|
Cash & Equivalents
|
11.49M | 11.49M | 11.49M | 30.00M | 30.00M | 30.00M | 30.00M | 7.15M | 7.19M | 10.18M | 10.62M | 10.33M | 10.54M | 9.27M | 7.53M | 17.29M | 13.78M | 7.05M | 9.75M | 15.97M | 16.14M | 11.22M | 11.73M | 12.50M | 12.12M | 13.10M | 13.90M | 17.93M | 16.32M | 15.30M | 14.84M | 13.71M | 21.47M | 11.85M | 6.70M | 23.45M | 30.08M | 24.00M | 15.75M | 22.97M | 17.34M | 9.68M | 9.05M | 9.80M | 14.18M | 10.17M | 6.86M | 32.48M | 24.86M | 22.75M | 18.85M | 19.71M | 24.15M | 7.62M | 9.85M | 16.88M | 22.57M | 21.96M | 33.40M | 69.31M | 78.35M | 78.41M | 75.45M | 70.96M | 71.55M | 77.43M | 72.92M |
|
Short-term Investments
|
39.16M | 39.22M | 46.32M | 42.82M | 4.25M | 59.34M | 58.95M | 4.99M | 57.69M | 3.07M | 4.75M | 4.75M | 6.54M | 5.51M | 6.87M | 8.00M | 7.02M | 6.98M | 5.88M | 5.20M | 5.54M | 4.60M | 4.12M | 5.91M | 5.84M | 5.11M | 5.74M | 4.52M | 3.48M | 3.28M | 2.78M | 4.60M | 4.76M | 10.80M | 11.35M | 5.97M | 5.33M | 8.78M | 5.10M | 1.52M | 1.83M | 10.82M | 6.54M | 5.90M | 2.13M | 1.21M | 1.96M | 2.21M | 1.48M | 1.49M | 0.75M | 0.22M | 0.72M | 0.70M | 0.70M | 1.39M | 1.10M | 1.10M | 1.10M | 0.21M | | | 0.36M | 0.85M | 0.86M | 1.11M | 0.75M |
|
Cash & Current Investments
|
50.65M | 50.70M | 57.80M | 72.82M | 34.26M | 89.34M | 88.95M | 12.14M | 64.89M | 13.24M | 15.37M | 15.07M | 17.08M | 14.78M | 14.40M | 25.29M | 20.80M | 14.03M | 15.62M | 21.16M | 21.69M | 15.82M | 15.85M | 18.41M | 17.96M | 18.20M | 19.64M | 22.45M | 19.79M | 18.58M | 17.62M | 18.31M | 26.23M | 22.66M | 18.06M | 29.42M | 35.41M | 32.78M | 20.85M | 24.50M | 19.17M | 20.50M | 15.60M | 15.70M | 16.31M | 11.39M | 8.81M | 34.69M | 26.34M | 24.25M | 19.60M | 19.93M | 24.87M | 8.33M | 10.55M | 18.26M | 23.66M | 23.06M | 34.49M | 69.53M | 78.35M | 78.41M | 75.82M | 71.81M | 72.40M | 78.54M | 73.66M |
|
Receivables - Net
|
-7.48M | 0.42M | 42.61M | 2.92M | 42.12M | 2.00M | 39.78M | 38.84M | 48.74M | 34.83M | 50.69M | 43.64M | 54.10M | 38.25M | 58.63M | 49.05M | 56.28M | 42.72M | 62.19M | 48.53M | 53.92M | 41.12M | 63.02M | 55.10M | 55.75M | 43.58M | 67.10M | 54.01M | 59.12M | 39.29M | 57.66M | 50.73M | 47.76M | 37.20M | 56.27M | 49.45M | 50.77M | 37.88M | 56.80M | 51.53M | 50.67M | 39.27M | 56.83M | 51.53M | 46.53M | 26.67M | 39.46M | 34.63M | 32.32M | 36.89M | 43.31M | 53.29M | 51.87M | 40.05M | 64.19M | 53.30M | 52.79M | 34.18M | 53.21M | 39.27M | 42.10M | 37.34M | 46.80M | 37.46M | 39.77M | 32.02M | 46.44M |
|
Receivables
|
-7.48M | 0.42M | 42.61M | 2.92M | 42.12M | 2.00M | 39.78M | 38.84M | 48.74M | 34.83M | 50.69M | 43.64M | 54.10M | 38.25M | 58.63M | 49.05M | 56.28M | 42.72M | 62.19M | 48.53M | 53.92M | 41.12M | 63.02M | 55.10M | 55.75M | 43.58M | 67.10M | 54.01M | 59.12M | 39.29M | 57.66M | 50.73M | 47.76M | 37.20M | 56.27M | 49.45M | 50.77M | 37.88M | 56.80M | 51.53M | 50.67M | 39.27M | 56.83M | 51.53M | 46.53M | 26.67M | 39.46M | 34.63M | 32.32M | 36.89M | 43.31M | 53.29M | 51.87M | 40.05M | 64.19M | 53.30M | 52.79M | 34.18M | 53.21M | 39.27M | 42.10M | 37.34M | 46.80M | 37.46M | 39.77M | 32.02M | 46.44M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.28M | | | | 105.34M | | | | 78.16M | | | | 99.24M | | | | 151.37M | | | | 94.66M | | | | 93.06M | | | |
|
Inventory
|
11.87M | 10.72M | 44.45M | 15.76M | 8.58M | 2.84M | 47.84M | 56.11M | 7.88M | 54.58M | 56.29M | 62.69M | 51.34M | 60.62M | 62.84M | 65.37M | 53.62M | 52.33M | 52.61M | 63.20M | 49.82M | 63.39M | 64.15M | 69.02M | 61.15M | 85.96M | 92.57M | 97.18M | 74.89M | 76.61M | 70.51M | 69.90M | 55.13M | 60.86M | 57.69M | 60.27M | 51.09M | 56.53M | 60.07M | 72.68M | 65.78M | 82.76M | 81.34M | 86.71M | 67.98M | 81.44M | 76.18M | 59.02M | 47.34M | 33.57M | 52.94M | 71.03M | 62.06M | 95.48M | 112.05M | 127.98M | 106.68M | 103.86M | 79.57M | 74.89M | 61.96M | 67.94M | 72.19M | 74.01M | 68.19M | 71.26M | 67.18M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.40M | 0.09M | 0.10M | 0.29M | 0.65M | 0.35M | 0.40M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.29M | 3.12M | 3.25M | 3.92M | 3.40M | 3.50M | 3.40M | 4.40M | 3.89M | 3.91M | 4.12M | 5.61M | 5.21M | 5.18M | 4.45M | 4.95M | 3.32M | 5.30M | 2.88M | 6.14M | 3.52M | 3.76M | 4.83M | 7.52M | 5.95M | 5.15M | 4.15M | 5.83M | 4.00M | 4.16M | 3.59M | 6.20M | 3.08M | 3.43M | 3.01M | 5.77M | 3.24M | 3.41M | 3.08M | 5.38M | 3.07M | 3.11M | 3.51M | 6.05M | 4.18M | 3.55M | 3.28M | 4.61M | 3.95M | 4.43M | 3.86M | 4.32M | 4.12M | 3.88M | 2.99M | 5.87M | 3.83M | 3.50M | 3.06M | 3.82M | 3.64M | 3.51M | 3.07M | 3.44M | 3.35M | 2.41M | 2.21M |
|
Current Assets
|
105.12M | 105.78M | 102.72M | 111.26M | 106.89M | 91.65M | 102.97M | 111.49M | 114.66M | 108.71M | 126.72M | 128.22M | 127.82M | 120.13M | 140.60M | 146.44M | 134.37M | 117.40M | 133.63M | 140.08M | 128.95M | 127.10M | 147.87M | 150.05M | 140.81M | 154.16M | 183.45M | 179.48M | 157.80M | 141.38M | 150.18M | 145.93M | 132.20M | 127.03M | 135.81M | 145.58M | 140.68M | 132.50M | 141.33M | 154.09M | 138.70M | 146.29M | 157.28M | 160.00M | 135.00M | 127.02M | 131.39M | 134.33M | 130.81M | 130.10M | 136.20M | 157.18M | 143.03M | 150.03M | 190.49M | 206.46M | 187.07M | 167.72M | 170.69M | 190.11M | 186.05M | 187.53M | 197.88M | 209.39M | 183.70M | 186.02M | 191.17M |
|
Buildings
|
| | | | | | | | | | | 22.87M | | | | 26.93M | | | | 26.90M | | | | 26.90M | | | | 26.91M | | | | 26.91M | | | | 26.91M | | | | 26.91M | | | | 26.91M | | | | 32.15M | | | | 32.19M | | | | 32.20M | | | | 32.20M | | | | 32.20M | | | |
|
Construction in Progress
|
| | | | | | | | | | | 0.17M | | | | 1.69M | | | | 0.25M | | | | 0.02M | | | | 0.02M | | | | 0.04M | | | | 0.00M | | | | 0.09M | | | | 5.27M | | | | 0.64M | | | | 0.70M | | | | 0.32M | | | | 1.97M | | | | 0.97M | | | |
|
Land & Improvements
|
| | | | | | | | | | | 3.40M | | | | 3.59M | | | | 3.61M | | | | 3.71M | | | | 3.71M | | | | 3.71M | | | | 3.78M | | | | 3.78M | | | | 3.79M | | | | 3.79M | | | | 3.79M | | | | 3.84M | | | | 3.84M | | | | 3.90M | | | |
|
Property, Plant & Equipment (Net)
|
28.88M | 28.59M | 28.35M | 26.87M | 26.60M | 26.01M | 26.02M | 25.68M | 25.74M | 27.62M | 27.42M | 31.08M | 31.26M | 31.58M | 34.14M | 37.22M | 36.83M | 35.71M | 35.58M | 35.11M | 34.65M | 34.24M | 34.06M | 33.69M | 33.11M | 32.52M | 31.66M | 31.83M | 32.01M | 33.48M | 34.01M | 33.72M | 33.34M | 32.75M | 32.37M | 31.64M | 30.76M | 30.03M | 29.39M | 28.71M | 28.88M | 29.46M | 30.50M | 32.21M | 32.84M | 33.21M | 31.14M | 30.76M | 30.20M | 29.98M | 29.58M | 29.20M | 28.99M | 28.63M | 28.55M | 28.81M | 28.79M | 28.87M | 29.34M | 29.50M | 28.97M | 28.57M | 28.54M | 28.18M | 28.08M | 27.78M | 27.33M |
|
Long-Term Investments
|
| | | 2.10M | | | | 58.06M | | 56.03M | 48.43M | 46.84M | 44.59M | 43.12M | 38.72M | 36.22M | 34.37M | 30.91M | 28.29M | 25.02M | 25.82M | 29.68M | 26.52M | 24.54M | 23.17M | 21.74M | 20.63M | 20.68M | 21.74M | 21.46M | 21.78M | 21.06M | 19.28M | 19.24M | 18.27M | 17.67M | 18.19M | 17.42M | 18.89M | 18.70M | 19.03M | 17.97M | 16.55M | 15.81M | 15.08M | 14.49M | 13.70M | 12.80M | 20.01M | 30.10M | 15.20M | 10.00M | 9.02M | 8.53M | 8.03M | 7.12M | 6.90M | 6.41M | 6.41M | 6.35M | 6.36M | 6.37M | 6.01M | 5.53M | 5.53M | 5.28M | 4.88M |
|
Goodwill
|
| | | | | | | | 10.79M | 11.03M | 11.03M | 11.10M | 11.11M | 11.11M | 11.11M | 11.10M | 11.11M | 11.11M | 11.11M | 11.10M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 11.11M | 12.22M | 12.22M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M |
|
Intangibles
|
10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 12.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 34.75M | 32.98M | 32.98M | 32.98M | 32.98M | 32.98M | 32.98M | 32.98M | 32.98M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 32.87M | 34.77M | 34.77M | 34.77M | 34.77M | 34.77M | 34.42M | 33.62M | 33.62M | 33.62M | 33.62M | 33.17M | 33.17M | 33.17M | 33.17M | 32.87M | 32.87M | 32.87M | 32.87M |
|
Goodwill & Intangibles
|
10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 12.75M | 45.54M | 45.77M | 45.77M | 45.85M | 45.86M | 45.86M | 45.86M | 45.85M | 45.86M | 45.86M | 45.86M | 45.85M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 45.86M | 44.09M | 44.09M | 44.09M | 44.09M | 44.09M | 44.09M | 44.09M | 44.09M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 43.98M | 46.99M | 46.99M | 47.09M | 47.09M | 47.09M | 46.73M | 45.94M | | | | 45.48M | 45.48M | 45.48M | 45.48M | 45.19M | 45.19M | 45.19M | 45.19M |
|
Long-Term Deferred Tax
|
1.23M | 1.03M | 0.63M | 2.26M | 2.13M | 2.51M | 1.94M | 1.09M | 1.27M | 2.41M | 3.03M | 12.66M | 3.99M | 4.21M | 4.43M | 13.24M | 1.37M | 1.44M | 1.57M | 11.29M | | | | 16.03M | 2.15M | 2.38M | 1.12M | 14.88M | 0.10M | | | 14.17M | 0.70M | 0.70M | 0.71M | 9.69M | 0.74M | 0.75M | 0.79M | 1.28M | 1.28M | 1.27M | 1.18M | 2.49M | 2.17M | 2.44M | 0.77M | 1.24M | 1.22M | 1.20M | 1.15M | 1.06M | 1.10M | 1.01M | 0.95M | 1.04M | 1.02M | 1.01M | 0.98M | 1.10M | 1.05M | 1.07M | 1.12M | 1.04M | 1.05M | | |
|
Other Non-Current Assets
|
10.65M | 10.87M | 11.06M | 0.09M | 13.60M | 15.37M | 15.31M | 14.38M | 18.26M | 17.85M | 17.78M | 18.08M | 18.23M | 18.27M | 18.60M | 18.79M | 18.78M | 21.67M | 20.97M | 21.45M | 21.31M | 21.41M | 21.34M | 21.30M | 21.06M | 21.09M | 20.73M | 21.14M | 21.31M | 21.42M | 22.78M | 22.79M | 22.76M | 22.85M | 22.98M | 23.10M | 23.10M | 23.02M | 23.19M | 23.28M | 23.45M | 23.57M | 23.57M | 23.67M | 23.39M | 23.53M | 23.66M | 24.00M | 24.16M | 24.33M | 24.37M | 23.60M | 23.78M | 23.88M | 23.84M | 23.83M | 23.95M | 24.11M | 23.96M | 24.27M | 24.20M | 24.20M | 24.18M | 24.26M | 24.47M | 24.57M | 24.56M |
|
Non-Current Assets
|
90.79M | 90.58M | 97.22M | 95.89M | 100.77M | 114.10M | 113.09M | 111.95M | 148.49M | 149.69M | 142.42M | 145.28M | 143.94M | 143.04M | 141.74M | 138.88M | 137.20M | 135.59M | 132.27M | 127.45M | 127.64M | 131.19M | 127.78M | 127.40M | 125.35M | 123.59M | 119.99M | 119.52M | 121.02M | 122.22M | 124.43M | 122.31M | 120.18M | 119.63M | 118.42M | 117.25M | 116.87M | 115.31M | 116.36M | 115.95M | 141.01M | 139.53M | 135.60M | 136.92M | 133.78M | 133.31M | 125.19M | 87.73M | 121.90M | 122.11M | 120.22M | 88.92M | 118.76M | 118.73M | 120.23M | 90.84M | 120.64M | 119.31M | 118.17M | 89.92M | 117.22M | 116.29M | 116.81M | 85.85M | 115.59M | 114.92M | 112.87M |
|
Assets
|
195.91M | 196.35M | 199.94M | 207.15M | 207.66M | 205.76M | 216.06M | 223.44M | 263.15M | 258.40M | 269.14M | 273.51M | 271.76M | 263.17M | 282.35M | 285.32M | 271.57M | 252.99M | 265.89M | 267.53M | 256.59M | 258.30M | 275.66M | 277.45M | 266.16M | 277.75M | 303.45M | 299.00M | 278.82M | 263.59M | 274.61M | 268.24M | 252.38M | 246.66M | 254.24M | 262.83M | 257.55M | 247.81M | 257.69M | 270.04M | 279.72M | 285.81M | 292.87M | 296.92M | 268.78M | 260.34M | 256.58M | 256.72M | 252.72M | 252.21M | 256.42M | 277.67M | 261.79M | 268.76M | 310.72M | 326.62M | 307.71M | 287.03M | 288.86M | 309.34M | 303.27M | 303.82M | 314.69M | 324.09M | 299.30M | 300.94M | 304.04M |
|
Accounts Payables
|
7.27M | 7.78M | 8.49M | 7.85M | 7.68M | 7.67M | 9.12M | 10.36M | 8.77M | 7.38M | 8.99M | 12.94M | 5.93M | 4.41M | 9.54M | 11.13M | 6.39M | 4.52M | 6.68M | 13.96M | 6.41M | 6.41M | 8.36M | 15.66M | 6.80M | 7.20M | 8.03M | 13.34M | 4.75M | 4.51M | 5.65M | 11.94M | 4.84M | 4.96M | 5.00M | 8.90M | 5.26M | 5.88M | 5.96M | 12.76M | 10.44M | 10.83M | 12.49M | 12.46M | 9.87M | 10.32M | 10.87M | 8.44M | 10.64M | 11.29M | 12.40M | 19.23M | 7.77M | 8.27M | 14.97M | 14.95M | 11.75M | 9.87M | 11.39M | 8.85M | 9.72M | 10.87M | 12.05M | 13.27M | 9.09M | 9.08M | 8.93M |
|
Notes Payables
|
4.67M | | | | | | 6.00M | 5.00M | 34.05M | 35.95M | 44.00M | 37.00M | 39.00M | 34.00M | 44.00M | 45.00M | 38.00M | 20.00M | 25.00M | 12.00M | 8.99M | 10.82M | 24.29M | 5.41M | 6.62M | 18.12M | 41.97M | 26.65M | 24.63M | 15.24M | 22.81M | 4.27M | | | 4.77M | | | | 8.05M | 5.84M | 3.72M | 12.00M | 16.86M | 7.05M | | | 5.18M | | | | | | | 5.44M | 34.66M | 31.14M | 20.64M | 2.57M | | | | | | | | | |
|
Dividends payables
|
1.59M | 1.69M | 1.69M | 1.69M | 1.69M | 1.81M | 1.80M | 1.81M | 1.81M | 1.76M | 1.75M | 1.74M | 1.74M | 1.85M | 1.84M | | | 1.94M | | 1.95M | | | | 2.04M | | | | 2.15M | | | | 2.19M | | | | 2.23M | | | | 2.31M | | | | 2.35M | | | | | | | | | | | | 2.29M | | | | 2.35M | | | | 21.58M | | | |
|
Payables
|
13.53M | 9.47M | 10.18M | 9.54M | 9.38M | 9.49M | 16.91M | 17.17M | 44.63M | 45.09M | 54.74M | 51.68M | 46.67M | 40.25M | 55.38M | 56.13M | 44.39M | 26.46M | 31.68M | 27.91M | 15.40M | 17.23M | 32.65M | 23.11M | 13.42M | 25.32M | 50.00M | 42.13M | 29.39M | 19.75M | 28.46M | 18.40M | 4.84M | 4.96M | 9.77M | 11.13M | 5.26M | 5.88M | 14.00M | 20.91M | 14.16M | 22.83M | 29.35M | 21.86M | 9.87M | 10.32M | 16.05M | 8.44M | 10.64M | 11.29M | 12.40M | 19.23M | 7.77M | 13.71M | 49.64M | 48.37M | 32.39M | 12.44M | 11.39M | 11.20M | 9.72M | 10.87M | 12.05M | 34.85M | 9.09M | 9.08M | 8.93M |
|
Accumulated Expenses
|
| | | | | | | 2.84M | | 9.75M | 13.41M | 3.09M | 15.07M | 14.39M | 13.28M | 3.16M | 8.90M | 9.01M | 11.62M | 3.04M | 9.91M | 9.60M | 11.15M | 3.25M | 14.27M | 14.21M | 16.42M | 3.13M | 9.54M | 9.54M | 10.52M | 3.44M | 9.28M | 10.54M | 12.21M | 6.18M | 11.03M | 10.52M | 11.46M | 6.43M | | | | 5.89M | | | | 4.02M | | | | 5.95M | | | | 6.68M | | | | 7.07M | | | | 6.94M | | | |
|
Other Accumulated Expenses
|
| | | | | | | 6.23M | | | | 8.89M | | | | 9.51M | | | | 6.57M | | | | 8.37M | | | | 13.24M | | | | 2.88M | | | | 3.13M | | | | 3.57M | | | | 2.94M | | | | 4.04M | | | | 2.81M | | | | 5.18M | | | | 3.83M | | | | 3.15M | | | |
|
Short term Debt
|
| | | 0.27M | | | | 5.00M | | 35.95M | 44.00M | 37.00M | 39.00M | 34.00M | 44.00M | 45.00M | 38.00M | 20.00M | 25.00M | 12.00M | 8.99M | 10.82M | 24.29M | 5.41M | 6.62M | 18.12M | 41.97M | 26.65M | 24.63M | 15.24M | 22.81M | 4.27M | | | 4.77M | | | | 8.05M | 5.84M | 3.72M | 12.00M | 16.86M | 7.05M | | | 5.18M | | | | | | | 5.44M | 34.66M | 31.14M | 20.64M | 2.57M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 7.88M | 6.82M | 6.50M | 5.82M | 6.31M | 4.47M | 4.25M | 4.05M | 2.86M | 2.02M | 3.59M | 3.45M | 3.27M | 3.64M | 4.03M | 4.27M | 4.15M | 3.84M | 3.98M | 3.67M | 3.51M | 4.17M | 4.03M | 4.36M | 4.75M | 4.55M |
|
Current Taxes
|
| | | | | | | 0.12M | | | | | 1.42M | | 1.40M | | 0.53M | | 0.43M | | 0.09M | | | 0.15M | 1.37M | | 0.73M | 0.03M | 0.55M | | | | 0.19M | | | | | | | 0.91M | 1.61M | | 1.29M | 0.09M | 0.76M | | | | | | | | 0.95M | | | | 1.25M | | | | 1.95M | | 0.69M | | 0.86M | | |
|
Curent Deferred Tax Liability
|
| | | 0.29M | 0.37M | 0.35M | 0.33M | 0.23M | 0.39M | 0.79M | 1.02M | | | | | | | | | 0.85M | 1.15M | 1.37M | 1.17M | 1.75M | 2.02M | 1.99M | 1.86M | 1.54M | 2.00M | 2.08M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
18.84M | 16.95M | 18.02M | 20.28M | 17.56M | 16.43M | 25.36M | 27.72M | 52.99M | 55.63M | 69.17M | 64.89M | 63.15M | 54.64M | 70.06M | 70.02M | 53.83M | 35.48M | 43.73M | 39.66M | 26.55M | 28.20M | 44.97M | 37.76M | 31.07M | 41.52M | 69.01M | 61.19M | 41.48M | 31.37M | 40.99M | 28.97M | 14.31M | 15.51M | 21.98M | 25.16M | 16.29M | 16.40M | 25.47M | 36.13M | 28.24M | 35.87M | 43.80M | 41.88M | 20.44M | 21.74M | 26.82M | 24.34M | 21.29M | 19.09M | 21.52M | 34.51M | 18.42M | 23.90M | 62.39M | 67.53M | 44.45M | 22.24M | 20.06M | 29.62M | 21.13M | 18.95M | 22.96M | 47.26M | 19.11M | 20.89M | 21.18M |
|
Pension
|
15.51M | 15.85M | 15.26M | 18.53M | 18.94M | 19.34M | 18.25M | 18.57M | 18.94M | 19.31M | 18.07M | 26.34M | 26.77M | 27.11M | 27.45M | 27.53M | 27.89M | 28.22M | 27.49M | 21.90M | 22.30M | 21.18M | 21.47M | 33.38M | 33.78M | 33.83M | 31.96M | 30.19M | 30.50M | 28.44M | 28.77M | 27.80M | 27.72M | 23.71M | 23.72M | 27.77M | 27.64M | 24.59M | 24.42M | 23.11M | 23.10M | 23.13M | 23.08M | 27.52M | 27.35M | 27.18M | 27.01M | 33.53M | 33.19M | 32.85M | 32.51M | 27.78M | 27.48M | 27.20M | 22.64M | 15.52M | 15.65M | 15.75M | 15.87M | 13.41M | 13.45M | 13.48M | 13.54M | 9.89M | 9.87M | 9.85M | 9.74M |
|
Minority Interest
|
| | | | | | | 4.70M | | 5.31M | 5.04M | 5.40M | 6.04M | 6.20M | 6.52M | 7.22M | 7.08M | 6.54M | 6.60M | 6.83M | 7.03M | 7.40M | 6.87M | 7.02M | 6.72M | 6.73M | 6.17M | 6.34M | 6.52M | 6.49M | 6.55M | 6.69M | 6.65M | 6.73M | 6.76M | 7.12M | 6.83M | 6.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 1.99M | 1.78M | 1.95M | 1.83M | | | | | 1.61M | | 0.62M | 1.63M | 0.70M | 0.80M | 2.29M | 3.10M | 2.07M | 2.24M | 2.99M | 3.59M | 3.72M | 3.76M | 3.74M | 3.54M | 3.08M | 3.18M | 3.42M | 3.23M | 2.91M | 3.00M | 2.90M | 2.88M | 5.03M | 5.00M | 4.95M | 4.86M | 8.53M | 8.52M | 8.62M | 8.48M | 11.82M | 11.77M | 11.84M | 11.57M | 13.92M | 13.91M | 13.73M | 14.42M |
|
Operating Leases
|
| | | 23.26M | | | | 26.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.07M | 24.89M | 21.28M | 20.61M | 17.94M | 17.76M | 14.43M | 7.73M | 8.56M | 7.66M | 7.10M | 7.52M | 6.89M | 7.72M | 9.79M | 10.66M | 10.90M | 9.86M | 8.64M | 9.53M | 8.41M | 7.96M | 8.13M | 7.03M | 7.49M | 7.94M | 6.94M |
|
Other Non-Current Liabilities
|
| | | | | | | | 11.75M | 11.75M | 9.75M | 10.88M | 6.98M | 7.83M | 7.79M | 6.38M | 6.46M | 6.70M | 6.79M | 6.99M | 7.05M | 7.33M | 7.49M | 8.36M | 2.65M | 2.69M | 2.66M | 2.82M | 2.64M | 2.53M | 2.50M | 2.48M | 2.45M | 2.35M | 2.27M | 2.17M | 2.02M | 1.79M | 1.63M | 1.50M | 0.22M | 0.18M | 0.34M | 0.33M | 0.26M | 0.28M | 0.26M | 0.27M | 0.24M | 1.58M | 1.63M | 1.44M | 1.63M | 1.56M | 1.01M | 0.47M | 0.52M | 0.48M | 0.43M | 0.47M | 0.41M | 0.39M | 0.37M | 0.39M | 0.37M | 0.48M | 0.45M |
|
Total Non-Current Liabilities
|
| | | | | | | | 231.41M | 74.93M | 87.24M | 116.36M | 89.92M | 81.75M | 97.51M | 129.28M | 81.71M | 63.69M | 71.22M | 103.56M | 50.62M | 51.33M | 68.27M | 108.91M | 64.86M | 75.36M | 100.97M | 135.85M | 71.98M | 60.43M | 71.38M | 57.48M | 42.83M | 41.50M | 48.80M | 55.00M | 46.17M | 43.98M | 53.48M | 62.97M | 73.46M | 79.75M | 84.88M | 86.59M | 63.09M | 63.79M | 67.02M | 68.53M | 66.05M | 62.50M | 64.01M | 74.83M | 57.79M | 63.77M | 99.68M | 102.25M | 79.52M | 56.47M | 53.05M | 64.38M | 54.75M | 52.23M | 56.20M | 78.11M | 50.38M | 52.39M | 52.27M |
|
Total Liabilities
|
180.48M | 180.13M | 183.36M | 60.91M | 190.29M | 187.52M | 197.38M | 72.89M | 243.17M | 86.69M | 97.00M | 127.24M | 96.90M | 89.58M | 105.30M | 135.66M | 88.17M | 70.39M | 78.01M | 110.55M | 57.67M | 58.66M | 75.76M | 117.27M | 67.50M | 78.04M | 103.63M | 138.67M | 74.62M | 62.97M | 73.88M | 59.96M | 45.28M | 43.85M | 51.07M | 57.17M | 48.19M | 45.77M | 55.11M | 64.46M | 73.68M | 79.93M | 85.22M | 86.92M | 63.36M | 64.06M | 67.28M | 68.79M | 66.30M | 64.08M | 65.64M | 76.27M | 59.42M | 65.32M | 100.69M | 102.72M | 80.04M | 56.95M | 53.48M | 64.85M | 55.16M | 52.62M | 56.56M | 78.50M | 50.74M | 52.87M | 52.72M |
|
Total Debt
|
| | | 0.27M | | | | 5.00M | | 35.95M | 44.00M | 37.00M | 39.00M | 34.00M | 44.00M | 45.00M | 38.00M | 20.00M | 25.00M | 12.00M | 8.99M | 10.82M | 24.29M | 5.41M | 6.62M | 18.12M | 41.97M | 26.65M | 24.63M | 15.24M | 22.81M | 4.27M | | | 4.77M | | | | 8.05M | 5.84M | 3.72M | 12.00M | 16.86M | 7.05M | | | 5.18M | | | | | | | 5.44M | 34.66M | 31.14M | 20.64M | 2.57M | | | | | | | | | |
|
Common Equity
|
15.44M | 16.22M | 16.58M | 146.24M | 17.37M | 18.24M | 18.68M | 150.55M | 19.98M | 171.71M | 172.15M | 146.27M | 174.86M | 173.59M | 177.05M | 149.66M | 183.40M | 182.60M | 187.88M | 156.98M | 198.92M | 199.64M | 199.90M | 160.18M | 198.66M | 199.71M | 199.82M | 160.32M | 204.20M | 200.63M | 200.73M | 157.47M | 207.10M | 202.81M | 203.17M | 150.35M | 151.08M | 202.04M | 202.58M | 205.58M | 206.03M | 205.88M | 207.65M | 209.99M | 205.43M | 196.27M | 189.29M | 187.93M | 186.42M | 188.13M | 190.78M | 201.40M | 202.37M | 203.44M | 210.03M | 223.91M | 227.67M | 230.08M | 235.38M | 244.49M | 248.11M | 251.20M | 258.12M | 245.59M | 248.55M | 248.06M | 251.33M |
|
Shareholder's Equity
|
161.57M | 163.55M | 166.66M | 146.24M | 171.16M | 169.99M | 172.45M | 150.55M | 179.47M | 171.71M | 172.15M | 146.27M | 174.86M | 173.59M | 177.05M | 149.66M | 183.40M | 182.60M | 187.88M | 156.98M | 198.92M | 199.64M | 199.90M | 160.18M | 198.66M | 199.71M | 199.82M | 160.32M | 204.20M | 200.63M | 200.73M | 157.47M | 207.10M | 202.81M | 203.17M | 150.35M | 151.08M | 202.04M | 202.58M | 205.58M | 206.03M | 205.88M | 207.65M | 209.99M | 205.43M | 196.27M | 189.29M | 187.93M | 186.42M | 188.13M | 190.78M | 201.40M | 202.37M | 203.44M | 210.03M | 223.91M | 227.67M | 230.08M | 235.38M | 244.49M | 248.11M | 251.20M | 258.12M | 245.59M | 248.55M | 248.06M | 251.33M |
|
Liabilities and Shareholders Equity
|
195.91M | 196.35M | 199.94M | 207.15M | 207.66M | 205.76M | 216.06M | 223.44M | 263.15M | 258.40M | 269.14M | 273.51M | 271.76M | 263.17M | 282.35M | 285.32M | 271.57M | 252.99M | 265.89M | 267.53M | 256.59M | 258.30M | 275.66M | 277.45M | 266.16M | 277.75M | 303.45M | 299.00M | 278.82M | 263.59M | 274.61M | 268.24M | 252.38M | 246.66M | 254.24M | 262.83M | 257.55M | 247.81M | 257.69M | 270.04M | 279.72M | 285.81M | 292.87M | 296.92M | 268.78M | 260.34M | 256.58M | 256.72M | 252.72M | 252.21M | 256.42M | 277.67M | 261.79M | 268.76M | 310.72M | 326.62M | 307.71M | 287.03M | 288.86M | 309.34M | 303.27M | 303.82M | 314.69M | 324.09M | 299.30M | 300.94M | 304.04M |
|
Retained Earnings
|
142.32M | 141.69M | 143.20M | 146.24M | 148.31M | 147.14M | 147.30M | 150.55M | 151.81M | 142.52M | 143.33M | 146.27M | 148.26M | 145.10M | 146.66M | 149.66M | 148.94M | 148.70M | 152.14M | -9.42M | 158.15M | 157.17M | 157.99M | -18.03M | 159.41M | 159.28M | 160.38M | -18.47M | 158.09M | 153.78M | 153.03M | 157.47M | 155.18M | 149.88M | 147.95M | 150.35M | 151.08M | 143.92M | 147.87M | 152.84M | 152.74M | 151.85M | 153.93M | 158.82M | 156.39M | 145.15M | 136.92M | 138.96M | 136.93M | 137.98M | 140.71M | 147.76M | 147.78M | 149.26M | 157.02M | 164.04M | 167.72M | 169.63M | 175.34M | 180.65M | 184.91M | 187.56M | 193.11M | 181.30M | 183.63M | 180.98M | 184.06M |
|
Preferred Shares
|
| | | 0.81M | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.05M | | | | 0.04M | | | | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.06M | 0.05M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.12M |
|
Tangible Book Value
|
11.48M | 11.54M | 11.49M | | 11.49M | 11.53M | 11.49M | | 11.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |