|
Cash & Equivalents
|
115.91M | 103.05M | 80.60M | 54.37M | 77.92M | 83.21M | 119.02M | 134.60M | 140.59M | 183.14M | 227.02M | 138.90M | 165.86M | 204.95M | 223.19M | 230.43M | 237.06M | 237.39M | 243.19M | 241.15M | 238.67M | 232.49M | 230.33M | 211.50M | 212.60M | 192.36M | 211.81M | 216.03M | 238.89M | 297.94M | 297.13M | 281.55M | 277.85M | 291.12M | 307.92M | 303.35M | 311.33M | 312.24M | 312.12M | 287.30M | 287.84M | 283.06M | 293.32M | 268.95M | 281.46M | 262.27M | 268.89M | 258.22M | 262.66M | 276.60M | 279.60M | 275.18M | 362.15M | 617.80M | 235.51M | 164.20M | 147.91M | 123.82M | 128.59M | 126.78M | 115.93M | 136.50M | 151.74M | 156.47M | 168.56M | 164.67M |
|
Short-term Investments
|
| | 55.46M | | 56.62M | 42.69M | 112.24M | 129.82M | 141.94M | 109.01M | 83.12M | 8.61M | | 5.02M | 4.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
115.91M | 103.05M | 136.06M | 54.37M | 134.54M | 125.89M | 231.26M | 264.43M | 282.53M | 292.15M | 310.14M | 147.51M | 165.86M | 209.97M | 228.16M | 230.43M | 237.06M | 237.39M | 243.19M | 241.15M | 238.67M | 232.49M | 230.33M | 211.50M | 212.60M | 192.36M | 211.81M | 216.03M | 238.89M | 297.94M | 297.13M | 281.55M | 277.85M | 291.12M | 307.92M | 303.35M | 311.33M | 312.24M | 312.12M | 287.30M | 287.84M | 283.06M | 293.32M | 268.95M | 281.46M | 262.27M | 268.89M | 258.22M | 262.66M | 276.60M | 279.60M | 275.18M | 362.15M | 617.80M | 235.51M | 164.20M | 147.91M | 123.82M | 128.59M | 126.78M | 115.93M | 136.50M | 151.74M | 156.47M | 168.56M | 164.67M |
|
Receivables - Net
|
| | 31.16M | | 49.01M | 58.91M | 50.61M | 50.40M | 51.30M | 59.61M | 49.64M | 64.42M | 77.28M | 72.80M | 69.16M | 80.21M | 80.59M | 74.15M | 66.33M | 61.72M | 68.47M | 78.32M | 69.30M | 85.84M | 61.51M | 54.91M | 44.13M | 49.18M | 56.95M | 59.19M | 51.44M | 55.91M | 61.22M | 66.46M | 53.18M | 65.57M | 78.38M | 83.82M | 79.22M | 66.46M | 58.64M | 61.44M | 61.93M | 49.45M | 51.67M | 58.70M | 70.43M | 66.52M | 73.06M | 74.31M | 71.51M | 66.36M | 71.11M | 80.54M | 161.69M | 145.38M | 159.10M | 156.61M | 134.32M | 153.92M | 152.98M | 142.46M | 162.52M | 165.75M | 153.50M | 164.75M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | | | | 12.53M | | | | 17.30M | | | | 25.60M | | | |
|
Receivables
|
| | 31.16M | | 49.01M | 58.91M | 50.61M | 50.40M | 51.30M | 59.61M | 49.64M | 64.42M | 77.28M | 72.80M | 69.16M | 80.21M | 80.59M | 74.15M | 66.33M | 61.72M | 68.47M | 78.32M | 69.30M | 85.84M | 61.51M | 54.91M | 44.13M | 49.18M | 56.95M | 59.19M | 51.44M | 55.91M | 61.22M | 66.46M | 53.18M | 65.57M | 78.38M | 83.82M | 79.22M | 66.46M | 58.64M | 61.44M | 61.93M | 49.45M | 51.67M | 58.70M | 70.43M | 66.52M | 73.06M | 74.31M | 75.40M | 66.36M | 71.11M | 80.54M | 174.22M | 145.38M | 159.10M | 156.61M | 151.62M | 153.92M | 152.98M | 142.46M | 188.12M | 165.75M | 153.50M | 164.75M |
|
Raw Materials
|
| | | | | | 5.07M | | 5.76M | 5.64M | 4.87M | 3.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 27.76M | | 28.02M | 29.56M | 30.88M | 58.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 14.89M | | 15.42M | 11.95M | 11.24M | 33.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 33.82M | | 36.81M | 43.20M | 47.72M | 50.08M | 49.20M | 47.15M | 46.99M | 95.96M | 75.95M | 73.83M | 74.88M | 76.56M | 78.21M | 72.36M | 60.27M | 55.30M | 54.48M | 60.46M | 73.67M | 75.03M | 80.29M | 71.55M | 63.88M | 62.53M | 62.48M | 62.68M | 65.87M | 76.75M | 74.97M | 71.25M | 71.07M | 65.46M | 58.89M | 61.16M | 63.68M | 73.48M | 75.06M | 70.11M | 73.01M | 76.93M | 77.55M | 78.37M | 87.49M | 93.92M | 103.03M | 105.16M | 114.00M | 106.90M | 107.63M | 111.08M | 207.70M | 213.23M | 180.23M | 160.59M | 144.99M | 148.54M | 156.01M | 163.45M | 163.59M | 170.24M | 183.29M | 185.73M |
|
Current Deferred Tax Assets
|
| | 11.81M | | 11.81M | 11.81M | 16.40M | 13.37M | 13.37M | 13.37M | 5.34M | 13.83M | 13.88M | 13.80M | 7.47M | 7.32M | 7.33M | 7.26M | 2.95M | 2.96M | 3.00M | 2.99M | 2.48M | 2.45M | 2.49M | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.62M | | 7.41M | 11.93M | 10.74M | 12.02M | 10.53M | 14.09M | 9.58M | 31.16M | 27.85M | 31.74M | 18.52M | 17.89M | 19.21M | 20.99M | 15.86M | 16.48M | 20.82M | 17.43M | 19.37M | 20.86M | 17.17M | 15.03M | 16.17M | 16.74M | 13.17M | 11.92M | 18.42M | 18.30M | 21.22M | 15.74M | 17.25M | 5.50M | 20.35M | 18.13M | 21.88M | 18.62M | 16.18M | 13.97M | 21.76M | 23.43M | 22.20M | 25.73M | 25.83M | 26.31M | 31.92M | 28.55M | 31.20M | 35.47M | 33.91M | 23.05M | 111.63M | 130.03M | 135.03M | 121.19M | 114.33M | 99.63M | 101.45M | 107.57M | 94.07M | 96.52M | 97.13M | 93.87M |
|
Current Assets
|
| | 219.47M | | 267.58M | 310.74M | 353.70M | 390.30M | 406.93M | 426.37M | 427.31M | 352.88M | 380.03M | 420.48M | 405.99M | 420.55M | 429.49M | 419.55M | 393.60M | 380.14M | 387.82M | 394.58M | 396.69M | 399.10M | 376.95M | 339.79M | 341.22M | 349.97M | 380.44M | 438.71M | 438.43M | 435.66M | 438.83M | 449.85M | 461.23M | 467.39M | 478.30M | 486.43M | 485.30M | 457.05M | 453.26M | 440.03M | 460.74M | 432.30M | 453.87M | 447.75M | 474.73M | 461.36M | 484.85M | 496.36M | 502.30M | 495.42M | 577.09M | 835.23M | 722.79M | 664.40M | 629.94M | 572.40M | 534.20M | 539.27M | 541.74M | 557.79M | 585.46M | 598.04M | 614.87M | 620.85M |
|
Buildings
|
| | | | | | 18.48M | | | | 18.58M | | | | 18.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 4.59M | | | | 2.44M | | | | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 5.99M | | | | 5.99M | | | | 9.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 38.06M | | 45.86M | 50.57M | 56.78M | 62.17M | 68.10M | 68.51M | 69.71M | 97.34M | 98.17M | 100.39M | 101.84M | 109.41M | 113.31M | 115.94M | 110.12M | 111.22M | 111.58M | 119.50M | 115.47M | 111.58M | 109.08M | 105.20M | 101.01M | 97.73M | 97.41M | 95.55M | 108.91M | 110.32M | 118.74M | 123.36M | 124.59M | 122.47M | 122.61M | 119.48M | 118.49M | 126.17M | 125.76M | 124.11M | 124.42M | 125.73M | 125.54M | 127.47M | 130.93M | 131.25M | 132.14M | 130.73M | 134.94M | 133.59M | 134.01M | 135.57M | 169.29M | 165.34M | 161.33M | 158.83M | 153.62M | 146.94M | 139.53M | 133.16M | 126.19M | 120.23M | 115.64M | 110.98M |
|
Long-Term Investments
|
| | 26.16M | | 30.65M | 43.81M | 27.09M | 11.87M | 31.08M | 25.31M | 17.52M | 13.52M | 7.52M | 8.01M | 7.91M | 5.93M | 4.92M | 4.42M | 3.67M | 3.18M | 0.55M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 129.65M | | 129.65M | 129.65M | 129.65M | 129.65M | 129.65M | 129.65M | 129.65M | 398.72M | 390.08M | 262.80M | 393.58M | 393.58M | 393.58M | 393.58M | 276.90M | 276.90M | 276.90M | 276.90M | 3.40M | 329.70M | 49.40M | 329.70M | 329.70M | 329.70M | 329.70M | 329.70M | 329.70M | 329.70M | 346.57M | 341.89M | 12.19M | 341.90M | 346.73M | 355.18M | 4.32M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 351.14M | 350.31M | 350.31M | 350.31M | 931.40M | 1,288.83M | 1,017.44M | 955.30M | 541.23M | 540.92M | 541.10M | 541.28M | 533.09M | 533.80M | 492.19M | 492.06M |
|
Intangibles
|
| | 84.34M | | 79.53M | 77.13M | 74.82M | 72.72M | 90.40M | 68.94M | 66.72M | 236.77M | 223.91M | 212.04M | 206.06M | 197.89M | 187.92M | 180.16M | 140.94M | 134.21M | 128.30M | 121.42M | 101.60M | 107.36M | 101.17M | 94.84M | 88.43M | 82.01M | 74.36M | 68.06M | 61.77M | 55.49M | 75.11M | 67.66M | 60.21M | 53.25M | 46.77M | 40.29M | 36.56M | 31.41M | 27.51M | 23.74M | 20.01M | 17.17M | 15.15M | 13.35M | 11.75M | 10.45M | 9.15M | 7.85M | 6.80M | 5.76M | 4.71M | 3.71M | 215.10M | 198.78M | 183.40M | 168.23M | 35.57M | 35.09M | 35.35M | 36.81M | 33.11M | 36.49M | 34.65M | 33.18M |
|
Goodwill & Intangibles
|
| | 213.99M | | 209.18M | 206.78M | 204.47M | 202.37M | 220.05M | 198.60M | 196.37M | 635.49M | 613.99M | 474.84M | 599.64M | 591.47M | 581.50M | 573.75M | 417.84M | 411.10M | 405.20M | 398.32M | 105.00M | 437.06M | 150.57M | 424.55M | 418.13M | 411.72M | 404.06M | 397.77M | 391.48M | 385.19M | 421.69M | 409.55M | 72.40M | 395.14M | 393.50M | 395.46M | 40.87M | 382.56M | 378.65M | 374.88M | 371.15M | 368.31M | 366.29M | 364.50M | 362.89M | 361.59M | 360.29M | 358.99M | 357.94M | 356.06M | 355.01M | 354.01M | 1,146.50M | 1,487.61M | 1,200.85M | 1,123.53M | 576.79M | 576.01M | 576.46M | 578.10M | 566.20M | 570.29M | 526.85M | 525.24M |
|
Long-Term Deferred Tax
|
| | 7.15M | | 5.46M | 4.90M | 30.16M | | | | 5.34M | 50.90M | 47.41M | 47.92M | 41.04M | 34.33M | 40.83M | 42.30M | 3.29M | 0.36M | 0.08M | 0.09M | 2.58M | 0.07M | 0.02M | | 7.35M | 7.36M | 7.36M | 8.71M | 5.49M | 5.50M | 6.34M | 5.85M | 4.57M | 24.91M | 24.24M | 27.48M | 14.26M | 14.37M | 17.90M | 17.90M | 20.09M | 20.75M | 26.93M | 24.98M | 25.48M | 25.41M | 24.82M | 26.93M | 27.80M | 25.64M | 26.98M | 24.90M | 63.78M | 67.49M | 14.07M | 13.60M | 18.01M | 15.27M | 18.02M | 18.71M | 41.12M | 38.64M | 36.53M | 33.85M |
|
Other Non-Current Assets
|
| | 9.46M | | 16.81M | 14.87M | 17.91M | 18.22M | 23.51M | 21.92M | 15.40M | 22.33M | 22.17M | 21.32M | 22.07M | 23.42M | 19.59M | 19.72M | 23.36M | 29.25M | 29.12M | 28.82M | 35.25M | 38.88M | 32.99M | 31.51M | 43.80M | 57.97M | 59.40M | 60.31M | 67.23M | 70.59M | 75.78M | 82.35M | 93.62M | 88.89M | 90.12M | 55.52M | 57.03M | 73.27M | 80.75M | 82.22M | 76.03M | 76.25M | 81.40M | 83.28M | 88.07M | 90.00M | 97.91M | 108.29M | 107.93M | 105.20M | 106.74M | 117.14M | 116.96M | 115.18M | 112.41M | 111.39M | 91.11M | 99.01M | 92.26M | 91.25M | 100.29M | 104.75M | 112.00M | 114.95M |
|
Non-Current Assets
|
| | 294.83M | | 307.97M | 320.92M | 56.78M | 294.64M | 322.96M | 314.34M | 69.71M | 819.58M | 789.27M | 784.19M | 765.02M | 764.57M | 760.16M | 756.14M | 555.34M | 555.12M | 546.53M | 547.27M | 532.74M | 587.58M | 572.96M | 561.25M | 570.30M | 574.78M | 568.23M | 562.34M | 573.11M | 571.59M | 622.55M | 621.11M | 624.88M | 631.41M | 630.47M | 597.95M | 577.48M | 596.36M | 603.06M | 599.11M | 591.70M | 591.05M | 600.16M | 600.23M | 607.37M | 608.25M | 615.15M | 624.94M | 628.62M | 620.49M | 622.75M | 631.62M | 1,846.84M | 1,835.62M | 1,488.66M | 1,465.72M | 839.54M | 837.24M | 826.26M | 821.22M | 833.80M | 833.92M | 791.02M | 785.02M |
|
Assets
|
| | 514.29M | | 575.55M | 631.66M | 659.94M | 684.95M | 729.89M | 740.71M | 726.32M | 1,172.46M | 1,169.30M | 1,204.67M | 1,171.01M | 1,185.11M | 1,189.65M | 1,175.69M | 948.94M | 935.26M | 934.36M | 941.86M | 929.43M | 986.68M | 949.90M | 901.04M | 911.52M | 924.75M | 948.67M | 1,001.05M | 1,011.54M | 1,007.25M | 1,061.38M | 1,070.96M | 1,086.11M | 1,098.81M | 1,108.77M | 1,084.38M | 1,062.78M | 1,053.41M | 1,056.31M | 1,039.14M | 1,052.43M | 1,023.35M | 1,054.03M | 1,047.97M | 1,082.10M | 1,069.62M | 1,100.00M | 1,121.30M | 1,130.91M | 1,115.92M | 1,199.83M | 1,466.85M | 2,569.63M | 2,500.02M | 2,118.60M | 2,038.13M | 1,373.73M | 1,376.51M | 1,368.00M | 1,379.00M | 1,419.26M | 1,431.95M | 1,405.88M | 1,405.87M |
|
Accounts Payables
|
| | 23.64M | | 32.95M | 36.27M | 29.63M | 33.49M | 34.09M | 36.60M | 26.70M | 42.65M | 44.05M | 51.13M | 51.99M | 56.62M | 50.40M | 38.84M | 40.02M | 38.72M | 37.82M | 39.86M | 32.45M | 52.28M | 46.54M | 31.11M | 35.49M | 38.15M | 42.26M | 43.93M | 41.96M | 39.32M | 34.87M | 39.83M | 37.21M | 38.68M | 37.72M | 40.56M | 43.18M | 40.71M | 38.90M | 33.72M | 48.01M | 43.34M | 39.32M | 47.34M | 50.19M | 51.20M | 52.47M | 46.43M | 50.70M | 48.38M | 53.76M | 45.07M | 100.68M | 74.41M | 52.47M | 55.01M | 45.05M | 64.67M | 75.76M | 63.87M | 59.24M | 69.14M | 70.87M | 75.21M |
|
Payables
|
| | 23.64M | | 32.95M | 36.27M | 29.63M | 33.49M | 34.09M | 36.60M | 26.70M | 42.65M | 44.05M | 51.13M | 51.99M | 56.62M | 50.40M | 38.84M | 40.02M | 38.72M | 37.82M | 39.86M | 32.45M | 52.28M | 46.54M | 31.11M | 35.49M | 38.15M | 42.26M | 43.93M | 41.96M | 39.32M | 34.87M | 39.83M | 37.21M | 38.68M | 37.72M | 40.56M | 43.18M | 40.71M | 38.90M | 33.72M | 48.01M | 43.34M | 39.32M | 47.34M | 50.19M | 51.20M | 52.47M | 46.43M | 50.70M | 48.38M | 53.76M | 45.07M | 100.68M | 74.41M | 52.47M | 55.01M | 45.05M | 64.67M | 75.76M | 63.87M | 59.24M | 69.14M | 70.87M | 75.21M |
|
Accumulated Expenses
|
| | 34.01M | | 33.73M | 48.95M | 55.84M | 21.43M | 27.30M | 26.16M | 32.39M | 38.17M | 33.78M | 46.70M | 49.28M | 35.21M | 36.87M | 31.30M | 44.15M | 33.64M | 40.52M | 43.30M | 49.75M | 43.72M | 41.74M | 37.41M | 41.20M | 36.61M | 41.22M | 43.73M | 54.52M | 39.18M | 65.84M | 51.40M | 60.83M | 54.40M | 55.79M | 60.86M | 68.46M | 39.39M | 49.92M | 46.78M | 50.63M | 48.29M | 62.75M | 58.53M | 59.38M | 45.32M | 63.89M | 77.48M | 77.70M | 60.79M | 86.37M | 95.02M | 253.07M | 192.65M | 215.69M | 183.99M | 172.10M | 160.22M | 148.91M | 171.62M | 178.20M | 166.82M | 172.24M | 179.93M |
|
Other Accumulated Expenses
|
| | | | | | 7.32M | | | | 8.17M | | | | | | | | | | | | | 10.00M | 10.00M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 21.82M | 21.84M | 46.84M | 48.45M | 39.53M | 18.39M | 18.52M | 18.53M | 18.53M | 18.54M | 18.54M | 18.55M | 18.55M | 18.55M | 18.56M | 18.57M | 18.12M | 18.14M | 19.09M | 14.43M | 14.44M | 14.45M | 14.46M | 15.41M | 16.36M | 17.31M | 18.26M | 18.27M | 18.28M | 18.29M | 18.31M | | | | | | | | | | | | | 43.10M | 42.70M | 52.89M | | | | | | 45.59M | | | |
|
Current Taxes
|
| | 8.51M | | 7.67M | 6.54M | 2.93M | 4.19M | | | 4.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 3.28M | | 3.94M | 5.21M | 5.02M | 4.91M | 5.70M | 4.62M | 3.85M | 5.09M | 5.84M | 4.57M | 3.75M | 5.06M | 5.40M | 7.54M | 7.27M | 5.69M | 6.43M | 7.86M | 5.85M | 6.89M | 6.89M | 6.88M | 8.63M | 8.76M | 9.81M | 11.03M | 12.06M | 12.36M | 13.23M | 12.73M | 12.76M | 4.97M | 5.10M | 0.96M | 3.44M | 4.94M | 3.46M | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 1.33M | | 1.33M | 1.33M | 3.33M | 3.33M | 3.33M | 3.33M | 4.04M | 4.17M | 4.60M | 4.16M | 4.22M | 3.87M | 3.25M | 4.95M | 0.93M | 0.93M | 0.93M | 0.93M | 1.44M | 1.44M | 1.44M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 73.38M | | 82.22M | 100.91M | 93.83M | 70.04M | 70.43M | 70.71M | 66.98M | 111.91M | 110.11M | 153.40M | 157.68M | 140.29M | 114.30M | 101.16M | 110.89M | 97.51M | 104.23M | 110.49M | 108.04M | 132.90M | 125.17M | 95.91M | 103.89M | 101.64M | 111.42M | 117.78M | 122.97M | 105.30M | 128.39M | 118.42M | 126.21M | 114.41M | 115.92M | 120.63M | 129.91M | 103.33M | 110.58M | 101.15M | 98.64M | 91.63M | 102.07M | 105.87M | 109.57M | 96.51M | 116.37M | 123.91M | 128.40M | 110.42M | 140.13M | 140.09M | 396.86M | 309.76M | 321.06M | 239.00M | 217.16M | 224.89M | 224.67M | 235.49M | 283.03M | 235.95M | 243.11M | 255.14M |
|
Non-Current Debt
|
| | | | | | | | | | | 325.25M | 319.79M | 289.32M | 282.29M | 285.75M | 282.16M | 277.93M | 273.29M | 268.66M | 239.02M | 234.38M | 234.75M | 265.11M | 260.46M | 243.82M | 239.18M | 234.13M | 229.59M | 228.79M | 226.52M | 222.91M | 219.29M | 215.67M | 211.11M | 206.55M | 201.99M | 197.42M | 192.84M | 188.27M | 183.69M | 179.11M | 194.74M | 190.84M | 186.96M | 183.07M | 179.19M | 175.32M | 175.44M | 175.56M | 171.68M | 181.80M | 171.92M | 455.11M | 1,296.97M | 1,336.64M | 1,330.61M | 1,373.62M | 1,371.04M | 1,373.42M | 1,192.87M | 1,190.30M | 505.93M | 542.64M | 518.94M | 490.49M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.24M | 0.23M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 16.50M | | 16.50M | 16.50M | 47.65M | 13.90M | 15.26M | 18.89M | 1.00M | 58.58M | 53.20M | 52.32M | 2.04M | 3.02M | 3.64M | 3.63M | 3.63M | 3.63M | 6.80M | 9.95M | 2.48M | 2.48M | 2.48M | 7.32M | 6.80M | 11.06M | 16.30M | 22.46M | 6.88M | 10.07M | 8.88M | 8.69M | 14.68M | 15.81M | 15.76M | 13.81M | 3.36M | 3.65M | 3.62M | 3.64M | 14.19M | 3.60M | 3.73M | 0.88M | 13.61M | 0.95M | 1.13M | 1.13M | 19.46M | 1.07M | 1.16M | 1.07M | 23.14M | 4.71M | 4.75M | 4.53M | 25.73M | | | | 0.75M | 0.71M | 1.02M | 0.55M |
|
Other Non-Current Liabilities
|
| | 9.50M | | 11.45M | 14.03M | 26.38M | 15.60M | 26.07M | 25.73M | 28.15M | 35.78M | 28.94M | 27.71M | 34.18M | 36.37M | 39.07M | 40.28M | 25.29M | 26.95M | 27.88M | 27.54M | 32.81M | 50.50M | 51.09M | 35.15M | 33.60M | 37.95M | 39.37M | 46.12M | 49.90M | 51.85M | 64.92M | 63.52M | 68.76M | 68.68M | 71.82M | 59.58M | 54.08M | 62.94M | 68.89M | 66.27M | 78.25M | 75.57M | 83.54M | 81.52M | 93.41M | 92.35M | 98.45M | 102.31M | 91.93M | 87.46M | 87.58M | 77.97M | 114.71M | 115.72M | 95.16M | 86.55M | 91.96M | 91.29M | 91.90M | 92.89M | 87.12M | 83.83M | 89.93M | 94.04M |
|
Total Non-Current Liabilities
|
| | -9.50M | | -11.45M | -14.03M | -26.38M | -15.60M | -26.07M | -25.73M | -28.15M | -35.78M | -28.94M | -27.71M | -34.18M | -36.37M | -39.07M | -40.28M | -25.29M | -26.95M | -27.88M | -27.54M | -32.81M | -50.50M | -51.09M | -35.15M | -33.60M | -37.95M | -39.37M | -46.12M | -49.90M | -51.85M | -64.92M | -63.52M | -68.76M | -68.68M | -71.82M | -59.58M | -54.08M | -62.94M | -68.89M | -66.27M | -78.25M | -75.57M | -83.54M | -81.52M | -93.41M | -92.35M | -98.45M | -102.31M | -91.93M | -87.46M | -87.58M | -77.97M | -114.71M | -115.72M | -95.16M | -86.55M | -91.96M | -91.29M | -91.90M | -92.89M | -87.12M | -83.83M | -89.93M | -94.04M |
|
Total Debt
|
| | | | | | | | | | | 347.08M | 341.62M | 336.17M | 330.74M | 325.29M | 300.54M | 296.45M | 291.82M | 287.19M | 257.56M | 252.93M | 253.29M | 283.66M | 279.02M | 262.38M | 257.75M | 252.25M | 247.73M | 247.89M | 240.96M | 237.35M | 233.75M | 230.14M | 226.52M | 222.91M | 219.29M | 215.67M | 211.11M | 206.55M | 201.99M | 197.42M | 194.74M | 190.84M | 186.96M | 183.07M | 179.19M | 175.32M | 175.44M | 175.56M | 171.68M | 181.80M | 171.92M | 455.11M | 1,340.07M | 1,379.33M | 1,383.50M | 1,373.62M | 1,371.04M | 1,373.42M | 1,192.87M | 1,190.30M | 551.53M | 542.64M | 518.94M | 490.49M |
|
Common Equity
|
| | 405.74M | | 455.88M | 490.62M | 528.62M | 574.86M | 618.13M | 625.38M | 630.19M | 640.94M | 657.27M | 681.93M | 694.83M | 719.68M | 750.49M | 752.70M | 535.84M | 538.51M | 556.42M | 559.50M | 551.36M | 535.70M | 510.70M | 518.84M | 528.05M | 539.96M | 551.98M | 585.89M | 605.26M | 617.12M | 639.90M | 664.66M | 665.35M | 693.35M | 703.29M | 692.94M | 682.58M | 695.23M | 689.54M | 688.72M | 677.20M | 661.72M | 677.73M | 676.63M | 698.95M | 704.49M | 708.62M | 718.40M | 737.77M | 735.17M | 799.05M | 792.60M | 756.03M | 733.21M | 367.01M | 334.44M | -307.43M | -313.10M | -141.44M | -139.68M | 542.43M | 568.82M | 552.89M | 565.66M |
|
Shareholder's Equity
|
| | 405.74M | | 455.88M | 490.62M | 528.62M | 574.86M | 618.13M | 625.38M | 630.19M | 640.94M | 657.27M | 681.93M | 694.83M | 719.68M | 750.49M | 752.70M | 535.84M | 538.51M | 556.42M | 559.50M | 551.36M | 535.70M | 510.70M | 518.84M | 528.05M | 539.96M | 551.98M | 585.89M | 605.26M | 617.12M | 639.90M | 664.66M | 665.35M | 693.35M | 703.29M | 692.94M | 682.58M | 695.23M | 689.54M | 688.72M | 677.20M | 661.72M | 677.73M | 676.63M | 698.95M | 704.49M | 708.62M | 718.40M | 737.77M | 735.17M | 799.05M | 792.60M | 756.03M | 733.21M | 367.01M | 334.44M | -307.43M | -313.10M | -141.44M | -139.68M | 542.43M | 568.82M | 552.89M | 565.66M |
|
Liabilities and Shareholders Equity
|
| | 514.29M | | 575.55M | 631.66M | 659.94M | 684.95M | 729.89M | 740.71M | 726.32M | 1,172.46M | 1,169.30M | 1,204.67M | 1,171.01M | 1,185.11M | 1,189.65M | 1,175.69M | 948.94M | 935.26M | 934.36M | 941.86M | 929.43M | 986.68M | 949.90M | 901.04M | 911.52M | 924.75M | 948.67M | 1,001.05M | 1,011.54M | 1,007.25M | 1,061.38M | 1,070.96M | 1,086.11M | 1,098.81M | 1,108.77M | 1,084.38M | 1,062.78M | 1,053.41M | 1,056.31M | 1,039.14M | 1,052.43M | 1,023.35M | 1,054.03M | 1,047.97M | 1,082.10M | 1,069.62M | 1,100.00M | 1,121.30M | 1,130.91M | 1,115.92M | 1,199.83M | 1,466.85M | 2,569.63M | 2,500.02M | 2,118.60M | 2,038.13M | 1,373.73M | 1,376.51M | 1,368.00M | 1,379.00M | 1,419.26M | 1,431.95M | 1,405.88M | 1,405.87M |
|
Treasury Shares
|
| | 1.41M | | 0.08M | 0.09M | 2.06M | 0.02M | 0.02M | 1.39M | 1.98M | 0.01M | 0.01M | 0.01M | 2.56M | | | 0.48M | 1.03M | 0.38M | 0.76M | 1.58M | 1.58M | 0.73M | 2.19M | 2.68M | 2.68M | 0.73M | 0.02M | 0.02M | 0.04M | 0.30M | 0.31M | 0.31M | 0.44M | 0.65M | 1.14M | 1.68M | 2.45M | 0.00M | 0.45M | 0.93M | 1.47M | 0.86M | 1.09M | 1.53M | 1.60M | 0.36M | 1.00M | 1.39M | 1.77M | 0.76M | 0.76M | 0.76M | 0.76M | 14.18M | 14.11M | 13.85M | 13.72M | 13.54M | 13.40M | 13.11M | 12.74M | 12.39M | 12.24M | 11.96M |
|
Retained Earnings
|
| | 0.82M | | 365.17M | 381.27M | 0.74M | 429.86M | 457.00M | 483.98M | 0.54M | 498.57M | 508.59M | 525.18M | 0.35M | 553.08M | 572.19M | 584.64M | 0.25M | 381.70M | 399.60M | 417.22M | 0.16M | 401.64M | 401.33M | 412.03M | 0.65M | 420.17M | 429.15M | 459.92M | -1.29M | 477.74M | 490.30M | 503.64M | 500.57M | 11.10M | 549.40M | 561.59M | 579.74M | 588.22M | 593.59M | 611.19M | 611.61M | 620.93M | 637.05M | 655.54M | 671.20M | 694.70M | 727.63M | 762.06M | 796.86M | 834.91M | 886.51M | 909.25M | 858.24M | 828.83M | 446.82M | 408.57M | -233.79M | -256.95M | -427.24M | -434.83M | -395.69M | -376.34M | -403.40M | -406.27M |