|
Cash & Equivalents
|
21.97M | 65.64M | 74.99M | 139.76M | 106.20M | 76.01M | 76.41M | 124.02M | 100.28M | 82.68M | 79.14M | 96.98M | 72.11M | 60.00M | 72.47M | 93.55M | 81.89M | 84.74M | 84.86M | 148.66M | 110.65M | 101.88M | 112.74M | 181.64M | 124.32M | 105.47M | 81.27M | 170.26M | 128.19M | 122.57M | 124.47M | 183.10M | 136.41M | 103.95M | 92.27M | 203.22M | 259.57M | 152.23M | 182.04M | 141.51M | 119.63M | 121.29M | 83.55M | 112.27M | 141.26M | 318.57M | 529.71M | 495.43M | 534.78M | 536.45M | 512.19M | 503.34M | 493.26M | 442.60M | 427.53M | 371.26M | 374.71M | 342.89M | 325.44M | 302.61M | 256.32M | 186.17M | 140.37M | 159.17M | 114.58M | 120.55M | 167.37M |
|
Short-term Investments
|
-0.02M | -0.02M | -0.02M | 4.41M | 3.03M | 2.93M | 1.87M | 2.54M | 2.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | 3.84M | 2.12M | 1.35M | 1.76M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
21.95M | 65.62M | 74.97M | 144.17M | 109.23M | 78.94M | 78.28M | 126.56M | 102.66M | 82.68M | 79.14M | 96.98M | 72.11M | 60.00M | 72.47M | 93.55M | 81.89M | 84.74M | 84.86M | 148.66M | 110.65M | 101.88M | 112.74M | 181.64M | 124.32M | 105.47M | 81.27M | 170.26M | 128.19M | 122.57M | 124.47M | 183.10M | 136.41M | 103.95M | 92.27M | 203.22M | 259.57M | 152.23M | 182.04M | 141.51M | 119.63M | 121.29M | 83.55M | 122.57M | 145.10M | 320.69M | 531.07M | 497.19M | 534.78M | 536.45M | 512.19M | 503.34M | 493.26M | 442.60M | 427.53M | 371.26M | 374.71M | 342.89M | 325.44M | 302.61M | 256.32M | 186.17M | 140.37M | 159.17M | 114.58M | 120.55M | 167.37M |
|
Receivables - Net
|
-2.39M | -1.81M | -2.30M | 11.64M | 8.41M | 8.29M | 3.25M | 13.56M | 7.88M | 6.64M | 8.45M | 14.07M | 11.94M | 10.08M | 14.02M | 20.07M | 15.85M | 14.58M | 14.67M | 16.20M | 15.84M | 15.63M | 14.94M | 19.47M | 15.65M | 15.84M | 16.95M | 16.59M | 19.02M | 19.30M | 21.05M | 30.14M | 21.61M | 20.75M | 24.33M | 31.33M | 21.80M | 28.60M | 30.55M | 38.05M | 30.82M | 23.64M | 22.41M | 27.20M | 37.66M | 47.77M | 35.40M | 24.28M | 38.52M | 33.01M | 25.17M | 23.62M | 23.75M | 23.09M | 20.75M | 20.92M | 22.07M | 19.12M | 19.58M | 20.72M | 23.09M | 18.69M | 15.03M | 15.85M | 18.07M | 23.35M | 17.31M |
|
Receivables - Other
|
| | | 7.42M | | | | 7.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-2.39M | -1.81M | -2.30M | 19.06M | 8.41M | 8.29M | 3.25M | 21.49M | 7.88M | 6.64M | 8.45M | 14.07M | 11.94M | 10.08M | 14.02M | 20.07M | 15.85M | 14.58M | 14.67M | 16.20M | 15.84M | 15.63M | 14.94M | 19.47M | 15.65M | 15.84M | 16.95M | 16.59M | 19.02M | 19.30M | 21.05M | 30.14M | 21.61M | 20.75M | 24.33M | 31.33M | 21.80M | 28.60M | 30.55M | 38.05M | 30.82M | 23.64M | 22.41M | 27.20M | 37.66M | 47.77M | 35.40M | 24.28M | 38.52M | 33.01M | 25.17M | 23.62M | 23.75M | 23.09M | 20.75M | 20.92M | 22.07M | 19.12M | 19.58M | 20.72M | 23.09M | 18.69M | 15.03M | 15.85M | 18.07M | 23.35M | 17.31M |
