|
Cash & Equivalents
|
1.70M | 1.27M | 1.13M | 3.02M | 2.59M | 8.21M | 6.46M | 11.01M | 7.28M | 15.54M | 8.90M | 12.29M | 2.00M | 7.19M | 5.34M | 10.48M | 7.57M | 18.60M | 13.79M | 16.23M | 22.32M | 5.26M | 8.86M | 10.46M | 7.88M | 10.69M | 7.96M | 8.92M | 8.09M | 10.76M | 11.77M | 10.15M | 11.09M | 13.11M | 10.86M | 27.70M | 32.76M | 24.81M | 37.01M | 27.14M | 34.26M | 40.34M | 35.76M | 47.42M | 51.25M | 61.06M | 52.07M | 60.52M | 58.15M | 55.12M | 39.33M | 38.23M | 33.96M | 40.90M | 36.57M | 48.66M | 53.29M | 40.39M | 33.71M | 31.70M | 17.52M |
|
Cash & Current Investments
|
1.70M | 1.27M | 1.13M | 3.02M | 2.59M | 8.21M | 6.46M | 11.01M | 7.28M | 15.54M | 8.90M | 12.29M | 2.00M | 7.19M | 5.34M | 10.48M | 7.57M | 18.60M | 13.79M | 16.23M | 22.32M | 5.26M | 8.86M | 10.46M | 7.88M | 10.69M | 7.96M | 8.92M | 8.09M | 10.76M | 11.77M | 10.15M | 11.09M | 13.11M | 10.86M | 27.70M | 32.76M | 24.81M | 37.01M | 27.14M | 34.26M | 40.34M | 35.76M | 47.42M | 51.25M | 61.06M | 52.07M | 60.52M | 58.15M | 55.12M | 39.33M | 38.23M | 33.96M | 40.90M | 36.57M | 48.66M | 53.29M | 40.39M | 33.71M | 31.70M | 17.52M |
|
Receivables - Net
|
| | | 32.41M | 29.74M | 27.37M | 31.59M | 38.09M | 35.47M | 31.71M | 37.12M | 52.68M | 46.70M | 45.10M | 45.15M | 61.49M | 53.61M | 47.99M | 50.02M | 65.18M | 49.69M | 48.55M | 46.47M | 65.96M | 54.72M | 46.50M | 48.54M | 66.34M | 50.15M | 48.73M | 51.03M | 71.91M | 55.65M | 50.59M | 52.11M | 73.23M | 53.20M | 48.72M | 38.61M | 56.41M | 43.07M | 41.48M | 44.48M | 70.68M | 51.69M | 47.73M | 50.43M | 72.56M | 57.35M | 53.73M | 55.48M | 81.94M | 59.86M | 57.15M | 60.42M | 86.00M | 61.42M | 53.29M | 49.84M | 68.42M | 59.13M |
|
Receivables - Other
|
| | | 5.72M | 6.38M | 5.40M | 6.26M | 7.10M | 3.85M | 4.60M | 7.10M | 7.80M | 6.50M | 5.00M | 0.58M | 1.85M | 5.70M | 3.90M | 0.20M | 2.42M | 3.17M | 1.53M | 2.04M | 1.93M | 2.12M | 1.68M | 1.05M | 1.02M | 1.18M | 0.79M | 0.95M | | | | | 1.00M | 0.90M | 0.90M | 1.30M | 1.70M | | | | 1.80M | | | | 1.70M | | | | | | | | | | | | | |
|
Receivables
|
| | | 38.13M | 36.12M | 32.77M | 37.85M | 45.19M | 39.32M | 36.31M | 44.22M | 60.48M | 53.20M | 50.10M | 45.73M | 63.34M | 59.31M | 51.89M | 50.22M | 67.61M | 52.86M | 50.08M | 48.52M | 67.89M | 56.83M | 48.19M | 49.59M | 67.36M | 51.34M | 49.52M | 51.99M | 71.91M | 55.65M | 50.59M | 52.11M | 74.23M | 54.09M | 49.62M | 39.91M | 58.11M | 43.07M | 41.48M | 44.48M | 72.48M | 51.69M | 47.73M | 50.43M | 74.26M | 57.35M | 53.73M | 55.48M | 81.94M | 59.86M | 57.15M | 60.42M | 86.00M | 61.42M | 53.29M | 49.84M | 68.42M | 59.13M |
|
Raw Materials
|
| | | 0.14M | | | | 0.13M | 0.11M | 0.09M | 0.10M | 0.07M | 0.06M | 0.05M | 0.03M | 0.07M | 0.06M | 0.06M | 0.06M | 0.04M | 0.03M | 0.02M | 0.03M | 0.04M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Finished Goods
|
| | | 4.16M | | | | 4.03M | 3.58M | 3.73M | 3.99M | 4.25M | 5.03M | 5.28M | 5.31M | 6.29M | 6.31M | 5.55M | 4.87M | 3.91M | 4.17M | 4.01M | 4.60M | 5.00M | 5.05M | 4.76M | 3.40M | 3.13M | 3.28M | 3.42M | 3.71M | 3.13M | 2.90M | 2.82M | 3.04M | 3.43M | 3.11M | 2.77M | 3.09M | 2.95M | 2.65M | 2.61M | 2.62M | 2.47M | 2.55M | 2.44M | 3.33M | 3.52M | 3.47M | 3.46M | 4.57M | 4.20M | 4.11M | 4.20M | 4.64M | 4.00M | 3.83M | | | | |
|
Inventory
|
| | | 4.30M | 4.53M | 3.84M | 3.77M | 4.16M | 3.69M | 3.82M | 4.09M | 4.32M | 5.09M | 5.33M | 5.35M | 6.37M | 6.37M | 5.61M | 4.93M | 3.95M | 4.20M | 4.03M | 4.63M | 5.04M | 5.08M | 4.78M | 3.42M | 3.16M | 3.31M | 3.52M | 3.75M | 3.16M | 2.92M | 2.84M | 3.07M | 3.48M | 3.15M | 2.79M | 3.11M | 2.97M | 2.67M | 2.64M | 2.65M | 2.50M | 2.58M | 2.47M | 3.36M | 3.53M | 3.48M | 3.47M | 4.57M | 4.21M | 4.12M | 4.20M | 4.64M | 4.00M | 3.83M | 4.09M | 4.06M | 5.17M | 5.30M |
|
Current Deferred Tax Assets
|
| | | 3.00M | 2.99M | 2.97M | 2.98M | 3.63M | 3.60M | 3.52M | 3.48M | 4.68M | 4.67M | 4.67M | 4.67M | 4.34M | 4.26M | 4.25M | 4.23M | 2.48M | 2.47M | 2.52M | 2.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 3.60M | 3.79M | 4.43M | 4.05M | 3.71M | 4.17M | 4.67M | 4.64M | 3.82M | 4.29M | 4.46M | 4.77M | 3.35M | 6.04M | 5.76M | 5.22M | 2.59M | 5.56M | 6.45M | 6.03M | 3.40M | 8.05M | 8.60M | 9.20M | 9.39M | 12.60M | 12.00M | 11.27M | 10.89M | 13.84M | 12.88M | 13.02M | 11.03M | 14.09M | 15.53M | 13.29M | 11.50M | 15.43M | 15.80M | 15.34M | 12.86M | 16.16M | 16.11M | 16.23M | 14.57M | 17.36M | 18.53M | 17.35M | 16.24M | 19.31M | 20.18M | 18.39M | 16.48M | 20.25M | 23.27M | 23.39M | 24.20M | 27.06M |
|
Current Assets
|
| | | 52.06M | 50.02M | 52.22M | 55.12M | 64.19M | 58.05M | 59.87M | 61.08M | 81.11M | 64.53M | 66.87M | 69.03M | 93.02M | 82.33M | 84.14M | 81.39M | 95.42M | 87.84M | 69.55M | 73.16M | 89.74M | 80.47M | 72.25M | 71.48M | 91.83M | 75.66M | 76.35M | 79.59M | 100.16M | 83.49M | 79.42M | 79.06M | 119.34M | 103.20M | 91.86M | 92.02M | 101.66M | 95.43M | 100.27M | 98.23M | 136.71M | 121.68M | 127.36M | 122.09M | 155.88M | 136.34M | 130.85M | 116.73M | 145.02M | 117.24M | 122.44M | 120.03M | 160.25M | 138.79M | 121.04M | 111.00M | 129.48M | 109.02M |
|
Property, Plant & Equipment (Net)
|
| | | 19.14M | 19.09M | 18.52M | 18.11M | 18.50M | 18.27M | 17.93M | 17.67M | 17.18M | 17.43M | 17.25M | 17.04M | 17.27M | 16.70M | 16.20M | 15.73M | 15.50M | 15.43M | 15.50M | 15.39M | 16.08M | 17.17M | 18.05M | 18.51M | 19.73M | 21.43M | 21.29M | 21.75M | 21.40M | 20.69M | 19.73M | 19.17M | 18.58M | 18.18M | 18.37M | 16.89M | 15.72M | 14.17M | 13.16M | 12.11M | 11.53M | 10.59M | 10.03M | 9.59M | 9.80M | 9.46M | 9.85M | 9.70M | 10.04M | 9.52M | 8.71M | 8.63M | 8.74M | 8.73M | 9.55M | 9.87M | 14.32M | 13.53M |
|
Goodwill
|
| | | 9.17M | 9.17M | 9.17M | 9.17M | 9.17M | 9.17M | 9.17M | 16.12M | 16.14M | 16.14M | 16.14M | 19.64M | 19.64M | 19.64M | 19.90M | 19.90M | 19.90M | 19.90M | 19.90M | 19.90M | 19.90M | 19.90M | 19.90M | 21.16M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 24.22M | 31.22M | 7.00M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M |
|
Intangibles
|
| | | 61.70M | 61.07M | 60.45M | 59.83M | 59.20M | 58.58M | 57.96M | 61.03M | 60.65M | 59.65M | 59.12M | 58.56M | 57.18M | 56.22M | 55.27M | 54.36M | 53.45M | 52.54M | 51.63M | 50.91M | 50.20M | 49.47M | 48.75M | 52.45M | 57.29M | 55.90M | 54.51M | 53.19M | 51.93M | 50.70M | 50.15M | 48.87M | 47.69M | 46.52M | 45.35M | 44.19M | 47.12M | 46.00M | 44.86M | 51.60M | 50.10M | 48.67M | 47.33M | 45.99M | 44.83M | 43.74M | 42.65M | 41.58M | 40.51M | 39.44M | 38.37M | 38.81M | 37.77M | 37.16M | 36.07M | 35.65M | 34.55M | 33.86M |
|
Goodwill & Intangibles
|
| | | 70.88M | 70.24M | 69.62M | 69.00M | 68.38M | 67.75M | 67.13M | 77.15M | 76.79M | 75.78M | 75.26M | 78.20M | 76.82M | 75.86M | 75.17M | 74.26M | 73.35M | 72.44M | 71.54M | 70.82M | 70.10M | 69.37M | 68.66M | 73.62M | 81.51M | 80.12M | 78.73M | 77.41M | 76.15M | 74.92M | 74.37M | 73.09M | 71.91M | 70.74M | 69.57M | 68.41M | 71.34M | 70.22M | 69.08M | 82.82M | 57.10M | 79.89M | 78.55M | 77.21M | 76.05M | 74.96M | 73.87M | 72.80M | 71.73M | 70.66M | 69.59M | 70.03M | 68.99M | 68.38M | 67.29M | 66.87M | 65.77M | 65.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | | 5.94M | 7.21M | 3.22M | 4.88M | 5.65M | 6.46M | 5.04M | 5.16M | 7.07M | 1.39M | 1.09M | 1.03M | 0.84M | 5.32M | 4.95M | 4.26M | 3.66M | 6.27M | 4.69M | 4.28M | 3.56M | 2.27M | 1.66M | 1.68M | 1.66M | 1.64M | 0.87M | 0.83M | 0.82M | 0.85M | 0.23M | 0.23M |
|
Other Non-Current Assets
|
| | | 9.35M | 9.85M | 9.87M | 9.43M | 9.53M | 9.59M | 9.40M | 9.31M | 9.88M | 12.01M | 14.44M | 14.23M | 14.79M | 14.06M | 13.20M | 12.95M | 14.81M | 14.18M | 13.22M | 13.17M | 13.71M | 12.99M | 13.60M | 14.05M | 16.00M | 16.89M | 14.59M | 13.43M | 12.94M | 12.34M | 11.02M | 10.09M | 10.04M | 14.01M | 14.92M | 14.89M | 15.61M | 15.52M | 15.38M | 14.17M | 15.15M | 14.25M | 13.86M | 13.24M | 12.73M | 12.38M | 15.96M | 16.22M | 17.47M | 19.72M | 19.54M | 20.64M | 22.69M | 23.17M | 22.63M | 29.69M | 33.11M | 33.40M |
|
Non-Current Assets
|
| | | 99.37M | 99.18M | 98.01M | 96.54M | 31.51M | 99.34M | 98.43M | 108.36M | 27.05M | 109.91M | 111.85M | 114.53M | 32.06M | 110.08M | 107.32M | 104.45M | 30.31M | 103.67M | 101.41M | 100.57M | 29.80M | 100.82M | 101.64M | 106.88M | 36.66M | 119.20M | 120.60M | 120.04M | 37.11M | 112.83M | 110.76M | 108.81M | 33.78M | 108.09M | 109.93M | 101.58M | 32.43M | 100.93M | 98.46M | 114.42M | 31.63M | 108.98M | 106.10M | 106.31M | 27.22M | 101.08M | 103.23M | 100.99M | 29.17M | 101.58M | 99.50M | 100.94M | 32.30M | 101.12M | 100.30M | 107.28M | 47.66M | 112.24M |
|
Assets
|
| | | 151.43M | 149.21M | 150.23M | 151.66M | 164.08M | 157.40M | 158.30M | 169.44M | 189.41M | 174.44M | 178.71M | 183.56M | 205.19M | 192.41M | 191.46M | 185.84M | 200.65M | 191.51M | 170.95M | 173.73M | 190.87M | 181.29M | 173.88M | 178.35M | 210.73M | 194.86M | 196.95M | 199.63M | 213.88M | 196.32M | 190.18M | 187.86M | 224.91M | 211.29M | 201.78M | 193.60M | 205.44M | 196.36M | 198.73M | 212.65M | 249.65M | 230.66M | 233.46M | 228.40M | 259.15M | 237.43M | 234.09M | 217.72M | 245.92M | 218.82M | 221.93M | 220.97M | 261.54M | 239.91M | 221.34M | 218.28M | 242.91M | 221.26M |
|
Accounts Payables
|
| | | 9.15M | 8.23M | 7.04M | 6.26M | 7.76M | 6.52M | 6.40M | 6.87M | 9.29M | 7.82M | 9.57M | 6.98M | 12.00M | 7.04M | 7.57M | 6.69M | 8.31M | 6.20M | 7.95M | 8.21M | 10.38M | 7.44M | 7.69M | 8.53M | 9.12M | 7.07M | 9.11M | 8.65M | 9.79M | 7.68M | 7.93M | 7.43M | 9.67M | 6.97M | 8.73M | 3.92M | 5.62M | 3.69M | 5.06M | 4.66M | 6.95M | 5.49M | 6.64M | 8.07M | 10.86M | 6.88M | 8.49M | 7.10M | 6.50M | 5.67M | 7.73M | 6.18M | 7.86M | 5.96M | 6.80M | 6.23M | 8.78M | 5.53M |
|
Notes Payables
|
| | | 2.29M | 2.50M | 2.50M | 2.50M | 2.50M | 2.08M | 1.25M | 0.83M | 5.00M | | | | | | | | | | | 3.75M | 3.75M | 5.00M | 5.00M | 5.00M | 6.25M | 6.25M | 6.25M | 6.25M | 10.31M | 9.06M | 7.81M | 6.56M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 4.58M | 3.33M | 2.08M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.83M |
|
Payables
|
| | | 11.45M | 10.73M | 9.54M | 8.76M | 10.26M | 8.60M | 7.65M | 7.70M | 14.29M | 7.82M | 9.57M | 6.98M | 12.00M | 7.04M | 7.57M | 6.69M | 8.31M | 6.20M | 7.95M | 11.96M | 14.13M | 12.44M | 12.69M | 13.53M | 15.37M | 13.32M | 15.36M | 14.90M | 20.10M | 16.75M | 15.75M | 13.99M | 14.67M | 11.97M | 13.73M | 8.92M | 10.62M | 8.69M | 10.06M | 10.49M | 12.78M | 11.32M | 12.48M | 13.90M | 16.70M | 12.71M | 14.32M | 12.94M | 12.34M | 10.25M | 11.07M | 8.27M | 8.70M | 6.80M | 7.63M | 7.05M | 9.60M | 6.36M |
|
Accumulated Expenses
|
| | | 22.81M | 17.44M | 19.13M | 18.90M | 24.53M | 17.70M | 17.98M | 22.80M | 31.14M | 19.49M | 18.60M | 20.82M | 29.59M | 20.02M | 19.52M | 20.22M | 16.88M | 21.39M | 22.29M | 24.09M | 17.42M | 13.52M | 14.29M | 16.16M | 22.62M | 15.78M | 18.99M | 17.13M | 20.76M | 16.95M | 16.07M | 20.50M | 23.55M | 16.98M | 18.72M | 18.21M | 22.63M | 21.90M | 22.84M | 28.01M | 34.98M | 26.11M | 23.30M | 28.57M | 34.20M | 23.38M | 18.65M | 23.94M | 28.25M | 21.30M | 19.30M | 22.21M | 32.45M | 23.89M | 16.85M | 21.49M | 24.83M | 21.39M |
|
Other Accumulated Expenses
|
| | | 6.21M | | | | 6.87M | | | | 8.16M | | | | 7.43M | | | | 8.26M | | | | 8.61M | | | | 12.01M | | | | 8.90M | | | | 9.55M | 6.67M | 7.56M | 7.92M | 13.03M | 7.65M | 8.13M | 8.98M | 17.02M | 11.96M | 12.35M | 16.65M | 14.15M | 13.91M | 14.62M | 17.66M | 10.28M | 16.02M | 22.01M | | 13.99M | | | | 10.44M | |
|
Short term Debt
|
| | | 0.86M | 1.13M | 0.92M | 0.96M | 0.99M | 1.03M | 1.06M | 1.10M | 1.14M | 1.18M | 1.22M | 2.53M | 1.30M | 1.34M | 1.38M | 1.43M | 1.47M | 1.52M | 1.56M | 1.61M | 1.66M | 1.71M | 1.76M | 1.81M | 1.87M | 1.92M | 1.98M | 2.03M | 2.09M | 2.15M | 2.21M | 2.27M | 2.33M | 2.40M | 2.46M | 2.53M | 2.60M | 2.67M | 2.74M | 2.81M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | | | 2.89M | 2.96M | 3.04M | 3.12M | 3.20M | 3.28M | 3.37M | 3.45M | 3.54M | 3.63M | 3.72M | 3.81M | 3.11M | 2.17M | 1.20M | 0.22M | | |
|
Current Taxes
|
| | | 0.28M | 0.69M | 0.38M | 0.25M | 0.87M | 0.60M | 0.70M | 0.67M | 1.36M | | 0.11M | | | | | | 0.22M | | | | 0.00M | | | | | | | | | 0.33M | 0.11M | 0.41M | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 4.71M | | | | 4.78M | | | | 7.06M | | | | 10.35M | | | | 12.75M | | | | 20.85M | 20.28M | 21.12M | 28.64M | 40.77M | 35.25M | 36.14M | 39.19M | 47.42M | 49.50M | 48.40M | 48.70M | 65.80M | 56.90M | 56.90M | 53.10M | 68.90M | 65.30M | 67.50M | 64.80M | 88.60M | 80.20M | 83.00M | 85.50M | 102.40M | 90.80M | 90.90M | 90.50M | 99.00M | 103.30M | 108.10M | 106.00M | 107.90M | 95.70M | 94.40M | 89.30M | 111.70M | 100.20M |
|
Total Current Liabilities
|
| | | 35.40M | 30.88M | 29.98M | 28.87M | 36.65M | 27.93M | 27.39M | 32.27M | 42.94M | 28.48M | 29.50M | 31.58M | 42.88M | 28.40M | 28.48M | 28.34M | 39.63M | 29.11M | 31.81M | 37.66M | 54.06M | 47.95M | 49.87M | 60.15M | 80.63M | 66.27M | 72.46M | 73.26M | 94.84M | 82.39M | 79.35M | 82.35M | 103.54M | 84.01M | 89.22M | 80.38M | 102.53M | 96.60M | 101.11M | 104.64M | 136.54M | 118.16M | 119.75M | 128.88M | 153.80M | 127.67M | 125.05M | 128.41M | 151.65M | 134.69M | 138.47M | 136.59M | 162.45M | 143.54M | 134.08M | 132.31M | 157.29M | 148.73M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.05M | | | | 11.16M | 10.39M | 9.60M | 8.79M | 7.96M | 7.11M | 6.23M | 5.34M | 4.42M | 3.48M | 2.52M | 1.53M | 1.31M | 1.31M | 1.31M | 1.31M | | |
|
Non-Current Debt
|
| | | 29.51M | 29.27M | 29.03M | 28.78M | 28.52M | 28.24M | 27.96M | 27.68M | 27.38M | 27.06M | 26.75M | 26.42M | 26.08M | 25.72M | 25.36M | 24.99M | 24.61M | 24.20M | 23.80M | 23.38M | 22.94M | 22.49M | 22.03M | 21.57M | 21.07M | 20.57M | 20.05M | 19.53M | 18.98M | 18.42M | 17.84M | 17.26M | 16.65M | 18.75M | 17.50M | 16.25M | 15.00M | 13.75M | 12.64M | 14.19M | 12.97M | 11.76M | 10.54M | 8.49M | 7.27M | 6.04M | 4.82M | 2.76M | 1.53M | 1.56M | 1.58M | 0.76M | 0.78M | 0.79M | 0.80M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.08M | 4.47M | 5.12M | 5.71M | 7.00M | 6.94M | 6.86M | 7.20M | 6.48M | 6.90M | 7.42M | 8.72M | 5.58M | 5.95M | 5.98M | 5.32M | 7.10M | 7.18M | 7.23M | 7.08M | 6.67M | 6.33M | 2.08M | 0.08M | 1.03M | 0.04M | 0.04M | 0.04M | 0.21M | 0.21M | 0.21M | 0.21M | 0.18M | 0.18M | 0.18M | 4.27M | 5.30M | 5.09M | 4.81M | | 0.38M | 0.38M | 0.38M | 0.38M | 0.20M | 0.20M | 0.20M | 0.20M | 2.04M | 1.01M | 1.06M | 1.85M | 3.13M | 2.91M | 2.98M | 3.15M | 3.99M | 5.10M |
|
Other Non-Current Liabilities
|
| | | 0.41M | 0.41M | 0.39M | 0.44M | 1.15M | 1.65M | 1.60M | 5.67M | 6.11M | 5.66M | 5.62M | 4.70M | 3.93M | 3.94M | 3.96M | 3.75M | 3.80M | 3.93M | 5.21M | 3.14M | 3.17M | 1.24M | 1.25M | 1.89M | 5.74M | 5.63M | 4.42M | 4.52M | 5.50M | 7.75M | 7.49M | 8.19M | 7.53M | 8.80M | 6.59M | 6.06M | 9.11M | 8.82M | 8.63M | 7.57M | 0.80M | 7.94M | 7.07M | 6.91M | 0.30M | 6.79M | 6.42M | 6.50M | 7.62M | 7.59M | 7.49M | 8.08M | 10.73M | 10.71M | 9.64M | 15.94M | 14.72M | 13.42M |
|
Total Non-Current Liabilities
|
| | | 71.70M | 66.70M | 65.58M | 64.19M | 72.37M | 63.12M | 62.22M | 67.14M | 76.79M | 62.44M | 63.66M | 66.73M | 74.54M | 60.08M | 59.83M | 58.66M | 71.34M | 60.49M | 72.91M | 79.37M | 93.98M | 89.58M | 85.54M | 92.68M | 119.92M | 107.49M | 112.16M | 116.82M | 127.87M | 111.72M | 107.65M | 105.50M | 135.37M | 118.96M | 122.28M | 130.50M | 136.87M | 128.79M | 131.06M | 130.75M | 168.99M | 140.68M | 140.27M | 146.54M | 176.04M | 141.02M | 136.31M | 136.71M | 159.65M | 140.73M | 143.61M | 140.73M | 167.67M | 148.55M | 139.18M | 136.77M | 161.28M | 153.83M |
|
Total Liabilities
|
| | | 72.11M | 67.11M | 65.97M | 64.64M | 73.53M | 64.77M | 63.82M | 72.81M | 82.90M | 68.11M | 69.28M | 71.42M | 78.47M | 64.01M | 63.79M | 62.40M | 75.14M | 64.42M | 78.12M | 82.51M | 97.16M | 90.82M | 86.79M | 94.57M | 125.67M | 113.12M | 116.58M | 121.33M | 133.38M | 119.46M | 115.14M | 113.70M | 142.90M | 127.76M | 128.87M | 136.56M | 145.98M | 137.61M | 139.69M | 138.32M | 169.79M | 148.62M | 147.34M | 153.45M | 176.34M | 147.81M | 142.72M | 143.22M | 167.26M | 148.32M | 151.11M | 148.81M | 178.40M | 159.26M | 148.81M | 152.71M | 176.00M | 167.25M |
|
Total Debt
|
| | | 30.36M | 30.40M | 29.95M | 29.73M | 29.51M | 29.27M | 29.03M | 28.78M | 28.52M | 28.24M | 27.96M | 28.95M | 27.38M | 27.06M | 26.75M | 26.42M | 26.08M | 25.72M | 25.36M | 24.99M | 24.61M | 24.20M | 23.80M | 23.38M | 22.94M | 22.49M | 22.03M | 21.56M | 21.07M | 20.57M | 20.05M | 19.53M | 18.98M | 21.15M | 19.96M | 18.78M | 17.60M | 16.42M | 15.38M | 17.00M | 12.97M | 11.76M | 10.54M | 8.49M | 7.27M | 6.04M | 4.82M | 2.76M | 1.53M | 1.56M | 1.58M | 0.76M | 0.78M | 0.79M | 0.80M | | | |
|
Common Equity
|
| | | 179.51M | 82.09M | 84.26M | 87.03M | 182.53M | 92.63M | 94.49M | 96.63M | 210.23M | 106.34M | 109.44M | 112.14M | 207.15M | 128.40M | 127.66M | 123.44M | 208.63M | 127.08M | 92.83M | 91.21M | 211.20M | 90.47M | 87.09M | 83.78M | 212.48M | 209.84M | 210.01M | 78.30M | 211.28M | 76.86M | 75.03M | 74.17M | 82.01M | 83.53M | 72.92M | 57.05M | 59.45M | 58.75M | 59.04M | 74.33M | 214.89M | 82.04M | 86.13M | 74.95M | -220.26M | 89.62M | 91.36M | 74.51M | 78.65M | 70.50M | 70.83M | 72.16M | 83.14M | 80.65M | 72.53M | 65.58M | 66.91M | 54.01M |
|
Shareholder's Equity
|
| | | 179.51M | 82.09M | 84.26M | 87.03M | 182.53M | 92.63M | 94.49M | 96.63M | 210.23M | 106.34M | 109.44M | 112.14M | 207.15M | 128.40M | 127.66M | 123.44M | 208.63M | 127.08M | 92.83M | 91.21M | 211.20M | 90.47M | 87.09M | 83.78M | 212.48M | 209.84M | 210.01M | 78.30M | 211.28M | 76.86M | 75.03M | 74.17M | 82.01M | 83.53M | 72.92M | 57.05M | 59.45M | 58.75M | 59.04M | 74.33M | 214.89M | 82.04M | 86.13M | 74.95M | -220.26M | 89.62M | 91.36M | 74.51M | 78.65M | 70.50M | 70.83M | 72.16M | 83.14M | 80.65M | 72.53M | 65.58M | 66.91M | 54.01M |
|
Liabilities and Shareholders Equity
|
| | | 151.43M | 149.21M | 150.23M | 151.66M | 164.08M | 157.40M | 158.30M | 169.44M | 189.41M | 174.44M | 178.71M | 183.56M | 205.19M | 192.41M | 191.46M | 185.84M | 200.65M | 191.51M | 170.95M | 173.73M | 190.87M | 181.29M | 173.88M | 178.35M | 210.73M | 194.86M | 196.95M | 199.63M | 213.88M | 196.32M | 190.18M | 187.86M | 224.91M | 211.29M | 201.78M | 193.60M | 205.44M | 196.36M | 198.73M | 212.65M | 249.65M | 230.66M | 233.46M | 228.40M | 259.15M | 237.43M | 234.09M | 217.72M | 245.92M | 218.82M | 221.93M | 220.97M | 261.54M | 239.91M | 221.34M | 218.28M | 242.91M | 221.26M |
|
Treasury Shares
|
| | | 0.02M | 9.37M | 9.32M | 9.31M | 0.04M | 8.91M | 10.82M | 10.77M | 0.11M | 10.42M | 10.38M | 10.37M | 0.01M | 10.25M | 0.09M | 10.56M | 0.78M | 10.89M | 0.03M | 12.95M | 2.50M | 13.32M | 13.29M | 13.26M | 0.30M | 13.26M | 13.18M | 13.17M | 0.10M | 13.15M | 13.11M | 13.10M | 0.00M | 13.08M | 13.21M | 13.20M | 0.40M | 13.03M | 12.91M | 12.90M | 0.15M | 12.76M | 12.73M | 13.22M | 13.20M | 13.16M | 13.22M | 13.87M | 0.89M | 13.78M | 13.80M | 13.97M | 14.08M | 13.87M | 14.07M | 14.43M | 14.56M | 15.05M |
|
Retained Earnings
|
| | | 18.27M | 19.93M | 21.09M | 22.71M | 26.11M | 29.01M | 30.60M | 32.71M | 40.43M | 42.15M | 44.12M | 46.04M | 58.50M | 60.32M | 60.75M | 61.94M | 69.61M | 70.40M | 69.95M | 68.90M | 76.63M | 72.67M | 69.34M | 64.80M | 69.46M | 67.06M | 64.32M | 61.79M | 63.57M | 59.07M | 55.55M | 53.53M | 59.40M | 58.86M | 59.96M | 48.99M | 49.97M | 49.08M | 49.03M | 61.78M | 63.59M | 67.40M | 69.28M | 76.44M | 82.02M | 86.69M | 88.43M | 92.99M | 99.80M | 104.65M | 105.53M | 111.25M | 123.20M | 124.39M | 123.31M | 121.90M | 126.27M | 122.98M |