|
Cash & Equivalents
|
12.12M | 29.56M | 2.98M | 29.56M | 29.56M | 27.84M | 27.84M | 17.71M | 16.82M | 21.44M | 5.71M | 30.08M | 24.88M | 28.85M | 5.83M | 26.96M | 17.00M | 0.15M | 3.64M | 3.26M | 1.31M | 5.20M | 2.16M | 101.22M | 52.72M | 27.94M | 1.99M | 108.44M | 61.70M | 27.83M | 6.75M | 113.99M | 56.77M | 149.73M | 9.14M | 232.59M | 173.07M | 147.24M | 27.02M | 257.69M | 206.38M | 172.92M | 34.17M | 295.56M | 232.12M | 240.51M | 11.01M | 370.59M | 256.78M | 173.57M | 3.79M | 271.07M | 93.03M | 31.46M | 9.44M | 189.72M | 51.60M | 126.81M | 8.38M | 312.02M | 183.96M | 159.44M | 8.41M | 247.22M | 84.68M | 46.50M | 7.75M | 193.34M |
|
Cash & Current Investments
|
12.12M | 29.56M | 2.98M | 29.56M | 29.56M | 27.84M | 27.84M | 17.71M | 16.82M | 21.44M | 5.71M | 30.08M | 24.88M | 28.85M | 5.83M | 26.96M | 17.00M | 0.15M | 3.64M | 3.26M | 1.31M | 5.20M | 2.16M | 101.22M | 52.72M | 27.94M | 1.99M | 108.44M | 61.70M | 27.83M | 6.75M | 113.99M | 56.77M | 149.73M | 9.14M | 232.59M | 173.07M | 147.24M | 27.02M | 257.69M | 206.38M | 172.92M | 34.17M | 295.56M | 232.12M | 240.51M | 11.01M | 370.59M | 256.78M | 173.57M | 3.79M | 271.07M | 93.03M | 31.46M | 9.44M | 189.72M | 51.60M | 126.81M | 8.38M | 312.02M | 183.96M | 159.44M | 8.41M | 247.22M | 84.68M | 46.50M | 7.75M | 193.34M |
|
Receivables - Net
|
| 11.34M | 20.55M | | 23.27M | 13.94M | 22.06M | 40.17M | 20.33M | 11.92M | 24.50M | 30.66M | 21.48M | 11.89M | 26.75M | 36.41M | 24.71M | 14.96M | 30.07M | 38.04M | 17.09M | 13.34M | 24.86M | 59.44M | 31.49M | 16.19M | 28.89M | 78.21M | 30.31M | 19.12M | 42.82M | 57.87M | 21.55M | 14.07M | 35.71M | 44.42M | 22.51M | 12.94M | 30.73M | 48.40M | 19.17M | 12.37M | 36.06M | 44.56M | 26.22M | 15.18M | 31.99M | 72.59M | 39.12M | 20.83M | 30.64M | 77.80M | 40.88M | 23.81M | 48.97M | 53.03M | 36.79M | 20.42M | 44.24M | 46.58M | 26.78M | 18.02M | 41.02M | 61.35M | 28.77M | 21.69M | 40.00M | 55.67M |
|
Receivables
|
| 11.34M | 20.55M | | 23.27M | 13.94M | 22.06M | 40.17M | 20.33M | 11.92M | 24.50M | 30.66M | 21.48M | 11.89M | 26.75M | 36.41M | 24.71M | 14.96M | 30.07M | 38.04M | 17.09M | 13.34M | 24.86M | 59.44M | 31.49M | 16.19M | 28.89M | 78.21M | 30.31M | 19.12M | 42.82M | 57.87M | 21.55M | 14.07M | 35.71M | 44.42M | 22.51M | 12.94M | 30.73M | 48.40M | 19.17M | 12.37M | 36.06M | 44.56M | 26.22M | 15.18M | 31.99M | 72.59M | 39.12M | 20.83M | 30.64M | 77.80M | 40.88M | 23.81M | 48.97M | 53.03M | 36.79M | 20.42M | 44.24M | 46.58M | 26.78M | 18.02M | 41.02M | 61.35M | 28.77M | 21.69M | 40.00M | 55.67M |
|
Raw Materials
|
| | | | | 8.12M | 9.53M | 9.53M | | 15.31M | | | | 18.72M | 23.55M | 19.04M | 19.16M | 18.39M | 10.41M | 21.14M | 22.97M | 19.09M | 24.92M | 5.88M | 34.05M | 33.89M | 55.76M | 33.96M | 37.39M | 34.49M | 54.53M | 31.34M | 6.31M | 29.45M | 51.50M | 29.16M | 30.41M | 37.32M | 50.83M | 25.55M | 32.01M | 38.01M | 51.18M | 23.96M | 31.34M | 45.45M | 68.63M | 41.49M | 54.39M | 62.54M | 92.62M | 62.83M | 76.50M | 89.53M | 111.01M | 72.59M | 67.62M | 64.93M | 89.27M | 49.01M | 50.66M | 56.15M | 78.32M | 44.48M | | | | |
|
Work In Process
|
| | | | | 13.39M | 17.17M | 15.32M | | 9.24M | | | | 10.47M | 10.40M | 9.35M | 8.32M | 6.46M | 25.51M | 10.25M | 9.59M | 8.57M | 12.46M | 34.11M | 9.51M | 16.02M | 19.60M | 11.18M | 13.70M | 24.57M | 29.16M | 18.46M | 26.80M | 11.93M | 11.78M | 4.56M | 8.78M | 17.57M | 17.34M | 6.84M | 10.42M | 17.54M | 16.23M | 7.64M | 10.33M | 16.54M | 19.12M | 10.86M | 12.71M | 19.06M | 25.98M | 23.16M | 27.79M | 29.27M | 34.19M | 19.07M | 29.21M | 33.82M | 31.27M | 20.16M | 22.30M | 25.85M | 26.53M | 12.06M | | | | |
|
Finished Goods
|
| | | | | 23.61M | 44.30M | 25.54M | | 26.63M | | | | 24.75M | 51.23M | 30.05M | 32.40M | 30.91M | 55.63M | 26.52M | 28.88M | 30.86M | 58.57M | 30.82M | 38.79M | 43.25M | 112.67M | 49.88M | 44.32M | 44.26M | 107.69M | 43.61M | 30.60M | 34.48M | 85.14M | 26.85M | 29.72M | 33.93M | 92.51M | 31.61M | 31.95M | 36.82M | 105.10M | 36.43M | 32.36M | 35.78M | 104.86M | 37.03M | 55.28M | 72.27M | 163.83M | 105.06M | 110.14M | 128.76M | 197.41M | 109.40M | 95.07M | 92.58M | 160.09M | 92.16M | 86.50M | 94.59M | 170.48M | 100.90M | | | | |
|
Inventory
|
-9.14M | -2.59M | 74.47M | 2.21M | 0.84M | 0.65M | 70.99M | -5.27M | -7.05M | -5.44M | 81.95M | 59.60M | 59.37M | 53.93M | 85.18M | 58.44M | 59.88M | 55.76M | 91.55M | 57.91M | 61.44M | 58.52M | 95.96M | 70.81M | 82.35M | 93.16M | 188.03M | 95.01M | 95.41M | 103.33M | 191.38M | 93.41M | 63.71M | 75.86M | 148.42M | 60.57M | 68.91M | 88.83M | 160.68M | 64.01M | 74.38M | 92.36M | 172.51M | 68.03M | 74.04M | 97.76M | 192.61M | 89.39M | 122.39M | 153.86M | 282.44M | 191.05M | 214.44M | 247.56M | 342.60M | 201.06M | 191.89M | 191.33M | 280.62M | 161.32M | 159.46M | 176.59M | 275.32M | 157.44M | 160.31M | 177.13M | 269.78M | 148.88M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 4.95M | 5.96M | 6.41M | 6.92M | 4.99M | 7.16M | 5.90M | 6.33M | 5.75M | 6.17M | 6.62M | 7.78M | 5.16M | 5.66M | 6.26M | 6.90M | 4.87M | 5.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-2.25M | -0.22M | 6.25M | -2.23M | 5.66M | -1.08M | -2.69M | 7.31M | 8.48M | -1.87M | 10.04M | 7.07M | 6.58M | 8.29M | 12.35M | 7.26M | 6.22M | 9.94M | 8.53M | 7.13M | 5.87M | 9.60M | 10.73M | 16.22M | 14.95M | 14.82M | 19.68M | 18.00M | 14.67M | 16.38M | 27.85M | 19.60M | 17.39M | 17.73M | 26.94M | 22.01M | 17.78M | 24.02M | 26.00M | 20.11M | 20.59M | 25.58M | 25.65M | 23.44M | 21.31M | 25.19M | 39.32M | 30.88M | 30.24M | 51.79M | 68.64M | 32.96M | 33.51M | 45.40M | 64.82M | 24.93M | 39.18M | 34.58M | 49.35M | 24.56M | 26.44M | 31.68M | 60.96M | 26.88M | 30.05M | 37.41M | 40.66M | 19.39M |
|
Current Assets
|
| 122.10M | 138.70M | | 119.37M | 97.68M | 119.85M | 121.29M | 104.27M | 101.62M | 129.17M | 134.84M | 119.36M | 113.11M | 137.37M | 134.97M | 114.14M | 92.65M | 144.82M | 117.24M | 94.63M | 91.82M | 139.36M | 268.90M | 189.89M | 155.09M | 269.08M | 299.65M | 202.07M | 166.66M | 268.81M | 284.87M | 251.24M | 257.40M | 220.21M | 359.59M | 282.27M | 273.02M | 244.43M | 390.20M | 320.51M | 303.24M | 268.40M | 431.59M | 353.68M | 378.63M | 274.93M | 563.44M | 448.53M | 400.06M | 385.50M | 572.87M | 381.86M | 348.24M | 465.83M | 468.73M | 319.47M | 373.14M | 382.58M | 544.48M | 396.63M | 385.73M | 385.71M | 492.89M | 303.82M | 282.73M | 358.19M | 417.28M |
|
Property, Plant & Equipment (Net)
|
| 54.77M | 52.85M | | 51.29M | 51.32M | 49.25M | 49.78M | 48.72M | 49.91M | 49.51M | 48.82M | 47.80M | 48.55M | 49.14M | 49.76M | 51.37M | 52.94M | 52.75M | 55.75M | 55.89M | 60.15M | 60.05M | 153.37M | 152.08M | 170.10M | 167.78M | 165.81M | 165.55M | 171.36M | 168.19M | 168.66M | 154.67M | 161.38M | 157.47M | 154.61M | 153.74M | 163.34M | 160.35M | 160.20M | 158.19M | 166.68M | 163.42M | 162.57M | 166.40M | 169.07M | 198.41M | 197.60M | 197.49M | 215.29M | 216.08M | 226.66M | 230.07M | 236.48M | 235.56M | 235.91M | 231.48M | 234.57M | 229.19M | 227.64M | 223.94M | 223.79M | 225.24M | 223.18M | 219.68M | 215.60M | 209.57M | 204.62M |
|
Long-Term Investments
|
| 29.56M | | | | 27.84M | | | | 21.44M | | | | 28.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 41.20M | 41.23M | | 41.21M | 39.91M | 41.21M | 41.21M | 41.52M | 45.56M | 41.70M | 40.70M | 40.70M | 47.48M | 47.90M | 47.90M | 47.90M | 47.94M | 47.94M | 54.10M | 54.01M | 60.17M | 60.16M | 7.86M | 99.69M | 77.10M | 76.96M | 76.96M | 76.96M | 77.67M | 77.67M | 77.67M | 62.77M | 62.59M | 62.59M | 62.59M | 62.59M | 62.59M | 62.59M | 62.59M | 62.59M | 62.59M | 74.71M | 74.71M | 74.71M | 74.71M | 208.05M | 208.05M | 208.05M | 208.15M | | 214.00M | 213.91M | 213.29M | 151.60M | 5.02M | 153.38M | 153.38M | 153.38M | 1.90M | 153.58M | 156.54M | 156.65M | 3.00M | 0.10M | 37.62M | 37.62M | 37.62M |
|
Intangibles
|
| 42.82M | 42.08M | | 41.76M | 41.04M | 40.44M | 40.11M | 40.37M | 41.75M | 42.82M | 43.05M | 42.64M | 41.58M | 41.36M | 40.41M | 43.94M | 43.28M | 42.93M | 65.64M | 65.67M | 44.62M | 44.18M | 59.06M | 58.49M | 35.50M | 104.14M | 103.49M | 103.49M | 103.49M | 103.54M | 78.37M | 77.29M | 77.30M | 77.30M | 77.39M | 77.39M | 77.39M | 77.39M | 77.84M | 77.84M | 77.84M | 85.38M | 85.38M | 85.38M | 85.38M | 161.38M | 161.38M | 161.59M | 161.59M | 161.59M | 171.39M | 172.05M | 172.05M | 172.05M | 0.20M | 170.67M | 170.67M | 170.67M | 0.80M | 150.91M | 111.47M | 151.49M | 151.49M | 89.82M | 86.67M | 86.67M | 86.67M |
|
Goodwill & Intangibles
|
| 84.03M | 83.31M | | 82.97M | 80.95M | 81.66M | 81.32M | 81.89M | 87.30M | 84.51M | 83.75M | 83.34M | 89.06M | 89.26M | 88.31M | 91.84M | 91.22M | 90.88M | 119.74M | 119.68M | 104.78M | 104.34M | 66.92M | 158.18M | 112.60M | 181.10M | 180.45M | 180.45M | 181.16M | 181.21M | 156.03M | 140.06M | 139.89M | 139.89M | 139.98M | 139.98M | 139.98M | 139.98M | 140.43M | 140.43M | 140.43M | 160.09M | 160.09M | 160.09M | 160.09M | 369.43M | 369.43M | 369.63M | 369.74M | 161.59M | 385.39M | 385.95M | 385.33M | 323.65M | 5.22M | 324.05M | 324.05M | 324.05M | 2.70M | 304.49M | 268.01M | 308.13M | 154.49M | 89.92M | 124.30M | 124.30M | 124.30M |
|
Long-Term Deferred Tax
|
| 12.67M | 13.03M | | 7.41M | 19.27M | 19.31M | 13.16M | 14.88M | 11.88M | 15.18M | 9.63M | 9.42M | 2.82M | 2.82M | 2.82M | 2.82M | 2.13M | 2.13M | 1.75M | 1.75M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.20M | 0.41M | -0.09M | -0.12M | -1.29M | -0.12M | -0.11M | -0.26M | -0.56M | 5.20M | 6.22M | 4.33M | 5.33M | 7.88M | 9.55M | 9.28M | 9.35M | 10.09M | 10.07M | 8.26M | 8.26M | 8.82M | 8.69M | 13.08M | 13.01M | 12.66M | -1.50M | 12.98M | 12.59M | 8.25M | 9.29M | 9.44M | 91.82M | 10.01M | 11.33M | 11.52M | 11.66M | 12.12M | 13.63M | 12.56M | 13.89M | 14.32M | 15.59M | 17.68M | 17.05M | 18.99M | 21.68M | 24.40M | 26.67M | 27.91M | 27.66M | 27.16M | 25.28M | 21.93M | 21.64M | 23.79M | 24.72M | 25.74M | 26.93M | 30.29M | 34.27M | 36.45M | 38.57M | 39.52M | 37.79M | 39.83M | 42.50M | 44.51M |
|
Non-Current Assets
|
| 164.06M | 161.64M | | 150.29M | 158.41M | 155.74M | 149.52M | 150.53M | 157.45M | 155.42M | 146.52M | 145.89M | 149.11M | 150.78M | 150.18M | 155.38M | 157.42M | 156.86M | 166.47M | 166.35M | 175.75M | 175.08M | 325.20M | 323.26M | 341.98M | 336.07M | 335.69M | 334.50M | 336.28M | 333.85M | 334.13M | 288.56M | 295.07M | 292.12M | 289.18M | 288.08M | 297.87M | 296.18M | 295.26M | 294.44M | 303.20M | 396.56M | 394.63M | 394.95M | 395.81M | 659.73M | 658.82M | 658.79M | 676.62M | 704.38M | 748.47M | 746.79M | 746.65M | 750.39M | 748.27M | 679.32M | 678.29M | 668.77M | 647.23M | 643.35M | 646.92M | 648.91M | 644.88M | 502.39M | 489.89M | 482.31M | 475.78M |
|
Assets
|
| 286.16M | 300.34M | | 269.67M | 256.09M | 275.59M | 270.81M | 254.79M | 259.07M | 284.59M | 281.37M | 265.25M | 262.21M | 288.14M | 285.14M | 269.52M | 250.07M | 301.68M | 283.71M | 260.99M | 267.57M | 314.45M | 594.09M | 513.16M | 497.07M | 605.15M | 635.34M | 536.57M | 502.94M | 602.66M | 619.00M | 539.80M | 552.47M | 512.33M | 648.76M | 570.35M | 570.89M | 540.61M | 685.46M | 614.95M | 606.44M | 664.96M | 826.22M | 748.63M | 774.43M | 934.66M | 1,222.26M | 1,107.32M | 1,076.68M | 1,089.89M | 1,321.34M | 1,128.65M | 1,094.89M | 1,216.22M | 1,217.00M | 998.79M | 1,051.43M | 1,051.35M | 1,191.71M | 1,039.98M | 1,032.65M | 1,034.62M | 1,137.77M | 806.22M | 772.62M | 840.50M | 893.06M |
|
Accounts Payables
|
| | | | | | | | | 24.19M | 60.02M | 82.44M | 68.72M | 17.62M | 18.33M | 26.14M | 20.54M | 26.23M | 17.10M | 17.89M | 18.34M | 24.45M | 20.76M | 54.78M | 33.24M | 35.42M | 36.82M | 60.68M | 33.09M | 35.20M | 32.45M | 49.54M | 19.46M | 27.78M | 27.43M | 55.25M | 19.00M | 41.44M | 33.20M | 51.95M | 25.38M | 25.70M | 37.13M | 61.83M | 37.31M | 25.31M | 45.40M | 104.97M | 60.22M | 57.43M | 65.36M | 109.26M | 58.50M | 57.39M | 63.60M | 75.09M | 21.82M | 52.59M | 51.76M | 92.42M | 47.02M | 80.00M | 63.73M | 113.59M | 56.85M | 74.58M | 73.94M | 123.15M |
|
Payables
|
| | | | | | | | | 24.19M | 60.02M | 82.44M | 68.72M | 17.62M | 18.33M | 26.14M | 20.54M | 26.23M | 17.10M | 17.89M | 18.34M | 24.45M | 20.76M | 54.78M | 33.24M | 35.42M | 36.82M | 60.68M | 33.09M | 35.20M | 32.45M | 49.54M | 19.46M | 27.78M | 27.43M | 55.25M | 19.00M | 41.44M | 33.20M | 51.95M | 25.38M | 25.70M | 37.13M | 61.83M | 37.31M | 25.31M | 45.40M | 104.97M | 60.22M | 57.43M | 65.36M | 109.26M | 58.50M | 57.39M | 63.60M | 75.09M | 21.82M | 52.59M | 51.76M | 92.42M | 47.02M | 80.00M | 63.73M | 113.59M | 56.85M | 74.58M | 73.94M | 123.15M |
|
Accumulated Expenses
|
| | | | | | | | | 42.69M | | | | 48.81M | 46.08M | 63.44M | 55.41M | 45.04M | 40.26M | 72.41M | 54.94M | 49.52M | 42.95M | 144.53M | 94.55M | 73.64M | 58.87M | 146.52M | 87.64M | 66.07M | 63.30M | 127.03M | 87.92M | 90.21M | 67.01M | 123.50M | 91.94M | 73.30M | 70.90M | 140.06M | 103.01M | 96.79M | 82.91M | 151.03M | 116.81M | 141.74M | 140.09M | 285.82M | 215.18M | 178.51M | 173.00M | 279.35M | 176.55M | 175.39M | 180.91M | 233.93M | 147.75M | 141.91M | 142.69M | 224.08M | 138.00M | 121.30M | 128.93M | 193.56M | 105.67M | 109.89M | 123.23M | 168.90M |
|
Other Accumulated Expenses
|
0.07M | 205.00M | 0.08M | 0.01M | 0.03M | 183.40M | 0.00M | 0.00M | | 186.23M | | | | 15.86M | | | | 16.08M | | | | 15.11M | | | | 37.27M | | | | 6.68M | | | | 26.52M | | | | 27.42M | | | | 28.44M | | | | 34.31M | | | | 37.21M | | 63.21M | 34.59M | 33.44M | 35.35M | 63.03M | 29.46M | 31.71M | 31.78M | 56.34M | 36.06M | 30.77M | 33.03M | 63.23M | | | | |
|
Short term Debt
|
| 22.34M | 52.22M | | 26.04M | 14.80M | 45.56M | 16.33M | 16.89M | 16.49M | 54.00M | 15.50M | 15.10M | 15.76M | 53.50M | 17.25M | 18.00M | | 71.00M | 0.39M | 0.39M | 0.34M | 62.29M | 14.94M | 14.51M | 14.54M | 143.32M | 16.03M | 17.81M | 19.59M | 146.38M | 5.75M | 6.47M | 7.19M | 7.91M | 8.62M | 9.34M | 10.06M | 10.78M | 11.50M | 12.22M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 37.50M | 15.00M | 17.50M | 20.00M | 25.00M | 20.00M | 20.00M | 20.00M | 160.00M | 20.00M | 20.00M | 10.00M | 45.00M | 10.00M | 10.00M | 10.00M | 57.50M | | 15.00M | 21.00M | 134.00M | 24.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | 8.85M | 9.52M | 8.29M | 10.44M | 10.95M | 11.02M | 9.99M | 11.45M | 12.34M | 12.52M | 12.92M | 14.94M | 15.29M | 15.52M | 15.76M | 15.58M | 15.43M | 15.25M | 16.51M | 16.84M | 18.49M | 18.22M | 15.92M | 15.28M | 16.71M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | | 28.78M | | | | | | 0.92M | | 20.76M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.37M | | | | 13.87M | | | | 13.52M | 1.50M | 1.80M | | 17.30M | | | | 25.87M | | | | 33.39M | | 57.44M | 42.65M | 33.75M | 34.42M | 46.54M | 41.72M | 30.81M | 29.70M | 39.93M | 31.66M | 25.01M | 24.65M | 36.15M | | | | |
|
Total Current Liabilities
|
| 78.43M | 105.14M | | 79.70M | 74.72M | 102.85M | 87.83M | 77.52M | 84.32M | 114.21M | 97.95M | 83.98M | 83.39M | 118.02M | 106.89M | 93.95M | 75.76M | 132.19M | 92.76M | 74.61M | 74.31M | 126.00M | 214.25M | 142.30M | 123.61M | 239.01M | 223.23M | 138.54M | 120.86M | 242.12M | 182.32M | 118.28M | 125.17M | 102.36M | 187.38M | 120.28M | 124.80M | 114.88M | 203.51M | 140.61M | 127.50M | 135.42M | 226.70M | 168.65M | 180.33M | 233.43M | 416.74M | 303.92M | 265.94M | 274.81M | 420.95M | 267.57M | 265.70M | 419.46M | 344.31M | 205.09M | 220.26M | 255.04M | 341.94M | 210.27M | 227.82M | 266.99M | 325.64M | 195.74M | 221.39M | 346.45M | 332.76M |
|
Non-Current Debt
|
| 70.52M | 64.06M | | 49.95M | 45.71M | | | 33.17M | 29.25M | 25.50M | 21.75M | 18.00M | 13.50M | 9.00M | 4.50M | | | | 3.00M | | | | 124.69M | 121.12M | 117.56M | 114.00M | 108.66M | 103.31M | 94.40M | 89.42M | 105.27M | 103.30M | 101.38M | 99.46M | 97.55M | 94.91M | 92.27M | 89.62M | 86.97M | 83.59M | 91.97M | 90.78M | 89.74M | 88.65M | 87.56M | 175.52M | 170.91M | 166.21M | 161.51M | 156.81M | 151.84M | 147.17M | 142.50M | 138.17M | 132.79M | 128.11M | 186.39M | 184.07M | 181.75M | 179.43M | 177.11M | 172.29M | 157.47M | 142.28M | 134.76M | 128.94M | 123.47M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 3.53M | 3.23M | 2.89M | 2.59M | 2.36M | 2.04M | 1.81M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 2.63M | 3.75M | | | | | | | 0.96M | 0.18M | | 0.16M | 1.20M | 0.11M | 0.06M | | 4.48M | 3.83M | 2.08M | 0.94M | | | | | | | | | | | | 4.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 21.20M | 21.20M | 37.81M | 42.55M | 36.28M | 36.01M | 35.52M | 34.81M | 34.14M | 33.63M | 33.87M | 33.48M | 21.53M | 20.86M | 26.20M | 25.94M | 25.55M | 27.01M | 28.90M | 28.20M | 27.89M | 27.30M | 28.63M | 28.03M | 27.24M | 26.50M | 34.16M | 33.42M | 32.86M | 32.48M | 35.74M | 35.36M | 34.90M | 31.35M | 31.13M | 30.55M | 25.03M | 22.60M | 70.54M | 18.79M | 17.91M | 8.98M | 6.68M | 6.45M | 6.78M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.02M | 75.25M | 73.78M | 61.96M | 93.94M | 92.26M | 90.82M | 79.38M | 118.98M | 140.96M | 138.35M | 123.66M | 143.46M | 140.01M | 137.09M | 117.33M | 128.86M | 126.17M | 123.17M | 105.87M | 121.23M | 120.53M | 121.96M | 99.64M | 111.68M | 110.26M |
|
Other Non-Current Liabilities
|
0.37M | 0.51M | -0.00M | 0.01M | 2.83M | 0.37M | 0.03M | 0.05M | -0.03M | 2.88M | 2.74M | 2.74M | 3.84M | 3.58M | 3.93M | 3.37M | 5.24M | 5.04M | 5.48M | 6.08M | 5.57M | 6.50M | 6.07M | 7.66M | 8.54M | 7.84M | 7.81M | 8.92M | 9.52M | 9.58M | 10.58M | 10.50M | 9.22M | 9.81M | 11.24M | 11.56M | 11.95M | 12.72M | 14.19M | 13.36M | 14.79M | 15.36M | 13.52M | 14.57M | 11.77M | 16.17M | 22.64M | 28.45M | 30.77M | 26.62M | 26.93M | 22.11M | 21.80M | 17.88M | 17.43M | 19.76M | 20.66M | 24.47M | 25.51M | 28.90M | 34.44M | 36.11M | 38.73M | 39.61M | 37.75M | 41.86M | 44.76M | 46.80M |
|
Total Non-Current Liabilities
|
-0.37M | 151.86M | 173.06M | -0.01M | 129.64M | 123.09M | 147.38M | 127.96M | 113.51M | 113.68M | 139.71M | 119.70M | 101.98M | 96.89M | 127.02M | 111.39M | 93.95M | 75.76M | 132.19M | 95.76M | 74.61M | 74.96M | 126.65M | 360.14M | 284.63M | 278.98M | 395.56M | 368.16M | 277.87M | 250.77M | 366.36M | 321.73M | 255.20M | 260.42M | 235.30M | 306.46M | 236.06M | 243.27M | 230.44M | 316.03M | 251.22M | 248.37M | 322.04M | 410.74M | 348.85M | 358.49M | 520.48M | 696.20M | 576.43M | 540.99M | 572.58M | 734.27M | 573.06M | 567.60M | 721.51M | 636.72M | 486.12M | 555.12M | 582.94M | 659.45M | 520.22M | 530.20M | 562.48M | 603.05M | 450.74M | 462.47M | 578.24M | 556.56M |
|
Total Liabilities
|
| 152.37M | 173.06M | | 132.47M | 123.46M | 147.41M | 128.02M | 113.49M | 116.56M | 142.45M | 122.44M | 105.82M | 100.47M | 130.95M | 114.75M | 99.19M | 80.80M | 137.67M | 101.84M | 80.17M | 81.45M | 132.72M | 367.81M | 293.17M | 286.82M | 403.37M | 377.09M | 287.38M | 260.36M | 376.94M | 332.23M | 264.43M | 270.23M | 246.53M | 318.02M | 248.01M | 255.99M | 244.62M | 329.39M | 266.01M | 263.73M | 335.56M | 425.31M | 360.62M | 374.66M | 543.12M | 724.65M | 607.21M | 567.61M | 599.51M | 756.38M | 594.86M | 585.48M | 738.95M | 656.47M | 506.79M | 579.59M | 608.46M | 688.35M | 554.66M | 566.31M | 601.21M | 642.66M | 488.49M | 504.33M | 622.99M | 603.36M |
|
Total Debt
|
| 92.86M | 116.28M | | 75.98M | 60.51M | 45.56M | 16.33M | 50.06M | 45.74M | 79.50M | 37.25M | 33.10M | 29.26M | 62.50M | 21.75M | 18.00M | | 71.00M | 3.39M | 0.39M | 0.34M | 62.29M | 139.63M | 135.63M | 132.11M | 257.32M | 124.69M | 121.13M | 113.99M | 235.80M | 111.02M | 109.77M | 108.56M | 107.37M | 106.17M | 104.25M | 102.33M | 100.40M | 98.47M | 95.81M | 96.97M | 95.78M | 94.74M | 93.65M | 92.56M | 213.02M | 185.91M | 183.71M | 181.51M | 181.81M | 171.84M | 167.17M | 162.50M | 298.17M | 152.79M | 148.11M | 196.39M | 229.07M | 191.75M | 189.43M | 187.11M | 229.79M | 157.47M | 157.28M | 155.76M | 262.94M | 147.47M |
|
Common Equity
|
| 134.63M | | | | 133.48M | | | | 142.51M | 142.15M | 158.93M | 159.43M | 161.75M | 157.19M | 170.39M | 170.33M | 169.27M | 164.01M | 181.87M | 180.81M | 186.12M | 181.73M | 226.29M | 219.99M | 210.26M | 201.78M | 258.26M | 249.19M | 242.59M | 225.72M | 286.77M | 275.37M | 282.24M | 265.80M | 330.74M | 322.35M | 314.90M | 295.98M | 356.07M | 348.94M | 342.71M | 329.40M | 400.91M | 388.01M | 399.77M | 391.54M | 497.61M | 500.12M | 509.07M | 490.37M | 564.96M | 533.79M | 509.41M | 477.27M | 560.53M | 492.00M | 471.84M | 442.89M | 503.36M | 485.33M | 466.34M | 433.42M | 495.11M | 317.73M | 268.28M | 217.51M | 289.70M |
|
Shareholder's Equity
|
| 134.63M | 127.28M | | 137.19M | 133.48M | 128.17M | 142.79M | 141.31M | 142.51M | 142.15M | 158.93M | 159.43M | 161.75M | 157.19M | 170.39M | 170.33M | 169.27M | 164.01M | 181.87M | 180.81M | 186.12M | 181.73M | 226.29M | 219.99M | 210.26M | 201.78M | 258.26M | 249.19M | 242.59M | 225.72M | 286.77M | 275.37M | 282.24M | 265.80M | 330.74M | 322.35M | 314.90M | 295.98M | 356.07M | 348.94M | 342.71M | 329.40M | 400.91M | 388.01M | 399.77M | 391.54M | 497.61M | 500.12M | 509.07M | 490.37M | 564.96M | 533.79M | 509.41M | 477.27M | 560.53M | 492.00M | 471.84M | 442.89M | 503.36M | 485.33M | 466.34M | 433.42M | 495.11M | 317.73M | 268.28M | 217.51M | 289.70M |
|
Liabilities and Shareholders Equity
|
| 286.16M | 300.34M | | 269.67M | 256.09M | 275.59M | 270.81M | 254.79M | 259.07M | 284.59M | 281.37M | 265.25M | 262.21M | 288.14M | 285.14M | 269.52M | 250.07M | 301.68M | 283.71M | 260.99M | 267.57M | 314.45M | 594.09M | 513.16M | 497.07M | 605.15M | 635.34M | 536.57M | 502.94M | 602.66M | 619.00M | 539.80M | 552.47M | 512.33M | 648.76M | 570.35M | 570.89M | 540.61M | 685.46M | 614.95M | 606.44M | 664.96M | 826.22M | 748.63M | 774.43M | 934.66M | 1,222.26M | 1,107.32M | 1,076.68M | 1,089.89M | 1,321.34M | 1,128.65M | 1,094.89M | 1,216.22M | 1,217.00M | 998.79M | 1,051.43M | 1,051.35M | 1,191.71M | 1,039.98M | 1,032.65M | 1,034.62M | 1,137.77M | 806.22M | 772.62M | 840.50M | 893.06M |
|
Treasury Shares
|
| | | | | -0.34M | | | | 0.17M | 5.64M | 6.04M | 6.32M | 1.13M | 3.75M | 3.68M | 3.48M | 2.49M | 9.57M | 2.87M | 2.73M | 1.56M | 2.67M | 2.38M | 2.34M | 1.06M | 2.33M | 2.05M | 2.16M | 1.71M | 2.05M | 1.67M | 1.47M | 1.12M | 1.44M | 15.88M | 15.97M | 1.27M | 16.27M | 1.46M | 1.47M | 1.23M | 1.40M | 1.67M | 17.96M | 0.75M | 1.58M | 18.51M | 18.59M | 0.86M | 0.29M | 0.83M | 20.16M | 25.70M | 1.00M | 20.56M | 20.56M | 25.85M | 20.58M | 26.37M | 26.79M | 26.93M | 27.09M | 27.88M | 28.15M | 28.20M | 28.23M | 28.40M |
|
Retained Earnings
|
| -115.41M | -123.53M | | -115.52M | -120.48M | -125.60M | -112.07M | -114.75M | -113.90M | -115.50M | -98.86M | -98.94M | -96.26M | -100.86M | -84.85M | -82.22M | -83.94M | -88.58M | -70.55M | -71.97M | -68.56M | -72.81M | -27.04M | | -48.28M | | | | -11.40M | | | | 32.64M | 19.42M | 90.11M | 81.65M | 73.43M | 57.28M | 125.07M | 116.83M | 108.53M | 93.25M | 167.41M | 157.75M | 167.52M | 157.76M | 271.44M | 272.87M | 286.18M | 272.98M | 361.44M | 338.04M | 315.79M | 282.09M | 364.62M | 293.63M | 271.08M | 239.84M | 302.75M | 285.85M | 264.98M | 230.79M | 295.14M | 116.89M | 64.98M | 12.03M | 82.58M |