|
Cash & Equivalents
|
102.46M | 118.67M | 87.25M | 89.79M | 100.33M | 98.01M | 66.69M | 76.13M | 69.23M | 71.25M | 67.49M | 73.37M | 60.11M | 66.84M | 55.12M | 33.62M | 5.11M | 47.80M | 10.45M | 0.39M | 3.23M | 31.07M | 70.83M | 67.59M | 66.79M | 40.28M | 24.32M | 9.31M | 24.42M | 30.98M | 22.98M | 4.46M | 20.77M | 6.19M | 1.69M | 1.07M | 6.08M | 26.23M | 37.21M | 33.22M | 34.03M | 15.51M | 13.02M | 20.60M | 44.37M | 34.55M | 9.26M | 19.52M | 35.99M | 53.25M | 25.64M | 36.45M | 60.14M | 81.93M | 49.21M | 18.51M | 10.45M | 17.16M | 2.79M | 4.10M | 34.07M | 51.66M | 38.03M | 41.31M | 45.67M | 85.05M | 77.21M |
|
Short-term Investments
|
-0.37M | 0.75M | 5.50M | 11.15M | 13.56M | 17.85M | 33.00M | 45.56M | 38.67M | 52.10M | 73.55M | 97.24M | 103.08M | 97.92M | 74.64M | 24.13M | 2.50M | 37.42M | 40.66M | 15.21M | 6.59M | 4.01M | 3.02M | 10.43M | 34.31M | 63.22M | 56.59M | 50.52M | 30.01M | 16.60M | 4.91M | | | | | | | | | | | | | | | | | | | | | | | 5.98M | 4.97M | 5.96M | 4.96M | 3.46M | 3.46M | 2.97M | 2.97M | 2.46M | 1.98M | 0.99M | 0.50M | | |
|
Cash & Current Investments
|
102.09M | 119.42M | 92.75M | 100.95M | 113.89M | 115.86M | 99.70M | 121.69M | 107.90M | 123.36M | 141.04M | 170.61M | 163.19M | 164.77M | 129.75M | 57.75M | 7.61M | 85.22M | 51.10M | 15.61M | 9.82M | 35.08M | 73.85M | 78.02M | 101.10M | 103.51M | 80.91M | 59.83M | 54.44M | 47.58M | 27.89M | 4.46M | 20.77M | 6.19M | 1.69M | 1.07M | 6.08M | 26.23M | 37.21M | 33.22M | 34.03M | 15.51M | 13.02M | 20.60M | 44.37M | 34.55M | 9.26M | 19.52M | 35.99M | 53.25M | 25.64M | 36.45M | 60.14M | 87.91M | 54.18M | 24.47M | 15.41M | 20.62M | 6.25M | 7.07M | 37.04M | 54.13M | 40.01M | 42.30M | 46.16M | 85.05M | 77.21M |
|
Receivables - Net
|
37.60M | 18.93M | 30.76M | 19.17M | 26.78M | 12.26M | 37.04M | 23.77M | 38.06M | 35.72M | 34.16M | 29.30M | 43.69M | 31.95M | 47.80M | 40.63M | 44.22M | 46.44M | 33.76M | 20.84M | 30.27M | 33.04M | 32.56M | 28.56M | 38.52M | 15.64M | 21.36M | 9.74M | 24.43M | 8.99M | 17.13M | 10.34M | 19.12M | 11.48M | 17.87M | 17.78M | 29.61M | 21.21M | 18.29M | 25.16M | 28.22M | 24.55M | 31.14M | 23.75M | 31.86M | 19.26M | 23.27M | 22.52M | 36.90M | 23.03M | 32.73M | 35.41M | 51.61M | 32.64M | 38.23M | 26.74M | 39.21M | 23.82M | 24.09M | 22.08M | 41.83M | 21.62M | 32.22M | 22.46M | 47.85M | 20.75M | 25.02M |
|
Receivables - Other
|
0.15M | 0.65M | 1.20M | 0.47M | 0.61M | 0.82M | 1.87M | 1.16M | 2.42M | 7.17M | 10.99M | 6.90M | 7.92M | 9.09M | 9.66M | 9.12M | 9.47M | 10.62M | 8.37M | 7.46M | 8.90M | 5.10M | 3.30M | 3.60M | 2.00M | 7.27M | 0.10M | 1.47M | 1.66M | 2.35M | 2.79M | 0.49M | 0.89M | 1.38M | 0.85M | 0.76M | 0.97M | 2.10M | 3.80M | 0.60M | 0.96M | 1.73M | 1.98M | 1.25M | 1.55M | 1.98M | 2.58M | 1.86M | 2.30M | 2.47M | 3.45M | 0.99M | 1.37M | 1.64M | 2.12M | 0.79M | 0.85M | 1.69M | 2.36M | 1.47M | 1.20M | 1.68M | 2.66M | 0.76M | 2.43M | 2.23M | 3.18M |
|
Receivables
|
37.75M | 19.58M | 31.96M | 19.64M | 27.39M | 13.08M | 38.91M | 24.93M | 40.48M | 42.89M | 45.15M | 36.20M | 51.61M | 41.04M | 57.45M | 49.75M | 53.69M | 57.05M | 42.13M | 28.29M | 39.17M | 38.14M | 35.86M | 32.16M | 40.52M | 22.91M | 21.46M | 11.21M | 26.09M | 11.34M | 19.92M | 10.84M | 20.01M | 12.86M | 18.72M | 18.54M | 30.57M | 23.30M | 22.09M | 25.76M | 29.18M | 26.28M | 33.11M | 25.00M | 33.42M | 21.24M | 25.85M | 24.37M | 39.20M | 25.50M | 36.18M | 36.40M | 52.98M | 34.27M | 40.35M | 27.53M | 40.06M | 25.51M | 26.45M | 23.55M | 43.03M | 23.30M | 34.88M | 23.23M | 50.28M | 22.98M | 28.21M |
|
Raw Materials
|
| | | | | | | 12.54M | | 13.21M | 14.11M | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | | | 9.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 11.16M | | 8.23M | 8.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 24.40M | | 29.87M | 30.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-6.38M | -14.17M | 68.83M | 61.95M | 19.82M | 50.56M | 45.96M | 48.09M | 49.29M | 51.31M | 53.42M | 55.39M | 51.36M | 58.96M | 56.47M | 53.27M | 61.20M | 70.78M | 88.54M | 105.01M | 93.06M | 86.67M | 78.68M | 84.09M | 74.45M | 86.85M | 106.58M | 106.53M | 103.62M | 109.57M | 101.90M | 94.36M | 86.19M | 79.09M | 83.80M | 83.13M | 75.92M | 68.35M | 77.39M | 82.05M | 86.27M | 82.20M | 85.36M | 94.22M | 87.86M | 81.04M | 85.20M | 88.67M | 78.92M | 74.76M | 76.83M | 78.86M | 79.30M | 82.64M | 96.91M | 114.82M | 107.17M | 103.97M | 108.36M | 114.25M | 102.55M | 101.93M | 109.58M | 112.97M | 98.11M | 100.20M | 110.86M |
|
Current Deferred Tax Assets
|
0.45M | 0.72M | 4.22M | 9.81M | 8.08M | 6.87M | 2.34M | 3.55M | 4.91M | 4.04M | 0.34M | 4.93M | 4.35M | 3.36M | 4.21M | 2.00M | 3.90M | 4.14M | 3.80M | 8.34M | 6.99M | 5.53M | 5.23M | 3.36M | 0.28M | 5.63M | 2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.55M | 2.04M | 2.69M | 2.63M | 1.78M | 2.05M | 4.96M | 4.02M | 3.06M | 4.16M | 6.12M | 5.01M | 3.92M | 3.09M | 6.70M | 5.39M | 4.68M | 3.94M | 6.78M | 5.65M | 4.55M | 3.70M | 5.46M | 4.85M | 4.09M | 3.72M | 5.94M | 17.83M | 10.94M | 3.07M | 6.26M | 12.71M | 8.32M | 7.59M | 7.32M | 6.09M | 5.17M | 4.66M | 5.44M | 4.33M | 7.48M | 3.29M | 5.27M | 5.52M | 4.67M | 4.10M | 5.84M | 3.23M | 2.91M | 2.85M | 4.54M | 5.14M | 5.28M | 4.38M | 6.56M | 4.86M | 4.43M | 3.74M | 5.55M | 7.20M | 5.53M | 3.83M | 5.78M | 5.27M | 4.37M | 3.40M | 5.26M |
|
Current Assets
|
201.33M | 211.89M | 209.85M | 204.34M | 197.95M | 190.88M | 198.16M | 208.82M | 209.16M | 236.41M | 253.17M | 276.64M | 276.91M | 272.93M | 254.58M | 162.36M | 134.39M | 213.88M | 188.49M | 178.63M | 169.16M | 183.85M | 201.96M | 199.13M | 221.78M | 222.91M | 220.22M | 195.72M | 195.08M | 171.56M | 155.96M | 123.74M | 136.68M | 107.11M | 111.54M | 111.48M | 117.75M | 122.55M | 142.14M | 145.36M | 156.96M | 127.28M | 136.77M | 145.34M | 170.32M | 140.93M | 126.15M | 135.79M | 157.02M | 156.36M | 143.18M | 156.85M | 197.69M | 209.22M | 198.00M | 171.68M | 167.08M | 153.84M | 146.61M | 152.04M | 188.14M | 183.19M | 190.26M | 183.76M | 198.92M | 211.63M | 221.53M |
|
Buildings
|
| | | 46.55M | 47.72M | | | | | | | | | | | 148.99M | | 162.63M | 227.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 62.74M | 56.14M | | | 26.70M | | 28.30M | 30.50M | 31.60M | 34.30M | | | 158.42M | | 201.56M | 109.72M | | | | | | | | | | | | | | | | | 5.56M | | | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.23M | 0.25M | | | | | | | | | | | 15.84M | | 32.09M | 67.12M | 0.50M | 0.50M | 0.91M | 0.91M | 0.91M | 0.91M | 0.91M | 0.91M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
311.62M | 300.50M | 288.07M | 221.40M | | 237.71M | 261.95M | 285.92M | 305.08M | 326.11M | 359.32M | 387.42M | 401.49M | 447.25M | 484.56M | 543.17M | 573.32M | 616.23M | 652.17M | 826.57M | | | | 785.25M | | | | 419.48M | | | | 388.49M | 374.29M | 367.55M | 363.29M | 364.54M | 359.36M | 353.92M | 350.21M | 346.21M | 347.67M | 388.16M | 381.77M | 378.51M | 372.06M | 368.01M | 362.12M | 355.50M | 348.94M | 341.98M | 339.99M | 341.12M | 338.75M | 347.83M | 358.73M | 375.63M | 387.85M | 400.63M | 402.86M | 358.25M | 354.81M | 354.29M | 354.90M | 344.34M | 341.26M | 336.25M | 334.15M |
|
Long-Term Investments
|
| | 2.19M | 6.19M | 14.93M | 20.45M | 26.77M | 21.30M | 34.37M | 34.43M | 27.73M | 6.18M | 11.53M | 21.14M | 16.15M | | | 44.20M | 29.80M | 9.51M | 0.00M | 0.00M | 0.00M | 11.86M | 11.55M | 20.85M | 13.03M | 3.80M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | 11.70M | 9.84M | 10.82M | 8.61M | 7.93M | 6.63M | 6.30M | 5.09M | 4.70M | 3.57M | 3.10M | 0.32M | 0.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | | 15.89M | 19.18M | 19.18M | 19.18M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | | 15.89M | 19.18M | 19.18M | 19.18M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.18M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M | 19.20M |
