|
Cash & Equivalents
|
53.56M | 69.00M | 53.22M | 63.33M | 16.67M | 87.37M | 53.94M | 56.78M | 61.34M | 74.00M | 50.66M | 54.84M | 50.36M | 55.76M | 52.86M | 65.79M | 36.34M | 52.06M | 53.69M | 60.98M | 31.74M | 45.01M | 53.55M | 51.15M | 47.54M | 81.05M | 80.09M | 59.96M | 67.89M | 60.50M | 64.74M | 68.11M | 80.01M | 89.13M | 92.15M | 100.06M | 111.13M | 107.26M | 111.81M | 82.04M | 74.07M | 66.09M | 61.41M | 78.94M | 73.70M | 97.49M | 106.63M | 125.05M | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M |
|
Cash & Current Investments
|
53.56M | 69.00M | 53.22M | 63.33M | 16.67M | 87.37M | 53.94M | 56.78M | 61.34M | 74.00M | 50.66M | 54.84M | 50.36M | 55.76M | 52.86M | 65.79M | 36.34M | 52.06M | 53.69M | 60.98M | 31.74M | 45.01M | 53.55M | 51.15M | 47.54M | 81.05M | 80.09M | 59.96M | 67.89M | 60.50M | 64.74M | 68.11M | 80.01M | 89.13M | 92.15M | 100.06M | 111.13M | 107.26M | 111.81M | 82.04M | 74.07M | 66.09M | 61.41M | 78.94M | 73.70M | 97.49M | 106.63M | 125.05M | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M |
|
Receivables - Net
|
| | | | | | | 55.11M | | 58.34M | 56.55M | 38.85M | 51.29M | 44.09M | 48.42M | 42.65M | 57.28M | 55.31M | 58.83M | 48.55M | 61.31M | 57.03M | 56.67M | 51.49M | 53.36M | 54.38M | 56.05M | 57.19M | 58.68M | 57.59M | 61.79M | 63.77M | 70.07M | 69.11M | 83.01M | 81.48M | 76.92M | 76.75M | 88.92M | 83.95M | 89.44M | 88.83M | 98.67M | 91.08M | 89.56M | 88.36M | 82.05M | 75.05M | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M |
|
Receivables - Other
|
| 8.72M | | 0.88M | -0.28M | -5.04M | | -7.73M | -0.08M | | | 0.07M | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 47.38M | | 58.34M | 56.55M | 38.92M | 51.29M | 44.09M | 48.42M | 42.65M | 57.28M | 55.31M | 58.83M | 48.55M | 61.31M | 57.03M | 56.67M | 51.49M | 53.36M | 54.38M | 56.05M | 58.69M | 58.68M | 57.59M | 61.79M | 63.77M | 70.07M | 69.11M | 83.01M | 81.48M | 76.92M | 76.75M | 88.92M | 83.95M | 89.44M | 88.83M | 98.67M | 91.08M | 89.56M | 88.36M | 82.05M | 75.05M | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M |
|
Raw Materials
|
| | | | | | | | | | | 30.41M | | 33.05M | 32.15M | 30.55M | 40.25M | 38.61M | 38.33M | 34.75M | 39.15M | 39.37M | 38.28M | 38.93M | 37.44M | 38.42M | 39.01M | 38.51M | 37.49M | 35.99M | 35.20M | 39.82M | 43.46M | 50.14M | 55.42M | 57.28M | 64.23M | 61.08M | 61.51M | 69.01M | 69.31M | 75.77M | 78.49M | 76.27M | 71.47M | 64.51M | 63.57M | 55.66M | 52.75M | 59.75M | 75.44M | 84.04M | 91.49M | 104.11M | 112.26M | 118.29M | 114.59M | 114.25M | 109.07M | 104.64M | 105.83M | 104.15M | 98.73M | 92.20M | 93.76M | 109.42M | 114.92M |
|
Work In Process
|
| | | | | | | | | | | 12.94M | | 12.08M | 12.37M | 11.96M | 10.45M | 11.55M | 12.42M | 9.74M | 9.72M | 10.64M | 11.07M | 9.90M | 10.29M | 10.62M | 10.62M | 10.14M | 12.44M | 12.26M | 11.57M | 8.01M | 10.22M | 9.43M | 13.27M | 14.85M | 15.48M | 16.01M | 16.37M | 15.98M | 16.07M | 14.28M | 16.54M | 15.10M | 17.27M | 16.76M | 16.52M | 15.49M | 15.41M | 16.93M | 21.41M | 20.60M | 23.96M | 26.11M | 23.98M | 23.33M | 24.14M | 21.34M | 21.27M | 21.01M | 24.49M | 26.15M | 26.58M | 24.72M | 23.59M | 26.00M | 31.02M |
|
Finished Goods
|
| | | | | | | | | | | 6.56M | | 6.83M | 6.93M | 8.02M | 11.56M | 9.73M | 11.20M | 10.68M | 12.02M | 11.62M | 11.40M | 11.95M | 11.55M | 9.73M | 9.67M | 9.27M | 11.15M | 10.16M | 10.35M | 9.51M | 14.22M | 13.72M | 16.63M | 16.44M | 16.14M | 16.70M | 18.37M | 17.34M | 19.67M | 21.40M | 21.61M | 23.43M | 21.35M | 24.32M | 20.20M | 20.23M | 20.44M | 17.16M | 20.78M | 19.49M | 22.38M | 22.29M | 25.48M | 25.74M | 27.32M | 26.93M | 23.10M | 23.31M | 30.68M | 29.35M | 28.34M | 27.33M | 27.61M | 32.00M | 33.53M |
|
Inventory
|
78.80M | 1.75M | 72.36M | 8.36M | -1.48M | -2.07M | | 66.72M | 70.08M | 71.11M | 70.92M | 51.54M | 66.13M | 53.71M | 53.43M | 52.80M | 64.90M | 62.55M | 65.07M | 58.29M | 63.83M | 64.55M | 62.81M | 62.94M | 60.68M | 60.41M | 61.27M | 59.57M | 61.76M | 59.98M | 59.61M | 59.74M | 71.02M | 76.80M | 88.86M | 91.28M | 98.81M | 96.38M | 98.92M | 104.76M | 106.78M | 113.30M | 118.57M | 116.62M | 112.00M | 107.38M | 101.74M | 92.74M | 89.94M | 94.97M | 119.42M | 125.66M | 139.17M | 153.89M | 162.81M | 168.00M | 166.67M | 162.90M | 153.81M | 149.37M | 161.37M | 160.04M | 154.02M | 144.61M | 145.44M | 168.06M | 179.98M |
|
Current Deferred Tax Assets
|
37.60M | 11.11M | 31.83M | 30.07M | 23.55M | 6.32M | | 7.79M | 0.88M | 4.32M | 4.24M | 5.33M | 5.32M | 5.31M | 5.47M | 7.58M | 7.07M | 6.88M | 6.67M | 5.12M | 8.79M | 8.72M | 8.70M | 5.97M | 5.59M | 6.12M | 3.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.60M | 2.10M | 8.00M | 5.48M | 1.10M | 4.96M | | 5.58M | -0.14M | 6.12M | 5.66M | 5.38M | 7.03M | 5.54M | 4.86M | 5.49M | 5.99M | 5.58M | 6.61M | 5.13M | 4.87M | 5.05M | 4.39M | 5.08M | 7.10M | 5.64M | 5.36M | 5.99M | 4.63M | 4.94M | 5.62M | 5.57M | 6.14M | 6.71M | 8.25M | 10.68M | 8.27M | 8.88M | 9.53M | 9.15M | 12.00M | 11.70M | 11.86M | 11.97M | 12.91M | 10.42M | 7.49M | 8.12M | 9.27M | 11.01M | 12.16M | 13.16M | 12.65M | 14.10M | 14.72M | 13.21M | 12.30M | 12.13M | 13.17M | 13.36M | 15.28M | 11.90M | 12.88M | 15.95M | 12.63M | 14.76M | 18.90M |
|
Current Assets
|
258.00M | 255.53M | 248.56M | 241.28M | 233.88M | 246.67M | | 218.13M | 225.40M | 239.02M | 211.69M | 214.31M | 202.80M | 217.91M | 215.03M | 208.47M | 206.48M | 200.82M | 194.78M | 201.63M | 192.14M | 199.04M | 192.01M | 183.17M | 193.03M | 212.63M | 212.25M | 185.21M | 195.43M | 187.49M | 196.27M | 199.25M | 229.99M | 245.69M | 280.38M | 287.88M | 298.07M | 295.74M | 313.17M | 281.77M | 286.56M | 284.91M | 296.86M | 304.51M | 296.88M | 310.38M | 302.83M | 304.17M | 309.12M | 335.75M | 353.31M | 373.82M | 375.38M | 399.37M | 407.74M | 420.52M | 404.79M | 414.34M | 391.32M | 415.30M | 428.82M | 424.79M | 436.93M | 433.65M | 434.14M | 462.10M | 468.42M |
|
Property, Plant & Equipment (Net)
|
| -0.54M | | 49.50M | -0.66M | -1.20M | | 45.40M | -1.19M | 43.62M | 42.49M | 35.95M | 41.69M | 33.11M | 32.63M | 32.34M | 33.65M | 33.96M | 32.70M | 31.30M | 31.45M | 40.16M | 39.63M | 40.09M | 37.59M | 37.78M | 37.60M | 40.55M | 36.20M | 37.65M | 34.91M | 35.42M | 36.79M | 36.50M | 60.24M | 61.72M | 61.59M | 64.66M | 66.20M | 65.46M | 64.75M | 64.63M | 76.12M | 77.56M | 74.78M | 75.28M | 76.11M | 78.68M | 77.53M | 80.16M | 86.28M | 87.44M | 89.65M | 87.92M | 95.03M | 103.19M | 103.97M | 103.80M | 103.32M | 109.45M | 113.46M | 114.76M | 119.60M | 113.14M | 112.51M | 118.88M | 119.77M |
|
Goodwill
|
45.06M | 45.06M | 45.06M | 44.58M | 44.58M | 44.58M | | 44.58M | 44.58M | 44.58M | 44.58M | 176.23M | 44.58M | 176.23M | 176.23M | 176.23M | 204.93M | 205.17M | 202.74M | 202.81M | 246.84M | 247.24M | 242.44M | 241.97M | 249.53M | 249.59M | 249.59M | 103.46M | 254.64M | 259.48M | 259.57M | 259.36M | 301.51M | 302.77M | 358.95M | 362.22M | 365.05M | 369.55M | 371.00M | 368.89M | 368.85M | 381.60M | 419.97M | 425.94M | 419.95M | 425.05M | 430.75M | 437.21M | 432.84M | 433.89M | 644.17M | 630.73M | 627.02M | 617.64M | 616.28M | 630.13M | 484.51M | 634.64M | 628.87M | 635.74M | 741.09M | 738.26M | 745.32M | 735.33M | 740.28M | 800.32M | 798.74M |
|
Intangibles
|
| | | | | | | 53.14M | | 49.27M | 47.40M | 113.11M | 44.37M | 113.31M | 113.65M | 113.72M | 152.30M | 152.30M | 153.79M | 151.76M | 192.34M | 192.36M | 191.80M | 168.15M | 173.63M | 174.21M | 173.87M | 66.27M | 176.93M | 177.83M | 177.57M | 181.17M | 228.35M | 230.43M | 293.77M | 296.47M | 300.07M | 307.84M | 308.07M | 306.32M | 306.61M | 325.93M | 346.83M | 354.24M | 347.28M | 348.96M | 354.62M | 363.25M | 359.57M | 360.44M | 463.69M | 462.13M | 458.22M | 448.23M | 436.71M | 443.10M | 446.34M | 447.55M | 442.28M | 448.93M | 526.49M | 528.64M | 535.72M | 520.42M | 525.06M | 571.45M | 571.23M |
|
Goodwill & Intangibles
|
68.91M | 66.69M | 64.20M | 61.51M | 59.31M | 57.20M | | 53.14M | 51.24M | 93.85M | 91.97M | 289.35M | 88.95M | 289.54M | 289.88M | 289.95M | 357.22M | 357.47M | 356.53M | 354.57M | 439.18M | 439.60M | 434.24M | 410.13M | 423.16M | 423.79M | 423.46M | 169.72M | 431.57M | 437.31M | 437.13M | 440.52M | 529.86M | 533.20M | 652.72M | 658.69M | 665.12M | 677.39M | 679.07M | 675.22M | 675.46M | 707.52M | 766.80M | 780.18M | 767.23M | 774.01M | 785.37M | 800.46M | 792.41M | 794.32M | 1,107.86M | 1,092.86M | 1,085.24M | 1,065.87M | 1,052.99M | 1,073.23M | 930.84M | 1,082.19M | 1,071.15M | 1,084.67M | 1,267.57M | 1,266.89M | 1,281.04M | 1,255.74M | 1,265.34M | 1,371.77M | 1,369.97M |
|
Long-Term Deferred Tax
|
23.65M | 23.94M | 24.23M | 5.58M | 23.13M | 23.03M | | 1.45M | 4.26M | 1.73M | 1.47M | 0.81M | 0.81M | 0.88M | 1.61M | 3.88M | 4.82M | 2.69M | 2.00M | 0.52M | 0.50M | 0.50M | 0.44M | 2.91M | 2.88M | 2.80M | 1.29M | 7.88M | 7.97M | 6.46M | 5.89M | 8.59M | 10.01M | 11.02M | 11.77M | 7.05M | 6.83M | 6.75M | 8.06M | 9.49M | 9.54M | 9.86M | 9.94M | 8.89M | 8.65M | 12.09M | 12.69M | 10.49M | 10.18M | 9.94M | 0.41M | 12.21M | 4.50M | 7.38M | 11.54M | 15.11M | 18.20M | 21.21M | 24.71M | 27.86M | 13.25M | 15.73M | 19.24M | 22.89M | 25.00M | 26.98M | 27.09M |
|
Other Non-Current Assets
|
4.06M | 4.38M | 4.55M | 4.98M | 3.00M | 3.77M | | 4.48M | 5.50M | 5.80M | 5.62M | 35.66M | 7.00M | 30.91M | 27.40M | 17.62M | 18.28M | 8.52M | 9.07M | 17.84M | 16.14M | 13.02M | 14.13M | 12.13M | 13.58M | 13.58M | 12.16M | 12.67M | 10.56M | 10.01M | 10.47M | 12.50M | 3.83M | 3.87M | 4.26M | 4.02M | 1.61M | 1.57M | 1.58M | 2.27M | 2.17M | 2.19M | 2.73M | 2.71M | 3.10M | 3.00M | 2.92M | 2.89M | 2.81M | 2.58M | 2.81M | 5.59M | 5.67M | 5.69M | 5.54M | 4.41M | 5.54M | 5.72M | 5.65M | 5.62M | 5.47M | 5.68M | 5.93M | 5.99M | 5.70M | 6.28M | 6.49M |
|
Non-Current Assets
|
-258.00M | -255.53M | -248.56M | -241.28M | -233.88M | -246.67M | | 149.04M | -225.40M | 145.00M | 141.56M | 134.19M | 138.46M | 127.99M | 126.80M | 128.99M | 193.84M | 189.21M | 183.12M | 177.18M | 261.85M | 266.75M | 258.53M | 213.12M | 222.04M | 219.79M | 213.65M | 230.83M | 221.10M | 226.40M | 220.47M | 226.39M | 305.28M | 303.92M | 441.93M | 438.82M | 435.67M | 446.02M | 446.26M | 437.81M | 466.10M | 498.46M | 561.10M | 565.22M | 545.08M | 550.65M | 554.70M | 561.01M | 543.14M | 542.20M | 856.92M | 854.06M | 830.78M | 806.48M | 799.80M | 820.69M | 821.02M | 818.38M | 802.96M | 810.76M | 981.78M | 973.78M | 981.89M | 954.86M | 951.32M | 1,048.97M | 1,037.39M |
|
Assets
|
| | | | | | | 367.17M | | 384.01M | 353.25M | 348.50M | 341.26M | 345.90M | 341.83M | 337.46M | 400.32M | 390.03M | 377.91M | 378.81M | 453.98M | 465.79M | 450.54M | 396.29M | 415.07M | 432.43M | 425.90M | 416.05M | 416.53M | 413.88M | 416.74M | 425.64M | 535.27M | 549.61M | 722.31M | 726.70M | 733.75M | 741.76M | 759.44M | 719.58M | 752.66M | 783.37M | 857.96M | 869.74M | 841.97M | 861.03M | 857.53M | 865.18M | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M |
|
Accounts Payables
|
16.13M | 12.48M | 16.31M | 13.43M | 25.71M | 26.73M | | 19.77M | 20.35M | 19.46M | 22.00M | 12.53M | 19.28M | 19.11M | 19.63M | 18.82M | 25.20M | 25.57M | 27.10M | 24.36M | 26.57M | 28.44M | 31.22M | 25.59M | 27.13M | 26.94M | 27.51M | 24.40M | 26.89M | 25.88M | 28.18M | 32.21M | 34.23M | 37.78M | 39.67M | 39.79M | 41.72M | 42.51M | 48.31M | 50.73M | 50.55M | 50.02M | 47.01M | 52.59M | 48.42M | 46.43M | 40.91M | 42.97M | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M |
|
Notes Payables
|
| | | | | | | | | | | 0.38M | | 2.43M | 2.54M | 3.03M | 1.53M | 1.12M | 1.57M | 0.55M | 0.67M | 0.61M | 0.52M | | | | | 0.63M | | | | 1.16M | 1.90M | 2.30M | 3.29M | 3.63M | 3.52M | 3.76M | 3.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
16.13M | 12.48M | 16.31M | 13.43M | 25.71M | 26.73M | | 19.77M | 20.35M | 19.46M | 22.00M | 12.91M | 19.28M | 21.55M | 22.17M | 21.86M | 26.72M | 26.69M | 28.67M | 24.91M | 27.24M | 29.05M | 31.75M | 25.59M | 27.13M | 26.94M | 27.51M | 25.03M | 26.89M | 25.88M | 28.18M | 33.38M | 36.13M | 40.08M | 42.96M | 43.43M | 45.24M | 46.26M | 51.70M | 50.73M | 50.55M | 50.02M | 47.01M | 52.59M | 48.42M | 46.43M | 40.91M | 42.97M | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M |
|
Accumulated Expenses
|
6.82M | 6.88M | 5.57M | 5.27M | 5.50M | 7.75M | | 3.17M | 7.37M | 2.97M | 3.05M | 3.04M | 2.90M | 2.93M | 2.85M | 2.20M | 3.04M | 3.19M | 3.31M | 3.31M | 3.31M | 3.42M | 3.22M | 3.04M | 2.83M | 3.54M | 3.53M | 3.33M | 3.25M | 3.18M | 3.30M | 3.14M | 3.92M | 3.96M | 4.77M | 4.83M | 5.05M | 4.77M | 5.04M | 24.55M | 16.50M | 14.88M | 15.68M | 15.36M | 10.93M | 9.94M | 10.96M | 12.51M | 16.40M | 20.44M | 20.55M | 24.73M | 18.99M | 26.57M | 32.30M | 35.50M | 22.07M | 25.40M | 26.69M | 32.70M | 23.82M | 25.43M | 27.51M | 28.36M | 22.90M | 17.26M | 17.04M |
|
Other Accumulated Expenses
|
14.99M | 20.77M | 17.08M | 14.05M | 21.15M | 27.10M | | 14.72M | 12.93M | 14.78M | 13.95M | 18.93M | 24.74M | 19.94M | 19.31M | 19.28M | 22.36M | 22.66M | 22.33M | 10.35M | 21.88M | 20.77M | 7.74M | 6.79M | 8.23M | 8.11M | 8.43M | 21.18M | | 28.90M | 30.07M | 26.95M | 30.94M | 34.00M | 40.94M | 43.31M | 38.24M | 39.17M | 48.66M | 46.30M | 41.17M | 41.18M | 71.18M | 70.33M | 72.99M | 68.13M | 76.24M | 53.78M | 48.66M | 55.99M | 104.51M | 98.48M | 90.80M | 101.98M | 58.63M | 63.04M | 49.30M | 51.95M | 54.38M | 61.06M | 54.79M | 54.63M | 57.47M | 60.33M | 56.29M | 64.52M | 66.79M |
|
Short term Debt
|
| | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.34M | 7.50M | 7.50M | 7.37M | 7.38M | 7.39M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 9.12M | 9.12M | 9.12M | 9.13M | 9.13M | 4.54M | 2.24M | | | 5.03M | 4.87M | 5.05M | 5.26M | 5.51M | 5.27M | 5.33M | 5.21M | 5.10M | 4.97M | 4.68M | 4.37M | 4.80M | 4.90M | 4.91M | 4.74M | 4.97M | 4.85M | 4.81M | 5.02M | 4.69M | 4.85M | 5.20M | 5.68M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.22M | 5.07M | 5.04M | 4.65M | 4.88M | 5.55M | 6.19M | 5.89M | 6.43M | 7.58M | 7.33M | 7.47M | 7.56M | 7.66M | 7.79M | 7.66M | 7.88M | 8.07M | 8.19M | 9.24M | 9.76M | 9.98M | 9.88M | 9.96M | 10.30M | 10.16M |
|
Current Taxes
|
5.23M | 5.30M | 5.36M | 6.09M | 6.15M | 6.21M | | 1.78M | 6.89M | 2.83M | 2.82M | 1.83M | 2.07M | 2.29M | 2.21M | 3.32M | 4.17M | 2.92M | 2.98M | 1.02M | 0.54M | 2.05M | 2.31M | 1.19M | 1.05M | 5.30M | 3.01M | 3.98M | 1.77M | 1.65M | 1.27M | 3.97M | 5.41M | 4.20M | 6.09M | 5.94M | 2.53M | 2.19M | 2.40M | 2.63M | 1.92M | 2.12M | 1.66M | 1.86M | 4.49M | 4.79M | 5.59M | 5.79M | 5.60M | 4.75M | 5.67M | 4.51M | 7.70M | 6.83M | 7.82M | 13.66M | 14.48M | 6.59M | 7.22M | 7.77M | 11.12M | 13.23M | 15.41M | 16.00M | 15.98M | 12.94M | 4.01M |
|
Current Deferred Revenue
|
| | | | | | | 15.01M | | 7.20M | 4.13M | 0.85M | 3.76M | 1.07M | 0.90M | 0.32M | 1.10M | 0.82M | 0.95M | | | | | | | | | | | | | | | | | 4.79M | | | | 4.17M | 3.34M | 3.06M | 4.55M | 3.22M | 3.04M | 4.24M | 4.54M | 6.17M | 5.29M | 5.33M | 9.19M | 7.00M | 7.25M | 7.67M | 6.70M | 8.13M | 6.93M | 6.37M | 6.58M | 5.55M | 6.32M | 7.14M | 8.34M | 5.71M | 8.17M | 6.91M | 8.03M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.01M | | 0.11M | 0.15M | 0.11M | 0.11M | 0.40M | 0.38M | 0.38M | 0.40M | 0.18M | 0.21M | 0.22M | 0.17M | 0.21M | 0.20M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
298.31M | 286.82M | 286.74M | 89.06M | 70.02M | 79.71M | | 59.26M | 55.84M | 55.23M | 51.99M | 59.06M | 60.00M | 62.07M | 61.85M | 54.93M | 65.42M | 62.53M | 61.89M | 61.49M | 64.03M | 66.52M | 61.72M | 54.06M | 60.36M | 61.99M | 59.99M | 56.95M | 60.33M | 63.81M | 66.89M | 70.50M | 77.94M | 83.35M | 95.81M | 98.17M | 91.61M | 93.00M | 108.50M | 104.20M | 101.09M | 98.55M | 124.91M | 134.85M | 135.42M | 129.28M | 133.55M | 114.23M | 117.38M | 126.55M | 187.97M | 183.94M | 182.97M | 198.40M | 158.06M | 164.52M | 142.35M | 135.98M | 138.39M | 139.18M | 151.41M | 153.47M | 156.60M | 167.79M | 169.59M | 181.94M | 186.86M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 9.51M | 9.46M | 9.27M | 9.10M | 9.17M | 8.96M | 8.60M | 8.40M | 8.11M | 8.01M | 7.90M | 7.79M | 7.95M | | | | 7.28M | | 6.76M | 14.96M | 14.85M | 6.33M | 6.19M | 6.05M | 5.91M | 5.76M | 5.61M | 5.46M | 5.31M | 5.15M | 5.00M | 4.83M | 4.65M | 4.48M | 4.30M | 4.12M | 3.93M | 3.75M | 3.56M | 3.37M | 3.17M | 2.98M | 2.78M | 2.56M |
|
Non-Current Debt
|
| | | | | | | 107.58M | | 108.11M | 73.11M | 58.00M | 45.50M | 43.00M | 37.50M | 42.50M | 95.62M | 87.75M | 70.88M | 64.00M | 129.12M | 127.25M | 114.38M | 105.03M | 115.62M | 108.75M | 100.08M | 88.43M | 86.76M | 79.16M | 72.27M | 70.55M | 110.86M | 104.18M | 234.19M | 225.50M | 224.10M | 228.31M | 247.29M | 202.84M | 198.20M | 214.56M | 227.51M | 215.33M | 206.75M | 211.95M | 188.09M | 194.93M | 186.15M | 186.87M | 441.83M | 429.36M | 412.52M | 402.68M | 438.45M | 430.66M | 418.54M | 403.59M | 347.88M | 349.40M | 508.86M | 477.11M | 452.50M | 411.95M | 385.28M | 454.04M | 445.66M |
|
Non-Current Deffered Revenue
|
73.86M | -23.44M | 59.23M | 55.76M | -39.64M | 16.12M | | 0.40M | -2.03M | 0.36M | 0.23M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
3.89M | 4.13M | 3.91M | 4.84M | 4.52M | 4.42M | | 3.04M | 2.86M | 2.66M | 2.47M | 4.26M | | | | | | | | 2.32M | | | | 6.04M | 5.41M | 5.30M | 4.80M | 3.69M | 3.29M | 2.77M | 2.33M | 5.96M | 5.71M | 5.55M | 5.26M | 3.85M | | | | 3.76M | | 2.94M | 2.47M | 1.47M | 1.01M | 0.65M | 0.29M | 1.51M | 1.13M | 0.73M | 0.33M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.20M | 0.21M | 0.26M | 0.28M | 0.32M | 0.33M | | 0.33M | 0.38M | 0.39M | 0.36M | 0.36M | 0.38M | 0.38M | 0.40M | 0.40M | 0.43M | 0.45M | 0.44M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | | | | | | | 22.09M | 27.36M | 36.84M | 46.92M | 54.92M | 51.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 14.81M | | 9.55M | 9.69M | 5.61M | 4.72M | 2.68M | 0.62M | 6.14M | 7.34M | 7.54M | 1.44M | 0.32M | 2.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
30.10M | 30.11M | 30.12M | 4.52M | 25.88M | 25.87M | | 8.37M | 8.44M | 8.49M | 8.48M | 8.72M | 8.74M | 8.77M | 8.99M | 0.26M | 0.77M | 0.82M | 0.93M | 0.29M | 4.39M | 4.77M | 4.64M | 0.04M | 2.27M | 2.51M | 2.51M | 0.45M | 0.56M | 0.04M | 0.04M | 1.29M | 8.25M | 8.55M | 27.11M | 25.67M | 26.06M | 25.54M | 24.92M | 22.63M | 22.53M | 23.43M | 28.98M | 26.68M | 24.86M | 26.03M | 27.42M | 24.13M | 22.17M | 22.35M | 21.94M | 33.74M | 19.84M | 17.69M | 16.52M | 17.19M | 16.98M | 16.18M | 14.44M | 16.30M | 15.23M | 14.45M | 14.32M | 13.09M | 13.21M | 20.78M | 19.70M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.81M | 35.11M | 32.18M | 34.11M | 33.04M | 33.40M | 32.50M | 32.80M | 30.93M | 32.25M | 40.85M | 45.70M | 43.89M | 42.58M | 40.91M | 40.81M | 39.58M | 40.73M | 38.58M | 37.34M | 42.93M | 41.28M | 42.67M | 40.55M | 38.69M | 41.09M | 40.41M |
|
Other Non-Current Liabilities
|
5.92M | 5.59M | 5.51M | 4.04M | 3.96M | 2.81M | | 6.64M | 1.82M | 7.28M | 7.68M | 8.06M | 8.08M | 8.22M | 9.02M | 9.81M | 9.46M | 9.49M | 8.96M | 5.60M | 8.02M | 13.43M | 13.55M | 18.82M | 18.70M | 18.26M | 17.48M | 3.46M | 15.74M | 15.51M | 14.48M | 18.71M | 15.87M | 15.35M | 15.07M | 15.14M | 14.52M | 15.00M | 14.73M | 17.19M | 14.68M | 20.80M | 36.81M | 36.89M | 23.94M | 23.34M | 19.59M | 17.17M | 14.34M | 12.43M | 11.74M | 9.64M | 7.30M | 7.01M | 6.25M | 6.08M | 5.84M | 5.56M | 5.21M | 5.93M | 5.77M | 5.46M | 5.34M | 4.94M | 4.67M | 6.82M | 6.49M |
|
Total Non-Current Liabilities
|
338.48M | 327.23M | 327.60M | 326.32M | 328.21M | 336.49M | | 129.23M | -1.82M | -7.28M | 137.65M | 80.94M | 119.81M | 119.40M | 113.72M | 99.44M | 164.37M | 153.71M | 135.68M | 130.81M | 202.30M | 205.86M | 188.21M | 166.22M | 185.09M | 179.58M | 168.44M | 167.88M | 153.57M | 148.78M | 145.06M | 148.05M | 203.11M | 202.35M | 361.25M | 353.09M | 345.70M | 350.79M | 385.03M | 334.13M | 358.28M | 376.39M | 418.27M | 415.68M | 404.92M | 405.79M | 386.70M | 371.20M | 361.80M | 372.45M | 698.38M | 696.95M | 664.17M | 666.67M | 659.08M | 657.54M | 621.96M | 601.13M | 544.22M | 546.66M | 723.11M | 691.12M | 671.29M | 637.87M | 611.03M | 702.81M | 697.85M |
|
Total Liabilities
|
344.40M | 332.82M | 333.11M | 330.36M | 332.17M | 339.30M | | 188.49M | | | 145.33M | 139.14M | 127.89M | 127.62M | 122.74M | 109.25M | 173.83M | 163.20M | 144.64M | 136.40M | 210.31M | 219.29M | 201.76M | 185.04M | 203.79M | 197.84M | 185.92M | 171.34M | 169.31M | 164.30M | 159.54M | 166.77M | 218.97M | 217.71M | 376.32M | 368.24M | 360.22M | 365.79M | 399.76M | 351.32M | 372.96M | 397.19M | 455.08M | 452.56M | 428.87M | 429.13M | 406.29M | 388.37M | 376.13M | 384.88M | 710.12M | 706.59M | 671.47M | 673.67M | 665.33M | 663.63M | 627.80M | 606.69M | 549.42M | 552.60M | 728.88M | 696.58M | 676.63M | 642.81M | 615.70M | 709.62M | 704.34M |
|
Total Debt
|
| | | | | | | 107.58M | | 108.11M | 73.11M | 68.00M | 55.50M | 53.00M | 47.50M | 50.00M | 103.12M | 95.25M | 78.38M | 71.50M | 136.62M | 134.75M | 121.88M | 112.38M | 123.12M | 116.25M | 107.46M | 95.81M | 94.16M | 86.53M | 79.63M | 77.92M | 118.23M | 111.55M | 243.30M | 234.62M | 233.22M | 237.43M | 256.42M | 207.38M | 200.44M | 214.56M | 227.51M | 220.37M | 211.62M | 217.00M | 193.35M | 200.44M | 191.42M | 192.20M | 447.04M | 434.46M | 417.50M | 407.36M | 442.81M | 435.46M | 423.44M | 408.49M | 352.62M | 354.37M | 513.71M | 481.93M | 457.52M | 416.64M | 390.13M | 459.24M | 451.34M |
|
Common Equity
|
134.10M | 129.37M | 119.09M | 84.31M | 88.92M | 83.47M | | 178.68M | 188.23M | 199.94M | 207.92M | 209.36M | 213.36M | 218.28M | 219.09M | 228.21M | 226.48M | 226.83M | 233.27M | 242.40M | 243.67M | 246.50M | 248.78M | 211.25M | 211.28M | 234.59M | 239.98M | 244.70M | 247.22M | 249.59M | 257.20M | 258.87M | 294.20M | 304.55M | 309.15M | 311.55M | 318.61M | 324.37M | 359.67M | 368.25M | 379.70M | 386.18M | 402.88M | 417.17M | 413.10M | 431.90M | 451.25M | 476.81M | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M |
|
Shareholder's Equity
|
1,775.00M | 1.44M | | 84.31M | | | | 178.68M | | 199.94M | 207.92M | 209.36M | 213.36M | 218.28M | 219.09M | 228.21M | 226.48M | 226.83M | 233.27M | 242.40M | 243.67M | 246.50M | 248.78M | 211.25M | 211.28M | 234.59M | 239.98M | 244.70M | 247.22M | 249.59M | 257.20M | 258.87M | 294.20M | 304.55M | 309.15M | 311.55M | 318.61M | 324.37M | 359.67M | 368.25M | 379.70M | 386.18M | 402.88M | 417.17M | 413.10M | 431.90M | 451.25M | 476.81M | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 367.17M | | 384.01M | 353.25M | 348.50M | 341.26M | 345.90M | 341.83M | 337.46M | 400.32M | 390.03M | 377.91M | 378.81M | 453.98M | 465.79M | 450.54M | 396.29M | 415.07M | 432.43M | 425.90M | 416.05M | 416.53M | 413.88M | 416.74M | 425.64M | 535.27M | 549.61M | 722.31M | 726.70M | 733.75M | 741.76M | 759.44M | 719.58M | 752.66M | 783.37M | 857.96M | 869.74M | 841.97M | 861.03M | 857.53M | 865.18M | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M |
|
Retained Earnings
|
-201.46M | -211.32M | -224.28M | -3.43M | -250.05M | -255.11M | | -3.43M | -250.53M | -240.46M | -231.62M | -5.02M | -226.38M | -221.51M | -224.04M | -9.75M | -206.14M | -207.01M | -205.22M | -6.34M | -199.93M | -199.21M | -194.68M | -16.46M | -221.72M | -202.22M | -195.65M | -189.55M | -187.64M | -182.77M | -175.30M | -167.55M | -133.29M | -127.61M | -127.66M | -127.74M | -123.47M | -112.17M | -90.74M | -79.09M | -66.84M | -56.46M | -47.54M | -38.32M | -26.37M | -22.58M | -18.35M | -12.24M | 17.51M | 29.18M | 42.78M | 56.53M | 75.35M | 92.83M | 115.32M | 130.58M | 148.85M | 169.73M | 190.95M | 203.46M | 218.14M | 231.89M | 251.09M | 267.55M | 288.76M | 293.25M | 303.91M |
|
Treasury Shares
|
| | | | | | | | | | | 0.74M | | 0.90M | 0.89M | 0.80M | 1.00M | 0.96M | 0.95M | 0.05M | | | | 0.75M | 0.71M | 0.71M | 0.70M | 0.12M | 0.61M | 0.60M | 0.64M | 0.11M | 0.67M | 0.65M | 0.65M | 0.06M | 0.56M | 0.03M | 0.06M | 0.09M | 0.05M | 0.04M | 0.08M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.05M | 0.04M | 0.08M | 0.13M | 0.12M | 0.12M | 0.10M | 0.15M | 0.15M | 0.14M | 0.21M | 0.18M | 0.25M | 0.24M | 0.23M | 0.25M | 0.40M | 0.38M |