|
Cash & Equivalents
|
1.39M | 4.97M | 1.51M | 0.88M | 0.97M | 0.88M | 0.88M | 1.06M | 0.94M | 1.37M | 2.45M | 2.77M | 3.60M | 4.68M | 5.12M | 7.10M | 9.07M | 7.12M | 5.93M | 8.02M | 6.35M | 9.91M | 9.44M | 6.74M | 5.13M | 9.27M | 5.54M | 7.17M | 8.19M | 7.89M | 14.65M | 6.62M | 7.59M | 10.47M | 8.87M | 6.62M | 4.63M | 2.38M | 2.03M | 1.52M | 4.98M | 7.36M | 5.17M | 7.97M | 4.94M | 3.28M | 3.57M | 4.05M | 8.17M | 5.58M | 0.37M | 1.89M | 7.83M | 2.32M | 2.50M | 2.06M | 1.80M | 4.20M | 1.40M | 2.09M | 5.66M | 4.27M | 1.13M | 57.03M | 48.49M | 60.36M | 63.75M | 61.16M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.35M | | | | | | | | | | 0.97M | 0.97M | 0.97M | 0.95M | 0.96M | 1.10M | | | 0.76M | 0.76M | | | | | | | | |
|
Cash & Current Investments
|
1.39M | 4.97M | 1.51M | 0.88M | 0.97M | 0.88M | 0.88M | 1.06M | 0.94M | 1.37M | 2.45M | 2.77M | 3.60M | 4.68M | 5.12M | 7.10M | 9.07M | 7.12M | 5.93M | 8.02M | 6.35M | 9.91M | 9.44M | 6.74M | 5.13M | 9.27M | 5.54M | 7.17M | 8.19M | 7.89M | 14.65M | 6.62M | 7.59M | 10.47M | 8.87M | 6.62M | 4.98M | 2.38M | 2.03M | 1.52M | 5.33M | 7.36M | 5.17M | 7.97M | 4.94M | 3.28M | 3.57M | 4.05M | 8.17M | 5.58M | 1.34M | 2.85M | 8.80M | 3.27M | 3.47M | 3.16M | 1.80M | 4.20M | 2.16M | 2.85M | 5.66M | 4.27M | 1.13M | 57.03M | 48.49M | 60.36M | 63.75M | 61.16M |
|
Receivables - Net
|
28.18M | -9.07M | -9.58M | 5.30M | | -17.12M | 35.11M | 31.74M | 36.70M | | 63.45M | 36.10M | 39.69M | 51.51M | 44.30M | 38.87M | 48.37M | 59.35M | 60.46M | 55.06M | 60.06M | 64.09M | 63.73M | 56.62M | 70.31M | 80.49M | 66.15M | 58.61M | 74.12M | 75.89M | 86.58M | 70.10M | 76.38M | 94.97M | 81.22M | 69.75M | 2.11M | 76.92M | 73.41M | 66.14M | 0.49M | 83.39M | 87.98M | 63.42M | 78.65M | 76.26M | 0.30M | 63.67M | 71.60M | 90.11M | 79.98M | 78.87M | 89.47M | 103.15M | 78.49M | 59.02M | 62.23M | 68.83M | 76.42M | 33.90M | 35.16M | 56.14M | 51.84M | 41.91M | 47.09M | 57.60M | 41.47M | 31.65M |
|
Receivables - Other
|
| | | | | | | | | | | 4.50M | | | 0.41M | 5.20M | 1.00M | 0.80M | 0.80M | 8.30M | 0.90M | 0.30M | 0.40M | 17.00M | 0.40M | 0.30M | | 12.30M | | | | 11.60M | | | | 0.60M | | 0.20M | | 3.40M | | 3.40M | 2.60M | 2.60M | 2.60M | 2.60M | 1.80M | 1.80M | 1.80M | 1.80M | 1.80M | 5.30M | 2.00M | 2.00M | 2.00M | 4.80M | 1.60M | 1.60M | | 5.90M | | | | 4.20M | | | | 2.70M |
|
Receivables
|
28.18M | -9.07M | -9.58M | 5.30M | | -17.12M | 35.11M | 31.74M | 36.70M | | 63.45M | 40.60M | 39.69M | 51.51M | 44.71M | 44.07M | 49.37M | 60.15M | 61.26M | 63.36M | 60.96M | 64.39M | 64.13M | 73.62M | 70.71M | 80.79M | 66.15M | 70.91M | 74.12M | 75.89M | 86.58M | 81.70M | 76.38M | 94.97M | 81.22M | 70.35M | 2.11M | 77.12M | 73.41M | 69.54M | 0.49M | 86.79M | 90.58M | 66.02M | 81.25M | 78.86M | 2.10M | 65.47M | 73.40M | 91.91M | 