|
Cash & Equivalents
|
52.67M | 61.63M | 73.19M | 72.03M | 93.78M | 109.40M | 68.94M | 70.82M | 52.56M | 44.17M | 48.82M | 37.69M | 44.43M | 42.60M | 52.62M | 45.23M | 44.01M | 51.93M | 50.06M | 55.16M | 47.41M | 46.61M | 44.16M | 40.02M | 27.50M | 28.36M | 29.51M | 28.86M | 24.03M | 31.85M | 36.49M | 36.13M | 62.32M | 36.78M | 34.40M | 36.30M | 39.77M | 44.65M | 31.42M | 35.06M | 39.93M | 35.02M | 11.85M | 21.86M | 18.30M | 30.25M | 30.52M | 25.65M | 27.46M | 19.25M | 19.23M | 15.03M | 21.19M | 48.60M | 9.66M | 3.49M | 3.51M | 2.72M | 7.06M | 3.66M | 9.79M | 13.29M |
|
Short-term Investments
|
| | | | | | | | | 0.89M | 0.95M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 7.77M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
52.67M | 61.63M | 73.19M | 72.03M | 93.78M | 109.40M | 68.94M | 70.82M | 52.56M | 45.06M | 49.77M | 38.24M | 44.43M | 42.60M | 52.62M | 45.23M | 44.01M | 51.93M | 50.06M | 55.16M | 47.41M | 46.61M | 44.16M | 40.02M | 27.50M | 28.36M | 29.51M | 28.86M | 24.03M | 31.85M | 36.49M | 36.13M | 62.32M | 36.78M | 34.40M | 36.30M | 44.88M | 52.42M | 31.42M | 35.06M | 39.93M | 35.02M | 11.85M | 21.86M | 18.30M | 30.25M | 30.52M | 25.65M | 27.46M | 19.25M | 19.23M | 15.03M | 21.19M | 48.60M | 9.66M | 3.49M | 3.51M | 2.72M | 7.06M | 3.66M | 9.79M | 13.29M |
|
Receivables - Net
|
| | 84.08M | | 100.82M | 100.06M | 97.78M | 105.17M | 101.28M | 95.67M | 100.80M | 116.20M | 120.60M | 111.45M | 99.25M | 118.58M | 113.43M | 119.28M | 113.34M | 122.86M | 112.47M | 108.03M | 94.22M | 98.72M | 101.87M | 104.39M | 97.39M | 121.03M | 129.16M | 126.96M | 120.14M | 130.55M | 128.30M | 131.13M | 124.73M | 126.14M | 116.37M | 118.80M | 89.12M | 106.21M | 100.46M | 82.37M | 89.12M | 87.65M | 99.65M | 97.19M | 105.05M | 131.45M | 130.02M | 112.40M | 84.54M | 91.77M | 79.14M | 70.34M | 56.78M | 75.09M | 85.25M | 81.64M | 65.05M | 79.75M | 79.11M | 87.93M |
|
Receivables - Other
|
| | | | | | 2.31M | | | | 4.11M | | | | 4.56M | | | | 7.25M | | | | 4.19M | | | | 6.28M | | | | 9.88M | 4.60M | 4.73M | 5.15M | 5.48M | 4.19M | 4.05M | 4.69M | 2.20M | 4.77M | 4.32M | 2.47M | 3.85M | 2.17M | 8.15M | 3.98M | 2.96M | 2.52M | 3.58M | 3.96M | 3.87M | 2.86M | 2.23M | 2.33M | 1.20M | 1.75M | 2.40M | 2.33M | 0.95M | 0.36M | 0.46M | 1.33M |
|
Receivables
|
| | 84.08M | | 100.82M | 100.06M | 100.10M | 105.17M | 101.28M | 95.67M | 104.91M | 116.20M | 120.60M | 111.45M | 103.81M | 118.58M | 113.43M | 119.28M | 120.59M | 122.86M | 112.47M | 108.03M | 98.41M | 98.72M | 101.87M | 104.39M | 103.67M | 121.03M | 129.16M | 126.96M | 130.02M | 135.16M | 133.03M | 136.28M | 130.21M | 130.33M | 120.42M | 123.49M | 91.32M | 110.98M | 104.78M | 84.83M | 92.97M | 89.82M | 107.81M | 101.17M | 108.01M | 133.96M | 133.61M | 116.36M | 88.42M | 94.62M | 81.37M | 72.67M | 57.98M | 76.84M | 87.66M | 83.96M | 66.00M | 80.11M | 79.56M | 89.26M |
|
Raw Materials
|
| | | | | | 24.15M | | 26.95M | 24.71M | 28.76M | 32.10M | 28.50M | 28.28M | 24.48M | | 24.44M | | | | | | 22.15M | | | 26.55M | 23.73M | | | | 35.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 6.87M | | 7.19M | 7.04M | 7.45M | 8.17M | 9.03M | 8.82M | 7.75M | | 6.60M | | | | | | 9.25M | | | 10.74M | 8.59M | | | | 11.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 11.10M | | 14.63M | 13.56M | 16.14M | 16.26M | 16.81M | 16.41M | 14.95M | | 16.79M | | | | | | 13.94M | | | 17.25M | 16.21M | | | | 20.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 43.06M | | 35.75M | 34.66M | 61.29M | 63.84M | 69.69M | 66.27M | 74.67M | 78.87M | 78.29M | 76.75M | 70.66M | 70.53M | 70.16M | 69.78M | 74.31M | 73.10M | 73.40M | 65.51M | 65.33M | 65.52M | 66.68M | 73.27M | 66.07M | 76.47M | 84.36M | 82.43M | 86.91M | 85.36M | 84.89M | 92.80M | 93.81M | 100.39M | 93.36M | 85.31M | 64.20M | 84.22M | 85.22M | 63.54M | 66.44M | 70.62M | 81.16M | 85.69M | 88.57M | 104.56M | 121.37M | 114.10M | 127.77M | 113.63M | 86.69M | 79.30M | 49.65M | 86.82M | 89.24M | 88.06M | 51.38M | 68.89M | 66.65M | 62.01M |
|
Current Deferred Tax Assets
|
| | 6.92M | | 6.50M | 5.99M | 7.13M | 6.99M | 6.91M | 6.44M | 5.61M | 6.90M | 7.10M | 7.14M | 5.63M | 5.64M | 5.63M | 5.68M | 8.88M | 8.78M | 8.43M | 8.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.37M | | 4.21M | 4.37M | 7.78M | 8.05M | 5.92M | 7.18M | 6.78M | 5.09M | 4.79M | 6.12M | 6.35M | 5.19M | 5.58M | 10.29M | 8.28M | 8.14M | 8.02M | 7.26M | 6.95M | 7.28M | 6.88M | 6.35M | 7.74M | 8.32M | 7.18M | 8.35M | 8.22M | 7.69M | 8.78M | 7.75M | 9.56M | 8.49M | 8.50M | 9.44M | 8.33M | 8.77M | 10.38M | 13.42M | 19.68M | 14.43M | 15.22M | 13.50M | 11.28M | 17.18M | 8.18M | 9.60M | 10.30M | 10.01M | 10.21M | 11.68M | 8.82M | 9.44M | 8.17M | 11.03M | 16.57M | 9.12M | 8.17M | 11.38M |
|
Current Assets
|
| | 219.26M | | 247.38M | 264.39M | 245.86M | 254.86M | 238.05M | 219.72M | 239.57M | 244.75M | 255.90M | 244.07M | 234.51M | 245.17M | 241.16M | 258.71M | 255.74M | 268.03M | 253.40M | 235.90M | 211.00M | 211.54M | 204.56M | 217.00M | 208.22M | 239.35M | 258.42M | 257.85M | 283.84M | 285.49M | 289.86M | 268.58M | 269.28M | 290.82M | 260.92M | 260.33M | 233.16M | 234.82M | 236.84M | 240.09M | 188.44M | 200.11M | 214.62M | 228.79M | 236.41M | 279.61M | 285.80M | 255.02M | 242.58M | 228.74M | 198.45M | 211.63M | 176.68M | 174.88M | 190.76M | 188.26M | 139.83M | 161.73M | 163.75M | 174.89M |
|
Buildings
|
| | 86.14M | | | | 106.24M | | | | 110.96M | | | | 109.12M | | | | 135.01M | | | | 120.54M | | | | 126.06M | | | | 101.27M | | | | 101.33M | | | | 64.31M | | | | 66.41M | | | | 69.41M | | | | 71.13M | | | | 65.47M | | | | 67.87M | | | |
|
Land & Improvements
|
| | 7.03M | | | | 19.12M | | | | 12.54M | | | | 12.09M | | | | 11.81M | | | | 10.95M | | | | 11.29M | | | | 8.72M | | | | 8.77M | | | | 4.55M | | | | 4.54M | | | | 4.54M | | | | 4.83M | | | | 4.74M | | | | 4.74M | | | |
|
Property, Plant & Equipment (Net)
|
| | 206.84M | | 197.84M | 184.27M | 257.25M | 254.65M | 235.01M | 236.39M | 253.42M | 254.32M | 260.13M | 271.48M | 282.56M | 287.42M | 294.49M | 279.01M | 269.96M | 248.52M | 250.46M | 228.13M | 231.31M | 240.14M | 252.31M | 256.78M | 260.73M | 302.66M | 304.53M | 310.08M | 223.09M | 221.76M | 217.30M | 218.28M | 228.37M | 232.34M | 235.72M | 236.34M | 173.56M | 233.63M | 229.92M | 164.94M | 166.54M | 165.62M | 168.56M | 167.95M | 170.38M | 172.57M | 173.78M | 179.50M | 186.41M | 186.97M | 189.89M | 185.80M | 151.16M | 177.97M | 171.84M | 168.69M | 137.03M | 134.53M | 131.57M | 130.40M |
|
Long-Term Investments
|
| | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | 20.20M | | | | 54.00M | 62.20M | 68.00M | 65.90M | 84.60M | 84.10M | 91.20M | 95.50M | 95.50M | 69.40M | 70.70M | 34.50M | 34.60M | 35.00M | 35.20M | 35.48M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 103.64M | | | | 165.37M | | | | 176.62M | | | | 172.79M | | | | 169.69M | | | | 117.84M | | | | 117.82M | | | | 128.21M | 128.22M | 128.21M | 81.40M | 81.40M | 81.40M | 81.40M | 81.40M | 81.40M | 67.71M | 67.71M | 67.71M | 67.71M | 67.71M | 67.71M | 67.71M | 70.61M | 70.61M | 70.61M | 70.61M | 70.61M | 70.61M | 55.20M | 35.72M | 35.72M | 35.72M | 35.72M | 35.72M | 22.45M | 22.45M | 22.45M | 22.45M |
|
Intangibles
|
| | | | | | 58.06M | | | 1.99M | 2.15M | 2.18M | 2.21M | 2.33M | 2.43M | | 2.53M | | | | | | 2.81M | | | 2.87M | 33.60M | | | | 40.55M | 39.52M | 38.23M | 37.14M | 36.30M | 35.40M | 34.53M | 31.01M | 22.64M | 21.57M | 20.77M | 19.98M | 18.82M | 18.01M | 17.41M | 16.61M | 14.15M | 13.63M | 12.88M | 12.20M | 11.69M | 11.21M | 10.79M | 10.29M | 9.11M | 9.36M | 8.81M | 8.36M | 7.33M | 6.89M | 6.45M | 6.01M |
|
Goodwill & Intangibles
|
| | 106.12M | | 106.56M | 106.24M | 223.43M | 224.32M | 216.07M | 214.48M | 240.62M | 240.31M | 232.46M | 230.39M | 226.30M | 226.67M | 226.67M | 219.91M | 215.13M | 206.68M | 206.84M | 153.82M | 153.07M | 153.28M | 153.69M | 152.50M | 151.42M | 191.56M | 189.44M | 188.33M | 168.76M | 167.73M | 166.43M | 118.55M | 117.70M | 116.80M | 115.93M | 112.41M | 104.04M | 89.28M | 88.47M | 87.69M | 86.53M | 85.72M | 85.12M | 84.32M | 84.76M | 84.24M | 83.49M | 82.81M | 82.30M | 81.81M | 65.98M | 46.01M | 44.82M | 45.08M | 44.53M | 44.08M | 29.77M | 29.33M | 28.89M | 28.45M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 36.27M | | | | 20.62M | | | | 47.42M | | | | 49.20M | | | | 65.94M | | | | 46.45M | 9.09M | 3.95M | 11.36M | 32.44M | 1.40M | 1.34M | 1.74M | 51.99M | 13.22M | 10.83M | 19.76M | 53.97M | 17.30M | 14.21M | 12.10M | 15.72M | 11.41M | 12.22M | 11.82M | 13.90M | 11.66M | 14.61M | 21.80M | 23.16M | 24.32M | 23.60M | 22.77M | 32.52M | 32.33M | 31.37M | 29.67M |
|
Other Non-Current Assets
|
| | 48.13M | | 49.08M | 48.03M | 36.89M | 58.55M | 65.28M | 67.29M | 49.56M | 49.76M | 50.82M | 47.35M | 49.64M | 49.27M | 44.16M | 49.02M | 47.80M | 47.12M | 47.28M | 46.50M | 27.87M | 30.80M | 31.05M | 29.49M | 10.01M | 34.09M | 55.57M | 55.68M | 9.42M | 9.33M | 8.96M | 8.27M | 4.01M | 3.92M | 5.38M | 5.09M | 108.28M | 4.28M | 4.17M | 45.95M | 3.51M | 3.44M | 2.69M | 2.59M | 2.46M | 3.46M | 3.42M | 3.15M | 2.88M | 3.14M | 3.14M | 2.33M | 84.47M | 3.52M | 5.16M | 3.86M | 2.45M | 2.02M | 2.27M | 2.13M |
|
Non-Current Assets
|
| | 361.08M | | 353.48M | 338.54M | 534.75M | 537.52M | 516.36M | 518.16M | 543.60M | 544.38M | 543.42M | 549.23M | 558.50M | 563.36M | 565.33M | 547.95M | 532.88M | 502.33M | 504.59M | 428.45M | 412.26M | 424.23M | 437.04M | 438.77M | 442.94M | 528.31M | 549.54M | 554.09M | 471.91M | 470.12M | 464.63M | 422.35M | 438.09M | 458.56M | 469.18M | 470.61M | 479.51M | 428.36M | 421.96M | 327.55M | 326.44M | 322.40M | 320.89M | 317.04M | 287.17M | 285.06M | 286.02M | 291.64M | 299.51M | 297.43M | 286.42M | 267.88M | 269.78M | 267.65M | 259.65M | 254.28M | 216.53M | 212.49M | 207.83M | 203.92M |
|
Assets
|
| | 580.34M | | 600.85M | 602.93M | 780.61M | 792.38M | 754.41M | 737.88M | 783.16M | 789.13M | 799.32M | 793.29M | 793.01M | 808.53M | 806.49M | 806.65M | 788.63M | 770.36M | 757.99M | 664.35M | 623.26M | 635.76M | 641.60M | 655.77M | 651.16M | 767.67M | 807.96M | 811.95M | 755.74M | 755.61M | 754.49M | 690.94M | 707.37M | 749.38M | 730.10M | 730.93M | 712.67M | 663.19M | 658.81M | 567.64M | 514.87M | 522.50M | 535.51M | 545.83M | 523.58M | 564.67M | 571.81M | 546.66M | 542.09M | 526.17M | 484.87M | 479.52M | 446.46M | 442.53M | 450.41M | 442.54M | 356.36M | 374.22M | 371.58M | 378.81M |
|
Accounts Payables
|
| | 58.21M | | 64.73M | 63.65M | 72.88M | 78.34M | 80.01M | 68.38M | 82.07M | 89.27M | 91.89M | 87.87M | 82.80M | 91.46M | 83.92M | 97.59M | 94.13M | 97.66M | 84.82M | 77.46M | 84.15M | 73.60M | 82.34M | 88.07M | 81.34M | 94.12M | 95.71M | 95.68M | 108.39M | 106.52M | 121.27M | 128.03M | 112.76M | 111.20M | 106.87M | 103.93M | 87.30M | 105.07M | 92.88M | 76.05M | 89.70M | 94.48M | 113.20M | 115.88M | 123.76M | 144.59M | 174.65M | 126.85M | 114.94M | 92.28M | 82.29M | 94.71M | 69.33M | 84.92M | 93.01M | 89.07M | 64.70M | 83.19M | 68.18M | 79.25M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.32M | 128.33M | 122.00M | 1.36M | 1.32M | 0.63M | 0.63M | |
|
Payables
|
| | 58.21M | | 64.73M | 63.65M | 72.88M | 78.34M | 80.01M | 68.38M | 82.07M | 89.27M | 91.89M | 87.87M | 82.80M | 91.46M | 83.92M | 97.59M | 94.13M | 97.66M | 84.82M | 77.46M | 84.15M | 73.60M | 82.34M | 88.07M | 81.34M | 94.12M | 95.71M | 95.68M | 108.39M | 106.52M | 121.27M | 128.03M | 112.76M | 111.20M | 106.87M | 103.93M | 87.30M | 105.07M | 92.88M | 76.05M | 89.70M | 94.48M | 113.20M | 115.88M | 123.76M | 144.59M | 174.65M | 126.85M | 114.94M | 92.28M | 82.29M | 94.71M | 195.65M | 213.25M | 215.01M | 90.43M | 66.03M | 83.82M | 68.81M | 79.25M |
|
Accumulated Expenses
|
| | 33.23M | | 27.09M | 26.92M | 40.89M | 41.24M | 39.19M | 43.53M | 42.51M | 41.42M | 44.78M | 44.95M | 42.16M | 37.55M | 37.25M | 34.77M | 32.05M | 30.77M | 36.21M | 35.09M | 33.65M | 33.00M | 32.24M | 36.87M | 38.65M | 37.28M | 38.32M | 41.78M | 42.43M | 39.82M | 40.19M | 45.14M | 42.49M | 40.86M | 46.48M | 47.68M | 39.47M | 46.86M | 47.05M | 44.58M | 40.74M | 33.41M | 33.27M | 31.67M | 33.10M | 27.01M | 32.68M | 36.89M | 31.60M | 21.90M | 23.50M | 21.84M | 18.61M | 23.08M | 27.02M | 24.00M | 22.17M | 16.96M | 21.36M | 22.80M |
|
Other Accumulated Expenses
|
| | | | | | 13.77M | | | 1.96M | 13.40M | 4.47M | 4.01M | 4.24M | 4.84M | | 10.79M | | | | | | 10.26M | | | 54.43M | 6.96M | | | | 5.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.22M | | 0.12M | | | | | | | 1.32M | 2.63M | 4.00M | 5.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.32M | 128.33M | 122.00M | 122.00M | 1.32M | 0.63M | 0.63M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.65M | 2.84M | 2.43M | 2.97M | 2.95M | 2.71M | 2.08M | 2.07M | 2.08M | 2.09M | 2.16M | 2.12M | 2.21M | 2.00M | 2.04M | 2.19M | 2.16M | 2.22M | 1.90M | 2.87M | 2.88M | 2.82M | 2.45M | 2.48M | 2.40M | 2.35M |
|
Current Taxes
|
| | | | | | | 0.29M | | 1.85M | | 3.02M | | 0.04M | 0.11M | 3.61M | | | | 5.51M | | | | 1.49M | | | | | | | | | | | | | | | | | 5.61M | 2.30M | 0.71M | 1.21M | 0.77M | 0.06M | 9.33M | 0.64M | 1.36M | 1.39M | 1.14M | 0.23M | 0.58M | 0.43M | 0.18M | 0.23M | 0.26M | 0.01M | 0.32M | 0.55M | 0.27M | 0.49M |
|
Current Deferred Revenue
|
| | | | | | 1.86M | | | | 2.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 91.66M | | 91.94M | 90.57M | 115.74M | 119.87M | 119.20M | 113.76M | 124.58M | 133.72M | 136.67M | 132.85M | 125.07M | 132.62M | 121.17M | 132.36M | 126.18M | 133.93M | 121.03M | 112.56M | 117.80M | 108.09M | 114.58M | 124.94M | 119.99M | 131.41M | 134.03M | 137.46M | 150.82M | 146.34M | 161.46M | 173.17M | 155.25M | 154.59M | 156.00M | 154.44M | 152.47M | 154.90M | 148.50M | 146.97M | 140.75M | 137.60M | 150.35M | 150.06M | 168.55M | 174.54M | 210.96M | 167.21M | 149.71M | 116.59M | 108.53M | 119.19M | 249.10M | 239.43M | 245.16M | 239.26M | 91.71M | 103.80M | 92.84M | 104.89M |
|
Non-Current Debt
|
| | 0.23M | | 0.25M | | 125.00M | 122.00M | 98.00M | 80.00M | 128.00M | 118.00M | 139.00M | 134.00M | 139.00M | 134.00M | 136.75M | 138.75M | 137.25M | 141.00M | 135.00M | 134.00M | 104.00M | 107.00M | 94.00M | 91.75M | 95.00M | 193.00M | 187.25M | 177.00M | 152.00M | 141.00M | 123.00M | 91.00M | 101.50M | 110.00M | 73.00M | 68.00M | 42.00M | 43.00M | 34.00M | 7.00M | 134.00M | 143.00M | 117.00M | 127.00M | 73.00M | 131.25M | 101.50M | 124.00M | 137.00M | 155.00M | 141.00M | 155.00M | | 20.00M | 20.00M | 20.00M | 60.60M | 56.00M | 62.00M | 49.50M |
|
Pension
|
| | 8.30M | | | | 66.20M | | | | 91.20M | | 91.40M | 86.10M | | | | | | | | | | | | | 95.37M | | | | 98.84M | 96.86M | 94.33M | 89.23M | 88.12M | 86.14M | 83.97M | 80.67M | 107.45M | 105.27M | 104.90M | 104.56M | 110.58M | 106.00M | 105.16M | 102.97M | 78.27M | 28.33M | 28.41M | 28.46M | 35.05M | 35.38M | 35.75M | 35.66M | 6.64M | 6.58M | 6.52M | 6.46M | 5.91M | 5.87M | 5.82M | 5.77M |
|
Liabilities from Discontinued Operations
|
| | | | | | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.63M | | | 21.33M | 7.52M | 6.44M | 1.03M | 0.37M | 0.19M | 0.18M | 0.07M | 0.07M | | | | | 53.56M | | | | 0.74M | | | |
|
Non-Current Deferred Tax Liability
|
| | 51.88M | | 55.55M | 51.76M | 70.77M | 72.66M | 69.80M | 68.99M | 60.77M | 61.80M | 59.97M | 59.77M | 70.80M | 70.58M | 69.13M | 66.58M | 39.26M | 33.29M | 32.95M | 27.26M | 18.66M | 21.65M | 20.50M | 19.81M | 73.77M | 21.18M | 25.72M | 25.77M | 31.94M | | | | 29.03M | 1.09M | 4.40M | 6.82M | 50.58M | | | | 34.91M | | | | 31.20M | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | 21.18M | 21.04M | 17.34M | 17.01M | 16.30M | 15.58M | 14.95M | 14.42M | 13.90M | 13.38M | 12.83M | 12.36M | 11.95M | 13.16M | 12.74M | 12.46M | 11.99M | 11.08M | 10.40M | 15.32M | 14.61M | 13.96M | 12.99M | 12.51M | 11.96M | 11.47M |
|
Other Non-Current Liabilities
|
| | 19.03M | | 16.92M | 19.26M | 71.83M | 71.80M | 70.24M | 68.23M | 97.56M | 96.39M | 95.56M | 89.96M | 55.48M | 55.16M | 55.53M | 53.92M | 113.91M | 113.27M | 113.15M | 108.79M | 110.06M | 107.55M | 106.83M | 101.34M | 8.91M | 103.28M | 101.54M | 97.81M | 8.18M | 8.51M | 8.29M | 8.77M | 7.64M | 5.86M | 5.93M | 4.98M | 5.30M | 4.42M | 4.23M | 4.22M | 5.53M | 5.50M | 5.76M | 6.15M | 6.22M | 6.32M | 7.20M | 6.77M | 5.83M | 5.14M | 4.45M | 4.39M | 3.86M | 4.38M | 4.16M | 4.41M | 4.11M | 4.59M | 4.78M | 4.92M |
|
Total Non-Current Liabilities
|
| | 143.77M | | 147.73M | 142.33M | 0.74M | 314.53M | 287.00M | 15.95M | 1.45M | 313.51M | 335.64M | 326.63M | 334.86M | 337.20M | 327.05M | 337.70M | 302.69M | 308.22M | 288.98M | 273.82M | 240.46M | 236.74M | 229.08M | 236.51M | 331.47M | 345.59M | 347.00M | 340.23M | 403.78M | 384.20M | 378.79M | 353.40M | 344.88M | 370.89M | 335.89M | 328.12M | 330.62M | 320.18M | 303.71M | 274.11M | 400.29M | 401.02M | 386.42M | 393.41M | 332.64M | 346.48M | 352.83M | 332.83M | 334.50M | 319.43M | 297.27M | 320.93M | 286.95M | 281.33M | 286.29M | 279.69M | 171.28M | 178.26M | 172.70M | 171.70M |
|
Total Liabilities
|
| | 162.80M | | 164.65M | 161.59M | 383.70M | 386.33M | 357.24M | 330.98M | 410.91M | 409.91M | 431.20M | 416.59M | 390.34M | 392.36M | 382.58M | 391.62M | 416.60M | 421.49M | 402.13M | 382.60M | 350.51M | 344.29M | 335.91M | 337.85M | 340.38M | 448.86M | 448.53M | 438.03M | 411.96M | 392.71M | 387.08M | 362.17M | 352.52M | 376.76M | 341.82M | 333.10M | 335.92M | 324.60M | 307.93M | 278.33M | 405.81M | 406.52M | 392.18M | 399.56M | 338.86M | 352.80M | 360.03M | 339.60M | 340.33M | 324.56M | 301.72M | 325.33M | 290.81M | 285.72M | 290.45M | 284.09M | 175.39M | 182.85M | 177.48M | 176.62M |
|
Total Debt
|
| | 0.45M | | 0.37M | | 125.00M | 122.00M | 98.00M | 80.00M | 128.00M | 119.32M | 141.63M | 138.00M | 144.41M | 134.00M | 136.75M | 138.75M | 137.25M | 141.00M | 135.00M | 134.00M | 104.00M | 107.00M | 94.00M | 91.75M | 95.00M | 193.00M | 187.25M | 177.00M | 152.00M | 141.00M | 123.00M | 91.00M | 101.50M | 110.00M | 73.00M | 68.00M | 42.00M | 43.00M | 34.00M | 7.00M | 134.00M | 143.00M | 117.00M | 127.00M | 73.00M | 131.25M | 101.50M | 124.00M | 137.00M | 155.00M | 141.00M | 155.00M | 126.32M | 148.33M | 142.00M | 142.00M | 61.92M | 56.63M | 62.63M | 49.50M |
|
Common Equity
|
| | 417.55M | | 436.21M | 441.34M | 396.91M | 406.05M | 397.18M | 406.90M | 372.25M | 379.22M | 368.12M | 376.70M | 402.66M | 416.17M | 423.90M | 415.04M | 372.03M | 348.87M | 355.86M | 281.75M | 272.75M | 291.47M | 305.69M | 317.92M | 310.78M | 318.80M | 359.43M | 373.91M | 343.78M | 362.90M | 367.41M | 328.77M | 354.86M | 372.62M | 388.28M | 397.83M | 376.75M | 338.59M | 350.87M | 289.31M | 109.06M | 115.99M | 143.34M | 146.28M | 184.72M | 211.87M | 211.78M | 207.06M | 201.76M | 201.61M | 183.15M | 154.19M | 155.65M | 156.81M | 159.96M | 158.45M | 180.97M | 191.37M | 194.11M | 202.19M |
|
Shareholder's Equity
|
| | 417.55M | | 436.21M | 441.34M | 396.91M | 406.05M | 397.18M | 406.90M | 372.25M | 379.22M | 368.12M | 376.70M | 402.66M | 416.17M | 423.90M | 415.04M | 372.03M | 348.87M | 355.86M | 281.75M | 272.75M | 291.47M | 305.69M | 317.92M | 310.78M | 318.80M | 359.43M | 373.91M | 343.78M | 362.90M | 367.41M | 328.77M | 354.86M | 372.62M | 388.28M | 397.83M | 376.75M | 338.59M | 350.87M | 289.31M | 109.06M | 115.99M | 143.34M | 146.28M | 184.72M | 211.87M | 211.78M | 207.06M | 201.76M | 201.61M | 183.15M | 154.19M | 155.65M | 156.81M | 159.96M | 158.45M | 180.97M | 191.37M | 194.11M | 202.19M |
|
Liabilities and Shareholders Equity
|
| | 580.34M | | 600.85M | 602.93M | 780.61M | 792.38M | 754.41M | 737.88M | 783.16M | 789.13M | 799.32M | 793.29M | 793.01M | 808.53M | 806.49M | 806.65M | 788.63M | 770.36M | 757.99M | 664.35M | 623.26M | 635.76M | 641.60M | 655.77M | 651.16M | 767.67M | 807.96M | 811.95M | 755.74M | 755.61M | 754.49M | 690.94M | 707.37M | 749.38M | 730.10M | 730.93M | 712.67M | 663.19M | 658.81M | 567.64M | 514.87M | 522.50M | 535.51M | 545.83M | 523.58M | 564.67M | 571.81M | 546.66M | 542.09M | 526.17M | 484.87M | 479.52M | 446.46M | 442.53M | 450.41M | 442.54M | 356.36M | 374.22M | 371.58M | 378.81M |
|
Treasury Shares
|
| | 0.15M | | | | 0.13M | | | | 0.14M | | | | 0.16M | | | | 0.19M | | 0.07M | 0.07M | 0.17M | 0.07M | 0.07M | 0.07M | 0.24M | 0.07M | 0.07M | 0.07M | 0.21M | 0.07M | 0.07M | 0.07M | 0.24M | 0.07M | 0.07M | 0.07M | 0.29M | 0.08M | 0.08M | 0.08M | 0.23M | 0.11M | 0.11M | 0.11M | 0.34M | 0.11M | 0.11M | 0.11M | 0.47M | 0.11M | 0.12M | 0.12M | 0.74M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings
|
| | 444.17M | | 453.67M | 464.97M | 463.28M | 464.83M | 470.74M | 476.25M | -102.35M | 462.82M | 461.86M | 466.58M | -90.29M | 479.63M | 480.47M | 489.16M | -150.19M | 506.24M | 503.24M | 462.93M | 453.47M | 457.15M | 456.96M | 465.39M | -183.23M | 463.56M | 504.13M | 508.78M | -176.67M | 501.76M | 512.84M | 475.00M | -179.99M | 513.65M | 524.47M | 537.61M | -197.65M | 504.16M | 511.35M | 442.12M | -178.40M | 244.50M | 261.70M | 263.87M | -149.50M | 293.56M | 304.37M | 301.00M | -147.59M | 287.31M | 263.93M | 213.57M | 177.98M | 181.26M | 190.06M | 186.11M | 113.41M | 123.51M | 125.24M | 132.32M |