|
Cash & Equivalents
|
200.68M | 136.76M | 114.56M | 110.92M | 155.93M | 153.97M | 80.14M | 96.84M | 109.52M | 103.89M | 90.65M | 106.16M | 101.91M | 102.99M | 88.82M | 138.74M | 158.72M | 146.95M | 133.09M | 127.32M | 138.89M | 169.80M | 144.58M | 185.47M | 176.36M | 161.26M | 106.39M | 129.83M | 150.52M | 164.42M | 140.81M | 184.45M | 190.34M | 177.21M | 141.48M | 138.02M | 139.81M | 114.48M | 90.95M | 106.44M | 96.75M | 92.86M | 116.58M | 101.06M | 115.68M | 96.13M | 131.82M | 184.94M | 227.38M | 251.72M | 229.20M | 336.02M | 378.01M | 452.90M | 219.75M | 221.58M | 196.29M | 211.43M | 147.26M | 191.75M | 261.70M | 236.68M | 194.14M | 218.15M | 275.44M | 304.68M | 257.09M |
|
Short-term Investments
|
3.92M | | | 10.73M | 5.20M | 3.90M | 2.47M | 8.63M | 6.83M | 0.17M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.79M | 0.79M | 0.78M | 3.13M | 3.09M | 2.38M | 2.41M | 3.26M | 19.62M | 18.51M | 17.44M | 14.92M | 12.56M | 10.16M | 10.56M | 10.56M | 10.56M | 10.88M | 0.00M | 1.57M | 1.53M | 2.04M | 9.75M | 17.03M | 9.76M | | -0.07M | -0.15M | 13.48M | 7.80M | -0.03M | 0.05M | 13.94M | 2.35M | -0.02M | 14.04M | -0.07M | | 0.04M | 0.34M | 0.06M | 2.12M | 21.64M | 0.09M | 26.38M | 2.14M | 23.52M | 24.56M | 0.21M |
|
Cash & Current Investments
|
204.60M | 136.76M | 114.56M | 121.65M | 161.13M | 157.87M | 82.61M | 105.47M | 116.35M | 104.06M | 90.82M | 106.33M | 102.08M | 103.16M | 88.99M | 138.91M | 158.88M | 147.12M | 133.88M | 128.11M | 139.67M | 172.93M | 147.67M | 187.84M | 178.77M | 164.52M | 126.01M | 148.34M | 167.96M | 179.34M | 153.36M | 194.61M | 200.91M | 187.77M | 152.04M | 148.90M | 139.81M | 116.05M | 92.47M | 108.47M | 106.50M | 109.89M | 126.34M | 101.06M | 115.61M | 95.98M | 145.30M | 192.74M | 227.34M | 251.78M | 243.14M | 338.37M | 377.99M | 466.94M | 219.68M | 221.58M | 196.33M | 211.76M | 147.31M | 193.87M | 283.34M | 236.77M | 220.52M | 220.29M | 298.97M | 329.23M | 257.30M |
|
Receivables - Net
|
| | | -13.69M | | | | 80.21M | | | | 101.28M | | | | 135.75M | | | | 200.72M | | | | 219.37M | | | -14.97M | 177.20M | | 14.18M | -20.44M | 191.00M | 169.09M | 164.52M | 183.17M | 188.77M | 166.60M | 176.29M | 187.61M | 189.28M | 176.15M | 176.22M | 157.32M | 164.94M | 186.74M | 206.07M | 221.10M | 243.63M | 289.07M | 329.02M | 400.88M | 410.21M | | | | 261.15M | | | | 235.83M | | | | 236.81M | | | |
|
Receivables - Other
|
| | | | | | | 95.96M | | | | 79.83M | | | | 73.26M | | | | | | | | | | | -1.00M | | | 1.00M | 4.00M | 7.15M | 5.65M | 4.15M | 4.15M | 3.25M | 3.52M | 2.80M | 2.84M | 2.78M | 2.78M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.22M | 1.21M | 1.21M | 1.22M | 1.21M | 1.38M | -0.01M | 1.20M | 1.17M | 1.17M | 1.19M | 0.07M | -0.07M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Receivables
|
