|
Cash & Equivalents
|
52.39M | 63.02M | 74.78M | 74.93M | 69.37M | 72.55M | 71.70M | 73.84M | 70.54M | 75.40M | 21.37M | 23.88M | 22.81M | 23.27M | 89.42M | 87.89M | 79.28M | 76.96M | 82.59M | 93.19M | 84.19M | 75.83M | 93.86M | 92.87M | 85.55M | 83.40M | 100.68M | 94.09M | 94.56M | 105.70M | 111.73M | 107.96M | 120.85M | 104.87M | 76.77M | 71.03M | 64.04M | 71.05M | 78.15M | 88.44M | 69.52M | 72.57M | 85.47M | 75.72M | 83.36M | 173.87M | 162.86M | 160.80M | 177.68M | 158.12M | 134.96M | 116.76M | 70.72M | 66.16M | 75.20M | 83.98M | 90.19M | 185.94M | 217.53M | 290.41M | 247.15M | 258.24M | 278.57M | 267.76M | 247.57M | 234.58M | 216.48M |
|
Short-term Investments
|
| | | | | | | 1.90M | | | | | | | | | | | | | | 4.44M | 5.00M | 5.00M | 3.94M | 8.01M | 7.51M | 7.22M | 7.69M | 7.74M | 7.62M | 11.16M | 18.78M | 55.35M | 83.37M | 83.03M | 79.45M | 74.27M | 72.19M | 68.13M | 77.47M | 74.45M | 78.22M | 80.62M | 82.73M | 82.67M | 72.96M | 48.60M | 29.08M | 35.19M | 50.06M | 36.28M | 41.50M | 29.62M | 26.43M | 26.87M | 22.18M | | 7.36M | | 16.63M | 9.14M | | | | | |
|
Cash & Current Investments
|
52.39M | 63.02M | 74.78M | 74.93M | 69.37M | 72.55M | 71.70M | 75.74M | 70.54M | 75.40M | 21.37M | 23.88M | 22.81M | 23.27M | 89.42M | 87.89M | 79.28M | 76.96M | 82.59M | 93.19M | 84.19M | 80.27M | 98.86M | 97.87M | 89.49M | 91.41M | 108.19M | 101.32M | 102.25M | 113.44M | 119.34M | 119.12M | 139.63M | 160.23M | 160.14M | 154.06M | 143.49M | 145.32M | 150.34M | 156.57M | 146.99M | 147.01M | 163.68M | 156.34M | 166.10M | 256.54M | 235.82M | 209.40M | 206.76M | 193.31M | 185.03M | 153.04M | 112.22M | 95.78M | 101.64M | 110.85M | 112.37M | 185.94M | 224.89M | 290.41M | 263.77M | 267.38M | 278.57M | 267.76M | 247.57M | 234.58M | 216.48M |
|
Receivables - Net
|
| | | | | | | 12.47M | | 11.74M | 14.36M | 17.16M | 13.29M | 15.41M | 19.31M | 17.47M | 16.95M | 15.36M | 14.29M | 12.96M | 13.29M | 14.15M | 14.92M | 16.14M | 16.37M | 16.36M | 17.09M | 19.27M | 16.73M | 18.44M | 15.47M | 19.83M | 24.00M | 26.73M | 28.10M | 42.52M | 28.20M | 31.65M | 33.28M | 34.84M | 24.91M | 29.39M | 27.76M | 36.95M | 27.86M | 25.92M | 30.64M | 38.84M | 36.39M | 35.26M | 40.08M | 45.32M | 59.67M | 62.89M | 61.31M | 70.80M | 107.44M | 52.75M | 53.40M | 40.17M | 34.04M | 38.10M | 26.95M | 23.82M | 21.52M | 25.90M | 24.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | 16.86M | 15.75M | 13.84M | 27.01M | 13.60M | 15.43M | 5.96M | | | | | | | | |
|
Receivables
|
| | | | | | | 12.47M | | 11.74M | 14.36M | 17.16M | 13.29M | 15.41M | 19.31M | 17.47M | 16.95M | 15.36M | 14.29M | 12.96M | 13.29M | 14.15M | 14.92M | 16.14M | 16.37M | 16.36M | 17.09M | 19.27M | 16.73M | 18.44M | 15.47M | 19.83M | 24.00M | 26.73M | 28.10M | 42.52M | 28.20M | 31.65M | 33.28M | 34.84M | 24.91M | 29.39M | 27.76M | 36.95M | 27.86M | 25.92M | 30.64M | 38.84M | 36.39M | 35.26M | 40.08M | 65.91M | 76.53M | 78.63M | 75.15M | 97.81M | 121.05M | 68.18M | 59.36M | 40.17M | 34.04M | 38.10M | 26.95M | 23.82M | 21.52M | 25.90M | 24.30M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 6.78M | | 6.97M | 6.67M | 6.70M | 6.82M | 6.89M | 6.77M | 8.54M | 8.26M | 8.27M | 7.55M | 7.89M | 6.24M | 6.08M | 6.83M | 5.40M | 5.02M | 5.41M | 8.25M | 10.30M | 10.99M | 11.68M | 11.65M | 14.09M | 15.95M | 15.55M | 14.43M | 14.17M | 13.93M | 14.55M | 15.91M | 15.43M | 15.48M | 21.90M | 28.31M | 33.17M | 40.21M | 37.29M | 37.14M | 42.45M | 35.61M | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.39M | | 0.42M | 0.47M | 0.83M | 0.89M | 1.07M | 0.94M | 0.90M | 0.76M | 0.43M | 0.54M | 0.33M | 0.97M | 0.50M | 1.19M | 1.03M | 1.03M | 1.30M | 1.75M | 0.20M | 0.39M | 0.28M | 0.43M | 0.54M | 0.49M | 0.65M | 0.84M | 0.64M | 0.86M | 0.85M | 1.28M | 2.57M | 3.86M | 3.29M | 2.65M | 2.25M | 2.51M | 2.35M | 2.50M | 2.33M | 2.18M | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 5.59M | | 5.10M | 4.86M | 3.91M | 4.29M | 5.26M | 7.13M | 6.33M | 6.60M | 6.95M | 6.90M | 5.01M | 5.11M | 4.78M | 4.05M | 5.37M | 6.65M | 7.83M | 6.86M | 8.85M | 9.53M | 8.64M | 7.82M | 8.25M | 9.77M | 9.47M | 9.78M | 8.34M | 7.90M | 12.30M | 13.30M | 13.87M | 21.01M | 22.99M | 22.62M | 17.72M | 18.82M | 31.66M | 39.17M | 50.92M | 39.40M | | | | | | | | | | |
|
Inventory
|
| | | 1.05M | | | | 7.35M | | 8.15M | 9.45M | 9.62M | 10.82M | | | 12.76M | | 12.50M | 12.00M | 11.44M | 11.99M | 13.23M | 14.84M | 15.76M | 15.62M | 15.65M | 14.98M | 13.24M | 12.32M | 11.37M | 12.07M | 11.80M | 12.71M | 14.55M | 16.86M | 19.34M | 20.91M | 20.60M | 19.90M | 22.89M | 26.21M | 25.67M | 25.04M | 23.16M | 22.69M | 27.71M | 30.49M | 31.86M | 40.35M | 48.17M | 53.58M | 53.14M | 61.54M | 71.30M | 78.81M | -0.50M | 77.19M | 73.28M | 59.26M | 47.61M | 43.18M | 38.26M | 38.87M | 34.20M | 35.68M | 33.38M | 33.40M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 1.58M | | 1.72M | 1.52M | 1.68M | 2.07M | | | 1.72M | | 2.52M | 2.00M | 1.71M | 2.02M | 6.63M | 1.09M | 1.14M | 1.56M | 1.60M | 1.40M | 1.53M | 2.07M | 1.94M | 1.36M | 2.14M | 1.73M | 1.34M | 1.21M | 2.49M | 2.21M | 3.12M | 3.02M | 3.08M | 4.67M | 5.06M | 4.97M | 5.68M | 3.88M | 5.05M | 3.50M | 4.93M | 6.03M | 5.37M | 8.10M | 39.87M | 26.03M | 31.86M | 32.14M | 41.57M | 40.43M | 24.35M | 12.48M | 6.04M | 4.69M | 3.77M | 3.04M | 3.96M | 5.89M | 4.25M | 4.71M |
