|
Cash & Equivalents
|
6.11M | 9.52M | 9.52M | 52.37M | 43.78M | 42.59M | 18.49M | | | 87.95M | 90.85M | 87.57M | 99.54M | 68.37M | 65.28M | 64.87M | 75.06M | 72.69M | 73.95M | 70.26M | 76.07M | 70.09M | 81.19M | 88.60M | 110.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | | | | | | | | 0.00M | | | | 0.42M | 0.68M | 0.29M | 0.26M | 0.26M | 0.28M | 0.28M | 0.07M | 0.23M | 0.21M | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.11M | 9.52M | 9.52M | 52.37M | 43.78M | 42.59M | 18.49M | | | 87.96M | 90.85M | 87.57M | 99.54M | 68.79M | 65.95M | 65.16M | 75.32M | 72.95M | 74.22M | 70.54M | 76.14M | 70.32M | 81.40M | 88.60M | 110.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| | | | | 91.10M | | 131.96M | 138.01M | 130.30M | 147.47M | 157.21M | 131.16M | 114.57M | 121.02M | 137.22M | 130.51M | 119.07M | 137.77M | 150.41M | 147.60M | 139.91M | 157.16M | 154.62M | 143.19M | 130.24M | 135.10M | 116.38M | 104.91M | 97.79M | 113.83M | 123.64M | 128.28M | 108.59M | 141.82M | 150.58M | 150.51M | 133.94M | 158.33M | 157.19M | 153.19M | 115.10M | 123.30M | 102.80M | 128.65M | 151.10M | 186.04M | 202.10M | 192.11M | 174.50M | 210.40M | 219.31M | 178.34M | 152.63M | 171.90M | 173.50M | 159.90M | 129.35M | 145.14M | 138.70M | 127.25M | 118.70M | 119.50M | 107.40M | 90.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | 91.10M | | 131.96M | 138.01M | 130.30M | 147.47M | 157.21M | 131.16M | 114.57M | 121.02M | 137.22M | 130.51M | 119.07M | 137.77M | 150.41M | 147.60M | 139.91M | 157.16M | 154.62M | 143.19M | 130.24M | 135.10M | 116.38M | 104.91M | 97.79M | 113.83M | 123.64M | 128.28M | 108.59M | 141.82M | 150.58M | 150.51M | 133.94M | 158.33M | 157.19M | 153.19M | 115.10M | 123.30M | 102.80M | 128.65M | 154.10M | 186.04M | 202.10M | 192.11M | 174.50M | 210.40M | 219.31M | 178.34M | 152.63M | 171.90M | 173.50M | 159.90M | 129.35M | 145.14M | 138.70M | 127.25M | 118.70M | 119.50M | 107.40M | 90.60M |
|
Raw Materials
|
| | | | | | | | | 49.18M | | | | 57.35M | 55.56M | 51.19M | 53.03M | 52.45M | 53.46M | 54.88M | 57.31M | 58.36M | 55.03M | 55.29M | 54.84M | 52.65M | | | 46.30M | 46.35M | | | 61.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | 15.34M | | | | 13.66M | 12.52M | 12.44M | 11.79M | 11.89M | 12.49M | 11.48M | 11.72M | 10.97M | 12.20M | 11.30M | 10.22M | 8.78M | | | 8.22M | 11.23M | | | 10.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | 14.90M | | | | 17.47M | 18.05M | 16.00M | 16.78M | 15.78M | 16.55M | 16.22M | 14.44M | 14.45M | 14.10M | 15.11M | 14.78M | 14.23M | | | 13.42M | 13.47M | | | 16.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | 66.62M | 69.93M | 70.67M | 71.78M | 79.42M | 85.80M | 90.15M | 90.68M | 88.48M | 86.12M | 79.63M | 81.60M | 80.13M | 82.50M | 82.57M | 83.46M | 83.78M | 81.32M | 81.70M | 79.84M | 75.66M | 71.41M | 66.98M | 67.94M | 71.05M | 76.44M | 80.70M | 88.44M | 99.02M | 94.64M | 91.11M | 93.19M | 92.36M | 97.28M | 92.91M | 90.19M | 82.87M | 84.46M | 70.71M | 83.30M | 91.25M | 109.01M | 128.32M | 146.47M | 141.04M | 158.35M | 150.03M | 150.35M | 142.54M | 139.55M | 131.69M | 128.19M | 117.27M | 127.45M | 132.56M | 130.92M | 128.22M | 123.09M | 116.66M | 123.05M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 1.84M | | | 8.84M | 8.38M | 9.47M | 8.32M | 8.33M | 8.18M | 8.17M | 8.32M | 8.38M | 9.14M | 9.29M | 9.29M | 9.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 11.11M | 14.49M | 10.44M | 8.99M | 7.47M | 13.15M | 12.70M | 8.27M | 6.45M | 9.17M | 6.77M | 6.40M | 7.54M | 7.78M | 7.65M | 6.23M | 6.35M | 7.83M | 12.64M | 10.17M | 10.19M | 11.08M | 11.27M | 8.82M | 9.94M | 16.54M | 15.09M | 14.94M | 14.79M | 16.46M | 11.37M | 10.45M | 12.08M | 15.00M | 14.63M | 14.90M | 18.49M | 14.04M | 13.68M | 13.03M | 17.69M | 22.04M | 21.65M | 19.92M | 20.20M | 22.95M | 19.07M | 15.79M | 12.58M | 20.11M | 22.18M | 29.89M | 27.68M | 36.79M | 35.63M | 32.26M | 29.76M | 30.67M | 33.69M | 31.06M |
|
Current Assets
|
| | | | | 211.42M | 223.93M | 297.23M | 304.10M | 306.98M | 337.28M | 347.63M | 338.49M | 286.25M | 291.06M | 296.82M | 301.89M | 287.61M | 310.18M | 319.23M | 321.74M | 300.13M | 336.78M | 346.84M | 352.59M | 308.28M | 315.39M | 319.01M | 318.74M | 308.95M | 325.81M | 271.03M | 281.89M | 274.65M | 290.83M | 297.73M | 311.67M | 309.29M | 324.96M | 325.26M | 296.98M | 255.97M | 279.85M | 250.56M | 278.58M | 310.54M | 355.22M | 393.00M | 392.10M | 370.68M | 429.89M | 416.90M | 383.19M | 339.57M | 373.03M | 369.78M | 364.24M | 327.74M | 356.20M | 346.22M | 346.26M | 303.30M | 293.45M | 303.01M | 276.00M |
|
Construction in Progress
|
| | | | | 9.51M | | | | 17.34M | | | | 12.06M | | | | 5.11M | | | | 7.11M | | | | 11.85M | | | | 8.18M | | | | 2.69M | | | | 6.65M | | | | 12.96M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 24.78M | | | | 29.22M | | | | 30.73M | | | | 29.70M | | | | 28.51M | | | | 27.33M | | | | 28.20M | | | | 25.94M | | | | 26.24M | | | | 29.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 59.32M | 64.70M | 71.27M | 73.02M | 76.67M | 77.35M | 78.14M | 81.13M | 83.30M | 83.71M | 83.21M | 80.83M | 78.88M | 75.40M | 74.52M | 74.09M | 73.46M | 71.41M | 72.27M | 71.21M | 70.96M | 67.78M | 66.48M | 65.36M | 66.04M | 65.03M | 65.29M | 64.98M | 64.63M | 62.29M | 61.15M | 61.97M | 64.10M | 65.17M | 69.83M | 71.64M | 73.69M | 70.02M | 66.87M | 64.56M | 62.78M | 59.88M | 61.26M | 62.14M | 63.13M | 64.75M | 65.28M | 64.75M | 67.81M | 68.94M | 70.37M | 71.55M | 68.92M | 73.86M | 75.53M | 69.62M | 68.86M | 68.68M | 67.77M | 66.13M |
|
Goodwill
|
| | | | | | | | | | 8.99M | | | 8.99M | 8.98M | 8.45M | 8.12M | 8.22M | 8.42M | 8.40M | 8.25M | 8.06M | 8.15M | 8.05M | 7.84M | 7.83M | 7.84M | 7.72M | 7.80M | 7.70M | 7.96M | 7.97M | 7.88M | 8.04M | 7.94M | 7.66M | 7.37M | 7.58M | 7.59M | 7.62M | 20.36M | 27.82M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 3.85M | | 6.78M | 7.36M | 7.32M | 7.25M | 7.13M | 7.07M | 23.00M | 22.65M | 21.43M | 20.67M | 20.35M | 20.23M | 19.84M | 19.21M | 18.59M | 24.27M | 24.13M | 23.77M | 16.95M | 16.66M | 16.20M | 15.97M | 15.51M | 15.45M | 15.14M | 14.75M | 14.55M | 14.12M | 13.54M | 12.99M | 12.80M | 12.49M | 12.19M | 28.84M | 25.26M | 24.16M | 23.36M | 22.58M | 21.80M | 20.93M | 20.03M | 19.14M | 18.28M | 17.41M | 16.42M | 15.47M | 14.62M | 13.79M | 12.92M | 12.04M | 6.59M | 8.45M | 7.74M | 4.13M | 3.92M | 3.78M | 3.66M | 3.49M |
|
Goodwill & Intangibles
|
| | | | | 3.85M | | 6.78M | 7.36M | 7.32M | 16.23M | 7.13M | 7.07M | 31.99M | 31.63M | 29.87M | 28.79M | 28.57M | 28.65M | 28.24M | 27.46M | 26.64M | 32.42M | 32.18M | 31.61M | 24.78M | 24.50M | 23.92M | 23.77M | 23.21M | 23.41M | 23.11M | 22.63M | 22.59M | 22.06M | 21.20M | 20.36M | 20.38M | 20.08M | 19.81M | 49.21M | 53.07M | 24.16M | 23.36M | 22.58M | 21.80M | 20.93M | 20.03M | 19.14M | 18.28M | 17.41M | 16.42M | 15.47M | 14.62M | 13.79M | 12.92M | 12.04M | 6.59M | 8.45M | 7.74M | 4.13M | 3.92M | 3.78M | 3.66M | 3.49M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 21.40M | 23.61M | 24.12M | 27.41M | 28.09M | 32.22M | 24.38M | 23.62M | 20.29M | 33.29M | 22.14M | 19.62M | 16.97M | 25.25M | 24.61M | 24.51M | 28.50M | 28.59M | 29.65M | 29.88M | 29.04M | 20.27M | 18.45M | 14.30M | 12.50M | 16.34M | 14.24M | 13.39M | 14.12M | 14.65M | 22.80M | 26.39M | 28.11M | 25.98M | 24.60M | 24.68M | 24.02M | 24.11M | 23.54M | 24.47M | 24.38M | 12.28M | 11.00M | 11.00M | 11.18M | 33.57M | 33.02M | 34.16M | 39.33M | 11.08M | 11.38M | 12.08M | 11.97M |
|
Other Non-Current Assets
|
| | | | | 11.62M | 11.02M | 16.93M | 16.31M | 15.91M | 15.21M | 15.30M | 14.99M | 14.51M | 14.56M | 14.06M | 13.67M | 12.92M | 11.50M | 10.44M | 9.92M | 9.40M | 9.00M | 8.57M | 7.96M | 4.77M | 4.52M | 4.50M | 2.00M | 1.98M | 2.26M | 2.48M | 2.24M | 2.25M | 3.19M | 3.56M | 3.81M | 2.58M | 2.77M | 2.32M | 2.39M | 3.48M | 2.72M | 2.65M | 2.18M | 3.23M | 31.25M | 30.99M | 31.79M | 5.38M | 30.20M | 33.51M | 33.66M | 9.62M | 31.09M | 36.41M | 37.03M | 15.60M | 37.72M | 39.55M | 36.00M | 37.41M | 42.53M | 43.28M | 42.67M |
|
Non-Current Assets
|
| | | | | 74.78M | 82.68M | 94.97M | 96.69M | 99.90M | 99.82M | 100.57M | 124.58M | 153.41M | 154.02M | 154.55M | 151.38M | 144.83M | 139.93M | 136.82M | 131.76M | 142.80M | 129.01M | 126.37M | 6.30M | 125.77M | 121.41M | 119.42M | 119.64M | 119.82M | 120.35M | 120.76M | 118.90M | 109.74M | 105.99M | 100.21M | 98.64M | 103.40M | 122.05M | 127.45M | 165.52M | 179.85M | 151.34M | 150.43M | 148.53M | 143.84M | 136.66M | 136.96M | 137.09M | 137.02M | 135.90M | 139.67M | 138.26M | 130.69M | 124.81M | 130.71M | 131.80M | 155.47M | 153.05M | 156.98M | 149.08M | 121.27M | 126.37M | 126.79M | 124.26M |
|
Assets
|
| | | | | 286.21M | 306.61M | 392.21M | 400.79M | 406.88M | 437.09M | 448.21M | 463.07M | 439.67M | 445.08M | 451.37M | 453.27M | 432.44M | 450.11M | 456.04M | 453.50M | 442.93M | 465.79M | 473.21M | 473.81M | 434.04M | 436.79M | 438.43M | 438.37M | 428.76M | 446.16M | 391.79M | 400.79M | 384.39M | 396.81M | 397.94M | 410.31M | 412.69M | 447.01M | 452.71M | 462.49M | 435.83M | 431.19M | 400.99M | 427.12M | 454.37M | 491.89M | 529.96M | 529.19M | 507.69M | 565.79M | 556.57M | 521.45M | 470.27M | 497.84M | 500.49M | 496.04M | 483.21M | 509.25M | 503.20M | 495.34M | 424.57M | 419.82M | 429.79M | 400.26M |
|
Accounts Payables
|
| | | | | 61.22M | | 78.17M | 77.77M | 74.24M | 90.98M | 95.31M | 72.38M | 58.06M | 65.70M | 77.59M | 73.31M | 68.28M | 79.75M | 85.18M | 80.47M | 70.83M | 87.43M | 89.67M | 83.75M | 66.66M | 61.92M | 63.18M | 59.05M | 60.56M | 74.12M | 86.97M | 91.71M | 86.61M | 85.60M | 88.47M | 91.58M | 86.64M | 96.31M | 93.32M | 88.83M | 63.06M | 73.64M | 54.56M | 89.44M | 112.40M | 135.45M | 141.80M | 139.08M | 101.92M | 128.94M | 125.45M | 121.35M | 122.09M | 119.06M | 106.31M | 105.11M | 75.25M | 90.40M | 100.81M | 93.01M | 77.00M | 85.56M | 79.87M | 67.05M |
|
Payables
|
| | | | | 61.22M | | 78.17M | 77.77M | 74.24M | 90.98M | 95.31M | 72.38M | 58.06M | 65.70M | 77.59M | 73.31M | 68.28M | 79.75M | 85.18M | 80.47M | 70.83M | 87.43M | 89.67M | 83.75M | 66.66M | 61.92M | 63.18M | 59.05M | 60.56M | 74.12M | 86.97M | 91.71M | 86.61M | 85.60M | 88.47M | 91.58M | 86.64M | 96.31M | 93.32M | 88.83M | 63.06M | 73.64M | 54.56M | 89.44M | 112.40M | 135.45M | 141.80M | 139.08M | 101.92M | 128.94M | 125.45M | 121.35M | 122.09M | 119.06M | 106.31M | 105.11M | 75.25M | 90.40M | 100.81M | 93.01M | 77.00M | 85.56M | 79.87M | 67.05M |
|
Accumulated Expenses
|
| | | | | 34.13M | | 34.10M | 40.00M | 38.96M | 38.40M | 34.01M | 38.34M | 32.87M | 33.02M | 32.44M | 46.49M | 34.28M | 40.77M | 37.94M | 42.45M | 36.69M | 42.53M | 43.52M | 49.68M | 48.20M | 51.73M | 50.79M | 51.19M | 45.70M | 46.34M | 40.62M | 39.78M | 33.94M | 31.76M | 31.87M | 34.40M | 36.97M | 35.70M | 34.94M | 38.88M | 32.67M | 39.27M | 37.14M | 36.45M | 40.82M | 51.68M | 46.50M | 52.07M | 41.79M | 46.41M | 58.34M | 48.45M | 35.39M | 47.34M | 54.68M | 53.00M | 44.84M | 48.16M | 49.56M | 49.91M | 40.36M | 39.14M | 40.70M | 40.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 3.92M | | | | 5.64M | | | | 6.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.34M | 3.19M | 3.18M | 3.19M | 3.20M | 3.21M | 3.22M | 9.10M | 3.23M | 3.24M | 3.33M | 3.26M | 15.00M | 15.00M | 2.44M | 2.43M | 2.43M | 7.50M | 8.44M | 9.38M | 10.31M | 8.75M | 9.84M | 10.94M | 16.40M | 17.26M | 18.33M | 15.31M | 16.41M | 17.50M | 2.97M | 8.44M | 13.91M | 5.13M | 5.16M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.85M | 5.49M | 7.62M | 7.73M | 8.27M | 8.87M | 9.24M | | | | 9.05M | | | | 7.42M | | | | 7.50M | | | | 8.03M | | | |
|
Current Taxes
|
| | | | | | | | | | | | | 1.75M | | | | 0.32M | | | | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.14M | | | | 2.10M | | | | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | 95.35M | 110.52M | 112.27M | 117.77M | 113.20M | 129.38M | 129.32M | 110.71M | 90.93M | 98.72M | 110.03M | 119.80M | 102.56M | 120.51M | 123.12M | 122.92M | 107.51M | 129.96M | 133.19M | 133.43M | 114.85M | 113.66M | 113.98M | 110.24M | 106.25M | 186.80M | 130.78M | 134.68M | 123.74M | 120.56M | 123.55M | 129.20M | 132.72M | 139.69M | 136.34M | 136.54M | 106.61M | 138.90M | 117.42M | 137.19M | 164.89M | 189.56M | 195.80M | 199.58M | 162.13M | 185.67M | 192.54M | 179.64M | 175.84M | 182.80M | 178.25M | 176.44M | 145.19M | 154.97M | 167.87M | 150.14M | 125.80M | 138.60M | 125.70M | 112.42M |
|
Non-Current Debt
|
| | | | | 164.99M | 164.72M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 232.36M | 232.60M | 232.80M | 233.00M | 233.15M | | | | 163.76M | 162.95M | 162.15M | 161.34M | 154.70M | 155.57M | 154.76M | 154.95M | 153.13M | 152.30M | 151.73M | 147.97M | 144.15M | 152.03M | 177.22M | 170.25M | 185.58M | 213.61M | 197.16M | 174.49M | 141.50M | 149.22M | 143.94M | 135.57M | 126.20M | 139.33M | 124.46M | 125.79M | 127.06M | 103.49M | 117.20M | 107.26M |
|
Pension
|
| | | | | 23.34M | 22.80M | 22.16M | 21.01M | 28.01M | 27.25M | 26.50M | 26.17M | 28.27M | 26.66M | 27.73M | 25.41M | 17.25M | 16.60M | 16.10M | 14.88M | 23.36M | 22.53M | 22.16M | 21.03M | 17.23M | 17.20M | 16.60M | 16.54M | 18.94M | 19.07M | 19.52M | 19.97M | 15.45M | 15.37M | 14.43M | 14.53M | 12.06M | 12.49M | 11.81M | 13.42M | 10.67M | 10.07M | 9.99M | 10.38M | 15.30M | 14.67M | 13.91M | 11.65M | 9.90M | 9.42M | 7.04M | 7.70M | 8.43M | 8.47M | 8.78M | 9.32M | 9.20M | 9.54M | 9.59M | 10.20M | 8.14M | 8.47M | 8.96M | 8.77M |
|
Minority Interest
|
| | | | | | | | | 0.01M | -0.00M | -0.01M | 0.05M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | 4.25M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 11.90M | | | | 11.50M | | | | 9.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.54M | 18.57M | 19.19M | 37.03M | 33.98M | 33.45M | 34.01M | 33.17M | | | | 27.57M | | | | 26.84M | | | | 31.92M | | | | 30.83M | | | |
|
Other Non-Current Liabilities
|
| | | | | 2.64M | 2.77M | 2.67M | 2.48M | 2.90M | 2.66M | 2.45M | 2.13M | 4.15M | 6.13M | 4.38M | 3.31M | 2.69M | 2.57M | 2.83M | 2.49M | 3.22M | 3.16M | 3.49M | 3.73M | 3.66M | 3.77M | 3.94M | 3.62M | 2.73M | 3.24M | 3.55M | 3.14M | 6.70M | 6.86M | 6.62M | 4.58M | 3.65M | 2.66M | 2.34M | 7.61M | 7.32M | 6.73M | 8.82M | 11.10M | 10.74M | 33.00M | 31.39M | 27.05M | 4.91M | 22.69M | 26.38M | 23.86M | 5.04M | 23.56M | 25.76M | 28.15M | 5.25M | 29.88M | 31.67M | 29.95M | 27.98M | 32.60M | 35.29M | 35.28M |
|
Total Non-Current Liabilities
|
| | | | | 283.68M | 298.04M | 384.43M | 388.78M | 391.21M | 406.63M | 405.82M | 386.88M | 369.20M | 375.39M | 387.76M | 395.20M | 369.81M | 387.11M | 389.22M | 387.80M | 380.87M | 402.49M | 405.35M | 404.46M | 364.45M | 363.41M | 363.33M | 359.74M | 358.35M | 372.88M | 315.75M | 319.21M | 302.95M | 306.38M | 300.12M | 305.07M | 299.44M | 324.29M | 321.48M | 324.10M | 299.81M | 327.53M | 304.31M | 320.67M | 348.26M | 356.27M | 386.93M | 381.48M | 376.13M | 408.70M | 396.74M | 361.83M | 345.19M | 340.49M | 330.97M | 321.34M | 305.03M | 303.83M | 301.92M | 286.12M | 261.00M | 250.56M | 251.87M | 228.45M |
|
Total Liabilities
|
| 37.77M | | | | 286.32M | 300.81M | 387.10M | 391.27M | 394.11M | 409.29M | 408.27M | 389.00M | 373.36M | 381.52M | 392.14M | 398.51M | 372.50M | 389.69M | 392.05M | 390.28M | 384.09M | 405.64M | 408.84M | 408.19M | 368.11M | 367.18M | 367.27M | 363.36M | 361.07M | 376.12M | 319.30M | 322.35M | 309.65M | 313.24M | 306.75M | 309.65M | 303.09M | 326.94M | 323.82M | 331.71M | 307.14M | 334.26M | 313.13M | 331.77M | 359.00M | 389.27M | 418.32M | 408.53M | 381.04M | 431.39M | 423.12M | 385.69M | 350.23M | 364.05M | 356.73M | 349.49M | 310.28M | 333.71M | 333.59M | 316.08M | 288.98M | 283.17M | 287.16M | 263.74M |
|
Total Debt
|
| | | | | 164.99M | 164.72M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 232.36M | 232.60M | 232.80M | 233.00M | 233.15M | 66.34M | 3.19M | 3.18M | 166.95M | 166.15M | 165.35M | 164.56M | 163.80M | 158.80M | 158.00M | 158.28M | 156.38M | 167.30M | 166.73M | 150.40M | 146.58M | 154.47M | 184.72M | 178.69M | 194.96M | 223.92M | 205.91M | 184.33M | 152.44M | 165.62M | 161.20M | 153.90M | 141.51M | 155.74M | 141.96M | 128.76M | 135.50M | 117.40M | 122.34M | 112.42M |
|
Common Equity
|
| -37.77M | | | | -0.11M | | 5.11M | 9.53M | 12.78M | 27.80M | 39.95M | 74.07M | 66.31M | 63.56M | 59.23M | 54.76M | 59.94M | 60.43M | 63.99M | 63.22M | 58.84M | 60.15M | 64.38M | 65.62M | 65.93M | 69.61M | 71.15M | 75.02M | 67.69M | 70.04M | 72.49M | 78.43M | 74.74M | 83.57M | 91.19M | 100.66M | 109.60M | 120.06M | 128.88M | 130.79M | 128.69M | 96.93M | 87.86M | 95.34M | 95.37M | 102.61M | 111.64M | 120.66M | 126.65M | 134.40M | 133.45M | 135.76M | 120.04M | 133.79M | 143.76M | 146.55M | 172.93M | 175.54M | 169.61M | 179.26M | 135.59M | 136.66M | 142.63M | 136.53M |
|
Shareholder's Equity
|
| -37.77M | | | | -0.11M | | 5.11M | 9.53M | 12.78M | 27.80M | 39.95M | 74.07M | 66.31M | 63.56M | 59.23M | 54.76M | 59.94M | 60.43M | 63.99M | 63.22M | 58.84M | 60.15M | 64.38M | 65.62M | 65.93M | 69.61M | 71.15M | 75.02M | 67.69M | 70.04M | 72.49M | 78.43M | 74.74M | 83.57M | 91.19M | 100.66M | 109.60M | 120.06M | 128.88M | 130.79M | 128.69M | 96.93M | 87.86M | 95.34M | 95.37M | 102.61M | 111.64M | 120.66M | 126.65M | 134.40M | 133.45M | 135.76M | 120.04M | 133.79M | 143.76M | 146.55M | 172.93M | 175.54M | 169.61M | 179.26M | 135.59M | 136.66M | 142.63M | 136.53M |
|
Liabilities and Shareholders Equity
|
| | | | | 286.21M | 306.61M | 392.21M | 400.79M | 406.88M | 437.09M | 448.21M | 463.07M | 439.67M | 445.08M | 451.37M | 453.27M | 432.44M | 450.11M | 456.04M | 453.50M | 442.93M | 465.79M | 473.21M | 473.81M | 434.04M | 436.79M | 438.43M | 438.37M | 428.76M | 446.16M | 391.79M | 400.79M | 384.39M | 396.81M | 397.94M | 410.31M | 412.69M | 447.01M | 452.71M | 462.49M | 435.83M | 431.19M | 400.99M | 427.12M | 454.37M | 491.89M | 529.96M | 529.19M | 507.69M | 565.79M | 556.57M | 521.45M | 470.27M | 497.84M | 500.49M | 496.04M | 483.21M | 509.25M | 503.20M | 495.34M | 424.57M | 419.82M | 429.79M | 400.26M |
|
Treasury Shares
|
| 0.08M | | | | 0.15M | | 0.29M | 0.29M | 0.89M | 0.43M | 0.43M | 0.43M | 0.91M | 0.59M | 0.59M | 0.59M | 0.85M | 0.86M | 0.85M | 0.81M | 0.92M | 0.88M | 0.78M | 0.78M | 1.13M | 1.17M | 1.17M | 0.88M | 0.98M | 0.98M | 0.97M | 0.94M | 0.79M | 1.18M | 1.18M | 0.83M | 0.16M | 1.33M | 1.33M | 0.75M | 0.13M | 1.33M | 1.33M | 1.46M | 0.10M | 1.57M | 1.57M | 1.57M | 0.15M | 1.76M | 1.83M | 1.84M | 0.19M | 2.01M | 2.01M | 2.01M | 2.13M | 2.14M | 2.14M | 2.15M | 2.25M | 2.25M | 2.26M | 2.32M |
|
Retained Earnings
|
| | | | | -193.36M | -17.89M | -192.25M | -184.88M | -27.82M | -162.75M | -149.59M | -119.09M | -27.89M | -129.29M | -130.95M | -138.22M | -26.31M | -25.82M | -25.90M | -28.43M | -129.49M | -125.90M | -122.69M | -120.14M | -122.43M | -119.87M | -117.15M | -113.72M | -113.38M | -112.75M | -112.62M | -107.86M | -115.08M | -108.06M | -95.39M | -84.11M | -76.01M | -66.10M | -59.95M | -52.77M | -60.31M | -84.90M | -97.40M | -93.22M | -97.36M | -88.87M | -83.77M | -76.26M | -73.62M | -69.64M | -67.16M | -63.61M | -95.59M | -86.89M | -76.75M | -69.47M | -46.18M | -43.24M | -44.85M | -37.72M | -74.05M | -78.36M | -83.12M | -90.20M |