81.78M | 84.17M | 91.47M | 105.15M | 80.49M | 63.82M | 63.83M | 70.43M | 76.42M | 39.80M | 35.16M | 56.14M | 51.84M | 46.11M | 47.09M | 57.60M | 41.47M | 34.35M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 10.78M | | | | 13.93M | 13.84M | 18.22M | 18.17M | 15.64M | 13.28M | 17.09M | 17.72M | 11.94M | 13.45M | 14.82M | 21.18M | 17.13M | 10.48M | 23.91M | 15.85M | 14.57M | | 21.43M | 17.16M | 12.90M | | 25.02M | 25.08M | 15.87M | 18.21M | 19.42M | 16.13M | 14.68M | 15.97M | 27.17M | 20.66M | 17.65M | 29.70M | 31.63M | 14.79M | 16.94M | 19.30M | 19.46M | 14.04M | 15.43M | 20.09M | 21.61M | 13.97M | 20.00M | 24.42M | 24.95M | 16.23M | 17.80M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 4.88M | | | | 9.23M | 8.44M | 7.80M | 8.77M | 9.01M | 7.36M | 7.39M | 7.05M | 8.06M | 7.21M | 7.90M | 8.16M | 7.12M | 5.88M | 6.11M | 6.99M | 6.54M | | 7.83M | 8.20M | 11.25M | | 12.97M | 10.07M | 9.64M | 12.51M | 16.12M | 15.69M | 14.57M | 13.65M | 11.85M | 10.94M | 10.02M | 8.06M | 7.45M | 6.66M | 7.72M | 10.56M | 10.38M | 10.98M | 8.79M | 11.88M | 12.26M | 9.92M | 7.22M | 7.66M | 7.71M | 7.16M | 8.38M |
|
Inventory
|
| -0.73M | -0.12M | 0.28M | | 15.28M | 15.88M | 14.83M | | | 21.85M | 17.79M | 20.79M | 25.03M | | 22.95M | 22.33M | 25.43M | 31.59M | 28.67M | 27.66M | 32.26M | 33.03M | 30.98M | 27.06M | 31.05M | 31.57M | 26.35M | 27.09M | 29.85M | 36.41M | 31.85M | 24.41M | 38.63M | 32.71M | 30.86M | -1.33M | 39.16M | 35.86M | 35.04M | -1.89M | 49.62M | 46.34M | 36.89M | 42.24M | 46.91M | 43.94M | 41.79M | 41.71M | 53.34M | 47.44M | 40.76M | 52.40M | 53.62M | 36.07M | 38.83M | 44.09M | 42.82M | 38.88M | 31.57M | 39.55M | 41.55M | 31.82M | 34.16M | 39.87M | 41.62M | 30.33M | 33.60M |
|
Current Deferred Tax Assets
|
| | | 2.73M | | | | 2.34M | | | 2.34M | 2.14M | 2.14M | 2.14M | 2.14M | 2.22M | 2.22M | 2.22M | 2.22M | 2.00M | 2.00M | 2.00M | 2.00M | 3.29M | 3.29M | 3.29M | 3.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| -0.88M | -0.32M | 6.43M | | 5.15M | 5.37M | 8.42M | 0.37M | | 6.04M | 6.22M | 6.52M | 6.80M | 5.57M | 7.19M | 8.01M | 8.54M | 8.78M | 10.76M | 11.96M | 13.53M | 15.49M | 19.53M | 22.33M | 20.91M | 19.26M | 15.76M | 13.21M | 14.54M | 13.32M | 14.40M | 6.55M | 6.39M | 6.97M | 6.87M | -0.64M | 7.03M | 6.69M | 4.00M | 0.06M | 7.88M | 7.25M | 9.03M | 10.83M | 11.12M | 10.37M | 10.73M | 12.03M | 9.52M | 14.23M | 11.95M | 10.90M | 9.33M | 12.70M | 12.43M | 10.92M | 13.27M | 15.84M | 14.68M | 13.41M | 11.20M | 12.83M | 14.57M | 11.51M | 10.28M | 14.22M | 13.07M |
|
Current Assets
|
