|
Cash & Equivalents
|
14.54M | 25.04M | 37.64M | 26.26M | 20.70M | 61.66M | 61.67M | 65.18M | 52.68M | 60.50M | 59.83M | 54.74M | 50.02M | 42.74M | 40.06M | 44.55M | 38.32M | 35.64M | 44.24M | 46.43M | 74.97M | 35.86M | 47.15M | 49.28M | 55.35M | 52.20M | 58.31M | 64.99M | 73.38M | 93.62M | 89.65M | 106.44M | 89.32M | 56.74M | 35.60M | 49.85M | 19.71M | 26.25M | 30.45M | 42.95M | 56.58M | 39.95M | 65.21M | 77.97M | 76.56M | 53.87M | 51.38M | 88.78M | 75.70M | 77.85M |
|
Cash & Current Investments
|
14.54M | 25.04M | 37.64M | 26.26M | 20.70M | 61.66M | 61.67M | 65.18M | 52.68M | 60.50M | 59.83M | 54.74M | 50.02M | 42.74M | 40.06M | 44.55M | 38.32M | 35.64M | 44.24M | 46.43M | 74.97M | 35.86M | 47.15M | 49.28M | 55.35M | 52.20M | 58.31M | 64.99M | 73.38M | 93.62M | 89.65M | 106.44M | 89.32M | 56.74M | 35.60M | 49.85M | 19.71M | 26.25M | 30.45M | 42.95M | 56.58M | 39.95M | 65.21M | 77.97M | 76.56M | 53.87M | 51.38M | 88.78M | 75.70M | 77.85M |
|
Receivables - Net
|
| | | 128.43M | 135.99M | 135.79M | 139.20M | 139.89M | 132.36M | 134.45M | 147.88M | 149.65M | 159.68M | 156.53M | 161.70M | 169.78M | 174.82M | 173.66M | 189.50M | 173.56M | 169.63M | 189.72M | 225.78M | 225.56M | 185.77M | 196.32M | 191.34M | 180.13M | 190.79M | 209.05M | 197.77M | 203.38M | 176.88M | 186.18M | 224.22M | 222.86M | 253.82M | 265.15M | 299.33M | 308.17M | 259.42M | 309.70M | 277.89M | 282.34M | 264.04M | 235.17M | 251.14M | 222.62M | 226.01M | 213.99M |
|
Receivables - Other
|
| | | | | 1.00M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 1.70M | 0.70M | 0.70M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | | 43.62M | 49.63M | 52.22M | 51.93M | 60.80M | 67.01M | 69.47M | 70.40M | 70.20M | 61.60M | 53.20M | 45.90M | 46.10M | 57.20M | 63.80M | 64.10M | 68.31M | 74.90M | 75.70M | 78.80M | 87.70M | 81.90M | 76.10M | 76.32M | 74.33M | 82.00M | 78.40M | 71.81M | 75.20M | 79.52M |
|
Receivables
|
| | | 128.43M | 135.99M | 136.79M | 140.00M | 140.69M | 133.16M | 135.25M | 148.58M | 151.35M | 160.38M | 157.24M | 162.30M | 170.49M | 175.42M | 174.26M | 190.10M | 173.56M | 213.25M | 239.35M | 278.00M | 277.48M | 246.57M | 263.33M | 260.82M | 250.53M | 260.99M | 270.65M | 250.97M | 249.28M | 222.98M | 243.38M | 288.02M | 286.96M | 322.14M | 340.05M | 375.03M | 386.97M | 347.12M | 391.60M | 353.99M | 358.66M | 338.36M | 317.17M | 329.54M | 294.44M | 301.21M | 293.51M |
|
Inventory
|
| | | 116.16M | 120.60M | 124.50M | 122.80M | 125.20M | 132.57M | 127.88M | 132.08M | 132.88M | 139.23M | 138.73M | 143.93M | 144.61M | 164.63M | 179.86M | 193.24M | 201.60M | 188.57M | 207.01M | 213.20M | 203.84M | 200.75M | 202.40M | 198.96M | 219.04M | 201.47M | 174.42M | 181.13M | 200.39M | 262.12M | 304.19M | 338.38M | 395.63M | 449.53M | 487.53M | 488.17M | 450.32M | 482.23M | 455.74M | 396.20M | 338.12M | 335.27M | 306.24M | 296.60M | 273.50M | 272.73M | 281.70M |
|
Prepaid Assets
|
| | | 20.49M | 23.09M | 20.34M | 23.49M | 23.92M | 24.13M | 23.72M | 26.53M | 24.94M | 21.87M | 25.42M | 26.83M | 29.22M | 31.13M | 26.25M | 25.24M | 15.40M | 15.59M | 18.04M | 23.89M | 24.71M | 25.38M | 22.58M | 25.37M | 23.89M | 24.40M | 25.79M | 31.96M | 27.32M | 27.77M | 28.47M | 31.30M | 28.66M | 28.64M | 34.51M | 54.05M | 49.19M | 45.14M | 43.23M | 43.02M | 44.68M | 32.50M | 31.55M | 29.81M | 36.03M | 34.34M | 32.21M |
|
Current Assets
|
| | | 291.33M | 300.38M | 342.30M | 347.15M | 354.19M | 341.74M | 346.54M | 366.31M | 362.21M | 370.80M | 363.42M | 372.52M | 388.17M | 408.89M | 415.41M | 452.23M | 436.99M | 492.38M | 500.26M | 562.24M | 555.31M | 528.05M | 540.51M | 543.46M | 558.41M | 560.24M | 564.45M | 553.68M | 583.39M | 602.18M | 632.76M | 693.26M | 761.08M | 820.02M | 888.30M | 947.69M | 929.43M | 931.04M | 930.50M | 888.01M | 847.01M | 782.69M | 708.78M | 707.30M | 699.60M | 690.55M | 691.89M |
|
Property, Plant & Equipment (Net)
|
| | | 97.93M | 97.90M | 98.66M | 94.77M | 106.78M | 112.94M | 115.15M | 118.52M | 120.70M | 131.46M | 130.92M | 132.13M | 137.55M | 136.91M | 140.98M | 141.94M | 137.21M | 134.83M | 140.28M | 140.56M | 143.63M | 142.90M | 147.76M | 145.96M | 154.53M | 153.58M | 153.57M | 154.41M | 163.25M | 166.09M | 179.05M | 191.37M | 206.84M | 215.47M | 238.86M | 258.06M | 267.68M | 268.64M | 275.98M | 273.82M | 269.66M | 275.67M | 271.25M | 268.35M | 264.80M | 273.94M | 276.43M |
|
Goodwill
|
| | | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 10.84M | 11.41M | 18.10M | 19.94M | 19.94M | 19.94M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 5.80M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M |
|
Intangibles
|
| | | 1.83M | 1.84M | 3.84M | 4.27M | 4.51M | 5.03M | 4.99M | 4.84M | 4.59M | 4.87M | 4.80M | 4.82M | 4.58M | 4.42M | 4.70M | 4.53M | 4.38M | 4.71M | 23.73M | 23.04M | 22.19M | 21.50M | 20.74M | 20.00M | 19.34M | 18.94M | 18.20M | 17.59M | 17.01M | 16.61M | 15.89M | 15.12M | 14.71M | 13.79M | 13.88M | 13.21M | 12.34M | 11.60M | 10.99M | 3.20M | 2.99M | 2.88M | 2.72M | 2.60M | 2.43M | 2.31M | 2.18M |
|
Goodwill & Intangibles
|
| | | 4.39M | 4.41M | 6.40M | 6.83M | 7.07M | 7.60M | 7.55M | 7.41M | 10.78M | 11.06M | 10.99M | 11.01M | 10.77M | 10.61M | 10.89M | 10.72M | 10.57M | 10.90M | 34.57M | 34.45M | 40.29M | 41.44M | 40.68M | 39.94M | 31.35M | 30.95M | 30.22M | 29.60M | 29.02M | 28.62M | 27.90M | 27.13M | 26.72M | 25.80M | 25.89M | 25.22M | 24.35M | 23.61M | 16.79M | 9.39M | 9.19M | 9.07M | 8.91M | 8.79M | 8.62M | 8.50M | 8.37M |
|
Other Non-Current Assets
|
| | | 15.07M | 14.70M | 16.41M | 15.78M | 15.21M | 14.09M | 14.72M | 16.52M | 16.87M | 16.70M | 18.03M | 17.47M | 18.46M | 19.08M | 17.25M | 16.16M | 23.99M | 24.76M | 25.56M | 24.63M | 24.88M | 27.51M | 29.01M | 28.89M | 30.54M | 35.61M | 37.61M | 37.54M | 38.40M | 41.38M | 43.51M | 41.66M | 41.13M | 40.47M | 42.27M | 37.98M | 38.26M | 39.86M | 47.54M | 89.61M | 82.07M | 81.62M | 85.50M | 90.11M | 104.29M | 104.93M | 106.77M |
|
Non-Current Assets
|
| | | 117.40M | 117.00M | 121.47M | 117.38M | 129.06M | 134.62M | 137.42M | 142.45M | 148.35M | 159.22M | 159.95M | 160.62M | 166.78M | 166.61M | 169.12M | 168.83M | 171.77M | 170.50M | 200.41M | 199.64M | 208.80M | 211.84M | 217.45M | 214.79M | 216.42M | 220.14M | 221.39M | 221.55M | 230.67M | 236.08M | 250.46M | 260.16M | 274.68M | 281.75M | 307.02M | 321.25M | 330.29M | 332.12M | 346.53M | 372.82M | 360.91M | 366.36M | 365.66M | 367.25M | 377.71M | 387.36M | 391.58M |
|
Assets
|
| | | 408.73M | 417.38M | 463.76M | 464.54M | 483.26M | 476.36M | 483.96M | 508.76M | 510.56M | 530.01M | 523.37M | 533.13M | 554.94M | 575.50M | 584.53M | 621.05M | 608.76M | 662.88M | 700.67M | 761.88M | 764.11M | 739.89M | 757.97M | 758.25M | 774.83M | 780.37M | 785.85M | 775.23M | 814.06M | 838.27M | 883.23M | 953.42M | 1,035.77M | 1,101.76M | 1,195.32M | 1,268.94M | 1,259.72M | 1,263.17M | 1,277.03M | 1,260.83M | 1,207.92M | 1,149.06M | 1,074.44M | 1,074.56M | 1,077.31M | 1,077.92M | 1,083.47M |
|
Accounts Payables
|
| | | 119.85M | 123.52M | 126.14M | 123.54M | 133.41M | 127.45M | 130.96M | 145.21M | 142.15M | 156.94M | 150.73M | 152.38M | 154.62M | 166.66M | 178.37M | 190.78M | 187.79M | 192.66M | 198.00M | 209.82M | 197.00M | 193.30M | 195.16M | 191.55M | 203.70M | 190.46M | 199.38M | 208.28M | 216.54M | 247.18M | 254.99M | 275.80M | 300.22M | 322.20M | 337.73M | 361.55M | 322.27M | 308.91M | 279.91M | 248.17M | 213.55M | 216.70M | 204.69M | 215.43M | 218.81M | 234.57M | 218.83M |
|
Payables
|
| | | 119.85M | 123.52M | 126.14M | 123.54M | 133.41M | 127.45M | 130.96M | 145.21M | 142.15M | 156.94M | 150.73M | 152.38M | 154.62M | 166.66M | 178.37M | 190.78M | 187.79M | 192.66M | 198.00M | 209.82M | 197.00M | 193.30M | 195.16M | 191.55M | 203.70M | 190.46M | 199.38M | 208.28M | 216.54M | 247.18M | 254.99M | 275.80M | 300.22M | 322.20M | 337.73M | 361.55M | 322.27M | 308.91M | 279.91M | 248.17M | 213.55M | 216.70M | 204.69M | 215.43M | 218.81M | 234.57M | 218.83M |
|
Accumulated Expenses
|
| | | 26.60M | 21.55M | 26.12M | 27.23M | 26.55M | 21.86M | 21.76M | 24.47M | 23.65M | 22.47M | 25.40M | 27.13M | 34.63M | 33.44M | 29.58M | 32.05M | 32.45M | 28.13M | 33.85M | 39.38M | 43.20M | 38.21M | 35.98M | 39.61M | 42.26M | 47.84M | 49.13M | 49.98M | 58.02M | 46.77M | 49.44M | 58.73M | 47.00M | 65.26M | 76.50M | 89.96M | 72.52M | 66.27M | 63.45M | 59.62M | 63.19M | 45.49M | 42.29M | 46.95M | 46.49M | 43.80M | 41.99M |
|
Short term Debt
|
| | | | | | | | | | 3.00M | 9.00M | 9.00M | 9.00M | 6.50M | 10.00M | 14.00M | 11.00M | 16.25M | 8.34M | 59.27M | 89.14M | 35.54M | 34.71M | 18.07M | 27.93M | 30.90M | 26.64M | 19.00M | 25.10M | 20.52M | 26.21M | 32.64M | 63.04M | 42.10M | 35.60M | 52.51M | 38.53M | 54.42M | 46.50M | 61.70M | 86.80M | 84.62M | 59.84M | 45.91M | 24.90M | 28.90M | 17.40M | 6.60M | 24.11M |
|
Total Current Liabilities
|
| | | 146.46M | 145.07M | 152.25M | 150.76M | 159.95M | 149.31M | 155.72M | 172.68M | 174.80M | 188.41M | 185.13M | 186.01M | 199.25M | 214.10M | 218.94M | 239.07M | 228.57M | 280.06M | 320.99M | 284.75M | 274.91M | 249.58M | 259.07M | 262.06M | 272.61M | 257.26M | 273.60M | 278.78M | 300.77M | 326.58M | 367.47M | 376.63M | 408.74M | 439.96M | 452.76M | 505.93M | 475.15M | 478.33M | 472.84M | 437.88M | 375.32M | 343.73M | 311.22M | 330.96M | 318.56M | 312.02M | 313.38M |
|
Non-Current Debt
|
| | | | | | | | | 3.00M | | | | | | | | | | 8.30M | | | 127.00M | 126.20M | 109.60M | 119.40M | 122.40M | 118.10M | 110.50M | 86.10M | 60.50M | 66.20M | 72.60M | 103.00M | 137.10M | 180.60M | 232.50M | 273.50M | 289.40M | 281.50M | 296.70M | 321.80M | 319.60M | 294.80M | 245.90M | 179.60M | 149.38M | 129.65M | 130.93M | 129.70M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 8.59M | | | | | | |
|
Other Non-Current Liabilities
|
| | | 9.90M | 9.92M | 9.58M | 10.12M | 10.85M | 10.83M | 11.20M | 11.38M | 11.39M | 12.23M | 12.44M | 12.74M | 13.42M | 12.43M | 12.72M | 13.08M | 12.36M | 12.64M | 16.02M | 15.22M | 18.08M | 19.80M | 20.79M | 19.53M | 21.59M | 22.04M | 22.76M | 22.63M | 22.46M | 24.06M | 22.78M | 20.25M | 20.24M | 19.70M | 20.55M | 18.97M | 19.72M | 18.32M | 18.95M | 45.63M | 53.88M | 57.57M | 46.14M | 46.11M | 59.22M | 57.83M | 61.23M |
|
Total Non-Current Liabilities
|
| | | 156.36M | 154.99M | 152.25M | 150.76M | 159.95M | 149.31M | 155.72M | 172.68M | 174.80M | 188.41M | 185.13M | 186.01M | 13.42M | 214.10M | 24.51M | 24.86M | 24.66M | 23.93M | 27.11M | 117.66M | 119.35M | 121.06M | 122.06M | 120.80M | 122.86M | 122.40M | 92.61M | 71.48M | 71.31M | 71.87M | 70.59M | 123.06M | 173.05M | 205.56M | 261.41M | 259.83M | 260.58M | 256.57M | 257.21M | 283.89M | 292.14M | 257.57M | 225.74M | 195.48M | 188.87M | 188.76M | 190.93M |
|
Total Liabilities
|
| | | 156.36M | 420.49M | 161.84M | 160.88M | 170.81M | 160.13M | 166.92M | 184.06M | 186.20M | 200.65M | 197.57M | 198.76M | 212.67M | 226.53M | 589.62M | 263.94M | 253.23M | 303.99M | 348.10M | 402.40M | 394.26M | 370.64M | 381.13M | 382.86M | 395.46M | 379.66M | 366.21M | 350.27M | 372.09M | 398.45M | 438.06M | 499.69M | 581.80M | 645.52M | 714.17M | 765.75M | 735.73M | 734.90M | 730.04M | 721.77M | 667.46M | 601.30M | 536.96M | 526.44M | 507.43M | 500.78M | 504.31M |
|
Total Debt
|
| | | | | | | | | 3.00M | 3.00M | 9.00M | 9.00M | 9.00M | 6.50M | 10.00M | 14.00M | 11.00M | 16.25M | 16.64M | 59.27M | 89.14M | 162.54M | 160.91M | 127.67M | 147.33M | 153.30M | 144.74M | 129.50M | 111.20M | 81.02M | 92.41M | 105.24M | 166.04M | 179.20M | 216.20M | 285.00M | 312.03M | 343.82M | 328.00M | 358.40M | 408.60M | 404.22M | 354.64M | 291.81M | 204.50M | 178.28M | 147.05M | 137.53M | 153.81M |
|
Common Equity
|
| | | 252.37M | -3.10M | -6.68M | -12.60M | 312.45M | -13.32M | -14.35M | -10.44M | 324.37M | -11.09M | -15.98M | -13.26M | 342.27M | -7.02M | -5.10M | 357.12M | 355.53M | 358.88M | 352.58M | 359.48M | 369.85M | 369.25M | 376.84M | 375.39M | 379.37M | 400.71M | 419.64M | 424.96M | 441.97M | 439.81M | 445.17M | 453.73M | 453.97M | 456.25M | 481.15M | 503.19M | 523.99M | 528.26M | 546.99M | 539.06M | 540.46M | 547.76M | 537.48M | 548.12M | 569.88M | 577.14M | 579.16M |
|
Shareholder's Equity
|
| | | 252.37M | -3.10M | -6.68M | -12.60M | 312.45M | -13.32M | -14.35M | -10.44M | 324.37M | -11.09M | -15.98M | -13.26M | 342.27M | -7.02M | -5.10M | 357.12M | 355.53M | 358.88M | 352.58M | 359.48M | 369.85M | 369.25M | 376.84M | 375.39M | 379.37M | 400.71M | 419.64M | 424.96M | 441.97M | 439.81M | 445.17M | 453.73M | 453.97M | 456.25M | 481.15M | 503.19M | 523.99M | 528.26M | 546.99M | 539.06M | 540.46M | 547.76M | 537.48M | 548.12M | 569.88M | 577.14M | 579.16M |
|
Liabilities and Shareholders Equity
|
| | | 408.73M | 417.38M | 463.76M | 464.54M | 483.26M | 476.36M | 483.96M | 508.76M | 510.56M | 530.01M | 523.37M | 533.13M | 554.94M | 575.50M | 584.53M | 621.05M | 608.76M | 662.88M | 700.67M | 761.88M | 764.11M | 739.89M | 757.97M | 758.25M | 774.83M | 780.37M | 785.85M | 775.23M | 814.06M | 838.27M | 883.23M | 953.42M | 1,035.77M | 1,101.76M | 1,195.32M | 1,268.94M | 1,259.72M | 1,263.17M | 1,277.03M | 1,260.83M | 1,207.92M | 1,149.06M | 1,074.44M | 1,074.56M | 1,077.31M | 1,077.92M | 1,083.47M |
|
Treasury Shares
|
| | | | | | | | 0.08M | 0.37M | 0.78M | 1.18M | 1.58M | 2.10M | 2.29M | 1.53M | 2.59M | 2.73M | 2.73M | 0.49M | 0.28M | 3.72M | 4.01M | 1.32M | 0.23M | 4.24M | 4.44M | 0.62M | 4.29M | 4.48M | 0.19M | 0.19M | 4.33M | 4.32M | 0.26M | 0.48M | 4.72M | 4.71M | 4.71M | | 4.58M | | | 0.14M | 4.75M | 4.88M | 5.05M | 5.21M | 5.09M | 0.20M |
|
Retained Earnings
|
-0.26M | 0.98M | 1.58M | 1.62M | 5.39M | 11.62M | 18.81M | 26.20M | 30.68M | 35.24M | 42.72M | 48.49M | 58.61M | 66.43M | 74.54M | 82.67M | 91.15M | 82.80M | 93.59M | 99.37M | 107.49M | 114.61M | 126.46M | 133.98M | 140.58M | 147.19M | 153.45M | 152.18M | 168.99M | 184.05M | 194.52M | 208.97M | 211.53M | 216.65M | 230.28M | 240.22M | 249.73M | 260.45M | 276.85M | 296.05M | 306.81M | 315.10M | 309.02M | 316.56M | 319.72M | 323.15M | 326.97M | 333.55M | 343.63M | 347.27M |