|
Cash & Equivalents
|
4.00M | 3.62M | 3.69M | 6.08M | 4.55M | 4.12M | 3.46M | 3.91M | 2.54M | 5.22M | 5.53M | 2.68M | 4.93M | 7.86M | 5.16M | 11.99M | 4.78M | 4.75M | 9.41M | 15.16M | 22.77M | 13.05M | 13.33M | 21.09M | 16.50M | 8.44M | 5.73M | 6.24M | 7.30M | 5.41M | 6.97M | 2.44M | 8.13M | 13.33M | 12.19M | 6.98M | 7.42M | 9.13M | 26.40M | 60.01M | 11.03M | 5.86M | 8.47M | 10.26M | 6.01M | 3.62M | 10.38M | 9.82M | 7.56M | 17.62M | 7.30M | 5.24M | 4.04M | 6.93M | 5.52M | 5.83M | 3.30M | 5.50M | 4.10M | 6.80M | 3.82M | 4.20M |
|
Short-term Investments
|
| | | 24.41M | 15.82M | 17.63M | 18.49M | 19.74M | 20.49M | 20.55M | 20.77M | 20.55M | 20.43M | 20.55M | 21.57M | 22.63M | 22.06M | 23.69M | 23.97M | 23.66M | 22.84M | 24.31M | 24.81M | 25.59M | 26.02M | 26.19M | 26.54M | 0.37M | 0.36M | | | | | | 0.14M | 1.86M | 0.32M | 9.05M | 2.83M | 0.17M | 0.94M | 3.77M | 1.06M | 4.35M | 8.80M | 10.02M | 6.09M | 3.02M | 2.86M | 1.84M | 1.77M | 0.07M | 0.01M | 0.28M | 0.01M | 0.01M | 0.02M | 0.55M | | | | |
|
Cash & Current Investments
|
4.00M | 3.62M | 3.69M | 30.50M | 20.38M | 21.75M | 21.95M | 23.64M | 23.03M | 25.77M | 26.29M | 23.22M | 25.36M | 28.42M | 26.73M | 34.62M | 26.84M | 28.43M | 33.38M | 38.83M | 45.60M | 37.36M | 38.14M | 46.69M | 42.52M | 34.63M | 32.27M | 6.61M | 7.66M | 5.41M | 6.97M | 2.44M | 8.13M | 13.33M | 12.34M | 8.85M | 7.74M | 18.18M | 29.23M | 60.18M | 11.97M | 9.63M | 9.54M | 14.61M | 14.81M | 13.64M | 16.47M | 12.84M | 10.42M | 19.46M | 9.07M | 5.31M | 4.04M | 7.21M | 5.54M | 5.84M | 3.32M | 6.05M | 4.10M | 6.80M | 3.82M | 4.20M |
|
Receivables - Net
|
| | | 43.50M | 44.55M | 44.77M | 41.69M | 40.74M | 43.14M | 43.75M | 42.79M | 43.97M | 42.84M | 46.37M | 45.17M | 42.23M | 46.17M | 46.18M | 44.30M | 40.16M | 42.97M | 45.59M | 46.57M | 44.36M | 46.91M | 50.28M | 50.43M | 44.50M | 47.08M | 62.27M | 61.99M | 54.50M | 62.50M | 79.45M | 65.75M | 54.50M | 57.47M | 60.40M | 50.89M | 40.88M | 42.12M | 41.86M | 37.10M | 40.32M | 43.38M | 48.48M | 47.44M | 44.20M | 47.32M | 50.31M | 54.10M | 42.90M | 35.01M | 32.85M | 32.78M | 35.15M | 34.67M | 35.61M | 24.50M | 24.76M | 23.73M | 25.53M |
|
Receivables - Other
|
| | | 5.64M | | | 0.80M | 1.92M | 1.06M | 1.26M | 1.00M | 1.07M | 0.89M | 0.95M | 1.26M | 1.76M | 1.21M | 1.48M | 1.51M | 2.50M | 2.71M | 1.69M | 2.71M | 2.40M | 4.40M | 4.04M | 3.19M | 2.64M | 1.58M | 4.32M | 3.10M | 4.45M | 3.21M | 4.55M | 2.45M | 2.89M | 3.81M | 3.29M | 2.27M | 1.98M | 1.99M | 2.13M | 1.25M | 3.44M | 1.39M | 2.02M | 1.87M | 2.91M | 1.27M | 1.37M | 0.71M | 2.63M | 6.52M | 5.30M | 2.91M | 1.42M | 1.37M | 0.30M | 2.42M | 1.08M | 1.05M | 0.87M |
|
Receivables
|
| | | 49.14M | 44.55M | 44.77M | 42.48M | 42.66M | 44.20M | 45.01M | 43.80M | 45.04M | 43.73M | 47.32M | 46.43M | 43.99M | 47.38M | 47.66M | 45.81M | 42.66M | 45.68M | 47.28M | 49.28M | 46.76M | 51.31M | 54.31M | 53.62M | 47.14M | 48.65M | 66.59M | 65.09M | 58.95M | 65.72M | 84.00M | 68.20M | 57.39M | 61.27M | 63.70M | 53.16M | 42.87M | 44.10M | 44.00M | 38.35M | 43.76M | 44.77M | 50.49M | 49.31M | 47.11M | 48.59M | 51.68M | 54.81M | 45.53M | 41.52M | 38.15M | 35.69M | 36.57M | 36.04M | 35.91M | 26.92M | 25.83M | 24.78M | 26.39M |
|
Raw Materials
|
| | | 27.90M | | | | 22.02M | | | | 12.80M | | | | 21.16M | | | | | | | | | | | | | | | | 37.10M | | | 39.17M | 33.26M | 36.95M | 30.34M | 36.91M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 51.86M | | | | 43.96M | | | | 21.41M | | | | 22.38M | | | | | | | | | | | | | | | | 32.41M | | | 27.95M | 25.77M | 28.28M | 27.49M | 24.57M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 79.45M | 83.10M | 77.87M | 75.45M | 65.98M | 69.92M | 68.39M | 67.27M | 60.87M | 68.68M | 62.57M | 67.02M | 71.04M | 71.93M | 70.68M | 57.35M | 50.52M | 56.74M | 53.04M | 54.55M | 46.38M | 51.10M | 56.56M | 60.71M | 79.79M | 64.79M | 73.28M | 75.08M | 104.43M | 115.57M | 115.54M | 100.37M | 87.91M | 91.73M | 85.13M | 85.93M | 67.41M | 71.73M | 80.62M | 75.15M | 76.79M | 83.86M | 87.22M | 100.64M | 57.57M | 95.76M | 83.54M | 82.25M | 49.28M | 54.29M | 55.47M | 54.39M | 57.23M | 57.62M | 52.77M | 51.25M | 49.84M | 55.19M | 49.40M |
|
Prepaid Assets
|
| | | 2.75M | 2.25M | 3.20M | 2.79M | 3.44M | 3.09M | 2.74M | 2.80M | 3.24M | 2.75M | 3.49M | 3.19M | 4.18M | 3.56M | 4.92M | 3.63M | 4.64M | 3.69M | 4.45M | 4.09M | 4.56M | 4.21M | 4.46M | 4.79M | 7.54M | 8.07M | 9.18M | 8.84M | 7.84M | 7.62M | 7.33M | 7.08M | 6.80M | 7.50M | 5.82M | 6.23M | 7.41M | 8.05M | 8.30M | 8.71M | 5.59M | 6.02M | 4.24M | 4.83M | 4.49M | 4.48M | 4.48M | 4.76M | 5.33M | 5.12M | 5.14M | 4.48M | 4.24M | 4.87M | 4.83M | 4.23M | 3.98M | 4.37M | 4.35M |
|
Current Assets
|
| | | 157.10M | 151.07M | 149.58M | 144.48M | 136.18M | 139.68M | 144.72M | 143.03M | 139.75M | 146.11M | 144.58M | 160.82M | 157.46M | 152.24M | 151.16M | 146.53M | 135.69M | 151.07M | 141.04M | 154.32M | 153.37M | 155.77M | 146.20M | 148.49M | 140.70M | 127.79M | 150.35M | 153.04M | 173.51M | 194.14M | 215.98M | 185.89M | 159.91M | 167.90M | 171.17M | 173.29M | 176.71M | 133.86M | 140.41M | 133.02M | 139.09M | 148.34M | 153.76M | 169.56M | 165.09M | 158.33M | 160.22M | 150.31M | 113.00M | 105.00M | 104.42M | 100.66M | 102.98M | 102.67M | 99.84M | 84.56M | 85.55M | 87.29M | 83.64M |
|
Construction in Progress
|
| | | | | | | | | | | 3.10M | | | | 2.80M | | | | 2.50M | | | | 39.30M | | 76.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 9.73M | | | | 9.27M | | | | 9.19M | | | | 9.12M | | | | | | | | 9.87M | | 16.34M | 16.34M | 16.34M | 16.34M | 16.34M | 16.22M | 16.22M | 16.22M | 16.22M | 16.22M | 16.19M | 15.03M | 13.31M | 13.14M | 12.93M | 12.93M | 12.84M | 11.96M | 11.96M | 11.96M | 11.96M | 11.96M | 4.36M | 11.05M | 11.05M | 11.05M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Property, Plant & Equipment (Net)
|
| | | 114.34M | 108.94M | 105.03M | 106.86M | 108.14M | 103.32M | 98.16M | 93.84M | 92.16M | 90.22M | 94.59M | 95.77M | 95.64M | 93.99M | 92.14M | 90.38M | 90.20M | 90.27M | 98.74M | 100.87M | 118.42M | 140.67M | 165.11M | 171.98M | 176.07M | 172.68M | 178.15M | 183.50M | 186.59M | 191.14M | 193.63M | 191.25M | 189.46M | 181.15M | 171.98M | 169.36M | 165.63M | 162.85M | 159.85M | 154.47M | 150.09M | 146.70M | 144.36M | 141.61M | 42.21M | 135.74M | 133.73M | 131.40M | 33.78M | 33.78M | 33.93M | 33.97M | 34.00M | 33.34M | 30.98M | 28.89M | 27.84M | 26.70M | 25.70M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.21M | 0.44M | 0.47M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 5.31M | | | 5.31M | | | | | | | | | | | | | 0.27M | | | | 0.27M | | 2.14M | 9.94M | 11.00M | 11.00M | 21.90M | 36.60M | 36.22M | 36.22M | 36.22M | 36.22M | 36.20M | 36.22M | 36.22M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 9.33M | 14.27M | 13.90M | 8.23M | 7.62M | 7.27M | 6.93M | 6.59M | 6.28M | 6.06M | 5.84M | 5.63M | 5.63M | 5.63M | 5.63M | | | | | | 6.22M | | 14.70M | 19.17M | 18.62M | 18.32M | 51.04M | 32.21M | 31.52M | 30.86M | 30.18M | 29.53M | 28.88M | 28.27M | 27.67M | 21.26M | 20.66M | 20.06M | 19.46M | 18.85M | 18.25M | 17.65M | 17.05M | 16.46M | 15.86M | 15.27M | 14.68M | 14.09M | 13.49M | 12.90M | 12.33M | 11.78M | 11.23M | 10.68M | 10.13M | 9.58M | 9.03M | 8.48M | 7.93M |
|
Goodwill & Intangibles
|
| | | 14.64M | 14.27M | 13.90M | 13.54M | 7.62M | 7.27M | 6.93M | 6.59M | 6.28M | 6.06M | 5.84M | 5.63M | 5.63M | 5.63M | 5.63M | 6.74M | 6.69M | 6.64M | 6.59M | 6.54M | 6.49M | 6.44M | 16.84M | 29.11M | 29.61M | 29.32M | 72.94M | 68.81M | 67.74M | 67.08M | 66.40M | 65.75M | 65.08M | 64.50M | 63.90M | 21.26M | 20.66M | 20.06M | 19.46M | 18.85M | 18.25M | 17.65M | 17.05M | 16.46M | 15.86M | 15.27M | 14.68M | 14.09M | 13.49M | 12.90M | 12.33M | 11.78M | 11.23M | 10.68M | 10.13M | 9.58M | 9.03M | 8.48M | 7.93M |
|
Long-Term Deferred Tax
|
| | | 1.01M | 1.01M | 1.01M | 1.01M | 0.86M | 0.86M | 0.86M | 0.86M | 0.47M | 0.47M | 0.47M | 0.47M | 0.41M | 0.41M | 0.41M | 0.41M | 0.75M | 0.75M | 0.75M | 0.75M | 80.79M | 79.30M | 67.15M | 66.05M | 53.93M | 65.86M | 45.59M | 45.78M | 39.31M | 42.24M | 43.34M | | 50.20M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 4.96M | 4.92M | 4.88M | 4.84M | 5.12M | 5.36M | 5.27M | 5.25M | 5.48M | 5.40M | 6.76M | 7.89M | 7.03M | 6.56M | 6.04M | 6.00M | 7.62M | 7.61M | 7.30M | 7.82M | 9.93M | 7.78M | 7.39M | 7.31M | 6.84M | 6.72M | 7.26M | 7.13M | 8.38M | 8.65M | 8.70M | 9.96M | 9.47M | 9.48M | 9.52M | 9.14M | 8.57M | 9.20M | 8.70M | 8.12M | 4.32M | 3.91M | 3.27M | 3.15M | 42.05M | 2.82M | 3.03M | 3.05M | 2.92M | 2.67M | 2.02M | 1.80M | 1.76M | 1.90M | 1.30M | 0.99M | 0.46M | 0.40M | 0.30M |
|
Non-Current Assets
|
| | | 134.95M | 129.14M | 124.82M | 126.24M | 121.74M | 116.81M | 111.22M | 106.53M | 104.39M | 102.16M | 107.66M | 109.76M | 108.72M | 106.59M | 104.23M | 103.53M | 105.26M | 105.28M | 113.38M | 115.98M | 215.63M | 234.19M | 256.49M | 274.45M | 266.45M | 274.57M | 303.90M | 305.18M | 302.02M | 309.11M | 312.07M | 266.96M | 264.70M | 271.70M | 265.54M | 222.03M | 215.99M | 221.16M | 215.67M | 207.24M | 198.92M | 197.40M | 192.90M | 189.23M | 184.98M | 180.95M | 178.78M | 174.74M | 74.78M | 73.11M | 77.43M | 78.44M | 82.23M | 79.31M | 79.28M | 78.60M | 75.69M | 71.49M | 67.81M |
|
Assets
|
| | | 292.05M | 280.21M | 274.40M | 270.72M | 257.92M | 256.49M | 255.94M | 249.56M | 244.14M | 248.27M | 252.24M | 270.58M | 266.18M | 258.82M | 255.39M | 250.06M | 240.94M | 256.35M | 254.42M | 270.30M | 368.99M | 389.96M | 402.69M | 422.93M | 407.15M | 402.36M | 454.26M | 458.21M | 475.53M | 503.25M | 528.06M | 452.86M | 424.61M | 439.60M | 436.71M | 395.32M | 392.70M | 355.02M | 356.08M | 340.26M | 338.01M | 345.74M | 346.66M | 358.79M | 350.07M | 339.28M | 338.99M | 325.05M | 187.78M | 178.11M | 181.85M | 179.10M | 185.21M | 181.98M | 179.12M | 163.16M | 161.23M | 158.78M | 151.45M |
|
Accounts Payables
|
| | | 42.42M | 38.15M | 39.82M | 31.69M | 27.27M | 29.20M | 30.45M | 29.88M | 27.74M | 29.37M | 29.48M | 33.56M | 44.34M | 40.10M | 37.24M | 29.04M | 27.02M | 38.89M | 26.20M | 27.19M | 23.92M | 34.84M | 53.45M | 45.22M | 39.78M | 45.62M | 51.22M | 59.06M | 56.60M | 73.86M | 78.12M | 62.81M | 72.77M | 71.80M | 59.83M | 59.58M | 36.99M | 50.04M | 49.80M | 44.61M | 45.70M | 52.82M | 54.35M | 63.06M | 52.88M | 45.70M | 62.62M | 65.14M | 60.09M | 52.61M | 44.20M | 42.87M | 48.48M | 49.66M | 44.63M | 36.65M | 37.67M | 41.46M | 38.70M |
|
Dividends payables
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 42.43M | 38.15M | 39.82M | 31.69M | 27.27M | 29.20M | 30.45M | 29.88M | 27.74M | 29.37M | 29.48M | 33.56M | 44.34M | 40.10M | 37.24M | 29.04M | 27.02M | 38.89M | 26.20M | 27.19M | 23.92M | 34.84M | 53.45M | 45.22M | 39.78M | 45.62M | 51.22M | 59.06M | 56.60M | 73.86M | 78.12M | 62.81M | 72.77M | 71.80M | 59.83M | 59.58M | 36.99M | 50.04M | 49.80M | 44.61M | 45.70M | 52.82M | 54.35M | 63.06M | 52.88M | 45.70M | 62.62M | 65.14M | 60.09M | 52.61M | 44.20M | 42.87M | 48.48M | 49.66M | 44.63M | 36.65M | 37.67M | 41.46M | 38.70M |
|
Accumulated Expenses
|
| | | 16.96M | 16.17M | 18.52M | 18.04M | 19.13M | 18.34M | 17.01M | 15.37M | 19.76M | 19.87M | 20.23M | 19.15M | 22.19M | 15.57M | 19.71M | 17.69M | 23.00M | 23.45M | 22.36M | 22.86M | 24.54M | 16.50M | 17.56M | 18.17M | 17.34M | 18.38M | 17.29M | 16.37M | 17.92M | 20.05M | 17.18M | 15.83M | 14.52M | 16.11M | 16.02M | 14.33M | 9.39M | 12.83M | 15.77M | 15.38M | 15.35M | 10.75M | 13.80M | 13.66M | 14.76M | 14.00M | 8.93M | 8.33M | 10.08M | 11.28M | 12.68M | 10.89M | 10.78M | 10.45M | 10.90M | 8.44M | 12.69M | 8.57M | 8.20M |
|
Other Accumulated Expenses
|
| | | 4.53M | 4.06M | 4.28M | 5.29M | 5.30M | 5.27M | 5.24M | 6.73M | 5.17M | 6.31M | 5.52M | 5.73M | 5.32M | 5.47M | 5.18M | 6.18M | 6.15M | 6.54M | 5.93M | 6.94M | 6.95M | 8.04M | 7.35M | 7.07M | 9.70M | 9.74M | 10.99M | 10.88M | 10.66M | 9.85M | 8.45M | 7.55M | 7.31M | 7.02M | 7.98M | 6.48M | 6.80M | 6.62M | 7.49M | 6.38M | 6.42M | 7.72M | 8.04M | 7.83M | 6.09M | 5.79M | 5.63M | 4.53M | 4.52M | 3.85M | 3.76M | 3.06M | 3.00M | 3.90M | 3.65M | 3.27M | 3.89M | 4.08M | 3.78M |
|
Short term Debt
|
| | | 31.36M | 33.40M | 25.97M | 28.70M | 29.13M | 25.00M | 15.07M | 9.91M | 9.90M | 10.14M | 8.52M | 9.37M | 0.08M | 2.02M | 3.72M | 10.10M | 3.98M | 3.63M | 0.18M | 0.31M | 0.11M | 0.20M | 18.53M | 44.20M | 27.62M | 30.10M | 84.43M | 85.90M | 89.79M | 101.81M | 4.20M | 5.54M | 1.47M | 3.46M | 0.37M | 1.40M | 5.25M | 2.63M | 1.43M | 1.99M | 1.55M | 1.90M | 2.85M | 3.80M | 3.80M | 3.13M | 5.35M | 3.13M | 2.64M | 0.89M | 0.50M | 0.31M | 0.73M | 1.32M | 2.62M | | | | |
|
Current Leases
|
| | | 1.57M | 1.59M | 1.67M | 2.75M | 3.74M | 3.68M | 3.53M | 3.44M | 3.41M | 3.43M | 3.41M | 3.73M | 3.78M | 3.75M | 3.65M | 3.49M | 3.25M | 2.90M | 2.52M | 1.87M | 1.32M | 1.26M | 1.21M | 1.13M | 0.96M | 0.77M | 0.49M | 0.24M | 0.19M | 0.15M | 0.10M | 0.06M | | 4.33M | 5.57M | 6.03M | 5.85M | 7.63M | 7.03M | 6.04M | 6.26M | 6.91M | 7.00M | 7.31M | 7.72M | 7.76M | 7.97M | 8.04M | 8.04M | 8.04M | 12.40M | 13.59M | 14.05M | 12.59M | 16.09M | 16.58M | 16.77M | 16.04M | 15.26M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 42.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.48M | 0.48M | 0.48M | 0.48M | 1.45M | 1.45M | 1.45M | 1.45M | 0.92M | 0.92M | 0.92M | 0.92M | 1.17M | 1.17M | 1.17M | 1.17M | 1.39M | 1.39M | 1.39M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 99.04M | 97.12M | 91.53M | 89.52M | 86.74M | 82.96M | 79.04M | 72.69M | 76.55M | 79.39M | 75.22M | 72.46M | 76.87M | 68.08M | 72.02M | 77.23M | 64.87M | 76.96M | 58.66M | 60.56M | 56.84M | 103.60M | 98.54M | 116.10M | 97.27M | 106.89M | 166.06M | 175.03M | 178.46M | 212.96M | 108.05M | 91.79M | 96.07M | 102.73M | 89.77M | 87.81M | 64.29M | 79.75M | 81.51M | 74.40M | 76.24M | 81.82M | 88.17M | 97.36M | 87.60M | 78.84M | 93.63M | 90.73M | 85.36M | 76.66M | 73.54M | 70.72M | 77.03M | 77.93M | 77.89M | 64.94M | 71.03M | 70.16M | 65.95M |
|
Capital Leases
|
| | | 7.07M | 6.66M | 6.25M | 9.76M | 12.13M | 11.37M | 10.62M | 9.55M | 8.76M | 8.51M | 7.66M | 6.80M | 5.92M | 5.04M | 4.16M | 3.27M | 2.60M | 2.06M | 1.58M | 1.25M | 1.04M | 0.70M | 0.45M | 0.39M | 0.24M | 0.18M | 0.12M | 0.08M | 0.25M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | 130.00M | 123.00M | 92.00M | 85.00M | 70.00M | 80.00M | 122.00M | 69.80M | 82.00M | 88.00M | 44.33M | 43.43M | 43.50M | 54.50M | 63.00M | 67.00M | 67.00M | 67.00M | 23.02M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 23.30M | 14.30M | 18.30M | 21.30M |
|
Pension
|
| | | 28.05M | 24.99M | 28.17M | 26.91M | 48.19M | 47.22M | 47.46M | 47.65M | 43.80M | 43.80M | 43.77M | 43.55M | 40.26M | 39.80M | 39.57M | 39.07M | 47.87M | 47.51M | 47.38M | 47.22M | 68.05M | 67.52M | 67.41M | 67.33M | 51.28M | 50.58M | 50.51M | 49.99M | 40.38M | 41.31M | 47.59M | 46.78M | 47.22M | 46.29M | 45.72M | 45.15M | 58.77M | 59.10M | 56.36M | 56.68M | 39.23M | 39.18M | 38.56M | 37.95M | 28.54M | 28.55M | 28.51M | 28.48M | 19.76M | 19.59M | 19.35M | 19.12M | 12.29M | 11.97M | 11.55M | 10.91M | 7.32M | 6.95M | 6.51M |
|
Non-Current Deferred Tax Liability
|
| | | 1.84M | 1.84M | 1.84M | 1.84M | 1.23M | 0.65M | 0.65M | 0.76M | 1.31M | 0.89M | 0.98M | 0.96M | 1.44M | 0.72M | 0.78M | 0.79M | 1.57M | 0.91M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.42M | 19.89M | 22.04M | 15.63M | 29.45M | 27.80M | 25.81M | 20.05M | 29.36M | 28.60M | 28.49M | 20.76M | 27.66M | 27.91M | 26.79M | 17.16M | 24.37M | 29.75M | 31.44M | 21.77M | 34.21M | 37.38M | 39.72M | 22.20M | 36.55M | 34.52M |
|
Other Non-Current Liabilities
|
| | | 3.64M | 3.64M | 3.62M | 3.82M | 4.13M | 4.13M | 4.02M | 4.02M | 5.13M | 5.08M | 7.82M | 8.07M | 7.60M | 7.60M | 8.12M | 8.12M | 10.96M | 10.96M | 11.38M | 19.25M | 28.21M | 11.46M | 10.25M | 10.25M | 7.55M | 7.55M | 6.37M | 6.37M | 5.35M | 5.35M | 4.94M | 4.94M | 4.75M | 4.75M | 5.00M | 5.00M | 5.53M | 6.21M | 5.25M | 5.35M | 5.09M | 4.71M | 3.38M | 3.38M | 3.17M | 3.17M | 2.70M | 2.70M | 3.06M | 3.15M | 2.50M | 2.50M | 2.38M | 3.69M | 2.56M | 2.56M | 2.62M | 2.62M | 2.51M |
|
Total Non-Current Liabilities
|
| | | 155.00M | 149.65M | 146.97M | 147.27M | 170.23M | 165.01M | 170.64M | 163.64M | 157.17M | 159.54M | 153.24M | 138.81M | 143.71M | 133.38M | 136.01M | 139.95M | 139.97M | 154.55M | 140.28M | 144.49M | 158.19M | 192.54M | 186.85M | 204.61M | 170.05M | 178.29M | 237.95M | 245.54M | 241.12M | 275.31M | 304.79M | 282.13M | 262.37M | 273.28M | 245.55M | 242.59M | 275.25M | 245.18M | 254.64M | 252.92M | 227.96M | 232.99M | 237.97M | 254.70M | 242.15M | 239.26M | 253.35M | 248.50M | 146.60M | 137.16M | 136.08M | 133.45M | 137.29M | 137.37M | 135.07M | 123.34M | 115.06M | 116.16M | 113.28M |
|
Total Liabilities
|
| | | 158.63M | 153.29M | 150.60M | 151.09M | 174.36M | 169.14M | 174.66M | 167.66M | 162.30M | 164.62M | 161.06M | 146.89M | 151.31M | 140.98M | 144.13M | 148.08M | 150.93M | 165.51M | 151.67M | 163.74M | 186.40M | 204.00M | 197.10M | 214.85M | 177.60M | 185.84M | 244.32M | 251.91M | 246.48M | 280.66M | 309.73M | 287.07M | 267.12M | 278.03M | 250.55M | 247.59M | 280.79M | 251.39M | 259.89M | 258.27M | 233.05M | 237.70M | 241.35M | 258.08M | 245.32M | 242.43M | 256.06M | 251.20M | 149.67M | 140.31M | 138.59M | 135.96M | 139.66M | 141.06M | 137.63M | 125.89M | 117.68M | 118.78M | 115.79M |
|
Total Debt
|
| | | 31.36M | 33.40M | 25.97M | 28.70M | 29.13M | 25.00M | 25.07M | 19.91M | 19.90M | 20.14M | 18.52M | 9.37M | 0.08M | 2.02M | 3.72M | 10.10M | 3.98M | 3.63M | 0.18M | 0.31M | 0.11M | 0.20M | 18.53M | 44.20M | 27.62M | 30.10M | 84.43M | 85.90M | 89.79M | 101.81M | 134.20M | 128.54M | 93.47M | 88.46M | 70.37M | 81.40M | 127.25M | 72.43M | 83.43M | 89.99M | 45.88M | 45.33M | 46.35M | 58.30M | 66.80M | 70.13M | 72.35M | 70.13M | 25.66M | 24.19M | 23.80M | 23.61M | 24.03M | 24.62M | 25.92M | 23.30M | 14.30M | 18.30M | 21.30M |
|
Common Equity
|
| | | 133.41M | 126.92M | 123.80M | 119.63M | 83.55M | 87.35M | 81.28M | 81.90M | 81.84M | 83.64M | 91.18M | 123.69M | 114.86M | 117.84M | 111.26M | 101.98M | 120.47M | 90.84M | 102.75M | 106.56M | 197.32M | 185.97M | 205.58M | 208.08M | 229.55M | 216.52M | 209.94M | 206.31M | 229.06M | 222.59M | 218.32M | 165.78M | 157.49M | 161.57M | 186.16M | 147.74M | 111.91M | 103.63M | 96.19M | 81.99M | 104.96M | 108.03M | 105.31M | 100.71M | 104.75M | 96.85M | 82.94M | 73.84M | 38.11M | 37.80M | 43.26M | 43.15M | 45.55M | 40.93M | 41.49M | 37.26M | 43.55M | 40.01M | 35.66M |
|
Shareholder's Equity
|
| | | 133.41M | 126.92M | 123.80M | 119.63M | 83.55M | 87.35M | 81.28M | 81.90M | 81.84M | 83.64M | 91.18M | 123.69M | 114.86M | 117.84M | 111.26M | 101.98M | 120.47M | 90.84M | 102.75M | 106.56M | 197.32M | 185.97M | 205.58M | 208.08M | 229.55M | 216.52M | 209.94M | 206.31M | 229.06M | 222.59M | 218.32M | 165.78M | 157.49M | 161.57M | 186.16M | 147.74M | 111.91M | 103.63M | 96.19M | 81.99M | 104.96M | 108.03M | 105.31M | 100.71M | 104.75M | 96.85M | 82.94M | 73.84M | 38.11M | 37.80M | 43.26M | 43.15M | 45.55M | 40.93M | 41.49M | 37.26M | 43.55M | 40.01M | 35.66M |
|
Liabilities and Shareholders Equity
|
| | | 292.05M | 280.21M | 274.40M | 270.72M | 257.92M | 256.49M | 255.94M | 249.56M | 244.14M | 248.27M | 252.24M | 270.58M | 266.18M | 258.82M | 255.39M | 250.06M | 240.94M | 256.35M | 254.42M | 270.30M | 368.99M | 389.96M | 402.69M | 422.93M | 407.15M | 402.36M | 454.26M | 458.21M | 475.53M | 503.25M | 528.06M | 452.86M | 424.61M | 439.60M | 436.71M | 395.32M | 392.70M | 355.02M | 356.08M | 340.26M | 338.01M | 345.74M | 346.66M | 358.79M | 350.07M | 339.28M | 338.99M | 325.05M | 187.78M | 178.11M | 181.85M | 179.10M | 185.21M | 181.98M | 179.12M | 163.16M | 161.23M | 158.78M | 151.45M |
|
Treasury Shares
|
| | | 1.10M | | | | 0.18M | | | | 0.14M | 0.14M | 0.11M | 0.11M | 0.10M | 0.09M | 0.06M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.15M | 0.01M | 0.04M | 0.04M | 0.07M | 0.04M | 0.08M | 0.08M | | | | | | | | | 0.68M | | | 0.74M | 0.82M | 0.71M | 0.91M | 0.96M | 0.88M | 0.56M | 0.65M | 0.64M | 0.66M | 0.74M | 0.97M | 0.97M | 0.83M | 1.51M | 1.16M |
|
Retained Earnings
|
| | | 129.12M | 121.84M | 118.02M | 112.81M | 102.54M | 105.52M | 98.36M | 97.06M | 94.08M | 95.89M | 100.59M | 103.10M | 106.21M | 108.73M | 111.62M | 109.05M | 106.86M | 105.79M | 111.35M | 112.54M | 196.78M | 198.40M | 218.48M | 220.07M | 236.99M | 222.19M | 203.29M | 199.25M | 220.31M | 217.19M | 206.96M | 155.07M | 146.18M | 150.69M | 158.31M | 118.39M | 108.54M | 102.12M | 84.26M | 70.43M | 66.31M | 63.74M | 58.17M | 53.98M | 52.70M | 45.33M | 31.72M | 20.30M | -32.83M | -33.46M | -32.05M | -31.88M | -30.35M | -35.36M | -35.15M | -40.12M | -44.87M | -48.90M | -53.76M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |