|
Cash & Equivalents
|
25.93M | 30.11M | 30.45M | 26.64M | 27.98M | 36.95M | 33.21M | 33.34M | 49.86M | 52.84M | 42.83M | 53.34M | 53.47M | 50.74M | 34.48M | 40.58M | 46.49M | 46.49M | 54.91M | 55.07M | 62.45M | 66.09M | 56.84M | 62.45M | 71.67M | 76.61M | 81.93M | 89.90M | 99.63M | 110.02M | 74.22M | 70.41M | 78.67M | 81.19M | 63.88M | 198.53M | 29.94M | 15.88M | 23.48M | 16.72M | 13.28M | 13.71M | 22.12M | 27.26M | 36.97M | 32.44M | 25.22M | 25.92M | 34.37M | 47.69M | 28.50M | 33.02M | 41.31M | 36.81M | 43.70M | 36.30M | 37.50M | 35.20M | 32.40M | 37.30M | 45.00M | 46.70M | 44.10M | 45.90M | 53.00M | 54.90M |
|
Short-term Investments
|
| | 0.13M | | | 0.13M | 11.61M | 0.14M | 12.87M | 14.93M | 21.83M | 26.08M | | | 37.70M | | 36.81M | 40.64M | 38.73M | 41.89M | 38.50M | 55.23M | 43.35M | 43.63M | 43.75M | 45.60M | 44.17M | 42.03M | 38.23M | 33.86M | 6.83M | 4.70M | 3.85M | 3.76M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
25.93M | 30.11M | 30.58M | 26.64M | 27.98M | 37.08M | 44.82M | 33.47M | 62.73M | 67.78M | 64.67M | 79.42M | 53.47M | 50.74M | 72.18M | 40.58M | 83.31M | 87.13M | 93.64M | 96.96M | 100.95M | 121.33M | 100.20M | 106.08M | 115.42M | 122.21M | 126.11M | 131.93M | 137.86M | 143.88M | 81.05M | 75.11M | 82.52M | 84.95M | 63.88M | 198.53M | 29.94M | 15.99M | 23.48M | 16.72M | 13.28M | 13.71M | 22.12M | 27.26M | 36.97M | 32.44M | 25.22M | 25.92M | 34.37M | 47.69M | 28.50M | 33.02M | 41.31M | 36.81M | 43.70M | 36.30M | 37.50M | 35.20M | 32.40M | 37.30M | 45.00M | 46.70M | 44.10M | 45.90M | 53.00M | 54.90M |
|
Receivables - Net
|
| 1.80M | | -4.41M | | -6.47M | 16.40M | -3.74M | 23.35M | 19.88M | 0.99M | 21.70M | 21.74M | 18.49M | 13.75M | 18.93M | 20.54M | 18.27M | 16.98M | 23.63M | 22.67M | 19.80M | 17.50M | 20.50M | 19.52M | 16.87M | 13.53M | 19.48M | 19.75M | 17.70M | 25.73M | 37.71M | 40.21M | 40.59M | 37.50M | 47.37M | 74.34M | 77.87M | 72.81M | 81.25M | 81.82M | 77.31M | 66.68M | 71.64M | 73.02M | 71.58M | 97.62M | 124.39M | 134.02M | 136.81M | 134.60M | 151.35M | 149.88M | 131.65M | 125.10M | 139.50M | 140.10M | 0.40M | 114.80M | 126.50M | 132.60M | 120.80M | 104.60M | 121.10M | 123.70M | 133.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.81M | 0.79M | 0.53M | 0.19M | 0.32M | 0.19M | 2.55M | 2.85M | 2.17M | 1.96M | 2.40M | 2.80M | 2.74M | 2.35M | 2.83M | 2.78M | 2.24M | 2.40M | 2.15M | 2.20M | 0.52M | 0.37M | 0.31M | 3.80M | 0.40M | | | 3.80M | | | | 4.20M | | | |
|
Receivables
|
| 1.80M | | -4.41M | | -6.47M | 16.40M | -3.74M | 23.35M | 19.88M | 0.99M | 21.70M | 21.74M | 18.49M | 13.75M | 18.93M | 20.54M | 18.27M | 16.98M | 23.63M | 22.67M | 19.80M | 17.50M | 20.50M | 19.52M | 16.87M | 13.53M | 19.48M | 19.75M | 17.70M | 25.93M | 38.53M | 41.00M | 41.11M | 37.69M | 47.70M | 74.54M | 80.42M | 75.66M | 83.43M | 83.77M | 79.71M | 69.47M | 74.38M | 75.37M | 74.41M | 100.40M | 126.63M | 136.42M | 138.97M | 136.80M | 151.87M | 150.26M | 131.96M | 128.90M | 139.90M | 140.10M | 0.40M | 118.60M | 126.50M | 132.60M | 120.80M | 108.80M | 121.10M | 123.70M | 133.70M |
|
Raw Materials
|
| 3.70M | 0.00M | 0.00M | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | 5.55M | | | 5.13M | 16.86M | 19.80M | 24.24M | 28.20M | 26.43M | 25.80M | 30.37M | 34.84M | 39.09M | 38.28M | 40.94M | 37.87M | 34.34M | 35.76M | 33.71M | 32.12M | 49.36M | 58.13M | 65.88M | 79.92M | 90.50M | 98.46M | 100.49M | 105.02M | 119.20M | 115.30M | 115.70M | 117.70M | 126.80M | 124.10M | 114.00M | 110.60M | 105.30M | 103.30M | 107.80M | 106.40M |
|
Work In Process
|
| 2.47M | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | 4.48M | | | 4.43M | 5.64M | 5.98M | 6.04M | 7.36M | 6.91M | 7.97M | 33.87M | 16.39M | 26.87M | 29.61M | 32.22M | 28.75M | 28.67M | 31.19M | 33.59M | 27.34M | 30.68M | 33.17M | 35.38M | 35.78M | 34.70M | 44.23M | 40.85M | 46.27M | 41.60M | 54.40M | 55.20M | 56.80M | 55.40M | 55.60M | 55.40M | 53.30M | 48.70M | 49.40M | 51.10M | 49.30M |
|
Finished Goods
|
| 2.56M | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | 3.46M | | | 3.46M | 8.07M | 7.42M | 9.32M | 9.33M | 9.92M | 8.73M | 15.65M | 40.70M | 23.96M | 26.12M | 30.30M | 29.95M | 29.71M | 27.18M | 25.64M | 26.70M | 39.33M | 38.01M | 40.81M | 42.89M | 50.60M | 48.13M | 47.90M | 38.04M | 40.80M | 43.00M | 44.90M | 44.30M | 43.00M | 44.30M | 46.60M | 45.50M | 46.70M | 48.40M | 39.60M | 41.00M |
|
Inventory
|
| 1.86M | 0.06M | 0.01M | | -1.96M | 10.77M | 11.98M | 12.05M | 12.04M | 12.83M | 14.20M | | | 12.56M | | 12.44M | 12.78M | 13.85M | 14.46M | 14.71M | 13.65M | 14.10M | 13.48M | 12.43M | 11.76M | 13.05M | 12.73M | 12.31M | 12.53M | 30.00M | 31.91M | 38.48M | 43.52M | 41.55M | 40.86M | 77.29M | 88.44M | 85.99M | 88.90M | 97.18M | 89.34M | 85.19M | 86.73M | 84.95M | 77.64M | 110.37M | 119.76M | 132.32M | 148.19M | 165.60M | 180.29M | 178.88M | 179.72M | 191.60M | 202.40M | 205.70M | 208.70M | 215.10M | 213.90M | 206.30M | 199.20M | 190.10M | 189.70M | 187.20M | 185.40M |
|
Current Deferred Tax Assets
|
| | | | | | 0.45M | | 0.45M | 0.45M | 0.26M | 0.26M | | | 0.25M | | 0.43M | 0.44M | 0.47M | 0.47M | 0.49M | 0.48M | 0.47M | 0.47M | 0.46M | 0.45M | 0.46M | 0.46M | 0.46M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| -0.03M | 1.80M | -0.60M | | -1.18M | 2.56M | -0.67M | 2.91M | 1.18M | 1.35M | 2.00M | | | 2.65M | | 3.33M | 3.17M | 2.82M | 4.02M | 4.42M | 4.00M | 2.97M | 2.91M | 3.00M | 3.01M | 3.71M | 4.82M | 3.46M | 3.40M | 3.94M | 4.98M | 4.29M | 4.01M | 3.81M | 3.96M | 8.88M | 11.82M | 10.00M | 12.46M | 14.74M | 15.40M | 15.36M | 17.57M | 17.30M | 16.73M | 19.66M | 21.90M | 21.76M | 20.13M | 20.10M | 21.87M | 17.48M | 19.54M | 17.90M | 21.70M | 22.40M | 25.00M | 23.10M | 22.00M | 28.80M | 28.30M | 30.30M | 24.20M | 24.20M | 24.40M |
|
Current Assets
|
| | 59.90M | | | 78.74M | 76.28M | 93.06M | 101.96M | 101.61M | 103.93M | 117.63M | | | 102.44M | | 115.54M | 122.13M | 129.06M | 139.88M | 153.27M | 159.59M | 135.55M | 143.75M | 151.15M | 154.61M | 157.02M | 169.46M | 173.88M | 178.53M | 141.27M | 149.84M | 165.63M | 173.10M | 146.78M | 290.76M | 191.09M | 196.28M | 196.86M | 200.13M | 208.32M | 196.38M | 192.59M | 204.99M | 215.12M | 203.99M | 254.02M | 292.60M | 324.43M | 356.75M | 351.60M | 388.37M | 390.28M | 374.27M | 388.50M | 408.60M | 413.00M | 410.20M | 396.70M | 409.30M | 422.60M | 405.90M | 384.20M | 396.00M | 439.10M | 449.00M |
|
Buildings
|
| | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 0.00M | | | | 0.00M | | | | | | | | 9.69M | | | | 20.79M | | | | 6.60M | | | | 3.14M | | | | 4.06M | | | | 5.53M | | | | 13.20M | | | | 17.42M | | | | 17.53M | | | | 20.70M | | | | 19.30M | | | | 25.90M | | | | 27.20M | | | |
|
Land & Improvements
|
| | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 56.63M | | | 53.35M | 53.13M | 52.98M | 53.03M | 55.31M | 56.96M | 57.37M | | | 64.67M | | 70.56M | 74.11M | 75.73M | 75.85M | 77.42M | 76.58M | 77.72M | 76.47M | 76.48M | 75.19M | 74.12M | 72.74M | 71.57M | 71.23M | 80.52M | 78.75M | 78.25M | 80.64M | 91.93M | 93.92M | 114.43M | 122.66M | 126.87M | 145.15M | 146.61M | 144.23M | 145.85M | 141.91M | 140.60M | 139.32M | 163.18M | 160.69M | 163.20M | 165.78M | 174.20M | 148.89M | 148.89M | 152.90M | 175.70M | 202.60M | 217.90M | 220.30M | 227.90M | 224.40M | 223.60M | 223.70M | 216.40M | 216.80M | 208.20M | 207.60M |
|
Long-Term Investments
|
| | 0.12M | | | | 0.12M | | | | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 2.69M | | 2.69M | 2.69M | 4.47M | | 5.08M | 5.19M | 5.22M | 5.20M | 5.33M | 5.24M | 5.14M | 5.06M | 5.04M | 4.93M | 4.99M | 4.84M | 4.85M | 4.91M | 103.58M | 104.20M | 110.48M | 110.47M | 108.87M | 108.88M | 346.00M | 350.31M | 383.13M | 377.61M | 382.22M | 371.80M | 377.57M | 343.81M | 346.07M | 354.74M | 443.50M | 434.06M | 436.23M | 463.03M | 459.90M | 452.65M | 437.28M | 447.14M | 468.50M | 483.50M | 510.00M | 502.70M | 514.00M | 507.90M | 506.10M | 517.00M | 530.80M | 508.40M | 523.90M | 497.60M |
|
Intangibles
|
| | | | | | | | | | 2.93M | | | | 2.93M | | | | | | | | 1.07M | | | 1.43M | 5.97M | | | | 115.26M | 115.26M | 115.26M | 115.26M | 115.25M | 114.63M | 349.32M | 355.09M | 346.55M | 342.24M | 345.14M | 332.70M | 337.53M | 336.08M | 338.31M | 346.80M | 486.71M | 483.71M | 477.78M | 499.31M | 502.00M | 492.01M | 477.28M | 497.11M | 517.60M | 559.40M | 49.20M | 48.00M | 571.40M | 567.00M | 48.00M | 48.00M | 556.80M | 565.90M | 579.70M | 585.50M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 5.62M | | 2.69M | 2.69M | 7.40M | | 5.08M | 5.19M | 5.22M | 5.20M | 5.33M | 5.24M | 6.22M | 5.06M | 5.04M | 6.36M | 10.96M | 4.84M | 4.85M | 4.91M | 218.84M | 219.46M | 225.73M | 225.72M | 224.12M | 223.51M | 695.32M | 705.39M | 729.68M | 719.85M | 727.36M | 704.50M | 715.10M | 679.89M | 684.38M | 701.55M | 930.21M | 917.77M | 914.01M | 962.35M | 961.90M | 944.67M | 914.56M | 944.25M | 986.10M | 1,042.90M | 559.20M | 550.70M | 1,085.40M | 1,074.90M | 554.10M | 565.00M | 1,087.60M | 1,074.30M | 1,103.60M | 1,083.10M |
|
Long-Term Deferred Tax
|
| | 5.19M | | | 5.18M | 5.68M | 5.69M | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 3.92M | 4.05M | 3.22M | 4.65M | 4.60M | 7.94M | 7.85M | 9.46M | 8.41M | 7.87M | 8.70M | 5.80M | 9.67M | 8.84M | 6.84M | 6.64M | 6.15M | 3.55M | 3.54M | 2.90M | 4.18M | 8.89M | 6.01M | 1.60M | 1.80M | 2.10M | 2.10M | 1.70M | 1.50M | 4.60M | 1.80M | 2.10M | 2.10M | 2.30M | 2.30M |
|
Other Non-Current Assets
|
| 0.46M | 3.40M | 0.48M | | 0.62M | 2.63M | 1.47M | 1.48M | 5.70M | 6.64M | 6.49M | | | 3.53M | | 3.80M | 3.60M | 3.47M | 3.34M | 3.22M | 3.09M | 4.36M | 4.87M | 4.67M | 5.49M | 0.60M | 6.34M | 6.36M | 6.83M | 3.14M | 2.83M | 2.68M | 3.00M | 3.40M | 3.56M | 3.98M | 3.85M | 5.30M | 4.62M | 4.75M | 5.16M | 5.29M | 4.48M | 4.63M | 4.60M | 10.23M | 10.73M | 11.50M | 11.98M | 13.90M | 19.32M | 19.48M | 24.30M | 23.80M | 21.60M | 25.90M | 28.90M | 23.70M | 26.30M | 19.00M | 18.80M | 19.80M | 21.00M | 41.80M | 22.00M |
|
Non-Current Assets
|
| | 60.04M | | | 56.12M | 55.76M | 54.45M | 54.51M | 61.01M | 63.60M | 63.86M | | | 72.68M | | 79.44M | 82.89M | 84.42M | 84.39M | 85.97M | 84.91M | 77.72M | 86.40M | 86.19M | 85.61M | 74.12M | 83.92M | 82.78M | 82.98M | 80.52M | 299.95M | 303.66M | 303.49M | 312.99M | 313.05M | 801.26M | 812.33M | 845.31M | 847.67M | 851.54M | 824.57M | 829.16M | 788.86M | 786.66M | 795.17M | 1,042.98M | 1,018.95M | 1,015.97M | 1,061.24M | 1,063.70M | 1,046.52M | 1,015.39M | 1,045.29M | 1,075.20M | 1,148.20M | 1,197.70M | 1,180.40M | 1,193.70M | 1,174.30M | 1,158.30M | 1,165.80M | 1,121.20M | 1,130.30M | 1,142.60M | 1,106.80M |
|
Assets
|
120.06M | 121.08M | 119.93M | 121.77M | 127.02M | 134.85M | 132.03M | 147.50M | 156.47M | 162.62M | 167.53M | 181.49M | | | 175.12M | | 194.98M | 205.02M | 213.48M | 224.27M | 239.24M | 244.50M | 222.76M | 230.15M | 237.34M | 240.21M | 241.54M | 253.38M | 256.66M | 261.50M | 444.78M | 449.79M | 469.29M | 476.59M | 459.77M | 603.81M | 992.35M | 1,008.61M | 1,042.16M | 1,047.80M | 1,059.86M | 1,020.95M | 1,021.75M | 993.85M | 1,001.78M | 999.16M | 1,297.00M | 1,311.55M | 1,340.39M | 1,417.99M | 1,415.30M | 1,434.88M | 1,405.66M | 1,419.57M | 1,463.70M | 1,556.80M | 1,610.70M | 1,590.60M | 1,590.40M | 1,583.60M | 1,580.90M | 1,571.70M | 1,505.40M | 1,526.30M | 1,581.70M | 1,555.80M |
|
Accounts Payables
|
3.37M | 0.27M | 2.44M | 3.27M | 4.74M | 4.44M | 3.35M | 5.61M | 5.17M | 5.39M | 4.40M | 5.63M | | | 4.61M | | 5.47M | 5.72M | 4.63M | 6.64M | 5.98M | 5.92M | 4.87M | 6.47M | 5.64M | 5.03M | 4.42M | 5.86M | 5.46M | 5.54M | 10.17M | 14.79M | 16.03M | 16.91M | 15.47M | 16.56M | 39.14M | 36.08M | 40.88M | 41.33M | 41.87M | 34.84M | 29.73M | 33.15M | 29.42M | 31.35M | 59.48M | 72.61M | 74.55M | 73.93M | 85.30M | 89.12M | 76.53M | 64.92M | 73.70M | 71.70M | 71.60M | 65.00M | 70.30M | 67.70M | 67.40M | 56.90M | 56.70M | 62.00M | 74.90M | 73.90M |
|
Notes Payables
|
| | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 1.52M | | | 1.53M | 1.53M | 1.54M | 2.31M | 2.31M | 2.32M | 2.33M | | | | | 2.36M | 2.36M | 2.37M | 2.38M | 2.38M | 28.85M | 2.39M | 4.80M | 2.40M | 2.40M | 2.41M | 2.42M | 2.42M | 2.42M | 2.42M | 2.43M | 2.44M | 2.44M | 2.44M | 2.84M | 2.85M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.89M | 2.89M | 2.89M | 2.89M | 2.90M | 2.90M | 2.92M | 2.90M | 2.92M | 2.92M | 2.93M | 2.90M | 3.00M | 3.00M | 2.90M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Payables
|
3.37M | 0.27M | 3.97M | 3.27M | 4.74M | 5.96M | 4.88M | 7.15M | 7.48M | 7.80M | 6.72M | 7.97M | | | 4.61M | | 7.83M | 8.08M | 7.00M | 9.02M | 8.36M | 34.77M | 7.26M | 11.27M | 8.04M | 7.43M | 6.83M | 8.28M | 7.88M | 7.96M | 12.59M | 17.22M | 18.47M | 19.34M | 17.91M | 19.40M | 41.98M | 38.95M | 43.76M | 44.21M | 44.75M | 37.73M | 32.61M | 36.03M | 32.31M | 34.24M | 62.37M | 75.51M | 77.45M | 76.84M | 88.20M | 92.04M | 79.45M | 67.85M | 76.60M | 74.70M | 74.60M | 67.90M | 73.30M | 70.70M | 70.40M | 59.90M | 59.70M | 65.00M | 77.90M | 76.90M |
|
Accumulated Expenses
|
| | | | | | 5.25M | | 6.36M | 6.61M | 7.47M | 4.41M | | | 7.64M | | 5.48M | 6.07M | 7.02M | 4.76M | 6.54M | 6.74M | 7.91M | 4.14M | 5.42M | 5.29M | 4.85M | 5.28M | 4.57M | 5.20M | 7.46M | 8.92M | 8.56M | 10.28M | 5.04M | 11.07M | 21.86M | 25.29M | 13.26M | 15.23M | 15.40M | 16.36M | 16.90M | 13.38M | 16.46M | 18.47M | 22.98M | 18.73M | 23.71M | 26.37M | 28.60M | 18.64M | 20.47M | 19.00M | 21.10M | 19.50M | 21.80M | 19.20M | 19.40M | 19.30M | 24.20M | 23.40M | 24.60M | 18.50M | 21.20M | 22.30M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 2.08M | | | | 2.92M | | 2.32M | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 10.77M | 16.89M | 33.87M | 17.10M | 17.23M | 34.53M | 17.47M | 18.12M | 18.81M | 6.36M | 6.95M | 7.62M | 7.37M | 10.22M | 11.81M | 16.23M | 15.84M | 15.66M | 15.37M | 18.10M | 18.14M | 19.16M | 18.90M | 19.00M | 20.20M | 20.50M | 21.80M | 23.20M | 23.20M | 17.20M | 17.60M | 16.00M | 16.10M | 24.50M | 18.50M |
|
Current Taxes
|
| | | 0.06M | | | | 3.15M | | | | 3.96M | | | | | 1.43M | 0.68M | | 0.29M | 0.02M | 2.33M | 0.56M | 2.03M | 0.89M | 0.12M | | 1.65M | 1.63M | | 0.27M | 4.04M | 1.50M | 2.67M | 1.88M | 4.56M | 3.06M | 3.00M | 2.70M | 1.46M | 1.85M | 0.22M | 4.94M | 7.95M | 9.97M | 8.68M | 1.49M | 7.75M | 6.87M | 10.73M | 6.30M | 14.36M | 8.63M | 7.49M | 3.60M | 7.90M | 6.40M | 5.10M | 2.00M | 5.30M | 6.00M | 4.60M | 12.50M | 15.00M | 10.60M | 9.30M |
|
Total Current Liabilities
|
| | 6.44M | | | 10.01M | 10.13M | 14.32M | 13.85M | 14.41M | 14.19M | 16.34M | | | 12.25M | | 14.74M | 14.83M | 14.02M | 14.08M | 14.92M | 43.84M | 15.73M | 17.43M | 14.35M | 12.84M | 11.68M | 15.21M | 14.08M | 13.16M | 31.08M | 40.95M | 45.41M | 66.17M | 45.86M | 52.26M | 107.26M | 91.91M | 92.99M | 98.56M | 83.04M | 76.39M | 76.45M | 78.39M | 81.91M | 86.42M | 128.01M | 142.14M | 150.99M | 157.90M | 169.60M | 173.04M | 162.81M | 144.13M | 152.30M | 153.00M | 146.00M | 136.30M | 144.90M | 144.80M | 144.70M | 134.00M | 138.60M | 142.70M | 179.00M | 153.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 124.00M | 124.00M | 116.00M | 116.00M | | 256.75M | 267.00M | 255.75M | 242.65M | 250.95M | 225.49M | 208.71M | 204.87M | 193.95M | 168.40M | 255.91M | 250.21M | 239.20M | 277.35M | 242.30M | 238.93M | 223.83M | 267.69M | 261.30M | 345.60M | 218.90M | 217.90M | 199.80M | 202.10M | 190.40M | 174.50M | 147.30M | 147.50M | 141.40M | 138.80M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 5.68M | | 5.69M | 5.68M | 6.92M | 6.92M | | | 8.66M | | 7.40M | 7.40M | 10.16M | 7.75M | 7.81M | 7.57M | 11.36M | 8.54M | 8.51M | 8.19M | 7.41M | 7.51M | 7.67M | 8.92M | 9.50M | 9.58M | 6.65M | 6.40M | 2.07M | 2.08M | 20.82M | 20.23M | 57.78M | 50.78M | 52.48M | 48.06M | 49.29M | 48.68M | 48.08M | 49.43M | 78.86M | 73.58M | 76.42M | 78.03M | 71.80M | 70.14M | 66.91M | 57.04M | 61.00M | 61.00M | 62.00M | 57.20M | 57.10M | 53.00M | 54.50M | 56.70M | 41.10M | 45.70M | 56.80M | 59.00M |
|
Other Non-Current Liabilities
|
| 0.15M | 0.69M | 0.03M | | 0.85M | 1.20M | 1.46M | 1.56M | 1.05M | 1.15M | 1.23M | | | 0.37M | | 0.37M | 0.39M | 0.28M | 0.28M | 0.30M | 0.29M | 0.27M | 0.27M | 0.27M | 0.25M | 0.26M | | | | 24.31M | 24.31M | 32.69M | 16.38M | 16.78M | 17.05M | 9.16M | 9.19M | 12.31M | 24.83M | 26.47M | 25.78M | 25.60M | 28.08M | 27.80M | 26.95M | 36.47M | 34.62M | 33.59M | 38.76M | 38.70M | 37.26M | 31.28M | 29.93M | 30.00M | 29.70M | 26.60M | 33.00M | 35.70M | 34.40M | 33.10M | 33.10M | 30.80M | 30.00M | 25.40M | 25.10M |
|
Total Non-Current Liabilities
|
| -0.15M | 11.63M | -0.03M | | 15.19M | 15.81M | 20.01M | 19.54M | 20.10M | 21.10M | 23.26M | | | 19.48M | | 22.14M | 22.23M | 21.77M | 21.83M | 22.73M | 51.41M | 24.23M | 25.98M | 22.86M | 21.03M | 19.09M | 22.72M | 21.75M | 22.08M | 184.07M | 178.17M | 179.85M | 191.44M | 170.31M | 61.68M | 479.80M | 472.92M | 499.08M | 482.46M | 475.13M | 436.72M | 418.51M | 414.13M | 407.21M | 384.40M | 652.72M | 651.64M | 648.46M | 690.79M | 667.60M | 661.98M | 627.36M | 638.20M | 638.80M | 718.50M | 736.60M | 715.60M | 700.10M | 692.60M | 681.30M | 653.10M | 610.20M | 615.10M | 644.60M | 612.80M |
|
Total Liabilities
|
| | 12.32M | | | 16.04M | 17.01M | 21.48M | 21.10M | 21.15M | 22.25M | 24.50M | | | 19.85M | | 22.51M | 22.62M | 22.05M | 22.11M | 23.03M | 51.70M | 24.50M | 26.25M | 23.13M | 21.28M | 19.35M | 22.72M | 21.75M | 22.08M | 208.38M | 202.48M | 212.55M | 207.82M | 187.09M | 78.73M | 488.96M | 482.10M | 511.40M | 507.29M | 501.60M | 462.50M | 444.12M | 442.21M | 435.02M | 411.35M | 689.19M | 686.27M | 682.05M | 729.55M | 706.30M | 699.25M | 658.64M | 668.13M | 668.80M | 748.20M | 763.20M | 748.60M | 735.80M | 727.00M | 714.40M | 686.20M | 641.00M | 645.10M | 670.00M | 637.90M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.76M | 134.76M | 140.89M | 149.87M | 133.10M | 17.23M | 291.29M | 284.47M | 273.87M | 261.46M | 257.31M | 232.44M | 216.33M | 212.23M | 204.16M | 180.21M | 272.14M | 266.05M | 254.86M | 292.71M | 260.40M | 257.07M | 242.98M | 286.59M | 280.30M | 365.80M | 239.40M | 239.70M | 223.00M | 225.30M | 207.60M | 192.10M | 163.30M | 163.60M | 165.90M | 157.30M |
|
Common Equity
|
| | 107.61M | | | 118.81M | 115.02M | 126.03M | 135.38M | 141.48M | 145.28M | 156.99M | | | 155.27M | | 172.47M | 182.40M | 191.43M | 202.16M | 216.21M | 192.81M | 198.26M | 203.91M | 214.22M | 218.93M | 222.19M | 230.66M | 234.92M | 239.42M | 236.40M | -13.75M | -10.52M | -8.81M | 272.67M | 525.08M | 503.39M | 526.51M | 530.77M | 540.51M | 558.25M | 558.45M | 577.64M | 551.63M | 566.76M | 587.82M | 607.80M | 625.28M | 658.35M | 688.45M | 709.00M | 735.64M | 747.02M | 751.44M | 794.90M | 808.60M | 847.50M | 842.00M | 854.60M | 856.60M | 866.50M | 885.50M | 864.40M | 881.20M | 911.70M | 917.90M |
|
Shareholder's Equity
|
| | 107.61M | | | | 115.02M | | 135.38M | 141.48M | 145.28M | 156.99M | | | 155.27M | | 172.47M | 182.40M | 191.43M | 202.16M | 216.21M | 192.81M | 198.26M | 203.91M | 214.22M | 218.93M | 222.19M | 230.66M | 234.92M | 239.42M | 236.40M | -13.75M | -10.52M | -8.81M | 272.67M | 525.08M | 503.39M | 526.51M | 530.77M | 540.51M | 558.25M | 558.45M | 577.64M | 551.63M | 566.76M | 587.82M | 607.80M | 625.28M | 658.35M | 688.45M | 709.00M | 735.64M | 747.02M | 751.44M | 794.90M | 808.60M | 847.50M | 842.00M | 854.60M | 856.60M | 866.50M | 885.50M | 864.40M | 881.20M | 911.70M | 917.90M |
|
Liabilities and Shareholders Equity
|
120.06M | 121.08M | 119.93M | 121.77M | 127.02M | 134.85M | 132.03M | 147.50M | 156.47M | 162.62M | 167.53M | 181.49M | | | 175.12M | | 194.98M | 205.02M | 213.48M | 224.27M | 239.24M | 244.50M | 222.76M | 230.15M | 237.34M | 240.21M | 241.54M | 253.38M | 256.66M | 261.50M | 444.78M | 449.79M | 469.29M | 476.59M | 459.77M | 603.81M | 992.35M | 1,008.61M | 1,042.16M | 1,047.80M | 1,059.86M | 1,020.95M | 1,021.75M | 993.85M | 1,001.78M | 999.16M | 1,297.00M | 1,311.55M | 1,340.39M | 1,417.99M | 1,415.30M | 1,434.88M | 1,405.66M | 1,419.57M | 1,463.70M | 1,556.80M | 1,610.70M | 1,590.60M | 1,590.40M | 1,583.60M | 1,580.90M | 1,571.70M | 1,505.40M | 1,526.30M | 1,581.70M | 1,555.80M |
|
Treasury Shares
|
| | 0.11M | | | | 0.13M | | | | 0.15M | | 154.00 | 152.00 | 0.17M | 169.00 | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M | 0.16M | 0.14M | 0.19M | 0.19M | 0.10M | 0.18M | 0.14M | 0.13M | 0.09M | 0.16M | 0.16M | 0.17M | 0.15M | 0.22M | 0.22M | 0.20M | 0.20M | 0.23M | 0.22M | 0.24M | 0.24M | 0.27M | 0.25M | 0.24M | 0.24M | 0.24M | 0.21M | 0.22M | 0.22M | 0.33M | 0.32M | 0.30M | | | 0.43M | 0.23M | 0.22M | | 0.20M | 0.30M |
|
Retained Earnings
|
| | 64.38M | | | 74.93M | 71.13M | 77.49M | 85.61M | 94.67M | 98.43M | 103.60M | | | 97.24M | | 111.53M | 117.45M | 123.42M | 130.05M | 139.85M | 120.88M | 128.82M | 134.39M | 141.24M | 147.25M | 149.94M | 154.66M | 159.23M | 161.79M | 162.49M | 169.73M | 174.58M | 183.44M | 183.77M | 192.84M | 196.79M | 205.51M | 219.06M | 232.44M | 246.83M | 256.74M | 267.66M | 247.55M | 257.57M | 267.66M | 270.32M | 290.01M | 317.80M | 342.64M | 363.30M | 390.83M | 417.94M | 435.39M | 450.00M | 460.90M | 474.70M | 475.30M | 475.60M | 481.80M | 492.40M | 500.80M | 502.60M | 506.90M | 515.20M | 522.60M |