|
Cash & Equivalents
|
74.89M | 85.41M | 99.75M | 123.50M | 127.42M | 152.98M | 168.74M | 187.18M | 182.47M | 57.73M | 62.42M | 89.62M | 81.72M | 54.15M | 62.29M | 71.25M | 4.56M | 9.63M | 16.07M | 23.12M | 25.81M | 126.98M | 29.00M | 120.38M | 63.92M | 60.03M | 27.01M | 23.12M | 27.75M | 29.00M | 32.18M | 25.53M | 14.07M | 14.51M | 15.79M | 17.45M | 13.76M | 12.40M | 12.40M | 29.00M | 17.46M | 20.26M | 10.65M | 30.87M | 23.11M | 80.25M | 41.07M | 51.62M | 43.43M | 49.26M | 43.66M | 40.06M | 31.72M | 38.90M | 50.03M | 55.09M | 43.05M | 43.50M | 73.25M | 58.47M | 44.42M | 56.15M | 93.97M | 97.74M | 49.98M | 62.63M | 66.27M |
|
Cash & Current Investments
|
74.89M | 85.41M | 99.75M | 123.50M | 127.42M | 152.98M | 168.74M | 187.18M | 182.47M | 57.73M | 62.42M | 89.62M | 81.72M | 54.15M | 62.29M | 71.25M | 4.56M | 9.63M | 16.07M | 23.12M | 25.81M | 126.98M | 29.00M | 120.38M | 63.92M | 60.03M | 27.01M | 23.12M | 27.75M | 29.00M | 32.18M | 25.53M | 14.07M | 14.51M | 15.79M | 17.45M | 13.76M | 12.40M | 12.40M | 29.00M | 17.46M | 20.26M | 10.65M | 30.87M | 23.11M | 80.25M | 41.07M | 51.62M | 43.43M | 49.26M | 43.66M | 40.06M | 31.72M | 38.90M | 50.03M | 55.09M | 43.05M | 43.50M | 73.25M | 58.47M | 44.42M | 56.15M | 93.97M | 97.74M | 49.98M | 62.63M | 66.27M |
|
Receivables - Net
|
| | | | | | | 87.01M | 49.39M | 99.29M | 100.83M | 81.97M | 59.85M | 81.62M | 88.35M | 85.64M | 78.00M | 95.58M | 99.05M | 59.46M | 72.46M | 52.34M | 55.97M | 55.19M | 39.33M | 50.21M | 62.52M | 64.08M | 65.76M | 83.73M | 83.09M | 83.88M | 62.75M | 79.73M | 78.05M | 79.41M | 62.12M | 76.59M | 80.24M | 84.34M | 71.68M | 80.65M | 82.30M | 82.95M | 64.04M | 66.89M | 84.48M | 88.29M | 82.54M | 96.52M | 98.29M | 108.31M | 99.36M | 118.19M | 109.47M | 96.02M | 84.67M | 94.04M | 96.20M | 97.30M | 80.06M | 87.08M | 87.55M | 197.94M | 164.35M | 195.26M | 201.84M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 85.38M | | | | 59.65M | 1.40M | 8.10M | 8.10M | 55.27M | 6.80M | 6.30M | | 64.16M | | | | 83.38M | | | | 79.22M | | | | 83.83M | | | | 82.75M | | | | 88.29M | | | | 107.72M | | | | 95.85M | | | | 97.87M | | | | 191.98M | | | |
|
Receivables
|
| | | | | | | 87.01M | 49.39M | 99.29M | 100.83M | 81.97M | 59.85M | 81.62M | 88.35M | 171.02M | 78.00M | 95.58M | 99.05M | 119.11M | 73.85M | 60.44M | 64.07M | 110.47M | 46.13M | 56.51M | 62.52M | 128.24M | 65.76M | 83.73M | 83.09M | 167.26M | 62.75M | 79.73M | 78.05M | 158.63M | 62.12M | 76.59M | 80.24M | 168.17M | 71.68M | 80.65M | 82.30M | 165.69M | 64.04M | 66.89M | 84.48M | 176.57M | 82.54M | 96.52M | 98.29M | 216.03M | 99.36M | 118.19M | 109.47M | 191.87M | 84.67M | 94.04M | 96.20M | 195.17M | 80.06M | 87.08M | 87.55M | 389.92M | 164.35M | 195.26M | 201.84M |
|
Raw Materials
|
