|
Cash & Equivalents
|
27.45M | 41.31M | 36.57M | 29.20M | 41.61M | 76.30M | 69.31M | 81.17M | 62.79M | 65.23M | 62.68M | 71.30M | 80.80M | 80.83M | 62.68M | 44.08M | 26.23M | 42.42M | 64.28M | 49.74M | 16.26M | 50.49M | 57.80M | 27.80M | 7.94M | 49.22M | 70.24M | 55.72M | 36.87M | 71.25M | 85.58M | 25.58M | 10.93M | 24.37M | 35.95M | 54.47M | 27.44M | 39.03M | 2.34M | 0.70M | 3.02M | 4.18M | 37.43M | 101.33M | 122.94M | 152.48M | 292.57M | 272.94M | 333.01M | 405.84M | 434.56M | 211.38M | 134.83M | 238.07M | 282.20M | 271.70M | 229.30M | 225.90M | 309.90M | 219.60M | 265.70M | 318.10M | 330.90M | 262.50M | 115.50M | 10.50M | 174.00M | 181.70M |
|
Short-term Investments
|
| 0.40M | 13.50M | 13.70M | 9.00M | 1.15M | | 5.25M | | 0.25M | | 0.25M | | 0.25M | | 0.25M | | 4.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
27.45M | 41.71M | 50.07M | 42.91M | 50.61M | 77.45M | 69.31M | 86.42M | 62.79M | 65.48M | 62.68M | 71.55M | 80.80M | 81.08M | 62.68M | 44.33M | 26.23M | 47.03M | 64.28M | 49.74M | 16.26M | 50.49M | 57.80M | 27.80M | 7.94M | 49.22M | 70.24M | 55.72M | 36.87M | 71.25M | 85.58M | 25.58M | 10.93M | 24.37M | 35.95M | 54.47M | 27.44M | 39.03M | 2.34M | 0.70M | 3.02M | 4.18M | 37.43M | 101.33M | 122.94M | 152.48M | 292.57M | 272.94M | 333.01M | 405.84M | 434.56M | 211.38M | 134.83M | 238.07M | 282.20M | 271.70M | 229.30M | 225.90M | 309.90M | 219.60M | 265.70M | 318.10M | 330.90M | 262.50M | 115.50M | 10.50M | 174.00M | 181.70M |
|
Receivables - Net
|
| | | | | | | | | | 19.98M | 14.67M | 18.53M | 18.48M | 22.73M | 24.64M | 26.91M | 31.42M | 29.14M | 42.94M | 69.63M | 56.33M | 69.70M | 62.80M | 75.64M | 65.20M | 66.94M | 59.31M | 70.06M | 65.47M | 66.18M | 81.76M | 120.50M | 121.00M | 124.54M | 116.80M | 157.43M | 148.95M | 164.59M | 140.84M | 179.94M | 185.55M | 158.05M | 167.29M | 182.47M | 163.59M | 220.80M | 231.18M | 232.35M | 228.20M | 253.81M | 263.68M | 380.04M | 373.64M | 254.10M | 203.00M | 281.30M | 205.30M | 178.50M | 187.60M | 234.40M | 199.30M | 183.50M | 171.40M | 201.60M | 242.90M | 192.00M | 149.10M |
|
Receivables
|
| | | | | | | | | | 19.98M | 14.67M | 18.53M | 18.48M | 22.73M | 24.64M | 26.91M | 31.42M | 29.14M | 42.94M | 69.63M | 56.33M | 69.70M | 62.80M | 75.64M | 65.20M | 66.94M | 59.31M | 70.06M | 65.47M | 66.18M | 81.76M | 120.50M | 121.00M | 124.54M | 116.80M | 157.43M | 148.95M | 164.59M | 140.84M | 179.94M | 185.55M | 158.05M | 167.29M | 182.47M | 163.59M | 220.80M | 231.18M | 232.35M | 228.20M | 253.81M | 263.68M | 380.04M | 373.64M | 254.10M | 203.00M | 281.30M | 205.30M | 178.50M | 187.60M | 234.40M | 199.30M | 183.50M | 171.40M | 201.60M | 242.90M | 192.00M | 149.10M |
|
Raw Materials
|
56.13M | 42.51M | 33.51M | 30.02M | 29.14M | 22.35M | 26.99M | 26.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
20.68M | 20.64M | 24.98M | 27.31M | 32.43M | 28.35M | 24.90M | 23.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
32.78M | 23.32M | 18.71M | 24.38M | 29.00M | 18.75M | 21.20M | 25.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
37.82M | 53.23M | 70.72M | 51.08M | -12.97M | 39.13M | 43.53M | 45.17M | -24.21M | 76.35M | 69.17M | 65.19M | 60.18M | 69.60M | 87.09M | 106.36M | 123.94M | 112.95M | 112.54M | 122.48M | 124.29M | 117.73M | 112.85M | 150.75M | 149.84M | 122.58M | 112.17M | 136.36M | 134.17M | 130.14M | 122.52M | 155.45M | 148.46M | 144.42M | 142.26M | 151.79M | 178.05M | 177.38M | 195.13M | 191.46M | 189.61M | 190.88M | 201.13M | 263.33M | 237.81M | 190.36M | 182.94M | 263.14M | 278.47M | 333.02M | 341.47M | 432.82M | 469.45M | 486.10M | 525.80M | 553.00M | 540.40M | 518.00M | 470.60M | 494.00M | 465.80M | 441.50M | 438.70M | 435.50M | 460.20M | 477.80M | 396.40M | 415.10M |
|
Current Deferred Tax Assets
|
-0.50M | -0.46M | | | | | | | | | 0.65M | 1.61M | 1.59M | 1.40M | 8.45M | 8.48M | 9.42M | 10.52M | 7.74M | 8.15M | 8.26M | 7.35M | 9.64M | 9.80M | 1.98M | 5.91M | 9.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.60M | 3.03M | 3.42M | 3.35M | 2.84M | 3.90M | 4.57M | 4.60M | 4.83M | 4.30M | 4.23M | 5.00M | 5.15M | 4.29M | 4.51M | 7.82M | 6.69M | 6.72M | 8.28M | 8.36M | 8.03M | 7.12M | 5.72M | 6.52M | 8.21M | 8.45M | 6.88M | 7.08M | 13.04M | 6.67M | 6.30M | 10.56M | 13.94M | 8.50M | 11.39M | 12.36M | 9.79M | 8.41M | 9.88M | 10.26M | 15.22M | 10.48M | 14.05M | 13.30M | 20.88M | 21.57M | 17.30M | 21.16M | 21.15M | 21.56M | 29.07M | 21.70M | 25.14M | 20.81M | 31.70M | 26.10M | 38.50M | 22.60M | 37.70M | 33.40M | 36.30M | 24.80M | 35.60M | 38.90M | 34.90M | 28.10M | 29.80M | 31.70M |
|
Current Assets
|
141.25M | 134.36M | 129.41M | 131.44M | 134.18M | 131.73M | 141.72M | 152.82M | 160.27M | 163.91M | 164.85M | 158.94M | 167.62M | 175.73M | 187.07M | 193.23M | 194.47M | 211.05M | 223.85M | 231.80M | 227.53M | 255.89M | 271.69M | 267.63M | 252.41M | 251.53M | 266.22M | 258.48M | 254.14M | 273.53M | 280.59M | 273.35M | 293.83M | 298.29M | 314.14M | 335.41M | 372.70M | 373.76M | 371.94M | 343.26M | 387.79M | 391.08M | 410.66M | 545.25M | 564.11M | 528.00M | 713.61M | 788.42M | 864.98M | 988.62M | 1,058.91M | 929.59M | 1,009.46M | 1,118.62M | 1,093.80M | 1,053.80M | 1,089.50M | 971.80M | 996.70M | 934.60M | 1,002.20M | 983.70M | 988.70M | 908.30M | 812.20M | 759.30M | 792.20M | 777.60M |
|
Buildings
|
56.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
37.09M | 34.08M | 28.04M | 26.83M | 25.65M | 24.54M | 25.68M | 24.95M | 24.43M | 23.36M | 22.59M | 21.93M | 21.18M | 20.38M | 19.98M | 20.13M | 20.26M | 20.16M | 20.27M | 21.06M | 20.41M | 22.66M | 25.14M | 26.30M | 28.37M | 34.65M | 37.25M | 39.09M | 50.72M | 52.80M | 55.93M | 66.70M | 67.86M | 68.66M | 71.56M | 74.11M | 78.80M | 82.48M | 101.19M | 110.21M | 117.76M | 121.98M | 127.57M | 163.35M | 169.84M | 175.43M | 174.94M | 171.21M | 173.61M | 177.58M | 191.43M | 224.13M | 239.03M | 256.33M | 276.20M | 294.80M | 310.40M | 320.00M | 327.30M | 331.10M | 333.70M | 335.50M | 338.90M | 338.10M | 337.20M | 336.20M | 333.00M | 327.90M |
|
Long-Term Investments
|
22.49M | 22.48M | 22.45M | 22.75M | 23.00M | 23.04M | 23.25M | 23.50M | 23.25M | 23.25M | 23.67M | 23.43M | 23.45M | 22.98M | 23.13M | 24.30M | 24.52M | 24.83M | 25.05M | 25.30M | 25.59M | 24.79M | 25.13M | 25.30M | 25.65M | 25.84M | 26.17M | 26.19M | 26.53M | 26.74M | 26.49M | 26.65M | 26.86M | 27.03M | 27.42M | 27.63M | 27.92M | 28.13M | 28.30M | 26.65M | 26.96M | 27.11M | 26.85M | 26.96M | 27.23M | 27.34M | 27.84M | 27.90M | 28.30M | 28.38M | 28.82M | 29.03M | 29.31M | 29.50M | 28.60M | 28.90M | 29.00M | 29.10M | 29.30M | 29.60M | 30.10M | 30.20M | 29.60M | 29.70M | 29.40M | 28.60M | 27.10M | 27.30M |
|
Goodwill
|
| | | | | | | | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | | | | 1.23M | 251.21M | 245.39M | 245.39M | 242.73M | 244.68M | 244.68M | 244.68M | 274.37M | 275.07M | 275.07M | 275.66M | 274.93M | 347.84M | 348.86M | 348.06M | 348.06M | 348.06M | 348.06M | 348.06M | 348.10M | 484.20M | 484.20M | 484.20M | 484.20M | 484.20M | 484.20M | 514.50M | 514.50M | 514.50M | 514.50M | 514.50M | 484.20M | 484.20M | 484.20M | 484.20M | 484.20M | 484.20M |
|
Intangibles
|
| | | | | | | | 0.76M | 0.74M | 0.72M | 0.70M | 0.68M | 0.66M | 0.64M | 0.62M | 0.60M | 0.58M | | | | | | | | | | | | | | 251.05M | 240.68M | 230.52M | 228.44M | 226.38M | 224.45M | 222.52M | 265.72M | 263.06M | 260.79M | 258.51M | 256.08M | 423.26M | 415.29M | 408.36M | 404.77M | 401.18M | 397.59M | 394.00M | 390.41M | 493.63M | 485.62M | 477.60M | 472.40M | 468.60M | 464.80M | 507.70M | 502.00M | 496.40M | 490.70M | 485.10M | 479.00M | 473.40M | 467.90M | 462.40M | 456.90M | 451.50M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.99M | 1.97M | 1.95M | 1.93M | 1.91M | 1.89M | 1.87M | 1.85M | 1.83M | 1.80M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | | | | 1.23M | 502.26M | 486.07M | 475.92M | 471.17M | 471.07M | 469.14M | 467.20M | 540.09M | 538.13M | 535.86M | 534.17M | 531.01M | 771.10M | 764.14M | 756.42M | 752.83M | 749.24M | 745.64M | 742.05M | 738.51M | 977.84M | 969.82M | 961.80M | 956.60M | 952.80M | 949.00M | 1,022.20M | 1,016.50M | 1,010.90M | 1,005.20M | 999.60M | 963.20M | 957.60M | 952.10M | 946.60M | 941.10M | 935.70M |
|
Long-Term Deferred Tax
|
| | 49.21M | | | | 44.25M | | | | 0.65M | | | | 38.97M | 30.53M | 29.52M | 28.11M | 33.39M | 25.01M | 24.09M | 24.54M | 33.67M | 24.09M | 23.76M | 24.16M | 21.99M | 20.40M | 19.84M | 17.95M | 18.75M | 7.71M | 14.20M | 14.70M | 12.74M | 10.68M | 9.81M | 7.04M | | | | | | | | | | | | | | | | | | 3.70M | 6.10M | 8.30M | | | 3.20M | 8.90M | | | | | | |
|
Other Non-Current Assets
|
11.55M | 13.16M | 14.25M | 16.07M | 15.89M | 15.22M | 14.67M | 15.85M | 16.88M | 17.01M | 15.64M | 15.05M | 14.66M | 13.25M | 13.89M | 12.91M | 12.83M | 12.54M | 10.99M | 10.52M | 10.28M | 11.22M | 11.09M | 10.02M | 9.51M | 9.33M | 9.31M | 10.17M | 9.11M | 9.02M | 7.72M | 6.02M | 5.89M | 5.77M | 5.49M | 5.94M | 6.96M | 7.09M | 10.29M | 11.72M | 9.76M | 8.86M | 8.14M | 16.25M | 16.15M | 16.07M | 15.02M | 15.38M | 15.43M | 15.82M | 16.56M | 18.06M | 18.36M | 18.57M | 20.40M | 19.90M | 19.20M | 19.30M | 20.00M | 21.40M | 19.60M | 19.00M | 17.20M | 17.90M | 18.40M | 18.90M | 19.40M | 18.50M |
|
Non-Current Assets
|
132.95M | 133.76M | 91.05M | 91.97M | 90.80M | 88.58M | 85.64M | 76.65M | 78.64M | 77.10M | 75.07M | 72.70M | 71.70M | 68.20M | 99.00M | 98.54M | 97.69M | 91.82M | 85.30M | 83.11M | 81.60M | 84.44M | 86.61M | 86.94M | 88.52M | 95.21M | 95.96M | 95.85M | 106.20M | 106.50M | 110.13M | 609.34M | 600.89M | 592.06M | 588.38M | 589.44M | 592.62M | 591.95M | 679.87M | 686.72M | 690.35M | 692.12M | 693.57M | 1,008.37M | 1,007.82M | 1,005.04M | 1,000.09M | 992.57M | 990.82M | 991.15M | 1,003.65M | 1,276.77M | 1,299.97M | 1,308.52M | 1,322.90M | 1,340.20M | 1,355.90M | 1,441.00M | 1,435.70M | 1,434.30M | 1,431.70M | 1,441.30M | 1,395.50M | 1,389.70M | 1,381.80M | 1,373.40M | 1,362.20M | 1,349.60M |
|
Assets
|
274.20M | 268.13M | 220.47M | 223.41M | 224.98M | 220.31M | 227.36M | 229.47M | 238.91M | 241.01M | 239.93M | 231.64M | 239.32M | 243.92M | 286.07M | 291.77M | 292.16M | 302.87M | 309.14M | 314.91M | 309.13M | 340.33M | 358.30M | 354.57M | 340.93M | 346.75M | 362.17M | 354.33M | 360.34M | 380.04M | 390.72M | 882.70M | 894.72M | 890.35M | 902.51M | 924.85M | 965.33M | 965.71M | 1,051.81M | 1,029.97M | 1,078.14M | 1,083.20M | 1,104.23M | 1,553.62M | 1,571.93M | 1,533.04M | 1,713.70M | 1,780.99M | 1,855.80M | 1,979.77M | 2,062.57M | 2,206.36M | 2,309.43M | 2,427.13M | 2,416.70M | 2,394.00M | 2,445.40M | 2,412.80M | 2,432.40M | 2,368.90M | 2,433.90M | 2,425.00M | 2,384.20M | 2,298.00M | 2,194.00M | 2,132.70M | 2,154.40M | 2,127.20M |
|
Accounts Payables
|
| | | | | | | | | | 21.61M | 15.58M | 21.70M | 24.64M | 24.92M | 28.54M | 26.08M | 28.40M | 28.14M | 27.32M | 28.87M | 31.23M | 33.11M | 40.30M | 34.22M | 29.55M | 33.16M | 34.95M | 41.46M | 47.75M | 44.13M | 50.97M | 66.87M | 79.60M | 79.19M | 76.11M | 99.73M | 88.40M | 81.04M | 79.69M | 92.59M | 84.30M | 81.64M | 93.12M | 99.21M | 82.00M | 132.49M | 123.33M | 144.60M | 173.01M | 180.03M | 166.85M | 211.28M | 229.73M | 217.50M | 133.20M | 165.00M | 133.00M | 146.90M | 123.40M | 138.00M | 134.00M | 144.70M | 113.60M | 144.50M | 128.60M | 129.30M | 109.90M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | 3.19M | | | | | | | | | | | 0.18M | | | 4.27M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | 21.61M | 15.58M | 21.70M | 24.64M | 24.92M | 28.54M | 26.08M | 28.40M | 28.14M | 27.32M | 28.87M | 31.23M | 33.11M | 40.30M | 34.22M | 29.55M | 33.16M | 34.95M | 41.46M | 47.75M | 44.13M | 50.97M | 66.87M | 82.78M | 79.19M | 79.30M | 99.73M | 88.40M | 81.04M | 79.69M | 92.59M | 84.30M | 81.64M | 93.12M | 99.21M | 82.00M | 132.67M | 123.33M | 144.60M | 177.28M | 180.03M | 166.85M | 211.28M | 229.73M | 217.50M | 133.20M | 165.00M | 133.00M | 146.90M | 123.40M | 138.00M | 134.00M | 144.70M | 113.60M | 144.50M | 128.60M | 129.30M | 109.90M |
|
Accumulated Expenses
|
7.55M | 6.84M | 6.41M | 6.18M | 6.57M | 6.95M | 7.63M | 7.61M | 8.07M | 7.97M | 10.84M | 9.99M | 12.34M | 13.37M | 16.04M | 15.78M | 16.65M | 19.96M | 22.10M | 15.21M | 17.75M | 19.07M | 20.76M | 14.66M | 16.28M | 17.41M | 18.35M | 15.47M | 14.33M | 16.50M | 12.41M | 24.55M | 25.03M | 28.06M | 30.80M | 32.50M | 34.99M | 37.44M | 40.50M | 41.30M | 40.30M | 43.62M | 44.44M | 61.11M | 60.21M | 60.66M | 64.03M | 70.50M | 76.04M | 82.06M | 91.20M | 102.40M | 113.80M | 127.30M | 127.90M | 122.20M | 113.70M | 106.50M | 97.80M | 91.80M | 89.30M | 85.00M | 78.90M | 72.50M | 66.70M | 72.00M | 72.90M | 73.80M |
|
Other Accumulated Expenses
|
5.79M | 5.42M | 5.36M | 5.69M | 4.86M | 4.64M | 4.41M | 4.50M | 4.22M | 4.13M | 3.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | 40.77M | 42.92M | 53.42M | 48.50M | 49.20M | 51.90M | 50.50M | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | 11.30M | 12.05M | 2.85M | 2.34M | | | | | 2.75M | 6.50M | 8.89M | 12.67M | 13.67M | 13.67M | | | | | | | | | | | | | | | | 59.00M | 59.10M | 59.20M | 59.30M | | | |
|
Current Taxes
|
0.03M | 0.09M | 0.30M | 0.31M | 0.23M | 0.08M | 0.10M | 1.30M | 0.95M | 0.07M | 0.10M | 0.12M | 0.13M | | 0.35M | 3.40M | 1.15M | | | 2.62M | | | 2.93M | 4.47M | | | 2.31M | 3.16M | | | 0.02M | 3.54M | | 6.09M | 7.45M | 13.87M | 2.79M | 6.19M | 15.65M | 13.21M | 0.47M | | | | | | 8.84M | 25.57M | | | 8.04M | 29.22M | | 10.75M | 0.70M | 20.30M | | 1.30M | | | | 3.10M | | | | | | |
|
Total Current Liabilities
|
48.52M | 49.44M | 49.95M | 54.07M | 56.11M | 47.81M | 50.37M | 48.28M | 54.10M | 54.47M | 51.32M | 42.96M | 51.94M | 57.05M | 61.02M | 66.72M | 64.00M | 69.49M | 70.35M | 67.01M | 69.64M | 93.40M | 99.72M | 94.29M | 76.56M | 74.15M | 81.61M | 80.24M | 83.89M | 92.80M | 92.95M | 128.47M | 151.69M | 177.49M | 167.16M | 178.52M | 195.59M | 190.41M | 204.19M | 199.19M | 212.52M | 204.85M | 197.74M | 247.41M | 250.65M | 228.18M | 300.39M | 313.40M | 321.00M | 375.61M | 407.28M | 427.10M | 464.05M | 535.95M | 522.10M | 436.10M | 435.10M | 397.10M | 396.00M | 347.30M | 353.20M | 401.80M | 404.70M | 352.20M | 373.80M | 315.10M | 327.10M | 289.50M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.74M | 318.16M | 274.82M | 271.73M | 268.42M | 271.10M | 251.80M | 291.44M | 253.26M | 274.17M | 253.07M | 245.40M | 450.85M | 451.13M | 451.31M | 512.63M | 516.53M | 520.28M | 524.45M | 528.56M | 532.74M | 536.99M | 541.45M | 545.90M | 590.40M | 591.00M | 591.70M | 592.40M | 593.10M | 694.80M | 636.40M | 637.10M | 637.70M | 539.40M | 539.90M | 540.50M | 541.00M |
|
Non-Current Deffered Revenue
|
| | 14.44M | | | | 13.88M | | | | 13.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
63.05M | 64.77M | 69.17M | 70.14M | 70.27M | 70.07M | 73.58M | 74.91M | 75.84M | 75.94M | 74.49M | 74.07M | 69.45M | 67.16M | 75.14M | 74.43M | 70.03M | 70.35M | 64.07M | 63.48M | 59.61M | 59.22M | 62.81M | 61.64M | 59.63M | 59.21M | 57.09M | 27.87M | 26.57M | 25.99M | 26.95M | 19.96M | 19.37M | 18.98M | 19.27M | 19.39M | 18.91M | 15.73M | 15.28M | 14.21M | 14.23M | 13.16M | 12.88M | 12.59M | 12.17M | 11.45M | 11.13M | 10.88M | 10.52M | 9.92M | 9.55M | 9.78M | 9.43M | 8.55M | 8.10M | 8.40M | 8.20M | 7.90M | 7.90M | 7.20M | 7.30M | 6.90M | 6.60M | | | | 5.10M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.83M | 4.59M | 5.25M | 12.03M | 17.21M | 17.06M | 16.71M | 15.61M | 16.48M | 16.53M | 14.85M | 13.43M | 13.25M | 11.46M | 8.45M | 6.10M | | | | 11.70M | 12.70M | | | 3.00M | 3.80M | 2.70M | 2.20M | 5.90M | 9.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.48M | 30.38M | 29.87M | 27.05M | 26.49M | 25.94M | 25.39M | 26.75M | 26.37M | 42.42M | 41.20M | 40.40M | 39.50M | 41.70M | 41.70M | 42.00M | 40.50M | 39.30M | 47.30M | 45.60M | 44.70M | 42.80M | 41.00M | 39.30M | 37.60M |
|
Other Non-Current Liabilities
|
8.94M | 9.03M | 9.01M | 8.98M | 8.01M | 6.09M | 5.88M | 5.76M | 5.64M | 5.51M | 5.39M | 5.21M | 5.03M | 4.85M | 5.23M | 5.08M | 5.10M | 4.93M | 3.99M | 3.83M | 3.64M | 3.23M | 3.02M | 2.90M | 2.76M | 2.62M | 2.51M | 2.41M | 2.25M | 2.33M | 2.46M | 2.07M | 1.93M | 1.75M | 1.61M | 1.63M | 1.67M | 1.70M | 1.75M | 1.75M | 1.71M | 3.50M | 3.59M | 6.56M | 6.25M | 6.95M | 6.51M | 18.95M | 12.95M | 12.75M | 6.50M | 31.20M | 29.89M | 21.30M | 5.70M | 25.20M | 26.10M | 6.60M | 6.10M | 7.70M | 8.10M | 8.20M | 8.50M | 13.90M | 13.40M | 12.70M | 12.10M | 11.10M |
