|
Cash & Equivalents
|
53.55M | 53.55M | 53.55M | 69.07M | 69.38M | 9.98M | 69.07M | 20.15M | 20.15M | 0.17M | 3.08M | 39.43M | 14.21M | 3.79M | 1.84M | 24.14M | 11.07M | 2.08M | 3.98M | 19.86M | 10.55M | 7.07M | 4.29M | 18.61M | 20.80M | 12.35M | 3.87M | 36.88M | 48.39M | 48.67M | 0.30M | 18.61M | 7.95M | 4.29M | 1.48M | 36.88M | 12.94M | | | 27.82M | 0.35M | 5.01M | 4.87M | 35.66M | 27.14M | 34.93M | 14.29M | 41.03M | 35.52M | 15.18M | 7.34M | 36.96M | 8.21M | 6.04M | 2.84M | 20.67M | 2.90M | 3.38M | 11.09M | 24.16M | 1.97M | 4.20M | 8.41M | 5.12M | 7.21M | 12.77M | 10.64M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 4.12M | 3.94M | 4.70M | 4.38M | 3.17M | 3.06M | 2.77M | 1.34M | 1.71M | 1.49M | 0.01M | 0.88M |
|
Cash & Current Investments
|
53.55M | 53.55M | 53.55M | 69.07M | 69.38M | 9.98M | 69.07M | 20.15M | 20.15M | 0.17M | 3.08M | 39.43M | 14.21M | 3.79M | 1.84M | 24.14M | 11.07M | 2.08M | 3.98M | 19.86M | 10.55M | 7.07M | 4.29M | 18.61M | 20.80M | 12.35M | 3.87M | 36.88M | 48.39M | 48.67M | 0.30M | 18.61M | 7.95M | 4.29M | 1.48M | 36.88M | 12.94M | | | 27.82M | 0.35M | 5.01M | 4.87M | 35.66M | 27.14M | 34.93M | 14.29M | 41.03M | 35.52M | 15.18M | 7.34M | 36.96M | 8.21M | 6.04M | 5.95M | 24.79M | 6.84M | 8.09M | 15.46M | 27.33M | 5.03M | 6.96M | 9.76M | 6.83M | 8.70M | 12.78M | 11.52M |
|
Receivables - Net
|
21.21M | 25.29M | 53.90M | -3.72M | 9.60M | 58.65M | -50.45M | 37.04M | 8.97M | 56.38M | 83.01M | 34.02M | 7.62M | 50.61M | 70.68M | 25.43M | 11.30M | 38.50M | 71.27M | 42.34M | 13.49M | 51.30M | 96.57M | 60.92M | 23.91M | 61.61M | 118.54M | 67.71M | 28.96M | 66.62M | 120.23M | 78.59M | 41.87M | 80.08M | 117.54M | 79.12M | 41.13M | 95.04M | 128.16M | 81.48M | 55.28M | 114.70M | 153.23M | 87.87M | 48.10M | 76.83M | 123.19M | 83.19M | 45.15M | 92.13M | 124.14M | 71.03M | 43.06M | 127.89M | 165.27M | 86.77M | 48.22M | 139.35M | 165.30M | 83.76M | 58.58M | 140.20M | 153.10M | 87.41M | 69.22M | 141.17M | 173.46M |
|
Receivables
|
21.21M | 25.29M | 53.90M | -3.72M | 9.60M | 58.65M | -50.45M | 37.04M | 8.97M | 56.38M | 83.01M | 34.02M | 7.62M | 50.61M | 70.68M | 25.43M | 11.30M | 38.50M | 71.27M | 42.34M | 13.49M | 51.30M | 96.57M | 60.92M | 23.91M | 61.61M | 118.54M | 67.71M | 28.96M | 66.62M | 120.23M | 78.59M | 41.87M | 80.08M | 117.54M | 79.12M | 41.13M | 95.04M | 128.16M | 81.48M | 55.28M | 114.70M | 153.23M | 87.87M | 48.10M | 76.83M | 123.19M | 83.19M | 45.15M | 92.13M | 124.14M | 71.03M | 43.06M | 127.89M | 165.27M | 86.77M | 48.22M | 139.35M | 165.30M | 83.76M | 58.58M | 140.20M | 153.10M | 87.41M | 69.22M | 141.17M | 173.46M |
|
Raw Materials
|
