|
Cash & Equivalents
|
162.84M | 178.11M | 197.55M | 275.68M | 329.28M | 378.19M | 403.76M | 426.14M | 380.70M | 440.24M | 494.17M | 498.62M | 508.49M | 521.79M | 587.11M | 587.11M | 597.46M | 587.98M | 622.59M | 527.15M | 475.93M | 498.61M | 492.94M | 481.99M | 516.13M | 423.91M | 577.43M | 435.20M | 455.36M | 392.41M | 390.66M | 340.15M | 362.69M | 320.63M | 277.43M | 418.87M | 395.54M | 364.18M | 497.37M | 392.31M | 321.77M | 188.13M | 239.67M | 257.33M | 388.00M | 362.79M | 441.49M | 460.45M | 445.78M | 555.54M | 550.61M | 389.10M | 401.81M | 529.40M | 424.66M | 359.75M | 366.92M | 227.15M | 278.32M | 286.52M | 246.48M | 215.71M |
|
Short-term Investments
|
| 2.98M | | | 6.25M | 6.36M | | | | | | | | 3.25M | 6.55M | 9.15M | 2.60M | 9.11M | 10.79M | 1.63M | | | | | | 124.00M | | | 28.57M | 216.00M | 0.53M | 0.54M | 0.51M | 293.00M | 355.00M | 208.00M | 248.00M | 229.00M | 119.00M | 248.00M | 194.00M | 342.00M | 337.00M | 307.00M | 247.00M | 377.00M | 367.00M | 230.00M | 300.00M | 220.00M | 245.00M | 345.00M | 310.00M | 230.00M | 285.00M | 275.00M | 235.00M | 350.00M | 260.00M | 295.00M | 310.00M | 295.00M |
|
Cash & Current Investments
|
162.84M | 181.10M | 197.55M | 275.68M | 335.53M | 384.55M | 403.76M | 426.14M | 380.70M | 440.24M | 494.17M | 498.62M | 508.49M | 525.04M | 593.66M | 596.26M | 600.06M | 597.09M | 633.38M | 528.77M | 475.93M | 498.61M | 492.94M | 481.99M | 516.13M | 547.91M | 577.43M | 435.20M | 483.93M | 608.41M | 391.19M | 340.69M | 363.20M | 613.63M | 632.43M | 626.87M | 643.54M | 593.18M | 616.37M | 640.31M | 515.77M | 530.13M | 576.67M | 564.33M | 635.00M | 739.79M | 808.49M | 690.45M | 745.78M | 775.54M | 795.61M | 734.10M | 711.81M | 759.40M | 709.66M | 634.75M | 601.92M | 577.15M | 538.33M | 581.52M | 556.48M | 510.71M |
|
Receivables - Net
|
| 196.03M | | | 215.41M | 138.65M | 110.03M | 134.43M | 177.86M | 188.99M | 98.72M | 117.23M | 147.04M | 162.71M | 113.25M | 97.34M | 154.41M | 171.53M | 121.85M | 149.38M | 172.41M | 108.60M | 108.63M | 162.55M | 171.81M | 130.46M | 118.09M | 169.75M | 214.15M | 198.48M | 173.78M | 224.48M | 256.69M | 243.37M | 187.24M | 138.84M | 151.25M | 195.83M | 198.84M | 199.79M | 195.49M | 198.64M | 226.66M | 307.93M | 369.35M | 421.19M | 431.57M | 368.10M | 350.05M | 309.32M | 200.34M | 169.14M | 198.11M | 158.60M | 184.40M | 194.82M | 200.32M | 193.91M | 247.86M | 173.93M | 173.84M | 183.54M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 14.60M | 13.00M | 13.50M | 13.50M | 13.10M | 12.80M | 8.70M | | | | 5.00M | 5.00M | | | | | | | | | | | | | | | | | 26.72M | 45.28M | 26.32M | 28.99M | 29.21M | 10.18M | 10.18M | | | | | | | | |
|
Receivables
|
| 196.03M | | | 215.41M | 138.65M | 110.03M | 134.43M | 177.86M | 188.99M | 98.72M | 117.23M | 147.04M | 162.71M | 113.25M | 97.34M | 154.41M | 171.53M | 121.85M | 163.98M | 185.41M | 122.10M | 122.13M | 175.65M | 184.61M | 139.16M | 118.09M | 169.75M | 214.15M | 203.48M | 178.78M | 224.48M | 256.69M | 243.37M | 187.24M | 138.84M | 151.25M | 195.83M | 198.84M | 199.79M | 195.49M | 198.64M | 226.66M | 307.93M | 369.35M | 421.19M | 431.57M | 394.82M | 395.33M | 335.64M | 229.32M | 198.35M | 208.29M | 168.78M | 184.40M | 194.82M | 200.32M | 193.91M | 247.86M | 173.93M | 173.84M | 183.54M |
|
Raw Materials
|
| | | | | 45.88M | 42.69M | 34.86M | 33.72M | 26.66M | 35.07M | 28.29M | 29.70M | 19.70M | 21.55M | 25.36M | 27.44M | 22.18M | 22.71M | 28.25M | 28.20M | 23.54M | 18.89M | 18.82M | 21.18M | 26.88M | 26.42M | 32.26M | 39.03M | 44.24M | 51.94M | 55.99M | 59.82M | 63.89M | 63.63M | 58.63M | 58.34M | 52.85M | 51.65M | 60.18M | 63.88M | 60.20M | 66.50M | 67.75M | 79.68M | 94.49M | 102.89M | 117.86M | 126.59M | 118.83M | 142.52M | 137.22M | 127.22M | 114.83M | 119.08M | 117.80M | 126.75M | 113.12M | 110.25M | 113.11M | 118.86M | 111.96M |
|
Work In Process
|
| | | | | 26.24M | 18.19M | 24.96M | 29.27M | 23.35M | 20.88M | 17.48M | 16.65M | 12.22M | 13.14M | 17.92M | 24.70M | 18.78M | 24.55M | 25.04M | 24.48M | 24.11M | 19.30M | 23.36M | 30.73M | 24.33M | 16.91M | 36.79M | 48.48M | 40.83M | 43.21M | 47.46M | 50.56M | 37.83M | 36.20M | 34.41M | 31.59M | 32.03M | 37.48M | 33.80M | 41.76M | 39.75M | 44.82M | 57.18M | 56.40M | 55.87M | 70.63M | 70.65M | 69.43M | 40.11M | 43.12M | 57.43M | 71.05M | 74.56M | 85.50M | 63.05M | 47.92M | 43.02M | 43.66M | 39.89M | 40.84M | 45.73M |
|
Finished Goods
|
| | | | | 16.07M | 14.63M | 18.88M | 18.89M | 27.60M | 17.65M | 17.77M | 18.24M | 20.33M | 15.90M | 14.86M | 15.55M | 22.59M | 18.20M | 43.83M | 45.94M | 50.52M | 51.05M | 58.20M | 58.13M | 57.17M | 60.77M | 50.16M | 60.66M | 61.60M | 36.34M | 40.65M | 38.91M | 40.36M | 36.71M | 36.95M | 35.89M | 33.74M | 36.12M | 42.76M | 39.66M | 43.02M | 42.77M | 44.69M | 42.71M | 40.01M | 47.87M | 44.48M | 40.36M | 45.28M | 45.12M | 48.91M | 49.16M | 49.21M | 55.46M | 54.80M | 58.34M | 53.38M | 58.28M | 61.24M | 66.43M | 73.05M |
|
Inventory
|
| 73.89M | | | 86.29M | 73.09M | 75.51M | 78.71M | 65.23M | 58.99M | 54.33M | 45.59M | 48.09M | 38.13M | 36.26M | 43.62M | 53.92M | 49.69M | 51.93M | 76.53M | 78.31M | 79.10M | 69.65M | 79.78M | 89.56M | 87.30M | 83.79M | 98.69M | 126.38M | 122.02M | 106.68M | 118.83M | 123.29M | 115.19M | 109.73M | 102.55M | 98.05M | 89.31M | 95.21M | 106.18M | 114.19M | 111.81M | 125.08M | 140.00M | 153.32M | 167.32M | 197.23M | 211.88M | 215.28M | 184.99M | 211.64M | 224.16M | 227.99M | 217.30M | 236.56M | 180.54M | 175.55M | 177.74M | 185.06M | 155.66M | 158.33M | 160.22M |
|
Current Deferred Tax Assets
|
| 5.44M | | | 5.46M | 1.65M | 1.66M | 1.66M | 1.66M | 3.52M | 3.52M | 3.51M | 3.81M | 4.49M | 4.47M | 4.47M | 4.06M | 4.29M | 4.25M | 4.29M | 5.60M | 4.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 15.98M | | | 16.54M | 21.90M | 20.11M | 22.68M | 22.90M | 21.58M | 16.02M | 18.47M | 21.57M | 24.01M | 16.82M | 18.49M | 19.15M | 15.09M | 11.14M | 15.00M | 16.35M | 16.94M | 17.34M | 16.46M | 17.83M | 15.29M | 14.35M | 16.67M | 25.03M | 23.94M | 22.69M | 23.75M | 21.25M | 14.56M | 13.67M | 13.64M | 25.13M | 15.43M | 16.18M | 24.15M | 13.73M | 19.62M | 21.19M | 23.47M | 21.92M | 23.59M | 25.77M | 51.43M | 75.01M | 62.20M | 63.12M | 61.47M | 45.14M | 53.75M | 47.03M | 40.31M | 35.30M | 46.16M | 42.65M | 37.09M | 41.55M | 47.06M |
|
Current Assets
|
| 472.69M | | | 659.23M | 619.84M | 595.27M | 648.20M | 648.35M | 713.32M | 669.65M | 683.42M | 729.00M | 754.39M | 727.95M | 760.18M | 831.61M | 837.69M | 822.55M | 773.97M | 748.60M | 707.37M | 688.55M | 740.78M | 795.32M | 780.94M | 793.66M | 859.31M | 959.49M | 953.38M | 953.34M | 995.75M | 1,022.44M | 987.27M | 943.58M | 882.37M | 918.44M | 893.75M | 926.61M | 970.43M | 839.19M | 860.20M | 949.61M | 1,035.74M | 1,179.59M | 1,351.89M | 1,463.06M | 1,321.86M | 1,386.12M | 1,332.05M | 1,270.71M | 1,188.87M | 1,183.05M | 1,189.06M | 1,177.65M | 1,050.42M | 1,013.09M | 994.95M | 1,013.89M | 948.20M | 930.20M | 901.53M |
|
Buildings
|
| | | | | 5.03M | 5.03M | 4.82M | 4.82M | 4.83M | 4.82M | | | 3.06M | 23.08M | 31.28M | 31.13M | 31.16M | 31.18M | 33.43M | 33.58M | 33.76M | 33.70M | 34.35M | 34.45M | 34.47M | 34.15M | 50.11M | 50.40M | 50.91M | 51.02M | 51.16M | 52.62M | 41.62M | 52.32M | 42.08M | 42.12M | 41.96M | 22.28M | 22.28M | 22.54M | 22.83M | 23.19M | 23.17M | 23.31M | 23.31M | 23.40M | 23.46M | 23.12M | 22.78M | 22.96M | 23.19M | 22.93M | 23.11M | 23.21M | 23.18M | 23.81M | 23.95M | 27.80M | 28.20M | 31.08M | 29.71M |
|
Construction in Progress
|
| | | | | | | | | 3.22M | 4.46M | 8.07M | 14.08M | 19.40M | | | | | | | | | | | | | | | | 8.00M | | | 6.89M | 6.94M | 8.49M | 6.33M | 6.58M | 6.51M | 6.77M | 7.08M | 6.58M | 7.11M | 8.41M | 8.56M | 9.04M | 9.56M | 10.18M | 8.42M | 10.73M | 25.00M | 37.36M | 14.20M | 11.91M | 11.10M | 11.35M | 11.07M | 10.88M | 10.06M | 6.93M | 8.71M | 7.04M | 5.54M |
|
Land & Improvements
|
| | | | | 2.09M | 2.09M | 2.09M | 2.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M |
|
Property, Plant & Equipment (Net)
|
| 30.06M | | | 29.78M | 26.50M | 26.06M | 25.23M | 25.50M | 28.44M | 28.78M | 26.59M | 32.88M | 47.54M | 52.53M | 53.43M | 52.23M | 52.76M | 52.79M | 52.15M | 51.92M | 53.23M | 52.08M | 51.31M | 50.20M | 50.34M | 49.63M | 65.72M | 66.23M | 67.76M | 71.72M | 75.62M | 76.06M | 76.07M | 77.32M | 76.34M | 74.85M | 72.37M | 56.83M | 55.65M | 55.83M | 59.15M | 60.94M | 61.97M | 66.23M | 67.98M | 67.11M | 67.04M | 66.51M | 80.91M | 92.82M | 110.68M | 113.57M | 110.05M | 107.27M | 65.00M | 64.54M | 64.82M | 62.47M | 60.12M | 59.53M | 58.99M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.30M | 1.50M | 1.52M | 1.48M | 1.36M | 1.37M | 1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 26.70M | | | 39.20M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 81.27M | 81.27M | 41.55M | 81.27M | 81.27M | 81.27M | 47.82M | 81.27M | 81.27M | 46.06M | 56.32M | 57.06M | 57.48M | 56.65M | 56.55M | 56.34M | 56.05M | 56.25M | 55.69M | 55.99M | 55.95M | 56.05M | 56.70M | 57.34M | 73.55M | 73.68M | 72.95M | 72.35M | 71.47M | 69.79M | 68.10M | 70.54M | 98.89M | 89.29M | 88.67M | 89.52M | 89.08M | 88.93M | 89.75M | 88.41M | 69.52M | 69.52M | 69.52M |
|
Intangibles
|
| 39.11M | | | 31.95M | 29.57M | 27.27M | 24.98M | 22.68M | 20.39M | 18.09M | 15.80M | 13.50M | 11.21M | 9.88M | 8.55M | 7.22M | 5.89M | 4.56M | 63.28M | 60.32M | 57.47M | 55.80M | 54.14M | 52.48M | 50.81M | 49.29M | 47.77M | 46.24M | 62.32M | 60.59M | 60.18M | 55.13M | 52.87M | 50.25M | 47.42M | 46.20M | 42.65M | 41.73M | 39.76M | 38.21M | 37.97M | 37.58M | 46.05M | 45.03M | 42.75M | 40.70M | 38.44M | 35.29M | 31.94M | 33.28M | 39.89M | 31.42M | 29.36M | 28.92M | 27.14M | 25.74M | 25.24M | 22.80M | 6.21M | 5.91M | 5.60M |
|
Goodwill & Intangibles
|
| 65.81M | | | 71.15M | 71.11M | 68.82M | 66.52M | 64.23M | 61.93M | 59.64M | 57.34M | 55.05M | 52.76M | 51.43M | 50.10M | 48.77M | 47.44M | 46.11M | 144.55M | 141.59M | 99.02M | 137.08M | 135.41M | 133.75M | 98.63M | 130.56M | 129.04M | 92.31M | 118.63M | 117.65M | 117.66M | 111.78M | 109.42M | 106.59M | 103.47M | 102.45M | 98.34M | 97.72M | 95.70M | 94.26M | 94.67M | 94.92M | 119.59M | 118.71M | 115.70M | 113.06M | 109.91M | 105.08M | 100.03M | 103.82M | 138.78M | 120.71M | 118.03M | 118.43M | 116.22M | 114.68M | 114.99M | 111.21M | 75.74M | 75.43M | 75.12M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 16.82M | | 16.68M | 27.59M | 27.77M | 12.28M | 10.92M | 11.78M | 9.02M | 9.46M | 9.23M | 8.16M | 6.41M | 6.55M | 6.97M | 8.52M | 8.15M | 8.72M | 9.67M | 16.64M | 15.71M | 13.33M | 13.32M | 21.10M | 25.57M | 28.41M | 32.16M | 40.93M | 31.55M | 32.14M | 18.10M | 16.98M | 17.90M | 17.95M | 18.72M | 17.83M | 16.11M |
|
Other Non-Current Assets
|
| 11.61M | | | 12.05M | 10.94M | 11.37M | 10.91M | 10.62M | 11.92M | 11.42M | 11.04M | 9.62M | 8.31M | 8.29M | 8.32M | 7.26M | 6.57M | 6.39M | 6.60M | 5.35M | 5.12M | 6.39M | 7.47M | 7.44M | 2.26M | 18.91M | 2.01M | 1.99M | 2.06M | 2.09M | 2.58M | 2.50M | 2.59M | 2.51M | 2.43M | 2.37M | 2.49M | 2.07M | 2.03M | 2.11M | 2.19M | 2.29M | 2.29M | 2.35M | 2.36M | 2.44M | 2.43M | 2.91M | 2.87M | 3.25M | 3.21M | 3.09M | 3.22M | 3.39M | 10.06M | 9.16M | 8.43M | 7.57M | 6.80M | 6.53M | 3.41M |
|
Non-Current Assets
|
| 107.48M | | | 112.98M | 108.55M | 106.25M | 102.66M | 100.35M | 102.29M | 99.83M | 94.97M | 97.55M | 108.61M | 112.25M | 111.85M | 108.26M | 106.76M | 105.29M | 203.30M | 198.87M | 197.10M | 195.54M | 194.20M | 191.38M | 201.50M | 199.10M | 214.77M | 189.43M | 217.72M | 205.25M | 208.25M | 203.48M | 198.47M | 197.21M | 197.78M | 194.13M | 185.87M | 191.47M | 190.47M | 190.27M | 194.37M | 197.16M | 221.24M | 230.27M | 249.74M | 241.47M | 237.15M | 242.16M | 256.55M | 279.11M | 335.17M | 325.07M | 310.72M | 309.07M | 248.29M | 244.13M | 245.21M | 237.56M | 197.06M | 194.69M | 202.81M |
|
Assets
|
| 580.17M | | | 772.21M | 728.39M | 701.51M | 750.87M | 748.71M | 815.61M | 769.49M | 778.40M | 826.55M | 862.99M | 840.20M | 872.03M | 939.86M | 944.45M | 927.84M | 977.28M | 947.47M | 904.47M | 884.09M | 934.98M | 986.71M | 982.44M | 992.76M | 1,074.07M | 1,148.92M | 1,171.11M | 1,158.59M | 1,204.01M | 1,225.92M | 1,185.74M | 1,140.79M | 1,080.14M | 1,112.57M | 1,079.62M | 1,118.08M | 1,160.90M | 1,029.46M | 1,054.57M | 1,146.77M | 1,256.97M | 1,409.86M | 1,601.63M | 1,704.53M | 1,559.01M | 1,628.28M | 1,588.60M | 1,549.82M | 1,524.04M | 1,508.12M | 1,499.78M | 1,486.73M | 1,298.71M | 1,257.21M | 1,240.16M | 1,251.44M | 1,145.26M | 1,124.90M | 1,104.34M |
|
Accounts Payables
|
| 82.35M | | | 97.01M | 36.32M | 19.26M | 46.91M | 70.01M | 57.23M | 20.30M | 26.39M | 46.25M | 37.03M | 22.09M | 38.29M | 66.22M | 35.13M | 27.43M | 50.69M | 47.91M | 25.52M | 33.74M | 59.82M | 71.12M | 41.81M | 46.35M | 80.57M | 87.15M | 51.35M | 62.57M | 82.72M | 78.78M | 48.53M | 46.44M | 33.38M | 42.34M | 36.71M | 44.90M | 50.53M | 49.66M | 57.69M | 89.36M | 123.83M | 144.27M | 154.64M | 148.77M | 100.21M | 98.57M | 67.31M | 57.48M | 54.85M | 52.86M | 49.30M | 58.68M | 51.49M | 52.15M | 58.85M | 48.97M | 48.40M | 52.73M | 57.18M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.84M | | | | | | | | | | | | | | | | 10.00M | 71.20M | 60.90M | 76.00M | 115.62M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 82.35M | | | 97.01M | 36.32M | 19.26M | 46.91M | 70.01M | 57.23M | 20.30M | 26.39M | 46.25M | 37.03M | 22.09M | 38.29M | 66.22M | 35.13M | 27.43M | 51.53M | 47.91M | 25.52M | 33.74M | 59.82M | 71.12M | 41.81M | 46.35M | 80.57M | 87.15M | 51.35M | 62.57M | 82.72M | 78.78M | 48.53M | 46.44M | 43.38M | 113.54M | 97.61M | 120.90M | 166.15M | 49.66M | 57.69M | 89.36M | 123.83M | 144.27M | 154.64M | 148.77M | 100.21M | 98.57M | 67.31M | 57.48M | 54.85M | 52.86M | 49.30M | 58.68M | 51.49M | 52.15M | 58.85M | 48.97M | 48.40M | 52.73M | 57.18M |
|
Accumulated Expenses
|
| 41.50M | | | 52.24M | 43.53M | 35.40M | 36.77M | 48.72M | 57.95M | 42.04M | 38.14M | 48.51M | 38.87M | 28.35M | 32.19M | 41.41M | 43.73M | 32.54M | 43.29M | 47.43M | 45.97M | 36.81M | 45.61M | 53.81M | 71.32M | 55.87M | 66.85M | 101.26M | 124.85M | 77.89M | 85.13M | 106.19M | 105.98M | 75.91M | 64.81M | 63.47M | 64.53M | 62.52M | 78.30M | 74.62M | 76.76M | 83.48M | 104.39M | 134.79M | 161.57M | 146.15M | 136.64M | 138.43M | 134.54M | 110.93M | 112.30M | 120.51M | 103.00M | 91.19M | 90.13M | 89.98M | 90.80M | 77.07M | 96.12M | 98.93M | 97.79M |
|
Other Accumulated Expenses
|
| | | | | 6.89M | 5.66M | 6.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 103.48M | 105.22M | 106.99M | 108.80M | | | | | | | | | | | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | 5.24M | 5.47M | 5.90M | 6.38M | 6.17M | 6.23M | 4.90M | 5.06M | 4.93M | 5.97M | 6.77M | 6.84M | 7.27M | 6.57M | 6.57M | 6.70M | 7.02M | 7.13M | 7.72M | 7.05M | 6.70M | 6.57M | 6.18M |
|
Current Taxes
|
| 1.28M | | | | 14.26M | 15.04M | 13.72M | 16.39M | 8.19M | 6.82M | 5.56M | 2.97M | 1.50M | 2.01M | 1.77M | 4.08M | 2.49M | 2.68M | 1.95M | 0.64M | 2.44M | 1.35M | 10.27M | 6.95M | 12.83M | 13.00M | 9.01M | 10.18M | 16.78M | 18.24M | 19.34M | 18.61M | 19.57M | 21.11M | 14.55M | 12.26M | 12.49M | 13.38M | 12.36M | 13.05M | 17.54M | 21.47M | 25.18M | 22.97M | 30.77M | 43.83M | 33.10M | 31.06M | 40.06M | 45.80M | 21.33M | 16.84M | 22.67M | 24.72M | 17.10M | 16.73M | 26.43M | 36.06M | 31.81M | 30.23M | 27.03M |
|
Total Current Liabilities
|
| 125.13M | | | 265.24M | 214.18M | 176.69M | 206.19M | 135.12M | 123.37M | 69.16M | 70.08M | 97.73M | 77.40M | 52.45M | 72.25M | 111.70M | 81.35M | 62.65M | 96.78M | 95.97M | 73.93M | 71.90M | 115.70M | 131.87M | 125.96M | 115.21M | 156.43M | 198.59M | 192.98M | 158.70M | 187.19M | 203.58M | 174.08M | 143.46M | 122.75M | 189.25M | 174.64M | 202.20M | 262.04M | 142.80M | 157.89M | 200.69M | 259.57M | 308.26M | 351.88M | 343.81M | 274.89M | 274.04M | 248.68M | 221.06M | 195.75M | 196.78M | 181.55M | 181.29M | 165.74M | 165.98M | 183.79M | 169.15M | 183.03M | 188.46M | 188.17M |
|
Non-Current Debt
|
| 98.47M | | | | | | | | | | | | 19.40M | 19.79M | 19.61M | 19.62M | 19.10M | 18.26M | 17.52M | 17.63M | 16.48M | 16.51M | 17.17M | 17.08M | 16.70M | 15.58M | 15.96M | 16.03M | 16.07M | 16.13M | 16.26M | 15.44M | 15.19M | 15.00M | 14.89M | 14.70M | 14.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 20.36M | | | 28.52M | 32.06M | 32.00M | 32.03M | 30.99M | 27.35M | 38.01M | 38.09M | 36.48M | 32.65M | 40.57M | 41.22M | 40.12M | 37.02M | 45.26M | 51.46M | 44.57M | 23.98M | 29.45M | 28.47M | 30.91M | 10.51M | 28.43M | 32.94M | 32.32M | 27.15M | 27.31M | 27.80M | 27.32M | 16.57M | 25.36M | 25.26M | 27.15M | 25.64M | 33.17M | 33.69M | 34.51M | 24.86M | 33.02M | 33.40M | 32.95M | 17.11M | 33.37M | 34.02M | 34.54M | 8.46M | 34.14M | 36.18M | 36.73M | 5.71M | 37.17M | 36.38M | 35.70M | 48.02M | 34.66M | 35.22M | 35.81M | 48.82M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.63M | 23.79M | 23.59M | 18.32M | 24.61M | 22.91M | 21.46M | 38.08M | 41.02M | 39.62M | 41.81M | 34.93M | 47.17M | 46.83M | 47.96M | 41.84M | 48.42M | 41.33M | 39.65M | 33.24M | 37.57M | 36.28M | 36.35M | 38.55M |
|
Other Non-Current Liabilities
|
| 13.73M | | | 13.12M | 12.27M | 10.39M | 10.15M | 9.73M | 10.70M | 10.99M | 9.03M | 9.10M | 8.82M | 8.93M | 8.83M | 8.96M | 9.79M | 9.67M | 11.28M | 11.73M | 10.84M | 11.22M | 10.72M | 11.17M | 12.93M | 13.07M | 14.10M | 14.20M | 8.43M | 90.17M | 83.63M | 88.57M | 81.49M | 89.30M | 84.63M | 84.62M | 80.29M | 80.42M | 74.47M | 74.31M | 74.96M | 73.81M | 67.23M | 66.86M | 69.42M | 69.62M | 63.05M | 62.47M | 64.63M | 64.64M | 52.54M | 50.67M | 52.79M | 53.15M | 36.65M | 35.64M | 31.35M | 31.55M | 20.16M | 20.04M | 16.58M |
|
Total Non-Current Liabilities
|
| 243.96M | | | 293.76M | 246.25M | 208.68M | 238.22M | 166.11M | 161.24M | 107.17M | 108.17M | 134.21M | 137.51M | 112.81M | 133.08M | 171.44M | 145.42M | 126.17M | 165.76M | 158.18M | 124.38M | 117.87M | 161.35M | 179.86M | 169.99M | 159.22M | 205.33M | 246.95M | 242.65M | 211.15M | 240.46M | 255.27M | 224.04M | 193.08M | 172.30M | 240.52M | 230.26M | 262.01M | 324.03M | 205.51M | 221.62M | 265.35M | 322.88M | 369.66M | 436.97M | 427.74M | 358.70M | 359.08M | 329.31M | 307.95M | 287.81M | 287.74M | 272.42M | 272.33M | 249.88M | 248.04M | 264.80M | 247.16M | 260.94M | 267.33M | 266.27M |
|
Total Liabilities
|
| 257.69M | | | 306.88M | 258.51M | 219.07M | 248.37M | 175.84M | 171.94M | 118.16M | 117.20M | 143.31M | 146.33M | 121.74M | 141.91M | 180.39M | 155.21M | 135.84M | 177.04M | 169.90M | 135.22M | 129.09M | 172.07M | 191.03M | 182.92M | 172.29M | 219.43M | 261.14M | 251.08M | 301.31M | 324.08M | 343.84M | 305.53M | 282.38M | 256.93M | 325.13M | 310.55M | 342.43M | 398.50M | 279.82M | 296.57M | 339.15M | 390.11M | 436.52M | 506.39M | 497.36M | 421.75M | 421.54M | 393.95M | 372.59M | 340.35M | 338.41M | 325.22M | 325.48M | 286.53M | 283.68M | 296.15M | 278.70M | 281.10M | 287.37M | 282.85M |
|
Total Debt
|
| 98.47M | | | 103.48M | 105.22M | 106.99M | 108.80M | | | | | | 19.40M | 19.79M | 19.61M | 19.62M | 19.10M | 18.26M | 18.36M | 17.63M | 16.48M | 16.51M | 17.17M | 17.08M | 16.70M | 15.58M | 15.96M | 16.03M | 16.07M | 16.13M | 16.26M | 15.44M | 15.19M | 15.00M | 14.89M | 14.70M | 14.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 322.48M | | | 465.33M | 469.88M | 482.44M | 502.50M | 572.87M | 643.67M | 651.33M | 661.20M | 683.24M | 714.02M | 718.46M | 730.12M | 759.47M | 776.99M | 792.00M | 800.24M | 777.57M | 760.91M | 755.01M | 762.91M | 795.67M | 799.52M | 820.47M | 854.64M | 887.77M | 920.03M | 857.27M | 879.93M | 882.08M | 880.21M | 858.41M | 823.21M | 787.43M | 769.06M | 775.65M | 762.40M | 749.64M | 757.99M | 807.62M | 866.86M | 973.34M | 1,095.24M | 1,207.18M | 1,137.25M | 1,206.73M | 1,194.65M | 1,177.23M | 1,183.70M | 1,169.71M | 1,174.56M | 1,161.25M | 1,012.18M | 973.54M | 944.01M | 972.74M | 864.17M | 837.53M | 821.49M |
|
Shareholder's Equity
|
| 322.48M | | | 465.33M | 469.88M | 482.44M | 502.50M | 572.87M | 643.67M | 651.33M | 661.20M | 683.24M | 714.02M | 718.46M | 730.12M | 759.47M | 776.99M | 792.00M | 800.24M | 777.57M | 760.91M | 755.01M | 762.91M | 795.67M | 799.52M | 820.47M | 854.64M | 887.77M | 920.03M | 857.27M | 879.93M | 882.08M | 880.21M | 858.41M | 823.21M | 787.43M | 769.06M | 775.65M | 762.40M | 749.64M | 757.99M | 807.62M | 866.86M | 973.34M | 1,095.24M | 1,207.18M | 1,137.25M | 1,206.73M | 1,194.65M | 1,177.23M | 1,183.70M | 1,169.71M | 1,174.56M | 1,161.25M | 1,012.18M | 973.54M | 944.01M | 972.74M | 864.17M | 837.53M | 821.49M |
|
Liabilities and Shareholders Equity
|
| 580.17M | | | 772.21M | 728.39M | 701.51M | 750.87M | 748.71M | 815.61M | 769.49M | 778.40M | 826.55M | 862.99M | 840.20M | 872.03M | 939.86M | 944.45M | 927.84M | 977.28M | 947.47M | 904.47M | 884.09M | 934.98M | 986.71M | 982.44M | 992.76M | 1,074.07M | 1,148.92M | 1,171.11M | 1,158.59M | 1,204.01M | 1,225.92M | 1,185.74M | 1,140.79M | 1,080.14M | 1,112.57M | 1,079.62M | 1,118.08M | 1,160.90M | 1,029.46M | 1,054.57M | 1,146.77M | 1,256.97M | 1,409.86M | 1,601.63M | 1,704.53M | 1,559.01M | 1,628.28M | 1,588.60M | 1,549.82M | 1,524.04M | 1,508.12M | 1,499.78M | 1,486.73M | 1,298.71M | 1,257.21M | 1,240.16M | 1,251.44M | 1,145.26M | 1,124.90M | 1,104.34M |
|
Treasury Shares
|
| 1.71M | | | 4.95M | 1.60M | 4.95M | 4.95M | 4.95M | 1.53M | 4.95M | 4.95M | 4.95M | 1.22M | 4.95M | 4.95M | 4.95M | 1.07M | 5.57M | 5.75M | 9.57M | 0.85M | 12.64M | 12.81M | 12.81M | 1.01M | 12.81M | 12.81M | 12.82M | 1.08M | 0.15M | 0.90M | 1.79M | 0.91M | 1.23M | 1.23M | 1.54M | 0.95M | 0.22M | 0.87M | 1.00M | 0.79M | 0.05M | 0.02M | 0.08M | 0.92M | 0.28M | 2.94M | 1.00M | 5.58M | 1.05M | 0.10M | 0.17M | 1.51M | 0.56M | 0.76M | 0.93M | 31.51M | 0.66M | 0.52M | 32.99M | 33.44M |
|
Retained Earnings
|
| -55.67M | | | 70.03M | 71.94M | 80.45M | 97.06M | 165.24M | 232.52M | 236.12M | 243.46M | 262.35M | 289.24M | 289.92M | 298.99M | 325.61M | 352.22M | 362.71M | 370.64M | 395.68M | 402.86M | 402.77M | 407.86M | 439.65M | 442.98M | 465.56M | 494.60M | 525.41M | 569.08M | 503.56M | 539.87M | 591.95M | 613.53M | 613.52M | 601.91M | 595.80M | 594.62M | 599.68M | 604.01M | 607.73M | 616.12M | 655.79M | 718.43M | 823.51M | 948.55M | 1,071.55M | 1,177.44M | 1,286.51M | 1,341.67M | 1,345.46M | 1,349.74M | 1,343.16M | 1,355.81M | 1,353.80M | 1,239.96M | 1,241.23M | 1,242.56M | 1,313.21M | 1,217.81M | 1,203.77M | 1,199.50M |