|
Cash & Equivalents
|
47.21M | 49.49M | 61.80M | 54.96M | 43.91M | 46.85M | 46.95M | 42.62M | 42.03M | 53.34M | 54.55M | 58.40M | 64.32M | 73.00M | 50.03M | 57.02M | 37.51M | 41.12M | 45.38M | 42.84M | 47.36M | 56.14M | 65.53M | 104.52M | 54.21M | 63.23M | 71.49M | 71.54M | 85.84M | 90.62M | 75.42M | 72.21M | 60.18M | 57.38M | 45.83M | 56.48M | 57.05M | 48.65M | 66.79M | 60.01M | 57.50M | 53.55M | 65.68M | 65.98M | 73.44M | 82.60M | 91.19M | 86.19M | 76.54M | 72.94M | 76.37M | 81.18M | 66.72M | 76.79M | 103.83M | 81.44M | 73.81M | 88.41M | 94.66M | 91.68M | 95.32M | 124.49M |
|
Cash & Current Investments
|
47.21M | 49.49M | 61.80M | 54.96M | 43.91M | 46.85M | 46.95M | 42.62M | 42.03M | 53.34M | 54.55M | 58.40M | 64.32M | 73.00M | 50.03M | 57.02M | 37.51M | 41.12M | 45.38M | 42.84M | 47.36M | 56.14M | 65.53M | 104.52M | 54.21M | 63.23M | 71.49M | 71.54M | 85.84M | 90.62M | 75.42M | 72.21M | 60.18M | 57.38M | 45.83M | 56.48M | 57.05M | 48.65M | 66.79M | 60.01M | 57.50M | 53.55M | 65.68M | 65.98M | 73.44M | 82.60M | 91.19M | 86.19M | 76.54M | 72.94M | 76.37M | 81.18M | 66.72M | 76.79M | 103.83M | 81.44M | 73.81M | 88.41M | 94.66M | 91.68M | 95.32M | 124.49M |
|
Receivables - Net
|
| | 49.90M | | 54.47M | 55.52M | 59.49M | 59.95M | 57.13M | 60.51M | 59.36M | 57.90M | 63.02M | 61.31M | 70.27M | 69.26M | 67.23M | 67.71M | 58.51M | 61.02M | 58.12M | 56.90M | 64.32M | 62.03M | 65.90M | 65.68M | 65.96M | 71.93M | 68.99M | 94.66M | 89.62M | 91.53M | 88.22M | 96.33M | 92.62M | 104.12M | 106.20M | 102.13M | 95.74M | 91.14M | 89.39M | 94.14M | 91.54M | 104.38M | 106.79M | 120.50M | 117.21M | 125.92M | 124.70M | 128.25M | 130.30M | 131.27M | 135.63M | 140.07M | 133.93M | 149.59M | 149.69M | 154.97M | 142.46M | 145.91M | 152.57M | 158.78M |
|
Receivables - Other
|
| | 0.88M | | | | 3.24M | 8.52M | 10.66M | 6.94M | 2.80M | 3.38M | 1.09M | 3.61M | 3.68M | 1.62M | 3.34M | 4.80M | 5.44M | 3.24M | 4.07M | 7.74M | 6.58M | 2.32M | 5.78M | 4.90M | 3.07M | 4.26M | 6.42M | 6.26M | 2.37M | 2.38M | 2.18M | 8.31M | 15.74M | 17.00M | 13.73M | 13.57M | 13.16M | 12.19M | 10.44M | 9.10M | 7.58M | 6.20M | 6.48M | 7.92M | 8.63M | 8.98M | 11.86M | 16.06M | 14.90M | 12.39M | 11.99M | 12.11M | 8.37M | 10.67M | 15.14M | 14.53M | 18.41M | 12.22M | 11.11M | 9.87M |
|
Receivables
|
| | 50.77M | | 54.47M | 55.52M | 62.74M | 68.46M | 67.80M | 67.45M | 62.16M | 61.28M | 64.11M | 64.92M | 73.95M | 70.88M | 70.58M | 72.51M | 63.94M | 64.26M | 62.18M | 64.64M | 70.90M | 64.35M | 71.67M | 70.58M | 69.03M | 76.19M | 75.42M | 100.92M | 92.00M | 93.90M | 90.41M | 104.64M | 108.36M | 121.12M | 119.93M | 115.70M | 108.90M | 103.33M | 99.84M | 103.24M | 99.12M | 110.58M | 113.27M | 128.41M | 125.83M | 134.90M | 136.56M | 144.32M | 145.19M | 143.66M | 147.62M | 152.19M | 142.29M | 160.26M | 164.83M | 169.50M | 160.87M | 158.13M | 163.68M | 168.65M |
|
Raw Materials
|
| | | | | | 20.22M | | 19.48M | 19.91M | 19.56M | 20.17M | 20.25M | 20.42M | 20.84M | 21.04M | 22.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 9.38M | | 10.00M | 7.95M | 8.37M | 9.17M | 17.66M | 13.66M | 21.05M | 20.98M | 16.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 20.93M | | 19.69M | 15.70M | 14.14M | 13.01M | 16.15M | 16.85M | 20.92M | 19.94M | 21.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 41.63M | | 60.95M | 58.54M | 50.53M | 51.93M | 49.17M | 43.56M | 42.08M | 42.35M | 54.05M | 50.92M | 62.80M | 61.96M | 60.09M | 57.71M | 55.22M | 60.64M | 64.21M | 67.53M | 56.76M | 58.68M | 63.46M | 58.65M | 54.95M | 59.84M | 63.39M | 90.45M | 84.93M | 95.84M | 96.26M | 91.74M | 86.37M | 103.03M | 109.79M | 108.38M | 102.72M | 102.72M | 109.66M | 108.72M | 106.81M | 112.59M | 114.32M | 135.48M | 134.36M | 143.58M | 156.43M | 156.57M | 163.67M | 179.20M | 176.38M | 164.35M | 152.68M | 171.96M | 173.51M | 169.25M | 146.09M | 153.54M | 168.59M | 179.71M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 10.36M | | | | 9.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 9.88M | | 14.35M | 12.55M | 11.70M | 12.10M | 11.13M | 14.80M | 16.29M | 19.87M | 19.25M | 20.97M | 8.83M | 19.28M | 19.89M | 19.03M | 9.18M | 19.92M | 22.57M | 21.16M | 10.53M | 15.52M | 11.42M | 11.16M | 9.80M | 13.04M | 14.38M | 20.91M | 12.25M | 14.43M | 15.40M | 13.03M | 11.91M | 13.02M | 17.32M | 17.25M | 17.69M | 19.56M | 17.20M | 15.38M | 17.25M | 19.87M | 19.76M | 28.48M | 29.53M | 24.82M | 22.98M | 25.00M | 26.82M | 41.74M | 41.45M | 40.53M | 38.76M | 39.91M | 41.81M | 41.06M | 39.42M | 41.25M | 45.24M | 44.70M |
|
Current Assets
|
| | 163.61M | | 176.18M | 175.03M | 174.29M | 177.21M | 171.85M | 180.85M | 175.59M | 182.41M | 202.40M | 210.47M | 206.29M | 209.44M | 188.36M | 191.09M | 183.67M | 188.15M | 197.65M | 210.29M | 205.12M | 244.59M | 201.48M | 205.87M | 207.35M | 222.15M | 241.16M | 303.67M | 266.02M | 277.92M | 263.22M | 267.47M | 252.76M | 294.34M | 305.18M | 291.30M | 297.58M | 287.68M | 287.65M | 283.54M | 289.82M | 309.75M | 405.50M | 376.03M | 383.88M | 392.28M | 393.99M | 400.99M | 415.41M | 450.11M | 435.64M | 436.12M | 440.18M | 454.75M | 455.33M | 469.55M | 442.33M | 446.73M | 474.69M | 519.96M |
|
Property, Plant & Equipment (Net)
|
