|
Cash & Equivalents
|
1.50M | 1.42M | 1.24M | 1.07M | 4.63M | 2.96M | 2.41M | 0.85M | 0.41M | 0.72M | 0.67M | 0.14M | 0.31M | 1.30M | 0.84M | 0.38M | 0.74M | 0.98M | 0.75M | 0.54M | 0.52M | 0.44M | 0.40M | 0.45M | 0.49M | 0.39M | 0.29M | 0.42M | 0.92M | 0.43M | 0.93M | 0.67M | 1.46M | 0.61M | 0.72M | 0.52M | 0.51M | 0.61M | 0.51M | 0.20M | 2.95M | 1.41M | 1.16M | 2.19M | 24.66M | 138.92M | 42.42M | 47.04M | 21.24M | 18.52M | 20.82M | 24.60M | 22.22M | 35.49M | 22.00M | 32.70M | 14.43M | 21.43M | 38.04M | 19.30M | 6.21M | 21.74M |
|
Cash & Current Investments
|
1.50M | 1.42M | 1.24M | 1.07M | 4.63M | 2.96M | 2.41M | 0.85M | 0.41M | 0.72M | 0.67M | 0.14M | 0.31M | 1.30M | 0.84M | 0.38M | 0.74M | 0.98M | 0.75M | 0.54M | 0.52M | 0.44M | 0.40M | 0.45M | 0.49M | 0.39M | 0.29M | 0.42M | 0.92M | 0.43M | 0.93M | 0.67M | 1.46M | 0.61M | 0.72M | 0.52M | 0.51M | 0.61M | 0.51M | 0.20M | 2.95M | 1.41M | 1.16M | 2.19M | 24.66M | 138.92M | 42.42M | 47.04M | 21.24M | 18.52M | 20.82M | 24.60M | 22.22M | 35.49M | 22.00M | 32.70M | 14.43M | 21.43M | 38.04M | 19.30M | 6.21M | 21.74M |
|
Receivables - Net
|
| 3.67M | | | 3.71M | 4.07M | 3.35M | 3.33M | 3.67M | 3.37M | 2.00M | 2.44M | 2.78M | 3.62M | 2.40M | 2.73M | 2.65M | 2.56M | 2.84M | 3.03M | 3.23M | 2.90M | 1.59M | 2.63M | 2.50M | 1.65M | 2.45M | 2.72M | 2.06M | 2.53M | 2.27M | 2.73M | 3.21M | 4.13M | 3.67M | 4.15M | 6.26M | 7.18M | 9.50M | 9.11M | 8.31M | 8.68M | 8.94M | 9.34M | 15.49M | 28.36M | 71.95M | 86.46M | 107.72M | 100.07M | 74.59M | 74.01M | 82.77M | 87.38M | 89.85M | 65.76M | 63.87M | 73.56M | 70.14M | 70.94M | 78.75M | 78.22M |
|
Receivables - Other
|
| 1.30M | | | 1.52M | 1.12M | 1.26M | 1.31M | 1.08M | 0.92M | 0.90M | 1.14M | 0.56M | 0.69M | 0.98M | 1.14M | 1.30M | 0.88M | 0.95M | 0.72M | 0.82M | 1.09M | 0.99M | 1.10M | 1.02M | 0.59M | 0.40M | 0.50M | 0.41M | 0.61M | 0.45M | 0.41M | 0.45M | 1.01M | 0.98M | 0.72M | 1.64M | 2.12M | 1.85M | 3.09M | 2.90M | 2.14M | 2.45M | 3.34M | 4.47M | 6.19M | 8.25M | 12.69M | 17.30M | | | | | | | | | | | | 10.00M | 16.96M |
|
Receivables
|
| 4.97M | | | 5.23M | 5.19M | 4.62M | 4.65M | 4.75M | 4.29M | 2.90M | 3.57M | 3.34M | 4.31M | 3.37M | 3.87M | 3.95M | 3.44M | 3.79M | 3.75M | 4.05M | 4.00M | 2.58M | 3.73M | 3.52M | 2.24M | 2.85M | 3.22M | 2.47M | 3.15M | 2.72M | 3.14M | 3.65M | 5.14M | 4.65M | 4.87M | 7.90M | 9.30M | 11.35M | 12.20M | 11.21M | 10.82M | 11.38M | 12.68M | 19.96M | 34.56M | 80.19M | 99.15M | 125.02M | 100.07M | 74.59M | 74.01M | 82.77M | 87.38M | 89.85M | 65.76M | 63.87M | 73.56M | 70.14M | 70.94M | 88.75M | 95.18M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 1.46M | 1.90M | 1.73M | 1.76M | 2.39M | 2.11M | 2.09M | 2.26M | 2.18M | 2.01M | 2.07M | 1.87M | 1.84M | 2.19M | 1.85M | 1.65M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.11M | 0.16M | 0.26M | 17.47M | 0.07M | 0.13M | 16.64M | 17.21M | 17.69M | 17.20M | 15.91M | 14.62M | 15.31M | 11.53M | 10.61M | 10.46M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 4.46M | 4.98M | 4.99M | 4.93M | 4.76M | 4.95M | 4.80M | 4.44M | 4.07M | 4.54M | 4.48M | 4.17M | 4.04M | 4.71M | 4.76M | 5.03M |
|
Inventory
|
| 1.67M | | | 1.65M | 1.64M | 1.86M | 1.85M | 2.13M | 1.66M | 1.70M | 1.65M | 1.48M | 1.38M | 1.45M | 1.51M | 1.53M | 1.56M | 1.97M | 2.00M | 1.83M | 1.47M | 1.43M | 1.42M | 1.48M | 1.45M | 1.37M | 1.12M | 1.06M | 0.91M | 0.93M | 1.00M | 0.96M | 1.37M | 1.17M | 1.10M | 1.33M | 1.29M | 1.24M | 1.41M | 1.65M | 0.88M | 1.04M | 1.03M | 1.13M | 0.74M | 39.71M | 60.39M | 71.90M | 71.44M | 79.86M | 67.80M | 53.92M | 56.10M | 50.64M | 45.41M | 38.68M | 18.17M | 31.56M | 38.04M | 45.07M | 45.74M |
|
Prepaid Assets
|
| 0.56M | | | 0.65M | 0.58M | 0.50M | 0.43M | 0.33M | 0.23M | 0.18M | 0.19M | 0.25M | 0.24M | 0.41M | 0.76M | 0.89M | 0.68M | 0.69M | 0.45M | 0.55M | 0.77M | 0.43M | 0.38M | 0.82M | 0.80M | 0.62M | 0.56M | 0.60M | 0.81M | 0.99M | 0.74M | 0.50M | 0.97M | 1.19M | 1.19M | 1.29M | 1.20M | 1.99M | 1.90M | 1.63M | 2.37M | 2.55M | 2.13M | 2.47M | 3.13M | 23.39M | 34.88M | 38.94M | 42.48M | 33.92M | 40.48M | 35.52M | 33.41M | 26.26M | 36.82M | 32.25M | 50.25M | 29.66M | 42.00M | 43.53M | 48.89M |
|
Current Assets
|
| 8.63M | | | 12.18M | 10.37M | 9.40M | 7.79M | 7.24M | 6.89M | 5.45M | 5.56M | 5.37M | 7.23M | 6.07M | 6.52M | 7.12M | 6.66M | 6.89M | 6.40M | 6.67M | 6.68M | 4.85M | 5.98M | 6.31M | 4.88M | 5.13M | 5.32M | 5.05M | 5.31M | 5.57M | 5.55M | 6.58M | 8.06M | 7.74M | 7.68M | 10.82M | 12.42M | 14.88M | 15.50M | 17.28M | 15.30M | 15.96M | 17.87M | 48.06M | 189.02M | 174.26M | 225.58M | 234.78M | 232.98M | 212.53M | 210.65M | 203.14M | 213.80M | 190.69M | 180.68M | 149.23M | 163.41M | 171.42M | 173.66M | 175.59M | 194.59M |
|
Buildings
|
| | | | | 21.43M | | | | 21.28M | | | | 21.25M | | | | 21.37M | | | | 21.35M | | | | | | | | | | | | 22.19M | | | | 22.42M | | | | 29.81M | | | | 40.17M | | | | 110.57M | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.49M | | | | 0.04M | | | | 0.09M | | | | 0.01M | | | | 0.83M | | | | | | | | | | | | 0.56M | | | | 6.01M | | | | 0.72M | | | | 3.73M | | | | 40.52M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.53M | | | | 0.91M | | | | 0.91M | | | | 0.91M | | | | 0.92M | | | | | | | | | | | | 1.03M | | | | 1.05M | | | | 1.75M | | | | 2.28M | | | | 20.02M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 19.44M | | | 20.52M | 20.40M | 20.75M | 20.33M | 20.02M | 18.63M | 18.17M | 17.74M | 17.33M | 16.91M | 16.56M | 16.27M | 16.18M | 15.95M | 15.70M | 15.45M | 15.55M | 15.99M | 15.80M | 15.94M | 16.09M | 16.14M | 15.87M | 15.54M | 15.21M | 14.96M | 14.74M | 14.62M | 14.74M | 16.61M | 16.76M | 17.79M | 21.06M | 22.83M | 27.04M | 27.73M | 28.59M | 28.73M | 29.32M | 29.35M | 44.68M | 47.98M | 132.82M | 153.18M | 187.49M | 186.20M | 187.95M | 188.50M | 189.09M | 191.07M | 191.54M | 191.42M | 189.70M | 188.33M | 182.28M | 181.16M | 182.34M | 180.73M |
|
Goodwill
|
| 1.38M | | | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 3.07M | 3.07M | 3.07M | 3.62M | 3.62M | 6.62M | 4.37M | 4.37M | 4.37M | 4.37M | 4.37M | 50.62M | 51.93M | 451.81M | 456.63M | 397.34M | 157.82M | 393.83M | 396.66M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M | 94.29M |
|
Intangibles
|
| 0.08M | | | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 3.15M | 3.06M | 2.97M | 2.88M | 2.78M | 4.61M | 4.41M | 4.26M | 4.10M | 3.95M | 24.34M | 24.23M | 215.13M | 274.39M | 311.63M | 345.89M | 338.46M | 326.26M | 317.55M | 308.43M | 300.35M | 291.33M | 282.54M | 274.40M | 264.77M | 256.59M | 248.93M | 240.20M |
|
Goodwill & Intangibles
|
| 1.47M | | | 1.44M | 1.44M | 1.43M | 1.42M | 1.41M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 6.39M | 6.23M | 6.13M | 6.58M | 6.50M | 9.40M | 8.97M | 8.78M | 8.63M | 8.47M | 8.32M | 74.95M | 76.16M | 666.94M | 731.02M | 708.97M | 503.71M | 732.29M | 722.92M | 411.84M | 402.71M | 394.64M | 385.62M | 376.83M | 368.68M | 359.05M | 350.88M | 343.22M | 334.48M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.12M | | | 0.11M | 0.07M | 0.06M | 0.08M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.04M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.07M | 0.09M | 0.15M | 0.09M | 0.16M | 0.08M | 0.09M | 0.18M | 18.00M | 5.39M | 5.85M | 7.43M | 7.52M | 6.51M | 6.96M | 9.34M | 10.08M | 10.64M | 10.86M | 13.61M | 11.77M | 11.33M | 13.52M | 13.67M | 14.96M |
|
Non-Current Assets
|
| 21.11M | | | 22.13M | 21.97M | 22.29M | 21.89M | 21.54M | 20.08M | 19.61M | 19.23M | 18.80M | 18.36M | 18.05M | 17.73M | 17.73M | 17.12M | 16.86M | 16.60M | 16.69M | 17.14M | 16.93M | 17.06M | 17.20M | 16.25M | 15.99M | 15.67M | 15.35M | 15.11M | 14.96M | 14.85M | 14.97M | 23.21M | 23.17M | 24.10M | 27.83M | 29.56M | 46.04M | 46.16M | 46.44M | 46.29M | 46.84M | 46.70M | 128.68M | 132.84M | 829.63M | 913.84M | 933.00M | 186.20M | 187.95M | 188.50M | 651.70M | 642.73M | 644.82M | 634.70M | 625.36M | 617.95M | 601.49M | 592.31M | 584.15M | 576.52M |
|
Assets
|
| 29.74M | | | 34.31M | 32.35M | 31.68M | 29.68M | 28.78M | 26.98M | 25.06M | 24.79M | 24.18M | 25.60M | 24.12M | 24.25M | 24.86M | 23.77M | 23.75M | 23.01M | 23.36M | 23.82M | 21.77M | 23.04M | 23.51M | 21.13M | 21.12M | 20.99M | 20.39M | 20.42M | 20.53M | 20.40M | 21.55M | 31.27M | 30.90M | 31.78M | 38.64M | 41.98M | 60.92M | 61.67M | 63.72M | 61.59M | 62.80M | 64.57M | 176.74M | 321.86M | 1,003.89M | 1,139.42M | 1,167.78M | 962.90M | 871.06M | 868.67M | 854.83M | 856.53M | 835.51M | 815.38M | 774.59M | 781.36M | 772.91M | 765.97M | 759.74M | 771.11M |
|
Accounts Payables
|
| 1.91M | | | 1.70M | 1.76M | 2.64M | 2.56M | 2.52M | 3.93M | 4.00M | 3.66M | 3.85M | 3.58M | 3.21M | 3.36M | 3.37M | 2.67M | 2.90M | 2.55M | 2.45M | 1.74M | 2.46M | 3.30M | 3.95M | 2.96M | 3.05M | 1.80M | 1.66M | 2.05M | 1.73M | 1.84M | 2.09M | 3.19M | 3.07M | 3.52M | 4.49M | 4.94M | 5.59M | 4.60M | 3.20M | 3.20M | 3.63M | 3.97M | 4.72M | 6.16M | 28.14M | 30.80M | 31.35M | 28.70M | 28.15M | 30.11M | 30.50M | 32.56M | 30.72M | 28.38M | 28.32M | 33.53M | 24.95M | 32.21M | 45.37M | 48.53M |
|
Payables
|
| 1.91M | | | 1.70M | 1.76M | 2.64M | 2.56M | 2.52M | 3.93M | 4.00M | 3.66M | 3.85M | 3.58M | 3.21M | 3.36M | 3.37M | 2.67M | 2.90M | 2.55M | 2.45M | 1.74M | 2.46M | 3.30M | 3.95M | 2.96M | 3.05M | 1.80M | 1.66M | 2.05M | 1.73M | 1.84M | 2.09M | 3.19M | 3.07M | 3.52M | 4.49M | 4.94M | 5.59M | 4.60M | 3.20M | 3.20M | 3.63M | 3.97M | 4.72M | 6.16M | 28.14M | 30.80M | 31.35M | 28.70M | 28.15M | 30.11M | 30.50M | 32.56M | 30.72M | 28.38M | 28.32M | 33.53M | 24.95M | 32.21M | 45.37M | 48.53M |
|
Accumulated Expenses
|
| 1.85M | | | 1.75M | 1.76M | 1.90M | 2.13M | 2.04M | 2.07M | 1.28M | 1.42M | 1.25M | 1.69M | 1.54M | 1.66M | 1.33M | 1.84M | 1.34M | 1.30M | 1.07M | 1.71M | 0.98M | 1.30M | 0.82M | 1.12M | 1.31M | 1.29M | 1.19M | 1.20M | 1.38M | 1.28M | 1.12M | 1.57M | 1.89M | 1.23M | 2.50M | 2.66M | 3.40M | 2.32M | 3.06M | 2.86M | 1.60M | 2.93M | 4.74M | 8.97M | 23.52M | 20.69M | 28.49M | 35.80M | 28.58M | 30.96M | 23.45M | 25.78M | 23.44M | 31.10M | 28.06M | 28.22M | 25.50M | 26.60M | 35.92M | 44.72M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 8.07M | 0.16M | 3.12M | | | | | | | | | | | | | |
|
Short term Debt
|
| 1.85M | | | 1.50M | 1.35M | 6.39M | 6.20M | 6.01M | 1.44M | 5.68M | 5.55M | 5.40M | 1.42M | 5.21M | 4.95M | 0.85M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 4.26M | 4.06M | 3.86M | 3.66M | 3.46M | 3.39M | 0.26M | 0.22M | 0.23M | 0.23M | 0.23M | 0.91M | 0.92M | 0.93M | 1.05M | 1.11M | 1.15M | 1.92M | 4.33M | 5.99M | 6.88M | 8.32M | 14.75M | 9.66M | 5.22M | 5.34M | 4.99M | 15.00M | 7.55M | 4.02M | 3.81M | 7.95M | 8.41M | 380.36M | 378.55M | 3.54M | 3.04M | 7.15M | 6.21M | 402.12M |
|
Current Leases
|
| 0.52M | | | 0.61M | 0.61M | 0.60M | 0.55M | 0.49M | 0.33M | 0.28M | 0.26M | 0.26M | 0.27M | 0.27M | 0.28M | 0.29M | 0.28M | 0.27M | 0.26M | 0.26M | 0.23M | 0.17M | 0.11M | 0.15M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.09M | 0.05M | 0.02M | 0.02M | | 4.62M | 4.60M | 4.56M | 4.73M | 4.69M | 4.66M | 1.92M | 1.96M | 5.67M | 5.36M | 6.15M | 7.98M | 8.47M | 10.06M | 10.76M | 10.28M | 11.11M | 11.41M | 11.44M | 11.77M | 9.51M | 8.99M | 8.85M | 6.90M |
|
Current Taxes
|
| 0.03M | | | 0.02M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 4.58M | | | 4.43M | 3.57M | 3.59M | 3.68M | 3.63M | 3.01M | 2.33M | 2.67M | 2.38M | 2.81M | 2.89M | 3.09M | 3.32M | 2.99M | 3.10M | 3.48M | 3.01M | 3.41M | 2.72M | 3.08M | 3.41M | 3.11M | 3.77M | 3.76M | 3.27M | 2.98M | 3.26M | 3.11M | 4.39M | 4.92M | 5.32M | 5.58M | 6.52M | 6.73M | 9.58M | 10.87M | 11.14M | 11.39M | 13.63M | 15.19M | 19.97M | 26.61M | 32.01M | 38.51M | 38.22M | 29.42M | 30.15M | 18.43M | | | | | | | | | | |
|
Total Current Liabilities
|
| 11.98M | | | 10.76M | 11.13M | 16.39M | 16.23M | 15.97M | 12.60M | 15.64M | 15.63M | 14.42M | 11.03M | 14.88M | 14.29M | 9.96M | 9.47M | 9.45M | 8.75M | 7.93M | 9.30M | 11.53M | 13.08M | 13.81M | 13.47M | 13.45M | 12.92M | 7.86M | 7.72M | 7.86M | 7.73M | 8.99M | 11.80M | 11.81M | 12.20M | 16.03M | 17.50M | 27.62M | 29.05M | 29.45M | 31.64M | 34.56M | 36.07M | 47.06M | 55.11M | 107.08M | 132.43M | 146.46M | 164.10M | 136.13M | 132.45M | 121.23M | 132.19M | 109.49M | 492.93M | 485.07M | 119.04M | 109.12M | 115.41M | 136.60M | 556.78M |
|
Capital Leases
|
| 0.62M | | | 1.29M | 1.07M | 1.12M | 1.05M | 1.06M | 0.74M | 0.69M | 0.61M | 0.54M | 0.47M | 0.40M | 0.33M | 0.36M | 0.30M | 0.23M | 0.17M | 0.10M | 0.07M | 0.06M | 0.05M | 0.23M | 0.20M | 0.17M | 0.13M | 0.10M | 0.07M | 0.04M | 0.00M | | 0.04M | 0.03M | 0.03M | 0.02M | | 0.02M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 6.48M | | | 6.01M | 5.84M | | | | 5.26M | | | | 4.64M | | | 4.65M | 4.45M | 4.26M | 4.06M | 3.86M | 3.67M | | | | | | | 4.21M | 4.16M | 4.10M | 4.05M | 4.00M | 8.55M | 8.31M | 9.27M | 12.26M | 13.77M | 18.80M | 18.65M | 21.13M | 18.83M | 17.21M | 17.93M | 28.70M | 154.21M | 255.40M | 332.27M | 333.77M | 330.68M | 365.64M | 370.04M | 371.75M | 369.80M | 370.93M | 0.28M | 3.90M | 389.80M | 392.98M | 392.39M | 390.34M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.24M | -0.14M | -0.61M | -1.00M | -1.31M | -0.73M | -0.66M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.12M | 0.14M | 0.17M | 0.18M | 0.29M | 0.34M | 29.01M | 36.78M | 49.49M | 106.88M | 57.17M | 54.78M | 48.82M | 96.88M | 44.89M | 39.74M | 32.70M | 87.11M | 24.02M | 22.92M | 21.37M | 76.88M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 3.90M | 3.73M | 3.34M | 3.36M | 3.28M | 6.88M | 6.55M | 18.70M | 18.61M | 22.90M | 32.84M | 26.24M | 32.73M | 42.55M | 39.90M | 49.18M | 48.63M | 47.34M | 51.78M | 51.09M | 49.21M | 48.93M | 51.24M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.03M | 0.05M | 0.04M | 0.05M | 0.03M | 0.05M | 0.05M | 0.04M | 0.01M | 0.01M | | 0.04M | | | | | | | | | | | | | | | | 0.51M | 3.30M | 1.91M | 1.51M | 6.48M | 6.07M | 6.02M | 5.91M | 6.37M | 17.97M | 38.05M | 34.91M | 34.96M | 35.36M | 37.33M | 27.57M | 28.39M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 14.98M | 14.22M | 13.94M | 12.98M | 11.90M | 13.04M | 11.59M | 13.09M | 13.99M | 13.64M | 13.60M | 13.05M | | 11.91M | | | | | | | | | | | | | | | | 216.22M | 410.19M | 520.10M | 552.63M | 596.66M | 585.18M | 590.01M | 573.59M | 581.67M | 563.38M | 570.16M | 557.57M | 575.89M | 567.72M | 570.95M | 588.39M | 606.70M |
|
Total Liabilities
|
| | | | | 18.05M | | | | 18.60M | 16.33M | 16.24M | | 16.14M | 15.28M | 14.62M | 15.02M | 14.24M | 13.97M | 13.02M | 11.93M | 13.09M | 11.61M | 13.13M | 14.04M | 13.67M | 13.61M | 13.06M | 12.17M | 11.95M | 12.00M | 11.78M | 12.98M | 20.38M | 20.16M | 21.49M | 28.31M | 31.27M | 50.55M | 51.74M | 54.49M | 54.00M | 55.34M | 57.49M | 82.98M | 216.73M | 413.48M | 522.01M | 554.14M | 603.13M | 591.25M | 596.03M | 579.50M | 588.04M | 581.35M | 608.22M | 592.48M | 610.86M | 603.08M | 608.27M | 615.95M | 635.09M |
|
Total Debt
|
| 8.33M | | | 7.51M | 7.19M | 6.39M | 6.20M | 6.01M | 6.70M | 5.68M | 5.55M | 5.40M | 6.06M | 5.21M | 4.95M | 5.50M | 5.24M | 5.04M | 4.84M | 4.65M | 4.45M | 4.26M | 4.06M | 3.86M | 3.66M | 3.46M | 3.39M | 4.46M | 4.38M | 4.33M | 4.28M | 4.22M | 9.46M | 9.23M | 10.20M | 13.31M | 14.88M | 19.96M | 20.57M | 25.46M | 24.82M | 24.09M | 26.24M | 43.45M | 163.87M | 260.62M | 337.61M | 338.76M | 345.68M | 373.20M | 374.06M | 375.56M | 377.75M | 379.34M | 380.63M | 382.45M | 393.34M | 396.01M | 399.54M | 396.54M | 402.12M |
|
Common Equity
|
| 10.67M | | | 16.25M | 14.30M | 14.17M | 12.39M | 11.75M | 8.38M | 8.74M | 8.55M | 9.21M | 9.46M | 8.84M | -0.00M | -0.07M | 9.54M | 9.78M | 9.98M | 11.43M | 10.73M | 10.16M | 9.90M | 9.47M | 7.46M | 7.51M | 7.93M | 8.23M | 8.47M | 8.53M | 8.62M | 8.58M | 10.71M | 10.75M | 10.29M | 10.33M | 10.71M | 10.37M | 9.93M | 9.23M | 7.60M | 7.46M | 7.08M | 93.76M | 105.13M | 591.02M | 617.65M | 613.78M | 359.77M | 280.80M | 273.95M | 276.06M | 269.15M | 254.16M | 207.16M | 182.11M | 170.50M | 169.83M | 157.69M | 143.78M | 136.03M |
|
Shareholder's Equity
|
| 10.67M | | | 16.25M | 14.30M | 14.17M | 12.39M | 11.75M | 8.38M | 8.74M | 8.55M | 9.21M | 9.46M | 8.84M | -0.00M | -0.07M | 9.54M | 9.78M | 9.98M | 11.43M | 10.73M | 10.16M | 9.90M | 9.47M | 7.46M | 7.51M | 7.93M | 8.23M | 8.47M | 8.53M | 8.62M | 8.58M | 10.71M | 10.75M | 10.29M | 10.33M | 10.71M | 10.37M | 9.93M | 9.23M | 7.60M | 7.46M | 7.08M | 93.76M | 105.13M | 591.02M | 617.65M | 613.78M | 359.77M | 280.80M | 273.95M | 276.06M | 269.15M | 254.16M | 207.16M | 182.11M | 170.50M | 169.83M | 157.69M | 143.78M | 136.03M |
|
Liabilities and Shareholders Equity
|
| 29.74M | | | 34.31M | 32.35M | 31.68M | 29.68M | 28.78M | 26.98M | 25.06M | 24.79M | 24.18M | 25.60M | 24.12M | 24.25M | 24.86M | 23.77M | 23.75M | 23.01M | 23.36M | 23.82M | 21.77M | 23.04M | 23.51M | 21.13M | 21.12M | 20.99M | 20.39M | 20.42M | 20.53M | 20.40M | 21.55M | 31.27M | 30.90M | 31.78M | 38.64M | 41.98M | 60.92M | 61.67M | 63.72M | 61.59M | 62.80M | 64.57M | 176.74M | 321.86M | 1,003.89M | 1,139.42M | 1,167.78M | 962.90M | 871.06M | 868.67M | 854.83M | 856.53M | 835.51M | 815.38M | 774.59M | 781.36M | 772.91M | 765.97M | 759.74M | 771.11M |
|
Retained Earnings
|
| -3.98M | | | -7.04M | -8.18M | -9.20M | -11.08M | -11.79M | -14.49M | -14.24M | -14.55M | -13.97M | -13.72M | -14.38M | -14.60M | -14.39M | -14.79M | -14.61M | -14.46M | -12.98M | -13.69M | -14.20M | -14.45M | -14.88M | -16.92M | -16.90M | -16.49M | -16.27M | -16.04M | -16.01M | -15.96M | -16.04M | -16.23M | -16.39M | -16.96M | -17.39M | -17.10M | -18.65M | -19.24M | -20.12M | -21.91M | -22.28M | -23.00M | -20.40M | -11.02M | -94.43M | -101.09M | -104.65M | -348.28M | -435.21M | -444.84M | -444.44M | -453.28M | -469.11M | -517.18M | -543.27M | -562.16M | -589.79M | -604.68M | -622.26M | -630.81M |
|
Preferred Shares
|
| | | | 2.13M | 2.13M | 2.13M | 1.94M | 1.69M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 10.00 | 20.00 | 74.00 | 101.00 | 123.00 | 0.13M | 245.00 | 248.00 | 0.26M | 0.24M | | | | 0.55M | | | | 0.94M | | | | 1.53M | | | | 1.88M |