|
Cash & Equivalents
|
29.77M | 30.20M | 30.70M | 26.70M | 27.74M | 23.10M | 27.73M | 34.65M | 37.64M | 37.87M | 52.16M | 54.77M | 51.14M | 58.33M | 54.31M | 64.94M | 71.33M | 65.94M | 60.41M | 74.29M | 69.36M | 75.15M | 79.00M | 79.00M | 76.61M | 59.78M | 50.10M | 45.54M | 44.05M | 47.27M | 52.47M | 54.94M | 59.48M | 65.94M | 68.31M | 162.37M | 141.15M | 160.34M | 144.10M | 154.77M | 168.13M | 158.69M | 162.50M | 208.10M | 214.40M | 176.10M | 200.30M | 264.30M | 451.40M | 457.00M | 466.50M | 367.00M | 421.40M | 453.50M | 358.80M | 322.10M | 320.80M | 342.00M | 307.00M | 293.00M | 319.50M | 318.20M | 313.90M | 317.60M | 327.40M | 314.10M |
|
Cash & Current Investments
|
29.77M | 30.20M | 30.70M | 26.70M | 27.74M | 23.10M | 27.73M | 34.65M | 37.64M | 37.87M | 52.16M | 54.77M | 51.14M | 58.33M | 54.31M | 64.94M | 71.33M | 65.94M | 60.41M | 74.29M | 69.36M | 75.15M | 79.00M | 79.00M | 76.61M | 59.78M | 50.10M | 45.54M | 44.05M | 47.27M | 52.47M | 54.94M | 59.48M | 65.94M | 68.31M | 162.37M | 141.15M | 160.34M | 144.10M | 154.77M | 168.13M | 158.69M | 162.50M | 208.10M | 214.40M | 176.10M | 200.30M | 264.30M | 451.40M | 457.00M | 466.50M | 367.00M | 421.40M | 453.50M | 358.80M | 322.10M | 320.80M | 342.00M | 307.00M | 293.00M | 319.50M | 318.20M | 313.90M | 317.60M | 327.40M | 314.10M |
|
Receivables - Net
|
10.47M | 10.33M | 15.52M | 34.79M | 45.52M | 45.69M | 46.55M | 54.59M | 57.78M | 47.67M | 41.05M | 48.97M | 41.94M | 47.55M | 50.07M | 49.57M | 47.07M | 49.73M | 67.45M | 72.20M | 67.95M | 57.46M | 61.82M | 69.62M | 57.51M | 57.53M | 59.15M | 66.67M | 73.07M | 65.81M | 74.66M | 94.85M | 101.87M | 107.66M | 90.21M | 83.66M | 98.61M | 95.06M | 107.00M | 110.97M | 98.31M | 110.39M | 112.70M | 113.20M | 138.90M | 145.50M | 145.50M | 168.00M | 210.40M | 232.50M | 250.10M | 279.30M | 243.80M | 236.00M | 253.70M | 190.30M | 178.60M | 170.50M | 180.80M | 194.50M | 206.90M | 228.10M | 241.10M | 217.90M | 206.70M | 199.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 1.00M | | | | | | | | | 7.30M | | 7.30M | | | | | | | | | | | | | | | | |
|
Receivables
|
10.47M | 10.33M | 15.52M | 34.79M | 45.52M | 45.69M | 46.55M | 54.59M | 57.78M | 47.67M | 41.05M | 48.97M | 41.94M | 47.55M | 50.07M | 49.57M | 47.07M | 49.73M | 67.45M | 72.20M | 67.95M | 57.46M | 61.82M | 69.62M | 57.51M | 57.53M | 59.15M | 66.67M | 73.07M | 65.81M | 74.66M | 94.85M | 101.87M | 107.66M | 90.21M | 83.66M | 98.61M | 100.26M | 108.00M | 110.97M | 98.31M | 110.39M | 112.70M | 113.20M | 138.90M | 145.50M | 145.50M | 175.30M | 210.40M | 239.80M | 250.10M | 279.30M | 243.80M | 236.00M | 253.70M | 190.30M | 178.60M | 170.50M | 180.80M | 194.50M | 206.90M | 228.10M | 241.10M | 217.90M | 206.70M | 199.50M |
|
Raw Materials
|
| | | | | | | | | | 42.98M | | | | 47.83M | | 39.00M | 41.03M | 49.52M | 47.30M | 47.48M | 45.09M | 45.29M | 47.21M | 48.69M | 60.48M | 57.32M | 62.28M | 64.43M | 65.43M | 68.47M | 87.01M | 96.16M | 122.83M | 183.46M | 188.55M | 177.43M | 146.91M | 121.30M | 113.03M | 99.50M | 92.04M | 99.90M | 110.90M | 116.40M | 106.30M | 102.90M | 107.50M | 155.70M | 184.50M | 220.90M | 262.80M | 244.70M | 230.80M | 230.40M | 215.20M | 203.60M | 196.30M | 197.90M | 197.30M | 206.90M | 205.50M | 195.40M | 202.20M | 202.00M | 208.10M |
|
Work In Process
|
| | | | | | | | | | 12.95M | | | | 9.99M | | 12.98M | 14.11M | 19.44M | 21.56M | 20.05M | 14.12M | 14.10M | 16.20M | 19.12M | 18.74M | 17.95M | 21.76M | 25.05M | 23.16M | 26.53M | 30.56M | 37.59M | 34.95M | 43.83M | 51.88M | 37.58M | 32.56M | 51.00M | 50.33M | 46.48M | 46.79M | 57.60M | 61.00M | 63.70M | 55.80M | 64.50M | 66.80M | 89.60M | 92.60M | 102.50M | 120.70M | 108.60M | 116.30M | 142.30M | 138.40M | 112.00M | 110.00M | 107.20M | 123.50M | 132.20M | 133.90M | 130.80M | 117.10M | 122.10M | 142.60M |
|
Finished Goods
|
| | | | | | | | | | 3.49M | | | | 2.35M | | 3.47M | 2.10M | 1.81M | 5.17M | 5.84M | 2.70M | 3.92M | 3.58M | 4.72M | 4.11M | 4.56M | 5.16M | 7.15M | 6.79M | 8.86M | 5.47M | 5.95M | 7.52M | 9.56M | 21.36M | 13.56M | 19.10M | 13.80M | 16.93M | 18.07M | 14.72M | 14.90M | 15.10M | 13.70M | 13.20M | 13.00M | 14.90M | 56.70M | 47.50M | 55.80M | 56.80M | 51.80M | 58.00M | 71.20M | 79.40M | 83.20M | 72.00M | 69.40M | 67.30M | 60.80M | 63.20M | 54.80M | 55.30M | 51.50M | 31.50M |
|
Inventory
|
37.89M | 32.02M | 36.57M | 46.98M | 56.69M | | | 59.29M | 69.87M | 59.27M | 59.41M | 61.00M | | | 60.17M | | 55.45M | 57.24M | 70.77M | 74.03M | 73.37M | 61.90M | 63.32M | 66.99M | 72.53M | 83.34M | 79.84M | 89.21M | 96.63M | 95.37M | 103.86M | 123.04M | 139.71M | 165.30M | 236.84M | 261.80M | 228.57M | 198.58M | 186.10M | 180.30M | 164.06M | 153.55M | 172.40M | 187.00M | 193.80M | 175.30M | 180.40M | 189.20M | 302.00M | 324.60M | 379.20M | 440.30M | 405.10M | 405.10M | 443.90M | 433.00M | 378.30M | 378.30M | 374.50M | 388.10M | 399.90M | 402.60M | 381.00M | 374.60M | 375.60M | 382.20M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.28M | | | 1.99M | | | | 2.86M | | | | 4.07M | 4.07M | 4.07M | 3.73M | 3.78M | 3.78M | 3.78M | 3.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
5.21M | 5.06M | 5.62M | 6.00M | 2.35M | | | 2.95M | 8.86M | 10.22M | 3.45M | 4.77M | | | 3.91M | | 6.84M | 7.07M | 4.58M | 4.71M | 6.26M | 6.39M | 7.01M | 8.09M | 8.63M | 8.52M | 8.17M | 6.52M | 6.89M | 6.94M | 6.46M | 6.22M | 6.83M | 11.46M | 12.09M | 13.22M | 15.12M | 30.87M | 25.70M | 28.06M | 24.10M | 20.28M | 19.40M | 19.60M | 18.70M | 17.20M | 18.90M | 14.70M | 35.50M | 38.60M | 41.30M | 36.10M | 41.50M | 41.50M | 42.40M | 35.80M | 37.20M | 35.00M | 30.90M | 33.10M | 34.50M | 36.90M | 34.10M | 37.70M | 46.10M | 45.60M |
|
Current Assets
|
