|
Cash & Equivalents
|
25.42M | 33.32M | 30.14M | 27.38M | 26.23M | 22.21M | 16.49M | 12.66M | 7.83M | 4.35M | 9.90M | 14.31M | 6.72M | 5.50M | 6.64M | 15.72M | 7.42M | 29.49M | 25.83M | 31.46M | 29.38M | 42.23M | 27.13M | 27.70M | 30.45M | 22.09M | 24.66M | 14.55M | 16.66M | 36.84M | 29.83M | 27.21M | 19.47M | 23.59M | 18.01M | 8.21M | 14.37M | 9.50M | 9.83M | 12.68M | 32.56M | 32.59M | 56.21M | 62.00M | 60.81M | 55.74M | 78.06M | 70.86M | 24.75M | 50.62M | 15.45M | 33.89M | 31.47M | 35.44M | 43.58M | 29.62M | 27.75M | 45.79M | 47.89M | 42.27M | 40.46M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.55M | 1.95M | 1.97M | 7.15M | 9.09M | 8.48M | 21.32M | 21.22M | 15.93M | 7.58M | 5.48M | 8.98M | 6.15M | 6.75M | 4.29M | 2.62M | 1.88M | 1.17M | 41.60M | 46.52M | 31.36M | 12.04M | 9.90M | 0.05M | 0.04M | 8.87M | 4.96M | 2.02M | 0.02M | 0.02M | 0.02M |
|
Cash & Current Investments
|
25.42M | 33.32M | 30.14M | 27.38M | 26.23M | 22.21M | 16.49M | 12.66M | 7.83M | 4.35M | 9.90M | 14.31M | 6.72M | 5.50M | 6.64M | 15.72M | 7.42M | 29.49M | 25.83M | 31.46M | 29.38M | 42.23M | 27.13M | 27.70M | 30.45M | 22.09M | 24.66M | 14.55M | 16.66M | 38.17M | 31.38M | 29.16M | 21.44M | 30.74M | 27.10M | 16.69M | 35.68M | 30.72M | 25.77M | 20.25M | 38.05M | 41.56M | 62.36M | 68.75M | 65.10M | 58.36M | 79.94M | 72.03M | 66.36M | 97.14M | 46.81M | 45.92M | 41.37M | 35.49M | 43.62M | 38.50M | 32.71M | 47.80M | 47.91M | 42.29M | 40.49M |
|
Receivables - Net
|
| | | | 0.34M | 0.35M | | 0.57M | 0.89M | 0.40M | 0.48M | 0.42M | 0.46M | 0.28M | 0.82M | 1.19M | 1.01M | 2.60M | 0.87M | 0.98M | 0.94M | 1.08M | 1.12M | 0.78M | 1.60M | 0.45M | 0.21M | | | 0.78M | 0.92M | 1.69M | 0.72M | 0.77M | 1.40M | 1.67M | 23.24M | 23.62M | 23.99M | 24.37M | 0.28M | 0.24M | 0.11M | 0.33M | 2.12M | 50.84M | 0.52M | 0.71M | 0.43M | 0.30M | 0.20M | 0.44M | 0.43M | 0.74M | 0.08M | 0.23M | 0.41M | 0.64M | 0.21M | 0.26M | 0.13M |
|
Receivables - Other
|
| | | | | 0.63M | | 0.12M | 0.04M | 1.06M | 0.70M | 1.34M | 0.14M | 0.54M | 0.33M | 0.68M | 0.45M | 0.49M | 0.28M | 2.77M | 1.52M | 0.57M | 0.94M | 0.16M | 0.12M | 0.51M | 2.10M | 2.71M | 2.28M | 2.27M | 0.35M | 0.35M | 0.42M | 0.35M | | | 0.16M | 0.01M | 0.05M | 0.01M | | | | | | 0.54M | | 0.20M | 0.55M | 0.58M | | | | | | | | | | | 0.55M |
|
Receivables
|
| | | | 0.34M | 0.98M | | 0.69M | 0.93M | 1.45M | 1.18M | 1.76M | 0.60M | 0.82M | 1.15M | 1.87M | 1.47M | 3.09M | 1.14M | 3.75M | 2.47M | 1.65M | 2.07M | 0.94M | 1.72M | 0.96M | 2.31M | | | 3.05M | 1.26M | 2.04M | 1.15M | 1.11M | 1.40M | 1.67M | 23.40M | 23.62M | 24.04M | 24.38M | 0.28M | 0.24M | 0.11M | 0.33M | 2.12M | 51.38M | 0.52M | 0.91M | 0.98M | 0.88M | 0.20M | 0.44M | 0.43M | 0.74M | 0.08M | 0.23M | 0.41M | 0.64M | 0.21M | 0.26M | 0.68M |
|
Inventory
|
| 0.05M | | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.18M | 0.24M | 0.26M | 0.25M | 0.27M | 0.30M | 0.30M | 0.26M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | 0.84M | | 0.76M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.20M | | 1.98M | 2.26M | 2.69M | 2.10M | 1.89M | 1.86M | 2.77M | 3.02M | 3.76M | 1.90M | 1.16M | 1.55M | 1.48M | 1.26M | 1.23M | 1.27M | 1.49M | 1.75M | 2.61M | 2.88M | 1.79M | 2.08M | 1.78M | 1.51M | 1.59M | 1.35M | 1.40M | 1.75M | 1.57M | 1.76M | 1.90M | 2.16M | 2.10M | 2.34M | 2.86M | 2.23M | 1.38M | 1.41M | 2.43M | 2.15M | 2.50M | 3.16M | 2.35M | 1.41M | 1.29M | 1.72M | 1.83M | 2.64M | 2.12M | 1.72M | 2.20M | 2.02M | 1.66M | 1.28M | 2.55M | 1.87M | 1.30M | 1.65M |
|
Current Assets
|
| 35.57M | | 29.42M | 28.56M | 24.96M | 18.64M | 14.61M | 9.75M | 7.18M | 12.97M | 18.13M | 8.68M | 7.95M | 9.25M | 18.65M | 9.94M | 32.41M | 28.54M | 37.00M | 34.37M | 47.24M | 32.91M | 31.05M | 35.15M | 25.65M | 29.26M | 25.52M | 23.23M | 42.62M | 36.13M | 34.49M | 36.91M | 36.36M | 30.66M | 20.46M | 61.59M | 57.52M | 52.28M | 46.20M | 39.74M | 44.00M | 64.62M | 71.58M | 68.34M | 111.55M | 81.87M | 74.03M | 68.51M | 60.00M | 49.66M | 48.49M | 43.48M | 38.44M | 45.72M | 40.39M | 34.40M | 51.00M | 49.98M | 43.84M | 42.26M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | 0.41M | 0.61M | 3.42M | 4.60M | 0.09M | 1.32M | 1.60M | 1.60M | | | | | 5.53M | | | 5.12M | 1.27M | 8.92M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.71M | | 1.22M | 1.29M | 1.35M | 1.39M | 1.30M | 1.25M | 1.35M | 1.74M | 1.84M | 2.91M | 3.00M | 2.96M | 2.98M | 2.76M | 2.86M | 2.86M | 5.65M | 6.78M | 7.54M | 8.93M | 4.06M | 4.73M | 5.53M | 4.99M | 5.24M | 5.42M | 5.53M | 5.37M | 5.01M | 5.12M | 5.83M | 8.92M | 8.72M | 8.84M | 8.18M | 7.54M | 7.14M | 4.85M | 5.63M | 5.11M | 5.01M | 4.73M | 4.87M | 4.55M | 3.87M | 4.65M | 5.67M | 5.58M | 5.31M | 4.85M | 2.25M | 2.10M | 2.02M | 2.01M | 2.25M | 2.15M | 2.25M | 2.16M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 4.67M | 4.44M | 52.19M | 92.21M | 100.04M | 87.31M | 77.20M | 110.80M | 68.23M | 31.53M | 37.42M | 43.25M | 20.30M | 58.00M | 36.54M | 17.70M | 19.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 12.98M | 12.98M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M | 10.67M |
|
Intangibles
|
