|
Cash & Equivalents
|
0.87M | 3.70M | 0.80M | 1.32M | 1.71M | 3.56M | 2.67M | 2.46M | 2.47M | 15.28M | 1.51M | 0.83M | 1.20M | 9.82M | 1.20M | 1.88M | 1.71M | 4.36M | 2.06M | 1.36M | 2.03M | 1.85M | 1.96M | 0.87M | 3.05M | 1.01M | 1.45M | 1.22M | 2.58M | 1.09M | 1.59M | 0.89M | 1.39M | 0.99M | 1.53M | 0.74M | 1.76M | 1.04M | 0.67M | 0.54M | 1.03M | 0.67M | 0.41M | 0.30M | 0.62M | 0.36M | 1.95M | 0.84M | 1.98M | 0.38M | 0.48M | 0.44M | 0.34M | 1.29M | 0.58M | 0.71M | 2.40M |
|
Cash & Current Investments
|
0.87M | 3.70M | 0.80M | 1.32M | 1.71M | 3.56M | 2.67M | 2.46M | 2.47M | 15.28M | 1.51M | 0.83M | 1.20M | 9.82M | 1.20M | 1.88M | 1.71M | 4.36M | 2.06M | 1.36M | 2.03M | 1.85M | 1.96M | 0.87M | 3.05M | 1.01M | 1.45M | 1.22M | 2.58M | 1.09M | 1.59M | 0.89M | 1.39M | 0.99M | 1.53M | 0.74M | 1.76M | 1.04M | 0.67M | 0.54M | 1.03M | 0.67M | 0.41M | 0.30M | 0.62M | 0.36M | 1.95M | 0.84M | 1.98M | 0.38M | 0.48M | 0.44M | 0.34M | 1.29M | 0.58M | 0.71M | 2.40M |
|
Receivables - Net
|
47.18M | 45.95M | 39.92M | 39.03M | 49.03M | 50.74M | 41.05M | 49.87M | 63.93M | 46.00M | 51.35M | 49.51M | 50.50M | 56.89M | 52.45M | 55.80M | 62.80M | 64.83M | 66.65M | 75.74M | 66.01M | 59.40M | 64.83M | 71.58M | 70.44M | 65.13M | 65.43M | 58.89M | 62.58M | 57.77M | 60.97M | 60.47M | 52.65M | 68.04M | 56.95M | 69.88M | 60.49M | 64.50M | 66.33M | 71.89M | 65.03M | 68.70M | 69.61M | 76.40M | 72.43M | 74.53M | 72.73M | 68.36M | 77.42M | 75.64M | 84.96M | 83.79M | 81.20M | 74.54M | 76.66M | 84.37M | 79.82M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.56M | 0.17M | 0.34M | 0.20M | 0.07M | 0.36M | 0.12M | | | | | 0.06M | | | 0.07M | 0.06M | | | | 0.56M | | | | | | | | 0.62M | 0.61M | | 0.16M | 0.28M | |
|
Receivables
|
47.18M | 45.95M | 39.92M | 39.03M | 49.03M | 50.74M | 41.05M | 49.87M | 63.93M | 46.00M | 51.35M | 49.51M | 50.50M | 56.89M | 52.45M | 55.80M | 62.80M | 64.83M | 66.65M | 75.74M | 66.01M | 59.40M | 64.83M | 72.45M | 71.00M | 65.29M | 65.76M | 59.08M | 62.65M | 58.13M | 61.09M | 60.47M | 52.65M | 68.04M | 56.95M | 69.94M | 60.49M | 64.50M | 66.41M | 71.95M | 65.03M | 68.70M | 69.61M | 76.96M | 72.43M | 74.53M | 72.73M | 68.36M | 77.42M | 75.64M | 84.96M | 84.41M | 81.81M | 74.54M | 76.81M | 84.65M | 79.82M |
|
Raw Materials
|
| | | | 45.07M | 96.05M | 104.69M | 72.86M | 49.05M | 107.69M | 100.99M | 80.92M | 69.87M | 105.09M | 110.16M | 68.20M | 53.82M | 111.15M | 106.86M | 51.56M | 107.73M | 112.98M | 79.61M | 50.09M | 80.87M | 103.33M | 73.21M | 55.68M | 87.72M | 84.27M | | | | | | | | | | | | 104.81M | 77.56M | 60.66M | 75.00M | 90.11M | 65.43M | 49.56M | 81.56M | 100.07M | 85.30M | 63.09M | 96.11M | 117.14M | 95.35M | 71.53M | 89.77M |
|
Finished Goods
|
| | | | 68.38M | 59.89M | 72.18M | 73.52M | 85.56M | 60.35M | 65.77M | 77.78M | 88.19M | 82.50M | 87.91M | 114.63M | 117.62M | 110.79M | 121.51M | 95.63M | 74.92M | 88.42M | 102.81M | 115.22M | 87.56M | 81.44M | 101.15M | 125.35M | 83.99M | 94.64M | | | | | | | | | | | | 106.32M | 127.30M | 131.44M | 98.07M | 100.24M | 107.51M | 125.22M | 115.77M | 110.61M | 111.26M | 131.48M | 109.73M | 140.66M | 159.25M | 163.19M | 145.66M |
|
Inventory
|
115.78M | 160.79M | 158.05M | 128.94M | 113.45M | 155.94M | 176.87M | 146.38M | 134.62M | 168.04M | 166.75M | 158.71M | 158.07M | 187.59M | 198.07M | 182.83M | 171.44M | 221.94M | 228.38M | 147.20M | 182.65M | 201.40M | 182.42M | 165.30M | 168.42M | 184.77M | 174.36M | 181.03M | 171.71M | 178.91M | 157.02M | 156.45M | 172.34M | 188.51M | 172.07M | 150.37M | 155.37M | 151.76M | 148.00M | 152.60M | 178.74M | 211.13M | 204.85M | 192.10M | 173.07M | 190.35M | 172.94M | 174.79M | 197.34M | 210.67M | 196.56M | 194.56M | 205.84M | 257.80M | 254.60M | 234.72M | 235.43M |
|
Current Deferred Tax Assets
|
4.27M | 4.81M | 4.57M | 4.88M | 4.88M | 4.88M | 4.88M | 4.82M | 4.82M | 4.82M | 4.91M | 3.72M | 3.67M | 3.34M | 3.50M | 3.48M | 3.49M | 3.44M | 3.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 5.43M | 3.46M | 3.08M | 2.75M | 6.73M | 4.16M | 3.28M | 2.89M | 7.92M | 5.56M | 4.84M | 2.89M | 8.31M | 7.07M | 5.38M | 2.50M | 6.32M | 7.96M | 3.82M | 6.84M | 4.62M | 4.17M | 5.42M | 14.02M | 7.56M | 6.64M | 4.19M | 6.94M | 6.17M | 5.75M | 5.29M | 5.99M | 5.25M | 8.31M | 6.35M | 9.87M | 6.48M | 8.57M | 10.41M | 12.76M | 7.65M | 8.28M | 6.75M | 11.69M | 9.32M | 6.81M | 7.60M | 13.04M | 9.64M | 12.08M | 8.70M | 19.32M | 15.56M | 14.58M | 13.72M | 19.57M |
|
Current Assets
|
172.94M | 220.69M | 208.30M | 177.25M | 171.82M | 221.84M | 229.63M | 206.82M | 208.73M | 242.06M | 236.26M | 223.79M | 222.50M | 265.96M | 262.27M | 249.37M | 241.93M | 300.89M | 308.54M | 228.12M | 257.53M | 267.27M | 253.38M | 243.16M | 255.93M | 258.47M | 247.88M | 245.32M | 243.81M | 243.94M | 225.34M | 223.10M | 232.38M | 262.80M | 238.87M | 227.35M | 227.50M | 223.78M | 225.17M | 235.44M | 257.56M | 288.15M | 283.16M | 275.54M | 257.82M | 274.57M | 254.43M | 251.59M | 289.77M | 296.32M | 294.08M | 287.49M | 306.70M | 349.20M | 346.42M | 333.52M | 337.22M |
|
Buildings
|
101.46M | 101.79M | 101.89M | 102.05M | 102.40M | 102.80M | 102.80M | 102.81M | 102.17M | 102.20M | 102.42M | 102.42M | 102.42M | 102.80M | 102.80M | 102.80M | 102.92M | 103.05M | 103.04M | 106.57M | 106.57M | 106.57M | 107.02M | 107.28M | 108.09M | 108.15M | 108.54M | 109.11M | 109.38M | 109.33M | 109.95M | 110.44M | 109.67M | 110.28M | 110.29M | 110.40M | 110.61M | 110.74M | 102.67M | 102.66M | 102.80M | 102.81M | 102.81M | 102.84M | 102.84M | 102.84M | 104.15M | 104.98M | 114.71M | 115.08M | 115.52M | 116.33M | 116.68M | 117.26M | 119.31M | 120.21M | 120.21M |
|
Construction in Progress
|
0.99M | 1.10M | 0.65M | 1.19M | 1.56M | 2.48M | 1.54M | 1.10M | 0.54M | 2.76M | 0.93M | 1.21M | 3.70M | 2.47M | 2.38M | 2.90M | 5.84M | 6.62M | 2.73M | 3.25M | 1.48M | 1.24M | 1.07M | 5.29M | 2.65M | 1.76M | 2.62M | 7.20M | 2.56M | 3.49M | 1.13M | 2.45M | 3.82M | 4.10M | 2.24M | 4.37M | 6.58M | 9.66M | 12.30M | 16.59M | 17.25M | 18.08M | 6.47M | 6.93M | 9.88M | 8.21M | 7.12M | 7.48M | 3.96M | 8.27M | 7.57M | 18.33M | 19.37M | 12.84M | 7.22M | 12.66M | 19.03M |
|
Land & Improvements
|
9.46M | 9.46M | 9.46M | 9.46M | 9.46M | 9.46M | 9.40M | 9.40M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.29M | 9.28M | 9.28M | 9.28M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 9.15M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M | 13.37M |
|
Property, Plant & Equipment (Net)
|
161.89M | 159.57M | 156.13M | 153.69M | 151.85M | 150.67M | 148.71M | 146.71M | 144.59M | 144.90M | 136.33M | 133.85M | 133.79M | 133.36M | 132.51M | 130.45M | 132.45M | 132.03M | 131.79M | 130.73M | 129.35M | 127.23M | 125.46M | 127.57M | 126.66M | 125.21M | 125.08M | 128.90M | 128.66M | 127.90M | 126.18M | 126.04M | 124.83M | 124.96M | 123.80M | 126.33M | 129.02M | 129.88M | 133.37M | 134.60M | 133.82M | 133.12M | 132.57M | 136.16M | 137.30M | 136.65M | 135.48M | 137.99M | 161.74M | 162.39M | 165.09M | 175.38M | 174.13M | 174.38M | 178.22M | 181.66M | 187.61M |
|
Goodwill
|
5.66M | 5.66M | 5.66M | | | | | | | | | | | | | | | | | | | | | | 9.64M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M | 18.42M | 9.65M | 12.03M | 11.75M | 20.52M | 11.75M | 11.75M | 11.75M | 20.52M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M | 11.75M |
|
Intangibles
|
15.50M | 14.95M | 14.43M | 13.92M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 4.70M | 4.16M | 3.62M | 0.99M | 0.61M | 0.23M | 18.69M | 18.69M | 38.36M | 38.36M | 17.65M | 16.81M | 15.97M | 15.30M | 14.63M | 13.95M | 13.28M | 12.70M | 12.12M | 11.55M | 10.97M | 10.46M | 9.96M | 9.46M | 8.95M | 38.36M | 38.36M | 38.36M | 38.74M | 38.72M | 38.72M | 38.72M | 39.57M | 39.57M | 39.57M | 39.57M | 39.57M | 39.57M | 39.57M | 39.57M | 39.57M |
|
Goodwill & Intangibles
|
21.16M | 20.61M | 20.09M | 13.92M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 24.09M | 4.70M | 4.16M | 3.62M | 0.99M | 0.61M | 0.23M | 18.69M | 18.69M | 48.00M | 48.01M | 27.30M | 26.46M | 25.62M | 24.95M | 24.28M | 23.60M | 22.93M | 22.35M | 21.77M | 21.20M | 20.62M | 20.11M | 19.61M | 19.11M | 18.60M | 48.01M | 56.78M | 48.01M | 50.77M | 50.47M | 59.24M | 50.47M | 51.32M | 51.32M | 60.09M | 51.32M | 51.32M | 51.32M | 51.32M | 51.32M | 51.32M |
|
Long-Term Deferred Tax
|
| | | 14.70M | | | | 16.31M | | | | 0.83M | 1.00M | 1.11M | 0.80M | 0.73M | 1.14M | 1.39M | 0.93M | 9.05M | 8.11M | 7.89M | 9.10M | 9.67M | 5.98M | 5.58M | 5.02M | 5.64M | 4.59M | 4.55M | 5.72M | 5.97M | 5.62M | 5.97M | 6.79M | 6.99M | 7.29M | 5.05M | 6.09M | 5.30M | 4.30M | 5.10M | 3.24M | 3.23M | 2.61M | 2.37M | 3.59M | 3.46M | 0.56M | 0.65M | 3.13M | 3.68M | 3.90M | 3.60M | 5.78M | | |
|
Other Non-Current Assets
|
7.57M | 7.58M | 7.17M | 6.93M | 7.15M | 7.01M | 6.85M | 7.25M | 7.73M | 8.09M | 7.95M | 8.40M | 8.75M | 8.86M | 8.58M | 8.81M | 8.71M | 8.82M | 10.23M | 10.00M | 10.09M | 9.68M | 10.12M | 9.54M | 9.06M | 8.85M | 10.56M | 9.10M | 8.74M | 8.41M | 9.78M | 9.33M | 9.12M | 9.97M | 11.88M | 10.70M | 9.02M | 9.65M | 10.73M | 9.54M | 9.58M | 6.47M | 8.27M | 6.13M | 6.02M | 6.03M | 6.95M | 7.00M | 7.19M | 7.20M | 8.29M | 7.60M | 7.50M | 17.43M | 10.74M | 10.93M | 9.92M |
|
Non-Current Assets
|
190.62M | 187.76M | 183.39M | 174.54M | 172.17M | 170.11M | 167.25M | 164.91M | 162.50M | 162.40M | 152.92M | 150.95M | 150.76M | 149.89M | 147.79M | 145.24M | 147.00M | 146.40M | 146.57M | 150.78M | 148.16M | 145.04M | 144.68M | 146.78M | 170.68M | 167.78M | 167.97M | 170.10M | 167.62M | 165.81M | 165.96M | 170.12M | 167.32M | 167.90M | 168.59M | 169.41M | 170.06M | 168.44M | 173.29M | 171.72M | 169.16M | 165.43M | 164.10M | 165.23M | 168.11M | 170.49M | 170.86M | 173.26M | 194.69M | 195.60M | 221.49M | 231.88M | 238.56M | 240.78M | 251.18M | 265.16M | 280.51M |
|
Assets
|
363.56M | 408.45M | 391.69M | 351.79M | 343.99M | 391.96M | 396.88M | 371.73M | 371.23M | 404.46M | 389.18M | 374.74M | 373.26M | 415.85M | 410.07M | 394.61M | 388.94M | 447.29M | 455.11M | 378.89M | 405.69M | 412.32M | 398.06M | 389.94M | 426.61M | 426.26M | 415.85M | 415.43M | 411.43M | 409.75M | 391.30M | 393.22M | 399.70M | 430.69M | 407.46M | 396.76M | 397.56M | 392.23M | 398.45M | 407.16M | 426.72M | 453.58M | 447.26M | 440.77M | 425.93M | 445.06M | 425.29M | 424.85M | 484.46M | 491.93M | 515.58M | 519.37M | 545.25M | 589.98M | 597.60M | 598.68M | 617.73M |
|
Accounts Payables
|
43.10M | 72.18M | 35.31M | 28.26M | 30.64M | 74.72M | 39.61M | 33.04M | 38.28M | 89.81M | 42.53M | 43.74M | 44.50M | 95.29M | 54.75M | 44.91M | 59.92M | 112.70M | 64.56M | 60.43M | 90.79M | 40.17M | 50.05M | 54.54M | 84.83M | 48.08M | 60.34M | 59.85M | 69.73M | 45.16M | 42.55M | 52.37M | 70.98M | 54.86M | 36.32M | 41.44M | 52.14M | 43.68M | 48.86M | 46.10M | 63.45M | 48.92M | 47.72M | 51.22M | 49.34M | 42.26M | 42.68M | 51.92M | 62.95M | 51.46M | 53.44M | 59.58M | 64.58M | 51.97M | 60.48M | 51.62M | 79.90M |
|
Notes Payables
|
1.92M | 5.83M | 7.77M | 1.64M | 1.67M | 4.54M | 4.73M | 1.95M | 0.93M | 3.90M | 9.11M | 1.05M | 1.91M | 3.62M | 6.89M | 2.41M | 0.80M | 3.81M | 6.11M | 1.90M | 2.65M | 2.98M | 0.93M | 1.48M | 2.89M | 3.52M | 2.06M | 1.12M | 3.89M | 1.72M | 0.90M | 1.30M | 1.35M | 2.09M | 2.04M | 0.09M | 1.51M | 1.51M | 1.09M | 0.17M | 1.67M | 1.31M | 0.21M | 0.49M | 1.97M | 0.46M | 0.28M | 0.67M | 1.50M | 1.35M | 0.55M | 1.31M | 1.95M | 0.94M | 0.29M | 0.56M | 2.76M |
|
Dividends payables
|
| | | | | | | | | 10.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M |
|
Payables
|
45.02M | 78.01M | 43.08M | 29.90M | 32.32M | 79.25M | 44.34M | 34.99M | 39.22M | 104.61M | 51.64M | 44.79M | 46.42M | 98.91M | 61.63M | 47.32M | 60.72M | 116.51M | 70.67M | 62.33M | 93.44M | 43.15M | 50.98M | 56.03M | 87.73M | 51.59M | 62.40M | 60.97M | 73.62M | 46.88M | 43.45M | 53.67M | 72.33M | 56.95M | 38.36M | 41.53M | 53.65M | 45.19M | 49.95M | 46.27M | 65.12M | 50.23M | 47.93M | 51.71M | 51.31M | 42.72M | 42.97M | 52.59M | 64.45M | 52.81M | 53.98M | 60.89M | 66.54M | 52.91M | 60.77M | 52.18M | 94.36M |
|
Accumulated Expenses
|
8.60M | 5.74M | 6.42M | 5.31M | 5.22M | 9.15M | 10.51M | 14.68M | 6.05M | 9.34M | 10.92M | 15.86M | 6.04M | 8.06M | 6.91M | 13.10M | 7.14M | 8.71M | 9.31M | 9.29M | 10.61M | 13.39M | 15.96M | 8.06M | 6.33M | 7.53M | 6.42M | 10.15M | 10.29M | 14.74M | 22.10M | 11.55M | 13.43M | 21.12M | 25.64M | 11.51M | 13.47M | 19.22M | 24.11M | 11.41M | 12.83M | 12.65M | 18.89M | 12.17M | 14.95M | 17.06M | 27.57M | 12.03M | 17.48M | 21.71M | 35.60M | 10.81M | 14.69M | 12.86M | 18.45M | 11.80M | 20.40M |
|
Other Accumulated Expenses
|
12.09M | 13.86M | 12.31M | 12.22M | 10.05M | 9.71M | 6.05M | 11.47M | 11.64M | 12.78M | 13.47M | 7.59M | 8.68M | 8.07M | 7.25M | 7.92M | 8.75M | 8.40M | 8.92M | 12.10M | 9.97M | 8.91M | 10.06M | 15.01M | 9.39M | 9.55M | 9.93M | 9.73M | 9.81M | 10.35M | 11.01M | 15.77M | 11.03M | 12.77M | 15.87M | 16.06M | 10.91M | 12.42M | 13.61M | 17.03M | 13.08M | 13.11M | 12.35M | 17.62M | 13.49M | 14.49M | 14.48M | 17.98M | 13.60M | 13.05M | 15.20M | 20.17M | 18.25M | 17.83M | 18.30M | 19.25M | 20.51M |
|
Short term Debt
|
36.89M | 42.26M | 72.85M | 47.98M | 39.10M | 24.99M | 68.86M | 45.85M | 38.07M | 12.28M | 42.05M | 31.87M | 27.84M | 24.55M | 55.83M | 40.54M | 19.80M | 29.47M | 74.61M | 3.39M | 12.43M | 61.34M | 29.46M | 36.45M | 30.00M | 56.58M | 31.28M | 51.94M | 24.54M | 35.10M | 7.34M | 16.04M | 13.49M | 38.17M | 27.01M | 44.17M | 9.17M | 26.00M | 8.65M | 45.26M | 35.88M | 65.86M | 40.44M | 42.62M | 22.80M | 27.82M | 0.67M | 6.01M | 32.05M | 32.09M | 20.42M | 47.15M | 49.75M | 89.60M | 57.58M | 51.09M | 10.00M |
|
Current Taxes
|
0.14M | 2.20M | | 0.82M | | 3.19M | 0.11M | | 4.12M | 2.32M | 1.19M | | 2.80M | 1.48M | | | 0.83M | | | 4.88M | 2.01M | 0.64M | | | | | | | | | | | 0.35M | | 5.14M | | 7.01M | | 2.84M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
123.28M | 162.43M | 154.49M | 111.91M | 102.06M | 141.57M | 145.05M | 119.71M | 111.59M | 146.96M | 131.40M | 108.80M | 100.31M | 144.41M | 134.97M | 112.23M | 100.59M | 166.45M | 166.89M | 88.35M | 129.84M | 130.19M | 109.87M | 118.98M | 140.72M | 132.38M | 117.19M | 140.00M | 125.52M | 114.37M | 83.91M | 104.41M | 117.74M | 135.21M | 112.17M | 117.64M | 97.99M | 106.67M | 100.20M | 123.83M | 130.83M | 145.81M | 122.76M | 126.17M | 104.06M | 102.76M | 85.69M | 89.30M | 128.29M | 120.39M | 125.94M | 139.83M | 150.06M | 173.99M | 156.05M | 136.67M | 148.41M |
|
Capital Leases
|
| | | 0.28M | | | | 0.11M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
41.84M | 41.11M | 40.14M | 42.43M | 41.61M | 40.87M | 40.18M | 36.21M | 35.72M | 35.04M | 34.35M | 33.66M | 32.98M | 37.34M | 36.51M | 35.67M | 34.83M | 33.98M | 33.14M | 27.78M | 26.93M | 26.07M | 25.21M | 24.35M | 30.83M | 29.16M | 27.36M | 25.54M | 23.71M | 21.87M | 20.38M | 18.15M | 16.60M | 15.67M | 14.73M | 13.78M | 12.82M | 11.84M | 10.86M | 9.94M | 8.94M | 7.93M | 7.77M | 7.61M | 7.45M | 7.28M | 7.10M | 6.92M | 6.74M | 6.55M | 6.37M | 6.17M | 5.97M | 5.76M | 14.56M | 29.83M | 28.84M |
|
Pension
|
9.99M | 10.02M | 10.05M | 10.57M | 10.61M | 10.66M | 10.71M | 13.34M | 13.40M | 13.47M | 13.53M | 12.62M | 12.69M | 12.77M | 12.84M | 14.37M | 14.47M | 14.56M | 14.65M | 22.33M | 22.53M | 22.73M | 20.99M | 21.20M | 21.40M | 21.60M | 21.29M | 21.50M | 21.71M | 21.93M | 24.74M | 24.97M | 25.21M | 25.45M | 31.57M | 31.86M | 32.15M | 32.43M | 34.92M | 35.26M | 35.60M | 35.94M | 28.89M | 28.75M | 29.13M | 29.47M | 26.65M | 26.79M | 27.34M | 27.57M | 26.15M | 26.46M | 26.77M | 27.08M | 27.92M | 28.29M | 28.79M |
|
Non-Current Deferred Tax Liability
|
4.54M | 4.76M | 4.37M | 11.86M | 2.13M | 1.61M | 1.84M | 11.95M | 0.65M | 0.97M | 0.96M | 11.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 4.81M | 4.63M | 4.37M | 4.21M | 4.13M | 3.81M | 3.53M | 3.22M | 2.90M | 1.24M | 1.08M | 1.24M | 1.47M | 4.91M | 4.77M | 5.14M | 5.14M | 5.55M | 24.88M | 25.17M | 25.75M | 25.30M | 24.22M | 23.50M | 23.14M |
|
Other Non-Current Liabilities
|
2.64M | 3.38M | 1.15M | 1.12M | 1.09M | 1.06M | 1.03M | 1.01M | 0.98M | 0.95M | 0.92M | 4.36M | 4.77M | 5.04M | 5.22M | 5.51M | 5.58M | 5.80M | 6.52M | 6.39M | 6.70M | 6.53M | 6.51M | 6.88M | 7.08M | 7.03M | 7.01M | 7.04M | 7.12M | 7.17M | 7.72M | 7.87M | 7.79M | 7.84M | 7.76M | 7.38M | 7.90M | 8.02M | 7.88M | 8.16M | 8.05M | 7.88M | 7.56M | 7.42M | 7.46M | 7.49M | 7.32M | 7.30M | 7.29M | 7.38M | 7.67M | 7.78M | 7.86M | 7.86M | 10.60M | 10.57M | 10.76M |
|
Total Non-Current Liabilities
|
59.00M | 59.27M | 55.72M | 56.17M | 55.45M | 54.20M | 53.77M | 51.01M | 50.74M | 50.42M | 49.76M | 50.64M | 50.44M | 55.15M | 54.57M | 55.55M | 54.87M | 54.34M | 54.31M | 56.51M | 56.15M | 55.33M | 52.72M | 52.42M | 59.31M | 57.79M | 55.66M | 54.08M | 52.54M | 50.96M | 52.84M | 54.77M | 53.05M | 52.22M | 57.05M | 55.82M | 55.57M | 54.65M | 55.76M | 55.16M | 54.09M | 52.98M | 45.68M | 45.44M | 46.20M | 49.98M | 47.39M | 48.19M | 48.93M | 49.73M | 67.02M | 68.73M | 69.56M | 69.37M | 80.86M | 99.23M | 99.20M |
|
Total Liabilities
|
182.28M | 221.70M | 210.20M | 168.08M | 157.51M | 195.77M | 198.82M | 170.71M | 162.33M | 197.38M | 181.17M | 159.44M | 150.75M | 199.56M | 189.54M | 167.78M | 155.46M | 220.80M | 221.20M | 144.86M | 185.99M | 185.52M | 162.59M | 171.41M | 200.03M | 190.17M | 172.85M | 194.08M | 178.06M | 165.33M | 136.75M | 159.17M | 170.79M | 187.43M | 169.22M | 173.46M | 153.55M | 161.32M | 155.96M | 179.00M | 184.92M | 198.80M | 168.44M | 171.61M | 150.27M | 152.74M | 133.08M | 137.49M | 177.22M | 170.12M | 192.96M | 208.56M | 219.62M | 243.36M | 236.91M | 235.90M | 247.60M |
|
Total Debt
|
78.73M | 83.37M | 112.99M | 90.42M | 80.72M | 65.86M | 109.04M | 82.05M | 73.78M | 47.32M | 76.40M | 65.53M | 60.82M | 61.90M | 92.33M | 76.21M | 54.62M | 63.45M | 107.75M | 31.17M | 39.35M | 87.41M | 54.67M | 60.80M | 60.83M | 85.74M | 58.63M | 77.48M | 48.25M | 56.97M | 27.72M | 34.19M | 30.09M | 53.84M | 41.74M | 57.95M | 21.99M | 37.85M | 19.51M | 55.20M | 44.83M | 73.80M | 48.21M | 50.24M | 30.25M | 35.10M | 7.77M | 12.93M | 38.79M | 38.65M | 26.79M | 53.32M | 55.72M | 95.37M | 72.15M | 80.92M | 38.84M |
|
Common Equity
|
181.28M | 186.75M | 181.49M | 183.71M | 186.49M | 196.19M | 198.06M | 201.01M | 208.90M | 207.08M | 208.01M | 215.30M | 222.51M | 216.29M | 220.53M | 226.83M | 233.48M | 226.50M | 233.91M | 234.03M | 219.70M | 226.80M | 235.47M | 218.53M | 226.57M | 236.09M | 243.00M | 221.35M | 233.37M | 244.42M | 254.56M | 234.05M | 228.92M | 243.27M | 238.24M | 223.30M | 244.01M | 230.90M | 242.49M | 228.16M | 241.80M | 254.78M | 278.82M | 269.16M | 275.66M | 292.32M | 292.21M | 287.37M | 307.24M | 321.81M | 322.61M | 310.80M | 325.63M | 346.61M | 360.70M | 362.78M | 370.12M |
|
Shareholder's Equity
|
181.28M | 186.75M | 181.49M | 183.71M | 186.49M | 196.19M | 198.06M | 201.01M | 208.90M | 207.08M | 208.01M | 215.30M | 222.51M | 216.29M | 220.53M | 226.83M | 233.48M | 226.50M | 233.91M | 234.03M | 219.70M | 226.80M | 235.47M | 218.53M | 226.57M | 236.09M | 243.00M | 221.35M | 233.37M | 244.42M | 254.56M | 234.05M | 228.92M | 243.27M | 238.24M | 223.30M | 244.01M | 230.90M | 242.49M | 228.16M | 241.80M | 254.78M | 278.82M | 269.16M | 275.66M | 292.32M | 292.21M | 287.37M | 307.24M | 321.81M | 322.61M | 310.80M | 325.63M | 346.61M | 360.70M | 362.78M | 370.12M |
|
Liabilities and Shareholders Equity
|
363.56M | 408.45M | 391.69M | 351.79M | 343.99M | 391.96M | 396.88M | 371.73M | 371.23M | 404.46M | 389.18M | 374.74M | 373.26M | 415.85M | 410.07M | 394.61M | 388.94M | 447.29M | 455.11M | 378.89M | 405.69M | 412.32M | 398.06M | 389.94M | 426.61M | 426.26M | 415.85M | 415.43M | 411.43M | 409.75M | 391.30M | 393.22M | 399.70M | 430.69M | 407.46M | 396.76M | 397.56M | 392.23M | 398.45M | 407.16M | 426.72M | 453.58M | 447.26M | 440.77M | 425.93M | 445.06M | 425.29M | 424.85M | 484.46M | 491.93M | 515.58M | 519.37M | 545.25M | 589.98M | 597.60M | 598.68M | 617.73M |
|
Treasury Shares
|
0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.22M | 0.12M | 0.23M | 0.22M | 0.22M | 0.12M | 0.21M | 0.20M | 0.20M | 0.12M | 0.23M | 0.12M | 0.12M | 0.22M | 0.20M | 0.12M | 0.12M | 0.20M | 0.12M | 0.12M | 0.12M | 0.21M | 0.12M | 0.19M | 0.12M | 0.12M | 0.12M | 0.17M | 0.12M | 0.12M | 0.16M | 0.16M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.17M | 0.17M | 0.16M | | 0.16M | 0.16M | 0.12M | | 0.17M | 0.02M | 0.16M | | 0.02M |
|
Retained Earnings
|
83.68M | 88.85M | 83.23M | 85.44M | 87.88M | 97.23M | 98.67M | 102.56M | 110.09M | 107.50M | 107.85M | -3.16M | 120.20M | 112.83M | 116.51M | -3.50M | 129.03M | 120.68M | 127.19M | 125.56M | 110.13M | 116.47M | 123.19M | 105.53M | 113.14M | 121.69M | 127.32M | 104.85M | 116.12M | 126.45M | 137.71M | 117.29M | 111.81M | 125.27M | 124.06M | 108.19M | 128.07M | 113.99M | -9.03M | 111.05M | 124.30M | 136.18M | -2.48M | 143.15M | 148.49M | 164.22M | 161.51M | 155.93M | 175.10M | 188.57M | 186.97M | 174.22M | 187.81M | 207.97M | 221.50M | 222.73M | 228.98M |