|
Cash & Equivalents
|
0.89M | 2.16M | 3.35M | 1.53M | 1.94M | 0.76M | 2.97M | 4.87M | 2.78M | 1.75M | 1.87M | 2.43M | 1.18M | 2.60M | 4.95M | 4.22M | 5.23M | 4.98M | 5.07M | 3.42M | 4.96M | 6.28M | 7.13M | 5.88M | 6.65M | 5.83M | 7.88M | 6.29M | 4.12M | 5.53M | 7.60M | 11.90M | 6.00M | 5.76M | 7.65M | 6.14M | 10.54M | 4.76M | 11.37M | 85.28M | 63.54M | 42.67M | 35.96M | 30.64M | 33.34M | 8.68M | 27.98M | 14.85M | 7.20M | 5.93M | 23.60M | 40.96M | 15.12M | 6.32M | 16.19M | 4.64M | 3.40M | 5.98M | 2.93M | 10.38M | 12.04M | 12.12M |
|
Cash & Current Investments
|
0.89M | 2.16M | 3.35M | 1.53M | 1.94M | 0.76M | 2.97M | 4.87M | 2.78M | 1.75M | 1.87M | 2.43M | 1.18M | 2.60M | 4.95M | 4.22M | 5.23M | 4.98M | 5.07M | 3.42M | 4.96M | 6.28M | 7.13M | 5.88M | 6.65M | 5.83M | 7.88M | 6.29M | 4.12M | 5.53M | 7.60M | 11.90M | 6.00M | 5.76M | 7.65M | 6.14M | 10.54M | 4.76M | 11.37M | 85.28M | 63.54M | 42.67M | 35.96M | 30.64M | 33.34M | 8.68M | 27.98M | 14.85M | 7.20M | 5.93M | 23.60M | 40.96M | 15.12M | 6.32M | 16.19M | 4.64M | 3.40M | 5.98M | 2.93M | 10.38M | 12.04M | 12.12M |
|
Receivables - Net
|
| | 72.80M | | 58.92M | 96.16M | 77.75M | 72.90M | 56.76M | 91.27M | 97.37M | 62.15M | 57.47M | 93.18M | 87.22M | 83.57M | 70.06M | 101.77M | 107.21M | 78.76M | 77.53M | 109.18M | 90.58M | 74.20M | 81.06M | 130.11M | 104.56M | 61.76M | 67.51M | 119.73M | 108.03M | 87.62M | 93.10M | 147.52M | 125.29M | 92.73M | 91.11M | 161.94M | 128.64M | 80.27M | 111.36M | 180.29M | 170.04M | 131.25M | 120.49M | 169.22M | 175.08M | 117.30M | 106.16M | 135.34M | 141.19M | 124.65M | 114.97M | 153.46M | 155.18M | 113.64M | 112.53M | 142.24M | 156.74M | 105.71M | 89.55M | 127.83M |
|
Receivables - Other
|
| | | | | | 0.22M | | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.15M | 0.04M | 0.01M | 0.12M | 0.03M | | | | 0.06M | 0.06M | | 0.18M | 0.08M | 0.06M | 0.09M | 0.05M | 0.06M | 0.11M | 0.10M | 0.15M | 0.10M | 0.13M | 0.16M | 0.05M | 0.06M | 0.04M | 0.09M | 0.07M | 0.06M | 0.06M | 0.09M | 0.07M | 0.08M | 0.06M | 0.17M | 0.08M | 0.05M | | | | | | | | | | | |
|
Receivables
|
| | 72.80M | | 58.92M | 96.16M | 77.97M | 72.90M | 56.84M | 91.35M | 97.44M | 62.22M | 57.53M | 93.25M | 87.37M | 83.60M | 70.07M | 101.88M | 107.24M | 78.76M | 77.53M | 109.18M | 90.63M | 74.26M | 81.06M | 130.29M | 104.64M | 61.81M | 67.59M | 119.78M | 108.10M | 87.73M | 93.20M | 147.67M | 125.39M | 92.86M | 91.27M | 161.98M | 128.70M | 80.32M | 111.45M | 180.36M | 170.09M | 131.31M | 120.58M | 169.29M | 175.16M | 117.36M | 106.33M | 135.42M | 141.24M | 124.65M | 114.97M | 153.46M | 155.18M | 113.64M | 112.53M | 142.24M | 156.74M | 105.71M | 89.55M | 127.83M |
