|
Cash & Equivalents
|
4.64M | 4.64M | 7.57M | 6.07M | 7.57M | 7.57M | 3.23M | 1.85M | 3.23M | 0.60M | 0.24M | 2.18M | 2.11M | 0.24M | 1.31M | 1.17M | 1.30M | | 0.76M | 0.51M | 9.57M | | 8.11M | 6.52M | 7.19M | 6.61M | 3.32M | 3.42M | 2.73M | 0.77M | 1.59M | 0.75M | 0.77M | 4.72M | 1.78M | 3.04M | 3.97M | 2.74M | 4.20M | 3.29M | 1.99M | 2.68M | 1.50M | 1.50M | 5.69M | 8.98M | 7.23M | 11.93M | 10.56M | 4.66M | 10.03M | 6.19M | 3.62M | 4.60M | 12.77M | 4.17M | | | | | | | | | | |
|
Short-term Investments
|
| 0.10M | 0.10M | 0.10M | 0.30M | 0.30M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | 0.75M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.64M | 4.74M | 7.67M | 6.17M | 7.87M | 7.87M | 3.33M | 1.95M | 3.33M | 0.60M | 0.24M | 2.18M | 2.11M | 0.24M | 1.31M | 1.17M | 1.30M | | 0.76M | 0.51M | 9.57M | | 8.11M | 6.52M | 7.19M | 6.61M | 3.32M | 3.42M | 2.73M | 0.77M | 1.59M | 0.75M | 0.77M | 4.72M | 3.07M | 3.04M | 4.72M | 3.49M | 4.20M | 3.29M | 1.99M | 2.68M | 1.50M | 1.50M | 5.69M | 8.98M | 7.23M | 11.93M | 10.56M | 4.66M | 10.03M | 6.19M | 3.62M | 4.60M | 12.77M | 4.17M | | | | | | | | | | |
|
Receivables - Net
|
3.08M | 1.64M | 3.12M | 1.24M | 1.25M | 0.23M | 0.95M | 0.88M | 0.92M | 0.92M | 2.65M | 0.56M | 0.51M | 0.10M | 2.37M | 2.29M | 2.23M | 0.91M | 1.28M | 1.21M | 1.44M | 2.67M | 1.96M | 2.51M | 1.94M | 1.99M | 8.02M | 10.49M | 9.78M | 9.15M | 8.75M | 10.36M | -2.89M | 11.73M | 8.99M | 18.42M | 14.66M | 14.15M | 11.86M | 13.65M | 11.89M | 12.84M | 9.63M | 16.96M | 14.41M | 20.20M | 17.63M | 22.02M | 19.64M | 21.62M | 0.15M | 34.00M | 56.00M | 25.80M | 20.58M | 482.00M | 194.00M | 42.35M | 45.51M | 48.89M | 48.34M | 38.04M | 41.20M | 39.04M | 39.95M | 34.20M |
|
Receivables - Other
|
| | 1.58M | | | | 0.68M | | | | 0.57M | | | 0.49M | 0.51M | 0.53M | 0.53M | 0.39M | 0.37M | 0.36M | 0.36M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.26M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | 0.52M | 560.00M | 267.00M | 300.00M | | | | | | | | | |
|
Receivables
|
3.08M | 1.64M | 4.70M | 1.24M | 1.25M | 0.23M | 1.63M | 0.88M | 0.92M | 0.92M | 3.22M | 0.56M | 0.51M | 0.60M | 2.88M | 2.83M | 2.76M | 1.30M | 1.65M | 1.58M | 1.80M | 3.02M | 2.30M | 2.86M | 2.29M | 2.34M | 8.37M | 10.84M | 10.12M | 9.50M | 9.09M | 10.70M | -2.54M | 12.07M | 9.25M | 18.77M | 15.00M | 14.49M | 12.20M | 14.00M | 12.08M | 13.03M | 9.83M | 17.15M | 14.61M | 20.39M | 17.63M | 22.02M | 19.64M | 21.62M | 0.15M | 34.00M | 56.00M | 26.32M | 580.58M | 749.00M | 494.00M | 42.35M | 45.51M | 48.89M | 48.34M | 38.04M | 41.20M | 39.04M | 39.95M | 34.20M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.73M | 6.80M | 6.54M | 6.66M | 6.31M | 7.05M | 7.71M | 7.71M | 8.05M | | 9.85M | 9.71M | 8.04M | 7.58M | 8.00M | 8.12M | 7.23M | 6.88M | 6.53M | 13.18M | 12.93M | 13.85M | 15.16M | 1.80M | 1.90M | 1.70M | 2.30M | 2.40M | 2.40M | 2.60M | 3.50M | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.77M | 0.90M | 0.77M | 0.93M | 0.60M | 0.80M | 0.99M | 1.03M | | 1.22M | 1.14M | 1.55M | 1.79M | 2.08M | 2.14M | 2.90M | 10.64M | 9.80M | 11.75M | 11.03M | 11.22M | 12.48M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.22M | 4.43M | 4.72M | 27.78M | 28.66M | 26.97M | 3.92M | 5.13M | | 4.61M | 5.41M | 5.76M | 7.74M | 5.46M | 6.79M | 7.19M | 11.32M | 10.03M | 25.01M | 26.47M | 23.05M | 19.05M | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | 0.11M | | 4.28M | 3.60M | 2.83M | | 13.56M | 12.79M | 11.87M | 12.16M | 35.03M | 36.31M | -1.76M | 35.85M | 45.04M | | 45.10M | 47.73M | 43.74M | 44.02M | 6.90M | 39.92M | 37.26M | 47.60M | 43.26M | 64.53M | 67.33M | 63.90M | 61.43M | 70.75M | 73.90M | 79.36M | 95.96M | 97.66M | 97.48M | 115.05M | 114.08M | 132.46M | 130.98M | 129.48M | 126.35M | 123.39M | 122.30M | 120.46M | 120.72M | 118.21M |
|
Current Deferred Tax Assets
|
| | 1.70M | | | | 1.70M | | | | | | | | 0.57M | | | | 0.39M | | | | 0.24M | | | | | | | 1.06M | | | | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.02M | 0.10M | 0.33M | 0.09M | -0.17M | -0.02M | 0.22M | 0.13M | 0.18M | 0.07M | 0.11M | 0.07M | 0.09M | 0.03M | 0.05M | 0.35M | 0.14M | | 0.07M | 0.08M | 0.53M | | 0.58M | 0.51M | 0.36M | | 1.17M | 1.11M | 0.06M | 5.79M | 4.69M | 4.20M | 2.10M | 6.44M | 3.24M | | 4.46M | 3.31M | 3.18M | 2.94M | 2.82M | 1.69M | 1.96M | 1.03M | 2.31M | 1.78M | 1.30M | 1.25M | 1.35M | 1.64M | 2.04M | 2.06M | 4.60M | 2.48M | 2.38M | 2.75M | 3.25M | 4.75M | 4.43M | 4.44M | 4.12M | 3.59M | 3.75M | 2.77M | 3.57M | 3.33M |
|
Current Assets
|
14.94M | 12.25M | 10.96M | 9.04M | 7.52M | 5.96M | 4.50M | 2.93M | 1.84M | 1.66M | 1.01M | 2.81M | 2.71M | 2.34M | 1.80M | 1.88M | 1.75M | | 1.00M | 0.73M | 10.58M | | 13.83M | 12.04M | 11.25M | | 24.52M | 26.37M | 24.00M | 25.22M | 46.32M | 47.31M | 53.21M | 55.55M | 56.59M | | 63.97M | 65.98M | 60.30M | 62.37M | 56.80M | 55.75M | 52.26M | 67.48M | 65.16M | 95.93M | 91.17M | 97.17M | 92.88M | 98.79M | 105.23M | 109.82M | 129.16M | 134.80M | 137.05M | 155.91M | 152.32M | 185.12M | 185.41M | 187.52M | 181.94M | 172.43M | 174.19M | 169.88M | 173.06M | 170.87M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 4.20M | 5.70M | 6.78M | 6.78M | 7.54M | 7.52M | 8.09M | 9.12M | | 10.77M | 10.95M | 11.12M | 11.15M | 11.23M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.70M | 0.67M | 0.62M | 0.59M | 0.52M | 0.45M | 0.40M | 0.34M | 0.26M | 0.21M | 0.17M | 0.13M | 0.09M | 0.06M | 0.05M | 0.06M | 0.06M | | 0.07M | 0.07M | 0.11M | | 0.15M | 0.17M | 0.15M | | 12.09M | 11.66M | 13.65M | 14.01M | 20.09M | 21.50M | 21.08M | 22.82M | 27.48M | | 28.24M | 27.99M | 24.49M | 23.90M | 23.97M | 22.60M | 22.10M | 25.55M | 24.69M | 31.73M | 31.13M | 31.66M | 32.94M | 35.63M | 37.44M | 40.59M | 52.44M | 64.59M | 63.47M | 67.10M | 65.43M | 79.68M | 78.43M | 82.67M | 82.87M | 81.53M | 80.54M | 78.69M | 77.51M | 76.18M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.17M | 1.17M | | 0.80M | 0.80M | 0.80M | | 39.07M | 39.07M | 39.07M | 36.95M | 36.95M | | 36.95M | 36.95M | 36.95M | 36.95M | 36.95M | 36.95M | 36.95M | 37.58M | 37.58M | 37.75M | 37.75M | 37.75M | 37.75M | 41.47M | 41.47M | 41.47M | 43.65M | 41.09M | 40.78M | 69.51M | 71.39M | 76.64M | 76.64M | 79.13M | 61.15M | 61.15M | 61.15M | 61.15M | 61.15M | 61.15M |
|
Intangibles
|
2.21M | 2.38M | 2.34M | 2.31M | 2.24M | 2.09M | 1.94M | 1.79M | 1.28M | 1.25M | 1.22M | 1.19M | 1.17M | 1.35M | 2.76M | 2.05M | 2.00M | | 2.85M | 3.85M | 3.88M | | 3.07M | 4.44M | 1.50M | 1.50M | 1.46M | 1.40M | 1.34M | 1.96M | 3.36M | 3.46M | 3.48M | 5.34M | 3.99M | | 7.02M | 9.20M | 9.24M | 9.27M | 9.31M | 4.62M | 2.90M | 2.90M | 2.92M | 2.90M | 2.90M | 2.90M | 2.90M | 6.93M | 4.41M | 4.20M | 4.99M | 3.84M | 3.59M | 28.64M | 24.12M | 28.16M | 26.94M | 26.36M | 25.10M | 23.85M | 22.59M | 21.34M | 20.08M | 18.82M |
|
Goodwill & Intangibles
|
2.21M | 2.38M | 2.34M | 2.31M | 2.24M | 2.09M | 1.94M | 1.79M | 1.28M | 1.25M | 1.22M | 1.19M | 1.17M | 1.35M | 2.76M | 2.05M | 2.00M | | 2.85M | 3.85M | 3.88M | | 4.24M | 5.61M | 5.48M | 1.50M | 2.26M | 2.20M | 2.14M | 1.69M | 3.03M | 41.93M | 41.85M | 41.15M | 43.61M | 43.61M | 43.61M | 46.15M | 43.30M | 42.79M | 42.66M | 41.57M | 39.85M | 40.48M | 40.50M | 40.65M | 40.65M | 40.65M | 40.65M | 48.41M | 45.88M | 45.67M | 48.64M | 44.94M | 44.37M | 98.15M | 95.51M | 104.80M | 103.58M | 105.49M | 86.25M | 85.00M | 83.74M | 82.49M | 81.23M | 79.98M |
|
Long-Term Deferred Tax
|
1.19M | 0.27M | | | | | | | | | | | | | 14.91M | | | | -2.30M | | | | 9.60M | | | | | | 12.25M | 12.52M | 11.76M | 10.66M | 9.50M | 9.00M | 5.59M | | 3.79M | 3.22M | 2.69M | 2.53M | 2.01M | 4.87M | 4.59M | 4.03M | 2.68M | 1.02M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00M | 0.08M | 0.00M | -0.01M | 0.09M | 0.01M | 0.05M | 0.05M | -0.00M | 0.04M | 0.03M | 0.03M | 0.03M | -0.00M | 0.04M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.03M | | 0.07M | 0.06M | 0.06M | | 0.04M | 0.03M | 0.02M | 0.02M | 0.08M | 0.08M | 0.08M | | 1.29M | 0.54M | 1.09M | 0.28M | 0.75M | 0.26M | 0.25M | 0.09M | 0.05M | 0.05M | 0.09M | 0.22M | 0.59M | 0.46M | 0.58M | 0.73M | 1.34M | 0.80M | 1.04M | 0.65M | 0.82M | 1.74M | 1.59M | 1.24M | 1.58M | 1.45M | 0.79M | 1.46M | 1.56M | 1.24M | 1.50M | 1.46M |
|
Non-Current Assets
|
5.80M | 5.83M | 4.07M | 3.93M | 3.35M | 3.04M | 2.72M | 2.48M | 1.87M | 1.73M | 1.80M | 1.74M | 1.66M | 1.80M | 2.46M | 2.53M | 2.49M | | 2.99M | 2.89M | 2.87M | | 4.46M | 5.84M | 5.70M | | 14.38M | 13.89M | 28.07M | 28.25M | 74.02M | 74.16M | 72.51M | 73.05M | 85.19M | | 77.80M | 75.11M | 71.51M | 69.48M | 68.89M | 66.70M | 84.36M | 91.69M | 90.81M | 101.33M | 99.40M | 99.10M | 105.83M | 112.95M | 113.76M | 115.47M | 133.61M | 143.83M | 142.05M | 209.49M | 207.85M | 251.52M | 248.46M | 249.30M | 225.61M | 223.09M | 219.39M | 217.58M | 213.34M | 218.36M |
|
Assets
|
20.73M | 18.08M | 15.04M | 12.97M | 10.87M | 9.00M | 7.21M | 5.41M | 3.72M | 3.40M | 2.81M | 4.54M | 4.37M | 4.15M | 4.26M | 4.40M | 4.24M | | 3.99M | 3.63M | 13.45M | | 18.29M | 17.88M | 16.95M | | 38.91M | 40.26M | 52.07M | 53.47M | 120.34M | 121.47M | 125.72M | 128.59M | 141.77M | 141.77M | 141.77M | 141.08M | 131.81M | 131.85M | 125.69M | 122.45M | 136.62M | 159.17M | 155.97M | 197.26M | 190.56M | 196.27M | 198.71M | 211.74M | 218.99M | 225.29M | 262.77M | 278.64M | 279.10M | 365.39M | 360.17M | 436.65M | 433.87M | 436.82M | 407.55M | 395.52M | 393.58M | 387.46M | 386.40M | 389.22M |
|
Accounts Payables
|
-0.59M | -0.44M | 0.55M | 0.61M | 0.19M | -0.18M | 0.35M | 0.07M | 0.40M | 0.31M | 0.60M | 0.62M | 0.75M | 0.23M | 1.02M | 1.09M | 0.60M | | 0.52M | 0.52M | 0.40M | | 2.28M | 1.16M | 1.17M | | 6.17M | 7.03M | 0.56M | 5.40M | 9.02M | 8.10M | 9.74M | 8.22M | 6.61M | | 1.98M | 14.59M | 12.50M | 11.63M | -2.23M | 14.14M | 5.78M | 9.78M | 9.84M | 9.12M | 8.23M | 10.66M | 10.89M | 10.64M | 9.71M | 14.60M | 17.02M | 10.90M | 7.48M | 12.42M | 14.81M | 25.41M | 26.47M | 31.26M | 31.00M | 28.48M | 28.37M | 25.11M | 27.37M | 27.36M |
|
Notes Payables
|
| | | | | | | | | 1.00M | 1.00M | 0.90M | 0.75M | 0.13M | | | | | | | 0.30M | | | | | | 5.65M | 5.65M | 1.99M | 2.00M | 2.00M | 2.00M | 2.00M | 0.18M | 76.80M | | 76.80M | 0.39M | 0.15M | 1.00M | 0.64M | | 10.00M | 10.00M | 10.00M | 1.30M | | | | 2.00M | | | | 4.00M | | | | | | 42.16M | 42.86M | | | | 18.22M | 18.23M |
|
Payables
|
-0.59M | -0.44M | 0.55M | 0.61M | 0.19M | -0.18M | 0.35M | 0.07M | 0.40M | 1.31M | 1.60M | 1.52M | 1.50M | 0.36M | 1.02M | 1.09M | 0.60M | | 0.52M | 0.52M | 0.69M | | 2.28M | 1.16M | 1.17M | | 11.82M | 12.68M | 2.55M | 7.40M | 11.02M | 10.10M | 11.74M | 8.41M | 83.41M | | 78.78M | 14.98M | 12.65M | 12.63M | -1.59M | 14.14M | 15.78M | 19.78M | 19.84M | 10.41M | 8.23M | 10.66M | 10.89M | 12.64M | 9.71M | 14.60M | 17.02M | 14.90M | 7.48M | 12.42M | 14.81M | 25.41M | 26.47M | 73.42M | 73.86M | 28.48M | 28.37M | 25.11M | 45.59M | 45.58M |
|
Accumulated Expenses
|
2.34M | 0.17M | -0.32M | 0.35M | 1.00M | -0.28M | 0.88M | 0.61M | -0.11M | 0.64M | 0.42M | 0.40M | 0.34M | 0.11M | 0.41M | 0.51M | 0.41M | | 0.30M | 0.26M | 0.43M | | 1.05M | 2.74M | 2.53M | | 2.95M | 3.34M | 4.00M | 6.40M | 6.79M | 5.17M | -0.45M | 8.99M | 15.31M | | 10.18M | 8.57M | 9.47M | 8.86M | 7.56M | 12.98M | 5.13M | 7.94M | 6.72M | 14.82M | 12.90M | 12.26M | 13.34M | 17.05M | 14.30M | 12.12M | 13.69M | 16.49M | 15.12M | 21.46M | 22.75M | 39.12M | 33.18M | 34.77M | 31.74M | 30.55M | 31.16M | 31.23M | 31.83M | 27.54M |
|
Other Accumulated Expenses
|
0.87M | 0.59M | 0.34M | | | | 0.53M | | | | | | | | 0.31M | | | | 0.23M | 0.23M | 0.23M | | 0.39M | 0.49M | 0.38M | | 0.48M | 0.88M | 1.81M | 2.33M | 6.03M | 4.30M | 1.10M | 1.56M | 0.88M | | 0.26M | 0.24M | 1.86M | 0.70M | 0.22M | 0.56M | 0.16M | 0.34M | 0.19M | 1.13M | 0.69M | 1.97M | 1.25M | 2.64M | 1.83M | 1.56M | 3.07M | 4.00M | 3.25M | 6.14M | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.28M | 0.48M | 0.22M | 1.95M | 1.45M | 1.81M | 2.01M | 20.51M | 21.21M | 23.22M | 48.88M | 42.99M | | 14.09M | 13.96M | 8.36M | 12.28M | 8.60M | 7.90M | 15.99M | 20.94M | 18.07M | 11.99M | 12.07M | 9.88M | 8.10M | 16.05M | 17.55M | 20.03M | 18.42M | 18.93M | 26.06M | 30.29M | 23.69M | 21.22M | 31.40M | 42.19M | 43.82M | 39.59M | 41.42M | 31.84M | 36.28M | 30.90M |
|
Current Leases
|
0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 7.37M | 6.90M | 7.18M | 6.96M | 7.10M | 6.86M | 7.20M | 7.20M | 7.31M | 7.29M | 7.85M | 8.07M | 10.69M | 10.58M | 12.80M | 13.46M | 12.94M | 12.88M | 13.22M | 13.20M | 12.38M | 11.49M | 11.49M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | 0.43M | 0.32M | 0.35M | 0.35M | | 0.35M | 1.01M | | | 0.93M | | | | | 0.74M | 0.81M | 3.50M | 5.95M | 0.88M | 0.73M | 0.73M | 0.40M | | | | | 0.43M | 0.32M | 0.62M | 0.95M | 1.48M | 0.21M | 1.23M | 2.33M | 2.78M |
|
Current Deferred Revenue
|
0.84M | 0.11M | 0.15M | | | | 0.09M | | | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | | 0.55M | 0.64M | 0.54M | | 0.24M | 0.24M | | | | | | | | | 0.45M | 0.35M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.90M | 2.43M | 1.71M | 2.13M | 1.79M | 1.24M | 1.29M | 1.09M | 1.59M | 2.35M | 2.06M | 1.94M | 1.84M | 1.49M | 1.43M | | | | 0.82M | | 1.30M | | 4.33M | 4.18M | 4.18M | | 11.39M | 11.82M | 11.90M | 13.81M | 36.32M | 34.91M | 38.38M | 66.44M | 65.27M | | 36.61M | 37.51M | 30.32M | 32.78M | 28.52M | 35.02M | 47.65M | 58.84M | 53.56M | 57.36M | 52.84M | 55.24M | 56.35M | 64.96M | 62.68M | 56.78M | 57.19M | 56.39M | 58.96M | 75.20M | 73.18M | 103.34M | 106.38M | 130.03M | 129.66M | 121.46M | 124.99M | 103.26M | 110.96M | 101.72M |
|
Capital Leases
|
0.15M | 0.14M | 0.12M | 0.10M | 0.07M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.58M | 0.76M | 0.83M | 1.21M | | | | | | | | | 2.35M | | | 7.80M | 19.57M | 19.63M | 19.93M | 20.00M | 32.98M | 33.02M | 40.95M | 41.68M | 42.20M | 42.24M | 42.27M | 42.27M | 42.28M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.58M | | | 0.39M | | | | 13.46M | | | 70.10M | 2.00M | | | 5.43M | 58.80M | 5.82M | 5.72M | 4.75M | 47.82M | 35.27M | 42.39M | 39.25M | 63.39M | 57.96M | 52.98M | 44.84M | 37.56M | 40.30M | 39.36M | 58.48M | 59.70M | 59.89M | 67.53M | 64.52M | 78.36M | 75.32M | 59.89M | 54.99M | 54.34M | 53.69M | 51.75M | 41.88M | 45.92M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 0.04M | | 0.03M | | | | | | | | | 0.00M | | | 0.44M | 0.50M | 0.48M | | | 0.51M | | | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.40M | -0.44M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | -0.45M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.31M | 0.32M | 2.80M | 4.35M | 5.05M | 5.33M | 8.82M | 8.87M | 12.99M | 13.05M | 11.71M | 10.32M | 8.97M | 6.27M | 5.81M | 10.61M | 11.20M | 9.16M | 8.69M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 16.05M | 18.44M | 36.55M | 26.50M | 25.78M | 25.21M | 27.00M | 28.01M | 27.16M | 31.01M | 30.38M | 29.89M | 39.61M | 50.17M | 71.09M | 70.14M | 64.95M | 50.11M | 59.78M | 58.15M | 59.84M | 46.38M | 65.93M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.17M | | 0.08M | | | | 0.33M | | | | | | | | | | | 0.58M | | | 1.21M | 0.65M | 1.11M | 0.42M | 0.32M | 0.73M | 0.40M | 0.41M | 0.41M | | | | 1.00M | 1.61M | 1.48M | 1.22M | 0.85M | 5.97M | 5.79M | 6.67M | 6.66M | 3.88M | 3.15M | 2.47M | 3.94M | 3.98M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.82M | | 1.12M | | 5.14M | 5.06M | 4.65M | | 31.91M | 32.37M | 30.84M | | | | | | | | | 101.75M | | | 82.07M | 87.67M | 100.44M | 122.10M | 116.08M | 152.85M | 141.57M | 138.32M | 130.72M | 136.66M | | | 163.81M | 179.86M | 179.24M | 260.93M | 255.11M | 331.28M | 332.20M | 337.44M | 328.00M | 318.37M | 301.50M | 290.74M | 287.15M | 289.95M |
|
Total Liabilities
|
3.05M | 2.57M | 1.83M | 2.23M | 1.86M | 1.30M | 1.33M | 1.12M | 1.59M | 2.35M | 2.06M | 1.94M | 1.84M | 1.49M | 1.43M | 1.60M | 1.01M | | 0.82M | 0.78M | 1.30M | | 5.22M | 5.06M | 4.65M | | 32.24M | 32.37M | 30.84M | 29.27M | 91.33M | 90.55M | 93.11M | 95.01M | 96.87M | 102.32M | 102.30M | 102.32M | 90.80M | 90.64M | 83.28M | 88.32M | 101.56M | 122.52M | 116.39M | 153.59M | 141.98M | 138.72M | 131.13M | 136.66M | 137.34M | 130.35M | 164.80M | 181.47M | 180.72M | 262.16M | 255.96M | 337.25M | 338.00M | 344.11M | 334.66M | 322.25M | 304.65M | 293.21M | 291.10M | 293.93M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.28M | 0.48M | 0.62M | 1.95M | 1.45M | 1.81M | 15.47M | 20.51M | 21.21M | 93.33M | 50.88M | 42.99M | | 19.51M | 72.76M | 14.18M | 18.01M | 13.35M | 55.72M | 51.26M | 63.33M | 57.33M | 75.38M | 70.03M | 62.86M | 52.94M | 53.61M | 57.86M | 59.39M | 76.89M | 78.64M | 85.95M | 97.82M | 88.21M | 99.58M | 106.72M | 102.07M | 98.81M | 93.93M | 95.11M | 83.59M | 78.16M | 76.82M |
|
Common Equity
|
17.68M | 15.51M | 13.21M | 10.75M | 9.01M | 7.70M | 5.88M | 4.29M | 2.12M | 1.04M | 0.75M | 2.60M | 2.53M | 2.65M | 2.83M | 2.80M | 3.24M | | 3.17M | 2.85M | 12.16M | | 13.07M | 12.82M | 12.29M | | 6.67M | 7.90M | 21.23M | 24.20M | 29.01M | 30.92M | 32.62M | 32.90M | 35.29M | 39.45M | 39.50M | 38.76M | 41.01M | 41.21M | 42.41M | 34.13M | 34.62M | 36.65M | 39.58M | 43.67M | 48.59M | 57.55M | 67.58M | 75.08M | 81.64M | 94.94M | 98.41M | 97.61M | 98.83M | 103.68M | 104.65M | 99.40M | 95.87M | 92.71M | 72.89M | 73.28M | 88.93M | 94.26M | 95.30M | 95.29M |
|
Shareholder's Equity
|
| | 13.21M | | | | 5.88M | | | 1.04M | 0.75M | 2.60M | 2.53M | 2.65M | 2.83M | 2.80M | 3.24M | | 3.17M | 2.85M | 12.16M | | 13.07M | 12.82M | 12.29M | | 6.67M | 7.90M | 21.23M | 24.20M | 29.01M | 30.92M | 32.62M | 32.90M | 35.29M | 39.45M | 39.50M | 38.76M | 41.01M | 41.21M | 42.41M | 34.13M | 34.62M | 36.65M | 39.58M | 43.67M | 48.59M | 57.55M | 67.58M | 75.08M | 81.64M | 94.94M | 98.41M | 97.61M | 98.83M | 103.68M | 104.65M | 99.40M | 95.87M | 92.71M | 72.89M | 73.28M | 88.93M | 94.26M | 95.30M | 95.29M |
|
Liabilities and Shareholders Equity
|
20.73M | 18.08M | 15.04M | 12.97M | 10.87M | 9.00M | 7.21M | 5.41M | 3.72M | 3.40M | 2.81M | 4.54M | 4.37M | 4.15M | 4.26M | 4.40M | 4.24M | | 3.99M | 3.63M | 13.45M | | 18.29M | 17.88M | 16.95M | | 38.91M | 40.26M | 52.07M | 53.47M | 120.34M | 121.47M | 125.72M | 128.59M | 141.77M | 141.77M | 141.77M | 141.08M | 131.81M | 131.85M | 125.69M | 122.45M | 136.62M | 159.17M | 155.97M | 197.26M | 190.56M | 196.27M | 198.71M | 211.74M | 218.99M | 225.29M | 262.77M | 278.64M | 279.10M | 365.39M | 360.17M | 436.65M | 433.87M | 436.82M | 407.55M | 395.52M | 393.58M | 387.46M | 386.40M | 389.22M |
|
Treasury Shares
|
| | | | | | 0.00M | | | 0.00M | 0.00M | | | | 263.00 | 263.00 | 0.15M | 0.20M | 0.60M | 0.60M | 0.49M | 0.49M | 0.45M | 0.41M | 0.05M | 0.38M | 0.38M | 0.05M | 0.12M | 0.03M | 0.03M | 0.03M | 0.08M | 0.04M | 0.02M | 0.03M | 0.03M | 0.14M | 0.00M | 0.19M | 0.04M | 0.12M | 0.30M | 0.02M | 0.47M | 0.24M | 0.02M | 0.01M | 0.01M | 0.01M | 0.53M | 0.01M | | 0.62M | 0.02M | 674.00 | 0.66M | 0.66M | 0.68M | 0.69M | 0.03M | 0.02M | 0.74M | 0.75M | 0.75M | 0.75M |
|
Retained Earnings
|
-2.65M | -4.76M | -7.04M | -9.57M | -11.34M | -12.69M | -14.50M | -16.23M | -18.55M | -19.69M | -20.01M | -20.20M | -20.46M | -20.74M | -21.58M | -22.65M | -25.86M | | -27.33M | -27.74M | -28.72M | | -32.00M | -36.94M | -38.04M | | -46.49M | -45.27M | -31.90M | -35.08M | -33.65M | -31.81M | -29.68M | -28.58M | -26.70M | | -22.70M | -23.34M | -21.12M | -20.65M | -19.17M | -27.36M | -26.37M | -24.49M | -20.90M | -16.43M | -11.02M | -2.28M | 7.66M | 14.77M | 21.31M | 36.67M | 40.14M | 39.51M | 41.35M | 42.91M | 43.97M | 38.28M | 35.00M | 32.14M | 12.27M | 12.77M | 28.63M | 28.06M | 29.06M | 29.00M |
|
Preferred Shares
|
| | | | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 128.00 | 0.01M | 0.01M | 0.01M | 214.00 | 214.00 | | 214.00 | 214.00 | 214.00 | 214.00 | 214.00 | | | | | | | | | | | | | | | | | | | | | | | | | |