|
Cash & Equivalents
|
16.41M | 22.05M | 22.71M | 16.89M | 16.07M | 20.61M | 10.92M | 8.23M | 8.17M | 7.57M | 7.38M | 17.80M | 16.54M | 68.19M | 54.63M | 29.12M | 20.82M | 24.93M | 21.20M | 22.56M | 23.77M | 22.43M | 18.56M | 15.79M | 20.41M | 13.28M | 17.90M | 10.76M | 8.27M | 15.38M | 17.91M | 16.39M | 10.61M | 4.89M | 16.62M | 15.97M | 17.11M | 22.80M | 31.91M | 188.36M | 46.64M | 29.90M | 40.41M | 30.73M | 33.59M | 29.09M | 29.76M | 24.02M | 10.68M | 2.57M | 13.78M | 4.22M | 3.47M | 3.98M | 4.76M | 5.31M | 2.86M | 5.18M | 9.29M | 24.80M | 13.46M | 13.48M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.82M | 3.67M | 6.56M | 1.30M | 1.53M | 1.19M | 9.14M | 1.14M | | 6.10M |
|
Cash & Current Investments
|
16.41M | 22.05M | 22.71M | 16.89M | 16.07M | 20.61M | 10.92M | 8.23M | 8.17M | 7.57M | 7.38M | 17.80M | 16.54M | 68.19M | 54.63M | 29.12M | 20.82M | 24.93M | 21.20M | 22.56M | 23.77M | 22.43M | 18.56M | 15.79M | 20.41M | 13.28M | 17.90M | 10.76M | 8.27M | 15.38M | 17.91M | 16.39M | 10.61M | 4.89M | 16.62M | 15.97M | 17.11M | 22.80M | 31.91M | 188.36M | 46.64M | 29.90M | 40.41M | 30.73M | 33.59M | 29.09M | 29.76M | 24.02M | 10.68M | 2.57M | 13.78M | 5.72M | 4.29M | 7.65M | 11.31M | 6.61M | 4.39M | 6.36M | 18.43M | 25.95M | 13.46M | 19.58M |
|
Receivables - Net
|
| | 30.94M | | 35.76M | 37.04M | 36.31M | 39.89M | 43.54M | 47.33M | 46.12M | 39.42M | 42.82M | 48.59M | 61.08M | 109.02M | 105.11M | 111.90M | 88.89M | 76.35M | 98.84M | 124.66M | 95.28M | 106.18M | 106.32M | 118.89M | 109.42M | 112.78M | 120.38M | 114.98M | 132.63M | 157.65M | 169.50M | 189.11M | 182.31M | 188.56M | 177.10M | 159.72M | 148.00M | 133.73M | 102.66M | 92.95M | 93.06M | 98.70M | 98.16M | 107.69M | 107.44M | 117.50M | 118.34M | 133.84M | 147.79M | 152.37M | 170.81M | 152.96M | 172.11M | 170.25M | 186.29M | 193.49M | 191.45M | 194.04M | 187.27M | 188.63M |
|
Receivables - Other
|
| | | | | | 3.14M | | | | 1.93M | | | | 2.86M | | | | 89.18M | | | | 95.59M | | | | 110.02M | | | | 133.59M | 18.97M | 20.67M | 29.93M | 183.79M | 38.68M | 36.22M | 25.95M | 151.56M | 17.13M | 18.52M | 19.46M | 96.27M | 25.51M | 25.10M | 23.38M | 110.62M | 29.84M | 26.28M | 31.26M | 150.42M | 30.30M | 34.57M | 39.65M | 181.30M | 49.85M | 53.29M | 57.49M | 54.17M | 56.04M | 50.21M | 54.30M |
|
Receivables
|
| | 30.94M | | 35.76M | 37.04M | 39.45M | 39.89M | 43.54M | 47.33M | 48.05M | 39.42M | 42.82M | 48.59M | 63.94M | 109.02M | 105.11M | 111.90M | 178.07M | 76.35M | 98.84M | 124.66M | 190.87M | 106.18M | 106.32M | 118.89M | 219.43M | 112.78M | 120.38M | 114.98M | 266.23M | 176.62M | 190.17M | 219.04M | 366.10M | 227.24M | 213.32M | 185.67M | 299.56M | 150.86M | 121.18M | 112.41M | 189.33M | 124.21M | 123.27M | 131.07M | 218.06M | 147.34M | 144.62M | 165.10M | 298.21M | 182.66M | 205.38M | 192.62M | 353.41M | 220.09M | 239.59M | 250.98M | 245.62M | 250.08M | 237.48M | 242.93M |
