|
Cash & Equivalents
|
28.86M | 14.25M | 24.30M | 10.11M | 24.61M | 25.92M | 54.03M | 23.03M | 29.55M | 37.42M | 37.77M | 37.15M | 55.64M | 19.85M | 28.46M | 24.65M | 24.65M | 34.07M | 52.19M | 28.20M | 36.19M | 30.71M | 60.47M | 36.97M | 46.98M | 51.60M | 27.30M | 25.66M | 29.53M | 12.85M | 19.36M | 21.62M | 18.11M | 15.04M | 17.09M | 20.62M | 13.81M | 10.13M | 14.95M | 11.64M | 19.00M | 55.41M | 47.28M | 36.47M | 61.82M | 78.27M | 37.58M | 15.19M | 22.07M | 21.75M | 19.92M | 24.64M | 18.42M | 23.41M | 37.22M | 30.36M | 51.02M | 43.85M | 41.45M | 32.83M | 39.53M | 41.31M |
|
Short-term Investments
|
| | 25.09M | | 15.39M | 13.60M | 11.66M | 20.91M | 25.09M | 25.15M | 26.01M | 29.77M | 15.23M | 2.69M | 0.20M | 0.56M | 0.39M | 0.24M | 0.33M | 35.28M | 56.13M | 60.65M | 30.17M | 30.50M | 30.66M | 30.64M | 0.55M | 0.42M | 0.46M | 0.48M | 0.42M | 2.39M | | | | | | | | | | | | | | | | 8.69M | 8.68M | 3.72M | 1.55M | | | | | | | | | | | |
|
Cash & Current Investments
|
28.86M | 14.25M | 49.39M | 10.11M | 40.00M | 39.52M | 65.69M | 43.94M | 54.64M | 62.57M | 63.77M | 66.92M | 70.87M | 22.54M | 28.67M | 25.21M | 25.04M | 34.31M | 52.51M | 63.48M | 92.32M | 91.37M | 90.64M | 67.47M | 77.64M | 82.23M | 27.84M | 26.08M | 29.99M | 13.33M | 19.78M | 24.01M | 18.11M | 15.04M | 17.09M | 20.62M | 13.81M | 10.13M | 14.95M | 11.64M | 19.00M | 55.41M | 47.28M | 36.47M | 61.82M | 78.27M | 37.58M | 23.87M | 30.75M | 25.46M | 21.47M | 24.64M | 18.42M | 23.41M | 37.22M | 30.36M | 51.02M | 43.85M | 41.45M | 32.83M | 39.53M | 41.31M |
|
Receivables - Net
|
| | 100.97M | | 111.44M | 121.48M | 108.42M | 112.05M | 117.69M | 127.36M | 123.66M | 117.43M | 126.88M | 144.80M | 157.85M | 154.72M | 165.43M | 175.00M | 174.87M | 160.30M | 150.78M | 163.50M | 172.83M | 186.61M | 188.00M | 188.44M | 187.24M | 180.48M | 222.58M | 246.86M | 213.38M | 186.93M | 202.50M | 203.06M | 197.14M | 214.05M | 206.63M | 199.83M | 199.28M | 158.50M | 167.65M | 174.74M | 177.86M | 174.69M | 162.96M | 167.32M | 170.72M | 195.83M | 233.78M | 224.41M | 199.06M | 213.89M | 209.03M | 201.02M | 176.94M | 185.99M | 179.12M | 190.28M | 188.26M | 192.74M | 197.49M | 178.13M |
|
Receivables - Other
|
| | | | | | 2.93M | | 2.57M | 4.42M | 3.07M | 6.83M | 3.25M | 2.08M | 5.10M | 4.92M | 3.75M | 4.71M | 4.19M | 3.13M | 4.99M | 5.34M | 6.54M | 5.90M | 5.20M | 3.61M | 5.12M | 4.72M | 3.74M | 2.63M | 30.51M | 67.29M | 76.40M | 60.14M | 87.49M | 61.07M | 74.97M | 15.00M | 110.92M | 89.76M | 71.70M | 71.19M | 74.66M | 77.40M | 60.02M | 54.49M | 59.19M | 72.69M | 51.79M | 64.36M | 59.40M | 45.09M | 50.36M | 48.15M | 49.50M | 43.96M | 49.28M | 57.55M | 71.84M | 69.46M | 61.55M | 66.64M |
|
Receivables
|
| | 100.97M | | 111.44M | 121.48M | 111.36M | 112.05M | 120.25M | 131.78M | 126.73M | 124.26M | 130.13M | 146.88M | 162.95M | 159.64M | 169.18M | 179.70M | 179.05M | 163.44M | 155.77M | 168.85M | 179.37M | 192.51M | 193.20M | 192.06M | 192.36M | 185.20M | 226.32M | 249.49M | 243.89M | 254.22M | 278.90M | 263.20M | 284.63M | 275.12M | 281.61M | 214.83M | 310.20M | 248.26M | 239.35M | 245.93M | 252.53M | 252.08M | 222.98M | 221.81M | 229.91M | 268.52M | 285.57M | 288.77M | 258.47M | 258.98M | 259.38M | 249.17M | 226.44M | 229.94M | 228.41M | 247.83M | 260.10M | 262.20M | 259.03M | 244.77M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.05M | 36.93M | 42.63M | 43.82M | 43.89M | 43.92M | 40.81M | 39.75M | 36.61M | 38.50M | 39.01M | 43.29M | 36.68M | 36.75M | 41.73M | 43.44M | 42.54M | 51.97M | 51.28M | 43.72M | 36.87M | 39.17M | 36.47M | 34.53M | 31.36M | | | | 36.80M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.41M | 19.03M | 18.26M | 16.43M | 15.53M | 16.54M | 17.07M | 19.25M | 17.52M | 17.22M | 16.80M | 16.34M | 18.93M | 19.21M | 18.31M | 17.53M | 18.14M | 18.77M | 17.12M | 17.08M | 18.02M | 17.70M | 15.54M | 17.26M | 12.29M | | | | 15.55M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.45M | 21.33M | 21.04M | 19.60M | 18.92M | 16.89M | 16.40M | 16.79M | 16.96M | 19.56M | 14.38M | 14.19M | 17.21M | 14.91M | 16.56M | 14.47M | 19.81M | 27.78M | 29.64M | 25.23M | 23.55M | 23.72M | 20.77M | 18.48M | 25.59M | | | | 39.95M | | | |
|
Inventory
|
| | 32.61M | | 40.04M | 36.92M | 34.05M | 38.88M | 39.41M | 42.54M | 36.05M | 40.49M | 42.01M | 46.50M | 53.44M | 50.42M | 51.29M | 55.13M | 61.41M | 62.49M | 59.68M | 64.03M | 63.39M | 69.53M | 68.65M | 73.16M | 73.41M | 81.08M | 103.67M | 98.06M | 80.91M | 77.30M | 81.93M | 79.85M | 78.34M | 77.34M | 74.28M | 75.79M | 71.09M | 75.28M | 70.19M | 73.81M | 72.82M | 70.87M | 76.60M | 75.44M | 80.49M | 98.52M | 98.05M | 86.03M | 78.44M | 80.58M | 72.78M | 70.27M | 69.24M | 80.50M | 79.59M | 97.00M | 92.31M | 103.90M | 102.46M | 102.50M |
|
Current Deferred Tax Assets
|
| | 5.18M | | 4.25M | 4.12M | 4.29M | 3.75M | 3.68M | 4.02M | 2.22M | 1.71M | 1.78M | 0.54M | 2.71M | 3.25M | 3.27M | 3.44M | 1.36M | 0.37M | 0.45M | 0.93M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.05M | | 2.69M | 2.42M | 3.38M | 3.90M | 3.22M | 4.35M | 5.45M | 4.78M | 4.94M | 5.75M | 6.72M | 7.62M | 8.25M | 8.21M | 6.96M | 7.71M | 7.81M | 8.68M | 8.11M | 8.23M | 7.36M | 6.77M | 8.72M | 9.63M | 12.50M | 16.54M | 20.04M | 15.57M | 15.79M | 16.25M | 16.45M | 16.08M | 20.72M | 40.34M | 25.48M | 21.49M | 26.32M | 14.39M | 25.16M | 23.97M | 18.31M | 19.84M | 20.82M | 19.33M | 34.05M | 29.68M | 26.52M | 32.62M | 29.04M | 32.39M | 29.12M | 34.42M | 36.74M | 45.12M | 50.92M | 51.81M | 61.25M | 48.95M |
|
Current Assets
|
| | 213.92M | | 216.54M | 221.38M | 229.44M | 218.16M | 233.64M | 253.23M | 251.84M | 234.67M | 249.29M | 220.13M | 247.43M | 233.66M | 261.06M | 276.08M | 298.98M | 297.74M | 311.04M | 328.51M | 336.79M | 331.83M | 358.60M | 365.49M | 297.46M | 297.27M | 368.75M | 374.79M | 336.28M | 344.15M | 361.19M | 372.77M | 371.90M | 392.79M | 391.33M | 396.92M | 381.91M | 330.69M | 311.73M | 345.63M | 350.67M | 332.13M | 343.89M | 366.87M | 337.89M | 371.16M | 424.22M | 396.69M | 383.10M | 393.73M | 376.31M | 372.46M | 358.64M | 372.50M | 393.79M | 431.32M | 442.10M | 447.96M | 460.11M | 436.00M |
|
Property, Plant & Equipment (Net)
|
| | 179.20M | | 167.10M | 161.77M | 159.55M | 162.92M | 162.90M | 162.36M | 168.95M | 164.05M | 163.72M | 175.83M | 193.95M | 197.14M | 195.25M | 192.05M | 193.54M | 192.37M | 196.72M | 194.15M | 202.46M | 214.46M | 218.26M | 229.56M | 246.75M | 250.98M | 299.97M | 302.90M | 304.06M | 304.35M | 308.31M | 302.21M | 315.82M | 317.52M | 319.23M | 326.42M | 324.39M | 320.07M | 314.32M | 302.08M | 298.44M | 292.30M | 272.99M | 254.84M | 250.00M | 237.41M | 232.77M | 231.17M | 248.87M | 246.34M | 245.54M | 246.21M | 244.22M | 242.29M | 240.63M | 269.06M | 268.14M | 263.28M | 259.18M | 253.09M |
|
Long-Term Investments
|
| | 15.71M | | 12.01M | 13.36M | 7.94M | 17.79M | 9.40M | 10.36M | 12.81M | 11.88M | 11.04M | 11.10M | 11.27M | 10.23M | 6.48M | 10.74M | 10.65M | 9.70M | 7.99M | 11.02M | 12.52M | 12.93M | 12.68M | 10.96M | 9.04M | 7.55M | 10.36M | 9.77M | 8.63M | 12.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 62.00M | | 66.75M | 61.63M | 61.62M | 61.69M | 61.39M | 61.38M | 61.34M | 61.38M | 61.11M | 91.51M | 75.86M | 78.56M | 78.59M | 77.53M | 75.86M | 74.69M | 74.89M | 74.31M | 74.00M | 74.69M | 74.89M | 74.31M | 101.33M | 95.21M | 153.48M | 152.88M | 180.96M | 187.03M | 186.52M | 185.79M | 185.83M | 185.24M | 185.80M | 185.78M | 185.52M | 190.54M | 192.57M | 192.88M | 130.10M | 131.46M | 130.39M | 129.93M | 130.10M | 130.25M | 129.48M | 129.27M | 129.03M | 129.05M | 129.14M | 129.05M | 129.18M | 129.04M | 129.12M | 234.81M | 235.78M | 236.56M | 236.65M | 236.39M |
|
Intangibles
|
| | 19.66M | | 18.74M | 16.92M | 16.09M | 15.77M | 14.55M | 14.28M | 13.68M | 13.07M | 12.26M | 12.51M | 27.20M | 27.22M | 26.75M | 25.13M | 23.28M | 22.42M | 21.33M | 20.40M | 19.86M | 20.11M | 19.95M | 19.46M | 106.69M | 105.33M | 181.12M | 173.86M | 167.35M | 161.96M | 157.99M | 153.60M | 148.24M | 144.91M | 144.60M | 142.78M | 140.19M | 136.07M | 137.77M | 136.84M | 130.05M | 131.98M | 126.64M | 123.55M | 72.48M | 71.42M | 70.38M | 68.83M | 67.38M | 66.31M | 65.30M | 64.17M | 66.11M | 64.98M | 64.55M | 140.39M | 128.42M | 119.12M | 116.48M | 113.67M |
|
Goodwill & Intangibles
|
| | 81.66M | | 85.49M | 78.56M | 77.71M | 77.46M | 75.94M | 75.66M | 75.02M | 74.45M | 73.38M | 104.02M | 103.06M | 105.78M | 105.34M | 102.66M | 99.14M | 97.11M | 96.22M | 94.71M | 93.86M | 94.79M | 94.84M | 93.77M | 208.02M | 200.54M | 334.61M | 326.74M | 348.31M | 349.00M | 344.51M | 339.39M | 334.07M | 330.14M | 330.41M | 328.56M | 325.71M | 326.62M | 330.34M | 329.73M | 260.15M | 263.44M | 257.03M | 253.49M | 202.58M | 201.67M | 199.85M | 198.09M | 196.40M | 195.36M | 194.45M | 193.23M | 195.30M | 194.02M | 193.67M | 375.20M | 364.19M | 355.68M | 353.14M | 350.06M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 0.23M | | | | | | | | | | | | 0.40M | 4.03M | 1.10M | 2.23M | 6.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 9.89M | | 12.14M | 9.93M | 9.53M | 8.97M | 17.46M | 14.29M | 6.89M | 7.88M | 7.27M | 23.68M | 9.59M | 9.88M | 9.87M | 10.13M | 9.75M | 10.08M | 9.50M | 12.31M | 11.81M | 13.71M | 17.23M | 17.07M | 19.36M | 22.16M | 23.46M | 23.45M | 33.67M | 25.08M | 41.74M | 40.25M | 46.38M | 45.00M | 45.00M | 41.59M | 44.10M | 44.33M | 44.51M | 45.59M | 46.97M | 46.56M | 50.45M | 46.79M | 49.48M | 51.69M | 49.63M | 48.29M | 45.64M | 45.56M | 51.23M | 44.11M | 45.69M | 41.44M | 47.12M | 41.27M | 38.52M | 30.96M | 26.21M | 25.98M |
|
Non-Current Assets
|
| | 297.18M | | 286.33M | 273.21M | 263.67M | 277.42M | 273.83M | 270.45M | 272.94M | 262.66M | 259.20M | 325.28M | 322.56M | 324.78M | 317.88M | 316.05M | 313.08M | 310.14M | 310.25M | 312.02M | 320.65M | 335.90M | 343.01M | 351.75M | 487.20M | 482.32M | 670.63M | 668.98M | 686.04M | 691.16M | 712.42M | 708.21M | 696.27M | 739.45M | 747.49M | 752.88M | 747.08M | 740.93M | 742.77M | 740.35M | 664.42M | 658.57M | 632.56M | 615.22M | 549.97M | 535.79M | 524.76M | 521.76M | 532.26M | 527.47M | 532.26M | 522.40M | 525.42M | 516.48M | 523.30M | 749.20M | 733.16M | 708.87M | 694.58M | 680.03M |
|
Assets
|
| | 511.10M | | 502.87M | 494.59M | 493.10M | 495.59M | 507.48M | 523.68M | 524.78M | 497.33M | 508.49M | 545.41M | 570.00M | 558.44M | 578.94M | 592.13M | 612.06M | 607.88M | 621.30M | 640.53M | 657.44M | 667.73M | 701.61M | 717.25M | 784.66M | 779.60M | 1,039.38M | 1,043.77M | 1,022.32M | 1,035.32M | 1,073.62M | 1,080.98M | 1,068.17M | 1,132.24M | 1,138.83M | 1,149.79M | 1,128.99M | 1,071.62M | 1,054.50M | 1,085.98M | 1,015.10M | 990.70M | 976.45M | 982.09M | 887.86M | 906.95M | 948.97M | 918.45M | 915.37M | 921.20M | 908.58M | 894.86M | 884.06M | 888.98M | 917.09M | 1,180.52M | 1,175.27M | 1,156.83M | 1,154.68M | 1,116.03M |
|
Accounts Payables
|
| | 34.94M | | 39.38M | 38.06M | 34.02M | 33.66M | 40.13M | 39.31M | 34.23M | 32.48M | 39.01M | 50.37M | 47.24M | 47.03M | 46.94M | 55.52M | 56.52M | 52.79M | 54.13M | 59.69M | 64.76M | 60.12M | 61.29M | 65.09M | 63.18M | 63.67M | 63.62M | 62.66M | 68.42M | 72.05M | 75.63M | 79.07M | 72.22M | 73.02M | 68.46M | 66.56M | 69.06M | 62.37M | 66.17M | 69.72M | 76.20M | 74.31M | 79.17M | 81.00M | 92.10M | 88.91M | 86.87M | 70.14M | 86.55M | 77.64M | 78.32M | 83.11M | 84.75M | 82.84M | 86.03M | 96.37M | 98.80M | 97.76M | 95.41M | 92.84M |
|
Payables
|
| | 34.94M | | 39.38M | 38.06M | 34.02M | 33.66M | 40.13M | 39.31M | 34.23M | 32.48M | 39.01M | 50.37M | 47.24M | 47.03M | 46.94M | 55.52M | 56.52M | 52.79M | 54.13M | 59.69M | 64.76M | 60.12M | 61.29M | 65.09M | 63.18M | 63.67M | 63.62M | 62.66M | 68.42M | 72.05M | 75.63M | 79.07M | 72.22M | 73.02M | 68.46M | 66.56M | 69.06M | 62.37M | 66.17M | 69.72M | 76.20M | 74.31M | 79.17M | 81.00M | 92.10M | 88.91M | 86.87M | 70.14M | 86.55M | 77.64M | 78.32M | 83.11M | 84.75M | 82.84M | 86.03M | 96.37M | 98.80M | 97.76M | 95.41M | 92.84M |
|
Accumulated Expenses
|
| | 24.12M | | 21.43M | 20.84M | 23.70M | 17.41M | 17.61M | 23.98M | 26.73M | 16.01M | 16.73M | 21.24M | 25.22M | 20.30M | 23.94M | 30.70M | 36.62M | 24.32M | 26.29M | 32.33M | 39.95M | 27.09M | 33.93M | 42.13M | 51.24M | 27.99M | 30.63M | 33.77M | 36.65M | 29.08M | 32.25M | 39.32M | 41.12M | 25.86M | 30.29M | 33.34M | 40.12M | 25.63M | 35.87M | 40.17M | 50.12M | 37.04M | 38.49M | 48.02M | 50.98M | 38.21M | 41.34M | 55.53M | 51.65M | 34.36M | 34.16M | 42.77M | 53.80M | 28.90M | 40.90M | 39.43M | 48.51M | 32.15M | 39.09M | 33.91M |
|
Other Accumulated Expenses
|
| | | | | | 19.02M | | 16.49M | 22.52M | 23.64M | 23.59M | 24.92M | 27.95M | 35.09M | 31.22M | 27.58M | 24.57M | 25.60M | 23.20M | 25.21M | 27.95M | 29.34M | 28.43M | 29.69M | 32.37M | 34.20M | 32.98M | 56.38M | 60.92M | 79.70M | 74.27M | 69.71M | 59.23M | 92.70M | 85.09M | 87.17M | 108.48M | 118.31M | 110.35M | 73.31M | 61.77M | 53.18M | 44.54M | 48.70M | 57.59M | 67.46M | 61.26M | 64.06M | 66.17M | 64.53M | 73.22M | 67.14M | 62.57M | 59.11M | 66.89M | 57.60M | 66.98M | 87.66M | 64.32M | 60.20M | 45.41M |
|
Short term Debt
|
| | 0.99M | | 0.13M | 0.22M | 0.11M | 0.08M | 0.05M | 0.08M | 10.06M | 0.06M | 0.05M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | | | | | | | | | | | | | | | 155.40M | 155.40M | 5.40M | 155.40M | 152.00M | 2.00M | 2.00M | 3.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 10.49M | 9.40M | 11.27M | 10.46M | 10.68M | 12.10M | 13.25M | 12.44M | 11.47M | 11.83M | 12.74M | 12.18M | 11.50M | 11.08M | 11.81M | 11.65M | 12.17M | 12.36M | 12.29M | 12.09M | 12.66M | 14.96M | 15.29M | 15.67M | 16.19M | 14.50M |
|
Current Taxes
|
| | | | | | 0.91M | | | 0.39M | | | 0.70M | 4.54M | | 0.13M | | 0.17M | | | 3.07M | 4.00M | 3.63M | 5.93M | 1.60M | 3.44M | | 2.80M | 4.85M | 4.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.08M | | | | 35.95M | 18.21M | 26.11M | 27.96M | 25.00M | 18.95M | 24.10M | 20.69M | 11.37M | 9.46M | 32.02M | 31.66M | 28.01M | 36.28M | 32.50M | 35.77M | 34.76M | 36.38M | 41.66M | 46.16M | 35.19M | 43.34M | 51.00M | 43.09M |
|
Total Current Liabilities
|
| | 113.95M | | 103.08M | 104.13M | 105.77M | 99.39M | 107.95M | 118.39M | 122.17M | 96.74M | 105.35M | 125.53M | 136.83M | 129.06M | 137.22M | 143.35M | 149.03M | 135.98M | 141.64M | 159.08M | 177.38M | 170.15M | 177.52M | 188.39M | 186.06M | 167.27M | 197.81M | 209.53M | 208.15M | 204.82M | 209.22M | 212.65M | 227.51M | 214.91M | 371.26M | 399.54M | 276.86M | 379.53M | 361.79M | 211.70M | 217.55M | 188.21M | 199.65M | 217.89M | 232.95M | 207.06M | 233.38M | 232.04M | 242.55M | 233.16M | 224.29M | 236.57M | 244.71M | 227.10M | 238.85M | 263.91M | 285.46M | 253.25M | 261.89M | 229.75M |
|
Non-Current Debt
|
| | 21.44M | | 21.12M | 20.96M | 20.92M | 30.91M | 30.85M | 30.77M | 20.76M | 20.75M | 20.70M | 20.69M | 20.66M | 20.66M | 21.45M | 22.50M | 20.59M | 21.73M | 21.44M | 20.79M | 20.40M | 22.30M | 20.40M | 20.40M | 65.40M | 71.40M | 257.81M | 231.28M | 215.86M | 214.54M | 224.88M | 232.73M | 245.72M | 293.31M | 117.39M | 95.86M | 212.50M | 55.50M | 15.67M | 166.46M | 163.00M | 162.00M | 162.00M | 162.00M | 162.00M | 261.00M | 250.83M | 203.74M | 169.84M | 170.67M | 145.68M | 100.67M | 62.00M | 77.00M | 62.00M | 272.00M | 285.00M | 311.00M | 270.00M | 255.00M |
|
Liabilities from Discontinued Operations
|
| | 4.02M | | 0.81M | 0.79M | 0.80M | 0.78M | 0.50M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.86M | | 9.63M | 5.67M | 2.25M | 2.41M | 2.49M | 2.70M | 3.48M | 3.21M | 2.96M | | 8.57M | 6.74M | 8.88M | 6.23M | 10.65M | 10.07M | 7.33M | 5.02M | 4.97M | 3.60M | 1.88M | | 4.03M | 3.62M | 1.84M | 2.91M | 4.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.92M | 54.14M | 57.91M | 43.16M | 51.28M | 55.60M | 65.22M | 48.44M | 59.62M | 56.85M | 55.44M | 39.59M | 49.16M | 46.12M | 47.85M | 33.07M | 43.34M | 31.96M | 29.55M | 31.91M | 30.46M | 33.32M | 54.19M | 51.63M | 48.65M | 46.14M | 41.98M |
|
Other Non-Current Liabilities
|
| | 13.80M | | 24.80M | 23.14M | 8.92M | 24.12M | 25.87M | 26.22M | 6.76M | 26.10M | 26.14M | 37.21M | 34.62M | 32.58M | 32.83M | 33.36M | 38.65M | 37.35M | 37.48M | 37.28M | 36.91M | 34.72M | 46.77M | 48.27M | 45.79M | 42.91M | 59.09M | 59.48M | 70.65M | 72.64M | 81.75M | 85.41M | 77.18M | 78.71M | 79.13M | 65.64M | 56.86M | 67.50M | 80.68M | 81.27M | 68.48M | 69.98M | 66.66M | 58.11M | 44.58M | 52.94M | 50.35M | 47.20M | 44.18M | 43.07M | 41.41M | 40.51M | 43.88M | 43.60M | 44.44M | 35.05M | 34.90M | 32.59M | 45.38M | 44.83M |
|
Total Non-Current Liabilities
|
| | 287.10M | | 156.22M | 151.03M | 277.15M | 150.53M | 158.47M | 167.31M | 303.40M | 135.47M | 143.36M | 161.02M | 306.53M | 298.00M | 179.82M | 312.27M | 316.87M | 308.20M | 311.05M | 321.92M | 338.05M | 337.50M | 341.39M | 345.91M | 396.88M | 384.81M | 478.92M | 465.59M | 440.32M | 438.08M | 453.01M | 464.70M | 494.67M | 568.55M | 556.62M | 569.17M | 555.35M | 499.98M | 447.65M | 457.37M | 453.87M | 423.17M | 433.23M | 450.13M | 457.08M | 526.72M | 541.88M | 493.61M | 474.77M | 467.92M | 434.86M | 398.62M | 369.16M | 365.42M | 366.23M | 623.40M | 652.47M | 642.46M | 609.08M | 558.91M |
|
Total Liabilities
|
| | 300.89M | | 181.01M | 174.17M | 286.07M | 174.65M | 184.34M | 193.54M | 310.17M | 161.56M | 169.51M | 198.23M | 341.15M | 330.58M | 212.65M | 345.63M | 355.52M | 345.56M | 348.53M | 359.20M | 374.96M | 372.23M | 388.16M | 394.18M | 442.66M | 427.73M | 538.00M | 525.07M | 510.96M | 510.73M | 534.76M | 550.11M | 571.85M | 647.26M | 635.75M | 634.81M | 612.21M | 567.48M | 528.33M | 538.64M | 522.35M | 493.15M | 499.89M | 508.24M | 501.66M | 579.66M | 592.23M | 540.81M | 518.96M | 510.99M | 476.26M | 439.12M | 413.04M | 409.02M | 410.67M | 658.45M | 687.37M | 675.05M | 654.47M | 603.74M |
|
Total Debt
|
| | 22.43M | | 21.25M | 21.18M | 21.02M | 31.00M | 30.90M | 30.86M | 30.81M | 20.80M | 20.75M | 20.71M | 20.71M | 20.71M | 21.50M | 22.55M | 20.63M | 21.76M | 21.48M | 20.82M | 20.40M | 22.30M | 20.40M | 20.40M | 65.40M | 71.40M | 257.81M | 231.28M | 215.86M | 214.54M | 224.88M | 232.73M | 245.72M | 293.31M | 272.79M | 251.26M | 217.90M | 210.90M | 167.67M | 168.46M | 165.00M | 165.00M | 163.00M | 163.00M | 163.00M | 261.00M | 250.83M | 203.74M | 169.84M | 170.67M | 145.68M | 100.67M | 62.00M | 77.00M | 62.00M | 272.00M | 285.00M | 311.00M | 270.00M | 255.00M |
|
Common Equity
|
| | 210.20M | | 321.86M | 320.41M | 207.03M | 320.93M | 323.14M | 330.14M | 214.61M | 335.77M | 338.98M | 347.18M | 228.84M | 227.85M | 366.29M | 246.50M | 256.54M | 262.33M | 272.76M | 281.33M | 282.48M | 295.50M | 313.45M | 323.07M | 342.00M | 351.87M | 501.37M | 518.70M | 511.36M | 524.59M | 538.86M | 530.87M | 496.32M | 484.98M | 503.08M | 514.98M | 516.78M | 504.14M | 526.17M | 547.34M | 492.75M | 497.55M | 476.56M | 473.85M | 386.20M | 327.29M | 356.74M | 377.64M | 396.41M | 410.21M | 432.32M | 455.73M | 471.02M | 479.95M | 506.42M | 522.07M | 487.90M | 481.78M | 500.21M | 512.29M |
|
Shareholder's Equity
|
| | 210.20M | | 321.86M | 320.41M | 207.03M | 320.93M | 323.14M | 330.14M | 214.61M | 335.77M | 338.98M | 347.18M | 228.84M | 227.85M | 366.29M | 246.50M | 256.54M | 262.33M | 272.76M | 281.33M | 282.48M | 295.50M | 313.45M | 323.07M | 342.00M | 351.87M | 501.37M | 518.70M | 511.36M | 524.59M | 538.86M | 530.87M | 496.32M | 484.98M | 503.08M | 514.98M | 516.78M | 504.14M | 526.17M | 547.34M | 492.75M | 497.55M | 476.56M | 473.85M | 386.20M | 327.29M | 356.74M | 377.64M | 396.41M | 410.21M | 432.32M | 455.73M | 471.02M | 479.95M | 506.42M | 522.07M | 487.90M | 481.78M | 500.21M | 512.29M |
|
Liabilities and Shareholders Equity
|
| | 511.10M | | 502.87M | 494.59M | 493.10M | 495.59M | 507.48M | 523.68M | 524.78M | 497.33M | 508.49M | 545.41M | 570.00M | 558.44M | 578.94M | 592.13M | 612.06M | 607.88M | 621.30M | 640.53M | 657.44M | 667.73M | 701.61M | 717.25M | 784.66M | 779.60M | 1,039.38M | 1,043.77M | 1,022.32M | 1,035.32M | 1,073.62M | 1,080.98M | 1,068.17M | 1,132.24M | 1,138.83M | 1,149.79M | 1,128.99M | 1,071.62M | 1,054.50M | 1,085.98M | 1,015.10M | 990.70M | 976.45M | 982.09M | 887.86M | 906.95M | 948.97M | 918.45M | 915.37M | 921.20M | 908.58M | 894.86M | 884.06M | 888.98M | 917.09M | 1,180.52M | 1,175.27M | 1,156.83M | 1,154.68M | 1,116.03M |
|
Retained Earnings
|
| | 210.20M | | 201.10M | 203.12M | 203.56M | 201.84M | 204.30M | 209.38M | 211.13M | 210.49M | 213.61M | 220.66M | 228.84M | 224.38M | 232.60M | 243.03M | 256.54M | 262.33M | 272.76M | 281.33M | 282.48M | 295.50M | 313.45M | 323.07M | 342.00M | 351.87M | 355.62M | 375.28M | 373.26M | 386.52M | 402.62M | 400.29M | 367.60M | 360.39M | 374.44M | 385.03M | 388.01M | 382.23M | 394.61M | 414.75M | 357.24M | 352.13M | 336.40M | 336.82M | 254.82M | 208.21M | 240.25M | 258.84M | 273.74M | 286.30M | 308.25M | 329.94M | 340.38M | 348.65M | 373.46M | 388.48M | 359.98M | 349.50M | 367.58M | 377.31M |
|
Treasury Shares
|
| | 0.92M | | | | 0.98M | | 0.85M | 0.85M | | 0.65M | 0.56M | 0.57M | | 0.45M | 0.42M | 0.41M | 0.20M | 0.32M | 0.28M | 0.27M | 0.57M | 0.33M | 0.28M | 0.28M | 0.25M | 0.22M | 0.27M | 0.27M | 0.70M | 0.25M | 0.28M | 0.28M | 1.26M | 0.29M | 0.29M | 0.28M | 0.69M | 0.43M | 0.51M | 0.51M | 1.18M | 0.56M | 0.52M | 0.50M | 2.31M | 0.56M | 0.48M | 0.48M | 12.06M | 0.12M | 0.28M | 0.28M | 0.38M | 0.24M | 0.24M | 0.24M | 0.79M | 12.06M | 12.06M | 12.06M |