|
Long-Term Deferred Tax
|
321.92M | 310.35M | 298.30M | 290.45M | 287.62M | 286.22M | 278.56M | 269.59M | 249.31M | 235.53M | 226.63M | 220.56M | 206.17M | 195.72M | 187.77M | 182.55M | 170.00M | 162.77M | 162.21M | 152.19M | 147.97M | 146.69M | 146.99M | 150.08M | 146.84M | 141.71M | 153.20M | | | | | | | | | | | | | | | | | | | | | | | | | 209.07M | 200.07M | 192.13M | 187.53M | 185.75M | 184.09M | 182.08M | 184.00M | 194.22M | 195.01M | 195.34M | 195.40M | | | | |
|
Other Non-Current Assets
|
7.91M | 8.06M | 5.71M | 5.53M | 5.46M | 5.39M | 5.33M | 5.31M | 5.21M | 3.82M | 4.86M | 3.95M | 3.86M | 3.76M | 4.34M | 4.25M | 4.16M | 4.11M | 4.34M | 4.25M | 4.23M | 4.13M | 4.13M | 4.85M | 3.92M | 3.79M | 4.01M | 17.83M | 3.53M | 4.56M | 5.88M | 12.71M | 4.38M | 4.24M | 4.11M | 3.96M | 3.80M | 3.65M | 3.50M | 1.32M | 3.59M | 6.53M | 7.92M | 7.83M | 7.73M | 11.10M | 10.96M | 10.82M | 10.68M | 10.54M | 10.40M | 6.84M | 12.15M | 16.02M | 7.38M | 7.29M | 7.14M | 7.02M | 6.86M | 8.02M | 8.61M | 9.00M | 9.39M | 9.89M | 10.30M | 10.62M | 11.01M |
|
Non-Current Assets
|
523.90M | 532.93M | 547.01M | 564.65M | 583.03M | 590.35M | 612.97M | 620.06M | 635.16M | 641.99M | 660.66M | 656.23M | 671.52M | 719.84M | 770.28M | 832.27M | 872.91M | 962.37M | 992.73M | 996.64M | 989.82M | 976.59M | 965.47M | 967.59M | 950.19M | 950.08M | 946.50M | 444.25M | 432.29M | 427.64M | 425.56M | 417.16M | 402.40M | 398.97M | 396.29M | 399.11M | 394.27M | 389.43M | 383.63M | 379.87M | 381.16M | 440.37M | 437.35M | 433.10M | 427.37M | 426.90M | 421.24M | 414.40M | 408.16M | 400.76M | 398.64M | 610.04M | 598.12M | 601.80M | 609.91M | 622.52M | 633.91M | 642.43M | 646.18M | 616.53M | 614.45M | 613.80M | 615.96M | 410.76M | 402.36M | 395.53M | 395.00M |
|
Assets
|
725.23M | 744.82M | 756.86M | 768.99M | 780.98M | 781.23M | 811.13M | 828.88M | 844.32M | 878.39M | 913.83M | 932.87M | 948.43M | 992.77M | 1,024.85M | 994.62M | 1,007.30M | 1,176.26M | 1,181.22M | 1,175.27M | 1,158.98M | 1,160.44M | 1,167.42M | 1,166.72M | 1,171.97M | 1,172.99M | 1,166.73M | 639.97M | 627.37M | 599.20M | 581.53M | 540.90M | 539.08M | 506.08M | 507.82M | 510.59M | 512.02M | 511.98M | 525.77M | 525.23M | 538.12M | 567.65M | 574.12M | 578.44M | 597.69M | 567.83M | 547.39M | 550.19M | 565.18M | 557.12M | 541.82M | 766.89M | 795.82M | 811.02M | 807.91M | 794.20M | 800.99M | 796.27M | 792.79M | 768.57M | 802.60M | 796.99M | 806.22M | 594.52M | 601.28M | 607.16M | 616.54M |
|
Accounts Payables
|
13.47M | 16.70M | 13.89M | 13.52M | 17.03M | 9.20M | 16.84M | 17.95M | 16.15M | 14.15M | 21.11M | 20.90M | 16.36M | 29.02M | 22.82M | 19.63M | 21.82M | 19.60M | 22.09M | 27.55M | 19.39M | 15.92M | 17.91M | 19.95M | 17.03M | 20.07M | 19.53M | 15.71M | 20.95M | 11.84M | 11.33M | 10.21M | 8.98M | 5.87M | 8.35M | 11.10M | 8.26M | 5.07M | 7.79M | 9.11M | 12.02M | 6.44M | 9.97M | 9.99M | 12.38M | 8.23M | 8.04M | 7.28M | 13.65M | 7.21M | 9.59M | 9.07M | 8.90M | 9.87M | 14.11M | 18.64M | 14.86M | 12.12M | 8.76M | 12.85M | 11.03M | 7.17M | 8.92M | 8.62M | 8.82M | 7.78M | 9.24M |
|
Payables
|
13.47M | 16.70M | 13.89M | 13.52M | 17.03M | 9.20M | 16.84M | 17.95M | 16.15M | 14.15M | 21.11M | 20.90M | 16.36M | 29.02M | 22.82M | 19.63M | 21.82M | 19.60M | 22.09M | 27.55M | 19.39M | 15.92M | 17.91M | 19.95M | 17.03M | 20.07M | 19.53M | 15.71M | 20.95M | 11.84M | 11.33M | 10.21M | 8.98M | 5.87M | 8.35M | 11.10M | 8.26M | 5.07M | 7.79M | 9.11M | 12.02M | 6.44M | 9.97M | 9.99M | 12.38M | 8.23M | 8.04M | 7.28M | 13.65M | 7.21M | 9.59M | 9.07M | 8.90M | 9.87M | 14.11M | 18.64M | 14.86M | 12.12M | 8.76M | 12.85M | 11.03M | 7.17M | 8.92M | 8.62M | 8.82M | 7.78M | 9.24M |
|
Accumulated Expenses
|
12.02M | 11.75M | 13.36M | 12.40M | 10.28M | 10.87M | 19.17M | 17.15M | 18.47M | 19.14M | 19.92M | 14.79M | 16.01M | 27.45M | 27.47M | 32.50M | 29.49M | 37.31M | 35.82M | 29.84M | 21.52M | 18.24M | 20.04M | 12.48M | 15.63M | 15.95M | 15.96M | 15.43M | 17.18M | 10.12M | 15.25M | 8.69M | 10.74M | 7.22M | 12.07M | 8.07M | 8.62M | 6.69M | 10.18M | 8.72M | 8.54M | 10.51M | 15.08M | 13.74M | 27.46M | 12.18M | 12.82M | 12.70M | 13.08M | 15.02M | 22.20M | 22.94M | 21.53M | 12.78M | 23.00M | 16.21M | 14.37M | 14.39M | 14.52M | 14.06M | 13.37M | 11.31M | 14.73M | 9.84M | 11.21M | 11.39M | 12.52M |
|
Other Accumulated Expenses
|
1.90M | 0.59M | 0.59M | 2.85M | 0.18M | 1.52M | 1.63M | 1.58M | 1.32M | 1.29M | 1.20M | 1.48M | 1.29M | 0.60M | 2.06M | 3.58M | 1.65M | 2.20M | 1.81M | 2.06M | 1.23M | 1.21M | 1.17M | 2.08M | 2.06M | 4.83M | 4.56M | 0.55M | 0.70M | 1.32M | 0.94M | 0.96M | 0.14M | 0.11M | 0.08M | 0.07M | 3.75M | 8.13M | 10.24M | 11.89M | 10.72M | 15.01M | 16.02M | 19.38M | 19.39M | 24.04M | 27.78M | 32.82M | 36.26M | 34.81M | 34.83M | 34.57M | 34.37M | 34.33M | 3.85M | 7.04M | 8.84M | 5.80M | 6.87M | 12.40M | 8.75M | 8.10M | 7.73M | 10.06M | 10.87M | 12.94M | 10.09M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.68M | | | 6.00M | | 10.00M | 10.00M | 10.00M | 10.00M | | | 20.00M | 20.00M | 20.00M | 20.00M | 24.87M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.21M | 0.91M | 0.91M | 0.82M | | 0.05M | 0.05M | 0.05M | | | | | | 0.04M | 0.17M | | | 0.01M | | | | 0.04M | | | | | | | |
|
Total Current Liabilities
|
32.30M | 37.20M | 38.80M | 35.93M | 35.20M | 30.80M | 46.77M | 45.41M | 43.09M | 45.45M | 54.69M | 49.67M | 43.84M | 67.66M | 64.91M | 67.39M | 64.23M | 67.53M | 68.67M | 68.63M | 51.73M | 45.83M | 53.03M | 46.63M | 44.98M | 50.26M | 50.51M | 39.14M | 44.15M | 31.25M | 46.34M | 24.12M | 22.66M | 23.15M | 23.68M | 37.49M | 35.92M | 35.31M | 44.00M | 34.78M | 36.42M | 78.77M | 84.65M | 87.44M | 83.28M | 75.73M | 64.44M | 67.22M | 78.92M | 65.70M | 75.09M | 73.42M | 71.80M | 63.01M | 49.11M | 48.88M | 44.25M | 38.22M | 38.20M | 46.56M | 39.45M | 33.44M | 43.19M | 38.00M | 38.50M | 40.08M | 42.24M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.63M | 1.66M | 1.45M | 1.61M | 1.43M | 2.08M | 1.84M | 1.59M | 1.31M | 1.92M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 149.49M | 149.07M | 147.84M | 132.02M | 133.43M | 88.02M | 59.31M | 59.40M | 49.44M | 49.47M | 49.50M | 49.54M | 49.64M | 49.67M | 29.70M | 30.30M | 29.75M | 29.82M | 29.82M | 29.82M | 29.82M | 29.82M | 29.82M | | | | | | | 5.00M | | 2.00M | 4.00M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 10.12M | 10.12M | 10.12M | 11.70M | 11.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.20M | 46.62M | 46.05M | 45.49M | 44.92M | 44.36M | 43.80M |
|
Pension
|
1.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 5.77M | 5.26M | 4.03M | 3.58M | 3.10M | 2.66M | 2.14M | 1.85M | 1.41M | 1.16M | 1.88M | 1.96M | 1.86M | 2.12M | 2.21M | 1.81M | 1.45M | 1.12M | 0.74M | 0.52M | 0.34M | 0.85M | 0.78M | 2.19M | 2.11M | 1.79M |
|
Other Non-Current Liabilities
|
8.31M | 8.67M | 8.84M | 8.62M | 8.80M | 8.98M | 9.16M | 9.48M | 9.67M | 9.86M | 9.76M | 9.71M | 9.62M | 10.24M | 10.78M | 20.58M | 21.11M | 21.53M | 21.75M | 21.05M | 21.38M | 21.74M | 22.14M | 22.04M | 22.46M | 22.87M | 23.22M | 22.95M | 23.39M | 23.83M | 24.27M | 19.98M | 20.36M | 20.75M | 21.14M | 21.48M | 21.89M | 22.31M | 22.73M | 23.12M | 23.54M | 23.96M | 24.47M | 22.25M | 22.68M | 23.00M | 23.44M | 23.87M | 24.31M | 24.78M | 25.22M | 27.02M | 27.51M | 28.00M | 28.23M | 26.86M | 27.40M | 27.93M | 28.47M | 30.36M | 30.98M | 31.60M | 32.23M | 32.95M | 33.61M | 34.26M | 34.92M |
|
Total Non-Current Liabilities
|
40.64M | 44.89M | 46.50M | 51.15M | 50.30M | 46.17M | 63.28M | 61.56M | 47.26M | 49.36M | 58.25M | 52.03M | 46.15M | 69.92M | 67.12M | 68.31M | 65.13M | 219.40M | 220.72M | 220.25M | 203.56M | 197.59M | 204.72M | 197.40M | 195.66M | 199.70M | 200.01M | 190.49M | 194.97M | 179.09M | 178.36M | 157.55M | 110.67M | 82.56M | 83.18M | 87.03M | 85.39M | 84.81M | 93.53M | 84.84M | 90.23M | 112.67M | 117.87M | 121.53M | 146.76M | 124.62M | 112.86M | 115.06M | 126.43M | 97.81M | 77.38M | 76.47M | 75.03M | 66.18M | 51.21M | 52.26M | 53.30M | 42.23M | 43.90M | 53.78M | 89.63M | 83.14M | 93.40M | 87.18M | 88.22M | 89.06M | 90.88M |
|
Total Liabilities
|
48.95M | 53.55M | 55.34M | 59.77M | 59.10M | 55.15M | 72.43M | 71.04M | 56.93M | 59.22M | 68.01M | 61.74M | 55.77M | 80.15M | 77.89M | 88.89M | 86.25M | 240.94M | 242.47M | 241.30M | 224.93M | 219.33M | 226.86M | 219.43M | 218.12M | 222.57M | 223.23M | 213.44M | 218.37M | 202.92M | 202.63M | 177.53M | 131.04M | 103.31M | 104.32M | 108.50M | 107.28M | 107.12M | 116.26M | 107.97M | 113.77M | 136.63M | 142.34M | 143.78M | 169.44M | 147.62M | 136.29M | 138.93M | 150.74M | 122.58M | 102.60M | 103.49M | 102.55M | 94.19M | 79.44M | 79.12M | 80.70M | 70.17M | 72.36M | 84.14M | 120.61M | 114.74M | 125.63M | 120.13M | 121.82M | 123.32M | 125.81M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 149.49M | 149.07M | 147.84M | 146.70M | 133.43M | 88.02M | 65.31M | 59.40M | 59.44M | 59.47M | 59.50M | 59.54M | 49.64M | 49.67M | 49.70M | 50.30M | 49.75M | 49.82M | 54.69M | 39.82M | 39.82M | 39.82M | 29.82M | | | | | | | 5.00M | | 2.00M | 4.00M | | | | | | | |
|
Common Equity
|
676.28M | 691.27M | 701.52M | 709.22M | 787.39M | 726.08M | 738.69M | 757.84M | 787.39M | 819.17M | 845.82M | 871.13M | 892.67M | 912.62M | 946.96M | 905.74M | 921.06M | 935.32M | 938.75M | 933.97M | 934.05M | 941.11M | 940.56M | 947.28M | 953.85M | 950.42M | 943.50M | 426.53M | 409.00M | 396.28M | 378.89M | 362.56M | 408.04M | 402.76M | 403.50M | 402.09M | 404.74M | 404.86M | 409.51M | 417.26M | 424.35M | 431.02M | 431.78M | 434.66M | 428.24M | 420.21M | 411.10M | 411.26M | 414.44M | 434.54M | 439.22M | 663.40M | 693.27M | 716.84M | 728.47M | 715.08M | 720.29M | 726.10M | 720.43M | 684.43M | 681.99M | 682.25M | 680.59M | 474.39M | 479.45M | 483.84M | 490.73M |
|
Shareholder's Equity
|
| | | 709.22M | 787.39M | 726.08M | 738.69M | 757.84M | 787.39M | 819.17M | 845.82M | 871.13M | 892.67M | 912.62M | 946.96M | 905.74M | 921.06M | 935.32M | 938.75M | 933.97M | 934.05M | 941.11M | 940.56M | 947.28M | 953.85M | 950.42M | 943.50M | 426.53M | 409.00M | 396.28M | 378.89M | 362.56M | 408.04M | 402.76M | 403.50M | 402.09M | 404.74M | 404.86M | 409.51M | 417.26M | 424.35M | 431.02M | 431.78M | 434.66M | 428.24M | 420.21M | 411.10M | 411.26M | 414.44M | 434.54M | 439.22M | 663.40M | 693.27M | 716.84M | 728.47M | 715.08M | 720.29M | 726.10M | 720.43M | 684.43M | 681.99M | 682.25M | 680.59M | 474.39M | 479.45M | 483.84M | 490.73M |
|
Liabilities and Shareholders Equity
|
725.23M | 744.82M | 756.86M | 768.99M | 780.98M | 781.23M | 811.13M | 828.88M | 844.32M | 878.39M | 913.83M | 932.87M | 948.43M | 992.77M | 1,024.85M | 994.62M | 1,007.30M | 1,176.26M | 1,181.22M | 1,175.27M | 1,158.98M | 1,160.44M | 1,167.42M | 1,166.72M | 1,171.97M | 1,172.99M | 1,166.73M | 639.97M | 627.37M | 599.20M | 581.53M | 540.90M | 539.08M | 506.08M | 507.82M | 510.59M | 512.02M | 511.98M | 525.77M | 525.23M | 538.12M | 567.65M | 574.12M | 578.44M | 597.69M | 567.83M | 547.39M | 550.19M | 565.18M | 557.12M | 541.82M | 766.89M | 795.82M | 811.02M | 807.91M | 794.20M | 800.99M | 796.27M | 792.79M | 768.57M | 802.60M | 796.99M | 806.22M | 594.52M | 601.28M | 607.16M | 616.54M |
|
Treasury Shares
|
| | | | | | | 0.22M | | 0.18M | 0.17M | 0.16M | 0.26M | 0.22M | 0.21M | 0.24M | 0.38M | 0.38M | 0.37M | 0.02M | 0.57M | 0.57M | 0.48M | 0.46M | 0.48M | 0.47M | 0.46M | 0.46M | 0.25M | 0.76M | 0.76M | 3.53M | 3.25M | 3,912.58M | 3.91M | 3.16M | 3.40M | 2.90M | 2.87M | 1.95M | 2.26M | 2.78M | 2.80M | 0.20M | 1.84M | 2.89M | 0.29M | | 0.39M | 0.34M | 0.32M | | 0.38M | 0.35M | 0.07M | 0.61M | 0.40M | 0.38M | 0.37M | 0.34M | 0.38M | 0.37M | 0.26M | 0.32M | 0.36M | 0.31M | 0.31M |
|
Retained Earnings
|
122.85M | 137.28M | 146.80M | 153.51M | 165.35M | 168.96M | 180.62M | 198.79M | 227.07M | 257.78M | 283.29M | 308.20M | 328.83M | 347.84M | 381.11M | 339.01M | 353.93M | 365.25M | 367.28M | 361.29M | 360.94M | 366.50M | 365.26M | 371.05M | 377.58M | 372.64M | 364.53M | -153.72M | -172.15M | -185.55M | -203.79M | -220.36M | -234.16M | -240.09M | -242.00M | -243.85M | -242.09M | -243.05M | -239.70M | -232.07M | -225.91M | -220.30M | -220.52M | -218.44M | -225.83M | -234.71M | -244.88M | -245.59M | -243.14M | -223.64M | -219.62M | 4.24M | 35.66M | 59.37M | 72.48M | 76.46M | 80.97M | 85.27M | 78.08M | 40.79M | 37.66M | 36.83M | 34.99M | -172.06M | -167.45M | -164.19M | -160.44M |