|
Cash & Equivalents
|
94.14M | 94.14M | 94.14M | 131.34M | 154.36M | 141.28M | 131.34M | 128.07M | 128.07M | 135.89M | 126.50M | 123.61M | 116.24M | 122.06M | 130.80M | 140.85M | 113.61M | 89.71M | 97.75M | 107.06M | 98.23M | 70.38M | 58.08M | 51.41M | 39.37M | 51.81M | 62.02M | 62.71M | 66.69M | 66.71M | 67.27M | 61.78M | 68.23M | 66.08M | 51.38M | 40.29M | 34.74M | 30.77M | 20.35M | 13.09M | 135.47M | 115.88M | 88.07M | 23.47M | 184.17M | 76.84M | 87.83M | 43.76M | 92.25M | 229.26M | 157.53M | 81.93M | 220.56M | 194.74M | 160.26M | 144.40M | 180.63M | 153.19M | 152.12M | 115.72M | 174.99M | 126.34M | 64.03M | 39.20M | 121.09M | 65.92M | 63.09M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.68M | 123.16M | 108.64M | 49.62M | 33.92M | 75.83M | 70.21M | 41.31M | 10.94M | 4.47M | 4.49M | | 22.06M | 36.62M | 8.47M | 5.93M | 13.95M | 24.72M | 53.75M | 43.04M | 34.49M | 39.28M | 12.21M |
|
Cash & Current Investments
|
94.14M | 94.14M | 94.14M | 131.34M | 154.36M | 141.28M | 131.34M | 128.07M | 128.07M | 135.89M | 126.50M | 123.61M | 116.24M | 122.06M | 130.80M | 140.85M | 113.61M | 89.71M | 97.75M | 107.06M | 98.23M | 70.38M | 58.08M | 51.41M | 39.37M | 51.81M | 62.02M | 62.71M | 66.69M | 66.71M | 67.27M | 61.78M | 68.23M | 66.08M | 51.38M | 40.29M | 34.74M | 30.77M | 20.35M | 13.09M | 135.47M | 115.88M | 88.07M | 23.47M | 217.85M | 200.00M | 196.47M | 93.38M | 126.17M | 305.09M | 227.74M | 123.23M | 231.50M | 199.21M | 164.75M | 144.40M | 202.69M | 189.80M | 160.59M | 121.65M | 188.93M | 151.06M | 117.78M | 82.24M | 155.59M | 105.20M | 75.30M |
|
Receivables - Net
|
3.02M | -0.11M | -0.20M | 2.29M | 2.24M | 0.10M | 3.22M | 10.81M | 5.48M | 5.00M | 3.88M | 8.05M | 6.24M | 3.66M | 3.26M | 4.47M | 7.36M | 5.33M | 6.60M | 4.59M | 8.39M | 6.86M | 5.88M | 8.20M | 14.61M | 10.17M | 8.83M | 9.65M | 19.62M | 13.93M | 7.61M | 9.21M | 27.90M | 18.61M | 13.02M | 280.90M | 0.67M | 0.85M | 2.14M | 349.50M | 331.60M | 342.50M | 358.42M | 2.33M | 0.67M | 2.72M | 3.85M | 1.80M | 1.85M | 3.53M | 1.30M | 5.75M | 1.98M | 0.44M | 1.80M | 2.63M | 1.03M | 0.64M | 0.52M | 3.99M | 1.41M | 1.18M | 5.86M | 16.81M | 3.39M | 1.86M | 1.85M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.86M | 328.21M | 341.42M | 357.74M | 589.22M | 560.72M | 582.79M | 604.35M | 792.40M | 741.85M | 755.62M | 757.37M | 908.26M | 831.18M | 801.61M | 785.84M | 884.30M | 802.03M | 789.59M | 780.58M | 918.18M | 845.33M | 831.87M | 814.04M | 999.99M | 923.26M | 916.99M | 907.73M |
|
Receivables
|
3.02M | -0.11M | -0.20M | 2.29M | 2.24M | 0.10M | 3.22M | 10.81M | 5.48M | 5.00M | 3.88M | 8.05M | 6.24M | 3.66M | 3.26M | 4.47M | 7.36M | 5.33M | 6.60M | 4.59M | 8.39M | 6.86M | 5.88M | 8.20M | 14.61M | 10.17M | 8.83M | 9.65M | 19.62M | 13.93M | 7.61M | 9.21M | 27.90M | 18.61M | 13.02M | 280.90M | 0.67M | 0.85M | 2.14M | 695.36M | 659.81M | 683.91M | 716.15M | 591.55M | 561.38M | 585.51M | 608.20M | 794.20M | 743.69M | 759.16M | 758.67M | 914.01M | 833.16M | 802.05M | 787.65M | 886.94M | 803.06M | 790.23M | 781.10M | 922.17M | 846.74M | 833.06M | 819.90M | 1,016.80M | 926.64M | 918.85M | 909.58M |
|
Current Deferred Tax Assets
|
| | | | | | | 5.35M | | 4.23M | 4.47M | 4.62M | 4.05M | 4.26M | 4.31M | 4.10M | 6.20M | 6.43M | 7.12M | 4.46M | 5.32M | 4.96M | 1.57M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.34M | 3.31M | 0.39M | 2.32M | 2.28M | 0.69M | -1.84M | 4.36M | 0.31M | 3.58M | 3.31M | 3.38M | 4.00M | 5.89M | 5.08M | 6.64M | 5.64M | 7.14M | 6.72M | 8.36M | 10.42M | 7.65M | 6.75M | 6.47M | 7.05M | 6.39M | 7.26M | 5.18M | 4.95M | 5.40M | 5.96M | 5.15M | 4.45M | 4.70M | 7.64M | 4.30M | 6.01M | 5.44M | 12.75M | 5.29M | 6.48M | 12.18M | 18.18M | 7.82M | 9.20M | 10.63M | 19.34M | 16.66M | 12.32M | 11.59M | 36.65M | 23.78M | 11.82M | 9.63M | 21.04M | 11.30M | 11.27M | 11.08M | 23.23M | 12.04M | 11.01M | 9.30M | 19.63M | 12.96M | 12.97M | 11.46M | 17.29M |
|
Current Assets
|
162.59M | 169.58M | 151.86M | 164.15M | 169.44M | 152.25M | 153.54M | 148.59M | 145.12M | 148.70M | 138.16M | 139.66M | 130.53M | 135.87M | 143.44M | 156.06M | 132.81M | 108.62M | 118.19M | 124.46M | 122.36M | 89.85M | 72.28M | 66.47M | 61.42M | 68.76M | 78.50M | 77.54M | 91.26M | 86.05M | 80.84M | 76.14M | 100.58M | 89.39M | 72.04M | 155.74M | 140.19M | 125.31M | 136.45M | 156.17M | 259.17M | 246.69M | 234.35M | 208.15M | 352.97M | 355.13M | 378.43M | 330.99M | 320.62M | 501.89M | 459.90M | 407.59M | 449.54M | 410.60M | 395.10M | 401.08M | 420.66M | 390.23M | 396.74M | 382.35M | 404.36M | 355.85M | 340.87M | 354.48M | 369.44M | 328.17M | 302.87M |
|
Property, Plant & Equipment (Net)
|
4.25M | 3.97M | 4.00M | 3.77M | 3.72M | 4.07M | 4.68M | 4.53M | 4.44M | 4.58M | 4.71M | 4.63M | 4.26M | 5.76M | 6.13M | 6.18M | 7.08M | 9.48M | 10.68M | 10.28M | 10.41M | 10.59M | 10.53M | 9.64M | 8.94M | 8.51M | 8.09M | 7.36M | 6.73M | 6.69M | 6.10M | 5.61M | 5.70M | 5.22M | 4.96M | 4.71M | 4.62M | 4.64M | 7.01M | 7.68M | 7.96M | 9.71M | 10.40M | 10.52M | 12.88M | 13.75M | 14.49M | 14.61M | 14.87M | 14.30M | 13.79M | 12.11M | 11.11M | 9.75M | 7.93M | 5.50M | 4.99M | 5.03M | 5.43M | 4.86M | 4.23M | 4.36M | 4.77M | 4.44M | 4.12M | 5.22M | 4.94M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41M | 11.36M | 1.29M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | 14.55M | 14.55M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 10.40M | 14.10M | 14.10M | 14.10M | 14.10M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | 40.23M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 13.12M | 12.69M | 12.57M | 11.84M | 11.41M | 10.98M | 10.53M | 10.08M | 9.62M | 9.27M | 8.91M | 8.56M | 8.20M | 7.85M | 7.50M | 11.95M | 11.60M | 11.24M | 10.77M | 10.43M | 10.14M | 9.88M | 9.62M | 9.36M | 9.10M | 8.84M | 8.58M | 8.32M | 8.06M | 7.80M | 7.54M | 13.89M | 13.34M | 12.80M | 12.25M | 11.70M | 11.16M | 10.61M | 10.06M | 9.52M | 9.14M | 8.86M | 8.57M | 8.39M | 8.27M | 8.15M | 1.92M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 27.66M | 27.23M | 26.67M | 25.93M | 25.50M | 25.08M | 24.62M | 24.18M | 23.71M | 23.36M | 23.01M | 22.65M | 22.30M | 21.95M | 21.59M | 26.05M | 25.69M | 25.34M | 24.87M | 24.52M | 24.24M | 23.98M | 23.72M | 23.46M | 23.20M | 22.94M | 18.98M | 22.42M | 22.16M | 21.90M | 21.64M | 54.12M | 53.58M | 53.03M | 52.48M | 51.94M | 51.39M | 50.84M | 50.30M | 49.75M | 49.38M | 49.09M | 48.80M | 48.63M | 48.51M | 48.39M | 1.92M | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 3.12M | | 3.31M | 3.31M | 3.39M | 4.17M | 3.95M | 3.73M | 2.93M | 4.02M | 4.41M | 4.20M | 12.37M | 5.33M | 6.14M | 6.20M | 2.36M | | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.10M | 0.29M | 0.47M | 0.86M | 0.03M | 0.09M | 0.84M | 2.94M | -0.03M | 5.48M | 5.70M | 5.64M | 9.12M | 9.09M | 8.85M | 8.12M | 6.47M | 6.26M | 6.08M | 5.52M | 5.07M | 5.20M | 6.02M | 5.68M | 3.88M | 4.12M | 4.42M | 4.70M | 3.62M | 4.02M | 4.35M | 4.47M | 4.42M | 4.86M | 5.26M | 7.29M | 7.90M | 9.04M | 10.99M | 11.28M | 12.06M | 14.12M | 15.42M | 18.00M | 19.30M | 21.86M | 24.79M | 26.45M | 27.47M | 29.75M | 32.31M | 35.55M | 35.94M | 36.29M | 36.45M | 34.72M | 32.40M | 30.11M | 29.00M | 26.76M | 25.37M | 24.32M | 24.38M | 23.82M | 23.48M | 25.86M | 28.04M |
|
Non-Current Assets
|
6.99M | 6.83M | 7.02M | 5.56M | 5.48M | 32.65M | 33.02M | 37.25M | 36.88M | 38.88M | 38.79M | 38.28M | 41.73M | 42.52M | 42.08M | 40.24M | 40.22M | 42.45M | 42.90M | 37.39M | 41.53M | 47.62M | 48.08M | 40.19M | 37.34M | 36.87M | 36.49M | 35.78M | 33.81M | 33.91M | 33.39M | 32.76M | 32.53M | 32.24M | 32.12M | 203.38M | 240.35M | 246.40M | 235.56M | 283.11M | 312.06M | 336.80M | 346.89M | 533.49M | 588.55M | 588.22M | 582.47M | 709.03M | 697.17M | 709.85M | 699.71M | 741.71M | 713.32M | 684.32M | 656.80M | 711.53M | 662.37M | 663.21M | 629.63M | 730.99M | 691.28M | 682.76M | 661.12M | 800.95M | 767.72M | 751.54M | 744.55M |
|
Assets
|
169.58M | 176.41M | 158.88M | 169.71M | 174.91M | 184.90M | 186.56M | 185.84M | 182.00M | 187.58M | 176.95M | 177.94M | 172.26M | 178.39M | 185.51M | 196.30M | 173.03M | 151.07M | 161.09M | 166.43M | 169.22M | 137.47M | 120.36M | 106.66M | 98.76M | 105.63M | 114.98M | 113.32M | 125.07M | 119.95M | 114.23M | 108.90M | 133.12M | 121.63M | 104.16M | 359.12M | 380.54M | 371.71M | 372.01M | 439.28M | 571.24M | 583.49M | 581.24M | 741.63M | 941.52M | 943.35M | 960.90M | 1,040.02M | 1,017.79M | 1,211.74M | 1,159.60M | 1,149.29M | 1,162.86M | 1,094.92M | 1,051.89M | 1,112.61M | 1,083.03M | 1,053.43M | 1,026.38M | 1,113.35M | 1,095.64M | 1,038.62M | 1,001.99M | 1,155.42M | 1,137.16M | 1,079.71M | 1,047.41M |
|
Accounts Payables
|
2.69M | -0.43M | 1.56M | 1.06M | 1.87M | 0.00M | 6.13M | 3.57M | -1.38M | 2.40M | 1.92M | 2.39M | 3.23M | 3.75M | 4.57M | 6.12M | 4.53M | 5.45M | 4.23M | 4.38M | 2.41M | 4.15M | 2.77M | 5.96M | 2.30M | 2.07M | 2.07M | 3.01M | 2.06M | 2.34M | 2.33M | 5.11M | 1.70M | 2.34M | 3.56M | 3.25M | 2.79M | 2.15M | 4.91M | 5.69M | 4.36M | 5.52M | 18.06M | 24.55M | 8.91M | 7.29M | 21.44M | 36.92M | 10.94M | 15.42M | 10.08M | 13.75M | 8.20M | 5.79M | 6.63M | 6.73M | 5.27M | 6.39M | 7.00M | 7.20M | 6.29M | 4.96M | 5.41M | 23.45M | 7.35M | 5.75M | 6.21M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.20M | 68.66M | | | 68.77M | 69.09M | |
|
Payables
|
2.69M | -0.43M | 1.56M | 1.06M | 1.87M | 0.00M | 6.13M | 3.57M | -1.38M | 2.40M | 1.92M | 2.39M | 3.23M | 3.75M | 4.57M | 6.12M | 4.53M | 5.45M | 4.23M | 4.38M | 2.41M | 4.15M | 2.77M | 5.96M | 2.30M | 2.07M | 2.07M | 3.01M | 2.06M | 2.34M | 2.33M | 5.11M | 1.70M | 2.34M | 3.56M | 3.25M | 2.79M | 2.15M | 4.91M | 5.69M | 4.36M | 5.52M | 18.06M | 24.55M | 8.91M | 7.29M | 21.44M | 36.92M | 10.94M | 15.42M | 10.08M | 13.75M | 8.20M | 5.79M | 6.63M | 6.73M | 5.27M | 6.39M | 7.00M | 7.20M | 74.48M | 73.62M | 5.41M | 23.45M | 76.11M | 74.83M | 6.21M |
|
Accumulated Expenses
|
-0.93M | 0.07M | 4.98M | 5.05M | 4.03M | 5.88M | 1.58M | 7.52M | 5.34M | 6.85M | 7.99M | 7.90M | 5.47M | 6.33M | 8.82M | 8.24M | 6.63M | 7.73M | 10.76M | 10.29M | 8.90M | 7.24M | 8.13M | 8.20M | 8.22M | 8.37M | 11.24M | 14.39M | 8.55M | 8.50M | 9.03M | 10.92M | 7.90M | 10.12M | 10.88M | 15.50M | 8.72M | 12.03M | 13.55M | 20.76M | 11.37M | 15.27M | 18.14M | 29.58M | 18.47M | 21.80M | 22.14M | 20.54M | 24.63M | 16.83M | 20.42M | 16.46M | 18.50M | 11.01M | 14.28M | 20.69M | 27.88M | 20.97M | 26.79M | 40.80M | 40.93M | 20.01M | 26.21M | 43.89M | 44.97M | 17.05M | 24.27M |
|
Other Accumulated Expenses
|
0.23M | 1.58M | 2.04M | 0.00M | 4.22M | 1.88M | -1.15M | 2.67M | 6.79M | 1.64M | 1.21M | 1.55M | 2.81M | 3.48M | 1.86M | 1.57M | 1.83M | 2.61M | 2.97M | 2.56M | 2.79M | 2.47M | 2.85M | 3.00M | 4.75M | 4.65M | 3.85M | 3.45M | 10.10M | 5.06M | 3.92M | 3.77M | 5.26M | 4.61M | 3.95M | 2.01M | 1.78M | 3.52M | 7.30M | 1.55M | 5.53M | 2.40M | 1.67M | 2.21M | 3.74M | 3.91M | 4.73M | 3.96M | 4.27M | 3.81M | 4.55M | 3.33M | 8.50M | 3.54M | 3.02M | 2.89M | 2.93M | 4.45M | 5.13M | 3.13M | 14.02M | 7.46M | 5.60M | 4.33M | 5.35M | 6.69M | 7.43M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 15.77M | 17.67M | 20.73M | 26.50M | 33.70M | 28.30M | 37.27M | | | | | | | | | | | | | | | | | 68.20M | 68.66M | | | 68.77M | 69.09M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 3.90M | 4.32M | 4.76M | 4.17M | 4.92M | 5.11M | 5.19M | 5.32M | 5.44M | 5.57M | 5.54M | 5.66M | 5.89M | 5.99M | 6.49M | 6.63M | 6.50M | 6.90M | 7.07M | 7.21M | 7.36M | 7.43M | 7.73M | 7.84M | 7.58M | 7.77M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.09M | 0.48M | -0.10M | -0.03M | 0.04M | 0.45M | 0.09M | 2.79M | 1.90M | 0.66M | 1.15M | 0.31M | 1.59M | 0.40M | 0.70M | 0.93M | 1.36M | 1.55M | 4.35M | 1.78M | 1.70M | 1.51M | 2.27M | 0.87M | 0.88M | 0.60M | 3.68M | 0.39M | 0.33M | 0.51M | 1.42M | 0.96M | 0.73M | 0.39M | 3.07M | 0.39M | | | | 0.88M | | | 9.08M | 2.57M | 2.68M | 0.10M | 26.47M | 0.31M | 0.88M | 1.36M | 10.55M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
12.96M | 12.57M | 13.16M | 15.26M | 13.00M | 15.61M | 19.61M | 20.20M | 15.63M | 14.96M | 16.61M | 18.35M | 16.77M | 17.12M | 19.82M | 20.81M | 18.40M | 20.70M | 26.06M | 27.24M | 27.20M | 17.51M | 18.48M | 26.74M | 19.15M | 17.68M | 22.39M | 31.94M | 24.19M | 18.15M | 18.36M | 27.92M | 18.83M | 22.07M | 23.67M | 25.45M | 31.73M | 36.22M | 46.49M | 60.62M | 55.06M | 64.45M | 83.66M | 112.98M | 42.68M | 42.72M | 86.48M | 84.41M | 57.11M | 53.01M | 62.43M | 75.47M | 60.39M | 35.89M | 38.12M | 60.56M | 51.47M | 44.74M | 53.25M | 78.54M | 146.04M | 116.30M | 53.85M | 96.01M | 143.35M | 110.20M | 51.24M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | 64.99M | 65.40M | 65.72M | 66.13M | 66.51M | 66.91M | 67.32M | 67.75M | | | 69.16M | 68.46M | | | 69.42M |
|
Non-Current Deffered Revenue
|
-0.03M | -0.05M | -0.06M | -0.04M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | | | | | | | 0.30M | | | | 1.21M | | | | | | | | 1.07M | | | | 0.83M | | | | 0.72M | | | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.50M | 225.44M | 232.59M | 239.81M | 247.34M | 255.19M | 263.28M | 271.45M | 280.00M | 288.88M | 298.05M | 307.41M | 317.06M | 327.12M | 337.51M | 347.99M | 358.91M | 370.30M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.44M | | | | 45.09M | 43.35M | 38.61M | 32.41M | 80.29M | 44.36M | 38.37M | 29.73M | 150.44M | 61.62M | 59.24M | 52.78M | 203.81M | 71.75M | 64.92M | 52.19M | 231.92M | 42.76M | 33.48M | 23.59M | 224.45M | 28.75M | 25.66M | 23.05M | 232.57M | 28.30M | 27.06M | 25.35M | 38.87M | 40.40M | 33.67M | 21.86M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.58M | 35.39M | 34.18M | 39.06M | 46.17M | 50.71M | 47.51M | 46.56M | 45.30M | 44.02M | 42.71M | 35.83M | 40.06M | 38.66M | 37.22M | 34.19M | 39.18M | 37.41M | 37.04M | 28.33M | 33.49M | 31.74M | 29.78M | 20.73M | 26.58M | 24.67M | 23.31M |
|
Other Non-Current Liabilities
|
0.95M | 0.02M | 1.59M | 3.00M | 3.09M | 3.18M | 3.29M | 3.45M | 3.56M | 3.64M | | | | | | 3.86M | | | | 4.49M | | | | | | | | 3.22M | | | | 1.98M | | | | 0.10M | 27.70M | 14.43M | 16.33M | 19.27M | 2.02M | 2.02M | 2.10M | 3.05M | 3.54M | 3.54M | 3.55M | 4.37M | 5.03M | 4.97M | 4.75M | 5.09M | 4.57M | 4.46M | 4.54M | 5.13M | 4.40M | 4.32M | 4.10M | 4.95M | 4.79M | 4.97M | 4.82M | 5.42M | 5.06M | 4.91M | 4.88M |
|
Total Non-Current Liabilities
|
-0.95M | -0.02M | 151.63M | 15.26M | 165.80M | 177.34M | 178.47M | 3.45M | 175.06M | 14.96M | 3.75M | 3.92M | 3.95M | 4.05M | 4.12M | 4.62M | 4.92M | 5.98M | 6.22M | 6.17M | 5.90M | 5.87M | 6.20M | 6.45M | 6.65M | 6.61M | 5.82M | 4.96M | 4.89M | 4.70M | 3.27M | 3.37M | 1.43M | 1.43M | 1.31M | 1.92M | 62.73M | 77.02M | 81.22M | 3.34M | 123.56M | 138.21M | 147.57M | 211.42M | 146.30M | 147.75M | 181.67M | 198.09M | 168.84M | 156.51M | 151.76M | 162.09M | 202.55M | 167.54M | 158.66M | 193.24M | 179.27M | 168.22M | 173.75M | 204.31M | 200.63M | 167.73M | 170.70M | 224.07M | 202.49M | 160.97M | 158.06M |
|
Total Liabilities
|
| | 153.22M | 18.26M | 168.89M | 180.52M | 181.76M | 23.65M | 178.62M | 18.60M | 20.36M | 22.27M | 20.72M | 21.17M | 23.94M | 25.43M | 23.32M | 26.68M | 32.28M | 33.41M | 33.10M | 23.38M | 24.67M | 33.19M | 25.80M | 24.29M | 28.21M | 36.90M | 29.07M | 22.86M | 21.63M | -143.38M | 20.26M | 23.50M | 24.98M | 72.45M | 90.44M | 91.45M | 97.55M | 136.13M | 125.59M | 140.23M | 149.67M | 214.47M | 149.83M | 151.29M | 185.22M | 202.46M | 173.87M | 161.48M | 156.50M | 167.18M | 207.12M | 172.00M | 163.21M | 198.37M | 183.67M | 172.53M | 177.86M | 209.26M | 205.42M | 172.70M | 175.52M | 229.49M | 207.55M | 165.88M | 162.95M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.58M | 15.77M | 17.67M | 25.73M | 26.50M | 33.70M | 28.30M | 37.27M | | | | | | | | | 64.99M | 65.40M | 65.72M | 66.13M | 66.51M | 66.91M | 67.32M | 67.75M | 68.20M | 68.66M | 69.16M | 68.46M | 68.77M | 69.09M | 69.42M |
|
Common Equity
|
| | 5.66M | 151.45M | 6.02M | 4.39M | 4.80M | 162.20M | 3.38M | 168.98M | 156.60M | 155.67M | 151.55M | 157.22M | 161.58M | 170.87M | 149.71M | 124.40M | 128.80M | 133.02M | 136.12M | 114.09M | 95.69M | 73.48M | 72.97M | 81.34M | 86.77M | 76.42M | 96.00M | 97.10M | 92.60M | 252.28M | 112.86M | 98.13M | 79.18M | 286.66M | 290.10M | 280.25M | 274.46M | 303.15M | 445.65M | 443.26M | 431.57M | 527.16M | 791.69M | 792.05M | 775.69M | 837.56M | 843.92M | 831.75M | 777.66M | 749.52M | 715.93M | 675.58M | 633.50M | 650.96M | 627.91M | 600.91M | 559.64M | 606.03M | 582.80M | 548.85M | 499.35M | 588.43M | 581.62M | 554.92M | 514.17M |
|
Shareholder's Equity
|
155.67M | 162.59M | 144.13M | 151.45M | 158.82M | 166.12M | 163.66M | 162.20M | 162.81M | 168.98M | 156.60M | 155.67M | 151.55M | 157.22M | 161.58M | 170.87M | 149.71M | 124.40M | 128.80M | 133.02M | 136.12M | 114.09M | 95.69M | 73.48M | 72.97M | 81.34M | 86.77M | 76.42M | 96.00M | 97.10M | 92.60M | 252.28M | 112.86M | 98.13M | 79.18M | 286.66M | 290.10M | 280.25M | 274.46M | 303.15M | 445.65M | 443.26M | 431.57M | 527.16M | 791.69M | 792.05M | 775.69M | 837.56M | 843.92M | 831.75M | 777.66M | 749.52M | 715.93M | 675.58M | 633.50M | 650.96M | 627.91M | 600.91M | 559.64M | 606.03M | 582.80M | 548.85M | 499.35M | 588.43M | 581.62M | 554.92M | 514.17M |
|
Liabilities and Shareholders Equity
|
169.58M | 176.41M | 158.88M | 169.71M | 174.91M | 184.90M | 186.56M | 185.84M | 182.00M | 187.58M | 176.95M | 177.94M | 172.26M | 178.39M | 185.51M | 196.30M | 173.03M | 151.07M | 161.09M | 166.43M | 169.22M | 137.47M | 120.36M | 106.66M | 98.76M | 105.63M | 114.98M | 113.32M | 125.07M | 119.95M | 114.23M | 108.90M | 133.12M | 121.63M | 104.16M | 359.12M | 380.54M | 371.71M | 372.01M | 439.28M | 571.24M | 583.49M | 581.24M | 741.63M | 941.52M | 943.35M | 960.90M | 1,040.02M | 1,017.79M | 1,211.74M | 1,159.60M | 1,149.29M | 1,162.86M | 1,094.92M | 1,051.89M | 1,112.61M | 1,083.03M | 1,053.43M | 1,026.38M | 1,113.35M | 1,095.64M | 1,038.62M | 1,001.99M | 1,155.42M | 1,137.16M | 1,079.71M | 1,047.41M |
|
Treasury Shares
|
| | | 1.88M | | | | 3.90M | | | | 5.80M | | 6.50M | 6.50M | 6.40M | 8.24M | 0.32M | 0.75M | 9.31M | 0.61M | 0.23M | 10.95M | 1.35M | 10.99M | 11.01M | 11.02M | 11.03M | 11.05M | 11.11M | 11.12M | 11.14M | 10.66M | 10.66M | 10.66M | | 11.25M | 11.32M | 11.39M | 11.43M | 11.45M | 11.48M | 11.57M | 11.62M | 11.65M | 11.70M | 11.81M | 11.83M | 11.91M | 11.93M | 11.98M | 12.02M | 12.05M | 12.29M | 12.40M | 12.41M | 12.47M | 12.54M | 12.70M | 12.83M | 13.00M | 13.12M | 13.20M | 13.38M | 13.45M | 13.65M | 13.70M |
|
Retained Earnings
|
-14.75M | -10.76M | -7.30M | -2.54M | 0.69M | 3.73M | 6.33M | 14.94M | 16.92M | 19.65M | 19.40M | 21.66M | 23.79M | 26.09M | 26.30M | 28.74M | 31.10M | 32.25M | 32.42M | 30.47M | 28.91M | 31.94M | 33.46M | 14.26M | 12.18M | 17.93M | 21.56M | 9.50M | 27.53M | 27.06M | 21.32M | 4.62M | 38.04M | 20.78M | 0.18M | 204.72M | 199.88M | 187.87M | 178.89M | 204.97M | 199.81M | 194.05M | 183.03M | 271.85M | 274.16M | 270.79M | 256.28M | 316.15M | 315.36M | 292.47M | 232.52M | 193.21M | 153.25M | 108.22M | 61.23M | 73.80M | 45.75M | 12.84M | -34.41M | 7.28M | -20.43M | -59.41M | -113.36M | 15.25M | 5.27M | -12.12M | -43.81M |