|
Cash & Equivalents
|
40.58M | 46.95M | 49.25M | 52.20M | 58.82M | 56.24M | 82.24M | 88.44M | 156.42M | 162.88M | 165.86M | 104.95M | 114.84M | 115.96M | 30.57M | 33.90M | 35.15M | 39.13M | 40.11M | 44.53M | 45.71M | 47.29M | 48.88M | 56.99M | 66.52M | 77.59M | 79.07M | 81.55M | 84.25M | 81.69M | 77.31M | 46.19M | 270.24M | 41.64M | 26.07M | 32.03M | 44.22M | 66.52M | 72.87M | 93.90M | 112.52M | 257.93M | 161.30M | 182.04M | 407.15M | 226.84M | 239.12M | 109.11M | 121.94M | 113.84M | 95.80M | 105.17M | 91.69M | 65.65M | 51.98M | 76.94M | 64.44M | 71.56M | 89.37M | 168.65M | 142.65M | 180.52M | 158.12M | 242.56M | 269.82M | 309.10M | 304.72M |
|
Short-term Investments
|
| 0.00M | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
40.58M | 46.95M | 49.25M | 52.20M | 58.82M | 56.24M | 82.24M | 88.44M | 156.42M | 162.88M | 165.86M | 104.95M | 114.84M | 115.96M | 30.57M | 33.90M | 35.15M | 39.13M | 40.11M | 44.53M | 45.71M | 47.29M | 48.88M | 56.99M | 66.52M | 77.59M | 79.07M | 81.55M | 84.25M | 81.69M | 77.31M | 46.19M | 270.24M | 41.64M | 26.07M | 32.03M | 44.22M | 66.52M | 72.87M | 93.90M | 112.52M | 257.93M | 161.30M | 182.04M | 407.15M | 226.84M | 239.12M | 109.11M | 121.94M | 113.84M | 95.80M | 105.17M | 91.69M | 65.65M | 51.98M | 76.94M | 64.44M | 71.56M | 89.37M | 168.65M | 142.65M | 180.52M | 158.12M | 242.56M | 269.82M | 309.10M | 304.72M |
|
Receivables - Net
|
| | | | | | | | | 44.79M | 38.13M | 46.81M | 38.19M | 38.53M | 40.50M | 35.27M | 29.47M | 29.23M | 35.14M | 31.12M | 33.53M | 37.62M | 35.16M | 47.43M | 47.55M | 31.77M | 41.99M | 35.47M | 39.31M | 73.43M | 62.16M | 68.83M | 68.23M | 76.34M | 89.04M | 87.31M | 101.40M | 104.04M | 113.92M | 123.12M | 114.81M | 118.83M | 108.90M | 132.07M | 127.13M | 120.44M | 99.07M | 120.85M | 125.60M | 128.81M | 106.83M | 126.33M | 124.77M | 144.49M | 164.21M | 145.85M | 125.56M | 124.73M | 91.45M | 82.74M | 91.78M | 111.44M | 124.55M | 104.49M | 103.40M | 109.59M | 92.65M |
|
Receivables - Other
|
| | | | | | | | | 1.06M | 1.20M | 8.49M | 11.67M | 10.92M | 10.96M | 12.57M | 18.00M | 17.27M | 13.91M | 9.89M | 18.61M | 22.04M | 29.23M | 19.77M | 20.48M | 22.02M | 24.42M | 24.64M | 29.38M | 22.47M | 23.57M | 28.05M | 28.39M | 37.33M | 32.41M | 35.66M | 40.18M | 39.77M | 39.98M | 45.19M | 55.94M | 57.39M | 68.57M | 61.30M | 86.86M | 90.29M | 108.75M | 119.35M | 138.38M | 162.92M | 194.37M | 193.80M | 242.30M | 303.36M | 330.50M | 333.49M | 376.72M | 382.56M | 388.56M | 351.00M | 325.44M | 304.03M | 298.27M | 278.66M | 271.29M | 278.48M | 274.83M |
|
Receivables
|
| | | | | | | | | 45.84M | 39.33M | 55.30M | 49.86M | 49.45M | 51.46M | 47.84M | 47.47M | 46.49M | 49.06M | 41.01M | 52.15M | 59.66M | 64.38M | 67.21M | 68.03M | 53.79M | 66.42M | 60.11M | 68.69M | 95.89M | 85.73M | 96.88M | 96.62M | 113.67M | 121.45M | 122.97M | 141.58M | 143.81M | 153.90M | 168.31M | 170.75M | 176.22M | 177.47M | 193.37M | 213.99M | 210.73M | 207.82M | 240.20M | 263.98M | 291.73M | 301.20M | 320.13M | 367.07M | 447.85M | 494.70M | 479.35M | 502.28M | 507.29M | 480.00M | 433.74M | 417.23M | 415.47M | 422.82M | 383.15M | 374.69M | 388.06M | 367.48M |
|
Raw Materials
|
| | | | | | | | | 7.31M | | | | 11.25M | 18.47M | 16.43M | 15.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | 7.55M | | | | 8.98M | 13.65M | 14.13M | 13.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | 3.67M | | | | 5.62M | 8.32M | 10.22M | 9.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | 18.54M | 24.50M | 22.76M | 21.80M | 25.84M | 40.44M | 40.78M | 38.74M | 37.43M | 35.18M | 33.14M | 35.33M | 31.66M | 30.77M | 30.01M | 32.53M | 31.96M | 34.67M | 36.71M | 34.35M | 58.28M | 58.44M | 70.09M | 72.10M | 81.07M | 93.27M | 105.91M | 117.08M | 108.58M | 121.16M | 126.40M | 131.66M | 137.11M | 148.50M | 153.64M | 161.86M | 178.09M | 206.04M | 218.41M | 226.84M | 221.64M | 234.40M | 251.27M | 259.61M | 270.34M | 287.58M | 311.98M | 342.78M | 337.22M | 362.91M | 354.21M | 343.01M | 335.30M | 351.09M | 344.42M | 352.69M | 332.92M | 340.25M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 7.68M | 6.90M | 8.74M | 8.13M | 7.65M | 12.26M | 13.19M | 13.02M | 11.53M | 10.72M | 10.19M | 10.06M | 15.22M | 15.18M | 15.17M | 13.04M | 12.41M | 12.38M | 12.36M | 12.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | 4.17M | 4.24M | 5.26M | 4.89M | 6.21M | 6.25M | 5.44M | 4.92M | 7.33M | 6.74M | 8.68M | 4.68M | 3.63M | 4.55M | 4.73M | 3.98M | 8.68M | 5.29M | 5.36M | 4.65M | 6.12M | 7.67M | 6.65M | 7.92M | 8.38M | 9.11M | 7.97M | 7.80M | 9.06M | 9.52M | 9.92M | 10.25M | 10.82M | 12.60M | 10.60M | 11.27M | 16.61M | 18.96M | 15.69M | 14.18M | 15.11M | 18.46M | 16.15M | 26.45M | 23.91M | 34.80M | 28.61M | 24.79M | 20.95M | 22.42M | 21.47M | 27.97M | 22.49M | 22.29M | 20.56M | 19.34M | 27.64M | 70.79M |
|
Current Assets
|
| | | | | | | | | 240.18M | 241.20M | 198.98M | 201.20M | 207.70M | 143.29M | 143.78M | 142.31M | 146.30M | 145.34M | 144.47M | 151.04M | 160.31M | 166.05M | 179.03M | 187.76M | 175.76M | 200.87M | 198.98M | 206.63M | 245.39M | 231.96M | 224.85M | 448.35M | 246.20M | 252.00M | 268.90M | 313.16M | 331.74M | 364.18M | 399.31M | 425.17M | 582.17M | 503.04M | 545.11M | 795.39M | 634.77M | 676.71M | 645.73M | 626.94M | 643.10M | 661.68M | 708.79M | 755.04M | 815.25M | 878.80M | 896.88M | 937.88M | 937.02M | 954.70M | 983.82M | 951.51M | 953.78M | 954.32M | 990.68M | 1,019.50M | 1,058.18M | 1,084.62M |
|
Buildings
|
597.00 | 597.00 | 598.00 | 612.00 | 655.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 14.52M | 14.22M | 14.45M | 15.35M | 15.93M | 19.74M | 18.26M | 16.63M | 14.46M | 14.56M | 16.14M | 15.23M | 14.14M | 13.34M | 12.97M | 12.39M | 13.23M | 13.49M | 13.32M | 13.51M | 28.34M | 31.38M | 39.38M | 47.36M | 51.64M | 51.60M | 51.64M | 51.29M | 50.98M | 50.83M | 53.13M | 55.86M | 60.00M | 65.95M | 72.70M | 78.66M | 87.74M | 94.74M | 125.40M | 128.34M | 128.52M | 128.69M | 127.39M | 125.71M | 127.19M | 125.91M | 121.99M | 119.48M | 119.55M | 117.17M | 114.36M | 113.91M | 110.35M | 105.06M | 111.46M | 107.48M | 101.44M | 102.63M |
|
Goodwill
|
| | | | | 57.65M | | | | 79.56M | 79.56M | 132.47M | 132.32M | 123.65M | 177.52M | 169.46M | 178.40M | 167.55M | 176.61M | 176.61M | 177.12M | 168.15M | 168.15M | 168.15M | 168.15M | 168.15M | 168.15M | 173.75M | 173.74M | 344.03M | 344.52M | 366.79M | 365.71M | 380.85M | 384.20M | 384.79M | 499.29M | 497.44M | 520.59M | 519.66M | 543.51M | 562.15M | 617.17M | 614.65M | 614.83M | 614.08M | 614.42M | 783.30M | 782.66M | 804.91M | 805.32M | 942.35M | 937.75M | 937.88M | 937.88M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M | 938.09M |
|
Intangibles
|
| | | | | | | | | 16.70M | 15.91M | 27.55M | 26.23M | 25.08M | 41.80M | 39.56M | 37.21M | 32.31M | 32.76M | 31.13M | 28.95M | 25.01M | 23.24M | 21.48M | 19.74M | 18.00M | 16.47M | 18.61M | 17.23M | 116.67M | 112.07M | 122.31M | 117.95M | 129.04M | 126.50M | 120.67M | 186.39M | 177.90M | 183.61M | 176.67M | 180.83M | 206.12M | 230.19M | 224.51M | 216.55M | 208.75M | 200.83M | 310.35M | 294.68M | 307.56M | 297.14M | 376.09M | 365.50M | 351.54M | 336.97M | 323.43M | 310.65M | 298.05M | 285.55M | 273.31M | 261.81M | 250.51M | 239.31M | 226.14M | 215.98M | 210.61M | 200.41M |
|
Goodwill & Intangibles
|
| | | | | 57.65M | | | | 96.26M | 95.46M | 160.02M | 158.56M | 148.73M | 219.31M | 209.02M | 215.61M | 199.86M | 209.37M | 207.74M | 206.07M | 193.15M | 191.39M | 189.63M | 187.88M | 186.14M | 184.62M | 192.36M | 190.98M | 460.70M | 456.60M | 489.10M | 483.67M | 509.88M | 510.70M | 505.46M | 685.68M | 675.35M | 704.20M | 696.33M | 724.34M | 768.27M | 847.36M | 839.15M | 831.38M | 822.82M | 815.25M | 1,093.65M | 1,077.34M | 1,112.46M | 1,102.45M | 1,318.44M | 1,303.25M | 1,289.42M | 1,274.85M | 1,261.53M | 1,248.74M | 1,236.14M | 1,223.64M | 1,211.40M | 1,199.90M | 1,188.61M | 1,177.40M | 1,164.23M | 1,154.07M | 1,148.70M | 1,138.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 16.45M | | | | 21.22M | | | | 21.24M | | | | 10.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.10M | 39.92M | 55.43M | 44.37M | 58.61M | 66.36M | 71.71M | 72.58M | 69.02M | 72.86M |
|
Other Non-Current Assets
|
| | | | | | | | | 3.00M | 3.00M | 3.28M | 3.28M | 3.28M | 3.55M | 1.45M | 1.30M | 12.11M | 1.06M | 0.84M | 0.71M | 4.86M | 4.68M | 3.33M | 0.94M | 0.92M | 2.15M | 3.17M | 3.37M | | 2.23M | 1.95M | 2.00M | 8.02M | 8.29M | 9.82M | 6.81M | 6.41M | 7.77M | 7.87M | 7.01M | 6.53M | 6.19M | 5.83M | 5.09M | 4.78M | 4.50M | 61.63M | 4.92M | 4.67M | 4.47M | 4.19M | 6.87M | 6.19M | 5.73M | 7.88M | 13.82M | 8.54M | 4.45M | 5.58M | 5.17M | 6.69M | 7.49M | 6.84M | 6.15M | 5.16M | 5.11M |
|
Non-Current Assets
|
| | | | | | | | | 115.38M | 113.61M | 178.68M | 178.14M | 177.90M | 243.69M | 238.36M | 234.09M | 228.13M | 225.54M | 225.28M | 222.56M | 213.41M | 210.94M | 206.33M | 201.48M | 211.12M | 200.52M | 209.11M | 208.12M | 491.10M | 490.20M | 530.43M | 533.02M | 569.55M | 570.60M | 566.91M | 743.79M | 732.74M | 762.79M | 757.33M | 787.21M | 834.80M | 970.81M | 967.51M | 976.25M | 975.95M | 976.48M | 1,303.43M | 1,276.38M | 1,312.04M | 1,303.41M | 1,521.98M | 1,504.79M | 1,489.16M | 1,470.24M | 1,451.07M | 1,446.00M | 1,454.35M | 1,446.06M | 1,452.43M | 1,426.67M | 1,425.12M | 1,414.66M | 1,410.77M | 1,394.91M | 1,376.59M | 1,372.97M |
|
Assets
|
229.89M | 219.37M | 225.89M | 226.73M | 225.37M | 224.34M | 229.50M | 231.63M | 344.63M | 355.56M | 354.81M | 377.66M | 379.35M | 385.61M | 386.98M | 382.14M | 376.39M | 374.43M | 370.88M | 369.74M | 373.60M | 373.71M | 376.99M | 385.37M | 389.24M | 386.88M | 401.39M | 408.09M | 414.76M | 736.50M | 722.16M | 755.28M | 981.38M | 815.75M | 822.59M | 835.82M | 1,056.95M | 1,064.48M | 1,126.97M | 1,156.64M | 1,212.38M | 1,416.98M | 1,473.85M | 1,512.62M | 1,771.64M | 1,610.72M | 1,653.18M | 1,949.17M | 1,903.32M | 1,955.14M | 1,965.09M | 2,230.77M | 2,259.84M | 2,304.41M | 2,349.04M | 2,347.95M | 2,383.87M | 2,391.37M | 2,400.76M | 2,436.25M | 2,378.18M | 2,378.91M | 2,368.98M | 2,401.45M | 2,414.42M | 2,434.76M | 2,457.59M |
|
Accounts Payables
|
13.61M | 3.77M | 8.43M | 5.29M | 10.24M | 10.53M | 11.48M | 5.72M | 7.03M | 7.97M | 12.54M | 7.17M | 8.20M | 9.00M | 10.89M | 8.88M | 6.00M | 4.77M | 7.52M | 3.55M | 10.41M | 7.05M | 12.38M | 11.30M | 14.39M | 6.93M | 17.19M | 11.86M | 12.41M | 26.72M | 19.28M | 26.24M | 24.32M | 27.48M | 42.23M | 37.63M | 32.86M | 21.32M | 25.73M | 30.75M | 35.22M | 39.03M | 34.94M | 35.99M | 50.09M | 41.88M | 63.06M | 48.17M | 56.64M | 47.95M | 73.39M | 59.39M | 90.34M | 98.67M | 106.64M | 87.22M | 111.25M | 103.99M | 95.83M | 88.06M | 79.91M | 81.07M | 74.74M | 64.78M | 73.55M | 79.12M | 97.81M |
|
Payables
|
13.61M | 3.77M | 8.43M | 5.29M | 10.24M | 10.53M | 11.48M | 5.72M | 7.03M | 7.97M | 12.54M | 7.17M | 8.20M | 9.00M | 10.89M | 8.88M | 6.00M | 4.77M | 7.52M | 3.55M | 10.41M | 7.05M | 12.38M | 11.30M | 14.39M | 6.93M | 17.19M | 11.86M | 12.41M | 26.72M | 19.28M | 26.24M | 24.32M | 27.48M | 42.23M | 37.63M | 32.86M | 21.32M | 25.73M | 30.75M | 35.22M | 39.03M | 34.94M | 35.99M | 50.09M | 41.88M | 63.06M | 48.17M | 56.64M | 47.95M | 73.39M | 59.39M | 90.34M | 98.67M | 106.64M | 87.22M | 111.25M | 103.99M | 95.83M | 88.06M | 79.91M | 81.07M | 74.74M | 64.78M | 73.55M | 79.12M | 97.81M |
|
Accumulated Expenses
|
| | | | | | | | | 16.29M | 7.47M | 12.00M | 12.27M | 13.19M | 12.67M | 10.56M | 9.94M | 11.49M | 8.40M | 9.11M | 9.44M | 9.98M | 9.40M | 8.98M | 9.19M | 9.88M | 9.14M | 11.41M | 12.53M | 13.28M | 14.36M | 15.84M | 17.89M | 20.59M | 16.60M | 17.78M | 20.29M | 21.38M | 20.28M | 23.06M | 27.50M | 28.81M | 28.15M | 31.37M | 34.78M | 41.27M | 31.54M | 42.06M | 42.62M | 40.04M | 32.89M | 37.95M | 36.24M | 44.81M | 28.20M | 30.46M | 27.51M | 30.42M | 33.66M | 31.48M | 40.09M | 42.93M | 42.55M | 40.47M | 45.41M | 51.32M | 75.33M |
|
Other Accumulated Expenses
|
| | | | 0.14M | 0.13M | | 0.13M | -0.13M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| -0.03M | | | | -53.00 | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | 61.63M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.00M | | | | 356.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | 0.20M | 0.47M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.42M | | 13.87M | | | | 0.11M | 1.11M | 0.31M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 6.14M | 4.99M | 9.60M | 4.87M | 4.86M | 4.60M | 6.01M | 4.90M | 5.79M | 4.75M | 4.88M | 4.48M | 5.90M | 3.65M | 8.78M | 8.09M | 7.48M | 7.94M | 9.41M | 5.17M | 7.37M | 3.57M | 5.90M | 6.56M | 6.36M | 5.85M | 8.44M | 9.54M | 12.60M | 21.61M | 22.49M | 10.73M | 12.36M | 9.23M | 16.62M | 12.42M | 19.89M | 26.89M | 33.45M | 32.84M | 38.18M | 30.64M | 34.94M | 20.78M | 15.97M | 23.17M | 39.27M | 54.70M | 57.14M | 58.12M | 81.04M | 70.70M | 74.37M | 96.29M | 135.96M | 142.48M | 126.80M | 125.50M |
|
Total Current Liabilities
|
| | | | | | | | | 36.21M | 31.67M | 39.22M | 37.49M | 36.94M | 36.50M | 35.26M | 28.62M | 30.82M | 27.42M | 24.33M | 33.02M | 32.93M | 34.08M | 39.46M | 40.73M | 33.28M | 42.76M | 41.39M | 41.99M | 67.64M | 56.17M | 68.52M | 73.36M | 72.84M | 75.32M | 74.28M | 79.34M | 71.68M | 82.76M | 93.18M | 93.79M | 98.03M | 94.07M | 107.88M | 122.02M | 125.92M | 146.61M | 211.85M | 162.67M | 150.82M | 167.32M | 163.67M | 182.81M | 193.93M | 182.01M | 200.57M | 220.16M | 233.26M | 205.32M | 225.72M | 207.57M | 234.42M | 232.79M | 273.53M | 296.56M | 300.38M | 322.18M |
|
Capital Leases
|
| 2.00 | | | | 89.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.28M | 180.25M | 180.71M | 176.14M | | | | 195.00M | 195.00M | 240.00M | 240.00M | 276.50M | | | | 200.00M | | | 160.00M | 160.00M | 200.00M | 200.00M | 451.50M | 451.50M | 451.50M | 511.50M | 511.50M | 511.50M | 511.50M | 576.50M | 616.50M | 616.50M | 591.50M | 591.50M | 591.50M | 591.50M | 591.50M | 591.50M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 5.56M | 5.27M | 4.98M | 4.69M | 4.40M | 4.11M | 3.82M | 3.53M | 3.24M | 2.95M | 2.66M | 2.38M | 2.09M | 1.80M | 1.51M | 1.22M | 0.93M | 0.64M | 0.35M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
4.64M | | -97.00 | | | | | | | | | | | | | | | 1.65M | | | | 1.62M | 1.38M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 3.88M | 3.65M | 7.98M | 9.40M | 15.99M | 13.54M | 12.77M | 12.01M | 16.26M | 7.24M | 7.04M | 1.44M | 11.56M | 5.44M | 5.02M | 3.17M | | 2.66M | 2.29M | 2.39M | 11.84M | 9.57M | 11.95M | 7.03M | 4.86M | 0.65M | | 14.16M | 13.63M | 13.27M | 12.20M | 11.81M | 44.23M | 18.03M | 18.41M | 19.17M | 61.83M | 11.01M | 42.77M | 37.18M | 95.60M | 26.72M | 29.56M | 29.60M | 99.32M | 31.55M | 12.71M | 6.45M | 91.76M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.19M | 62.56M | 73.83M | 73.93M | 68.27M | 84.33M | 70.62M | 81.53M | 72.01M | 75.11M | 72.44M | 81.13M | 67.26M | 63.69M | 68.10M | 77.23M | 64.17M | 68.25M | 65.47M | 74.20M | 59.80M | 57.80M | 55.31M | 52.74M | 53.63M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 6.71M | 5.76M | 5.50M | 1.91M | 2.60M | 2.60M | 2.60M | 2.60M | 2.88M | 2.88M | 2.88M | 2.77M | 3.15M | 3.15M | 3.28M | 2.25M | 2.00M | 1.46M | 1.50M | 1.51M | 0.99M | 0.93M | 8.68M | 12.76M | 11.77M | 11.50M | 11.45M | 11.80M | 11.28M | 11.45M | 12.30M | 15.02M | 15.12M | 12.24M | 12.62M | 12.25M | 15.03M | 15.28M | 15.46M | 14.75M | 12.38M | 12.10M | 15.65M | 14.89M | 10.40M | 9.20M | 9.14M | 11.87M | 7.96M | 8.80M | 16.12M | 10.68M | 9.92M | 17.34M | 10.63M | 12.24M | 12.64M | 11.22M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 47.42M | 42.37M | 53.95M | 52.34M | 49.91M | 55.83M | 53.46M | 45.38M | 43.05M | 38.79M | 36.05M | 38.56M | 43.41M | 43.40M | 47.87M | 46.32M | 34.74M | 47.30M | 45.13M | 45.50M | 262.46M | 246.69M | 261.88M | 257.23M | 78.56M | 76.82M | 75.13M | 289.35M | 281.31M | 338.90M | 348.26M | 384.98M | 117.12M | 166.33M | 182.94M | 409.96M | 210.90M | 230.01M | 503.07M | 434.59M | 458.61M | 473.52M | 728.00M | 744.50M | 756.83M | 800.91M | 794.72M | 811.11M | 816.73M | 851.15M | 915.64M | 894.71M | 896.21M | 891.80M | 930.55M | 951.09M | 948.66M | 971.36M |
|
Total Liabilities
|
| | | | | | | | | 54.13M | 48.13M | 59.45M | 54.25M | 52.50M | 58.43M | 56.06M | 47.97M | 45.93M | 41.67M | 38.93M | 41.33M | 46.56M | 46.55M | 51.15M | 48.58M | 36.74M | 48.75M | 46.63M | 47.01M | 263.45M | 247.62M | 270.56M | 269.99M | 90.33M | 88.32M | 86.58M | 301.15M | 292.59M | 350.35M | 360.56M | 400.00M | 132.24M | 178.57M | 195.56M | 422.21M | 225.94M | 245.29M | 518.54M | 449.34M | 470.99M | 485.61M | 743.65M | 759.39M | 767.23M | 810.11M | 803.86M | 822.97M | 824.68M | 859.95M | 931.76M | 905.38M | 906.13M | 909.14M | 941.18M | 963.33M | 961.30M | 982.58M |
|
Total Debt
|
| -0.03M | | | | -53.00 | | | | | | | | | | | | | | | | | | | | | | | | 192.28M | 190.25M | 190.71M | 186.14M | | | | 195.00M | 195.00M | 240.00M | 240.00M | 276.50M | | | | 200.00M | | | 221.63M | 160.00M | 200.00M | 200.00M | 451.50M | 451.50M | 451.50M | 511.50M | 511.50M | 511.50M | 511.50M | 576.50M | 616.50M | 616.50M | 591.50M | 591.50M | 591.50M | 591.50M | 591.50M | 591.50M |
|
Common Equity
|
| 145.04M | | | | 179.11M | | | | 301.44M | 306.68M | 318.21M | 325.10M | 333.10M | 328.55M | 326.08M | 328.42M | 328.50M | 329.22M | 330.81M | 332.26M | 327.15M | 330.44M | 334.22M | 340.67M | 350.14M | 352.63M | 361.46M | 367.74M | 473.04M | 474.54M | 484.72M | 711.38M | 725.42M | 734.27M | 749.23M | 755.80M | 771.89M | 776.62M | 796.08M | 812.38M | 1,284.74M | 1,295.28M | 1,317.06M | 1,349.43M | 1,384.78M | 1,407.89M | 1,430.63M | 1,453.98M | 1,484.15M | 1,479.48M | 1,487.12M | 1,500.44M | 1,537.18M | 1,538.93M | 1,544.09M | 1,560.90M | 1,566.68M | 1,540.81M | 1,504.49M | 1,472.79M | 1,472.78M | 1,459.84M | 1,460.28M | 1,451.09M | 1,473.46M | 1,475.01M |
|
Shareholder's Equity
|
| 145.04M | 0.05M | 0.05M | 0.04M | 179.11M | | | | 301.44M | 306.68M | 318.21M | 325.10M | 333.10M | 328.55M | 326.08M | 328.42M | 328.50M | 329.22M | 330.81M | 332.26M | 327.15M | 330.44M | 334.22M | 340.67M | 350.14M | 352.63M | 361.46M | 367.74M | 473.04M | 474.54M | 484.72M | 711.38M | 725.42M | 734.27M | 749.23M | 755.80M | 771.89M | 776.62M | 796.08M | 812.38M | 1,284.74M | 1,295.28M | 1,317.06M | 1,349.43M | 1,384.78M | 1,407.89M | 1,430.63M | 1,453.98M | 1,484.15M | 1,479.48M | 1,487.12M | 1,500.44M | 1,537.18M | 1,538.93M | 1,544.09M | 1,560.90M | 1,566.68M | 1,540.81M | 1,504.49M | 1,472.79M | 1,472.78M | 1,459.84M | 1,460.28M | 1,451.09M | 1,473.46M | 1,475.01M |
|
Liabilities and Shareholders Equity
|
229.89M | 219.37M | 225.89M | 226.73M | 225.37M | 224.34M | 229.50M | 231.63M | 344.63M | 355.56M | 354.81M | 377.66M | 379.35M | 385.61M | 386.98M | 382.14M | 376.39M | 374.43M | 370.88M | 369.74M | 373.60M | 373.71M | 376.99M | 385.37M | 389.24M | 386.88M | 401.39M | 408.09M | 414.76M | 736.50M | 722.16M | 755.28M | 981.38M | 815.75M | 822.59M | 835.82M | 1,056.95M | 1,064.48M | 1,126.97M | 1,156.64M | 1,212.38M | 1,416.98M | 1,473.85M | 1,512.62M | 1,771.64M | 1,610.72M | 1,653.18M | 1,949.17M | 1,903.32M | 1,955.14M | 1,965.09M | 2,230.77M | 2,259.84M | 2,304.41M | 2,349.04M | 2,347.95M | 2,383.87M | 2,391.37M | 2,400.76M | 2,436.25M | 2,378.18M | 2,378.91M | 2,368.98M | 2,401.45M | 2,414.42M | 2,434.76M | 2,457.59M |
|
Retained Earnings
|
| | | | | | | | | 86.11M | 88.77M | 97.81M | 103.06M | 108.73M | 101.53M | 96.75M | 97.54M | 95.52M | 93.27M | 92.22M | 91.64M | 84.10M | 84.60M | 84.86M | 88.54M | 94.47M | 96.43M | 101.22M | 105.75M | 114.21M | 118.03M | 123.23M | 130.28M | 139.09M | 157.04M | 166.17M | 169.87M | 179.97M | 187.45M | 199.83M | 213.94M | 226.74M | 245.99M | 261.67M | 285.23M | 312.45M | 328.25M | 340.94M | 356.57M | 374.50M | 367.36M | 364.72M | 368.86M | 385.77M | 371.44M | 360.52M | 365.68M | 357.44M | 320.73M | 275.15M | 230.58M | 219.80M | 202.27M | 184.69M | 165.53M | 181.90M | 169.38M |
|
Treasury Shares
|
| 0.00M | | | | 0.83M | | | | 1.19M | | | | 1.27M | 2.13M | 2.12M | 2.06M | 2.01M | 2.31M | 2.22M | 2.09M | 2.09M | 1.93M | 1.96M | 1.85M | 1.87M | 1.63M | 1.60M | 1.54M | 1.67M | 1.65M | 1.61M | 1.59M | 1.56M | 1.27M | 1.22M | 1.19M | 1.14M | 1.05M | 1.06M | 1.05M | 1.05M | 0.97M | 1.00M | 1.00M | 0.96M | 1.06M | 1.04M | 1.01M | 1.01M | 1.20M | 1.25M | 2.30M | 2.31M | 1.91M | 1.95M | 1.66M | 1.34M | 2.08M | 1.93M | 1.68M | 1.53M | 2.12M | 2.01M | 1.87M | 1.74M | 1.90M |