|
Cash & Equivalents
|
2.51M | 5.77M | 10.99M | 93.28M | 5.26M | 52.84M | 50.36M | 61.34M | 67.12M | 74.38M | 80.86M | 93.28M | 107.89M | 100.58M | 103.28M | 103.34M | 94.83M | 74.95M | 77.38M | 91.91M | 79.37M | 71.23M | 87.11M | 49.37M | 40.84M | 37.04M | 40.84M | 48.80M | 44.56M | 52.33M | 51.41M | 50.89M | 47.76M | 54.37M | 54.36M | 56.12M | 57.48M | 69.75M | 66.35M | 66.45M | 237.79M | 224.73M | 205.15M | 176.52M | 171.48M | 173.18M | 198.69M | 654.15M | 668.23M | 664.33M | 633.04M | 521.85M | 480.68M | 425.94M | 393.33M | 391.78M | 3.06M | 213.76M | 212.19M | 210.78M | 127.06M | 145.96M | 142.10M | 183.24M | 176.25M | 161.96M | 106.66M |
|
Cash & Current Investments
|
2.51M | 5.77M | 10.99M | 93.28M | 5.26M | 52.84M | 50.36M | 61.34M | 67.12M | 74.38M | 80.86M | 93.28M | 107.89M | 100.58M | 103.28M | 103.34M | 94.83M | 74.95M | 77.38M | 91.91M | 79.37M | 71.23M | 87.11M | 49.37M | 40.84M | 37.04M | 40.84M | 48.80M | 44.56M | 52.33M | 51.41M | 50.89M | 47.76M | 54.37M | 54.36M | 56.12M | 57.48M | 69.75M | 66.35M | 66.45M | 237.79M | 224.73M | 205.15M | 176.52M | 171.48M | 173.18M | 198.69M | 654.15M | 668.23M | 664.33M | 633.04M | 521.85M | 480.68M | 425.94M | 393.33M | 391.78M | 3.06M | 213.76M | 212.19M | 210.78M | 127.06M | 145.96M | 142.10M | 183.24M | 176.25M | 161.96M | 106.66M |
|
Receivables - Net
|
-1.56M | -0.25M | -2.90M | -2.76M | -2.35M | -2.38M | -6.62M | 16.49M | -3.17M | 17.75M | 19.70M | 21.00M | 17.78M | 19.59M | 22.82M | 23.83M | 24.60M | 26.74M | 32.73M | 29.49M | 28.94M | 33.88M | 32.39M | 31.38M | 35.59M | 32.26M | 32.44M | 30.39M | 30.21M | 28.65M | 29.49M | 31.82M | 28.69M | 24.85M | 32.18M | 37.93M | 45.90M | 38.11M | 34.21M | 46.02M | 51.28M | 51.47M | 53.79M | 87.62M | 61.08M | 75.19M | 66.48M | 61.80M | 92.26M | 89.81M | 83.16M | 69.26M | 108.52M | 121.73M | 100.74M | 53.47M | 0.38M | 105.17M | 99.87M | 81.80M | 71.36M | 56.35M | 49.95M | 28.74M | 29.64M | 23.50M | 19.25M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 34.10M | 4.80M | | | | | | | | | | | |
|
Receivables
|
-1.56M | -0.25M | -2.90M | -2.76M | -2.35M | -2.38M | -6.62M | 16.49M | -3.17M | 17.75M | 19.70M | 21.00M | 17.78M | 19.59M | 22.82M | 23.83M | 24.60M | 26.74M | 32.73M | 29.49M | 28.94M | 33.88M | 32.39M | 31.38M | 35.59M | 32.26M | 32.44M | 30.39M | 30.21M | 28.65M | 29.49M | 31.82M | 28.69M | 24.85M | 32.18M | 37.93M | 45.90M | 38.11M | 34.21M | 46.02M | 51.28M | 51.47M | 53.79M | 87.62M | 61.08M | 75.19M | 66.48M | 61.80M | 92.26M | 89.81M | 83.16M | 69.26M | 109.92M | 121.73M | 134.84M | 58.27M | 0.38M | 105.17M | 99.87M | 81.80M | 71.36M | 56.35M | 49.95M | 28.74M | 29.64M | 23.50M | 19.25M |
|
Current Deferred Tax Assets
|
7.54M | 7.54M | 7.65M | 4.78M | 4.99M | 5.23M | 5.33M | 1.53M | 3.65M | 1.20M | 1.57M | 2.34M | 2.42M | 2.46M | 2.59M | 2.62M | 2.53M | 3.76M | 4.03M | 5.43M | 4.36M | 4.10M | 2.63M | 2.58M | 1.24M | 1.80M | 2.67M | 0.46M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.14M | -0.00M | -0.83M | -1.95M | 0.47M | -0.20M | 0.04M | 6.34M | 1.32M | 5.12M | 4.28M | 5.39M | 5.87M | 7.18M | 6.92M | 6.37M | 8.92M | 7.34M | 7.05M | 6.36M | 9.36M | 10.05M | 9.62M | 10.37M | 12.92M | 14.63M | 11.33M | 9.33M | 12.00M | 11.95M | 10.85M | 5.48M | 8.06M | 9.34M | 7.73M | 7.35M | 13.19M | 16.89M | 18.72M | 9.25M | 29.29M | 35.32M | 41.81M | 13.96M | 15.72M | 19.32M | 20.11M | 14.24M | 19.96M | 19.35M | 26.49M | 20.63M | 30.11M | 26.80M | 31.92M | 23.75M | 0.96M | 32.66M | 41.20M | 26.98M | 20.95M | 18.13M | 21.21M | 19.25M | 15.86M | 45.33M | 17.81M |
|
Current Assets
|
39.95M | 42.07M | 50.28M | 60.96M | 67.89M | 70.36M | 71.58M | 85.70M | 93.31M | 98.45M | 106.41M | 122.01M | 133.96M | 129.80M | 135.62M | 136.15M | 130.88M | 112.79M | 121.19M | 133.18M | 122.03M | 119.27M | 131.75M | 93.70M | 90.58M | 91.20M | 92.69M | 94.38M | 91.16M | 96.88M | 95.71M | 92.15M | 88.48M | 92.32M | 95.73M | 102.84M | 116.79M | 124.96M | 136.80M | 121.72M | 318.36M | 311.51M | 300.75M | 278.11M | 248.28M | 267.68M | 285.29M | 748.81M | 780.45M | 773.49M | 742.69M | 636.28M | 619.31M | 574.47M | 525.99M | 533.47M | | 354.27M | 355.40M | 321.71M | 221.34M | 220.44M | 213.26M | 231.22M | 221.75M | 230.80M | 143.72M |
|
Property, Plant & Equipment (Net)
|
7.12M | 8.89M | 8.99M | 9.55M | 10.13M | 11.56M | 12.01M | 12.76M | 12.49M | 13.46M | 13.44M | 13.88M | 13.41M | 13.33M | 16.12M | 17.50M | 18.16M | 17.52M | 18.18M | 17.62M | 17.48M | 17.33M | 18.76M | 19.58M | 20.97M | 22.92M | 22.30M | 24.13M | 24.84M | 23.22M | 24.11M | 28.40M | 29.06M | 29.69M | 32.18M | 34.70M | 36.33M | 38.07M | 39.79M | 43.73M | 48.43M | 58.29M | 66.86M | 76.24M | 82.82M | 91.24M | 91.08M | 106.06M | 111.31M | 115.65M | 118.73M | 124.73M | 131.77M | 133.71M | 135.83M | 126.50M | 9.61M | 127.31M | 123.47M | 119.33M | 117.89M | 106.95M | 105.12M | 100.56M | 98.32M | 95.90M | 93.47M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 3.65M | 4.00M | 2.26M | | 0.90M | | | | | | | | | |
|
Goodwill
|
24.47M | 23.90M | 23.91M | 23.92M | 23.92M | 23.92M | 24.02M | 24.02M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 25.25M | 26.57M | 32.65M | 32.72M | 32.72M | 32.72M | 32.72M | 0.40M | 0.40M | 0.40M | 80.85M | 80.31M | 80.36M | 80.39M | 80.32M | 80.41M | 80.36M | 80.38M | 80.25M | 80.28M | 80.42M | 80.50M | 80.53M | 80.59M | 80.47M | 85.47M | 95.03M | 94.99M | 95.02M | 94.93M | 94.99M | 94.94M | 94.99M | 95.09M | 95.19M | 95.09M | 95.12M | 139.15M | 291.21M | 305.43M | 303.27M | 300.58M | 296.21M | 8.02M | 296.97M | 283.76M | 285.63M | 280.96M | 280.73M | 282.33M | 222.55M | 223.78M | 226.67M | 226.52M |
|
Intangibles
|
3.74M | 3.16M | 3.21M | 2.82M | 2.43M | 2.83M | 2.44M | 2.12M | 1.81M | 1.49M | 1.17M | 1.09M | 1.02M | 14.62M | 12.37M | 15.68M | 15.31M | 14.85M | 14.16M | 13.09M | 12.13M | 12.53M | 14.02M | 32.62M | 30.63M | 28.76M | 26.81M | 24.62M | 23.03M | 21.55M | 20.01M | 16.51M | 15.19M | 13.95M | 12.97M | 12.37M | 12.94M | 12.32M | 13.25M | 13.83M | 52.70M | 12.65M | 12.30M | 11.81M | 11.34M | 11.11M | 11.04M | 10.93M | 11.06M | 10.97M | 18.13M | 85.55M | 90.18M | 86.00M | 81.46M | 78.10M | | 71.50M | 64.78M | 61.62M | 56.01M | 52.96M | 49.90M | 15.07M | 15.46M | 15.55M | 15.52M |
|
Goodwill & Intangibles
|
28.21M | 27.06M | 27.12M | 26.74M | 26.35M | 26.75M | 26.46M | 26.14M | 25.90M | 25.58M | 25.26M | 25.18M | 25.11M | 39.87M | 38.94M | 48.33M | 48.04M | 47.57M | 46.88M | 45.81M | 12.53M | 12.93M | 14.42M | 113.47M | 110.94M | 109.12M | 107.20M | 104.94M | 103.44M | 101.91M | 100.39M | 96.75M | 95.47M | 94.37M | 93.47M | 92.90M | 93.53M | 92.79M | 98.72M | 108.86M | 147.69M | 107.67M | 107.23M | 106.80M | 106.28M | 106.10M | 106.13M | 106.12M | 106.14M | 106.09M | 157.28M | 376.77M | 395.61M | 389.27M | 382.04M | 374.32M | 8.02M | 368.48M | 348.54M | 347.26M | 336.96M | 333.68M | 332.23M | 237.62M | 239.24M | 242.22M | 242.03M |
|
Long-Term Deferred Tax
|
| | | | | | | 3.88M | | 4.02M | 3.89M | 2.83M | 3.38M | 2.37M | 3.62M | 10.04M | 4.00M | 4.40M | 4.75M | 14.07M | 6.90M | 7.40M | 9.06M | 16.16M | 11.28M | 12.65M | 12.82M | 5.57M | 0.99M | 1.10M | 1.08M | 0.77M | 0.79M | 0.79M | 0.70M | 0.75M | 0.79M | 0.82M | 0.73M | 0.71M | 0.71M | 0.71M | 0.72M | 2.18M | 1.93M | 2.11M | 2.19M | 2.03M | 3.62M | 3.60M | 3.53M | 5.03M | 5.19M | 4.60M | 4.57M | 4.42M | 0.72M | 4.84M | 4.49M | 4.53M | 4.47M | 4.44M | 4.55M | 4.41M | 4.42M | 4.48M | 4.49M |
|
Other Non-Current Assets
|
1.22M | 1.49M | 1.62M | 1.79M | 1.95M | 1.79M | 1.98M | 2.01M | 0.12M | 1.82M | 1.60M | 1.55M | 1.56M | 1.55M | 1.47M | 2.42M | 1.50M | 1.42M | 2.33M | 2.23M | 4.95M | 5.03M | 2.34M | 2.30M | 2.32M | 5.46M | 5.40M | 5.41M | 3.97M | 3.96M | 3.97M | 3.96M | 4.00M | 3.80M | 1.50M | 1.60M | 1.62M | 1.79M | 1.82M | 13.36M | 1.82M | 1.88M | 1.85M | 31.96M | 33.61M | 36.14M | 41.09M | 41.02M | 40.85M | 43.46M | 43.70M | 40.67M | 1.69M | 0.41M | 0.41M | 43.80M | 23.09M | 2.68M | 2.14M | 37.40M | 39.33M | 36.86M | 35.82M | 33.60M | 32.20M | 30.30M | 27.25M |
|
Non-Current Assets
|
44.55M | 45.46M | 45.83M | 0.04M | 44.05M | 45.96M | 0.05M | 0.05M | 0.04M | 45.55M | 44.77M | 44.04M | 44.23M | 57.90M | 60.91M | 72.42M | 72.59M | 71.81M | 72.14M | 71.91M | 74.58M | 78.08M | 79.97M | 146.11M | 145.51M | 147.00M | 144.54M | 131.81M | 131.40M | 128.61M | 128.00M | 127.49M | 126.88M | 126.44M | 127.84M | 127.49M | 132.27M | 133.46M | 141.05M | 168.38M | 173.85M | 184.51M | 191.18M | 234.60M | 241.18M | 250.48M | 243.04M | 257.62M | 264.08M | 270.27M | 326.22M | 550.38M | 584.76M | 580.20M | 571.09M | 555.47M | | 544.02M | 518.04M | 513.80M | 503.35M | 483.33M | 478.77M | 376.55M | 374.47M | 373.42M | 367.73M |
|
Assets
|
84.50M | 87.53M | 96.11M | 104.28M | 111.94M | 116.32M | 118.00M | 131.14M | 138.00M | 144.00M | 151.18M | 166.05M | 178.20M | 187.70M | 196.53M | 208.58M | 203.47M | 184.60M | 193.33M | 205.09M | 196.62M | 197.34M | 211.72M | 239.82M | 236.09M | 238.20M | 237.24M | 226.19M | 222.56M | 225.49M | 223.71M | 219.64M | 215.36M | 218.76M | 223.57M | 232.80M | 249.06M | 258.42M | 277.85M | 290.10M | 492.21M | 496.02M | 491.93M | 512.71M | 489.46M | 518.16M | 528.33M | 1,006.43M | 1,044.54M | 1,043.76M | 1,068.91M | 1,186.66M | 1,204.07M | 1,154.67M | 1,097.08M | 1,088.94M | 23.09M | 898.29M | 873.45M | 835.51M | 724.69M | 703.77M | 692.03M | 607.78M | 596.22M | 604.21M | 511.45M |
|
Accounts Payables
|
| | | | | | | 6.42M | | 6.91M | 6.33M | 8.26M | 9.69M | 9.36M | 9.91M | 11.12M | 10.74M | 6.96M | 9.21M | 10.14M | 11.69M | 8.14M | 8.93M | 8.98M | 12.57M | 11.38M | 6.77M | 7.10M | 7.19M | 6.23M | 5.77M | 7.29M | 6.17M | 3.45M | 3.44M | 5.48M | 5.60M | 6.21M | 6.60M | 8.17M | 7.33M | 8.32M | 9.15M | 12.30M | 10.65M | 10.87M | 9.63M | 14.12M | 13.63M | 8.11M | 14.60M | 16.94M | 26.06M | 22.61M | 11.97M | 25.30M | 2.43M | 8.31M | 14.10M | 13.55M | 14.53M | 13.88M | 17.68M | 15.38M | 15.52M | 11.90M | 6.55M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.10M | 72.25M | 72.39M | | | | | | | |
|
Payables
|
| | | | | | | 6.42M | | 6.91M | 6.33M | 8.26M | 9.69M | 9.36M | 9.91M | 11.12M | 10.74M | 6.96M | 9.21M | 10.14M | 11.69M | 8.14M | 8.93M | 8.98M | 12.57M | 11.38M | 6.77M | 7.10M | 7.19M | 6.23M | 5.77M | 7.29M | 6.17M | 3.45M | 3.44M | 5.48M | 5.60M | 6.21M | 6.60M | 8.17M | 7.33M | 8.32M | 9.15M | 12.30M | 10.65M | 10.87M | 9.63M | 14.12M | 13.63M | 8.11M | 14.60M | 16.94M | 26.06M | 22.61M | 11.97M | 25.30M | 2.43M | 80.40M | 86.34M | 85.95M | 14.53M | 13.88M | 17.68M | 15.38M | 15.52M | 11.90M | 6.55M |
|
Accumulated Expenses
|
| | | | | | | 12.11M | | 10.00M | 10.24M | 12.02M | 11.81M | 14.06M | 14.06M | 17.91M | 16.21M | 19.01M | 20.35M | 25.42M | 20.48M | 26.25M | 29.75M | 37.77M | 31.53M | 32.51M | 36.90M | 34.30M | 25.98M | 29.21M | 32.60M | 40.25M | 31.87M | 36.98M | 37.21M | 48.01M | 38.21M | 39.25M | 41.12M | 50.66M | 35.90M | 45.21M | 50.29M | 62.78M | 44.63M | 65.96M | 100.14M | 99.87M | 96.35M | 97.57M | 105.60M | 104.30M | 106.78M | 120.92M | 118.42M | 129.24M | 4.86M | 109.53M | 123.13M | 97.02M | 75.51M | 68.24M | 75.10M | 66.58M | 57.28M | 71.55M | 59.66M |
|
Other Accumulated Expenses
|
0.00M | 0.00M | 494.00 | 0.36M | 653.00 | 454.00 | 481.00 | 362.00 | 436.00 | | | 0.45M | | 0.38M | 0.34M | 0.86M | 0.78M | 0.45M | | 2.12M | | 2.63M | | | | | | | | | | | | | | | | | | 2.69M | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 1.89M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | 6.44M | 6.01M | 6.60M | 6.56M | 6.20M | 6.29M | 5.72M | 5.10M | 2.71M | 3.26M | 3.38M | 4.86M | 4.10M | 3.22M | 2.16M | | 0.65M | 2.19M | 2.72M | 2.63M | 0.27M | 0.14M | 0.05M | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 5.57M | | 5.55M | 5.85M | 5.38M | 6.47M | 4.34M | 6.75M | 6.53M | 6.75M | 6.05M | 6.78M | 8.75M | 7.62M | 7.32M | 14.02M | 11.99M | 10.22M | 12.35M | 10.30M | 13.86M | 21.89M | 29.45M | 26.45M | 27.14M | 33.09M | 36.62M | 35.69M | 35.56M | 55.48M | 49.51M | 56.12M | 55.02M | 66.21M | 69.36M | 72.11M | 88.75M | 85.87M | 92.09M | 90.36M | 88.85M | 108.42M | 107.67M | 102.91M | 98.81M | 112.32M | 110.59M | 103.22M | 84.49M | | 100.42M | 96.78M | 81.86M | 92.41M | 79.36M | 75.61M | 57.98M | 61.40M | 57.15M | 56.00M |
|
Total Current Liabilities
|
16.67M | 16.84M | 19.51M | 20.96M | 18.96M | 20.10M | 20.25M | 24.10M | 22.55M | 22.47M | 22.42M | 25.66M | 27.98M | 27.77M | 30.72M | 35.56M | 33.70M | 32.02M | 36.34M | 44.30M | 39.78M | 41.71M | 52.71M | 58.75M | 54.31M | 56.24M | 53.97M | 55.26M | 55.06M | 64.90M | 64.82M | 74.68M | 71.13M | 77.05M | 76.34M | 89.06M | 96.19M | 92.83M | 103.84M | 113.85M | 115.67M | 129.33M | 137.57M | 170.43M | 147.72M | 175.12M | 206.42M | 208.55M | 223.48M | 216.06M | 226.36M | 223.43M | 250.02M | 258.23M | 236.84M | 251.56M | | 291.00M | 308.45M | 267.55M | 185.08M | 161.74M | 168.53M | 139.94M | 134.20M | 140.61M | 122.22M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.29M | 173.82M | 176.39M | 179.01M | 181.68M | 184.39M | 187.15M | 538.43M | 547.16M | 556.03M | 565.06M | 574.24M | 734.59M | 735.53M | 736.48M | 737.42M | | 510.55M | 511.06M | 511.56M | 512.08M | 468.67M | 470.30M | 527.07M | 528.86M | 537.87M | 382.41M |
|
Non-Current Deffered Revenue
|
0.03M | 0.41M | 0.45M | 0.51M | 0.53M | 0.63M | 0.59M | 0.51M | 0.42M | 0.83M | 1.08M | 1.15M | 0.98M | 2.86M | 1.15M | 1.26M | 1.26M | 1.48M | 1.27M | 0.47M | | | | | | | | | | | | | | | | | 3.11M | 2.13M | 2.07M | 0.22M | 0.18M | 0.71M | 1.06M | 0.44M | 0.03M | 3.12M | 0.24M | 0.41M | 0.57M | 0.49M | 0.18M | 0.05M | 0.19M | | 0.29M | 0.17M | | 0.30M | 0.39M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.66M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | 8.77M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 3.58M | 3.63M | 4.24M | 5.03M | 3.58M | 3.83M | 4.08M | 4.68M | 0.97M | 1.02M | 1.07M | 7.91M | 1.15M | 1.21M | 1.30M | 23.35M | 1.32M | 1.39M | 1.40M | 66.97M | 1.72M | 1.78M | 2.00M | 2.05M | 2.42M | 2.54M | 2.35M | 36.35M | 0.80M | 2.76M | 2.76M | 32.10M | 3.00M | 3.08M | 3.39M | 3.54M | 3.62M | 3.70M | 3.78M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.57M | 19.90M | 18.34M | 19.47M | 18.81M | 16.92M | 15.61M | 12.90M | 11.30M | 6.00M | 6.70M | 6.10M | 7.70M | 5.30M | 3.92M | 0.68M | | 1.30M | 5.13M | 2.17M | 4.10M | | | | | | |
|
Other Non-Current Liabilities
|
1.22M | 1.49M | 1.62M | 1.68M | 1.83M | 1.68M | 1.87M | 1.89M | 1.98M | 1.82M | 1.60M | 1.55M | 1.56M | 1.55M | 1.47M | 1.51M | 1.50M | 1.42M | 1.40M | 1.26M | 0.85M | 0.89M | 0.77M | 0.73M | 0.72M | 0.74M | 0.59M | 3.27M | 3.15M | 3.15M | 3.25M | 3.15M | 3.04M | 2.95M | 2.75M | 2.77M | 2.68M | 2.58M | 3.97M | 4.21M | 0.32M | 0.20M | 0.22M | 0.07M | 0.08M | 0.10M | 0.11M | 6.30M | 5.41M | 4.46M | 9.79M | 34.72M | 33.71M | 36.45M | 30.92M | 28.64M | | 2.93M | 2.77M | 3.16M | 3.88M | 3.68M | 3.90M | 4.54M | 4.48M | 4.45M | 4.43M |
|
Total Non-Current Liabilities
|
17.04M | 17.25M | 19.96M | 21.47M | 19.50M | 20.73M | 20.83M | 24.61M | 22.98M | 23.30M | 23.50M | 26.81M | 28.95M | 30.63M | 31.87M | 36.82M | 34.96M | 33.51M | 37.60M | 44.77M | 39.78M | 41.71M | 52.71M | 58.75M | 54.31M | 56.24M | 53.97M | 57.62M | 58.64M | 68.52M | 69.06M | 78.02M | 74.71M | 80.88M | 80.43M | 89.97M | 100.26M | 95.98M | 106.98M | 115.17M | 300.85M | 318.50M | 328.65M | 364.10M | 343.00M | 374.75M | 404.52M | 756.19M | 779.11M | 777.61M | 797.00M | 802.50M | 990.01M | 997.46M | 976.65M | 992.21M | | 805.21M | 825.59M | 784.22M | 701.62M | 633.48M | 642.22M | 670.55M | 666.68M | 682.18M | 508.41M |
|
Total Liabilities
|
18.26M | 18.74M | 21.58M | 23.14M | 21.33M | 22.41M | 22.70M | 26.50M | 24.96M | 25.12M | 25.10M | 28.35M | 30.52M | 32.18M | 33.33M | 38.33M | 36.46M | 34.93M | 39.00M | 46.04M | 40.63M | 42.60M | 53.47M | 59.48M | 55.04M | 56.98M | 54.56M | 60.89M | 61.79M | 71.67M | 72.31M | 81.16M | 77.75M | 83.83M | 83.17M | 92.74M | 102.94M | 98.57M | 110.96M | 119.37M | 301.17M | 318.70M | 328.87M | 364.18M | 343.07M | 374.84M | 404.63M | 762.50M | 784.52M | 782.07M | 806.80M | 837.22M | 1,023.73M | 1,033.92M | 1,007.57M | 1,020.85M | 8.77M | 808.14M | 828.36M | 787.38M | 705.50M | 637.16M | 646.12M | 675.09M | 671.16M | 686.63M | 512.84M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 1.89M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
66.24M | 68.79M | 74.54M | 81.14M | 90.61M | 93.92M | 95.30M | 104.64M | 113.04M | 118.88M | 126.08M | 137.70M | 147.68M | 155.51M | 163.20M | 170.24M | 167.01M | 149.67M | 154.33M | 159.05M | 155.99M | 154.74M | 158.24M | 180.34M | 181.05M | 181.22M | 182.68M | 165.31M | 160.76M | 153.82M | 151.40M | 138.48M | 137.61M | 134.93M | 140.40M | 140.06M | 146.12M | 159.85M | 166.90M | 170.73M | 191.04M | 177.32M | 163.06M | 148.53M | 146.39M | 143.31M | 123.69M | 243.93M | 260.02M | 261.69M | 262.11M | 349.44M | 180.35M | 120.75M | 89.51M | 68.09M | | 90.14M | 45.08M | 48.14M | 19.18M | 66.61M | 45.91M | -67.32M | -74.94M | -82.41M | -22.05M |
|
Shareholder's Equity
|
| 0.02M | 0.02M | 81.14M | | | | 104.64M | | 118.88M | 126.08M | 137.70M | 147.68M | 155.51M | 163.20M | 170.24M | 167.01M | 149.67M | 154.33M | 159.05M | 155.99M | 154.74M | 158.24M | 180.34M | 181.05M | 181.22M | 182.68M | 165.31M | 160.76M | 153.82M | 151.40M | 138.48M | 137.61M | 134.93M | 140.40M | 140.06M | 146.12M | 159.85M | 166.90M | 170.73M | 191.04M | 177.32M | 163.06M | 148.53M | 146.39M | 143.31M | 123.69M | 243.93M | 260.02M | 261.69M | 262.11M | 349.44M | 180.35M | 120.75M | 89.51M | 68.09M | | 90.14M | 45.08M | 48.14M | 19.18M | 66.61M | 45.91M | -67.32M | -74.94M | -82.41M | -22.05M |
|
Liabilities and Shareholders Equity
|
84.50M | 87.53M | 96.11M | 104.28M | 111.94M | 116.32M | 118.00M | 131.14M | 138.00M | 144.00M | 151.18M | 166.05M | 178.20M | 187.70M | 196.53M | 208.58M | 203.47M | 184.60M | 193.33M | 205.09M | 196.62M | 197.34M | 211.72M | 239.82M | 236.09M | 238.20M | 237.24M | 226.19M | 222.56M | 225.49M | 223.71M | 219.64M | 215.36M | 218.76M | 223.57M | 232.80M | 249.06M | 258.42M | 277.85M | 290.10M | 492.21M | 496.02M | 491.93M | 512.71M | 489.46M | 518.16M | 528.33M | 1,006.43M | 1,044.54M | 1,043.76M | 1,068.91M | 1,186.66M | 1,204.07M | 1,154.67M | 1,097.08M | 1,088.94M | 23.09M | 898.29M | 873.45M | 835.51M | 724.69M | 703.77M | 692.03M | 607.78M | 596.22M | 604.21M | 511.45M |
|
Treasury Shares
|
| | | 0.02M | | | | 5.72M | | | | 6.04M | | 5.44M | 6.81M | 6.62M | 6.29M | 5.33M | 5.68M | 2.39M | 5.47M | 6.92M | 6.09M | 0.65M | 5.80M | 0.08M | 0.28M | 1.20M | 0.64M | 0.84M | 1.03M | 1.19M | 0.14M | 0.25M | 0.25M | 0.87M | 0.09M | 0.09M | 0.09M | 2.69M | 0.02M | 0.02M | 0.02M | 3.05M | | | | 2.95M | 2.71M | 2.71M | 2.71M | 3.73M | 2.75M | 2.75M | 2.75M | 5.24M | | 2.77M | 2.77M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Retained Earnings
|
-115.92M | -114.79M | -112.52M | -109.43M | -107.30M | -105.68M | -102.92M | -100.17M | -96.94M | -94.75M | -92.01M | -88.14M | -85.01M | -84.87M | -83.27M | -81.78M | -82.01M | -83.84M | -84.57M | -85.28M | -86.07M | -87.28M | -88.42M | -92.63M | -94.68M | -100.04M | -98.11M | -119.07M | -121.73M | -129.50M | -135.38M | -144.94M | -150.62M | -158.15M | -159.41M | -163.13M | -165.66M | -173.98M | -181.03M | -187.49M | -206.38M | -230.37M | -256.24M | -283.56M | -321.29M | -339.92M | -378.63M | -391.88M | -413.08M | -434.20M | -467.01M | -516.86M | -531.98M | -607.39M | -650.64M | -692.36M | | -763.06M | -816.37M | -856.99M | -892.62M | -850.82M | -879.13M | -991.26M | -1005.39M | -1021.10M | -1012.39M |