|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | | | | 51.13M | | | | 61.99M | | | | 77.38M | | | | | | | | | | | |
|
Mortgage Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M |
|
Cash & Equivalents
|
40.24M | 29.95M | 60.41M | 63.61M | 85.85M | 70.90M | 65.83M | 53.79M | 44.19M | 34.80M | 31.98M | 17.73M | 10.99M | 7.72M | 8.12M | 4.30M | 3.38M | 2.52M | 1.07M | 3.08M | 1.53M | 2.68M | 2.90M | 2.87M | 1.77M | 1.05M | 0.97M | 3.30M | 2.78M | 3.11M | 3.96M | 15.91M | 6.94M | 9.20M | 8.44M | 7.47M | 12.02M | 15.40M | 13.65M | 6.18M | 28.93M | 33.82M | 21.01M | | 52.68M | | 41.50M | | 41.36M | 25.57M | 26.03M | | 22.45M | 22.05M | 19.38M | 24.22M | 32.67M | 41.28M | 34.92M | 30.90M | 12.84M | 36.81M |
|
Receivables - Net
|
| -0.03M | 0.23M | -0.26M | -0.19M | -0.37M | -0.31M | -0.49M | 0.81M | 1.70M | -0.68M | 1.76M | -0.32M | -1.50M | | -1.19M | 1.16M | 1.68M | | 1.02M | | | | 1.19M | | -0.47M | -0.47M | 1.29M | | -0.30M | -0.31M | 2.78M | | 3.82M | 2.55M | | 1.74M | | 1.76M | | 0.90M | | 0.80M | | 0.39M | | | | 1.80M | | 0.72M | | 0.62M | 0.30M | 0.90M | | 0.73M | | 0.40M | | 0.97M | |
|
Receivables - Other
|
-0.14M | -2.41M | -3.10M | 1.76M | 1.06M | 2.04M | 0.29M | 0.27M | 0.07M | -1.26M | -1.79M | 0.41M | -0.45M | -1.54M | | 0.41M | | | | | | | | | | | | | | | | | | | -0.20M | | 0.50M | | 0.10M | | 0.20M | | 0.62M | | 0.15M | | | | | | 0.83M | | 3.93M | 1.84M | 0.31M | | | | 7.27M | 0.08M | -0.19M | -0.19M |
|
Receivables
|
| -2.43M | -2.87M | 1.50M | 0.87M | 1.68M | -0.03M | -0.23M | 0.89M | 0.44M | -2.47M | 2.17M | -0.77M | -3.04M | | -0.79M | 1.16M | 1.68M | | 1.02M | | | | 1.19M | | -0.47M | -0.47M | 1.29M | | -0.30M | -0.31M | 2.78M | | 3.82M | 2.35M | | 2.24M | | 1.86M | | 1.10M | | 1.42M | | 0.54M | | | | 1.80M | | 1.55M | | 4.55M | 2.14M | 1.20M | | 0.73M | | 7.67M | | 0.78M | |
|
Finished Goods
|
| | | | | | | | | | | 1.04M | | | | | | | | 0.65M | | | | | | | | 2.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.21M | 0.07M | 1.21M | 1.22M | 0.01M | 1.43M | -0.32M | -0.07M | -0.11M | 1.37M | 1.51M | 2.51M | -0.62M | -0.28M | | 1.15M | 1.86M | 1.90M | | -1.00M | | | | 0.06M | | -0.68M | -0.96M | 2.98M | | 2.46M | 2.97M | 4.05M | | -1.20M | -0.15M | | 4.43M | | 3.86M | | 3.36M | | 4.65M | | 3.07M | | 1.45M | | 1.79M | | 2.00M | | 1.43M | 1.45M | 1.56M | | 2.35M | | 1.69M | | 1.75M | |
|
Prepaid Assets
|
0.43M | 0.39M | 0.32M | -0.19M | 0.24M | 0.93M | 0.71M | 0.90M | 0.03M | 1.34M | 1.30M | 1.46M | -0.19M | 1.16M | | -2.01M | 1.42M | 0.99M | | 1.11M | | | | 0.66M | | -0.01M | -0.24M | 0.66M | | 0.89M | 0.50M | 1.09M | | 0.76M | 0.52M | | 2.15M | | 1.25M | | 0.65M | | 1.14M | | 0.76M | | 1.12M | | 0.31M | | 1.10M | | 1.33M | 0.50M | 1.66M | | 2.84M | | 2.11M | | 0.80M | |
|
Current Deferred Tax Assets
|
| 4.61M | 7.76M | 8.68M | 7.15M | 9.34M | 10.05M | 13.09M | 12.49M | 10.89M | 8.54M | | 5.94M | 4.75M | | 1.09M | 0.90M | | | -1.04M | | | | | | | | -1.23M | | 0.91M | 1.02M | 1.57M | | -0.09M | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
42.08M | 55.52M | 70.99M | 67.47M | 94.43M | 87.25M | 80.77M | 68.46M | 59.90M | 50.78M | 48.54M | 43.43M | 36.77M | 26.34M | | 52.09M | 29.59M | 78.70M | | 66.35M | | | | 3.21M | | | | 8.28M | | 8.04M | 9.02M | 22.33M | | 17.77M | 17.26M | | 21.25M | | 21.93M | | 36.08M | | 30.55M | | 72.84M | | 47.18M | | 41.73M | | 61.64M | | 25.93M | 22.05M | 25.09M | | 46.95M | | 45.90M | | 36.66M | |
|
Property, Plant & Equipment (Net)
|
337.98M | 128.88M | 450.94M | 444.84M | 438.91M | 613.82M | 605.61M | 597.40M | 589.37M | 581.26M | 385.65M | 381.14M | 370.85M | 330.44M | 291.63M | 68.51M | 63.29M | 70.62M | 53.14M | | | | | 0.06M | 17.11M | 16.98M | 63.10M | 199.88M | 197.75M | 195.66M | 193.56M | 232.11M | | 259.99M | 257.27M | | 238.72M | 235.09M | 254.17M | 251.09M | 253.18M | 259.96M | 257.11M | | 357.17M | 396.79M | 426.47M | 420.64M | 455.02M | 436.11M | 434.55M | | 423.12M | 417.01M | 440.46M | | 466.63M | | 488.46M | | 540.06M | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | | | | 4.40M | | 8.16M | | 8.61M | | 15.26M | -10.14M | 10.76M | | 8.25M | 7.18M | 6.40M | | 5.13M | | 6.13M | | 14.12M | |
|
Goodwill
|
| | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 4.37M | 4.37M | 4.37M | 4.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.97M | | 1.49M | |
|
Goodwill & Intangibles
|
| | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 17.27M | 4.37M | 4.37M | 4.37M | 4.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.97M | | 1.49M | |
|
Other Non-Current Assets
|
| -2.25M | -0.18M | -7.12M | | | | 13.09M | | | | 7.36M | | | 9.94M | 0.22M | 20.86M | | 2.58M | 60.14M | 1.74M | 0.84M | 0.23M | | 0.92M | 1.54M | 2.05M | 1.19M | 5.26M | 5.87M | | 9.52M | 10.51M | 1.25M | 0.91M | 17.50M | 0.50M | 28.21M | 1.32M | 14.12M | 1.32M | 13.85M | 1.32M | 17.29M | -1.00M | 15.71M | 2.95M | 16.92M | 22.55M | 27.58M | 4.80M | 17.70M | 5.50M | 1.32M | 5.50M | 19.02M | | 23.35M | 22.75M | 25.70M | 5.50M | 35.65M |
|
Non-Current Assets
|
340.54M | 128.88M | 476.15M | 470.98M | 463.56M | 640.61M | 633.11M | 627.94M | 619.32M | 609.60M | 398.74M | 393.04M | 381.30M | 339.70M | | 68.87M | 63.43M | | | | | | | 0.06M | | | | 21.61M | | 196.60M | 194.59M | 30.00M | | 262.47M | 259.30M | | 248.27M | | 62.48M | | 259.84M | | 264.70M | | 367.93M | | 440.04M | | 477.19M | | 451.96M | | 440.86M | 433.63M | 452.79M | | 478.03M | | 499.95M | | 560.91M | |
|
Assets
|
382.61M | 184.40M | 547.14M | 538.45M | 557.99M | 727.86M | 713.88M | 696.40M | 679.22M | 660.38M | 447.28M | 436.48M | 418.06M | 366.04M | 309.69M | 120.96M | 93.02M | 78.70M | 56.79M | 66.35M | 3.27M | 3.52M | 3.14M | 3.27M | 19.80M | 19.57M | 66.11M | 209.35M | 205.79M | 204.64M | 203.61M | 257.53M | 250.42M | 280.24M | 276.56M | 265.50M | 269.53M | 278.71M | 282.55M | 271.39M | 295.92M | 307.63M | 295.25M | 350.12M | 440.77M | 465.06M | 487.21M | 476.44M | 518.92M | 489.25M | 513.60M | 466.41M | 466.78M | 455.68M | 477.88M | 485.27M | 524.98M | 527.59M | 545.85M | 603.48M | 597.57M | 586.19M |
|
Accounts Payables
|
0.17M | -0.21M | -3.91M | -3.30M | 1.63M | 0.17M | 0.17M | 0.04M | 1.68M | -0.23M | 1.44M | 2.60M | 0.10M | 5.60M | | 2.29M | 2.42M | 4.06M | | -0.66M | | | | -1.88M | | 0.79M | 0.86M | 5.98M | | -2.77M | 4.78M | 6.35M | | 1.49M | 6.67M | | 14.58M | | 16.11M | | 7.53M | | 3.71M | | 8.30M | | 5.76M | | 10.06M | | 7.83M | | 5.72M | 5.35M | 5.49M | | 6.91M | | 7.11M | | 9.41M | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 134.91M | | | | | | | | 0.10M | | 0.25M | 0.82M | 0.20M | | 0.40M | | | | | 24.24M | | | | | | | | 0.77M | | | | 10.83M | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.92M | 4.46M | 4.55M | 4.55M | 0.50M | 0.49M | 0.49M | 0.49M | 2.00M | 3.11M | 5.15M | 5.30M | 2.09M | 1.04M | 1.06M |
|
Payables
|
0.17M | -0.21M | -3.91M | -3.30M | 1.63M | 0.17M | 0.17M | 0.04M | 1.68M | -0.23M | 1.44M | 2.60M | 0.10M | 5.60M | | 2.29M | 2.42M | 4.06M | | 134.25M | | | | -1.88M | | 0.79M | 0.86M | 6.08M | | -2.52M | 5.60M | 6.55M | | 1.89M | 6.67M | | 14.58M | | 40.34M | | 7.53M | | 3.71M | | 8.30M | | 6.53M | 8.92M | 14.52M | 4.55M | 23.21M | 0.50M | 6.21M | 5.84M | 5.98M | 2.00M | 10.02M | 5.15M | 12.41M | 2.09M | 10.46M | 1.06M |
|
Accumulated Expenses
|
0.12M | 2.10M | -0.96M | -0.89M | 0.36M | 0.92M | 3.81M | -2.07M | 0.68M | 0.50M | 3.72M | 2.43M | 2.10M | 2.57M | | 0.49M | 1.45M | 1.56M | | 1.25M | | | | 0.22M | | | | 2.30M | | | | 2.53M | | | | | | | 6.88M | | | | 2.99M | | | | 5.17M | | | | 8.37M | | | | 7.74M | | | | 9.63M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.02M | | | | | | | | | | | | | | | | | 4.46M | | 12.69M | | 0.49M | 0.49M | 0.49M | | 3.11M | | 5.30M | | 1.04M | |
|
Short term Debt
|
25.50M | 16.57M | 30.01M | 33.21M | 29.11M | 48.59M | -3.00M | 53.38M | 50.77M | 51.30M | 62.18M | 45.82M | 33.02M | 37.51M | | 208.65M | 176.88M | 173.12M | | 134.91M | | | | 0.10M | | | | 0.72M | | 2.68M | 6.58M | 10.30M | | 16.99M | 19.73M | | | | 183.07M | | | | 19.42M | | | | 68.47M | | | | 35.05M | | | -33.26M | 31.78M | | | | 37.40M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.11M | | 0.14M | | 0.14M | | 0.13M | | 0.12M | | 0.11M | | 0.11M | | | | 21.78M | | 0.10M | | 0.09M | | 0.10M | |
|
Current Taxes
|
| | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.34M | -0.21M | 0.06M | 0.25M | 0.01M | 1.96M | 0.27M | 0.31M | 0.21M | 1.54M | 1.65M | 0.59M | 0.62M | -0.21M | | -0.50M | 0.12M | 0.13M | | 0.32M | | | | -0.20M | | | 0.19M | 0.15M | | 0.51M | 0.07M | 1.85M | | -1.63M | 1.85M | | 2.37M | | 4.30M | | 4.47M | | 4.51M | | 6.23M | | 7.74M | | 4.07M | | 2.23M | | 1.93M | 1.66M | 2.14M | | 2.08M | | 2.09M | | 3.12M | |
|
Total Current Liabilities
|
30.81M | 27.08M | 34.45M | 42.14M | 37.01M | 75.81M | 75.80M | 72.79M | 66.47M | 62.99M | 74.79M | 58.70M | 44.74M | 55.12M | | 222.58M | 193.57M | 194.01M | | 157.04M | | | | 0.59M | | | | 9.25M | | 9.07M | 13.83M | 21.23M | | 33.30M | 31.91M | | 79.62M | | 237.28M | | 219.33M | | 30.76M | | 49.55M | | 88.03M | | 92.55M | | 94.65M | | 50.84M | 50.55M | 69.52M | | 85.00M | | 61.62M | | 94.52M | |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.86M | |
|
Non-Current Debt
|
179.34M | 125.90M | 277.69M | 267.36M | 260.96M | 373.00M | 356.51M | 346.17M | 337.68M | 322.06M | 301.40M | 300.59M | 292.68M | 258.70M | | | | | | | | | | | 8.75M | 8.43M | 47.10M | 176.79M | 177.37M | 177.09M | 170.62M | 208.80M | 208.97M | 203.64M | 179.97M | | | | | 201.60M | | | 150.34M | | | | 146.70M | | | | 196.82M | | | 186.96M | 179.01M | | | | 220.19M | | 0.33M | |
|
Convertible Debt
|
| | | | | | | | | | | 346.40M | | | 278.53M | 208.65M | | | 134.91M | 134.91M | | | | | 4.00M | 0.09M | 0.03M | 0.03M | 0.22M | 0.26M | | 1.30M | 1.62M | 1.65M | 5.99M | 12.11M | | 12.80M | 12.02M | 15.77M | | 18.55M | 14.52M | 15.28M | 16.20M | 17.23M | 6.80M | 9.97M | 10.24M | 10.53M | 10.83M | 2.91M | 2.99M | 3.08M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | | 4.36M | | 2.77M | | 1.34M | | 0.54M | | 0.04M | | 0.04M | | | | 0.25M | | 0.16M | | 0.07M | | | |
|
Minority Interest
|
| | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 144.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.32M | | 0.24M | | 0.70M | | 0.62M | | 0.53M | | 0.43M | | 0.39M | | 0.35M | 0.31M | 0.30M | | 0.24M | | 0.19M | | 0.16M | |
|
Other Non-Current Liabilities
|
| -2.28M | | | | | | | | | | 12.05M | | | 13.40M | 4.25M | | | 11.64M | 3.60M | 0.49M | 0.40M | 0.27M | 0.49M | 0.58M | 1.64M | 2.13M | 8.43M | 7.11M | 6.13M | | 10.73M | 7.24M | | | 23.11M | | 28.66M | | 32.13M | | 19.18M | 0.45M | 15.23M | 0.45M | 20.93M | 0.13M | 23.72M | 27.64M | 20.26M | | 20.73M | 14.46M | 14.53M | 0.35M | 21.48M | 2.52M | 26.94M | 26.09M | 29.97M | 1.16M | 27.42M |
|
Total Non-Current Liabilities
|
| 125.90M | | | | | | | | | | 347.50M | | | -13.40M | 218.33M | | | -11.64M | -3.60M | -0.49M | -0.40M | -0.27M | 0.10M | -0.58M | -1.64M | -2.13M | 177.64M | -7.11M | 177.60M | | 215.97M | -7.24M | | | -23.11M | | -28.66M | 252.69M | 217.36M | | -19.18M | 199.10M | -15.23M | 240.91M | -20.93M | 242.60M | -23.72M | 257.62M | -20.26M | 291.90M | -20.73M | 231.42M | 223.30M | 249.08M | -21.48M | 267.75M | -26.94M | 257.59M | -29.97M | 338.66M | -27.42M |
|
Total Liabilities
|
238.93M | 232.18M | 318.69M | 311.63M | 300.28M | 453.51M | 436.59M | 421.74M | 406.08M | 386.59M | 377.01M | 359.55M | 337.51M | 313.83M | | 222.58M | 193.57M | 194.01M | | 157.05 | | | | 0.59M | | | | 186.07M | | 183.73M | 184.46M | 226.70M | | 255.92M | 235.20M | | 244.00M | | 252.69M | 249.49M | 237.89M | | 199.55M | | 241.36M | | 242.74M | | 285.25M | | 291.90M | | 245.88M | 237.83M | 249.43M | | 270.28M | | 283.67M | | 339.82M | |
|
Total Debt
|
204.84M | 142.47M | 307.69M | 300.57M | 290.07M | 421.58M | 353.51M | 399.55M | 388.45M | 373.35M | 363.58M | 346.40M | 325.70M | 296.22M | | 208.65M | 176.88M | 173.12M | | 134.91M | | | | 0.10M | 8.75M | 8.43M | 47.10M | 177.50M | 177.37M | 179.77M | 177.21M | 219.10M | 208.97M | 220.62M | 199.69M | | | | 183.07M | 201.60M | | | 169.76M | | | | 215.17M | | | | 231.88M | | | 153.70M | 210.79M | | | | 257.59M | | 0.33M | |
|
Common Equity
|
| 31.42M | | 226.82M | 257.71M | 281.36M | 277.29M | 274.67M | 273.14M | 273.79M | 70.28M | 76.92M | 80.56M | 52.21M | | -101.62M | -100.55M | -115.31M | | -90.70M | | | | 2.68M | | | | 23.28M | | | | 30.83M | | | | | | | 29.86M | 21.90M | | | 95.69M | | | | 244.48M | | | | 221.70M | | | | 228.44M | | | | 262.18M | | | |
|
Shareholder's Equity
|
| | | 226.82M | | | | 274.67M | | | | 76.92M | | | 10.20M | -101.62M | | | -98.17M | -90.70M | 2.63M | 2.97M | 2.82M | 2.68M | 6.47M | | | 23.28M | | 20.90M | 19.15M | 30.83M | | 24.32M | 41.36M | 13.47M | 25.53M | 26.60M | 29.86M | 21.90M | 58.02M | 86.45M | 95.69M | 188.13M | 199.41M | 222.25M | 244.48M | 230.96M | 233.67M | 225.45M | 221.70M | 219.85M | 220.91M | 217.85M | 228.44M | 240.55M | 254.70M | 262.57M | 262.18M | 254.79M | 257.74M | 271.31M |
|
Liabilities and Shareholders Equity
|
382.61M | 184.40M | 547.14M | 538.45M | 557.99M | 727.86M | 713.88M | 696.40M | 679.22M | 660.38M | 447.28M | 436.48M | 418.06M | 366.04M | 309.69M | 120.96M | 93.02M | 78.70M | 56.79M | 66.35M | 3.27M | 3.52M | 3.14M | 3.27M | 19.80M | 19.57M | 66.11M | 209.35M | 205.79M | 204.64M | 203.61M | 257.53M | 250.42M | 280.24M | 276.56M | 265.50M | 269.53M | 278.71M | 282.55M | 271.39M | 295.92M | 307.63M | 295.25M | 350.12M | 440.77M | 465.06M | 487.21M | 476.44M | 518.92M | 489.25M | 513.60M | 466.41M | 466.78M | 455.68M | 477.88M | 485.27M | 524.98M | 527.59M | 545.85M | 603.48M | 597.57M | 586.19M |
|
Retained Earnings
|
-22.68M | -68.81M | -1.53M | -4.75M | -4.64M | -4.92M | -1.99M | -4.61M | -6.14M | -5.49M | -209.01M | -202.37M | -208.74M | -237.09M | | -396.14M | -395.07M | -409.84M | | -385.23M | | | | -304.88M | | | | -313.84M | | -325.70M | -331.57M | -338.46M | | -348.05M | -341.58M | | -380.09M | | -376.24M | | -395.87M | | -394.60M | | -393.96M | | -353.25M | | -346.80M | | -361.99M | | -366.49M | -372.02M | -361.69M | | -342.51M | | -333.77M | | -340.87M | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 219.00 | | | | | | | | 0.01M | | | | 0.04M | | | | | | | 0.00M | | | | 0.01M | | | | 0.22M | | | | | | | | 0.61M | | | | 0.25M | | | |
|
Shares Outstanding
|
| | | 2.22M | | | | 7.31M | | | | 7.32M | | | | 2.39M | | | | 2.39M | | | | 3.98M | | | | 1.30M | | | | 2.27M | | | | | | | 0.17M | | | | 6.83M | | | | 17.30M | | | | 18.19M | | | | 19.64M | | | | 20.37M | | | |