| | | -13.69M | | | | 176.18M | | | | 181.11M | | | | 209.00M | | | | 200.72M | | | | 219.37M | | | -15.97M | 177.20M | | 15.18M | -16.44M | 198.15M | 174.74M | 168.67M | 187.32M | 192.02M | 170.12M | 179.09M | 190.45M | 192.06M | 178.93M | 177.42M | 158.52M | 166.14M | 187.94M | 207.28M | 222.30M | 244.83M | 290.28M | 330.23M | 402.09M | 411.43M | | | | 262.35M | | | | 235.90M | | | | 236.83M | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.03M | | | | 29.73M | | | | 21.35M | | | | 36.96M | | | | 138.09M | | | | 72.69M | | | | 40.77M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.16M | | | | 72.07M | | | | 63.02M | | | | 107.36M | | | | 169.17M | | | | 96.95M | | | | 77.24M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.56M | | | | 41.31M | | | | 23.99M | | | | 53.88M | | | | 63.42M | | | | 47.47M | | | | 40.45M | | | |
|
Inventory
|
63.91M | | 106.42M | 14.40M | 65.40M | 79.26M | 111.66M | 117.99M | 130.06M | 124.35M | 104.66M | 112.98M | 118.52M | 139.16M | 128.34M | 116.67M | 138.33M | 142.92M | 159.62M | 177.40M | 172.34M | 166.33M | 157.14M | 166.10M | 186.14M | 189.57M | 177.69M | 171.37M | 182.81M | 186.66M | 169.38M | 149.75M | 148.26M | 147.68M | 130.11M | 135.20M | 147.96M | 142.08M | 145.81M | 162.56M | 189.32M | 188.53M | 167.58M | 143.77M | 148.43M | 161.47M | 125.72M | 108.71M | 114.94M | -29.66M | -27.93M | 198.60M | -55.70M | 337.31M | -224.58M | 370.93M | 335.24M | 297.27M | 259.61M | 217.31M | 201.87M | 203.69M | 15.34M | 158.75M | 129.87M | 134.57M | 8.20M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 16.22M | | | | 15.37M | | | | 9.97M | | | | 7.74M | | | | 3.31M | | | | 5.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
9.97M | | 12.03M | -2.30M | 13.75M | 12.66M | 11.75M | 15.81M | 16.14M | 16.61M | 14.35M | 14.87M | 15.54M | 15.11M | 15.01M | 13.03M | 13.05M | 16.33M | 14.43M | 15.05M | 13.72M | 12.28M | 14.57M | 18.34M | 19.11M | 18.86M | 23.52M | 17.18M | 19.34M | 19.36M | 24.43M | 17.20M | 14.75M | 12.29M | 18.48M | 39.49M | 19.61M | 18.74M | 18.73M | 17.73M | 24.06M | 22.12M | 19.73M | 18.56M | 24.46M | 24.25M | 26.29M | -2.88M | 35.27M | 28.96M | -0.46M | 64.28M | 0.47M | 91.74M | 109.73M | 10.10M | 106.43M | -2.34M | 102.65M | 86.55M | 2.30M | 54.46M | 1.44M | 43.47M | 37.76M | 40.16M | -0.84M |
|
Current Assets
|
439.87M | | 481.90M | 423.80M | 458.75M | 481.90M | 450.32M | 485.92M | 498.70M | 493.98M | 480.70M | 515.71M | 525.97M | 549.73M | 540.41M | 567.09M | 587.96M | 612.00M | 636.26M | 639.66M | 647.50M | 667.30M | 686.05M | 729.58M | 713.64M | 690.23M | 679.86M | 697.84M | 726.97M | 715.64M | 701.01M | 702.97M | 644.67M | 621.75M | 634.73M | 662.62M | 636.65M | 613.65M | 622.31M | 654.41M | 664.92M | 674.81M | 637.84M | 604.67M | 651.48M | 664.13M | 621.25M | 694.41M | 801.19M | 876.04M | 1,025.30M | 1,192.84M | 1,381.38M | 1,414.54M | 1,371.55M | 1,336.81M | 1,288.15M | 1,235.64M | 1,220.38M | 1,200.59M | 1,205.80M | 1,208.35M | 1,170.81M | 1,168.04M | 1,170.59M | 1,231.03M | 1,237.92M |
|
Buildings
|
| | | | | | | | | | | 17.74M | | | | 17.74M | | | | 18.11M | | | | 18.58M | | | | 22.46M | | | | 22.82M | | | | 24.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | 10.15M | | | | 14.33M | | | | 14.33M | | | | 14.33M | | | | 14.33M | | | | 14.33M | | | | 14.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
53.54M | | 52.35M | -10.59M | 50.78M | 50.54M | 48.71M | 47.56M | 48.66M | 54.05M | 58.10M | 57.15M | 55.87M | 54.17M | 53.12M | 52.61M | 57.58M | 59.73M | 59.33M | 60.59M | 59.06M | 59.75M | 58.39M | 57.27M | 54.88M | 54.23M | 8.62M | 54.46M | 1.39M | 51.06M | 49.85M | 48.17M | 46.52M | 53.85M | 66.49M | 202.97M | 95.95M | 106.04M | 109.20M | 245.96M | 118.76M | 117.54M | 141.84M | 289.63M | 136.30M | 137.53M | 135.12M | 286.43M | 136.25M | -3.41M | 133.87M | 303.89M | 131.64M | 128.84M | -9.48M | 312.16M | 124.48M | -5.71M | 119.23M | 130.11M | -2.70M | -7.28M | 122.33M | 121.28M | 120.54M | 121.25M | -16.13M |
|
Long-Term Investments
|
| | 0.62M | -0.66M | 1.43M | 1.32M | 1.23M | 0.87M | 0.78M | 0.62M | 0.51M | 1.27M | 0.38M | 0.32M | 0.29M | 0.28M | 0.15M | 0.09M | 0.19M | 0.19M | 0.11M | 0.12M | 0.13M | 0.16M | 3.67M | 3.52M | 3.39M | 3.65M | 3.49M | 3.28M | 3.10M | 2.36M | 2.23M | 4.05M | 4.23M | 10.74M | 9.90M | 9.96M | 9.36M | 4.06M | 4.13M | 4.10M | 4.04M | 3.75M | 3.65M | 3.66M | 3.76M | 3.98M | 3.94M | -0.60M | 3.92M | 3.30M | 3.98M | 3.99M | 3.29M | 6.53M | 6.38M | 6.13M | 5.80M | 3.49M | 3.17M | 3.03M | 2.94M | 8.57M | 8.06M | 12.73M | 11.95M |
|
Goodwill
|
26.85M | | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 30.92M | 26.85M | 28.14M | 28.14M | 28.14M | 26.85M | 28.14M | 28.14M | 28.14M | 26.85M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M |
|
Intangibles
|
| | | -0.10M | | | | 6.67M | | | | 4.49M | 3.96M | | | 8.14M | 7.41M | 6.68M | 5.96M | 5.23M | 4.87M | 4.67M | 4.48M | 4.28M | 4.08M | 3.89M | 3.67M | 4.16M | 3.91M | 3.67M | 3.42M | 3.17M | 3.46M | 3.34M | 3.10M | 11.26M | 3.03M | 13.53M | 12.90M | 21.11M | 10.17M | 9.59M | 9.16M | 21.30M | 8.36M | 7.95M | 7.55M | 22.12M | 7.43M | 7.15M | 7.00M | 22.26M | 6.35M | 5.95M | 5.57M | 14.03M | 0.99M | 0.88M | 0.85M | 0.82M | 0.85M | 0.79M | 0.72M | 0.64M | 0.62M | 0.56M | 0.83M |
|
Goodwill & Intangibles
|
10.42M | | 9.42M | 8.87M | 8.32M | 7.77M | 7.22M | 6.67M | 6.12M | 5.58M | 5.03M | 4.49M | 3.96M | 3.43M | 6.56M | 8.03M | 35.55M | 34.82M | 34.10M | 32.08M | 33.01M | 32.81M | 32.62M | 31.13M | 32.22M | 32.03M | 31.81M | 32.30M | 32.05M | 31.80M | 31.56M | 31.31M | 31.60M | 31.48M | 31.24M | 39.40M | 31.16M | 41.66M | 41.04M | 49.25M | 38.31M | 37.73M | 37.30M | 49.44M | 36.50M | 36.09M | 35.69M | 50.26M | 35.57M | 35.28M | 35.14M | 50.40M | 34.49M | 34.09M | 33.71M | 42.17M | 29.13M | 29.01M | 28.99M | 28.95M | 28.99M | 28.93M | 28.86M | 28.77M | 28.76M | 28.70M | 28.97M |
