|
Cash & Equivalents
|
42.37M | 35.63M | 40.62M | 44.92M | 39.98M | 36.91M | 38.64M | 43.03M | 46.16M | 66.33M | 69.51M | 55.24M | 62.77M | 50.84M | 46.32M | 40.01M | 43.93M | 40.60M | 44.70M | 39.35M | 18.04M | 20.05M | 27.02M | 26.78M | 27.96M | 32.66M | 33.91M | 34.05M | 32.45M | 29.46M | 29.42M | 22.99M | 24.66M | 23.46M | 22.09M | 12.07M | 16.21M | 9.55M | 4.66M | 6.47M | 4.69M | 7.61M | 4.45M | 5.38M | 27.82M | 27.48M | 26.80M | 4.54M | 7.32M | 7.91M | 3.49M | 1.54M | 4.97M | 3.62M | 3.85M | 3.01M | 5.37M | 2.72M | 3.72M | 4.21M | 3.24M | 2.96M | 2.07M | 3.70M | 2.65M | 2.78M | 2.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 1.84M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
42.37M | 35.63M | 40.62M | 44.92M | 39.98M | 36.91M | 38.64M | 43.03M | 46.16M | 66.33M | 69.51M | 55.24M | 62.77M | 50.84M | 46.32M | 40.01M | 43.93M | 40.60M | 44.70M | 39.35M | 18.04M | 20.05M | 27.02M | 26.78M | 27.96M | 32.66M | 33.91M | 34.05M | 32.45M | 29.46M | 29.42M | 22.99M | 24.66M | 23.46M | 22.09M | 12.07M | 16.21M | 9.55M | 4.66M | 6.47M | 4.69M | 7.61M | 4.45M | 5.38M | 27.82M | 27.48M | 26.80M | 4.54M | 9.83M | 9.74M | 3.49M | 1.54M | 4.97M | 3.62M | 3.85M | 3.01M | 5.37M | 2.72M | 3.72M | 4.21M | 3.24M | 2.96M | 2.07M | 3.70M | 2.65M | 2.78M | 2.30M |
|
Receivables - Net
|
10.09M | 9.28M | 8.10M | 11.34M | 9.35M | 11.07M | 13.07M | 16.92M | 18.19M | 16.39M | 16.76M | 20.68M | 18.78M | 17.22M | 21.86M | 29.03M | 26.23M | 22.04M | 24.95M | 37.76M | 44.08M | 38.90M | 40.02M | 49.05M | 45.97M | 40.10M | 40.57M | 46.38M | 44.08M | 41.16M | 37.86M | 43.15M | 38.32M | 32.34M | 33.15M | 38.77M | 27.39M | 21.98M | 19.08M | 22.85M | 25.16M | 18.96M | 15.43M | 21.16M | 22.98M | 18.12M | 16.70M | 16.13M | 23.64M | 13.73M | 15.27M | 18.39M | 22.20M | 18.34M | 18.86M | 20.49M | 24.98M | 18.99M | 18.59M | 22.23M | 31.76M | 22.27M | 19.65M | 22.12M | 23.42M | 17.73M | 16.10M |
|
Receivables
|
10.09M | 9.28M | 8.10M | 11.34M | 9.35M | 11.07M | 13.07M | 16.92M | 18.19M | 16.39M | 16.76M | 20.68M | 18.78M | 17.22M | 21.86M | 29.03M | 26.23M | 22.04M | 24.95M | 37.76M | 44.08M | 38.90M | 40.02M | 49.05M | 45.97M | 40.10M | 40.57M | 46.38M | 44.08M | 41.16M | 37.86M | 43.15M | 38.32M | 32.34M | 33.15M | 38.77M | 27.39M | 21.98M | 19.08M | 22.85M | 25.16M | 18.96M | 15.43M | 21.16M | 22.98M | 18.12M | 16.70M | 16.13M | 23.64M | 13.73M | 15.27M | 18.39M | 22.20M | 18.34M | 18.86M | 20.49M | 24.98M | 18.99M | 18.59M | 22.23M | 31.76M | 22.27M | 19.65M | 22.12M | 23.42M | 17.73M | 16.10M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.69M | | 1.36M | 1.88M | 0.51M | 0.64M | 0.78M | 0.89M | 1.61M | 1.34M | 1.09M | 0.86M | 1.40M | 1.19M | 1.67M | 2.81M | 3.37M | 3.34M | 3.34M | 3.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 1.66M | | 2.31M | 2.54M | 2.19M | 2.81M | 2.17M | 2.61M | 3.08M | 4.34M | 3.42M | 3.04M | 3.74M | 6.27M | 4.92M | 4.16M | 4.76M | 5.35M | 3.71M | 3.31M | 3.07M | 3.71M | 3.36M | 3.81M | 3.31M | 4.88M | 4.51M | 4.48M | 5.09M | 4.31M | 7.71M | 7.44M | 7.33M | 6.54M | 3.09M | 3.18M | 4.18M | 3.83M | 3.23M | 3.58M | 4.10M | 3.77M | 4.00M | 4.56M | 4.18M | 3.56M | 5.73M | 3.88M | 4.29M | 3.81M | 3.60M | 4.79M | 4.24M | 3.03M | 3.75M | 3.96M | 3.59M | 3.66M | 3.28M | 3.59M |
|
Current Assets
|
| | | | | | | 68.49M | | 87.28M | 95.67M | 83.60M | 90.96M | 76.71M | 75.38M | 75.94M | 77.57M | 67.15M | 74.11M | 84.65M | 70.14M | 66.87M | 77.32M | 84.56M | 84.07M | 85.34M | 86.70M | 88.68M | 82.04M | 75.98M | 72.75M | 70.18M | 68.62M | 61.04M | 61.85M | 58.54M | 49.18M | 41.49M | 33.46M | 38.85M | 37.06M | 30.29M | 24.00M | 33.07M | 56.70M | 50.95M | 49.58M | 33.48M | 37.84M | 27.47M | 23.49M | 24.46M | 30.73M | 27.69M | 26.59M | 27.79M | 34.16M | 26.51M | 27.11M | 30.89M | 38.03M | 29.33M | 26.01M | 29.65M | 29.98M | 25.75M | 23.93M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 5.67M | | 7.04M | 7.65M | 8.73M | 8.85M | 9.19M | 10.54M | 11.16M | 12.30M | 13.47M | 14.95M | 18.61M | 17.96M | 17.51M | 16.29M | 16.07M | 16.23M | 16.00M | 15.49M | 15.26M | 15.11M | 15.26M | 15.66M | 16.61M | 18.46M | 19.35M | 17.12M | 16.15M | 15.62M | 15.26M | 14.55M | 15.89M | 16.65M | 17.47M | 18.92M | 20.35M | 21.13M | 22.26M | 23.70M | 23.03M | 24.11M | 21.98M | 21.20M | 20.58M | 20.71M | 20.94M | 21.36M | 21.25M | 21.88M | 22.13M | 23.38M | 25.27M | 24.49M | 23.17M | 21.90M | 20.39M | 18.44M | 16.74M | 14.92M |
|
Long-Term Investments
|
| | | | | | | 2.17M | | | 4.99M | 4.98M | 5.97M | 5.71M | 3.70M | 2.20M | 1.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 3.64M | 3.77M | 3.93M | 4.23M | 5.33M | 5.65M | 5.97M | 6.08M | 1.86M | 1.92M | 1.67M | 1.87M | 1.93M | 1.83M | 1.86M | 1.84M | 1.92M |
|
Goodwill
|
| | | 84.78M | | | | 176.41M | | 178.00M | 176.87M | 193.48M | 177.92M | 177.13M | 6.20M | 24.21M | 198.92M | 198.95M | 9.10M | 230.19M | 15.08M | 15.08M | 243.20M | 239.26M | 234.75M | 239.19M | 235.44M | 198.60M | 196.49M | 191.96M | 174.64M | 171.75M | 172.41M | 174.79M | 176.64M | 170.79M | 173.22M | 156.17M | 155.35M | 153.97M | 155.38M | 153.82M | 151.95M | 156.06M | 152.31M | 152.08M | 131.13M | 128.10M | 133.70M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 120.70M | 120.30M | 120.61M |
|
Intangibles
|
| 111.62M | 111.62M | | | 119.53M | | | | | | | | | | 62.76M | | | | 84.91M | 94.94M | 90.81M | 85.94M | 81.34M | 76.28M | 73.08M | 68.67M | 65.29M | 62.76M | 60.65M | 49.81M | 49.12M | 48.56M | 48.00M | 47.44M | 45.74M | 45.41M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 31.80M | 31.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 15.67M |
|
Goodwill & Intangibles
|
| 111.62M | 111.62M | 84.78M | | 119.53M | | 176.41M | | 178.00M | 176.87M | 193.48M | 177.92M | 177.13M | 6.20M | 86.97M | 198.92M | 198.95M | 9.10M | 315.10M | 110.02M | 105.89M | 329.13M | 320.60M | 311.03M | 312.26M | 304.12M | 263.89M | 259.24M | 252.61M | 224.45M | 220.87M | 220.97M | 222.79M | 224.08M | 216.53M | 218.63M | 195.17M | 194.35M | 192.97M | 194.38M | 192.82M | 190.95M | 195.06M | 184.10M | 183.88M | 154.93M | 151.90M | 157.50M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 144.50M | 144.10M | 136.29M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 7.36M | | | | 7.48M | | | 1.24M | 8.77M | 0.25M | 0.31M | 0.34M | 8.30M | 0.31M | 0.28M | 0.28M | 11.54M | 0.32M | 0.36M | 0.36M | 6.21M | 0.31M | 0.31M | 0.23M | 5.21M | 0.14M | 0.14M | 0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 1.42M | | 1.19M | 1.07M | 0.96M | 0.84M | 1.19M | 1.14M | 0.25M | 1.02M | 0.96M | 0.90M | 1.20M | 0.20M | 0.20M | 1.41M | 1.32M | 1.22M | 1.11M | 1.01M | 0.79M | 0.65M | 0.65M | 0.65M | 2.14M | 2.08M | 2.07M | 2.58M | 4.03M | 4.08M | 2.50M | 2.50M | 2.59M | 2.56M | 2.55M | 2.56M | 2.60M | 0.82M | 1.11M | 1.38M | 14.20M | 1.75M | 1.54M | 1.59M | 1.85M | 2.09M | 3.20M | 3.37M | 3.85M | 4.02M | 4.15M | 4.00M | 4.10M | 4.05M | 3.94M | 3.78M | 3.62M | 3.25M | 2.99M | 2.79M |
|
Non-Current Assets
|
| | | | | | | 250.24M | | 248.07M | 244.96M | 242.78M | 242.54M | 241.43M | 259.12M | 278.29M | 273.26M | 272.84M | 297.00M | 335.99M | 360.20M | 358.33M | 348.94M | 338.07M | 329.52M | 330.38M | 321.61M | 280.25M | 275.31M | 268.80M | 241.04M | 239.92M | 241.82M | 244.57M | 244.15M | 237.18M | 245.84M | 220.05M | 217.94M | 219.53M | 238.52M | 237.04M | 234.68M | 245.25M | 231.02M | 231.32M | 203.56M | 207.50M | 207.47M | 195.53M | 195.69M | 197.12M | 197.69M | 198.53M | 196.20M | 198.91M | 198.85M | 197.20M | 192.63M | 194.31M | 193.87M | 195.06M | 193.39M | 191.72M | 182.09M | 179.19M | 168.55M |
|
Assets
|
259.19M | 258.55M | 256.59M | 262.56M | 250.42M | 256.38M | 314.73M | 318.72M | | 335.36M | 340.63M | 326.38M | 333.51M | 318.14M | 334.50M | 354.23M | 350.82M | 339.98M | 371.12M | 420.64M | 430.35M | 425.20M | 426.26M | 422.64M | 413.59M | 415.72M | 408.31M | 368.94M | 357.35M | 344.78M | 313.79M | 310.10M | 310.44M | 305.61M | 306.00M | 295.72M | 295.02M | 261.53M | 251.41M | 258.38M | 275.58M | 267.33M | 258.68M | 278.32M | 287.73M | 282.27M | 253.15M | 240.99M | 245.31M | 223.00M | 219.18M | 221.58M | 228.42M | 226.22M | 222.79M | 226.70M | 233.01M | 223.71M | 219.74M | 225.20M | 231.90M | 224.38M | 219.39M | 221.37M | 212.07M | 204.94M | 192.48M |
|
Accounts Payables
|
8.45M | 8.97M | 9.18M | 9.93M | 8.80M | 10.74M | 12.91M | 13.80M | | 12.64M | 14.55M | 14.60M | 14.72M | 15.21M | 14.42M | 16.55M | 15.74M | 17.90M | 20.77M | 27.47M | 21.87M | 22.63M | 27.30M | 25.71M | 21.69M | 20.77M | 23.04M | 23.88M | 22.27M | 19.57M | 19.98M | 20.22M | 17.88M | 19.50M | 20.57M | 22.20M | 16.42M | 18.24M | 19.04M | 25.03M | 17.53M | 17.03M | 16.21M | 18.91M | 11.86M | 14.43M | 15.93M | 15.31M | 13.01M | 13.32M | 16.14M | 15.86M | 11.92M | 16.99M | 19.65M | 23.82M | 12.40M | 14.26M | 15.73M | 17.41M | 14.61M | 12.21M | 14.66M | 16.15M | 11.69M | 13.65M | 13.47M |
|
Payables
|
8.45M | 8.97M | 9.18M | 9.93M | 8.80M | 10.74M | 12.91M | 13.80M | | 12.64M | 14.55M | 14.60M | 14.72M | 15.21M | 14.42M | 16.55M | 15.74M | 17.90M | 20.77M | 27.47M | 21.87M | 22.63M | 27.30M | 25.71M | 21.69M | 20.77M | 23.04M | 23.88M | 22.27M | 19.57M | 19.98M | 20.22M | 17.88M | 19.50M | 20.57M | 22.20M | 16.42M | 18.24M | 19.04M | 25.03M | 17.53M | 17.03M | 16.21M | 18.91M | 11.86M | 14.43M | 15.93M | 15.31M | 13.01M | 13.32M | 16.14M | 15.86M | 11.92M | 16.99M | 19.65M | 23.82M | 12.40M | 14.26M | 15.73M | 17.41M | 14.61M | 12.21M | 14.66M | 16.15M | 11.69M | 13.65M | 13.47M |
|
Other Accumulated Expenses
|
| | 0.60M | 2.34M | | 3.45M | 18.20M | -2.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 4.00M | | 4.00M | 4.00M | 4.00M | 4.00M | | | | | | | 2.50M | 2.50M | 2.50M | 2.50M | 3.88M | 3.12M | 3.75M | 4.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.10M | 3.85M | 3.64M | 3.42M | 3.24M | 3.32M | 2.08M | 3.41M | 2.25M | 2.10M | 2.39M | 2.42M | 2.42M | 2.32M | 0.10M | | | 0.97M | 2.01M | 2.14M | 1.72M | 1.86M | 1.62M | 1.67M | 1.70M | 1.73M |
|
Current Taxes
|
| | | | | | | 0.73M | | 1.76M | 4.88M | 2.93M | 3.59M | 2.03M | 2.90M | 3.82M | 3.96M | 1.19M | | 0.40M | 1.14M | 2.72M | 1.19M | 1.21M | 1.61M | 4.66M | 4.32M | 4.01M | 1.67M | 3.56M | 2.76M | 3.47M | 4.93M | 2.03M | 1.30M | 1.13M | 1.48M | 1.27M | 1.20M | 1.17M | 1.13M | 1.02M | 0.82M | 0.98M | 0.85M | 1.03M | 0.97M | | 0.80M | 1.00M | | | 0.60M | 0.62M | 0.38M | 0.03M | 0.28M | | 0.11M | | 1.06M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 49.22M | | 59.96M | 59.45M | 60.89M | 69.70M | 66.83M | 66.14M | 2.64M | 77.23M | 73.16M | 69.39M | 5.46M | 1.08M | 1.08M | 81.91M | 86.44M | 90.77M | 86.36M | 81.87M | 83.32M | 88.84M | 85.94M | 82.38M | 84.61M | 89.71M | 86.38M | 81.82M | 83.65M | 1.20M | 64.19M | 55.06M | 54.72M | 59.95M | 56.94M | 50.15M | 50.57M | 54.84M | 46.64M | 41.41M | 35.55M | 51.76M | 42.23M | 42.49M | 45.22M | 55.79M | 53.37M | 51.45M | 50.12M | 58.08M | 52.77M | 48.33M | 49.46M | 55.04M | 51.71M | 46.11M | 44.93M | 50.12M | 46.48M | 40.71M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.20M | 0.11M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 77.90M | | 91.48M | 97.18M | 83.97M | 92.01M | 84.07M | 83.46M | 94.70M | 101.88M | 97.22M | 95.97M | 113.64M | 122.84M | 122.97M | 122.04M | 119.75M | 117.21M | 118.24M | 115.99M | 113.54M | 112.78M | 109.07M | 105.12M | 108.30M | 112.52M | 107.91M | 103.70M | 106.97M | 93.03M | 83.71M | 75.29M | 80.92M | 82.54M | 79.09M | 71.02M | 74.10M | 70.96M | 65.34M | 61.63M | 65.39M | 68.98M | 58.80M | 60.73M | 63.46M | 70.73M | 73.40M | 73.81M | 74.08M | 70.76M | 67.03M | 65.14M | 68.88M | 72.85M | 65.63M | 62.63M | 62.71M | 63.49M | 61.83M | 55.92M |
|
Non-Current Debt
|
| | | | | | | 37.00M | | 13.00M | 12.00M | 11.00M | 10.00M | 15.00M | 42.00M | 46.00M | 34.00M | 26.00M | 60.00M | 116.50M | 118.88M | 114.25M | 110.62M | 108.00M | 101.75M | 100.50M | 97.25M | 99.44M | 99.52M | 97.60M | 90.68M | 84.76M | 76.84M | 69.92M | 68.40M | 41.45M | 37.50M | 18.55M | 16.60M | 17.29M | 16.32M | 9.36M | 7.40M | 9.44M | 36.47M | 36.51M | 36.55M | 19.58M | 19.62M | 15.66M | 17.69M | 22.73M | 32.77M | 30.00M | 30.00M | 30.00M | 46.00M | 43.00M | 40.00M | 38.00M | 41.00M | 35.00M | 32.00M | 32.00M | 33.00M | 30.00M | 30.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 1.74M | 1.37M | 1.36M | 1.06M | 1.07M | 0.95M | 1.06M | 0.69M | 0.53M | 0.51M | 1.03M | 1.04M | 0.96M | 0.92M | 0.93M | 1.00M | 0.77M | 0.80M | 0.74M | 0.77M | 0.67M | 0.51M | 0.51M | 0.68M | 0.56M | 0.80M | 0.52M | 0.54M | 0.38M | 0.27M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.46M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 18.81M | | 17.60M | 17.16M | 17.17M | 16.59M | 15.91M | 15.00M | 14.41M | 13.67M | 13.03M | 14.74M | 13.64M | 15.72M | 14.63M | 14.90M | 12.19M | 14.60M | 13.62M | 14.70M | 10.85M | 10.93M | 11.25M | 9.10M | 7.90M | 8.13M | 8.59M | 7.91M | 8.24M | 9.64M | 8.43M | 9.67M | 10.44M | 10.40M | 10.54M | 10.95M | 16.25M | 11.53M | 11.99M | 10.60M | 13.54M | 9.61M | 8.93M | 9.17M | 13.79M | 7.49M | 6.22M | 5.63M | 11.74M | 4.67M | 3.44M | 2.34M | 9.11M | 3.19M | 2.26M | 1.86M | 1.37M | 1.16M | 0.97M | 0.18M |
|
Operating Leases
|
| | | 4.21M | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.18M | 17.77M | 16.50M | 20.31M | 18.96M | 18.20M | 17.63M | 11.45M | 16.30M | 10.44M | 9.69M | 9.37M | 8.78M | 8.19M | 7.59M | 8.53M | 8.01M | 7.50M | 7.97M | 8.55M | 8.16M | 11.25M | 11.03M | 10.62M | 10.21M | 9.90M | 9.49M |
|
Other Non-Current Liabilities
|
| | | | | | | 1.16M | | 1.16M | 1.16M | 3.51M | 1.15M | 1.15M | 1.15M | 2.19M | 1.15M | 1.14M | 1.23M | 2.39M | 2.52M | 2.53M | 3.01M | 3.40M | 2.77M | 2.93M | 3.56M | 3.40M | 3.45M | 3.55M | 3.60M | 2.50M | 2.76M | 2.80M | 4.87M | 2.90M | 3.08M | 3.18M | 3.24M | 1.70M | 1.80M | 1.89M | 2.00M | 1.80M | 1.71M | 1.92M | 2.60M | 0.90M | 2.33M | 1.94M | 1.92M | 1.01M | 0.99M | 0.98M | 0.99M | 0.93M | 0.83M | 1.07M | 1.16M | 1.03M | 1.11M | 1.15M | 1.21M | 1.06M | 1.09M | 0.73M | 0.75M |
|
Total Non-Current Liabilities
|
| | | | | | | 139.33M | | 126.59M | 130.18M | 113.65M | 122.68M | 119.04M | 142.86M | 161.40M | 156.71M | 143.56M | 181.92M | 250.44M | 260.21M | 254.75M | 251.08M | 242.76M | 237.03M | 235.92M | 230.93M | 226.92M | 226.28M | 220.78M | 207.85M | 203.71M | 200.03M | 189.00M | 182.82M | 160.18M | 146.79M | 115.91M | 104.23M | 1.00M | 124.96M | 114.14M | 103.40M | 115.33M | 136.42M | 131.09M | 125.43M | 112.52M | 113.55M | 93.56M | 97.10M | 104.20M | 119.22M | 117.14M | 116.46M | 119.53M | 130.93M | 122.16M | 115.49M | 116.63M | 124.20M | 113.42M | 106.88M | 105.99M | 107.08M | 101.72M | 94.45M |
|
Total Liabilities
|
| | | | | | | 140.50M | | 127.75M | 131.34M | 117.16M | 123.83M | 120.19M | 144.01M | 163.59M | 157.86M | 144.71M | 183.15M | 252.83M | 262.73M | 257.27M | 254.09M | 246.16M | 239.80M | 238.85M | 234.49M | 230.32M | 229.73M | 224.34M | 211.45M | 206.21M | 202.79M | 191.80M | 187.69M | 163.08M | 149.87M | 119.09M | 107.47M | 113.03M | 126.76M | 116.03M | 105.39M | 117.13M | 138.13M | 133.01M | 128.03M | 113.42M | 115.88M | 95.50M | 99.02M | 105.22M | 120.21M | 118.12M | 117.45M | 120.47M | 131.76M | 123.24M | 116.65M | 117.66M | 125.32M | 114.56M | 108.08M | 107.05M | 108.17M | 102.45M | 95.20M |
|
Total Debt
|
| | | | | | | 41.00M | | 17.00M | 16.00M | 15.00M | 14.00M | 15.00M | 42.00M | 46.00M | 34.00M | 26.00M | 60.00M | 119.00M | 121.38M | 116.75M | 113.12M | 111.88M | 104.88M | 104.25M | 101.62M | 99.44M | 99.52M | 97.60M | 90.68M | 84.76M | 76.84M | 69.92M | 68.40M | 41.45M | 37.50M | 18.55M | 16.60M | 17.29M | 16.32M | 9.36M | 7.40M | 9.44M | 36.47M | 36.51M | 36.55M | 19.58M | 19.62M | 15.66M | 17.69M | 22.73M | 32.77M | 30.00M | 30.00M | 30.00M | 46.00M | 43.00M | 40.00M | 38.00M | 41.00M | 35.00M | 32.00M | 32.00M | 33.00M | 30.00M | 30.00M |
|
Common Equity
|
| | | 148.62M | | | | 178.23M | | 207.61M | 209.29M | 209.22M | 209.68M | 197.95M | 190.49M | 190.64M | 192.97M | 195.28M | 187.97M | 167.81M | 167.62M | 167.93M | 172.17M | 177.80M | 173.79M | 176.87M | 173.82M | 138.61M | 127.62M | 120.44M | 102.34M | 103.88M | 107.65M | 113.81M | 118.32M | 132.64M | 145.15M | 142.44M | 143.94M | 145.35M | 148.81M | 151.30M | 153.28M | 161.19M | 149.60M | 149.26M | 125.12M | 127.57M | 129.43M | 127.50M | 120.16M | 116.36M | 108.20M | 108.11M | 105.33M | 106.24M | 101.25M | 100.48M | 103.09M | 107.54M | 106.58M | 109.82M | 111.31M | 114.33M | 103.90M | 102.50M | 97.28M |
|
Shareholder's Equity
|
| 144.35M | 142.61M | 148.62M | | 145.04M | 177.39M | 178.23M | | 207.61M | 209.29M | 209.22M | 209.68M | 197.95M | 190.49M | 190.64M | 192.97M | 195.28M | 187.97M | 167.81M | 167.62M | 167.93M | 172.17M | 177.80M | 173.79M | 176.87M | 173.82M | 138.61M | 127.62M | 120.44M | 102.34M | 103.88M | 107.65M | 113.81M | 118.32M | 132.64M | 145.15M | 142.44M | 143.94M | 145.35M | 148.81M | 151.30M | 153.28M | 161.19M | 149.60M | 149.26M | 125.12M | 127.57M | 129.43M | 127.50M | 120.16M | 116.36M | 108.20M | 108.11M | 105.33M | 106.24M | 101.25M | 100.48M | 103.09M | 107.54M | 106.58M | 109.82M | 111.31M | 114.33M | 103.90M | 102.50M | 97.28M |
|
Liabilities and Shareholders Equity
|
259.19M | 258.55M | 256.59M | 262.56M | 250.42M | 256.38M | 314.73M | 318.72M | | 335.36M | 340.63M | 326.38M | 333.51M | 318.14M | 334.50M | 354.23M | 350.82M | 339.98M | 371.12M | 420.64M | 430.35M | 425.20M | 426.26M | 422.64M | 413.59M | 415.72M | 408.31M | 368.94M | 357.35M | 344.78M | 313.79M | 310.10M | 310.44M | 305.61M | 306.00M | 295.72M | 295.02M | 261.53M | 251.41M | 258.38M | 275.58M | 267.33M | 258.68M | 278.32M | 287.73M | 282.27M | 253.15M | 240.99M | 245.31M | 223.00M | 219.18M | 221.58M | 228.42M | 226.22M | 222.79M | 226.70M | 233.01M | 223.71M | 219.74M | 225.20M | 231.90M | 224.38M | 219.39M | 221.37M | 212.07M | 204.94M | 192.48M |
|
Treasury Shares
|
8.09 | 8.09 | 8.09 | 8.09 | 5.55 | 6.58 | 6.59 | 0.14M | 12.86 | 0.52M | 0.52M | 0.55M | 1.19M | 1.20M | 1.20M | 1.31M | 1.82M | 1.73M | 1.75M | 1.56M | 1.84M | 1.89M | 1.80M | 1.79M | 2.32M | 2.25M | 2.14M | 2.12M | 2.38M | 2.24M | 2.19M | 2.23M | 2.55M | 2.42M | 2.24M | 2.39M | 32.83M | 32.97M | 402.30M | 34.13M | 14.59M | 14.76M | 617.30M | 15.59M | 16.73M | 18.14M | 2,351.94M | 20.01M | 2.20M | 21.80M | 2,945.93M | 24.83M | 2.20M | 27.59M | 2,647.07M | | 30.72M | 31.66M | | 31.89M | 32.53M | 32.55M | | 32.66M | 33.55M | 34.43M | 35.23M |
|
Retained Earnings
|
| | | -10.01M | | | | -12.04M | | -41.27M | -31.96M | -12.05M | -9.97M | -11.45M | -9.30M | -9.29M | -14.08M | -14.35M | -9.94M | -6.11M | -7.20M | -5.82M | -9.58M | -13.91M | -18.41M | -14.10M | -18.08M | -20.47M | -21.89M | 55.44M | 38.60M | -32.28M | 45.14M | 46.96M | 48.02M | -27.33M | 67.76M | 67.56M | 68.49M | -31.24M | 73.02M | 76.08M | 80.47M | 83.99M | 77.44M | 79.30M | 51.98M | -28.52M | 56.64M | 26.43M | 24.00M | 24.23M | 25.53M | 26.98M | 26.05M | 28.41M | 29.20M | 29.07M | 30.08M | 32.23M | 30.72M | 31.66M | 31.46M | 32.48M | 23.13M | 21.89M | 17.62M |