|
Cash & Equivalents
|
10.09M | 19.73M | 14.11M | 10.09M | 10.09M | 38.41M | 28.85M | 23.17M | 23.17M | 21.76M | 22.14M | 20.67M | 16.86M | 22.02M | 25.94M | 22.24M | 19.29M | 12.95M | 18.65M | 21.34M | 23.76M | 18.98M | | 19.73M | | | | 11.23M | 7.76M | 9.32M | 25.88M | 19.59M | 25.58M | 19.11M | 15.44M | 22.47M | 47.65M | 44.91M | 35.11M | 29.05M | 16.42M | 18.57M | 57.84M | 47.11M | 27.47M | 31.16M | 15.68M | 107.77M | 191.14M | 76.58M | 223.87M | 187.25M | 151.81M | 107.47M | 106.11M | 84.70M | 116.70M | 101.02M | 122.53M | 220.97M | 144.09M | 99.83M | 80.98M | 138.84M | 153.24M | 157.06M | 155.74M |
|
Cash & Current Investments
|
10.09M | 19.73M | 14.11M | 10.09M | 10.09M | 38.41M | 28.85M | 23.17M | 23.17M | 21.76M | 22.14M | 20.67M | 16.86M | 22.02M | 25.94M | 22.24M | 19.29M | 12.95M | 18.65M | 21.34M | 23.76M | 18.98M | | 19.73M | | | | 11.23M | 7.76M | 9.32M | 25.88M | 19.59M | 25.58M | 19.11M | 15.44M | 22.47M | 47.65M | 44.91M | 35.11M | 29.05M | 16.42M | 18.57M | 57.84M | 47.11M | 27.47M | 31.16M | 15.68M | 107.77M | 191.14M | 76.58M | 223.87M | 187.25M | 151.81M | 107.47M | 106.11M | 84.70M | 116.70M | 101.02M | 122.53M | 220.97M | 144.09M | 99.83M | 80.98M | 138.84M | 153.24M | 157.06M | 155.74M |
|
Receivables - Net
|
| | | | -0.78M | | | 39.78M | -2.77M | 41.71M | 39.77M | 42.77M | 40.57M | 40.23M | 38.91M | 42.09M | 41.74M | 42.09M | 42.72M | 42.44M | 39.97M | 45.60M | 41.06M | 41.23M | 39.67M | 39.67M | 37.30M | 27.64M | 40.69M | 37.44M | 16.66M | 19.87M | 15.19M | 13.68M | 13.82M | 15.33M | 12.01M | 11.54M | 12.39M | 15.29M | 13.97M | 13.94M | 15.72M | 16.44M | 15.66M | 20.08M | 24.60M | 23.89M | 26.12M | 34.06M | 34.55M | 41.89M | 40.44M | 43.93M | 50.72M | 60.06M | 62.41M | 59.93M | 64.52M | 72.61M | 88.65M | 83.98M | 78.45M | 82.99M | 89.48M | 95.92M | 96.84M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | 0.20M | | | 0.58M | 0.93M | 1.08M | 1.08M | 1.08M | | | | | | | | 1.76M | 1.87M | 3.87M | 1.69M | 2.31M | 5.21M | 5.68M | 3.33M | 3.97M | 3.75M |
|
Receivables
|
| | | | -0.78M | | | 39.78M | -2.77M | 41.71M | 39.77M | 42.77M | 40.57M | 40.23M | 38.91M | 42.09M | 41.74M | 42.09M | 42.72M | 42.44M | 39.97M | 45.60M | 41.06M | 41.23M | 39.67M | 39.67M | 37.30M | 27.64M | 40.69M | 37.44M | 16.66M | 19.87M | 15.19M | 13.68M | 13.82M | 15.33M | 12.01M | 11.54M | 12.39M | 15.64M | 13.97M | 13.94M | 15.92M | 16.44M | 15.66M | 20.66M | 25.54M | 24.96M | 27.20M | 35.14M | 34.55M | 41.89M | 40.44M | 43.93M | 50.72M | 60.06M | 62.41M | 61.69M | 66.39M | 76.48M | 90.34M | 86.29M | 83.66M | 88.67M | 92.81M | 99.89M | 100.59M |
|
Raw Materials
|
