|
Cash & Equivalents
|
34.20M | 39.45M | 33.54M | 33.54M | 42.24M | 51.53M | 43.38M | 48.52M | 83.09M | 93.00M | 129.09M | 68.80M | 104.83M | 84.66M | 104.78M | 45.89M | 57.20M | 63.33M | 95.11M | 101.49M | 101.77M | 56.95M | 62.60M | 74.22M | 86.23M | 96.19M | 95.47M | 85.45M | 117.53M | 129.87M | 134.51M | 126.91M | 116.11M | 113.94M | 94.35M | 96.77M | 99.68M | 83.41M | 58.45M | 38.51M | 33.92M | 36.41M | 36.50M | 24.18M | 41.82M | 72.73M | 76.04M | 77.84M | 87.61M | 112.67M | 106.33M | 91.32M | 84.26M | 88.29M | 96.12M | 76.17M | 95.58M | 98.15M | 110.28M | 98.56M | 108.63M | 130.31M | 153.23M | 128.70M | 138.49M | 155.60M | 174.61M | 169.80M |
|
Short-term Investments
|
19.76M | 21.88M | 30.62M | 38.18M | 26.23M | 17.68M | 33.41M | 32.95M | 12.79M | 10.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 20.00M | 30.00M | 30.00M | 30.00M | 30.00M | 25.00M | 10.00M | | | | | | | | | | 1.82M | 3.72M | 5.62M | 7.71M | 7.89M | 8.48M | 8.40M | 6.49M | 2.31M | 10.45M | 10.54M | 11.35M | 11.21M | 11.62M |
|
Cash & Current Investments
|
53.96M | 61.33M | 64.15M | 71.72M | 68.47M | 69.21M | 76.78M | 81.47M | 95.88M | 103.91M | 129.09M | 68.80M | 104.83M | 84.66M | 104.78M | 45.89M | 57.20M | 63.33M | 95.11M | 101.49M | 101.77M | 56.95M | 62.60M | 74.22M | 86.23M | 96.19M | 95.47M | 85.45M | 117.53M | 129.87M | 134.51M | 126.91M | 116.11M | 113.94M | 94.35M | 96.77M | 99.68M | 93.41M | 78.45M | 68.51M | 63.92M | 66.41M | 66.50M | 49.18M | 51.82M | 72.73M | 76.04M | 77.84M | 87.61M | 112.67M | 106.33M | 91.32M | 84.26M | 88.29M | 97.94M | 79.88M | 101.20M | 105.86M | 118.17M | 107.04M | 117.03M | 136.80M | 155.54M | 139.15M | 149.03M | 166.96M | 185.82M | 181.42M |
|
Receivables - Net
|
1.30M | 0.99M | 0.36M | 0.40M | -0.44M | 0.17M | 4.39M | -0.32M | -2.66M | 5.26M | 6.05M | 9.28M | 11.51M | 12.09M | 16.23M | 19.52M | 18.22M | 22.82M | 24.05M | 28.57M | 27.05M | 24.31M | 21.69M | 27.72M | 14.53M | 10.04M | 6.19M | 6.04M | 7.19M | 8.96M | 10.36M | 10.71M | 12.07M | 11.62M | 11.60M | 7.44M | 6.15M | 5.86M | 4.87M | 6.09M | 6.17M | 5.74M | 6.70M | 5.95M | 5.97M | 5.16M | 5.32M | 4.80M | 5.73M | 5.47M | 5.87M | 7.80M | 6.61M | 8.13M | 11.79M | 7.97M | 5.96M | 6.26M | 7.85M | 7.75M | 9.55M | 8.82M | 11.47M | 23.07M | 20.74M | 20.16M | 11.18M | 11.28M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.70M | 0.40M | 0.30M | 0.30M | 0.30M | 0.50M | 0.40M | 0.40M | 0.50M | 0.40M | 0.60M | 0.70M | 0.80M | 0.90M | 0.90M | 0.90M | 1.00M | 1.20M | 0.90M | 0.90M | 0.90M | 1.00M | 1.50M | 1.60M | 1.20M | 1.50M | 1.30M | 1.60M |
