|
Cash & Equivalents
|
56.45M | 77.19M | 69.42M | 57.40M | 84.43M | 75.55M | 76.81M | 86.80M | 85.15M | 77.00M | 73.38M | 65.80M | 73.40M | 87.80M | 96.80M | 116.40M | 135.70M | 144.20M | 167.80M | 168.10M | 167.90M | 186.60M | 202.30M | 227.80M | 249.30M | 249.60M | 268.80M | 294.00M | 297.90M | 258.60M | 304.00M | 246.10M | 228.50M | 110.90M | 73.70M | 83.20M | 73.80M | 95.60M | 79.90M | 217.30M | 211.00M | 242.30M | 218.70M | 233.20M | 207.90M | 177.20M | 153.10M | 172.00M | 152.40M | 129.60M | 164.70M | 157.00M | 147.90M | 122.50M | 122.90M | 161.50M | 111.30M | 97.00M | 103.80M | 103.60M | 121.10M | 118.50M |
|
Cash & Current Investments
|
56.45M | 77.19M | 69.42M | 57.40M | 84.43M | 75.55M | 76.81M | 86.80M | 85.15M | 77.00M | 73.38M | 65.80M | 73.40M | 87.80M | 96.80M | 116.40M | 135.70M | 144.20M | 167.80M | 168.10M | 167.90M | 186.60M | 202.30M | 227.80M | 249.30M | 249.60M | 268.80M | 294.00M | 297.90M | 258.60M | 304.00M | 246.10M | 228.50M | 110.90M | 73.70M | 83.20M | 73.80M | 95.60M | 79.90M | 217.30M | 211.00M | 242.30M | 218.70M | 233.20M | 207.90M | 177.20M | 153.10M | 172.00M | 152.40M | 129.60M | 164.70M | 157.00M | 147.90M | 122.50M | 122.90M | 161.50M | 111.30M | 97.00M | 103.80M | 103.60M | 121.10M | 118.50M |
|
Receivables - Net
|
| | | 88.04M | 84.00M | 96.09M | 86.13M | 98.36M | 94.68M | 107.89M | 94.42M | 119.80M | 135.59M | 147.45M | 134.88M | 173.00M | 156.70M | 172.40M | 145.20M | 170.40M | 159.70M | 165.20M | 146.60M | 175.50M | 155.80M | 172.00M | 153.80M | 165.30M | 164.50M | 215.40M | 201.40M | 202.60M | 181.10M | 229.80M | 211.50M | 10.60M | 233.10M | 205.30M | 227.90M | 188.50M | 233.00M | 290.30M | 278.50M | 18.60M | 276.70M | 281.00M | 285.20M | 273.30M | 282.00M | 312.80M | 295.50M | 17.80M | 300.80M | 292.30M | 265.30M | 262.60M | 248.60M | 255.90M | 220.00M | 241.00M | 215.60M | 229.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.90M | 0.90M | 0.80M | 0.80M | 0.90M | 0.90M | 0.50M | | | | 0.60M | | | | 0.40M | | | | 0.50M | | | | | | | | | | |
|
Receivables
|
| | | 88.04M | 84.00M | 96.09M | 86.13M | 98.36M | 94.68M | 107.89M | 94.42M | 119.80M | 135.59M | 147.45M | 134.88M | 173.00M | 156.70M | 172.40M | 145.20M | 170.40M | 159.70M | 165.20M | 146.60M | 175.50M | 155.80M | 172.00M | 153.80M | 165.30M | 164.50M | 215.40M | 201.40M | 202.60M | 182.10M | 230.70M | 212.40M | 11.40M | 233.90M | 206.20M | 228.80M | 189.00M | 233.00M | 290.30M | 278.50M | 19.20M | 276.70M | 281.00M | 285.20M | 273.70M | 282.00M | 312.80M | 295.50M | 18.30M | 300.80M | 292.30M | 265.30M | 262.60M | 248.60M | 255.90M | 220.00M | 241.00M | 215.60M | 229.60M |
|
Raw Materials
|
| | | 21.30M | 20.26M | 21.27M | 22.67M | 22.32M | 22.95M | 25.51M | 27.27M | 38.00M | 39.96M | 42.98M | 52.41M | 45.40M | 44.70M | 43.70M | 49.40M | 42.70M | 42.60M | 42.70M | 48.90M | 44.70M | 44.80M | 41.70M | 41.10M | 38.30M | 40.60M | 52.60M | 53.40M | 54.10M | 58.30M | 81.60M | 80.80M | 67.10M | 80.30M | 80.40M | 75.90M | 74.50M | 78.70M | 81.90M | 86.10M | 85.40M | 96.10M | 104.50M | 122.60M | 113.80M | 122.90M | 120.90M | 124.50M | 108.70M | 115.00M | 118.90M | 133.00M | 124.50M | | 154.00M | 147.60M | 158.00M | 150.50M | 143.80M |
|
Work In Process
|
| | | 10.98M | 12.44M | 12.10M | 14.48M | 14.23M | 14.73M | 15.93M | 17.66M | 10.20M | 10.70M | 10.07M | 10.44M | 12.00M | 12.50M | 13.70M | 14.30M | 12.20M | 11.70M | 9.70M | 10.20M | 9.60M | 8.90M | 7.30M | 9.70M | 8.70M | 8.50M | 10.50M | 15.60M | 14.60M | 9.10M | 9.40M | 9.30M | 9.40M | 10.00M | 11.80M | 11.30M | 10.80M | 11.10M | 11.70M | 12.90M | 14.00M | 15.60M | 14.50M | 15.20M | 12.90M | 13.00M | 15.00M | 18.70M | 14.40M | 17.50M | 17.70M | 17.80M | 16.10M | | 21.00M | 24.10M | 20.70M | 23.00M | 22.90M |
|
Finished Goods
|
| | | 6.27M | 7.70M | 7.21M | 6.80M | 7.00M | 9.68M | 9.39M | 8.85M | 11.70M | 18.36M | 15.57M | 16.36M | 14.20M | 16.90M | 18.00M | 20.20M | 16.00M | 15.40M | 13.80M | 13.30M | 11.90M | 12.50M | 11.60M | 11.20M | 10.90M | 15.70M | 15.30M | 14.60M | 15.40M | 21.10M | 27.30M | 33.90M | 40.20M | 31.70M | 41.60M | 38.90M | 45.70M | 34.20M | 27.10M | 25.00M | 24.80M | 30.70M | 30.00M | 29.20M | 31.80M | 38.00M | 36.60M | 32.20M | 36.60M | 43.10M | 47.30M | 53.20M | 45.60M | | 53.20M | 47.10M | 44.30M | 44.10M | 46.40M |
|
Inventory
|
| | | 38.56M | 40.40M | 40.58M | 43.95M | 43.56M | 47.36M | 50.82M | 53.78M | 59.90M | 69.01M | 68.62M | 79.21M | 71.60M | 74.10M | 75.40M | 83.90M | 70.90M | 69.70M | 66.20M | 72.40M | 66.20M | 66.20M | 60.60M | 62.00M | 57.90M | 64.80M | 78.40M | 83.60M | 84.10M | 88.50M | 118.30M | 124.00M | 116.70M | 122.00M | 133.80M | 126.10M | 131.00M | 124.00M | 120.70M | 124.00M | 124.20M | 142.40M | 149.00M | 167.00M | 158.50M | 173.90M | 172.50M | 175.40M | 159.70M | 175.60M | 183.90M | 204.00M | 212.10M | 219.90M | 228.20M | 218.80M | 223.00M | 217.60M | 213.10M |
|
Current Deferred Tax Assets
|
| | | 3.78M | 3.73M | 3.73M | 3.58M | 3.53M | 3.33M | 3.46M | 3.57M | 3.30M | 3.37M | 3.48M | 3.42M | 8.70M | 6.10M | 6.00M | 5.80M | 15.00M | 14.80M | 13.90M | 15.50M | 11.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 7.29M | 9.28M | 9.03M | 8.47M | 7.17M | 9.02M | 8.92M | 7.87M | 9.50M | 10.57M | 9.96M | 10.47M | 11.60M | 12.90M | 14.80M | 12.40M | 12.10M | 15.00M | 18.50M | 16.90M | 13.60M | 16.60M | 14.90M | 14.50M | 12.50M | 19.10M | 15.90M | 15.70M | 14.80M | 15.90M | 21.70M | 22.50M | 20.00M | 19.00M | 18.70M | 20.30M | 15.90M | 16.40M | 18.20M | 18.30M | 22.60M | 20.60M | 21.90M | 20.90M | 16.90M | 23.10M | 35.30M | 27.90M | 20.50M | 19.80M | 21.10M | 19.00M | 18.70M | 23.20M | 24.20M | 22.70M | 17.10M | 15.90M | 14.50M |
|
Current Assets
|
| | | 195.96M | 222.67M | 225.85M | 219.82M | 240.43M | 240.17M | 248.67M | 233.46M | 258.60M | 292.22M | 317.60M | 325.00M | 381.70M | 385.50M | 412.80M | 415.10M | 438.30M | 427.10M | 450.40M | 453.70M | 496.20M | 487.90M | 497.10M | 499.10M | 530.30M | 546.90M | 568.90M | 605.30M | 550.00M | 523.90M | 491.10M | 446.40M | 453.50M | 461.30M | 465.40M | 463.90M | 565.60M | 598.00M | 682.30M | 645.00M | 674.00M | 660.90M | 643.10M | 640.40M | 629.00M | 639.10M | 658.40M | 671.00M | 664.40M | 657.50M | 636.50M | 629.80M | 637.70M | 611.80M | 612.90M | 572.20M | 559.90M | 549.20M | 555.30M |
|
Buildings
|
| | | 45.52M | | | | 44.05M | | | | 43.20M | | | | 45.90M | | | | 44.40M | | | | 46.90M | | | | 48.20M | 62.00M | 58.30M | 64.30M | 69.20M | 74.00M | 73.80M | 74.70M | 81.20M | 82.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 3.13M | | | | 3.13M | | | | 3.10M | | | | 3.10M | | | | 0.80M | | | | 0.60M | | | | 0.60M | 0.60M | 0.60M | 0.80M | 0.80M | 0.80M | 3.60M | 3.60M | 3.70M | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 61.51M | 61.89M | 66.99M | 69.19M | 77.20M | 81.45M | 89.88M | 93.38M | 98.40M | 100.32M | 102.86M | 102.66M | 101.20M | 99.50M | 96.60M | 92.70M | 93.30M | 89.90M | 90.50M | 91.90M | 93.00M | 90.30M | 88.80M | 87.70M | 90.60M | 117.40M | 126.90M | 153.70M | 162.20M | 165.30M | 187.90M | 189.10M | 191.90M | 196.40M | 198.10M | 199.00M | 201.90M | 208.60M | 203.20M | 205.40M | 204.00M | 214.60M | 206.60M | 200.60M | 197.00M | 194.60M | 189.60M | 200.70M | 220.30M | 225.20M | 224.60M | 232.50M | 212.10M | 213.80M | 217.20M | 208.60M | 221.60M | 224.50M | 225.50M |
|
Goodwill
|
| | | 16.40M | 16.42M | 16.42M | 16.42M | 16.40M | 16.42M | 17.22M | 17.20M | 12.90M | 12.92M | 12.96M | 12.94M | 13.00M | 12.90M | 12.90M | 12.80M | 1.70M | 1.60M | 1.60M | 1.60M | 1.70M | 1.70M | 1.60M | 1.60M | 1.60M | 18.00M | 66.80M | 59.60M | 59.20M | 58.80M | 233.90M | 236.80M | 233.30M | 233.00M | 233.60M | 233.20M | 231.60M | 233.30M | 233.30M | 234.80M | 235.60M | 235.20M | 235.00M | 234.00M | 233.00M | 232.70M | 231.00M | 232.50M | 301.90M | 69.60M | 220.70M | 220.40M | 275.80M | 170.60M | 170.40M | 167.40M | 278.60M | 279.80M | 279.30M |
|
Intangibles
|
| | | 18.42M | 17.96M | 17.53M | 17.06M | 16.62M | 16.21M | 17.48M | 17.05M | 16.50M | 16.03M | 15.62M | 15.18M | 13.00M | 12.60M | 12.20M | 11.70M | 11.30M | 10.70M | 10.10M | 9.50M | 8.90M | 8.40M | 7.80M | 7.20M | 6.60M | 18.10M | 56.60M | 65.60M | 61.00M | 58.20M | 275.10M | 267.60M | 321.80M | 260.40M | 255.80M | 251.00M | 320.60M | 323.00M | 322.70M | 324.60M | 295.80M | 295.30M | 294.80M | 293.40M | 292.10M | 291.50M | 289.70M | 291.90M | 360.10M | 360.60M | 379.40M | 385.70M | 383.70M | 385.30M | 384.90M | 379.20M | 238.40M | 393.00M | 392.50M |
|
Goodwill & Intangibles
|
| | | 34.82M | 34.38M | 33.95M | 33.48M | 33.02M | 32.64M | 34.70M | 34.25M | 29.40M | 28.95M | 28.58M | 28.12M | 26.00M | 25.50M | 25.10M | 24.50M | 13.00M | 12.30M | 11.70M | 11.10M | 10.60M | 10.10M | 9.40M | 8.80M | 8.20M | 36.10M | 123.40M | 125.20M | 120.20M | 117.00M | 509.00M | 504.40M | 555.10M | 493.40M | 489.40M | 484.20M | 552.20M | 556.30M | 556.00M | 559.40M | 531.40M | 530.50M | 529.80M | 527.40M | 525.10M | 524.20M | 520.70M | 524.40M | 662.00M | 430.20M | 600.10M | 606.10M | 659.50M | 555.90M | 555.30M | 546.60M | 517.00M | 672.80M | 671.80M |
|
Long-Term Deferred Tax
|
| | | 4.46M | | | | 22.89M | | | | 23.50M | | | | 47.40M | 37.20M | 30.80M | 25.40M | 45.40M | 28.00M | 28.90M | 27.10M | 37.40M | 36.70M | 36.30M | 35.80M | 40.40M | 44.70M | 44.50M | 35.90M | 42.30M | 41.50M | 32.70M | 32.80M | 34.30M | 34.10M | 34.10M | 34.30M | 31.40M | 41.00M | 40.70M | 41.90M | 41.20M | 40.20M | 39.20M | 38.80M | 36.80M | 36.20M | 35.40M | 37.60M | 33.60M | 33.70M | 33.00M | 36.10M | 34.70M | 36.00M | 35.70M | 34.30M | 37.80M | 37.80M | 38.80M |
|
Other Non-Current Assets
|
| | | 13.30M | 27.34M | 27.32M | 27.19M | 12.93M | 36.82M | 37.03M | 37.16M | 12.90M | 37.51M | 37.32M | 36.83M | 8.20M | 16.40M | 20.20M | 20.40M | 11.60M | 19.70M | 19.00M | 18.40M | 66.70M | 17.90M | 18.90M | 18.60M | 83.10M | 119.10M | 202.50M | 200.80M | 20.70M | 203.60M | 591.50M | 590.70M | 778.20M | 807.60M | 817.30M | 818.40M | 805.00M | 820.20M | 807.00M | 799.50M | 793.00M | 798.10M | 787.60M | 770.90M | 760.10M | 750.80M | 735.90M | 757.50M | 914.70M | 916.60M | 848.40M | 861.70M | 765.80M | 766.10M | 762.20M | 732.40M | 745.90M | 742.10M | 732.10M |
|
Non-Current Assets
|
| | | 77.27M | 76.65M | 77.36M | 79.03M | 86.06M | 83.86M | 83.83M | 84.25M | 77.90M | 81.36M | 82.04M | 79.56M | 92.60M | 90.70M | 84.10M | 79.80M | 74.20M | 70.80M | 69.00M | 67.00M | 66.70M | 77.90M | 80.60M | 80.20M | 173.70M | 236.50M | 329.40M | 354.50M | 365.90M | 368.90M | 779.40M | 779.80M | 778.20M | 807.60M | 817.30M | 818.40M | 805.00M | 820.20M | 807.00M | 799.50M | 793.00M | 798.10M | 787.60M | 770.90M | 760.10M | 750.80M | 735.90M | 757.50M | 914.70M | 916.60M | 848.40M | 861.70M | 765.80M | 766.10M | 762.20M | 732.40M | 745.90M | 742.10M | 732.10M |
|
Assets
|
| | | 334.74M | 361.21M | 370.20M | 368.05M | 403.60M | 405.48M | 422.38M | 411.08M | 434.90M | 473.89M | 502.50M | 507.21M | 575.50M | 575.70M | 593.50M | 587.60M | 605.80M | 587.80M | 609.90M | 612.60M | 655.90M | 656.10M | 666.50M | 667.00M | 704.00M | 783.40M | 898.30M | 959.80M | 915.90M | 892.80M | 1,270.50M | 1,226.20M | 1,231.70M | 1,268.90M | 1,282.70M | 1,282.30M | 1,370.60M | 1,418.20M | 1,489.30M | 1,444.50M | 1,467.00M | 1,459.00M | 1,430.70M | 1,411.30M | 1,389.10M | 1,389.90M | 1,394.30M | 1,428.50M | 1,579.10M | 1,574.10M | 1,484.90M | 1,491.50M | 1,403.50M | 1,377.90M | 1,375.10M | 1,304.60M | 1,305.80M | 1,291.30M | 1,287.40M |
|
Accounts Payables
|
| | | 37.15M | 37.77M | 40.71M | 41.67M | 54.77M | 54.04M | 56.75M | 46.47M | 61.50M | 76.17M | 78.41M | 70.89M | 82.00M | 79.50M | 82.40M | 74.30M | 70.10M | 68.00M | 71.20M | 64.30M | 68.20M | 69.30M | 75.90M | 67.70M | 75.30M | 81.20M | 99.30M | 87.90M | 89.50M | 79.00M | 105.60M | 88.60M | 91.90M | 90.70M | 97.10M | 88.80M | 73.80M | 83.20M | 112.40M | 117.80M | 122.90M | 110.80M | 118.60M | 115.90M | 108.50M | 116.40M | 124.50M | 113.10M | 138.70M | 131.90M | 133.50M | 146.00M | 132.40M | 161.10M | 129.80M | 107.70M | 125.90M | 123.50M | 124.20M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 2.30M | 2.90M | 4.40M | 3.90M | 15.30M | 15.20M | 15.70M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 37.15M | 37.77M | 40.71M | 41.67M | 54.77M | 54.04M | 56.75M | 46.47M | 61.50M | 76.17M | 78.41M | 70.89M | 82.00M | 79.50M | 82.40M | 74.30M | 70.10M | 68.00M | 71.20M | 64.30M | 68.20M | 69.30M | 75.90M | 67.70M | 75.30M | 85.00M | 101.60M | 90.80M | 93.90M | 82.90M | 120.90M | 103.80M | 107.60M | 90.70M | 97.10M | 88.80M | 73.80M | 83.20M | 112.40M | 117.80M | 122.90M | 110.80M | 118.60M | 115.90M | 108.50M | 116.40M | 124.50M | 113.10M | 138.70M | 131.90M | 133.50M | 146.00M | 132.40M | 161.10M | 129.80M | 107.70M | 125.90M | 123.50M | 124.20M |
|
Accumulated Expenses
|
| | | 16.00M | | | | 14.96M | | | | 14.80M | | | | 15.90M | | | | 30.60M | | | | 17.30M | | | | 18.70M | 17.50M | 17.50M | 20.10M | 22.80M | 17.60M | 21.30M | 21.40M | 20.10M | 17.90M | 22.50M | 19.70M | 19.10M | 20.00M | 23.40M | 26.50M | 33.50M | 24.10M | 26.70M | 26.60M | 30.00M | 26.80M | 29.90M | 29.40M | 36.70M | 26.70M | 29.00M | 31.60M | 38.00M | 36.30M | 31.50M | 29.40M | 32.00M | 25.90M | 27.20M |
|
Other Accumulated Expenses
|
| | | 26.34M | 27.02M | 25.91M | 26.98M | 37.10M | 35.76M | 32.88M | 32.45M | 28.93M | 27.14M | 28.14M | 27.98M | 37.10M | 39.50M | 47.60M | 50.90M | 60.50M | 36.00M | 40.30M | 45.00M | 17.30M | 35.90M | 38.00M | 43.50M | 17.70M | 17.90M | 23.10M | 27.00M | 21.60M | 21.40M | 33.20M | 34.40M | 33.90M | 35.80M | 27.80M | 22.60M | 18.50M | 28.30M | 31.00M | 32.90M | 25.00M | 28.70M | 23.60M | 24.70M | 24.50M | 27.60M | 31.00M | 33.30M | 34.50M | 33.70M | 38.70M | 38.20M | 46.00M | 46.50M | 45.40M | 42.30M | 50.20M | 45.60M | 46.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 2.30M | 2.90M | 4.40M | 3.90M | 15.30M | 15.20M | 15.70M | 15.40M | 15.20M | 15.10M | 15.30M | 15.40M | 15.30M | 15.40M | 14.90M | 14.80M | 14.70M | 13.20M | 13.00M | 13.00M | 13.00M | 0.50M | 3.20M | 3.20M | 3.00M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.50M | 6.00M | 5.50M | 5.50M | 6.00M | 6.40M | 6.10M | 5.90M | 6.90M | 6.10M | 6.00M | 5.60M | 6.30M | 6.80M | 6.80M | 6.90M | 6.60M | 6.30M | 6.70M | 6.90M | 7.60M | 7.50M | 7.40M | 7.40M | 7.60M |
|
Current Taxes
|
| | | 1.34M | | | | 9.13M | | | | 3.80M | | | | 4.60M | | | | 11.00M | | | | 13.00M | | | | 12.70M | 6.10M | 10.10M | 12.40M | 18.70M | 14.90M | 16.80M | 16.80M | 19.30M | 14.80M | 15.20M | 11.40M | 11.60M | 7.60M | 10.60M | 10.20M | 20.30M | 19.80M | 17.30M | 17.20M | 6.60M | 6.40M | 8.30M | 7.80M | 8.10M | 6.00M | 7.50M | 7.60M | 8.10M | 9.80M | 8.10M | 14.30M | 17.50M | 17.00M | 11.80M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 63.49M | 64.80M | 66.62M | 68.66M | 91.88M | 89.80M | 89.63M | 78.92M | 90.40M | 103.31M | 106.55M | 98.86M | 119.10M | 119.00M | 130.00M | 125.20M | 130.60M | 104.00M | 111.50M | 109.30M | 117.90M | 105.20M | 113.90M | 111.20M | 124.40M | 126.50M | 152.30M | 150.30M | 157.00M | 136.80M | 192.20M | 176.40M | 180.90M | 180.80M | 184.30M | 163.60M | 143.80M | 160.00M | 198.70M | 209.20M | 222.70M | 204.10M | 207.80M | 203.70M | 188.60M | 195.80M | 213.00M | 190.90M | 228.00M | 208.40M | 218.30M | 229.90M | 231.40M | 260.80M | 222.60M | 201.40M | 233.20M | 219.60M | 217.60M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.90M | 267.70M | 259.90M | 241.90M | 336.80M | 334.40M | 332.30M | 229.20M | 225.20M | 220.60M | 208.40M | 202.40M | 197.50M | 194.20M | 191.00M | 200.80M | 303.60M | 335.80M | 329.00M | 331.10M | 330.70M | 295.80M | 340.40M | 327.70M | 317.40M | 323.20M | 332.30M |
|
Non-Current Deffered Revenue
|
| | | 4.49M | 4.77M | 4.80M | 4.56M | 4.80M | 4.98M | 5.44M | 5.56M | 8.10M | 9.07M | 10.96M | 12.85M | 12.80M | 6.40M | 6.70M | 6.90M | 7.20M | 7.90M | 7.80M | 7.80M | 8.00M | 8.40M | 8.40M | 8.80M | 8.90M | 9.20M | 9.60M | 10.20M | 10.00M | 10.00M | 9.80M | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 2.11M | 1.46M | 0.42M | 0.40M | 0.33M | 0.26M | 0.21M | 0.21M | 0.20M | 0.25M | 0.27M | 0.26M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 0.90M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 15.80M | 19.60M | 18.30M | 17.60M | 39.80M | 38.90M | 36.40M | 36.40M | 36.80M | 35.80M | 41.60M | 42.30M | 42.50M | 42.10M | 38.30M | 37.70M | 37.40M | 37.40M | 38.30M | 37.30M | 40.40M | 38.50M | 41.80M | 41.40M | 46.00M | 46.40M | 28.70M | 27.90M | 30.90M | 29.70M | 26.80M | 26.90M | 25.80M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 29.30M | 27.90M | 20.40M | 18.40M | 19.40M | 18.60M | 17.50M | 16.10M | 16.00M | 12.90M | 14.80M | 13.50M | 19.00M | 23.00M | 21.80M | 22.40M | 20.90M | 19.90M | 20.60M | 19.90M | 21.50M | 19.80M | 18.20M | 16.80M | 15.30M |
|
Other Non-Current Liabilities
|
| | | 5.62M | 5.28M | 4.79M | 4.37M | 3.41M | 3.38M | 3.32M | 3.38M | 3.30M | 3.71M | 3.28M | 3.42M | 3.40M | 4.40M | 4.20M | 4.60M | 4.00M | 3.90M | 3.90M | 3.40M | 2.90M | 2.60M | 2.40M | 2.10M | 2.60M | 6.40M | 8.30M | 48.30M | 42.60M | 42.60M | 38.90M | 33.00M | 33.00M | 32.40M | 29.30M | 29.30M | 29.30M | 29.30M | 26.20M | 26.20M | 24.80M | 24.80M | 22.10M | 22.10M | 22.10M | 22.10M | 16.70M | 16.70M | 16.70M | 17.10M | 16.50M | 19.90M | 16.80M | 19.80M | 21.40M | 21.70M | 16.90M | 16.70M | 17.10M |
|
Total Non-Current Liabilities
|
| | | 68.03M | 96.57M | 108.35M | 113.12M | 144.99M | 151.54M | 141.23M | 124.58M | 142.00M | 164.88M | 169.02M | 161.72M | 179.90M | 163.40M | 166.70M | 152.10M | 142.80M | 113.90M | 141.30M | 172.10M | 182.90M | 167.60M | 171.30M | 157.00M | 160.30M | 187.60M | 283.20M | 304.30M | 128.90M | 218.00M | 588.30M | 519.10M | 361.10M | 373.80M | 365.80M | 345.80M | 443.40M | 444.40M | 439.20M | 337.70M | 326.30M | 320.60M | 303.40M | 291.20M | 286.70M | 282.70M | 282.50M | 295.00M | 398.20M | 433.40M | 421.70M | 426.60M | 406.10M | 372.70M | 414.20M | 398.90M | 379.30M | 383.60M | 390.50M |
|
Total Liabilities
|
| | | 73.64M | 101.85M | 113.14M | 117.49M | 148.40M | 154.92M | 144.55M | 127.96M | 145.30M | 168.58M | 172.30M | 165.13M | 183.30M | 167.80M | 170.90M | 156.70M | 146.80M | 117.80M | 145.20M | 175.50M | 185.80M | 170.20M | 173.70M | 159.10M | 162.90M | 194.00M | 291.50M | 352.60M | 285.90M | 260.60M | 627.20M | 552.10M | 542.00M | 554.60M | 550.10M | 509.40M | 587.20M | 604.40M | 637.90M | 546.90M | 549.00M | 524.70M | 511.20M | 494.90M | 475.30M | 478.50M | 495.50M | 485.90M | 626.20M | 641.80M | 640.00M | 656.50M | 637.50M | 633.50M | 636.80M | 600.30M | 612.50M | 603.20M | 608.10M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 2.30M | 2.90M | 4.40M | 3.90M | 15.30M | 15.20M | 292.60M | 283.10M | 275.10M | 257.00M | 352.10M | 349.80M | 347.60M | 244.60M | 240.10M | 235.40M | 223.10M | 215.60M | 210.50M | 207.20M | 204.00M | 201.30M | 306.80M | 339.00M | 332.00M | 331.30M | 330.90M | 296.00M | 340.60M | 327.90M | 317.60M | 323.40M | 332.50M |
|
Common Equity
|
| | | 261.10M | 259.36M | 257.06M | 250.56M | 255.20M | 250.56M | 277.82M | 283.13M | 289.60M | 305.31M | 330.20M | 342.08M | 392.20M | 407.90M | 422.60M | 430.90M | 459.00M | 470.00M | 464.70M | 437.10M | 470.10M | 485.90M | 492.80M | 507.90M | 541.10M | 589.40M | 606.80M | 607.20M | 630.00M | 632.20M | 643.30M | 674.10M | 689.70M | 714.30M | 732.60M | 772.90M | 783.40M | 813.80M | 851.40M | 897.60M | 918.00M | 934.30M | 919.50M | 916.40M | 913.80M | 911.40M | 898.80M | 942.60M | 941.80M | 931.40M | 844.90M | 835.00M | 766.00M | 744.40M | 738.30M | 704.30M | 693.30M | 688.10M | 679.30M |
|
Shareholder's Equity
|
| | | 261.10M | 259.36M | 257.06M | 250.56M | 255.20M | 250.56M | 277.82M | 283.13M | 289.60M | 305.31M | 330.20M | 342.08M | 392.20M | 407.90M | 422.60M | 430.90M | 459.00M | 470.00M | 464.70M | 437.10M | 470.10M | 485.90M | 492.80M | 507.90M | 541.10M | 589.40M | 606.80M | 607.20M | 630.00M | 632.20M | 643.30M | 674.10M | 689.70M | 714.30M | 732.60M | 772.90M | 783.40M | 813.80M | 851.40M | 897.60M | 918.00M | 934.30M | 919.50M | 916.40M | 913.80M | 911.40M | 898.80M | 942.60M | 941.80M | 931.40M | 844.90M | 835.00M | 766.00M | 744.40M | 738.30M | 704.30M | 693.30M | 688.10M | 679.30M |
|
Liabilities and Shareholders Equity
|
| | | 334.74M | 361.21M | 370.20M | 368.05M | 403.60M | 405.48M | 422.38M | 411.08M | 434.90M | 473.89M | 502.50M | 507.21M | 575.50M | 575.70M | 593.50M | 587.60M | 605.80M | 587.80M | 609.90M | 612.60M | 655.90M | 656.10M | 666.50M | 667.00M | 704.00M | 783.40M | 898.30M | 959.80M | 915.90M | 892.80M | 1,270.50M | 1,226.20M | 1,231.70M | 1,268.90M | 1,282.70M | 1,282.30M | 1,370.60M | 1,418.20M | 1,489.30M | 1,444.50M | 1,467.00M | 1,459.00M | 1,430.70M | 1,411.30M | 1,389.10M | 1,389.90M | 1,394.30M | 1,428.50M | 1,579.10M | 1,574.10M | 1,484.90M | 1,491.50M | 1,403.50M | 1,377.90M | 1,375.10M | 1,304.60M | 1,305.80M | 1,291.30M | 1,287.40M |
|
Treasury Shares
|
| | | 0.64M | 1.34M | 1.34M | 1.34M | 0.70M | 1.34M | 1.34M | 1.34M | 0.70M | 1.34M | 1.34M | 1.34M | 0.70M | 1.34M | 1.34M | 1.35M | 0.07M | 1.61M | 1.35M | 1.35M | 1.16M | 1.35M | 1.35M | 1.35M | 1.17M | 1.35M | 1.35M | 1.35M | 1.17M | 1.35M | 1.35M | 1.35M | 1.03M | 1.35M | 1.35M | 1.35M | 0.00M | 1.35M | 1.35M | 1.35M | 0.93M | 0.16M | 0.97M | 1.43M | 0.94M | 0.32M | 0.83M | 1.35M | 1.20M | 1.35M | 1.35M | 0.45M | 0.63M | 0.14M | 0.14M | 0.14M | 1.35M | 1.35M | 1.35M |
|
Retained Earnings
|
| | | 155.99M | 154.89M | 152.61M | 150.83M | 154.01M | 155.30M | 176.07M | 176.80M | 184.40M | 195.37M | 212.56M | 224.50M | 269.20M | 287.10M | 309.70M | 333.30M | 356.50M | 376.50M | 364.10M | 341.60M | 358.60M | 376.20M | 387.20M | 407.20M | 427.00M | 446.60M | 467.40M | 439.20M | 13.90M | 490.00M | 500.00M | 526.70M | -13.60M | 568.90M | 588.50M | 625.60M | 651.90M | 664.60M | 698.90M | 726.60M | 746.00M | 761.90M | 749.80M | 752.90M | 763.90M | 768.10M | 771.20M | 778.20M | 772.70M | 764.80M | 697.00M | 677.60M | 612.30M | 587.10M | 580.60M | 558.30M | 524.20M | 511.00M | 498.90M |