|
Cash & Equivalents
|
60.43M | 102.15M | 92.84M | 123.31M | 67.67M | 67.38M | 52.68M | 62.68M | 108.85M | 104.85M | 86.40M | 95.58M | 68.42M | 112.32M | 104.10M | 84.99M | 71.60M | 85.80M | 64.80M | 69.80M | 59.70M | 55.20M | 64.10M | 87.40M | 134.70M | 120.50M | 68.50M | 86.90M | 108.00M | 123.80M | 102.40M | 87.90M | 88.70M | 97.40M | 110.90M | 93.30M | 90.60M | 84.90M | 93.20M | 89.90M | 81.20M | 121.00M | 163.70M | 118.30M | 117.00M | 148.90M | 118.40M | 295.20M | 257.40M | 164.20M | 104.20M | 108.70M | 56.90M | 53.60M | 102.80M | 76.00M | 132.10M | 96.90M | 92.40M | 99.90M | 102.40M | 91.80M | 74.40M | 145.40M |
|
Short-term Investments
|
| | 310.39M | | 323.63M | 293.85M | 293.78M | 286.85M | 241.78M | 232.51M | 254.18M | 253.58M | 290.21M | 223.83M | 268.24M | 272.03M | 282.00M | 126.36M | 121.60M | 89.81M | 105.41M | 79.22M | 80.70M | 68.00M | 84.60M | 96.20M | 90.50M | 61.50M | 54.40M | 48.30M | 48.30M | 60.40M | 54.80M | 59.90M | 69.70M | 74.20M | 74.80M | 64.80M | 43.70M | 52.70M | 60.40M | 60.50M | 54.10M | 42.10M | 33.70M | 27.20M | 46.00M | 70.90M | 81.40M | 103.20M | 99.90M | 82.50M | 58.00M | 25.10M | 18.80M | 10.30M | 8.80M | 7.40M | 4.90M | | | | | |
|
Cash & Current Investments
|
60.43M | 102.15M | 403.23M | 123.31M | 391.30M | 361.22M | 346.46M | 349.52M | 350.63M | 337.36M | 340.58M | 349.17M | 358.63M | 336.16M | 372.34M | 357.02M | 353.60M | 212.16M | 186.40M | 159.61M | 165.11M | 134.42M | 144.80M | 155.40M | 219.30M | 216.70M | 159.00M | 148.40M | 162.40M | 172.10M | 150.70M | 148.30M | 143.50M | 157.30M | 180.60M | 167.50M | 165.40M | 149.70M | 136.90M | 142.60M | 141.60M | 181.50M | 217.80M | 160.40M | 150.70M | 176.10M | 164.40M | 366.10M | 338.80M | 267.40M | 204.10M | 191.20M | 114.90M | 78.70M | 121.60M | 86.30M | 140.90M | 104.30M | 97.30M | 99.90M | 102.40M | 91.80M | 74.40M | 145.40M |
|
Receivables - Net
|
| | 47.80M | 43.83M | 40.06M | 46.44M | 50.27M | 44.82M | 42.99M | 50.95M | 60.44M | 62.50M | 75.56M | 93.17M | 94.33M | 86.22M | 84.14M | 82.68M | 0.60M | 75.72M | 81.22M | 92.19M | 85.80M | 83.40M | 84.30M | 91.10M | 91.70M | 98.20M | 107.60M | 114.80M | 89.20M | 113.20M | 121.10M | 123.70M | 99.50M | 119.10M | 116.60M | 142.60M | 133.90M | 117.00M | 118.30M | 102.50M | 68.10M | 85.10M | 89.50M | 94.10M | 94.80M | 93.60M | 91.30M | 101.70M | 109.80M | 102.20M | 101.60M | 119.10M | 111.70M | 115.20M | 114.30M | 118.10M | 117.80M | 125.70M | 121.20M | 120.40M | 137.00M | 118.00M |
|
Receivables - Other
|
| | 0.33M | 0.39M | 0.34M | 1.28M | 0.57M | 0.66M | 1.08M | 1.50M | 2.66M | 1.97M | 0.99M | 2.19M | 2.65M | 1.81M | 3.46M | 3.23M | -0.60M | 11.24M | 5.33M | 2.99M | 1.90M | 1.60M | 5.10M | 2.90M | 3.30M | 4.60M | 3.90M | 4.40M | 5.70M | 6.90M | 6.00M | 3.30M | 3.80M | 4.30M | 5.90M | 4.40M | 4.70M | 4.80M | 3.50M | 2.50M | 2.90M | 2.00M | 2.00M | 2.40M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 48.13M | 44.22M | 40.40M | 47.72M | 50.85M | 45.47M | 44.07M | 52.45M | 63.10M | 64.47M | 76.55M | 95.36M | 96.98M | 88.03M | 87.60M | 85.90M | | 86.96M | 86.55M | 95.19M | 87.70M | 85.00M | 89.40M | 94.00M | 95.00M | 102.80M | 111.50M | 119.20M | 94.90M | 120.10M | 127.10M | 127.00M | 103.30M | 123.40M | 122.50M | 147.00M | 138.60M | 121.80M | 121.80M | 105.00M | 71.00M | 87.10M | 91.50M | 96.50M | 94.80M | 93.60M | 91.30M | 101.70M | 109.80M | 102.20M | 101.60M | 119.10M | 111.70M | 115.20M | 114.30M | 118.10M | 117.80M | 125.70M | 121.20M | 120.40M | 137.00M | 118.00M |
|
Inventory
|
| | | | | | 8.22M | 9.70M | 10.29M | 10.38M | 11.57M | 10.60M | 10.47M | 7.14M | 5.01M | | | 18.91M | 23.90M | 24.77M | 20.17M | 29.36M | 25.10M | 34.30M | 29.10M | 25.30M | 38.30M | 53.90M | 51.30M | 47.40M | 42.20M | 38.90M | 38.20M | 33.40M | 34.30M | 35.90M | 33.30M | 31.90M | 31.40M | 28.10M | 28.10M | 30.80M | 29.10M | 26.60M | 27.10M | 24.60M | 17.70M | 18.60M | 15.30M | 15.60M | 15.40M | 19.60M | 20.10M | 21.80M | 22.50M | 25.10M | 22.00M | 24.60M | 26.10M | 26.20M | 27.50M | 28.30M | 28.70M | 31.60M |
|
Current Deferred Tax Assets
|
| | 18.56M | | 9.52M | 4.43M | 9.79M | 10.47M | 7.79M | 5.69M | 5.57M | 8.38M | 9.35M | 7.51M | 8.01M | 8.77M | 9.07M | 6.53M | 6.50M | 13.23M | 12.81M | 13.46M | 13.50M | 13.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 4.05M | | 3.59M | 2.23M | 2.95M | 3.31M | 16.57M | 10.63M | 1.71M | 2.52M | 2.33M | 1.54M | 0.96M | 4.86M | 4.24M | 12.36M | 13.60M | 18.70M | 7.69M | | | 13.50M | 28.00M | 15.30M | 3.80M | 5.60M | 4.20M | 0.10M | 0.20M | 8.80M | 8.40M | 3.70M | | 3.60M | 3.10M | 3.00M | 25.10M | 23.00M | 24.70M | 25.40M | | 107.90M | 108.40M | 18.10M | 18.60M | 20.20M | 21.00M | 22.90M | 19.20M | 19.50M | 20.40M | 24.40M | 20.80M | 21.30M | 19.40M | 24.90M | 21.60M | 24.40M | 30.50M | 32.40M | 29.90M | 36.00M |
|
Current Assets
|
| | 473.98M | | 444.81M | 415.61M | 418.26M | 418.48M | 432.44M | 418.67M | 422.49M | 435.13M | 457.33M | 447.70M | 483.99M | 458.68M | 454.51M | 338.16M | 322.40M | 335.37M | 320.09M | 282.42M | 283.60M | 307.30M | 375.50M | 372.40M | 314.50M | 322.90M | 341.60M | 348.30M | 301.70M | 325.60M | 327.00M | 331.50M | 327.60M | 341.90M | 336.80M | 342.90M | 348.60M | 329.50M | 365.30M | 355.20M | 331.70M | 394.50M | 389.40M | 329.20M | 538.90M | 498.90M | 484.80M | 427.40M | 367.10M | 352.30M | 274.60M | 261.60M | 294.30M | 265.40M | 313.60M | 290.30M | 291.60M | 293.20M | 298.00M | 287.20M | 284.30M | 344.80M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | 18.20M | 18.50M | 17.30M | 18.80M | 17.30M | 17.40M | 16.10M | 16.30M | 17.10M | 17.50M | 19.80M | 20.50M | 19.30M | 18.90M | | 18.60M | 18.80M | 18.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.20M | 2.20M | 2.30M | 2.40M | 2.50M | 2.50M | 2.40M | 2.40M | | 2.30M | 2.30M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 23.26M | | | 21.34M | 23.08M | 23.26M | 24.33M | 24.10M | 24.23M | 24.76M | 27.29M | 26.88M | 27.60M | 30.68M | 31.31M | 32.66M | 34.60M | 43.42M | 46.46M | 69.10M | 67.20M | 64.90M | 61.70M | 60.00M | 58.30M | 56.80M | 54.70M | 53.00M | 51.10M | 49.80M | 48.40M | 48.20M | 43.20M | 59.10M | 59.10M | 58.70M | 57.30M | 55.00M | 36.50M | 37.10M | 37.00M | 36.70M | 40.70M | 45.10M | 43.20M | 43.40M | 43.50M | 45.70M | 52.80M | 67.50M | 83.40M | 96.30M | 112.00M | 120.70M | 119.00M | 118.50M | 116.30M | 115.40M | 117.40M | 114.00M | 113.00M | 111.40M |
|
Long-Term Investments
|
| | 85.15M | | 103.11M | 90.27M | 70.86M | 52.18M | 77.63M | 129.35M | 113.69M | 117.12M | 109.64M | 126.12M | 158.75M | 158.57M | 135.19M | 65.56M | 84.10M | 54.07M | 42.30M | 41.20M | 40.60M | 43.10M | 66.20M | 69.70M | 79.90M | 52.20M | 55.50M | 53.40M | 48.50M | 50.10M | 58.50M | 51.30M | 30.70M | 24.20M | 29.90M | 40.30M | 54.90M | 51.50M | 47.60M | 42.80M | 37.00M | 30.20M | 21.00M | 11.90M | 19.90M | 47.50M | 59.00M | 70.80M | 78.50M | 66.00M | 54.80M | 30.40M | 6.20M | | | | | | | | | |
|
Goodwill
|
| | | | | | 56.05M | 56.85M | 56.85M | 56.85M | 56.85M | 56.85M | 56.85M | 56.85M | 56.90M | 56.85M | 56.85M | 166.75M | 169.20M | 169.18M | 169.18M | 185.23M | 177.20M | 177.30M | 177.00M | 177.90M | 195.30M | 116.30M | 315.40M | 315.00M | 316.10M | 121.10M | 319.40M | 320.20M | 318.60M | 94.90M | 413.20M | 415.90M | 417.20M | 416.10M | 408.10M | 327.10M | 327.60M | 328.30M | 329.20M | 328.30M | 240.10M | 239.70M | 239.20M | 238.80M | 237.80M | 236.50M | 286.80M | 287.10M | 287.20M | 286.60M | 287.40M | 287.00M | 286.30M | 286.30M | 286.30M | 286.30M | 51.60M | 51.60M |
|
Intangibles
|
| | 2.05M | | | | 16.71M | 16.44M | 16.27M | 15.99M | 15.72M | 15.45M | 13.72M | 13.53M | 16.95M | 16.95M | 16.95M | 213.55M | 213.60M | 211.55M | 211.55M | 211.55M | 211.60M | 211.60M | 211.60M | 211.60M | 259.00M | 558.50M | 552.70M | 553.60M | 556.40M | 558.10M | 558.80M | 560.30M | 557.50M | 850.00M | 848.60M | 845.70M | 846.30M | 844.50M | 845.60M | 827.30M | 605.30M | 590.90M | 576.50M | 559.90M | 426.80M | 414.80M | 404.10M | 393.60M | 382.30M | 370.80M | 379.70M | 369.40M | 358.80M | 356.60M | 349.50M | 340.90M | 319.50M | 312.50M | 262.40M | 257.50M | 170.10M | 163.10M |
|
Goodwill & Intangibles
|
| | 2.05M | | | | 72.77M | 73.29M | 73.11M | 72.84M | 72.57M | 72.30M | 70.57M | 70.38M | 73.85M | 73.80M | 73.80M | 380.30M | 382.80M | 380.73M | 380.73M | 396.78M | 388.80M | 388.90M | 388.60M | 389.50M | 454.30M | 674.80M | 868.10M | 868.60M | 872.50M | 679.20M | 878.20M | 880.50M | 876.10M | 944.90M | 1,261.80M | 1,261.60M | 1,263.50M | 1,260.60M | 1,253.70M | 1,154.40M | 932.90M | 919.20M | 905.70M | 888.20M | 666.90M | 654.50M | 643.30M | 632.40M | 620.10M | 607.30M | 666.50M | 656.50M | 646.00M | 643.20M | 636.90M | 627.90M | 605.80M | 598.80M | 548.70M | 543.80M | 221.70M | 214.70M |
|
Long-Term Deferred Tax
|
| | 9.40M | | 20.80M | 28.15M | 25.86M | 27.52M | 28.08M | 27.96M | 30.65M | 26.08M | 24.59M | 28.95M | 28.63M | 28.47M | 29.98M | | 3.20M | | | 0.41M | | | 13.50M | | 12.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.05M | | 1.99M | 1.91M | | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 13.00M | 13.00M | 13.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 2.50M | | | | | | | | | | | | 32.90M | | | 1.20M | 2.30M | 3.60M | 225.70M | 8.00M | 8.30M | 8.20M | 8.80M | 8.30M | 15.50M | 17.50M | 22.10M | 15.80M | 15.40M | 14.90M | 14.90M | 16.50M | 8.50M | 7.70M | 7.10M | 6.60M |
|
Non-Current Assets
|
| | 119.87M | | 148.80M | 141.67M | 192.57M | 201.26M | 228.82M | 280.58M | 268.14M | 267.93M | 260.41M | 281.32M | 319.83M | 322.98M | 302.18M | 478.26M | 501.40M | 473.64M | 461.77M | 496.62M | 482.60M | 479.70M | 496.20M | 495.80M | 566.00M | 948.00M | 934.50M | 919.50M | 907.20M | 902.70M | 901.50M | 887.00M | 847.70M | 1,231.70M | 1,219.80M | 1,214.40M | 1,214.10M | 1,261.70M | 1,213.00M | 1,091.50M | 1,072.90M | 1,050.00M | 1,029.40M | 1,007.70M | 821.40M | 837.00M | 835.90M | 828.00M | 843.10M | 859.70M | 924.10M | 907.70M | 892.90M | 883.70M | 832.90M | 820.20M | 793.50M | 788.10M | 729.60M | 718.90M | 393.00M | 383.30M |
|
Assets
|
| | 593.85M | | 593.61M | 557.28M | 610.83M | 619.74M | 661.26M | 699.25M | 690.63M | 703.06M | 717.75M | 729.03M | 803.82M | 781.66M | 756.68M | 816.43M | 823.80M | 809.01M | 781.85M | 779.05M | 766.20M | 787.00M | 871.70M | 868.20M | 880.50M | 1,270.90M | 1,276.10M | 1,267.80M | 1,208.90M | 1,228.30M | 1,228.50M | 1,218.50M | 1,175.30M | 1,573.60M | 1,556.60M | 1,557.30M | 1,562.70M | 1,591.20M | 1,578.30M | 1,446.70M | 1,404.60M | 1,444.50M | 1,418.80M | 1,336.90M | 1,360.30M | 1,335.90M | 1,320.70M | 1,255.40M | 1,210.20M | 1,212.00M | 1,198.70M | 1,169.30M | 1,187.20M | 1,149.10M | 1,146.50M | 1,110.50M | 1,085.10M | 1,081.30M | 1,027.60M | 1,006.10M | 677.30M | 728.10M |
|
Accounts Payables
|
| | 8.87M | | 7.05M | 5.19M | 11.39M | 9.83M | 8.88M | 7.94M | 10.14M | 11.09M | 13.57M | 12.24M | 18.13M | 18.75M | 17.60M | 18.93M | 23.10M | 25.73M | 16.83M | 17.95M | 21.10M | 15.80M | 16.50M | 13.80M | 21.10M | 19.90M | 22.90M | 26.80M | 22.00M | 22.50M | 25.10M | 20.20M | 26.00M | 23.80M | 31.90M | 24.10M | 33.30M | 24.00M | 21.00M | 30.30M | 21.70M | 19.10M | 20.50M | 20.80M | 28.50M | 15.70M | 29.60M | 27.10M | 21.70M | 29.60M | 28.80M | 36.50M | 39.80M | 33.90M | 25.80M | 33.10M | 33.30M | 29.60M | 32.30M | 28.10M | 30.90M | 31.80M |
|
Payables
|
| | 8.87M | | 7.05M | 5.19M | 11.39M | 9.83M | 8.88M | 7.94M | 10.14M | 11.09M | 13.57M | 12.24M | 18.13M | 18.75M | 17.60M | 18.93M | 23.10M | 25.73M | 16.83M | 17.95M | 21.10M | 15.80M | 16.50M | 13.80M | 21.10M | 19.90M | 22.90M | 26.80M | 22.00M | 22.50M | 25.10M | 20.20M | 26.00M | 23.80M | 31.90M | 24.10M | 33.30M | 24.00M | 21.00M | 30.30M | 21.70M | 19.10M | 20.50M | 20.80M | 28.50M | 15.70M | 29.60M | 27.10M | 21.70M | 29.60M | 28.80M | 36.50M | 39.80M | 33.90M | 25.80M | 33.10M | 33.30M | 29.60M | 32.30M | 28.10M | 30.90M | 31.80M |
|
Accumulated Expenses
|
| | 18.60M | | 16.14M | 18.18M | 21.64M | 20.38M | 23.74M | 27.73M | 32.77M | 42.99M | 29.19M | 38.35M | 44.33M | 59.39M | 45.84M | 51.10M | 56.40M | 40.65M | 41.18M | 47.88M | 46.10M | 41.80M | 47.90M | 50.80M | 49.50M | 54.80M | 57.70M | 64.00M | 65.60M | 59.80M | 60.80M | 64.10M | 68.30M | 76.40M | 73.70M | 78.80M | 78.90M | 73.00M | 61.10M | 63.10M | 75.90M | 65.40M | 79.10M | 83.10M | 90.90M | 163.20M | 161.70M | 124.80M | 84.40M | 85.30M | 94.30M | 91.70M | 164.30M | 157.60M | 113.90M | 99.20M | 98.30M | 111.20M | 119.00M | 112.10M | 100.60M | 108.30M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 9.40M | | | | 8.50M | 7.90M | 8.80M | 8.80M | 9.40M | 14.60M | 13.70M | 11.70M | 14.10M | 14.00M | 15.60M | 12.40M | 14.50M | 18.80M | 17.70M | 21.60M | 18.00M | 11.50M | 8.20M | 4.30M | 22.40M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 199.20M | | 128.20M | 127.30M | 54.00M | 70.00M | 7.40M | 5.30M | 5.30M | 5.30M | 3.70M | 3.40M | 3.30M | 3.40M | 3.10M | 3.10M | 3.30M | | | 104.10M | | | | | | | | | | | | | | | | 59.40M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 12.80M | 12.90M | 13.50M | 13.60M | 13.60M | 14.00M | 12.70M | 12.80M | 13.00M | 13.40M | 13.30M | 14.00M | 14.10M | 15.10M | 17.00M | 17.80M | 16.20M | 13.80M | 13.30M | 13.50M | 12.80M | 10.90M | 9.00M | 7.90M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 6.20M | | | | 3.80M | 4.00M | 4.70M | 2.30M | 2.80M | 3.20M | 3.00M | 3.00M | 7.10M | 8.60M | 3.20M | 2.90M | 4.30M | 9.80M | 4.90M | 3.80M | 3.00M | 7.20M | 4.00M | 3.50M | 6.10M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 1.35M | 1.08M | 2.43M | 1.39M | 2.05M | 3.27M | 2.72M | 3.03M | 2.04M | 0.90M | 3.95M | 2.12M | 1.10M | 1.34M | 1.82M | 1.34M | 1.50M | 1.40M | 1.50M | 1.50M | 1.70M | 1.00M | 2.20M | 2.70M | 2.60M | 2.90M | 3.40M | 2.60M | 2.60M | 2.50M | 2.40M | 2.30M | 2.20M | 2.10M | 3.60M | 3.80M | 32.80M | 32.30M | 32.70M | 31.10M | 22.60M | 11.50M | 5.20M | 0.70M | 0.30M | 0.20M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 27.47M | | 23.19M | 23.37M | 34.39M | 31.29M | 35.05M | 37.05M | 44.97M | 57.36M | 45.49M | 53.62M | 64.51M | 79.03M | 67.39M | 72.16M | 80.60M | 67.72M | 59.84M | 67.17M | 68.70M | 59.00M | 65.90M | 66.10M | 72.30M | 274.90M | 82.80M | 221.70M | 217.50M | 139.20M | 159.30M | 94.30M | 102.20M | 108.00M | 113.30M | 108.90M | 117.80M | 115.40M | 112.40M | 113.20M | 147.00M | 133.70M | 145.90M | 149.00M | 271.00M | 203.20M | 204.30M | 166.00M | 119.70M | 129.10M | 137.20M | 143.30M | 221.10M | 209.30M | 155.90M | 146.10M | 148.90M | 154.30M | 164.10M | 151.10M | 199.90M | 148.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.80M | | | | | | | | | | 38.40M | 38.50M | 38.50M | 38.70M | 38.80M | 39.00M | 39.60M | 59.30M | | 119.50M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | 10.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | 4.90M | 4.90M | 4.80M | 5.70M | 5.90M | 6.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.20M | -0.30M | -0.40M | -0.30M | | 0.10M | | | -0.10M | -0.10M | | | 0.10M | | | | | | -0.10M | -0.10M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | | | | | | 12.20M | | | | | | | | | | | | 4.00M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 8.39M | | 4.62M | 2.45M | | 0.20M | 6.60M | 0.30M | 0.20M | 17.90M | 87.60M | 86.10M | 84.70M | 78.70M | 91.20M | 60.80M | 62.20M | 57.30M | 64.90M | 64.00M | 65.80M | 82.60M | 76.90M | 75.50M | 59.30M | 26.60M | 75.30M | 174.30M | 59.20M | 58.20M | 40.70M | 128.60M | 29.90M | 23.30M | 10.50M | 3.50M | 4.10M | 3.70M | 2.70M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.60M | 58.70M | 55.90M | 56.90M | 53.50M | 50.60M | 49.40M | 83.90M | 80.70M | 79.30M | 76.50M | 87.40M | 123.30M | 130.90M | 5.90M | 5.90M | 5.90M | 97.40M | 94.30M | 91.20M | 90.60M | 87.90M | 87.40M | 86.20M | 84.90M |
|
Other Non-Current Liabilities
|
| | 8.80M | | 9.32M | 9.45M | 9.65M | 9.45M | 9.45M | 10.01M | 10.01M | 10.14M | 10.14M | 10.48M | 10.72M | 12.36M | 13.32M | 13.64M | 24.20M | 24.51M | 25.33M | 26.11M | 26.40M | 27.20M | 27.90M | 24.00M | 24.00M | 148.70M | 137.10M | 24.90M | 25.20M | 130.00M | 33.40M | 27.90M | 24.90M | 24.60M | 24.90M | 19.90M | 21.70M | 22.10M | 22.40M | 22.30M | 23.50M | 37.40M | 37.60M | 30.80M | 31.00M | 32.00M | 32.10M | 28.00M | 27.70M | 27.90M | 43.90M | 11.50M | 11.40M | 40.50M | 41.30M | 40.60M | 34.60M | 34.30M | 2.20M | 2.00M | 1.90M | 1.70M |
|
Total Non-Current Liabilities
|
| | 27.47M | | 23.19M | 23.37M | 34.39M | 31.29M | 35.05M | 37.05M | 44.97M | 57.36M | 45.49M | 53.62M | 64.51M | 79.03M | 67.39M | 80.54M | 80.60M | 72.34M | 62.29M | 84.04M | 77.70M | 72.70M | 73.00M | 74.00M | 108.40M | 386.90M | 406.30M | 495.00M | 415.70M | 227.70M | 280.90M | 242.20M | 184.30M | 446.80M | 467.60M | 455.70M | 452.10M | 494.60M | 478.60M | 457.20M | 462.90M | 497.80M | 500.20M | 430.90M | 426.90M | 335.40M | 320.80M | 277.30M | 235.10M | 267.50M | 269.00M | 322.60M | 440.60M | 425.20M | 322.00M | 309.90M | 310.00M | 315.30M | 324.30M | 299.20M | 287.30M | 353.60M |
|
Total Liabilities
|
| | 36.27M | | 32.51M | 32.82M | 44.03M | 40.74M | 44.49M | 47.06M | 54.98M | 67.49M | 55.63M | 64.10M | 75.23M | 91.39M | 80.71M | 94.18M | 104.80M | 96.86M | 87.61M | 110.15M | 104.10M | 99.90M | 100.90M | 98.00M | 132.40M | 535.60M | 543.40M | 519.90M | 440.90M | 357.70M | 314.30M | 270.10M | 209.20M | 471.40M | 492.50M | 475.60M | 473.80M | 516.70M | 501.00M | 479.50M | 486.40M | 535.20M | 537.80M | 461.70M | 457.90M | 367.40M | 352.90M | 305.30M | 262.80M | 295.40M | 312.90M | 334.10M | 452.00M | 465.70M | 363.30M | 350.50M | 344.60M | 349.60M | 326.50M | 301.20M | 289.20M | 355.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 199.20M | | 128.20M | 127.30M | 54.00M | 70.00M | 7.40M | 5.30M | 5.30M | 5.30M | 3.70M | 3.40M | 3.30M | 3.40M | 3.10M | 3.10M | 3.30M | 224.80M | | 104.10M | | | | | | | | 38.40M | 38.50M | 38.50M | 38.70M | 38.80M | 39.00M | 39.60M | 59.30M | 59.40M | 119.50M |
|
Common Equity
|
| | 557.58M | | 561.10M | 524.46M | 566.79M | 578.99M | 616.76M | 652.19M | 635.80M | 635.57M | 662.12M | 664.93M | 728.60M | 690.27M | 675.97M | 722.24M | 719.00M | 712.15M | 694.24M | 668.90M | 661.70M | 687.10M | 770.80M | 770.20M | 741.70M | 735.50M | 732.90M | 748.20M | 767.40M | 870.90M | 914.20M | 932.80M | 966.10M | 1,102.20M | 1,064.20M | 1,081.80M | 1,088.90M | 1,074.50M | 1,077.30M | 967.20M | 918.20M | 909.30M | 881.00M | 875.20M | 902.50M | 968.60M | 967.80M | 950.10M | 947.40M | 916.60M | 885.80M | 835.20M | 735.20M | 683.40M | 783.20M | 760.00M | 740.50M | 731.70M | 701.10M | 704.90M | 388.10M | 372.80M |
|
Shareholder's Equity
|
| | 557.58M | | 561.10M | 524.46M | 566.79M | 578.99M | 616.76M | 652.19M | 635.80M | 635.57M | 662.12M | 664.93M | 728.60M | 690.27M | 675.97M | 722.24M | 719.00M | 712.15M | 694.24M | 668.90M | 661.70M | 687.10M | 770.80M | 770.20M | 741.70M | 735.50M | 732.90M | 748.20M | 767.40M | 870.90M | 914.20M | 932.80M | 966.10M | 1,102.20M | 1,064.20M | 1,081.80M | 1,088.90M | 1,074.50M | 1,077.30M | 967.20M | 918.20M | 909.30M | 881.00M | 875.20M | 902.50M | 968.60M | 967.80M | 950.10M | 947.40M | 916.60M | 885.80M | 835.20M | 735.20M | 683.40M | 783.20M | 760.00M | 740.50M | 731.70M | 701.10M | 704.90M | 388.10M | 372.80M |
|
Liabilities and Shareholders Equity
|
| | 593.85M | | 593.61M | 557.28M | 610.83M | 619.74M | 661.26M | 699.25M | 690.63M | 703.06M | 717.75M | 729.03M | 803.82M | 781.66M | 756.68M | 816.43M | 823.80M | 809.01M | 781.85M | 779.05M | 766.20M | 787.00M | 871.70M | 868.20M | 880.50M | 1,270.90M | 1,276.10M | 1,267.80M | 1,208.90M | 1,228.30M | 1,228.50M | 1,218.50M | 1,175.30M | 1,573.60M | 1,556.60M | 1,557.30M | 1,562.70M | 1,591.20M | 1,578.30M | 1,446.70M | 1,404.60M | 1,444.50M | 1,418.80M | 1,336.90M | 1,360.30M | 1,335.90M | 1,320.70M | 1,255.40M | 1,210.20M | 1,212.00M | 1,198.70M | 1,169.30M | 1,187.20M | 1,149.10M | 1,146.50M | 1,110.50M | 1,085.10M | 1,081.30M | 1,027.60M | 1,006.10M | 677.30M | 728.10M |
|
Retained Earnings
|
| | -10.46M | | -20.66M | -48.08M | -38.63M | -38.30M | -21.43M | -0.10M | -12.68M | -15.00M | -4.27M | 2.05M | 30.87M | 13.96M | 11.60M | 18.86M | 2.00M | -17.45M | -36.98M | -62.28M | -77.00M | -78.80M | -68.60M | -69.20M | -73.20M | -86.50M | -85.70M | -81.40M | -79.20M | 12.80M | 44.80M | 56.20M | 54.10M | 53.40M | 22.90M | 29.80M | 25.60M | -7.50M | -5.30M | -118.50M | -173.90M | -189.10M | -227.00M | -266.50M | -271.20M | -246.60M | -254.20M | -274.70M | -288.80M | -323.90M | -366.20M | -420.90M | -537.00M | -598.30M | -629.50M | -655.50M | -692.20M | -714.30M | -756.80M | -756.90M | -1087.40M | -1114.80M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 1.08M | 1.10M | 1.13M | 1.00M | 1.40M | 1.50M | 1.40M | 1.40M | 2.00M | 2.10M | 2.10M | 2.00M | 2.40M | 2.30M | 2.20M | 2.20M | 2.50M | 2.50M | 2.40M | 2.40M | 2.70M | 2.60M | 2.60M | 2.30M | 1.90M | 3.20M | 4.40M | 4.00M | 3.40M | 3.10M | 4.20M | 4.10M | 3.70M | 3.70M | 4.90M | 4.80M | 4.60M | 4.40M | 5.60M | 5.50M | 5.20M | 5.30M | 5.10M | 7.60M | 7.50M |