|
Cash & Equivalents
|
0.93M | 1.04M | 1.16M | 9.96M | 3.83M | 35.09M | 14.73M | 48.05M | 23.62M | 38.48M | 9.99M | 32.41M | 12.32M | 6.68M | 8.39M | 4.19M | 5.04M | 4.88M | 6.87M | 5.09M | 5.43M | 5.52M | 7.92M | 5.80M | 6.59M | 7.87M | 10.79M | 7.60M | 9.04M | 11.34M | 13.02M | 7.10M | 9.37M | 6.17M | 6.66M | 6.31M | 5.89M | 6.58M | 5.54M | 8.60M | 9.58M | 15.92M | 13.77M | 19.56M | 16.72M | 16.29M | 17.84M | 22.06M | 20.81M | 20.33M | 19.57M | 14.63M | 11.53M | 11.42M | 13.71M | 17.95M | 11.88M | 12.51M | 11.80M | 14.48M | 16.80M |
|
Cash & Current Investments
|
0.93M | 1.04M | 1.16M | 9.96M | 3.83M | 35.09M | 14.73M | 48.05M | 23.62M | 38.48M | 9.99M | 32.41M | 12.32M | 6.68M | 8.39M | 4.19M | 5.04M | 4.88M | 6.87M | 5.09M | 5.43M | 5.52M | 7.92M | 5.80M | 6.59M | 7.87M | 10.79M | 7.60M | 9.04M | 11.34M | 13.02M | 7.10M | 9.37M | 6.17M | 6.66M | 6.31M | 5.89M | 6.58M | 5.54M | 8.60M | 9.58M | 15.92M | 13.77M | 19.56M | 16.72M | 16.29M | 17.84M | 22.06M | 20.81M | 20.33M | 19.57M | 14.63M | 11.53M | 11.42M | 13.71M | 17.95M | 11.88M | 12.51M | 11.80M | 14.48M | 16.80M |
|
Receivables - Net
|
| | 34.10M | 75.11M | 96.99M | 69.80M | 100.10M | 73.66M | 106.31M | 77.30M | 148.21M | 68.94M | 111.81M | 74.95M | 105.89M | 75.98M | 91.95M | 88.42M | 84.81M | 79.45M | 94.59M | 75.39M | 85.59M | 79.55M | 94.59M | 87.21M | 76.07M | 67.20M | 103.67M | 109.61M | 122.40M | 106.94M | 137.33M | 134.03M | 131.65M | 131.03M | 154.00M | 153.02M | 154.64M | 132.73M | 154.44M | 137.00M | 166.26M | 162.80M | 179.12M | 158.92M | 194.58M | 178.92M | 204.54M | 166.31M | 176.12M | 162.95M | 197.54M | 190.97M | 194.59M | 198.37M | 152.00M | 174.44M | 167.71M | 178.95M | 175.15M |
|
Receivables - Other
|
| | 0.26M | 0.16M | 0.21M | 1.19M | 1.47M | 0.89M | 1.45M | 1.23M | 1.29M | 1.41M | 2.49M | 0.89M | 2.50M | 2.74M | 2.66M | 2.40M | 2.78M | 4.75M | 4.87M | 2.55M | 2.90M | 3.39M | 3.50M | 3.43M | 3.31M | 3.91M | 3.63M | 7.07M | 3.00M | 12.01M | 3.00M | 3.75M | 3.20M | 12.68M | 3.44M | 16.95M | 3.20M | 9.32M | 9.06M | 6.97M | 10.25M | 10.77M | 11.38M | 9.60M | 3.45M | 13.21M | 10.02M | 3.10M | 10.00M | 11.47M | 3.10M | 8.36M | 7.39M | 6.29M | 5.85M | 4.70M | 8.15M | 9.47M | 8.01M |
|
Receivables
|
| | 34.36M | 75.28M | 97.20M | 70.98M | 101.57M | 74.55M | 107.77M | 78.53M | 149.50M | 70.35M | 114.30M | 75.84M | 108.39M | 78.72M | 94.61M | 90.82M | 87.60M | 84.20M | 99.47M | 77.94M | 88.50M | 82.94M | 98.09M | 90.64M | 79.39M | 71.11M | 107.30M | 116.68M | 125.40M | 118.95M | 140.33M | 137.78M | 134.85M | 143.71M | 157.44M | 169.97M | 157.84M | 142.05M | 163.50M | 143.97M | 176.50M | 173.56M | 190.50M | 168.52M | 198.03M | 192.13M | 214.56M | 169.41M | 186.12M | 174.43M | 200.64M | 199.32M | 201.99M | 204.66M | 157.85M | 179.14M | 175.87M | 188.42M | 183.16M |
