|
Cash & Equivalents
|
44.72M | 53.24M | 80.14M | 66.14M | 71.65M | 71.15M | 79.73M | 93.52M | 95.79M | 91.10M | 114.86M | 126.41M | 137.01M | 158.61M | 191.88M | 216.46M | 218.69M | 227.97M | 237.38M | 199.86M | 209.76M | 192.61M | 204.59M | 229.20M | 247.40M | 173.52M | 227.77M | 186.11M | 177.31M | 150.99M | 181.16M | 173.02M | 174.70M | 149.56M | 167.74M | 162.07M | 173.07M | 140.75M | 166.85M | 308.28M | 298.74M | 186.12M | 191.78M | 199.11M | 203.94M | 220.90M | 232.30M | 182.14M | 225.33M | 236.46M | 235.90M | 193.72M | 141.45M | 126.45M | 131.70M | 116.90M | 119.90M | 146.40M | 159.80M | 175.60M | 157.20M | 167.80M |
|
Short-term Investments
|
| | 0.19M | | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
44.72M | 53.24M | 80.32M | 66.14M | 75.35M | 71.15M | 79.73M | 93.52M | 95.79M | 91.10M | 114.86M | 126.41M | 137.01M | 158.61M | 191.88M | 216.46M | 218.69M | 227.97M | 237.38M | 199.86M | 209.76M | 192.61M | 204.59M | 229.20M | 247.40M | 173.52M | 227.77M | 186.11M | 177.31M | 150.99M | 181.16M | 173.02M | 174.70M | 149.56M | 167.74M | 162.07M | 173.07M | 140.75M | 166.85M | 308.28M | 298.74M | 186.12M | 191.78M | 199.11M | 203.94M | 220.90M | 232.30M | 182.14M | 225.33M | 236.46M | 235.90M | 193.72M | 141.45M | 126.45M | 131.70M | 116.90M | 119.90M | 146.40M | 159.80M | 175.60M | 157.20M | 167.80M |
|
Receivables - Net
|
| | 61.92M | | 89.24M | 93.05M | 77.29M | 77.69M | 81.77M | 88.58M | 78.79M | 79.52M | 88.85M | 97.31M | 85.13M | 95.31M | 102.36M | 106.62M | 99.06M | 113.54M | 107.34M | 102.40M | 101.43M | 107.87M | 109.31M | 112.05M | 119.60M | 134.08M | 136.99M | 138.51M | 140.56M | 150.04M | 148.73M | 155.71M | 144.62M | 160.70M | 156.92M | 138.53M | 122.28M | 144.20M | 128.70M | 138.61M | 134.42M | 144.05M | 157.47M | 163.80M | 163.09M | 173.39M | 176.64M | 162.93M | 177.40M | 174.62M | 186.70M | 185.75M | 161.90M | 159.20M | 160.00M | 156.30M | 135.30M | 139.20M | 141.60M | 145.50M |
|
Receivables - Other
|
| | 8.56M | | 8.56M | 8.56M | 6.46M | 6.47M | 6.47M | 6.47M | 8.20M | 8.20M | 8.20M | 8.20M | 7.54M | 7.54M | 7.54M | 7.54M | 6.83M | 6.83M | 6.83M | 6.83M | 8.24M | 8.24M | 8.24M | 8.24M | 7.10M | 7.10M | 7.10M | 7.10M | | 22.04M | 21.93M | 20.26M | 22.73M | 27.32M | 25.57M | 24.07M | 22.45M | 20.18M | 19.28M | 22.06M | 26.57M | 30.94M | 30.29M | 32.71M | 36.61M | 39.18M | 38.37M | 41.81M | 38.90M | 46.75M | 42.22M | 46.48M | 45.20M | 40.30M | 31.60M | 28.10M | 23.70M | 25.00M | 25.40M | 26.70M |
|
Receivables
|
| | 70.48M | | 97.81M | 101.61M | 83.75M | 84.16M | 88.24M | 95.05M | 86.98M | 87.71M | 97.04M | 105.51M | 92.67M | 102.85M | 109.90M | 114.17M | 105.89M | 120.37M | 114.16M | 109.22M | 109.67M | 116.11M | 117.56M | 120.29M | 126.70M | 141.18M | 144.09M | 145.60M | 140.56M | 172.08M | 170.66M | 175.97M | 167.35M | 188.01M | 182.50M | 162.60M | 144.74M | 164.38M | 147.98M | 160.67M | 161.00M | 174.99M | 187.76M | 196.51M | 199.70M | 212.56M | 215.01M | 204.74M | 216.30M | 221.37M | 228.92M | 232.23M | 207.10M | 199.50M | 191.60M | 184.40M | 159.00M | 164.20M | 167.00M | 172.20M |
|
Raw Materials
|
| | | | | | 30.66M | 33.35M | 30.52M | | | | | | | | | | 26.79M | | | 34.00M | | | | | 29.79M | | | 43.86M | 43.09M | 47.34M | 51.37M | 57.93M | 59.32M | 64.38M | 63.93M | 67.15M | | | | | | | | | | | | | | | | | 71.50M | | | | 62.70M | 65.50M | 74.70M | 66.10M |
|
Work In Process
|
| | | | | | 14.92M | 17.18M | 15.98M | | | | | | | | | | 16.56M | | | 21.01M | | | | | 26.44M | | | 30.86M | 28.13M | 26.16M | 29.15M | 29.88M | 30.09M | 30.60M | 31.65M | 32.25M | | | | | | | | | | | | | | | | | 45.60M | | | | 41.70M | 45.50M | 44.70M | 44.90M |
|
Finished Goods
|
| | | | | | 32.75M | 30.81M | 28.18M | | | | | | | | | | 25.28M | | | 30.53M | | | | | 34.90M | | | 39.40M | 41.33M | 34.43M | 37.22M | 38.07M | 43.23M | 38.26M | 39.49M | 38.51M | | | | | | | | | | | | | | | | | 36.40M | | | | 37.90M | 32.00M | 31.80M | 31.90M |
|
Inventory
|
| | 47.52M | | 71.52M | 80.86M | 77.94M | 81.35M | 74.68M | 70.07M | 73.18M | 69.54M | 66.73M | 65.78M | 66.89M | 64.29M | 63.32M | 65.00M | 76.81M | 82.24M | 87.03M | 85.54M | 91.82M | 90.50M | 88.26M | 86.27M | 91.13M | 94.80M | 102.55M | 114.12M | 112.56M | 107.94M | 117.74M | 125.89M | 132.64M | 133.24M | 135.07M | 137.91M | 132.86M | 127.52M | 124.75M | 109.73M | 102.36M | 106.71M | 110.76M | 118.22M | 133.38M | 152.15M | 171.13M | 173.61M | 182.40M | 177.09M | 169.68M | 157.07M | 153.50M | 150.90M | 150.80M | 154.40M | 142.30M | 143.00M | 151.20M | 142.90M |
|
Current Deferred Tax Assets
|
| | 1.49M | | 1.49M | 2.18M | 2.15M | 1.82M | 1.89M | 7.62M | 7.22M | 6.88M | 7.07M | 7.75M | 7.27M | 6.88M | 7.79M | 8.38M | 6.47M | 11.45M | 10.71M | 9.88M | 9.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.89M | | 10.16M | 9.80M | 7.36M | 10.21M | 9.99M | 9.36M | 8.56M | 7.93M | 7.45M | 7.97M | 7.36M | 8.72M | 9.85M | 8.16M | 7.05M | 11.01M | 10.86M | 8.42M | 7.96M | 9.79M | 10.72M | 9.37M | 8.91M | 12.62M | 10.36M | 9.93M | 10.58M | 13.61M | 13.54M | 12.42M | 10.83M | 13.26M | 10.81M | 9.34M | 10.84M | 12.76M | 11.13M | 10.22M | 13.09M | 19.14M | 16.77M | 13.42M | 13.59M | 23.60M | 17.82M | 15.50M | 21.40M | 11.91M | 35.12M | 31.82M | 30.30M | 29.80M | 35.50M | 31.70M | 28.50M | 15.80M | 20.40M | 17.80M |
|
Current Assets
|
| | 221.58M | | 268.10M | 278.50M | 265.63M | 284.97M | 282.98M | 289.99M | 306.94M | 310.09M | 326.19M | 356.77M | 377.71M | 407.57M | 418.64M | 438.07M | 438.17M | 435.17M | 441.14M | 424.48M | 428.67M | 450.32M | 468.10M | 392.96M | 458.40M | 440.36M | 441.44M | 425.92M | 454.52M | 475.79M | 485.43M | 472.32M | 485.79M | 503.91M | 509.86M | 458.49M | 464.10M | 621.29M | 590.69M | 474.44M | 474.18M | 505.78M | 525.12M | 554.57M | 584.07M | 576.53M | 635.70M | 637.68M | 659.90M | 611.88M | 582.78M | 554.80M | 526.90M | 501.40M | 502.10M | 521.20M | 493.90M | 502.90M | 500.10M | 505.00M |
|
Buildings
|
| | | | | | | | | | | | | | 136.96M | | | | 132.10M | | | | 141.08M | | | | 138.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | 21.36M | | | | 26.57M | | | | 23.85M | | | | 7.50M | | | | 25.16M | | | | 42.18M | | | | 63.58M | | | | 76.19M | | | | 126.28M | | | | 151.00M | | | | 144.30M | | | | | | | |
|
Land & Improvements
|
| | | | | | 15.45M | | | | 15.39M | | | | 14.99M | | | | 14.04M | | | | 16.73M | | | | 15.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 118.80M | | 155.08M | 150.10M | 148.18M | 148.37M | 146.47M | 146.94M | 149.02M | 150.16M | 148.67M | 148.33M | 146.93M | 144.21M | 146.80M | 146.60M | 150.42M | 179.63M | 181.53M | 180.15M | 178.66M | 177.34M | 174.81M | 172.89M | 176.92M | 175.64M | 173.36M | 174.85M | 179.61M | 181.80M | 184.48M | 241.50M | 242.76M | 244.91M | 248.31M | 252.39M | 260.25M | 260.92M | 263.05M | 266.10M | 272.38M | 267.04M | 282.54M | 294.19M | 326.97M | 349.68M | 360.08M | 374.98M | 358.40M | 361.53M | 346.33M | 341.70M | 366.30M | 363.40M | 365.70M | 381.40M | 365.10M | 375.50M | 382.50M | 378.70M |
|
Long-Term Investments
|
| | 25.45M | | 26.77M | 27.66M | 23.87M | 21.64M | 22.77M | 20.52M | 21.17M | 18.49M | 19.02M | 20.91M | 18.46M | 18.12M | 19.22M | 20.15M | 17.21M | 17.06M | 17.23M | 17.94M | 15.35M | 16.59M | 16.65M | 17.93M | 16.18M | 16.73M | 17.95M | 19.34M | 18.32M | 18.30M | 19.41M | 17.81M | 18.67M | 15.80M | 17.53M | 15.03M | 16.46M | 15.74M | 16.91M | 12.76M | 15.25M | 14.95M | 16.90M | 15.41M | 16.30M | 15.51M | 15.93M | 12.97M | 14.10M | 12.84M | 12.76M | 10.35M | 11.10M | 10.90M | 9.70M | 9.70M | | | | |
|
Goodwill
|
| | | | | | 102.18M | 104.36M | 100.59M | 102.63M | 105.04M | 102.05M | 103.00M | 106.89M | 108.67M | 108.56M | 108.63M | 101.68M | 98.23M | 175.01M | 178.62M | | 175.45M | 178.88M | 177.07M | 178.33M | 208.43M | 228.23M | 232.25M | | 237.11M | 239.05M | 234.29M | 266.30M | 264.88M | 263.25M | 263.80M | 260.55M | 262.93M | 260.87M | 262.47M | 265.78M | 270.17M | 266.44M | 267.19M | 264.79M | 370.19M | 364.68M | 351.81M | 338.31M | 352.40M | 355.87M | 358.64M | 352.21M | 359.80M | 357.20M | 356.30M | 365.70M | 357.60M | 363.40M | 305.90M | 303.50M |
|
Intangibles
|
| | | | | | 56.45M | 58.83M | 56.61M | | 53.29M | 50.32M | 49.57M | 49.89M | 49.17M | 47.67M | 45.87M | 41.23M | 38.34M | 82.17M | 80.57M | 77.58M | 75.02M | 73.59M | 70.31M | 67.92M | 136.68M | 169.58M | 167.23M | 164.14M | 160.28M | 157.00M | 152.01M | 181.62M | 177.01M | 172.23M | 167.99M | 162.94M | 158.95M | 155.00M | 147.72M | 132.82M | 118.03M | 114.37M | 111.40M | 108.03M | 176.35M | 169.98M | 159.98M | 150.15M | 133.70M | 132.23M | 130.55M | 124.50M | 123.90M | 120.30M | 117.20M | 117.70M | 110.30M | 109.60M | 105.80M | 102.10M |
|
Goodwill & Intangibles
|
| | 35.98M | | 185.07M | 170.60M | 158.63M | 160.82M | 153.84M | 155.83M | 105.04M | 102.05M | 103.00M | 106.89M | 108.67M | 108.56M | 108.63M | 101.68M | 98.23M | 175.01M | 178.62M | 177.60M | 175.45M | 178.88M | 177.07M | 178.33M | 208.43M | 228.23M | 232.25M | 234.59M | 397.38M | 396.05M | 386.30M | 447.92M | 441.89M | 435.49M | 431.79M | 423.49M | 421.88M | 415.87M | 410.19M | 398.60M | 388.20M | 380.81M | 378.60M | 372.82M | 546.54M | 534.66M | 511.79M | 488.46M | 486.10M | 488.10M | 489.19M | 476.71M | 483.70M | 477.50M | 473.50M | 483.40M | 467.90M | 473.00M | 411.70M | 405.60M |
|
Long-Term Deferred Tax
|
| | 17.12M | | 15.17M | 15.61M | 22.26M | 22.88M | 20.65M | 68.63M | 78.66M | 70.45M | 59.15M | 57.38M | 52.12M | 45.55M | 40.85M | 41.94M | 50.52M | 40.92M | 15.80M | 13.36M | 27.53M | 17.16M | 14.82M | 13.38M | 14.63M | 23.48M | 19.66M | 16.01M | 15.24M | 5.03M | 3.50M | 4.48M | 8.24M | 11.32M | 11.08M | 12.17M | 17.12M | 18.33M | 25.47M | 26.91M | 28.67M | 28.02M | 25.99M | 26.53M | 32.67M | 32.52M | 38.02M | 41.87M | 50.60M | 57.99M | 60.16M | 58.92M | 49.70M | 55.70M | 58.10M | 58.00M | 61.50M | 66.40M | 66.00M | 66.80M |
|
Other Non-Current Assets
|
| | 5.32M | | 7.91M | 8.42M | 8.30M | 8.41M | 8.19M | 8.12M | 8.06M | 7.82M | 7.71M | 7.78M | 7.74M | 7.65M | 7.44M | 7.17M | 7.82M | 8.52M | 6.26M | 8.47M | 3.50M | 3.40M | 3.33M | 2.55M | 3.96M | 6.08M | 5.96M | 5.47M | 5.77M | 5.65M | 5.50M | 21.87M | 19.27M | 19.60M | 19.92M | 20.24M | 12.79M | 12.95M | 16.03M | 14.87M | 16.25M | 16.33M | 14.82M | 12.81M | 27.48M | 19.70M | 9.92M | 8.84M | 8.20M | 17.92M | 15.79M | 16.95M | 8.40M | 8.30M | 8.20M | 8.70M | 20.60M | 21.20M | 20.00M | 19.90M |
|
Non-Current Assets
|
| | 261.01M | | 441.39M | 424.16M | 411.15M | 388.37M | 378.18M | 426.31M | 452.34M | 444.35M | 432.32M | 436.38M | 433.61M | 424.76M | 422.87M | 412.83M | 402.26M | 549.90M | 526.59M | 519.49M | 501.69M | 512.07M | 502.10M | 498.12M | 598.10M | 661.03M | 657.70M | 655.70M | 670.61M | 670.34M | 662.70M | 797.10M | 793.56M | 795.48M | 797.49M | 791.23M | 809.08M | 805.12M | 809.85M | 797.60M | 789.83M | 776.44M | 788.35M | 791.48M | 1,014.53M | 1,016.73M | 996.57M | 988.11M | 986.30M | 999.65M | 985.60M | 966.07M | 990.30M | 986.60M | 985.00M | 1,018.80M | 987.20M | 1,007.50M | 951.20M | 941.00M |
|
Assets
|
| | 482.60M | | 709.50M | 702.66M | 676.78M | 673.35M | 661.16M | 716.30M | 759.28M | 754.44M | 758.51M | 793.14M | 811.32M | 832.33M | 841.51M | 850.89M | 840.43M | 985.06M | 967.73M | 943.97M | 930.36M | 962.38M | 970.20M | 891.08M | 1,056.50M | 1,101.39M | 1,099.14M | 1,081.62M | 1,125.13M | 1,146.13M | 1,148.13M | 1,269.42M | 1,279.34M | 1,299.39M | 1,307.35M | 1,249.72M | 1,273.18M | 1,426.42M | 1,400.54M | 1,272.04M | 1,264.01M | 1,282.22M | 1,313.48M | 1,346.04M | 1,598.60M | 1,593.26M | 1,632.27M | 1,625.79M | 1,646.20M | 1,611.53M | 1,568.38M | 1,520.87M | 1,517.20M | 1,488.00M | 1,487.10M | 1,540.00M | 1,481.10M | 1,510.40M | 1,451.30M | 1,446.00M |
|
Accounts Payables
|
| | 16.16M | | 22.42M | 22.64M | 15.73M | 17.21M | 15.56M | 16.58M | 16.73M | 16.42M | 17.75M | 21.67M | 17.53M | 21.37M | 23.91M | 24.45M | 20.02M | 29.95M | 24.92M | 24.35M | 22.25M | 23.17M | 26.75M | 28.32M | 28.38M | 30.30M | 35.56M | 35.87M | 36.12M | 41.35M | 37.30M | 40.00M | 40.32M | 43.48M | 42.21M | 38.61M | 33.02M | 39.71M | 35.62M | 35.89M | 35.99M | 52.34M | 53.47M | 54.82M | 64.66M | 74.92M | 76.84M | 57.20M | 57.30M | 52.16M | 51.23M | 46.85M | 50.30M | 51.70M | 49.90M | 47.20M | 48.10M | 50.90M | 53.40M | 49.70M |
|
Payables
|
| | 16.16M | | 22.42M | 22.64M | 15.73M | 17.21M | 15.56M | 16.58M | 16.73M | 16.42M | 17.75M | 21.67M | 17.53M | 21.37M | 23.91M | 24.45M | 20.02M | 29.95M | 24.92M | 24.35M | 22.25M | 23.17M | 26.75M | 28.32M | 28.38M | 30.30M | 35.56M | 35.87M | 36.12M | 41.35M | 37.30M | 40.00M | 40.32M | 43.48M | 42.21M | 38.61M | 33.02M | 39.71M | 35.62M | 35.89M | 35.99M | 52.34M | 53.47M | 54.82M | 64.66M | 74.92M | 76.84M | 57.20M | 57.30M | 52.16M | 51.23M | 46.85M | 50.30M | 51.70M | 49.90M | 47.20M | 48.10M | 50.90M | 53.40M | 49.70M |
|
Accumulated Expenses
|
| | 26.69M | | 26.01M | 30.64M | 30.13M | 34.71M | 33.31M | 34.88M | 23.16M | 24.85M | 23.98M | 26.15M | 29.72M | 23.18M | 24.56M | 29.55M | 33.98M | 26.13M | 22.63M | 21.60M | 23.26M | 24.38M | 25.06M | 26.41M | 28.95M | 24.70M | 30.43M | 34.18M | 39.39M | 26.18M | 26.08M | 27.60M | 30.49M | 26.98M | 31.80M | 31.72M | 29.68M | 26.46M | 25.23M | 35.99M | 41.71M | 42.33M | 43.91M | 46.92M | 48.20M | 34.38M | 33.01M | 35.98M | 34.20M | 37.21M | 33.59M | 33.78M | 31.10M | 29.50M | 30.90M | 39.70M | 41.50M | 41.30M | 44.70M | 45.10M |
|
Other Accumulated Expenses
|
| | 12.35M | | 13.62M | 15.45M | 15.34M | 10.54M | 10.38M | 10.78M | 11.36M | 11.41M | 11.45M | 10.68M | 12.81M | 15.25M | 18.02M | 22.05M | 17.77M | 24.09M | 22.33M | 20.37M | 18.04M | 16.72M | 19.39M | 17.94M | 21.83M | 19.16M | 21.35M | 20.30M | 25.63M | 24.34M | 25.09M | 24.69M | 23.79M | 23.63M | 24.09M | 19.67M | 21.87M | 19.54M | 19.65M | 23.24M | 21.64M | 23.64M | 20.84M | 25.81M | 37.42M | 46.64M | 35.24M | 36.64M | 37.70M | 28.21M | 20.82M | 23.18M | 24.00M | 19.20M | 18.90M | 19.40M | 16.80M | 20.30M | 19.70M | 18.80M |
|
Short term Debt
|
| | | | | 6.25M | 7.50M | 25.75M | 27.50M | 16.75M | 20.50M | 21.75M | 23.00M | 16.25M | 17.50M | 18.75M | 20.00M | 27.50M | 35.00M | 42.50M | 2.75M | 3.09M | 2.97M | 3.31M | 3.65M | 3.65M | 3.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 1.79M | 1.66M | 1.60M | 1.63M | 1.56M | 1.59M | 1.42M | 1.19M | 1.00M | 0.83M | 0.85M | 0.85M | 0.84M | 0.78M | 0.75M | 0.66M | 0.69M | 0.29M | 0.28M | | | | 0.35M | 0.36M | 0.38M | 0.40M | 0.58M | 0.60M | 0.60M | 0.44M | 0.42M | | | | | | | | | | | | 0.20M | | | | 2.80M | 3.17M | 2.70M | 2.93M | 3.50M | 3.80M | 3.70M | 4.10M | 4.00M | 4.10M | 4.20M | 4.10M |
|
Current Taxes
|
| | 1.53M | | 4.37M | 4.02M | 1.80M | 0.64M | 0.03M | 0.67M | 3.13M | 3.75M | 1.92M | 2.66M | 4.08M | 6.83M | 2.92M | 9.44M | 6.10M | 8.40M | 7.57M | 10.05M | 3.60M | 8.42M | 5.44M | 9.61M | 10.92M | 15.51M | 12.39M | 16.15M | 6.41M | 1.75M | 3.99M | 9.19M | 7.03M | 8.72M | 9.05M | 9.64M | 10.65M | 6.63M | 11.36M | 6.24M | 8.56M | 7.63M | 5.18M | 7.07M | 9.63M | 1.38M | 5.82M | 4.05M | 5.50M | 4.55M | 7.62M | 7.02M | 2.00M | 7.30M | 7.60M | 6.60M | 7.70M | 5.60M | 4.50M | 6.90M |
|
Total Current Liabilities
|
| | 65.44M | | 76.78M | 89.22M | 78.80M | 96.95M | 94.81M | 87.72M | 84.50M | 87.56M | 87.31M | 86.44M | 90.04M | 93.76M | 97.80M | 121.31M | 120.44M | 138.56M | 87.72M | 88.33M | 78.65M | 84.23M | 88.54M | 94.18M | 101.19M | 97.12M | 107.21M | 113.99M | 113.81M | 99.89M | 98.74M | 107.59M | 107.18M | 108.36M | 112.69M | 105.19M | 100.22M | 97.34M | 96.86M | 106.36M | 111.51M | 129.56M | 127.02M | 138.24M | 163.95M | 161.17M | 154.95M | 137.92M | 142.50M | 127.48M | 118.58M | 116.14M | 116.40M | 117.00M | 116.50M | 122.50M | 123.50M | 127.60M | 131.90M | 130.00M |
|
Capital Leases
|
| | | | 9.05M | 8.15M | 12.10M | 9.20M | 8.50M | 8.40M | 8.40M | 7.90M | 7.70M | 8.00M | 8.00M | 8.00M | 7.80M | 7.10M | 6.80M | 5.90M | 6.10M | 5.77M | 5.80M | 6.00M | 5.80M | 5.80M | 4.99M | 5.30M | 5.60M | 5.28M | 5.87M | 5.85M | 5.40M | 4.79M | 4.63M | | | | | | | | | | | | 0.21M | | | | 1.29M | 1.32M | 1.25M | 1.15M | | | | | | | | |
|
Non-Current Debt
|
| | | | 135.00M | 122.50M | 115.00M | 95.50M | 92.50M | 89.25M | 77.50M | 73.75M | 70.00M | 65.00M | 60.00M | 55.00M | 50.00M | 37.50M | 25.00M | 137.50M | 177.25M | 176.22M | 173.56M | 172.64M | 171.73M | 70.82M | 235.88M | 241.19M | 191.19M | 131.19M | 130.98M | 130.98M | 130.98M | 233.48M | 228.48M | 223.48M | 195.50M | 130.50M | 123.00M | 273.00M | 223.00M | 60.00M | 25.00M | 4.00M | | | 190.00M | 190.00M | 260.00M | 290.00M | 215.00M | 190.00M | 130.00M | 80.00M | 30.00M | | | | | | | |
|
Pension
|
| | 31.98M | | 31.98M | 26.98M | 68.87M | 58.87M | 52.86M | 46.55M | 65.94M | 59.44M | 34.01M | 27.51M | 9.65M | 9.65M | 9.65M | 9.65M | 17.65M | 19.65M | 13.15M | 13.15M | 12.62M | 14.81M | 14.81M | 14.81M | 8.50M | 8.50M | 8.50M | 8.50M | 8.72M | 8.72M | 8.72M | 1.69M | 1.74M | 1.74M | 1.74M | 1.74M | 1.57M | 1.60M | 1.62M | 1.65M | 1.61M | 1.64M | 1.66M | 1.68M | 1.62M | 1.64M | 1.48M | 1.50M | 1.50M | 1.54M | 1.58M | 1.62M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.15M | | | | 0.24M | | | | 0.00M | | | | | | | | | | | 1.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 8.74M | | 24.86M | 24.79M | 19.26M | 19.56M | 18.49M | 18.92M | 17.55M | 16.49M | 15.82M | 17.23M | 16.08M | 16.47M | 16.20M | 15.00M | 14.65M | 37.73M | 10.05M | 9.89M | 9.46M | 9.49M | 14.98M | 14.33M | 13.88M | 13.46M | 11.56M | 13.68M | 10.71M | 13.09M | 13.88M | 10.94M | 15.44M | 11.15M | 10.77M | 8.56M | 21.42M | 9.12M | 8.49M | 9.50M | 17.54M | 9.23M | 9.54M | 7.71M | 45.86M | 27.74M | 26.35M | 24.60M | 26.50M | 24.03M | 24.44M | 23.72M | 29.80M | 22.70M | 22.60M | 23.80M | 18.00M | 18.30M | 19.00M | 18.70M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 13.81M | 11.30M | 12.69M | 18.90M | 18.90M | 17.80M | 25.80M | 24.60M | 24.20M | 23.70M | 23.00M |
|
Other Non-Current Liabilities
|
| | 15.34M | | 18.61M | 17.89M | 17.59M | 18.18M | 18.63M | 18.56M | 19.30M | 19.96M | 20.03M | 20.71M | 10.21M | 10.48M | 11.04M | 11.50M | 10.54M | 12.08M | 12.40M | 12.70M | 11.86M | 13.25M | 9.85M | 9.96M | 6.24M | 6.52M | 7.30M | 7.62M | 12.82M | 12.50M | 9.76M | 10.71M | 9.60M | 13.95M | 15.38M | 14.72M | 13.97M | 15.47M | 14.55M | 15.51M | 16.35M | 15.57M | 16.93M | 18.02M | 22.82M | 22.79M | 13.60M | 13.75M | 11.80M | 19.70M | 17.57M | 18.33M | 10.30M | 10.20M | 9.80M | 10.10M | 9.60M | 16.30M | 16.30M | 16.40M |
|
Total Non-Current Liabilities
|
| | 136.73M | | 307.56M | 301.59M | 320.94M | 309.94M | 297.19M | 280.87M | 301.58M | 298.11M | 268.10M | 257.52M | 240.80M | 239.96M | 233.15M | 242.42M | 242.61M | 399.91M | 355.44M | 355.14M | 333.91M | 1,026.63M | 1,043.53M | 962.86M | 414.48M | 1,183.08M | 1,167.33M | 1,143.32M | 345.74M | 334.61M | 333.59M | 432.33M | 421.42M | 417.12M | 394.46M | 320.37M | 325.31M | 473.14M | 423.40M | 269.51M | 226.90M | 225.79M | 219.88M | 228.75M | 456.88M | 453.00M | 512.10M | 522.19M | 461.90M | 413.57M | 345.19M | 291.92M | 247.90M | 218.00M | 216.50M | 229.20M | 219.90M | 223.80M | 228.30M | 226.90M |
|
Total Liabilities
|
| | 152.07M | | 326.17M | 319.47M | 338.53M | 328.12M | 315.82M | 299.42M | 320.88M | 318.07M | 288.13M | 278.23M | 251.00M | 250.43M | 244.20M | 253.91M | 253.15M | 411.99M | 367.84M | 367.84M | 345.77M | 1,039.88M | 1,053.38M | 972.82M | 420.71M | 1,189.60M | 1,174.63M | 1,150.94M | 358.56M | 347.10M | 343.34M | 443.04M | 431.02M | 431.07M | 409.84M | 335.08M | 339.28M | 488.61M | 437.96M | 285.02M | 243.25M | 241.37M | 236.81M | 246.78M | 479.70M | 475.78M | 525.70M | 535.94M | 473.70M | 433.27M | 362.76M | 310.25M | 258.20M | 228.20M | 226.30M | 239.30M | 229.50M | 240.10M | 244.60M | 243.30M |
|
Total Debt
|
| | | | 135.00M | 128.75M | 122.50M | 121.25M | 120.00M | 106.00M | 98.00M | 95.50M | 93.00M | 81.25M | 77.50M | 73.75M | 70.00M | 65.00M | 60.00M | 180.00M | 180.00M | 179.31M | 176.52M | 175.95M | 175.38M | 74.47M | 239.53M | 241.19M | 191.19M | 131.19M | 130.98M | 130.98M | 130.98M | 233.48M | 228.48M | 223.48M | 195.50M | 130.50M | 123.00M | 273.00M | 223.00M | 60.00M | 25.00M | 4.00M | | | 190.00M | 190.00M | 260.00M | 290.00M | 215.00M | 190.00M | 130.00M | 80.00M | 30.00M | | | | | | | |
|
Common Equity
|
| | 330.53M | | 383.32M | 383.19M | 338.26M | 345.23M | 345.34M | 416.88M | 438.40M | 436.37M | 470.38M | 514.91M | 560.32M | 581.89M | 597.31M | 596.98M | 587.28M | 573.07M | 599.89M | 576.13M | 584.58M | -77.49M | -83.18M | -81.74M | 635.79M | -88.21M | -75.49M | -69.32M | 766.57M | 799.02M | 804.78M | 826.38M | 848.32M | 868.32M | 897.51M | 914.63M | 933.90M | 937.81M | 962.58M | 987.02M | 1,020.75M | 1,040.86M | 1,076.66M | 1,099.26M | 1,118.90M | 1,117.48M | 1,106.57M | 1,089.85M | 1,172.50M | 1,178.26M | 1,205.62M | 1,210.61M | 1,259.00M | 1,259.80M | 1,260.80M | 1,300.70M | 1,251.60M | 1,270.30M | 1,206.70M | 1,202.70M |
|
Shareholder's Equity
|
| | 330.53M | | 383.32M | 383.19M | 338.26M | 345.23M | 345.34M | 416.88M | 438.40M | 436.37M | 470.38M | 514.91M | 560.32M | 581.89M | 597.31M | 596.98M | 587.28M | 573.07M | 599.89M | 576.13M | 584.58M | -77.49M | -83.18M | -81.74M | 635.79M | -88.21M | -75.49M | -69.32M | 766.57M | 799.02M | 804.78M | 826.38M | 848.32M | 868.32M | 897.51M | 914.63M | 933.90M | 937.81M | 962.58M | 987.02M | 1,020.75M | 1,040.86M | 1,076.66M | 1,099.26M | 1,118.90M | 1,117.48M | 1,106.57M | 1,089.85M | 1,172.50M | 1,178.26M | 1,205.62M | 1,210.61M | 1,259.00M | 1,259.80M | 1,260.80M | 1,300.70M | 1,251.60M | 1,270.30M | 1,206.70M | 1,202.70M |
|
Liabilities and Shareholders Equity
|
| | 482.60M | | 709.50M | 702.66M | 676.78M | 673.35M | 661.16M | 716.30M | 759.28M | 754.44M | 758.51M | 793.14M | 811.32M | 832.33M | 841.51M | 850.89M | 840.43M | 985.06M | 967.73M | 943.97M | 930.36M | 962.38M | 970.20M | 891.08M | 1,056.50M | 1,101.39M | 1,099.14M | 1,081.62M | 1,125.13M | 1,146.13M | 1,148.13M | 1,269.42M | 1,279.34M | 1,299.39M | 1,307.35M | 1,249.72M | 1,273.18M | 1,426.42M | 1,400.54M | 1,272.04M | 1,264.01M | 1,282.22M | 1,313.48M | 1,346.04M | 1,598.60M | 1,593.26M | 1,632.27M | 1,625.79M | 1,646.20M | 1,611.53M | 1,568.38M | 1,520.87M | 1,517.20M | 1,488.00M | 1,487.10M | 1,540.00M | 1,481.10M | 1,510.40M | 1,451.30M | 1,446.00M |
|
Retained Earnings
|
| | 295.04M | | 316.61M | 330.96M | -62.80M | -53.94M | -63.33M | -57.02M | -57.81M | -66.18M | -43.96M | -32.58M | -11.45M | -11.61M | -12.88M | -36.38M | -65.09M | -92.59M | -83.88M | -85.69M | 543.07M | 557.99M | 563.37M | 579.44M | 591.35M | 631.11M | 652.01M | 677.54M | 684.54M | 714.89M | 732.22M | 751.95M | 776.40M | 804.78M | 829.08M | 852.46M | 823.70M | 836.96M | 851.48M | 858.49M | 873.69M | 904.91M | 933.57M | 958.69M | 981.83M | 998.42M | 1,016.31M | 1,031.15M | 1,098.40M | 1,094.95M | 1,112.81M | 1,131.85M | 1,155.00M | 1,162.80M | 1,170.90M | 1,181.60M | 1,181.10M | 1,179.70M | 1,106.10M | 1,114.70M |
|
Treasury Shares
|
| | 0.12M | | | | 0.10M | 0.13M | 0.13M | 0.11M | 0.12M | 0.18M | 0.16M | 0.24M | 0.23M | 0.27M | 0.25M | | 0.24M | 0.23M | 0.23M | 678.30M | 0.21M | 37.97M | 69.64M | 140.50M | 0.24M | | | | 0.17M | 0.02M | 23.14M | 0.02M | 0.14M | | | | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.20M | 0.12M | 0.12M | 0.12M | | 0.00M | 0.07M | 0.07M | 0.11M | 0.19M | 0.43M | 0.56M |