|
Cash & Equivalents
|
45.35M | 45.47M | 46.13M | 46.13M | 50.84M | 49.05M | 37.62M | 25.00M | 30.63M | 31.64M | 33.89M | 35.86M | 34.86M | 30.82M | 33.63M | 25.69M | 34.44M | 33.58M | 35.71M | 36.75M | 39.32M | 40.77M | 44.79M | 35.55M | 37.08M | 37.09M | 37.55M | 36.53M | 46.00M | 46.98M | 45.48M | 41.98M | 32.39M | 32.67M | 31.34M | 38.02M | 41.88M | 40.63M | 42.07M | 32.31M | 34.96M | 38.18M | 43.79M | 42.78M | 41.21M | 40.40M | 40.36M | 43.14M | 49.09M | 51.09M | 50.71M | 51.10M | 47.69M | 48.85M | 42.62M | 46.18M | 96.67M | 104.87M | 99.35M | 107.85M | 112.25M | 123.55M |
|
Short-term Investments
|
| | | | | | 8.50M | 8.54M | 8.55M | 8.56M | 8.57M | 8.57M | 8.58M | 8.59M | 8.59M | 8.60M | 5.00M | 5.00M | 5.00M | 5.00M | 5.64M | 5.64M | 5.64M | 5.64M | | | | | | | | | | | | 1.50M | 1.51M | 1.61M | | | | | | | | 2.50M | 2.50M | 2.52M | 2.52M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
45.35M | 45.47M | 46.13M | 46.13M | 50.84M | 49.05M | 46.12M | 33.53M | 39.18M | 40.21M | 42.46M | 44.43M | 43.43M | 39.41M | 42.21M | 34.29M | 39.44M | 38.58M | 40.71M | 41.75M | 44.96M | 46.40M | 50.43M | 41.19M | 37.08M | 37.09M | 37.55M | 36.53M | 46.00M | 46.98M | 45.48M | 41.98M | 32.39M | 32.67M | 31.34M | 39.52M | 43.38M | 42.24M | 42.07M | 32.31M | 34.96M | 38.18M | 43.79M | 42.78M | 41.21M | 42.90M | 42.86M | 45.66M | 51.61M | 51.09M | 50.71M | 51.10M | 47.69M | 48.85M | 42.62M | 46.18M | 96.67M | 104.87M | 99.35M | 107.85M | 112.25M | 123.55M |
|
Receivables - Net
|
| | 12.13M | | 10.27M | 8.18M | 8.54M | 15.10M | 11.87M | 11.14M | 12.52M | 14.26M | 14.45M | 15.87M | 19.08M | 23.82M | 11.95M | 12.23M | 11.77M | 12.54M | 9.14M | 9.91M | 9.53M | 13.80M | 13.72M | 15.10M | 16.50M | 22.61M | 14.09M | 13.01M | 14.85M | 17.84M | 22.16M | 23.00M | 22.62M | 22.45M | 20.19M | 22.96M | 23.10M | 25.62M | 26.86M | 24.41M | 21.75M | 24.69M | 26.12M | 26.38M | 27.53M | 21.20M | 22.68M | 24.35M | 27.23M | 29.55M | 30.30M | 38.11M | 38.81M | 41.76M | 39.66M | 37.20M | 39.58M | 36.19M | 41.95M | 29.00M |
|
Receivables - Other
|
| | | | | | 0.47M | | | | | | | | | | | | 1.09M | 0.87M | 0.77M | 1.50M | 0.92M | 0.04M | 0.01M | 0.07M | 0.09M | 0.07M | 0.54M | 0.29M | 1.38M | 0.07M | 0.84M | 1.40M | 0.84M | 0.07M | 0.08M | 1.66M | 1.68M | 1.97M | 2.20M | 1.19M | 0.52M | 0.67M | 0.42M | 0.48M | 0.49M | 0.83M | 1.10M | 1.66M | 2.91M | 6.13M | 8.19M | 8.97M | 0.32M | 23.34M | 5.41M | 1.96M | 4.47M | 9.52M | 5.76M | 6.73M |
|
Receivables
|
| | 12.13M | | 10.27M | 8.18M | 9.01M | 15.10M | 11.87M | 11.14M | 12.52M | 14.26M | 14.45M | 15.87M | 19.08M | 23.82M | 11.95M | 12.23M | 12.86M | 13.40M | 9.91M | 11.41M | 10.45M | 13.84M | 13.73M | 15.17M | 16.59M | 22.68M | 14.64M | 13.30M | 16.23M | 17.91M | 23.01M | 24.39M | 23.46M | 22.53M | 20.27M | 24.61M | 24.77M | 27.59M | 29.06M | 25.60M | 22.27M | 25.36M | 26.53M | 26.87M | 28.02M | 22.03M | 23.78M | 26.01M | 30.14M | 35.68M | 38.50M | 47.09M | 39.13M | 65.10M | 45.08M | 39.16M | 44.05M | 45.71M | 47.71M | 35.73M |
|
Inventory
|
| | 1.43M | | 1.42M | 1.50M | 1.45M | 1.60M | 1.46M | 1.53M | 1.76M | 1.66M | 1.59M | 1.33M | 1.38M | 1.37M | 1.54M | 1.58M | 1.74M | 1.79M | 1.78M | 1.75M | 1.92M | 1.89M | 1.99M | 2.09M | 2.31M | 3.45M | 3.06M | 2.29M | 1.58M | 1.75M | 2.70M | 2.54M | 2.23M | 3.97M | 3.76M | 3.03M | 3.29M | 6.28M | 5.07M | 3.77M | 3.21M | 2.32M | 2.50M | 2.55M | 2.50M | 3.10M | 3.57M | 4.05M | 5.73M | 9.09M | 9.84M | 7.92M | 6.04M | 4.18M | 4.56M | 3.93M | 8.96M | 7.16M | 6.21M | 4.56M |
|
Prepaid Assets
|
| | 2.29M | | 3.47M | 3.27M | 1.88M | 1.25M | 1.27M | 3.29M | 2.71M | 1.92M | 3.24M | 2.67M | 2.44M | 2.49M | 2.41M | 2.77M | 1.61M | 1.53M | 2.79M | 1.99M | 1.28M | 0.80M | 0.84M | 1.62M | 1.10M | 1.35M | 1.33M | 2.43M | 1.07M | 0.95M | 1.88M | 1.60M | 2.80M | 1.00M | 0.68M | 2.15M | 1.56M | 2.35M | 1.74M | 2.97M | 2.41M | 1.94M | 3.38M | 3.30M | 2.56M | 2.05M | 3.99M | 4.70M | 5.64M | 5.25M | 6.87M | 5.43M | 4.06M | 2.77M | 2.95M | 5.68M | 5.11M | 4.17M | 3.54M | 5.97M |
|
Current Assets
|
| | 63.73M | | 67.79M | 63.81M | 67.33M | 60.83M | 55.61M | 57.98M | 61.26M | 64.10M | 64.50M | 66.01M | 66.58M | 63.61M | 57.53M | 57.36M | 59.11M | 60.68M | 61.70M | 63.79M | 65.43M | 59.94M | 56.59M | 59.12M | 60.88M | 65.79M | 66.48M | 67.76M | 66.69M | 65.84M | 63.13M | 63.99M | 62.36M | 70.14M | 71.47M | 73.40M | 73.17M | 68.54M | 70.82M | 71.57M | 72.93M | 73.81M | 75.10M | 76.38M | 77.06M | 79.26M | 83.36M | 86.50M | 92.57M | 101.48M | 103.23M | 109.58M | 112.71M | 118.77M | 150.76M | 153.95M | 157.75M | 165.06M | 169.83M | 169.95M |
|
Construction in Progress
|
| | 0.25M | | 2.25M | 9.74M | 0.14M | 0.24M | 0.34M | 1.16M | 2.61M | 3.20M | 3.60M | 0.85M | 1.45M | 1.73M | 2.46M | 2.86M | 1.90M | 2.20M | 1.68M | 2.53M | 1.93M | 2.77M | 2.16M | 1.81M | 0.89M | 2.38M | 2.80M | 1.43M | 1.82M | 5.23M | 11.40M | 16.74M | 6.02M | 0.41M | 0.66M | 0.93M | 1.34M | 0.33M | 0.40M | 0.47M | 0.44M | 0.60M | 0.68M | 0.76M | 0.71M | 1.33M | 2.03M | 2.62M | 3.71M | 4.86M | 5.89M | 6.45M | 0.50M | 0.82M | 1.25M | 2.80M | 5.14M | 4.48M | 6.52M | 5.21M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.10M | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 55.92M | | 53.38M | 52.38M | 64.19M | 63.41M | 62.05M | 60.71M | 58.99M | 58.43M | 57.58M | 59.62M | 58.60M | 57.88M | 57.19M | 56.04M | 56.40M | 55.06M | 55.22M | 53.76M | 53.74M | 54.82M | 54.25M | 52.74M | 53.08M | 52.08M | 50.46M | 50.76M | 49.68M | 49.52M | 48.48M | 47.34M | 58.88M | 64.29M | 62.95M | 62.11M | 61.24M | 61.24M | 59.81M | 59.06M | 57.69M | 56.08M | 54.70M | 53.72M | 52.95M | 51.79M | 50.94M | 50.24M | 52.53M | 51.48M | 50.73M | 50.06M | 55.88M | 54.85M | 54.37M | 53.20M | 52.43M | 53.54M | 53.75M | 55.55M |
|
Long-Term Investments
|
| | 7.81M | | 6.90M | 6.70M | 6.63M | 6.56M | 6.34M | 6.44M | 6.93M | 7.24M | 12.03M | 12.03M | 13.18M | 12.18M | 20.56M | 20.56M | 5.21M | 20.56M | 4.81M | 4.69M | 4.55M | 4.58M | 4.68M | 3.94M | 4.09M | 2.99M | 2.95M | 3.12M | 2.78M | 2.89M | 2.50M | 2.46M | 2.58M | 2.60M | 2.13M | 1.88M | 1.90M | 1.94M | 1.99M | 1.70M | 2.09M | 1.66M | 1.67M | 1.70M | 1.72M | 1.49M | 1.51M | 1.54M | 1.55M | 1.29M | 1.34M | 1.39M | 1.41M | 1.26M | 1.31M | 1.38M | 1.50M | 1.26M | 1.31M | 1.12M |
|
Goodwill
|
| | 3.59M | | 3.59M | 3.59M | 3.59M | 3.59M | 3.59M | 3.59M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 11.53M | 11.53M | 6.29M | 8.04M | 9.78M | 9.78M | 9.78M | 4.89M | 8.38M | 8.38M | 8.38M | 8.00M | 8.00M | 8.00M | 8.00M | 13.33M | 13.33M | 13.33M | 13.33M | 13.33M | 13.33M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 10.43M | 12.86M | 12.86M | 12.86M | 12.86M | 12.86M | 12.86M | 12.86M | 12.86M |
|
Intangibles
|
| | 1.71M | | 1.61M | 1.55M | 1.50M | 1.72M | 1.63M | 1.54M | 1.46M | 1.37M | 1.28M | 1.19M | 1.10M | 1.04M | 1.01M | 0.97M | 0.93M | 0.89M | 0.85M | 0.81M | 0.77M | 6.45M | 5.99M | 5.59M | 5.20M | 4.82M | 4.47M | 4.12M | 5.90M | 3.41M | 3.06M | 2.71M | 5.90M | 1.67M | 1.50M | 1.33M | 9.89M | 4.79M | 4.57M | 4.36M | 5.79M | 3.95M | 3.76M | 3.56M | 5.43M | 3.25M | 3.11M | 2.96M | 4.90M | 2.68M | 2.55M | 2.41M | 6.01M | 3.19M | 3.02M | 2.86M | 2.70M | 2.53M | 2.37M | 2.20M |
|
Goodwill & Intangibles
|
| | 5.30M | | 5.19M | 5.14M | 5.09M | 5.31M | 5.22M | 5.13M | 4.95M | 4.86M | 4.77M | 4.68M | 4.60M | 4.54M | 4.50M | 4.47M | 4.43M | 4.39M | 4.35M | 4.31M | 4.27M | 17.99M | 17.53M | 11.88M | 13.23M | 14.60M | 14.25M | 13.90M | 10.79M | 11.80M | 11.45M | 11.10M | 13.90M | 9.67M | 9.50M | 9.34M | 23.22M | 18.11M | 17.90M | 17.69M | 19.12M | 17.27M | 14.18M | 13.99M | 15.86M | 13.68M | 13.53M | 13.38M | 15.33M | 13.11M | 12.97M | 12.83M | 18.87M | 16.05M | 15.89M | 15.72M | 15.56M | 15.39M | 15.23M | 15.07M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 1.12M | | | |
|
Other Non-Current Assets
|
| | 3.05M | | 2.94M | 2.93M | 7.50M | 2.74M | 2.66M | 2.61M | 2.71M | 2.80M | 2.83M | 2.83M | 2.79M | 2.68M | 2.83M | 2.74M | 20.56M | 2.55M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 20.56M | 21.51M | 20.56M | 20.64M | 23.67M | 24.16M | 24.16M | 24.16M | 24.16M | 27.67M | 24.16M | 2.79M | 22.00M | 21.17M | 21.13M | 21.13M | 21.13M | 21.15M | 21.14M | 21.14M | 21.14M | 21.13M | 21.13M | 21.13M | 21.13M | 21.13M | 21.13M | 3.06M | 2.80M | 2.36M | 2.09M | 2.02M | 1.64M |
|
Non-Current Assets
|
| | 88.48M | | 86.01M | 91.77M | 93.53M | -60.69M | 90.61M | 90.11M | 89.19M | 89.05M | 99.79M | 98.74M | 98.78M | 96.14M | 104.48M | 103.02M | 101.35M | 99.36M | 98.36M | 97.36M | 96.14M | 111.38M | 109.21M | 104.17M | 102.73M | 101.40M | 99.31M | 98.08M | 98.79M | 100.07M | 104.17M | 108.51M | 110.15M | 111.09M | -41.77M | 109.38M | 118.85M | 117.15M | 110.00M | 108.90M | 106.62M | 105.97M | 101.61M | 100.43M | 99.29M | 99.13M | 99.22M | 98.51M | 100.43M | 100.13M | 101.85M | 102.02M | 105.72M | 104.39M | 84.40M | 84.42M | 85.57M | 85.31M | 87.67M | 87.28M |
|
Assets
|
| | 152.20M | | 153.80M | 155.59M | 160.86M | 0.14M | 146.22M | 148.09M | 150.45M | 153.15M | 164.29M | 164.75M | 165.36M | 159.75M | 162.01M | 160.38M | 160.46M | 160.03M | 160.06M | 161.15M | 161.58M | 171.32M | 165.80M | 163.29M | 163.60M | 167.18M | 165.79M | 165.84M | 165.48M | 165.91M | 167.30M | 172.50M | 172.52M | 181.23M | 29.70M | 182.78M | 192.02M | 185.69M | 180.82M | 180.47M | 179.56M | 179.77M | 176.71M | 176.81M | 176.35M | 178.39M | 182.58M | 185.01M | 193.01M | 201.61M | 205.08M | 211.60M | 218.44M | 223.17M | 235.16M | 238.37M | 243.31M | 250.37M | 257.50M | 257.23M |
|
Accounts Payables
|
| | 4.32M | | 4.27M | 6.05M | 4.62M | 4.29M | 4.08M | 5.81M | 5.88M | 5.85M | 5.29M | 6.38M | 7.16M | 6.77M | 7.46M | 5.47M | 5.96M | 4.91M | 4.23M | 4.94M | 4.83M | 3.90M | 4.06M | 5.30M | 4.90M | 5.41M | 4.88M | 5.33M | 3.55M | 5.64M | 5.84M | 6.54M | 4.57M | 5.03M | 2.78M | 2.15M | 3.50M | 4.36M | 3.61M | 3.08M | 2.74M | 2.97M | 2.65M | 3.15M | 2.83M | 3.42M | 4.05M | 6.33M | 0.40M | 9.80M | 10.16M | 11.44M | 11.60M | 11.15M | 8.10M | 7.11M | 9.06M | 9.62M | 12.80M | 9.53M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.49M | 0.88M | 0.39M | 0.39M | 0.69M | 0.29M | 0.29M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 1.15M | | 1.15M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.17M | 1.17M | 1.17M | 1.19M | 1.19M | 1.19M | 1.19M | 1.18M | 1.18M | 1.18M | 1.18M | 1.19M | 1.19M | 1.19M | 1.19M | 1.28M | 1.29M | 1.29M | 1.28M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.32M | 1.32M | 1.32M | 1.33M | 1.38M | 1.38M | 1.41M | 1.41M | 1.57M | 1.57M | 1.58M | 1.56M | 1.80M | 1.78M | 1.79M | 2.27M | 2.27M |
|
Payables
|
| | 5.47M | | 5.42M | 7.21M | 5.77M | 5.44M | 5.23M | 6.97M | 7.04M | 7.01M | 6.46M | 7.54M | 8.32M | 7.93M | 8.63M | 6.63M | 7.15M | 6.11M | 5.42M | 6.13M | 6.01M | 5.57M | 5.73M | 6.97M | 6.58M | 7.49M | 6.46M | 6.91M | 5.52M | 7.22M | 7.42M | 8.90M | 5.86M | 6.31M | 4.07M | 3.44M | 4.80M | 5.66M | 4.91M | 4.38M | 4.04M | 4.28M | 3.96M | 4.47M | 4.15M | 4.74M | 5.37M | 7.71M | 1.78M | 11.21M | 11.57M | 13.01M | 13.18M | 12.73M | 9.66M | 8.91M | 10.84M | 11.41M | 15.06M | 11.80M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 1.29M | 1.59M | 0.85M | 1.37M | 1.82M | 1.08M | 1.52M | 1.84M | 1.43M | 1.22M | 1.40M | 1.49M | 1.44M | 1.14M | 1.24M | 2.06M | 2.27M | 2.86M | 1.87M | 2.70M | 3.16M | 4.34M | 2.76M | 3.75M | 3.34M | 3.95M | 2.81M | 3.57M |
|
Short term Debt
|
| | 1.42M | | 1.48M | 1.50M | 17.53M | 9.06M | 1.59M | 1.62M | 1.65M | 1.68M | 1.71M | 1.74M | 5.21M | | 10.00M | 9.50M | 9.00M | 8.50M | 8.00M | 7.50M | 6.96M | 6.49M | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.19M | 0.18M | 0.17M | 0.15M | 0.13M | 0.10M | 0.08M | 0.06M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.65M | 0.65M | 0.69M | 0.76M | 0.63M | 0.55M | 0.46M | 0.46M | 0.56M | 0.56M | 0.59M | 0.55M | 0.56M | 0.56M | 0.55M | 0.54M | 0.55M | 0.47M | 0.46M | 0.38M | 0.62M | 0.63M | 0.63M | 0.64M | 0.68M | 0.67M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.15M | 0.00M | | 0.10M | 1.47M | 1.40M | 0.29M | 0.00M | | 0.00M | 0.02M | 0.11M | | | | 0.34M | 0.90M | 0.90M | 0.82M | 0.46M | 0.05M | 0.01M | 0.05M | 0.58M | 0.58M | 3.23M | 3.75M | 8.80M | 15.50M | 12.93M | 9.53M | 6.24M | 5.46M | 5.71M | 6.02M | 9.13M | 12.40M | 12.90M | 11.68M |
|
Total Current Liabilities
|
| | 6.89M | | 6.90M | 8.71M | 23.30M | 14.50M | 6.82M | 8.58M | 8.69M | 8.69M | 18.21M | 19.33M | 23.58M | 17.98M | 18.63M | 16.13M | 16.15M | 14.61M | 13.42M | 13.63M | 13.16M | 12.22M | 5.74M | 6.97M | 6.68M | 8.96M | 7.91M | 7.21M | 7.63M | 7.22M | 7.42M | 8.92M | 7.90M | 8.33M | 5.57M | 5.46M | 7.90M | 8.45M | 8.00M | 7.72M | 6.94M | 6.41M | 6.33M | 7.08M | 7.69M | 8.41M | 11.79M | 15.38M | 22.66M | 30.87M | 27.72M | 26.47M | 23.90M | 23.80M | 19.53M | 20.09M | 24.94M | 28.87M | 32.42M | 28.21M |
|
Non-Current Debt
|
| | 16.88M | | 16.13M | 15.75M | 6.85M | 6.45M | 6.04M | 5.63M | 5.21M | 4.77M | 4.34M | 3.89M | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.16M | 0.15M | 0.14M | 0.13M | 0.16M | 0.15M | 0.14M | 0.15M | 0.14M | 0.17M | 0.15M | 0.22M | 0.19M | 0.16M | 0.13M | 0.19M | 0.15M | 0.12M | 0.09M | 0.07M | 0.06M | 0.05M | 0.03M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | | | |
|
Minority Interest
|
| | 1.60M | | 1.95M | 1.96M | 1.56M | 1.65M | 1.77M | 1.97M | 1.93M | 2.05M | 2.21M | 2.48M | 2.60M | 2.73M | 2.71M | 2.81M | 2.93M | 3.05M | 2.97M | 3.04M | 3.15M | 9.99M | 9.85M | 8.74M | 8.50M | 8.45M | 8.55M | 8.80M | 8.09M | 8.05M | 8.26M | 8.57M | 8.78M | 9.06M | 9.76M | 10.20M | 14.19M | 8.50M | 8.68M | 8.02M | 8.10M | 7.58M | 7.78M | 7.91M | 8.09M | 8.33M | 8.10M | 7.68M | 8.10M | 4.59M | 4.73M | 4.89M | 5.00M | 5.17M | 5.30M | 5.22M | 5.35M | 5.51M | 5.64M | 5.82M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.06M | | 1.10M | | | | 0.65M | | | | 2.68M | | | 0.10M | 0.19M | 0.10M | 0.07M | 0.25M | 0.18M | 0.20M | 0.19M | 0.24M | 0.39M | 0.35M | 0.28M | 0.26M | 0.36M | 0.45M | 0.39M | 0.45M | 0.51M | 0.24M | 0.27M | 0.27M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.21M | 2.06M | 1.92M | 1.78M | 1.64M | 1.50M | 1.02M | 0.93M | 0.83M | 0.76M | 0.66M | 0.59M | 0.54M | 0.49M | 1.53M | 1.45M | 1.38M | 1.36M | 1.44M | 1.39M | 1.33M | 1.28M | 1.71M | 1.20M | 1.16M | 1.11M | 1.53M | 0.52M | 0.49M | 0.47M | 1.66M | 0.08M | 0.38M | 0.23M | 0.21M | | | 0.18M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 4.68M | 4.46M | 1.16M | 3.17M | 0.93M | 1.07M | 0.98M | 2.52M | 2.46M | 2.32M | 2.14M | 2.00M | 1.85M | 1.72M | 1.59M | 1.46M | 1.55M | 1.48M | 1.83M | 1.74M | 2.95M | 2.78M | 2.63M | 2.47M | 2.68M | 2.46M |
|
Other Non-Current Liabilities
|
| | 0.44M | | 0.43M | 0.43M | 0.42M | 0.41M | 0.42M | 0.41M | 0.44M | 0.38M | 0.35M | 0.32M | 0.29M | 0.26M | 0.26M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.61M | 0.56M | 0.88M | 0.90M | 0.74M | 0.75M | 1.16M | 0.80M | 0.80M | 0.78M | 0.78M | 0.20M | 0.20M | 0.07M | 0.07M | 0.66M | 0.82M | 0.74M | 0.71M | 0.69M | 0.56M | 0.53M | 0.58M | 0.14M | 0.14M | 0.14M | 0.14M | 0.22M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Total Non-Current Liabilities
|
| | 23.78M | | 23.03M | 24.46M | 30.16M | -0.41M | 12.87M | 14.21M | 13.90M | 13.47M | 22.55M | 23.22M | 23.58M | 17.98M | 18.63M | 16.13M | 0.22M | 14.61M | 13.42M | 13.63M | 0.22M | 14.59M | 7.94M | 9.03M | 8.59M | 10.73M | 9.55M | 8.71M | 8.66M | 8.15M | 8.26M | 9.68M | 8.56M | 11.96M | 2.83M | 9.76M | 13.40M | 13.29M | 10.54M | 10.38M | 9.85M | 10.86M | 10.42M | 10.96M | 10.55M | 11.74M | 14.97M | 18.36M | 25.02M | 33.04M | 29.92M | 28.55M | 26.45M | 25.77M | 23.01M | 23.23M | 27.85M | 31.40M | 35.14M | 30.88M |
|
Total Liabilities
|
| | 24.22M | | 23.46M | 24.88M | 30.58M | | 13.28M | 14.62M | 14.33M | 13.85M | 22.90M | 23.54M | 23.87M | 18.25M | 18.90M | 16.36M | 16.38M | 14.83M | 13.65M | 13.86M | 13.38M | 15.20M | 8.50M | 9.92M | 9.50M | 11.47M | 10.30M | 9.87M | 9.46M | 8.95M | 9.03M | 10.46M | 8.76M | 12.16M | 2.90M | 9.84M | 14.06M | 14.12M | 11.28M | 11.09M | 10.54M | 11.42M | 10.95M | 11.54M | 10.69M | 11.88M | 15.11M | 18.50M | 25.24M | 33.19M | 30.07M | 28.70M | 26.61M | 25.93M | 23.16M | 23.38M | 28.00M | 31.56M | 35.30M | 31.03M |
|
Total Debt
|
| | 18.31M | | 17.61M | 17.25M | 24.38M | 15.51M | 7.63M | 7.25M | 6.85M | 6.45M | 6.04M | 5.63M | 5.21M | | 10.00M | 9.50M | 9.00M | 8.50M | 8.00M | 7.50M | 6.96M | 6.49M | | | | | | | | | | | | | | | 0.08M | 0.20M | 0.19M | 0.18M | 0.17M | 0.22M | 0.20M | 0.19M | 0.21M | 0.20M | 0.25M | 0.23M | 0.33M | 0.30M | 0.28M | 0.25M | 0.38M | 0.33M | 0.29M | 0.24M | 0.20M | 0.15M | 0.12M | 0.10M |
|
Common Equity
|
| | 127.98M | | 130.34M | 130.71M | 130.28M | 131.85M | 132.94M | 133.47M | 136.12M | 139.30M | 141.39M | 141.21M | 141.50M | 141.51M | 143.11M | 144.02M | 144.08M | 145.20M | 146.41M | 147.30M | 148.20M | 156.12M | 157.30M | 153.37M | 154.11M | 155.71M | 155.49M | 155.97M | 156.02M | 156.97M | 158.27M | 162.04M | 163.76M | 169.07M | 171.74M | 172.94M | 177.95M | 171.57M | 169.54M | 169.38M | 169.01M | 168.35M | 165.76M | 165.28M | 165.67M | 166.51M | 167.47M | 166.51M | 167.76M | 168.42M | 175.01M | 182.89M | 191.83M | 197.24M | 212.00M | 214.99M | 215.31M | 218.81M | 222.21M | 226.20M |
|
Shareholder's Equity
|
| | 127.98M | | 130.34M | 130.71M | 130.28M | 131.85M | 132.94M | 133.47M | 136.12M | 139.30M | 141.39M | 141.21M | 141.50M | 141.51M | 143.11M | 144.02M | 144.08M | 145.20M | 146.41M | 147.30M | 148.20M | 156.12M | 157.30M | 153.37M | 154.11M | 155.71M | 155.49M | 155.97M | 156.02M | 156.97M | 158.27M | 162.04M | 163.76M | 169.07M | 171.74M | 172.94M | 177.95M | 171.57M | 169.54M | 169.38M | 169.01M | 168.35M | 165.76M | 165.28M | 165.67M | 166.51M | 167.47M | 166.51M | 167.76M | 168.42M | 175.01M | 182.89M | 191.83M | 197.24M | 212.00M | 214.99M | 215.31M | 218.81M | 222.21M | 226.20M |
|
Liabilities and Shareholders Equity
|
| | 152.20M | | 153.80M | 155.59M | 160.86M | 0.14M | 146.22M | 148.09M | 150.45M | 153.15M | 164.29M | 164.75M | 165.36M | 159.75M | 162.01M | 160.38M | 160.46M | 160.03M | 160.06M | 161.15M | 161.58M | 171.32M | 165.80M | 163.29M | 163.60M | 167.18M | 165.79M | 165.84M | 165.48M | 165.91M | 167.30M | 172.50M | 172.52M | 181.23M | 29.70M | 182.78M | 192.02M | 185.69M | 180.82M | 180.47M | 179.56M | 179.77M | 176.71M | 176.81M | 176.35M | 178.39M | 182.58M | 185.01M | 193.01M | 201.61M | 205.08M | 211.60M | 218.44M | 223.17M | 235.16M | 238.37M | 243.31M | 250.37M | 257.50M | 257.23M |
|
Retained Earnings
|
| | 36.29M | | 38.03M | 38.22M | 38.03M | 39.28M | 40.14M | 40.35M | 42.97M | 45.61M | 47.36M | 47.17M | 47.16M | 46.71M | 48.36M | 49.14M | 49.00M | 49.81M | 50.93M | 51.60M | 52.08M | 53.03M | 54.12M | 51.14M | 51.59M | 53.10M | 52.61M | 52.65M | 53.11M | 53.92M | 54.84M | 58.11M | 59.30M | 64.20M | 65.40M | 65.85M | 66.35M | 67.95M | 65.54M | 65.68M | 64.91M | 64.60M | 61.64M | 60.63M | 60.60M | 61.02M | 62.00M | 61.02M | 61.25M | 63.72M | 69.70M | 76.81M | 85.15M | 90.11M | 104.46M | 107.16M | 106.88M | 109.91M | 112.77M | 116.07M |
|
Preferred Shares
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M |