|
Cash & Equivalents
|
17.09M | 14.31M | 22.64M | 14.08M | 21.32M | 18.75M | 27.46M | 22.48M | 22.71M | 34.48M | 36.42M | 34.20M | 33.67M | 36.63M | 39.50M | 34.66M | 31.48M | 41.02M | 35.57M | 33.21M | 39.98M | 46.50M | 88.31M | 65.44M | 38.20M | 46.22M | 23.74M | 29.15M | 26.68M | 26.55M | 18.18M | 15.30M | 15.96M | 18.29M | 15.08M | 12.75M | 10.27M | 12.18M | 20.52M | 15.60M | 19.61M | 24.59M | 22.34M | 18.40M | 17.00M | 55.20M | 53.70M | 67.45M | 55.20M | 58.10M | 31.87M | 30.44M | 21.48M | 35.43M | 24.19M | 22.46M | 19.09M | 35.55M | 16.80M | 20.71M | 14.81M |
|
Cash & Current Investments
|
17.09M | 14.31M | 22.64M | 14.08M | 21.32M | 18.75M | 27.46M | 22.48M | 22.71M | 34.48M | 36.42M | 34.20M | 33.67M | 36.63M | 39.50M | 34.66M | 31.48M | 41.02M | 35.57M | 33.21M | 39.98M | 46.50M | 88.31M | 65.44M | 38.20M | 46.22M | 23.74M | 29.15M | 26.68M | 26.55M | 18.18M | 15.30M | 15.96M | 18.29M | 15.08M | 12.75M | 10.27M | 12.18M | 20.52M | 15.60M | 19.61M | 24.59M | 22.34M | 18.40M | 17.00M | 55.20M | 53.70M | 67.45M | 55.20M | 58.10M | 31.87M | 30.44M | 21.48M | 35.43M | 24.19M | 22.46M | 19.09M | 35.55M | 16.80M | 20.71M | 14.81M |
|
Receivables - Net
|
| | | 143.12M | 128.17M | 145.43M | 133.88M | 157.62M | 156.79M | 181.37M | 154.97M | 172.11M | 167.01M | 184.59M | 157.99M | 175.60M | 173.25M | 217.01M | 172.16M | 212.93M | 210.14M | 244.06M | 293.61M | 282.32M | 264.50M | 262.77M | 269.28M | 281.64M | 281.96M | 301.96M | 288.98M | 323.17M | 301.91M | 268.35M | 244.31M | 265.10M | 263.50M | 245.62M | 224.11M | 195.52M | 214.36M | 194.07M | 194.21M | 217.46M | 204.29M | 168.27M | 207.78M | 215.41M | 213.68M | 186.69M | 178.21M | 197.03M | 185.80M | 181.19M | 174.70M | 192.44M | 192.46M | 172.65M | 179.36M | 207.53M | 194.65M |
|
Receivables - Other
|
| | | | | | | 20.56M | 27.90M | 25.89M | 20.57M | 25.52M | 26.80M | 24.98M | 28.19M | 14.90M | 21.26M | 19.17M | 15.43M | 18.39M | 29.70M | 28.61M | 63.92M | 73.30M | 80.80M | 39.72M | 84.89M | 80.04M | 99.94M | 69.14M | 92.37M | 91.58M | 93.00M | 76.27M | 76.30M | 74.45M | 97.34M | 62.86M | 66.38M | 59.99M | 47.41M | 46.47M | 60.40M | 44.62M | 40.60M | 33.14M | 45.30M | 43.98M | 47.64M | 31.38M | 40.41M | 42.85M | 49.82M | 33.61M | 43.88M | 48.71M | 50.12M | 30.17M | 43.82M | 48.95M | 48.27M |
|
Receivables
|
| | | 143.12M | 128.17M | 145.43M | 133.88M | 178.19M | 184.69M | 207.26M | 175.54M | 197.62M | 193.81M | 209.56M | 186.17M | 190.50M | 194.51M | 236.18M | 187.60M | 231.32M | 239.84M | 272.68M | 357.53M | 355.62M | 345.30M | 302.49M | 354.17M | 361.68M | 381.90M | 371.10M | 381.35M | 414.75M | 394.91M | 344.62M | 320.61M | 339.56M | 360.85M | 308.48M | 290.49M | 255.51M | 261.77M | 240.54M | 254.62M | 262.08M | 244.90M | 201.41M | 253.07M | 259.39M | 261.33M | 218.07M | 218.62M | 239.88M | 235.62M | 214.79M | 218.59M | 241.15M | 242.58M | 202.82M | 223.17M | 256.48M | 242.92M |
