|
Cash & Equivalents
|
12.92M | 21.04M | 26.91M | 12.25M | 11.12M | 16.08M | 15.42M | 16.10M | 9.46M | 8.96M | 12.26M | 15.15M | 15.43M | 10.89M | 16.06M | 20.24M | 15.73M | 20.16M | 22.77M | 19.31M | 18.06M | 19.61M | 13.15M | 21.94M | 20.63M | 24.83M | 24.24M | 18.87M | 20.98M | 15.81M | 31.46M | 16.34M | 18.50M | 22.49M | 41.84M | 20.21M | 42.90M | 53.61M | 70.64M | 41.86M | 74.86M | 94.53M | 125.01M | 107.58M | 265.07M | 117.75M | 25.88M | 18.93M | 24.34M | 18.01M | 14.46M | 20.24M | 32.17M | 20.68M | 13.10M | 15.24M | 16.57M | 16.40M | 13.29M | 13.10M | 17.10M | 17.87M | 16.71M | 15.63M | 12.59M | 16.41M | 13.68M |
|
Cash & Current Investments
|
12.92M | 21.04M | 26.91M | 12.25M | 11.12M | 16.08M | 15.42M | 16.10M | 9.46M | 8.96M | 12.26M | 15.15M | 15.43M | 10.89M | 16.06M | 20.24M | 15.73M | 20.16M | 22.77M | 19.31M | 18.06M | 19.61M | 13.15M | 21.94M | 20.63M | 24.83M | 24.24M | 18.87M | 20.98M | 15.81M | 31.46M | 16.34M | 18.50M | 22.49M | 41.84M | 20.21M | 42.90M | 53.61M | 70.64M | 41.86M | 74.86M | 94.53M | 125.01M | 107.58M | 265.07M | 117.75M | 25.88M | 18.93M | 24.34M | 18.01M | 14.46M | 20.24M | 32.17M | 20.68M | 13.10M | 15.24M | 16.57M | 16.40M | 13.29M | 13.10M | 17.10M | 17.87M | 16.71M | 15.63M | 12.59M | 16.41M | 13.68M |
|
Receivables - Net
|
| 74.11M | 78.31M | 84.00M | | 145.26M | 133.55M | 139.37M | 149.39M | 156.56M | 117.76M | 139.37M | 123.04M | 138.88M | 126.48M | 129.81M | 129.83M | 121.99M | 113.01M | 121.53M | 121.77M | 126.95M | 112.78M | 117.13M | 117.18M | 113.96M | 97.24M | 112.92M | 111.75M | 118.83M | 100.82M | 115.50M | 133.67M | 125.42M | 124.01M | 134.17M | 135.70M | 133.89M | 130.54M | 144.95M | 142.33M | 165.48M | 154.75M | 138.80M | 146.53M | 150.45M | 166.45M | 180.54M | 179.33M | 190.60M | 213.82M | 237.71M | 222.81M | 238.97M | 215.21M | 208.00M | 188.17M | 186.18M | 192.75M | 188.28M | 185.24M | 214.58M | 193.79M | 219.32M | 198.38M | 195.29M | 222.92M |
|
Receivables - Other
|
| 4.64M | 10.09M | 11.06M | | 4.83M | 0.83M | 3.97M | 2.68M | 2.47M | 4.60M | 2.13M | 0.73M | 0.21M | 0.41M | 0.09M | 0.45M | 0.38M | 0.24M | | | | | | | | | | | | | | | | | 2.98M | 6.34M | 6.38M | 4.62M | 6.03M | 9.43M | 16.21M | 141.17M | 9.27M | 5.22M | 8.36M | 156.82M | 13.89M | 10.68M | 12.45M | 213.58M | 6.45M | 8.92M | 9.65M | 215.73M | 208.63M | 11.34M | 16.91M | 29.52M | 189.11M | 30.77M | 38.10M | 34.95M | 220.22M | 44.92M | 50.32M | 46.55M |
|
Receivables
|
| 78.75M | 88.40M | 95.05M | | 150.09M | 134.39M | 143.35M | 152.06M | 159.03M | 122.36M | 141.50M | 123.77M | 139.09M | 126.89M | 129.90M | 130.28M | 122.37M | 113.26M | 121.53M | 121.77M | 126.95M | 112.78M | 117.13M | 117.18M | 113.96M | 97.24M | 112.92M | 111.75M | 118.83M | 100.82M | 115.50M | 133.67M | 125.42M | 124.01M | 137.16M | 142.04M | 140.28M | 135.16M | 150.98M | 151.76M | 181.68M | 295.92M | 148.07M | 151.75M | 158.82M | 323.27M | 194.44M | 190.01M | 203.05M | 427.40M | 244.16M | 231.73M | 248.63M | 430.94M | 416.63M | 199.51M | 203.09M | 222.27M | 377.39M | 216.01M | 252.67M | 228.74M | 439.54M | 243.29M | 245.61M | 269.46M |
|
Raw Materials
|
| 35.05M | 40.09M | | | | | 43.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| 128.99M | 114.31M | | | | | 159.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 36.35M | 42.39M | | | | | 32.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 132.94M | 129.45M | 130.10M | | 140.28M | 152.29M | 154.47M | 182.39M | 193.60M | 187.18M | 188.97M | 209.09M | 306.41M | 206.12M | 201.33M | 200.80M | 205.30M | 232.80M | 226.96M | 254.79M | 227.29M | 232.41M | 237.03M | 229.23M | 221.55M | 211.82M | 213.22M | 211.97M | 210.21M | 200.87M | 218.55M | 215.99M | 220.22M | 220.35M | 216.44M | 209.20M | 199.91M | 214.87M | 224.20M | 213.33M | 191.96M | 236.25M | 204.70M | 209.85M | 211.70M | 250.78M | 272.83M | 290.74M | 311.75M | 361.12M | 386.99M | 422.38M | 420.30M | 423.08M | 434.49M | 455.34M | 452.04M | 441.60M | 466.57M | 462.96M | 476.60M | 441.30M | 439.76M | 444.64M | 467.33M | 461.23M |
|
Current Deferred Tax Assets
|
| 8.12M | 9.67M | 14.75M | | 8.46M | 7.53M | 10.06M | 10.24M | 9.97M | 9.37M | 9.36M | 9.23M | 10.10M | 10.24M | 8.28M | 8.46M | 9.20M | 10.32M | 9.95M | 10.35M | 9.96M | 13.40M | 13.35M | 13.81M | 11.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 26.41M | 25.87M | 28.02M | | 29.21M | 31.78M | 31.74M | 37.47M | 42.59M | 39.74M | 40.64M | 41.04M | 44.61M | 41.69M | 39.24M | 32.67M | 39.59M | 16.35M | 38.04M | 16.64M | 17.23M | 14.95M | 17.16M | 18.99M | 16.90M | 12.80M | 12.86M | 13.66M | 13.87M | 12.14M | 14.16M | 22.16M | 19.11M | 24.73M | 25.58M | 19.62M | 19.89M | 23.30M | 23.83M | 23.90M | 23.66M | 21.74M | 20.52M | 29.19M | 24.52M | 20.90M | 22.45M | 22.16M | 36.14M | 37.86M | 27.97M | 29.61M | 29.71M | 39.06M | 42.13M | 37.75M | 54.97M | 61.74M | 71.75M | 73.81M | 86.31M | 72.42M | 84.33M | 79.51M | 97.30M | 91.69M |
|
Current Assets
|
| 267.26M | 280.30M | 280.18M | | 344.12M | 341.40M | 355.73M | 391.62M | 414.16M | 370.90M | 395.62M | 398.57M | 416.13M | 400.99M | 398.99M | 387.93M | 396.62M | 395.26M | 415.79M | 421.61M | 401.04M | 386.69M | 406.60M | 399.84M | 389.15M | 346.09M | 357.86M | 358.37M | 358.72M | 345.28M | 364.54M | 390.32M | 387.24M | 410.94M | 396.41M | 407.42M | 407.31M | 439.35M | 434.85M | 454.42M | 475.62M | 537.75M | 478.78M | 656.44M | 504.42M | 464.00M | 494.75M | 516.57M | 556.49M | 627.25M | 672.91M | 706.97M | 709.66M | 690.45M | 699.85M | 697.83M | 709.59M | 709.38M | 739.71M | 739.12M | 795.36M | 724.22M | 759.04M | 735.11M | 776.33M | 789.52M |
|
Property, Plant & Equipment (Net)
|
| | | 227.77M | | 253.82M | 270.17M | 265.87M | 257.98M | 256.67M | 263.40M | 262.26M | 264.97M | 268.60M | 272.54M | 273.03M | 270.73M | 265.31M | 261.89M | 254.97M | 252.06M | 248.80M | 247.59M | 248.35M | 254.28M | 261.20M | 263.63M | 267.30M | 264.68M | 260.39M | 252.63M | 255.75M | 250.27M | 244.57M | 255.58M | 256.70M | 256.58M | 253.69M | 251.02M | 252.16M | 243.46M | 234.22M | 232.28M | 234.98M | 239.26M | 294.68M | 309.69M | 329.07M | 349.56M | 354.43M | 408.98M | 416.93M | 424.50M | 426.11M | 448.76M | 469.56M | 493.12M | 496.83M | 514.68M | 524.44M | 528.08M | 526.06M | 510.81M | 522.12M | 532.60M | 539.33M | 535.46M |
|
Long-Term Investments
|
| 0.02M | 1.32M | 0.07M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 35.78M | 35.78M | 67.03M | | 70.48M | 70.48M | 72.94M | 72.94M | 72.94M | 84.04M | 1.90M | 86.53M | 86.47M | 88.75M | 88.75M | 88.75M | 88.75M | 86.72M | 88.75M | 88.75M | 86.72M | 86.72M | 86.72M | 86.72M | 86.72M | 86.72M | 86.72M | 86.72M | 86.72M | 87.00M | 89.73M | 90.03M | 89.72M | 90.70M | 90.92M | 90.70M | 90.76M | 90.66M | 90.60M | 90.63M | 78.96M | 79.01M | 69.83M | 70.00M | 143.12M | 144.92M | 140.39M | 142.05M | 140.99M | 318.62M | 317.90M | 319.99M | 318.57M | 319.50M | 320.27M | 320.23M | 319.44M | 320.87M | 319.94M | 319.75M | 321.15M | 263.74M | 264.25M | 265.69M | 280.47M | 280.70M |
|
Intangibles
|
| | | | | | | 36.85M | 34.21M | 34.47M | 34.99M | 32.92M | 31.78M | 30.13M | 28.87M | 27.41M | 26.59M | 25.91M | 24.25M | 22.75M | 21.53M | 20.05M | 18.56M | 17.11M | 15.72M | 14.31M | 13.39M | 12.17M | 10.94M | 10.71M | 11.07M | 13.35M | 12.07M | 10.77M | 9.85M | 8.86M | 7.90M | 7.16M | 6.46M | 5.81M | 5.21M | 6.69M | 6.38M | 5.97M | 5.73M | 54.45M | 54.67M | 51.50M | 50.85M | 49.01M | 156.74M | 152.92M | 148.36M | 145.09M | 143.22M | 140.43M | 137.94M | 134.59M | 133.57M | | 126.02M | 124.28M | 109.31M | 106.93M | 107.63M | 108.06M | 105.87M |
|
Goodwill & Intangibles
|
| 35.78M | 35.78M | 67.03M | | 70.48M | 70.48M | 109.78M | 107.14M | 107.40M | 119.03M | 34.82M | 118.31M | 116.60M | 117.62M | 116.16M | 115.35M | 114.66M | 110.97M | 111.50M | 110.29M | 106.77M | 105.28M | 103.83M | 102.44M | 101.04M | 100.11M | 98.89M | 97.66M | 97.43M | 98.07M | 103.08M | 102.11M | 100.49M | 100.55M | 99.78M | 98.60M | 97.92M | 97.12M | 96.41M | 95.85M | 85.65M | 85.39M | 75.80M | 75.73M | 197.57M | 199.59M | 191.90M | 192.91M | 190.00M | 475.36M | 470.82M | 468.36M | 463.66M | 462.72M | 460.70M | 458.17M | 454.03M | 454.44M | 319.94M | 445.77M | 445.43M | 373.05M | 371.19M | 373.32M | 388.53M | 386.57M |
|
Long-Term Deferred Tax
|
| 9.95M | 9.95M | 4.87M | | 4.87M | 2.40M | 43.40M | 2.04M | 2.04M | 51.68M | 12.86M | 12.93M | 11.63M | 59.57M | 20.48M | 20.48M | 20.75M | 41.43M | 4.29M | 2.05M | 5.50M | 56.58M | 17.49M | 17.72M | 17.72M | 53.42M | 26.97M | 27.44M | 26.66M | 64.21M | 41.73M | 40.54M | 40.33M | 34.53M | 17.62M | 16.59M | 22.31M | 24.46M | 5.30M | 1.05M | 1.85M | 1.67M | 1.65M | 1.67M | 5.16M | 3.13M | 1.93M | 1.91M | 1.91M | 5.43M | 5.32M | 5.02M | 4.70M | 3.27M | 3.33M | 3.25M | 3.21M | 4.91M | 4.75M | 4.78M | 4.91M | 2.96M | 2.97M | 3.06M | 2.98M | 7.73M |
|
Other Non-Current Assets
|
| 32.23M | 30.08M | 42.01M | | 42.08M | 40.61M | 1.90M | 7.83M | 7.97M | 7.07M | 7.95M | 5.29M | 5.35M | 3.82M | 3.68M | 4.24M | 3.77M | 3.87M | 4.80M | 4.85M | 4.69M | 4.78M | 4.87M | 4.99M | 5.02M | 6.72M | 6.00M | 5.76M | 4.92M | 5.95M | 6.21M | 6.18M | 6.31M | 6.99M | 7.38M | 6.99M | 7.11M | 7.24M | 7.72M | 15.28M | 17.45M | 17.94M | 18.40M | 19.17M | 20.75M | 19.36M | 20.79M | 21.72M | 23.27M | 27.37M | 30.06M | 30.23M | 32.48M | 22.54M | 22.18M | 25.14M | 27.19M | 21.66M | 25.23M | 25.92M | 26.38M | 22.14M | 21.25M | 21.76M | 22.36M | 21.53M |
|
Non-Current Assets
|
| 283.01M | 285.07M | 341.78M | | 371.34M | 383.74M | 379.69M | 375.09M | 374.17M | 401.20M | 400.69M | 401.55M | 402.23M | 413.93M | 413.41M | 410.81M | 404.50M | 382.68M | 375.56M | 369.25M | 365.77M | 375.23M | 374.55M | 379.43M | 384.98M | 396.20M | 399.15M | 395.54M | 389.40M | 396.01M | 406.78M | 399.10M | 391.70M | 380.14M | 381.47M | 378.75M | 381.04M | 403.96M | 389.92M | 382.43M | 364.22M | 360.68M | 367.29M | 384.78M | 580.39M | 593.86M | 603.52M | 624.93M | 626.17M | 980.23M | 994.00M | 996.15M | 992.66M | 1,001.53M | 1,018.13M | 1,039.88M | 1,039.01M | 1,053.34M | 1,065.48M | 1,064.76M | 1,061.66M | 973.41M | 993.32M | 1,006.09M | 1,016.85M | 1,013.28M |
|
Assets
|
| 550.27M | 565.38M | 621.95M | | 715.47M | 725.15M | 735.41M | 766.71M | 788.33M | 772.10M | 796.31M | 800.11M | 818.36M | 814.92M | 812.40M | 798.74M | 801.11M | 777.95M | 791.34M | 790.85M | 766.81M | 761.92M | 781.15M | 779.26M | 774.14M | 742.29M | 757.02M | 753.91M | 748.12M | 741.30M | 771.32M | 789.42M | 778.94M | 791.08M | 777.88M | 786.17M | 788.35M | 843.31M | 824.76M | 836.85M | 839.84M | 898.43M | 846.08M | 1,041.22M | 1,084.81M | 1,057.86M | 1,098.27M | 1,141.50M | 1,182.66M | 1,607.48M | 1,666.91M | 1,703.11M | 1,702.32M | 1,691.98M | 1,717.98M | 1,737.71M | 1,748.60M | 1,762.73M | 1,805.18M | 1,803.88M | 1,857.02M | 1,697.63M | 1,752.36M | 1,741.21M | 1,793.17M | 1,802.80M |
|
Accounts Payables
|
| | | | | | | 33.38M | 37.91M | 35.41M | 39.38M | 30.38M | 31.12M | 31.83M | 42.28M | 25.98M | 28.83M | 30.97M | 36.56M | 27.40M | 32.96M | 32.16M | 36.24M | 38.05M | 31.51M | 29.02M | 31.89M | 32.62M | 30.21M | 32.94M | 32.53M | 40.65M | 46.06M | 44.68M | 49.06M | 53.50M | 46.24M | 42.71M | 49.62M | 56.59M | 41.66M | 43.67M | 43.21M | 54.15M | 52.09M | 56.52M | 55.64M | 72.49M | 80.60M | 71.58M | 86.24M | 103.44M | 113.71M | 96.48M | 107.90M | 126.87M | 123.86M | 93.10M | 125.66M | 134.54M | 117.27M | 130.31M | 105.90M | 136.86M | 132.34M | 139.79M | 148.64M |
|
Notes Payables
|
| 26.87M | 35.90M | 56.15M | | 42.16M | 39.82M | 47.84M | 39.33M | 46.66M | 40.94M | 58.05M | 57.25M | 57.45M | 49.43M | 48.66M | 36.56M | 36.01M | 35.57M | 41.83M | 33.37M | 6.61M | 0.65M | 0.67M | 3.43M | 15.23M | 8.99M | 23.11M | 14.82M | 12.80M | 0.73M | 6.93M | 3.14M | 0.77M | 0.78M | 0.79M | 0.80M | 0.81M | 0.82M | 0.84M | 0.85M | 0.86M | 0.87M | 0.88M | 150.00M | 122.22M | 1.94M | 1.54M | 0.43M | 0.53M | 15.36M | 15.35M | 15.33M | 19.75M | 21.11M | 27.73M | 27.47M | 38.63M | 38.60M | 46.57M | 38.77M | 37.54M | 34.27M | 52.57M | 19.88M | 10.17M | 22.45M |
|
Payables
|
| 26.87M | 35.90M | 56.15M | | 42.16M | 39.82M | 81.21M | 77.24M | 82.07M | 80.33M | 88.44M | 88.37M | 89.29M | 91.71M | 74.65M | 65.39M | 66.98M | 72.12M | 69.24M | 66.33M | 38.77M | 36.89M | 38.72M | 34.94M | 44.25M | 40.88M | 55.73M | 45.04M | 45.74M | 33.27M | 47.58M | 49.20M | 45.45M | 49.84M | 54.28M | 47.04M | 43.52M | 50.45M | 57.42M | 42.51M | 44.53M | 44.07M | 55.02M | 202.09M | 178.74M | 57.58M | 74.03M | 81.03M | 72.11M | 101.60M | 118.79M | 129.04M | 116.23M | 129.00M | 154.59M | 151.33M | 131.73M | 164.26M | 181.11M | 156.03M | 167.85M | 140.18M | 189.43M | 152.22M | 149.96M | 171.09M |
|
Accumulated Expenses
|
| 30.66M | 35.54M | 44.08M | | 46.03M | 55.91M | 34.03M | 26.70M | 53.15M | 29.44M | 45.83M | 51.62M | 55.58M | 55.81M | 45.88M | 46.58M | 50.78M | 28.20M | 46.46M | 47.83M | 59.56M | 35.45M | 41.17M | 48.69M | 49.33M | 27.49M | 21.09M | 23.36M | 24.27M | 29.89M | 23.66M | 28.54M | 30.89M | 42.69M | 27.42M | 32.30M | 38.16M | 47.50M | 38.23M | 38.48M | 40.07M | 41.17M | 32.92M | 33.43M | 42.24M | 40.89M | 36.93M | 36.93M | 54.75M | 53.39M | 47.79M | 49.15M | 47.95M | 54.99M | 44.19M | 42.50M | 40.42M | 45.77M | 40.60M | 40.57M | 48.85M | 47.52M | 43.66M | 43.66M | 43.90M | 45.45M |
|
Other Accumulated Expenses
|
2.72M | 1.29M | 2.53M | 0.76M | -0.16M | -0.06M | -1.59M | 0.91M | 0.26M | | 0.97M | | | | 1.05M | | | | 1.53M | | | | 1.31M | | | | 1.30M | | | | 1.40M | | | | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.60M | | | | | | 47.84M | 39.33M | 46.66M | 40.94M | 58.05M | 57.25M | 57.45M | 49.43M | 48.66M | 36.56M | 36.01M | 35.57M | 41.83M | 33.37M | 6.61M | 0.65M | 0.67M | 3.43M | 15.23M | 8.99M | 23.11M | 14.82M | 12.80M | 0.73M | 6.93M | 3.14M | 0.77M | 0.78M | 0.79M | 0.80M | 0.81M | 0.82M | 0.84M | 0.85M | 0.86M | 0.87M | 0.88M | 150.00M | 122.22M | 1.94M | 1.54M | 0.43M | 0.53M | 15.36M | 15.35M | 15.33M | 19.75M | 21.11M | 27.73M | 27.47M | 38.63M | 38.60M | 46.57M | 38.77M | 37.54M | 34.27M | 52.57M | 19.88M | 10.17M | 22.45M |
|
Current Taxes
|
-3.57M | | | 2.46M | | 1.98M | 3.36M | 3.92M | | | | 2.12M | | | | 0.19M | | | 1.56M | 4.75M | 7.01M | 7.96M | 3.14M | 4.22M | 5.88M | 3.76M | 2.37M | 4.01M | 4.25M | 3.85M | 4.78M | 3.65M | 3.19M | 2.95M | 1.08M | 2.68M | 2.99M | 8.18M | 2.62M | 5.88M | 1.97M | 1.64M | 1.34M | 1.39M | 1.78M | 1.44M | 1.90M | 5.10M | 4.84M | 0.44M | 4.21M | 5.62M | 1.70M | 1.54M | 3.93M | 4.67M | 2.56M | 2.00M | 5.21M | 2.08M | 1.53M | 1.17M | 4.91M | 4.10M | 3.24M | 2.32M | 5.05M |
|
Current Deferred Revenue
|
| 2.06M | 0.14M | 0.43M | | 0.40M | 0.84M | 2.38M | 2.83M | 2.00M | 3.03M | 2.25M | 1.56M | 1.72M | 1.54M | 1.57M | 0.47M | 0.46M | 0.48M | 1.94M | 2.12M | 1.24M | 4.88M | 10.39M | 4.60M | 4.11M | 3.69M | 3.44M | 2.95M | 1.15M | 1.10M | 2.23M | 2.80M | 5.86M | 5.45M | 5.42M | 7.58M | 7.80M | 5.92M | 5.19M | 5.83M | 5.19M | 3.38M | 11.80M | 31.40M | 3.80M | 58.80M | 64.70M | 66.90M | 67.90M | 72.60M | 72.60M | 8.10M | 6.60M | 85.90M | 89.00M | 15.31M | 15.08M | 84.70M | 77.90M | 15.86M | 15.50M | 13.19M | 56.20M | 16.90M | 15.78M | 12.69M |
|
Total Current Liabilities
|
| 83.12M | 92.42M | 139.69M | | 127.26M | 137.37M | 147.36M | 129.22M | 137.23M | 139.67M | 138.63M | 141.55M | 146.58M | 149.07M | 122.30M | 112.44M | 118.22M | 129.02M | 122.39M | 123.29M | 107.53M | 104.07M | 94.50M | 94.09M | 101.44M | 96.47M | 100.07M | 97.26M | 98.66M | 90.38M | 96.36M | 109.61M | 113.10M | 127.11M | 113.76M | 117.09M | 126.59M | 139.78M | 131.16M | 125.04M | 126.97M | 122.44M | 113.67M | 268.53M | 251.63M | 126.88M | 147.44M | 161.23M | 172.77M | 204.51M | 201.46M | 210.22M | 202.29M | 238.96M | 245.82M | 233.25M | 217.21M | 255.00M | 254.62M | 227.48M | 252.83M | 226.73M | 267.05M | 231.90M | 235.64M | 253.58M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.07M | | 15.90M | 15.86M | 15.22M | 18.50M | 18.32M | 17.54M | 17.42M | 16.65M | 16.94M | 20.54M | 20.54M | 18.94M | 18.41M | 17.29M | 16.33M | 15.19M | 14.36M | 13.01M | 13.88M | 14.07M | 13.82M | 13.28M | 13.74M | 13.24M | 13.01M | 13.44M | 12.40M | 12.71M | 13.61M | 13.42M | 13.38M |
|
Non-Current Debt
|
| 10.90M | 10.90M | 8.30M | | 78.31M | 58.30M | 38.30M | 55.69M | 65.64M | 40.46M | 60.32M | 58.18M | 65.03M | 44.88M | 64.73M | 59.58M | 52.42M | 29.27M | 51.11M | 46.95M | 43.78M | 23.61M | 50.79M | 41.21M | 31.04M | 4.28M | 14.05M | 13.88M | 3.78M | 3.60M | 25.43M | 23.25M | 3.01M | 2.83M | 2.64M | 2.45M | 2.33M | 2.07M | 1.87M | 1.67M | 1.47M | 1.26M | 1.13M | | 6.37M | 36.54M | 51.41M | 58.84M | 79.04M | 434.39M | 479.82M | 481.96M | 474.28M | 410.88M | 405.48M | 412.73M | | 387.58M | 428.71M | 445.99M | 457.76M | 407.73M | 398.74M | 405.70M | 446.77M | 436.35M |
|
Non-Current Deffered Revenue
|
| | | | | | | 57.15M | 59.72M | 60.07M | 62.54M | 63.10M | 59.30M | 57.86M | 61.18M | 60.01M | 58.84M | 57.66M | 56.49M | 55.32M | 54.14M | 52.97M | 51.80M | 49.47M | 48.52M | 4.70M | 45.95M | 1.10M | 43.66M | 42.52M | 41.37M | 40.22M | 39.08M | 37.99M | 36.91M | 35.82M | 34.73M | 33.65M | 32.56M | 31.48M | 30.35M | 29.27M | 32.89M | 39.09M | 57.80M | 72.63M | 86.76M | 92.30M | 95.29M | 93.06M | 97.96M | 96.97M | 108.13M | 110.72M | 107.74M | 109.88M | 111.60M | 109.08M | 103.98M | 95.98M | 89.42M | 81.55M | 75.77M | 70.22M | 61.64M | 56.99M | 55.86M |
|
Pension
|
| 81.41M | 80.52M | 82.35M | | 78.64M | 73.29M | 82.50M | 81.59M | 68.05M | 105.11M | 103.50M | 102.21M | 98.42M | 125.98M | 125.51M | 123.45M | 122.00M | 80.28M | 59.97M | 56.95M | 53.49M | 103.89M | 99.70M | 100.78M | 98.09M | 92.79M | 90.30M | 86.86M | 84.00M | 91.50M | 92.62M | 94.55M | 92.01M | 93.22M | 85.66M | 80.94M | 56.07M | 38.85M | 37.81M | 30.66M | 31.03M | 32.47M | 31.44M | 32.39M | 40.21M | 41.88M | 39.66M | 40.00M | 39.22M | 33.39M | 32.70M | 30.99M | 29.42M | 20.42M | 20.74M | 20.59M | 20.09M | 26.33M | 25.43M | 25.23M | 26.18M | 26.41M | 25.34M | 27.18M | 27.04M | 23.93M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 2.13M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | -36.21M | 4.01M | 8.39M | 30.74M | 0.85M | | 2.19M | 30.52M | 0.80M | 0.61M | 0.38M | 28.66M | 6.06M | 3.84M | 4.89M | 25.19M | 2.17M | 3.38M | 2.23M | 27.79M | 0.11M | 0.17M | 0.14M | 25.07M | 0.28M | 0.28M | 0.28M | 17.70M | 0.22M | 0.21M | 0.21M | 0.20M | 0.19M | 0.38M | 2.17M | 29.29M | 1.19M | 2.17M | 11.34M | 38.33M | 14.82M | 14.82M | 14.12M | 75.12M | 27.56M | 28.77M | 30.43M | 89.82M | 27.51M | 28.16M | 27.80M | 89.77M | 20.41M | 21.37M | 19.61M | 82.92M | 3.30M | 3.37M | 3.15M | 76.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.77M | 28.05M | 26.36M | 18.09M | 32.37M | 50.13M | 63.67M | 56.76M | 54.59M | 53.74M | 52.18M | 57.10M | 64.57M | 62.47M | 60.25M | 59.05M | 57.42M | 55.95M | 54.11M | 53.82M | 59.89M | 58.12M | 56.70M | 62.63M | 72.73M | 72.17M | 61.38M | 67.53M |
|
Other Non-Current Liabilities
|
| 29.70M | 33.73M | 9.58M | | 9.46M | 18.80M | 17.91M | 18.09M | 17.71M | 16.49M | 16.00M | 16.55M | 16.76M | 16.17M | 16.43M | 16.30M | 16.52M | 16.53M | 16.05M | 16.25M | 16.19M | 18.20M | 17.85M | 18.06M | 17.34M | 18.43M | 18.24M | 18.05M | 17.89M | 17.98M | 17.32M | 17.70M | 18.97M | 14.89M | 30.58M | 14.20M | 13.83M | 14.76M | 11.23M | 11.42M | 11.02M | 11.56M | 10.57M | 10.12M | 10.06M | 14.31M | 17.78M | 17.48M | 17.57M | 14.95M | 16.46M | 15.85M | 13.99M | 12.18M | 14.26M | 13.66M | 11.56M | 13.30M | 13.30M | 12.49M | 12.51M | 12.01M | 12.33M | 12.54M | 12.06M | 12.56M |
|
Total Non-Current Liabilities
|
| -29.70M | -33.73M | 131.63M | | -9.46M | -18.80M | 157.57M | 333.14M | 342.29M | 349.63M | 368.21M | 363.02M | 371.47M | 382.37M | 374.86M | 356.42M | 352.20M | 296.99M | 296.42M | 286.75M | 264.24M | 284.70M | 298.38M | 289.74M | 281.66M | 240.90M | 250.63M | 243.13M | 230.27M | 229.23M | 256.90M | 268.76M | 247.98M | 249.07M | 242.97M | 256.22M | 237.78M | 13.24M | 246.65M | 230.64M | 231.02M | 241.13M | 204.73M | 392.75M | 430.58M | 387.92M | 419.16M | 442.32M | 467.66M | 872.09M | 919.49M | 938.11M | 921.65M | 879.81M | 881.74M | 876.93M | 865.07M | 864.37M | 901.96M | 884.31M | 912.61M | 816.74M | 852.10M | 818.02M | 846.53M | 846.97M |
|
Total Liabilities
|
| | | 282.09M | | | | 351.05M | 351.23M | 360.00M | 366.12M | 384.21M | 379.58M | 388.23M | 398.54M | 391.29M | 372.72M | 368.72M | 313.52M | 312.47M | 303.00M | 280.43M | 302.90M | 316.23M | 307.80M | 299.00M | 259.34M | 268.87M | 261.18M | 248.17M | 247.21M | 274.22M | 286.46M | 266.95M | 263.97M | 273.55M | 270.43M | 251.61M | 28.00M | 257.88M | 242.06M | 242.04M | 252.69M | 215.31M | 402.87M | 440.64M | 402.23M | 436.94M | 459.80M | 485.23M | 887.04M | 935.94M | 953.96M | 935.65M | 891.99M | 895.99M | 890.59M | 876.63M | 877.67M | 915.26M | 896.79M | 925.12M | 828.75M | 864.43M | 830.56M | 858.59M | 859.52M |
|
Total Debt
|
| 11.51M | 10.90M | 8.30M | | 78.31M | 58.30M | 86.14M | 95.02M | 112.30M | 81.41M | 118.38M | 115.43M | 122.48M | 94.31M | 113.39M | 96.14M | 88.44M | 64.83M | 92.94M | 80.31M | 50.39M | 24.27M | 51.45M | 44.64M | 46.27M | 13.27M | 37.16M | 28.71M | 16.58M | 4.34M | 32.36M | 26.39M | 3.78M | 3.60M | 3.43M | 3.25M | 3.14M | 2.89M | 2.71M | 2.52M | 2.32M | 2.13M | 2.00M | 150.00M | 128.59M | 38.48M | 52.95M | 59.27M | 79.56M | 449.75M | 495.17M | 497.30M | 494.03M | 431.98M | 433.21M | 440.20M | 38.63M | 426.17M | 475.28M | 484.75M | 495.30M | 442.01M | 451.32M | 425.58M | 456.94M | 458.79M |
|
Common Equity
|
| | | 339.86M | | | | 384.36M | 415.48M | 428.34M | 405.98M | 412.10M | 420.53M | 430.13M | 416.37M | 421.11M | 426.02M | 432.39M | 464.43M | 478.87M | 487.86M | 486.38M | 459.02M | 464.92M | 471.46M | 475.14M | 482.96M | 488.15M | 492.73M | 499.95M | 494.09M | 497.10M | 502.96M | 511.99M | 527.12M | 504.33M | 515.74M | 536.74M | 586.24M | 566.88M | 594.78M | 597.80M | 645.74M | 630.77M | 638.36M | 644.17M | 655.63M | 661.34M | 681.70M | 697.43M | 720.44M | 730.96M | 749.15M | 766.68M | 799.99M | 821.99M | 847.12M | 871.97M | 885.05M | 889.92M | 907.09M | 931.89M | 868.88M | 887.93M | 910.64M | 934.58M | 943.28M |
|
Shareholder's Equity
|
| 341.35M | 344.05M | 339.86M | | 362.95M | 375.46M | 384.36M | 415.48M | 428.34M | 405.98M | 412.10M | 420.53M | 430.13M | 416.37M | 421.11M | 426.02M | 432.39M | 464.43M | 478.87M | 487.86M | 486.38M | 459.02M | 464.92M | 471.46M | 475.14M | 482.96M | 488.15M | 492.73M | 499.95M | 494.09M | 497.10M | 502.96M | 511.99M | 527.12M | 504.33M | 515.74M | 536.74M | 586.24M | 566.88M | 594.78M | 597.80M | 645.74M | 630.77M | 638.36M | 644.17M | 655.63M | 661.34M | 681.70M | 697.43M | 720.44M | 730.96M | 749.15M | 766.68M | 799.99M | 821.99M | 847.12M | 871.97M | 885.05M | 889.92M | 907.09M | 931.89M | 868.88M | 887.93M | 910.64M | 934.58M | 943.28M |
|
Liabilities and Shareholders Equity
|
| 550.27M | 565.38M | 621.95M | | 715.47M | 725.15M | 735.41M | 766.71M | 788.33M | 772.10M | 796.31M | 800.11M | 818.36M | 814.92M | 812.40M | 798.74M | 801.11M | 777.95M | 791.34M | 790.85M | 766.81M | 761.92M | 781.15M | 779.26M | 774.14M | 742.29M | 757.02M | 753.91M | 748.12M | 741.30M | 771.32M | 789.42M | 778.94M | 791.08M | 777.88M | 786.17M | 788.35M | 843.31M | 824.76M | 836.85M | 839.84M | 898.43M | 846.08M | 1,041.22M | 1,084.81M | 1,057.86M | 1,098.27M | 1,141.50M | 1,182.66M | 1,607.48M | 1,666.91M | 1,703.11M | 1,702.32M | 1,691.98M | 1,717.98M | 1,737.71M | 1,748.60M | 1,762.73M | 1,805.18M | 1,803.88M | 1,857.02M | 1,697.63M | 1,752.36M | 1,741.21M | 1,793.17M | 1,802.80M |
|
Treasury Shares
|
| | | | | | | 0.15M | | | 0.13M | | | | 0.01M | | | | 6.27M | | | | 0.69M | | | | 0.21M | | | | 7.20M | | | | 7.04M | -6.96M | -6.91M | -6.90M | 6.91M | -6.79M | -6.75M | -6.75M | 6.74M | -6.84M | 6.83M | 6.82M | 6.82M | 6.73M | 6.71M | 6.71M | 6.70M | 6.64M | 6.62M | 6.62M | 6.61M | 6.54M | -6.51M | -6.51M | 6.50M | 6.42M | -6.40M | -6.40M | 6.38M | 6.33M | -6.42M | -6.42M | 6.41M |
|
Retained Earnings
|
| | | -46.68M | | | | -51.62M | | | -72.22M | | | | -88.43M | | -89.22M | -87.93M | -59.89M | -49.91M | -49.16M | -49.31M | -82.24M | -82.40M | -82.29M | -82.20M | -80.70M | -78.77M | -76.62M | -75.35M | -86.18M | -84.78M | -83.92M | -82.89M | -102.94M | -101.22M | -99.11M | -97.36M | -58.23M | -57.27M | -43.98M | -43.86M | -45.46M | -47.17M | -45.57M | 592.98M | 631.06M | 645.47M | 660.85M | 676.53M | 693.76M | 705.25M | 725.92M | 743.28M | 769.42M | 792.42M | 813.79M | 837.60M | 854.33M | 865.04M | 881.28M | 900.76M | 849.11M | 864.00M | 886.25M | 908.69M | 912.36M |