|
Cash & Equivalents
|
-13.14M | -4.17M | 64.17M | -8.38M | -9.99M | 30.73M | 32.92M | 26.95M | 36.71M | 23.04M | 35.58M | 17.32M | 17.77M | 18.66M | 18.73M | 20.87M | 13.46M | 15.13M | 20.76M | 17.25M | 20.55M | 22.24M | 47.34M | 46.68M | 47.25M | 44.82M | 49.36M | 46.31M | 58.27M | 22.81M | 33.22M | 25.73M | 20.78M | 23.91M | 28.29M | 31.89M | 35.71M | 21.69M | 26.25M | 20.58M | 16.16M | 13.10M | 18.93M | 27.30M | 43.80M | 35.83M | 53.58M | 27.28M | 37.52M | 18.52M | 23.11M | 7.83M | 19.28M | 17.06M | 24.85M | 5.25M | 15.13M | 28.56M | 75.77M | 87.46M | 105.97M | 44.90M | 100.83M | 59.07M | 22.43M | 101.44M | 127.17M |
|
Short-term Investments
|
| | | | | | | | | | | | | 9.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 52.97M | 65.85M | 66.81M | 104.59M |
|
Cash & Current Investments
|
-13.14M | -4.17M | 64.17M | -8.38M | -9.99M | 30.73M | 32.92M | 26.95M | 36.71M | 23.04M | 35.58M | 17.32M | 17.77M | 28.18M | 18.73M | 20.87M | 13.46M | 15.13M | 20.76M | 17.25M | 20.55M | 22.24M | 47.34M | 46.68M | 47.25M | 44.82M | 49.36M | 46.31M | 58.27M | 22.81M | 33.22M | 25.73M | 20.78M | 23.91M | 28.29M | 31.89M | 35.71M | 21.69M | 26.25M | 20.58M | 16.16M | 13.10M | 18.93M | 27.30M | 43.80M | 35.83M | 53.58M | 27.28M | 37.52M | 18.52M | 23.11M | 7.83M | 19.28M | 17.06M | 24.85M | 5.25M | 15.13M | 28.56M | 75.77M | 87.46M | 105.97M | 44.90M | 135.84M | 112.04M | 88.28M | 168.26M | 231.76M |
|
Receivables - Net
|
1.71M | 6.33M | | 9.87M | 21.95M | 20.73M | 88.25M | 5.46M | 0.39M | 85.75M | 85.73M | 78.36M | 69.58M | 80.04M | 76.26M | 73.48M | 72.75M | 67.55M | 73.54M | 66.53M | 65.88M | 77.06M | 77.46M | 74.18M | 76.12M | 82.52M | 92.98M | 87.51M | 89.97M | 109.86M | 124.37M | 121.19M | 129.20M | 132.88M | 142.95M | 127.23M | 127.91M | 139.18M | 151.58M | 161.29M | 160.95M | 176.53M | 186.28M | 169.56M | 180.59M | 189.83M | 213.02M | 214.95M | 208.78M | 243.85M | 286.71M | 294.79M | 309.44M | 344.87M | 370.73M | 348.22M | 330.64M | 340.76M | 363.84M | 388.56M | 416.66M | 457.56M | 469.83M | 459.01M | 515.67M | 535.54M | 552.16M |
|
Receivables - Other
|
| | | | | | 14.55M | | | 12.04M | 9.96M | 7.80M | 9.75M | 6.50M | 8.18M | 8.03M | 6.65M | 6.52M | 8.34M | 7.56M | 11.25M | 10.59M | 8.59M | 9.76M | 10.12M | 12.76M | 12.32M | 8.09M | 6.73M | 9.36M | 15.55M | 19.16M | 19.05M | 18.70M | 13.44M | 13.91M | 15.36M | 22.59M | 31.45M | 24.43M | 28.29M | 34.81M | 29.86M | 27.94M | 27.48M | 8.32M | 10.71M | 10.39M | 12.30M | 18.52M | 20.45M | 20.77M | 21.82M | 17.65M | 65.06M | 15.13M | 11.61M | 75.44M | 76.93M | 80.78M | 86.99M | 90.82M | 89.79M | 89.07M | 95.77M | 98.45M | 16.46M |
|
Receivables
|
