|
Cash & Equivalents
|
11.60M | 15.65M | 17.15M | 11.86M | 23.22M | 23.22M | 5.60M | 12.59M | 11.07M | 69.91M | 68.89M | 69.60M | 61.09M | 67.13M | 57.97M | 45.57M | 47.16M | 43.57M | 8.90M | 12.73M | 14.53M | 16.88M | 19.44M | 26.67M | 12.26M | 22.47M | 20.60M | 36.27M | 25.11M | 29.73M | 28.05M | 35.14M | 23.52M | 29.80M | 36.50M | 53.95M | 24.31M | 22.55M | 25.76M | 33.47M | 9.99M | 11.58M | 14.64M | 19.69M | 12.19M | 11.44M | 31.03M | 45.80M | 45.03M | 45.78M | 38.61M | 34.37M | 31.88M | 71.61M | 66.87M | 61.62M | 54.89M | 54.60M | 48.01M | 52.41M | 40.61M | 42.65M | 38.33M | 39.55M | 36.06M | 39.43M | 34.41M | 41.28M |
|
Short-term Investments
|
| | | 0.14M | | | | 5.72M | | | 3.15M | 2.94M | 3.01M | 3.03M | 3.21M | | | 1.12M | 28.12M | 28.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 23.12M | 22.64M | 22.64M | 22.64M | 22.64M | 17.64M | 17.44M | 17.68M | 17.67M | 17.66M | 17.71M | 17.71M | 17.71M | 17.71M | 17.71M | 17.71M | 17.71M | 17.71M | 17.71M | 17.73M | 17.73M | 17.74M | 17.77M | 17.77M | 17.81M | 17.83M | 20.36M | 20.36M | 20.39M | 20.22M | 17.96M |
|
Cash & Current Investments
|
11.60M | 15.65M | 17.15M | 12.00M | 23.22M | 23.22M | 5.60M | 18.31M | 11.07M | 69.91M | 72.04M | 72.54M | 64.10M | 70.17M | 61.17M | 45.57M | 47.16M | 44.70M | 37.03M | 40.86M | 37.65M | 40.01M | 42.57M | 49.80M | 35.38M | 45.59M | 43.73M | 59.39M | 48.24M | 52.85M | 51.18M | 58.27M | 46.64M | 52.92M | 59.62M | 77.07M | 47.44M | 45.67M | 48.41M | 56.11M | 32.63M | 34.22M | 32.28M | 37.12M | 29.87M | 29.11M | 48.69M | 63.51M | 62.75M | 63.49M | 56.33M | 52.09M | 49.59M | 89.33M | 84.58M | 79.34M | 72.62M | 72.33M | 65.75M | 70.18M | 58.38M | 60.46M | 56.16M | 59.91M | 56.42M | 59.82M | 54.63M | 59.24M |
|
Receivables - Net
|
39.93M | 36.64M | 35.79M | | 28.87M | 29.59M | 31.67M | | 26.75M | 15.65M | 16.50M | 16.85M | 13.83M | 14.16M | 16.71M | 17.54M | 16.23M | 16.84M | 17.73M | 17.69M | 16.15M | 16.49M | 17.44M | 16.48M | 19.09M | 21.62M | 20.84M | 22.37M | 20.86M | 19.99M | 20.15M | 18.36M | 19.21M | 20.22M | 20.13M | 19.64M | 21.54M | 21.64M | 19.48M | 19.81M | 23.95M | 20.91M | 21.43M | 22.19M | 24.09M | 19.50M | 20.50M | 23.55M | 25.91M | 27.05M | 27.87M | 21.13M | 26.32M | 23.59M | 21.90M | 19.10M | 18.99M | 15.34M | 15.79M | 13.74M | 14.69M | 14.62M | 14.03M | 14.28M | 14.71M | 13.44M | 13.57M | 14.84M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.53M | 0.47M | 0.47M | 0.44M | | | | 0.78M | | 0.96M | 0.96M | 1.24M | | | | | | | | | | | | | | | | |
|
Receivables
|
39.93M | 36.64M | 35.79M | | 28.87M | 29.59M | 31.67M | | 26.75M | 15.65M | 16.50M | 16.85M | 13.83M | 14.16M | 16.71M | 17.54M | 16.23M | 16.84M | 17.73M | 17.69M | 16.15M | 16.49M | 17.44M | 16.48M | 19.09M | 21.62M | 20.84M | 22.37M | 20.86M | 19.99M | 20.15M | 18.36M | 19.21M | 20.22M | 20.13M | 19.64M | 21.54M | 21.64M | 19.48M | 20.32M | 24.47M | 21.38M | 21.89M | 22.63M | 24.09M | 19.50M | 20.50M | 24.33M | 25.91M | 28.01M | 28.84M | 22.37M | 26.32M | 23.59M | 21.90M | 19.10M | 18.99M | 15.34M | 15.79M | 13.74M | 14.69M | 14.62M | 14.03M | 14.28M | 14.71M | 13.44M | 13.57M | 14.84M |
|
Raw Materials
|
7.71M | 7.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
0.21M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
26.46M | 25.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
43.40M | 3.06M | 37.64M | | 31.75M | 34.28M | -6.34M | | 40.95M | 40.76M | 43.28M | 53.26M | 46.06M | 47.91M | 63.10M | 65.91M | 66.36M | 64.66M | 67.38M | 61.92M | 62.68M | 61.85M | 63.46M | 66.23M | 70.62M | 72.58M | 75.07M | 69.04M | 67.11M | 64.20M | 62.86M | 62.37M | 64.58M | 67.16M | 67.05M | 64.51M | 73.81M | 72.34M | 74.00M | 74.28M | 77.26M | 77.47M | 76.57M | 77.35M | 78.57M | 76.02M | 72.05M | 68.30M | 76.50M | 81.00M | 88.30M | 93.30M | 97.39M | 109.89M | 110.01M | 103.06M | 95.84M | 87.94M | 84.93M | 79.90M | 79.73M | 76.00M | 74.15M | 72.03M | 75.48M | 77.13M | 79.38M | 79.83M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.39M | | | | 6.83M | 6.95M | 7.12M | 6.69M | 4.42M | 4.45M | 4.59M | 4.69M | 5.27M | 5.29M | 5.34M | 5.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
11.03M | 9.09M | 9.00M | 0.53M | 2.13M | 3.75M | 3.09M | 0.55M | 6.31M | -0.02M | 7.76M | 10.32M | 6.81M | 6.53M | 7.61M | 6.44M | 5.25M | 8.58M | 10.30M | 11.95M | 11.28M | 10.48M | 8.61M | 7.80M | 13.45M | 10.41M | 8.31M | 6.80M | 8.12M | 8.25M | 11.52M | 10.73M | 9.57M | 8.60M | 8.81M | 8.19M | 9.61M | 10.54M | 8.72M | 9.19M | 14.54M | 14.65M | 13.42M | 11.65M | 11.17M | 8.43M | 9.48M | 10.27M | 11.80M | 12.01M | 13.11M | 10.18M | 11.02M | 11.35M | 11.10M | 11.49M | 12.10M | 8.79M | 9.34M | 8.48M | 12.02M | 9.38M | 9.42M | 9.24M | 9.86M | 7.52M | 7.54M | 7.22M |
|
Current Assets
|
105.97M | 102.39M | 99.57M | 21.06M | 103.09M | 85.67M | 88.94M | 22.57M | 80.35M | 135.82M | 139.59M | 140.20M | 130.80M | 138.78M | 137.80M | 132.51M | 132.01M | 131.83M | 128.71M | 126.37M | 121.82M | 122.73M | 125.99M | 130.09M | 133.48M | 144.67M | 142.40M | 147.28M | 133.64M | 134.92M | 135.41M | 140.57M | 130.16M | 139.10M | 145.69M | 159.38M | 142.26M | 138.92M | 140.34M | 148.55M | 137.07M | 136.50M | 131.80M | 136.79M | 131.76M | 129.14M | 145.92M | 160.68M | 171.03M | 176.47M | 176.81M | 180.28M | 236.48M | 221.72M | 213.75M | 196.50M | 183.75M | 169.38M | 161.08M | 157.95M | 149.50M | 143.10M | 137.54M | 141.54M | 142.84M | 144.19M | 141.02M | 145.54M |
|
Buildings
|
| | | | | | | | | | | 66.11M | | | | 71.21M | | | | 75.97M | | | | 90.20M | | | | 104.27M | | | | 109.73M | | | | 117.19M | | | | 124.45M | | | | 126.08M | | | | 114.96M | | | | 107.97M | | | | 116.42M | | | | 125.29M | | | | 124.31M | | | | 122.69M |
|
Construction in Progress
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 3.64M | | | | 3.64M | | | | 10.75M | | | | 11.93M | | | | 11.37M | | | | 11.37M | | | | 12.31M | | | | 12.31M | | | | 10.91M | | | | 9.91M | | | | 9.48M | | | | 9.48M | | | | 8.54M | | | | 10.87M | | | | 10.87M | | | | 10.87M | | | | 10.87M |
|
Property, Plant & Equipment (Net)
|
58.59M | 57.39M | 52.87M | | 49.91M | 47.51M | 47.20M | | 45.03M | 46.26M | 49.17M | 49.95M | 50.50M | 51.34M | 55.43M | 56.62M | 56.74M | 57.92M | 60.81M | 64.27M | 69.30M | 72.88M | 74.17M | 74.81M | 94.57M | 95.86M | 96.58M | 96.10M | 101.81M | 104.08M | 105.59M | 104.66M | 106.84M | 106.90M | 101.99M | 103.24M | 103.77M | 101.66M | 103.20M | 104.86M | 106.88M | 106.09M | 104.91M | 101.72M | 100.50M | 91.13M | 89.03M | 90.92M | 92.77M | 92.58M | 94.49M | 69.17M | 69.30M | 73.71M | 75.51M | 77.00M | 78.03M | 79.54M | 84.25M | 83.98M | 83.59M | 79.80M | 78.56M | 77.05M | 75.41M | 75.09M | 74.67M | 73.17M |
|
Long-Term Investments
|
19.79M | 19.19M | 18.51M | | 14.86M | 14.98M | 15.10M | | 15.11M | 15.20M | 0.83M | 3.75M | | | 3.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 14.12M | 12.15M | 12.15M | 12.15M | 16.04M | 16.04M | 16.04M | 7.22M | 7.22M | 7.22M | 7.22M | 12.77M | 12.69M | 12.65M | 12.67M | 7.22M | 7.22M | 7.22M | 7.22M | 7.22M | 7.22M | 16.52M | 16.52M | 16.52M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | 4.38M | | | | | | | | | | | | 6.97M | | 6.94M | 6.92M | 6.91M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 1.73M | 18.38M | 17.84M | 17.76M | 17.68M | 17.95M | 17.52M | 17.44M | 17.95M | 18.26M | 17.51M | 18.26M | 18.26M | 29.84M | 29.71M | 29.73M | 28.48M | 29.77M | 37.91M | 38.70M | 26.18M | 26.08M | 24.02M | 23.92M | 23.83M | 23.73M | 23.64M | 23.54M | 14.35M | 14.34M | 14.33M | 14.31M | 21.73M | 21.60M | 21.53M | 21.55M | 16.07M | 16.07M | 14.21M | 14.20M | 6.97M | 14.17M | 6.94M | 23.45M | 23.43M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.77M | | | | 10.48M | 10.28M | 9.97M | 9.56M | 10.73M | 10.69M | 10.72M | 9.58M | 14.97M | 5.41M | 5.42M | 5.81M | 13.47M | 12.63M | 12.21M | 9.01M | 8.07M | 7.93M | 8.11M | 8.23M | 8.39M | 6.18M | 6.21M | 5.77M | 3.27M | 3.23M | 3.25M | 3.25M | 5.74M | 7.12M | 7.55M | 7.73M | 4.59M | 3.75M | 3.36M | 3.50M | 3.19M | 3.07M | 6.99M | 6.04M | 5.53M | 5.44M | 5.19M | 5.12M | 4.64M | 5.57M | 6.08M | 7.41M | 6.87M | 6.28M | 5.49M | 5.56M | 5.98M |
|
Other Non-Current Assets
|
8.95M | 8.84M | 9.47M | | 8.84M | 8.68M | 8.54M | | 9.35M | 15.81M | 15.85M | 16.00M | 13.99M | 13.73M | 13.93M | 14.83M | 15.35M | 13.39M | 14.12M | 14.04M | 13.90M | 14.04M | 14.66M | 19.14M | 8.61M | 8.19M | 8.06M | 8.00M | 7.97M | 7.53M | 8.05M | 7.61M | 7.13M | 5.47M | 6.41M | 5.38M | 5.62M | 5.95M | 6.62M | 6.49M | 6.47M | 6.37M | 7.26M | 5.34M | 5.30M | 5.09M | 6.83M | 5.64M | 5.97M | 6.07M | 6.90M | 52.76M | 61.89M | 5.76M | 6.26M | 6.05M | 6.35M | 6.18M | 7.05M | 6.89M | 7.32M | 7.31M | 7.87M | 7.91M | 7.67M | 7.53M | 8.27M | 8.27M |
|
Non-Current Assets
|
126.28M | 120.89M | 119.05M | 43.39M | 108.51M | 107.81M | 106.68M | 43.89M | 101.34M | 51.80M | 34.96M | 33.02M | 31.91M | 31.50M | 28.51M | 38.05M | 38.24M | 35.85M | 36.05M | 35.20M | 34.92M | 31.24M | 30.63M | 35.84M | 32.36M | 31.45M | 31.64M | 39.16M | 38.20M | 37.25M | 34.49M | 33.04M | 32.65M | 31.09M | 32.08M | 31.12M | 40.64M | 40.77M | 40.94M | 38.23M | 38.09M | 37.91M | 38.70M | 37.26M | 182.98M | 166.70M | 159.37M | 150.95M | 145.16M | 149.43M | 144.73M | 172.21M | 118.28M | 118.33M | 113.43M | 132.78M | 129.84M | 125.40M | 123.71M | 128.49M | 128.35M | 122.36M | 119.76M | 122.58M | 117.54M | 112.05M | 108.56M | 105.10M |
|
Assets
|
232.25M | 223.27M | 218.62M | 64.45M | 211.60M | 193.48M | 195.63M | 66.47M | 181.69M | 233.88M | 223.72M | 223.17M | 213.21M | 221.62M | 221.74M | 227.18M | 226.99M | 225.60M | 225.57M | 225.85M | 226.04M | 226.86M | 230.79M | 240.75M | 260.42M | 271.98M | 270.62M | 282.54M | 273.65M | 276.25M | 275.50M | 278.27M | 269.65M | 277.10M | 279.76M | 293.75M | 291.64M | 281.35M | 284.48M | 291.64M | 282.04M | 280.50M | 275.42M | 275.77M | 402.55M | 386.97M | 394.32M | 402.55M | 408.96M | 418.48M | 416.03M | 421.66M | 424.06M | 413.75M | 402.69M | 406.27M | 391.62M | 374.32M | 369.03M | 370.42M | 361.44M | 345.26M | 335.86M | 341.17M | 335.79M | 331.33M | 324.24M | 323.82M |
|
Accounts Payables
|
15.32M | 16.52M | 15.82M | 1.13M | 12.83M | 18.25M | 23.27M | 0.84M | 16.30M | 16.59M | 15.64M | 18.82M | 15.76M | 16.46M | 19.17M | 22.41M | 18.43M | 18.88M | 19.05M | 19.89M | 18.64M | 18.47M | 20.44M | 22.25M | 19.71M | 24.78M | 21.61M | 20.92M | 20.23M | 20.20M | 19.57M | 21.28M | 18.42M | 20.86M | 19.05M | 21.76M | 25.55M | 21.79M | 24.22M | 27.41M | 21.44M | 19.59M | 20.36M | 23.68M | 20.33M | 14.29M | 19.21M | 23.43M | 28.17M | 28.52M | 27.95M | 23.99M | 24.38M | 26.95M | 24.19M | 20.36M | 17.96M | 16.21M | 17.12M | 16.34M | 14.63M | 12.19M | 14.23M | 13.30M | 14.68M | 14.53M | 14.43M | 14.74M |
|
Dividends payables
|
| | | | | | | | | | | 6.06M | 0.56M | 0.56M | 0.55M | 0.54M | | | | 2.17M | | | | 2.10M | | | | 2.18M | | | | 3.22M | | | | 3.76M | | | | | | | | | | 1.25M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
15.32M | 16.52M | 15.82M | 1.13M | 12.83M | 18.25M | 23.27M | 0.84M | 16.30M | 16.59M | 15.64M | 24.88M | 16.33M | 17.02M | 19.71M | 22.95M | 18.43M | 18.88M | 19.05M | 22.06M | 18.64M | 18.47M | 20.44M | 24.35M | 19.71M | 24.78M | 21.61M | 23.10M | 20.23M | 20.20M | 19.57M | 24.50M | 18.42M | 20.86M | 19.05M | 25.52M | 25.55M | 21.79M | 24.22M | 27.41M | 21.44M | 19.59M | 20.36M | 23.68M | 20.33M | 15.54M | 19.21M | 23.43M | 28.17M | 28.52M | 27.95M | 23.99M | 24.38M | 26.95M | 24.19M | 20.36M | 17.96M | 16.21M | 17.12M | 16.34M | 14.63M | 12.19M | 14.23M | 13.30M | 14.68M | 14.53M | 14.43M | 14.74M |
|
Accumulated Expenses
|
4.75M | 4.82M | 5.22M | | 4.83M | 4.92M | 5.94M | | 6.81M | 7.09M | 6.78M | 7.20M | 6.97M | 6.49M | 6.69M | 6.93M | 6.74M | 6.50M | 7.32M | 6.50M | 6.97M | 7.07M | 7.66M | 8.93M | 8.55M | 10.57M | 12.01M | 14.35M | 11.47M | 11.61M | 11.93M | 13.60M | 12.15M | 12.89M | 13.58M | 14.67M | 12.55M | 13.20M | 13.43M | 12.99M | 10.88M | 11.30M | 11.05M | 11.31M | 12.11M | 12.09M | 14.46M | 16.96M | 14.42M | 14.12M | 14.60M | 12.64M | 10.92M | 12.62M | 12.81M | 12.92M | 9.94M | 9.02M | 9.52M | 8.93M | 7.68M | 8.42M | 6.59M | 6.90M | 6.72M | 7.80M | 8.50M | 10.23M |
|
Other Accumulated Expenses
|
12.87M | 11.22M | 12.54M | 0.64M | 12.52M | 11.48M | 12.17M | 0.82M | 13.96M | 16.53M | 13.04M | 10.50M | 10.21M | 12.62M | 11.94M | 10.45M | 11.11M | 10.29M | 8.61M | 6.66M | 7.02M | 7.37M | 8.07M | 10.97M | 10.68M | 11.58M | 11.73M | 13.13M | 10.19M | 10.91M | 11.08M | 10.44M | 9.82M | 11.85M | 13.55M | 12.65M | 12.77M | 12.32M | 13.03M | 14.26M | 16.55M | 11.67M | 11.82M | 11.95M | 10.30M | 15.98M | 12.87M | 11.14M | 13.09M | 12.53M | 13.05M | 9.77M | 10.61M | 14.83M | 12.75M | 12.77M | 12.70M | 11.50M | 12.17M | 11.00M | 10.68M | 9.06M | 10.09M | 9.41M | 8.84M | 8.46M | 7.66M | 7.75M |
|
Short term Debt
|
6.39M | 8.67M | 8.57M | | 12.85M | 7.12M | 9.70M | 1.58M | 8.89M | 5.37M | 1.96M | 0.20M | 0.20M | 0.21M | 0.21M | | | | | | | | | 0.32M | 4.59M | 4.43M | 4.48M | 5.27M | 5.86M | 6.44M | 5.00M | 3.29M | 3.32M | 3.35M | 3.37M | 3.40M | 0.42M | 0.43M | 0.44M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 29.01M | 28.21M | 27.08M | 27.09M | 27.36M | 27.55M | 20.23M | 20.05M | 20.29M | 19.97M | 18.82M | 18.95M | 19.01M | 19.61M | 18.83M | 17.53M | 18.29M | 18.50M | 18.05M | 18.14M | 19.70M | 19.55M | 19.30M |
|
Current Taxes
|
| | | | | | | 2.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
8.23M | 7.38M | 5.64M | | 10.27M | 9.03M | 9.00M | | 10.63M | 8.06M | 8.36M | 9.24M | 10.78M | 9.92M | 11.07M | 12.25M | 15.96M | 14.34M | 15.04M | 16.21M | 19.11M | 19.34M | 20.08M | 22.20M | 25.32M | 22.96M | 19.01M | 24.00M | 23.28M | 20.13M | 20.13M | 25.18M | 26.16M | 22.65M | 20.76M | 27.11M | 26.94M | 22.09M | 21.17M | 27.16M | 24.42M | 24.91M | 22.48M | 25.34M | 24.05M | 23.19M | 35.72M | 39.76M | 44.67M | 47.91M | 51.10M | 51.49M | 54.49M | 46.39M | 40.31M | 35.96M | 31.04M | 23.94M | 23.63M | 22.79M | 22.76M | 23.02M | 23.70M | 25.74M | 25.35M | 24.03M | 23.15M | 24.97M |
|
Total Current Liabilities
|
65.56M | 48.61M | 47.79M | 9.37M | 68.30M | 50.81M | 60.08M | 13.16M | 56.60M | 53.63M | 45.78M | 51.83M | 44.49M | 46.26M | 49.63M | 52.58M | 52.23M | 50.01M | 50.02M | 51.44M | 51.74M | 52.24M | 56.25M | 66.77M | 68.85M | 74.32M | 68.84M | 79.85M | 71.04M | 69.29M | 67.71M | 77.01M | 69.86M | 71.59M | 70.31M | 83.36M | 78.25M | 69.83M | 72.29M | 81.82M | 73.28M | 67.46M | 65.71M | 72.27M | 96.31M | 95.81M | 110.48M | 118.37M | 127.44M | 130.45M | 134.25M | 134.22M | 150.34M | 121.09M | 110.02M | 100.83M | 90.58M | 79.69M | 82.04M | 77.89M | 73.28M | 70.98M | 73.12M | 73.40M | 73.74M | 74.52M | 73.28M | 76.98M |
|
Non-Current Debt
|
15.57M | 13.07M | 12.99M | 108.00M | -0.84M | 7.13M | 4.34M | 101.49M | 4.27M | 4.22M | 4.18M | 3.66M | 3.61M | 3.56M | 3.71M | 3.05M | 2.99M | 2.93M | 2.86M | 2.47M | 2.39M | 2.32M | 2.25M | 1.90M | 10.71M | 10.75M | 10.36M | 8.50M | 7.79M | 9.22M | 9.08M | 3.82M | 0.73M | 0.63M | 0.53M | 0.33M | 0.22M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.54M | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
12.72M | 12.61M | 12.24M | | 10.74M | 10.53M | 10.43M | | 10.89M | 10.77M | 10.66M | 11.23M | 11.12M | 11.02M | 10.92M | 11.58M | 11.50M | 11.18M | 11.12M | 11.15M | 10.73M | 10.71M | 10.35M | 11.50M | 11.44M | 11.40M | 11.35M | 12.69M | 12.67M | 12.65M | 12.63M | 12.76M | 12.75M | 13.71M | 13.78M | 13.33M | 13.60M | 13.67M | 13.68M | 13.17M | 12.85M | 12.62M | 12.72M | 11.83M | 11.72M | 11.82M | 12.02M | 12.09M | 12.35M | 12.40M | 12.45M | 12.97M | 13.27M | 13.05M | 13.02M | 9.95M | 10.39M | 10.45M | 10.67M | 10.21M | 10.68M | 10.76M | 10.88M | 10.88M | 10.96M | 10.81M | 11.09M | 11.38M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.21M | 29.89M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.93M | | | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.49M | 155.04M | 145.22M | 111.97M | 105.99M | 109.83M | 103.47M | 94.84M | 93.33M | 88.80M | 84.10M | 97.48M | 93.62M | 89.17M | 85.88M | 97.36M | 95.31M | 90.65M | 85.31M | 88.39M | 83.37M | 78.12M | 73.20M | 88.65M |
|
Other Non-Current Liabilities
|
6.22M | 8.57M | 8.90M | | 8.49M | 8.18M | 7.10M | | 5.39M | 5.27M | 4.46M | 4.02M | 3.62M | 3.25M | 2.29M | 2.69M | 2.29M | 2.08M | 1.97M | 3.39M | 3.49M | 4.29M | 4.75M | 3.74M | 3.70M | 3.76M | 3.99M | 4.13M | 3.92M | 4.15M | 3.92M | 3.97M | 3.80M | 4.18M | 4.41M | 5.28M | 5.53M | 5.64M | 6.56M | 6.34M | 6.90M | 13.25M | 13.04M | 12.99M | 1.19M | 1.13M | 1.34M | 2.09M | 5.48M | 5.54M | 6.41M | 0.69M | 0.69M | 0.67M | 0.61M | 2.41M | 3.17M | 1.83M | 1.67M | 1.53M | 1.53M | 1.22M | 1.51M | 1.16M | 0.92M | 1.10M | 0.96M | 1.00M |
|
Total Non-Current Liabilities
|
48.44M | 64.75M | 63.67M | | 36.49M | 35.59M | 30.62M | | 26.99M | 20.27M | 19.30M | 18.91M | 18.35M | 17.82M | 16.71M | 17.32M | 16.78M | 16.19M | 15.95M | 17.00M | 16.61M | 17.32M | 17.35M | 17.14M | 25.85M | 25.90M | 25.70M | 25.33M | 24.39M | 26.02M | 25.63M | 20.55M | 17.28M | 18.52M | 18.71M | 18.93M | 19.35M | 19.42M | 20.24M | 19.51M | 19.75M | 25.87M | 25.76M | 24.82M | 144.89M | 138.99M | 130.37M | 126.15M | 123.82M | 127.77M | 122.33M | 124.71M | 107.29M | 102.53M | 97.72M | 109.84M | 107.18M | 101.45M | 98.21M | 109.09M | 107.52M | 102.62M | 97.71M | 100.44M | 95.25M | 90.03M | 85.25M | 81.73M |
|
Total Liabilities
|
114.00M | 113.36M | 111.46M | | 104.80M | 86.40M | 90.69M | | | | 65.08M | 70.74M | 62.84M | 64.07M | 66.34M | 69.90M | 69.01M | 66.19M | 65.98M | 68.44M | 68.36M | 69.56M | 73.61M | 83.91M | 94.70M | 100.22M | 94.54M | 105.18M | 95.42M | 95.31M | 93.33M | 97.56M | 87.14M | 90.11M | 89.03M | 102.29M | 153.81M | 89.25M | 92.53M | 101.33M | 93.03M | 93.33M | 91.47M | 97.10M | 277.47M | 234.79M | 240.85M | 244.52M | 251.26M | 258.22M | 256.59M | 258.93M | 257.63M | 223.61M | 207.75M | 210.66M | 197.76M | 181.14M | 180.25M | 186.98M | 180.81M | 173.60M | 170.83M | 173.84M | 168.99M | 164.56M | 158.52M | 158.71M |
|
Total Debt
|
21.96M | 21.74M | 21.56M | 108.00M | 12.01M | 14.25M | 14.04M | 103.07M | 13.16M | 9.59M | 6.14M | 3.86M | 3.81M | 3.76M | 3.93M | 3.05M | 2.99M | 2.93M | 2.86M | 2.47M | 2.39M | 2.32M | 2.25M | 2.22M | 15.29M | 15.18M | 14.84M | 13.77M | 13.65M | 15.66M | 14.08M | 7.11M | 4.05M | 3.98M | 3.90M | 3.73M | 0.65M | 0.54M | 0.44M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
118.25M | 109.91M | 107.16M | | 106.81M | 107.08M | 104.93M | | | | 158.63M | 152.44M | 150.37M | 157.55M | 155.40M | 157.28M | 157.97M | 159.41M | 159.60M | 157.41M | 157.68M | 157.29M | 157.18M | 156.83M | 165.71M | 171.76M | 176.08M | 177.37M | 178.23M | 180.93M | 182.16M | 180.71M | 182.51M | 186.99M | 190.73M | 191.46M | 137.83M | 192.10M | 191.96M | 190.31M | 189.00M | 187.17M | 183.95M | 178.67M | 125.08M | 152.18M | 153.46M | 158.03M | 157.70M | 160.26M | 159.45M | 162.73M | 166.42M | 190.14M | 194.94M | 195.61M | 193.86M | 193.19M | 188.78M | 183.44M | 180.64M | 171.66M | 165.04M | 167.33M | 166.80M | 166.78M | 165.72M | 165.11M |
|
Shareholder's Equity
|
| | | | | | | | 98.10M | 159.99M | 158.63M | 152.44M | 150.37M | 157.55M | 155.40M | 157.28M | 157.97M | 159.41M | 159.60M | 157.41M | 157.68M | 157.29M | 157.18M | 156.83M | 165.71M | 171.76M | 176.08M | 177.37M | 178.23M | 180.93M | 182.16M | 180.71M | 182.51M | 186.99M | 190.73M | 191.46M | 137.83M | 192.10M | 191.96M | 190.31M | 189.00M | 187.17M | 183.95M | 178.67M | 125.08M | 152.18M | 153.46M | 158.03M | 157.70M | 160.26M | 159.45M | 162.73M | 166.42M | 190.14M | 194.94M | 195.61M | 193.86M | 193.19M | 188.78M | 183.44M | 180.64M | 171.66M | 165.04M | 167.33M | 166.80M | 166.78M | 165.72M | 165.11M |
|
Liabilities and Shareholders Equity
|
232.25M | 223.27M | 218.62M | 64.45M | 211.60M | 193.48M | 195.63M | 66.47M | 181.69M | 233.88M | 223.72M | 223.17M | 213.21M | 221.62M | 221.74M | 227.18M | 226.99M | 225.60M | 225.57M | 225.85M | 226.04M | 226.86M | 230.79M | 240.75M | 260.42M | 271.98M | 270.62M | 282.54M | 273.65M | 276.25M | 275.50M | 278.27M | 269.65M | 277.10M | 279.76M | 293.75M | 291.64M | 281.35M | 284.48M | 291.64M | 282.04M | 280.50M | 275.42M | 275.77M | 402.55M | 386.97M | 394.32M | 402.55M | 408.96M | 418.48M | 416.03M | 421.66M | 424.06M | 413.75M | 402.69M | 406.27M | 391.62M | 374.32M | 369.03M | 370.42M | 361.44M | 345.26M | 335.86M | 341.17M | 335.79M | 331.33M | 324.24M | 323.82M |
|
Retained Earnings
|
61.20M | 73.16M | 47.90M | -60.22M | 48.77M | 48.89M | 46.52M | -54.54M | 48.46M | 102.40M | 101.93M | 96.33M | 95.09M | 102.42M | 101.96M | -1.22M | 104.76M | 106.17M | 106.07M | -1.41M | 104.71M | 105.30M | 105.86M | -1.97M | 111.47M | 115.15M | 118.39M | 120.90M | 123.18M | 125.56M | 128.63M | 129.39M | 131.18M | 135.95M | 139.34M | 139.38M | 137.83M | 140.93M | 141.50M | 140.01M | 138.69M | 137.13M | 135.53M | 129.13M | 125.08M | 103.39M | 104.74M | 109.71M | 109.49M | 112.33M | 111.96M | 115.63M | 119.56M | 145.47M | 150.55M | 150.80M | 149.61M | 149.39M | 145.03M | 139.35M | 136.59M | 127.81M | 121.39M | 122.85M | 122.56M | 122.60M | 121.58M | 121.13M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | 0.13M | | | | 0.12M | | | | 0.10M | | | | 0.08M | | | | 0.09M | | | | 0.03M | | 0.00M | 0.00M | 0.01M | | | | 0.07M | | | | 0.09M | | | | 0.09M | | | | 0.06M |