|
Long-Term Deferred Tax
|
| | | | | | | 24.73M | | | | 13.65M | | | | 4.30M | | | | 2.13M | | | | 0.48M | | | | 0.87M | | | | 6.03M | 7.81M | 7.88M | 8.06M | 7.71M | 8.20M | 7.83M | 7.85M | 13.90M | 13.70M | 13.43M | 13.39M | 14.43M | 14.33M | 14.54M | 14.71M | 15.74M | 15.71M | 8.04M | 7.98M | 7.19M | 7.01M | 6.62M | 6.20M | 11.80M | 11.93M | 11.65M | 11.24M | 14.20M | 10.44M | 13.48M | 13.81M | 21.19M | 20.87M | 23.64M | 22.75M |
|
Other Non-Current Assets
|
4.44M | | 2.55M | 2.59M | 2.54M | 2.44M | 2.46M | 2.22M | 2.04M | 1.94M | 1.54M | 0.92M | 2.37M | 2.43M | 2.43M | 1.17M | 1.31M | 4.43M | 4.50M | 1.37M | 1.50M | 1.66M | 1.76M | 1.78M | 1.95M | 1.87M | 2.02M | 1.89M | 1.91M | 1.52M | 1.55M | 1.41M | 1.78M | 1.48M | 1.49M | 147.00M | | | | 164.33M | | | | 164.00M | | | | 175.26M | | | | 221.95M | | | | 12.62M | | | | 20.73M | | | | 18.02M | | | |
|
Non-Current Assets
|
129.14M | | 126.88M | 126.65M | 126.24M | 124.99M | 130.72M | 133.70M | 133.52M | 138.81M | 140.11M | 129.27M | 128.09M | 125.66M | 112.03M | 107.51M | 116.66M | 121.28M | 120.47M | 119.67M | 112.54M | 109.32M | 109.16M | 103.42M | 104.49M | 103.95M | 105.74M | 104.50M | 102.42M | 99.63M | 99.76M | 96.67M | 2.37M | 4.68M | 3.76M | 140.57M | 8.58M | 3.66M | 2.69M | 182.26M | 3.68M | 3.32M | 2.15M | 213.81M | 2.27M | 0.85M | 0.83M | 215.41M | 0.86M | 0.44M | 20.29M | 410.35M | 15.46M | 13.52M | 10.81M | 364.95M | 10.98M | 9.37M | 7.73M | 442.82M | 20.73M | 19.61M | 18.48M | 471.48M | 17.85M | 17.95M | 17.78M |
|
Assets
|
569.01M | | 608.78M | 550.45M | 584.98M | 606.89M | 581.05M | 619.62M | 632.23M | 632.79M | 620.81M | 644.98M | 654.07M | 675.39M | 652.44M | 674.60M | 704.61M | 733.28M | 756.74M | 759.33M | 760.04M | 776.62M | 795.21M | 832.99M | 818.13M | 794.18M | 785.60M | 802.34M | 829.39M | 815.27M | 800.77M | 799.63M | 747.57M | 736.40M | 761.08M | 802.05M | 794.06M | 785.65M | 794.88M | 836.68M | 854.15M | 861.54M | 847.14M | 818.48M | 858.80M | 872.20M | 826.99M | 909.82M | 1,021.33M | 1,154.69M | 1,327.90M | 1,603.19M | 1,769.19M | 1,790.83M | 1,730.93M | 1,701.76M | 1,714.29M | 1,638.16M | 1,617.73M | 1,643.40M | 1,643.51M | 1,674.87M | 1,627.98M | 1,639.52M | 1,635.48M | 1,708.13M | 1,694.58M |
|
Accounts Payables
|
63.13M | | 150.14M | 34.36M | 115.92M | 134.27M | 106.35M | 115.92M | 124.07M | 125.77M | 113.55M | 134.35M | 134.93M | 159.41M | 129.96M | 135.55M | 149.23M | 155.42M | 162.52M | 151.29M | 139.11M | 135.87M | 155.95M | 179.33M | 148.66M | 125.77M | 112.00M | 124.42M | 138.66M | 151.84M | 141.81M | 142.27M | 115.94M | 113.67M | 125.55M | 139.93M | 134.97M | 128.86M | 141.55M | 150.50M | 147.28M | 134.22M | 114.83M | 114.32M | 145.60M | 161.47M | 153.15M | 171.90M | 191.30M | 208.30M | 224.31M | | | | | | | | | | | | 121.38M | | | 143.05M | 128.35M |
|
Notes Payables
|
| | | | | | 44.00M | 57.00M | 57.00M | 57.00M | 84.20M | 84.20M | 84.20M | 63.00M | 73.00M | 73.00M | 73.00M | 73.00M | 115.00M | 105.50M | 105.50M | 105.50M | 137.50M | 130.00M | 130.00M | 130.00M | 180.00M | 180.00M | 180.00M | 138.00M | 138.00M | 138.00M | 107.00M | 107.00M | 147.00M | 147.00M | 147.00M | 147.00M | 164.00M | 184.00M | 164.00M | 164.00M | 164.00M | 164.00M | 164.00M | 164.00M | 104.00M | 104.00M | 104.00M | 104.00M | 151.40M | 151.40M | 151.40M | 151.40M | 369.30M | 369.30M | 369.30M | 369.30M | 453.00M | 453.00M | 453.00M | 453.00M | 503.70M | 503.70M | 503.70M | 503.70M | 568.20M |
|
Dividends payables
|
| | | | | 44.19M | | | | 21.23M | | | | | | | | 42.39M | | | | 46.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
63.13M | | 150.14M | 34.36M | 115.92M | 178.45M | 150.35M | 172.92M | 181.07M | 204.00M | 197.75M | 218.55M | 219.13M | 222.41M | 202.96M | 208.55M | 222.23M | 270.81M | 277.52M | 256.79M | 244.61M | 287.41M | 293.45M | 309.33M | 278.66M | 255.77M | 292.00M | 304.42M | 318.66M | 289.84M | 279.81M | 280.27M | 222.94M | 220.67M | 272.55M | 286.93M | 281.97M | 275.86M | 305.55M | 334.50M | 311.28M | 298.22M | 278.82M | 278.32M | 309.60M | 325.47M | 257.15M | 275.90M | 295.30M | 312.30M | 375.71M | 151.40M | 151.40M | 151.40M | 369.30M | 369.30M | 369.30M | 369.30M | 453.00M | 453.00M | 453.00M | 453.00M | 625.08M | 503.70M | 503.70M | 646.75M | 696.55M |
|
Other Accumulated Expenses
|
15.76M | | 19.21M | 2.45M | 16.02M | 19.41M | 20.04M | 4.77M | 25.84M | 47.09M | 25.25M | 23.16M | 21.55M | 31.08M | 22.69M | 23.80M | 25.73M | 69.67M | 25.31M | 30.07M | 25.40M | 72.45M | 26.52M | 26.99M | 27.64M | 79.12M | 35.78M | 36.03M | 32.94M | 54.73M | 34.55M | 29.72M | 29.94M | 72.33M | 39.12M | 41.27M | 44.70M | 58.11M | 37.80M | 41.78M | 41.60M | 38.17M | 37.46M | 38.21M | 32.71M | 33.41M | 35.93M | 46.11M | 43.33M | 88.51M | 1.90M | 11.53M | 69.91M | 286.61M | 65.94M | 1.83M | 81.94M | 0.38M | -1.77M | 109.29M | 116.56M | 112.83M | -11.52M | 63.59M | 50.44M | 122.68M | 2.89M |
|
Short term Debt
|
| | | | | | | 57.00M | | | | 84.20M | | | | 73.00M | | | | 105.50M | | | | 130.00M | | | | 180.00M | | | | 138.00M | 1.10M | | 1.35M | 147.00M | 1.90M | 2.20M | 2.25M | 184.00M | 3.94M | 2.36M | 2.62M | 2.22M | 2.44M | 2.74M | 2.48M | 57.34M | 192.49M | 210.49M | 226.29M | 248.43M | 255.71M | 243.30M | -56.44M | -124.87M | 135.68M | 26.40M | 109.55M | 7.68M | 117.23M | 48.37M | 22.27M | -7.71M | 105.61M | 0.05M | 15.49M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.46M | -0.39M | 1.43M | -0.46M | -0.67M | -0.71M | 3.07M | -0.97M | -2.21M | -1.23M | 4.60M | -1.23M | -1.21M | -3.04M | 4.22M | -1.18M | -2.38M | -3.59M | 4.64M | -1.15M | -2.71M | -3.69M | 3.71M | -1.45M | -2.03M | -2.58M |
|
Current Taxes
|
15.36M | 7.61M | 0.01M | -0.88M | 16.50M | 8.20M | 8.29M | 9.12M | 0.21M | 5.26M | 6.28M | 3.64M | 0.06M | 12.75M | 0.36M | 9.77M | 0.13M | 2.78M | 3.21M | 16.93M | 0.48M | 14.85M | 13.23M | 19.05M | 0.10M | 13.94M | 13.52M | 12.14M | 14.78M | 11.70M | 11.22M | 14.15M | 16.16M | 8.30M | 9.16M | 2.30M | 4.92M | 1.87M | 1.84M | 6.01M | 5.81M | 1.61M | 1.62M | 2.90M | 4.26M | 3.96M | 5.34M | 13.47M | 32.03M | 39.59M | 61.22M | 96.55M | 123.30M | 71.11M | 66.52M | 69.38M | 72.88M | 18.89M | 19.06M | 15.31M | 11.07M | 8.67M | 2.32M | 9.51M | 12.79M | 17.36M | 15.28M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.29M | 1.34M | 2.77M | 6.62M | 6.69M | 6.57M | 12.49M | 37.66M | 39.15M | 36.15M | 34.48M | 49.17M | -20.11M | 19.91M | 16.77M | 17.75M | 1.19M | -0.63M | 0.04M | 10.62M | 5.18M | 4.56M | 2.23M |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.10M | | | | | | | | 0.08M | | | | 0.04M | | | | 0.04M | | | | 0.14M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
94.25M | | 182.84M | 120.65M | 148.43M | 205.53M | 182.07M | 205.75M | 216.19M | 235.22M | 225.93M | 245.36M | 248.46M | 266.24M | 234.33M | 242.12M | 259.83M | 312.38M | 318.50M | 303.83M | 289.20M | 328.67M | 336.16M | 355.40M | 328.52M | 348.86M | 341.33M | 352.73M | 366.52M | 356.41M | 328.21M | 324.75M | 270.13M | 301.31M | 322.18M | 343.73M | 338.41M | 343.05M | 352.51M | 391.15M | 407.69M | 417.40M | 411.13M | 380.89M | 418.17M | 425.36M | 309.67M | 352.24M | 387.05M | 457.95M | 510.59M | 601.23M | 647.50M | 796.74M | 736.60M | 694.00M | 697.66M | 720.69M | 695.95M | 708.80M | 718.69M | 763.47M | 713.77M | 706.63M | 684.32M | 798.42M | 775.82M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.22M | 12.06M | 12.36M | 12.36M | | 0.05M | 0.05M | | | | | | | | | |
|
Pension
|
| | | | | | | 0.17M | | | | 0.32M | | | | 0.24M | | | | 0.31M | | | | 0.22M | | | | 1.06M | | | | 1.06M | 1.11M | 1.11M | 1.12M | 1.15M | 1.18M | 1.12M | 1.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | -0.06M | -0.24M | | -0.11M | -0.15M | 1.10M | -0.46M | -0.07M | -1.91M | 1.62M | -0.00M | | -0.01M | 0.21M | 0.08M | 0.08M | 0.06M | 3.66M | 0.01M | 3.66M | -1.47M | -4.33M | 3.66M | 3.66M | -0.36M | 3.66M | -0.00M | 3.66M | 3.66M | 3.66M | 0.00M | 0.00M | 0.00M | 3.66M | | | | | | | | | | | | | | | -0.15M | -1.48M | | -0.30M | -0.30M | -0.30M | | | | -0.01M | | -0.19M | -0.19M | -0.19M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.22M | | | | 0.84M | | | | 0.41M | | | | 0.18M | | | | 0.16M | | | | 0.12M | | | | 0.06M | 1.35M | 1.37M | 1.32M | 0.11M | 0.11M | 2.79M | 2.69M | 1.76M | 1.70M | 1.50M | 1.44M | 1.39M | 1.35M | 1.28M | 1.22M | 1.14M | 1.07M | 1.01M | 0.95M | 0.96M | 0.89M | 0.83M | 0.75M | 0.69M | 0.70M | 0.68M | 0.66M | 0.52M | 0.50M | 0.49M | 0.51M | 0.56M | 0.56M | 0.63M | 0.61M |
|
Other Non-Current Liabilities
|
3.73M | | 3.68M | -0.70M | 5.61M | 4.64M | 4.51M | 5.38M | 6.79M | 5.76M | 4.58M | 3.40M | 5.11M | 5.02M | 3.86M | 3.08M | 3.13M | 3.01M | 2.85M | 2.31M | 2.90M | 2.91M | 2.90M | 4.53M | 5.55M | 4.45M | 4.41M | 2.28M | 4.65M | 3.78M | 3.85M | 1.44M | 1.95M | 1.44M | 1.44M | 4.62M | 3.67M | 2.89M | 2.76M | 1.33M | 5.26M | 4.28M | 4.47M | 4.90M | 4.82M | 9.99M | 16.69M | 18.74M | 30.06M | 32.56M | 37.15M | 72.30M | 74.97M | 96.27M | 90.67M | 72.75M | 67.47M | 53.00M | -5.00M | 35.88M | 14.82M | 1.02M | -2.33M | 7.50M | 7.49M | 12.30M | -0.04M |
|
Total Non-Current Liabilities
|
94.25M | | 182.84M | 127.07M | 148.43M | 205.53M | 182.07M | 207.26M | 216.19M | 235.22M | 225.93M | 246.51M | 248.46M | 266.24M | 234.33M | 243.36M | 259.83M | 312.38M | 318.50M | 304.81M | 289.20M | 328.67M | 336.16M | 356.51M | 328.52M | 348.86M | 341.33M | 355.06M | 366.52M | 356.41M | 328.21M | 326.39M | 277.20M | 308.47M | 329.37M | 344.99M | 339.69M | 346.97M | 356.33M | 393.06M | 409.55M | 419.05M | 412.72M | 382.33M | 419.57M | 426.69M | 364.95M | 405.88M | 439.12M | 508.46M | 559.54M | 658.91M | 705.46M | 853.43M | 791.71M | 735.19M | 737.40M | 758.92M | 785.05M | 743.82M | 752.19M | 809.50M | 757.97M | 735.70M | 711.87M | 824.55M | 812.06M |
|
Total Liabilities
|
97.97M | | 186.53M | 126.38M | 154.03M | 210.17M | 186.59M | 212.64M | 222.97M | 240.98M | 230.51M | 249.92M | 253.58M | 271.26M | 238.19M | 246.44M | 262.96M | 315.39M | 321.35M | 307.11M | 292.10M | 331.58M | 339.06M | 361.04M | 334.07M | 353.32M | 345.74M | 357.34M | 371.16M | 360.19M | 332.06M | 327.83M | 279.14M | 309.90M | 330.81M | 349.61M | 343.37M | 349.86M | 359.09M | 394.39M | 414.80M | 423.33M | 417.19M | 387.24M | 424.39M | 436.68M | 381.63M | 424.62M | 469.18M | 541.02M | 596.68M | 731.21M | 780.42M | 949.70M | 882.38M | 807.94M | 804.87M | 811.92M | 780.06M | 779.70M | 767.02M | 810.52M | 755.64M | 743.19M | 719.36M | 836.85M | 812.02M |
|
Total Debt
|
| | | | | | | 57.00M | | | | 84.20M | | | | 73.00M | | | | 105.50M | | | | 130.00M | | | | 180.00M | | | | 138.00M | 1.10M | | 1.35M | 147.00M | 1.90M | 2.20M | 2.25M | 184.00M | 3.94M | 2.36M | 2.62M | 2.22M | 2.44M | 2.74M | 2.48M | 57.34M | 192.49M | 210.49M | 226.29M | 248.43M | 255.71M | 243.30M | -56.44M | -124.87M | 135.68M | 26.40M | 109.55M | 7.68M | 117.23M | 48.37M | 22.27M | -7.71M | 105.61M | 0.05M | 15.49M |
|
Common Equity
|
471.04M | | 422.25M | 424.07M | 430.95M | 396.72M | 394.46M | 406.98M | 409.26M | 391.81M | 390.30M | 395.06M | 400.49M | 404.13M | 414.25M | 428.16M | 441.65M | 417.89M | 435.39M | 448.56M | 464.29M | 441.38M | 452.50M | 468.30M | 480.41M | 437.21M | 436.21M | 441.34M | 454.57M | 451.42M | 465.05M | 467.14M | 468.43M | 426.49M | 430.26M | 453.59M | 450.69M | 435.79M | 435.80M | 442.29M | 439.35M | 438.21M | 429.95M | 431.24M | 434.41M | 435.52M | 445.36M | 485.20M | 552.15M | 613.66M | 731.22M | 871.98M | 988.77M | 841.13M | 848.55M | 893.82M | 909.41M | 826.24M | 837.67M | 863.70M | 876.50M | 864.34M | 872.34M | 896.33M | 916.12M | 871.29M | 882.56M |
|
Shareholder's Equity
|
465.17M | | 417.71M | 424.07M | 427.08M | 393.68M | 392.34M | 406.98M | 408.92M | 391.88M | 390.29M | 395.06M | 399.22M | 402.96M | 413.28M | 428.16M | 441.34M | 418.81M | 433.02M | 448.56M | 465.84M | 444.42M | 456.32M | 468.30M | 485.74M | 443.71M | 437.45M | 441.34M | | | | 467.14M | 468.52M | 426.94M | 431.29M | 453.59M | 452.92M | 438.69M | 439.45M | 442.29M | 444.26M | 438.80M | 431.25M | 431.24M | 431.94M | 433.49M | 442.75M | 485.20M | 547.73M | 609.84M | 728.23M | 871.98M | 986.99M | 840.00M | 847.72M | 893.82M | 908.44M | 825.40M | 837.31M | 863.70M | 869.75M | 857.45M | 865.68M | 896.33M | 909.65M | 864.64M | 875.46M |
|
Liabilities and Shareholders Equity
|
569.01M | | 608.78M | 550.45M | 584.98M | 606.89M | 581.05M | 619.62M | 632.23M | 632.79M | 620.81M | 644.98M | 654.07M | 675.39M | 652.44M | 674.60M | 704.61M | 733.28M | 756.74M | 759.33M | 760.04M | 776.62M | 795.21M | 832.99M | 818.13M | 794.18M | 785.60M | 802.34M | 829.39M | 815.27M | 800.77M | 799.63M | 747.57M | 736.40M | 761.08M | 802.05M | 794.06M | 785.65M | 794.88M | 836.68M | 854.15M | 861.54M | 847.14M | 818.48M | 858.80M | 872.20M | 826.99M | 909.82M | 1,021.33M | 1,154.69M | 1,327.90M | 1,603.19M | 1,769.19M | 1,790.83M | 1,730.93M | 1,701.76M | 1,714.29M | 1,638.16M | 1,617.73M | 1,643.40M | 1,643.51M | 1,674.87M | 1,627.98M | 1,639.52M | 1,635.48M | 1,708.13M | 1,694.58M |
|
Treasury Shares
|
| | | | | | | | | | -2.13M | -4.63M | -6.56M | | -8.22M | -8.89M | | | | | | | | | | | | | | | | 12.69M | | | | 12.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-0.07M | | 0.00M | 0.00M | 0.04M | -0.03M | 0.45M | 198.23M | 0.99M | 0.97M | 0.66M | 0.17M | 0.28M | 0.14M | -0.49M | -0.14M | -0.18M | -0.13M | -0.07M | -0.41M | -0.47M | -0.41M | -0.46M | -0.32M | -0.31M | -0.26M | -0.72M | -1.88M | -1.55M | -1.90M | -1.79M | -1.55M | 268.03M | -1.02M | -0.72M | -0.99M | -0.32M | -1.50M | -1.82M | -0.91M | -0.54M | -0.87M | -1.33M | -0.95M | -0.94M | -1.11M | -0.98M | -0.87M | -0.69M | -0.55M | -0.82M | -1.05M | -0.78M | -1.45M | -2.25M | -0.91M | -0.08M | -0.62M | -0.71M | 640.45M | -0.09M | 8.69M | 3.51M | 664.60M | 7.87M | 14.67M | 23.76M |