|
Cash & Equivalents
|
5.01M | 5.60M | 5.01M | 3.62M | 3.62M | 3.62M | 1.35M | 1.28M | 1.28M | 5.18M | 4.26M | 0.41M | 0.87M | 1.01M | 0.32M | 1.70M | 1.29M | 1.52M | 0.88M | 1.38M | 21.96M | 0.73M | 2.97M | 3.29M | 0.32M | 0.56M | 0.40M | 3.29M | 0.87M | 0.88M | 0.81M | 0.95M | 0.81M | 0.43M | 0.78M | 0.95M | 0.78M | 40.53M | 9.47M | 0.64M | 0.67M | 0.69M | 5.81M | 0.72M | 11.92M | 0.69M | 0.72M | 0.89M | 0.41M | 1.49M | 1.09M | 1.15M | 0.89M | 1.06M | 0.82M | 1.17M | 1.29M | 0.97M | 1.68M | 1.52M | 1.69M | 1.50M | 1.26M | 1.17M | 4.64M | 1.40M | 1.25M |
|
Short-term Investments
|
| | | | | | | | | | | 75.81M | | 79.97M | 80.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.01M | 5.60M | 5.01M | 3.62M | 3.62M | 3.62M | 1.35M | 1.28M | 1.28M | 5.18M | 4.26M | 76.22M | 0.87M | 80.98M | 81.28M | 1.70M | 1.29M | 1.52M | 0.88M | 1.38M | 21.96M | 0.73M | 2.97M | 3.29M | 0.32M | 0.56M | 0.40M | 3.29M | 0.87M | 0.88M | 0.81M | 0.95M | 0.81M | 0.43M | 0.78M | 0.95M | 0.78M | 40.53M | 9.47M | 0.64M | 0.67M | 0.69M | 5.81M | 0.72M | 11.92M | 0.69M | 0.72M | 0.89M | 0.41M | 1.49M | 1.09M | 1.15M | 0.89M | 1.06M | 0.82M | 1.17M | 1.29M | 0.97M | 1.68M | 1.52M | 1.69M | 1.50M | 1.26M | 1.17M | 4.64M | 1.40M | 1.25M |
|
Receivables - Net
|
| | | | | | | 15.59M | | 13.64M | 13.39M | 16.61M | 16.85M | 16.20M | 16.99M | 17.81M | 18.14M | 16.87M | 16.28M | 17.95M | 17.71M | 18.25M | 17.76M | 19.26M | 18.64M | 16.91M | 18.09M | 18.18M | 17.91M | 18.25M | 18.02M | 18.86M | 17.71M | 17.02M | 18.82M | 19.66M | 17.82M | 17.03M | 17.07M | 18.90M | 17.73M | 16.79M | 17.70M | 21.48M | 20.84M | 20.18M | 22.28M | 25.10M | 25.59M | 23.84M | 26.21M | 25.31M | 25.57M | 24.31M | 23.35M | 24.46M | 23.89M | 24.64M | 26.22M | 27.28M | 27.43M | 29.40M | 31.04M | 30.61M | 32.59M | 34.83M | 37.52M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | 0.23M | 0.40M | 0.26M | 0.32M | 0.38M | 0.22M | 0.20M | 0.21M | 0.22M | 0.21M | 1.77M | 1.48M | 1.18M | 2.42M | 2.71M | 4.59M | 2.86M | 2.88M | 1.95M | 2.34M | 1.89M | 1.75M | 1.52M | 1.77M | 1.11M | 0.83M | 1.28M | 0.72M | 0.93M | 1.11M | 0.90M | 2.01M | 3.11M | 4.26M |
|
Receivables
|
| | | | | | | 15.59M | | 13.64M | 13.39M | 16.61M | 16.85M | 16.20M | 16.99M | 17.81M | 18.14M | 16.87M | 16.28M | 17.95M | 17.71M | 18.25M | 17.76M | 19.26M | 18.64M | 16.91M | 18.09M | 18.18M | 17.91M | 18.25M | 18.02M | 19.19M | 17.71M | 17.24M | 19.23M | 19.92M | 18.14M | 17.40M | 17.28M | 19.10M | 17.95M | 17.02M | 17.91M | 23.25M | 22.32M | 21.36M | 24.69M | 27.82M | 30.18M | 26.69M | 29.10M | 27.26M | 27.91M | 26.20M | 25.10M | 25.98M | 25.65M | 25.75M | 27.05M | 28.57M | 28.15M | 30.33M | 32.15M | 31.51M | 34.60M | 37.94M | 41.77M |
|
Inventory
|
14.69M | 14.63M | 12.46M | 0.22M | 13.12M | 12.57M | 2.02M | 10.83M | -0.02M | 10.40M | 11.28M | 5.10M | 14.54M | 12.34M | 12.50M | 5.13M | 5.01M | 4.74M | 4.79M | 5.30M | 5.35M | 5.34M | 5.46M | 5.29M | 5.43M | 5.50M | 5.95M | 5.65M | 5.78M | 5.79M | 5.85M | 6.15M | 6.31M | 6.33M | 6.35M | 6.52M | 6.57M | 6.62M | 6.94M | 6.75M | 6.82M | 6.76M | 6.69M | 6.99M | 7.19M | 7.41M | 7.38M | 7.26M | 7.39M | 7.33M | 7.38M | 7.35M | 7.64M | 7.64M | 7.67M | 7.61M | 9.53M | 8.45M | 9.09M | 8.35M | 8.25M | 8.26M | 8.23M | 7.92M | 7.86M | 7.58M | 7.56M |
|
Current Deferred Tax Assets
|
| | | 6.00M | | | | 2.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | 4.63M | | | | 5.11M | 4.14M | 3.52M | 3.92M | 4.42M | 4.39M | 3.35M | 4.19M | 7.14M | 4.56M | 3.45M | 3.71M | 4.71M | 4.77M | 2.99M | 3.60M | 2.64M | 2.43M | 1.10M | 1.35M | 2.03M | 1.97M | 2.46M | 2.80M | 1.46M | 2.06M | 1.41M | 1.76M | 10.67M | 14.45M | 12.09M | 2.25M | 2.08M | 2.08M | 2.86M | 2.19M | 6.40M | 4.00M | 3.95M | 4.13M | 4.73M | 8.99M | 3.61M | 4.03M | 4.79M | 3.90M | 3.96M | 3.20M | | | | |
|
Current Assets
|
31.20M | 34.14M | 30.16M | 33.48M | 32.78M | 28.14M | 26.30M | 27.69M | 28.33M | 29.23M | 28.94M | 31.27M | 32.25M | 29.55M | 30.64M | 33.14M | 35.87M | 48.92M | 32.80M | 36.12M | 51.16M | 32.16M | 34.31M | 36.70M | 31.31M | 28.96M | 30.66M | 33.76M | 33.19M | 28.72M | 29.17M | 32.97M | 27.36M | 25.47M | 28.05M | 30.14M | 27.70M | 68.20M | 38.05M | 29.30M | 27.28M | 25.65M | 31.97M | 39.85M | 54.40M | 40.22M | 32.64M | 35.33M | 35.45M | 35.52M | 36.87M | 40.21M | 38.11M | 36.96M | 35.98M | 37.97M | 43.70M | 37.67M | 40.32M | 41.72M | 40.40M | 43.12M | 43.60M | 44.54M | 49.90M | 51.32M | 50.81M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 128.47M | | 129.31M | 131.49M | 136.47M | 142.25M | 143.60M | 145.74M | 152.43M | 155.68M | 154.41M | 154.55M | 160.69M | 161.83M | 176.28M | 183.78M | 186.21M | 193.98M | 205.33M | 209.15M | 214.87M | 216.86M | 228.90M | 231.47M | 235.11M | 234.42M | 235.47M | 235.50M | 247.29M | 245.62M | 244.58M | 261.56M | 260.84M | 259.59M | 259.83M | 258.04M | 279.20M | 279.00M | 277.56M | 270.37M | 269.05M | 267.06M | 267.43M | 267.76M | 269.37M | 271.18M | 271.53M | 275.98M | 278.11M | 289.31M | 287.58M | 288.41M | 287.48M | 281.96M | 280.36M | 279.53M | 273.00M | 273.42M | 271.44M | 284.48M |
|
Goodwill
|
164.51M | 164.51M | 164.51M | 166.93M | 166.93M | 181.50M | 182.51M | 183.32M | 183.32M | 186.92M | 190.43M | 193.96M | 200.30M | 200.85M | 205.98M | 218.44M | 217.24M | 217.24M | 217.24M | 221.09M | 220.94M | 253.57M | 257.50M | 257.44M | 261.29M | 261.29M | 261.29M | 264.42M | 264.42M | 265.25M | 267.79M | 287.96M | 275.49M | 275.49M | 275.49M | 303.89M | 287.96M | 287.96M | 304.73M | 398.29M | 303.89M | 303.89M | 299.18M | 392.98M | 396.70M | 396.86M | 394.48M | 391.97M | 391.97M | 391.97M | 391.97M | 391.97M | 391.07M | 391.07M | 393.76M | 410.14M | 423.75M | 423.64M | 423.64M | 423.64M | 414.89M | 414.89M | 414.86M | 414.86M | 410.70M | 410.70M | 433.48M |
|
Goodwill & Intangibles
|
164.51M | 164.51M | 164.51M | 166.93M | 166.93M | 181.50M | 182.51M | 183.32M | 183.32M | 186.92M | 190.43M | 193.96M | 200.30M | 200.85M | 205.98M | 218.44M | 217.24M | 217.24M | 217.24M | 221.09M | 220.94M | 253.57M | 257.50M | 257.44M | 261.29M | 261.29M | 261.29M | 264.42M | 264.42M | 265.25M | 267.79M | 287.96M | 275.49M | 275.49M | 275.49M | 303.89M | 287.96M | 287.96M | 304.73M | 398.29M | 303.89M | 303.89M | 299.18M | 392.98M | 396.70M | 396.86M | 394.48M | 391.97M | 391.97M | 391.97M | 391.97M | 391.97M | 391.07M | 391.07M | 393.76M | 410.14M | 423.75M | 423.64M | 423.64M | 423.64M | 414.89M | 414.89M | 414.86M | 414.86M | 410.70M | 410.70M | 433.48M |
|
Long-Term Deferred Tax
|
| | | 33.75M | | | | 34.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
23.89M | 0.00M | -0.11M | 40.38M | 42.66M | 40.15M | 43.44M | 71.13M | 46.46M | 71.09M | 71.45M | 41.48M | 71.61M | 75.14M | 75.23M | 46.54M | 75.03M | 73.40M | 73.12M | 42.34M | 72.85M | 75.46M | 75.44M | 48.67M | 75.26M | 75.52M | 75.58M | 43.13M | 75.78M | 75.88M | 75.69M | 46.89M | 76.54M | 77.00M | 76.96M | 50.23M | 75.94M | 75.60M | 74.89M | 44.07M | 75.16M | 75.43M | 75.06M | 64.05M | 101.80M | 101.51M | 101.33M | 70.83M | 101.11M | 100.55M | 100.50M | 72.40M | 101.65M | 101.35M | 101.69M | 66.31M | 113.30M | 112.83M | 113.20M | 85.33M | 114.00M | 113.33M | 113.09M | 85.10M | 88.62M | 86.74M | 93.15M |
|
Non-Current Assets
|
511.90M | 543.14M | 573.55M | 585.82M | 596.07M | 609.57M | 628.50M | 643.32M | 648.66M | 648.51M | 622.87M | 641.50M | 664.25M | 668.64M | 685.27M | 704.95M | 711.68M | 691.19M | 692.02M | 710.48M | 718.27M | 791.00M | 791.38M | 790.82M | 803.92M | 812.94M | 797.41M | 799.38M | 793.99M | 814.06M | 830.34M | 888.57M | 853.61M | 855.57M | 859.00M | 887.36M | 877.49M | 877.41M | 910.66M | 1,100.45M | 917.23M | 931.74M | 920.18M | 1,105.97M | 1,066.16M | 1,094.43M | 1,088.01M | 1,143.30M | 1,122.27M | 1,133.48M | 1,127.11M | 1,138.42M | 1,142.24M | 1,114.46M | 1,111.41M | 1,154.98M | 1,181.28M | 1,204.42M | 1,215.14M | 1,226.33M | 1,220.12M | 1,226.14M | 1,231.82M | 1,235.04M | 1,225.33M | 1,224.39M | 1,291.94M |
|
Assets
|
543.11M | 577.29M | 603.71M | 619.30M | 628.85M | 637.71M | 654.80M | 671.01M | 676.99M | 677.74M | 651.81M | 672.78M | 696.51M | 698.20M | 715.90M | 738.09M | 747.55M | 740.11M | 724.82M | 746.60M | 769.43M | 823.15M | 825.70M | 827.53M | 835.24M | 841.90M | 828.08M | 833.14M | 827.18M | 842.78M | 859.51M | 921.53M | 880.97M | 881.04M | 887.05M | 917.50M | 905.19M | 945.61M | 948.72M | 1,129.76M | 944.51M | 957.39M | 952.15M | 1,145.83M | 1,120.56M | 1,134.65M | 1,120.65M | 1,178.63M | 1,157.73M | 1,169.00M | 1,163.97M | 1,178.63M | 1,180.35M | 1,151.42M | 1,147.39M | 1,192.95M | 1,224.98M | 1,242.09M | 1,255.46M | 1,268.05M | 1,260.52M | 1,269.27M | 1,275.42M | 1,279.58M | 1,275.23M | 1,275.71M | 1,342.75M |
|
Accounts Payables
|
-7.98M | -2.79M | -5.72M | -5.37M | -5.03M | 2.48M | -1.80M | 9.70M | -5.89M | 12.87M | 14.96M | 13.87M | 14.18M | 14.90M | 12.26M | 5.24M | 4.36M | 5.06M | 3.68M | 7.05M | 5.23M | 6.16M | 7.83M | 6.47M | 6.46M | 6.64M | 10.22M | 7.92M | 6.16M | 6.86M | 5.86M | 10.20M | 7.42M | 6.45M | 6.69M | 6.55M | 7.27M | 5.79M | 5.81M | 9.99M | 7.09M | 6.83M | 6.13M | 8.41M | 6.42M | 8.04M | 9.71M | 11.26M | 9.54M | 11.65M | 14.51M | 14.21M | 13.57M | 9.06M | 9.32M | 11.68M | 11.43M | 9.40M | 11.56M | 11.87M | 12.73M | 16.18M | 15.05M | 15.43M | 14.11M | 16.69M | 17.25M |
|
Payables
|
-7.98M | -2.79M | -5.72M | -5.37M | -5.03M | 2.48M | -1.80M | 9.70M | -5.89M | 12.87M | 14.96M | 13.87M | 14.18M | 14.90M | 12.26M | 5.24M | 4.36M | 5.06M | 3.68M | 7.05M | 5.23M | 6.16M | 7.83M | 6.47M | 6.46M | 6.64M | 10.22M | 7.92M | 6.16M | 6.86M | 5.86M | 10.20M | 7.42M | 6.45M | 6.69M | 6.55M | 7.27M | 5.79M | 5.81M | 9.99M | 7.09M | 6.83M | 6.13M | 8.41M | 6.42M | 8.04M | 9.71M | 11.26M | 9.54M | 11.65M | 14.51M | 14.21M | 13.57M | 9.06M | 9.32M | 11.68M | 11.43M | 9.40M | 11.56M | 11.87M | 12.73M | 16.18M | 15.05M | 15.43M | 14.11M | 16.69M | 17.25M |
|
Accumulated Expenses
|
11.20M | 15.39M | 12.31M | 14.04M | 10.12M | 15.03M | 12.13M | 14.90M | 11.38M | 15.95M | 13.40M | 17.87M | 12.32M | 14.62M | 13.04M | 12.28M | 11.67M | 12.20M | 14.71M | 12.85M | 12.56M | 13.30M | 15.04M | 15.20M | 12.21M | 12.94M | 15.40M | 16.54M | 14.62M | 16.02M | 17.71M | 20.09M | 11.39M | 14.31M | 15.29M | 17.56M | 12.40M | 17.02M | 21.66M | 22.64M | 21.35M | 21.92M | 29.27M | 24.03M | 23.79M | 23.27M | 32.65M | 31.14M | 39.60M | 33.67M | 43.15M | 43.77M | 31.34M | 30.74M | 37.12M | 30.62M | 34.91M | 29.56M | 37.98M | 35.36M | 39.38M | 30.66M | 41.10M | 38.46M | 34.06M | 26.90M | 35.96M |
|
Other Accumulated Expenses
|
0.00M | -0.11M | -0.11M | -1.26M | -0.22M | -0.15M | -0.15M | -0.86M | -0.03M | | | | | | | 13.07M | 14.35M | 15.78M | 11.83M | 9.94M | 9.35M | 9.33M | 2.16M | 1.44M | 0.79M | 3.70M | 6.29M | 0.52M | 2.54M | 2.50M | 2.55M | 0.72M | 3.29M | 0.78M | 1.81M | 1.36M | 3.79M | 0.88M | 0.90M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.56M | | 3.20M | 5.00M | 0.56M | | 0.57M | 0.57M | 0.63M | 0.66M | 0.67M | 0.67M | 11.22M | 11.63M | 12.14M | 12.67M | 13.42M | 14.08M | 9.91M | 9.88M | 9.84M | 10.62M | 10.71M | 11.47M | 12.24M | 12.53M | 12.61M | 12.63M | 13.27M | 14.27M | 15.24M | 16.32M | 17.25M | 17.32M | 2.40M | 2.44M | 2.02M | 2.08M | 1.90M | 1.68M | | 6.04M | 6.12M | 2.52M | 2.54M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.13M | | | | -0.20M | | | | 0.20M | | | | 0.22M | | | | 0.25M | 0.24M | 0.20M | 0.20M | 0.32M | 0.32M | 0.33M | 0.33M | 0.31M | 3.00M | 1.80M | 1.81M | 3.15M | | | 2.38M | 2.40M | 2.39M | 2.36M | 2.31M | 2.29M | 2.34M | 2.44M | 2.49M | 2.62M | 2.89M | 2.99M | 3.22M | 3.31M | 3.35M | 3.35M | 3.43M | | | | |
|
Total Current Liabilities
|
18.64M | 20.37M | 17.60M | 21.47M | 16.72M | 24.60M | 19.76M | 25.16M | 22.38M | 29.39M | 28.94M | 32.37M | 27.16M | 30.19M | 26.03M | 42.17M | 42.58M | 65.34M | 47.40M | 47.62M | 41.22M | 39.06M | 34.91M | 32.95M | 30.09M | 33.98M | 43.37M | 37.22M | 35.85M | 37.98M | 38.75M | 44.27M | 36.36M | 36.77M | 40.11M | 42.72M | 40.78M | 26.09M | 30.82M | 34.96M | 33.48M | 32.47M | 38.89M | 35.59M | 39.47M | 40.88M | 48.43M | 48.37M | 52.44M | 48.49M | 60.70M | 60.79M | 47.81M | 42.83M | 49.55M | 45.47M | 49.79M | 42.53M | 53.35M | 51.07M | 56.06M | 50.76M | 60.17M | 58.04M | 52.51M | 48.46M | 57.53M |
|
Capital Leases
|
4.56M | 4.49M | 4.46M | 4.42M | 4.38M | 4.35M | 4.32M | 4.29M | 4.25M | 4.22M | 4.19M | 4.16M | 4.12M | 4.08M | 4.05M | 4.01M | 3.94M | 3.90M | 3.84M | 3.79M | 1.34M | 3.20M | 3.15M | 3.10M | 3.04M | 2.99M | 2.93M | 2.88M | 2.82M | 2.76M | 2.69M | 2.63M | 2.58M | 2.56M | 2.49M | 6.36M | 6.37M | 6.29M | 6.21M | 6.14M | 6.07M | 6.00M | 5.93M | 5.85M | 5.78M | 5.70M | 5.62M | 5.53M | 5.45M | 5.36M | 5.26M | 5.16M | 5.05M | 4.95M | 4.84M | 4.74M | 4.64M | 4.54M | 6.72M | 5.83M | 5.43M | 5.30M | 6.11M | 6.04M | 9.15M | 8.91M | 9.05M |
|
Non-Current Debt
|
| | | 131.90M | | | | 132.42M | | 131.56M | 131.47M | 131.90M | 131.94M | 131.86M | 131.75M | 118.84M | 115.72M | 112.62M | 109.51M | 105.64M | 101.78M | 116.70M | 114.31M | 111.89M | 112.97M | 110.57M | 107.24M | 103.50M | 139.41M | 139.69M | 136.63M | 137.86M | 133.74M | 129.63M | 125.44M | 121.03M | 116.89M | 7.82M | 7.65M | 26.14M | 20.10M | 23.75M | 17.10M | 82.18M | 395.57M | 395.67M | 395.82M | 46.06M | 396.12M | 394.30M | 394.46M | 153.86M | 394.76M | 394.92M | 395.08M | 188.84M | 395.41M | 395.57M | 395.74M | 177.79M | 396.07M | 396.25M | 396.42M | 396.60M | 118.47M | 396.95M | 397.14M |
|
Convertible Debt
|
| | | | | | | 92.86M | | 91.52M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 89.77M | 112.26M | 112.95M | 113.74M | 114.54M | 115.37M | 116.22M | 117.10M | 115.23M | 116.28M | 117.36M | 118.46M | 119.60M | 120.76M | 121.95M | 123.18M | 124.44M | 125.73M | 25.43M | 25.70M | 5.73M | 5.80M | 5.83M | 5.90M | 5.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.20M | | | | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 250.00 | 300.00 | | 160.00 | 290.00 | 340.00 | | 180.00 | | | | | | 0.06M | 0.37M | 0.58M | 20.16M | 4.51M | 4.36M | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.84M | 1.96M | 1.74M | 4.72M |
|
Non-Current Deferred Tax Liability
|
| | | -26.00M | | | | -28.96M | | | | | | | | | | | 6.96M | 11.91M | 18.29M | 21.89M | 31.37M | 36.41M | 36.49M | 36.35M | 36.65M | 39.96M | 38.97M | 36.82M | 39.32M | 42.81M | 40.72M | 43.22M | 44.02M | 31.16M | 31.37M | 30.29M | 31.69M | 31.26M | 32.25M | 32.57M | 32.53M | 56.38M | 45.49M | 46.77M | 46.63M | 57.38M | 47.99M | 42.02M | 43.04M | 60.25M | 45.86M | 47.49M | 47.48M | 68.99M | 48.64M | 48.83M | 48.91M | 72.93M | 49.78M | 50.65M | 50.29M | 51.43M | 53.89M | 54.69M | 54.25M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 30.50M | 29.49M | 29.23M | 22.94M | 22.59M | 27.95M | 28.24M | 27.71M | 27.13M | 26.52M | 25.96M | 25.58M | 25.39M | 24.97M | 24.68M | 24.92M | 24.39M | 25.68M | 24.93M | 24.59M | 23.92M | 24.19M | 14.04M | 26.22M | 12.92M | 11.94M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.55M | 1.61M | 1.22M | 1.49M | 2.40M | 3.09M | 3.60M | 4.04M | 5.53M | 5.78M | 5.81M | 2.63M | 2.57M | 1.80M | 2.43M | 2.72M | 3.38M | 2.82M | 2.84M | 3.15M | 22.64M | 1.77M | 1.92M | 1.94M | 1.74M | 1.44M | 1.52M | 2.12M | 4.75M | 2.68M | 3.16M | 3.04M | 1.42M | 1.31M | 1.83M | 2.70M | 3.06M | 0.94M | 1.30M | 1.50M | 1.85M | 1.94M | 1.86M | 1.39M | 1.18M | 1.06M | 1.33M | 1.48M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 603.07M | | | | 589.08M | 602.12M | 652.49M | 649.75M | 645.25M | 645.97M | 649.89M | 654.94M | 670.01M | 658.72M | 668.43M | 682.93M | 706.77M | 693.64M | 690.75M | 709.09M | 720.50M | 692.21M | 702.79M | 703.73M | 673.37M | 714.63M | 730.91M | 725.70M | 901.45M | 896.66M | 904.64M | 885.73M | 900.58M | 903.55M | 932.97M | 968.46M | 1,049.20M | 1,059.02M | 1,026.75M | 1,015.77M | 1,052.75M | 1,076.88M | 1,084.62M | 1,092.68M | 1,093.14M | 1,079.02M | 1,079.52M | 1,075.90M | 1,069.85M | 1,051.11M | 1,038.96M | 1,099.18M |
|
Total Liabilities
|
413.45M | 470.99M | 496.56M | 510.88M | 517.07M | 522.98M | 538.71M | 551.14M | 553.48M | 551.45M | 524.66M | 545.80M | 564.82M | 568.15M | 584.84M | 603.07M | 606.86M | 594.49M | 572.85M | 590.63M | 603.73M | 653.71M | 651.25M | 647.65M | 649.06M | 653.49M | 658.98M | 675.54M | 664.50M | 674.24M | 685.56M | 709.34M | 695.44M | 693.18M | 711.81M | 723.88M | 695.03M | 705.63M | 706.89M | 696.01M | 716.40M | 732.83M | 727.64M | 903.19M | 898.10M | 906.16M | 887.85M | 905.32M | 906.22M | 936.13M | 971.51M | 1,050.62M | 1,060.33M | 1,028.58M | 1,018.47M | 1,055.82M | 1,077.82M | 1,085.92M | 1,094.19M | 1,094.99M | 1,080.96M | 1,081.38M | 1,077.29M | 1,071.03M | 1,052.17M | 1,040.29M | 1,100.67M |
|
Total Debt
|
| | | 132.46M | | 3.20M | 5.00M | 132.98M | | 132.13M | 132.04M | 132.53M | 132.59M | 132.53M | 132.42M | 130.06M | 127.35M | 124.76M | 122.19M | 119.07M | 115.86M | 126.61M | 124.19M | 121.72M | 123.60M | 121.28M | 118.71M | 115.73M | 151.95M | 152.30M | 149.26M | 151.13M | 148.01M | 144.86M | 141.76M | 138.28M | 134.21M | 10.22M | 10.09M | 28.16M | 22.18M | 25.65M | 18.78M | 82.18M | 401.62M | 401.78M | 398.34M | 48.60M | 396.12M | 394.30M | 394.46M | 153.86M | 394.76M | 394.92M | 395.08M | 188.84M | 395.41M | 395.57M | 395.74M | 177.79M | 396.07M | 396.25M | 396.42M | 396.60M | 118.47M | 396.95M | 397.14M |
|
Common Equity
|
105.69M | 106.10M | 106.95M | 108.22M | 111.57M | 114.53M | 115.89M | 119.67M | 123.31M | 126.09M | 126.95M | 126.78M | 131.49M | 129.84M | 130.86M | 134.82M | 140.49M | 145.62M | 151.97M | 155.97M | 165.70M | 169.44M | 174.45M | 179.88M | 186.18M | 188.41M | 169.09M | 157.59M | 162.68M | 168.54M | 173.95M | 175.73M | 185.54M | 187.86M | 175.23M | 197.66M | 210.16M | 239.98M | 241.83M | 221.49M | 228.11M | 224.56M | 224.51M | 226.57M | 222.46M | 228.49M | 232.80M | 240.50M | 251.50M | 232.87M | 192.47M | 128.01M | 120.02M | 122.84M | 128.92M | 137.13M | 147.16M | 156.17M | 161.27M | 173.06M | 179.56M | 187.89M | 198.13M | 208.55M | 223.06M | 235.42M | 242.08M |
|
Shareholder's Equity
|
| | | 108.22M | | | | 119.67M | | 126.09M | 126.95M | 126.78M | 131.49M | 129.84M | 130.86M | 134.82M | 140.49M | 145.62M | 151.97M | 155.97M | 165.70M | 169.44M | 174.45M | 179.88M | 186.18M | 188.41M | 169.09M | 157.59M | 162.68M | 168.54M | 173.95M | 175.73M | 185.54M | 187.86M | 175.23M | 197.66M | 210.16M | 239.98M | 241.83M | 221.49M | 228.11M | 224.56M | 224.51M | 226.57M | 222.46M | 228.49M | 232.80M | 240.50M | 251.50M | 232.87M | 192.47M | 128.01M | 120.02M | 122.84M | 128.92M | 137.13M | 147.16M | 156.17M | 161.27M | 173.06M | 179.56M | 187.89M | 198.13M | 208.55M | 223.06M | 235.42M | 242.08M |
|
Liabilities and Shareholders Equity
|
543.11M | 577.29M | 603.71M | 619.30M | 628.85M | 637.71M | 654.80M | 671.01M | 676.99M | 677.74M | 651.81M | 672.78M | 696.51M | 698.20M | 715.90M | 738.09M | 747.55M | 740.11M | 724.82M | 746.60M | 769.43M | 823.15M | 825.70M | 827.53M | 835.24M | 841.90M | 828.08M | 833.14M | 827.18M | 842.78M | 859.51M | 921.53M | 880.97M | 881.04M | 887.05M | 917.50M | 905.19M | 945.61M | 948.72M | 1,129.76M | 944.51M | 957.39M | 952.15M | 1,145.83M | 1,120.56M | 1,134.65M | 1,120.65M | 1,178.63M | 1,157.73M | 1,169.00M | 1,163.97M | 1,178.63M | 1,180.35M | 1,151.42M | 1,147.39M | 1,192.95M | 1,224.98M | 1,242.09M | 1,255.46M | 1,268.05M | 1,260.52M | 1,269.27M | 1,275.42M | 1,279.58M | 1,275.23M | 1,275.71M | 1,342.75M |
|
Treasury Shares
|
| | | 1.38M | | | | 3.15M | | 3.11M | 3.11M | 3.24M | 3.68M | 3.92M | 3.92M | 0.69M | 3.92M | 3.92M | 3.92M | 3.92M | 3.92M | 3.92M | 3.92M | 3.92M | 3.92M | 4.05M | 1.20M | 1.93M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 6.52M | 0.57M | | 6.52M | 6.52M | 1.10M | 7.63M | 8.03M | 0.40M | 0.40M | 8.03M | 8.03M | 8.03M | | | 0.32M | 9.55M | 2.91M | 11.42M | 11.63M | 0.70M | 0.70M | 11.63M | | | | 11.63M | 11.63M | 11.63M | 11.63M | 11.63M | 11.63M | 11.63M |
|
Retained Earnings
|
-83.70M | -81.67M | -80.81M | -79.02M | -76.25M | -73.95M | -73.09M | -70.95M | -67.67M | -65.07M | -64.28M | -63.99M | -56.66M | -56.87M | -56.27M | -52.60M | -47.34M | -43.20M | -37.31M | -33.31M | -31.09M | -27.84M | -22.84M | -17.47M | -11.05M | -6.49M | -2.05M | 3.38M | 7.96M | 13.16M | 18.84M | 20.71M | 30.05M | 32.20M | 35.24M | 57.90M | 70.04M | 72.14M | 74.34M | 71.68M | 78.20M | 83.07M | 83.64M | 86.21M | 82.02M | 88.41M | 93.94M | 102.30M | 115.24M | 109.07M | 122.11M | 135.46M | 151.86M | 162.76M | 168.62M | 176.84M | 185.69M | 193.97M | 198.62M | 210.26M | 217.23M | 223.49M | 233.35M | 243.21M | 264.13M | 275.87M | 282.44M |
|
Preferred Shares
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | 0.20M | | | | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |