|
Cash & Equivalents
|
174.76M | 195.55M | 108.24M | 94.14M | 115.01M | 135.88M | 158.63M | 77.61M | 79.23M | 80.99M | 95.28M | 116.67M | 130.81M | 143.29M | 150.71M | 163.79M | 83.86M | 98.40M | 123.60M | 318.57M | 98.24M | 92.97M | 106.45M | 54.53M | 48.84M | 64.24M | 65.71M | 64.24M | 69.59M | 58.94M | 59.84M | 91.61M | 72.46M | 121.46M | 86.61M | 121.99M | 94.67M | 85.89M | 95.56M | 100.89M | 99.89M | 133.66M | 156.22M | 146.62M | 169.40M | 165.53M | 186.14M | 199.09M | 196.32M | 211.84M | 160.82M | 172.57M | 165.26M | 164.68M | 127.28M | 180.57M | 148.66M | 130.13M | 139.91M | 151.79M | 187.54M | 177.55M | 140.67M | 162.19M | 144.96M |
|
Short-term Investments
|
| | | 44.67M | 57.62M | 58.99M | 55.27M | 63.20M | 54.12M | 56.76M | 124.33M | 152.31M | 142.26M | 142.81M | 162.16M | 169.15M | 100.84M | 88.45M | 96.53M | 44.79M | 32.57M | 46.97M | 53.50M | 56.39M | 38.42M | 51.47M | 18.87M | 31.60M | 52.38M | 56.56M | 53.78M | 66.10M | 50.26M | 40.93M | 89.83M | 59.76M | 69.05M | 70.65M | 83.23M | 65.15M | 58.52M | 133.66M | 104.87M | 124.27M | 117.99M | 117.43M | 90.11M | 32.46M | 38.74M | 67.14M | 70.35M | 74.46M | 37.82M | 32.07M | 29.91M | 23.74M | 17.49M | 11.59M | 12.03M | 9.81M | 6.67M | 3.23M | | 2.84M | |
|
Cash & Current Investments
|
174.76M | 195.55M | 108.24M | 138.81M | 172.63M | 194.86M | 213.90M | 140.81M | 133.35M | 137.75M | 219.60M | 268.99M | 273.07M | 286.10M | 312.88M | 332.94M | 184.70M | 186.86M | 220.13M | 363.35M | 130.81M | 139.94M | 159.95M | 110.92M | 87.27M | 115.71M | 84.59M | 95.83M | 121.97M | 115.50M | 113.62M | 157.71M | 122.72M | 162.38M | 176.43M | 181.75M | 163.72M | 156.53M | 178.79M | 166.03M | 158.41M | 267.31M | 261.09M | 270.89M | 287.39M | 282.95M | 276.24M | 231.55M | 235.06M | 278.98M | 231.17M | 247.03M | 203.07M | 196.76M | 157.20M | 204.31M | 166.15M | 141.72M | 151.94M | 161.60M | 194.21M | 180.78M | 140.67M | 165.03M | 144.96M |
|
Receivables - Net
|
| | | 30.85M | 31.02M | 28.23M | 35.55M | 35.91M | 34.09M | 32.35M | 39.11M | 35.67M | 35.12M | 32.19M | 38.14M | 38.18M | 42.24M | 38.31M | 48.50M | 55.00M | 60.87M | 57.21M | 65.89M | 70.03M | 70.92M | 66.14M | 87.16M | 93.39M | 109.81M | 104.37M | 118.33M | 116.83M | 107.33M | 98.50M | 109.76M | 120.30M | 114.75M | 113.28M | 133.93M | 137.47M | 122.72M | 111.75M | 117.45M | 122.53M | 122.64M | 128.24M | 157.79M | 145.38M | 147.55M | 152.90M | 202.09M | 194.55M | 174.17M | 184.76M | 216.41M | 218.47M | 204.57M | 207.45M | 227.89M | 241.39M | 223.69M | 217.94M | 237.14M | 206.88M | 183.90M |
|
Receivables - Other
|
| | | 1.53M | 1.59M | 1.99M | 1.96M | 1.95M | 1.55M | 2.19M | 1.81M | 2.07M | 1.79M | 2.14M | 1.74M | 1.99M | 1.93M | 2.13M | 1.96M | 7.13M | 0.67M | 1.17M | 0.94M | 0.95M | 0.97M | 1.20M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 32.38M | 32.61M | 30.21M | 37.51M | 37.86M | 35.64M | 34.55M | 40.93M | 37.74M | 36.91M | 34.33M | 39.87M | 40.17M | 44.17M | 40.44M | 50.46M | 62.13M | 61.54M | 58.39M | 66.83M | 70.99M | 71.89M | 67.33M | 88.22M | 93.39M | 109.81M | 104.37M | 118.33M | 116.83M | 107.33M | 98.50M | 109.76M | 120.30M | 114.75M | 113.28M | 133.93M | 137.47M | 122.72M | 111.75M | 117.45M | 122.53M | 122.64M | 128.24M | 157.79M | 145.38M | 147.55M | 152.90M | 202.09M | 194.55M | 174.17M | 184.76M | 216.41M | 218.47M | 204.57M | 207.45M | 227.89M | 241.39M | 223.69M | 217.94M | 237.14M | 206.88M | 183.90M |
|
Raw Materials
|
| | | 5.43M | | | | 5.64M | 5.46M | 5.46M | 5.42M | 5.68M | 5.81M | 5.85M | 6.01M | 5.88M | 8.37M | 9.12M | 9.08M | 9.85M | 15.35M | 16.01M | 15.70M | 15.89M | 22.87M | 23.42M | 22.62M | 18.68M | 19.57M | 22.20M | 22.66M | 30.96M | 24.54M | 25.40M | 29.41M | 30.96M | 32.08M | 35.25M | 37.18M | 40.91M | 41.18M | 44.35M | 47.26M | 51.53M | 52.81M | 52.37M | 51.66M | 55.10M | 58.00M | 61.62M | 69.26M | 79.29M | 76.72M | 84.76M | 87.01M | 84.55M | 84.74M | 83.25M | 80.52M | 79.38M | 81.79M | 83.96M | 83.45M | 89.08M | 93.99M |
|
Finished Goods
|
| | | 8.30M | | | | 39.26M | 36.66M | 35.52M | 35.07M | 32.60M | 32.58M | 31.75M | 29.66M | 28.99M | 31.58M | 30.87M | 29.30M | 29.00M | 36.85M | 36.81M | 35.34M | 33.69M | 36.09M | 35.25M | 34.45M | 38.42M | 50.95M | 43.89M | 41.11M | 54.69M | 42.00M | 42.88M | 59.17M | 54.69M | 58.84M | 55.65M | 56.66M | | | | | | | | | 67.11M | | | | 66.94M | 78.18M | 80.55M | 88.04M | 92.47M | 106.54M | 102.91M | 104.38M | 106.07M | 108.81M | 110.15M | 113.31M | 106.19M | 114.88M |
|
Inventory
|
| | | 13.74M | 13.82M | 13.74M | 13.62M | 44.91M | 42.12M | 40.98M | 40.50M | 38.28M | 38.40M | 37.60M | 35.67M | 34.88M | 39.96M | 39.99M | 38.39M | 38.85M | 52.20M | 52.81M | 51.05M | 49.58M | 58.97M | 58.67M | 57.07M | 57.10M | 70.52M | 66.09M | 63.77M | 85.65M | 66.53M | 68.28M | 88.59M | 85.65M | 90.92M | 90.91M | 93.84M | 91.05M | 90.86M | 95.35M | 99.67M | 103.15M | 106.00M | 106.59M | 109.99M | 116.75M | 117.37M | 121.86M | 128.28M | 141.12M | 150.01M | 160.23M | 169.46M | 171.64M | 186.08M | 180.84M | 179.50M | 179.73M | 185.04M | 188.37M | 191.08M | 189.45M | 203.19M |
|
Current Deferred Tax Assets
|
| | | 13.38M | 12.63M | 12.12M | 10.84M | 5.80M | 6.73M | 12.92M | | | | | | | 9.53M | 9.88M | 8.51M | 9.62M | 19.15M | 13.09M | 11.73M | 11.51M | 16.68M | 11.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.98M | 1.06M | 0.96M | 0.86M | 1.04M | 1.17M | 1.02M | 1.43M | 1.50M | 1.77M | 1.71M | 1.73M | 1.53M | 2.29M | 1.98M | 2.05M | 2.59M | 4.42M | 5.12M | 5.19M | 6.24M | 6.20M | 6.94M | 6.87M | 7.56M | 7.85M | 8.15M | 10.32M | 13.33M | 10.58M | 16.92M | 18.73M | 10.67M | 13.72M | 19.21M | 16.88M | 18.06M | 19.95M | 14.02M | 13.71M | 24.34M | 25.86M | 24.15M | 22.58M | 16.92M | 43.77M | 36.50M | 31.56M | 22.86M | 24.77M | 23.43M | 27.92M | 27.07M | 52.16M | 40.05M | 31.29M | 33.66M | 42.84M | 49.73M | 53.65M | 37.46M | 77.46M |
|
Current Assets
|
| | | 201.04M | 233.20M | 253.56M | 276.73M | 230.42M | 219.01M | 227.22M | 306.27M | 346.51M | 350.14M | 359.73M | 390.16M | 409.52M | 280.64M | 279.14M | 319.53M | 469.41M | 268.11M | 273.53M | 294.74M | 248.28M | 241.00M | 258.38M | 236.74M | 253.89M | 310.15M | 294.11M | 306.04M | 348.02M | 307.16M | 346.09M | 393.50M | 398.37M | 383.11M | 379.93M | 423.43M | 412.61M | 391.94M | 465.07M | 491.93M | 520.92M | 541.89M | 541.93M | 566.61M | 510.61M | 543.75M | 590.23M | 593.11M | 605.56M | 552.03M | 565.18M | 571.00M | 621.48M | 591.48M | 590.64M | 610.65M | 617.42M | 648.57M | 634.64M | 627.24M | 608.30M | 609.51M |
|
Buildings
|
| | | 118.41M | | | | 119.83M | 120.37M | 121.59M | 122.73M | 123.26M | 125.78M | 133.04M | 138.37M | 142.66M | 146.25M | 147.65M | 149.74M | 149.44M | 153.73M | | | 156.97M | | | | 157.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 7.42M | | | | 7.50M | 7.46M | 7.46M | 7.49M | 7.47M | 7.50M | 7.51M | 7.44M | 7.44M | 7.51M | 7.43M | 7.44M | 7.47M | 7.41M | | | 7.37M | | | | 6.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 97.40M | 96.32M | 95.10M | 94.14M | 95.40M | 94.35M | 94.60M | 94.61M | 93.79M | 94.92M | 101.13M | 105.20M | 61.30M | 113.36M | 115.16M | 116.65M | 60.35M | 122.01M | 124.78M | 124.48M | 129.75M | 132.85M | 134.04M | 133.67M | 132.36M | 133.81M | 131.95M | 132.15M | 135.12M | 136.85M | 138.46M | 142.78M | 145.35M | 146.51M | 145.26M | 145.32M | 154.04M | 156.78M | 164.31M | 165.01M | 176.83M | 191.68M | 195.60M | 198.97M | 207.91M | 207.13M | 211.81M | 218.40M | 223.24M | 224.10M | 223.85M | 223.57M | 226.20M | 231.68M | 234.20M | 243.73M | 251.15M | 253.94M | 249.75M | 251.98M | 245.72M | 240.33M |
|
Long-Term Investments
|
| | | 171.17M | 161.52M | 158.67M | 163.79M | 131.99M | 148.95M | 148.11M | 145.13M | 143.97M | 131.71M | 128.57M | 135.76M | 132.38M | 138.48M | 162.59M | 151.36M | 10.45M | 10.00M | 4.08M | | | | | | 0.39M | | 40.00M | 40.38M | 40.38M | 40.38M | 40.38M | 24.18M | 2.61M | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 257.00M | 255.86M | 251.64M | 249.73M | 247.98M | 242.34M | 241.31M | 241.35M | 239.51M | 235.98M | 234.93M |
|
Goodwill
|
| | | 25.07M | 25.07M | 25.07M | 25.07M | 86.63M | 85.36M | 85.24M | 86.52M | 85.68M | 86.94M | 87.17M | 84.31M | 84.34M | 143.80M | 144.36M | 144.65M | 151.47M | 305.23M | 401.65M | 385.83M | 390.64M | 427.32M | 423.89M | 434.73M | 430.88M | 565.79M | 557.73M | 569.74M | 579.03M | 587.78M | 589.10M | 610.67M | 597.89M | 704.79M | 706.36M | 719.61M | 732.67M | 730.41M | 734.24M | 725.83M | 728.31M | 731.64M | 728.31M | 746.46M | 843.07M | 843.07M | 832.06M | 827.62M | 822.10M | 865.42M | 869.59M | 870.54M | 872.74M | 969.38M | 980.08M | 970.97M | 972.66M | 982.59M | 964.61M | 968.61M | 980.93M | 978.91M |
|
Intangibles
|
| | | 2.04M | 1.87M | 1.70M | 1.53M | 52.28M | 56.14M | 56.04M | 57.06M | 46.48M | 57.38M | 57.57M | 55.31M | 40.55M | 117.93M | 118.74M | | 14.62M | 338.68M | 350.75M | -1.70M | -0.30M | 382.89M | 379.77M | 2.50M | 4.67M | 589.41M | 589.65M | | -23.00M | 583.84M | 582.62M | 17.77M | 17.38M | 632.69M | 798.06M | -15.90M | 14.46M | 797.01M | 800.71M | | | 507.59M | 504.17M | -0.00M | 144.39M | 615.97M | 569.35M | 551.34M | 531.52M | 585.53M | 567.65M | | | 578.97M | 550.61M | | | 486.00M | 461.05M | 1,052.09M | 997.65M | 896.56M |
|
Goodwill & Intangibles
|
| | | 27.11M | 26.94M | 26.77M | 26.60M | 138.91M | 141.50M | 141.28M | 143.58M | 132.16M | 144.32M | 144.73M | 139.62M | 124.89M | 261.73M | 263.10M | 144.65M | 166.09M | 643.91M | 752.40M | 384.13M | 390.34M | 810.21M | 803.67M | 437.23M | 435.56M | 1,155.20M | 1,147.38M | 569.74M | 556.03M | 1,171.62M | 1,171.72M | 628.44M | 615.27M | 1,337.48M | 1,504.41M | 703.71M | 747.12M | 1,527.42M | 1,534.95M | 725.83M | 728.31M | 1,239.23M | 1,232.48M | 746.46M | 987.46M | 1,459.04M | 1,401.40M | 1,378.96M | 1,353.62M | 1,450.95M | 1,437.24M | 870.54M | 872.74M | 1,548.35M | 1,530.69M | 970.97M | 972.66M | 1,468.59M | 1,425.66M | 2,020.70M | 1,978.59M | 1,875.47M |
|
Long-Term Deferred Tax
|
| | | 1.01M | 0.94M | 1.06M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | |
|
Other Non-Current Assets
|
| | | 0.52M | 0.48M | 0.44M | 1.20M | 1.32M | 11.30M | 1.22M | 1.62M | 1.85M | 2.84M | 3.03M | 3.08M | 3.33M | 2.49M | 2.37M | 2.27M | 1.08M | 1.83M | 1.70M | 1.94M | 1.85M | 1.76M | 1.58M | 1.47M | 1.92M | 4.11M | 42.69M | 42.81M | 44.00M | 44.57M | 43.41M | 27.06M | 5.27M | 5.10M | 5.01M | 5.12M | 5.70M | 5.59M | 9.25M | 12.17M | 13.52M | 10.28M | 11.34M | 11.59M | 11.57M | 11.59M | 37.11M | 45.98M | 46.83M | 53.90M | 53.19M | 283.35M | 285.30M | 281.58M | 274.36M | 272.14M | 264.26M | 275.70M | 274.99M | 268.99M | 283.92M | 276.56M |
|
Non-Current Assets
|
| | | 97.92M | 306.43M | 302.05M | 306.09M | 96.72M | 409.43M | 397.03M | 377.76M | 95.64M | 362.49M | 364.84M | 370.13M | 110.79M | 498.65M | 523.02M | 511.04M | 118.81M | 750.15M | 845.47M | 809.57M | 129.75M | 887.32M | 875.07M | 885.18M | 132.36M | 1,207.33M | 1,225.92M | 1,227.39M | 135.12M | 1,220.22M | 1,209.34M | 1,224.30M | 145.35M | 1,489.09M | 1,464.90M | 1,449.18M | 154.04M | 1,533.08M | 1,533.34M | 1,507.09M | 176.83M | 1,511.20M | 1,525.93M | 1,518.04M | 207.91M | 1,726.44M | 1,714.62M | 1,706.78M | 223.24M | 1,798.69M | 1,798.22M | 2,028.70M | 226.20M | 2,163.88M | 2,140.11M | 2,110.52M | 251.15M | 2,087.45M | 2,035.78M | 2,017.02M | 245.72M | 1,916.64M |
|
Assets
|
| | | 518.82M | 539.62M | 555.61M | 582.82M | 617.67M | 628.44M | 624.25M | 684.03M | 719.32M | 712.63M | 724.57M | 760.29M | 778.10M | 779.29M | 802.16M | 830.57M | 862.49M | 1,018.26M | 1,119.00M | 1,104.31M | 1,063.36M | 1,128.32M | 1,133.45M | 1,121.92M | 1,129.58M | 1,517.48M | 1,520.03M | 1,533.43M | 1,558.22M | 1,527.38M | 1,555.42M | 1,617.81M | 1,593.20M | 1,872.20M | 1,844.83M | 1,872.62M | 1,884.41M | 1,925.03M | 1,998.41M | 1,999.02M | 2,027.59M | 2,053.10M | 2,067.87M | 2,084.64M | 2,262.96M | 2,270.19M | 2,304.85M | 2,299.89M | 2,294.80M | 2,350.72M | 2,363.40M | 2,599.70M | 2,638.69M | 2,755.36M | 2,730.75M | 2,721.17M | 2,703.87M | 2,736.02M | 2,670.42M | 2,644.26M | 2,557.87M | 2,526.15M |
|
Accounts Payables
|
| | | 5.23M | 4.35M | 3.92M | 5.03M | 5.21M | 5.73M | 5.91M | 6.45M | 6.29M | 6.54M | 6.47M | 6.19M | 6.24M | 6.66M | 7.16M | 8.42M | 9.65M | 13.57M | 13.13M | 13.51M | 13.44M | 13.18M | 10.43M | 13.52M | 20.65M | 14.18M | 12.91M | 12.03M | 16.86M | 15.08M | 11.32M | 14.53M | 18.45M | 18.26M | 16.01M | 14.90M | 16.21M | 14.11M | 19.09M | 19.73M | 23.09M | 27.19M | 24.25M | 25.84M | 29.38M | 25.62M | 26.76M | 30.86M | 33.87M | 30.48M | 24.10M | 27.12M | 25.68M | 28.08M | 31.51M | 28.89M | 37.97M | 31.56M | 33.12M | 31.64M | 25.31M | 30.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 5.95M | 5.95M | 5.98M | 3.00M | 4.02M | 3.87M | 3.79M | 3.81M | 3.76M | 3.73M | 3.60M | 14.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 5.23M | 4.35M | 3.92M | 5.03M | 5.21M | 5.73M | 5.91M | 6.45M | 6.29M | 6.54M | 6.47M | 6.19M | 6.24M | 6.66M | 7.16M | 8.42M | 15.60M | 19.52M | 19.11M | 16.51M | 17.47M | 17.05M | 14.21M | 17.32M | 24.41M | 17.91M | 16.50M | 26.61M | 16.86M | 15.08M | 11.32M | 14.53M | 18.45M | 18.26M | 16.01M | 14.90M | 16.21M | 14.11M | 19.09M | 19.73M | 23.09M | 27.19M | 24.25M | 25.84M | 29.38M | 25.62M | 26.76M | 30.86M | 33.87M | 30.48M | 24.10M | 27.12M | 25.68M | 28.08M | 31.51M | 28.89M | 37.97M | 31.56M | 33.12M | 31.64M | 25.31M | 30.16M |
|
Accumulated Expenses
|
| | | 4.38M | 3.84M | 3.09M | 4.91M | 4.78M | 11.68M | 3.76M | 10.15M | 7.28M | 4.54M | 4.69M | 7.44M | 9.60M | 6.41M | 7.95M | 6.46M | 6.16M | 9.87M | 9.35M | 9.28M | 10.34M | 9.13M | 10.13M | 13.10M | 14.87M | 19.97M | 19.86M | 23.43M | 26.60M | 22.74M | 26.54M | 19.84M | 23.71M | 23.51M | 25.86M | 28.30M | 28.64M | 17.54M | 18.61M | 23.43M | 31.09M | 21.80M | 31.91M | 43.27M | 51.29M | 32.21M | 43.92M | 55.64M | 61.95M | 32.56M | 28.63M | 38.52M | 36.75M | 34.89M | 32.99M | 44.31M | 49.82M | 41.98M | 53.59M | 61.90M | 65.79M | 43.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 2.58M | 3.89M | 3.61M | 5.47M | 3.08M | 1.24M | 1.96M | 1.32M | 0.86M | 1.41M | 4.44M | 4.22M | 2.95M | 2.15M | 4.27M | 2.63M | 1.81M | 1.65M | 4.55M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.90M | 63.50M | 67.28M | 65.10M | 40.90M | 53.30M | 3.50M | | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 7.40M | | 5.25M | 3.50M | 1.75M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 9.40M | 9.54M | 9.54M | 9.70M | 9.91M | 10.41M | 11.60M | 12.00M | 11.81M | 11.86M | 11.93M | 12.12M | 10.97M | 10.72M | 11.20M | 12.20M | 12.67M | 12.98M | 12.92M | 13.48M | 13.51M | 14.05M | 14.10M | 13.77M |
|
Current Taxes
|
| | | 3.64M | 4.14M | 4.22M | 4.10M | 5.51M | 3.96M | 0.97M | 4.48M | 3.25M | 2.55M | 2.28M | 4.18M | 2.28M | 2.97M | 1.82M | 5.68M | 0.50M | 1.98M | 4.00M | 2.02M | 1.97M | 8.44M | 0.85M | 3.95M | 1.78M | 4.65M | | 1.92M | 2.48M | 3.50M | 0.30M | 6.41M | 8.88M | 5.23M | 4.98M | 5.32M | 5.76M | 6.53M | 12.85M | 10.38M | 2.38M | 2.16M | 3.66M | 3.56M | 5.34M | 6.50M | 14.28M | 9.79M | 13.24M | 17.27M | 25.28M | 18.17M | 12.02M | 5.94M | 6.65M | 12.08M | 3.71M | 3.14M | 3.14M | 3.63M | 10.77M | 2.85M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 2.54M | 2.81M | 3.49M | 3.38M | 3.84M | 3.14M | 5.22M | 4.72M | 4.48M | 4.85M | 6.07M | 5.97M | 5.37M | 6.02M | 7.84M | 9.30M | 10.60M | 9.70M | 11.50M | 10.40M | 10.50M | 13.20M | 14.80M | 14.20M | 13.40M | 14.40M | 19.70M | 20.00M | 20.10M | 20.80M | 25.10M | 25.50M | 24.00M | 23.50M | 26.50M | 24.60M | 25.80M | 30.10M | 32.00M | 30.20M | 29.20M | 30.40M | 35.60M | 35.30M | 32.70M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | 4.26M | 14.23M | 6.17M | 4.21M | 10.07M | 9.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 17.02M | 16.06M | 13.67M | 16.54M | 18.19M | 26.24M | 14.12M | 30.72M | 35.75M | 22.90M | 21.27M | 32.48M | 32.08M | 20.28M | 22.11M | 24.36M | 26.39M | 40.62M | 44.28M | 38.51M | 39.77M | 45.04M | 35.83M | 46.62M | 54.15M | 107.02M | 120.33M | 142.20M | 135.52M | 107.03M | 111.68M | 70.89M | 79.51M | 83.44M | 87.43M | 98.05M | 101.98M | 88.27M | 104.95M | 104.98M | 106.67M | 105.42M | 117.57M | 137.64M | 152.28M | 133.99M | 154.81M | 166.84M | 176.02M | 137.63M | 128.40M | 141.16M | 128.51M | 127.75M | 135.23M | 149.82M | 159.38M | 142.13M | 161.26M | 169.20M | 175.85M | 144.54M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 7.00M | 112.00M | 144.00M | 144.00M | 73.00M | 164.37M | 162.79M | 157.81M | 91.50M | 343.50M | 343.66M | 343.64M | 343.77M | 337.50M | 362.50M | 392.50M | 339.00M | 548.97M | 532.87M | 509.76M | 492.66M | 473.56M | 370.45M | 407.35M | 344.24M | 311.14M | 219.03M | 202.93M | 328.83M | 287.72M | 269.62M | 246.51M | 243.41M | 264.66M | 200.00M | 370.00M | 350.00M | 440.00M | 447.00M | 389.00M | 319.00M | 300.00M | 300.00M | 330.00M | 346.00M | 300.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94M | 8.49M | 8.26M | 7.59M | -0.46M | -1.05M | -0.76M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.69M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 13.36M | 12.85M | 12.62M | 8.82M | 9.13M | 9.12M | 8.74M | 8.30M | 8.47M | 32.25M | 31.53M | 29.16M | 33.84M | 64.52M | 66.10M | 56.57M | 61.43M | 77.82M | 75.27M | 61.37M | 62.84M | 135.51M | 133.24M | 132.07M | 120.60M | 116.78M | 74.10M | 86.99M | 86.29M | 113.84M | 104.11M | 96.84M | 89.75M | 88.53M | 104.58M | 96.18M | 101.09M | 101.37M | 105.34M | 98.40M | 93.12M | 98.81M | 101.42M | 99.30M | 98.99M | 112.92M | 111.38M | 94.61M | 88.98M | 83.13M | 71.58M | 63.67M | 55.86M | 50.02M | 37.72M | 31.92M | 6.17M | 11.27M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.87M | 71.69M | 69.49M | 67.25M | 65.69M | 63.67M | 66.82M | 67.62M | 65.06M | 57.72M | 56.35M | 58.13M | 64.76M | 78.18M | 93.27M | 93.77M | 97.33M | 96.03M | 92.75M | 87.62M | 85.43M | 81.62M | 79.45M | 83.96M | 80.70M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.71M | 1.90M | 35.00M | 39.02M | 3.15M | 3.22M | 3.16M | 38.50M | 32.40M | 92.10M | 70.48M | 68.40M | 40.90M | 53.30M | 9.14M | 9.34M | 9.67M | 17.99M | 19.50M | 25.22M | 22.45M | 20.71M | 28.05M | 26.95M | 29.98M | 25.80M | 23.81M | 25.40M | 20.05M | 11.75M | 12.77M | 12.24M | 11.50M | 11.34M | 10.97M | 10.92M | 9.39M | 17.36M | 11.56M | 13.16M | 19.79M | 11.34M | 15.66M | 27.08M | 23.81M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | -0.71M | -1.90M | -35.00M | -39.02M | -3.15M | -3.22M | -3.16M | -38.50M | -32.40M | -92.10M | -70.48M | -68.40M | -40.90M | -53.30M | -9.14M | -9.34M | -9.67M | -17.99M | -19.50M | -25.22M | -22.45M | -20.71M | -28.05M | -26.95M | -29.98M | -25.80M | -23.81M | -25.40M | -20.05M | -11.75M | -12.77M | -12.24M | -11.50M | -11.34M | -10.97M | -10.92M | -9.39M | -17.36M | -11.56M | -13.16M | -19.79M | -11.34M | -15.66M | -27.08M | -23.81M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 7.00M | 112.00M | 144.00M | 144.00M | 73.00M | 164.37M | 162.79M | 157.81M | 91.50M | 393.40M | 407.16M | 410.92M | 408.87M | 378.40M | 415.80M | 396.00M | 339.00M | 561.47M | 545.37M | 522.26M | 505.16M | 486.06M | 382.95M | 419.85M | 356.74M | 323.64M | 231.53M | 215.43M | 341.33M | 300.22M | 282.12M | 259.01M | 255.91M | 272.06M | 200.00M | 375.25M | 353.50M | 441.75M | 447.00M | 389.00M | 319.00M | 300.00M | 300.00M | 330.00M | 346.00M | 300.00M |
|
Common Equity
|
| | | 501.79M | 523.57M | 541.94M | 566.28M | 586.12M | 589.35M | 597.51M | 644.50M | 674.44M | 680.61M | 694.57M | 719.51M | 737.54M | 726.76M | 748.53M | 777.04M | 795.26M | 793.41M | 820.68M | 820.07M | 846.93M | 837.95M | 856.34M | 852.96M | 879.28M | 895.37M | 890.57M | 907.92M | 949.63M | -60.96M | 997.82M | 1,058.29M | 1,079.06M | 1,109.47M | 1,096.42M | 1,146.27M | 1,165.59M | 1,174.22M | 1,323.35M | 1,291.27M | 1,381.19M | 1,439.29M | 1,530.85M | 1,547.94M | 1,571.23M | 1,646.95M | 1,702.99M | 1,714.38M | 1,701.01M | 1,751.15M | 1,827.11M | 1,889.69M | 1,966.52M | 1,997.75M | 1,963.56M | 2,014.38M | 2,068.85M | 2,138.65M | 2,078.49M | 2,018.03M | 1,918.81M | 1,965.81M |
|
Shareholder's Equity
|
| | | 501.79M | 523.57M | 541.94M | 566.28M | 586.12M | 589.35M | 597.51M | 644.50M | 674.44M | 680.61M | 694.57M | 719.51M | 737.54M | 726.76M | 748.53M | 777.04M | 795.26M | 793.41M | 820.68M | 820.07M | 846.93M | 837.95M | 856.34M | 852.96M | 879.28M | 895.37M | 890.57M | 907.92M | 949.63M | -60.96M | 997.82M | 1,058.29M | 1,079.06M | 1,109.47M | 1,096.42M | 1,146.27M | 1,165.59M | 1,174.22M | 1,323.35M | 1,291.27M | 1,381.19M | 1,439.29M | 1,530.85M | 1,547.94M | 1,571.23M | 1,646.95M | 1,702.99M | 1,714.38M | 1,701.01M | 1,751.15M | 1,827.11M | 1,889.69M | 1,966.52M | 1,997.75M | 1,963.56M | 2,014.38M | 2,068.85M | 2,138.65M | 2,078.49M | 2,018.03M | 1,918.81M | 1,965.81M |
|
Liabilities and Shareholders Equity
|
| | | 518.82M | 539.62M | 555.61M | 582.82M | 617.67M | 628.44M | 624.25M | 684.03M | 719.32M | 712.63M | 724.57M | 760.29M | 778.10M | 779.29M | 802.16M | 830.57M | 862.49M | 1,018.26M | 1,119.00M | 1,104.31M | 1,063.36M | 1,128.32M | 1,133.45M | 1,121.92M | 1,129.58M | 1,517.48M | 1,520.03M | 1,533.43M | 1,558.22M | 1,527.38M | 1,555.42M | 1,617.81M | 1,593.20M | 1,872.20M | 1,844.83M | 1,872.62M | 1,884.41M | 1,925.03M | 1,998.41M | 1,999.02M | 2,027.59M | 2,053.10M | 2,067.87M | 2,084.64M | 2,262.96M | 2,270.19M | 2,304.85M | 2,299.89M | 2,294.80M | 2,350.72M | 2,363.40M | 2,599.70M | 2,638.69M | 2,755.36M | 2,730.75M | 2,721.17M | 2,703.87M | 2,736.02M | 2,670.42M | 2,644.26M | 2,557.87M | 2,526.15M |
|
Retained Earnings
|
| | | -21.23M | 416.86M | 433.39M | 454.43M | -16.29M | 479.55M | 487.52M | 505.83M | 520.45M | 535.80M | 550.12M | 572.19M | 587.73M | 604.10M | 617.72M | 637.92M | 653.28M | 665.71M | 687.06M | 699.47M | 713.85M | 724.59M | 738.54M | 756.93M | 770.55M | 774.73M | 769.00M | 778.84M | 799.03M | 802.43M | 839.56M | 847.31M | 876.93M | 905.14M | 895.21M | 927.77M | 931.93M | 931.36M | 1,038.78M | 1,012.71M | 1,057.47M | 1,073.36M | 1,104.76M | 1,088.79M | 1,085.46M | 1,119.34M | 1,145.64M | 1,132.81M | 1,122.94M | 1,162.52M | 1,199.98M | 1,246.61M | 1,309.46M | 1,327.57M | 1,261.38M | 1,297.69M | 1,325.25M | 1,341.17M | 1,286.70M | 1,196.38M | 1,066.05M | 1,082.53M |
|
Treasury Shares
|
| | | 0.28M | | | | | | | | 0.34M | | | | 0.03M | | | | 0.04M | | | | 0.03M | | | | 0.06M | | | | 0.11M | | | | 0.15M | | 0.10M | | 0.14M | | | 0.28M | 0.47M | | | 0.12M | 0.38M | | 0.36M | 0.58M | 0.30M | 0.22M | | | 0.28M | | 1.40M | | 0.50M | | | | 0.83M | |