|
Cash & Equivalents
|
10.15M | 36.15M | 40.43M | 49.18M | 81.99M | 81.37M | 94.60M | 80.17M | 73.49M | 51.74M | 57.51M | 41.64M | 35.92M | 35.56M | 80.93M | 73.72M | 41.16M | 46.34M | 35.56M | 44.97M | 18.62M | 13.82M | 13.02M | 12.46M | 16.35M | 13.98M | 25.06M | 62.45M | 68.47M | 52.47M | 82.37M | 55.40M | 52.11M | 66.38M | 62.28M | 41.94M | 65.21M | 25.67M | 25.82M | 28.61M | 24.91M | 26.29M | 48.90M | 43.85M | 119.80M | 108.53M | 158.60M | 164.60M | 174.50M | 164.60M | 134.40M | 111.70M | 50.60M | 20.80M | 66.00M | 42.50M | 44.50M | 73.80M | 63.20M | 58.10M | 63.20M | 55.30M | 90.80M | 92.60M | 88.70M | 69.30M |
|
Short-term Investments
|
| | | | | | 11.67M | | | | 9.74M | | | | 1.33M | | 16.99M | 16.34M | 17.18M | 1.46M | 1.38M | 1.90M | 1.92M | 2.19M | 2.73M | 1.83M | 1.54M | 1.65M | 1.89M | 0.71M | 1.02M | 1.41M | 2.03M | 1.66M | 1.62M | 1.75M | 1.97M | 2.43M | 1.95M | 1.59M | 1.21M | 1.10M | 1.50M | 2.06M | 2.90M | 3.75M | 4.30M | 7.00M | 9.30M | 9.20M | 8.60M | 6.10M | 5.80M | 4.20M | 3.90M | 3.60M | 4.00M | 5.70M | 5.70M | 5.70M | 5.20M | 3.60M | 3.00M | 2.80M | 2.90M | 2.50M |
|
Cash & Current Investments
|
10.15M | 36.15M | 40.43M | 49.18M | 81.99M | 81.37M | 106.27M | 80.17M | 73.49M | 51.74M | 67.24M | 41.64M | 35.92M | 35.56M | 82.26M | 73.72M | 58.15M | 62.69M | 52.74M | 46.43M | 20.00M | 15.72M | 14.94M | 14.66M | 19.08M | 15.82M | 26.60M | 64.10M | 70.36M | 53.19M | 83.39M | 56.81M | 54.14M | 68.03M | 63.90M | 43.69M | 67.18M | 28.11M | 27.77M | 30.20M | 26.12M | 27.39M | 50.40M | 45.91M | 122.70M | 112.28M | 162.90M | 171.60M | 183.80M | 173.80M | 143.00M | 117.80M | 56.40M | 25.00M | 69.90M | 46.10M | 48.50M | 79.50M | 68.90M | 63.80M | 68.40M | 58.90M | 93.80M | 95.40M | 91.60M | 71.80M |
|
Receivables - Net
|
| | 66.34M | | 82.69M | 86.55M | 77.98M | 97.98M | 101.59M | 98.73M | 97.94M | 109.75M | 116.58M | 105.08M | 85.59M | 99.77M | 99.42M | 95.02M | 92.06M | 105.94M | 117.41M | 107.17M | 105.74M | 125.72M | 116.64M | 103.63M | 98.86M | 116.36M | 124.05M | 108.44M | 106.66M | 151.54M | 143.48M | 105.00M | 114.79M | 149.45M | 140.88M | 121.86M | 130.57M | 133.43M | 135.97M | 110.58M | 120.30M | 136.71M | 114.92M | 127.16M | 115.90M | 141.20M | 148.30M | 145.80M | 141.70M | 137.90M | 160.10M | 160.60M | 173.60M | 172.20M | 157.60M | 174.70M | 152.70M | 192.00M | 218.20M | 13.70M | 167.20M | 172.60M | 159.90M | 193.10M |
|
Receivables - Other
|
| | 1.77M | | 2.04M | 1.72M | 2.88M | 2.24M | 2.25M | 2.50M | 4.12M | 3.86M | 3.40M | 4.25M | 3.45M | 4.83M | 3.37M | 2.32M | 2.73M | 3.14M | 2.28M | 1.68M | 515.62M | 4.20M | 1.61M | 1.60M | 583.83M | 3.01M | 3.44M | 3.32M | 688.37M | 4.68M | 5.83M | 4.69M | 717.87M | 1.40M | 3.33M | 5.67M | 664.90M | 3.78M | 3.23M | 3.49M | 767.90M | 4.25M | 0.03M | 5.67M | 906.20M | 5.00M | 6.00M | 12.00M | 3.20M | 3.90M | 7.40M | 4.50M | 6.50M | 5.80M | 3.00M | 3.60M | 3.70M | 3.10M | 4.10M | 6.60M | 6.60M | 5.80M | 3.90M | 2.60M |
|
Receivables
|
| | 68.11M | | 84.74M | 88.27M | 80.86M | 100.22M | 103.84M | 101.23M | 102.06M | 113.61M | 119.98M | 109.32M | 89.05M | 104.60M | 102.80M | 97.35M | 94.79M | 109.08M | 119.69M | 108.84M | 621.37M | 129.92M | 118.25M | 105.23M | 682.70M | 119.37M | 127.49M | 111.75M | 795.03M | 156.22M | 149.31M | 109.69M | 832.66M | 150.85M | 144.21M | 127.52M | 795.47M | 137.21M | 139.20M | 114.07M | 888.20M | 140.96M | 114.94M | 132.83M | 1,022.10M | 146.20M | 154.30M | 157.80M | 144.90M | 141.80M | 167.50M | 165.10M | 180.10M | 178.00M | 160.60M | 178.30M | 156.40M | 195.10M | 222.30M | 20.30M | 173.80M | 178.40M | 163.80M | 195.70M |
|
Raw Materials
|
| | | | | | 96.73M | | | 113.42M | 125.73M | 135.64M | 138.82M | 148.83M | 129.68M | 137.38M | 137.23M | 131.78M | 139.37M | 139.25M | 148.47M | 147.03M | 149.17M | 152.35M | 150.76M | 145.43M | 141.97M | 149.47M | 146.70M | 143.88M | 137.76M | 145.10M | 141.10M | 143.52M | 146.14M | 171.71M | 168.25M | 166.98M | 173.92M | 181.98M | 176.94M | 171.55M | 160.87M | 164.51M | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 60.46M | | | 74.14M | 71.49M | 86.22M | 80.70M | 85.12M | 76.05M | 78.51M | 78.29M | 86.75M | 74.66M | 84.03M | 82.73M | 86.65M | 105.16M | 109.82M | 90.84M | 95.95M | 113.86M | 132.31M | 120.86M | 149.26M | 115.61M | 128.03M | 135.91M | 142.60M | 129.44M | 148.15M | 76.52M | 86.87M | 69.72M | 70.33M | 73.63M | 78.11M | 61.29M | 71.51M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 77.58M | | | 85.11M | 80.16M | 73.59M | 80.66M | 79.41M | 85.06M | 83.94M | 81.26M | 95.01M | 99.81M | 108.58M | 104.04M | 107.34M | 102.23M | 99.69M | 115.43M | 113.77M | 104.88M | 82.42M | 86.14M | 82.66M | 84.90M | 77.93M | 79.22M | 88.09M | 94.57M | 71.17M | 128.13M | 153.16M | 89.15M | 90.58M | 82.59M | 81.32M | 53.65M | 45.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 248.55M | | 224.28M | 242.14M | 252.98M | 272.66M | 281.15M | 290.45M | 299.06M | 313.41M | 322.09M | 340.98M | 312.68M | 322.01M | 318.71M | 339.83M | 342.31M | 361.21M | 364.10M | 370.44M | 387.83M | 388.71M | 382.84M | 384.53M | 384.78M | 389.50M | 379.48M | 399.72M | 360.40M | 372.57M | 381.32M | 399.35M | 391.38M | 411.16M | 394.79M | 429.22M | 355.94M | 366.83M | 360.88M | 356.89M | 294.50M | 294.85M | 263.17M | 261.48M | 249.70M | 244.20M | 257.50M | 282.80M | 298.70M | 352.90M | 371.10M | 396.40M | 393.40M | 420.10M | 429.50M | 450.10M | 455.60M | 484.00M | 455.30M | 466.40M | 422.70M | 434.90M | 448.80M | 500.80M |
|
Current Deferred Tax Assets
|
| | 12.07M | | 11.78M | 11.77M | 10.34M | 13.96M | 14.72M | 16.19M | 16.86M | 13.90M | 13.27M | 13.89M | 10.21M | 9.89M | 12.24M | 11.86M | 14.92M | 13.30M | 14.25M | 15.24M | 14.82M | 15.07M | 16.12M | 16.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 12.93M | | 6.43M | 4.68M | 7.33M | 7.21M | 9.54M | 12.51M | 7.03M | 8.08M | 15.14M | 12.35M | 8.52M | 16.84M | 19.25M | 9.84M | 13.64M | 15.42M | 18.33M | 21.38M | 17.93M | 19.85M | 30.45M | 34.16M | 26.52M | 26.96M | 29.70M | 25.91M | 19.39M | 20.73M | 26.32M | 32.83M | 15.18M | 23.53M | 36.04M | 26.70M | 24.46M | 23.92M | 16.34M | 17.00M | 18.20M | 34.02M | 13.87M | 13.27M | 17.50M | 16.60M | 18.10M | 17.80M | 23.50M | 25.30M | 27.70M | 22.90M | 28.20M | 27.10M | 24.30M | 21.30M | 27.70M | 27.50M | 24.40M | 24.60M | 29.80M | 29.60M | 30.00M | 35.00M |
|
Current Assets
|
| | 384.37M | | 409.21M | 428.22M | 447.82M | 474.23M | 482.75M | 472.12M | 485.55M | 490.63M | 506.39M | 512.11M | 504.08M | 526.51M | 511.14M | 521.56M | 522.41M | 545.44M | 536.37M | 531.63M | 549.99M | 568.21M | 566.74M | 555.97M | 541.80M | 599.93M | 607.03M | 590.57M | 576.83M | 606.33M | 611.09M | 609.90M | 602.97M | 632.24M | 642.22M | 624.36M | 560.99M | 576.07M | 557.53M | 529.88M | 506.30M | 534.18M | 530.40M | 533.16M | 565.80M | 592.00M | 634.50M | 644.80M | 636.00M | 675.70M | 661.50M | 649.60M | 696.40M | 680.40M | 675.90M | 746.30M | 719.50M | 778.80M | 778.80M | 740.10M | 722.80M | 737.20M | 746.00M | 821.20M |
|
Property, Plant & Equipment (Net)
|
| | 172.06M | | 167.95M | 168.41M | 168.24M | 167.57M | 174.58M | 177.85M | 188.02M | 191.49M | 191.29M | 192.60M | 182.84M | 186.19M | 185.03M | 186.55M | 184.52M | 187.90M | 193.55M | 190.40M | 187.61M | 184.92M | 174.97M | 170.51M | 170.21M | 171.21M | 173.08M | 178.17M | 180.54M | 182.22M | 182.21M | 180.70M | 190.40M | 189.29M | 185.46M | 187.90M | 192.45M | 192.14M | 191.85M | 190.54M | 190.40M | 185.31M | 177.83M | 182.82M | 172.80M | 169.60M | 169.80M | 167.50M | 171.70M | 164.00M | 162.30M | 163.80M | 173.60M | 176.70M | 180.40M | 181.00M | 187.60M | 185.00M | 186.90M | 185.30M | 181.90M | 180.50M | 180.10M | 198.90M |
|
Long-Term Investments
|
| | 11.96M | | 11.76M | 11.23M | 11.67M | 12.51M | 11.12M | 9.24M | 9.74M | 9.61M | 9.91M | 10.37M | 10.23M | 10.16M | 11.13M | 11.60M | 12.09M | 11.84M | 11.94M | 11.86M | 11.39M | 10.85M | 11.10M | 11.81M | 11.54M | 12.24M | 12.66M | 14.09M | 13.96M | 13.73M | 14.03M | 14.47M | 14.55M | 14.85M | 15.02M | 15.05M | 14.89M | 14.97M | 16.08M | 14.48M | 16.10M | 15.35M | 14.90M | 14.36M | 13.70M | 12.60M | 12.30M | 10.50M | 12.20M | 13.80M | 14.50M | 15.70M | 15.10M | 16.90M | 17.00M | 14.30M | 13.80M | 16.80M | 17.20M | 18.70M | 18.90M | 19.30M | 20.40M | 21.30M |
|
Goodwill
|
| | 13.91M | | 13.91M | 13.91M | 13.91M | 13.91M | 13.91M | 13.91M | 14.99M | 15.02M | 14.96M | 14.98M | 15.01M | 14.98M | 14.99M | 15.04M | 15.06M | 17.96M | 33.43M | 32.82M | 32.00M | 30.87M | 31.90M | 31.28M | 30.84M | 30.45M | 29.26M | 41.96M | 62.05M | 41.05M | 41.65M | 42.10M | 66.97M | 46.31M | 45.34M | 45.15M | 32.70M | 33.07M | 32.63M | 32.21M | 33.10M | 30.67M | 30.60M | 36.41M | 38.70M | 38.90M | 39.00M | 38.50M | 38.60M | 38.20M | 46.00M | 43.80M | 45.20M | 45.60M | 46.10M | 45.30M | 46.30M | 45.80M | 25.60M | 25.90M | 25.00M | 25.10M | 25.80M | 110.40M |
|
Intangibles
|
| | | | | | 5.29M | | | | 9.79M | | | | | | | | 6.54M | 14.45M | | 14.45M | 17.27M | 14.45M | 14.45M | 14.45M | 22.93M | | | | 38.82M | | | | 47.85M | | | | 47.06M | | | | 23.50M | 22.34M | 22.58M | 32.29M | 31.20M | 29.10M | 26.70M | 24.30M | 22.70M | 21.00M | 27.10M | 24.00M | 22.50M | 21.20M | 19.10M | 17.50M | 16.40M | 15.00M | 13.70M | 12.60M | 11.20M | 10.50M | 10.10M | 130.60M |
|
Goodwill & Intangibles
|
| | 13.91M | | 13.91M | 13.91M | 19.19M | 13.91M | 13.91M | 13.91M | 24.78M | 15.02M | 14.96M | 14.98M | 15.01M | 14.98M | 14.99M | 15.04M | 21.60M | 32.41M | 33.43M | 47.27M | 49.27M | 45.31M | 46.34M | 45.73M | 53.77M | 30.45M | 29.26M | 41.96M | 100.87M | 41.05M | 41.65M | 42.10M | 114.82M | 46.31M | 45.34M | 45.15M | 79.76M | 33.07M | 32.63M | 32.21M | 56.60M | 53.01M | 53.18M | 68.70M | 69.90M | 68.00M | 65.70M | 62.80M | 61.30M | 59.20M | 73.10M | 67.80M | 67.70M | 66.80M | 65.20M | 62.80M | 62.70M | 60.80M | 39.30M | 38.50M | 36.20M | 35.60M | 35.90M | 241.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | 6.20M | | | | 2.68M | | | | 2.58M | | | | 27.49M | 23.54M | 18.99M | 18.15M | 24.70M | 11.12M | 11.15M | 11.36M | 15.00M | 14.50M | 10.00M | 15.00M | 16.20M | 20.70M | 23.80M | 28.20M | 32.10M | 34.70M | 36.90M | 34.20M | 37.50M | 39.70M | 43.30M | 44.80M | 45.80M | 46.60M | 46.60M | 23.00M |
|
Other Non-Current Assets
|
| | 301.22M | | 8.37M | 8.56M | 367.47M | 8.61M | 8.85M | 15.91M | 408.90M | 18.98M | 18.30M | 17.36M | 10.18M | 15.76M | 15.83M | 15.32M | 2.39M | 14.47M | 27.85M | 21.88M | 3.47M | 19.22M | 19.09M | 17.71M | 3.20M | 21.95M | 24.60M | 37.05M | 2.14M | 31.15M | 30.02M | 29.84M | 2.40M | 35.69M | 35.80M | 30.99M | 1.52M | 28.17M | 27.39M | 26.17M | 6.40M | 5.94M | 6.41M | 9.26M | 11.00M | 11.60M | 10.00M | 10.10M | 8.40M | 10.00M | 14.70M | 19.50M | 29.50M | 32.90M | 35.00M | 35.80M | 38.20M | 41.90M | 41.50M | 39.70M | 38.00M | 36.80M | 36.40M | 43.60M |
|
Non-Current Assets
|
| | 206.54M | | 201.99M | 202.11M | 170.95M | 202.59M | 208.46M | 216.91M | 188.02M | 235.10M | 234.46M | 235.31M | 182.84M | 227.08M | 226.99M | 228.50M | 184.52M | 229.27M | 266.77M | 256.95M | 187.61M | 245.86M | 237.05M | 231.31M | 235.56M | 235.84M | 239.60M | 271.27M | 266.77M | 268.16M | 267.90M | 267.11M | 286.61M | 286.13M | 281.62M | 279.10M | 294.51M | 296.23M | 291.02M | 285.79M | 294.20M | 270.74M | 263.43M | 286.50M | 280.90M | 276.30M | 267.80M | 265.90M | 269.80M | 267.70M | 288.40M | 295.00M | 318.00M | 328.00M | 334.50M | 328.10M | 339.80M | 344.20M | 328.20M | 327.00M | 320.80M | 318.80M | 319.40M | 527.80M |
|
Assets
|
| | 590.90M | | 611.20M | 630.33M | 649.64M | 676.82M | 691.21M | 689.03M | 719.93M | 725.73M | 740.85M | 747.41M | 728.78M | 753.60M | 738.13M | 750.06M | 749.29M | 774.70M | 803.14M | 788.58M | 802.26M | 814.07M | 803.79M | 787.29M | 777.35M | 835.78M | 846.63M | 861.84M | 843.60M | 874.49M | 878.99M | 877.01M | 889.58M | 918.37M | 923.84M | 903.46M | 855.50M | 872.30M | 848.55M | 815.67M | 800.50M | 804.92M | 793.84M | 819.65M | 846.70M | 868.30M | 902.30M | 910.70M | 905.80M | 943.40M | 949.90M | 944.60M | 1,014.40M | 1,008.40M | 1,010.40M | 1,074.40M | 1,059.30M | 1,123.00M | 1,107.00M | 1,067.10M | 1,043.60M | 1,056.00M | 1,065.40M | 1,349.00M |
|
Accounts Payables
|
| | 36.39M | | 37.47M | 39.38M | 44.49M | 52.12M | 49.50M | 45.57M | 55.17M | 56.14M | 51.82M | 49.46M | 46.21M | 50.78M | 45.78M | 48.49M | 45.84M | 59.36M | 57.59M | 53.03M | 60.99M | 66.22M | 52.47M | 46.41M | 48.38M | 56.19M | 54.50M | 53.50M | 57.30M | 73.81M | 65.19M | 60.11M | 60.42M | 68.83M | 64.70M | 74.42M | 70.61M | 76.45M | 70.34M | 59.89M | 57.20M | 64.13M | 48.24M | 53.14M | 52.70M | 68.10M | 78.50M | 77.90M | 82.20M | 99.70M | 104.30M | 105.30M | 107.20M | 112.00M | 109.20M | 114.30M | 116.90M | 117.80M | 102.60M | 87.80M | 79.20M | 91.60M | 89.10M | 94.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | 2.81M | 5.38M | 6.49M | | | | | | 4.63M | 0.70M | | | | | | | | | | | 1.10M | 0.50M | 0.82M | 0.40M | 1.40M | 1.20M | 1.00M | 0.50M | 2.60M | 4.90M | 5.80M | 8.80M | 9.40M | 10.80M | 11.60M | 6.90M | 11.00M | 9.60M | 13.20M | 12.60M | 13.30M | 11.50M | 11.80M | 12.20M |
|
Payables
|
| | 36.39M | | 37.47M | 39.38M | 44.49M | 52.12M | 49.50M | 45.57M | 55.17M | 56.14M | 51.82M | 49.46M | 46.21M | 50.78M | 45.78M | 48.49M | 45.88M | 59.36M | 57.59M | 53.03M | 63.80M | 71.60M | 58.96M | 46.41M | 48.38M | 56.19M | 54.50M | 53.50M | 61.93M | 74.50M | 65.19M | 60.11M | 60.42M | 68.83M | 64.70M | 74.42M | 70.61M | 76.45M | 70.34M | 59.89M | 58.30M | 64.63M | 49.06M | 53.55M | 54.10M | 69.30M | 79.50M | 78.40M | 84.80M | 104.60M | 110.10M | 114.10M | 116.60M | 122.80M | 120.80M | 121.20M | 127.90M | 127.40M | 115.80M | 100.40M | 92.50M | 103.10M | 100.90M | 106.60M |
|
Accumulated Expenses
|
| | 17.63M | | 16.88M | 22.37M | 20.52M | 22.37M | 20.68M | 22.00M | 21.23M | 20.34M | 24.64M | 24.06M | 24.25M | 15.19M | 15.05M | 17.39M | 17.12M | 15.96M | 16.66M | 18.89M | 20.87M | 17.90M | 17.32M | 19.89M | 17.38M | 16.40M | 19.46M | 20.93M | 25.69M | 18.01M | 21.25M | 21.27M | 23.30M | 19.37M | 21.44M | 21.75M | 24.13M | 19.16M | 21.32M | 22.49M | 24.70M | 20.16M | 21.85M | 26.68M | 20.80M | 23.30M | 28.60M | 29.90M | 30.60M | 27.40M | 30.80M | 34.90M | 35.30M | 34.60M | 37.00M | 44.40M | 44.10M | 36.10M | 31.90M | 39.40M | 38.20M | 38.40M | 38.10M | 50.90M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 3.22M | 25.53M | 20.96M | 21.09M | 3.33M | 19.22M | 22.14M | 20.63M | 18.45M | 21.02M | 20.96M | 20.31M | 19.70M | 23.45M | 21.52M | 22.63M | 23.59M | 25.83M | 23.30M | 25.93M | 25.67M | 26.51M | 28.36M | 27.91M | 33.25M | 38.48M | 34.96M | 34.70M | 34.10M | 33.10M | 37.04M | 40.22M | 47.70M | 45.70M | 51.90M | 53.20M | 35.20M | 41.00M | 45.10M | 42.40M | 38.60M | 32.20M | 29.90M | 36.30M | 37.50M | 48.80M | 57.00M | 58.40M | 45.90M | 44.10M | 45.10M | 47.70M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | 2.81M | 5.38M | 6.49M | 4.82M | 4.53M | 4.66M | 4.77M | 2.16M | 4.63M | 2.72M | 2.57M | 2.69M | 2.47M | 2.05M | 1.31M | 0.79M | 0.41M | 0.28M | 0.24M | 0.20M | 1.10M | 0.50M | 0.82M | 0.40M | 1.40M | 1.20M | 1.00M | 0.50M | 2.60M | 4.90M | 5.80M | 8.80M | 9.40M | 10.80M | 11.60M | 6.90M | 11.00M | 9.60M | 13.20M | 12.60M | 13.30M | 11.50M | 11.80M | 16.20M |
|
Current Taxes
|
| | | | | | 0.41M | 5.04M | 0.56M | 0.42M | | 2.33M | | | | | | | 0.77M | 4.72M | 1.74M | 1.45M | 2.42M | 7.23M | 1.82M | 0.88M | 0.10M | 6.16M | 1.42M | 0.51M | 0.75M | 8.19M | 0.47M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 26.61M | | 28.12M | 28.69M | 35.60M | 36.59M | 39.61M | 38.35M | 42.29M | 37.56M | 46.29M | 45.54M | 44.22M | 54.48M | 42.20M | 40.45M | 37.50M | 36.68M | 43.92M | 39.13M | 45.09M | 34.18M | 31.83M | 32.56M | 40.08M | 62.22M | 62.44M | 75.77M | 39.10M | 38.95M | 45.92M | 50.14M | 49.38M | 51.52M | 45.22M | 52.28M | 48.07M | 43.30M | 35.04M | 43.82M | 42.90M | 37.72M | 22.82M | 27.75M | 34.20M | 33.30M | 35.30M | 38.00M | 60.20M | 69.80M | 73.40M | 79.30M | 69.50M | 67.50M | 57.70M | 60.60M | 70.20M | 80.00M | 89.10M | 84.00M | 77.30M | 72.30M | 70.20M | 76.10M |
|
Total Current Liabilities
|
| | 106.31M | | 110.50M | 119.00M | 130.43M | 144.81M | 141.75M | 137.58M | 154.02M | 148.73M | 154.63M | 153.41M | 145.55M | 160.91M | 139.58M | 143.57M | 133.53M | 152.96M | 160.03M | 150.09M | 161.13M | 165.85M | 144.88M | 137.97M | 142.01M | 182.64M | 179.22M | 190.21M | 168.86M | 184.63M | 175.86M | 177.24M | 179.15M | 186.44M | 242.68M | 206.95M | 189.23M | 190.79M | 173.94M | 173.08M | 172.80M | 168.89M | 144.03M | 161.24M | 170.30M | 185.10M | 207.80M | 212.00M | 223.30M | 256.50M | 273.40M | 283.90M | 274.00M | 272.00M | 264.10M | 282.20M | 299.00M | 310.40M | 311.20M | 299.20M | 271.70M | 277.00M | 274.80M | 318.30M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 0.51M | | | | 7.06M | 5.08M | 5.53M | 4.39M | 5.15M | 6.26M | 5.86M | 4.78M | 4.12M | 3.60M | 2.76M | 2.22M | 1.57M | 1.36M | 1.06M | 26.51M | 59.71M | 56.63M | 28.89M | 0.72M | 0.70M | 0.49M | 0.43M | 0.38M | 0.40M | 0.40M | 0.50M | 0.50M | 0.20M | 1.20M | 3.20M | 3.00M | 78.10M | 2.20M | 2.40M | 2.40M | 72.00M | 1.30M | 1.60M | 1.50M | 105.00M | 2.30M | 2.40M | 323.60M |
|
Pension
|
| | | | | | -2.08M | | | | -4.32M | | | | -4.17M | | | | -1.12M | | | | -2.70M | | | | 2.88M | | | | 2.86M | | | | 2.20M | | | | 1.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.36M | | 0.41M | 0.48M | 0.60M | 0.59M | 0.61M | 0.58M | 0.61M | 0.65M | 1.60M | 1.63M | 1.64M | 3.27M | 3.28M | 3.42M | 3.63M | 4.81M | 5.12M | 4.53M | 4.19M | 3.49M | 2.77M | 2.00M | 1.79M | 1.83M | 1.35M | 1.05M | 1.01M | 1.32M | 1.13M | 1.18M | 1.09M | 1.07M | 0.84M | 0.74M | 0.71M | 0.65M | 0.63M | 0.52M | 0.50M | 0.27M | 0.28M | 0.38M | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.60M | 0.60M | 0.40M | | 0.10M | 0.20M | 0.30M | 0.30M | 0.20M | | | -0.20M | -0.10M | | 0.10M |
|
Non-Current Deferred Tax Liability
|
| | 14.97M | | 13.57M | 13.49M | 12.65M | 16.64M | 16.41M | 16.86M | 15.98M | 16.36M | 16.07M | 16.81M | 15.17M | 14.15M | 14.37M | 14.08M | 17.45M | 14.03M | 17.34M | 16.31M | 16.84M | 15.28M | 14.48M | 13.19M | 2.35M | 2.35M | 2.18M | 1.82M | 1.67M | 1.63M | 1.76M | 1.81M | 1.51M | 1.57M | 1.33M | 1.31M | 1.02M | 1.00M | 0.94M | 0.87M | 18.30M | 0.81M | 0.78M | 1.57M | 17.80M | 0.30M | 0.40M | 0.20M | 15.20M | 0.20M | 0.10M | 1.30M | 18.60M | 65.00M | 62.00M | 122.00M | 18.30M | 125.00M | 125.00M | 99.00M | 2.40M | 96.00M | 85.00M | 5.10M |
|
Other Non-Current Liabilities
|
| | 17.36M | | 15.03M | 14.60M | 13.75M | 13.35M | 14.55M | 13.01M | 17.70M | 17.54M | 17.39M | 16.61M | 17.33M | 17.85M | 18.17M | 18.82M | 17.28M | 18.46M | 21.85M | 23.83M | 21.09M | 20.13M | 19.71M | 19.33M | 17.98M | 18.27M | 19.80M | 20.10M | 20.11M | 20.27M | 20.29M | 20.55M | 20.58M | 20.92M | 21.78M | 22.42M | 20.21M | 24.61M | 24.18M | 23.42M | 23.70M | 22.25M | 26.78M | 33.18M | 34.00M | 35.50M | 34.30M | 34.90M | 29.60M | 28.10M | 29.30M | 28.30M | 33.30M | 33.60M | 34.40M | 33.00M | 33.50M | 35.80M | 35.90M | 36.00M | 26.90M | 27.60M | 28.30M | 33.00M |
|
Total Non-Current Liabilities
|
| | 121.28M | | 124.07M | 132.49M | 143.08M | 161.45M | 158.16M | 154.44M | 170.00M | 165.09M | 170.70M | 170.22M | 160.72M | 175.06M | 153.94M | 157.66M | 151.50M | 166.99M | 177.37M | 166.40M | 185.03M | 186.22M | 164.90M | 155.56M | 149.51M | 191.25M | 187.26M | 196.81M | 174.65M | 189.86M | 180.38M | 181.26M | 182.23M | 189.37M | 245.07M | 234.77M | 249.96M | 248.43M | 203.76M | 174.67M | 174.40M | 170.19M | 145.23M | 163.19M | 171.20M | 185.80M | 208.70M | 212.70M | 224.90M | 257.90M | 276.70M | 288.20M | 354.20M | 339.20M | 328.50M | 406.60M | 372.10M | 436.70M | 437.80M | 399.70M | 379.10M | 375.30M | 362.20M | 647.00M |
|
Total Liabilities
|
| | 138.64M | | 139.10M | 147.09M | 156.83M | 174.79M | 172.71M | 167.45M | 187.70M | 182.63M | 188.09M | 186.83M | 178.05M | 192.91M | 172.11M | 176.48M | 168.78M | 185.45M | 199.22M | 190.23M | 206.11M | 206.35M | 184.60M | 174.89M | 167.50M | 209.52M | 207.05M | 216.91M | 194.76M | 210.14M | 200.68M | 201.81M | 202.81M | 210.29M | 266.86M | 257.19M | 270.17M | 273.04M | 227.95M | 198.09M | 198.10M | 192.44M | 172.01M | 196.37M | 205.20M | 221.30M | 243.00M | 247.60M | 254.50M | 286.00M | 306.00M | 316.50M | 387.50M | 372.80M | 362.90M | 439.60M | 405.60M | 472.50M | 473.70M | 435.70M | 406.00M | 402.90M | 390.50M | 680.00M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 0.54M | | | | 9.88M | 10.46M | 12.02M | 9.21M | 9.68M | 10.92M | 10.63M | 6.94M | 8.75M | 6.32M | 5.33M | 4.91M | 4.04M | 3.41M | 2.37M | 27.30M | 60.12M | 56.91M | 29.13M | 0.92M | 1.80M | 1.00M | 1.25M | 0.78M | 1.80M | 1.60M | 1.50M | 1.00M | 2.80M | 6.10M | 9.00M | 11.80M | 87.50M | 13.00M | 14.00M | 9.30M | 83.00M | 10.90M | 14.80M | 14.10M | 118.30M | 13.80M | 14.20M | 339.80M |
|
Common Equity
|
| | 452.26M | | 472.10M | 483.24M | 494.28M | 502.02M | 518.50M | 521.58M | 531.30M | 543.10M | 552.75M | 560.58M | 547.53M | 560.68M | 566.02M | 573.59M | 577.31M | 589.25M | 603.92M | 598.35M | 596.15M | 607.72M | 619.19M | 612.39M | 609.86M | 626.26M | 639.57M | 644.93M | 648.84M | 664.35M | 678.31M | 675.20M | 686.76M | 708.08M | 656.98M | 646.27M | 585.20M | 599.27M | 620.61M | 617.58M | 602.40M | 612.48M | 621.82M | 623.28M | 641.50M | 647.00M | 659.30M | 663.10M | 651.30M | 657.40M | 643.90M | 628.10M | 626.90M | 635.60M | 647.50M | 634.80M | 653.70M | 650.50M | 633.30M | 631.40M | 637.80M | 653.20M | 674.90M | 669.00M |
|
Shareholder's Equity
|
| | 452.26M | | 472.10M | 483.24M | 494.28M | 502.02M | 518.50M | 521.58M | 531.30M | 543.10M | 552.75M | 560.58M | 547.53M | 560.68M | 566.02M | 573.59M | 577.31M | 589.25M | 603.92M | 598.35M | 596.15M | 607.72M | 619.19M | 612.39M | 609.86M | 626.26M | 639.57M | 644.93M | 648.84M | 664.35M | 678.31M | 675.20M | 686.76M | 708.08M | 656.98M | 646.27M | 585.20M | 599.27M | 620.61M | 617.58M | 602.40M | 612.48M | 621.82M | 623.28M | 641.50M | 647.00M | 659.30M | 663.10M | 651.30M | 657.40M | 643.90M | 628.10M | 626.90M | 635.60M | 647.50M | 634.80M | 653.70M | 650.50M | 633.30M | 631.40M | 637.80M | 653.20M | 674.90M | 669.00M |
|
Liabilities and Shareholders Equity
|
| | 590.90M | | 611.20M | 630.33M | 649.64M | 676.82M | 691.21M | 689.03M | 719.93M | 725.73M | 740.85M | 747.41M | 728.78M | 753.60M | 738.13M | 750.06M | 749.29M | 774.70M | 803.14M | 788.58M | 802.26M | 814.07M | 803.79M | 787.29M | 777.35M | 835.78M | 846.63M | 861.84M | 843.60M | 874.49M | 878.99M | 877.01M | 889.58M | 918.37M | 923.84M | 903.46M | 855.50M | 872.30M | 848.55M | 815.67M | 800.50M | 804.92M | 793.84M | 819.65M | 846.70M | 868.30M | 902.30M | 910.70M | 905.80M | 943.40M | 949.90M | 944.60M | 1,014.40M | 1,008.40M | 1,010.40M | 1,074.40M | 1,059.30M | 1,123.00M | 1,107.00M | 1,067.10M | 1,043.60M | 1,056.00M | 1,065.40M | 1,349.00M |
|
Retained Earnings
|
| | 320.59M | | | | 1.47M | | | | 2.12M | | | | 413.07M | | | | -3.20M | | | | 467.34M | | | | 490.93M | | | | 536.77M | | | | 565.33M | | | | 495.25M | | | | 508.30M | | | | 545.20M | 551.40M | 557.90M | 564.70M | 549.30M | 550.60M | 544.00M | 535.90M | 527.80M | 537.00M | 547.10M | 537.50M | 549.40M | 549.80M | 532.80M | 523.60M | 541.70M | 553.00M | 566.70M | 559.40M |
|
Treasury Shares
|
| | | | | | 0.26M | | | | 0.37M | | | | 0.31M | | | | 0.26M | | | | 0.20M | | | | 0.15M | | | | 0.11M | | | | 0.16M | | | 0.30M | 0.58M | | | | 0.19M | | 0.40M | 0.28M | 0.28M | | | | 0.19M | | | 0.16M | 0.25M | | | | 0.13M | | | | 0.17M | | | |