|
Cash & Equivalents
|
32.54M | 18.80M | 19.94M | 17.80M | 11.02M | 14.64M | 16.38M | 16.87M | 26.70M | 16.82M | 17.02M | 15.09M | 11.65M | 15.10M | 15.57M | 13.40M | 12.65M | 11.23M | 21.48M | 20.80M | 21.92M | 20.91M | 19.32M | 17.93M | 15.59M | 14.43M | 29.02M | 26.59M | 22.93M | 17.75M | 16.58M | 19.62M | 19.64M | 32.25M | 26.33M | 27.52M | 20.61M | 17.44M | 18.06M | 17.94M | 17.35M | 16.75M | 15.60M | 7.26M | 17.93M | 20.42M | 16.06M | 31.26M | 25.44M | 23.62M | 66.56M | 61.59M | 55.16M | 49.57M | 57.62M | 56.82M | 62.84M | 54.48M | 50.32M | 47.54M | 46.19M | 37.82M | 28.83M | 23.65M | 18.50M | 14.26M | 14.61M |
|
Short-term Investments
|
| | | | | | | 12.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 6.07M | 6.07M | 6.57M | 6.58M | 6.68M | 6.97M | 2.48M | 0.99M | 0.73M | 0.25M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
32.54M | 18.80M | 19.94M | 17.80M | 11.02M | 14.64M | 16.38M | 29.24M | 26.70M | 16.82M | 17.02M | 15.09M | 11.65M | 15.10M | 15.57M | 13.40M | 12.65M | 11.23M | 21.48M | 20.80M | 21.92M | 20.91M | 19.32M | 17.93M | 15.59M | 14.43M | 29.02M | 26.59M | 22.93M | 17.75M | 16.58M | 19.62M | 19.64M | 32.25M | 26.33M | 27.52M | 20.61M | 20.17M | 24.13M | 24.01M | 23.91M | 23.32M | 22.28M | 14.23M | 20.42M | 21.41M | 16.80M | 31.51M | 25.44M | 23.62M | 66.56M | 61.59M | 55.16M | 49.57M | 57.62M | 56.82M | 62.84M | 54.48M | 50.32M | 47.54M | 46.19M | 37.82M | 28.83M | 23.65M | 18.50M | 14.26M | 14.61M |
|
Receivables - Net
|
0.00M | 0.01M | 0.01M | | | | | 4.49M | | 4.65M | 4.36M | 4.92M | 6.65M | 5.65M | 4.12M | 4.12M | 2.75M | 2.96M | 2.81M | 5.08M | 4.67M | 4.43M | 6.46M | 4.95M | 5.06M | 4.96M | 4.78M | 6.05M | 5.75M | 3.88M | 3.93M | 3.15M | 9.71M | 5.73M | 5.12M | 4.69M | 4.50M | 6.61M | 5.81M | 7.00M | 5.89M | 7.40M | 8.91M | 10.94M | 8.91M | 5.96M | 5.44M | 4.71M | 5.56M | 6.37M | 6.11M | 8.71M | 8.63M | 12.48M | 10.80M | 10.05M | 7.96M | 7.45M | 10.19M | 10.07M | 7.35M | 4.91M | 4.50M | 5.80M | 5.37M | 5.06M | 5.68M |
|
Receivables
|
0.00M | 0.01M | 0.01M | | | | | 4.49M | | 4.65M | 4.36M | 4.92M | 6.65M | 5.65M | 4.12M | 4.12M | 2.75M | 2.96M | 2.81M | 5.08M | 4.67M | 4.43M | 6.46M | 4.95M | 5.06M | 4.96M | 4.78M | 6.05M | 5.75M | 3.88M | 3.93M | 3.15M | 9.71M | 5.73M | 5.12M | 4.69M | 4.50M | 6.61M | 5.81M | 7.00M | 5.89M | 7.40M | 8.91M | 10.94M | 8.91M | 5.96M | 5.44M | 4.71M | 5.56M | 6.37M | 6.11M | 8.71M | 8.63M | 12.48M | 10.80M | 10.05M | 7.96M | 7.45M | 10.19M | 10.07M | 7.35M | 4.91M | 4.50M | 5.80M | 5.37M | 5.06M | 5.68M |
|
Work In Process
|
| | | | | | | | | | | 2.90M | | 3.07M | 3.03M | 1.61M | 1.61M | 1.44M | 1.51M | 0.87M | 1.35M | 1.62M | 1.19M | 1.20M | 1.06M | 0.78M | 1.16M | 1.09M | 0.98M | 0.85M | 0.87M | 1.10M | 0.87M | 1.10M | 2.15M | 1.73M | 1.03M | 1.39M | 1.43M | 1.38M | 1.44M | 1.17M | 1.73M | 3.77M | 1.96M | 1.85M | 2.25M | 0.67M | 0.75M | 0.84M | 0.74M | 1.01M | 1.32M | 1.37M | 1.84M | 1.28M | 1.28M | 2.51M | 1.65M | 1.25M | 0.83M | 2.08M | 2.02M | 1.46M | 2.37M | 1.07M | 0.79M |
|
Finished Goods
|
| | | | | | | | | | | 1.20M | | 1.09M | 1.70M | 1.09M | 0.81M | 0.47M | 0.75M | 0.79M | 0.67M | 1.40M | 1.24M | 1.70M | 2.23M | 2.10M | 2.35M | 2.17M | 1.22M | 2.49M | 2.22M | 1.71M | 1.61M | 0.85M | 2.90M | 1.11M | 1.56M | 1.50M | 1.61M | 1.58M | 1.58M | 1.68M | 1.40M | 1.63M | 2.58M | 2.91M | 1.64M | 1.77M | 0.92M | 0.74M | 0.86M | 0.46M | 0.48M | 0.83M | 0.87M | 0.48M | 1.02M | 3.02M | 4.25M | 2.72M | 2.53M | 2.94M | 2.38M | 2.75M | 2.64M | 3.01M | 2.36M |
|
Inventory
|
| | | | | | | 4.86M | | 4.75M | 4.68M | 4.11M | 3.14M | 4.16M | 4.73M | 2.70M | 2.42M | 1.91M | 2.27M | 1.66M | 2.03M | 3.02M | 2.43M | 2.90M | 3.29M | 2.88M | 3.51M | 3.27M | 2.20M | 3.35M | 3.08M | 2.80M | 2.48M | 1.95M | 5.06M | 2.85M | 2.59M | 2.89M | 3.04M | 2.95M | 3.02M | 2.84M | 3.13M | 5.40M | 4.54M | 4.77M | 3.90M | 2.44M | 1.67M | 1.58M | 1.60M | 1.47M | 1.79M | 2.20M | 2.72M | 1.76M | 2.31M | 5.53M | 5.91M | 3.97M | 3.36M | 5.02M | 4.40M | 4.21M | 5.00M | 4.08M | 3.15M |
|
Prepaid Assets
|
| | | | | | | 2.34M | | 2.36M | 2.15M | 2.34M | 2.47M | 5.75M | 2.18M | 1.73M | 1.71M | 1.52M | 1.27M | 2.86M | 1.57M | 1.43M | 1.13M | 0.89M | 0.90M | 1.24M | 1.00M | 0.64M | 0.68M | 0.73M | 0.66M | 0.74M | 5.26M | 1.34M | 2.19M | 1.33M | 3.74M | 2.10M | 1.76M | 1.49M | 2.83M | 2.30M | 1.59M | 1.69M | 2.07M | 1.78M | 1.69M | 1.01M | 1.92M | 1.89M | 2.00M | 2.73M | 3.16M | 2.02M | 1.52M | 3.75M | 2.51M | 2.69M | 2.31M | 3.14M | 2.10M | 2.22M | 2.01M | 1.19M | 1.71M | 2.17M | 1.89M |
|
Current Assets
|
| | | | | | | 40.92M | | 28.57M | 28.21M | 26.10M | 23.91M | 30.28M | 26.23M | 21.61M | 19.18M | 17.27M | 27.49M | 30.09M | 29.88M | 29.47M | 28.99M | 26.36M | 24.55M | 23.28M | 38.27M | 36.49M | 31.51M | 25.67M | 24.22M | 26.28M | 36.98M | 41.22M | 38.66M | 36.34M | 31.39M | 31.75M | 34.70M | 35.44M | 35.61M | 35.82M | 35.85M | 32.24M | 35.87M | 33.88M | 27.79M | 39.63M | 34.55M | 33.44M | 76.25M | 74.50M | 68.68M | 66.22M | 72.62M | 72.37M | 75.58M | 70.12M | 68.69M | 64.72M | 59.00M | 49.98M | 39.73M | 34.85M | 30.59M | 25.57M | 25.33M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.01M | 0.00M | | | | | 5.83M | | 7.89M | 7.58M | 7.37M | 6.61M | 5.99M | 7.02M | 6.28M | 5.32M | 4.54M | 4.59M | 4.08M | 6.17M | 7.08M | 6.74M | 6.40M | 5.76M | 7.03M | 6.85M | 6.54M | 4.32M | 4.93M | 4.27M | 3.79M | 5.53M | 4.64M | 6.27M | 5.61M | 5.87M | 5.30M | 5.06M | 6.15M | 5.41M | 4.82M | 4.21M | 4.61M | 5.28M | 6.14M | 5.63M | 5.10M | 4.38M | 3.90M | 5.53M | 5.66M | 5.38M | 4.85M | 3.83M | 4.63M | 7.42M | 7.19M | 6.56M | 6.00M | 7.66M | 7.05M | 7.60M | 6.50M | 5.86M | 4.75M | 4.22M |
|
Long-Term Investments
|
| | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M |
|
Intangibles
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 5.86M | 5.46M | 5.06M | 4.61M | 4.21M | 3.83M | 3.45M | 3.08M | 2.70M | 2.33M | 1.96M | 1.58M | 1.21M | 0.90M | 0.63M | 0.36M | 0.09M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.43M | 24.26M | 23.86M | 23.46M | 23.01M | 22.61M | 22.23M | 21.86M | 21.48M | 21.11M | 20.74M | 20.36M | 19.99M | 19.61M | 19.31M | 19.04M | 18.77M | 18.50M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M |
|
Other Non-Current Assets
|
| | | | | | | 5.06M | | 3.73M | 3.27M | 2.91M | 2.57M | 2.23M | 1.92M | 1.65M | 1.49M | 1.56M | 3.07M | 2.57M | 2.12M | 1.90M | 1.67M | 1.38M | 1.21M | 0.93M | 0.77M | 0.81M | 0.76M | 0.76M | 0.76M | 0.79M | 0.76M | 0.78M | 1.11M | 1.34M | 1.34M | 1.34M | 1.31M | 1.13M | 1.70M | 1.61M | 1.50M | 1.27M | 1.35M | 1.26M | 1.19M | 1.08M | 1.00M | 0.99M | 0.96M | 3.16M | 3.71M | 3.75M | 3.76M | 3.58M | 2.90M | 2.68M | 2.15M | 2.12M | 1.81M | 1.65M | 1.44M | 0.94M | 0.69M | 0.68M | 0.65M |
|
Non-Current Assets
|
| | | | | | | 11.49M | | 11.61M | 10.85M | 10.28M | 9.18M | 8.21M | 8.94M | 7.94M | 6.81M | 6.11M | 7.66M | 6.66M | 8.29M | 8.98M | 8.41M | 7.78M | 6.97M | 7.96M | 7.62M | 7.35M | 5.08M | 5.69M | 5.03M | 4.58M | 6.29M | 5.42M | 31.82M | 31.21M | 31.08M | 30.11M | 29.39M | 29.90M | 35.00M | 33.45M | 31.81M | 32.42M | 34.87M | 35.09M | 33.75M | 32.40M | 31.32M | 29.94M | 30.66M | 32.10M | 31.67M | 30.57M | 29.68M | 29.95M | 34.22M | 33.92M | 32.48M | 31.24M | 32.80M | 31.66M | 31.40M | 29.22M | 27.87M | 26.23M | 25.19M |
|
Assets
|
| | | | | | | 52.41M | | 40.19M | 39.06M | 36.38M | 33.08M | 38.49M | 35.16M | 29.54M | 25.99M | 23.38M | 35.15M | 36.74M | 38.17M | 38.45M | 37.40M | 34.14M | 31.52M | 31.23M | 45.88M | 43.84M | 36.58M | 31.36M | 29.25M | 30.86M | 43.27M | 46.63M | 70.48M | 67.54M | 62.46M | 61.85M | 64.09M | 65.34M | 70.61M | 69.27M | 67.67M | 64.66M | 70.74M | 68.97M | 61.54M | 72.04M | 65.88M | 63.38M | 106.90M | 106.60M | 100.35M | 96.79M | 102.30M | 102.32M | 109.80M | 104.04M | 101.17M | 95.97M | 91.81M | 81.63M | 71.13M | 64.07M | 58.46M | 51.80M | 50.52M |
|
Accounts Payables
|
2.67M | 4.49M | 6.48M | 7.68M | 6.30M | 6.35M | 6.55M | 4.80M | 5.06M | 5.29M | 5.63M | 4.43M | 2.58M | 4.66M | 4.35M | 2.22M | 2.19M | 1.86M | 2.50M | 1.33M | 1.56M | 2.48M | 3.20M | 3.15M | 2.29M | 4.00M | 3.18M | 2.94M | 1.18M | 2.84M | 1.98M | 1.73M | 1.23M | 2.52M | 2.61M | 1.44M | 3.09M | 2.93M | 2.19M | 2.12M | 2.65M | 2.18M | 2.32M | 0.82M | 2.30M | 1.07M | 0.69M | 0.99M | 1.73M | 2.66M | 2.77M | 2.75M | 3.70M | 3.58M | 2.35M | 3.14M | 2.20M | 1.43M | 4.36M | 2.42M | 3.82M | 2.50M | 1.94M | 1.40M | 1.66M | 1.93M | 1.68M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 2.30M | 3.50M | | 3.00M | 3.00M | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.67M | 4.49M | 6.48M | 7.68M | 6.30M | 6.35M | 6.55M | 4.80M | 5.06M | 5.29M | 5.63M | 4.43M | 2.58M | 4.66M | 4.35M | 2.22M | 4.50M | 5.36M | 2.50M | 4.33M | 4.56M | 5.48M | 6.20M | 3.15M | 2.29M | 4.00M | 3.18M | 2.94M | 1.18M | 2.84M | 1.98M | 1.73M | 1.23M | 2.52M | 2.61M | 1.44M | 3.09M | 2.93M | 2.19M | 2.12M | 2.65M | 2.18M | 2.32M | 0.82M | 2.30M | 1.07M | 0.69M | 0.99M | 1.73M | 2.66M | 2.77M | 2.75M | 3.70M | 3.58M | 2.35M | 3.14M | 2.20M | 1.43M | 4.36M | 2.42M | 3.82M | 2.50M | 1.94M | 1.40M | 1.66M | 1.93M | 1.68M |
|
Accumulated Expenses
|
| | | | | | | 8.98M | | 8.98M | 8.54M | 8.25M | 8.20M | 12.40M | 9.18M | 8.67M | 8.34M | 9.06M | 11.53M | 10.51M | 10.69M | 11.27M | 10.19M | 8.54M | 9.13M | 9.19M | 8.17M | 8.53M | 11.47M | 8.47M | 7.56M | 7.86M | 14.19M | 13.24M | 16.20M | 16.39M | 12.57M | 13.53M | 13.81M | 10.26M | 13.78M | 9.16M | 8.78M | 8.69M | 9.41M | 10.97M | 9.65M | 9.45M | 8.52M | 8.74M | 15.07M | 13.56M | 9.77M | 10.57M | 10.07M | 8.85M | 8.25M | 9.02M | 10.20M | 9.69M | 8.35M | 9.15M | 7.75M | 6.58M | 7.04M | 6.64M | 6.60M |
|
Other Accumulated Expenses
|
0.12M | | 0.00M | | 0.01M | 0.00M | | | 67.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 15.78M | | | | | | | | | | | | 3.00M | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | | | | | | | | | | | | | 5.16M | 4.33M | 3.95M | | | | | | | | | | | | | | | | | | | | 1.40M |
|
Current Taxes
|
| | | | | | | 0.28M | | 0.17M | 0.10M | 0.21M | 0.17M | 0.18M | 0.13M | 0.21M | 0.15M | 0.18M | 0.15M | 0.09M | 0.14M | 0.24M | 0.27M | 0.20M | 0.17M | 0.19M | 0.17M | 0.22M | 0.16M | 0.20M | 0.15M | 0.14M | 0.46M | 0.99M | 0.76M | 0.45M | 0.35M | 0.38M | 0.25M | 0.26M | 0.44M | 0.58M | 0.33M | 0.16M | 0.20M | 0.22M | 0.01M | 0.15M | 0.15M | 0.14M | 0.46M | 0.13M | 0.19M | 0.18M | 0.15M | 0.52M | 0.39M | 0.43M | 0.14M | 0.19M | 0.18M | 0.22M | 0.20M | 0.36M | 0.14M | 0.57M | 0.08M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.15M | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 32.85M | | 14.44M | 14.27M | 12.89M | 10.94M | 17.23M | 13.66M | 11.10M | 12.98M | 14.61M | 14.17M | 14.92M | 15.40M | 16.99M | 16.66M | 14.89M | 14.59M | 16.38M | 14.52M | 14.69M | 15.81M | 11.51M | 9.70M | 9.73M | 15.87M | 16.75M | 19.57M | 18.27M | 16.02M | 16.84M | 16.25M | 12.63M | 16.87M | 11.92M | 11.42M | 9.67M | 17.07M | 16.59M | 14.29M | 10.59M | 10.40M | 11.55M | 18.30M | 16.44M | 13.66M | 14.34M | 12.57M | 12.51M | 10.84M | 10.88M | 14.70M | 12.30M | 12.35M | 11.87M | 9.90M | 8.35M | 8.83M | 9.14M | 9.77M |
|
Non-Current Deffered Revenue
|
| | | | | | | 302.00M | 257.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.72M | | | | 13.54M | | | | 13.78M | | | | 13.11M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.29M | 30.91M | 31.53M | 29.86M | 28.20M | 28.92M | 29.29M | 27.71M | 27.40M | 28.21M | 27.69M | 27.52M | 28.51M | 27.40M | 27.53M | 27.92M | 28.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,113.00M | 5.63M | 5.01M | 4.21M | 7.51M | 7.41M | 7.24M | 5.09M | 7.12M | 6.58M | 5.91M | 2.85M | 4.67M | 4.14M | 3.84M | 2.15M | 5.71M | 5.77M | 5.47M | 2.57M | 5.04M | 4.73M | 4.20M | 1.45M | 3.06M | 2.65M | 2.08M |
|
Other Non-Current Liabilities
|
| | | | | | | 3.57M | | 3.30M | 2.99M | 3.22M | 2.36M | 2.42M | 2.14M | 2.33M | 2.00M | 2.07M | 2.15M | 2.20M | 2.13M | 2.03M | 2.12M | 2.09M | 1.97M | 2.08M | 1.93M | 1.94M | 1.86M | 1.86M | 1.93M | 1.88M | 1.84M | 2.05M | 2.23M | 2.28M | 2.35M | 2.33M | 2.30M | 2.30M | 2.34M | 2.33M | 2.30M | 2.26M | 2.26M | 2.27M | 2.37M | 2.48M | 2.60M | 2.67M | 2.09M | 2.95M | 2.82M | 2.71M | 2.58M | 1.00M | 2.11M | 1.88M | 1.65M | 1.37M | 0.98M | 1.01M | 1.05M | 0.91M | 0.82M | 0.84M | 0.83M |
|
Total Non-Current Liabilities
|
| | | | | | | 34.91M | | 17.23M | 16.85M | 15.35M | 12.92M | 18.87M | 15.39M | 12.54M | 13.94M | 15.52M | 15.34M | 15.60M | 17.27M | 18.74M | 18.34M | 16.37M | 15.90M | 17.30M | 15.34M | 15.52M | 16.44M | 12.07M | 10.09M | 9.93M | 17.11M | 17.77M | 27.56M | 25.82M | 17.19M | 17.82M | 17.14M | 13.65M | 21.47M | 16.19M | 15.17M | 14.87M | 24.21M | 24.25M | 21.58M | 16.69M | 15.98M | 16.30M | 32.16M | 32.53M | 29.27M | 29.12M | 27.06M | 29.07M | 29.25M | 28.61M | 31.92M | 29.58M | 29.78M | 29.10M | 25.92M | 23.28M | 23.17M | 22.62M | 22.76M |
|
Total Liabilities
|
| | | | | | | 38.48M | | 20.52M | 19.84M | 18.58M | 15.27M | 21.30M | 17.53M | 14.87M | 15.94M | 17.59M | 17.49M | 17.80M | 19.40M | 20.77M | 20.46M | 18.46M | 17.87M | 19.37M | 17.27M | 17.47M | 18.30M | 13.94M | 12.02M | 11.81M | 18.96M | 19.82M | 29.78M | 28.11M | 19.55M | 20.15M | 19.43M | 15.95M | 23.81M | 18.52M | 17.47M | 17.13M | 26.47M | 26.52M | 23.95M | 19.17M | 18.59M | 18.97M | 34.24M | 35.47M | 32.08M | 31.83M | 29.64M | 30.07M | 31.36M | 30.49M | 33.56M | 30.96M | 30.76M | 30.11M | 26.97M | 24.19M | 24.00M | 23.45M | 23.60M |
|
Total Debt
|
| | | | | | | 15.78M | | | | | | | | | | | | 3.00M | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | | | | | | | | | | | | | 5.16M | 4.33M | 3.95M | | | | | | | | | | | | | | | | | | | | 1.40M |
|
Common Equity
|
| | | 13.07M | | | | 13.93M | | 19.66M | 19.22M | 17.80M | 17.81M | 17.20M | 17.64M | 14.67M | 10.05M | 5.78M | 17.65M | 18.94M | 18.77M | 17.69M | 16.95M | 15.68M | 13.65M | 11.86M | 28.62M | 26.38M | 18.28M | 17.43M | 17.23M | 22.30M | 24.32M | 26.81M | 40.70M | 43.30M | 42.92M | 45.90M | 49.05M | 49.39M | 46.80M | 50.75M | 50.20M | 47.53M | 44.27M | 42.45M | 37.59M | 52.87M | 47.29M | 44.41M | 42.37M | 40.22M | 36.74M | 35.10M | 44.46M | 43.33M | 49.15M | 45.84M | 40.21M | 36.80M | 33.36M | 24.01M | 15.65M | 12.48M | -15.97M | -22.44M | -23.93M |
|
Shareholder's Equity
|
| | | 13.07M | | | | 13.93M | | 19.66M | 19.22M | 17.80M | 17.81M | 17.20M | 17.64M | 14.67M | 10.05M | 5.78M | 17.65M | 18.94M | 18.77M | 17.69M | 16.95M | 15.68M | 13.65M | 11.86M | 28.62M | 26.38M | 18.28M | 17.43M | 17.23M | 22.30M | 24.32M | 26.81M | 40.70M | 43.30M | 42.92M | 45.90M | 49.05M | 49.39M | 46.80M | 50.75M | 50.20M | 47.53M | 44.27M | 42.45M | 37.59M | 52.87M | 47.29M | 44.41M | 42.37M | 40.22M | 36.74M | 35.10M | 44.46M | 43.33M | 49.15M | 45.84M | 40.21M | 36.80M | 33.36M | 24.01M | 15.65M | 12.48M | -15.97M | -22.44M | -23.93M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 52.41M | | 40.19M | 39.06M | 36.38M | 33.08M | 38.49M | 35.16M | 29.54M | 25.99M | 23.38M | 35.15M | 36.74M | 38.17M | 38.45M | 37.40M | 34.14M | 31.52M | 31.23M | 45.88M | 43.84M | 36.58M | 31.36M | 29.25M | 30.86M | 43.27M | 46.63M | 70.48M | 67.54M | 62.46M | 61.85M | 64.09M | 65.34M | 70.61M | 69.27M | 67.67M | 64.66M | 70.74M | 68.97M | 61.54M | 72.04M | 65.88M | 63.38M | 106.90M | 106.60M | 100.35M | 96.79M | 102.30M | 102.32M | 109.80M | 104.04M | 101.17M | 95.97M | 91.81M | 81.63M | 71.13M | 64.07M | 58.46M | 51.80M | 50.52M |
|
Retained Earnings
|
| | | | | | | -322.49M | | -326.02M | -327.10M | -329.06M | -329.69M | -330.79M | -331.19M | -334.75M | -340.15M | -345.08M | -343.57M | -343.62M | -346.13M | -348.51M | -350.81M | -353.58M | -356.94M | -359.74M | -360.98M | -364.15M | -372.79M | -374.35M | -375.59M | -375.26M | -372.48M | -371.22M | -375.92M | -379.47M | -380.07M | -382.69M | -382.45M | -379.53M | -384.12M | -381.84M | -384.15M | -388.61M | -394.00M | -400.56M | -408.69M | -415.13M | -423.21M | -427.59M | -431.66M | -434.95M | -439.55M | -444.56M | -449.05M | -450.99M | -460.38M | -466.42M | -473.42M | -477.16M | -482.23M | -492.38M | -500.52M | -505.88M | -513.64M | -520.35M | -524.78M |
|
Treasury Shares
|
| | | -0.23M | | | | | | | | 0.19M | | | | 0.38M | | | | 1.00M | | | | 0.93M | | | | 0.92M | | | | 1.70M | | | | 2.30M | | | | 2.56M | | | | 3.11M | | | | 3.18M | | | | 3.32M | | | | 3.38M | | | | 3.99M | | | | 3.54M | | | |