|
Cash & Equivalents
|
17.86M | 18.60M | 9.70M | 17.29M | 12.35M | 9.70M | 10.94M | 11.66M | 9.65M | 5.52M | 6.87M | 9.23M | 9.03M | 10.64M | 10.25M | 11.64M | 11.10M | 9.96M | 13.17M | 13.66M | 14.73M | 8.02M | 8.38M | 9.05M | 10.46M | 11.33M | 12.06M | 13.20M | 10.82M | 9.92M | 11.95M | 12.50M | 13.17M | 17.73M | 9.39M | 8.26M | 10.96M | 14.10M | 13.16M | 9.82M | 14.79M | 15.61M | 16.97M | 20.16M | 29.07M | 35.69M | 17.95M | 38.07M | 37.50M | 35.98M | 34.11M | 22.78M | 23.58M | 21.02M | 21.16M | 19.97M | 34.95M | 32.35M | 34.72M | 32.66M | 29.35M |
|
Short-term Investments
|
| | | | 0.50M | 0.52M | 0.53M | 0.53M | 1.04M | 1.06M | 0.57M | 0.57M | 0.55M | 0.56M | 0.56M | 0.57M | 0.59M | 0.60M | 0.60M | 0.61M | 0.60M | 0.61M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
17.86M | 18.60M | 9.70M | 17.29M | 12.85M | 10.22M | 11.47M | 12.20M | 10.69M | 6.58M | 7.45M | 9.80M | 9.58M | 11.19M | 10.81M | 12.21M | 11.69M | 10.56M | 13.78M | 14.27M | 15.33M | 8.63M | 9.01M | 9.05M | 10.46M | 11.33M | 12.06M | 13.20M | 10.82M | 9.92M | 11.95M | 12.50M | 13.17M | 17.73M | 9.39M | 8.26M | 10.96M | 14.10M | 13.16M | 9.82M | 14.79M | 15.61M | 16.97M | 20.16M | 29.07M | 35.69M | 17.95M | 38.07M | 37.50M | 35.98M | 34.11M | 22.78M | 23.58M | 21.02M | 21.16M | 19.97M | 34.95M | 32.35M | 34.72M | 32.66M | 29.35M |
|
Receivables - Net
|
| 0.66M | | | 0.84M | 0.78M | 1.22M | 1.72M | 1.46M | 1.74M | 1.71M | 1.86M | 1.88M | 1.38M | 1.14M | 1.88M | 1.50M | 1.06M | 1.28M | 2.63M | 1.44M | 2.15M | 1.94M | 2.09M | 1.33M | 4.37M | 3.72M | 2.53M | 2.31M | 3.19M | 4.11M | 5.22M | 4.97M | 7.32M | 6.70M | 6.70M | 6.12M | 7.41M | 4.25M | 4.68M | 6.65M | 6.77M | 5.33M | 3.63M | 2.46M | 7.57M | 6.01M | 6.26M | 3.96M | 8.51M | 6.02M | 6.75M | 7.43M | 9.85M | 8.62M | 8.78M | 6.79M | 5.83M | 3.52M | 4.17M | 4.61M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 2.00M | 2.60M | | | | | | | | | | | | 1.96M | | | | 2.27M | | | | 1.20M | 0.01M | 0.02M | 0.01M | 0.19M | 1.49M | 1.40M | 1.22M | 0.19M | 2.30M | 2.15M | 1.80M | | 3.23M | 2.77M | 2.34M | 4.14M | 4.30M | 4.15M | 4.10M | 2.06M | 1.65M | 1.96M | 2.01M |
|
Receivables
|
| 0.66M | | | 0.84M | 0.78M | 1.22M | 1.72M | 1.46M | 1.74M | 1.71M | 1.86M | 1.88M | 1.38M | 1.14M | 1.88M | 3.50M | 3.66M | 1.28M | 2.63M | 1.44M | 2.15M | 1.94M | 2.09M | 1.33M | 4.37M | 3.72M | 2.53M | 2.31M | 5.14M | 4.11M | 5.22M | 4.97M | 9.59M | 6.70M | 6.70M | 6.12M | 8.61M | 4.26M | 4.70M | 6.66M | 6.96M | 6.83M | 5.03M | 3.68M | 7.76M | 8.31M | 8.41M | 5.75M | 8.51M | 9.24M | 9.52M | 9.78M | 13.99M | 12.91M | 12.93M | 10.90M | 7.89M | 5.17M | 6.13M | 6.62M |
|
Inventory
|
| 1.08M | | | 1.17M | 1.17M | 1.28M | 1.25M | 1.44M | 1.26M | 1.40M | 1.52M | 1.48M | 1.47M | 1.50M | 1.77M | 1.80M | 1.88M | 2.42M | 2.43M | 2.52M | 2.37M | 2.69M | 2.74M | 2.66M | 2.02M | 2.11M | 2.06M | 2.26M | 2.15M | 2.42M | 2.43M | 2.41M | 2.35M | 2.58M | 2.60M | 2.50M | 2.60M | 2.74M | 2.73M | 2.63M | 2.37M | 2.39M | 2.40M | 2.48M | 2.66M | 3.53M | 3.36M | 3.75M | 3.89M | 4.05M | 4.57M | 4.57M | 4.41M | 4.63M | 4.55M | 4.62M | 4.68M | 4.64M | 4.64M | 4.75M |
|
Current Deferred Tax Assets
|
| 1.50M | | | 2.29M | 5.20M | 4.48M | 3.07M | 3.48M | 3.63M | 3.99M | 4.25M | 4.46M | 4.62M | 4.80M | 4.93M | 5.33M | 5.38M | 5.47M | 7.04M | 3.79M | 3.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.86M | | | 1.29M | 1.02M | 0.60M | 1.59M | 1.51M | 1.12M | 0.58M | 2.40M | 2.30M | 1.67M | 3.47M | 4.01M | 2.90M | 3.79M | 3.49M | 3.34M | 3.15M | 3.78M | 3.68M | 3.15M | 2.54M | 2.90M | 3.43M | 3.19M | 2.22M | 3.83M | 2.81M | 2.65M | 1.69M | 4.91M | 3.60M | 2.10M | 2.09M | 5.45M | 4.15M | 2.81M | 1.75M | 6.49M | 5.35M | 5.02M | 4.06M | 1.93M | 8.24M | 6.88M | 4.47M | 1.50M | 8.61M | 6.87M | 5.03M | 1.94M | 10.98M | 8.39M | 5.46M | 4.43M | 4.23M | 4.07M | 3.21M |
|
Current Assets
|
| 27.77M | | | 21.70M | 19.66M | 19.62M | 20.50M | 19.16M | 14.71M | 15.50M | 20.27M | 20.22M | 20.66M | 22.27M | 29.12M | 27.12M | 23.35M | 27.19M | 30.48M | 27.05M | 16.93M | 18.12M | 17.65M | 17.63M | 29.39M | 28.99M | 26.45M | 27.64M | 26.24M | 27.61M | 29.64M | 31.27M | 36.80M | 26.19M | 22.98M | 23.72M | 35.89M | 32.02M | 27.89M | 29.47M | 31.43M | 30.25M | 38.80M | 43.17M | 52.95M | 39.08M | 60.99M | 56.89M | 51.16M | 53.02M | 41.22M | 40.86M | 37.47M | 45.64M | 42.03M | 52.09M | 47.28M | 47.10M | 45.55M | 45.31M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | 1.60M | | | | 6.40M | | | | 8.90M | | | | 0.02M | | | | 3.40M | | | | 1.50M | | | | 7.70M | | | | 15.00M | | | |
|
Property, Plant & Equipment (Net)
|
| 56.79M | | | 62.51M | 65.89M | 66.06M | 82.36M | 79.82M | 79.94M | 90.91M | 92.93M | 95.36M | | 112.97M | 110.39M | 112.70M | 113.96M | | | | 134.15M | 133.42M | 144.45M | 146.78M | 141.07M | 143.44M | 144.57M | 145.58M | -0.39M | 154.26M | 158.65M | 165.72M | 1.61M | 187.50M | 191.97M | 191.49M | 4.22M | 183.66M | 182.23M | 181.96M | 181.38M | 180.55M | 175.15M | 178.09M | 175.95M | 203.88M | 203.43M | 208.71M | 224.62M | 246.54M | 295.86M | 277.53M | 282.70M | 284.40M | 288.22M | 283.83M | 280.07M | 282.62M | 283.44M | 282.25M |
|
Goodwill
|
| 21.02M | | | 21.41M | 23.55M | 23.55M | 24.08M | 24.04M | 43.42M | 42.99M | 43.99M | 43.99M | 43.99M | 43.99M | 43.99M | 43.99M | 43.37M | 43.42M | 43.42M | 47.32M | 52.57M | 52.64M | 52.64M | 52.64M | 45.85M | 45.92M | 45.92M | 45.17M | 43.87M | 43.87M | 43.87M | 43.87M | 43.59M | 54.73M | 55.27M | 55.27M | 53.63M | 53.63M | 47.11M | 47.11M | 45.69M | 45.69M | 45.69M | 45.44M | 39.38M | 75.07M | 54.48M | 61.40M | 67.77M | 70.19M | 84.05M | 78.68M | 70.77M | 70.77M | 67.86M | 61.91M | 61.91M | 61.91M | 62.52M | 70.24M |
|
Intangibles
|
| 1.14M | | | 0.90M | 1.09M | 0.97M | 0.96M | 0.85M | 50.61M | 1.06M | 53.46M | 54.97M | 1.06M | 0.98M | 0.89M | 0.89M | 0.68M | 10.71M | 10.47M | 10.64M | 5.18M | 55.83M | 55.73M | 55.73M | 51.85M | 52.14M | 52.10M | 76.96M | 72.86M | 74.42M | 74.37M | 74.73M | 69.74M | 77.29M | 76.44M | 76.28M | 74.81M | 75.80M | 74.25M | 73.22M | 73.08M | 73.15M | 73.07M | 73.02M | 67.82M | 125.31M | 125.28M | 130.59M | 144.05M | 143.95M | 156.33M | 181.26M | 179.15M | 178.49M | 172.73M | 170.71M | 163.46M | 162.88M | 167.38M | 166.94M |
|
Goodwill & Intangibles
|
| 63.82M | | | 67.60M | 67.83M | 68.55M | 70.26M | 70.40M | 97.75M | 97.80M | 102.38M | 104.82M | 103.81M | 103.64M | 103.67M | 103.89M | 101.83M | 109.14M | 112.44M | 116.79M | 113.64M | 115.56M | 114.37M | 114.22M | 98.61M | 98.06M | 98.02M | 122.13M | 118.29M | 118.29M | 118.24M | 118.60M | 115.12M | 132.02M | 131.71M | 131.56M | 129.58M | 129.43M | 121.36M | 120.33M | 118.76M | 118.83M | 118.76M | 118.46M | 107.20M | 200.39M | 179.77M | 191.98M | 211.82M | 214.14M | 240.38M | 259.95M | 249.92M | 249.26M | 240.59M | 232.62M | 225.37M | 224.79M | 229.91M | 237.18M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | | | | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 4.85M | | | 2.99M | 1.09M | 1.56M | 1.52M | 1.82M | 2.54M | 3.14M | 3.69M | 4.72M | 3.79M | 3.45M | 3.56M | 3.86M | 3.81M | 2.40M | 2.37M | 2.65M | 2.08M | 2.27M | 1.38M | 1.28M | 2.19M | 2.17M | 2.27M | 2.29M | 1.95M | 1.46M | 1.44M | 1.77M | 2.53M | 1.47M | 1.48M | 1.42M | 1.12M | 1.06M | 0.96M | 0.87M | 0.90M | 0.88M | 0.81M | 0.92M | 1.37M | 1.57M | 1.77M | 2.09M | 1.41M | 1.50M | 1.86M | 1.58M | 1.42M | 1.39M | 1.36M | 1.34M | 1.23M | 2.03M | 1.92M | 3.39M |
|
Non-Current Assets
|
| 63.82M | | | 67.60M | 67.83M | 68.55M | 70.26M | 70.40M | 97.75M | 97.80M | 102.38M | 104.82M | 103.81M | 103.64M | 103.67M | 103.89M | 101.83M | 109.14M | 112.44M | 116.79M | 115.71M | 115.56M | 114.37M | 114.22M | 246.67M | 270.89M | 249.61M | 275.03M | 273.64M | 278.97M | 0.45M | 0.45M | 317.95M | 324.45M | 329.01M | 328.28M | 318.87M | 345.27M | 335.13M | 332.02M | 329.50M | 328.36M | 322.31M | 324.77M | 311.67M | 426.60M | 426.56M | 445.29M | 479.58M | 503.14M | 579.91M | 579.25M | 573.41M | 573.58M | 567.86M | 548.90M | 537.08M | 539.12M | 544.20M | 552.11M |
|
Assets
|
| 148.37M | | | 151.81M | 153.38M | 154.22M | 173.12M | 169.38M | 192.39M | 204.21M | 215.59M | 220.40M | 223.10M | 238.88M | 243.19M | 243.71M | 233.50M | 244.97M | 260.47M | 264.99M | 266.53M | 267.11M | 276.47M | 278.63M | 276.06M | 299.88M | 276.06M | 302.67M | 299.88M | 306.58M | 311.34M | 320.26M | 354.76M | 350.64M | 351.99M | 352.00M | 354.76M | 377.29M | 363.01M | 361.49M | 360.93M | 358.61M | 361.11M | 367.94M | 364.62M | 465.68M | 487.55M | 502.18M | 530.74M | 556.16M | 621.13M | 620.11M | 610.88M | 619.22M | 609.89M | 600.99M | 584.36M | 586.22M | 589.76M | 597.41M |
|
Accounts Payables
|
| 0.70M | | | 0.78M | 1.22M | 1.34M | 1.34M | 1.09M | 1.86M | 1.61M | 2.05M | 2.36M | 1.82M | 1.76M | 1.78M | 1.49M | 2.20M | 2.04M | 3.19M | 2.85M | 2.16M | 1.64M | 2.11M | 1.91M | 1.70M | 2.04M | 2.19M | 1.82M | 2.15M | 2.60M | 1.55M | 2.59M | 2.83M | 2.36M | 3.63M | 2.54M | 3.81M | 3.20M | 2.81M | 3.96M | 4.80M | 3.60M | 4.02M | 4.91M | 4.41M | 5.81M | 6.25M | 5.77M | 5.48M | 5.18M | 7.74M | 7.76M | 6.11M | 5.25M | 5.63M | 5.52M | 5.64M | 5.01M | 5.65M | 5.41M |
|
Payables
|
| 0.70M | | | 0.78M | 1.22M | 1.34M | 1.34M | 1.09M | 1.86M | 1.61M | 2.05M | 2.36M | 1.82M | 1.76M | 1.78M | 1.49M | 2.20M | 2.04M | 3.19M | 2.85M | 2.16M | 1.64M | 2.11M | 1.91M | 1.70M | 2.04M | 2.19M | 1.82M | 2.15M | 2.60M | 1.55M | 2.59M | 2.83M | 2.36M | 3.63M | 2.54M | 3.81M | 3.20M | 2.81M | 3.96M | 4.80M | 3.60M | 4.02M | 4.91M | 4.41M | 5.81M | 6.25M | 5.77M | 5.48M | 5.18M | 7.74M | 7.76M | 6.11M | 5.25M | 5.63M | 5.52M | 5.64M | 5.01M | 5.65M | 5.41M |
|
Accumulated Expenses
|
| 4.30M | | | 3.19M | 2.77M | 2.53M | 6.10M | 4.29M | 4.30M | 6.25M | 8.03M | 6.88M | 5.23M | 7.16M | 8.83M | 7.36M | 9.20M | 7.62M | 17.34M | 13.62M | 10.99M | 9.79M | 8.30M | 10.71M | 15.39M | 12.19M | 10.40M | 10.84M | 11.52M | 11.58M | 11.71M | 10.44M | 11.97M | 11.94M | 9.91M | 9.12M | 14.64M | 13.76M | 8.67M | 10.29M | 14.57M | 13.10M | 12.32M | 11.74M | 10.40M | 18.41M | 15.58M | 12.89M | 11.33M | 18.86M | 20.96M | 17.73M | 16.05M | 26.56M | 22.60M | 20.16M | 20.28M | 20.51M | 18.16M | 21.76M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 2.28M | | | | 2.57M | | | | 3.16M | | 1.96M | 1.46M | 3.81M | 2.63M | 1.34M | 1.48M | 4.94M | 3.19M | 1.70M | 1.04M | 4.41M | 3.43M | 2.40M | 1.67M | 1.36M | 6.79M | | | | | | | | | | | | | | |
|
Short term Debt
|
| 7.88M | | | 6.24M | 5.49M | 5.51M | 5.96M | 6.12M | 6.60M | 6.36M | 6.83M | 7.77M | 8.83M | 12.47M | 13.15M | 13.08M | 12.31M | 9.38M | 8.59M | 11.39M | 9.47M | 9.20M | 8.76M | 13.99M | 9.95M | 9.96M | 12.20M | 16.24M | 17.44M | 14.05M | 12.33M | 12.29M | 19.05M | 14.90M | 10.45M | 16.37M | 15.75M | 14.90M | 14.77M | 17.25M | 16.30M | 15.69M | 16.38M | 13.70M | 6.43M | 9.00M | 11.18M | 12.29M | 11.90M | 13.29M | 21.02M | 23.82M | 22.84M | 19.79M | 25.07M | 28.89M | 18.87M | 17.79M | 19.74M | 18.62M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.55M | 1.59M | 1.63M | 1.66M | 1.69M | 1.72M | 1.78M | 2.29M | 2.31M | 2.73M | 2.79M | 2.85M | 2.95M | 2.92M | 2.98M | 3.04M | 3.10M | 3.16M | 3.29M | 3.01M | 3.07M | 3.25M |
|
Current Taxes
|
| 3.96M | | | 6.14M | 6.83M | 7.54M | 8.37M | 9.10M | 9.85M | 10.74M | 11.64M | 12.34M | 13.04M | 13.77M | 14.64M | 15.40M | 15.49M | 16.25M | 17.06M | 0.94M | 0.83M | 1.65M | 1.25M | | 0.89M | | | | 0.99M | | 1.58M | 2.05M | 1.88M | 1.96M | 2.01M | 1.67M | 3.09M | 3.09M | 2.46M | 2.84M | 2.61M | 2.12M | 2.58M | 2.47M | 2.26M | 2.25M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.26M | | | | 0.20M | | 0.64M | 0.77M | 0.13M | 0.43M | 0.56M | 0.59M | 0.08M | 0.43M | 0.48M | 0.33M | 0.34M | 0.42M | 0.62M | 0.23M | 0.35M | 0.56M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 18.70M | | | 17.61M | 17.69M | 17.90M | 22.38M | 21.00M | 22.85M | 25.18M | 28.67M | 29.39M | 28.91M | 35.21M | 38.41M | 37.33M | 39.19M | 35.30M | 46.17M | 28.80M | 22.62M | 22.28M | 20.42M | 26.61M | 27.04M | 24.19M | 24.79M | 28.90M | 31.11M | 28.23M | 25.59M | 25.32M | 33.84M | 29.20M | 23.99M | 28.04M | 34.21M | 33.38M | 27.80M | 33.08M | 37.30M | 34.04M | 34.41M | 32.06M | 23.02M | 35.51M | 35.31M | 33.68M | 31.50M | 40.19M | 52.67M | 52.24M | 47.98M | 54.64M | 56.40M | 57.72M | 48.08M | 46.32M | 46.62M | 49.04M |
|
Non-Current Debt
|
| 34.80M | | | 30.70M | 30.06M | 28.68M | 41.03M | 37.36M | 56.92M | 64.09M | 68.18M | 68.77M | 69.76M | 75.17M | 71.53M | 69.30M | 58.04M | 60.41M | 62.95M | 72.97M | 84.88M | 85.16M | 92.96M | 86.96M | 95.94M | 95.66M | 90.10M | 109.03M | 106.91M | 111.94M | 114.89M | 118.97M | 121.58M | 138.20M | 139.37M | 130.21M | 127.77M | 126.93M | 125.67M | 125.49M | 125.13M | 119.14M | 116.03M | 113.91M | 118.73M | 152.85M | 166.90M | 175.67M | 190.57M | 197.94M | 224.75M | 220.00M | 216.91M | 214.32M | 206.85M | 216.51M | 219.33M | 217.74M | 221.72M | 222.64M |
|
Preferred Stock Liabilities
|
| | | | | 1.59M | | | 0.55M | 0.21M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 4.37M | | | 3.34M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.30M | 3.30M | 3.33M | 0.14M | 3.24M | 0.14M | 3.01M | 6.68M | 6.36M | 6.12M | 5.86M | 5.70M | 5.36M | 5.25M | 2.58M | 2.54M | 2.57M | 2.52M | 2.48M | 2.47M | 2.42M | 2.39M | -0.10M | -0.04M | -0.04M | -0.01M | -0.16M | -0.17M | -0.23M | -0.32M | -0.41M | -0.55M | -0.61M | -0.59M | -0.60M | -0.61M | -0.59M | -0.55M | 0.49M | -0.08M | -0.12M | -0.18M | -0.26M | -0.24M | -0.26M | -0.25M | -0.25M | -0.21M | -0.25M | -0.24M |
|
Liabilities from Discontinued Operations
|
| 0.59M | | | 0.13M | 0.18M | 0.18M | 0.14M | 0.15M | 0.16M | 0.15M | 0.12M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 15.29M | | | 21.27M | 23.03M | 23.48M | 23.01M | 23.19M | 23.96M | 23.82M | 25.12M | 25.82M | 26.35M | 27.45M | 27.02M | 26.88M | 27.69M | 29.34M | 29.59M | 29.66M | 28.09M | 28.76M | 28.90M | 29.30M | 2.50M | 25.47M | 25.47M | 25.47M | 25.54M | 15.84M | 15.88M | 15.88M | 19.55M | 21.47M | 21.97M | 22.08M | 21.66M | 21.51M | 20.50M | 20.14M | 20.39M | 20.39M | 20.39M | 19.96M | 20.55M | 22.04M | 22.04M | 24.07M | 32.27M | 30.56M | 30.94M | 30.15M | 32.81M | 29.14M | 27.23M | 22.72M | 22.69M | 22.30M | 21.45M | 20.49M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.75M | 26.27M | 25.86M | 25.44M | 25.02M | 24.58M | 24.36M | 24.15M | 35.15M | 35.52M | 36.72M | 36.00M | 35.27M | 36.43M | 35.94M | 35.17M | 34.39M | 33.59M | 32.78M | 30.76M | 27.47M | 26.68M | 28.17M |
|
Other Non-Current Liabilities
|
| 1.24M | | | 0.77M | 0.79M | 0.80M | 0.81M | 0.82M | 0.83M | 0.84M | 0.86M | 0.88M | 0.96M | 0.95M | 0.94M | 1.03M | 0.92M | 0.90M | 0.91M | 4.56M | 2.72M | 2.71M | 2.28M | 2.30M | 2.70M | 0.52M | 0.59M | 0.67M | 1.09M | 1.32M | 1.40M | 1.45M | 1.42M | 1.57M | 1.61M | 1.66M | 1.70M | 0.41M | 0.37M | 0.37M | 0.36M | 0.36M | 0.36M | 0.35M | 0.35M | 0.36M | 0.35M | 0.35M | 0.35M | 0.39M | 0.38M | 0.35M | 0.35M | 0.33M | 0.32M | 0.32M | 0.40M | 3.61M | 4.74M | 7.76M |
|
Total Non-Current Liabilities
|
| 69.51M | | | 69.83M | -0.03M | 70.06M | 86.42M | 81.56M | -0.03M | 113.09M | 121.97M | 123.99M | 125.03M | 137.84M | 136.95M | 133.51M | 124.92M | 125.06M | 138.72M | 131.43M | 135.59M | 136.20M | 142.27M | 142.86M | 144.02M | 145.32M | 140.37M | 163.40M | 163.56M | 156.02M | 156.36M | 160.17M | 174.98M | 188.87M | 185.33M | 180.32M | 183.64M | 208.56M | 200.25M | 204.57M | 208.26M | 198.59M | 195.42M | 190.29M | 185.05M | 245.55M | 259.77M | 270.14M | 288.63M | 303.96M | 344.78M | 338.33M | 329.21M | 332.50M | 324.08M | 329.74M | 320.86M | 313.84M | 316.48M | 320.34M |
|
Total Liabilities
|
| 70.75M | | | 70.59M | 71.57M | 70.86M | 87.23M | 82.38M | 104.57M | 113.93M | 122.83M | 124.87M | 125.98M | 138.78M | 137.89M | 134.55M | 125.84M | 125.96M | 139.63M | 135.99M | 138.31M | 138.91M | 144.55M | 145.16M | 146.72M | 145.85M | 140.96M | 164.06M | 164.66M | 157.34M | 157.75M | 161.62M | 176.40M | 190.43M | 186.94M | 181.97M | 185.34M | 208.97M | 200.62M | 204.94M | 208.63M | 198.95M | 195.78M | 190.64M | 185.40M | 245.91M | 260.13M | 270.49M | 288.98M | 304.35M | 345.17M | 338.68M | 329.56M | 332.83M | 324.39M | 330.06M | 321.25M | 317.45M | 321.22M | 328.11M |
|
Total Debt
|
| 42.69M | | | 36.94M | 35.55M | 34.20M | 47.00M | 43.48M | 63.53M | 70.45M | 75.01M | 76.54M | 78.59M | 87.64M | 84.67M | 82.38M | 70.35M | 69.80M | 71.54M | 84.36M | 94.35M | 94.36M | 101.71M | 100.95M | 105.89M | 105.62M | 102.30M | 125.27M | 124.35M | 125.99M | 127.21M | 131.25M | 140.63M | 153.09M | 149.82M | 146.58M | 143.53M | 141.83M | 140.44M | 142.74M | 141.44M | 134.82M | 132.41M | 127.60M | 125.17M | 161.85M | 178.08M | 187.97M | 202.46M | 211.23M | 245.77M | 243.82M | 239.75M | 234.11M | 231.93M | 245.40M | 238.20M | 235.53M | 241.46M | 241.26M |
|
Common Equity
|
| 73.25M | | | 79.28M | 80.25M | 82.12M | 84.99M | 86.45M | 87.64M | 90.18M | 92.76M | 95.53M | 97.11M | 100.10M | 105.30M | 109.16M | 112.47M | 124.25M | 120.85M | 128.99M | 127.55M | 128.20M | 131.92M | 133.47M | 129.34M | 131.60M | 135.10M | 138.60M | 135.22M | 149.23M | 153.58M | 158.64M | 153.33M | 160.25M | 165.09M | 170.04M | 169.42M | 168.49M | 162.62M | 156.88M | 152.31M | 160.21M | 165.94M | 177.88M | 179.22M | 220.38M | 228.01M | 232.24M | 241.76M | 251.89M | 276.08M | 281.61M | 281.58M | 286.62M | 285.76M | 271.18M | 263.36M | 268.98M | 268.79M | 269.55M |
|
Shareholder's Equity
|
| 73.25M | | | 79.28M | 80.25M | 82.12M | 84.99M | 86.45M | 87.64M | 90.18M | 92.76M | 95.53M | 97.11M | 100.10M | 105.30M | 109.16M | 112.47M | 124.25M | 120.85M | 128.99M | 127.55M | 128.20M | 131.92M | 133.47M | 129.34M | 131.60M | 135.10M | 138.60M | 135.22M | 149.23M | 153.58M | 158.64M | 153.33M | 160.25M | 165.09M | 170.04M | 169.42M | 168.49M | 162.62M | 156.88M | 152.31M | 160.21M | 165.94M | 177.88M | 179.22M | 220.38M | 228.01M | 232.24M | 241.76M | 251.89M | 276.08M | 281.61M | 281.58M | 286.62M | 285.76M | 271.18M | 263.36M | 268.98M | 268.79M | 269.55M |
|
Liabilities and Shareholders Equity
|
| 148.37M | | | 151.81M | 153.38M | 154.22M | 173.12M | 169.38M | 192.39M | 204.21M | 215.59M | 220.40M | 223.10M | 238.88M | 243.19M | 243.71M | 233.50M | 244.97M | 260.47M | 264.99M | 266.53M | 267.11M | 276.47M | 278.63M | 276.06M | 299.88M | 276.06M | 302.67M | 299.88M | 306.58M | 311.34M | 320.26M | 354.76M | 350.64M | 351.99M | 352.00M | 354.76M | 377.29M | 363.01M | 361.49M | 360.93M | 358.61M | 361.11M | 367.94M | 364.62M | 465.68M | 487.55M | 502.18M | 530.74M | 556.16M | 621.13M | 620.11M | 610.88M | 619.22M | 609.89M | 600.99M | 584.36M | 586.22M | 589.76M | 597.41M |
|
Retained Earnings
|
| 7.51M | | | 13.40M | 15.36M | 17.54M | 19.66M | 21.49M | 22.94M | 25.58M | 28.33M | 30.54M | 32.13M | 34.53M | 38.26M | 38.95M | 43.37M | 46.73M | 43.89M | 52.16M | 52.68M | 55.23M | 60.44M | 62.80M | 62.11M | 65.52M | 68.98M | 72.53M | 69.19M | 83.21M | 87.61M | 92.70M | 88.91M | 96.30M | 102.74M | 108.09M | 108.17M | 113.52M | 109.70M | 103.96M | 100.80M | 110.08M | 115.81M | 127.75M | 129.69M | 139.89M | 150.37M | 163.80M | 173.95M | 183.73M | 190.91M | 199.43M | 201.05M | 207.71M | 207.93M | 202.14M | 201.76M | 210.16M | 212.77M | 216.22M |
|
Treasury Shares
|
| 0.20M | | | | 0.42M | 0.06M | 0.09M | | 0.26M | 0.05M | 0.11M | 0.18M | 0.19M | | | | 0.10M | | | | 0.23M | | | 0.61M | | 0.09M | 0.09M | 0.09M | -0.09M | | | | | -0.01M | -0.07M | -0.02M | | -0.33M | -0.13M | | | 0.07M | | | | | 0.05M | 0.17M | 0.27M | 0.00M | | | | 0.04M | 0.03M | 0.20M | | 0.07M | 0.06M | 0.08M |