|
Cash & Equivalents
|
-2.55M | -1.22M | -2.30M | 20.27M | 6.38M | 11.92M | 11.24M | 17.89M | 14.61M | 42.53M | 27.09M | 35.04M | 37.98M | 29.94M | 26.87M | 22.44M | 17.38M | 16.55M | 17.96M | 17.11M | 14.63M | 60.54M | 19.94M | 22.41M | 21.45M | 22.61M | 21.82M | 22.70M | 25.17M | 25.94M | 15.53M | 11.73M | 22.24M | 20.18M | 14.98M | 17.71M | 23.67M | 21.90M | 20.37M | 18.57M | 22.96M | 26.19M | 20.21M | 30.05M | 88.92M | 26.14M | 27.37M | 16.12M | 22.28M | 25.57M | 17.76M | 22.75M | 33.77M | 50.34M | 50.04M | 48.83M | 49.02M | 44.03M | 48.55M | 23.63M | 30.59M | 23.14M | 21.99M | 30.65M | 24.37M | 21.67M |
|
Short-term Investments
|
| | | | | | | 0.09M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
-2.55M | -1.22M | -2.30M | 20.27M | 6.38M | 11.92M | 11.24M | 17.98M | 14.61M | 42.56M | 27.09M | 35.04M | 37.98M | 29.94M | 26.87M | 22.44M | 17.38M | 16.55M | 17.96M | 17.11M | 14.63M | 60.54M | 19.94M | 22.41M | 21.45M | 22.61M | 21.82M | 22.70M | 25.17M | 25.94M | 15.53M | 11.73M | 22.24M | 20.18M | 14.98M | 17.71M | 23.67M | 21.90M | 20.37M | 18.57M | 22.96M | 26.19M | 20.21M | 30.05M | 88.92M | 26.14M | 27.37M | 16.12M | 22.28M | 25.57M | 17.76M | 22.75M | 33.77M | 50.34M | 50.04M | 48.83M | 49.02M | 44.03M | 48.55M | 23.63M | 30.59M | 23.14M | 21.99M | 30.65M | 24.37M | 21.67M |
|
Receivables - Net
|
6.99M | 8.03M | 7.94M | 0.91M | 5.29M | 5.69M | 5.90M | 6.98M | 5.29M | 7.71M | 8.28M | 14.79M | 9.62M | 9.62M | 9.48M | 16.39M | 9.20M | 13.01M | 14.39M | 22.57M | 14.33M | 14.41M | 12.68M | 23.74M | 12.61M | 15.84M | 12.88M | 27.76M | 15.11M | 15.63M | 14.16M | 24.17M | 14.24M | 12.93M | 12.25M | 26.50M | 12.10M | 13.99M | 12.80M | 25.03M | 12.63M | 12.98M | 11.47M | 22.37M | 10.26M | 8.99M | 9.02M | 16.51M | 10.92M | 11.32M | 11.94M | 21.40M | 12.55M | 12.58M | 11.91M | 21.99M | 12.52M | 12.72M | 11.82M | 21.59M | 13.95M | 12.62M | 11.28M | 19.69M | 12.72M | 12.57M |
|
Receivables
|
6.99M | 8.03M | 7.94M | 0.91M | 5.29M | 5.69M | 5.90M | 6.98M | 5.29M | 7.71M | 8.28M | 14.79M | 9.62M | 9.62M | 9.48M | 16.39M | 9.20M | 13.01M | 14.39M | 22.57M | 14.33M | 14.41M | 12.68M | 23.74M | 12.61M | 15.84M | 12.88M | 27.76M | 15.11M | 15.63M | 14.16M | 24.17M | 14.24M | 12.93M | 12.25M | 26.50M | 12.10M | 13.99M | 12.80M | 25.03M | 12.63M | 12.98M | 11.47M | 22.37M | 10.26M | 8.99M | 9.02M | 16.51M | 10.92M | 11.32M | 11.94M | 21.40M | 12.55M | 12.58M | 11.91M | 21.99M | 12.52M | 12.72M | 11.82M | 21.59M | 13.95M | 12.62M | 11.28M | 19.69M | 12.72M | 12.57M |
|
Inventory
|
13.65M | 14.00M | 13.74M | 14.53M | 14.59M | 14.76M | 14.90M | 16.04M | 16.09M | 16.70M | 16.62M | 18.04M | 17.32M | 17.57M | 17.39M | 18.37M | 18.32M | 19.89M | 21.28M | 21.99M | 21.92M | 22.78M | 24.64M | 25.95M | 25.92M | 26.66M | 26.64M | 28.22M | 28.68M | 28.67M | 28.13M | 29.90M | 29.74M | 29.55M | 29.48M | 29.55M | 29.39M | 29.29M | 29.20M | 27.37M | 28.11M | 27.43M | 27.05M | 26.42M | 24.86M | 24.98M | 24.50M | 23.80M | 23.74M | 23.93M | 23.77M | 25.22M | 25.23M | 25.22M | 25.21M | 26.45M | 25.38M | 26.90M | 27.01M | 26.84M | 27.14M | 27.25M | 27.50M | 26.74M | 26.30M | 26.16M |
|
Current Deferred Tax Assets
|
3.77M | 4.14M | 6.50M | 4.13M | 3.39M | 3.08M | 1.97M | 1.29M | 2.16M | 2.33M | 2.19M | 1.43M | 2.10M | 2.61M | 2.75M | 3.01M | | | | 2.95M | | | | 4.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
5.83M | 5.93M | 7.71M | 6.20M | 6.46M | 6.56M | 9.89M | 7.60M | 7.89M | 8.27M | 9.66M | 9.97M | 9.18M | 9.19M | 10.71M | 13.44M | 8.95M | 9.65M | 10.95M | 16.03M | 9.19M | 12.48M | 13.82M | 23.16M | 19.91M | 23.75M | 19.36M | 18.05M | 14.64M | 17.68M | 25.65M | 27.05M | 16.59M | 22.86M | 28.38M | 31.04M | 15.56M | 17.80M | 21.50M | 27.58M | 22.22M | 15.01M | 16.45M | 21.34M | 30.79M | 46.82M | 11.65M | 13.82M | 12.82M | 12.34M | 12.44M | 16.96M | 15.08M | 14.15M | 13.04M | 12.94M | 13.34M | 13.37M | 12.95M | 11.79M | 13.62M | 13.88M | 10.37M | 13.61M | 12.10M | 10.28M |
|
Current Assets
|
44.00M | 45.56M | 47.01M | 55.20M | 46.98M | 48.01M | 53.28M | 53.62M | 48.20M | 78.38M | 64.38M | 80.65M | 76.35M | 69.63M | 68.25M | 74.50M | 57.09M | 62.31M | 68.19M | 80.65M | 63.03M | 116.34M | 74.14M | 99.93M | 84.38M | 93.32M | 84.89M | 96.74M | 83.59M | 87.93M | 83.47M | 92.85M | 82.80M | 85.51M | 85.10M | 104.80M | 80.72M | 82.98M | 83.87M | 98.55M | 85.92M | 81.61M | 75.18M | 105.49M | 154.84M | 106.93M | 135.60M | 86.91M | 85.94M | 89.51M | 82.07M | 102.16M | 108.03M | 111.64M | 109.06M | 119.58M | 110.16M | 109.70M | 113.06M | 91.78M | 93.27M | 84.87M | 79.44M | 99.43M | 84.66M | 79.88M |
|
Property, Plant & Equipment (Net)
|
20.91M | 32.91M | 40.78M | -48.47M | -9.16M | 424.15M | 418.02M | 414.05M | -7.63M | 408.48M | 405.45M | 402.36M | 398.91M | 401.38M | 405.43M | 413.26M | 410.57M | 418.58M | 437.51M | 444.73M | 451.83M | 467.43M | 490.80M | 496.26M | 506.62M | 530.02M | 580.63M | 603.69M | 657.54M | 673.06M | 676.98M | 656.44M | 656.42M | 651.17M | 647.30M | 638.15M | 626.85M | 607.30M | 595.43M | 565.14M | 541.16M | 527.79M | 522.39M | 518.01M | 486.27M | 461.35M | 446.08M | 427.03M | 405.16M | 396.75M | 388.88M | 386.34M | 371.84M | 354.20M | 342.39M | 318.52M | 307.95M | 289.69M | 264.28M | 261.26M | 233.53M | 223.35M | 217.07M | 181.22M | 173.82M | 169.63M |
|
Goodwill
|
61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 61.77M | 62.52M | 62.52M | 62.52M | 62.52M | 62.52M | 62.52M | 62.52M | 64.61M | 64.65M | 86.73M | 84.11M | 83.19M | 83.03M | 82.65M | 81.96M | 97.28M | 97.12M | 96.30M | 95.94M | 95.94M | 96.62M | 97.06M | 96.98M | 96.73M | 96.31M | 96.55M | 95.84M | 96.08M | 96.45M | 96.16M | 96.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 43.06M | | 40.81M | 39.89M | 64.66M | 37.87M | 38.85M | 65.22M | 37.20M | 66.40M | 66.55M | 67.03M | 36.80M | 38.86M | 37.97M | 43.43M | 42.48M | 41.75M | 41.17M | 40.27M | 39.57M | 44.80M | 43.90M | 43.46M | 42.27M | 41.71M | 40.67M | 39.68M | 38.27M | 36.99M | 36.63M | 35.63M | 34.61M | 33.29M | 32.07M | 30.94M | 29.98M | 27.37M | 26.54M | 25.44M | 24.71M | 23.74M | 23.07M | 22.42M | 21.29M | 20.47M | 19.85M | 19.32M | 17.73M | 17.08M | 17.94M | 17.11M | 15.49M | 15.58M | 15.06M | 13.68M | 11.06M | 10.02M | 9.63M |
|
Goodwill & Intangibles
|
51.25M | 50.51M | 49.48M | 47.43M | 46.15M | 45.19M | 44.61M | 43.06M | 41.75M | 102.58M | 101.66M | 126.43M | 99.64M | 101.38M | 127.74M | 99.73M | 128.92M | 129.08M | 129.56M | 99.33M | 103.47M | 102.62M | 130.16M | 126.59M | 124.94M | 124.21M | 122.92M | 121.53M | 142.08M | 141.01M | 139.76M | 138.21M | 137.64M | 137.29M | 136.74M | 135.25M | 133.72M | 132.94M | 132.18M | 130.45M | 129.37M | 128.52M | 127.10M | 126.37M | 27.37M | 26.54M | 25.44M | 24.71M | 23.74M | 23.07M | 22.42M | 21.29M | 20.47M | 19.85M | 19.32M | 17.73M | 17.08M | 17.94M | 17.11M | 15.49M | 15.58M | 15.06M | 13.68M | 11.06M | 10.02M | 9.63M |
|
Other Non-Current Assets
|
4.37M | 3.54M | 3.73M | -0.82M | 4.04M | 3.49M | 4.02M | 6.76M | 6.76M | 9.25M | 9.15M | 9.23M | 10.58M | 10.27M | 10.11M | 9.64M | 9.63M | 9.70M | 9.73M | 9.95M | 11.16M | 12.00M | 12.85M | 13.10M | 19.39M | 19.30M | 13.89M | 18.02M | 24.66M | 24.52M | 22.04M | 31.05M | 31.30M | 29.21M | 29.09M | 32.41M | 33.35M | 39.22M | 43.34M | 49.80M | 53.13M | 73.67M | 79.29M | 61.46M | 40.29M | 19.93M | 10.20M | 20.16M | 9.12M | 8.13M | 8.57M | 18.39M | 16.21M | 15.19M | 14.43M | 14.89M | 12.79M | 12.21M | 12.27M | 11.79M | 12.78M | 13.19M | 13.90M | 13.66M | 11.88M | 11.24M |
|
Non-Current Assets
|
560.93M | 556.48M | 549.94M | 544.89M | 536.54M | 534.59M | 528.42M | 525.63M | 518.62M | 520.31M | 516.27M | 512.33M | 509.13M | 513.03M | 516.07M | 522.63M | 519.62M | 526.87M | 545.87M | 554.00M | 566.47M | 582.04M | 633.81M | 635.96M | 650.95M | 673.52M | 717.44M | 743.24M | 824.28M | 838.59M | 838.78M | 825.70M | 825.36M | 817.66M | 813.13M | 805.81M | 793.93M | 779.47M | 770.95M | 745.39M | 1,184.47M | 1,178.33M | 1,170.47M | 1,132.09M | 967.22M | 923.72M | 897.67M | 887.83M | 865.20M | 852.59M | 839.65M | 826.84M | 798.50M | 772.74M | 751.89M | 712.57M | 693.74M | 688.70M | 664.26M | 650.15M | 623.82M | 604.26M | 590.01M | 541.88M | 502.25M | 494.33M |
|
Assets
|
604.93M | 602.04M | 596.95M | 600.10M | 583.53M | 582.60M | 581.71M | 579.26M | 566.82M | 598.69M | 580.65M | 592.98M | 585.48M | 582.66M | 584.32M | 597.13M | 576.71M | 589.19M | 614.06M | 634.64M | 629.50M | 698.38M | 707.95M | 735.89M | 735.32M | 766.84M | 802.33M | 839.98M | 907.87M | 926.52M | 922.26M | 918.54M | 908.16M | 903.18M | 898.24M | 910.62M | 874.64M | 862.45M | 854.82M | 843.94M | 1,270.39M | 1,259.93M | 1,245.66M | 1,237.58M | 1,122.05M | 1,030.64M | 1,033.27M | 974.74M | 951.14M | 942.10M | 921.72M | 929.00M | 906.54M | 884.38M | 860.94M | 832.14M | 803.89M | 798.40M | 777.31M | 741.93M | 717.09M | 689.13M | 669.45M | 641.31M | 586.91M | 574.22M |
|
Accounts Payables
|
9.46M | 9.87M | 9.74M | 10.89M | 15.69M | 10.40M | 14.38M | 12.78M | 14.42M | 11.97M | 12.46M | 14.80M | 13.22M | 13.65M | 13.76M | 14.24M | 13.97M | 18.45M | 17.28M | 19.12M | 17.38M | 18.98M | 18.89M | 28.52M | 25.18M | 24.58M | 22.24M | 23.39M | 21.28M | 19.41M | 20.90M | 26.60M | 19.26M | 19.78M | 21.12M | 35.35M | 33.83M | 33.69M | 28.16M | 39.02M | 33.78M | 32.04M | 37.05M | 33.04M | 26.30M | 19.91M | 18.94M | 20.18M | 25.52M | 31.40M | 34.64M | 32.51M | 31.57M | 32.42M | 33.81M | 39.34M | 32.29M | 25.89M | 30.02M | 27.73M | 31.35M | 31.74M | 29.57M | 29.78M | 28.48M | 30.10M |
|
Notes Payables
|
| | | | | | | 18.74M | | 8.44M | 9.38M | 9.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.70M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
9.46M | 9.87M | 9.74M | 10.89M | 15.69M | 10.40M | 14.38M | 31.52M | 14.42M | 20.41M | 21.83M | 24.17M | 13.22M | 13.65M | 13.76M | 14.24M | 13.97M | 18.45M | 17.28M | 19.12M | 17.38M | 18.98M | 18.89M | 28.52M | 25.18M | 24.58M | 22.24M | 23.39M | 21.28M | 19.41M | 20.90M | 26.60M | 19.26M | 19.78M | 21.12M | 35.35M | 33.83M | 33.69M | 28.16M | 39.02M | 33.78M | 32.04M | 37.05M | 33.04M | 36.00M | 29.61M | 18.94M | 20.18M | 25.52M | 31.40M | 34.64M | 32.51M | 31.57M | 32.42M | 33.81M | 39.34M | 32.29M | 25.89M | 30.02M | 27.73M | 31.35M | 31.74M | 29.57M | 29.78M | 28.48M | 30.10M |
|
Accumulated Expenses
|
26.83M | 27.08M | 26.08M | 26.91M | 27.40M | 26.67M | 28.51M | 29.14M | 30.73M | 31.84M | 32.97M | 35.04M | 30.62M | 32.24M | 33.56M | 31.48M | 33.37M | 37.42M | 40.26M | 45.92M | 38.70M | 40.12M | 42.07M | 47.36M | 42.07M | 43.16M | 46.49M | 47.59M | 38.52M | 37.87M | 45.28M | 34.70M | 39.74M | 41.91M | 41.08M | 36.30M | 39.86M | 39.85M | 40.58M | 38.06M | 40.05M | 43.90M | 41.82M | 35.22M | 39.11M | 44.25M | 42.99M | 27.65M | 44.52M | 44.26M | 42.24M | 45.46M | 47.51M | 53.16M | 50.48M | 49.50M | 48.54M | 53.21M | 53.49M | 46.20M | 52.01M | 54.03M | 49.45M | 42.93M | 47.58M | 49.19M |
|
Other Accumulated Expenses
|
0.01M | 0.02M | 0.03M | -0.38M | -0.03M | -0.02M | -0.01M | -0.05M | 0.00M | | | 6.99M | | | | 8.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.70M | | | | 45.46M | | | | | | | | | | | | | | |
|
Short term Debt
|
0.61M | 0.64M | 0.65M | 0.78M | 0.77M | 0.82M | 0.87M | 0.84M | 0.75M | 0.72M | 0.73M | 10.13M | 12.03M | 12.94M | 13.88M | 0.78M | | | | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.70M | 9.70M | 9.70M | 9.69M | 9.69M | 9.69M | 9.69M | 2.00M | 2.00M | 2.00M | 3.38M | 2.88M | 2.88M | 0.88M | | | | | | | |
|
Current Leases
|
| | | 0.47M | | | | | | | | | | | | | | | | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | | | | 48.84M | | | | 47.39M | 48.12M | 49.21M | 50.25M | 43.82M | 51.86M | 51.91M | 51.42M | 50.08M | 51.09M | 50.38M |
|
Current Taxes
|
| | | | | | | | | | | 4.89M | | | | 6.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 8.65M | 15.44M | 6.51M | 6.14M | 5.75M | 14.39M | 9.47M | 10.20M | 10.46M | 24.14M | 16.55M | 16.43M | 14.74M | 28.19M | 20.55M | 20.53M | 20.03M | 35.74M | 27.04M | 26.75M | 25.87M | 45.05M | 32.64M | 31.76M | 30.22M | 48.39M | 34.64M | 33.48M | 32.08M | 41.00M | 37.61M | 38.87M | 37.91M | 55.91M | 43.36M | 40.63M | 38.24M | 55.36M | 41.24M | 39.72M | 37.91M | 54.22M | 43.35M | 43.94M | 42.56M | 50.14M | 43.00M | 43.53M | 42.62M | 54.21M | 37.99M | 37.83M | 37.54M | 46.94M | 30.44M | 33.81M | 31.98M | 36.07M | 24.67M | 16.70M | 15.34M | 27.08M | 16.11M | 14.36M |
|
Total Current Liabilities
|
90.53M | 93.89M | 89.96M | 95.42M | 94.42M | 94.41M | 101.33M | 97.42M | 100.49M | 93.96M | 96.24M | 106.49M | 102.96M | 100.05M | 107.15M | 102.28M | 102.32M | 112.28M | 122.88M | 139.91M | 124.22M | 130.82M | 131.54M | 163.67M | 142.61M | 157.28M | 163.72M | 177.67M | 168.88M | 154.33M | 153.54M | 141.01M | 150.69M | 156.54M | 150.76M | 160.34M | 154.28M | 151.83M | 142.22M | 171.15M | 195.58M | 195.66M | 197.63M | 194.59M | 192.80M | 204.99M | 203.09M | 202.55M | 204.19M | 214.00M | 211.64M | 223.30M | 202.10M | 206.56M | 205.60M | 220.21M | 200.24M | 204.34M | 204.45M | 186.34M | 197.64M | 189.65M | 179.70M | 189.55M | 184.98M | 185.61M |
|
Capital Leases
|
| | | | | | | | | | | 11.70M | | 11.40M | 11.30M | 11.80M | 8.96M | 8.83M | 8.63M | 10.90M | 10.30M | 10.50M | 10.30M | 10.00M | 9.70M | 9.55M | 9.36M | 9.18M | 7.26M | 11.09M | 10.97M | 12.92M | 10.63M | 10.46M | 10.29M | 11.56M | 10.00M | 9.80M | 9.61M | 9.41M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
88.06M | 80.41M | 74.24M | 67.86M | 56.08M | 54.41M | 55.95M | 85.21M | 46.44M | 139.69M | 136.88M | 136.88M | 116.25M | 112.50M | 108.75M | 134.21M | 90.50M | 72.50M | 81.50M | 87.89M | 78.38M | 136.57M | 155.45M | 147.31M | 135.88M | 136.88M | 164.88M | 210.32M | 254.38M | 293.38M | 304.88M | 347.18M | 300.88M | 280.12M | 276.77M | 276.57M | 231.38M | 221.38M | 220.88M | 202.79M | | | | | | | | | | | | 167.26M | | | | 203.16M | 203.19M | 188.09M | 182.14M | 182.59M | 161.96M | 162.31M | 180.69M | 181.64M | 163.08M | 172.35M |
|
Non-Current Deffered Revenue
|
28.55M | 29.56M | 30.02M | 31.00M | 31.96M | 32.94M | 33.41M | 34.21M | 34.94M | 37.67M | 39.44M | 40.02M | 42.02M | 43.45M | 44.19M | 44.80M | 46.33M | 49.46M | 50.95M | 51.98M | 54.60M | 55.48M | 56.51M | 57.34M | 59.25M | 61.12M | 63.63M | 66.47M | 68.40M | 69.97M | 72.70M | 72.43M | 73.19M | 73.70M | 73.78M | 74.98M | 75.15M | 76.93M | 77.23M | 75.67M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 513.52M | 503.03M | 481.30M | 465.44M | 453.77M | 455.29M | 450.75M | 508.49M | 463.73M | 457.90M | 450.67M | 483.98M | 420.65M | 413.28M | 401.27M | 440.55M | 383.62M | 391.37M | 389.42M | 427.26M | 376.66M | 364.08M | 353.44M | 345.63M | 309.03M | 303.89M |
|
Other Non-Current Liabilities
|
10.22M | 8.02M | 10.17M | 13.24M | 11.28M | 9.81M | 8.15M | 8.02M | 7.85M | 6.95M | 5.35M | 4.97M | 6.08M | 7.14M | 7.82M | 8.92M | 8.66M | 9.24M | 9.22M | 7.46M | 9.15M | 9.32M | 8.21M | 7.79M | 9.46M | 10.08M | 9.65M | 11.21M | 16.63M | 16.84M | 11.32M | 9.87M | 11.15M | 10.07M | 9.86M | 11.29M | 11.14M | 10.69M | 10.70M | 11.52M | 10.34M | 10.16M | 10.07M | 10.16M | 9.88M | 14.48M | 19.86M | 36.22M | 16.40M | 15.93M | 15.78M | 26.32M | 14.51M | 13.59M | 13.12M | 13.83M | 12.16M | 11.57M | 10.05M | 10.01M | 9.92M | 9.63M | 8.96M | 8.76M | 8.46M | 8.46M |
|
Total Non-Current Liabilities
|
320.46M | 312.50M | 298.17M | 298.23M | 277.05M | 271.66M | 275.90M | 270.57M | 257.72M | 281.58M | 282.62M | 293.31M | 270.89M | 265.53M | 269.43M | 281.30M | 248.10M | 243.06M | 263.97M | 279.79M | 265.51M | 322.87M | 343.49M | 368.32M | 345.54M | 362.95M | 399.76M | 454.46M | 498.91M | 528.77M | 542.10M | 560.62M | 535.39M | 520.82M | 511.61M | 511.89M | 470.80M | 459.94M | 449.94M | 449.61M | 892.47M | 880.06M | 867.80M | 866.90M | 927.80M | 858.08M | 860.22M | 817.80M | 822.45M | 817.01M | 809.78M | 825.70M | 815.17M | 809.21M | 796.20M | 816.52M | 787.05M | 783.80M | 776.01M | 752.37M | 736.26M | 716.04M | 713.82M | 716.83M | 657.09M | 661.85M |
|
Total Liabilities
|
330.68M | 320.52M | 308.34M | 311.47M | 288.33M | 281.46M | 284.05M | 278.60M | 265.57M | 288.52M | 287.97M | 298.28M | 276.98M | 272.66M | 277.25M | 290.21M | 256.76M | 252.30M | 273.18M | 287.24M | 274.65M | 332.19M | 351.71M | 376.12M | 355.00M | 373.04M | 409.41M | 465.67M | 515.54M | 545.62M | 553.42M | 570.49M | 546.54M | 530.90M | 521.47M | 523.18M | 481.94M | 470.63M | 460.64M | 461.14M | 902.81M | 890.22M | 877.87M | 877.06M | 937.68M | 872.55M | 880.08M | 854.03M | 838.85M | 832.94M | 825.56M | 852.02M | 829.68M | 822.80M | 809.32M | 830.36M | 799.21M | 795.37M | 786.06M | 762.38M | 746.19M | 725.67M | 722.78M | 725.58M | 665.55M | 670.31M |
|
Total Debt
|
88.66M | 81.05M | 74.89M | 68.64M | 56.84M | 55.23M | 56.82M | 86.05M | 47.19M | 140.41M | 137.61M | 147.01M | 128.28M | 125.44M | 122.63M | 135.00M | 90.50M | 72.50M | 81.50M | 88.71M | 78.38M | 136.57M | 155.45M | 147.31M | 135.88M | 136.88M | 164.88M | 210.32M | 254.38M | 293.38M | 304.88M | 347.18M | 300.88M | 280.12M | 276.77M | 276.57M | 231.38M | 221.38M | 220.88M | 202.79M | | | | | 9.70M | 9.70M | 9.70M | 9.70M | 9.69M | 9.69M | 9.69M | 176.96M | 2.00M | 2.00M | 2.00M | 206.53M | 206.06M | 190.97M | 183.02M | 182.59M | 161.96M | 162.31M | 180.69M | 181.64M | 163.08M | 172.35M |
|
Common Equity
|
| | | 288.62M | | | | 300.66M | | 310.17M | 292.68M | 294.70M | 308.50M | 309.99M | 307.07M | 306.92M | 319.95M | 336.88M | 340.88M | 347.40M | 354.85M | 366.19M | 356.24M | 359.77M | 380.32M | 393.80M | 392.92M | 374.31M | 392.33M | 380.91M | 368.83M | 348.05M | 361.62M | 372.28M | 376.76M | 387.44M | 392.70M | 391.82M | 394.17M | 382.81M | 367.59M | 369.71M | 367.79M | 360.52M | 184.37M | 158.09M | 153.19M | 120.71M | 112.29M | 109.16M | 96.17M | 76.97M | 76.86M | 61.58M | 51.63M | 1.79M | 4.69M | 3.03M | -8.74M | -20.44M | -29.10M | -36.54M | -53.34M | -84.27M | -78.64M | -96.09M |
|
Shareholder's Equity
|
| | | 288.62M | | | | 300.66M | | 310.17M | 292.68M | 294.70M | 308.50M | 309.99M | 307.07M | 306.92M | 319.95M | 336.88M | 340.88M | 347.40M | 354.85M | 366.19M | 356.24M | 359.77M | 380.32M | 393.80M | 392.92M | 374.31M | 392.33M | 380.91M | 368.83M | 348.05M | 361.62M | 372.28M | 376.76M | 387.44M | 392.70M | 391.82M | 394.17M | 382.81M | 367.59M | 369.71M | 367.79M | 360.52M | 184.37M | 158.09M | 153.19M | 120.71M | 112.29M | 109.16M | 96.17M | 76.97M | 76.86M | 61.58M | 51.63M | 1.79M | 4.69M | 3.03M | -8.74M | -20.44M | -29.10M | -36.54M | -53.34M | -84.27M | -78.64M | -96.09M |
|
Liabilities and Shareholders Equity
|
604.93M | 602.04M | 596.95M | 600.10M | 583.53M | 582.60M | 581.71M | 579.26M | 566.82M | 598.69M | 580.65M | 592.98M | 585.48M | 582.66M | 584.32M | 597.13M | 576.71M | 589.19M | 614.06M | 634.64M | 629.50M | 698.38M | 707.95M | 735.89M | 735.32M | 766.84M | 802.33M | 839.98M | 907.87M | 926.52M | 922.26M | 918.54M | 908.16M | 903.18M | 898.24M | 910.62M | 874.64M | 862.45M | 854.82M | 843.94M | 1,270.39M | 1,259.93M | 1,245.66M | 1,237.58M | 1,122.05M | 1,030.64M | 1,033.27M | 974.74M | 951.14M | 942.10M | 921.72M | 929.00M | 906.54M | 884.38M | 860.94M | 832.14M | 803.89M | 798.40M | 777.31M | 741.93M | 717.09M | 689.13M | 669.45M | 641.31M | 586.91M | 574.22M |
|
Treasury Shares
|
-50.12M | -50.12M | -50.12M | 1.49M | -50.12M | -50.12M | -50.12M | 1.50M | -59.86M | 0.42M | 1.10M | 2.70M | 2.70M | 2.95M | 3.22M | 3.50M | 0.18M | 3.50M | 3.50M | 3.50M | 0.13M | 3.50M | 3.81M | 3.81M | 3.72M | 3.67M | 3.80M | 0.56M | 4.20M | 4.56M | 4.78M | 0.94M | 4.98M | 4.92M | 4.92M | 4.90M | 4.87M | 4.85M | 0.01M | 0.04M | 0.03M | 0.02M | 0.03M | 4.93M | 0.07M | 4.90M | 4.90M | 4.90M | 4.83M | 4.73M | 4.73M | 4.73M | 4.66M | 4.55M | 4.55M | 4.51M | 4.39M | 4.52M | 4.97M | 4.92M | 4.84M | 4.69M | 4.67M | 4.65M | 4.16M | 4.08M |
|
Retained Earnings
|
158.55M | 164.97M | 170.67M | 172.31M | 177.26M | 181.59M | 177.38M | 179.60M | 188.31M | 195.21M | 197.28M | 200.18M | 210.74M | 218.49M | 222.02M | 228.51M | 237.99M | 249.13M | 253.79M | 260.75M | 272.69M | 282.17M | 289.37M | 293.31M | 309.88M | 321.04M | 329.32M | 341.02M | 355.24M | 362.79M | 361.49M | 352.74M | 364.31M | 371.24M | 373.95M | 382.76M | 387.14M | 385.27M | 386.98M | 376.34M | 361.81M | 362.79M | 360.97M | 353.27M | 178.97M | 122.71M | 116.53M | 77.20M | 68.48M | 63.49M | 48.51M | 27.20M | 24.09M | 6.16M | -6.41M | -54.19M | -53.70M | -53.52M | -61.69M | -75.42M | -84.88M | -94.37M | -113.24M | -152.96M | -147.72M | -166.14M |