|
Cash & Equivalents
|
5.51M | 7.51M | -2.77M | 7.51M | 0.08M | 5.73M | 4.82M | 12.13M | 13.28M | 12.42M | 15.41M | 11.54M | 11.16M | 9.91M | 10.31M | 18.84M | 16.76M | 16.21M | 14.64M | 12.49M | 7.77M | 8.79M | 5.11M | 8.30M | 9.19M | 8.63M | 7.26M | 9.79M | 7.54M | 11.78M | 9.47M | 9.73M | 10.35M | 10.63M | 10.72M | 10.77M | 10.93M | 11.50M | 11.54M | 11.22M | 31.08M | 31.86M | 34.36M | 40.31M | 40.66M | 46.61M | 53.10M | 54.20M | 53.41M | 63.23M | 70.41M | 68.48M | 70.50M | 72.17M | 71.52M | 80.87M | 81.31M | 73.20M | 79.83M | 86.83M | 82.98M | 70.00M | 67.20M | 70.53M | 68.74M | 62.91M | 70.90M |
|
Short-term Investments
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.51M | 7.51M | -2.77M | 7.51M | 0.08M | 5.75M | 4.83M | 12.14M | 13.29M | 13.06M | 15.41M | 11.54M | 11.16M | 9.91M | 10.31M | 18.84M | 16.76M | 16.21M | 14.64M | 12.49M | 7.77M | 8.79M | 5.11M | 8.30M | 9.19M | 8.63M | 7.26M | 9.79M | 7.54M | 11.78M | 9.47M | 9.73M | 10.35M | 10.63M | 10.72M | 10.77M | 10.93M | 11.50M | 11.54M | 11.22M | 31.08M | 31.86M | 34.36M | 40.31M | 40.66M | 46.61M | 53.10M | 54.20M | 53.41M | 63.23M | 70.41M | 68.48M | 70.50M | 72.17M | 71.52M | 80.87M | 81.31M | 73.20M | 79.83M | 86.83M | 82.98M | 70.00M | 67.20M | 70.53M | 68.74M | 62.91M | 70.90M |
|
Receivables - Net
|
| | -0.34M | -0.43M | 1.42M | 2.96M | -6.81M | 0.06M | -2.29M | 8.20M | 4.67M | 5.55M | 5.82M | 6.54M | 6.25M | 8.31M | 10.27M | 12.31M | 9.83M | 9.37M | 9.49M | 11.16M | 15.40M | 10.74M | 12.22M | 13.12M | 11.16M | 10.83M | 6.64M | 11.88M | 7.28M | 8.54M | 7.75M | 7.20M | 5.50M | 6.46M | 6.72M | 7.39M | 16.87M | 16.18M | 15.14M | 20.41M | 20.22M | 14.20M | 13.37M | 22.71M | 15.48M | 16.65M | 16.02M | 26.31M | 11.40M | 14.77M | 18.18M | 27.00M | 24.53M | 16.47M | 10.21M | 31.60M | 18.42M | 14.27M | 10.95M | 31.73M | 23.05M | 15.79M | 12.43M | 32.77M | 23.40M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | 0.72M | | 0.72M | | 1.20M | 0.69M | 0.91M | | 0.69M | 0.68M | 0.94M | 1.70M | 1.10M | 1.20M | 1.30M | 3.60M | 1.50M | 2.20M | 1.30M | 1.40M | 1.40M |
|
Receivables
|
| | -0.34M | -0.43M | 1.42M | 2.96M | -6.81M | 0.06M | -2.29M | 8.20M | 4.67M | 5.55M | 5.82M | 6.54M | 6.25M | 8.31M | 10.27M | 12.31M | 9.83M | 9.37M | 9.49M | 11.16M | 15.40M | 10.74M | 12.22M | 13.12M | 11.16M | 10.83M | 6.64M | 11.88M | 7.28M | 8.54M | 7.75M | 7.20M | 5.50M | 6.46M | 6.72M | 7.73M | 16.87M | 16.18M | 15.14M | 20.41M | 20.22M | 14.20M | 13.37M | 22.71M | 16.20M | 16.65M | 16.73M | 26.31M | 12.60M | 15.46M | 19.09M | 27.00M | 25.22M | 17.15M | 11.15M | 33.30M | 19.52M | 15.47M | 12.25M | 35.33M | 24.55M | 18.00M | 13.72M | 34.17M | 24.80M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | 1.75M | | | | 0.86M | 0.60M | 0.53M | 0.54M | 0.63M | 0.60M | 0.51M | 0.55M | 0.79M | 0.79M | 0.70M | 0.77M | 0.69M | 0.64M | 0.73M | 0.90M | 0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.07M | 0.06M | 0.14M | 0.51M | 0.00M | 0.62M | 0.58M | 0.55M | 0.66M | 0.64M | 0.69M | 0.80M | 0.85M | 1.04M | 2.30M | 2.38M | 1.67M | 1.77M | 1.58M | 1.35M | 1.87M | 1.87M | 1.82M | 0.91M | 1.77M | 1.45M | 2.01M | 1.48M | 1.17M | 0.70M | 1.26M | 1.74M | 1.31M | 1.06M | 1.19M | 2.37M | 1.93M | 1.69M | 2.22M | 2.52M | 1.94M | 1.65M | 1.82M | 2.51M | 2.02M | 1.82M | 1.95M | 3.03M | 2.30M | 1.92M | 2.25M | 2.61M | 3.39M | 2.13M | 2.61M | 2.47M | 2.58M | 2.16M | 2.39M | 2.92M | 2.33M | 2.23M | 2.49M | 2.84M | 2.25M |
|
Current Assets
|
15.73M | | | | | 9.21M | 15.35M | 15.80M | 18.63M | 21.85M | 20.78M | 17.76M | 17.71M | 18.23M | 19.08M | 29.85M | 31.03M | 32.66M | 27.83M | 25.07M | 19.99M | 22.19M | 24.93M | 22.45M | 24.55M | 24.68M | 20.81M | 22.60M | 16.75M | 26.35M | 19.24M | 20.11M | 20.51M | 20.63M | 18.56M | 19.59M | 20.35M | 22.54M | 31.30M | 30.18M | 49.67M | 56.59M | 58.42M | 57.72M | 57.36M | 73.52M | 72.47M | 74.40M | 73.30M | 94.68M | 86.33M | 87.49M | 93.46M | 104.14M | 101.38M | 101.51M | 96.58M | 109.83M | 103.37M | 105.72M | 98.89M | 107.12M | 94.72M | 90.65M | 85.76M | 100.57M | 98.22M |
|
Buildings
|
| 93.00M | | | | 0.09M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 995.00M | -0.15M | -0.28M | -0.45M | 0.87M | -0.23M | -0.38M | -0.58M | 1.01M | 1.34M | 1.55M | 1.91M | 2.29M | 2.42M | 2.48M | 2.64M | 3.54M | 4.27M | 4.32M | 4.31M | 4.49M | 4.22M | 3.94M | 3.44M | 3.14M | 2.73M | 2.54M | 2.14M | 1.69M | 1.38M | 1.40M | 1.24M | 1.06M | 0.92M | 0.82M | 0.68M | 0.56M | 0.51M | 0.47M | 0.46M | 0.53M | 0.51M | 0.53M | 0.63M | 0.71M | 0.71M | 0.85M | 0.77M | 0.70M | 0.75M | 0.75M | 0.89M | 0.83M | 0.81M | 0.86M | 0.68M | 0.63M | 0.55M | 0.56M | 0.48M | 0.44M | 0.46M | 0.52M | 0.53M | 0.67M | 0.80M |
|
Long-Term Investments
|
| | | | | | | -0.59M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 13.23M | 13.23M | 13.23M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Intangibles
|
| | | | | 10.44M | | | | 23.85M | | | | 23.06M | | 35.20M | 36.16M | 38.60M | 34.22M | 31.48M | 26.32M | 4.49M | 9.71M | 9.01M | 8.31M | 7.62M | 6.92M | 6.23M | 5.53M | 4.84M | 4.26M | 3.76M | 3.25M | 2.75M | 2.24M | 1.74M | 1.24M | 0.73M | 0.50M | 0.43M | 0.36M | 0.29M | 0.23M | 0.16M | 0.09M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 15.32M | 4.88M | 4.88M | 4.88M | 28.73M | 4.88M | 4.88M | 4.88M | 27.94M | 4.88M | 40.08M | 41.03M | 43.48M | 39.10M | 36.36M | 31.20M | 9.37M | 22.93M | 22.24M | 21.55M | 20.81M | 20.11M | 19.41M | 18.72M | 18.02M | 17.45M | 16.94M | 16.44M | 15.93M | 15.43M | 14.93M | 14.42M | 13.92M | 13.68M | 13.62M | 13.55M | 13.48M | 13.41M | 13.35M | 13.28M | 13.21M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 28.23M | |
|
Other Non-Current Assets
|
| | 0.00M | 0.01M | -0.04M | 0.35M | 0.37M | 0.39M | 0.46M | 0.48M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.07M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.75M | 0.79M | 1.19M | 1.32M | 0.81M | 0.51M | 0.78M | 0.83M | 1.67M | 1.68M | 1.65M | 2.00M | 1.43M | 1.41M | 1.39M | 1.58M | 1.72M | 2.11M | 2.04M | 2.17M | 1.78M | 1.80M | 1.86M | 1.98M | 2.38M | 2.20M | 2.25M | 2.51M | 2.61M | 2.80M | 3.10M | 3.22M | 3.14M | 2.88M | 2.83M | 2.60M | 2.32M | 1.94M | 2.00M | 1.95M | 1.78M | 1.68M | 1.65M | 1.61M | 28.59M | 27.89M |
|
Non-Current Assets
|
-15.73M | | | | | 6.10M | 6.22M | 6.73M | 6.37M | 6.38M | 7.68M | 8.05M | 8.56M | 9.71M | 9.69M | 10.22M | 10.06M | 10.87M | 11.33M | 11.35M | 11.26M | 10.46M | 28.17M | 27.55M | 26.45M | 3.14M | 2.73M | 2.54M | 2.14M | 1.69M | 1.06M | 1.06M | 1.06M | 1.06M | 0.92M | 0.82M | 0.68M | 0.56M | 0.51M | 0.47M | 0.46M | 0.53M | 4.59M | 4.26M | 3.99M | 0.71M | 0.71M | 0.85M | 0.77M | 0.70M | 0.75M | 0.75M | 0.89M | 0.83M | 0.81M | 0.86M | 0.68M | 0.63M | 0.55M | 0.56M | 0.48M | 0.44M | 0.46M | 0.52M | 0.53M | 0.67M | 0.80M |
|
Assets
|
| | | | | 15.32M | 21.57M | 22.54M | 25.00M | 28.22M | 28.46M | 25.81M | 26.27M | 27.94M | 28.77M | 40.08M | 41.09M | 43.54M | 39.16M | 36.42M | 31.25M | 32.65M | 53.10M | 50.00M | 50.99M | 49.73M | 44.46M | 45.68M | 38.77M | 48.06M | 40.12M | 40.45M | 40.84M | 39.75M | 36.95M | 37.39M | 37.60M | 39.62M | 49.42M | 48.21M | 67.77M | 73.75M | 79.50M | 78.76M | 77.97M | 93.70M | 92.22M | 93.95M | 93.18M | 114.56M | 109.14M | 110.33M | 116.42M | 126.01M | 122.62M | 122.67M | 117.25M | 130.12M | 122.97M | 125.44M | 120.32M | 127.85M | 114.92M | 111.26M | 106.22M | 148.00M | 144.61M |
|
Accounts Payables
|
1.00M | 0.98M | 0.15M | -0.17M | -0.17M | 1.15M | 1.16M | 0.79M | -0.33M | 0.92M | 1.32M | 1.06M | 1.23M | 1.88M | 1.52M | 1.11M | 1.83M | 2.58M | 2.43M | 2.30M | 2.19M | 2.16M | 2.93M | 2.56M | 1.91M | 1.78M | 1.75M | 2.17M | 2.11M | 2.10M | 1.91M | 1.71M | 2.62M | 2.36M | 2.27M | 2.04M | 2.07M | 3.90M | 2.43M | 2.38M | 3.68M | 4.17M | 1.18M | 1.36M | 1.80M | 2.43M | 1.12M | 1.85M | 1.11M | 3.07M | 1.72M | 1.58M | 2.10M | 1.71M | 1.94M | 1.20M | 1.50M | 2.04M | 0.85M | 1.78M | 1.53M | 2.73M | 1.91M | 1.84M | 1.97M | 2.60M | 1.51M |
|
Notes Payables
|
| -0.13M | | | | 8.72M | 9.00M | 9.28M | 9.57M | 4.97M | 5.13M | 5.29M | 5.45M | 5.45M | 5.67M | 2.79M | 2.84M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.00M | 0.85M | 0.15M | -0.17M | -0.17M | 9.87M | 10.15M | 10.07M | 9.24M | 5.90M | 6.45M | 6.35M | 6.69M | 7.33M | 7.19M | 3.90M | 4.67M | 5.48M | 2.43M | 2.30M | 2.19M | 2.16M | 2.93M | 2.56M | 1.91M | 1.78M | 1.75M | 2.17M | 2.11M | 2.10M | 1.91M | 1.71M | 2.62M | 2.36M | 2.27M | 2.04M | 2.07M | 3.90M | 2.43M | 2.38M | 3.68M | 4.17M | 1.18M | 1.36M | 1.80M | 2.43M | 1.12M | 1.85M | 1.11M | 3.07M | 1.72M | 1.58M | 2.10M | 1.71M | 1.94M | 1.20M | 1.50M | 2.04M | 0.85M | 1.78M | 1.53M | 2.73M | 1.91M | 1.84M | 1.97M | 2.60M | 1.51M |
|
Accumulated Expenses
|
| | -0.34M | -0.62M | -0.95M | 1.99M | 2.73M | -0.03M | 0.12M | 3.28M | 1.96M | 2.49M | 2.87M | 3.38M | 3.59M | 3.75M | 3.68M | 4.62M | 4.67M | 4.15M | 4.42M | 5.73M | 6.93M | 7.16M | 7.48M | 6.91M | 4.05M | 4.99M | 4.51M | 5.67M | 4.67M | 3.57M | 4.22M | 4.34M | 3.97M | 4.43M | 5.36M | 5.71M | 4.72M | 4.46M | 6.01M | 5.48M | 4.94M | 4.83M | 6.19M | 7.92M | 7.26M | 5.82M | 7.41M | 8.44M | 7.13M | 6.40M | 8.13M | 8.71M | 7.17M | 6.44M | 7.39M | 7.70M | 5.93M | 5.84M | 6.93M | 7.64M | 6.28M | 6.23M | 7.22M | 6.75M | 5.59M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.64M | | | | 0.45M | | | | 1.61M | | | | 1.22M | | | | 0.91M | | | | 0.98M | | | | 0.99M | | | | 1.04M | | | | 1.75M | | | | 1.56M | | | | 2.47M | | | | 3.33M | | | | 3.60M | | | | 1.45M | |
|
Short term Debt
|
| 3,240.00M | | | | 0.12M | 0.08M | 0.05M | 0.02M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 2.17M | 2.42M | 2.67M | 2.25M | 1.83M | 1.42M | 1.42M | 1.17M | 0.50M | 0.56M | 0.51M | 0.75M | 0.81M | 0.83M | 0.83M | 0.83M | 0.83M | 0.79M | 0.81M | 0.85M | 0.87M | 0.23M | 0.26M | 0.33M | 5.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.16M | 0.11M | 0.10M | 0.06M | 0.03M | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.39M | 0.40M | 0.44M | 0.45M | 0.47M | 0.29M | 0.32M | 0.35M | 0.33M | 0.27M | 0.33M | 0.18M | 0.11M | 0.10M | 0.08M | 0.07M | 0.04M | 0.02M | 0.01M | 0.00M | | 1.67M | 1.70M | 1.73M | 1.75M | 1.70M | 1.68M | 1.77M | 1.47M | 1.33M | 1.18M | 1.07M | 1.04M | 1.02M | 1.00M | 0.97M | 0.83M | 0.69M | 0.59M | 1.19M | 1.18M | 1.17M | 1.09M | 1.19M | 1.22M | 1.24M |
|
Current Taxes
|
| | | | | | | | | | | | | 0.60M | | | | 0.12M | | | | 0.24M | | | | 0.15M | | | | 0.19M | | | | 0.56M | | | | 0.20M | | | | 0.41M | | | | 0.67M | | | | 0.80M | | | | 0.94M | | | | 1.02M | | | | 0.42M | | | | 0.10M | |
|
Current Deferred Revenue
|
| | | | | | | | | 5.21M | 6.51M | 4.62M | 6.01M | 6.90M | 10.29M | 19.40M | 16.45M | 15.68M | 17.42M | 18.05M | 14.97M | 12.92M | 13.38M | 11.47M | 14.57M | 14.39M | 11.99M | 11.51M | 9.95M | 12.67M | 15.47M | 13.73M | 15.81M | 18.33M | 20.91M | 22.84M | 22.29M | 18.36M | 28.97M | 28.84M | 26.32M | 30.69M | 33.03M | 30.34M | 25.96M | 36.64M | 34.02M | 33.72M | 31.70M | 46.21M | 40.59M | 39.01M | 38.05M | 49.40M | 44.66M | 41.77M | 35.11M | 49.90M | 41.96M | 40.88M | 34.34M | 49.30M | 41.03M | 37.36M | 35.37M | 48.77M | 45.20M |
|
Total Current Liabilities
|
| | | | | 10.27M | 11.36M | 11.01M | 20.30M | 18.00M | 18.10M | 16.61M | 18.53M | 15.37M | 24.89M | 30.99M | 30.18M | 30.64M | 29.57M | 27.94M | 24.48M | 24.08M | 28.77M | 25.02M | 27.77M | 26.72M | 21.57M | 22.89M | 20.06M | 27.24M | 26.29M | 22.55M | 26.30M | 28.31M | 30.47M | 33.35M | 31.28M | 30.56M | 38.60M | 42.43M | 38.30M | 42.69M | 44.50M | 40.85M | 38.74M | 52.16M | 48.10M | 46.84M | 45.03M | 63.54M | 53.22M | 51.14M | 53.48M | 62.02M | 58.17M | 55.50M | 50.46M | 63.72M | 53.84M | 53.29M | 49.62M | 62.61M | 52.91M | 49.28M | 49.74M | 62.15M | 55.91M |
|
Capital Leases
|
| | | | | 0.03M | 0.03M | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.62M | 0.38M | 0.39M | 0.34M | 0.29M | 0.24M | 0.23M | 0.20M | 0.15M | 0.12M | 0.09M | 0.06M | 0.04M | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.01M | | | | 0.01M | | | | 3.33M | 2.92M | 2.50M | 2.08M | 5.56M | 1.25M | 3.33M | 2.67M | 2.00M | 1.75M | 1.50M | 1.25M | 3.58M | 10.53M | 16.50M | 16.31M | 18.26M | 21.58M | 22.35M | 17.59M | 20.22M | 15.63M | 20.03M | 18.39M | 14.80M | 8.90M | 6.32M | 6.92M | 8.94M | 5.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.19M | 0.17M | 0.52M | 0.54M | 0.61M | 0.49M | 0.48M | 0.37M | 1.19M | 0.86M | 2.98M | 4.19M | 4.06M | 2.04M | 1.97M | 0.87M | 0.79M | 1.38M | 1.16M | 1.38M | 1.42M | 1.10M | 1.20M | 4.57M | 3.04M | 2.51M | 3.18M | 3.85M | 4.89M | 6.05M | 6.27M | 7.29M | 7.83M | 7.92M | 6.14M | 6.99M | 5.80M | 5.75M | 6.08M | 5.26M | 4.83M | 4.57M | 4.73M | 3.81M | 3.33M | 2.72M | 2.54M | 2.99M | 3.79M | 3.67M | 2.97M | 2.23M | 2.10M | 2.41M | 2.99M | 3.16M | 3.28M | 2.88M | 3.01M | 1.38M | 1.77M | 2.21M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 2.26M | 1.84M | 1.39M | 1.04M | 0.77M | 0.93M | 0.80M | 3.35M | 3.09M | 2.82M | 2.54M | 2.27M | 2.04M | 1.91M | 1.76M | 1.62M | 1.47M | 2.80M | 2.59M | 2.46M | 2.79M | 2.61M | 2.45M | 2.16M |
|
Other Non-Current Liabilities
|
| | 0.01M | -0.00M | -0.07M | 0.27M | 0.28M | 0.17M | 0.27M | 0.27M | 0.26M | 0.25M | 0.26M | 0.24M | 0.27M | 0.29M | 0.29M | 0.85M | 0.85M | 0.72M | 0.76M | 0.52M | 2.31M | 2.04M | 2.03M | 1.94M | 1.70M | 1.88M | 1.91M | 1.68M | 1.90M | 1.76M | 1.73M | 1.33M | 1.32M | 1.28M | 1.29M | 1.00M | 0.92M | 0.98M | 0.97M | 0.95M | 0.66M | 0.69M | 0.67M | 0.69M | 0.72M | 0.81M | 0.82M | 0.83M | 0.83M | 0.89M | 0.87M | 0.81M | 0.72M | 0.79M | 0.82M | 0.84M | 0.83M | 0.90M | 0.89M | 0.87M | 0.94M | 0.92M | 0.90M | 0.91M | 0.81M |
|
Total Non-Current Liabilities
|
| | -0.01M | 0.00M | 0.07M | 19.21M | 20.55M | 20.91M | 20.84M | 21.94M | 21.50M | 19.59M | 20.98M | 23.79M | 27.00M | 37.31M | 37.03M | 36.70M | 33.54M | 31.59M | 26.79M | 29.08M | 41.06M | 43.06M | 45.80M | 46.70M | 44.48M | 46.66M | 42.42M | 50.66M | 44.55M | 45.85M | 48.61M | 48.04M | 45.44M | 45.95M | 45.50M | 47.34M | 52.27M | 48.57M | 45.29M | 48.49M | 52.91M | 49.19M | 45.84M | 58.38M | 53.71M | 52.34M | 49.77M | 67.67M | 59.28M | 56.77M | 59.29M | 68.34M | 64.11M | 60.51M | 54.59M | 67.58M | 57.87M | 57.75M | 55.58M | 68.48M | 58.23M | 55.08M | 53.73M | 66.37M | 60.27M |
|
Total Liabilities
|
| | | | | 19.48M | 20.83M | 21.08M | 21.11M | 22.21M | 21.76M | 19.84M | 21.24M | 24.03M | 27.27M | 37.60M | 37.33M | 37.55M | 34.39M | 32.31M | 27.55M | 29.60M | 43.37M | 45.10M | 47.83M | 48.63M | 46.19M | 48.55M | 44.33M | 52.34M | 46.45M | 47.61M | 50.33M | 49.37M | 46.76M | 47.23M | 46.79M | 48.34M | 53.18M | 49.55M | 46.26M | 49.45M | 53.57M | 49.88M | 46.51M | 59.06M | 54.43M | 53.15M | 50.59M | 68.50M | 60.12M | 57.66M | 60.16M | 69.15M | 64.83M | 61.30M | 55.41M | 68.42M | 58.70M | 58.65M | 56.46M | 69.36M | 59.17M | 56.00M | 54.63M | 67.27M | 61.08M |
|
Total Debt
|
| 3,240.01M | | | | 0.12M | 0.08M | 0.05M | 0.02M | 5.00M | 4.58M | 4.17M | 3.75M | 7.23M | 2.92M | 5.50M | 5.08M | 4.67M | 4.00M | 3.33M | 2.67M | 5.00M | 11.70M | 17.00M | 16.87M | 18.76M | 22.33M | 23.16M | 18.42M | 21.05M | 16.46M | 20.87M | 19.18M | 15.61M | 9.74M | 7.19M | 7.15M | 9.20M | 6.07M | 5.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -4.09M | | | | -3.52M | | | | 6.51M | 6.70M | 5.97M | 5.03M | 3.91M | 1.50M | 2.48M | 3.76M | 5.99M | 4.77M | 4.11M | 3.70M | 3.05M | 9.73M | 4.90M | 3.16M | 1.10M | -1.72M | -2.87M | -5.56M | -4.28M | -6.33M | -7.16M | -9.50M | -9.62M | -9.81M | -9.84M | -9.19M | -8.71M | -3.76M | -1.34M | 21.52M | 24.31M | 25.93M | 28.88M | 31.47M | 34.64M | 37.79M | 40.80M | 42.59M | 46.06M | 49.03M | 52.66M | 56.26M | 56.86M | 57.78M | 61.37M | 61.84M | 61.70M | 64.27M | 66.79M | 63.86M | 58.50M | 55.75M | 55.26M | 51.59M | 80.73M | 83.53M |
|
Shareholder's Equity
|
15.73M | -4.09M | 15.97M | 17.35M | 16.96M | -3.52M | 0.74M | 1.46M | 3.89M | 6.51M | 6.70M | 5.97M | 5.03M | 3.91M | 1.50M | 2.48M | 3.76M | 5.99M | 4.77M | 4.11M | 3.70M | 3.05M | 9.73M | 4.90M | 3.16M | 1.10M | -1.72M | -2.87M | -5.56M | -4.28M | -6.33M | -7.16M | -9.50M | -9.62M | -9.81M | -9.84M | -9.19M | -8.71M | -3.76M | -1.34M | 21.52M | 24.31M | 25.93M | 28.88M | 31.47M | 34.64M | 37.79M | 40.80M | 42.59M | 46.06M | 49.03M | 52.66M | 56.26M | 56.86M | 57.78M | 61.37M | 61.84M | 61.70M | 64.27M | 66.79M | 63.86M | 58.50M | 55.75M | 55.26M | 51.59M | 80.73M | 83.53M |
|
Liabilities and Shareholders Equity
|
| | | | | 15.32M | 21.57M | 22.54M | 25.00M | 28.22M | 28.46M | 25.81M | 26.27M | 27.94M | 28.77M | 40.08M | 41.09M | 43.54M | 39.16M | 36.42M | 31.25M | 32.65M | 53.10M | 50.00M | 50.99M | 49.73M | 44.46M | 45.68M | 38.77M | 48.06M | 40.12M | 40.45M | 40.84M | 39.75M | 36.95M | 37.39M | 37.60M | 39.62M | 49.42M | 48.21M | 67.77M | 73.75M | 79.50M | 78.76M | 77.97M | 93.70M | 92.22M | 93.95M | 93.18M | 114.56M | 109.14M | 110.33M | 116.42M | 126.01M | 122.62M | 122.67M | 117.25M | 130.12M | 122.97M | 125.44M | 120.32M | 127.85M | 114.92M | 111.26M | 106.22M | 148.00M | 144.61M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.79M | 0.87M | 1.26M | 2.14M | 3.54M | 4.21M | 4.63M | 5.52M | 6.15M | 6.38M |
|
Retained Earnings
|
| | | | | -327.21M | -322.36M | -321.35M | -320.78M | 0.50M | -318.12M | -318.97M | -320.20M | -322.02M | -324.90M | -324.26M | -323.23M | -321.33M | -323.34M | -324.56M | -325.56M | -326.58M | -328.22M | -333.68M | -336.08M | -339.01M | -342.25M | -343.62M | -346.62M | -345.25M | -347.66M | -348.71M | -351.22M | -351.27M | -351.84M | -352.62M | -352.73M | -353.26M | -348.84M | -346.84M | -345.44M | -345.28M | -344.06M | -342.09M | -340.22M | -338.07M | -336.02M | -334.42M | -333.16M | -331.11M | -330.56M | -331.38M | -332.00M | -333.55M | -333.57M | -333.67M | -334.04M | -331.44M | -328.85M | -326.66M | -325.17M | -323.66M | -323.01M | -322.34M | -322.27M | -291.41M | -288.59M |
|
Preferred Shares
|
| | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |