|
Cash & Equivalents
|
8.45M | 9.83M | 16.81M | 8.91M | 4.98M | 5.67M | 18.67M | 7.59M | 4.19M | 6.98M | 9.18M | 5.15M | 7.85M | 25.92M | 56.26M | 62.07M | 42.27M | 49.26M | 53.06M | 51.55M | 19.21M | 31.67M | 40.64M | 64.26M | 73.73M | 91.45M | 56.92M | 49.49M | 57.38M | 62.58M | 56.09M | 26.63M | 21.75M | 16.51M | 18.92M | 19.00M | 26.78M | 29.78M | 38.73M | 93.03M | 79.41M | 58.70M | 43.13M | 50.61M | 59.98M | 57.38M | 28.46M | 36.46M | 21.17M | 22.74M | 26.16M | 30.01M | 29.31M | 27.12M | 33.59M | 35.47M | 26.78M | 29.77M | 32.52M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 2.08M | | 13.30M | 3.24M | 0.98M | 0.59M | 1.15M | 3.02M | 1.00M | 2.98M | 7.63M | 1.95M | 1.76M | 1.16M | 5.44M | 2.79M | 2.44M | | | 5.79M | 17.15M | 22.36M | 28.50M | 12.98M | 15.84M | 23.80M | 17.36M | 7.38M | 13.07M | 6.27M | 14.04M | 8.70M | 15.47M | 12.76M | 5.61M | 4.90M | 3.31M | 4.07M | 2.56M | 3.60M |
|
Cash & Current Investments
|
8.45M | 9.83M | 16.81M | 8.91M | 4.98M | 5.67M | 18.67M | 7.59M | 4.19M | 6.98M | 9.18M | 5.15M | 7.85M | 25.92M | 56.26M | 62.07M | 42.27M | 49.26M | 53.06M | 53.63M | 19.21M | 44.97M | 43.88M | 65.24M | 74.33M | 92.60M | 59.94M | 50.49M | 60.36M | 70.22M | 58.05M | 28.39M | 22.91M | 21.95M | 21.71M | 21.43M | 26.78M | 29.78M | 44.52M | 110.18M | 101.76M | 87.19M | 56.11M | 66.45M | 83.78M | 74.74M | 35.84M | 49.52M | 27.44M | 36.78M | 34.86M | 45.48M | 42.07M | 32.73M | 38.49M | 38.78M | 30.85M | 32.33M | 36.12M |
|
Receivables - Net
|
| 34.28M | 28.24M | 28.14M | 29.12M | 24.28M | 27.51M | 26.05M | 32.17M | 36.19M | 27.10M | 35.30M | 51.43M | 43.06M | 30.47M | 34.61M | 27.34M | 28.59M | 51.38M | 61.35M | 63.41M | 71.95M | 68.82M | 86.28M | 64.02M | 46.44M | 72.28M | 80.34M | 74.22M | 72.52M | 67.64M | 67.64M | 78.40M | 68.01M | 69.30M | 74.31M | 52.26M | 48.87M | 35.87M | 43.49M | 0.35M | 67.04M | 0.36M | 86.89M | 409.00M | 444.00M | 0.14M | 68.66M | 66.54M | 63.37M | 66.06M | 51.31M | 58.08M | 64.08M | 46.89M | 44.75M | 65.46M | 49.18M | 54.76M |
|
Receivables - Other
|
| | | | | | | 20.63M | | | | 27.49M | 33.04M | 28.93M | 21.65M | 28.43M | 21.45M | 22.32M | 35.54M | 42.05M | 44.23M | 63.33M | 54.97M | 64.85M | 54.83M | 36.51M | 57.24M | 64.50M | 54.82M | 56.41M | 52.69M | 54.82M | 67.32M | 61.99M | 61.74M | 63.74M | 41.24M | 40.77M | | 35.84M | 51.30M | 61.50M | 60.00M | 63.93M | 11.39M | 11.39M | 11.46M | 11.46M | | | | | | | | | | | |
|
Receivables
|
