|
Cash & Equivalents
|
17.42M | 12.10M | 14.39M | 9.58M | 4.06M | 11.03M | 19.54M | 18.55M | 15.26M | 15.87M | 14.50M | 13.85M | 7.95M | 9.36M | 10.94M | 10.42M | 9.01M | 8.75M | 18.05M | 27.97M | 26.41M | 28.39M | 33.84M | 33.78M | 33.84M | 30.71M | 33.02M | 4.38M | 3.04M | 2.12M | 3.18M | 2.06M | 3.18M | 4.16M | 9.56M | 1.69M | 0.97M | 1.58M | 1.25M | 0.82M | 3.52M | 9.46M | 13.58M | 23.53M | 2.28M | 2.57M | 0.91M | 1.25M | 2.46M | 9.03M | 2.77M | 1.35M | 1.83M | 3.53M | 2.66M | 7.17M | 4.11M | 6.97M | 4.71M | 4.30M | 3.46M | 7.14M | 6.41M |
|
Cash & Current Investments
|
17.42M | 12.10M | 14.39M | 9.58M | 4.06M | 11.03M | 19.54M | 18.55M | 15.26M | 15.87M | 14.50M | 13.85M | 7.95M | 9.36M | 10.94M | 10.42M | 9.01M | 8.75M | 18.05M | 27.97M | 26.41M | 28.39M | 33.84M | 33.78M | 33.84M | 30.71M | 33.02M | 4.38M | 3.04M | 2.12M | 3.18M | 2.06M | 3.18M | 4.16M | 9.56M | 1.69M | 0.97M | 1.58M | 1.25M | 0.82M | 3.52M | 9.46M | 13.58M | 23.53M | 2.28M | 2.57M | 0.91M | 1.25M | 2.46M | 9.03M | 2.77M | 1.35M | 1.83M | 3.53M | 2.66M | 7.17M | 4.11M | 6.97M | 4.71M | 4.30M | 3.46M | 7.14M | 6.41M |
|
Receivables - Net
|
| | | | 45.80M | 41.48M | 41.06M | 37.28M | 44.80M | 45.40M | 37.31M | 39.05M | 46.34M | 47.35M | 41.52M | 37.46M | 43.05M | 45.11M | 44.45M | 35.84M | 43.98M | 46.67M | 43.49M | 38.22M | 47.20M | 46.53M | 49.92M | 49.14M | 49.39M | 54.69M | 60.22M | 49.89M | 50.61M | 59.78M | 56.43M | 52.14M | 55.61M | 58.44M | 44.53M | 45.96M | 38.11M | 44.12M | 44.48M | 44.97M | 57.94M | 63.87M | 69.17M | 73.62M | 77.80M | 75.45M | 67.35M | 69.29M | 77.70M | 82.27M | 72.16M | 68.73M | 78.63M | 80.74M | 81.27M | 98.05M | 104.35M | 114.80M | 90.62M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.06M | | | | | | | | 0.02M | | | | 0.06M | | | | 0.11M | | | | 0.26M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 45.80M | 41.48M | 41.06M | 37.28M | 44.80M | 45.40M | 37.31M | 39.05M | 46.34M | 47.35M | 41.52M | 37.46M | 43.05M | 45.11M | 44.45M | 35.84M | 44.24M | 46.67M | 43.49M | 38.22M | 47.26M | 46.53M | 49.92M | 49.14M | 49.39M | 54.69M | 60.22M | 49.89M | 50.62M | 59.78M | 56.43M | 52.14M | 55.66M | 58.44M | 44.53M | 45.96M | 38.22M | 44.12M | 44.48M | 44.97M | 58.20M | 63.87M | 69.17M | 73.62M | 77.80M | 75.45M | 67.35M | 69.29M | 77.70M | 82.27M | 72.16M | 68.73M | 78.63M | 80.74M | 81.27M | 98.05M | 104.35M | 114.80M | 90.62M |
|
Raw Materials
|
| | | | | | | | | | | | 28.11M | | | | 30.28M | 30.04M | 26.78M | 27.83M | 27.92M | 28.56M | 27.41M | 29.28M | 28.98M | 28.53M | 27.64M | 31.82M | 31.80M | 31.33M | 31.16M | 30.99M | 31.80M | 33.13M | 33.47M | 32.67M | 27.93M | 28.78M | 29.68M | 29.46M | 27.33M | 26.34M | 25.54M | 28.91M | 40.57M | 44.48M | 50.92M | 53.53M | 51.64M | 53.96M | 51.53M | 49.95M | 47.69M | 46.08M | 44.23M | 44.05M | 52.64M | 52.61M | 49.39M | 55.31M | 60.73M | 59.08M | 61.33M |
|
Work In Process
|
| | | | | | | | | | | | 4.96M | | | | 5.39M | 4.84M | 4.71M | 4.91M | 4.66M | 4.52M | 4.50M | 3.97M | 4.42M | 4.24M | 4.11M | 3.32M | 3.83M | 3.45M | 2.77M | 3.42M | 3.83M | 1.94M | 2.12M | 2.36M | 2.19M | 1.76M | 1.74M | 1.59M | 1.57M | 1.47M | 1.19M | 1.42M | 4.76M | 2.87M | 2.65M | 2.79M | 3.03M | 6.16M | 6.84M | 7.80M | 3.37M | 3.28M | 3.73M | 3.79M | 6.24M | 6.34M | 6.89M | 7.01M | 7.94M | 7.00M | 5.80M |
|
Finished Goods
|
| | | | | | | | | | | | 9.02M | | | | 9.74M | 10.43M | 10.58M | 9.84M | 10.51M | 11.86M | 13.97M | 12.94M | 10.74M | 10.82M | 10.66M | 13.32M | 15.37M | 14.40M | 14.73M | 17.28M | 15.37M | 14.51M | 18.51M | 16.59M | 13.39M | 12.54M | 11.88M | 12.55M | 9.86M | 9.55M | 8.10M | 10.05M | 13.62M | 20.56M | 18.38M | 22.04M | 19.75M | 20.34M | 14.83M | 9.91M | 12.66M | 13.73M | 12.20M | 12.49M | 12.03M | 12.31M | 13.15M | 12.14M | 11.15M | 12.83M | 14.89M |
|
Inventory
|
| | | | 50.30M | 47.26M | 40.81M | 42.20M | 41.28M | 44.26M | 43.11M | 41.43M | 42.09M | 43.11M | 47.21M | 46.58M | 45.41M | 45.31M | 42.07M | 42.58M | 43.08M | 44.93M | 45.88M | 46.19M | 44.14M | 43.60M | 42.40M | 48.46M | 50.99M | 49.18M | 48.66M | 51.69M | 50.99M | 49.58M | 54.09M | 51.62M | 43.51M | 43.08M | 43.31M | 43.60M | 38.75M | 37.35M | 34.83M | 40.39M | 58.94M | 67.91M | 71.95M | 78.36M | 74.42M | 80.46M | 73.20M | 67.66M | 63.72M | 63.09M | 60.15M | 60.33M | 70.91M | 71.26M | 69.43M | 74.46M | 79.82M | 78.91M | 82.02M |
|
Prepaid Assets
|
| | | | 4.98M | 4.91M | 4.97M | 5.03M | 5.45M | 6.18M | 6.09M | 6.24M | 5.45M | 5.91M | 6.03M | 6.22M | 6.32M | 6.55M | 6.62M | 6.28M | 4.41M | 7.00M | 7.45M | 6.59M | 2.79M | 3.46M | 3.00M | 3.85M | 2.96M | 3.42M | 3.71M | 3.34M | 3.52M | 3.62M | 3.94M | 4.16M | 3.38M | 3.55M | 3.21M | 3.11M | 2.98M | 3.83M | 3.21M | 4.28M | 4.83M | 5.44M | 3.41M | 4.30M | 3.24M | 4.36M | 4.38M | 4.62M | 3.53M | 3.96M | 4.39M | 4.59M | 5.65M | 5.52M | 5.32M | 5.81M | 6.54M | 6.67M | 7.21M |
|
Current Assets
|
