|
Cash & Equivalents
|
1.23M | 0.88M | 0.98M | 1.30M | 1.42M | 1.07M | 0.46M | 1.29M | 0.75M | | | 0.97M | 1.99M | 1.54M | 2.25M | 0.97M | 0.52M | 1.27M | 1.18M | 1.70M | 2.14M | 1.13M | 2.20M | 2.25M | 1.94M | 2.37M | 3.04M | 2.25M | 1.07M | 0.80M | 0.92M | 1.05M | 0.61M | 1.24M | 2.00M | 0.93M | 1.16M | 1.36M | 1.56M | 1.62M | 0.62M | 0.30M | 0.76M | 0.96M | 1.61M | 2.98M | 3.50M | 3.69M | 6.30M | 2.26M | 1.50M | 43.45M | 12.14M | 11.86M | 10.59M | 7.04M | 16.98M | 8.24M | 6.59M | 54.44M | 45.82M | 104.11M | 23.94M | 274.10M | 218.16M | 90.00M | 711.32M |
|
Short-term Investments
|
| -0.60M | -0.60M | -1.00M | -0.20M | -1.21M | 2.21M | 2.22M | -0.81M | 2.23M | 2.03M | 1.84M | 1.64M | 1.65M | 1.65M | 1.44M | 1.44M | 0.83M | 1.81M | 1.46M | 1.26M | 2.02M | 1.80M | 1.77M | 1.86M | 1.21M | 0.23M | | | 3.40M | 3.40M | 3.25M | 3.34M | 2.90M | 1.92M | 2.90M | 2.67M | 2.92M | 2.69M | 2.69M | 2.94M | 2.94M | 2.45M | 2.21M | 0.98M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.23M | 0.28M | 0.38M | 0.30M | 1.21M | -0.14M | 2.67M | 3.51M | -0.06M | 2.23M | 2.03M | 2.80M | 3.63M | 3.18M | 3.90M | 2.41M | 1.96M | 2.10M | 2.99M | 3.17M | 3.40M | 3.15M | 4.00M | 4.01M | 3.80M | 3.57M | 3.26M | 2.25M | 1.07M | 4.20M | 4.32M | 4.29M | 3.95M | 4.14M | 3.92M | 3.82M | 3.84M | 4.28M | 4.25M | 4.32M | 3.56M | 3.24M | 3.21M | 3.17M | 2.59M | 2.98M | 3.50M | 3.69M | 6.30M | 2.26M | 1.50M | 43.45M | 12.14M | 11.86M | 10.59M | 7.04M | 16.98M | 8.24M | 6.59M | 54.44M | 45.82M | 104.11M | 23.94M | 274.10M | 218.16M | 90.00M | 711.32M |
|
Receivables - Net
|
0.22M | 0.02M | -0.02M | 0.06M | -0.03M | -0.04M | -0.17M | 1.88M | -0.07M | 2.23M | 2.27M | 2.18M | 2.22M | 2.42M | 2.27M | 2.06M | 2.18M | 2.38M | 1.90M | 2.05M | 2.21M | 2.24M | 2.05M | 2.10M | 1.75M | 2.15M | 2.28M | 2.17M | 2.22M | 1.81M | 2.15M | 2.34M | 1.93M | 2.07M | 1.64M | 2.19M | 2.03M | 1.87M | 1.98M | 2.22M | 1.82M | 2.22M | 2.21M | 2.43M | 1.76M | 1.41M | 1.42M | 2.12M | 1.55M | 1.65M | 1.88M | | | | | | | | 2.72M | 1.00M | 1.67M | 2.55M | 4.38M | 3.80M | 5.10M | 4.52M | 8.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | | |
|
Receivables
|
0.22M | 0.02M | -0.02M | 0.06M | -0.03M | -0.04M | -0.17M | 1.88M | -0.07M | 2.23M | 2.27M | 2.18M | 2.22M | 2.42M | 2.27M | 2.06M | 2.18M | 2.38M | 1.90M | 2.05M | 2.21M | 2.24M | 2.05M | 2.10M | 1.75M | 2.15M | 2.28M | 2.17M | 2.22M | 1.81M | 2.15M | 2.34M | 1.93M | 2.07M | 1.64M | 2.19M | 2.03M | 1.87M | 1.98M | 2.22M | 1.82M | 2.22M | 2.21M | 2.43M | 1.76M | 1.41M | 1.42M | 2.12M | 1.55M | 1.65M | 1.88M | | | | | | | | 2.72M | 1.00M | 1.67M | 2.55M | 4.38M | 3.80M | 5.10M | 4.52M | 8.41M |
|
Raw Materials
|
| | | | | | | | | | | 1.81M | | | | 2.07M | 2.35M | 1.93M | 2.06M | 1.95M | 2.13M | 2.14M | 2.10M | 2.02M | 2.08M | 1.85M | 1.89M | 1.64M | 1.84M | 1.68M | 1.61M | 1.44M | 1.56M | 1.63M | 1.73M | 1.43M | 1.56M | 1.62M | 1.64M | 1.77M | 2.13M | 1.79M | 1.75M | 1.67M | 1.44M | 1.51M | 1.48M | 1.32M | 1.34M | 1.29M | 1.49M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.34M | | | | 0.37M | 0.38M | 0.43M | 0.41M | 0.39M | 0.36M | 0.44M | 0.52M | 0.41M | 0.44M | 0.42M | 0.39M | 0.38M | 0.40M | 0.38M | 0.36M | 0.36M | 0.37M | 0.38M | 0.41M | 0.42M | 0.36M | 0.43M | 0.38M | 0.37M | 0.39M | 0.45M | 0.42M | 0.42M | 0.46M | 0.48M | 0.45M | 0.43M | 0.45M | 0.40M | 0.36M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 1.30M | | | | 1.48M | 1.48M | 1.32M | 1.30M | 1.46M | 1.66M | 1.33M | 1.36M | 1.52M | 1.54M | 1.40M | 1.27M | 1.34M | 1.23M | 1.33M | 1.26M | 1.32M | 1.44M | 1.40M | 1.57M | 1.42M | 1.63M | 1.62M | 1.49M | 1.20M | 1.63M | 1.60M | 1.75M | 1.45M | 2.02M | 2.01M | 1.52M | 1.07M | 1.36M | 1.14M | 1.10M | | | | | | | | | | | | | | | | |
|
Inventory
|
0.25M | 0.09M | 0.08M | 0.04M | 0.07M | 0.05M | 2.34M | 2.20M | 2.77M | 2.58M | 2.31M | 2.23M | 2.41M | 2.69M | 2.58M | 2.68M | 2.97M | 2.43M | 2.52M | 2.55M | 2.89M | 2.63M | 2.69M | 2.63M | 2.74M | 2.36M | 2.28M | 2.12M | 2.25M | 2.22M | 2.08M | 1.99M | 2.23M | 2.28M | 2.55M | 2.09M | 2.37M | 2.47M | 2.27M | 2.05M | 2.84M | 2.51M | 2.57M | 2.18M | 2.59M | 2.68M | 2.16M | 1.64M | 1.96M | 1.61M | 1.65M | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.04M | 0.04M | 0.04M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.18M | 0.18M | 0.18M | 0.18M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.04M | 0.09M | 0.10M | 0.06M | -0.05M | -0.16M | 0.09M | 0.06M | -0.07M | | | 0.08M | | | | 0.12M | 0.15M | 0.18M | 0.14M | 0.10M | 0.16M | 0.14M | 0.13M | 0.09M | 0.27M | 0.15M | 0.10M | 0.09M | 0.18M | 0.14M | 0.18M | 0.36M | 0.39M | 0.15M | 0.10M | 0.17M | 0.19M | 0.18M | 0.21M | 0.38M | 0.26M | 0.26M | 0.95M | 0.91M | 0.33M | 0.16M | 0.16M | 0.13M | 0.01M | 0.16M | 0.18M | 1.49M | 5.94M | 4.36M | 3.14M | 5.09M | 4.38M | 3.47M | 2.36M | 4.54M | 3.97M | 2.85M | 3.09M | 2.49M | 4.80M | 2.94M | 2.96M |
|
Current Assets
|