85.79M | 77.60M | 88.41M | 114.47M | 132.31M | | | 151.77M | 174.14M | 155.03M | 154.12M | 169.51M | -4.40M | -4.20M | 165.12M | -3.70M | 173.91M | 173.03M | 200.46M | 222.73M | 214.70M | 198.07M | 208.45M | 211.01M | 211.19M | 205.38M | 190.14M | 200.72M | 214.31M | 209.03M | 237.45M | 279.04M | 307.89M | 350.36M | 407.45M | 521.05M | 483.44M | 484.85M | 462.90M | 474.10M | 454.59M | 442.91M | 467.00M | 527.90M | 565.80M | 514.10M | 545.10M | 636.20M | 999.30M | 1,052.70M | 1,137.10M | 1,122.70M | 1,111.80M | 1,136.10M | 1,098.80M | 981.20M | 935.40M | 925.80M | 893.20M | 908.70M | 960.80M | 985.80M | 970.10M | 947.80M | 955.80M | 941.40M |
|
Buildings
|
9.57M | 9.58M | 9.58M | 9.58M | 10.33M | 9.68M | 9.79M | 10.09M | | | 10.86M | | | | 10.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 5.40M | 7.62M | 13.23M | 13.52M | 17.53M | 20.09M | 10.08M | 15.00M | 14.26M | 16.06M | 17.00M | 23.90M | 19.00M | 24.70M | 28.60M | 34.80M | 35.10M | 49.80M | 35.90M | 38.70M | 40.80M | 47.40M | 44.90M | 56.80M | 65.20M | 70.60M | 73.20M | 40.50M | 32.20M | 30.30M | 36.40M | 37.90M | 44.50M | 41.00M | 29.50M |
|
Property, Plant & Equipment (Net)
|
8.39M | 7.81M | 7.36M | 7.45M | 7.85M | | | 8.97M | 10.26M | 10.29M | 10.01M | 9.52M | | | 9.28M | | 8.49M | 8.53M | 8.53M | 8.17M | 8.21M | 8.07M | 10.84M | 14.48M | 14.85M | 16.97M | 17.27M | 17.91M | 18.12M | 18.81M | 48.11M | 20.93M | 23.47M | 28.94M | 57.61M | 36.84M | 38.77M | 133.75M | 171.00M | 141.08M | 144.50M | 143.72M | 178.10M | 186.30M | 191.70M | 197.00M | 208.40M | 211.30M | 265.50M | 297.60M | 319.60M | 334.00M | 332.20M | 335.50M | 368.80M | 379.10M | 398.40M | 397.20M | 328.30M | 329.20M | 326.60M | 327.70M | 325.90M | 328.60M | 336.70M | 329.10M |
|
Goodwill
|
| | | | | | | | | | 34.04M | | | | 90.70M | 90.70M | 55.92M | 89.96M | 89.96M | 55.92M | 55.92M | 55.92M | 89.96M | 74.30M | 74.30M | 84.50M | 119.29M | 85.25M | 85.25M | 85.25M | 119.29M | 85.25M | 85.25M | 85.25M | 85.20M | 85.25M | 85.25M | 151.87M | 150.20M | 150.23M | 166.65M | 169.56M | 171.10M | 171.10M | 171.10M | 171.10M | 171.10M | 171.10M | 257.20M | 263.60M | 270.00M | 268.50M | 250.70M | 248.80M | 248.80M | 248.80M | 248.80M | 248.80M | 265.20M | 265.20M | 265.20M | 265.30M | 265.30M | 265.30M | 114.20M | 114.20M |
|
Intangibles
|
8.99M | 8.99M | 8.99M | 8.99M | 8.99M | | | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | | | 27.70M | 26.20M | 24.76M | 23.23M | 21.71M | 20.49M | 19.27M | 18.05M | 16.82M | 39.06M | 37.70M | 44.95M | 42.78M | 41.34M | 39.90M | 38.46M | 63.66M | 35.79M | 63.66M | 63.66M | 63.66M | 63.66M | 63.66M | 239.86M | 235.20M | 235.16M | 242.06M | 242.06M | 242.10M | 242.10M | 242.10M | 242.10M | 242.10M | 242.10M | 366.50M | 366.50M | 360.70M | 360.70M | 331.10M | 327.10M | 327.10M | 182.00M | 176.50M | 170.90M | 215.30M | 207.60M | 200.00M | 192.40M | 184.90M | 177.60M | 170.60M | 163.70M |
|
Goodwill & Intangibles
|
8.99M | 8.99M | 8.99M | 8.99M | 8.99M | | | 8.99M | 8.99M | 8.99M | 43.03M | 8.99M | | | 84.36M | 82.86M | 80.68M | 113.20M | 111.67M | 76.41M | 75.18M | 73.96M | 72.74M | 113.36M | 112.00M | 129.45M | 162.07M | 126.59M | 125.15M | 123.71M | 182.95M | 121.04M | 148.91M | 148.91M | 148.86M | 148.91M | 148.91M | 391.73M | 385.40M | 385.38M | 408.71M | 411.61M | 413.20M | 413.20M | 413.20M | 413.20M | 413.20M | 413.20M | 623.70M | 630.10M | 630.70M | 629.20M | 581.80M | 575.90M | 575.90M | 430.80M | 425.30M | 419.70M | 480.50M | 472.80M | 465.20M | 457.70M | 450.20M | 442.90M | 284.80M | 277.90M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.20M | | | 4.77M | | | | 6.63M | | | | 5.34M | 5.26M | 5.36M | 3.88M | 3.44M | 3.12M | 2.76M | 3.61M | | | | | 1.35M | 1.26M | 1.11M | 1.10M | 4.95M | 5.03M | 5.07M | 4.92M | 10.20M | 10.20M | 12.24M | 12.27M | 15.50M | 13.90M | 15.50M | 15.80M | 23.50M | 22.30M | 23.30M | 23.10M | 37.60M | 36.60M | 37.20M | 37.30M | 36.00M | 36.60M | 37.00M | 36.50M | 3.10M | 3.30M | 3.10M | 3.60M | 3.10M | 3.50M | 2.80M | 3.10M |
|
Other Non-Current Assets
|
4.91M | 0.31M | 0.29M | 0.41M | 0.40M | | | 0.38M | 0.60M | 0.59M | 0.42M | 5.19M | | | 0.53M | | 6.24M | 6.42M | 0.58M | 0.37M | 0.38M | 0.37M | 0.67M | 0.75M | 0.75M | 0.70M | 0.72M | 0.72M | 0.75M | 0.74M | 0.76M | 1.01M | 1.56M | 1.77M | 1.93M | 2.18M | 1.83M | 8.07M | 5.20M | 6.09M | 5.74M | 5.95M | 5.20M | 4.90M | 5.00M | 5.20M | 5.30M | 6.40M | 8.30M | 8.70M | 9.30M | 9.30M | 10.50M | 9.50M | 10.80M | 12.60M | 11.20M | 10.10M | 10.90M | 10.20M | 10.30M | 10.50M | 9.60M | 11.00M | 11.60M | 12.10M |
|
Non-Current Assets
|
22.29M | 17.11M | 16.64M | 16.84M | 17.23M | | | 18.53M | 19.84M | 19.87M | 5.40M | 23.69M | 4.40M | 4.20M | 4.30M | 3.70M | 3.80M | 4.50M | 4.60M | 3.70M | 4.00M | 3.90M | 5.80M | 8.50M | 8.50M | 9.80M | 10.00M | 8.50M | 8.00M | 7.40M | 8.10M | 6.90M | 6.50M | 9.90M | 11.90M | 10.60M | 10.00M | 78.70M | 86.30M | 75.70M | 80.40M | 77.80M | 81.40M | 79.10M | 83.40M | 83.80M | 90.40M | 88.40M | 111.60M | 119.70M | 129.00M | 129.40M | 123.30M | 105.70M | 129.10M | 125.80M | 128.70M | 128.70M | 974.50M | 978.90M | 966.50M | 961.70M | 949.80M | 943.20M | 789.80M | 779.10M |
|
Assets
|
108.07M | 94.71M | 105.04M | 131.31M | 149.53M | 144.38M | 160.03M | 170.30M | 193.99M | 174.90M | 178.30M | 193.20M | | | 265.93M | | 269.33M | 267.35M | 292.54M | 312.94M | 303.83M | 284.35M | 296.14M | 342.71M | 341.55M | 356.11M | 336.15M | 345.95M | 358.34M | 352.30M | 380.70M | 423.28M | 453.84M | 500.75M | 563.41M | 680.84M | 965.48M | 965.48M | 965.50M | 1,019.30M | 1,008.96M | 1,019.30M | 1,019.30M | 1,072.20M | 1,102.50M | 1,060.30M | 1,102.50M | 1,190.60M | 1,846.70M | 1,924.00M | 1,867.70M | 2,011.60M | 1,945.40M | 1,956.00M | 1,960.90M | 1,865.90M | 1,843.70M | 1,845.50M | 1,867.70M | 1,887.60M | 1,927.30M | 1,947.50M | 1,919.90M | 1,891.00M | 1,745.60M | 1,720.50M |
|
Accounts Payables
|
10.69M | 11.19M | 23.10M | 46.10M | 54.30M | | | 45.96M | 48.92M | 26.93M | 29.45M | 39.05M | | | 23.48M | | 30.07M | 37.77M | 53.96M | 55.38M | 45.52M | 42.44M | 48.94M | 50.13M | 46.48M | 47.50M | 39.66M | 52.95M | 64.71M | 51.95M | 71.19M | 95.52M | 104.09M | 130.54M | 173.52M | 169.59M | 113.80M | 95.18M | 99.00M | 99.20M | 97.29M | 101.01M | 133.10M | 129.30M | 140.10M | 111.40M | 121.30M | 164.90M | 231.00M | 271.30M | 332.90M | 288.10M | 259.40M | 271.30M | 253.50M | 196.00M | 183.50M | 187.50M | 192.90M | 215.70M | 229.00M | 233.20M | 212.50M | 207.40M | 202.20M | 191.20M |
|
Payables
|
10.69M | 11.19M | 23.10M | 46.10M | 54.30M | | | 45.96M | 48.92M | 26.93M | 29.45M | 39.05M | | | 23.48M | | 30.07M | 37.77M | 53.96M | 55.38M | 45.52M | 42.44M | 48.94M | 50.13M | 46.48M | 47.50M | 39.66M | 52.95M | 64.71M | 51.95M | 71.19M | 95.52M | 104.09M | 130.54M | 173.52M | 169.59M | 113.80M | 95.18M | 99.00M | 99.20M | 97.29M | 101.01M | 133.10M | 129.30M | 140.10M | 111.40M | 121.30M | 164.90M | 231.00M | 271.30M | 332.90M | 288.10M | 259.40M | 271.30M | 253.50M | 196.00M | 183.50M | 187.50M | 192.90M | 215.70M | 229.00M | 233.20M | 212.50M | 207.40M | 202.20M | 191.20M |
|
Accumulated Expenses
|
0.96M | 1.28M | 1.16M | 2.38M | 2.88M | | | 3.69M | 5.14M | 3.23M | 2.80M | 2.97M | | | 4.61M | | 5.05M | 4.16M | 5.73M | 5.52M | 6.90M | 5.07M | 5.31M | 5.31M | 6.41M | 5.88M | 6.54M | 5.00M | 7.20M | 6.99M | 7.90M | 10.82M | 10.98M | 12.51M | 10.79M | 11.00M | 9.42M | 18.98M | 15.80M | 18.91M | 19.20M | 24.55M | 24.80M | 25.00M | 27.70M | 30.80M | 34.50M | 30.90M | 43.90M | 52.00M | 46.80M | 40.80M | 50.70M | 47.50M | 52.50M | 37.80M | 40.00M | 40.80M | 47.70M | 37.10M | 49.20M | 47.90M | 50.10M | 39.70M | 47.60M | 49.60M |
|
Other Accumulated Expenses
|
1.74M | 2.67M | 2.75M | 1.83M | 3.25M | | | 0.50M | 5.97M | 7.41M | 0.66M | 1.32M | | | 2.42M | | 2.27M | 2.04M | 2.38M | 3.12M | 3.12M | 2.74M | 2.13M | 2.74M | 2.31M | 5.37M | 4.68M | 7.37M | 7.25M | 10.21M | 4.51M | 8.04M | 10.44M | 11.02M | 10.66M | 9.44M | 10.14M | 17.96M | 14.80M | 18.34M | 19.98M | 16.50M | 30.70M | 37.00M | 39.30M | 33.50M | 26.30M | 46.90M | 42.50M | 46.30M | 50.00M | 51.90M | 47.60M | 52.40M | 45.30M | 39.80M | 35.40M | 31.20M | 33.70M | 41.30M | 38.20M | 42.30M | 38.40M | 37.50M | 33.60M | 24.10M |
|
Short term Debt
|
2.65M | 1.97M | 1.99M | 2.01M | 2.03M | 1.96M | 1.70M | 4.11M | 3.33M | 3.07M | 2.93M | 2.71M | | | 48.71M | | 48.71M | 36.71M | 37.70M | 48.83M | 43.86M | 37.86M | 9.54M | 4.85M | 6.51M | 11.21M | 12.74M | 13.79M | 12.99M | 15.20M | 16.82M | 16.11M | 16.12M | 15.52M | 12.38M | 54.78M | 54.83M | 42.82M | 9.70M | 9.69M | 7.20M | 9.01M | 8.80M | 8.30M | 7.70M | 7.50M | 7.40M | 8.00M | 21.60M | 23.20M | 22.10M | 19.50M | 22.30M | 20.10M | 20.80M | 22.70M | 17.80M | 17.60M | 17.60M | 17.00M | 16.30M | 16.40M | 16.00M | 10.00M | 10.00M | 9.90M |
|
Current Leases
|
| | | -4.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55M | 11.29M | 11.58M | 13.20M | 13.40M | 12.10M | 12.10M | 11.70M | 12.40M | 16.00M | 18.20M | 17.30M | 17.30M | 15.40M | 16.10M | 17.10M | 17.40M | 17.60M | 16.50M | 18.10M | 18.30M | 18.70M | 19.00M | 18.60M | 18.60M | 18.60M | 18.60M |
|
Current Deferred Revenue
|
0.50M | | | 0.74M | 0.82M | | | 0.77M | 0.83M | 0.86M | 0.90M | 0.93M | | | 0.02M | | 0.57M | 0.26M | 0.26M | 0.27M | 0.28M | 0.29M | 0.24M | 0.44M | 0.50M | 0.56M | 0.58M | 0.59M | 0.74M | 0.67M | 0.63M | 0.64M | 0.65M | 0.66M | 0.67M | 0.68M | 0.68M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
16.55M | 17.12M | 29.00M | 53.05M | 63.28M | | | 55.02M | 64.19M | 41.51M | 36.74M | 46.98M | | | 79.24M | | 86.66M | 80.94M | 100.04M | 113.12M | 99.68M | 88.40M | 66.17M | 63.47M | 62.21M | 70.53M | 64.20M | 79.70M | 92.89M | 85.02M | 101.06M | 131.13M | 142.28M | 170.25M | 207.35M | 245.49M | 188.87M | 175.62M | 139.30M | 156.69M | 154.97M | 162.65M | 210.60M | 213.00M | 226.90M | 195.30M | 201.20M | 263.10M | 355.00M | 411.00M | 469.10M | 417.60M | 395.40M | 407.40M | 389.20M | 313.70M | 294.30M | 293.60M | 310.00M | 329.40M | 351.40M | 358.80M | 335.60M | 313.20M | 312.00M | 293.40M |
|
Non-Current Debt
|
14.63M | 14.11M | 13.60M | 13.09M | 16.58M | | | 24.54M | 22.90M | 22.48M | 21.80M | 21.11M | | | 26.93M | | 19.68M | 19.80M | 17.42M | 14.92M | 12.01M | 9.63M | 38.61M | 70.76M | 67.88M | 65.72M | 62.80M | 59.87M | 56.93M | 54.02M | 50.93M | 48.06M | 44.69M | 41.81M | 39.89M | | | 330.98M | 331.60M | 329.81M | 330.89M | 304.17M | 283.40M | 323.90M | 322.10M | 272.60M | 261.60M | 259.80M | 573.10M | 545.10M | 529.90M | 530.90M | 524.00M | 509.20M | 493.00M | 470.00M | 467.10M | 464.10M | 461.20M | 458.20M | 478.30M | 475.80M | 476.50M | 470.90M | 468.40M | 466.50M |
|
Non-Current Deffered Revenue
|
4.89M | 4.55M | 4.38M | 3.98M | 3.82M | | | 3.22M | 2.79M | 2.56M | 2.47M | 2.24M | | | 2.98M | | 2.95M | 3.20M | 3.15M | 3.08M | 3.00M | 2.92M | 2.70M | 2.90M | 2.81M | 3.28M | 3.19M | 3.04M | 2.93M | 2.55M | 2.66M | 2.55M | 2.45M | 2.41M | 5.89M | 5.79M | 5.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 10.10M | 9.80M | 9.80M | 12.70M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.97M | 14.70M | 15.44M | 15.39M | 15.76M | 15.80M | 16.90M | 17.70M | 18.40M | 18.60M | 19.00M | 21.20M | 40.30M | 43.80M | 46.70M | 49.90M | 45.40M | 49.10M | 54.30M | 56.40M | 57.10M | 58.30M | 58.20M | 59.40M | 64.50M | 62.20M | 64.80M | 70.40M | 71.40M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 1.74M | 5.03M | 4.91M | 5.30M | 5.80M | 9.92M | 9.77M | 9.75M | 9.61M | 9.98M | 10.02M | 9.87M | 9.87M | 15.80M | 15.83M | 21.45M | 23.41M | 25.20M | 24.60M | 25.20M | 25.20M | 33.60M | 33.60M | 45.50M | 44.40M | 54.90M | 54.80M | 55.10M | 54.90M | 52.20M | 52.30M | 52.40M | 52.50M | 69.60M | 18.90M | 18.90M | 18.90M | 16.10M | 16.20M | 16.20M | 16.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.13M | 25.66M | 23.81M | 28.80M | 28.80M | 33.40M | 31.20M | 31.10M | 33.90M | 54.30M | 69.50M | 65.90M | 68.80M | 62.10M | 69.00M | 80.30M | 95.60M | 114.50M | 131.00M | 143.00M | 153.40M | 152.40M | 155.60M | 149.20M | 146.90M | 151.40M | 155.10M |
|
Other Non-Current Liabilities
|
| | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | 0.28M | 0.59M | 0.90M | 0.00M | 5.89M | | | 23.41M | 27.80M | 22.25M | 21.50M | 22.11M | 18.80M | 19.10M | 19.00M | 17.50M | 23.80M | 23.60M | 30.10M | 13.70M | 12.90M | 13.20M | 13.30M | 13.40M | 9.20M | 9.30M | 9.20M | 9.20M | 37.30M | 38.60M | 14.60M | 16.00M | 6.70M | 7.00M | 7.80M | 7.80M |
|
Total Non-Current Liabilities
|
| | 46.78M | | | | | | | | | | | | | | | | | | | | | | | | 134.38M | | | | 164.29M | 190.92M | 198.28M | 224.07M | 257.22M | | | 516.48M | 486.70M | 527.47M | 532.97M | 514.04M | 548.00M | 590.30M | 607.60M | 524.30M | 527.50M | 590.40M | 1,027.90M | 1,070.00M | 1,119.80M | 1,072.10M | 1,036.60M | 1,040.50M | 1,014.70M | 931.60M | 928.30M | 941.20M | 933.20M | 959.90M | 1,001.00M | 1,009.10M | 977.40M | 947.20M | 948.00M | 931.40M |
|
Total Liabilities
|
36.08M | 35.80M | 46.97M | 70.13M | 83.68M | | | 82.79M | 89.88M | 66.55M | 61.01M | 70.33M | | | 109.15M | | 109.28M | 103.94M | 120.61M | 131.13M | 114.69M | 100.95M | 107.59M | 137.12M | 132.90M | 141.27M | 135.21M | 147.53M | 158.06M | 147.39M | 164.57M | 191.51M | 199.18M | 224.07M | 263.11M | 261.30M | 204.42M | 539.88M | 514.50M | 549.72M | 554.47M | 536.15M | 566.80M | 609.40M | 626.60M | 541.80M | 551.30M | 614.00M | 1,058.00M | 1,083.70M | 1,132.70M | 1,085.30M | 1,049.90M | 1,053.90M | 1,023.90M | 940.90M | 937.50M | 950.40M | 970.50M | 998.50M | 1,015.60M | 1,025.10M | 984.10M | 954.20M | 955.80M | 939.20M |
|
Total Debt
|
17.29M | 16.08M | 15.59M | 15.10M | 18.61M | 1.96M | 1.70M | 28.65M | 26.23M | 25.55M | 24.73M | 23.82M | | | 75.64M | | 68.38M | 56.51M | 55.13M | 63.75M | 55.87M | 47.49M | 48.16M | 75.60M | 74.39M | 76.92M | 75.54M | 73.66M | 69.93M | 69.22M | 67.75M | 64.16M | 60.81M | 57.33M | 52.27M | 54.78M | 54.83M | 373.80M | 341.30M | 339.50M | 338.10M | 313.19M | 292.20M | 332.20M | 329.80M | 280.10M | 269.00M | 267.80M | 594.70M | 568.30M | 552.00M | 550.40M | 546.30M | 529.30M | 513.80M | 492.70M | 484.90M | 481.70M | 478.80M | 475.20M | 494.60M | 492.20M | 492.50M | 480.90M | 478.40M | 476.40M |
|
Common Equity
|
