|
Cash & Equivalents
|
2.29M | 4.18M | 5.79M | 6.70M | 8.44M | 9.92M | 12.72M | 19.86M | 19.78M | 24.45M | 22.29M | 6.93M | 5.07M | 13.59M | 21.96M | 19.23M | 17.79M | 18.04M | 18.16M | 18.99M | 17.09M | 30.76M | 34.19M | 33.39M | 56.61M | 41.81M | 45.82M | 45.00M | 27.17M | 24.57M | 29.90M | 33.09M | 35.56M | 30.72M | 43.68M | 28.17M | 28.83M | 28.96M | 35.60M | 82.53M | 41.51M | 44.54M | 36.00M | 40.90M | 32.23M | 31.93M | 29.90M | 28.40M | 34.42M | 35.20M | 45.52M | 41.23M | 47.62M | 47.60M | 54.80M | 46.60M | 36.52M | 38.70M | 37.83M | 146.50M | 36.82M | 32.80M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | 0.77M | 0.76M | 0.74M | 1.13M | 1.28M | 1.36M | 1.58M | 1.62M | 1.81M | 1.82M | 2.39M | 2.29M | 2.54M | 2.09M | 1.92M | 1.04M | 1.03M | 1.06M | 0.97M | 0.94M | 0.75M | 0.67M | 0.47M | 0.39M | 0.23M | 0.37M | 0.20M | 0.09M | 0.09M |
|
Cash & Current Investments
|
2.29M | 4.18M | 5.79M | 6.70M | 8.44M | 9.92M | 12.72M | 19.86M | 19.78M | 24.45M | 22.29M | 6.93M | 5.07M | 13.59M | 21.96M | 19.23M | 17.79M | 18.04M | 18.16M | 18.99M | 17.09M | 30.76M | 34.19M | 33.39M | 56.61M | 41.81M | 45.82M | 45.00M | 27.17M | 24.57M | 30.49M | 33.09M | 35.56M | 31.49M | 44.44M | 28.91M | 29.95M | 30.24M | 36.96M | 84.11M | 43.14M | 46.35M | 37.82M | 43.29M | 34.52M | 34.47M | 32.00M | 30.32M | 35.45M | 36.23M | 46.59M | 42.20M | 48.55M | 48.35M | 55.47M | 47.07M | 36.91M | 38.93M | 38.20M | 146.71M | 36.91M | 32.89M |
|
Receivables - Net
|
| | 26.77M | | 20.06M | 20.62M | 23.11M | 20.27M | 18.34M | 21.28M | 29.50M | 26.80M | 28.28M | 41.16M | 44.36M | 43.45M | 41.30M | 47.64M | 58.39M | 59.19M | 65.77M | 100.76M | 97.78M | 84.83M | 84.56M | 83.36M | 83.06M | 76.73M | 66.13M | 70.50M | 67.99M | 63.80M | 67.80M | 67.80M | 53.23M | 72.96M | 60.04M | 58.09M | 68.43M | 55.64M | 60.81M | 58.27M | 63.05M | 66.47M | 65.65M | 70.02M | 74.99M | 95.44M | 95.32M | 89.96M | 83.10M | 114.04M | 130.92M | 116.79M | 112.70M | 122.67M | 133.56M | 100.11M | 168.44M | 161.07M | 170.49M | 168.11M |
|
Receivables - Other
|
| | 8.35M | | 10.57M | 10.27M | 74.86M | 6.27M | 6.86M | 7.06M | 73.30M | 12.37M | 13.71M | 88.20M | 26.25M | 10.37M | 22.16M | 29.18M | 43.22M | 48.70M | 55.12M | 88.88M | 86.13M | 73.90M | 74.00M | 72.64M | 72.83M | 66.18M | 55.11M | 60.18M | 29.69M | 59.53M | 63.99M | 62.79M | 232.04M | 65.45M | 50.46M | 49.92M | 58.88M | 47.13M | 54.61M | 49.83M | 57.44M | 58.19M | 57.56M | 61.67M | 51.40M | 81.96M | 75.84M | 70.58M | 71.00M | 79.82M | 61.91M | 64.86M | 66.57M | 58.54M | 55.38M | 68.50M | 69.89M | 83.33M | 91.26M | 109.83M |
|
Receivables
|