| | | 48.88M | | 77.36M | 61.14M | 61.81M | | | 98.90M | 71.48M | 77.95M | 91.50M | 82.40M | 83.46M | 94.04M | 105.68M | 112.36M | 109.73M | 111.95M | 121.83M | 125.07M | 123.04M | 133.19M | 147.55M | 129.54M | 116.82M | 125.73M | 128.16M | 152.95M | 134.95M | 123.78M | 151.95M | 132.55M | 119.83M | 9.35M | 128.21M | 123.31M | 128.51M | 6.01M | 152.38M | 152.23M | 127.52M | 144.53M | 146.43M | 138.41M | 135.90M | 145.12M | 170.39M | 158.27M | 152.64M | 179.54M | 185.94M | 148.44M | 125.67M | 132.91M | 144.74M | 150.36M | 133.37M | 245.60M | 262.34M | 238.30M | 158.58M | 158.18M | 180.26M | 159.11M | 149.43M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 1.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 38.62M | | 40.02M | 40.45M | 41.06M | | | 46.27M | 47.09M | 47.70M | 48.61M | 50.19M | 50.56M | 50.97M | 51.23M | 51.80M | 52.65M | 53.05M | 55.57M | 54.56M | 57.35M | 59.48M | 60.85M | 66.45M | 69.45M | 72.16M | 75.30M | 80.06M | 87.84M | 114.58M | 114.27M | 118.28M | 120.07M | 4.96M | 121.80M | 121.31M | 122.14M | 7.26M | 125.70M | 131.25M | 132.10M | 131.21M | 131.41M | 130.92M | 130.27M | 131.89M | 130.79M | 129.08M | 118.28M | 116.03M | 114.78M | 114.48M | 113.31M | 115.73M | 115.09M | 114.22M | 60.92M | 59.21M | 57.80M | 55.89M | 54.20M | 52.52M | 51.06M | 50.60M | 49.44M |
|
Long-Term Investments
|
| | | 24.20M | | 29.47M | 31.53M | 34.99M | | | 35.83M | 29.99M | 31.08M | 29.06M | 30.94M | 38.84M | 37.60M | 32.20M | 38.79M | 45.53M | 35.90M | 39.70M | 38.12M | 44.35M | 35.95M | 39.65M | 35.59M | 27.41M | 21.75M | 30.92M | 30.58M | 34.04M | 29.39M | 35.75M | 39.34M | 40.36M | | 40.24M | 47.12M | 4.90M | | 38.31M | 33.19M | 31.73M | 32.74M | 22.39M | 22.61M | 23.20M | 26.79M | 30.29M | 30.04M | 27.05M | 24.93M | 20.03M | 21.25M | 3.78M | 3.94M | 3.88M | 3.38M | 2.90M | 2.90M | 3.11M | 2.53M | 2.42M | 3.29M | 3.00M | 2.60M | 2.21M |
|
Goodwill
|
| | | 3.59M | | 3.68M | 3.68M | 4.08M | | | 18.70M | 18.35M | 18.35M | 18.35M | 18.35M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | 18.26M | | 18.26M | 18.26M | 18.30M | | 18.26M | 18.26M | 18.30M | 18.26M | 28.08M | 28.47M | 28.60M | 28.57M | 28.65M | 28.65M | 28.70M | 28.65M | 28.65M | 28.65M | 28.70M | 28.65M | 28.65M | 28.65M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M |
|
Intangibles
|
| | | -0.18M | | | | -0.08M | | | | | | | | 9.33M | | | | 7.27M | 6.93M | 6.59M | 6.25M | 5.92M | 5.60M | 5.27M | 4.94M | 4.61M | 11.57M | 11.57M | 11.57M | 3.37M | 11.57M | 11.57M | 11.57M | 2.23M | 2.26M | 11.57M | 11.57M | 11.30M | 1.44M | 11.30M | 11.30M | 11.30M | 11.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 22.30M | 0.28M | 0.28M | 0.28M | 0.28M | | | | | |
|
Goodwill & Intangibles
|
| | | 3.41M | | 3.68M | 3.68M | 4.01M | | | 18.70M | 18.35M | 18.35M | 18.35M | 18.35M | 27.59M | 18.26M | 18.26M | 18.26M | 25.53M | 25.19M | 24.85M | 24.51M | 24.19M | 23.86M | 23.53M | 23.20M | 22.88M | 29.83M | 29.83M | 29.83M | 21.63M | 29.83M | 29.83M | 29.83M | 20.49M | 2.26M | 29.83M | 29.83M | 29.61M | 1.44M | 29.57M | 29.57M | 29.61M | 29.57M | 50.38M | 50.77M | 50.91M | 50.87M | 50.96M | 50.96M | 51.01M | 50.96M | 50.96M | 50.96M | 51.01M | 50.96M | 50.96M | 50.96M | 10.49M | 10.49M | 10.49M | 10.49M | 10.21M | 10.21M | 10.21M | 10.21M | 10.21M |