|
Raw Materials
|
| | | | | | | | | | 28.80M | | 29.76M | 32.25M | 48.62M | 61.35M | 57.02M | 59.77M | 57.80M | 62.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | 8.96M | | 9.36M | 17.97M | 15.02M | 53.13M | 45.24M | 39.76M | 28.49M | 25.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 10.86M | | 13.99M | 17.03M | 21.63M | 26.63M | 25.06M | 27.03M | 28.76M | 33.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 37.76M | | 40.83M | 40.02M | 40.09M | 42.29M | | | 48.62M | | 53.11M | 67.25M | 85.27M | 141.11M | 127.32M | 126.56M | 115.05M | 120.78M | 133.42M | 119.81M | 115.47M | 118.67M | 119.33M | 120.69M | 116.60M | 122.18M | 134.42M | 139.26M | 150.20M | 159.96M | 159.48M | 154.87M | 138.69M | 139.09M | 142.85M | 149.62M | 145.79M | 151.80M | 156.58M | 163.45M | 157.06M | 155.25M | 154.13M | 157.16M | 157.58M | 166.09M | 175.20M | 190.20M | 187.98M | 199.94M | 207.45M | 203.90M | 191.80M | 199.50M | 200.68M | 204.95M | 199.74M | 197.94M | 194.31M | 197.29M |
|
Current Deferred Tax Assets
|
| | 3.56M | | | | 3.21M | | | | 4.97M | | | | 5.29M | | | | 7.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.17M | | 6.45M | 6.72M | 5.63M | 5.42M | | | 1.57M | | 6.07M | 7.87M | 5.06M | 5.94M | 13.98M | 14.15M | 12.92M | 17.63M | 18.06M | 19.50M | 20.66M | 16.40M | 11.31M | 13.10M | 11.16M | 10.67M | 14.44M | 16.04M | 14.59M | 15.89M | 13.91M | 17.16M | 17.20M | 17.80M | 17.59M | 17.58M | 15.85M | 20.66M | 20.73M | 27.38M | 26.42M | 25.55M | 26.06M | 34.13M | 45.09M | 18.33M | 20.13M | 20.74M | 15.74M | 16.15M | 15.65M | 16.71M | 14.56M | 15.54M | 21.04M | 19.37M | 16.56M | 14.54M | 23.67M | 27.15M |
|
Current Assets
|
| | 97.14M | | 99.12M | 104.39M | 92.31M | 95.84M | | | 108.01M | | 118.53M | 191.90M | 211.20M | 290.71M | 267.23M | 277.54M | 245.82M | 237.32M | 274.08M | 286.41M | 249.97M | 257.04M | 257.36M | 265.96M | 255.07M | 256.40M | 277.51M | 285.67M | 315.33M | 349.89M | 353.50M | 366.03M | 374.17M | 361.42M | 354.65M | 352.89M | 343.08M | 494.55M | 326.62M | 313.67M | 316.95M | 310.24M | 315.70M | 331.84M | 339.86M | 325.93M | 324.36M | 347.34M | 365.29M | 374.18M | 398.20M | 381.23M | 389.78M | 391.89M | 412.40M | 424.18M | 426.17M | 432.46M | 418.71M | 432.65M |
|
Buildings
|
| | 18.77M | | | | 22.76M | | | | 37.05M | | | | 45.55M | | | | 74.75M | | | | 78.99M | | | | 79.19M | | | | 81.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 1.56M | | | | 7.70M | | | | 1.46M | | | | 1.53M | | | | 4.76M | | | | 3.28M | | | | 8.18M | | | | 9.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 1.64M | | | | 2.82M | | | | 5.42M | | | | 6.74M | | | | 10.01M | | | | 11.14M | | | | 11.11M | | | | 11.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 30.87M | | 35.94M | 40.82M | 41.12M | 41.76M | | | 53.54M | | 54.74M | 59.60M | 70.90M | 100.88M | 110.15M | 111.36M | 116.32M | 124.92M | 126.33M | 125.94M | 124.74M | 123.97M | 123.71M | 123.75M | 122.81M | 122.16M | 122.65M | 124.28M | 125.83M | 124.76M | 124.70M | 124.65M | 120.86M | 117.31M | 117.39M | 113.14M | 112.50M | 111.52M | 109.38M | 108.11M | 106.68M | 104.93M | 99.68M | 97.44M | 95.24M | 93.03M | 90.84M | 90.64M | 90.66M | 88.62M | 87.80M | 86.74M | 85.44M | 83.68M | 82.51M | 81.31M | 80.69M | 80.45M | 83.21M | 96.64M |
|
Goodwill
|
| | 7.61M | | 7.71M | 7.52M | 17.18M | 17.23M | | | 21.92M | | 21.78M | 92.62M | 101.00M | 103.42M | 102.73M | 100.54M | 100.15M | 119.63M | 114.58M | 115.94M | 115.37M | 115.74M | 115.61M | 115.64M | 115.21M | 115.29M | 117.56M | 119.12M | 125.64M | 125.63M | 125.24M | 125.14M | 124.95M | 124.85M | 125.00M | 133.59M | 144.97M | 71.00M | 58.44M | 58.18M | 58.28M | 58.30M | 58.33M | 58.28M | 58.28M | 58.31M | 58.25M | 58.14M | 58.17M | 58.17M | 58.21M | 58.17M | 58.21M | 58.16M | 58.14M | 58.17M | 58.06M | 58.07M | 58.14M | 59.76M |
|
Intangibles
|
| | 5.04M | | 4.82M | 4.72M | 14.00M | 13.65M | | | 23.19M | | 22.87M | 91.87M | 113.97M | 115.31M | 113.13M | 119.22M | 94.99M | 141.86M | 114.23M | 111.20M | 108.28M | 105.63M | 103.60M | 101.04M | 98.10M | 95.53M | 94.36M | 95.06M | 153.49M | 147.59M | 142.54M | 138.35M | 133.38M | 129.13M | 125.04M | 132.43M | 127.29M | 123.01M | 118.65M | 114.36M | 109.89M | 105.93M | 102.09M | 98.19M | 94.32M | 90.50M | 86.64M | 82.81M | 79.28M | 75.70M | 72.11M | 68.68M | 65.42M | 62.12M | 58.84M | 55.70M | 52.48M | 49.55M | 46.69M | 51.08M |
|
Goodwill & Intangibles
|
| | 12.65M | | 12.54M | 12.24M | 31.18M | 30.88M | | | 45.11M | | 44.65M | 184.49M | 214.97M | 218.73M | 215.86M | 219.76M | 195.14M | 261.49M | 228.81M | 227.14M | 223.65M | 221.38M | 219.21M | 216.68M | 213.31M | 210.82M | 211.93M | 214.17M | 279.14M | 273.22M | 267.78M | 263.48M | 258.33M | 253.99M | 250.04M | 266.03M | 272.26M | 194.00M | 177.09M | 172.54M | 168.17M | 164.23M | 160.42M | 156.47M | 152.60M | 148.82M | 144.89M | 140.96M | 137.45M | 133.87M | 130.32M | 126.85M | 123.63M | 120.28M | 116.99M | 113.87M | 110.53M | 107.61M | 104.83M | 110.84M |
|
Long-Term Deferred Tax
|
| | 6.88M | | 6.33M | 5.77M | 7.04M | 8.58M | | | 9.02M | | 8.63M | | | | | | 20.34M | | | | 19.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 3.34M | | 3.23M | 3.12M | 3.25M | 3.14M | | | 2.98M | | 3.16M | 5.61M | 5.47M | 6.14M | 5.70M | 6.18M | 5.63M | 6.38M | 8.99M | 8.91M | 10.89M | 11.44M | 11.97M | 13.04M | 13.15M | 13.90M | 15.74M | 16.50M | 15.66M | 19.69M | 18.45M | 21.89M | 21.27M | 47.81M | 45.19M | 45.91M | 31.27M | 27.93M | 23.66M | 23.34M | 9.00M | 8.81M | 7.64M | 6.97M | 5.27M | 5.96M | 6.24M | 5.49M | 8.61M | 7.56M | 7.87M | 7.92M | 7.04M | 6.69M | 6.70M | 7.39M | 7.76M | 7.85M | 7.92M | 8.30M |
|
Non-Current Assets
|
| | 53.75M | | 58.04M | 61.94M | 82.59M | 84.36M | | | 103.98M | | 103.91M | 240.93M | 280.07M | 312.01M | 315.54M | 313.37M | 317.09M | 362.96M | 364.13M | 361.99M | 359.28M | 356.78M | 354.89M | 353.47M | 349.27M | 346.88M | 350.31M | 354.96M | 420.63M | 417.68M | 410.93M | 410.03M | 400.47M | 419.11M | 412.62M | 425.07M | 439.63M | 355.48M | 331.91M | 323.79M | 302.80M | 295.72M | 286.79M | 278.47M | 269.28M | 262.54M | 257.93M | 251.55M | 249.74M | 242.23M | 255.39M | 249.65M | 244.01M | 238.07M | 232.45M | 227.42M | 222.59M | 229.78M | 227.98M | 249.54M |
|
Assets
|
| | 150.89M | | 157.16M | 166.33M | 174.91M | 180.20M | | | 211.99M | | 222.44M | 432.83M | 491.27M | 602.72M | 582.77M | 590.91M | 562.91M | 600.28M | 638.21M | 648.39M | 609.24M | 613.82M | 612.25M | 619.43M | 604.34M | 603.29M | 627.83M | 640.63M | 735.96M | 767.57M | 764.42M | 776.06M | 774.64M | 780.52M | 767.26M | 777.97M | 782.72M | 850.03M | 658.53M | 637.46M | 619.75M | 605.96M | 602.50M | 610.31M | 609.14M | 588.47M | 582.28M | 598.89M | 615.03M | 616.41M | 653.59M | 630.87M | 633.79M | 629.96M | 644.86M | 651.60M | 648.76M | 662.24M | 646.69M | 682.19M |
|
Accounts Payables
|
| | 10.58M | | 9.83M | 9.97M | 10.56M | 12.14M | | | 10.59M | | 15.04M | 16.71M | 25.25M | 45.39M | 39.52M | 43.53M | 27.90M | 34.88M | 38.61M | 27.76M | 27.14M | 30.09M | 27.24M | 27.49M | 25.07M | 29.51M | 30.84M | 35.88M | 41.85M | 61.39M | 49.58M | 42.18M | 50.66M | 48.49M | 42.96M | 46.05M | 35.84M | 42.08M | 35.37M | 26.32M | 26.45M | 22.22M | 30.61M | 24.46M | 34.86M | 43.40M | 46.20M | 53.22M | 64.19M | 63.27M | 79.84M | 69.56M | 61.13M | 61.27M | 56.19M | 57.06M | 42.96M | 45.28M | 45.97M | 51.68M |
|
Payables
|
| | 10.58M | | 9.83M | 9.97M | 10.56M | 12.14M | | | 10.59M | | 15.04M | 16.71M | 25.25M | 45.39M | 39.52M | 43.53M | 27.90M | 34.88M | 38.61M | 27.76M | 27.14M | 30.09M | 27.24M | 27.49M | 25.07M | 29.51M | 30.84M | 35.88M | 41.85M | 61.39M | 49.58M | 42.18M | 50.66M | 48.49M | 42.96M | 46.05M | 35.84M | 42.08M | 35.37M | 26.32M | 26.45M | 22.22M | 30.61M | 24.46M | 34.86M | 43.40M | 46.20M | 53.22M | 64.19M | 63.27M | 79.84M | 69.56M | 61.13M | 61.27M | 56.19M | 57.06M | 42.96M | 45.28M | 45.97M | 51.68M |
|
Accumulated Expenses
|
| | 7.09M | | 10.01M | 11.87M | 11.57M | 10.21M | | | 10.23M | | 13.29M | 16.92M | 16.21M | 27.07M | 28.56M | 32.97M | 19.71M | | | | 24.04M | | | | 24.74M | | | | 24.89M | | | | 31.73M | | | | 22.48M | | | | 16.29M | | | | 19.61M | | | | 15.59M | | | | 22.04M | | | | 33.41M | | | |
|
Other Accumulated Expenses
|
| | 2.93M | | | | 2.31M | | | | | | | | 0.30M | | | | 33.47M | 31.06M | 36.00M | 42.08M | 35.76M | 27.52M | 33.59M | 35.24M | 35.69M | 30.10M | 30.50M | 32.53M | 38.75M | 36.51M | 38.59M | 43.34M | 47.77M | 68.43M | 51.05M | 49.32M | 48.70M | 42.38M | 44.97M | 42.83M | 20.42M | 40.72M | 37.85M | 47.99M | 27.39M | 44.49M | 46.05M | 46.25M | 23.91M | 45.07M | 53.48M | 48.94M | 21.02M | 55.40M | 60.54M | 68.20M | 81.00M | 77.00M | 59.71M | 66.60M |
|
Short term Debt
|
| | 5.31M | | 5.31M | 5.30M | 5.29M | 5.29M | | | 9.27M | | 10.25M | 10.59M | 12.28M | 13.09M | 13.32M | 10.24M | 2.80M | 2.66M | 2.70M | 2.75M | 2.58M | 2.66M | 2.69M | 2.69M | 2.64M | 2.58M | 2.65M | 2.69M | 2.69M | 2.48M | 2.19M | 1.97M | 1.87M | 0.11M | 0.17M | 0.19M | 0.22M | 0.22M | 0.22M | 0.23M | | | | | | | | | 4.50M | 6.75M | 8.96M | 9.00M | 9.00M | 9.00M | 1.30M | 0.55M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 4.69M | 4.82M | 4.97M | 5.00M | 4.86M | 7.00M | 7.12M | 6.78M | 6.09M | 5.93M | 4.97M | 4.44M | 4.31M | 4.61M | 4.60M | 5.07M | 5.36M | 5.49M | 5.08M | 4.70M | 5.10M | 5.04M | 6.02M |
|
Current Taxes
|
| | | | | | | 1.96M | | | | | 1.04M | 1.42M | 1.32M | 5.18M | 4.00M | 3.35M | 1.90M | | | | 0.20M | | | | 0.06M | | | | 0.26M | | | | 0.31M | | | | 1.08M | | | | 1.02M | | | | 2.62M | | | | 6.41M | | | | 3.04M | | | | 6.68M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 12.29M | | 9.92M | 10.83M | 20.75M | 32.60M | 27.39M | 45.62M | 45.05M | 37.04M | 32.59M | 40.56M | 38.76M | 34.88M | 28.73M | 27.80M | 23.17M | 20.94M | 20.09M | 21.99M | 19.61M | 22.16M | 25.43M | 30.91M | 26.88M | 31.33M | 26.05M | 23.96M | 31.36M | 37.75M | 31.64M | 29.39M | 24.57M | 31.29M | 27.93M | 26.52M | 27.36M | 28.21M | 27.75M | 29.84M | 32.57M | 28.57M | 28.26M | 27.03M | 22.89M | 21.09M | 18.45M | 20.21M | 28.17M | 31.10M | 27.82M | 27.80M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 31.29M | | 29.98M | 32.27M | 33.48M | 35.96M | | | 47.97M | | 49.55M | 56.46M | 85.24M | 123.33M | 112.80M | 135.72M | 109.22M | 105.64M | 109.89M | 113.15M | 104.23M | 95.15M | 92.25M | 93.22M | 86.56M | 83.12M | 84.09M | 93.09M | 102.89M | 122.54M | 115.79M | 117.67M | 128.09M | 147.97M | 119.59M | 119.08M | 120.64M | 120.20M | 112.50M | 99.27M | 93.74M | 95.20M | 99.06M | 101.82M | 118.61M | 121.19M | 124.97M | 133.49M | 151.61M | 146.82M | 174.17M | 158.22M | 143.33M | 151.28M | 141.14M | 150.04M | 156.15M | 157.81M | 137.88M | 151.01M |
|
Non-Current Debt
|
| | 33.26M | | 29.81M | 29.36M | 27.97M | 21.94M | | | 20.71M | | 15.22M | 188.08M | 188.04M | 255.33M | 232.29M | 202.40M | 180.21M | 214.10M | 228.47M | 205.79M | 167.21M | 169.68M | 163.90M | 161.31M | 145.48M | 138.91M | 160.31M | 174.65M | 269.08M | 273.63M | 263.15M | 257.68M | 232.11M | 115.19M | 122.11M | 180.06M | 188.00M | 333.00M | 173.00M | 168.00M | 173.00M | 173.00M | 173.00M | 183.00M | 163.00M | 137.00M | 136.00M | 159.00M | 159.50M | 165.60M | 168.73M | 160.00M | 159.24M | 153.15M | 172.63M | 178.42M | 168.67M | 160.12M | 159.28M | 334.02M |
|
Pension
|
| | 6.26M | | | | 7.76M | | | | 15.24M | | | | 14.55M | | | | 21.58M | | | | 20.93M | | | | 22.14M | | | | 26.03M | | | | 22.69M | | | | 27.25M | | | | 32.44M | | | | 31.20M | | | | 26.60M | | | | 29.29M | | | | 24.09M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 21.99M | 24.23M | | | | 20.94M | | | | 33.87M | | | | 32.81M | | | | 19.67M | | | | 20.70M | | | | 22.37M | | | | 16.79M | | | | 17.61M | | | | 13.32M | | | | 16.51M | | | | 14.72M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.56M | 24.68M | 24.57M | 22.55M | 21.64M | 20.27M | 22.25M | 20.44M | 18.80M | 10.96M | 11.98M | 10.97M | 14.38M | 8.96M | 26.08M | 25.02M | 29.45M | 23.68M | 22.42M | 21.41M | 20.51M | 30.84M | 31.49M | 39.35M |
|
Other Non-Current Liabilities
|
| | 2.86M | | 8.89M | 8.46M | 10.59M | 16.38M | | | 2.93M | | 18.01M | 18.06M | 7.70M | 43.07M | 42.96M | 41.52M | 2.79M | 43.56M | 43.70M | 45.47M | 1.67M | 38.02M | 37.66M | 35.53M | 1.41M | 35.15M | 35.70M | 35.55M | 2.91M | 33.38M | 34.19M | 31.26M | 1.92M | 51.35M | 50.59M | 53.04M | 33.01M | 63.02M | 60.92M | 62.77M | 30.66M | 62.04M | 60.34M | 60.52M | 26.28M | 59.24M | 58.66M | 58.34M | 25.58M | 56.10M | 54.20M | 55.22M | 26.73M | 50.14M | 50.78M | 52.52M | 47.34M | 46.72M | 46.46M | 48.91M |
|
Total Non-Current Liabilities
|
| | 70.81M | | 59.79M | 61.63M | 61.45M | 57.90M | | | 83.93M | | 64.77M | 266.53M | 312.06M | 378.66M | 345.09M | 338.12M | 331.94M | 319.73M | 338.36M | 318.94M | 307.34M | 264.83M | 256.15M | 254.53M | 265.48M | 222.04M | 244.41M | 267.74M | 403.12M | 396.17M | 378.94M | 375.35M | 386.09M | 263.17M | 241.70M | 299.14M | 360.85M | 473.19M | 305.25M | 284.85M | 318.72M | 283.62M | 287.30M | 298.13M | 326.25M | 269.15M | 272.94M | 303.45M | 349.53M | 321.39M | 368.98M | 343.25M | 357.54M | 328.11M | 336.20M | 349.87M | 345.33M | 348.76M | 328.65M | 524.38M |
|
Total Liabilities
|
| | 73.67M | | 68.68M | 70.09M | 72.04M | 74.27M | | | 86.86M | | 82.78M | 284.59M | 319.76M | 421.72M | 388.05M | 379.64M | 334.73M | 363.29M | 382.06M | 364.41M | 309.02M | 302.85M | 293.81M | 290.06M | 266.89M | 257.19M | 280.11M | 303.30M | 406.03M | 429.54M | 413.13M | 406.61M | 388.01M | 314.52M | 292.30M | 352.18M | 393.86M | 536.22M | 366.17M | 347.62M | 349.37M | 345.65M | 347.64M | 358.65M | 352.53M | 328.39M | 331.61M | 361.80M | 375.11M | 377.48M | 423.19M | 398.46M | 384.27M | 378.24M | 386.98M | 402.39M | 392.67M | 395.49M | 375.12M | 573.28M |
|
Total Debt
|
| | 38.58M | | 35.12M | 34.65M | 33.26M | 27.23M | | | 29.98M | | 25.48M | 198.67M | 200.32M | 268.42M | 245.62M | 212.64M | 183.01M | 216.76M | 231.17M | 208.53M | 169.79M | 172.35M | 166.59M | 163.99M | 148.12M | 141.50M | 162.97M | 177.35M | 271.77M | 276.11M | 265.35M | 259.64M | 233.98M | 115.31M | 122.28M | 180.25M | 188.22M | 333.22M | 173.22M | 168.23M | 173.00M | 173.00M | 173.00M | 183.00M | 163.00M | 137.00M | 136.00M | 159.00M | 164.00M | 172.35M | 177.69M | 169.00M | 168.23M | 162.15M | 173.94M | 178.97M | 168.67M | 160.12M | 159.28M | 334.02M |
|
Common Equity
|
| | 65.05M | | 88.48M | 96.24M | 86.62M | 105.92M | | | 106.89M | | 139.66M | 148.24M | 134.12M | 181.00M | 194.72M | 211.27M | 190.25M | 236.99M | 256.15M | 283.99M | 257.17M | 310.97M | 318.44M | 329.37M | 305.51M | 346.10M | 347.72M | 337.33M | 325.19M | 338.03M | 351.29M | 369.44M | 376.57M | 466.00M | 474.97M | 425.79M | 428.58M | 313.81M | 292.36M | 289.85M | 270.37M | 260.30M | 254.85M | 251.66M | 256.60M | 260.08M | 250.68M | 237.09M | 239.92M | 238.92M | 230.40M | 232.41M | 249.52M | 251.72M | 257.88M | 249.20M | 256.10M | 266.76M | 271.57M | 108.91M |
|
Shareholder's Equity
|
| | 65.05M | | 88.48M | 96.24M | 86.62M | 105.92M | | | 106.89M | | 139.66M | 148.24M | 134.12M | 181.00M | 194.72M | 211.27M | 190.25M | 236.99M | 256.15M | 283.99M | 257.17M | 310.97M | 318.44M | 329.37M | 305.51M | 346.10M | 347.72M | 337.33M | 325.19M | 338.03M | 351.29M | 369.44M | 376.57M | 466.00M | 474.97M | 425.79M | 428.58M | 313.81M | 292.36M | 289.85M | 270.37M | 260.30M | 254.85M | 251.66M | 256.60M | 260.08M | 250.68M | 237.09M | 239.92M | 238.92M | 230.40M | 232.41M | 249.52M | 251.72M | 257.88M | 249.20M | 256.10M | 266.76M | 271.57M | 108.91M |
|
Liabilities and Shareholders Equity
|
| | 150.89M | | 157.16M | 166.33M | 174.91M | 180.20M | | | 211.99M | | 222.44M | 432.83M | 491.27M | 602.72M | 582.77M | 590.91M | 562.91M | 600.28M | 638.21M | 648.39M | 609.24M | 613.82M | 612.25M | 619.43M | 604.34M | 603.29M | 627.83M | 640.63M | 735.96M | 767.57M | 764.42M | 776.06M | 774.64M | 780.52M | 767.26M | 777.97M | 782.72M | 850.03M | 658.53M | 637.46M | 619.75M | 605.96M | 602.50M | 610.31M | 609.14M | 588.47M | 582.28M | 598.89M | 615.03M | 616.41M | 653.59M | 630.87M | 633.79M | 629.96M | 644.86M | 651.60M | 648.76M | 662.24M | 646.69M | 682.19M |
|
Treasury Shares
|
| | 0.53M | | 0.48M | 0.53M | 0.53M | | | | | | | | | | | | | | | | | 0.13M | 0.36M | 0.52M | 0.52M | 0.15M | 0.45M | 1.15M | 1.15M | | | | | | | 1.82M | 3.53M | 0.28M | 0.28M | 0.28M | 3.81M | | | | 3.81M | 3.48M | 3.39M | 3.26M | 3.15M | 3.06M | 2.99M | 2.91M | 2.83M | 2.76M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M |
|
Retained Earnings
|
55.93M | 60.58M | 65.05M | | 74.80M | 81.47M | 86.62M | | | | 106.89M | | -4.92M | -4.66M | 134.12M | -3.88M | -3.98M | -6.22M | 190.25M | -15.43M | -14.84M | -14.88M | 257.17M | -13.12M | -13.50M | -13.32M | 305.51M | -14.97M | -12.74M | -11.12M | 325.19M | -14.28M | -15.87M | -15.43M | 376.57M | -13.45M | -12.42M | -13.61M | 428.58M | -17.72M | -16.69M | -15.07M | 312.80M | -16.65M | -15.60M | -16.31M | 287.23M | -14.32M | -15.36M | -16.69M | 240.36M | -9.12M | -8.44M | -9.09M | 209.75M | -9.90M | -9.79M | -8.46M | -3.86M | -3.35M | -1.40M | -2.02M |