|
Cash & Equivalents
|
54.74M | 50.99M | 62.75M | 71.86M | 62.86M | 75.81M | 90.60M | 108.38M | 108.00M | 108.72M | 131.66M | 166.31M | 166.80M | 156.54M | 169.66M | 126.77M | 133.86M | 133.86M | 139.73M | 165.40M | 154.82M | 147.72M | 148.42M | 185.96M | 183.66M | 186.62M | 176.43M | 179.91M | 215.99M | 138.47M | 164.55M | 214.52M | 235.73M | 220.17M | 241.79M | 128.63M | 144.50M | 88.78M | 100.12M | 130.37M | 173.09M | 132.79M | 70.54M | 239.39M | 248.77M | 230.73M | 297.21M | 432.63M | 500.75M | 415.84M | 218.01M | 201.46M | 112.04M | 63.41M | 89.59M | 117.95M | 47.91M | 57.95M | 189.65M | 185.12M | 118.36M | 108.51M | 99.45M | 134.30M | 69.92M | 40.60M | 24.83M |
|
Short-term Investments
|
| | | 4.96M | 22.49M | 22.96M | 16.58M | 13.93M | 16.31M | 13.82M | 13.66M | 17.81M | 15.28M | 20.18M | 20.06M | 12.43M | 13.87M | 19.01M | 16.95M | 21.95M | 30.54M | 34.99M | 38.34M | 36.17M | 37.26M | 37.23M | 35.79M | 33.12M | 30.75M | 34.83M | 38.18M | 39.93M | 39.94M | 39.94M | 36.44M | 37.23M | 39.96M | 38.55M | 34.99M | 31.61M | 27.36M | 23.98M | 20.53M | 17.03M | 14.76M | 11.56M | 60.13M | 51.08M | | | 29.91M | 33.04M | 1.46M | | | | | | | | 40.01M | 40.54M | 41.08M | 1.26M | 40.00M | 36.00M | 5.00M |
|
Cash & Current Investments
|
54.74M | 50.99M | 62.75M | 76.81M | 85.35M | 98.77M | 107.18M | 122.31M | 124.31M | 122.54M | 145.32M | 184.12M | 182.07M | 176.72M | 189.72M | 139.20M | 147.73M | 152.87M | 156.68M | 187.36M | 185.36M | 182.70M | 186.76M | 222.12M | 220.92M | 223.84M | 212.22M | 213.04M | 246.74M | 173.29M | 202.73M | 254.45M | 275.67M | 260.11M | 278.23M | 165.86M | 184.46M | 127.33M | 135.12M | 161.98M | 200.46M | 156.78M | 91.07M | 256.42M | 263.53M | 242.29M | 357.34M | 483.72M | 500.75M | 415.84M | 247.92M | 234.50M | 113.50M | 63.41M | 89.59M | 117.95M | 47.91M | 57.95M | 189.65M | 185.12M | 158.37M | 149.06M | 140.53M | 135.56M | 109.92M | 76.60M | 29.83M |
|
Receivables - Net
|
12.74M | 4.64M | -8.00M | 0.76M | 9.09M | 8.04M | 7.38M | 34.06M | 6.45M | 34.53M | 41.40M | 43.34M | 29.91M | 39.53M | 53.38M | 29.41M | 27.28M | 51.10M | 54.03M | 39.35M | 36.54M | 53.88M | 68.35M | 71.06M | 37.70M | 65.59M | 76.31M | 104.68M | 28.50M | 59.19M | 67.61M | 73.05M | 47.78M | 37.51M | 76.96M | 142.83M | 69.53M | 75.13M | 109.58M | 162.17M | 54.50M | 90.40M | 169.56M | 146.16M | 37.01M | 128.33M | 179.71M | 170.53M | 67.92M | 74.76M | 240.72M | 160.64M | 105.57M | 87.77M | 133.06M | 66.03M | 29.64M | 72.31M | 73.46M | 79.39M | 39.32M | 68.13M | 101.33M | 49.87M | 30.80M | 56.07M | 56.81M |
|
Receivables - Other
|
-1.12M | 3.46M | -0.52M | 1.83M | 3.29M | 2.31M | -0.70M | 4.01M | -3.92M | 8.03M | 7.90M | 2.36M | 1.24M | 2.07M | 1.69M | 1.20M | 2.25M | 1.05M | 1.56M | 0.86M | 0.93M | 0.86M | 1.18M | 2.61M | 0.63M | 0.89M | 0.58M | 0.45M | 0.14M | 0.14M | 0.14M | 0.14M | 0.11M | 4.16M | 1.67M | | | | | | | | | | | | | | | | | 8.75M | 9.22M | 8.80M | 7.86M | 6.57M | 5.28M | 4.21M | 3.26M | 3.01M | | | | | | | |
|
Receivables
|
11.62M | 8.10M | -8.53M | 2.59M | 12.38M | 10.35M | 6.67M | 38.07M | 2.52M | 42.56M | 49.30M | 45.70M | 31.15M | 41.60M | 55.07M | 30.61M | 29.53M | 52.16M | 55.58M | 40.20M | 37.47M | 54.74M | 69.53M | 73.67M | 38.34M | 66.48M | 76.89M | 105.13M | 28.64M | 59.33M | 67.75M | 73.19M | 47.89M | 41.67M | 78.62M | 142.83M | 69.53M | 75.13M | 109.58M | 162.17M | 54.50M | 90.40M | 169.56M | 146.16M | 37.01M | 128.33M | 179.71M | 170.53M | 67.92M | 74.76M | 240.72M | 169.39M | 114.79M | 96.56M | 140.92M | 72.59M | 34.93M | 76.52M | 76.72M | 82.39M | 39.32M | 68.13M | 101.33M | 49.87M | 30.80M | 56.07M | 56.81M |
|
Raw Materials
|
10.73M | 10.97M | 11.67M | 14.38M | 14.34M | 13.36M | 14.06M | 6.72M | 14.78M | | | 7.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 0.03M | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 20.41M | | | | 23.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
3.82M | 28.64M | 9.91M | 32.41M | 29.87M | 30.68M | 33.97M | 27.16M | 35.07M | 34.20M | 31.99M | 31.09M | 31.68M | 34.60M | 32.59M | 36.97M | 32.16M | 41.56M | 48.85M | 46.11M | 41.39M | 50.80M | 54.15M | 47.86M | 49.70M | 45.98M | 58.66M | 61.68M | 52.76M | 46.90M | 61.07M | 50.58M | 57.12M | 83.25M | 92.81M | 106.93M | 112.11M | 115.38M | 160.75M | 164.63M | 181.13M | 192.01M | 248.30M | 157.35M | 147.25M | 133.06M | 218.13M | 181.76M | 233.11M | 276.52M | 353.72M | 333.30M | 331.08M | 397.01M | 419.09M | 285.25M | 229.70M | 170.60M | 244.51M | 152.50M | 133.32M | 101.40M | 149.16M | 76.03M | 68.97M | 88.24M | 140.91M |
|
Current Deferred Tax Assets
|
| | | | | | | 12.92M | | 13.22M | 14.01M | 15.34M | 16.22M | 15.49M | 14.88M | 19.27M | 19.34M | 19.25M | 19.52M | 20.14M | 19.95M | 21.05M | 20.96M | 21.50M | 22.03M | 21.28M | 20.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.50M | 5.50M | 4.43M | -0.82M | 3.35M | 3.29M | 3.06M | 6.14M | 8.05M | 10.91M | 12.65M | 7.93M | 5.08M | 8.27M | 4.61M | 8.85M | 9.81M | 13.60M | 6.13M | 6.85M | 10.44M | 16.70M | 12.26M | 9.70M | 9.50M | 10.49M | 8.41M | 9.50M | 11.77M | 16.21M | 10.36M | 5.59M | 7.32M | 14.21M | 18.39M | 19.11M | 24.58M | 30.61M | 36.33M | 25.66M | 30.53M | 41.96M | 39.11M | 34.28M | 41.74M | 92.56M | 52.52M | 45.22M | 41.37M | 48.82M | 46.37M | 61.09M | 96.75M | 111.65M | 84.07M | 59.08M | 56.99M | 47.42M | 49.23M | 48.51M | 40.86M | 21.56M | 32.77M | 27.05M | 24.59M | 23.90M | 20.92M |
|
Current Assets
|
123.56M | 127.44M | 145.60M | 159.01M | 156.61M | 170.86M | 184.46M | 206.59M | 215.88M | 223.44M | 253.28M | 284.18M | 266.20M | 276.69M | 296.87M | 234.89M | 228.29M | 279.43M | 286.76M | 300.66M | 294.61M | 326.00M | 343.65M | 374.86M | 340.48M | 368.07M | 376.53M | 389.35M | 359.87M | 295.73M | 341.91M | 383.67M | 388.00M | 399.24M | 468.06M | 434.73M | 390.69M | 348.45M | 441.78M | 514.44M | 466.61M | 481.15M | 548.05M | 594.22M | 489.53M | 596.24M | 807.70M | 881.22M | 843.15M | 815.93M | 888.73M | 789.53M | 646.91M | 659.84M | 725.80M | 528.30M | 364.24M | 348.25M | 556.85M | 465.49M | 371.86M | 340.11M | 423.79M | 288.50M | 234.28M | 244.78M | 248.47M |
|
Property, Plant & Equipment (Net)
|
21.90M | 21.67M | 20.40M | 20.23M | 20.52M | 22.37M | 22.39M | 25.62M | 27.65M | 28.13M | 28.89M | 29.03M | 28.21M | 26.94M | 24.84M | 24.95M | 23.63M | 23.06M | 24.04M | 23.66M | 25.12M | 25.81M | 26.86M | 31.30M | 30.50M | 29.83M | 28.55M | 26.85M | 25.60M | 25.83M | 26.75M | 27.53M | 29.25M | 37.11M | 37.09M | 44.58M | 47.22M | 47.25M | 54.20M | 57.03M | 66.62M | 71.73M | 75.02M | 75.99M | 79.53M | 78.43M | 78.30M | 76.58M | 80.40M | 81.16M | 80.23M | 78.89M | 71.88M | 69.29M | 67.17M | 60.91M | 55.77M | 49.89M | 44.94M | 40.40M | 34.33M | 29.46M | 25.41M | 15.84M | 12.11M | 10.96M | 9.85M |
|
Goodwill
|
| | | | | | | | | | | 7.91M | | | | 48.95M | 48.95M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.75M | 48.80M | 41.10M | 41.04M | 41.04M | 41.04M | 41.33M | 41.04M | 121.44M | 123.22M | 118.32M | 118.81M | 118.90M | 117.55M | 120.54M | 117.54M | 118.73M | 118.38M | 119.52M | 122.58M | 125.87M | 123.27M | 123.73M | 121.91M | 173.29M | 169.96M | 164.87M | 159.53M | 167.72M | 169.57M | 170.87M | 167.63M | 175.10M | 169.74M | 169.38M | 175.93M | 167.29M | 171.55M | 182.45M | 182.45M |
|
Intangibles
|
| | | | | | | | | | | 2.47M | | | 4.50M | 28.22M | 27.26M | 24.51M | 23.59M | 22.67M | 21.76M | 20.89M | 20.02M | 19.15M | 18.27M | 17.40M | 16.53M | 15.66M | 14.80M | 13.94M | 13.07M | 12.21M | 11.34M | 17.64M | 15.31M | 44.71M | 40.61M | 34.08M | 29.39M | 24.27M | 20.69M | 18.64M | 14.93M | 12.35M | 11.79M | 10.42M | 10.15M | 9.90M | 9.31M | 8.93M | 8.35M | 28.41M | 26.63M | 24.07M | 10.95M | 11.26M | 10.92M | 10.42M | 9.69M | 5.04M | 4.68M | 4.40M | 3.63M | 3.21M | 3.23M | 3.27M | 3.09M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 10.38M | | | 4.50M | 77.17M | 76.21M | 73.26M | 72.34M | 71.42M | 70.52M | 69.64M | 68.77M | 67.90M | 67.03M | 66.15M | 65.28M | 64.42M | 63.60M | 55.04M | 54.11M | 53.25M | 52.38M | 58.98M | 56.36M | 166.15M | 163.83M | 152.40M | 148.19M | 143.17M | 138.24M | 139.17M | 132.47M | 131.08M | 130.16M | 129.94M | 132.72M | 135.77M | 132.59M | 132.66M | 130.26M | 201.70M | 196.59M | 188.94M | 170.48M | 178.98M | 180.49M | 181.29M | 177.32M | 180.15M | 174.42M | 173.79M | 179.56M | 170.50M | 174.77M | 185.72M | 185.54M |
|
Long-Term Deferred Tax
|
7.26M | 7.57M | 7.29M | 8.67M | 8.67M | 8.67M | 9.92M | 8.34M | 12.92M | 8.73M | 6.31M | 6.13M | 12.64M | 11.09M | 10.42M | 8.79M | 8.62M | 10.44M | 10.46M | 10.10M | 10.43M | 11.19M | 10.95M | 8.41M | 8.39M | 8.31M | 7.69M | 31.72M | 31.85M | 30.43M | 26.02M | 30.59M | 31.43M | 35.85M | 35.09M | 31.53M | 32.69M | 33.15M | 31.79M | 36.98M | 32.92M | 33.86M | 37.18M | 41.79M | 41.07M | 39.24M | 33.83M | 33.40M | 33.41M | 34.08M | 39.78M | 37.95M | 50.99M | 62.70M | 8.22M | 16.25M | 15.23M | 12.97M | 10.54M | 8.51M | 8.15M | 9.27M | 9.09M | 9.82M | 9.98M | 10.40M | 10.16M |
|
Other Non-Current Assets
|
12.12M | -2.16M | -1.11M | 14.25M | 14.13M | 0.80M | 1.01M | 13.78M | 13.67M | 13.56M | 13.45M | 2.50M | 18.78M | 18.69M | 18.60M | 8.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.75M | 11.27M | 11.77M | 11.77M | 9.41M | 19.97M | 9.84M | 9.84M | 12.88M | 13.21M | 13.61M | 14.06M | 14.53M | 15.01M | 15.53M | 15.65M | 15.35M | 23.30M | 25.10M | 32.00M | 30.20M | 33.78M | 30.94M | 19.08M | 19.06M | 26.26M | 29.44M | 31.54M | 38.75M | 38.83M | 59.31M | 38.09M | 24.92M | 23.46M | 20.01M | 21.35M | 19.51M | 41.80M | 41.90M | 42.40M | 17.16M | 42.40M | 38.40M | 15.30M |
|
Non-Current Assets
|
38.53M | 38.18M | 36.79M | 40.57M | 40.64M | 42.01M | 44.46M | 47.74M | 49.42M | 50.42M | 48.65M | 48.03M | 59.63M | 56.72M | 53.86M | 119.42M | 118.96M | 117.26M | 117.34M | 115.68M | 116.57M | 117.14M | 117.08M | 118.35M | 117.18M | 116.06M | 113.29M | 132.39M | 130.93M | 121.08M | 116.72M | 124.24M | 126.28M | 145.55M | 142.60M | 256.80M | 258.75M | 248.34M | 249.82M | 252.52M | 312.50M | 319.87M | 325.62M | 326.54M | 330.50M | 324.53M | 309.12M | 308.51M | 314.74M | 317.89M | 320.90M | 394.90M | 389.56M | 410.12M | 312.48M | 307.14M | 300.39M | 285.89M | 274.63M | 268.21M | 254.26M | 245.83M | 246.13M | 227.63M | 227.22M | 235.54M | 233.10M |
|
Assets
|
162.09M | 165.62M | 182.38M | 199.58M | 197.24M | 212.86M | 228.92M | 254.33M | 265.30M | 273.86M | 301.93M | 332.21M | 325.84M | 333.40M | 350.73M | 354.31M | 347.25M | 396.69M | 404.11M | 416.34M | 411.18M | 443.14M | 460.73M | 493.21M | 457.67M | 484.13M | 489.81M | 521.74M | 490.80M | 416.81M | 458.63M | 507.91M | 514.28M | 544.79M | 610.66M | 691.52M | 649.44M | 596.78M | 691.60M | 766.96M | 779.10M | 801.01M | 873.66M | 920.75M | 820.03M | 920.77M | 1,116.82M | 1,189.73M | 1,157.89M | 1,133.82M | 1,209.63M | 1,184.43M | 1,036.46M | 1,069.96M | 1,038.28M | 835.44M | 664.63M | 634.14M | 831.48M | 733.70M | 626.12M | 585.94M | 669.91M | 516.14M | 461.51M | 480.32M | 481.57M |
|
Accounts Payables
|
| | | | | | | 38.69M | | 33.27M | 40.52M | 48.41M | 44.30M | 45.21M | 38.32M | 42.52M | 29.80M | 53.91M | 46.64M | 41.34M | 34.22M | 48.67M | 46.39M | 60.26M | 35.67M | 46.17M | 56.49M | 61.66M | 39.02M | 43.55M | 57.66M | 67.28M | 63.18M | 66.17M | 88.80M | 116.32M | 69.12M | 66.93M | 103.14M | 136.74M | 84.69M | 86.85M | 108.33M | 116.19M | 77.22M | 95.52M | 162.35M | 165.78M | 150.77M | 166.78M | 259.40M | 251.30M | 172.91M | 192.39M | 233.17M | 184.02M | 74.01M | 138.80M | 211.34M | 178.32M | 103.19M | 113.56M | 195.13M | 106.37M | 97.30M | 166.78M | 197.05M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 90.00M | | 27.00M | | | | | | | | | | |
|
Payables
|
| | | | | | | 38.69M | | 33.27M | 40.52M | 48.41M | 44.30M | 45.21M | 38.32M | 42.52M | 29.80M | 53.91M | 46.64M | 41.34M | 34.22M | 48.67M | 46.39M | 60.26M | 35.67M | 46.17M | 56.49M | 61.66M | 39.02M | 43.55M | 57.66M | 67.28M | 63.18M | 66.17M | 88.80M | 116.32M | 69.12M | 66.93M | 103.14M | 136.74M | 84.69M | 86.85M | 108.33M | 116.19M | 77.22M | 95.52M | 162.35M | 165.78M | 150.77M | 166.78M | 259.40M | 251.30M | 172.91M | 227.39M | 323.17M | 184.02M | 101.01M | 138.80M | 211.34M | 178.32M | 103.19M | 113.56M | 195.13M | 106.37M | 97.30M | 166.78M | 197.05M |
|
Accumulated Expenses
|
10.73M | 10.97M | 11.67M | 3.38M | 14.34M | 13.36M | 14.06M | 17.83M | 14.78M | 13.85M | 15.24M | 17.88M | 19.11M | 13.88M | 18.71M | 13.64M | 13.98M | 14.04M | 14.87M | 19.61M | 13.56M | 17.08M | 17.83M | 18.70M | 14.32M | 15.60M | 13.75M | 15.95M | 12.91M | 12.55M | 17.26M | 40.87M | 21.34M | 28.17M | 28.95M | 73.65M | 56.11M | 51.57M | 62.85M | 71.26M | 54.87M | 63.63M | 70.59M | 81.77M | 55.80M | 73.75M | 94.77M | 131.39M | 105.81M | 104.54M | 130.96M | 132.62M | 89.38M | 91.08M | 84.36M | 98.96M | 100.90M | 105.71M | 103.10M | 98.00M | 93.84M | 96.94M | 88.38M | 100.60M | 96.76M | 76.86M | 70.61M |
|
Other Accumulated Expenses
|
3.19M | 2.78M | 2.29M | -0.43M | 2.45M | 2.73M | 2.17M | 2.64M | 2.49M | | | 3.48M | | | 3.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.08M | 203.19M | 205.29M |
|
Current Taxes
|
| | 0.07M | 2.18M | 3.19M | 0.78M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.09M | 0.34M | 4.24M | 3.91M | -1.93M | 1.97M | -1.89M | 3.53M | 0.11M | 2.04M | 2.36M | 1.53M | 2.42M | 1.88M | 2.12M | 6.26M | 3.63M | 3.27M | 2.03M | 5.08M | 4.42M | 3.05M | 2.71M | 3.85M | 1.77M | 2.12M | 2.28M | 3.27M | 2.63M | 1.28M | 1.30M | 4.49M | 4.20M | 3.07M | 4.61M | 7.76M | 6.27M | 2.22M | 4.72M | 5.76M | 5.27M | 2.10M | 4.90M | 4.55M | 5.32M | 3.51M | 7.86M | 10.40M | 7.29M | 11.45M | 11.08M | 11.77M | 13.30M | 13.64M | 12.88M | 13.21M | 12.08M | 12.17M | 10.95M | 10.83M | 10.33M | 11.15M | 9.12M | 11.28M | 9.79M | 9.77M | 7.93M |
|
Total Current Liabilities
|
37.95M | 42.08M | 54.55M | 62.38M | 52.11M | 58.25M | 64.88M | 75.84M | 70.82M | 62.26M | 73.16M | 85.00M | 73.56M | 70.71M | 68.19M | 74.28M | 54.41M | 84.34M | 76.95M | 80.92M | 59.95M | 79.51M | 78.70M | 99.04M | 59.56M | 75.31M | 83.67M | 96.63M | 70.39M | 69.88M | 89.88M | 112.64M | 100.07M | 112.71M | 146.13M | 197.72M | 131.50M | 120.72M | 170.71M | 213.76M | 144.83M | 152.58M | 183.82M | 202.50M | 138.34M | 172.78M | 264.97M | 307.57M | 263.87M | 282.76M | 401.43M | 395.68M | 275.59M | 332.12M | 420.40M | 296.18M | 214.00M | 256.68M | 325.39M | 287.15M | 207.36M | 221.64M | 292.64M | 218.24M | 427.94M | 456.60M | 480.88M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.41M | 201.50M | 168.64M | 172.42M | 186.71M | 200.60M | | | |
|
Non-Current Deffered Revenue
|
-0.27M | -0.20M | -0.14M | -0.06M | -0.02M | -0.00M | 0.58M | 0.59M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | | | | 13.99M | 8.35M | 7.19M | 5.72M | 7.99M | 3.30M | 2.11M | 1.56M | 17.86M | 1.05M | 1.04M | 0.99M | 28.42M | 0.58M | 1.46M | 0.12M | 26.42M | 3.19M | 2.90M | 1.01M | 0.93M | 0.53M | 0.40M | 0.38M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.30M | 65.33M | 63.59M | 62.65M | 54.93M | 59.99M | 59.49M | 58.24M | 50.48M | 54.96M | 53.29M | 51.50M | 43.46M | 42.95M | 41.16M | 39.07M | 33.25M | 37.09M | 35.86M | 34.06M | 27.61M | 31.34M | 28.96M | 27.33M | 21.60M | 25.30M | 23.69M | 22.86M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | | | | 13.93M | 12.96M | 10.83M | 11.59M | 13.88M | 8.55M | 8.68M | 9.06M | 10.34M | 11.06M | 12.07M | 17.05M | 26.54M | 20.71M | 21.35M | 22.34M | 25.31M | 25.58M | 23.10M | 21.84M | 30.30M | 23.08M | 21.12M | 19.43M | 20.95M | 19.80M | 18.76M | 17.51M | 14.45M | 14.02M | 12.34M | 9.82M |
|
Total Non-Current Liabilities
|
-0.11M | -0.21M | 4.12M | 4.01M | -0.11M | -0.21M | 3.69M | 3.58M | 3.97M | 3.85M | 3.73M | 4.25M | 4.19M | 4.07M | 3.94M | 4.22M | 5.03M | 4.14M | 4.56M | 4.73M | 4.41M | 4.35M | 4.27M | 3.74M | 3.82M | 3.37M | 3.03M | 7.71M | 7.23M | 7.39M | 4.23M | 6.32M | 5.76M | 6.28M | 8.04M | 23.47M | 21.31M | 18.02M | 17.31M | 17.88M | 71.65M | 68.86M | 66.96M | 66.18M | 65.16M | 65.93M | 69.93M | 77.73M | 70.03M | 69.83M | 67.67M | 72.02M | 65.67M | 61.07M | 56.10M | 63.54M | 55.19M | 52.04M | 253.20M | 250.06M | 214.69M | 215.22M | 227.12M | 236.65M | 34.37M | 31.41M | 27.58M |
|
Total Liabilities
|
42.28M | 46.30M | 58.67M | 66.39M | 56.02M | 62.05M | 68.57M | 79.42M | 74.79M | 66.11M | 76.89M | 89.25M | 77.75M | 74.78M | 72.12M | 78.50M | 59.44M | 88.47M | 81.50M | 85.65M | 64.36M | 83.86M | 82.96M | 102.78M | 63.38M | 78.67M | 86.71M | 104.33M | 77.62M | 77.27M | 94.11M | 118.96M | 105.83M | 118.99M | 154.17M | 221.19M | 152.81M | 138.74M | 188.03M | 231.64M | 216.48M | 221.44M | 250.78M | 268.68M | 203.49M | 238.71M | 334.91M | 385.29M | 333.91M | 352.59M | 469.10M | 467.71M | 341.26M | 393.19M | 476.50M | 359.73M | 269.19M | 308.72M | 578.59M | 537.21M | 422.05M | 436.86M | 519.75M | 454.90M | 462.30M | 488.01M | 508.46M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.41M | 201.50M | 168.64M | 172.42M | 186.71M | 200.60M | 224.08M | 203.19M | 205.29M |
|
Common Equity
|
119.81M | 119.32M | 123.71M | 133.19M | 141.22M | 150.81M | 160.35M | 174.91M | 190.51M | 207.75M | 225.04M | 242.96M | 248.09M | 258.62M | 278.61M | 275.82M | 287.81M | 308.21M | 322.60M | 330.69M | 346.82M | 359.28M | 377.77M | 390.44M | 394.29M | 405.46M | 403.11M | 417.41M | 413.18M | 339.54M | 364.52M | 388.96M | 408.45M | 425.80M | 456.49M | 470.33M | 496.63M | 458.04M | 503.58M | 535.32M | 562.62M | 579.58M | 622.88M | 652.07M | 616.54M | 682.06M | 781.91M | 804.43M | 823.98M | 781.23M | 740.54M | 716.72M | 695.20M | 676.78M | 561.78M | 475.72M | 395.44M | 325.42M | 252.89M | 196.49M | 204.07M | 149.08M | 150.16M | 61.24M | -0.79M | -7.69M | -26.89M |
|
Shareholder's Equity
|
| | | 133.19M | | | | 174.91M | | 207.75M | 225.04M | 242.96M | 248.09M | 258.62M | 278.61M | 275.82M | 287.81M | 308.21M | 322.60M | 330.69M | 346.82M | 359.28M | 377.77M | 390.44M | 394.29M | 405.46M | 403.11M | 417.41M | 413.18M | 339.54M | 364.52M | 388.96M | 408.45M | 425.80M | 456.49M | 470.33M | 496.63M | 458.04M | 503.58M | 535.32M | 562.62M | 579.58M | 622.88M | 652.07M | 616.54M | 682.06M | 781.91M | 804.43M | 823.98M | 781.23M | 740.54M | 716.72M | 695.20M | 676.78M | 561.78M | 475.72M | 395.44M | 325.42M | 252.89M | 196.49M | 204.07M | 149.08M | 150.16M | 61.24M | -0.79M | -7.69M | -26.89M |
|
Liabilities and Shareholders Equity
|
162.09M | 165.62M | 182.38M | 199.58M | 197.24M | 212.86M | 228.92M | 254.33M | 265.30M | 273.86M | 301.93M | 332.21M | 325.84M | 333.40M | 350.73M | 354.31M | 347.25M | 396.69M | 404.11M | 416.34M | 411.18M | 443.14M | 460.73M | 493.21M | 457.67M | 484.13M | 489.81M | 521.74M | 490.80M | 416.81M | 458.63M | 507.91M | 514.28M | 544.79M | 610.66M | 691.52M | 649.44M | 596.78M | 691.60M | 766.96M | 779.10M | 801.01M | 873.66M | 920.75M | 820.03M | 920.77M | 1,116.82M | 1,189.73M | 1,157.89M | 1,133.82M | 1,209.63M | 1,184.43M | 1,036.46M | 1,069.96M | 1,038.28M | 835.44M | 664.63M | 634.14M | 831.48M | 733.70M | 626.12M | 585.94M | 669.91M | 516.14M | 461.51M | 480.32M | 481.57M |
|
Retained Earnings
|
-12.68M | -15.29M | -12.70M | -7.57M | -1.40M | 3.92M | 10.95M | 17.95M | 25.43M | 33.45M | 47.50M | 58.14M | 58.79M | 66.17M | 81.38M | 75.44M | 83.79M | 92.09M | 99.89M | 103.08M | 108.36M | 116.89M | 131.50M | 140.88M | 145.63M | 152.89M | 165.68M | 185.01M | 188.94M | 193.76M | 213.27M | 226.95M | 243.38M | 251.29M | 273.37M | 277.99M | 299.43M | 309.90M | 341.83M | 367.02M | 389.54M | 396.75M | 432.28M | 452.32M | 434.19M | 492.80M | 586.05M | 599.39M | 606.83M | 557.45M | 517.22M | 485.71M | 455.30M | 411.88M | 283.52M | 199.41M | 118.30M | 37.50M | -41.70M | -105.30M | -96.69M | -167.33M | -173.71M | -250.81M | -338.09M | -360.89M | -382.42M |
|
Treasury Shares
|
| | | 0.30M | | | | 0.57M | | | | 0.61M | | | | 0.94M | | | | 0.93M | | | | 0.88M | | | | 0.93M | | | | 0.94M | | | | 0.94M | | | | 0.86M | | | | 0.82M | | | | 0.89M | | | | 1.00M | | | | 1.13M | | | | 1.35M | | | | 2.16M | | | |