1.71M | 6.33M | | 9.87M | 21.95M | 20.73M | 102.80M | 5.46M | 0.39M | 97.79M | 95.69M | 86.17M | 79.33M | 86.53M | 84.44M | 81.51M | 79.39M | 74.06M | 81.88M | 74.09M | 77.13M | 87.64M | 86.05M | 83.94M | 86.23M | 95.28M | 105.29M | 95.60M | 96.70M | 119.21M | 139.92M | 140.34M | 148.25M | 151.58M | 156.38M | 141.14M | 143.26M | 161.78M | 183.02M | 185.72M | 189.24M | 211.33M | 216.14M | 197.50M | 208.07M | 198.15M | 223.73M | 225.34M | 221.09M | 262.38M | 307.15M | 315.56M | 331.27M | 362.52M | 435.79M | 363.35M | 342.25M | 416.20M | 440.77M | 469.34M | 503.65M | 548.38M | 559.63M | 548.08M | 611.45M | 634.00M | 568.62M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 12.69M | | | | 9.63M | | | | 8.50M | | | | 4.98M | | | | 7.40M | | | | 9.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
-0.52M | -1.01M | 13.55M | 1.44M | 0.67M | 0.97M | 12.57M | 13.54M | -2.93M | | 9.96M | | | 6.50M | | | | | 3.52M | | | | 2.62M | | | | 2.64M | | | | 4.16M | | | | 3.73M | | | | 5.17M | | | | 29.86M | | | 25.82M | 29.94M | 23.84M | 24.24M | 31.96M | 43.39M | 52.53M | 55.52M | 58.73M | 52.08M | 44.52M | 47.96M | 44.47M | 48.62M | 40.65M | 48.28M | 57.88M | 60.14M | 59.63M | 87.42M | 74.74M | 69.23M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | 1.54M | | | | 1.82M | | | | 1.20M | | | | 1.56M | | | | 1.69M | | | | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
2.23M | 2.78M | 10.15M | 0.88M | 0.70M | 9.83M | 12.80M | 13.54M | -1.64M | 6.20M | 8.44M | 8.19M | 11.72M | 16.59M | 15.14M | 13.03M | 12.11M | 12.28M | 20.15M | 16.65M | 18.29M | 15.12M | 16.05M | 12.82M | 13.37M | 13.75M | 13.98M | 13.37M | 12.66M | 17.43M | 13.24M | 14.21M | 18.31M | 18.99M | 16.92M | 17.01M | 17.59M | 18.72M | 20.97M | 23.88M | 23.73M | 24.35M | 21.54M | 19.86M | 22.29M | 25.34M | 24.89M | 33.30M | 38.91M | 71.56M | 68.57M | 73.77M | 85.90M | 92.76M | 96.33M | 99.63M | 106.31M | 102.59M | 95.66M | 113.77M | 104.61M | 106.86M | 101.73M | 104.31M | 107.57M | 108.78M | 111.54M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | 0.22M | | | | 0.28M | | | | 0.44M | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.56M | -0.12M | 6.12M | -0.19M | 0.64M | 1.04M | 5.45M | 4.98M | 5.03M | 4.60M | 2.84M | 6.77M | 6.96M | 4.78M | 3.81M | 6.37M | 4.26M | 3.47M | 3.77M | 6.60M | 5.47M | 4.06M | 3.08M | 6.36M | 4.99M | 4.37M | 2.96M | 6.48M | 5.17M | 4.30M | 3.21M | 7.27M | 6.06M | 4.71M | 8.79M | 10.75M | 9.49M | 8.82M | 8.14M | 13.04M | 10.90M | 8.88M | 10.62M | 12.09M | 12.65M | 11.12M | 9.15M | 12.88M | 14.69M | 20.17M | 21.07M | 21.84M | 15.96M | 17.02M | 15.35M | 21.39M | 17.93M | 12.65M | 10.48M | 16.38M | 33.98M | 30.54M | 14.37M | 19.89M | 19.77M | 20.08M | 20.87M |
|
Current Assets
|
242.80M | 246.10M | 221.27M | 200.87M | 186.60M | 162.62M | 171.05M | 158.92M | 167.62M | 151.47M | 160.50M | 143.38M | 140.79M | 153.46M | 147.38M | 149.47M | 132.58M | 131.43M | 144.03M | 131.09M | 136.35M | 144.22M | 167.96M | 165.31M | 167.85M | 175.04M | 189.04M | 178.51M | 193.17M | 184.76M | 209.73M | 209.48M | 215.31M | 223.77M | 231.75M | 220.58M | 226.62M | 234.03M | 262.69M | 265.78M | 262.93M | 285.02M | 296.45M | 289.74M | 323.82M | 326.32M | 371.45M | 358.88M | 365.76M | 425.23M | 484.18M | 496.49M | 536.05M | 588.89M | 624.40M | 589.34M | 591.93M | 604.47M | 671.30M | 727.59M | 796.50M | 788.55M | 871.69M | 843.95M | 914.48M | 1,012.85M | 1,085.48M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.48M | | | | 13.61M | | | | 14.38M | | | | 15.45M | | | | 32.48M | | | | 33.75M | | | | 55.80M | | | | 75.18M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 0.10M | | | | 0.21M | | | | 0.03M | | | | 0.18M | | | | 0.55M | | | | 0.27M | | | | 0.13M | | | | 0.38M | | | | 1.31M | | | | 0.54M | | | | 1.37M | | | | 6.58M | | | | 12.12M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | 1.44M | | | | 1.44M | | | | 1.44M | | | | 4.57M | | | | 4.18M | | | | 9.48M | | | | 14.49M |
|
Property, Plant & Equipment (Net)
|
-1.30M | -4.05M | 24.37M | -0.08M | -0.50M | -0.54M | 19.90M | -0.39M | 11.64M | 12.10M | 8.02M | 8.65M | 8.52M | 8.48M | 6.48M | 6.02M | 5.72M | 5.43M | 10.41M | 10.14M | 10.20M | 10.24M | 10.19M | 10.38M | 10.79M | 11.91M | 11.68M | 12.70M | 11.56M | 15.25M | 15.69M | 16.67M | 24.43M | 24.64M | 24.64M | 24.76M | 25.05M | 25.22M | 25.36M | 26.13M | 26.52M | 26.41M | 25.75M | 25.61M | 26.06M | 25.26M | 24.59M | 29.16M | 28.73M | 35.93M | 35.45M | 45.26M | 52.07M | 54.50M | 54.43M | 53.85M | 55.07M | 56.56M | 63.41M | 65.42M | 67.82M | 126.72M | 134.20M | 138.35M | 155.23M | 164.36M | 183.23M |
|
Long-Term Investments
|
| | | | | | | | | | 0.48M | | | | 0.53M | | | | 0.92M | | | | 0.92M | | | | 0.92M | | | | 0.92M | | | | 0.64M | | | | 0.75M | | | | | | | | | | | | | | | | 2.45M | | | | 0.68M | | | | | 44.90M | 44.90M | 44.90M | 59.66M |
|
Goodwill
|
4.37M | 4.33M | 3.98M | 3.98M | 3.98M | 3.98M | 4.59M | 3.98M | 3.98M | 3.98M | 4.45M | 4.45M | 4.45M | 4.45M | 4.45M | 4.45M | 8.57M | 8.63M | 13.92M | 13.92M | 13.92M | 14.80M | 14.99M | 14.99M | 14.99M | 1.53M | 17.25M | 19.41M | 18.74M | 39.63M | 39.94M | 39.94M | 43.48M | 45.03M | 46.69M | 46.74M | 46.74M | 49.30M | 50.70M | 50.70M | 50.62M | 50.62M | 50.62M | 50.62M | 60.54M | 60.48M | 53.76M | 86.45M | 75.33M | 92.03M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 92.39M | 94.54M | 93.96M | 93.96M | 95.23M | 95.30M | 107.83M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 0.81M | 0.56M | 4.24M | 4.59M | 4.59M | 4.59M | 4.24M | 4.24M | 4.24M | 5.94M | 5.94M | 9.41M | 9.77M | 35.86M | 35.87M | 35.87M | 37.86M | 39.80M | 40.97M | 41.08M | 41.08M | 44.52M | 30.59M | 41.62M | 41.62M | 27.54M | 26.62M | 25.74M | 43.81M | 42.19M | 39.36M | 62.82M | 73.33M | 89.30M | 85.62M | 82.09M | 78.69M | 75.32M | 71.94M | 66.74M | 63.59M | 60.47M | 56.21M | 53.14M | 50.08M | 49.51M | 45.89M | 42.39M | 42.08M | 38.88M | 41.65M |
|
Goodwill & Intangibles
|
4.37M | 4.33M | 3.98M | 3.98M | 3.98M | 3.98M | 4.59M | 3.98M | 3.98M | 3.98M | 4.45M | 4.45M | 4.45M | 4.45M | 4.45M | 4.45M | 9.38M | 9.19M | 18.16M | 18.51M | 18.51M | 19.39M | 19.23M | 19.23M | 19.23M | 7.47M | 23.19M | 28.82M | 28.51M | 75.49M | 75.81M | 75.81M | 81.34M | 84.83M | 87.66M | 87.82M | 87.82M | 93.82M | 81.29M | 92.33M | 92.25M | 78.16M | 77.25M | 76.36M | 104.35M | 102.68M | 93.12M | 149.27M | 148.65M | 181.33M | 178.01M | 174.49M | 171.09M | 167.71M | 164.33M | 159.13M | 155.99M | 152.86M | 148.60M | 145.54M | 142.47M | 144.05M | 139.85M | 136.35M | 137.31M | 134.17M | 149.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 120.71M | | | | 123.02M | | | | 128.07M | | | | | | | | | | | | 93.55M | 91.77M | 90.35M | 88.87M | 86.21M | 52.11M | 50.95M | 49.60M | 46.58M | 45.02M | 43.08M | 43.42M | 40.87M | 38.06M | 33.88M | 33.39M | 33.80M | 29.76M | 25.53M | 23.99M | 19.01M | 16.82M | 17.38M | 18.30M | 20.52M | 20.97M | 15.44M | 14.94M | 20.38M | 20.28M | 21.28M | 22.53M | 22.46M | 23.05M | 22.13M | 22.41M | 16.05M |
|
Other Non-Current Assets
|
4.53M | 5.54M | 15.09M | -0.00M | 0.23M | 0.04M | 11.88M | 11.56M | 8.94M | 8.89M | 21.03M | 8.81M | 8.81M | 9.51M | 7.16M | 7.56M | 7.05M | 7.05M | 6.75M | 6.06M | 6.05M | 5.94M | 4.47M | 4.46M | 4.17M | 4.15M | 2.98M | 4.54M | 4.45M | 4.92M | 3.71M | 3.65M | 3.37M | 3.35M | 3.78M | 6.02M | 6.11M | 6.08M | 6.07M | 5.96M | 5.66M | 5.35M | 4.94M | 5.15M | 3.42M | 5.13M | 5.78M | 5.69M | 6.60M | 6.78M | 7.05M | 9.64M | 10.91M | 11.69M | 15.14M | 16.79M | 16.45M | 17.09M | 16.15M | 20.63M | 15.54M | 14.73M | 13.87M | 14.87M | 15.25M | 13.86M | 13.37M |
|
Non-Current Assets
|
53.25M | 53.23M | 47.16M | 45.46M | 40.00M | 38.61M | 36.81M | 28.38M | 24.88M | 23.18M | 19.75M | 18.59M | 18.39M | 18.65M | 17.33M | 15.69M | 20.67M | 20.04M | 35.23M | 34.13M | 33.99M | 34.63M | 31.99M | 33.23M | 33.26M | 37.47M | 36.64M | 44.57M | 42.61M | 92.76M | 184.61M | 182.51M | 192.66M | 193.39M | 192.74M | 160.08M | 158.36M | 161.93M | 159.30M | 157.35M | 154.34M | 153.34M | 148.80M | 180.13M | 202.52M | 199.01M | 189.08M | 250.50M | 249.89M | 290.70M | 282.44M | 288.74M | 295.18M | 295.50M | 310.31M | 307.47M | 297.15M | 295.26M | 310.30M | 314.43M | 304.67M | 366.78M | 372.33M | 421.06M | 450.08M | 456.87M | 510.18M |
|
Assets
|
296.05M | 299.33M | 268.43M | 246.33M | 226.60M | 201.23M | 207.86M | 187.30M | 192.50M | 174.66M | 180.24M | 161.96M | 159.18M | 172.10M | 164.71M | 165.16M | 153.25M | 151.47M | 179.25M | 165.22M | 170.34M | 178.86M | 199.95M | 198.54M | 201.11M | 212.51M | 225.68M | 223.08M | 235.78M | 277.52M | 394.34M | 391.99M | 407.97M | 417.16M | 424.49M | 380.67M | 384.99M | 395.96M | 421.99M | 423.14M | 417.27M | 438.36M | 445.26M | 469.87M | 526.34M | 525.33M | 560.53M | 609.37M | 615.65M | 715.93M | 766.62M | 785.23M | 831.24M | 884.39M | 934.71M | 896.82M | 889.09M | 899.73M | 981.60M | 1,042.02M | 1,101.16M | 1,155.34M | 1,244.03M | 1,265.01M | 1,364.56M | 1,469.72M | 1,595.66M |
|
Accounts Payables
|
| | | | | | 72.80M | | | 67.13M | 78.98M | 63.10M | 63.42M | 72.55M | 68.67M | 69.08M | 66.67M | 65.53M | 74.32M | 61.63M | 69.53M | 71.51M | 74.03M | 70.33M | 74.56M | 74.34M | 82.91M | 74.48M | 82.50M | 90.73M | 108.82M | 100.83M | 114.56M | 116.25M | 120.71M | 108.25M | 111.61M | 117.39M | 130.59M | 125.88M | 129.70M | 150.41M | 152.91M | 140.38M | 164.92M | 166.60M | 186.71M | 184.27M | 191.33M | 222.27M | 249.11M | 232.55M | 283.68M | 295.36M | 316.95M | 281.45M | 278.14M | 261.10M | 296.80M | 294.95M | 306.46M | 334.93M | 363.58M | 332.58M | 374.58M | 391.77M | 456.65M |
|
Notes Payables
|
| 0.16M | | | 158.50M | 158.50M | | | 158.50M | | | | | | 10.00M | 7.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.16M | | | 158.50M | 158.50M | 72.80M | | 158.50M | 67.13M | 78.98M | 63.10M | 63.42M | 72.55M | 78.67M | 76.17M | 66.67M | 65.53M | 74.32M | 61.63M | 69.53M | 71.51M | 74.03M | 70.33M | 74.56M | 74.34M | 82.91M | 74.48M | 82.50M | 90.73M | 108.82M | 100.83M | 114.56M | 116.25M | 120.71M | 108.25M | 111.61M | 117.39M | 130.59M | 125.88M | 129.70M | 150.41M | 152.91M | 140.38M | 164.92M | 166.60M | 186.71M | 184.27M | 191.33M | 222.27M | 249.11M | 232.55M | 283.68M | 295.36M | 316.95M | 281.45M | 278.14M | 261.10M | 296.80M | 294.95M | 306.46M | 334.93M | 363.58M | 332.58M | 374.58M | 391.77M | 456.65M |
|
Accumulated Expenses
|
| | | | | | | | | | 10.72M | | | | 10.25M | | | | 18.06M | | | | 22.08M | | | | 22.53M | | | | 26.83M | | | | 33.56M | | | | 34.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
26.39M | 25.98M | 2.09M | 26.41M | 25.98M | 10.63M | 0.81M | 10.40M | 10.42M | 0.27M | 0.21M | 2.17M | 1.64M | 11.07M | 10.46M | 4.16M | 4.16M | 3.20M | 3.56M | 3.53M | 3.50M | 3.50M | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.78M | 0.69M | 21.14M | -4.72M | -7.54M | 11.40M | 17.11M | 14.99M | -2.84M | | 19.59M | | | 26.68M | | | | | | | | | | | | | | | | | | | | | | | | | 33.83M | | | 35.86M | 40.56M | 45.55M | 45.89M | 56.17M | 55.74M | 64.73M | 60.26M | 67.23M | 62.49M | 66.24M | 63.62M | 71.40M | 84.94M | 95.44M | 94.83M | 109.12M | 103.77M | 126.96M | 127.77M | 139.26M | 158.97M | 170.39M | 163.60M | 154.80M | 176.78M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | -0.11M | | | | -0.20M | | | | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
115.12M | 116.11M | 99.71M | 78.77M | 72.25M | 69.08M | 88.85M | 71.54M | 85.71M | 80.04M | 98.77M | 83.53M | 84.14M | 110.31M | 104.38M | 101.57M | 91.05M | 90.86M | 98.56M | 85.26M | 90.66M | 96.50M | 95.88M | 90.01M | 93.87M | 101.07M | 108.08M | 98.55M | 108.83M | 118.38M | 133.05M | 125.82M | 140.27M | 146.92M | 150.63M | 135.66M | 139.43M | 143.20M | 164.42M | 161.18M | 162.64M | 186.26M | 193.47M | 185.93M | 210.81M | 222.78M | 242.45M | 249.00M | 251.59M | 289.51M | 311.60M | 298.79M | 347.30M | 366.76M | 401.89M | 376.89M | 372.97M | 370.22M | 400.57M | 421.91M | 434.23M | 474.19M | 522.55M | 502.98M | 538.19M | 546.57M | 633.43M |
|
Capital Leases
|
| | 0.17M | | 184.00M | 93.00M | 0.29M | | 0.10M | | 0.31M | | | | 0.30M | | | | 0.30M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
26.39M | 25.98M | | | 25.98M | 10.63M | 10.45M | 10.40M | 10.42M | 10.35M | 10.29M | 10.23M | 10.16M | 0.10M | 0.02M | 2.29M | 2.29M | 1.67M | 10.21M | 9.33M | 8.46M | 7.58M | 10.21M | 10.21M | 10.22M | 10.21M | 9.20M | 10.24M | 10.22M | 30.25M | 29.26M | 29.30M | 29.38M | 29.41M | 29.43M | 29.45M | 29.57M | 29.63M | 29.56M | 29.60M | 19.67M | 9.91M | 0.30M | 0.32M | 28.99M | 0.26M | 0.22M | 14.49M | 0.14M | 30.58M | 39.75M | 67.83M | 69.50M | 95.86M | 81.63M | 42.00M | 14.17M | | | | | | | | | 20.00M | |
|
Total Long Term Debt
|
| | 1.51M | | 2,824.00M | 1,529.00M | 5.49M | | 2.40M | | 5.90M | | | | 5.30M | | | | 3.10M | | | | 1.50M | | | | 0.80M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | 0.83M | | 0.84M | 0.85M | 0.85M | 0.86M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.86M | 0.88M | 0.88M | 0.83M | 0.81M | 0.81M | 0.78M | 0.78M | 0.76M | 0.76M | 0.76M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.79M | 1.85M | 1.74M | 1.71M | 3.27M | 3.33M | 3.28M | 3.25M | 3.23M | 3.33M | 3.16M | 3.25M | 3.29M | 2.91M | 2.85M | 2.80M | 1.80M | 12.59M | 13.63M | 23.37M | 24.59M | 24.07M | 24.46M | 26.39M | 29.19M | 33.23M | 36.59M | 44.51M | 49.95M | 54.97M | 60.16M | 38.92M | 41.00M | 39.94M | 40.75M | 40.98M | 4.01M |
|
Liabilities from Discontinued Operations
|
-0.89M | -0.06M | 10.00 | 0.03M | -12.17M | -5.91M | | -3.67M | -11.56M | -23.97M | 14.27M | | | -8.58M | 3.00M | 2.04M | 1.47M | 0.86M | 0.89M | 0.64M | 0.60M | 0.55M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.29M | 2.29M | 2.29M | 2.29M | 1.05M | 1.04M | 1.05M | 1.05M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.91M | 0.91M | 0.91M | 1.67M | 0.65M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.76M | 34.64M | 32.39M | 20.53M | 36.32M | 40.12M | 42.50M | 28.65M | 42.03M | 43.25M | 42.88M | 38.14M | 56.26M | 53.91M | 53.59M | 42.10M | 62.52M | 57.79M | 59.20M | 40.45M | 41.06M | 51.65M | 52.67M | 88.09M |
|
Other Non-Current Liabilities
|
