|
Cash & Equivalents
|
0.72M | 0.63M | 0.48M | 0.57M | 0.49M | 0.64M | 0.58M | 0.44M | 0.16M | 0.74M | 0.25M | 3.36M | 3.04M | 3.31M | 3.13M | 3.01M | 4.21M | 4.36M | 5.90M | 6.05M | 6.85M | 7.12M | 7.17M | 5.95M | 2.94M | 1.87M | 2.10M | 1.72M | 2.64M | 2.39M | 4.11M | 3.90M | 5.00M | 5.65M | 6.23M | 6.61M | 7.96M | 7.11M | 1.09M | 0.93M | 5.88M | 0.17M | 0.01M | 0.00M | 0.02M | 0.01M | 1.27M | 0.40M | 0.32M | 0.14M | 0.05M | 0.46M | 0.61M | 4.67M | 10.48M | 3.03M | 2.92M | 18.07M | 14.45M | 34.87M | 38.85M | 37.72M |
|
Cash & Current Investments
|
0.72M | 0.63M | 0.48M | 0.57M | 0.49M | 0.64M | 0.58M | 0.44M | 0.16M | 0.74M | 0.25M | 3.36M | 3.04M | 3.31M | 3.13M | 3.01M | 4.21M | 4.36M | 5.90M | 6.05M | 6.85M | 7.12M | 7.17M | 5.95M | 2.94M | 1.87M | 2.10M | 1.72M | 2.64M | 2.39M | 4.11M | 3.90M | 5.00M | 5.65M | 6.23M | 6.61M | 7.96M | 7.11M | 1.09M | 0.93M | 5.88M | 0.17M | 0.01M | 0.00M | 0.02M | 0.01M | 1.27M | 0.40M | 0.32M | 0.14M | 0.05M | 0.46M | 0.61M | 4.67M | 10.48M | 3.03M | 2.92M | 18.07M | 14.45M | 34.87M | 38.85M | 37.72M |
|
Receivables - Net
|
| | 0.84M | | 0.84M | 1.23M | 0.45M | 1.25M | 0.99M | 1.17M | 0.97M | 1.25M | 1.11M | 1.36M | 1.18M | 1.74M | 1.66M | 1.75M | 1.04M | 2.03M | 1.67M | 1.64M | 1.01M | 2.81M | 2.09M | 3.79M | 3.46M | 4.10M | 3.50M | 3.15M | 3.10M | 2.90M | 4.01M | 3.35M | 3.05M | 2.97M | 1.91M | 2.71M | 2.69M | 3.65M | 2.54M | 4.45M | 4.51M | 5.37M | 4.72M | 4.28M | 3.52M | 2.40M | 1.69M | 1.79M | 1.73M | 0.97M | 1.18M | 1.08M | 3.30M | 0.36M | 0.26M | 5.25M | 8.34M | 7.51M | 7.32M | 6.82M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 2.66M | 0.14M | 0.04M | 0.12M | 0.03M | | 0.01M | 0.03M |
|
Receivables
|
| | 0.84M | | 0.84M | 1.23M | 0.45M | 1.25M | 0.99M | 1.17M | 0.97M | 1.25M | 1.11M | 1.36M | 1.18M | 1.74M | 1.66M | 1.75M | 1.04M | 2.03M | 1.67M | 1.64M | 1.01M | 2.81M | 2.09M | 3.79M | 3.46M | 4.10M | 3.50M | 3.15M | 3.10M | 2.90M | 4.01M | 3.35M | 3.05M | 2.97M | 1.91M | 2.71M | 2.69M | 3.65M | 2.54M | 4.45M | 4.51M | 5.37M | 4.72M | 4.28M | 3.52M | 2.40M | 1.69M | 1.79M | 1.83M | 0.97M | 1.18M | 1.08M | 5.96M | 0.50M | 0.30M | 5.37M | 8.37M | 7.51M | 7.33M | 6.84M |
|
Raw Materials
|
| | | | | | | | | | 1.08M | 1.08M | 1.34M | 1.51M | 1.62M | 1.71M | 1.27M | 1.36M | 1.12M | 1.05M | 1.71M | 2.46M | 2.72M | 3.06M | 3.03M | 2.01M | 3.04M | 1.93M | 1.48M | 2.13M | 1.81M | 2.12M | 2.24M | 2.55M | 2.41M | 2.60M | 2.42M | 2.02M | 2.22M | 1.60M | 1.76M | 1.20M | 1.28M | 1.25M | 1.30M | 1.30M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 0.96M | 1.19M | 1.58M | 1.48M | 1.64M | 1.39M | 1.45M | 1.85M | 1.63M | 1.95M | 1.88M | 2.21M | 2.10M | 2.25M | 3.23M | 3.51M | 2.67M | 3.57M | 5.00M | 7.36M | 6.98M | 6.33M | 5.50M | 5.85M | 5.45M | 4.74M | 4.16M | 5.14M | 5.73M | 5.91M | 3.26M | 4.62M | 3.58M | 4.35M | 6.21M | 6.45M | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 1.68M | | 2.51M | 2.32M | 2.02M | 2.13M | 2.15M | 1.91M | 1.98M | 2.21M | 2.86M | 2.87M | 3.21M | 3.04M | 2.66M | 3.19M | 2.69M | 2.95M | 3.53M | 4.61M | 4.70M | 5.19M | 6.05M | 5.40M | 5.64M | 5.46M | 6.44M | 9.48M | 8.79M | 8.43M | 7.73M | 8.39M | 7.82M | 7.28M | 6.45M | 7.03M | 7.84M | 7.41M | 4.94M | 5.75M | 3.99M | 4.73M | 6.77M | 6.64M | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.20M | | 0.15M | 0.18M | 0.13M | 0.12M | 0.13M | 0.11M | 0.14M | 0.20M | 0.17M | 0.15M | 0.27M | 0.21M | 0.17M | 0.22M | 0.35M | 0.34M | 0.29M | 0.19M | 0.23M | 0.36M | 0.14M | 0.28M | 0.32M | 0.50M | 0.55M | 0.40M | 0.28M | 0.33M | 0.37M | 0.31M | 0.55M | 0.42M | 0.35M | 0.35M | 0.37M | 0.31M | 0.43M | 0.70M | 0.60M | 0.56M | 0.54M | 0.53M | 0.44M | 0.42M | 0.29M | 0.21M | 0.24M | 0.46M | 0.30M | 0.17M | 19.90M | 0.14M | 0.18M | 3.04M | 19.25M | 33.40M | 26.87M | 23.94M |
|
Current Assets
|
| | 3.20M | | 3.98M | 4.38M | 3.18M | 3.94M | 3.49M | 3.92M | 3.34M | 7.01M | 7.17M | 7.68M | 7.79M | 8.01M | 8.72M | 9.54M | 9.98M | 11.36M | 12.53M | 13.73M | 13.11M | 14.31M | 11.23M | 11.36M | 11.52M | 11.78M | 13.12M | 15.42M | 16.29M | 15.56M | 17.32M | 17.87M | 18.22M | 17.79M | 17.18M | 17.71M | 13.27M | 13.04M | 14.16M | 11.29M | 9.75M | 11.20M | 12.57M | 11.81M | 10.48M | 9.71M | 8.42M | 8.68M | 7.40M | 4.83M | 4.90M | 6.29M | 4.95M | 4.35M | 3.93M | | 2,028.18M | | | |
|
Property, Plant & Equipment (Net)
|
| | 11.06M | | 10.83M | 10.71M | 10.07M | 10.51M | 10.39M | 9.79M | 0.47M | 0.53M | 0.53M | 0.53M | 0.52M | 0.49M | 0.46M | 0.44M | 0.40M | 0.37M | 0.41M | 0.43M | 0.43M | 0.55M | 0.53M | 0.55M | 0.58M | 0.59M | 0.64M | 0.82M | 0.91M | 0.86M | 0.86M | 0.99M | 0.97M | 1.04M | 1.01M | 0.99M | 0.12M | 0.14M | 0.13M | 0.13M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | 0.20M | | | 0.11M | 0.10M | 0.09M | 0.11M | 0.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.62M | | | 74.85M | 91.44M | 105.34M | 90.00M | 83.10M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 3.23M | 3.23M | 3.23M | 5.28M | 3.06M | 5.28M | 3.82M | 3.82M | 1.71M | 1.71M | 0.84M | 0.84M | | | | | 19.27M | | | 24.43M | 23.37M | 24.43M | 23.52M | 23.37M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 6.92M | 6.77M | 6.61M | 6.46M | 6.30M | 6.15M | 5.99M | 5.84M | 5.68M | 5.53M | 5.37M | 5.22M | 5.35M | 8.72M | 8.49M | 8.27M | 15.11M | 9.98M | 14.30M | 14.01M | 13.76M | 4.81M | 5.15M | 2.36M | 2.27M | 0.79M | 1.08M | 0.81M | 0.66M | 43.88M | | | 45.02M | 42.17M | 44.04M | 43.72M | 41.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.44M | 8.29M | 8.13M | 7.98M | 7.82M | 7.67M | 7.51M | 7.36M | 7.20M | 7.05M | 6.89M | 6.74M | 6.87M | 11.95M | 11.72M | 11.50M | 20.39M | 13.05M | 19.58M | 17.84M | 17.59M | 6.52M | 6.86M | 3.20M | 3.11M | 0.79M | 1.08M | 0.81M | 0.66M | 63.15M | | | 69.44M | 65.54M | 68.47M | 67.24M | 64.67M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 2.42M | 2.25M | 2.56M | 2.04M | 2.29M | 1.91M | 1.39M | 0.93M | 0.82M | 0.56M | 0.38M | 0.45M | 0.50M | 0.48M | 0.23M | 0.34M | 0.26M | 0.38M | 0.56M | 0.45M | 0.49M | 0.58M | 0.97M | 0.88M | 1.29M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.09M | | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 8.91M | 0.05M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.10M | 0.18M | 0.04M | 5.99M | 0.04M | 0.04M | 0.04M | 1.09M | 0.38M | 0.25M | 0.12M | 4.26M | 0.05M | 0.04M | 0.25M | 10.39M | 0.25M | 0.04M | 8.86M | 6.96M | 6.91M | 6.78M | 12.37M |
|
Non-Current Assets
|
| | 11.15M | | 6.91M | 7.11M | 5.93M | 10.58M | 6.57M | 6.94M | 6.51M | 0.58M | 0.60M | 0.60M | 0.57M | 0.54M | 0.51M | 0.49M | 0.45M | 0.42M | 2.88M | 2.73M | 3.04M | 2.64M | 11.47M | 10.95M | 10.31M | 9.70M | 9.48M | 9.26M | 9.01M | 8.88M | 8.77M | 8.72M | 8.25M | 11.11M | 10.62M | 10.61M | 12.82M | 15.59M | 15.42M | 24.18M | 23.81M | 23.44M | 23.49M | 21.89M | | 9.58M | 5.85M | 5.70M | | 3.56M | 3.21M | 3.00M | | 1.36M | 1.31M | | | | | |
|
Assets
|
| | 14.36M | | 14.89M | 15.16M | 13.88M | 14.51M | 13.95M | 13.98M | 12.80M | 7.60M | 7.77M | 8.28M | 8.36M | 8.55M | 9.23M | 10.03M | 10.43M | 11.78M | 15.41M | 16.46M | 16.14M | 16.95M | 22.71M | 22.31M | 21.83M | 21.48M | 22.60M | 24.68M | 25.30M | 24.44M | 26.09M | 26.59M | 26.48M | 28.90M | 27.80M | 28.32M | 26.09M | 28.62M | 29.58M | 35.47M | 33.56M | 34.63M | 36.06M | 33.70M | 20.87M | 19.29M | 14.27M | 14.38M | 10.73M | 8.39M | 8.11M | 9.28M | 1,116.22M | 5.71M | 5.25M | 1,624.18M | 2,028.18M | 2,072.65M | 2,059.02M | 2,182.72M |
|
Accounts Payables
|
| | 0.98M | | 1.43M | 1.41M | 1.44M | 1.63M | 1.61M | 1.58M | 1.37M | 0.95M | 1.08M | 0.94M | 0.86M | 0.64M | 0.83M | 0.79M | 0.62M | 1.21M | 1.36M | 1.94M | 1.24M | 1.71M | 1.51M | 2.34M | 1.94M | 1.43M | 1.24M | 2.38M | 1.66M | 1.74M | 2.54M | 1.86M | 1.80M | 1.76M | 1.60M | 1.94M | 1.81M | 0.91M | 1.64M | 2.96M | 1.80M | 3.20M | 4.04M | 3.15M | 2.65M | 2.29M | 2.16M | 1.75M | 1.41M | 1.03M | 1.32M | 0.75M | 3.84M | 0.32M | 0.41M | 8.06M | 21.55M | 15.25M | 14.90M | 16.42M |
|
Payables
|
| | 0.98M | | 1.43M | 1.41M | 1.44M | 1.63M | 1.61M | 1.58M | 1.37M | 0.95M | 1.08M | 0.94M | 0.86M | 0.64M | 0.83M | 0.79M | 0.62M | 1.21M | 1.36M | 1.94M | 1.24M | 1.71M | 1.51M | 2.34M | 1.94M | 1.43M | 1.24M | 2.38M | 1.66M | 1.74M | 2.54M | 1.86M | 1.80M | 1.76M | 1.60M | 1.94M | 1.81M | 0.91M | 1.64M | 2.96M | 1.80M | 3.20M | 4.04M | 3.15M | 2.65M | 2.29M | 2.16M | 1.75M | 1.41M | 1.03M | 1.32M | 0.75M | 3.84M | 0.32M | 0.41M | 8.06M | 21.55M | 15.25M | 14.90M | 16.42M |
|
Accumulated Expenses
|
| | 0.58M | | 0.58M | 0.69M | 0.58M | 0.67M | 0.60M | 0.71M | 0.51M | 0.51M | 0.42M | 0.44M | 0.55M | 0.44M | 0.57M | 0.69M | 0.67M | 0.73M | 0.79M | 0.72M | 0.80M | 0.26M | 0.51M | 0.61M | 0.96M | 0.54M | 0.87M | 0.86M | 0.94M | 0.23M | 0.81M | 0.76M | 0.59M | 0.58M | 0.49M | 0.47M | 0.42M | 0.55M | 0.74M | 0.59M | 0.30M | 0.56M | 1.00M | 1.06M | 0.75M | 0.69M | 0.63M | 0.40M | 0.31M | 0.21M | 0.11M | 0.13M | 1.02M | 0.01M | 0.01M | 0.43M | 6.52M | 0.69M | 0.61M | 0.42M |
|
Other Accumulated Expenses
|
| | 0.23M | | 0.12M | 0.17M | 0.23M | 0.17M | 0.09M | 0.33M | 0.23M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | | | | | | | | | | | 0.09M | 0.08M | | | | | |
|
Short term Debt
|
| | 0.33M | | 0.34M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.84M | 0.18M | 2.68M | 3.38M | 1.21M | 1.21M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.93M | 0.95M | 0.20M | 0.03M | 0.12M | 0.30M | 0.25M | 0.25M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.27M | 0.28M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | 0.06M | | 0.01M | | | | 0.00M | 0.00M | | 0.01M | 0.03M | | | | 0.24M | 0.60M | 0.20M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.19M | 0.22M | 0.24M | 0.26M | 0.06M |
|
Total Current Liabilities
|
| | 2.68M | | 3.16M | 3.51M | 3.10M | 3.85M | 3.71M | 4.33M | 3.68M | 1.49M | 1.51M | 1.47M | 1.45M | 1.13M | 1.44M | 1.51M | 1.32M | 1.96M | 2.18M | 2.70M | 2.05M | 2.04M | 2.83M | 3.75M | 3.70M | 3.12M | 3.51M | 4.24M | 3.76M | 3.13M | 3.61M | 2.62M | 2.39M | 3.25M | 3.02M | 3.36M | 2.43M | 1.49M | 2.50M | 4.85M | 3.41M | 5.07M | 6.35M | 5.46M | 4.64M | 4.08M | 3.23M | 5.09M | 5.37M | 2.73M | 2.92M | 1.17M | 0.85M | 0.72M | 0.80M | | | | | |
|
Non-Current Debt
|
| | 3.70M | | 3.54M | 3.45M | 3.36M | 3.28M | 3.19M | 3.10M | 3.01M | | | | | | | | | | | | | | 3.69M | 1.90M | 1.14M | 0.94M | 0.75M | 0.56M | 0.36M | 0.17M | | | | | | | | | | 4.03M | 4.52M | 4.22M | 5.45M | 6.52M | 1.88M | 1.32M | 1.53M | 0.56M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.33M | | | 1,250.23M | 1,540.31M | 1,567.22M | 1,573.33M | 1,708.58M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | 73.64M | 95.70M | 99.10M | 96.08M | 80.93M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.62M | 1.37M | 0.02M | 3.18M | 3.13M | 2.98M | 3.03M | 2.97M | 2.91M | 2.85M | 2.78M | 2.71M | 2.65M | 2.58M | 2.51M | 2.44M | 2.37M | 2.30M | 7.28M | 2.14M | 2.07M | 8.00M | 7.38M | 6.75M | 6.11M | 8.87M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.07M | 0.14M | 0.13M | 0.12M | 0.13M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 9.97M | 0.07M | 0.05M | 9.43M | 11.60M | 7.87M | 7.81M | 7.75M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 4.67M | 5.62M | 11.86M | 10.96M | 12.26M | 14.71M | 14.83M | 9.30M | 8.11M | 7.40M | 8.23M | 7.88M | 5.17M | 5.29M | 3.47M | 18.83M | 2.86M | 2.87M | 99.15M | 136.10M | 136.54M | 128.40M | 110.99M |
|
Total Liabilities
|
| | 6.38M | | 6.70M | 6.96M | 6.46M | 7.12M | 6.90M | 7.43M | 6.69M | 1.49M | 1.51M | 1.47M | 1.45M | 1.13M | 1.43M | 1.51M | 1.32M | 1.96M | 2.18M | 2.70M | 2.05M | 2.04M | 8.04M | 6.98M | 5.59M | 4.07M | 4.26M | 4.79M | 4.12M | 3.30M | 3.61M | 2.62M | 2.39M | 5.10M | 4.63M | 4.73M | 2.47M | 4.70M | 5.69M | 12.00M | 11.09M | 12.38M | 14.84M | 14.89M | 9.33M | 8.14M | 7.43M | 8.26M | 7.91M | 5.19M | 5.32M | 3.49M | 28.80M | 2.93M | 2.92M | 108.58M | 147.69M | 144.41M | 136.20M | 118.74M |
|
Total Debt
|
| | 4.03M | | 3.87M | 3.79M | 3.70M | 3.62M | 3.54M | 3.45M | 3.36M | | | | | | | | | | | | | | 4.49M | 2.70M | 1.94M | 1.74M | 1.55M | 1.36M | 1.16M | 0.97M | | | | | | | | | | 5.03M | 5.52M | 5.22M | 6.45M | 7.52M | 2.88M | 2.16M | 1.71M | 3.24M | 3.38M | 1.21M | 1.21M | | | | | | | | | |
|
Common Equity
|
| | 7.97M | | 8.19M | 8.20M | 7.42M | 7.39M | 7.05M | 6.55M | 6.10M | 6.11M | 6.26M | 6.82M | 6.91M | 7.43M | 7.79M | 8.52M | 9.11M | 9.82M | 13.22M | 13.76M | 14.10M | 14.92M | 14.66M | 15.33M | 16.24M | 17.41M | 18.34M | 19.89M | 21.18M | 21.13M | 22.48M | 23.97M | 24.08M | 23.79M | 23.16M | 23.59M | 23.62M | 23.93M | 23.89M | 23.47M | 22.46M | 22.25M | 21.22M | 18.81M | 11.54M | 11.15M | 6.84M | 6.13M | 2.82M | 3.20M | 2.79M | 5.79M | 209.09M | 2.78M | 2.33M | 265.37M | 340.17M | 361.02M | 349.49M | 355.40M |
|
Shareholder's Equity
|
| | 7.97M | | 8.19M | 8.20M | 7.42M | 7.39M | 7.05M | 6.55M | 6.10M | 6.11M | 6.26M | 6.82M | 6.91M | 7.43M | 7.79M | 8.52M | 9.11M | 9.82M | 13.22M | 13.76M | 14.10M | 14.92M | 14.66M | 15.33M | 16.24M | 17.41M | 18.34M | 19.89M | 21.18M | 21.13M | 22.48M | 23.97M | 24.08M | 23.79M | 23.16M | 23.59M | 23.62M | 23.93M | 23.89M | 23.47M | 22.46M | 22.25M | 21.22M | 18.81M | 11.54M | 11.15M | 6.84M | 6.13M | 2.82M | 3.20M | 2.79M | 5.79M | 209.09M | 2.78M | 2.33M | 265.37M | 340.17M | 361.02M | 349.49M | 355.40M |
|
Liabilities and Shareholders Equity
|
| | 14.36M | | 14.89M | 15.16M | 13.88M | 14.51M | 13.95M | 13.98M | 12.80M | 7.60M | 7.77M | 8.28M | 8.36M | 8.55M | 9.23M | 10.03M | 10.43M | 11.78M | 15.41M | 16.46M | 16.14M | 16.95M | 22.71M | 22.31M | 21.83M | 21.48M | 22.60M | 24.68M | 25.30M | 24.44M | 26.09M | 26.59M | 26.48M | 28.90M | 27.80M | 28.32M | 26.09M | 28.62M | 29.58M | 35.47M | 33.56M | 34.63M | 36.06M | 33.70M | 20.87M | 19.29M | 14.27M | 14.38M | 10.73M | 8.39M | 8.11M | 9.28M | 1,116.22M | 5.71M | 5.25M | 1,624.18M | 2,028.18M | 2,072.65M | 2,059.02M | 2,182.72M |
|
Retained Earnings
|
| | 1.51M | | 1.69M | 1.68M | 0.88M | 0.83M | 0.48M | -0.03M | -0.49M | -0.55M | -0.43M | 0.10M | 0.15M | 0.65M | 0.96M | 1.66M | 2.24M | 2.93M | 6.29M | 6.76M | 7.02M | 7.78M | 7.43M | 8.04M | 8.89M | 9.97M | 10.85M | 12.32M | 13.55M | 13.36M | 14.64M | 15.71M | 15.78M | 15.45M | 14.73M | 15.12M | 15.12M | 15.40M | 15.32M | 14.80M | 13.57M | 13.29M | 12.22M | 9.76M | 2.48M | 2.03M | -2.31M | -3.05M | -6.37M | -6.00M | -6.46M | -3.46M | 207.29M | -6.48M | -6.93M | 224.29M | 299.06M | 319.91M | 308.38M | 314.29M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |