|
Cash & Equivalents
|
16.98M | 39.82M | 35.17M | 6.57M | -2.78M | 39.85M | 26.68M | 43.60M | 32.59M | 58.29M | 37.68M | 49.19M | 25.75M | 56.72M | 60.54M | 61.30M | 62.00M | 100.49M | 146.46M | 52.92M | 45.29M | 68.86M | 83.46M | 64.37M | 59.01M | 42.22M | 55.42M | 54.06M | 105.22M | 191.28M | 215.01M | 73.90M | 54.25M | 61.55M | 43.37M | 68.17M | 38.19M | 48.86M | 25.24M | 36.41M | 37.47M | 41.02M | 30.73M | 43.85M | 46.10M | 125.01M | 65.27M | 55.55M | 59.68M | 113.02M | 171.41M | 159.39M | 107.27M | 120.73M | 110.45M | 42.98M | 44.60M | 53.56M | 55.48M | 44.19M | 47.37M | 60.84M | 35.52M | 39.09M | 26.70M | 25.23M | 17.96M | 22.43M |
|
Cash & Current Investments
|
16.98M | 39.82M | 35.17M | 6.57M | -2.78M | 39.85M | 26.68M | 43.60M | 32.59M | 58.29M | 37.68M | 49.19M | 25.75M | 56.72M | 60.54M | 61.30M | 62.00M | 100.49M | 146.46M | 52.92M | 45.29M | 68.86M | 83.46M | 64.37M | 59.01M | 42.22M | 55.42M | 54.06M | 105.22M | 191.28M | 215.01M | 73.90M | 54.25M | 61.55M | 43.37M | 68.17M | 38.19M | 48.86M | 25.24M | 36.41M | 37.47M | 41.02M | 30.73M | 43.85M | 46.10M | 125.01M | 65.27M | 55.55M | 59.68M | 113.02M | 171.41M | 159.39M | 107.27M | 120.73M | 110.45M | 42.98M | 44.60M | 53.56M | 55.48M | 44.19M | 47.37M | 60.84M | 35.52M | 39.09M | 26.70M | 25.23M | 17.96M | 22.43M |
|
Receivables - Net
|
| | | | | | | | | 64.75M | 70.01M | 52.86M | 47.25M | 48.31M | 53.29M | 54.47M | 38.87M | 46.09M | 53.76M | 68.52M | 52.66M | 55.89M | 53.41M | 51.41M | 61.03M | 55.28M | 51.53M | 50.15M | 89.81M | 57.79M | 55.71M | 69.96M | 72.92M | 108.44M | 92.72M | 81.77M | 74.76M | 56.68M | 41.50M | 63.90M | 75.49M | 84.91M | 70.24M | 93.63M | 101.82M | 60.88M | 101.36M | 68.64M | 61.56M | 67.44M | 41.20M | 44.23M | 49.39M | 62.70M | 23.78M | 44.38M | 58.25M | 55.15M | 28.16M | 59.77M | 60.65M | 59.07M | 47.76M | 52.71M | 57.44M | 55.87M | 41.31M | 45.83M |
|
Receivables - Other
|
0.22M | | | | | | | | | | | | | 2.10M | | | | 2.10M | | | | 5.65M | 3.00M | 3.00M | 3.00M | | 1.80M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | 64.75M | 70.01M | 52.86M | 47.25M | 50.41M | 53.29M | 54.47M | 38.87M | 48.19M | 53.76M | 68.52M | 52.66M | 61.54M | 56.41M | 54.41M | 64.03M | 55.28M | 53.34M | 51.95M | 89.81M | 57.79M | 55.71M | 69.96M | 72.92M | 108.44M | 92.72M | 81.77M | 74.76M | 56.68M | 41.50M | 63.90M | 75.49M | 84.91M | 70.24M | 93.63M | 101.82M | 60.88M | 101.36M | 68.64M | 61.56M | 67.44M | 41.20M | 44.23M | 49.39M | 62.70M | 23.78M | 44.38M | 58.25M | 55.15M | 28.16M | 59.77M | 60.65M | 59.07M | 47.76M | 52.71M | 57.44M | 55.87M | 41.31M | 45.83M |
|
Raw Materials
|
| | | | | | | | | | | | | 28.94M | | | 4.14M | 34.80M | 36.54M | 41.93M | 41.24M | 47.11M | 51.84M | 46.17M | 38.59M | 34.27M | 34.15M | 29.51M | 30.57M | 32.80M | 36.73M | 40.76M | 47.01M | 51.18M | 50.34M | 46.37M | 44.04M | 42.08M | 39.58M | 38.45M | 37.11M | 36.18M | 41.73M | 42.82M | 39.24M | 29.62M | 48.32M | 43.53M | 44.93M | 41.74M | 53.29M | 60.45M | 64.70M | 62.19M | 57.56M | 59.52M | 62.55M | 65.46M | 53.84M | 47.98M | 53.54M | 56.28M | 51.17M | 55.87M | 54.95M | 55.12M | 58.16M | 55.41M |
|
Work In Process
|
| | | | | | | | | | | | | 7.89M | | | 34.80M | 7.85M | 7.24M | 7.76M | 8.99M | 7.64M | 6.25M | 6.51M | 9.18M | 7.49M | 7.41M | 8.24M | 8.05M | 9.26M | 9.66M | 10.51M | 10.09M | 9.38M | 8.57M | 8.06M | 6.83M | 7.66M | 6.11M | 7.51M | 7.26M | 7.58M | 5.57M | 5.60M | 5.57M | 6.79M | 5.80M | 7.10M | 8.02M | 7.92M | 6.88M | 7.46M | 7.72M | 5.30M | 6.22M | 5.47M | 6.03M | 6.82M | 5.16M | 7.03M | 7.67M | 8.03M | 7.03M | 8.89M | 7.34M | 6.04M | 4.62M | 6.87M |
|
Finished Goods
|
| | | | | | | | | | | | | 14.02M | | | 21.71M | 16.38M | 15.55M | 21.03M | 31.59M | 26.52M | 36.52M | 39.21M | 40.20M | 28.24M | 42.47M | 54.74M | 27.56M | 26.57M | 31.74M | 51.74M | 60.67M | 61.08M | 90.31M | 111.43M | 98.19M | 91.48M | 107.92M | 115.02M | 115.68M | 108.25M | 134.87M | 138.09M | 142.45M | 60.40M | 82.62M | 21.89M | 23.73M | 21.53M | 28.42M | 41.60M | 50.24M | 58.46M | 106.61M | 119.90M | 112.60M | 93.70M | 99.08M | 95.65M | 80.24M | 83.34M | 118.97M | 119.22M | 123.67M | 115.69M | 127.79M | 111.29M |
|
Inventory
|
1.05M | 41.73M | | 0.22M | -1.96M | 50.73M | | 58.17M | -5.47M | 51.72M | 57.57M | 59.28M | 60.16M | 55.30M | | | 69.21M | 63.00M | 63.23M | 76.26M | 86.81M | 86.74M | 101.32M | 99.24M | 97.02M | 76.89M | 90.09M | 100.90M | 75.54M | 77.79M | 87.65M | 116.50M | 128.10M | 131.68M | 161.07M | 178.95M | 162.30M | 153.35M | 166.89M | 175.22M | 173.51M | 163.77M | 195.45M | 201.21M | 201.54M | 103.74M | 149.57M | 78.89M | 84.45M | 78.48M | 97.14M | 120.28M | 134.27M | 136.66M | 182.50M | 196.47M | 193.43M | 177.12M | 170.75M | 163.29M | 153.53M | 160.50M | 189.81M | 196.03M | 198.94M | 189.84M | 203.10M | 183.14M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 14.12M | 14.07M | 14.07M | 14.33M | 12.76M | 12.76M | 12.76M | 12.76M | 12.08M | 12.08M | 12.08M | 12.08M | 17.09M | 16.88M | 16.92M | 15.88M | 16.37M | 16.37M | 16.37M | 16.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.13M | 3.09M | | -1.03M | -0.50M | 4.09M | | -3.52M | -2.15M | 10.21M | 11.05M | 11.32M | 8.27M | 4.14M | 9.41M | 6.18M | 5.69M | 4.82M | 7.07M | 6.66M | 6.69M | 5.96M | 8.20M | 8.74M | 8.16M | 6.31M | 9.81M | 6.89M | 5.98M | 4.31M | 6.12M | 7.36M | 6.74M | 6.12M | 8.36M | 7.63M | 7.02M | 6.89M | 9.25M | 8.24M | 7.60M | 6.53M | 9.35M | 8.90M | 9.57M | 7.56M | 11.02M | 7.60M | 8.57M | 8.41M | 8.50M | 8.32M | 7.52M | 5.57M | 8.89M | 8.06M | 5.95M | 4.92M | 8.74M | 9.87M | 9.02M | 4.97M | 9.04M | 10.11M | 7.99M | 6.26M | 9.04M | 9.65M |
|
Current Assets
|
189.12M | 210.23M | | 333.63M | 323.35M | 349.34M | 343.10M | 314.70M | 249.34M | 203.61M | 194.51M | 192.65M | 161.54M | 190.71M | 199.88M | 209.96M | 194.33M | 229.57M | 287.18M | 225.63M | 212.19M | 239.17M | 263.26M | 244.92M | 242.94M | 197.08M | 223.23M | 234.86M | 293.00M | 333.23M | 365.79M | 273.71M | 262.58M | 318.44M | 317.75M | 347.80M | 291.42M | 270.36M | 243.92M | 284.88M | 297.41M | 298.68M | 307.91M | 353.06M | 363.78M | 393.45M | 327.87M | 215.39M | 223.54M | 268.25M | 318.25M | 333.93M | 300.68M | 327.60M | 326.38M | 302.88M | 309.89M | 291.92M | 264.15M | 281.84M | 276.18M | 287.33M | 285.31M | 306.07M | 298.70M | 277.26M | 275.51M | 268.52M |
|
Buildings
|
| | | | | | | | | | | | | 7.45M | | | | 10.79M | | | | 12.19M | | | | 19.95M | | | | 23.39M | | | | 28.11M | | | | 29.91M | | | | 34.58M | | | | 34.13M | | | | 36.52M | | | | 38.55M | | | | 40.13M | | | | 154.51M | | | | 154.40M | | |
|
Construction in Progress
|
| | | | | | | | | | | | | 1.40M | | | | 14.30M | | | | 15.88M | | | | 4.92M | | | | 5.09M | | | | 6.54M | | | | 29.11M | | | | 8.55M | | | | 6.73M | | | | 7.55M | | | | 12.35M | | | | 101.58M | | | | 15.48M | | | | 12.39M | | |
|
Land & Improvements
|
| | | | | | | | | | | | | 1.36M | | | | 1.44M | | | | 2.15M | | | | 3.21M | | | | 3.23M | | | | 3.57M | | | | 3.85M | | | | 3.79M | | | | 3.79M | | | | 2.82M | | | | 2.82M | | | | 2.94M | | | | 3.11M | | | | 3.56M | | |
|
Property, Plant & Equipment (Net)
|
48.42M | 51.13M | | 54.36M | 55.71M | 58.72M | | 57.46M | 56.25M | 62.39M | 63.47M | 64.93M | 62.25M | 60.53M | 63.19M | 68.95M | 77.81M | 86.38M | 93.88M | 103.09M | 108.74M | 120.44M | 133.59M | 134.03M | 135.48M | 133.84M | 134.18M | 138.40M | 136.20M | 135.41M | 145.25M | 151.50M | 151.65M | 149.69M | 145.92M | 143.77M | 153.58M | 159.12M | 172.79M | 179.64M | 185.60M | 183.27M | 174.35M | 170.35M | 164.34M | 147.74M | 156.78M | 147.91M | 145.40M | 141.61M | 139.63M | 136.93M | 134.54M | 135.59M | 160.79M | 169.26M | 186.19M | 210.33M | 234.59M | 253.25M | 256.83M | 252.63M | 248.76M | 244.45M | 243.43M | 242.65M | 239.41M | 242.08M |
|
Goodwill
|
| | | 80.55M | 80.51M | 83.86M | | 45.27M | | | | | | | | | | | | | | | 14.01M | 14.11M | 76.07M | 75.43M | 76.06M | 76.06M | 76.16M | 76.36M | 76.36M | 157.25M | 168.83M | 169.02M | 169.10M | 191.10M | 191.16M | 191.29M | 191.20M | 191.82M | 182.10M | 182.27M | 182.27M | 182.27M | 182.27M | 19.02M | 83.61M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M | 19.02M |
|
Intangibles
|
6.08M | 5.94M | | 17.27M | 16.21M | 16.22M | | 14.81M | 8.86M | 8.69M | 8.44M | 8.24M | 8.04M | 4.53M | 4.37M | 4.22M | 4.08M | 3.96M | 3.76M | 3.63M | 3.51M | 6.73M | 4.26M | 3.89M | 76.05M | 81.72M | 80.64M | 80.72M | 80.75M | 81.50M | 81.63M | 166.01M | 179.86M | 179.99M | 180.08M | 172.14M | 172.27M | 172.44M | 172.62M | 172.63M | 173.37M | 173.54M | 173.66M | 173.88M | 174.65M | 4.38M | 175.20M | 4.46M | 4.44M | 4.42M | 4.36M | 4.32M | 4.26M | 3.61M | 3.61M | 3.69M | 3.59M | 3.59M | 3.53M | 2.82M | 2.67M | 2.60M | 2.53M | 2.52M | 2.47M | 2.41M | 2.37M | 2.28M |
|
Goodwill & Intangibles
|
6.08M | 5.94M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 8.86M | 0.01M | 8.44M | 8.24M | 8.04M | 4.53M | 4.37M | 4.22M | 4.08M | 3.96M | 3.76M | 3.63M | 3.51M | 6.73M | 18.27M | 18.00M | 152.12M | 157.14M | 156.69M | 156.78M | 156.92M | 157.86M | 157.99M | 323.26M | 348.69M | 349.00M | 349.18M | 363.24M | 363.43M | 363.73M | 363.83M | 364.45M | 355.47M | 355.81M | 355.93M | 356.14M | 356.92M | 23.40M | 258.81M | 23.48M | 23.46M | 23.44M | 23.38M | 23.35M | 23.28M | 22.63M | 22.64M | 22.71M | 22.62M | 22.61M | 22.56M | 21.85M | 21.69M | 21.62M | 21.55M | 21.55M | 21.49M | 21.43M | 21.39M | 21.30M |
|
Long-Term Deferred Tax
|
| 0.01M | | | | | | | | | | | | 8.22M | | | | 4.21M | | | | 5.68M | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | | | | | | | 1.22M | 1.22M | 1.22M | 1.22M | 8.09M | 8.09M | 8.09M | 8.09M | 7.23M | 7.25M | 7.25M | 7.31M | 10.26M | 10.26M | 9.58M |
|
Other Non-Current Assets
|
-0.05M | 6.63M | | -0.14M | -0.13M | 5.70M | | 0.06M | -0.97M | 6.80M | 6.56M | 5.84M | 5.95M | 5.90M | 5.50M | 5.47M | 5.33M | 7.08M | 14.05M | 10.12M | 21.66M | 18.47M | 20.64M | 19.04M | 16.68M | 10.81M | 10.09M | 6.70M | 6.65M | 11.59M | 6.94M | 6.64M | 9.62M | 9.58M | 9.67M | 10.17M | 11.07M | 11.52M | 11.48M | 11.33M | 10.52M | 10.73M | 20.81M | 20.56M | 19.41M | 148.49M | 17.67M | 14.31M | 13.46M | 13.08M | 11.40M | 10.97M | 10.81M | 10.44M | 10.23M | 9.91M | 9.28M | 8.35M | 8.27M | 7.95M | 7.78M | 8.61M | 8.39M | 8.13M | 7.92M | 8.01M | 8.06M | 7.09M |
|
Non-Current Assets
|
-189.12M | -210.23M | | -333.63M | -323.35M | -349.34M | -343.10M | -314.70M | -249.34M | 77.89M | 78.47M | 79.01M | 76.25M | 70.96M | 73.06M | 78.65M | 87.22M | -229.57M | 111.69M | 116.85M | 133.91M | -239.17M | 172.49M | 171.07M | 304.28M | 293.85M | 290.87M | 288.96M | 284.03M | 286.27M | 288.89M | 454.54M | 477.14M | 469.60M | 460.37M | 468.46M | 474.00M | 474.70M | 482.93M | 484.75M | 475.43M | 468.11M | 464.54M | 455.74M | 444.36M | 336.06M | 330.30M | 185.70M | 182.31M | 178.13M | 174.41M | 171.24M | 168.63M | 169.88M | 194.88M | 203.11M | 219.31M | 249.37M | 273.51M | 291.13M | 294.39M | 290.10M | 285.95M | 281.38M | 280.16M | 282.35M | 279.12M | 280.06M |
|
Assets
|
| | | | | | | | | 281.50M | 272.97M | 271.66M | 237.79M | 261.67M | 272.94M | 288.61M | 281.54M | | 398.87M | 342.48M | 346.10M | | 435.75M | 415.99M | 547.22M | 490.93M | 514.10M | 523.82M | 577.03M | 619.50M | 654.68M | 728.26M | 739.72M | 788.04M | 778.12M | 816.26M | 765.42M | 745.06M | 726.85M | 769.63M | 772.84M | 766.79M | 772.46M | 808.80M | 808.15M | 729.51M | 658.17M | 401.08M | 405.85M | 446.39M | 492.67M | 505.18M | 469.31M | 497.48M | 521.26M | 506.00M | 529.19M | 541.29M | 537.66M | 572.97M | 570.57M | 577.43M | 571.27M | 587.44M | 578.86M | 559.61M | 554.63M | 548.58M |
|
Accounts Payables
|
| | | | | | | | | 40.12M | 32.98M | 31.98M | 26.40M | 28.62M | 25.32M | 24.65M | 24.38M | 31.22M | 33.53M | 45.82M | 45.38M | 37.69M | 35.87M | 23.85M | 20.87M | 32.36M | 34.95M | 31.34M | 35.29M | 45.51M | 46.75M | 52.77M | 55.58M | 53.45M | 40.04M | 45.52M | 35.27M | 33.62M | 31.62M | 38.42M | 33.90M | 35.58M | 29.55M | 36.10M | 31.84M | 31.48M | 53.83M | 60.98M | 49.17M | 57.34M | 54.58M | 49.07M | 36.06M | 30.04M | 53.87M | 45.18M | 37.76M | 36.80M | 36.34M | 44.54M | 36.14M | 41.83M | 29.45M | 31.63M | 25.18M | 26.89M | 21.23M | 23.48M |
|
Notes Payables
|
3.36M | 2.38M | | 3.59M | 0.54M | | | 0.69M | 30.27M | 30.00M | 31.11M | 30.54M | | | 1.27M | 0.79M | | | 1.27M | 0.79M | 0.32M | | | | | | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 81.30M | 81.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 79.80M | 75.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.36M | 2.38M | | 3.59M | 0.54M | | | 0.69M | 30.27M | 70.12M | 64.09M | 62.52M | 26.40M | 28.62M | 26.59M | 25.44M | 24.38M | 31.22M | 34.80M | 46.61M | 45.70M | 37.69M | 35.87M | 23.85M | 20.87M | 32.36M | 41.25M | 37.64M | 41.59M | 51.81M | 53.05M | 59.07M | 61.88M | 59.75M | 121.34M | 126.82M | 41.58M | 39.92M | 37.92M | 44.73M | 40.20M | 41.88M | 109.35M | 111.10M | 31.84M | 31.48M | 53.83M | 60.98M | 49.17M | 57.34M | 54.58M | 49.07M | 36.06M | 30.04M | 53.87M | 45.18M | 37.76M | 36.80M | 36.34M | 44.54M | 36.14M | 41.83M | 29.45M | 31.63M | 25.18M | 26.89M | 21.23M | 23.48M |
|
Accumulated Expenses
|
-1.01M | 17.61M | | -9.64M | -10.79M | 42.08M | | 21.34M | 0.99M | 4.08M | 5.33M | 6.05M | 5.11M | 8.04M | 10.21M | 5.05M | 7.13M | 16.03M | 12.44M | 5.59M | 12.01M | 17.11M | 14.96M | 15.11M | 16.82M | 24.30M | 16.21M | 20.71M | 20.72M | 28.45M | 30.25M | 33.63M | 35.41M | 51.69M | 44.88M | 37.31M | 35.73M | 41.63M | 37.52M | 33.89M | 37.52M | 39.32M | 35.75M | 42.55M | 43.13M | 57.68M | 49.99M | 41.25M | 37.80M | 33.14M | 33.55M | 31.96M | 26.86M | 23.48M | 24.63M | 23.84M | 19.48M | 20.15M | 20.12M | 23.20M | 24.33M | 24.49M | 27.89M | 29.98M | 26.74M | 24.68M | 18.10M | 18.66M |
|
Other Accumulated Expenses
|
0.31M | 2.21M | | -0.13M | -0.58M | 2.53M | | 3.23M | 0.45M | 25.36M | 20.14M | 21.88M | 20.09M | 20.68M | 17.86M | 20.31M | 13.68M | 5.35M | 16.56M | 15.66M | 5.36M | 6.25M | 4.34M | 4.37M | 4.87M | 5.64M | 3.29M | 4.60M | 7.70M | 5.93M | | | | 8.14M | 6.55M | | | 4.08M | 4.58M | | | 6.08M | | 6.65M | 6.44M | 21.26M | 9.40M | 13.22M | 10.76M | 12.21M | 10.72M | 10.87M | 8.04M | 7.01M | 6.72M | 7.35M | 3.55M | 4.60M | 2.84M | 5.25M | 5.48M | 5.84M | 6.46M | 6.74M | 6.27M | 6.97M | 3.93M | 3.88M |
|
Current Leases
|
| 9.00M | | | | 7.91M | | | | 2.24M | | | | 0.42M | 0.42M | 0.43M | 0.44M | 0.44M | 0.45M | 0.46M | 0.46M | 0.47M | | | | 0.50M | | | | 1.46M | | | | 1.02M | 0.60M | | | 0.43M | 0.29M | | | | | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
1.02M | 2.79M | | | | | | | | | | | | 0.29M | 8.15M | | | | | 1.05M | | | 4.12M | | | 4.22M | 4.89M | | 1.41M | 5.96M | 12.99M | 0.22M | 2.35M | 0.73M | 0.21M | 0.23M | 0.16M | 0.51M | 0.86M | 0.84M | 0.40M | 0.17M | 0.25M | 0.27M | 0.27M | 5.50M | 18.91M | 0.34M | 0.34M | 1.16M | 22.24M | 1.72M | 0.36M | 2.67M | 1.83M | 0.16M | 0.17M | 1.83M | 2.58M | 0.19M | 0.19M | | | | | | | |
|
Current Deferred Revenue
|
0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | | 5.50M | 7.10M | 14.74M | 8.01M | 6.58M | 5.05M | 2.91M | 2.36M | 0.68M | 0.18M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
53.14M | 67.37M | | 69.08M | 60.20M | 96.95M | | 74.90M | 92.73M | 122.29M | 112.32M | 108.34M | 69.17M | 83.34M | 81.48M | 70.70M | 68.05M | 82.59M | 83.89M | 92.64M | 88.22M | 92.54M | 85.56M | 59.02M | 59.20M | 81.01M | 89.08M | 86.24M | 100.89M | 122.59M | 126.47M | 120.77M | 134.54M | 151.25M | 195.07M | 181.77M | 93.25M | 100.68M | 93.87M | 99.03M | 101.30M | 111.28M | 164.45M | 170.22M | 95.33M | 129.97M | 145.30M | 125.14M | 116.37M | 125.66M | 138.82M | 103.74M | 93.04M | 88.95M | 115.05M | 93.56M | 85.35M | 87.21M | 85.80M | 90.89M | 86.14M | 94.38M | 80.49M | 77.18M | 63.98M | 66.64M | 52.91M | 53.89M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.14M | 34.21M | 38.67M | 45.58M | 45.40M | 40.71M | 40.39M | 40.20M | 39.87M | 39.61M | 39.34M | 39.06M | 38.79M | 38.51M | 38.23M | 37.93M | 37.63M | 37.32M | 37.01M | 36.69M | 36.96M | 36.59M | 36.21M | 35.81M | 35.40M | 34.99M | 34.58M | 34.14M | 33.70M | 33.26M | 32.81M |
|
Non-Current Debt
|
-62.81M | 83.61M | | -17.12M | -22.74M | 80.00M | | -0.68M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 43.56M | 43.56M | 43.56M | 43.56M | 100.00M | 100.00M | 100.00M | 100.00M | 175.00M | 175.00M | 275.00M | 170.93M | 170.75M | | 167.92M | 166.56M | 165.21M | 188.32M | 161.99M | 210.66M | 159.32M | 207.99M | 231.66M | 180.30M | 153.84M | 177.37M | 175.90M | 149.43M | 99.47M | 127.80M | 199.03M | 159.17M | 24.31M | | | | | | | | | | | 24.79M | 24.81M | 64.84M | 64.86M | 39.88M | 69.90M | 98.99M | 109.05M | 79.10M | 94.15M | 88.99M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.37M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-22.45M | 12.51M | | 5.24M | 3.95M | 11.54M | | 1.88M | 13.79M | 7.71M | 5.31M | 5.31M | 5.32M | 4.54M | 4.54M | 4.54M | 4.54M | 7.86M | 7.86M | 7.86M | 7.86M | 11.42M | 11.20M | 11.24M | 32.70M | 33.91M | 33.45M | 33.34M | 33.31M | 12.16M | 12.01M | 32.95M | 21.21M | 25.62M | 25.58M | 21.33M | 10.95M | 12.89M | 11.35M | 11.34M | 11.12M | 9.78M | 9.68M | 9.64M | 9.60M | 0.46M | | 0.46M | 0.77M | 0.90M | 0.90M | 0.90M | 0.90M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.93M | | | | 37.76M | | | | 35.98M | | | | 34.02M | | |
|
Other Non-Current Liabilities
|
1.27M | 8.63M | | 8.38M | 7.32M | 8.56M | | 0.76M | 9.41M | 8.76M | 8.96M | 12.15M | 12.33M | 10.95M | 11.22M | 10.98M | 10.78M | 11.68M | 12.53M | 11.00M | 11.10M | 10.72M | 11.03M | 11.02M | 10.74M | 10.71M | 10.82M | 9.62M | 10.40M | 10.37M | 10.64M | 9.72M | 9.69M | 7.35M | 7.50M | 7.74M | 18.60M | 6.89M | 6.91M | 6.99M | 6.96M | 6.45M | 15.09M | 14.19M | 13.48M | 10.63M | 11.88M | 9.26M | 11.94M | 14.66M | 14.38M | 14.00M | 11.12M | 10.38M | 9.44M | 8.78M | 8.02M | 7.71M | 7.74M | 7.53M | 7.32M | 7.85M | 7.90M | 7.62M | 7.62M | 7.72M | 9.94M | 9.70M |
|
Total Non-Current Liabilities
|
-1.27M | -8.63M | | 9.08M | -7.32M | 9.87M | | -0.76M | -9.41M | 180.00M | 167.62M | 163.65M | 124.49M | 137.88M | 129.57M | 118.80M | 116.14M | 134.01M | 191.76M | 200.50M | 196.08M | 203.96M | 271.77M | 245.26M | 366.90M | 285.85M | 293.28M | 288.87M | 302.12M | 301.32M | 303.68M | 342.04M | 317.74M | 387.52M | 379.98M | 411.09M | 335.85M | 316.02M | 293.26M | 326.40M | 333.90M | 315.89M | 314.31M | 348.05M | 344.17M | 331.77M | 209.22M | 164.94M | 156.21M | 165.34M | 178.23M | 142.87M | 131.88M | 126.58M | 152.38M | 130.57M | 146.80M | 148.96M | 147.21M | 191.94M | 186.81M | 169.66M | 185.39M | 210.75M | 207.17M | 179.44M | 180.31M | 175.69M |
|
Total Liabilities
|
| | | 17.46M | | 18.42M | | | | 188.76M | 176.58M | 175.79M | 136.82M | 148.83M | 140.79M | 129.78M | 126.93M | 145.69M | 204.28M | 211.50M | 207.18M | 214.68M | 282.80M | 256.28M | 377.64M | 296.56M | 304.10M | 298.49M | 312.52M | 311.69M | 314.32M | 351.76M | 327.43M | 394.87M | 387.48M | 418.83M | 354.45M | 322.91M | 300.17M | 333.39M | 340.85M | 322.35M | 329.40M | 362.25M | 357.65M | 342.40M | 221.10M | 174.21M | 168.14M | 180.00M | 192.61M | 156.87M | 143.00M | 136.96M | 161.81M | 139.35M | 154.82M | 156.67M | 154.95M | 199.47M | 194.13M | 177.51M | 193.28M | 218.38M | 214.79M | 187.16M | 190.25M | 185.39M |
|
Total Debt
|
-62.81M | 83.61M | | -17.12M | -22.74M | 80.00M | | -0.68M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 43.56M | 43.56M | 43.56M | 43.56M | 100.00M | 100.00M | 100.00M | 100.00M | 175.00M | 175.00M | 275.00M | 170.93M | 170.75M | | 167.92M | 166.56M | 165.21M | 188.32M | 161.99M | 210.66M | 159.32M | 207.99M | 231.66M | 180.30M | 153.84M | 177.37M | 175.90M | 149.43M | 99.47M | 127.80M | 199.03M | 159.17M | 24.31M | | | | | | | | | | | 24.79M | 24.81M | 64.84M | 64.86M | 39.88M | 69.90M | 98.99M | 109.05M | 79.10M | 94.15M | 88.99M |
|
Common Equity
|
41.02M | 48.27M | | 151.42M | 155.06M | 158.23M | | 146.03M | 93.21M | 92.73M | 96.39M | 95.87M | 100.97M | 112.84M | 132.14M | 158.83M | 154.61M | 181.30M | 194.59M | 130.98M | 138.92M | 166.82M | 152.96M | 159.71M | 169.58M | 194.37M | 210.00M | 225.33M | 264.51M | 307.82M | 340.36M | 376.50M | 412.30M | 393.16M | 390.64M | 397.43M | 410.97M | 422.15M | 426.68M | 436.24M | 431.99M | 444.44M | 443.06M | 446.55M | 450.50M | 387.12M | 437.06M | 226.88M | 237.71M | 266.38M | 300.06M | 348.31M | 326.31M | 360.51M | 359.45M | 366.64M | 374.37M | 384.62M | 382.71M | 373.50M | 376.43M | 399.91M | 377.99M | 369.06M | 364.07M | 372.45M | 364.38M | 363.20M |
|
Shareholder's Equity
|
189.12M | 48.27M | 164.31M | 333.63M | 323.35M | 158.23M | 343.10M | 314.70M | 249.34M | 92.73M | 96.39M | 95.87M | 100.97M | 112.84M | 132.14M | 158.83M | 154.61M | 181.30M | 194.59M | 130.98M | 138.92M | 166.82M | 152.96M | 159.71M | 169.58M | 194.37M | 210.00M | 225.33M | 264.51M | 307.82M | 340.36M | 376.50M | 412.30M | 393.16M | 390.64M | 397.43M | 410.97M | 422.15M | 426.68M | 436.24M | 431.99M | 444.44M | 443.06M | 446.55M | 450.50M | 387.12M | 437.06M | 226.88M | 237.71M | 266.38M | 300.06M | 348.31M | 326.31M | 360.51M | 359.45M | 366.64M | 374.37M | 384.62M | 382.71M | 373.50M | 376.43M | 399.91M | 377.99M | 369.06M | 364.07M | 372.45M | 364.38M | 363.20M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | 281.50M | 272.97M | 271.66M | 237.79M | 261.67M | 272.94M | 288.61M | 281.54M | | 398.87M | 342.48M | 346.10M | | 435.75M | 415.99M | 547.22M | 490.93M | 514.10M | 523.82M | 577.03M | 619.50M | 654.68M | 728.26M | 739.72M | 788.04M | 778.12M | 816.26M | 765.42M | 745.06M | 726.85M | 769.63M | 772.84M | 766.79M | 772.46M | 808.80M | 808.15M | 729.51M | 658.17M | 401.08M | 405.85M | 446.39M | 492.67M | 505.18M | 469.31M | 497.48M | 521.26M | 506.00M | 529.19M | 541.29M | 537.66M | 572.97M | 570.57M | 577.43M | 571.27M | 587.44M | 578.86M | 559.61M | 554.63M | 548.58M |
|
Treasury Shares
|
-6.40M | -6.40M | | -6.40M | -6.40M | -6.40M | | -6.40M | -6.40M | | 0.22M | 0.13M | 0.12M | 0.38M | 0.37M | 0.42M | 0.45M | 3.30M | 1.18M | 1.04M | 0.98M | 13.46M | 1.06M | 0.92M | 1.10M | 15.56M | 1.10M | 1.08M | 1.03M | 15.56M | 1.12M | 1.18M | 1.17M | 18.17M | 1.27M | 1.26M | 1.15M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 18.17M | 998.96M | 24.29M | 26.25M | 26.25M | 29.04M | 29.04M | 29.04M | 29.04M | 29.04M | 29.04M | 1.03M | 29.69M | 29.76M | 29.83M | 30.70M | 31.46M | 1.53M | 31.68M | 31.68M | 31.68M |
|
Retained Earnings
|
| | | | | -1.69M | | -32.77M | -85.60M | -86.38M | -83.67M | -85.26M | -80.82M | -70.28M | -52.49M | -31.31M | -16.73M | 8.43M | 34.91M | 51.90M | 72.68M | 97.74M | 112.30M | 117.34M | 125.46M | 147.35M | 161.76M | 174.23M | 205.66M | 241.31M | 273.93M | 309.02M | 341.47M | 369.16M | 367.00M | 370.23M | 381.63M | 389.15M | 392.18M | 398.85M | 393.12M | 402.95M | 400.84M | 402.13M | 407.86M | 341.72M | 390.10M | 179.19M | 238.72M | 325.18M | 398.22M | 445.31M | 472.15M | 504.64M | 503.38M | 508.45M | 514.94M | 523.18M | 520.77M | 517.68M | 520.05M | 542.41M | 532.65M | 531.00M | 526.90M | 532.62M | 523.42M | 519.46M |