|
Cash & Equivalents
|
-7.68M | -13.46M | -19.99M | 81.27M | -11.90M | 54.96M | 44.40M | 35.90M | 50.23M | 44.05M | 34.56M | 27.00M | 45.60M | 59.28M | 50.22M | 52.03M | 41.87M | 33.13M | 91.40M | 86.40M | 77.69M | 54.77M | 47.96M | 43.24M | 34.25M | 76.37M | 66.67M | 54.63M | 51.32M | 63.28M | 48.02M | 34.53M | 33.48M | 51.16M | 41.32M | 28.33M | 41.87M | 37.81M | 30.36M | 25.10M | 21.44M | 17.79M | 14.17M | 4.84M | 13.53M | 18.27M | 19.83M | 33.88M | 10.64M | 38.98M | 16.89M | 12.49M | 10.72M | 17.11M | 33.04M | 48.18M | 20.41M | 23.63M | 27.21M | 23.40M | 27.41M | 19.76M | 19.46M | 17.89M | 13.65M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51M | 30.15M | 27.76M | 20.28M | 50.60M | 43.06M | 38.02M | | 16.03M | 16.08M | 10.09M | 5.07M | | | 20.57M | 20.93M | 21.28M | 21.63M | | 15.07M | 15.29M | 15.50M | 15.72M |
|
Cash & Current Investments
|
-7.68M | -13.46M | -19.99M | 81.27M | -11.90M | 54.96M | 44.40M | 35.90M | 50.23M | 44.05M | 34.56M | 27.00M | 45.60M | 59.28M | 50.22M | 52.03M | 41.87M | 33.13M | 91.40M | 86.40M | 77.69M | 54.77M | 47.96M | 43.24M | 34.25M | 76.37M | 66.67M | 54.63M | 51.32M | 63.28M | 48.02M | 34.53M | 33.48M | 51.16M | 41.32M | 28.33M | 41.87M | 37.81M | 30.36M | 25.10M | 21.44M | 17.79M | 36.67M | 34.99M | 41.29M | 38.55M | 70.43M | 76.94M | 48.66M | 38.98M | 32.92M | 28.57M | 20.81M | 22.18M | 33.04M | 48.18M | 40.98M | 44.56M | 48.49M | 45.03M | 27.41M | 34.83M | 34.74M | 33.40M | 29.37M |
|
Receivables - Net
|
2.39M | 1.95M | 2.68M | 2.14M | 3.62M | 3.77M | 8.94M | 7.01M | | 1.72M | 2.28M | 1.37M | 0.81M | 1.54M | 4.03M | 1.41M | 1.70M | 2.03M | 2.05M | 2.09M | 1.74M | 1.88M | 1.82M | 1.94M | 4.57M | | | 1.49M | 2.10M | 0.69M | 2.74M | 3.00M | 7.29M | 1.72M | 4.76M | 5.25M | 4.89M | 4.73M | 8.56M | 7.26M | 8.72M | 4.70M | 8.88M | 5.26M | 3.15M | 2.00M | 4.60M | 2.33M | 5.56M | 3.44M | 5.91M | 2.02M | 8.65M | 4.59M | 1.30M | 4.05M | 8.94M | 5.27M | 3.76M | 10.13M | 2.19M | 2.91M | 4.67M | 9.44M | 14.43M |
|
Receivables - Other
|
| | | | | | | 2.23M | | 4.88M | 3.02M | 3.84M | 3.15M | 4.04M | 3.28M | 3.69M | 3.55M | 3.58M | 4.17M | 1.46M | 2.61M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
2.39M | 1.95M | 2.68M | 2.14M | 3.62M | 3.77M | 8.94M | 9.24M | | 6.60M | 5.29M | 5.21M | 3.97M | 5.58M | 7.31M | 5.10M | 5.25M | 5.62M | 6.23M | 3.55M | 4.34M | 1.88M | 1.82M | 1.94M | 4.57M | | | 1.49M | 2.10M | 0.69M | 2.74M | 3.00M | 7.29M | 1.72M | 4.76M | 5.25M | 4.89M | 4.73M | 8.56M | 7.26M | 8.72M | 4.73M | 8.88M | 5.26M | 3.15M | 2.00M | 4.60M | 2.33M | 5.56M | 3.44M | 5.91M | 2.02M | 8.65M | 4.59M | 1.30M | 4.05M | 8.94M | 5.27M | 3.76M | 10.13M | 2.19M | 2.91M | 4.67M | 9.44M | 14.43M |
|
Raw Materials
|
| | | | | | | | | | | 0.28M | | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | 3.44M | 3.69M | 3.61M | 3.42M | 3.90M | 3.94M | 3.35M | 3.43M | 3.05M | 3.17M | 3.17M | 3.07M | 3.30M | 3.66M | 3.51M | 4.31M | 4.35M | 4.20M | 4.18M | 4.02M | 4.30M | 4.24M | 4.55M | 4.48M | 4.36M | 4.98M |
|
Work In Process
|
| | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.23M | 0.55M | 0.76M | 0.56M | 2.78M | 2.89M | 2.27M | 3.06M | 3.51M | 3.26M | 3.37M | 3.30M | 2.62M | 2.68M | 1.53M | 3.32M | 9.12M | 9.05M | 9.17M | 10.87M | 12.25M | 11.24M | 8.00M | 8.14M | 5.36M |
|
Finished Goods
|
| | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | | 3.24M | 3.60M | 4.00M | 5.30M | 6.60M | 6.56M | 6.85M | 8.21M | 7.53M | 8.05M | 11.53M | 10.16M | 9.91M | 8.28M | 10.62M | 14.46M | 11.96M | 8.27M | 5.81M | 9.15M | 5.54M | 0.71M | 5.45M | 7.02M | 8.63M | 10.92M |
|
Inventory
|
| | | | | | 5.10M | 1.19M | 1.10M | 0.54M | 0.43M | 0.28M | 0.26M | 1.03M | 2.06M | 4.04M | 5.77M | 7.19M | 7.58M | 7.96M | 6.53M | 3.45M | | | | 5.77M | 5.74M | 6.07M | 4.86M | 5.25M | 7.10M | 7.06M | 7.48M | 7.83M | 7.02M | 6.98M | 7.96M | 8.57M | 6.71M | 7.00M | 7.53M | 8.15M | 9.49M | 11.06M | 13.28M | 13.08M | 13.91M | 13.64M | 14.73M | 17.95M | 16.59M | 16.51M | 14.56M | 16.80M | 20.30M | 19.64M | 21.58M | 19.05M | 22.35M | 20.72M | 17.20M | 21.24M | 19.51M | 21.13M | 21.25M |
|
Prepaid Assets
|
| | | 0.02M | | | | | | | | | | | | | | | | | | 2.20M | | | | 1.67M | 2.94M | 5.13M | 1.04M | 2.65M | 3.48M | 4.08M | 2.69M | 1.93M | 2.59M | 2.50M | 2.62M | 1.88M | 1.71M | 2.25M | 2.76M | 1.83M | 2.73M | 2.89M | 2.61M | 2.10M | 1.75M | 3.01M | 2.27M | 1.28M | 1.12M | 2.60M | 1.74M | 1.31M | 0.76M | 1.71M | 1.12M | 1.05M | 0.81M | 1.49M | 1.05M | 1.10M | 1.59M | 1.51M | 1.45M |
|
Current Assets
|
37.30M | 31.08M | 25.29M | 83.41M | 72.99M | 58.73M | 58.44M | 46.33M | 62.25M | 51.20M | 40.28M | 32.49M | 49.84M | 65.89M | 59.58M | 61.17M | 52.89M | 45.93M | 105.20M | 97.90M | 88.56M | 65.52M | | | | 85.88M | 76.27M | 67.64M | 59.65M | 71.87M | 61.54M | 48.89M | 51.15M | 62.65M | 55.69M | 43.05M | 57.34M | 52.98M | 47.34M | 41.60M | 40.44M | 32.48M | 57.77M | 54.21M | 60.33M | 55.72M | 90.70M | 95.92M | 71.22M | 61.67M | 56.54M | 49.70M | 45.76M | 44.88M | 55.40M | 73.58M | 72.62M | 69.93M | 75.40M | 77.37M | 47.85M | 60.08M | 60.51M | 65.48M | 66.50M |
|
Buildings
|
| | | 5.67M | | | | 11.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-1.30M | -4.23M | 5.65M | 14.54M | -2.96M | -5.47M | -6.82M | 17.45M | -2.60M | 18.94M | 18.51M | 18.27M | 17.51M | 17.34M | 16.66M | 16.31M | 15.71M | 15.00M | 14.34M | 13.71M | 13.10M | 11.28M | | | | 9.74M | 9.31M | 9.48M | 9.14M | 8.70M | 8.47M | 8.16M | 7.99M | 7.68M | 7.31M | 6.94M | 6.63M | 6.39M | 6.06M | 5.92M | 5.57M | 5.27M | 5.01M | 4.79M | 4.64M | 4.84M | 4.83M | 4.99M | 5.07M | 4.96M | 4.89M | 4.77M | 4.68M | 4.55M | 4.70M | 4.64M | 4.68M | 4.97M | 4.78M | 4.61M | 4.65M | 4.59M | 4.72M | 4.75M | 4.72M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.51M | 5.03M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | | | | | | | | | | | | | | | | | 3.13M | 3.09M | 3.09M | 3.23M | 3.30M | 2.86M | 2.86M | 2.97M | 2.74M | 2.68M |
|
Other Non-Current Assets
|
-0.02M | -0.04M | -0.06M | 0.72M | -0.04M | -0.06M | -0.10M | 0.94M | 1.01M | 1.75M | 2.04M | 1.04M | 1.12M | 1.07M | 1.13M | 1.25M | 1.34M | 1.37M | 1.47M | 1.58M | 1.62M | 5.10M | | | | 2.07M | 1.73M | 1.74M | 1.69M | 1.68M | 1.84M | 1.95M | 1.92M | 1.89M | 1.80M | 1.73M | 1.78M | 1.76M | 1.80M | 1.87M | 1.95M | 1.96M | 1.88M | 2.00M | 1.64M | 1.80M | 1.78M | 1.88M | 1.95M | 2.08M | 2.05M | 1.40M | 1.42M | 1.27M | 1.25M | 1.27M | 1.26M | 0.53M | 0.53M | 0.54M | 0.56M | 0.46M | 0.46M | 0.52M | 0.55M |
|
Non-Current Assets
|
8.94M | 11.11M | 12.83M | 15.26M | 15.45M | 15.50M | 16.71M | 18.40M | 18.67M | 20.69M | 20.55M | 19.31M | 18.63M | 18.41M | 17.80M | 17.56M | 17.05M | 16.37M | 15.96M | 15.43M | 14.86M | 12.84M | | | | 11.37M | 11.04M | 11.22M | 10.83M | 10.38M | 10.31M | 10.11M | 9.90M | 9.56M | 9.11M | 8.67M | 8.41M | 8.15M | 13.70M | 13.64M | 13.29M | 12.91M | 25.11M | 17.50M | 11.98M | 12.21M | 12.09M | 12.28M | 12.26M | 12.00M | 11.85M | 10.94M | 10.95M | 10.91M | 11.16M | 14.84M | 14.95M | 14.50M | 14.42M | 14.17M | 13.71M | 13.34M | 13.38M | 13.00M | 15.76M |
|
Assets
|
46.24M | 42.19M | 38.12M | 98.67M | 88.44M | 74.23M | 75.15M | 64.73M | 80.92M | 71.89M | 60.83M | 51.80M | 68.46M | 84.30M | 77.38M | 78.73M | 69.94M | 62.31M | 121.16M | 113.33M | 103.42M | 78.36M | | | | 97.25M | 87.31M | 78.86M | 70.47M | 82.25M | 71.85M | 59.00M | 61.06M | 72.21M | 64.80M | 51.72M | 65.75M | 61.13M | 61.04M | 55.24M | 53.73M | 45.39M | 82.88M | 71.71M | 72.31M | 67.93M | 102.79M | 108.20M | 83.48M | 73.67M | 68.39M | 60.64M | 56.71M | 55.79M | 66.56M | 88.42M | 87.57M | 84.43M | 89.83M | 91.54M | 61.56M | 73.42M | 73.89M | 78.49M | 82.26M |
|
Accounts Payables
|
3.99M | 4.23M | 5.01M | 13.56M | 9.82M | 6.75M | 10.26M | 8.07M | 8.03M | 8.29M | 7.73M | 7.54M | 8.30M | 11.96M | 11.44M | 11.05M | 12.05M | 13.68M | 12.40M | 12.07M | 14.53M | 6.80M | | | | 5.53M | 4.76M | 6.84M | 5.84M | 7.50M | 12.37M | 9.34M | 11.99M | 9.31M | 10.70M | 9.07M | 10.16M | 10.27M | 10.48M | 10.50M | 12.73M | 11.90M | 13.76M | 11.91M | 13.35M | 13.93M | 15.17M | 14.42M | 14.69M | 16.43M | 14.41M | 12.66M | 12.87M | 12.27M | 13.47M | 18.55M | 18.74M | 4.32M | 18.77M | 19.34M | 19.58M | 4.53M | 4.12M | 6.69M | 5.38M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.30M | 4.30M | 4.30M | 4.09M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.99M | 4.23M | 5.01M | 13.56M | 9.82M | 6.75M | 10.26M | 8.07M | 8.03M | 8.29M | 7.73M | 7.54M | 8.30M | 11.96M | 11.44M | 11.05M | 12.05M | 13.68M | 12.40M | 12.07M | 14.53M | 6.80M | | | | 5.53M | 4.76M | 6.84M | 5.84M | 7.50M | 12.37M | 9.34M | 11.99M | 9.31M | 10.70M | 9.07M | 10.16M | 10.27M | 10.48M | 10.50M | 12.73M | 16.21M | 18.06M | 16.21M | 17.65M | 18.01M | 15.17M | 14.42M | 14.69M | 16.43M | 14.41M | 12.66M | 12.87M | 12.27M | 13.47M | 18.55M | 18.74M | 4.32M | 18.77M | 19.34M | 19.58M | 4.53M | 4.12M | 6.69M | 5.38M |
|
Accumulated Expenses
|
| | | | | | | | | | | 2.33M | | | | 2.03M | | | | 1.78M | | 3.11M | | | | 1.57M | | | | 3.58M | | | | 4.80M | | | | 6.37M | | | | | | | | | | | | | | | | | | | | 9.01M | | | | 9.57M | 9.35M | 7.31M | 8.13M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.87M | | | 5.91M | 5.92M | 5.93M | | | | | | | | | | | 54.43M | 55.37M | 56.35M | 3.24M | | | | | | | | 20.19M | 20.25M | 20.42M | 20.42M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.23M | 1.22M | 1.14M | 1.13M | 1.15M | 1.18M | 1.42M | 1.39M | 1.24M | 1.24M | 1.21M | 1.24M | 1.08M | 1.00M | 1.12M | 1.15M | 1.26M | 1.31M | 1.41M | 1.45M | 1.45M | 1.51M | 1.50M | 1.43M | 1.47M | 1.40M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | | | 3.48M | 3.48M | 3.74M | 2.38M |
|
Current Deferred Revenue
|
| | | 60.05M | 58.91M | 57.77M | 56.63M | 4.56M | 54.34M | 6.15M | 5.63M | 6.12M | 4.86M | 4.86M | 4.56M | 9.44M | 8.59M | 9.00M | 9.51M | 9.37M | 7.61M | 0.89M | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.84M | 1.93M | 1.93M | | 25.02M | 25.03M | 25.06M | 43.28M | 9.87M | 42.41M | 42.45M | 40.20M | 16.34M | 19.01M | 18.35M | 16.72M | 5.39M | 2.56M | 18.11M | 15.16M | 8.55M | 11.80M | 10.22M | 14.79M | 13.18M | 11.79M | | | | 11.04M | 12.70M | | | 2.00M | | |
|
Total Current Liabilities
|
5.69M | 6.21M | 6.90M | 21.53M | 19.82M | 15.75M | 20.49M | 18.90M | 20.13M | 20.28M | 18.31M | 18.69M | 17.72M | 21.33M | 20.43M | 25.75M | 24.41M | 26.63M | 25.23M | 26.70M | 26.78M | 64.35M | | | | 11.23M | 9.28M | 11.46M | 10.33M | 66.21M | 20.29M | 19.12M | 26.59M | 22.75M | 24.15M | 18.49M | 24.34M | 25.35M | 27.04M | 25.99M | 33.32M | 40.17M | 47.63M | 42.41M | 43.90M | 86.47M | 80.86M | 96.25M | 42.76M | 33.18M | 35.33M | 30.96M | 34.30M | 32.43M | 31.52M | 23.11M | 43.36M | 45.53M | 54.83M | 57.97M | 24.22M | 25.62M | 24.32M | 24.09M | 21.95M |
|
Non-Current Debt
|
| | | | | | | | | 4.45M | 4.74M | 6.57M | | 4.68M | 2.79M | 5.42M | 2.70M | 0.38M | | 2.37M | | | | | | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | 66.94M | 67.05M | 67.15M | 67.35M | | | | 67.80M | 67.91M | 68.02M | 68.13M | 19.34M | 113.20M | 53.58M | 53.62M | 46.27M | 46.11M | 46.74M | 47.32M | 47.97M | 48.67M | 49.40M | 50.16M | 50.96M | 51.78M | 52.62M | 53.51M | | | | 27.82M | 27.89M | 27.96M | 28.03M | 28.11M | 28.19M | 28.27M | 20.13M | | 20.42M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 55.49M | | 54.05M | 53.42M | 50.92M | 49.78M | 48.64M | 47.50M | 48.89M | 46.99M | 45.12M | 43.42M | 41.80M | 40.66M | | | | | 0.74M | 0.74M | 0.62M | 0.45M | | | | | 25.02M | 22.38M | 21.64M | 33.49M | 33.03M | 32.98M | 34.91M | 28.59M | 16.98M | 7.13M | 4.12M | 1.53M | 1.72M | 0.86M | 1.27M | 5.89M | 11.79M | 5.89M | 5.89M | | | | | | | | | | | | | |
|
Pension
|
0.07M | 0.15M | 0.20M | 1.21M | 0.27M | 1.45M | 0.33M | 1.66M | 0.03M | 1.80M | 1.71M | 1.70M | 1.79M | 1.79M | 1.88M | 2.02M | 2.12M | 2.17M | 2.27M | 2.37M | 2.41M | 2.25M | | | | 2.30M | 2.43M | 2.44M | 2.36M | 2.35M | 2.53M | 2.67M | 2.61M | 2.59M | 2.43M | 2.33M | 2.39M | 2.37M | 2.43M | 2.51M | 2.61M | 2.56M | 2.53M | 2.67M | 2.09M | 2.26M | 2.22M | 2.30M | 2.35M | 2.47M | 2.50M | 1.75M | 1.78M | 1.64M | 1.62M | 1.60M | 1.46M | 0.71M | 0.71M | 0.70M | 0.73M | 0.56M | 0.55M | 0.61M | 0.63M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 52.83M | | | | 1.57M | 0.13M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | 5.79M | 5.75M | 5.70M | 4.48M | 4.53M | 4.56M | 4.47M | 4.32M | 4.51M | 4.44M | 4.38M | 4.19M | 3.89M | 4.03M | 4.17M | 4.15M | 4.58M | 4.50M | 4.62M | 4.50M | 4.28M | 4.18M | 4.03M | 3.81M | 3.88M | 6.78M |
|
Other Non-Current Liabilities
|
| | | 61.26M | 60.41M | 60.04M | 58.20M | 57.15M | 56.09M | | | 6.57M | 5.62M | | | | | | | | | | | | | | | | | 4.30M | | | | 5.05M | 5.17M | 5.26M | 6.15M | 5.29M | 5.29M | 5.35M | 5.37M | 0.51M | 0.21M | 0.12M | 0.05M | 0.05M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 21.53M | 19.82M | 15.75M | 20.49M | 57.15M | 20.13M | 60.31M | 59.87M | 59.19M | 57.20M | 55.11M | 52.17M | 56.33M | 51.82M | 47.66M | 112.64M | 113.58M | 110.21M | 69.60M | | | | 75.14M | 75.38M | 75.38M | 75.24M | 25.99M | 120.03M | 60.55M | 60.54M | 78.92M | 76.09M | 75.97M | 89.35M | 88.66M | 93.86M | 96.73M | 91.26M | 75.54M | 66.13M | 64.06M | 61.73M | 8.50M | 7.43M | 8.12M | 40.51M | 46.52M | 40.55M | 39.57M | 33.92M | 34.00M | 34.04M | 26.31M | 5.96M | 5.33M | 5.21M | 4.99M | 4.91M | 4.58M | 4.36M | 4.49M | 7.41M |
|
Total Liabilities
|
6.61M | 7.27M | 8.04M | 82.79M | 80.23M | 75.78M | 78.69M | 76.05M | 76.22M | 80.59M | 78.18M | 77.88M | 74.92M | 76.44M | 72.61M | 82.08M | 76.22M | 74.29M | 137.86M | 140.28M | 136.99M | 133.96M | | | | 86.38M | 84.66M | 86.84M | 85.58M | 92.20M | 140.32M | 79.67M | 87.13M | 101.67M | 100.24M | 94.46M | 113.69M | 114.01M | 120.90M | 122.73M | 124.58M | 115.71M | 113.76M | 106.47M | 105.62M | 94.97M | 88.29M | 104.36M | 83.27M | 79.70M | 75.88M | 70.53M | 68.22M | 66.43M | 65.55M | 49.42M | 49.32M | 50.87M | 60.04M | 62.96M | 29.13M | 30.21M | 28.68M | 28.58M | 29.36M |
|
Total Debt
|
| | | | | | | | | 4.45M | 4.74M | 6.57M | | 4.68M | 2.79M | 5.42M | 2.70M | 0.38M | | 2.37M | | | | | | 4.30M | 4.30M | 4.30M | 4.30M | 58.17M | 4.30M | 4.30M | 10.21M | 5.92M | 5.93M | | | | | | | | | | | 54.43M | 55.37M | 56.35M | 3.24M | | | | | | | | 20.19M | 20.25M | 20.42M | 20.42M | | | | | |
|
Common Equity
|
| | | 15.88M | | -1.55M | -3.54M | -11.32M | 4.71M | -8.70M | -17.35M | -26.08M | -6.46M | 7.86M | 4.77M | -3.36M | -6.28M | -11.99M | -16.71M | -26.95M | -33.58M | -55.60M | -61.15M | -65.14M | -68.51M | 10.87M | 2.65M | -7.98M | -15.10M | -9.96M | -68.47M | -20.67M | -26.07M | -29.46M | -35.44M | -42.74M | -47.94M | -52.88M | -59.85M | -67.48M | -70.85M | -70.32M | -30.88M | -34.76M | -33.31M | -27.04M | 14.50M | 3.84M | 0.21M | -6.04M | -7.49M | -9.89M | -11.51M | -10.64M | 1.01M | 39.00M | 38.25M | 33.57M | 29.79M | 28.58M | 32.44M | 43.21M | 45.21M | 49.90M | 52.91M |
|
Shareholder's Equity
|
| | | 15.88M | | -1.55M | -3.54M | -11.32M | 4.71M | -8.70M | -17.35M | -26.08M | -6.46M | 7.86M | 4.77M | -3.36M | -6.28M | -11.99M | -16.71M | -26.95M | -33.58M | -55.60M | -61.15M | -65.14M | -68.51M | 10.87M | 2.65M | -7.98M | -15.10M | -9.96M | -68.47M | -20.67M | -26.07M | -29.46M | -35.44M | -42.74M | -47.94M | -52.88M | -59.85M | -67.48M | -70.85M | -70.32M | -30.88M | -34.76M | -33.31M | -27.04M | 14.50M | 3.84M | 0.21M | -6.04M | -7.49M | -9.89M | -11.51M | -10.64M | 1.01M | 39.00M | 38.25M | 33.57M | 29.79M | 28.58M | 32.44M | 43.21M | 45.21M | 49.90M | 52.91M |
|
Liabilities and Shareholders Equity
|
46.24M | 42.19M | 38.12M | 98.67M | 88.44M | 74.23M | 75.15M | 64.73M | 80.92M | 71.89M | 60.83M | 51.80M | 68.46M | 84.30M | 77.38M | 78.73M | 69.94M | 62.31M | 121.16M | 113.33M | 103.42M | 78.36M | | | | 97.25M | 87.31M | 78.86M | 70.47M | 82.25M | 71.85M | 59.00M | 61.06M | 72.21M | 64.80M | 51.72M | 65.75M | 61.13M | 61.04M | 55.24M | 53.73M | 45.39M | 82.88M | 71.71M | 72.31M | 67.93M | 102.79M | 108.20M | 83.48M | 73.67M | 68.39M | 60.64M | 56.71M | 55.79M | 66.56M | 88.42M | 87.57M | 84.43M | 89.83M | 91.54M | 61.56M | 73.42M | 73.89M | 78.49M | 82.26M |
|
Retained Earnings
|
| | | -106.45M | | | | -135.45M | | | | -171.98M | | | | -183.59M | | | | -211.38M | | -241.33M | | | | -183.29M | | | | -212.66M | | | | -296.10M | | | | -322.55M | | | | -340.83M | | | | -347.35M | | | | -374.93M | | | | -389.86M | | | | -381.55M | | | | -378.39M | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 1.39M | | | | 0.97M | | 0.39M | | | | 0.13M | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 0.46M | | | | 0.29M | | | | 1.17M | | | | 0.86M | | | |