|
Total Non-Current Liabilities
|
71.99M | 73.80M | 78.18M | 79.13M | 78.29M | 76.16M | 79.46M | 80.67M | 81.48M | 81.45M | 79.88M | 79.29M | 74.48M | 72.01M | 80.36M | 79.50M | 75.12M | 75.28M | 68.06M | 67.31M | 63.25M | 62.45M | 65.83M | 64.54M | 62.39M | 61.83M | 59.60M | 30.28M | 28.82M | 28.32M | 29.41M | 356.77M | 340.42M | 296.61M | 293.68M | 289.70M | 291.93M | 269.48M | 313.18M | 274.31M | 294.95M | 275.36M | 274.27M | 520.61M | 519.75M | 520.05M | 585.84M | 596.03M | 592.43M | 956.76M | 999.12M | 1,015.90M | 1,070.56M | 1,141.94M | 1,148.00M | 1,080.20M | 1,082.00M | 1,044.90M | 1,058.20M | 1,007.20M | 1,101.20M | 1,098.40M | 1,102.40M | 1,043.90M | 964.30M | 904.10M | 917.60M | 882.50M |
|
Total Liabilities
|
120.52M | 123.24M | 128.13M | 133.20M | | | | | | | 131.20M | 122.25M | 126.42M | 129.06M | 141.38M | 146.22M | 139.12M | 144.77M | 138.42M | 134.32M | 132.89M | 155.84M | 165.55M | 158.84M | 138.94M | 135.98M | 141.21M | 110.52M | 112.71M | 121.12M | -229.83M | 485.24M | 492.11M | 474.10M | 460.84M | 468.22M | 487.52M | 459.89M | 517.36M | 473.50M | 507.47M | 480.21M | 472.02M | 768.01M | 770.40M | 748.23M | 886.23M | 909.43M | 913.43M | 969.51M | 1,005.62M | 1,047.10M | 1,100.45M | 1,163.24M | 1,153.70M | 1,105.40M | 1,108.10M | 1,051.50M | 1,064.30M | 1,014.90M | 1,109.30M | 1,106.60M | 1,110.90M | 1,057.80M | 977.70M | 916.80M | 929.70M | 893.60M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.32M | 329.46M | 286.87M | 274.58M | 270.76M | 271.10M | 251.80M | 291.44M | 253.26M | 276.92M | 259.57M | 254.29M | 463.52M | 464.80M | 464.97M | 512.63M | 516.53M | 520.28M | 524.45M | 528.56M | 532.74M | 536.99M | 541.45M | 545.90M | 590.40M | 591.00M | 591.70M | 592.40M | 593.10M | 694.80M | 695.40M | 696.20M | 696.90M | 598.70M | 539.90M | 540.50M | 541.00M |
|
Common Equity
|
153.68M | 144.89M | 92.33M | 90.21M | | | | | | | 108.73M | 109.39M | 112.89M | 114.86M | 144.69M | 145.55M | 153.03M | 158.10M | 170.73M | 180.59M | 176.24M | 184.49M | 192.75M | 195.73M | 201.99M | 210.76M | 220.96M | 243.81M | 247.63M | 258.92M | 620.55M | 397.46M | 402.62M | 416.25M | 441.67M | 456.63M | 477.81M | 505.82M | 534.45M | 556.48M | 570.67M | 602.99M | 632.21M | 785.61M | 801.52M | 784.81M | 827.47M | 871.56M | 942.36M | 1,010.26M | 1,056.90M | 1,159.30M | 1,209.00M | 1,263.90M | 1,263.00M | 1,288.60M | 1,337.30M | 1,361.30M | 1,368.10M | 1,354.00M | 1,324.60M | 1,318.40M | 1,273.30M | 1,240.20M | 1,216.30M | 1,215.90M | 1,224.70M | 1,233.60M |
|
Shareholder's Equity
|
| | 92.33M | | 90.58M | 96.34M | 97.53M | 100.52M | 103.33M | 105.09M | 108.73M | 109.39M | 112.89M | 114.86M | 144.69M | 145.55M | 153.03M | 158.10M | 170.73M | 180.59M | 176.24M | 184.49M | 192.75M | 195.73M | 201.99M | 210.76M | 220.96M | 243.81M | 247.63M | 258.92M | 620.55M | 397.46M | 402.62M | 416.25M | 441.67M | 456.63M | 477.81M | 505.82M | 534.45M | 556.48M | 570.67M | 602.99M | 632.21M | 785.61M | 801.52M | 784.81M | 827.47M | 871.56M | 942.36M | 1,010.26M | 1,056.90M | 1,159.30M | 1,209.00M | 1,263.90M | 1,263.00M | 1,288.60M | 1,337.30M | 1,361.30M | 1,368.10M | 1,354.00M | 1,324.60M | 1,318.40M | 1,273.30M | 1,240.20M | 1,216.30M | 1,215.90M | 1,224.70M | 1,233.60M |
|
Liabilities and Shareholders Equity
|
274.20M | 268.13M | 220.47M | 223.41M | 224.98M | 220.31M | 227.36M | 229.47M | 238.91M | 241.01M | 239.93M | 231.64M | 239.32M | 243.92M | 286.07M | 291.77M | 292.16M | 302.87M | 309.14M | 314.91M | 309.13M | 340.33M | 358.30M | 354.57M | 340.93M | 346.75M | 362.17M | 354.33M | 360.34M | 380.04M | 390.72M | 882.70M | 894.72M | 890.35M | 902.51M | 924.85M | 965.33M | 965.71M | 1,051.81M | 1,029.97M | 1,078.14M | 1,083.20M | 1,104.23M | 1,553.62M | 1,571.93M | 1,533.04M | 1,713.70M | 1,780.99M | 1,855.80M | 1,979.77M | 2,062.57M | 2,206.36M | 2,309.43M | 2,427.13M | 2,416.70M | 2,394.00M | 2,445.40M | 2,412.80M | 2,432.40M | 2,368.90M | 2,433.90M | 2,425.00M | 2,384.20M | 2,298.00M | 2,194.00M | 2,132.70M | 2,154.40M | 2,127.20M |
|
Treasury Shares
|
| | 0.08M | | | | 0.03M | | | | 0.15M | 22.63M | 22.57M | 22.54M | 0.07M | 23.68M | 23.73M | 23.85M | 0.19M | 23.95M | 24.55M | 24.64M | 0.20M | 24.86M | 24.84M | 24.84M | 0.16M | 24.77M | 24.89M | 24.88M | 0.28M | 20.23M | 20.19M | 20.19M | 0.05M | 0.03M | 0.03M | 0.17M | 0.17M | 20.18M | 20.29M | 0.26M | 20.26M | 0.04M | 0.04M | 0.04M | 18.10M | 18.27M | 18.23M | 18.23M | 18.70M | 18.50M | 19.00M | 20.10M | 21.50M | 21.30M | 21.20M | 21.60M | 22.00M | 22.60M | 22.50M | 22.80M | 23.00M | 23.40M | 23.90M | 23.80M | 23.80M | 23.70M |
|
Retained Earnings
|
469.22M | 460.66M | 410.43M | 409.08M | 409.79M | 415.78M | 420.68M | 424.46M | 427.78M | 428.97M | -0.45M | 433.55M | 432.64M | 436.58M | -3.69M | -4.17M | -2.08M | -2.27M | 0.85M | 0.36M | 1.89M | 1.14M | -1.81M | -2.41M | -2.07M | -2.72M | -2.27M | 14.60M | 13.62M | 12.63M | 10.97M | 6.95M | -0.90M | -0.95M | -1.02M | -0.50M | 0.91M | 1.04M | 768.82M | 787.79M | 805.85M | 838.51M | 866.89M | 877.47M | 890.99M | 874.91M | 913.61M | 966.95M | 1,032.02M | 1,095.17M | 1,173.00M | 1,272.70M | 1,357.81M | 1,463.25M | 1,537.50M | 1,626.70M | 1,671.00M | 1,713.40M | 1,747.80M | 1,773.60M | 1,751.60M | 1,762.30M | 1,723.30M | 1,718.10M | 1,708.00M | 1,706.30M | 1,710.00M | 1,715.50M |