|
Current Assets
|
126.76M | 121.98M | 127.67M | 126.99M | 121.11M | 123.93M | 121.51M | 97.49M | 119.19M | 97.01M | 47.42M | 52.84M | 49.94M | | | 120.12M | | 107.70M | 111.40M | 119.58M | 111.75M | 115.81M | 130.05M | 131.21M | 123.18M | 125.26M | 141.82M | 136.71M | 134.34M | 146.38M | 150.72M | 156.44M | 180.53M | 205.70M | 209.34M | 221.91M | 196.75M | 202.22M | 207.90M | 219.31M | 205.34M | 209.26M | 223.28M | 224.55M | 223.44M | 317.96M | 302.98M | 288.89M | 292.41M | 285.05M | 289.23M | 299.31M | 268.36M | 267.31M | 279.73M | 325.19M | 343.60M | 341.57M | 356.46M | 386.46M | 348.50M | 351.06M | 350.15M | 333.22M | 313.78M | 301.44M | 283.01M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 19.61M | | 19.48M | 20.00M | 19.86M | 19.38M | | | 18.55M | | 18.14M | 17.99M | 17.93M | 17.83M | 18.47M | 17.96M | 17.93M | 17.64M | 17.89M | 17.80M | 20.08M | 20.20M | 20.20M | 20.07M | 20.03M | 20.13M | 20.29M | 21.50M | 21.37M | 22.98M | 23.95M | 24.39M | 24.30M | 25.97M | 27.79M | 29.05M | 30.34M | 31.83M | 33.76M | 39.06M | 51.86M | 64.94M | 72.03M | 77.59M | 73.44M | 97.57M | 93.70M | 85.18M | 59.41M | 57.34M | 49.28M | 48.03M | 45.42M | 42.60M | 40.31M | 38.14M | 45.10M | 43.16M | 42.16M | 40.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.68M | | | | 1.23M | 1.31M | 1.26M | 1.14M | 1.32M | 1.62M | 1.59M | 1.89M | 1.98M | 2.83M | 3.22M | 18.29M | 20.69M | 34.88M | 35.83M | 41.79M | 44.75M | 36.59M | 39.55M | 37.56M | 33.42M | 10.07M | 9.22M | 27.84M | 47.72M | 33.71M | 36.13M | 17.27M | 17.01M | 1.66M | 1.58M | 1.60M | 0.75M | 0.68M | | | | 28.33M | 27.80M | 28.83M | 28.30M | 27.80M | 27.00M | 26.60M |
|
Goodwill
|
| | | | | | | | | | 25.94M | 24.74M | 25.32M | | | 25.45M | | 24.02M | 24.51M | 23.78M | 22.86M | 23.67M | 22.56M | 21.73M | 19.91M | 20.22M | 18.97M | 18.25M | 19.42M | 19.54M | 19.24M | 18.79M | 18.97M | 19.48M | 20.26M | 20.08M | 19.58M | 19.23M | 19.57M | 18.52M | 28.90M | 29.28M | 28.93M | 36.20M | 34.54M | 35.24M | 39.48M | 40.35M | 40.49M | 40.81M | 40.26M | 40.28M | 40.39M | 36.04M | 34.48M | 35.10M | 35.20M | 35.61M | 35.03M | 35.70M | 35.17M | 34.96M | 35.29M | 40.33M | 40.45M | 41.74M | 41.31M |
|
Intangibles
|
| | | | | | | 4.81M | | 4.43M | 29.25M | 30.38M | 29.99M | | | 38.55M | | 36.97M | 37.52M | 36.71M | 35.55M | 36.45M | 30.77M | 33.73M | 31.78M | 32.11M | 13.66M | 24.95M | 26.21M | 26.34M | 26.02M | 25.53M | 9.78M | 9.34M | 8.97M | 26.91M | 7.39M | 6.62M | 6.05M | 25.24M | 12.93M | 12.47M | 11.58M | 38.09M | 15.75M | 15.22M | 18.11M | 45.01M | 16.95M | 16.24M | 15.22M | 44.76M | 13.69M | 12.85M | 11.92M | 11.69M | 11.18M | 10.66M | 3.79M | 1.21M | 1.01M | 0.83M | 0.67M | 17.43M | 17.31M | 17.27M | 17.20M |
|
Goodwill & Intangibles
|
| | | | | | | 4.81M | | 4.43M | 55.18M | 55.12M | 55.31M | | | 63.99M | | 60.99M | 62.03M | 60.50M | 58.41M | 60.12M | 53.34M | 55.47M | 51.70M | 52.33M | 32.63M | 43.20M | 45.63M | 45.88M | 45.26M | 44.33M | 28.75M | 28.82M | 29.23M | 47.00M | 26.97M | 25.85M | 25.62M | 43.76M | 41.83M | 41.75M | 40.51M | 74.30M | 50.29M | 50.47M | 57.59M | 85.36M | 57.44M | 57.05M | 55.48M | 85.03M | 54.08M | 48.89M | 46.40M | 46.80M | 46.39M | 46.27M | 38.83M | 36.90M | 36.18M | 35.79M | 35.95M | 57.77M | 57.76M | 59.01M | 58.52M |
|
Long-Term Deferred Tax
|
| | | 27.50M | | | | 28.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.05M | | | | | 0.16M | 0.54M | | 0.21M |
|
Other Non-Current Assets
|
| | | | | | | 0.62M | | 0.33M | 0.20M | 0.05M | 0.05M | | | 0.12M | | 0.41M | 0.61M | 0.73M | 0.98M | 1.17M | 1.10M | 1.25M | 1.32M | 1.60M | 1.59M | 1.68M | 1.90M | 1.78M | 2.32M | 2.33M | 3.17M | 3.54M | 3.91M | 3.93M | 4.34M | 4.51M | 4.61M | 3.55M | 3.94M | 3.96M | 3.97M | 3.16M | 2.96M | 2.82M | 2.80M | 1.97M | 1.94M | 2.16M | 1.94M | 5.07M | 1.11M | 1.02M | 3.54M | 1.09M | 1.03M | 1.00M | 0.97M | 1.22M | 1.21M | 0.99M | 0.95M | 1.53M | 1.46M | 2.57M | 1.56M |
|
Non-Current Assets
|
-126.76M | -121.98M | -127.67M | -126.99M | -121.11M | -123.93M | -121.51M | 25.03M | -119.19M | 24.25M | 75.38M | 75.03M | 74.74M | | | 18.55M | | 18.14M | 66.81M | 64.67M | 62.33M | 63.76M | 60.45M | 58.42M | 54.46M | 54.81M | 52.02M | 52.61M | 54.14M | 53.55M | 52.84M | 51.49M | 52.06M | 52.65M | 72.92M | 74.30M | 89.17M | 90.14M | 96.41M | 96.26M | 113.59M | 118.21M | 115.94M | 124.75M | 101.63M | 102.86M | 133.43M | 165.58M | 164.09M | 180.00M | 166.53M | 161.68M | 167.17M | 161.95M | 152.48M | 118.99M | 115.82M | 112.03M | 101.97M | 96.39M | 119.05M | 115.28M | 113.93M | 146.44M | 143.83M | 143.60M | 140.09M |
|
Assets
|
| | | | | | | 122.52M | | 121.26M | 122.81M | 127.86M | 124.67M | | | 191.44M | | 174.43M | 178.21M | 184.25M | 174.08M | 179.56M | 190.50M | 189.63M | 177.64M | 180.08M | 193.85M | 189.32M | 188.48M | 199.92M | 203.56M | 207.94M | 232.59M | 258.35M | 282.26M | 296.20M | 285.92M | 292.36M | 304.31M | 315.57M | 318.93M | 327.46M | 339.22M | 349.30M | 325.07M | 420.83M | 436.41M | 454.47M | 456.50M | 465.05M | 455.76M | 460.99M | 435.53M | 429.25M | 432.21M | 444.18M | 459.42M | 453.59M | 458.43M | 482.85M | 467.56M | 466.34M | 464.08M | 479.66M | 457.61M | 445.04M | 423.10M |
|
Accounts Payables
|
| | | | | | | 2.90M | | 3.72M | 3.48M | 4.14M | 3.53M | | | 3.38M | | 3.38M | 3.86M | 4.83M | 4.11M | 4.65M | 4.51M | 7.15M | 5.04M | 4.73M | 6.96M | 5.09M | 5.29M | 3.96M | 4.42M | 4.63M | 7.29M | 9.62M | 9.62M | 10.23M | 9.62M | 9.66M | 8.06M | 10.60M | 10.64M | 10.96M | 9.78M | 9.57M | 6.88M | 9.06M | 14.38M | 17.41M | 20.73M | 22.12M | 23.78M | 28.02M | 27.06M | 36.23M | 40.37M | -1.30M | 27.40M | 17.75M | 14.97M | 13.15M | 12.68M | 9.09M | 9.58M | 8.17M | 7.82M | 6.38M | 6.36M |
|
Payables
|
| | | | | | | 2.90M | | 3.72M | 3.48M | 4.14M | 3.53M | | | 3.38M | | 3.38M | 3.86M | 4.83M | 4.11M | 4.65M | 4.51M | 7.15M | 5.04M | 4.73M | 6.96M | 5.09M | 5.29M | 3.96M | 4.42M | 4.63M | 7.29M | 9.62M | 9.62M | 10.23M | 9.62M | 9.66M | 8.06M | 10.60M | 10.64M | 10.96M | 9.78M | 9.57M | 6.88M | 9.06M | 14.38M | 17.41M | 20.73M | 22.12M | 23.78M | 28.02M | 27.06M | 36.23M | 40.37M | -1.30M | 27.40M | 17.75M | 14.97M | 13.15M | 12.68M | 9.09M | 9.58M | 8.17M | 7.82M | 6.38M | 6.36M |
|
Accumulated Expenses
|
| | | | | | | 8.99M | | 8.79M | 9.40M | 10.54M | 8.43M | | | 7.75M | | 8.20M | 10.99M | 13.03M | 9.90M | 9.37M | 9.20M | 11.13M | 6.88M | 8.96M | 9.31M | 10.41M | 7.82M | 8.29M | 9.62M | 11.31M | 9.69M | 12.09M | 15.81M | 20.70M | 9.77M | 9.84M | 10.25M | 13.86M | 7.68M | 8.64M | 10.97M | 14.29M | 12.34M | 14.41M | 15.15M | 22.23M | 17.00M | 16.90M | 22.61M | 33.78M | 21.91M | 23.16M | 25.41M | 25.76M | 22.67M | 23.81M | 21.14M | 22.71M | 12.71M | 16.20M | 15.01M | 20.18M | 12.96M | 14.39M | 12.67M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 1.14M | | 1.34M | 1.86M | 2.08M | 1.59M | 1.76M | 1.92M | 1.75M | 1.51M | 2.21M | 2.12M | 2.27M | 2.08M | 2.11M | 2.09M | 1.97M | 2.36M | 2.19M | 2.48M | 3.05M | 2.74M | 2.62M | 2.34M | 1.95M | 1.88M | 2.06M | 3.55M | 5.43M | 4.56M | 3.78M | 5.30M | 4.08M | 2.74M | 2.96M | 4.19M | 4.54M | 4.58M | 5.30M | 8.01M | 5.46M | 5.19M | | | | | | | | | | |
|
Short term Debt
|
0.55M | 0.54M | 0.52M | 0.51M | 0.50M | 8.04M | 7.92M | 7.79M | 7.67M | 7.54M | 7.42M | 7.29M | 7.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 5.25M | 3.04M | 3.50M | 1.22M | 0.56M | 0.76M | 0.40M | 0.36M | 0.22M | 0.20M | 0.21M | 0.20M | 0.20M | 0.20M | 0.07M | 0.07M | 0.04M | | | | | | | | 16.98M | 17.23M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.75M | 0.76M | 1.03M | 1.00M | 1.09M | 1.09M | 1.12M | 1.44M | 2.08M | 2.18M | 2.18M | 1.81M | 2.05M | 1.94M | 1.76M | 1.76M | 1.90M | 2.02M | 1.58M | 1.59M | 1.61M | 1.53M | 2.13M | 2.09M | 2.09M | 2.04M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 2.04M | | | 6.47M | | | | 1.45M | 0.09M | | 0.07M | | | | | 2.40M | 2.57M | 2.84M | 2.86M | 2.23M | 1.73M | 1.81M | 1.37M | 1.52M | 1.51M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 5.50M | | 4.40M | 4.47M | 1.12M | 0.95M | 0.69M | 11.54M | 8.04M | 5.49M | 1.78M | 13.30M | 9.73M | 7.24M | 13.82M | 7.91M | 1.39M | 1.31M | 1.48M | 1.19M | 1.31M | 1.80M | 1.62M | 3.11M | 3.52M | 4.23M | 3.91M | 3.94M | 3.71M | 4.31M | 4.92M | 5.31M | 4.81M | 4.58M | 4.24M | 3.49M | 2.94M | 2.91M | 2.66M | 2.54M | 2.27M | 1.99M | 1.84M | 1.82M | 1.56M | 1.60M | 1.45M | 1.62M | 3.00M | 2.51M | 2.45M | 1.90M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.13M | 0.13M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
126.76M | 121.98M | 127.67M | 126.99M | 121.11M | 123.93M | 121.51M | 19.68M | | 20.05M | 20.30M | 21.98M | 19.13M | | | 16.63M | | 15.98M | 19.33M | 18.98M | 14.97M | 14.71M | 25.25M | 26.46M | 17.53M | 15.60M | 29.70M | 25.23M | 20.34M | 26.07M | 21.95M | 17.34M | 18.28M | 23.19M | 26.62M | 32.24M | 21.19M | 21.12M | 21.42M | 27.98M | 27.31M | 29.95M | 28.94M | 32.71M | 26.34M | 30.59M | 37.23M | 46.49M | 44.64M | 46.57M | 54.17M | 68.06M | 55.59M | 65.49M | 71.70M | 69.06M | 55.12M | 46.42M | 40.95M | 39.54M | 29.11M | 28.85M | 27.78M | 33.48M | 25.42M | 42.35M | 40.25M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.93M | 0.83M | 1.37M | 1.28M | 1.15M | 1.02M | 0.90M | 0.76M | 1.57M | 2.83M | 1.95M | 1.21M | 1.45M | 0.94M | 0.50M | 0.47M | 0.44M | 0.25M | 0.23M | 0.20M | 0.27M | 0.12M | 0.11M | 0.10M | 0.13M | 0.12M |
|
Non-Current Debt
|
| | | 0.56M | | | | 0.51M | | | | 7.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 6.53M | 5.64M | 5.25M | | | 4.40M | | 3.51M | 3.46M | 3.44M | 3.44M | 3.38M | 3.23M | 3.24M | 2.97M | 3.36M | 3.01M | 2.88M | 3.05M | 3.04M | 2.84M | 2.45M | 2.33M | 2.21M | 2.19M | 1.95M | 1.76M | 1.60M | 1.48M | 0.90M | 1.27M | 0.91M | 1.08M | 0.90M | 0.76M | 0.71M | 0.75M | 1.20M | 1.12M | 1.01M | 0.88M | 2.23M | 2.46M | 2.55M | 2.55M | 0.41M | 0.41M | | | 0.55M | 0.59M | 0.63M | 0.67M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 3.27M | 3.05M | 4.21M | 3.90M | 4.11M | 3.85M | 3.59M | 3.56M | 8.27M | 7.74M | 7.20M | 10.73M | 14.98M | 14.49M | 9.10M | 8.62M | 12.01M | 11.76M | 11.16M | 10.68M | 10.23M | 9.41M | 12.32M | 11.97M | 11.84M | 11.24M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.01M | | | 0.09M | | 0.38M | 0.54M | 0.68M | 0.96M | 1.16M | 1.09M | 1.23M | 1.31M | 1.26M | 1.14M | 1.77M | 2.07M | 2.02M | 2.29M | 2.30M | 3.16M | 3.54M | 3.93M | 3.93M | 4.26M | 4.47M | 4.65M | 3.31M | 3.47M | 3.54M | 3.58M | 3.61M | 2.64M | 2.51M | 3.18M | 2.45M | 2.00M | 2.01M | 2.00M | 0.65M | 0.55M | 0.49M | 0.53M | 0.58M | 0.61M | 0.59M | 0.59M | 0.70M | 0.73M | 22.91M | 0.53M | 22.91M | 23.39M | 7.14M | 7.26M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | -0.01M | | | -0.09M | | -0.38M | -0.54M | -0.68M | -0.96M | -1.16M | -1.09M | -1.23M | -1.31M | -1.26M | -1.14M | -1.77M | -2.07M | -2.02M | -2.29M | -2.30M | -3.16M | -3.54M | -3.93M | -3.93M | -4.26M | -4.47M | -4.65M | 4.21M | 11.11M | 9.29M | 8.92M | 9.44M | 8.58M | 8.48M | 11.29M | 9.41M | 8.31M | 13.66M | 13.77M | 12.39M | 15.06M | 19.58M | 18.62M | 10.69M | 10.11M | 13.04M | 12.60M | 12.64M | 12.20M | 11.65M | 10.74M | 35.84M | 35.90M | 21.96M | 20.87M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.19M | 38.42M | 39.24M | 37.86M | 42.15M | 34.92M | 39.07M | 48.52M | 55.90M | 52.95M | 60.23M | 67.94M | 80.46M | 70.65M | 85.06M | 90.32M | 79.75M | 65.24M | 59.45M | 53.55M | 52.17M | 41.31M | 40.50M | 38.52M | 69.32M | 61.33M | 64.31M | 61.12M |
|
Total Debt
|
0.55M | 0.54M | 0.52M | 1.07M | 0.50M | 8.04M | 7.92M | 8.30M | 7.67M | 7.54M | 7.42M | 15.08M | 7.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 5.25M | 3.04M | 3.50M | 1.22M | 0.56M | 0.76M | 0.40M | 0.36M | 0.22M | 0.20M | 0.21M | 0.20M | 0.20M | 0.20M | 0.07M | 0.07M | 0.04M | | | | | | | | 16.98M | 17.23M |
|
Common Equity
|
| | | 103.81M | | | | 102.84M | | 101.20M | 95.97M | 100.25M | 100.29M | | | 170.31M | | 154.55M | 154.89M | 161.15M | 154.71M | 160.32M | 160.92M | 158.70M | 155.83M | 159.85M | 160.00M | 159.44M | 163.01M | 168.79M | 176.48M | 185.85M | 208.82M | 229.41M | 249.51M | 258.08M | 258.72M | 265.17M | 276.75M | 283.38M | 280.51M | 288.22M | 301.37M | 307.14M | 290.15M | 381.76M | 387.89M | 398.57M | 403.54M | 404.82M | 387.82M | 380.53M | 364.89M | 344.19M | 341.89M | 364.43M | 394.18M | 394.14M | 404.88M | 430.67M | 426.25M | 425.84M | 425.56M | 410.34M | 396.28M | 380.72M | 361.98M |
|
Shareholder's Equity
|
| | | 103.81M | | | | 102.84M | | 101.20M | 95.97M | 100.25M | 100.29M | | | 170.31M | | 154.55M | 154.89M | 161.15M | 154.71M | 160.32M | 160.92M | 158.70M | 155.83M | 159.85M | 160.00M | 159.44M | 163.01M | 168.79M | 176.48M | 185.85M | 208.82M | 229.41M | 249.51M | 258.08M | 258.72M | 265.17M | 276.75M | 283.38M | 280.51M | 288.22M | 301.37M | 307.14M | 290.15M | 381.76M | 387.89M | 398.57M | 403.54M | 404.82M | 387.82M | 380.53M | 364.89M | 344.19M | 341.89M | 364.43M | 394.18M | 394.14M | 404.88M | 430.67M | 426.25M | 425.84M | 425.56M | 410.34M | 396.28M | 380.72M | 361.98M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 122.52M | | 121.26M | 122.81M | 127.86M | 124.67M | | | 191.44M | | 174.43M | 178.21M | 184.25M | 174.08M | 179.56M | 190.50M | 189.63M | 177.64M | 180.08M | 193.85M | 189.32M | 188.48M | 199.92M | 203.56M | 207.94M | 232.59M | 258.35M | 282.26M | 296.20M | 285.92M | 292.36M | 304.31M | 315.57M | 318.93M | 327.46M | 339.22M | 349.30M | 325.07M | 420.83M | 436.41M | 454.47M | 456.50M | 465.05M | 455.76M | 460.99M | 435.53M | 429.25M | 432.21M | 444.18M | 459.42M | 453.59M | 458.43M | 482.85M | 467.56M | 466.34M | 464.08M | 479.66M | 457.61M | 445.04M | 423.10M |
|
Retained Earnings
|
| | | | | | | -138.59M | | -143.62M | -147.54M | -147.43M | -150.68M | | | -162.54M | | -178.05M | -179.94M | -173.73M | -179.36M | -176.83M | -175.69M | -178.34M | -178.23M | -176.26M | -174.79M | -170.18M | -167.73M | -163.90M | -157.65M | -150.46M | -138.02M | -132.59M | -126.83M | -119.51M | -121.70M | -117.58M | -109.49M | -99.19M | -102.45M | -98.05M | -84.97M | -82.53M | -89.86M | -100.36M | -99.31M | -97.45M | -93.68M | -95.05M | -110.06M | -120.45M | -140.42M | -159.22M | -153.95M | -137.59M | -110.37M | -115.16M | -104.00M | -83.93M | -87.52M | -88.13M | -92.64M | -103.43M | -119.47M | -139.16M | -152.88M |
|
Treasury Shares
|
| | | | | | | | | | | 0.88M | | 0.70M | | 0.67M | 0.64M | | | 0.65M | 0.76M | | | 0.71M | 0.70M | | | 0.70M | 0.92M | | | 0.75M | 0.74M | | | 0.67M | 0.96M | | | 0.66M | 0.53M | | | 0.53M | 0.76M | | | 0.66M | 0.72M | | | 0.70M | 1.67M | 2.66M | 2.78M | 2.57M | | | | 2.52M | | | | 1.69M | | 1.82M | 3.30M |