71.99M | 58.91M | 58.07M | 61.18M | 65.85M | | | 87.51M | 104.10M | 108.34M | 117.28M | 122.86M | | | 156.78M | | 160.05M | 163.42M | 171.93M | 181.81M | 189.13M | 183.40M | 188.55M | 205.59M | 208.65M | 214.84M | 200.94M | 198.43M | 200.28M | 204.91M | 216.13M | 231.77M | 254.67M | 276.68M | 300.30M | 419.54M | 439.33M | 446.75M | 451.00M | 453.50M | 454.49M | 456.70M | 452.50M | 462.80M | 488.20M | 518.50M | 551.20M | 576.60M | 788.70M | 840.30M | 892.70M | 926.30M | 895.50M | 902.10M | 937.00M | 925.00M | 906.20M | 895.10M | 897.20M | 889.10M | 911.70M | 922.40M | 935.80M | 936.80M | 789.80M | 781.30M |
|
Shareholder's Equity
|
| | | 61.18M | | | | 87.51M | 104.10M | 108.34M | 117.28M | 122.86M | | | 156.78M | | 160.05M | 163.42M | 171.93M | 181.81M | 189.13M | 183.40M | 188.55M | 205.59M | 208.65M | 214.84M | 200.94M | 198.43M | 200.28M | 204.91M | 216.13M | 231.77M | 254.67M | 276.68M | 300.30M | 419.54M | 439.33M | 446.75M | 451.00M | 453.50M | 454.49M | 456.70M | 452.50M | 462.80M | 488.20M | 518.50M | 551.20M | 576.60M | 788.70M | 840.30M | 892.70M | 926.30M | 895.50M | 902.10M | 937.00M | 925.00M | 906.20M | 895.10M | 897.20M | 889.10M | 911.70M | 922.40M | 935.80M | 936.80M | 789.80M | 781.30M |
|
Liabilities and Shareholders Equity
|
108.07M | 94.71M | 105.04M | 131.31M | 149.53M | 144.38M | 160.03M | 170.30M | 193.99M | 174.90M | 178.30M | 193.20M | | | 265.93M | | 269.33M | 267.35M | 292.54M | 312.94M | 303.83M | 284.35M | 296.14M | 342.71M | 341.55M | 356.11M | 336.15M | 345.95M | 358.34M | 352.30M | 380.70M | 423.28M | 453.84M | 500.75M | 563.41M | 680.84M | 965.48M | 965.48M | 965.50M | 1,019.30M | 1,008.96M | 1,019.30M | 1,019.30M | 1,072.20M | 1,102.50M | 1,060.30M | 1,102.50M | 1,190.60M | 1,846.70M | 1,924.00M | 1,867.70M | 2,011.60M | 1,945.40M | 1,956.00M | 1,960.90M | 1,865.90M | 1,843.70M | 1,845.50M | 1,867.70M | 1,887.60M | 1,927.30M | 1,947.50M | 1,919.90M | 1,891.00M | 1,745.60M | 1,720.50M |
|
Treasury Shares
|
-3.34M | -3.34M | -3.34M | -3.34M | -3.34M | | | | 0.60M | 0.60M | | 0.60M | 0.60M | 0.60M | | 0.60M | 1.23M | 0.60M | 1.26M | 0.60M | 0.60M | 0.60M | 1.08M | 1.08M | 0.60M | 0.60M | 1.27M | 0.60M | 0.60M | 0.60M | 1.76M | 0.60M | 0.60M | 0.60M | 1.70 | 0.60M | 0.60M | 0.60M | 1.80M | 0.60M | 2.16M | 0.60M | 1.80M | 0.60 | 0.60 | 0.60M | 1.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 1.10M | 1.40M | 1.70M | 1.70M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.70M | 1.70M |
|
Retained Earnings
|
-19.06M | -33.12M | -34.54M | -32.05M | -28.20M | | | -11.95M | 0.83M | 3.98M | 11.78M | 16.44M | | | 16.94M | | 18.94M | 20.99M | 27.36M | 34.41M | 40.45M | 35.19M | 38.72M | 39.89M | 42.10M | 43.77M | 27.99M | 24.75M | 25.47M | 28.08M | 38.04M | 52.38M | 72.56M | 92.27M | 113.12M | 137.86M | 156.82M | 150.83M | 149.70M | 150.32M | 150.12M | 150.63M | 140.30M | 149.70M | 171.00M | 195.40M | 217.90M | 242.90M | 260.00M | 291.90M | 337.40M | 365.30M | 340.20M | 349.90M | 377.80M | 374.40M | 365.00M | 350.50M | 346.70M | 337.30M | 356.40M | 354.10M | 370.40M | 365.40M | 203.40M | 192.50M |