|
Cash & Equivalents
|
178.81M | 178.81M | 195.16M | 98.67M | 195.16M | 43.95M | 61.06M | 13.80M | 61.06M | 50.54M | 86.79M | 13.92M | 25.05M | 91.23M | 108.09M | 14.32M | 10.57M | 44.38M | 85.06M | 83.23M | 12.96M | 7.12M | 0.32M | 28.11M | 37.13M | 122.65M | 0.32M | 86.89M | 146.61M | 171.16M | 0.32M | 37.08M | 52.90M | 94.57M | 0.05M | 21.14M | 35.43M | 9.42M | 0.05M | 23.79M | 16.37M | 5.72M | 0.05M | 14.54M | 10.30M | 66.72M | 0.04M | 18.85M | 8.90M | 5.50M | 0.04M | 21.24M | 17.70M | 9.00M | 0.04M | 22.60M | 22.10M | 57.15M | 0.04M | 19.93M | 12.10M | 45.70M | 117.33M | 48.80M | 18.50M | 28.10M | 24.70M | 19.90M |
|
Short-term Investments
|
2.38M | 10.59M | 14.68M | 19.80M | 11.77M | 6.65M | 7.16M | 18.09M | 26.26M | | | | 12.50M | | 5.00M | | | | 0.65M | 3.26M | 0.05M | 1.07M | 2.34M | 3.90M | 0.57M | 0.22M | 0.94M | 0.41M | 0.00M | 4.26M | 3.99M | 11.18M | 0.03M | 0.01M | 5.93M | 19.22M | 6.71M | 11.91M | 17.71M | 0.00M | | | | 1.25M | | | | 5.20M | 11.42M | 18.87M | 26.22M | 16.60M | 37.78M | 45.87M | 16.82M | 2.90M | 12.50M | 12.50M | 10.66M | | 7.50M | | | 0.05M | | | 0.79M | |
|
Cash & Current Investments
|
181.19M | 189.40M | 209.84M | 118.47M | 206.93M | 50.60M | 68.22M | 31.90M | 87.33M | 50.54M | 86.79M | 13.92M | 37.55M | 91.23M | 113.09M | 14.32M | 10.57M | 44.38M | 85.70M | 86.49M | 13.00M | 8.19M | 2.67M | 32.00M | 37.70M | 122.87M | 1.26M | 87.30M | 146.62M | 175.42M | 4.31M | 48.25M | 52.92M | 94.58M | 5.99M | 40.36M | 42.14M | 21.33M | 17.76M | 23.79M | 16.37M | 5.72M | 0.05M | 15.79M | 10.30M | 66.72M | 0.04M | 24.04M | 20.32M | 24.37M | 26.27M | 37.84M | 55.48M | 54.87M | 16.86M | 25.50M | 34.60M | 69.65M | 10.70M | 19.93M | 19.60M | 45.70M | 117.33M | 48.85M | 18.50M | 28.10M | 25.49M | 19.90M |
|
Receivables - Net
|
| | | | | | 70.44M | | | 153.81M | 92.97M | 177.68M | 204.94M | 115.02M | 88.27M | 192.72M | 290.63M | 152.56M | 96.12M | 202.81M | 377.82M | 211.08M | 123.80M | 181.41M | 265.26M | 135.91M | 89.23M | 112.14M | 126.86M | 87.98M | 78.65M | 155.16M | 188.59M | 116.65M | 96.60M | 192.56M | 263.94M | 182.57M | 132.67M | 226.69M | 287.00M | 167.29M | 120.25M | 205.04M | 187.09M | 111.92M | 83.59M | 147.01M | 187.46M | 119.35M | 99.68M | 178.77M | 262.74M | 187.35M | 138.25M | 253.00M | 259.10M | 139.30M | 114.08M | 187.12M | 198.28M | 128.56M | 94.98M | 176.28M | 216.54M | 129.27M | 102.12M | 198.21M |
|
Receivables
|
| | | | | | 70.44M | | | 153.81M | 92.97M | 177.68M | 204.94M | 115.02M | 88.27M | 192.72M | 290.63M | 152.56M | 96.12M | 202.81M | 377.82M | 211.08M | 123.80M | 181.41M | 265.26M | 135.91M | 89.23M | 112.14M | 126.86M | 87.98M | 78.65M | 155.16M | 188.59M | 116.65M | 96.60M | 192.56M | 263.94M | 182.57M | 132.67M | 226.69M | 287.00M | 167.29M | 120.25M | 205.04M | 187.09M | 111.92M | 83.59M | 147.01M | 187.46M | 119.35M | 99.68M | 178.77M | 262.74M | 187.35M | 138.25M | 253.00M | 259.10M | 139.30M | 114.08M | 187.12M | 198.28M | 128.56M | 94.98M | 176.28M | 216.54M | 129.27M | 102.12M | 198.21M |