| | 36.91M | | 39.34M | 39.11M | 40.09M | 39.21M | 38.05M | 37.87M | 39.17M | 37.71M | 41.48M | 42.10M | 44.88M | 44.27M | 43.88M | 43.45M | 44.97M | 43.45M | 43.69M | 42.69M | 42.29M | 42.12M | 48.94M | 49.30M | 47.70M | 48.63M | 49.98M | 70.37M | 79.72M | 80.67M | 79.89M | 79.46M | 80.16M | 87.73M | 86.59M | 84.05M | 86.03M | 83.75M | 82.24M | 82.43M | 84.64M | 82.20M | 81.76M | 110.09M | 107.99M | 105.85M | 105.92M | 105.44M | 118.86M | 120.27M | 125.88M | 128.74M | 140.50M | 170.83M | 174.18M | 174.56M | 170.33M | 170.55M | 174.72M | 177.38M |
|
Goodwill
|
| | 183.50M | | 109.82M | 107.56M | 191.47M | 107.64M | 104.91M | 107.22M | 107.95M | 106.15M | 108.38M | 110.34M | 131.91M | 134.81M | 134.10M | 129.88M | 127.88M | 121.46M | 122.80M | 121.01M | 119.05M | 121.68M | 157.47M | 157.72M | 151.46M | 153.81M | 158.83M | 264.84M | 268.00M | 269.51M | 261.49M | 262.08M | 258.17M | 343.77M | 340.19M | 334.49M | 336.03M | 331.00M | 337.99M | 343.00M | 351.75M | 348.50M | 350.27M | 25.77M | 396.89M | 394.41M | 384.11M | 372.97M | 385.45M | 387.89M | 388.80M | 384.32M | 392.08M | 459.92M | 478.04M | 493.11M | 479.17M | 484.50M | 497.82M | 497.09M |
|
Intangibles
|
| | | | | | 50.47M | | | | 50.47M | | | | 47.85M | | 79.69M | 43.74M | 46.95M | 43.26M | 42.14M | 39.93M | 38.03M | 38.15M | 58.58M | 56.71M | 52.73M | 51.82M | 51.66M | 135.23M | 133.04M | 129.63M | 122.24M | 119.25M | 113.35M | 184.60M | 186.39M | 179.68M | 173.90M | 166.69M | 167.31M | 164.36M | 160.97M | 155.53M | 151.58M | 205.33M | 199.34M | 192.43M | 183.32M | 173.71M | 175.65M | 171.40M | 167.33M | 161.03M | 159.29M | 273.83M | 289.69M | 292.21M | 279.49M | 274.78M | 272.97M | 270.77M |
|
Goodwill & Intangibles
|
| | 183.50M | | 109.82M | 107.56M | 241.94M | 107.64M | 104.91M | 107.22M | 158.42M | 106.15M | 108.38M | 110.34M | 47.85M | 45.69M | 213.79M | 173.62M | 174.84M | 164.71M | 164.95M | 160.94M | 157.08M | 159.83M | 216.06M | 214.43M | 204.19M | 205.63M | 210.49M | 400.07M | 401.04M | 399.15M | 383.73M | 381.33M | 371.52M | 528.36M | 526.58M | 514.17M | 509.93M | 497.69M | 505.31M | 507.36M | 512.72M | 504.04M | 501.85M | 231.10M | 596.23M | 586.84M | 567.43M | 546.67M | 561.10M | 559.29M | 556.13M | 545.35M | 551.37M | 733.75M | 767.73M | 785.32M | 758.66M | 759.28M | 770.80M | 767.86M |
|
Other Non-Current Assets
|
| | 38.27M | | 43.36M | 40.17M | 9.00M | 37.91M | 36.33M | 36.36M | 10.14M | 34.98M | 36.64M | 35.82M | 11.23M | 10.69M | 10.89M | 10.15M | 10.27M | 10.82M | 9.55M | 8.96M | 11.00M | 11.08M | 14.31M | 14.52M | 2.08M | 1.54M | 2.14M | 0.77M | 1.42M | 1.53M | 0.97M | 0.68M | 0.29M | 0.70M | 1.09M | 1.32M | 1.49M | 2.06M | 3.45M | 2.65M | 0.96M | 0.73M | 84.71M | 1.06M | 2.98M | 2.78M | 1.49M | 2.18M | 3.35M | 4.32M | 3.47M | 2.26M | 2.62M | 1.18M | 1.37M | 1.33M | 59.02M | 58.88M | 64.30M | 67.03M |
|
Non-Current Assets
|
| | 36.91M | | 192.53M | 186.84M | 40.09M | 184.76M | 179.30M | 181.45M | 39.17M | 178.84M | 186.49M | 188.26M | 44.88M | 235.45M | 235.18M | 227.22M | 230.07M | 218.98M | 218.19M | 212.59M | 210.38M | 213.03M | 279.31M | 278.25M | 263.34M | 266.68M | 273.65M | 483.99M | 495.07M | 494.36M | 477.97M | 474.29M | 472.99M | 663.90M | 660.61M | 644.26M | 641.81M | 621.37M | 627.64M | 630.35M | 637.75M | 625.91M | 623.98M | 757.10M | 748.33M | 751.99M | 730.01M | 705.86M | 734.47M | 719.04M | 725.78M | 717.98M | 735.48M | 954.68M | 1,000.70M | 1,019.79M | 988.02M | 988.71M | 1,009.82M | 1,012.27M |
|
Assets
|
| | 336.77M | | 368.70M | 361.88M | 358.40M | 361.97M | 351.15M | 362.30M | 358.95M | 361.26M | 388.89M | 398.73M | 442.17M | 444.90M | 423.54M | 418.31M | 413.75M | 407.13M | 415.83M | 422.89M | 415.50M | 457.62M | 480.78M | 484.12M | 470.69M | 488.83M | 514.81M | 787.66M | 761.09M | 772.28M | 741.19M | 741.76M | 725.75M | 958.24M | 965.79M | 935.56M | 939.39M | 909.05M | 915.29M | 913.89M | 927.57M | 935.66M | 1,029.48M | 1,133.13M | 1,132.21M | 1,144.27M | 1,124.00M | 1,106.85M | 1,149.88M | 1,169.14M | 1,161.42M | 1,154.10M | 1,175.66M | 1,409.43M | 1,456.03M | 1,489.34M | 1,430.35M | 1,435.44M | 1,484.51M | 1,532.23M |
|
Accounts Payables
|
| | 23.76M | | 27.01M | 23.66M | 28.62M | 28.77M | 25.64M | 22.84M | 23.12M | 22.88M | 26.05M | 26.17M | 28.39M | 26.17M | 29.25M | 27.87M | 27.23M | 26.48M | 28.45M | 27.20M | 24.42M | 23.80M | 30.83M | 25.18M | 23.93M | 25.22M | 28.88M | 35.14M | 35.46M | 37.03M | 35.07M | 34.76M | 35.72M | 43.57M | 41.97M | 40.39M | 45.85M | 41.20M | 39.92M | 32.59M | 32.26M | 38.99M | 44.09M | 53.48M | 59.25M | 67.76M | 55.92M | 53.49M | 58.06M | 57.94M | 48.91M | 44.29M | 42.10M | 55.59M | 54.41M | 50.54M | 51.06M | 49.30M | 52.54M | 50.62M |
|
Notes Payables
|
| | 19.27M | | 28.05M | 24.53M | 18.63M | 19.93M | 21.33M | 13.91M | 14.81M | 17.88M | 23.48M | 22.37M | 28.17M | 25.98M | 21.19M | 23.18M | 18.45M | 20.03M | 22.41M | 31.17M | 20.12M | 19.09M | 24.34M | 22.06M | 21.17M | 25.34M | 29.07M | 27.94M | 30.10M | 40.03M | | | 26.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 43.02M | | 55.06M | 48.18M | 47.25M | 48.70M | 46.98M | 36.75M | 37.94M | 40.76M | 49.53M | 48.54M | 56.56M | 52.15M | 50.44M | 51.05M | 45.69M | 46.51M | 50.86M | 58.37M | 44.54M | 42.88M | 55.17M | 47.24M | 45.10M | 50.55M | 57.95M | 63.08M | 65.56M | 77.06M | 35.07M | 34.76M | 62.71M | 43.57M | 41.97M | 40.39M | 45.85M | 41.20M | 39.92M | 32.59M | 32.26M | 38.99M | 44.09M | 53.48M | 59.25M | 67.76M | 55.92M | 53.49M | 58.06M | 57.94M | 48.91M | 44.29M | 42.10M | 55.59M | 54.41M | 50.54M | 51.06M | 49.30M | 52.54M | 50.62M |
|
Accumulated Expenses
|
| | 15.74M | | 13.93M | 15.96M | 17.69M | 13.15M | 13.14M | 15.87M | 16.36M | 13.58M | 14.34M | 16.38M | 19.12M | 17.96M | 16.39M | 18.42M | 19.94M | 13.74M | 15.73M | 17.56M | 19.58M | 14.49M | 16.96M | 19.63M | 20.51M | 17.23M | 19.01M | 25.45M | 29.62M | 23.40M | 25.50M | 28.68M | 30.90M | 25.84M | 28.02M | 30.74M | 31.97M | 22.04M | 25.39M | 27.95M | 31.17M | 25.52M | 28.91M | 34.68M | 37.20M | 30.69M | 31.69M | 35.91M | 35.67M | 30.34M | 32.00M | 37.23M | 41.85M | 35.63M | 38.25M | 43.25M | 43.81M | 34.84M | 37.80M | 45.54M |
|
Other Accumulated Expenses
|
| | 17.94M | | 21.38M | 28.66M | 18.15M | 22.94M | 19.90M | 26.27M | 11.62M | 12.46M | 16.84M | 16.77M | 23.29M | 26.34M | 23.43M | 25.12M | 18.69M | 22.93M | 20.22M | 20.55M | 21.92M | 19.59M | 20.16M | 21.34M | 21.39M | 22.18M | 27.70M | 29.07M | 29.04M | 25.27M | 26.49M | 29.71M | 28.18M | 33.55M | 33.23M | 31.68M | 30.21M | 30.06M | 33.86M | 35.44M | 31.84M | 33.43M | 37.10M | 39.86M | 48.53M | 42.20M | 43.06M | 44.69M | 43.58M | 43.81M | 46.22M | 51.35M | 44.25M | 51.34M | 46.68M | 52.42M | 39.12M | 36.91M | 40.54M | 44.17M |
|
Short term Debt
|
| | 5.50M | | 0.50M | 0.50M | 0.50M | 5.50M | 5.50M | 0.50M | 0.62M | 0.50M | 2.02M | 0.62M | 0.62M | 0.65M | 0.62M | 0.62M | 0.61M | 0.62M | 5.50M | 5.38M | 5.25M | 5.12M | 3.11M | | 0.64M | 0.66M | 0.70M | 0.71M | 0.70M | 0.71M | 0.67M | 1.69M | 1.67M | 2.63M | 2.80M | 2.75M | 2.85M | 2.69M | 20.39M | 1.54M | 1.47M | 1.42M | 1.35M | 5.57M | 5.36M | 4.89M | 4.54M | 1.55M | 3.82M | 3.35M | 3.46M | 3.12M | 3.21M | 3.24M | 3.23M | 3.26M | 3.38M | 3.38M | 3.26M | 3.39M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 2.24M | | | | 5.33M | 2.09M | 2.50M | 3.29M | 2.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 4.44M | | | | 3.92M | 4.79M | 4.01M | 3.76M | 4.40M | | | | | | | | | | | | 1.27M | | | 10.78M | 7.32M | 5.75M | 54.52M | 48.96M | 34.77M | 38.95M | 41.24M | 39.34M | 37.22M | 35.66M | 30.73M | 31.85M | 39.27M | 48.29M | 52.03M | 67.03M | 77.00M | 77.45M | 82.41M | 80.95M | 82.41M | 96.35M | 87.78M | 83.03M | 79.40M | 78.86M | 61.83M | 58.32M | 46.06M | 48.50M | 57.72M | 60.26M |
|
Total Current Liabilities
|
| | 84.60M | | 93.26M | 96.95M | 95.79M | 93.90M | 88.36M | 80.85M | 75.29M | 76.50M | 91.03M | 90.56M | 99.80M | 97.31M | 91.10M | 95.43M | 87.17M | 83.90M | 92.42M | 101.95M | 96.63M | 84.18M | 97.89M | 91.50M | 88.91M | 90.62M | 105.36M | 129.08M | 132.23M | 132.19M | 140.78M | 142.58M | 128.99M | 142.16M | 145.72M | 143.69M | 146.17M | 129.90M | 148.39M | 127.86M | 134.69M | 146.59M | 161.18M | 198.66M | 221.50M | 217.58M | 212.97M | 213.00M | 213.46M | 225.85M | 213.22M | 213.56M | 214.41M | 222.05M | 201.98M | 205.23M | 191.56M | 180.62M | 199.79M | 212.51M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | 4.36M | 4.56M | 4.64M | 4.63M | 4.69M | 4.36M | 4.28M | 4.14M | | | | | 3.64M | 3.63M | 3.70M | | 3.62M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 11.75M | | 6.50M | 11.38M | | | | | | | | | 25.25M | | | 24.00M | 26.00M | 67.05M | 61.21M | 63.52M | 65.77M | 69.89M | 65.07M | 278.09M | 241.38M | 240.23M | 206.23M | 191.93M | 174.15M | 358.29M | 343.99M | 314.07M | 298.17M | 292.69M | 262.76M | 259.05M | 232.00M | 221.07M | 272.37M | 308.92M | 264.16M | 242.96M | 223.77M | 208.11M | 197.34M | 178.56M | 153.41M | 126.12M | 107.67M | 306.77M | 342.04M | 323.17M | 285.15M | 273.50M | 245.67M | 254.62M |
|
Pension
|
| | | | | | 5.20M | | | | 5.72M | | | | 5.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 1.46M | | 1.16M | 1.18M | 1.15M | 1.21M | 1.17M | 1.30M | 1.38M | 1.37M | 1.47M | 1.37M | 0.93M | 1.06M | 1.18M | 1.18M | 1.17M | 1.13M | 1.23M | 1.30M | 1.34M | 1.51M | 1.60M | 1.69M | 1.65M | 1.81M | 2.03M | 1.34M | 1.51M | 1.71M | 1.75M | 1.48M | 1.60M | 1.74M | 1.85M | 1.88M | 1.38M | 1.50M | 1.64M | 1.30M | 1.55M | 1.72M | 1.89M | 1.50M | 1.68M | 1.88M | 2.01M | 1.46M | 1.72M | 1.94M | 2.15M | 2.27M | 2.54M | 12.08M | 10.68M | 11.05M | 11.00M | 10.62M | 11.27M | 11.66M |
|
Liabilities from Discontinued Operations
|
| | 2.40M | | 2.40M | 3.65M | 3.63M | 3.61M | 2.85M | 1.46M | 0.38M | 0.30M | 0.23M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 10.20M | | | | 8.79M | | | | 17.46M | | | | 18.96M | | | | 21.00M | 11.68M | 18.38M | 17.76M | 27.38M | 15.53M | 15.01M | 31.07M | 39.60M | 29.12M | 26.48M | 25.17M | 33.42M | 26.60M | 26.59M | 23.69M | 42.74M | | | | 43.75M | | | 36.84M | 57.60M | 39.34M | 36.92M | 34.93M | 60.47M | 39.67M | 38.69M | 37.80M | 62.36M | 40.97M | 41.25M | 41.40M | 41.85M | 42.64M | 45.25M | 46.03M |
|
Other Non-Current Liabilities
|
| | 27.62M | | 30.04M | 26.50M | 17.02M | 27.54M | 27.33M | 27.60M | 18.65M | 28.44M | 29.48M | 29.70M | 16.48M | 33.25M | 33.81M | 32.26M | 16.91M | 34.84M | 34.74M | 34.06M | 15.93M | 17.11M | 22.09M | 22.11M | 17.10M | 17.50M | 18.04M | 18.53M | 25.89M | 25.51M | 26.00M | 23.65M | 25.07M | 49.19M | 48.93M | 47.23M | 48.23M | 62.19M | 63.79M | 64.73M | 42.31M | 63.70M | 64.80M | 45.32M | 46.00M | 44.65M | 44.18M | 41.31M | 44.76M | 40.77M | 43.08M | 42.70M | 40.95M | 44.86M | 52.38M | 56.76M | 53.65M | 52.10M | 56.51M | 57.56M |
|
Total Non-Current Liabilities
|
| | 17.25M | | 17.00M | 16.88M | 11.75M | 6.62M | 94.86M | 92.22M | 6.25M | 6.12M | 14.00M | 13.88M | 38.01M | 42.29M | 27.57M | 22.38M | 25.25M | 30.12M | 23.00M | 125.95M | 26.00M | 162.91M | 177.48M | 172.77M | 169.31M | 176.04M | 185.44M | 438.24M | 402.70M | 401.54M | 373.50M | 359.68M | 326.10M | 527.05M | 516.30M | 481.46M | 464.08M | 422.59M | 411.15M | 386.91M | 388.36M | 367.66M | 433.55M | 544.42M | 520.60M | 499.88M | 473.66M | 456.04M | 449.55M | 444.07M | 405.32M | 377.49M | 358.47M | 569.80M | 585.26M | 569.79M | 518.57M | 496.76M | 490.71M | 513.16M |
|
Total Liabilities
|
| | 129.47M | | 140.30M | 140.33M | 134.77M | 128.06M | 122.19M | 119.83M | 108.98M | 111.06M | 134.51M | 134.13M | 171.75M | 172.84M | 152.48M | 150.07M | 148.29M | 148.86M | 150.16M | 160.01M | 147.55M | 180.02M | 199.57M | 194.88M | 186.41M | 193.54M | 203.48M | 456.77M | 428.59M | 427.05M | 399.50M | 383.32M | 351.18M | 576.24M | 565.23M | 528.68M | 512.31M | 484.78M | 474.93M | 451.65M | 430.67M | 431.36M | 498.35M | 589.74M | 566.60M | 544.53M | 517.84M | 497.35M | 494.31M | 484.84M | 448.40M | 420.19M | 399.43M | 614.66M | 637.65M | 626.55M | 572.22M | 548.87M | 547.22M | 570.73M |
|
Total Debt
|
| | 5.50M | | 0.50M | 0.50M | 12.25M | 5.50M | 12.00M | 11.88M | 0.62M | 0.50M | 2.02M | 0.62M | 0.62M | 0.65M | 0.62M | 0.62M | 25.86M | 0.62M | 5.50M | 29.38M | 31.25M | 72.17M | 64.31M | 63.52M | 66.41M | 70.55M | 65.77M | 278.80M | 242.08M | 240.94M | 206.90M | 193.62M | 175.82M | 360.92M | 346.79M | 316.82M | 301.02M | 295.38M | 283.15M | 260.59M | 233.47M | 222.48M | 273.73M | 314.50M | 269.51M | 247.86M | 228.31M | 209.67M | 201.16M | 181.91M | 156.87M | 129.24M | 110.88M | 310.02M | 345.27M | 326.43M | 288.53M | 276.88M | 248.92M | 258.00M |
|
Common Equity
|
| | 207.30M | | 228.40M | 221.54M | 223.63M | 233.91M | 228.96M | 242.48M | 249.97M | 250.19M | 254.38M | 264.60M | 270.42M | 272.05M | 271.06M | 268.25M | 265.46M | 258.27M | 265.68M | 262.87M | 267.94M | 277.60M | 281.21M | 289.23M | 284.28M | 295.29M | 311.34M | 330.89M | 332.50M | 345.23M | 341.69M | 358.44M | 374.57M | 382.00M | 400.56M | 406.87M | 427.08M | 424.27M | 440.36M | 462.25M | 496.90M | 504.31M | 531.13M | 543.39M | 565.62M | 599.74M | 606.16M | 609.50M | 655.57M | 684.30M | 713.02M | 733.92M | 776.24M | 794.77M | 818.39M | 862.79M | 858.13M | 886.57M | 937.29M | 961.51M |
|
Shareholder's Equity
|
| | 207.30M | | 228.40M | 221.54M | 223.63M | 233.91M | 228.96M | 242.48M | 249.97M | 250.19M | 254.38M | 264.60M | 270.42M | 272.05M | 271.06M | 268.25M | 265.46M | 258.27M | 265.68M | 262.87M | 267.94M | 277.60M | 281.21M | 289.23M | 284.28M | 295.29M | 311.34M | 330.89M | 332.50M | 345.23M | 341.69M | 358.44M | 374.57M | 382.00M | 400.56M | 406.87M | 427.08M | 424.27M | 440.36M | 462.25M | 496.90M | 504.31M | 531.13M | 543.39M | 565.62M | 599.74M | 606.16M | 609.50M | 655.57M | 684.30M | 713.02M | 733.92M | 776.24M | 794.77M | 818.39M | 862.79M | 858.13M | 886.57M | 937.29M | 961.51M |
|
Liabilities and Shareholders Equity
|
| | 336.77M | | 368.70M | 361.88M | 358.40M | 361.97M | 351.15M | 362.30M | 358.95M | 361.26M | 388.89M | 398.73M | 442.17M | 444.90M | 423.54M | 418.31M | 413.75M | 407.13M | 415.83M | 422.89M | 415.50M | 457.62M | 480.78M | 484.12M | 470.69M | 488.83M | 514.81M | 787.66M | 761.09M | 772.28M | 741.19M | 741.76M | 725.75M | 958.24M | 965.79M | 935.56M | 939.39M | 909.05M | 915.29M | 913.89M | 927.57M | 935.66M | 1,029.48M | 1,133.13M | 1,132.21M | 1,144.27M | 1,124.00M | 1,106.85M | 1,149.88M | 1,169.14M | 1,161.42M | 1,154.10M | 1,175.66M | 1,409.43M | 1,456.03M | 1,489.34M | 1,430.35M | 1,435.44M | 1,484.51M | 1,532.23M |
|
Treasury Shares
|
| | 0.31M | | 2.28M | 2.70M | 0.75M | 0.06M | 0.38M | 0.44M | 0.63M | 3.42M | 3.46M | 3.48M | 0.17M | 3.45M | 0.31M | 3.74M | 0.41M | 3.66M | 0.09M | 3.84M | 0.23M | 3.77M | 3.73M | 3.71M | 3.69M | 3.62M | 3.62M | 3.62M | 3.61M | 3.53M | 3.53M | 3.52M | 3.51M | 3.45M | 3.37M | 3.35M | 3.21M | 3.15M | 3.13M | 3.11M | 3.08M | 3.05M | 3.04M | 3.04M | 3.00M | 2.96M | 2.96M | 2.96M | 2.95M | 2.92M | 2.92M | 2.92M | 2.92M | 2.88M | 2.88M | 2.88M | 2.88M | 2.85M | 2.85M | 2.85M |
|
Retained Earnings
|
| | 165.13M | | 178.23M | 186.87M | 198.71M | 205.76M | 212.30M | 220.76M | -3.31M | -6.04M | -6.24M | -1.46M | 0.71M | 0.12M | 0.64M | -6.71M | -17.15M | -29.45M | 281.89M | 288.70M | 297.26M | 302.07M | 308.31M | 315.39M | 321.05M | 327.69M | 333.48M | 344.45M | 342.89M | 351.36M | 361.26M | 377.60M | 393.58M | 401.89M | 415.61M | 429.13M | 435.25M | 445.03M | 453.87M | 465.96M | 479.40M | 493.07M | 513.04M | 530.60M | 551.85M | 590.01M | 613.15M | 637.60M | 660.64M | 685.33M | 711.66M | 739.13M | 763.13M | 784.06M | 811.60M | 839.42M | 859.69M | 879.75M | 901.91M | 925.62M |