|
Raw Materials
|
| | | | | 10.04M | | 9.83M | 12.89M | 13.05M | 14.45M | 11.68M | 12.42M | 12.96M | 14.01M | 23.97M | 22.59M | 22.78M | 24.71M | 25.09M | 32.71M | 16.02M | 19.99M | 19.16M | 18.37M | 16.74M | 18.84M | 19.55M | 15.35M | 15.53M | 17.73M | 18.69M | 17.80M | 12.60M | 15.28M | 14.17M | 13.12M | 11.40M | 14.07M | 12.91M | 12.93M | 14.37M | 22.21M | 18.98M | 15.60M | 16.15M | 24.65M | 27.46M | 28.95M | 29.06M | 33.09M | 34.38M | 31.16M | 20.62M | 28.37M | 38.53M | 44.81M | 24.66M | 24.95M | 25.09M | 26.31M |
|
Finished Goods
|
| | | | | 61.02M | | 70.09M | 79.92M | 74.90M | 95.03M | 115.47M | 114.75M | 126.87M | 144.45M | 151.27M | 148.93M | 142.85M | 142.27M | 140.14M | 128.79M | 120.46M | 124.42M | 131.95M | 123.31M | 103.83M | 103.44M | 107.32M | 107.97M | 107.59M | 125.50M | 144.49M | 144.96M | 147.30M | 174.22M | 179.22M | 173.17M | 151.92M | 161.79M | 168.08M | 163.36M | 149.41M | 150.03M | 156.17M | 151.38M | 138.16M | 143.40M | 154.74M | 163.36M | 155.13M | 185.99M | 203.21M | 216.77M | 198.94M | 199.94M | 206.41M | 201.23M | 154.63M | 159.64M | 166.41M | 172.70M |
|
Inventory
|
| | 74.05M | 80.62M | 80.82M | 71.07M | 74.67M | 79.92M | 92.81M | 87.95M | 109.49M | 127.15M | 127.17M | 139.83M | 158.46M | 175.24M | 171.52M | 165.63M | 166.98M | 165.23M | 161.50M | 136.48M | 144.41M | 151.10M | 141.68M | 120.58M | 122.28M | 126.86M | 123.31M | 123.12M | 143.23M | 163.18M | 162.76M | 159.90M | 189.50M | 193.39M | 186.28M | 163.31M | 175.86M | 180.99M | 176.29M | 163.78M | 172.23M | 175.15M | 166.97M | 154.31M | 168.05M | 182.20M | 192.31M | 184.19M | 219.08M | 237.59M | 247.93M | 219.55M | 228.31M | 244.94M | 246.04M | 179.29M | 184.60M | 191.50M | 199.00M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 6.52M | | | 6.52M | 8.73M | 8.73M | 8.73M | 8.73M | 8.10M | 8.10M | 8.10M | 8.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.59M | 3.29M | 2.67M | 4.17M | 3.40M | 4.43M | 7.95M | 13.71M | 13.91M | 13.41M | 12.38M | 11.44M | 12.54M | 14.05M | 14.09M | 13.41M | 14.56M | 13.13M | 12.13M | 11.17M | 12.35M | 13.98M | 12.27M | 11.42M | 12.46M | 12.61M | 13.54M | 10.82M | 11.39M | 11.29M | 11.35M | 10.10M | 12.75M | 11.72M | 10.73M | 10.46M | 11.15M | 12.50M | 10.74M | 10.50M | 11.22M | 13.90M | 12.49M | 12.49M | 13.64M | 16.37M | 16.97M | 15.85M | 15.32M | 17.55M | 8.52M | 6.26M | 7.45M | 9.15M | 7.50M | 7.62M | 8.51M | 9.39M | 10.09M |
|
Current Assets
|
