|
Cash & Equivalents
|
83.83M | 76.31M | 84.89M | 63.11M | 47.86M | 71.79M | 85.93M | 30.37M | 34.41M | 34.63M | 49.38M | 59.22M | 64.30M | 76.76M | 84.93M | 84.54M | 77.02M | 67.23M | 53.33M | 33.18M | 27.14M | 19.99M | 16.56M | 9.61M | 12.90M | 6.88M | 46.01M | 43.64M | 13.07M | 11.40M | 8.40M | 22.85M | 20.21M | 10.38M | 20.88M | 20.94M | 39.00M | 31.74M | 28.71M | 36.44M | 31.79M | 33.56M | 26.50M | 11.91M | 16.04M | 15.13M | 9.65M | 10.57M | 6.91M | 10.36M | 13.12M | 13.36M | 13.29M | 18.36M | 11.46M | 10.97M | 5.94M | 9.93M | 8.98M | 4.76M | 6.51M |
|
Cash & Current Investments
|
83.83M | 76.31M | 84.89M | 63.11M | 47.86M | 71.79M | 85.93M | 30.37M | 34.41M | 34.63M | 49.38M | 59.22M | 64.30M | 76.76M | 84.93M | 84.54M | 77.02M | 67.23M | 53.33M | 33.18M | 27.14M | 19.99M | 16.56M | 9.61M | 12.90M | 6.88M | 46.01M | 43.64M | 13.07M | 11.40M | 8.40M | 22.85M | 20.21M | 10.38M | 20.88M | 20.94M | 39.00M | 31.74M | 28.71M | 36.44M | 31.79M | 33.56M | 26.50M | 11.91M | 16.04M | 15.13M | 9.65M | 10.57M | 6.91M | 10.36M | 13.12M | 13.36M | 13.29M | 18.36M | 11.46M | 10.97M | 5.94M | 9.93M | 8.98M | 4.76M | 6.51M |
|
Receivables - Net
|
| | 151.01M | | 147.17M | 147.63M | 154.33M | 133.76M | 129.59M | 140.09M | 127.75M | 126.58M | 131.50M | 113.96M | 120.12M | 110.18M | 114.94M | 107.87M | 125.30M | 110.41M | 105.72M | 112.56M | 103.76M | 93.14M | 75.58M | 77.78M | 88.81M | 77.89M | 81.44M | 90.69M | 81.40M | 51.07M | 52.14M | 51.20M | 54.24M | 47.26M | 40.78M | 40.58M | 36.43M | 38.61M | 46.01M | 36.02M | 45.41M | 47.73M | 52.57M | 49.20M | 49.03M | 44.89M | 45.42M | 39.70M | 37.24M | 36.09M | 33.30M | 34.31M | 32.78M | 30.56M | 33.27M | 31.65M | 29.59M | 34.42M | 30.21M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 2.65M | 2.85M | 2.36M | 1.60M | 1.23M | 0.99M | 0.35M | 0.65M | 0.40M | 5.51M | 0.33M | 0.34M | 0.33M | 8.13M | 7.07M | 5.16M | 6.62M | 0.31M | 6.91M | 8.23M | 10.35M | 0.26M | 0.22M | 0.20M | 8.95M | 7.85M | 0.29M | 5.95M | 6.99M |
|
Receivables
|
| | 151.01M | | 147.17M | 147.63M | 154.33M | 133.76M | 129.59M | 140.09M | 127.75M | 126.58M | 131.50M | 113.96M | 120.12M | 110.18M | 114.94M | 107.87M | 125.30M | 110.41M | 105.72M | 112.56M | 103.76M | 93.14M | 75.58M | 77.78M | 88.81M | 77.89M | 81.44M | 90.69M | 81.40M | 56.62M | 54.79M | 54.05M | 56.60M | 48.86M | 42.01M | 41.56M | 36.78M | 39.26M | 46.41M | 41.53M | 45.73M | 48.07M | 52.91M | 57.33M | 56.10M | 50.05M | 52.04M | 40.01M | 44.15M | 44.33M | 43.65M | 34.57M | 33.00M | 30.76M | 42.23M | 39.50M | 29.88M | 40.37M | 37.20M |
|
Inventory
|
| | 7.32M | | 7.58M | 6.96M | 5.68M | 6.11M | 5.88M | 6.14M | 0.78M | 4.97M | 4.35M | 1.25M | 1.29M | 1.32M | 1.47M | 1.54M | 1.24M | 1.23M | 1.09M | 1.25M | 0.96M | 1.12M | 1.24M | 1.02M | 0.84M | 0.87M | 0.78M | 0.80M | 0.59M | 0.47M | 0.46M | 0.53M | 0.45M | 0.39M | 0.41M | 0.41M | 0.41M | 0.38M | 0.05M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 8.91M | | 6.50M | 6.77M | 9.59M | 7.59M | 7.60M | 7.65M | 8.18M | 7.05M | 8.21M | 8.08M | 7.70M | 6.03M | 5.90M | 4.94M | 5.08M | 4.83M | 3.96M | 4.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.94M | | 9.94M | 9.04M | 8.78M | 10.38M | 9.33M | 8.70M | 8.44M | 10.85M | 9.84M | 9.29M | 8.53M | 10.32M | 10.35M | 9.19M | 9.00M | 9.99M | 9.36M | 10.19M | 7.91M | 11.63M | 7.43M | 5.74M | 5.94M | 7.18M | 6.21M | 5.37M | 5.04M | 6.05M | 4.34M | 4.87M | 20.44M | 15.65M | 3.63M | 2.90M | 4.11M | 3.41M | 2.85M | 2.26M | 3.99M | 3.03M | 2.44M | 1.95M | 2.61M | 11.07M | 10.96M | 2.18M | 3.38M | 3.34M | 2.72M | 1.92M | 2.22M | 2.33M | 2.12M | 1.51M | 2.14M | 2.72M | 2.02M |
|
Current Assets
|
| | 268.46M | | 227.50M | 248.45M | 271.64M | 195.71M | 195.83M | 205.52M | 205.01M | 222.40M | 227.99M | 223.10M | 239.31M | 224.22M | 220.10M | 201.18M | 201.42M | 168.09M | 161.41M | 160.84M | 307.02M | 125.46M | 274.64M | 267.94M | 149.43M | 133.16M | 114.15M | 121.52M | 103.21M | 101.41M | 96.50M | 87.14M | 104.99M | 92.86M | 87.55M | 78.79M | 82.64M | 93.51M | 91.64M | 86.24M | 83.89M | 82.47M | 82.48M | 75.38M | 79.85M | 83.88M | 80.62M | 66.31M | 62.18M | 63.95M | 62.20M | 65.21M | 57.77M | 55.04M | 53.82M | 53.61M | 53.72M | 50.00M | 48.70M |
|
Buildings
|
| | 37.38M | | | | 34.22M | | | | 19.71M | | | | 16.19M | | | | 17.11M | | | | 16.63M | | | | 18.67M | | | | 16.82M | | | | 15.74M | | | | | | | 8.88M | | | | 6.43M | | | | 4.39M | | | | 4.63M | | | | 4.55M | | | |
|
Construction in Progress
|
| | 2.69M | | | | 3.17M | | | | 5.43M | | | | 3.35M | | | | 2.39M | | | | 1.01M | | | | 0.60M | | | | 4.00M | | | | 0.65M | | | | | | | 0.32M | | | | 2.69M | | | | 8.95M | | | | 1.84M | | | | 1.91M | | | |
|
Land & Improvements
|
| | 3.33M | | | | 2.29M | | | | 0.58M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 72.66M | | 73.38M | 73.11M | 68.89M | 68.95M | 65.50M | 63.53M | 44.09M | 57.65M | 57.89M | 41.39M | 40.71M | 39.43M | 37.99M | 36.01M | 36.91M | 36.39M | 35.37M | 34.12M | 28.14M | 35.16M | 27.83M | 25.91M | 23.92M | 22.11M | 21.63M | 21.08M | 21.79M | 20.00M | 18.76M | 13.63M | 13.59M | 11.66M | 9.95M | 8.78M | 7.87M | 5.97M | 5.08M | 5.88M | 5.95M | 6.03M | 7.14M | 7.75M | 8.58M | 9.33M | 10.92M | 10.52M | 10.10M | 9.73M | 9.28M | 8.86M | 8.41M | 8.43M | 9.31M | 8.96M | 8.53M | 7.95M | 7.90M |
|
Goodwill
|
| | 565.65M | | 565.65M | 565.65M | 565.65M | 565.65M | 408.71M | 408.71M | 408.71M | 408.71M | 408.71M | 398.16M | 398.16M | 398.16M | 398.16M | 398.16M | 248.89M | 440.01M | 428.91M | 218.97M | 69.70M | 222.45M | 73.18M | 73.18M | 34.51M | 34.51M | 34.51M | 34.51M | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 2.40M | 2.43M | 1.93M | 1.93M | 1.93M | 1.93M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Intangibles
|
| | 5.00M | | 15.37M | 15.20M | 5.00M | 14.79M | 6.18M | 5.98M | 5.00M | 5.20M | 5.15M | 2.34M | | 2.30M | 2.29M | 2.28M | 2.28M | 7.01M | 4.54M | 4.33M | 4.12M | 3.92M | 3.71M | 3.51M | 3.30M | 3.10M | 2.93M | 2.76M | 2.59M | | | | | | | | | | | | | | | | | | | 3.54M | 3.36M | 3.18M | 3.00M | 2.82M | 2.64M | 2.46M | 2.28M | 0.56M | 0.51M | 0.47M | 0.42M |
|
Goodwill & Intangibles
|
| | 570.65M | | 581.02M | 580.85M | 570.65M | 580.44M | 414.90M | 414.69M | 413.71M | 413.92M | 413.86M | 400.51M | 398.16M | 400.46M | 400.45M | 400.45M | 251.17M | 447.02M | 433.44M | 223.30M | 73.82M | 226.37M | 76.89M | 76.69M | 37.81M | 37.61M | 37.44M | 37.27M | 2.59M | | | | | | | | | | | | | | | | | | | 5.94M | 5.76M | 5.58M | 5.43M | 4.75M | 4.57M | 4.39M | 4.21M | 0.86M | 0.81M | 0.76M | 0.71M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.31M | 16.08M | 15.94M | 15.82M | 17.27M | 17.11M | 17.13M | 17.13M | 15.18M | 15.14M | 15.13M | 15.10M |
|
Other Non-Current Assets
|
| | 4.32M | | 4.00M | 4.63M | 4.64M | 5.59M | 5.46M | 4.79M | 49.00M | 5.02M | 5.69M | 5.00M | 5.05M | 4.79M | 3.97M | 3.56M | 5.41M | 3.57M | 3.38M | 3.55M | 169.40M | 7.43M | 168.95M | 169.02M | 2.27M | 2.84M | 2.98M | 2.88M | 3.23M | 4.16M | 4.72M | 5.32M | 6.59M | 5.59M | 4.61M | 3.90M | 5.25M | 6.35M | 3.53M | 4.15M | 2.83M | 3.22M | 2.65M | 3.22M | 2.56M | 2.34M | 2.33M | 23.98M | 23.41M | 22.96M | 22.57M | 23.27M | 22.75M | 22.37M | 22.07M | 16.75M | 16.61M | 16.40M | 16.38M |
|
Non-Current Assets
|
| | 658.42M | | 658.40M | 658.59M | 68.89M | 654.99M | 485.85M | 483.02M | 61.97M | 476.58M | 477.44M | 446.90M | 446.23M | 444.68M | 442.41M | 440.02M | 442.76M | 486.98M | 472.20M | 260.98M | 107.39M | 268.96M | 111.78M | 110.85M | 64.01M | 62.56M | 62.05M | 61.22M | 27.61M | 24.15M | 23.49M | 18.95M | 20.18M | 40.72M | 38.70M | 33.36M | 31.57M | 25.67M | 23.02M | 33.26M | 32.97M | 31.23M | 29.99M | 32.49M | 31.26M | 30.28M | 30.51M | 53.67M | 52.70M | 50.71M | 48.62M | 57.54M | 55.67M | 54.70M | 54.30M | 48.17M | 46.87M | 45.02M | 44.01M |
|
Assets
|
| | 926.88M | | 885.90M | 907.03M | 932.51M | 850.70M | 681.69M | 688.53M | 706.21M | 698.98M | 705.43M | 670.01M | 685.54M | 668.89M | 662.51M | 641.20M | 644.18M | 655.06M | 633.61M | 421.81M | 414.41M | 394.42M | 386.42M | 378.78M | 213.44M | 195.72M | 176.20M | 182.74M | 130.81M | 125.56M | 119.98M | 106.09M | 125.17M | 133.58M | 126.25M | 112.15M | 114.20M | 119.18M | 114.66M | 119.50M | 116.86M | 113.70M | 112.46M | 107.86M | 111.11M | 114.16M | 111.13M | 119.98M | 114.88M | 114.66M | 110.81M | 122.76M | 113.44M | 109.73M | 108.13M | 101.78M | 100.58M | 95.02M | 92.71M |
|
Accounts Payables
|
| | 56.09M | | 45.98M | 42.83M | 45.59M | 39.25M | 36.03M | 38.68M | 38.09M | 41.51M | 41.36M | 35.79M | 36.76M | 36.88M | 37.13M | 32.97M | 36.48M | 38.16M | 35.91M | 39.36M | 36.62M | 28.08M | 32.99M | 38.12M | 45.56M | 39.54M | 37.51M | 42.46M | 36.13M | 26.60M | 32.80M | 31.20M | 31.05M | 25.60M | 19.16M | 18.13M | 16.67M | 17.57M | 17.63M | 16.29M | 16.14M | 16.98M | 16.55M | 16.13M | 19.65M | 17.44M | 20.79M | 22.46M | 20.00M | 17.89M | 18.55M | 23.18M | 15.99M | 20.25M | 20.88M | 21.83M | 21.97M | 18.61M | 18.10M |
|
Notes Payables
|
| | | | | | 15.76M | | | 14.12M | 19.89M | 15.11M | 19.04M | 18.19M | 23.88M | 21.78M | 20.23M | 16.56M | 17.12M | 15.90M | 13.73M | 15.38M | 12.51M | 13.94M | 12.38M | 9.86M | 7.99M | 7.50M | 7.09M | 6.96M | 11.44M | 8.48M | 5.70M | 4.70M | 6.73M | 5.07M | 8.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 56.09M | | 45.98M | 42.83M | 61.35M | 39.25M | 36.03M | 52.80M | 57.98M | 56.62M | 60.40M | 53.97M | 60.63M | 58.66M | 57.35M | 49.52M | 53.60M | 54.06M | 49.64M | 54.75M | 49.13M | 42.02M | 45.37M | 47.98M | 53.55M | 47.05M | 44.60M | 49.42M | 47.57M | 35.08M | 38.50M | 35.90M | 37.78M | 30.67M | 27.21M | 18.13M | 16.67M | 17.57M | 17.63M | 16.29M | 16.14M | 16.98M | 16.55M | 16.13M | 19.65M | 17.44M | 20.79M | 22.46M | 20.00M | 17.89M | 18.55M | 23.18M | 15.99M | 20.25M | 20.88M | 21.83M | 21.97M | 18.61M | 18.10M |
|
Accumulated Expenses
|
| | 24.78M | | 18.56M | 18.85M | 21.94M | 13.71M | 16.02M | 15.60M | 13.42M | 13.44M | 16.08M | 15.17M | 16.25M | 12.75M | 13.13M | 12.12M | 9.77M | 10.84M | 10.74M | 10.58M | 7.42M | 9.73M | 9.48M | 10.38M | 9.99M | 10.06M | 8.21M | 10.33M | 10.60M | 7.45M | 5.56M | 7.08M | 6.78M | 6.00M | 5.27M | 5.51M | 4.45M | 4.63M | 5.08M | 5.25M | 6.81M | 8.12M | 6.26M | 7.03M | 4.27M | 4.86M | 5.26M | 6.68M | 3.44M | 5.57M | 4.94M | 5.62M | 4.75M | 4.41M | 4.48M | 3.21M | 3.57M | 3.73M | 3.83M |
|
Other Accumulated Expenses
|
| | 28.02M | | 21.46M | 21.11M | 10.01M | 20.30M | 21.84M | 10.22M | 8.41M | 8.29M | 9.77M | 7.92M | 8.98M | 6.41M | 6.14M | 5.93M | 6.43M | 4.62M | 4.66M | 4.63M | 6.34M | 4.23M | 4.67M | 5.20M | 4.19M | 4.11M | 4.47M | 4.22M | 3.73M | 3.76M | 3.27M | 3.46M | 3.56M | 3.25M | 3.51M | 2.98M | 2.53M | 2.71M | 2.92M | 2.90M | 2.95M | 2.68M | 2.54M | 2.29M | 2.90M | 3.13M | 2.93M | 2.86M | 2.92M | 2.68M | 2.65M | 9.49M | 9.58M | 2.81M | 3.00M | 3.15M | 2.53M | 1.91M | 4.31M |
|
Short term Debt
|
| | 133.00M | | 165.50M | 71.66M | 69.19M | 10.72M | 12.25M | 12.25M | 12.25M | 12.25M | 12.25M | 13.78M | 15.31M | 16.84M | 18.38M | 18.38M | 18.38M | 18.38M | 18.38M | 75.91M | 3.00M | 4.12M | 69.74M | 61.15M | | | | | | | | | | | | | | 5.00M | 6.68M | 4.93M | 8.73M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.61M | 8.05M | 8.53M | 7.28M | 6.80M | 6.66M | 7.13M | 6.87M | 6.62M | 6.55M | 5.79M | 5.31M | 5.17M | 5.75M | 5.93M | 5.90M | 5.45M | 4.82M | 4.52M | 4.13M | 3.76M | 3.74M | 3.90M | 3.72M | 3.52M |
|
Current Taxes
|
| | 2.25M | | 1.24M | 0.83M | 4.59M | 1.84M | | 1.21M | 1.52M | 1.99M | 0.69M | 0.05M | 3.41M | 0.89M | 0.89M | 1.50M | 2.46M | 1.21M | 0.95M | 1.39M | 1.25M | 0.82M | 0.82M | 1.30M | 30.44M | 26.08M | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 36.83M | | 38.44M | 35.95M | 36.58M | 35.84M | 33.01M | 33.76M | 36.32M | 35.38M | 34.87M | 32.56M | 36.26M | 35.93M | 35.62M | 30.50M | 33.63M | 31.58M | 30.91M | 27.64M | 6.24M | 25.46M | 5.25M | 6.37M | 6.50M | 6.17M | 6.16M | 6.89M | 5.34M | 6.56M | 6.75M | 6.45M | 6.03M | 6.40M | 5.23M | 4.29M | 3.90M | 5.89M | 5.95M | 4.66M | 5.20M | 5.96M | 4.98M | 3.94M | 5.82M | 6.16M | 7.04M | 4.59M | 4.66M | 6.70M | 5.68M | 3.19M | 3.71M | 3.48M | 3.40M | 1.59M | 2.48M | 1.81M | 2.46M |
|
Total Current Liabilities
|
| | 280.96M | | 291.18M | 191.22M | 203.65M | 121.66M | 119.16M | 125.83M | 129.91M | 127.97M | 134.06M | 123.46M | 140.84M | 131.47M | 131.51M | 117.95M | 124.27M | 120.70M | 115.27M | 174.90M | 98.13M | 86.38M | 159.02M | 155.22M | 104.67M | 93.47M | 63.44M | 71.52M | 67.25M | 52.85M | 54.09M | 52.88M | 54.16M | 54.77M | 49.83M | 44.96M | 44.35M | 52.72M | 50.04M | 47.19M | 53.06M | 46.62M | 42.39M | 42.44M | 44.60M | 41.65M | 45.78M | 43.57M | 38.27M | 40.41M | 38.72M | 48.11M | 40.16M | 36.40M | 36.94M | 35.14M | 36.09M | 31.22M | 32.99M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.07M | 0.38M | 0.35M | 0.62M | 0.58M | 0.54M | 0.50M |
|
Non-Current Debt
|
| | 60.00M | | | 113.31M | 110.25M | 107.19M | 104.12M | 101.06M | 98.00M | 94.94M | 91.88M | 87.28M | 82.69M | 78.09M | 73.50M | 68.91M | 64.31M | 59.72M | 55.12M | | 74.11M | 74.72M | | | | | 12.12M | 12.00M | | | | | 14.20M | 18.70M | 18.70M | 18.70M | 18.70M | 22.20M | 20.42M | 22.17M | 18.37M | 13.10M | 13.10M | 5.00M | 5.00M | 10.00M | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | 76.90M | | | | 39.19M | | | | 65.16M | 63.73M | 62.12M | 59.50M | 55.49M | 54.72M | 54.22M | 53.73M | 60.84M | 60.57M | 60.14M | 59.72M | 59.34M | 59.07M | 58.82M | 58.55M | 62.21M | 62.49M | 62.13M | 61.52M | 68.98M | 68.64M | 68.30M | 69.24M | 66.54M | 65.30M | 64.34M | 54.30M | 26.48M | 26.09M | 25.23M | 19.10M | 18.86M | 18.73M | 18.51M | 18.63M | 18.43M | 18.19M | 17.97M | 17.10M | 16.89M | 16.68M | 16.46M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | 9.72M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 1.44M | | | | 10.56M | | | | | | | | | | | | 24.76M | | 23.70M | 22.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 85.66M | | 92.89M | 96.10M | 92.45M | 94.91M | 47.67M | 51.10M | 53.94M | 57.06M | 58.59M | 52.70M | 65.79M | 67.95M | 68.67M | 69.93M | 59.53M | 63.46M | 61.60M | | 20.67M | | | | 11.04M | 10.82M | 10.38M | 9.89M | 3.61M | 0.49M | 0.29M | 0.43M | 2.30M | | | 0.22M | 0.30M | | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.92M | 16.47M | 22.63M | 13.89M | 12.22M | 10.83M | 21.30M | 20.58M | 19.09M | 17.55M | 19.21M | 17.73M | 16.59M | 15.93M | 22.32M | 16.09M | 14.63M | 13.55M | 28.51M | 27.33M | 26.43M | 25.23M | 24.60M | 23.77M | 22.73M | 21.76M |
|
Other Non-Current Liabilities
|
| | 148.09M | | 153.03M | 154.10M | 170.82M | 171.91M | 122.53M | 122.80M | 139.58M | 141.59M | 140.30M | 131.46M | 73.76M | 113.18M | 111.10M | 109.76M | 63.76M | 70.56M | 68.52M | 31.11M | 20.28M | 28.83M | 27.00M | 25.52M | 29.73M | 30.77M | 31.81M | 32.85M | 33.89M | 4.06M | 4.34M | 2.95M | 4.06M | 3.97M | 4.04M | 2.88M | 2.55M | 3.03M | 4.24M | 4.75M | 3.00M | 2.43M | 3.75M | 3.70M | 3.29M | 3.21M | 2.92M | 3.26M | 2.72M | 2.38M | 2.14M | 1.93M | 1.92M | 2.48M | 1.77M | 1.55M | 1.28M | 1.28M | 1.19M |
|
Total Non-Current Liabilities
|
| | 340.96M | | 291.18M | 304.54M | 315.34M | 228.85M | 223.28M | 226.90M | 238.47M | 222.91M | 225.93M | 210.74M | 262.72M | 209.56M | 205.01M | 186.85M | 253.74M | 262.08M | 251.31M | 253.94M | 253.82M | 236.18M | 234.30M | 230.71M | 181.06M | 168.78M | 149.43M | 156.29M | 131.56M | 112.41M | 113.19M | 111.87M | 130.58M | 151.89M | 147.13M | 139.98M | 146.22M | 155.77M | 149.66M | 158.15M | 158.56M | 144.10M | 137.37M | 119.16M | 118.67M | 118.94M | 111.28M | 97.91M | 91.20M | 91.73M | 88.17M | 100.97M | 91.56M | 86.65M | 85.31M | 78.55M | 77.89M | 71.50M | 71.64M |
|
Total Liabilities
|
| | 489.06M | | 444.21M | 458.63M | 486.16M | 400.76M | 345.81M | 349.69M | 378.05M | 364.50M | 366.23M | 342.20M | 336.48M | 322.74M | 316.11M | 296.61M | 317.50M | 332.65M | 319.83M | 285.05M | 274.10M | 265.01M | 261.30M | 256.23M | 210.78M | 199.54M | 181.23M | 189.14M | 165.45M | 116.47M | 117.53M | 114.82M | 134.64M | 155.86M | 151.16M | 142.86M | 148.77M | 158.80M | 153.90M | 162.90M | 161.56M | 146.53M | 141.13M | 122.85M | 121.96M | 122.15M | 114.20M | 101.18M | 93.92M | 94.11M | 90.31M | 102.90M | 93.48M | 89.12M | 87.08M | 80.09M | 79.16M | 72.78M | 72.83M |
|
Total Debt
|
| | 193.00M | | 165.50M | 184.97M | 179.44M | 117.91M | 116.38M | 113.31M | 110.25M | 107.19M | 104.12M | 101.06M | 98.00M | 94.94M | 91.88M | 87.28M | 82.69M | 78.09M | 73.50M | 75.91M | 77.11M | 78.84M | 69.74M | 61.15M | | | 12.12M | 12.00M | | | | | 14.20M | 18.70M | 18.70M | 18.70M | 18.70M | 27.20M | 27.10M | 27.10M | 27.10M | 13.10M | 13.10M | 5.00M | 5.00M | 10.00M | | | | | | | | | | | | | |
|
Common Equity
|
| | 437.82M | | 441.69M | 448.40M | 446.36M | 449.94M | 335.87M | 338.84M | 328.16M | 334.48M | 339.20M | 327.81M | 349.05M | 346.15M | 346.40M | 344.58M | 326.68M | 322.42M | 313.78M | 136.77M | 140.32M | 129.41M | 125.12M | 122.56M | 2.66M | -3.82M | -5.03M | -6.40M | -34.63M | -0.64M | -7.27M | -18.46M | -19.18M | -32.00M | -34.64M | -40.43M | -44.29M | -49.34M | -48.96M | -53.12M | -54.42M | -42.56M | -38.39M | -24.71M | -20.57M | -17.71M | -12.79M | 18.81M | 20.96M | 20.55M | 20.50M | 19.86M | 19.96M | 20.61M | 21.05M | 21.69M | 21.42M | 22.24M | 19.88M |
|
Shareholder's Equity
|
| | 437.82M | | 441.69M | 448.40M | 446.36M | 449.94M | 335.87M | 338.84M | 328.16M | 334.48M | 339.20M | 327.81M | 349.05M | 346.15M | 346.40M | 344.58M | 326.68M | 322.42M | 313.78M | 136.77M | 140.32M | 129.41M | 125.12M | 122.56M | 2.66M | -3.82M | -5.03M | -6.40M | -34.63M | -0.64M | -7.27M | -18.46M | -19.18M | -32.00M | -34.64M | -40.43M | -44.29M | -49.34M | -48.96M | -53.12M | -54.42M | -42.56M | -38.39M | -24.71M | -20.57M | -17.71M | -12.79M | 18.81M | 20.96M | 20.55M | 20.50M | 19.86M | 19.96M | 20.61M | 21.05M | 21.69M | 21.42M | 22.24M | 19.88M |
|
Liabilities and Shareholders Equity
|
| | 926.88M | | 885.90M | 907.03M | 932.51M | 850.70M | 681.69M | 688.53M | 706.21M | 698.98M | 705.43M | 670.01M | 685.54M | 668.89M | 662.51M | 641.20M | 644.18M | 655.06M | 633.61M | 421.81M | 414.41M | 394.42M | 386.42M | 378.78M | 213.44M | 195.72M | 176.20M | 182.74M | 130.81M | 125.56M | 119.98M | 106.09M | 125.17M | 133.58M | 126.25M | 112.15M | 114.20M | 119.18M | 114.66M | 119.50M | 116.86M | 113.70M | 112.46M | 107.86M | 111.11M | 114.16M | 111.13M | 119.98M | 114.88M | 114.66M | 110.81M | 122.76M | 113.44M | 109.73M | 108.13M | 101.78M | 100.58M | 95.02M | 92.71M |
|
Treasury Shares
|
| | 0.17M | | 55.67M | 55.67M | 0.42M | 55.68M | 55.68M | 55.97M | 0.50M | 56.45M | 56.53M | 56.53M | 0.69M | 56.70M | 56.96M | 57.46M | 0.08M | 57.86M | 58.27M | 58.87M | 0.10M | 58.89M | 58.91M | 58.83M | 0.09M | 58.73M | 58.76M | 58.68M | 0.20M | 5.86M | 5.86M | 5.86M | 0.11M | 5.85M | 5.84M | 5.82M | 5.68M | 5.65M | 5.57M | 0.79M | 5.45M | 5.34M | 5.15M | 0.65M | 5.11M | 5.09M | 4.90M | 0.52M | 4.74M | 0.30M | 5.01M | 5.00M | 4.98M | 4.94M | 4.87M | 4.86M | 4.86M | 4.82M | 4.81M |
|
Retained Earnings
|
| | 1,252.44M | | 1,259.53M | 1,266.60M | -45.32M | -43.54M | -43.55M | 43.46M | -49.73M | -49.86M | -49.45M | -47.39M | -28.12M | -27.38M | -26.45M | -27.25M | -49.56M | 1,162.00M | 1,152.49M | 976.28M | -43.91M | 962.65M | 958.39M | 955.35M | 837.32M | 829.06M | 826.40M | 823.92M | 794.58M | 827.78M | 821.05M | 811.06M | 812.70M | 810.55M | 806.75M | 800.76M | 802.93M | 796.70M | 795.08M | 796.12M | 794.37M | 804.93M | 809.34M | 811.09M | 814.44M | 818.90M | 826.07M | 846.49M | 845.70M | 846.28M | 846.90M | 844.92M | 844.75M | 816.91M | 817.06M | 814.62M | 814.23M | 813.90M | 811.61M |