| | | | 106.10M | 105.51M | 107.00M | 103.38M | 106.62M | 111.33M | 102.00M | 101.91M | 102.91M | 105.58M | 105.69M | 101.75M | 106.08M | 106.27M | 110.95M | 112.26M | 117.66M | 126.59M | 125.79M | 125.08M | 127.74M | 124.00M | 131.14M | 106.89M | 107.13M | 108.97M | 115.29M | 106.95M | 110.08M | 118.34M | 125.02M | 111.06M | 110.98M | 107.54M | 93.30M | 95.29M | 85.86M | 97.94M | 99.42M | 116.40M | 125.01M | 140.91M | 146.64M | 158.56M | 158.92M | 170.41M | 149.03M | 145.82M | 149.88M | 154.19M | 141.39M | 143.49M | 162.50M | 166.89M | 163.41M | 185.51M | 194.17M | 207.74M | 187.26M |
|
Buildings
|
| | | | 37.23M | | | | 37.66M | 37.69M | 37.77M | 37.84M | 37.89M | 37.89M | 37.91M | 37.20M | 37.03M | 36.74M | 37.48M | 37.61M | 37.71M | 37.75M | 38.16M | 38.61M | 39.32M | 39.38M | 34.65M | 35.43M | 35.46M | 35.69M | 35.85M | 35.88M | 35.96M | 35.98M | 35.61M | 35.62M | 27.02M | 27.08M | 27.36M | 20.21M | 20.64M | 20.66M | 20.66M | 20.67M | 24.39M | 24.38M | 24.43M | 24.45M | 24.50M | 24.47M | 24.48M | 24.62M | 24.56M | 24.52M | 24.54M | 24.60M | 24.76M | 24.76M | 24.73M | 24.78M | 24.57M | 24.57M | 24.93M |
|
Construction in Progress
|
| | | | 0.43M | | | | 0.53M | 1.20M | 2.15M | 2.78M | 3.46M | 4.22M | 0.87M | 0.51M | 0.22M | 0.60M | 1.26M | 0.61M | 0.59M | 1.37M | 1.51M | 3.11M | 0.84M | 1.73M | 1.70M | 1.72M | 3.81M | 0.65M | 0.80M | 1.10M | 1.34M | 1.26M | 1.14M | 1.31M | 0.46M | 0.68M | 0.81M | 0.80M | 0.44M | 0.77M | 0.42M | 0.78M | 0.93M | 0.65M | 0.35M | 0.67M | 0.62M | 0.56M | 0.89M | 0.72M | 1.23M | 1.72M | 2.99M | 1.79M | 1.61M | 1.16M | 0.99M | 1.03M | 0.99M | 1.54M | 1.91M |
|
Land & Improvements
|
| | | | 6.85M | | | | 6.95M | 7.00M | 7.01M | 7.01M | 7.01M | 7.02M | 7.02M | 6.91M | 6.92M | 6.93M | 6.93M | 6.95M | 6.95M | 6.98M | 6.98M | 6.98M | 6.98M | 7.00M | 6.42M | 6.42M | 6.43M | 6.47M | 6.47M | 6.47M | 6.47M | 6.72M | 6.77M | 6.77M | 4.58M | 4.58M | 4.60M | 3.93M | 3.93M | 3.93M | 3.94M | 3.94M | 3.98M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.01M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M |
|
Property, Plant & Equipment (Net)
|
| | | | 44.28M | 43.76M | 43.31M | 42.91M | 42.53M | 42.68M | 43.30M | 44.67M | 45.35M | 45.37M | 45.51M | 45.06M | 44.28M | 43.64M | 44.33M | 43.38M | 43.19M | 43.57M | 43.72M | 47.25M | 47.46M | 47.69M | 43.43M | 46.12M | 47.35M | 45.98M | 44.86M | 44.00M | 43.70M | 42.52M | 41.25M | 40.12M | 31.98M | 30.51M | 29.85M | 24.70M | 26.54M | 25.60M | 24.76M | 24.15M | 30.55M | 29.46M | 28.61M | 27.98M | 27.16M | 26.28M | 25.79M | 25.26M | 25.43M | 25.53M | 26.23M | 26.11M | 32.96M | 32.22M | 31.53M | 31.25M | 31.15M | 30.49M | 30.37M |
|
Goodwill
|
| | | | 10.77M | 10.51M | 10.51M | 13.62M | 12.92M | 78.34M | 2.41M | 78.34M | 78.34M | 78.34M | 78.34M | 78.34M | 78.34M | 78.34M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 10.51M | 75.22M | 10.51M | 58.38M | 58.54M | 30.54M | 30.54M | 30.54M | 123.25M | 30.54M | 123.25M | 123.25M | 123.25M | 123.25M | 123.25M | 123.25M | 99.66M | 115.40M | 99.66M | 99.66M | 133.08M | 133.08M | 133.08M | 133.08M | 133.08M | 134.32M | 134.32M | 134.32M | 134.32M | 134.32M | 134.32M | 134.32M | 134.32M | 146.74M | 146.74M | 152.49M | 146.69M | 153.84M | 153.84M |
|
Intangibles
|
| | | | 26.42M | 11.87M | 11.22M | 10.57M | 27.61M | 27.61M | 27.61M | 27.61M | 27.61M | 27.70M | 27.70M | 27.70M | 26.51M | 1.04M | 25.47M | 25.47M | 25.47M | 25.47M | 25.47M | 25.47M | 25.47M | 25.47M | 25.47M | 58.76M | 58.76M | 58.76M | 58.76M | 58.76M | 35.41M | 34.72M | 34.03M | 33.34M | 32.65M | 31.97M | 31.30M | 30.63M | 29.96M | 29.29M | 28.62M | 27.95M | 67.96M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 98.34M | 114.01M | 114.01M | 114.01M | 123.96M | 124.16M | 123.96M | 124.11M |
|
Goodwill & Intangibles
|
| | | | 37.19M | 22.38M | 21.73M | 24.19M | 40.53M | 105.96M | 30.03M | 105.96M | 105.96M | 106.04M | 106.04M | 106.04M | 104.85M | 79.38M | 100.70M | 100.70M | 100.70M | 100.70M | 100.70M | 100.70M | 35.98M | 100.70M | 35.98M | 117.13M | 117.30M | 89.30M | 89.30M | 89.30M | 158.66M | 65.26M | 157.28M | 156.59M | 155.90M | 155.23M | 154.56M | 153.88M | 129.62M | 144.69M | 128.28M | 127.61M | 201.04M | 231.41M | 231.41M | 231.41M | 231.41M | 232.66M | 232.66M | 232.66M | 232.66M | 232.66M | 232.66M | 232.66M | 248.32M | 260.75M | 260.75M | 276.45M | 270.84M | 277.80M | 277.94M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | | | | 7.30M | | 5.56M |
|
Other Non-Current Assets
|
| | | | 2.36M | 2.30M | 2.31M | 2.82M | 2.08M | 2.20M | 1.97M | 2.12M | 1.83M | 2.00M | 1.82M | 1.71M | 1.79M | 1.77M | 1.65M | 1.82M | 3.24M | 1.77M | 1.68M | 1.71M | 4.26M | 5.14M | 5.38M | 5.67M | 5.49M | 16.22M | 10.89M | 10.78M | 9.79M | 9.42M | 14.40M | 13.81M | 15.12M | 23.13M | 22.54M | 21.24M | 10.87M | 10.39M | 10.43M | 10.55M | 3.12M | 3.07M | 3.28M | 3.00M | 3.35M | 3.19M | 3.31M | 3.74M | 3.69M | 4.26M | 4.14M | 4.65M | 1.20M | 5.47M | 5.53M | 7.31M | 3.75M | 9.50M | 3.84M |
|
Non-Current Assets
|
| | | | 69.92M | 68.44M | 67.35M | 69.92M | 68.60M | 68.19M | 65.78M | 66.46M | 66.27M | 66.53M | 66.28M | 66.12M | 62.61M | 62.39M | 62.83M | 61.94M | 63.03M | 61.82M | 61.74M | 65.18M | 67.82M | 68.82M | 64.70M | 149.03M | 149.55M | 130.22M | 123.08M | 121.42M | 119.44M | 117.20M | 100.06M | 97.64M | 90.12M | 95.98M | 94.06M | 86.94M | 86.41M | 83.85M | 81.86M | 80.69M | 161.81M | 158.68M | 156.83M | 154.00M | 152.16M | 149.09M | 147.26M | 145.20M | 146.27M | 147.58M | 146.16M | 144.48M | 186.30M | 182.61M | 181.14M | 199.05M | 202.20M | 197.13M | 209.05M |
|
Assets
|
173.84M | | | | 176.02M | 173.94M | 174.35M | 173.30M | 175.23M | 179.52M | 167.78M | 168.37M | 169.18M | 172.10M | 171.97M | 167.87M | 168.69M | 168.66M | 173.78M | 174.20M | 180.69M | 188.41M | 187.53M | 190.26M | 195.56M | 192.82M | 195.84M | 255.92M | 256.68M | 239.19M | 238.37M | 228.37M | 229.52M | 235.54M | 225.08M | 208.69M | 201.10M | 203.52M | 187.36M | 182.23M | 172.26M | 181.79M | 181.28M | 197.09M | 286.82M | 299.59M | 303.47M | 312.56M | 311.08M | 319.50M | 296.28M | 291.02M | 296.15M | 301.77M | 287.55M | 287.97M | 348.80M | 349.50M | 344.55M | 384.56M | 396.36M | 404.87M | 396.31M |
|
Accounts Payables
|
| | | | 9.57M | 10.60M | 10.90M | 11.58M | 11.51M | 13.38M | 11.84M | 11.15M | 12.43M | 13.49M | 12.80M | 11.89M | 13.66M | 13.43M | 12.84M | 11.90M | 14.72M | 15.42M | 8.83M | 11.76M | 13.89M | 14.28M | 13.92M | 16.00M | 19.36M | 17.84M | 16.83M | 16.35M | 17.93M | 23.77M | 26.68M | 20.63M | 18.66M | 23.30M | 20.53M | 18.77M | 14.22M | 20.29M | 18.50M | 25.00M | 32.98M | 41.28M | 36.74M | 38.70M | 34.78M | 41.13M | 27.29M | 24.75M | 29.21M | 33.55M | 23.14M | 26.11M | 32.19M | 33.84M | 32.32M | 43.75M | 48.53M | 47.31M | 43.33M |
|
Payables
|
| | | | 9.57M | 10.60M | 10.90M | 11.58M | 11.51M | 13.38M | 11.84M | 11.15M | 12.43M | 13.49M | 12.80M | 11.89M | 13.66M | 13.43M | 12.84M | 11.90M | 14.72M | 15.42M | 8.83M | 11.76M | 13.89M | 14.28M | 13.92M | 16.00M | 19.36M | 17.84M | 16.83M | 16.35M | 17.93M | 23.77M | 26.68M | 20.63M | 18.66M | 23.30M | 20.53M | 18.77M | 14.22M | 20.29M | 18.50M | 25.00M | 32.98M | 41.28M | 36.74M | 38.70M | 34.78M | 41.13M | 27.29M | 24.75M | 29.21M | 33.55M | 23.14M | 26.11M | 32.19M | 33.84M | 32.32M | 43.75M | 48.53M | 47.31M | 43.33M |
|
Accumulated Expenses
|
| | | | 11.97M | 8.73M | 9.42M | 9.66M | 11.41M | 13.24M | 11.56M | 13.09M | 13.78M | 14.62M | 15.54M | 14.20M | 15.63M | 14.51M | 17.93M | 19.27M | 22.13M | 21.74M | 23.31M | 21.69M | 25.34M | 20.51M | 22.98M | 23.88M | 24.27M | 23.50M | 25.71M | 23.46M | 24.27M | 21.95M | 23.73M | 22.17M | 21.21M | 21.87M | 21.17M | 20.11M | 20.43M | 22.57M | 22.74M | 30.30M | 37.92M | 28.95M | 27.48M | 32.90M | 38.73M | 35.23M | 33.27M | 37.72M | 43.78M | 40.85M | 38.85M | 36.58M | 43.44M | 42.65M | 42.66M | 41.87M | 45.25M | 44.10M | 43.84M |
|
Other Accumulated Expenses
|
| | | | 2.35M | | | | 3.92M | 4.12M | 3.31M | 3.31M | 1.79M | 3.67M | 3.51M | 3.88M | 2.55M | 2.39M | 2.97M | 2.82M | 3.80M | 3.93M | 4.12M | 2.73M | 4.44M | 5.36M | 5.56M | 5.30M | 4.66M | 6.50M | 7.30M | 4.83M | 4.66M | 5.54M | 6.57M | 5.81M | 5.14M | 6.08M | 5.47M | 4.55M | 3.87M | 4.04M | 4.23M | 4.01M | 3.71M | 5.37M | 7.03M | 3.92M | 4.50M | 4.85M | 6.05M | 4.64M | 5.44M | 5.21M | 5.81M | 4.48M | 6.04M | 6.21M | 6.70M | 5.68M | 7.39M | 7.29M | 7.91M |
|
Short term Debt
|
| | | | 0.04M | 1.09M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | 3.57M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | 0.27M | | 1.27M | 1.19M | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | 0.81M | 1.31M | | | | | | | | | | | | 2.25M | | | | | | | | | | | | | | | | | | | 0.73M | | 2.19M | 2.24M | 1.19M | 1.20M | 1.11M | 1.18M | 1.12M | 1.83M | 0.40M | 0.55M | 0.55M | 0.46M | 0.48M | 0.54M | | | 0.49M | 0.59M | 1.85M | 1.50M | |
|
Current Deferred Revenue
|
| | | | 0.61M | | | | 0.98M | 1.00M | 0.62M | 0.74M | 0.95M | 2.38M | 3.31M | 2.01M | 1.47M | 1.01M | 1.27M | 0.85M | 1.32M | 1.75M | 1.76M | 1.01M | 1.05M | 1.32M | 1.27M | 1.23M | 1.07M | 1.48M | 0.84M | 1.64M | 1.07M | 1.86M | 1.48M | 2.06M | 1.77M | 1.90M | 1.41M | 1.44M | 1.70M | 3.70M | 2.98M | 8.94M | 11.35M | 8.51M | 6.33M | 8.42M | 6.42M | 6.20M | 3.94M | 3.85M | 5.42M | 6.90M | 6.21M | 4.58M | 8.47M | 10.29M | 8.71M | 6.64M | 4.07M | 4.90M | 3.98M |
|
Total Current Liabilities
|
| | | | 21.58M | 20.43M | 21.41M | 21.23M | 22.92M | 26.61M | 23.40M | 24.24M | 26.21M | 28.10M | 28.34M | 26.09M | 29.29M | 27.94M | 30.77M | 31.17M | 36.85M | 37.16M | 32.14M | 33.44M | 39.23M | 34.79M | 36.90M | 39.88M | 45.42M | 41.35M | 42.54M | 39.81M | 42.20M | 45.72M | 50.41M | 42.80M | 39.88M | 45.17M | 41.70M | 38.88M | 34.65M | 42.86M | 41.24M | 55.30M | 70.89M | 73.80M | 67.79M | 75.17M | 77.08M | 79.94M | 64.13M | 66.04M | 76.56M | 77.97M | 65.55M | 66.26M | 79.21M | 80.07M | 78.55M | 89.19M | 97.35M | 94.98M | 87.17M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.69M | 1.63M | 1.57M | 1.52M | 1.45M | 1.39M | 1.32M | 1.25M | 1.17M | 1.10M | 1.04M | 0.96M | 0.88M | 0.80M | 0.72M | 0.64M | 0.55M | 0.47M | 0.38M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 54.97M | 49.70M | 51.86M | 52.15M | 45.29M | 45.36M | 46.15M | 48.37M | 43.81M | 39.54M | 23.18M | 10.44M | 7.92M | | | | | 76.03M | 74.70M | 83.03M | 59.25M | 76.03M | 73.97M | 59.25M | 46.00M | 31.63M | 25.10M | 17.95M | 12.78M | 50.66M | 44.12M | 34.62M | 51.79M | 44.99M | 47.10M | 27.94M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | | 3.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.02M | 8.64M | 8.12M | 8.11M | 10.89M | 10.09M | 9.44M | 9.07M | 5.78M | 8.57M | 6.96M | 6.12M | 5.95M | 7.63M | 6.85M | 6.22M | 11.27M | 10.78M | 10.69M | 13.16M | 12.05M | 11.69M | 23.25M |
|
Other Non-Current Liabilities
|
| | | | 3.23M | 2.11M | 2.08M | 2.89M | 2.94M | 2.68M | 2.19M | 2.08M | 1.28M | 1.20M | 1.12M | 1.35M | 2.19M | 2.15M | 2.13M | 1.59M | 0.89M | 2.17M | 2.10M | 2.37M | 0.81M | 1.14M | 1.12M | 1.49M | 1.48M | 1.59M | 1.36M | 1.44M | 2.71M | 2.61M | 1.97M | 1.84M | 1.75M | 12.01M | 11.31M | 10.73M | 1.14M | 1.16M | 1.02M | 1.05M | 4.17M | 4.17M | 2.94M | 3.07M | 3.18M | 3.31M | 3.52M | 4.09M | 3.47M | 3.64M | 3.46M | 3.55M | 2.68M | 2.80M | 3.10M | 8.33M | 4.70M | 6.48M | 3.34M |
|
Total Non-Current Liabilities
|
| | | | 21.58M | 20.43M | 21.41M | 21.23M | 22.92M | 26.61M | 23.40M | 24.24M | -0.96M | 28.10M | 28.34M | 26.09M | -1.99M | 27.94M | 30.77M | 31.17M | 36.85M | 37.16M | 32.14M | 33.44M | 39.23M | 34.79M | 36.90M | 94.85M | 95.12M | 93.21M | 94.69M | 85.10M | 87.56M | 91.88M | 98.78M | 86.61M | 79.42M | 68.35M | 52.14M | 46.80M | 45.42M | 53.19M | 50.98M | 64.98M | 151.48M | 160.05M | 161.64M | 166.94M | 160.13M | 162.47M | 131.45M | 119.19M | 115.11M | 111.58M | 91.16M | 85.98M | 141.77M | 135.52M | 124.33M | 154.53M | 160.94M | 157.06M | 144.87M |
|
Total Liabilities
|
29.63M | | | | 24.80M | 22.54M | 23.49M | 24.13M | 25.86M | 29.29M | 25.59M | 26.32M | 0.32M | 29.30M | 29.46M | 27.44M | 0.20M | 30.09M | 32.90M | 32.76M | 37.74M | 39.32M | 34.23M | 35.81M | 40.04M | 35.93M | 38.02M | 96.34M | 96.60M | 94.80M | 96.05M | 86.54M | 90.27M | 94.48M | 100.75M | 88.46M | 81.16M | 80.36M | 63.45M | 57.52M | 46.56M | 54.35M | 52.01M | 66.02M | 155.65M | 164.22M | 164.58M | 170.01M | 163.31M | 165.77M | 134.97M | 123.28M | 118.57M | 115.22M | 94.61M | 89.53M | 144.44M | 138.32M | 127.43M | 162.85M | 165.64M | 163.55M | 148.21M |
|
Total Debt
|
| | | | 0.04M | 1.09M | 1.08M | | | | | | | | | | | | | | | | | | | | | 54.97M | 49.70M | 51.86M | 52.15M | 45.29M | 45.36M | 46.15M | 48.37M | 43.81M | 39.54M | 23.18M | 10.44M | 7.92M | | | | | 79.60M | 78.27M | 86.60M | 62.82M | 79.60M | 77.55M | 62.82M | 49.57M | 35.20M | 28.67M | 21.52M | 16.35M | 54.23M | 47.69M | 38.19M | 55.36M | 48.56M | 50.68M | 27.94M |
|
Common Equity
|
144.22M | | | | 151.22M | 151.40M | 150.87M | 149.17M | 149.37M | 150.23M | 142.18M | 142.05M | 141.69M | 142.80M | 142.51M | 140.43M | 138.41M | 138.57M | 140.88M | 141.44M | 142.95M | 149.08M | 153.30M | 154.45M | 155.52M | 156.89M | 157.82M | 159.58M | 160.08M | 144.39M | 142.33M | 141.83M | 139.25M | 141.06M | 124.33M | 120.24M | 119.94M | 123.16M | 123.91M | 124.71M | 125.70M | 127.44M | 129.27M | 131.07M | 131.17M | 135.37M | 138.89M | 142.54M | 147.77M | 153.73M | 161.32M | 167.74M | 177.58M | 186.55M | 192.93M | 198.44M | 204.35M | 211.18M | 217.12M | 221.71M | 230.72M | 241.33M | 248.10M |
|
Shareholder's Equity
|
144.22M | | | | 151.22M | 151.40M | 150.87M | 149.17M | 149.37M | 150.23M | 142.18M | 142.05M | 141.69M | 142.80M | 142.51M | 140.43M | 138.41M | 138.57M | 140.88M | 141.44M | 142.95M | 149.08M | 153.30M | 154.45M | 155.52M | 156.89M | 157.82M | 159.58M | 160.08M | 144.39M | 142.33M | 141.83M | 139.25M | 141.06M | 124.33M | 120.24M | 119.94M | 123.16M | 123.91M | 124.71M | 125.70M | 127.44M | 129.27M | 131.07M | 131.17M | 135.37M | 138.89M | 142.54M | 147.77M | 153.73M | 161.32M | 167.74M | 177.58M | 186.55M | 192.93M | 198.44M | 204.35M | 211.18M | 217.12M | 221.71M | 230.72M | 241.33M | 248.10M |
|
Liabilities and Shareholders Equity
|
173.84M | | | | 176.02M | 173.94M | 174.35M | 173.30M | 175.23M | 179.52M | 167.78M | 168.37M | 169.18M | 172.10M | 171.97M | 167.87M | 168.69M | 168.66M | 173.78M | 174.20M | 180.69M | 188.41M | 187.53M | 190.26M | 195.56M | 192.82M | 195.84M | 255.92M | 256.68M | 239.19M | 238.37M | 228.37M | 229.52M | 235.54M | 225.08M | 208.69M | 201.10M | 203.52M | 187.36M | 182.23M | 172.26M | 181.79M | 181.28M | 197.09M | 286.82M | 299.59M | 303.47M | 312.56M | 311.08M | 319.50M | 296.28M | 291.02M | 296.15M | 301.77M | 287.55M | 287.97M | 348.80M | 349.50M | 344.55M | 384.56M | 396.36M | 404.87M | 396.31M |
|
Treasury Shares
|
-0.00M | | | | -0.02M | | | | 0.02M | 0.31M | 0.02M | 0.02M | -0.02M | 0.32M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.23M | 0.02M | 0.07M | 0.07M | 0.23M | 0.12M | 0.12M | 0.05M | 0.26M | 0.24M | 0.25M | 0.23M | 0.24M | | | | 0.21M | | | | 0.21M | | | | 0.46M | | | | 0.82M | | | | -0.92M | -0.95M | -0.99M | -1.02M | -1.04M | -0.99M | -1.02M | -1.04M | -1.05M | -1.06M | -1.09M |
|
Retained Earnings
|
| | | | 50.27M | 50.40M | 49.73M | 47.91M | 47.97M | 48.36M | 40.14M | 39.83M | 39.20M | 39.62M | 39.05M | 36.59M | 34.35M | 34.43M | 35.77M | 35.68M | 36.60M | 39.61M | 42.41M | 41.69M | 41.87M | 41.44M | 42.19M | 40.40M | 39.82M | 22.90M | 20.16M | 19.10M | 15.12M | 16.17M | -0.91M | -5.37M | -5.81M | -3.08M | -2.66M | -2.12M | -1.92M | -1.27M | -0.40M | -0.26M | -1.41M | 0.40M | 2.17M | 4.40M | 8.22M | 13.08M | 18.21M | 21.51M | 28.55M | 35.20M | 39.66M | 43.58M | 47.79M | 52.99M | 57.14M | 59.53M | 66.20M | 71.94M | 76.73M |