|
Long-Term Deferred Tax
|
| | | 3.03M | | | | 8.27M | | | | | | | | | | | | 18.60M | 9.26M | 8.83M | 17.91M | 39.70M | 15.56M | 13.93M | 15.35M | 36.10M | 20.81M | 17.46M | 17.59M | 33.90M | 16.64M | 14.32M | 13.01M | 31.90M | | 8.64M | 4.78M | 19.10M | | 4.38M | 4.38M | 18.50M | 3.45M | 0.56M | 8.08M | 31.50M | 2.49M | 2.69M | 2.79M | 29.30M | 5.32M | 5.32M | 5.32M | 5.43M | 5.43M | 5.59M | 5.78M | 3.01M | 3.01M | 3.01M | 3.01M | 7.47M | 7.47M | 7.47M | 7.47M | 8.32M |
|
Other Non-Current Assets
|
| -0.02M | -0.11M | 6.08M | | -0.03M | 6.40M | 6.24M | | | 14.17M | 16.12M | 15.68M | 15.24M | 14.80M | 16.24M | 14.95M | 13.54M | 13.19M | 12.35M | 12.03M | 11.44M | 10.11M | 9.78M | 9.27M | 8.95M | 7.75M | 14.00M | 13.20M | 14.22M | 14.29M | 13.25M | 19.89M | 22.09M | 23.89M | 22.79M | | 24.33M | 25.04M | 27.03M | | 30.13M | 30.13M | 30.91M | 33.24M | 39.23M | 41.09M | 32.56M | 36.20M | 39.02M | 40.01M | 40.50M | 43.41M | 44.74M | 45.42M | 47.17M | 49.88M | 51.50M | 56.73M | 105.42M | 140.67M | 138.93M | 128.21M | 49.92M | 49.79M | 51.84M | 54.44M | 56.32M |
|
Non-Current Assets
|
| | | -48.88M | | -77.36M | -61.14M | 88.39M | | | 117.26M | 113.84M | 115.13M | 113.75M | 116.75M | 50.56M | 122.29M | 115.75M | 122.56M | 52.65M | 130.05M | 135.33M | 157.35M | 160.42M | 156.91M | 160.02M | 163.17M | 168.12M | 166.05M | 175.93M | 181.67M | 192.98M | 223.25M | 231.97M | 243.62M | 244.29M | 7.39M | 246.57M | 249.63M | 239.23M | 8.87M | 256.82M | 260.81M | 262.85M | 326.87M | 329.07M | 298.85M | 293.73M | 301.33M | 303.92M | 301.05M | 292.76M | 289.10M | 282.36M | 282.08M | 260.07M | 263.58M | 262.42M | 264.58M | 253.48M | 149.09M | 149.03M | 144.13M | 142.54M | 140.75M | 141.19M | 142.14M | 142.82M |
|
Assets
|
| | | | | | | 150.20M | | | 216.15M | 185.32M | 193.08M | 205.25M | 199.16M | 207.89M | 216.33M | 221.43M | 234.91M | 239.94M | 242.00M | 257.16M | 282.42M | 283.46M | 290.10M | 307.56M | 292.70M | 284.94M | 291.77M | 304.09M | 334.62M | 327.93M | 347.02M | 383.92M | 376.17M | 364.12M | 16.74M | 374.78M | 372.93M | 367.74M | 14.88M | 409.20M | 413.05M | 390.36M | 471.40M | 475.50M | 437.26M | 429.62M | 446.45M | 474.31M | 459.32M | 445.40M | 468.63M | 468.29M | 430.52M | 385.75M | 396.50M | 407.16M | 414.94M | 386.85M | 394.68M | 411.37M | 382.43M | 301.12M | 298.93M | 321.45M | 301.25M | 292.25M |
|
Accounts Payables
|
2.58M | 7.54M | | 2.22M | | 2.68M | 3.12M | 2.84M | 2.65M | | 7.81M | 7.04M | 7.74M | 9.01M | 10.88M | 7.90M | 9.50M | 12.54M | 13.31M | 11.70M | 12.33M | 15.85M | 16.06M | 15.06M | 16.70M | 19.12M | 19.51M | 19.60M | 21.35M | 21.29M | 23.67M | 22.45M | 23.57M | 28.35M | 30.60M | 22.91M | 3.99M | 16.42M | 16.34M | 13.73M | 4.62M | 13.90M | 15.38M | 17.42M | 21.88M | 7.55M | 10.64M | 9.38M | 14.42M | 14.01M | 10.42M | 9.79M | 11.85M | 18.64M | 11.55M | 10.44M | 17.42M | 19.18M | 16.43M | 5.10M | 4.92M | 6.50M | 9.82M | 8.74M | 6.72M | 6.81M | 9.77M | 8.37M |
|
Notes Payables
|
| | | 5.52M | | 7.74M | 3.92M | 8.15M | | | 24.22M | 17.86M | 28.76M | 33.19M | 20.02M | 20.17M | 32.78M | 35.14M | 25.98M | 33.99M | 52.69M | 41.03M | 28.74M | 35.90M | 53.61M | 45.15M | 36.08M | 36.91M | 44.00M | 31.99M | 18.50M | 19.00M | 59.50M | 47.50M | 38.00M | 20.00M | 0.48M | 21.00M | 8.00M | 15.00M | 14.50M | 26.50M | | | 27.50M | 45.00M | 24.60M | 20.55M | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 7.25M | | | | 8.09M | | | | 8.12M | | | | 9.61M | | | | 11.00M | | | | 12.97M | | | | 13.91M | | | | 15.70M | | | | 16.66M | | | | 17.57M | | | | 19.35M | | | | 20.34M | | | | 20.33M | | | | 5.20M | | | | | | | | | | | | |
|
Payables
|
2.58M | 7.54M | | 14.99M | | 10.42M | 7.04M | 19.08M | 2.65M | | 32.03M | 33.02M | 36.50M | 42.20M | 30.90M | 37.68M | 42.28M | 47.67M | 39.29M | 56.69M | 65.02M | 56.88M | 44.80M | 63.94M | 70.31M | 64.28M | 55.59M | 70.42M | 65.35M | 53.27M | 42.17M | 57.14M | 83.08M | 75.85M | 68.60M | 59.57M | 4.47M | 37.42M | 24.34M | 46.30M | 19.12M | 40.40M | 15.38M | 36.77M | 49.38M | 52.55M | 35.24M | 50.28M | 14.42M | 14.01M | 10.42M | 30.12M | 11.85M | 18.64M | 11.55M | 15.64M | 17.42M | 19.18M | 16.43M | 5.10M | 4.92M | 6.50M | 9.82M | 8.74M | 6.72M | 6.81M | 9.77M | 8.37M |
|
Accumulated Expenses
|
| | | 0.46M | | 42.64M | 15.10M | 15.35M | | | 17.77M | 19.29M | 21.30M | 19.37M | 18.02M | 22.24M | 44.08M | 42.33M | 44.68M | 36.54M | 48.63M | 54.51M | 82.36M | 25.30M | 24.71M | 20.61M | 19.68M | 21.31M | 23.45M | 22.78M | 25.84M | 31.09M | 24.68M | 26.59M | 27.77M | 39.95M | -0.03M | 36.75M | 35.80M | 38.52M | 1.67M | 43.18M | 48.94M | 39.63M | 36.07M | 33.36M | 37.01M | 36.92M | 46.96M | 42.03M | 40.71M | 42.06M | 47.76M | 50.09M | 51.67M | 51.80M | 51.89M | 50.25M | 42.18M | 15.81M | 20.58M | 19.83M | 16.96M | 28.15M | 29.52M | 17.49M | 10.46M | 21.24M |
|
Other Accumulated Expenses
|
| | | 0.00M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | |
|
Short term Debt
|
| | | 1.37M | | 1.37M | 1.37M | 8.15M | | | 24.22M | 17.86M | 28.76M | 33.19M | 20.02M | 20.17M | 32.78M | 35.14M | 25.98M | 33.99M | 52.69M | 41.03M | 28.74M | 35.90M | 53.61M | 45.15M | 36.08M | 36.91M | 44.00M | 31.99M | 18.50M | 19.00M | 59.50M | 47.50M | 38.00M | 20.00M | | 21.00M | 8.00M | 15.00M | | 26.50M | 0.75M | 0.76M | 27.50M | 45.00M | 24.60M | 20.55M | 1.53M | 1.42M | 1.49M | 1.59M | 1.59M | 1.54M | 1.52M | 1.57M | 1.72M | 1.69M | 0.40M | 0.65M | 0.79M | 0.81M | 0.81M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | | | | | | | | | | | | | | | | | 0.80M | 5.88M | 6.22M | 6.40M | 6.44M | 6.67M | 6.73M | 7.05M | 6.82M | 6.88M | 6.88M | 6.97M | 6.92M | 6.97M | 6.83M | 6.91M | 3.66M | 3.58M | 3.40M | 3.48M | 3.30M | 3.18M | 3.47M | 3.48M | 3.57M |
|
Current Taxes
|
| | | | | | | | | | | | | 0.47M | | | | | | | | 0.01M | 3.09M | | | | | | | 1.36M | 4.67M | | | | | | | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | 2.77M | 4.12M | 2.00M | 1.72M | 0.06M |
|
Curent Deferred Tax Liability
|
| 1.89M | | | | 1.12M | 2.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | | | | 1.88M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 36.83M | | 63.23M | 43.03M | 47.01M | | | 83.99M | 62.84M | 67.65M | 80.05M | 68.53M | 73.81M | 97.67M | 113.05M | 117.70M | 112.98M | 123.62M | 135.84M | 156.40M | 101.00M | 107.72M | 114.59M | 93.31M | 97.86M | 101.37M | 97.66M | 112.81M | 109.34M | 124.37M | 144.40M | 124.49M | 116.17M | 5.15M | 103.55M | 83.26M | 98.94M | 20.79M | 109.86M | 99.68M | 90.63M | 113.13M | 121.02M | 98.41M | 106.33M | 81.14M | 95.58M | 100.71M | 114.62M | 116.88M | 140.25M | 118.45M | 101.95M | 105.12M | 115.78M | 101.31M | 81.75M | 120.89M | 133.18M | 116.59M | 73.20M | 70.79M | 90.17M | 69.20M | 60.48M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 4.00M | | | | 4.00M | | | | 4.00M | | | | | | | | | | | | | | | | | | 3.30M | 2.80M | | | | | | | | | | | | | 4.45M | | | 5.20M | 4.64M | 4.48M | 4.71M | 4.51M | 4.27M | 4.07M | 3.87M | 4.21M | 4.05M |
|
Non-Current Debt
|
| | | 13.91M | | 9.42M | 7.11M | 6.09M | | | 19.28M | 18.24M | 17.07M | 16.19M | 13.96M | 13.04M | 12.07M | 11.10M | 8.84M | 7.79M | 6.84M | 5.80M | 3.63M | 2.79M | 1.97M | 1.17M | 0.62M | 0.59M | 0.55M | 0.52M | 0.48M | 0.45M | 0.42M | 0.43M | 0.45M | 0.44M | | 0.38M | 0.35M | 0.31M | | 3.43M | 5.59M | 5.41M | 5.45M | 5.22M | 5.90M | 5.72M | 37.15M | 42.25M | 36.00M | 37.70M | 64.00M | 41.90M | 25.60M | 1.20M | 16.40M | 22.20M | 36.77M | 35.02M | 41.68M | 42.02M | 29.92M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.31M | 2.30M | 2.29M | 2.51M | 2.73M | | 2.71M | 2.78M | 2.68M | 0.50M | 3.22M | 3.63M | 3.68M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.68M | 0.63M | 0.57M | | | 0.51M | 0.46M | 0.43M | 0.42M | 0.40M | 0.29M | 0.33M | 0.31M | -0.23M | -0.18M | -0.32M | -0.58M | -0.15M | 0.27M | 0.27M | 0.27M | 0.27M | 1.01M | 1.04M | 1.02M | 0.99M | 0.96M | 0.93M | 0.92M | 0.91M | 1.02M | | 1.76M | 1.78M | 1.75M | | 1.68M | 1.72M | 1.69M | 1.62M | 1.50M | 1.56M | 1.47M | 1.43M | 1.39M | 1.45M | 1.37M | 1.25M | 1.17M | 1.18M | 1.01M | 1.29M | 1.32M | 1.41M | 1.39M | 1.40M | 1.44M | 1.41M | 1.44M | 1.46M | 1.55M | 1.58M | 1.62M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.91M | 57.22M | 53.26M | 47.25M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 8.27M | | | 8.52M | 8.00M | 8.43M | 7.64M | 8.37M | 10.66M | 5.09M | 2.69M | 7.32M | 0.24M | -2.44M | 3.92M | -3.30M | 0.20M | | | | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | 0.29M | | | | 0.32M | | | | 0.42M | | | | 0.49M | | | | 0.49M | | | | 0.75M | 0.75M | 0.75M | 0.75M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.25M | 61.44M | 59.90M | 58.27M | 57.36M | 55.91M | 54.45M | 57.56M | 56.28M | 54.76M | 53.44M | 52.14M | 50.64M | 48.86M | 47.28M | 17.33M | 16.49M | 15.76M | 18.24M | 17.48M | 16.68M | 16.47M | 15.59M | 14.96M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | | | 0.84M | | 5.06M | 4.99M | 4.77M | 3.55M | 3.58M | 3.52M | 3.30M | 3.25M | 3.19M | 3.14M | 3.08M | 3.03M | 2.97M | 2.92M | 2.63M | 2.60M | 2.28M | 2.23M | 4.42M | 4.65M | 4.61M | 4.43M | 4.39M | 4.51M | 4.38M | 4.24M | 4.20M |
|
Total Non-Current Liabilities
|
| | | 16.43M | | 14.51M | 12.49M | 14.36M | | | 27.80M | 26.25M | 25.50M | 23.83M | 22.34M | 23.70M | 17.17M | 13.79M | 16.16M | 7.92M | 6.84M | 5.80M | 3.63M | 2.79M | 1.97M | 1.17M | | 0.82M | 0.79M | 0.75M | 3.03M | 2.75M | 2.71M | 2.71M | 2.96M | 3.83M | | 3.09M | 3.13M | 3.83M | | 11.72M | 14.21M | 13.86M | 71.25M | 70.24M | 69.32M | 67.29M | 103.59M | 106.98M | 99.27M | 103.89M | 128.47M | 104.28M | 86.23M | 60.42M | 74.60M | 78.19M | 94.53M | 94.88M | 71.25M | 70.86M | 60.66M | 26.14M | 25.26M | 24.72M | 24.05M | 23.21M |
|
Total Liabilities
|
| | | -69.49M | | | | 61.94M | | | 112.31M | 95.69M | 93.58M | 104.29M | 91.27M | 105.17M | 115.08M | 127.05M | 133.66M | 120.85M | 130.39M | 141.54M | 159.88M | 104.06M | 109.96M | 116.03M | 94.20M | 98.96M | 102.44M | 98.70M | 116.13M | 112.86M | 127.86M | 147.12M | 127.45M | 120.00M | 6.07M | 106.64M | 86.39M | 102.78M | 21.70M | 121.58M | 113.89M | 104.49M | 184.39M | 191.25M | 167.74M | 173.62M | 184.73M | 202.57M | 199.99M | 218.52M | 245.35M | 244.53M | 204.69M | 162.38M | 179.72M | 193.97M | 195.84M | 176.62M | 192.15M | 204.04M | 177.25M | 99.34M | 96.06M | 114.89M | 93.25M | 83.69M |
|
Total Debt
|
| | | 15.27M | | 10.79M | 8.47M | 14.24M | | | 43.50M | 36.10M | 45.83M | 49.38M | 33.98M | 33.21M | 44.85M | 46.24M | 34.82M | 41.78M | 59.53M | 46.83M | 32.37M | 38.69M | 55.58M | 46.32M | 36.70M | 37.50M | 44.55M | 32.51M | 18.98M | 19.45M | 59.92M | 47.93M | 38.45M | 20.44M | | 21.38M | 8.35M | 15.31M | | 29.93M | 6.34M | 6.17M | 32.95M | 50.22M | 30.50M | 26.27M | 38.68M | 43.67M | 37.49M | 39.29M | 65.59M | 43.44M | 27.12M | 2.77M | 18.12M | 23.89M | 37.17M | 35.67M | 42.47M | 42.84M | 30.73M | | | | | |
|
Common Equity
|
| | | 69.49M | | | | 88.26M | | | 103.84M | 89.63M | 99.50M | 100.96M | 107.89M | 102.72M | 101.25M | 94.38M | 101.25M | 119.09M | 111.60M | 115.62M | 122.54M | 179.41M | 180.14M | 191.53M | 198.50M | 185.98M | 189.33M | 205.39M | 218.50M | 215.07M | 219.16M | 236.81M | 248.72M | 244.12M | | 268.14M | 286.55M | 264.96M | | 287.63M | 299.16M | 285.87M | 287.01M | 284.25M | 269.53M | 256.00M | 261.73M | 271.74M | 259.33M | 226.88M | 223.28M | 223.77M | 225.84M | 223.37M | 216.78M | 213.19M | 219.10M | 210.23M | 202.53M | 207.33M | 205.18M | 201.78M | 202.87M | 206.56M | 208.00M | 208.56M |
|
Shareholder's Equity
|
| | | 69.49M | | 81.64M | 88.93M | 88.26M | | | 103.84M | 89.63M | 99.50M | 100.96M | 107.89M | 102.72M | 101.25M | 94.38M | 101.25M | 119.09M | 111.60M | 115.62M | 122.54M | 179.41M | 180.14M | 191.53M | 198.50M | 185.98M | 189.33M | 205.39M | 218.50M | 215.07M | 219.16M | 236.81M | 248.72M | 244.12M | 10.67M | 268.14M | 286.55M | 264.96M | -6.82M | 287.63M | 299.16M | 285.87M | 287.01M | 284.25M | 269.53M | 256.00M | 261.73M | 271.74M | 259.33M | 226.88M | 223.28M | 223.77M | 225.84M | 223.37M | 216.78M | 213.19M | 219.10M | 210.23M | 202.53M | 207.33M | 205.18M | 201.78M | 202.87M | 206.56M | 208.00M | 208.56M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 150.20M | | | 216.15M | 185.32M | 193.08M | 205.25M | 199.16M | 207.89M | 216.33M | 221.43M | 234.91M | 239.94M | 242.00M | 257.16M | 282.42M | 283.46M | 290.10M | 307.56M | 292.70M | 284.94M | 291.77M | 304.09M | 334.62M | 327.93M | 347.02M | 383.92M | 376.17M | 364.12M | 16.74M | 374.78M | 372.93M | 367.74M | 14.88M | 409.20M | 413.05M | 390.36M | 471.40M | 475.50M | 437.26M | 429.62M | 446.45M | 474.31M | 459.32M | 445.40M | 468.63M | 468.29M | 430.52M | 385.75M | 396.50M | 407.16M | 414.94M | 386.85M | 394.68M | 411.37M | 382.43M | 301.12M | 298.93M | 321.45M | 301.25M | 292.25M |
|
Retained Earnings
|
| | | 29.29M | | 36.36M | 42.31M | 38.97M | | | 46.39M | 41.90M | 44.58M | 47.13M | 52.79M | 49.34M | 46.44M | 46.95M | 49.62M | 35.05M | 33.29M | 34.84M | 36.39M | 22.18M | 27.48M | 35.95M | 44.59M | 35.47M | 41.82M | 51.51M | 64.25M | 57.80M | 63.05M | 75.99M | 84.80M | 78.41M | -43.02M | 99.67M | 112.02M | 93.12M | -76.35M | 126.10M | 136.70M | 122.56M | 122.78M | 119.51M | 103.87M | 89.51M | 94.79M | 103.63M | 90.65M | 57.36M | 53.32M | 53.13M | 54.43M | 51.12M | 42.95M | 37.18M | 42.02M | 32.34M | 24.29M | 28.57M | 26.06M | 22.34M | 23.19M | 26.46M | 27.60M | 27.84M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | 0.07M | | 0.09M | 0.09M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.09M | 0.09M | 85.00 | | 0.07M | 0.07M | 69.00 | 0.07M | 0.05M | | | 0.07M | 0.05M | 0.05M | 43.00 | 0.05M | 0.07M | 0.07M | 0.07M | 0.10M | 0.08M | 0.06M | 0.05M | 0.07M | 68.00 | 65.00 | 0.06M | | | | 0.04M |