|
Cash & Equivalents
|
47.28M | 43.46M | 4.00M | 2.22M | 6.34M | 27.82M | 9.90M | 5.45M | 6.68M | 8.13M | 7.24M | 4.24M | 12.53M | 22.18M | 10.05M | 4.86M | 9.94M | 13.72M | 8.90M | 5.77M | 12.99M | 14.24M | 8.53M | 4.97M | 15.70M | 14.13M | 7.10M | 5.97M | 8.21M | 9.97M | 8.63M | 2.57M | 12.73M | 6.00M | 8.26M | 4.60M | 7.66M | 2.90M | 1.36M | 1.51M | 1.72M | 1.08M | 1.99M | 1.59M | 2.61M | 0.36M | 0.44M | 2.48M | 1.85M | 0.76M | 0.94M | 0.61M | 1.10M | 0.99M | 2.54M | 5.94M | 2.95M | 19.09M | | | | 8.46M | | 9.46M | 5.42M | 8.27M |
|
Short-term Investments
|
16.64M | 22.50M | 65.46M | 65.85M | 63.28M | 20.42M | | 39.59M | | 28.12M | 32.11M | 24.24M | 25.09M | | 0.76M | 1.96M | 3.79M | 1.54M | 1.30M | | | | | | | | | | | | | 0.52M | | 0.69M | 0.53M | 0.91M | 1.47M | 1.53M | 1.47M | 1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
63.92M | 65.96M | 69.46M | 68.07M | 69.62M | 48.24M | 9.90M | 45.04M | 6.68M | 36.26M | 39.35M | 28.47M | 37.63M | 22.18M | 10.80M | 6.82M | 13.73M | 15.26M | 10.19M | 5.77M | 12.99M | 14.24M | 8.53M | 4.97M | 15.70M | 14.13M | 7.10M | 5.97M | 8.21M | 9.97M | 8.63M | 3.08M | 12.73M | 6.69M | 8.79M | 5.51M | 9.13M | 4.43M | 2.83M | 3.03M | 1.72M | 1.08M | 1.99M | 1.59M | 2.61M | 0.36M | 0.44M | 2.48M | 1.85M | 0.76M | 0.94M | 0.61M | 1.10M | 0.99M | 2.54M | 5.94M | 2.95M | 19.09M | | | | 8.46M | | 9.46M | 5.42M | 8.27M |
|
Receivables - Net
|
| | | | | | | | | 21.65M | 20.36M | 29.05M | 23.37M | 31.95M | 30.30M | 40.59M | 37.27M | 36.43M | 32.97M | 41.74M | 41.04M | 44.42M | 43.46M | 52.14M | 45.27M | 46.48M | 44.52M | 50.28M | 42.92M | 46.41M | 44.15M | 50.01M | 45.92M | 45.90M | 47.85M | 56.36M | 50.44M | 53.88M | 48.66M | 53.42M | 60.39M | 69.56M | 61.40M | 69.96M | 69.76M | 76.21M | 27.17M | 29.60M | 28.86M | 31.59M | 26.22M | 27.50M | 39.75M | 38.84M | 31.93M | 27.46M | 30.97M | 29.02M | 15.85M | 19.43M | 19.43M | 16.27M | 25.14M | 30.30M | 16.14M | 15.15M |
|
Receivables - Other
|
0.38M | -0.22M | 0.15M | 0.37M | 0.20M | 0.73M | | 0.46M | | 0.45M | 0.41M | 0.31M | 0.38M | 0.32M | 0.27M | 0.31M | 0.31M | 0.32M | 0.20M | 0.13M | 0.19M | 0.30M | 0.34M | 0.16M | 0.04M | 0.31M | 0.14M | 0.28M | 0.52M | 0.52M | 0.35M | 0.18M | 0.15M | 0.39M | 0.20M | 0.11M | 0.14M | 4.20M | 0.11M | 0.21M | 0.21M | 0.50M | 6.50M | 8.80M | 10.80M | 9.00M | 9.10M | 8.90M | 10.60M | 0.10M | 10.50M | 12.60M | 13.90M | 10.40M | 12.80M | 8.40M | 4.70M | 3.20M | 4.13M | 2.90M | 3.40M | 4.07M | 4.12M | 5.70M | 6.15M | 6.98M |
|
Receivables
|
| | | | | | | | | 22.11M | 20.77M | 29.37M | 23.74M | 32.27M | 30.56M | 40.91M | 37.58M | 36.74M | 33.18M | 41.88M | 41.23M | 44.73M | 43.80M | 52.30M | 45.31M | 46.78M | 44.66M | 50.56M | 43.45M | 46.93M | 44.50M | 50.19M | 46.07M | 46.29M | 48.05M | 56.47M | 50.58M | 58.08M | 48.77M | 53.63M | 60.60M | 70.06M | 67.90M | 78.76M | 80.56M | 85.21M | 36.27M | 38.50M | 39.46M | 31.69M | 36.72M | 40.09M | 53.65M | 49.24M | 44.73M | 35.86M | 35.67M | 32.22M | 19.98M | 22.33M | 22.83M | 20.34M | 29.27M | 36.00M | 22.29M | 22.13M |
|
Raw Materials
|
| | | | | 6.87M | | 7.34M | 8.40M | | | | | 9.88M | 9.16M | 9.65M | 9.22M | 9.29M | 8.78M | 9.74M | 10.59M | 10.38M | 10.62M | 12.09M | 11.09M | 9.88M | 10.39M | 11.10M | 11.31M | 9.86M | 10.41M | 4.19M | 10.19M | 10.16M | 11.69M | 13.23M | 13.51M | 15.29M | 13.89M | 14.61M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 2.01M | | 3.52M | 2.68M | | | | | 2.73M | 3.15M | 3.58M | 3.07M | 3.53M | 2.99M | 3.41M | 2.72M | 3.25M | 3.08M | 4.05M | 3.40M | 1.88M | 2.79M | 3.57M | 3.09M | 3.52M | 2.70M | 13.04M | 2.98M | 3.45M | 3.85M | 4.70M | 3.76M | 3.67M | 3.15M | 3.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 7.23M | | 8.88M | 7.85M | | | | | 9.41M | 11.24M | 11.17M | 10.09M | 11.30M | 12.82M | 13.72M | 12.36M | 11.11M | 14.14M | 14.30M | 10.17M | 13.27M | 15.24M | 14.19M | 12.76M | 12.16M | 17.07M | 10.74M | 10.11M | 10.02M | 12.60M | 12.90M | 11.48M | 12.86M | 12.95M | 13.93M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
5.29M | 1.50M | -2.61M | 6.78M | -0.76M | 16.11M | | -3.64M | | 20.16M | 19.63M | 20.18M | 19.93M | 22.01M | 23.54M | 24.40M | 22.39M | 24.11M | 24.59M | 26.86M | 25.67M | 24.73M | 27.83M | 30.44M | 24.66M | 25.03M | 28.42M | 28.86M | 27.16M | 25.54M | 30.18M | 27.97M | 23.27M | 23.62M | 28.14M | 30.84M | 28.75M | 31.82M | 29.99M | 31.63M | 44.23M | 54.13M | 55.02M | 58.56M | 67.06M | 66.31M | 28.91M | 32.40M | 31.44M | 33.93M | 36.87M | 39.72M | 34.76M | 36.00M | 36.15M | 38.42M | 42.04M | 40.84M | 41.69M | 41.45M | 39.67M | 39.98M | 41.64M | 39.21M | 34.60M | 32.29M |
|
Current Deferred Tax Assets
|
3.02M | 2.57M | 0.47M | 4.59M | 5.61M | 8.80M | | 0.74M | | 0.54M | 0.97M | 1.68M | 1.67M | 2.08M | 2.08M | 2.08M | 2.09M | 1.58M | 2.01M | 1.80M | 1.77M | 2.06M | 2.08M | 1.99M | 1.99M | 2.11M | 2.04M | 2.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.04M | -0.18M | 0.91M | 0.93M | -1.08M | -1.17M | | 1.46M | | 5.99M | 5.99M | 5.74M | 2.41M | 2.58M | 2.84M | 3.01M | 6.20M | 2.86M | 2.82M | 4.22M | 3.06M | 3.17M | 5.99M | 5.09M | 3.63M | 5.46M | 5.13M | 8.01M | 5.61M | 4.47M | 4.82M | 3.93M | 4.65M | 3.50M | 4.34M | 4.43M | 7.61M | 7.96M | 8.31M | 5.90M | 7.99M | 8.26M | 12.15M | 10.06M | 9.38M | 14.23M | 13.93M | 6.79M | 5.95M | 1.50M | 1.32M | 1.44M | 1.82M | 2.05M | 1.99M | 1.67M | 1.47M | 4.92M | 5.87M | 1.84M | 1.97M | 1.44M | 1.88M | 2.89M | 2.55M | 1.45M |
|
Current Assets
|
86.76M | 91.33M | 100.72M | 96.21M | 95.45M | 88.94M | | 94.55M | | 85.63M | 87.99M | 87.18M | 86.11M | 81.16M | 70.14M | 77.24M | 81.99M | 85.66M | 77.72M | 85.54M | 88.93M | 90.93M | 89.25M | 94.94M | 92.49M | 93.20M | 87.35M | 95.19M | 83.91M | 86.30M | 87.77M | 84.47M | 86.58M | 81.28M | 88.52M | 95.99M | 94.45M | 97.06M | 88.32M | 92.47M | 114.33M | 133.04M | 130.56M | 140.18M | 148.81M | 157.11M | 144.97M | 151.83M | 158.32M | 145.30M | 138.67M | 150.55M | 127.14M | 116.67M | 109.50M | 119.08M | 83.13M | 93.88M | 82.81M | 76.71M | 76.16M | 81.03M | 74.18M | 81.86M | 84.21M | 85.68M |
|
Construction in Progress
|
| 1.82M | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 18.23M | | | | 41.99M | | | | 43.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
22.12M | 22.74M | 23.32M | 24.36M | 24.10M | 50.16M | | 51.13M | | 51.78M | 52.06M | 52.25M | 51.79M | 63.49M | 63.78M | 63.44M | 63.06M | 65.81M | 68.49M | 70.02M | 70.97M | 74.14M | 76.95M | 78.38M | 78.96M | 84.47M | 85.95M | 95.87M | 108.72M | 120.88M | 120.72M | 120.97M | 123.00M | 133.22M | 132.64M | 135.27M | 143.36M | 159.62M | 165.88M | 170.52M | 191.89M | 200.03M | 201.56M | 204.69M | 191.78M | 192.34M | 93.76M | 94.99M | 95.79M | 107.13M | 108.40M | 108.76M | 110.50M | 118.67M | 118.19M | 120.19M | 126.33M | 134.39M | 136.26M | 142.91M | 145.37M | 149.16M | 148.76M | 150.58M | 128.22M | 129.01M |
|
Long-Term Investments
|
| | | | | | | | | 15.66M | 15.71M | 16.84M | 20.39M | 21.50M | 25.80M | 26.75M | 27.80M | 29.60M | 35.00M | 37.30M | 37.70M | 39.60M | 50.80M | 59.00M | 61.10M | 61.50M | 62.30M | 62.50M | 62.50M | 62.70M | 62.70M | 62.70M | 63.40M | 63.60M | 64.50M | 65.80M | 65.80M | 66.50M | 67.50M | 68.10M | 68.10M | 61.10M | 61.10M | 61.30M | 61.30M | 56.90M | 55.10M | 45.10M | 45.10M | 44.77M | | | | | | | | | | | | | | | | |
|
Goodwill
|
27.36M | 27.36M | 27.36M | 27.36M | 27.36M | 41.15M | | 41.19M | | 36.46M | 36.46M | 36.46M | 36.46M | 49.62M | 49.62M | 49.62M | 49.62M | 35.70M | 49.62M | 49.62M | 49.62M | 35.70M | 49.62M | 49.62M | 49.62M | 49.62M | 49.62M | 49.62M | 49.62M | 35.40M | 49.62M | 49.62M | 49.62M | 54.51M | 54.78M | 54.78M | 54.78M | 54.51M | 54.51M | 54.51M | 75.74M | 76.74M | 76.74M | 77.25M | 77.25M | 33.92M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.90M | 13.88M | 13.88M | 13.88M | 13.90M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M | 13.88M |
|
Intangibles
|
8.23M | 8.23M | 8.23M | 8.23M | 8.23M | 3.67M | | 12.43M | | 15.79M | 12.43M | 12.43M | 12.43M | 58.98M | 48.43M | 48.43M | 48.43M | 58.03M | 48.43M | 48.43M | 48.43M | 57.15M | 48.43M | 48.43M | 48.43M | 56.26M | 48.43M | 48.43M | 14.43M | 21.40M | 14.43M | 14.43M | 14.43M | 2.30M | 16.03M | 16.03M | 16.03M | 16.03M | 16.03M | 16.03M | 31.93M | 29.93M | 29.93M | 29.93M | 29.93M | 25.33M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M |
|
Goodwill & Intangibles
|
35.59M | 35.59M | 35.59M | 35.59M | 35.59M | 44.83M | | 53.62M | | 52.26M | 48.89M | 48.89M | 48.89M | 108.61M | 98.05M | 98.05M | 98.05M | 93.73M | 98.05M | 98.05M | 98.05M | 92.85M | 98.05M | 98.05M | 98.05M | 105.88M | 98.05M | 98.05M | 64.05M | 56.80M | 64.05M | 64.05M | 64.05M | 56.81M | 70.81M | 70.81M | 70.81M | 70.54M | 70.54M | 70.54M | 107.67M | 106.67M | 106.67M | 107.17M | 107.17M | 59.24M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.10M | 18.08M | 18.08M | 18.08M | 18.10M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M | 18.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 32.23M | | | | 22.44M | | | | 24.58M | | | | 17.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.76M | 3.83M | 4.03M | 4.23M | 4.43M | 3.04M | | 4.21M | | 0.20M | 0.15M | 0.25M | 0.44M | 2.14M | 2.04M | 1.79M | 1.48M | 1.42M | 1.39M | 1.39M | 1.40M | 1.39M | 1.60M | 1.66M | 1.65M | 1.42M | 1.30M | 2.08M | 2.32M | 1.75M | 1.78M | 2.62M | 2.80M | 2.92M | 3.94M | 5.15M | 5.36M | 5.16M | 5.09M | 4.70M | 3.77M | 2.93M | 2.71M | 2.58M | 2.02M | 2.16M | 176.06M | 173.81M | 170.43M | 169.37M | 168.43M | 133.22M | 59.83M | 39.31M | 36.90M | 45.59M | 5.69M | 2.92M | 4.31M | 4.07M | 4.13M | 5.68M | 3.43M | 2.57M | 4.95M | 6.58M |
|
Non-Current Assets
|
61.46M | 62.16M | 62.95M | 64.18M | 64.12M | 111.25M | | 112.48M | | 120.69M | 120.90M | 122.23M | 125.44M | 196.53M | 200.72M | 200.88M | 201.01M | 205.28M | 213.11M | 216.72M | 217.85M | 222.69M | 236.69M | 246.16M | 247.81M | 253.26M | 255.24M | 265.91M | 244.77M | 256.35M | 256.00M | 256.87M | 259.56M | 277.33M | 278.45M | 283.32M | 291.38M | 307.64M | 314.58M | 319.19M | 387.25M | 386.05M | 415.57M | 419.82M | 401.25M | 136.39M | 358.08M | 346.24M | 348.54M | 356.58M | 306.06M | 270.75M | 197.10M | 158.03M | 156.88M | 156.89M | 153.53M | 159.67M | 162.81M | 169.10M | 170.08M | 172.93M | 172.64M | 173.53M | 153.48M | 153.66M |
|
Assets
|
148.22M | 153.50M | 163.66M | 160.40M | 159.57M | 200.20M | | 207.03M | | 206.31M | 208.89M | 209.41M | 211.55M | 277.69M | 270.86M | 278.11M | 283.00M | 290.94M | 290.83M | 302.26M | 306.78M | 313.62M | 325.94M | 341.10M | 340.30M | 346.46M | 342.58M | 361.11M | 328.68M | 342.65M | 343.77M | 341.34M | 346.14M | 358.61M | 366.97M | 379.31M | 385.84M | 404.70M | 402.90M | 411.65M | 501.58M | 519.09M | 546.14M | 560.00M | 550.06M | 293.50M | 503.04M | 498.07M | 506.86M | 501.88M | 444.73M | 421.31M | 324.24M | 274.70M | 266.38M | 275.97M | 236.66M | 253.54M | 245.62M | 245.82M | 246.24M | 253.96M | 246.82M | 255.39M | 237.69M | 239.34M |
|
Accounts Payables
|
-8.93M | -5.93M | 7.18M | 3.31M | -1.18M | 0.96M | | 4.57M | | 16.75M | 18.16M | 18.89M | 14.45M | 22.64M | 26.72M | 25.94M | 27.74M | 32.03M | 29.08M | 34.52M | 29.62M | 31.98M | 37.21M | 39.18M | 28.17M | 35.01M | 31.95M | 36.92M | 25.09M | 30.90M | 31.61M | 25.91M | 24.76M | 24.53M | 26.95M | 37.48M | 35.24M | 34.67M | 27.03M | 31.72M | 46.43M | 53.97M | 46.16M | 47.15M | 63.66M | 51.65M | 6.35M | 7.99M | 8.89M | 11.62M | 8.61M | 8.65M | 13.29M | 12.95M | 9.62M | 13.30M | 14.66M | 22.10M | 15.69M | 19.02M | 15.69M | 16.33M | 18.01M | 14.97M | 7.41M | 8.22M |
|
Payables
|
-8.93M | -5.93M | 7.18M | 3.31M | -1.18M | 0.96M | | 4.57M | | 16.75M | 18.16M | 18.89M | 14.45M | 22.64M | 26.72M | 25.94M | 27.74M | 32.03M | 29.08M | 34.52M | 29.62M | 31.98M | 37.21M | 39.18M | 28.17M | 35.01M | 31.95M | 36.92M | 25.09M | 30.90M | 31.61M | 25.91M | 24.76M | 24.53M | 26.95M | 37.48M | 35.24M | 34.67M | 27.03M | 31.72M | 46.43M | 53.97M | 46.16M | 47.15M | 63.66M | 51.65M | 6.35M | 7.99M | 8.89M | 11.62M | 8.61M | 8.65M | 13.29M | 12.95M | 9.62M | 13.30M | 14.66M | 22.10M | 15.69M | 19.02M | 15.69M | 16.33M | 18.01M | 14.97M | 7.41M | 8.22M |
|
Accumulated Expenses
|
1.17M | -1.08M | 0.56M | 1.06M | 0.21M | -0.26M | | 2.15M | | 3.08M | 2.62M | 3.38M | 3.92M | 5.78M | 3.96M | 4.56M | 5.91M | 4.98M | 3.93M | 3.31M | 4.21M | 4.10M | 3.55M | 4.97M | 4.74M | 6.74M | 3.91M | 5.38M | 4.21M | 5.46M | 4.04M | 5.70M | 6.14M | 7.51M | 5.39M | 7.62M | 6.73M | 9.98M | 4.95M | 6.82M | 7.03M | 10.69M | 7.40M | 8.70M | 8.46M | 9.03M | 3.97M | 4.13M | 6.42M | 7.50M | 4.74M | 3.26M | 9.42M | 8.94M | 5.92M | 4.10M | 6.73M | 4.14M | 4.52M | 3.35M | 4.07M | 22.54M | 5.57M | 4.63M | 19.75M | 21.96M |
|
Other Accumulated Expenses
|
1.65M | -1.12M | -0.24M | 2.29M | -0.28M | 0.70M | | 2.91M | | 3.58M | 13.62M | 13.30M | 12.72M | 18.64M | 7.57M | 4.51M | 2.45M | 2.33M | 3.22M | 4.51M | 4.44M | 4.87M | 4.41M | 4.94M | 4.79M | 5.21M | 4.85M | 5.88M | 7.28M | 7.77M | 9.14M | 8.42M | 10.90M | 9.04M | 9.75M | 8.47M | 10.37M | 8.71M | 8.85M | 9.92M | 10.41M | 10.00M | 8.79M | 10.70M | 11.11M | 9.98M | 3.67M | 6.12M | 5.78M | 3.01M | 4.71M | 3.88M | 12.99M | 6.48M | 6.62M | 9.37M | 11.63M | 7.14M | 4.86M | 7.66M | 8.89M | 9.35M | 11.38M | 9.87M | | |
|
Short term Debt
|
| 0.30M | | | | 4.52M | | 4.33M | | 4.33M | 4.33M | 4.33M | 4.33M | 11.67M | 7.50M | 7.50M | 7.05M | 5.93M | 5.96M | 5.99M | 6.02M | 6.05M | 6.98M | 7.55M | 9.30M | 8.35M | 7.65M | 13.53M | 8.55M | 7.87M | 7.93M | 1.50M | 4.94M | 4.94M | 10.50M | 10.00M | 12.00M | 27.00M | 39.00M | 42.00M | 44.00M | 52.00M | 70.60M | 61.50M | 58.50M | 77.40M | 69.00M | 77.00M | 41.00M | 29.00M | 32.00M | 42.00M | 39.90M | 98.18M | 98.57M | 98.95M | | 0.58M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 3.60M | 3.98M | 3.90M | 4.42M | 0.71M | 0.71M | 1.00M | 0.98M | 1.24M | 1.22M | 4.39M | 4.37M | 4.35M | 4.33M | 1.22M | 1.27M | 1.22M | 1.19M | 4.16M | 3.96M | 4.14M | 4.12M | 3.97M | |
|
Current Taxes
|
1.63M | 2.00M | 0.28M | 0.19M | 0.08M | 1.16M | | | | | | | | | | | | | | | | | | | | 1.23M | 0.10M | 0.53M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
4.00M | -2.18M | 2.70M | 2.01M | -0.80M | 3.39M | | -2.15M | | 2.66M | 1.15M | 0.35M | 0.34M | 0.16M | | | 0.93M | 1.25M | 0.63M | 1.28M | 1.67M | 1.30M | 1.06M | 0.21M | 1.10M | 0.84M | 0.85M | 0.38M | 1.15M | 0.83M | 0.71M | 0.47M | 0.43M | 0.31M | 0.28M | 1.67M | 1.91M | 2.62M | 2.06M | 1.72M | 1.29M | 0.50M | 0.49M | 0.61M | 0.62M | 0.35M | | 0.30M | 0.74M | 0.29M | 1.07M | 0.97M | 1.61M | 0.92M | 0.80M | 0.73M | 2.71M | 7.00M | 10.00M | 8.60M | 3.50M | 10.58M | 9.25M | 9.01M | | |
|
Total Current Liabilities
|
16.95M | 19.18M | 26.47M | 21.35M | 18.66M | 27.93M | | 30.68M | | 30.70M | 40.26M | 40.59M | 35.98M | 66.68M | 53.57M | 50.22M | 48.27M | 50.75M | 44.17M | 50.85M | 46.07M | 48.39M | 53.37M | 62.19M | 55.84M | 56.16M | 49.32M | 62.62M | 46.36M | 56.34M | 53.43M | 46.95M | 47.17M | 51.45M | 57.81M | 70.19M | 71.19M | 88.38M | 86.83M | 97.12M | 118.94M | 137.09M | 146.83M | 144.36M | 157.97M | 164.39M | 153.69M | 173.88M | 125.31M | 101.85M | 103.65M | 122.39M | 90.40M | 176.58M | 178.74M | 195.62M | 37.40M | 39.29M | 35.41M | 40.25M | 36.81M | 38.87M | 40.52M | 35.29M | 31.12M | 30.18M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 3.80M | 3.79M | 3.77M | 3.75M | 3.73M | 3.71M | 3.69M | 3.67M | 3.64M | 3.62M | 3.59M | 3.56M | 3.53M | 3.54M | 3.50M | 3.47M | 26.38M | | | | | | | | 0.01M | | | | 3.21M | | | | 3.21M | | | | |
|
Non-Current Debt
|
| | | | | 19.25M | | 17.50M | | 15.50M | 14.50M | 13.17M | 12.17M | 40.30M | 38.94M | 37.19M | 35.79M | 34.37M | 32.96M | 31.19M | 29.76M | 28.32M | 33.05M | 34.67M | 32.90M | 34.17M | 32.95M | 34.69M | 48.61M | 45.97M | 44.07M | 44.77M | 43.53M | 42.30M | 41.06M | 39.83M | 38.59M | 37.36M | 36.12M | 34.89M | 89.64M | 87.19M | 84.75M | 107.47M | 104.54M | 101.36M | 93.92M | 82.00M | 145.05M | 164.90M | 123.83M | 124.19M | 79.60M | | | | 98.90M | 84.26M | 88.06M | 92.08M | 96.34M | 100.82M | 105.55M | 110.53M | 115.66M | 121.20M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 0.16M | 0.28M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 1.70M | 0.32M | | 4.70M | 4.79M | 4.88M | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.53M | 39.32M | 40.11M | 40.92M | 41.75M | 42.59M | 43.44M | 44.31M | 45.20M | 46.10M |
|
Minority Interest
|
| -0.56M | | | | -0.48M | | | | 1.67M | 1.81M | 1.65M | 1.70M | 1.82M | 1.91M | 1.65M | 1.66M | 1.72M | 1.78M | 1.60M | 1.62M | 1.69M | 1.76M | 1.59M | 1.62M | 1.68M | 1.71M | 1.52M | 1.55M | 1.62M | 1.66M | 1.54M | 1.53M | 1.54M | 1.61M | 1.52M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | | | 0.46M | | | | | | | | | 58.96M | 66.45M | 61.48M | 49.46M | 51.29M | 62.42M | 8.79M | 4.74M | 8.85M | 16.83M | 0.52M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 11.34M | 11.47M | 12.01M | 12.63M | 18.04M | 19.98M | 21.08M | 22.28M | 24.05M | 26.78M | 28.32M | 29.53M | 30.13M | 30.58M | 31.48M | 34.38M | 34.34M | 34.78M | 35.46M | 21.67M | 22.44M | 23.55M | 24.33M | 25.51M | 24.58M | 25.67M | 26.03M | 15.82M | 17.48M | 17.39M | 17.71M | 17.39M | 32.07M | 17.69M | 17.05M | 11.66M | 41.05M | 8.88M | 6.63M | 6.10M | 36.48M | 3.95M | 1.20M | 0.80M | 10.67M | 0.12M | 0.01M | 0.08M | 14.23M | 0.46M | 0.42M | 0.61M | 0.54M | 0.44M | 0.55M | | |
|
Operating Leases
|
| | | | | 16.11M | | 19.74M | 18.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.63M | 34.77M | 30.66M | 26.38M | 16.02M | 15.47M | 17.92M | 17.38M | 11.65M | 11.34M | 7.85M | 7.66M | 7.29M | 7.02M | 10.00M | 9.71M | 9.44M | 9.33M | 5.09M | 1.73M | 4.80M | 7.42M | 5.40M | |
|
Other Non-Current Liabilities
|
| | | | | 10.74M | | 11.24M | | 11.05M | 1.32M | 1.22M | 1.16M | 1.11M | 1.35M | 1.86M | 1.97M | 1.35M | 1.46M | 1.62M | 1.78M | 2.02M | 1.40M | | | 1.69M | | | | | | | | | | | | 4.00M | 4.00M | 3.10M | | 1.74M | | | 1.46M | 4.55M | 4.14M | 4.02M | 3.03M | 2.87M | 2.38M | 1.93M | 0.54M | 0.19M | 0.20M | 0.20M | 0.20M | 64.90M | 64.70M | 44.00M | 23.00M | 25.40M | 24.50M | 23.30M | 23.90M | 24.99M |
|
Total Non-Current Liabilities
|
| | | | | 56.98M | | 57.82M | | 57.53M | 66.23M | 65.77M | 60.77M | 125.03M | 112.48M | 108.49M | 106.35M | 109.18M | 103.91M | 110.36M | 105.36M | 106.84M | 117.00M | | | 124.67M | | | | | | | | | | | | 148.14M | 145.52M | 154.98M | | 247.21M | | | 300.93M | 305.72M | 280.37M | 286.05M | 301.63M | 297.07M | 249.23M | 263.95M | 181.14M | 186.69M | 188.31M | 204.63M | 162.90M | 153.56M | 154.37M | 159.47M | 163.81M | 174.66M | 182.82M | 172.33M | 166.37M | 166.92M |
|
Total Liabilities
|
25.11M | 26.30M | 33.56M | 27.94M | 25.78M | 67.72M | | 69.06M | | 68.59M | 67.55M | 66.99M | 61.94M | 126.13M | 113.83M | 110.35M | 108.32M | 110.53M | 105.36M | 111.99M | 107.14M | 108.86M | 118.41M | 129.99M | 124.80M | 126.36M | 118.58M | 134.43M | 122.07M | 130.30M | 126.82M | 121.79M | 122.00M | 130.46M | 135.80M | 146.60M | 135.69M | 152.14M | 149.52M | 158.08M | 231.52M | 248.95M | 281.19M | 300.92M | 302.39M | 310.27M | 284.50M | 290.07M | 304.66M | 299.94M | 251.61M | 265.88M | 181.68M | 186.88M | 188.50M | 204.83M | 163.10M | 218.46M | 219.07M | 203.47M | 186.81M | 200.06M | 207.32M | 195.63M | 190.27M | 191.91M |
|
Total Debt
|
| 0.30M | | | | 23.77M | | 21.83M | | 19.83M | 18.83M | 17.50M | 16.50M | 51.97M | 46.44M | 44.69M | 42.84M | 40.30M | 38.92M | 37.18M | 35.78M | 34.37M | 40.03M | 42.23M | 42.20M | 42.52M | 40.60M | 48.21M | 57.15M | 53.84M | 52.00M | 46.27M | 48.47M | 47.24M | 51.56M | 49.83M | 50.59M | 64.36M | 75.12M | 76.89M | 133.64M | 139.19M | 155.35M | 168.97M | 163.04M | 178.76M | 162.92M | 159.00M | 186.05M | 193.90M | 155.83M | 166.19M | 119.50M | 98.18M | 98.57M | 98.95M | 98.90M | 84.84M | 88.83M | 92.86M | 97.11M | 101.59M | 106.32M | 111.30M | 115.66M | 121.20M |
|
Common Equity
|
123.11M | 125.41M | 128.38M | 130.93M | 132.20M | 130.78M | | 136.41M | | 136.06M | 141.34M | 142.42M | 149.61M | 149.74M | 157.03M | 167.76M | 174.68M | 178.69M | 185.47M | 190.27M | 199.64M | 203.07M | 207.53M | 211.11M | 215.50M | 218.43M | 224.01M | 226.67M | 206.61M | 210.73M | 216.95M | 219.55M | 224.14M | 228.15M | 231.17M | 232.71M | 250.15M | 252.56M | 253.38M | 253.57M | 270.06M | 270.14M | 264.95M | 259.08M | 247.67M | 231.04M | 218.54M | 208.00M | 202.20M | 201.95M | 193.12M | 155.42M | 142.56M | 87.82M | 77.88M | 71.14M | 35.02M | -4.23M | -13.56M | 1.42M | 17.69M | 11.31M | -3.94M | 15.45M | 2.23M | 1.34M |
|
Shareholder's Equity
|
| 125.41M | 130.10M | 132.45M | 133.80M | 130.78M | | 137.97M | | 136.06M | 141.34M | 142.42M | 149.61M | 149.74M | 157.03M | 167.76M | 174.68M | 178.69M | 185.47M | 190.27M | 199.64M | 203.07M | 207.53M | 211.11M | 215.50M | 218.43M | 224.01M | 226.67M | 206.61M | 210.73M | 216.95M | 219.55M | 224.14M | 228.15M | 231.17M | 232.71M | 250.15M | 252.56M | 253.38M | 253.57M | 270.06M | 270.14M | 264.95M | 259.08M | 247.67M | 231.04M | 218.54M | 208.00M | 202.20M | 201.95M | 193.12M | 155.42M | 142.56M | 87.82M | 77.88M | 71.14M | 35.02M | -4.23M | -13.56M | 1.42M | 17.69M | 11.31M | -3.94M | 15.45M | 2.23M | 1.34M |
|
Liabilities and Shareholders Equity
|
148.22M | 153.50M | 163.66M | 160.40M | 159.57M | 200.20M | | 207.03M | | 206.31M | 208.89M | 209.41M | 211.55M | 277.69M | 270.86M | 278.11M | 283.00M | 290.94M | 290.83M | 302.26M | 306.78M | 313.62M | 325.94M | 341.10M | 340.30M | 346.46M | 342.58M | 361.11M | 328.68M | 342.65M | 343.77M | 341.34M | 346.14M | 358.61M | 366.97M | 379.31M | 385.84M | 404.70M | 402.90M | 411.65M | 501.58M | 519.09M | 546.14M | 560.00M | 550.06M | 293.50M | 503.04M | 498.07M | 506.86M | 501.88M | 444.73M | 421.31M | 324.24M | 274.70M | 266.38M | 275.97M | 236.66M | 253.54M | 245.62M | 245.82M | 246.24M | 253.96M | 246.82M | 255.39M | 237.69M | 239.34M |
|
Retained Earnings
|
7.37M | 9.22M | 11.41M | 12.94M | 14.67M | 13.21M | | 17.57M | | 17.13M | 18.94M | 22.28M | 27.04M | 29.82M | 34.19M | 43.10M | 47.89M | 52.41M | 57.16M | 60.61M | 67.01M | 71.55M | 73.91M | 77.13M | 80.90M | 85.10M | 88.05M | 89.92M | 68.73M | 73.46M | 77.19M | 78.52M | 82.02M | 84.47M | 86.62M | 87.10M | 103.19M | 109.30M | 109.49M | 108.90M | 109.97M | 109.71M | 104.65M | 97.91M | 86.39M | 71.25M | 57.63M | 46.00M | 39.02M | 37.74M | 28.36M | -10.12M | -23.70M | -78.97M | -89.94M | -102.75M | -139.25M | -178.54M | -189.29M | -175.07M | -159.44M | -166.52M | -182.75M | -191.46M | -204.09M | -205.24M |
|
Treasury Shares
|
| | | | | | | | | 0.22M | | | | 0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |