|
Cash & Equivalents
|
14.55M | 13.38M | 10.28M | 14.96M | 17.53M | 33.55M | 37.54M | 40.58M | 36.26M | 30.21M | 21.89M | 18.40M | 14.84M | 13.71M | 16.23M | 18.28M | 21.02M | 22.02M | 13.47M | 11.80M | 16.49M | 19.50M | 15.93M | 13.75M | 16.22M | 12.82M | 9.79M | 13.76M | 10.08M | 9.41M | 12.48M | 14.45M | 10.19M | 16.90M | 15.50M | 8.69M | 6.41M | 6.36M | 8.80M | 7.92M | 7.38M | 5.30M | 8.04M | 3.86M | 2.58M | 4.55M | 2.55M | 4.29M | 8.88M | 7.00M | 3.01M | 2.44M | 2.34M | 2.57M | 2.84M | 1.64M | 6.45M | 3.83M | 7.23M | 6.89M | 9.23M | 12.66M |
|
Short-term Investments
|
| | 1.29M | | | | | | | | | | | | | 1.62M | 1.75M | 1.72M | 2.25M | 1.67M | 1.65M | 1.43M | 1.76M | 1.48M | 1.65M | 1.70M | 7.32M | 5.38M | 3.44M | 2.73M | 2.15M | 1.79M | 1.79M | 1.89M | 1.84M | 2.05M | 2.07M | 2.02M | 0.24M | | | | | 0.06M | 0.08M | 0.08M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
14.55M | 13.38M | 11.57M | 14.96M | 17.53M | 33.55M | 37.54M | 40.58M | 36.26M | 30.21M | 21.89M | 18.40M | 14.84M | 13.71M | 16.23M | 19.90M | 22.78M | 23.74M | 15.72M | 13.47M | 18.13M | 20.93M | 17.69M | 15.23M | 17.87M | 14.52M | 17.10M | 19.14M | 13.52M | 12.14M | 14.63M | 16.24M | 11.98M | 18.79M | 17.34M | 10.74M | 8.48M | 8.38M | 9.04M | 7.92M | 7.38M | 5.30M | 8.04M | 3.92M | 2.66M | 4.63M | 2.55M | 4.29M | 8.88M | 7.00M | 3.01M | 2.44M | 2.34M | 2.57M | 2.84M | 1.64M | 6.45M | 3.83M | 7.23M | 6.89M | 9.23M | 12.66M |
|
Receivables - Net
|
| | 5.45M | | 6.26M | 9.83M | 6.69M | 4.51M | 9.14M | 7.49M | 8.13M | 6.79M | 9.07M | 9.90M | 10.58M | 10.69M | 10.65M | 35.70M | 27.30M | 29.82M | 25.64M | 26.12M | 16.68M | 19.24M | 18.95M | 19.11M | 22.31M | 16.01M | 17.11M | 16.78M | 16.76M | 14.83M | 11.63M | 15.94M | 18.43M | 15.50M | 20.24M | 21.72M | 25.58M | 12.70M | 13.49M | 15.85M | 14.41M | 13.63M | 14.39M | 16.45M | 13.58M | 15.41M | 17.16M | 16.74M | 29.89M | 33.16M | 21.43M | 20.69M | 19.94M | 14.23M | 19.10M | 11.91M | 15.44M | 12.58M | 18.74M | 24.76M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.57M | 6.20M | | | | | | | | | | |
|
Receivables
|
| | 5.45M | | 6.26M | 9.83M | 6.69M | 4.51M | 9.14M | 7.49M | 8.13M | 6.79M | 9.07M | 9.90M | 10.58M | 10.69M | 10.65M | 35.70M | 27.30M | 29.82M | 25.64M | 26.12M | 16.68M | 19.24M | 18.95M | 19.11M | 22.31M | 16.01M | 17.11M | 16.78M | 16.76M | 14.83M | 11.63M | 15.94M | 18.43M | 15.50M | 20.24M | 21.72M | 25.58M | 12.70M | 13.49M | 15.85M | 14.41M | 13.63M | 14.39M | 16.45M | 13.58M | 15.41M | 17.16M | 16.74M | 49.46M | 39.36M | 21.43M | 20.69M | 19.94M | 14.23M | 19.10M | 11.91M | 15.44M | 12.58M | 18.74M | 24.76M |
|
Raw Materials
|
| | 2.41M | | 2.19M | 2.13M | 2.20M | 2.44M | 2.16M | 2.29M | 2.26M | 2.56M | 2.72M | 2.65M | 2.83M | 2.73M | 2.61M | 14.90M | 14.92M | 15.07M | 14.01M | 12.98M | 11.26M | 11.79M | 10.95M | 9.98M | 10.09M | 10.29M | 10.44M | 10.54M | 10.04M | 11.13M | 11.49M | 10.78M | 9.64M | 10.73M | 11.53M | 12.04M | 11.78M | 10.89M | 9.57M | 9.17M | 8.90M | 9.29M | 9.29M | 9.82M | 10.02M | 11.47M | 12.25M | 14.99M | 28.30M | 31.22M | 33.86M | 37.01M | 38.88M | 40.36M | 39.46M | 39.66M | 39.10M | 40.14M | 42.76M | 44.00M |
|
Finished Goods
|
| | 2.10M | | 3.50M | 3.46M | 1.86M | 2.58M | 3.26M | 3.30M | 2.34M | 4.53M | 5.20M | 4.09M | 4.78M | 6.41M | 6.45M | 17.88M | 19.72M | 23.19M | 15.95M | 10.70M | 14.91M | 12.25M | 12.18M | 13.27M | 10.10M | 19.89M | 22.79M | 15.12M | 12.80M | 20.95M | 34.37M | 29.54M | 20.51M | 23.18M | 30.92M | 26.96M | 28.30M | 37.41M | 42.01M | 36.80M | 24.66M | 34.04M | 32.34M | 11.32M | 7.70M | 8.78M | 13.81M | 13.73M | 49.80M | 49.41M | 47.95M | 23.75M | 23.07M | 29.69M | 32.59M | 31.08M | 36.69M | 36.32M | 43.57M | 28.01M |
|
Prepaid Assets
|
| | 3.85M | | 1.11M | 3.51M | 0.58M | 0.40M | 0.09M | 0.31M | 0.24M | 1.67M | 0.61M | 3.59M | 5.47M | 3.48M | 0.34M | 4.17M | 5.79M | 4.37M | 6.94M | 4.83M | 5.31M | 2.44M | 3.21M | 3.48M | 9.65M | 12.98M | 11.17M | 10.40M | 5.48M | 12.21M | 15.63M | 15.88M | 11.37M | 9.67M | 4.10M | 7.57M | 1.68M | 1.52M | 2.68M | 4.77M | 3.28M | 1.63M | 1.03M | 3.69M | 2.11M | 1.20M | 1.00M | 2.22M | 4.55M | 3.38M | 3.10M | 4.16M | 2.26M | 2.61M | 2.03M | 5.96M | 1.48M | 1.81M | 2.44M | 4.29M |
|
Current Assets
|
| | 26.23M | | 30.60M | 52.48M | 48.88M | 50.52M | 50.91M | 43.60M | 34.86M | 34.11M | 32.43M | 34.34M | 40.17M | 43.34M | 42.91M | 107.14M | 84.41M | 86.52M | 81.99M | 77.04M | 66.61M | 62.27M | 64.87M | 63.48M | 82.75M | 90.02M | 84.67M | 73.97M | 67.69M | 83.50M | 92.61M | 97.17M | 84.98M | 76.23M | 81.29M | 83.26M | 82.45M | 76.15M | 80.61M | 76.14M | 63.33M | 66.22M | 63.14M | 49.08M | 39.24M | 44.42M | 56.58M | 58.17M | 138.52M | 129.69M | 112.70M | 92.33M | 92.81M | 93.26M | 103.91M | 99.80M | 104.86M | 107.05M | 139.87M | 136.55M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.61M | | 357.91M | 357.50M | 352.12M | 356.26M | 357.75M | 361.57M | 342.78M | 346.93M | 355.05M | 363.90M | 534.13M | 541.37M | 554.27M | 572.88M | 537.13M | 537.92M | 531.41M | 529.82M | 429.86M | 435.33M | 446.28M | 454.04M |
|
Construction in Progress
|
| | 59.35M | | 62.76M | 64.11M | 66.61M | 66.83M | 66.98M | 68.52M | 71.05M | 74.98M | 78.10M | 82.00M | 85.33M | 85.46M | 85.81M | 86.39M | 124.44M | 124.99M | 125.59M | 127.75M | 131.03M | 133.62M | 134.54M | 136.68M | 126.04M | 128.81M | 131.94M | 134.54M | 136.76M | 137.68M | 138.47M | 140.03M | 140.99M | 142.22M | 144.64M | 147.35M | 84.16M | 86.17M | 87.54M | 89.23M | 93.64M | 96.97M | 100.91M | 105.86M | 112.58M | 116.20M | 123.27M | 131.82M | 140.11M | 145.20M | 149.75M | 153.24M | 158.64M | 161.67M | 164.47M | 167.08M | 92.46M | 94.72M | 96.76M | 99.85M |
|
Property, Plant & Equipment (Net)
|
| | 145.39M | | 151.45M | 148.58M | 161.83M | 159.67M | 157.80M | 159.20M | 166.84M | 171.04M | 172.90M | 177.20M | 182.34M | 180.79M | 181.32M | 457.42M | 457.61M | 454.30M | 457.63M | 451.25M | 445.24M | 450.39M | 443.33M | 439.99M | 422.76M | 416.40M | 417.52M | 418.79M | 423.96M | 416.79M | 412.32M | 409.92M | 412.64M | 413.19M | 413.81M | 407.82M | 329.72M | 328.28M | 319.46M | 312.49M | 309.36M | 306.54M | 303.12M | 302.24M | 302.82M | 301.42M | 307.14M | 313.31M | 480.46M | 476.22M | 476.79M | 482.67M | 488.63M | 482.47M | 481.78M | 472.08M | 257.70M | 252.77M | 262.68M | 265.98M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 16.73M | | 18.58M | 19.26M | 13.90M | 14.03M | 13.88M | 13.79M | 12.37M | 1.83M | 1.96M | 1.99M | 7.58M | 2.09M | 1.97M | 2.00M | 8.04M | 3.77M | 3.70M | 3.65M | 3.67M | 2.11M | 3.50M | 3.31M | 3.14M | 3.31M | 3.41M | 3.29M | 3.18M | 3.18M | 3.24M | 3.33M | 3.54M | 3.69M | 3.88M | 4.05M | 3.99M | 3.43M | 3.21M | 3.04M | 2.81M | 2.56M | 2.31M | 2.07M | 2.61M | 2.37M | 2.89M | 2.71M |
|
Intangibles
|
| | | | | | 16.46M | | | | 22.70M | 23.32M | 23.28M | 23.32M | 26.48M | 26.38M | 27.70M | 130.49M | 118.05M | 116.03M | 115.96M | 115.96M | 116.21M | 126.36M | 126.36M | 126.45M | 126.30M | 126.31M | 126.68M | 129.72M | 129.72M | 130.66M | 130.86M | 130.16M | 130.90M | 131.14M | 131.92M | 131.89M | 114.72M | 114.99M | 114.97M | 115.89M | 115.85M | 115.84M | 115.95M | 115.86M | 115.84M | 115.84M | 115.77M | 115.70M | 115.59M | 115.51M | 115.51M | 115.49M | 115.49M | 115.49M | 115.49M | 115.49M | 70.31M | 70.31M | 70.31M | 69.96M |
|
Goodwill & Intangibles
|
| | | | | | 16.46M | | | | 22.70M | 23.32M | 23.28M | 23.32M | 26.48M | 26.38M | 27.70M | 130.49M | 118.05M | 116.03M | 115.96M | 115.96M | 116.21M | 126.36M | 126.36M | 126.45M | 126.30M | 126.31M | 126.68M | 129.72M | 129.72M | 130.66M | 130.86M | 130.16M | 130.90M | 131.14M | 131.92M | 131.89M | 114.72M | 114.99M | 114.97M | 115.89M | 115.85M | 115.84M | 115.95M | 115.86M | 115.84M | 115.84M | 115.77M | 115.70M | 115.59M | 115.51M | 115.51M | 115.49M | 115.49M | 115.49M | 115.49M | 115.49M | 70.31M | 70.31M | 70.31M | 69.96M |
|
Long-Term Deferred Tax
|
| | | | | | 4.23M | | | | 3.94M | | | | 3.17M | | | | 3.38M | | | | 13.27M | | | | 21.24M | | | | 18.31M | | | | 20.29M | | | | 23.00M | | | | 24.04M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 4.95M | | 6.68M | 6.20M | 6.29M | 7.99M | 8.95M | 8.77M | 11.31M | 12.37M | 16.49M | 15.19M | 15.38M | 16.80M | 17.00M | 22.38M | 18.85M | 16.82M | 17.30M | 16.47M | 11.42M | 20.01M | 20.75M | 21.61M | 14.11M | 3.08M | 3.32M | 3.43M | 14.66M | 4.12M | 4.23M | 4.50M | 14.22M | 4.66M | 4.58M | 4.73M | 10.32M | 4.73M | 4.51M | 4.24M | 8.26M | 3.77M | 3.50M | 3.25M | 8.37M | 3.29M | 3.49M | 3.48M | 7.58M | 3.91M | 4.03M | 4.14M | 5.52M | 4.74M | 4.28M | 5.81M | 4.92M | 9.32M | 23.14M | 22.82M |
|
Non-Current Assets
|
| | 160.43M | | 171.86M | 169.09M | 183.55M | 184.90M | 183.73M | 185.00M | 194.34M | 200.52M | 207.21M | 212.28M | 219.03M | 219.70M | 221.56M | 503.82M | 495.18M | 490.01M | 493.64M | 486.36M | 473.76M | 485.31M | 479.15M | 476.60M | 448.57M | 442.63M | 443.25M | 445.01M | 450.51M | 435.34M | 430.81M | 428.87M | 430.52M | 430.94M | 431.61M | 425.55M | 343.18M | 339.54M | 331.05M | 324.07M | 320.80M | 317.99M | 314.69M | 314.00M | 314.74M | 313.45M | 319.15M | 325.19M | 492.04M | 486.93M | 487.19M | 492.86M | 496.97M | 492.16M | 491.26M | 479.93M | 264.26M | 259.05M | 269.64M | 272.92M |
|
Assets
|
| | 186.66M | | 202.47M | 221.57M | 232.43M | 235.42M | 234.64M | 228.61M | 229.21M | 234.63M | 239.64M | 246.62M | 259.20M | 263.03M | 264.47M | 610.96M | 579.59M | 576.54M | 575.63M | 563.40M | 540.38M | 547.59M | 544.02M | 540.08M | 531.32M | 532.65M | 527.92M | 518.98M | 518.19M | 518.83M | 523.42M | 526.04M | 515.50M | 507.17M | 512.89M | 508.81M | 425.63M | 415.69M | 411.66M | 400.21M | 384.13M | 384.21M | 377.83M | 363.08M | 353.98M | 357.88M | 375.74M | 383.36M | 630.55M | 616.63M | 599.89M | 585.19M | 589.78M | 585.42M | 595.17M | 579.73M | 369.12M | 366.10M | 409.51M | 409.46M |
|
Accounts Payables
|
| | 8.81M | | 10.16M | 12.14M | 10.41M | 10.15M | | | 9.39M | 9.97M | 10.09M | 10.11M | 10.36M | 9.95M | 11.69M | 29.51M | 28.11M | 29.03M | 28.06M | 28.92M | 26.18M | 19.90M | 14.39M | 16.73M | 19.92M | 19.20M | 19.90M | 19.82M | 21.11M | 24.90M | 25.79M | 26.67M | 26.42M | 29.53M | 32.09M | 37.11M | 31.80M | 38.25M | 32.80M | 33.53M | 31.41M | 35.17M | 36.79M | 39.25M | 41.53M | 47.73M | 47.97M | 52.43M | 82.97M | 84.50M | 70.93M | 76.60M | 62.91M | 47.12M | 45.89M | 42.91M | 44.30M | 45.65M | 51.95M | 44.01M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 2.16M | 5.49M | 8.87M | 10.00M | | | | | | | | | | | 5.00M | | | | | | |
|
Payables
|
| | 8.81M | | 10.16M | 12.14M | 10.41M | 10.15M | | | 9.39M | 9.97M | 10.09M | 10.11M | 10.36M | 9.95M | 11.69M | 29.51M | 28.11M | 29.03M | 28.06M | 28.92M | 26.18M | 19.90M | 14.39M | 16.73M | 19.92M | 19.20M | 19.90M | 19.82M | 21.11M | 24.90M | 25.79M | 26.67M | 26.42M | 29.53M | 32.09M | 37.11M | 31.80M | 38.25M | 37.25M | 35.69M | 36.90M | 44.04M | 46.79M | 39.25M | 41.53M | 47.73M | 47.97M | 52.43M | 82.97M | 84.50M | 70.93M | 76.60M | 62.91M | 52.12M | 45.89M | 42.91M | 44.30M | 45.65M | 51.95M | 44.01M |
|
Accumulated Expenses
|
| | | | | | 10.47M | 4.08M | 9.29M | 10.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 10.00M | | 10.00M | 10.00M | 17.50M | | | | | | | | | | | 19.69M | 21.88M | 24.06M | 26.25M | 26.25M | 24.86M | 24.26M | 24.42M | 26.61M | 28.80M | 30.98M | 33.17M | 33.17M | 33.17M | 25.39M | 25.39M | 23.55M | 25.39M | 27.23M | 29.07M | 31.33M | 33.04M | 34.88M | 34.31M | 34.31M | 34.31M | 34.31M | 30.45M | 26.77M | 23.10M | 116.18M | 13.22M | 110.16M | 33.03M | 32.27M | 17.64M | 21.19M | 24.44M | 24.44M | 17.94M | 24.09M | 4.09M | 16.96M | 17.14M | 42.70M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.96M | 6.20M | 6.25M | 6.91M | 7.07M | 7.23M | 7.39M |
|
Current Taxes
|
| | | | 1.56M | 8.96M | 5.12M | 3.63M | 0.65M | 1.50M | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.48M | 38.47M | 41.11M | 25.71M | 113.74M | 124.57M | 150.58M | 111.80M | 146.72M | 149.91M | 162.15M | 147.61M |
|
Total Current Liabilities
|
| | 19.50M | | 22.05M | 31.29M | 33.10M | 32.86M | 22.45M | 21.80M | 11.05M | 9.97M | 10.09M | 10.11M | 10.36M | 9.95M | | 49.20M | 49.98M | 53.09M | 54.31M | 55.17M | 51.04M | 44.16M | 38.81M | 43.33M | 48.71M | 50.19M | 53.08M | 52.99M | 54.29M | 58.07M | 47.53M | 50.23M | 51.81M | 56.76M | 61.16M | 68.44M | 64.84M | 73.13M | 71.56M | 70.00M | 71.21M | 78.35M | 77.24M | 66.03M | 64.63M | 163.90M | 61.20M | 162.59M | 239.60M | 209.28M | 177.76M | 171.59M | 157.59M | 164.43M | 195.54M | 171.60M | 152.90M | 177.05M | 209.25M | 207.35M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | 9.70M | 10.70M | 9.23M | 8.75M | 6.92M | 5.05M | 3.14M |
|
Non-Current Debt
|
| | 17.50M | | 12.50M | 10.00M | 17.50M | 15.00M | 12.50M | 10.00M | 11.40M | 11.40M | 11.40M | 11.40M | 16.00M | 16.00M | 16.00M | 325.94M | 284.47M | 267.91M | 251.34M | 239.78M | 219.50M | 225.60M | 219.33M | 206.04M | 204.94M | 196.65M | 188.36M | 174.07M | 165.77M | 155.66M | 155.66M | 168.46M | 155.66M | 134.35M | 137.70M | 133.70M | 140.59M | 127.12M | 119.46M | 105.89M | 97.31M | 96.23M | 94.38M | 83.52M | 84.67M | | 113.61M | | 49.71M | 40.07M | 54.70M | 36.48M | 63.45M | 49.34M | 24.73M | 42.92M | 37.39M | 4.00M | 26.00M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.42M | 5.43M | | | 49.12M | 42.54M | 29.22M | 34.36M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 17.43M | | 23.56M | 22.86M | 31.10M | 32.27M | 33.46M | 34.81M | 35.86M | 36.65M | 38.59M | 40.78M | 43.30M | 43.25M | 40.90M | 39.24M | 41.58M | 43.58M | 46.90M | 46.88M | 62.31M | 50.00M | 51.15M | 52.19M | 66.41M | 45.81M | 44.78M | 47.33M | 28.73M | 29.10M | 28.99M | 28.61M | 26.44M | 26.63M | 26.75M | 23.70M | 4.88M | 3.23M | 2.61M | 2.23M | 2.82M | 1.09M | 1.49M | 0.13M | 2.85M | 2.67M | 3.09M | 3.69M | 4.61M | 7.53M | 9.04M | 12.24M | 9.23M | 8.62M | 5.61M | 5.85M | | | | |
|
Other Non-Current Liabilities
|
| | 4.34M | | 4.34M | 4.34M | 2.28M | 4.34M | 5.69M | 6.31M | 2.57M | 5.72M | 2.67M | 2.71M | 5.29M | 5.37M | 5.44M | 11.86M | 12.07M | 12.07M | 11.98M | 12.10M | 12.23M | 12.48M | 12.73M | 12.99M | 13.12M | 13.43M | 13.48M | 13.70M | 13.51M | 13.79M | 14.08M | 14.17M | 14.59M | 14.78M | 15.01M | 15.30M | 15.76M | 15.99M | 16.26M | 16.48M | 16.28M | 16.54M | 16.88M | 17.21M | 14.12M | 13.67M | 13.44M | 12.39M | 20.83M | 17.34M | 17.23M | 16.35M | 16.69M | 14.93M | 15.34M | 15.75M | 14.96M | 15.39M | 15.82M | 16.27M |
|
Total Non-Current Liabilities
|
| | 40.43M | | 41.59M | 38.41M | 38.34M | 38.93M | 41.50M | 43.51M | 56.15M | 56.41M | 54.24M | 56.81M | 66.72M | 66.91M | 63.79M | 378.87M | 339.73M | 326.44M | 318.55M | 300.88M | 282.52M | 290.99M | 286.88M | 274.53M | 265.72M | 258.54M | 249.43M | 237.01M | 214.58M | 204.57M | 220.56M | 218.43M | 204.81M | 185.28M | 190.68M | 183.87M | 165.25M | 151.61M | 148.59M | 136.49M | 123.66M | 117.35M | 114.76M | 102.98M | 103.12M | 17.82M | 131.72M | 36.80M | 175.93M | 170.16M | 167.24M | 141.91M | 163.60M | 137.14M | 83.46M | 89.33M | 111.93M | 73.70M | 78.11M | 55.93M |
|
Total Liabilities
|
| | 59.93M | | 63.65M | 69.70M | 71.44M | 71.79M | 63.95M | 65.31M | 67.20M | 66.38M | 64.33M | 66.92M | 77.08M | 76.86M | 75.48M | 428.07M | 389.71M | 379.53M | 372.86M | 356.05M | 333.56M | 335.14M | 325.69M | 317.86M | 314.43M | 308.73M | 302.50M | 290.00M | 268.87M | 262.64M | 268.10M | 268.65M | 256.62M | 242.04M | 251.84M | 252.30M | 230.10M | 224.74M | 220.15M | 206.49M | 194.87M | 195.70M | 192.00M | 169.00M | 167.75M | 181.72M | 192.91M | 199.39M | 415.53M | 379.44M | 345.01M | 313.50M | 321.19M | 301.56M | 279.00M | 260.93M | 264.83M | 250.75M | 287.36M | 263.27M |
|
Total Debt
|
| | 27.50M | | 22.50M | 20.00M | 35.00M | 15.00M | 12.50M | 10.00M | 11.40M | 11.40M | 11.40M | 11.40M | 16.00M | 16.00M | 16.00M | 345.63M | 306.35M | 291.97M | 277.60M | 266.03M | 244.36M | 249.86M | 243.75M | 232.65M | 233.74M | 227.63M | 221.53M | 207.24M | 198.94M | 181.05M | 181.05M | 192.02M | 181.05M | 161.58M | 166.77M | 165.03M | 173.64M | 162.00M | 153.77M | 140.20M | 131.62M | 130.54M | 124.83M | 110.30M | 107.77M | 116.18M | 126.83M | 110.16M | 82.74M | 72.34M | 72.34M | 57.67M | 87.89M | 73.78M | 42.67M | 67.01M | 41.49M | 20.96M | 43.14M | 42.70M |
|
Common Equity
|
| | 126.73M | | 138.82M | 151.87M | 160.99M | 163.63M | 170.69M | 163.30M | 162.01M | 168.25M | 175.31M | 179.70M | 182.12M | 186.17M | 188.99M | 182.89M | 189.88M | 197.01M | 202.77M | 207.35M | 206.82M | 212.45M | 218.33M | 222.22M | 216.89M | 223.93M | 225.41M | 228.98M | 249.32M | 252.19M | 251.32M | 253.38M | 254.87M | 261.13M | 257.05M | 252.51M | 191.53M | 186.95M | 187.51M | 189.72M | 185.26M | 184.51M | 181.83M | 190.08M | 182.24M | 172.16M | 178.82M | 183.97M | 215.02M | 237.19M | 254.88M | 271.69M | 268.59M | 283.86M | 316.17M | 318.80M | 104.28M | 115.35M | 122.15M | 146.19M |
|
Shareholder's Equity
|
| | 126.73M | | 138.82M | 151.87M | 160.99M | 163.63M | 170.69M | 163.30M | 162.01M | 168.25M | 175.31M | 179.70M | 182.12M | 186.17M | 188.99M | 182.89M | 189.88M | 197.01M | 202.77M | 207.35M | 206.82M | 212.45M | 218.33M | 222.22M | 216.89M | 223.93M | 225.41M | 228.98M | 249.32M | 252.19M | 251.32M | 253.38M | 254.87M | 261.13M | 257.05M | 252.51M | 191.53M | 186.95M | 187.51M | 189.72M | 185.26M | 184.51M | 181.83M | 190.08M | 182.24M | 172.16M | 178.82M | 183.97M | 215.02M | 237.19M | 254.88M | 271.69M | 268.59M | 283.86M | 316.17M | 318.80M | 104.28M | 115.35M | 122.15M | 146.19M |
|
Liabilities and Shareholders Equity
|
| | 186.66M | | 202.47M | 221.57M | 232.43M | 235.42M | 234.64M | 228.61M | 229.21M | 234.63M | 239.64M | 246.62M | 259.20M | 263.03M | 264.47M | 610.96M | 579.59M | 576.54M | 575.63M | 563.40M | 540.38M | 547.59M | 544.02M | 540.08M | 531.32M | 532.65M | 527.92M | 518.98M | 518.19M | 518.83M | 523.42M | 526.04M | 515.50M | 507.17M | 512.89M | 508.81M | 425.63M | 415.69M | 411.66M | 400.21M | 384.13M | 384.21M | 377.83M | 363.08M | 353.98M | 357.88M | 375.74M | 383.36M | 630.55M | 616.63M | 599.89M | 585.19M | 589.78M | 585.42M | 595.17M | 579.73M | 369.12M | 366.10M | 409.51M | 409.46M |
|
Retained Earnings
|
| | 42.38M | | 53.61M | 66.17M | 74.69M | 76.76M | 83.22M | 74.77M | 75.12M | 80.59M | 87.59M | 91.26M | 93.58M | 97.13M | 99.00M | 92.03M | 99.00M | 105.39M | 111.05M | 115.00M | 114.34M | 119.31M | 123.96M | 127.08M | 122.05M | 128.26M | 127.45M | 130.12M | 150.24M | 152.05M | 150.79M | 152.47M | 153.83M | 159.59M | 155.00M | 150.04M | 89.01M | 84.11M | 84.37M | 86.29M | 81.56M | 80.52M | 77.56M | 85.55M | 77.80M | 67.67M | 64.28M | 65.89M | 95.91M | 117.96M | 134.87M | 150.95M | 140.70M | 139.00M | 128.80M | 130.35M | -85.44M | -75.46M | -67.21M | -43.33M |
|
Treasury Shares
|
| | | | | | | | | | 0.48M | | | | 0.16M | | | | 1.04M | | | | 0.61M | | | | 0.73M | | 1.29M | 1.21M | 0.94M | 0.72M | 0.71M | 0.71M | 0.79M | 0.80M | 0.79M | 0.78M | 0.49M | 0.51M | 0.44M | 0.45M | 0.32M | 0.31M | 0.31M | 0.31M | 0.18M | 0.19M | 0.19M | 0.53M | 1.06M | 1.04M | 1.04M | 1.03M | 0.86M | 0.51M | 1.04M | 1.04M | 1.03M | 0.51M | 0.51M | 0.80M |