|
Receivables
|
1.30M | 0.99M | 0.36M | 0.40M | -0.44M | 0.17M | 4.39M | -0.32M | -2.66M | 5.26M | 6.05M | 9.28M | 11.51M | 12.09M | 16.23M | 19.52M | 18.22M | 22.82M | 24.05M | 28.57M | 27.05M | 24.31M | 21.69M | 27.72M | 14.53M | 10.04M | 6.19M | 6.04M | 7.19M | 8.96M | 10.36M | 10.71M | 12.07M | 11.62M | 11.60M | 7.44M | 6.15M | 5.86M | 4.87M | 6.59M | 6.88M | 6.14M | 7.00M | 6.25M | 6.27M | 5.66M | 5.72M | 5.20M | 6.23M | 5.87M | 6.47M | 8.50M | 7.41M | 9.03M | 12.69M | 8.87M | 6.96M | 7.46M | 8.75M | 8.64M | 10.45M | 9.82M | 12.97M | 24.67M | 21.94M | 21.66M | 12.48M | 12.88M |
|
Inventory
|
13.08M | -0.01M | 14.28M | 17.61M | 2.80M | 14.61M | 14.65M | 18.69M | 19.27M | 14.71M | 15.06M | 24.41M | 23.64M | 26.41M | 20.67M | 21.91M | 25.18M | 27.71M | 29.26M | 35.77M | 71.64M | 69.39M | 78.48M | 62.89M | 51.70M | 40.67M | 25.51M | 27.45M | 32.19M | 25.83M | 27.61M | 26.74M | 22.48M | 18.88M | 20.74M | 17.05M | 10.10M | 12.80M | 10.12M | 10.50M | 13.05M | 8.89M | 5.84M | 5.81M | 8.49M | 7.42M | 5.61M | 9.93M | 13.12M | 13.80M | 12.47M | 13.22M | 13.08M | 14.36M | 11.68M | 16.37M | 15.29M | 12.54M | 11.12M | 14.46M | 15.40M | 13.28M | 17.10M | 13.74M | 20.05M | 16.85M | 14.18M | 14.41M |
|
Prepaid Assets
|
0.71M | 2.66M | 8.71M | 9.51M | -1.51M | -0.86M | 9.39M | 10.99M | 11.09M | 15.25M | 4.80M | 19.12M | 10.07M | 15.34M | 3.97M | 3.94M | 5.88M | 5.74M | 4.80M | 4.63M | 6.14M | 6.43M | 5.16M | 4.52M | 4.77M | 5.32M | 7.83M | 7.04M | 6.82M | 7.16M | 9.06M | 9.04M | 9.81M | 7.89M | 9.77M | 4.88M | 6.57M | 6.86M | 7.82M | 7.00M | 8.57M | 8.13M | 8.35M | 6.97M | 6.17M | 6.55M | 5.96M | 6.85M | 6.84M | 5.97M | 5.46M | 6.46M | 6.51M | 8.08M | 6.55M | 7.58M | 6.13M | 8.48M | 7.35M | 7.29M | 7.97M | 12.68M | 13.61M | 11.12M | 10.27M | 12.64M | 11.86M | 9.91M |
|
Current Assets
|
79.39M | 88.40M | 91.38M | 92.25M | 100.14M | 98.37M | 108.70M | 115.91M | 133.55M | 139.65M | 171.25M | 121.82M | 155.12M | 144.12M | 162.58M | 111.51M | 128.68M | 137.35M | 164.47M | 181.32M | 225.59M | 170.02M | 184.70M | 186.00M | 172.90M | 173.35M | 188.39M | 179.60M | 176.73M | 185.30M | 184.91M | 177.14M | 164.23M | 154.68M | 138.92M | 128.66M | 124.98M | 121.19M | 102.98M | 93.62M | 93.50M | 90.85M | 89.92M | 70.52M | 75.85M | 94.93M | 94.58M | 100.87M | 114.91M | 139.50M | 131.84M | 120.48M | 112.17M | 120.34M | 129.59M | 113.64M | 130.58M | 134.90M | 146.27M | 137.96M | 151.44M | 173.22M | 199.24M | 188.75M | 204.89M | 220.01M | 224.79M | 219.26M |
|
Property, Plant & Equipment (Net)
|
5.49M | 5.98M | 6.15M | 6.68M | 6.95M | 7.07M | 6.29M | 7.82M | 7.70M | 7.98M | 7.04M | 7.86M | 7.56M | 7.17M | 10.38M | 11.12M | 10.33M | 10.29M | 10.38M | 11.62M | 12.45M | 12.60M | 12.28M | 12.41M | 14.33M | 13.02M | 13.36M | 13.48M | 13.49M | 14.10M | 14.38M | 15.59M | 16.11M | 16.69M | 16.79M | 16.53M | 15.86M | 15.95M | 16.61M | 17.27M | 17.88M | 18.59M | 18.85M | 18.70M | 18.94M | 18.50M | 17.84M | 17.70M | 17.34M | 17.00M | 17.63M | 18.16M | 18.24M | 19.02M | 19.09M | 18.55M | 18.25M | 17.57M | 17.16M | 16.77M | 17.05M | 17.05M | 17.96M | 18.00M | 18.14M | 18.19M | 18.26M | 18.75M |
|
Goodwill
|
31.83M | 33.84M | 33.74M | 33.89M | 33.23M | 38.93M | 39.83M | 39.54M | 40.01M | 40.54M | 40.55M | 150.77M | 150.77M | 150.77M | 185.77M | 212.66M | 210.21M | 209.36M | 211.71M | 211.56M | 210.82M | 212.46M | 209.66M | 122.64M | 121.83M | 122.36M | 64.07M | 63.53M | 64.42M | 64.11M | 45.13M | 44.79M | 44.88M | 45.19M | 45.39M | 45.47M | 45.66M | 45.32M | 59.82M | 59.72M | 59.69M | 59.69M | 59.47M | 59.73M | 59.53M | 59.59M | 59.84M | 60.13M | 59.99M | 60.02M | 59.87M | 88.73M | 89.69M | 89.25M | 88.91M | 89.34M | 89.46M | 89.62M | 89.39M | 89.63M | 97.56M | 97.56M | 97.79M | 97.40M | 102.37M | 5.10M | 102.88M | 102.89M |
|
Intangibles
|
4.61M | 4.33M | 4.20M | 3.80M | 3.37M | 3.48M | 2.85M | 2.63M | 2.20M | 3.37M | 2.99M | 36.38M | 34.06M | 31.75M | 34.20M | 37.08M | 34.09M | 31.10M | 28.20M | 25.23M | 22.22M | 19.47M | 17.10M | 4.26M | | | 8.74M | 8.77M | 8.76M | 8.76M | 2.65M | 2.32M | 1.91M | 1.37M | 0.43M | 0.42M | 0.41M | 0.40M | 7.37M | 7.04M | 6.71M | 6.38M | 6.04M | 5.73M | 5.42M | 5.09M | 4.76M | 4.43M | 4.11M | 3.78M | 3.45M | 19.19M | 18.21M | 17.24M | 16.23M | 15.25M | 14.27M | 13.30M | 12.46M | 11.61M | 15.94M | 14.86M | 13.91M | 13.11M | 15.21M | 2.60M | 13.34M | 12.56M |
|
Goodwill & Intangibles
|
36.44M | 38.17M | 37.94M | 37.69M | 36.60M | 42.41M | 42.69M | 42.17M | 42.21M | 43.91M | 43.54M | 187.15M | 184.83M | 182.52M | 219.97M | 249.74M | 244.30M | 240.45M | 239.92M | 236.79M | 233.05M | 231.93M | 226.75M | 126.90M | 121.83M | 122.36M | 72.81M | 72.30M | 73.18M | 72.87M | 47.78M | 47.11M | 46.79M | 46.56M | 45.81M | 45.89M | 46.07M | 45.71M | 67.19M | 66.76M | 66.40M | 66.06M | 65.51M | 65.45M | 64.95M | 64.67M | 64.60M | 64.55M | 64.10M | 63.80M | 63.33M | 107.91M | 107.90M | 106.48M | 105.14M | 104.60M | 103.74M | 102.91M | 101.84M | 101.24M | 113.49M | 112.42M | 111.70M | 110.51M | 117.58M | 7.70M | 116.22M | 115.45M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 11.45M | | | | 15.79M | | | | 6.16M | 28.30M | 28.30M | 28.30M | 5.87M | 8.03M | 13.83M | 14.15M | 1.02M | 1.02M | 1.02M | 1.02M | 0.96M | 0.96M | 0.96M | 0.96M | 0.93M | 0.93M | 0.89M | 0.87M | 0.87M | 0.85M | 0.84M | 0.82M | 0.81M | 0.79M | 0.78M | 0.76M | 23.82M | 19.22M | 18.51M | 16.69M | 13.63M | 12.45M | 11.10M | 9.07M | 7.05M | 6.44M | 5.27M | 2.73M | 1.73M | 0.23M | 0.70M | 0.58M | 0.57M | 0.57M |
|
Other Non-Current Assets
|
3.04M | 3.65M | 3.12M | 3.13M | 3.13M | 7.06M | 6.29M | 6.53M | 6.28M | 6.36M | 5.97M | 5.96M | 5.95M | 5.75M | 7.47M | 7.66M | 7.64M | 7.67M | 6.58M | 6.85M | 7.24M | 7.09M | 1.82M | 1.80M | 2.02M | 2.40M | 12.75M | 14.50M | 15.26M | 15.33M | 12.02M | 11.85M | 11.88M | 12.61M | 12.74M | 12.81M | 12.25M | 13.62M | 14.12M | 14.27M | 14.45M | 14.30M | 12.14M | 11.95M | 11.07M | 10.68M | 8.25M | 8.07M | 7.87M | 5.33M | 5.47M | 5.79M | 5.91M | 5.87M | 7.44M | 7.79M | 8.02M | 8.26M | 6.76M | 6.96M | 6.97M | 6.82M | 4.25M | 4.37M | 4.50M | 4.70M | 3.77M | 3.83M |
|
Non-Current Assets
|
44.98M | 47.79M | 47.21M | 47.50M | 46.68M | 56.54M | 56.20M | 56.52M | 56.18M | 58.25M | 56.55M | 200.96M | 198.34M | 195.44M | 237.83M | 268.51M | 262.27M | 258.41M | 256.88M | 255.26M | 252.74M | 251.62M | 247.02M | 169.43M | 170.30M | 169.45M | 100.10M | 103.24M | 110.33M | 110.66M | 75.20M | 75.57M | 75.80M | 76.88M | 76.31M | 76.19M | 75.14M | 76.25M | 98.85M | 99.23M | 99.61M | 99.82M | 97.36M | 108.67M | 106.23M | 103.93M | 102.06M | 104.38M | 102.68M | 98.90M | 123.73M | 166.39M | 164.65M | 162.47M | 158.51M | 155.56M | 152.52M | 148.12M | 142.70M | 140.46M | 152.21M | 152.31M | 147.65M | 144.46M | 153.91M | 152.43M | 150.31M | 149.88M |
|
Assets
|
124.36M | 136.20M | 138.59M | 139.75M | 146.81M | 154.90M | 164.90M | 172.43M | 189.72M | 197.90M | 227.81M | 322.78M | 353.46M | 339.56M | 400.41M | 380.03M | 390.95M | 395.76M | 421.34M | 436.58M | 478.32M | 421.64M | 431.72M | 355.42M | 343.20M | 342.80M | 288.49M | 282.85M | 287.06M | 295.96M | 260.11M | 252.71M | 240.03M | 231.57M | 215.23M | 204.85M | 200.12M | 197.44M | 201.83M | 192.86M | 193.11M | 190.67M | 187.28M | 179.20M | 182.07M | 198.86M | 196.63M | 205.25M | 217.58M | 238.40M | 255.58M | 286.88M | 276.82M | 282.81M | 288.10M | 269.20M | 283.10M | 283.03M | 288.97M | 278.43M | 303.65M | 325.54M | 346.89M | 333.21M | 358.80M | 372.44M | 375.10M | 369.14M |
|
Accounts Payables
|
-2.44M | -2.65M | 5.46M | 5.60M | 0.40M | 10.01M | 7.03M | 0.16M | 8.01M | 6.39M | 8.59M | 9.19M | 15.59M | 5.54M | 10.00M | 11.34M | 10.76M | 12.28M | 16.54M | 20.59M | 21.90M | 15.76M | 15.99M | 15.13M | 15.69M | 17.12M | 9.50M | 10.09M | 8.78M | 8.51M | 9.73M | 9.18M | 12.57M | 11.77M | 13.10M | 11.51M | 18.97M | 16.26M | 13.86M | 10.37M | 11.13M | 13.29M | 15.05M | 9.71M | 19.17M | 29.00M | 21.96M | 25.26M | 36.90M | 39.75M | 40.61M | 31.96M | 41.03M | 47.21M | 41.98M | 31.59M | 42.91M | 44.61M | 39.12M | 32.39M | 48.41M | 40.88M | 58.69M | 45.57M | 55.90M | 58.80M | 61.45M | 52.22M |
|
Notes Payables
|
| | | | | | | | | | | 8.50M | 9.00M | 9.50M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
-5.78M | 7.07M | 4.54M | -0.14M | 1.10M | 4.06M | 5.35M | 6.37M | 10.11M | 5.13M | 7.20M | 6.31M | 6.12M | 2.94M | 4.04M | 3.51M | 4.31M | 2.81M | 4.32M | 4.47M | 4.65M | 3.63M | 4.74M | 4.35M | 5.03M | 2.69M | 2.51M | 1.34M | 1.50M | 1.51M | 1.72M | 4.69M | 4.74M | 9.93M | 3.08M | 2.39M | 2.58M | 2.24M | 2.13M | 1.52M | 1.61M | 1.83M | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-8.21M | 4.43M | 9.99M | 5.46M | 1.50M | 14.06M | 12.38M | 6.53M | 18.12M | 11.51M | 15.79M | 24.00M | 30.70M | 17.98M | 24.04M | 14.85M | 15.08M | 15.09M | 20.85M | 25.06M | 26.55M | 19.40M | 20.73M | 19.48M | 20.71M | 19.80M | 12.01M | 11.44M | 10.29M | 10.03M | 11.45M | 13.87M | 17.31M | 21.70M | 16.18M | 13.90M | 21.55M | 18.50M | 15.99M | 11.89M | 12.73M | 15.12M | 16.73M | 9.71M | 19.17M | 29.00M | 21.96M | 25.26M | 36.90M | 39.75M | 40.61M | 31.96M | 41.03M | 47.21M | 41.98M | 31.59M | 42.91M | 44.61M | 39.12M | 32.39M | 48.41M | 40.88M | 58.69M | 45.57M | 55.90M | 58.80M | 61.45M | 52.22M |
|
Accumulated Expenses
|
10.55M | 15.67M | 14.74M | 17.50M | 19.42M | 21.22M | 22.90M | 19.71M | 20.28M | 18.31M | 23.41M | 22.04M | 26.48M | 29.72M | 36.42M | 33.80M | 32.75M | 30.16M | 2.00 | 32.14M | 64.37M | 50.46M | 44.48M | 36.95M | 28.09M | 23.76M | 27.35M | 25.27M | 30.21M | 35.35M | 16.10M | 43.05M | 34.21M | 31.74M | 30.19M | 26.47M | 19.22M | 18.20M | 21.37M | 20.91M | 22.84M | 24.39M | 28.79M | 19.05M | 17.21M | 17.76M | 19.12M | 17.41M | 21.73M | 22.23M | 25.98M | 35.71M | 37.95M | 24.80M | 23.30M | 21.63M | 24.75M | 20.54M | 23.81M | 17.41M | 23.72M | 27.80M | 28.26M | 22.76M | 23.52M | 25.36M | 30.57M | 23.26M |
|
Short term Debt
|
0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.05M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.63M | 4.13M | 3.82M | 3.96M | 4.06M | 4.08M | 4.25M | 4.38M | 4.31M | 4.64M | 4.54M | 4.56M | 4.50M | 4.28M | 4.10M | 4.01M | 4.33M | 5.21M | 5.18M | 5.12M | 4.92M | 5.24M | 5.07M | 4.89M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.78M | 3.10M | 3.20M | 3.05M | 2.70M | 3.00M | 3.02M | 3.30M | 3.43M | 4.20M | 4.52M | 4.62M | 4.70M | 5.10M | 4.92M | 4.44M | 4.02M | 4.53M | 4.70M | 4.70M | 4.50M | 4.90M | 4.91M | 4.80M | 4.44M | 5.40M | 5.23M | 5.10M | 4.90M |
|
Total Current Liabilities
|
27.90M | 30.83M | 31.59M | 33.27M | 39.04M | 43.81M | 48.64M | 54.82M | 58.15M | 50.77M | 59.57M | 70.86M | 80.98M | 68.80M | 109.38M | 85.96M | 82.68M | 73.30M | 85.18M | 86.94M | 123.03M | 101.57M | 106.76M | 94.16M | 79.50M | 74.25M | 69.16M | 67.09M | 68.26M | 74.40M | 85.49M | 85.81M | 79.37M | 77.37M | 70.76M | 65.74M | 65.30M | 65.63M | 68.47M | 62.77M | 63.80M | 67.53M | 68.82M | 57.26M | 65.34M | 80.24M | 74.32M | 77.29M | 98.41M | 110.00M | 109.17M | 125.02M | 132.59M | 126.89M | 123.50M | 105.44M | 124.05M | 120.19M | 120.72M | 107.10M | 133.17M | 143.25M | 155.15M | 135.50M | 152.07M | 153.90M | 161.62M | 143.22M |
|
Capital Leases
|
| 0.10M | 0.08M | 0.07M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.03M | | | | | | | | | | | 32.00M | 32.00M | 32.00M | 32.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | 5.80M | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 2.33M | | | | 2.16M | 0.69M | 0.62M | 0.27M | 0.15M | | | | | | | | | | | | 2.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.84M | 3.22M | 2.94M | 2.87M | 2.79M | 4.72M | 2.08M | 2.02M | 1.96M | | 2.09M | | | 2.21M | 9.02M | 9.93M | 9.56M | 9.22M | 2.90M | 2.70M | 2.25M | 1.81M | 7.97M | 7.51M | 6.99M | 6.75M | 3.32M | | | | 12.01M | 11.12M | 10.91M | 10.64M | 11.84M | 6.58M | 6.68M | 6.49M | 3.71M | 3.59M | 4.84M | 2.02M | 2.29M | 1.85M | 2.08M | 2.48M | 3.00M | | | | 1.29M | | | | | | | | | | | | | | | | 0.67M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.54M | 11.17M | 10.04M | 7.50M | 13.96M | 13.48M | 12.95M | 10.10M | 16.16M | 15.14M | 15.48M | 9.69M | 8.58M | 7.78M | 6.84M | 6.58M | 5.83M | 6.45M | 10.23M | 9.06M | 8.24M | 9.91M | 8.92M | 8.72M | 8.61M |
|
Other Non-Current Liabilities
|
0.12M | 0.26M | 0.21M | -0.07M | 0.15M | -0.22M | 1.81M | -1.88M | 5.00M | 4.74M | 4.74M | 11.02M | | | 14.50M | 18.11M | 18.21M | 18.30M | 18.39M | 18.48M | 18.57M | | | | | | | 3.33M | | | | | | | | | | | | | | | | | | | 3.00M | 2.89M | 2.81M | 2.97M | 1.29M | 13.00M | 0.41M | 0.41M | 0.38M | 0.23M | 0.20M | 0.18M | 0.14M | 0.12M | 0.11M | 0.09M | 0.12M | 0.30M | 0.48M | 0.97M | 1.51M | 2.04M |
|
Total Non-Current Liabilities
|
30.66M | 33.89M | 34.39M | 36.28M | 41.74M | 48.76M | 50.72M | 58.71M | 55.11M | 52.88M | 61.65M | 105.16M | | | 135.91M | 95.89M | 92.24M | 82.52M | 88.08M | 89.65M | 125.28M | 103.38M | 114.73M | 101.67M | 86.49M | 81.00M | 3.32M | 67.09M | 3.22M | 3.48M | 97.50M | | | | | | | | | | | | | | | | 81.82M | 87.30M | 107.83M | 118.87M | 119.27M | 136.79M | 143.42M | 137.73M | 133.19M | 114.01M | 131.82M | 127.04M | 127.30M | 112.92M | 139.62M | 153.48M | 164.21M | 143.74M | 161.99M | 162.82M | 170.35M | 151.84M |
|
Total Liabilities
|
30.78M | 34.15M | 34.61M | 36.21M | 41.88M | 48.54M | 52.53M | 56.84M | 60.11M | 57.62M | 66.39M | 116.18M | 115.23M | 103.01M | 150.41M | 114.00M | 110.45M | 100.82M | 106.47M | 108.13M | 143.85M | 103.38M | 114.73M | 101.67M | 86.49M | 81.00M | 72.49M | 70.42M | 71.48M | 77.88M | 97.50M | 96.93M | 90.28M | 88.01M | 82.59M | 72.33M | 71.98M | 72.12M | 72.18M | 66.36M | 68.64M | 69.56M | 71.11M | 66.76M | 73.96M | 88.63M | 84.82M | 90.19M | 110.64M | 121.84M | 120.56M | 149.80M | 143.83M | 138.14M | 133.57M | 114.25M | 132.02M | 127.22M | 127.44M | 113.05M | 139.73M | 153.57M | 164.33M | 144.04M | 162.47M | 163.78M | 171.86M | 153.88M |
|
Total Debt
|
0.06M | | | | | | | | | | | 32.00M | 32.00M | 32.00M | 32.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
93.59M | 102.05M | 103.98M | 103.53M | 104.93M | 106.36M | 112.37M | 115.60M | 129.62M | 140.28M | 161.41M | 206.60M | 238.23M | 236.55M | 250.00M | 266.02M | 280.50M | 294.94M | 314.88M | 328.45M | 334.48M | 318.26M | 316.98M | 253.75M | 256.72M | 261.80M | 216.00M | 212.42M | 215.58M | 218.08M | 162.61M | 155.78M | 149.75M | 143.55M | 132.64M | 132.52M | 128.14M | 125.32M | 129.65M | 126.50M | 124.47M | 121.11M | 116.17M | 112.44M | 108.11M | 110.24M | 111.81M | 115.06M | 106.94M | 116.56M | 135.01M | 137.08M | 132.99M | 144.67M | 154.54M | 154.95M | 151.07M | 155.81M | 161.53M | 165.38M | 163.93M | 171.97M | 182.56M | 189.16M | 196.32M | 208.65M | 203.24M | 215.26M |
|
Shareholder's Equity
|
| | 103.98M | | | | 112.37M | | | 140.28M | 161.41M | 206.60M | 238.23M | 236.55M | 250.00M | 266.02M | 280.50M | 294.94M | 314.88M | 328.45M | 334.48M | 318.26M | 316.98M | 253.75M | 256.72M | 261.80M | 216.00M | 212.42M | 215.58M | 218.08M | 162.61M | 155.78M | 149.75M | 143.55M | 132.64M | 132.52M | 128.14M | 125.32M | 129.65M | 126.50M | 124.47M | 121.11M | 116.17M | 112.44M | 108.11M | 110.24M | 111.81M | 115.06M | 106.94M | 116.56M | 135.01M | 137.08M | 132.99M | 144.67M | 154.54M | 154.95M | 151.07M | 155.81M | 161.53M | 165.38M | 163.93M | 171.97M | 182.56M | 189.16M | 196.32M | 208.65M | 203.24M | 215.26M |
|
Liabilities and Shareholders Equity
|
124.36M | 136.20M | 138.59M | 139.75M | 146.81M | 154.90M | 164.90M | 172.43M | 189.72M | 197.90M | 227.81M | 322.78M | 353.46M | 339.56M | 400.41M | 380.03M | 390.95M | 395.76M | 421.34M | 436.58M | 478.32M | 421.64M | 431.72M | 355.42M | 343.20M | 342.80M | 288.49M | 282.85M | 287.06M | 295.96M | 260.11M | 252.71M | 240.03M | 231.57M | 215.23M | 204.85M | 200.12M | 197.44M | 201.83M | 192.86M | 193.11M | 190.67M | 187.28M | 179.20M | 182.07M | 198.86M | 196.63M | 205.25M | 217.58M | 238.40M | 255.58M | 286.88M | 276.82M | 282.81M | 288.10M | 269.20M | 283.10M | 283.03M | 288.97M | 278.43M | 303.65M | 325.54M | 346.89M | 333.21M | 358.80M | 372.44M | 375.10M | 369.14M |
|
Treasury Shares
|
| | 0.71M | | | | 1.23M | | | 0.23M | 0.23M | 1.50M | 1.47M | 0.51M | 0.51M | 1.62M | 1.61M | | 1.54M | 1.67M | 0.13M | 2.96M | 2.96M | 1.67M | 1.56M | 2.44M | 2.37M | 2.29M | 2.86M | 2.70M | 2.66M | 1.92M | 2.36M | 2.25M | 2.19M | | | | 2.32M | | | | | | | | 0.55M | 0.87M | 1,587.20M | 1.59M | 2.22M | -2.37M | -3.39M | -3.79M | -3.81M | -4.35M | -5.10M | -5.43M | 5.43M | 5.50M | -5.98M | 6.00M | 6.02M | 6.02M | 6.02M | 6.02M | 6.64M | 6.70M |
|
Retained Earnings
|
33.76M | 37.16M | 37.80M | 40.74M | 44.32M | 47.31M | 49.82M | 51.20M | 56.26M | 55.20M | 58.33M | 67.46M | 86.22M | 101.08M | 66.36M | 73.07M | 85.77M | 97.06M | 107.47M | 114.56M | 120.19M | 138.57M | 115.70M | 51.59M | 52.97M | 54.58M | 10.89M | -6.38M | -4.96M | -5.08M | -49.04M | -57.44M | -65.64M | -74.26M | -0.20M | -89.65M | -95.29M | -98.84M | -100.05M | -104.34M | -108.70M | -113.35M | -118.57M | -123.77M | -128.01M | -127.79M | -122.35M | -117.83M | -112.57M | -104.15M | -71.40M | -67.66M | -55.69M | -39.28M | -30.94M | -26.97M | -22.73M | -16.24M | -10.46M | -9.50M | -9.96M | -10.07M | 10.03M | 15.84M | 22.89M | 30.30M | 38.13M | 45.62M |