|
Cash & Equivalents
|
485.45M | 500.06M | 514.15M | 568.28M | 607.59M | 602.70M | 593.34M | 588.94M | 558.80M | 474.32M | 400.22M | 367.65M | 367.89M | 374.51M | 352.93M | 342.20M | 356.64M | 346.55M | 317.99M | 295.03M | 154.50M | 144.54M | 135.14M | 142.04M | 150.95M | 150.72M | 163.47M | 69.11M | 66.81M | 62.71M | 63.14M | 58.82M | 41.84M | 42.51M | 40.47M | 44.17M | 43.48M | 42.94M | 46.00M | 45.15M | 45.58M | 46.87M | 46.47M | 50.63M | 47.88M | 32.47M | 30.93M | 39.20M | 30.86M | 30.92M | 30.92M | 32.83M | 21.65M | 21.53M | 21.50M | 21.40M | 18.96M | 18.12M | 39.96M | 27.19M | 32.43M | 29.64M | 26.67M | 28.43M | 40.02M | 43.63M |
|
Cash & Current Investments
|
485.45M | 500.06M | 514.15M | 568.28M | 607.59M | 602.70M | 593.34M | 588.94M | 558.80M | 474.32M | 400.22M | 367.65M | 367.89M | 374.51M | 352.93M | 342.20M | 356.64M | 346.55M | 317.99M | 295.03M | 154.50M | 144.54M | 135.14M | 142.04M | 150.95M | 150.72M | 163.47M | 69.11M | 66.81M | 62.71M | 63.14M | 58.82M | 41.84M | 42.51M | 40.47M | 44.17M | 43.48M | 42.94M | 46.00M | 45.15M | 45.58M | 46.87M | 46.47M | 50.63M | 47.88M | 32.47M | 30.93M | 39.20M | 30.86M | 30.92M | 30.92M | 32.83M | 21.65M | 21.53M | 21.50M | 21.40M | 18.96M | 18.12M | 39.96M | 27.19M | 32.43M | 29.64M | 26.67M | 28.43M | 40.02M | 43.63M |
|
Receivables - Net
|
| | | | 136.97M | 91.89M | 82.31M | 71.56M | 72.02M | 75.64M | 62.08M | 74.15M | 57.83M | 48.29M | 43.28M | 48.66M | 50.52M | 62.73M | 57.57M | 65.73M | 55.51M | 62.09M | 69.60M | 68.38M | 70.46M | 61.19M | 55.43M | 135.88M | 152.00M | 138.32M | 127.01M | 121.92M | 126.26M | 115.44M | 119.85M | 128.87M | 149.20M | 160.91M | 140.88M | 144.61M | 146.90M | 162.51M | 149.09M | 139.72M | 128.59M | 134.06M | 152.03M | 145.52M | 159.76M | 138.29M | 140.40M | 125.99M | 126.05M | 131.35M | 137.72M | 146.94M | 165.25M | 186.98M | 200.94M | 202.35M | 197.53M | 200.24M | 186.99M | 170.99M | 163.99M | 158.84M |
|
Receivables - Other
|
| 0.35M | | | 11.43M | | | 2.73M | 4.49M | 2.95M | 2.59M | 2.94M | 3.32M | 2.05M | 2.34M | 1.62M | 0.70M | 2.04M | 1.33M | 15.04M | 9.99M | 16.70M | 21.16M | 27.99M | 20.26M | 16.82M | 9.40M | 6.92M | 6.07M | 6.08M | 3.86M | 3.59M | 3.00M | 2.84M | 2.01M | 1.05M | 1.56M | 1.59M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 148.40M | 91.89M | 82.31M | 74.30M | 76.51M | 78.59M | 64.67M | 77.09M | 61.15M | 50.34M | 45.62M | 50.27M | 51.22M | 64.77M | 58.91M | 80.77M | 65.50M | 78.79M | 90.76M | 96.37M | 90.72M | 78.01M | 64.83M | 142.81M | 158.07M | 144.40M | 130.87M | 125.52M | 129.26M | 118.28M | 121.86M | 129.92M | 150.76M | 162.50M | 142.43M | 144.61M | 146.90M | 162.51M | 149.09M | 139.72M | 128.59M | 134.06M | 152.03M | 145.52M | 159.76M | 138.29M | 140.40M | 125.99M | 126.05M | 131.35M | 137.72M | 146.94M | 165.25M | 186.98M | 200.94M | 202.35M | 197.53M | 200.24M | 186.99M | 170.99M | 163.99M | 158.84M |
|
Inventory
|
| | | | 87.35M | 98.55M | 93.89M | 95.13M | 74.66M | 89.01M | 90.38M | 92.09M | 72.36M | 68.65M | 70.16M | 71.10M | 65.48M | 69.03M | 70.09M | 68.32M | 61.33M | 66.38M | 67.47M | 68.25M | 62.07M | 62.89M | 58.42M | 75.32M | 71.35M | 75.66M | 71.17M | 67.34M | 60.60M | 70.19M | 71.71M | 76.55M | 75.08M | 89.57M | 87.39M | 83.03M | 74.84M | 71.81M | 74.06M | 79.42M | 82.30M | 81.40M | 81.63M | 83.11M | 80.36M | 87.70M | 90.27M | 95.24M | 96.32M | 99.75M | 100.13M | 107.31M | 105.84M | 85.44M | 85.79M | 96.12M | 93.14M | 81.80M | 81.40M | 77.69M | 68.95M | 67.84M |
|
Current Deferred Tax Assets
|
| | | | 14.95M | 14.22M | 13.84M | 12.87M | 11.53M | 11.37M | 11.89M | 12.98M | 12.18M | 10.27M | 10.88M | 9.78M | 10.18M | 10.13M | 10.03M | 10.59M | 10.18M | 9.85M | 10.06M | 9.89M | 11.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 8.88M | 8.14M | 7.36M | 7.72M | 7.27M | 6.86M | 8.75M | 10.25M | 8.20M | 5.64M | 11.54M | 10.74M | 7.43M | 5.32M | 11.85M | 8.73M | 9.95M | 6.58M | 11.15M | 9.75M | 7.40M | 5.62M | 5.94M | 19.75M | 14.51M | 17.59M | 18.64M | 19.60M | 13.63M | 15.30M | 14.91M | 13.91M | 13.79M | 13.13M | 13.49M | 18.26M | 14.87M | 15.99M | 21.05M | 22.69M | 20.10M | 28.61M | 19.42M | 25.80M | 18.17M | 18.53M | 21.44M | 23.30M | 21.65M | 19.51M | 19.87M | 17.92M | 17.52M | 20.23M | 18.95M | 21.43M | 15.39M | 14.24M | 14.28M | 17.06M | 16.38M | 14.83M |
|
Current Assets
|
| | | | 840.82M | 800.30M | 775.35M | 761.14M | 723.07M | 641.72M | 556.96M | 540.55M | 516.88M | 506.00M | 487.74M | 481.72M | 489.65M | 493.06M | 466.84M | 447.69M | 290.84M | 288.68M | 292.72M | 297.56M | 300.76M | 278.59M | 281.58M | 298.24M | 303.64M | 292.91M | 278.50M | 266.20M | 241.04M | 241.94M | 245.07M | 261.91M | 279.79M | 304.90M | 285.81M | 289.22M | 280.31M | 295.72M | 289.57M | 290.63M | 277.10M | 274.55M | 281.91M | 292.24M | 287.50M | 273.97M | 281.40M | 275.46M | 263.33M | 269.57M | 276.43M | 290.83M | 305.49M | 353.75M | 343.25M | 344.39M | 336.55M | 306.56M | 289.55M | 274.66M | 270.19M | 266.58M |
|
Property, Plant & Equipment (Net)
|
| | | | 33.73M | 32.82M | 30.49M | 28.18M | 26.64M | 25.66M | 24.52M | 23.88M | 22.83M | 21.86M | 21.24M | 20.86M | 20.33M | 19.62M | 20.33M | 19.82M | 18.54M | 17.67M | 17.45M | 16.47M | 15.37M | 14.48M | 13.84M | 39.59M | 38.67M | 37.19M | 35.76M | 33.98M | 32.85M | 31.40M | 30.12M | 30.24M | 28.99M | 28.54M | 28.39M | 29.39M | 28.03M | 26.87M | 27.39M | 27.15M | 27.04M | 26.04M | 26.14M | 29.37M | 35.29M | 38.57M | 42.45M | 45.02M | 50.36M | 52.69M | 54.15M | 53.81M | 53.03M | 50.65M | 52.00M | 50.65M | 47.33M | 46.43M | 45.23M | 44.46M | 43.41M | 44.36M |
|
Goodwill
|
149.25M | | | | 150.60M | 150.60M | 150.60M | 150.60M | 137.35M | 150.60M | 150.60M | 150.60M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 264.50M | 287.62M | 288.41M | 290.63M | 290.63M | 290.63M | 290.63M | 290.63M | 290.63M | 290.63M | 290.63M | 290.63M | 310.25M | 310.49M | 309.87M | 328.48M | 335.48M | 330.52M | 15.81M | 333.79M | 347.78M | 347.70M | 13.90M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 347.69M | 333.11M | 333.11M | 333.11M | 284.18M | 204.62M | 204.62M | 204.62M | 204.62M | 204.62M |
|
Intangibles
|
| | | | 78.20M | 83.62M | 83.67M | 83.67M | 45.47M | 83.67M | 83.67M | 83.67M | 38.83M | 37.25M | 35.67M | 34.09M | 32.51M | 30.92M | 29.34M | 27.78M | 26.22M | 24.66M | 23.10M | 21.54M | 20.01M | 18.63M | 17.44M | 293.56M | 284.69M | 278.64M | 272.61M | 267.14M | 261.87M | 256.60M | 251.33M | 246.06M | 240.80M | 236.51M | 232.22M | 267.10M | 261.89M | 256.68M | 264.25M | 260.16M | 258.02M | 252.45M | 247.76M | 274.05M | 268.70M | 263.35M | 258.00M | 252.65M | 247.30M | 241.95M | 236.60M | 231.26M | 225.91M | 220.62M | 215.33M | 210.04M | 194.83M | 188.24M | 183.19M | 178.15M | 173.10M | 168.06M |
|
Goodwill & Intangibles
|
149.25M | | | | 228.80M | 234.22M | 234.27M | 234.27M | 182.82M | 234.27M | 234.27M | 234.27M | 176.19M | 174.60M | 173.02M | 171.44M | 169.86M | 168.28M | 166.69M | 165.13M | 163.57M | 162.01M | 160.45M | 158.89M | 157.36M | 155.99M | 154.79M | 558.06M | 572.31M | 567.05M | 563.24M | 557.77M | 552.50M | 547.24M | 541.97M | 536.70M | 531.43M | 527.14M | 522.85M | 577.34M | 572.38M | 566.55M | 592.73M | 595.64M | 588.54M | 268.26M | 581.55M | 621.83M | 616.40M | 277.25M | 605.69M | 600.34M | 595.00M | 589.65M | 584.30M | 578.95M | 573.60M | 553.72M | 548.43M | 543.15M | 479.01M | 392.86M | 387.82M | 382.77M | 377.73M | 372.69M |
|
Long-Term Deferred Tax
|
| | | | 28.49M | | | | 25.23M | | | | 25.84M | | | | 20.54M | | | | 17.84M | | | | 17.48M | 9.64M | 10.51M | | 76.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 4.67M | 4.86M | 4.51M | 4.17M | 3.82M | 3.71M | 3.33M | 2.95M | 2.49M | 2.13M | 1.81M | 1.45M | 1.09M | 0.88M | 0.87M | 0.82M | 0.83M | 0.87M | 0.87M | 0.87M | 0.39M | 0.34M | 0.76M | 3.74M | 3.31M | 3.18M | 3.07M | 3.04M | 3.06M | 2.85M | 2.86M | 2.81M | 2.74M | 3.68M | 3.50M | 4.22M | 3.86M | 4.33M | 4.43M | 3.79M | 4.55M | 3.43M | 3.96M | 6.03M | 7.62M | 9.13M | 9.57M | 9.38M | 14.83M | 15.45M | 17.89M | 17.80M | 17.36M | 44.89M | 14.84M | 17.30M | 14.71M | 15.54M | 15.93M | 16.22M | 16.79M | 16.77M |
|
Non-Current Assets
|
| | | | 225.74M | 228.55M | 223.22M | 218.39M | 214.44M | 211.65M | 208.44M | 205.81M | 202.90M | 199.60M | 197.01M | 194.64M | 192.16M | 189.51M | 188.37M | 185.91M | 183.01M | 180.56M | 178.77M | 176.24M | 173.12M | 180.45M | 180.59M | 605.09M | 617.56M | 610.54M | 605.01M | 597.56M | 591.02M | 592.13M | 577.58M | 572.17M | 565.36M | 562.04M | 557.52M | 614.27M | 607.40M | 635.30M | 660.37M | 661.10M | 652.55M | 643.96M | 664.69M | 706.36M | 705.62M | 709.02M | 713.45M | 708.17M | 710.97M | 708.25M | 707.25M | 699.02M | 690.75M | 658.80M | 653.51M | 646.61M | 456.65M | 486.65M | 481.01M | 476.48M | 470.65M | 467.54M |
|
Assets
|
938.67M | 957.51M | 970.01M | 1,013.91M | 1,066.56M | 1,028.85M | 998.56M | 979.53M | 937.51M | 853.37M | 765.40M | 746.36M | 719.78M | 705.59M | 684.75M | 676.36M | 681.82M | 682.58M | 655.21M | 633.61M | 473.85M | 469.24M | 471.49M | 473.80M | 473.88M | 459.04M | 462.17M | 903.33M | 921.20M | 903.45M | 883.51M | 863.76M | 832.06M | 834.07M | 822.65M | 834.07M | 845.16M | 866.94M | 843.33M | 903.49M | 887.71M | 931.02M | 949.94M | 951.73M | 929.65M | 918.51M | 946.60M | 998.59M | 993.11M | 982.99M | 994.85M | 983.64M | 974.30M | 977.83M | 983.67M | 989.86M | 996.24M | 1,012.54M | 996.75M | 991.00M | 793.20M | 793.20M | 770.56M | 751.14M | 740.84M | 734.12M |
|
Accounts Payables
|
| | | | 77.84M | 28.39M | 23.39M | 17.83M | 23.50M | 18.63M | 18.67M | 18.36M | 20.97M | 14.21M | 14.07M | 12.15M | 18.39M | 17.11M | 18.60M | 16.35M | 18.90M | 17.80M | 17.90M | 15.02M | 15.71M | 12.69M | 18.27M | 24.09M | 33.46M | 29.89M | 24.81M | 27.23M | 29.40M | 30.51M | 27.66M | 30.12M | 43.93M | 35.34M | 30.06M | 37.23M | 24.33M | 29.38M | 27.25M | 32.94M | 23.42M | 25.89M | 38.99M | 33.28M | 36.19M | 34.44M | 32.55M | 32.14M | 44.59M | 42.32M | 38.49M | 62.78M | 64.24M | 66.50M | 42.53M | 54.52M | 42.48M | 43.51M | 43.06M | 27.19M | 25.96M | 25.95M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 200.00M | 200.00M | 200.00M | 191.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | 6.92M | 6.70M | 6.52M | 6.10M | 6.10M | 5.35M | 5.07M | 4.77M | 4.78M | | 4.54M | 4.53M | 4.53M | 4.73M | 4.51M | 4.84M | 4.86M | 4.87M | 4.83M | 4.84M | 4.84M | 4.85M | 4.85M | 7.00M | 7.01M | 2.34M | 2.34M | 2.34M | 2.35M | 2.35M | 2.35M | 2.36M | 2.38M | 2.38M | 2.40M | 2.41M | 2.43M | 2.43M | 2.47M | 2.47M | | 2.50M | 2.60M | 2.60M | 2.63M | 2.64M | 2.65M | 2.75M | 2.77M | 2.77M | | | | | | | | | | | |
|
Payables
|
| | | | 77.84M | 35.31M | 30.09M | 24.35M | 29.60M | 24.73M | 24.02M | 23.43M | 25.74M | 18.99M | 14.07M | 16.69M | 222.92M | 221.64M | 223.33M | 212.36M | 23.75M | 22.66M | 22.77M | 19.86M | 20.55M | 17.54M | 23.12M | 28.94M | 40.47M | 36.91M | 27.15M | 29.57M | 31.75M | 32.86M | 30.01M | 32.48M | 46.28M | 37.72M | 32.44M | 39.63M | 26.74M | 31.81M | 29.68M | 35.41M | 25.89M | 25.89M | 41.49M | 35.88M | 38.79M | 37.07M | 35.19M | 34.79M | 47.34M | 45.09M | 41.27M | 62.78M | 64.24M | 66.50M | 42.53M | 54.52M | 42.48M | 43.51M | 43.06M | 27.19M | 25.96M | 25.95M |
|
Accumulated Expenses
|
| | | | 53.40M | 38.88M | 41.78M | 43.08M | 49.86M | 43.57M | 36.43M | 38.51M | 40.87M | 33.09M | 30.82M | 30.64M | 29.89M | 26.18M | 25.93M | 29.36M | 29.80M | 25.88M | 27.56M | 27.07M | 29.47M | 26.03M | 30.58M | 75.14M | 98.03M | 96.68M | 88.80M | 73.84M | 68.61M | 63.10M | 60.59M | 66.26M | 65.03M | 68.81M | 60.34M | 79.74M | 78.58M | 72.81M | 84.51M | 83.56M | 85.16M | 89.91M | 79.19M | 97.60M | 89.60M | 87.99M | 96.90M | 84.16M | 72.66M | 75.44M | 68.66M | 64.94M | 66.99M | 57.68M | 59.69M | 64.87M | 62.24M | 56.38M | 53.47M | 59.16M | 58.42M | 61.08M |
|
Other Accumulated Expenses
|
| | | | 16.88M | 13.56M | 12.81M | 11.32M | 16.97M | 16.57M | 9.73M | 10.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.06M | 11.07M | 12.17M | 13.28M | 14.39M | 15.49M | 16.14M | 17.21M | 17.21M | 17.21M | | | | | | | | | | | | | | | | | | 3.12M | 3.75M | 4.38M | 183.50M | 168.09M | 3.71M | 4.05M | 182.38M | 186.43M | 148.88M | 4.05M | 4.05M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 3.59M | 3.37M | 3.06M | 2.69M | 2.31M | 2.06M | 1.86M | 2.54M | 1.84M | 1.58M | 1.28M | 1.03M | 0.76M | 9.25M | 9.26M | 8.48M | 8.25M | 8.05M | 8.77M | 8.76M | 8.84M | 9.21M | 9.53M | 9.20M | 8.69M | 8.19M | 8.22M | 8.36M | 8.64M | 8.17M | 8.16M | 8.01M | 7.87M | 7.64M | 7.36M | 7.59M | 7.25M | 6.49M |
|
Current Taxes
|
| | | | 8.67M | 16.98M | 5.52M | 3.40M | 4.06M | 4.42M | | | | 0.01M | | | | 1.67M | | 0.01M | | 0.55M | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | | | | |
|
Current Deferred Revenue
|
| | | | 12.78M | 19.04M | 18.89M | 16.42M | 11.01M | 8.94M | 8.05M | 17.15M | 14.52M | 11.93M | 10.53M | 13.43M | 14.75M | 19.64M | 15.34M | 18.04M | 12.61M | 11.21M | 8.60M | 17.83M | 14.32M | 10.24M | 6.27M | 29.78M | 29.66M | 27.49M | 23.71M | 31.33M | 25.77M | 22.67M | 24.85M | 33.48M | 34.45M | 34.46M | 35.03M | 40.76M | 38.68M | 36.99M | 38.93M | 46.07M | 40.25M | 44.23M | 49.99M | 56.19M | 66.13M | 62.61M | 77.73M | 76.65M | 64.60M | 59.81M | 63.85M | 67.72M | 66.35M | 63.11M | 65.77M | 61.01M | 65.83M | 69.10M | 65.62M | 64.39M | 62.55M | 59.35M |
|
Total Current Liabilities
|
| | | | 154.22M | 113.26M | 97.81M | 90.27M | 96.06M | 84.70M | 70.05M | 82.13M | 82.66M | 67.05M | 56.95M | 63.80M | 269.09M | 272.16M | 266.12M | 262.67M | 66.19M | 60.34M | 58.92M | 64.76M | 64.34M | 55.41M | 59.97M | 151.80M | 184.15M | 177.86M | 156.85M | 151.91M | 144.21M | 136.90M | 134.60M | 152.50M | 165.32M | 142.59M | 129.73M | 161.68M | 145.35M | 151.87M | 163.17M | 173.77M | 159.71M | 169.55M | 179.70M | 198.65M | 203.56M | 197.01M | 219.49M | 204.92M | 193.46M | 188.78M | 186.24M | 208.76M | 211.97M | 390.94M | 347.26M | 193.38M | 183.55M | 383.31M | 385.31M | 372.68M | 158.25M | 156.93M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 4.02M | 3.30M | 2.70M | 2.19M | 1.77M | 1.29M | 0.89M | 0.99M | 0.77M | 0.59M | 0.49M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 328.49M | 239.97M | 237.95M | 229.83M | 211.51M | 176.23M | 175.19M | 174.22M | 161.86M | 148.09M | 193.40M | 174.50M | 173.50M | 165.00M | 169.00M | 158.00M | 159.40M | 149.50M | 217.00M | 208.00M | 215.00M | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 164.38M | 155.25M | 160.03M | | | 157.71M | 173.53M | 23.73M | 28.73M | 65.47M | 114.41M | 116.64M |
|
Convertible Debt
|
| | | | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69M | | | | 10.65M | | | 11.15M | 9.60M | 9.89M | 15.07M | 9.00M | 9.81M | 9.83M | 10.82M | 10.78M | 9.97M | 11.72M | 13.27M | 15.47M | 18.42M | 20.32M | 21.15M | 19.80M | 21.04M | 21.98M | 20.25M | 20.19M | 21.00M | 20.29M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.23M | 101.87M | 103.52M | 105.20M | 106.91M | 108.65M | 110.42M | 112.21M | 114.03M | 166.50M | 170.25M | 180.08M | 148.70M | 122.32M | 170.07M | 189.54M | 193.45M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.56M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | -16.52M | 3.45M | 3.46M | 4.05M | 15.80M | 2.48M | 1.70M | 1.04M | 13.21M | 1.60M | 2.24M | 1.18M | 11.61M | 2.61M | 1.82M | 1.15M | 10.81M | 4.09M | 4.07M | 3.35M | 2.92M | | | 24.19M | 9.80M | 10.08M | 12.48M | 14.78M | 17.31M | 20.02M | 6.09M | 6.07M | 49.32M | 13.20M | 13.52M | 12.12M | 55.97M | 13.77M | 18.76M | 16.68M | 58.25M | 18.14M | 16.44M | 24.50M | 65.87M | 21.26M | 19.25M | 15.95M | 67.97M | 14.30M | 13.60M | 10.63M | 66.24M | 11.36M | 10.66M | 8.23M | 54.46M | 6.11M | 5.90M | 5.76M | 4.62M | 4.29M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.97M | 35.69M | 34.34M | 24.11M | 30.66M | 54.06M | 50.32M | 39.57M | 52.95M | 58.43M | 55.75M | 44.42M | 52.62M | 51.14M | 51.43M | 41.76M | 42.80M | 41.22M | 39.26M | 30.26M | 36.37M | 36.03M | 37.17M | 29.38M | 37.47M |
|
Other Non-Current Liabilities
|
| | | | 5.22M | 6.36M | 6.31M | 6.39M | 6.36M | 6.33M | 6.31M | 5.58M | 5.10M | 3.74M | 3.81M | 3.88M | 3.96M | 4.06M | 4.16M | 4.26M | 0.31M | 4.51M | 4.18M | 3.92M | 3.63M | 3.18M | 2.86M | 4.78M | 4.11M | 3.79M | 3.45M | 3.15M | 2.65M | 5.56M | 5.29M | 4.51M | 4.12M | 3.84M | 3.46M | 20.72M | 18.82M | 17.26M | 17.05M | 16.73M | 17.83M | 19.07M | 16.56M | 15.70M | 14.51M | 14.04M | 8.97M | 7.37M | 6.29M | 5.38M | 5.03M | 3.33M | 2.21M | 2.60M | 8.30M | 2.29M | 4.06M | 51.52M | 4.15M | 4.00M | 3.95M | 4.03M |
|
Total Non-Current Liabilities
|
| | | | 359.71M | 320.96M | 306.01M | 299.23M | 301.97M | 290.28M | 274.98M | 286.47M | 285.28M | 271.38M | 262.26M | 268.25M | 273.80M | 277.84M | 271.11M | 266.70M | 0.02M | 66.09M | 64.97M | 69.88M | 68.83M | 56.75M | 61.43M | 518.75M | 446.69M | 438.38M | 413.60M | 390.95M | 349.26M | 344.66M | 326.74M | 331.78M | 335.36M | 357.00M | 326.99M | 357.82M | 333.81M | 376.11M | 381.69M | 389.18M | 362.52M | 439.29M | 466.75M | 491.27M | 477.88M | 382.92M | 416.16M | 408.19M | 396.22M | 411.17M | 423.89M | 435.25M | 443.52M | 459.10M | 415.00M | 412.03M | 422.05M | 442.62M | 515.39M | 461.64M | 442.92M | 451.05M |
|
Total Liabilities
|
| | | | 364.93M | 327.32M | 312.31M | 305.62M | 308.33M | 296.61M | 281.29M | 292.05M | 290.38M | 275.12M | 266.07M | 272.13M | 277.75M | 281.91M | 275.27M | 270.96M | 0.33M | 70.61M | 69.15M | 73.80M | 72.47M | 59.93M | 64.30M | 523.53M | 450.80M | 442.16M | 417.05M | 394.10M | 351.91M | 350.21M | 332.03M | 336.29M | 339.47M | 360.84M | 330.45M | 378.54M | 352.63M | 393.38M | 398.74M | 405.91M | 380.35M | 458.36M | 483.31M | 506.97M | 492.39M | 396.96M | 425.12M | 415.56M | 402.51M | 416.55M | 428.93M | 438.59M | 445.73M | 461.70M | 423.30M | 414.33M | 426.11M | 494.14M | 519.54M | 465.64M | 446.87M | 455.08M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 342.55M | 251.04M | 250.13M | 243.12M | 225.90M | 191.72M | 191.33M | 191.44M | 179.07M | 165.30M | 193.40M | 174.50M | 173.50M | 165.00M | 169.00M | 158.00M | 159.40M | 149.50M | 217.00M | 208.00M | 215.00M | 201.00M | 108.00M | 114.50M | 127.00M | 130.00M | 148.70M | 167.51M | 159.00M | 164.40M | 183.50M | 168.09M | 161.42M | 177.58M | 206.12M | 215.16M | 214.35M | 118.46M | 120.69M |
|
Common Equity
|
629.13M | 641.20M | 659.90M | 684.79M | 701.63M | 701.53M | 686.25M | 673.91M | 629.18M | 556.76M | 484.11M | 454.31M | 429.40M | 430.48M | 418.68M | 404.23M | 404.06M | 400.67M | 379.94M | 362.65M | 396.93M | 398.63M | 402.34M | 400.00M | 401.41M | 399.11M | 397.87M | 379.80M | 470.40M | 461.29M | 466.46M | 469.65M | 480.15M | 476.02M | 490.62M | 497.78M | 505.68M | 506.10M | 512.88M | 524.95M | 535.08M | 537.64M | 551.20M | 545.83M | 549.30M | 460.15M | 463.28M | 491.62M | 500.72M | 485.79M | 467.86M | 464.56M | 466.58M | 454.36M | 446.10M | 440.85M | 438.30M | 436.81M | 406.96M | 406.42M | 306.25M | 150.36M | 128.71M | 115.43M | 104.42M | 85.59M |
|
Shareholder's Equity
|
629.13M | 641.20M | 659.90M | 684.79M | 701.63M | 701.53M | 686.25M | 673.91M | 629.18M | 556.76M | 484.11M | 454.31M | 429.40M | 430.48M | 418.68M | 404.23M | 404.06M | 400.67M | 379.94M | 362.65M | 396.93M | 398.63M | 402.34M | 400.00M | 401.41M | 399.11M | 397.87M | 379.80M | 470.40M | 461.29M | 466.46M | 469.65M | 480.15M | 476.02M | 490.62M | 497.78M | 505.68M | 506.10M | 512.88M | 524.95M | 535.08M | 537.64M | 551.20M | 545.83M | 549.30M | 460.15M | 463.28M | 491.62M | 500.72M | 485.79M | 467.86M | 464.56M | 466.58M | 454.36M | 446.10M | 440.85M | 438.30M | 436.81M | 406.96M | 406.42M | 306.25M | 150.36M | 128.71M | 115.43M | 104.42M | 85.59M |
|
Liabilities and Shareholders Equity
|
938.67M | 957.51M | 970.01M | 1,013.91M | 1,066.56M | 1,028.85M | 998.56M | 979.53M | 937.51M | 853.37M | 765.40M | 746.36M | 719.78M | 705.59M | 684.75M | 676.36M | 681.82M | 682.58M | 655.21M | 633.61M | 473.85M | 469.24M | 471.49M | 473.80M | 473.88M | 459.04M | 462.17M | 903.33M | 921.20M | 903.45M | 883.51M | 863.76M | 832.06M | 834.07M | 822.65M | 834.07M | 845.16M | 866.94M | 843.33M | 903.49M | 887.71M | 931.02M | 949.94M | 951.73M | 929.65M | 918.51M | 946.60M | 998.59M | 993.11M | 982.99M | 994.85M | 983.64M | 974.30M | 977.83M | 983.67M | 989.86M | 996.24M | 1,012.54M | 996.75M | 991.00M | 793.20M | 793.20M | 770.56M | 751.14M | 740.84M | 734.12M |
|
Treasury Shares
|
0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.93M | 1.84M | 2.58M | 4.51M | 2.72M | 5.07M | 6.05M | 11.56M | 11.56M | 0.40M | 0.94M | 12.61M | 0.12M | 0.94M | 1.85M | 14.86M | | | 0.18M | 15.03M | | | | 15.03M | | | 15.03M | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | 15.03M | 15.03M | | 15.03M | | 15.03M | 15.03M | 15.03M | 15.03M |
|
Retained Earnings
|
| | | | 351.45M | 370.19M | 379.59M | 387.32M | 393.11M | 399.61M | 400.08M | 401.07M | 404.23M | 406.88M | 404.46M | 402.77M | 403.40M | 404.15M | 405.38M | 406.71M | 409.44M | 409.75M | 412.41M | 412.48M | 413.06M | 409.66M | 407.24M | 387.98M | 383.62M | 373.99M | 378.18M | 380.21M | 385.14M | 381.06M | 394.38M | 400.14M | 405.19M | 406.20M | 411.56M | 416.68M | 420.33M | 424.24M | 425.24M | 418.73M | 417.26M | 328.57M | 330.24M | 328.33M | 333.00M | 319.05M | 292.78M | 288.36M | 278.68M | 262.90M | 253.42M | 244.22M | 238.91M | 235.68M | 205.16M | 204.19M | 103.58M | | -48.74M | -14.80M | -6.89M | -22.77M |