|
Cash & Equivalents
|
1.28M | 1.37M | 0.82M | 0.81M | 2.87M | 2.80M | 3.28M | 3.92M | 4.16M | 4.89M | 4.00M | 16.80M | 7.27M | 1.06M | 1.52M | 1.72M | 1.72M | 1.15M | 1.38M | 0.57M | 1.53M | 0.75M | 0.35M | 1.44M | 2.56M | 0.60M | 1.36M | 0.98M | 4.59M | 10.30M | 2.22M | 1.28M | 3.39M | 1.03M | 3.39M | 1.19M | 2.88M | 2.79M | 5.90M | 4.05M | 4.00M | 8.90M | 3.10M | 54.00M | 16.10M | 153.50M | 10.50M | 9.03M | 12.70M | 50.40M | 100.81M | 142.20M | 122.60M | 221.00M | 11.01M | 371.40M | 341.30M | 310.30M | 7.11M | 230.30M | 158.90M | 123.20M | 3.40M | 52.40M | 28.70M | 36.10M |
|
Short-term Investments
|
| | 59.48M | | | 31.71M | 38.72M | 39.72M | 32.72M | 27.96M | 20.57M | 0.81M | | 29.57M | 20.83M | 12.04M | 18.35M | 7.85M | 12.72M | 51.62M | 35.93M | 21.03M | 6.53M | 68.62M | 48.88M | 34.40M | 26.90M | 12.27M | 16.65M | 37.14M | 43.11M | 32.37M | 26.28M | 85.79M | 80.36M | 71.62M | 85.52M | 52.37M | 54.64M | 43.17M | 27.86M | 18.48M | 57.70M | 46.86M | 14.12M | 132.45M | 124.45M | 91.45M | 60.96M | 42.96M | 56.46M | 133.27M | 108.43M | 75.43M | 183.91M | 367.53M | 334.68M | 279.67M | 164.74M | 228.50M | 156.79M | 121.64M | 86.73M | 48.15M | 26.84M | 33.69M |
|
Cash & Current Investments
|
1.28M | 1.37M | 60.30M | 0.81M | 2.87M | 34.51M | 41.99M | 43.64M | 36.87M | 32.85M | 24.57M | 17.62M | 7.27M | 30.63M | 22.35M | 13.75M | 20.06M | 9.00M | 14.10M | 52.19M | 37.46M | 21.78M | 6.89M | 70.06M | 51.45M | 35.00M | 28.26M | 13.24M | 21.24M | 47.44M | 45.33M | 33.65M | 29.67M | 86.81M | 83.75M | 72.81M | 88.40M | 55.16M | 60.54M | 47.22M | 31.86M | 27.38M | 60.80M | 100.86M | 30.22M | 285.95M | 134.95M | 100.48M | 73.66M | 93.36M | 157.27M | 275.47M | 231.03M | 296.43M | 194.92M | 738.93M | 675.98M | 589.97M | 171.85M | 458.80M | 315.69M | 244.84M | 90.13M | 100.55M | 55.54M | 69.79M |
|
Receivables - Net
|
| -0.11M | -0.04M | -0.31M | | 0.80M | 1.48M | 1.29M | 2.46M | 0.78M | 0.88M | 1.64M | 0.77M | 0.47M | 1.93M | 2.00M | 0.71M | 0.88M | 0.38M | 0.49M | 0.25M | 0.38M | 0.39M | 0.54M | 3.07M | 2.51M | 6.52M | 6.65M | 8.81M | 10.46M | 12.04M | 13.48M | 19.07M | 24.57M | 17.14M | 0.18M | 1.53M | 2.30M | 22.82M | 24.72M | 28.52M | 29.93M | 35.19M | 24.12M | 15.78M | 37.38M | 3.84M | 24.83M | 31.84M | 33.90M | 38.16M | 16.30M | 14.50M | 13.90M | 213.22M | 6.69M | 11.20M | 6.88M | 8.10M | 7.64M | 8.08M | 6.39M | 7.74M | 7.08M | 6.28M | 6.91M |
|
Receivables - Other
|
| | | | | | | | | | 0.86M | | | | 1.49M | | | | 0.31M | | | | 0.32M | | | | 0.17M | | | | 0.10M | | | | 0.07M | 0.13M | 0.03M | 0.13M | 0.16M | 0.14M | 0.13M | 0.12M | 0.11M | 0.11M | 0.09M | 0.16M | 0.07M | 0.25M | 0.42M | 0.27M | 1.65M | 0.41M | 0.81M | 0.74M | 12.97M | 0.30M | 0.12M | 6.66M | 1.37M | 6.99M | 6.81M | 6.09M | 0.80M | 1.45M | 1.07M | 0.86M |
|
Receivables
|
| -0.11M | -0.04M | -0.31M | | 0.80M | 1.48M | 1.29M | 2.46M | 0.78M | 1.74M | 1.64M | 0.77M | 0.47M | 3.42M | 2.00M | 0.71M | 0.88M | 0.69M | 0.49M | 0.25M | 0.38M | 0.72M | 0.54M | 3.07M | 2.51M | 6.69M | 6.65M | 8.81M | 10.46M | 12.14M | 13.48M | 19.07M | 24.57M | 17.21M | 0.32M | 1.56M | 2.43M | 22.98M | 24.86M | 28.65M | 30.05M | 35.30M | 24.22M | 15.87M | 37.54M | 3.91M | 25.08M | 32.26M | 34.17M | 39.80M | 16.71M | 15.31M | 14.64M | 226.19M | 6.99M | 11.32M | 13.54M | 9.47M | 14.63M | 14.89M | 12.49M | 8.54M | 8.52M | 7.34M | 7.77M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.10M | | | | 0.08M | | | | 0.08M | 0.04M | 0.04M | 0.04M | 0.09M | 0.09M | 0.09M | 0.08M | 0.11M | 0.24M | 0.36M | 0.46M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.85M | | | | | | | | | 0.39M | 0.56M | 0.38M | 0.34M | 0.39M | 1.20M | 0.80M | 0.46M | 0.41M | 0.23M | 0.07M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | 0.22M | | | | 0.17M | | | | 0.36M | | | | 0.01M | 0.30M | 0.59M | 0.75M | 0.72M | 0.73M | 0.61M | 0.67M | 0.78M | 0.54M | 0.39M | 0.18M | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.63M | 0.45M | 0.47M | 1.97M | 1.78M | 1.40M | 1.13M | 0.96M | 0.91M | 0.82M | 0.44M | 0.25M | 0.23M | 0.21M | 0.09M | 0.74M | 1.19M | 1.17M | 1.15M | 1.21M | 1.89M | 1.54M | 1.35M | 1.19M | 0.98M | 0.71M | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.09M | 0.11M | -0.02M | | 0.17M | 0.28M | -0.26M | 0.33M | 0.21M | 0.50M | 0.44M | 0.48M | 0.34M | 0.42M | 0.49M | 0.49M | 0.39M | 0.25M | 1.31M | 1.11M | 1.05M | 1.20M | 1.78M | 1.42M | 1.41M | 1.89M | 2.46M | 2.28M | 1.35M | 1.77M | 3.26M | 3.45M | 5.69M | 7.04M | 5.44M | 6.34M | 8.33M | 6.46M | 4.20M | 4.40M | 5.35M | 6.62M | 6.30M | 5.17M | 3.54M | 10.46M | 5.98M | 5.93M | 6.37M | 8.22M | 7.62M | 11.89M | 5.98M | 6.30M | 6.71M | 7.00M | 4.92M | 8.58M | 13.46M | 6.27M | 6.13M | 7.17M | 7.47M | 6.41M | 3.76M |
|
Current Assets
|
| | 60.66M | | | 35.19M | 43.75M | 45.28M | 39.67M | 33.84M | 25.95M | 19.70M | 8.52M | 31.44M | 24.70M | 15.81M | 21.27M | 10.27M | 14.82M | 54.13M | 38.97M | 23.36M | 9.04M | 73.07M | 56.68M | 39.46M | 37.15M | 24.32M | 34.10M | 60.65M | 60.26M | 51.35M | 53.09M | 117.90M | 108.37M | 78.68M | 96.50M | 66.00M | 89.87M | 76.87M | 65.94M | 63.80M | 103.75M | 85.61M | 38.93M | 195.99M | 151.28M | 132.48M | 112.40M | 91.35M | 247.96M | 210.22M | 192.72M | 288.55M | 443.24M | 417.04M | 388.56M | 351.34M | 217.90M | 280.96M | 202.93M | 164.92M | 134.12M | 96.18M | 69.65M | 71.81M |
|
Property, Plant & Equipment (Net)
|
| -0.05M | 1.09M | -0.36M | | 1.64M | 1.62M | -3.56M | 0.95M | 0.83M | 0.74M | 0.73M | 0.66M | 0.69M | 1.04M | 1.06M | 0.98M | 0.95M | 0.94M | 0.99M | 0.91M | 0.85M | 0.78M | 0.73M | 0.79M | 0.81M | 0.95M | 0.90M | 1.25M | 1.21M | 1.18M | 1.22M | 1.43M | 1.78M | 2.12M | 2.08M | 2.44M | 2.52M | 3.85M | 4.48M | 4.18M | 3.79M | 3.83M | 3.35M | 3.11M | 2.95M | 2.55M | 2.17M | 1.91M | 1.83M | 1.73M | 1.45M | 1.92M | 1.85M | 1.49M | 1.33M | 1.75M | 1.72M | 1.95M | 1.80M | 2.03M | 1.94M | 2.68M | 2.42M | 2.24M | 2.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | | | | 5.83M | | | | 5.83M | | | | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.19M | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.56M | 0.56M | 0.56M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.22M | 10.68M | 10.68M | 10.84M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.78M | 5.78M | 1.15M | 1.15M | 1.16M | 1.22M | 1.16M | 1.15M | 1.15M | 1.15M | 2.04M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.10M | 1.10M | 1.10M | 1.05M | 1.10M | 1.10M | 1.10M | 1.05M | 1.05M | 1.05M | 1.05M |
|
Non-Current Assets
|
| | -60.66M | | | -35.19M | 1.95M | -45.28M | 1.28M | 1.15M | 1.03M | 1.39M | 1.55M | 1.32M | 1.88M | 1.88M | 1.79M | 1.74M | 1.72M | 1.94M | 2.02M | 1.93M | 1.79M | 1.84M | 1.96M | 1.95M | 11.85M | 11.65M | 12.00M | 12.11M | 7.02M | 7.05M | 7.26M | 7.62M | 7.96M | 10.35M | 9.85M | 9.61M | 6.07M | 24.38M | 23.82M | 27.46M | 33.22M | 32.60M | 31.76M | 31.09M | 29.76M | 28.96M | 32.99M | 32.08M | 171.31M | 159.04M | 152.92M | 169.01M | 147.73M | 143.09M | 138.86M | 141.73M | 160.37M | 156.53M | 153.38M | 148.41M | 142.96M | 138.98M | 130.92M | 113.90M |
|
Assets
|
| | | | | | 45.70M | | 40.95M | 34.98M | 26.98M | 21.09M | 10.07M | 32.76M | 26.57M | 17.69M | 23.06M | 12.01M | 16.54M | 56.07M | 40.99M | 25.29M | 10.83M | 74.91M | 58.64M | 41.42M | 48.99M | 35.97M | 46.11M | 72.76M | 67.28M | 58.40M | 60.35M | 125.52M | 116.33M | 89.03M | 106.35M | 75.61M | 95.94M | 101.25M | 89.76M | 91.26M | 136.97M | 118.21M | 70.69M | 227.07M | 181.04M | 161.44M | 145.39M | 123.43M | 419.27M | 369.26M | 345.64M | 457.55M | 590.97M | 560.13M | 527.42M | 493.07M | 378.27M | 437.49M | 356.31M | 313.33M | 277.08M | 235.16M | 200.57M | 185.71M |
|
Accounts Payables
|
| 1.53M | 2.62M | 1.14M | 1.10M | 1.41M | 2.40M | 1.64M | 0.81M | 1.65M | 2.00M | 2.39M | 1.28M | 2.70M | 2.63M | 2.61M | 4.25M | 3.36M | 2.33M | 4.93M | 5.08M | 4.16M | 4.92M | 4.61M | 4.04M | 4.58M | 6.43M | 5.33M | 5.42M | 3.98M | 2.52M | 2.41M | 2.57M | 3.68M | 6.69M | 10.18M | 11.85M | 8.85M | 6.28M | 7.12M | 6.26M | 9.70M | 5.33M | 12.96M | 8.51M | 7.02M | 4.20M | 11.50M | 9.50M | 10.03M | 13.40M | 7.34M | 10.88M | 17.09M | 5.99M | 6.45M | 9.55M | 5.87M | 7.71M | 6.18M | 6.50M | 7.72M | 5.91M | 4.41M | 8.84M | 12.50M |
|
Notes Payables
|
| | 4.93M | | | 0.07M | 0.40M | 2.20M | 3.72M | 5.28M | 5.89M | 6.05M | 6.21M | 6.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.53M | 7.55M | 1.14M | 1.10M | 1.48M | 2.79M | 3.84M | 4.53M | 6.92M | 7.90M | 8.44M | 7.50M | 9.07M | 2.63M | 2.61M | 4.25M | 3.36M | 2.33M | 4.93M | 5.08M | 4.16M | 4.92M | 4.61M | 4.04M | 4.58M | 6.43M | 5.33M | 5.42M | 3.98M | 2.52M | 2.41M | 2.57M | 3.68M | 6.69M | 10.18M | 11.85M | 8.85M | 6.28M | 7.12M | 6.26M | 9.70M | 5.33M | 12.96M | 8.51M | 7.02M | 4.20M | 11.50M | 9.50M | 10.03M | 13.40M | 7.34M | 10.88M | 17.09M | 5.99M | 6.45M | 9.55M | 5.87M | 7.71M | 6.18M | 6.50M | 7.72M | 5.91M | 4.41M | 8.84M | 12.50M |
|
Accumulated Expenses
|
| 3.74M | 2.84M | 3.27M | 3.27M | 3.48M | 4.57M | 3.90M | 3.02M | 2.61M | 5.34M | 5.30M | 6.02M | 6.37M | 4.76M | 6.98M | 4.16M | 4.52M | 3.94M | 5.31M | 5.48M | 6.25M | 7.07M | 6.44M | 6.76M | 8.12M | 9.75M | 12.12M | 10.45M | 11.88M | 13.35M | 14.34M | 21.64M | 20.26M | 19.13M | 13.93M | 11.98M | 15.18M | 30.19M | 34.82M | 31.78M | 34.00M | 46.63M | 41.38M | 25.84M | 36.95M | 28.75M | 28.13M | 33.32M | 27.70M | 33.13M | 23.80M | 23.48M | 18.02M | 30.55M | 30.82M | 29.79M | 34.86M | 31.87M | 28.40M | 27.97M | 23.25M | 26.00M | 24.75M | 26.28M | 25.75M |
|
Other Accumulated Expenses
|
| 0.62M | | 0.74M | | 0.91M | | 0.90M | | | 0.72M | | 1.05M | 3.95M | 0.69M | 1.56M | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | 0.80M | 0.86M | 0.87M | 0.78M | 0.88M | 0.82M | 0.81M | 0.74M | 0.48M | 0.75M | 1.68M | 1.41M | 1.40M | 0.67M | 30.55M | 0.67M | 0.85M | 0.86M | 0.32M | 28.40M | 27.97M | 23.25M | 0.43M | 0.56M | 0.34M | 0.27M |
|
Short term Debt
|
| | | | | | | | | | 5.89M | | | | | 1.00M | 2.48M | 4.02M | 5.60M | | 1.61M | 3.99M | 6.33M | 9.02M | 9.29M | 9.58M | 0.07M | 0.07M | 0.19M | 0.19M | 0.20M | 0.23M | 0.25M | 0.37M | 0.49M | 0.51M | 0.61M | 0.56M | 0.89M | 2.56M | | | | | | | | | | | | | | | 94.38M | 94.55M | 94.73M | 94.91M | | | | | 21.00M | 26.93M | 17.02M | 17.04M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | 2.64M | 3.06M | 3.50M | 3.60M | 3.70M | 3.75M | 3.78M | 3.80M | 4.87M | 5.09M | 5.25M | 3.92M | 4.14M | 4.41M | 4.31M | 4.43M | 4.69M | 4.89M | 5.16M | 5.34M | 5.57M | 5.77M | 5.97M | 6.06M | 6.15M | 6.17M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 4.87M | 4.87M | 1.23M | 1.23M | | | | | | | | |
|
Current Deferred Revenue
|
| 0.79M | 0.47M | -0.09M | | -0.94M | 8.01M | 10.13M | 6.79M | 6.28M | 2.00M | 5.00M | 3.74M | 2.41M | 0.97M | 1.83M | | | | | | | | | | | | | | | 0.10M | | 0.29M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 11.09M | | | 5.32M | 15.37M | 15.02M | 14.34M | 15.81M | 18.98M | 18.74M | 17.25M | 21.81M | 8.36M | 10.59M | 10.90M | 11.90M | 11.87M | 10.23M | 12.17M | 14.40M | 18.32M | 20.07M | 20.10M | 22.27M | 16.25M | 17.52M | 16.07M | 16.06M | 16.07M | 16.97M | 24.75M | 24.69M | 26.31M | 24.63M | 24.44M | 24.59M | 37.36M | 44.51M | 40.67M | 46.75M | 55.46M | 57.94M | 38.05M | 47.72M | 36.74M | 43.43M | 47.70M | 42.82M | 51.79M | 35.07M | 38.50M | 39.51M | 136.38M | 139.19M | 143.54M | 147.18M | 53.32M | 59.06M | 59.48M | 55.62M | 79.53M | 83.22M | 85.50M | 80.76M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 7.83M | | | 8.87M | 9.86M | 18.06M | 16.59M | 15.09M | 13.55M | 11.97M | 10.35M | 8.68M | 20.10M | 19.20M | 17.81M | 16.38M | 14.90M | 32.21M | 30.76M | 28.55M | 26.12M | 23.91M | 21.48M | 18.97M | 49.77M | 49.97M | 69.83M | 70.29M | 79.51M | 80.50M | 81.51M | 82.78M | 83.31M | 85.04M | 129.75M | 131.69M | 148.98M | 151.18M | 153.42M | 155.77M | 158.21M | 160.75M | 163.37M | 232.81M | 236.29M | 312.16M | 312.58M | 313.02M | 313.46M | 313.90M | 314.36M | 314.82M | 220.91M | 221.21M | 221.52M | 221.83M | 213.16M | 213.46M | 96.89M | 97.03M | 97.18M | 88.56M | 87.31M | 87.48M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 3.06M | 3.20M | 3.30M | 4.64M | 3.77M | 6.61M | 7.63M | 8.15M | 8.41M | 8.67M | 8.94M | 9.05M | 9.09M | 9.13M | 9.17M | 9.21M | 9.22M | 9.21M | 9.19M | 9.14M | 9.04M | 8.94M | 8.84M | 8.72M | 8.58M | 8.45M | 8.32M | 8.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 26.58M | 28.58M | 31.71M | 35.82M | 34.99M | 34.24M | 33.47M | 32.55M | 27.81M | 31.41M | 30.29M | 34.38M | 24.30M | 24.52M | 23.53M | 22.43M | 21.29M | 20.42M | 19.25M | 18.14M | 16.75M | 15.63M | 14.24M | 13.47M | 11.94M | 10.38M | 8.84M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.92M | 0.96M | 1.00M | 0.44M | 0.45M | 0.50M | | 116.55M | 2.09M | 2.09M | 3.09M | 195.61M | 190.09M | 178.08M | 152.53M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -0.92M | -0.96M | -1.00M | -0.44M | -0.45M | -0.50M | | -116.55M | -2.09M | -2.09M | -3.09M | -195.61M | -190.09M | -178.08M | -152.53M |
|
Total Debt
|
| | 7.83M | | | 8.87M | 9.86M | 18.06M | 16.59M | 15.09M | 19.45M | 11.97M | 10.35M | 8.68M | 20.10M | 20.20M | 20.29M | 20.39M | 20.50M | 32.21M | 32.37M | 32.54M | 32.45M | 32.92M | 30.77M | 28.55M | 49.84M | 50.04M | 70.03M | 70.48M | 79.71M | 80.73M | 81.76M | 83.15M | 83.80M | 85.55M | 130.36M | 132.25M | 149.87M | 153.74M | 153.42M | 155.77M | 158.21M | 160.75M | 163.37M | 232.81M | 236.29M | 312.16M | 312.58M | 313.02M | 313.46M | 313.90M | 314.36M | 314.82M | 315.29M | 315.76M | 316.25M | 316.74M | 213.16M | 213.46M | 96.89M | 97.03M | 118.18M | 115.49M | 104.33M | 104.52M |
|
Common Equity
|
| | 43.15M | | | 163.05M | 20.47M | 168.58M | 10.02M | 4.08M | -5.55M | -12.68M | -20.54M | -0.82M | -6.53M | -15.86M | -12.26M | -23.89M | -18.38M | 5.21M | -10.61M | -26.59M | -42.65M | 21.85M | 7.93M | -9.00M | -26.23M | -40.74M | -48.99M | -22.77M | -37.45M | -48.11M | -54.85M | 9.21M | -523.37M | -553.42M | -56.30M | -89.00M | -100.16M | -121.02M | -130.27M | -139.91M | -109.02M | -131.86M | -161.27M | -87.33M | -120.75M | -221.96M | -246.30M | -262.70M | 23.78M | -4.92M | -32.70M | -46.31M | 85.68M | 54.94M | 20.51M | -13.95M | -24.98M | -71.33M | -124.60M | -154.17M | -182.61M | -213.55M | -228.69M | -220.48M |
|
Shareholder's Equity
|
| | 43.15M | | | | 20.47M | | 10.02M | 4.08M | -5.55M | -12.68M | -20.54M | -0.82M | -6.53M | -15.86M | -12.26M | -23.89M | -18.38M | 5.21M | -10.61M | -26.59M | -42.65M | 21.85M | 7.93M | -9.00M | -26.23M | -40.74M | -48.99M | -22.77M | -37.45M | -48.11M | -54.85M | 9.21M | -523.37M | -553.42M | -56.30M | -89.00M | -100.16M | -121.02M | -130.27M | -139.91M | -109.02M | -131.86M | -161.27M | -87.33M | -120.75M | -221.96M | -246.30M | -262.70M | 23.78M | -4.92M | -32.70M | -46.31M | 85.68M | 54.94M | 20.51M | -13.95M | -24.98M | -71.33M | -124.60M | -154.17M | -182.61M | -213.55M | -228.69M | -220.48M |
|
Liabilities and Shareholders Equity
|
| | | | | | 45.70M | | 40.95M | 34.98M | 26.98M | 21.09M | 10.07M | 32.76M | 26.57M | 17.69M | 23.06M | 12.01M | 16.54M | 56.07M | 40.99M | 25.29M | 10.83M | 74.91M | 58.64M | 41.42M | 48.99M | 35.97M | 46.11M | 72.76M | 67.28M | 58.40M | 60.35M | 125.52M | 116.33M | 89.03M | 106.35M | 75.61M | 95.94M | 101.25M | 89.76M | 91.26M | 136.97M | 118.21M | 70.69M | 227.07M | 181.04M | 161.44M | 145.39M | 123.43M | 419.27M | 369.26M | 345.64M | 457.55M | 590.97M | 560.13M | 527.42M | 493.07M | 378.27M | 437.49M | 356.31M | 313.33M | 277.08M | 235.16M | 200.57M | 185.71M |
|
Retained Earnings
|
| | | | | | -147.59M | | 159.42M | 165.93M | -176.13M | -185.03M | -193.57M | -206.84M | -214.58M | -225.07M | -238.66M | -252.53M | -254.37M | -271.01M | -289.01M | -307.33M | -328.05M | -346.71M | -363.39M | -383.32M | -403.14M | -423.68M | -436.29M | -450.25M | -469.89M | -484.98M | -499.33M | -506.82M | -523.37M | -553.42M | -587.12M | -626.59M | -650.12M | -674.47M | -688.92M | -705.39M | -734.61M | -763.64M | -796.94M | -835.40M | -872.67M | -912.46M | -941.05M | -963.75M | -683.13M | -716.14M | -746.99M | -764.45M | -635.72M | -669.42M | -706.71M | -744.46M | -753.53M | -790.71M | -846.75M | -878.99M | -910.35M | -943.80M | -969.23M | -1000.15M |
|
Preferred Shares
|
| | 12.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.20M | 0.20M | 0.10M | 0.09M | 0.09M | 0.07M | | | | | | | | |