|
Cash & Equivalents
|
16.38M | 16.38M | 16.38M | 16.38M | 18.06M | 18.06M | 18.06M | 18.59M | 16.47M | 16.93M | 17.20M | 20.00M | 22.43M | 36.27M | 38.11M | 44.56M | 50.30M | | | | 59.16M | 25.02M | 22.57M | 16.82M | 53.11M | | | | 33.58M | | | | | | | | 31.70M | | | 28.32M | 276.58M | 269.02M | 162.22M | 184.79M | 137.39M | 116.69M | 121.85M | 106.88M | 112.53M | 109.29M | 102.99M | 200.35M | 91.20M | 92.69M | 100.51M | 92.96M | 111.40M | 122.23M | 144.00M | 168.50M | 116.26M | 130.80M | 117.40M | 104.20M | 88.05M | 81.31M | 75.87M | 86.88M |
|
Short-term Investments
|
| | | | | | | | 1.93M | 1.94M | 1.90M | 1.91M | 1.94M | 1.97M | 2.01M | 1.97M | 1.96M | | | | | | | | 123.98M | | | | 129.27M | | | | | | | | | | | | | | 3.46M | 3.46M | 10.38M | 10.38M | 6.92M | 7.00M | 8.18M | 8.18M | 8.18M | 8.18M | 8.69M | 0.59M | 0.51M | 0.51M | 26.23M | 0.17M | 4.74M | 1.03M | 1.05M | 0.46M | 0.46M | 0.46M | 0.46M | 0.10M | 0.81M | 1.32M |
|
Cash & Current Investments
|
16.38M | 16.38M | 16.38M | 16.38M | 18.06M | 18.06M | 18.06M | 18.59M | 18.40M | 18.88M | 19.10M | 21.92M | 24.37M | 38.24M | 40.12M | 46.52M | 52.27M | | | | 59.16M | 25.02M | 22.57M | 16.82M | 177.09M | | | | 162.85M | | | | | | | | 31.70M | | | 28.32M | 276.58M | 269.02M | 165.68M | 188.25M | 147.77M | 127.07M | 128.76M | 113.87M | 120.71M | 117.47M | 111.17M | 208.53M | 99.90M | 93.28M | 101.02M | 93.47M | 137.63M | 122.39M | 148.74M | 169.53M | 117.31M | 131.26M | 117.86M | 104.66M | 88.51M | 81.42M | 76.68M | 88.20M |
|
Receivables - Net
|
1.03M | -0.04M | -0.08M | -0.14M | -0.25M | 0.68M | 0.80M | -0.23M | 0.86M | 1.07M | 1.80M | 1.92M | 2.28M | 2.84M | 4.15M | 3.60M | 3.88M | 3.60M | 4.69M | 5.17M | 5.50M | 5.95M | 7.27M | 7.23M | 6.64M | 8.04M | 10.13M | 9.93M | 11.07M | 11.54M | 11.66M | 13.07M | 14.26M | 14.48M | 15.18M | 17.94M | 16.30M | 17.73M | 18.87M | 19.07M | 20.18M | 23.36M | 30.74M | 37.38M | 37.81M | 40.57M | 42.97M | 50.40M | 51.15M | 49.76M | 51.18M | 48.44M | 57.40M | 55.44M | 58.34M | 53.81M | 62.31M | 64.95M | 61.06M | 63.04M | 58.98M | 59.20M | 64.57M | 52.31M | 49.68M | 60.51M | 66.89M | 54.74M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.70M | 1.78M | 3.14M | 5.72M | 9.38M | 13.49M | 10.51M | 10.43M | 11.62M | 11.71M | 12.00M | 12.84M | 12.32M | 11.71M | 10.95M | 10.51M | 11.40M | 12.34M | 12.39M | 11.02M | 11.99M | 11.32M | 9.19M | 9.45M | 10.14M | 8.10M | 6.82M | 7.01M | 8.11M | 6.83M | 6.54M |
|
Receivables
|
1.03M | -0.04M | -0.08M | -0.14M | -0.25M | 0.68M | 0.80M | -0.23M | 0.86M | 1.07M | 1.80M | 1.92M | 2.28M | 2.84M | 4.15M | 3.60M | 3.88M | 3.60M | 4.69M | 5.17M | 5.50M | 5.95M | 7.27M | 7.23M | 6.64M | 8.04M | 10.13M | 9.93M | 11.07M | 11.54M | 11.66M | 13.07M | 14.26M | 14.48M | 15.18M | 17.94M | 18.02M | 19.42M | 20.65M | 22.21M | 25.90M | 32.74M | 44.23M | 47.89M | 48.24M | 52.20M | 54.68M | 62.41M | 63.99M | 62.08M | 62.89M | 59.39M | 67.91M | 66.84M | 70.69M | 66.20M | 73.33M | 76.94M | 72.38M | 72.23M | 68.43M | 69.35M | 72.67M | 59.14M | 56.69M | 68.62M | 73.72M | 61.27M |
|
Work In Process
|
| | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.17M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | 0.53M | 0.55M | 0.55M | 0.55M | 0.49M | 0.54M | 0.38M | 0.81M | 0.79M | 0.74M | 0.74M | 0.52M | 0.54M | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-1.36M | 2.59M | -0.32M | -0.14M | 2.17M | 2.02M | 0.63M | -0.46M | 2.10M | 1.57M | 0.65M | 0.54M | 0.58M | 0.59M | 0.57M | 0.57M | 0.51M | 0.57M | 0.40M | 0.83M | | | | | 0.70M | | | | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.75M | 0.11M | 0.09M | 0.09M | 0.09M | 0.12M | -0.00M | 0.00M | 0.12M | 0.12M | 0.14M | 0.13M | 7.73M | 1.95M | 1.15M | 0.28M | 6.10M | | | | | | | | 4.45M | | | | 5.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.65M | 0.66M | 0.78M | 0.62M | 0.56M | 0.65M | 0.77M | 0.72M | 0.58M | 0.54M | 1.06M | 0.82M | 0.81M | 0.81M | 0.93M | 0.74M | 0.73M | | | | | | | | 2.27M | | | | 5.44M | | | | | | | | 10.04M | | | 13.17M | 15.13M | 20.44M | 22.80M | 25.71M | 35.68M | 35.34M | 39.09M | 39.56M | 34.09M | 36.07M | 32.90M | 32.33M | 38.00M | 38.55M | 37.54M | 32.45M | 34.63M | 32.93M | 33.97M | 32.53M | 35.26M | 32.72M | 29.81M | 30.11M | 34.74M | 36.37M | 34.32M | 34.81M |
|
Current Assets
|
19.93M | 19.26M | 20.27M | 21.05M | 21.45M | 21.57M | 21.08M | 24.69M | 22.08M | 22.17M | 22.78M | 25.35M | 35.89M | 44.57M | 47.05M | 51.86M | 63.67M | | | | | | | | 191.60M | | | | 185.90M | | | | | | | | 178.60M | | | 161.51M | 397.39M | 357.13M | 267.12M | 302.38M | 277.16M | 267.80M | 268.54M | 274.26M | 276.53M | 266.23M | 272.88M | 368.40M | 275.62M | 272.72M | 263.67M | 254.58M | 273.12M | 274.47M | 281.94M | 302.47M | 247.84M | 257.78M | 246.35M | 219.09M | 203.87M | 207.98M | 205.62M | 203.88M |
|
Construction in Progress
|
| | | | | | | | | | | | 0.09M | | | | | | | | | | | | 0.94M | | | | 0.97M | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.49M | 1.53M | 1.71M | 1.62M | 1.87M | 2.21M | 2.49M | 2.61M | 2.40M | 2.39M | 3.25M | 3.48M | 3.82M | 5.24M | 7.22M | 6.92M | 6.67M | | | | | | | | 10.25M | | | | 12.38M | | | | | | | | 35.73M | | | 47.74M | 52.84M | 57.72M | 64.78M | 89.78M | 94.38M | 96.11M | 96.19M | 94.48M | 93.08M | 90.78M | 86.86M | 81.61M | 79.02M | 73.88M | 68.72M | 60.91M | 57.87M | 54.54M | 53.51M | 55.66M | 53.18M | 51.40M | 50.36M | 49.23M | 47.92M | 47.97M | 47.39M | 46.94M |
|
Long-Term Investments
|
| | | | | | | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.67M | 20.45M | 20.13M | 16.08M | 9.96M | 6.18M | 3.88M | | 12.71M | 10.24M | 6.93M | 2.67M | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | 1.21M | 1.21M | 1.21M | 2.47M | 22.64M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | | | | 38.46M | | | | 36.89M | | | | 47.42M | | | | 46.14M | | | | 40.05M | | | 39.44M | 39.69M | 39.40M | 131.88M | 131.00M | 128.30M | 128.98M | 130.15M | 132.07M | 131.52M | 131.60M | 130.87M | 131.19M | 266.87M | 265.03M | 262.39M | 265.58M | 266.86M | 266.39M | 265.73M | 267.45M | 266.57M | 266.40M | 269.23M | 266.22M | 271.53M | 274.48M | 273.80M | 274.00M |
|
Intangibles
|
1.63M | | | | 1.94M | 1.50M | 0.27M | 0.24M | 0.21M | 1.23M | 12.34M | 11.98M | 11.62M | 11.27M | 10.91M | 10.55M | 10.19M | | | | | | | | 12.26M | | | | 21.46M | | | | | | | | 11.96M | | | 13.27M | 11.68M | 10.12M | 28.41M | 26.45M | 24.00M | 21.77M | 19.96M | 18.43M | 17.13M | 15.85M | 14.58M | 13.50M | 128.21M | 122.74M | 117.49M | 112.24M | 107.11M | 102.01M | 96.91M | 91.82M | 86.72M | 81.62M | 76.52M | 71.42M | 67.95M | 64.47M | 60.97M | 57.39M |
|
Goodwill & Intangibles
|
1.63M | | | | 1.94M | 1.50M | 1.48M | 1.45M | 1.42M | 3.70M | 34.98M | 37.13M | 36.77M | 36.41M | 36.06M | 35.70M | 35.34M | | | | 38.46M | | | | 49.15M | | | | 68.88M | | | | 46.14M | | | | 52.01M | | | 52.72M | 51.37M | 49.53M | 160.29M | 157.46M | 152.30M | 150.75M | 150.11M | 150.49M | 148.65M | 147.44M | 145.45M | 144.69M | 395.08M | 387.77M | 379.88M | 377.81M | 373.98M | 368.40M | 362.65M | 359.27M | 353.29M | 348.02M | 345.75M | 337.64M | 339.48M | 338.95M | 334.78M | 331.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 61.71M | 53.98M | 53.98M | 54.06M | 52.45M | | | | 47.80M | 47.52M | 46.13M | 45.69M | 43.17M | | | | 43.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.44M | 0.43M | 0.42M | 0.41M | 0.39M | 0.72M | 0.71M | 0.70M | 0.69M | 1.01M | 0.66M | 0.65M | 0.28M | 0.42M | 0.41M | 0.40M | 0.57M | | | | | | | | 1.46M | | | | 3.10M | | | | | | | | 8.10M | | | 30.89M | 8.10M | 8.10M | 15.56M | 15.56M | 8.64M | 8.64M | 8.64M | 8.56M | 0.46M | 0.46M | 0.46M | 0.46M | 0.82M | 0.82M | 0.82M | 0.82M | 67.64M | 0.82M | 60.44M | 56.32M | 52.86M | 49.20M | 48.71M | 45.15M | 44.24M | 42.20M | 39.25M | 37.01M |
|
Non-Current Assets
|
1.93M | 1.96M | 2.12M | 2.02M | 2.26M | 4.44M | 4.68M | 4.76M | 4.51M | 7.10M | 38.89M | 41.26M | 94.85M | 96.05M | 97.67M | 97.08M | 88.94M | | | | | | | | 10.25M | | | | 12.38M | | | | | | | | 98.61M | | | 142.52M | 148.97M | 201.37M | 399.49M | 430.12M | 423.48M | 420.29M | 418.70M | 418.55M | 401.88M | 409.43M | 399.97M | 387.44M | 634.65M | 616.43M | 592.27M | 581.53M | 568.69M | 554.00M | 541.79M | 524.25M | 508.14M | 497.96M | 493.77M | 479.12M | 479.31M | 476.37M | 465.13M | 457.64M |
|
Assets
|
21.86M | 21.22M | 22.39M | 23.07M | 23.71M | 26.00M | 25.76M | 29.45M | 26.58M | 29.27M | 61.67M | 66.61M | 130.73M | 140.62M | 144.72M | 148.94M | 152.61M | | | | | | | | 295.62M | | | | 313.45M | | | | | | | | 277.21M | | | 304.03M | 546.36M | 558.49M | 666.61M | 732.50M | 700.64M | 688.09M | 687.24M | 692.81M | 678.41M | 675.66M | 672.84M | 755.84M | 910.27M | 889.15M | 855.94M | 836.11M | 841.81M | 828.46M | 823.72M | 826.72M | 755.98M | 755.74M | 740.13M | 698.21M | 683.18M | 684.35M | 670.76M | 661.52M |
|
Accounts Payables
|
-0.18M | 5.40M | 4.05M | 4.01M | -1.32M | 5.21M | 0.78M | 4.79M | 4.55M | 3.45M | 4.72M | 4.48M | 5.48M | 6.38M | 5.07M | 5.17M | 5.64M | | | | | | | | 7.78M | | | | 10.95M | | | | | | | | 23.90M | | | 28.32M | 32.28M | 32.72M | 42.13M | 50.33M | 40.26M | 39.34M | 35.28M | 32.34M | 31.24M | 33.23M | 29.62M | 24.73M | 49.72M | 42.58M | 43.84M | 40.63M | 46.80M | 42.54M | 49.39M | 49.49M | 48.86M | 51.73M | 51.26M | 53.07M | 45.77M | 42.89M | 43.31M | 36.00M |
|
Payables
|
-0.18M | 5.40M | 4.05M | 4.01M | -1.32M | 5.21M | 0.78M | 4.79M | 4.55M | 3.45M | 4.72M | 4.48M | 5.48M | 6.38M | 5.07M | 5.17M | 5.64M | | | | | | | | 7.78M | | | | 10.95M | | | | | | | | 23.90M | | | 28.32M | 32.28M | 32.72M | 42.13M | 50.33M | 40.26M | 39.34M | 35.28M | 32.34M | 31.24M | 33.23M | 29.62M | 24.73M | 49.72M | 42.58M | 43.84M | 40.63M | 46.80M | 42.54M | 49.39M | 49.49M | 48.86M | 51.73M | 51.26M | 53.07M | 45.77M | 42.89M | 43.31M | 36.00M |
|
Accumulated Expenses
|
0.22M | 0.07M | 1.39M | 0.23M | 1.44M | 1.63M | 1.64M | 0.24M | 1.72M | 1.93M | 2.61M | 3.30M | 3.10M | 3.08M | 3.05M | 3.77M | 3.63M | | | | | | | | 5.74M | | | | 10.06M | | | | | | | | 17.41M | | | 19.32M | 18.44M | 22.09M | 25.85M | 24.39M | 22.66M | 27.76M | 28.70M | 29.99M | 29.88M | 27.88M | 30.57M | 29.34M | 36.32M | 33.71M | 32.92M | 29.80M | 73.74M | 26.41M | 21.79M | 20.57M | 78.10M | 75.37M | 68.78M | 61.60M | 63.02M | 73.77M | 66.87M | 69.85M |
|
Other Accumulated Expenses
|
2.08M | 1.29M | 1.42M | 1.29M | 1.47M | 0.70M | 0.44M | 2.03M | 1.39M | 2.23M | 2.37M | 1.73M | 0.88M | 0.82M | 0.76M | 0.79M | 0.86M | | | | | | | | 2.96M | | | | 4.08M | | | | | | | | 6.03M | | | 5.60M | 6.79M | 11.27M | 19.33M | 23.70M | 37.28M | 26.87M | 21.91M | 20.42M | 14.46M | 13.99M | 13.05M | 16.54M | 23.17M | 18.77M | 17.13M | 16.52M | 14.56M | 18.35M | 14.05M | 14.88M | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.93M | 63.04M | 63.15M | 63.26M | | | 39.39M | 16.52M | 11.59M | 6.65M | 19.17M | 26.70M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | 5.29M | 4.32M | 5.88M | 9.99M | 9.50M | 12.69M | 12.94M | 12.79M | 13.27M | 12.96M | 15.48M | 14.42M | 12.65M | 12.54M | 11.50M | 11.47M | 11.62M | 11.76M | 11.29M | 11.56M | 11.71M | 11.39M | 11.10M | 11.00M | 10.74M | 10.57M |
|
Current Taxes
|
-1.12M | 1.63M | 1.82M | 1.72M | 1.80M | 2.05M | 2.07M | 2.10M | 1.83M | 1.95M | 1.70M | 1.43M | 1.47M | 1.58M | 1.68M | 1.97M | 1.91M | | | | | | | | 2.80M | | | | 5.20M | | | | | | | | 6.37M | | | 14.47M | 13.86M | 11.60M | 12.18M | 11.67M | 10.25M | 9.22M | 11.57M | 14.30M | 12.13M | 11.32M | 12.06M | 14.38M | 32.57M | 31.86M | 31.58M | 31.08M | 29.57M | 34.10M | 35.85M | 37.78M | | | | | | | | |
|
Current Deferred Revenue
|
-0.89M | -0.76M | 2.19M | -0.60M | 1.31M | 1.06M | 1.51M | -0.27M | 0.83M | 0.69M | 1.32M | 1.01M | 0.89M | 0.71M | 0.98M | 0.95M | 1.24M | | | | | | | | 1.77M | | | | 1.93M | | | | | | | | 2.56M | | | 3.53M | 3.34M | 4.16M | 4.31M | 8.63M | 7.11M | 10.63M | 12.13M | 20.78M | 20.74M | 21.98M | 22.36M | 23.55M | 34.26M | 34.06M | 30.86M | 34.21M | 34.91M | 40.41M | 33.22M | 32.78M | 34.33M | 33.70M | 37.70M | 33.39M | 37.75M | 42.13M | 43.57M | 36.81M |
|
Total Current Liabilities
|
12.51M | 11.52M | 11.24M | 10.53M | 10.13M | 11.00M | 10.80M | 12.07M | 10.68M | 10.62M | 13.12M | 12.35M | 12.21M | 12.98M | 11.91M | 13.07M | 13.73M | | | | | | | | 21.83M | | | | 34.73M | | | | | | | | 56.26M | | | 71.23M | 74.70M | 88.83M | 109.05M | 121.64M | 123.42M | 121.54M | 116.41M | 127.75M | 121.38M | 121.20M | 120.94M | 121.49M | 191.53M | 175.42M | 168.99M | 164.77M | 229.89M | 236.32M | 229.09M | 230.53M | 172.58M | 172.36M | 208.84M | 175.98M | 169.24M | 176.44M | 183.66M | 179.94M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.03M | 219.21M | 222.43M | 287.46M | 291.54M | 295.66M | 299.85M | 304.11M | 308.44M | 312.83M | 317.29M | 440.99M | | 494.44M | 230.05M | 231.20M | 231.99M | 209.53M | 210.30M | 211.09M | 211.89M | 212.72M | 159.19M | 149.44M | 139.58M | 129.69M | 107.30M | 94.87M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.45M | | 286.68M | 264.44M | 196.82M | 197.05M | 197.30M | 197.56M | 197.80M | 198.03M | 198.30M | 198.57M | 198.79M | 199.04M | 199.32M | 199.60M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.15M | | | | | | | | 0.02M | | | | 0.01M | | | | | | | | 3.00M | | | | 11.43M | 11.02M | 10.46M | 10.48M | 10.62M | 10.62M | 10.23M | 10.13M | 7.81M | 7.66M | 6.59M | 5.96M | 0.71M | 0.65M | 0.48M | 0.33M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.11M | 80.51M | 90.51M | 98.33M | 97.87M | 96.96M | 98.07M | 95.40M | 92.19M | 90.43M | 87.08M | 74.52M | 86.23M | 81.08M | 80.89M | 65.62M | 62.85M | 61.93M | 59.42M | 56.65M | 66.74M | 64.49M | 61.23M | 49.20M | 58.01M | 55.16M | 52.42M |
|
Other Non-Current Liabilities
|
-0.01M | 0.19M | -0.09M | -0.27M | 0.11M | 0.16M | 0.01M | 0.07M | 0.04M | 0.43M | 0.41M | 0.40M | 0.07M | 0.04M | 1.82M | 1.89M | 1.84M | | | | | | | | 1.35M | | | | 3.26M | | | | | | | | 2.15M | | | 5.06M | 6.23M | 8.26M | 21.03M | 17.72M | 2.50M | 4.14M | 9.06M | 8.16M | 2.64M | 5.43M | 4.90M | 2.06M | 2.98M | 2.94M | 6.54M | 6.83M | 6.96M | 7.23M | 4.46M | 8.32M | 7.29M | 5.20M | 4.60M | 5.41M | 3.46M | 3.33M | 2.42M | 2.07M |
|
Total Non-Current Liabilities
|
12.84M | 11.54M | 11.62M | 11.29M | 10.30M | 10.96M | 10.88M | 12.07M | 10.68M | 10.62M | 13.12M | 12.35M | 12.21M | 12.98M | 11.91M | 13.07M | 13.73M | | | | -278.18M | | | | 22.06M | | | | 34.89M | | | | | | | | 56.28M | | | 71.23M | 290.74M | 320.09M | 406.70M | 495.29M | 507.41M | 505.09M | 503.73M | 517.24M | 515.27M | 513.43M | 515.39M | 636.61M | 724.93M | 752.69M | 764.62M | 739.25M | 734.94M | 716.37M | 708.85M | 708.72M | 646.73M | 645.95M | 625.71M | 579.78M | 557.52M | 552.83M | 535.17M | 516.59M |
|
Total Liabilities
|
12.83M | 11.73M | 11.53M | 11.02M | 10.41M | 11.12M | 10.89M | 12.13M | 10.72M | 11.05M | 13.53M | 12.75M | 12.28M | 13.02M | 13.73M | 14.96M | 15.58M | | | | -278.18M | | | | 23.41M | | | | 38.15M | | | | -288.60M | | | | 58.44M | | | 76.30M | 296.97M | 328.35M | 427.73M | 513.01M | 509.91M | 509.23M | 512.78M | 525.41M | 517.90M | 518.86M | 520.29M | 638.67M | 727.90M | 755.62M | 771.16M | 746.08M | 741.90M | 723.59M | 713.31M | 717.05M | 654.02M | 651.15M | 630.31M | 585.20M | 560.97M | 556.16M | 537.59M | 518.66M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.03M | 219.21M | 222.43M | 287.46M | 291.54M | 295.66M | 299.85M | 304.11M | 308.44M | 312.83M | 317.29M | 440.99M | | 494.44M | 230.05M | 231.20M | 294.93M | 272.57M | 273.46M | 274.35M | 211.89M | 212.72M | 198.59M | 165.96M | 151.17M | 136.34M | 126.47M | 121.57M |
|
Common Equity
|
9.03M | | | | 13.30M | | | | 15.86M | 18.22M | 48.14M | 53.86M | 118.45M | 127.61M | 130.99M | 133.98M | 137.03M | | | | 278.18M | | | | 272.21M | | | | 275.31M | | | | 288.60M | | | | 218.77M | | | 227.73M | 249.39M | 230.15M | 238.88M | 219.49M | 190.73M | 178.87M | 174.46M | 167.40M | 160.50M | 156.80M | 152.55M | 117.17M | 182.37M | 133.52M | 84.78M | 90.03M | 99.91M | 104.87M | 110.41M | 109.67M | 101.96M | 104.59M | 109.81M | 113.01M | 122.20M | 128.19M | 133.16M | 142.86M |
|
Shareholder's Equity
|
9.03M | 9.49M | 10.86M | 12.05M | 13.30M | 14.88M | 14.86M | 17.32M | 15.86M | 18.22M | 48.14M | 53.86M | 118.45M | 127.61M | 130.99M | 133.98M | 137.03M | | | | 278.18M | | | | 272.21M | | | | 275.31M | | | | 288.60M | | | | 218.77M | | | 227.73M | 249.39M | 230.15M | 238.88M | 219.49M | 190.73M | 178.87M | 174.46M | 167.40M | 160.50M | 156.80M | 152.55M | 117.17M | 182.37M | 133.52M | 84.78M | 90.03M | 99.91M | 104.87M | 110.41M | 109.67M | 101.96M | 104.59M | 109.81M | 113.01M | 122.20M | 128.19M | 133.16M | 142.86M |
|
Liabilities and Shareholders Equity
|
21.86M | 21.22M | 22.39M | 23.07M | 23.71M | 26.00M | 25.76M | 29.45M | 26.58M | 29.27M | 61.67M | 66.61M | 130.73M | 140.62M | 144.72M | 148.94M | 152.61M | | | | | | | | 295.62M | | | | 313.45M | | | | | | | | 277.21M | | | 304.03M | 546.36M | 558.49M | 666.61M | 732.50M | 700.64M | 688.09M | 687.24M | 692.81M | 678.41M | 675.66M | 672.84M | 755.84M | 910.27M | 889.15M | 855.94M | 836.11M | 841.81M | 828.46M | 823.72M | 826.72M | 755.98M | 755.74M | 740.13M | 698.21M | 683.18M | 684.35M | 670.76M | 661.52M |
|
Retained Earnings
|
-202.72M | -202.31M | -200.97M | -199.96M | -198.84M | -197.82M | -195.85M | -194.36M | -192.35M | -190.40M | -189.57M | -186.98M | -123.12M | -114.50M | -112.76M | -110.84M | -109.18M | | | | | | | | -104.74M | | | | -109.86M | | | | | | | | -201.46M | | | -222.17M | -250.30M | -284.57M | -325.50M | -372.57M | -422.67M | -467.38M | -505.80M | -546.02M | -591.05M | -634.96M | -677.28M | -720.86M | -766.44M | -745.81M | -757.45M | -783.48M | -792.92M | -808.24M | -815.70M | -836.92M | -860.51M | -870.80M | -885.34M | -882.32M | -887.72M | -892.04M | -891.27M | -886.18M |
|
Treasury Shares
|
| | | | 0.35M | | | | 0.89M | | | | 0.97M | 0.93M | 1.07M | 1.01M | 0.96M | 0.86M | 0.66M | 0.58M | 0.49M | 0.44M | 0.31M | 0.25M | 0.22M | 0.19M | 0.12M | 0.10M | 4.54M | 4.43M | 5.45M | 5.04M | 4.94M | 5.00M | 5.90M | 5.77M | 5.01M | 6.42M | 5.90M | 8.11M | 6.84M | 8.19M | 10.34M | 9.79M | 8.11M | | | | 8.65M | | | | 9.38M | | 0.01M | 15.43M | 12.99M | 14.66M | 12.97M | 11.28M | 10.32M | 9.86M | 12.18M | 10.99M | 10.23M | 13.98M | 12.22M | 10.90M |