|
Cash & Equivalents
|
19.45M | 16.92M | 14.12M | 14.38M | 11.69M | 12.76M | 11.39M | 18.22M | 20.73M | 25.08M | 25.43M | 27.15M | 24.38M | 25.10M | 24.75M | 29.16M | 28.10M | 26.03M | 24.22M | 25.42M | 23.70M | 24.92M | 24.91M | 25.39M | 24.96M | 17.28M | 14.17M | 14.20M | 15.28M | 12.47M | 11.41M | 12.18M | 11.71M | 11.89M | 10.87M | 12.16M | 12.26M | 13.19M | 10.87M | 10.74M | 13.48M | 15.34M | 17.57M | 17.30M | 22.06M | 20.94M | 18.90M | 15.43M | 10.48M | 10.73M | 9.79M | 10.33M | 13.65M | 14.81M | 13.81M | 18.98M | 16.51M | 26.36M | 46.90M | 56.60M | 59.80M | 73.90M |
|
Short-term Investments
|
| | 8.88M | | 9.19M | 8.17M | 5.83M | 4.80M | 2.60M | | 3.09M | 3.59M | 2.77M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.51M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Cash & Current Investments
|
19.45M | 16.92M | 23.00M | 14.38M | 20.88M | 20.93M | 17.22M | 23.03M | 23.34M | 25.08M | 28.52M | 30.74M | 27.15M | 26.22M | 24.75M | 29.16M | 28.10M | 26.03M | 24.22M | 25.42M | 23.70M | 24.92M | 24.91M | 25.39M | 24.96M | 17.28M | 14.17M | 14.20M | 15.28M | 12.47M | 11.41M | 12.18M | 11.71M | 11.89M | 10.87M | 12.16M | 12.26M | 13.19M | 10.87M | 10.74M | 13.48M | 15.34M | 17.57M | 17.30M | 22.06M | 20.94M | 18.90M | 15.43M | 10.48M | 10.73M | 10.30M | 10.84M | 13.67M | 14.82M | 13.82M | 18.99M | 16.52M | 26.38M | 46.91M | 56.60M | 59.80M | 73.90M |
|
Receivables - Net
|
| | 8.39M | | 9.62M | 12.62M | 21.71M | 19.08M | 18.92M | 17.50M | 14.32M | 10.24M | 10.90M | 10.80M | 11.88M | 8.50M | 9.37M | 8.58M | 10.45M | 8.34M | 9.81M | 9.15M | 9.25M | 10.32M | 9.70M | 9.70M | 9.95M | 9.52M | 9.23M | 9.58M | 10.29M | 9.25M | 8.57M | 9.06M | 10.63M | 8.32M | 8.51M | 8.30M | 9.72M | 9.51M | 8.62M | 8.84M | 10.05M | 9.97M | 9.69M | 9.02M | 11.38M | 10.90M | 10.96M | 9.37M | 10.74M | 9.63M | 9.58M | 11.90M | 15.51M | 15.29M | 19.59M | 24.66M | 29.77M | 31.41M | 35.68M | 41.63M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 8.39M | | 9.62M | 12.62M | 21.71M | 19.08M | 18.92M | 17.50M | 14.32M | 10.24M | 10.90M | 10.80M | 11.88M | 8.50M | 9.37M | 8.58M | 10.45M | 8.34M | 9.81M | 9.15M | 9.25M | 10.32M | 9.70M | 9.70M | 9.95M | 9.52M | 9.23M | 9.58M | 10.29M | 9.25M | 8.57M | 9.06M | 10.63M | 8.32M | 8.51M | 8.30M | 10.22M | 9.51M | 8.62M | 9.24M | 10.05M | 9.97M | 9.69M | 9.02M | 11.38M | 10.90M | 10.96M | 9.37M | 10.74M | 9.63M | 9.58M | 11.90M | 15.51M | 15.29M | 19.59M | 24.66M | 29.77M | 31.41M | 35.68M | 41.63M |
|
Current Deferred Tax Assets
|
| | 1.58M | | 1.43M | 1.54M | 1.93M | 1.47M | 1.48M | 1.34M | 1.10M | 1.24M | 1.51M | 0.17M | 0.04M | 0.21M | 0.34M | 0.35M | 0.25M | 0.22M | 0.25M | 0.29M | 0.28M | 0.34M | 0.42M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.84M | | 3.46M | 3.89M | 2.98M | 2.52M | 2.36M | 2.83M | 2.56M | 2.57M | 2.09M | 2.12M | 1.91M | 2.13M | 2.16M | 2.59M | 3.02M | 2.66M | 3.10M | 2.90M | 2.90M | 3.02M | 3.04M | 3.08M | 3.12M | 3.28M | 3.77M | 3.76M | 3.63M | 3.01M | 4.73M | 5.21M | 4.67M | 5.25M | 5.19M | 4.83M | 3.41M | 3.68M | 3.79M | 4.11M | 4.24M | 3.99M | 3.97M | 3.85M | 3.68M | 3.75M | 3.79M | 3.82M | 3.86M | 4.19M | 3.84M | 3.83M | 3.97M | 3.82M | 3.65M | 5.22M | 6.09M | 6.22M | 6.77M | 6.48M |
|
Current Assets
|
| | 36.81M | | 35.38M | 38.98M | 43.84M | 46.10M | 46.10M | 46.75M | 46.50M | 44.79M | 41.66M | 39.31M | 38.58M | 40.00M | 39.97M | 37.56M | 37.94M | 36.64M | 36.87M | 37.26M | 37.06M | 39.06M | 38.12M | 30.47M | 27.25M | 27.00M | 28.28M | 25.81M | 25.33M | 24.43M | 25.01M | 26.16M | 26.16M | 25.73M | 25.96M | 26.31M | 24.00M | 23.93M | 25.90M | 28.29M | 31.86M | 31.25M | 35.72M | 33.81M | 33.96M | 30.09M | 25.22M | 23.92M | 23.68M | 23.49M | 25.86M | 29.33M | 32.08M | 36.87M | 38.34M | 54.78M | 81.00M | 92.35M | 100.69M | 119.78M |
|
Property, Plant & Equipment (Net)
|
| | 4.28M | | 4.17M | 5.11M | 7.43M | 8.79M | 10.41M | 10.80M | 10.66M | 11.53M | 12.07M | 6.33M | 6.08M | 6.40M | 6.54M | 6.35M | 5.92M | 5.58M | 5.26M | 4.94M | 4.72M | 4.51M | 4.76M | 5.38M | 5.40M | 5.90M | 7.26M | 7.32M | 7.19M | 7.03M | 7.05M | 7.08M | 6.81M | 6.86M | 6.96M | 7.07M | 6.89M | 6.91M | 7.06M | 6.94M | 1.85M | 7.29M | 7.89M | 2.41M | 2.95M | 2.88M | 2.90M | 2.72M | 2.51M | 2.59M | 2.43M | 2.37M | 2.28M | 2.14M | 3.27M | 3.33M | 4.10M | 4.68M | 4.71M | 7.14M |
|
Long-Term Investments
|
| | 5.00M | | 6.04M | 3.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 0.68M | | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 1.70M | 1.64M | 1.55M | 1.57M | 1.51M | 1.48M | 1.53M | 1.53M | 2.75M | 2.73M | 2.75M | 2.78M | 2.84M | 2.83M | 2.83M | 2.11M | 2.12M | 2.05M | 2.09M | 2.10M | 2.06M | 2.11M | 2.00M | 2.03M | 2.07M | 2.15M | 2.16M | 2.18M | 2.14M | 2.14M | 2.14M | 2.08M | 1.98M | 2.04M | 2.04M | 2.10M | 2.03M | 2.10M | 2.10M | 2.04M | 2.10M | 2.00M | 2.02M | 2.09M | 2.10M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | 5.29M | 5.26M | 4.71M | 4.69M | 4.25M | 3.99M | 4.12M | 4.00M | 8.58M | 8.19M | 7.99M | 7.90M | 7.88M | 10.04M | 7.36M | 6.94M | 9.88M | 9.52M | 9.70M | 9.75M | 9.61M | 5.48M | 9.29M | 9.42M | 9.61M | 16.87M | 10.04M | 10.14M | 18.54M | 19.18M | 20.72M | 21.53M | 22.03M | 12.53M | 13.06M | 13.49M | 13.45M | 13.76M | 13.82M | 13.91M | 13.88M | 13.35M | 13.57M | 13.93M | 13.88M |
|
Goodwill & Intangibles
|
| | 0.68M | | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 6.99M | 6.90M | 6.27M | 6.26M | 5.75M | 5.46M | 5.66M | 5.53M | 11.33M | 10.93M | 10.74M | 10.67M | 10.72M | 12.88M | 10.19M | 9.05M | 12.00M | 11.57M | 11.79M | 11.85M | 11.67M | 7.58M | 11.29M | 11.44M | 11.68M | 19.02M | 12.20M | 12.32M | 20.68M | 21.32M | 22.86M | 23.61M | 24.01M | 14.56M | 15.11M | 15.59M | 15.48M | 15.86M | 15.93M | 15.95M | 15.98M | 15.35M | 15.59M | 16.02M | 15.98M |
|
Long-Term Deferred Tax
|
| | 2.80M | | 3.39M | 3.35M | 3.89M | 3.69M | 3.61M | 3.88M | 5.95M | 5.62M | 7.16M | 0.78M | 1.38M | 1.24M | 1.29M | 1.31M | 1.65M | 1.42M | 1.45M | 1.45M | 1.66M | 1.34M | 1.33M | 1.38M | 1.64M | 1.74M | 1.91M | 1.91M | 1.76M | 1.62M | 1.46M | 1.42M | 1.20M | 1.75M | 1.88M | 1.76M | 1.91M | 2.08M | 2.18M | 2.23M | 2.19M | 2.27M | 2.36M | 2.00M | 1.95M | 1.87M | 1.67M | 1.53M | 1.48M | 1.58M | 1.59M | 1.55M | 1.74M | 1.85M | 1.74M | 7.89M | 7.49M | 7.28M | 6.04M | 4.19M |
|
Other Non-Current Assets
|
| | 2.68M | | 3.47M | 3.45M | 3.56M | 3.86M | 3.59M | 3.62M | 3.50M | 3.36M | 3.29M | 3.21M | 3.32M | 3.97M | 3.61M | 3.24M | 2.72M | 2.69M | 2.65M | 2.37M | 2.33M | 2.28M | 2.31M | 2.35M | 2.38M | 3.20M | 3.24M | 3.14M | 3.16M | 3.29M | 3.01M | 2.58M | 2.44M | 2.32M | 2.22M | 2.08M | 2.11M | 2.44M | 3.05M | 2.84M | 2.56M | 2.51M | 2.39M | 2.34M | 2.25M | 2.10M | 2.00M | 1.51M | 1.50M | 2.25M | 2.23M | 2.52M | 2.44M | 2.02M | 2.05M | 1.77M | 1.27M | 1.28M | 1.34M | 1.52M |
|
Non-Current Assets
|
| | 15.44M | | 17.74M | 15.88M | 15.56M | 17.02M | 18.28M | 18.98M | 19.68M | 21.19M | 23.19M | 11.00M | 11.42M | 12.28M | 12.11M | 17.89M | 16.93M | 15.96M | 15.62M | 14.50M | 14.18M | 13.79M | 13.93M | 20.44M | 20.34M | 21.58M | 23.09M | 23.09M | 22.54M | 22.12M | 20.58M | 19.94M | 18.78M | 26.95M | 26.64M | 25.84M | 25.49M | 24.95M | 25.43M | 25.71M | 25.39M | 25.04M | 25.21M | 25.02M | 25.25M | 24.85M | 24.70M | 23.89M | 24.36M | 25.64M | 25.74M | 27.10M | 27.35M | 26.70M | 27.64M | 33.38M | 32.45M | 32.86M | 31.93M | 33.14M |
|
Assets
|
| | 52.25M | | 53.13M | 54.86M | 59.40M | 63.12M | 64.38M | 65.72M | 66.18M | 65.98M | 64.85M | 50.30M | 50.00M | 52.28M | 52.08M | 55.46M | 54.86M | 52.61M | 52.48M | 51.76M | 51.24M | 52.85M | 52.05M | 50.91M | 47.59M | 48.59M | 51.36M | 48.90M | 47.87M | 46.55M | 45.59M | 46.11M | 44.94M | 52.68M | 52.60M | 52.15M | 49.50M | 48.88M | 51.33M | 54.00M | 57.25M | 56.29M | 60.93M | 58.83M | 59.22M | 54.93M | 49.92M | 47.81M | 48.04M | 49.13M | 51.60M | 56.42M | 59.43M | 63.57M | 65.97M | 88.17M | 113.45M | 125.21M | 132.62M | 152.92M |
|
Accounts Payables
|
| | 0.85M | | 0.76M | 1.01M | 1.53M | 1.69M | 1.70M | 1.29M | 1.62M | 2.08M | 1.62M | 1.07M | 0.90M | 1.07M | 1.22M | 1.59M | 1.27M | 1.76M | 1.10M | 1.29M | 1.25M | 2.16M | 2.05M | 1.47M | 1.02M | 2.36M | 0.94M | 0.86M | 1.87M | 1.12M | 1.11M | 1.19M | 1.83M | 1.99M | 1.83M | 2.11M | 1.42M | 1.85M | 2.02M | 1.76M | 1.44M | 1.29M | 2.27M | 1.76M | 1.82M | 1.73M | 2.05M | 2.95M | 2.63M | 2.23M | 2.72M | 2.42M | 2.66M | 2.09M | 3.73M | 3.49M | 4.55M | 4.50M | 4.49M | 4.39M |
|
Payables
|
| | 0.85M | | 0.76M | 1.01M | 1.53M | 1.69M | 1.70M | 1.29M | 1.62M | 2.08M | 1.62M | 1.07M | 0.90M | 1.07M | 1.22M | 1.59M | 1.27M | 1.76M | 1.10M | 1.29M | 1.25M | 2.16M | 2.05M | 1.47M | 1.02M | 2.36M | 0.94M | 0.86M | 1.87M | 1.12M | 1.11M | 1.19M | 1.83M | 1.99M | 1.83M | 2.11M | 1.42M | 1.85M | 2.02M | 1.76M | 1.44M | 1.29M | 2.27M | 1.76M | 1.82M | 1.73M | 2.05M | 2.95M | 2.63M | 2.23M | 2.72M | 2.42M | 2.66M | 2.09M | 3.73M | 3.49M | 4.55M | 4.50M | 4.49M | 4.39M |
|
Accumulated Expenses
|
| | 4.87M | | 5.17M | 5.97M | 6.60M | 6.58M | 6.59M | 7.22M | 6.58M | 5.57M | 5.26M | 5.12M | 4.65M | 4.47M | 4.59M | 4.89M | 4.46M | 4.24M | 5.01M | 5.03M | 4.91M | 4.74M | 5.39M | 5.96M | 5.04M | 4.95M | 6.29M | 5.42M | 5.54M | 5.39M | 4.90M | 4.77M | 4.49M | 3.46M | 3.75M | 4.48M | 4.26M | 4.20M | 4.89M | 6.00M | 5.72M | 4.92M | 7.27M | 6.69M | 7.56M | 7.23M | 6.40M | 6.91M | 7.25M | 6.84M | 6.80M | 8.12M | 7.80M | 7.30M | 6.64M | 9.62M | 13.84M | 13.61M | 12.38M | 15.26M |
|
Short term Debt
|
| | 0.46M | | 0.66M | 0.63M | 0.64M | 0.59M | 0.59M | 0.60M | 0.82M | 0.64M | 0.54M | 0.32M | 0.35M | 1.06M | 0.87M | 1.56M | 1.61M | 1.35M | 1.36M | 1.53M | 1.58M | 1.45M | 1.31M | 1.42M | 1.12M | 1.86M | 2.00M | 2.12M | 3.33M | 2.11M | 1.35M | 1.28M | 1.53M | 1.03M | 0.84M | 0.70M | 1.44M | 0.86M | 1.80M | 1.96M | 1.71M | 2.13M | 1.25M | 1.13M | 1.28M | 1.23M | 0.70M | 0.60M | 0.88M | 1.12M | 1.06M | 1.04M | 1.26M | 1.16M | 1.15M | 1.17M | 1.64M | 1.50M | 1.48M | 1.22M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.16M | 1.15M | 1.11M | 0.92M | 0.83M | 0.97M | 0.99M | 1.02M | 1.05M | 1.06M | 1.03M | 0.81M | 0.78M | 0.74M | 0.69M | 0.63M | 0.58M | 0.75M | 0.78M | 0.80M | 0.83M | 0.85M | 0.88M | 0.90M | 0.93M | 1.12M |
|
Current Taxes
|
| | 1.85M | | 1.79M | 2.21M | 2.58M | 2.85M | 2.18M | 2.31M | 2.15M | 2.23M | 1.72M | 1.38M | 1.00M | 0.86M | 0.96M | 1.13M | 1.32M | 1.32M | 1.33M | 1.31M | 1.25M | 1.25M | 1.24M | 1.32M | 1.33M | 1.24M | 1.88M | 1.76M | 1.10M | 1.78M | 3.49M | 3.22M | 3.23M | 3.72M | 4.23M | 4.21M | 4.18M | 4.53M | 4.76M | 4.95M | 5.00M | 4.24M | 3.68M | 3.42M | 3.21M | 3.41M | 3.39M | 2.99M | 3.23M | 3.58M | 5.00M | 3.43M | 3.85M | 4.06M | 3.91M | 3.96M | 5.70M | 4.86M | 4.22M | 3.21M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 6.70M | 4.80M | 6.50M | 8.01M | 8.03M | 6.49M | 7.03M |
|
Curent Deferred Tax Liability
|
| | 0.49M | | 0.26M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.06M | 0.04M | | | 0.06M | 0.07M | 0.08M | 0.07M | 0.07M | 0.00M | 0.01M | 0.06M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 10.72M | | 10.75M | 12.89M | 15.69M | 15.23M | 14.12M | 13.67M | 13.71M | 12.77M | 13.06M | 11.76M | 9.74M | 9.81M | 9.87M | 12.01M | 12.17M | 11.91M | 12.29M | 12.39M | 12.30M | 12.94M | 13.95M | 14.94M | 12.84M | 14.42M | 16.71M | 14.65M | 15.60M | 15.35M | 15.52M | 15.19M | 13.89M | 14.60M | 15.18M | 15.64M | 15.75M | 15.81M | 17.73M | 19.25M | 18.35M | 17.72M | 21.23M | 20.30M | 21.30M | 20.45M | 19.53M | 20.93M | 20.82M | 21.17M | 21.38M | 22.92M | 22.93M | 25.27M | 26.37M | 29.79M | 39.51M | 39.13M | 35.12M | 44.52M |
|
Non-Current Debt
|
| | 1.60M | | 2.64M | 2.83M | 2.94M | 3.08M | 3.21M | 3.26M | 3.37M | 3.62M | 3.68M | 3.79M | 3.75M | 5.25M | 5.19M | 6.31M | 5.54M | 5.34M | 5.38M | 4.54M | 3.44M | 3.59M | 3.69M | 4.04M | 3.92M | 4.07M | 4.57M | 4.73M | 4.48M | 4.19M | 3.90M | 3.61M | 4.06M | 3.10M | 3.11M | 3.09M | 4.53M | 4.58M | 5.17M | 5.42M | 6.28M | 5.66M | 5.77M | 5.70M | 6.22M | 6.13M | 6.00M | 5.87M | 5.08M | 6.29M | 6.45M | 6.46M | 6.78M | 6.90M | 7.00M | 7.31M | 6.74M | 7.10M | 7.49M | 7.56M |
|
Minority Interest
|
| | | | -0.05M | -0.24M | -0.56M | -1.18M | -1.61M | -2.04M | -1.60M | -1.43M | -1.79M | -3.31M | -3.65M | -3.85M | -4.14M | -2.79M | -2.95M | -3.10M | -3.23M | -3.36M | -3.51M | -3.36M | -3.45M | -3.56M | -3.63M | -3.73M | -3.80M | -3.89M | -3.94M | -3.95M | -3.94M | -3.45M | -3.40M | -3.44M | -3.45M | -3.45M | -3.42M | -3.41M | -3.40M | -3.39M | -3.39M | -3.38M | -3.41M | -3.45M | -3.52M | -0.73M | -0.73M | -0.73M | -0.73M | -0.72M | -0.72M | -0.71M | -0.71M | -0.71M | -0.70M | -0.70M | -0.08M | -0.08M | -0.08M | -0.08M |
|
Non-Current Deferred Tax Liability
|
| | 0.14M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.94M | 0.88M | 0.81M | 0.81M | 0.75M | 0.79M | 0.74M | 0.72M | 0.70M | 0.68M | 0.68M | 0.68M | 0.69M | 0.61M | 0.59M | 0.54M | 0.55M | 0.57M | 0.38M | 0.55M | 0.53M | 0.36M | 0.33M | 0.33M | 0.34M | 0.04M | 0.07M | 0.13M | 0.06M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.06M | 0.02M | 0.02M | 0.02M | 0.08M | 0.09M | 0.03M | 0.03M | 0.04M | 0.07M | 0.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 8.43M | 8.10M | 6.73M | 7.25M | 7.03M | 7.66M | 6.33M | 6.07M | 5.80M | 5.51M | 5.28M | 4.29M | 4.09M | 3.93M | 4.04M | 3.93M | 3.83M | 4.87M | 4.70M | 4.47M | 4.25M | 4.03M | 3.78M | 3.54M | 3.29M | 3.56M |
|
Total Liabilities
|
-38.21M | -38.97M | 12.81M | -39.45M | 13.87M | 15.63M | 18.23M | 17.28M | 15.86M | 15.04M | 15.67M | 15.15M | 15.13M | 12.43M | 10.02M | 11.40M | 11.11M | 16.48M | 15.64M | 14.96M | 15.25M | 14.31M | 13.03M | 13.91M | 14.91M | 16.13M | 13.80M | 15.45M | 18.16M | 16.19M | 17.25M | 16.18M | 16.01M | 15.90M | 15.37M | 22.21M | 22.66M | 23.04M | 27.38M | 23.64M | 26.03M | 31.70M | 31.00M | 29.52M | 32.93M | 31.56M | 32.81M | 30.89M | 29.63M | 30.76M | 30.00M | 31.44M | 31.68M | 34.28M | 34.44M | 36.72M | 37.70M | 41.16M | 50.06M | 49.81M | 45.98M | 55.68M |
|
Total Debt
|
| | 2.06M | | 3.30M | 3.46M | 3.58M | 3.66M | 3.79M | 3.86M | 4.19M | 4.27M | 4.21M | 4.11M | 4.10M | 6.31M | 6.06M | 7.87M | 7.15M | 6.69M | 6.75M | 6.07M | 5.02M | 5.04M | 4.99M | 5.47M | 5.04M | 5.93M | 6.56M | 6.86M | 7.81M | 6.30M | 5.25M | 4.89M | 5.59M | 4.13M | 3.95M | 3.79M | 5.97M | 5.43M | 6.97M | 7.38M | 7.99M | 7.79M | 7.02M | 6.83M | 7.50M | 7.36M | 6.70M | 6.47M | 5.96M | 7.41M | 7.51M | 7.50M | 8.04M | 8.06M | 8.14M | 8.48M | 8.39M | 8.60M | 8.97M | 8.78M |
|
Common Equity
|
38.21M | 38.97M | 39.44M | 39.45M | 39.26M | 39.23M | 41.17M | 45.84M | 48.52M | 50.68M | 50.51M | 50.83M | 49.72M | 37.88M | 39.97M | 40.88M | 40.96M | 38.98M | 39.22M | 37.65M | 37.23M | 37.45M | 38.21M | 38.95M | 37.15M | 34.78M | 33.78M | 33.14M | 33.20M | 32.70M | 30.62M | 30.37M | 29.58M | 30.21M | 29.57M | 30.47M | 29.95M | 29.12M | 25.53M | 25.24M | 25.30M | 25.69M | 29.64M | 30.15M | 31.41M | 30.72M | 29.93M | 24.78M | 21.02M | 17.78M | 18.77M | 18.42M | 20.65M | 22.86M | 25.70M | 27.56M | 28.97M | 47.71M | 63.47M | 75.48M | 86.72M | 97.32M |
|
Shareholder's Equity
|
38.21M | 38.97M | 39.44M | 39.45M | 39.26M | 39.23M | 41.17M | 45.84M | 48.52M | 50.68M | 50.51M | 50.83M | 49.72M | 37.88M | 39.97M | 40.88M | 40.96M | 38.98M | 39.22M | 37.65M | 37.23M | 37.45M | 38.21M | 38.95M | 37.15M | 34.78M | 33.78M | 33.14M | 33.20M | 32.70M | 30.62M | 30.37M | 29.58M | 30.21M | 29.57M | 30.47M | 29.95M | 29.12M | 25.53M | 25.24M | 25.30M | 25.69M | 29.64M | 30.15M | 31.41M | 30.72M | 29.93M | 24.78M | 21.02M | 17.78M | 18.77M | 18.42M | 20.65M | 22.86M | 25.70M | 27.56M | 28.97M | 47.71M | 63.47M | 75.48M | 86.72M | 97.32M |
|
Liabilities and Shareholders Equity
|
| | 52.25M | | 53.13M | 54.86M | 59.40M | 63.12M | 64.38M | 65.72M | 66.18M | 65.98M | 64.85M | 50.30M | 50.00M | 52.28M | 52.08M | 55.46M | 54.86M | 52.61M | 52.48M | 51.76M | 51.24M | 52.85M | 52.05M | 50.91M | 47.59M | 48.59M | 51.36M | 48.90M | 47.87M | 46.55M | 45.59M | 46.11M | 44.94M | 52.68M | 52.60M | 52.15M | 49.50M | 48.88M | 51.33M | 54.00M | 57.25M | 56.29M | 60.93M | 58.83M | 59.22M | 54.93M | 49.92M | 47.81M | 48.04M | 49.13M | 51.60M | 56.42M | 59.43M | 63.57M | 65.97M | 88.17M | 113.45M | 125.21M | 132.62M | 152.92M |
|
Treasury Shares
|
2.10M | 0.14M | 0.26M | | 1.39M | 2.00M | 0.49M | 1.55M | 1.55M | 1.55M | 0.03M | 0.03M | 0.01M | 0.03M | 1.54M | 0.01M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.58M | 1.62M | 1.62M | 1.62M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | | 1.68M | 1.68M | 1.72M | 0.07M | 3.18M | 0.05M | 0.05M | -3.18M | 3.18M | 3.18M | 0.03M | -3.18M | -3.18M | 0.70M | -3.18M | -3.18M | -3.18M | -3.18M | -3.18M | 0.75M | -3.18M | -3.18M | 0.73M | 3.18M | -3.18M | -3.18M | 3.18M |
|
Retained Earnings
|
| | 1.20M | | 21.23M | 22.52M | -1.03M | -0.33M | -0.25M | 0.29M | 0.04M | 0.05M | -1.16M | -1.71M | -0.69M | -0.04M | 0.24M | -0.50M | -0.29M | -0.31M | -0.20M | -1.01M | -0.08M | 0.63M | 0.36M | 0.12M | -0.32M | -0.05M | -0.01M | 0.37M | 0.85M | 0.23M | -0.23M | -0.07M | 6.59M | 6.90M | 6.24M | 5.69M | 4.22M | 4.63M | 4.07M | 3.65M | 4.83M | 5.23M | 5.13M | 4.33M | 3.16M | -2.17M | -3.49M | -6.82M | -8.78M | -10.89M | -11.71M | -11.34M | -9.68M | -8.69M | -8.71M | 8.68M | 18.98M | 26.76M | 33.98M | 42.33M |