|
Cash & Equivalents
|
18.98M | 17.97M | 16.83M | 15.58M | 14.20M | 12.10M | 10.36M | 8.21M | 2.90M | 10.05M | 6.56M | 2.69M | 11.82M | 5.44M | 2.36M | 9.05M | 7.40M | 4.37M | 4.07M | 4.22M | 2.89M | 4.17M | 6.32M | 6.84M | 4.26M | 4.19M | 3.63M | 4.95M | 4.12M | 4.10M | 5.73M | 4.30M | 6.50M | 72.85M | 57.86M | 42.17M | 41.95M | 46.44M | 44.96M | 96.27M | 19.25M | 22.75M | 65.61M | 74.08M | 68.54M | 70.97M | 72.60M | 47.25M | 66.73M | 52.96M | 74.29M |
|
Short-term Investments
|
0.05M | | 0.05M | 0.05M | 0.05M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.45M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | 28.45M | | 12.21M | 9.99M | 8.50M | 8.64M | 5.19M | 4.16M | 5.59M | 7.63M | 6.92M | 8.27M | 8.68M | 7.43M | | | | | | |
|
Cash & Current Investments
|
19.03M | 17.97M | 16.88M | 15.63M | 14.25M | 12.25M | 10.51M | 8.36M | 3.05M | 10.20M | 6.71M | 2.83M | 11.97M | 5.59M | 2.81M | 9.25M | 7.60M | 4.57M | 4.27M | 4.42M | 2.89M | 4.17M | 6.32M | 6.84M | 4.26M | 4.19M | 3.63M | 4.95M | 4.12M | 4.10M | 5.73M | 32.76M | 6.50M | 85.06M | 67.84M | 50.67M | 50.59M | 51.63M | 49.12M | 101.86M | 26.88M | 29.67M | 73.88M | 82.77M | 75.97M | 70.97M | 72.60M | 47.25M | 66.73M | 52.96M | 74.29M |
|
Receivables - Net
|
| | | | 0.00M | 0.08M | 0.07M | 0.08M | 0.44M | 0.58M | 0.70M | 0.84M | 0.94M | 1.92M | 2.23M | 2.92M | 3.04M | 2.86M | 2.62M | 1.53M | 1.47M | 1.36M | 1.73M | 1.91M | 2.19M | 2.22M | 2.81M | 2.01M | 2.03M | 2.02M | 2.19M | 2.66M | 3.25M | 3.71M | 4.16M | 4.47M | 6.00M | 6.75M | 6.74M | 6.25M | 12.11M | 18.26M | 18.47M | 36.26M | 28.96M | 52.73M | 53.73M | 116.37M | 77.06M | 78.82M | 77.60M |
|
Receivables - Other
|
| | | | 0.04M | | | | | | | | | | 0.84M | | | 0.07M | 0.01M | 0.05M | | 0.22M | 0.05M | 0.05M | 0.68M | 0.71M | 0.70M | 0.72M | 0.75M | 0.79M | 0.81M | 0.85M | 0.03M | 0.89M | 0.01M | 0.05M | 0.07M | 0.11M | 0.14M | 0.14M | 0.20M | 0.73M | 0.23M | | | | | | | | |
|
Receivables
|
| | | | 0.04M | 0.08M | 0.07M | 0.08M | 0.44M | 0.58M | 0.70M | 0.84M | 0.94M | 1.92M | 3.07M | 2.92M | 3.04M | 2.92M | 2.63M | 1.58M | 1.47M | 1.58M | 1.78M | 1.96M | 2.87M | 2.94M | 3.52M | 2.73M | 2.78M | 2.80M | 3.01M | 3.51M | 3.28M | 4.59M | 4.17M | 4.52M | 6.07M | 6.86M | 6.88M | 6.39M | 12.31M | 18.99M | 18.70M | 36.26M | 28.96M | 52.73M | 53.73M | 116.37M | 77.06M | 78.82M | 77.60M |
|
Raw Materials
|
| | | | | 0.16M | 0.18M | 0.15M | 0.36M | 0.39M | 0.45M | 0.78M | 0.76M | 0.78M | 0.80M | 0.67M | 0.77M | 0.49M | 0.81M | 0.96M | 1.04M | 1.08M | 1.25M | 1.12M | 1.50M | 1.76M | 1.62M | 2.40M | 3.03M | 2.76M | 2.84M | 2.50M | 2.51M | 1.99M | 2.11M | 2.44M | 2.44M | 3.22M | 3.51M | 3.71M | 5.02M | 5.24M | 5.29M | 5.48M | 5.47M | 4.96M | 5.31M | 5.36M | 5.11M | 5.83M | 5.21M |
|
Work In Process
|
| | | | | | | 0.10M | | | | | | | | | | | | | | | | 0.01M | 0.21M | 0.26M | 0.33M | 0.02M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.05M | | 0.04M | 0.01M | 0.03M | 0.04M | 0.04M | 0.06M | 0.11M | 0.05M | 0.14M | 0.14M | 0.18M | 0.86M | 0.15M | 0.79M | 0.84M |
|
Finished Goods
|
| | | | | 0.01M | 0.18M | 0.13M | 0.35M | 0.41M | 0.82M | 0.64M | 0.47M | 0.66M | 1.10M | 1.17M | 1.28M | 1.34M | 1.57M | 1.29M | 1.00M | 1.14M | 1.26M | 0.71M | 0.67M | 0.63M | 0.49M | 0.88M | 0.95M | 1.08M | 1.13M | 1.44M | 1.98M | 1.90M | 1.77M | 1.78M | 1.91M | 1.91M | 1.75M | 2.80M | 4.03M | 3.26M | 3.52M | 5.34M | 5.20M | 4.32M | 4.67M | 4.48M | 5.45M | 4.93M | 6.78M |
|
Inventory
|
| | | | | 0.17M | 0.35M | 0.37M | 0.71M | 0.79M | 1.27M | 1.41M | 1.23M | 1.44M | 1.90M | 1.84M | 2.04M | 1.83M | 2.37M | 2.25M | 2.04M | 2.22M | 2.52M | 1.83M | 2.39M | 2.65M | 2.44M | 3.30M | 3.99M | 3.84M | 3.97M | 3.96M | 4.50M | 3.90M | 3.92M | 4.22M | 4.40M | 5.13M | 5.28M | 6.54M | 9.09M | 8.55M | 8.92M | 10.87M | 10.81M | 9.43M | 10.16M | 10.70M | 10.72M | 11.55M | 12.83M |
|
Current Deferred Tax Assets
|
| | | 0.04M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.20M | | 0.51M | 0.11M | 0.12M | 0.32M | 0.34M | 0.24M | 0.41M | 0.44M | 0.69M | 0.79M | 0.78M | 0.49M | 1.16M | 0.94M | 0.93M | 0.79M | 0.94M | 0.71M | 0.85M | 0.98M | 1.11M | 0.84M | 1.66M | 1.40M | 1.36M | 0.59M | 1.32M | 1.33M | 1.43M | 1.60M | 0.76M | 0.80M | 1.56M | 1.30M | 1.33M | 1.19M | 2.93M | 3.61M | 3.60M | 3.81M | 9.01M | 9.59M | 9.72M | 7.01M | 10.57M | 15.33M | 15.03M | 11.55M | 12.88M |
|
Current Assets
|
19.23M | | 17.38M | 15.73M | 14.42M | 12.83M | 11.27M | 9.06M | 4.61M | 12.01M | 9.37M | 5.87M | 14.93M | 9.44M | 8.95M | 14.75M | 13.60M | 10.36M | 10.10M | 8.81M | 7.39M | 8.73M | 11.68M | 32.84M | 38.51M | 38.12M | 32.37M | 36.05M | 25.81M | 30.37M | 40.98M | 40.98M | 40.64M | 93.47M | 91.13M | 60.66M | 62.31M | 64.70M | 64.07M | 118.26M | 51.69M | 60.30M | 110.28M | 139.48M | 125.46M | 139.39M | 147.06M | 189.65M | 169.53M | 154.89M | 177.60M |
|
Property, Plant & Equipment (Net)
|
0.01M | | 0.02M | 0.03M | 0.03M | 0.08M | 0.18M | 0.24M | 0.48M | 0.60M | 1.07M | 2.66M | 4.81M | 7.05M | 7.35M | 7.29M | 7.10M | 6.57M | 6.42M | 6.21M | 6.01M | 5.97M | 6.06M | 6.38M | 6.24M | 5.95M | 5.20M | 5.38M | 5.15M | 4.99M | 4.77M | 3.87M | 4.20M | 4.94M | 4.83M | 3.14M | 2.97M | 2.79M | 3.29M | 3.49M | 3.59M | 3.63M | 3.63M | 3.52M | 3.39M | 3.29M | 3.62M | 3.73M | 3.57M | 3.51M | 3.38M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 5.51M | 4.27M | 3.51M | 2.44M | 5.22M | 5.09M | 21.42M | 28.00M | 27.65M | 22.12M | 25.20M | 14.35M | 19.07M | 27.65M | 28.45M | 25.62M | 1.59M | | 11.13M | 8.25M | 5.60M | 2.10M | | | | | | | | | | | | |
|
Goodwill
|
| | | | | 0.33M | 0.33M | 0.33M | 1.13M | 1.18M | 1.42M | 2.47M | 2.47M | 2.47M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Intangibles
|
| | | | | 0.66M | | | 3.28M | 3.29M | | 3.13M | 3.10M | 3.09M | 2.99M | 2.97M | 2.95M | 2.93M | 2.88M | 2.86M | 2.88M | 2.89M | 2.96M | 3.06M | 3.11M | 3.15M | 2.29M | 4.85M | 2.84M | 2.86M | 2.90M | 2.92M | 2.52M | 2.53M | 2.58M | 16.64M | 16.55M | 16.55M | 21.56M | 26.72M | 156.27M | 157.27M | 172.43M | 172.45M | 171.96M | 172.02M | 209.01M | 184.95M | 208.59M | 208.72M | 208.74M |
|
Goodwill & Intangibles
|
| | | | | 0.99M | 0.33M | 0.33M | 4.42M | 4.47M | 1.42M | 5.60M | 5.57M | 5.55M | 5.22M | 5.20M | 5.17M | 5.16M | 5.11M | 5.09M | 5.10M | 5.12M | 5.19M | 5.29M | 5.34M | 5.38M | 2.62M | 5.18M | 3.17M | 3.19M | 3.23M | 3.25M | 2.85M | 2.86M | 2.92M | 16.97M | 16.88M | 16.88M | 21.89M | 27.05M | 156.60M | 157.60M | 172.76M | 172.78M | 172.29M | 172.35M | 209.34M | 185.28M | 208.92M | 209.06M | 209.07M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | | | | 15.84M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | 0.63M | 0.63M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | 1.95M | | | | | | | | | | | |
|
Non-Current Assets
|
0.01M | | 0.02M | 0.03M | 0.03M | 1.05M | 1.14M | 1.19M | 4.77M | 4.84M | 5.66M | 8.26M | 10.38M | 12.61M | 12.57M | 12.49M | 12.28M | 17.24M | 16.11M | 15.11M | 0.43M | 0.48M | 0.72M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.08M | 0.10M | 0.04M | 0.41M | 0.41M | 0.77M | 0.99M | 0.11M | 0.90M | 0.81M | 0.78M | 172.68M | 170.08M | 167.24M | 204.48M | 199.32M | 194.63M | 190.14M | 185.47M |
|
Assets
|
19.25M | | 17.40M | 15.76M | 14.45M | 13.88M | 12.41M | 10.24M | 9.38M | 16.85M | 15.02M | 14.13M | 25.31M | 22.05M | 21.52M | 27.25M | 25.88M | 27.60M | 26.21M | 23.92M | 21.20M | 26.33M | 28.29M | 49.45M | 66.51M | 65.16M | 54.70M | 59.09M | 46.89M | 49.45M | 59.47M | 57.47M | 56.25M | 106.97M | 102.80M | 98.33M | 97.59M | 98.06M | 98.99M | 157.38M | 217.50M | 223.99M | 286.06M | 312.16M | 295.54M | 306.63M | 351.54M | 388.97M | 364.16M | 345.03M | 363.07M |
|
Accounts Payables
|
0.70M | | 0.73M | 0.31M | 0.46M | 0.75M | 0.80M | 0.82M | 1.18M | 1.70M | 2.43M | 3.91M | 4.75M | 4.46M | 4.38M | 4.21M | 4.59M | 4.01M | 4.83M | 4.68M | 4.68M | 5.46M | 6.73M | 6.25M | 6.94M | 6.94M | 8.14M | 7.70M | 7.53M | 5.78M | 5.69M | 3.93M | 5.18M | 5.21M | 7.33M | 6.34M | 6.76M | 9.20M | 14.11M | 13.77M | 13.79M | 17.82M | 12.77M | 24.58M | 15.13M | 22.26M | 25.28M | 41.41M | 39.16M | 25.41M | 20.16M |
|
Notes Payables
|
| | | | | 617.00 | 0.00M | 0.00M | 0.02M | 8.06M | 8.22M | 0.07M | 0.05M | 0.03M | 0.06M | 3.97M | 6.19M | 0.01M | 0.01M | 0.03M | 0.27M | 0.99M | 1.73M | 2.53M | 2.55M | 0.25M | 1.01M | 1.77M | 2.55M | 17.55M | 16.91M | 3.90M | 13.65M | -3.73M | -3.54M | | | | | | | | | | | | | | 108.31M | 183.62M | |
|
Payables
|
0.70M | | 0.73M | 0.31M | 0.46M | 0.75M | 0.81M | 0.82M | 1.20M | 9.77M | 10.64M | 3.97M | 4.80M | 4.48M | 4.43M | 8.18M | 10.77M | 4.02M | 4.85M | 4.71M | 4.95M | 6.46M | 8.46M | 8.78M | 9.49M | 7.19M | 9.15M | 9.47M | 10.07M | 23.33M | 22.60M | 7.83M | 18.83M | 1.47M | 3.79M | 6.34M | 6.76M | 9.20M | 14.11M | 13.77M | 13.79M | 17.82M | 12.77M | 24.58M | 15.13M | 22.26M | 25.28M | 41.41M | 147.47M | 209.03M | 20.16M |
|
Accumulated Expenses
|
0.09M | | 0.27M | 0.34M | 0.20M | 0.55M | 0.72M | 0.72M | 0.85M | 0.71M | 1.10M | 1.20M | 0.67M | 1.13M | 1.29M | 1.64M | 0.98M | 1.48M | 1.29M | 1.21M | 1.04M | 1.80M | 1.73M | 2.28M | 1.09M | 1.58M | 1.73M | 2.12M | 2.45M | 3.17M | 3.69M | 2.31M | 1.63M | 2.39M | 2.74M | 3.09M | 1.95M | 3.00M | 3.44M | 4.03M | 3.10M | 4.29M | 5.32M | 5.45M | 5.03M | 5.72M | 7.18M | 9.50M | 7.61M | 6.82M | 9.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.09M | | | | 0.11M | 0.11M | 0.11M | 0.11M |
|
Short term Debt
|
| | | | | | | 0.03M | | 0.48M | 0.48M | 0.48M | 0.48M | | | | | | | | | | | 0.72M | 0.55M | | | | | 0.83M | 1.14M | 1.26M | | | | | | | | | | | | | | | 37.00M | | | | |
|
Current Leases
|
| | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.43M | 0.46M | 0.49M | 0.53M | 0.56M | 0.60M | 0.64M | 0.67M | 0.88M | 0.72M | 0.51M | 0.50M | 0.50M | 0.63M | 0.63M | 0.65M | 0.58M | 0.58M | 0.60M | 0.48M | 0.39M | 0.27M | 0.45M | 0.63M | 0.70M | 0.72M | 0.74M | 0.76M | 0.79M | 0.81M | 0.80M | 0.77M | 0.51M | 0.50M | 0.61M | 0.78M | 0.86M |
|
Current Deferred Revenue
|
833.00 | | 0.00M | | | | | | | | | | | | | | | | | 0.03M | | | | 0.12M | 0.36M | 0.22M | 0.05M | 0.06M | 0.06M | 0.05M | 0.06M | 0.07M | 0.00M | 0.06M | 0.00M | 0.02M | 0.02M | 0.08M | 0.12M | 0.11M | 0.07M | 0.13M | 0.15M | 0.07M | 0.11M | 0.25M | 0.14M | 0.04M | 0.14M | 0.09M | 0.34M |
|
Total Current Liabilities
|
0.85M | | 1.06M | 0.65M | 0.66M | 1.34M | 1.58M | 1.56M | 2.24M | 2.67M | 3.74M | 5.37M | 5.67M | 5.33M | 5.78M | 9.90M | 11.79M | 5.52M | 6.05M | 5.77M | 5.90M | 8.16M | 10.37M | 11.90M | 11.21M | 9.86M | 11.43M | 12.28M | 13.22M | 13.08M | 13.78M | 10.80M | 10.07M | 8.14M | 10.48M | 9.72M | 9.18M | 12.92M | 18.37M | 18.63M | 17.71M | 23.01M | 19.03M | 49.34M | 41.75M | 53.55M | 95.00M | 91.34M | 186.99M | 248.88M | 65.40M |
|
Capital Leases
|
| | | | | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | 1.44M | 1.32M | 1.18M | 1.04M | 0.88M | 0.72M | 0.55M | 0.36M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 8.34M | | 8.65M | 8.82M | 7.94M | 6.01M | 11.85M | 13.88M | 14.01M | 13.87M | 13.27M | 12.67M | 12.00M | 11.35M | 13.50M | 12.87M | 12.22M | 11.61M | 14.13M | 13.16M | 12.38M | 11.00M | 71.27M | 71.46M | 71.65M | 71.85M | 72.04M | 72.24M | 104.17M | 168.85M | 169.71M | 182.19M | 185.88M | 184.15M | 185.02M | 186.06M | 219.54M | 112.50M | 38.48M | 242.87M |
|
Convertible Debt
|
| | | | | | | | | | | | | 0.76M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.07M | -0.23M | -0.29M | -0.31M | -0.33M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.05M | 1.05M | 1.05M | 1.05M | 0.94M | 0.91M | 0.88M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.64M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 6.47M | 6.34M | 6.34M | 6.85M | 6.68M | 7.36M | 6.65M | 7.09M | 5.18M | 5.01M | 6.01M | 7.27M | 8.34M | 8.22M | 7.33M | 7.88M | 7.70M | 7.52M | 6.52M | 7.51M | 7.31M | 10.01M | 8.79M | 9.19M | 9.15M | 9.00M |
|
Other Non-Current Liabilities
|
| | | | | 0.48M | 0.48M | 0.48M | 0.48M | 0.52M | 0.51M | 0.50M | 0.50M | 0.50M | 0.58M | 0.67M | 0.67M | 0.67M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | | | 2.27M | 2.27M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | | | | |
|
Total Non-Current Liabilities
|
| | | | | 1.35M | 1.64M | 1.61M | 2.69M | 11.09M | 12.27M | 15.02M | 16.02M | 15.94M | 18.10M | 20.15M | 19.89M | 19.28M | 21.66M | 20.50M | 20.32M | 21.80M | 23.04M | 23.90M | 28.68M | 29.36M | 30.17M | 30.87M | 31.07M | 33.26M | 33.74M | 29.85M | 27.58M | | | | | | | | 193.69M | 199.66M | 207.95M | 239.04M | 232.62M | 245.74M | 291.20M | | | | |
|
Total Liabilities
|
| | | 0.65M | | 1.84M | 2.12M | 2.09M | 3.17M | 11.61M | 12.78M | 15.52M | 16.52M | 16.44M | 18.68M | 20.82M | 20.56M | 19.95M | 22.46M | 21.30M | 21.12M | 22.60M | 23.84M | 24.70M | 29.48M | 30.16M | 30.97M | 31.67M | 31.86M | 34.06M | 34.54M | 30.65M | 28.38M | 84.12M | 86.57M | 87.40M | 87.86M | 92.67M | 98.13M | 130.14M | 195.97M | 201.94M | 210.66M | 241.75M | 235.33M | 248.45M | 293.92M | 319.67M | 308.07M | 295.73M | 316.41M |
|
Total Debt
|
| | | | | | | 0.03M | | 0.48M | 0.48M | 8.82M | 0.48M | 8.65M | 8.82M | 7.94M | 6.01M | 11.85M | 13.88M | 14.01M | 13.87M | 13.27M | 12.67M | 12.72M | 11.90M | 13.50M | 12.87M | 12.22M | 11.61M | 14.95M | 14.30M | 13.64M | 11.00M | 71.27M | 71.46M | 71.65M | 71.85M | 72.04M | 72.24M | 104.17M | 168.85M | 169.71M | 182.19M | 185.88M | 184.15M | 185.02M | 223.06M | 219.54M | 112.50M | 38.48M | 242.87M |
|
Common Equity
|
18.40M | | 16.34M | 15.11M | 13.80M | 12.04M | 10.28M | 8.15M | 6.21M | 5.24M | 2.24M | -1.39M | 8.78M | 5.61M | 2.83M | 6.43M | 5.32M | 7.65M | 3.75M | 2.62M | 0.08M | 3.73M | 4.45M | 24.75M | 37.03M | 35.00M | 23.73M | 27.42M | 15.03M | 15.40M | 24.93M | 26.83M | 27.87M | 22.85M | 16.23M | 10.93M | 9.74M | 5.39M | 1.22M | 27.59M | 21.88M | 22.41M | 75.76M | 70.77M | 60.56M | 58.53M | 57.98M | 69.65M | 56.45M | 49.65M | 47.02M |
|
Shareholder's Equity
|
18.40M | | 16.34M | 15.11M | 13.80M | 12.04M | 10.28M | 8.15M | 6.21M | 5.24M | 2.24M | -1.39M | 8.78M | 5.61M | 2.83M | 6.43M | 5.32M | 7.65M | 3.75M | 2.62M | 0.08M | 3.73M | 4.45M | 24.75M | 37.03M | 35.00M | 23.73M | 27.42M | 15.03M | 15.40M | 24.93M | 26.83M | 27.87M | 22.85M | 16.23M | 10.93M | 9.74M | 5.39M | 1.22M | 27.59M | 21.88M | 22.41M | 75.76M | 70.77M | 60.56M | 58.53M | 57.98M | 69.65M | 56.45M | 49.65M | 47.02M |
|
Liabilities and Shareholders Equity
|
19.25M | | 17.40M | 15.76M | 14.45M | 13.88M | 12.41M | 10.24M | 9.38M | 16.85M | 15.02M | 14.13M | 25.31M | 22.05M | 21.52M | 27.25M | 25.88M | 27.60M | 26.21M | 23.92M | 21.20M | 26.33M | 28.29M | 49.45M | 66.51M | 65.16M | 54.70M | 59.09M | 46.89M | 49.45M | 59.47M | 57.47M | 56.25M | 106.97M | 102.80M | 98.33M | 97.59M | 98.06M | 98.99M | 157.38M | 217.50M | 223.99M | 286.06M | 312.16M | 295.54M | 306.63M | 351.54M | 388.97M | 364.16M | 345.03M | 363.07M |
|
Retained Earnings
|
25.57M | | 29.87M | -31.75M | 34.07M | -36.67M | -39.12M | -41.87M | -44.96M | -48.69M | -52.64M | -57.76M | -62.26M | -66.90M | -70.75M | -76.85M | -81.86M | -80.37M | -86.06M | -88.84M | -92.35M | -89.83M | -92.34M | -74.21M | -62.85M | -65.23M | -76.70M | -74.04M | -86.95M | -87.19M | -78.55M | -77.40M | -77.18M | -79.66M | -87.99M | -95.41M | -97.84M | -104.08M | -110.55M | -109.49M | -116.14M | -120.36M | -124.76M | -133.90M | -147.47M | -153.94M | -158.16M | -151.38M | -169.16M | -164.17M | -163.15M |
|
Treasury Shares
|
0.16M | 1.09M | 1.38M | 1.39M | 1.29M | 1.29M | 1.29M | 1.28M | 1.48M | 1.50M | 1.50M | 1.49M | 1.48M | 1.33M | 1.31M | 1.29M | 1.28M | 1.33M | 1.31M | 1.30M | 1.22M | 1.34M | 1.31M | 1.28M | 1.38M | 1.43M | 1.42M | 1.41M | 1.52M | 1.63M | 1.61M | 1.60M | 1.65M | 0.70M | 2,242.84M | 0.67M | 2.09M | 2.09M | 2.08M | 0.49M | 1.86M | 3.45M | 0.31M | 0.36M | 1.57M | 1.57M | 1.57M | 1.57M | 1.57M | 0.34M | 1.30M |