|
Cash & Equivalents
|
10.16M | 5.99M | 13.17M | 29.86M | 41.16M | 46.38M | 35.53M | 38.16M | 51.35M | 37.13M | 69.60M | | 49.47M | 0.12M | 0.15M | 0.01M | 0.04M | 12.60M | 10.93M | 11.11M | 51.37M | 52.96M | 35.05M | 169.04M | 165.56M | 166.73M | 150.91M | 154.68M | 77.75M | 15.01M | 16.16M | 27.36M | 10.83M | 8.37M | 18.03M | 31.14M | 51.97M | 54.99M | 44.14M | 43.01M | 38.23M | 40.59M | 59.67M | 62.33M | 20.41M | 27.70M | 17.90M | 7.86M | 25.07M | 24.26M | 15.25M | 100.30M | 76.91M | 63.38M | 56.28M | 48.23M | 67.76M | 161.71M | 193.08M | 221.12M | 228.60M | 240.11M | 144.98M | 144.86M | 149.80M | 217.80M | 262.61M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.01M | | | | | | | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M |
|
Cash & Current Investments
|
10.16M | 5.99M | 13.17M | 29.86M | 41.16M | 46.38M | 35.53M | 38.16M | 51.35M | 37.13M | 69.60M | | 49.47M | 0.12M | 0.15M | 0.01M | 0.04M | 12.60M | 10.93M | 11.11M | 51.37M | 52.96M | 35.05M | 169.04M | 165.56M | 166.73M | 150.91M | 154.68M | 77.75M | 15.01M | 16.16M | 27.36M | 10.83M | 8.37M | 18.03M | 31.14M | 51.97M | 54.99M | 44.14M | 43.01M | 38.23M | 40.59M | 59.67M | 62.33M | 20.41M | 27.70M | 17.90M | 12.87M | 25.07M | 24.26M | 15.25M | 105.30M | 81.91M | 68.39M | 61.28M | 53.23M | 67.76M | 161.71M | 193.08M | 221.12M | 228.60M | 240.11M | 145.02M | 144.89M | 149.84M | 217.83M | 262.65M |
|
Receivables - Net
|
0.36M | 0.12M | 0.04M | 0.06M | 0.13M | 0.05M | 0.06M | | | | | | | | | 5.43M | | 12.01M | 16.57M | 12.51M | 10.91M | 7.79M | 14.57M | 17.30M | 17.37M | 18.88M | 21.64M | 21.93M | 22.48M | 35.56M | 47.48M | 45.90M | 46.70M | 55.51M | 62.17M | 58.79M | 54.80M | 56.12M | 67.65M | 64.84M | 67.41M | 76.27M | 70.70M | 72.13M | 82.38M | 73.16M | 83.75M | 95.79M | 91.88M | 92.65M | 106.71M | 128.53M | 131.62M | 150.41M | 140.43M | 165.44M | 174.71M | 172.93M | 178.84M | 162.08M | 172.42M | 166.09M | 196.36M | 221.73M | 220.33M | 225.65M | 252.62M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 8.00M | | | | | | | | | | | | | | | | | | 0.01M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | 5.00M | | | | | | | | | | | |
|
Receivables
|
0.36M | 0.12M | 0.04M | 0.06M | 0.13M | 0.05M | 0.06M | | | | | | | | | 5.43M | | 12.01M | 16.57M | 12.51M | 18.91M | 7.79M | 14.57M | 17.30M | 17.37M | 18.88M | 21.64M | 21.93M | 22.48M | 35.56M | 47.48M | 45.90M | 46.70M | 55.51M | 62.17M | 58.79M | 54.80M | 56.12M | 67.66M | 64.94M | 67.51M | 76.37M | 70.80M | 72.23M | 82.48M | 73.26M | 83.84M | 95.79M | 91.88M | 92.65M | 106.71M | 128.53M | 131.62M | 150.41M | 140.43M | 170.44M | 174.71M | 172.93M | 178.84M | 162.08M | 172.42M | 166.09M | 196.36M | 221.73M | 220.33M | 225.65M | 252.62M |
|
Inventory
|
| | | | | | | | | | | | | | | 2.81M | | 2.58M | 2.81M | 3.52M | 5.09M | 5.91M | 7.35M | 7.52M | 10.74M | 12.70M | 13.74M | 13.39M | 13.92M | 25.05M | 28.26M | 26.18M | 45.89M | 42.31M | 38.48M | 37.73M | 34.29M | 37.76M | 40.01M | 42.06M | 42.03M | 47.51M | 48.14M | 54.89M | 59.70M | 59.99M | 65.35M | 66.03M | 65.39M | 73.12M | 66.90M | 89.45M | 90.35M | 100.41M | 105.33M | 105.36M | 103.65M | 104.32M | 106.59M | 111.20M | 113.84M | 125.45M | 148.04M | 136.78M | 137.41M | 138.31M | 146.47M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 7.64M | 7.78M | 8.00M | 8.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.13M | 0.84M | 1.01M | 1.49M | 1.16M | 0.88M | 1.15M | 2.47M | 1.14M | 1.01M | 0.94M | 0.80M | 0.72M | 0.51M | 0.53M | 0.31M | 0.28M | 0.25M | 0.58M | 0.58M | 0.57M | 0.49M | 0.60M | 1.14M | 1.55M | 1.61M | 1.99M | 1.45M | 1.25M | 4.05M | 2.65M | 3.56M | 3.56M | 3.99M | 4.85M | 2.78M | 2.27M | 1.77M | 5.00M | 4.52M | 4.16M | 3.31M | 5.03M | 4.00M | 2.97M | 3.12M | 3.36M | 5.86M | 5.92M | 4.88M | 4.70M | 7.59M | 7.73M | 6.03M | 4.97M | 8.39M | 6.87M | 8.25M | 10.69M | 17.40M | 16.05M | 14.00M | 17.48M | 17.98M | 23.33M | 15.11M | 18.55M |
|
Current Assets
|
| | | | | | | 40.63M | | 38.14M | 70.54M | 58.03M | 50.19M | 42.93M | 38.58M | 8.57M | 31.93M | 24.12M | 26.09M | 27.72M | 67.94M | 67.16M | 57.56M | 194.99M | 202.99M | 208.95M | 197.52M | 192.58M | 116.55M | 79.82M | 95.47M | 103.01M | 106.98M | 112.86M | 125.58M | 131.60M | 143.39M | 152.37M | 156.79M | 152.88M | 151.83M | 168.91M | 182.39M | 187.69M | 158.66M | 156.54M | 165.82M | 170.32M | 182.80M | 191.80M | 191.38M | 321.77M | 301.40M | 322.40M | 309.38M | 344.26M | 364.75M | 459.31M | 497.22M | 519.82M | 540.56M | 555.46M | 521.30M | 527.68M | 536.29M | 602.63M | 698.40M |
|
Buildings
|
| | | | | | | | | | | | | | | 3.68M | | 3.68M | 3.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.21M | | 0.18M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.09M | | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.79M | 0.75M | 0.72M | 0.75M | 0.71M | 0.68M | 0.65M | 0.64M | 0.81M | 1.13M | 0.85M | 0.86M | 0.88M | 0.86M | 1.18M | 4.88M | | 4.74M | 4.64M | 4.54M | 4.52M | 4.62M | 5.05M | 5.22M | 5.28M | 5.25M | 5.83M | 7.13M | 8.41M | 8.91M | 9.72M | 11.00M | 12.90M | 14.97M | 17.39M | 20.40M | 21.88M | 22.84M | 37.42M | 38.09M | 38.42M | 38.95M | 39.75M | 40.55M | 40.35M | 39.94M | 40.44M | 41.27M | 40.77M | 40.33M | 39.53M | 52.67M | 52.71M | 43.77M | 42.83M | 43.25M | 43.27M | 44.37M | 44.19M | 44.59M | 48.53M | 51.64M | 56.70M | 56.86M | 58.18M | 59.25M | 63.56M |
|
Long-Term Investments
|
| | | 3.63M | 3.63M | 3.63M | 3.34M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | 3.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 1.84M | 1.84M | 1.80M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 4.18M | 1.70M | 3.58M | 3.58M | 3.58M | 3.60M | 3.58M | 3.58M | 3.58M | 3.60M | 3.58M | 3.58M | 3.58M | 27.90M | 28.19M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 28.22M | 60.43M | 59.99M | 60.66M | 60.53M | 62.48M |
|
Intangibles
|
| | | | | | | | | | | | | | | 0.09M | | 10.96M | 10.71M | 10.41M | 22.36M | 21.80M | 43.19M | 42.07M | 45.41M | 44.17M | 68.29M | 66.40M | 147.39M | 194.67M | 188.95M | 175.79M | 203.46M | 196.62M | 189.83M | 229.79M | 221.92M | 217.48M | 209.54M | 201.60M | 205.10M | 196.70M | 188.37M | 180.39M | 215.62M | 205.75M | 198.62M | 188.51M | 178.86M | 180.20M | 170.14M | 500.49M | 500.49M | 500.33M | 507.49M | 251.63M | 507.49M | 230.30M | 219.83M | 209.01M | 196.04M | 183.08M | 569.83M | 541.83M | 538.50M | 520.32M | 499.82M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 0.09M | | 12.80M | 12.55M | 12.21M | 24.20M | 23.64M | 45.03M | 43.91M | 47.25M | 46.01M | 70.13M | 68.23M | 149.22M | 196.51M | 190.79M | 177.63M | 205.30M | 198.46M | 191.67M | 231.63M | 223.75M | 219.32M | 213.72M | 203.30M | 208.68M | 200.28M | 191.95M | 183.99M | 219.20M | 209.32M | 202.20M | 192.11M | 182.44M | 183.78M | 173.72M | 528.39M | 528.68M | 528.55M | 535.71M | 279.86M | 535.71M | 258.52M | 248.05M | 237.23M | 224.26M | 211.30M | 630.25M | 601.82M | 599.16M | 580.85M | 562.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 15.44M | 7.37M | 7.03M | 7.12M | 17.32M | 17.40M | 17.75M | 18.40M | 26.23M | 26.96M | 27.93M | 30.83M | 22.67M | 23.16M | 23.59M | 25.08M | 27.96M | 28.54M | 31.96M | 36.00M | 38.33M | 57.91M | 53.49M | 48.13M | 51.70M | 52.01M | 58.53M | 60.20M | 67.94M | 73.54M | 76.59M | 77.34M | 81.36M | 80.96M | 81.50M | 84.39M | 90.71M | 87.61M | 89.51M | 67.66M | 85.11M | 88.49M | 92.03M | 71.40M |
|
Other Non-Current Assets
|
| | | | | | | 0.10M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.03M | 0.22M | 2.26M | 12.80M | 12.55M | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.01M | 5.00M | 5.01M | 5.01M | 5.02M | 5.01M | 5.02M | 5.03M | 5.03M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.76M | 12.10M | 11.36M | 9.23M | 15.64M | 16.07M | 12.07M | 13.57M | 12.85M | 11.46M | 12.22M | 10.31M | 8.25M | 12.50M |
|
Non-Current Assets
|
| | | | | | | 4.14M | | 4.62M | 4.35M | 4.35M | 4.38M | 4.36M | 4.63M | 5.18M | 3.43M | 17.54M | 17.19M | 16.78M | 28.72M | 28.26M | 50.07M | 64.57M | 62.99M | 61.17M | 85.75M | 92.68M | 175.04M | 228.18M | 223.90M | 219.86M | 250.16M | 246.36M | 244.89M | 280.53M | 274.62M | 271.81M | 282.65M | 277.73M | 282.56M | 277.99M | 274.39M | 269.09M | 323.57M | 308.85M | 296.76M | 290.87M | 281.05M | 288.36M | 279.07M | 449.82M | 443.45M | 428.94M | 429.73M | 415.83M | 400.47M | 400.03M | 392.69M | 384.61M | 373.97M | 365.29M | 766.08M | 756.01M | 756.14M | 740.37M | 709.75M |
|
Assets
|
| | | | | | | 44.77M | | 42.76M | 74.89M | 62.38M | 54.57M | 47.29M | 43.21M | 13.75M | 35.36M | 41.66M | 43.29M | 44.50M | 96.65M | 95.42M | 107.64M | 259.56M | 265.99M | 270.12M | 283.28M | 285.26M | 291.59M | 308.00M | 319.38M | 322.86M | 357.14M | 359.22M | 370.47M | 412.14M | 418.02M | 424.18M | 439.44M | 430.60M | 434.39M | 446.91M | 456.77M | 456.79M | 482.23M | 465.39M | 462.58M | 461.19M | 463.84M | 480.16M | 470.45M | 771.60M | 744.85M | 751.33M | 739.11M | 760.09M | 765.22M | 859.34M | 889.91M | 904.42M | 914.52M | 920.75M | 1,287.38M | 1,283.70M | 1,292.43M | 1,343.00M | 1,408.15M |
|
Accounts Payables
|
2.43M | 2.55M | 3.53M | 2.44M | 4.00M | 4.72M | 4.52M | 4.86M | 8.50M | 6.35M | 6.04M | 3.15M | 3.28M | 3.84M | 2.00M | 1.99M | 0.16M | 1.63M | 2.09M | 1.43M | 2.66M | 1.73M | 3.06M | 2.65M | 2.29M | 1.32M | 2.63M | 2.07M | 3.04M | 4.96M | 4.73M | 3.39M | 4.79M | 3.15M | 5.82M | 3.63M | 4.89M | 7.95M | 7.26M | 8.88M | 10.52M | 9.81M | 10.95M | 14.61M | 12.48M | 14.21M | 13.46M | 11.26M | 13.77M | 12.98M | 11.51M | 22.97M | 22.06M | 27.64M | 18.99M | 29.30M | 32.69M | 28.50M | 34.08M | 36.68M | 49.43M | 48.68M | 60.89M | 45.66M | 53.06M | 54.57M | 69.80M |
|
Notes Payables
|
| | | 16.68M | | | | 1.11M | 1.15M | 1.19M | 1.23M | | | | | 4.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.43M | 2.55M | 3.53M | 19.12M | 4.00M | 4.72M | 4.52M | 5.98M | 9.65M | 7.54M | 7.28M | 3.15M | 3.28M | 3.84M | 2.00M | 6.06M | 0.16M | 1.63M | 2.09M | 1.43M | 2.66M | 1.73M | 3.06M | 2.65M | 2.29M | 1.32M | 2.63M | 2.07M | 3.04M | 4.96M | 4.73M | 3.39M | 4.79M | 3.15M | 5.82M | 3.63M | 4.89M | 7.95M | 7.26M | 8.88M | 10.52M | 9.81M | 10.95M | 14.61M | 12.48M | 14.21M | 13.46M | 11.26M | 13.77M | 12.98M | 11.51M | 22.97M | 22.06M | 27.64M | 18.99M | 29.30M | 32.69M | 28.50M | 34.08M | 36.68M | 49.43M | 48.68M | 60.89M | 45.66M | 53.06M | 54.57M | 69.80M |
|
Accumulated Expenses
|
| | | | | | | 0.53M | | 1.07M | 1.48M | 1.60M | 0.77M | 1.03M | 0.46M | 0.93M | 0.88M | 2.73M | 2.54M | 0.77M | 1.01M | 1.13M | 3.89M | 1.35M | 1.90M | 1.17M | 2.22M | 1.19M | 4.63M | 8.11M | 11.77M | 11.96M | 10.33M | 11.26M | 11.74M | 12.16M | 11.36M | 8.22M | 7.46M | 8.46M | 5.44M | 6.26M | 5.53M | 5.08M | 6.29M | 6.00M | 6.09M | 6.41M | 5.53M | 11.58M | 4.89M | 8.52M | 8.13M | 11.51M | 7.75M | 10.31M | 13.05M | 11.49M | 15.33M | 23.79M | 15.47M | 20.36M | 29.78M | 37.73M | 23.71M | 36.03M | 51.25M |
|
Other Accumulated Expenses
|
0.43M | 0.87M | 0.48M | 0.94M | 1.61M | 1.08M | 1.42M | 1.68M | 2.24M | 2.87M | 2.75M | 2.48M | 2.04M | 1.03M | 0.86M | 0.50M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 1.15M | | | 0.97M | | 10.48M | 7.59M | 7.88M | 8.17M | | | 17.44M | | | | | | | | | | | | | | | | 3.35M | 3.81M | 5.22M | 5.69M | 3.26M | 114.15M | 4.15M | 4.15M | 9.94M | 11.87M | 12.33M | 12.79M | 13.24M | 14.44M | 15.18M | 15.93M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 22.76M | 25.02M | 23.94M | 12.27M | 0.85M | 0.85M | 7.15M | 9.17M | 11.19M | 13.22M | 15.24M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.02M | | | | 4.25M | 0.48M | | | | | | | 2.40M | 3.66M | | | | | | 0.32M | 5.02M | 3.45M | | | | 15.22M | 8.29M | | 3.91M | 3.66M | | | | | | | | | | 0.59M | 8.16M | 11.40M | | | 6.75M | 14.19M | 3.29M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.32M | | 0.05M | 0.05M | 0.05M | 0.04M | 0.01M | 0.02M | | | | | | | | | | | | | | | | 0.73M | 0.71M | 0.62M | 0.56M | 0.50M | 0.50M | 0.32M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 8.18M | | 11.48M | 11.50M | 7.23M | 6.08M | 16.37M | 10.92M | 7.71M | | 6.16M | 6.60M | 3.54M | 4.56M | 3.83M | 8.14M | 13.23M | 9.07M | 6.95M | 12.19M | 11.76M | 16.21M | 24.73M | 30.49M | 31.95M | 32.42M | 28.29M | 36.38M | 39.23M | 39.65M | 39.68M | 46.90M | 165.55M | 165.07M | 166.79M | 170.71M | 61.68M | 79.36M | 79.09M | 75.90M | 78.56M | 82.77M | 89.45M | 84.87M | 87.54M | 79.53M | 96.31M | 81.63M | 99.44M | 125.83M | 122.86M | 134.35M | 145.48M | 136.89M | 139.98M | 189.93M | 193.68M | 201.81M | 236.84M | 270.56M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 25.00M | 69.95M | 68.57M | 67.26M | 65.95M | 67.30M | 66.50M | 65.69M | 64.87M | 175.81M | 188.09M | 177.88M | 175.16M | 172.44M | 168.99M | 189.53M | 186.06M | 286.52M | 286.31M | 286.10M | 285.88M | 285.67M | 285.46M | 285.24M | 285.03M | 284.82M | 284.61M | 284.39M | 312.92M | 309.11M | 305.29M | 301.48M | 297.68M |
|
Convertible Debt
|
| | | | | 1.79M | 1.69M | 17.44M | 18.04M | 19.75M | 19.24M | 17.34M | 10.49M | | | | | | | | | | | 106.54M | 112.17M | 113.67M | 115.19M | 113.43M | 115.20M | 116.99M | 118.81M | 120.64M | 122.50M | 124.38M | 126.28M | 128.21M | 130.16M | 132.13M | 134.12M | 112.46M | 114.15M | 115.86M | 117.59M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 48.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | 24.85M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.37M | | 0.37M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 17.34M | | 10.48M | 7.59M | 7.88M | 8.17M | | | | | | | | | | | | | 2.50M | 1.25M | 0.62M | | | | | | | | 0.50M | 3.11M | 6.77M | 8.06M | | 13.61M | 17.08M | 16.42M | 14.48M | 8.38M | 9.26M | 8.12M | 31.00M | 32.05M | 30.96M | 33.43M | 35.06M | 13.26M | 12.03M | 10.56M | 24.00M | 11.60M | 11.90M | 20.18M | 19.82M | 17.43M | 18.09M | 11.38M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 7.23M | | 5.90M | 3.33M | 2.71M | 1.16M | | | | | | | | | | | | | 141.72M | 149.30M | 152.59M | | | | | | | | 232.84M | 231.57M | 232.48M | 235.58M | | 267.45M | 256.97M | 251.06M | 251.01M | 251.75M | 278.98M | 270.94M | 381.86M | 366.70M | 383.42M | 369.00M | 386.49M | 412.48M | 412.84M | 424.64M | 422.82M | 426.11M | 428.24M | 836.40M | 835.34M | 831.53M | 863.30M | 890.96M |
|
Total Liabilities
|
| | | 20.61M | 24.31M | 25.16M | 25.46M | 18.55M | 19.19M | 31.23M | 30.74M | 24.56M | 16.58M | 16.37M | 10.92M | 10.59M | 9.33M | | | 3.54M | | | | 119.77M | 121.25M | 120.62M | 127.38M | 125.18M | 131.41M | 144.22M | 150.55M | 153.22M | 184.93M | 182.67M | 187.67M | 237.38M | 238.38M | 239.07M | 246.98M | 233.34M | 234.68M | 239.25M | 243.65M | 244.00M | 281.06M | 274.05M | 267.48M | 265.49M | 260.13M | 288.24M | 279.05M | 412.86M | 398.75M | 414.38M | 402.44M | 421.55M | 425.74M | 424.87M | 435.20M | 446.82M | 437.71M | 440.14M | 856.58M | 855.17M | 848.96M | 881.39M | 902.34M |
|
Total Debt
|
| | | | | | | | 1.15M | | | 0.97M | | 10.48M | 7.59M | 7.88M | 8.17M | | | 17.44M | | | | | | | | | | | | | 30.00M | 30.00M | 25.00M | 73.30M | 72.37M | 72.48M | 71.65M | 70.55M | 180.65M | 69.84M | 69.03M | 185.75M | 199.97M | 190.21M | 187.95M | 185.69M | 183.42M | 204.71M | 201.99M | 287.37M | 287.16M | 286.94M | 286.73M | 286.52M | 308.22M | 310.27M | 308.97M | 297.08M | 285.46M | 285.24M | 320.07M | 318.28M | 316.49M | 314.70M | 312.92M |
|
Common Equity
|
| | | 15.83M | | | | 19.15M | | 11.53M | 44.15M | -34.28M | 38.00M | 30.92M | 32.29M | -42.72M | 26.03M | 35.49M | 36.69M | 40.96M | 92.09M | 91.59M | 99.49M | 139.78M | 144.74M | 149.50M | 155.89M | 160.08M | 160.18M | 163.78M | 168.83M | 169.65M | 172.21M | 176.55M | 182.80M | 174.76M | 179.64M | 185.11M | 192.47M | 197.26M | 199.71M | 207.66M | 213.13M | 212.79M | 201.17M | 191.34M | 195.10M | 214.35M | 203.71M | 191.92M | 191.40M | 387.84M | 346.09M | 395.04M | 399.40M | 403.90M | 339.48M | 409.62M | 429.86M | 514.10M | 451.96M | 455.76M | 510.90M | 403.68M | 418.62M | 436.76M | 505.82M |
|
Shareholder's Equity
|
| | | 15.83M | | | | 19.15M | | 11.53M | 44.15M | -34.28M | 38.00M | 30.92M | 32.29M | -42.72M | 26.03M | 35.49M | 36.69M | 40.96M | 92.09M | 91.59M | 99.49M | 139.78M | 144.74M | 149.50M | 155.89M | 160.08M | 160.18M | 163.78M | 168.83M | 169.65M | 172.21M | 176.55M | 182.80M | 174.76M | 179.64M | 185.11M | 192.47M | 197.26M | 199.71M | 207.66M | 213.13M | 212.79M | 201.17M | 191.34M | 195.10M | 214.35M | 203.71M | 191.92M | 191.40M | 387.84M | 346.09M | 395.04M | 399.40M | 403.90M | 339.48M | 409.62M | 429.86M | 514.10M | 451.96M | 455.76M | 510.90M | 403.68M | 418.62M | 436.76M | 505.82M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 44.77M | | 42.76M | 74.89M | 62.38M | 54.57M | 47.29M | 43.21M | 13.75M | 35.36M | 41.66M | 43.29M | 44.50M | 96.65M | 95.42M | 107.64M | 259.56M | 265.99M | 270.12M | 283.28M | 285.26M | 291.59M | 308.00M | 319.38M | 322.86M | 357.14M | 359.22M | 370.47M | 412.14M | 418.02M | 424.18M | 439.44M | 430.60M | 434.39M | 446.91M | 456.77M | 456.79M | 482.23M | 465.39M | 462.58M | 461.19M | 463.84M | 480.16M | 470.45M | 771.60M | 744.85M | 751.33M | 739.11M | 760.09M | 765.22M | 859.34M | 889.91M | 904.42M | 914.52M | 920.75M | 1,287.38M | 1,283.70M | 1,292.43M | 1,343.00M | 1,408.15M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | 0.01M | | | 0.06M | 0.00M | 0.00M | | 0.06M | | | | 0.06M | | 0.01M | 0.01M | 0.09M | -4.00 | -11.00 | -11.00 | 0.12M | -0.01M | 0.20M | 0.19M | 0.19M | 0.14M | 0.32M | 0.35M | 0.35M | 0.72M | 0.08M | 0.63M | 0.71M | 0.12M | 0.14M | 1.15M | 1.14M | 0.23M | 0.25M | 1.34M | 1.35M | 0.39M | 0.41M | 1.49M | 0.43M | 0.59M | 0.60M | 0.61M |
|
Retained Earnings
|
-75.96M | -80.58M | -86.95M | -119.43M | -129.97M | -140.77M | -152.36M | -165.63M | -182.88M | -197.86M | -210.59M | -217.24M | -227.50M | -234.85M | -240.97M | -43.80M | -247.25M | -53.10M | -51.90M | -48.47M | -45.11M | -47.48M | -40.73M | -19.73M | -15.36M | -11.79M | -7.23M | -4.35M | -5.50M | -4.38M | -1.84M | -2.92M | -1.78M | 0.90M | 5.62M | -4.01M | -1.76M | 1.02M | 6.06M | 11.49M | 11.94M | 18.52M | 22.42M | 17.58M | -11.69M | -14.05M | -13.11M | -11.44M | -5.03M | -18.99M | -23.44M | -47.77M | -68.30M | -83.63M | -92.64M | -97.29M | -96.25M | -90.41M | -80.88M | -80.13M | -62.33M | -65.03M | -89.60M | -100.28M | -85.00M | -76.86M | -50.59M |