|
Cash & Equivalents
|
5.18M | 5.18M | 3.70M | 5.18M | 6.22M | 50.04M | 53.80M | 6.08M | 59.82M | 59.82M | 71.13M | 58.00M | 65.50M | 71.08M | 74.45M | 71.08M | 74.95M | 66.16M | 26.81M | 74.95M | 17.01M | 15.15M | 22.32M | 9.10M | 9.10M | 110.26M | 110.26M | 101.95M | 96.83M | 84.92M | 84.75M | 77.11M | 69.85M | 63.98M | 62.53M | 57.61M | 53.90M | 49.43M | 57.61M | 30.28M | 29.43M | 30.28M | 30.28M | 16.40M | 16.40M | 15.57M | 19.91M | 27.33M | 27.33M | 28.62M | 28.62M | 25.91M | 25.91M | 25.91M | 7.25M | 25.91M | | 14.23M | 6.26M | 6.58M | | 5.32M | | 5.17M | 1.55M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.04M | | | | | | | | 1.17M | | | | | | | | | 0.22M | 0.14M | 0.15M | 0.13M | 0.15M | 0.21M | 0.20M | 0.18M | 0.23M | 0.19M | 0.19M | 0.17M | 0.07M |
|
Cash & Current Investments
|
5.18M | 5.18M | 3.70M | 5.18M | 6.22M | 50.04M | 53.80M | 6.08M | 59.82M | 59.82M | 71.13M | 58.00M | 65.50M | 71.08M | 74.45M | 71.08M | 74.95M | 66.16M | 26.81M | 74.95M | 17.01M | 15.15M | 22.32M | 9.10M | 9.10M | 110.26M | 110.26M | 101.95M | 96.83M | 84.92M | 84.75M | 77.11M | 69.85M | 63.98M | 62.53M | 91.65M | 53.90M | 49.43M | 57.61M | 30.28M | 29.43M | 30.28M | 30.28M | 17.57M | 16.40M | 15.57M | 19.91M | 27.33M | 27.33M | 28.62M | 28.62M | 25.91M | 26.13M | 26.05M | 7.40M | 26.04M | 0.15M | 14.44M | 6.46M | 6.76M | 0.23M | 5.51M | 0.19M | 5.33M | 1.61M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 2.21M | | | | 2.81M | | | | 3.17M | | | | 3.59M | | | | 4.20M | | | | 5.44M | | | | 3.92M | | | | 2.99M | | 12.79M | | 2,691.00M | | | | 2,324.00M | | | | 2,286.00M | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.17M | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 2.21M | | | | 2.81M | | | | 3.17M | | | | 3.59M | | | | 4.20M | | | | 5.44M | | | | 3.92M | | | | 2.99M | | 12.79M | | 2,691.00M | | | | 2,324.11M | | | | 2,286.17M | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | | | | 10.35M | | | | 10.56M | | | | 12.65M | | | | 12.17M | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | | | | 7.24M | | | | 8.24M | | | | 6.94M | | | | 5.17M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.12M | | | | 15.22M | | | | 11.56M | | | | 12.43M | | | | 12.88M | | | | | | | | | | | | | | | | | |
|
Inventory
|
39.70M | 41.67M | 41.25M | 39.20M | 40.03M | 18.06M | 18.76M | 21.53M | 18.64M | 18.97M | 19.48M | 19.84M | 19.30M | 20.79M | 21.43M | 20.76M | 23.11M | 22.92M | 27.39M | 29.67M | 30.86M | 33.11M | 33.78M | 33.52M | 37.06M | 38.19M | 36.88M | 35.12M | 35.71M | 39.25M | 39.99M | 32.59M | 32.66M | 33.62M | 32.71M | 32.80M | 34.18M | 34.82M | 32.89M | 30.36M | 30.94M | 31.49M | 29.96M | 32.02M | 32.67M | 31.47M | 29.61M | 30.22M | 37.58M | 34.70M | 32.12M | 29.12M | 29.63M | 29.11M | 23.55M | 22.50M | 21.53M | 22.58M | 20.88M | 19.93M | 22.64M | 22.96M | 21.80M | 19.37M | 20.13M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | | | | 0.89M | | | | 0.81M | | | | 0.58M | | | | 1.16M | | | | | | | | | | | | | | | | | |
|
Current Assets
|
69.85M | 74.52M | 71.77M | 68.44M | 66.93M | 96.95M | 100.10M | 101.32M | 102.62M | 114.28M | 113.93M | 115.01M | 110.75M | 109.61M | 111.75M | 110.50M | 111.83M | 106.83M | 77.52M | 76.74M | 72.50M | 75.51M | 68.06M | 68.94M | 70.67M | 177.01M | 168.44M | 163.23M | 159.46M | 152.72M | 151.35M | 133.49M | 126.48M | 123.67M | 121.27M | 112.59M | 111.43M | 108.67M | 93.48M | 86.66M | 85.15M | 82.00M | 81.10M | 71.39M | 67.47M | 65.69M | 72.37M | 83.30M | 87.61M | 81.46M | 78.25M | 72.69M | 58.27M | 57.24M | 49.83M | 46.67M | 58.26M | 52.92M | 43.83M | 39.04M | 46.04M | 45.98M | 46.08M | 41.12M | 33.00M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.56M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 6.78M | | | | | | | | | | | | | | | | | | | | 43.07M | | | | 48.11M | | | | 49.42M | | | | 53.81M | | | | 9.29M | | | | 8.55M | | | | 5.92M | | | | 5.68M | | | | 1.89M | | | | 4.62M | |
|
Long-Term Investments
|
0.01M | 0.34M | 0.28M | 0.06M | 0.28M | 0.41M | 0.09M | | | | | | | | | | | | | | | | | | | | | 11.22M | | | | 4.26M | | | | 0.36M | | | | | | | | 0.00M | | | | 1.37M | | | | 21.81M | | | | 0.13M | | | | 0.18M | | | | 2.46M | 2.76M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 235.15M | | | | 251.93M | | | | 262.37M | | | | 272.64M | | | | 43.65M | | | | 33.86M | | | | 35.98M | | | | 35.27M | | | | 16.27M | | | | 51.34M | |
|
Goodwill & Intangibles
|
46.20M | 41.03M | 42.87M | 44.82M | 46.25M | 35.13M | 36.12M | 12.27M | 40.27M | 41.80M | 43.52M | 45.39M | 59.83M | 62.28M | 65.64M | 73.05M | 76.75M | 80.49M | 126.32M | 128.55M | 133.88M | 137.85M | 141.81M | 145.02M | 147.57M | 152.34M | 156.33M | 161.36M | 165.16M | 169.05M | 173.24M | 87.28M | 89.00M | 90.44M | 92.19M | 64.75M | 66.47M | 68.26M | 69.80M | 52.95M | 54.38M | 56.08M | 57.95M | 43.65M | 45.50M | 46.75M | 47.88M | 33.86M | 35.20M | 32.86M | 34.32M | 35.98M | 37.32M | 38.74M | 37.14M | 35.27M | 21.33M | 15.76M | 16.16M | 16.27M | 38.57M | 41.79M | 46.67M | 51.34M | 55.92M |
|
Long-Term Deferred Tax
|
2.88M | 3.10M | 2.93M | 5.80M | 5.63M | 4.07M | 4.49M | 0.12M | 4.38M | 4.16M | 3.95M | 2.98M | 3.03M | 2.99M | 3.11M | 4.07M | 4.53M | 4.87M | 5.93M | 7.04M | 7.57M | 9.08M | 10.07M | 9.80M | 9.53M | 10.12M | 10.37M | 12.79M | 13.10M | 13.31M | 13.53M | 249.59M | 14.67M | 15.35M | 15.07M | 192.97M | 8.97M | 9.05M | 9.34M | 6.13M | 6.00M | 6.74M | 7.34M | 6.25M | 6.46M | 6.61M | 5.98M | 4.18M | 4.21M | 3.62M | 3.71M | 4.10M | 4.48M | 4.55M | 4.53M | 4.22M | 4.30M | 1.12M | 1.51M | 1.98M | 2.02M | 2.41M | 0.69M | 3.55M | 3.55M |
|
Other Non-Current Assets
|
0.77M | 0.66M | 0.64M | 1.21M | 1.33M | 11.76M | 11.74M | 11.62M | 11.73M | 0.53M | 0.51M | 0.49M | 0.53M | 0.84M | 0.79M | 0.91M | 0.94M | 1.06M | 1.01M | 1.16M | 1.13M | 1.22M | 1.28M | 1.19M | 1.25M | 1.09M | 1.04M | 0.95M | 0.86M | 0.93M | 0.85M | 0.87M | 0.83M | 0.87M | 0.90M | 0.77M | 0.78M | 0.70M | 0.66M | 0.56M | 0.54M | 0.59M | 0.56M | 0.48M | 0.48M | 0.38M | 0.39M | 0.35M | 0.32M | 0.28M | 0.24M | 0.21M | 0.17M | 0.21M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.08M | 0.08M | 0.04M | 0.03M | 0.03M |
|
Non-Current Assets
|
54.89M | 56.70M | 58.57M | 64.01M | 65.33M | 56.30M | 57.88M | 59.55M | 63.01M | 53.75M | 55.58M | 56.49M | 71.22M | 74.34M | 78.15M | 86.91M | 91.56M | 96.61M | 145.36M | 149.74M | 156.42M | 162.94M | 168.94M | 173.89M | 176.10M | 182.76M | 186.93M | 200.45M | 200.57M | 205.05M | 209.12M | 116.10M | 118.66M | 121.12M | 123.35M | 80.38M | 83.25M | 85.78M | 89.85M | 65.00M | 87.49M | 89.71M | 92.15M | 59.68M | 61.66M | 63.04M | 63.71M | 47.10M | 48.37M | 43.26M | 44.53M | 46.21M | 47.83M | 49.90M | 48.06M | 45.44M | 32.90M | 19.07M | 19.77M | 20.39M | 44.27M | 48.37M | 51.37M | 62.17M | 66.63M |
|
Assets
|
124.74M | 131.21M | 130.34M | 132.44M | 132.26M | 153.26M | 157.98M | 160.87M | 165.63M | 168.03M | 169.51M | 171.50M | 181.97M | 183.95M | 189.91M | 197.41M | 203.38M | 203.44M | 222.88M | 226.49M | 228.92M | 238.45M | 237.00M | 242.84M | 246.78M | 359.76M | 355.38M | 363.68M | 360.04M | 357.77M | 360.47M | 249.59M | 245.14M | 244.80M | 244.62M | 192.97M | 194.68M | 194.45M | 183.33M | 151.66M | 172.65M | 171.70M | 173.25M | 131.07M | 129.13M | 128.73M | 136.07M | 130.40M | 135.98M | 124.72M | 122.78M | 118.89M | 106.10M | 107.14M | 97.89M | 92.10M | 91.16M | 71.99M | 63.60M | 59.44M | 90.31M | 94.36M | 97.45M | 103.29M | 99.63M |
|
Accounts Payables
|
11.50M | 19.28M | 16.91M | 12.84M | 11.73M | 12.24M | 12.83M | -3.46M | 12.68M | 12.15M | 11.41M | 11.59M | 10.10M | 11.77M | 11.79M | 11.82M | 12.96M | 13.34M | 21.59M | 20.13M | 15.68M | 16.11M | 15.15M | 21.20M | 20.12M | 19.76M | 18.69M | 18.64M | 19.20M | 19.38M | 19.98M | 24.76M | 20.89M | 22.57M | 22.92M | 20.52M | 21.76M | 20.49M | 20.68M | 16.91M | 19.64M | 18.47M | 20.14M | 16.95M | 21.64M | 22.33M | 22.28M | 24.34M | 30.88M | 21.30M | 18.32M | 15.13M | 15.64M | 13.60M | 14.45M | 15.38M | 12.91M | 12.57M | 12.23M | 12.80M | 20.53M | 23.07M | 25.31M | 26.78M | 26.49M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.31M | 0.21M | 0.21M | 0.21M | | | | | | | | | | |
|
Payables
|
11.50M | 19.28M | 16.91M | 12.84M | 11.73M | 12.24M | 12.83M | -3.46M | 12.68M | 12.15M | 11.41M | 11.59M | 10.10M | 11.77M | 11.79M | 11.82M | 12.96M | 13.34M | 21.59M | 20.13M | 15.68M | 16.11M | 15.15M | 21.20M | 20.12M | 19.76M | 18.69M | 18.64M | 19.20M | 19.38M | 19.98M | 24.76M | 20.89M | 22.57M | 22.92M | 20.52M | 21.76M | 20.49M | 20.68M | 16.91M | 19.64M | 18.47M | 20.14M | 16.95M | 21.64M | 22.33M | 22.28M | 24.34M | 30.88M | 21.30M | 18.32M | 98.44M | 15.85M | 13.81M | 14.66M | 15.38M | 12.91M | 12.57M | 12.23M | 12.80M | 20.53M | 23.07M | 25.31M | 26.78M | 26.49M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | | | | 10.88M | | | | 11.62M | | | | 7.88M | | | | 8.13M | | | | 8.85M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.61M | 0.52M | 0.03M | 0.05M | 0.06M | 0.02M | 0.01M | 3.27M | 3.27M | 3.29M | 4.32M | 3.34M | 2.33M | 5.96M | 4.60M | 4.63M | 4.67M | 4.68M | 2.37M | 3.21M | 3.18M | 3.57M | 1.05M | 2.06M | 1.99M | 1.94M | 0.73M | 0.70M | 0.64M | 0.58M | 0.53M | 0.45M | 0.34M | 0.50M | 0.53M | 18.99M | 18.35M | 17.80M | 64.26M | 17.04M | 16.53M | 16.79M | 69.32M | 15.62M | 15.28M | 14.55M | 68.77M | 13.28M | 12.72M | 11.82M | 12.27M | | | 10.92M | 2.87M | 1.76M | 1.78M | 1.80M | 2.99M | |
|
Short term Debt
|
| | | | | | | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | 0.53M | | 1.44M | | 1.66M | 1.11M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | 0.27M | | | | 0.35M | | | | 0.44M | | | | 2.40M | | | | 2.15M | | | | 1.98M | | | | 1.68M | | | | 1.69M | | | | 2.29M | |
|
Current Taxes
|
0.05M | 0.04M | 0.06M | 0.02M | 0.21M | 0.15M | 0.37M | -0.07M | 0.89M | 0.77M | 0.81M | 1.58M | 1.88M | 1.70M | 2.06M | 1.09M | 1.26M | 1.23M | 1.35M | 0.77M | 1.00M | 1.04M | 0.56M | 0.79M | 0.47M | 0.50M | 0.95M | 1.16M | 1.03M | 0.66M | 0.77M | 0.17M | 0.18M | 0.58M | 0.50M | 0.31M | 0.34M | 0.25M | 0.14M | 0.21M | 0.12M | 5.88M | 5.72M | 0.05M | 0.37M | 0.37M | 0.77M | 0.15M | 0.39M | 0.75M | 1.02M | 0.02M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.29M | 0.25M | 0.28M | 0.34M | 0.28M | 0.33M | 0.36M | 0.47M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.22M | | | | 0.28M | | | | 0.31M | | | | 0.29M | | | | 4.45M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
32.63M | 33.31M | 31.18M | 25.60M | 25.70M | 13.09M | 13.60M | 12.26M | 13.79M | 13.15M | 12.43M | 13.33M | 12.10M | 13.55M | 13.91M | 12.97M | 14.27M | 14.63M | 22.98M | 20.98M | 16.75M | 17.22M | 15.78M | 22.06M | 20.66M | 20.33M | 19.72M | 20.14M | 20.30M | 20.12M | 20.82M | 25.28M | 21.15M | 23.23M | 23.50M | 21.23M | 22.16M | 20.80M | 20.87M | 17.60M | 19.81M | 24.41M | 25.90M | 19.45M | 22.06M | 22.75M | 23.10M | 27.06M | 31.65M | 105.62M | 102.88M | 100.49M | 15.94M | 13.88M | 14.73M | 17.34M | 16.15M | 14.76M | 12.74M | 15.04M | 22.82M | 25.77M | 28.05M | 32.09M | 31.52M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | | 0.53M | | | | 0.53M | | | | 17.75M | | | | 16.59M | | | | 13.87M | | 0.20M | | 12.27M | | | | 10.87M | | | | 10.48M | |
|
Non-Current Debt
|
-27.20M | 20.61M | 17.68M | 19.23M | 16.41M | 0.29M | 0.27M | 0.16M | 0.17M | 0.18M | 0.15M | 0.11M | 0.07M | 0.03M | | | | | | | | | | | | | | 91.51M | | | | 92.23M | | | | 92.95M | | | | 81.38M | | | | 82.02M | | | | 0.03M | | | | | 76.25M | 43.99M | 44.14M | 44.30M | 49.20M | 39.79M | 39.95M | 40.11M | 58.67M | 65.81M | 66.44M | 72.39M | 83.64M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.31M | | 13.37M | 13.56M | 13.75M | 13.94M | 14.14M | 14.34M | 14.54M | 14.75M | 14.96M | 15.18M | 15.40M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | -1.05M | | | | | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | 0.14M | | | | 0.04M | | | | 0.10M | | | | 0.13M | | | | 0.06M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | 0.02M | | -0.04M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
4.38M | 5.12M | 5.24M | 8.21M | 8.16M | 6.58M | 6.92M | -0.18M | 7.16M | 7.70M | 8.10M | 6.83M | 7.29M | 7.46M | 7.65M | 10.74M | 11.17M | 11.67M | 18.81M | 17.90M | 18.52M | 20.46M | 21.76M | 21.44M | 21.67M | 22.07M | 22.02M | 24.82M | 25.14M | 25.77M | 25.95M | 140.87M | 18.55M | 18.82M | 18.84M | 127.78M | 11.13M | 11.44M | 11.83M | 7.86M | 7.73M | 8.08M | 8.75M | 7.14M | 7.07M | 7.26M | 6.06M | 4.91M | 4.79M | 4.32M | 4.54M | 4.86M | 5.25M | 5.35M | 5.33M | 5.06M | 4.95M | 1.61M | 2.00M | 2.30M | 3.48M | 3.79M | 1.99M | 4.56M | 4.56M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.75M | | | | 16.59M | | | | 13.87M | | 12.72M | | 12.27M | 12.03M | 11.55M | 10.92M | 10.87M | 10.31M | 10.20M | 9.73M | 10.48M | 10.55M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 2.00M | 1.68M | 1.57M | 1.52M | 1.53M | 1.14M | 0.53M | 1.37M | 1.44M | 0.60M | 1.81M | 1.84M |
|
Total Non-Current Liabilities
|
24.69M | 25.79M | 22.98M | 27.50M | 24.61M | 7.48M | 7.64M | 7.33M | 7.29M | 7.79M | 8.12M | 6.84M | 10.56M | 10.72M | 10.94M | 15.06M | 14.51M | 14.00M | 24.77M | 22.50M | 23.15M | 25.12M | 26.44M | 23.81M | 24.88M | 134.38M | 124.66M | 129.65M | 127.27M | 126.99M | 129.25M | 115.58M | 114.71M | 114.70M | 114.74M | 106.55M | 106.75M | 106.96M | 94.38M | 90.00M | 108.66M | 108.22M | 108.42M | 106.91M | 106.30M | 106.69M | 105.91M | 105.56M | 104.46M | 19.60M | 19.09M | 18.72M | 96.44M | 77.44M | 76.53M | 76.94M | 81.62M | 68.61M | 68.35M | 68.35M | 90.34M | 97.98M | 95.73M | 106.38M | 117.65M |
|
Total Liabilities
|
57.32M | 59.09M | 54.16M | 53.10M | 50.31M | 20.57M | 21.24M | 19.59M | 21.08M | 20.94M | 20.54M | 20.17M | 22.67M | 24.27M | 24.85M | 28.03M | 28.78M | 28.63M | 47.75M | 43.48M | 39.90M | 42.34M | 42.22M | 45.87M | 45.54M | 154.70M | 144.38M | 149.79M | 147.56M | 147.11M | 150.07M | 140.87M | 135.86M | 137.93M | 138.24M | 127.78M | 128.90M | 127.75M | 115.24M | 107.61M | 128.48M | 132.63M | 134.32M | 126.36M | 128.36M | 129.44M | 129.00M | 132.62M | 136.11M | 125.22M | 121.97M | 119.21M | 112.38M | 91.32M | 91.26M | 94.28M | 97.78M | 83.37M | 81.08M | 83.38M | 113.16M | 123.75M | 123.79M | 138.47M | 149.17M |
|
Total Debt
|
-27.20M | 20.61M | 17.68M | 19.23M | 16.41M | 0.29M | 0.27M | -2.66M | 0.17M | 0.18M | 0.15M | 0.11M | 0.07M | 0.03M | | | | | | | | | | | | | | 91.51M | | | | 92.23M | | | | 92.95M | | | | 81.38M | | | | 82.02M | | | | 0.03M | | | | | 76.25M | 45.99M | 44.14M | 44.30M | 49.20M | 39.79M | 39.95M | 40.63M | 58.67M | 67.25M | 66.44M | 74.05M | 84.76M |
|
Common Equity
|
67.42M | 72.12M | 76.18M | 79.34M | 81.96M | 132.69M | 136.74M | 141.29M | 144.55M | 147.09M | 148.97M | 151.33M | 159.30M | 159.68M | 165.06M | 169.38M | 174.61M | 174.82M | 175.13M | 183.01M | 189.01M | 196.11M | 194.78M | 196.97M | 201.24M | 205.06M | 211.00M | 213.89M | 212.47M | 210.66M | 210.40M | 108.73M | 109.28M | 106.87M | 106.39M | 65.20M | 65.78M | 66.69M | 68.08M | 44.05M | 44.17M | 39.07M | 38.93M | 1.21M | 0.77M | -0.71M | 7.07M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.45M | 1.96M | 1.96M | 1.96M | 1.97M | 1.97M | 1.97M | 1.97M | 2.34M | 2.34M | 2.38M | 4.19M | 4.34M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 196.97M | | | | 213.89M | | | | 108.73M | | | | 65.20M | | | | 44.05M | | | | 4.71M | | | | -2.22M | -0.13M | -0.50M | 0.81M | -0.32M | -6.29M | 15.82M | 6.63M | -2.18M | -6.62M | -11.38M | -17.49M | -23.95M | -22.86M | -29.40M | -26.34M | -35.18M | -49.54M |
|
Liabilities and Shareholders Equity
|
124.74M | 131.21M | 130.34M | 132.44M | 132.26M | 153.26M | 157.98M | 160.87M | 165.63M | 168.03M | 169.51M | 171.50M | 181.97M | 183.95M | 189.91M | 197.41M | 203.38M | 203.44M | 222.88M | 226.49M | 228.92M | 238.45M | 237.00M | 242.84M | 246.78M | 359.76M | 355.38M | 363.68M | 360.04M | 357.77M | 360.47M | 249.59M | 245.14M | 244.80M | 244.62M | 192.97M | 194.68M | 194.45M | 183.33M | 151.66M | 172.65M | 171.70M | 173.25M | 131.07M | 129.13M | 128.73M | 136.07M | 130.40M | 135.98M | 124.72M | 122.78M | 118.89M | 106.10M | 107.14M | 97.89M | 92.10M | 91.16M | 71.99M | 63.60M | 59.44M | 90.31M | 94.36M | 97.45M | 103.29M | 99.63M |
|
Treasury Shares
|
| | | | | | | | | | | -6.09M | | | | -7.37M | | | | -7.37M | | | | -7.37M | | | | -7.37M | | | | 17.33M | | | | 24.78M | | | | 24.92M | | | | -24.92M | | | | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M |
|
Retained Earnings
|
-96.88M | -93.70M | -90.52M | -87.07M | -83.72M | -32.81M | -29.48M | 4.55M | 4.01M | 4.01M | 4.01M | 149.58M | 151.08M | 150.98M | 155.10M | 166.34M | 163.89M | 163.34M | 163.04M | 176.04M | 174.02M | 179.14M | 178.96M | 190.75M | 188.09M | 191.37M | 198.88M | 209.43M | 199.45M | 197.59M | 197.38M | 110.43M | 93.17M | 90.98M | 89.88M | 75.80M | 46.84M | 47.43M | 48.33M | 55.32M | 55.34M | 50.15M | 50.46M | 16.14M | 9.43M | 8.19M | 15.66M | 10.57M | 12.56M | 12.09M | 13.69M | 0.02M | 0.02M | 0.02M | 0.02M | -26.70M | -31.14M | -36.15M | -42.13M | -48.64M | -51.15M | -57.79M | -62.30M | -79.12M | -93.66M |