|
Cash & Equivalents
|
15.83M | 19.01M | 19.73M | 12.12M | 9.09M | 7.89M | 11.41M | 9.04M | 10.75M | 11.44M | 17.83M | 16.61M | 17.84M | 19.51M | 19.04M | 17.32M | 13.45M | 13.61M | 18.86M | 18.86M | 50.22M | 36.74M | 29.75M | 29.59M | 25.48M | 29.25M | 18.96M | 26.24M | 25.48M | 14.38M | 14.41M | 16.83M | 18.95M | 9.79M | 9.66M | 17.22M | 17.95M | 17.82M | 15.69M | 17.14M | 18.87M | 16.14M | 13.66M | 15.47M | 15.29M | 17.30M | 17.50M | 27.21M | 17.85M | 14.36M | 12.64M | 20.20M | 13.06M | 11.52M | 9.68M | 8.80M | 7.15M | 12.13M | 8.62M | 5.54M | 5.17M | 3.96M | 2.43M | 6.08M | 13.94M | 1.99M | 2.34M | 2.46M |
|
Short-term Investments
|
4.53M | | 3.31M | 2.45M | 1.53M | | 2.09M | 1.77M | 6.48M | 4.99M | 9.08M | 9.47M | 9.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.43M | | | 8.58M | 1.00M | 7.78M | 7.44M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
20.36M | 19.01M | 23.04M | 14.57M | 10.63M | 7.89M | 13.51M | 10.81M | 17.23M | 16.43M | 26.91M | 26.09M | 27.32M | 19.51M | 19.04M | 17.32M | 13.45M | 13.61M | 18.86M | 18.86M | 50.22M | 36.74M | 29.75M | 29.59M | 25.48M | 29.25M | 18.96M | 26.24M | 25.48M | 14.38M | 14.41M | 16.83M | 18.95M | 9.79M | 9.66M | 17.22M | 17.95M | 17.82M | 15.69M | 17.14M | 18.87M | 16.14M | 13.66M | 15.47M | 39.73M | 17.30M | 17.50M | 35.79M | 18.85M | 22.13M | 20.09M | 20.20M | 13.06M | 11.52M | 9.68M | 8.80M | 7.15M | 12.13M | 8.62M | 5.54M | 5.17M | 3.96M | 2.43M | 6.08M | 13.94M | 1.99M | 2.34M | 2.46M |
|
Receivables - Net
|
13.85M | 14.27M | 11.53M | 13.07M | 13.27M | | 14.45M | 19.45M | 13.10M | 22.12M | 20.01M | 24.92M | 24.76M | 31.91M | 33.71M | 38.54M | 30.07M | 34.80M | 36.32M | 70.34M | 57.76M | 37.51M | 74.56M | 72.81M | 59.59M | 55.91M | 64.87M | 70.86M | 54.42M | 55.03M | 51.99M | 69.01M | 56.30M | 40.26M | 26.28M | 37.87M | 41.19M | 33.00M | 30.83M | 38.89M | 40.04M | 37.69M | 36.92M | 40.90M | 34.78M | 26.55M | 23.25M | 25.09M | 21.09M | 27.14M | 24.15M | 29.79M | 30.84M | 25.21M | 24.94M | 24.99M | 20.85M | 14.71M | 12.38M | 16.42M | 15.11M | 9.26M | 14.81M | 33.94M | 15.75M | 16.07M | 13.75M | 17.40M |
|
Receivables - Other
|
3.08M | -0.08M | -0.25M | 5.06M | -0.97M | | 6.17M | 0.28M | 6.56M | 6.49M | 9.66M | 8.24M | 7.51M | 8.87M | 7.59M | 7.98M | 7.43M | 6.95M | 4.89M | 5.99M | 5.14M | 5.12M | 3.54M | 4.79M | 5.07M | 4.93M | 4.10M | 5.46M | 5.57M | 5.47M | 5.61M | 4.39M | 5.66M | 5.20M | 4.67M | 4.75M | 6.80M | 3.81M | 2.63M | 1.95M | 2.66M | 1.49M | 1.15M | 1.68M | 1.99M | 1.80M | 2.23M | 3.08M | 1.38M | 1.67M | 2.07M | 2.83M | 2.35M | 2.60M | 2.65M | 2.68M | 2.04M | 2.25M | 2.42M | 2.45M | 6.44M | 4.60M | | | | | | |
|
Receivables
|
16.93M | 14.19M | 11.28M | 18.13M | 12.30M | | 20.61M | 19.73M | 19.66M | 28.61M | 29.67M | 33.16M | 32.27M | 40.77M | 41.30M | 46.52M | 37.50M | 41.75M | 41.22M | 76.33M | 62.91M | 42.63M | 78.09M | 77.60M | 64.66M | 60.84M | 68.96M | 76.33M | 59.99M | 60.51M | 57.59M | 73.41M | 61.95M | 45.47M | 30.95M | 42.62M | 47.99M | 36.80M | 33.47M | 40.84M | 42.70M | 39.17M | 38.07M | 42.58M | 36.78M | 28.35M | 25.47M | 28.16M | 22.47M | 28.82M | 26.23M | 32.61M | 33.19M | 27.81M | 27.59M | 27.67M | 22.88M | 16.96M | 14.80M | 18.87M | 21.55M | 13.86M | 14.81M | 33.94M | 15.75M | 16.07M | 13.75M | 17.40M |
|
Inventory
|
| | | | | | | | | | | | | | | | 0.13M | | | | 3.16M | 2.87M | 3.19M | 2.64M | 3.21M | 3.08M | 2.94M | 2.81M | 2.02M | 1.92M | 1.64M | 1.24M | 1.14M | 0.80M | 0.81M | 0.81M | 0.79M | 0.64M | 0.63M | 0.63M | 0.67M | 0.61M | 0.61M | 0.60M | 0.58M | 0.44M | 0.24M | 0.22M | 1.84M | 0.14M | 0.12M | 0.09M | 0.12M | 0.13M | 0.16M | 0.21M | 0.21M | 0.17M | | | | | | | | | | |
|
Current Deferred Tax Assets
|
3.94M | 4.16M | 3.00M | 3.01M | 3.05M | | 2.79M | 2.78M | 2.04M | 2.68M | 2.08M | 2.11M | 2.23M | 2.20M | 2.20M | 2.20M | 1.24M | 1.27M | 1.31M | 1.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.57M | -1.12M | 3.16M | -0.08M | 1.32M | | -1.79M | 0.93M | 0.96M | 1.32M | 1.17M | 1.13M | 1.12M | 4.04M | 6.20M | 7.25M | 5.96M | 7.42M | 7.78M | 12.23M | 19.95M | 8.39M | 18.64M | 18.05M | 20.08M | 18.88M | 18.71M | 18.74M | 15.87M | 16.36M | 16.61M | 14.90M | 13.48M | 12.32M | 12.56M | 10.88M | 10.50M | 9.08M | 8.65M | 9.40M | 8.49M | 8.78M | 9.20M | 9.46M | 5.38M | 8.35M | 9.38M | 7.39M | 3.66M | 2.86M | 3.61M | 5.79M | 5.91M | 4.62M | 8.08M | 7.30M | 1.73M | 7.64M | 1.55M | 1.68M | 1.43M | 1.41M | 2.07M | 1.56M | 1.65M | 1.64M | 1.79M | 1.42M |
|
Current Assets
|
46.53M | 43.93M | 46.70M | 41.05M | 45.95M | | 50.66M | 50.91M | 65.51M | 49.63M | 60.40M | 63.07M | 63.39M | 67.18M | 70.61M | 73.77M | 58.97M | 64.36M | 63.02M | 111.51M | 135.72M | 90.73M | 129.76M | 128.01M | 106.94M | 112.18M | 109.58M | 124.11M | 101.84M | 93.17M | 90.26M | 106.37M | 86.45M | 68.38M | 53.98M | 71.53M | 74.17M | 64.35M | 58.43M | 68.01M | 64.88M | 64.70M | 61.54M | 67.11M | 57.03M | 53.43M | 51.60M | 61.98M | 43.14M | 45.15M | 42.60M | 58.69M | 52.16M | 44.08M | 45.50M | 46.25M | 37.58M | 38.50M | 34.50M | 36.24M | 32.72M | 31.53M | 30.18M | 50.48M | 38.08M | 24.86M | 23.26M | 29.23M |
|
Buildings
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
237.54M | 242.45M | 235.85M | 228.04M | 215.60M | | 204.92M | 223.01M | 216.56M | 222.51M | 222.43M | 210.28M | 200.97M | 194.20M | 186.87M | 178.28M | 170.09M | 161.38M | 152.56M | 144.29M | 134.94M | 125.64M | 116.36M | 107.55M | 98.56M | 89.78M | 80.83M | 70.86M | 61.74M | 53.37M | 45.70M | 38.20M | 33.14M | 29.08M | 25.54M | 23.48M | 21.48M | 19.59M | 18.17M | 16.31M | 14.05M | 12.53M | 10.91M | 9.44M | 7.97M | 6.46M | 5.12M | 4.24M | 3.50M | 2.92M | 2.55M | 2.44M | 1.98M | 1.86M | 1.76M | 1.70M | 1.83M | 2.08M | 2.07M | 2.06M | 2.28M | 2.72M | 2.93M | 2.93M | 2.88M | 2.97M | 3.07M | 3.53M |
|
Long-Term Investments
|
| | | | | | | | | | | 1.66M | 1.49M | 1.52M | 2.15M | 2.83M | 1.81M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.43M | 34.96M | 14.47M | 7.58M | 6.44M | 6.78M | 7.44M | 7.90M | 7.03M | 5.77M | 5.20M | 5.20M | 5.20M | 5.20M | 4.48M | 1.28M | 0.36M | | | | | | | |
|
Goodwill
|
6.26M | 8.02M | 8.02M | 8.02M | 5.87M | | 5.87M | 5.87M | 5.76M | 5.87M | 5.87M | 5.76M | 1.57M | 7.10M | 7.10M | 7.10M | 8.54M | 12.74M | 12.74M | 8.54M | 25.49M | 27.94M | 32.70M | 32.70M | 26.70M | 26.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 8.70M | 32.70M | 8.70M | 10.74M | 13.53M | 13.66M | 21.08M | 21.08M | 21.02M | 21.02M | 20.82M | 20.82M | 20.82M | 20.82M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M |
|
Intangibles
|
10.71M | 9.94M | 9.19M | 8.45M | 7.72M | | 6.28M | 5.58M | 3.36M | 4.16M | 3.87M | 4.86M | 5.16M | 15.38M | 15.17M | 14.44M | 12.80M | 12.42M | 12.01M | 35.28M | 37.64M | 35.76M | 34.30M | 32.84M | 31.78M | 30.33M | 28.86M | 27.40M | 25.94M | 24.48M | 23.02M | 21.62M | 14.65M | 18.83M | 17.44M | 16.05M | 14.65M | 13.26M | 11.87M | 10.69M | 9.69M | 8.69M | 8.10M | 7.52M | 43.21M | 6.33M | 5.74M | 8.04M | 9.86M | 12.21M | 16.37M | 15.67M | 20.03M | 19.29M | 18.55M | 18.86M | 19.87M | 19.19M | 19.14M | 18.73M | 18.33M | 18.24M | 17.94M | 17.84M | 18.17M | 18.45M | 18.41M | 17.73M |
|
Goodwill & Intangibles
|
16.97M | 17.97M | 17.22M | 16.48M | 13.59M | | 12.16M | 11.46M | 9.13M | 10.03M | 9.75M | 10.63M | 6.72M | 22.48M | 22.27M | 21.54M | 21.34M | 25.16M | 24.75M | 43.83M | 63.13M | 63.70M | 67.00M | 65.54M | 58.48M | 57.03M | 37.57M | 36.10M | 34.64M | 33.18M | 31.72M | 30.32M | 23.35M | 27.53M | 26.14M | 24.75M | 23.35M | 21.96M | 20.57M | 19.39M | 18.39M | 17.39M | 16.80M | 16.22M | 51.91M | 15.03M | 14.44M | 40.74M | 18.56M | 22.95M | 29.89M | 29.33M | 41.12M | 40.37M | 39.58M | 39.89M | 40.69M | 40.01M | 39.97M | 39.55M | 25.13M | 25.04M | 24.74M | 24.64M | 24.97M | 25.25M | 25.20M | 24.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.26M | | | | 31.39M | | | | 33.35M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-10.50M | 0.36M | -6.91M | 7.16M | 7.17M | | 1.16M | 1.15M | 7.54M | 7.18M | 6.81M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 12.29M | 7.68M | 7.13M | 7.93M | 9.28M | 8.62M | 8.22M | 7.77M | 6.75M | 5.80M | 5.80M | 1.00M | 8.98M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 75.45M | 1.77M | 1.39M | 1.18M | 2.35M | 94.22M | 94.26M | 94.89M | 1.26M | 2.86M | 1.05M | 0.94M | 1.70M | 1.40M | 1.28M | 1.06M | 2.54M | 2.60M | 2.47M | 2.04M |
|
Non-Current Assets
|
275.86M | 271.81M | 279.43M | 268.89M | 251.19M | | 237.17M | 254.89M | 241.98M | 251.28M | 247.34M | 235.53M | 226.74M | 236.45M | 229.44M | 221.12M | 222.49M | 199.67M | 201.00M | 210.73M | 221.52M | 212.65M | 200.02M | 189.13M | 166.07M | 164.83M | 129.33M | 118.10M | 107.55M | 98.47M | 85.98M | 70.74M | 34.73M | 59.83M | 54.67M | 50.70M | 47.01M | 43.71M | 40.88M | 37.80M | 33.96M | 33.50M | 30.94M | 28.60M | 53.41M | 57.66M | 35.20M | 29.70M | | 35.49M | 41.30M | 40.86M | 2.00M | 50.14M | 48.76M | 48.65M | 50.41M | 50.15M | 50.19M | 46.99M | 31.66M | 30.81M | 30.42M | 30.06M | 34.44M | 36.67M | 38.69M | 39.34M |
|
Assets
|
322.40M | 315.74M | 326.13M | 309.94M | 297.15M | 294.15M | 287.84M | 305.80M | 307.49M | 300.90M | 307.74M | 298.60M | 290.14M | 303.63M | 300.04M | 294.88M | 281.46M | 264.03M | 264.03M | 322.24M | 357.25M | 303.39M | 329.78M | 317.15M | 273.02M | 277.01M | 238.91M | 242.21M | 209.40M | 191.64M | 176.23M | 177.12M | 121.18M | 128.21M | 108.65M | 122.23M | 121.18M | 108.06M | 99.31M | 105.81M | 98.84M | 98.20M | 92.48M | 95.71M | 110.44M | 111.10M | 86.80M | 91.69M | 75.45M | 80.64M | 83.90M | 99.55M | 104.64M | 94.22M | 94.26M | 94.89M | 87.99M | 88.65M | 84.69M | 83.22M | 64.38M | 62.34M | 60.60M | 80.54M | 72.52M | 61.53M | 61.95M | 68.57M |
|
Accounts Payables
|
5.51M | 15.85M | 8.99M | 7.33M | 7.76M | 7.16M | 7.31M | -0.27M | 7.62M | 10.54M | 11.13M | 17.50M | 20.85M | 33.48M | 39.15M | 42.98M | 39.78M | 49.39M | | 63.76M | 83.86M | 55.54M | 98.01M | 95.78M | 77.15M | 72.95M | 75.82M | 84.03M | 68.52M | 71.75M | 66.59M | 84.66M | 73.68M | 61.45M | 61.31M | 63.46M | 69.22M | 64.23M | 55.78M | 67.51M | 68.71M | 75.85M | 75.23M | 80.98M | 77.08M | 65.38M | 57.27M | 54.14M | 46.63M | 50.21M | 52.74M | 54.71M | 52.02M | 46.45M | 47.27M | 40.72M | 34.53M | 29.87M | 25.80M | 26.99M | 20.82M | 20.25M | 19.93M | 35.97M | 31.11M | 20.76M | 17.54M | 22.07M |
|
Notes Payables
|
0.42M | 26.07M | 0.18M | 0.18M | 0.18M | | 0.19M | 0.17M | 0.05M | 0.10M | 0.06M | 0.05M | | | | | | | | 42.83M | 42.74M | 38.11M | 39.29M | 42.06M | 45.29M | 82.98M | 79.67M | 86.70M | 86.94M | 81.44M | 84.58M | 84.52M | 30.21M | 79.61M | 70.42M | 33.49M | 30.21M | 33.98M | 38.70M | 39.76M | 43.32M | 43.02M | 36.69M | 38.31M | 37.25M | 34.52M | 18.80M | 11.89M | 4.11M | 3.03M | | | | | 3.62M | 4.87M | 4.92M | 4.97M | 4.90M | 4.93M | 6.30M | 4.69M | 4.64M | 3.85M | | 3.63M | 6.64M | 8.28M |
|
Payables
|
5.94M | 41.91M | 9.17M | 7.51M | 7.95M | 7.16M | 7.51M | -0.10M | 7.67M | 10.63M | 11.19M | 17.55M | 20.85M | 33.48M | 39.15M | 42.98M | 39.78M | 49.39M | | 106.58M | 126.60M | 93.64M | 137.30M | 137.84M | 122.44M | 155.94M | 155.48M | 170.73M | 155.46M | 153.19M | 151.17M | 169.18M | 103.89M | 141.06M | 131.72M | 96.95M | 99.44M | 98.21M | 94.48M | 107.27M | 112.03M | 118.86M | 111.92M | 119.30M | 114.33M | 99.90M | 76.06M | 66.03M | 50.73M | 53.24M | 52.74M | 54.71M | 52.02M | 46.45M | 50.89M | 45.59M | 39.45M | 34.84M | 30.71M | 31.92M | 27.12M | 24.94M | 24.57M | 39.82M | 31.11M | 24.39M | 24.18M | 30.35M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | | | | 3.91M | 3.54M | 4.40M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | | | | 3.05M | | | | 0.45M | | | 0.47M | | | | | | | | | 0.18M | | 0.05M | 0.01M |
|
Short term Debt
|
24.82M | | 24.76M | 25.79M | 26.51M | | 25.71M | 26.88M | 28.48M | 30.31M | 30.87M | 32.28M | 35.64M | 32.18M | 33.15M | 33.56M | 34.45M | 33.99M | 33.99M | 52.37M | 33.83M | 33.54M | 33.44M | 33.16M | 32.97M | 32.61M | 30.84M | 30.94M | 29.07M | 27.21M | 20.01M | 7.51M | 6.06M | 5.85M | 3.81M | 2.95M | 0.51M | 0.51M | 0.30M | 0.28M | | | | | 11.44M | 11.54M | 11.75M | 11.15M | 7.79M | 3.03M | | | | | | | | | | | | | 3.15M | | | | | |
|
Current Leases
|
0.07M | 0.96M | 0.70M | 0.50M | 0.13M | | 0.06M | 0.05M | 0.01M | 0.20M | 0.18M | 0.17M | 0.19M | 0.20M | 0.22M | 0.23M | 0.13M | 0.15M | | 0.59M | 0.61M | 0.61M | 0.59M | 0.63M | 0.64M | 0.66M | 0.67M | 0.33M | 0.34M | 0.35M | 0.36M | 0.10M | 0.07M | 0.04M | 0.01M | | | | | | | 0.93M | 0.92M | 0.93M | 0.59M | 0.14M | 0.14M | 0.12M | 0.09M | 0.06M | 0.03M | 0.02M | 0.26M | 0.19M | 0.13M | | 0.42M | 0.42M | 0.43M | 0.44M | 0.40M | 0.34M | 0.27M | 0.21M | 0.19M | 0.19M | 0.29M | 0.29M |
|
Current Deferred Revenue
|
0.10M | 0.60M | 1.24M | 0.27M | 5.88M | | 5.71M | 1.58M | 3.06M | 7.07M | 4.10M | 3.25M | 3.68M | 3.18M | 3.99M | 4.56M | 1.84M | 3.70M | 0.00M | 3.46M | 3.21M | 3.02M | 3.15M | 2.99M | 2.76M | 2.85M | 2.63M | 2.29M | 2.90M | 2.73M | 2.74M | 2.69M | 2.46M | 2.19M | 2.06M | 1.85M | 1.82M | 1.60M | 1.69M | 1.73M | 1.69M | 1.65M | 1.87M | 1.64M | 4.20M | 0.60M | 0.70M | 1.34M | 0.92M | 0.50M | 0.30M | 0.28M | 0.20M | 0.40M | 0.30M | | 0.23M | 0.22M | 0.30M | 0.25M | 0.44M | 0.33M | 0.40M | 0.33M | 0.20M | 0.10M | | |
|
Total Current Liabilities
|
51.93M | 48.57M | 40.80M | 38.82M | 46.79M | | 44.88M | 45.16M | 51.79M | 48.27M | 46.34M | 53.25M | 60.44M | 69.79M | 77.26M | 82.08M | 77.70M | 87.23M | | 120.18M | 140.73M | 108.32M | 155.18M | 156.35M | 137.81M | 124.19M | 109.96M | 117.58M | 100.83M | 102.04M | 89.70M | 94.96M | 101.86M | 89.13M | 125.93M | 84.76M | 76.33M | 91.50M | 82.39M | 94.29M | 113.71M | 121.44M | 114.70M | 121.86M | 128.01M | 111.09M | 87.54M | 78.63M | 57.38M | 54.60M | 53.68M | 55.77M | 56.99M | 51.65M | 55.55M | 50.75M | 45.33M | 40.62M | 35.24M | 36.67M | 31.25M | 32.43M | 31.38M | 43.73M | 34.44M | 25.14M | 24.52M | 30.65M |
|
Capital Leases
|
0.12M | 5.83M | 5.78M | 5.72M | 0.04M | | 0.04M | 0.03M | | 5.41M | 5.34M | 5.30M | 5.43M | 5.19M | 5.35M | 5.28M | 4.52M | 4.38M | 4.54M | 6.22M | 6.09M | 5.94M | 5.79M | 5.64M | 5.50M | 5.35M | 5.19M | 4.35M | 4.22M | 4.14M | 4.06M | 0.10M | 0.07M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
195.45M | 223.31M | 162.11M | 153.64M | 173.30M | | 151.38M | 170.11M | 164.07M | 158.11M | 155.77M | 147.44M | 170.99M | 125.08M | 147.36M | 137.29M | 237.91M | 183.34M | 217.33M | 207.89M | 198.60M | 188.93M | 179.05M | 168.46M | 151.36M | 147.14M | 132.40M | 123.11M | 112.31M | 101.67M | 88.27M | 84.52M | 38.08M | 60.01M | 46.33M | 41.28M | 38.08M | 29.99M | 28.44M | 25.02M | 19.13M | 14.86M | 12.97M | 11.60M | 11.44M | 11.54M | 11.75M | 11.15M | 7.79M | 0.39M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
1.06M | 1.81M | 2.01M | 1.98M | 1.83M | | 3.46M | 4.18M | 9.69M | 9.81M | 11.44M | 12.14M | 11.45M | 11.52M | 11.49M | 11.46M | 10.93M | 10.20M | | 12.83M | 12.52M | 11.90M | 11.28M | 10.74M | 10.10M | 9.39M | 9.27M | 8.90M | 7.53M | 6.91M | 6.29M | 5.67M | 5.32M | 4.95M | 4.58M | 4.21M | 3.84M | 3.47M | 3.10M | 2.73M | 2.36M | 1.99M | 1.70M | 1.34M | 0.92M | 0.40M | 0.06M | 0.00M | | 1.51M | 1.51M | 1.54M | 5.60M | 5.38M | 5.62M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.05M | -0.75M | -1.22M | -1.19M | -1.17M | -1.18M | -1.20M | -1.21M | -1.22M | -1.23M | -1.25M | -1.25M | -1.27M | -1.28M | -1.29M | -1.29M | -1.29M | -1.29M | -1.28M | -1.28M | -1.29M | -1.31M | -1.34M | -1.36M | -1.35M | -1.37M | -1.39M | -1.30M | -1.28M | -1.28M | -1.27M | -1.26M | -1.25M | -1.21M | -1.17M | -1.12M | -1.10M | -1.01M | -0.97M | -0.96M | -0.92M | -0.87M | -0.82M |
|
Liabilities from Discontinued Operations
|
6.18M | | | | 6.32M | | 5.83M | 5.87M | 12.56M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | | | | 0.42M | | | | -0.89M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.02M | 1.84M | 1.28M | 0.20M | 0.17M | 0.13M | 0.10M | 0.07M | 0.03M | 0.02M | 0.75M | 0.68M | 0.62M | | 0.86M | 0.73M | 0.65M | 0.53M | 0.46M | 0.42M | 0.37M | 0.32M | 0.28M | 0.23M | 0.26M | 0.18M |
|
Other Non-Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 3.09M | 3.09M | 3.09M | 1.75M | 1.85M | | 1.91M | | | | | | | | | | | | | 0.41M | 0.38M | 0.36M | 0.33M | 0.31M | 0.28M | 0.26M | 0.23M | 0.20M | 0.18M | 0.15M | 0.13M | 0.11M | 0.01M | 0.01M | | 0.02M | | | 1.53M | 0.49M | 1.81M | 1.39M | 0.56M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.01M | 0.01M | | 0.00M |
|
Total Non-Current Liabilities
|
283.60M | 283.37M | 293.95M | 283.94M | 285.85M | | 275.69M | 297.24M | 305.69M | 304.78M | 304.13M | 305.08M | 301.60M | 302.67M | 301.35M | 297.51M | 297.02M | 285.15M | | 336.99M | 347.02M | | | | | | | | 282.43M | | | | 221.63M | 202.50M | 184.70M | 144.30M | 143.18M | 133.28M | 127.71M | 136.75M | 135.20M | 139.61M | 130.48M | 135.72M | 129.62M | 113.71M | 89.79M | | 59.55M | | | 57.02M | 63.20M | 56.42M | 60.99M | 56.69M | 48.84M | 44.21M | 38.75M | 39.84M | 32.17M | 32.85M | 31.75M | 44.05M | 34.71M | 25.36M | | 30.83M |
|
Total Liabilities
|
283.61M | 283.38M | 293.96M | 283.95M | 285.86M | | 275.70M | 297.25M | 305.70M | 304.79M | 304.14M | 305.09M | 301.61M | 305.76M | 304.45M | 300.61M | 298.77M | 287.00M | | 338.89M | 347.02M | 303.44M | 336.56M | 325.67M | 292.15M | 320.66M | 304.98M | 309.39M | 282.43M | 268.64M | 252.53M | 249.54M | 222.04M | 202.88M | 185.06M | 144.63M | 143.49M | 133.56M | 127.96M | 136.98M | 135.41M | 139.79M | 130.63M | 135.85M | 129.73M | 113.72M | 89.80M | 80.81M | 59.56M | 56.13M | 56.38M | 58.55M | 63.69M | 58.23M | 62.38M | 57.25M | 48.91M | 44.27M | 38.81M | 39.90M | 32.23M | 32.91M | 31.81M | 44.08M | 34.72M | 25.38M | 24.78M | 30.83M |
|
Total Debt
|
220.27M | 223.31M | 186.87M | 179.43M | 199.81M | | 177.09M | 197.00M | 192.55M | 188.42M | 186.65M | 179.72M | 206.63M | 157.26M | 180.51M | 170.85M | 272.36M | 217.33M | 251.33M | 260.26M | 232.43M | 222.47M | 212.50M | 201.62M | 184.33M | 179.75M | 163.24M | 154.05M | 141.39M | 128.88M | 108.28M | 92.03M | 44.14M | 65.86M | 50.15M | 44.24M | 38.59M | 30.50M | 28.74M | 25.30M | 19.13M | 14.86M | 12.97M | 11.60M | 22.88M | 23.09M | 23.50M | 22.31M | 15.57M | 3.42M | | | | | | | | | | | | | 3.15M | | | | | |
|
Common Equity
|
38.79M | 32.35M | 32.18M | 25.99M | 11.29M | | 12.14M | 8.56M | 1.79M | -3.88M | 3.61M | -6.49M | -11.47M | -2.13M | -4.40M | -5.73M | -17.31M | -22.97M | | -16.65M | 10.23M | -0.05M | -6.78M | -8.53M | -19.14M | -43.65M | -66.07M | -67.18M | -73.03M | -77.00M | -76.30M | -72.42M | -70.70M | -74.67M | -76.41M | -22.41M | -22.30M | -25.50M | -28.66M | -31.16M | -36.57M | -41.59M | -38.15M | -40.14M | -19.29M | -2.62M | -2.99M | 10.88M | 17.24M | 25.87M | 28.89M | 42.39M | 42.25M | 37.28M | 33.15M | 38.91M | 40.34M | 45.63M | 47.09M | 44.50M | 33.27M | 30.54M | 29.81M | 37.43M | 38.75M | 37.07M | 38.03M | 38.57M |
|
Shareholder's Equity
|
38.79M | | | | 11.29M | | | | 1.79M | -3.88M | 3.61M | -6.49M | -11.47M | -2.13M | -4.40M | -5.73M | -17.31M | -22.97M | | -16.65M | 10.23M | -0.05M | -6.78M | -8.53M | -19.14M | -43.65M | -66.07M | -67.18M | -73.03M | -77.00M | -76.30M | -72.42M | -70.70M | -74.67M | -76.41M | -22.41M | -22.30M | -25.50M | -28.66M | -31.16M | -36.57M | -41.59M | -38.15M | -40.14M | -19.29M | -2.62M | -2.99M | 10.88M | 17.24M | 25.87M | 28.89M | 42.39M | 42.25M | 37.28M | 33.15M | 38.91M | 40.34M | 45.63M | 47.09M | 44.50M | 33.27M | 30.54M | 29.81M | 37.43M | 38.75M | 37.07M | 38.03M | 38.57M |
|
Liabilities and Shareholders Equity
|
322.40M | 315.74M | 326.13M | 309.94M | 297.15M | 294.15M | 287.84M | 305.80M | 307.49M | 300.90M | 307.74M | 298.60M | 290.14M | 303.63M | 300.04M | 294.88M | 281.46M | 264.03M | 264.03M | 322.24M | 357.25M | 303.39M | 329.78M | 317.15M | 273.02M | 277.01M | 238.91M | 242.21M | 209.40M | 191.64M | 176.23M | 177.12M | 121.18M | 128.21M | 108.65M | 122.23M | 121.18M | 108.06M | 99.31M | 105.81M | 98.84M | 98.20M | 92.48M | 95.71M | 110.44M | 111.10M | 86.80M | 91.69M | 75.45M | 80.64M | 83.90M | 99.55M | 104.64M | 94.22M | 94.26M | 94.89M | 87.99M | 88.65M | 84.69M | 83.22M | 64.38M | 62.34M | 60.60M | 80.54M | 72.52M | 61.53M | 61.95M | 68.57M |
|
Treasury Shares
|
| | | | | | | | 730.58M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.05M | | 0.01M | 0.05M | | 0.05M | 0.01M | 2.77M | 2.77M | 1.20M | 0.28M | 1.20M | 0.90M | 0.28M | | 1.20M | 0.90M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.46M | 1.31M | 1.31M | 1.31M | 9,154.93M | 9.65M | 10.28M | 10.68M | 0.07M | 10.89M | 13.47M | 1.32M | 0.07M | 0.07M | 0.29M | 0.29M | 0.29M | 0.47M | 0.50M | 0.50M | 0.50M | 0.83M | 0.83M | 0.83M |
|
Retained Earnings
|
-138.11M | -145.26M | -146.47M | -152.96M | -168.02M | | -186.12M | -190.30M | -197.65M | -204.13M | -204.45M | -215.18M | -221.04M | -226.28M | -228.99M | -230.86M | -242.47M | -249.54M | -254.80M | -265.27M | -268.69M | -279.44M | -286.87M | -289.24M | -300.35M | -311.32M | -333.75M | -336.30M | -342.45M | -347.09M | -347.65M | -348.20M | -360.42M | -365.65M | -373.19M | -379.19M | -379.23M | -382.58M | -386.15M | -389.50M | -395.81M | -400.94M | -404.12M | -406.38M | -410.90M | -430.85M | -457.50M | -467.21M | -474.08M | -468.98M | -469.25M | -469.73M | -472.31M | -478.40M | -484.15M | -479.23M | -482.39M | -486.03M | -486.48M | -489.34M | -504.15M | -507.31M | -508.69M | -501.67M | -500.91M | -504.56M | -510.24M | -511.25M |
|
Preferred Shares
|
| | | | | | | | 3.25M | 3.28M | 3.30M | 3.33M | 3.36M | 3.38M | 3.41M | 3.44M | 3.47M | 3.52M | | 3.55M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M |