|
Cash & Equivalents
|
25.48M | 33.32M | 33.04M | 28.58M | 30.32M | 44.51M | 29.10M | 29.65M | 38.74M | 58.90M | 48.08M | 40.39M | 41.68M | 55.69M | 45.94M | 48.65M | 52.14M | 70.79M | 57.55M | 48.91M | 53.92M | 69.16M | 49.36M | 50.94M | 75.60M | 87.29M | 51.86M | 29.36M | 53.74M | 63.81M | 73.01M | 51.07M | 104.28M | 121.88M | 72.08M | 68.20M | 148.97M | 172.38M | 138.26M | 131.26M | 181.44M | 212.44M | 195.92M | 186.92M | 249.02M | 240.45M | 167.47M | 113.19M | 117.57M | 129.80M | 103.42M | 107.65M | 122.60M | 111.85M | 80.46M | 60.36M | 126.82M | 145.50M | 95.27M | 89.64M | 158.69M | 176.40M | 130.73M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 46.61M | 5.31M | | 25.00M | 28.71M | 32.14M | | | | | | | | | | | | | | | | | | 26.65M | 26.76M | 29.09M | 23.91M | 21.55M | 16.54M | 6.35M | 4.32M | 2.33M | | |
|
Cash & Current Investments
|
25.48M | 33.32M | 33.04M | 28.58M | 30.32M | 44.51M | 29.10M | 29.65M | 38.74M | 58.90M | 48.08M | 40.39M | 41.68M | 55.69M | 45.94M | 48.65M | 52.14M | 70.79M | 57.55M | 48.91M | 53.92M | 69.16M | 49.36M | 50.94M | 75.60M | 87.29M | 51.86M | 29.36M | 93.74M | 110.42M | 78.32M | 51.07M | 129.28M | 150.59M | 104.21M | 68.20M | 148.97M | 172.38M | 138.26M | 131.26M | 181.44M | 212.44M | 195.92M | 186.92M | 249.02M | 240.45M | 167.47M | 113.19M | 117.57M | 129.80M | 103.42M | 107.65M | 149.25M | 138.62M | 109.56M | 84.27M | 148.37M | 162.04M | 101.62M | 93.95M | 161.02M | 176.40M | 130.73M |
|
Receivables - Net
|
76.28M | 46.93M | 60.79M | 112.90M | 80.92M | 47.21M | 65.56M | 111.36M | 77.01M | 40.67M | 62.81M | 109.18M | 75.89M | 44.10M | 62.98M | 98.48M | 80.04M | 44.45M | 57.25M | 110.82M | 79.66M | 44.80M | 66.06M | 102.79M | 70.66M | 41.52M | 72.35M | 122.39M | 79.29M | 46.81M | 71.89M | 124.24M | 80.88M | 40.87M | 55.56M | 124.75M | 82.86M | 44.51M | 78.25M | 106.63M | 82.58M | 67.29M | 97.39M | 130.14M | 94.75M | 71.32M | 86.69M | 119.52M | 103.24M | 91.92M | 120.55M | 144.60M | 94.64M | 43.16M | 83.04M | 129.34M | 79.59M | 40.65M | 68.30M | 116.78M | 81.99M | 50.45M | 85.11M |
|
Receivables - Other
|
| | | | | | | | 0.41M | 0.64M | 0.26M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
76.28M | 46.93M | 60.79M | 112.90M | 80.92M | 47.21M | 65.56M | 111.36M | 77.43M | 41.31M | 63.07M | 109.47M | 75.89M | 44.10M | 62.98M | 98.48M | 80.04M | 44.45M | 57.25M | 110.82M | 79.66M | 44.80M | 66.06M | 102.79M | 70.66M | 41.52M | 72.35M | 122.39M | 79.29M | 46.81M | 71.89M | 124.24M | 80.88M | 40.87M | 55.56M | 124.75M | 82.86M | 44.51M | 78.25M | 106.63M | 82.58M | 67.29M | 97.39M | 130.14M | 94.75M | 71.32M | 86.69M | 119.52M | 103.24M | 91.92M | 120.55M | 144.60M | 94.64M | 43.16M | 83.04M | 129.34M | 79.59M | 40.65M | 68.30M | 116.78M | 81.99M | 50.45M | 85.11M |
|
Raw Materials
|
| | | | 22.32M | 24.26M | 27.39M | 24.76M | 21.92M | 26.61M | 31.22M | 29.60M | 26.23M | 27.93M | 33.78M | 32.63M | 25.74M | 27.30M | 34.74M | 34.66M | 30.60M | 34.71M | 35.50M | 33.03M | 24.53M | 26.38M | 33.17M | 32.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 2.04M | 1.78M | 1.85M | 1.88M | 1.58M | 1.32M | 0.30M | 0.65M | 0.51M | 0.20M | 0.34M | 0.44M | 0.26M | 0.07M | 0.25M | 0.12M | 0.37M | 0.02M | 0.20M | 0.15M | 0.09M | 0.03M | 0.31M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 49.33M | 42.42M | 49.78M | 52.66M | 43.52M | 39.12M | 45.84M | 54.93M | 48.47M | 48.23M | 53.53M | 52.01M | 45.50M | 38.97M | 47.43M | 44.98M | 47.35M | 45.18M | 58.20M | 56.59M | 46.51M | 41.98M | 42.56M | 42.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
62.28M | 72.09M | 84.19M | 84.75M | 73.69M | 68.46M | 79.02M | 79.30M | 67.02M | 67.06M | 77.36M | 85.19M | 75.21M | 76.36M | 87.65M | 85.09M | 71.50M | 66.34M | 82.43M | 79.75M | 78.32M | 79.92M | 93.90M | 89.77M | 71.13M | 68.40M | 76.04M | 74.86M | 68.24M | 79.15M | 90.86M | 94.61M | 77.30M | 88.86M | 116.28M | 116.23M | 95.83M | 94.30M | 103.89M | 107.68M | 94.22M | 97.44M | 114.85M | 124.54M | 130.74M | 166.62M | 217.43M | 235.22M | 250.96M | 248.65M | 251.53M | 236.67M | 235.07M | 261.47M | 267.32M | 249.20M | 223.16M | 209.79M | 201.61M | 180.06M | 163.73M | 170.73M | 183.94M |
|
Current Deferred Tax Assets
|
2.23M | 1.84M | 1.67M | 1.60M | 2.50M | 9.73M | 9.65M | 9.67M | 9.53M | 8.64M | 8.80M | 6.77M | 5.00M | 7.87M | 8.60M | 8.80M | 7.07M | 8.36M | 8.30M | 8.61M | 8.44M | 10.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.89M | 5.95M | 5.52M | 4.54M | 5.22M | 6.53M | 4.93M | 3.82M | 4.43M | 7.67M | 8.09M | 6.49M | 5.73M | 4.54M | 6.02M | 6.38M | 5.25M | 7.60M | 10.69M | 5.76M | 3.97M | 4.84M | 5.32M | 4.57M | 3.68M | 4.75M | 4.82M | 4.01M | 2.50M | 4.47M | 3.48M | 2.36M | 1.01M | 5.37M | 6.01M | 7.09M | 5.52M | 11.34M | 9.73M | 7.78M | 7.64M | 11.37M | 9.10M | 9.17M | 12.06M | 12.88M | 14.81M | 11.23M | 9.45M | 9.95M | 11.02M | 7.37M | 6.34M | 15.40M | 16.30M | 14.51M | 9.88M | 16.25M | 16.53M | 16.30M | 13.33M | 11.21M | 9.26M |
|
Current Assets
|
171.16M | 160.13M | 185.22M | 232.38M | 192.66M | 176.44M | 188.26M | 233.81M | 196.73M | 182.95M | 205.15M | 248.02M | 203.52M | 188.57M | 211.19M | 247.41M | 215.99M | 197.55M | 207.93M | 245.24M | 215.86M | 198.72M | 214.63M | 248.07M | 221.07M | 201.97M | 205.06M | 230.61M | 243.77M | 240.85M | 244.56M | 272.27M | 288.46M | 285.69M | 282.06M | 316.27M | 333.18M | 322.53M | 330.13M | 353.34M | 365.88M | 388.54M | 417.26M | 450.77M | 486.56M | 491.26M | 486.41M | 479.15M | 481.21M | 480.32M | 486.52M | 496.29M | 485.31M | 458.66M | 476.22M | 477.33M | 461.00M | 428.73M | 388.05M | 407.08M | 420.07M | 408.79M | 409.03M |
|
Property, Plant & Equipment (Net)
|
31.63M | 33.77M | 33.16M | 33.03M | 33.01M | 35.16M | 34.79M | 34.98M | 36.05M | 36.67M | 37.85M | 38.48M | 41.02M | 43.39M | 44.44M | 45.20M | 45.84M | 46.10M | 45.13M | 44.74M | 44.43M | 45.29M | 45.30M | 45.86M | 48.98M | 49.00M | 48.54M | 48.13M | 48.24M | 48.94M | 52.11M | 53.60M | 54.15M | 55.93M | 56.65M | 57.50M | 58.14M | 59.50M | 59.63M | 60.87M | 61.37M | 63.04M | 63.66M | 65.75M | 68.30M | 71.51M | 74.06M | 80.16M | 85.88M | 89.12M | 91.80M | 93.74M | 95.26M | 94.35M | 94.37M | 94.60M | 95.93M | 96.92M | 96.67M | 94.96M | 94.33M | 93.74M | 93.77M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.04M | 13.94M | 4.67M | 2.16M | 2.24M | 29.09M | 28.66M | | | 30.68M | 29.59M |
|
Goodwill
|
13.41M | 53.64M | 13.79M | 13.92M | 14.20M | 54.57M | 14.47M | 14.60M | 14.36M | 14.47M | 21.05M | 20.91M | 20.94M | 60.97M | 21.04M | 21.14M | 14.70M | 60.81M | 14.29M | 14.31M | 14.36M | 14.29M | 19.62M | 16.67M | 11.51M | 11.20M | 11.17M | 11.18M | 11.20M | 11.24M | 11.23M | 11.21M | 11.18M | 11.20M | 11.16M | 11.18M | 11.20M | 11.19M | 11.19M | 11.13M | 11.16M | 11.18M | 11.22M | 11.23M | 11.24M | 11.22M | 11.22M | 11.23M | 11.21M | 11.16M | 11.17M | 11.17M | 11.19M | 11.17M | 11.19M | 11.17M | 11.16M | | 10.45M | 9.89M | 10.16M | 10.46M | 10.88M |
|
Intangibles
|
5.72M | 5.72M | 5.48M | 5.56M | 5.41M | 10.54M | 5.16M | 5.04M | 4.34M | 10.36M | 14.59M | 14.32M | 14.22M | 15.07M | 14.99M | 14.75M | 12.58M | 18.08M | 12.30M | 12.09M | 11.88M | 17.92M | 11.47M | 14.44M | 14.22M | 14.46M | 14.06M | 13.95M | 13.73M | 13.48M | 13.23M | 13.03M | 12.72M | 12.34M | 12.05M | 11.78M | 11.54M | 11.37M | 11.13M | 10.86M | 9.20M | 9.05M | 8.91M | 8.75M | 8.70M | 8.63M | 8.57M | 8.50M | 8.44M | 8.37M | 8.31M | 8.51M | 8.44M | 8.47M | 8.45M | 8.38M | 8.33M | 8.32M | 9.78M | 9.68M | 9.63M | 9.53M | 9.39M |
|
Goodwill & Intangibles
|
19.13M | 59.36M | 19.28M | 19.48M | 19.60M | 65.10M | 19.63M | 19.64M | 18.70M | 24.82M | 35.64M | 35.23M | 35.15M | 76.04M | 36.02M | 35.88M | 27.28M | 78.89M | 26.59M | 26.40M | 26.24M | 32.21M | 31.09M | 31.11M | | 25.66M | 25.23M | 25.13M | 24.93M | 24.71M | 24.46M | 24.24M | 23.90M | 23.54M | 23.21M | 22.96M | 22.73M | 22.56M | 22.32M | 22.00M | 20.36M | 20.24M | 20.13M | 19.98M | 19.94M | 19.85M | 19.79M | 19.74M | 19.65M | 19.53M | 19.47M | 19.67M | 19.63M | 19.64M | 19.64M | 19.54M | 19.49M | 8.32M | 20.23M | 19.57M | 19.80M | 19.98M | 20.27M |
|
Long-Term Deferred Tax
|
5.53M | 3.32M | 4.14M | 3.83M | 3.52M | 19.53M | 19.45M | 15.07M | 14.34M | 14.81M | 14.67M | 15.49M | 15.59M | 8.04M | 7.96M | 7.68M | 6.60M | 5.35M | 13.00M | 12.81M | 17.55M | 15.87M | 16.46M | 16.39M | 16.39M | 25.66M | 22.75M | 22.58M | 22.29M | 30.00M | 16.18M | 15.84M | 12.83M | 16.75M | 11.68M | 11.51M | 11.20M | 11.45M | 11.46M | 11.51M | 11.48M | 10.68M | 10.85M | 11.33M | 11.53M | 13.13M | 13.19M | 13.14M | 13.10M | 11.41M | 11.46M | 11.48M | 11.44M | 18.35M | 18.75M | 18.68M | 23.02M | 23.42M | 29.81M | 27.25M | 25.36M | 3.07M | 1.51M |
|
Other Non-Current Assets
|
9.45M | 10.09M | 10.29M | 10.70M | 9.21M | 8.17M | 8.60M | 9.38M | 9.09M | 10.43M | 10.92M | 11.27M | 11.41M | 12.22M | 13.27M | 12.36M | 13.03M | 12.69M | 13.27M | 13.67M | 13.76M | 13.35M | 13.99M | 13.37M | 13.99M | 14.59M | 14.88M | 15.85M | 15.73M | 16.53M | 17.82M | 17.97M | 18.20M | 19.02M | 17.52M | 19.75M | 20.30M | 20.41M | 22.29M | 17.85M | 20.84M | 22.87M | 26.50M | 27.66M | 29.33M | 29.50M | 31.46M | 29.37M | 25.72M | 22.92M | 24.19M | 25.62M | 26.71M | 25.91M | 27.18M | 28.48M | 29.12M | 1.18M | 1.19M | 28.64M | 29.87M | 1.26M | 1.27M |
|
Non-Current Assets
|
65.73M | 66.63M | 66.86M | 67.03M | 65.34M | 63.38M | 82.47M | 79.07M | 78.18M | 65.87M | 99.08M | 100.48M | 103.17M | 91.74M | 101.69M | 101.12M | 92.74M | 85.72M | 97.99M | 97.61M | 101.98M | 84.62M | 106.84M | 106.72M | 105.09M | 89.25M | 111.40M | 111.69M | 111.19M | 112.81M | 110.58M | 111.65M | 109.09M | 110.24M | 109.06M | 111.72M | 112.38M | 113.92M | 156.00M | 150.96M | 151.73M | 157.49M | 159.93M | 168.21M | 172.83M | 183.02M | 185.95M | 189.63M | 194.63M | 199.62M | 202.57M | 204.59M | 220.18M | 222.95M | 216.46M | 214.35M | 218.82M | 206.48M | 224.82M | 217.40M | 214.40M | 195.31M | 191.10M |
|
Assets
|
236.89M | 226.76M | 252.08M | 299.41M | 258.00M | 259.36M | 270.73M | 312.88M | 274.91M | 263.63M | 304.23M | 348.50M | 306.69M | 288.35M | 312.89M | 348.53M | 308.73M | 288.63M | 305.92M | 342.85M | 317.85M | 299.20M | 321.47M | 354.79M | 326.16M | 310.28M | 316.47M | 342.30M | 354.96M | 353.66M | 355.13M | 383.93M | 397.55M | 395.94M | 391.11M | 427.99M | 445.56M | 436.44M | 486.12M | 504.30M | 517.61M | 546.03M | 577.18M | 618.98M | 659.39M | 674.29M | 672.35M | 668.79M | 675.84M | 679.93M | 689.10M | 700.88M | 705.48M | 681.61M | 692.68M | 691.68M | 679.83M | 635.21M | 612.87M | 624.47M | 634.47M | 604.10M | 600.13M |
|
Accounts Payables
|
24.17M | 24.10M | 30.04M | 32.47M | 28.82M | 28.34M | 29.75M | 39.47M | 30.27M | 24.56M | 32.13M | 41.86M | 28.83M | 26.47M | 30.16M | 40.69M | 34.56M | 27.90M | 33.24M | 40.92M | 38.84M | 28.45M | 35.05M | 40.97M | 33.72M | 24.52M | 32.03M | 39.07M | 33.89M | 31.69M | 37.89M | 43.72M | 32.98M | 34.16M | 41.82M | 42.39M | 37.19M | 30.39M | 35.38M | 36.35M | 31.03M | 37.33M | 44.91M | 50.61M | 54.99M | 56.74M | 59.24M | 56.72M | 50.78M | 53.80M | 57.06M | 51.85M | 45.73M | 42.74M | 43.40M | 50.37M | 43.15M | 36.08M | 33.49M | 44.32M | 43.48M | 40.09M | 48.13M |
|
Notes Payables
|
15.43M | 7.54M | 31.04M | 56.50M | 7.58M | | 22.11M | 39.78M | 3.49M | | 30.73M | 52.00M | 9.00M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
39.60M | 31.65M | 61.07M | 88.97M | 36.40M | 28.34M | 51.86M | 79.24M | 33.76M | 24.56M | 62.86M | 93.86M | 37.83M | 26.47M | 30.16M | 40.84M | 34.56M | 27.90M | 33.24M | 40.92M | 38.84M | 28.45M | 35.05M | 40.97M | 33.72M | 24.52M | 32.03M | 39.07M | 33.89M | 31.69M | 37.89M | 43.72M | 32.98M | 34.16M | 41.82M | 42.39M | 37.19M | 30.39M | 35.38M | 36.35M | 31.03M | 37.33M | 44.91M | 50.61M | 54.99M | 56.74M | 59.24M | 56.72M | 50.78M | 53.80M | 57.06M | 51.85M | 45.73M | 42.74M | 43.40M | 50.37M | 43.15M | 36.08M | 33.49M | 44.32M | 43.48M | 40.09M | 48.13M |
|
Accumulated Expenses
|
12.30M | 14.48M | 11.07M | 11.33M | 12.42M | 14.29M | 11.04M | 10.80M | 13.38M | 15.37M | 11.40M | 11.47M | 13.80M | 17.70M | 11.81M | 10.41M | 11.65M | 14.78M | 10.89M | 11.87M | 14.70M | 16.82M | 11.40M | 12.16M | 14.38M | 17.40M | 12.17M | 13.88M | 17.21M | 21.82M | 13.52M | 15.18M | 17.59M | 22.32M | 13.15M | 14.59M | 16.82M | 20.55M | 13.77M | 12.22M | 15.39M | 23.27M | 16.08M | 18.22M | 23.38M | 26.82M | 19.71M | 18.71M | 20.88M | 20.81M | 18.02M | 18.51M | 19.62M | 16.74M | 18.35M | 14.90M | 14.80M | 12.41M | 15.60M | 14.28M | 17.00M | 20.65M | 15.38M |
|
Other Accumulated Expenses
|
18.70M | 13.91M | 13.19M | 18.21M | 15.21M | 12.09M | 11.96M | 14.42M | 15.44M | 13.18M | 13.05M | 17.21M | 16.86M | 12.15M | 12.51M | 16.24M | 16.76M | 12.29M | 12.86M | 17.76M | 19.07M | 11.79M | 11.18M | 13.85M | 14.88M | 12.27M | 12.16M | 14.88M | 15.14M | 13.60M | 13.38M | 14.81M | 14.78M | 8.22M | 7.56M | 8.50M | 7.98M | 8.28M | 8.27M | 7.74M | 8.37M | 11.35M | 9.03M | 9.74M | 9.39M | 11.05M | 8.10M | 9.85M | 10.01M | 10.12M | 14.95M | 13.59M | 10.21M | 9.57M | 10.88M | 12.01M | 11.18M | 10.48M | 9.91M | 10.66M | 9.78M | 10.30M | 10.76M |
|
Short term Debt
|
0.63M | 1.33M | 1.33M | 1.33M | 2.57M | 3.49M | 0.65M | 3.09M | 0.52M | 0.53M | 0.54M | 0.54M | 0.55M | 0.54M | 0.47M | 0.42M | 0.36M | 0.36M | 0.35M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83M | 5.82M | 5.90M | 6.59M | 6.41M | 5.71M | 5.28M | 5.94M | 5.65M | 6.08M | 6.35M | 7.22M | 7.51M | 7.15M | 6.99M | 7.01M | 7.28M | 7.68M | 7.65M | 7.53M | 8.16M | 8.13M | 7.79M | 8.26M | 8.07M |
|
Current Taxes
|
2.08M | 1.06M | 0.14M | 1.36M | 1.99M | 1.64M | 0.92M | 2.08M | 4.98M | 0.58M | 1.73M | 4.17M | 2.52M | 1.30M | 0.99M | 4.21M | 4.53M | 0.83M | 0.34M | 1.20M | 7.09M | 3.84M | 2.95M | 7.62M | 7.06M | 1.69M | 1.05M | 4.95M | 8.65M | 5.43M | 6.55M | 10.60M | 11.55M | 7.74M | 6.30M | 13.02M | 11.32M | 7.51M | 9.60M | 13.38M | 16.03M | 6.68M | 10.72M | 11.28M | 12.64M | 9.44M | 10.37M | 4.03M | 5.24M | 3.19M | 4.83M | 2.44M | | 4.25M | | | | 2.11M | 1.55M | 1.29M | 1.68M | 1.76M | 0.55M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 3.74M | 5.41M | 6.24M | 4.44M | 3.82M | 5.95M | 5.41M | 4.43M | 5.51M | 5.74M | 7.03M | 6.87M | 5.91M | 4.87M | 4.82M | 4.73M | 3.94M | 4.74M | 5.17M | 3.77M | 3.93M | 3.85M | 4.35M | 4.20M | 3.85M | 4.56M | 4.94M | 4.37M | 3.90M |
|
Total Current Liabilities
|
78.07M | 67.02M | 92.00M | 127.33M | 74.79M | 65.00M | 81.68M | 115.25M | 73.30M | 58.97M | 94.48M | 132.53M | 76.73M | 63.37M | 60.38M | 76.73M | 72.36M | 60.23M | 61.22M | 76.34M | 84.63M | 69.55M | 70.07M | 86.13M | 81.17M | 67.65M | 68.31M | 86.78M | 86.89M | 84.08M | 85.59M | 99.90M | 92.25M | 92.78M | 89.09M | 102.58M | 97.00M | 87.87M | 95.26M | 102.62M | 98.80M | 105.61M | 113.29M | 123.50M | 132.72M | 137.57M | 128.00M | 119.11M | 117.03M | 114.71M | 117.44M | 115.61M | 106.67M | 104.01M | 104.07M | 108.53M | 99.29M | 90.44M | 91.66M | 104.83M | 105.56M | 104.64M | 108.19M |
|
Non-Current Debt
|
15.79M | 14.94M | 14.82M | 14.61M | 12.52M | 11.48M | 11.26M | 8.60M | 8.47M | 8.33M | 8.20M | 8.06M | 7.92M | 7.79M | 37.96M | 49.63M | 7.55M | 7.43M | 32.08M | 55.33M | 7.16M | 7.06M | 31.23M | 37.17M | 7.07M | 7.01M | 13.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.48M | 16.02M | 18.22M | 19.01M | 19.09M | 21.01M | 16.55M | 19.52M | 21.59M | 25.03M | 26.22M | 27.88M | 27.89M | 29.84M | 27.79M | 24.24M | 21.47M | 22.68M | 24.15M | 25.31M | 24.61M | 27.34M | 27.18M | 27.80M | 29.09M | 28.67M | 27.43M | 28.62M | 30.68M | 29.61M |
|
Pension
|
8.36M | 8.52M | 8.36M | 7.99M | 7.83M | 10.07M | 9.92M | 9.88M | 9.27M | 11.83M | 11.67M | 11.79M | 11.34M | 6.35M | 6.25M | 6.11M | 5.60M | 7.80M | 8.63M | 8.39M | 8.25M | 10.12M | 9.98M | 9.90M | 9.74M | 12.70M | 12.53M | 12.41M | 11.36M | 8.84M | 8.60M | 3.59M | 3.79M | 1.95M | 1.91M | 1.95M | 1.96M | 0.94M | 1.00M | 1.02M | 1.04M | 0.85M | 0.80M | 0.75M | 0.95M | 1.39M | 1.51M | 1.48M | 1.68M | 1.56M | 1.61M | 1.64M | 1.63M | 1.59M | 1.65M | 1.60M | 1.59M | 1.65M | 1.57M | 1.60M | 1.68M | 1.71M | 1.73M |
|
Non-Current Deferred Tax Liability
|
1.91M | 0.60M | 0.68M | 0.72M | 0.69M | 0.35M | 0.22M | 0.24M | 0.19M | 0.69M | 4.95M | 4.83M | 4.89M | 1.11M | 1.11M | 1.12M | 1.19M | 1.13M | 1.33M | 1.22M | 5.48M | 1.18M | 1.16M | 1.27M | 1.49M | 1.22M | 1.15M | 1.18M | 1.23M | 1.84M | 1.83M | 1.85M | 1.77M | 1.72M | 1.67M | 1.67M | 1.70M | 1.64M | 1.66M | 1.60M | 1.64M | 1.42M | 1.48M | 1.38M | 1.41M | 1.60M | 1.63M | 1.65M | 1.60M | 1.75M | 1.85M | 1.87M | 1.93M | 1.84M | 2.01M | 1.87M | 1.88M | 1.91M | 1.80M | 1.84M | 2.02M | 2.06M | 2.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | | | 40.97M | 39.43M | 38.37M | 41.52M | 39.67M | 44.38M | 44.66M | 49.99M | 48.46M | 48.31M | 51.46M | 57.90M | 57.03M | 55.56M | 54.68M | 52.34M | 53.52M | 52.60M | 50.77M | 49.33M | 50.06M | 48.83M | 46.93M | 40.42M | 46.82M |
|
Other Non-Current Liabilities
|
8.51M | 9.31M | 9.71M | 9.77M | 9.98M | 8.93M | 9.35M | 10.48M | 10.01M | 10.21M | 10.52M | 10.93M | 11.16M | 12.06M | 13.16M | 13.56M | 14.26M | 13.57M | 13.16M | 13.53M | 13.61M | 13.32M | 13.95M | 13.13M | 13.59M | 14.21M | 14.64M | 15.62M | 15.56M | 15.89M | 17.16M | 17.34M | 17.68M | 2.82M | 2.85M | 2.87M | 2.90M | 2.37M | 1.82M | 1.80M | 2.59M | 3.53M | 4.71M | 4.72M | 4.73M | 3.28M | 1.95M | 1.94M | 1.92M | 1.74M | 1.77M | 1.81M | 1.81M | 4.50M | 7.51M | 7.49M | 7.48M | 6.89M | 6.99M | 6.98M | 6.99M | 6.17M | 6.23M |
|
Total Non-Current Liabilities
|
104.12M | 91.08M | 115.86M | 150.64M | 95.84M | 86.90M | 103.08M | 133.98M | 91.22M | 79.82M | 119.29M | 157.21M | 100.88M | 78.63M | 105.70M | 133.60M | 86.70M | 76.60M | 103.26M | 141.28M | 105.51M | 87.92M | 112.44M | 134.47M | 99.47M | 88.58M | 94.99M | 105.36M | 99.48M | 94.77M | 96.03M | 105.34M | 97.81M | 113.92M | 108.69M | 124.42M | 119.68M | 109.54M | 154.06M | 155.40M | 153.48M | 164.39M | 173.86M | 190.53M | 202.34M | 212.50M | 203.79M | 192.27M | 189.66M | 190.17M | 193.10M | 191.67M | 183.23M | 177.37M | 181.30M | 184.10M | 173.68M | 164.90M | 165.60M | 176.39M | 177.02M | 179.51M | 180.36M |
|
Total Liabilities
|
112.63M | 100.39M | 125.57M | 160.41M | 105.82M | 95.83M | 112.42M | 144.45M | 101.24M | 90.03M | 129.81M | 168.14M | 112.05M | 90.68M | 118.86M | 147.16M | 100.96M | 90.17M | 116.42M | 154.81M | 119.12M | 101.24M | 126.39M | 147.60M | 113.06M | 102.78M | 109.63M | 120.98M | 115.03M | 110.66M | 113.19M | 122.68M | 115.49M | 116.74M | 111.55M | 127.29M | 122.59M | 111.91M | 155.88M | 157.20M | 156.07M | 167.93M | 178.57M | 195.24M | 207.07M | 215.78M | 205.74M | 194.20M | 191.58M | 191.92M | 194.88M | 193.47M | 185.04M | 181.87M | 188.81M | 191.59M | 181.16M | 171.79M | 172.58M | 183.37M | 184.01M | 185.68M | 186.58M |
|
Total Debt
|
16.42M | 16.27M | 16.15M | 15.94M | 15.09M | 14.97M | 11.90M | 11.70M | 8.99M | 8.86M | 8.73M | 8.60M | 8.47M | 8.33M | 38.43M | 50.05M | 7.92M | 7.79M | 32.44M | 55.69M | 7.52M | 7.43M | 31.60M | 37.55M | 7.45M | 7.39M | 13.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
124.26M | 59.78M | 126.51M | 139.00M | 152.18M | 82.68M | 158.30M | 168.43M | 173.67M | 92.82M | 174.42M | 180.37M | 194.64M | 112.14M | 194.02M | 201.37M | 207.77M | 117.57M | 189.50M | 188.04M | 198.72M | 125.17M | 195.08M | 207.19M | 213.10M | 135.41M | 206.84M | 221.32M | 239.92M | 166.91M | 241.95M | 261.25M | 282.06M | 202.83M | 279.57M | 300.70M | 322.97M | 248.38M | 330.24M | 347.10M | 361.53M | 296.43M | 398.61M | 423.74M | 452.32M | 370.50M | 466.61M | 474.59M | 484.27M | 402.82M | 494.22M | 507.41M | 520.44M | 409.57M | 503.87M | 500.09M | 498.67M | 369.59M | 440.28M | 441.10M | 450.46M | 418.42M | 413.55M |
|
Shareholder's Equity
|
124.26M | 59.78M | 126.51M | 139.00M | 152.18M | 82.68M | 158.30M | 168.43M | 173.67M | 92.82M | 174.42M | 180.37M | 194.64M | 112.14M | 194.02M | 201.37M | 207.77M | 117.57M | 189.50M | 188.04M | 198.72M | 125.17M | 195.08M | 207.19M | 213.10M | 135.41M | 206.84M | 221.32M | 239.92M | 166.91M | 241.95M | 261.25M | 282.06M | 202.83M | 279.57M | 300.70M | 322.97M | 248.38M | 330.24M | 347.10M | 361.53M | 296.43M | 398.61M | 423.74M | 452.32M | 370.50M | 466.61M | 474.59M | 484.27M | 402.82M | 494.22M | 507.41M | 520.44M | 409.57M | 503.87M | 500.09M | 498.67M | 369.59M | 440.28M | 441.10M | 450.46M | 418.42M | 413.55M |
|
Liabilities and Shareholders Equity
|
236.89M | 226.76M | 252.08M | 299.41M | 258.00M | 259.36M | 270.73M | 312.88M | 274.91M | 263.63M | 304.23M | 348.50M | 306.69M | 288.35M | 312.89M | 348.53M | 308.73M | 288.63M | 305.92M | 342.85M | 317.85M | 299.20M | 321.47M | 354.79M | 326.16M | 310.28M | 316.47M | 342.30M | 354.96M | 353.66M | 355.13M | 383.93M | 397.55M | 395.94M | 391.11M | 427.99M | 445.56M | 436.44M | 486.12M | 504.30M | 517.61M | 546.03M | 577.18M | 618.98M | 659.39M | 674.29M | 672.35M | 668.79M | 675.84M | 679.93M | 689.10M | 700.88M | 705.48M | 681.61M | 692.68M | 691.68M | 679.83M | 635.21M | 612.87M | 624.47M | 634.47M | 604.10M | 600.13M |
|
Treasury Shares
|
172.00 | 0.33M | 172.00 | 172.00 | 172.00 | 0.47M | 0.01M | | 516.00 | 0.49M | 0.04M | 0.04M | 0.04M | 0.39M | 0.01M | 0.01M | 0.01M | 0.32M | 0.01M | 0.03M | 0.04M | 0.21M | 0.17M | 0.03M | 0.17M | 0.16M | 0.10M | 0.10M | 0.07M | 0.10M | 0.01M | 0.07M | 0.07M | 0.08M | 0.01M | 0.03M | 0.03M | 0.06M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.05M | 0.05M | 0.07M | 0.01M | 0.02M | 0.03M | 0.07M | 0.00M | 0.04M | 0.04M | 0.04M | 0.00M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Retained Earnings
|
55.89M | 16.07M | 48.80M | 57.29M | 65.41M | 18.83M | 79.74M | 87.02M | 96.02M | 16.12M | 93.06M | 102.00M | 115.66M | 19.37M | 108.48M | 115.14M | 119.10M | 12.78M | 112.64M | 115.54M | 124.80M | 3.64M | 123.85M | 132.37M | 138.42M | 135.41M | 138.57M | 151.64M | 167.30M | 166.91M | 166.15M | 186.58M | 209.17M | 202.83M | 204.97M | 225.49M | 246.16M | 248.38M | 253.11M | 271.81M | 282.98M | 296.43M | 314.18M | 339.91M | 366.58M | 370.50M | 378.35M | 385.23M | 396.29M | 402.82M | 405.57M | 417.27M | 428.93M | 409.57M | 410.18M | 408.97M | 407.22M | 369.59M | 350.94M | 349.87M | 354.20M | 321.77M | 315.07M |