|
Cash & Equivalents
|
89.62M | 87.56M | 91.02M | 96.95M | 96.44M | 86.77M | 75.01M | 72.06M | 63.96M | 68.11M | 69.07M | 73.77M | 68.75M | 93.40M | 105.15M | 125.65M | 152.24M | 164.27M | 137.70M | 141.89M | 138.11M | 136.63M | 135.76M | 122.45M | 134.65M | 162.75M | 188.71M | 191.62M | 186.00M | 190.46M | 190.99M | 64.25M | 73.76M | 178.23M | 188.53M | 204.70M | 212.23M | 196.34M | 179.66M | 163.77M | 152.71M | 173.07M | 144.50M | 157.10M | 154.31M | 197.40M | 229.85M | 66.69M | 54.64M | 135.99M | 69.61M | 77.67M | 102.17M | 72.83M | 223.40M | 231.20M | 261.04M | 298.25M | | 159.91M | 240.96M | 272.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.45M | | | 0.09M | 0.63M | 0.09M | 0.13M | 0.13M | 0.38M | 0.23M | 0.35M | 0.90M | 0.78M | 0.43M | 0.28M | 0.08M | 0.22M | 0.52M | 1.11M | 1.41M | 0.95M | 0.88M | 1.66M | 1.72M | 6.76M | 1.74M | 2.22M | 4.92M | 3.33M | 1.31M | 211.33M | 188.14M | 182.21M | 259.20M | 155.26M | 120.60M | 84.94M | 66.83M | | 155.98M | 69.49M | 63.54M |
|
Cash & Current Investments
|
89.62M | 87.56M | 91.02M | 96.95M | 96.44M | 86.77M | 75.01M | 72.06M | 63.96M | 68.11M | 69.07M | 73.77M | 68.75M | 93.40M | 105.15M | 125.65M | 152.24M | 164.27M | 137.70M | 141.89M | 138.56M | 136.63M | 135.76M | 122.54M | 135.28M | 162.84M | 188.84M | 191.75M | 186.38M | 190.69M | 191.34M | 65.14M | 74.54M | 178.66M | 188.81M | 204.79M | 212.45M | 196.86M | 180.77M | 165.18M | 153.66M | 173.96M | 146.16M | 158.82M | 161.07M | 199.13M | 232.07M | 71.61M | 57.97M | 137.29M | 280.94M | 265.81M | 284.38M | 332.03M | 378.66M | 351.80M | 345.98M | 365.07M | | 315.89M | 310.45M | 335.54M |
|
Receivables - Net
|
| | 9.62M | | 7.88M | 7.30M | 12.78M | 15.03M | 14.88M | 17.77M | 11.57M | 17.92M | 17.41M | 11.27M | 16.49M | 16.89M | 13.99M | 10.59M | 8.79M | 9.93M | 13.74M | 13.29M | 13.67M | 13.42M | 15.83M | 13.27M | 11.90M | 9.20M | 10.94M | 9.80M | 0.69M | 21.26M | 14.65M | 15.73M | 11.38M | 11.66M | 7.68M | 16.39M | 12.97M | 2.77M | 9.74M | 12.50M | 19.71M | 27.56M | 29.52M | 40.03M | 25.82M | 25.44M | 38.56M | 22.68M | 25.16M | 29.22M | 32.00M | 30.14M | 23.18M | 21.54M | 24.26M | 22.33M | | 27.98M | 24.83M | 27.44M |
|
Receivables
|
| | 9.62M | | 7.88M | 7.30M | 12.78M | 15.03M | 14.88M | 17.77M | 11.57M | 17.92M | 17.41M | 11.27M | 16.49M | 16.89M | 13.99M | 10.59M | 8.79M | 9.93M | 13.74M | 13.29M | 13.67M | 13.42M | 15.83M | 13.27M | 11.90M | 9.20M | 10.94M | 9.80M | 0.69M | 21.26M | 14.65M | 15.73M | 11.38M | 11.66M | 7.68M | 16.39M | 12.97M | 2.77M | 9.74M | 12.50M | 19.71M | 27.56M | 29.52M | 40.03M | 25.82M | 25.44M | 38.56M | 22.68M | 25.16M | 29.22M | 32.00M | 30.14M | 23.18M | 21.54M | 24.26M | 22.33M | | 27.98M | 24.83M | 27.44M |
