|
Cash & Equivalents
|
12.27M | 11.93M | 12.22M | 9.08M | 8.45M | 9.33M | 11.15M | 12.96M | 14.48M | 17.82M | 18.48M | 16.89M | 18.17M | 19.08M | 19.99M | 18.52M | 19.38M | 21.20M | 15.83M | 14.14M | 13.32M | 13.61M | 17.81M | 16.73M | 20.25M | 21.64M | 22.73M | 23.58M | 19.08M | 21.19M | 22.28M | 16.36M | 18.98M | 11.17M | 13.93M | 13.55M | 13.67M | 11.98M | 18.00M | 16.51M | 16.87M | 19.55M | 16.10M | 17.46M | 18.53M | 10.01M | 6.60M | 5.07M | 7.11M | 5.65M | 10.19M | 13.07M | 13.20M | 8.05M | 7.36M | 11.71M | 7.67M | 14.01M | 7.90M | 9.11M | 9.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.32M | 0.37M | | | | | | 0.09M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | 0.99M | 2.13M | 2.03M | 9.64M | 2.05M | 2.33M | | |
|
Cash & Current Investments
|
12.27M | 11.93M | 12.22M | 9.08M | 8.45M | 9.33M | 11.15M | 12.96M | 14.48M | 17.82M | 18.48M | 16.89M | 18.17M | 19.08M | 19.99M | 18.52M | 19.38M | 21.20M | 15.83M | 14.14M | 13.32M | 13.61M | 17.81M | 16.73M | 20.25M | 21.64M | 22.73M | 23.80M | 19.40M | 21.56M | 22.28M | 16.36M | 18.98M | 11.17M | 13.93M | 13.64M | 13.69M | 12.02M | 18.03M | 16.53M | 16.90M | 19.58M | 16.13M | 17.49M | 18.56M | 10.01M | 6.60M | 5.07M | 7.11M | 5.65M | 10.19M | 13.07M | 13.20M | 9.03M | 9.48M | 13.74M | 17.31M | 16.06M | 10.24M | 9.11M | 9.23M |
|
Receivables - Net
|
| | 16.42M | | 19.72M | 22.19M | 18.63M | 20.74M | 20.42M | 19.68M | 18.37M | 18.37M | 19.46M | 18.66M | 16.28M | 18.18M | 18.35M | 18.54M | 17.06M | 19.26M | 19.95M | 19.75M | 17.50M | 17.86M | 19.63M | 19.04M | 18.14M | 19.96M | 28.93M | 28.45M | 27.12M | 30.30M | 30.45M | 30.52M | 30.29M | 32.44M | 32.10M | 43.54M | 37.94M | 39.87M | 33.58M | 34.17M | 31.80M | 42.23M | 35.11M | 41.30M | 43.15M | 46.97M | 46.25M | 50.85M | 42.89M | 44.48M | 41.98M | 34.20M | 42.88M | 42.33M | 46.00M | 35.52M | 33.49M | 40.24M | 30.01M |
|
Receivables
|
| | 16.42M | | 19.72M | 22.19M | 18.63M | 20.74M | 20.42M | 19.68M | 18.37M | 18.37M | 19.46M | 18.66M | 16.28M | 18.18M | 18.35M | 18.54M | 17.06M | 19.26M | 19.95M | 19.75M | 17.50M | 17.86M | 19.63M | 19.04M | 18.14M | 19.96M | 28.93M | 28.45M | 27.12M | 30.30M | 30.45M | 30.52M | 30.29M | 32.44M | 32.10M | 43.54M | 37.94M | 39.87M | 33.58M | 34.17M | 31.80M | 42.23M | 35.11M | 41.30M | 43.15M | 46.97M | 46.25M | 50.85M | 42.89M | 44.48M | 41.98M | 34.20M | 42.88M | 42.33M | 46.00M | 35.52M | 33.49M | 40.24M | 30.01M |
|
Raw Materials
|
| | 8.09M | | | | 11.86M | | 11.76M | 11.53M | 8.47M | 8.58M | 8.54M | 8.76M | 8.26M | 8.14M | 8.28M | 8.26M | 9.22M | 9.16M | 9.35M | 9.78M | 10.91M | 10.60M | 10.07M | 10.10M | 8.83M | 8.43M | 11.44M | 11.73M | 14.33M | 14.85M | 15.13M | 15.52M | 17.84M | 17.45M | 16.66M | 17.84M | 17.23M | 17.44M | | | 14.71M | | | | 25.11M | | | | 25.92M | | | 24.30M | | | | 21.07M | | | |
|
Work In Process
|
| | 5.30M | | | | 6.43M | | 6.38M | 6.26M | 6.16M | 6.26M | 6.23M | 6.39M | 4.93M | 4.87M | 4.96M | 4.94M | 7.07M | 7.04M | 7.19M | 7.51M | 7.68M | 7.42M | 7.09M | 7.11M | 7.12M | 6.80M | 9.22M | 9.46M | 7.72M | 8.00M | 8.15M | 8.36M | 8.96M | 8.76M | 8.37M | 8.96M | 11.01M | 11.15M | | | 4.47M | | | | 9.64M | | | | 9.32M | | | 9.46M | | | | 7.12M | | | |
|
Finished Goods
|
| | 14.80M | | | | 11.50M | | 11.41M | 11.18M | 14.75M | 14.96M | 14.89M | 15.27M | 17.48M | 17.25M | 17.55M | 17.50M | 18.11M | 17.97M | 18.36M | 19.19M | 18.25M | 17.66M | 16.83M | 16.89M | 18.08M | 17.27M | 23.42M | 24.02M | 25.22M | 26.13M | 26.62M | 27.32M | 25.97M | 25.40M | 24.25M | 25.97M | 26.36M | 26.69M | | | 23.94M | | | | 28.11M | | | | 29.39M | | | 24.64M | | | | 27.02M | | | |
|
Inventory
|
| | 28.19M | | 28.70M | 29.74M | 29.79M | 30.16M | 29.55M | 28.98M | 29.38M | 29.79M | 29.67M | 30.43M | 30.66M | 30.27M | 30.79M | 30.70M | 34.40M | 34.16M | 34.90M | 36.48M | 36.84M | 35.68M | 33.98M | 34.10M | 34.03M | 32.51M | 44.08M | 45.21M | 47.27M | 48.98M | 49.89M | 51.20M | 52.77M | 51.62M | 49.27M | 52.76M | 54.60M | 55.27M | 55.91M | 49.45M | 43.12M | 53.96M | 48.83M | 56.70M | 62.86M | 67.78M | 67.69M | 67.50M | 64.64M | 57.65M | 57.54M | 58.40M | 55.85M | 56.88M | 58.13M | 55.21M | 55.36M | 54.14M | 56.77M |
|
Current Deferred Tax Assets
|
| | 1.14M | | 1.14M | 1.14M | 1.33M | 1.88M | 1.88M | 1.33M | 1.06M | 1.06M | 1.06M | 1.07M | 0.82M | 0.82M | 0.82M | 0.82M | 0.95M | 0.95M | 0.95M | 0.95M | 0.99M | 0.99M | 0.99M | 0.99M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.65M | | 3.19M | 2.81M | 3.31M | 3.07M | 2.91M | 3.25M | 3.37M | 3.14M | 3.04M | 3.35M | 3.24M | 3.42M | 2.87M | 3.18M | 2.66M | 2.79M | 2.13M | 2.08M | 2.12M | 2.25M | 1.81M | 1.88M | 1.86M | 1.98M | 3.54M | 4.40M | 3.40M | 3.62M | 3.84M | 3.63M | 3.07M | 3.22M | 3.16M | 4.42M | 5.37M | 3.96M | 3.67M | 4.45M | 3.15M | 5.34M | 6.47M | 7.31M | 6.94M | 7.83M | 8.19M | 8.11M | 6.60M | 6.64M | 6.17M | 5.44M | 6.20M | 5.13M | 2.36M | 3.48M | 4.17M | 4.41M | 4.47M |
|
Current Assets
|
| | 60.63M | | 61.20M | 65.21M | 64.87M | 68.80M | 69.25M | 71.06M | 71.82M | 69.67M | 71.81M | 72.59M | 70.99M | 71.20M | 72.20M | 74.44M | 71.29M | 71.30M | 71.25M | 72.86M | 75.27M | 73.51M | 76.65M | 77.64M | 77.70M | 78.24M | 95.95M | 99.62M | 100.07M | 99.26M | 103.16M | 96.71M | 101.19M | 102.06M | 99.31M | 113.82M | 115.94M | 115.64M | 113.39M | 107.88M | 111.74M | 119.48M | 141.06M | 149.64M | 123.67M | 133.35M | 135.16M | 137.82M | 125.32M | 122.06M | 119.06M | 112.24M | 115.03M | 118.27M | 126.07M | 115.62M | 109.62M | 107.95M | 100.57M |
|
Buildings
|
| | 13.90M | | | | 14.18M | | | | 14.49M | | | | 15.74M | | | | 16.22M | | | | 16.07M | | | | 16.30M | | | | 16.43M | | | | 16.48M | | | | 21.83M | | | | 17.14M | | | | 16.32M | | | | 14.36M | | | 12.21M | | | | 7.29M | | | |
|
Land & Improvements
|
| | 1.15M | | | | 1.15M | | | | 1.15M | | | | 1.16M | | | | 1.16M | | | | 1.16M | | | | 1.16M | | | | 1.16M | | | | 1.16M | | | | 1.34M | | | | 1.30M | | | | 1.29M | | | | 0.82M | | | 0.74M | | | | 0.58M | | | |
|
Property, Plant & Equipment (Net)
|
| | 24.46M | | 24.91M | 25.02M | 24.63M | 25.46M | 25.37M | 25.85M | 25.66M | 25.99M | 26.45M | 27.00M | 27.39M | 27.18M | 27.36M | 27.17M | 28.05M | 27.94M | 27.88M | 27.31M | 26.80M | 26.35M | 26.23M | 26.11M | 26.17M | 25.80M | 29.29M | 28.87M | 29.19M | 28.87M | 29.51M | 29.71M | 29.85M | 28.88M | 26.99M | 40.84M | 41.00M | 41.93M | 39.71M | 40.06M | 29.02M | 39.29M | 26.01M | 24.90M | 28.30M | 26.59M | 26.06M | 25.57M | 26.11M | 26.44M | 26.11M | 23.52M | 29.13M | 29.32M | 28.80M | 27.51M | 27.68M | 27.16M | 26.53M |
|
Goodwill
|
| | 13.93M | | 13.98M | 13.88M | 13.91M | 13.93M | 13.90M | 13.95M | 13.93M | 13.91M | 13.87M | 13.89M | 13.84M | 13.80M | 13.84M | 13.79M | 14.96M | 14.80M | 14.80M | 14.75M | 14.79M | 14.85M | 14.85M | 14.84M | 14.82M | 14.83M | 32.36M | 32.40M | 32.23M | 32.20M | 34.87M | 34.89M | 34.84M | 34.78M | 34.88M | 78.97M | 79.52M | 79.42M | 75.44M | 77.79M | 72.22M | 76.92M | 71.10M | 71.00M | 72.21M | 72.23M | 72.11M | 71.94M | 70.78M | 70.79M | 70.81M | 58.58M | 70.72M | 70.70M | 58.58M | 58.51M | 58.62M | 58.64M | 58.60M |
|
Intangibles
|
| | 2.26M | | 1.99M | 1.80M | 5.87M | 3.76M | 3.78M | 3.86M | 3.76M | 1.64M | 1.57M | 1.52M | 3.64M | 1.43M | 1.44M | 1.40M | 4.68M | 4.62M | 4.64M | 4.56M | 4.40M | 4.46M | 4.42M | 4.41M | 4.36M | 4.38M | 12.47M | 13.00M | 12.91M | 9.85M | 11.02M | 10.70M | 15.09M | 10.01M | 9.12M | 28.45M | 26.46M | 25.70M | 25.01M | 27.96M | 34.20M | 25.96M | 24.91M | 23.80M | 22.86M | 21.87M | 20.84M | 19.75M | 34.34M | 17.99M | 17.06M | 34.78M | 14.36M | 13.37M | 9.37M | 3.95M | 3.77M | 3.84M | 3.82M |
|
Goodwill & Intangibles
|
| | 16.19M | | 15.96M | 15.68M | 19.78M | 17.69M | 17.68M | 17.81M | 17.69M | 15.54M | 15.44M | 15.41M | 17.48M | 15.23M | 15.28M | 15.19M | 19.64M | 19.42M | 19.43M | 19.31M | 19.19M | 19.31M | 19.27M | 19.25M | 19.18M | 19.20M | 44.83M | 45.39M | 45.14M | 42.05M | 45.89M | 45.59M | 49.93M | 44.79M | 44.00M | 107.42M | 105.98M | 105.12M | 100.45M | 105.75M | 106.42M | 102.88M | 96.01M | 94.80M | 95.08M | 94.09M | 92.95M | 91.69M | 105.12M | 88.78M | 87.87M | 93.36M | 85.08M | 84.07M | 67.95M | 62.46M | 62.38M | 62.48M | 62.41M |
|
Long-Term Deferred Tax
|
| | 0.91M | | 0.72M | 0.63M | 1.37M | 0.72M | 0.63M | 1.06M | 2.61M | 2.46M | 2.32M | 2.17M | | | | | 4.29M | 4.11M | 3.92M | 3.74M | 2.60M | 2.37M | 3.09M | 2.98M | 3.59M | 4.42M | 1.32M | 1.18M | 2.01M | 1.90M | 1.84M | 2.21M | 1.40M | 1.40M | 1.40M | 1.40M | | | | | 13.74M | | | | 11.92M | | | | 11.16M | | | 12.42M | 2.28M | 2.54M | 2.54M | 6.61M | 6.21M | 6.61M | 6.61M |
|
Other Non-Current Assets
|
| | 17.26M | | | | 17.20M | 16.54M | 16.37M | 16.86M | 18.37M | 18.18M | 17.93M | 17.75M | 15.47M | 15.41M | 15.46M | 15.36M | 21.93M | 21.48M | 21.20M | 20.87M | 19.67M | 19.42M | 20.05M | 19.86M | 20.34M | 21.10M | 46.81M | 46.88M | 47.20M | | | | | | | | 123.72M | | 118.27M | 123.32M | 134.77M | 122.71M | 114.47M | 112.76M | 114.35M | 113.56M | 113.73M | 112.56M | 110.10M | 107.25M | 111.37M | 252.04M | 109.73M | 108.31M | 89.36M | 92.18M | 95.03M | 94.30M | 92.95M |
|
Non-Current Assets
|
| | 17.26M | | 16.84M | 16.46M | 41.83M | 42.00M | 41.74M | 42.71M | 44.03M | 44.16M | 44.37M | 44.75M | 42.86M | 42.59M | 42.81M | 42.53M | 121.27M | 49.42M | 49.09M | 48.18M | 121.74M | 45.76M | 46.29M | 45.96M | 124.20M | 46.90M | 76.10M | 75.75M | 176.46M | 47.64M | 51.42M | 51.49M | 181.25M | 60.49M | 59.11M | 124.58M | 123.72M | 122.38M | 157.98M | 163.39M | 275.53M | 162.01M | 140.48M | 137.66M | 266.33M | 140.15M | 139.78M | 138.12M | 261.52M | 133.69M | 137.48M | 139.80M | 138.86M | 137.63M | 118.15M | 119.69M | 122.71M | 121.46M | 119.48M |
|
Assets
|
| | 102.35M | | 102.95M | 106.69M | 106.70M | 110.81M | 110.99M | 113.77M | 115.85M | 113.83M | 116.18M | 117.34M | 113.86M | 113.79M | 115.02M | 116.97M | 121.27M | 120.72M | 120.34M | 121.04M | 121.74M | 119.28M | 122.94M | 123.60M | 124.20M | 125.15M | 172.05M | 175.36M | 176.46M | 175.77M | 184.09M | 177.91M | 181.25M | 191.43M | 185.41M | 279.24M | 280.66M | 279.94M | 271.37M | 271.27M | 275.53M | 281.49M | 281.54M | 287.30M | 266.33M | 273.50M | 274.94M | 275.95M | 261.52M | 255.75M | 256.55M | 252.04M | 253.90M | 255.90M | 244.22M | 235.31M | 232.33M | 229.41M | 220.05M |
|
Accounts Payables
|
| | 7.52M | | 7.73M | 10.83M | 8.41M | 8.79M | 8.21M | 8.26M | 7.61M | 7.59M | 8.02M | 8.22M | 7.30M | 8.30M | 8.45M | 8.59M | 8.26M | 8.21M | 9.33M | 8.29M | 9.11M | 7.79M | 9.04M | 8.41M | 7.05M | 7.96M | 14.74M | 15.33M | 14.71M | 16.94M | 18.08M | 17.03M | 18.50M | 18.62M | 18.50M | 20.46M | 19.96M | 22.63M | 18.94M | 17.39M | 21.31M | 25.36M | 27.22M | 31.48M | 29.63M | 33.65M | 29.62M | 29.04M | 27.64M | 26.64M | 27.01M | 24.55M | 26.97M | 27.68M | 23.99M | 19.65M | 20.43M | 23.14M | 17.36M |
|
Payables
|
| | 7.52M | | 7.73M | 10.83M | 8.41M | 8.79M | 8.21M | 8.26M | 7.61M | 7.59M | 8.02M | 8.22M | 7.30M | 8.30M | 8.45M | 8.59M | 8.26M | 8.21M | 9.33M | 8.29M | 9.11M | 7.79M | 9.04M | 8.41M | 7.05M | 7.96M | 14.74M | 15.33M | 14.71M | 16.94M | 18.08M | 17.03M | 18.50M | 18.62M | 18.50M | 20.46M | 19.96M | 22.63M | 18.94M | 17.39M | 21.31M | 25.36M | 27.22M | 31.48M | 29.63M | 33.65M | 29.62M | 29.04M | 27.64M | 26.64M | 27.01M | 24.55M | 26.97M | 27.68M | 23.99M | 19.65M | 20.43M | 23.14M | 17.36M |
|
Accumulated Expenses
|
| | 3.00M | | 1.68M | 1.77M | 3.00M | 1.90M | 2.60M | 3.08M | 3.45M | 1.40M | 2.02M | 2.47M | 3.01M | 1.56M | 1.89M | 2.30M | 2.92M | 1.56M | 1.87M | 2.67M | 2.87M | 1.81M | 2.00M | 2.67M | 3.11M | 1.82M | 2.61M | 3.27M | 4.38M | 2.39M | 2.84M | 4.12M | 4.16M | 2.45M | 2.85M | 3.58M | 3.82M | 2.22M | 2.04M | 2.51M | 3.47M | 2.52M | 3.36M | 4.18M | 4.38M | 2.58M | 2.69M | 3.40M | 3.33M | 2.23M | 3.76M | 5.19M | 4.64M | 5.49M | 5.14M | 5.48M | 4.16M | 5.16M | 4.60M |
|
Other Accumulated Expenses
|
| | 1.14M | | 1.29M | 1.70M | 1.06M | 2.07M | 1.61M | 2.17M | 2.41M | 1.96M | 1.90M | 1.04M | 1.52M | 1.20M | 0.90M | 1.29M | 1.20M | 2.15M | 0.69M | 1.17M | 1.75M | 1.59M | 1.66M | 1.38M | 1.81M | 2.14M | 5.74M | 6.36M | 3.61M | 3.66M | 4.05M | 4.54M | 3.10M | 3.34M | 3.88M | 6.13M | 2.97M | 3.80M | 4.85M | 4.33M | 3.36M | 4.79M | 3.50M | 1.65M | 4.81M | 2.48M | 1.60M | 3.13M | 3.94M | 3.90M | 3.68M | 3.97M | 4.87M | 5.10M | 8.25M | 9.58M | 3.73M | 3.22M | 2.86M |
|
Short term Debt
|