|
Work In Process
|
| | | | | | | | | | | 8.09M | | | | 8.42M | | | | 8.20M | | | | 9.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 14.90M | | | | 18.04M | | | | 18.84M | | | | 17.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
8.65M | 8.55M | 2.68M | 23.38M | 3.73M | 25.73M | -11.02M | 32.11M | 20.16M | 21.07M | 19.21M | 22.99M | 16.64M | 21.07M | 21.39M | 26.46M | 21.54M | 20.99M | 22.73M | 27.04M | 22.77M | 20.20M | 25.28M | 26.21M | 24.47M | 27.53M | 23.21M | 20.04M | 19.44M | 17.52M | 15.72M | 18.94M | 17.73M | 15.15M | 13.56M | 13.70M | 12.47M | 15.36M | 17.31M | 14.11M | 13.55M | 11.88M | 7.24M | 5.84M | 4.68M | 6.34M | 6.87M | 6.24M | 6.71M | 7.01M | 5.78M | 5.14M | 5.42M | 5.67M | 6.07M | 6.53M | 6.24M | 6.31M | 11.52M | 13.04M | 12.90M | 12.10M | 11.06M | 11.55M | 24.59M | 8.41M | 7.21M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 13.57M | 13.85M | 13.85M | 13.73M | 14.84M | 15.02M | 15.02M | 11.69M | 26.30M | 17.61M | 16.05M | 14.74M | 16.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.68M | -2.59M | -0.93M | 10.28M | 9.32M | 11.80M | -1.18M | 11.65M | 10.76M | 15.95M | 15.25M | 12.65M | 9.14M | 15.10M | 13.55M | 12.90M | 10.59M | 16.79M | 13.06M | 10.30M | 10.04M | 16.09M | 14.14M | 12.62M | 10.93M | 17.62M | 16.83M | 13.89M | 10.98M | 17.26M | 17.48M | 11.65M | 11.79M | 20.09M | 18.50M | 17.74M | 22.09M | 25.42M | 23.86M | 22.06M | 18.46M | 19.51M | 18.23M | 21.59M | 20.78M | 22.77M | 19.70M | 22.88M | 23.02M | 27.55M | 21.30M | 22.10M | 21.16M | 20.23M | 20.75M | 18.83M | 18.01M | 20.37M | 19.16M | 14.86M | 12.96M | 15.07M | 15.50M | 14.02M | 12.32M | 16.57M | 12.87M |
|
Current Assets
|
110.13M | 107.33M | 123.35M | 192.34M | 150.07M | 127.47M | 137.67M | 185.97M | 143.25M | 130.41M | 125.84M | 149.19M | 113.79M | 110.05M | 125.16M | 156.00M | 133.64M | 140.53M | 139.03M | 219.01M | 176.39M | 171.10M | 184.14M | 258.06M | 195.07M | 184.43M | 151.73M | 248.37M | 196.88M | 194.37M | 195.41M | 244.37M | 190.64M | 161.70M | 150.98M | 265.20M | 317.23M | 223.14M | 255.16M | 215.27M | 184.95M | 178.63M | 133.68M | 177.36M | 210.88M | 400.21M | 595.61M | 582.74M | 604.26M | 605.22M | 564.67M | 551.79M | 543.80M | 491.77M | 475.30M | 414.51M | 421.25M | 388.88M | 375.73M | 350.07M | 305.44M | 232.21M | 183.08M | 227.51M | 196.46M | 195.85M | 231.80M |
|
Buildings
|
| | | 3.82M | | | | 5.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
20.51M | 22.59M | 22.19M | 20.62M | 26.84M | 29.95M | 30.39M | 27.80M | 26.12M | 27.64M | 27.09M | 25.32M | 23.34M | 23.25M | 23.08M | 21.04M | 25.94M | 25.54M | 26.89M | 27.19M | 33.42M | 35.00M | 47.62M | 52.07M | 54.95M | 65.96M | 78.81M | 93.70M | 106.87M | 126.34M | 136.59M | 134.55M | 137.30M | 134.56M | 131.98M | 129.34M | 126.77M | 131.92M | 133.43M | 134.69M | 131.66M | 131.63M | 132.70M | 130.03M | 126.62M | 126.80M | 125.14M | 113.77M | 110.80M | 109.69M | 109.78M | 109.48M | 108.45M | 108.04M | 107.18M | 27.02M | 107.06M | 109.95M | 109.66M | 27.58M | 27.34M | 27.86M | 27.21M | 23.54M | 19.50M | 16.46M | 14.79M |
|
Long-Term Investments
|
| | | | | | | | | | | 1.66M | | | | | | | 8.56M | 9.68M | 9.68M | 9.68M | 8.93M | 10.90M | 10.90M | 10.85M | 10.24M | 9.72M | 9.72M | 9.72M | 9.72M | 9.95M | 9.95M | 9.95M | 0.25M | 13.02M | | 43.54M | 57.44M | 60.43M | 48.47M | 43.76M | 41.71M | 42.04M | 53.84M | 50.54M | 48.98M | 1.41M | | 330.78M | 330.20M | 342.68M | 352.83M | 350.58M | 311.36M | 296.32M | 289.12M | 208.50M | 169.33M | 155.87M | 137.42M | 129.70M | 112.50M | 78.19M | 77.74M | 71.62M | 78.62M |
|
Goodwill
|
2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 15.34M | 15.39M | 11.91M | 14.70M | 14.70M | 14.70M | 14.70M | 14.70M | 14.70M | 14.70M | 22.06M | 22.06M | 22.06M | 22.89M | 25.43M | 27.12M | 27.12M | 27.12M | 27.12M | 27.12M | 27.12M | 6.20M | 6.16M | 6.16M | 6.16M | 6.20M | 6.16M | 6.16M | 6.16M | 6.20M | 6.16M | 6.16M | 6.16M | 6.20M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M | 6.16M |
|
Intangibles
|
| | | | | | -0.38M | | -0.40M | | | | | | | | | | | | | | | 0.23M | | | 15.43M | 14.66M | 11.40M | 12.68M | 11.69M | 10.91M | 10.10M | 9.17M | 8.29M | 7.34M | 24.65M | 26.34M | 25.14M | 13.37M | 17.24M | 15.47M | 12.88M | 11.76M | 10.84M | 9.92M | 9.01M | 14.00M | | | | | | | | 0.01M | | 25.58M | 25.50M | 25.25M | 31.08M | 30.92M | 30.51M | 30.25M | 32.77M | 32.58M | 45.34M |
|
Goodwill & Intangibles
|
2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.40M | 2.78M | 2.39M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 3.02M | 2.78M | 2.78M | 30.78M | 30.04M | 23.32M | 27.38M | 26.39M | 25.61M | 24.80M | 23.87M | 22.99M | 22.04M | 46.71M | 48.40M | 47.20M | 36.27M | 42.68M | 42.59M | 40.00M | 38.88M | 37.96M | 37.04M | 36.13M | 20.20M | 6.16M | 6.16M | 6.16M | 6.20M | 6.16M | 6.16M | 6.16M | 6.21M | 6.16M | 31.74M | 31.66M | 31.45M | 37.24M | 37.08M | 36.67M | 36.41M | 38.93M | 38.74M | 51.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 1.40M | | | | 54.95M | 56.48M | 56.19M | 52.95M | 72.23M | 48.89M | 46.93M | 50.67M | 70.91M | 39.62M | 41.84M | 43.49M | 56.27M | 66.35M | 68.40M | 74.25M | | | | 0.14M | 0.11M | | | | | | | | 0.04M | | 33.25M | 37.95M | 40.03M | 39.08M | 37.41M | 40.73M | 41.44M | 44.89M | 52.94M | 66.45M | 0.15M | | | | | | | |
|
Other Non-Current Assets
|
-0.72M | 0.46M | 0.08M | 0.76M | -1.03M | 1.37M | 1.45M | 1.41M | 1.07M | 1.96M | 2.26M | 2.26M | 1.79M | 1.65M | 2.64M | 2.17M | 2.87M | 2.48M | 2.17M | 2.02M | 1.83M | 1.78M | 1.94M | 2.48M | 7.81M | 9.81M | 9.58M | 8.67M | 10.86M | 15.16M | 12.67M | 14.33M | 12.27M | 14.40M | 14.99M | 4.22M | 35.56M | 5.89M | 8.11M | 14.57M | 7.88M | 7.49M | 8.45M | 4.03M | 3.71M | 7.17M | 11.72M | 106.16M | 153.36M | 2.38M | 2.78M | 3.24M | 2.85M | 2.79M | 2.72M | 82.88M | 12.54M | 13.58M | 13.61M | 54.46M | 54.47M | 54.47M | 53.02M | 29.45M | 24.96M | 29.64M | 32.26M |
|
Non-Current Assets
|
26.22M | 28.03M | 26.99M | 24.16M | 30.98M | 34.10M | 34.63M | 31.99M | 29.98M | 32.39M | 32.13M | 30.37M | 27.92M | 27.68M | 28.51M | 25.99M | 31.59M | 30.80M | 40.40M | 96.63M | 104.19M | 105.43M | 114.23M | 118.80M | 125.33M | 136.34M | 180.08M | 180.02M | 195.18M | 220.45M | 228.86M | 240.70M | 250.66M | 251.17M | 244.46M | 168.62M | 209.04M | 229.75M | 246.31M | 245.95M | 267.94M | 270.54M | 266.12M | 240.36M | 245.85M | 244.94M | 247.37M | 247.47M | 289.47M | 496.50M | 500.25M | 514.18M | 520.64M | 515.18M | 476.93M | 464.04M | 466.14M | 421.67M | 395.06M | 285.75M | 271.81M | 264.58M | 245.26M | 174.45M | 167.26M | 162.22M | 182.57M |
|
Assets
|
136.35M | 135.37M | 150.34M | 216.50M | 181.05M | 161.57M | 172.30M | 217.96M | 173.22M | 162.81M | 157.97M | 179.56M | 141.72M | 137.73M | 153.67M | 181.99M | 165.23M | 171.33M | 179.44M | 315.64M | 280.58M | 276.53M | 298.37M | 376.87M | 320.40M | 320.77M | 331.81M | 428.39M | 392.06M | 414.82M | 424.28M | 485.08M | 441.30M | 412.88M | 395.44M | 433.81M | 526.27M | 452.89M | 501.47M | 461.22M | 452.89M | 449.17M | 399.80M | 417.73M | 456.74M | 645.14M | 842.98M | 830.21M | 893.72M | 1,101.72M | 1,064.92M | 1,065.97M | 1,064.44M | 1,006.95M | 952.24M | 878.55M | 887.39M | 810.55M | 770.78M | 635.82M | 577.26M | 496.78M | 428.34M | 401.95M | 363.73M | 358.07M | 414.38M |
|
Accounts Payables
|
| | | | | | | 67.31M | | 38.84M | 42.55M | 70.33M | 42.80M | 40.62M | 43.30M | 62.42M | 46.75M | 49.50M | 54.69M | 90.58M | 62.22M | 56.69M | 63.14M | 112.79M | 66.99M | 68.18M | 64.95M | 122.70M | 79.13M | 78.93M | 84.91M | 106.34M | 86.09M | 75.74M | 70.54M | 85.41M | 89.67M | 92.71M | 93.28M | 102.57M | 74.66M | 70.86M | 60.56M | 75.42M | 74.25M | 131.10M | 119.66M | 109.76M | 135.38M | 166.67M | 124.76M | 102.29M | 106.38M | 96.23M | 84.65M | 75.13M | 83.62M | 86.02M | 85.27M | 106.07M | 116.27M | 91.21M | 87.96M | 81.94M | 78.03M | 111.41M | 94.23M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.12M | 0.58M | 0.99M | 1.36M | 1.58M | | | | | | | | | | | 3.11M | | | | | | | | | | | | | | | | | | | | | | 24.87M | 24.90M | 18.46M | 17.99M |
|
Payables
|
| | | | | | | 67.31M | | 38.84M | 42.55M | 70.33M | 42.80M | 40.62M | 43.30M | 62.42M | 46.75M | 49.50M | 54.69M | 90.58M | 62.22M | 56.69M | 63.14M | 112.79M | 66.99M | 68.68M | 66.08M | 123.29M | 80.12M | 80.29M | 86.49M | 106.34M | 86.09M | 75.74M | 70.54M | 85.41M | 89.67M | 92.71M | 93.28M | 102.57M | 74.66M | 73.97M | 60.56M | 75.42M | 74.25M | 131.10M | 119.66M | 109.76M | 135.38M | 166.67M | 124.76M | 102.29M | 106.38M | 96.23M | 84.65M | 75.13M | 83.62M | 86.02M | 85.27M | 106.07M | 116.27M | 91.21M | 87.96M | 106.81M | 102.93M | 129.88M | 112.23M |
|
Accumulated Expenses
|
| | | | | | | 40.75M | | 32.22M | 37.68M | 47.90M | 36.13M | 35.81M | 40.51M | 47.67M | 46.87M | 47.06M | 45.41M | 65.68M | 51.85M | 50.89M | 62.37M | 81.56M | 73.00M | 67.13M | 64.86M | 83.39M | 69.76M | 76.31M | 77.96M | 96.22M | 81.42M | 72.30M | 58.78M | 82.61M | 92.11M | 109.73M | 100.75M | 87.86M | 81.22M | 82.71M | 79.44M | 88.20M | 88.46M | 144.11M | 145.67M | 123.65M | 130.09M | 112.68M | 103.90M | 101.90M | 107.91M | 91.79M | 88.83M | 63.61M | 68.59M | 62.60M | 72.47M | 73.68M | 72.53M | 61.31M | 54.32M | 73.61M | 61.57M | 47.09M | 48.84M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 3.42M | | | | 4.03M | | | | 9.93M | | | | 13.50M | | | | 0.58M | | | | 1.63M | 1.60M | 1.55M | 1.51M | 0.18M | 0.18M | 0.47M | 0.47M | 0.48M | 0.48M | 0.49M | 0.49M | 3.96M | 5.83M | 4.33M | 3.80M | 2.94M | 3.37M | 3.41M | 3.45M | 3.35M | 3.39M | 3.43M | 3.47M | 3.51M | 2.91M | 2.03M | 1.14M | | | | | 24.87M | | | |
|
Short term Debt
|
| | | | | | 3.33M | 3.92M | 4.18M | 5.21M | 5.84M | 17.00M | 17.00M | 17.00M | 17.00M | | | | | | | | | | | | | 1.06M | 1.71M | 2.23M | 2.24M | 3.26M | 3.27M | 3.30M | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | 24.90M | 18.46M | 17.99M |
|
Current Leases
|
| 0.52M | 0.49M | 0.52M | 0.55M | 0.70M | 0.72M | 0.73M | 0.74M | 0.27M | 0.18M | 0.11M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 5.73M | 5.72M | 6.60M | 5.97M | 4.79M | 5.96M | 5.15M | 4.84M | 4.61M | 5.16M | 5.40M | 5.48M | 5.64M | 5.28M | 4.41M | 3.87M | 3.11M | 3.06M | 2.81M | 2.41M | 2.72M | 1.81M | 1.34M | 0.84M | 0.81M | 0.91M |
|
Current Taxes
|
| | | | | | | | | | | 1.54M | | | | 2.35M | | | | 1.83M | | | | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-1.39M | -1.90M | -0.03M | 20.66M | 0.53M | 20.19M | 20.75M | 24.03M | 22.12M | 21.45M | 21.18M | 27.98M | 26.81M | 24.26M | 28.81M | 38.41M | 31.53M | 29.86M | 29.86M | 37.32M | 36.84M | 36.23M | 40.65M | 48.45M | 43.74M | 45.84M | 45.15M | 50.94M | 42.81M | 44.07M | 41.26M | 41.78M | 40.19M | 39.14M | 41.51M | 46.47M | 41.71M | 42.64M | 39.92M | 50.58M | 39.94M | 40.95M | 40.51M | 41.82M | 54.14M | 89.70M | 78.76M | 72.17M | 96.31M | 84.45M | 65.21M | 59.39M | 61.42M | 56.55M | 51.05M | 44.48M | 47.12M | 43.38M | 47.45M | 49.60M | 54.67M | 47.81M | 44.95M | 43.09M | 40.81M | 37.66M | 35.82M |
|
Total Current Liabilities
|
76.39M | 73.53M | 89.00M | 141.10M | 101.67M | 90.38M | 107.86M | 171.22M | 128.10M | 122.45M | 107.44M | 163.32M | 122.78M | 117.70M | 129.62M | 148.50M | 125.16M | 126.42M | 129.96M | 193.58M | 150.92M | 143.81M | 166.16M | 242.80M | 183.73M | 181.65M | 176.09M | 258.68M | 194.41M | 202.90M | 207.94M | 249.22M | 212.56M | 192.01M | 175.66M | 214.66M | 223.66M | 245.56M | 234.42M | 241.49M | 202.03M | 203.84M | 186.72M | 216.00M | 228.65M | 374.03M | 353.85M | 327.58M | 369.99M | 371.83M | 302.48M | 272.33M | 284.58M | 253.64M | 233.29M | 191.14M | 206.12M | 197.13M | 209.39M | 232.40M | 245.88M | 203.04M | 189.04M | 224.86M | 206.15M | 215.44M | 197.79M |
|
Capital Leases
|
| 0.82M | 0.89M | 0.81M | 0.72M | 0.27M | 0.19M | 0.11M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 11.25M | 12.22M | 11.85M | | 17.00M | | | | | | | | | | | | | | | | | 4.54M | 6.93M | 8.64M | 8.07M | 11.83M | 11.00M | 10.17M | 9.32M | 39.91M | 39.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
61.73M | 59.33M | 59.40M | 59.47M | 59.53M | 59.47M | 34.45M | 34.48M | 24.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
| | | | | | | -0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.57M | | 0.11M | | | | | | | | | | | | | | -0.02M | -0.11M | -0.26M | -0.84M | -1.09M | -1.43M | -1.74M | -2.03M | -2.37M | -2.75M | -2.99M | -3.31M | -3.50M | 76.23M | 77.72M | 87.25M | 78.96M | 74.73M | 71.79M | 65.50M | 62.77M | 61.38M | 63.94M | 61.77M | 62.63M | 85.06M | | | | | | | | | | | | | | | | | 0.34M | 0.34M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.92M | 19.03M | | | | | | | 34.48M | | | | 34.24M | 34.21M | 34.22M | 34.23M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 49.84M | 48.23M | 21.55M | 26.38M | 25.58M | 27.60M | 13.21M | 16.41M | 14.98M | 14.25M | 7.96M | 12.03M | 10.86M | 9.42M | 3.63M | 6.85M | 5.43M | 4.68M | 0.94M | 2.99M | 3.15M | 2.16M | 6.45M | 7.13M | 6.91M | 6.78M |
|
Other Non-Current Liabilities
|
0.25M | 0.24M | 3.75M | 3.58M | -0.11M | -0.09M | -0.05M | 3.17M | 3.17M | 3.22M | 3.03M | 3.00M | 2.63M | 2.43M | 2.77M | 2.52M | 2.05M | 1.38M | 1.15M | 3.29M | 4.00M | 3.95M | 3.89M | 4.84M | 6.89M | 6.21M | 7.38M | 6.97M | 8.92M | 9.52M | 9.16M | 6.89M | 6.84M | 7.10M | 7.16M | 7.12M | 6.54M | 6.16M | 5.93M | 5.96M | 2.09M | 2.15M | 1.62M | 2.32M | 2.28M | 4.02M | 6.04M | 4.08M | 3.68M | 3.68M | 5.39M | 3.30M | 3.59M | 3.13M | 2.80M | 3.48M | 3.58M | 3.71M | 9.36M | 9.11M | 8.85M | 8.74M | 8.52M | 7.91M | 7.92M | 5.33M | 7.77M |
|
Total Non-Current Liabilities
|
140.69M | 137.74M | 149.29M | 201.38M | 165.37M | 144.49M | 157.24M | -1.22M | 139.98M | 136.49M | 138.93M | 163.32M | 122.78M | 117.70M | 129.62M | 148.50M | 125.16M | 126.42M | 129.96M | 193.58M | 150.92M | 143.81M | 166.16M | 242.80M | 183.73M | 181.65M | 176.09M | 272.05M | 221.04M | 243.51M | 255.52M | 305.23M | 267.49M | 245.84M | 228.40M | 254.57M | 263.64M | 248.62M | 237.49M | 244.56M | 241.23M | 247.95M | 229.23M | 237.55M | 292.80M | 437.77M | 417.64M | 389.81M | 441.10M | 421.87M | 350.41M | 318.28M | 328.25M | 295.11M | 272.79M | 229.24M | 243.31M | 233.67M | 245.25M | 267.58M | 280.66M | 237.69M | 223.63M | 231.31M | 212.44M | 221.53M | 203.66M |
|
Total Liabilities
|
140.95M | 137.98M | 153.03M | 204.96M | 165.26M | 144.40M | 157.18M | 1.95M | 143.15M | 139.71M | 141.97M | 166.32M | 125.41M | 120.13M | 132.39M | 151.02M | 127.20M | 127.80M | 131.10M | 196.88M | 154.91M | 147.76M | 170.05M | 247.65M | 190.62M | 187.85M | 183.47M | 279.03M | 229.96M | 253.03M | 264.68M | 312.12M | 274.33M | 252.94M | 235.56M | 261.69M | 270.18M | 254.78M | 243.42M | 250.51M | 243.33M | 250.09M | 230.85M | 239.87M | 295.08M | 441.79M | 423.68M | 393.89M | 444.78M | 425.55M | 355.80M | 321.58M | 331.83M | 298.24M | 275.59M | 232.72M | 246.88M | 237.39M | 254.60M | 276.69M | 289.51M | 246.43M | 232.15M | 239.22M | 220.36M | 226.87M | 211.44M |
|
Total Debt
|
| | | | | | 14.58M | 16.14M | 16.02M | 5.21M | 22.84M | 17.00M | 17.00M | 17.00M | 17.00M | | | | | | | | | | | | | 5.59M | 8.64M | 10.87M | 10.31M | 15.09M | 14.27M | 13.46M | 12.65M | 39.91M | 39.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.87M | 24.90M | 18.46M | 17.99M |
|
Common Equity
|
136.35M | 135.37M | 150.34M | 10.80M | 181.05M | 161.57M | 172.30M | 30.66M | 173.22M | 22.98M | 16.01M | 353.37M | 16.30M | 17.61M | 21.28M | 356.89M | 38.02M | 43.52M | 48.34M | 361.71M | 125.67M | 128.77M | 128.32M | 366.25M | 129.89M | 133.18M | 149.18M | 149.36M | 163.52M | 163.53M | 161.62M | 175.33M | 169.72M | 162.92M | 163.19M | 172.12M | 256.09M | 198.11M | 258.05M | 210.71M | 209.56M | 199.08M | 168.95M | 177.85M | 161.66M | 203.35M | 419.31M | 436.33M | 448.94M | 676.18M | 709.11M | 744.39M | 732.61M | 708.71M | 676.64M | 645.83M | 640.50M | 573.17M | 516.18M | 359.13M | 287.75M | 250.35M | 196.19M | 162.73M | 143.37M | 131.21M | 202.94M |
|
Shareholder's Equity
|
339.48M | 339.66M | 340.50M | 10.80M | 15.03M | 16.35M | 14.27M | 30.66M | 29.68M | 22.98M | 16.01M | 353.37M | 16.30M | 17.61M | 21.28M | 356.89M | 38.02M | 43.52M | 48.34M | 361.71M | 125.67M | 128.77M | 128.32M | 366.25M | 129.89M | 133.18M | 149.18M | 149.36M | 163.52M | 163.53M | 161.62M | 175.33M | 169.72M | 162.92M | 163.19M | 172.12M | 256.09M | 198.11M | 258.05M | 210.71M | 209.56M | 199.08M | 168.95M | 177.85M | 161.66M | 203.35M | 419.31M | 436.33M | 448.94M | 676.18M | 709.11M | 744.39M | 732.61M | 708.71M | 676.64M | 645.83M | 640.50M | 573.17M | 516.18M | 359.13M | 287.75M | 250.35M | 196.19M | 162.73M | 143.37M | 131.21M | 202.94M |
|
Liabilities and Shareholders Equity
|
136.35M | 135.37M | 150.34M | 216.50M | 181.05M | 161.57M | 172.30M | 217.96M | 173.22M | 162.81M | 157.97M | 179.56M | 141.72M | 137.73M | 153.67M | 181.99M | 165.23M | 171.33M | 179.44M | 315.64M | 280.58M | 276.53M | 298.37M | 376.87M | 320.40M | 320.77M | 331.81M | 428.39M | 392.06M | 414.82M | 424.28M | 485.08M | 441.30M | 412.88M | 395.44M | 433.81M | 526.27M | 452.89M | 501.47M | 461.22M | 452.89M | 449.17M | 399.80M | 417.73M | 456.74M | 645.14M | 842.98M | 830.21M | 893.72M | 1,101.72M | 1,064.92M | 1,065.97M | 1,064.44M | 1,006.95M | 952.24M | 878.55M | 887.39M | 810.55M | 770.78M | 635.82M | 577.26M | 496.78M | 428.34M | 401.95M | 363.73M | 358.07M | 414.38M |
|
Treasury Shares
|
| -77.00M | -76.57M | 2.81M | | 0.69M | 0.68M | 0.69M | 0.61M | 2.96M | 2.96M | 0.52M | 3.03M | 3.03M | 3.03M | 1.00M | 3.12M | 3.12M | 3.12M | 0.70M | 3.20M | 3.20M | 3.20M | 0.58M | 3.31M | 3.31M | 2.40M | 0.35M | 2.43M | 2.45M | 2.46M | 0.56M | 3.12M | 3.13M | 3.13M | 0.54M | 3.18M | 3.20M | 3.20M | 0.56M | 3.32M | 3.32M | 3.32M | 1.05M | 3.55M | 3.55M | 3.56M | 0.64M | | | | 0.66M | 0.01M | | 1.65M | 0.78M | | | 6.28M | 6.36M | 6.48M | 6.48M | 6.48M | 6.49M | 6.58M | 6.92M | 7.49M |
|
Retained Earnings
|
267.08M | 266.95M | -268.56M | -256.06M | -252.49M | -253.83M | -257.19M | -242.33M | -242.77M | -250.57M | -258.36M | -261.76M | -259.05M | -258.58M | -255.88M | -247.10M | -239.40M | -235.70M | -232.17M | -162.72M | -154.62M | -152.71M | -154.15M | -153.86M | -151.12M | -149.46M | -166.53M | -166.42M | -152.99M | -153.90M | -156.99M | -153.90M | -150.43M | -157.93M | -158.89M | -254.69M | -300.56M | -365.47M | -413.39M | -458.90M | -497.72M | -522.40M | -553.34M | -580.39M | -596.72M | -560.48M | -537.09M | -525.23M | -509.14M | -199.23M | -168.80M | -136.59M | -126.47M | -121.32M | -158.32M | -173.83M | -184.14M | -257.63M | -320.68M | -481.67M | -555.60M | -598.18M | -659.21M | -740.47M | -780.38M | -799.69M | -804.21M |