| 34.28M | 28.24M | 28.14M | 29.12M | 24.28M | 27.51M | 46.68M | 32.17M | 36.19M | 27.10M | 62.78M | 84.47M | 71.99M | 52.13M | 63.04M | 48.79M | 50.91M | 86.92M | 103.39M | 107.65M | 135.28M | 123.79M | 151.13M | 118.85M | 82.94M | 129.52M | 144.84M | 129.04M | 128.93M | 120.34M | 122.46M | 145.72M | 130.00M | 131.04M | 138.04M | 93.50M | 89.64M | 35.87M | 79.33M | 51.65M | 128.54M | 60.36M | 150.82M | 420.39M | 455.39M | 11.59M | 80.11M | 66.54M | 63.37M | 66.06M | 51.31M | 58.08M | 64.08M | 46.89M | 44.75M | 65.46M | 49.18M | 54.76M |
|
Raw Materials
|
| 6.14M | 6.18M | 9.24M | 7.20M | 6.03M | 6.09M | 1.36M | 9.64M | 6.34M | | 9.42M | 7.28M | 5.31M | 3.39M | 2.69M | 1.91M | 1.85M | 8.21M | 9.89M | 8.14M | 8.68M | 9.85M | 6.57M | 6.38M | 7.75M | 8.40M | 7.60M | 7.28M | 7.83M | 7.26M | 7.23M | 6.35M | 6.70M | 7.24M | 7.89M | 6.46M | 6.66M | 6.87M | 7.07M | 9.23M | | | 10.84M | 11.77M | | | 11.20M | | | 12.50M | 10.31M | 7.93M | 10.08M | 9.86M | 8.99M | 12.45M | 10.64M | 8.39M |
|
Work In Process
|
| | | | | | | 3.85M | | 4.27M | | 2.77M | 3.15M | 3.72M | 3.11M | 3.27M | 2.85M | 3.09M | 7.05M | 11.12M | 8.34M | 7.24M | 6.48M | 7.09M | 7.25M | 8.24M | 9.64M | 8.81M | 8.99M | 8.12M | 7.75M | 6.86M | 7.18M | 10.14M | 8.21M | 7.43M | 3.51M | 3.02M | 2.50M | 4.33M | 4.96M | | | 6.91M | 7.18M | | | 6.40M | | | 6.36M | 5.06M | 4.08M | 4.48M | 4.79M | 4.20M | 3.79M | 4.11M | 3.97M |
|
Finished Goods
|
| | | | | | | 10.23M | | 12.87M | | 10.29M | 16.92M | 17.62M | 12.40M | 11.12M | 11.67M | 12.51M | 31.55M | 31.15M | 34.28M | 35.54M | 35.41M | 33.77M | 32.56M | 38.14M | 46.31M | 35.65M | 43.64M | 42.28M | 33.52M | 35.78M | 42.35M | 54.60M | 41.03M | 38.19M | 29.89M | 28.81M | 23.18M | 25.15M | 39.65M | | | 35.51M | 38.42M | | | 47.74M | | | 36.84M | 35.77M | 28.65M | 29.20M | 27.77M | 31.12M | 28.53M | 33.21M | 35.20M |
|
Inventory
|
| 20.85M | 22.43M | 16.13M | 14.44M | 16.30M | 14.37M | 16.24M | 17.54M | 19.15M | 13.73M | 23.39M | 28.30M | 27.58M | 20.26M | 18.55M | 17.84M | 18.87M | 48.24M | 60.82M | 69.26M | 65.93M | 64.99M | 60.07M | 58.05M | 63.09M | 71.82M | 61.55M | 70.26M | 67.31M | 54.77M | 57.82M | 62.73M | 77.49M | 62.51M | 60.60M | 45.53M | 46.33M | 37.71M | 37.92M | 55.22M | 58.25M | 58.12M | 54.37M | 58.49M | 67.44M | 61.09M | 66.63M | 67.15M | 71.11M | 57.09M | 52.61M | 42.61M | 49.43M | 48.01M | 49.91M | 50.61M | 53.87M | 53.39M |
|
Prepaid Assets
|
| 2.06M | 3.64M | 3.99M | 2.47M | 1.72M | 2.31M | 5.42M | 1.98M | 2.77M | 11.23M | 12.31M | 9.34M | 14.81M | 10.58M | 12.71M | 14.68M | 12.93M | 11.10M | 5.97M | 6.22M | 10.32M | 7.63M | 9.95M | 7.91M | 10.43M | 5.62M | 6.84M | 6.08M | 8.87M | 10.37M | 11.87M | 6.91M | 3.26M | 5.23M | 4.43M | 4.87M | 3.63M | 2.89M | 9.00M | 5.34M | 8.93M | 5.48M | 10.30M | 10.24M | 11.08M | 8.97M | 9.34M | 5.22M | 5.92M | 6.21M | 9.54M | 8.03M | 6.13M | 6.57M | 5.46M | 6.15M | 5.35M | 6.04M |
|
Current Assets
|
| 73.16M | 77.30M | 66.42M | 58.21M | 54.00M | 68.97M | 57.43M | 65.52M | 71.44M | 63.27M | 79.38M | 99.79M | 112.41M | 119.77M | 139.55M | 110.56M | 117.66M | 182.95M | 197.94M | 170.23M | 203.33M | 197.22M | 235.20M | 213.26M | 220.77M | 212.82M | 203.25M | 214.53M | 220.71M | 192.27M | 168.80M | 176.70M | 174.46M | 161.94M | 232.06M | 199.30M | 131.79M | 137.72M | 214.05M | 241.59M | 244.25M | 226.60M | 229.53M | 241.21M | 273.49M | 186.31M | 199.12M | 171.60M | 179.53M | 168.21M | 168.77M | 150.84M | 153.66M | 145.15M | 153.12M | 153.46M | 149.72M | 150.92M |
|
Construction in Progress
|
| | | 3.33M | | | | 4.01M | | | | 5.01M | | | | 8.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.54M | | | | 50.51M | | | | 11.15M | | | |
|
Land & Improvements
|
| | | 2.57M | | | | 2.57M | | | | 2.57M | | | | 2.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | | | | 3.69M | | | | 3.59M | | | |
|
Property, Plant & Equipment (Net)
|
| 164.48M | 161.64M | 159.62M | 157.61M | 155.46M | 153.11M | 150.41M | 147.86M | 150.91M | 156.31M | 155.19M | 153.97M | 155.53M | 155.77M | 155.30M | 160.18M | 160.83M | 472.63M | 464.96M | 461.27M | 454.77M | 452.48M | 465.19M | 460.19M | 453.01M | 509.37M | 508.35M | 502.55M | 495.27M | 488.59M | 482.66M | 472.74M | 462.53M | 442.81M | 332.53M | 324.81M | 317.95M | 306.25M | 229.49M | 226.18M | 221.33M | 224.32M | 222.55M | 221.00M | 222.95M | 233.47M | 239.07M | 244.17M | 246.69M | 248.88M | 248.75M | 248.90M | 244.89M | 238.89M | 214.74M | 212.62M | 208.00M | 203.53M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 37.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 5.91M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | | | | | | | |
|
Intangibles
|
| 4.92M | 4.69M | 4.46M | 4.23M | 4.00M | 3.87M | 7.42M | 3.62M | 3.50M | 3.38M | 7.42M | 3.14M | 3.02M | 2.90M | 2.79M | 2.68M | 2.68M | 2.57M | 7.42M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 9.46M | 9.38M | 9.23M | 15.62M | 8.94M | 8.79M | 8.64M | 15.62M | 8.35M | 8.20M | 8.06M | 4.51M | 8.14M | 7.88M | 7.73M |
|
Goodwill & Intangibles
|
