70M | 3.82M | 6.36M | 4.83M | 5.45M | 8.53M | 12.74M | 17.23M | 24.48M | 18.08M | 15.37M | 14.24M | 0.28M | 0.27M | 6.32M | 9.16M | 10.29M | 14.98M | 20.57M | 26.14M | 25.60M | 15.02M | 0.20M | 0.14M | 0.09M | 0.10M | 66.20M | 53.15M | 56.13M | 30.11M | 29.00M | 33.13M | 99.67M | 99.32M | 14.00M | 22.00M | 15.93M | 6.90M | 7.31M | 10.00M | 14.00M | 7.00M | 15.00M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 4.25M | 5.00M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 1.67M | | | | 1.89M | 1.78M | 1.63M | 1.47M | 1.96M | 2.00M | 2.02M | 2.05M |
|
Current Taxes
|
| | | | | | | | 0.70M | 1.17M | | 2.12M | 1.24M | | | | | | | | | | | | 1.67M | 1.79M | 0.32M | 3.40M | 2.15M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 12.05M | | 11.84M | 7.53M | 12.29M | 9.77M | 21.29M | 14.25M | 19.62M | 28.96M | 35.11M | 24.72M | 19.61M | 22.21M | 7.12M | 8.54M | 11.21M | 18.43M | 28.48M | 25.48M | 30.96M | 32.86M | 35.58M | 24.58M | 10.30M | 34.96M | 15.64M | 13.15M | 95.36M | 101.47M | 90.16M | 64.41M | 60.41M | 67.28M | 161.62M | 143.65M | 46.13M | 58.18M | 55.34M | 37.42M | 37.77M | 48.34M | 59.85M | 50.78M | 64.44M | 46.86M | 56.74M | 59.07M | 52.63M | 54.72M | 53.59M | 57.12M | 58.55M | 47.36M | 42.31M | 46.56M | 47.81M | 52.39M | 54.80M | 64.03M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1.02M | | 0.14M | 0.15M | 0.12M | 0.14M | 5.06M | 4.99M | 4.92M | 4.84M | 4.82M | 4.75M | 4.67M | 4.60M | 0.53M | 0.46M | 4.39M | 4.32M | 4.44M | 4.38M | 4.29M | 4.21M | 4.15M | 4.15M | 0.15M | 0.13M | 0.11M | 0.08M | 101.16M | 101.00M | 100.84M | 99.67M | 101.59M | 97.92M | 0.01M | 0.01M | 81.98M | 80.87M | 81.01M | 79.49M | 77.98M | 76.46M | 75.35M | 74.25M | 73.14M | 91.53M | 80.68M | 49.83M | 38.98M | 35.93M | 25.09M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 0.41M | | 0.37M | 0.44M | 0.52M | 0.59M | 1.13M | 1.19M | 1.18M | 1.24M | 1.30M | 1.35M | 1.41M | 1.47M | 1.53M | 1.69M | 1.74M | 0.09M | 0.88M | 4.92M | 1.60M | 3.16M | 4.52M | 6.35M | 3.71M | 4.18M | 3.54M | 4.08M | 4.25M | 4.33M | 5.54M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | 7.05M | 6.53M | 5.74M | 7.64M | 7.28M | 6.79M | 3.93M | 3.41M | 2.81M | 3.63M | 5.50M | 5.82M | 6.28M | 6.18M | 5.76M | 6.06M | 5.77M | 5.17M | 4.79M | 4.49M | 4.16M | 3.83M | 4.92M | 4.42M | 3.94M | 3.49M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.33M | 1.83M | 1.53M | 1.50M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 24.28M | | | | 15.60M | 22.75M | 32.92M | 29.86M | 35.25M | 37.08M | 39.73M | 28.73M | 10.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.65M | 53.93M | | | | |
|
Total Liabilities
|
| | 13.07M | | 11.98M | 7.68M | 12.41M | 9.91M | 26.35M | 19.24M | 24.54M | 33.81M | 39.93M | 30.01M | 24.28M | 26.80M | 7.65M | 9.00M | 15.94M | 24.58M | 34.46M | 31.36M | 35.59M | 37.08M | 39.73M | 28.73M | 10.45M | 35.09M | 15.75M | 13.24M | 197.99M | 202.87M | 191.00M | 164.46M | 159.13M | 171.31M | 167.22M | 149.25M | 135.04M | 145.38M | 142.29M | 122.55M | 121.03M | 129.62M | 139.49M | 130.19M | 144.78M | 145.95M | 143.79M | 115.96M | 97.62M | 98.32M | 87.61M | 66.81M | 67.90M | 55.55M | 52.25M | 55.53M | 56.80M | 61.06M | 63.07M | 73.06M |
|
Total Debt
|
| | 6.03M | | 8.84M | 3.97M | 6.48M | 4.97M | 10.51M | 13.52M | 17.66M | 22.07M | 29.30M | 22.82M | 20.04M | 18.84M | 0.81M | 0.73M | 10.71M | 13.48M | 14.73M | 19.36M | 24.87M | 30.35M | 29.74M | 19.17M | 0.35M | 0.27M | 0.20M | 0.18M | 167.36M | 154.14M | 156.97M | 129.79M | 130.59M | 131.04M | 99.68M | 99.33M | 95.98M | 102.87M | 96.94M | 86.39M | 85.29M | 86.46M | 89.35M | 81.25M | 88.14M | 95.78M | 84.93M | 54.08M | 43.23M | 40.18M | 29.34M | 5.00M | | | | | | | | |
|
Common Equity
|
| | 18.02M | | 19.81M | 19.75M | 19.04M | 21.55M | 26.80M | 29.10M | 32.70M | 37.81M | 38.64M | 29.55M | 28.09M | 28.28M | 44.21M | 44.11M | 44.00M | 46.04M | 49.10M | 50.33M | 49.42M | 52.66M | 57.83M | 65.22M | 112.02M | 118.02M | 126.63M | 127.89M | 123.45M | 120.44M | 90.01M | 76.55M | 69.21M | 65.55M | 52.01M | 54.95M | 45.11M | 42.35M | 44.95M | 45.21M | 40.62M | 39.91M | 51.20M | 66.94M | 70.94M | 100.90M | 140.94M | 170.59M | 174.88M | 191.50M | 211.45M | 224.58M | 228.77M | 238.61M | 248.67M | 253.90M | 245.85M | 246.82M | 254.78M | 265.89M |
|
Shareholder's Equity
|
| | 18.02M | | 19.81M | 19.75M | 19.04M | 21.55M | 26.80M | 29.10M | 32.70M | 37.81M | 38.64M | 29.55M | 28.09M | 28.28M | 44.21M | 44.11M | 44.00M | 46.04M | 49.10M | 50.33M | 49.42M | 52.66M | 57.83M | 65.22M | 112.02M | 118.02M | 126.63M | 127.89M | 123.45M | 120.44M | 90.01M | 76.55M | 69.21M | 65.55M | 52.01M | 54.95M | 45.11M | 42.35M | 44.95M | 45.21M | 40.62M | 39.91M | 51.20M | 66.94M | 70.94M | 100.90M | 140.94M | 170.59M | 174.88M | 191.50M | 211.45M | 224.58M | 228.77M | 238.61M | 248.67M | 253.90M | 245.85M | 246.82M | 254.78M | 265.89M |
|
Liabilities and Shareholders Equity
|
| | 31.10M | | 31.79M | 27.44M | 31.45M | 31.46M | 53.15M | 48.34M | 57.23M | 71.61M | 78.58M | 59.56M | 52.37M | 55.08M | 51.86M | 53.12M | 59.94M | 70.62M | 83.55M | 81.69M | 85.01M | 89.73M | 97.56M | 93.95M | 122.47M | 153.11M | 142.38M | 141.13M | 321.44M | 323.31M | 281.01M | 241.01M | 228.34M | 236.86M | 219.24M | 204.21M | 180.15M | 187.73M | 187.24M | 167.76M | 161.65M | 169.53M | 190.68M | 197.13M | 215.72M | 246.84M | 284.73M | 286.55M | 272.49M | 289.82M | 299.06M | 291.39M | 296.67M | 294.16M | 300.92M | 309.43M | 302.65M | 307.88M | 317.85M | 338.95M |
|
Retained Earnings
|
| | -25.10M | | -23.23M | -23.35M | -24.07M | -21.56M | -16.43M | -14.23M | -11.27M | -6.80M | -6.46M | -15.58M | -17.11M | -16.95M | -16.64M | -16.75M | -17.83M | -15.94M | -13.12M | -12.04M | -13.07M | -10.12M | -5.29M | -0.51M | -2.43M | 3.30M | 11.83M | 13.93M | 8.73M | 5.67M | -24.95M | -38.83M | -46.93M | -50.97M | -64.77M | -62.10M | -72.87M | -75.76M | -73.37M | -73.33M | -78.08M | -79.16M | -67.88M | -52.01M | -45.82M | -16.27M | 23.54M | 52.90M | 57.98M | 73.51M | 92.70M | 106.28M | 110.23M | 119.79M | 129.37M | 137.18M | 134.62M | 137.37M | 147.54M | 159.91M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.80M | |