| | | | | | | | | | | 3.71M | | 4.64M | 4.94M | 5.86M | 5.53M | 5.75M | 5.29M | 4.38M | 4.00M | 4.99M | 4.53M | 5.02M | 4.54M | 5.47M | 6.45M | 7.24M | 7.25M | 6.94M | 6.35M | 7.30M | 5.66M | 5.88M | 5.45M | 4.97M | 5.96M | 5.44M | 5.24M | 5.81M | 5.86M | 6.07M | 5.53M | 5.82M | 5.40M | 5.42M | 5.18M | 6.06M | 6.18M | 10.44M | 16.12M | 14.67M | 15.79M | 14.73M | 15.12M | 13.93M | 16.40M | 22.79M | 21.45M | 23.39M | 21.57M | 22.13M | 22.69M | 19.38M | 19.46M | 21.47M | 12.24M |
|
Work In Process
|
| | | | | | | | | | | 2.09M | | 1.75M | 1.48M | 1.35M | 1.19M | 0.86M | 0.52M | 0.53M | 0.65M | 1.00M | 1.02M | 1.03M | 0.83M | 0.99M | 1.90M | 1.91M | 2.15M | 1.27M | 1.12M | 0.82M | 0.97M | 0.92M | 0.93M | 0.50M | 0.79M | 0.97M | 0.55M | 0.95M | 0.81M | 0.81M | 0.89M | 1.58M | 2.05M | 1.40M | 1.39M | 1.98M | 2.30M | 2.33M | 3.88M | 5.71M | 6.22M | 5.34M | 4.59M | 3.03M | 3.62M | 2.82M | 4.68M | 0.95M | 0.14M | 0.10M | 0.08M | | | | |
|
Finished Goods
|
| | | | | | | | | | | 53.29M | | 55.34M | 41.93M | 59.86M | 61.25M | 61.66M | 61.44M | 60.98M | 60.85M | 57.91M | 57.32M | 57.02M | 56.80M | 54.52M | 53.93M | 39.39M | 58.99M | 57.43M | 36.02M | 38.47M | 38.54M | 37.96M | 38.91M | 37.93M | 38.85M | 37.74M | 40.09M | 39.76M | 43.61M | 46.62M | 49.53M | 51.67M | 56.01M | 61.47M | 64.03M | 37.95M | 80.60M | 107.36M | 110.53M | 71.32M | 77.03M | 82.73M | 82.45M | 84.56M | 88.22M | 94.35M | 104.54M | 112.50M | 131.27M | 150.08M | 160.34M | 155.89M | 151.41M | 148.29M | 154.65M |
|
Inventory
|
| | | | -3.43M | | | 51.63M | -1.09M | 47.97M | 48.78M | 45.92M | 48.16M | 61.73M | 48.34M | 49.85M | 50.46M | 50.61M | 43.14M | 41.94M | 42.54M | 42.45M | 41.99M | 41.75M | 41.77M | 41.24M | 42.33M | 48.53M | 47.96M | 44.14M | 27.66M | 46.59M | 45.17M | 44.77M | 45.29M | 43.40M | 45.61M | 44.15M | 45.88M | 46.52M | 50.28M | 53.50M | 55.95M | 59.07M | 63.46M | 68.30M | 70.60M | 46.00M | 89.08M | 120.13M | 130.53M | 91.70M | 99.04M | 102.80M | 102.16M | 101.52M | 108.24M | 119.96M | 130.67M | 136.84M | 152.98M | 172.31M | 183.11M | 175.26M | 170.87M | 169.76M | 166.89M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.59M | 1.59M | 1.59M | 1.59M | 1.25M | 1.40M | | 2.58M | 2.99M | 2.96M | 2.83M | 2.87M | 1.37M | 1.39M | 1.39M | 1.27M | 1.32M | 1.25M | 2.48M | 2.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | -0.43M | | | 6.65M | 7.79M | 8.83M | 7.14M | 6.89M | 5.90M | | 7.34M | 5.95M | 5.75M | 5.62M | 6.07M | 7.69M | 11.17M | 7.89M | 7.23M | 5.47M | 4.73M | 4.20M | 5.22M | 3.14M | 3.85M | 3.56M | 2.94M | 4.26M | 2.45M | 2.11M | 2.02M | 1.77M | 1.99M | 1.78M | 1.53M | 2.03M | 2.17M | 10.90M | 10.65M | 9.88M | 10.65M | 2.65M | 3.32M | 5.44M | 3.43M | 8.11M | 7.11M | 10.31M | 12.09M | 11.04M | 9.72M | 9.36M | 11.80M | 18.76M | 15.84M | 20.67M | 19.58M | 20.48M | 19.89M | 20.31M | 21.29M | 20.58M | 20.31M |
|
Current Assets
|
| | | | | | | 122.82M | 126.78M | 121.86M | 119.44M | 116.43M | 112.89M | | 121.77M | 122.05M | 119.18M | 113.05M | 112.47M | 113.75M | 135.45M | 117.37M | 112.71M | 113.11M | 102.47M | 100.07M | 100.28M | 101.50M | 100.26M | 93.69M | 75.57M | 72.82M | 72.41M | 64.23M | 60.74M | 66.48M | 90.73M | 86.52M | 78.08M | 75.54M | 63.75M | 75.95M | 117.40M | 108.32M | 91.71M | 95.96M | 86.68M | 184.16M | 279.12M | 206.36M | 357.16M | 331.16M | 303.38M | 265.24M | 268.71M | 255.63M | 299.15M | 299.67M | 333.56M | 451.09M | 405.29M | 376.61M | 362.43M | 417.40M | 434.89M | 443.33M | 439.78M |
|
Buildings
|
0.19M | 0.19M | 0.21M | 0.20M | 0.20M | 0.21M | 0.22M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
3.10M | 0.51M | 0.50M | 0.37M | 0.93M | 1.18M | 0.64M | 0.51M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
27.17M | 28.86M | 29.95M | 30.36M | 36.12M | 40.60M | 39.41M | 38.44M | 35.39M | 34.69M | 34.32M | 31.48M | 32.09M | | 31.81M | 30.40M | 31.31M | 30.47M | 29.52M | 28.03M | 28.14M | 27.39M | 26.51M | 26.04M | 25.91M | 23.83M | 23.72M | 16.08M | 22.67M | 21.60M | 13.71M | 15.08M | 15.41M | 14.47M | 13.28M | 12.67M | 11.55M | 12.06M | 12.29M | 13.23M | 12.82M | 15.09M | 18.72M | 19.72M | 20.92M | 24.67M | 27.68M | 36.67M | 56.12M | 66.05M | 77.21M | 87.40M | 96.19M | 99.18M | 98.91M | 101.95M | 109.75M | 119.37M | 133.78M | 149.84M | 171.13M | 180.61M | 171.43M | 156.39M | 146.64M | 139.73M | 138.23M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.62M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | 170.19M | 177.26M | 178.91M | 173.63M | 168.61M | 171.39M | | 168.50M | 180.84M | 175.67M | 177.83M | 181.39M | 183.00M | 183.09M | 182.30M | 175.09M | 171.33M | 161.70M | 163.75M | | | | | | | | | | | 14.35M | 14.25M | 14.47M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 13.90M | 45.19M | 44.34M | 39.69M | 40.83M | 39.17M | 37.59M | 47.37M | 47.92M | 72.53M | 71.56M | 73.00M | 72.25M | 72.01M | 73.40M | 70.98M | 72.33M | 75.22M | 75.20M |
|
Intangibles
|
| | | | | | | 43.15M | 45.62M | 44.82M | 41.83M | 71.83M | 45.63M | | 72.59M | 46.86M | 82.70M | 82.84M | 40.74M | 83.30M | 37.18M | 35.41M | 32.43M | 30.26M | 27.11M | 24.89M | 22.94M | 32.11M | 21.00M | 19.76M | 6.15M | 32.36M | 32.36M | 32.36M | 32.84M | 32.84M | 54.39M | 54.39M | 54.54M | 54.59M | 54.59M | 54.59M | 54.59M | 54.59M | 54.59M | 54.59M | 54.59M | 54.47M | 54.32M | 124.63M | 71.50M | 71.50M | 97.58M | 95.85M | 99.25M | 106.14M | 107.74M | 26.90M | 26.90M | 141.51M | 142.62M | 145.95M | 150.66M | 147.58M | 155.43M | 161.51M | 167.45M |
|
Goodwill & Intangibles
|
| | | | | | | 2.50M | 222.88M | 223.73M | 215.45M | 240.44M | 217.01M | | 241.09M | 227.69M | 258.37M | 260.67M | 222.13M | 266.30M | 220.26M | 217.71M | 207.52M | 201.59M | 188.82M | 188.64M | 22.94M | 32.11M | 21.00M | 19.76M | 6.15M | 32.36M | 32.36M | 32.36M | 32.84M | 32.84M | 68.74M | 68.64M | 69.01M | 68.49M | 68.49M | 68.49M | 68.49M | 68.49M | 68.49M | 68.49M | 68.49M | 68.36M | 68.21M | 169.82M | 115.83M | 111.19M | 138.41M | 135.02M | 136.84M | 153.50M | 155.67M | 99.43M | 98.45M | 214.51M | 214.87M | 217.96M | 224.05M | 218.56M | 227.77M | 236.73M | 242.65M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 9.63M | | | | 5.59M | | | | 3.77M | | | | 15.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | -0.19M | | | 2.41M | 0.07M | 4.16M | 3.48M | 3.03M | 2.69M | | 2.53M | 1.98M | 1.81M | 1.71M | 2.01M | 1.79M | 17.75M | 2.24M | 2.00M | 4.18M | 4.40M | 4.40M | 3.45M | 30.21M | 1.45M | 1.41M | 2.83M | 0.52M | 0.22M | 0.22M | 0.24M | 0.21M | 0.27M | 0.25M | 0.25M | 0.35M | 0.28M | 0.23M | 0.21M | 0.49M | 0.49M | 0.49M | 0.55M | 0.54M | 0.54M | 3.79M | 3.91M | 3.25M | 1.54M | 1.62M | 2.88M | 4.87M | 3.72M | 3.74M | 2.04M | 2.42M | 2.47M | 3.03M | 2.84M | 2.72M | 2.57M | 2.51M | 5.39M |
|
Non-Current Assets
|
| | | | | | | 254.19M | 261.96M | 262.58M | 253.25M | 250.26M | 251.80M | | 243.90M | 260.07M | 255.02M | 253.62M | 253.66M | 251.88M | 250.83M | 247.34M | 235.89M | 231.81M | 217.64M | 214.10M | 48.11M | 44.85M | 45.13M | 42.77M | 20.45M | 21.36M | 21.16M | 19.97M | 19.03M | 18.18M | 52.60M | 52.97M | 53.39M | 53.94M | 55.67M | 57.49M | 60.88M | 61.63M | 62.13M | 65.17M | 68.00M | 77.06M | 125.38M | 234.67M | 240.95M | 240.90M | 245.31M | 246.70M | 247.57M | 265.33M | 270.54M | 328.57M | 336.66M | 354.12M | 369.29M | 391.98M | 383.47M | 358.31M | 350.58M | 346.97M | 347.47M |
|
Assets
|
158.23M | 169.12M | 164.31M | 161.89M | 357.20M | 374.69M | 390.39M | 377.02M | 388.74M | 384.45M | 372.69M | 366.69M | 364.68M | | 365.67M | 382.13M | 374.20M | 366.67M | 366.13M | 365.63M | 386.28M | 364.71M | 348.60M | 344.92M | 320.11M | 314.17M | 148.38M | 146.34M | 145.39M | 136.45M | 96.03M | 94.19M | 93.57M | 84.20M | 79.77M | 84.66M | 143.34M | 139.50M | 131.47M | 129.48M | 119.42M | 133.43M | 178.28M | 169.95M | 153.84M | 161.13M | 154.68M | 261.22M | 404.50M | 441.03M | 598.11M | 572.05M | 548.69M | 511.94M | 516.28M | 520.97M | 569.69M | 628.23M | 670.22M | 805.21M | 774.58M | 768.59M | 745.89M | 775.71M | 785.47M | 790.29M | 787.25M |
|
Accounts Payables
|
13.96M | 13.81M | 14.05M | 12.78M | -0.41M | 21.24M | 19.27M | 15.96M | 0.40M | 14.92M | 14.99M | 17.39M | 14.43M | | 17.53M | 15.24M | 18.52M | 18.33M | 14.17M | 10.79M | 16.46M | 13.96M | 11.33M | 10.13M | 8.91M | 10.42M | 10.83M | 13.54M | 19.29M | 17.45M | 6.82M | 8.70M | 4.25M | 2.86M | 2.87M | 3.88M | 3.77M | 3.35M | 5.64M | 4.40M | 6.78M | 8.18M | 6.01M | 7.77M | 11.80M | 15.96M | 13.91M | 17.60M | 26.42M | 29.81M | 29.44M | 25.74M | 34.04M | 33.16M | 33.37M | 34.74M | 39.07M | 43.70M | 50.10M | 48.98M | 60.36M | 72.74M | 59.58M | 52.98M | 38.75M | 47.24M | 36.88M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | | 10.99M | 6.12M | 0.34M | 1.79M | 14.27M | 13.55M | 14.95M | 16.07M | 2.21M | 1.77M | 1.81M | 2.55M | 2.29M | 1.79M | 1.66M | 2.57M | 1.93M | 64.66M |
|
Payables
|
13.96M | 13.81M | 14.05M | 12.78M | -0.41M | 21.24M | 19.27M | 15.96M | 0.40M | 14.92M | 14.99M | 17.39M | 14.43M | | 17.53M | 15.24M | 18.52M | 18.33M | 14.17M | 10.79M | 16.46M | 13.96M | 11.33M | 10.13M | 8.91M | 10.42M | 10.83M | 13.54M | 19.29M | 17.45M | 6.82M | 8.70M | 4.25M | 2.86M | 2.87M | 3.88M | 3.77M | 3.35M | 5.64M | 4.40M | 6.78M | 8.18M | 6.01M | 7.77M | 11.80M | 15.96M | 13.91M | 21.77M | 26.42M | 40.80M | 35.56M | 26.08M | 35.83M | 47.42M | 46.92M | 49.69M | 55.14M | 45.91M | 51.87M | 50.79M | 62.91M | 75.03M | 61.37M | 54.64M | 41.32M | 49.17M | 101.54M |
|
Accumulated Expenses
|
| | | | | | | 22.53M | 24.98M | 23.36M | 23.23M | 32.58M | 28.36M | | 30.89M | 38.49M | 34.40M | 29.60M | 35.95M | 63.00M | 62.45M | 36.90M | 34.99M | 35.39M | 30.38M | 28.15M | 27.22M | 21.18M | 30.86M | 30.46M | 30.70M | 27.59M | 26.17M | 23.92M | 22.61M | 22.25M | 23.37M | 24.61M | 20.90M | 22.32M | 18.53M | 20.83M | 22.97M | 26.42M | 23.77M | 24.64M | 30.98M | 35.26M | 36.73M | 43.45M | 43.98M | 55.55M | 61.15M | 55.87M | 61.74M | 72.38M | 69.03M | 74.12M | 77.25M | 87.71M | 87.51M | 75.92M | 76.26M | 81.47M | 98.94M | 87.01M | 102.78M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | | | | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.77M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.73M | 4.00M | 7.19M | | | 4.29M | | | | 5.64M | | | | 8.02M | | | | 4.32M | | | |
|
Short term Debt
|
| | | | | | | 1.71M | 1.35M | 0.96M | 2.54M | 4.40M | 3.65M | | 1.72M | 1.70M | 1.28M | 0.71M | 4.98M | 4.92M | 10.25M | 11.17M | 10.66M | 8.70M | 8.82M | 75.81M | 79.30M | 79.74M | 78.11M | 75.38M | 2.65M | 3.11M | 2.62M | 2.33M | 3.04M | 3.31M | 6.89M | 6.68M | 6.19M | 3.28M | 0.62M | 0.29M | 0.84M | 0.49M | 0.92M | 0.40M | 1.67M | 4.17M | 5.37M | 10.99M | 6.12M | 0.34M | 1.79M | 14.27M | 13.55M | 14.95M | 16.07M | 2.21M | 1.77M | 1.81M | 2.55M | 2.29M | 1.79M | 1.66M | 2.57M | 1.93M | 64.66M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.17M | 1.26M | 1.31M | 1.36M | 1.40M | 1.21M | 0.89M | 1.49M | 2.78M | 3.86M | 4.21M | 4.03M | 4.16M | 4.53M | 4.84M | 4.80M | 4.82M | 5.09M | 5.16M | 5.24M | 6.72M | 6.99M | 6.45M | 6.31M | 6.50M | 6.44M |
|
Current Taxes
|
| | | | | | | | | | | 1.46M | | | | 1.60M | | | | 1.12M | | | | 1.34M | | | | 0.77M | | | | 0.40M | 0.42M | 0.29M | 0.24M | 0.25M | 0.29M | 0.20M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | -0.52M | | | 3.40M | -0.13M | 3.29M | 3.35M | 2.80M | 3.12M | | 3.07M | 1.36M | 1.31M | 1.18M | 1.26M | 1.01M | 1.04M | 1.84M | 1.14M | 1.30M | 1.35M | 1.00M | 0.83M | 0.65M | 0.74M | 0.80M | | | | | | | | | | | | | | | | | | | | 20.39M | 19.38M | 18.15M | 14.89M | 13.85M | 12.29M | 15.00M | 17.06M | 17.53M | 17.30M | 13.91M | 13.63M | 11.78M | 11.60M | 10.47M | 11.30M | 11.50M | 10.07M |
|
Total Current Liabilities
|
| | | | | | | 43.59M | 45.47M | 42.53M | 44.11M | 57.14M | 49.57M | | 53.20M | 56.79M | 55.50M | 49.81M | 56.37M | 79.72M | 94.40M | 69.79M | 66.17M | 63.60M | 56.71M | 122.36M | 118.81M | 125.04M | 129.56M | 125.23M | 42.38M | 40.13M | 33.33M | 29.57M | 28.79M | 29.74M | 34.49M | 35.03M | 33.14M | 30.61M | 27.63M | 31.01M | 31.59M | 36.39M | 38.24M | 42.80M | 48.16M | 58.31M | 70.15M | 107.56M | 100.07M | 101.09M | 115.90M | 121.31M | 125.49M | 138.87M | 142.90M | 138.75M | 148.04M | 157.57M | 169.29M | 169.45M | 156.22M | 153.03M | 157.87M | 154.18M | 220.82M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | 1.54M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 32.47M | 32.33M | 32.22M | 28.77M | 23.80M | 26.65M | | 36.03M | 39.97M | 40.58M | 41.12M | 43.78M | 49.98M | 64.11M | 70.91M | 70.62M | 74.60M | 72.22M | 0.73M | 0.70M | 0.48M | 0.31M | 0.19M | 38.22M | 43.09M | 40.02M | 38.18M | 37.23M | 37.77M | 34.66M | 33.67M | 34.28M | 42.30M | 42.56M | 49.37M | 51.09M | 53.45M | 53.03M | 66.07M | 65.76M | 38.00M | 38.58M | 55.79M | 320.97M | 326.49M | 326.64M | 313.40M | 348.32M | 349.51M | 419.45M | 455.34M | 506.61M | 511.04M | 511.89M | 516.88M | 525.93M | 574.52M | 545.83M | 551.99M | 495.02M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.90M | | | | 3.05M | | | | 2.60M | | | | 3.13M | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 23.60M | | | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 131.84M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M | 23.60M |
|
Minority Interest
|
| | | | | | | 23.60M | | 23.60M | 23.60M | 23.60M | 23.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | | | 2.21M | 0.73M | 0.29M | 0.46M | 0.28M | 0.31M | 0.47M | 0.39M | 0.42M | 0.62M | 0.57M | 0.54M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 8.76M | 9.48M | 7.88M | 6.91M | 3.83M | 4.31M | | 3.65M | 2.47M | 2.10M | 2.27M | 2.28M | 1.87M | 2.00M | 2.20M | 1.93M | 1.95M | 1.86M | 3.29M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.47M | 1.26M | 0.93M | 0.56M | 0.19M | 0.06M | 0.04M | 20.75M | 25.41M | 24.95M | 24.38M | 23.93M | 27.34M | 26.95M | 26.56M | 25.91M | 25.29M | 24.50M | 23.68M | 21.07M | 29.63M | 29.14M | 27.30M | 26.56M | 26.21M | 25.03M |
|
Other Non-Current Liabilities
|
| | | | | | | 2.15M | 2.75M | 2.89M | 1.83M | 13.00M | 11.68M | | 11.13M | 13.48M | 12.56M | 11.99M | 11.13M | 38.78M | 36.04M | 34.36M | 32.97M | 32.22M | 31.26M | 30.60M | 29.81M | 32.28M | 34.25M | 33.80M | 29.95M | 28.86M | 25.76M | 24.39M | 23.67M | 20.21M | 19.00M | 16.98M | 16.22M | 15.39M | 14.60M | 13.83M | 13.08M | 11.95M | 10.97M | 9.65M | 9.04M | 11.39M | 11.29M | 15.14M | 16.75M | 17.06M | 16.62M | 15.75M | 14.49M | 17.09M | 16.19M | 13.41M | 11.63M | 11.20M | 11.18M | 11.91M | 12.36M | 11.42M | 106.66M | 10.54M | 11.27M |
|
Total Non-Current Liabilities
|
| | | | | | | 108.43M | -2.75M | 106.23M | 103.39M | 108.37M | 104.13M | | 116.48M | 122.83M | 121.78M | 116.80M | 126.03M | 155.17M | 184.12M | 166.50M | 162.32M | 163.75M | 154.40M | 149.99M | 144.72M | 150.64M | 153.48M | 149.02M | 104.28M | 106.83M | 96.95M | 91.36M | 89.62M | 91.11M | 92.76M | 92.30M | 91.03M | 96.51M | 95.57M | 105.44M | 107.55M | 114.37M | 115.44M | 132.66M | 137.59M | 119.95M | 284.92M | 212.37M | 469.60M | 475.57M | 490.08M | 485.65M | 524.37M | 538.55M | 611.87M | 642.98M | 702.76M | 715.89M | 725.85M | 739.56M | 734.90M | 778.46M | 764.75M | 755.98M | 764.48M |
|
Total Liabilities
|
| | | 87.06M | | | | 110.58M | | 109.12M | 105.22M | 121.36M | 115.81M | | 127.61M | 136.31M | 134.34M | 128.79M | 137.16M | 193.95M | 220.15M | 200.86M | 195.28M | 195.97M | 185.66M | 180.59M | 174.54M | 182.92M | 187.73M | 182.82M | 134.24M | 135.69M | 122.70M | 115.75M | 113.29M | 111.32M | 111.76M | 109.28M | 107.25M | 111.90M | 110.17M | 119.27M | 120.63M | 126.32M | 126.41M | 142.31M | 146.63M | 131.34M | 296.21M | 227.51M | 486.35M | 492.63M | 506.70M | 501.40M | 538.85M | 555.63M | 628.05M | 656.39M | 714.38M | 727.09M | 737.03M | 751.48M | 747.26M | 789.88M | 871.41M | 766.52M | 775.74M |
|
Total Debt
|
| | | | | | | 34.18M | 33.68M | 33.19M | 31.32M | 28.20M | 30.30M | | 37.75M | 41.67M | 41.85M | 41.83M | 48.77M | 54.90M | 74.36M | 82.08M | 81.28M | 83.30M | 81.04M | 76.54M | 80.00M | 80.22M | 78.42M | 75.56M | 40.86M | 46.20M | 42.63M | 40.51M | 40.27M | 41.07M | 41.56M | 40.35M | 40.47M | 45.58M | 43.18M | 49.66M | 51.93M | 53.94M | 53.95M | 66.47M | 67.44M | 42.17M | 43.95M | 66.78M | 327.09M | 326.83M | 328.43M | 327.66M | 361.87M | 364.46M | 435.52M | 457.55M | 508.38M | 512.84M | 514.44M | 519.17M | 527.73M | 576.18M | 548.40M | 553.92M | 559.68M |
|
Common Equity
|
| | | 74.83M | | | | 266.43M | | 275.32M | 267.47M | 245.33M | 248.88M | | 238.05M | 245.82M | 239.86M | 237.88M | 228.97M | 171.68M | 166.13M | 163.85M | 153.32M | 148.95M | 134.44M | 133.59M | -26.15M | -36.58M | -42.34M | -46.36M | -38.21M | -41.50M | -29.13M | -31.55M | -33.52M | -26.66M | 31.57M | 30.22M | 24.21M | 17.57M | 9.25M | 14.16M | 57.65M | 43.63M | 27.43M | 18.82M | 8.05M | 129.88M | 108.29M | 213.51M | 111.76M | 79.42M | 41.98M | 10.54M | -22.57M | -34.67M | -58.36M | -28.15M | -44.16M | 78.12M | 37.55M | 17.11M | -1.36M | -14.17M | -85.94M | 23.77M | 11.51M |
|
Shareholder's Equity
|
| | | 74.83M | | | | 266.43M | 275.10M | 275.32M | 267.47M | 245.33M | 248.88M | | 238.05M | 245.82M | 239.86M | 237.88M | 228.97M | 171.68M | 166.13M | 163.85M | 153.32M | 148.95M | 134.44M | 133.59M | -26.15M | -36.58M | -42.34M | -46.36M | -38.21M | -41.50M | -29.13M | -31.55M | -33.52M | -26.66M | 31.57M | 30.22M | 24.21M | 17.57M | 9.25M | 14.16M | 57.65M | 43.63M | 27.43M | 18.82M | 8.05M | 129.88M | 108.29M | 213.51M | 111.76M | 79.42M | 41.98M | 10.54M | -22.57M | -34.67M | -58.36M | -28.15M | -44.16M | 78.12M | 37.55M | 17.11M | -1.36M | -14.17M | -85.94M | 23.77M | 11.51M |
|
Liabilities and Shareholders Equity
|
158.23M | 169.12M | 164.31M | 161.89M | 357.20M | 374.69M | 390.39M | 377.02M | 388.74M | 384.45M | 372.69M | 366.69M | 364.68M | | 365.67M | 382.13M | 374.20M | 366.67M | 366.13M | 365.63M | 386.28M | 364.71M | 348.60M | 344.92M | 320.11M | 314.17M | 148.38M | 146.34M | 145.39M | 136.45M | 96.03M | 94.19M | 93.57M | 84.20M | 79.77M | 84.66M | 143.34M | 139.50M | 131.47M | 129.48M | 119.42M | 133.43M | 178.28M | 169.95M | 153.84M | 161.13M | 154.68M | 261.22M | 404.50M | 441.03M | 598.11M | 572.05M | 548.69M | 511.94M | 516.28M | 520.97M | 569.69M | 628.23M | 670.22M | 805.21M | 774.58M | 768.59M | 745.89M | 775.71M | 785.47M | 790.29M | 787.25M |
|
Treasury Shares
|
| | | | | | | 0.02M | | 0.02M | 0.02M | 0.36M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M | 1.81M |
|
Retained Earnings
|
| | | | | | | -115.81M | -117.68M | -120.73M | -122.03M | -138.00M | -139.26M | | -148.10M | -153.46M | -156.10M | -160.76M | -175.28M | -235.68M | -242.35M | -245.25M | -248.29M | -248.56M | -253.12M | -257.07M | -417.34M | -427.24M | -433.86M | -439.09M | -452.81M | -457.17M | -462.68M | -465.38M | -468.51M | -459.46M | -461.38M | -468.45M | -477.81M | -501.92M | -514.89M | -527.33M | -541.89M | -558.92M | -579.73M | -595.53M | -611.20M | -638.00M | -660.90M | -699.11M | -742.14M | -782.33M | -825.17M | -862.49M | -899.49M | -932.32M | -975.85M | -1027.23M | -1069.88M | -1118.96M | -1167.46M | -1208.14M | -1247.75M | -1281.09M | -1332.99M | -1374.14M | -1402.71M |