|
Cash & Equivalents
|
62.73M | 53.03M | 70.81M | 78.52M | 79.38M | 66.35M | 73.13M | 79.72M | 73.91M | 57.27M | 83.64M | 72.60M | 91.22M | 77.60M | 95.80M | 109.18M | 114.31M | 112.94M | 58.44M | 76.18M | 87.01M | 57.03M | 48.81M | 52.66M | 69.25M | 57.15M | 63.68M | 57.70M | 52.73M | 41.99M | 44.98M | 22.36M | 39.59M | 38.76M | 25.74M | 20.82M | 45.88M | 28.31M | 116.87M | 72.28M | 61.97M | 80.03M | 108.96M | 104.60M | 93.67M | 105.21M | 95.05M | 110.87M | 92.88M | 85.99M | 61.38M | 62.13M | 123.38M | 134.50M | 144.51M | 159.58M | 150.47M | 57.08M | 143.31M | 153.26M | 149.54M | 138.00M |
|
Short-term Investments
|
| | | 12.91M | 11.11M | 11.02M | 11.26M | 9.01M | 10.67M | 17.87M | 18.18M | 15.53M | 13.43M | 20.16M | 20.14M | 18.15M | 12.88M | 8.87M | 6.38M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.58M | | | | 91.32M | 76.70M | 82.00M | 107.20M | 59.95M | 50.00M | 75.10M |
|
Cash & Current Investments
|
62.73M | 53.03M | 70.81M | 91.43M | 90.48M | 77.37M | 84.39M | 88.73M | 84.58M | 75.14M | 101.82M | 88.13M | 104.66M | 97.76M | 115.94M | 127.33M | 127.19M | 121.81M | 64.81M | 78.38M | 87.01M | 57.03M | 48.81M | 52.66M | 69.25M | 57.15M | 63.68M | 57.70M | 52.73M | 41.99M | 44.98M | 22.36M | 39.59M | 38.76M | 25.74M | 20.82M | 45.88M | 28.31M | 116.87M | 72.28M | 61.97M | 80.03M | 108.96M | 104.60M | 93.67M | 105.21M | 95.05M | 110.87M | 92.88M | 85.99M | 61.38M | 172.71M | 123.38M | 134.50M | 144.51M | 250.90M | 227.17M | 139.07M | 250.51M | 213.22M | 199.54M | 213.10M |
|
Receivables - Net
|
| | | 15.04M | 14.64M | 13.83M | 17.57M | 14.92M | 14.64M | 11.14M | 11.34M | 12.28M | 12.55M | 10.75M | 16.00M | 12.43M | 14.65M | 10.63M | 16.28M | 12.55M | 12.71M | 10.06M | 10.79M | 9.47M | 9.87M | 8.77M | 10.44M | 12.29M | 10.09M | 14.46M | 15.93M | 12.36M | 12.77M | 9.23M | 15.84M | 14.25M | 12.35M | 13.14M | 10.48M | 8.09M | 13.24M | 8.98M | 11.57M | 9.03M | 7.94M | 7.50M | 11.55M | 17.02M | 8.61M | 10.70M | 15.82M | 11.58M | 11.05M | 6.83M | 7.99M | 6.77M | 6.86M | 5.01M | 7.31M | 6.07M | 5.69M | 4.49M |
|
Receivables - Other
|
| | | -1025.32M | | | | -1094.93M | -1121.41M | -1127.92M | -1130.83M | -1130.09M | -1132.78M | -1142.07M | -1151.29M | -1154.99M | -1169.10M | -1183.58M | | | | | | | | | | | | | | | | | | 8.00M | | | 7.10M | 9.00M | 14.10M | 14.60M | 19.70M | 23.30M | 24.90M | 22.10M | 24.20M | 20.20M | 17.80M | 13.40M | 15.00M | 12.30M | 12.60M | 10.30M | 13.20M | 11.50M | 11.10M | 11.20M | 12.10M | 11.50M | 12.20M | 9.60M |
|
Receivables
|
| | | -1010.29M | 14.64M | 13.83M | 17.57M | -1080.02M | -1106.76M | -1116.78M | -1119.49M | -1117.81M | -1120.23M | -1131.31M | -1135.29M | -1142.56M | -1154.45M | -1172.95M | 16.28M | 12.55M | 12.71M | 10.06M | 10.79M | 9.47M | 9.87M | 8.77M | 10.44M | 12.29M | 10.09M | 14.46M | 15.93M | 12.36M | 12.77M | 9.23M | 15.84M | 22.25M | 12.35M | 13.14M | 17.58M | 17.09M | 27.34M | 23.59M | 31.27M | 32.33M | 32.84M | 29.59M | 35.75M | 37.22M | 26.41M | 24.10M | 30.82M | 23.88M | 23.65M | 17.13M | 21.19M | 18.27M | 17.95M | 16.21M | 19.41M | 17.57M | 17.89M | 14.09M |
|
Raw Materials
|
| | | 24.39M | | | | 27.12M | 24.91M | 24.18M | 22.60M | 22.79M | 21.36M | 22.47M | 22.15M | 24.35M | 26.88M | 25.83M | 26.69M | 25.94M | 26.31M | 28.22M | 30.43M | 27.55M | 27.15M | 28.74M | 26.95M | 26.27M | 29.95M | 33.28M | 28.83M | 27.95M | 27.10M | 27.32M | 27.72M | 26.66M | 24.11M | 24.39M | 24.24M | 21.34M | 20.37M | 22.89M | 25.63M | 28.23M | 30.95M | 29.19M | 31.36M | 32.49M | 32.22M | 32.44M | 29.29M | 29.65M | 27.25M | 25.52M | 23.44M | 24.25M | 23.42M | 23.74M | 22.85M | 22.07M | 21.64M | 23.25M |
|
Work In Process
|
| | | 8.87M | | | | 8.64M | 7.28M | 7.53M | 6.93M | 6.96M | 10.73M | 8.48M | 8.60M | 8.36M | 11.49M | 10.79M | 10.83M | 10.54M | 11.44M | 10.05M | 10.83M | 9.50M | 10.38M | 11.29M | 10.39M | 10.64M | 12.67M | 12.20M | 12.82M | 12.06M | 12.22M | 10.96M | 11.96M | 9.19M | 9.54M | 8.97M | 10.47M | 9.59M | 8.74M | 9.39M | 10.68M | 11.61M | 13.15M | 13.26M | 15.84M | 15.10M | 14.56M | 14.34M | 13.56M | 12.61M | 12.98M | 11.96M | 11.96M | 11.75M | 12.36M | 12.44M | 13.05M | 13.71M | 13.47M | 13.08M |
|
Finished Goods
|
| | | 108.44M | | | | 119.98M | 125.76M | 110.68M | 112.51M | 110.22M | 112.18M | 111.57M | 117.11M | 116.38M | 121.96M | 117.93M | 120.40M | 118.54M | 121.98M | 122.72M | 125.91M | 129.63M | 124.43M | 122.69M | 127.29M | 117.39M | 116.69M | 117.17M | 123.86M | 124.64M | 127.72M | 122.41M | 126.67M | 128.05M | 119.27M | 107.11M | 105.68M | 97.72M | 100.48M | 97.39M | 102.18M | 106.92M | 117.63M | 124.42M | 137.34M | 131.02M | 122.96M | 115.26M | 110.87M | 108.87M | 111.25M | 105.34M | 110.88M | 107.83M | 109.30M | 107.57M | 116.04M | 106.64M | 106.31M | 107.06M |
|
Inventory
|
| | | 141.69M | 141.05M | 136.20M | 142.26M | 155.74M | 157.95M | 142.38M | 142.04M | 137.26M | 141.66M | 139.96M | 145.06M | 146.28M | 157.52M | 151.75M | 154.93M | 151.92M | 156.57M | 157.50M | 163.74M | 162.32M | 159.34M | 160.38M | 154.22M | 149.48M | 157.50M | 160.84M | 163.75M | 163.01M | 165.72M | 159.17M | 164.62M | 162.39M | 151.42M | 139.00M | 138.77M | 126.10M | 127.05M | 126.75M | 135.69M | 143.98M | 158.74M | 164.55M | 182.69M | 176.50M | 167.66M | 159.87M | 151.66M | 149.19M | 149.62M | 140.94M | 144.47M | 142.04M | 143.20M | 142.01M | 150.38M | 140.89M | 139.92M | 141.94M |
|
Current Deferred Tax Assets
|
| | | | | | | 2.15M | | | | 2.88M | | | | | | | | 2.30M | | | | 3.17M | | | | 3.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 20.37M | 21.25M | 20.33M | 24.21M | 23.41M | 23.79M | 20.26M | 22.58M | 22.91M | 22.52M | 21.47M | 20.91M | 19.60M | 24.44M | 23.02M | 29.32M | 27.83M | 26.59M | 24.35M | 26.34M | 23.75M | 24.49M | 22.11M | 24.60M | 23.62M | 21.79M | 19.17M | 19.36M | 16.69M | 18.21M | 15.93M | 17.91M | 18.83M | 23.19M | 19.00M | 21.20M | 23.48M | 30.20M | 30.16M | 34.91M | 37.68M | 40.50M | 38.99M | 42.04M | 32.11M | 32.99M | 27.41M | 28.27M | 25.97M | 28.95M | 25.46M | 27.63M | 22.85M | 27.33M | 30.05M | 30.76M | 26.84M | 30.09M | 26.27M |
|
Current Assets
|
| | | 268.53M | 267.43M | 247.72M | 268.43M | 282.79M | 280.97M | 248.92M | 277.79M | 260.57M | 281.38M | 269.95M | 297.91M | 305.63M | 323.80M | 307.20M | 265.34M | 270.67M | 282.87M | 248.93M | 249.68M | 248.20M | 262.96M | 248.42M | 252.95M | 243.10M | 242.11M | 236.46M | 244.01M | 214.43M | 236.29M | 223.10M | 224.11M | 216.29M | 232.83M | 199.44M | 287.33M | 229.95M | 232.46M | 245.93M | 291.12M | 295.28M | 300.84M | 316.24M | 340.85M | 346.75M | 351.69M | 338.41M | 351.95M | 359.45M | 352.80M | 325.96M | 326.31M | 332.68M | 313.35M | 316.20M | 361.39M | 309.93M | 299.34M | 312.04M |
|
Buildings
|
| | | 378.10M | | | | 383.80M | | | | 388.63M | | | | 389.02M | | | | 385.44M | | | | 392.20M | | | | 400.25M | | | | 404.52M | | | | 384.64M | | | | 361.32M | | | | 358.47M | | 354.04M | 355.41M | 356.62M | 346.16M | 348.50M | 351.27M | 352.58M | 354.23M | 358.19M | 366.96M | 365.38M | 365.70M | 366.15M | 365.64M | | | |
|
Land & Improvements
|
| | | 86.78M | | | | 89.96M | | | | 89.09M | | | | 88.30M | | | | 82.81M | | | | 80.00M | | | | 79.20M | | | | 82.90M | | | | 83.34M | | | | 83.08M | | | | 79.48M | | 78.37M | 78.47M | 78.44M | 77.75M | 77.78M | 77.88M | 77.94M | 77.92M | 77.95M | 77.18M | 77.05M | 77.78M | 77.80M | 77.83M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 294.85M | 291.54M | 291.10M | 297.21M | 295.69M | 297.32M | 299.15M | 294.08M | 291.67M | 289.54M | 290.39M | 286.80M | 288.16M | 285.88M | 284.79M | 283.53M | 277.04M | 274.75M | 273.48M | 273.40M | 273.62M | 273.45M | 271.15M | 272.12M | 270.20M | 267.26M | 263.40M | 265.12M | 267.90M | 266.65M | 262.97M | 260.22M | 245.25M | 244.57M | 245.27M | 242.49M | 236.68M | 234.88M | 234.43M | 233.33M | 231.45M | 228.14M | 222.19M | 223.07M | 223.53M | 221.78M | 223.70M | 223.28M | 222.17M | 221.50M | 219.49M | 219.01M | 215.26M | 213.88M | 212.61M | 211.01M | 210.24M | 208.46M | 207.74M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.53M | 11.20M | 49.57M | 55.03M | 95.17M | | 106.28M | 97.68M | 82.36M | 34.77M | 76.73M | 82.05M | 107.20M | 60.03M | 70.05M | 40.00M |
|
Goodwill
|
| | | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 25.39M | 45.13M | 45.13M | 25.39M | 25.39M | 25.39M | 25.39M | 25.39M | 25.40M | 25.40M | 25.40M | 25.40M | 25.39M | 25.40M | 25.40M | 25.40M | 25.39M | 25.40M | 25.40M | 25.40M | 25.39M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M | 25.40M |
|
Intangibles
|
| | | 19.70M | | | | 19.70M | | | | 19.70M | | | | 19.70M | | | | 19.70M | | | | 19.70M | | | | 19.70M | | | | 19.74M | | | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M | 19.74M |
|
Goodwill & Intangibles
|
| | | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.14M | 45.14M | 45.14M | 45.14M | 45.13M | 45.14M | 45.14M | 45.14M | 45.13M | 45.14M | 45.14M | 45.14M | 45.13M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M | 45.14M |
|
Long-Term Deferred Tax
|
| | | | | | | 3.13M | | | | 0.25M | | | | | | | | 3.93M | | | | 3.00M | | | | | | | | 1.69M | | | 1.64M | 2.11M | 2.06M | 2.08M | 2.04M | 0.14M | 0.77M | 0.64M | 1.75M | 1.08M | 0.82M | 0.49M | 0.57M | 0.82M | 1.02M | 1.09M | 0.98M | 0.64M | 0.66M | 0.83M | 0.93M | 0.82M | 0.87M | 0.91M | 0.73M | 0.37M | 0.36M | 0.33M |
|
Other Non-Current Assets
|
| | | 16.39M | 15.39M | 15.40M | 15.41M | 15.42M | 15.42M | 15.43M | 15.43M | 15.43M | 14.93M | 14.94M | 8.91M | 8.51M | 8.01M | 8.01M | 8.01M | 8.01M | 7.80M | 7.81M | 7.81M | 7.82M | 7.30M | 7.31M | 7.32M | 7.33M | 7.05M | 7.06M | 7.09M | 1.29M | 2.88M | 3.29M | 1.73M | 1.58M | 1.47M | 1.48M | 1.48M | 1.55M | 1.59M | 1.63M | 1.64M | 1.58M | 1.53M | 2.36M | 2.82M | 2.89M | 2.73M | 2.42M | 2.11M | 2.20M | 2.15M | 17.07M | 36.81M | 2.01M | 2.07M | 2.07M | 2.06M | 2.23M | 2.19M | 1.64M |
|
Non-Current Assets
|
| | | 359.80M | 355.30M | 354.65M | 365.00M | 362.00M | 363.75M | 366.46M | 360.52M | 356.71M | 354.19M | 355.33M | 346.99M | 348.81M | 346.38M | 344.86M | 343.69M | 335.30M | 332.22M | 329.88M | 329.39M | 329.20M | 328.63M | 326.09M | 326.95M | 270.20M | 322.32M | 318.56M | 320.54M | 267.90M | 274.06M | 311.39M | 308.72M | 245.25M | 421.07M | 422.49M | 415.78M | 346.02M | 390.06M | 390.29M | 396.43M | 340.18M | 377.45M | 373.08M | 374.05M | 324.31M | 370.15M | 375.57M | 389.37M | 338.03M | 386.76M | 396.22M | 415.91M | 329.50M | 424.35M | 416.38M | 377.35M | 319.41M | 437.77M | 402.72M |
|
Assets
|
| | | 628.33M | 622.73M | 602.37M | 633.43M | 644.79M | 644.71M | 615.38M | 638.31M | 617.28M | 635.57M | 625.28M | 644.90M | 654.43M | 670.18M | 652.07M | 609.04M | 605.98M | 615.09M | 578.81M | 579.07M | 577.41M | 591.59M | 574.50M | 579.90M | 568.22M | 564.43M | 555.01M | 564.56M | 530.43M | 510.35M | 534.49M | 532.83M | 510.35M | 653.90M | 621.93M | 703.10M | 622.79M | 622.52M | 636.22M | 687.55M | 683.25M | 678.29M | 689.33M | 714.90M | 719.89M | 721.85M | 713.98M | 741.32M | 745.45M | 739.56M | 722.17M | 742.22M | 744.92M | 737.70M | 732.57M | 738.74M | 737.10M | 737.11M | 714.77M |
|
Accounts Payables
|
| | | 26.96M | 23.06M | 22.45M | 26.66M | 27.32M | 20.83M | 16.33M | 25.42M | 23.00M | 25.78M | 21.91M | 24.11M | 24.32M | 20.05M | 19.50M | 18.90M | 18.95M | 20.15M | 17.00M | 17.07M | 15.44M | 20.86M | 12.97M | 15.62M | 16.96M | 17.23M | 17.00M | 24.68M | 33.29M | 18.81M | 16.41M | 19.49M | 34.17M | 29.02M | 27.26M | 31.00M | 25.59M | 33.71M | 33.99M | 38.72M | 37.79M | 36.46M | 37.45M | 42.70M | 37.37M | 36.74M | 30.46M | 28.04M | 28.57M | 29.63M | 24.07M | 24.77M | 27.40M | 27.22M | 23.72M | 26.97M | 22.14M | 25.30M | 23.19M |
|
Notes Payables
|
| | | 62.65M | 57.74M | 46.56M | 61.51M | 65.47M | 60.92M | 46.68M | 59.53M | 59.10M | 67.40M | 52.18M | 65.20M | 59.68M | 66.03M | 52.78M | 66.63M | 67.97M | 66.58M | 59.39M | 66.24M | 60.96M | 62.39M | 55.30M | 60.53M | 62.96M | 69.17M | 58.59M | 67.63M | 61.25M | 67.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.15M | | | | | | | | | | | | |
|
Payables
|
| | | 89.61M | 80.80M | 69.01M | 88.17M | 92.78M | 81.75M | 63.01M | 84.95M | 82.09M | 93.18M | 74.09M | 89.31M | 84.00M | 86.08M | 72.28M | 85.53M | 86.92M | 86.72M | 76.39M | 83.31M | 76.39M | 83.25M | 68.27M | 76.14M | 79.92M | 86.40M | 75.59M | 92.31M | 94.54M | 86.38M | 16.41M | 19.49M | 34.17M | 29.02M | 27.26M | 31.00M | 25.59M | 33.71M | 33.99M | 38.72M | 37.79M | 36.46M | 37.45M | 42.70M | 37.37M | 36.74M | 38.62M | 28.04M | 28.57M | 29.63M | 24.07M | 24.77M | 27.40M | 27.22M | 23.72M | 26.97M | 22.14M | 25.30M | 23.19M |
|
Accumulated Expenses
|
| | | 36.63M | 43.02M | 32.71M | 29.12M | 30.53M | 35.69M | 29.11M | 26.06M | 27.20M | 28.13M | 26.61M | 27.61M | 27.71M | 34.04M | 23.21M | 24.17M | 26.90M | 28.98M | 21.64M | 23.67M | 22.07M | 25.39M | 21.18M | 23.17M | 23.44M | 24.98M | 29.83M | 22.23M | 18.93M | 25.67M | 47.81M | 22.76M | 22.65M | 22.51M | 19.18M | 20.07M | 18.28M | 24.26M | 21.15M | 25.82M | 23.87M | 19.89M | 21.49M | 19.97M | 22.70M | 19.95M | 21.13M | 20.95M | 23.53M | 20.58M | 21.25M | 19.06M | 20.70M | 19.52M | 23.01M | 19.25M | 23.62M | 21.15M | 17.71M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | | | | 8.75M | 12.51M | 10.69M | 9.39M | 3.71M | 10.31M | 10.44M | 11.62M | 4.22M | 8.79M | 12.92M | 5.07M | 8.79M | 17.73M | 16.35M | 7.31M | 7.19M | 10.27M | 5.86M | 4.54M | 4.74M | 8.66M | 4.68M | 4.47M | 4.62M | 7.04M | 4.99M |
|
Short term Debt
|
| | | 0.02M | | | 0.19M | 0.25M | 0.25M | 0.47M | 0.47M | 0.48M | 0.48M | 0.49M | 0.50M | 0.50M | 0.56M | 56.28M | 2.78M | 3.03M | 3.04M | 3.05M | 3.06M | 3.00M | 2.94M | 2.81M | 2.87M | 2.73M | 0.37M | 0.28M | 0.59M | 0.58M | 0.55M | 0.54M | 0.54M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.66M | 32.81M | 34.01M | 27.37M | 29.71M | 31.84M | 34.54M | 27.39M | 27.43M | 26.77M | 26.27M | 25.70M | 24.97M | 24.12M | 25.27M | 26.05M | 26.53M | 26.65M | 27.21M | 27.39M | 27.85M | 27.89M | 27.79M | 27.40M | 26.87M | 26.40M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 10.91M | 1.38M | 0.38M | 0.27M | 3.97M | 0.63M | 0.23M | 0.84M | | | | 1.00M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.25M | | 54.24M | 62.40M | 56.71M | 65.20M | 47.51M | 52.41M | 64.03M | 89.91M | 90.06M | 115.30M | 130.63M | 140.20M | 124.20M | 136.43M | 121.10M | 108.90M | 83.70M | 92.80M | 77.80M | 77.93M | 63.10M | 80.53M | 73.50M | 74.10M | 70.80M | 79.30M | 75.10M | 77.20M | 63.60M |
|
Curent Deferred Tax Liability
|
| | | -6.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 154.62M | 149.24M | 130.61M | 143.93M | 151.08M | 143.34M | 116.36M | 135.66M | 132.94M | 144.88M | 124.09M | 140.86M | 136.05M | 144.58M | 174.94M | 136.55M | 140.66M | 141.47M | 120.89M | 130.89M | 123.35M | 134.70M | 111.81M | 122.78M | 126.44M | 135.75M | 126.78M | 137.21M | 121.26M | 136.12M | 140.24M | 126.45M | 122.83M | 159.90M | 137.44M | 146.86M | 138.98M | 187.89M | 187.48M | 225.95M | 223.90M | 232.77M | 222.82M | 230.44M | 215.64M | 208.29M | 175.72M | 174.36M | 163.10M | 164.94M | 140.93M | 156.11M | 153.70M | 157.31M | 150.08M | 157.79M | 152.85M | 157.54M | 135.84M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.56M | | 1.08M | 1.30M | 1.08M | 0.64M | 0.50M | | 1.68M | 1.48M | 1.33M | | | | | | 0.12M | | | | 0.79M | | | | 0.58M | | | | 0.20M | | | | 0.66M | | | | 0.32M | | |
|
Non-Current Debt
|
| | | 165.01M | 162.86M | 152.92M | 154.06M | 154.25M | 154.22M | 154.87M | 154.84M | 130.81M | 130.71M | 130.61M | 130.51M | 130.41M | 130.58M | 75.75M | 75.04M | 73.20M | 72.46M | 55.11M | 44.50M | 38.84M | 38.15M | 37.53M | 28.82M | 29.27M | 26.14M | 25.32M | 24.83M | 1.10M | 23.91M | 23.79M | 20.95M | 0.52M | | | 100.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02M | | | | 16.87M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.25M | 0.21M | 0.20M | 0.21M | 0.22M | 0.21M | 0.21M | 0.21M | 0.25M | 0.27M | 0.25M | 0.26M | 0.28M | 0.26M | 0.28M | 0.28M | 0.27M | 0.20M | 0.20M | 0.19M | 0.18M | 0.18M | 0.19M | 0.18M | 0.16M | 0.15M | 0.14M | 0.11M | 0.09M | 0.07M | 0.06M | 0.06M | 0.04M | 0.02M | -0.00M | -0.01M | -0.01M | -0.02M | -0.03M | -0.02M | -0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.01M | -0.02M | -0.03M | -0.04M | -0.05M | -0.06M | -0.07M | -0.10M | -0.09M | -0.09M | -0.09M | -0.09M |
|
Non-Current Deferred Tax Liability
|
| | | 8.03M | 7.93M | 8.07M | | | | | | 0.62M | | | | | | | | 4.63M | | | | 5.25M | | | | | | | | 4.16M | | | 3.72M | 1.07M | 1.04M | 0.65M | 1.53M | 1.07M | 0.29M | 0.87M | 2.06M | 5.03M | 5.52M | 5.90M | 6.22M | 4.42M | 3.77M | 2.80M | 2.46M | 3.06M | 3.07M | 2.99M | 3.03M | 3.04M | 2.87M | 2.43M | 2.24M | 2.05M | 2.18M | 2.48M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.83M | 151.54M | 147.25M | 130.06M | 126.86M | 127.54M | 132.00M | 126.62M | 117.38M | 118.53M | 117.43M | 116.33M | 113.75M | 117.83M | 132.39M | 130.93M | 131.63M | 127.96M | 128.18M | 100.90M | 126.32M | 124.76M | 122.86M | 146.30M | 125.37M | 121.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 20.51M | | 20.39M | | | | | | | | | | | | | | 20.05M | | | | 22.01M | 3.23M | 3.15M | 2.95M | 2.56M | 4.26M | 4.60M | 5.50M | 4.99M | 5.01M | 3.11M | 3.15M | 3.00M | 5.28M | 4.70M | 4.19M | 3.99M | 3.90M | 4.05M | 4.76M | 4.37M | 4.40M | 4.48M | 4.50M | 3.66M | 3.50M | 3.60M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 266.46M | | 250.69M | | | | | | | | | | | | | | 126.52M | | | | 124.41M | 280.17M | 255.95M | 360.91M | 292.16M | 285.33M | 284.05M | 325.47M | 326.84M | 328.24M | 320.49M | 327.82M | 309.57M | 300.83M | 272.22M | 283.94M | 270.45M | 273.11M | 245.24M | 260.12M | 257.63M | 258.65M | 249.38M | 255.09M | 251.17M | 258.22M | 233.08M |
|
Total Liabilities
|
| | | 346.64M | 338.58M | 311.94M | 315.71M | 322.92M | 315.05M | 289.71M | 309.16M | 282.93M | 294.63M | 275.32M | 292.03M | 286.97M | 294.96M | 271.08M | 232.91M | 235.44M | 235.54M | 198.41M | 198.89M | 185.21M | 195.80M | 173.02M | 178.79M | 167.33M | 162.15M | 152.32M | 163.16M | 146.56M | 160.97M | 164.83M | 159.78M | 146.42M | 283.40M | 259.10M | 363.86M | 294.73M | 289.59M | 288.65M | 330.97M | 331.83M | 333.25M | 323.59M | 330.96M | 312.57M | 306.11M | 276.92M | 288.13M | 274.45M | 277.01M | 249.28M | 264.88M | 262.00M | 263.05M | 253.85M | 259.59M | 254.83M | 261.72M | 236.68M |
|
Total Debt
|
| | | 165.03M | 162.86M | 152.92M | 154.25M | 154.50M | 154.47M | 155.34M | 155.31M | 131.29M | 131.20M | 131.10M | 131.01M | 130.91M | 131.14M | 132.03M | 77.82M | 76.24M | 75.50M | 58.17M | 47.56M | 41.84M | 41.09M | 40.34M | 31.69M | 32.00M | 26.52M | 25.59M | 25.42M | 1.68M | 24.47M | 24.33M | 21.49M | 1.07M | | | 100.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 281.69M | 360.46M | 290.43M | 317.72M | 321.87M | 329.67M | 325.66M | 329.15M | 334.36M | 340.94M | 349.96M | 352.87M | 367.47M | 375.21M | 380.99M | 376.12M | 370.54M | 379.55M | 380.40M | 380.18M | 392.20M | 395.79M | 401.48M | 401.11M | 400.90M | 402.27M | 402.69M | 401.40M | 383.87M | 389.99M | 369.67M | 373.05M | 363.93M | 370.50M | 362.82M | 339.25M | 328.06M | 332.94M | 347.58M | 356.60M | 351.42M | 345.07M | 365.77M | 383.98M | 407.32M | 415.77M | 437.08M | 453.20M | 471.01M | 462.58M | 472.93M | 477.39M | 482.98M | 474.65M | 478.82M | 479.24M | 482.36M | 475.48M | 478.17M |
|
Shareholder's Equity
|
| | | 281.69M | 360.46M | 290.43M | 317.72M | 321.87M | 329.67M | 325.66M | 329.15M | 334.36M | 340.94M | 349.96M | 352.87M | 367.47M | 375.21M | 380.99M | 376.12M | 370.54M | 379.55M | 380.40M | 380.18M | 392.20M | 395.79M | 401.48M | 401.11M | 400.90M | 402.27M | 402.69M | 401.40M | 383.87M | 389.99M | 369.67M | 373.05M | 363.93M | 370.50M | 362.82M | 339.25M | 328.06M | 332.94M | 347.58M | 356.60M | 351.42M | 345.07M | 365.77M | 383.98M | 407.32M | 415.77M | 437.08M | 453.20M | 471.01M | 462.58M | 472.93M | 477.39M | 482.98M | 474.65M | 478.82M | 479.24M | 482.36M | 475.48M | 478.17M |
|
Liabilities and Shareholders Equity
|
| | | 628.33M | 622.73M | 602.37M | 633.43M | 644.79M | 644.71M | 615.38M | 638.31M | 617.28M | 635.57M | 625.28M | 644.90M | 654.43M | 670.18M | 652.07M | 609.04M | 605.98M | 615.09M | 578.81M | 579.07M | 577.41M | 591.59M | 574.50M | 579.90M | 568.22M | 564.43M | 555.01M | 564.56M | 530.43M | 510.35M | 534.49M | 532.83M | 510.35M | 653.90M | 621.93M | 703.10M | 622.79M | 622.52M | 636.22M | 687.55M | 683.25M | 678.29M | 689.33M | 714.90M | 719.89M | 721.85M | 713.98M | 741.32M | 745.45M | 739.56M | 722.17M | 742.22M | 744.92M | 737.70M | 732.57M | 738.74M | 737.10M | 737.11M | 714.77M |
|
Treasury Shares
|
| | | 19.57M | 19.62M | 19.62M | 19.62M | 19.65M | | | | 19.65M | | | | 19.65M | | | | 0.65M | | | | 0.70M | 0.30M | 0.30M | 0.30M | 0.36M | 0.02M | 0.33M | 0.33M | 0.95M | 0.41M | 0.40M | | 0.31M | 22.46M | 23.01M | 24.00M | 0.33M | 24.00M | 24.00M | 24.00M | 0.38M | 24.04M | 24.04M | 24.04M | 24.04M | 0.02M | 0.02M | 24.07M | 24.07M | 24.14M | 0.38M | 24.14M | 24.14M | 24.21M | 24.21M | 24.21M | 24.21M | 24.27M | 24.27M |
|
Retained Earnings
|
| | | 501.91M | 506.66M | 512.70M | 538.22M | 542.92M | 550.38M | 545.74M | 547.50M | 553.08M | 559.21M | 567.86M | 570.22M | 584.39M | 592.79M | 599.34M | 598.38M | -2.64M | 616.23M | 628.83M | 634.28M | 646.32M | 653.12M | 658.54M | 655.53M | 661.98M | 664.15M | 665.21M | 662.58M | 669.01M | 672.78M | 653.19M | 656.10M | 647.71M | 654.62M | 656.21M | 650.70M | 638.63M | 642.70M | 653.25M | 662.53M | 655.35M | 650.13M | 669.65M | 686.99M | 710.37M | 719.37M | 739.38M | 753.59M | 769.82M | 762.83M | 771.05M | 774.81M | 783.37M | 777.90M | 782.94M | 782.58M | 784.88M | 778.97M | 780.74M |