| 4.92M | 4.69M | 4.46M | 4.23M | 4.00M | 3.87M | 7.42M | 3.62M | 3.50M | 3.38M | 7.42M | 3.14M | 3.02M | 2.90M | 2.79M | 2.68M | 39.98M | 2.57M | 7.42M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 15.42M | 15.29M | 15.20M | 15.06M | 14.91M | 14.76M | 14.62M | 8.50M | 8.35M | 8.20M | 8.06M | 4.51M | 8.14M | 7.88M | 7.73M |
|
Long-Term Deferred Tax
|
| | | | | | | 19.47M | | | | 19.96M | | | | | | | | | | | | | | | | | | | | 3.75M | | | | 85.15M | | | | 107.41M | | | | 85.90M | | | | 97.15M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 7.05M | 6.51M | 6.44M | 5.83M | 5.58M | 5.59M | 7.12M | 8.04M | 8.05M | 6.89M | 6.48M | 6.25M | 4.77M | 4.59M | 4.65M | 4.48M | 4.45M | 12.45M | 11.78M | 11.69M | 7.61M | 7.43M | 7.85M | 8.30M | 10.79M | 8.46M | 8.70M | 7.40M | 7.25M | 7.69M | 8.52M | 49.59M | 48.83M | 48.11M | 47.91M | 47.00M | 47.39M | 45.50M | 33.29M | 33.34M | 33.63M | 32.49M | 32.88M | 35.66M | 34.88M | 34.89M | 40.13M | 44.13M | 45.19M | 44.02M | 36.72M | 34.89M | 33.95M | 33.37M | 33.58M | 36.12M | 35.34M | 34.02M |
|
Non-Current Assets
|
| 171.54M | 168.15M | 166.06M | 163.44M | 161.03M | 158.70M | 157.53M | 155.90M | 158.96M | 163.19M | 161.67M | 160.22M | 160.30M | 160.36M | 159.95M | 164.66M | 165.28M | 485.08M | 344.02M | 472.97M | 462.39M | 459.91M | 423.28M | 468.49M | 463.81M | 517.83M | 420.01M | 509.95M | 502.53M | 496.28M | 346.87M | 345.78M | 339.20M | 310.24M | 278.92M | 250.17M | 269.30M | 351.75M | 262.77M | 259.53M | 254.95M | 256.81M | 255.43M | 256.65M | 257.83M | 268.36M | 279.20M | 288.30M | 291.88M | 292.90M | 285.47M | 283.79M | 278.84M | 272.26M | 248.32M | 248.75M | 243.34M | 237.55M |
|
Assets
|
| 244.70M | 245.44M | 232.48M | 221.65M | 215.03M | 227.66M | 214.96M | 221.42M | 230.40M | 226.47M | 241.05M | 260.01M | 272.71M | 280.13M | 299.50M | 275.23M | 282.95M | 668.03M | 674.68M | 643.20M | 665.72M | 657.13M | 708.24M | 681.75M | 684.58M | 730.65M | 720.30M | 724.48M | 723.23M | 688.55M | 659.98M | 699.02M | 685.82M | 652.86M | 612.50M | 571.11M | 497.13M | 489.46M | 476.82M | 501.12M | 499.20M | 483.40M | 484.95M | 497.87M | 531.32M | 454.67M | 478.32M | 459.90M | 471.41M | 461.10M | 454.24M | 434.63M | 432.50M | 417.41M | 401.44M | 402.21M | 393.06M | 388.47M |
|
Accounts Payables
|
| 9.85M | 9.23M | 5.52M | 8.50M | 8.20M | 8.48M | 5.10M | 9.73M | 10.57M | 8.58M | 11.07M | 16.11M | 16.62M | 12.34M | 13.12M | 14.82M | 20.31M | 41.45M | 30.52M | 27.08M | 23.84M | 26.79M | 37.05M | 32.49M | 28.23M | 41.18M | 39.74M | 44.67M | 40.97M | 44.77M | 48.18M | 50.53M | 45.09M | 47.07M | 29.28M | 24.66M | 27.72M | 17.58M | 13.05M | 23.17M | 30.03M | 28.39M | 23.25M | 21.75M | 21.48M | 17.49M | 28.11M | 24.41M | 25.93M | 23.99M | 20.75M | 18.51M | 20.13M | 17.20M | 20.37M | 17.03M | 15.71M | 15.52M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 17.00M | | | | 162.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 6.68M | 7.00M | 7.32M | | 7.32M | | 5.85M | | | | 3.66M | 3.66M | 2.19M | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 16.53M | 16.23M | 12.83M | 8.50M | 15.52M | 8.48M | 10.96M | 9.73M | 10.57M | 8.58M | 14.73M | 19.77M | 18.81M | 14.53M | 30.12M | 14.82M | 20.31M | 41.45M | 193.14M | 27.08M | 23.84M | 26.79M | 37.05M | 32.49M | 28.23M | 41.18M | 39.74M | 44.67M | 40.97M | 44.77M | 48.18M | 50.53M | 45.09M | 47.07M | 29.28M | 24.66M | 27.72M | 17.58M | 13.05M | 23.17M | 30.03M | 28.39M | 23.25M | 21.75M | 21.48M | 17.49M | 28.11M | 24.41M | 25.93M | 23.99M | 20.75M | 18.51M | 20.13M | 17.20M | 20.37M | 17.03M | 15.71M | 15.52M |
|
Accumulated Expenses
|
| 2.78M | 2.24M | 2.71M | 7.32M | 2.82M | 3.56M | 2.91M | 5.03M | 3.92M | 3.20M | 5.85M | 8.06M | 10.44M | 8.35M | 6.20M | 4.23M | 3.31M | 5.85M | 10.07M | 15.02M | 15.16M | 15.11M | 20.28M | 17.73M | 17.82M | 22.25M | 21.67M | 24.25M | 21.79M | 20.89M | 23.42M | 22.77M | 18.72M | 18.61M | 22.33M | 23.37M | 13.63M | 11.72M | 11.10M | 13.62M | 15.98M | 15.46M | 21.31M | 19.48M | 21.40M | 22.17M | 26.56M | 17.33M | 15.33M | 16.64M | 20.20M | 18.17M | 16.50M | 14.26M | 24.21M | 23.82M | 16.02M | 16.19M |
|
Other Accumulated Expenses
|
| | | | | | | 0.37M | | | | 5.71M | 3.35M | 1.42M | 0.81M | 2.04M | 0.80M | 0.59M | 7.12M | 5.39M | 7.29M | 6.03M | 5.66M | 6.10M | 1.93M | 1.55M | 1.59M | 6.40M | 6.96M | 6.57M | 6.93M | 7.28M | 6.99M | 11.19M | 7.66M | 6.06M | 6.47M | 6.71M | 8.36M | 15.52M | 11.82M | 7.25M | 6.47M | 7.55M | 7.17M | 15.34M | 10.10M | 12.77M | 6.15M | 5.12M | 6.49M | 6.15M | 5.59M | 5.89M | 5.81M | 7.19M | 7.00M | 4.89M | 5.46M |
|
Short term Debt
|
| 26.38M | 12.15M | 0.75M | 0.75M | 40.08M | 50.10M | 4.03M | 8.50M | 10.43M | 6.63M | 0.75M | | | | 17.00M | | | 17.00M | 17.00M | | 12.17M | 153.70M | 10.50M | 14.00M | 14.00M | 20.00M | 20.00M | 16.50M | 20.00M | 20.00M | 146.67M | 143.15M | 143.38M | 144.54M | 63.00M | 86.68M | 96.00M | 74.90M | 25.53M | 37.58M | 23.66M | 17.69M | 13.58M | 27.49M | 32.77M | 1.11M | 6.73M | 2.10M | 8.40M | 7.25M | 13.85M | 8.30M | 2.76M | 3.39M | 1.18M | 0.30M | 0.91M | 0.11M |
|
Current Leases
|
| | | | | | | | | | 5.13M | 4.83M | 4.52M | 4.80M | 4.96M | 4.08M | 2.99M | 1.74M | 4.22M | 4.25M | 4.34M | 4.43M | 4.53M | 0.79M | 0.79M | 0.84M | 0.80M | 0.59M | 0.38M | 0.16M | 0.04M | 0.04M | 33.09M | 31.52M | 30.32M | 21.17M | 20.68M | 20.16M | 19.66M | 8.71M | 8.96M | 10.19M | 9.37M | 9.38M | 10.71M | 9.80M | 9.20M | 3.85M | 19.68M | 21.06M | 4.04M | 4.33M | 4.49M | 4.48M | 4.44M | 4.85M | 4.97M | 4.98M | 5.14M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | 1.09M | | | | 17.04M | | | | 1.17M | | | | 0.05M | | | | 0.22M | | | | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 39.02M | 23.62M | 16.30M | 12.10M | 58.41M | 62.15M | 12.41M | 23.25M | 20.89M | 19.04M | 28.22M | 35.70M | 33.28M | 26.45M | 25.45M | 22.84M | 25.94M | 75.63M | 72.91M | 57.56M | 65.45M | 213.10M | 78.84M | 71.95M | 67.99M | 92.40M | 90.71M | 95.86M | 99.64M | 99.02M | 231.86M | 236.17M | 226.34M | 228.43M | 160.40M | 188.18M | 146.95M | 115.11M | 86.93M | 112.75M | 110.74M | 84.45M | 69.60M | 80.18M | 95.12M | 54.51M | 78.02M | 53.85M | 58.69M | 58.41M | 65.29M | 55.05M | 49.77M | 45.10M | 57.80M | 53.12M | 42.51M | 42.42M |
|
Capital Leases
|
| | | | | | | | | | 6.53M | 6.04M | 5.30M | 3.71M | 2.28M | 2.06M | 1.88M | 1.71M | 5.28M | 4.18M | 3.06M | 1.92M | 0.75M | 0.55M | 0.36M | 0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 100.19M | 101.11M | 93.69M | 93.72M | 59.69M | 68.99M | 117.25M | 113.83M | 113.19M | 108.83M | 98.41M | 71.64M | 38.37M | 30.48M | 17.53M | 17.00M | 25.56M | 190.17M | 203.86M | 202.97M | 215.04M | 63.55M | 188.03M | 182.38M | 199.60M | 220.30M | 221.09M | 228.62M | 237.77M | 214.42M | 84.77M | 96.43M | 102.75M | 98.67M | 180.79M | 139.34M | 95.89M | 87.99M | 71.81M | 64.40M | 56.85M | 70.62M | 50.36M | 53.68M | 52.52M | 45.89M | 68.36M | 83.74M | 82.08M | 75.88M | 82.10M | 84.07M | 90.96M | 83.34M | 92.90M | 110.66M | 118.32M | 100.60M |
|
Pension
|
| | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | |
|
Minority Interest
|
| 84.85M | 85.07M | 72.29M | | | | | | | | | | | | 4.47M | | | | | | | | 30.37M | 29.52M | 28.43M | 28.09M | 27.26M | 25.61M | 23.91M | 22.12M | 19.60M | 18.33M | 17.68M | 15.94M | 7.26M | 5.21M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | -9.00M | | | | -12.62M | | | | 17.04M | 17.04M | 17.04M | 5.29M | 1.17M | 1.17M | 1.17M | 1.17M | 0.05M | | | | 0.22M | | | | 0.25M | | | | 1.34M | | | | 0.24M | | | | 10.55M | | | | 9.44M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 3.17M | 3.11M | | | | | | | | | 13.41M | | | | 15.06M | | 3.91M | 19.94M | 19.03M | 17.89M | 16.83M | 15.74M | 16.91M | 15.64M | 15.41M | 13.96M |
|
Other Non-Current Liabilities
|
| 2.72M | 1.59M | 1.92M | 3.15M | 1.87M | 6.58M | 5.06M | 5.12M | 11.45M | 6.67M | 9.07M | 32.98M | 23.10M | 5.45M | 3.13M | 2.57M | 2.07M | 20.45M | 21.91M | 19.61M | 18.26M | 17.74M | 21.91M | 21.15M | 20.45M | 20.91M | 16.96M | -10.16M | 25.46M | 23.50M | 14.65M | 14.63M | 14.55M | 13.58M | 23.09M | 22.20M | 23.38M | 21.49M | 13.13M | 13.33M | 20.17M | 13.77M | 10.39M | 10.34M | 10.29M | 10.07M | 8.80M | 8.97M | 8.79M | 8.87M | 8.27M | 8.96M | 9.12M | 9.30M | 8.75M | 8.87M | 8.97M | 9.10M |
|
Total Non-Current Liabilities
|
| 145.89M | 131.72M | 111.29M | 113.13M | 118.10M | 138.98M | 137.00M | 148.21M | 145.08M | 139.64M | 137.07M | 117.43M | 81.72M | 62.50M | 78.39M | 58.76M | 70.30M | 276.87M | 281.23M | 265.00M | 283.84M | 278.90M | 268.07M | 254.89M | 267.71M | 312.83M | 319.63M | 360.01M | 337.51M | 313.53M | 325.97M | 375.04M | 369.95M | 366.77M | 362.36M | 348.19M | 263.01M | 222.75M | 167.45M | 186.10M | 171.01M | 164.43M | 129.34M | 144.57M | 157.44M | 109.60M | 161.44M | 157.26M | 161.83M | 154.24M | 166.41M | 157.02M | 157.56M | 144.18M | 167.62M | 179.42M | 176.25M | 156.97M |
|
Total Liabilities
|
| 148.61M | 133.31M | 113.21M | 116.28M | 119.97M | 145.56M | 142.06M | 153.33M | 156.53M | 146.31M | 146.15M | 150.41M | 104.82M | 67.95M | 81.52M | 61.33M | 72.38M | 297.32M | 303.14M | 284.62M | 302.11M | 296.64M | 289.98M | 276.03M | 288.15M | 333.75M | 336.60M | 349.85M | 362.97M | 337.02M | 340.62M | 389.66M | 384.50M | 380.35M | 385.45M | 370.39M | 286.39M | 244.25M | 180.58M | 199.43M | 191.19M | 178.21M | 139.74M | 154.90M | 167.73M | 119.67M | 170.23M | 166.23M | 170.62M | 163.10M | 174.68M | 165.98M | 166.68M | 153.49M | 176.38M | 188.29M | 185.22M | 166.07M |
|
Total Debt
|
| 126.57M | 113.25M | 94.44M | 94.47M | 99.77M | 119.09M | 121.28M | 122.33M | 123.61M | 115.46M | 99.16M | 71.64M | 38.37M | 30.48M | 34.53M | 17.00M | 25.56M | 207.17M | 220.86M | 202.97M | 227.21M | 217.25M | 198.53M | 196.38M | 213.60M | 240.30M | 241.09M | 245.12M | 257.77M | 234.42M | 231.44M | 239.58M | 246.13M | 243.22M | 243.79M | 226.02M | 191.89M | 162.89M | 97.34M | 101.98M | 80.51M | 88.31M | 63.94M | 81.17M | 85.29M | 46.99M | 75.09M | 85.84M | 90.48M | 83.13M | 95.95M | 92.37M | 93.72M | 86.74M | 94.08M | 110.97M | 119.23M | 100.71M |
|
Common Equity
|
| 96.09M | 112.13M | 119.26M | 105.37M | 95.06M | 82.10M | 72.91M | 68.10M | 73.87M | 80.16M | 94.90M | 109.60M | 167.90M | 212.18M | 217.98M | 213.90M | 210.57M | 370.71M | 371.54M | 358.58M | 363.62M | 360.48M | 418.26M | 405.72M | 396.42M | 396.90M | 383.70M | 374.63M | 360.26M | 351.52M | 319.37M | 309.36M | 301.32M | 272.51M | 227.04M | 200.72M | 210.74M | 245.22M | 296.24M | 301.68M | 308.02M | 305.20M | 345.21M | 1,037.87M | 363.59M | 335.00M | 308.09M | 293.68M | 300.79M | 298.00M | 279.56M | 268.66M | 265.82M | 263.93M | 225.06M | 213.92M | 207.84M | 222.40M |
|
Shareholder's Equity
|
| 96.09M | 112.13M | 119.26M | 105.37M | 95.06M | 82.10M | 72.91M | 68.10M | 73.87M | 80.16M | 94.90M | 109.60M | 167.90M | 212.18M | 217.98M | 213.90M | 210.57M | 370.71M | 371.54M | 358.58M | 363.62M | 360.48M | 418.26M | 405.72M | 396.42M | 396.90M | 383.70M | 374.63M | 360.26M | 351.52M | 319.37M | 309.36M | 301.32M | 272.51M | 227.04M | 200.72M | 210.74M | 245.22M | 296.24M | 301.68M | 308.02M | 305.20M | 345.21M | 1,037.87M | 363.59M | 335.00M | 308.09M | 293.68M | 300.79M | 298.00M | 279.56M | 268.66M | 265.82M | 263.93M | 225.06M | 213.92M | 207.84M | 222.40M |
|
Liabilities and Shareholders Equity
|
| 244.70M | 245.44M | 232.48M | 221.65M | 215.03M | 227.66M | 214.96M | 221.42M | 230.40M | 226.47M | 241.05M | 260.01M | 272.71M | 280.13M | 299.50M | 275.23M | 282.95M | 668.03M | 674.68M | 643.20M | 665.72M | 657.13M | 708.24M | 681.75M | 684.58M | 730.65M | 720.30M | 724.48M | 723.23M | 688.55M | 659.98M | 699.02M | 685.82M | 652.86M | 612.50M | 571.11M | 497.13M | 489.46M | 476.82M | 501.12M | 499.20M | 483.40M | 484.95M | 497.87M | 531.32M | 454.67M | 478.32M | 459.90M | 471.41M | 461.10M | 454.24M | 434.63M | 432.50M | 417.41M | 401.44M | 402.21M | 393.06M | 388.47M |
|
Retained Earnings
|
| -511.65M | -507.62M | -509.99M | -515.25M | -518.20M | -524.49M | -530.31M | -536.08M | -535.34M | -540.63M | -532.36M | -543.49M | -528.24M | -524.53M | -512.33M | -517.02M | -516.33M | -531.31M | -532.38M | -545.92M | -541.15M | -544.99M | -532.23M | -545.18M | -554.34M | -554.86M | -568.46M | -576.62M | -589.84M | -597.67M | -630.00M | -643.20M | -651.16M | -678.81M | -720.21M | -745.63M | -730.98M | -716.08M | -736.60M | -732.23M | -724.16M | -727.61M | -691.78M | -694.70M | -672.89M | -701.25M | -734.64M | -748.12M | -740.84M | -744.65M | -763.91M | -775.95M | -779.38M | -782.13M | -824.17M | -836.16M | -847.47M | -833.58M |
|
Preferred Shares
|
| 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | 0.03M | | | | 0.02M | | | | 0.47M | | | | 0.39M | | | | 0.46M | | | | 0.93M | | | | 1.08M | | | | 0.00M | | | | 2.20M | | | | 2.26M | | | | 1.39M | | | 0.26M | 1.17M | 0.86M | 0.39M | 1.60M | 2.94M | | | | 2.73M | | | |