|
Cash & Equivalents
|
| | 0.44M | 0.22M | 0.92M | 0.48M | 0.49M | 15.94M | 7.18M | | 5.53M | 5.22M | 2.17M | 2.02M | 5.55M | 6.51M | 5.55M | 8.96M | 4.42M | 7.91M | 3.07M | 3.02M | 3.07M | 7.11M | 1.16M | 3.28M | 3.28M | 5.25M | 4.33M | 1.24M | 0.47M | 5.25M | 4.33M | 9.11M | 6.18M | 7.08M | 10.16M | 3.45M | 7.04M | 8.25M | 8.73M | 21.21M | 27.27M | 46.68M | 62.97M | 56.20M | 28.06M | 37.72M | 23.70M | 10.88M | 10.51M | 11.40M | 20.57M | 15.79M | 12.34M | 18.73M | 17.82M | 12.46M | 13.80M | 12.99M | 11.68M | 11.71M | 12.26M |
|
Cash & Current Investments
|
| | 0.44M | 0.22M | 0.92M | 0.48M | 0.49M | 15.94M | 7.18M | | 5.53M | 5.22M | 2.17M | 2.02M | 5.55M | 6.51M | 5.55M | 8.96M | 4.42M | 7.91M | 3.07M | 3.02M | 3.07M | 7.11M | 1.16M | 3.28M | 3.28M | 5.25M | 4.33M | 1.24M | 0.47M | 5.25M | 4.33M | 9.11M | 6.18M | 7.08M | 10.16M | 3.45M | 7.04M | 8.25M | 8.73M | 21.21M | 27.27M | 46.68M | 62.97M | 56.20M | 28.06M | 37.72M | 23.70M | 10.88M | 10.51M | 11.40M | 20.57M | 15.79M | 12.34M | 18.73M | 17.82M | 12.46M | 13.80M | 12.99M | 11.68M | 11.71M | 12.26M |
|
Receivables - Net
|
0.02M | -0.02M | 0.03M | | | | | | | | 0.04M | 0.02M | 0.11M | 0.19M | 0.18M | 48.54M | 28.90M | 15.16M | 26.71M | 61.06M | 15.45M | 15.69M | 30.25M | 57.19M | 15.81M | 18.09M | 28.45M | 54.63M | 4.52M | 9.99M | 24.59M | 50.53M | 21.75M | 34.58M | 29.00M | 52.80M | 12.46M | 18.40M | 28.47M | 44.53M | 12.40M | 37.01M | 53.83M | 43.87M | 32.37M | 28.02M | 36.99M | 35.95M | 11.81M | 8.55M | 30.14M | 43.34M | 23.95M | 20.25M | 33.82M | 54.39M | 42.91M | 46.47M | 70.70M | 93.12M | 42.35M | 36.43M | 56.75M |
|
Receivables
|
0.02M | -0.02M | 0.03M | | | | | | | | 0.04M | 0.02M | 0.11M | 0.19M | 0.18M | 48.54M | 28.90M | 15.16M | 26.71M | 61.06M | 15.45M | 15.69M | 30.25M | 57.19M | 15.81M | 18.09M | 28.45M | 54.63M | 4.52M | 9.99M | 24.59M | 50.53M | 21.75M | 34.58M | 29.00M | 52.80M | 12.46M | 18.40M | 28.47M | 44.53M | 12.40M | 37.01M | 53.83M | 43.87M | 32.37M | 28.02M | 36.99M | 35.95M | 11.81M | 8.55M | 30.14M | 43.34M | 23.95M | 20.25M | 33.82M | 54.39M | 42.91M | 46.47M | 70.70M | 93.12M | 42.35M | 36.43M | 56.75M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 5.50M | 2.87M | | | | | | | | | | | | | | | | | | | 1.41M | | 3.04M | 2.58M | 1.29M | 1.50M | 2.08M | 1.11M | 1.36M | 1.17M | 0.70M | 0.71M | 0.49M | 0.61M | 1.08M | 0.86M | 0.84M | 0.85M | 0.76M | 0.51M | 0.44M | 3.20M | 10.97M | 7.25M | 4.11M | 2.25M | 4.75M | 4.98M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 44.14M | 38.72M | | | | | | | | | | | | | | | | | | | 48.06M | | 47.38M | 64.45M | 44.42M | 37.79M | 42.87M | 78.35M | 69.94M | 57.97M | 81.23M | 112.58M | 101.45M | 116.81M | 119.61M | 117.58M | 70.41M | 64.36M | 67.07M | 75.52M | 43.58M | 66.33M | 62.38M | 95.02M | 67.14M | 71.41M | 72.06M | 89.98M |
|
Inventory
|
0.06M | 0.20M | 206.00 | 206.00 | -0.01M | 0.10M | 0.27M | 0.41M | 0.46M | 0.46M | 0.44M | 0.43M | 0.40M | | | 49.64M | 41.58M | 37.50M | 46.56M | 38.40M | 36.20M | 37.32M | 49.74M | 26.15M | 25.84M | 27.90M | 45.49M | 21.70M | 22.29M | 20.92M | 45.87M | 27.52M | 15.82M | 28.04M | 73.35M | 49.47M | 44.48M | 50.42M | 67.03M | 45.71M | 39.29M | 44.95M | 79.45M | 71.30M | 59.14M | 81.93M | 113.29M | 101.93M | 117.42M | 120.69M | 118.44M | 71.25M | 65.21M | 67.83M | 76.02M | 44.02M | 69.53M | 73.35M | 102.26M | 71.25M | 73.66M | 76.81M | 94.96M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 2.21M | 9.74M | 10.54M | 13.92M | 4.93M | 8.34M | 11.62M | 5.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02M | 0.02M | -0.02M | 0.06M | 0.06M | 0.02M | 0.11M | 0.08M | 0.06M | 0.04M | 0.14M | | | 3.56M | 4.13M | 5.17M | 5.87M | 3.82M | 4.11M | 4.45M | 4.47M | 4.19M | 4.91M | 5.70M | 6.00M | 4.12M | 3.94M | 4.71M | 4.96M | 3.47M | 3.54M | 5.19M | 5.19M | 4.47M | 4.79M | 5.42M | 5.50M | 4.06M | 5.17M | 10.23M | 8.45M | 8.13M | 14.69M | 19.42M | 16.61M | 17.51M | 15.77M | 13.61M | 12.38M | 9.20M | 9.11M | 8.93M | 8.78M | 7.72M | 10.32M | 11.38M | 9.69M | 11.01M | 14.53M | 13.09M | 14.38M |
|
Current Assets
|
| | 0.46M | 0.24M | 0.99M | 0.64M | 0.83M | 0.76M | 7.75M | 7.00M | 6.07M | 5.14M | 4.47M | | | 113.39M | 92.84M | 78.65M | 98.80M | 117.60M | 67.72M | 73.58M | 93.79M | 94.90M | 50.05M | 53.10M | 83.49M | 86.64M | 34.35M | 36.86M | 75.89M | 86.77M | 45.44M | 76.92M | 113.72M | 113.82M | 71.88M | 77.69M | 108.04M | 102.55M | 65.60M | 113.40M | 168.99M | 169.98M | 169.16M | 185.57M | 194.94M | 193.11M | 168.71M | 153.73M | 171.47M | 135.18M | 118.85M | 112.80M | 130.96M | 124.86M | 140.58M | 143.66M | 196.46M | 188.37M | 142.24M | 138.03M | 178.36M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | 0.02M | 0.02M | 0.16M | 0.15M | 0.13M | 0.12M | 0.16M | 0.18M | 5.73M | 0.29M | | | 7.37M | 6.23M | 5.13M | 5.17M | 6.72M | 5.92M | 5.54M | 5.37M | 6.86M | 6.39M | 5.52M | 4.64M | 4.31M | 3.92M | 3.35M | 4.43M | 4.68M | 3.98M | 2.84M | 4.02M | 5.86M | 5.21M | 5.72M | 4.91M | 3.96M | 4.00M | 4.37M | 5.00M | 6.58M | 7.09M | 6.92M | 7.28M | 6.96M | 6.29M | 6.14M | 5.43M | 6.36M | 6.14M | 5.69M | 4.83M | 4.82M | 5.53M | 6.29M | 5.75M | 5.84M | 4.88M | 4.78M | 3.84M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 80.87M | 80.97M | 80.97M | 80.97M | 80.97M | 80.97M | 80.97M | 31.15M | 31.15M | | | | | | | | | | | | | 5.94M | 9.10M | 8.52M | 8.52M | 8.18M | 8.18M | 8.18M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 10.69M | 52.91M | 56.76M | 56.70M | 52.94M | 50.43M | 50.43M | 50.43M |
|
Intangibles
|
| | 0.18M | 0.15M | 0.13M | 0.15M | 0.15M | 1.37M | 1.34M | 1.33M | 1.31M | 1.30M | 1.35M | | | 3.97M | 40.21M | 40.38M | 40.02M | 39.73M | 39.47M | 39.53M | 39.30M | 37.96M | 36.79M | 35.24M | 1.80M | 1.62M | 1.55M | 1.53M | 1.48M | 1.40M | 1.36M | 1.20M | 1.09M | 4.64M | 1.00M | 12.13M | 8.73M | 10.38M | 10.10M | 10.09M | 10.27M | 10.54M | 12.50M | 12.52M | 12.39M | 12.41M | 12.28M | 11.94M | 11.61M | 11.66M | 11.57M | 11.81M | 11.70M | 11.88M | 59.56M | 59.62M | 59.87M | 57.66M | 57.72M | 58.00M | 57.97M |
|
Goodwill & Intangibles
|
| | 0.18M | 0.15M | 0.13M | 0.15M | 0.15M | 1.37M | 1.34M | 1.33M | 1.31M | 1.30M | 1.35M | | | 3.97M | 121.08M | 121.36M | 121.00M | 120.70M | 120.45M | 120.50M | 120.27M | 69.11M | 67.94M | 35.24M | 1.80M | 1.62M | 1.55M | 1.53M | 1.48M | 1.40M | 1.36M | 1.20M | 1.09M | 4.64M | 1.00M | 18.07M | 17.83M | 18.90M | 18.62M | 18.27M | 18.45M | 18.72M | 23.19M | 23.21M | 23.08M | 23.09M | 22.97M | 22.63M | 22.29M | 22.35M | 22.25M | 22.50M | 22.38M | 22.56M | 112.47M | 116.38M | 116.57M | 110.61M | 108.15M | 108.43M | 108.40M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.83M | 6.32M | 6.10M | 6.10M | 19.66M | 1.13M | 1.13M | | -0.00M | | 0.51M | 0.48M | 0.54M | 0.69M | 0.59M | 0.13M | 0.36M | 0.38M | 0.13M | | | | | | 7.44M | 9.32M | 6.66M | 7.80M | 6.95M | 7.33M | 7.05M | 8.64M | 5.90M | 8.23M | 13.01M | 17.06M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 1.75M | 0.45M | 0.52M | 0.65M | 0.82M | 0.92M | 0.99M | 2.14M | 1.59M | 1.72M | 1.50M | 1.42M | 1.69M | 1.36M | 1.31M | 1.15M | 1.40M | 1.14M | 1.09M | 0.70M | 1.21M | 3.83M | 4.16M | 3.72M | 2.88M | 2.56M | 2.37M | 6.23M | 6.64M | 6.38M | 6.09M | 8.63M | 8.06M | 8.67M | 8.26M | 7.85M | 8.55M | 8.36M | 8.12M | 7.86M | 7.87M | 10.67M | 10.98M | 9.75M | 9.31M | 9.10M | 8.57M | 9.23M |
|
Non-Current Assets
|
| | 0.18M | 0.17M | 0.16M | 0.31M | 0.29M | 1.50M | 1.46M | 1.49M | 1.49M | 1.46M | 1.64M | | | 13.91M | 134.20M | 133.11M | 132.92M | 129.37M | 128.42M | 128.16M | 127.78M | 77.56M | 76.05M | 42.77M | 8.35M | 8.16M | 7.52M | 6.77M | 7.18M | 7.49M | 6.87M | 5.26M | 5.81M | 8.10M | 10.04M | 24.14M | 22.56M | 28.80M | 30.14M | 27.10M | 32.54M | 33.48M | 38.25M | 37.18M | 41.34M | 37.39M | 39.34M | 43.23M | 45.82M | 28.21M | 27.66M | 26.74M | 25.35M | 25.11M | 117.81M | 120.72M | 116.75M | 110.49M | 104.79M | 102.15M | 99.85M |
|
Assets
|
| | 0.64M | 0.40M | 1.15M | 0.95M | 1.12M | 2.26M | 9.21M | 8.49M | 7.57M | 6.59M | 6.11M | | | 127.31M | 227.04M | 211.76M | 231.72M | 246.97M | 196.14M | 201.74M | 221.57M | 172.46M | 126.10M | 95.87M | 91.83M | 94.80M | 41.87M | 43.63M | 83.07M | 94.25M | 52.31M | 82.18M | 119.52M | 121.92M | 81.92M | 101.83M | 130.60M | 131.35M | 95.73M | 140.50M | 201.53M | 203.45M | 207.41M | 222.75M | 236.28M | 230.50M | 208.05M | 196.95M | 217.28M | 163.39M | 146.51M | 139.54M | 156.30M | 149.97M | 258.39M | 264.39M | 313.20M | 298.86M | 247.02M | 240.18M | 278.21M |
|
Accounts Payables
|
-0.00M | 153.00 | 0.15M | -0.05M | -0.09M | 0.07M | 0.16M | 0.20M | 0.36M | 0.18M | 0.17M | 0.18M | 0.33M | | | 44.14M | 28.83M | 10.53M | 28.65M | 35.55M | 20.11M | 21.44M | 32.88M | 17.68M | 12.54M | 18.97M | 38.19M | 11.93M | 8.43M | 12.07M | 30.00M | 13.46M | 9.76M | 29.98M | 49.01M | 17.72M | 13.07M | 22.12M | 37.49M | 22.51M | 11.50M | 41.69M | 63.70M | 42.53M | 27.76M | 47.91M | 55.53M | 40.48M | 32.90M | 31.03M | 29.72M | 19.85M | 21.89M | 34.04M | 39.20M | 26.91M | 44.84M | 48.38M | 66.39M | 34.84M | 39.54M | 34.48M | 46.92M |
|
Notes Payables
|
| | 0.44M | | | 0.03M | | | | | | | | | | | 17.74M | 7.32M | 7.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.25M | 1.67M | |
|
Payables
|
-0.00M | 153.00 | 0.58M | -0.05M | -0.09M | 0.10M | 0.16M | 0.20M | 0.36M | 0.18M | 0.17M | 0.18M | 0.33M | | | 44.14M | 46.57M | 17.85M | 36.16M | 35.55M | 20.11M | 21.44M | 32.88M | 17.68M | 12.54M | 18.97M | 38.19M | 11.93M | 8.43M | 12.07M | 30.00M | 13.46M | 9.76M | 29.98M | 49.01M | 17.72M | 13.07M | 22.12M | 37.49M | 22.51M | 11.50M | 41.69M | 63.70M | 42.53M | 27.76M | 47.91M | 55.53M | 40.48M | 32.90M | 31.03M | 29.72M | 19.85M | 21.89M | 34.04M | 39.20M | 26.91M | 44.84M | 48.38M | 66.39M | 36.09M | 40.79M | 36.15M | 46.92M |
|
Accumulated Expenses
|
-0.04M | -0.01M | 0.03M | 0.07M | 0.14M | 0.18M | 0.22M | 0.28M | 0.07M | 0.10M | 0.14M | 0.16M | 0.10M | | | 8.62M | 10.34M | | | | | | | | | | | | | | | | | | | 6.28M | | 7.81M | 6.31M | 9.41M | 7.50M | 8.95M | 18.40M | 9.26M | 9.00M | 13.59M | 12.51M | 11.58M | 8.36M | 6.70M | 11.18M | 8.68M | 16.48M | 10.18M | 9.29M | 8.75M | 15.04M | 12.80M | 11.69M | 11.33M | 10.34M | 8.65M | 7.40M |
|
Other Accumulated Expenses
|
| | | 77.00 | 716.00 | | | | | | | | | | | 9.71M | 0.29M | 8.80M | 8.04M | 14.53M | 9.62M | 10.25M | 9.31M | 14.24M | 10.08M | 8.82M | 10.39M | 16.41M | 11.27M | 10.46M | 12.11M | 11.45M | 8.66M | 14.06M | 14.63M | 18.49M | 16.58M | 19.65M | 20.49M | 26.42M | 20.79M | 26.33M | 34.43M | 36.12M | 44.01M | 32.84M | 36.02M | 37.69M | 27.39M | 19.46M | 23.12M | 25.43M | 30.02M | 21.81M | 22.01M | 29.42M | 31.95M | 30.83M | 30.69M | 38.17M | 26.29M | 20.84M | 22.58M |
|
Short term Debt
|
| | | | | | | 0.25M | 0.38M | | | | | | | 39.74M | 34.49M | 19.26M | 28.66M | 36.86M | 15.54M | 14.83M | 21.41M | 32.45M | 4.81M | 7.19M | 26.30M | 35.91M | 3.85M | 5.18M | 24.79M | 38.47M | 2.64M | 0.38M | 3.52M | 37.38M | | 10.80M | 26.56M | 15.65M | 0.30M | | | | | | | | | 15.71M | 44.62M | 19.05M | | | 13.26M | | | 24.03M | 58.63M | 49.41M | 6.59M | 19.94M | 33.49M |
|
Current Leases
|
| | | | | | | | | | | | 0.04M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | | | 5.74M | 9.13M | | | 3.46M | | | | 4.16M | 2.84M | 2.89M | 3.37M | 5.21M | 3.53M | 4.35M | 4.82M | 7.12M | 2.45M | 1.84M | 2.67M |
|
Total Current Liabilities
|
| | 0.61M | 0.66M | 0.75M | 0.27M | 0.40M | 0.74M | 0.80M | 0.28M | 0.31M | 0.34M | 0.47M | | | 111.21M | 94.85M | 49.03M | 72.86M | 88.86M | 47.83M | 49.08M | 84.22M | 69.18M | 27.97M | 39.79M | 79.69M | 66.89M | 23.55M | 32.33M | 71.71M | 67.55M | 21.06M | 44.41M | 67.92M | 73.60M | 29.65M | 52.57M | 84.54M | 64.59M | 32.59M | 68.03M | 98.13M | 78.65M | 71.77M | 80.74M | 91.54M | 78.17M | 60.28M | 66.19M | 97.46M | 64.33M | 51.91M | 55.84M | 74.47M | 56.33M | 76.79M | 103.24M | 155.71M | 123.67M | 72.42M | 75.25M | 111.55M |
|
Capital Leases
|
| | | | | | | | | | | | 0.11M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 10.34M | | | | 5.77M | 5.13M | 11.95M | 13.32M | 15.37M | 15.96M | 16.57M | 17.21M | 17.88M | 18.57M | 19.29M | 20.05M | 20.84M | 21.63M | 19.09M | 14.78M | | | | | | | | | | | | | | | | | | | | | | 45.95M | 45.77M | 45.70M | 45.62M | 45.54M | 40.05M | 48.40M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 24.34M | 13.98M | 14.25M | 14.62M | 14.92M | 15.21M | 15.51M | 15.83M | 16.14M | 16.47M | 16.80M | 17.13M | 17.48M | 17.83M | 18.18M | 18.55M | 18.92M | 19.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.85M | 14.32M | 14.32M | 14.32M | 0.65M | 0.65M | 0.65M | 5.05M | 0.00M | 0.00M | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.15M | 0.14M | 0.14M | 0.14M | 3.15M | 3.43M | 3.33M | 3.80M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 1.99M | 1.99M | 2.05M | 2.04M | 5.59M | 5.58M | 5.57M | 2.17M | 2.94M | 2.88M | 2.83M | 2.78M | 2.80M | 2.75M | 2.24M | 2.24M | 2.31M | 2.31M | 2.31M | 2.31M | 2.79M | 4.68M | 4.66M | 4.26M | 3.22M | 3.02M | 2.87M | 7.52M | 5.26M | 5.08M | 4.99M | 7.32M | 7.19M | 7.63M | 7.33M | 6.97M | 8.04M | 7.70M | 7.44M | 7.22M | 7.01M | 8.89M | 8.61M | 8.49M | 7.60M | 6.81M | 6.67M | 6.22M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 136.11M | 123.23M | 77.61M | 101.80M | 110.19M | 68.82M | 81.68M | 118.43M | 112.87M | 71.48M | 82.87M | 122.67M | 112.70M | 69.32M | 78.10M | 117.55M | 114.10M | 70.42M | 86.07M | 104.75M | 81.63M | 29.84M | 52.75M | 84.73M | 64.74M | 32.73M | 68.17M | 98.27M | 81.80M | 75.20M | 84.07M | 95.34M | 81.94M | 64.06M | 69.97M | 100.99M | 66.41M | 54.05M | 58.04M | 76.68M | 57.88M | 124.27M | 150.52M | 202.89M | 170.65M | 119.34M | 116.68M | 161.34M |
|
Total Liabilities
|
| | 0.61M | 0.66M | | 0.27M | 0.40M | 0.74M | 0.80M | 0.28M | 0.31M | 0.34M | 0.58M | | | 138.10M | 125.22M | 79.66M | 103.84M | 115.78M | 74.40M | 87.25M | 120.59M | 115.81M | 74.36M | 85.70M | 125.44M | 115.50M | 72.07M | 80.34M | 119.79M | 116.41M | 72.73M | 88.38M | 107.06M | 84.42M | 34.52M | 57.42M | 88.99M | 67.96M | 35.75M | 71.03M | 105.80M | 87.05M | 80.28M | 89.06M | 102.66M | 89.14M | 71.69M | 77.30M | 107.95M | 74.45M | 61.75M | 65.48M | 83.90M | 64.89M | 133.16M | 159.13M | 211.38M | 178.26M | 126.15M | 123.35M | 167.56M |
|
Total Debt
|
| | | | | | | 0.25M | 0.38M | | | | | | | 50.08M | 34.49M | 19.26M | 28.66M | 42.63M | 20.67M | 26.78M | 34.73M | 47.82M | 20.78M | 23.77M | 43.51M | 53.79M | 22.42M | 24.46M | 44.84M | 59.30M | 24.27M | 19.47M | 18.31M | 37.38M | | 10.80M | 26.56M | 15.65M | 0.30M | | | | | | | | | 15.71M | 44.62M | 19.05M | | | 13.26M | | 45.95M | 69.80M | 104.32M | 95.03M | 52.14M | 59.99M | 81.89M |
|
Common Equity
|
| | 0.03M | -0.25M | | 0.68M | 0.72M | 1.51M | 8.41M | 8.21M | 7.25M | 6.26M | 5.52M | | | -35.14M | 101.82M | 132.11M | 127.88M | 131.19M | 121.74M | 114.48M | 100.98M | 56.65M | 51.74M | 10.17M | -33.61M | -20.70M | -30.20M | -36.71M | -36.72M | -22.16M | -20.42M | -6.20M | 12.46M | 37.50M | 47.41M | 44.41M | 41.61M | 63.39M | 59.98M | 69.46M | 95.74M | 116.40M | 127.12M | 133.69M | 133.62M | 141.37M | 136.36M | 119.65M | 109.33M | 88.94M | 84.76M | 74.06M | 72.40M | 85.08M | 125.23M | 105.26M | 101.82M | 120.60M | 120.87M | 116.83M | 110.65M |
|
Shareholder's Equity
|
| | 0.03M | | 0.40M | 0.68M | 0.72M | 1.51M | 8.41M | 8.21M | 7.25M | 6.26M | 5.52M | | | -35.14M | 101.82M | 132.11M | 127.88M | 131.19M | 121.74M | 114.48M | 100.98M | 56.65M | 51.74M | 10.17M | -33.61M | -20.70M | -30.20M | -36.71M | -36.72M | -22.16M | -20.42M | -6.20M | 12.46M | 37.50M | 47.41M | 44.41M | 41.61M | 63.39M | 59.98M | 69.46M | 95.74M | 116.40M | 127.12M | 133.69M | 133.62M | 141.37M | 136.36M | 119.65M | 109.33M | 88.94M | 84.76M | 74.06M | 72.40M | 85.08M | 125.23M | 105.26M | 101.82M | 120.60M | 120.87M | 116.83M | 110.65M |
|
Liabilities and Shareholders Equity
|
| | 0.64M | 0.40M | 1.15M | 0.95M | 1.12M | 2.26M | 9.21M | 8.49M | 7.57M | 6.59M | 6.11M | | | 127.31M | 227.04M | 211.76M | 231.72M | 246.97M | 196.14M | 201.74M | 221.57M | 172.46M | 126.10M | 95.87M | 91.83M | 94.80M | 41.87M | 43.63M | 83.07M | 94.25M | 52.31M | 82.18M | 119.52M | 121.92M | 81.92M | 101.83M | 130.60M | 131.35M | 95.73M | 140.50M | 201.53M | 203.45M | 207.41M | 222.75M | 236.28M | 230.50M | 208.05M | 196.95M | 217.28M | 163.39M | 146.51M | 139.54M | 156.30M | 149.97M | 258.39M | 264.39M | 313.20M | 298.86M | 247.02M | 240.18M | 278.21M |
|
Retained Earnings
|
| | -0.69M | -1.01M | -1.39M | -1.87M | -2.17M | -2.70M | -3.66M | -5.37M | -6.63M | -7.88M | -9.84M | | | 18.77M | 15.87M | 6.57M | 0.93M | 3.29M | -7.30M | -17.20M | -33.08M | -79.62M | -91.63M | -134.20M | -179.00M | -166.80M | -176.73M | -183.79M | -184.28M | -170.05M | -168.69M | -171.01M | -156.08M | -131.46M | -128.41M | -130.78M | -133.91M | -113.52M | -117.07M | -108.87M | -91.08M | -74.77M | -65.94M | -64.21M | -61.59M | -57.05M | -63.53M | -81.35M | -93.36M | -116.60M | -123.30M | -139.22M | -142.83M | -134.28M | -134.12M | -141.65M | -138.23M | -118.09M | -118.76M | -121.69M | -119.97M |
|
Treasury Shares
|
| | | | | | | | | | 0.53M | | 0.45M | 0.21M | 0.14M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.14M | 0.14M | 0.09M | 0.17M | 0.17M | 0.04M | 0.04M | 0.21M | 0.28M | 0.27M | 0.25M | 0.16M | 0.05M | 0.27M | 0.40M | 0.73M | 0.70M | 0.68M | 0.74M | 0.81M | 0.17M | 0.17M | 0.80M | 0.99M | 0.90M | 0.87M | 0.86M | 86.00 | 0.78M | 0.76M | 0.74M | 0.95M | 1.60M | 0.61M | 0.12M | 0.37M | 1.20M |