|
Cash & Equivalents
|
19.24M | 22.38M | 22.10M | 23.12M | 26.28M | 28.69M | 29.85M | 27.62M | 29.24M | 31.16M | 33.48M | 31.94M | 34.27M | 38.23M | 37.30M | 34.62M | 31.96M | 33.05M | 34.05M | 24.39M | 29.17M | 29.36M | 29.80M | 25.46M | 27.01M | 30.12M | 31.36M | 33.76M | 34.51M | 37.25M | 37.98M | 7.06M | 5.92M | 5.09M | 3.24M | 2.49M | 5.23M | 11.39M | 3.74M | 7.33M | 12.27M | 17.43M | 24.23M | 25.38M | 30.27M | 33.09M | | 3.65M | 5.58M | 9.94M | 4.45M | 6.50M | 5.29M | 6.38M | 5.26M | 11.37M | 16.73M | 16.36M | 13.45M | 14.03M | 14.89M | 18.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.14M | 0.06M | -0.17M | -0.37M | -0.40M | -0.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
19.24M | 22.38M | 22.10M | 23.12M | 26.28M | 28.69M | 29.85M | 27.62M | 29.24M | 31.16M | 33.48M | 31.94M | 34.27M | 38.23M | 37.30M | 34.62M | 31.96M | 33.05M | 34.05M | 24.39M | 29.17M | 29.36M | 29.80M | 25.46M | 27.01M | 30.12M | 31.36M | 33.76M | 34.51M | 37.25M | 37.98M | 7.11M | 5.98M | 5.22M | 3.30M | 2.32M | 4.86M | 10.99M | 3.42M | 7.33M | 12.27M | 17.43M | 24.23M | 25.38M | 30.27M | 33.09M | | 3.65M | 5.58M | 9.94M | 4.45M | 6.50M | 5.29M | 6.38M | 5.26M | 11.37M | 16.73M | 16.36M | 13.45M | 14.03M | 14.89M | 18.23M |
|
Receivables - Net
|
| | 14.63M | | 16.15M | 15.12M | 16.00M | 16.39M | 16.39M | 16.97M | 18.33M | 18.51M | 18.66M | 17.81M | 17.54M | 18.15M | 17.62M | 18.57M | 16.97M | 18.22M | 19.52M | 19.25M | 17.98M | 20.38M | 23.02M | 22.31M | 21.82M | 21.92M | 22.31M | 22.04M | 22.03M | 29.29M | 30.18M | 30.14M | 28.89M | 29.77M | 30.68M | 28.80M | 29.13M | 29.45M | 27.27M | 27.36M | 26.43M | 30.02M | 31.79M | 32.46M | 39.90M | 46.18M | 57.91M | 62.22M | 55.85M | 60.87M | 64.81M | 60.97M | 65.18M | 61.91M | 61.80M | 90.20M | 85.56M | 94.82M | 84.93M | 85.99M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.05M | 0.07M | 0.02M | 0.07M | | | | | 0.24M | 0.05M | 0.07M | 0.04M | 0.03M | 0.01M | 0.07M | 0.19M | 0.41M | 0.29M | 0.27M | 0.22M | 0.20M | 0.22M | 0.07M | 0.40M | 0.23M | 0.71M | 0.27M | 0.32M | 0.29M | 0.15M | 0.11M | 0.27M | 0.18M | 0.20M | 0.19M | 0.65M | 0.34M | 0.36M |
|
Receivables
|
| | 14.63M | | 16.15M | 15.12M | 16.00M | 16.39M | 16.39M | 16.97M | 18.33M | 18.51M | 18.66M | 17.81M | 17.54M | 18.15M | 17.62M | 18.57M | 16.97M | 18.22M | 19.52M | 19.25M | 18.01M | 20.38M | 23.07M | 22.37M | 21.84M | 21.99M | 22.31M | 22.04M | 22.03M | 29.29M | 30.41M | 30.19M | 28.95M | 29.82M | 30.71M | 28.81M | 29.21M | 29.64M | 27.68M | 27.66M | 26.70M | 30.24M | 31.98M | 32.68M | 39.98M | 46.58M | 58.14M | 62.93M | 56.12M | 61.19M | 65.10M | 61.12M | 65.29M | 62.18M | 61.98M | 90.41M | 85.75M | 95.47M | 85.28M | 86.35M |
|
Raw Materials
|
| | | | | | 5.43M | | 5.84M | 5.39M | 6.26M | 6.66M | 7.01M | 5.92M | 6.63M | 7.63M | 8.30M | 8.69M | 7.14M | 7.27M | 7.22M | 7.12M | 7.51M | 7.69M | 7.56M | 7.44M | 7.11M | 6.72M | 6.74M | 6.66M | 6.90M | 8.76M | 9.19M | 10.23M | 11.73M | 10.43M | 10.17M | 9.88M | 10.54M | 11.47M | 12.51M | 11.80M | 12.23M | 12.07M | 11.85M | 12.36M | 22.18M | 25.18M | 32.67M | 39.07M | 42.48M | 41.11M | 44.02M | 49.81M | 53.54M | 54.84M | 56.83M | 63.53M | 65.75M | 65.34M | 62.79M | |
|
Work In Process
|
| | | | | | 1.51M | | 1.22M | 1.01M | 0.68M | 0.88M | 0.74M | 0.97M | 1.06M | 1.33M | 1.25M | 1.28M | 1.14M | 1.20M | 1.26M | 1.05M | 1.19M | 1.39M | 1.21M | 1.37M | 1.35M | 1.51M | 1.32M | 1.16M | 1.21M | 3.33M | 3.71M | 4.11M | 2.52M | 2.62M | 2.84M | 3.16M | 2.28M | 2.79M | 2.51M | 2.51M | 1.99M | 3.08M | 3.47M | 4.01M | 4.21M | 9.39M | 7.30M | 5.98M | 4.18M | 6.11M | 7.45M | 9.28M | 7.82M | 7.84M | 7.82M | 8.85M | 5.73M | 6.54M | 6.57M | |
|
Finished Goods
|
| | | | | | 2.82M | | 2.85M | 2.62M | 2.76M | 2.99M | 3.14M | 3.01M | 3.37M | 3.21M | 3.88M | 3.54M | 4.61M | 4.46M | 4.34M | 5.37M | 5.50M | 4.14M | 5.11M | 5.76M | 5.69M | 6.17M | 6.04M | 5.32M | 4.76M | 6.17M | 5.83M | 5.57M | 5.33M | 6.39M | 6.03M | 6.18M | 5.46M | 5.98M | 5.94M | 5.18M | 4.42M | 4.87M | 5.84M | 5.31M | 7.05M | 8.72M | 10.59M | 8.77M | 6.88M | 9.43M | 11.58M | 10.69M | 8.83M | 11.22M | 13.33M | 16.31M | 16.06M | 17.96M | 15.85M | |
|
Inventory
|
| | 8.04M | | 8.99M | 9.01M | 9.76M | 10.07M | 9.92M | 9.02M | 9.70M | 10.53M | 10.89M | 9.90M | 11.05M | 12.18M | 13.43M | 13.50M | 12.89M | 12.93M | 12.83M | 13.54M | 14.20M | 13.22M | 13.88M | 14.57M | 14.15M | 14.41M | 14.10M | 13.14M | 12.86M | 18.26M | 18.73M | 19.90M | 19.58M | 19.44M | 19.04M | 19.22M | 18.28M | 20.24M | 20.96M | 19.49M | 18.64M | 20.02M | 21.16M | 21.67M | 33.44M | 43.30M | 50.56M | 53.82M | 53.54M | 56.65M | 63.05M | 69.78M | 70.19M | 73.90M | 77.98M | 88.69M | 87.54M | 89.84M | 85.20M | 86.15M |
|
Current Deferred Tax Assets
|
| | 1.21M | | 1.19M | 1.19M | 1.17M | 1.20M | 1.22M | 1.25M | 1.12M | 1.12M | 1.13M | 1.13M | 1.11M | 1.25M | 1.26M | 1.28M | 1.14M | 1.15M | 1.16M | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.04M | | 0.94M | 0.77M | 0.56M | 0.95M | 0.87M | 0.60M | 0.65M | 1.54M | 1.19M | 0.93M | 0.69M | 2.06M | 1.68M | 0.95M | 0.66M | 2.06M | 1.66M | 1.35M | 0.93M | 2.43M | 2.60M | 2.16M | 2.28M | 2.87M | 2.46M | 2.23M | 1.83M | 2.72M | 2.11M | 2.22M | 2.21M | 1.84M | 2.27M | 2.66M | 2.30M | 2.75M | 3.42M | 3.70M | 2.56M | 2.63M | 2.96M | 3.08M | 3.38M | 5.31M | 11.55M | 2.42M | 3.24M | 3.62M | 4.64M | 2.87M | 3.43M | 4.02M | 4.30M | 4.56M | 4.30M | 5.10M | 4.66M | 6.60M |
|
Current Assets
|
| | 48.44M | | 56.25M | 57.60M | 58.04M | 56.63M | 58.14M | 59.79M | 64.49M | 64.58M | 66.14M | 67.99M | 68.72M | 69.21M | 67.57M | 68.17M | 67.27M | 61.33M | 64.82M | 65.57M | 63.29M | 62.38M | 66.99M | 69.64M | 69.85M | 72.96M | 73.38M | 75.64M | 75.07M | 58.10M | 57.55M | 58.32M | 55.63M | 55.05M | 57.93M | 64.10M | 53.25M | 59.77M | 63.91M | 68.56M | 71.86M | 78.04M | 86.47M | 91.13M | 87.32M | 98.44M | 125.70M | 130.25M | 116.35M | 126.92M | 137.07M | 140.47M | 144.63M | 150.54M | 162.16M | 201.01M | 194.94M | 205.89M | 191.39M | 197.97M |
|
Property, Plant & Equipment (Net)
|
| | 0.38M | | 11.90M | 13.01M | 13.35M | 15.02M | 17.05M | 19.40M | 23.32M | 23.73M | 25.09M | 25.68M | 25.51M | 25.87M | 27.79M | 33.54M | 34.84M | 42.29M | 43.12M | 44.58M | 46.55M | 46.87M | 48.33M | 48.76M | 48.52M | 49.06M | 50.84M | 51.98M | 53.65M | 58.79M | 58.69M | 58.46M | 57.67M | 57.45M | 57.35M | 57.08M | 56.74M | 56.23M | 55.16M | 54.35M | 53.76M | 53.65M | 53.70M | 52.98M | 56.57M | 63.28M | 66.12M | 56.35M | 58.07M | 59.03M | 59.84M | 60.69M | 62.14M | 61.93M | 63.74M | 70.31M | 70.56M | 71.51M | 73.92M | 77.54M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | | | 2.02M | 2.13M | 2.22M | 2.32M | 2.03M | 2.48M | 2.57M | 2.62M | 2.77M | 2.79M | 3.16M | 3.36M | 3.72M | 3.88M | 4.12M | 4.12M | 4.33M | 4.42M | 4.01M | 3.88M | 4.15M | 4.71M | 4.95M | 4.82M | 5.32M | 5.71M | 5.79M | 6.16M | 6.81M | 6.85M | 6.97M | 7.33M |
|
Goodwill
|
| | 6.48M | | 6.48M | 6.48M | 6.48M | 6.48M | 6.48M | 6.48M | 0.84M | 7.04M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 7.32M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 51.84M | 107.91M | 115.57M | 114.92M | 112.66M | 113.03M | 113.16M | 113.17M | 112.97M | 113.26M | 113.10M | 115.62M | 204.73M | 189.66M | 190.56M | 192.97M | 197.30M |
|
Intangibles
|
| | 0.59M | | | | 1.40M | 0.35M | 0.31M | 0.27M | 2.08M | 3.25M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 23.38M | 72.57M | 77.58M | 77.64M | 77.28M | 77.73M | 77.83M | 77.84M | 77.69M | 77.91M | 77.79M | 78.35M | 152.73M | 144.25M | 165.59M | 141.97M | 143.26M |
|
Goodwill & Intangibles
|
| | 7.07M | | 6.48M | 6.48M | 7.88M | 6.84M | 6.80M | 6.76M | 2.92M | 10.29M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 10.31M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 75.22M | 180.47M | 193.15M | 192.56M | 189.93M | 190.76M | 190.99M | 191.01M | 190.66M | 191.17M | 190.90M | 193.97M | 357.46M | 333.91M | 356.14M | 334.94M | 340.56M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 2.03M | | | | 0.92M | | | | 1.80M | | | | 2.20M | | | | 2.20M | | | | 1.50M | | | | 1.90M | | | | | | | | | | | | | | | | 1.45M | 1.55M | 1.93M | 0.99M | 0.61M | 0.07M | 0.07M | 0.07M | | 0.07M | 0.07M | 0.07M |
|
Other Non-Current Assets
|
| | 1.39M | | 1.97M | 1.76M | 1.45M | 1.86M | 1.87M | 1.58M | 1.68M | 1.76M | 1.79M | 1.88M | 2.01M | 2.06M | 5.08M | 2.07M | 2.16M | 2.21M | 2.20M | 2.05M | 1.83M | 1.84M | 1.87M | 1.93M | 1.80M | 1.95M | 1.99M | 2.07M | 2.00M | 0.19M | 0.19M | 0.28M | 2.00M | 0.14M | 0.14M | 0.14M | 2.80M | 0.15M | 0.15M | 0.15M | 3.70M | 0.15M | 0.15M | 0.20M | 4.30M | 1.17M | 1.13M | 3.81M | 4.10M | 3.57M | 0.86M | 0.63M | 5.30M | 0.41M | 0.41M | 0.44M | 0.45M | 3.45M | 3.45M | 3.47M |
|
Non-Current Assets
|
| | 21.04M | | 18.51M | 19.28M | 21.68M | 23.72M | 25.72M | 27.74M | 34.12M | 34.48M | 35.78M | 36.35M | 36.19M | 36.48M | 41.31M | 43.97M | 45.28M | 52.70M | 53.44M | 54.67M | 56.35M | 56.59M | 57.99M | 58.41M | 58.09M | 58.56M | 60.31M | 61.45M | 63.13M | 136.12M | 135.79M | 135.44M | 133.97M | 137.62M | 137.03M | 136.24M | 135.51M | 134.44M | 133.30M | 132.10M | 131.34M | 131.14M | 130.82M | 129.55M | 246.81M | 264.91M | 269.35M | 258.07M | 261.85M | 263.87M | 260.92M | 259.34M | 259.50M | 257.14M | 260.24M | 437.50M | 434.05M | 436.76M | 443.27M | 454.85M |
|
Assets
|
| | 69.48M | | 74.76M | 76.88M | 79.72M | 80.35M | 83.86M | 87.53M | 98.62M | 99.07M | 101.92M | 104.34M | 104.91M | 105.69M | 108.88M | 112.14M | 112.55M | 114.03M | 118.26M | 120.24M | 119.64M | 118.96M | 124.98M | 128.04M | 127.93M | 131.52M | 133.69M | 137.09M | 138.21M | 194.22M | 193.34M | 193.76M | 189.60M | 192.66M | 194.97M | 200.34M | 188.76M | 194.21M | 197.22M | 200.66M | 203.20M | 209.18M | 217.29M | 220.69M | 334.13M | 363.35M | 395.05M | 388.32M | 378.19M | 390.78M | 397.99M | 399.81M | 404.14M | 407.68M | 422.40M | 638.51M | 629.00M | 642.64M | 634.66M | 652.82M |
|
Accounts Payables
|
| | 2.84M | | 5.58M | 5.66M | 3.34M | 3.96M | 3.48M | 3.64M | 4.09M | 4.68M | 3.98M | 3.56M | 3.08M | 4.65M | 4.16M | 5.27M | 5.40M | 4.34M | 4.47M | 4.73M | 4.60M | 4.38M | 5.46M | 5.11M | 4.00M | 5.91M | 4.39M | 4.96M | 4.18M | 5.41M | 8.74M | 7.97M | 6.84M | 6.04M | 5.89M | 6.83M | 4.58M | 7.54M | 5.42M | 4.55M | 4.12M | 5.98M | 8.36M | 7.56M | 10.61M | 15.67M | 23.44M | 20.90M | 19.96M | 20.45M | 25.12M | 26.95M | 22.29M | 23.65M | 22.97M | 26.27M | 24.27M | 29.70M | 22.67M | 29.44M |
|
Payables
|
| | 2.84M | | 5.58M | 5.66M | 3.34M | 3.96M | 3.48M | 3.64M | 4.09M | 4.68M | 3.98M | 3.56M | 3.08M | 4.65M | 4.16M | 5.27M | 5.40M | 4.34M | 4.47M | 4.73M | 4.60M | 4.38M | 5.46M | 5.11M | 4.00M | 5.91M | 4.39M | 4.96M | 4.18M | 5.41M | 8.74M | 7.97M | 6.84M | 6.04M | 5.89M | 6.83M | 4.58M | 7.54M | 5.42M | 4.55M | 4.12M | 5.98M | 8.36M | 7.56M | 10.61M | 15.67M | 23.44M | 20.90M | 19.96M | 20.45M | 25.12M | 26.95M | 22.29M | 23.65M | 22.97M | 26.27M | 24.27M | 29.70M | 22.67M | 29.44M |
|
Accumulated Expenses
|
| | 6.68M | | 6.46M | 6.23M | 5.54M | 4.44M | 5.17M | 5.63M | 7.59M | 5.36M | 5.83M | 5.84M | 8.27M | 5.72M | 6.83M | 7.00M | 5.22M | 4.50M | 6.15M | 6.44M | 5.06M | 3.37M | 4.77M | 5.37M | 4.70M | 4.08M | 4.63M | 5.36M | 5.47M | 5.54M | 5.41M | 6.57M | 8.46M | 5.95M | 7.50M | 8.33M | 8.48M | 6.35M | 7.11M | 8.41M | 7.94M | 6.86M | 8.19M | 8.36M | 16.78M | 9.96M | 17.93M | 26.02M | 23.12M | 16.77M | 16.77M | 18.66M | 22.09M | 16.47M | 20.73M | 29.65M | 30.41M | 28.56M | 24.58M | 30.28M |
|
Other Accumulated Expenses
|
| | | | | | 1.14M | | | | 1.96M | | | | 1.28M | | | | 1.49M | | | | 1.42M | | | | 1.12M | | | | 1.30M | | | | 2.63M | | | | 2.17M | | | | 2.23M | | | | 4.34M | | | | 4.79M | | | | 6.46M | | | | 7.68M | | | |
|
Short term Debt
|
| | 0.65M | | 0.61M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 1.55M | 1.54M | 1.55M | 1.55M | 0.98M | 0.98M | 0.98M | 0.99M | 0.99M | 1.00M | 1.00M | 1.01M | 1.01M | 1.02M | 1.02M | 1.03M | 0.86M | 0.60M | 0.34M | 0.08M | | 2.86M | 2.86M | 2.86M | 2.86M | 2.86M | 3.57M | 2.86M | | | | | | | | | 4.54M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 0.98M | 0.82M | 1.15M | 1.14M | 1.17M | 1.14M | 1.15M | 1.19M | 1.17M | 1.16M | 2.18M | 1.99M | 2.34M | 2.25M | 2.46M | 2.88M | 2.55M | 3.10M | 3.16M | 3.25M | 3.17M | 3.92M | 4.17M | 4.06M | 4.66M | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.20M | | 0.02M | 0.86M | | | 0.91M | 2.11M | | | 1.68M | 4.45M | 0.22M | | | 0.42M | 0.26M | 0.15M | 0.22M | 0.19M | 0.12M | 0.22M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 3.13M | 3.33M | 3.92M | 2.51M | 2.97M | 2.95M | 2.53M | 2.57M | 2.43M | 2.65M | 1.95M | 1.89M | 1.76M | 1.90M | 1.67M | 4.25M | 5.04M | 5.61M | 4.17M | 4.68M | 3.58M | 4.27M | 3.81M | 6.62M | 4.53M | 4.55M | 5.80M | 4.67M | 4.79M | 4.61M | 4.83M |
|
Total Current Liabilities
|
| | 10.17M | | 12.66M | 12.46M | 9.47M | 8.98M | 9.24M | 9.86M | 13.23M | 11.59M | 11.35M | 10.96M | 12.32M | 11.35M | 11.98M | 13.26M | 11.61M | 9.84M | 11.62M | 12.18M | 10.67M | 8.76M | 11.25M | 11.51M | 9.56M | 10.59M | 9.37M | 10.40M | 9.94M | 16.94M | 20.34M | 21.31M | 20.66M | 18.97M | 20.91M | 21.36M | 16.78M | 17.46M | 16.57M | 16.06M | 15.14M | 16.67M | 19.64M | 18.76M | 38.78M | 38.82M | 53.38M | 57.40M | 55.96M | 52.19M | 52.99M | 56.59M | 58.21M | 52.44M | 51.79M | 78.35M | 76.30M | 79.87M | 69.19M | 82.23M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.21M | 0.20M | 0.19M | 0.17M | 0.16M | 0.14M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.03M | 0.02M | 0.01M | |
|
Non-Current Debt
|
| | 6.85M | | 5.93M | 5.78M | 5.64M | 5.49M | 5.35M | 5.20M | 8.31M | 8.51M | 8.13M | 7.74M | 2.87M | 2.62M | 2.37M | 2.12M | 1.87M | 1.62M | 1.37M | 1.11M | 0.86M | 0.60M | 0.34M | 0.08M | | | | | | 22.29M | 36.71M | 31.00M | 22.29M | 19.29M | 13.86M | 12.14M | | | | | | | | | 71.00M | 91.00M | 96.00M | 67.00M | 51.00M | 56.00M | 53.00M | 39.00M | 28.00M | 30.00M | 35.20M | 199.50M | 176.88M | 170.25M | 151.12M | 133.62M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | 1.68M | 1.84M | 1.88M | 1.95M | 2.03M | 2.15M | 2.21M | 2.33M | 2.04M | 2.48M | 2.60M | 2.64M | 2.80M | 2.82M | 3.21M | 3.42M | 3.81M | 4.11M | 3.98M | 4.05M | 4.34M | 4.46M | 4.05M | 3.89M | 4.20M | 4.75M | 5.00M | 4.89M | 5.41M | 5.71M | 5.82M | 6.17M | 6.19M | 6.44M | 6.52M | 6.78M |
|
Pension
|
| | 1.35M | | 1.45M | 1.29M | 1.34M | 1.55M | 1.51M | 1.58M | 2.22M | 2.30M | 2.43M | 2.46M | 1.80M | 1.52M | 1.59M | 1.60M | 1.62M | 1.79M | 1.55M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.53M | | 0.67M | 0.67M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.88M | | 0.86M | 0.85M | 1.29M | 1.19M | 1.34M | 1.52M | 1.59M | 1.59M | 1.59M | 1.59M | 3.24M | 2.34M | 2.25M | 2.15M | 2.45M | 3.69M | 3.79M | 3.90M | 2.88M | 2.97M | 3.11M | 3.11M | 3.46M | 3.54M | 3.62M | 3.71M | 2.44M | 2.62M | 2.94M | 3.26M | 4.13M | 4.55M | 4.97M | 5.38M | 4.92M | 5.34M | 5.65M | 5.90M | 5.06M | 5.34M | 5.44M | 5.54M | 3.26M | 3.44M | 3.33M | 4.13M | 0.45M | | 0.46M | 0.44M | 0.43M | 0.57M | 0.18M | 2.44M | 3.30M | 4.92M | 5.41M | 7.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 3.58M | 3.33M | 3.09M | 2.83M | 2.60M | 2.32M | 0.95M | 2.16M | 1.88M | 1.59M | 7.12M | 8.78M | 12.57M | 12.28M | 10.85M | 11.87M | 11.67M | 11.46M | 10.81M | 10.12M | 9.47M | 11.96M | 12.43M | 11.67M | 12.75M | 14.44M |
|
Other Non-Current Liabilities
|
| | 0.69M | | | | 0.32M | | | | 0.29M | | | | | | | | 1.62M | | | | 0.17M | 1.87M | 1.76M | 1.86M | 0.18M | 0.15M | 0.13M | 0.12M | 0.08M | 0.07M | 0.05M | 0.07M | 0.02M | -0.17M | 0.39M | 0.41M | 0.33M | 0.63M | 1.06M | 1.57M | 1.27M | 1.20M | 1.13M | 1.07M | 15.19M | 19.56M | 20.58M | 19.55M | 18.22M | 19.48M | 14.59M | 15.04M | 15.18M | 13.82M | 9.76M | 10.94M | 11.14M | 8.82M | 4.17M | 4.28M |
|
Total Non-Current Liabilities
|
| | 18.57M | | | | 17.42M | | | | 25.07M | | | | | | | | 15.93M | | | | 15.89M | 12.34M | 14.70M | 14.70M | 14.70M | 15.97M | 14.86M | 16.06M | 14.41M | 68.14M | 62.20M | 57.90M | 49.12M | 48.34M | 44.92M | 44.04M | 26.43M | 27.31M | 26.95M | 26.65M | 25.04M | 27.17M | 29.84M | 28.86M | 124.50M | 144.71M | 167.18M | 142.61M | 122.43M | 124.81M | 123.12M | 112.39M | 102.86M | 98.84M | 102.46M | 298.42M | 275.09M | 273.15M | 245.00M | 244.63M |
|
Total Liabilities
|
| | 19.25M | | 20.90M | 20.39M | 17.74M | 17.20M | 17.44M | 18.16M | 25.36M | 23.99M | 23.50M | 22.75M | 19.32M | 17.83M | 18.19M | 19.14M | 17.56M | 16.94M | 18.34M | 18.68M | 16.06M | 14.20M | 16.47M | 16.55M | 14.88M | 16.11M | 14.99M | 16.18M | 14.49M | 68.20M | 62.26M | 57.96M | 49.14M | 48.16M | 45.31M | 44.45M | 26.77M | 27.94M | 28.01M | 28.23M | 26.31M | 28.36M | 30.97M | 29.93M | 139.69M | 164.27M | 187.76M | 162.16M | 140.65M | 144.30M | 137.71M | 127.43M | 118.05M | 112.66M | 112.22M | 309.36M | 286.24M | 281.97M | 249.17M | 248.91M |
|
Total Debt
|
| | 7.50M | | 6.54M | 6.36M | 6.22M | 6.07M | 5.93M | 5.78M | 9.86M | 10.06M | 9.67M | 9.29M | 3.84M | 3.60M | 3.36M | 3.11M | 2.87M | 2.62M | 2.37M | 2.12M | 1.87M | 1.62M | 1.36M | 1.11M | 0.86M | 0.60M | 0.34M | 0.08M | | 25.14M | 39.57M | 33.86M | 25.14M | 22.14M | 17.43M | 15.00M | | | | | | | | | 75.54M | 95.00M | 100.00M | 71.00M | 56.00M | 60.00M | 57.00M | 43.00M | 33.00M | 34.00M | 35.20M | 212.00M | 189.38M | 182.75M | 163.62M | 146.12M |
|
Common Equity
|
| | 50.23M | | 55.70M | 58.45M | 61.98M | 63.14M | 66.43M | 69.37M | 73.26M | 75.08M | 78.43M | 81.59M | 85.59M | 87.86M | 90.70M | 93.00M | 94.99M | 97.09M | 99.92M | 101.56M | 103.57M | 104.76M | 108.51M | 111.49M | 113.05M | 115.41M | 118.70M | 120.91M | 123.71M | 126.02M | 131.09M | 135.80M | 140.46M | 144.50M | 149.65M | 155.89M | 161.99M | 166.28M | 169.21M | 172.44M | 176.89M | 180.82M | 186.31M | 190.75M | 194.45M | 199.08M | 207.29M | 226.16M | 237.54M | 246.48M | 260.29M | 272.38M | 286.09M | 295.02M | 310.18M | 329.15M | 342.76M | 360.67M | 385.49M | 403.91M |
|
Shareholder's Equity
|
| | 50.23M | | 55.70M | 58.45M | 61.98M | 63.14M | 66.43M | 69.37M | 73.26M | 75.08M | 78.43M | 81.59M | 85.59M | 87.86M | 90.70M | 93.00M | 94.99M | 97.09M | 99.92M | 101.56M | 103.57M | 104.76M | 108.51M | 111.49M | 113.05M | 115.41M | 118.70M | 120.91M | 123.71M | 126.02M | 131.09M | 135.80M | 140.46M | 144.50M | 149.65M | 155.89M | 161.99M | 166.28M | 169.21M | 172.44M | 176.89M | 180.82M | 186.31M | 190.75M | 194.45M | 199.08M | 207.29M | 226.16M | 237.54M | 246.48M | 260.29M | 272.38M | 286.09M | 295.02M | 310.18M | 329.15M | 342.76M | 360.67M | 385.49M | 403.91M |
|
Liabilities and Shareholders Equity
|
| | 69.48M | | 74.76M | 76.88M | 79.72M | 80.35M | 83.86M | 87.53M | 98.62M | 99.07M | 101.92M | 104.34M | 104.91M | 105.69M | 108.88M | 112.14M | 112.55M | 114.03M | 118.26M | 120.24M | 119.64M | 118.96M | 124.98M | 128.04M | 127.93M | 131.52M | 133.69M | 137.09M | 138.21M | 194.22M | 193.34M | 193.76M | 189.60M | 192.66M | 194.97M | 200.34M | 188.76M | 194.21M | 197.22M | 200.66M | 203.20M | 209.18M | 217.29M | 220.69M | 334.13M | 363.35M | 395.05M | 388.32M | 378.19M | 390.78M | 397.99M | 399.81M | 404.14M | 407.68M | 422.40M | 638.51M | 629.00M | 642.64M | 634.66M | 652.82M |
|
Treasury Shares
|
| | | | | | 0.18M | | 0.11M | 0.11M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | | 0.05M | 0.05M | 0.03M | -0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
| | 32.71M | | 37.62M | 40.05M | 43.06M | 45.41M | 48.15M | 50.75M | 53.95M | 55.98M | 58.97M | 61.85M | 65.23M | 67.29M | 69.15M | 71.22M | 72.79M | 74.44M | 76.72M | 78.71M | 80.38M | 81.46M | 84.19M | 86.86M | 88.35M | 90.52M | 93.15M | 94.85M | 97.56M | 99.24M | 103.26M | 107.39M | 111.80M | 115.54M | 120.13M | 125.78M | 131.55M | 135.44M | 137.76M | 140.75M | 144.92M | 149.08M | 153.80M | 157.59M | 160.81M | 165.66M | 174.59M | 194.13M | 202.60M | 212.34M | 224.22M | 235.91M | 247.52M | 260.21M | 273.76M | 290.13M | 306.50M | 323.69M | 340.87M | 357.25M |