| | | | | | | 18.82M | | | 3.85M | 27.86M | 32.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 23.76M | | | | 24.99M | 28.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 10.00M | | | | 45.20M | | 68.57M | 65.30M | 55.84M | 64.15M | 65.38M | 62.94M | 65.90M | 84.56M | 77.21M | 67.84M | 41.68M | 74.50M | 54.99M | 55.28M | 57.36M | 59.83M | 62.99M | 72.95M | 63.03M | 97.14M | 97.34M | 92.25M | 84.33M | 92.22M | 91.67M | 94.37M | 87.53M | 95.84M | 92.93M | 87.11M | 70.73M | 81.44M | 86.58M | 84.76M | 67.16M | 78.12M | 75.07M | 63.94M | 61.18M | 76.08M | 80.36M | 93.49M | 92.53M | 117.38M | 130.38M | 138.24M | 120.89M | 127.73M | 114.02M | 105.37M | 97.96M | 107.48M | 101.45M | 99.13M | 275.55M | 280.58M | 279.48M | 272.22M |
|
Current Deferred Tax Assets
|
| | | | | | | 10.55M | | 16.14M | 13.21M | 11.22M | 16.83M | 20.53M | 19.91M | 20.44M | 26.86M | 27.16M | 24.50M | 16.35M | 24.77M | 20.50M | 11.33M | 21.44M | 24.66M | 23.68M | 18.51M | 14.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 87.00M | | | | 8.23M | | 9.19M | 8.92M | 6.42M | 7.45M | 7.12M | 8.44M | 7.63M | 8.46M | 5.58M | 6.59M | 4.91M | 7.35M | 5.07M | 5.97M | 6.05M | 5.71M | 5.43M | 8.58M | 7.99M | 10.95M | 11.83M | 11.90M | 10.49M | 7.88M | 8.11M | 8.12M | 7.41M | 7.45M | 8.53M | 8.64M | 7.30M | 7.28M | 8.46M | 8.27M | 9.35M | 7.93M | 9.60M | 7.93M | 6.22M | 7.21M | 8.36M | 9.13M | 8.15M | 11.62M | 11.44M | 8.65M | 8.66M | 11.15M | 12.21M | 12.76M | 11.56M | 13.39M | 12.78M | 19.30M | 23.42M | 41.94M | 42.83M | 41.34M |
|
Current Assets
|
| | | 232.00M | | | | 338.62M | | 250.91M | 250.67M | 245.07M | 229.99M | 228.80M | 241.94M | 250.87M | 202.45M | 215.16M | 214.05M | 236.28M | 204.88M | 259.88M | 262.79M | 260.43M | 193.47M | 202.35M | 189.57M | 158.23M | 201.61M | 221.90M | 219.42M | 203.97M | 176.93M | 194.03M | 196.33M | 191.80M | 179.17M | 188.15M | 188.38M | 191.04M | 177.86M | 195.95M | 185.99M | 190.33M | 173.20M | 231.82M | 197.42M | 207.31M | 209.25M | 234.50M | 244.57M | 249.05M | 260.08M | 298.92M | 306.38M | 280.67M | 266.61M | 263.76M | 287.59M | 273.60M | 253.00M | 263.50M | 301.40M | 611.27M | 547.62M | 588.48M | 583.32M |
|
Buildings
|
| | | 66.93M | | | | 68.28M | | | | 71.17M | | | | 76.81M | | | | 45.83M | | | | 47.28M | | | | 50.05M | | | | 76.71M | | | | 96.62M | | | | 98.21M | | | | 101.57M | | | | 100.58M | | | | 101.74M | | | | 105.70M | | | | 149.09M | | | | 186.09M | 194.83M | 197.53M | 192.46M |
|
Construction in Progress
|
| | | 7.82M | | | | 11.42M | | | | 14.98M | | | | 24.52M | | | | 5.71M | | | | 8.91M | | | | 13.80M | | | | 15.99M | | | | 13.87M | | | | 10.29M | | | | 12.35M | | | | 14.42M | | | | 16.10M | | | | 28.51M | | | | 29.32M | | | | 46.53M | 51.78M | 60.80M | 65.57M |
|
Land & Improvements
|
| | | 9.75M | | | | 9.83M | | | | 9.61M | | | | 9.55M | | | | 2.12M | | | | 2.12M | | | | 2.15M | | | | 10.26M | | | | 10.49M | | | | 10.37M | | | | 10.30M | | | | 10.30M | | | | 10.29M | | | | 10.70M | | | | 11.27M | | | | 99.07M | 16.10M | 17.32M | 21.63M |
|
Property, Plant & Equipment (Net)
|
| | | 1,524.00M | | | | 135.52M | | 156.38M | 157.12M | 158.21M | 158.96M | 163.81M | 165.53M | 168.88M | 178.79M | 179.04M | 176.03M | 106.82M | 160.53M | 111.91M | 112.09M | 109.49M | 110.03M | 111.11M | 140.55M | 140.67M | 200.49M | 201.66M | 198.21M | 198.50M | 196.90M | 213.47M | 214.83M | 211.13M | 213.01M | 209.46M | 205.30M | 201.37M | 198.72M | 197.18M | 190.45M | 193.60M | 192.15M | 187.48M | 186.83M | 184.10M | 182.37M | 178.47M | 176.03M | 178.63M | 175.29M | 170.31M | 175.40M | 180.40M | 242.03M | 242.52M | 245.91M | 250.66M | 253.68M | 252.86M | 251.89M | 402.47M | 391.12M | 417.10M | 405.51M |
|
Goodwill
|
| | | 25.19M | | | | 25.19M | | 69.78M | 240.27M | 69.43M | 68.40M | 68.70M | 67.42M | 68.33M | 71.51M | 71.00M | 71.30M | 71.87M | 71.84M | 72.41M | 71.82M | 70.55M | 68.80M | 68.79M | 130.86M | 129.77M | 237.23M | 240.59M | 234.52M | 217.03M | 218.21M | 219.88M | 222.15M | 222.19M | 226.93M | 224.73M | 221.59M | 219.63M | 221.22M | 190.64M | 186.83M | 145.56M | 146.59M | 143.87M | 146.93M | 146.15M | 149.94M | 150.30M | 150.49M | 149.21M | 147.79M | 143.27M | 141.25M | 137.85M | 184.71M | 185.22M | 186.41M | 182.96M | 185.44M | 184.48M | 186.19M | 574.71M | 569.69M | 579.11M | 271.46M |
|
Intangibles
|
| | | | | | | 44.67M | | 97.40M | 91.08M | 87.94M | 84.84M | 83.09M | 79.79M | 78.38M | 85.76M | 82.97M | 80.76M | 78.96M | 76.97M | 75.11M | 72.44M | 70.15M | 67.89M | 65.65M | 124.50M | 120.81M | 174.89M | 171.87M | 162.47M | 154.18M | 150.34M | 147.23M | 143.70M | 139.78M | 138.74M | 133.19M | 127.07M | 121.92M | 119.05M | 114.92M | 108.62M | 107.30M | 104.34M | 98.91M | 96.96M | 93.07M | 91.81M | 88.85M | 86.03M | 82.41M | 78.75M | 73.58M | 69.67M | 65.03M | 83.40M | 80.98M | 78.62M | 74.11M | 72.01M | 68.67M | 66.61M | 597.91M | 580.08M | 567.15M | 558.77M |
|
Goodwill & Intangibles
|
| | | 25.19M | | | | 69.86M | | 167.19M | 331.35M | 157.38M | 153.23M | 151.79M | 147.21M | 146.71M | 157.27M | 153.97M | 152.06M | 150.83M | 148.81M | 147.52M | 144.26M | 140.70M | 136.69M | 134.44M | 255.36M | 250.58M | 412.12M | 412.46M | 396.99M | 371.21M | 368.56M | 367.11M | 365.86M | 361.97M | 365.67M | 357.92M | 348.66M | 341.55M | 340.28M | 305.56M | 295.45M | 252.86M | 250.93M | 242.78M | 243.89M | 239.22M | 241.75M | 239.15M | 236.51M | 231.62M | 226.54M | 216.85M | 210.92M | 202.89M | 268.11M | 266.20M | 265.03M | 257.07M | 257.45M | 253.15M | 252.80M | 1,172.62M | 1,149.77M | 1,146.26M | 830.23M |
|
Long-Term Deferred Tax
|
| | | | | | | 30.56M | | 7.89M | 8.51M | 31.77M | 10.60M | 8.24M | 9.61M | 41.70M | 8.51M | 10.81M | 12.38M | 39.28M | 13.28M | 7.00M | 14.04M | 40.34M | 7.29M | 7.37M | | 33.81M | | | | 33.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 3.71M | 4.05M | 3.65M |
|
Other Non-Current Assets
|
| | | | | | | 16.69M | | 17.71M | 17.34M | 16.60M | 15.98M | 15.40M | 14.89M | 14.17M | 15.29M | 15.68M | 17.04M | 64.15M | 13.54M | 5.64M | 5.07M | 4.96M | 5.52M | 5.62M | 7.30M | 7.25M | 15.64M | 15.40M | 6.87M | 6.67M | 7.93M | 7.83M | 8.05M | 8.97M | 9.18M | 9.24M | 9.18M | 9.26M | 8.89M | 8.35M | 8.18M | 8.32M | 9.27M | 9.05M | 9.01M | 9.13M | 7.65M | 7.03M | 7.26M | 5.32M | 5.66M | 5.83M | 5.18M | 4.66M | 4.29M | 3.90M | 3.48M | 3.19M | 2.93M | 2.69M | 2.72M | 5.25M | 5.49M | 3.06M | 2.13M |
|
Non-Current Assets
|
| | | 311.60M | | | | 252.63M | | 349.17M | 343.66M | 339.86M | 335.91M | 339.24M | 337.24M | 338.67M | 359.85M | 359.50M | 357.51M | 335.53M | 336.16M | 272.06M | 275.46M | 256.68M | 259.54M | 258.54M | 403.21M | 156.17M | 628.25M | 629.51M | 602.07M | 576.38M | 573.39M | 588.42M | 588.73M | 582.08M | 587.86M | 576.62M | 563.15M | 552.17M | 547.88M | 511.10M | 494.08M | 454.78M | 494.00M | 481.07M | 489.37M | 484.28M | 485.02M | 481.07M | 474.62M | 468.28M | 458.19M | 441.57M | 437.22M | 443.95M | 560.42M | 558.35M | 560.22M | 557.54M | 560.42M | 573.71M | 571.05M | 1,708.52M | 1,672.87M | 1,719.79M | 1,389.35M |
|
Assets
|
516.57M | 485.23M | 510.23M | 543.60M | 520.38M | 563.71M | 578.83M | 591.25M | | 600.08M | 594.33M | 584.93M | 565.91M | 568.04M | 579.17M | 589.54M | 562.30M | 574.66M | 571.56M | 571.82M | 541.04M | 531.94M | 538.25M | 517.11M | 453.01M | 460.89M | 592.78M | 314.40M | 829.86M | 851.42M | 821.49M | 780.35M | 750.32M | 782.45M | 785.06M | 773.88M | 767.03M | 764.77M | 751.52M | 743.21M | 725.74M | 707.04M | 680.06M | 645.11M | 667.20M | 712.88M | 686.79M | 691.59M | 694.27M | 715.57M | 719.19M | 717.32M | 718.27M | 740.49M | 743.61M | 724.62M | 827.03M | 822.11M | 847.81M | 831.14M | 813.42M | 837.21M | 872.45M | 2,319.79M | 2,220.49M | 2,308.27M | 1,972.68M |
|
Accounts Payables
|
30.33M | 36.40M | 54.04M | 67.01M | 48.82M | 69.67M | 74.20M | 70.99M | | 84.18M | 75.59M | 66.34M | 57.21M | 69.29M | 75.89M | 80.98M | 72.05M | 77.63M | 78.48M | 37.53M | 67.28M | 42.13M | 45.48M | 41.49M | 31.02M | 36.33M | 45.71M | 47.78M | 43.30M | 51.82M | 48.82M | 47.78M | 41.20M | 41.24M | 45.71M | 44.15M | 39.87M | 44.49M | 44.87M | 52.39M | 39.50M | 48.74M | 52.60M | 63.60M | 49.09M | 42.23M | 58.68M | 77.33M | 62.55M | 83.08M | 79.17M | 86.77M | 75.46M | 88.96M | 84.53M | 77.91M | 63.09M | 64.48M | 71.46M | 74.37M | 55.11M | 60.62M | 63.95M | 124.40M | 108.37M | 112.48M | 126.49M |
|
Payables
|
30.33M | 36.40M | 54.04M | 67.01M | 48.82M | 69.67M | 74.20M | 70.99M | | 84.18M | 75.59M | 66.34M | 57.21M | 69.29M | 75.89M | 80.98M | 72.05M | 77.63M | 78.48M | 37.53M | 67.28M | 42.13M | 45.48M | 41.49M | 31.02M | 36.33M | 45.71M | 47.78M | 43.30M | 51.82M | 48.82M | 47.78M | 41.20M | 41.24M | 45.71M | 44.15M | 39.87M | 44.49M | 44.87M | 52.39M | 39.50M | 48.74M | 52.60M | 63.60M | 49.09M | 42.23M | 58.68M | 77.33M | 62.55M | 83.08M | 79.17M | 86.77M | 75.46M | 88.96M | 84.53M | 77.91M | 63.09M | 64.48M | 71.46M | 74.37M | 55.11M | 60.62M | 63.95M | 124.40M | 108.37M | 112.48M | 126.49M |
|
Accumulated Expenses
|
| | | 9.00M | | | | 43.45M | | 36.48M | 36.86M | 38.06M | 37.38M | 42.40M | 46.13M | 46.46M | 32.80M | 39.98M | 45.36M | 34.81M | 29.68M | 31.26M | 25.46M | 32.48M | 22.92M | 26.01M | 32.25M | 37.36M | 34.78M | 44.24M | 52.96M | 55.10M | 28.94M | 39.64M | 35.48M | 38.87M | 29.56M | 34.58M | 31.69M | 45.97M | 27.79M | 31.55M | 30.06M | 39.22M | 28.98M | 27.40M | 33.92M | 38.29M | 37.45M | 41.21M | 52.75M | 56.16M | 39.56M | 40.74M | 51.45M | 52.11M | 46.06M | 44.66M | 54.24M | 50.32M | 46.48M | 48.85M | 54.80M | 103.62M | 81.30M | 91.57M | 95.38M |
|
Other Accumulated Expenses
|
| | | | | | | 3.98M | | | | 6.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.32M | | 0.32M | 0.33M | 0.33M | 0.33M | 0.33M | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.37M | 0.38M | 0.28M | 0.38M | 0.16M | 0.19M | 0.18M | 0.20M | 0.20M | 0.19M | 0.18M | 9.47M | 2.36M | 8.75M | 5.26M | 24.39M | 10.52M | 17.63M | 20.21M | 26.36M | 21.24M | 20.77M | 16.17M | 16.12M | 1.22M | 1.13M | 1.08M | 0.87M | 0.75M | 0.71M | 0.67M | 0.69M | 0.69M | 0.70M | 0.74M | 0.84M | 0.85M | 0.84M | 0.81M | 1.07M | 1.05M | 2.00M | 2.11M | 2.28M | 2.37M | 2.50M | 2.63M | 2.69M | 25.75M | 25.83M | 26.12M | 26.31M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 2.00M | 2.00M | 1.80M | 1.60M | 1.60M | 2.40M | 1.90M | | 1.80M | 1.70M | 1.60M | | 1.40M | 1.30M | 1.00M | | 6.53M | 6.69M | 7.31M | 7.46M | 7.74M | 8.23M | 8.27M | 8.20M | 8.30M | 8.23M | 7.97M | 7.73M | 7.21M | 7.40M | 7.39M | 7.22M | 7.37M | 6.43M | 6.43M | 12.47M | 13.28M | 14.18M | 15.24M |
|
Current Taxes
|
| | | | | | | | | 3.50M | 0.75M | | | | | | | | | | | 1.00M | 1.54M | 0.11M | | | 0.15M | 0.75M | 0.50M | 1.20M | 0.91M | 0.73M | 1.15M | 1.60M | 2.13M | 2.19M | 2.66M | 2.28M | 2.40M | 2.78M | 3.23M | 2.97M | 3.10M | 6.18M | 5.26M | 2.07M | 6.35M | 6.46M | 3.77M | 2.46M | 1.33M | 6.04M | 7.47M | 7.85M | 13.71M | 1.05M | 1.62M | | | 0.38M | | | | 6.62M | | | 1.27M |
|
Current Deferred Revenue
|
| | | | | | | 3.00M | | | | 2.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 9.00M | | | | 114.79M | | 124.52M | 113.54M | 104.75M | 94.94M | 112.04M | 122.37M | 127.81M | 105.23M | 117.89M | 124.21M | 121.87M | 97.14M | 74.57M | 72.69M | 74.28M | 54.13M | 62.51M | 87.58M | 88.25M | 87.32M | 102.52M | 127.08M | 114.13M | 88.92M | 102.69M | 109.68M | 106.45M | 92.86M | 97.52M | 95.09M | 102.36M | 71.65M | 84.35M | 86.63M | 109.75M | 90.58M | 79.04M | 106.94M | 130.24M | 112.21M | 135.72M | 142.35M | 158.00M | 131.63M | 146.59M | 158.73M | 139.84M | 119.99M | 118.65M | 135.37M | 134.66M | 111.45M | 118.53M | 127.87M | 272.87M | 228.78M | 244.37M | 264.69M |
|
Capital Leases
|
| 0.17M | | 0.17M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | 0.18M | 0.16M | 0.13M | 7.54M | 6.90M | 5.85M | 5.47M | 4.45M | 3.68M | 3.35M | 19.40M | 19.12M | 18.76M | 19.60M | 18.60M | 17.95M | 17.04M | 17.10M | 17.20M | 15.60M | 15.87M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.18M | 2.14M | 1.95M | 1.94M | 1.93M | 1.82M | 1.62M | 1.62M | | 1.63M | 1.32M | 1.31M | 1.29M | 1.18M | 0.97M | 1.03M | 1.09M | 11.07M | 0.75M | 0.70M | 0.72M | 0.59M | 0.61M | 0.59M | 0.57M | 0.46M | 82.58M | 53.77M | 312.12M | 304.09M | 277.68M | 259.01M | 254.83M | 266.44M | 238.03M | 218.18M | 215.36M | 210.86M | 193.65M | 209.33M | 229.55M | 224.74M | 191.11M | 156.41M | 166.71M | 229.70M | 152.06M | 116.73M | 112.09M | 87.19M | 72.44M | 52.09M | 76.69M | 75.71M | 55.46M | 29.63M | 151.68M | 132.15M | 107.23M | 66.44M | 61.59M | 51.55M | 51.41M | 737.20M | 725.23M | 746.39M | 695.61M |
|
Convertible Debt
|
2.54M | 2.47M | 2.27M | 2.27M | 2.25M | 2.15M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 3.67M | | 3.64M | 4.63M | 7.78M | 8.75M | 5.33M | 6.21M | 6.87M | 7.74M | 5.40M | 5.86M | 3.48M | 4.51M | 3.94M | 4.60M | 4.82M | 5.31M | 5.95M | 6.62M | 5.70M | 20.96M | 24.37M | 21.76M | 8.17M | 15.57M | 15.37M | 18.51M | 4.43M | 14.77M | 14.89M | 16.77M | 4.22M | 4.91M | 5.80M | 6.58M | 13.32M | 11.25M | 11.36M | 11.38M | 10.92M | 10.87M | 10.82M | 10.77M | 4.74M | 4.66M | 4.58M | 4.50M | 3.92M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.03M | | | | | | | | | | | | 49.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 10.55M | | | 6.61M | 25.03M | 6.38M | 7.36M | 8.19M | 52.29M | 9.00M | 9.85M | 10.70M | 48.67M | 5.29M | 5.89M | 6.61M | 34.01M | 15.55M | 16.42M | 19.05M | 34.70M | 19.74M | 20.93M | 20.51M | 31.94M | 21.58M | 22.08M | 25.25M | 34.60M | 22.60M | 21.52M | 21.09M | 35.64M | 23.25M | 23.40M | 23.74M | 46.63M | 30.74M | 29.28M | 27.44M | 214.39M | 162.85M | 163.59M | 143.58M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.04M | 42.24M | 50.05M | 44.87M | 46.09M | 48.99M | 47.37M | 45.37M | 43.41M | 41.37M | 38.77M | 49.29M | 46.94M | 46.62M | 46.68M | 40.36M | 40.08M | 66.40M | 65.53M | 117.56M | 128.79M | 154.14M | 153.49M |
|
Other Non-Current Liabilities
|
| | | | | | | 12.03M | | 23.11M | 23.35M | 14.22M | 14.40M | 14.46M | 13.89M | 15.43M | 16.88M | 17.15M | 13.01M | 14.64M | 12.11M | 11.35M | 11.40M | 11.89M | 11.15M | 11.17M | 21.81M | 21.94M | 22.29M | 23.06M | 13.73M | 12.31M | 13.71M | 14.67M | 15.46M | 15.41M | 15.79M | 15.29M | 15.64M | 13.96M | 14.27M | 14.85M | 15.34M | 15.51M | 13.48M | 12.35M | 13.23M | 13.42M | 13.72M | 15.67M | 15.62M | 13.99M | 14.78M | 14.54M | 14.93M | 13.47M | 16.69M | 15.98M | 16.22M | 14.75M | 14.52M | 11.77M | 12.50M | 19.11M | 16.00M | 12.30M | 13.17M |
|
Total Non-Current Liabilities
|
| | | | | | | 137.79M | | 141.22M | 130.82M | 133.48M | 124.56M | 137.74M | 146.55M | 152.28M | 130.32M | 150.43M | 145.28M | 140.98M | 116.67M | 84.58M | 82.49M | 84.31M | 60.55M | 69.47M | 183.93M | 148.28M | 426.79M | 438.34M | 434.70M | 400.21M | 368.32M | 394.35M | 376.93M | 351.62M | 328.29M | 329.15M | 312.12M | 334.03M | 321.66M | 331.31M | 303.37M | 299.41M | 323.79M | 376.58M | 333.62M | 322.40M | 302.84M | 304.80M | 298.18M | 283.55M | 278.99M | 289.77M | 278.54M | 246.31M | 334.65M | 313.41M | 305.63M | 270.84M | 243.87M | 259.32M | 265.81M | 1,289.93M | 1,232.37M | 1,294.30M | 1,242.12M |
|
Total Liabilities
|
| | | 9.00M | 97.68M | 136.32M | 143.84M | 149.82M | | 164.33M | 154.17M | 147.70M | 138.96M | 152.21M | 160.44M | 167.71M | 147.20M | 167.58M | 158.29M | 155.62M | 128.78M | 95.93M | 93.89M | 96.19M | 71.70M | 80.64M | 205.74M | 170.22M | 449.07M | 461.40M | 448.43M | 412.52M | 382.04M | 409.02M | 392.39M | 367.03M | 344.08M | 344.44M | 327.76M | 347.99M | 335.94M | 346.15M | 318.71M | 314.92M | 337.27M | 388.93M | 346.85M | 335.83M | 316.56M | 320.48M | 313.80M | 297.54M | 293.77M | 304.32M | 293.47M | 259.78M | 351.34M | 329.38M | 321.85M | 285.59M | 258.39M | 271.09M | 278.31M | 1,309.04M | 1,248.37M | 1,306.60M | 1,255.29M |
|
Total Debt
|
2.18M | 2.47M | 1.95M | 2.27M | 2.25M | 2.15M | 1.95M | 1.94M | | 1.98M | 1.68M | 1.67M | 1.65M | 1.53M | 1.33M | 1.40M | 1.47M | 11.35M | 1.13M | 0.86M | 0.91M | 0.77M | 0.82M | 0.79M | 0.76M | 0.63M | 92.04M | 56.13M | 320.88M | 309.35M | 302.07M | 269.53M | 272.46M | 286.65M | 264.40M | 239.43M | 236.13M | 227.02M | 209.77M | 210.56M | 230.68M | 225.82M | 191.98M | 157.16M | 167.42M | 230.36M | 152.75M | 117.42M | 112.79M | 87.94M | 73.28M | 52.94M | 77.53M | 76.53M | 56.53M | 30.67M | 153.68M | 134.26M | 109.51M | 68.80M | 64.09M | 54.18M | 54.10M | 762.94M | 751.06M | 772.51M | 721.92M |
|
Common Equity
|
| | | 422.53M | 422.70M | 427.39M | 434.99M | 441.43M | | 435.75M | 440.17M | 437.23M | 426.95M | 415.83M | 418.74M | 421.83M | 415.10M | 407.07M | 413.27M | 416.19M | 412.26M | 436.01M | 444.36M | 420.92M | 381.31M | 380.25M | 387.04M | 395.30M | 380.79M | 390.01M | 373.07M | 368.68M | 368.28M | 373.43M | 392.67M | 407.69M | 422.96M | 420.33M | 423.76M | 395.22M | 390.87M | 360.89M | 361.35M | 330.19M | 329.93M | 323.96M | 339.94M | 355.76M | 377.71M | 395.10M | 405.39M | 419.78M | 424.50M | 436.17M | 450.14M | 464.83M | 475.69M | 492.73M | 525.96M | 545.55M | 555.03M | 566.12M | 594.14M | 1,010.75M | 972.12M | 1,001.66M | 717.39M |
|
Shareholder's Equity
|
| | | 422.53M | | | | 441.43M | | 435.75M | 440.17M | 437.23M | 426.95M | 415.83M | 418.74M | 421.83M | 415.10M | 407.07M | 413.27M | 416.19M | 412.26M | 436.01M | 444.36M | 420.92M | 381.31M | 380.25M | 387.04M | 395.30M | 380.79M | 390.01M | 373.07M | 368.68M | 368.28M | 373.43M | 392.67M | 407.69M | 422.96M | 420.33M | 423.76M | 395.22M | 390.87M | 360.89M | 361.35M | 330.19M | 329.93M | 323.96M | 339.94M | 355.76M | 377.71M | 395.10M | 405.39M | 419.78M | 424.50M | 436.17M | 450.14M | 464.83M | 475.69M | 492.73M | 525.96M | 545.55M | 555.03M | 566.12M | 594.14M | 1,010.75M | 972.12M | 1,001.66M | 717.39M |
|
Liabilities and Shareholders Equity
|
516.57M | 485.23M | 510.23M | 543.60M | 520.38M | 563.71M | 578.83M | 591.25M | | 600.08M | 594.33M | 584.93M | 565.91M | 568.04M | 579.17M | 589.54M | 562.30M | 574.66M | 571.56M | 571.82M | 541.04M | 531.94M | 538.25M | 517.11M | 453.01M | 460.89M | 592.78M | 314.40M | 829.86M | 851.42M | 821.49M | 780.35M | 750.32M | 782.45M | 785.06M | 773.88M | 767.03M | 764.77M | 751.52M | 743.21M | 725.74M | 707.04M | 680.06M | 645.11M | 667.20M | 712.88M | 686.79M | 691.59M | 694.27M | 715.57M | 719.19M | 717.32M | 718.27M | 740.49M | 743.61M | 724.62M | 827.03M | 822.11M | 847.81M | 831.14M | 813.42M | 837.21M | 872.45M | 2,319.79M | 2,220.49M | 2,308.27M | 1,972.68M |
|
Treasury Shares
|
| | | | | | | -0.35M | 0.40M | 0.37M | 0.54M | 1.04M | 1.04M | 0.97M | 0.86M | 0.82M | 0.71M | 0.69M | 0.60M | 0.49M | 0.39M | 0.13M | 0.10M | 1.42M | 3.65M | 3.75M | 3.69M | 0.27M | 3.38M | 3.37M | 3.34M | 3.34M | 3.09M | 3.07M | 2.77M | 2.67M | 2.40M | 2.37M | 2.29M | 4.09M | 4.12M | 4.28M | 4.21M | 4.35M | 4.36M | 4.50M | 4.50M | 4.49M | 3.93M | 3.68M | 3.75M | 4.00M | 3.82M | 3.89M | 4.09M | 4.08M | 3.95M | 4.22M | 4.19M | 4.17M | 4.02M | 4.02M | 4.01M | 4.01M | 3.98M | 5.24M | 5.34M |
|
Retained Earnings
|
| | | | | | | 210.37M | | 200.89M | 208.39M | 213.14M | 204.60M | 190.85M | 193.69M | 193.10M | 183.39M | 174.56M | 180.15M | 177.46M | 172.06M | 190.69M | 198.86M | 202.32M | 207.76M | 208.02M | 213.57M | 222.14M | 213.09M | 215.63M | 209.99M | 214.05M | 208.62M | 208.63M | 216.55M | 225.70M | 228.29M | 230.94M | 240.03M | 243.90M | 235.98M | 210.41M | 219.34M | 185.70M | 182.99M | 185.78M | 193.99M | 213.52M | 218.73M | 230.59M | 241.58M | 259.72M | 268.37M | 292.22M | 315.47M | 337.46M | 336.70M | 355.56M | 384.62M | 409.32M | 412.92M | 425.65M | 448.35M | 430.40M | 411.71M | 428.48M | 148.79M |