|
Cash & Equivalents
|
65.23M | 73.03M | 73.31M | 74.16M | 75.06M | 89.17M | 76.41M | 84.44M | 83.04M | 88.62M | 109.57M | 109.43M | 86.04M | 96.73M | 124.37M | 118.97M | 127.23M | 130.88M | 134.51M | 138.33M | 146.79M | 150.75M | 156.93M | 130.96M | 119.91M | 114.43M | 113.81M | 121.82M | 107.81M | 116.15M | 113.57M | 121.38M | 102.86M | 103.75M | 100.93M | 100.71M | 105.58M | 101.20M | 100.24M | 150.96M | 145.98M | 131.74M | 91.77M | 103.39M | 117.40M | 128.53M | 141.47M | 126.12M | 98.74M | 147.91M | 156.91M | 143.54M | 150.88M | 160.11M | 163.88M | 162.43M | 161.25M | 94.88M | 94.33M | 90.29M | 99.44M | 110.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | | 1.12M | 0.86M | 1.02M | 0.47M | 0.14M | 0.66M | 1.36M | 3.33M | 3.00M | 2.28M | 3.09M | 3.28M | 1.83M | 2.32M | 2.24M | -2.07M | -2.99M | -1.59M | 3.91M | 5.13M |
|
Cash & Current Investments
|
65.23M | 73.03M | 73.31M | 74.16M | 75.06M | 89.17M | 76.41M | 84.44M | 83.04M | 88.62M | 109.57M | 109.43M | 86.04M | 96.73M | 124.37M | 118.97M | 127.23M | 130.88M | 134.51M | 138.33M | 146.79M | 150.75M | 156.93M | 130.96M | 119.91M | 114.43M | 113.81M | 121.82M | 107.81M | 116.15M | 113.57M | 121.38M | 102.86M | 103.75M | 100.93M | 100.71M | 105.58M | 101.20M | 100.82M | 150.96M | 145.98M | 131.74M | 92.90M | 104.25M | 118.42M | 129.00M | 141.60M | 126.78M | 100.10M | 151.24M | 159.91M | 145.81M | 153.97M | 163.39M | 165.70M | 164.75M | 163.49M | 92.80M | 91.34M | 88.69M | 103.35M | 115.43M |
|
Receivables - Net
|
| | 95.93M | | 87.79M | 90.34M | 88.34M | 89.87M | 90.60M | 81.01M | 89.34M | 93.73M | 93.91M | 96.81M | 62.80M | 67.88M | 61.21M | 63.20M | 56.99M | 67.17M | 63.17M | 59.34M | 54.56M | 64.95M | 62.30M | 62.38M | 62.61M | 63.18M | 66.92M | 65.24M | 70.94M | 70.43M | 75.60M | 79.03M | 79.90M | 82.33M | 84.88M | 80.98M | 78.27M | 71.25M | 60.42M | 77.25M | 81.75M | 82.33M | 81.68M | 79.63M | 83.85M | 96.50M | 100.26M | 98.39M | 92.17M | 98.80M | 98.67M | 90.58M | 79.50M | 81.39M | 86.09M | 87.07M | 78.38M | 82.23M | 86.56M | 86.72M |
|
Receivables - Other
|
| | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.51M | 0.55M | 0.53M | 1.06M | 1.23M | 1.57M | 1.56M | 1.92M | | | | | | | | | | | | | | | | | | | 2.66M | 4.10M | 3.69M | 2.59M | 7.67M |
|
Receivables
|
| | 95.93M | | 87.79M | 90.34M | 88.44M | 89.87M | 90.60M | 81.01M | 89.34M | 93.73M | 93.91M | 96.81M | 62.80M | 67.88M | 61.21M | 63.20M | 56.99M | 67.17M | 63.17M | 59.34M | 54.56M | 64.95M | 62.30M | 62.38M | 62.61M | 63.18M | 66.92M | 65.24M | 71.46M | 70.94M | 76.14M | 79.56M | 80.97M | 83.56M | 86.44M | 82.55M | 80.19M | 71.25M | 60.42M | 77.25M | 81.75M | 82.33M | 81.68M | 79.63M | 83.85M | 96.50M | 100.26M | 98.39M | 92.17M | 98.80M | 98.67M | 90.58M | 79.50M | 81.39M | 86.09M | 89.74M | 82.48M | 85.92M | 89.15M | 94.39M |
|
Raw Materials
|
| | 51.90M | | | | 57.24M | | | | 49.62M | | | 53.58M | 19.02M | 14.38M | 13.58M | 17.70M | 15.56M | 16.72M | 16.30M | 15.75M | | | | | | | | | | | | | | | | | 23.36M | | | 23.61M | 24.89M | 26.27M | 29.07M | 30.64M | 28.08M | 31.03M | 37.52M | 38.46M | 37.36M | 39.50M | 38.62M | 36.73M | 33.19M | 34.33M | 32.23M | 36.36M | 31.82M | 31.34M | 30.93M | 33.61M |
|
Work In Process
|
| | 16.39M | | | | 20.60M | | | | 15.86M | | | 17.54M | 7.49M | 6.34M | 7.19M | 7.78M | 7.30M | 6.84M | 8.00M | 7.94M | | | | | | | | | | | | | | | | | 14.95M | | | 15.24M | 16.93M | 18.84M | 16.43M | 18.73M | 18.88M | 19.52M | 21.37M | 22.33M | 22.82M | 21.89M | 22.08M | 22.46M | 19.21M | 21.98M | 20.63M | 24.74M | 22.33M | 24.36M | 27.52M | 23.87M |
|
Finished Goods
|
| | 8.59M | | | | 14.70M | | | | 16.27M | | | 13.49M | 10.31M | 6.23M | 7.66M | 12.12M | 11.73M | 11.93M | 12.92M | 9.23M | | | | | | | | | | | | | | | | | 9.45M | | | 9.05M | 10.65M | 10.22M | 11.53M | 11.19M | 11.96M | 10.89M | 15.48M | 13.54M | 12.87M | 13.43M | 13.10M | 17.82M | 20.28M | 15.31M | 13.64M | 11.38M | 12.13M | 11.89M | 12.50M | 10.71M |
|
Inventory
|
| | 76.89M | | 88.60M | 91.37M | 92.54M | 92.07M | 78.66M | 75.01M | 81.75M | | | 84.61M | 32.23M | 26.95M | 28.43M | 29.91M | 27.89M | 28.58M | 30.42M | 26.97M | 24.60M | 26.06M | 25.98M | 29.18M | 28.65M | 30.95M | 36.09M | 35.31M | 36.60M | 37.94M | 41.67M | 41.96M | 43.49M | 42.52M | 43.15M | 45.42M | 42.24M | 45.68M | 44.27M | 41.49M | 45.87M | 47.56M | 48.97M | 50.87M | 49.51M | 52.45M | 64.16M | 63.47M | 62.26M | 63.47M | 62.56M | 65.38M | 60.03M | 57.78M | 51.67M | 56.04M | 52.31M | 53.88M | 57.10M | 54.25M |
|
Current Deferred Tax Assets
|
| | 12.15M | | | | 14.67M | | | | 18.79M | | | | 9.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.37M | | 23.90M | 22.10M | 11.42M | 26.84M | 24.08M | 24.51M | 9.84M | 29.74M | 28.95M | 29.66M | 17.01M | 17.74M | 18.83M | 20.57M | 21.11M | 20.74M | 21.40M | 20.77M | 9.86M | 13.84M | 12.46M | 10.85M | 10.64M | 11.43M | 11.93M | 13.45M | 12.86M | 13.27M | 11.93M | 14.25M | 15.42M | 16.67M | 16.81M | 17.62M | 16.99M | 15.09M | 14.75M | 14.02M | 14.61M | 14.12M | 16.18M | 19.84M | 15.93M | 18.37M | 16.70M | 18.02M | 15.65M | 17.93M | 18.92M | 19.27M | 16.87M | 17.35M | 16.57M | 17.04M | 17.88M | 17.93M | 19.63M | 25.77M |
|
Current Assets
|
| | 266.65M | | 275.35M | 292.99M | 283.39M | 293.21M | 276.39M | 269.15M | 309.30M | 315.05M | 294.07M | 307.81M | 236.27M | 231.53M | 235.57M | 244.45M | 240.40M | 254.71M | 261.66M | 257.71M | 245.95M | 235.65M | 220.47M | 216.84M | 215.71M | 227.22M | 222.57M | 229.77M | 233.61M | 242.54M | 232.06M | 239.00M | 239.36M | 242.22M | 250.42M | 245.03M | 237.48M | 282.98M | 264.80M | 263.68M | 233.23M | 246.64M | 263.34M | 277.45M | 289.09M | 292.05M | 278.55M | 326.40M | 325.76M | 322.64M | 329.88M | 334.32M | 319.35M | 318.22M | 314.86M | 254.31M | 242.17M | 243.54M | 261.75M | 276.18M |
|
Buildings
|
| | 85.27M | | | | 87.93M | | | | 81.04M | | | | 69.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 2.22M | | | | 2.24M | | | | 4.48M | | | | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 78.21M | | 79.21M | 81.95M | 84.86M | 89.68M | 91.17M | 89.72M | 93.72M | 94.11M | 91.07M | 89.48M | 74.87M | 74.44M | 74.43M | 74.16M | 71.41M | 70.46M | 70.17M | 68.93M | 69.87M | 77.46M | 76.97M | 79.33M | 82.11M | 83.27M | 85.17M | 84.29M | 88.25M | 90.69M | 93.63M | 96.67M | 99.40M | 99.05M | 99.88M | 102.64M | 105.04M | 101.75M | 99.35M | 97.78M | 97.44M | 94.85M | 93.02M | 92.53M | 96.88M | 97.04M | 99.64M | 95.91M | 97.30M | 96.28M | 94.96M | 92.88M | 92.59M | 91.63M | 91.76M | 93.47M | 94.36M | 93.79M | 93.53M | 90.58M |
|
Goodwill
|
| | 0.50M | | 0.50M | 0.50M | 0.50M | 7.87M | 5.86M | 6.76M | 32.55M | | | 35.16M | 32.05M | 32.05M | 32.05M | 32.05M | 32.05M | 32.05M | 32.05M | 32.05M | 33.87M | 66.97M | 61.74M | 61.74M | 61.74M | 61.74M | 69.58M | 68.93M | 71.06M | 71.06M | 71.06M | 71.06M | 71.06M | 71.06M | 71.06M | 108.14M | 106.06M | 106.06M | 106.06M | 106.06M | 109.50M | 109.47M | 109.90M | 109.80M | 109.80M | 117.52M | 31.98M | 138.94M | 152.36M | 155.65M | 155.93M | 154.13M | 157.64M | 156.33M | 156.06M | 196.24M | 201.30M | 203.35M | 207.55M | 207.25M |
|
Intangibles
|
| | 31.43M | | 31.23M | 30.58M | 29.89M | 34.01M | 31.91M | 30.35M | 86.18M | 45.78M | 44.46M | 83.79M | 74.39M | 74.39M | 74.39M | 74.39M | 36.59M | 74.39M | 74.39M | 74.39M | 34.76M | 63.66M | 67.57M | 65.93M | 64.37M | 62.83M | 69.06M | 68.65M | 66.94M | 65.25M | 63.56M | 61.87M | 60.18M | 58.49M | 56.80M | 86.51M | 142.32M | 82.92M | 80.62M | 32.80M | 144.66M | 5.34M | 5.34M | 5.34M | 144.33M | 156.68M | 38.10M | 188.78M | 194.15M | 195.92M | 197.82M | 195.56M | 198.72M | 197.56M | 197.19M | 285.34M | 271.60M | 274.26M | 279.23M | 278.85M |
|
Goodwill & Intangibles
|
| | 31.93M | | 31.73M | 31.08M | 30.39M | 41.88M | 37.77M | 37.10M | 119.60M | 45.78M | 44.46M | 119.59M | 107.13M | 107.13M | 106.44M | 106.44M | 68.64M | 106.44M | 106.44M | 106.44M | 68.62M | 130.64M | 129.31M | 127.67M | 126.11M | 124.58M | 138.64M | 137.59M | 138.00M | 136.30M | 134.61M | 132.93M | 131.24M | 129.55M | 127.86M | 194.65M | 248.38M | 188.97M | 186.68M | 138.86M | 254.15M | 114.81M | 115.24M | 115.14M | 254.13M | 274.20M | 70.08M | 327.73M | 346.51M | 351.57M | 353.75M | 349.69M | 356.36M | 353.89M | 353.25M | 481.58M | 472.90M | 477.61M | 486.78M | 486.11M |
|
Long-Term Deferred Tax
|
| | 59.96M | | 59.05M | 58.28M | 76.20M | 75.55M | 75.05M | 74.64M | 73.16M | 72.21M | 61.21M | 59.87M | 38.62M | 36.31M | 34.74M | 32.96M | 43.12M | 42.59M | 53.09M | 56.61M | 63.81M | 59.53M | 54.21M | 48.96M | 45.84M | 42.78M | 40.37M | 37.85M | 20.69M | 18.43M | 20.19M | 17.37M | 22.20M | 20.90M | 19.60M | 20.99M | 19.80M | 20.30M | 21.28M | 20.59M | 24.25M | 24.19M | 23.95M | 24.66M | 25.41M | 23.83M | 23.40M | 22.99M | 23.46M | 23.25M | 22.83M | 23.73M | 25.18M | 25.56M | 26.62M | 26.84M | 27.59M | 27.85M | 26.71M | 24.39M |
|
Other Non-Current Assets
|
| | 44.08M | | 48.38M | 50.56M | 4.36M | 6.06M | 7.77M | 9.48M | 1.48M | 1.42M | 2.08M | 3.73M | 56.40M | 58.88M | 62.99M | 66.11M | 32.10M | 34.30M | 36.56M | 38.77M | 33.78M | 35.75M | 37.71M | 39.68M | 46.18M | 48.11M | 50.11M | 52.10M | 57.05M | 58.49M | 59.94M | 61.38M | 54.10M | 55.22M | 56.33M | 57.45M | 62.08M | 63.09M | 64.10M | 65.11M | 56.64M | 56.50M | 56.90M | 50.64M | 49.38M | 31.88M | 33.86M | 21.60M | 18.85M | 17.61M | 17.83M | 17.53M | 16.02M | 15.86M | 15.31M | 14.15M | 13.18M | 12.44M | 11.69M | 10.92M |
|
Non-Current Assets
|
| | 137.72M | | 140.86M | 141.54M | 112.57M | 125.77M | 122.53M | 122.50M | 158.17M | 155.39M | 143.54M | 142.58M | 169.13M | 168.21M | 169.63M | 170.15M | 145.11M | 146.03M | 157.44M | 162.10M | 167.55M | 227.23M | 222.39M | 217.40M | 219.88M | 217.21M | 230.65M | 229.22M | 217.84M | 215.47M | 216.86M | 213.92M | 209.58M | 208.29M | 206.56M | 275.82M | 276.19M | 275.31M | 274.88M | 392.17M | 392.82M | 388.03M | 383.95M | 374.52M | 375.37M | 392.70M | 451.08M | 408.28M | 422.73M | 424.36M | 426.03M | 419.64M | 421.82M | 414.62M | 410.76M | 535.25M | 523.25M | 521.99M | 522.98M | 514.19M |
|
Assets
|
| | 482.58M | | 495.42M | 516.48M | 480.81M | 508.67M | 490.09M | 481.38M | 561.19M | 564.55M | 528.67M | 539.86M | 480.26M | 474.18M | 479.63M | 488.76M | 456.93M | 471.20M | 489.27M | 488.74M | 483.37M | 540.34M | 519.83M | 513.57M | 517.70M | 527.70M | 538.39M | 543.28M | 539.70M | 548.69M | 542.55M | 549.59M | 548.34M | 574.01M | 580.70M | 648.00M | 643.35M | 685.16M | 663.39M | 655.85M | 626.05M | 634.66M | 647.30M | 651.97M | 664.46M | 684.75M | 729.63M | 734.68M | 748.49M | 747.01M | 755.91M | 753.96M | 741.17M | 732.84M | 725.62M | 789.56M | 765.43M | 765.53M | 784.73M | 790.37M |
|
Accounts Payables
|
| | 75.38M | | 77.09M | 78.91M | 80.47M | 74.56M | 66.48M | 59.21M | 67.97M | 68.33M | 70.69M | 71.51M | 47.05M | 43.94M | 43.72M | 45.41M | 43.34M | 44.17M | 45.72M | 39.48M | 40.30M | 44.03M | 41.68M | 43.29M | 40.05M | 41.94M | 42.66M | 45.48M | 49.20M | 51.94M | 51.65M | 52.18M | 51.98M | 52.88M | 50.94M | 48.43M | 48.22M | 46.77M | 32.82M | 46.74M | 50.49M | 53.31M | 47.75M | 48.98M | 55.54M | 60.01M | 60.66M | 65.69M | 53.21M | 53.41M | 53.12M | 49.85M | 43.50M | 45.61M | 40.86M | 44.95M | 42.63M | 43.18M | 47.27M | 48.07M |
|
Notes Payables
|
| | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.01M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | 1.34M | | | 1.34M | 1.34M | 1.33M | 1.32M | 1.31M | | | | | | | | | | | | | | | | | 1.30M | | | 1.29M | 1.29M | 1.29M | 1.30M | 1.29M | 1.29M | 1.28M | 1.29M | 1.27M | 1.27M | 1.26M | 1.26M | 1.25M | 1.23M | 1.23M | 1.22M | 1.21M | 1.20M | 1.20M | 1.18M | 1.17M |
|
Payables
|
| | 75.38M | | 77.33M | 78.91M | 80.47M | 74.56M | 66.48M | 59.21M | 67.97M | 68.33M | 70.69M | 71.51M | 48.39M | 43.94M | 43.72M | 46.75M | 44.68M | 45.50M | 47.04M | 40.79M | 40.30M | 44.03M | 41.68M | 43.29M | 41.05M | 42.94M | 43.72M | 45.48M | 49.20M | 51.94M | 51.65M | 52.18M | 51.98M | 52.88M | 50.94M | 48.43M | 49.52M | 46.77M | 32.82M | 48.03M | 51.78M | 54.61M | 49.05M | 50.27M | 56.83M | 61.30M | 61.95M | 66.96M | 54.48M | 54.67M | 54.38M | 51.10M | 44.73M | 46.84M | 42.08M | 46.16M | 43.83M | 44.38M | 48.45M | 49.24M |
|
Accumulated Expenses
|
| | 23.87M | | 40.72M | 43.33M | 24.84M | 41.66M | 42.90M | 36.87M | 30.49M | 40.07M | 46.79M | 50.25M | 27.25M | 39.24M | 15.88M | 27.41M | 25.36M | 29.47M | 27.39M | 43.03M | 47.17M | 48.85M | 46.91M | 45.97M | 45.71M | 42.46M | 42.21M | 43.99M | 41.34M | 42.03M | 43.80M | 40.30M | 37.35M | 33.24M | 33.40M | 38.22M | 36.38M | 34.48M | 33.17M | 32.79M | 38.17M | 37.44M | 36.77M | 35.67M | 36.72M | 38.55M | 36.17M | 35.74M | 35.32M | 36.53M | 35.38M | 35.80M | 34.56M | 32.58M | 31.93M | 38.02M | 35.36M | 32.10M | 31.20M | 34.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 3.85M | | | | 10.97M | | 25.69M | 14.13M | 8.99M | 8.66M | 9.49M | 19.09M | | | | | | | | | 17.07M | | | | 11.27M | | | | 11.44M | | | 9.34M | 10.64M | 10.43M | 10.27M | 9.99M | 10.98M | 11.11M | 11.35M | 10.63M | 11.05M | 11.06M | 12.81M | 12.01M | 12.04M | 11.94M | 12.13M | 10.76M | 12.19M | 12.04M | 11.89M | 15.90M |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.39M | | | | 0.64M | 0.73M | 0.79M | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.08M | 2.68M | 2.79M | 3.18M | 3.05M | 3.15M | 3.29M | 3.27M | 3.36M | 3.35M | 3.39M | 3.52M | 3.61M | 3.53M | 3.94M | 4.03M | 4.29M | 4.44M | 4.39M | 4.40M | 4.37M | 4.59M | 4.72M | 4.34M | 4.56M | 3.59M |
|
Current Taxes
|
| | 3.91M | | | | 2.98M | | | | 2.49M | | | | 2.67M | | | 4.33M | 3.35M | 4.59M | 4.56M | 5.16M | | | | | | | | | | | | | | | | | 7.90M | | | 5.56M | 7.32M | 6.46M | 6.03M | 6.21M | 6.76M | 8.17M | 7.84M | 9.12M | 9.63M | 9.21M | 7.55M | 6.84M | 6.90M | 6.22M | 5.91M | 5.74M | 5.42M | 5.51M | 5.42M | 5.32M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | | | 4.14M | 3.81M | 4.54M | 5.24M | 4.46M | 3.25M | 4.25M | 4.77M | 3.26M | 2.84M | 2.65M | 2.42M | 1.68M | 2.17M | 2.32M | 1.56M | 4.86M | 2.11M | 1.70M | 1.58M | 1.07M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 120.10M | | 118.05M | 122.23M | 124.24M | 116.22M | 109.38M | 96.07M | 115.04M | 108.39M | 117.48M | 121.77M | 95.12M | 83.18M | 85.30M | 84.30M | 79.98M | 82.85M | 83.48M | 91.60M | 94.62M | 100.53M | 97.09M | 101.14M | 98.13M | 93.00M | 94.56M | 100.84M | 102.41M | 102.46M | 105.15M | 105.66M | 103.99M | 97.50M | 96.31M | 100.55M | 96.95M | 93.24M | 77.77M | 95.12M | 104.93M | 106.71M | 102.31M | 105.07M | 114.07M | 115.04M | 115.38M | 121.94M | 112.53M | 105.78M | 107.18M | 103.43M | 97.04M | 95.95M | 92.45M | 104.57M | 98.46M | 92.43M | 100.47M | 104.77M |
|
Non-Current Debt
|
| | 70.00M | | 74.50M | 89.70M | 74.40M | 108.70M | 97.00M | 94.50M | 153.50M | 164.00M | 129.50M | | 75.00M | 76.60M | 76.20M | 80.30M | 75.00M | 83.20M | 88.70M | 90.50M | 90.70M | 141.30M | 110.80M | 96.00M | 89.10M | 94.00M | 92.80M | 82.30M | 76.30M | 74.00M | 57.00M | 50.00M | 50.00M | 50.00M | 50.00M | 112.70M | 99.70M | 151.20M | 141.30M | 106.30M | 54.60M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 91.03M | 85.48M | 83.67M | 80.26M | 77.04M | 76.67M | 67.50M | 67.50M | 65.00M | 102.70M | 92.30M | 86.70M | 88.00M | 90.70M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.55M | 6.50M | 6.45M | 7.47M | 7.29M | 7.20M | 7.11M | 6.89M | 6.46M | 6.36M | 6.25M | 5.05M | 5.02M | 5.02M | 4.96M | 4.66M | 4.62M | 4.58M | 4.56M | 3.93M | 3.90M | 3.87M | 3.84M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | | | | 3.80M | 3.40M | 3.57M | 4.74M | 3.99M | 4.05M | 3.82M | 3.75M | 5.64M | 5.58M | 6.30M | 6.22M | 7.01M | 6.89M | 6.92M | 6.91M | 5.89M | 5.87M | 6.17M | 5.51M | 16.01M | 15.79M | 15.78M | 15.29M | 14.73M | 14.42M | 14.31M | 13.78M | 12.74M | 13.23M | 14.23M | 12.94M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 26.78M | 27.56M | 24.93M | 28.26M | 27.52M | 23.75M | 23.16M | 23.51M | 22.95M | 22.26M | 21.35M | 22.71M | 21.85M | 22.10M | 21.75M | 20.81M | 24.53M | 26.02M | 24.96M | 23.82M | 22.74M | 22.02M | 21.12M | 21.16M | 20.00M | 22.84M |
|
Other Non-Current Liabilities
|
| | 18.23M | | 17.13M | 13.49M | 18.88M | 18.85M | 18.24M | 18.45M | 23.56M | 22.43M | 20.07M | | 7.93M | 12.69M | 12.89M | 7.19M | 9.11M | 9.05M | 8.65M | 8.30M | 9.17M | 7.19M | 7.11M | 7.07M | 7.01M | 7.61M | 7.63M | 6.82M | 7.20M | 7.15M | 7.00M | 6.92M | 6.51M | 6.44M | 6.36M | 6.29M | 4.29M | 6.06M | 6.15M | 4.05M | 5.20M | 4.55M | 3.60M | 3.24M | 2.68M | 4.49M | 2.90M | 2.79M | 3.25M | 5.22M | 4.96M | 4.94M | 5.46M | 5.25M | 3.79M | 11.73M | 8.66M | 9.86M | 8.00M | 7.63M |
|
Total Non-Current Liabilities
|
| | 190.10M | | 192.55M | 211.93M | 198.64M | 224.92M | 206.38M | 190.57M | 269.88M | 272.39M | 246.98M | 148.44M | 555.43M | 159.78M | 161.50M | 561.82M | 158.03M | 169.01M | 175.09M | 184.83M | 192.55M | 244.90M | 210.09M | 200.24M | 192.81M | 194.00M | 194.28M | 189.85M | 188.69M | 185.81M | 171.79M | 166.47M | 163.90M | 180.68M | 178.79M | 246.51M | 233.84M | 281.64M | 256.35M | 237.84M | 197.17M | 194.40M | 189.39M | 191.35M | 198.20M | 200.08M | 240.79M | 241.28M | 239.01M | 227.65M | 229.55M | 226.36M | 208.89M | 206.31M | 199.09M | 247.63M | 228.56M | 217.43M | 226.57M | 235.09M |
|
Total Liabilities
|
| | 208.33M | | 209.68M | 225.42M | 217.52M | 243.77M | 224.62M | 209.02M | 293.43M | 294.83M | 267.05M | 233.47M | 563.37M | 172.47M | 174.39M | 569.01M | 167.14M | 178.06M | 183.74M | 193.14M | 201.72M | 252.09M | 217.20M | 207.30M | 199.81M | 201.61M | 201.91M | 196.67M | 195.89M | 192.96M | 178.79M | 173.39M | 170.41M | 187.12M | 185.16M | 252.81M | 238.13M | 287.70M | 262.50M | 241.89M | 202.37M | 198.95M | 192.99M | 194.60M | 200.88M | 204.57M | 243.69M | 244.07M | 242.26M | 232.87M | 234.51M | 231.29M | 214.34M | 211.56M | 202.87M | 259.36M | 237.22M | 227.29M | 234.57M | 242.72M |
|
Total Debt
|
| | 70.00M | | 74.50M | 89.70M | 74.40M | 108.70M | 97.00M | 94.50M | 153.50M | 164.00M | 129.50M | | 75.39M | 76.60M | 76.20M | 80.30M | 75.64M | 83.93M | 89.49M | 91.39M | 90.70M | 141.30M | 110.80M | 96.00M | 89.10M | 94.00M | 92.80M | 82.30M | 76.30M | 74.00M | 57.00M | 50.00M | 50.00M | 50.00M | 50.00M | 112.70M | 99.70M | 151.20M | 141.30M | 106.30M | 54.60M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 91.03M | 85.48M | 83.67M | 80.26M | 77.04M | 76.67M | 67.50M | 67.50M | 65.00M | 102.70M | 92.30M | 86.70M | 88.00M | 90.70M |
|
Common Equity
|
| | 274.25M | | 285.74M | 291.05M | 263.30M | 264.90M | 265.47M | 272.35M | 267.76M | 269.72M | 261.63M | | -83.11M | 301.71M | 305.25M | -80.25M | 289.79M | 293.13M | 305.53M | 295.60M | 281.65M | 288.25M | 302.63M | 306.27M | 317.88M | 326.08M | 336.48M | 346.61M | 343.81M | 355.73M | 363.76M | 376.20M | 377.93M | 386.89M | 395.55M | 395.19M | 405.22M | 397.47M | 400.89M | 413.97M | 423.68M | 435.72M | 454.31M | 457.37M | 463.58M | 480.18M | 485.95M | 490.61M | 506.22M | 514.14M | 521.39M | 522.67M | 526.82M | 521.28M | 522.75M | 530.21M | 528.21M | 538.24M | 550.16M | 547.65M |
|
Shareholder's Equity
|
| | 274.25M | | 285.74M | 291.05M | 263.30M | 264.90M | 265.47M | 272.35M | 267.76M | 269.72M | 261.63M | | -83.11M | 301.71M | 305.25M | -80.25M | 289.79M | 293.13M | 305.53M | 295.60M | 281.65M | 288.25M | 302.63M | 306.27M | 317.88M | 326.08M | 336.48M | 346.61M | 343.81M | 355.73M | 363.76M | 376.20M | 377.93M | 386.89M | 395.55M | 395.19M | 405.22M | 397.47M | 400.89M | 413.97M | 423.68M | 435.72M | 454.31M | 457.37M | 463.58M | 480.18M | 485.95M | 490.61M | 506.22M | 514.14M | 521.39M | 522.67M | 526.82M | 521.28M | 522.75M | 530.21M | 528.21M | 538.24M | 550.16M | 547.65M |
|
Liabilities and Shareholders Equity
|
| | 482.58M | | 495.42M | 516.48M | 480.81M | 508.67M | 490.09M | 481.38M | 561.19M | 564.55M | 528.67M | 539.86M | 480.26M | 474.18M | 479.63M | 488.76M | 456.93M | 471.20M | 489.27M | 488.74M | 483.37M | 540.34M | 519.83M | 513.57M | 517.70M | 527.70M | 538.39M | 543.28M | 539.70M | 548.69M | 542.55M | 549.59M | 548.34M | 574.01M | 580.70M | 648.00M | 643.35M | 685.16M | 663.39M | 655.85M | 626.05M | 634.66M | 647.30M | 651.97M | 664.46M | 684.75M | 729.63M | 734.68M | 748.49M | 747.01M | 755.91M | 753.96M | 741.17M | 732.84M | 725.62M | 789.56M | 765.43M | 765.53M | 784.73M | 790.37M |
|
Treasury Shares
|
| | 0.81M | | 0.69M | 20.47M | 0.40M | 21.00M | 0.65M | 0.63M | 1.11M | 22.25M | 0.15M | 0.20M | 1.11M | 0.03M | 0.21M | 0.29M | 0.46M | 0.16M | 0.40M | 0.85M | 0.98M | | | | | | | | | | | | 0.34M | 0.03M | 0.15M | 0.29M | 0.42M | 0.22M | 0.12M | 0.34M | 0.34M | | | 0.15M | 0.27M | 0.12M | 0.22M | 0.38M | 0.58M | 0.20M | 0.20M | 0.58M | 26.62M | 0.27M | 0.23M | 0.74M | 27.52M | 0.14M | 0.41M | 28.47M |
|
Retained Earnings
|
| | -87.56M | | 342.71M | 347.54M | -115.15M | 353.30M | 355.41M | 360.14M | -120.60M | 370.19M | 357.68M | -116.35M | -81.90M | -80.74M | -79.38M | 374.51M | -104.23M | -104.17M | -102.20M | -101.78M | -99.00M | -98.21M | -97.65M | -97.18M | -93.19M | -91.53M | -90.54M | -89.48M | -78.96M | 430.39M | -75.86M | -74.08M | -97.74M | -96.55M | -95.90M | -95.72M | -91.73M | -94.99M | -93.16M | -90.91M | -95.92M | -94.36M | 549.55M | 484.37M | -4.53M | 511.20M | -4.29M | 533.04M | 3.01M | 563.79M | 575.42M | 588.14M | 602.23M | 612.12M | 625.61M | 642.49M | 652.85M | 665.02M | 682.36M | 694.88M |