1.31M | 1.54M | 7.28M | -0.39M | -0.57M | -0.90M | 6.31M | -0.12M | -0.14M | 6.02M | 6.60M | 7.29M | 7.27M | 7.00M | 6.86M | 6.58M | 6.61M | 6.62M | 8.00M | 7.08M | 7.06M | 7.05M | 7.04M | 7.04M | 7.13M | 7.11M | 6.98M | 6.93M | 6.89M | 6.77M | 6.83M | 6.81M | 7.41M | 4.43M | 4.46M | 4.72M | 4.64M | 4.41M | 4.37M | 3.80M | 3.65M | 1.93M | 1.95M | 2.21M | 2.44M | 7.17M | 12.21M | 13.91M | 14.84M | 15.54M | 16.08M | 10.56M | 10.56M | 13.97M | 12.68M | 27.88M | 30.92M | 19.24M | 22.05M | 22.31M | 22.80M | 23.33M | 16.68M | 17.06M | 17.40M | 17.75M | 6.75M |
|
Total Non-Current Liabilities
|
152.05M | 153.01M | 128.60M | 114.75M | 107.81M | 89.28M | 100.34M | 89.31M | 103.49M | 91.43M | 109.35M | 94.04M | 94.59M | 110.69M | 104.69M | 104.77M | 93.63M | 92.81M | 108.77M | 95.50M | 100.02M | 105.75M | 106.09M | 100.22M | 104.10M | 111.28M | 117.28M | 108.79M | 119.06M | 148.63M | 162.31M | 155.12M | 169.65M | 176.32M | 180.06M | 165.11M | 169.00M | 172.83M | 193.98M | 190.78M | 182.31M | 196.18M | 193.77M | 209.97M | 263.25M | 244.68M | 263.20M | 287.40M | 278.65M | 348.83M | 380.00M | 394.14M | 445.17M | 490.57M | 531.55M | 457.65M | 423.82M | 420.88M | 459.62M | 476.10M | 483.40M | 525.56M | 575.24M | 555.57M | 600.62M | 629.56M | 700.94M |
|
Total Liabilities
|
153.36M | 154.55M | 135.88M | 114.36M | 107.24M | 88.39M | 106.66M | 89.18M | 103.35M | 97.45M | 115.94M | 101.33M | 101.86M | 117.69M | 111.56M | 111.35M | 100.23M | 99.43M | 116.77M | 102.58M | 107.08M | 112.80M | 113.14M | 107.27M | 111.23M | 118.39M | 124.27M | 115.72M | 125.95M | 155.40M | 169.14M | 161.93M | 177.06M | 180.76M | 184.52M | 169.83M | 173.64M | 177.24M | 198.35M | 194.57M | 185.96M | 198.11M | 195.72M | 212.18M | 265.69M | 251.85M | 275.41M | 301.31M | 293.49M | 364.37M | 396.07M | 404.70M | 455.73M | 504.54M | 544.23M | 485.53M | 454.74M | 440.12M | 481.66M | 498.41M | 506.20M | 548.89M | 591.92M | 572.63M | 618.03M | 647.30M | 707.70M |
|
Total Debt
|
52.77M | 51.96M | 2.09M | 26.41M | 51.97M | 21.26M | 11.26M | 20.81M | 20.84M | 10.61M | 10.50M | 12.40M | 11.80M | 11.17M | 10.48M | 6.46M | 6.46M | 4.87M | 13.77M | 12.86M | 11.96M | 11.08M | 10.21M | 10.21M | 10.22M | 10.21M | 9.21M | 10.24M | 10.22M | 30.25M | 29.26M | 29.30M | 29.38M | 29.41M | 29.43M | 29.45M | 29.57M | 29.63M | 29.56M | 29.60M | 19.67M | 9.91M | 0.30M | 0.32M | 28.99M | 0.26M | 0.22M | 14.49M | 0.14M | 30.58M | 39.75M | 67.83M | 69.50M | 95.86M | 81.63M | 42.00M | 14.17M | | | | | | | | | 20.00M | |
|
Common Equity
|
296.05M | 299.33M | 131.18M | 246.33M | 226.60M | 201.23M | 101.20M | 187.30M | 192.50M | 79.23M | 64.30M | 60.63M | 57.32M | 54.42M | 53.16M | 53.81M | 53.02M | 52.04M | 62.49M | 62.65M | 63.27M | 66.06M | 87.97M | 91.28M | 89.88M | 94.11M | 101.41M | 107.36M | 109.83M | 120.40M | 223.41M | 228.21M | 229.18M | 234.69M | 236.70M | -29.57M | 208.07M | 215.47M | 220.41M | 225.23M | 228.15M | 237.01M | 246.25M | 254.78M | 257.81M | 270.68M | 283.31M | 295.46M | 308.54M | 328.19M | 345.95M | 356.46M | 351.05M | 353.46M | 361.29M | 378.05M | 397.75M | 415.10M | 449.99M | 488.64M | 534.81M | 567.52M | 611.11M | 652.44M | 705.78M | 781.44M | 883.96M |
|
Shareholder's Equity
|
142.69M | 144.78M | 131.18M | 131.97M | 119.37M | 112.84M | 101.20M | 98.12M | 89.15M | 79.23M | 64.30M | 60.63M | 57.32M | 54.42M | 53.16M | 53.81M | 53.02M | 52.04M | 62.49M | 62.65M | 63.27M | 66.06M | 87.97M | 91.28M | 89.88M | 94.11M | 101.41M | 107.36M | 109.83M | 120.40M | 223.41M | 228.21M | 229.18M | 234.69M | 236.70M | -29.57M | 208.07M | 215.47M | 220.41M | 225.23M | 228.15M | 237.01M | 246.25M | 254.78M | 257.81M | 270.68M | 283.31M | 295.46M | 308.54M | 328.19M | 345.95M | 356.46M | 351.05M | 353.46M | 361.29M | 378.05M | 397.75M | 415.10M | 449.99M | 488.64M | 534.81M | 567.52M | 611.11M | 652.44M | 705.78M | 781.44M | 883.96M |
|
Liabilities and Shareholders Equity
|
296.05M | 299.33M | 268.43M | 246.33M | 226.60M | 201.23M | 207.86M | 187.30M | 192.50M | 174.66M | 180.24M | 161.96M | 159.18M | 172.10M | 164.71M | 165.16M | 153.25M | 151.47M | 179.25M | 165.22M | 170.34M | 178.86M | 199.95M | 198.54M | 201.11M | 212.51M | 225.68M | 223.08M | 235.78M | 277.52M | 394.34M | 391.99M | 407.97M | 417.16M | 424.49M | 380.67M | 384.99M | 395.96M | 421.99M | 423.14M | 417.27M | 438.36M | 445.26M | 469.87M | 526.34M | 525.33M | 560.53M | 609.37M | 615.65M | 715.93M | 766.62M | 785.23M | 831.24M | 884.39M | 934.71M | 896.82M | 889.09M | 899.73M | 981.60M | 1,042.02M | 1,101.16M | 1,155.34M | 1,244.03M | 1,265.01M | 1,364.56M | 1,469.72M | 1,595.66M |
|
Treasury Shares
|
| 791.00M | 230.72M | | | | 0.35M | 230.72M | | 0.45M | 0.38M | 352.09M | 0.39M | 352.36M | 0.26M | 168.49M | 0.30M | 0.30M | 0.16M | 0.29M | 0.29M | 0.28M | 0.06M | 0.29M | 0.72M | 0.52M | 0.21M | 0.59M | 0.57M | 0.05M | 0.17M | 0.58M | 0.58M | 0.05M | 0.14M | 0.71M | 0.08M | 0.13M | | 0.13M | 0.32M | 0.49M | 0.28M | 0.04M | 0.22M | 0.24M | 1.29M | 0.06M | 0.03M | 0.05M | 1.32M | 0.10M | 0.10M | 0.29M | 1.71M | 0.24M | 0.24M | 0.26M | 1.86M | 1.84M | 1.81M | 1.96M | 2.08M | 2.04M | 2.16M | 2.20M | 2.20M |
|
Retained Earnings
|
| | | | | | -56.70M | | | -79.37M | -94.52M | -98.25M | -101.68M | -104.84M | -106.32M | -105.81M | -106.91M | -108.05M | -109.89M | -109.77M | -109.38M | -106.70M | -104.57M | -101.28M | -99.47M | -95.51M | -88.03M | -82.23M | -80.04M | -69.23M | 32.74M | 36.92M | 37.46M | 43.33M | 46.43M | 16.86M | 19.12M | 27.64M | 32.31M | 39.30M | 44.79M | 55.76M | 65.60M | 74.06M | 80.33M | 92.59M | 107.00M | 119.01M | 131.22M | 150.63M | 173.13M | 187.54M | 181.26M | 188.19M | 203.20M | 226.54M | 245.32M | 261.95M | 295.78M | 333.96M | 380.93M | 435.69M | 497.76M | 552.92M | 623.66M | 700.33M | 800.82M |
|
Other Preferred Equity
|
0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |