|
Cash & Equivalents
|
46.01M | 14.72M | 32.23M | 22.06M | 8.88M | 25.71M | 42.95M | 18.68M | 18.63M | 22.03M | 26.15M | 26.80M | 33.48M | 34.16M | 21.87M | 16.03M | 20.85M | 14.91M | 23.88M | 12.81M | 15.20M | 42.72M | 17.29M | 38.58M | 43.46M | 14.27M | 24.95M | 25.95M | 17.63M | 40.14M | 32.59M | 25.88M | 38.29M | 40.12M | 65.08M | 61.49M | 76.32M | 74.70M | 44.23M | 39.09M | 22.52M | 45.23M | 36.47M | 36.57M | 30.37M | 20.05M | 84.82M | 30.40M | 18.89M | 24.68M | 27.20M | 29.87M | 24.46M | 40.28M | 48.81M | 45.41M | 32.79M | 25.57M | 36.05M | 51.69M | 56.75M | 45.73M | 53.41M | 48.53M |
|
Short-term Investments
|
68.08M | 118.60M | | | 168.42M | | 236.15M | 247.00M | 229.01M | 201.27M | 176.49M | 157.09M | 264.76M | 238.29M | 229.77M | 214.85M | 191.12M | 180.47M | 152.15M | 144.86M | 127.96M | 118.44M | 126.65M | 95.77M | 82.82M | 89.36M | 69.99M | 59.30M | 57.13M | 58.00M | 49.71M | 42.20M | 77.46M | 54.17M | 69.91M | 54.15M | 52.22M | 53.23M | 68.15M | 68.39M | 75.56M | 50.70M | 56.03M | 36.24M | 26.95M | 19.30M | 68.56M | 112.74M | 106.08M | 82.84M | 61.97M | 51.78M | 33.75M | 18.38M | 15.54M | 16.94M | 24.15M | 23.98M | 13.05M | 9.42M | 20.57M | 31.37M | 54.97M | 88.61M |
|
Cash & Current Investments
|
114.09M | 133.32M | 32.23M | 22.06M | 177.29M | 25.71M | 279.10M | 265.68M | 247.64M | 223.30M | 202.64M | 183.90M | 298.24M | 272.45M | 251.64M | 230.88M | 211.97M | 195.38M | 176.03M | 157.67M | 143.16M | 161.16M | 143.94M | 134.35M | 126.28M | 103.63M | 94.94M | 85.25M | 74.77M | 98.14M | 82.30M | 68.08M | 115.75M | 94.30M | 134.99M | 115.64M | 128.54M | 127.92M | 112.38M | 107.48M | 98.08M | 95.93M | 92.50M | 72.81M | 57.33M | 39.34M | 153.39M | 143.15M | 124.97M | 107.52M | 89.17M | 81.64M | 58.21M | 58.66M | 64.36M | 62.35M | 56.93M | 49.55M | 49.10M | 61.11M | 77.32M | 77.10M | 108.38M | 137.14M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 5.75M | | | | 5.75M | 0.11M | 0.35M | 0.16M | 0.20M | 0.20M | 0.10M | | | | | | | | 1.62M | 3.27M | 4.08M | 5.61M | 6.93M | 11.55M | 10.11M | 9.66M | 11.73M | 14.63M | 15.97M | 142.19M | 17.37M | 14.99M | 15.47M | 15.24M | 17.20M | 15.53M | 20.00M | 29.37M | 20.82M | 23.55M | 30.55M | 27.51M | 28.90M | 30.57M | 41.62M | 3.00M | 39.91M | 45.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M |
|
Receivables
|
| | | | | | | | | | | | | | | | 5.75M | | | | 5.75M | 0.11M | 0.35M | 0.16M | 0.20M | 0.20M | 0.10M | | | | | | | | 1.62M | 3.27M | 4.08M | 5.61M | 6.93M | 11.55M | 10.11M | 9.66M | 11.73M | 14.63M | 15.97M | 142.19M | 17.37M | 14.99M | 15.47M | 15.24M | 17.20M | 15.53M | 20.00M | 29.37M | 20.82M | 23.55M | 30.55M | 27.51M | 28.90M | 30.57M | 41.62M | 3.06M | 39.96M | 45.98M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 5.14M | 5.14M | 4.55M | 4.55M | 4.55M | 4.55M | 6.91M | 6.88M | | 4.61M | 3.92M | 2.15M | 1.57M | 1.08M | 1.08M | 9.63M | 6.95M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.34M | 0.53M | 0.83M | 1.06M | 0.81M | 0.81M | 0.38M | 0.51M | 1.04M | 1.19M | 0.84M | 0.34M | 0.48M | 0.16M | 1.04M | 0.57M | 1.24M | 2.66M | 2.05M | 2.05M | | 1.88M | 5.12M | 6.01M | 1.81M | 1.23M | 1.11M | 2.03M | 5.49M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.19M | 0.36M | 0.30M | 0.16M | 0.37M | 0.54M | 1.24M | 1.17M | 1.01M | 0.45M | 0.96M | 1.35M | 1.41M | 1.31M | 1.17M | 1.09M | 1.32M | 1.90M | 2.12M | 1.86M | | 1.51M | 1.27M | 4.37M | 5.83M | 5.01M | 3.76M | 2.71M | 1.79M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.53M | 0.89M | 1.13M | 1.22M | 1.18M | 1.35M | 1.62M | 1.68M | 2.05M | 1.64M | 6.95M | 6.83M | 7.04M | 6.62M | 6.76M | 6.22M | 7.12M | 9.12M | 11.08M | 10.78M | 6.11M | 5.52M | 6.58M | 8.06M | 4.78M | 6.00M | 4.66M | 10.42M | 13.30M |
|
Prepaid Assets
|
0.42M | 2.65M | | | 2.63M | | 3.47M | 2.91M | 2.59M | 2.77M | 3.73M | 2.73M | 4.22M | 2.96M | 2.94M | 2.13M | 2.35M | 2.44M | 1.51M | 1.27M | 1.63M | 1.26M | 1.23M | 1.67M | 2.54M | 1.78M | 1.86M | 1.29M | 1.45M | 1.38M | 1.49M | 1.49M | 1.68M | 2.32M | 1.55M | 1.56M | 3.48M | 4.65M | 3.97M | 5.79M | 9.46M | 9.12M | 7.18M | 10.36M | 14.04M | 8.27M | 6.61M | 5.93M | 7.41M | 9.41M | 7.94M | 6.16M | 8.26M | 7.87M | 4.97M | 3.02M | 6.26M | 8.85M | 8.66M | 9.99M | 10.16M | 23.26M | 16.68M | 18.56M |
|
Current Assets
|
108.00M | 135.97M | | | 179.93M | | 282.57M | 268.59M | 250.23M | 226.07M | 206.37M | 186.63M | 302.46M | 275.40M | 254.58M | 233.01M | 220.07M | 197.83M | 177.54M | 158.94M | 150.54M | 162.52M | 145.52M | 136.18M | 129.02M | 105.61M | 96.90M | 86.55M | 76.21M | 99.52M | 83.79M | 69.56M | 117.43M | 96.62M | 139.06M | 121.04M | 136.99M | 139.32M | 124.50M | 126.00M | 119.00M | 116.33M | 113.09M | 99.85M | 88.98M | 196.76M | 184.20M | 171.10M | 154.47M | 138.94M | 120.52M | 110.44M | 115.90M | 106.97M | 100.92M | 95.02M | 99.27M | 92.49M | 94.72M | 106.47M | 135.10M | 146.56M | 175.39M | 214.93M |
|
Property, Plant & Equipment (Net)
|
3.26M | 2.29M | | | 4.53M | | 5.17M | 5.22M | 4.88M | 5.90M | 6.11M | 5.86M | 5.83M | 5.83M | 5.45M | 4.94M | 4.46M | 3.98M | 3.43M | 2.86M | 2.51M | 2.11M | 1.81M | 1.82M | 1.61M | 1.61M | 1.58M | 1.29M | 1.16M | 1.07M | 0.98M | 0.92M | 0.88M | 1.44M | 1.48M | 1.48M | 1.39M | 1.60M | 1.53M | 1.72M | 2.16M | 2.60M | 2.38M | 2.52M | 2.68M | 2.50M | 2.67M | 2.65M | 2.18M | 2.14M | 1.83M | 1.69M | 0.86M | 0.29M | 0.21M | 0.19M | 0.17M | 0.14M | 0.12M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | 14.68M | 14.41M | 14.15M | 13.88M | 28.86M | 28.27M | 27.69M | 27.10M | 26.51M | 25.92M | 25.34M |
