|
Cash & Equivalents
|
41.13M | 32.84M | 45.92M | 48.81M | 49.39M | 51.15M | 53.26M | 50.47M | 59.19M | 75.63M | 102.81M | 41.39M | 47.44M | 46.25M | 51.67M | 40.04M | 57.97M | 60.58M | 70.89M | 68.61M | 72.59M | 89.26M | 115.37M | 104.94M | 108.71M | 109.22M | 96.05M | 83.84M | 92.47M | 121.98M | 134.29M | 115.14M | 127.01M | 170.69M | 164.46M | 159.52M | 143.01M | 145.09M | 155.19M | 171.47M | 162.73M | 169.93M | 149.36M | 143.12M | 353.90M | 288.79M | 290.20M | 267.07M | 280.59M | 232.40M | 242.34M | 226.65M | 275.29M | 293.39M | 245.52M | 191.06M | 203.07M | 189.26M | 206.41M | 151.88M | 164.44M | 149.94M |
|
Short-term Investments
|
| | 52.25M | | 52.00M | 50.54M | 51.74M | 53.80M | 47.43M | 34.48M | 7.42M | 7.31M | 6.79M | 6.61M | 1.20M | 1.07M | 0.20M | 1.16M | 1.16M | 1.11M | 1.45M | 1.47M | 1.65M | 9.58M | 9.21M | 19.45M | 31.99M | 22.37M | 21.81M | 16.34M | 21.33M | 24.59M | 23.86M | 0.55M | 0.56M | 0.56M | 0.58M | 0.57M | 0.90M | 0.90M | 0.92M | 0.95M | 20.67M | 147.93M | 80.19M | 76.02M | 89.70M | 91.50M | 87.50M | 136.98M | 143.24M | 97.65M | 97.03M | 94.18M | 90.17M | 80.26M | 59.33M | 79.98M | 55.69M | 48.93M | 44.98M | 48.21M |
|
Cash & Current Investments
|
41.13M | 32.84M | 98.17M | 48.81M | 101.39M | 101.69M | 105.00M | 104.26M | 106.62M | 110.11M | 110.23M | 48.70M | 54.23M | 52.86M | 52.87M | 41.12M | 58.17M | 61.73M | 72.04M | 69.72M | 74.04M | 90.73M | 117.02M | 114.52M | 117.93M | 128.67M | 128.03M | 106.20M | 114.28M | 138.32M | 155.62M | 139.73M | 150.87M | 171.24M | 165.02M | 160.09M | 143.59M | 145.67M | 156.10M | 172.38M | 163.65M | 170.88M | 170.03M | 291.05M | 434.09M | 364.81M | 379.90M | 358.57M | 368.08M | 369.38M | 385.58M | 324.30M | 372.32M | 387.57M | 335.70M | 271.32M | 262.40M | 269.24M | 262.09M | 200.81M | 209.41M | 198.16M |
|
Receivables - Net
|
| | 66.80M | | 53.32M | 50.04M | 41.92M | 36.25M | 42.19M | 43.62M | 36.99M | 56.52M | 60.36M | 58.17M | 58.16M | 66.96M | 69.56M | 86.55M | 70.49M | 67.23M | 69.78M | 56.02M | 59.83M | 65.21M | 62.70M | 56.83M | 63.02M | 82.14M | 90.48M | 76.55M | 71.12M | 85.18M | 91.45M | 78.58M | 149.28M | 131.13M | 134.44M | 126.47M | 127.92M | 111.46M | 122.50M | 116.81M | 151.92M | 196.75M | 216.01M | 200.50M | 192.87M | 210.74M | 212.91M | 188.24M | 176.15M | 176.26M | 144.14M | 130.43M | 124.62M | 115.99M | 103.03M | 91.94M | 91.62M | 93.62M | 90.83M | 123.89M |
|
Receivables
|
| | 66.80M | | 53.32M | 50.04M | 41.92M | 36.25M | 42.19M | 43.62M | 36.99M | 56.52M | 60.36M | 58.17M | 58.16M | 66.96M | 69.56M | 86.55M | 70.49M | 67.23M | 69.78M | 56.02M | 59.83M | 65.21M | 62.70M | 56.83M | 63.02M | 82.14M | 90.48M | 76.55M | 71.12M | 85.18M | 91.45M | 78.58M | 149.28M | 131.13M | 134.44M | 126.47M | 127.92M | 111.46M | 122.50M | 116.81M | 151.92M | 196.75M | 216.01M | 200.50M | 192.87M | 210.74M | 212.91M | 188.24M | 176.15M | 176.26M | 144.14M | 130.43M | 124.62M | 115.99M | 103.03M | 91.94M | 91.62M | 93.62M | 90.83M | 123.89M |
|
Raw Materials
|
| | 34.92M | | 42.63M | 46.61M | 47.19M | 46.87M | 45.44M | 41.19M | 37.14M | 42.99M | 40.50M | 30.98M | 27.67M | 25.71M | 29.96M | 28.82M | 26.24M | 29.29M | 27.78M | 25.46M | 24.42M | 27.55M | 24.87M | 24.91M | 23.04M | 27.06M | 28.12M | 26.47M | 27.92M | 27.28M | 28.81M | 30.77M | 60.11M | 63.35M | 68.12M | 70.68M | 69.67M | 73.22M | 78.32M | 74.64M | 83.75M | 90.89M | 89.04M | 91.94M | 92.80M | 90.92M | 93.65M | 98.44M | 106.04M | 106.58M | 108.33M | 106.47M | 103.12M | 97.66M | 95.41M | 95.96M | 94.97M | 91.91M | 91.55M | 89.24M |
|
Work In Process
|
| | 17.47M | | 17.85M | 18.66M | 15.50M | 15.71M | 12.26M | 15.04M | 14.96M | 20.05M | 18.62M | 17.86M | 16.94M | 24.44M | 23.64M | 22.66M | 19.04M | 22.49M | 18.77M | 18.11M | 20.12M | 22.48M | 20.69M | 18.00M | 17.60M | 21.74M | 25.64M | 22.71M | 25.13M | 25.27M | 23.69M | 24.21M | 57.95M | 51.70M | 52.77M | 45.00M | 46.59M | 44.38M | 45.98M | 47.94M | 44.31M | 54.25M | 48.66M | 44.95M | 40.73M | 42.42M | 41.76M | 41.35M | 36.02M | 40.81M | 35.75M | 32.74M | 26.82M | 28.93M | 26.22M | 25.57M | 25.83M | 22.72M | 21.43M | 23.14M |
|
Finished Goods
|
| | 10.83M | | 16.17M | 18.92M | 20.00M | 19.62M | 15.27M | 12.45M | 10.23M | 10.27M | 8.55M | 11.52M | 10.80M | 12.30M | 7.86M | 8.65M | 3.92M | 6.59M | 6.67M | 7.30M | 6.80M | 4.61M | 5.25M | 5.26M | 4.87M | 5.73M | 6.59M | 7.23M | 9.04M | 10.13M | 10.63M | 8.84M | 21.25M | 15.69M | 16.34M | 18.25M | 14.45M | 17.26M | 17.52M | 15.30M | 14.43M | 15.73M | 18.15M | 20.62M | 27.52M | 27.02M | 27.26M | 25.45M | 28.08M | 28.79M | 29.67M | 27.47M | 25.86M | 25.00M | 24.45M | 22.59M | 21.06M | 24.74M | 24.85M | 21.86M |
|
Inventory
|
| | 63.22M | | 76.66M | 84.19M | 82.69M | 82.19M | 72.97M | 68.69M | 62.33M | 73.30M | 67.67M | 60.36M | 55.41M | 62.45M | 61.46M | 60.14M | 49.20M | 58.37M | 53.21M | 50.87M | 51.35M | 54.64M | 50.81M | 48.17M | 45.50M | 54.52M | 60.35M | 56.41M | 62.09M | 62.68M | 63.14M | 63.82M | 139.31M | 130.74M | 137.23M | 133.92M | 130.71M | 134.86M | 141.81M | 137.88M | 142.50M | 160.87M | 155.85M | 157.51M | 161.05M | 160.36M | 162.67M | 165.24M | 170.14M | 176.19M | 173.75M | 166.67M | 155.79M | 151.59M | 146.07M | 144.12M | 141.86M | 139.37M | 137.83M | 134.25M |
|
Current Deferred Tax Assets
|
| | 5.99M | | 5.97M | 6.38M | 6.65M | 6.35M | 6.05M | 5.69M | 4.75M | 6.10M | 5.90M | 5.91M | 5.52M | 5.66M | 5.25M | 5.48M | 4.41M | 3.83M | 3.49M | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.03M | | 6.97M | 6.22M | 7.56M | 8.31M | 6.92M | 6.28M | 6.79M | 8.57M | 6.91M | 6.57M | 8.62M | 9.87M | 9.37M | 8.00M | 8.36M | 8.79M | 8.09M | 5.67M | 6.26M | 8.66M | 8.14M | 7.17M | 8.59M | 10.92M | 11.34M | 8.29M | 8.34M | 9.92M | 10.99M | 8.64M | 26.21M | 18.50M | 22.30M | 19.13M | 17.48M | 20.77M | 20.43M | 17.99M | 18.77M | 23.81M | 19.60M | 18.92M | 16.19M | 21.66M | 19.50M | 24.50M | 24.02M | 32.17M | 29.26M | 31.18M | 17.70M | 23.95M | 20.06M | 19.94M | 19.44M | 23.95M | 27.26M | 31.53M |
|
Current Assets
|
| | 240.22M | | 244.31M | 248.51M | 243.82M | 237.37M | 234.75M | 234.39M | 221.08M | 193.19M | 195.07M | 183.86M | 186.85M | 186.06M | 203.81M | 221.89M | 210.41M | 207.94M | 208.73M | 206.69M | 234.46M | 243.03M | 239.59M | 240.83M | 245.15M | 253.78M | 276.45M | 279.57M | 297.44M | 297.51M | 316.45M | 322.29M | 485.24M | 444.85M | 442.81M | 431.60M | 439.70M | 453.80M | 456.25M | 444.82M | 485.05M | 675.72M | 826.60M | 743.51M | 750.79M | 752.16M | 767.30M | 749.33M | 764.85M | 709.50M | 722.29M | 718.57M | 638.82M | 572.92M | 546.12M | 542.45M | 534.31M | 478.76M | 491.01M | 513.52M |
|
Buildings
|
| | 31.12M | | 31.61M | 31.42M | 31.19M | 31.55M | 31.42M | 31.04M | 31.21M | 31.41M | 31.73M | 31.81M | 31.73M | 32.44M | 32.00M | 31.30M | 31.07M | 30.90M | 31.27M | 31.17M | 8.97M | 8.04M | 8.10M | 8.02M | 7.97M | 13.69M | 13.38M | 13.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 12.06M | | 12.43M | 12.19M | 12.00M | 12.13M | 11.89M | 12.00M | 12.11M | 11.97M | 12.04M | 12.21M | 12.29M | 12.29M | 12.25M | 11.93M | 11.76M | 11.34M | 11.43M | 11.44M | 4.61M | 4.30M | 4.28M | 4.32M | 4.08M | 7.66M | 7.78M | 7.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 39.80M | | 39.01M | 38.25M | 36.98M | 37.18M | 35.56M | 35.67M | 35.46M | 35.70M | 35.60M | 35.91M | 35.80M | 35.66M | 34.29M | 33.36M | 31.85M | 30.75M | 30.96M | 31.94M | 19.00M | 18.65M | 18.66M | 18.81M | 18.23M | 32.37M | 32.84M | 34.26M | 34.17M | 35.12M | 33.54M | 32.92M | 74.33M | 71.79M | 71.78M | 70.44M | 70.91M | 64.69M | 65.81M | 64.55M | 66.92M | 65.78M | 65.02M | 65.16M | 63.96M | 63.91M | 62.15M | 61.79M | 65.01M | 67.21M | 66.63M | 66.61M | 69.08M | 76.41M | 74.91M | 76.67M | 74.79M | 76.01M | 77.11M | 77.12M |
|
Goodwill
|
| | 58.50M | | 61.36M | 59.48M | 58.06M | 59.07M | 57.11M | 57.96M | 58.76M | 76.27M | 76.85M | 70.89M | 67.98M | 71.38M | 71.08M | 67.86M | 63.13M | 60.33M | 61.30M | 60.86M | 60.26M | 60.81M | 60.75M | 61.03M | 58.85M | 63.05M | 66.04M | 65.48M | 65.61M | 66.78M | 64.77M | 64.58M | 242.13M | 239.27M | 241.47M | 235.90M | 238.67M | 238.00M | 238.95M | 244.34M | 252.30M | 246.74M | 226.58M | 223.68M | 219.79M | 216.23M | 211.53M | 202.71M | 213.54M | 223.55M | 224.29M | 220.68M | 241.66M | 238.32M | 237.48M | 242.87M | 234.64M | 272.60M | 282.52M | 282.29M |
|
Intangibles
|
| | 26.52M | | 26.17M | 23.79M | 31.74M | 21.46M | 19.28M | 32.50M | 33.26M | 51.96M | 52.53M | 63.45M | 64.47M | 64.63M | 41.10M | 59.98M | 62.58M | 54.45M | 55.95M | 54.68M | 59.49M | 60.28M | 60.33M | 60.66M | 31.54M | 32.39M | 35.27M | 35.27M | 35.21M | 16.13M | 14.50M | 13.51M | 318.96M | 314.04M | 297.21M | 324.16M | 322.80M | 322.87M | 323.60M | 330.10M | 233.69M | 336.15M | 328.09M | 325.60M | 316.23M | 312.22M | 306.75M | 296.98M | 309.62M | 322.62M | 324.51M | 289.63M | 329.30M | 326.44M | 325.60M | 330.59M | 322.51M | 329.15M | 338.73M | 338.53M |
|
Goodwill & Intangibles
|
| | 85.02M | | 87.53M | 83.27M | 79.89M | 80.53M | 76.38M | 90.46M | 77.73M | 128.23M | 129.38M | 134.35M | 116.63M | 136.00M | 112.18M | 127.84M | 96.22M | 114.77M | 117.24M | 115.54M | 85.56M | 121.09M | 121.08M | 121.68M | 76.68M | 95.44M | 101.31M | 100.76M | 82.36M | 82.92M | 79.26M | 78.09M | 561.09M | 553.31M | 538.68M | 560.07M | 513.69M | 560.87M | 562.55M | 574.44M | 485.99M | 582.88M | 554.66M | 549.28M | 397.11M | 528.46M | 518.28M | 499.69M | 353.64M | 546.17M | 548.80M | 510.32M | 393.43M | 564.76M | 563.07M | 573.45M | 345.36M | 601.75M | 621.25M | 620.82M |
|
Other Non-Current Assets
|
| | 1.00M | | 1.05M | 1.06M | 0.92M | 0.94M | 1.26M | 0.95M | 7.86M | 0.70M | 0.88M | 3.77M | 6.70M | 5.61M | 5.82M | 5.78M | 10.32M | 5.42M | 5.63M | 5.62M | 6.32M | 6.54M | 6.41M | 6.48M | 5.45M | 7.47M | 7.27M | 7.38M | 6.49M | 7.17M | 6.52M | 9.71M | 3.82M | 15.11M | 14.96M | 16.96M | 3.62M | 21.76M | 21.90M | 23.72M | | 19.23M | 23.27M | 21.18M | 48.20M | 19.43M | 19.11M | 18.96M | 21.11M | 21.68M | 19.72M | 19.37M | 32.24M | 29.93M | 34.71M | 33.67M | 31.06M | 30.65M | 30.78M | 31.20M |
|
Non-Current Assets
|
| | 125.83M | | 127.58M | 122.57M | 117.79M | 118.65M | 113.20M | 114.19M | 113.79M | 153.81M | 153.17M | 157.26M | 158.57M | 156.03M | 152.29M | 143.48M | 134.35M | 127.54M | 128.05M | 125.79M | 110.88M | 109.78M | 107.91M | 106.66M | 100.36M | 124.98M | 124.89M | 124.89M | 123.02M | 125.21M | 119.33M | 120.72M | 648.76M | 661.35M | 660.70M | 640.01M | 638.01M | 618.36M | 610.33M | 601.53M | 605.30M | 583.04M | 545.13M | 529.36M | 508.25M | 491.19M | 472.11M | 448.58M | 462.56M | 478.10M | 465.77M | 448.95M | 511.53M | 501.53M | 492.91M | 489.89M | 465.11M | 496.77M | 519.18M | 507.75M |
|
Assets
|
| | 366.04M | | 371.89M | 371.08M | 361.61M | 356.02M | 347.95M | 348.57M | 334.87M | 347.00M | 348.24M | 341.12M | 345.42M | 342.09M | 356.10M | 365.37M | 344.76M | 335.48M | 336.78M | 332.49M | 345.35M | 352.81M | 347.50M | 347.49M | 345.51M | 378.77M | 401.34M | 404.46M | 420.46M | 422.72M | 435.77M | 443.01M | 1,134.00M | 1,106.20M | 1,103.50M | 1,071.61M | 1,077.71M | 1,072.15M | 1,066.58M | 1,046.35M | 1,090.35M | 1,258.76M | 1,371.73M | 1,272.87M | 1,259.04M | 1,243.35M | 1,239.40M | 1,197.91M | 1,227.41M | 1,187.60M | 1,188.07M | 1,167.52M | 1,150.35M | 1,074.45M | 1,039.03M | 1,032.35M | 999.41M | 975.54M | 1,010.19M | 1,021.27M |
|
Accounts Payables
|
| | 18.20M | | 19.34M | 22.46M | 18.62M | 16.42M | 15.19M | 18.43M | 13.22M | 18.38M | 21.59M | 18.76M | 25.29M | 26.95M | 32.16M | 34.43M | 25.12M | 30.48M | 28.68M | 25.85M | 27.29M | 33.17M | 28.45M | 25.70M | 31.44M | 37.73M | 40.51M | 29.91M | 37.56M | 40.97M | 41.37M | 39.77M | 48.12M | 47.00M | 54.45M | 48.13M | 48.70M | 53.46M | 60.01M | 49.37M | 67.92M | 97.71M | 102.11M | 86.58M | 85.23M | 85.63M | 80.95M | 69.61M | 51.76M | 54.59M | 45.68M | 36.93M | 33.60M | 30.09M | 21.63M | 23.45M | 30.55M | 30.64M | 40.76M | 51.34M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 3.17M | 3.13M | 3.11M | 3.29M | 3.16M | 3.08M | 3.12M | 3.16M | 3.24M | 3.24M | 3.19M | 3.24M | 4.67M | 5.21M | 5.31M | 5.02M | 3.16M | 3.16M | 3.06M | 2.05M | 1.85M | 1.74M | 1.91M | 1.88M | 1.73M | 1.67M | 1.77M | 1.65M | 1.24M | 1.41M | 0.63M | 9.49M | 9.83M | 9.71M |
|
Payables
|
| | 18.20M | | 19.34M | 22.46M | 18.62M | 16.42M | 15.19M | 18.43M | 13.22M | 18.38M | 21.59M | 18.76M | 25.29M | 26.95M | 32.16M | 34.43M | 25.12M | 30.48M | 28.68M | 25.85M | 27.29M | 33.17M | 28.45M | 25.70M | 31.44M | 40.91M | 43.68M | 33.04M | 40.66M | 44.26M | 44.53M | 42.85M | 51.23M | 50.16M | 57.70M | 51.37M | 51.89M | 56.70M | 64.68M | 54.58M | 73.24M | 102.73M | 105.27M | 89.73M | 88.29M | 87.68M | 82.80M | 71.36M | 53.67M | 56.47M | 47.41M | 38.60M | 35.37M | 31.74M | 22.87M | 24.85M | 31.19M | 40.13M | 50.59M | 61.05M |
|
Accumulated Expenses
|
| | 5.02M | | 14.20M | 6.28M | 6.70M | 6.73M | 6.13M | 5.60M | 4.60M | 5.34M | 5.72M | 5.01M | 14.27M | 14.67M | 16.93M | 20.36M | 18.69M | 13.70M | 13.51M | 16.50M | 15.63M | 14.59M | 14.73M | 17.39M | 14.77M | 15.77M | 16.25M | 18.51M | 20.18M | 13.61M | 16.27M | 17.75M | 29.40M | 21.99M | 24.82M | 25.43M | 23.74M | 20.84M | 25.38M | 32.52M | 34.86M | 32.92M | 35.62M | 41.09M | 39.84M | 29.12M | 34.16M | 39.84M | 38.35M | 26.63M | 28.15M | 31.89M | 31.90M | 23.07M | 21.09M | 24.33M | 20.02M | 19.88M | 20.16M | 24.65M |
|
Other Accumulated Expenses
|
| | 7.74M | | 5.58M | 6.97M | 8.45M | 8.43M | 7.61M | 6.71M | 4.95M | 9.13M | 8.39M | 8.30M | 7.67M | 7.86M | 7.53M | 8.02M | 6.71M | 6.57M | 6.10M | 6.13M | 8.56M | 10.10M | 8.93M | 9.14M | 9.93M | 12.49M | 11.32M | 10.53M | 10.10M | 9.96M | 14.54M | 15.98M | 50.05M | 38.97M | 39.73M | 38.91M | 39.74M | 29.09M | 26.98M | 23.37M | 30.27M | 26.43M | 26.67M | 20.01M | 19.00M | 16.26M | 15.96M | 15.45M | 17.28M | 15.01M | 14.10M | 14.98M | 14.59M | 21.26M | 20.98M | 23.23M | 21.14M | 16.01M | 14.47M | 12.68M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.41M | 1.30M | 1.28M | 1.29M | 1.19M | 1.02M | 3.67M | 3.42M | 3.24M | 3.14M | 3.32M | 3.32M | 3.25M | 2.99M | 3.08M | 3.83M | 102.47M | 4.29M | 11.34M | 4.31M | 14.33M | 4.29M | 4.40M | 4.54M | 4.53M | 4.50M | 4.55M | 1.15M | 1.14M | 1.20M | 1.11M | 1.16M | 1.25M | 1.24M |
|
Current Taxes
|
| | 8.80M | | 3.86M | 2.46M | 2.52M | 3.12M | 3.27M | 2.56M | 1.11M | 2.01M | 1.97M | 1.51M | 0.81M | 0.85M | 1.05M | 2.26M | 3.13M | 3.73M | 4.52M | 4.96M | 4.20M | 4.41M | 1.42M | 1.79M | 1.92M | 2.09M | 2.22M | 2.73M | 2.16M | 1.55M | 3.90M | 6.07M | 11.05M | 7.83M | 6.04M | 6.27M | 3.89M | 11.79M | 5.57M | 4.79M | 3.86M | 7.59M | 19.18M | 19.82M | 6.87M | 8.85M | 13.85M | 15.22M | 26.65M | 17.99M | 24.37M | 22.64M | 4.02M | 2.46M | 2.77M | 1.92M | 2.39M | 2.65M | 2.39M | 1.70M |
|
Current Deferred Revenue
|
| | 14.83M | | 7.65M | 5.75M | 2.82M | 2.30M | 4.16M | 1.80M | 2.14M | 5.56M | 6.95M | 5.48M | 6.07M | 6.33M | 8.86M | 11.24M | 6.94M | 7.72M | 7.65M | 5.73M | 3.73M | 5.56M | 6.88M | 5.73M | 6.89M | 4.79M | 6.35M | 6.72M | 6.61M | 2.91M | 1.71M | 1.89M | 6.90M | 8.27M | 8.16M | 7.95M | 12.16M | 26.59M | 18.60M | 21.90M | 17.10M | 15.01M | 17.50M | 11.30M | 21.90M | 13.28M | 16.50M | 9.80M | 16.10M | 13.12M | 10.83M | 10.60M | 8.80M | 8.20M | 8.40M | 9.40M | 8.60M | 13.70M | 12.20M | 14.40M |
|
Total Current Liabilities
|
| | 71.53M | | 57.54M | 59.05M | 51.87M | 47.33M | 46.43M | 47.01M | 36.38M | 54.64M | 58.43M | 55.16M | 61.01M | 61.57M | 71.11M | 81.28M | 68.22M | 66.75M | 63.76M | 63.17M | 63.19M | 72.09M | 64.53M | 63.53M | 68.69M | 81.50M | 85.62M | 77.16M | 85.27M | 78.15M | 86.55M | 89.92M | 160.59M | 138.09M | 146.93M | 139.35M | 148.88M | 163.72M | 159.04M | 146.90M | 174.45M | 208.03M | 321.31M | 202.15M | 192.46M | 176.47M | 194.27M | 170.76M | 160.87M | 145.03M | 138.40M | 128.44M | 103.42M | 91.09M | 78.56M | 84.97M | 85.18M | 92.02M | 100.56M | 116.91M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.20M | 0.24M | 0.22M | 0.21M | 0.17M | 0.11M | 0.06M | 0.05M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 5.26M | 4.85M | 4.58M | 4.55M | 4.09M | 3.84M | 346.04M | 342.63M | 341.98M | 344.92M | 346.52M | 346.88M | 348.04M | 331.47M | 311.55M | 211.18M | 111.74M | 110.89M | 103.39M | 101.96M | 75.38M | 72.98M | 72.66M | 37.72M | 36.46M | 35.19M | 34.30M | 8.02M | 7.59M | 7.91M | 7.05M | 7.06M | 7.25M | 6.88M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 13.14M | 12.78M | 12.42M | 12.05M | 11.69M | 11.32M | 10.96M | 10.60M | 10.23M | 9.87M | 9.50M | 9.14M | 8.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | 3.73M | | | | 10.84M | 10.98M | 10.98M | 10.47M | 13.18M | 15.28M | 15.21M | 14.79M | 15.40M | 15.60M | 15.87M | 16.04M | 15.67M | 16.57M | 16.99M | 17.03M | 18.54M | 18.99M | 18.58M | 18.78M | 19.74M | 19.92M | 20.30M | 20.04M | 21.93M | 22.29M | 22.51M | 22.91M | 21.66M | 21.47M | 21.27M | 20.73M | 18.04M | 17.96M | 17.60M | 17.17M | 10.36M | 10.16M | 8.28M | 7.94M | 10.80M | 10.58M | 10.35M | 10.73M | 8.48M | 8.47M | 8.44M | 7.68M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.36M | -0.36M | -0.36M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 1.75M | | | | 2.78M | | | | | | | | | | | | | | | | 0.52M | 0.60M | 0.62M | 0.56M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 13.85M | | 13.79M | 13.15M | 12.74M | 12.44M | 11.91M | 11.92M | 11.75M | 14.01M | 13.22M | 12.28M | 12.95M | 12.67M | 12.18M | 12.01M | 7.27M | 10.25M | 9.69M | 9.79M | 6.95M | 6.46M | 6.21M | 6.01M | 5.85M | 7.64M | 7.23M | 7.13M | 2.92M | 3.81M | 3.14M | 3.17M | 38.94M | 36.38M | 31.69M | 29.80M | 31.31M | 29.30M | 27.62M | 28.84M | 28.82M | 25.52M | 27.47M | 28.34M | 25.89M | 23.90M | 23.71M | 23.37M | 21.36M | 23.24M | 21.57M | 22.35M | 23.15M | 23.40M | 21.86M | 21.62M | 19.40M | 18.68M | 18.17M | 16.30M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.39M | 32.77M | 29.40M | 36.91M | 36.63M | 35.59M | 31.80M | 31.25M | 31.92M | 28.79M | 28.27M | 27.09M | 26.89M | 25.40M | 23.88M | 24.18M | 23.16M | 21.32M | 18.88M | 13.18M | 25.36M | 24.26M | 24.53M | 23.61M | 14.06M | 36.77M | 35.90M |
|
Other Non-Current Liabilities
|
| | 5.93M | | 6.10M | 6.26M | 5.96M | 6.00M | 5.95M | 6.04M | 2.12M | 13.97M | 14.13M | 17.50M | 7.46M | 7.49M | 7.57M | 7.29M | 7.32M | 7.12M | 7.05M | 6.54M | 6.76M | 7.19M | 6.83M | 6.81M | 6.38M | 7.15M | 7.28M | 6.60M | 6.27M | 6.43M | 6.30M | 6.29M | 9.71M | 9.85M | 9.59M | 9.46M | 8.66M | 8.54M | 8.38M | 8.12M | 8.90M | 8.96M | 8.98M | 9.05M | 8.59M | 8.23M | 7.97M | 7.64M | 7.62M | 7.47M | 7.38M | 7.17M | 8.26M | 8.16M | 7.68M | 7.19M | 6.82M | 6.71M | 6.78M | 6.81M |
|
Total Non-Current Liabilities
|
| | -5.93M | | -6.10M | -6.26M | -5.96M | -6.00M | -5.95M | -6.04M | -2.12M | -13.97M | -14.13M | -17.50M | -7.46M | -7.49M | -7.57M | -7.29M | -7.32M | -7.12M | -7.05M | -6.54M | -6.76M | -7.19M | -6.83M | -6.81M | -6.38M | -7.15M | -7.28M | -6.60M | -6.27M | -6.43M | -6.30M | -6.29M | -9.71M | -9.85M | -9.59M | -9.46M | -8.66M | -8.54M | -8.38M | -8.12M | -8.90M | -8.96M | -8.98M | -9.05M | -8.59M | -8.23M | -7.97M | -7.64M | -7.62M | -7.47M | -7.38M | -7.17M | -8.26M | -8.16M | -7.68M | -7.19M | -6.82M | -6.71M | -6.78M | -6.81M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 6.67M | 6.15M | 5.86M | 5.84M | 5.28M | 4.86M | 349.71M | 346.05M | 345.22M | 348.06M | 349.84M | 350.20M | 351.29M | 334.46M | 314.63M | 215.01M | 214.22M | 115.18M | 114.73M | 106.27M | 89.71M | 77.26M | 77.07M | 42.26M | 40.99M | 39.69M | 38.85M | 9.18M | 8.73M | 9.11M | 8.17M | 8.22M | 8.50M | 8.12M |
|
Common Equity
|
| | 274.73M | | 294.46M | 292.63M | 291.03M | 290.25M | 283.66M | 283.61M | 280.90M | 264.37M | 262.46M | 256.19M | 253.16M | 249.39M | 254.27M | 254.33M | 247.07M | 234.89M | 239.17M | 236.33M | 238.14M | 236.97M | 239.84M | 240.96M | 235.47M | 245.36M | 264.55M | 278.80M | 289.09M | 298.35M | 304.46M | 309.01M | 545.94M | 528.31M | 514.80M | 491.75M | 483.07M | 464.88M | 466.76M | 474.61M | 512.29M | 749.47M | 850.23M | 871.98M | 882.50M | 886.90M | 894.45M | 881.81M | 928.84M | 938.78M | 953.39M | 946.24M | 950.17M | 915.36M | 896.21M | 884.54M | 856.89M | 827.72M | 830.54M | 831.09M |
|
Shareholder's Equity
|
| | 274.73M | | 294.46M | 292.63M | 291.03M | 290.25M | 283.66M | 283.61M | 280.90M | 264.37M | 262.46M | 256.19M | 253.16M | 249.39M | 254.27M | 254.33M | 247.07M | 234.89M | 239.17M | 236.33M | 238.14M | 236.97M | 239.84M | 240.96M | 235.47M | 245.36M | 264.55M | 278.80M | 289.09M | 298.35M | 304.46M | 309.01M | 545.94M | 528.31M | 514.80M | 491.75M | 483.07M | 464.88M | 466.76M | 474.61M | 512.29M | 749.47M | 850.23M | 871.98M | 882.50M | 886.90M | 894.45M | 881.81M | 928.84M | 938.78M | 953.39M | 946.24M | 950.17M | 915.36M | 896.21M | 884.54M | 856.89M | 827.72M | 830.54M | 831.09M |
|
Liabilities and Shareholders Equity
|
| | 366.04M | | 371.89M | 371.08M | 361.61M | 356.02M | 347.95M | 348.57M | 334.87M | 347.00M | 348.24M | 341.12M | 345.42M | 342.09M | 356.10M | 365.37M | 344.76M | 335.48M | 336.78M | 332.49M | 345.35M | 352.81M | 347.50M | 347.49M | 345.51M | 378.77M | 401.34M | 404.46M | 420.46M | 422.72M | 435.77M | 443.01M | 1,134.00M | 1,106.20M | 1,103.50M | 1,071.61M | 1,077.71M | 1,072.15M | 1,066.58M | 1,046.35M | 1,090.35M | 1,258.76M | 1,371.73M | 1,272.87M | 1,259.04M | 1,243.35M | 1,239.40M | 1,197.91M | 1,227.41M | 1,187.60M | 1,188.07M | 1,167.52M | 1,150.35M | 1,074.45M | 1,039.03M | 1,032.35M | 999.41M | 975.54M | 1,010.19M | 1,021.27M |
|
Treasury Shares
|
| | 0.37M | | | | 0.30M | | 0.67M | 0.67M | 0.61M | 0.99M | 0.98M | 0.96M | 0.89M | 1.13M | 1.11M | 1.10M | 1.03M | 1.17M | 1.11M | 1.10M | 1.08M | 1.11M | 1.14M | 1.12M | 1.08M | 1.11M | 1.02M | 1.01M | 0.98M | 0.81M | 0.81M | 0.80M | 1.26M | 1.48M | 1.54M | 1.33M | 1.33M | 1.58M | 1.57M | 1.47M | 1.41M | 1.21M | 1.12M | 1.07M | 1.06M | 0.21M | 0.72M | 1.36M | 1.77M | 0.10M | 0.18M | 0.31M | 2.25M | 0.33M | 0.60M | 0.92M | 2.89M | 3.11M | 3.05M | 3.04M |
|
Retained Earnings
|
| | 179.13M | | 187.87M | 189.79M | 189.06M | 184.37M | 180.79M | 177.57M | 170.94M | 157.35M | 151.82M | 139.50M | 131.55M | 126.69M | 129.33M | 135.32M | 134.15M | 129.87M | 128.23M | 127.78M | 128.15M | 124.67M | 125.67M | 124.34M | 124.56M | 129.71M | 138.46M | 145.54M | 150.73M | 158.12M | 168.04M | 171.11M | 111.67M | 96.94M | 75.11M | 62.32M | 42.52M | -34.96M | -33.10M | -21.40M | 26.23M | 53.84M | 148.93M | 172.67M | 193.56M | 215.12M | 243.89M | 268.77M | 290.40M | 306.09M | 316.67M | 320.59M | 318.56M | 303.92M | 288.15M | 270.10M | 248.74M | 217.94M | 201.06M | 196.96M |