| | 0.71M | | 0.71M | 0.71M | 3.71M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.79M | 1.79M | 1.79M | 1.79M | 1.07M | 1.07M | 1.07M | 1.07M | 1.43M | 1.25M | 1.07M | 1.07M | 0.89M | 0.71M | 6.55M | 6.55M | 6.55M | 2.55M | 7.55M | 2.07M | 2.33M | 2.71M | 3.10M | 5.19M | 5.19M | 5.19M | 5.19M | 5.81M | 6.44M | 7.06M | 7.69M | 7.50M | 7.50M | 7.50M | 7.50M | 8.12M | 9.01M | 9.38M | 3.01M | 2.87M | 2.87M | 2.85M | 3.23M | 3.60M | 3.98M | 4.30M | 4.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | | | 3.31M | 2.80M | 3.04M | 2.95M | 2.79M | 2.66M | 2.72M | 3.02M | 2.99M | 3.06M | 3.03M | 3.58M | 4.34M | 4.20M | 3.85M | 3.37M | 3.07M | 3.84M | 3.91M | 3.78M |
|
Total Current Liabilities
|
| | 12.37M | | 11.42M | 15.01M | 16.19M | 14.19M | 13.84M | 14.94M | 14.90M | 12.38M | 13.38M | 13.16M | 13.61M | 12.85M | 13.02M | 13.97M | 13.45M | 12.99M | 12.96M | 13.20M | 15.16M | 12.44M | 13.78M | 13.53M | 12.87M | 12.64M | 29.64M | 31.51M | 31.31M | 27.61M | 34.59M | 29.71M | 30.15M | 29.18M | 28.34M | 35.36M | 34.90M | 33.83M | 31.02M | 33.35M | 40.67M | 42.77M | 50.42M | 54.68M | 49.56M | 50.16M | 45.53M | 47.25M | 46.98M | 45.33M | 41.20M | 42.73M | 43.73M | 45.45M | 47.83M | 44.79M | 39.58M | 40.47M | 33.63M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | | 9.37M | 9.16M | 8.64M | 8.82M | 9.88M | 9.92M | | | | 0.72M | 0.70M | 0.67M | 3.05M | 3.05M | 2.93M | 2.82M | 2.69M |
|
Non-Current Debt
|
| | 3.75M | | 3.21M | 3.21M | 3.04M | 7.14M | 6.79M | 6.43M | 6.07M | 5.71M | 5.36M | 5.00M | 4.29M | 3.93M | 3.57M | 3.21M | 3.21M | 2.86M | 2.50M | 2.14M | 1.79M | 1.25M | 1.07M | 1.07M | 0.89M | 0.71M | 29.45M | 29.06M | 28.68M | 28.29M | 27.90M | 27.13M | 26.35M | 25.57M | 19.30M | 94.85M | 93.58M | 92.36M | 90.95M | 89.11M | 82.26M | | | | 63.81M | 66.96M | 70.10M | 66.62M | 55.14M | 49.66M | 51.38M | 41.06M | 40.27M | 39.58M | 41.49M | 38.64M | 37.55M | 32.12M | 31.04M |
|
Pension
|
| | 14.01M | | 13.72M | 13.24M | 15.81M | 15.71M | 14.73M | 14.36M | 20.18M | 20.43M | 20.67M | 20.77M | 10.86M | 11.11M | 10.86M | 10.85M | 26.16M | 26.45M | 26.18M | 25.82M | 24.30M | 24.55M | 27.15M | 26.36M | 26.63M | 26.45M | 26.24M | 25.78M | 26.42M | 26.34M | 25.99M | 22.85M | 25.36M | 25.14M | 24.94M | 24.47M | 28.63M | 28.05M | 27.39M | 26.95M | 33.19M | 32.44M | 30.93M | 29.13M | 26.61M | 26.58M | 25.99M | 25.00M | 22.17M | 23.13M | 22.45M | 21.03M | 21.15M | 20.66M | 20.11M | 16.06M | 16.19M | 15.13M | 14.57M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | | 5.70M | 7.09M | 0.58M | 1.23M | 1.10M | 0.58M | | | | 1.64M | | | 0.05M | 2.14M | 0.01M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 1.11M | 1.21M | 1.31M | 1.41M | | | | | | | | | | | | | 1.72M | 1.72M | 1.72M | 1.72M | 1.52M | 1.52M | 1.52M | 8.63M | 17.50M | 5.27M | 4.37M | 4.37M | 16.64M | 2.90M | 2.96M | 2.96M | 1.15M | 1.15M | 1.15M | 1.15M | 10.67M | | | 10.13M | | | | 7.03M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.62M | 10.03M | 10.28M | 9.38M | 11.85M | 11.38M | 11.25M | 9.81M | 9.87M | | | 8.64M | | | -0.01M | 9.20M | 8.56M | 13.04M | 12.73M | 16.50M | 15.70M | 14.80M | 11.11M | 18.10M | 17.40M | 16.70M |
|
Other Non-Current Liabilities
|
| | 0.71M | | 0.71M | 0.71M | 0.66M | 0.66M | 0.66M | 0.66M | 0.61M | 0.61M | 0.61M | 0.61M | 0.25M | 0.25M | 0.25M | 0.25M | 0.56M | 0.56M | 0.56M | 0.56M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.36M | 0.36M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 1.70M | 2.47M | 2.47M | 2.47M | 2.47M | 1.14M | 1.14M | 1.14M | 1.07M | 0.67M | 0.67M | 0.67M | 0.67M | 0.75M | 0.75M | 0.75M | 0.73M | 0.64M | 0.64M | 0.64M | 0.55M | 0.55M | 0.55M | 0.55M |
|
Total Non-Current Liabilities
|
| | -0.71M | | -0.71M | -0.71M | -0.66M | -0.66M | -0.66M | -0.66M | -0.61M | -0.61M | -0.61M | -0.61M | -0.25M | -0.25M | -0.25M | -0.25M | -0.56M | -0.56M | -0.56M | -0.56M | -0.29M | -0.29M | -0.29M | -0.29M | -0.29M | -0.29M | -0.29M | -0.29M | -0.36M | -0.36M | -0.36M | -0.36M | -0.35M | -0.35M | -0.35M | -1.70M | 172.76M | -2.47M | -2.47M | -2.47M | 170.08M | 169.62M | 173.50M | 173.84M | 151.06M | 154.97M | 153.98M | 151.29M | 134.15M | 128.20M | 129.57M | 118.83M | 118.74M | 118.78M | 124.34M | 114.07M | 110.78M | 104.41M | 95.22M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.23M | | | | 171.22M | 170.76M | 174.65M | 174.91M | 151.73M | 155.64M | 154.64M | 151.96M | 134.91M | 128.95M | 130.32M | 119.56M | 119.38M | 119.42M | 124.98M | 114.62M | 111.33M | 104.96M | 95.77M |
|
Total Debt
|
| | 4.46M | | 3.93M | 3.93M | 6.75M | 8.57M | 8.21M | 7.86M | 7.50M | 7.14M | 6.79M | 6.43M | 6.07M | 5.71M | 5.36M | 5.00M | 4.29M | 3.93M | 3.57M | 3.21M | 3.21M | 2.50M | 2.14M | 2.14M | 1.79M | 1.43M | 36.00M | 35.61M | 35.23M | 30.84M | 35.45M | 29.20M | 28.68M | 28.29M | 22.40M | 100.04M | 98.77M | 97.54M | 96.14M | 94.92M | 88.69M | 7.06M | 7.69M | 7.50M | 71.31M | 74.46M | 77.60M | 74.74M | 64.15M | 59.04M | 54.39M | 43.94M | 43.14M | 42.43M | 44.72M | 42.24M | 41.53M | 36.42M | 35.34M |
|
Common Equity
|
| | 70.04M | | 72.40M | 73.01M | 69.16M | 71.23M | 73.08M | 75.45M | 71.58M | 72.14M | 73.54M | 75.14M | 81.50M | 82.15M | 83.66M | 84.91M | 74.97M | 74.91M | 75.14M | 76.28M | 79.41M | 80.01M | 79.87M | 81.58M | 82.47M | 84.02M | 85.40M | 87.62M | 86.93M | 90.42M | 92.52M | 95.16M | 96.87M | 98.40M | 100.30M | 103.61M | 105.44M | 105.11M | 102.78M | 106.09M | 104.31M | 110.73M | 106.90M | 112.39M | 114.60M | 117.86M | 120.30M | 123.99M | 126.61M | 126.80M | 126.22M | 132.48M | 134.51M | 136.49M | 119.24M | 120.69M | 121.00M | 124.45M | 124.28M |
|
Shareholder's Equity
|
| | 70.04M | | 72.40M | 73.01M | 69.16M | 71.23M | 73.08M | 75.45M | 71.58M | 72.14M | 73.54M | 75.14M | 81.50M | 82.15M | 83.66M | 84.91M | 74.97M | 74.91M | 75.14M | 76.28M | 79.41M | 80.01M | 79.87M | 81.58M | 82.47M | 84.02M | 85.40M | 87.62M | 86.93M | 90.42M | 92.52M | 95.16M | 96.87M | 98.40M | 100.30M | 103.61M | 105.44M | 105.11M | 102.78M | 106.09M | 104.31M | 110.73M | 106.90M | 112.39M | 114.60M | 117.86M | 120.30M | 123.99M | 126.61M | 126.80M | 126.22M | 132.48M | 134.51M | 136.49M | 119.24M | 120.69M | 121.00M | 124.45M | 124.28M |
|
Liabilities and Shareholders Equity
|
| | 102.35M | | 102.95M | 106.69M | 106.70M | 110.81M | 110.99M | 113.77M | 115.85M | 113.83M | 116.18M | 117.34M | 113.86M | 113.79M | 115.02M | 116.97M | 121.27M | 120.72M | 120.34M | 121.04M | 121.74M | 119.28M | 122.94M | 123.60M | 124.20M | 125.15M | 172.05M | 175.36M | 176.46M | 175.77M | 184.09M | 177.91M | 181.25M | 191.43M | 185.41M | 279.24M | 280.66M | 279.94M | 271.37M | 271.27M | 275.53M | 281.49M | 281.54M | 287.30M | 266.33M | 273.50M | 274.94M | 275.95M | 261.52M | 255.75M | 256.55M | 252.04M | 253.90M | 255.90M | 244.22M | 235.31M | 232.33M | 229.41M | 220.05M |
|
Treasury Shares
|
| | 0.05M | | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.71M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.76M | 2.79M | 2.82M | 2.83M | 2.83M | 2.83M | | 2.87M | 2.88M | 2.89M | | 2.98M | | 3.07M | 3.10M |
|
Retained Earnings
|
| | 69.92M | | 71.39M | 72.30M | 73.20M | 74.62M | 76.64M | 78.24M | 78.72M | 79.10M | 80.65M | 81.77M | 83.01M | 83.83M | 84.83M | 86.33M | 87.68M | 87.87M | 87.77M | 89.54M | 90.60M | 90.56M | 91.96M | 93.67M | 95.63M | 96.46M | 97.24M | 98.78M | 97.92M | 100.31M | 102.90M | 106.06M | 109.67M | 110.56M | 112.40M | 115.91M | 120.19M | 122.72M | 119.31M | 121.76M | -122.84M | 128.36M | 123.32M | 128.48M | 129.42M | 131.65M | 135.12M | 139.29M | 138.99M | 138.91M | 139.62M | 144.81M | 146.07M | 148.89M | 132.91M | 133.55M | 134.16M | 137.58M | 137.49M |