|
Cash & Equivalents
|
16.10M | 19.28M | 15.45M | 17.89M | 21.00M | 27.36M | 25.65M | 27.09M | 27.18M | 25.43M | 22.65M | 24.04M | 17.78M | 12.08M | 16.44M | 16.23M | 8.41M | 12.76M | 14.38M | 20.14M | 21.01M | 13.83M | 17.19M | 18.63M | 15.99M | 17.56M | 13.60M | 9.10M | 8.40M | 9.38M | 10.61M | 12.76M | 9.02M | 9.38M | 16.22M | 21.86M | 19.26M | 21.57M | 20.55M | 40.89M | 31.29M | 30.71M | 30.32M | 24.59M | 13.05M | 29.01M | 22.82M | 16.30M | 10.47M | 13.95M | 29.75M | 31.75M | 29.58M | 27.80M | 46.82M | 23.48M | 12.51M | 22.59M | 36.48M | 50.46M | 42.38M |
|
Short-term Investments
|
| | | 15.84M | 8.39M | 8.96M | 9.04M | 9.16M | 7.94M | 10.39M | 17.45M | 18.46M | 15.19M | 7.10M | 3.24M | 2.64M | 1.90M | 0.94M | 0.48M | 2.19M | 3.39M | 15.09M | 10.49M | 10.18M | 5.36M | 7.36M | 18.70M | 23.58M | 18.13M | 21.89M | 14.30M | 7.12M | 2.65M | 0.48M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
16.10M | 19.28M | 15.45M | 33.72M | 29.39M | 36.32M | 34.69M | 36.26M | 35.12M | 35.82M | 40.09M | 42.49M | 32.96M | 19.18M | 19.68M | 18.87M | 10.31M | 13.70M | 14.86M | 22.33M | 24.40M | 28.92M | 27.69M | 28.81M | 21.35M | 24.92M | 32.30M | 32.67M | 26.53M | 31.27M | 24.91M | 19.88M | 11.67M | 9.86M | 16.95M | 21.86M | 19.26M | 21.57M | 20.55M | 40.89M | 31.29M | 30.71M | 30.32M | 24.59M | 13.05M | 29.01M | 22.82M | 16.30M | 10.47M | 13.95M | 29.75M | 31.75M | 29.58M | 27.80M | 46.82M | 23.48M | 12.51M | 22.59M | 36.48M | 50.46M | 42.38M |
|
Receivables - Net
|
| | | 29.22M | 31.29M | 28.91M | 30.50M | 30.23M | 31.38M | 31.00M | 29.78M | 31.15M | 31.73M | 37.02M | 32.85M | 31.00M | 31.89M | 32.26M | 31.96M | 31.47M | 31.89M | 30.71M | 29.16M | 30.39M | 30.97M | 32.05M | 31.97M | 32.75M | 32.05M | 32.31M | 32.57M | 33.60M | 39.94M | 38.28M | 35.91M | 35.46M | 36.27M | 35.70M | 41.85M | 34.91M | 39.21M | 38.90M | 39.09M | 40.92M | 43.08M | 45.97M | 43.29M | 51.68M | 53.06M | 57.18M | 56.98M | 59.29M | 60.66M | 59.34M | 60.00M | 62.20M | 70.54M | 66.09M | 65.52M | 69.40M | 66.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.04M | | 0.01M | 0.02M | 0.03M | 0.01M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | | 0.01M | 0.02M | 0.01M | 0.00M | 0.04M | 0.01M | 0.01M | 0.01M | 863.00 | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Receivables
|
| | | 29.22M | 31.29M | 28.91M | 30.50M | 30.23M | 31.38M | 31.00M | 29.78M | 31.15M | 31.73M | 37.02M | 32.85M | 31.00M | 31.89M | 32.26M | 31.96M | 31.47M | 31.89M | 30.71M | 29.16M | 30.41M | 30.97M | 32.05M | 32.01M | 32.75M | 32.07M | 32.33M | 32.60M | 33.62M | 39.99M | 38.33M | 35.94M | 35.47M | 36.28M | 35.71M | 41.87M | 34.91M | 39.22M | 38.92M | 39.10M | 40.93M | 43.12M | 45.98M | 43.29M | 51.69M | 53.06M | 57.19M | 56.99M | 59.30M | 60.66M | 59.34M | 60.00M | 62.20M | 70.54M | 66.09M | 65.52M | 69.40M | 66.50M |
|
Inventory
|
| | | 19.23M | 22.26M | 21.64M | 19.39M | 19.67M | 21.00M | 22.19M | 21.35M | 20.72M | 22.34M | 22.73M | 24.40M | 24.48M | 24.33M | 23.66M | 24.29M | 21.37M | 21.49M | 22.95M | 25.02M | 23.25M | 23.57M | 23.22M | 23.81M | 22.61M | 22.76M | 22.60M | 23.41M | 22.52M | 25.41M | 28.12M | 26.74M | 24.16M | 23.80M | 22.68M | 24.10M | 23.89M | 23.49M | 23.66M | 23.58M | 23.60M | 28.69M | 29.80M | 34.95M | 40.47M | 40.42M | 37.94M | 36.66M | 42.61M | 43.83M | 46.23M | 45.47M | 54.24M | 56.02M | 55.23M | 56.53M | 51.59M | 56.65M |
|
Current Deferred Tax Assets
|
| | | 1.19M | 1.19M | 1.19M | 1.19M | 2.61M | 2.61M | 2.61M | 2.61M | 3.99M | 3.99M | 3.54M | 3.54M | 1.57M | 1.57M | 1.57M | 1.57M | 2.47M | 2.47M | 2.47M | 2.47M | 3.88M | 3.88M | 3.88M | 3.88M | 2.79M | | | | | | | | 4.71M | | | | 5.66M | | | | 6.09M | | | | 7.47M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 4.67M | 4.00M | 3.83M | 3.95M | 3.55M | 3.52M | 3.31M | 3.43M | 3.46M | 3.27M | 3.29M | 3.56M | 3.75M | 3.58M | 3.62M | 3.74M | 3.81M | 3.96M | 3.88M | 3.92M | 3.94M | 4.24M | 4.66M | 3.90M | 3.89M | 3.86M | 4.14M | 3.84M | 4.11M | 4.26M | 4.12M | 4.11M | 3.08M | 4.66M | 4.68M | 2.46M | 3.06M | 2.18M | 3.72M | 4.99M | 6.74M | 6.71M | 5.52M | 6.49M | 3.66M | 2.37M | 2.41M | 2.20M | 2.85M | 2.69M | 6.07M | 6.55M | 7.27M | 5.04M | 5.11M | 4.90M | 5.96M | 4.58M |
|
Current Assets
|
| | | 91.82M | 91.88M | 94.10M | 92.16M | 95.20M | 96.00M | 97.18M | 99.42M | 103.37M | 96.54M | 89.35M | 87.76M | 83.52M | 74.36M | 77.03M | 78.49M | 82.64M | 86.12M | 92.72M | 89.94M | 91.17M | 86.00M | 92.78M | 98.08M | 94.23M | 88.90M | 94.15M | 87.13M | 83.01M | 85.22M | 82.30M | 86.81M | 89.28M | 85.55M | 86.18M | 94.11M | 108.42M | 102.28M | 102.79M | 103.87M | 101.94M | 97.50M | 116.75M | 113.70M | 112.11M | 114.34M | 119.59M | 134.06M | 136.51M | 136.77M | 139.43M | 158.85M | 147.16M | 144.12M | 149.02M | 163.43M | 177.38M | 170.08M |
|
Buildings
|
| | | 27.64M | | | | 28.34M | | | | 28.48M | | | | 28.56M | | | | 28.52M | | | | 36.78M | | | | 37.28M | | | | 38.53M | | | | 38.85M | | | | 39.27M | | | | 40.18M | | | | 40.29M | | | | 40.94M | | | | 41.65M | | | | 43.53M | |
|
Construction in Progress
|
| | | 8.95M | | | | 2.57M | | | | 5.84M | | | | 11.76M | | | | 14.19M | | | | 2.83M | | | | 9.65M | | | | 13.98M | | | | 12.52M | | | | 13.72M | | | | 14.63M | | | | 24.50M | | | | 15.86M | | | | 20.97M | | | | 25.15M | |
|
Land & Improvements
|
| | | 16.15M | | | | 13.00M | | | | 13.00M | | | | 13.35M | | | | 13.29M | | | | 13.66M | | | | 13.45M | | | | 13.62M | | | | 13.64M | | | | 13.57M | | | | 13.64M | | | | 13.60M | | | | 13.62M | | | | 13.55M | | | | 13.55M | |
|
Property, Plant & Equipment (Net)
|
| | | 68.03M | 67.28M | 66.81M | 66.38M | 64.45M | 64.41M | 65.12M | 65.76M | 66.06M | 67.23M | 68.96M | 71.97M | 74.90M | 78.21M | 79.70M | 80.55M | 79.66M | 78.80M | 79.45M | 79.49M | 80.71M | 81.69M | 81.50M | 81.54M | 84.03M | 84.25M | 84.29M | 84.81M | 86.71M | 87.34M | 86.19M | 87.09M | 90.80M | 90.21M | 89.83M | 90.13M | 92.95M | 91.04M | 91.65M | 91.20M | 95.94M | 98.76M | 99.86M | 102.23M | 110.44M | 109.66M | 111.68M | 111.13M | 120.87M | 123.22M | 125.03M | 127.95M | 137.80M | 137.95M | 137.42M | 139.84M | 149.70M | 148.68M |
|
Goodwill
|
| | | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 8.55M | 8.60M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 15.44M | 15.67M | 15.71M | 15.74M | 16.02M | 16.02M |
|
Intangibles
|
| | | 0.88M | 0.81M | 0.75M | 0.69M | 0.63M | 0.59M | 0.59M | 0.59M | 0.38M | 0.58M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | 20.04M | 19.75M | 19.47M | 19.19M | 18.91M | 18.62M |
|
Goodwill & Intangibles
|
| | | 6.04M | 5.98M | 5.91M | 5.85M | 5.79M | 5.76M | 5.75M | 5.75M | 5.54M | 5.74M | 8.55M | 8.60M | 9.19M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.03M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 9.26M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 5.82M | 3.62M | 3.62M | 3.62M | 35.48M | 35.43M | 35.18M | 34.93M | 34.92M | 34.64M |
|
Long-Term Deferred Tax
|
| | | 2.11M | 1.91M | 1.93M | 1.95M | 3.22M | 2.98M | 2.88M | 4.35M | 2.16M | 1.99M | 2.74M | 2.06M | 4.45M | 4.29M | 4.32M | 4.01M | 6.03M | 5.78M | 5.79M | 5.83M | 12.75M | 12.39M | 12.32M | 12.24M | 14.40M | 14.17M | 9.11M | 8.27M | 7.35M | 6.90M | 7.01M | 7.01M | 7.75M | 7.79M | 7.45M | 6.40M | 7.30M | 6.59M | 6.55M | 6.57M | 2.10M | 1.90M | 2.07M | 3.41M | 3.68M | 3.51M | 3.51M | 4.02M | 7.20M | 7.03M | 6.82M | 7.12M | 1.54M | 1.07M | 1.68M | 1.91M | 1.29M | 0.85M |
|
Other Non-Current Assets
|
| | | 4.35M | 4.44M | 4.47M | 4.62M | 4.64M | 4.64M | 4.64M | 4.80M | 5.54M | 6.32M | 5.53M | 5.88M | 6.23M | 7.13M | 6.86M | 6.23M | 6.01M | 6.04M | 6.04M | 6.15M | 5.90M | 5.94M | 6.19M | 6.55M | 6.47M | 6.34M | 4.94M | 4.98M | 4.89M | 4.92M | 5.20M | 5.28M | 5.05M | 5.08M | 5.09M | 5.15M | 34.51M | 6.56M | 6.84M | 7.27M | 29.68M | 27.63M | 30.60M | 25.52M | 27.06M | 25.12M | 24.78M | 25.10M | 7.23M | 28.79M | 31.69M | 32.36M | 7.31M | 206.06M | 204.73M | 206.12M | 214.29M | 210.65M |
|
Non-Current Assets
|
| | | 13.55M | 13.35M | 13.31M | 13.40M | 14.61M | 14.30M | 14.12M | 15.68M | 14.13M | 14.66M | 25.55M | 24.91M | 27.79M | 28.15M | 27.58M | 26.39M | 27.73M | 27.17M | 26.89M | 26.71M | 32.93M | 32.38M | 32.30M | 32.43M | 34.31M | 33.77M | 27.09M | 26.07M | 24.96M | 24.39M | 24.64M | 24.58M | 25.15M | 33.99M | 33.07M | 31.73M | 34.51M | 34.05M | 33.76M | 34.57M | 125.62M | 126.38M | 130.46M | 127.75M | 137.50M | 134.78M | 136.46M | 136.23M | 28.86M | 152.00M | 156.72M | 160.31M | 69.65M | 206.06M | 204.73M | 206.12M | 64.59M | 210.65M |
|
Assets
|
| | | 173.39M | 172.52M | 174.22M | 171.94M | 174.27M | 174.71M | 176.42M | 180.85M | 183.56M | 178.43M | 183.86M | 184.64M | 186.20M | 180.73M | 184.31M | 185.43M | 189.88M | 192.09M | 199.06M | 196.15M | 204.81M | 200.07M | 206.57M | 212.05M | 212.57M | 206.92M | 205.53M | 198.01M | 194.68M | 196.95M | 193.14M | 198.48M | 205.23M | 209.74M | 209.08M | 215.98M | 235.88M | 227.37M | 228.20M | 229.63M | 227.57M | 223.89M | 247.21M | 241.45M | 249.61M | 249.11M | 256.04M | 270.30M | 271.63M | 288.77M | 296.15M | 319.15M | 354.61M | 350.17M | 353.75M | 369.54M | 391.68M | 380.72M |
|
Accounts Payables
|
| | | 6.37M | 6.62M | 6.03M | 6.58M | 6.70M | 6.55M | 6.17M | 6.74M | 6.48M | 6.91M | 7.70M | 7.10M | 7.35M | 5.60M | 6.19M | 6.17M | 7.43M | 7.56M | 7.70M | 6.00M | 6.63M | 6.91M | 7.32M | 8.11M | 9.59M | 7.83M | 8.09M | 7.75M | 6.54M | 13.29M | 7.88M | 8.61M | 8.09M | 7.94M | 9.56M | 10.52M | 12.53M | 9.74M | 7.28M | 6.91M | 9.21M | 10.17M | 10.14M | 10.10M | 13.40M | 12.09M | 11.05M | 11.92M | 17.10M | 14.87M | 12.01M | 13.73M | 15.01M | 13.82M | 14.00M | 13.18M | 16.81M | 13.95M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 1.13M | 1.13M | 1.13M | 1.13M | 1.15M | 1.16M | | | 1.24M | 1.24M | 1.24M | 1.24M | 1.31M | 1.31M | 1.31M | 1.31M | 1.38M | 1.41M | 1.41M | 1.41M | 1.48M | 1.48M | 1.49M | 1.49M | 1.55M | 1.56M | 1.56M | 1.56M | 1.63M | 1.66M | 1.68M | 1.69M | 1.76M | 1.77M | 1.77M | 1.74M | 1.81M | 1.81M | 1.80M | 1.79M | 1.86M | 1.86M | 1.84M | 1.84M | 1.85M | 1.86M | 1.86M | 1.86M | 1.93M | 1.95M | 1.96M | 1.96M | 2.10M | 2.10M | 2.10M | 2.10M | 2.44M | 2.43M |
|
Payables
|
| | | 7.50M | 7.75M | 7.17M | 7.71M | 7.85M | 7.71M | 6.17M | 6.74M | 7.72M | 8.15M | 8.94M | 8.35M | 8.66M | 6.91M | 7.50M | 7.47M | 8.80M | 8.97M | 9.11M | 7.41M | 8.11M | 8.39M | 8.80M | 9.59M | 11.15M | 9.39M | 9.65M | 15.31M | 8.17M | 14.94M | 9.56M | 10.30M | 9.85M | 9.71M | 11.33M | 12.26M | 14.34M | 11.55M | 9.07M | 8.71M | 11.07M | 12.04M | 11.99M | 11.94M | 15.25M | 13.95M | 12.91M | 13.78M | 19.03M | 16.82M | 13.97M | 15.69M | 17.11M | 15.92M | 16.10M | 15.28M | 19.25M | 16.38M |
|
Accumulated Expenses
|
| | | 4.14M | 3.99M | 4.70M | 5.36M | 6.20M | 4.71M | 6.42M | 8.79M | 9.09M | 4.12M | 4.67M | 3.96M | 4.45M | 3.53M | 4.47M | 5.20M | 6.25M | 6.19M | 8.66M | 9.25M | 8.66M | 4.26M | 6.67M | 7.41M | 7.92M | 4.74M | 6.00M | 7.89M | 8.97M | 4.28M | 5.30M | 6.49M | 7.49M | 4.72M | 7.45M | 10.56M | 28.70M | 19.85M | 22.81M | 23.95M | 24.88M | 23.75M | 23.80M | 26.70M | 30.09M | 28.34M | 33.78M | 35.31M | 36.87M | 32.61M | 28.55M | 32.41M | 44.02M | 33.44M | 30.73M | 37.21M | 44.86M | 29.71M |
|
Other Accumulated Expenses
|
| | | 6.83M | 6.62M | 5.88M | 4.78M | 5.38M | 5.73M | 5.57M | 6.03M | 6.16M | 5.74M | 6.34M | 7.42M | 8.20M | 6.73M | 6.49M | 6.49M | 5.76M | 6.17M | 6.53M | 6.06M | 6.46M | 7.14M | 6.75M | 7.64M | 6.95M | 7.61M | 6.86M | 6.92M | 7.67M | 8.38M | 7.49M | 6.94M | 6.38M | 7.89M | 6.95M | 9.43M | 9.88M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 3.60M | 3.80M | 3.80M | 3.80M | 3.80M | 5.00M | 5.00M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.48M | 3.48M | 3.48M | 3.48M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 6.00M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.06M | 3.07M | 3.07M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.46M | 1.56M | 2.17M | 2.07M | 2.04M | 2.25M | 2.04M | 1.72M | 2.08M | 1.77M | 2.18M | 2.01M | 1.85M | 1.81M | 1.87M | 1.87M | 2.64M | 2.82M | 4.56M | 4.48M | 4.36M | 4.17M | 4.07M | 3.79M |
|
Total Current Liabilities
|
| | | 26.48M | 27.47M | 26.25M | 27.21M | 29.12M | 28.66M | 29.39M | 30.26M | 31.45M | 27.31M | 29.13M | 29.79M | 29.50M | 25.94M | 27.72M | 28.73M | 28.89M | 28.74M | 32.15M | 30.65M | 30.74M | 27.33M | 29.50M | 32.77M | 32.95M | 27.75M | 33.33M | 35.72M | 30.95M | 35.72M | 31.09M | 31.50M | 32.61M | 30.00M | 33.51M | 40.95M | 46.21M | 34.47M | 34.93M | 35.91M | 38.99M | 38.51M | 38.87M | 41.41M | 48.52M | 45.29M | 49.54M | 51.90M | 58.77M | 52.30M | 46.16M | 51.92M | 66.68M | 54.84M | 52.19M | 57.66M | 69.19M | 50.89M |
|
Non-Current Debt
|
| | | 33.30M | 27.40M | 27.40M | 25.90M | 29.70M | 22.40M | 22.40M | 22.40M | 25.90M | 18.90M | 18.90M | 18.90M | 22.40M | 15.42M | 15.42M | 15.42M | 18.90M | 12.33M | 12.33M | 12.33M | 12.21M | 9.14M | 9.15M | 9.15M | 9.16M | 6.08M | 6.09M | 6.10M | 6.11M | 3.03M | 3.04M | 3.04M | 3.05M | | | | 8.85M | 8.86M | 8.86M | 8.87M | 7.88M | 7.88M | 32.78M | 32.79M | 31.80M | 31.80M | 31.81M | 31.82M | 30.83M | 30.84M | 30.85M | 40.86M | 49.77M | 44.78M | 39.80M | 39.81M | 38.82M | 38.83M |
|
Non-Current Deffered Revenue
|
| | | 7.20M | 7.12M | 7.31M | 7.44M | 8.12M | 8.33M | 8.40M | 8.45M | 8.57M | 8.82M | 8.98M | 9.14M | 9.27M | 9.53M | 9.62M | 9.74M | 9.52M | 9.60M | 9.62M | 9.66M | 10.50M | 10.78M | 10.99M | 11.02M | 11.54M | 11.87M | 6.28M | 6.27M | 6.10M | 6.30M | 5.66M | 5.68M | 6.01M | 6.16M | 4.88M | 4.85M | 5.14M | 5.31M | 5.72M | 5.74M | 4.37M | 4.61M | 5.06M | 4.93M | 4.56M | 4.16M | 4.44M | 4.44M | 4.51M | 5.02M | 5.42M | 5.51M | 5.67M | 5.66M | 5.96M | 6.21M | 5.78M | 6.24M |
|
Pension
|
| | | 13.23M | 13.68M | 14.07M | 13.42M | 24.24M | 24.76M | 24.82M | 24.74M | 16.36M | 16.58M | 16.78M | 16.82M | 22.27M | 22.53M | 22.60M | 22.13M | 23.43M | 23.68M | 23.68M | 23.73M | 32.49M | 32.69M | 32.91M | 32.76M | 29.16M | 29.31M | 29.39M | 17.28M | 15.91M | 16.22M | 16.47M | 16.76M | 23.72M | 24.07M | 12.64M | 12.56M | 15.14M | 15.18M | 14.37M | 13.99M | 4.92M | 4.59M | 4.25M | 3.92M | 0.80M | 0.62M | 0.43M | 2.16M | 1.75M | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | 0.01M | -0.05M | -0.01M | -0.09M | -0.17M | -0.17M | -0.17M | -0.21M | -0.22M | -0.26M | -0.31M | -0.30M | -0.34M | -0.36M | -0.37M | -0.38M | -0.39M | -0.44M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 10.06M | 9.85M | 9.13M | 10.70M | 10.21M | 10.58M | 8.02M | 9.53M | 11.97M | 11.32M | 9.75M | 11.34M | 10.77M | 10.73M | 8.81M | 10.22M | 13.89M | 14.22M | 15.39M | 18.77M | 17.62M | 16.41M | 11.30M | 14.40M |
|
Other Non-Current Liabilities
|
| | | 1.48M | 1.47M | 1.45M | 1.54M | 1.58M | 1.52M | 1.56M | 1.55M | 1.84M | 1.94M | 2.02M | 1.99M | 1.96M | 1.96M | 2.03M | 2.04M | 2.25M | 2.50M | 3.20M | 3.23M | 3.31M | 3.36M | 3.52M | 3.56M | 3.73M | 3.79M | 4.17M | 3.63M | 3.73M | 3.90M | 4.11M | 3.98M | 4.29M | 2.67M | 2.52M | 2.68M | 3.45M | 4.60M | 3.70M | 3.86M | 4.15M | 4.19M | 3.07M | 3.10M | 3.84M | 3.88M | 3.93M | 3.96M | 6.24M | 6.34M | 6.43M | 6.52M | 6.51M | 6.60M | 6.68M | 6.77M | 7.54M | 7.64M |
|
Total Non-Current Liabilities
|
| | | 51.62M | 49.66M | 50.23M | 48.31M | 59.84M | 57.01M | 57.18M | 57.14M | 49.17M | 46.24M | 46.67M | 46.85M | 52.40M | 49.44M | 49.67M | 49.33M | 50.62M | 48.12M | 48.83M | 48.95M | 58.52M | 55.97M | 56.57M | 56.49M | 53.58M | 51.06M | 45.94M | 33.28M | 31.85M | 29.45M | 29.28M | 29.46M | 37.08M | 41.80M | 28.64M | 28.38M | 41.71M | 42.59M | 40.83M | 40.79M | 29.34M | 29.08M | 55.05M | 54.29M | 50.75M | 49.79M | 49.53M | 51.30M | 50.39M | 50.55M | 53.95M | 64.28M | 77.34M | 71.34M | 65.70M | 65.03M | 63.43M | 63.31M |
|
Total Liabilities
|
| | | 78.09M | 77.14M | 76.48M | 75.52M | 88.96M | 85.67M | 86.58M | 87.40M | 80.62M | 73.56M | 75.80M | 76.64M | 81.90M | 75.38M | 77.39M | 78.06M | 79.50M | 76.86M | 80.98M | 79.60M | 89.26M | 83.29M | 86.07M | 89.27M | 86.54M | 78.81M | 79.27M | 69.00M | 62.80M | 65.16M | 60.37M | 60.96M | 69.68M | 71.81M | 62.15M | 69.33M | 87.92M | 77.06M | 75.76M | 76.69M | 68.33M | 67.59M | 93.92M | 95.70M | 99.26M | 95.08M | 99.07M | 103.20M | 109.16M | 102.85M | 100.11M | 116.20M | 144.02M | 126.18M | 117.89M | 122.68M | 132.62M | 114.20M |
|
Total Debt
|
| | | 36.90M | 31.20M | 31.20M | 29.70M | 33.50M | 27.40M | 27.40M | 25.90M | 29.40M | 22.40M | 22.40M | 22.40M | 25.90M | 18.90M | 18.90M | 18.90M | 22.38M | 15.42M | 15.42M | 15.42M | 15.30M | 12.22M | 12.23M | 12.24M | 12.24M | 9.17M | 9.18M | 12.10M | 9.19M | 6.11M | 6.12M | 6.13M | 6.13M | 3.06M | 3.07M | 3.07M | 9.85M | 9.86M | 9.86M | 9.87M | 8.88M | 8.88M | 33.78M | 33.79M | 32.80M | 32.80M | 32.81M | 32.82M | 31.83M | 31.84M | 31.85M | 41.86M | 50.77M | 45.78M | 40.80M | 40.81M | 39.82M | 39.83M |
|
Common Equity
|
| | | 95.30M | 95.38M | 97.74M | 96.42M | 85.31M | 89.04M | 89.84M | 93.45M | 102.94M | 104.87M | 108.06M | 107.99M | 104.31M | 105.35M | 106.93M | 107.37M | 110.53M | 115.23M | 118.07M | 116.55M | 115.55M | 116.77M | 120.50M | 122.79M | 126.04M | 128.11M | 126.26M | 129.01M | 131.88M | 131.79M | 132.76M | 137.51M | 135.55M | 137.94M | 146.93M | 146.66M | 147.96M | 150.32M | 152.44M | 152.94M | 159.23M | 156.30M | 153.29M | 145.75M | 150.35M | 154.03M | 156.97M | 167.09M | 177.08M | 185.92M | 196.04M | 202.95M | 210.59M | 223.99M | 235.86M | 246.86M | 259.06M | 266.53M |
|
Shareholder's Equity
|
| | | 95.30M | 95.38M | 97.74M | 96.42M | 85.31M | 89.04M | 89.84M | 93.45M | 102.94M | 104.87M | 108.06M | 107.99M | 104.31M | 105.35M | 106.93M | 107.37M | 110.53M | 115.23M | 118.07M | 116.55M | 115.55M | 116.77M | 120.50M | 122.79M | 126.04M | 128.11M | 126.26M | 129.01M | 131.88M | 131.79M | 132.76M | 137.51M | 135.55M | 137.94M | 146.93M | 146.66M | 147.96M | 150.32M | 152.44M | 152.94M | 159.23M | 156.30M | 153.29M | 145.75M | 150.35M | 154.03M | 156.97M | 167.09M | 177.08M | 185.92M | 196.04M | 202.95M | 210.59M | 223.99M | 235.86M | 246.86M | 259.06M | 266.53M |
|
Liabilities and Shareholders Equity
|
| | | 173.39M | 172.52M | 174.22M | 171.94M | 174.27M | 174.71M | 176.42M | 180.85M | 183.56M | 178.43M | 183.86M | 184.64M | 186.20M | 180.73M | 184.31M | 185.43M | 189.88M | 192.09M | 199.06M | 196.15M | 204.81M | 200.07M | 206.57M | 212.05M | 212.57M | 206.92M | 205.53M | 198.01M | 194.68M | 196.95M | 193.14M | 198.48M | 205.23M | 209.74M | 209.08M | 215.98M | 235.88M | 227.37M | 228.20M | 229.63M | 227.57M | 223.89M | 247.21M | 241.45M | 249.61M | 249.11M | 256.04M | 270.30M | 271.63M | 288.77M | 296.15M | 319.15M | 354.61M | 350.17M | 353.75M | 369.54M | 391.68M | 380.72M |
|
Treasury Shares
|
| | | 2.97M | 2.63M | 2.63M | 2.73M | 3.24M | 0.11M | 0.11M | 2.91M | 3.24M | 2.92M | 0.12M | 0.12M | 3.24M | 2.92M | 2.92M | 2.93M | 3.26M | 2.92M | 2.92M | 2.92M | 3.24M | 2.92M | 0.19M | 2.91M | 3.23M | 0.18M | 2.91M | 2.91M | 3.24M | 2.92M | -3.25M | -3.25M | 3.25M | 2.93M | -3.27M | 3.06M | 3.43M | 3.11M | -3.51M | 3.19M | 3.54M | -3.62M | -3.73M | -3.89M | 5.13M | -3.97M | -3.98M | -3.99M | 5.18M | -5.19M | -5.22M | -5.22M | -5.23M | -5.27M | -5.28M | -5.28M | -5.28M | -5.40M |
|
Retained Earnings
|
118.20M | 118.82M | 119.62M | 121.39M | 121.26M | 123.36M | 124.12M | 122.90M | 126.20M | 126.00M | 129.25M | -5.04M | 134.38M | 137.42M | 136.90M | -8.26M | 136.85M | 138.33M | 138.41M | -9.24M | 146.08M | 148.49M | 146.19M | -14.02M | 150.47M | 153.24M | 154.97M | -10.33M | 156.23M | 153.57M | 157.86M | -10.62M | 158.19M | 158.79M | 162.72M | -15.04M | 166.53M | 169.59M | 172.50M | -12.25M | 178.76M | 181.26M | 181.70M | -4.43M | 179.16M | 179.32M | 175.37M | 178.75M | 182.13M | 184.13M | 190.80M | 1.01M | 209.59M | 220.00M | 225.82M | 232.25M | 246.53M | 257.35M | 266.89M | 277.50M | 290.52M |