|
Cash & Equivalents
|
11.80M | 26.20M | 11.80M | 34.73M | 37.99M | 37.99M | 37.99M | 20.46M | 16.62M | 19.99M | 30.43M | 32.70M | 40.35M | 47.98M | 43.33M | 33.05M | 26.34M | 28.73M | 28.97M | 29.95M | 23.88M | 31.69M | 36.94M | 33.33M | 38.66M | 40.53M | 43.63M | 49.47M | 53.92M | 32.35M | 39.11M | 43.11M | 39.79M | 53.78M | 45.82M | 32.36M | 30.91M | 46.56M | 29.23M | 29.45M | 11.44M | 28.25M | 13.29M | 24.50M | 36.03M | 51.24M | 82.21M | 93.87M | 65.84M | 61.60M | 37.41M | 57.22M | 69.37M | 10.10M | 11.65M | 6.51M | 19.00M | 30.98M | 49.98M | 39.80M | 43.16M | 40.88M | 42.05M | 20.41M | 6.29M | 18.01M | 0.82M | 1.35M |
|
Short-term Investments
|
79.00 | | | | 21.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
11.80M | 26.20M | 11.80M | 34.73M | 58.99M | 37.99M | 37.99M | 20.46M | 16.62M | 19.99M | 30.43M | 32.70M | 40.35M | 47.98M | 43.33M | 33.05M | 26.34M | 28.73M | 28.97M | 29.95M | 23.88M | 31.69M | 36.94M | 33.33M | 38.66M | 40.53M | 43.63M | 49.47M | 53.92M | 32.35M | 39.11M | 43.11M | 39.79M | 53.78M | 45.82M | 32.36M | 30.91M | 46.56M | 29.23M | 29.45M | 11.44M | 28.25M | 13.29M | 24.50M | 36.03M | 51.24M | 82.21M | 93.87M | 65.84M | 61.60M | 37.41M | 57.22M | 69.37M | 10.10M | 11.65M | 6.51M | 19.00M | 30.98M | 49.98M | 39.80M | 43.16M | 40.88M | 42.05M | 20.41M | 6.29M | 18.01M | 0.82M | 1.35M |
|
Receivables - Net
|
| | 6.52M | | 25.89M | | -1.55M | 28.41M | 27.67M | 29.13M | 26.41M | 26.40M | 25.81M | 23.96M | 23.71M | 29.46M | 28.27M | 26.43M | 26.23M | 26.55M | 29.39M | 30.40M | 25.22M | 29.89M | 32.24M | 30.32M | 28.54M | 30.66M | 28.18M | 61.76M | 69.58M | 78.04M | 99.38M | 76.21M | 82.22M | 86.41M | 98.93M | 78.94M | 88.84M | 91.36M | 117.73M | 84.26M | 90.14M | 98.82M | 91.26M | 68.20M | 75.20M | 84.47M | 92.62M | 99.98M | 107.67M | 83.36M | 83.03M | 92.07M | 89.32M | 81.48M | 67.60M | 59.94M | 44.26M | 62.77M | 54.90M | 52.60M | 46.61M | 56.91M | 50.77M | 45.32M | 47.13M | 37.71M |
|
Receivables - Other
|
| | | | | | | | 5.21M | | | 6.71M | 6.18M | 6.82M | 6.12M | 7.19M | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 6.52M | | 25.89M | | -1.55M | 28.41M | 32.88M | 29.13M | 26.41M | 33.12M | 31.98M | 30.78M | 29.83M | 36.65M | 28.27M | 26.43M | 26.23M | 26.55M | 29.39M | 30.40M | 25.22M | 29.89M | 32.24M | 30.32M | 28.54M | 30.66M | 28.18M | 61.76M | 69.58M | 78.04M | 99.38M | 76.21M | 82.22M | 86.41M | 98.93M | 78.94M | 88.84M | 95.36M | 117.73M | 84.26M | 90.14M | 98.82M | 91.26M | 68.20M | 75.20M | 84.47M | 92.62M | 99.98M | 107.67M | 83.36M | 83.03M | 92.07M | 89.32M | 81.48M | 67.60M | 59.94M | 44.26M | 62.77M | 54.90M | 52.60M | 46.61M | 56.91M | 50.77M | 45.32M | 47.13M | 37.71M |
|
Inventory
|
| | | | 36.18M | | | 55.62M | 72.91M | 49.44M | 42.11M | 59.56M | 51.18M | 48.49M | 54.66M | 58.38M | 67.75M | 64.65M | 67.27M | 68.10M | 67.39M | 62.27M | 63.73M | 67.02M | 64.64M | 63.98M | 67.45M | 62.78M | 63.84M | 98.02M | 97.36M | 95.16M | 93.79M | 98.09M | 100.79M | 102.41M | 102.72M | 102.58M | 117.06M | 119.99M | 125.57M | 131.44M | 134.95M | 126.56M | 116.28M | 105.45M | 90.20M | 85.83M | 92.33M | 103.82M | 126.93M | 104.14M | 104.56M | 137.91M | 163.18M | 169.16M | 130.47M | 104.81M | 92.75M | 92.33M | 87.59M | 82.44M | 83.26M | 92.35M | 90.30M | 89.16M | 83.91M | 78.09M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 1.01M | | | | 1.61M | 1.57M | 1.81M | 2.07M | 1.66M | 1.25M | 1.17M | 1.47M | 1.70M | 0.87M | 1.23M | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.74M | -0.08M | 0.21M | -1.44M | 3.47M | -0.03M | -0.79M | 5.46M | 4.96M | 5.99M | 5.02M | 5.45M | 3.18M | 3.39M | 3.75M | 4.59M | 3.57M | 2.65M | 2.88M | 3.08M | 2.41M | 2.40M | 2.33M | 3.03M | 2.35M | 2.13M | 2.14M | 2.46M | 2.26M | 3.69M | 4.35M | 4.21M | 4.24M | 3.54M | 4.25M | 5.22M | 5.31M | 5.57M | 6.14M | 6.67M | 5.74M | 6.96M | 6.97M | 4.12M | 4.72M | 5.54M | 6.33M | 4.54M | 4.43M | 6.24M | 7.78M | 6.52M | 5.24M | 8.17M | 9.01M | 7.91M | 6.42M | 7.55M | 7.37M | 5.93M | 5.53M | 7.32M | 9.31M | 9.04M | 5.08M | 6.14M | 7.43M | 6.83M |
|
Current Assets
|
107.05M | 103.02M | 105.33M | 100.63M | 103.53M | 106.10M | 109.67M | 109.95M | 106.70M | 104.56M | 103.97M | 107.49M | 104.49M | 105.85M | 106.61M | 105.95M | 109.67M | 105.89M | 108.39M | 110.63M | 107.05M | 109.31M | 110.30M | 115.15M | 118.23M | 118.00M | 122.79M | 126.17M | 128.07M | 175.48M | 187.76M | 196.28M | 211.92M | 206.22M | 207.47M | 201.93M | 213.49M | 211.14M | 217.42M | 227.84M | 234.93M | 224.22M | 224.00M | 227.18M | 221.97M | 204.31M | 223.36M | 237.80M | 223.72M | 240.65M | 247.08M | 218.29M | 227.71M | 214.10M | 236.99M | 226.42M | 187.30M | 169.23M | 163.17M | 173.02M | 164.80M | 156.94M | 154.33M | 150.72M | 141.12M | 128.07M | 108.14M | 105.44M |
|
Buildings
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 23.78M | | | 24.46M | 24.50M | 24.86M | 23.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.00M | 958.00 | 906.00 | 121.00 | 241.00 | 108.00 | 164.00 | | 1.44M | | | 2.52M | 3.68M | 3.63M | 2.67M | 1.28M | 1.30M | 1.89M | 2.25M | 2.17M | 2.72M | 3.42M | 2.90M | 3.14M | 3.48M | 3.79M | 1.12M | 1.22M | 0.85M | 1.78M | 1.31M | 0.61M | 0.60M | 1.25M | 0.51M | 0.93M | 0.32M | 0.61M | 0.53M | 1.67M | 3.74M | 5.26M | 5.90M | 0.50M | 0.18M | 0.53M | 0.53M | 0.47M | 0.89M | 2.60M | 2.27M | 0.46M | 0.50M | 0.95M | 1.34M | 1.16M | 1.16M | 0.47M | 0.81M | 0.84M | 0.89M | 0.44M | 0.17M | 1.29M | 1.96M | 2.77M | 3.29M | 4.20M |
|
Land & Improvements
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 1.36M | | | 1.36M | 1.36M | 1.36M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M |
|
Property, Plant & Equipment (Net)
|
24.60M | 24.48M | 24.12M | 23.43M | 22.75M | 22.20M | 21.63M | | 20.66M | | 21.28M | 20.95M | 21.67M | 23.27M | 22.57M | 22.91M | 22.83M | 23.12M | 23.35M | 23.59M | 23.75M | 22.84M | 23.18M | 22.98M | 22.82M | 22.59M | 22.81M | 22.90M | 22.77M | 28.19M | 27.52M | 26.48M | 25.80M | 25.70M | 25.51M | 30.85M | 29.25M | 28.57M | 27.65M | 28.11M | 29.48M | 30.64M | 30.93M | 30.78M | 29.91M | 29.26M | 28.27M | 27.32M | 26.78M | 27.85M | 27.96M | 29.59M | 28.06M | 27.61M | 27.57M | 27.70M | 27.01M | 29.07M | 28.43M | 29.08M | 29.14M | 28.95M | 28.39M | 28.52M | 27.34M | 28.16M | 28.22M | 25.01M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.19M | 23.40M | 23.40M | 24.06M | 16.87M | 23.19M | 23.19M | 40.83M | 40.06M | 40.06M | 40.06M | 40.06M | 23.19M | 40.06M | 40.06M | 40.06M | 40.06M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 15.52M | 15.59M | 14.95M | 14.95M | 14.95M | 15.08M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M | 15.04M |
|
Intangibles
|
4.80M | 4.12M | 4.17M | 4.13M | 3.47M | 3.47M | 3.47M | 3.47M | 3.07M | 3.07M | 3.07M | 3.07M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 36.18M | 16.40M | 16.40M | 16.40M | 25.59M | 25.26M | 54.13M | 38.14M | 37.54M | 36.95M | 36.35M | 35.76M | 35.16M | 34.56M | 33.97M | 52.72M | 52.72M | 52.72M | 52.72M | 52.72M | 25.64M | 25.05M | 24.45M | 23.85M | 34.43M | 11.45M | 11.45M | 47.85M | 47.85M | 48.35M | 48.35M | 48.35M | 48.35M | 48.35M | 48.35M | 29.63M | 45.52M | 45.52M | 27.95M |
|
Goodwill & Intangibles
|
4.80M | 4.12M | 4.17M | 4.13M | 3.47M | 3.47M | 3.47M | 3.47M | 3.07M | 3.07M | 3.07M | 3.07M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 24.57M | 59.58M | 39.80M | 40.46M | 49.11M | 48.78M | 48.44M | 78.66M | 78.20M | 77.60M | 77.00M | 76.41M | 75.81M | 73.43M | 73.43M | 73.43M | 73.43M | 28.52M | 27.92M | 27.32M | 26.73M | 26.13M | 25.54M | 24.94M | 24.34M | 49.94M | 49.14M | 47.62M | 46.73M | 45.85M | 45.55M | 44.58M | 43.66M | 42.73M | 41.81M | 38.94M | 33.03M | 36.23M | 35.36M | 14.11M |
|
Long-Term Deferred Tax
|
0.00M | | | | 4,984.00M | | | | | | | | 5.11M | | | | 4.38M | 4.43M | 4.30M | 4.32M | 4.05M | 4.12M | 4.13M | 4.06M | 5.89M | 4.19M | 3.98M | 4.06M | 5.35M | 6.63M | 7.24M | 7.09M | 7.26M | 4.97M | 6.02M | 5.51M | 3.26M | 1.62M | 2.49M | 2.98M | 6.81M | 2.17M | 2.35M | 3.04M | 15.23M | 12.90M | 14.04M | 14.15M | 14.17M | 12.40M | 12.50M | 11.84M | 13.87M | 9.78M | 9.76M | 9.95M | 15.89M | 14.21M | 14.04M | 11.96M | 17.41M | 13.34M | 13.97M | 15.57M | 16.06M | 17.12M | 18.07M | 24.91M |
|
Other Non-Current Assets
|
13.51M | 14.06M | 14.01M | 14.36M | 14.81M | 15.31M | 14.22M | 14.56M | 15.03M | 14.89M | 15.48M | 15.83M | 16.22M | 16.81M | 17.18M | 17.50M | 17.36M | 17.72M | 18.26M | 18.50M | 18.89M | 19.20M | 19.75M | 20.05M | 20.37M | 20.73M | 21.31M | 21.62M | 21.89M | 22.25M | 21.91M | 22.20M | 22.37M | 22.69M | 23.18M | 23.32M | 23.62M | 23.07M | 23.23M | 23.50M | 23.82M | 24.53M | 24.76M | 25.02M | 24.89M | 25.60M | 24.90M | 25.10M | 25.36M | 25.93M | 26.33M | 26.13M | 26.48M | 27.18M | 27.33M | 27.59M | 27.58M | 27.90M | 28.05M | 28.26M | 28.53M | 28.68M | 29.41M | 28.98M | 29.24M | 30.02M | 30.16M | 30.19M |
|
Non-Current Assets
|
46.42M | 46.36M | 45.88M | 45.06M | 45.57M | 45.57M | 44.01M | 43.89M | 150.41M | 148.44M | 44.85M | 44.31M | 44.68M | 46.94M | 46.10M | 46.51M | 46.16M | 49.59M | 47.50M | 48.13M | 48.43M | 49.25M | 50.11M | 50.55M | 52.52M | 50.95M | 51.53M | 52.25M | 53.59M | 110.19M | 108.96M | 108.45M | 106.78M | 104.36M | 105.39M | 140.59M | 136.57M | 133.13M | 132.63M | 132.44M | 134.78M | 177.70M | 176.61M | 175.26M | 171.74M | 135.18M | 134.31M | 131.46M | 128.55M | 126.67M | 120.92M | 149.10M | 146.84M | 172.97M | 175.64M | 173.83M | 194.41M | 194.84M | 186.94M | 181.47M | 178.79M | 178.59M | 178.10M | 176.15M | 172.82M | 171.62M | 169.90M | 134.79M |
|
Assets
|
153.47M | 149.38M | 151.21M | 145.69M | 149.10M | 151.68M | 153.67M | 153.84M | 150.41M | 148.44M | 148.82M | 151.80M | 149.17M | 152.79M | 152.71M | 152.46M | 155.82M | 155.48M | 155.89M | 158.76M | 155.48M | 158.56M | 160.41M | 165.71M | 170.75M | 168.95M | 174.33M | 178.42M | 181.65M | 285.67M | 296.72M | 304.73M | 318.70M | 310.58M | 312.86M | 342.52M | 350.06M | 344.27M | 350.05M | 360.28M | 369.72M | 393.71M | 393.71M | 393.71M | 393.71M | 339.48M | 357.68M | 369.26M | 352.27M | 367.31M | 368.01M | 367.38M | 374.56M | 387.07M | 412.63M | 400.25M | 381.72M | 364.07M | 350.12M | 354.50M | 343.59M | 335.53M | 332.43M | 326.86M | 313.94M | 299.69M | 278.04M | 240.24M |
|
Accounts Payables
|
8.39M | 6.61M | -0.67M | -0.28M | 10.43M | 0.28M | 3.25M | 14.26M | 11.79M | 10.63M | 9.39M | 11.15M | 9.23M | 13.41M | 12.66M | 9.40M | 11.62M | 9.22M | 10.80M | 12.27M | 7.08M | 8.69M | 8.71M | 9.32M | 10.29M | 8.43M | 10.05M | 8.10M | 9.11M | 26.27M | 29.43M | 31.55M | 36.55M | 29.70M | 27.71M | 33.75M | 32.69M | 34.89M | 36.99M | 38.35M | 40.84M | 33.42M | 31.83M | 27.41M | 25.49M | 13.40M | 24.14M | 28.45M | 32.21M | 39.59M | 40.69M | 16.60M | 30.92M | 42.27M | 36.63M | 30.32M | 16.09M | 15.99M | 14.07M | 23.29M | 16.47M | 18.62M | 19.91M | 23.24M | 16.38M | 11.53M | 14.12M | 12.45M |
|
Notes Payables
|
| | 2.65M | 0.11M | | | | | | | | | | | | | | | | | 0.66M | 0.43M | 0.60M | 0.72M | 0.85M | 0.91M | 0.80M | 0.91M | 0.80M | 4.07M | 5.72M | 7.90M | 5.61M | 6.12M | 5.99M | 4.29M | 3.95M | 4.34M | 4.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | 1.08M | 1.08M | 1.08M | | | | | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
8.39M | 6.61M | 1.98M | -0.17M | 11.50M | 1.36M | 4.33M | 14.26M | 11.79M | 10.63M | 9.39M | 11.15M | 10.31M | 13.41M | 12.66M | 9.40M | 11.62M | 9.22M | 10.80M | 12.27M | 7.74M | 9.13M | 9.31M | 10.05M | 11.15M | 9.34M | 10.85M | 9.01M | 9.90M | 30.34M | 35.15M | 39.45M | 42.16M | 35.83M | 33.70M | 38.04M | 36.64M | 39.23M | 41.94M | 38.35M | 40.84M | 33.42M | 31.83M | 27.41M | 25.49M | 13.40M | 24.14M | 28.45M | 32.21M | 39.59M | 40.69M | 16.60M | 30.92M | 42.27M | 36.63M | 30.32M | 16.09M | 15.99M | 14.07M | 23.29M | 16.47M | 18.62M | 19.91M | 23.24M | 16.38M | 11.53M | 14.12M | 12.45M |
|
Accumulated Expenses
|
2.22M | 2.28M | 2.57M | 2.85M | 2.18M | 2.56M | 2.79M | 2.43M | 3.43M | 2.48M | 2.82M | 3.22M | 3.85M | 2.66M | 2.32M | 3.58M | 3.32M | 2.60M | 3.07M | 3.07M | 3.48M | 2.81M | 3.29M | 4.09M | 4.82M | 2.87M | 3.91M | 4.71M | 4.83M | 16.80M | 16.80M | 15.60M | 8.39M | 4.45M | 7.05M | 8.37M | 9.22M | 6.36M | 7.56M | 9.02M | 8.00M | 4.74M | 5.15M | 5.45M | 4.93M | 3.27M | 4.21M | 4.49M | 7.14M | 6.08M | 6.98M | 5.93M | 7.14M | 5.31M | 5.66M | 8.08M | 9.29M | 5.74M | 6.45M | 6.72M | 7.40M | 5.64M | 6.07M | 6.94M | 3.85M | 4.01M | 4.46M | 4.80M |
|
Other Accumulated Expenses
|
2.28M | 2.97M | 2.78M | 2.71M | 1.95M | 0.06M | 1.92M | 1.66M | 1.11M | 1.68M | 2.28M | 1.73M | 0.79M | 1.42M | 2.09M | 2.73M | 1.53M | 1.24M | 1.55M | 1.70M | 0.76M | 0.83M | 0.81M | 0.90M | 0.81M | 0.94M | 0.92M | 0.91M | 1.51M | 2.44M | 3.37M | 4.13M | 3.37M | 2.95M | 3.29M | 3.34M | 2.89M | 3.38M | 3.66M | 3.46M | 3.56M | 2.90M | 4.60M | 3.91M | 4.21M | 2.49M | 3.34M | 3.04M | 3.35M | 2.80M | 2.85M | 5.46M | 4.26M | 2.43M | 2.97M | 3.68M | 7.44M | 2.69M | 2.26M | 3.13M | 3.26M | 2.43M | 2.25M | 2.79M | 2.92M | 2.64M | 2.95M | 2.33M |
|
Short term Debt
|
2.90M | 2.95M | 3.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 5.82M | 5.82M | 5.82M | 5.82M | 5.82M | 7.53M | 7.53M | 6.94M | 6.53M | 6.11M | 5.83M | 5.83M | 5.85M | 5.83M | 5.83M | 28.17M | 27.20M | 25.74M | | | | | | | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 22.53M | 22.18M | 1.39M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | 6.45M | 6.39M | 6.31M | 6.16M | 6.84M | 6.77M | 6.65M | 6.38M | 5.94M | 7.29M | 7.47M | 7.45M | 7.25M | 6.92M | 7.32M | 7.36M | 6.93M | 7.04M | 6.96M | 7.08M | 7.33M | 7.61M | 6.31M | 7.65M | 7.80M | 5.43M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.14M | | 1.17M | 1.37M | | | 1.14M | 0.36M | 0.73M | 2.39M | 1.50M | 4.32M | 4.35M | 0.95M | | 3.71M | 4.02M | 0.11M | 1.42M | 3.16M | 1.29M | | | | | 0.97M | 2.02M | 0.50M | 1.54M | 0.92M | | | | | | 22.87M | | | | | | | | 0.05M | 0.29M | 0.03M | 0.04M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | | | 3.48M | 3.02M | 6.14M | 5.50M | 13.03M | 3.35M | 4.02M | 4.33M | 4.32M | 4.26M | 7.26M | 7.56M | 6.55M | 7.14M | 9.52M | 10.45M | 9.14M | 8.51M | 6.58M | 8.27M | 5.03M | 5.92M | 6.61M | 8.71M | 5.80M | 5.66M | 6.39M | 6.78M | 5.32M |
|
Total Current Liabilities
|
15.79M | 14.82M | 19.51M | 13.79M | 15.64M | 18.01M | 19.46M | 19.43M | 17.40M | 15.86M | 15.56M | 17.18M | 14.96M | 18.57M | 18.15M | 16.79M | 17.47M | 13.07M | 15.42M | 17.03M | 12.91M | 13.76M | 14.18M | 17.10M | 19.07M | 14.09M | 16.52M | 16.66M | 16.61M | 44.10M | 52.39M | 57.79M | 64.06M | 53.40M | 50.82M | 57.27M | 60.33M | 59.94M | 59.80M | 65.85M | 64.42M | 60.16M | 59.36M | 62.03M | 50.13M | 57.51M | 71.04M | 74.83M | 54.11M | 63.65M | 64.93M | 41.83M | 56.94M | 66.98M | 64.35M | 59.54M | 50.04M | 39.76M | 39.37M | 46.62M | 41.41M | 62.91M | 66.45M | 47.77M | 39.97M | 32.51M | 36.14M | 39.54M |
|
Non-Current Debt
|
2.32M | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.23M | 44.68M | 43.23M | 41.77M | 40.31M | 38.86M | 47.66M | 45.78M | 34.49M | 33.03M | 31.57M | 29.63M | 28.17M | 26.70M | 25.25M | 24.28M | | | | | | | | | | 23.57M | 23.22M | 22.87M | 22.53M | 22.18M | 21.83M | 21.48M | | | 20.55M | 21.72M | 22.26M | 5.22M | 3.81M |
|
Non-Current Deffered Revenue
|
5.61M | 0.19M | 6.10M | 0.58M | 5.87M | 0.19M | 0.62M | 6.68M | 6.24M | 6.40M | 6.53M | 6.74M | 7.10M | 7.13M | 7.30M | 7.42M | 7.31M | 7.56M | 7.67M | 7.85M | 7.67M | 7.79M | 7.94M | 8.07M | 8.33M | 8.53M | 8.43M | 8.71M | 8.41M | 10.62M | 10.68M | 10.65M | 10.85M | 10.84M | 11.04M | 11.04M | 11.16M | 11.26M | 11.34M | 11.43M | 11.51M | 10.79M | 10.85M | 10.61M | 11.38M | 11.31M | 11.23M | 11.16M | 11.22M | 11.13M | 10.85M | 10.68M | 9.92M | 9.79M | 9.60M | 9.44M | 8.18M | 8.02M | 7.88M | 7.74M | 7.42M | 7.26M | 7.13M | 6.99M | 6.79M | 6.65M | 6.45M | 6.29M |
|
Pension
|
379.00 | | | | 360.00M | | | | | | | | 7.24M | | | | 0.27M | | | | 0.38M | | | | 0.97M | | | | 1.18M | 4.97M | 4.88M | 3.60M | 3.50M | 3.40M | 3.01M | 3.02M | 2.44M | 2.35M | 2.37M | | 1.09M | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | | | 9.18M |
|
Non-Current Deferred Tax Liability
|
456.00 | | | | 893.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | | | 1.06M | | | | 1.06M | | | | 2.26M | | | | 1.40M | | | | 5.41M | | | | 5.95M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.17M | 36.57M | 35.30M | 33.79M | 32.58M | 32.41M | 30.94M | 29.44M | 27.98M | 21.80M | 47.53M | 46.57M | 47.27M | 49.51M | 47.50M | 63.76M | 61.88M | 54.16M | 49.65M | 46.41M | 44.86M | 43.50M | 42.78M | 35.33M | 39.11M | 37.10M | 20.84M |
|
Other Non-Current Liabilities
|
0.04M | 0.03M | 0.06M | 0.20M | | | | | | | | | | | | | | | | | 0.10M | 0.31M | 0.33M | 0.34M | 0.36M | 0.38M | 0.39M | 0.40M | 0.58M | 1.42M | 1.46M | 1.50M | 0.59M | 0.81M | 0.79M | 0.85M | 0.89M | 0.92M | 0.96M | 4.00M | 0.98M | 0.00M | 0.00M | 0.00M | | | 0.54M | 1.19M | | | | | | 0.77M | 0.77M | 0.96M | 0.84M | 0.85M | 0.87M | 0.88M | 0.89M | 0.90M | | | | | | |
|
Total Non-Current Liabilities
|
23.71M | 22.23M | 25.56M | 19.95M | | | | | | | | | | | | | 7.31M | | | | 7.77M | 8.22M | 8.39M | 8.56M | 8.78M | 8.99M | 8.98M | 9.28M | 8.99M | 63.40M | 61.87M | 59.09M | 56.71M | 55.36M | 53.70M | 62.57M | 60.27M | 49.02M | 47.70M | 44.01M | 42.12M | 77.14M | 74.11M | 71.17M | 69.46M | 43.89M | 44.18M | 43.29M | 40.66M | 39.11M | 32.65M | 58.21M | 56.49M | 57.83M | 83.45M | 81.13M | 95.66M | 93.28M | 85.08M | 80.09M | 76.20M | 53.03M | 50.64M | 70.33M | 69.58M | 68.02M | 48.78M | 30.94M |
|
Total Liabilities
|
23.76M | 22.27M | 25.62M | 20.15M | 21.51M | 24.11M | 26.02M | 26.11M | 23.64M | 22.26M | 22.10M | 23.92M | 22.06M | 25.70M | 25.45M | 24.22M | 24.78M | 20.63M | 23.09M | 24.89M | 20.68M | 21.98M | 22.57M | 25.66M | 27.85M | 23.08M | 25.50M | 25.93M | 25.59M | 107.50M | 114.26M | 116.88M | 120.77M | 108.75M | 104.52M | 119.85M | 120.60M | 108.95M | 107.51M | 109.86M | 106.54M | 137.30M | 133.48M | 133.20M | 119.59M | 101.40M | 115.22M | 118.12M | 94.77M | 102.75M | 97.58M | 100.03M | 113.43M | 124.81M | 147.80M | 140.66M | 145.69M | 133.04M | 124.45M | 126.71M | 117.61M | 115.94M | 117.09M | 118.09M | 109.56M | 100.53M | 84.92M | 70.48M |
|
Total Debt
|
5.22M | 4.51M | 3.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.05M | 50.50M | 49.04M | 47.59M | 46.13M | 44.68M | 55.19M | 53.31M | 41.43M | 39.56M | 37.69M | 35.46M | 34.00M | 32.54M | 31.09M | 30.12M | 28.17M | 27.20M | 25.74M | | | | | | | 24.96M | 24.61M | 24.27M | 23.92M | 23.57M | 23.22M | 22.87M | 22.53M | 22.18M | 21.95M | 21.72M | 22.26M | 5.22M | 3.81M |
|
Common Equity
|
129.71M | | | | 127.59M | | | 127.73M | 126.77M | 126.18M | 126.72M | 127.88M | 127.11M | 127.08M | 127.26M | 128.25M | 131.04M | 132.13M | 132.79M | 133.88M | 134.80M | 136.58M | 137.84M | 140.05M | 142.91M | 145.87M | 148.82M | 152.49M | 156.06M | 178.16M | 182.46M | 187.85M | 197.93M | 201.83M | 208.34M | 222.67M | 229.46M | 235.32M | 242.54M | 250.42M | 263.18M | 264.62M | 267.13M | 269.24M | 274.12M | 238.08M | 242.45M | 251.14M | 257.50M | 264.56M | 270.43M | 267.35M | 261.13M | 262.26M | 264.83M | 259.59M | 236.02M | 231.03M | 225.67M | 227.79M | 225.97M | 219.59M | 215.34M | 208.77M | 204.38M | 199.16M | 193.12M | 169.76M |
|
Shareholder's Equity
|
129.71M | 127.11M | 125.59M | 125.54M | 127.59M | 127.57M | 127.65M | 127.73M | 126.77M | 126.18M | 126.72M | 127.88M | 127.11M | 127.08M | 127.26M | 128.25M | 131.04M | 132.13M | 132.79M | 133.88M | 134.80M | 136.58M | 137.84M | 140.05M | 142.91M | 145.87M | 148.82M | 152.49M | 156.06M | 178.16M | 182.46M | 187.85M | 197.93M | 201.83M | 208.34M | 222.67M | 229.46M | 235.32M | 242.54M | 250.42M | 263.18M | 264.62M | 267.13M | 269.24M | 274.12M | 238.08M | 242.45M | 251.14M | 257.50M | 264.56M | 270.43M | 267.35M | 261.13M | 262.26M | 264.83M | 259.59M | 236.02M | 231.03M | 225.67M | 227.79M | 225.97M | 219.59M | 215.34M | 208.77M | 204.38M | 199.16M | 193.12M | 169.76M |
|
Liabilities and Shareholders Equity
|
153.47M | 149.38M | 151.21M | 145.69M | 149.10M | 151.68M | 153.67M | 153.84M | 150.41M | 148.44M | 148.82M | 151.80M | 149.17M | 152.79M | 152.71M | 152.46M | 155.82M | 155.48M | 155.89M | 158.76M | 155.48M | 158.56M | 160.41M | 165.71M | 170.75M | 168.95M | 174.33M | 178.42M | 181.65M | 285.67M | 296.72M | 304.73M | 318.70M | 310.58M | 312.86M | 342.52M | 350.06M | 344.27M | 350.05M | 360.28M | 369.72M | 393.71M | 393.71M | 393.71M | 393.71M | 339.48M | 357.68M | 369.26M | 352.27M | 367.31M | 368.01M | 367.38M | 374.56M | 387.07M | 412.63M | 400.25M | 381.72M | 364.07M | 350.12M | 354.50M | 343.59M | 335.53M | 332.43M | 326.86M | 313.94M | 299.69M | 278.04M | 240.24M |
|
Retained Earnings
|
112.45M | 109.84M | 108.30M | 108.18M | 110.07M | 110.07M | 110.17M | 110.26M | 109.00M | 108.44M | 109.01M | 110.19M | 109.74M | 109.68M | 109.85M | 110.86M | 113.48M | 114.54M | 115.16M | 116.20M | 117.12M | 118.85M | 120.05M | 122.17M | 125.39M | 127.79M | 130.64M | 134.19M | 137.25M | 138.60M | 142.79M | 148.10M | 157.69M | 161.05M | 167.43M | 173.25M | 180.12M | 185.73M | 192.78M | 200.46M | 0.21M | 213.60M | 215.99M | 218.13M | 223.25M | 186.54M | 190.41M | 198.60M | 204.99M | 212.29M | 217.61M | 214.24M | 207.88M | 208.68M | 210.99M | 207.72M | 184.39M | 180.15M | 175.35M | 177.58M | 175.72M | 169.17M | 164.75M | 158.15M | 153.34M | 147.79M | 142.00M | 118.31M |
|
Treasury Shares
|
| 0.02M | | | | | | | 20.63M | | | | 21.32M | | | | 5.61M | 29.06M | 28.61M | 28.61M | | | | | 6.95M | | | | 24.92M | | | | 25.68M | | | | 15.78M | | | | 45.95M | | | | 55.32M | | | | 115.06M | | | | 59.50M | | | | 132.30M | | | | 181.78M | | | | 151.42M | | | |