5.47M | 5.79M | 5.92M | 6.42M | 6.55M | 7.14M | 7.45M | 7.81M | 7.98M | 8.40M | 8.35M | 8.40M | 8.65M | 8.54M | 9.05M | 7.42M | 7.48M | 7.25M | 7.78M | 8.05M | 8.82M | 8.38M | 9.15M | 8.86M | 9.15M | 8.66M | 8.28M | 6.72M | 5.96M | 8.50M | 8.80M | 9.05M | 8.78M | 8.90M | 8.54M | 8.27M | 8.47M | 8.80M | 8.72M | 8.96M | 8.59M | 8.42M | 8.95M | 8.69M | 7.51M | 7.48M | 7.48M | 7.80M | 6.30M | 5.71M | 5.21M | 68.05M | 25.96M | 21.57M | 16.11M | 14.14M | 22.22M | 14.36M | 12.98M | 62.59M | 54.36M | 110.96M | 32.41M | 281.43M | 230.05M | 99.11M | 729.10M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 2.49M | 3.10M | 0.36M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
5.93M | 5.91M | 5.92M | 5.88M | 5.89M | 5.89M | 5.89M | 5.89M | 5.89M | 5.90M | 6.00M | 5.98M | 6.06M | 6.06M | 6.06M | 6.06M | 6.09M | 6.09M | 6.11M | 6.12M | 6.12M | 6.25M | 6.25M | 6.25M | 6.41M | 6.50M | 6.39M | 6.39M | 6.37M | 9.38M | 9.19M | 9.19M | 9.20M | 9.20M | 9.20M | 9.21M | 9.22M | 9.37M | 9.51M | 9.50M | 9.50M | 9.50M | 9.50M | 9.56M | 9.56M | 9.56M | 9.56M | 9.56M | 9.56M | 9.56M | 9.56M | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| -0.07M | -0.10M | -0.09M | | | | 5.01M | | 4.93M | 5.41M | 5.44M | 5.55M | 5.52M | 5.45M | 5.46M | 5.53M | 5.52M | 5.61M | 5.63M | 5.59M | 5.70M | 5.55M | 5.42M | 5.63M | 5.66M | 6.69M | 7.96M | 8.57M | 9.16M | 9.03M | 8.91M | 8.76M | 8.63M | 8.47M | 8.30M | 8.15M | 8.23M | 8.22M | 8.08M | 8.03M | 7.99M | 7.93M | 7.92M | 7.87M | 7.71M | 7.55M | 7.39M | 7.23M | 7.08M | 6.93M | 91.45M | 121.87M | 154.10M | 202.13M | 191.52M | 159.41M | 161.78M | 181.29M | 205.28M | 237.89M | 272.05M | 283.10M | 411.87M | 509.89M | 604.76M | 861.78M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.28M | 123.05M | 140.07M | 76.73M | 98.74M | 122.03M | 111.45M | 105.56M | 98.61M | 91.87M | 85.57M | 79.49M | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.46M | 55.46M |
|
Intangibles
|
| | | | | | | 0.32M | | 0.33M | 0.33M | 0.75M | 0.30M | 0.30M | 0.29M | 0.79M | 0.33M | 0.34M | 0.34M | 0.50M | 0.33M | 0.35M | 0.35M | 0.55M | 0.37M | 0.33M | 0.33M | 0.46M | 0.34M | 0.35M | 0.34M | 0.49M | 0.34M | 0.34M | 0.35M | 0.53M | 0.36M | 0.37M | 0.37M | 0.38M | 0.37M | 0.29M | 0.28M | 0.27M | 0.27M | 0.25M | 0.25M | 0.24M | 0.24M | 0.25M | 0.23M | | 0.21M | 0.65M | 0.06M | 0.18M | 0.12M | 0.71M | 0.61M | 1.80M | 2.02M | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.32M | | 0.33M | 0.33M | 0.75M | 0.30M | 0.30M | 0.29M | 0.79M | 0.33M | 0.34M | 0.34M | 0.50M | 0.33M | 0.35M | 0.35M | 0.55M | 0.37M | 0.33M | 0.33M | 0.46M | 0.34M | 0.35M | 0.34M | 0.49M | 0.34M | 0.34M | 0.35M | 0.53M | 0.36M | 0.37M | 0.37M | 0.38M | 0.37M | 0.29M | 0.28M | 0.27M | 0.27M | 0.25M | 0.25M | 0.24M | 0.24M | 0.25M | 0.23M | | 0.21M | 0.65M | 0.06M | 0.18M | 0.12M | 0.71M | 0.61M | 1.80M | 2.02M | | | | | 55.46M | 55.46M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | | | 19.35M | 15.78M | 15.20M | 2.71M | 7.04M | 1.42M | 0.80M | 0.77M | 0.68M | 0.59M | 0.55M | 0.71M | 1.03M | 8.73M | 8.80M | 572.94M |
|
Non-Current Assets
|
-5.47M | -5.79M | -5.92M | -6.42M | -6.55M | -7.14M | -7.45M | 5.33M | -7.98M | 5.26M | 5.74M | 5.76M | 5.85M | 5.82M | 5.74M | 5.77M | 5.86M | 5.86M | 5.95M | 5.96M | 5.92M | 6.05M | 5.90M | 5.77M | 6.00M | 5.98M | 7.02M | 8.29M | 8.91M | 9.51M | 9.37M | 9.25M | 9.10M | 8.97M | 8.82M | 8.65M | 8.51M | 8.60M | 8.58M | 8.46M | 8.41M | 8.28M | 8.22M | 8.19M | 8.14M | 7.97M | 7.80M | 7.63M | 23.70M | 7.33M | 7.17M | 214.80M | 260.73M | 324.84M | 92.44M | 154.55M | 250.07M | 193.87M | 182.98M | 171.25M | 158.95M | 146.57M | 134.22M | 506.08M | 611.12M | 770.29M | 1,725.34M |
|
Assets
|
| | | | | | | 13.14M | | 13.66M | 14.09M | 14.17M | 14.50M | 14.35M | 14.79M | 13.18M | 13.34M | 13.11M | 13.72M | 14.00M | 14.74M | 14.43M | 15.04M | 14.63M | 15.15M | 14.64M | 15.30M | 15.02M | 14.88M | 18.01M | 18.17M | 18.30M | 17.88M | 17.86M | 17.36M | 16.92M | 16.99M | 17.41M | 17.31M | 17.42M | 17.00M | 16.70M | 17.16M | 16.88M | 15.64M | 15.45M | 15.27M | 15.44M | 30.00M | 13.04M | 12.38M | 264.91M | 272.84M | 319.14M | 309.87M | 317.69M | 316.78M | 299.82M | 311.79M | 378.11M | 395.39M | 479.57M | 405.90M | 787.51M | 841.16M | 869.41M | 2,454.45M |
|
Accounts Payables
|
-0.05M | -0.03M | -0.19M | -0.18M | 0.09M | 0.35M | 0.39M | 0.44M | 0.52M | 0.46M | 0.69M | 0.55M | 0.83M | 0.50M | 0.51M | 0.59M | 0.74M | 0.32M | 0.66M | 0.53M | 0.88M | 0.51M | 0.80M | 0.37M | 0.86M | 0.60M | 0.45M | 0.42M | 0.59M | 0.51M | 0.75M | 0.73M | 0.84M | 0.87M | 0.80M | 0.32M | 0.61M | 0.83M | 0.71M | 0.65M | 0.86M | 0.53M | 0.77M | 0.76M | 0.76M | 0.32M | 0.46M | 0.46M | 0.04M | 1.52M | 1.62M | 11.79M | 9.70M | 13.41M | 18.28M | 21.86M | 18.97M | 17.30M | 19.42M | 15.17M | 14.31M | 8.40M | 19.77M | 24.38M | 54.90M | 38.83M | 62.28M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | | | | | | | | | | | | | | |
|
Payables
|
-0.05M | -0.03M | -0.19M | -0.18M | 0.09M | 0.35M | 0.39M | 0.44M | 0.52M | 0.46M | 0.69M | 0.55M | 0.83M | 0.50M | 0.51M | 0.59M | 0.74M | 0.32M | 0.66M | 0.53M | 0.88M | 0.51M | 0.80M | 0.37M | 0.86M | 0.60M | 0.45M | 0.42M | 0.59M | 0.51M | 0.75M | 0.73M | 0.84M | 0.87M | 0.80M | 0.32M | 0.61M | 0.83M | 0.71M | 0.65M | 0.86M | 0.53M | 0.77M | 0.76M | 0.76M | 0.32M | 0.46M | 0.46M | 0.04M | 1.52M | 1.62M | 11.79M | 12.85M | 13.41M | 18.28M | 21.86M | 18.97M | 17.30M | 19.42M | 15.17M | 14.31M | 8.40M | 19.77M | 24.38M | 54.90M | 38.83M | 62.28M |
|
Accumulated Expenses
|
-0.15M | 0.28M | 0.23M | -0.00M | -0.12M | 0.33M | 0.31M | 0.28M | 0.24M | 0.36M | 0.32M | 0.24M | 0.27M | 0.20M | 0.31M | 0.27M | 0.28M | 0.21M | 0.33M | 0.27M | 0.33M | 0.24M | 0.37M | 0.29M | 0.33M | 0.25M | 0.57M | 0.35M | 0.40M | 0.31M | 0.25M | 0.39M | 0.24M | 0.34M | 0.24M | 0.36M | 0.23M | 0.34M | 0.24M | 0.37M | 0.24M | 0.33M | 0.26M | 0.38M | 0.29M | 0.41M | 0.36M | 0.28M | 0.36M | 0.47M | 0.42M | 3.89M | 4.53M | 3.31M | 4.70M | 2.90M | 0.73M | 0.10M | 0.72M | 4.41M | 0.94M | 3.03M | 5.04M | 16.52M | 19.53M | 20.93M | 51.97M |
|
Other Accumulated Expenses
|
0.10M | 0.09M | 0.12M | 0.10M | 0.10M | 0.09M | 0.13M | 0.05M | 0.07M | 0.06M | 0.07M | 0.05M | 0.13M | 0.08M | 0.11M | 0.08M | 0.13M | 0.08M | 0.10M | 0.07M | 0.10M | 0.07M | 0.12M | 0.08M | 0.30M | 0.11M | 0.07M | 0.03M | 0.09M | 0.12M | 0.10M | 0.07M | 0.09M | 0.09M | 0.12M | 0.06M | 0.11M | 0.08M | 0.25M | 0.16M | 0.14M | 0.24M | 0.94M | 0.66M | 0.13M | 0.11M | 0.16M | 0.17M | 0.26M | 0.10M | 0.16M | 3.77M | 8.64M | 6.37M | 10.29M | 14.96M | 9.12M | 7.88M | 6.74M | 4.77M | 5.49M | 7.75M | 7.08M | 2.41M | 6.43M | 6.13M | 4.22M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 3.29M | 3.46M | 2.69M | 1.44M | | | 12.00M | 10.59M | 15.44M | 34.62M | 51.94M | 7.00M | 36.53M | 76.46M | 123.47M | 99.36M | 72.30M | | | | 30.00M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.62M | 1.99M |
|
Current Taxes
|
| | | 0.08M | -0.04M | 0.10M | -0.07M | 0.01M | -0.01M | | 0.00M | | | 0.05M | 0.09M | 0.08M | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 47.72M | 50.70M |
|
Total Current Liabilities
|
0.71M | 0.81M | 0.63M | 0.81M | 0.74M | 0.87M | 0.83M | 0.78M | 0.84M | 0.88M | 1.09M | 0.84M | 1.23M | 0.82M | 1.01M | 1.02M | 1.15M | 0.60M | 1.09M | 0.87M | 1.39M | 0.82M | 1.29M | 0.74M | 1.49M | 0.95M | 1.49M | 1.14M | 1.18M | 1.12M | 1.23M | 1.31M | 1.31M | 1.43M | 1.28M | 0.88M | 1.09M | 1.38M | 1.34M | 1.30M | 1.37M | 1.24M | 2.11M | 1.93M | 1.32M | 4.13M | 4.43M | 3.60M | 1.74M | 2.09M | 2.20M | 45.86M | 52.94M | 97.52M | 105.56M | 126.02M | 56.12M | 81.68M | 108.48M | 154.66M | 122.11M | 92.42M | 32.41M | 51.84M | 120.93M | 151.30M | 705.85M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.11M | 3.08M | 3.04M | 3.01M | 2.98M | 2.95M | 2.91M | 2.89M | 2.85M | 2.82M | 2.79M | 2.76M | 2.72M | 2.69M | 2.65M | 0.68M | 0.48M | | | | | 94.63M | 97.66M | 85.39M | 81.51M | 72.97M | 113.41M | 82.40M | 48.47M | 0.06M | 0.05M | 0.04M | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.50M | 488.11M | 488.72M | 1,060.17M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.04M | 42.30M | 35.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.44M | 2.49M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.17M | | 0.17M | 0.17M | 0.34M | 0.34M | 0.34M | 0.34M | 0.37M | 0.43M | 0.43M | 0.43M | 0.53M | 0.53M | 0.53M | 0.53M | 0.55M | 0.55M | 0.55M | 0.55M | 0.39M | 0.39M | 0.39M | 0.39M | 0.45M | 0.45M | 0.45M | 0.45M | 0.14M | 0.16M | 0.16M | 0.16M | 0.18M | 0.18M | 0.18M | | | | | | | | | | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.97M | 0.95M | 0.96M | 0.95M | 0.94M | 0.92M | 0.96M | 0.90M | 0.94M | 0.92M | 0.91M | 3.43M | 3.45M | 11.87M | 24.81M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 10.90M | | | | | | | | | | 1.23M | 371.60M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | 3.53M | 3.49M | 3.52M | 3.49M | 3.46M | 3.43M | 3.09M | 3.07M | 3.04M | 3.01M | 3.00M | 2.97M | 2.94M | 2.72M | 2.69M | | | | | | | | 129.73M | | | | 189.03M | 28.28M | 27.66M | | | | | | | | 693.85M | 1,835.50M |
|
Total Liabilities
|
| | | | | | | 0.95M | | 1.05M | 1.26M | 1.18M | 1.56M | 1.16M | 1.35M | 1.39M | 1.58M | 1.03M | 1.52M | 1.40M | 1.91M | 1.35M | 1.82M | 1.29M | 2.03M | 1.50M | 2.03M | 1.52M | 1.56M | 4.65M | 4.73M | 4.84M | 4.80M | 4.89M | 4.71M | 3.97M | 4.16M | 4.43M | 4.35M | 4.31M | 4.34M | 4.18M | 4.83M | 4.62M | 3.97M | 4.81M | 4.91M | 3.60M | 1.74M | | | 141.73M | 151.83M | 184.12M | 188.02M | 199.93M | 170.47M | 165.00M | 157.86M | 155.62M | 123.05M | 93.33M | 33.27M | 543.07M | 670.79M | 695.08M | 2,207.10M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 3.24M | 3.20M | 3.17M | 3.14M | 3.11M | 3.08M | 3.04M | 3.01M | 2.98M | 2.95M | 2.92M | 2.89M | 2.85M | 2.82M | 2.79M | 3.97M | 3.94M | 2.69M | 1.44M | | | 106.63M | 108.26M | 100.83M | 116.13M | 124.91M | 120.41M | 118.93M | 124.93M | 123.52M | 99.41M | 72.34M | | | | 30.00M | |
|
Common Equity
|
| | | | | | | 12.19M | | 12.61M | 12.84M | 12.99M | 12.94M | 13.19M | 13.44M | 11.79M | 11.76M | 12.08M | 12.20M | 12.60M | 12.83M | 13.08M | 13.22M | 13.34M | 13.11M | 13.15M | 13.27M | 13.50M | 13.31M | 13.36M | 13.45M | 13.46M | 13.09M | 12.97M | 12.65M | 12.96M | 12.83M | 12.98M | 12.96M | 13.11M | 12.66M | 12.52M | 12.33M | 12.26M | 11.67M | 10.64M | 10.36M | 11.84M | 28.27M | 10.95M | 10.18M | 123.18M | 121.01M | 135.02M | 121.90M | 117.75M | 146.31M | 134.82M | 153.93M | 222.49M | 272.34M | 386.24M | 372.63M | 244.44M | 170.38M | 174.33M | 247.34M |
|
Shareholder's Equity
|
11.42M | 11.52M | 10.82M | 11.03M | 11.18M | 11.57M | 11.85M | 12.19M | 12.29M | 12.61M | 12.84M | 12.99M | 12.94M | 13.19M | 13.44M | 11.79M | 11.76M | 12.08M | 12.20M | 12.60M | 12.83M | 13.08M | 13.22M | 13.34M | 13.11M | 13.15M | 13.27M | 13.50M | 13.31M | 13.36M | 13.45M | 13.46M | 13.09M | 12.97M | 12.65M | 12.96M | 12.83M | 12.98M | 12.96M | 13.11M | 12.66M | 12.52M | 12.33M | 12.26M | 11.67M | 10.64M | 10.36M | 11.84M | 28.27M | 10.95M | 10.18M | 123.18M | 121.01M | 135.02M | 121.90M | 117.75M | 146.31M | 134.82M | 153.93M | 222.49M | 272.34M | 386.24M | 372.63M | 244.44M | 170.38M | 174.33M | 247.34M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 13.14M | | 13.66M | 14.09M | 14.17M | 14.50M | 14.35M | 14.79M | 13.18M | 13.34M | 13.11M | 13.72M | 14.00M | 14.74M | 14.43M | 15.04M | 14.63M | 15.15M | 14.64M | 15.30M | 15.02M | 14.88M | 18.01M | 18.17M | 18.30M | 17.88M | 17.86M | 17.36M | 16.92M | 16.99M | 17.41M | 17.31M | 17.42M | 17.00M | 16.70M | 17.16M | 16.88M | 15.64M | 15.45M | 15.27M | 15.44M | 30.00M | 13.04M | 12.38M | 264.91M | 272.84M | 319.14M | 309.87M | 317.69M | 316.78M | 299.82M | 311.79M | 378.11M | 395.39M | 479.57M | 405.90M | 787.51M | 841.16M | 869.41M | 2,454.45M |
|
Treasury Shares
|
| | | | | | | 0.00M | | | | 270.00 | | | | | | | | | | 0.00M | | | | | | | | | | | | 0.00M | | 0.03M | | | | | | 0.00M | 0.01M | 0.01M | | | | 0.05M | 0.06M | 0.09M | 0.09M | | | 1.93M | 1.93M | 1.93M | 10.81M | 9.37M | 6.42M | | 11.59M | 6.94M | 4.24M | 18.57M | 24.47M | 24.47M | 24.47M |
|
Retained Earnings
|
9.03M | 9.14M | 8.43M | 8.63M | 8.78M | 9.12M | 9.40M | 9.73M | 9.77M | 10.08M | 10.29M | 10.43M | 10.37M | 10.61M | 10.84M | 9.12M | 9.04M | 9.33M | 9.45M | 9.81M | 10.01M | 10.21M | 10.35M | 10.46M | 10.23M | 10.25M | 10.37M | 10.59M | 10.40M | 10.44M | 10.52M | 10.53M | 10.15M | 10.03M | 9.74M | 10.05M | 9.92M | 10.06M | 10.04M | 10.19M | 9.73M | 9.60M | 9.42M | 9.34M | 8.75M | 7.71M | 7.43M | 8.90M | -1.68M | 7.85M | 7.00M | -95.68M | -113.91M | -127.82M | -162.10M | -186.47M | -212.73M | -230.30M | -249.40M | -259.89M | -269.50M | -280.35M | -303.08M | -332.28M | -393.69M | -412.06M | -867.11M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27M | 9.56M | 9.80M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M |