|
Work In Process
|
| | | | | | | | | | | | | | 16.68M | 17.62M | 17.59M | 17.95M | 17.95M | 17.99M | 19.82M | 20.18M | 19.44M | 19.54M | 19.60M | 19.53M | 20.07M | 20.23M | 20.29M | 20.30M | 20.48M | 20.78M | 20.93M | 21.06M | 21.66M | 21.66M | 21.85M | 22.41M | 21.76M | 21.93M | 21.99M | 23.16M | 21.25M | 20.92M | 21.00M | 20.63M | 20.46M | 20.38M | 20.15M | 21.90M | 23.29M | 23.93M | 24.79M | 24.85M | 24.83M | 24.71M | 24.49M | 23.11M | 22.47M | 22.17M | 22.34M | 21.73M | 23.68M | 23.80M | 25.53M | 25.36M | 24.98M | 24.98M |
|
Finished Goods
|
833.03M | 959.43M | 1,032.81M | 301.76M | 812.48M | 942.65M | 1,028.42M | 404.97M | 1,091.42M | | | | | | 30.79M | 65.53M | 24.12M | 31.14M | 50.20M | 66.30M | 40.33M | 28.40M | 39.80M | 48.34M | 31.14M | 27.07M | 35.60M | 44.66M | 25.27M | 22.15M | 25.42M | 41.52M | 24.58M | 21.36M | 37.94M | 49.84M | 37.88M | 25.68M | 34.62M | 54.63M | 38.13M | 34.32M | 43.54M | 59.34M | 31.82M | 23.07M | 29.80M | 36.52M | 38.99M | 34.77M | 37.89M | 53.80M | 54.91M | 57.57M | 58.73M | 87.35M | 47.24M | 30.48M | 33.99M | 61.86M | 40.95M | 19.18M | 17.91M | 44.47M | 40.41M | 18.01M | 22.04M | 44.58M |
|
Inventory
|
39.49M | 55.48M | 62.64M | 72.02M | 60.20M | 62.85M | 66.73M | 77.36M | 39.22M | 60.39M | 80.54M | 100.50M | 45.31M | | 47.47M | 83.15M | 41.72M | 49.08M | 68.15M | 84.29M | 60.15M | 48.59M | 59.24M | 67.87M | 50.74M | 46.60M | 55.67M | 64.88M | 45.56M | 42.45M | 45.89M | 62.30M | 45.52M | 42.42M | 59.60M | 71.50M | 59.73M | 48.09M | 56.38M | 76.56M | 60.12M | 57.48M | 64.79M | 80.26M | 52.83M | 43.70M | 50.26M | 56.90M | 59.14M | 56.67M | 61.18M | 77.73M | 79.70M | 82.42M | 83.56M | 112.06M | 71.73M | 53.59M | 56.46M | 84.03M | 63.29M | 40.91M | 41.59M | 68.27M | 65.94M | 43.37M | 47.02M | 69.56M |
|
Current Deferred Tax Assets
|
| | 30.14M | 32.07M | 19.79M | 24.94M | 20.25M | 6.60M | 3.11M | 7.02M | 13.15M | 12.62M | 3.34M | | 25.84M | 23.31M | 12.10M | 18.43M | 32.45M | 24.22M | 12.23M | 10.09M | 38.14M | 38.15M | 38.16M | 38.17M | 37.83M | 37.46M | 37.46M | 37.46M | 37.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
21.39M | 18.36M | 15.44M | 24.78M | 19.96M | 20.55M | 21.22M | 30.11M | 31.39M | 20.69M | 22.30M | 26.79M | 19.05M | | 26.85M | 30.89M | 24.89M | 22.55M | 23.46M | 25.15M | 25.75M | 25.43M | 23.94M | 28.00M | 24.80M | 23.52M | 25.14M | 24.29M | 27.17M | 24.18M | 27.14M | 30.65M | 26.95M | 24.41M | 26.65M | 34.86M | 28.23M | 29.26M | 35.45M | 48.66M | 32.29M | 35.61M | 36.90M | 38.91M | 43.32M | 28.46M | 29.55M | 38.48M | 40.82M | 32.18M | 30.14M | 44.93M | 64.31M | 34.36M | 32.02M | 35.11M | 30.02M | 28.68M | 28.31M | 38.41M | 28.57M | 28.57M | 27.57M | 37.57M | 29.82M | 31.74M | 32.67M | 37.19M |
|
Current Assets
|
399.73M | 384.10M | 376.90M | 380.86M | 353.78M | 265.01M | 246.86M | 328.93M | 387.49M | 302.75M | 299.42M | 331.52M | 314.94M | | 301.52M | 345.36M | 380.43M | 286.99M | 305.88M | 422.97M | 488.94M | 303.38M | 296.46M | 347.43M | 416.65M | 367.07M | 271.48M | 338.57M | 396.17M | 367.49M | 294.86M | 296.36M | 313.96M | 278.05M | 241.24M | 339.28M | 394.04M | 281.25M | 256.74M | 375.70M | 395.78M | 266.10M | 226.83M | 340.00M | 293.54M | 250.80M | 226.34M | 266.44M | 307.72M | 232.56M | 221.99M | 339.28M | 462.20M | 358.97M | 288.26M | 425.67M | 395.44M | 278.72M | 254.70M | 329.49M | 309.93M | 243.75M | 281.47M | 330.96M | 330.81M | 233.50M | 207.28M | 324.82M |
|
Property, Plant & Equipment (Net)
|
37.87M | 37.06M | 37.49M | 37.73M | 37.32M | 43.97M | 44.71M | 45.08M | 44.49M | 44.48M | 47.13M | 52.30M | 52.04M | | 52.61M | 51.39M | 50.61M | 49.67M | 51.32M | 51.82M | 69.00M | 68.05M | 67.42M | 66.03M | 65.70M | 64.23M | 68.12M | 69.69M | 68.86M | 68.34M | 70.41M | 74.08M | 75.01M | 74.49M | 79.67M | 79.54M | 79.76M | 85.75M | 87.62M | 88.74M | 89.35M | 97.47M | 98.24M | 96.51M | 95.20M | 94.83M | 93.50M | 98.33M | 97.93M | 99.27M | 99.12M | 100.79M | 101.46M | 104.56M | 107.74M | 106.67M | 105.56M | 103.50M | 105.40M | 105.16M | 106.14M | 104.46M | 104.53M | 104.63M | 127.97M | 127.02M | 128.60M | 127.73M |
|
Long-Term Investments
|
| | 442.15M | | | | 365.59M | | | | | | | | 387.80M | | | | 384.78M | | | | 399.41M | | | | 289.74M | | | | 301.37M | 11.48M | 11.55M | 11.69M | 306.02M | 45.80M | 45.14M | 45.20M | 309.54M | | | | 260.60M | 0.00M | | | 255.47M | | | | 277.82M | | | | 257.55M | | | | 263.34M | | | | 263.60M | | | | 296.51M | |
|
Goodwill
|
182.93M | 182.93M | 182.94M | 182.94M | 183.06M | 202.80M | 199.05M | 199.05M | 198.84M | 198.95M | 199.30M | 205.47M | 205.47M | | 201.10M | 201.10M | 201.10M | 201.12M | 201.13M | 201.13M | 7.97M | 209.10M | 209.33M | 209.33M | 209.40M | 209.40M | 211.04M | 212.68M | 212.68M | 212.68M | 212.76M | 213.73M | 213.88M | 215.26M | 225.91M | 225.98M | 225.98M | 228.33M | 228.44M | 228.44M | 239.29M | 247.34M | 244.57M | 244.57M | 244.57M | 244.57M | 240.33M | 255.43M | 253.20M | 253.30M | 253.40M | 254.20M | 254.84M | 3.10M | 254.11M | 0.20M | 0.20M | 0.20M | 262.10M | 0.20M | 6.30M | 6.30M | 275.83M | 0.40M | 292.46M | 293.35M | 293.35M | 293.35M |
|
Intangibles
|
24.52M | 22.48M | 20.47M | 18.40M | 16.32M | 59.55M | 58.89M | 56.38M | 53.82M | 53.70M | 52.35M | 60.57M | 59.10M | | 74.71M | 72.43M | 70.16M | 68.46M | 288.01M | 64.48M | 44.40M | 102.94M | 328.77M | 329.75M | 330.10M | 330.10M | 348.80M | 352.59M | 352.59M | 353.97M | 354.52M | 357.29M | 358.41M | 363.81M | 378.83M | 379.04M | 379.04M | 388.96M | 391.51M | 391.81M | 391.81M | 417.47M | 420.11M | 421.24M | 421.24M | 421.24M | 420.32M | 437.82M | 441.61M | 444.46M | 444.46M | 446.55M | 447.91M | 451.72M | 451.72M | 451.19M | 451.19M | 451.19M | 459.97M | 462.66M | 473.26M | 473.26M | 499.24M | 500.04M | 536.71M | 545.46M | 545.46M | 545.46M |
|
Goodwill & Intangibles
|
207.45M | 205.41M | 203.41M | 201.34M | 199.39M | 262.36M | 257.95M | 255.44M | 252.67M | 252.66M | 251.64M | 266.04M | 264.57M | | 275.81M | 273.54M | 271.26M | 269.58M | 489.14M | 265.61M | 52.37M | 312.04M | 538.10M | 539.09M | 539.50M | 539.50M | 559.85M | 565.27M | 565.27M | 566.65M | 567.28M | 571.02M | 572.29M | 579.08M | 604.75M | 605.02M | 605.02M | 617.30M | 619.95M | 620.25M | 631.11M | 664.81M | 664.69M | 665.82M | 665.82M | 665.82M | 660.65M | 693.25M | 694.81M | 697.76M | 697.86M | 700.75M | 702.76M | 454.82M | 705.83M | 451.39M | 451.39M | 451.39M | 722.08M | 462.86M | 479.56M | 479.56M | 775.06M | 500.44M | 829.17M | 838.81M | 838.81M | 838.81M |
|
Long-Term Deferred Tax
|
| | 36.27M | 24.85M | 10.32M | 1.30M | 26.55M | 24.93M | 5.26M | 13.45M | 17.65M | 16.74M | 3.97M | | | | | | | | | | | | | | 16.31M | | | | 5.35M | 1.20M | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
6.04M | 4.17M | 9.55M | 9.00M | 7.67M | 6.72M | 6.44M | 9.43M | 8.64M | 10.42M | 10.29M | 10.59M | 10.00M | | 9.40M | 9.11M | 8.49M | 7.88M | 7.38M | 7.16M | 11.18M | 11.67M | 11.11M | 12.27M | 11.24M | 11.09M | 11.24M | 12.36M | 12.83M | 12.52M | 11.07M | 11.11M | 9.95M | 9.78M | 9.84M | 11.77M | 10.98M | 10.40M | 13.07M | 18.77M | 18.54M | 17.62M | 16.64M | 18.08M | 17.82M | 17.79M | 18.34M | 19.32M | 18.73M | 18.09M | 17.85M | 18.10M | 18.20M | 18.09M | 17.50M | 17.01M | 15.51M | 16.07M | 15.35M | 13.98M | 13.07M | 12.04M | 12.82M | 13.13M | 12.56M | 11.86M | 11.50M | 11.28M |
|
Non-Current Assets
|
251.83M | 247.12M | 287.23M | 273.56M | 255.38M | 315.01M | 335.64M | 334.87M | 311.06M | 321.01M | 326.71M | 345.66M | 330.57M | | 337.83M | 334.04M | 330.36M | 327.14M | 326.62M | 324.59M | 395.34M | 391.76M | 388.64M | 386.07M | 381.77M | 376.80M | 414.03M | 402.06M | 397.85M | 394.54M | 397.25M | 408.41M | 404.39M | 406.25M | 432.68M | 463.98M | 457.98M | 470.78M | 473.23M | 480.57M | 491.07M | 530.85M | 525.88M | 629.15M | 625.54M | 621.33M | 612.27M | 646.98M | 638.55M | 637.75M | 631.87M | 631.47M | 627.94M | 624.47M | 624.21M | 620.98M | 611.71M | 605.63M | 620.78M | 615.45M | 629.82M | 621.77M | 658.14M | 655.79M | 728.66M | 730.30M | 730.05M | 729.21M |
|
Assets
|
651.56M | 631.22M | 664.13M | 654.42M | 609.15M | 580.02M | 582.51M | 663.80M | 698.55M | 623.76M | 626.13M | 677.18M | 645.52M | | 639.35M | 679.39M | 710.79M | 614.13M | 632.50M | 747.56M | 884.28M | 695.14M | 685.11M | 733.50M | 798.42M | 743.86M | 685.51M | 740.62M | 794.02M | 762.03M | 692.11M | 704.77M | 718.35M | 684.30M | 673.92M | 803.26M | 852.02M | 752.03M | 729.97M | 856.28M | 886.84M | 796.94M | 752.71M | 969.15M | 919.08M | 872.12M | 838.62M | 913.41M | 946.26M | 870.31M | 853.86M | 970.75M | 1,090.14M | 983.44M | 912.48M | 1,046.64M | 1,007.15M | 884.35M | 875.48M | 944.94M | 939.75M | 865.52M | 939.61M | 986.75M | 1,059.47M | 963.80M | 937.33M | 1,054.03M |
|
Accounts Payables
|
18.66M | 16.11M | 17.10M | 25.22M | 17.14M | 15.79M | 16.63M | 33.41M | 22.73M | 14.11M | 18.57M | 25.78M | 14.42M | | 22.58M | 31.46M | 26.47M | 15.12M | 18.68M | 39.48M | 42.09M | 22.31M | 21.64M | 41.62M | 27.03M | 14.35M | 25.32M | 21.62M | 23.30M | 22.68M | 25.69M | 45.58M | 30.63M | 20.35M | 26.74M | 53.26M | 34.38M | 31.47M | 35.80M | 44.59M | 33.46M | 28.25M | 33.97M | 47.30M | 23.90M | 25.08M | 30.83M | 41.92M | 35.34M | 32.23M | 37.29M | 52.23M | 53.10M | 43.40M | 49.06M | 70.93M | 41.03M | 29.01M | 35.61M | 45.88M | 37.60M | 29.70M | 31.55M | 48.23M | 45.28M | 30.52M | 33.67M | 54.55M |
|
Payables
|
18.66M | 16.11M | 17.10M | 25.22M | 17.14M | 15.79M | 16.63M | 33.41M | 22.73M | 14.11M | 18.57M | 25.78M | 14.42M | | 22.58M | 31.46M | 26.47M | 15.12M | 18.68M | 39.48M | 42.09M | 22.31M | 21.64M | 41.62M | 27.03M | 14.35M | 25.32M | 21.62M | 23.30M | 22.68M | 25.69M | 45.58M | 30.63M | 20.35M | 26.74M | 53.26M | 34.38M | 31.47M | 35.80M | 44.59M | 33.46M | 28.25M | 33.97M | 47.30M | 23.90M | 25.08M | 30.83M | 41.92M | 35.34M | 32.23M | 37.29M | 52.23M | 53.10M | 43.40M | 49.06M | 70.93M | 41.03M | 29.01M | 35.61M | 45.88M | 37.60M | 29.70M | 31.55M | 48.23M | 45.28M | 30.52M | 33.67M | 54.55M |
|
Accumulated Expenses
|
85.43M | 72.05M | 64.45M | 68.35M | 67.18M | 70.06M | 68.85M | 78.67M | 96.66M | 82.94M | 76.43M | 75.82M | 86.24M | | 78.52M | 83.56M | 110.32M | 98.54M | 87.14M | 87.37M | 141.55M | 112.64M | 102.93M | 103.74M | 162.12M | 128.35M | 107.75M | 107.49M | 149.82M | 122.93M | 103.86M | 107.30M | 138.51M | 130.78M | 108.45M | 119.68M | 122.56M | 119.81M | 116.44M | 127.61M | 157.52M | 145.56M | 120.84M | 132.84M | 158.99M | 153.59M | 127.29M | 133.71M | 159.88M | 143.89M | 121.22M | 126.59M | 157.09M | 140.16M | 125.56M | 120.15M | 163.00M | 135.27M | 115.61M | 118.38M | 147.80M | 132.27M | 116.32M | 123.99M | 154.46M | 133.16M | 119.50M | 127.28M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 10.01M | | | | 9.74M | | | | 14.65M | | | | 12.71M | | | | 11.58M | | | | 67.71M | | | | 77.89M | | | | 81.44M | | | | 78.99M | | | | 80.57M | | | | 79.88M | | | | 77.55M | | | | 76.72M | | | | 78.77M | |
|
Short term Debt
|
6.75M | 3.12M | 0.67M | 1.70M | 1.36M | 0.28M | 1.59M | | | | | 46.83M | 32.40M | | 0.45M | 36.70M | 61.05M | 4.08M | 4.00M | 100.35M | 165.74M | 39.54M | 12.36M | 22.89M | 7.65M | 25.00M | 12.82M | 21.52M | 10.00M | 15.00M | 16.20M | 10.00M | 10.00M | 10.00M | 10.00M | 79.15M | 115.00M | 7.80M | 7.50M | 92.50M | 115.00M | 70.50M | 24.00M | 112.69M | 24.04M | 13.00M | 13.00M | 59.34M | 35.00M | 13.00M | 17.62M | 123.68M | 185.72M | 60.40M | 20.28M | 136.57M | 69.94M | 16.50M | 20.50M | 51.88M | 29.24M | 16.50M | 21.00M | 21.00M | 22.35M | 21.00M | 21.00M | 71.87M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 19.57M | 19.39M | 19.14M | 19.20M | 18.59M | 16.71M | 16.45M | 16.47M | 16.72M | 16.16M | 17.21M | 17.44M | 17.25M | 17.62M | 18.09M | 17.92M | 18.03M | 17.97M | 19.83M | 20.60M | 21.12M | 21.09M | 19.93M | 21.38M |
|
Current Deferred Revenue
|
40.69M | 36.87M | 37.12M | 45.41M | 40.74M | 40.07M | 68.76M | 49.23M | 44.31M | 23.43M | 67.21M | 66.34M | 35.37M | | 85.98M | 63.37M | 45.66M | 41.44M | 70.20M | 50.08M | 49.61M | 45.04M | 72.59M | 66.73M | 50.05M | 46.05M | 78.21M | 88.80M | 63.15M | 76.41M | 84.92M | 64.81M | 58.93M | 55.76M | 66.72M | 68.58M | 62.28M | 58.35M | 60.70M | 68.83M | 63.72M | 60.56M | 61.21M | 70.09M | 65.18M | 58.12M | 58.43M | 68.06M | 63.93M | 57.33M | 56.97M | 69.77M | 66.80M | 60.17M | 62.86M | 74.70M | 71.36M | 63.45M | 63.22M | 75.37M | 72.90M | 65.14M | 66.42M | 79.57M | 75.73M | 67.50M | 66.93M | 77.99M |
|
Total Current Liabilities
|
201.25M | 189.46M | 193.49M | 193.03M | 166.56M | 159.72M | 195.94M | 220.12M | 211.92M | 161.17M | 206.44M | 272.79M | 212.97M | | 228.33M | 270.02M | 269.68M | 192.52M | 220.63M | 327.93M | 424.19M | 251.27M | 253.43M | 290.24M | 277.18M | 260.96M | 278.51M | 304.72M | 304.61M | 284.03M | 289.92M | 290.76M | 271.46M | 261.99M | 272.33M | 383.15M | 368.81M | 256.05M | 283.19M | 408.73M | 404.00M | 355.52M | 325.56M | 447.52M | 354.89M | 329.81M | 344.86M | 409.87M | 366.00M | 316.42M | 345.00M | 474.60M | 528.97M | 381.05M | 381.08M | 520.12M | 442.62M | 350.75M | 364.88M | 435.81M | 375.53M | 331.10M | 373.80M | 396.95M | 386.10M | 331.47M | 349.23M | 441.73M |
|
Non-Current Debt
|
137.17M | 137.13M | 133.11M | 133.06M | 82.83M | 82.80M | 82.77M | 124.20M | 124.22M | | | | | | 124.36M | 124.38M | 124.41M | 124.43M | 124.46M | 124.49M | 124.52M | 124.54M | 124.57M | 124.60M | 124.63M | 99.66M | 90.00M | 90.00M | 87.50M | 80.00M | 75.44M | 73.01M | 70.57M | 68.16M | 65.72M | 63.28M | 60.84M | 94.61M | 91.78M | 89.33M | 86.86M | 84.40M | 120.45M | 119.53M | 116.19M | 112.97M | 109.81M | 106.61M | 103.41M | 100.21M | 92.39M | 89.18M | 85.73M | 153.13M | 151.71M | 143.52M | 139.46M | 135.39M | 127.33M | 123.26M | 119.19M | 115.12M | 187.81M | 182.67M | 177.49M | 172.30M | 167.12M | 161.94M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 8.44M | 7.04M | 3.88M | 6.12M | 19.29M | 14.62M | 7.70M | 6.64M | 25.18M | 25.65M | 33.44M | 34.50M | 21.52M | 22.03M | 29.98M | 35.25M | | | 2.20M | | 6.14M | 3.54M | 33.50M | 35.96M | 21.21M | 24.37M | 15.87M | 14.07M | 20.12M | 21.66M | 20.23M | 19.15M | 17.23M | 20.91M | 30.07M | 30.25M | 29.01M | 28.44M | 33.70M | 37.05M | 25.62M | 24.46M | 13.39M | 15.73M | 25.77M | 24.17M | 23.21M | 23.58M | 21.92M | 24.96M | 33.59M | 32.63M | 30.82M | 32.06M |
|
Operating Leases
|
3.24M | 3.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.71M | 89.37M | 86.68M | 85.91M | 86.42M | 83.44M | 84.44M | 84.02M | 84.23M | 84.18M | 77.96M | 81.39M | 81.39M | 78.11M | 77.32M | 77.60M | 74.75M | 74.61M | 72.15M | 75.92M | 75.28M | 75.70M | 73.59M | 77.21M | 80.24M |
|
Other Non-Current Liabilities
|
16.96M | 15.17M | 31.19M | 31.57M | 31.18M | 30.82M | 23.89M | 23.51M | 22.62M | 21.60M | 22.80M | 21.84M | 20.88M | | 18.08M | 16.69M | 15.53M | 14.29M | 8.85M | 7.76M | 7.38M | 6.60M | 8.68M | 9.68M | 8.92M | 8.07M | 27.11M | 27.12M | 25.82M | 25.49M | 25.25M | 26.77M | 25.73M | 25.08M | 23.66M | 23.04M | 22.61M | 24.05M | 24.01M | 24.59M | 24.69M | 25.38M | 25.75M | 20.84M | 22.44M | 22.23M | 25.00M | 27.00M | 26.07M | 25.67M | 25.24M | 18.95M | 17.19M | 15.55M | 14.77M | 14.78M | 15.39M | 16.34M | 16.18M | 16.30M | 16.08M | 16.02M | 16.27M | 15.85M | 16.01M | 16.24M | 16.17M | 16.22M |
|
Total Non-Current Liabilities
|
338.42M | 326.59M | 326.60M | 326.09M | 249.39M | 242.52M | 278.71M | 344.32M | 336.14M | 285.41M | 330.70M | 397.08M | 337.28M | | 361.12M | 401.44M | 397.97M | 323.07M | 364.38M | 467.04M | 556.41M | 382.45M | 403.19M | 440.49M | 435.25M | 395.12M | 368.51M | 416.75M | 422.10M | 399.29M | 365.36M | 363.77M | 344.23M | 330.14M | 344.19M | 449.96M | 463.15M | 386.62M | 396.17M | 522.43M | 506.73M | 453.99M | 466.12M | 677.41M | 580.68M | 548.61M | 557.79M | 623.80M | 582.92M | 531.32M | 550.41M | 676.45M | 732.60M | 649.19M | 639.79M | 769.49M | 673.58M | 579.20M | 595.58M | 657.99M | 592.54M | 541.94M | 659.45M | 679.86M | 672.88M | 609.99M | 624.38M | 715.97M |
|
Total Liabilities
|
355.38M | 341.76M | 357.79M | 357.66M | 280.58M | 273.34M | 302.60M | 367.83M | 358.76M | 307.01M | 353.50M | 418.92M | 358.16M | | 379.20M | 418.13M | 413.50M | 337.37M | 373.22M | 474.79M | 563.79M | 389.05M | 411.86M | 450.17M | 444.17M | 403.19M | 395.62M | 443.87M | 447.92M | 424.78M | 390.62M | 390.54M | 369.96M | 355.23M | 367.85M | 473.00M | 485.76M | 410.67M | 420.19M | 547.01M | 531.42M | 479.37M | 491.87M | 698.25M | 603.13M | 570.85M | 582.80M | 650.80M | 608.99M | 556.99M | 575.66M | 695.39M | 749.79M | 664.74M | 654.56M | 784.27M | 688.98M | 595.54M | 611.75M | 674.29M | 608.62M | 557.96M | 675.72M | 695.71M | 688.88M | 626.23M | 640.55M | 732.18M |
|
Total Debt
|
143.92M | 140.25M | 133.78M | 134.75M | 84.18M | 83.07M | 84.36M | 124.20M | 124.22M | | | 46.83M | 32.40M | | 124.81M | 161.09M | 185.46M | 128.51M | 128.46M | 224.84M | 290.26M | 164.09M | 136.93M | 147.49M | 132.28M | 124.66M | 102.82M | 111.52M | 97.50M | 95.00M | 91.64M | 83.01M | 80.57M | 78.16M | 75.72M | 142.43M | 175.84M | 102.41M | 99.28M | 181.83M | 201.86M | 154.90M | 144.45M | 232.21M | 140.23M | 125.97M | 122.81M | 165.95M | 138.41M | 113.21M | 110.01M | 212.87M | 271.46M | 213.52M | 171.99M | 280.10M | 209.40M | 151.89M | 147.83M | 175.13M | 148.43M | 131.62M | 208.81M | 203.67M | 199.84M | 193.30M | 188.12M | 233.81M |
|
Common Equity
|
296.18M | 289.46M | 306.33M | 296.75M | 328.58M | 306.68M | 279.91M | 295.97M | 339.80M | 316.75M | 272.63M | 258.26M | 287.35M | | 260.14M | 261.26M | 297.29M | 276.77M | 259.28M | 272.77M | 320.49M | 306.09M | 273.25M | 283.34M | 354.25M | 340.67M | 289.89M | 296.75M | 346.11M | 337.25M | 301.49M | 314.23M | 348.39M | 329.07M | 306.07M | 330.26M | 366.26M | 341.36M | 309.79M | 309.26M | 355.42M | 317.57M | 260.84M | 270.90M | 315.95M | 301.27M | 255.82M | 262.62M | 337.28M | 313.32M | 278.20M | 275.36M | 340.35M | 318.70M | 257.92M | 262.37M | 318.18M | 288.81M | 263.72M | 270.65M | 331.13M | 307.55M | 263.89M | 291.04M | 370.58M | 337.57M | 296.78M | 321.85M |
|
Shareholder's Equity
|
| | 306.33M | | | | 279.91M | | | 316.75M | 272.63M | 258.26M | 287.35M | | 260.14M | 261.26M | 297.29M | 276.77M | 259.28M | 272.77M | 320.49M | 306.09M | 273.25M | 283.34M | 354.25M | 340.67M | 289.89M | 296.75M | 346.11M | 337.25M | 301.49M | 314.23M | 348.39M | 329.07M | 306.07M | 330.26M | 366.26M | 341.36M | 309.79M | 309.26M | 355.42M | 317.57M | 260.84M | 270.90M | 315.95M | 301.27M | 255.82M | 262.62M | 337.28M | 313.32M | 278.20M | 275.36M | 340.35M | 318.70M | 257.92M | 262.37M | 318.18M | 288.81M | 263.72M | 270.65M | 331.13M | 307.55M | 263.89M | 291.04M | 370.58M | 337.57M | 296.78M | 321.85M |
|
Liabilities and Shareholders Equity
|
651.56M | 631.22M | 664.13M | 654.42M | 609.15M | 580.02M | 582.51M | 663.80M | 698.55M | 623.76M | 626.13M | 677.18M | 645.52M | | 639.35M | 679.39M | 710.79M | 614.13M | 632.50M | 747.56M | 884.28M | 695.14M | 685.11M | 733.50M | 798.42M | 743.86M | 685.51M | 740.62M | 794.02M | 762.03M | 692.11M | 704.77M | 718.35M | 684.30M | 673.92M | 803.26M | 852.02M | 752.03M | 729.97M | 856.28M | 886.84M | 796.94M | 752.71M | 969.15M | 919.08M | 872.12M | 838.62M | 913.41M | 946.26M | 870.31M | 853.86M | 970.75M | 1,090.14M | 983.44M | 912.48M | 1,046.64M | 1,007.15M | 884.35M | 875.48M | 944.94M | 939.75M | 865.52M | 939.61M | 986.75M | 1,059.47M | 963.80M | 937.33M | 1,054.03M |
|
Retained Earnings
|
-18.70M | -18.36M | -26.32M | -25.95M | -25.59M | -25.23M | -27.47M | -27.07M | -26.66M | -26.26M | -27.47M | -27.06M | -26.65M | | -26.77M | -26.38M | -25.98M | -25.59M | -23.01M | -22.70M | -22.39M | -22.08M | -23.62M | -23.29M | -22.96M | -22.64M | -22.54M | -22.16M | -21.78M | -21.40M | -20.76M | -20.44M | -20.13M | -19.81M | -18.77M | -18.45M | -18.91M | -18.75M | -18.04M | -17.95M | -17.18M | -16.86M | -16.90M | -16.38M | -17.22M | -16.21M | -14.96M | -14.81M | -14.53M | -14.21M | -14.04M | -13.82M | -14.14M | -14.16M | -15.61M | -15.32M | -14.95M | -14.29M | -13.52M | -13.31M | -12.70M | -12.29M | -12.45M | -11.71M | -11.68M | -11.44M | -11.35M | -11.06M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | 1.20M | 0.60M | | | | | | | | 0.40M | | | | | | | | | | | | | | | | |