|
Raw Materials
|
| | | | | | | 3.53M | 3.02M | 2.98M | 3.25M | 3.46M | 3.36M | 3.24M | 3.06M | 2.92M | 2.71M | 2.96M | 3.12M | 3.17M | 3.19M | 3.01M | | | | 6.84M | | | | | | | | 8.45M | | | 8.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 0.94M | 1.03M | 0.97M | 0.95M | 0.84M | 0.84M | 1.04M | 0.89M | 0.89M | 0.96M | 1.24M | 1.19M | 0.92M | 1.17M | 0.98M | | | | 2.71M | | | | | | | | 3.90M | | | 3.86M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 20.52M | 21.93M | 22.62M | 22.61M | 22.20M | 22.63M | 22.36M | 22.36M | 21.72M | 22.79M | 22.52M | 23.80M | 21.91M | 24.89M | 24.48M | | | | 40.01M | | | | | | | | 36.19M | | | 31.33M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 21.34M | 22.21M | 22.46M | 23.35M | 24.99M | 25.98M | 26.57M | 26.81M | 26.51M | 26.83M | 26.63M | 26.30M | 25.54M | 26.46M | 26.71M | 28.11M | 26.00M | 29.25M | 28.47M | 66.04M | 54.26M | 52.44M | 49.57M | 50.40M | 51.29M | 51.73M | 49.70M | 51.45M | 52.49M | 51.56M | 48.54M | 49.50M | 46.04M | 43.22M | 39.20M | 38.01M | 36.81M | 36.36M | 36.85M | 36.60M | 37.84M | 37.15M | 35.38M | 36.44M | 36.18M | 36.99M | 36.33M | 38.00M | 37.86M | 38.87M | 38.85M | 38.66M | 38.83M | 40.31M | 37.87M | 39.62M | 41.54M | 41.53M |
|
Current Deferred Tax Assets
|
| | | 3.79M | 1.83M | 3.54M | 3.14M | 5.16M | 3.14M | 4.77M | 4.66M | 5.32M | 3.31M | 3.89M | 4.47M | 4.72M | 3.30M | 5.47M | 4.79M | 5.93M | 3.98M | 5.66M | 19.63M | 17.21M | 17.64M | 16.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 7.95M | 7.67M | 6.27M | 5.83M | 8.43M | 8.56M | 8.14M | 6.64M | 8.78M | 8.41M | 7.34M | 7.13M | 8.30M | 9.04M | 9.35M | 7.48M | 10.62M | 12.91M | 12.47M | 24.63M | 36.14M | 33.08M | 25.76M | 23.78M | 23.14M | 22.54M | 17.95M | 31.03M | 30.42M | 25.13M | 19.45M | 24.53M | 24.41M | 22.31M | 20.27M | 25.80M | 31.32M | 33.21M | 26.75M | 38.73M | 96.52M | 61.45M | 56.06M | 66.47M | 70.42M | 73.95M | 65.68M | 62.70M | 60.60M | 65.45M | 65.99M | 60.28M | 61.03M | 62.35M | 58.64M | 56.10M | 56.12M | 59.52M |
|
Current Assets
|
| | | 190.27M | 181.20M | 196.46M | 195.53M | 218.68M | 217.19M | 255.34M | 234.10M | 246.92M | 239.24M | 259.08M | 235.40M | 248.81M | 243.53M | 299.56M | 252.14M | 288.70M | 301.26M | 342.15M | 509.76M | 480.00M | 428.34M | 401.36M | 369.76M | 385.23M | 383.92M | 397.06M | 389.64M | 421.38M | 394.56M | 354.96M | 333.43M | 352.22M | 342.97M | 317.58M | 323.99M | 281.73M | 304.55M | 283.73M | 294.23M | 371.41M | 321.15M | 402.29M | 368.06M | 393.81M | 435.97M | 347.55M | 311.61M | 326.75M | 312.84M | 322.10M | 298.20M | 315.30M | 314.89M | 305.10M | 292.36M | 326.50M | 310.88M |
|
Property, Plant & Equipment (Net)
|
| | | 58.57M | 60.00M | 61.09M | 65.72M | 62.04M | 64.96M | 71.24M | 72.50M | 74.94M | 76.72M | 79.73M | 85.39M | 89.96M | 91.41M | 91.97M | 93.12M | 97.93M | 118.96M | 123.22M | 201.01M | 206.29M | 212.04M | 203.13M | 205.34M | 204.26M | 203.12M | 203.22M | 199.81M | 195.76M | 193.41M | 194.79M | 192.57M | 192.82M | 192.76M | 191.95M | 184.45M | 181.31M | 173.05M | 170.31M | 166.52M | 164.69M | 160.87M | 145.48M | 160.19M | 157.04M | 155.63M | 138.10M | 134.52M | 131.96M | 127.71M | 127.06M | 123.14M | 120.15M | 116.49M | 112.83M | 110.94M | 112.25M | 111.02M |
|
Goodwill
|
| | | 89.52M | 89.55M | 86.75M | 99.25M | 95.00M | 8.60M | 103.56M | 104.79M | 103.47M | 108.98M | 113.94M | 114.11M | 113.76M | 113.14M | 111.16M | 108.19M | 107.77M | 262.19M | 253.68M | 294.92M | 362.00M | 370.73M | 355.79M | 356.35M | 358.58M | 284.68M | 284.80M | 285.10M | 283.09M | 283.07M | 281.65M | 281.65M | 282.16M | 280.67M | 282.01M | 88.10M | 89.00M | 89.90M | 91.40M | 90.40M | 90.60M | 34.20M | 25.24M | 25.25M | 24.55M | | | | | | | | | | | | | |
|
Intangibles
|
| | | 14.82M | 14.30M | 15.86M | 18.19M | 18.51M | 26.23M | 28.45M | 26.90M | 25.95M | 30.91M | 25.34M | 24.39M | 36.21M | 36.80M | 36.58M | 36.22M | 36.23M | 115.70M | 116.90M | 166.85M | 167.20M | 163.37M | 176.10M | 171.94M | 168.07M | 164.16M | 160.16M | 153.13M | 145.78M | 138.63M | 131.37M | 127.70M | 124.12M | 213.49M | 117.02M | 113.53M | 110.01M | 106.60M | 103.28M | 99.86M | 96.53M | 93.23M | 88.32M | 86.57M | 83.22M | 79.95M | 75.41M | 72.20M | 69.00M | 65.82M | 62.69M | 59.55M | 56.45M | 53.36M | 50.24M | 47.15M | 44.06M | 40.95M |
|
Goodwill & Intangibles
|
| | | 104.34M | 103.85M | 102.61M | 117.44M | 113.51M | 34.83M | 132.00M | 131.69M | 129.42M | 139.89M | 139.28M | 138.50M | 149.97M | 149.94M | 147.74M | 144.41M | 144.00M | 377.89M | 370.58M | 461.77M | 529.20M | 534.10M | 531.89M | 528.29M | 526.64M | 448.84M | 444.96M | 438.23M | 428.87M | 421.70M | 413.02M | 409.36M | 406.28M | 494.16M | 399.02M | 201.63M | 199.01M | 196.50M | 194.68M | 190.26M | 187.13M | 127.43M | 113.56M | 111.82M | 107.76M | 79.95M | 75.41M | 72.20M | 69.00M | 65.82M | 62.69M | 59.55M | 56.45M | 53.36M | 50.24M | 47.15M | 44.06M | 40.95M |
|
Long-Term Deferred Tax
|
| | | 0.12M | 0.21M | 0.15M | 0.30M | 0.65M | 0.46M | 0.37M | 0.26M | 0.82M | 1.04M | 1.08M | 2.02M | 2.44M | 2.98M | 3.00M | 3.19M | 3.50M | 2.10M | 1.92M | 4.25M | 4.11M | 3.87M | 54.54M | 5.79M | 5.87M | 6.71M | 53.17M | 6.56M | 5.46M | 5.31M | 7.65M | 8.04M | 7.58M | 6.61M | 5.19M | 5.13M | 5.88M | 5.17M | 6.79M | 5.44M | 5.79M | | 0.67M | 0.26M | 0.05M | | 0.38M | 0.38M | 0.63M | 0.98M | 1.23M | 1.85M | 1.12M | 1.42M | 1.58M | 2.11M | 1.98M | 1.81M |
|
Other Non-Current Assets
|
| | | 2.19M | 3.27M | 3.62M | 2.87M | 3.08M | 5.80M | 5.80M | 5.80M | 2.91M | 5.20M | 5.20M | 5.20M | 1.25M | 0.92M | 0.59M | 0.55M | 0.47M | 2.42M | 2.38M | 3.76M | 14.81M | 12.32M | 4.83M | 4.73M | 4.57M | 4.90M | 5.80M | 6.92M | 6.62M | 7.60M | 7.40M | 7.08M | 6.47M | 7.30M | 4.43M | 8.13M | 9.80M | 11.52M | 11.64M | 11.55M | 11.76M | 12.53M | 83.10M | 15.30M | 7.41M | 88.67M | 6.35M | 7.38M | 10.70M | 7.39M | 7.85M | 8.64M | 9.75M | 12.09M | 13.43M | 15.56M | 14.56M | 15.07M |
|
Non-Current Assets
|
| | | 165.21M | 167.34M | 167.47M | 186.33M | 185.11M | 243.01M | 204.86M | 213.04M | 213.28M | 226.15M | 228.88M | 232.10M | 236.13M | 236.87M | 234.14M | 231.41M | 235.14M | 483.41M | 477.72M | 670.79M | 743.02M | 754.09M | 746.06M | 744.15M | 741.35M | 663.57M | 658.77M | 651.52M | 636.71M | 628.02M | 622.87M | 684.69M | 679.66M | 672.45M | 667.64M | 463.55M | 457.46M | 448.32M | 447.24M | 441.95M | 434.95M | 364.28M | 304.25M | 347.98M | 329.99M | 277.72M | 269.09M | 263.58M | 259.93M | 248.62M | 243.64M | 237.28M | 234.34M | 230.47M | 223.26M | 222.85M | 221.87M | 220.17M |
|
Assets
|
| | | 355.49M | 348.54M | 363.93M | 381.87M | 403.79M | 460.20M | 460.20M | 447.14M | 460.20M | 465.39M | 487.97M | 467.50M | 484.94M | 480.40M | 533.70M | 483.55M | 523.83M | 784.67M | 819.87M | 1,180.55M | 1,223.02M | 1,182.42M | 1,147.42M | 1,113.92M | 1,126.58M | 1,047.49M | 1,055.84M | 1,041.15M | 1,058.09M | 1,022.58M | 977.82M | 1,018.12M | 1,031.88M | 1,015.42M | 985.22M | 787.54M | 739.19M | 752.86M | 730.98M | 736.19M | 806.36M | 685.43M | 706.54M | 716.03M | 723.80M | 713.69M | 616.64M | 575.19M | 586.68M | 561.45M | 565.74M | 535.48M | 549.65M | 545.37M | 528.37M | 515.21M | 548.36M | 531.05M |
|
Accounts Payables
|
| | | 24.37M | 16.21M | 17.94M | 17.00M | 18.43M | 14.12M | 19.46M | 15.80M | 22.41M | 16.78M | 21.98M | 20.42M | 21.75M | 21.44M | 29.12M | 21.45M | 32.85M | 25.60M | 31.61M | 38.47M | 51.95M | 49.45M | 47.82M | 40.79M | 46.71M | 44.07M | 55.31M | 48.48M | 51.81M | 48.43M | 44.07M | 48.63M | 49.89M | 49.95M | 41.64M | 47.63M | 43.38M | 42.02M | 42.15M | 45.30M | 46.15M | 49.03M | 44.06M | 41.14M | 38.41M | 34.92M | 32.52M | 32.00M | 36.27M | 32.04M | 36.39M | 35.42M | 41.55M | 43.15M | 42.09M | 34.36M | 43.03M | 38.93M |
|
Payables
|
| | | 24.37M | 16.21M | 17.94M | 17.00M | 18.43M | 14.12M | 19.46M | 15.80M | 22.41M | 16.78M | 21.98M | 20.42M | 21.75M | 21.44M | 29.12M | 21.45M | 32.85M | 25.60M | 31.61M | 38.47M | 51.95M | 49.45M | 47.82M | 40.79M | 46.71M | 44.07M | 55.31M | 48.48M | 51.81M | 48.43M | 44.07M | 48.63M | 49.89M | 49.95M | 41.64M | 47.63M | 43.38M | 42.02M | 42.15M | 45.30M | 46.15M | 49.03M | 44.06M | 41.14M | 38.41M | 34.92M | 32.52M | 32.00M | 36.27M | 32.04M | 36.39M | 35.42M | 41.55M | 43.15M | 42.09M | 34.36M | 43.03M | 38.93M |
|
Accumulated Expenses
|
| | | | | | | 27.87M | 21.42M | 28.98M | 23.94M | 32.09M | 19.62M | 26.49M | 22.81M | 28.74M | 18.73M | 30.26M | 21.54M | 35.86M | 25.65M | 34.96M | | | | 79.90M | | | | 92.47M | 92.98M | 94.84M | 100.03M | 95.31M | 86.12M | 79.84M | 94.69M | 86.51M | 81.70M | 67.73M | 64.52M | 73.14M | 85.61M | 151.65M | 115.69M | 111.74M | 123.99M | 128.76M | 129.64M | 119.27M | 99.31M | 101.93M | 104.75M | 118.09M | 113.07M | 107.97M | 107.03M | 105.23M | 97.25M | 100.76M | 97.99M |
|
Other Accumulated Expenses
|
| | | 32.51M | 27.45M | 33.55M | 31.87M | 38.49M | 33.49M | 45.68M | 37.94M | 49.16M | 38.15M | 45.37M | 39.26M | 48.39M | 38.97M | 51.84M | 39.60M | 54.19M | 58.68M | 62.99M | 81.48M | 75.11M | 82.10M | 79.90M | 90.80M | 82.68M | 99.22M | | | | | 16.00M | | | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.21M | 0.13M | 0.05M | | | | | | | | | | | | | | 0.23M | 8.78M | 2.80M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | | | | | | 0.57M | 0.29M | 0.28M | 4.03M | 5.29M | 5.30M | 5.32M | 5.32M | 0.34M | 0.35M | | | 0.67M | 0.67M | 487.20M | 506.41M | 280.99M | 284.10M | 4.55M | 5.30M | 5.21M | 7.12M | 7.09M | 7.06M | 6.49M | 3.81M | 3.83M | 4.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.67M | 17.31M | 17.04M | 17.10M | 16.79M | 17.05M | 16.98M | 17.38M | 17.04M | 17.00M | 16.50M | 15.41M | 15.31M | 14.39M | 13.33M | 13.82M | 14.61M | 14.44M | 14.52M | 14.23M | 14.01M | 14.72M | 15.01M | 14.79M | 14.83M | 15.08M | 16.04M |
|
Current Taxes
|
| | | 2.64M | 3.02M | 1.96M | | 4.74M | 5.08M | 2.37M | 1.40M | 1.23M | 0.98M | 4.21M | 0.52M | 5.00M | 3.42M | 8.32M | | 4.18M | 0.62M | | | | | | | 0.09M | | | 4.27M | 0.74M | 2.47M | | | | | | | | | | | | | | | | 1.55M | 2.26M | 2.75M | 1.38M | 2.46M | 1.02M | 1.38M | 2.14M | 2.56M | 2.65M | 2.89M | 3.11M | 2.84M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 1.20M | | 2.18M | 1.30M | 1.12M | 1.90M | 1.19M | | | | | | | | | | | | 1.78M | | | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.01M | 0.07M | 0.02M | | | 0.00M | | 0.11M | | 0.13M | 0.03M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 59.74M | 46.89M | 53.54M | 48.88M | 61.66M | 52.69M | 67.52M | 55.24M | 72.80M | 56.04M | 71.59M | 60.61M | 75.14M | 63.82M | 89.28M | 61.05M | 91.22M | 84.91M | 94.59M | 139.95M | 149.39M | 152.61M | 147.72M | 151.60M | 149.47M | 143.29M | 147.78M | 145.73M | 147.40M | 150.93M | 139.95M | 152.71M | 147.33M | 165.71M | 150.54M | 151.42M | 133.48M | 128.84M | 133.00M | 148.30M | 215.26M | 181.89M | 188.27M | 181.10M | 668.76M | 692.06M | 448.86M | 432.77M | 158.57M | 159.07M | 174.94M | 171.01M | 173.46M | 174.81M | 171.25M | 153.13M | 165.80M | 159.79M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 75.87M | 72.70M | 73.57M | 88.09M | 85.87M | 87.03M | 105.52M | 89.06M | 72.95M | 88.18M | 91.71M | 83.60M | 73.72M | 71.11M | 85.28M | 86.44M | 78.48M | 359.06M | 370.98M | 416.89M | 405.73M | 368.83M | 346.91M | 337.19M | 361.87M | 366.03M | 387.75M | 382.89M | 390.48M | 376.96M | 356.81M | 354.50M | 363.49M | 341.68M | 325.30M | 345.36M | 321.09M | 338.87M | 312.16M | 332.72M | 355.99M | 362.96M | 405.18M | 455.81M | 4.66M | 4.81M | 4.94M | 4.84M | 306.33M | 295.78M | 306.21M | 300.04M | 313.02M | 314.18M | 318.63M | 349.81M | 366.38M | 298.82M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | 13.80M | 12.48M | 11.75M | 21.24M | 20.97M | 19.23M | 18.90M | 14.98M | 14.49M | 12.72M | 11.64M | 10.94M | 10.60M | 9.75M | 8.89M | 9.32M | 7.70M | 6.62M | 5.82M | 5.28M | 4.12M | 2.93M | 1.67M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.64M |
|
Minority Interest
|
| | | 4.98M | 5.01M | 5.01M | 5.02M | 5.10M | | 5.30M | 5.29M | 5.38M | 5.33M | 5.51M | 5.56M | 5.68M | 5.69M | 5.86M | 5.86M | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 2.33M | 1.06M | | | | | | | | | | | | | | | | | | | | | 16.40M | | | 19.38M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 10.43M | 10.89M | 11.39M | 12.02M | 11.26M | 11.13M | 13.02M | 15.56M | 17.17M | 16.83M | 19.11M | 15.41M | 15.65M | 15.18M | 15.18M | 15.65M | 15.63M | 8.67M | 10.23M | 57.14M | 101.01M | 97.07M | 93.32M | 70.89M | 67.33M | 61.55M | 18.39M | 37.94M | 42.30M | 37.41M | 61.62M | 5.71M | 8.22M | 5.39M | 60.14M | 1.82M | 2.69M | 3.89M | 34.69M | 2.07M | 1.24M | 2.32M | 33.98M | 2.84M | 3.27M | 3.78M | 24.48M | 3.62M | 4.63M | 5.33M | 22.38M | 5.80M | 5.16M | 5.17M | 4.96M | 4.98M | 4.53M | 4.67M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.62M | 71.26M | 52.23M | 54.44M | 68.81M | 66.72M | 67.58M | 52.21M | 73.75M | 70.71M | 68.37M | 47.62M | 61.05M | 57.48M | 52.47M | 38.82M | 37.12M | 34.57M | 32.44M | 29.96M | 29.09M | 30.82M | 30.13M | 28.63M | 30.10M | 31.22M | 32.33M |
|
Other Non-Current Liabilities
|
| | | | | | | 2.68M | 2.57M | 6.75M | 6.66M | 5.10M | 6.94M | 4.59M | 5.39M | 3.38M | 4.45M | 3.51M | 3.06M | 3.12M | 2.33M | 1.54M | 3.58M | 4.27M | 4.11M | 2.59M | 2.65M | 3.98M | 4.23M | 9.76M | 10.17M | 9.05M | 9.18M | 6.91M | 3.42M | 2.05M | 1.85M | 1.96M | 1.79M | 6.70M | 11.34M | 9.35M | 9.41M | 9.33M | 9.28M | 9.80M | 3.47M | 3.48M | 2.62M | 2.60M | 2.70M | 2.71M | 4.23M | 3.29M | 3.26M | 3.31M | 3.19M | 3.16M | 3.16M | 3.36M | 3.45M |
|
Total Non-Current Liabilities
|
| | | | | | | 156.11M | 148.30M | 186.05M | 159.87M | 162.92M | 161.05M | 182.40M | 159.62M | 164.52M | 150.11M | 189.74M | 163.14M | 185.34M | 452.64M | 475.80M | 627.79M | 668.61M | 630.26M | 609.19M | 580.65M | 597.90M | 589.76M | 568.90M | 581.05M | 592.91M | 576.95M | 513.81M | 578.48M | 582.73M | 573.91M | 546.59M | 558.32M | 513.55M | 528.02M | 507.03M | 543.91M | 629.13M | 600.71M | 644.88M | 685.50M | 719.77M | 739.80M | 496.29M | 478.35M | 504.10M | 492.61M | 516.86M | 505.93M | 522.46M | 524.28M | 523.47M | 538.02M | 567.93M | 495.60M |
|
Total Liabilities
|
| | | 146.04M | 130.48M | 138.49M | 148.99M | 158.79M | 150.87M | 192.80M | 166.53M | 168.01M | 167.99M | 186.99M | 165.00M | 167.90M | 154.56M | 193.25M | 166.20M | 188.46M | 454.97M | 477.34M | 631.37M | 672.88M | 634.37M | 611.78M | 583.30M | 601.88M | 593.99M | 578.66M | 591.22M | 601.96M | 586.13M | 520.72M | 581.90M | 584.78M | 575.76M | 548.55M | 560.11M | 520.26M | 539.36M | 516.37M | 553.33M | 638.46M | 609.99M | 654.68M | 688.97M | 723.25M | 742.42M | 498.88M | 481.05M | 506.81M | 496.84M | 520.15M | 509.19M | 525.77M | 527.47M | 526.63M | 541.18M | 571.28M | 499.06M |
|
Total Debt
|
| | | 76.08M | 72.83M | 73.62M | 88.09M | 85.87M | 87.03M | 105.52M | 89.06M | 72.95M | 88.18M | 91.71M | 83.60M | 73.72M | 71.11M | 85.28M | 86.44M | 78.71M | 367.84M | 373.78M | 436.89M | 425.73M | 388.83M | 366.91M | 357.19M | 381.87M | 366.03M | 387.75M | 382.89M | 390.48M | 376.96M | 357.38M | 354.80M | 363.77M | 345.72M | 330.59M | 350.66M | 326.41M | 344.19M | 312.50M | 333.07M | 355.99M | 362.96M | 405.85M | 456.49M | 491.86M | 511.22M | 285.94M | 288.94M | 310.88M | 301.08M | 311.43M | 307.16M | 320.11M | 321.24M | 325.11M | 353.62M | 370.21M | 302.82M |
|
Common Equity
|
| | | 209.45M | 218.06M | 225.44M | 232.88M | 245.00M | 256.46M | 275.93M | 280.61M | 292.19M | 297.40M | 300.98M | 302.49M | 317.05M | 325.84M | 340.45M | 317.35M | 335.38M | 329.70M | 342.53M | -21.90M | -25.07M | -26.25M | 535.64M | -29.86M | -25.42M | 453.50M | 477.17M | 473.57M | 480.89M | 436.45M | 457.10M | 436.22M | 447.10M | 439.66M | 436.67M | 227.43M | 218.94M | 213.50M | 214.60M | 182.86M | 167.91M | 75.44M | 51.87M | 27.07M | 0.55M | -28.73M | 117.76M | 94.14M | 79.87M | 64.61M | 45.60M | 26.29M | 23.88M | 17.90M | 1.74M | -25.97M | -22.92M | -17.65M |
|
Shareholder's Equity
|
| | | 209.45M | 218.06M | 225.44M | 232.88M | 245.00M | 256.46M | 275.93M | 280.61M | 292.19M | 297.40M | 300.98M | 302.49M | 317.05M | 325.84M | 340.45M | 317.35M | 335.38M | 329.70M | 342.53M | -21.90M | -25.07M | -26.25M | 535.64M | -29.86M | -25.42M | 453.50M | 477.17M | 473.57M | 480.89M | 436.45M | 457.10M | 436.22M | 447.10M | 439.66M | 436.67M | 227.43M | 218.94M | 213.50M | 214.60M | 182.86M | 167.91M | 75.44M | 51.87M | 27.07M | 0.55M | -28.73M | 117.76M | 94.14M | 79.87M | 64.61M | 45.60M | 26.29M | 23.88M | 17.90M | 1.74M | -25.97M | -22.92M | -17.65M |
|
Liabilities and Shareholders Equity
|
| | | 355.49M | 348.54M | 363.93M | 381.87M | 403.79M | 460.20M | 460.20M | 447.14M | 460.20M | 465.39M | 487.97M | 467.50M | 484.94M | 480.40M | 533.70M | 483.55M | 523.83M | 784.67M | 819.87M | 1,180.55M | 1,223.02M | 1,182.42M | 1,147.42M | 1,113.92M | 1,126.58M | 1,047.49M | 1,055.84M | 1,041.15M | 1,058.09M | 1,022.58M | 977.82M | 1,018.12M | 1,031.88M | 1,015.42M | 985.22M | 787.54M | 739.19M | 752.86M | 730.98M | 736.19M | 806.36M | 685.43M | 706.54M | 716.03M | 723.80M | 713.69M | 616.64M | 575.19M | 586.68M | 561.45M | 565.74M | 535.48M | 549.65M | 545.37M | 528.37M | 515.21M | 548.36M | 531.05M |
|
Treasury Shares
|
| | | 0.31M | 0.09M | 0.09M | 0.34M | 0.34M | 0.09M | 0.09M | 0.33M | 0.33M | 0.33M | 0.32M | 0.31M | 0.31M | 0.30M | 0.33M | 0.55M | 0.55M | 0.55M | 0.55M | 0.48M | 0.82M | 0.82M | 0.27M | | | | | 0.82M | 0.82M | 0.77M | | 0.81M | 0.81M | 0.71M | 0.78M | 0.77M | 0.73M | 0.71M | 0.85M | 0.84M | 0.82M | 0.80M | 0.08M | 0.98M | 1.10M | 1.09M | 0.10M | | | | 0.45M | | | | 0.45M | | | |
|
Retained Earnings
|
| | | 119.14M | 125.93M | 136.27M | 138.28M | -2.59M | -0.54M | 0.65M | -0.88M | -1.79M | -2.55M | -1.92M | -3.62M | -2.68M | -3.72M | -7.37M | 226.73M | 242.10M | 243.53M | 255.02M | 244.55M | 251.90M | 247.68M | 218.95M | 210.43M | 199.35M | 115.82M | 135.49M | 106.37M | 73.90M | 51.04M | 81.45M | 56.45M | 62.88M | 55.82M | 48.67M | -152.09M | -165.62M | -174.69M | -189.56M | -223.86M | -241.35M | -332.53M | -375.58M | -404.22M | -425.77M | -448.65M | -301.68M | -326.39M | -342.14M | -354.28M | -377.40M | -394.60M | -397.36M | -408.49M | -415.67M | -445.38M | -449.65M | -461.10M |