| | | | | | | | | | | 1.38M | | 1.39M | 1.26M | 1.17M | 1.11M | 3.25M | 3.61M | 1.80M | 2.19M | 1.35M | 2.10M | 9.34M | 11.18M | 12.80M | 13.16M | 10.60M | 9.83M | 10.65M | 29.82M | 26.82M | 27.32M | 30.98M | 31.26M | 28.20M | 28.34M | 31.04M | 37.26M | 31.45M | 33.58M | 36.31M | 35.75M | 28.91M | 35.65M | 37.90M | 37.70M | 31.73M | 31.34M | 35.90M | 42.13M | 44.69M | 45.29M | 46.52M | 51.31M | 50.46M | 50.27M | 48.06M | 52.44M | 44.57M | 51.74M | 49.04M | 58.87M | 45.65M | 44.10M | 43.39M | 41.07M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | | | | 7.77M | 6.62M | 7.76M | 8.70M | 7.36M | 8.02M | 8.52M | 10.61M | 6.91M | 11.19M | 9.59M | 8.16M | 8.25M | 7.16M | 7.55M | 8.65M | 8.92M | 11.89M | 14.08M | 15.47M | 19.04M | 19.14M | 17.50M | 17.34M | 14.38M | 14.69M | 12.53M | 17.37M | 13.34M | 22.05M | 21.84M | 23.52M |
|
Finished Goods
|
| | | | | | | | | | | 22.63M | | 31.44M | 29.11M | 29.12M | 43.98M | 39.16M | 32.35M | 26.18M | 44.68M | 37.23M | 34.31M | 38.91M | 59.78M | 50.98M | 42.09M | 40.98M | 63.90M | 49.65M | 41.78M | 39.82M | 71.03M | 54.93M | 46.18M | 35.55M | 59.96M | 45.84M | 43.48M | 43.19M | 69.62M | 49.09M | 44.05M | 42.12M | 65.53M | 52.29M | 47.86M | 39.50M | 61.38M | 50.49M | 49.35M | 50.42M | 86.65M | 70.92M | 67.02M | 67.01M | 115.18M | 83.35M | 77.47M | 79.51M | 108.34M | 77.85M | 69.13M | 67.90M | 85.52M | 68.88M | 59.44M |
|
Inventory
|
-12.53M | -1.21M | 1.95M | 26.70M | 39.27M | 1.07M | 24.48M | 23.48M | 40.13M | 30.91M | 27.07M | 24.00M | 46.74M | 32.83M | 30.38M | 30.29M | 45.10M | 42.41M | 35.96M | 27.98M | 46.88M | 38.58M | 36.42M | 48.25M | 70.95M | 63.78M | 55.24M | 51.58M | 73.73M | 60.30M | 71.61M | 70.87M | 98.36M | 85.91M | 77.45M | 71.52M | 94.92M | 84.63M | 89.44M | 82.00M | 111.22M | 93.92M | 90.41M | 77.94M | 112.37M | 99.78M | 93.72M | 79.48M | 99.87M | 93.95M | 100.13M | 104.02M | 143.84M | 131.52M | 133.80M | 136.50M | 184.58M | 148.91M | 147.25M | 140.39M | 174.77M | 139.42M | 145.36M | 137.03M | 171.47M | 153.29M | 138.74M |
|
Current Deferred Tax Assets
|
| | | | | | | 7.14M | | 7.18M | 3.72M | 4.95M | 4.96M | 4.96M | 4.95M | 3.71M | 3.69M | 3.66M | 3.64M | 4.22M | 4.20M | 4.17M | 4.14M | 7.00M | 5.72M | 5.72M | 5.83M | 6.15M | 6.16M | 6.16M | 6.16M | 5.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.45M | 1.92M | 0.96M | 1.34M | 1.13M | 0.79M | 0.91M | 1.16M | 1.05M | 3.60M | 1.19M | 1.50M | 1.15M | 1.38M | 1.11M | 1.57M | 1.32M | 1.45M | 0.92M | 1.54M | 2.16M | 1.41M | 1.24M | 2.10M | 2.10M | 2.30M | 1.70M | 4.43M | 2.89M | 3.51M | 2.83M | 3.42M | 2.88M | 3.16M | 2.93M | 3.56M | 3.59M | 3.72M | 3.68M | 4.16M | 3.51M | 5.17M | 4.71M | 4.74M | 5.33M | 5.21M | 4.52M | 5.55M | 4.54M | 4.83M | 4.01M | 7.49M | 7.77M | 7.28M | 7.68M | 9.03M | 6.90M | 6.54M | 5.34M | 5.74M | 6.05M | 5.18M | 4.10M | 5.95M |
|
Current Assets
|
| | | 133.53M | 129.06M | 106.57M | 127.25M | 88.97M | 77.83M | 95.54M | 119.06M | 103.46M | 78.41M | 93.38M | 110.56M | 89.58M | 80.76M | 93.25M | 120.74M | 98.37M | 79.85M | 102.03M | 142.96M | 142.52M | 126.77M | 144.70M | 185.59M | 169.24M | 159.97M | 183.43M | 209.47M | 176.44M | 164.04M | 182.84M | 205.92M | 198.11M | 156.71M | 186.26M | 232.14M | 199.09M | 180.00M | 227.00M | 272.55M | 211.53M | 202.52M | 223.02M | 248.68M | 217.19M | 197.87M | 213.08M | 247.63M | 220.43M | 202.88M | 270.51M | 309.96M | 252.92M | 247.61M | 304.59M | 337.13M | 262.24M | 251.22M | 293.81M | 316.07M | 238.22M | 274.25M | 326.75M | 348.54M |
|
Buildings
|
| | | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.00M | 0.01M | 0.00M | 0.00M | 422.00 | 582.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.00M | 0.00M | 0.00M | 960.00 | 960.00 | 960.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 26.66M | 25.88M | 24.95M | 22.18M | 21.96M | 21.48M | 21.30M | 21.28M | 21.34M | 21.00M | 20.87M | 20.25M | 19.89M | 20.01M | 25.17M | 24.65M | 24.87M | 25.33M | 25.81M | 25.64M | 37.55M | 37.65M | 38.51M | 41.07M | 42.64M | 42.42M | 44.68M | 51.28M | 52.14M | 51.71M | 52.63M | 52.70M | 53.96M | 52.91M | 54.13M | 54.30M | 55.20M | 53.82M | 56.40M | 56.76M | 58.44M | 58.54M | 59.11M | 62.17M | 64.32M | 64.40M | 64.33M | 64.61M | 66.79M | 65.64M | 66.17M | 66.94M | 68.66M | 67.46M | 67.42M | 67.31M | 67.34M | 64.18M | 62.77M | 39.31M | 41.31M | 40.79M | 41.70M | 42.45M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | 1.65M | | | | 1.58M | | | | 1.90M | | | | 5.21M | | | | 9.00M | | | | 2.95M | | 0.67M | 3.91M | 2.92M | 1.20M | 2.52M | 2.90M | | | | | 0.63M | 0.18M | | |
|
Goodwill
|
| | | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 107.22M | 114.04M | 112.94M | 113.13M | 113.13M | 113.13M | 113.13M | 47.80M | 160.96M | 160.96M | 160.66M | 160.93M | 160.93M | 160.93M | 233.09M | 238.29M | 238.29M | 240.63M | 240.91M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 241.01M | 80.07M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M |
|
Intangibles
|
| | | 132.95M | 131.41M | 129.87M | 128.33M | 126.95M | 125.65M | 124.35M | 123.05M | 121.75M | 120.45M | 119.15M | 117.85M | 116.55M | 115.25M | 125.71M | 125.36M | 177.78M | 121.97M | 120.51M | 119.07M | 195.18M | 133.11M | 131.20M | 129.40M | 195.18M | 125.92M | 124.19M | 202.00M | 272.98M | 192.10M | 192.01M | 189.02M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 275.68M | 273.75M | 273.75M | 273.75M | 273.75M | 273.75M | 142.11M | 273.75M | 136.85M | 134.22M | 131.59M | 128.96M | 126.33M | 123.70M | 121.07M | 118.44M | 116.81M | 115.18M | 113.55M | 112.00M | 110.45M | 108.90M |
|
Goodwill & Intangibles
|
| | | 240.17M | 238.63M | 237.09M | 235.55M | 234.17M | 232.87M | 231.57M | 230.27M | 228.97M | 227.67M | 226.37M | 225.07M | 223.77M | 222.47M | 239.76M | 238.30M | 290.92M | 235.10M | 233.65M | 232.21M | 242.97M | 294.07M | 292.16M | 290.06M | 356.11M | 286.85M | 285.13M | 435.09M | 511.26M | 430.39M | 432.64M | 429.93M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 516.68M | 355.75M | 386.89M | 386.89M | 386.89M | 386.89M | 386.89M | 255.24M | 386.89M | 249.98M | 247.35M | 244.72M | 242.09M | 239.46M | 236.83M | 234.20M | 231.57M | 229.94M | 228.31M | 226.68M | 225.13M | 223.58M | 222.03M |
|
Long-Term Deferred Tax
|
| | | 11.96M | | | | 16.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 3.31M | 0.94M | 0.94M | 0.94M | 0.95M | 0.16M | 3.79M | 3.54M | 3.40M | 3.24M | 2.93M | 2.77M | 2.79M | 2.65M | 2.50M | 2.36M | 2.22M | 2.07M | 1.93M | 1.81M | 2.48M | 2.69M | 2.88M | 2.63M | 2.71M | 3.50M | 3.52M | 4.22M | 4.46M | 5.08M | 5.40M | 5.53M | 5.95M | 6.73M | 6.88M | 7.75M | 6.22M | 7.72M | 7.95M | 7.92M | 7.27M | 7.93M | 8.91M | 9.31M | 9.04M | 9.38M | 9.94M | 9.84M | 10.35M | 10.14M | 8.73M | 8.34M | 8.87M | 9.16M | 9.48M | 9.15M | 9.20M | 9.98M | 10.00M | 10.59M | 10.48M | 10.56M | 11.88M | 11.88M |
|
Non-Current Assets
|
| | | 271.08M | 268.47M | 264.20M | 261.61M | 259.07M | 257.12M | 258.54M | 256.84M | 255.56M | 254.24M | 252.48M | 250.42M | 248.79M | 247.37M | 269.66M | 267.58M | 265.97M | 265.38M | 263.21M | 261.43M | 335.44M | 336.89M | 336.14M | 336.25M | 327.77M | 326.62M | 333.32M | 490.60M | 489.74M | 487.18M | 490.67M | 488.15M | 487.06M | 483.93M | 482.43M | 480.60M | 477.10M | 496.02M | 496.87M | 494.36M | 494.17M | 490.01M | 361.87M | 362.58M | 362.01M | 358.74M | 355.84M | 352.61M | 352.05M | 347.58M | 342.97M | 344.82M | 343.97M | 337.68M | 336.61M | 334.82M | 331.18M | 325.86M | 323.15M | 349.52M | 351.76M | 346.79M | 344.72M | 346.40M |
|
Assets
|
| | | 404.62M | 397.52M | 370.77M | 388.87M | 348.04M | 334.94M | 354.08M | 375.89M | 359.02M | 332.65M | 345.86M | 360.98M | 338.37M | 328.13M | 362.91M | 388.32M | 364.34M | 345.23M | 365.25M | 404.39M | 477.96M | 463.67M | 480.84M | 521.84M | 497.01M | 486.59M | 516.75M | 700.06M | 666.17M | 651.21M | 673.51M | 694.07M | 685.18M | 640.64M | 668.69M | 712.74M | 676.19M | 676.02M | 723.88M | 766.91M | 705.70M | 692.54M | 584.89M | 611.26M | 579.20M | 556.60M | 568.92M | 600.23M | 572.48M | 550.46M | 613.48M | 654.79M | 596.89M | 585.29M | 641.20M | 671.95M | 593.42M | 577.08M | 616.97M | 665.59M | 589.98M | 621.04M | 671.47M | 694.94M |
|
Accounts Payables
|
-1.79M | -0.24M | -0.04M | 5.17M | 3.88M | 1.27M | 1.38M | 2.85M | 5.09M | 4.97M | 3.83M | 5.04M | 3.39M | 4.51M | 2.10M | 5.37M | 2.52M | 3.70M | 3.78M | 7.71M | 4.95M | 5.47M | 4.97M | 9.75M | 10.25M | 10.60M | 13.47M | 14.55M | 10.25M | 14.19M | 14.85M | 17.30M | 15.13M | 19.57M | 15.44M | 16.32M | 15.59M | 16.81M | 15.28M | 18.70M | 16.44M | 18.47M | 17.00M | 16.11M | 17.22M | 18.74M | 20.07M | 16.28M | 19.84M | 19.39M | 16.86M | 27.38M | 17.22M | 18.09M | 26.10M | 49.25M | 23.08M | 22.69M | 41.60M | 31.37M | 24.12M | 27.76M | 35.28M | 32.32M | 42.86M | 39.61M | 40.02M |
|
Notes Payables
|
| | | | 6.00M | 20.00M | 37.00M | | | | 24.00M | | | 2.00M | 23.00M | | | 28.00M | 50.00M | 13.00M | | | 33.50M | | | | 27.00M | 186.47M | 186.06M | 185.66M | 314.30M | 313.59M | 312.90M | 3.00M | 23.00M | | | | 38.00M | | 16.00M | 27.00M | 57.00M | | 30.00M | | 12.00M | | | | 37.00M | | 12.00M | 58.00M | 84.00M | | 52.00M | 74.00M | 101.00M | 47.00M | 55.00M | 63.00M | 67.00M | | 12.00M | 42.00M | 65.00M |
|
Payables
|
-1.79M | -0.24M | -0.04M | 5.17M | 9.88M | 21.27M | 38.38M | 2.85M | 5.09M | 4.97M | 27.83M | 5.04M | 3.39M | 6.51M | 25.10M | 5.37M | 2.52M | 31.70M | 53.78M | 20.71M | 4.95M | 5.47M | 38.47M | 9.75M | 10.25M | 10.60M | 40.47M | 201.03M | 196.31M | 199.85M | 329.14M | 330.89M | 328.03M | 22.57M | 38.44M | 16.32M | 15.59M | 16.81M | 53.28M | 18.70M | 32.44M | 45.47M | 74.00M | 16.11M | 47.22M | 18.74M | 32.07M | 16.28M | 19.84M | 19.39M | 53.86M | 27.38M | 29.22M | 76.09M | 110.10M | 49.25M | 75.08M | 96.69M | 142.60M | 78.37M | 79.12M | 90.76M | 102.28M | 32.32M | 54.86M | 81.61M | 105.02M |
|
Accumulated Expenses
|
| | | 3.04M | | | | 3.40M | | 3.07M | 3.78M | 4.19M | 3.51M | 13.03M | 11.07M | 3.63M | 2.86M | 3.57M | 3.88M | 3.81M | 2.93M | 3.63M | 4.74M | 6.28M | 5.19M | 25.26M | 24.77M | 25.55M | 16.91M | 19.06M | 35.84M | 27.32M | 19.12M | 23.33M | 20.75M | 21.00M | 18.05M | 23.88M | 28.36M | 23.31M | 18.41M | 23.88M | 27.61M | 26.50M | 22.14M | 25.84M | 28.67M | 30.83M | 27.36M | 33.32M | 32.65M | 36.13M | 27.24M | 32.14M | 33.66M | 30.48M | 22.09M | 30.28M | 29.01M | 25.82M | 23.58M | 29.78M | 31.20M | 26.18M | 23.53M | 31.03M | 32.90M |
|
Other Accumulated Expenses
|
| | | 0.78M | | | | 0.89M | | | | 4.52M | | 4.26M | 2.94M | 2.54M | 1.83M | 2.81M | 3.70M | 3.23M | 3.67M | 5.58M | 7.00M | 3.99M | 4.12M | 4.79M | 5.71M | 5.09M | 3.08M | 4.03M | 7.40M | 4.39M | 5.75M | 5.73M | 5.33M | 6.12M | 5.13M | 7.87M | 9.39M | 4.76M | 4.46M | 6.88M | 8.12M | 4.55M | 3.58M | 5.25M | 6.72M | 5.48M | 4.88M | 6.74M | 6.76M | 6.77M | 5.99M | 8.35M | 9.09M | 6.26M | 4.40M | 7.33M | 8.05M | 8.04M | 6.05M | 10.25M | 11.28M | 6.54M | 7.28M | 10.60M | 11.63M |
|
Short term Debt
|
| | | 0.85M | 0.85M | 1.25M | 1.25M | 1.18M | 1.18M | 1.07M | 24.00M | 11.07M | 0.97M | 2.00M | 23.00M | 0.97M | 0.97M | 28.00M | 50.00M | 13.00M | 0.97M | 0.97M | 33.50M | 1.63M | 0.09M | 0.14M | 0.21M | 1.63M | 0.27M | 0.26M | 5.31M | 2.83M | 0.17M | 3.40M | 0.11M | 32.75M | 0.03M | 0.24M | 0.21M | 32.75M | 16.00M | 27.00M | 57.00M | 22.14M | 30.00M | 1.97M | 12.00M | 1.67M | 1.46M | 11.14M | 37.00M | 11.14M | 12.00M | 58.00M | 84.00M | 11.14M | 52.00M | 74.00M | 101.00M | 47.00M | 55.00M | 63.00M | 67.00M | | 12.00M | 42.00M | 65.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.48M | 3.63M | 3.82M | 3.77M | 4.08M | 4.30M | 4.33M | 4.36M | 4.59M | 4.62M | 4.62M | 4.48M | 4.42M | 4.75M | 4.86M | 4.89M | 5.02M | 5.15M | 5.35M | 5.31M | 5.56M | 6.85M | 7.39M | 7.18M | 7.27M | 7.02M |
|
Current Taxes
|
| | | 1.20M | | | | | | 3.18M | | 0.40M | | 0.04M | | | | | | | | 4.69M | 0.61M | 0.64M | | 2.36M | 3.17M | | | 5.43M | 3.38M | | | | 1.44M | 3.00M | | 2.35M | | 0.11M | | 5.27M | | 2.99M | | | | 5.21M | 4.59M | | | | | 3.85M | 1.58M | 3.48M | | 2.66M | 3.98M | | | | 3.73M | 1.69M | 1.61M | 7.13M | 1.60M |
|
Total Current Liabilities
|
| | | 25.19M | 22.72M | 39.51M | 56.92M | 15.98M | 15.20M | 23.05M | 43.33M | 32.61M | 12.85M | 20.55M | 37.14M | 16.67M | 12.18M | 44.73M | 68.40M | 36.10M | 18.12M | 28.44M | 60.44M | 45.69M | 32.56M | 39.85M | 70.04M | 41.73M | 28.79M | 40.30M | 89.63M | 51.39M | 44.02M | 57.39M | 69.41M | 80.78M | 40.94M | 49.45M | 93.88M | 79.07M | 64.32M | 89.94M | 127.09M | 78.10M | 83.84M | 57.31M | 78.03M | 66.21M | 69.64M | 75.48M | 110.19M | 81.92M | 73.55M | 128.69M | 161.79M | 100.43M | 114.41M | 151.04M | 187.74M | 118.52M | 122.13M | 145.04M | 147.51M | 70.19M | 115.78M | 154.67M | 173.69M |
|
Non-Current Debt
|
| | | 231.81M | 231.60M | 120.89M | 120.58M | 119.97M | 119.67M | 122.71M | 122.13M | 111.87M | 111.72M | 111.48M | 111.24M | 111.00M | 110.75M | 110.51M | 110.27M | 110.02M | 109.78M | 109.54M | 109.30M | 186.47M | 186.06M | 185.66M | 185.25M | 182.51M | 182.21M | 181.92M | 307.29M | 306.73M | 306.24M | 305.82M | 305.35M | 274.87M | 274.39M | 273.91M | 273.43M | 242.95M | 242.47M | 242.74M | 242.41M | 222.08M | 222.01M | 266.34M | 265.92M | 236.68M | 216.59M | 211.44M | 208.75M | 206.06M | 203.37M | 200.68M | 197.99M | 195.30M | 192.30M | 189.63M | 185.56M | 181.49M | 177.14M | 173.12M | 146.50M | 146.68M | 140.47M | 138.70M | 136.93M |
|
Non-Current Deffered Revenue
|
0.06M | 0.12M | 0.19M | 1.48M | 1.54M | 0.12M | 1.67M | 1.07M | -0.12M | 0.95M | 0.95M | 0.91M | 0.91M | 0.76M | 0.76M | 0.76M | 0.66M | 0.66M | 0.66M | 0.66M | 0.59M | 0.59M | 0.59M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 7.85M | 9.02M | 8.78M | 8.93M | 10.75M | 10.28M | 10.33M | 10.38M | 14.16M | 14.13M | 13.95M | 13.08M | 14.40M | 14.68M | 14.43M | 14.37M | 7.08M | 6.59M | 6.31M | 6.03M | 12.32M | 12.12M | 11.90M | 11.83M | 2.48M | 10.64M | 10.12M | 9.93M | 3.47M | 9.76M | 9.74M | 9.62M | 4.98M | 9.82M | 9.88M | 7.11M | 5.24M | 6.34M | 6.44M | 6.53M | 7.68M | 6.45M | 6.55M | 6.65M | 9.32M | 16.85M | 17.26M | 17.25M | 11.14M | 17.25M | 15.75M | 15.10M | 9.42M | 15.53M | 15.77M | 14.46M | 13.92M | 14.72M | 14.67M | 15.04M | 13.62M | 13.31M | 13.52M | 13.58M |
|
Non-Current Deferred Tax Liability
|
| | | -27.15M | | | | 22.65M | | 25.10M | 26.89M | 26.96M | 28.41M | 29.50M | 30.58M | 33.80M | 35.00M | 35.60M | 37.07M | 45.05M | 46.32M | 47.81M | 49.09M | 49.85M | 50.80M | 52.48M | 51.75M | 54.93M | 55.58M | 56.56M | 57.67M | 54.56M | 55.34M | 57.61M | 59.03M | 39.27M | 41.02M | 42.85M | 46.45M | 48.20M | 49.21M | 48.69M | 48.64M | 47.21M | 45.96M | 27.46M | 28.66M | 26.68M | 27.00M | 27.16M | 27.55M | 29.79M | 30.77M | 30.84M | 30.68M | 29.84M | 28.71M | 28.57M | 27.66M | 27.90M | 28.00M | 27.66M | 25.42M | 24.57M | 24.61M | 24.72M | 30.23M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.22M | 19.02M | 18.81M | 18.98M | 18.01M | 18.64M | 18.47M | 17.43M | 16.38M | 15.52M | 14.84M | 15.41M | 14.33M | 13.30M | 13.73M | 14.03M | 12.95M | 12.70M | 13.26M | 13.89M | 12.60M | 12.82M | 63.80M | 64.78M | 62.64M | 60.94M | 59.48M |
|
Other Non-Current Liabilities
|
| | | 2.19M | 2.11M | 2.11M | 2.11M | 0.90M | 0.40M | 0.53M | 1.00M | 1.07M | 1.55M | 1.55M | 1.54M | 1.47M | 1.92M | 1.83M | 5.61M | 5.46M | 6.13M | 4.51M | 4.43M | 6.05M | 6.16M | 5.06M | 6.64M | 6.00M | 8.21M | 9.42M | 14.51M | 15.65M | 16.27M | 13.48M | 16.52M | 17.00M | 16.25M | 15.50M | 14.36M | 14.86M | 17.07M | 20.26M | 20.94M | 12.14M | 23.23M | 24.18M | 25.68M | 16.20M | 13.51M | 12.84M | 11.43M | 7.53M | 4.11M | 4.58M | 5.07M | 5.55M | 5.00M | 5.33M | 6.33M | 6.13M | 5.33M | 6.99M | 6.56M | 5.92M | 5.36M | 145.87M | 5.71M |
|
Total Non-Current Liabilities
|
| | | 294.20M | 292.91M | -2.11M | 218.26M | 177.65M | 177.38M | 189.57M | 211.19M | 194.56M | 176.16M | 184.41M | 200.92M | 183.17M | 179.69M | 212.42M | 237.34M | 203.56M | 186.13M | 197.51M | 230.31M | 298.62M | 288.42M | 296.87M | 325.91M | 290.51M | 277.83M | 295.75M | 471.49M | 430.06M | 422.67M | 437.99M | 450.96M | 411.49M | 373.09M | 383.11M | 423.68M | 378.58M | 382.81M | 409.19M | 445.96M | 380.39M | 376.27M | 376.29M | 397.73M | 362.80M | 346.46M | 346.85M | 378.57M | 350.34M | 339.26M | 389.25M | 419.28M | 354.24M | 363.89M | 397.71M | 428.68M | 355.72M | 354.58M | 373.32M | 398.27M | 319.85M | 356.80M | 252.34M | 413.90M |
|
Total Liabilities
|
| | | 296.40M | 295.02M | | 220.37M | 178.55M | 177.78M | 190.10M | 212.20M | 195.63M | 177.72M | 185.96M | 202.45M | 184.64M | 181.61M | 214.25M | 242.95M | 209.02M | 192.26M | 202.02M | 234.74M | 304.67M | 294.58M | 301.93M | 332.55M | 296.52M | 286.04M | 305.17M | 485.99M | 445.71M | 438.94M | 451.47M | 467.48M | 428.50M | 389.34M | 398.60M | 438.03M | 393.44M | 399.87M | 429.45M | 466.90M | 392.53M | 399.50M | 400.47M | 423.41M | 379.00M | 359.98M | 359.68M | 390.00M | 357.87M | 343.37M | 393.83M | 424.35M | 359.79M | 368.89M | 403.04M | 435.01M | 361.85M | 359.92M | 380.31M | 404.83M | 325.77M | 362.15M | 398.21M | 419.61M |
|
Total Debt
|
| | | 232.66M | 232.45M | 122.14M | 121.83M | 121.15M | 120.86M | 123.78M | 146.13M | 122.94M | 112.69M | 113.48M | 134.24M | 111.97M | 111.72M | 138.51M | 160.27M | 123.02M | 110.75M | 110.51M | 142.79M | 188.10M | 186.15M | 185.79M | 185.46M | 184.13M | 182.48M | 182.18M | 312.61M | 309.56M | 306.40M | 309.22M | 305.46M | 307.62M | 274.42M | 274.15M | 273.64M | 275.69M | 258.46M | 269.74M | 299.41M | 244.22M | 252.01M | 268.31M | 277.92M | 238.34M | 218.05M | 222.57M | 245.75M | 217.19M | 215.37M | 258.68M | 281.99M | 206.44M | 244.30M | 263.63M | 286.56M | 228.49M | 232.14M | 236.12M | 213.50M | 146.68M | 152.47M | 180.70M | 201.93M |
|
Common Equity
|
| | | 108.22M | 102.50M | | 168.50M | 169.49M | 157.16M | 163.99M | 163.69M | 163.39M | 154.93M | 159.90M | 158.52M | 153.73M | 146.52M | 148.66M | 145.38M | 155.32M | 152.97M | 163.23M | 169.65M | 173.29M | 169.08M | 178.91M | 189.29M | 200.50M | 200.55M | 211.59M | 214.07M | 220.46M | 212.27M | 222.04M | 226.59M | 256.68M | 251.30M | 270.08M | 274.71M | 282.76M | 276.15M | 294.43M | 300.00M | 313.16M | 293.04M | 184.42M | 187.85M | 200.20M | 196.63M | 209.24M | 210.23M | 214.61M | 207.09M | 219.66M | 230.44M | 237.10M | 216.40M | 238.16M | 236.93M | 231.56M | 217.16M | 236.66M | 260.76M | 264.21M | 258.88M | 273.26M | 275.33M |
|
Shareholder's Equity
|
| | | 108.22M | | 169.01M | | 169.49M | | 163.99M | 163.69M | 163.39M | 154.93M | 159.90M | 158.52M | 153.73M | 146.52M | 148.66M | 145.38M | 155.32M | 152.97M | 163.23M | 169.65M | 173.29M | 169.08M | 178.91M | 189.29M | 200.50M | 200.55M | 211.59M | 214.07M | 220.46M | 212.27M | 222.04M | 226.59M | 256.68M | 251.30M | 270.08M | 274.71M | 282.76M | 276.15M | 294.43M | 300.00M | 313.16M | 293.04M | 184.42M | 187.85M | 200.20M | 196.63M | 209.24M | 210.23M | 214.61M | 207.09M | 219.66M | 230.44M | 237.10M | 216.40M | 238.16M | 236.93M | 231.56M | 217.16M | 236.66M | 260.76M | 264.21M | 258.88M | 273.26M | 275.33M |
|
Liabilities and Shareholders Equity
|
| | | 404.62M | 397.52M | 370.77M | 388.87M | 348.04M | 334.94M | 354.08M | 375.89M | 359.02M | 332.65M | 345.86M | 360.98M | 338.37M | 328.13M | 362.91M | 388.32M | 364.34M | 345.23M | 365.25M | 404.39M | 477.96M | 463.67M | 480.84M | 521.84M | 497.01M | 486.59M | 516.75M | 700.06M | 666.17M | 651.21M | 673.51M | 694.07M | 685.18M | 640.64M | 668.69M | 712.74M | 676.19M | 676.02M | 723.88M | 766.91M | 705.70M | 692.54M | 584.89M | 611.26M | 579.20M | 556.60M | 568.92M | 600.23M | 572.48M | 550.46M | 613.48M | 654.79M | 596.89M | 585.29M | 641.20M | 671.95M | 593.42M | 577.08M | 616.97M | 665.59M | 589.98M | 621.04M | 671.47M | 694.94M |
|
Retained Earnings
|
| | | -3.94M | -3.94M | -3.80M | -3.80M | 46.49M | -4.43M | 38.55M | 38.11M | 39.74M | 30.93M | 35.36M | 33.16M | -7.08M | 19.47M | -6.67M | -6.48M | -0.86M | -0.85M | -0.83M | -0.82M | -6.03M | -6.68M | -5.76M | -6.76M | -6.18M | -7.26M | -7.71M | -7.69M | -6.67M | -6.71M | -6.95M | -6.88M | -6.57M | -5.75M | -4.78M | -3.99M | -6.05M | -7.07M | -9.47M | -10.54M | -2.81M | -7.11M | -6.63M | -6.14M | -5.50M | -4.99M | -4.07M | -3.49M | -1.05M | 3.19M | 4.64M | 8.39M | 9.13M | 7.54M | 8.91M | 8.77M | 59.75M | 44.64M | 62.12M | 87.47M | 88.42M | 81.55M | 100.60M | 101.54M |
|
Treasury Shares
|
| | | | | | | 0.24M | | | | 0.24M | | 208.82M | 0.21M | 0.21M | 0.21M | 0.17M | 0.17M | 0.17M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M | 0.09M | 0.09M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.11M | 0.11M | 0.11M | 0.14M | 0.15M | 0.15M | 0.18M | 0.24M | 0.33M | 0.37M | 0.37M | 0.39M | 0.36M | 0.36M |