|
Other Non-Current Assets
|
2.77M | 2.48M | | | 2.23M | | 2.13M | 2.05M | 1.99M | 1.93M | 1.88M | 1.83M | 1.76M | 1.70M | 1.64M | 1.59M | 1.53M | 1.48M | 1.46M | 1.41M | 1.09M | 1.06M | 1.02M | 1.17M | 1.11M | 1.06M | 0.84M | 0.80M | 0.76M | 0.73M | 0.70M | 0.77M | 0.80M | 0.75M | 0.68M | 0.65M | 0.73M | 0.73M | 0.71M | 0.69M | 0.70M | 0.66M | 0.65M | 0.82M | 0.82M | 0.82M | 0.84M | 0.94M | 0.97M | 0.46M | 0.40M | 0.48M | 0.64M | 0.54M | 0.54M | 4.96M | 3.06M | 4.32M | 4.74M | 4.76M | 1.44M | 1.52M | 4.18M | 1.17M |
|
Non-Current Assets
|
-108.00M | 4.78M | | | 6.77M | | 7.30M | 7.27M | 6.87M | 7.84M | 7.99M | 7.69M | 7.58M | 7.53M | 7.10M | 6.52M | 5.98M | 5.46M | 4.89M | 4.28M | 3.60M | 3.17M | 2.83M | 2.99M | 2.72M | 2.67M | 2.42M | 2.09M | 1.92M | 1.80M | 1.69M | 1.69M | 1.68M | 2.19M | 2.16M | 2.13M | 2.12M | 33.47M | 31.65M | 30.06M | 28.56M | 27.03M | 24.95M | 23.21M | 21.39M | 19.23M | 17.40M | 15.41M | 12.86M | 10.14M | 7.48M | 5.17M | 18.38M | 16.64M | 16.17M | 20.30M | 17.96M | 34.03M | 33.69M | 32.95M | 28.87M | 29.41M | 31.34M | 27.61M |
|
Assets
|
| 140.74M | | | 186.69M | | 289.87M | 275.87M | 257.11M | 233.91M | 214.36M | 194.32M | 310.04M | 282.94M | 261.67M | 239.54M | 226.06M | 203.29M | 182.43M | 163.22M | 154.13M | 165.69M | 148.35M | 139.17M | 131.75M | 108.28M | 99.32M | 88.64M | 78.13M | 101.33M | 85.48M | 71.25M | 119.11M | 98.81M | 141.22M | 123.17M | 139.11M | 172.78M | 156.16M | 156.06M | 147.57M | 143.36M | 138.03M | 123.06M | 110.38M | 215.99M | 201.60M | 186.52M | 167.33M | 149.07M | 128.00M | 115.61M | 134.28M | 123.61M | 117.09M | 115.32M | 117.22M | 126.52M | 128.41M | 139.42M | 163.98M | 175.97M | 206.74M | 242.53M |
|
Accounts Payables
|
| | | | 1.40M | | 1.46M | 1.27M | 1.56M | 1.92M | 1.91M | 1.39M | 1.70M | 2.14M | 2.12M | 1.02M | 3.90M | 1.16M | 1.90M | 1.02M | 1.61M | 1.14M | 1.10M | 0.69M | 2.76M | 2.42M | 1.51M | 1.52M | 5.56M | 1.18M | 2.07M | 2.19M | 2.64M | 2.62M | 3.34M | 2.64M | 6.39M | 1.18M | 3.78M | 2.66M | 4.15M | 2.21M | 3.41M | 2.28M | 3.71M | 5.09M | 1.69M | 3.14M | 3.79M | 4.61M | 2.15M | 2.72M | 22.51M | 6.29M | 5.24M | 8.00M | 7.14M | 9.28M | 6.13M | 3.81M | 3.34M | 3.95M | 7.29M | 3.85M |
|
Payables
|
| | | | 1.40M | | 1.46M | 1.27M | 1.56M | 1.92M | 1.91M | 1.39M | 1.70M | 2.14M | 2.12M | 1.02M | 3.90M | 1.16M | 1.90M | 1.02M | 1.61M | 1.14M | 1.10M | 0.69M | 2.76M | 2.42M | 1.51M | 1.52M | 5.56M | 1.18M | 2.07M | 2.19M | 2.64M | 2.62M | 3.34M | 2.64M | 6.39M | 1.18M | 3.78M | 2.66M | 4.15M | 2.21M | 3.41M | 2.28M | 3.71M | 5.09M | 1.69M | 3.14M | 3.79M | 4.61M | 2.15M | 2.72M | 22.51M | 6.29M | 5.24M | 8.00M | 7.14M | 9.28M | 6.13M | 3.81M | 3.34M | 3.95M | 7.29M | 3.85M |
|
Accumulated Expenses
|
1.65M | 5.21M | | | 4.81M | | 3.35M | 4.52M | 7.27M | 3.08M | 3.67M | 5.40M | 6.78M | 3.27M | 2.70M | 2.87M | 2.85M | 2.48M | 3.17M | 3.64M | 2.83M | 3.71M | 4.00M | 4.36M | 6.25M | 3.15M | 3.12M | 4.55M | 4.08M | 2.62M | 3.66M | 4.74M | 7.06M | 4.75M | 5.44M | 7.50M | 9.95M | 4.43M | 5.86M | 7.07M | 8.82M | 5.51M | 7.29M | 8.17M | 9.59M | 6.59M | 7.76M | 9.46M | 10.69M | 6.63M | 7.53M | 8.77M | 8.87M | 5.66M | 6.74M | 8.09M | 8.68M | 5.25M | 6.37M | 7.92M | 10.14M | 6.02M | 7.90M | 10.06M |
|
Other Accumulated Expenses
|
9.40M | -5.31M | | | 4.36M | | 2.55M | 2.50M | 0.50M | 2.77M | 3.52M | 3.27M | 0.94M | 0.87M | 0.69M | 0.65M | 0.75M | 0.57M | 0.73M | 0.88M | 0.53M | 0.99M | 0.55M | 1.24M | 1.13M | 0.85M | 1.27M | 1.04M | 1.03M | 1.47M | 1.00M | 1.52M | 3.33M | 5.55M | 3.09M | 3.75M | 3.60M | 6.75M | 4.93M | 6.81M | 6.72M | 6.93M | 7.64M | 9.04M | 11.01M | 11.07M | 16.23M | 13.49M | 13.51M | 16.50M | 16.89M | 17.60M | 6.49M | 5.62M | 5.70M | 5.03M | 5.33M | 5.43M | 5.93M | 9.97M | 10.40M | 7.44M | 8.59M | 8.94M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 14.78M | | | 7.27M | 14.81M | 22.36M | 29.76M |
|
Current Leases
|
| | | | 0.76M | | 0.32M | 0.13M | | | | | | | | | | | | | 2.80M | 2.85M | 2.90M | 2.95M | 3.00M | 3.06M | 3.11M | 3.17M | 3.22M | 3.13M | 2.20M | 1.25M | 0.28M | | | | 3.60M | 5.24M | 7.00M | 7.25M | 7.27M | 7.78M | 8.05M | 8.33M | 8.62M | 8.92M | 9.22M | 9.57M | 9.89M | 8.30M | 5.81M | 3.31M | 1.13M | 0.45M | 0.47M | 0.67M | 0.69M | 0.71M | 0.64M | 0.47M | 0.28M | 0.46M | 0.52M | 0.59M |
|
Current Deferred Revenue
|
| | | | | | 0.10M | | 0.13M | 0.26M | 0.40M | 0.53M | 0.67M | 0.80M | 0.94M | 1.07M | 1.21M | 1.35M | 1.50M | 1.64M | 2.25M | 19.34M | 19.34M | 18.26M | 13.43M | 8.59M | 3.76M | 2.67M | 2.80M | 2.62M | 1.78M | 0.90M | | | | | 1.03M | 1.53M | 1.36M | 1.59M | 25.29M | 2.05M | 3.21M | 3.07M | 3.02M | 9.50M | 5.81M | 3.16M | 2.60M | 2.10M | 1.54M | 1.37M | 1.37M | 1.37M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M |
|
Total Current Liabilities
|
19.70M | 17.77M | | | 11.33M | | 7.79M | 8.42M | 11.53M | 8.04M | 9.50M | 10.59M | 12.20M | 9.16M | 8.47M | 8.30M | 10.29M | 7.87M | 10.06M | 10.20M | 14.03M | 34.35M | 34.17M | 34.84M | 33.80M | 27.71M | 22.00M | 20.63M | 22.59M | 17.25M | 15.87M | 15.01M | 18.34M | 18.79M | 17.36M | 19.70M | 27.73M | 26.14M | 28.38M | 31.01M | 58.21M | 31.17M | 34.76M | 34.19M | 40.84M | 52.02M | 59.54M | 59.28M | 63.55M | 59.23M | 54.95M | 47.27M | 65.21M | 45.52M | 44.02M | 48.27M | 53.27M | 73.20M | 58.65M | 54.31M | 63.30M | 66.63M | 86.64M | 94.40M |
|
Capital Leases
|
1.23M | 1.06M | | | 0.04M | | | | | | | | | | | | | | | | 6.47M | 5.73M | 4.99M | 4.23M | 3.46M | 2.67M | 1.88M | 1.06M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.79M | 9.81M | 9.83M | 19.82M | 19.84M | 19.82M | 19.84M | 19.86M | 19.89M | 19.91M | 29.85M | 29.84M | 39.47M | 39.45M | 59.48M | 59.57M | 59.66M | 52.37M | 44.91M | 59.69M | 59.76M | 52.41M | 44.93M | 37.45M | 29.97M |
|
Non-Current Deffered Revenue
|
15.46M | -4.44M | | | 9.06M | | 9.27M | 9.36M | 9.31M | 9.18M | 9.00M | 8.82M | 8.65M | 8.38M | 8.07M | 7.75M | 7.44M | 7.03M | 6.57M | 6.11M | 5.35M | 8.59M | 4.24M | 3.66M | 3.08M | 2.42M | 1.71M | 0.99M | 0.28M | | | | 0.09M | 0.18M | 0.25M | | 1.41M | 26.38M | 26.40M | 25.18M | 1.40M | 1.56M | | 0.15M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 30.09M | 28.43M | 19.23M | 17.30M | 15.25M | 12.93M | 19.30M | 17.20M | 15.10M | 12.90M | 0.76M | 8.30M | | | 0.97M | 0.80M | 0.63M | 0.47M | 0.28M | 0.10M | | | | 0.86M | 0.71M | 0.56M |
|
Other Non-Current Liabilities
|
0.17M | 0.16M | | | 0.14M | | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | | | 0.08M | 0.04M | 0.04M | 0.04M | | | | | | 5.10M | 5.00M | 5.00M | 5.00M | 5.04M | 57.53M | 48.23M | 54.37M | 52.73M | 53.20M | 46.89M | 48.71M | 42.26M | 42.06M | 40.98M | 38.76M | 39.94M | 39.98M | 39.98M | 39.98M | 39.98M | 39.98M | | |
|
Total Non-Current Liabilities
|
-77.14M | 30.72M | | | 20.43M | | 17.05M | 17.78M | 20.84M | 17.22M | 18.50M | 19.41M | 20.85M | 17.54M | 16.54M | 16.05M | 17.73M | 14.89M | 16.64M | 16.31M | 25.84M | 53.49M | 47.16M | 42.73M | 40.34M | 32.81M | 25.59M | 22.69M | 23.11M | | | 15.01M | 18.43M | 18.97M | 17.61M | | | | | | 88.66M | 59.86M | 69.83M | 67.10M | 71.31M | 80.16M | 85.26M | 82.48M | 84.23M | 89.07M | 84.79M | 86.73M | 105.63M | 105.80M | 104.22M | 108.40M | 105.92M | 118.21M | 118.34M | 114.07M | 120.71M | 117.42M | | |
|
Total Liabilities
|
-76.97M | 30.88M | | | 20.56M | | 17.18M | 17.90M | 20.96M | 17.33M | 18.61M | 19.51M | 20.95M | 17.63M | 16.62M | 16.14M | 17.81M | 14.96M | 16.70M | 16.37M | 25.89M | 53.54M | 47.20M | 42.76M | 40.37M | 32.83M | 25.60M | 22.70M | 23.11M | 17.25M | 15.87M | 15.08M | 18.46M | 19.01M | 17.65M | 19.70M | 29.23M | 77.47M | 77.87M | 87.15M | 93.75M | 64.86M | 74.83M | 72.10M | 76.35M | 137.69M | 133.49M | 136.85M | 136.95M | 142.28M | 131.68M | 135.44M | 147.90M | 147.87M | 145.21M | 147.16M | 145.87M | 158.19M | 158.32M | 154.06M | 160.69M | 157.41M | 124.80M | 124.92M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.79M | 9.81M | 9.83M | 19.82M | 19.84M | 19.82M | 19.84M | 19.86M | 19.89M | 19.91M | 29.85M | 29.84M | 39.47M | 39.45M | 59.48M | 59.57M | 59.66M | 59.60M | 59.69M | 59.69M | 59.76M | 59.68M | 59.75M | 59.81M | 59.73M |
|
Common Equity
|
76.97M | 109.87M | | | 166.13M | | 272.69M | 257.96M | 236.15M | 216.58M | 195.75M | 174.80M | 289.10M | 265.31M | 245.05M | 223.40M | 208.25M | 188.33M | 165.73M | 146.85M | 128.25M | 112.15M | 101.15M | 96.41M | 91.38M | 75.45M | 73.72M | 65.94M | 55.03M | 84.08M | 69.61M | 56.17M | 100.65M | 79.81M | 123.57M | 103.47M | 109.88M | 95.31M | 78.29M | 68.91M | 53.81M | 78.50M | 63.21M | 50.95M | 34.03M | 78.30M | 68.11M | 49.67M | 30.37M | 6.80M | -3.68M | -19.83M | -13.62M | -24.26M | -28.11M | -31.83M | -28.64M | -31.67M | -29.91M | -14.64M | 3.29M | 18.57M | 81.93M | 117.61M |
|
Shareholder's Equity
|
| 109.87M | | | 166.13M | | 272.69M | 257.96M | 236.15M | 216.58M | 195.75M | 174.80M | 289.10M | 265.31M | 245.05M | 223.40M | 208.25M | 188.33M | 165.73M | 146.85M | 128.25M | 112.15M | 101.15M | 96.41M | 91.38M | 75.45M | 73.72M | 65.94M | 55.03M | 84.08M | 69.61M | 56.17M | 100.65M | 79.81M | 123.57M | 103.47M | 109.88M | 95.31M | 78.29M | 68.91M | 53.81M | 78.50M | 63.21M | 50.95M | 34.03M | 78.30M | 68.11M | 49.67M | 30.37M | 6.80M | -3.68M | -19.83M | -13.62M | -24.26M | -28.11M | -31.83M | -28.64M | -31.67M | -29.91M | -14.64M | 3.29M | 18.57M | 81.93M | 117.61M |
|
Liabilities and Shareholders Equity
|
| 140.74M | | | 186.69M | | 289.87M | 275.87M | 257.11M | 233.91M | 214.36M | 194.32M | 310.04M | 282.94M | 261.67M | 239.54M | 226.06M | 203.29M | 182.43M | 163.22M | 154.13M | 165.69M | 148.35M | 139.17M | 131.75M | 108.28M | 99.32M | 88.64M | 78.13M | 101.33M | 85.48M | 71.25M | 119.11M | 98.81M | 141.22M | 123.17M | 139.11M | 172.78M | 156.16M | 156.06M | 147.57M | 143.36M | 138.03M | 123.06M | 110.38M | 215.99M | 201.60M | 186.52M | 167.33M | 149.07M | 128.00M | 115.61M | 134.28M | 123.61M | 117.09M | 115.32M | 117.22M | 126.52M | 128.41M | 139.42M | 163.98M | 175.97M | 206.74M | 242.53M |
|
Retained Earnings
|
-531.70M | -613.32M | | | -575.43M | | -617.69M | -635.62M | -661.41M | -684.58M | -709.32M | -734.77M | -760.25M | -785.82M | -808.59M | -832.41M | -849.27M | -871.58M | -896.97M | -917.91M | -940.18M | -958.38M | -972.29M | -978.96M | -991.65M | -1009.11M | -1022.64M | -1045.27M | -1060.86M | -1076.18M | -1095.32M | -1112.98M | -1138.85M | -1163.24M | -1188.80M | -1212.56M | -1209.33M | -1226.93M | -1247.54M | -1259.03M | -1276.23M | -1254.98M | -1272.56M | -1286.73M | -1305.97M | -1266.47M | -1280.29M | -1301.24M | -1323.89M | -1351.33M | -1364.82M | -1383.86M | -1382.46M | -1395.99M | -1402.60M | -1408.29M | -1407.55M | -1415.80M | -1416.83M | -1404.41M | -1390.07M | -1378.62M | -1319.01M | -1291.11M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 1.21M | 1.19M | 1.17M | 1.10M | 1.99M | 1.96M | 1.94M | 0.19M | 4.07M | 0.39M | 0.38M | 0.39M | 0.57M | 0.57M | 0.57M |