|
Cash & Equivalents
|
7.98M | 7.98M | 7.98M | 5.96M | 5.96M | 10.10M | 18.74M | 11.38M | 10.82M | 0.07M | 0.30M | 0.62M | 8.78M | 0.11M | | 2.65M | | | | 16.54M | 4.37M | | 3.18M | 6.14M | | | | 5.30M | | | | 3.16M | | | | 27.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
7.97M | 8.16M | 8.03M | 7.23M | 0.82M | 0.74M | 2.15M | 2.14M | 5.06M | 2.26M | 0.93M | 0.62M | 0.68M | 0.04M | | | | | | | | 0.55M | -2.67M | | | | | 0.68M | 0.47M | | 0.09M | | 0.10M | 0.13M | 0.13M | | 0.08M | | | 0.00M | 0.15M | | 1.62M | | 0.00M | | | | 0.01M | | | | 0.17M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.96M | 16.14M | 16.01M | 13.18M | 6.78M | 10.83M | 20.89M | 13.52M | 15.88M | 2.33M | 1.23M | 1.24M | 9.46M | 0.15M | | 2.65M | | | | 16.54M | 4.37M | 0.55M | 0.50M | 6.14M | | | | 5.97M | 0.47M | | 0.09M | 3.16M | 0.10M | 0.13M | 0.13M | 27.93M | 0.08M | | | 0.00M | 0.15M | | 1.62M | | 0.00M | | | | 0.01M | | | | 0.17M | | | | | | | | | | | | | | |
|
Receivables - Net
|
1.42M | 14.69M | 7.39M | -10.47M | 3.31M | 8.01M | 16.17M | 95.28M | 0.58M | 99.12M | 99.20M | 143.04M | 112.14M | 97.47M | 121.02M | 190.65M | 134.01M | 123.99M | 147.61M | 163.85M | 133.58M | 145.42M | 0.29M | 134.17M | 94.51M | 75.17M | 63.88M | 74.36M | 59.22M | 50.36M | 46.33M | 80.51M | 61.40M | 50.99M | 64.13M | 107.24M | 84.55M | 60.88M | 72.28M | 83.49M | 77.42M | 64.61M | 65.93M | 87.25M | 59.07M | 48.52M | 55.46M | 52.75M | 65.23M | 55.05M | 75.68M | 84.20M | 84.06M | 73.48M | 77.15M | 79.64M | 73.06M | 57.02M | 60.45M | 53.29M | 58.02M | 50.91M | 70.04M | 53.57M | 64.41M | 57.50M | 55.27M |
|
Receivables - Other
|
-2.20M | -2.39M | 1.71M | 3.05M | -2.27M | 10.44M | 5.27M | 6.44M | -2.79M | 19.12M | 12.28M | 5.97M | 9.92M | 17.20M | 21.14M | 13.34M | 38.98M | 31.00M | 18.53M | 12.10M | 16.45M | 21.91M | | 14.51M | 12.27M | 10.71M | 11.16M | 10.13M | 11.56M | 7.97M | 8.19M | 11.57M | 12.04M | 21.29M | 13.48M | 23.67M | 25.87M | 21.03M | 22.93M | 18.84M | 27.04M | 35.60M | 18.50M | 17.83M | 15.10M | 18.89M | 18.93M | 14.81M | 22.21M | 20.62M | 10.13M | 14.41M | 20.93M | 16.56M | 2.39M | 8.01M | 3.98M | 2.36M | 2.10M | 7.92M | 6.04M | 22.15M | 23.52M | 13.69M | 9.64M | 8.80M | 3.36M |
|
Receivables
|
-0.79M | 12.30M | 9.10M | -7.42M | 1.03M | 18.45M | 21.44M | 101.71M | -2.21M | 118.24M | 111.47M | 149.00M | 122.06M | 114.67M | 142.16M | 204.00M | 172.99M | 154.99M | 166.14M | 175.95M | 150.03M | 167.33M | 0.29M | 148.69M | 106.78M | 85.89M | 75.05M | 84.48M | 70.78M | 58.33M | 54.52M | 92.08M | 73.44M | 72.28M | 77.61M | 130.91M | 110.42M | 81.92M | 95.21M | 102.33M | 104.45M | 100.20M | 84.43M | 105.08M | 74.17M | 67.41M | 74.39M | 67.56M | 87.44M | 75.67M | 85.81M | 98.61M | 104.99M | 90.04M | 79.54M | 87.65M | 77.05M | 59.38M | 62.55M | 61.22M | 64.05M | 73.06M | 93.56M | 67.26M | 74.05M | 66.31M | 58.63M |
|
Raw Materials
|
| | | | | | | | | | | 25.18M | | 43.75M | | | | | | 31.86M | 21.60M | | | 2.15M | | | | 2.01M | | | | 1.95M | | | | 2.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 14.86M | | 12.14M | | | | | | 17.58M | 16.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
9.91M | 7.82M | 2.06M | 35.51M | 1.56M | -13.65M | 51.28M | 52.62M | 2.32M | 63.56M | 80.85M | 93.25M | 81.49M | 83.76M | 116.26M | 95.99M | 71.20M | 93.31M | 106.78M | 94.90M | 94.77M | 113.35M | | 88.72M | 68.56M | 76.56M | 91.80M | 75.87M | 57.90M | 90.64M | 107.48M | 82.63M | 62.05M | 101.70M | 130.62M | 97.25M | 73.89M | 113.10M | 134.06M | 84.27M | 70.54M | 81.22M | 95.97M | 62.54M | 46.83M | 65.67M | 77.72M | 54.12M | 38.72M | 71.36M | 98.14M | 62.12M | 54.28M | 117.84M | 135.64M | 109.80M | 76.62M | 50.87M | 41.70M | 43.82M | 41.41M | 41.60M | 43.04M | 51.71M | 44.42M | 46.12M | 46.87M |
|
Prepaid Assets
|
-0.04M | 0.20M | 1.16M | 1.34M | -1.33M | -1.18M | 2.29M | 2.78M | 3.25M | 1.21M | 0.91M | 4.37M | 2.00M | 2.07M | 1.51M | 2.78M | 3.82M | 6.31M | 9.14M | 7.35M | 7.73M | 11.17M | -0.11M | 6.77M | 6.71M | 7.65M | 6.34M | 5.72M | 4.69M | 5.13M | 4.44M | 3.30M | 3.93M | 4.76M | 3.70M | 4.87M | 6.00M | 5.37M | 4.92M | 5.89M | 7.13M | 9.64M | 8.64M | 5.83M | 6.40M | 9.61M | 9.59M | 8.99M | 8.29M | 6.91M | 10.44M | 12.91M | 10.40M | 29.55M | 17.13M | 13.63M | 8.15M | 6.93M | 7.65M | 9.22M | 10.47M | 10.28M | 12.16M | 11.45M | 11.13M | 9.13M | 11.77M |
|
Current Assets
|
119.75M | 115.47M | 121.93M | 129.27M | 130.43M | 145.80M | 143.73M | 179.73M | 175.68M | 201.98M | 220.12M | 477.94M | 224.22M | 420.37M | 265.41M | 314.92M | 255.35M | 257.11M | 286.49M | 297.48M | 257.80M | 298.72M | 26.95M | 287.75M | 183.02M | 170.41M | 175.34M | 167.82M | 134.88M | 154.24M | 239.89M | 194.00M | 154.12M | 192.88M | 225.88M | 242.66M | 200.10M | 209.32M | 243.72M | 208.04M | 188.19M | 198.82M | 197.51M | 181.36M | 127.47M | 142.73M | 163.78M | 135.63M | 135.58M | 154.62M | 201.17M | 173.69M | 170.16M | 237.49M | 232.36M | 211.13M | 161.87M | 117.23M | 111.95M | 114.31M | 115.98M | 125.00M | 148.81M | 130.48M | 129.65M | 121.60M | 117.32M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | | 3.41M | | | | 6.05M | | | | 10.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
416.82M | -5.07M | -5.05M | 421.92M | -0.10M | 409.98M | 411.72M | 432.18M | 473.79M | 458.49M | 464.85M | 433.26M | 496.95M | 444.10M | 451.88M | 510.38M | 562.73M | 570.53M | 608.54M | 624.38M | 632.43M | 640.40M | 611.77M | 998.28M | 999.84M | 997.15M | 989.94M | 983.24M | 980.48M | 969.08M | 889.41M | 845.68M | 851.36M | 848.64M | 839.67M | 831.93M | 833.24M | 822.83M | 814.29M | 447.83M | 812.88M | 429.24M | 421.97M | 417.20M | 414.32M | 406.11M | 396.32M | 379.87M | 371.07M | 361.12M | 351.46M | 345.47M | 340.61M | 331.58M | 325.88M | 319.29M | 311.28M | 309.28M | 307.11M | 305.79M | 306.54M | 308.35M | 307.78M | 305.45M | 299.94M | 294.82M | 291.77M |
|
Long-Term Investments
|
79.09M | 80.61M | 80.60M | 80.58M | -20.11M | 99.06M | 97.58M | 98.22M | 100.24M | 160.90M | 163.41M | 132.60M | 177.43M | 76.41M | 80.80M | 154.31M | 177.78M | 183.23M | 181.59M | 128.66M | 129.34M | 266.44M | | 134.51M | 134.15M | 133.50M | 132.46M | 132.29M | 131.47M | 130.47M | 129.79M | 129.51M | 129.21M | 128.91M | 128.00M | 128.81M | 130.64M | 141.11M | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | 7.62M | 7.31M | 7.11M | 6.49M | 6.51M |
|
Goodwill
|
37.41M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 8.34M | 37.27M | 8.34M | 8.34M | 19.62M | 19.62M | 19.62M | 19.62M | 23.80M | 23.80M | 23.80M | | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 19.66M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.79M | 17.79M | 17.79M | 17.79M | 17.70M | 17.70M | 17.70M | 17.70M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M |
|
Intangibles
|
| | | | | | | | | | | 9.64M | | | | 6.35M | | | | 1.42M | | | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
37.41M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 37.27M | 17.97M | 37.27M | 8.34M | 8.34M | 25.96M | 19.62M | 19.62M | 19.62M | 25.22M | 23.80M | 23.80M | 0.78M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 19.66M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.79M | 17.79M | 17.79M | 17.79M | 17.70M | 17.70M | 17.70M | 17.70M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41M | 23.93M | 23.68M | 23.42M | 23.14M | 22.40M | 22.22M | 22.25M | 22.18M | 21.50M | 20.83M | 19.82M | 18.90M | 17.52M | 16.21M | 14.39M | 13.21M | 12.52M | 12.06M | 10.20M | 10.53M | 10.17M | 10.04M | 9.95M | 10.16M | 10.10M | 9.26M |
|
Other Non-Current Assets
|
6.83M | 6.22M | 6.13M | 6.12M | 22.93M | 25.27M | 23.46M | 24.58M | 25.85M | 25.07M | 24.24M | 13.33M | 19.11M | 11.60M | 10.92M | 10.24M | 17.74M | 17.18M | 16.47M | 15.66M | 15.19M | 14.19M | 0.12M | 40.49M | 76.35M | 71.65M | 64.90M | | 57.33M | 53.28M | 73.20M | 15.78M | 42.18M | 38.79M | 37.21M | 9.58M | 29.78M | 28.20M | 25.75M | 395.39M | 23.69M | 5.05M | 4.50M | 3.57M | 3.80M | 3.48M | 3.12M | 2.81M | 3.31M | 2.86M | 2.68M | 2.20M | 2.38M | 2.51M | 2.90M | 2.41M | 2.28M | 1.90M | 1.93M | 2.04M | 4.09M | 3.18M | 2.31M | 1.51M | 1.23M | 1.13M | 1.39M |
|
Non-Current Assets
|
-114.79M | -115.47M | -121.93M | -129.27M | -130.43M | -145.80M | -143.73M | 605.74M | 649.50M | 696.30M | 703.76M | 591.16M | 743.45M | 546.49M | 558.38M | 698.08M | 781.01M | 798.99M | 833.71M | 800.44M | 809.81M | 952.04M | 619.42M | 1,253.05M | 1,249.14M | 1,241.10M | 1,226.09M | 1,212.65M | 1,208.08M | 1,187.49M | 1,100.45M | 1,052.36M | 1,055.04M | 1,033.64M | 1,022.17M | 1,010.84M | 1,010.96M | 1,009.44M | 857.33M | 865.59M | 906.88M | 501.69M | 493.62M | 485.79M | 484.73M | 474.25M | 462.56M | 444.01M | 434.63M | 422.26M | 413.07M | 406.17M | 403.95M | 398.68M | 395.63M | 387.72M | 381.00M | 385.59M | 395.95M | 395.06M | 396.09M | 410.08M | 405.94M | 408.03M | 403.76M | 394.03M | 392.81M |
|
Assets
|
4.96M | | | | | | | 785.48M | 825.18M | 898.28M | 923.88M | 1,069.11M | 967.66M | 966.86M | 823.80M | 1,013.00M | 1,036.37M | 1,056.10M | 1,120.20M | 1,097.92M | 1,067.61M | 1,250.76M | 646.37M | 1,540.80M | 1,432.16M | 1,411.51M | 1,401.43M | 1,380.47M | 1,342.96M | 1,341.73M | 1,340.34M | 1,246.36M | 1,209.16M | 1,226.52M | 1,248.05M | 1,253.50M | 1,211.06M | 1,218.77M | 1,101.05M | 1,073.63M | 1,095.07M | 700.51M | 691.13M | 667.16M | 612.20M | 616.98M | 626.34M | 579.64M | 570.21M | 576.88M | 614.24M | 579.86M | 574.11M | 636.16M | 627.99M | 598.85M | 542.88M | 502.82M | 507.90M | 509.38M | 512.08M | 535.08M | 554.76M | 538.51M | 533.41M | 515.63M | 510.12M |
|
Accounts Payables
|
-17.66M | -29.22M | -25.57M | -15.87M | -0.53M | 67.69M | -5.63M | 82.84M | 80.50M | 90.69M | 94.45M | 136.12M | 96.11M | 109.43M | 104.78M | 140.04M | 115.62M | 110.79M | 110.62M | 142.95M | 128.15M | 121.58M | 6.71M | 125.33M | 82.95M | 81.95M | 69.58M | 81.18M | 65.39M | 81.84M | 60.46M | 70.25M | 69.13M | 68.03M | 72.02M | 92.57M | 86.75M | 72.94M | 71.18M | 64.04M | 76.49M | 61.36M | 52.38M | 64.80M | 52.71M | 45.78M | 45.33M | 51.90M | 56.27M | 55.45M | 73.27M | 70.34M | 77.28M | 105.16M | 74.06M | 68.20M | 66.05M | 48.47M | 43.91M | 51.65M | 58.99M | 51.87M | 60.99M | 61.60M | 57.85M | 54.02M | 50.71M |
|
Payables
|
-17.66M | -29.22M | -25.57M | -15.87M | -0.53M | 67.69M | -5.63M | 82.84M | 80.50M | 90.69M | 94.45M | 136.12M | 96.11M | 109.43M | 104.78M | 140.04M | 115.62M | 110.79M | 110.62M | 142.95M | 128.15M | 121.58M | 6.71M | 125.33M | 82.95M | 81.95M | 69.58M | 81.18M | 65.39M | 81.84M | 60.46M | 70.25M | 69.13M | 68.03M | 72.02M | 92.57M | 86.75M | 72.94M | 71.18M | 64.04M | 76.49M | 61.36M | 52.38M | 64.80M | 52.71M | 45.78M | 45.33M | 51.90M | 56.27M | 55.45M | 73.27M | 70.34M | 77.28M | 105.16M | 74.06M | 68.20M | 66.05M | 48.47M | 43.91M | 51.65M | 58.99M | 51.87M | 60.99M | 61.60M | 57.85M | 54.02M | 50.71M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 4.49M | | 11.07M | | 11.04M | 10.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.02M | 0.03M | 0.06M | 0.10M | 0.03M | 0.04M | 0.07M | 10.03M | 0.04M | 9.67M | 14.26M | 11.05M | 12.13M | 9.32M | 11.76M | 9.49M | 13.67M | 6.11M | 18.33M | 20.24M | 15.56M | 18.81M | | 21.80M | 9.00M | 20.34M | 12.85M | 18.53M | 10.31M | 20.66M | 14.80M | 26.72M | 18.32M | 26.69M | 25.71M | 26.34M | 15.23M | 23.09M | 18.88M | 24.38M | 22.15M | 29.16M | 23.68M | 28.79M | 20.28M | 26.50M | 23.15M | 34.41M | 19.48M | 29.39M | 21.70M | 29.85M | 18.72M | 31.51M | 21.02M | 33.07M | 22.11M | 37.25M | 27.69M | 41.50M | 26.06M | 42.18M | 31.16M | 46.88M | 32.83M | 46.88M | 37.14M |
|
Short term Debt
|
4.55M | | | | | | | 0.28M | | 0.39M | | 1.26M | 0.53M | | | 3.21M | | | | | | | -12.42M | | | | 0.36M | | | 0.86M | 0.21M | 3.90M | 0.16M | | | 0.07M | | 0.57M | 2.97M | | 406.65M | 2.07M | | 6.76M | 369.24M | 368.15M | 31.98M | 31.50M | 0.34M | 0.41M | 5.05M | 0.28M | 0.23M | 0.17M | 200.65M | 0.01M | 0.00M | | | | | | | | | | |
|
Current Leases
|
| | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 1.12M | 1.15M | 1.17M | 1.20M | 1.26M | 0.20M | 0.21M | 0.22M | 3.21M | 3.19M | 3.19M | 3.17M | | | | | | | | | | | | | | | | | | | | | 5.41M | | 6.06M | 5.97M | 6.76M | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Taxes
|
16.86M | 4.13M | 2.29M | 13.81M | -0.45M | 14.20M | 14.28M | 6.96M | 4.31M | 17.23M | 14.71M | 74.65M | 14.17M | 12.32M | 7.17M | 10.24M | 5.71M | 3.40M | 2.79M | 2.60M | 3.62M | 6.55M | | 4.87M | 6.49M | 4.75M | 2.94M | 5.74M | 3.10M | 3.86M | 3.88M | 8.47M | 3.29M | 2.70M | 3.31M | 3.17M | 1.08M | 1.27M | 3.65M | 2.13M | 4.10M | 3.37M | 1.47M | 1.47M | 1.30M | 0.50M | 0.47M | 0.56M | 1.21M | 1.94M | 5.47M | 1.82M | 3.40M | 9.76M | 13.78M | 0.67M | 6.27M | 0.45M | 0.46M | 0.65M | 1.72M | 1.37M | 1.31M | 1.28M | 2.55M | 2.13M | 1.28M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.02M | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
117.74M | 99.31M | 108.14M | 106.50M | 94.79M | 107.25M | 107.79M | 124.39M | 128.09M | 147.35M | 175.11M | 262.19M | 154.87M | 148.39M | 156.51M | 178.48M | 160.87M | 147.15M | 149.16M | 176.59M | 165.77M | 169.84M | 19.13M | 163.57M | 110.44M | 120.49M | 103.27M | 119.17M | 89.75M | 116.40M | 113.49M | 117.57M | 99.22M | 105.43M | 110.75M | 134.41M | 113.93M | 111.30M | 106.77M | 111.75M | 524.61M | 110.31M | 88.85M | 107.28M | 448.91M | 446.51M | 104.69M | 119.38M | 78.24M | 88.44M | 107.52M | 104.09M | 101.23M | 147.89M | 310.83M | 110.92M | 95.66M | 88.78M | 80.97M | 100.56M | 93.02M | 98.71M | 94.87M | 115.50M | 96.24M | 107.69M | 97.62M |
|
Capital Leases
|
| | 6.31M | 6.28M | 6.26M | | | 6.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M | | 4.26M | 2.91M | 0.72M | 0.53M | 0.41M | 0.35M | 0.29M | 0.23M | 0.17M | 0.11M | 0.01M | 0.00M | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M |
|
Non-Current Debt
|
| | 306.20M | 304.37M | 293.34M | 303.40M | 313.45M | 372.86M | 344.65M | 428.44M | 439.21M | 458.94M | 433.68M | 452.97M | 255.97M | 474.99M | 520.00M | 565.01M | 648.00M | 658.70M | 643.77M | 692.17M | 12.42M | 888.89M | | | | 865.00M | | | | 808.11M | | | | 812.63M | | | | 656.46M | 377.98M | 596.40M | 606.29M | 569.79M | 165.54M | 176.79M | 541.00M | 484.60M | 513.27M | 517.31M | 547.09M | 498.87M | 483.15M | 489.32M | 342.57M | 512.87M | 475.24M | 436.48M | 439.82M | 421.17M | 430.02M | 439.40M | 469.27M | 437.63M | 451.45M | 427.82M | 441.29M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.50M | | 0.51M | | | | | | | | | | | | | | | | | 23.40M | | | | | | | | | 3.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
8.44M | 8.32M | 8.61M | 8.63M | 8.48M | 8.34M | 8.15M | 8.21M | 8.21M | 7.66M | 7.82M | 9.70M | 7.49M | 7.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.43M | 26.05M | 26.13M | 24.38M | 26.17M | 24.99M | 23.65M | 22.71M | 21.63M | 20.38M | 21.71M | 22.30M | 25.61M | 30.66M | 34.24M | 35.35M | 37.86M | 45.48M | 58.39M | 60.59M | 58.43M | 63.99M | 61.77M | 67.52M | 69.00M | 65.08M | 67.56M |
|
Other Non-Current Liabilities
|
1.64M | 1.47M | 1.48M | 1.49M | 1.48M | 1.44M | 1.11M | 4.10M | 1.95M | 2.60M | 1.74M | 1.09M | 1.60M | 1.06M | 1.07M | 1.56M | 1.56M | 2.05M | 2.24M | 2.22M | 1.98M | 2.02M | -0.58M | 2.67M | 2.33M | 2.27M | 2.19M | 2.22M | 2.51M | 2.55M | 2.44M | 8.68M | 6.00M | 6.05M | 8.43M | 8.22M | 10.81M | 10.84M | 10.72M | 10.04M | 8.95M | 8.75M | 8.84M | 8.91M | 8.91M | 10.00M | 8.75M | 7.07M | 8.54M | 8.63M | 8.72M | 9.23M | 8.86M | 7.34M | 8.32M | 8.23M | 8.85M | 7.48M | 7.97M | 6.58M | 6.92M | 7.59M | 7.35M | 7.94M | 8.87M | 9.50M | 7.44M |
|
Total Non-Current Liabilities
|
430.82M | -11.59M | 423.88M | 5.74M | 396.61M | 418.98M | 429.40M | 506.57M | 486.02M | 585.33M | 622.14M | 730.83M | 596.04M | 608.70M | 412.48M | 653.47M | 680.87M | 712.16M | 797.16M | 835.28M | 809.54M | 862.00M | 289.98M | 1,052.46M | 959.80M | 960.65M | 979.67M | 984.38M | 963.37M | 995.29M | 1,027.00M | 925.68M | 849.95M | 885.78M | 940.75M | 947.04M | 909.07M | 943.22M | 805.45M | 775.15M | 922.32M | 728.88M | 715.66M | 694.44M | 632.79M | 640.79M | 662.05M | 619.44M | 606.00M | 619.35M | 669.67M | 618.67M | 603.23M | 659.67M | 678.88M | 650.06M | 598.70M | 559.09M | 564.91M | 567.42M | 566.65M | 585.36M | 608.75M | 601.01M | 596.17M | 580.32M | 585.41M |
|
Total Liabilities
|
432.46M | -10.12M | 425.37M | 7.23M | 398.09M | 420.42M | 430.51M | 510.67M | 487.96M | 587.93M | 623.88M | 731.92M | 597.64M | 609.76M | 413.55M | 655.03M | 682.43M | 714.21M | 799.40M | 837.50M | 811.52M | 864.02M | 289.39M | 1,055.13M | 962.14M | 962.92M | 981.87M | 986.59M | 965.88M | 997.84M | 1,029.43M | 934.36M | 855.95M | 891.84M | 949.17M | 955.26M | 919.88M | 954.07M | 816.16M | 785.20M | 931.28M | 737.62M | 724.50M | 703.35M | 641.70M | 650.79M | 670.80M | 626.51M | 614.54M | 627.98M | 678.39M | 627.90M | 612.09M | 667.01M | 687.20M | 658.30M | 607.55M | 566.57M | 572.88M | 574.00M | 573.57M | 592.94M | 616.10M | 608.95M | 605.04M | 589.82M | 592.86M |
|
Total Debt
|
4.55M | | 306.20M | 304.37M | 293.34M | 303.40M | 313.45M | 373.14M | 344.65M | 428.83M | 439.21M | 460.20M | 434.21M | 452.97M | 255.97M | 478.20M | 520.00M | 565.01M | 648.00M | 658.70M | 643.77M | 692.17M | | 888.89M | | | 0.36M | 865.00M | | 0.86M | 0.21M | 812.01M | 0.16M | | | 812.70M | | 0.57M | 2.97M | 656.46M | 784.63M | 598.47M | 606.29M | 576.55M | 534.78M | 544.94M | 572.98M | 516.09M | 513.61M | 517.72M | 552.14M | 499.15M | 483.38M | 489.49M | 543.22M | 512.88M | 475.24M | 436.48M | 439.82M | 421.17M | 430.02M | 439.40M | 469.27M | 437.63M | 451.45M | 427.82M | 441.29M |
|
Common Equity
|
232.67M | 228.74M | 221.35M | 264.95M | 307.28M | 297.14M | 283.36M | 274.81M | 317.77M | 310.35M | 300.00M | 337.19M | 370.02M | 357.10M | 410.25M | 357.96M | 353.94M | 341.89M | 320.81M | 260.42M | 256.09M | 386.73M | | 485.67M | 470.02M | 448.59M | 419.57M | 393.88M | 377.08M | 343.89M | 310.91M | 312.01M | 353.21M | 334.68M | 298.88M | 298.24M | 291.19M | 264.70M | 284.88M | 288.43M | 163.79M | -37.11M | -33.37M | -36.20M | -29.50M | -33.81M | -44.46M | -46.87M | -44.33M | -51.10M | -64.16M | -48.04M | -37.98M | -30.85M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M |
|
Shareholder's Equity
|
228.61M | 225.21M | 218.28M | 264.95M | 307.72M | 297.14M | 283.36M | 274.81M | 317.77M | 310.35M | 300.00M | 337.19M | 370.02M | 357.10M | 410.25M | 357.96M | 353.94M | 341.89M | 320.81M | 260.42M | 256.09M | 386.73M | | 485.67M | 470.02M | 448.59M | 419.57M | 393.88M | 377.08M | 343.89M | 310.91M | 312.01M | 353.21M | 334.68M | 298.88M | 298.24M | 291.19M | 264.70M | 284.88M | 288.43M | 163.79M | -37.11M | -33.37M | -36.20M | -29.50M | -33.81M | -44.46M | -46.87M | -44.33M | -51.10M | -64.16M | -48.04M | -37.98M | -30.85M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M |
|
Liabilities and Shareholders Equity
|
4.96M | | | | | | | 785.48M | 825.18M | 898.28M | 923.88M | 1,069.11M | 967.66M | 966.86M | 823.80M | 1,013.00M | 1,036.37M | 1,056.10M | 1,120.20M | 1,097.92M | 1,067.61M | 1,250.76M | 646.37M | 1,540.80M | 1,432.16M | 1,411.51M | 1,401.43M | 1,380.47M | 1,342.96M | 1,341.73M | 1,340.34M | 1,246.36M | 1,209.16M | 1,226.52M | 1,248.05M | 1,253.50M | 1,211.06M | 1,218.77M | 1,101.05M | 1,073.63M | 1,095.07M | 700.51M | 691.13M | 667.16M | 612.20M | 616.98M | 626.34M | 579.64M | 570.21M | 576.88M | 614.24M | 579.86M | 574.11M | 636.16M | 627.99M | 598.85M | 542.88M | 502.82M | 507.90M | 509.38M | 512.08M | 535.08M | 554.76M | 538.51M | 533.41M | 515.63M | 510.12M |
|
Retained Earnings
|
-4.06M | -3.53M | -3.06M | -2.08M | 0.44M | 1.38M | 1.83M | 1.42M | 0.10M | 0.62M | 1.38M | 0.63M | 0.56M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.87M | | | -58.16M | -48.85M | -37.54M | -31.02M | -59.22M | -59.45M | -64.68M | -63.76M | -64.98M | -64.62M | -61.50M | -57.87M | -61.34M | -70.44M | -71.63M | -74.19M | -82.73M |
|
Preferred Equity
|
-11.87M | -23.73M | -35.60M | -47.46M | -13.16M | -27.67M | -42.19M | -56.70M | -14.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.01M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.11M | 0.10M | 0.10M | 0.64M | 0.64M | 0.63M | 0.62M | 0.42M | 0.38M | 0.38M | 0.38M | 0.27M | 0.27M | 0.27M | 0.27M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M |