|
Cash & Equivalents
|
125.45M | 127.16M | 119.83M | 114.66M | 37.94M | 38.21M | 33.20M | 37.01M | 42.68M | 30.18M | 38.10M | 41.56M | 205.99M | 54.16M | 45.16M | 42.76M | 47.87M | 30.45M | 40.64M | 42.46M | 40.17M | 38.18M | 55.69M | 36.05M | 61.69M | 79.56M | 51.98M | 79.91M | 54.93M | 61.15M | 79.64M | 92.43M | 68.27M | 111.35M | 106.58M | 109.57M | 129.20M | 107.37M | 108.21M | 105.30M | 89.10M | 121.70M | 171.43M | 239.20M | 286.02M | 298.36M | 269.07M | 242.69M | 217.04M | 203.48M | 186.16M | 165.77M | 177.05M | 266.00M | 181.37M | 164.17M | 177.49M | 395.50M | 202.66M | 138.86M | 176.63M | 197.07M | 186.09M | 143.74M | 179.31M | 245.90M |
|
Short-term Investments
|
| | 55.56M | | 97.35M | 113.52M | 147.82M | 170.34M | 202.01M | 142.41M | 144.43M | 159.21M | 59.94M | 101.87M | 105.11M | 125.41M | 135.29M | 186.57M | 184.82M | 41.78M | 83.68M | 49.76M | 90.46M | 142.34M | 223.46M | 272.58M | 296.47M | 319.79M | 294.59M | 328.38M | 341.19M | 376.03M | 342.40M | 273.26M | 297.96M | 337.63M | 353.74M | 420.02M | 427.35M | 441.34M | 364.49M | 292.07M | 240.47M | 159.24M | 143.08M | 95.36M | 103.24M | 143.23M | 190.75M | 189.11M | 137.46M | 148.97M | 182.63M | 208.43M | 218.76M | 216.70M | 191.47M | 117.15M | 129.39M | 139.33M | 112.45M | 90.80M | 59.96M | 56.70M | 48.89M | 54.37M |
|
Cash & Current Investments
|
125.45M | 127.16M | 175.39M | 114.66M | 135.29M | 151.73M | 181.03M | 207.36M | 244.69M | 172.58M | 182.53M | 200.77M | 265.94M | 156.03M | 150.26M | 168.17M | 183.16M | 217.02M | 225.47M | 84.24M | 123.85M | 87.94M | 146.15M | 178.39M | 285.15M | 352.15M | 348.44M | 399.70M | 349.52M | 389.52M | 420.83M | 468.45M | 410.67M | 384.61M | 404.54M | 447.20M | 482.94M | 527.39M | 535.56M | 546.63M | 453.59M | 413.77M | 411.90M | 398.44M | 429.11M | 393.72M | 372.31M | 385.92M | 407.78M | 392.59M | 323.62M | 314.74M | 359.68M | 474.43M | 400.13M | 380.87M | 368.96M | 512.65M | 332.05M | 278.19M | 289.07M | 287.88M | 246.05M | 200.45M | 228.20M | 300.27M |
|
Receivables - Net
|
| | 30.96M | | 41.20M | 47.20M | 45.90M | 42.12M | 42.48M | 45.83M | 48.21M | 45.59M | 48.38M | 44.76M | 42.39M | 42.78M | 45.22M | 48.83M | 53.02M | 51.95M | 69.78M | 99.95M | 40.05M | 56.26M | 44.73M | 71.01M | 42.85M | 45.09M | 61.22M | 82.07M | 55.44M | 58.24M | 78.59M | 121.98M | 119.39M | 96.65M | 136.08M | 135.44M | 119.17M | 106.42M | 107.64M | 107.41M | 103.45M | 100.46M | 111.67M | 127.75M | 125.70M | 128.82M | 149.16M | 129.78M | 130.35M | 155.06M | 171.41M | 96.29M | 125.42M | 144.15M | 147.86M | 130.54M | 114.16M | 138.56M | 159.31M | 157.97M | 143.36M | 161.19M | 183.95M | 154.61M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 1.79M | | | 13.29M | | | 51.65M | | 0.02M | | 25.50M | 10.09M | 2.22M | 1.29M | 5.94M | 51.61M | 7.45M | 4.23M | 3.60M | 13.95M | 8.31M | 10.20M | 10.30M | 11.21M | 4.78M | 5.49M | 0.98M | 15.39M | 5.63M | 1.66M | 1.79M | 7.33M | 3.99M | 1.85M | 2.27M | 2.14M | 2.18M | 2.35M | 2.24M | 1.59M | 2.40M | 2.74M | 1.86M | 2.12M | 3.06M | 2.75M | 2.18M | 16.91M |
|
Receivables
|
| | 30.96M | | 41.20M | 47.20M | 45.90M | 42.12M | 42.48M | 45.83M | 48.21M | 45.59M | 48.38M | 44.76M | 42.39M | 42.78M | 45.22M | 48.83M | 54.81M | 51.95M | 69.78M | 113.24M | 40.05M | 56.26M | 96.38M | 71.01M | 42.87M | 45.09M | 86.72M | 92.16M | 57.66M | 59.52M | 84.53M | 173.59M | 126.84M | 100.88M | 139.69M | 149.39M | 127.48M | 116.63M | 117.94M | 118.62M | 108.23M | 105.95M | 112.65M | 143.14M | 131.33M | 130.49M | 150.94M | 137.11M | 134.34M | 156.91M | 173.68M | 98.43M | 127.60M | 146.51M | 150.11M | 132.13M | 116.57M | 141.29M | 161.16M | 160.09M | 146.41M | 163.94M | 186.12M | 171.52M |
|
Raw Materials
|
| | | | | | | | | | 17.74M | | | 13.80M | 12.67M | 11.95M | 12.84M | 14.05M | 13.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | 3.42M | | | 1.90M | 4.19M | 4.32M | 3.95M | 3.94M | 4.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 6.94M | | | 9.30M | 9.32M | 9.79M | 9.87M | 9.64M | 8.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 16.83M | | 20.10M | 23.87M | 22.72M | 27.26M | 27.00M | 28.59M | 28.10M | 27.81M | 25.11M | 25.00M | 26.18M | 26.06M | 26.65M | 27.62M | 25.69M | 28.43M | 30.74M | 31.21M | 29.22M | 48.46M | 39.40M | 39.84M | 37.33M | 35.62M | 25.88M | 27.23M | 26.98M | 32.62M | 36.49M | 48.06M | 67.92M | 96.40M | 89.56M | 94.03M | 83.28M | 79.21M | 72.89M | 65.26M | 60.26M | 54.98M | 52.95M | 53.86M | 60.83M | 61.39M | 68.50M | 81.17M | 113.10M | 136.66M | 96.01M | 108.55M | 122.48M | 127.15M | 126.23M | 133.87M | 162.28M | 170.87M | 157.25M | 155.28M | 157.53M | 152.11M | 144.58M | 143.68M |
|
Current Deferred Tax Assets
|
| | 7.69M | | 7.75M | 7.95M | 6.30M | 6.31M | 6.32M | 6.50M | 7.76M | 6.71M | 6.74M | 6.79M | 6.68M | 6.33M | 6.37M | 6.29M | 7.61M | 7.46M | 20.88M | 8.33M | 8.98M | 8.99M | 9.25M | 8.67M | 7.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 18.47M | | 23.83M | 26.64M | 23.06M | 20.57M | 21.81M | 20.84M | 19.63M | 22.03M | 23.70M | 17.66M | 14.39M | 13.77M | 15.78M | 19.30M | 20.27M | 17.80M | 15.18M | 17.03M | 17.69M | 17.86M | 21.00M | 14.47M | 15.85M | 12.51M | 23.60M | 21.92M | 20.87M | 33.35M | 50.16M | 38.82M | 30.68M | 26.07M | 47.36M | 27.69M | 34.00M | 30.78M | 34.45M | 28.13M | 26.84M | 35.91M | 51.77M | 37.41M | 37.22M | 47.77M | 65.65M | 61.20M | 68.74M | 64.57M | 105.38M | 106.05M | 67.49M | 67.63M | 73.09M | 68.35M | 68.10M | 71.17M | 73.52M | 68.84M | 63.38M | 61.18M | 66.82M | 55.45M |
