|
Cash & Equivalents
|
19.09M | 6.86M | 11.52M | 8.55M | 7.92M | 10.96M | 9.86M | 16.01M | 14.30M | 10.65M | 8.95M | 6.21M | 4.83M | 10.46M | 20.91M | 25.91M | 32.45M | 8.05M | 7.16M | 9.29M | 7.73M | 5.00M | 7.46M | 8.68M | 24.58M | 2.45M | 1.88M | 10.23M | 26.71M | 20.63M | 13.40M | 33.94M | 10.77M | 25.54M | 32.62M | 32.56M | 28.07M | 16.02M | 18.29M | 24.83M | 9.46M | 1.03M | 12.60M | 6.23M | 3.45M | 1.60M | 13.49M | 18.13M | 0.84M | 1.04M | 1.21M | 0.28M | 30.32M | 3.60M | 0.29M | 0.67M | 14.30M | 17.09M | 5.24M | 69.60M | 64.02M | 81.63M | 80.70M | 81.19M | 99.13M |
|
Short-term Investments
|
| | | | | 1.87M | 1.91M | 1.94M | 1.81M | 1.69M | 1.79M | 1.66M | 2.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
19.09M | 6.86M | 11.52M | 8.55M | 7.92M | 12.83M | 11.77M | 17.95M | 16.11M | 12.34M | 10.74M | 7.87M | 7.53M | 10.46M | 20.91M | 25.91M | 32.45M | 8.05M | 7.16M | 9.29M | 7.73M | 5.00M | 7.46M | 8.68M | 24.58M | 2.45M | 1.88M | 10.23M | 26.71M | 20.63M | 13.40M | 33.94M | 10.77M | 25.54M | 32.62M | 32.56M | 28.07M | 16.02M | 18.29M | 24.83M | 9.46M | 1.03M | 12.60M | 6.23M | 3.45M | 1.60M | 13.49M | 18.13M | 0.84M | 1.04M | 1.21M | 0.28M | 30.32M | 3.60M | 0.29M | 0.67M | 14.30M | 17.09M | 5.24M | 69.60M | 64.02M | 81.63M | 80.70M | 81.19M | 99.13M |
|
Receivables - Net
|
| | 3.02M | | | 64.40M | -3.95M | 69.70M | 74.29M | 71.80M | 73.84M | 73.67M | 76.19M | 62.67M | 68.88M | 63.63M | 57.77M | 60.75M | 72.22M | 106.90M | 108.51M | 113.13M | 121.14M | 120.62M | 125.47M | 146.87M | 143.57M | 144.61M | 147.17M | 173.62M | 161.76M | 155.90M | 181.61M | 173.60M | 160.33M | 162.42M | 167.20M | 166.13M | 154.76M | 150.51M | 170.34M | 169.53M | 164.80M | 156.10M | 168.77M | 170.00M | 245.49M | 256.49M | 301.04M | 493.91M | 677.43M | 701.93M | 610.90M | 641.61M | 627.08M | 484.88M | 410.37M | 372.35M | 357.46M | 242.33M | 244.99M | 223.24M | 219.79M | 201.69M | 180.21M |
|
Receivables - Other
|
| | | | | | | | | 4.74M | | 3.60M | 3.60M | 0.57M | 3.97M | 3.80M | 3.75M | 3.89M | 3.75M | 6.51M | 1.60M | 2.00M | 5.89M | 1.20M | 3.16M | 0.60M | 2.96M | 2.81M | 2.70M | 1.00M | 3.39M | 3.20M | 2.81M | 41.80M | 0.10M | 36.20M | 3.29M | 4.19M | 43.00M | 4.46M | 45.80M | 46.10M | 5.13M | 4.95M | 4.88M | 48.30M | 92.20M | 4.72M | 121.90M | 140.00M | 249.70M | 217.30M | 161.20M | 7.43M | 7.27M | 116.90M | 103.60M | 89.90M | 8.81M | 59.20M | 67.50M | 9.26M | 61.90M | 11.36M | 5.63M |
|
Receivables
|
| | 3.02M | | | 64.40M | -3.95M | 69.70M | 74.29M | 76.54M | 73.84M | 77.27M | 79.79M | 63.24M | 72.85M | 67.43M | 61.52M | 64.64M | 75.97M | 113.41M | 110.11M | 115.13M | 127.04M | 121.82M | 128.63M | 147.47M | 146.54M | 147.42M | 149.88M | 174.62M | 165.15M | 159.10M | 184.42M | 215.40M | 160.43M | 198.62M | 170.49M | 170.31M | 197.76M | 154.98M | 216.14M | 215.63M | 169.93M | 161.06M | 173.65M | 218.30M | 337.69M | 261.21M | 422.94M | 633.91M | 927.13M | 919.23M | 772.10M | 649.04M | 634.34M | 601.78M | 513.97M | 462.25M | 366.27M | 301.53M | 312.49M | 232.49M | 281.69M | 213.05M | 185.84M |
|
Current Deferred Tax Assets
|
| | | | | 11.80M | 12.19M | 12.19M | 12.19M | 11.06M | 11.32M | 11.26M | 11.95M | 5.98M | 13.02M | 13.13M | 13.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 6.53M | 6.83M | 6.71M | 7.34M | 7.44M | 7.04M | 6.99M | 6.88M | 5.58M | 6.68M | 6.41M | 6.14M | 6.16M | 6.39M | 7.75M | 8.38M | 6.07M | 5.86M | 6.70M | 4.82M | 4.52M | 4.88M | 5.07M | 5.27M | 6.13M | 5.73M | 6.23M | 5.14M | 5.29M | 6.14M | 6.43M | 5.87M | 6.21M | 4.84M | 5.71M | 3.76M | 6.10M | 6.37M | 5.28M | 3.35M | 5.46M | 5.43M | 5.18M | 3.42M | 7.65M | 7.69M | 6.77M | 8.65M | 11.07M | 10.94M | 6.75M | 4.78M | 7.68M | 7.62M | 6.25M | 4.55M | 7.85M | 8.29M | 8.04M | 5.29M |
|
Current Assets
|
| | | | | 102.77M | 104.90M | 108.28M | 110.48M | 109.55M | 105.45M | 103.86M | 106.72M | 138.79M | 115.64M | 115.73M | 117.34M | 83.94M | 94.54M | 135.60M | 131.10M | 131.18M | 141.30M | 141.42M | 159.72M | 158.75M | 154.76M | 164.44M | 183.41M | 205.61M | 186.14M | 200.51M | 201.98M | 208.89M | 203.47M | 205.70M | 206.24M | 194.91M | 186.48M | 187.24M | 189.69M | 183.36M | 190.63M | 174.55M | 182.44M | 183.11M | 269.73M | 285.39M | 313.27M | 508.27M | 692.31M | 718.32M | 660.02M | 677.39M | 648.61M | 505.63M | 445.23M | 416.88M | 387.32M | 337.76M | 336.59M | 335.00M | 325.20M | 309.06M | 295.11M |
|
Property, Plant & Equipment (Net)
|
| | | | | 14.54M | | 13.39M | 12.63M | 12.02M | 10.75M | 10.18M | 9.40M | 8.23M | 7.39M | 6.53M | 5.88M | 6.17M | 7.80M | 12.39M | 12.35M | 12.13M | 11.76M | 11.20M | 10.83M | 10.47M | 10.45M | 11.02M | 12.43M | 12.82M | 12.78M | 13.86M | 14.07M | 14.09M | 13.97M | 14.07M | 13.43M | 13.63M | 13.64M | 12.93M | 11.95M | 11.83M | 11.96M | 11.96M | 12.36M | 12.35M | 13.03M | 13.58M | 14.88M | 15.83M | 16.71M | 18.24M | 18.56M | 19.66M | 23.08M | 24.84M | 26.26M | 27.34M | 28.20M | 29.03M | 28.98M | 28.85M | 28.12M | 28.22M | 28.27M |
|
Long-Term Investments
|
| | | | | | | | | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | 143.35M | 143.57M | 143.56M | 143.41M | 384.34M | 143.55M | 384.41M | 384.59M | 322.44M | 322.44M | 62.71M | 62.71M | 14.60M | 77.27M | 13.40M | 91.11M | 90.65M | 90.65M | 90.65M | 80.76M | 95.10M | 95.10M | 77.38M | 77.38M | 79.65M | 79.65M | 79.65M | 123.24M | 117.59M | 117.60M | 117.60M | 117.60M | 101.06M | 101.10M | 101.20M | 101.10M | 101.07M | 101.10M | 90.92M | 90.92M | 90.92M | 90.92M | 128.00M | 112.99M | 119.49M | 119.50M | 113.36M | 113.36M | 163.27M | | 137.02M | 135.43M | 135.43M | 135.43M | 135.43M | 135.43M | 135.06M | 135.10M | 135.10M | 135.10M |
|
Intangibles
|
| | | | | 52.05M | 52.10M | 52.10M | 52.07M | 53.62M | 52.10M | 52.07M | 18.79M | 48.70M | 13.93M | 48.70M | 48.70M | 42.30M | 42.30M | 46.50M | 48.20M | 33.82M | 38.20M | 38.20M | 68.03M | 46.81M | 45.41M | 73.51M | 72.41M | 36.84M | 35.76M | 35.40M | 62.76M | 60.98M | 59.19M | 57.39M | 55.60M | 55.18M | 53.30M | 50.81M | 48.73M | 44.96M | 42.48M | 39.00M | 36.32M | 34.83M | 33.34M | 31.85M | 44.15M | 48.24M | 40.54M | 42.86M | 40.84M | 44.72M | 63.09M | 60.17M | 57.26M | 54.47M | 51.74M | 49.02M | 46.45M | 42.19M | 39.97M | 37.74M | 35.52M |
|
Goodwill & Intangibles
|
| | | | | 195.40M | 195.67M | 195.66M | 195.48M | 437.96M | 195.65M | 436.47M | 403.38M | 371.15M | 336.37M | 111.41M | 111.41M | 56.90M | 119.57M | 59.90M | 139.31M | 124.47M | 128.85M | 128.85M | 148.79M | 141.91M | 140.50M | 150.89M | 149.79M | 116.48M | 115.41M | 115.05M | 186.01M | 178.56M | 176.78M | 174.99M | 173.20M | 156.24M | 154.40M | 152.01M | 149.82M | 146.02M | 143.58M | 129.93M | 127.25M | 125.75M | 124.27M | 159.84M | 157.13M | 167.73M | 160.04M | 156.22M | 154.20M | 207.99M | 63.09M | 197.19M | 192.69M | 189.90M | 187.17M | 184.45M | 181.88M | 177.25M | 175.06M | 172.84M | 170.62M |
|
Long-Term Deferred Tax
|
| | | | | 2.48M | 2.48M | 2.48M | 2.51M | | | 4.81M | 12.50M | 22.76M | 13.52M | 12.92M | 12.96M | | | | | | | | | | | | | | | | | 20.22M | 19.45M | 18.38M | 17.16M | 23.75M | 26.94M | | | | | | | | | | | 11.53M | 9.12M | 8.10M | 8.79M | 7.12M | 7.71M | 7.62M | 6.53M | 5.98M | 6.80M | 10.06M | 9.04M | 8.10M | 8.80M | 8.18M | 9.46M |
|
Other Non-Current Assets
|
| | 0.21M | | | 2.11M | -0.12M | 1.66M | 1.42M | 8.58M | 1.36M | 1.26M | 0.46M | 1.61M | 0.64M | 0.58M | 0.52M | 1.00M | 0.44M | 1.26M | 1.31M | 17.89M | 17.59M | 17.26M | 18.36M | 17.99M | 17.92M | 17.01M | 18.12M | 18.06M | 18.67M | 18.37M | 19.19M | 19.23M | 19.43M | 19.36M | 20.21M | 18.08M | 18.62M | 18.66M | 18.86M | 18.30M | 18.67M | 18.31M | 19.36M | 19.41M | 19.59M | 20.30M | 21.17M | 7.96M | 26.93M | 27.12M | 11.04M | 6.65M | 11.25M | 11.59M | 6.62M | 6.67M | 6.78M | 6.70M | 6.69M | 5.81M | 5.32M | 5.32M | 5.21M |
|
Non-Current Assets
|
| | | | | 240.89M | 238.83M | 237.60M | 235.47M | 238.39M | 229.20M | 213.39M | 194.62M | 167.13M | 165.76M | 158.80M | 158.16M | 164.31M | 165.32M | 205.78M | 205.37M | 193.95M | 192.20M | 190.23M | 180.00M | 206.85M | 205.28M | 179.93M | 181.33M | 182.77M | 182.26M | 181.97M | 254.67M | 258.80M | 256.32M | 253.50M | 250.69M | 232.10M | 254.95M | 209.73M | 204.30M | 199.02M | 196.35M | 177.65M | 175.40M | 173.86M | 172.62M | 208.25M | 207.15M | 224.54M | 224.13M | 220.64M | 222.50M | 272.19M | 271.93M | 265.50M | 262.51M | 264.19M | 261.12M | 265.12M | 260.84M | 254.25M | 251.04M | 244.76M | 243.12M |
|
Assets
|
418.04M | 356.59M | 354.42M | 353.42M | 356.87M | 343.66M | 343.73M | 345.88M | 345.94M | 347.94M | 334.65M | 317.25M | 301.34M | 305.92M | 281.40M | 274.53M | 275.50M | 248.25M | 259.86M | 341.38M | 336.47M | 325.13M | 333.50M | 331.65M | 339.73M | 365.60M | 360.04M | 344.37M | 364.74M | 388.38M | 368.39M | 382.49M | 456.66M | 467.69M | 459.79M | 459.20M | 456.94M | 427.00M | 441.44M | 396.97M | 393.99M | 382.37M | 386.98M | 352.20M | 357.84M | 356.97M | 442.35M | 493.64M | 520.42M | 732.81M | 916.43M | 938.96M | 882.51M | 949.59M | 920.54M | 771.13M | 707.74M | 681.06M | 648.44M | 602.88M | 597.42M | 589.25M | 576.24M | 553.82M | 538.23M |
|
Accounts Payables
|
11.81M | 8.14M | 7.89M | 7.53M | 7.35M | 7.94M | 1.16M | 10.55M | 10.73M | 9.02M | 8.63M | 9.06M | 10.38M | 10.13M | 12.51M | 11.98M | 10.30M | 10.27M | 9.58M | 21.72M | 19.13M | 27.31M | 24.27M | 26.30M | 32.11M | 41.10M | 36.16M | 38.22M | 45.40M | 58.85M | 46.61M | 52.44M | 55.03M | 50.60M | 46.81M | 46.77M | 50.27M | 43.74M | 48.14M | 50.18M | 50.29M | 45.73M | 51.09M | 54.18M | 48.62M | 49.88M | 59.80M | 61.16M | 73.03M | 109.75M | 164.22M | 189.81M | 192.03M | 193.00M | 176.88M | 139.56M | 114.80M | 92.82M | 68.92M | 55.68M | 58.44M | 64.95M | 56.33M | 49.00M | 42.31M |
|
Payables
|
11.81M | 8.14M | 7.89M | 7.53M | 7.35M | 7.94M | 1.16M | 10.55M | 10.73M | 9.02M | 8.63M | 9.06M | 10.38M | 10.13M | 12.51M | 11.98M | 10.30M | 10.27M | 9.58M | 21.72M | 19.13M | 27.31M | 24.27M | 26.30M | 32.11M | 41.10M | 36.16M | 38.22M | 45.40M | 58.85M | 46.61M | 52.44M | 55.03M | 50.60M | 46.81M | 46.77M | 50.27M | 43.74M | 48.14M | 50.18M | 50.29M | 45.73M | 51.09M | 54.18M | 48.62M | 49.88M | 59.80M | 61.16M | 73.03M | 109.75M | 164.22M | 189.81M | 192.03M | 193.00M | 176.88M | 139.56M | 114.80M | 92.82M | 68.92M | 55.68M | 58.44M | 64.95M | 56.33M | 49.00M | 42.31M |
|
Accumulated Expenses
|
| | | | | 14.64M | 15.31M | 15.57M | 17.34M | 21.07M | 16.74M | 17.57M | 17.84M | 21.65M | 19.54M | 20.34M | 19.96M | 19.15M | 20.67M | 37.05M | 34.01M | 28.73M | 36.23M | 34.25M | 32.61M | 29.40M | 28.32M | 28.96M | 30.65M | 33.24M | 28.75M | 31.07M | 32.04M | 34.27M | 31.59M | 32.56M | 31.67M | 33.33M | 31.69M | 34.58M | 34.68M | 31.31M | 37.20M | 36.27M | 39.96M | 35.54M | 53.38M | 52.15M | 54.88M | 65.58M | 74.73M | 65.41M | 70.95M | 72.61M | 69.68M | 56.02M | 57.42M | 52.30M | 51.61M | 46.61M | 54.28M | 47.65M | 50.06M | 45.26M | 41.86M |
|
Other Accumulated Expenses
|
| | | | | 4.71M | 4.06M | 4.34M | 4.16M | 4.00M | 5.18M | 5.57M | 5.86M | 16.35M | 22.15M | 16.82M | 17.34M | 18.30M | 19.65M | 28.30M | 32.55M | 32.07M | 30.43M | 28.75M | 30.59M | 30.07M | 30.00M | 28.53M | 30.16M | 28.87M | 29.51M | 29.07M | 30.70M | 28.76M | 29.70M | 29.21M | 30.57M | 29.30M | 29.89M | 29.76M | 29.62M | 26.94M | 27.39M | 25.04M | 25.68M | 25.41M | 24.62M | 24.79M | 25.52M | 25.31M | 26.44M | 26.87M | 33.10M | 35.88M | 35.91M | 32.23M | 32.65M | 34.85M | 34.30M | 35.61M | 34.89M | 34.42M | 33.98M | 30.29M | 29.27M |
|
Short term Debt
|
| -5.73M | | -6.05M | -6.39M | 7.96M | 9.49M | 10.97M | 11.89M | 17.00M | 22.96M | 3.96M | 34.27M | 33.68M | 0.34M | 0.23M | 0.15M | 8.48M | 19.40M | 11.71M | 4.61M | 3.61M | 6.61M | 3.10M | 0.09M | 8.07M | 6.05M | 2.03M | 2.27M | 2.25M | | | | 6.88M | 5.62M | 6.25M | 7.45M | 5.24M | | | | | | | | 2.42M | | 3.43M | 7.50M | 7.50M | 8.25M | 7.50M | 7.50M | 7.50M | 12.50M | 15.80M | 6.91M | 6.79M | 4.10M | 4.10M | 4.10M | 4.41M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 5.13M | 4.94M | 4.88M | 4.96M | 4.88M | 4.73M | 4.51M | 4.80M | 4.38M | 4.36M | 4.09M | 4.03M | 4.14M | 4.49M | 4.13M | 3.58M | 3.29M | 2.78M | 2.60M | 2.36M | 2.08M | 2.06M | 2.09M | 1.69M | 1.31M | 0.85M |
|
Current Taxes
|
| | | | | | | | 0.60M | | | | | 1.55M | | | | 2.40M | 2.37M | 2.53M | 2.72M | 2.57M | 2.64M | 2.80M | 2.54M | 2.41M | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 7.31M | 29.14M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 0.54M | 0.56M | 0.62M | 0.64M | 1.98M | 1.72M | 1.74M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | 35.25M | 37.39M | 41.44M | 44.73M | 51.09M | 53.50M | 36.16M | 68.36M | 72.59M | 38.13M | 38.19M | 37.38M | 44.91M | 55.48M | 75.18M | 65.55M | 67.00M | 76.44M | 73.16M | 74.11M | 86.05M | 77.69M | 73.92M | 84.71M | 97.09M | 79.90M | 89.61M | 94.22M | 94.59M | 87.64M | 88.44M | 91.95M | 85.39M | 89.79M | 94.14M | 93.49M | 85.47M | 99.00M | 98.78M | 96.67M | 93.42M | 121.66M | 122.06M | 144.66M | 199.77M | 283.25M | 268.66M | 276.79M | 279.13M | 264.91M | 216.03M | 183.58M | 156.08M | 128.44M | 110.11M | 120.68M | 120.40M | 109.05M | 96.17M | 85.54M |
|
Capital Leases
|
| 0.41M | | 0.58M | 0.51M | 0.47M | 0.42M | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 56.78M | | 50.30M | 48.71M | 45.56M | 42.40M | 38.99M | 34.06M | 25.05M | 16.78M | 32.27M | 0.23M | 0.18M | 0.14M | 0.12M | 0.11M | 0.09M | 0.14M | 53.09M | 60.75M | 70.47M | 68.66M | 68.66M | 71.92M | 81.30M | 65.27M | 77.74M | 70.24M | 84.75M | 36.17M | 35.34M | 95.33M | 92.26M | 92.31M | 90.49M | 83.13M | 77.94M | 75.49M | 70.61M | 70.56M | 70.97M | 67.65M | 49.10M | 56.04M | 55.83M | 96.03M | 114.99M | 102.75M | 181.76M | 223.63M | 208.88M | 133.07M | 148.74M | 138.44M | 31.00M | | | | | | | | | |
|
Convertible Debt
|
| 62.51M | | 56.35M | 55.10M | 53.51M | 51.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 1.32M | | | | 1.56M | | | | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | 11.68M | | | | 10.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 0.30M | 0.32M | 0.45M | 0.44M | 0.43M | 0.47M | 0.50M | 0.49M | 0.47M | 0.55M | 0.56M | 0.62M | 0.69M | 0.65M | 0.63M | 0.60M | 0.60M | 0.65M | 0.67M | 0.69M | 0.73M | 0.75M | 0.87M | 0.65M | 0.43M | 0.51M | 0.53M | 0.53M | 0.53M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.06M | 0.10M | | | | | | | 16.85M | 17.66M | 18.48M | 19.54M | 20.02M | 19.14M | 19.69M | 16.60M | 18.48M | 18.95M | 12.19M | 12.59M | 13.15M | 13.75M | 14.35M | 14.76M | 0.10M | | | | 0.10M | | 7.79M | 7.82M | 32.48M | 7.55M | 6.86M | 6.87M | 29.52M | 6.86M | 9.52M | 9.39M | 0.19M | 0.21M | 0.22M | 0.24M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.49M | 26.58M | 25.05M | 19.07M | 22.96M | 21.64M | 20.49M | 15.23M | 18.78M | 17.85M | 16.64M | 10.85M | 13.73M | 11.16M | 9.98M | 4.88M | 7.43M | 6.44M | 5.82M | 2.66M | 4.49M | 4.74M | 4.41M | 1.78M | 3.31M | 2.77M | 2.20M |
|
Other Non-Current Liabilities
|
| 3.55M | 0.49M | | | 16.84M | 16.73M | 16.18M | 16.05M | 22.44M | 14.73M | 14.35M | 14.56M | 5.20M | 7.73M | 7.84M | 7.91M | 4.99M | 4.75M | 2.50M | 4.15M | 4.90M | 5.25M | 4.85M | 4.48M | 4.83M | 4.78M | 4.96M | 5.04M | 7.41M | 7.60M | 8.08M | 7.68M | 9.28M | 8.96M | 8.88M | 8.77M | 8.67M | 4.81M | 8.52M | 8.75M | 4.87M | 5.99M | 6.59M | 7.90M | 8.00M | 5.53M | 15.00M | 7.50M | 9.00M | 14.04M | 12.51M | 14.42M | 18.00M | 13.00M | 9.19M | 9.91M | 10.60M | 11.34M | 11.64M | 11.20M | 10.12M | 10.20M | 10.30M | 10.35M |
|
Total Non-Current Liabilities
|
| 106.97M | -0.49M | | | 80.81M | 79.79M | 80.43M | 78.79M | 76.20M | 70.38M | 68.43M | 68.59M | 91.60M | 60.42M | 55.14M | 54.82M | 82.59M | 94.84M | 181.64M | 182.29M | 189.90M | 194.67M | 190.26M | 193.22M | 219.43M | 194.48M | 195.13M | 200.46M | 229.17M | 164.90M | 172.76M | 239.63M | 220.69M | 214.74M | 213.45M | 210.91M | 200.13M | 220.61M | 223.76M | 221.60M | 214.01M | 219.59M | 196.54M | 201.02M | 194.07M | 263.14M | 286.51M | 296.12M | 426.28M | 546.32M | 515.64M | 445.38M | 480.11M | 455.61M | 291.59M | 228.17M | 202.81M | 168.91M | 152.18M | 161.53M | 160.18M | 147.82M | 131.28M | 119.74M |
|
Total Liabilities
|
| 110.52M | | | | 97.65M | 96.52M | 96.60M | 94.84M | 98.64M | 85.11M | 82.77M | 83.15M | 96.80M | 68.16M | 62.98M | 62.73M | 87.58M | 99.59M | 184.14M | 186.44M | 194.80M | 199.92M | 195.11M | 197.71M | 224.25M | 199.25M | 200.09M | 205.49M | 236.58M | 172.50M | 180.84M | 247.31M | 229.97M | 223.69M | 222.33M | 219.68M | 208.81M | 225.43M | 232.28M | 230.34M | 218.87M | 225.58M | 203.13M | 208.92M | 202.06M | 268.68M | 301.51M | 303.62M | 435.28M | 560.36M | 528.15M | 459.80M | 498.11M | 468.61M | 300.78M | 238.08M | 213.41M | 180.25M | 163.82M | 172.73M | 170.29M | 158.03M | 141.58M | 130.09M |
|
Total Debt
|
| 51.05M | | 44.26M | 42.31M | 53.51M | 51.90M | 49.96M | 45.95M | 42.05M | 39.74M | 36.23M | 34.51M | 33.86M | 0.48M | 0.36M | 0.26M | 8.58M | 19.54M | 64.80M | 65.36M | 74.07M | 75.27M | 71.76M | 72.01M | 89.37M | 71.32M | 79.77M | 72.51M | 87.00M | 36.17M | 35.34M | 95.33M | 99.13M | 97.94M | 96.74M | 90.59M | 83.18M | 75.49M | 70.61M | 70.56M | 70.97M | 67.65M | 49.10M | 56.04M | 58.26M | 96.03M | 118.42M | 110.25M | 189.26M | 231.88M | 216.38M | 140.57M | 156.24M | 150.94M | 46.80M | 6.91M | 6.79M | 4.10M | 4.10M | 4.10M | 4.41M | | | |
|
Common Equity
|
| 246.07M | | | | 246.01M | | 249.28M | 251.10M | 249.30M | 249.54M | 234.48M | 218.19M | 209.12M | 213.24M | 211.55M | 212.77M | 160.67M | 160.27M | 157.24M | 150.03M | 130.33M | 133.58M | 136.55M | 142.02M | 141.34M | 160.78M | 144.28M | 159.24M | 151.80M | 195.89M | 201.65M | 209.35M | 237.72M | 236.10M | 236.87M | 237.25M | 218.20M | 216.01M | 164.69M | 163.65M | 163.50M | 161.40M | 149.07M | 148.92M | 154.91M | 173.67M | 192.13M | 216.80M | 297.53M | 356.07M | 410.81M | 422.71M | 451.48M | 451.93M | 470.35M | 469.66M | 467.65M | 468.19M | 439.06M | 424.69M | 418.96M | 418.21M | 412.24M | 408.14M |
|
Shareholder's Equity
|
| 246.07M | | | | 246.01M | 247.21M | 249.28M | 251.10M | 249.30M | 249.54M | 234.48M | 218.19M | 209.12M | 213.24M | 211.55M | 212.77M | 160.67M | 160.27M | 157.24M | 150.03M | 130.33M | 133.58M | 136.55M | 142.02M | 141.34M | 160.78M | 144.28M | 159.24M | 151.80M | 195.89M | 201.65M | 209.35M | 237.72M | 236.10M | 236.87M | 237.25M | 218.20M | 216.01M | 164.69M | 163.65M | 163.50M | 161.40M | 149.07M | 148.92M | 154.91M | 173.67M | 192.13M | 216.80M | 297.53M | 356.07M | 410.81M | 422.71M | 451.48M | 451.93M | 470.35M | 469.66M | 467.65M | 468.19M | 439.06M | 424.69M | 418.96M | 418.21M | 412.24M | 408.14M |
|
Liabilities and Shareholders Equity
|
418.04M | 356.59M | 354.42M | 353.42M | 356.87M | 343.66M | 343.73M | 345.88M | 345.94M | 347.94M | 334.65M | 317.25M | 301.34M | 305.92M | 281.40M | 274.53M | 275.50M | 248.25M | 259.86M | 341.38M | 336.47M | 325.13M | 333.50M | 331.65M | 339.73M | 365.60M | 360.04M | 344.37M | 364.74M | 388.38M | 368.39M | 382.49M | 456.66M | 467.69M | 459.79M | 459.20M | 456.94M | 427.00M | 441.44M | 396.97M | 393.99M | 382.37M | 386.98M | 352.20M | 357.84M | 356.97M | 442.35M | 493.64M | 520.42M | 732.81M | 916.43M | 938.96M | 882.51M | 949.59M | 920.54M | 771.13M | 707.74M | 681.06M | 648.44M | 602.88M | 597.42M | 589.25M | 576.24M | 553.82M | 538.23M |
|
Retained Earnings
|
| | | | | 5.40M | 5.61M | 7.18M | 8.97M | 9.50M | 8.91M | -5.59M | -23.19M | -32.72M | -31.56M | -33.02M | -32.11M | -84.69M | -85.47M | -88.66M | -96.26M | -116.47M | -113.54M | -110.97M | -105.96M | -112.06M | -93.03M | -110.27M | -96.21M | -104.09M | -106.63M | -101.78M | -95.06M | -67.11M | -65.28M | -63.93M | -64.37M | -84.06M | -85.83M | -137.50M | -140.63M | -141.78M | -143.86M | -158.01M | -159.35M | -154.74M | -135.29M | -123.74M | -100.31M | -22.73M | 39.25M | 92.14M | 126.94M | 159.98M | 195.16M | 216.51M | 229.32M | 232.62M | 241.05M | 225.00M | 221.81M | 218.06M | 217.57M | 210.91M | 206.14M |
|
Treasury Shares
|
| | | | | | | | | 0.53M | | 0.07M | | 0.66M | | | | 0.55M | | 0.65M | 0.66M | 0.66M | 0.78M | 0.63M | 0.59M | | 0.70M | 0.56M | | 0.53M | 0.63M | 0.51M | 0.52M | 0.52M | 0.63M | 0.62M | 0.62M | 0.59M | 0.99M | 1.04M | 1.01M | 1.00M | 1.38M | 1.40M | 1.39M | 1.35M | 1.21M | 1.04M | 1.04M | 1.04M | 0.77M | 0.71M | 0.67M | 0.67M | 0.60M | 0.57M | 0.56M | 0.55M | 0.58M | 0.56M | 0.55M | 0.54M | 0.31M | 0.30M | 0.29M |