| 15.39M | | 21.65M | 20.08M | 18.62M | 18.08M | 25.59M | 25.66M | 20.49M | 19.84M | 19.20M | 18.56M | 46.21M | 44.84M | 43.47M | 42.10M | 38.85M | 37.53M | 36.22M | 34.91M | 52.56M | 32.28M | 25.70M | 25.70M | 25.70M | 23.29M | 23.29M | 23.29M | 23.29M | 23.29M | 23.29M | 19.02M | 19.02M | 66.21M | 66.21M | 66.14M | 66.14M | 66.14M | 66.14M | 66.14M | 66.14M | 66.14M | 66.14M | | | 66.14M | 66.14M | | | 66.14M | 66.14M | 66.14M | 46.56M | 66.14M | 66.14M | 66.14M | 46.54M | 46.54M | 31.70M | 31.70M |
|
Goodwill & Intangibles
|
| 15.39M | | 21.65M | 20.08M | 18.62M | 18.08M | 25.59M | 25.66M | 20.49M | 19.84M | 19.20M | 18.56M | 46.21M | 44.84M | 43.47M | 42.10M | 38.85M | 37.53M | 36.22M | 34.91M | 52.56M | 32.28M | 25.70M | 25.70M | 25.70M | 23.29M | 23.29M | 23.29M | 23.29M | 23.29M | 23.29M | 19.02M | 19.02M | 79.19M | 79.19M | 79.12M | 76.81M | 76.81M | 76.81M | 76.81M | 76.81M | 76.81M | 76.81M | 10.67M | 10.67M | 76.81M | 76.81M | 10.67M | 10.67M | 76.81M | 76.81M | 76.81M | 57.23M | 76.81M | 76.81M | 76.81M | 57.21M | 57.21M | 42.37M | 42.37M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 40.65M | | | | 38.52M | | | | 56.28M | | | | 61.99M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.05M | | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.12M | 0.12M | 0.13M | 0.13M | 0.43M | 0.44M | 0.44M | 0.45M | 0.44M | 0.45M | 0.46M | 1.30M | 1.27M | 1.02M | 1.01M | 1.15M | 0.98M | 1.01M | 1.00M | 1.02M | 0.24M | 0.23M | 0.52M | 0.39M | 0.89M | 0.81M | 0.83M | 0.60M | 0.56M | 0.65M | 0.67M | 0.62M | 0.60M | 0.61M | 0.61M | 0.63M | 0.64M | 0.60M | 0.59M | 0.63M | 0.64M | 0.59M | 0.55M | 0.58M | 0.60M | 0.60M | 0.61M | 0.61M | 0.50M | 0.51M | 0.54M |
|
Non-Current Assets
|
| 17.70M | | 24.04M | 22.32M | 20.87M | 20.33M | 23.78M | 23.12M | 22.57M | 22.33M | 21.76M | 22.17M | 49.78M | 48.70M | 47.34M | 45.72M | 42.50M | 41.16M | 42.61M | 42.49M | 7.54M | 47.21M | 73.28M | 112.42M | 5.53M | 175.96M | 167.83M | 198.64M | 5.53M | 74.27M | 77.76M | 139.17M | 5.83M | 153.06M | 131.23M | 71.39M | 8.18M | 66.60M | 65.88M | 63.35M | 5.63M | 63.31M | 63.18M | 62.87M | 4.87M | 62.65M | 61.90M | 62.64M | 5.67M | 63.55M | 63.20M | 62.67M | 62.58M | 62.77M | 62.41M | 62.19M | 62.22M | 61.77M | 46.95M | 47.38M |
|
Assets
|
| 53.27M | | 53.46M | 50.88M | 45.83M | 38.98M | 38.38M | 32.87M | 29.75M | 35.30M | 39.89M | 30.85M | 57.73M | 57.95M | 65.99M | 55.65M | 74.90M | 69.70M | 79.61M | 76.86M | 94.66M | 80.11M | 104.33M | 147.57M | 142.57M | 205.22M | 193.35M | 221.87M | 173.24M | 110.39M | 112.25M | 176.08M | 101.66M | 183.72M | 151.69M | 132.98M | 125.48M | 118.88M | 112.08M | 103.09M | 107.95M | 127.93M | 134.75M | 131.21M | 174.54M | 144.52M | 135.92M | 131.15M | 123.66M | 113.20M | 111.69M | 106.15M | 101.02M | 108.48M | 102.80M | 96.59M | 113.22M | 111.75M | 90.80M | 89.64M |
|
Accounts Payables
|
| 1.93M | | 2.78M | 2.25M | 2.68M | 1.50M | 2.49M | 2.16M | 3.99M | 3.90M | 3.97M | 4.20M | 6.72M | 5.44M | 4.74M | 5.55M | 6.80M | 6.32M | 6.60M | 7.79M | 9.38M | 10.67M | 6.51M | 7.18M | 7.14M | 6.95M | 5.13M | 5.36M | 5.72M | 4.70M | 5.03M | 4.08M | 6.46M | 7.34M | 6.86M | 4.84M | 5.23M | 5.32M | 5.95M | 7.21M | 6.81M | 5.73M | 5.35M | 6.71M | 27.97M | 8.96M | 8.68M | 9.81M | 8.61M | 5.25M | 4.68M | 5.03M | 6.27M | 5.68M | 5.02M | 4.48M | 5.44M | 4.98M | 4.45M | 4.55M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.24M | 0.26M | 0.10M | 0.10M | 0.10M | 0.36M | 0.83M | 1.07M | 2.56M | 0.13M | 0.15M | 0.12M | 0.12M | 0.07M | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.93M | | 2.78M | 2.25M | 2.68M | 1.50M | 2.49M | 2.16M | 3.99M | 3.90M | 3.97M | 4.20M | 6.72M | 5.44M | 4.74M | 5.55M | 6.80M | 6.32M | 6.84M | 8.05M | 9.47M | 10.77M | 6.60M | 7.53M | 7.98M | 8.02M | 7.68M | 5.49M | 5.87M | 4.82M | 5.15M | 4.15M | 6.53M | 7.35M | 6.86M | 4.84M | 5.23M | 5.32M | 5.95M | 7.21M | 6.81M | 5.73M | 5.35M | 6.71M | 27.97M | 8.96M | 8.68M | 9.81M | 8.61M | 5.25M | 4.68M | 5.03M | 6.27M | 5.68M | 5.02M | 4.48M | 5.44M | 4.98M | 4.45M | 4.55M |
|
Accumulated Expenses
|
| | | | | 0.58M | | | | 0.50M | | | 0.25M | 2.30M | 0.23M | 0.21M | 0.31M | 3.12M | 3.09M | 3.14M | 4.73M | 5.02M | 5.22M | 3.55M | 3.51M | 3.21M | 3.74M | 2.38M | 2.77M | 2.37M | 2.01M | 1.92M | 1.97M | 2.46M | 3.46M | 2.04M | 1.93M | 1.55M | 0.99M | 1.18M | 2.03M | 1.96M | 1.25M | 1.33M | 1.64M | 22.09M | 21.00M | 21.00M | 5.00M | 3.83M | 1.81M | 1.92M | 2.25M | 3.12M | 2.48M | 2.22M | 2.49M | 3.07M | 2.08M | 2.16M | 2.54M |
|
Other Accumulated Expenses
|
| | | | | 0.98M | | 1.60M | 1.45M | 2.32M | 2.44M | 2.28M | 1.75M | 0.39M | 2.69M | 2.65M | 2.82M | 0.42M | 0.28M | 0.25M | 0.33M | 0.43M | 0.10M | 0.37M | 0.43M | 0.43M | 0.45M | 0.53M | 0.29M | 0.14M | 0.29M | 0.10M | | 0.01M | 0.02M | 0.08M | 0.00M | 0.00M | | 0.06M | 0.01M | 0.01M | 0.18M | 0.49M | 0.07M | 0.18M | 0.08M | 0.01M | 0.03M | | 0.04M | 0.00M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.02M | 0.00M | | 0.03M | | | | | | | | | | | | | | | | | | 0.52M | 0.52M | 0.52M | 0.52M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.02M | 0.17M | 0.17M | 0.20M | | | | 0.21M | 0.22M | 0.23M | 0.23M | 0.24M | 0.95M | 0.96M | 1.14M | 1.22M | 1.24M | 1.24M | 0.49M | 0.75M | 0.79M | 0.79M | 0.80M | 0.80M | 0.72M | 0.59M | 0.54M | 0.92M | 0.91M | 0.93M | 0.88M | 0.83M | 1.05M | 1.07M | 1.08M | 1.10M | 1.12M | 1.00M | 1.02M |
|
Current Deferred Revenue
|
| 0.29M | | 0.22M | 0.20M | 0.20M | 0.20M | 0.48M | 0.35M | 0.40M | 0.39M | 0.46M | 0.35M | 0.24M | 0.18M | 0.27M | 0.18M | 0.21M | 0.18M | 0.36M | 0.28M | 0.44M | 0.61M | 0.63M | 0.54M | 0.57M | 0.68M | 0.62M | 0.51M | 0.31M | 0.56M | 0.37M | 0.08M | 0.04M | 0.04M | 0.04M | 0.18M | 0.04M | 0.20M | 0.30M | 46.00M | 0.19M | 0.10M | 0.61M | 0.97M | 50.50M | 45.60M | 41.50M | 38.91M | 9.42M | 35.03M | 32.10M | 31.11M | 10.81M | 10.11M | 9.14M | 8.25M | 7.39M | 6.93M | 5.26M | 3.77M |
|
Total Current Liabilities
|
| 2.48M | | 3.29M | 2.72M | 3.15M | 1.97M | 2.96M | 2.57M | 4.39M | 4.30M | 4.43M | 4.60M | 6.96M | 5.62M | 5.07M | 5.79M | 7.07M | 8.20M | 9.19M | 10.34M | 12.46M | 13.67M | 7.40M | 8.34M | 8.85M | 8.82M | 13.53M | 6.01M | 6.88M | 5.81M | 5.84M | 4.50M | 6.81M | 8.72M | 7.86M | 6.16M | 6.49M | 6.97M | 7.52M | 7.75M | 7.77M | 6.62M | 6.77M | 8.79M | 47.12M | 24.59M | 25.09M | 22.74M | 18.98M | 17.23M | 16.05M | 15.88M | 17.96M | 16.89M | 15.28M | 13.86M | 13.98M | 13.09M | 10.76M | 9.38M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.12M | | 0.12M | | | | 0.03M | 0.03M | 0.12M | 0.09M | 0.31M | | | | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.08M | 0.13M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.07M | 0.05M | 0.05M | 0.04M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 0.27M | 0.22M | 0.22M | 0.17M | 0.17M | 0.12M | 0.10M | 0.10M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 0.47M | 0.06M | 0.53M | | | 0.32M | 0.39M | 0.70M | 0.95M | 1.03M | 1.08M | | | 1.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 1.05M | | 0.98M | 0.94M | 0.90M | 0.86M | 0.83M | 0.79M | 0.77M | 0.73M | 0.69M | 0.64M | 0.04M | 0.03M | 0.02M | | 0.10M | 1.47M | 1.93M | 1.87M | 2.51M | 2.27M | 0.46M | 0.39M | 0.31M | 0.23M | 0.15M | 0.09M | 0.10M | 0.11M | 0.19M | 0.24M | 0.24M | 0.20M | 0.20M | 0.24M | 0.20M | | | | | | | | 32.45M | 30.82M | 25.77M | 26.54M | 27.73M | 24.02M | 21.69M | 21.20M | 18.69M | 18.18M | 18.54M | 16.05M | 14.43M | 13.61M | 12.75M | 12.46M |
|
Minority Interest
|
| 11.25M | | 12.73M | 13.29M | 12.81M | 11.63M | 11.12M | 12.27M | 14.71M | 14.14M | 13.60M | 12.43M | 27.46M | 26.12M | 28.67M | 27.97M | 26.27M | 31.26M | 47.97M | 47.89M | 50.63M | 48.74M | 8.31M | 16.85M | 12.58M | 2.33M | 2.06M | 10.70M | 1.62M | 2.49M | 3.77M | -1.57M | -1.59M | -1.61M | -1.63M | -1.64M | -1.71M | -1.74M | -1.75M | -1.08M | -1.07M | -1.10M | -1.11M | -1.12M | -1.32M | -1.33M | -1.35M | -1.40M | -1.40M | -1.44M | -1.41M | -1.46M | -1.40M | -1.41M | -1.43M | -1.39M | -1.37M | -1.37M | -1.27M | -1.24M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 8.28M | 6.93M | 14.24M | 10.79M | 4.51M | 3.34M | 2.07M | 1.12M | | | | | | 3.90M | | 4.80M | | | | | | 8.58M | 7.33M | 6.34M | 3.31M | 3.31M | 3.31M | 3.14M | 2.08M | 2.08M | 1.91M | 0.89M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.38M | 0.56M | 3.33M | 4.09M | 4.40M | 5.41M | 1.39M | 1.35M | 1.39M | 1.34M | 1.30M | 1.26M | 1.02M | 0.97M | 0.92M | 1.22M | 1.85M | 4.02M | 3.83M | 4.09M | 3.87M | 3.53M | 3.28M | 1.80M | 2.51M | 2.22M | 2.08M | 1.89M | 1.94M | 1.78M | 2.05M | 2.22M | 2.86M | 2.54M | 2.30M | 2.05M | 1.98M | 2.07M | 1.77M | 1.53M | 1.29M | 1.01M | 1.06M | 1.51M |
|
Other Non-Current Liabilities
|
| 0.32M | | 0.30M | 0.27M | 0.26M | 0.26M | 0.24M | 0.24M | 0.24M | 0.24M | 0.20M | 0.20M | 0.20M | 0.01M | 0.01M | 0.08M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.55M | 0.82M | 0.93M | 0.44M | 0.45M | 0.40M | 0.86M | 0.62M | 0.54M | 0.28M | 0.25M | 0.21M | 0.19M | 0.44M | 0.42M | | 0.04M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 6.16M | 6.06M | 18.80M | 45.17M |
|
Total Non-Current Liabilities
|
| 1.37M | | 1.30M | 1.24M | 1.22M | 1.18M | 1.12M | 1.09M | 1.06M | 1.02M | 0.94M | 0.89M | 8.51M | 6.97M | 14.33M | 10.91M | 5.11M | 3.99M | 5.47M | 5.59M | 18.21M | 20.52M | | | 12.06M | 15.51M | 15.16M | 12.33M | 8.15M | 7.01M | 7.06M | 6.07M | 9.01M | 21.62M | 19.31M | 16.92M | 13.95M | 13.88M | 14.17M | 12.72M | 12.38M | 10.94M | | 11.58M | 83.62M | 59.30M | 54.42M | 53.59M | 51.73M | 44.19M | 40.43M | | | | | | 30.05M | 28.04M | 24.89M | 23.67M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 18.21M | | 10.28M | 11.33M | 12.06M | 15.52M | 15.17M | 12.88M | 8.98M | 7.94M | 7.50M | 6.52M | 9.41M | 22.48M | 19.93M | 17.46M | 14.23M | 14.12M | 14.39M | 12.91M | 12.82M | 11.36M | 11.15M | 11.62M | 83.65M | 59.30M | 54.42M | 53.59M | 51.73M | 44.19M | 40.43M | 39.49M | 39.00M | 37.49M | 35.93M | 31.80M | 36.21M | 34.10M | 43.69M | 68.84M |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.02M | 0.00M | 0.27M | 0.25M | 0.22M | 0.17M | 0.17M | 0.12M | 0.10M | 0.10M | 0.04M | 0.02M | | | | | | | | | | 0.52M | 0.52M | 0.52M | 0.52M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 49.43M | | 48.87M | 46.92M | 41.46M | 35.83M | 34.29M | 29.21M | 24.29M | 29.98M | 34.52M | 25.37M | 42.26M | 45.36M | 46.58M | 38.95M | 62.72M | 57.51M | 64.95M | 60.93M | 76.45M | 59.59M | 94.05M | 136.24M | 130.51M | 189.70M | 178.19M | 208.99M | 164.26M | 102.45M | 104.75M | 169.56M | 92.25M | 161.24M | 133.39M | 117.16M | 111.25M | 104.76M | 99.44M | 91.27M | 96.20M | 117.67M | 124.71M | 120.71M | 92.22M | 86.55M | 81.50M | 77.55M | 73.34M | 69.02M | 71.26M | 66.66M | 63.42M | 70.99M | 66.88M | 64.79M | 78.38M | 79.03M | 48.38M | 22.04M |
|
Shareholder's Equity
|
| 49.43M | | 48.87M | 46.92M | 41.46M | 35.83M | 34.29M | 29.21M | 24.29M | 29.98M | 34.52M | 25.37M | 42.26M | 45.36M | 46.58M | 38.95M | 62.72M | 57.51M | 64.95M | 60.93M | 76.45M | 59.59M | 94.05M | 136.24M | 130.51M | 189.70M | 178.19M | 208.99M | 164.26M | 102.45M | 104.75M | 169.56M | 92.25M | 161.24M | 133.39M | 117.16M | 111.25M | 104.76M | 99.44M | 91.27M | 96.20M | 117.67M | 124.71M | 120.71M | 92.22M | 86.55M | 81.50M | 77.55M | 73.34M | 69.02M | 71.26M | 66.66M | 63.42M | 70.99M | 66.88M | 64.79M | 78.38M | 79.03M | 48.38M | 22.04M |
|
Liabilities and Shareholders Equity
|
| 53.27M | | 53.46M | 50.88M | 45.83M | 38.98M | 38.38M | 32.87M | 29.75M | 35.30M | 39.89M | 30.85M | 57.73M | 57.95M | 65.99M | 55.65M | 74.90M | 69.70M | 79.61M | 76.86M | 94.66M | 80.11M | 104.33M | 147.57M | 142.57M | 205.22M | 193.35M | 221.87M | 173.24M | 110.39M | 112.25M | 176.08M | 101.66M | 183.72M | 151.69M | 132.98M | 125.48M | 118.88M | 112.08M | 103.09M | 107.95M | 127.93M | 134.75M | 131.21M | 174.54M | 144.52M | 135.92M | 131.15M | 123.66M | 113.20M | 111.69M | 106.15M | 101.02M | 108.48M | 102.80M | 96.59M | 113.22M | 111.75M | 90.80M | 89.64M |
|
Treasury Shares
|
| 0.65M | | | 1.29M | 0.64M | 1.29M | 1.29M | 1.71M | 0.56M | 2.36M | 2.32M | 2.32M | 9.75M | 10.55M | 5.40M | 5.40M | 0.01M | 4.89M | 4.89M | 4.72M | 0.01M | 4.47M | 0.62M | 0.62M | 0.01M | | | | 5.00M | | | | | | | | | | | | | | | | | | | | 0.94M | | | 0.76M | 0.67M | 0.50M | 0.50M | 0.50M | 0.50M | 0.33M | 0.33M | 0.33M |
|
Retained Earnings
|
| -63.95M | | -71.60M | -75.11M | -80.47M | -85.43M | -90.90M | -95.86M | -101.90M | -109.61M | -117.18M | -126.17M | -145.78M | -153.88M | -163.39M | -171.61M | -182.19M | -192.36M | -202.06M | -215.76M | -229.89M | -246.29M | -221.74M | -190.53M | -196.32M | -147.03M | -158.68M | -144.36M | -216.30M | -279.42M | -283.63M | -216.91M | -261.86M | -222.40M | -252.44M | -268.94M | -273.42M | -281.82M | -288.34M | -296.10M | -294.08M | -295.49M | -300.28M | -308.11M | -337.10M | -344.18M | -350.95M | -357.02M | -363.37M | -367.74M | -372.97M | -380.08M | -384.86M | -391.40M | -397.16M | -400.19M | -403.46M | -407.60M | -438.07M | -467.85M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |