|
Cash & Equivalents
|
0.38M | 0.09M | 0.12M | 0.15M | 0.28M | 0.16M | 0.22M | 0.40M | 0.09M | 0.21M | 0.23M | 0.14M | 0.09M | 0.13M | 0.09M | 0.08M | 0.08M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 2.28M | 0.66M | 2.10M | 0.05M | 0.25M | 0.60M | 0.05M | 0.88M | 0.41M | 0.07M | 0.22M | 0.78M | 1.80M | 6.75M | 6.38M | 2.40M | 10.33M | 106.05M | 93.76M | 131.00M | 134.13M | 126.56M | 120.23M | 122.59M | 125.33M | 119.31M | 112.46M | 103.45M | 99.95M | 99.26M | 93.92M | 80.10M | 69.76M | 54.58M | 57.79M | 57.00M | 59.05M |
|
Cash & Current Investments
|
0.38M | 0.09M | 0.12M | 0.15M | 0.28M | 0.16M | 0.22M | 0.40M | 0.09M | 0.21M | 0.23M | 0.14M | 0.09M | 0.13M | 0.09M | 0.08M | 0.08M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 2.28M | 0.66M | 2.10M | 0.05M | 0.25M | 0.60M | 0.05M | 0.88M | 0.41M | 0.07M | 0.22M | 0.78M | 1.80M | 6.75M | 6.38M | 2.40M | 10.33M | 106.05M | 93.76M | 131.00M | 134.13M | 126.56M | 120.23M | 122.59M | 125.33M | 119.31M | 112.46M | 103.45M | 99.95M | 99.26M | 93.92M | 80.10M | 69.76M | 54.58M | 57.79M | 57.00M | 59.05M |
|
Receivables - Net
|
| | 54.09M | | 41.78M | 42.93M | 36.95M | 45.68M | 42.41M | 38.47M | 33.88M | 33.17M | 30.73M | 43.61M | 45.63M | 24.22M | 21.65M | 26.08M | 22.52M | 21.42M | 20.99M | 23.50M | 19.05M | 18.16M | 17.88M | 23.35M | 19.09M | 16.20M | 13.98M | 22.73M | 24.52M | 30.03M | 18.82M | 26.26M | 34.54M | 25.58M | 27.62M | 38.32M | 27.94M | 27.14M | 38.37M | 29.12M | 30.91M | 52.56M | 40.50M | 48.67M | 59.84M | 57.73M | 50.68M | 50.98M | 40.07M | 34.70M | 34.29M | 25.42M | 30.42M | 18.68M | 17.18M | 14.88M | 19.17M | 18.75M | 19.11M | 20.42M |
|
Receivables - Other
|
| | | | | | 11.02M | | | | 12.72M | | | | 16.46M | | | | 7.45M | | | | 4.19M | | | | 6.35M | | | | 13.20M | 12.29M | 9.51M | 16.08M | 16.00M | 14.14M | 17.25M | 20.79M | 16.75M | 15.39M | 20.69M | 17.55M | 19.16M | 40.49M | 27.45M | | 7.56M | 32.58M | 36.22M | 28.29M | 11.66M | 4.66M | 7.21M | 7.21M | 8.02M | 5.23M | 4.20M | 3.86M | 5.41M | 4.97M | 1.21M | 6.33M |
|
Receivables
|
| | 54.09M | | 41.78M | 42.93M | 47.97M | 45.68M | 42.41M | 38.47M | 46.60M | 33.17M | 30.73M | 43.61M | 62.09M | 24.22M | 21.65M | 26.08M | 29.97M | 21.42M | 20.99M | 23.50M | 23.23M | 18.16M | 17.88M | 23.35M | 25.44M | 16.20M | 13.98M | 22.73M | 37.72M | 42.31M | 28.33M | 42.34M | 50.54M | 39.72M | 44.86M | 59.10M | 44.69M | 42.53M | 59.06M | 46.66M | 50.07M | 93.06M | 67.94M | 48.67M | 67.41M | 90.31M | 86.89M | 79.27M | 51.73M | 39.36M | 41.50M | 32.63M | 38.45M | 23.91M | 21.38M | 18.74M | 24.58M | 23.72M | 20.32M | 26.75M |
|
Inventory
|
| | 7.31M | | 9.29M | 19.47M | 14.71M | 10.71M | 10.34M | 9.49M | 10.28M | 9.88M | 7.75M | 12.42M | 4.88M | 3.98M | 5.08M | 5.75M | 3.35M | 2.20M | 2.41M | 3.92M | 2.90M | 2.03M | 7.95M | 7.82M | 3.55M | 8.35M | 8.89M | 10.78M | 13.52M | 4.90M | 3.15M | 8.78M | 4.39M | 3.46M | 4.87M | 3.32M | 1.97M | 2.76M | 3.34M | 3.90M | 3.31M | 1.89M | 1.78M | 2.02M | 1.25M | 2.10M | 3.63M | 4.68M | 2.88M | 1.63M | 1.77M | 0.98M | 1.42M | 1.47M | 1.37M | 1.41M | 1.78M | 1.49M | 4.18M | 3.38M |
|
Current Deferred Tax Assets
|
| | | | | | 0.42M | 0.42M | 0.42M | 0.42M | 0.19M | 0.84M | 0.53M | 0.34M | | 0.11M | 0.04M | 2.17M | 1.00M | 0.81M | 0.59M | 0.71M | | | | | | | | | | | | | | | | | 0.67M | | | | 0.01M | 0.19M | | | | | | | | | | | | | | | | | 5.86M | 5.88M |
|
Prepaid Assets
|
| | 2.88M | | 3.41M | 3.03M | 2.94M | 5.68M | 2.26M | 2.17M | 5.28M | 1.81M | 3.31M | 3.40M | 1.27M | 1.69M | 1.44M | 1.26M | 6.14M | 4.37M | 4.85M | 4.72M | 3.10M | 2.45M | 2.71M | 3.24M | 1.52M | 2.03M | 1.58M | 1.02M | 2.07M | 3.98M | 1.98M | 2.33M | 1.99M | 2.00M | 2.13M | 2.15M | 1.72M | 2.55M | 2.59M | 2.72M | 3.06M | 3.98M | 5.45M | 5.44M | 3.33M | 4.90M | 6.78M | 6.07M | 4.82M | 5.48M | 7.32M | 8.10M | 7.52M | 7.79M | 10.45M | 12.02M | 15.09M | 15.28M | 15.77M | 12.82M |
|
Current Assets
|
| | 67.05M | | 54.99M | 68.04M | 57.88M | 65.24M | 61.50M | 54.51M | 52.11M | 46.74M | 43.31M | 63.15M | 52.46M | 31.02M | 29.04M | 35.39M | 33.43M | 31.46M | 31.11M | 33.00M | 25.84M | 23.36M | 28.71M | 36.80M | 25.00M | 28.67M | 24.69M | 35.01M | 42.15M | 40.40M | 25.95M | 38.07M | 41.23M | 32.37M | 35.88M | 46.63M | 40.24M | 39.46M | 46.95M | 46.07M | 144.11M | 153.17M | 179.49M | 191.22M | 191.71M | 187.74M | 184.62M | 187.99M | 167.96M | 155.31M | 148.68M | 136.21M | 139.99M | 123.12M | 110.19M | 99.32M | 91.42M | 94.14M | 102.78M | 102.83M |
|
Property, Plant & Equipment (Net)
|
| | 5.74M | | 5.22M | 5.11M | 4.85M | 4.52M | 4.27M | 3.98M | 3.88M | 3.79M | 3.54M | 3.26M | 14.62M | 14.33M | 19.69M | 19.34M | 18.91M | 18.48M | 18.04M | 17.71M | 17.26M | 16.90M | 16.58M | 16.30M | 16.12M | 15.79M | 16.41M | 16.25M | 16.34M | 16.81M | 16.80M | 17.02M | 17.43M | 19.40M | 19.07M | 19.57M | 19.57M | 20.07M | 20.68M | 22.17M | 14.98M | 23.86M | 24.73M | 14.36M | 6.09M | 14.82M | 5.57M | 5.13M | 4.79M | 4.41M | 3.84M | 3.39M | 3.46M | 2.91M | 2.88M | 3.57M | 4.28M | 3.88M | 3.48M | 3.49M |
|
Goodwill
|
| | | | | 15.06M | 15.10M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 1.30M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M | 17.92M |
|
Intangibles
|
| | | | | 10.72M | 11.29M | 9.59M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | 11.29M | | 11.29M | | | | 11.29M | | | | | | | | 7.42M | | | 16.36M | 19.20M | 21.61M | 23.78M | 26.86M | 37.41M | 33.80M | 37.81M | 38.98M | 39.62M | 40.53M | 40.72M | 29.63M | 30.41M | 31.16M | 31.57M | 31.25M |
|
Goodwill & Intangibles
|
| | | | | 25.78M | 26.39M | 24.51M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 26.20M | 14.92M | 26.20M | 14.92M | 14.92M | 14.92M | 26.20M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 14.92M | 22.34M | 14.92M | 14.92M | 17.66M | 37.12M | 39.53M | 41.70M | 44.78M | 55.34M | 51.72M | 55.74M | 56.91M | 57.54M | 58.45M | 58.64M | 47.55M | 48.33M | 49.08M | 49.49M | 49.17M |
|
Long-Term Deferred Tax
|
| | 1.67M | | 1.67M | 1.67M | 1.62M | 1.62M | 1.62M | 1.62M | | 1.05M | 2.57M | 7.26M | | 0.63M | 2.14M | 1.59M | 1.91M | 1.30M | 1.65M | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.35M | | 0.34M | 0.30M | 0.28M | 0.28M | 0.29M | 0.32M | 0.34M | 0.35M | 0.35M | 0.32M | 0.97M | 1.27M | 1.34M | 1.31M | 1.26M | 1.19M | 1.15M | 1.09M | 0.81M | 0.81M | 0.83M | 0.85M | 0.76M | 0.74M | 0.93M | 0.91M | 1.01M | 0.99M | 0.99M | 0.96M | 0.92M | 0.96M | 0.96M | 1.00M | 0.98M | 0.98M | 1.07M | 1.05M | 0.93M | 0.99M | 0.88M | 1.26M | 1.25M | 1.22M | 1.05M | 0.91M | 1.14M | 1.22M | 1.06M | 1.04M | 0.89M | 3.80M | 3.95M | 9.52M | 8.19M | 5.30M | 4.00M | 3.85M |
|
Non-Current Assets
|
| | 7.76M | | 7.23M | 32.85M | 31.96M | 30.93M | 30.12M | 29.30M | 27.04M | 27.45M | 28.14M | 31.96M | 36.15M | 36.23M | 42.60M | 41.11M | 40.39M | 38.71M | 38.02M | 37.60M | 34.12M | 33.19M | 32.33M | 32.07M | 31.79M | 31.45M | 32.26M | 32.08M | 32.27M | 32.72M | 32.70M | 32.90M | 33.26M | 37.12M | 36.68M | 37.58M | 37.45M | 37.87M | 38.44M | 39.77M | 39.70M | 41.07M | 41.69M | 50.90M | 54.37M | 56.29M | 57.34M | 59.41M | 69.43M | 65.34M | 68.19M | 68.53M | 68.71M | 72.23M | 72.19M | 67.01M | 66.82M | 63.92M | 62.27M | 61.45M |
|
Assets
|
| | 74.80M | | 62.22M | 100.90M | 89.84M | 96.17M | 91.62M | 83.81M | 79.16M | 74.19M | 71.45M | 95.11M | 88.61M | 67.25M | 71.64M | 76.51M | 73.82M | 70.18M | 69.13M | 70.60M | 59.96M | 56.54M | 61.03M | 68.87M | 56.80M | 60.12M | 56.95M | 67.10M | 74.42M | 73.12M | 58.65M | 70.97M | 74.49M | 69.49M | 72.56M | 84.21M | 77.69M | 77.34M | 85.39M | 85.83M | 183.82M | 194.24M | 221.18M | 242.12M | 246.08M | 244.02M | 241.96M | 247.40M | 237.40M | 220.65M | 216.86M | 204.74M | 208.70M | 195.35M | 182.38M | 166.33M | 158.24M | 158.06M | 165.04M | 164.28M |
|
Accounts Payables
|
| | 28.93M | | 20.30M | 33.94M | 21.95M | 25.71M | 26.22M | 28.46M | 23.14M | 28.73M | 23.48M | 35.24M | 23.29M | 15.15M | 15.45M | 20.49M | 17.82M | 18.19M | 15.55M | 16.30M | 12.68M | 11.58M | 17.44M | 25.58M | 15.32M | 14.74M | 18.75M | 22.57M | 25.69M | 27.54M | 13.63M | 19.89M | 21.78M | 17.52M | 22.11M | 23.17M | 15.05M | 15.18M | 19.64M | 16.86M | 20.90M | 31.77M | 21.04M | 34.20M | 34.55M | 35.22M | 35.41M | 37.58M | 22.55M | 18.01M | 16.51M | 7.46M | 13.75M | 9.16M | 5.79M | 6.29M | 1.15M | 5.82M | 13.38M | 2.78M |
|
Notes Payables
|
| | | | | 5.56M | 3.48M | 1.38M | | | | | | | | | | | | | | | | | | 2.95M | 3.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 28.93M | | 20.30M | 39.50M | 25.43M | 27.09M | 26.22M | 28.46M | 23.14M | 28.73M | 23.48M | 35.24M | 23.29M | 15.15M | 15.45M | 20.49M | 17.82M | 18.19M | 15.55M | 16.30M | 12.68M | 11.58M | 17.44M | 28.53M | 18.35M | 14.74M | 18.75M | 22.57M | 25.69M | 27.54M | 13.63M | 19.89M | 21.78M | 17.52M | 22.11M | 23.17M | 15.05M | 15.18M | 19.64M | 16.86M | 20.90M | 31.77M | 21.04M | 34.20M | 34.55M | 35.22M | 35.41M | 37.58M | 22.55M | 18.01M | 16.51M | 7.46M | 13.75M | 9.16M | 5.79M | 6.29M | 1.15M | 5.82M | 13.38M | 2.78M |
|
Accumulated Expenses
|
| | 6.88M | | 5.93M | 7.02M | 8.09M | 6.09M | 6.85M | 8.47M | 6.70M | 11.00M | 6.90M | 13.10M | 6.00M | 5.66M | 4.98M | 6.25M | 4.20M | 4.67M | 4.97M | 5.06M | 4.75M | 5.28M | 5.86M | 8.07M | 8.07M | 8.10M | 9.30M | 10.80M | 10.30M | 7.13M | 6.61M | 6.71M | 9.08M | 9.21M | 9.96M | 10.36M | 12.19M | 11.59M | 12.28M | 11.23M | 8.47M | 22.00M | 7.81M | 7.96M | 25.30M | 8.70M | 18.11M | 19.87M | 9.95M | 7.67M | 9.86M | 12.59M | 14.57M | 11.23M | 8.11M | 9.28M | 7.61M | 7.43M | 8.64M | 11.40M |
|
Other Accumulated Expenses
|
| | 3.83M | | 2.76M | 2.90M | 3.40M | 8.84M | 2.42M | 2.40M | 1.07M | 1.56M | 2.17M | 2.74M | 1.78M | 3.38M | 2.80M | 1.20M | 1.77M | 1.99M | 1.78M | 1.99M | 1.64M | 1.66M | 1.73M | 1.48M | 1.41M | 1.27M | 1.30M | 1.77M | 1.99M | 1.69M | 1.39M | 1.91M | 1.90M | 2.72M | 2.80M | 3.22M | 1.90M | 2.38M | 3.15M | 4.72M | 1.90M | 3.19M | 1.83M | 2.09M | 1.43M | 2.08M | 2.73M | 1.97M | 4.92M | 3.86M | 3.32M | 1.84M | 2.32M | 2.03M | 1.47M | 2.90M | 1.30M | 1.40M | 1.60M | |
|
Short term Debt
|
| | 0.38M | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.69M | 0.84M | 1.00M | 1.00M | 2.30M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 4.83M | | | | | | | | | | | | | | | 16.47M | 16.69M | 16.92M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.94M | | 0.98M | 1.01M | 1.03M | 1.06M | 1.10M | 1.15M | 1.24M | 1.30M | 1.36M | 1.43M | 0.66M | 0.68M | 0.73M | 0.75M | 0.77M | 0.79M | 0.80M | 0.81M | 0.83M | 0.85M | 0.87M | 0.90M | 0.92M | 0.94M | 0.96M | 0.99M | 1.01M | 1.04M | 1.06M | 1.09M | 1.11M | 1.14M | 1.17M | 1.20M | 1.22M | 1.25M | 1.28M | 1.31M | 1.34M | 1.37M | 1.40M | 1.43M | 1.46M | 1.49M | 1.52M | 1.56M | 1.59M | 1.62M | 1.66M | 1.70M | 1.73M | 1.77M | 1.80M | 1.84M | 1.88M | 1.92M | 1.95M | 1.99M |
|
Current Deferred Revenue
|
| | 4.39M | | 2.96M | 5.68M | 4.39M | 3.85M | 2.69M | 3.93M | 6.09M | 3.01M | 1.79M | 3.44M | 2.77M | 2.39M | 2.54M | 2.77M | 3.34M | 2.38M | 2.84M | 4.09M | 3.47M | 3.37M | 2.76M | 3.41M | 4.90M | 4.06M | 3.01M | 9.65M | 10.07M | 4.58M | 4.45M | 4.46M | 5.23M | 5.16M | 4.36M | 4.77M | 6.34M | 7.42M | 6.68M | 6.35M | 5.65M | 6.75M | 5.92M | 7.23M | 6.38M | 7.04M | 4.80M | 6.95M | 6.44M | 7.20M | 6.14M | 5.78M | 6.73M | 5.99M | 5.78M | 6.78M | 6.84M | 6.75M | 12.95M | 13.73M |
|
Curent Deferred Tax Liability
|
| | 0.43M | | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 45.78M | | 33.58M | 56.75M | 42.71M | 47.31M | 39.65M | 44.79M | 37.08M | 41.33M | 36.06M | 49.87M | 35.15M | 28.10M | 27.50M | 32.46M | 30.21M | 29.42M | 27.35M | 29.66M | 24.77M | 24.14M | 33.49M | 42.39M | 33.64M | 28.88M | 28.98M | 40.41M | 46.23M | 41.97M | 27.14M | 34.06M | 39.10M | 35.76M | 40.41M | 42.71M | 37.30M | 54.29M | 59.71M | 57.40M | 38.95M | 50.99M | 38.66M | 53.51M | 50.94M | 55.05M | 54.20M | 57.41M | 45.50M | 38.85M | 37.83M | 29.58M | 39.20M | 30.38M | 23.16M | 27.29M | 22.14M | 23.53M | 38.73M | 37.27M |
|
Capital Leases
|
| | 5.95M | | 5.47M | 5.22M | 4.95M | 4.67M | 4.38M | 4.07M | 3.80M | 3.45M | 3.09M | 2.71M | 15.50M | 22.00M | 22.00M | 20.93M | 22.00M | 20.54M | 20.34M | 20.12M | 19.91M | 19.69M | 19.46M | 19.23M | 18.99M | 18.75M | 18.50M | 18.24M | 17.98M | 17.71M | 17.44M | 17.15M | 16.86M | 16.57M | 16.27M | 15.96M | 15.64M | 15.32M | 14.99M | 14.65M | 14.30M | 13.95M | 13.59M | 13.22M | 12.84M | 12.46M | 12.07M | 11.66M | 11.25M | 10.83M | 10.41M | 9.96M | 9.52M | 9.07M | 8.60M | 8.13M | 7.64M | 7.15M | 6.65M | 6.13M |
|
Non-Current Debt
|
| | 13.79M | | 12.26M | 14.30M | 17.50M | 16.72M | 18.71M | 12.55M | 18.56M | 9.77M | 13.20M | 18.95M | 19.80M | 10.37M | 12.22M | 11.98M | 10.90M | 6.30M | 9.40M | 8.50M | 8.50M | 5.10M | 4.80M | | | 3.10M | 2.14M | 2.22M | 10.79M | 2.36M | 2.44M | 2.52M | 10.98M | 11.04M | 11.10M | 16.15M | 16.34M | 3.01M | 3.10M | 3.19M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.45M | | 0.41M | 1.10M | 0.38M | 0.20M | 0.68M | 0.73M | 0.47M | 0.35M | 0.62M | 0.41M | 0.45M | 0.27M | 0.35M | 0.51M | 0.58M | 0.97M | 0.37M | 1.07M | 0.64M | 1.34M | 1.29M | 2.02M | 2.23M | 0.91M | 0.23M | 1.09M | 0.91M | 1.15M | 0.77M | 1.25M | 2.62M | 2.38M | 1.86M | 2.92M | 4.51M | 5.30M | 7.10M | 9.51M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.19M | | | | 0.17M | | | | | | | | 3.20M | 3.26M | 3.33M | 3.39M | 3.39M | 3.45M | 3.52M | 3.58M | 0.74M | 0.75M | 0.77M | 0.78M | 0.82M | 0.59M | 0.60M | 0.61M | 0.62M | 0.63M | 0.64M | 0.65M | 5.32M | 0.66M | 0.67M | 0.68M | 6.43M | 0.73M | 0.75M | 0.75M | 2.12M | 0.77M | 0.78M | 0.80M | 1.70M | 0.82M | 0.84M | 0.85M | 0.81M | 0.81M | 0.84M | 0.85M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.45M | 1.71M | 1.55M | 1.44M | 1.27M | 1.10M | 0.94M | 0.79M | 1.30M | 1.12M | 0.39M | 0.79M | 0.19M | 0.11M | 0.03M | | | 0.07M | 0.12M | 0.58M | 0.53M | 0.47M | 0.42M | 0.36M | 0.30M | 0.25M |
|
Other Non-Current Liabilities
|
| | 0.08M | | 0.10M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.05M | 0.05M | 0.05M | 0.06M | 0.49M | 0.07M | 0.07M | 0.08M | 0.72M | 0.64M | 0.78M | 0.84M | 0.88M | 0.89M | 0.87M | 0.88M | 0.92M | 0.97M | 0.86M | 0.86M | 0.87M | 0.88M | 0.88M | 0.88M | 0.84M | 0.68M | 0.69M | 0.70M | 0.72M | 0.55M | 0.56M | 0.57M | 1.87M | 1.88M | 1.83M | 2.35M | 0.94M | 0.44M | 0.44M | 0.44M | 0.30M | 0.30M | 0.30M | 0.31M | 0.04M | 0.11M | 0.11M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M |
|
Total Non-Current Liabilities
|
| | 180.52M | | 166.10M | 203.98M | 194.07M | 198.81M | 191.81M | 183.41M | 175.90M | 172.01M | 168.57M | 188.72M | 187.53M | 172.34M | 180.97M | 186.46M | 181.59M | 180.38M | 182.20M | 184.33M | 183.47M | 180.19M | 186.66M | 193.86M | 185.86M | 193.54M | 193.49M | 205.79M | 209.59M | 206.15M | 192.15M | 199.87M | 205.75M | 204.56M | 209.89M | 218.24M | 213.59M | 214.87M | 220.84M | 219.07M | 54.84M | 66.39M | 53.56M | 67.93M | 64.89M | 68.52M | 67.21M | 69.93M | 64.75M | 50.46M | 49.02M | 40.41M | 49.65M | 40.85M | 33.12M | 36.74M | 31.01M | 31.85M | 46.53M | 44.50M |
|
Total Liabilities
|
| | 180.60M | | 166.20M | 204.09M | 194.19M | 198.92M | 191.92M | 183.51M | 175.95M | 172.06M | 168.62M | 188.78M | 188.02M | 172.41M | 181.04M | 186.54M | 182.31M | 181.02M | 182.99M | 185.17M | 184.35M | 181.08M | 187.54M | 194.74M | 186.78M | 194.51M | 194.35M | 206.66M | 210.46M | 207.03M | 193.03M | 200.76M | 206.59M | 205.25M | 210.58M | 218.93M | 214.31M | 215.42M | 221.40M | 219.64M | 56.71M | 68.28M | 55.39M | 70.28M | 65.83M | 68.96M | 67.65M | 70.37M | 65.04M | 50.76M | 49.32M | 40.72M | 49.70M | 40.96M | 33.23M | 36.85M | 31.10M | 31.95M | 46.63M | 44.61M |
|
Total Debt
|
| | 14.16M | | 12.64M | 14.67M | 17.88M | 17.10M | 19.09M | 12.92M | 18.93M | 10.15M | 13.57M | 19.33M | 20.49M | 11.21M | 13.22M | 12.98M | 13.20M | 7.70M | 10.80M | 9.90M | 9.90M | 6.50M | 9.62M | | | 3.10M | 2.14M | 2.22M | 10.79M | 2.36M | 2.44M | 2.52M | 10.98M | 11.04M | 11.10M | 16.15M | 16.34M | 19.48M | 19.79M | 20.11M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -105.80M | | -104.39M | -104.30M | -104.35M | -102.95M | -100.98M | -100.44M | -96.80M | -98.22M | -97.79M | -94.08M | -99.41M | -105.42M | -109.76M | -110.53M | -108.49M | -111.82M | -114.23M | -115.64M | -124.38M | -125.88M | -127.80M | -127.89M | -129.98M | -135.30M | -137.64M | -139.56M | -136.95M | -135.06M | -135.15M | -131.04M | -134.72M | -138.13M | -139.88M | -137.65M | -141.14M | -143.38M | -143.11M | -143.31M | 127.10M | 125.96M | 165.78M | 171.84M | 180.25M | 175.06M | 174.31M | 177.03M | 172.35M | 169.90M | 167.54M | 164.02M | 159.00M | 154.40M | 149.15M | 129.48M | 127.14M | 126.11M | 118.41M | 119.67M |
|
Shareholder's Equity
|
| | -105.80M | | -104.39M | -104.30M | -104.35M | -102.95M | -100.98M | -100.44M | -96.80M | -98.22M | -97.79M | -94.08M | -99.41M | -105.42M | -109.76M | -110.53M | -108.49M | -111.82M | -114.23M | -115.64M | -124.38M | -125.88M | -127.80M | -127.89M | -129.98M | -135.30M | -137.64M | -139.56M | -136.95M | -135.06M | -135.15M | -131.04M | -134.72M | -138.13M | -139.88M | -137.65M | -141.14M | -143.38M | -143.11M | -143.31M | 127.10M | 125.96M | 165.78M | 171.84M | 180.25M | 175.06M | 174.31M | 177.03M | 172.35M | 169.90M | 167.54M | 164.02M | 159.00M | 154.40M | 149.15M | 129.48M | 127.14M | 126.11M | 118.41M | 119.67M |
|
Liabilities and Shareholders Equity
|
| | 74.80M | | 62.22M | 100.90M | 89.84M | 96.17M | 91.62M | 83.81M | 79.16M | 74.19M | 71.45M | 95.11M | 88.61M | 67.25M | 71.64M | 76.51M | 73.82M | 70.18M | 69.13M | 70.60M | 59.96M | 56.54M | 61.03M | 68.87M | 56.80M | 60.12M | 56.95M | 67.10M | 74.42M | 73.12M | 58.65M | 70.97M | 74.49M | 69.49M | 72.56M | 84.21M | 77.69M | 77.34M | 85.39M | 85.83M | 183.82M | 194.24M | 221.18M | 242.12M | 246.08M | 244.02M | 241.96M | 247.40M | 237.40M | 220.65M | 216.86M | 204.74M | 208.70M | 195.35M | 182.38M | 166.33M | 158.24M | 158.06M | 165.04M | 164.28M |
|
Retained Earnings
|
| | -106.41M | | -104.51M | -104.42M | -104.95M | -103.15M | -101.17M | -100.63M | -97.52M | -98.52M | -98.06M | -94.36M | -100.13M | -105.69M | -110.04M | -110.81M | -112.42M | -115.17M | -117.58M | -118.98M | -128.36M | -129.23M | -131.14M | -131.23M | -135.54M | -138.64M | -142.03M | -145.07M | -141.37M | -139.47M | -139.56M | -135.45M | -139.13M | -142.54M | -144.28M | -142.05M | -145.53M | -147.77M | -147.51M | -147.71M | -143.84M | -158.62M | -176.26M | -182.57M | -186.98M | -201.96M | -214.25M | -221.59M | -240.41M | -251.15M | -259.18M | -267.85M | -274.83M | -282.20M | -289.96M | -318.02M | -327.35M | -335.95M | -345.47M | -347.58M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.72M | 3.72M | 3.72M | 2.47M | 2.46M | 2.43M | 2.43M | 1.21M | 1.21M | 1.20M | 1.15M | 0.07M | 0.06M | | 2.73M | | | 3.52M | 5.06M | 0.36M | 0.86M | 3.91M | 2.14M | 3.44M | 3.37M | 2.18M | 0.94M | | | 12.64M | 12.39M | 15.81M | 15.35M |