| | 118.61M | 168.98M | 184.31M | 183.74M | 192.90M | 206.06M | 230.75M | 222.32M | 286.48M | 246.79M | 268.56M | 249.51M | 301.43M | 286.21M | 291.53M | 287.05M | 288.30M | 278.48M | 283.62M | 228.56M | 258.38M | 258.53M | 263.23M | 227.07M | 221.60M | 214.27M | 249.58M | 254.88M | 290.04M | 288.51M | 320.81M | 310.19M | 340.55M | 342.89M | 356.99M | 336.20M | 350.60M | 336.75M | 353.02M | 330.25M | 365.89M | 373.08M | 376.33M | 342.00M | 394.11M | 400.07M | 436.80M | 388.57M | 434.97M | 438.15M | 471.59M | 432.02M | 446.94M | 477.58M | 425.11M | 378.89M | 377.85M | 399.33M | 406.47M |
|
Property, Plant & Equipment (Net)
|
| | 40.54M | 39.17M | 39.38M | 35.54M | 43.04M | 48.45M | 45.18M | 45.70M | 48.00M | 49.83M | 51.64M | 52.47M | 52.15M | 51.62M | 51.21M | 50.03M | 49.19M | 48.98M | 48.46M | 47.97M | 46.43M | 45.39M | 47.76M | 50.30M | 51.42M | 50.38M | 49.49M | 49.32M | 48.58M | 48.40M | 48.31M | 49.25M | 51.38M | 53.64M | 55.33M | 56.52M | 57.60M | 59.16M | 59.80M | 65.38M | 65.94M | 66.53M | 66.50M | 66.11M | 67.44M | 67.45M | 68.60M | 70.91M | 71.54M | 73.45M | 73.20M | 74.56M | 75.91M | 74.65M | 73.49M | 58.17M | 57.02M | 56.10M | 55.80M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 22.98M | 21.84M | 21.84M | 25.91M | 39.16M | 39.44M | 38.44M | 46.67M | 41.97M | 41.28M | 40.74M | 52.11M | 50.51M | 48.15M | 46.62M | 46.26M | 49.08M | 47.00M | 46.22M | 47.01M | 47.37M | 48.22M | 47.43M | 51.20M | 50.47M | 48.88M | 48.01M | 19.70M | 20.29M | 20.80M | 21.04M |
|
Intangibles
|
| | 115.25M | 119.10M | 117.41M | 116.19M | 114.70M | 113.06M | 111.57M | 113.52M | 111.93M | 110.25M | 108.64M | 107.01M | 105.44M | 103.86M | 102.19M | 100.21M | 98.62M | 133.13M | 131.01M | 129.16M | 127.13M | 125.41M | 123.42M | 0.22M | 119.76M | 130.81M | 141.13M | 180.83M | 178.28M | 177.51M | 174.80M | 186.47M | 197.06M | 194.34M | 196.54M | 198.26M | 193.82M | 194.36M | 191.13M | 197.51M | 193.78M | 195.66M | 201.08M | 197.84M | 196.37M | 191.56M | 187.21M | 1.29M | 181.91M | 178.62M | 174.92M | 0.94M | 168.72M | 311.28M | 164.48M | 311.28M | 0.03M | 313.51M | 313.79M |
|
Goodwill & Intangibles
|
| | 115.25M | 119.10M | 117.41M | 116.19M | 114.70M | 113.06M | 111.57M | 113.52M | 111.93M | 110.25M | 108.64M | 107.01M | 105.44M | 103.86M | 102.19M | 100.21M | 98.62M | 133.13M | 131.01M | 129.16M | 127.13M | 125.41M | 123.42M | 0.22M | 119.76M | 130.81M | 141.13M | 203.13M | 201.27M | 199.35M | 196.64M | 212.37M | 236.22M | 233.77M | 234.98M | 244.93M | 235.80M | 235.63M | 231.87M | 249.62M | 244.28M | 243.81M | 247.69M | 369.44M | 245.44M | 238.56M | 233.42M | 371.01M | 229.28M | 226.84M | 222.34M | 325.32M | 219.19M | 311.28M | 212.49M | 311.28M | 311.74M | 313.51M | 334.83M |
|
Long-Term Deferred Tax
|
| | | | | 3.42M | | | | 4.88M | 4.88M | 4.88M | 4.88M | 6.52M | 6.52M | 6.52M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 4.21M | 2.74M | 3.67M | 0.27M | 0.02M | 0.02M | 0.02M | 0.14M | 0.22M | 0.29M | 0.37M | 2.85M | 3.31M | 3.37M | 12.22M | 1.24M | 1.33M | 3.43M | 3.52M |
|
Other Non-Current Assets
|
| | 5.78M | 4.93M | 4.57M | 7.09M | 5.01M | 4.08M | 10.11M | 18.35M | 28.03M | 30.37M | 34.57M | 38.46M | 39.07M | 37.75M | 37.04M | 35.03M | 34.61M | 32.41M | 30.83M | 29.58M | 31.58M | 30.33M | 28.70M | 31.15M | 29.82M | 30.14M | 28.92M | 28.25M | 26.91M | 25.75M | 24.15M | 21.77M | 23.98M | 23.09M | 21.81M | 21.19M | 19.51M | 19.75M | 18.93M | 20.08M | 18.49M | 27.68M | 15.60M | 16.29M | 15.50M | 13.10M | 11.94M | 10.77M | 10.61M | 10.19M | 12.44M | 11.99M | 13.19M | 13.38M | 14.70M | 8.48M | 9.00M | 7.76M | 7.03M |
|
Non-Current Assets
|
| | 161.56M | 163.21M | 161.35M | 158.82M | 162.75M | 165.59M | 166.86M | 177.57M | 187.96M | 190.45M | 194.85M | 197.94M | 196.66M | 193.24M | 190.44M | 185.27M | 182.41M | 214.52M | 210.29M | 206.71M | 205.15M | 201.13M | 199.88M | 202.88M | 201.00M | 211.32M | 219.54M | 280.71M | 276.75M | 273.50M | 269.10M | 283.40M | 321.88M | 322.92M | 324.30M | 333.90M | 323.64M | 324.58M | 322.73M | 350.04M | 344.14M | 362.36M | 359.54M | 352.16M | 353.35M | 343.57M | 339.37M | 337.75M | 336.10M | 334.50M | 331.26M | 335.53M | 334.68M | 329.87M | 334.35M | 257.83M | 253.74M | 252.65M | 248.54M |
|
Assets
|
| | 280.18M | 332.19M | 345.66M | 342.56M | 355.65M | 371.64M | 397.62M | 399.89M | 474.44M | 437.24M | 463.41M | 447.44M | 498.09M | 479.44M | 481.98M | 472.32M | 470.72M | 493.00M | 493.91M | 435.27M | 463.52M | 459.65M | 463.11M | 429.96M | 422.61M | 425.60M | 469.12M | 535.59M | 566.79M | 562.01M | 589.91M | 593.59M | 662.42M | 665.81M | 681.30M | 670.10M | 674.24M | 661.33M | 675.74M | 680.29M | 710.02M | 735.44M | 735.87M | 694.16M | 747.46M | 743.64M | 776.17M | 726.31M | 771.07M | 772.66M | 802.84M | 767.55M | 781.62M | 807.46M | 759.46M | 636.72M | 631.59M | 651.98M | 655.01M |
|
Accounts Payables
|
| | 13.96M | 24.00M | 23.45M | 23.21M | 24.38M | 23.84M | 31.87M | 32.84M | 63.91M | 23.95M | 32.76M | 40.70M | 40.19M | 23.90M | 17.93M | 20.41M | 23.98M | 20.02M | 23.42M | 15.34M | 28.37M | 25.18M | 23.27M | 24.36M | 21.33M | 25.56M | 29.36M | 53.75M | 63.82M | 64.84M | 59.77M | 66.53M | 77.54M | 62.22M | 67.19M | 64.88M | 64.33M | 52.60M | 61.28M | 59.25M | 60.95M | 65.07M | 66.08M | 67.14M | 77.70M | 86.94M | 81.92M | 69.00M | 74.89M | 78.88M | 71.05M | 68.83M | 64.64M | 93.91M | 73.56M | 69.16M | 93.92M | 96.78M | 84.20M |
|
Payables
|
| | 13.96M | 24.00M | 23.45M | 23.21M | 24.38M | 23.84M | 31.87M | 32.84M | 63.91M | 23.95M | 32.76M | 40.70M | 40.19M | 23.90M | 17.93M | 20.41M | 23.98M | 20.02M | 23.42M | 15.34M | 28.37M | 25.18M | 23.27M | 24.36M | 21.33M | 25.56M | 29.36M | 53.75M | 63.82M | 64.84M | 59.77M | 66.53M | 77.54M | 62.22M | 67.19M | 64.88M | 64.33M | 52.60M | 61.28M | 59.25M | 60.95M | 65.07M | 66.08M | 67.14M | 77.70M | 86.94M | 81.92M | 69.00M | 74.89M | 78.88M | 71.05M | 68.83M | 64.64M | 93.91M | 73.56M | 69.16M | 93.92M | 96.78M | 84.20M |
|
Accumulated Expenses
|
| | 16.98M | 34.52M | 43.82M | 25.91M | 45.38M | 57.73M | 63.27M | 32.34M | 73.70M | 88.51M | 95.72M | 53.63M | 61.96M | 74.36M | 72.79M | 52.55M | 58.00M | 69.60M | 73.53M | 44.37M | 52.00M | 62.33M | 74.91M | 42.93M | 49.54M | 61.75M | 65.65M | 39.05M | 43.69M | 54.09M | 61.94M | 37.35M | 39.74M | 49.17M | 57.51M | 47.70M | 53.70M | 60.26M | 67.75M | 45.44M | 53.20M | 64.53M | 79.36M | 63.24M | 87.96M | 99.15M | 108.02M | 60.74M | 71.38M | 80.33M | 90.37M | 68.08M | 74.34M | 86.09M | 85.67M | 69.45M | 70.32M | 79.87M | 81.91M |
|
Other Accumulated Expenses
|
| | | 2.07M | 1.71M | 1.04M | 1.13M | 1.07M | 1.22M | 1.84M | 1.70M | 1.52M | 1.64M | 2.13M | 1.39M | 1.44M | 1.40M | 1.36M | 1.36M | 2.10M | 1.05M | 0.51M | 0.20M | 0.14M | 0.07M | 0.03M | 0.03M | 0.07M | 0.10M | 5.39M | 5.47M | 3.53M | 0.48M | 1.61M | 3.08M | 1.32M | 1.30M | 1.51M | 0.23M | 0.22M | 0.21M | 2.65M | 0.91M | 1.63M | 1.63M | 0.80M | 1.44M | 1.37M | | | | | | | | | | | | | |
|
Short term Debt
|
| | 8.43M | 14.83M | 14.53M | 14.46M | 14.90M | 15.05M | 15.62M | 16.25M | 10.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.27M | 10.07M | 10.07M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | 4.75M | 4.89M | 4.90M | 4.88M | 4.77M | 4.31M | 4.19M | 3.66M | 3.99M | 5.01M | 5.06M | 5.04M | 5.03M | 5.33M | 5.28M | 5.37M | 5.49M | 5.55M | 6.08M | 6.36M | 6.61M | 6.60M | 6.14M | 5.99M | 6.30M | 6.18M |
|
Current Taxes
|
| | | 0.17M | 2.43M | | 3.48M | 0.03M | | 1.31M | 7.36M | | 0.74M | | | | | | | | | 12.43M | 1.00M | 1.03M | 1.27M | 13.84M | 14.63M | 1.06M | 1.68M | 1.37M | 0.88M | 1.08M | 3.45M | 4.03M | 4.78M | | | | | | | | | | | 3.01M | 6.05M | | | | | | | 5.59M | 5.63M | 1.78M | 3.23M | 2.94M | 1.26M | 1.99M | 2.36M |
|
Current Deferred Revenue
|
| | 5.57M | 0.09M | 0.01M | 7.57M | | 0.20M | 1.30M | 20.43M | 2.28M | 0.28M | 0.39M | 3.79M | 1.48M | 1.51M | 1.02M | 0.90M | 4.56M | 4.51M | 0.04M | 8.89M | 7.04M | 6.96M | 0.04M | 3.85M | 3.45M | 1.72M | | 14.57M | 11.86M | 7.32M | 0.61M | 20.04M | 4.16M | 0.75M | 0.37M | 6.83M | 4.45M | 4.35M | 5.69M | 43.61M | 32.32M | 13.21M | 5.51M | 63.06M | 18.54M | 0.27M | 0.22M | 110.60M | 70.34M | 27.37M | 6.00M | 65.56M | 28.52M | 12.09M | 27.18M | 52.67M | 24.46M | 6.49M | 31.23M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | 0.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 49.57M | 81.03M | 93.89M | 79.03M | 95.31M | 104.07M | 123.20M | 113.67M | 168.59M | 123.13M | 142.59M | 110.50M | 112.11M | 107.28M | 100.62M | 81.25M | 93.90M | 111.35M | 114.65M | 88.71M | 95.65M | 104.66M | 109.77M | 97.07M | 95.58M | 98.15M | 105.49M | 126.20M | 134.73M | 140.66M | 137.93M | 145.53M | 147.53M | 129.30M | 143.17M | 138.64M | 139.31M | 131.81M | 150.50M | 171.32M | 166.90M | 165.88M | 178.32M | 223.06M | 220.14M | 212.94M | 219.88M | 266.60M | 260.01M | 205.34M | 189.53M | 230.50M | 195.42M | 214.93M | 225.30M | 232.35M | 213.06M | 208.74M | 230.17M |
|
Non-Current Debt
|
| | | | | 51.92M | | | | 36.20M | 39.88M | 40.91M | 38.89M | 51.68M | 99.11M | 86.09M | 95.07M | 98.61M | 85.04M | 87.61M | 82.66M | 68.32M | 65.76M | 49.58M | 44.49M | 41.40M | 30.40M | 27.38M | 58.38M | 78.42M | 91.22M | 75.10M | 98.10M | 97.40M | 150.00M | 165.20M | 165.60M | 149.30M | 168.70M | 160.00M | 149.90M | 107.90M | 143.80M | 149.70M | 137.30M | 53.30M | 99.30M | 101.70M | 149.30M | 51.48M | 97.00M | 160.75M | 218.00M | 138.90M | 187.02M | 211.25M | 178.75M | 147.33M | 167.50M | 189.50M | 182.25M |
|
Minority Interest
|
| | | | | | | | | 0.36M | 0.26M | 0.14M | 0.22M | -0.16M | -0.31M | -0.49M | -0.31M | -0.63M | -0.73M | 0.07M | 0.00M | -0.07M | 0.08M | 0.22M | 0.18M | 0.17M | 0.13M | 0.35M | 0.28M | 0.25M | 0.20M | 0.17M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 10.46M | 10.46M | 10.46M | 18.59M | 15.17M | 15.17M | 15.17M | 19.16M | 19.16M | 19.16M | 19.16M | 23.33M | 23.33M | 23.00M | 23.00M | 28.16M | 28.16M | 28.16M | 28.16M | 6.86M | 27.56M | 27.56M | 27.56M | 6.71M | 6.71M | 6.71M | 6.71M | 16.28M | 17.25M | 17.22M | 17.22M | 15.36M | 19.19M | 19.36M | 17.91M | 19.14M | 15.54M | 14.45M | 14.01M | 23.56M | 23.51M | 24.95M | 24.25M | 20.01M | 20.07M | 19.65M | 19.32M | 14.60M | 14.81M | 13.68M | 13.71M | 7.89M | 7.16M | 8.67M | 9.17M | 7.99M | 8.92M | 9.22M | 9.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 7.74M | 7.41M | 6.50M | 6.00M | 5.42M | 7.98M | 8.18M | 7.69M | 17.66M | 21.41M | 20.78M | 20.30M | 19.85M | 20.54M | 19.49M | 19.61M | 18.88M | 18.10M | 17.11M | 17.41M | 16.73M | 15.57M | 14.34M | 13.07M | 12.73M | 12.15M |
|
Other Non-Current Liabilities
|
| | 53.71M | 56.21M | 53.91M | 5.96M | 43.53M | 41.03M | 38.50M | 5.42M | 4.78M | 4.29M | 3.93M | 4.14M | 4.48M | 3.98M | 3.38M | 3.31M | 3.02M | 2.99M | 3.00M | 3.05M | 3.02M | 3.03M | 3.04M | 2.87M | 2.84M | 2.81M | 2.79M | 10.31M | 10.33M | 9.64M | 8.83M | 6.79M | 11.11M | 10.98M | 9.81M | 12.89M | 10.96M | 10.60M | 9.09M | 9.05M | 8.45M | 8.21M | 7.21M | 5.33M | 6.01M | 5.58M | 5.46M | 4.17M | 4.65M | 4.92M | 4.80M | 3.14M | 3.04M | 2.64M | 2.76M | 1.60M | 1.67M | 0.97M | 0.46M |
|
Total Non-Current Liabilities
|
| | 60.03M | 98.28M | 111.93M | 149.53M | 116.25M | 124.80M | 143.69M | 169.03M | 227.63M | 183.20M | 200.65M | 185.50M | 234.55M | 216.37M | 218.70M | 208.01M | 207.09M | 227.13M | 225.47M | 163.89M | 188.97M | 181.79M | 181.81M | 144.73M | 132.29M | 131.21M | 169.58M | 219.97M | 242.31M | 232.14M | 252.46M | 257.56M | 322.20M | 320.98M | 333.50M | 313.05M | 329.07M | 311.08M | 321.86M | 310.50M | 341.52M | 357.86M | 360.32M | 316.09M | 358.83M | 353.23M | 408.15M | 352.17M | 391.43M | 398.66M | 439.34M | 394.40M | 407.00M | 451.59M | 428.79M | 402.01M | 402.56M | 420.19M | 433.57M |
|
Total Liabilities
|
| | 113.74M | 154.49M | 165.83M | 155.49M | 159.78M | 165.83M | 182.19M | 174.45M | 232.41M | 187.49M | 204.58M | 189.65M | 239.03M | 220.35M | 222.08M | 211.32M | 210.11M | 230.12M | 228.47M | 166.94M | 191.99M | 184.82M | 184.85M | 147.60M | 135.13M | 134.02M | 172.37M | 230.28M | 252.63M | 241.78M | 261.29M | 264.36M | 333.31M | 331.96M | 343.31M | 325.94M | 340.03M | 321.67M | 330.95M | 319.56M | 349.98M | 366.07M | 367.53M | 321.42M | 364.84M | 358.81M | 413.61M | 356.33M | 396.08M | 403.58M | 444.14M | 397.54M | 410.04M | 454.23M | 431.55M | 403.61M | 404.23M | 421.16M | 434.02M |
|
Total Debt
|
| | 8.43M | 14.83M | 14.53M | 66.38M | 14.90M | 15.05M | 15.62M | 52.44M | 49.95M | 40.98M | 38.97M | 51.74M | 99.18M | 86.16M | 95.14M | 98.68M | 85.31M | 97.69M | 92.73M | 68.38M | 65.80M | 49.59M | 44.49M | 41.40M | 30.40M | 27.38M | 58.38M | 78.42M | 91.22M | 75.10M | 98.10M | 97.40M | 150.00M | 165.20M | 165.60M | 149.30M | 168.70M | 160.00M | 149.90M | 107.90M | 143.80M | 149.70M | 137.30M | 53.30M | 99.30M | 101.70M | 149.30M | 51.48M | 97.00M | 160.75M | 218.00M | 138.90M | 187.02M | 211.25M | 178.75M | 147.33M | 167.50M | 189.50M | 182.25M |
|
Common Equity
|
| | 166.44M | 177.70M | 179.83M | 187.07M | 195.87M | 205.81M | 215.42M | 225.44M | 242.04M | 249.75M | 258.83M | 257.80M | 259.37M | 259.58M | 260.21M | 261.00M | 261.33M | -2.54M | -3.44M | 268.33M | 271.53M | 274.83M | 278.26M | 282.36M | 287.48M | 291.57M | 296.74M | 305.31M | 314.16M | 320.23M | 328.62M | 329.23M | 329.12M | 333.85M | 337.99M | 344.16M | 334.21M | 339.66M | 344.79M | 360.74M | 360.05M | 369.37M | 368.34M | 372.74M | 382.62M | 384.83M | 362.57M | 369.98M | 374.99M | 369.07M | 358.70M | 370.01M | 371.58M | 353.23M | 327.91M | 233.11M | 227.35M | 230.82M | 220.99M |
|
Shareholder's Equity
|
| | 166.44M | 177.70M | 179.83M | 187.07M | 195.87M | 205.81M | 215.42M | 225.44M | 242.04M | 249.75M | 258.83M | 257.80M | 259.37M | 259.58M | 260.21M | 261.00M | 261.33M | -2.54M | -3.44M | 268.33M | 271.53M | 274.83M | 278.26M | 282.36M | 287.48M | 291.57M | 296.74M | 305.31M | 314.16M | 320.23M | 328.62M | 329.23M | 329.12M | 333.85M | 337.99M | 344.16M | 334.21M | 339.66M | 344.79M | 360.74M | 360.05M | 369.37M | 368.34M | 372.74M | 382.62M | 384.83M | 362.57M | 369.98M | 374.99M | 369.07M | 358.70M | 370.01M | 371.58M | 353.23M | 327.91M | 233.11M | 227.35M | 230.82M | 220.99M |
|
Liabilities and Shareholders Equity
|
| | 280.18M | 332.19M | 345.66M | 342.56M | 355.65M | 371.64M | 397.62M | 399.89M | 474.44M | 437.24M | 463.41M | 447.44M | 498.09M | 479.44M | 481.98M | 472.32M | 470.72M | 493.00M | 493.91M | 435.27M | 463.52M | 459.65M | 463.11M | 429.96M | 422.61M | 425.60M | 469.12M | 535.59M | 566.79M | 562.01M | 589.91M | 593.59M | 662.42M | 665.81M | 681.30M | 670.10M | 674.24M | 661.33M | 675.74M | 680.29M | 710.02M | 735.44M | 735.87M | 694.16M | 747.46M | 743.64M | 776.17M | 726.31M | 771.07M | 772.66M | 802.84M | 767.55M | 781.62M | 807.46M | 759.46M | 636.72M | 631.59M | 651.98M | 655.01M |
|
Treasury Shares
|
| | 2.26M | 2.26M | 2.26M | 2.26M | 2.26M | 0.22M | 2.26M | 2.31M | 2.31M | 0.38M | 0.38M | 0.38M | 2.45M | 2.45M | 2.45M | 0.56M | 0.40M | 0.39M | 0.36M | 0.36M | 0.22M | 0.33M | 0.32M | 0.32M | 0.56M | 2.45M | 0.40M | 0.39M | 0.63M | 0.63M | 2.45M | 0.59M | 0.77M | 0.76M | 0.75M | 0.72M | 0.50M | 3.06M | 3.06M | 0.82M | 3.06M | 0.86M | 0.84M | 3.36M | 0.56M | 3.69M | 0.80M | 0.73M | 5.06M | 0.69M | 0.89M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M |
|
Retained Earnings
|
| | 123.66M | 133.85M | 137.09M | -2.25M | 150.88M | 159.62M | 165.75M | -1.76M | 189.18M | 196.16M | 203.61M | -1.05M | 203.21M | 201.94M | 201.25M | -1.97M | -2.22M | 202.75M | 205.52M | 208.51M | 211.30M | 214.26M | 217.13M | 220.43M | 223.44M | 227.31M | 230.96M | 238.95M | 245.06M | 250.07M | 256.00M | 262.84M | 266.17M | 268.69M | 271.26M | 274.12M | 274.05M | 277.94M | 280.87M | 288.18M | 290.66M | 295.20M | 300.11M | 304.38M | 313.58M | 319.67M | 325.70M | 328.75M | 329.81M | 327.91M | 326.75M | 332.90M | 333.61M | 321.05M | 295.31M | 204.88M | 196.42M | 195.57M | 183.21M |