|
Cash & Equivalents
|
102.19M | 151.23M | 169.02M | 136.93M | 122.09M | 125.35M | 143.90M | 150.43M | 161.84M | 197.90M | 141.67M | 130.24M | 156.24M | 172.56M | 179.34M | 160.22M | 168.13M | 242.25M | 280.50M | 216.51M | 214.84M | 308.72M | 312.80M | 341.02M | 333.39M | 298.93M | 272.50M | | | 340.99M | 178.30M | 163.61M | 191.30M | 340.40M | 112.20M | 137.40M | 177.40M | 139.20M | 167.80M | 181.50M | 268.80M | 415.00M | 621.30M | 547.80M | 447.50M | 403.80M | 576.10M | 435.80M | 358.10M | 240.90M | 642.60M | 430.20M | 88.60M | 87.80M | 111.70M | 78.50M | 69.70M | 149.90M | 99.50M | 149.10M | 267.30M | 245.50M |
|
Short-term Investments
|
0.21M | 0.21M | 2.03M | | 5.05M | 3.50M | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.20M | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | 0.50M | 1.30M | 6.50M | 6.10M | 3.70M | 3.70M | 3.70M |
|
Cash & Current Investments
|
102.41M | 151.44M | 171.05M | 136.93M | 127.14M | 128.84M | 145.87M | 150.43M | 161.84M | 197.90M | 141.67M | 130.24M | 156.24M | 172.56M | 179.34M | 160.22M | 168.13M | 242.25M | 280.50M | 216.51M | 214.84M | 308.72M | 312.80M | 341.02M | 333.39M | 298.93M | 272.50M | | | 340.99M | 179.30M | 163.61M | 191.30M | 340.40M | 112.40M | 137.40M | 177.40M | 139.20M | 168.00M | 181.70M | 269.00M | 415.20M | 621.50M | 548.00M | 447.70M | 404.00M | 576.30M | 436.00M | 358.30M | 241.00M | 642.60M | 430.20M | 88.60M | 87.80M | 111.70M | 79.00M | 71.00M | 156.40M | 105.60M | 152.80M | 271.00M | 249.20M |
|
Receivables - Net
|
| | 39.33M | | 47.26M | 48.99M | 74.15M | 43.65M | 46.81M | 17.09M | 96.04M | 62.96M | 54.37M | 30.09M | 60.59M | 62.94M | 78.27M | 44.11M | 58.83M | 64.06M | 99.72M | 57.04M | 113.91M | 69.56M | 66.75M | 69.63M | 138.48M | 128.08M | 102.51M | 129.36M | 143.70M | 122.09M | 189.49M | 76.95M | 262.50M | 121.50M | 218.10M | 281.20M | 270.70M | 162.50M | 258.60M | 196.10M | 230.90M | 184.40M | 261.90M | 254.60M | 278.90M | 181.80M | 175.00M | 189.20M | 159.20M | 155.90M | 290.10M | 216.50M | 191.00M | 233.50M | 196.30M | 121.30M | 154.50M | 203.70M | 79.80M | 149.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | | | | 28.50M | 31.90M | 38.60M | 29.80M | 43.40M | 43.10M | 56.40M | 30.10M | 58.20M | 50.40M | 51.60M | 57.60M | 51.60M | 66.60M | 55.10M | 72.30M | 57.20M | 49.80M | 51.80M | 61.00M | 51.40M | 41.60M | 82.50M | 19.20M | 19.60M | 30.90M | 22.90M | 19.30M |
|
Receivables
|
| | 39.33M | | 47.26M | 48.99M | 74.15M | 43.65M | 46.81M | 17.09M | 96.04M | 62.96M | 54.37M | 30.09M | 60.59M | 62.94M | 78.27M | 44.11M | 58.83M | 64.06M | 99.72M | 57.04M | 113.91M | 69.56M | 66.75M | 69.63M | 138.48M | 128.08M | 102.51M | 129.36M | 168.50M | 122.09M | 189.49M | 76.95M | 291.00M | 153.40M | 256.70M | 311.00M | 314.10M | 205.60M | 315.00M | 226.20M | 289.10M | 234.80M | 313.50M | 312.20M | 330.50M | 248.40M | 230.10M | 261.50M | 216.40M | 205.70M | 341.90M | 277.50M | 242.40M | 275.10M | 278.80M | 140.50M | 174.10M | 234.60M | 102.70M | 168.80M |
|
Raw Materials
|
| | | | | | 2.31M | | 2.74M | 3.16M | 2.73M | 2.56M | 2.61M | 2.35M | 2.66M | 18.34M | 15.03M | 16.09M | 17.38M | 17.02M | 15.86M | 21.12M | 21.27M | 25.71M | 27.88M | 31.24M | 30.69M | 33.26M | 33.62M | 34.08M | 36.10M | 36.08M | 34.43M | 33.84M | 51.80M | | 66.30M | 69.00M | 70.50M | 77.70M | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 10.15M | | 9.57M | 10.15M | 9.81M | 17.08M | 10.96M | 7.30M | 9.82M | 33.67M | 32.96M | 31.38M | 33.48M | 40.81M | 40.86M | 34.32M | 32.71M | 42.35M | 41.28M | 24.46M | 19.82M | 27.33M | 25.59M | 14.78M | 76.60M | 82.09M | 79.55M | 64.83M | 103.20M | | 119.10M | 106.60M | 89.70M | 114.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 2.20M | | 3.70M | 4.94M | 2.62M | 2.50M | 5.01M | 6.67M | 2.17M | 19.27M | 18.04M | 15.06M | 14.82M | 24.31M | 27.98M | 24.62M | 6.90M | 20.14M | 27.52M | 25.46M | 23.49M | 10.14M | 11.32M | 20.04M | 30.10M | 37.03M | 25.40M | 27.07M | 50.80M | | 46.60M | 54.60M | 62.30M | 56.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-3.60M | 17.32M | 12.72M | | 17.26M | 17.98M | 14.66M | 17.32M | 16.01M | 18.25M | 15.16M | 22.15M | 18.58M | 16.32M | 14.64M | 71.27M | 66.03M | 62.53M | 65.67M | 82.13M | 84.71M | 80.07M | 60.89M | 88.20M | 96.67M | 81.16M | 74.00M | 70.73M | 70.53M | 68.89M | 142.80M | 155.20M | 139.37M | 125.75M | 205.80M | 211.00M | 232.00M | 230.20M | 222.50M | 248.10M | 236.20M | 270.10M | 307.00M | 406.50M | 386.40M | 364.60M | 344.50M | 400.70M | 425.50M | 528.20M | 350.70M | 367.90M | 354.30M | 354.10M | 328.90M | 333.40M | 317.50M | 322.70M | 311.70M | 314.00M | 338.60M | 356.30M |
|
Current Deferred Tax Assets
|
| | 2.64M | | 7.08M | 7.21M | 1.74M | 0.44M | 0.64M | 0.33M | 1.26M | 1.26M | 1.26M | 1.26M | | | | | 1.71M | 1.66M | 1.48M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.73M | 8.69M | 8.81M | | 7.74M | 9.03M | 8.28M | 7.91M | 7.49M | 9.76M | 9.21M | 9.70M | 11.20M | 13.18M | 12.90M | 14.98M | 16.34M | 26.48M | 24.10M | 24.42M | 21.60M | 22.75M | 18.46M | 25.61M | 22.05M | 18.44M | 16.23M | 13.41M | 14.96M | 15.75M | 17.20M | 27.67M | 21.17M | 20.05M | 31.50M | 58.60M | 65.00M | 49.20M | 25.00M | 24.10M | 32.10M | 77.40M | 36.50M | 42.20M | 66.10M | 88.30M | 70.20M | 81.80M | 125.40M | 139.90M | 57.90M | 41.70M | 44.70M | 62.40M | 47.90M | 36.50M | 36.00M | 61.00M | 26.90M | 30.20M | 24.00M | 25.60M |
|
Current Assets
|