|
Raw Materials
|
| | | | | | 1.18M | | 2.58M | 2.39M | 1.52M | 2.06M | 2.65M | 2.90M | 2.48M | 1.65M | 1.40M | 1.52M | 1.47M | 1.63M | 1.53M | 1.64M | 1.52M | 1.08M | 1.09M | 0.88M | 1.13M | 1.12M | 1.17M | 1.14M | 7.00M | 1.26M | 8.97M | 9.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 1.68M | | 1.76M | 2.02M | 2.05M | 2.82M | 2.55M | 2.74M | 1.97M | 1.90M | 1.99M | 1.84M | 1.89M | 1.81M | 1.69M | 1.76M | 1.75M | 1.66M | 1.62M | 1.55M | 1.52M | 1.55M | 1.61M | 1.69M | 0.09M | 1.74M | 0.09M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 107.47M | | 116.75M | 124.54M | 101.02M | 99.17M | 107.35M | 127.41M | 108.34M | 132.84M | 149.85M | 166.96M | 134.56M | 139.56M | 151.02M | 170.22M | 133.62M | 136.93M | 147.88M | 168.91M | 132.56M | 151.51M | 164.65M | 172.82M | 125.36M | 174.56M | 188.81M | 199.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 99.94M | | 110.51M | 123.16M | 110.34M | 113.65M | 121.09M | 128.95M | 104.58M | 104.04M | 112.55M | 133.05M | 112.79M | 136.38M | 153.24M | 170.32M | 137.92M | 143.00M | 154.24M | 173.61M | 136.89M | 139.67M | 150.59M | 171.34M | 135.21M | 154.19M | 167.43M | 175.65M | 132.44M | 177.57M | 197.88M | 209.20M | 173.60M | 187.28M | 205.61M | 229.95M | 173.43M | 164.71M | 168.93M | 209.82M | 203.16M | 210.26M | 218.18M | 256.92M | 270.52M | 275.20M | 295.14M | 269.72M | 222.21M | 209.86M | 212.53M | 217.70M | 188.65M | 189.82M | 208.48M | 235.01M | 202.41M | 210.05M | 218.21M | 221.19M |
|
Current Deferred Tax Assets
|
| | 1.12M | | 1.12M | 1.12M | 2.48M | 2.57M | 3.24M | 3.44M | 3.54M | 3.52M | 3.36M | 3.38M | 3.94M | 3.97M | 3.99M | 3.94M | | 0.42M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.05M | | 4.73M | 4.65M | 5.26M | 5.29M | 5.48M | 6.05M | 5.39M | 5.57M | 8.68M | 7.11M | 5.78M | 11.25M | 11.37M | 9.01M | 7.91M | 11.46M | 12.72M | 9.89M | 8.78M | 10.77M | 9.11M | 8.32M | 8.80M | 9.84M | 8.09M | 7.11M | 10.35M | 16.26M | 14.71M | 13.29M | 10.82M | 10.90M | 12.72M | 9.84M | 14.14M | 13.39M | 12.25M | 9.62M | 12.13M | 10.13M | 9.14M | 8.99M | 11.50M | 13.24M | 14.93M | 10.09M | 13.25M | 11.40M | 11.88M | 12.14M | 16.34M | 13.91M | 15.34M | 13.81M | 11.49M | 14.47M | 12.14M | 11.62M |
|
Current Assets
|
| | 182.25M | | 177.22M | 226.90M | 198.80M | 199.60M | 189.85M | 231.47M | 212.76M | 179.04M | 183.25M | 239.33M | 214.68M | 239.40M | 243.89M | 290.01M | 258.12M | 237.06M | 249.62M | 298.97M | 243.38M | 234.56M | 252.07M | 317.77M | 256.45M | 232.07M | 251.43M | 308.88M | 258.42M | 293.36M | 315.79M | 378.73M | 318.80M | 301.04M | 330.67M | 406.49M | 329.15M | 349.16M | 358.54M | 442.41M | 421.29M | 382.29M | 382.91M | 443.82M | 485.07M | 420.59M | 427.16M | 423.67M | 400.26M | 388.30M | 357.54M | 390.86M | 376.36M | 322.02M | 343.30M | 399.94M | 373.57M | 340.61M | 336.98M | 374.97M |
|
Buildings
|
| | | | | | 1.60M | | | | 1.60M | | | | 1.60M | | | | 1.60M | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 1.90M | | | | 0.92M | | | | 0.10M | | | | 1.11M | | | | 1.54M | | | | 2.64M | | | | 3.12M | | | | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 36.09M | | 34.46M | 33.86M | 34.32M | 33.02M | 32.60M | 32.00M | 31.65M | 30.91M | 29.79M | 28.67M | 27.70M | 27.71M | 27.13M | 26.95M | 26.80M | 26.32M | 26.00M | 25.50M | 24.88M | 24.44M | 22.91M | 21.40M | 21.13M | 19.89M | 20.65M | 20.09M | 23.07M | 27.05M | 25.64M | 26.45M | 25.76M | 26.07M | 26.56M | 28.23M | 28.17M | 26.85M | 25.10M | 23.84M | 23.12M | 22.17M | 22.54M | 21.63M | 20.75M | 19.52M | 18.74M | 17.74M | 18.02M | 18.08M | 17.42M | 16.82M | 16.97M | 16.36M | 15.69M | 16.56M | 15.05M | 15.48M | 15.95M | 15.27M |
|
Long-Term Investments
|
| | 24.07M | | 25.71M | 23.45M | 34.52M | 36.38M | 34.60M | 36.23M | 43.69M | 45.61M | 43.24M | 36.16M | 36.95M | 36.75M | 37.41M | 30.89M | 28.16M | 27.97M | 26.70M | 24.36M | 24.97M | 24.36M | 23.49M | 22.54M | 22.71M | 24.33M | 25.17M | 24.48M | 23.98M | 24.52M | 23.50M | 24.99M | 22.58M | 22.18M | 20.93M | 20.35M | 21.29M | 20.15M | 17.02M | 17.73M | 20.03M | 21.14M | 23.78M | 22.14M | 22.30M | 22.77M | 22.10M | 14.42M | 12.52M | 10.41M | 5.30M | 3.96M | 1.83M | | | | | | | |
|
Goodwill
|
| | | | | | 2.67M | | | | 5.08M | | | | 18.10M | | | | 18.10M | | | | 18.10M | | | | 14.20M | | | | 15.77M | | | | 91.69M | 92.90M | 92.64M | 82.61M | 49.37M | 30.27M | 30.27M | 30.27M | 30.27M | 30.27M | 30.27M | 30.27M | 30.27M | 33.37M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | 33.24M | | |
|
Intangibles
|
| | 30.82M | | 30.50M | 30.36M | 44.26M | | | | 52.76M | | | | 50.06M | | | 45.18M | 85.50M | | | | 78.49M | | | | 75.02M | | | | 72.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 30.82M | | 30.50M | 30.36M | 46.94M | 46.54M | 46.14M | 44.67M | 57.84M | 57.17M | 56.50M | 55.82M | 55.15M | 112.17M | 110.80M | 105.64M | 103.60M | 101.85M | 100.10M | 98.34M | 96.59M | 94.84M | 93.40M | 96.92M | 89.22M | 88.07M | 88.13M | 90.05M | 88.48M | 371.09M | 366.20M | 359.37M | 338.85M | 336.43M | 331.31M | 316.34M | 280.47M | 254.77M | 250.51M | 247.18M | 244.03M | 239.93M | 235.76M | 231.01M | 212.68M | 225.23M | 221.31M | 217.53M | 213.89M | 210.25M | 206.61M | 202.87M | 199.13M | 195.34M | 191.62M | 187.98M | 183.53M | 179.20M | 141.66M | 137.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 6.49M | 6.83M | 7.12M | 7.16M | 8.46M | 8.47M | 8.47M | 8.46M | 5.83M | 8.89M | 8.96M | 9.07M | 0.73M | 0.44M | 0.12M | 0.08M | | 1.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 4.35M | | 4.47M | 4.16M | 4.17M | 3.74M | 3.18M | 2.90M | 2.87M | 2.83M | 2.93M | 2.56M | 2.27M | 3.23M | 3.31M | 3.16M | 4.73M | 4.54M | 2.95M | 2.79M | 2.02M | 2.26M | 2.20M | 2.10M | 1.89M | 1.81M | 1.34M | 1.77M | 1.75M | 2.02M | 1.96M | 1.82M | 1.84M | 2.39M | 3.35M | 3.92M | 4.07M | 3.00M | 2.74M | 2.56M | 2.47M | 2.11M | 2.05M | 1.99M | 1.79M | 2.16M | 2.28M | 7.12M | 6.34M | 5.99M | 5.94M | 5.31M | 3.10M | 2.29M | 2.26M | 2.25M | 2.60M | 2.40M | 1.92M | 1.84M |
|
Non-Current Assets
|
| | 95.33M | | 95.14M | 91.83M | 119.95M | 119.68M | 116.52M | 115.80M | 136.04M | 136.51M | 132.46M | 123.21M | 66.91M | 179.85M | 178.65M | 166.65M | 59.69M | 160.68M | 155.75M | 151.00M | 51.87M | 152.74M | 149.11M | 150.13M | 45.73M | 142.58M | 143.76M | 144.84M | 48.79M | 433.56M | 426.26M | 421.71M | 389.77M | 479.35M | 492.04M | 477.25M | 440.87M | 409.31M | 395.26M | 389.44M | 386.19M | 380.14M | 376.65M | 365.99M | 344.00M | 354.33M | 345.52M | 333.26M | 325.63M | 318.03M | 307.70M | 300.81M | 290.79M | 280.65M | 273.67M | 268.79M | 260.74M | 253.99M | 214.90M | 206.16M |
|
Assets
|
| | 277.59M | | 272.36M | 318.73M | 318.75M | 319.29M | 306.36M | 347.27M | 348.80M | 315.55M | 315.71M | 362.54M | 336.74M | 419.25M | 422.54M | 456.66M | 421.40M | 397.73M | 405.37M | 449.96M | 398.33M | 387.29M | 401.18M | 467.90M | 399.85M | 374.65M | 395.18M | 453.72M | 401.52M | 726.91M | 742.05M | 800.43M | 708.57M | 780.39M | 822.70M | 883.73M | 770.02M | 758.47M | 753.80M | 831.85M | 807.48M | 762.43M | 759.56M | 809.81M | 829.07M | 774.91M | 772.69M | 756.93M | 725.89M | 706.33M | 665.24M | 691.67M | 667.14M | 602.67M | 616.96M | 668.74M | 634.31M | 594.59M | 551.88M | 581.12M |
|
Accounts Payables
|
| | 19.41M | | 20.81M | 27.20M | 18.98M | 23.53M | 20.84M | 27.13M | 18.55M | 18.12M | 24.53M | 33.97M | 21.43M | 28.28M | 27.82M | 42.80M | 28.69M | 27.16M | 32.69M | 35.66M | 27.25M | 21.18M | 25.94M | 49.23M | 29.70M | 26.57M | 33.98M | 47.99M | 25.46M | 34.12M | 43.91M | 60.03M | 38.17M | 32.02M | 48.49M | 67.78M | 36.17M | 27.71M | 66.68M | 109.51M | 66.09M | 60.57M | 55.39M | 60.59M | 82.57M | 62.86M | 61.85M | 42.96M | 38.05M | 30.95M | 48.40M | 57.19M | 54.15M | 32.85M | 59.52M | 79.61M | 60.03M | 45.52M | 52.53M | 49.79M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | |
|
Payables
|
| | 19.41M | | 20.81M | 27.20M | 18.98M | 23.53M | 20.84M | 27.13M | 18.55M | 18.12M | 24.53M | 33.97M | 21.43M | 28.28M | 28.69M | 42.80M | 28.69M | 27.16M | 32.69M | 35.66M | 27.25M | 21.18M | 25.94M | 49.23M | 29.70M | 26.57M | 33.98M | 47.99M | 25.46M | 34.12M | 43.91M | 60.03M | 38.17M | 32.02M | 48.49M | 67.78M | 36.17M | 27.71M | 66.68M | 109.51M | 66.09M | 60.57M | 55.39M | 60.59M | 82.57M | 62.86M | 61.88M | 42.96M | 38.05M | 30.95M | 48.40M | 57.19M | 54.15M | 32.85M | 59.52M | 79.61M | 60.03M | 45.52M | 52.53M | 49.79M |
|
Accumulated Expenses
|
| | 31.96M | | 23.38M | 32.78M | 33.88M | 29.56M | 22.41M | 35.35M | 33.35M | 26.96M | 25.84M | 39.60M | 41.09M | 35.54M | 27.81M | 36.85M | 36.96M | 32.39M | 31.17M | 45.92M | 40.15M | 33.21M | 34.34M | 52.35M | 45.21M | 31.14M | 37.16M | 45.34M | 44.12M | 49.59M | 52.94M | 61.29M | 45.46M | 48.60M | 50.97M | 58.25M | 52.06M | 42.46M | 62.11M | 81.17M | 80.05M | 74.62M | 78.07M | 108.58M | 112.74M | 85.41M | 79.51M | 79.12M | 77.60M | 68.11M | 58.33M | 69.32M | 78.36M | 64.70M | 64.97M | 68.43M | 70.85M | 57.84M | 53.42M | 67.50M |
|
Other Accumulated Expenses
|
| | | | | | 5.76M | | | | 3.13M | | | | 3.49M | | | | 4.01M | | | | 4.21M | | | | 4.30M | | | | 5.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 4.10M | | | | 15.00M | 15.00M | | 37.83M | 7.00M | 7.00M | 7.00M | 7.00M | 3.94M | 7.50M | 10.00M | 10.00M | 10.00M | 10.00M | 20.00M | 20.00M | 19.65M | 24.73M | 9.84M | 9.85M | 9.34M | 6.89M | 0.12M | 0.12M | 0.07M | 1.28M | 1.25M | 1.25M | 1.25M | 10.76M | 13.26M | 4.26M | 8.41M | 8.18M | 13.53M | 18.52M | 17.66M | 11.57M | 11.53M | 8.55M | 5.77M | 1.09M | 20.35M | | | 7.59M | 14.86M | 13.87M | 4.74M | 10.65M | 6.82M | 6.87M | 4.89M | 4.93M | 4.95M | 4.99M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26M | 11.16M | 10.74M | 10.66M | 10.77M | 10.66M | 11.33M | 11.48M | 12.14M | 12.30M | 12.40M | 12.61M | 13.64M | 13.87M | 13.86M | 14.03M | 13.72M | 13.60M | 13.59M | 14.07M | 14.25M | 14.52M | 14.82M | 15.14M | 15.40M | 16.03M | 16.28M |
|
Current Taxes
|
| | 5.04M | | 0.18M | | 2.10M | 0.07M | | 1.34M | 3.62M | | | | 3.04M | 1.70M | 0.33M | 0.34M | 5.16M | 0.06M | | | 4.06M | | | | 6.92M | 5.53M | | | 1.86M | 0.10M | | | | | | 4.42M | | | | 1.52M | 4.79M | 6.95M | | 2.15M | 0.60M | 1.77M | | | 0.22M | | | | 0.64M | 0.57M | | | 0.83M | 0.49M | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 2.29M | 2.55M | 3.22M | 2.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 60.51M | | 44.36M | 59.97M | 69.96M | 68.17M | 43.25M | 105.15M | 66.90M | 57.33M | 60.00M | 84.07M | 69.49M | 73.02M | 66.83M | 90.95M | 83.87M | 72.64M | 87.20M | 103.65M | 91.36M | 79.26M | 70.25M | 111.55M | 91.29M | 70.36M | 71.26M | 93.45M | 71.52M | 85.25M | 98.17M | 122.64M | 84.88M | 101.63M | 123.89M | 145.46M | 107.31M | 89.11M | 152.98M | 222.05M | 180.07M | 165.85M | 157.29M | 192.27M | 214.30M | 164.77M | 180.19M | 135.94M | 129.91M | 120.38M | 135.18M | 153.96M | 151.97M | 123.02M | 145.84M | 169.72M | 151.74M | 124.18M | 126.93M | 138.54M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.13M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 40.00M | | 40.00M | 66.75M | 42.62M | 41.55M | 63.38M | 35.84M | 53.97M | 31.34M | 34.91M | 58.10M | 49.23M | 84.43M | 97.48M | 113.06M | 92.66M | 85.28M | 91.31M | 118.80M | 65.62M | 77.04M | 105.92M | 128.69M | 86.20M | 81.93M | 98.97M | 128.46M | 94.74M | 263.58M | 263.33M | 263.01M | 262.69M | 272.30M | 271.60M | 258.75M | 254.28M | 254.21M | 242.34M | 237.73M | 238.98M | 234.97M | 235.38M | 238.73M | 241.87M | 240.70M | 237.56M | 242.50M | 242.86M | 235.62M | 181.95M | 183.23M | 135.83M | 130.63M | 133.28M | 130.17M | 130.95M | 129.71M | 128.46M | 127.20M |
|
Convertible Debt
|
| | 23.56M | | 24.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 11.35M | | | | 10.72M | | | | | | | | 9.53M | | | | 10.45M | | | | 12.21M | | | | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 3.24M | | | | 5.75M | | | | | | | | 6.78M | | | | 6.35M | | | | 6.63M | | | | 6.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.43M | | 1.60M | 2.19M | 5.38M | 5.43M | 5.48M | 4.82M | 3.51M | 3.56M | 3.61M | 2.37M | 1.78M | 10.61M | 10.66M | 10.50M | 1.49M | 1.49M | 1.47M | 1.95M | 8.60M | 8.86M | 9.09M | 9.14M | 5.67M | 5.78M | 6.16M | 6.29M | 4.42M | 34.42M | 33.97M | 34.07M | 30.07M | 15.24M | 15.10M | 14.95M | 55.30M | 14.07M | 12.66M | 12.83M | 53.49M | 10.71M | 10.83M | 11.03M | 49.76M | 12.96M | 13.06M | 12.98M | 46.84M | 9.56M | 9.62M | 9.56M | 44.52M | 7.43M | 7.58M | 7.70M | 5.60M | 5.67M | 5.79M | 5.75M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.08M | 125.79M | 124.25M | 112.18M | 119.69M | 116.86M | 115.51M | 102.36M | 112.49M | 109.94M | 106.38M | 90.82M | 101.23M | 97.28M | 92.39M | 76.42M | 88.78M | 87.39M | 86.39M | 70.01M | 80.53M | 77.45M | 74.91M | 56.74M | 68.71M | 66.63M | 62.43M |
|
Other Non-Current Liabilities
|
| | 14.48M | | | 14.37M | 14.60M | 14.45M | 15.93M | 16.21M | 21.57M | 20.26M | 19.37M | 19.19M | 18.64M | 20.23M | 20.83M | 21.83M | 20.16M | 20.30M | 19.81M | 20.09M | 18.56M | 18.97M | 18.91M | 19.26M | 18.97M | 17.87M | 17.61M | 17.43M | 20.25M | 20.57M | 20.85M | 21.17M | 23.34M | 10.07M | 10.05M | 10.99M | 12.21M | 15.57M | 16.16M | 16.39M | 16.48M | 15.69M | 15.17M | 14.78M | 12.12M | 11.69M | 11.63M | 16.66M | 14.99M | 14.94M | 14.83M | 14.80M | 9.13M | 9.26M | 13.40M | 14.15M | 15.96M | 16.02M | 15.95M | 15.72M |
|
Total Non-Current Liabilities
|
| | 135.50M | | | 168.91M | 157.97M | 155.14M | 142.10M | 177.31M | 155.00M | 121.98M | 127.39M | 172.53M | 137.19M | 210.56M | 214.98M | 252.01M | 213.01M | 191.90M | 199.98M | 241.90M | 392.74M | 382.96M | 399.99M | 468.37M | 183.15M | 390.44M | 176.39M | 228.20M | 170.99M | 428.61M | 455.36M | 507.26M | 405.74M | 494.01M | 549.54M | 624.82M | 50.04M | 541.97M | 542.77M | 603.66M | 48.42M | 513.33M | 502.59M | 539.05M | 57.75M | 507.49M | 515.69M | 503.97M | 95.06M | 462.73M | 427.36M | 450.45M | 13.93M | 369.71M | 383.76M | 433.67M | 388.43M | 352.89M | 350.16M | 380.76M |
|
Total Liabilities
|
| | 149.98M | | 141.76M | 183.28M | 172.57M | 169.59M | 158.03M | 193.52M | 176.57M | 142.23M | 146.76M | 191.73M | 155.83M | 230.79M | 235.81M | 273.84M | 233.17M | 212.21M | 219.79M | 261.99M | 411.29M | 401.93M | 418.90M | 487.63M | 202.13M | 408.31M | 194.00M | 245.62M | 191.24M | 449.17M | 476.21M | 528.42M | 429.08M | 504.08M | 559.60M | 635.81M | 533.71M | 557.54M | 558.93M | 620.05M | 577.35M | 529.02M | 517.76M | 553.83M | 573.43M | 519.18M | 527.32M | 520.63M | 485.80M | 477.67M | 442.19M | 465.25M | 436.26M | 378.96M | 397.16M | 447.82M | 404.39M | 368.92M | 366.11M | 396.48M |
|
Total Debt
|
| | 44.10M | | 40.00M | 66.75M | 57.62M | 56.55M | 63.38M | 73.66M | 60.97M | 38.34M | 41.91M | 65.10M | 53.17M | 91.93M | 107.48M | 123.06M | 102.66M | 95.28M | 111.31M | 138.80M | 85.26M | 101.77M | 115.76M | 138.54M | 95.54M | 88.82M | 99.09M | 128.58M | 94.81M | 264.87M | 264.58M | 264.26M | 263.95M | 283.06M | 284.86M | 263.01M | 262.69M | 262.38M | 255.86M | 256.25M | 256.63M | 246.54M | 246.91M | 247.28M | 247.64M | 241.79M | 257.91M | 242.50M | 242.86M | 243.21M | 196.81M | 197.10M | 140.58M | 141.28M | 140.10M | 137.04M | 135.84M | 134.63M | 133.41M | 132.18M |
|
Common Equity
|
| | 127.61M | | 130.60M | 135.45M | 146.18M | 149.70M | 148.33M | 153.75M | 172.23M | 173.32M | 168.95M | 170.81M | 180.91M | 188.46M | 186.73M | 182.83M | 188.23M | 185.53M | 185.57M | 187.98M | -12.96M | -14.64M | -17.72M | -19.72M | 197.73M | -33.67M | 201.18M | 208.10M | 210.28M | 277.74M | 265.84M | 272.01M | 279.49M | 276.31M | 263.10M | 247.93M | 236.32M | 200.93M | 194.87M | 211.79M | 230.14M | 233.41M | 241.80M | 255.97M | 255.65M | 255.73M | 245.37M | 236.30M | 240.09M | 228.66M | 223.05M | 226.42M | 230.88M | 223.70M | 219.81M | 220.92M | 229.92M | 225.68M | 185.77M | 184.65M |
|
Shareholder's Equity
|
| | 127.61M | | 130.60M | 135.45M | 146.18M | 149.70M | 148.33M | 153.75M | 172.23M | 173.32M | 168.95M | 170.81M | 180.91M | 188.46M | 186.73M | 182.83M | 188.23M | 185.53M | 185.57M | 187.98M | -12.96M | -14.64M | -17.72M | -19.72M | 197.73M | -33.67M | 201.18M | 208.10M | 210.28M | 277.74M | 265.84M | 272.01M | 279.49M | 276.31M | 263.10M | 247.93M | 236.32M | 200.93M | 194.87M | 211.79M | 230.14M | 233.41M | 241.80M | 255.97M | 255.65M | 255.73M | 245.37M | 236.30M | 240.09M | 228.66M | 223.05M | 226.42M | 230.88M | 223.70M | 219.81M | 220.92M | 229.92M | 225.68M | 185.77M | 184.65M |
|
Liabilities and Shareholders Equity
|
| | 277.59M | | 272.36M | 318.73M | 318.75M | 319.29M | 306.36M | 347.27M | 348.80M | 315.55M | 315.71M | 362.54M | 336.74M | 419.25M | 422.54M | 456.66M | 421.40M | 397.73M | 405.37M | 449.96M | 398.33M | 387.29M | 401.18M | 467.90M | 399.85M | 374.65M | 395.18M | 453.72M | 401.52M | 726.91M | 742.05M | 800.43M | 708.57M | 780.39M | 822.70M | 883.73M | 770.02M | 758.47M | 753.80M | 831.85M | 807.48M | 762.43M | 759.56M | 809.81M | 829.07M | 774.91M | 772.69M | 756.93M | 725.89M | 706.33M | 665.24M | 691.67M | 667.14M | 602.67M | 616.96M | 668.74M | 634.31M | 594.59M | 551.88M | 581.12M |
|
Retained Earnings
|
| | -5.18M | | -4.13M | 9.36M | 14.46M | 15.19M | -6.36M | -5.36M | 33.85M | 32.81M | -4.36M | -4.19M | 38.22M | -3.01M | -2.01M | -5.24M | 37.70M | -12.66M | -11.43M | -14.61M | 47.73M | -15.89M | -18.96M | -20.92M | 60.98M | 58.98M | 56.21M | 59.90M | 60.55M | 48.07M | 41.13M | 46.17M | 55.26M | 49.50M | 37.09M | -36.88M | -34.45M | -41.77M | -44.16M | -41.78M | -39.17M | -37.49M | -34.82M | -33.55M | -33.55M | -33.03M | -36.36M | -38.66M | -35.85M | -35.43M | -34.49M | -35.28M | -33.50M | -33.24M | -39.90M | -40.51M | -32.55M | -37.74M | -78.43M | -80.61M |
|
Treasury Shares
|
| | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.03M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.17M | 0.16M | 0.16M | 0.17M | 0.23M | 0.23M | 0.23M | 0.29M | 0.35M | 0.34M | 0.34M | 0.40M | 0.60M | 0.60M | | 0.67M | 0.83M | 0.83M | | 0.73M | 0.46M | | | 0.05M | 0.29M | 0.05M | | 0.32M | 0.32M | 0.32M | | 0.67M | 0.60M | 0.60M | 0.59M | 0.74M | | |