|
Raw Materials
|
| | | | | | 21.21M | | 19.45M | 16.46M | 13.20M | 8.97M | 17.91M | 8.49M | 12.84M | 13.69M | 10.84M | 6.96M | 12.41M | 12.74M | 16.37M | 15.34M | 11.42M | 18.08M | 15.25M | 13.27M | 9.44M | 14.78M | 14.71M | 16.12M | 9.53M | 14.19M | 14.00M | 12.70M | 9.62M | 9.46M | 9.18M | 20.74M | 21.51M | 15.79M | 18.79M | 11.59M | 14.71M | 15.37M | 19.32M | 17.52M | 23.59M | 27.30M | 21.66M | 24.64M | 25.86M | 28.23M | 31.59M | 23.78M | 12.58M | 16.53M | 16.05M | 20.54M | | 18.23M | 21.30M | 18.84M |
|
Work In Process
|
| | | | | | 3.82M | | 4.45M | 4.58M | 4.41M | 4.74M | 4.48M | 3.36M | 3.02M | 3.12M | 2.68M | 2.48M | 2.61M | 2.42M | 2.61M | 2.60M | 2.65M | 2.71M | 2.91M | 2.74M | 2.36M | 2.49M | 3.07M | 2.88M | 2.82M | 2.92M | 2.98M | 2.92M | 3.09M | 2.92M | 3.13M | 3.48M | 3.26M | 2.60M | 3.77M | 3.01M | 4.37M | 5.21M | 6.45M | 5.10M | 5.47M | 6.85M | 6.69M | 6.81M | 10.19M | 8.55M | 7.30M | 5.70M | 5.30M | 5.39M | 5.34M | 4.35M | | 5.35M | 4.82M | 4.67M |
|
Finished Goods
|
| | | | | | 5.32M | | 5.45M | 7.27M | 7.31M | 7.47M | 6.98M | 4.45M | 3.52M | 2.38M | 3.76M | 2.06M | 3.04M | 4.40M | 4.27M | 5.61M | 3.10M | 4.95M | 5.47M | 3.47M | 5.26M | 3.16M | 4.30M | 5.14M | 8.40M | 8.98M | 8.19M | 6.01M | 5.77M | 7.77M | 9.76M | 6.83M | 10.86M | 8.87M | 7.82M | 7.01M | 18.35M | 6.10M | 15.99M | 7.13M | 13.16M | 22.24M | 21.57M | 10.59M | 12.70M | 4.52M | 7.07M | 8.04M | 9.10M | 5.18M | 7.77M | 4.24M | | 6.94M | 5.52M | 4.16M |
|
Inventory
|
| | 7.82M | | 10.37M | 10.09M | 30.35M | 25.62M | 29.35M | 28.30M | 24.92M | 21.18M | 29.37M | 16.31M | 19.37M | 19.19M | 17.29M | 11.50M | 18.06M | 19.57M | 23.25M | 23.56M | 17.18M | 25.73M | 23.63M | 19.48M | 17.06M | 20.43M | 22.09M | 24.14M | 20.75M | 26.09M | 25.17M | 21.64M | 18.48M | 20.15M | 22.07M | 31.04M | 35.63M | 27.27M | 30.38M | 21.62M | 37.43M | 26.69M | 41.76M | 29.75M | 42.23M | 56.39M | 49.93M | 42.05M | 48.74M | 41.30M | 45.96M | 37.52M | 26.98M | 27.10M | 29.16M | 29.13M | | 30.51M | 31.63M | 27.68M |
|
Current Deferred Tax Assets
|
| | 5.83M | | 3.62M | 1.09M | 3.09M | 3.08M | 2.53M | 2.53M | 3.93M | | | | | | | | | | | | | | | | 0.82M | | | | | | | | | | | | | | | | | | | | 25.85M | 24.82M | 21.95M | 21.27M | 23.18M | 22.02M | 19.55M | 13.59M | | | | | | | | |
|
Prepaid Assets
|
| | 3.06M | | 2.88M | 2.27M | 3.99M | 3.86M | 4.58M | 4.33M | 4.09M | 4.00M | 5.93M | 4.96M | 4.89M | 5.00M | 5.41M | 5.03M | 5.81M | 6.12M | 5.85M | 7.13M | 6.41M | 6.29M | 6.96M | 6.68M | 6.96M | 7.08M | 7.54M | 6.83M | 7.41M | 8.06M | 7.72M | 8.11M | 9.28M | 9.35M | 9.10M | 9.02M | 9.66M | 9.63M | 9.88M | 9.77M | 12.75M | 14.83M | 12.18M | 10.39M | 12.50M | 16.01M | 14.51M | 11.58M | 13.10M | 16.27M | 17.95M | 12.26M | 17.55M | 16.63M | 14.24M | 14.41M | | 17.03M | 15.14M | 14.94M |
|
Current Assets
|
| | 125.85M | | 121.19M | 108.76M | 127.04M | 121.14M | 116.81M | 121.93M | 114.93M | 120.00M | 123.32M | 126.44M | 148.81M | 168.54M | 188.93M | 191.38M | 175.75M | 180.70M | 186.47M | 184.92M | 179.36M | 173.17M | 183.78M | 205.72M | 226.52M | 229.38M | 228.47M | 232.44M | 239.03M | 239.91M | 242.41M | 247.37M | 250.62M | 253.65M | 258.99M | 260.53M | 271.13M | 247.14M | 246.94M | 253.00M | 258.75M | 269.78M | 284.70M | 307.24M | 345.17M | 342.88M | 357.33M | 374.02M | 372.64M | 360.96M | 387.94M | 418.08M | 452.10M | 421.61M | 418.91M | 436.50M | 300.49M | 398.77M | 390.52M | 411.66M |
|
Buildings
|
| | | | | | 40.71M | | 39.46M | 38.75M | 38.06M | 37.99M | 37.63M | 35.26M | 28.30M | 28.73M | 28.30M | 27.87M | 27.07M | 26.04M | 24.52M | 24.52M | 24.54M | 24.54M | 24.28M | 23.20M | 23.20M | 23.24M | 23.26M | 23.27M | 23.27M | 23.28M | 23.60M | 23.61M | 23.61M | 23.61M | 23.64M | 23.64M | 23.64M | 23.64M | 23.64M | 23.64M | 23.61M | 23.70M | 23.70M | 23.61M | 23.62M | 23.62M | 23.62M | 23.71M | 23.71M | 23.74M | 23.78M | 23.80M | 23.81M | 23.81M | 23.81M | 24.01M | | 24.22M | 25.58M | 25.58M |
|
Construction in Progress
|
| | | | | | 7.19M | | 0.04M | 0.10M | 0.04M | 0.04M | 0.26M | 1.34M | 0.69M | 0.20M | 3.09M | 7.78M | 1.29M | 0.88M | 2.14M | 6.71M | 6.09M | 6.94M | 0.33M | 2.23M | 1.05M | 6.97M | 9.36M | 6.59M | 3.15M | 338.38M | 340.79M | 343.06M | 0.71M | 1.11M | 1.40M | 1.01M | 0.19M | 0.95M | 0.61M | 0.75M | 0.21M | 0.90M | 1.17M | 2.01M | 1.51M | 1.97M | 2.11M | 5.20M | 10.26M | 12.63M | 13.16M | 25.37M | 37.33M | 63.16M | 74.40M | 81.28M | | 100.95M | 100.89M | 121.64M |
|
Land & Improvements
|
| | | | | | 25.09M | | 24.45M | 24.25M | 23.98M | 23.89M | 23.75M | 23.06M | 21.54M | 21.61M | 21.42M | 21.23M | 20.84M | 20.40M | 21.60M | 21.60M | 21.60M | 21.60M | 21.07M | 20.95M | 20.95M | 20.96M | 20.96M | 21.07M | 21.07M | 21.09M | 21.09M | 21.09M | 21.47M | 21.48M | 21.48M | 21.48M | 21.96M | 26.24M | 26.24M | 26.24M | 27.33M | 27.44M | 27.44M | 27.33M | 27.33M | 27.33M | 27.46M | 27.46M | 30.19M | 31.10M | 31.13M | 31.20M | 32.40M | 34.28M | 34.10M | 34.11M | | 34.11M | 34.11M | 42.51M |
|
Property, Plant & Equipment (Net)
|
| | 169.81M | | 163.11M | 158.86M | 240.08M | 237.42M | 232.25M | 227.81M | 223.18M | 218.83M | 214.45M | 210.36M | 202.26M | 198.42M | 197.24M | 197.65M | 194.45M | 190.31M | 189.06M | 189.13M | 189.98M | 189.21M | 189.01M | 186.22M | 182.76M | 184.67M | 187.54M | 198.96M | 197.83M | 193.97M | 190.82M | 186.46M | 182.52M | 177.01M | 171.55M | 167.75M | 163.33M | 163.13M | 158.51M | 154.40M | 150.86M | 149.07M | 145.08M | 141.21M | 137.55M | 134.57M | 131.58M | 131.24M | 135.50M | 135.12M | 135.14M | 144.57M | 155.59M | 179.02M | 190.19M | 200.50M | | 215.60M | 232.41M | 260.17M |
|
Long-Term Investments
|
| | | | 74.51M | 80.75M | 61.68M | 60.08M | 59.56M | 61.07M | 59.96M | 61.32M | 65.92M | 69.21M | 71.19M | 74.44M | 78.07M | 75.52M | 80.39M | 78.20M | 41.78M | 41.09M | 38.71M | 38.94M | 38.62M | 37.95M | 37.83M | 38.53M | 36.66M | 35.76M | 34.55M | 35.25M | 35.12M | 33.72M | 32.08M | 32.20M | 32.44M | 31.42M | 32.46M | 29.98M | 29.48M | 30.13M | 29.46M | 30.03M | 31.87M | 30.71M | 30.57M | 32.52M | 36.12M | 33.77M | 33.05M | 34.53M | 37.58M | 36.81M | 34.94M | 36.65M | 38.40M | 39.02M | | 36.81M | 35.19M | 39.58M |
|
Long-Term Deferred Tax
|
| | 5.21M | | 5.21M | 2.42M | 3.09M | | | | 3.93M | 1.84M | | | 2.15M | | | | 2.36M | 2.36M | 2.36M | 2.36M | 1.04M | 1.04M | 1.04M | 1.54M | 0.82M | | | | | | | 0.56M | 5.84M | 9.44M | 12.09M | 15.45M | 17.06M | 18.34M | 21.18M | 22.30M | | | | | 24.91M | | | | 21.96M | | | | 7.84M | | | | | | | |
|
Other Non-Current Assets
|
| | 5.91M | | 4.54M | 4.24M | 7.88M | 7.58M | 7.21M | 6.79M | 6.76M | 5.92M | 5.01M | 4.69M | 5.39M | 5.32M | 5.29M | 5.83M | 6.37M | 6.16M | 8.12M | 8.13M | 6.64M | 6.69M | 6.39M | 6.43M | 6.91M | 6.78M | 6.72M | 7.19M | 7.45M | 7.44M | 7.82M | 8.56M | 6.18M | 9.77M | 12.75M | 16.26M | 17.40M | 0.75M | 0.88M | 1.28M | 25.27M | 25.98M | 30.65M | 33.19M | 25.85M | | | | 23.18M | | | | 9.14M | 22.17M | 19.29M | 17.07M | | 1.08M | 3.01M | 1.32M |
|
Non-Current Assets
|
| | 249.87M | | 248.96M | 247.87M | 311.01M | 306.08M | 299.71M | 296.18M | 290.40M | 286.57M | 285.38M | 284.26M | 279.06M | 278.40M | 280.59M | 279.00M | 281.20M | 274.67M | 238.95M | 238.34M | 235.32M | 234.84M | 234.02M | 230.60M | 227.51M | 229.98M | 230.93M | 241.90M | 239.83M | 236.66M | 233.76M | 228.74M | 241.38M | 238.85M | 235.71M | 233.04M | 211.24M | 228.90M | 225.40M | 222.16M | 178.22M | 216.36M | 220.81M | 217.16M | 146.38M | 205.16M | 202.54M | 201.02M | 151.04M | 205.59M | 204.99M | 209.48M | 144.93M | 249.41M | 261.10M | 279.17M | 181.24M | 295.07M | 310.08M | 338.40M |
|
Assets
|
| | 375.72M | | 370.15M | 356.63M | 438.05M | 427.22M | 416.52M | 418.11M | 405.33M | 406.57M | 408.70M | 410.70M | 427.87M | 446.95M | 469.52M | 470.38M | 456.95M | 455.37M | 425.42M | 423.27M | 414.69M | 408.01M | 417.80M | 436.33M | 454.02M | 459.37M | 459.40M | 474.35M | 478.86M | 476.56M | 476.17M | 476.12M | 471.39M | 492.49M | 494.70M | 493.57M | 500.50M | 476.04M | 472.34M | 475.16M | 479.35M | 486.14M | 505.51M | 524.40M | 550.36M | 548.04M | 559.87M | 575.04M | 579.58M | 566.54M | 592.94M | 627.56M | 664.80M | 671.02M | 680.01M | 715.66M | 481.73M | 693.84M | 700.60M | 750.06M |
|
Accounts Payables
|
| | 2.56M | | 1.34M | 1.25M | 6.99M | 5.99M | 3.20M | 10.11M | 4.66M | 6.92M | 5.96M | 7.44M | 6.63M | 6.96M | 6.67M | 9.07M | 9.21M | 6.78M | 11.97M | 14.54M | 10.21M | 7.14M | 7.06M | 11.00M | 9.17M | 8.64M | 11.25M | 11.78M | 8.15M | 8.80M | 11.60M | 9.39M | 7.46M | 6.83M | 8.88M | 13.12M | 18.90M | 7.39M | 8.58M | 15.59M | 16.57M | 15.81M | 22.04M | 27.13M | 32.27M | 19.16M | 21.19M | 40.27M | 34.09M | 17.87M | 22.10M | 28.77M | 42.07M | 43.22M | 31.25M | 22.22M | | 21.03M | 17.59M | 33.62M |
|
Payables
|
| | 2.56M | | 1.34M | 1.25M | 6.99M | 5.99M | 3.20M | 10.11M | 4.66M | 6.92M | 5.96M | 7.44M | 6.63M | 6.96M | 6.67M | 9.07M | 9.21M | 6.78M | 11.97M | 14.54M | 10.21M | 7.14M | 7.06M | 11.00M | 9.17M | 8.64M | 11.25M | 11.78M | 8.15M | 8.80M | 11.60M | 9.39M | 7.46M | 6.83M | 8.88M | 13.12M | 18.90M | 7.39M | 8.58M | 15.59M | 16.57M | 15.81M | 22.04M | 27.13M | 32.27M | 19.16M | 21.19M | 40.27M | 34.09M | 17.87M | 22.10M | 28.77M | 42.07M | 43.22M | 31.25M | 22.22M | | 21.03M | 17.59M | 33.62M |
|
Accumulated Expenses
|
| | 0.83M | | | 1.64M | 2.88M | 0.51M | 0.66M | 0.74M | 0.30M | 0.64M | 1.35M | 2.38M | 3.12M | 2.98M | 3.45M | 3.76M | 3.80M | 0.85M | 2.74M | 3.36M | 3.76M | 1.73M | 1.79M | 2.88M | 4.28M | 2.03M | 1.34M | 2.85M | 5.11M | 1.82M | 1.54M | 2.25M | | | | | 7.76M | 7.20M | 7.29M | | 8.75M | | | 14.12M | 13.62M | 15.18M | 16.38M | 12.11M | 15.33M | 13.17M | 20.35M | 14.84M | 19.72M | 15.76M | 17.17M | 15.88M | | 14.39M | 12.25M | 16.54M |
|
Other Accumulated Expenses
|
| | 2.81M | | 6.00M | 4.42M | 5.84M | 4.68M | 4.66M | 5.03M | 9.32M | 5.20M | 5.21M | 3.82M | 12.15M | 9.81M | 12.47M | 19.51M | 10.35M | 6.75M | 8.22M | 9.19M | 9.42M | 6.96M | 8.35M | 10.88M | 13.35M | 14.26M | 7.44M | 11.22M | 13.72M | 10.96M | 10.55M | 10.22M | 9.55M | 8.08M | 8.12M | 6.23M | 7.76M | 7.20M | 7.29M | 6.05M | 0.54M | 9.19M | 11.27M | 0.35M | 0.43M | 0.99M | 2.48M | 1.38M | 1.85M | 1.67M | 2.46M | 1.39M | | | | | | | | 2.87M |
|
Short term Debt
|
| | 1.83M | | 1.72M | 1.74M | 15.22M | 1.73M | 1.77M | 1.84M | 15.62M | 15.60M | 16.85M | 10.37M | 12.23M | 10.12M | 24.00M | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | 5.28M | 5.08M | 4.93M | 5.29M | 5.31M | 5.11M | 4.88M | 4.63M | 5.38M | 5.00M | 4.60M | 4.51M | 4.38M | 4.90M | 5.18M | 5.14M | 5.09M | 5.08M | 4.47M | 3.72M | 3.48M | 5.86M | | 6.68M | 6.77M | 6.86M |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.61M | | 3.66M | 11.49M | | | | 1.75M | | | 1.14M | 3.19M | 2.12M | 4.36M | 0.04M | 0.05M | 0.06M | 0.07M | 0.05M | 0.06M | | | | | | | | | | | | | 0.10M | | 0.07M | | 2.05M | | 0.06M | 0.13M | | | | | | 4.61M | | |
|
Current Deferred Revenue
|
| | 3.98M | | 2.72M | 2.25M | 1.86M | 1.51M | 1.31M | 0.95M | 0.63M | 0.35M | 0.14M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | 1.55M | 4.47M | | 3.38M | 3.40M | 3.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 24.57M | | 24.56M | 24.50M | 37.24M | 29.88M | 26.42M | 32.81M | 31.46M | 33.34M | 34.95M | 31.23M | 32.14M | 31.02M | 46.91M | 50.98M | 19.56M | 13.52M | 20.20M | 23.72M | 19.64M | 14.10M | 15.40M | 21.87M | 22.52M | 22.90M | 18.69M | 23.00M | 21.86M | 19.76M | 22.15M | 19.61M | 17.01M | 20.32M | 22.27M | 24.43M | 31.60M | 19.87M | 21.19M | 26.74M | 30.74M | 29.62M | 38.70M | 46.53M | 50.48M | 38.86M | 41.95M | 57.28M | 54.60M | 36.19M | 47.54M | 48.69M | 66.26M | 62.70M | 51.91M | 43.96M | 89.41M | 42.58M | 37.09M | 57.48M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 2.85M | 2.79M |
|
Non-Current Debt
|
| | 70.97M | | 63.68M | 60.95M | 123.75M | 103.56M | 99.36M | 95.12M | 106.93M | 87.13M | 81.45M | 78.04M | 63.50M | 58.12M | 38.00M | 14.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 2.42M | | | | 0.55M | 0.32M | 0.14M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 25.03M | | 23.63M | 25.48M | 29.33M | 29.36M | 28.39M | 28.77M | 27.93M | 28.50M | 29.42M | 31.02M | 31.47M | 33.93M | 38.70M | 43.95M | 42.99M | 43.51M | 45.34M | 47.22M | 44.50M | 44.86M | 43.88M | 46.42M | 47.84M | 48.91M | 48.41M | 50.98M | 50.43M | 51.40M | 51.11M | 53.16M | 52.33M | 53.29M | 51.91M | 52.36M | 52.60M | 51.78M | 51.38M | 53.54M | 52.40M | 53.01M | 54.02M | 55.38M | 56.77M | 58.57M | 60.66M | 62.27M | 63.01M | 63.76M | 66.99M | 72.56M | 73.68M | 73.93M | 76.55M | 82.11M | 23.74M | 83.25M | 85.22M | 89.28M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.42M | | 1.31M | 0.87M | 4.64M | 4.64M | 4.64M | 5.20M | 7.14M | 7.15M | 7.17M | 4.98M | 19.61M | 19.61M | 19.60M | 19.60M | 42.77M | 42.77M | 35.00M | 34.69M | 38.30M | 38.30M | 38.30M | 37.79M | 41.13M | 40.31M | 40.85M | 34.63M | -21.71M | 19.43M | 13.77M | 0.12M | 4.18M | 4.16M | 4.14M | 3.96M | 12.73M | 3.87M | 3.67M | 4.14M | 20.68M | 4.29M | 4.03M | 4.03M | 3.13M | 3.13M | 3.13M | 3.13M | 1.10M | 1.10M | 1.10M | 1.10M | 1.60M | 1.60M | 1.60M | 5.69M | | 5.27M | 7.86M | 10.15M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | 13.14M | 11.94M | 10.69M | 10.90M | 9.60M | 8.55M | 7.44M | 6.33M | 7.53M | 6.55M | 6.39M | 8.54M | 8.39M | 9.88M | 9.86M | 8.70M | 7.61M | 9.16M | 8.38M | 7.73M | 9.72M | 16.76M | | 22.81M | 14.49M | 12.82M |
|
Other Non-Current Liabilities
|
| | 4.11M | | 3.19M | 3.04M | 2.70M | 2.72M | 2.73M | 2.53M | 2.79M | 2.35M | 1.93M | 2.10M | 1.86M | 1.88M | 1.89M | 1.90M | 1.66M | 1.67M | 0.80M | | 0.99M | 0.99M | 1.16M | 2.23M | 2.10M | 2.24M | 2.26M | 3.34M | 3.37M | 4.04M | 4.00M | 7.95M | 4.93M | 4.93M | 4.67M | 4.31M | 0.28M | 0.14M | 0.14M | 0.28M | 0.27M | 0.28M | 1.95M | 2.58M | 2.79M | 2.92M | 2.96M | 3.00M | 3.03M | 3.16M | 3.14M | 3.07M | 0.97M | 0.59M | 0.60M | 2.65M | | 2.71M | 2.76M | 2.77M |
|
Total Non-Current Liabilities
|
| | 81.19M | | 72.23M | 68.49M | 118.97M | 114.07M | 109.33M | 105.10M | 99.59M | 94.87M | 88.66M | 85.13M | 84.97M | 79.61M | 59.49M | 36.00M | 44.43M | 44.44M | 35.80M | 34.69M | 39.29M | 39.29M | 39.46M | 40.01M | 43.23M | 42.56M | 43.11M | 37.97M | 25.07M | 23.47M | 17.77M | 8.07M | 9.11M | 23.09M | 21.95M | 20.21M | 15.30M | 14.90M | 13.41M | 12.97M | 11.43M | 10.90M | 13.52M | 13.16M | 12.32M | 14.59M | 14.48M | 16.01M | 13.99M | 12.95M | 11.85M | 13.33M | 10.95M | 9.92M | 11.91M | 25.10M | 12.23M | 31.63M | 32.52M | 36.38M |
|
Total Liabilities
|
-279.87M | -281.62M | 79.67M | -275.87M | 96.79M | 92.99M | 156.21M | 143.95M | 135.75M | 137.91M | 131.05M | 81.03M | 123.61M | 116.36M | 117.11M | 110.64M | 106.40M | 86.98M | 63.98M | 57.96M | 55.99M | 58.41M | 0.30M | 53.39M | 54.86M | 61.89M | 0.10M | 65.45M | -56.30M | 60.97M | 0.12M | 1.03M | 39.92M | 27.68M | 50.87M | 0.26M | 44.22M | 44.64M | 55.55M | 34.77M | 34.60M | 39.71M | 72.09M | 40.52M | 52.21M | 59.70M | 131.32M | 53.45M | 56.43M | 73.29M | 68.58M | 49.14M | 59.39M | 62.02M | 77.20M | 72.62M | 63.82M | 69.06M | 101.64M | 74.20M | 69.61M | 93.86M |
|
Total Debt
|
| | 72.81M | | 65.40M | 62.70M | 138.97M | 105.29M | 101.13M | 96.96M | 122.55M | 102.73M | 98.30M | 88.41M | 75.73M | 68.25M | 62.00M | 33.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
279.87M | 281.62M | 296.05M | 275.87M | 273.36M | 263.63M | 281.84M | 283.27M | 280.77M | 280.20M | 274.28M | 325.54M | 285.09M | 294.35M | 310.75M | 336.31M | 363.12M | 383.40M | 392.96M | 397.40M | 369.43M | 364.85M | 355.76M | 354.62M | 362.94M | 374.44M | 388.27M | 393.92M | 515.69M | 413.37M | 431.93M | 433.33M | 436.25M | 448.43M | 445.27M | 449.08M | 450.49M | 448.93M | 453.61M | 441.27M | 437.74M | 435.45M | 437.18M | 445.62M | 453.30M | 464.70M | 487.56M | 494.59M | 503.44M | 501.75M | 510.99M | 517.40M | 533.55M | 565.55M | 587.60M | 598.40M | 616.19M | 646.60M | 380.08M | 619.64M | 630.99M | 656.20M |
|
Shareholder's Equity
|
279.87M | 281.62M | 296.05M | 275.87M | 273.36M | 263.63M | 281.84M | 283.27M | 280.77M | 280.20M | 274.28M | 325.54M | 285.09M | 294.35M | 310.75M | 336.31M | 363.12M | 383.40M | 392.96M | 397.40M | 369.43M | 364.85M | 355.76M | 354.62M | 362.94M | 374.44M | 388.27M | 393.92M | 515.69M | 413.37M | 431.93M | 433.33M | 436.25M | 448.43M | 445.27M | 449.08M | 450.49M | 448.93M | 453.61M | 441.27M | 437.74M | 435.45M | 437.18M | 445.62M | 453.30M | 464.70M | 487.56M | 494.59M | 503.44M | 501.75M | 510.99M | 517.40M | 533.55M | 565.55M | 587.60M | 598.40M | 616.19M | 646.60M | 380.08M | 619.64M | 630.99M | 656.20M |
|
Liabilities and Shareholders Equity
|
| | 375.72M | | 370.15M | 356.63M | 438.05M | 427.22M | 416.52M | 418.11M | 405.33M | 406.57M | 408.70M | 410.70M | 427.87M | 446.95M | 469.52M | 470.38M | 456.95M | 455.37M | 425.42M | 423.27M | 414.69M | 408.01M | 417.80M | 436.33M | 454.02M | 459.37M | 459.40M | 474.35M | 478.86M | 476.56M | 476.17M | 476.12M | 471.39M | 492.49M | 494.70M | 493.57M | 500.50M | 476.04M | 472.34M | 475.16M | 479.35M | 486.14M | 505.51M | 524.40M | 550.36M | 548.04M | 559.87M | 575.04M | 579.58M | 566.54M | 592.94M | 627.56M | 664.80M | 671.02M | 680.01M | 715.66M | 481.73M | 693.84M | 700.60M | 750.06M |
|
Treasury Shares
|
0.19M | 0.41M | 0.51M | 0.22M | 0.39M | 1.45M | 1.52M | 0.03M | 0.03M | 0.03M | 0.28M | 0.03M | 0.05M | 0.12M | 0.14M | | 0.00M | 0.12M | 0.28M | | 0.76M | 1.04M | 3.17M | 0.09M | 0.09M | 0.09M | 23.35M | 0.02M | 0.03M | 0.03M | 29.41M | 0.25M | 0.03M | 0.04M | 0.04M | 0.04M | 28.58M | 28.58M | 0.09M | 0.08M | 19.70M | 19.70M | 0.06M | 0.02M | 0.03M | 30.17M | 0.03M | 30.17M | 0.08M | 0.08M | 0.47M | 0.08M | 0.16M | 0.16M | 0.33M | 0.01M | 0.16M | 0.32M | | 0.01M | 0.14M | 0.16M |
|
Retained Earnings
|
| | 296.05M | | 303.05M | 309.53M | 324.32M | 325.26M | 326.06M | 326.47M | 322.03M | 325.54M | 331.36M | 341.23M | 357.10M | 378.84M | 400.75M | 424.09M | 444.44M | 448.37M | 464.73M | 472.19M | 475.87M | 478.71M | 486.89M | 495.83M | 508.21M | 512.75M | 515.69M | 528.86M | 547.91M | 557.41M | 566.63M | 578.50M | 579.56M | 582.38M | 584.63M | 582.58M | 586.99M | 579.35M | 577.60M | 586.44M | 589.99M | 597.77M | 605.65M | 620.92M | 611.61M | 647.53M | 629.48M | 632.66M | 640.83M | 646.06M | 655.12M | 681.19M | 701.76M | 711.95M | 724.33M | 748.83M | | 768.61M | 775.72M | 566.59M |