|
Cash & Equivalents
|
50.94M | 50.94M | 64.21M | 57.28M | 59.94M | 54.68M | 42.57M | 47.74M | 42.21M | 60.25M | 52.01M | 42.36M | 45.89M | 41.32M | 50.47M | 43.56M | 55.92M | 47.49M | 45.04M | 45.66M | 53.76M | 45.02M | 52.19M | 67.27M | 61.07M | 75.73M | 81.14M | 71.89M | 92.05M | 78.22M | 45.61M | 52.39M | 47.69M | 58.01M | 72.22M | 69.59M | 84.09M | 92.79M | 49.07M | 58.09M | 55.09M | 54.13M | 49.26M | 127.19M | 146.94M | 152.43M | 47.19M | 41.39M | 41.52M | 34.90M | 30.95M | 31.66M | 29.58M | 31.69M | 31.55M | 23.80M | 28.34M | 27.51M | 25.93M | 26.30M | 20.10M | 21.90M |
|
Short-term Investments
|
| 36.63M | | | 38.48M | 51.52M | 54.13M | 62.32M | 66.28M | 58.37M | 49.51M | 37.40M | 44.81M | 47.01M | 47.34M | 45.03M | 32.33M | 32.90M | 32.62M | 39.22M | 37.53M | 47.19M | 50.20M | 48.11M | 63.14M | 58.38M | 51.94M | 36.08M | 17.23M | 32.02M | 28.20M | 4.76M | 4.76M | 4.74M | 4.25M | 2.50M | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
50.94M | 87.58M | 64.21M | 57.28M | 98.42M | 106.21M | 96.70M | 110.06M | 108.50M | 118.62M | 101.52M | 79.76M | 90.70M | 88.33M | 97.81M | 88.59M | 88.25M | 80.39M | 77.67M | 84.88M | 91.28M | 92.21M | 102.39M | 115.38M | 124.21M | 134.11M | 133.08M | 107.98M | 109.28M | 110.24M | 73.81M | 57.15M | 52.46M | 62.75M | 76.47M | 72.09M | 86.35M | 92.79M | 49.07M | 58.09M | 55.09M | 54.13M | 49.26M | 127.19M | 146.94M | 152.43M | 47.19M | 41.39M | 41.52M | 34.90M | 30.95M | 31.66M | 29.58M | 31.69M | 31.55M | 23.80M | 28.34M | 27.51M | 25.93M | 26.30M | 20.10M | 21.90M |
|
Receivables - Net
|
| 24.09M | | | 27.72M | 26.77M | 23.92M | 24.14M | 24.98M | 24.93M | 25.09M | 24.22M | 25.34M | 27.14M | 24.22M | 26.01M | 24.98M | 28.94M | 23.63M | 28.94M | 24.81M | 29.89M | 25.26M | 28.93M | 28.74M | 30.89M | 30.46M | 31.20M | 31.07M | 28.86M | 32.86M | 42.78M | 51.24M | 53.16M | 49.70M | 57.50M | 48.75M | 60.06M | 85.00M | 83.75M | 60.11M | 65.03M | 57.78M | 50.53M | 48.60M | 51.83M | 57.86M | 65.22M | 61.01M | 58.97M | 58.04M | 53.57M | 54.36M | 61.88M | 66.87M | 77.05M | 76.50M | 78.67M | 72.19M | 70.95M | 78.24M | 78.15M |
|
Receivables
|
| 24.09M | | | 27.72M | 26.77M | 23.92M | 24.14M | 24.98M | 24.93M | 25.09M | 24.22M | 25.34M | 27.14M | 24.22M | 26.01M | 24.98M | 28.94M | 23.63M | 28.94M | 24.81M | 29.89M | 25.26M | 28.93M | 28.74M | 30.89M | 30.46M | 31.20M | 31.07M | 28.86M | 32.86M | 42.78M | 51.24M | 53.16M | 49.70M | 57.50M | 48.75M | 60.06M | 85.00M | 83.75M | 60.11M | 65.03M | 57.78M | 50.53M | 48.60M | 51.83M | 57.86M | 65.22M | 61.01M | 58.97M | 58.04M | 53.57M | 54.36M | 61.88M | 66.87M | 77.05M | 76.50M | 78.67M | 72.19M | 70.95M | 78.24M | 78.15M |
|
Raw Materials
|
| | | | | 18.96M | | | 20.43M | 18.16M | 19.95M | 20.61M | 20.16M | 21.17M | 25.55M | 25.18M | 26.21M | 26.40M | 28.16M | 27.77M | 28.04M | 26.04M | 23.92M | 21.20M | 21.28M | 21.12M | 19.26M | 23.92M | 26.39M | 24.05M | 24.62M | 24.80M | 25.73M | 22.05M | 19.43M | 17.01M | 15.49M | 12.31M | 17.15M | 13.21M | 33.08M | 14.01M | 14.70M | 14.48M | 15.33M | 27.27M | 31.71M | 28.43M | 31.01M | 39.19M | 38.89M | 33.36M | 34.02M | 29.97M | 28.65M | 22.80M | 21.51M | 18.67M | 16.61M | 13.71M | 12.29M | 10.80M |
|
Work In Process
|
| | | | | 0.65M | | | 0.45M | 0.43M | 0.19M | 0.49M | 0.41M | 0.22M | 0.26M | 0.20M | 0.06M | 0.32M | 0.49M | 0.79M | 0.61M | 0.60M | 0.84M | 0.52M | 0.23M | 0.80M | 0.74M | 0.59M | 0.51M | 0.48M | 0.02M | 0.63M | 0.38M | 0.53M | 0.81M | 1.12M | 0.65M | 0.56M | | 0.01M | | | | | | 0.01M | | | | 0.59M | 0.00M | 0.08M | 0.10M | 0.07M | 0.13M | 0.11M | 0.02M | 0.05M | 0.32M | 0.29M | 0.22M | 0.01M |
|
Finished Goods
|
| | | | | 4.37M | | | 5.42M | 5.85M | 5.22M | 4.70M | 4.73M | 4.75M | 4.67M | 5.21M | 4.21M | 4.53M | 4.71M | 5.32M | 6.03M | 5.24M | 5.35M | 3.97M | 4.45M | 4.36M | 4.33M | 6.01M | 6.11M | 5.70M | 6.47M | 14.23M | 15.67M | 19.07M | 26.80M | 25.91M | 25.65M | 26.89M | 30.23M | 30.06M | 13.47M | 37.56M | 40.06M | 36.93M | 31.93M | 16.64M | 20.17M | 23.24M | 30.68M | 33.44M | 42.10M | 49.63M | 49.49M | 44.36M | 38.81M | 39.28M | 35.13M | 34.64M | 33.25M | 24.60M | 22.93M | 28.10M |
|
Inventory
|
| 26.55M | | | 24.91M | 23.99M | 25.22M | 25.01M | 26.30M | 24.43M | 25.36M | 25.80M | 25.30M | 26.14M | 30.48M | 30.59M | 30.48M | 31.25M | 33.36M | 33.88M | 34.69M | 31.88M | 30.11M | 25.68M | 25.96M | 26.28M | 24.34M | 30.52M | 33.01M | 30.24M | 31.12M | 39.67M | 41.78M | 41.64M | 47.04M | 44.03M | 41.80M | 39.76M | 47.38M | 43.28M | 46.55M | 51.57M | 54.76M | 51.41M | 47.26M | 43.92M | 51.87M | 51.67M | 61.69M | 73.22M | 80.99M | 83.06M | 83.61M | 74.40M | 67.59M | 62.19M | 56.66M | 53.36M | 50.18M | 38.60M | 35.44M | 38.91M |
|
Current Deferred Tax Assets
|
| 3.34M | | | 2.89M | 2.61M | 2.60M | 2.57M | 2.72M | 3.39M | 3.45M | 3.47M | 3.15M | 3.17M | 3.50M | 3.44M | 3.46M | 3.22M | 3.21M | 3.39M | 3.07M | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | 3.76M | | | | | | | | 0.17M | | | | 1.88M |
|
Prepaid Assets
|
| 2.14M | | | 2.79M | 3.00M | 4.36M | 3.32M | 3.34M | 2.49M | 3.56M | 5.92M | 5.77M | 4.49M | 5.15M | 5.26M | 5.05M | 4.25M | 5.37M | 4.88M | 2.91M | 3.44M | 4.73M | 4.33M | 4.34M | 3.58M | 4.62M | 4.40M | 3.65M | 3.03M | 4.82M | 3.69M | 3.55M | 2.61M | 3.81M | 5.55M | 5.06M | 3.57M | 7.49M | 8.51M | 10.95M | 5.13M | 10.74M | 11.73M | 10.83M | 3.87M | 8.28M | 7.36M | 4.56M | 3.87M | 3.85M | 4.66M | 3.45M | 4.11M | 4.80M | 8.41M | 8.33M | 3.77M | 4.83M | 4.95M | 3.75M | 4.56M |
|
Current Assets
|
| 143.70M | | | 156.74M | 162.23M | 152.79M | 165.09M | 165.22M | 173.57M | 158.60M | 138.81M | 149.89M | 148.96M | 160.73M | 153.78M | 151.90M | 147.68M | 142.89M | 155.64M | 156.37M | 160.19M | 165.12M | 176.93M | 186.02M | 195.65M | 192.01M | 173.59M | 176.49M | 174.36M | 140.05M | 140.30M | 146.04M | 162.05M | 173.69M | 175.17M | 177.92M | 192.55M | 185.03M | 188.37M | 166.46M | 170.06M | 167.26M | 234.43M | 246.31M | 246.66M | 156.70M | 167.84M | 169.56M | 166.21M | 170.24M | 169.07M | 167.35M | 166.20M | 165.38M | 166.38M | 164.52M | 154.45M | 145.87M | 134.73M | 127.09M | 130.70M |
|
Property, Plant & Equipment (Net)
|
| 16.40M | | | 15.80M | 15.37M | 16.03M | 15.98M | 15.35M | 15.16M | 15.53M | 15.11M | 14.48M | 13.91M | 13.87M | 13.67M | 13.51M | 13.11M | 13.86M | 14.62M | 14.63M | 14.34M | 14.16M | 13.99M | 13.56M | 14.04M | 13.98M | 13.61M | 13.29M | 13.24M | 12.72M | 12.14M | 11.47M | 8.35M | 11.83M | 13.93M | 14.42M | 13.86M | 13.21M | 12.82M | 12.28M | 11.51M | 13.44M | 13.10M | 12.56M | 12.13M | 27.06M | 27.08M | 26.38M | 27.59M | 28.37M | 29.81M | 29.59M | 29.11M | 28.64M | 30.08M | 32.71M | 34.91M | 34.84M | 35.48M | 35.02M | 34.02M |
|
Long-Term Investments
|
| | | | 6.73M | 1.60M | 9.51M | 5.57M | 5.16M | 2.02M | 3.28M | 22.11M | 13.11M | 17.39M | 9.98M | 10.80M | 12.34M | 11.54M | 14.60M | 7.55M | 9.47M | 13.63M | 11.52M | 7.29M | 7.32M | 3.54M | 3.27M | 2.26M | 2.01M | 4.75M | 4.25M | 2.49M | 2.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 86.21M | | | 86.61M | 86.01M | 85.61M | 86.11M | 85.54M | 86.21M | 103.39M | 103.39M | 102.61M | 103.57M | 103.92M | 104.05M | 104.33M | 101.48M | 100.76M | 99.83M | 100.58M | 100.18M | 110.24M | 110.71M | 109.88M | 109.45M | 111.12M | 129.92M | 129.92M | 132.00M | 149.33M | 155.98M | 104.60M | 154.53M | 153.58M | 154.05M | 104.00M | 153.42M | 214.80M | 207.35M | 157.10M | 210.13M | 212.37M | 227.53M | 63.40M | 225.52M | 342.50M | 341.64M | 118.30M | 340.48M | 341.57M | 341.86M | 118.60M | 341.59M | 342.42M | 342.02M | 118.60M | 342.77M | 341.23M | 341.67M | 343.04M | 392.87M |
|
Intangibles
|
| 19.85M | | | 15.63M | 14.36M | 13.20M | 12.28M | 11.19M | 10.63M | 13.02M | 11.94M | 11.02M | 9.73M | 9.05M | 8.31M | 7.56M | 6.79M | 6.06M | 5.35M | 4.79M | 2.65M | 5.06M | 4.79M | 4.42M | 4.04M | 4.30M | 13.16M | 12.53M | 11.80M | 34.47M | 44.30M | 41.78M | 39.32M | 36.77M | 34.81M | 32.79M | 30.67M | 130.97M | 129.25M | 125.23M | 121.25M | 117.39M | 113.54M | 114.98M | 118.03M | 322.79M | 315.80M | 308.81M | 302.06M | 295.66M | 289.44M | 283.29M | 277.08M | 270.92M | 264.88M | 258.87M | 252.91M | 247.21M | 242.07M | 236.98M | 350.69M |
|
Goodwill & Intangibles
|
| 106.06M | | | 102.23M | 100.37M | 98.81M | 98.39M | 96.74M | 96.84M | 116.41M | 115.33M | 113.63M | 113.30M | 112.97M | 112.35M | 111.89M | 108.27M | 106.82M | 105.18M | 105.37M | 102.83M | 115.31M | 115.50M | 114.30M | 113.49M | 115.42M | 143.09M | 142.45M | 143.79M | 183.80M | 200.28M | 146.38M | 193.85M | 190.35M | 188.86M | 136.79M | 184.09M | 345.78M | 336.60M | 282.33M | 331.38M | 329.76M | 341.07M | 178.38M | 343.55M | 665.29M | 657.44M | 427.11M | 642.54M | 637.24M | 631.30M | 401.89M | 618.68M | 613.35M | 606.90M | 377.47M | 595.68M | 588.45M | 583.74M | 580.02M | 743.56M |
|
Long-Term Deferred Tax
|
| 0.32M | | | 3.24M | 3.77M | 4.29M | 4.83M | 5.22M | 5.01M | 4.16M | 4.64M | 5.23M | 6.15M | 5.95M | 6.52M | 7.66M | 7.38M | 6.77M | 4.95M | 5.71M | 6.25M | 7.93M | 7.68M | 8.28M | 7.29M | 6.64M | 6.97M | 8.05M | 9.28M | 6.24M | 3.58M | 3.67M | 6.60M | 5.50M | 5.24M | 5.34M | 7.33M | 0.42M | 0.43M | 0.43M | 0.39M | 0.57M | 0.96M | 0.16M | 0.44M | 0.01M | 0.01M | | | | | | 4.88M | 5.19M | 6.76M | 7.86M | 16.14M | 15.64M | 16.58M | 18.66M | 5.13M |
|
Other Non-Current Assets
|
| 0.49M | | | 0.52M | 0.55M | 0.52M | 0.51M | 0.48M | 0.49M | 0.50M | 0.53M | 0.53M | 0.22M | 0.24M | 0.42M | 0.44M | 0.44M | 0.40M | 0.32M | 0.29M | 2.87M | 0.30M | 0.21M | 0.21M | 0.20M | 0.15M | 0.15M | 0.27M | 0.27M | 0.45M | 0.54M | 0.46M | 1.29M | 0.36M | 0.35M | 0.82M | 0.88M | 16.46M | 16.54M | 0.84M | 1.01M | 1.09M | 1.67M | 1.36M | 1.51M | 1.28M | 1.73M | 2.35M | 2.25M | 3.86M | 3.39M | 3.89M | 3.79M | 3.92M | 3.69M | 3.69M | 3.68M | 1.51M | 1.27M | 0.89M | 0.80M |
|
Non-Current Assets
|
| 123.26M | | | 128.53M | 121.66M | 129.15M | 125.28M | 122.94M | 119.52M | 139.88M | 156.78M | 146.98M | 150.97M | 143.01M | 143.77M | 145.84M | 142.78M | 144.36M | 134.52M | 137.39M | 140.18M | 151.14M | 146.62M | 145.62M | 140.52M | 139.46M | 166.09M | 167.21M | 170.83M | 207.46M | 219.03M | 214.19M | 210.10M | 208.04M | 208.37M | 207.32M | 206.15M | 375.87M | 366.38M | 360.41M | 358.62M | 361.53M | 373.07M | 366.74M | 372.87M | 709.53M | 701.69M | 694.08M | 687.69M | 684.37M | 678.68M | 672.71M | 669.33M | 663.28M | 658.92M | 655.91M | 660.63M | 650.24M | 646.30M | 643.25M | 791.95M |
|
Assets
|
| 266.96M | | | 285.27M | 283.89M | 281.94M | 290.37M | 288.17M | 293.08M | 298.48M | 295.60M | 296.87M | 299.93M | 303.74M | 297.55M | 297.73M | 290.46M | 287.25M | 290.16M | 293.76M | 300.36M | 316.27M | 323.55M | 331.64M | 336.17M | 331.48M | 339.68M | 343.70M | 345.19M | 347.51M | 359.34M | 360.23M | 372.15M | 381.73M | 383.54M | 385.25M | 398.70M | 560.90M | 554.75M | 526.87M | 528.68M | 528.79M | 607.50M | 613.05M | 619.53M | 866.23M | 869.53M | 863.64M | 853.89M | 854.61M | 847.75M | 840.06M | 835.53M | 828.66M | 825.30M | 820.43M | 815.08M | 796.11M | 781.02M | 770.34M | 922.65M |
|
Accounts Payables
|
| 7.45M | | | 7.40M | 6.49M | 7.22M | 11.98M | 6.37M | 6.04M | 8.47M | 7.39M | 8.51M | 8.91M | 10.04M | 9.11M | 10.42M | 10.45M | 12.03M | 11.38M | 7.05M | 6.67M | 6.90M | 7.28M | 8.72M | 8.57M | 7.92M | 10.75M | 9.83M | 6.24M | 6.33M | 11.02M | 10.85M | 12.91M | 16.02M | 14.63M | 15.46M | 21.18M | 23.16M | 17.42M | 21.93M | 28.07M | 22.47M | 18.91M | 18.84M | 22.59M | 22.88M | 22.77M | 27.95M | 32.37M | 30.63M | 20.73M | 21.50M | 17.15M | 16.68M | 22.20M | 20.86M | 23.76M | 27.05M | 25.30M | 29.39M | 35.87M |
|
Payables
|
| 7.45M | | | 7.40M | 6.49M | 7.22M | 11.98M | 6.37M | 6.04M | 8.47M | 7.39M | 8.51M | 8.91M | 10.04M | 9.11M | 10.42M | 10.45M | 12.03M | 11.38M | 7.05M | 6.67M | 6.90M | 7.28M | 8.72M | 8.57M | 7.92M | 10.75M | 9.83M | 6.24M | 6.33M | 11.02M | 10.85M | 12.91M | 16.02M | 14.63M | 15.46M | 21.18M | 23.16M | 17.42M | 21.93M | 28.07M | 22.47M | 18.91M | 18.84M | 22.59M | 22.88M | 22.77M | 27.95M | 32.37M | 30.63M | 20.73M | 21.50M | 17.15M | 16.68M | 22.20M | 20.86M | 23.76M | 27.05M | 25.30M | 29.39M | 35.87M |
|
Accumulated Expenses
|
| 5.85M | | | 7.27M | 7.76M | 5.17M | 5.29M | 6.85M | 5.74M | 5.78M | 5.79M | 7.72M | 7.41M | 6.49M | 6.20M | 7.79M | 8.13M | 7.52M | 7.68M | 10.46M | 10.16M | 5.25M | 6.99M | 9.77M | 10.79M | 3.97M | 4.20M | 3.34M | 4.33M | 4.55M | 6.12M | 6.25M | 8.19M | 6.67M | 6.99M | 5.11M | 8.73M | 7.15M | 7.96M | 8.70M | 9.37M | 10.32M | 9.71M | 11.54M | 12.93M | 10.37M | 11.44M | 12.90M | 14.58M | 11.78M | 12.15M | 15.66M | 16.43M | 9.38M | 9.64M | 12.64M | 13.99M | 13.00M | 11.02M | 13.68M | 16.26M |
|
Other Accumulated Expenses
|
| 5.38M | | | 4.87M | 4.29M | 4.15M | 5.15M | 4.34M | 4.12M | 2.83M | 3.56M | 3.42M | 3.91M | 3.15M | 2.73M | 2.35M | 3.17M | 3.66M | 3.42M | 3.37M | 3.04M | 4.20M | 4.38M | 3.59M | 2.31M | 2.86M | 2.70M | 3.40M | 2.11M | 2.45M | 2.86M | 2.27M | 5.41M | 4.32M | 4.37M | 4.02M | 4.11M | 8.06M | 7.37M | 6.01M | 7.37M | 7.97M | 8.14M | 8.30M | 7.20M | 3.79M | 9.99M | 10.95M | 10.94M | 8.86M | 9.45M | 8.73M | 7.14M | 8.75M | 13.98M | 14.02M | 15.51M | 8.26M | 7.97M | 9.14M | 11.12M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.85M | 0.73M | 0.51M | 1.84M | 1.23M | 1.15M | 0.39M | 2.41M | 3.76M | 4.44M | 5.89M | 5.94M | 8.53M | 5.41M | 5.41M | 14.77M | 10.38M | 4.23M | 4.23M | 10.00M | 3.00M | 3.00M | | 11.15M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.53M | 2.78M | 2.71M | 2.68M | 2.63M | 2.88M | 2.89M | 2.99M | 3.20M | 3.36M | 3.35M | 3.43M | 3.35M | 3.22M | 3.15M | 3.03M | 2.97M | 2.88M | 2.89M | 2.93M | 3.36M |
|
Current Taxes
|
| 0.08M | | | 1.82M | | | | | 1.27M | | | | | | | | | | | | 0.83M | 0.15M | 0.24M | | 0.17M | 0.16M | 0.13M | 0.08M | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 1.12M | 1.18M | | 1.33M | 2.55M | 2.81M | 1.77M | | 0.52M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | 1.64M | 1.71M | 1.34M | 4.13M | 4.34M | 3.71M | 3.93M | 7.81M | 7.05M | 5.47M | 5.03M | 6.42M | 8.11M | 6.43M | 9.30M | 13.07M | 14.39M | 14.84M | 15.50M | 24.31M | 24.80M | 22.60M | 21.60M | 23.00M | 25.70M | 26.50M | 27.90M | 35.00M | 38.00M | 37.50M | 36.80M | 41.60M | 42.50M | 40.00M | 48.20M |
|
Total Current Liabilities
|
| 21.60M | | | 24.35M | 19.49M | 17.56M | 22.43M | 18.56M | 18.19M | 19.00M | 19.19M | 20.78M | 21.29M | 20.70M | 19.01M | 21.46M | 21.75M | 23.21M | 22.47M | 20.88M | 23.19M | 18.30M | 20.68M | 23.94M | 23.81M | 17.78M | 21.79M | 21.81M | 17.98M | 23.47M | 30.98M | 30.49M | 35.57M | 40.77M | 41.09M | 35.02M | 44.46M | 61.52M | 53.21M | 50.34M | 61.23M | 67.49M | 56.86M | 57.41M | 58.94M | 79.31M | 89.98M | 94.58M | 96.51M | 90.56M | 83.77M | 89.02M | 85.98M | 70.44M | 81.13M | 82.35M | 89.34M | 90.34M | 85.67M | 88.71M | 107.81M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.46M | | | 0.99M | 0.81M | 0.74M | 0.71M | 0.64M | 0.63M | 0.58M | 0.49M | 0.44M | 0.41M | 0.38M | 0.33M | 0.29M | 0.27M | 0.04M | 0.18M | 0.15M | 0.14M | 0.72M | 0.69M | 0.60M | 0.62M | 0.57M | 0.53M | 0.50M | 0.53M | 0.49M | 0.46M | 0.42M | 0.33M | 0.57M | 0.32M | 0.27M | 0.26M | 18.59M | 18.93M | 18.93M | 17.17M | 17.82M | 18.15M | 18.66M | 13.49M | 14.79M | 15.22M | 15.42M | 9.67M | 10.57M | 6.93M | 3.17M | 1.81M | 1.82M | 1.81M | 1.81M | 1.31M | 1.30M | 1.30M | 1.31M | 0.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.34M | 18.72M | 22.15M | 21.56M | 21.75M | 21.00M | 21.11M | 20.52M | 19.81M | 20.17M | 19.69M | 18.86M | 18.22M | 17.34M | 16.55M | 15.72M | 14.98M | 14.20M | 13.64M | 12.93M | 12.25M | 12.03M |
|
Other Non-Current Liabilities
|
| 2.84M | | | 2.36M | 2.62M | 2.40M | 2.42M | 3.11M | 3.29M | 3.13M | 3.36M | 3.28M | 3.90M | 3.62M | 2.39M | 2.39M | 2.72M | 2.02M | 1.89M | 1.40M | 1.55M | 9.57M | 9.67M | 9.86M | 9.45M | 8.82M | 8.83M | 8.28M | 0.81M | 3.57M | 4.50M | 4.58M | 4.17M | 4.20M | 0.76M | 4.19M | 3.81M | 17.87M | 17.48M | 1.54M | 1.96M | 1.90M | 7.04M | 4.69M | 8.08M | 2.27M | 3.72M | 6.92M | 4.34M | 6.91M | 5.54M | 5.07M | 2.90M | 4.00M | 6.08M | 7.30M | 6.23M | 5.23M | 5.82M | 6.48M | 7.51M |
|
Total Non-Current Liabilities
|
| 23.57M | | | 25.68M | 20.56M | 18.48M | 23.26M | 19.31M | 18.93M | 19.68M | 19.78M | 21.32M | 21.78M | 21.19M | 19.46M | 21.99M | 22.44M | 23.85M | 23.14M | 21.71M | 23.88M | 21.18M | 23.47M | 26.83M | 26.69M | 20.55M | 24.44M | 23.84M | 25.24M | 25.32M | 32.80M | 32.22M | 37.48M | 42.51M | 41.94M | 35.98M | 45.91M | 186.72M | 178.91M | 162.02M | 155.22M | 149.25M | 141.31M | 142.89M | 138.94M | 389.92M | 385.31M | 369.80M | 348.04M | 337.77M | 322.03M | 303.40M | 292.14M | 282.58M | 269.59M | 250.07M | 227.81M | 200.21M | 169.99M | 142.36M | 279.06M |
|
Total Liabilities
|
| 26.41M | | | 28.04M | 23.18M | 20.89M | 25.68M | 22.42M | 22.23M | 22.81M | 23.14M | 24.60M | 25.69M | 24.81M | 21.85M | 24.38M | 25.16M | 25.87M | 25.03M | 23.11M | 25.42M | 30.75M | 33.14M | 36.69M | 36.14M | 29.37M | 33.28M | 32.12M | 26.05M | 28.89M | 37.31M | 36.80M | 41.65M | 46.72M | 42.70M | 40.17M | 49.72M | 204.59M | 196.39M | 163.56M | 157.18M | 151.15M | 148.35M | 147.58M | 147.01M | 392.20M | 389.03M | 376.72M | 352.38M | 344.68M | 327.57M | 308.48M | 295.04M | 286.59M | 275.67M | 257.37M | 234.04M | 205.44M | 175.81M | 148.83M | 286.57M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.85M | 0.73M | 0.51M | 1.84M | 1.23M | 1.15M | 0.39M | 2.41M | 3.76M | 4.44M | 5.89M | 5.94M | 8.53M | 5.41M | 5.41M | 14.77M | 10.38M | 4.23M | 4.23M | 10.00M | 3.00M | 3.00M | | 11.15M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | 15.52M | | | | | | | | |
|
Common Equity
|
| 240.56M | | | 257.23M | 260.69M | 261.06M | 264.69M | 265.75M | 270.83M | 275.67M | 272.46M | 272.26M | 274.24M | 278.93M | 275.70M | 273.35M | 265.30M | 261.38M | 265.13M | 270.64M | 274.94M | 285.52M | 290.41M | 294.94M | 300.03M | 302.11M | 306.40M | 311.59M | 319.03M | 318.58M | 322.23M | 323.90M | 330.49M | 335.01M | 340.84M | 345.08M | 348.98M | 356.31M | 358.36M | 363.31M | 371.50M | 377.64M | 459.15M | 465.47M | 472.52M | 474.03M | 480.50M | 486.92M | 501.51M | 509.93M | 520.18M | 531.58M | 540.49M | 542.08M | 549.63M | 563.05M | 581.03M | 590.67M | 605.22M | 621.51M | 636.08M |
|
Shareholder's Equity
|
| 240.56M | | | 257.23M | 260.69M | 261.06M | 264.69M | 265.75M | 270.83M | 275.67M | 272.46M | 272.26M | 274.24M | 278.93M | 275.70M | 273.35M | 265.30M | 261.38M | 265.13M | 270.64M | 274.94M | 285.52M | 290.41M | 294.94M | 300.03M | 302.11M | 306.40M | 311.59M | 319.03M | 318.58M | 322.23M | 323.90M | 330.49M | 335.01M | 340.84M | 345.08M | 348.98M | 356.31M | 358.36M | 363.31M | 371.50M | 377.64M | 459.15M | 465.47M | 472.52M | 474.03M | 480.50M | 486.92M | 501.51M | 509.93M | 520.18M | 531.58M | 540.49M | 542.08M | 549.63M | 563.05M | 581.03M | 590.67M | 605.22M | 621.51M | 636.08M |
|
Liabilities and Shareholders Equity
|
| 266.96M | | | 285.27M | 283.89M | 281.94M | 290.37M | 288.17M | 293.08M | 298.48M | 295.60M | 296.87M | 299.93M | 303.74M | 297.55M | 297.73M | 290.46M | 287.25M | 290.16M | 293.76M | 300.36M | 316.27M | 323.55M | 331.64M | 336.17M | 331.48M | 339.68M | 343.70M | 345.19M | 347.51M | 359.34M | 360.23M | 372.15M | 381.73M | 383.54M | 385.25M | 398.70M | 560.90M | 554.75M | 526.87M | 528.68M | 528.79M | 607.50M | 613.05M | 619.53M | 866.23M | 869.53M | 863.64M | 853.89M | 854.61M | 847.75M | 840.06M | 835.53M | 828.66M | 825.30M | 820.43M | 815.08M | 796.11M | 781.02M | 770.34M | 922.65M |
|
Treasury Shares
|
| 3.58M | | | 3.50M | 3.47M | 3.44M | 3.41M | 3.38M | 3.36M | 3.78M | 4.03M | 4.38M | 1.48M | 4.67M | 5.18M | 5.62M | 1.73M | 6.56M | 6.54M | 6.51M | 0.30M | 6.49M | 6.47M | 6.45M | 0.05M | 6.43M | 6.43M | 0.03M | 0.08M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.08M | 0.10M | 0.11M | 0.12M | 0.07M | 0.09M | 0.10M | 6.41M | 0.07M | 0.09M | 0.10M | 6.44M | 6.50M | 6.49M | 6.47M | 6.45M | 6.53M | 6.51M | 6.49M | 6.47M |
|
Retained Earnings
|
| 91.65M | | | 99.82M | 102.64M | 103.39M | 105.51M | 107.82M | 110.26M | 111.51M | 112.51M | 114.04M | 116.06M | 116.78M | 117.51M | 117.73M | 117.82M | 117.48M | 118.92M | 121.42M | 124.40M | 130.85M | 132.99M | 137.27M | 141.11M | 143.47M | 144.80M | 146.13M | 150.36M | 145.88M | 145.52M | 148.14M | 151.96M | 156.64M | 157.99M | 159.63M | 161.92M | 162.13M | 164.13M | 165.90M | 170.33M | 170.02M | 172.95M | 176.12M | 180.69M | 181.88M | 184.73M | 188.85M | 200.07M | 205.85M | 211.75M | 218.48M | 224.84M | 221.79M | 225.78M | 235.49M | 247.35M | 257.43M | 267.93M | 278.17M | 288.15M |