| | 35.12M | | 30.63M | 30.89M | 97.97M | 26.54M | 25.19M | 28.34M | 102.80M | 39.17M | 42.00M | 129.36M | 70.61M | 53.82M | 63.46M | 76.82M | 101.61M | 107.89M | 120.89M | 189.64M | 183.91M | 158.73M | 158.56M | 156.00M | 155.90M | 142.91M | 121.24M | 130.68M | 97.68M | 123.33M | 131.79M | 130.59M | 285.27M | 138.42M | 110.50M | 108.02M | 127.31M | 102.77M | 115.43M | 108.10M | 120.48M | 124.66M | 123.21M | 131.70M | 126.39M | 177.40M | 171.16M | 160.54M | 154.10M | 193.86M | 192.82M | 181.64M | 179.27M | 181.21M | 188.93M | 168.61M | 238.32M | 244.40M | 261.75M | 277.94M |
|
Raw Materials
|
| | | | | | | | | | 2.51M | | 4.93M | 19.98M | 19.54M | 19.35M | 19.56M | 19.99M | 18.85M | 19.45M | 18.87M | 22.55M | 24.34M | 21.38M | 22.01M | 19.44M | 17.89M | 17.87M | 19.87M | 19.75M | 18.44M | 17.24M | 16.56M | 15.50M | 15.82M | 15.87M | 16.75M | 15.79M | 15.22M | 14.87M | 14.82M | 14.54M | 14.26M | 13.59M | 13.99M | 14.60M | 13.40M | 14.84M | 17.61M | 18.12M | 19.77M | 21.66M | 22.83M | 27.27M | 25.82M | 25.79M | 27.87M | 27.87M | 24.80M | 21.89M | 21.46M | 17.92M |
|
Work In Process
|
| | | | | | | | | | 0.68M | | 0.69M | 4.11M | 3.17M | 3.66M | 2.79M | 3.50M | 2.64M | 2.55M | 2.34M | 5.73M | 6.44M | 7.66M | 4.53M | 4.29M | 3.99M | 4.14M | 2.89M | 3.31M | 3.18M | 5.77M | 6.63M | 7.52M | 6.10M | 5.39M | 7.34M | 5.98M | 7.33M | 6.08M | 6.43M | 6.69M | 5.59M | 5.21M | 5.59M | 5.92M | 5.15M | 7.19M | 6.74M | 6.92M | 7.18M | 9.09M | 10.09M | 11.00M | 9.71M | 13.80M | 11.73M | 11.04M | 14.53M | 12.54M | 17.69M | 18.61M |
|
Finished Goods
|
| | | | | | | | | | 1.82M | | 1.17M | 2.92M | 2.99M | 2.47M | 2.55M | 3.71M | 2.49M | 2.50M | 2.36M | 2.59M | 2.72M | 2.72M | 2.37M | 2.08M | 1.51M | 1.55M | 1.27M | 1.26M | 0.94M | 0.84M | 0.77M | 0.79M | 0.81M | 0.75M | 0.76M | 0.57M | 0.65M | 0.50M | 0.54M | 0.44M | 0.50M | 0.64M | 0.53M | 0.94M | 0.67M | 2.34M | 2.44M | 2.51M | 2.44M | 2.47M | 2.23M | 2.95M | 2.37M | 2.50M | 2.90M | 2.85M | 3.29M | 21.63M | 20.64M | 21.18M |
|
Inventory
|
| | 4.43M | | 5.38M | 5.06M | 4.34M | 4.56M | 4.49M | 4.29M | 3.90M | 6.44M | 6.08M | 26.26M | 25.16M | 24.77M | 24.06M | 26.54M | 23.42M | 23.82M | 22.75M | 29.85M | 32.51M | 30.56M | 27.13M | 23.95M | 21.49M | 21.50M | 21.93M | 21.75M | 20.97M | 22.08M | 22.45M | 22.28M | 20.82M | 19.78M | 22.38M | 19.66M | 20.58M | 18.61M | 18.90M | 18.55M | 17.34M | 16.40M | 17.27M | 18.61M | 17.05M | 22.08M | 23.98M | 24.74M | 26.53M | 30.30M | 31.83M | 37.91M | 34.09M | 38.03M | 38.48M | 37.76M | 42.62M | 52.92M | 59.79M | 57.71M |
|
Current Deferred Tax Assets
|
| | | | | | 0.52M | | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.51M | | 2.82M | 2.60M | 2.65M | 2.17M | 3.31M | 2.40M | 1.94M | 5.83M | 6.68M | 9.12M | 6.65M | 6.69M | 6.15M | 8.47M | 9.05M | 8.63M | 8.19M | 11.81M | 9.06M | 12.00M | 15.83M | 14.76M | 13.56M | 12.28M | 12.79M | 12.98M | 10.76M | 13.75M | 12.60M | 11.94M | 10.12M | 10.44M | 12.75M | 12.88M | 9.90M | 12.68M | 11.92M | 12.77M | 11.53M | 11.37M | 12.73M | 12.23M | 10.76M | 13.32M | 11.91M | 14.14M | 12.17M | 11.99M | 15.63M | 15.27M | 11.77M | 10.62M | 20.41M | 27.14M | 16.86M | 36.91M | 29.68M | 29.11M |
|
Current Assets
|
| | 48.45M | | 47.34M | 48.53M | 53.47M | 53.13M | 52.77M | 59.48M | 64.32M | 58.36M | 59.82M | 122.49M | 124.44M | 114.39M | 114.38M | 125.49M | 142.97M | 151.02M | 152.02M | 244.71M | 228.46M | 216.06M | 233.66M | 213.35M | 212.98M | 200.76M | 179.12M | 179.94M | 173.94M | 177.84M | 181.28M | 170.36M | 160.87M | 164.96M | 160.51M | 158.28M | 179.50M | 218.32M | 180.10M | 184.09M | 183.49M | 181.50M | 180.22M | 189.71M | 189.01M | 211.84M | 218.71M | 222.69M | 240.66M | 275.45M | 291.04M | 285.38M | 281.44M | 271.61M | 281.37M | 276.27M | 330.97M | 476.10M | 383.00M | 395.48M |
|
Property, Plant & Equipment (Net)
|
| | 5.88M | | 5.64M | 5.68M | 5.65M | 5.50M | 5.34M | 5.13M | 4.88M | 5.62M | 5.53M | 22.38M | 21.04M | 20.21M | 19.43M | 18.17M | 18.96M | 17.74M | 17.16M | 47.49M | 44.98M | 43.40M | 40.78M | 28.77M | 27.27M | 26.45M | 25.53M | 24.67M | 23.40M | 23.04M | 22.16M | 21.89M | 22.20M | 11.65M | 11.86M | 13.86M | 15.27M | 15.70M | 16.06M | 15.77M | 16.23M | 16.18M | 15.89M | 15.89M | 15.95M | 16.22M | 16.36M | 20.26M | 20.83M | 23.88M | 24.19M | 25.01M | 26.24M | 27.74M | 30.29M | 32.31M | 33.81M | 46.06M | 46.62M | 48.04M |
|
Goodwill
|
| | 14.71M | | 14.78M | 14.63M | 14.66M | 19.55M | 14.67M | 14.78M | 19.55M | 35.70M | 27.58M | 133.55M | 129.89M | 133.30M | 134.00M | 144.27M | 165.86M | 168.13M | 169.32M | 232.24M | 220.16M | 221.72M | 220.68M | 224.53M | 170.15M | 170.29M | 170.85M | 171.24M | 166.95M | 152.78M | 152.37M | 152.36M | 152.16M | 152.07M | 152.20M | 151.97M | 152.02M | 151.68M | 159.11M | 161.35M | 161.82M | 161.65M | 161.78M | 161.59M | 161.18M | 181.60M | 185.79M | 182.37M | 183.20M | 10.84M | 199.74M | 209.82M | 211.33M | 211.48M | 211.14M | 220.03M | 269.75M | 274.77M | 288.04M | 292.26M |
|
Intangibles
|
| | 3.23M | | 3.23M | 3.21M | 3.22M | 3.23M | 3.22M | 3.23M | 3.53M | 4.38M | 13.98M | 49.10M | 18.42M | 44.75M | 42.93M | 40.40M | 19.77M | 54.83M | 52.42M | 83.97M | 26.34M | 71.32M | 67.39M | 63.98M | 22.04M | 57.91M | 55.45M | 52.75M | 19.69M | 89.24M | 88.36M | 84.59M | 18.26M | 37.63M | 35.53M | 33.25M | 14.29M | 29.46M | 91.45M | 91.85M | 12.94M | 94.87M | 94.79M | 94.96M | 9.63M | 95.43M | 108.77M | 110.20M | 9.51M | 35.41M | 121.37M | 132.36M | 50.46M | 132.97M | 132.68M | 139.92M | 163.73M | 178.62M | 179.98M | 180.52M |
|
Goodwill & Intangibles
|
| | 17.94M | | 18.01M | 17.84M | 17.88M | 22.77M | 17.89M | 18.01M | 23.07M | 40.09M | 41.56M | 182.65M | 148.31M | 178.04M | 176.93M | 184.67M | 185.63M | 222.96M | 221.74M | 316.21M | 246.50M | 293.03M | 288.06M | 288.51M | 192.19M | 228.20M | 226.30M | 223.99M | 186.64M | 242.02M | 240.73M | 236.96M | 170.41M | 189.70M | 187.73M | 185.22M | 166.31M | 181.14M | 250.56M | 253.20M | 174.76M | 256.52M | 256.57M | 256.56M | 170.81M | 277.03M | 294.56M | 292.57M | 192.71M | 46.25M | 321.11M | 342.18M | 261.79M | 344.45M | 343.82M | 359.94M | 24.80M | 24.50M | 24.40M | 24.10M |
|
Long-Term Deferred Tax
|
| | 0.60M | | 0.60M | 0.60M | 0.85M | 0.85M | 0.85M | 0.85M | | | | 2.89M | 0.07M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.83M | 0.82M | 0.82M | 0.80M | 0.30M | 0.29M | 0.26M | 0.29M | 0.97M | 0.21M | 0.29M | 1.16M |
|
Other Non-Current Assets
|
| | 0.95M | | 0.75M | 1.02M | 0.97M | 0.77M | 0.74M | 0.71M | 0.54M | 4.59M | 4.30M | 5.01M | 10.96M | 4.76M | 4.48M | 4.21M | 4.19M | 6.24M | 6.29M | 8.16M | 5.32M | 5.43M | 5.00M | 8.09M | 7.83M | 7.83M | 8.11M | 8.00M | 7.85M | 7.74M | 6.71M | 4.85M | 3.14M | 2.79M | 4.23M | 4.19M | 2.66M | 2.45M | 3.45M | 3.65M | 3.83M | 2.86M | 3.27M | 3.12M | 3.19M | 2.72M | 2.93M | 2.92M | 3.08M | 0.23M | 2.85M | 3.33M | 4.70M | 4.92M | 5.32M | 6.79M | 15.59M | 16.72M | 17.19M | 16.56M |
|
Non-Current Assets
|
| | 26.34M | | 25.72M | 25.77M | 25.88M | 25.52M | 25.17M | 24.97M | 3.30M | 55.73M | 57.74M | 231.14M | 35.40M | 221.42M | 219.24M | 225.06M | 49.20M | 266.41M | 264.72M | 402.11M | 51.80M | 365.84M | 358.05M | 348.60M | 34.80M | 281.55M | 279.25M | 275.60M | 29.70M | 244.28M | 240.12M | 234.86M | 19.10M | 231.71M | 231.21M | 231.35M | 16.90M | 226.94M | 238.30M | 8.70M | 29.00M | 8.80M | 8.80M | 8.70M | 26.70M | 246.56M | 28.50M | 0.03M | 39.90M | 27.40M | 27.20M | 27.20M | 26.70M | 26.40M | 26.10M | 25.80M | 25.40M | 43.80M | 43.00M | 24.60M |
|
Assets
|
| | 74.79M | | 73.06M | 74.30M | 79.34M | 78.65M | 77.95M | 84.45M | 94.10M | 114.09M | 117.56M | 353.64M | 349.21M | 335.81M | 333.63M | 350.55M | 412.11M | 417.43M | 416.74M | 646.82M | 598.82M | 581.90M | 591.70M | 561.96M | 498.63M | 482.30M | 458.36M | 455.54M | 438.55M | 422.12M | 421.40M | 405.22M | 392.58M | 396.67M | 391.73M | 389.64M | 408.64M | 445.26M | 418.39M | 422.09M | 419.31M | 413.66M | 410.70M | 418.68M | 416.20M | 458.39M | 481.73M | 486.23M | 504.72M | 567.57M | 582.62M | 600.06M | 600.29M | 589.02M | 598.13M | 621.51M | 759.70M | 957.10M | 876.58M | 891.88M |
|
Accounts Payables
|
| | 17.04M | | 14.34M | 12.00M | 13.57M | 11.12M | 10.87M | 12.10M | 15.09M | 19.21M | 20.10M | 30.32M | 34.36M | 27.61M | 26.56M | 33.56M | 53.82M | 57.12M | 56.50M | 104.95M | 99.10M | 95.21M | 104.26M | 90.08M | 95.61M | 81.80M | 81.59M | 77.66M | 70.79M | 77.37M | 79.35M | 78.75M | 80.23M | 79.20M | 75.08M | 78.26M | 78.32M | 71.99M | 75.57M | 82.55M | 85.00M | 85.52M | 81.94M | 89.63M | 84.08M | 91.37M | 101.23M | 100.35M | 73.41M | 111.59M | 116.25M | 94.24M | 87.69M | 79.06M | 90.94M | 92.32M | 109.67M | 109.50M | 125.97M | 127.58M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 5.30M | | | | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 3.80M | 1.70M | | | | | | | | | | | | | | 0.50M | 0.50M | | 2.00M | 2.50M | 2.50M | 2.50M | 1.50M | | 1.70M | 1.70M | 0.70M | 1.70M | |
|
Payables
|
| | 17.04M | | 14.34M | 12.00M | 13.57M | 11.12M | 10.87M | 12.10M | 15.09M | 19.21M | 20.10M | 30.32M | 34.36M | 27.61M | 26.56M | 33.56M | 53.82M | 57.12M | 56.50M | 110.25M | 99.10M | 95.21M | 104.26M | 95.38M | 100.91M | 87.10M | 86.89M | 82.95M | 76.09M | 82.67M | 84.65M | 82.55M | 81.93M | 79.20M | 75.08M | 78.26M | 78.32M | 71.99M | 75.57M | 82.55M | 85.00M | 85.52M | 81.94M | 89.63M | 84.08M | 91.37M | 101.73M | 100.85M | 73.41M | 113.59M | 118.75M | 96.74M | 90.19M | 80.56M | 90.94M | 94.02M | 111.37M | 110.20M | 127.67M | 127.58M |
|
Accumulated Expenses
|
| | | | | | 2.47M | | | | 0.01M | | | | 0.02M | 1.16M | 1.50M | 1.70M | 0.03M | 1.99M | 2.12M | 7.13M | 0.03M | 4.34M | 5.84M | 6.41M | 8.23M | 5.33M | 5.75M | 4.53M | 5.25M | 4.25M | 5.71M | 5.91M | 7.58M | 5.38M | 6.06M | 5.88M | 5.71M | 5.64M | 5.90M | 5.47M | 5.08M | 5.24M | 5.61M | 6.49M | 4.40M | 5.33M | 6.28M | 8.74M | 33.79M | 8.19M | 6.35M | 44.15M | 44.30M | 46.20M | 44.74M | 43.76M | 47.53M | 59.18M | 53.95M | 60.63M |
|
Other Accumulated Expenses
|
| | | | | | 2.66M | | | | 2.03M | | | | 5.52M | 4.12M | 3.11M | 6.41M | 8.60M | 9.12M | 6.06M | 14.45M | 11.16M | 9.37M | 12.84M | 11.99M | 12.18M | 9.57M | 10.02M | 11.28M | 11.00M | 10.20M | 10.17M | 11.06M | 10.74M | 8.08M | 8.92M | 9.76M | 10.90M | 9.11M | 9.67M | 10.21M | | | | | | | | | 12.78M | | | 17.11M | 15.77M | | 17.26M | 14.99M | 16.69M | | | |
|
Short term Debt
|
| | | | 0.32M | | | | | | | 1.94M | 1.58M | 8.52M | 9.92M | 6.91M | 7.01M | 8.24M | 8.89M | 11.46M | 13.21M | 19.70M | 19.49M | 22.57M | 18.25M | 11.26M | 8.83M | 8.85M | 7.74M | 3.51M | 11.30M | | | | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.81M | 3.12M | 3.44M | 3.75M | 3.75M | 2.20M | 3.30M | 3.30M | 3.30M | 3.58M | 3.85M | 4.31M | 4.73M | 10.49M | 10.58M | 10.58M | 10.58M | 1.65M | 1.67M | 1.86M | 1.93M |
|
Current Taxes
|
| | 1.65M | | 1.16M | 0.47M | 0.39M | 0.81M | 1.27M | 1.53M | 1.08M | 2.00M | | | 1.57M | 2.23M | 0.78M | 1.13M | 0.41M | 0.27M | 0.76M | 0.65M | 1.58M | 1.69M | 0.47M | 4.24M | 1.54M | 1.79M | 0.32M | 0.92M | | 3.07M | 1.61M | | 1.81M | 1.14M | | | | | | | 0.54M | | | 0.47M | 1.49M | 1.61M | 3.09M | 1.80M | 3.21M | 3.19M | 3.79M | 3.47M | 1.23M | 0.82M | 1.21M | | 2.61M | 19.83M | 8.51M | 0.79M |
|
Current Deferred Revenue
|
| | 7.81M | | 5.50M | 8.49M | 9.65M | 9.04M | 6.71M | 8.50M | 11.37M | 12.41M | 12.11M | 15.75M | 13.49M | 12.28M | 11.32M | 12.81M | 14.73M | 15.03M | 14.18M | 23.34M | 28.00M | 28.04M | 39.10M | 34.85M | 35.09M | 34.21M | 23.55M | 21.04M | 20.14M | 18.21M | 23.34M | 28.61M | 20.14M | 23.60M | 22.02M | 23.01M | 34.37M | 33.92M | 28.03M | 24.67M | 20.69M | 17.11M | 19.23M | 24.56M | 28.90M | 36.31M | 35.90M | 33.87M | 32.72M | 51.92M | 61.37M | 54.21M | 56.90M | 58.16M | 59.85M | 64.80M | 81.50M | 87.87M | 93.05M | 107.36M |
|
Total Current Liabilities
|
| | 26.50M | | 21.31M | 20.97M | 23.61M | 20.96M | 18.84M | 22.13M | 27.54M | 35.56M | 33.79M | 54.59M | 59.33M | 49.03M | 45.66M | 55.74M | 77.84M | 83.87M | 83.76M | 148.63M | 148.17M | 142.65M | 160.38M | 144.68M | 146.36M | 131.95M | 118.50M | 114.56M | 107.85M | 103.95M | 109.60M | 111.16M | 103.89M | 103.93M | 99.60M | 103.78M | 115.19M | 108.41M | 106.10M | 110.03M | 109.36M | 106.06M | 104.92M | 118.41M | 116.69M | 132.59M | 144.02M | 139.83M | 146.70M | 171.55M | 188.22M | 203.30M | 203.11M | 196.31M | 207.32M | 213.16M | 244.66M | 278.75M | 285.04M | 298.29M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.77M | | 83.10M | 79.16M | 75.26M | 72.17M | 76.07M | 102.97M | 101.44M | 99.37M | 174.58M | 157.83M | 152.92M | 135.98M | 123.23M | 114.37M | 110.56M | 107.05M | 107.29M | 103.54M | 84.70M | 80.89M | 79.17M | 74.46M | 74.72M | 72.54M | 65.00M | 63.00M | 105.48M | 75.46M | 73.63M | 69.49M | 65.95M | 63.72M | 62.18M | 61.58M | 81.40M | 92.77M | 107.03M | 107.62M | 141.41M | 137.32M | 135.27M | 126.80M | 125.07M | 120.25M | 122.82M | 217.23M | 338.04M | 236.88M | 218.98M |
|
Convertible Debt
|
| | 10.80M | | 10.60M | 10.10M | 9.60M | 9.40M | 9.16M | 8.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 2.87M | | | | 2.99M | | | | 6.49M | | 6.40M | 5.30M | 10.91M | 10.80M | 10.70M | 10.70M | 10.84M | 11.00M | 11.00M | 11.00M | 10.95M | 11.10M | 10.90M | 9.60M | 9.49M | 9.50M | 9.10M | 9.10M | 8.80M | | | | 8.90M | | 8.70M | 8.60M | 9.70M | 9.60M | 9.60M | 9.50M | 5.60M | 5.50M | 5.40M | 5.30M | 5.50M | 5.60M | 5.70M | 5.80M | 4.10M | 4.20M | 4.00M | 3.00M | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | 6.00M | 5.87M | 5.82M | 5.81M | | | | | | | | | | | | | | | | | 0.98M | 0.95M | 1.07M | 1.05M | 1.10M | 1.40M | 5.52M | 4.96M | 4.88M | 4.92M | 5.42M | 5.08M | 4.70M | 4.85M | 4.63M | 4.77M | 4.62M | 4.20M | 4.26M | 4.86M | 4.36M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.13M | 1.43M | 4.21M | 34.89M | 30.01M | 29.37M | 29.98M | 29.69M | 22.19M | 25.78M | 25.47M | 43.56M | 17.72M | 17.64M | 16.07M | 15.42M | 12.96M | 12.90M | 12.87M | 12.75M | 10.21M | 8.78M | 9.27M | 7.94M | 8.76M | 7.23M | 6.98M | 6.72M | 5.94M | 5.90M | 7.70M | 7.27M | 6.97M | 6.96M | 7.10M | 7.19M | 8.39M | 8.03M | 10.00M | 9.81M | 8.67M | 8.71M | 7.99M | 7.59M | 8.84M | 9.52M | 9.95M | 9.62M | 11.32M | 26.48M | 28.57M | 34.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82M | 10.70M | 11.33M | 11.12M | 10.94M | 10.56M | 9.85M | 9.31M | 8.84M | 8.48M | 8.88M | 8.76M | 9.27M | 9.36M | 9.15M | 8.45M | 8.52M | 8.33M | 9.10M | 11.42M | 10.49M | 9.61M | 19.70M | 20.23M | 19.46M | 19.75M | 23.28M |
|
Other Non-Current Liabilities
|
| | 2.32M | | 2.32M | 2.21M | 3.15M | 3.16M | 3.17M | 3.20M | 4.44M | 6.13M | 6.47M | 12.63M | 10.30M | 10.28M | 10.21M | 11.18M | 27.88M | 27.00M | 27.58M | 29.42M | 30.07M | 22.13M | 32.29M | 34.16M | 34.86M | 37.53M | 25.33M | 23.87M | 30.38M | 30.10M | 30.41M | 29.54M | 26.93M | 22.57M | 19.34M | 18.65M | 20.37M | 19.92M | 19.53M | 19.72M | 20.58M | 20.18M | 19.64M | 19.49M | 14.83M | 13.88M | 15.12M | 14.99M | 15.13M | 15.19M | 13.61M | 14.65M | 12.64M | 11.48M | 11.20M | 10.34M | 14.36M | 4.31M | 3.14M | 3.19M |
|
Total Non-Current Liabilities
|
| | 37.30M | | 31.91M | 31.07M | 33.21M | 30.36M | 28.00M | 30.89M | 27.67M | 37.76M | 38.00M | 172.58M | 168.50M | 153.66M | 147.82M | 161.51M | 203.00M | 211.10M | 208.60M | 366.78M | 323.73M | 313.20M | 312.43M | 283.33M | 273.69M | 255.42M | 238.42M | 234.60M | 221.60M | 197.44M | 199.77M | 198.27M | 187.10M | 196.71M | 189.81M | 186.82M | 195.25M | 230.73M | 199.82M | 200.77M | 195.13M | 187.82M | 184.22M | 196.66M | 195.41M | 231.29M | 256.15M | 265.82M | 271.44M | 330.20M | 341.86M | 355.26M | 350.16M | 341.39M | 347.12M | 365.30M | 493.44M | 662.73M | 570.23M | 575.12M |
|
Total Liabilities
|
| | 39.62M | | 34.23M | 33.28M | 36.35M | 33.52M | 31.17M | 34.09M | 32.11M | 43.89M | 44.47M | 185.21M | 178.80M | 163.94M | 158.02M | 172.69M | 230.88M | 238.10M | 236.19M | 396.20M | 353.80M | 335.33M | 344.72M | 317.49M | 308.55M | 292.94M | 263.74M | 258.48M | 251.98M | 227.55M | 230.17M | 227.81M | 214.02M | 219.28M | 209.16M | 205.47M | 215.62M | 250.65M | 219.35M | 220.49M | 215.70M | 208.01M | 203.87M | 216.15M | 210.24M | 245.17M | 271.27M | 280.81M | 286.57M | 345.39M | 355.47M | 369.92M | 362.80M | 352.87M | 358.32M | 375.63M | 507.81M | 667.04M | 573.36M | 578.32M |
|
Total Debt
|
| | | | 0.32M | | | | | | | 2.71M | 1.58M | 91.62M | 89.08M | 82.17M | 79.18M | 84.31M | 111.86M | 112.91M | 112.58M | 194.28M | 177.33M | 175.48M | 154.22M | 134.49M | 123.19M | 119.42M | 114.79M | 110.80M | 114.83M | 84.70M | 80.89M | 79.17M | 74.46M | 74.72M | 75.04M | 67.50M | 65.50M | 107.98M | 77.96M | 76.44M | 72.62M | 69.39M | 67.47M | 65.93M | 63.78M | 84.70M | 96.07M | 110.34M | 111.20M | 145.27M | 141.63M | 140.00M | 137.28M | 135.65M | 130.83M | 133.40M | 218.88M | 339.71M | 238.73M | 220.91M |
|
Common Equity
|
| | 35.17M | | 38.83M | 41.02M | 42.99M | 45.13M | 46.78M | 50.37M | 61.99M | 70.21M | 73.09M | 168.42M | 170.41M | 171.87M | 175.60M | 177.86M | 181.22M | 179.33M | 180.56M | 250.62M | 245.02M | 246.57M | 246.98M | 244.46M | 190.08M | 189.36M | 194.62M | 197.07M | 186.57M | 194.57M | 191.23M | 177.41M | 178.56M | 177.39M | 182.57M | 184.17M | 193.02M | 194.61M | 199.04M | 201.60M | 203.61M | 205.65M | 206.83M | 202.53M | 205.96M | 213.22M | 210.46M | 205.42M | 218.15M | 222.18M | 227.15M | 230.14M | 237.49M | 236.15M | 239.81M | 245.88M | 251.89M | 290.05M | 303.22M | 313.57M |
|
Shareholder's Equity
|
| | 35.17M | | 38.83M | 41.02M | 42.99M | 45.13M | 46.78M | 50.37M | 61.99M | 70.21M | 73.09M | 168.42M | 170.41M | 171.87M | 175.60M | 177.86M | 181.22M | 179.33M | 180.56M | 250.62M | 245.02M | 246.57M | 246.98M | 244.46M | 190.08M | 189.36M | 194.62M | 197.07M | 186.57M | 194.57M | 191.23M | 177.41M | 178.56M | 177.39M | 182.57M | 184.17M | 193.02M | 194.61M | 199.04M | 201.60M | 203.61M | 205.65M | 206.83M | 202.53M | 205.96M | 213.22M | 210.46M | 205.42M | 218.15M | 222.18M | 227.15M | 230.14M | 237.49M | 236.15M | 239.81M | 245.88M | 251.89M | 290.05M | 303.22M | 313.57M |
|
Liabilities and Shareholders Equity
|
| | 74.79M | | 73.06M | 74.30M | 79.34M | 78.65M | 77.95M | 84.45M | 94.10M | 114.09M | 117.56M | 353.64M | 349.21M | 335.81M | 333.63M | 350.55M | 412.11M | 417.43M | 416.74M | 646.82M | 598.82M | 581.90M | 591.70M | 561.96M | 498.63M | 482.30M | 458.36M | 455.54M | 438.55M | 422.12M | 421.40M | 405.22M | 392.58M | 396.67M | 391.73M | 389.64M | 408.64M | 445.26M | 418.39M | 422.09M | 419.31M | 413.66M | 410.70M | 418.68M | 416.20M | 458.39M | 481.73M | 486.23M | 504.72M | 567.57M | 582.62M | 600.06M | 600.29M | 589.02M | 598.13M | 621.51M | 759.70M | 957.10M | 876.58M | 891.88M |
|
Treasury Shares
|
| | 0.14M | | 0.14M | 0.15M | 0.14M | | 0.14M | | | | | 0.14M | | 0.14M | | 0.14M | 0.14M | | 0.14M | | 0.32M | 0.14M | 0.14M | 0.14M | 0.51M | 0.14M | 0.14M | 0.14M | 0.55M | 0.14M | 0.14M | 0.14M | 1.25M | 0.14M | | 0.14M | 1.32M | 0.14M | 0.14M | 0.14M | 1.05M | 0.14M | 0.14M | 0.66M | 1.03M | | -725.00 | 0.98M | 1.18M | | | | | 144.00 | 86.00 | 0.23M | 1.19M | | | |
|
Retained Earnings
|
| | -1.61M | | -3.03M | -1.80M | -2.35M | 2.83M | 4.81M | 7.41M | -2.31M | 11.01M | 13.17M | 10.43M | -0.97M | 13.65M | 16.60M | 18.75M | -6.62M | 17.51M | 17.86M | 10.79M | -9.58M | -9.53M | -11.65M | 11.69M | -13.04M | -44.39M | -41.50M | -41.08M | -8.92M | -46.49M | -47.42M | -60.35M | -13.41M | -62.16M | -56.67M | -54.74M | -14.51M | -42.93M | -39.68M | -39.92M | -14.50M | -36.96M | -36.67M | -37.92M | -12.07M | -33.92M | -29.54M | -27.59M | -18.00M | -17.32M | -17.09M | -18.25M | -16.27M | -15.62M | -16.48M | -14.37M | -14.44M | 42.55M | 52.06M | 53.56M |