|
Current Assets
|
| | 249.35M | | 228.16M | 257.39M | 279.00M | 303.62M | 342.30M | 274.34M | 285.35M | 302.91M | 369.88M | 250.23M | 239.60M | 257.10M | 277.18M | 319.07M | 332.05M | 189.88M | 268.26M | 257.75M | 271.91M | 309.96M | 490.10M | 486.13M | 444.49M | 492.93M | 485.72M | 530.83M | 526.34M | 593.94M | 581.85M | 645.08M | 629.99M | 670.55M | 759.55M | 798.50M | 780.33M | 773.25M | 678.87M | 625.78M | 607.23M | 595.29M | 646.48M | 628.14M | 601.69M | 625.57M | 692.88M | 672.07M | 639.80M | 672.88M | 734.76M | 787.47M | 717.70M | 722.16M | 718.38M | 846.99M | 679.00M | 661.53M | 681.02M | 672.08M | 613.37M | 577.68M | 625.73M | 670.92M |
|
Property, Plant & Equipment (Net)
|
| | 28.58M | | 27.98M | 28.32M | 29.60M | 30.06M | 30.59M | 30.87M | 31.74M | 32.72M | 33.66M | 34.34M | 34.82M | 34.65M | 35.34M | 35.56M | 37.14M | 37.83M | 38.32M | 39.32M | 45.96M | 48.69M | 49.91M | 51.10M | 53.28M | 53.41M | 53.41M | 55.73M | 53.99M | 57.26M | 61.20M | 65.96M | 78.05M | 85.20M | 87.89M | 88.93M | 91.40M | 91.27M | 89.34M | 88.43M | 89.44M | 86.70M | 83.94M | 81.22M | 79.17M | 77.08M | 76.97M | 76.88M | 77.55M | 77.87M | 79.47M | 79.42M | 79.71M | 81.27M | 81.64M | 82.97M | 105.85M | 104.11M | 103.00M | 103.18M | 98.44M | 95.98M | 93.43M | 89.87M |
|
Long-Term Investments
|
| | 26.63M | | 64.55M | 88.59M | 102.06M | 109.07M | 108.70M | 173.52M | 174.91M | 183.97M | 124.75M | 259.91M | 238.25M | 245.48M | 243.11M | 226.72M | 229.66M | 379.92M | 343.73M | 409.28M | 400.85M | 370.43M | 233.75M | 240.50M | 273.09M | 249.76M | 307.70M | 315.93M | 324.33M | 312.85M | 354.66M | 386.50M | 423.44M | 356.18M | 271.94M | 281.93M | 262.04M | 317.05M | 408.03M | 504.64M | 433.45M | 446.95M | 467.09M | 619.34M | 395.12M | 490.36M | 543.97M | 592.79M | 583.75M | 479.43M | 428.40M | 343.20M | 454.12M | 463.04M | 463.49M | 332.99M | 244.23M | 278.43M | 266.21M | 319.29M | 340.90M | 312.31M | 324.35M | 300.08M |
|
Goodwill
|
| | 82.60M | | 81.72M | 82.31M | 82.20M | 82.52M | 82.65M | 82.28M | 82.03M | 82.18M | 81.82M | 81.69M | 81.69M | 81.69M | 81.69M | 81.69M | 81.69M | 81.69M | 81.69M | 81.69M | 77.39M | 81.69M | 77.39M | 81.45M | 81.45M | 81.45M | 81.45M | 82.83M | 95.28M | 95.28M | 115.09M | 113.21M | 113.21M | 113.21M | 113.21M | 113.21M | 113.21M | 113.21M | 113.21M | 113.21M | 243.44M | 242.21M | 242.44M | 243.13M | 244.08M | 243.04M | 242.91M | 241.80M | 241.71M | 241.18M | 239.80M | 237.51M | 242.63M | 242.04M | 241.58M | 241.04M | 393.18M | 386.16M | 381.04M | 391.67M | 384.94M | 389.93M | 397.39M | 392.08M |
|
Intangibles
|
| | 28.34M | | 25.72M | 24.48M | 23.13M | 22.08M | 21.05M | 19.97M | 54.20M | 17.87M | 16.82M | 15.78M | 45.79M | 13.81M | 12.85M | 11.89M | 14.72M | 13.81M | 12.89M | 11.79M | 9.67M | 9.61M | 7.65M | 7.36M | 6.32M | 5.27M | 4.45M | 4.72M | 8.31M | 7.44M | 15.23M | 14.43M | 13.19M | 12.42M | 11.65M | 10.88M | 10.11M | 9.34M | 8.57M | 7.99M | 39.49M | 38.10M | 17.34M | 16.48M | 15.55M | 14.63M | 13.70M | 12.78M | 11.89M | 11.05M | 10.23M | 9.42M | 12.41M | 11.47M | 10.73M | 9.99M | 112.95M | 105.05M | 98.55M | 102.55M | 90.68M | 91.13M | 92.14M | 86.75M |
|
Goodwill & Intangibles
|
| | 110.94M | | 107.44M | 106.79M | 105.33M | 104.61M | 103.70M | 102.25M | 100.94M | 100.05M | 98.64M | 97.47M | 96.46M | 95.50M | 94.54M | 93.58M | 96.41M | 95.50M | 94.58M | 93.48M | 87.06M | 91.30M | 85.04M | 88.81M | 87.76M | 86.72M | 85.90M | 87.55M | 103.59M | 102.72M | 130.31M | 127.64M | 126.40M | 125.63M | 124.86M | 124.09M | 123.32M | 122.55M | 121.78M | 121.20M | 282.94M | 280.32M | 259.77M | 259.61M | 259.63M | 257.66M | 256.61M | 254.58M | 253.60M | 252.23M | 250.02M | 246.93M | 255.04M | 253.51M | 252.31M | 251.03M | 506.13M | 491.21M | 479.59M | 494.22M | 475.62M | 481.06M | 489.52M | 478.83M |
|
Long-Term Deferred Tax
|
| | 14.64M | | 16.20M | 17.15M | 15.55M | 15.72M | 15.71M | 15.81M | 15.92M | 15.63M | 17.05M | 17.38M | 15.65M | 17.27M | 17.82M | 15.50M | 12.31M | 12.29M | 13.54M | 14.85M | 14.45M | 16.35M | 16.65M | 18.07M | 26.52M | 28.20M | 29.08M | 27.53M | 28.02M | 27.10M | 29.68M | 30.52M | 27.39M | 29.14M | 29.89M | 27.38M | 28.66M | 28.60M | 28.54M | 29.27M | 449.52M | 450.28M | 443.73M | 439.57M | 434.70M | 429.80M | 425.62M | 420.96M | 418.57M | 412.33M | 411.50M | 405.14M | 407.24M | 409.58M | 407.26M | 403.01M | 400.40M | 397.56M | 396.72M | 395.20M | 392.17M | 390.17M | 387.23M | 383.61M |
|
Other Non-Current Assets
|
| | 9.72M | | 10.13M | 1.50M | 1.56M | 1.57M | 1.66M | 1.72M | 3.03M | 2.70M | 2.77M | 2.79M | 2.83M | 2.53M | 2.39M | 2.32M | 2.14M | 2.11M | 2.04M | 1.73M | 29.81M | 1.62M | 38.93M | 2.78M | 2.61M | 2.62M | 2.62M | 2.53M | 2.32M | 2.38M | 3.30M | 2.82M | 2.49M | 2.22M | 2.18M | 3.87M | 3.92M | 3.70M | 5.42M | 5.32M | 5.83M | 8.19M | 8.04M | 7.68M | 7.79M | 7.69M | 7.60M | 7.36M | 7.24M | 7.16M | 6.80M | 6.57M | 6.64M | 6.72M | 6.44M | 6.15M | 7.09M | 6.28M | 6.26M | 6.84M | 5.03M | 5.09M | 5.29M | 5.26M |
|
Non-Current Assets
|
| | 190.51M | | 226.30M | 242.35M | 136.49M | 261.03M | 260.36M | 324.17M | 135.71M | 335.07M | 276.87M | 411.89M | 134.11M | 395.43M | 393.20M | 373.68M | 135.69M | 527.64M | 492.20M | 558.65M | 549.82M | 528.39M | 388.10M | 401.26M | 443.26M | 420.71M | 478.72M | 489.26M | 512.26M | 502.30M | 579.15M | 613.43M | 657.76M | 598.37M | 516.76M | 526.20M | 509.34M | 580.53M | 671.05M | 764.67M | 1,278.70M | 1,289.79M | 1,288.39M | 1,432.38M | 1,199.01M | 1,283.38M | 1,332.04M | 1,376.74M | 1,363.86M | 1,261.23M | 1,208.33M | 1,112.77M | 1,240.44M | 1,251.90M | 1,279.73M | 1,142.91M | 1,338.82M | 1,351.70M | 1,323.07M | 1,391.16M | 1,379.48M | 1,354.82M | 1,377.82M | 1,331.83M |
|
Assets
|
| | 439.87M | | 454.47M | 499.74M | 533.10M | 564.65M | 602.66M | 598.51M | 611.88M | 637.98M | 646.75M | 662.12M | 627.61M | 652.53M | 670.38M | 692.75M | 709.70M | 717.52M | 760.46M | 816.40M | 821.73M | 838.35M | 878.21M | 887.40M | 887.76M | 913.64M | 964.44M | 1,020.09M | 1,038.60M | 1,096.24M | 1,161.00M | 1,258.52M | 1,287.75M | 1,268.91M | 1,276.31M | 1,324.70M | 1,289.67M | 1,353.77M | 1,349.92M | 1,390.45M | 1,885.93M | 1,885.08M | 1,934.86M | 2,060.51M | 1,800.70M | 1,908.96M | 2,024.92M | 2,048.80M | 2,003.66M | 1,934.12M | 1,943.08M | 1,900.24M | 1,958.14M | 1,974.07M | 1,998.11M | 1,989.90M | 2,017.81M | 2,013.23M | 2,004.08M | 2,063.25M | 1,992.85M | 1,932.50M | 2,003.54M | 2,002.75M |
|
Accounts Payables
|
| | 4.96M | | 7.03M | 6.34M | 7.15M | 8.08M | 6.92M | 7.39M | 7.10M | 7.34M | 6.54M | 7.57M | 6.82M | 6.82M | 7.16M | 7.46M | 9.49M | 9.67M | 15.33M | 13.30M | 17.22M | 13.29M | 15.20M | 10.03M | 7.86M | 10.30M | 14.16M | 10.11M | 9.83M | 17.11M | 22.82M | 30.33M | 23.46M | 29.14M | 12.59M | 22.30M | 16.23M | 20.53M | 11.73M | 12.77M | 17.87M | 16.20M | 18.00M | 21.46M | 16.27M | 20.97M | 32.30M | 26.80M | 44.05M | 44.73M | 20.36M | 22.22M | 27.10M | 26.94M | 26.11M | 23.05M | 21.45M | 27.46M | 22.62M | 29.98M | 38.05M | 43.30M | 42.27M | 45.48M |
|
Payables
|
| | 4.96M | | 7.03M | 6.34M | 7.15M | 8.08M | 6.92M | 7.39M | 7.10M | 7.34M | 6.54M | 7.57M | 6.82M | 6.82M | 7.16M | 7.46M | 9.49M | 9.67M | 15.33M | 13.30M | 17.22M | 13.29M | 15.20M | 10.03M | 7.86M | 10.30M | 14.16M | 10.11M | 9.83M | 17.11M | 22.82M | 30.33M | 23.46M | 29.14M | 12.59M | 22.30M | 16.23M | 20.53M | 11.73M | 12.77M | 17.87M | 16.20M | 18.00M | 21.46M | 16.27M | 20.97M | 32.30M | 26.80M | 44.05M | 44.73M | 20.36M | 22.22M | 27.10M | 26.94M | 26.11M | 23.05M | 21.45M | 27.46M | 22.62M | 29.98M | 38.05M | 43.30M | 42.27M | 45.48M |
|
Accumulated Expenses
|
| | 18.81M | | 24.31M | 26.49M | 29.35M | 23.94M | 27.94M | 30.30M | 32.29M | 23.43M | 28.02M | 28.92M | 29.59M | 24.26M | 28.28M | 31.37M | 34.33M | 26.14M | 32.92M | 39.50M | 35.61M | 32.24M | 31.28M | 32.87M | 33.27M | 30.65M | 36.06M | 42.59M | 42.54M | 38.90M | 42.62M | 53.07M | 68.25M | 56.46M | 58.65M | 66.63M | 60.22M | 48.95M | 48.71M | 48.56M | 52.20M | 63.95M | 66.26M | 68.35M | 77.26M | 60.42M | 76.65M | 80.34M | 92.43M | 63.12M | 70.05M | 64.11M | 93.23M | 83.53M | 83.61M | 79.12M | 72.37M | 70.43M | 75.41M | 76.67M | 71.76M | 67.85M | 78.34M | 86.71M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 5.05M | | | | 5.58M | | | | 8.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 5.83M | 5.45M | 5.65M | 5.55M | 7.63M | 7.86M | 8.11M | 7.80M | 7.89M | 7.89M | 7.79M | 8.35M | 8.16M | 8.11M | 8.45M | 8.18M | 8.19M | 7.98M | 9.62M | 9.80M | 9.40M | 9.81M | 8.85M | 10.28M | 11.26M | 10.61M |
|
Current Taxes
|
| | 0.00M | | 7.73M | 10.30M | 7.77M | 10.11M | 8.73M | 2.01M | 1.26M | 1.01M | 3.78M | 3.58M | 1.01M | 2.22M | 0.21M | 0.09M | 1.26M | 0.28M | 0.57M | 1.45M | 1.05M | 0.93M | 0.40M | 9.11M | 0.98M | 1.49M | 3.24M | 0.47M | 5.19M | 5.70M | 4.96M | 10.05M | 11.50M | 66.74M | 60.24M | 51.61M | 5.06M | 51.11M | 51.11M | 51.11M | 30.33M | 48.91M | 48.91M | 48.91M | 9.38M | 40.96M | 40.96M | 40.96M | 8.58M | 44.01M | 33.01M | 33.01M | 18.13M | 37.53M | 19.12M | 19.30M | 16.91M | 40.43M | 20.83M | 24.23M | 25.68M | 22.68M | 5.48M | 2.71M |
|
Current Deferred Revenue
|
| | 14.91M | | 15.61M | 16.23M | 10.16M | 11.57M | 13.09M | 13.16M | 13.46M | 12.47M | 11.75M | 11.76M | 12.69M | 13.82M | 13.48M | 11.72M | 15.94M | 16.44M | 25.33M | 24.25M | 14.60M | 20.45M | 18.99M | 15.31M | 11.57M | 11.86M | 15.73M | 15.90M | 7.08M | 13.80M | 18.01M | 16.07M | 9.42M | 15.50M | 40.88M | 13.25M | 9.85M | 16.62M | 18.33M | 10.43M | 14.43M | 26.25M | 46.74M | 33.72M | 21.27M | 51.66M | 76.44M | 37.84M | 35.74M | 54.45M | 75.39M | 54.78M | 40.79M | 57.80M | 43.44M | 40.25M | 31.52M | 39.98M | 40.53M | 30.05M | 25.04M | 39.86M | 53.08M | 23.77M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 38.68M | | 54.67M | 59.36M | 54.43M | 53.70M | 56.68M | 52.85M | 54.10M | 44.26M | 50.09M | 51.82M | 50.10M | 47.11M | 49.12M | 50.64M | 61.02M | 52.53M | 74.15M | 78.51M | 80.67M | 66.91M | 80.47M | 67.82M | 53.69M | 54.30M | 69.19M | 69.07M | 65.77M | 75.52M | 88.40M | 109.53M | 112.64M | 113.02M | 124.60M | 111.15M | 91.36M | 93.05M | 85.68M | 81.22M | 120.48M | 150.64M | 144.58M | 139.40M | 132.30M | 159.68M | 204.93M | 165.14M | 188.59M | 195.13M | 192.24M | 161.28M | 187.71M | 213.98M | 180.46M | 169.70M | 151.88M | 188.10M | 168.78M | 170.74M | 169.38M | 183.96M | 190.44M | 169.27M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 12.19M | | 14.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.32M | 0.33M | 0.33M | 0.35M | | | 5.21M | | 0.31M | 0.32M | 0.30M | 0.37M | 0.96M | | | 0.29M | 332.34M | 330.53M | 326.30M | 326.70M | 314.95M | 310.88M | 306.36M | 302.02M | 293.77M | 279.73M | 271.59M | 259.95M | 249.96M | 243.56M | 237.36M | 233.36M | 246.88M | 239.54M | 233.80M | 230.37M | 217.16M | 212.21M | 209.29M | 249.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.34M | 17.98M | 16.17M | 17.97M | 17.97M | 28.84M | 27.92M | 26.23M | 24.03M | 24.25M | 26.81M | 25.58M | 34.53M | 34.25M | 33.37M | 39.75M | 39.57M | 70.04M | 68.43M | 78.60M | 77.17M | 74.18M | 77.18M | 61.36M | 73.70M | 83.19M | 78.92M |
|
Other Non-Current Liabilities
|
| | 6.74M | | 4.91M | 4.95M | 5.36M | 5.53M | 5.69M | 4.29M | 4.80M | 4.93M | 5.07M | 4.89M | 5.22M | 5.96M | 6.25M | 4.39M | 4.76M | 3.94M | 3.80M | 3.94M | 4.62M | 4.37M | 4.60M | 3.93M | 4.83M | 5.23M | 5.65M | 5.10M | 5.36M | 5.64M | 9.28M | 9.90M | 66.74M | 6.96M | 7.40M | 6.65M | 51.11M | 7.75M | 8.09M | 7.15M | 51.11M | 11.89M | 12.30M | 11.32M | 48.91M | 14.75M | 15.23M | 14.80M | 43.16M | 15.22M | 17.29M | 19.32M | 33.01M | 20.03M | 19.24M | 19.45M | 26.68M | 28.14M | 28.83M | 26.49M | 26.36M | 27.19M | 25.74M | 26.36M |
|
Total Non-Current Liabilities
|
| | -6.74M | | -4.91M | -4.95M | -5.36M | -5.53M | -5.69M | -4.29M | -4.80M | -4.93M | -5.07M | -4.89M | -5.22M | -5.96M | -6.25M | -4.39M | -4.76M | -3.94M | -3.80M | -3.94M | 80.67M | -4.37M | -4.60M | 70.67M | 57.26M | 57.69M | 72.14M | 71.03M | 70.64M | 79.39M | 99.74M | 115.09M | 125.34M | 184.86M | 189.78M | 168.61M | 103.29M | 157.16M | 150.19M | 144.08M | 479.11M | 545.69M | 546.08M | 543.36M | 489.58M | 537.20M | 580.24M | 541.04M | 530.41M | 560.15M | 535.81M | 491.70M | 486.74M | 507.70M | 498.41M | 481.85M | 486.38M | 495.90M | 468.53M | 469.73M | 448.98M | 459.68M | 471.74M | 486.75M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 85.30M | | | 74.61M | 62.09M | 62.92M | 77.80M | 76.14M | 76.00M | 85.03M | 109.02M | 124.99M | 192.08M | 191.82M | 197.18M | 175.25M | 154.40M | 164.91M | 158.28M | 151.23M | 530.23M | 557.58M | 558.39M | 554.69M | 538.50M | 551.96M | 595.47M | 555.84M | 573.57M | 575.37M | 553.10M | 511.02M | 519.75M | 527.74M | 517.65M | 501.30M | 513.06M | 524.04M | 497.35M | 496.22M | 475.35M | 486.88M | 497.48M | 513.11M |
|
Common Equity
|
| | 394.45M | | 394.89M | 435.42M | 473.31M | 505.43M | 540.28M | 541.36M | 552.98M | 588.79M | 591.59M | 605.40M | 572.28M | 599.46M | 615.00M | 637.72M | 643.91M | 661.05M | 682.51M | 733.95M | 736.44M | 767.06M | 793.14M | 812.79M | 832.33M | 850.72M | 886.64M | 943.95M | 963.38M | 1,011.21M | 1,051.98M | 1,133.52M | 1,095.67M | 1,077.10M | 1,079.13M | 1,149.44M | 1,135.26M | 1,188.86M | 1,191.64M | 1,239.22M | 1,355.71M | 1,327.49M | 1,376.48M | 1,505.83M | 1,262.20M | 1,357.00M | 1,429.45M | 1,492.96M | 1,430.09M | 1,358.74M | 1,389.98M | 1,389.22M | 1,438.39M | 1,446.33M | 1,480.46M | 1,488.60M | 1,504.75M | 1,489.19M | 1,506.73M | 1,567.03M | 1,517.51M | 1,445.63M | 1,506.06M | 1,489.64M |
|
Shareholder's Equity
|
| | 394.45M | | 394.89M | 435.42M | 473.31M | 505.43M | 540.28M | 541.36M | 552.98M | 588.79M | 591.59M | 605.40M | 572.28M | 599.46M | 615.00M | 637.72M | 643.91M | 661.05M | 682.51M | 733.95M | 736.44M | 767.06M | 793.14M | 812.79M | 832.33M | 850.72M | 886.64M | 943.95M | 963.38M | 1,011.21M | 1,051.98M | 1,133.52M | 1,095.67M | 1,077.10M | 1,079.13M | 1,149.44M | 1,135.26M | 1,188.86M | 1,191.64M | 1,239.22M | 1,355.71M | 1,327.49M | 1,376.48M | 1,505.83M | 1,262.20M | 1,357.00M | 1,429.45M | 1,492.96M | 1,430.09M | 1,358.74M | 1,389.98M | 1,389.22M | 1,438.39M | 1,446.33M | 1,480.46M | 1,488.60M | 1,504.75M | 1,489.19M | 1,506.73M | 1,567.03M | 1,517.51M | 1,445.63M | 1,506.06M | 1,489.64M |
|
Liabilities and Shareholders Equity
|
| | 439.87M | | 454.47M | 499.74M | 533.10M | 564.65M | 602.66M | 598.51M | 611.88M | 637.98M | 646.75M | 662.12M | 627.61M | 652.53M | 670.38M | 692.75M | 709.70M | 717.52M | 760.46M | 816.40M | 821.73M | 838.35M | 878.21M | 887.40M | 887.76M | 913.64M | 964.44M | 1,020.09M | 1,038.60M | 1,096.24M | 1,161.00M | 1,258.52M | 1,287.75M | 1,268.91M | 1,276.31M | 1,324.70M | 1,289.67M | 1,353.77M | 1,349.92M | 1,390.45M | 1,885.93M | 1,885.08M | 1,934.86M | 2,060.51M | 1,800.70M | 1,908.96M | 2,024.92M | 2,048.80M | 2,003.66M | 1,934.12M | 1,943.08M | 1,900.24M | 1,958.14M | 1,974.07M | 1,998.11M | 1,989.90M | 2,017.81M | 2,013.23M | 2,004.08M | 2,063.25M | 1,992.85M | 1,932.50M | 2,003.54M | 2,002.75M |
|
Retained Earnings
|
| | 328.46M | | 347.57M | 363.33M | 379.83M | 390.15M | 405.46M | 419.70M | 434.58M | 444.59M | 459.64M | 472.73M | | | 456.98M | 461.54M | 462.13M | 466.35M | 479.58M | 521.85M | 0.03M | 544.45M | 546.21M | 553.79M | 573.29M | 575.55M | 603.20M | 640.23M | 644.62M | 652.92M | 669.35M | 727.32M | 668.59M | 622.86M | 619.21M | 670.93M | 646.21M | 670.75M | 649.23M | 682.38M | 753.27M | 713.21M | 702.60M | 780.52M | 487.91M | 540.69M | 593.29M | 634.16M | 562.88M | 488.51M | 512.23M | 510.88M | 528.18M | 517.53M | 537.95M | 534.34M | 512.54M | 502.34M | 515.14M | 527.91M | 499.30M | 405.95M | 433.04M | 412.35M |
|
Treasury Shares
|
| | | | | | | | | 1.38M | 0.67M | 1.38M | 1.38M | 1.38M | | | 0.54M | 0.29M | 1.72M | 0.38M | 0.36M | 0.93M | 1.53M | 0.02M | 0.72M | 3.21M | 6.41M | 2.31M | 2.52M | 2.67M | 1.79M | 0.38M | 1.27M | 1.33M | 2.53M | 0.80M | 2.36M | 2.75M | 4.18M | | 1.40M | 1.40M | 1.40M | 1.22M | 1.22M | 1.22M | 1.22M | 0.08M | 0.26M | 0.58M | 2.01M | 1.88M | 2.27M | 2.81M | 3.36M | 0.48M | 0.97M | 1.16M | 1.72M | 0.23M | 0.47M | 0.56M | 1.71M | 3.05M | 3.05M | 3.59M |