194.45M | 210.84M | 243.49M | | 223.84M | 236.76M | 254.42M | 239.54M | 243.22M | 252.94M | 263.35M | 237.08M | 248.16M | 234.01M | 273.12M | 327.20M | 345.45M | 383.63M | 432.18M | 405.81M | 435.49M | 473.49M | 537.41M | 528.16M | 528.05M | 480.00M | 510.22M | 489.17M | 509.74M | 556.03M | 485.40M | 476.65M | 541.31M | 563.15M | 620.80M | 528.50M | 692.70M | 700.00M | 686.20M | 626.60M | 795.90M | 958.80M | 1,195.90M | 1,181.10M | 1,162.10M | 1,111.50M | 1,269.90M | 1,100.30M | 1,084.20M | 1,098.30M | 1,210.40M | 1,221.30M | 777.70M | 720.80M | 679.50M | 682.40M | 654.50M | 661.40M | 598.70M | 706.80M | 719.50M | 786.90M |
|
Property, Plant & Equipment (Net)
|
136.84M | 141.26M | 152.70M | | 172.48M | 188.25M | 208.97M | 218.75M | 224.89M | 232.31M | 241.76M | 242.34M | 248.50M | 263.06M | 264.24M | 303.47M | 302.45M | 304.21M | 313.98M | 315.49M | 320.08M | 327.64M | 327.81M | 342.08M | 359.03M | 362.54M | 376.45M | 381.10M | 380.24M | 386.46M | 407.20M | 411.27M | 419.16M | 435.07M | 510.20M | 513.40M | 520.50M | 529.10M | 542.30M | 549.20M | 580.10M | 606.50M | 644.10M | 692.90M | 743.50M | 768.70M | 800.10M | 807.50M | 798.40M | 806.80M | 817.60M | 716.80M | 395.50M | 395.40M | 382.80M | 379.40M | 306.20M | 278.10M | 270.60M | 221.00M | 216.10M | 209.80M |
|
Goodwill
|
| | 5.50M | | 5.03M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 14.29M | 13.95M | 47.19M | 47.19M | 41.30M | 52.59M | 41.98M | 52.59M | 22.00M | 41.00M | 54.90M | 54.90M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 49.10M | 49.13M | 49.13M | 49.13M | 259.70M | 267.70M | 268.30M | 268.60M | 266.60M | 266.40M | 266.30M | 266.50M | 266.70M | 266.50M | 266.60M | 266.50M | 224.90M | 224.90M | 224.90M | 224.90M | 218.20M | 218.20M | 218.20M | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | 30.15M | 72.50M | 66.68M | 72.50M | 68.30M | 8.30M | 76.60M | | | 76.60M | 76.60M | 35.42M | 33.87M | 32.31M | 30.76M | 29.20M | 151.40M | 115.69M | 111.77M | 107.86M | 761.60M | 757.10M | 742.40M | 727.70M | 712.90M | 708.10M | 693.20M | 678.10M | 663.10M | 648.20M | 633.10M | 618.60M | 604.60M | 590.60M | 576.60M | 724.90M | 728.80M | 608.90M | 592.80M | 582.80M | 566.60M | 550.40M | 534.10M | 517.80M | 501.50M | 485.20M | 469.00M | 452.70M |
|
Goodwill & Intangibles
|
| | 5.50M | | 5.03M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 14.29M | 44.10M | 119.69M | 113.87M | 113.80M | 120.88M | 50.28M | 129.18M | 22.00M | 41.00M | 131.50M | 131.50M | 76.42M | 74.87M | 73.31M | 71.76M | 70.20M | 200.50M | 164.81M | 160.90M | 156.99M | 1,021.30M | 1,024.80M | 1,010.70M | 996.30M | 979.50M | 974.50M | 959.50M | 944.60M | 929.80M | 914.70M | 899.70M | 885.10M | 829.50M | 815.50M | 801.50M | 949.80M | 947.00M | 827.10M | 811.00M | 582.80M | 566.60M | 550.40M | 534.10M | 517.80M | 501.50M | 485.20M | 469.00M | 452.70M |
|
Long-Term Deferred Tax
|
2.64M | 2.24M | 33.76M | | 27.97M | 18.28M | 14.00M | 8.35M | 11.02M | 6.73M | 11.09M | 11.09M | 11.09M | 11.09M | | 1.20M | 16.41M | 17.04M | 12.76M | 12.86M | 13.48M | 13.75M | 11.29M | 11.12M | 18.19M | 11.29M | 6.10M | 5.02M | 5.02M | 4.86M | 2.80M | 12.66M | 12.65M | 12.65M | 13.40M | | | | 13.40M | 17.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.13M | 1.13M | 51.40M | | 51.40M | 51.40M | 51.40M | 41.80M | 41.80M | 41.80M | 41.80M | 0.57M | 41.80M | 41.80M | 41.80M | 50.30M | 50.30M | 50.30M | 60.63M | 77.80M | 52.33M | 42.50M | 76.36M | 42.50M | 41.80M | 1.78M | 2.48M | 3.04M | 3.72M | 6.64M | 6.10M | 3.08M | 4.87M | 5.76M | 50.00M | 46.00M | 56.40M | 67.40M | 90.30M | 81.80M | 101.60M | 106.40M | 113.40M | 111.40M | 109.90M | 102.20M | 58.20M | 57.10M | 51.30M | 40.80M | | | | | 194.30M | 0.50M | 1.30M | 6.50M | 18.90M | 13.10M | 12.50M | 11.60M |
|
Non-Current Assets
|
151.30M | 155.40M | 256.83M | | 270.14M | 276.20M | 292.45M | 275.14M | 283.93M | 287.09M | 300.88M | 301.31M | 307.45M | 361.45M | 353.51M | 496.05M | 491.80M | 485.66M | 506.52M | 512.03M | -435.49M | 503.06M | -509.01M | 507.74M | -528.05M | 452.03M | 459.89M | 462.47M | 460.74M | 468.17M | 584.80M | 591.82M | 597.58M | 610.48M | 1,608.60M | 1,625.20M | 1,628.60M | 1,633.80M | 1,641.10M | 1,652.10M | 1,670.20M | 1,657.50M | 1,687.30M | 1,719.00M | 1,753.10M | 1,756.00M | 1,687.80M | 1,680.10M | 1,651.20M | 1,797.40M | 1,955.90M | 1,728.50M | 1,401.10M | 1,172.30M | 1,143.70M | 1,121.20M | 859.00M | 816.40M | 791.00M | 719.30M | 697.60M | 674.10M |
|
Assets
|
345.75M | 366.24M | 500.32M | | 493.98M | 512.96M | 546.86M | 514.69M | 527.14M | 540.02M | 564.23M | 538.38M | 555.61M | 595.46M | 626.63M | 823.25M | 837.25M | 869.29M | 938.69M | 917.85M | | 976.55M | 28.40M | 1,035.90M | | 932.03M | 970.11M | 951.64M | 970.48M | 1,024.20M | 1,070.20M | 1,068.47M | 1,138.89M | 1,173.62M | 2,229.40M | 2,153.70M | 2,321.30M | 2,333.80M | 2,327.30M | 2,278.70M | 2,466.10M | 2,616.30M | 2,883.20M | 2,900.10M | 2,915.20M | 2,867.50M | 2,957.70M | 2,780.40M | 2,735.40M | 2,895.70M | 3,166.30M | 2,949.80M | 2,178.80M | 1,893.10M | 1,823.20M | 1,803.60M | 1,513.50M | 1,477.80M | 1,389.70M | 1,426.10M | 1,417.10M | 1,461.00M |
|
Accounts Payables
|
| | 25.41M | | 32.18M | 33.90M | 40.53M | 28.32M | 23.30M | 27.35M | 31.30M | 23.87M | 25.71M | 29.02M | 27.52M | 36.64M | 36.97M | 39.35M | 40.93M | 40.58M | 41.82M | 41.25M | 37.97M | 45.61M | 58.97M | 46.34M | 34.65M | 27.18M | 29.60M | 30.11M | 41.80M | 46.22M | 41.63M | 38.87M | 80.70M | 78.60M | 124.50M | 91.30M | 94.80M | 84.20M | 84.80M | 102.80M | 136.10M | 142.20M | 151.80M | 135.20M | 128.90M | 107.30M | 106.20M | 101.00M | 103.50M | 124.20M | 108.30M | 112.70M | 112.20M | 100.20M | 95.90M | 82.10M | 60.90M | 58.10M | 63.70M | 57.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | | | | | | | | 10.10M | | | | 12.90M | 26.30M | 29.10M | 30.90M | 33.80M | 26.00M | 28.80M | 31.60M | 31.60M | 31.60M | 31.60M | 21.20M | 957.30M | 950.70M | 455.20M | 413.60M | 413.70M | 459.20M | 415.20M | 0.80M | | | | |
|
Payables
|
| | 25.41M | | 32.18M | 33.90M | 40.53M | 28.32M | 23.30M | 27.35M | 31.30M | 23.87M | 25.71M | 29.02M | 27.52M | 36.64M | 36.97M | 39.35M | 40.93M | 40.58M | 41.82M | 41.25M | 37.97M | 45.61M | 58.97M | 66.34M | 54.65M | 27.18M | 29.60M | 30.11M | 41.80M | 46.22M | 41.63M | 38.87M | 90.80M | 78.60M | 124.50M | 91.30M | 107.70M | 110.50M | 113.90M | 133.70M | 169.90M | 168.20M | 180.60M | 166.80M | 160.50M | 138.90M | 137.80M | 122.20M | 1,060.80M | 1,074.90M | 563.50M | 526.30M | 525.90M | 559.40M | 511.10M | 82.90M | 60.90M | 58.10M | 63.70M | 57.40M |
|
Accumulated Expenses
|
1.14M | 1.30M | 23.98M | | 13.82M | 14.73M | 20.88M | 9.98M | 13.98M | 16.17M | 22.73M | 11.68M | 15.48M | 18.42M | 24.61M | 18.24M | 23.04M | 26.85M | 31.65M | 20.82M | 26.32M | 30.09M | 32.00M | 26.53M | 29.78M | 32.10M | 34.54M | 23.32M | 24.33M | 32.63M | 37.90M | 24.51M | 29.26M | 41.81M | 58.20M | 49.60M | 54.80M | 55.80M | 62.40M | 47.50M | 59.00M | 76.90M | 84.60M | 55.00M | 63.20M | 73.40M | 88.70M | 56.40M | 74.40M | 82.50M | 87.30M | 56.80M | 69.60M | 82.50M | 74.10M | 42.00M | 66.70M | 63.30M | 56.10M | 24.70M | 31.50M | 36.60M |
|
Other Accumulated Expenses
|
4.82M | 8.52M | | 1.26M | | | | | | | 7.06M | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 10.50M | 12.50M | 10.60M | 6.70M | 7.60M | 32.00M | 53.80M | 83.10M | 122.00M | 100.20M | 82.30M | 73.10M | 24.60M | 24.20M | 24.00M | 45.90M | 25.20M | 28.90M | 38.20M | 32.70M | 14.50M | 14.60M | 67.60M | 27.70M | 11.10M | 13.60M | 24.10M |
|
Short term Debt
|
12.19M | 12.04M | 17.19M | | 10.23M | 4.92M | 5.36M | 3.28M | 4.06M | 4.15M | 4.47M | 4.47M | 4.47M | 4.47M | | | | | | | | | | | | | | | | | | | | | 10.10M | 62.70M | 54.60M | 55.70M | 3.20M | | 22.30M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 16.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | 1.88M | | | 2.77M | 0.16M | 4.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.01M | 0.25M | 7.84M | | 5.34M | 4.36M | 1.36M | 0.28M | 1.50M | 1.57M | 1.81M | 2.01M | 2.05M | 2.04M | 1.83M | 5.18M | 5.33M | 5.81M | 5.34M | 5.27M | 7.34M | 8.73M | 3.98M | 9.59M | 7.13M | 4.82M | 7.04M | 10.65M | 15.41M | 4.51M | 30.50M | 66.33M | 9.75M | 10.79M | 73.10M | 75.20M | 89.50M | 89.60M | 88.90M | 89.40M | 118.00M | 79.90M | 100.10M | 112.80M | 103.40M | 82.10M | 16.40M | 15.90M | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
45.44M | 49.86M | 75.72M | | 72.50M | 68.93M | 71.05M | 42.99M | 44.47M | 50.57M | 61.91M | 43.54M | 48.78M | 56.63M | 56.65M | 72.32M | 76.43M | 81.42M | 92.94M | 80.30M | 86.96M | 88.72M | 99.61M | 90.45M | 103.86M | 110.31M | 105.86M | 67.71M | 72.93M | 75.43M | 100.10M | 86.87M | 96.81M | 102.01M | 200.40M | 248.40M | 301.20M | 275.30M | 216.30M | 207.10M | 293.70M | 299.30M | 384.50M | 370.20M | 377.80M | 365.40M | 374.00M | 249.20M | 276.70M | 264.40M | 1,228.90M | 1,215.70M | 693.20M | 664.00M | 651.30M | 630.20M | 619.70M | 229.90M | 162.40M | 111.90M | 127.10M | 136.50M |
|
Non-Current Debt
|
36.91M | 36.23M | 30.24M | | 29.07M | 48.87M | 54.09M | 57.59M | 58.14M | 58.87M | 58.30M | 57.19M | 56.07M | 54.95M | 62.00M | 251.00M | 251.00M | 251.00M | 251.00M | 251.00M | 253.00M | 253.00M | 246.89M | 247.19M | 247.39M | 247.79M | 248.09M | 248.39M | 248.69M | 248.99M | 13.50M | 13.47M | 13.48M | 13.49M | 784.50M | 732.40M | 830.40M | 813.30M | 798.40M | 762.90M | 758.10M | 848.50M | 841.00M | 833.10M | 825.20M | 817.30M | 809.40M | 801.50M | 793.60M | 1,032.10M | 448.50M | 447.70M | 448.00M | 448.20M | 446.50M | 446.70M | 447.00M | 661.80M | 663.70M | 665.70M | 667.80M | 663.10M |
|
Non-Current Deffered Revenue
|
| | 4.39M | | 2.95M | 2.78M | | | | | | | | | | 1.80M | 1.63M | 5.82M | 5.71M | 5.81M | 6.08M | 5.99M | 3.43M | 6.82M | 8.41M | 4.70M | 8.43M | 13.89M | 17.09M | 24.97M | 17.30M | 59.37M | 63.26M | 65.34M | 62.50M | 64.70M | 77.00M | 81.60M | 85.60M | 85.00M | 85.30M | 60.40M | 55.50M | 52.50M | 48.90M | 45.30M | 4.70M | 5.90M | | | | | | | | | | | | | | |
|
Minority Interest
|
1.82M | 2.70M | 4.10M | | 3.98M | 3.21M | 2.48M | 2.50M | 2.83M | 1.37M | 0.77M | 0.22M | -0.45M | -0.45M | -0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 17.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | | | | | 10.10M | | | 4.80M | 4.70M | 4.50M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 1.42M | | | | | | | | | | | | | | | | | | | | 107.50M | 66.40M | 65.60M | 61.10M | 114.80M | 63.90M | 63.90M | 64.00M | 117.20M | 53.30M | 53.20M | 53.00M | 130.70M | 94.80M | 93.40M | 113.90M | 125.40M | 59.70M | 57.90M | 52.40M | 58.90M | 34.80M | 34.80M | 41.90M | 41.70M | 60.40M | 46.50M | 36.30M |
|
Other Non-Current Liabilities
|
1.35M | 1.16M | 1.88M | | 2.02M | 1.88M | 1.98M | 2.00M | 2.01M | 2.17M | 1.89M | 1.85M | 1.69M | 1.77M | 2.12M | 1.50M | 1.23M | 1.18M | 1.24M | 1.27M | 1.23M | 1.25M | 1.26M | 1.34M | 1.55M | 1.44M | 1.60M | 1.63M | 1.67M | 1.70M | 12.50M | 12.50M | 12.50M | 12.50M | 49.20M | 44.30M | 47.80M | 53.00M | 48.60M | 58.90M | 59.40M | 57.40M | 67.80M | 62.90M | 61.40M | 58.70M | 69.50M | 49.30M | 58.50M | 52.30M | 41.50M | 24.10M | 23.40M | 31.30M | 28.90M | 28.00M | 25.70M | 35.80M | 39.10M | 35.40M | 39.50M | 42.60M |
|
Total Non-Current Liabilities
|
82.35M | 86.08M | 124.88M | | 110.74M | 126.58M | 128.15M | 100.59M | 102.61M | 109.44M | 120.21M | 100.73M | 104.85M | 126.84M | 135.35M | 344.26M | 348.25M | 354.98M | 384.25M | 378.70M | 379.84M | 369.98M | 376.21M | 367.58M | 382.24M | 382.96M | 372.30M | 339.59M | 348.21M | 358.79M | 145.40M | 174.69M | 188.04M | 194.47M | 1,169.30M | 1,121.90M | 1,284.60M | 1,245.80M | 1,190.20M | 1,145.00M | 1,207.90M | 1,307.40M | 1,368.40M | 1,314.40M | 1,310.10M | 1,286.10M | 1,276.70M | 1,155.80M | 1,163.70M | 1,410.40M | 1,737.10M | 1,723.10M | 1,199.10M | 1,164.60M | 1,145.00M | 1,111.70M | 1,101.50M | 933.60M | 867.80M | 838.00M | 841.40M | 835.90M |
|
Total Liabilities
|
83.70M | 87.24M | 126.76M | | 112.75M | 128.46M | 130.14M | 102.59M | 104.62M | 111.61M | 122.10M | 102.58M | 106.53M | 128.61M | 137.47M | 345.76M | 349.48M | 356.15M | 385.49M | 379.97M | 381.07M | 371.24M | 377.47M | 368.92M | 383.79M | 384.40M | 373.91M | 341.22M | 349.88M | 360.49M | 157.90M | 187.19M | 200.54M | 206.97M | 1,218.50M | 1,166.20M | 1,332.40M | 1,298.80M | 1,238.80M | 1,203.90M | 1,267.30M | 1,364.80M | 1,436.20M | 1,377.30M | 1,371.50M | 1,344.80M | 1,346.20M | 1,205.10M | 1,222.20M | 1,462.70M | 1,778.60M | 1,747.20M | 1,222.50M | 1,195.90M | 1,173.90M | 1,139.70M | 1,127.20M | 969.40M | 906.90M | 873.40M | 880.90M | 878.50M |
|
Total Debt
|
49.10M | 48.26M | 47.43M | | 39.30M | 53.79M | 59.45M | 60.87M | 62.20M | 63.01M | 62.77M | 61.66M | 60.54M | 59.42M | 62.00M | 251.00M | 251.00M | 251.00M | 251.00M | 251.00M | 253.00M | 253.00M | 246.89M | 247.19M | 247.39M | 247.79M | 248.09M | 248.39M | 248.69M | 248.99M | 13.50M | 13.47M | 13.48M | 13.49M | 794.60M | 795.10M | 885.00M | 869.00M | 801.60M | 762.90M | 780.40M | 848.50M | 841.00M | 833.10M | 825.20M | 817.30M | 809.40M | 801.50M | 793.60M | 1,032.10M | 448.50M | 447.70M | 448.00M | 448.20M | 446.50M | 446.70M | 447.00M | 661.80M | 663.70M | 665.70M | 667.80M | 663.10M |
|
Common Equity
|
262.04M | 278.99M | 373.56M | | 381.23M | 384.50M | 416.73M | 412.10M | 422.52M | 428.41M | 442.13M | 435.81M | 449.53M | 467.31M | 489.17M | 477.50M | 487.77M | 513.14M | 553.20M | 537.88M | 562.25M | 605.31M | 660.00M | 666.98M | 672.67M | 547.62M | 596.20M | 610.42M | 620.60M | 663.71M | 912.30M | 881.28M | 938.30M | 966.60M | 1,010.90M | 987.50M | 988.90M | 1,035.00M | 1,088.50M | 1,074.80M | 1,198.80M | 1,251.50M | 1,450.90M | 1,522.80M | 1,543.70M | 1,522.70M | 1,611.50M | 1,575.30M | 1,513.20M | 1,433.00M | 1,387.70M | 1,204.10M | 957.70M | 697.20M | 649.30M | 663.90M | 386.30M | 508.40M | 482.80M | 552.70M | 536.20M | 582.50M |
|
Shareholder's Equity
|
262.04M | 278.99M | 373.56M | 358.92M | 381.23M | 384.50M | 416.73M | 412.10M | 422.52M | 428.41M | 442.13M | 435.81M | 449.53M | 467.31M | 489.17M | 477.50M | 487.77M | 513.14M | 553.20M | 537.88M | 562.25M | 605.31M | 660.00M | 666.98M | 672.67M | 547.62M | 596.20M | 610.42M | 620.60M | 663.71M | 912.30M | 881.28M | 938.30M | 966.60M | 1,010.90M | 987.50M | 988.90M | 1,035.00M | 1,088.50M | 1,074.80M | 1,198.80M | 1,251.50M | 1,450.90M | 1,522.80M | 1,543.70M | 1,522.70M | 1,611.50M | 1,575.30M | 1,513.20M | 1,433.00M | 1,387.70M | 1,204.10M | 957.70M | 697.20M | 649.30M | 663.90M | 386.30M | 508.40M | 482.80M | 552.70M | 536.20M | 582.50M |
|
Liabilities and Shareholders Equity
|
345.75M | 366.24M | 500.32M | | 493.98M | 512.96M | 546.86M | 514.69M | 527.14M | 540.02M | 564.23M | 538.38M | 555.61M | 595.46M | 626.63M | 823.25M | 837.25M | 869.29M | 938.69M | 917.85M | | 976.55M | 28.40M | 1,035.90M | | 932.03M | 970.11M | 951.64M | 970.48M | 1,024.20M | 1,070.20M | 1,068.47M | 1,138.89M | 1,173.62M | 2,229.40M | 2,153.70M | 2,321.30M | 2,333.80M | 2,327.30M | 2,278.70M | 2,466.10M | 2,616.30M | 2,883.20M | 2,900.10M | 2,915.20M | 2,867.50M | 2,957.70M | 2,780.40M | 2,735.40M | 2,895.70M | 3,166.30M | 2,949.80M | 2,178.80M | 1,893.10M | 1,823.20M | 1,803.60M | 1,513.50M | 1,477.80M | 1,389.70M | 1,426.10M | 1,417.10M | 1,461.00M |
|
Treasury Shares
|
| | | | | | | | 0.74M | 0.10M | 0.40M | 0.40M | 0.40M | 0.40M | 0.01M | 0.41M | 0.41M | 0.41M | 0.01M | 0.42M | 0.42M | 0.42M | 0.00M | 0.42M | 0.42M | 0.42M | | 0.43M | 0.43M | 0.43M | 0.80M | 1.22M | 1.22M | 1.22M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 3.80M | 4.90M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 6.70M | 7.90M |
|
Retained Earnings
|
134.48M | 147.60M | 173.85M | | 166.66M | 168.21M | 196.87M | 190.04M | 197.67M | 204.29M | 220.39M | 212.33M | 222.81M | 236.31M | 251.53M | 231.29M | 236.32M | 258.15M | 288.27M | 266.75M | 280.85M | 317.79M | 351.14M | 355.13M | 344.18M | 214.69M | 254.48M | 264.96M | 269.58M | 303.13M | 337.10M | 299.64M | 349.78M | 370.73M | 367.30M | 341.30M | 331.70M | 374.90M | 421.80M | 409.30M | 502.00M | 541.50M | 726.90M | 796.60M | 801.20M | 768.50M | 950.30M | 954.10M | 897.70M | 805.70M | 738.70M | 551.00M | 289.70M | 27.70M | -21.80M | -12.80M | -295.90M | -181.10M | -212.40M | -144.40M | -156.40M | -105.20M |