|
Cash & Equivalents
|
46.26M | 47.24M | 44.48M | 36.06M | 24.13M | 37.90M | 34.17M | 29.52M | 28.31M | 34.93M | 22.48M | 37.30M | 24.93M | 28.93M | 34.88M | 38.65M | 32.51M | 28.31M | 33.24M | 37.38M | 22.11M | 17.85M | 18.75M | 33.99M | 13.89M | 34.84M | 36.36M | 37.66M | 31.93M | 24.94M | 17.40M | 21.32M | 14.77M | 14.86M | 16.84M | 5.58M | 42.86M | 38.64M | 38.44M | 40.56M | 30.27M | 28.54M | 28.38M | 31.19M | 26.13M | 29.52M | 29.34M | 25.81M | 23.15M | 24.20M | 26.19M | 21.71M | 19.15M | 25.85M | 22.41M | 27.12M | 21.93M | 22.64M | 21.61M | 22.61M | 20.41M | 14.66M | 15.84M | 17.01M | 16.55M | 16.84M | 15.37M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.21M | 0.12M | 0.11M | 0.22M | 0.17M | 0.17M | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | 0.35M | 0.39M | 0.42M | 0.46M | 0.48M | 0.49M | 0.50M | 2.72M |
|
Cash & Current Investments
|
46.26M | 47.24M | 44.48M | 36.06M | 24.13M | 37.90M | 34.17M | 29.52M | 28.31M | 34.93M | 22.48M | 37.30M | 24.93M | 28.93M | 34.88M | 38.65M | 32.51M | 28.31M | 33.24M | 37.38M | 22.11M | 17.85M | 18.75M | 33.99M | 13.89M | 34.84M | 36.36M | 37.66M | 31.93M | 24.94M | 17.40M | 21.32M | 14.77M | 14.86M | 16.84M | 5.58M | 42.86M | 38.64M | 38.44M | 40.56M | 30.27M | 28.54M | 28.38M | 31.34M | 26.27M | 29.67M | 29.50M | 25.96M | 23.36M | 24.31M | 26.30M | 21.94M | 19.33M | 26.01M | 22.56M | 27.28M | 22.09M | 22.81M | 21.78M | 22.96M | 20.80M | 15.08M | 16.29M | 17.49M | 17.04M | 17.33M | 18.09M |
|
Receivables - Net
|
| | | | | | | 128.58M | | 159.38M | 151.52M | 131.49M | 132.57M | 126.03M | 115.55M | 88.59M | 103.02M | 103.59M | 82.78M | 76.47M | 98.82M | 89.70M | 83.12M | 74.08M | 79.51M | 75.51M | 65.72M | 62.42M | 64.21M | 67.37M | 64.93M | 58.52M | 9.50M | 10.97M | 11.12M | 11.54M | 13.68M | 14.20M | 14.50M | 9.89M | 12.59M | 15.69M | 15.69M | 12.79M | 12.78M | 12.30M | 11.92M | 13.45M | 25.75M | 25.75M | 25.75M | 25.75M | 26.27M | 26.27M | 26.27M | 26.32M | 19.71M | 19.71M | 19.71M | 20.09M | 20.09M | 20.09M | 20.09M | 20.48M | 21.51M | 23.75M | 36.59M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 3.60M | | | 3.55M | 3.70M | | | 3.42M | | | | 6.27M | | | | 8.52M | | 8.30M | 6.02M | 5.16M | 6.61M | 7.26M | 7.11M | 5.92M | 6.71M | 7.72M | 9.38M |
|
Receivables
|
| | | | | | | 128.58M | | 159.38M | 151.52M | 131.49M | 132.57M | 126.03M | 115.55M | 88.59M | 103.02M | 103.59M | 82.78M | 76.47M | 98.82M | 89.70M | 83.12M | 74.08M | 79.51M | 75.51M | 65.72M | 62.42M | 64.21M | 67.37M | 64.93M | 58.52M | 9.50M | 10.97M | 11.12M | 11.54M | 13.68M | 14.20M | 14.50M | 11.69M | 16.19M | 15.69M | 15.69M | 16.34M | 16.48M | 12.30M | 11.92M | 16.87M | 25.75M | 25.75M | 25.75M | 32.02M | 26.27M | 26.27M | 26.27M | 34.84M | 19.71M | 28.01M | 25.73M | 25.25M | 26.70M | 27.35M | 27.20M | 26.41M | 28.22M | 31.47M | 45.97M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M |
|
Prepaid Assets
|
| | | | | | | 13.99M | | 14.97M | 12.50M | 13.13M | 13.85M | 13.39M | 12.99M | 11.54M | 11.81M | 11.55M | 10.68M | 7.96M | 11.49M | 10.38M | 8.75M | 9.60M | 7.80M | 8.34M | 7.10M | 5.98M | 6.15M | 4.81M | 4.83M | 4.26M | 5.08M | 5.99M | 4.96M | 0.39M | 0.79M | 1.01M | 0.59M | 0.67M | 1.17M | 1.34M | 1.25M | 0.80M | 0.85M | 1.37M | 1.21M | 0.89M | 0.90M | 0.82M | 1.32M | 1.48M | 2.43M | 1.77M | 2.48M | 1.96M | 2.90M | 2.79M | 2.29M | 3.17M | 2.77M | 2.42M | 2.25M | 2.56M | 2.88M | 2.41M | 4.56M |
|
Current Assets
|
| | | | | | | 172.09M | | 209.29M | 186.50M | 181.92M | 171.35M | 168.35M | 163.42M | 157.41M | 147.34M | 143.44M | 142.23M | 134.32M | 132.94M | 128.74M | 123.93M | 118.92M | 101.68M | 118.83M | 109.34M | 106.14M | 102.33M | 97.16M | 87.20M | 84.14M | 86.67M | 93.03M | 93.12M | 97.04M | 57.33M | 53.85M | 53.53M | 52.07M | 44.03M | 44.26M | 45.32M | 44.94M | 39.90M | 43.34M | 42.63M | 40.29M | 41.38M | 44.70M | 48.59M | 49.16M | 50.68M | 59.43M | 54.19M | 55.51M | 52.35M | 53.06M | 48.95M | 45.85M | 44.54M | 42.02M | 43.02M | 40.14M | 41.21M | 43.29M | 67.84M |
|
Buildings
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.78M | | | | 0.59M | | | | 1.01M | | | | 0.51M | 0.39M | 0.60M | 0.59M | 0.23M | 0.46M | 0.19M | 0.16M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 16.59M | 0.02M | 17.09M | 17.13M | 17.84M | 18.00M | 21.19M | 20.73M | 20.05M | 18.91M | 16.68M | 16.39M | 11.99M | 14.10M | 14.90M | 12.03M | 9.84M | 8.89M | 8.23M | 7.81M | 7.93M | 7.91M | 7.38M | 7.28M | 7.04M | 7.03M | 6.50M | 6.17M | 0.00M | | 0.01M | 0.15M | 0.17M | 0.18M | 0.22M | 0.19M | 0.19M | 0.16M | 0.15M | 0.13M | 0.12M | 0.12M | 0.17M | 0.16M | 0.37M | 0.42M | 0.45M | 0.68M | 0.67M | 0.63M | 0.56M | 0.48M | 0.42M | 0.32M | 0.34M | 0.30M | 0.24M | 0.21M | 0.24M | 18.37M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M |
|
Goodwill
|
| | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 2.09M | 2.09M | 2.09M | 4.22M | 4.22M | 4.22M | 4.88M | 4.88M | 4.88M | 4.88M | 4.87M | 5.75M | 5.73M | 5.72M | 5.77M | 5.70M | 5.72M | 5.76M | 5.97M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.32M | 1.24M | 1.16M | 5.49M | 5.21M | 4.93M | 4.80M | 4.52M | 4.25M | 3.97M | 3.69M | 3.63M | 3.34M | 3.04M | 2.76M | 2.49M | 2.26M | 2.03M | 1.87M |
|
Goodwill & Intangibles
|
| | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 3.41M | 3.33M | 3.25M | 9.71M | 9.43M | 9.15M | 9.68M | 9.39M | 9.13M | 8.85M | 8.56M | 9.38M | 9.06M | 8.76M | 8.53M | 8.19M | 7.97M | 7.79M | 7.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 8.63M | 10.41M | 11.50M | 10.59M | 9.82M | 10.22M | 9.54M | 10.49M | 7.12M | 6.54M | 6.49M | 6.13M | 5.65M | 6.03M | 5.71M | 6.81M | 6.72M | 7.55M | 7.02M | 5.97M | 6.49M | 7.14M | 6.88M | 6.70M | 0.32M | 0.30M | 0.29M | 0.35M | 0.58M | 0.62M | 0.72M | 0.81M | 0.79M | 0.63M | 0.70M | 0.72M | 1.04M | 1.09M | 1.25M | 1.29M | 1.34M | 1.47M | 1.49M | 1.42M | 1.48M | 1.75M | 1.79M | 1.45M | 3.36M | 3.56M | 3.53M | 3.63M | 2.65M | 2.68M | 3.05M | 3.41M |
|
Other Non-Current Assets
|
| | | | | | | 17.15M | | 18.13M | 16.56M | 8.16M | 6.02M | 5.61M | 5.08M | 6.19M | 5.98M | 5.70M | 5.79M | 12.52M | 5.92M | 5.79M | 13.31M | 5.26M | 0.08M | 0.08M | 4.46M | 4.15M | 4.05M | 4.37M | 4.50M | 4.13M | 3.78M | 3.65M | 3.81M | 79.53M | 0.34M | | | 0.94M | 0.38M | 0.38M | 0.38M | 0.38M | 0.23M | 0.23M | 0.23M | 0.24M | 0.23M | 0.22M | 0.23M | 0.18M | 0.20M | 0.19M | 0.18M | 0.19M | 0.20M | 0.20M | 0.20M | 0.32M | 0.28M | 0.23M | 0.20M | 0.18M | 0.17M | 0.19M | 1.95M |
|
Non-Current Assets
|
| | | | | | | 33.75M | | 35.23M | 33.69M | 34.62M | 34.43M | 38.30M | 36.41M | 36.06M | 35.11M | 31.92M | 32.67M | 24.51M | 26.56M | 27.18M | 23.09M | 20.75M | 19.49M | 18.42M | 19.07M | 18.81M | 19.51M | 18.77M | 17.74M | 17.67M | -70.87M | -75.11M | -74.47M | 14.60M | 0.64M | 0.67M | 0.91M | 1.11M | 1.83M | 2.89M | 1.82M | 1.77M | 1.42M | 1.40M | 1.37M | 5.09M | 19.86M | 16.55M | 12.66M | 12.08M | 17.27M | 8.51M | 13.76M | 12.43M | 8.61M | 7.89M | 12.00M | 15.11M | 8.04M | 10.56M | 9.56M | 12.44M | 11.98M | 12.28M | 49.30M |
|
Assets
|
211.00M | 203.55M | 191.26M | 181.94M | 181.39M | 201.25M | 214.09M | 205.83M | 222.40M | 244.51M | 220.19M | 216.55M | 205.78M | 206.65M | 199.83M | 193.47M | 182.45M | 175.36M | 174.91M | 158.83M | 159.50M | 155.92M | 147.02M | 139.67M | 121.17M | 137.25M | 128.42M | 124.95M | 121.84M | 115.93M | 104.94M | 101.81M | 15.80M | 17.92M | 18.65M | 111.64M | 57.97M | 54.52M | 54.44M | 53.18M | 45.85M | 47.15M | 47.15M | 46.70M | 41.31M | 44.74M | 43.99M | 45.39M | 61.24M | 61.24M | 61.24M | 61.24M | 67.94M | 67.94M | 67.94M | 67.94M | 60.96M | 60.96M | 60.96M | 60.96M | 52.58M | 52.58M | 52.58M | 52.58M | 53.19M | 55.58M | 117.14M |
|
Accounts Payables
|
14.26M | 12.98M | 10.01M | 12.81M | 12.84M | 9.39M | 13.57M | 14.81M | 11.73M | 13.78M | 10.50M | 12.03M | 11.73M | 10.99M | 8.53M | 9.29M | 7.88M | 9.14M | 6.75M | 8.90M | 8.62M | 8.18M | 5.89M | 6.37M | 6.53M | 4.41M | 4.52M | 5.18M | 5.09M | 3.96M | 3.97M | 4.67M | 6.45M | 7.40M | 4.69M | 1.19M | 1.78M | 0.81M | 1.21M | 1.46M | 0.98M | 1.02M | 1.48M | 1.06M | 0.70M | 0.67M | 0.39M | 0.58M | 0.44M | 0.54M | 0.39M | 0.87M | 1.06M | 1.00M | 1.49M | 1.68M | 1.20M | 1.32M | 0.61M | 0.87M | 1.97M | 1.11M | 1.17M | 1.79M | 3.06M | 2.34M | 5.51M |
|
Notes Payables
|
| | | | | | | 1.34M | | 10.14M | 6.56M | 3.38M | | 1.46M | | | | 0.66M | | 0.48M | 0.55M | 2.18M | 8.22M | | | 1.34M | 0.03M | 2.37M | 5.77M | 7.16M | 8.10M | 7.77M | 11.31M | 6.76M | 8.21M | 7.08M | | | | | | | | | | 0.59M | 0.81M | | | | | 0.75M | 0.75M | 1.87M | 1.25M | 1.25M | 1.25M | | | | | | | | | | 6.43M |
|
Payables
|
14.26M | 12.98M | 10.01M | 12.81M | 12.84M | 9.39M | 13.57M | 16.15M | 11.73M | 23.93M | 17.06M | 15.41M | 11.73M | 12.46M | 8.53M | 9.29M | 7.88M | 9.80M | 6.75M | 9.38M | 9.16M | 10.36M | 14.11M | 6.37M | 6.53M | 5.75M | 4.55M | 7.55M | 10.86M | 11.13M | 12.06M | 12.44M | 17.76M | 14.16M | 12.89M | 8.27M | 1.78M | 0.81M | 1.21M | 1.46M | 0.98M | 1.02M | 1.48M | 1.06M | 0.70M | 1.26M | 1.20M | 0.58M | 0.44M | 0.54M | 0.39M | 1.62M | 1.81M | 2.87M | 2.74M | 2.93M | 2.45M | 1.32M | 0.61M | 0.87M | 1.97M | 1.11M | 1.17M | 1.79M | 3.06M | 2.34M | 11.95M |
|
Accumulated Expenses
|
| | | | | | | 2.62M | | 1.82M | 1.20M | 74.25M | 0.76M | 4.11M | 3.00M | 55.96M | 2.94M | 3.19M | 2.92M | 51.92M | 2.72M | 2.29M | 2.43M | 54.06M | 3.44M | 3.81M | 4.32M | 40.34M | 2.30M | 1.76M | 1.63M | 36.15M | 1.64M | 1.27M | 1.52M | 7.26M | | | | 8.98M | | | | 8.18M | | | | 4.80M | | | | 10.96M | 8.25M | 13.96M | 11.38M | 11.51M | 7.49M | 8.20M | 6.26M | 4.94M | 5.70M | 5.43M | 5.76M | 4.38M | 4.68M | 5.88M | 9.31M |
|
Other Accumulated Expenses
|
| | | | | | | 74.99M | | 96.76M | 80.71M | 74.25M | 70.70M | 63.72M | 62.14M | 55.96M | 56.42M | 57.11M | 62.65M | 51.92M | 60.61M | 57.57M | 52.35M | 54.06M | 46.02M | 45.08M | 42.12M | 40.34M | 39.85M | 43.14M | 36.13M | 36.15M | 34.20M | 41.20M | 42.18M | 7.26M | 7.49M | 8.90M | 9.56M | 1.26M | 7.21M | 8.30M | 8.97M | 8.18M | 6.61M | 8.99M | 8.92M | 9.24M | 10.55M | 13.20M | 15.93M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 1.34M | | 10.14M | 6.56M | 3.38M | | 1.46M | | | | 0.66M | | 0.48M | 0.55M | 2.18M | 8.22M | | | 1.34M | 0.03M | 2.37M | 5.77M | 7.16M | 8.10M | 7.77M | 11.31M | 6.76M | 8.21M | 7.08M | | | | | | | | | | 0.59M | 0.81M | | | | | 0.75M | | 1.87M | 1.25M | 1.25M | 1.25M | | | | | | | | | | 6.43M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.26M | 0.24M | 0.25M | 0.27M | 0.27M | 0.23M | 0.19M | 0.45M | 0.40M | 0.34M | 0.36M | 0.52M | 0.49M | 0.40M | 0.34M | 0.58M | 0.57M | 0.54M | 0.77M | 0.77M | 0.76M | 0.76M | 0.62M | 0.47M | 0.32M | 0.56M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | | | | 2.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | 0.13M | | | 3.42M |
|
Total Current Liabilities
|
| | | | | | | 93.76M | | 122.51M | 98.97M | 90.52M | 83.19M | 80.28M | 73.67M | 67.17M | 67.24M | 70.10M | 72.32M | 69.82M | 72.49M | 70.23M | 74.64M | 67.12M | 58.92M | 57.02M | 53.02M | 51.59M | 53.98M | 56.62M | 50.20M | 50.58M | 53.73M | 56.65M | 56.62M | 60.40M | 11.12M | 10.07M | 10.83M | 10.56M | 8.51M | 9.60M | 10.69M | 9.49M | 7.57M | 10.51M | 10.35M | 10.01M | 11.43M | 14.14M | 16.66M | 19.69M | 18.19M | 25.57M | 21.59M | 21.12M | 17.73M | 17.91M | 13.12M | 11.21M | 13.89M | 12.73M | 13.14M | 11.22M | 12.78M | 14.26M | 32.81M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 4.48M | | 8.67M | 8.56M | 8.06M | 7.53M | 6.81M | 6.56M | 5.33M | 7.40M | 7.56M | 6.33M | 5.90M | 5.24M | 4.97M | 4.46M | 4.24M | 4.04M | 3.56M | 3.46M | 2.97M | 2.79M | 2.49M | 2.20M | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 5.25M | | | 5.76M | 3.51M | 1.44M | 1.44M | 2.02M | 1.44M | 0.97M | 0.60M | 0.36M | 0.23M | 0.14M | 0.03M | 0.03M | 51.95M | 1.86M | 0.02M | | 0.12M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.28M | 0.21M | 0.16M | 0.13M | 0.06M | 0.04M | 0.02M | 0.30M | 0.24M | 0.18M | 0.12M | 0.60M | 0.46M | 0.40M | 0.35M | 0.82M | 0.70M | 0.56M | 0.66M | 0.48M | 0.29M | 0.54M | 0.44M | 0.40M | 0.65M | 10.04M |
|
Other Non-Current Liabilities
|
| | | | | | | 10.49M | | 10.78M | 10.96M | 7.81M | 10.59M | 6.13M | 6.79M | 7.85M | 6.96M | 6.39M | 6.23M | 5.42M | 5.46M | 6.60M | 5.30M | 5.00M | 4.26M | 4.32M | 4.54M | 5.66M | 5.46M | 4.75M | 4.34M | 4.17M | 4.02M | 4.15M | 4.00M | 1.68M | 1.97M | 1.98M | 2.00M | 1.98M | 2.04M | 2.08M | 2.12M | 0.84M | 0.82M | 0.84M | 0.86M | 0.89M | 0.90M | 0.92M | 0.47M | 0.47M | 0.40M | 0.38M | 0.52M | 0.60M | 0.44M | 0.45M | 0.44M | 0.44M | 0.44M | 0.45M | 0.44M | 0.40M | 0.43M | 0.45M | 0.47M |
|
Total Non-Current Liabilities
|
| | | | | | | 102.06M | | 130.83M | 107.24M | 101.38M | 88.06M | 93.53M | 86.33M | 79.07M | 78.62M | 80.76M | 82.83M | 79.02M | 82.80M | 80.71M | 83.44M | 75.41M | 66.45M | 64.32M | 59.81M | 58.11M | 60.34M | 62.42M | 55.90M | 55.76M | 58.77M | 61.28M | 61.03M | 66.81M | 12.02M | 10.65M | 11.12M | 10.71M | 9.00M | 10.05M | 11.07M | 9.82M | 7.86M | 11.50M | 11.08M | 10.22M | 11.93M | 14.58M | 17.03M | 21.46M | 20.12M | 26.11M | 22.08M | 21.55M | 18.64M | 18.61M | 13.68M | 11.96M | 14.46M | 13.12M | 13.78M | 11.76M | 13.28M | 15.00M | 48.90M |
|
Total Liabilities
|
| | | | | | | 112.56M | | 141.61M | 118.20M | 109.19M | 98.65M | 99.66M | 93.12M | 86.93M | 85.58M | 87.15M | 89.06M | 84.44M | 88.26M | 87.31M | 88.74M | 80.42M | 70.72M | 68.64M | 64.35M | 63.77M | 65.80M | 67.17M | 60.24M | 59.93M | 62.78M | 65.44M | 65.03M | 68.49M | 13.99M | 12.63M | 13.12M | 12.69M | 11.04M | 12.13M | 13.19M | 10.67M | 8.68M | 12.34M | 11.94M | 11.11M | 12.83M | 15.50M | 17.50M | 21.93M | 20.52M | 26.49M | 22.60M | 22.15M | 19.07M | 19.06M | 14.12M | 12.40M | 14.90M | 13.57M | 14.21M | 12.15M | 13.71M | 15.45M | 49.37M |
|
Total Debt
|
| | | | | | | 1.34M | | 10.14M | 6.56M | 3.38M | | 1.46M | | | | 0.66M | | 0.48M | 0.55M | 2.18M | 8.22M | | | 1.34M | 0.03M | 2.37M | 5.77M | 7.16M | 8.10M | 7.77M | 11.31M | 6.76M | 8.21M | 7.08M | | | | | | | | | | 0.59M | 0.81M | | | | | 2.00M | 1.25M | 1.87M | 1.25M | 1.25M | 1.25M | | | | | | | | | | 6.43M |
|
Common Equity
|
| | | 76.26M | | | | 93.28M | | 102.91M | 101.99M | 107.36M | 107.12M | 106.99M | 106.71M | 106.54M | 96.87M | 88.21M | 85.85M | 74.39M | 71.23M | 68.60M | 58.29M | 59.26M | 50.45M | 68.61M | 64.06M | 61.18M | 56.04M | 48.76M | 44.70M | 41.88M | 8.01M | 8.16M | 8.78M | 43.15M | 43.98M | 42.26M | 41.37M | 40.49M | 34.84M | 34.00M | 33.96M | 36.03M | 32.63M | 32.39M | 32.06M | 34.28M | 39.32M | 39.32M | 39.32M | 39.32M | 45.79M | 45.79M | 45.79M | 45.79M | 48.55M | 48.55M | 48.55M | 48.55M | 44.30M | 42.56M | 42.94M | 40.43M | 39.47M | 40.13M | 67.77M |
|
Shareholder's Equity
|
445.02M | 445.12M | 445.39M | 76.26M | 446.12M | 465.79M | 466.18M | 93.28M | 467.78M | 102.91M | 101.99M | 107.36M | 107.12M | 106.99M | 106.71M | 106.54M | 96.87M | 88.21M | 85.85M | 74.39M | 71.23M | 68.60M | 58.29M | 59.26M | 50.45M | 68.61M | 64.06M | 61.18M | 56.04M | 48.76M | 44.70M | 41.88M | 8.01M | 8.16M | 8.78M | 43.15M | 43.98M | 42.26M | 41.37M | 40.49M | 34.84M | 34.00M | 33.96M | 36.03M | 32.63M | 32.39M | 32.06M | 34.28M | 39.32M | 39.32M | 39.32M | 39.32M | 45.79M | 45.79M | 45.79M | 45.79M | 48.55M | 48.55M | 48.55M | 48.55M | 44.30M | 42.56M | 42.94M | 40.43M | 39.47M | 40.13M | 67.77M |
|
Liabilities and Shareholders Equity
|
211.00M | 203.55M | 191.26M | 181.94M | 181.39M | 201.25M | 214.09M | 205.83M | 222.40M | 244.51M | 220.19M | 216.55M | 205.78M | 206.65M | 199.83M | 193.47M | 182.45M | 175.36M | 174.91M | 158.83M | 159.50M | 155.92M | 147.02M | 139.67M | 121.17M | 137.25M | 128.42M | 124.95M | 121.84M | 115.93M | 104.94M | 101.81M | 15.80M | 17.92M | 18.65M | 111.64M | 57.97M | 54.52M | 54.44M | 53.18M | 45.85M | 47.15M | 47.15M | 46.70M | 41.31M | 44.74M | 43.99M | 45.39M | 61.24M | 61.24M | 61.24M | 61.24M | 67.94M | 67.94M | 67.94M | 67.94M | 60.96M | 60.96M | 60.96M | 60.96M | 52.58M | 52.58M | 52.58M | 52.58M | 53.19M | 55.58M | 117.14M |
|
Treasury Shares
|
| | | 0.53M | | | | 0.95M | | 1.38M | 1.34M | 1.17M | 1.31M | 1.25M | 1.22M | 1.03M | 0.40M | 0.81M | 1.04M | 1.00M | 0.42M | 0.39M | 0.38M | 0.80M | 1.09M | 0.50M | 0.50M | 0.53M | 0.68M | 0.63M | 0.50M | 3.15M | 1.09M | 1.09M | 1.09M | -0.38M | 0.38M | -0.41M | -0.41M | -0.42M | -0.68M | -0.70M | 0.43M | 0.03M | -0.99M | -0.99M | -0.99M | -0.99M | -0.99M | -0.99M | 0.49M | -0.99M | -0.99M | -0.99M | -1.03M | -1.03M | -1.04M | -1.07M | -1.08M | -1.09M | -1.16M | -1.25M | -1.27M | 1.28M | -1.28M | -1.29M | 1.59M |
|
Retained Earnings
|
| | | | | | | -408.20M | | -403.98M | -400.60M | -381.69M | -400.51M | -400.12M | -402.28M | -387.03M | -395.27M | -401.08M | -406.13M | -417.42M | -421.97M | -426.34M | -433.36M | -430.62M | -437.45M | -423.58M | -425.66M | -428.29M | -433.49M | -438.31M | -440.19M | -440.48M | -441.79M | -440.57M | -441.41M | -443.42M | -432.70M | -434.06M | -434.93M | -435.55M | -437.45M | -438.35M | -437.99M | -436.51M | -437.02M | -437.79M | -438.95M | -437.75M | -437.95M | -438.07M | -436.58M | -434.52M | -431.50M | -428.41M | -427.46M | -427.39M | -427.09M | -426.51M | -425.98M | -425.25M | -428.14M | -428.59M | -429.43M | -430.02M | -431.77M | -432.46M | -434.23M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |