|
Cash & Equivalents
|
14.60M | 8.07M | 5.08M | 5.72M | 55.83M | 10.13M | 11.88M | 13.55M | 8.50M | 9.85M | 66.01M | 58.65M | 61.81M | 32.29M | 20.10M | 35.26M | 101.02M | 43.68M | 30.94M | 33.71M | 36.98M | 23.75M | 28.82M | 29.12M | 42.85M | 35.90M | 32.31M | 35.05M | 44.10M | 39.60M | 60.94M | 58.06M | 41.97M | 39.42M | 35.83M | 95.40M | 65.63M | 26.12M | 27.96M | 23.74M | 36.07M | 44.04M | 73.36M | 69.54M | 50.76M | 31.88M | 30.32M | 29.47M | 31.00M | 75.38M | 61.22M | 82.32M | 114.46M | 143.10M | 80.45M | 52.50M | 288.34M | 271.10M | 211.94M | 166.73M | 150.88M | 158.62M | 129.42M |
|
Short-term Investments
|
| | | | | 54.22M | 47.05M | 39.91M | 30.38M | 28.02M | 20.15M | 21.36M | 17.75M | 28.14M | 43.58M | 49.08M | 42.12M | 51.06M | 64.32M | 81.59M | 79.42M | 76.18M | 68.25M | 65.86M | 52.37M | 50.51M | 38.94M | 24.39M | 6.18M | 2.43M | 1.43M | 5.08M | 5.30M | 1.00M | | | 9.50M | 44.81M | 36.88M | 36.98M | 13.49M | 2.43M | | | | | | | | 136.85M | 124.97M | 84.47M | 40.87M | | 49.20M | 63.19M | 175.22M | 124.90M | 155.68M | 126.15M | 107.18M | 78.47M | 65.48M |
|
Cash & Current Investments
|
14.60M | 8.07M | 5.08M | 5.72M | 55.83M | 64.35M | 58.93M | 53.47M | 38.88M | 37.87M | 86.16M | 80.01M | 79.57M | 60.43M | 63.68M | 84.34M | 143.15M | 94.74M | 95.26M | 115.30M | 116.41M | 99.93M | 97.07M | 94.97M | 95.22M | 86.41M | 71.25M | 59.43M | 50.28M | 42.03M | 62.37M | 63.14M | 47.27M | 40.42M | 35.83M | 95.40M | 75.13M | 70.94M | 64.84M | 60.71M | 49.56M | 46.47M | 73.36M | 69.54M | 50.76M | 31.88M | 30.32M | 29.47M | 31.00M | 212.23M | 186.18M | 166.80M | 155.33M | 143.10M | 129.65M | 115.69M | 463.57M | 396.00M | 367.62M | 292.87M | 258.06M | 237.09M | 194.90M |
|
Receivables - Net
|
| | | 8.10M | | 10.32M | 8.97M | 9.25M | 9.76M | 9.61M | 10.65M | 12.90M | 10.06M | 10.84M | 12.41M | 10.55M | 18.79M | 13.33M | 16.92M | 22.38M | 19.58M | 21.79M | 26.25M | 25.46M | 19.64M | 18.89M | 12.84M | 14.61M | 14.39M | 13.66M | 13.73M | 15.05M | 16.27M | 16.87M | 18.38M | 16.65M | 19.31M | 19.26M | 14.01M | 18.98M | 14.41M | 9.98M | 17.61M | 25.42M | 15.41M | 15.67M | 13.73M | 18.32M | 15.42M | 10.94M | 17.29M | 17.28M | 14.50M | 15.12M | 16.56M | 19.97M | 36.01M | 32.44M | 35.34M | 15.00M | 35.48M | 14.96M | 13.93M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.10M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 8.10M | | 10.32M | 8.97M | 9.25M | 9.76M | 9.61M | 10.65M | 12.90M | 10.06M | 10.84M | 12.41M | 10.55M | 18.79M | 13.33M | 16.92M | 22.38M | 19.58M | 21.79M | 26.25M | 25.46M | 19.64M | 18.89M | 12.84M | 14.61M | 14.39M | 13.66M | 13.73M | 15.05M | 16.27M | 16.87M | 18.38M | 16.65M | 19.31M | 19.26M | 14.01M | 18.98M | 14.41M | 9.98M | 17.61M | 25.42M | 18.21M | 17.77M | 13.73M | 18.32M | 15.42M | 10.94M | 17.29M | 17.28M | 14.50M | 15.12M | 16.56M | 19.97M | 36.01M | 32.44M | 35.34M | 15.00M | 35.48M | 14.96M | 13.93M |
|
Raw Materials
|
| | | 2.40M | 2.48M | | | 2.40M | | | | 2.85M | 2.44M | 2.55M | | 2.65M | | 4.92M | 5.19M | 4.67M | 5.95M | 6.63M | 6.84M | 6.83M | 7.89M | 7.76M | 8.77M | 8.92M | 8.66M | 8.42M | 8.34M | 7.57M | 7.54M | 7.71M | 7.63M | 6.00M | 7.10M | 7.02M | 7.50M | 6.13M | 7.91M | 9.66M | 8.77M | 8.29M | 9.85M | 11.01M | 11.51M | 9.35M | 12.59M | 12.35M | 12.54M | 16.87M | 16.02M | 16.88M | 17.07M | 12.14M | 42.37M | 49.26M | 49.95M | 13.04M | 19.88M | 9.81M | 12.47M |
|
Work In Process
|
| | | 0.36M | 0.38M | | | 1.01M | | | | 1.37M | 1.57M | 1.44M | | 1.63M | | 2.62M | 3.21M | 3.52M | 3.32M | 3.05M | 3.77M | 2.44M | 2.43M | 2.14M | 1.70M | 1.74M | 1.81M | 1.59M | 1.32M | 0.93M | 0.85M | 1.00M | 1.11M | 0.65M | 0.61M | 0.55M | 0.32M | 0.66M | 0.64M | 1.06M | 0.92M | 1.21M | 1.08M | 0.97M | 0.87M | 0.87M | 0.99M | 0.29M | 0.37M | 0.94M | 0.83M | 0.45M | 0.41M | 0.28M | 0.66M | 0.62M | 1.56M | 0.44M | 28.89M | 0.41M | 0.27M |
|
Finished Goods
|
| | | 2.13M | 1.79M | | | 2.56M | | | | 2.95M | 3.35M | 3.25M | | 3.87M | | 8.81M | 8.57M | 7.80M | 8.12M | 9.13M | 8.53M | 8.65M | 9.25M | 8.28M | 10.38M | 9.45M | 9.24M | 8.75M | 8.09M | 6.59M | 6.87M | 6.54M | 6.68M | 6.36M | 6.05M | 6.69M | 7.17M | 7.09M | 7.74M | 8.17M | 9.87M | 10.18M | 10.96M | 13.09M | 12.12M | 10.61M | 9.66M | 10.15M | 9.03M | 15.24M | 13.43M | 12.43M | 11.21M | 8.11M | 10.60M | 8.98M | 9.08M | 7.26M | 11.64M | 13.95M | 12.68M |
|
Inventory
|
| | | 4.89M | | 4.85M | 5.84M | 5.97M | 6.44M | 6.61M | 7.22M | 7.17M | 7.37M | 7.23M | 8.02M | 8.15M | 13.43M | 16.36M | 16.96M | 15.99M | 17.39M | 18.82M | 19.14M | 17.92M | 19.57M | 18.18M | 20.84M | 20.11M | 19.71M | 18.77M | 17.75M | 15.09M | 15.25M | 15.25M | 15.42M | 13.00M | 13.75M | 14.27M | 15.00M | 13.88M | 16.29M | 18.90M | 19.56M | 19.69M | 21.89M | 25.07M | 24.50M | 20.82M | 23.25M | 22.79M | 21.95M | 33.06M | 22.51M | 22.08M | 28.69M | 20.53M | 40.36M | 42.62M | 42.64M | 20.74M | 42.12M | 24.17M | 25.42M |
|
Prepaid Assets
|
| | | 2.17M | | 1.47M | 2.30M | 1.34M | 1.57M | 1.60M | 1.51M | 1.13M | 1.56M | 2.04M | 2.54M | 1.54M | 3.45M | 3.00M | 3.68M | 2.22M | 1.86M | 2.85M | 2.99M | 5.74M | 3.37M | 3.57M | 3.17M | 2.52M | 1.73M | 4.67M | 2.31M | 1.53M | 2.23M | 2.70M | 2.23M | 2.05M | 3.28M | 4.39M | 4.78M | 4.59M | 3.24M | 4.17M | 5.69M | 4.03M | 9.28M | 6.60M | 5.93M | 4.47M | 4.55M | 5.94M | 4.61M | 4.28M | 3.37M | 3.57M | 3.40M | 3.13M | 8.91M | 10.26M | 9.32M | 4.56M | 8.35M | 7.08M | 7.91M |
|
Current Assets
|
| | | 20.88M | | 80.99M | 76.03M | 70.03M | 56.66M | 55.70M | 105.54M | 101.21M | 98.56M | 80.54M | 86.66M | 104.58M | 178.81M | 127.43M | 132.82M | 155.90M | 155.23M | 143.38M | 145.45M | 144.09M | 137.80M | 127.04M | 108.09M | 96.67M | 86.11M | 79.12M | 96.17M | 94.80M | 81.00M | 75.25M | 71.86M | 127.11M | 111.48M | 106.78M | 96.55M | 96.10M | 82.43M | 78.45M | 122.66M | 117.66M | 96.33M | 78.21M | 73.47M | 72.07M | 73.20M | 250.88M | 229.02M | 208.81M | 194.93M | 183.07M | 170.74M | 158.22M | 547.57M | 480.03M | 453.61M | 375.88M | 344.02M | 506.04M | 472.44M |
|
Construction in Progress
|
| | | | | | | 0.96M | | | | 1.14M | | | | 2.28M | | 5.39M | 2.93M | 1.96M | 1.11M | 0.81M | 0.49M | 0.59M | 0.45M | 0.93M | 0.60M | 0.61M | 0.65M | 0.12M | 0.03M | 0.01M | 0.05M | 0.05M | 0.01M | 0.02M | 0.02M | 0.09M | 0.01M | 0.08M | 0.26M | 0.11M | 0.11M | 9.98M | 16.64M | 20.52M | 22.00M | 4.55M | 1.66M | 2.08M | 1.47M | 1.61M | 1.57M | 2.29M | 3.05M | 2.33M | 4.81M | 5.34M | 6.22M | 6.03M | 6.99M | 0.47M | 0.38M |
|
Property, Plant & Equipment (Net)
|
1.93M | | | 2.33M | | 2.54M | 2.57M | 3.26M | 3.58M | 4.02M | 4.31M | 4.97M | 5.02M | 4.92M | 5.16M | 6.82M | 9.38M | 11.57M | 12.67M | 13.89M | 14.05M | 14.10M | 14.36M | 15.26M | 15.37M | 16.82M | 17.30M | 16.52M | 15.26M | 13.97M | 13.34M | 12.30M | 11.43M | 10.42M | 9.76M | 8.82M | 8.23M | 8.30M | 8.40M | 8.06M | 8.14M | 7.87M | 7.53M | 17.53M | 23.78M | 27.72M | 28.91M | 28.03M | 27.70M | 27.27M | 26.58M | 25.65M | 25.00M | 24.52M | 24.54M | 24.19M | 44.79M | 42.57M | 41.98M | 22.77M | 43.59M | 22.68M | 20.74M |
|
Long-Term Investments
|
| | | 1.34M | | 1.34M | 1.34M | 1.50M | 6.07M | 1.00M | 3.20M | 3.67M | 7.30M | 23.07M | 19.14M | 1.94M | 15.13M | 62.29M | 51.96M | 27.50M | 18.51M | 27.12M | 17.03M | 6.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 104.25M | 104.25M | 104.25M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 104.11M | 2.20M | 106.33M | 106.45M | 106.56M | 106.46M | 106.49M | 106.43M | 106.38M | 106.33M | 106.20M | 106.07M | 106.25M | 106.28M | 106.29M | 106.22M | 106.32M | 106.27M | 106.25M | 106.34M | 111.30M | 111.72M | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | 110.60M | 107.80M | 105.00M | 102.20M | 99.40M | 96.60M | 93.85M | 91.00M | 88.25M | 85.44M | 82.64M | 79.80M | 77.00M | 74.20M | 71.40M | 68.60M | 65.80M | 63.00M | 60.20M | 57.40M | 54.60M | 51.80M | 49.00M | 46.20M | 5.40M | 45.64M | 42.95M | 40.21M | 37.00M | 34.08M | 30.99M | 27.93M | 24.88M | 18.20M | 15.40M | 12.60M | 9.80M | 7.00M | 4.20M | 1.40M | 24.79M | 24.08M | 23.37M | 28.95M | 28.06M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 214.84M | 212.04M | 209.25M | 206.31M | 203.51M | 200.71M | 197.96M | 195.11M | 192.35M | 189.55M | 186.75M | 183.91M | 181.11M | 178.31M | 175.51M | 172.71M | 169.91M | 167.11M | 164.31M | 161.51M | 158.71M | 155.91M | 153.11M | 150.31M | 7.60M | 151.97M | 149.41M | 146.77M | 143.46M | 140.57M | 137.42M | 134.31M | 131.21M | 124.40M | 121.47M | 118.85M | 116.08M | 113.29M | 110.42M | 107.72M | 131.06M | 130.33M | 129.71M | 140.25M | 139.78M | | |
|
Other Non-Current Assets
|
| | | 0.25M | | 0.79M | 2.66M | 4.54M | 4.37M | 4.21M | 4.04M | 3.88M | 2.36M | 3.43M | 3.29M | 3.57M | 6.56M | 4.41M | 3.70M | 3.97M | 3.73M | 3.82M | 3.69M | 9.10M | 8.91M | 8.62M | 8.28M | 9.29M | 9.99M | 7.31M | 6.99M | 7.54M | 7.36M | 6.32M | 6.36M | 6.21M | 5.85M | 6.30M | 5.98M | 5.49M | 5.20M | 5.03M | 4.90M | 4.68M | 4.39M | 1.02M | 4.69M | 3.69M | 3.44M | 3.16M | 3.12M | 3.11M | 2.67M | 2.75M | 2.39M | 2.29M | 3.67M | 4.28M | 4.64M | 183.43M | 6.51M | 223.09M | 230.68M |
|
Non-Current Assets
|
| | | 3.92M | | 4.67M | 6.57M | 9.29M | 14.01M | 9.23M | 11.55M | 12.52M | 14.68M | 31.42M | 27.58M | 12.33M | 245.91M | 290.31M | 277.57M | 251.66M | 239.80M | 245.75M | 233.04M | 225.96M | 216.63M | 214.99M | 212.33M | 209.72M | 206.36M | 199.58M | 195.83M | 192.55M | 188.70M | 183.86M | 180.43M | 176.54M | 179.97M | 177.01M | 172.84M | 168.72M | 207.79M | 203.90M | 200.31M | 207.09M | 208.87M | 211.11M | 208.72M | 203.15M | 198.74M | 190.25M | 185.90M | 59.53M | 176.73M | 172.76M | 168.54M | 54.85M | 230.10M | 228.70M | 227.93M | 71.38M | 235.58M | 50.93M | 67.20M |
|
Assets
|
32.15M | | | 24.80M | 94.72M | 85.66M | 82.60M | 79.33M | 70.67M | 64.93M | 117.09M | 113.73M | 113.24M | 111.97M | 114.24M | 116.92M | 424.72M | 417.75M | 410.39M | 407.56M | 395.03M | 389.13M | 378.49M | 370.05M | 354.44M | 342.03M | 320.42M | 306.39M | 292.47M | 278.71M | 292.00M | 287.35M | 269.70M | 259.10M | 252.29M | 303.65M | 291.45M | 283.79M | 269.39M | 264.81M | 290.22M | 282.35M | 322.98M | 324.76M | 305.20M | 289.31M | 282.19M | 275.21M | 271.94M | 441.12M | 414.92M | 390.31M | 371.65M | 355.83M | 339.29M | 323.07M | 777.67M | 708.73M | 681.54M | 612.35M | 579.60M | 556.97M | 539.64M |
|
Accounts Payables
|
| | | 3.15M | | 2.98M | 4.68M | 4.01M | 4.10M | 3.29M | 3.35M | 2.56M | 3.21M | 2.00M | 3.41M | 4.35M | 8.00M | 7.64M | 7.28M | 5.92M | 5.50M | 5.96M | 6.30M | 6.09M | 4.44M | 5.83M | 4.87M | 3.97M | 3.73M | 3.86M | 4.72M | 4.21M | 5.21M | 6.64M | 6.25M | 4.03M | 6.94M | 8.07M | 5.34M | 5.15M | 9.44M | 9.38M | 10.97M | 9.22M | 12.55M | 11.22M | 10.79M | 10.60M | 12.52M | 9.02M | 9.30M | 7.91M | 6.11M | 6.09M | 7.33M | 9.24M | 13.14M | 12.57M | 10.93M | 5.05M | 11.78M | 7.33M | 6.62M |
|
Payables
|
| | | 3.15M | | 2.98M | 4.68M | 4.01M | 4.10M | 3.29M | 3.35M | 2.56M | 3.21M | 2.00M | 3.41M | 4.35M | 8.00M | 7.64M | 7.28M | 5.92M | 5.50M | 5.96M | 6.30M | 6.09M | 4.44M | 5.83M | 4.87M | 3.97M | 3.73M | 3.86M | 4.72M | 4.21M | 5.21M | 6.64M | 6.25M | 4.03M | 6.94M | 8.07M | 5.34M | 5.15M | 9.44M | 9.38M | 10.97M | 9.22M | 12.55M | 11.22M | 10.79M | 10.60M | 12.52M | 9.02M | 9.30M | 7.91M | 6.11M | 6.09M | 7.33M | 9.24M | 13.14M | 12.57M | 10.93M | 5.05M | 11.78M | 7.33M | 6.62M |
|
Accumulated Expenses
|
| | | 3.38M | | 3.01M | 2.71M | 2.79M | 2.93M | 2.95M | 3.35M | 4.28M | 4.15M | 4.64M | 5.12M | 5.49M | 8.21M | 8.30M | 7.37M | 9.66M | 7.22M | 10.37M | 9.41M | 11.02M | 11.56M | 14.12M | 10.35M | 12.37M | 9.92M | 13.50M | 8.95M | 10.54M | 10.04M | 11.88M | 14.53M | 14.47M | 6.22M | 8.28M | 8.62M | 8.87M | 6.46M | 6.76M | 9.12M | 13.79M | 15.04M | 8.68M | 8.29M | 8.67M | 7.96M | 8.58M | 10.62M | 9.15M | 8.43M | 9.77M | 10.42M | 21.02M | 30.43M | 31.93M | 31.69M | 21.43M | 21.97M | 24.21M | 30.81M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | | | 0.71M | 4.03M | 5.94M | 6.97M | 7.26M | 4.66M | 4.65M | 1.14M | 2.50M |
|
Short term Debt
|
| | | 4.56M | 2.80M | 8.31M | 8.60M | 8.92M | 6.34M | 2.83M | 1.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | | | 0.83M | 2.08M | 3.33M | 4.58M | 5.00M | 54.53M | 54.66M | 54.78M | 54.91M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.35M | 2.36M | 1.83M | 1.19M | 2.17M | 2.70M | 2.97M | 3.02M | 2.97M | 2.87M | 3.05M | 3.21M | 3.29M | 3.52M | 3.68M | 3.76M | 3.91M | 3.98M | 4.32M | 5.83M | 5.85M | 6.12M | 4.81M | 6.33M | 5.09M | 5.11M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | | | 1.06M | 1.23M | | | | | | | |
|
Current Deferred Revenue
|
| | | 1.34M | | 1.79M | 1.82M | 2.01M | 1.53M | 1.73M | 2.13M | 1.89M | 1.93M | 2.22M | 2.81M | 2.72M | 5.33M | 5.87M | 6.63M | 6.93M | 7.35M | 7.55M | 8.18M | 9.42M | 9.10M | 9.03M | 9.72M | 9.16M | 9.90M | 9.10M | 9.88M | 15.20M | 10.64M | 10.76M | 17.20M | 17.80M | 18.40M | 18.30M | 19.40M | 20.00M | 21.10M | 22.20M | 21.10M | 21.50M | 21.40M | 20.50M | 18.90M | 17.91M | 18.10M | 16.50M | 15.80M | 14.61M | 15.50M | 15.50M | 14.70M | 15.13M | 47.76M | 48.51M | 46.12M | 42.95M | 45.31M | 42.95M | 42.48M |
|
Total Current Liabilities
|
| | | 18.51M | | 17.76M | 19.66M | 20.17M | 17.74M | 14.77M | 13.12M | 11.60M | 11.54M | 11.63M | 15.04M | 17.95M | 25.74M | 27.31M | 27.31M | 29.39M | 24.90M | 28.93M | 27.48M | 30.08M | 30.52M | 32.31M | 27.91M | 29.50M | 31.29M | 34.32M | 31.88M | 33.47M | 33.70M | 36.65M | 38.87M | 37.58M | 34.18M | 37.32M | 33.37M | 32.82M | 35.36M | 38.35M | 42.79M | 54.25M | 53.53M | 52.85M | 47.29M | 49.57M | 47.17M | 42.77M | 46.17M | 43.44M | 43.79M | 46.84M | 51.80M | 109.33M | 121.55M | 123.81M | 120.61M | 65.89M | 56.24M | 98.02M | 107.97M |
|
Non-Current Debt
|
| | | 10.14M | | 4.70M | 2.99M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.05M | 10.11M | 10.16M | 9.39M | 8.19M | 7.00M | 5.81M | 4.62M | 3.41M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 195.25M | 195.34M | 195.40M | 195.46M | 195.51M | 195.57M | 195.63M | 194.67M | 194.74M | 194.81M | 194.88M | 194.95M | 195.02M | 195.09M | 195.17M | 195.24M | 164.16M | 166.76M | 169.34M | 172.06M | 49.78M | 49.83M | 49.85M | 53.82M | 53.92M | 54.01M | 54.12M | 54.22M | 53.84M | 53.94M | 54.05M | 54.16M | 54.27M | 54.38M | 54.50M | 54.62M | 54.73M | 54.85M | 54.98M | 0.57M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Non-Current Deffered Revenue
|
| | | 0.43M | | 0.58M | 0.47M | 0.67M | 0.69M | 0.94M | 1.05M | 1.24M | 1.37M | 1.64M | 1.82M | 1.90M | 3.71M | 4.23M | 4.41M | 4.36M | 5.10M | 4.93M | 5.00M | 4.40M | 5.26M | 5.24M | 4.63M | 4.32M | 4.39M | 4.01M | 4.59M | 4.96M | 5.31M | 4.79M | 5.71M | 6.33M | 6.12M | 6.32M | 7.50M | 8.17M | 8.44M | 7.94M | 7.68M | 7.99M | 7.20M | 6.51M | 6.03M | 5.97M | 5.79M | 5.06M | 4.43M | 3.82M | 3.83M | 3.79M | 3.47M | 3.52M | 33.85M | 33.40M | 32.68M | 32.67M | 32.55M | 2.79M | 2.37M |
|
Preferred Stock Liabilities
|
| | | 184.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.25M | 311.25M | 311.25M | 311.25M | 311.25M | 311.25M | 311.25M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | | 17.98M | 22.21M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 27.90M | 27.11M | 26.15M | 25.34M | 24.38M | 24.12M | 23.59M | 22.50M | 21.61M | 21.04M | 21.14M | 20.14M | 16.73M | 15.92M | 18.91M | 15.57M | 14.07M | 13.79M | 16.53M | 13.35M | 12.29M | 11.14M | 14.97M | 10.93M | 9.65M | 9.04M | 20.97M | 6.73M | 6.70M | 7.23M | 16.88M | 3.54M | 1.65M | 0.62M | 1.05M | 1.05M | 1.05M | 1.02M | 0.84M | 0.84M | 0.84M | 0.84M | 1.08M | 1.03M | 1.08M | 1.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | 8.16M | 6.82M | 6.16M | 35.30M | 41.31M | 41.30M | 41.15M | 40.44M | 42.03M | 41.04M | 40.60M | 39.97M | 39.02M | 38.38M | 34.08M | 36.91M | 32.23M | 31.15M | 30.37M | 31.11M | 29.62M | 28.14M | 25.59M | 24.90M | 23.22M | 21.98M |
|
Other Non-Current Liabilities
|
| | | 0.34M | | 0.32M | 0.33M | 0.37M | 0.34M | 0.30M | 0.26M | 0.24M | 0.20M | 0.31M | 0.36M | 0.65M | 0.89M | 1.14M | 1.62M | 1.79M | 1.72M | 2.10M | 2.14M | 2.40M | 2.44M | 3.79M | 3.99M | 3.26M | 3.12M | 4.61M | 5.37M | 5.83M | 2.38M | 2.00M | 2.17M | 1.85M | 0.56M | 0.57M | 0.47M | 0.57M | 0.46M | 0.54M | 0.54M | 1.33M | 1.37M | 0.28M | 0.95M | 0.88M | 1.49M | 1.30M | 1.17M | 0.96M | 0.55M | 0.84M | 1.09M | 1.06M | 2.82M | 1.52M | 1.51M | 1.06M | 3.49M | 1.25M | 1.20M |
|
Total Non-Current Liabilities
|
| | | 29.08M | | 23.03M | 23.12M | 22.05M | 18.43M | 15.71M | 14.17M | 12.84M | 12.91M | 13.27M | 16.87M | 19.85M | 256.40M | 254.78M | 254.22M | 255.35M | 250.86M | 253.81M | 252.22M | 252.75M | 253.01M | 253.97M | 248.46M | 249.91M | 250.84M | 250.16M | 247.56M | 250.59M | 218.75M | 222.27M | 227.71M | 229.68M | 108.64M | 110.58M | 106.32M | 110.63M | 148.26M | 149.09M | 170.47M | 184.37M | 180.89M | 179.59M | 181.90M | 179.74M | 248.33M | 166.03M | 165.24M | 159.56M | 157.00M | 157.12M | 158.67M | 158.80M | 197.53M | 196.96M | 190.70M | 139.56M | 121.51M | 131.18M | 138.78M |
|
Total Liabilities
|
205.77M | | | 29.42M | | 23.35M | 23.45M | 22.43M | 18.77M | 16.01M | 14.44M | 13.07M | 13.11M | 13.58M | 17.23M | 20.50M | 257.29M | 255.92M | 255.84M | 257.14M | 252.58M | 255.91M | 254.36M | 255.15M | 255.46M | 257.77M | 252.45M | 253.16M | 253.97M | 254.77M | 252.93M | 256.42M | 221.13M | 224.27M | 229.88M | 231.53M | 109.20M | 111.15M | 106.79M | 111.20M | 148.72M | 149.63M | 171.00M | 185.71M | 182.26M | 179.87M | 182.85M | 180.62M | 249.82M | 167.32M | 166.41M | 160.52M | 157.55M | 157.96M | 159.75M | 159.87M | 200.35M | 198.47M | 192.21M | 140.62M | 125.00M | 132.43M | 139.98M |
|
Total Debt
|
| | | 14.70M | 2.80M | 13.01M | 11.59M | 10.14M | 6.34M | 2.83M | 1.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 16.89M | 10.11M | 10.16M | 10.22M | 10.28M | 10.33M | 10.39M | 9.62M | 57.94M | 54.66M | 54.78M | 54.91M | | | | |
|
Common Equity
|
-173.62M | | | -189.17M | | 62.30M | 59.15M | 56.90M | 51.90M | 48.92M | 102.66M | 100.66M | 100.12M | 98.39M | 97.01M | 96.41M | 167.43M | 161.83M | 154.56M | 150.42M | 142.45M | 133.22M | 124.13M | 114.90M | 98.98M | 84.26M | 67.97M | 53.23M | 38.50M | 23.94M | 39.07M | 30.93M | 48.57M | 34.83M | 22.41M | 72.12M | 182.25M | 172.64M | 162.60M | 153.61M | 141.50M | 132.72M | 151.97M | 139.05M | 122.94M | 109.45M | 99.34M | 94.60M | 22.11M | -37.45M | -62.75M | -81.47M | -97.15M | -113.39M | -131.72M | -148.05M | 577.32M | 510.26M | 489.33M | 471.72M | 454.60M | 424.54M | 399.66M |
|
Shareholder's Equity
|
-173.62M | | | -189.17M | | 62.30M | 59.15M | 56.90M | 51.90M | 48.92M | 102.66M | 100.66M | 100.12M | 98.39M | 97.01M | 96.41M | 167.43M | 161.83M | 154.56M | 150.42M | 142.45M | 133.22M | 124.13M | 114.90M | 98.98M | 84.26M | 67.97M | 53.23M | 38.50M | 23.94M | 39.07M | 30.93M | 48.57M | 34.83M | 22.41M | 72.12M | 182.25M | 172.64M | 162.60M | 153.61M | 141.50M | 132.72M | 151.97M | 139.05M | 122.94M | 109.45M | 99.34M | 94.60M | 22.11M | -37.45M | -62.75M | -81.47M | -97.15M | -113.39M | -131.72M | -148.05M | 577.32M | 510.26M | 489.33M | 471.72M | 454.60M | 424.54M | 399.66M |
|
Liabilities and Shareholders Equity
|
32.15M | | | 24.80M | 94.72M | 85.66M | 82.60M | 79.33M | 70.67M | 64.93M | 117.09M | 113.73M | 113.24M | 111.97M | 114.24M | 116.92M | 424.72M | 417.75M | 410.39M | 407.56M | 395.03M | 389.13M | 378.49M | 370.05M | 354.44M | 342.03M | 320.42M | 306.39M | 292.47M | 278.71M | 292.00M | 287.35M | 269.70M | 259.10M | 252.29M | 303.65M | 291.45M | 283.79M | 269.39M | 264.81M | 290.22M | 282.35M | 322.98M | 324.76M | 305.20M | 289.31M | 282.19M | 275.21M | 271.94M | 441.12M | 414.92M | 390.31M | 371.65M | 355.83M | 339.29M | 323.07M | 777.67M | 708.73M | 681.54M | 612.35M | 579.60M | 556.97M | 539.64M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.66M | | | | 1.06M | | | | 1.17M | | | | 1.81M | 0.53M | 1.89M | 2.64M | 2.55M | 3.78M | 5.37M | 5.02M | | 4.48M | 5.07M | 5.39M | | | | | -0.42M | 1.67M | 2.88M | 3.06M | -3.13M | -7.25M | -18.58M | -18.58M | 18.58M | -18.58M | -18.58M | 18.58M |
|
Retained Earnings
|
| | | -199.33M | | -213.85M | -218.34M | -221.80M | -228.49M | -233.07M | -237.22M | -0.77M | -244.37M | -248.42M | -252.70M | -0.74M | -272.76M | -285.44M | -299.23M | -0.79M | -326.11M | -341.34M | -350.61M | -1.14M | -383.38M | -401.99M | -421.78M | -439.48M | -456.86M | -473.80M | -489.74M | -500.20M | -513.08M | -529.33M | -544.08M | -558.85M | -584.32M | -598.07M | -610.96M | -623.64M | -639.72M | -652.74M | -658.74M | -676.76M | -695.58M | -712.73M | -726.57M | -736.00M | -812.29M | -875.83M | -905.25M | -926.10M | -942.94M | -959.98M | -980.98M | -1000.75M | -1078.92M | -1124.64M | -1151.58M | -1185.65M | -1211.68M | -1245.14M | -1279.83M |