|
Cash & Equivalents
|
42.66M | 55.70M | 11.36M | 52.50M | 42.69M | 26.27M | 33.19M | 19.14M | 27.49M | 19.82M | 24.68M | 35.82M | 10.89M | 12.59M | 15.25M | 15.90M | 8.76M | 10.31M | 30.37M | 13.16M | 15.91M | 15.79M | 17.90M | 14.75M | 10.01M | 9.95M | 19.42M | 15.29M | 16.65M | 20.92M | 28.49M | 30.23M | 35.42M | 42.39M | 48.62M | 40.58M | 44.89M | 42.20M | -2.54M | 27.90M | 22.23M | 34.12M | 1.12M | 33.39M | 75.27M | 78.09M | 83.32M | 75.60M | 78.25M | 49.56M | 47.62M | 52.97M | 53.29M | 47.20M | 50.78M | 49.71M | 46.96M | 51.52M | 35.98M | 27.66M | 26.80M | 13.70M | 18.67M | 16.25M | 22.66M | 20.55M | 30.19M |
|
Short-term Investments
|
6.48M | | 1.02M | | | | | | 0.92M | | | | 2.08M | 1.70M | 2.66M | 1.85M | 2.63M | 5.39M | 6.38M | 2.15M | 2.37M | 1.99M | 1.81M | 1.67M | 1.74M | 1.04M | | | 2.04M | | | | 2.99M | | | | 3.70M | 2.70M | 0.21M | 3.46M | 4.19M | 4.83M | 1.47M | 3.33M | 2.35M | 5.20M | 4.95M | 3.33M | 3.34M | 3.60M | 3.99M | 5.17M | 6.91M | 4.51M | 2.87M | 5.62M | 3.86M | 2.58M | 4.61M | 3.46M | 2.63M | 3.58M | 3.27M | 3.85M | 2.77M | 1.77M | 1.09M |
|
Cash & Current Investments
|
49.14M | 55.70M | 12.38M | 52.50M | 42.69M | 26.27M | 33.19M | 19.14M | 28.41M | 19.82M | 24.68M | 35.82M | 12.96M | 14.29M | 17.91M | 17.75M | 11.39M | 15.70M | 36.75M | 15.31M | 18.28M | 17.78M | 19.71M | 16.42M | 11.76M | 10.99M | 19.42M | 15.29M | 18.68M | 20.92M | 28.49M | 30.23M | 38.42M | 42.39M | 48.62M | 40.58M | 48.59M | 44.89M | -2.33M | 31.35M | 26.41M | 38.95M | 2.59M | 36.72M | 77.62M | 83.29M | 88.27M | 78.92M | 81.59M | 53.16M | 51.61M | 58.14M | 60.20M | 51.71M | 53.66M | 55.33M | 50.82M | 54.10M | 40.59M | 31.12M | 29.44M | 17.28M | 21.94M | 20.10M | 25.44M | 22.33M | 31.28M |
|
Receivables - Net
|
77.81M | | -7.91M | | 91.24M | 95.40M | | | 100.89M | 95.78M | 84.20M | 100.71M | 99.24M | 95.55M | 88.62M | 98.64M | 98.39M | 90.10M | -14.51M | 98.80M | 93.92M | 94.39M | 78.11M | 90.07M | 83.86M | 84.96M | 78.15M | 82.45M | 83.42M | 82.91M | 79.06M | 87.25M | 83.29M | 82.45M | 80.85M | 87.43M | 87.63M | 88.85M | -20.01M | 91.70M | 88.88M | 85.69M | 25.53M | 86.38M | 53.73M | 77.23M | 83.12M | 96.99M | 94.84M | 103.03M | 92.17M | 109.53M | 106.56M | 90.75M | 64.98M | 87.97M | 83.72M | | 69.58M | 78.93M | 80.05M | | | | 76.59M | 77.47M | |
|
Receivables - Other
|
| | 2.35M | | | | | | 0.66M | | | | 0.36M | 0.55M | 0.77M | 0.72M | 0.73M | 0.72M | -1.45M | 0.44M | 0.29M | 0.46M | 0.29M | 0.30M | 0.23M | 0.30M | 0.30M | 0.47M | 0.69M | 1.26M | 0.97M | 0.89M | 1.32M | 0.94M | 1.03M | 0.87M | 1.26M | 1.15M | 2.94M | 0.73M | 7.79M | 6.97M | 1.02M | 2.91M | 5.14M | 12.29M | 16.82M | 16.69M | 16.14M | 19.03M | 10.61M | 9.03M | 1.11M | 1.16M | 1.25M | 0.98M | 0.72M | 0.75M | 0.77M | 0.89M | 1.25M | 1.03M | 1.15M | 1.33M | 0.82M | 1.21M | 1.22M |
|
Receivables
|
77.81M | | -5.55M | | 91.24M | 95.40M | | | 101.55M | 95.78M | 84.20M | 100.71M | 99.60M | 96.09M | 89.39M | 99.37M | 99.12M | 90.82M | -15.96M | 99.23M | 94.22M | 94.85M | 78.40M | 90.38M | 84.10M | 85.26M | 78.45M | 82.92M | 84.11M | 84.17M | 80.03M | 88.14M | 84.61M | 83.39M | 81.88M | 88.30M | 88.90M | 90.00M | -17.06M | 92.43M | 96.68M | 92.67M | 26.55M | 89.29M | 58.87M | 89.52M | 99.95M | 113.68M | 110.98M | 122.06M | 102.78M | 118.56M | 107.68M | 91.91M | 66.23M | 88.95M | 84.45M | 0.75M | 70.35M | 79.82M | 81.30M | 1.03M | 1.15M | 1.33M | 77.41M | 78.68M | 1.22M |
|
Raw Materials
|
| | | | | | | | 43.73M | | | | 35.07M | | | | 31.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.99M | 65.61M | 58.79M | 50.68M | 59.98M | 54.54M | 58.45M | 57.23M | 49.39M | 57.70M | 50.58M | 54.86M | 48.75M | 52.39M | 40.48M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | 9.70M | 6.88M | 8.86M | 6.63M | 7.95M | 7.08M | 8.80M | 8.99M | 8.70M | 7.51M | 7.77M | 5.25M | 5.09M | 3.81M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.48M | 81.50M | 73.92M | 75.64M | 78.03M | 68.67M | 65.65M | 60.95M | 64.45M | 70.12M | 66.44M | 59.95M | 61.12M | 58.13M | 50.92M |
|
Inventory
|
89.67M | | -26.20M | | 111.01M | 120.41M | | 136.72M | 139.80M | 135.98M | 114.18M | 112.42M | 114.73M | 118.96M | 109.11M | 110.46M | 111.70M | 115.69M | 106.47M | 112.03M | 114.71M | 115.10M | 116.78M | 106.46M | 112.32M | 113.44M | 109.89M | 107.11M | 104.92M | 111.59M | 111.44M | 111.33M | 113.37M | 120.67M | 118.57M | 123.46M | 127.91M | 133.39M | 117.59M | 133.53M | 136.17M | 131.63M | 112.38M | 127.41M | 113.93M | 109.65M | 115.69M | 124.63M | 143.63M | 153.07M | 153.68M | 166.34M | 176.78M | 168.77M | 151.39M | 147.16M | 156.44M | 142.86M | 143.04M | 138.95M | 134.99M | 148.72M | 136.50M | 134.74M | 126.89M | 128.11M | 107.49M |
|
Current Deferred Tax Assets
|
| | | | | | | | 5.71M | 4.39M | 3.94M | 4.06M | 7.81M | 6.48M | 4.75M | 3.30M | 1.72M | 2.00M | | 1.90M | 1.79M | 2.17M | 1.93M | 2.00M | -2.38M | 2.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
5.46M | | 0.10M | | 6.12M | 9.46M | | 6.22M | 5.59M | 4.84M | 6.45M | 6.38M | 9.42M | 6.47M | 7.71M | 5.97M | 3.34M | 8.67M | 0.15M | 5.25M | 2.16M | 5.17M | 5.50M | 5.36M | 6.89M | 3.60M | 3.57M | 4.02M | 13.34M | 5.63M | 4.93M | 4.71M | 6.47M | 6.92M | 6.85M | 7.18M | 6.53M | 15.66M | 6.00M | 16.36M | 16.36M | 16.44M | 3.32M | 18.48M | 11.76M | 9.76M | 10.28M | 8.47M | 12.36M | 12.82M | 15.33M | 20.98M | 18.96M | 14.34M | 13.20M | 15.09M | 12.33M | 9.42M | 12.29M | 9.46M | 11.62M | 12.92M | 9.46M | 9.82M | 9.22M | 7.46M | 6.61M |
|
Current Assets
|
224.65M | | 161.38M | | 151.50M | 152.34M | | 152.84M | 274.07M | 261.57M | 233.76M | 259.51M | 238.00M | 238.18M | 224.48M | 232.29M | 226.83M | 225.90M | 277.62M | 228.67M | 231.23M | 230.05M | 221.78M | 219.15M | 212.96M | 213.64M | 214.30M | 210.55M | 211.89M | 225.78M | 231.69M | 245.45M | 243.64M | 257.48M | 263.17M | 267.12M | 274.29M | 282.42M | 298.13M | 279.98M | 265.62M | 269.21M | 264.85M | 262.98M | 254.49M | 277.25M | 297.50M | 312.66M | 329.07M | 319.28M | 312.18M | 358.52M | 352.27M | 318.79M | 278.15M | 297.72M | 294.06M | 277.32M | 255.95M | 252.18M | 248.93M | 251.22M | 231.15M | 245.53M | 235.63M | 233.36M | 199.09M |
|
Buildings
|
147.40M | | | | | | | | | | | | | | | | | | 82.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 20.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
3.49M | | | | | | | | | | | | | | | | | | 9.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 100.19M | | | | | | 9.71M | 141.80M | 137.92M | 134.52M | 10.40M | 122.13M | 119.13M | 115.70M | 11.98M | 115.57M | 110.77M | 118.71M | 12.25M | 122.89M | 124.33M | 131.23M | 13.54M | 149.28M | 159.21M | 168.97M | 16.60M | 194.26M | 197.53M | 201.52M | 203.39M | 203.59M | 203.70M | 203.71M | 205.52M | 203.82M | 148.72M | 207.30M | 206.79M | 205.37M | 155.01M | 206.99M | 204.25M | 200.22M | 199.88M | 196.76M | 201.70M | 203.34M | 207.46M | 215.08M | 216.34M | 219.43M | 226.28M | 229.19M | 218.52M | 212.63M | 209.44M | 204.79M | 193.72M | 189.74M | 183.34M | 181.70M | 172.92M | 172.09M | 166.21M |
|
Long-Term Investments
|
60.05M | | 17.89M | -0.55M | 73.54M | -0.23M | | 89.85M | 91.26M | 92.34M | 89.22M | 97.88M | 95.76M | 95.19M | 96.21M | 92.97M | 93.26M | 96.89M | 8.74M | 98.43M | 99.23M | 102.81M | 105.75M | 110.15M | 113.90M | 114.45M | 113.71M | 117.95M | 117.41M | 117.24M | 115.84M | 117.91M | 119.51M | 115.43M | 113.62M | 112.25M | 112.64M | 112.73M | 45.04M | 114.75M | 114.32M | 102.60M | 46.16M | 58.85M | 2.17M | | | | 2.16M | 2.38M | 2.35M | | 2.20M | 2.52M | 2.90M | 2.59M | 3.00M | 3.21M | 3.10M | 2.89M | 2.94M | 2.15M | 2.17M | 2.13M | 2.31M | 2.44M | 2.52M |
|
Intangibles
|
17.60M | | | | 14.13M | 13.50M | | 12.23M | 26.00M | 11.03M | 10.96M | 10.36M | 26.54M | 26.54M | 26.54M | 26.73M | 1.61M | 26.80M | | 28.50M | 7.39M | 6.88M | 6.37M | 5.88M | 28.75M | 4.96M | 28.77M | 28.79M | 28.80M | 3.38M | 28.13M | 28.14M | 28.17M | | | | 1.88M | | | | 25.91M | | | | 1.41M | | | | 3.98M | 3.60M | 3.23M | | 2.50M | 2.15M | 1.81M | 1.48M | 1.21M | 0.97M | 0.74M | 0.71M | 0.68M | 0.66M | 0.63M | 0.60M | 0.57M | 0.55M | 0.52M |
|
Goodwill & Intangibles
|
17.60M | | | | 14.13M | 13.50M | | 12.23M | 26.00M | 11.03M | 10.96M | 10.36M | 26.54M | 26.54M | 26.54M | 26.73M | 1.61M | 26.80M | | 28.50M | 7.39M | 6.88M | 6.37M | 5.88M | 28.75M | 4.96M | 28.77M | 28.79M | 28.80M | 3.38M | 28.13M | 28.14M | 28.17M | | | | 1.88M | | | | 25.91M | | | | 1.41M | | | | 3.98M | 3.60M | 3.23M | | 2.50M | 2.15M | 1.81M | 1.48M | 1.21M | 0.97M | 0.74M | 0.71M | 0.68M | 0.66M | 0.63M | 0.60M | 0.57M | 0.55M | 0.52M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.72M | 0.63M | 1.29M | 1.41M | 1.54M | 1.53M | 2.20M | 2.41M | | 2.46M | 2.33M | 2.90M | 3.31M | 4.00M | 3.92M | 0.91M | 1.47M | 1.59M | 2.39M | 2.36M | 2.39M | 2.38M | 2.19M | 2.19M | 4.16M | 4.03M | 3.29M | 3.17M | | 3.16M | 2.58M | 2.52M | | 5.94M | 2.35M | 2.33M | 2.42M | 2.34M | 1.21M | 2.46M | 2.45M | 2.67M | 2.50M | 2.42M | 2.84M | 3.17M | 3.94M | 4.09M | 4.81M | 4.74M | 5.39M | 5.16M | 4.44M | 4.76M | 5.54M | 5.95M | 5.12M |
|
Other Non-Current Assets
|
13.53M | | -0.21M | | 12.61M | 9.79M | | 9.05M | 9.41M | 8.61M | 10.02M | 10.01M | 5.71M | 10.17M | 10.90M | 10.44M | 4.94M | 5.15M | 0.01M | 4.51M | 5.34M | 5.00M | 4.95M | 4.94M | 4.71M | 4.05M | 4.50M | 5.75M | 4.86M | -1.42M | 1.22M | 0.54M | 0.61M | 2.41M | 2.81M | 3.78M | 3.08M | 5.99M | 0.64M | 3.60M | 0.67M | 2.62M | 0.45M | 2.19M | 4.13M | 3.95M | 5.11M | 7.60M | 14.62M | 14.06M | 12.55M | 7.39M | 8.79M | 8.94M | 13.22M | 12.99M | 14.51M | 14.63M | 14.84M | 13.40M | 12.95M | 12.45M | 11.83M | 6.21M | 4.90M | 5.08M | 4.92M |
|
Non-Current Assets
|
252.28M | | -161.38M | | 251.78M | 356.99M | | 380.39M | 263.31M | 242.95M | 248.84M | 253.40M | 242.95M | 236.72M | 234.93M | 227.46M | 225.77M | 224.43M | 120.37M | 229.51M | 235.51M | 237.58M | 241.40M | 252.21M | 257.88M | 272.74M | 283.44M | 298.41M | 311.16M | -227.20M | 319.15M | 324.81M | 325.67M | 323.62M | 324.30M | 323.77M | 324.23M | 325.70M | 156.74M | 328.81M | 323.95M | 321.83M | 157.26M | 280.06M | 217.32M | 0.77M | 0.73M | 0.69M | 225.09M | 0.62M | 0.66M | 0.63M | 233.96M | 0.58M | 0.55M | 0.52M | 240.82M | 0.48M | 0.47M | 0.47M | 214.92M | 0.45M | 208.51M | 201.01M | 185.71M | 185.32M | 178.70M |
|
Assets
|
476.93M | 497.92M | | 497.03M | 504.51M | 509.32M | 514.80M | 533.23M | 537.38M | 515.35M | 482.61M | 512.91M | 482.23M | 476.31M | 460.95M | 461.28M | 455.47M | 453.26M | 397.98M | 460.64M | 468.68M | 470.53M | 466.49M | 475.35M | 474.76M | 487.30M | 497.74M | 508.96M | 525.44M | -1.42M | 550.84M | 570.25M | 571.50M | 581.10M | 587.47M | 590.89M | 601.81M | 608.12M | 454.88M | 608.79M | 592.15M | 591.04M | 422.11M | 543.04M | 474.16M | 492.24M | 513.00M | 528.37M | 555.37M | 548.71M | 543.42M | 593.18M | 588.72M | 557.83M | 528.23M | 551.40M | 538.82M | 516.26M | 492.13M | 482.62M | 469.24M | 466.98M | 439.66M | 446.54M | 426.87M | 424.63M | 382.91M |
|
Accounts Payables
|
26.05M | 33.53M | 16.16M | 33.86M | 40.66M | 45.09M | 39.78M | 48.35M | 42.84M | 46.04M | 28.95M | 42.59M | 48.54M | 44.57M | 38.62M | 53.56M | 45.54M | 40.27M | -0.14M | 53.28M | 51.36M | 46.68M | 41.85M | 44.01M | 45.02M | 42.40M | 36.45M | 42.14M | 41.59M | 44.18M | 38.82M | 43.76M | 41.50M | 41.92M | 35.42M | 41.01M | 48.97M | 46.14M | 55.46M | 47.73M | 41.80M | 41.13M | 55.07M | 40.86M | 25.61M | 38.47M | 38.79M | 47.65M | 54.26M | 57.53M | 54.76M | 67.13M | 73.54M | 44.43M | 33.78M | 47.70M | 44.45M | 37.06M | 34.71M | 42.34M | 43.62M | 41.25M | 35.80M | 43.56M | 37.47M | 33.56M | 21.89M |
|
Notes Payables
|
| | | | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
26.05M | 33.53M | 16.16M | 33.86M | 55.66M | 45.09M | 39.78M | 48.35M | 42.84M | 46.04M | 28.95M | 42.59M | 48.54M | 44.57M | 38.62M | 53.56M | 45.54M | 40.27M | -0.14M | 53.28M | 51.36M | 46.68M | 41.85M | 44.01M | 45.02M | 42.40M | 36.45M | 42.14M | 41.59M | 44.18M | 38.82M | 43.76M | 41.50M | 41.92M | 35.42M | 41.01M | 48.97M | 46.14M | 55.46M | 47.73M | 41.80M | 41.13M | 55.07M | 40.86M | 25.61M | 38.47M | 38.79M | 47.65M | 54.26M | 57.53M | 54.76M | 67.13M | 73.54M | 44.43M | 33.78M | 47.70M | 44.45M | 37.06M | 34.71M | 42.34M | 43.62M | 41.25M | 35.80M | 43.56M | 37.47M | 33.56M | 21.89M |
|
Accumulated Expenses
|
15.27M | | 2.06M | | 21.73M | 18.83M | | 18.47M | 17.50M | 16.01M | 10.50M | 15.45M | 14.40M | 11.09M | 12.42M | 11.97M | 18.48M | 13.58M | 10.20M | 16.47M | 18.59M | 14.05M | 11.64M | 15.37M | 16.64M | 13.65M | 11.25M | 15.05M | 18.47M | 17.25M | 11.88M | 15.18M | 16.14M | 15.34M | 12.99M | 16.04M | 17.72M | 14.21M | 10.43M | 13.08M | 16.85M | 16.16M | 8.89M | 15.35M | 7.26M | 16.62M | 20.33M | 27.14M | 10.20M | 8.71M | 8.61M | 8.83M | 9.41M | 10.83M | 4.72M | 8.41M | 6.98M | 8.54M | 4.83M | 8.06M | 7.14M | 8.98M | 4.92M | 8.11M | 6.82M | 8.36M | 4.47M |
|
Other Accumulated Expenses
|
| | | | | | | | 1.15M | | | | 1.28M | 1.26M | 1.58M | 1.61M | 1.70M | 1.19M | | 1.29M | 1.95M | 1.63M | 1.53M | 1.45M | 1.77M | 1.17M | 1.56M | 1.68M | 2.35M | 8.26M | 5.68M | 5.34M | 2.30M | 5.73M | 5.71M | 5.03M | 2.59M | 6.41M | | 4.18M | 1.03M | 7.28M | | 3.64M | 13.69M | 4.01M | 3.76M | 3.83M | 31.64M | 19.32M | 18.26M | 18.81M | 19.81M | 18.42M | 11.35M | 13.49M | 12.93M | 16.44M | 17.41M | 19.17M | 17.66M | 18.92M | 16.05M | 19.85M | 18.90M | 15.89M | 12.44M |
|
Short term Debt
|
| | | | | | | | 0.34M | | | | 7.24M | 7.20M | 7.26M | 7.26M | 0.07M | 1.32M | 2.92M | 4.91M | 7.21M | 13.35M | 13.35M | 12.36M | 12.38M | 14.52M | 15.05M | 15.06M | 13.79M | 13.73M | 14.15M | 16.82M | 17.06M | 17.07M | 17.11M | 17.08M | 17.00M | 16.81M | 0.17M | 16.05M | 15.52M | 14.74M | 1.26M | 14.11M | 13.56M | 13.51M | 13.68M | 13.73M | 16.05M | 15.43M | 14.97M | 14.51M | 11.73M | 11.88M | 11.09M | 11.54M | 12.01M | 12.32M | 12.36M | 12.37M | 12.28M | 12.15M | 12.03M | 11.92M | 12.16M | 12.72M | 12.71M |
|
Current Leases
|
| | | | | | | | 0.34M | 0.35M | 0.36M | 0.04M | | | | | | | | | | | | | 3.38M | -4.24M | 4.27M | 4.28M | 4.26M | 4.21M | 4.15M | | | | | | | | | | | 2.79M | | 1.71M | 1.78M | 1.77M | 1.69M | 1.85M | 1.86M | 2.15M | 2.15M | 2.29M | 2.19M | 2.08M | 2.00M | 1.87M | 1.81M | 1.89M | 1.73M | 1.96M | 2.25M | 2.43M | 2.42M | 2.38M | 2.37M | 2.56M | 2.52M |
|
Current Taxes
|
0.10M | | 3.83M | | 0.51M | 1.37M | | 0.71M | 0.42M | 0.77M | 0.95M | 1.25M | 1.33M | 0.46M | 0.16M | 0.87M | 0.85M | 1.88M | 4.78M | 1.55M | 3.13M | 4.64M | 0.20M | 1.80M | 0.68M | 1.44M | 0.66M | 1.40M | 1.46M | 2.03M | 2.72M | 2.78M | 1.35M | 1.54M | 1.83M | 2.38M | 1.32M | 3.14M | 6.85M | 7.90M | 0.57M | 0.66M | 5.35M | 5.84M | 0.35M | 3.94M | 6.47M | 10.24M | 1.62M | 5.18M | 7.99M | 11.61M | 1.53M | 1.93M | 0.59M | 1.88M | 0.79M | 1.00M | 2.26M | 1.88M | 0.75M | 1.51M | 0.92M | 0.89M | 0.05M | 0.33M | 0.30M |
|
Current Deferred Revenue
|
| | 15.85M | | | | | | | | | | | | | | | | -7.15M | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | 2.62M | 1.28M | 2.00M | 3.41M | 2.98M | 2.69M | | | | 1.69M | 1.72M | 1.31M | 1.47M | 1.44M | 1.35M | 1.29M | 2.09M | 1.50M | 1.50M | 1.17M | 1.28M | 1.24M | 0.77M | 0.97M |
|
Total Current Liabilities
|
48.84M | | 32.04M | | 78.22M | 65.61M | | 67.99M | 61.10M | 63.16M | 40.76M | 59.33M | 71.51M | 63.33M | 58.47M | 73.66M | 64.94M | 57.05M | 51.49M | 76.20M | 80.30M | 78.72M | 67.05M | 73.53M | 74.72M | 72.00M | 63.41M | 73.66M | 75.31M | 77.19M | 67.56M | 78.54M | 76.05M | 75.87M | 67.36M | 76.50M | 85.00M | 80.30M | 72.91M | 84.75M | 74.73M | 75.48M | 70.58M | 77.87M | 54.99M | 74.30M | 80.95M | 100.61M | 105.42M | 99.60M | 98.14M | 114.35M | 108.79M | 78.72M | 58.81M | 76.49M | 72.00M | 68.71M | 68.47M | 77.72M | 76.57M | 76.27M | 67.21M | 78.61M | 70.94M | 65.05M | 49.86M |
|
Capital Leases
|
| | | | | | | | 0.34M | | | | 0.04M | | 1.23M | 1.22M | 1.20M | | | | 4.24M | | | | 15.73M | | 17.92M | 16.86M | 1.01M | 1.00M | 0.98M | 13.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 163.72M | 163.72M | | 133.72M | 168.32M | 163.62M | 158.72M | 158.72M | 114.31M | 112.75M | 99.42M | 91.10M | 97.69M | 96.02M | | 93.61M | 92.27M | 98.23M | 97.91M | 99.91M | 91.72M | 113.71M | 121.84M | 106.70M | 107.81M | -1.42M | 119.84M | 116.47M | 111.38M | 107.49M | 115.59M | 108.56M | 113.55M | 123.63M | | 119.80M | 111.54M | 106.75M | | 118.83M | 84.61M | 81.28M | 78.62M | 75.13M | 70.34M | 68.47M | 66.26M | 82.50M | 102.31M | 114.92M | 118.98M | 124.16M | 128.60M | 128.89M | 120.14M | 116.06M | 117.79M | 119.32M | 122.98M | 127.89M | 95.73M | 107.52M | 92.60M |
|
Non-Current Deffered Revenue
|
0.17M | 0.18M | | 0.46M | | 0.15M | | 0.50M | | | | | | | | | | | | | | | | | | | 0.80M | 1.00M | | | | | | | | | | | | | | | | | | | | | 2.09M | | | | 1.98M | 2.40M | 2.35M | 2.50M | 2.66M | 2.47M | 2.67M | 1.96M | 2.01M | 2.17M | 2.28M | 2.15M | 2.40M | 2.61M | 2.62M |
|
Minority Interest
|
| | | | | | | | | | 0.91M | 0.89M | 1.26M | 1.22M | 1.29M | 1.46M | 1.57M | 1.32M | | 1.62M | 1.72M | 2.04M | 1.75M | 1.89M | 1.60M | 1.84M | 1.97M | 1.56M | 1.91M | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.22M | | | | 1.62M | 1.65M | | 2.13M | 4.29M | 2.45M | 2.88M | 2.94M | 0.79M | 0.83M | 1.05M | 1.18M | 1.30M | 1.83M | | 2.23M | 2.21M | 2.64M | 5.81M | 5.78M | 0.09M | 0.09M | 3.24M | 4.99M | 4.99M | 7.45M | 10.33M | 11.27M | 11.46M | 12.38M | 7.14M | 4.85M | 7.66M | 8.59M | -0.20M | 7.09M | 6.85M | 6.11M | -0.14M | 0.01M | 2.55M | 0.56M | 1.00M | 0.96M | 6.69M | 4.47M | 4.72M | 5.01M | 4.98M | 4.93M | 4.99M | 4.39M | 3.36M | 3.00M | 2.53M | 1.91M | 1.87M | 1.87M | 1.87M | 1.87M | 1.22M | 1.17M | 1.17M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | | 4.48M | 7.25M | 6.81M | 6.54M | 7.26M | 7.03M | 7.52M | 6.74M | 7.33M | 6.74M | 6.26M | 5.82M | 6.54M | 6.15M | 5.84M | 5.51M | 5.68M | 6.12M | 6.09M | 6.60M | 6.06M | 5.61M | 5.69M | 5.14M |
|
Other Non-Current Liabilities
|
182.71M | | | | 2.53M | 2.70M | | 40.62M | 4.01M | 3.95M | 4.01M | 4.26M | 4.83M | 5.57M | 5.04M | 5.16M | 2.50M | 5.25M | 2.12M | 7.38M | 7.55M | 7.38M | 7.64M | 8.10M | 10.74M | 10.44M | 10.87M | 11.48M | 10.39M | 10.52M | 10.93M | 10.11M | 11.80M | 11.25M | 11.09M | 10.90M | 5.34M | 5.05M | 3.34M | 5.68M | 6.18M | 6.46M | 3.10M | 8.03M | 8.61M | 9.21M | 11.01M | 8.81M | 7.47M | 7.64M | 6.38M | 6.71M | 4.45M | 4.68M | 4.76M | 4.91M | 5.10M | 4.79M | 4.13M | 3.44M | 3.51M | 3.71M | 3.81M | 3.73M | 3.89M | 4.12M | 4.14M |
|
Total Non-Current Liabilities
|
49.26M | | | | 242.09M | 474.85M | | 460.30M | 233.71M | 229.23M | 202.37M | 221.00M | 186.62M | 176.91M | 158.94M | 165.94M | 166.49M | 154.90M | 55.80M | 172.04M | 174.78M | 179.59M | 170.76M | 179.22M | 166.54M | 185.80M | 188.49M | 185.35M | 188.10M | -11.94M | 197.74M | 206.28M | 198.89M | 195.73M | 190.08M | 189.91M | 206.69M | 212.96M | 72.91M | 211.65M | 193.12M | 194.57M | 70.58M | 201.18M | 149.40M | 162.95M | 167.12M | 183.96M | 189.48M | 180.06M | 175.85M | 209.20M | 222.82M | 204.84M | 188.59M | 211.58M | 210.11M | 206.44M | 196.66M | 201.37M | 202.35M | 203.56M | 198.66M | 214.43M | 173.51M | 179.42M | 148.78M |
|
Total Liabilities
|
231.96M | | 47.96M | | 244.62M | 477.55M | | 500.91M | 237.72M | 233.18M | 206.38M | 225.26M | 191.45M | 182.48M | 163.98M | 171.10M | 168.99M | 160.15M | 57.92M | 179.42M | 182.33M | 186.97M | 178.40M | 187.32M | 177.28M | 196.24M | 199.36M | 196.83M | 198.50M | -1.42M | 208.67M | 216.39M | 210.70M | 206.98M | 201.18M | 200.81M | 212.03M | 218.00M | 76.25M | 217.34M | 199.31M | 201.03M | 73.68M | 209.21M | 158.01M | 172.16M | 178.12M | 192.78M | 196.95M | 187.71M | 182.23M | 215.92M | 227.27M | 209.53M | 193.35M | 216.49M | 215.21M | 211.23M | 200.79M | 204.81M | 205.86M | 207.27M | 202.47M | 218.15M | 177.40M | 183.53M | 152.91M |
|
Total Debt
|
| | | | 163.72M | 163.72M | | 133.72M | 168.66M | 163.62M | 158.72M | 158.72M | 121.55M | 119.95M | 106.68M | 98.37M | 97.75M | 97.34M | 2.92M | 98.51M | 99.49M | 111.58M | 111.26M | 112.27M | 104.11M | 128.22M | 136.89M | 121.76M | 121.59M | 12.31M | 134.00M | 133.30M | 128.44M | 124.55M | 132.70M | 125.63M | 130.55M | 140.45M | 0.17M | 135.86M | 127.06M | 121.49M | 1.26M | 132.94M | 98.17M | 94.78M | 92.30M | 88.86M | 86.38M | 83.89M | 81.23M | 97.01M | 114.03M | 126.79M | 130.07M | 135.71M | 140.61M | 141.21M | 132.50M | 128.43M | 130.07M | 131.48M | 135.00M | 139.82M | 107.89M | 120.24M | 105.31M |
|
Common Equity
|
244.97M | | | | 259.90M | 31.77M | | 32.32M | 299.65M | 282.16M | 276.23M | 287.65M | 290.78M | 293.83M | 296.97M | 290.19M | 286.48M | 293.11M | | 281.22M | 286.74M | 283.56M | 288.09M | 288.03M | 299.09M | 291.06M | 298.38M | 312.13M | 326.94M | 337.00M | 342.18M | 353.86M | 360.81M | 374.12M | 386.29M | 390.08M | 389.78M | 390.11M | 378.63M | 391.45M | 392.85M | 390.01M | 348.43M | 333.83M | 316.15M | 320.08M | 334.87M | 335.60M | 358.42M | 361.00M | 361.19M | 377.26M | 361.45M | 348.30M | 334.88M | 334.91M | 323.61M | 305.03M | 291.34M | 277.81M | 263.38M | 259.71M | 237.19M | 228.39M | 249.47M | 241.09M | 230.00M |
|
Shareholder's Equity
|
244.97M | | 224.06M | | 259.90M | | | | 299.65M | 282.16M | 276.23M | 287.65M | 290.78M | 293.83M | 296.97M | 290.19M | 286.48M | 293.11M | 340.06M | 281.22M | 286.74M | 283.56M | 288.09M | 288.03M | 299.09M | 291.06M | 298.38M | 312.13M | 326.94M | 337.00M | 342.18M | 353.86M | 360.81M | 374.12M | 386.29M | 390.08M | 389.78M | 390.11M | 384.76M | 391.45M | 392.85M | 390.01M | 353.64M | 333.83M | 316.15M | 320.08M | 334.87M | 335.60M | 358.42M | 361.00M | 361.19M | 377.26M | 361.45M | 348.30M | 334.88M | 334.91M | 323.61M | 305.03M | 291.34M | 277.81M | 263.38M | 259.71M | 237.19M | 228.39M | 249.47M | 241.09M | 230.00M |
|
Liabilities and Shareholders Equity
|
476.93M | 497.92M | | 497.03M | 504.51M | 509.32M | 514.80M | 533.23M | 537.38M | 515.35M | 482.61M | 512.91M | 482.23M | 476.31M | 460.95M | 461.28M | 455.47M | 453.26M | 397.98M | 460.64M | 468.68M | 470.53M | 466.49M | 475.35M | 474.76M | 487.30M | 497.74M | 508.96M | 525.44M | -1.42M | 550.84M | 570.25M | 571.50M | 581.10M | 587.47M | 590.89M | 601.81M | 608.12M | 454.88M | 608.79M | 592.15M | 591.04M | 422.11M | 543.04M | 474.16M | 492.24M | 513.00M | 528.37M | 555.37M | 548.71M | 543.42M | 593.18M | 588.72M | 557.83M | 528.23M | 551.40M | 538.82M | 516.26M | 492.13M | 482.62M | 469.24M | 466.98M | 439.66M | 446.54M | 426.87M | 424.63M | 382.91M |
|
Retained Earnings
|
205.50M | | | | 10.13M | 226.42M | | 227.76M | 23.78M | 241.56M | 233.95M | 241.49M | 2.02M | 255.06M | 257.48M | 250.29M | -5.50M | 255.72M | | 242.14M | -4.62M | 248.95M | 258.37M | 268.38M | -26.90M | 281.38M | 287.14M | 296.83M | -29.75M | 316.47M | 321.06M | 330.24M | -32.88M | 348.90M | 360.70M | 360.88M | -40.53M | 374.02M | -6.14M | 373.67M | -43.23M | 378.38M | -5.21M | 335.97M | 315.72M | 319.16M | 326.62M | 331.38M | 344.80M | 353.48M | 353.39M | 354.69M | 353.14M | 345.30M | 327.26M | 322.08M | 306.79M | 293.52M | 273.68M | 263.38M | 259.40M | 251.76M | 240.37M | 223.58M | 239.05M | 227.69M | 217.99M |
|
Treasury Shares
|
| | | | | | | | 0.02M | | | | 0.06M | 0.07M | 0.07M | 0.07M | 0.19M | 0.18M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | | | 0.18M | | | | 0.28M | | | | 0.35M | | | | 0.30M | | | | 0.36M | | | | 0.40M | | | | 0.48M | | | | 0.01M | | | | 1.04M | | | | 1.53M | | |