|
Cash & Equivalents
|
24.54M | 37.44M | 31.30M | 28.65M | 34.97M | 26.11M | 39.69M | 36.69M | 35.50M | 27.13M | 38.64M | 48.26M | 55.60M | 53.18M | 68.95M | 54.73M | 63.16M | 50.56M | 64.16M | 71.69M | 57.27M | 52.88M | 75.28M | 58.29M | 85.90M | 44.37M | 33.19M | 29.12M | 21.72M | 24.33M | 23.85M | 48.23M | 7.06M | 11.01M | 9.56M | 10.49M | 13.15M | 15.20M | 26.02M | 28.36M | 16.16M | 40.57M | 27.33M | 64.50M | 78.11M | 109.92M | 139.33M | 123.65M | 124.59M | 79.58M | 70.79M | 32.90M | 31.68M | 19.63M | 26.28M | 16.15M | 28.66M | 31.31M | 54.33M | 29.29M | 26.43M | 27.05M | 56.78M | 64.32M | 82.82M | 124.39M | 125.19M |
|
Short-term Investments
|
| | 52.65M | | 44.10M | 44.50M | 43.44M | 41.20M | 40.78M | 41.17M | 31.34M | 21.35M | 21.40M | 21.35M | 21.32M | 22.56M | 22.03M | 11.56M | 11.45M | 11.65M | 11.10M | 11.88M | 11.80M | 11.86M | 11.80M | 59.20M | 69.50M | 72.36M | 78.92M | 80.62M | 67.73M | 68.26M | 70.08M | 70.38M | 73.22M | 74.37M | 74.93M | 74.70M | 76.40M | 78.51M | 79.53M | 79.71M | 90.71M | 90.50M | 92.32M | 94.04M | 125.01M | 125.77M | 125.84M | 125.58M | 114.40M | 107.17M | 97.49M | 93.75M | 95.20M | 95.98M | 93.19M | 90.00M | 93.13M | 75.62M | 79.13M | 76.78M | 50.53M | 50.50M | 51.67M | 53.07M | 42.77M |
|
Cash & Current Investments
|
24.54M | 37.44M | 83.95M | 28.65M | 79.07M | 70.61M | 83.13M | 77.89M | 76.28M | 68.30M | 69.98M | 69.61M | 77.00M | 74.53M | 90.27M | 77.29M | 85.19M | 62.12M | 75.60M | 83.34M | 68.37M | 64.75M | 87.08M | 70.15M | 97.70M | 103.57M | 102.69M | 101.48M | 100.64M | 104.95M | 91.58M | 116.49M | 77.14M | 81.39M | 82.78M | 84.86M | 88.08M | 89.90M | 102.42M | 106.87M | 95.69M | 120.29M | 118.04M | 155.00M | 170.43M | 203.96M | 264.34M | 249.43M | 250.43M | 205.16M | 185.19M | 140.07M | 129.17M | 113.38M | 121.48M | 112.14M | 121.85M | 121.32M | 147.46M | 104.91M | 105.56M | 103.83M | 107.31M | 114.81M | 134.49M | 177.46M | 167.96M |
|
Receivables - Net
|
| | 104.36M | | 107.25M | 108.36M | 108.43M | 111.36M | 117.20M | 117.29M | 130.74M | 128.12M | 135.79M | 137.37M | 140.22M | 149.15M | 165.70M | 184.64M | 189.11M | 195.15M | 205.17M | 199.99M | 198.13M | 211.41M | 205.05M | 209.63M | 214.85M | 236.41M | 255.78M | 265.53M | 271.28M | 281.11M | 338.37M | 367.01M | 394.20M | 335.01M | 381.05M | 353.48M | 341.84M | 353.11M | 346.76M | 386.54M | 340.93M | 353.27M | 295.26M | 316.49M | 289.89M | 284.57M | 306.24M | 320.38M | 322.65M | 347.02M | 331.53M | 374.35M | 369.39M | 383.11M | 380.06M | 396.58M | 344.86M | 430.43M | 398.88M | 406.50M | 330.91M | 337.90M | 292.21M | 288.52M | 281.30M |
|
Receivables - Other
|
| | | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | | | | 29.80M | | | | 36.20M | | | | | | | | | | | | |
|
Receivables
|
| | 104.36M | | 107.25M | 108.36M | 109.18M | 111.36M | 117.20M | 117.29M | 130.74M | 128.12M | 135.79M | 137.37M | 140.22M | 149.15M | 165.70M | 184.64M | 189.11M | 195.15M | 205.17M | 199.99M | 198.13M | 211.41M | 205.05M | 209.63M | 214.85M | 236.41M | 255.78M | 265.53M | 271.28M | 281.11M | 338.37M | 367.01M | 394.20M | 335.01M | 381.05M | 353.48M | 341.84M | 353.11M | 346.76M | 386.54M | 340.93M | 353.27M | 295.26M | 316.49M | 312.39M | 284.57M | 306.24M | 320.38M | 352.45M | 347.02M | 331.53M | 374.35M | 405.59M | 383.11M | 380.06M | 396.58M | 344.86M | 430.43M | 398.88M | 406.50M | 330.91M | 337.90M | 292.21M | 288.52M | 281.30M |
|
Raw Materials
|
| | 16.97M | | 18.35M | 18.86M | 20.61M | 20.84M | 21.42M | 22.20M | 25.14M | 25.97M | 27.05M | 27.41M | 28.68M | 28.60M | 28.65M | 30.58M | 32.45M | 32.76M | 32.92M | 32.81M | 35.46M | 35.42M | 35.39M | 35.89M | 36.31M | 37.93M | 37.60M | 37.60M | 37.80M | 37.29M | 40.62M | 41.52M | 42.39M | 42.27M | 41.42M | 41.59M | 41.44M | 40.98M | 39.98M | 38.89M | 36.52M | 36.94M | 33.68M | 32.69M | 31.59M | 29.17M | 28.01M | 26.71M | 26.02M | 24.82M | 23.54M | 22.71M | 21.16M | 20.23M | 19.98M | 19.19M | 18.48M | 18.04M | 17.86M | 17.05M | 16.75M | 17.27M | 17.36M | 17.20M | 16.80M |
|
Current Deferred Tax Assets
|
| | 0.12M | | 0.51M | 0.67M | | | | | | | | | | | | | 2.34M | | | 2.48M | 3.46M | 2.25M | 2.12M | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.78M | | 4.86M | 4.83M | 5.63M | 6.53M | 6.15M | 6.81M | 5.85M | 8.82M | 10.48M | 9.79M | 8.68M | 9.86M | 9.77M | 10.32M | 9.70M | 11.80M | 13.57M | 12.46M | 9.79M | 11.03M | 11.99M | 11.81M | 11.49M | 14.77M | 16.28M | 16.38M | 13.96M | 16.82M | 20.05M | 25.63M | 23.52M | 27.00M | 27.62M | 23.20M | 22.47M | 24.05M | 26.57M | 23.08M | 20.25M | 24.82M | 24.18M | 23.83M | 20.61M | 40.81M | 40.97M | 44.46M | 32.98M | 35.79M | 33.84M | 23.68M | 22.58M | 25.19M | 26.28M | 23.88M | 22.25M | 25.63M | 25.77M | 24.58M | 21.80M | 26.75M | 27.02M | 26.44M | 20.93M |
|
Current Assets
|
| | 212.17M | | 210.03M | 203.32M | 221.78M | 216.62M | 221.05M | 215.73M | 232.12M | 232.52M | 250.32M | 249.09M | 267.85M | 266.52M | 289.30M | 287.65M | 309.19M | 324.05M | 320.03M | 312.48M | 334.83M | 330.25M | 352.25M | 361.98M | 365.34M | 391.50M | 410.30M | 424.47M | 414.62M | 451.72M | 476.18M | 515.54M | 527.41M | 489.15M | 500.80M | 508.18M | 508.14M | 525.01M | 509.00M | 531.91M | 515.73M | 520.56M | 523.54M | 537.52M | 572.40M | 572.19M | 590.49M | 566.06M | 546.38M | 524.83M | 521.85M | 512.69M | 508.63M | 510.09M | 549.09M | 533.36M | 571.70M | 580.41M | 573.21M | 578.12M | 556.65M | 574.97M | 532.29M | 580.63M | 576.41M |
|
Property, Plant & Equipment (Net)
|
| | 4.39M | | 4.93M | 5.59M | 6.66M | 7.59M | 8.18M | 9.37M | 9.76M | 9.87M | 10.13M | 10.26M | 10.27M | 10.27M | 10.20M | 11.24M | 11.30M | 11.83M | 11.48M | 11.47M | 12.77M | 13.06M | 12.79M | 13.25M | 13.09M | 13.28M | 13.48M | 13.28M | 13.46M | 13.40M | 13.40M | 13.50M | 13.51M | 13.49M | 13.25M | 13.07M | 12.90M | 30.08M | 29.60M | 28.98M | 28.82M | 29.01M | 28.56M | 27.81M | 26.56M | 27.72M | 26.92M | 27.82M | 28.10M | 26.70M | 25.63M | 24.24M | 22.98M | 23.40M | 26.93M | 29.14M | 28.77M | 29.19M | 29.84M | 28.43M | 28.20M | 29.31M | 28.21M | 26.93M | 27.59M |
|
Long-Term Investments
|
| | 10.78M | | 11.24M | 12.51M | 12.08M | 12.95M | 13.46M | 12.39M | 13.78M | 15.54M | 15.79M | 17.11M | 17.83M | 19.25M | 19.76M | 21.24M | 22.20M | 23.00M | 24.00M | 24.20M | 24.74M | 24.29M | 24.98M | 23.91M | 25.39M | 25.66M | 26.36M | 26.33M | 24.12M | 25.08M | 26.33M | 27.39M | 28.89M | 29.44M | 30.70M | 32.95M | 29.11M | 31.81M | 34.06M | 34.38M | 37.25M | 30.01M | 37.22M | 40.97M | 46.83M | 46.98M | 50.43M | 50.71M | 46.69M | 39.01M | 32.32M | 31.63M | 33.49M | 34.31M | 37.02M | 36.41M | 40.81M | 44.27M | 46.04M | 48.65M | 49.64M | 46.83M | 51.55M | 55.39M | 55.91M |
|
Goodwill
|
| | 17.09M | | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 16.95M | 40.18M | 40.18M | 40.18M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 50.47M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 51.08M | 61.66M | 65.55M | 74.75M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 75.53M | 80.04M | 80.04M | 80.06M | 79.80M |
|
Intangibles
|
| | 8.86M | | 8.20M | 7.73M | 13.20M | 6.79M | 6.33M | 15.28M | 7.37M | 15.28M | 15.28M | 15.28M | 5.20M | 4.66M | 4.12M | 24.12M | 23.37M | 22.54M | 21.99M | 21.16M | 20.35M | 19.54M | 18.73M | 17.92M | 17.11M | 16.30M | 15.62M | 15.02M | 14.41M | 13.80M | 31.33M | 32.08M | 30.88M | 29.77M | 28.65M | 27.56M | 26.52M | 25.48M | 24.43M | 23.39M | 22.35M | 21.31M | 20.27M | 19.23M | 18.19M | 17.15M | 17.21M | 17.04M | 20.80M | 19.59M | 18.37M | 17.15M | 15.95M | 14.74M | 13.54M | 12.80M | 12.13M | 11.46M | 10.79M | 10.11M | 9.44M | 10.02M | 8.26M | 7.61M | 6.96M |
|
Goodwill & Intangibles
|
| | 25.95M | | 25.15M | 24.68M | 30.16M | 23.75M | 23.28M | 32.23M | 24.33M | 32.24M | 32.24M | 32.24M | 22.16M | 21.62M | 21.07M | 64.30M | 63.55M | 62.73M | 66.42M | 65.60M | 64.79M | 63.98M | 63.17M | 62.36M | 61.55M | 60.73M | 60.06M | 59.45M | 58.85M | 58.24M | 81.80M | 83.16M | 81.97M | 80.85M | 79.73M | 78.64M | 77.60M | 76.56M | 75.52M | 74.48M | 73.44M | 72.39M | 71.35M | 70.31M | 69.27M | 68.23M | 78.87M | 82.58M | 95.56M | 95.12M | 93.90M | 92.68M | 91.47M | 90.27M | 89.07M | 88.33M | 87.66M | 86.98M | 86.31M | 85.64M | 84.97M | 90.06M | 88.31M | 87.67M | 86.76M |
|
Long-Term Deferred Tax
|
| | 7.91M | | 8.99M | 10.04M | 8.11M | 8.43M | 9.09M | 8.47M | 8.18M | 9.03M | 9.92M | 10.74M | 11.21M | 11.54M | 12.54M | 13.16M | 13.27M | 13.65M | 14.38M | 25.05M | 27.23M | 27.91M | 30.04M | 10.64M | 12.57M | 8.66M | 9.21M | 9.20M | 9.82M | 9.56M | 9.24M | 9.20M | 7.50M | 7.80M | 7.75M | 7.97M | 20.55M | 20.18M | 19.98M | 19.73M | 20.36M | 30.64M | 34.15M | 38.27M | 35.55M | 35.89M | 36.12M | 35.78M | 31.54M | 32.94M | 33.45M | 34.06M | 30.84M | 27.98M | 28.20M | 32.89M | 35.23M | 35.43M | 38.92M | 36.49M | 38.17M | 39.51M | 53.12M | 21.81M | 18.47M |
|
Other Non-Current Assets
|
| | 0.07M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 1.27M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | | | | | | | | | | | | | | | | 0.81M | 0.76M | 0.71M | 1.81M | 1.66M | 24.70M | 4.50M | 5.61M | 4.09M | 6.09M | 3.64M | 3.52M | 5.58M |
|
Non-Current Assets
|
| | 53.72M | | 56.52M | 58.95M | 56.16M | 57.69M | 57.84M | 57.58M | 57.57M | 62.45M | 62.10M | 63.74M | 63.34M | 65.86M | 66.11M | 112.56M | 116.15M | 117.09M | 121.19M | 129.72M | 134.75M | 132.00M | 134.48M | 112.82M | 115.61M | 111.59M | 112.25M | 112.36M | 113.82M | 113.39M | 139.56M | 146.00M | 148.60M | 171.65M | 170.08M | 179.79M | 184.47M | 197.92M | 201.13M | 194.45M | 206.86M | 211.52M | 213.15M | 216.81M | 212.63M | 210.62M | 227.50M | 227.54M | 233.51M | 221.69M | 218.21M | 209.47M | 212.20M | 209.05M | 212.67M | 217.35M | 218.96M | 223.47M | 226.49M | 227.72M | 246.12M | 248.00M | 269.91M | 223.67M | 217.84M |
|
Assets
|
| | 265.89M | | 266.55M | 262.27M | 277.93M | 274.31M | 278.89M | 273.31M | 289.69M | 294.96M | 312.42M | 312.84M | 331.18M | 332.38M | 355.41M | 400.21M | 425.34M | 441.14M | 441.22M | 442.21M | 469.58M | 462.25M | 486.73M | 474.80M | 480.95M | 503.10M | 522.55M | 536.82M | 528.45M | 565.11M | 615.75M | 661.54M | 676.00M | 660.81M | 670.88M | 687.97M | 692.60M | 722.92M | 710.13M | 726.36M | 722.59M | 732.08M | 736.69M | 754.33M | 785.03M | 782.81M | 817.99M | 793.60M | 779.89M | 746.52M | 740.06M | 722.16M | 720.84M | 719.13M | 761.76M | 750.72M | 790.65M | 803.88M | 799.70M | 805.84M | 802.77M | 822.96M | 802.20M | 804.30M | 794.25M |
|
Accounts Payables
|
| | 9.13M | | 7.74M | 7.64M | 11.43M | 12.03M | 9.68M | 10.03M | 10.65M | 21.96M | 20.86M | 25.68M | 22.81M | 30.64M | 31.24M | 36.65M | 43.68M | 47.98M | 47.28M | 48.35M | 43.55M | 42.64M | 35.63M | 37.98M | 41.47M | 39.77M | 44.86M | 39.53M | 42.91M | 47.95M | 69.20M | 62.32M | 74.46M | 70.62M | 69.27M | 75.54M | 61.47M | 60.25M | 59.29M | 59.35M | 54.42M | 60.79M | 59.37M | 53.94M | 52.24M | 47.75M | 51.34M | 50.49M | 64.42M | 64.04M | 66.47M | 67.47M | 68.30M | 64.35M | 65.62M | 70.58M | 83.22M | 72.92M | 72.22M | 76.64M | 81.15M | 78.77M | 77.90M | 81.72M | 77.38M |
|
Payables
|
| | 9.13M | | 7.74M | 7.64M | 11.43M | 12.03M | 9.68M | 10.03M | 10.65M | 21.96M | 20.86M | 25.68M | 22.81M | 30.64M | 31.24M | 36.65M | 43.68M | 47.98M | 47.28M | 48.35M | 43.55M | 42.64M | 35.63M | 37.98M | 41.47M | 39.77M | 44.86M | 39.53M | 42.91M | 47.95M | 69.20M | 62.32M | 74.46M | 70.62M | 69.27M | 75.54M | 61.47M | 60.25M | 59.29M | 59.35M | 54.42M | 60.79M | 59.37M | 53.94M | 52.24M | 47.75M | 51.34M | 50.49M | 64.42M | 64.04M | 66.47M | 67.47M | 68.30M | 64.35M | 65.62M | 70.58M | 83.22M | 72.92M | 72.22M | 76.64M | 81.15M | 78.77M | 77.90M | 81.72M | 77.38M |
|
Accumulated Expenses
|
| | 17.65M | | 16.19M | 8.49M | 21.43M | 14.12M | 19.95M | 12.03M | 26.83M | 13.34M | 26.39M | 16.47M | 32.00M | 15.53M | 28.82M | 18.87M | 37.16M | 45.55M | 32.54M | 24.40M | 47.70M | 25.37M | 41.52M | 28.18M | 19.74M | 34.06M | 25.30M | 37.85M | 23.57M | 34.33M | 23.98M | 48.79M | 32.14M | 48.04M | 27.42M | 52.62M | 35.20M | 51.36M | 30.22M | 54.09M | 36.41M | 29.76M | 50.49M | 25.78M | 70.61M | 37.69M | 58.35M | 42.35M | 68.66M | 42.16M | 61.57M | 45.85M | 53.10M | 23.97M | 39.22M | 25.16M | 56.14M | 38.34M | 57.01M | 42.33M | 51.58M | 45.97M | 66.23M | 50.43M | 31.40M |
|
Other Accumulated Expenses
|
| | 3.06M | | 2.86M | 1.84M | 1.99M | 1.49M | 1.42M | 1.64M | 1.66M | 1.50M | 2.13M | 2.26M | 3.53M | 2.80M | 3.08M | 3.17M | 8.53M | 3.28M | 2.61M | 18.14M | 3.86M | 7.25M | 7.23M | 6.74M | 3.12M | 2.89M | 2.63M | 2.77M | 4.40M | 3.12M | 3.32M | 3.67M | 4.56M | 3.12M | 3.50M | 4.09M | 8.89M | 10.74M | 9.50M | 10.41M | 16.49M | 11.44M | 13.90M | 12.64M | 17.80M | 30.85M | 40.97M | 36.84M | 26.74M | 26.50M | 14.82M | 16.03M | 17.84M | 17.09M | 17.13M | 20.21M | 21.18M | 21.93M | 22.99M | 25.56M | 26.28M | 36.59M | 41.77M | 37.53M | 37.22M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 25.00M | 25.00M | 35.00M | 40.00M | 45.00M | 25.00M | 40.00M | 30.00M | 25.00M | | | | | |
|
Current Taxes
|
| | 0.04M | | 0.44M | 0.21M | | 0.68M | 0.19M | | | 2.65M | 3.33M | 3.20M | 1.91M | | 4.48M | 6.27M | 1.88M | | 5.38M | 0.66M | | 6.18M | 11.60M | | 3.21M | | 9.20M | 9.33M | 7.69M | 8.40M | 12.47M | 10.78M | 15.38M | 0.94M | | | 7.14M | 1.41M | | 3.07M | 8.07M | 10.55M | 20.92M | 25.50M | | 7.91M | 2.60M | | | | | | | | 1.36M | 1.27M | 7.20M | 11.76M | 4.28M | 4.50M | 8.39M | 9.60M | 1.39M | | |
|
Curent Deferred Tax Liability
|
| | | | | | 0.60M | 0.50M | 0.09M | 0.19M | 0.95M | 0.91M | 0.38M | 0.63M | 0.57M | 1.22M | 0.54M | 0.15M | | 1.11M | 0.25M | | | | | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 34.72M | | 32.54M | 24.22M | 40.53M | 34.45M | 37.20M | 29.75M | 45.39M | 46.13M | 59.44M | 54.98M | 67.66M | 56.97M | 75.27M | 72.47M | 99.10M | 105.79M | 96.14M | 105.24M | 117.96M | 99.97M | 113.89M | 92.84M | 96.06M | 102.60M | 108.86M | 115.67M | 100.87M | 117.66M | 146.94M | 175.38M | 184.17M | 171.64M | 164.39M | 166.37M | 163.39M | 175.48M | 151.39M | 160.01M | 148.65M | 186.28M | 169.50M | 134.30M | 162.26M | 146.91M | 176.62M | 153.85M | 191.12M | 174.30M | 183.93M | 181.82M | 189.01M | 162.16M | 189.66M | 187.77M | 216.93M | 209.38M | 209.48M | 197.20M | 192.55M | 198.75M | 213.93M | 195.64M | 170.38M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.18M | 25.00M | 35.38M | 26.00M | 40.51M | 9.96M | 30.00M | 30.00M | 30.00M | 10.00M | 10.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 11.10M | | 11.48M | 12.84M | 12.48M | 13.09M | 13.73M | 12.79M | 14.22M | 15.72M | 16.13M | 17.59M | 18.24M | 19.39M | 20.03M | 21.67M | 22.77M | 23.21M | 24.39M | 24.70M | 25.28M | 24.49M | 25.25M | 24.31M | 25.92M | 25.76M | 26.80M | 26.84M | 24.65M | 26.39M | 26.66M | 27.89M | 29.43M | 29.59M | 30.89M | 33.24M | 29.53M | 31.91M | 34.19M | 34.72M | 37.62M | 30.10M | 37.21M | 41.05M | 46.83M | 46.88M | 50.41M | 50.75M | 46.89M | 39.16M | 32.79M | 31.81M | 33.76M | 34.26M | 37.17M | 36.69M | 41.19M | 44.27M | 46.20M | 48.91M | 50.01M | 46.77M | 51.70M | 55.65M | 56.28M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 23.30M | 23.30M | 23.30M | 23.30M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 12.08M | 11.64M | 11.65M | 12.24M | 17.50M | 16.96M | 11.36M | 18.41M | 17.79M | 18.21M | 11.30M | 16.61M | 15.70M | 14.19M | 8.10M | 14.05M | 17.60M | 18.87M | 11.23M | 18.16M | 18.61M | 17.07M | 8.03M | 16.48M | 15.35M | 13.86M | 15.02M |
|
Other Non-Current Liabilities
|
| | 11.30M | | 12.38M | 14.07M | 11.85M | 13.15M | 13.71M | 13.68M | 12.36M | 13.48M | 14.80M | 15.75M | 15.71M | 15.81M | 16.59M | 17.20M | 18.32M | 18.34M | 18.84M | 43.38M | 50.51M | 52.72M | 56.71M | 60.53M | 62.51M | 61.78M | 64.16M | 63.21M | 64.08M | 64.58M | 66.08M | 67.82M | 62.45M | 65.22M | 67.46M | 68.78M | 58.90M | 60.68M | 62.81M | 64.70M | 64.37M | 65.27M | 68.21M | 70.30M | 60.82M | 60.35M | 62.01M | 63.13M | 65.08M | 67.13M | 69.23M | 69.71M | 65.54M | 67.10M | 68.92M | 69.75M | 61.70M | 62.80M | 61.21M | 61.52M | 51.87M | 53.26M | 50.83M | 49.14M | 46.14M |
|
Total Non-Current Liabilities
|
| | 45.82M | | 44.02M | 37.05M | 53.01M | 47.55M | 50.93M | 42.54M | 59.61M | 61.86M | 75.57M | 72.57M | 85.90M | 76.36M | 95.30M | 94.14M | 121.87M | 129.00M | 120.53M | 129.95M | 143.24M | 409.50M | 430.02M | 414.06M | 121.98M | 440.21M | 456.72M | 472.30M | 125.52M | 500.37M | 548.91M | 592.88M | 213.60M | 201.24M | 195.28M | 199.61M | 192.92M | 219.69M | 197.67M | 206.36M | 197.92M | 228.63M | 218.79M | 219.28M | 253.94M | 229.36M | 267.69M | 250.26M | 269.63M | 232.75M | 232.98M | 230.38M | 237.02M | 220.37M | 251.50M | 239.23M | 272.34M | 266.50M | 267.07M | 255.57M | 250.98M | 255.51M | 274.33M | 259.16M | 237.90M |
|
Total Liabilities
|
| | 57.12M | | 56.40M | 51.13M | 64.86M | 60.69M | 64.65M | 56.22M | 71.97M | 75.34M | 90.37M | 88.32M | 101.61M | 92.17M | 111.89M | 111.34M | 140.20M | 147.35M | 139.37M | 173.33M | 193.75M | 462.22M | 486.73M | 474.59M | 184.49M | 502.00M | 520.87M | 535.51M | 189.60M | 564.95M | 614.98M | 660.70M | 276.05M | 266.46M | 262.74M | 268.39M | 251.82M | 280.38M | 260.48M | 271.06M | 262.29M | 293.90M | 287.00M | 289.58M | 314.75M | 289.71M | 329.69M | 313.40M | 334.72M | 299.88M | 302.21M | 300.09M | 302.56M | 287.47M | 320.42M | 308.98M | 334.04M | 329.30M | 328.28M | 317.09M | 302.85M | 308.76M | 325.16M | 308.30M | 284.04M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.18M | 25.00M | 35.38M | 26.00M | 40.51M | 9.96M | 30.00M | 30.00M | 30.00M | 10.00M | 10.00M | 50.00M | | | | | | | | 10.00M | 10.00M | 25.00M | 25.00M | 35.00M | 40.00M | 45.00M | 25.00M | 40.00M | 30.00M | 25.00M | | | | | |
|
Common Equity
|
| | 208.77M | | 210.16M | 211.14M | 213.08M | 213.62M | 214.24M | 217.10M | 217.73M | 219.62M | 222.06M | 224.52M | 229.57M | 240.21M | 243.52M | 288.87M | 285.14M | 293.79M | 301.85M | 268.88M | 275.83M | 0.03M | 0.01M | 0.21M | 296.46M | 1.10M | 1.68M | 1.31M | 338.84M | 0.16M | 0.76M | 0.84M | 399.95M | 394.34M | 408.13M | 419.58M | 440.78M | 442.55M | 449.65M | 455.30M | 460.31M | 438.18M | 449.69M | 464.75M | 470.28M | 493.10M | 488.30M | 480.20M | 445.17M | 446.64M | 437.85M | 422.08M | 418.28M | 431.67M | 441.34M | 441.73M | 456.62M | 474.58M | 471.42M | 488.75M | 499.93M | 514.20M | 477.04M | 496.00M | 510.21M |
|
Shareholder's Equity
|
| | 208.77M | | 210.16M | 211.14M | 213.08M | 213.62M | 214.24M | 217.10M | 217.73M | 219.62M | 222.06M | 224.52M | 229.57M | 240.21M | 243.52M | 288.87M | 285.14M | 293.79M | 301.85M | 268.88M | 275.83M | 0.03M | 0.01M | 0.21M | 296.46M | 1.10M | 1.68M | 1.31M | 338.84M | 0.16M | 0.76M | 0.84M | 399.95M | 394.34M | 408.13M | 419.58M | 440.78M | 442.55M | 449.65M | 455.30M | 460.31M | 438.18M | 449.69M | 464.75M | 470.28M | 493.10M | 488.30M | 480.20M | 445.17M | 446.64M | 437.85M | 422.08M | 418.28M | 431.67M | 441.34M | 441.73M | 456.62M | 474.58M | 471.42M | 488.75M | 499.93M | 514.20M | 477.04M | 496.00M | 510.21M |
|
Liabilities and Shareholders Equity
|
| | 265.89M | | 266.55M | 262.27M | 277.93M | 274.31M | 278.89M | 273.31M | 289.69M | 294.96M | 312.42M | 312.84M | 331.18M | 332.38M | 355.41M | 400.21M | 425.34M | 441.14M | 441.22M | 442.21M | 469.58M | 462.25M | 486.73M | 474.80M | 480.95M | 503.10M | 522.55M | 536.82M | 528.45M | 565.11M | 615.75M | 661.54M | 676.00M | 660.81M | 670.88M | 687.97M | 692.60M | 722.92M | 710.13M | 726.36M | 722.59M | 732.08M | 736.69M | 754.33M | 785.03M | 782.81M | 817.99M | 793.60M | 779.89M | 746.52M | 740.06M | 722.16M | 720.84M | 719.13M | 761.76M | 750.72M | 790.65M | 803.88M | 799.70M | 805.84M | 802.77M | 822.96M | 802.20M | 804.30M | 794.25M |
|
Treasury Shares
|
| | 3.32M | | 2.13M | 2.12M | 3.14M | 3.00M | 2.98M | 2.69M | 2.68M | 2.65M | 2.62M | 2.21M | 1.98M | 1.90M | 1.90M | 1.90M | 1.89M | 1.83M | 1.83M | 1.83M | 1.82M | 1.76M | 1.76M | 1.76M | 1.76M | 1.70M | 1.70M | 1.68M | 1.60M | 1.54M | 1.53M | 1.52M | 1.52M | 1.47M | 1.47M | 1.47M | 1.47M | 1.41M | 1.41M | 1.41M | 1.41M | 1.31M | 1.31M | 1.31M | 1.31M | 1.24M | 1.30M | 1.43M | 2.24M | 2.12M | 2.11M | 2.07M | 2.24M | 2.13M | 2.13M | 2.48M | 1.00M | 2.89M | 3.15M | 3.24M | 0.40M | 3.89M | 4.41M | 6.15M | 4.00M |
|
Retained Earnings
|
| | 135.84M | | 133.09M | 132.13M | 130.99M | 128.36M | 127.69M | 127.09M | 126.92M | 124.65M | 125.02M | 125.47M | 0.13M | 130.58M | 132.00M | 133.96M | 0.05M | 130.03M | 131.76M | 97.24M | 100.24M | 103.10M | 106.63M | 110.79M | 106.89M | 112.35M | 117.82M | 124.13M | 130.94M | 139.33M | 148.13M | 157.68M | 163.86M | 149.74M | 161.27M | 173.03M | 190.09M | 184.59M | 188.03M | 191.51M | 195.46M | 168.40M | 176.27M | 188.58M | -10.20M | 210.02M | 203.79M | 197.55M | -7.50M | 179.43M | 170.27M | 154.50M | 146.60M | 167.19M | 175.79M | 170.30M | 185.01M | 200.38M | 198.59M | 212.63M | 224.56M | 241.84M | 209.47M | 252.42M | 283.67M |