|
Cash & Equivalents
|
17.29M | 16.81M | 14.14M | 11.88M | 28.95M | 28.95M | 28.95M | 14.76M | 25.50M | 31.45M | 26.67M | 26.66M | 26.70M | 69.16M | 58.20M | 24.36M | 29.48M | 23.99M | 28.56M | 22.34M | 22.78M | 17.93M | 35.06M | 50.80M | 71.02M | 20.79M | 7.70M | 12.88M | 22.56M | 10.93M | 20.28M | 16.98M | 13.68M | 14.88M | 14.30M | 22.33M | 28.86M | 29.00M | 23.54M | 24.43M | 34.99M | 33.68M | 34.90M | 28.95M | 36.59M | 57.61M | 59.03M | 78.46M | 48.76M | 38.37M | 32.31M | 28.88M | 35.59M | 27.60M | 20.64M | 17.39M | 11.65M | 20.53M | 12.40M | 21.57M | 20.27M | 19.48M | 15.99M | 15.67M |
|
Short-term Investments
|
| | | | 1.06M | 0.76M | 0.61M | 0.46M | 0.29M | 0.09M | | | | | | 28.97M | 28.19M | 24.26M | 21.13M | 25.23M | 28.51M | 93.96M | 75.85M | 48.97M | 25.70M | 70.51M | 76.35M | 63.40M | 45.12M | 39.12M | 30.63M | 42.65M | 47.01M | 90.99M | 97.61M | 96.67M | 88.72M | 71.43M | 72.66M | 60.69M | 50.73M | 99.43M | 101.57M | 106.17M | 97.00M | 74.12M | 63.81M | 41.50M | 80.60M | 70.19M | 74.74M | 74.95M | 66.57M | 67.08M | 63.87M | 61.62M | 54.20M | 51.65M | 58.79M | 53.99M | 60.19M | 61.44M | 62.03M | 62.84M |
|
Cash & Current Investments
|
17.29M | 16.81M | 14.14M | 11.88M | 30.01M | 29.71M | 29.56M | 15.22M | 25.78M | 31.54M | 26.67M | 26.66M | 26.70M | 69.16M | 58.20M | 53.33M | 57.68M | 48.26M | 49.70M | 47.57M | 51.29M | 111.89M | 110.91M | 99.76M | 96.72M | 91.30M | 84.05M | 76.28M | 67.68M | 50.05M | 50.91M | 59.63M | 60.70M | 105.86M | 111.91M | 119.00M | 117.58M | 100.43M | 96.20M | 85.11M | 85.72M | 133.10M | 136.47M | 135.12M | 133.59M | 131.72M | 122.84M | 119.96M | 129.36M | 108.56M | 107.05M | 103.83M | 102.15M | 94.68M | 84.50M | 79.01M | 65.85M | 72.18M | 71.19M | 75.56M | 80.45M | 80.92M | 78.03M | 78.51M |
|
Receivables - Net
|
| -0.01M | 0.16M | | 4.79M | -0.01M | 4.42M | 4.78M | 6.10M | 5.02M | 3.73M | 3.95M | 4.44M | 4.73M | 5.87M | 7.03M | | 4.94M | 4.48M | 7.37M | 1.30M | 1.40M | 5.42M | 0.40M | 5.79M | 4.09M | 5.15M | 7.44M | 6.87M | 5.58M | 7.93M | 10.48M | 0.23M | 1.40M | 1.38M | 1.71M | 8.75M | 13.76M | 13.43M | 14.50M | 1.80M | 1.63M | 2.63M | 16.24M | 21.17M | 18.25M | 22.86M | 22.44M | 25.13M | 25.64M | 26.84M | 28.15M | 34.43M | 25.24M | 22.18M | 24.55M | 35.50M | 22.54M | 23.74M | 24.36M | 29.78M | 26.34M | 31.39M | 29.77M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.70M | 1.40M | 2.00M | | | | | | | | | | | | | | 3.29M | 5.67M | 2.66M | 4.70M | 4.60M | 5.70M | 4.50M | 4.00M | 4.80M | 3.90M | 4.00M | 5.60M | 2.00M | 1.80M | 1.80M | 2.40M | 2.70M | 3.30M | 2.90M |
|
Receivables
|
| -0.01M | 0.16M | | 4.79M | -0.01M | 4.42M | 4.78M | 6.10M | 5.02M | 3.73M | 3.95M | 4.44M | 4.73M | 5.87M | 7.03M | | 4.94M | 4.48M | 7.37M | 1.30M | 1.40M | 5.42M | 0.40M | 5.79M | 4.09M | 5.15M | 7.44M | 7.87M | 6.28M | 9.33M | 12.48M | 0.23M | 1.40M | 1.38M | 1.71M | 8.75M | 13.76M | 13.43M | 14.50M | 1.80M | 1.63M | 2.63M | 16.24M | 21.17M | 21.55M | 28.54M | 25.10M | 29.83M | 30.25M | 32.54M | 32.65M | 38.43M | 30.04M | 26.07M | 28.55M | 41.10M | 24.54M | 25.54M | 26.16M | 32.18M | 29.04M | 34.69M | 32.67M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 4.86M | | | | 2.22M | 2.99M | 4.10M | 3.86M | 3.19M | 2.97M | 3.35M | 3.90M | 5.04M | 4.41M | 4.05M | 3.52M | 4.30M | 3.43M | 2.84M | 3.69M | 3.08M | 4.34M | 4.63M | 5.45M | 5.16M | 5.67M | 4.54M | 4.28M | 5.10M | 4.09M | 6.71M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 8.20M | | | | 12.73M | 13.12M | 9.59M | 8.98M | 7.62M | 8.29M | 8.76M | 8.30M | 7.49M | 8.51M | 8.16M | 10.73M | 10.16M | 9.73M | 10.09M | 9.64M | 10.46M | 11.44M | 12.81M | 15.45M | 14.33M | 16.02M | 13.88M | 15.18M | 18.16M | 20.19M | 24.54M | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.88M | 1.44M | | 5.96M | -3.17M | 9.97M | 9.59M | 6.44M | 8.90M | 9.37M | 9.68M | 10.18M | 11.76M | 12.76M | 12.69M | 13.06M | 11.31M | 13.38M | 13.50M | 14.96M | 16.11M | 13.68M | 12.84M | 10.81M | 11.26M | 12.11M | 12.20M | 12.53M | 12.92M | 12.21M | 14.25M | 14.46M | 13.16M | 12.93M | 13.32M | 13.54M | 15.78M | 17.45M | 20.91M | 19.49M | 21.68M | 18.43M | 19.46M | 23.25M | 24.29M | 31.25M | 29.42M | 26.79M | 28.52M | 27.76M | 28.33M | 29.00M | 36.61M | 40.61M | 42.66M | 39.87M | 39.86M | 36.29M | 36.54M | 38.15M | 48.16M | 54.53M | 53.14M |
|
Prepaid Assets
|
| | | | 0.68M | 1.19M | 0.86M | 1.08M | 0.81M | 1.14M | 1.02M | 3.24M | 2.04M | 1.37M | 0.74M | 1.07M | 0.85M | 1.66M | 1.42M | 2.43M | 1.93M | 1.93M | 1.41M | 1.53M | 4.75M | 6.33M | 5.34M | 5.46M | 1.80M | 3.46M | 3.26M | 4.08M | 2.33M | 4.26M | 4.97M | 7.36M | 7.03M | 4.96M | 8.76M | 5.80M | 6.02M | 5.37M | 6.45M | 6.48M | 5.42M | 7.01M | 8.63M | 6.23M | 5.82M | 10.09M | 3.03M | 4.42M | 4.56M | 5.68M | 3.65M | 4.72M | 3.22M | 3.59M | 3.81M | 4.15M | 3.64M | 6.09M | 4.59M | 5.70M |
|
Current Assets
|
| | | | 41.76M | 39.47M | 33.03M | 30.67M | 39.74M | 46.60M | 40.79M | 43.54M | 44.00M | 87.44M | 77.77M | 74.50M | 78.15M | 67.08M | 70.32M | 72.65M | 74.89M | 136.42M | 144.47M | 128.42M | 130.41M | 119.44M | 112.21M | 108.03M | 94.11M | 75.72M | 74.31M | 88.43M | 89.90M | 133.78M | 141.20M | 150.15M | 146.90M | 134.92M | 135.84M | 126.32M | 128.11M | 178.32M | 178.97M | 177.30M | 183.43M | 181.27M | 185.59M | 178.05M | 187.10M | 172.81M | 164.67M | 164.73M | 170.14M | 162.22M | 150.94M | 150.94M | 144.44M | 138.17M | 135.03M | 140.61M | 152.02M | 161.51M | 168.53M | 167.13M |
|
Construction in Progress
|
| | | | | | | | 0.04M | | | | 0.06M | | | | 0.15M | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 2.39M | 2.27M | 2.14M | 2.04M | 2.03M | 1.92M | 1.87M | 1.80M | 1.70M | 1.59M | 1.64M | 1.85M | 2.19M | 3.17M | 3.62M | 3.88M | 3.78M | 3.80M | 3.82M | 3.71M | 3.55M | 3.38M | 3.22M | 3.21M | 2.98M | 2.84M | 2.67M | 2.34M | 2.12M | 1.97M | 2.16M | 3.12M | 8.13M | 16.09M | 15.35M | 15.22M | 14.90M | 14.65M | 14.53M | 14.26M | 13.87M | 13.28M | 12.81M | 12.68M | 12.21M | 11.66M | 11.20M | 10.65M | 10.97M | 10.83M | 10.25M | 9.25M | 8.64M | 8.10M | 7.78M | 7.44M | 7.15M | 7.05M | 6.89M | 6.58M |
|
Goodwill
|
| | | | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M |
|
Intangibles
|
| | | | 1.95M | | 1.85M | 1.80M | 1.75M | 1.70M | 2.02M | 2.02M | 1.55M | 1.50M | 1.45M | 1.40M | 1.34M | 1.29M | 1.24M | 1.19M | 2.02M | 1.09M | 1.04M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 2.02M | 0.49M | 0.43M | 0.39M | 0.33M | 0.28M | 0.23M | 0.18M | 0.13M | 0.08M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 3.27M | 1.32M | 3.17M | 3.11M | 3.06M | 3.01M | 3.33M | 3.33M | 2.86M | 2.81M | 2.76M | 2.71M | 2.66M | 2.61M | 2.56M | 2.51M | 3.33M | 2.41M | 2.36M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 1.80M | 1.75M | 1.70M | 1.65M | 1.60M | 1.55M | 1.50M | 1.45M | 1.40M | 1.35M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M |
|
Long-Term Deferred Tax
|
182.10M | | | | 189.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.33M | -0.21M | | 0.45M | 0.41M | 0.13M | 0.41M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.31M | 0.30M | 0.51M | 0.46M | 0.62M | 0.62M | 2.58M | 2.34M | 2.29M | 2.21M | 4.15M | 4.11M | 4.30M | 4.15M | 4.13M | 4.06M | 4.01M | 3.95M | 4.05M | 4.96M | 4.80M | 4.62M | 4.52M | 4.47M | 4.41M | 4.49M | 7.37M | 9.71M | 8.77M | 12.21M | 21.62M | 20.45M | 23.99M | 23.82M | 5.88M | 20.88M | 22.29M | 10.25M | 11.43M | 11.71M | 13.28M | 14.79M | 16.80M | 11.52M | 12.18M | 15.93M |
|
Non-Current Assets
|
| | | | 6.41M | 6.21M | 6.07M | 5.88M | 5.63M | 5.42M | 5.27M | 5.12M | 3.24M | 4.77M | 4.78M | 4.94M | 3.53M | 6.15M | 6.53M | 6.74M | 4.92M | 6.81M | 6.93M | 6.76M | 4.49M | 8.50M | 8.24M | 8.10M | 3.72M | 9.22M | 9.18M | 8.65M | 2.65M | 10.64M | 10.65M | 11.50M | 8.46M | 41.01M | 38.79M | 38.12M | 15.03M | 37.04M | 36.52M | 36.05M | 13.87M | 39.31M | 37.63M | 40.89M | 12.21M | 49.09M | 51.78M | 50.67M | 10.97M | 47.12M | 47.92M | 54.91M | 8.64M | 50.97M | 50.47M | 48.93M | 7.15M | 45.26M | 44.54M | 48.06M |
|
Assets
|
34.49M | 32.50M | 29.89M | 32.16M | 48.17M | 45.68M | 39.10M | 36.55M | 45.37M | 52.02M | 46.06M | 48.65M | 48.92M | 92.21M | 82.55M | 79.44M | 83.38M | 73.23M | 76.85M | 79.39M | 81.78M | 143.22M | 151.41M | 135.19M | 139.40M | 127.94M | 120.45M | 116.12M | 103.48M | 84.94M | 83.48M | 97.09M | 98.24M | 144.42M | 151.85M | 161.66M | 163.46M | 175.93M | 174.63M | 164.44M | 165.53M | 215.36M | 215.49M | 213.35M | 221.41M | 220.58M | 223.22M | 218.95M | 237.50M | 221.91M | 216.46M | 215.40M | 218.09M | 209.34M | 198.86M | 205.84M | 197.75M | 189.14M | 185.50M | 189.54M | 200.92M | 206.78M | 213.07M | 215.19M |
|
Accounts Payables
|
4.42M | -1.52M | -0.91M | 3.08M | 3.23M | 5.23M | 4.68M | 3.78M | 4.68M | 4.15M | 3.51M | 5.70M | 7.19M | 3.89M | 5.04M | 4.08M | 5.67M | 3.49M | 3.17M | 4.12M | 9.88M | 10.51M | 5.76M | 6.81M | 5.22M | 6.24M | 7.19M | 6.86M | 8.59M | 8.79M | 9.56M | 12.50M | 10.97M | 11.23M | 11.31M | 14.33M | 18.59M | 20.91M | 21.06M | 19.96M | 22.18M | 20.18M | 18.83M | 19.24M | 24.21M | 22.54M | 30.89M | 26.19M | 35.61M | 31.47M | 29.36M | 29.82M | 33.00M | 36.44M | 37.49M | 38.52M | 23.84M | 16.62M | 16.74M | 15.86M | 21.70M | 27.68M | 30.52M | 25.47M |
|
Payables
|
4.42M | -1.52M | -0.91M | 3.08M | 3.23M | 5.23M | 4.68M | 3.78M | 4.68M | 4.15M | 3.51M | 5.70M | 7.19M | 3.89M | 5.04M | 4.08M | 5.67M | 3.49M | 3.17M | 4.12M | 9.88M | 10.51M | 5.76M | 6.81M | 5.22M | 6.24M | 7.19M | 6.86M | 8.59M | 8.79M | 9.56M | 12.50M | 10.97M | 11.23M | 11.31M | 14.33M | 18.59M | 20.91M | 21.06M | 19.96M | 22.18M | 20.18M | 18.83M | 19.24M | 24.21M | 22.54M | 30.89M | 26.19M | 35.61M | 31.47M | 29.36M | 29.82M | 33.00M | 36.44M | 37.49M | 38.52M | 23.84M | 16.62M | 16.74M | 15.86M | 21.70M | 27.68M | 30.52M | 25.47M |
|
Accumulated Expenses
|
0.10M | -1.71M | -0.58M | | 6.00M | -0.65M | -0.67M | 5.69M | 5.83M | 7.50M | 6.58M | 8.09M | 7.62M | 8.15M | 8.75M | 12.06M | 9.81M | 8.84M | 10.62M | 12.55M | 8.44M | 7.10M | 6.91M | 8.11M | 9.85M | 9.22M | 9.44M | 10.17M | 11.22M | 9.49M | 9.79M | 10.68M | 11.71M | 10.36M | 12.51M | 16.76M | 19.80M | 18.40M | 16.65M | 18.45M | 20.95M | 17.20M | 16.86M | 19.55M | 24.75M | 19.75M | 23.21M | 26.18M | 25.67M | 16.95M | 18.27M | 20.06M | 25.20M | 19.29M | 17.51M | 19.62M | 19.23M | 16.15M | 15.05M | 15.88M | 18.94M | 16.93M | 20.90M | 21.82M |
|
Other Accumulated Expenses
|
| | | | | | | | 2.38M | | 2.59M | 2.98M | 2.58M | 2.73M | 3.46M | 4.36M | 0.73M | 1.41M | 1.32M | 2.05M | 0.85M | 0.66M | 0.61M | 0.70M | 0.89M | 0.61M | 0.59M | 0.63M | 0.60M | 0.60M | 0.62M | 1.01M | 1.74M | 0.79M | 1.37M | 3.16M | 2.53M | 1.68M | 3.93M | 3.23M | 4.76M | 3.13M | 2.72M | 4.15M | 5.73M | 3.49M | 6.41M | 4.99M | 3.23M | 3.27M | 5.95M | 6.38M | 5.04M | 4.32M | 3.93M | 5.50M | 4.26M | 3.90M | 3.00M | 4.11M | 3.60M | 3.29M | 3.74M | 4.15M |
|
Short term Debt
|
| | | | 1.75M | 1.81M | 1.88M | | 2.52M | 3.10M | 3.69M | 4.92M | 4.83M | 4.47M | 2.16M | 3.64M | 3.37M | 3.27M | | | | 0.59M | 2.52M | 1.45M | 2.96M | 4.53M | 6.13M | 4.97M | 6.93M | 7.69M | 5.55M | | | 1.43M | 3.57M | 5.71M | 7.86M | | 4.50M | 4.99M | 5.02M | 4.81M | 4.95M | 4.98M | 8.52M | 9.94M | 9.33M | 9.99M | 14.70M | 15.01M | 28.68M | 42.38M | 56.16M | 18.00M | 16.54M | 18.78M | 20.00M | 20.12M | 18.78M | 18.52M | 19.30M | 20.10M | 28.12M | 36.25M |
|
Current Leases
|
| | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.71M | 1.59M | 1.61M | 1.75M | 1.79M | 1.86M | 1.92M | 1.49M | 1.52M | 1.62M | 1.91M | 1.97M | 1.99M | 2.01M | 2.10M | 2.16M | 2.18M | 2.27M | 2.45M | 2.19M | 2.22M | 2.26M | 2.27M | 2.53M | 2.60M | 2.61M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 2.47M | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.03M | -0.13M | | 0.25M | -0.09M | -0.12M | 0.07M | 0.11M | 0.20M | 0.14M | 0.72M | 0.08M | 0.17M | 0.15M | 0.11M | 0.18M | 0.28M | 0.27M | 0.56M | 0.38M | 0.37M | 0.58M | 0.31M | 0.55M | 0.61M | 0.77M | 0.89M | 0.15M | 0.47M | 0.40M | 0.69M | 0.45M | 0.64M | 0.68M | 0.53M | 0.50M | 0.76M | 0.67M | 0.56M | 0.57M | 1.14M | 0.71M | 0.56M | 0.58M | 1.06M | 0.87M | 0.74M | 0.67M | 1.26M | 0.97M | 0.75M | 0.59M | 1.69M | 1.36M | 0.94M | 2.00M | 2.17M | 1.10M | 1.82M | 1.40M | 2.45M | 2.21M | 2.28M |
|
Total Current Liabilities
|
| | | | 19.70M | 22.31M | 22.11M | 14.18M | 21.11M | 27.38M | 22.66M | 27.30M | 25.61M | 27.66M | 26.38M | 42.59M | 39.42M | 27.23M | 21.71M | 21.15M | 29.19M | 22.76M | 22.22M | 19.92M | 21.86M | 22.82M | 25.74M | 22.89M | 26.89M | 26.44M | 25.30M | 23.87M | 23.13M | 23.66M | 28.06M | 43.20M | 52.68M | 47.59M | 50.78M | 45.56M | 50.34M | 45.09M | 43.15M | 46.19M | 59.97M | 54.76M | 65.81M | 64.72M | 78.56M | 66.66M | 79.28M | 95.02M | 117.06M | 77.57M | 75.08M | 80.12M | 67.52M | 57.24M | 53.88M | 54.34M | 63.61M | 69.69M | 84.36M | 88.43M |
|
Capital Leases
|
| | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 3.13M | 2.65M | 2.16M | 4.91M | 4.70M | 4.13M | 7.41M | 8.23M | 2.90M | 2.48M | | | | | 9.85M | 9.86M | 9.87M | 9.29M | 17.37M | 18.41M | 16.85M | 15.30M | 13.73M | 14.38M | 12.44M | 10.46M | 11.91M | 29.78M | 29.80M | 28.39M | 26.26M | 24.14M | 22.01M | 39.43M | 39.33M | 39.37M | 39.41M | 39.46M | 39.50M | 39.55M | 39.59M | 54.62M | 54.68M | 54.67M | 54.72M | 54.77M | 41.06M | 27.36M | 13.64M | 54.83M | 54.84M | 59.79M | 59.80M | 64.83M | 64.84M | 64.85M | 64.86M | 64.88M | 56.77M | 48.66M |
|
Non-Current Deffered Revenue
|
3.00M | | | | 3.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 0.99M | 0.95M | 0.95M | 0.93M | 0.87M | 0.85M | 0.79M | 0.79M | 0.79M | 0.79M | 0.75M | 0.75M | 0.74M | 0.74M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.31M | 18.72M | 18.46M | 18.41M | 18.00M | 17.61M | 17.26M | 16.87M | 16.70M | 16.32M | 16.08M | 16.26M | 16.79M | 16.22M | 15.70M | 15.33M | 14.96M | 14.45M | 14.08M | 13.75M | 13.47M | 12.85M | 12.27M | 11.66M | 11.94M | 11.40M | 10.67M |
|
Other Non-Current Liabilities
|
| | | | 8.46M | 1.59M | 10.08M | 4.64M | 7.98M | 12.44M | 8.75M | 7.88M | 5.90M | 10.98M | 10.29M | 22.71M | 20.39M | 11.36M | 7.65M | 3.93M | 10.48M | 4.19M | 3.98M | 2.42M | 1.26M | 1.31M | 1.36M | 1.40M | 1.59M | 1.62M | 1.63M | 0.63M | 0.61M | 0.78M | 1.33M | 2.52M | 4.25M | 0.09M | 0.16M | 0.24M | 0.33M | 0.40M | 0.71M | 1.12M | 1.17M | 1.87M | 2.17M | 2.40M | 2.34M | 3.28M | 3.13M | 3.25M | 3.50M | 2.41M | 2.80M | 2.83M | 3.24M | 3.43M | 3.62M | 3.80M | 3.89M | 4.03M | 4.37M | 5.22M |
|
Total Non-Current Liabilities
|
| | | | 15.97M | 24.97M | 15.77M | 15.74M | 19.07M | 20.27M | 18.80M | 23.86M | 23.91M | 20.44M | 17.31M | 21.09M | 20.20M | 17.00M | 24.99M | 28.19M | 29.77M | 29.10M | 36.90M | 37.24M | 43.37M | 43.09M | 44.45M | 42.42M | 44.10M | 41.83M | 42.56M | 59.27M | 58.70M | 58.04M | 60.07M | 67.34M | 74.69M | 106.34M | 108.83M | 103.39M | 108.16M | 102.55M | 100.26M | 103.00M | 116.44M | 126.08M | 136.82M | 135.47M | 149.54M | 138.22M | 136.56M | 138.08M | 146.03M | 147.36M | 144.37M | 153.99M | 141.07M | 135.54M | 131.57M | 131.46M | 140.13M | 146.51M | 152.53M | 147.76M |
|
Total Liabilities
|
13.04M | 15.51M | 17.81M | 19.85M | 24.43M | 26.56M | 25.86M | 20.38M | 27.05M | 32.71M | 27.54M | 31.74M | 29.81M | 31.42M | 27.60M | 43.79M | 40.59M | 28.36M | 32.64M | 32.12M | 40.26M | 33.29M | 40.88M | 39.67M | 44.64M | 44.40M | 45.81M | 43.81M | 45.69M | 43.45M | 44.19M | 59.90M | 59.30M | 58.82M | 61.40M | 69.86M | 78.94M | 106.43M | 109.00M | 103.63M | 108.48M | 102.95M | 100.97M | 104.12M | 117.61M | 127.95M | 138.99M | 137.87M | 151.88M | 141.50M | 139.69M | 141.33M | 149.53M | 149.77M | 147.17M | 156.82M | 144.30M | 138.97M | 135.19M | 135.26M | 144.02M | 150.53M | 156.90M | 152.98M |
|
Total Debt
|
| | | | 4.88M | 4.46M | 4.04M | 4.91M | 7.22M | 7.22M | 11.10M | 13.14M | 7.72M | 6.96M | 2.16M | 3.64M | 3.37M | 3.27M | 9.85M | 9.86M | 9.87M | 9.88M | 19.89M | 19.86M | 19.80M | 19.83M | 19.85M | 19.35M | 19.38M | 18.16M | 17.46M | 29.78M | 29.80M | 29.82M | 29.83M | 29.85M | 29.87M | 39.43M | 43.82M | 44.36M | 44.43M | 44.27M | 44.45M | 44.53M | 48.10M | 64.55M | 64.01M | 64.66M | 69.42M | 69.78M | 69.75M | 69.74M | 69.80M | 72.83M | 71.38M | 78.57M | 79.80M | 84.95M | 83.62M | 83.37M | 84.16M | 84.97M | 84.89M | 84.90M |
|
Common Equity
|
21.45M | 16.99M | 12.08M | 12.31M | 23.73M | 19.12M | 13.24M | 16.17M | 18.31M | 19.31M | 18.52M | 16.92M | 19.11M | 60.79M | 54.95M | 35.65M | 42.80M | 44.87M | 44.21M | 47.28M | 41.52M | 109.94M | 110.53M | 95.52M | 94.77M | 83.53M | 74.64M | 72.31M | 57.79M | 41.49M | 39.29M | 37.18M | 38.94M | 85.60M | 90.44M | 91.80M | 84.52M | 69.50M | 65.63M | 60.81M | 57.05M | 112.41M | 114.53M | 109.23M | 103.81M | 92.64M | 84.24M | 81.08M | 85.62M | 80.41M | 76.76M | 74.07M | 68.56M | 59.56M | 51.69M | 49.02M | 53.44M | 50.16M | 50.30M | 54.28M | 56.90M | 56.24M | 56.17M | 62.20M |
|
Shareholder's Equity
|
21.45M | | | | 23.73M | | 13.24M | 16.17M | 18.31M | 19.31M | 18.52M | 16.92M | 19.11M | 60.79M | 54.95M | 35.65M | 42.80M | 44.87M | 44.21M | 47.28M | 41.52M | 109.94M | 110.53M | 95.52M | 94.77M | 83.53M | 74.64M | 72.31M | 57.79M | 41.49M | 39.29M | 37.18M | 38.94M | 85.60M | 90.44M | 91.80M | 84.52M | 69.50M | 65.63M | 60.81M | 57.05M | 112.41M | 114.53M | 109.23M | 103.81M | 92.64M | 84.24M | 81.08M | 85.62M | 80.41M | 76.76M | 74.07M | 68.56M | 59.56M | 51.69M | 49.02M | 53.44M | 50.16M | 50.30M | 54.28M | 56.90M | 56.24M | 56.17M | 62.20M |
|
Liabilities and Shareholders Equity
|
34.49M | 32.50M | 29.89M | 32.16M | 48.17M | 45.68M | 39.10M | 36.55M | 45.37M | 52.02M | 46.06M | 48.65M | 48.92M | 92.21M | 82.55M | 79.44M | 83.38M | 73.23M | 76.85M | 79.39M | 81.78M | 143.22M | 151.41M | 135.19M | 139.40M | 127.94M | 120.45M | 116.12M | 103.48M | 84.94M | 83.48M | 97.09M | 98.24M | 144.42M | 151.85M | 161.66M | 163.46M | 175.93M | 174.63M | 164.44M | 165.53M | 215.36M | 215.49M | 213.35M | 221.41M | 220.58M | 223.22M | 218.95M | 237.50M | 221.91M | 216.46M | 215.40M | 218.09M | 209.34M | 198.86M | 205.84M | 197.75M | 189.14M | 185.50M | 189.54M | 200.92M | 206.78M | 213.07M | 215.19M |
|
Retained Earnings
|
| | | | -426.95M | -431.96M | -438.28M | -435.94M | -443.94M | -452.77M | -454.68M | -458.14M | -459.85M | -470.10M | -476.83M | -497.33M | -503.19M | -503.41M | -511.00M | -521.76M | -541.94M | -551.40M | -567.38M | -583.06M | -597.81M | -614.67M | -632.84M | -647.22M | -660.72M | -679.32M | -696.40M | -709.82M | -721.30M | -735.19M | -748.47M | -762.66M | -778.87M | -797.66M | -815.22M | -833.19M | -850.11M | -866.58M | -881.45M | -895.59M | -909.97M | -927.42M | -942.79M | -955.22M | -964.34M | -976.63M | -985.01M | -993.50M | -1007.12M | -1022.74M | -1036.02M | -1043.28M | -1044.61M | -1054.30M | -1060.07M | -1063.01M | -1065.53M | -1073.24M | -1078.95M | -1078.97M |
|
Preferred Shares
|
| | | | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.68M | 0.75M | 0.74M | 1.35M | 1.36M | 1.29M | 1.26M | 2.02M | 2.00M | 1.98M | 2.00M | 2.40M | 4.20M | 4.10M | 4.10M | 5.60M | 5.72M | 5.80M | 5.74M | 6.70M | 6.80M | 6.72M | 6.69M | 8.12M | 7.90M | 8.31M | 8.50M | 11.00M | 11.74M | 11.53M | 10.69M | 13.93M | 13.71M | 13.71M | 13.66M | 18.00M | 18.16M | 17.80M |