|
Cash & Equivalents
|
38.19M | 25.24M | 24.14M | 26.94M | 29.51M | 26.06M | 31.68M | 37.32M | 23.79M | 32.53M | 42.98M | 36.54M | 36.97M | 43.53M | 68.46M | 58.64M | 37.56M | 54.31M | 58.30M | 52.81M | 58.90M | 58.41M | 73.44M | 87.01M | 87.22M | 83.69M | 84.55M | 91.61M | 70.91M | 66.29M | 79.89M | 72.56M | 88.80M | 128.25M | 102.60M | 82.62M | 100.32M | 94.17M | 108.70M | 109.12M | 106.82M | 96.41M | 107.00M | 71.28M | 69.06M | 71.08M | 63.30M | 63.78M | 69.93M | 75.50M | 57.00M | 53.98M | 43.37M | 111.10M |
|
Short-term Investments
|
| | 172.47M | | 150.40M | 156.87M | 157.48M | 99.52M | 138.69M | 121.39M | 159.35M | 161.53M | | 190.33M | 160.48M | 189.24M | 152.58M | 136.64M | 105.76M | 89.16M | 45.93M | 55.59M | 46.92M | 78.76M | 54.13M | 42.08M | 34.40M | 29.30M | 50.87M | 55.52M | 43.19M | 52.46M | 47.33M | 31.39M | 16.13M | 16.40M | 6.07M | 5.91M | 3.25M | 31.29M | 30.89M | 28.75M | 33.24M | 5.98M | 9.03M | 6.18M | 3.13M | 4.09M | 2.82M | 2.61M | 0.40M | 0.43M | 1.77M | 0.80M |
|
Cash & Current Investments
|
38.19M | 25.24M | 196.60M | 26.94M | 179.91M | 182.93M | 189.16M | 136.84M | 162.48M | 153.91M | 202.33M | 198.07M | 36.97M | 233.87M | 228.94M | 247.88M | 190.14M | 190.95M | 164.06M | 141.97M | 104.83M | 114.00M | 120.36M | 165.77M | 141.34M | 125.77M | 118.95M | 120.91M | 121.78M | 121.81M | 123.08M | 125.02M | 136.13M | 159.64M | 118.73M | 99.03M | 106.39M | 100.08M | 111.95M | 140.41M | 137.71M | 125.16M | 140.24M | 77.27M | 78.09M | 77.26M | 66.43M | 67.87M | 72.75M | 78.11M | 57.40M | 54.41M | 45.14M | 111.90M |
|
Receivables - Net
|
| | 68.04M | | 71.64M | 69.39M | 70.89M | 84.45M | 83.27M | 89.63M | 76.13M | 74.80M | 118.51M | 102.69M | 79.67M | 82.10M | 103.52M | 108.02M | 85.81M | 100.52M | 115.54M | 99.34M | 88.50M | 90.87M | 89.09M | 86.18M | 71.92M | 67.49M | 89.39M | 101.82M | 92.35M | 85.40M | 79.89M | 101.61M | 144.15M | 80.88M | 76.14M | 101.86M | 99.39M | 99.03M | 116.66M | 90.65M | 90.53M | 86.50M | 95.33M | 100.22M | 98.83M | 103.20M | 122.67M | 124.15M | 158.74M | 150.11M | 172.09M | 302.40M |
|
Receivables - Other
|
| | 4.10M | | 8.03M | 7.35M | 3.96M | 12.69M | 10.43M | 12.49M | 9.74M | 8.04M | 8.12M | 8.26M | 16.25M | 16.16M | 18.82M | 20.27M | 18.25M | 28.97M | 23.84M | 27.26M | 33.30M | 29.96M | 31.44M | 20.86M | 19.32M | 9.20M | 11.68M | 12.16M | 15.90M | 13.40M | 14.56M | 18.54M | 26.58M | 35.12M | 28.16M | 30.08M | 36.70M | 34.58M | 24.98M | 18.93M | 2.81M | 23.12M | 26.03M | 1.01M | 21.53M | 22.67M | 20.19M | 9.87M | 0.50M | 17.37M | 8.41M | 14.35M |
|
Receivables
|
| | 72.14M | | 79.67M | 76.75M | 74.86M | 97.14M | 93.69M | 102.12M | 85.87M | 82.83M | 126.64M | 110.95M | 95.93M | 98.27M | 122.34M | 128.29M | 104.06M | 129.49M | 139.38M | 126.60M | 121.80M | 120.83M | 120.53M | 107.03M | 91.24M | 76.69M | 101.06M | 113.98M | 108.24M | 98.79M | 94.45M | 120.15M | 170.73M | 116.01M | 104.30M | 131.95M | 136.08M | 133.62M | 141.65M | 109.57M | 93.34M | 109.62M | 121.36M | 101.24M | 120.36M | 125.87M | 142.86M | 134.01M | 159.24M | 167.48M | 180.50M | 316.75M |
|
Raw Materials
|
| | | | | | 43.90M | | | | 44.59M | 44.76M | | 48.87M | 47.05M | 46.05M | 40.70M | 40.95M | 44.09M | 41.55M | 39.56M | 37.86M | 34.83M | 35.89M | 38.82M | 38.07M | 34.22M | 35.88M | 35.76M | 37.88M | 40.46M | 43.20M | 42.22M | 44.00M | 44.19M | 45.77M | 50.84M | 47.66M | 45.33M | 40.84M | 38.84M | 39.13M | 36.99M | 35.92M | 37.06M | 43.42M | 47.03M | 47.98M | 52.26M | 66.78M | 74.71M | 100.64M | 116.31M | 177.55M |
|
Work In Process
|
| | | | | | 2.87M | | | | 3.95M | 5.08M | | 5.50M | 3.26M | 5.02M | 5.50M | 3.56M | 3.48M | 3.22M | 7.09M | 3.92M | 3.75M | 2.61M | 3.49M | 2.87M | 2.89M | 2.83M | 2.32M | 3.04M | 4.00M | 3.28M | 2.44M | 4.86M | 1.94M | 2.24M | 1.99M | 1.29M | 1.64M | 1.51M | 1.38M | 1.08M | 1.08M | 0.78M | 0.61M | 1.79M | 0.78M | 1.82M | 1.87M | 1.20M | 2.14M | 2.23M | 2.26M | 10.62M |
|
Finished Goods
|
| | | | | | 27.51M | | | | 39.26M | 45.97M | | 52.82M | 51.06M | 44.70M | 41.57M | 48.46M | 42.53M | 42.63M | 42.60M | 45.10M | 47.37M | 54.62M | 57.74M | 59.77M | 54.42M | 53.40M | 48.85M | 55.11M | 60.65M | 66.30M | 69.33M | 67.37M | 76.42M | 72.01M | 67.71M | 57.11M | 52.88M | 51.26M | 54.88M | 64.72M | 60.23M | 62.81M | 68.46M | 75.06M | 77.66M | 73.06M | 64.88M | 59.26M | 63.04M | 68.25M | 78.35M | 227.98M |
|
Inventory
|
| | 45.67M | | 63.95M | 69.95M | 74.27M | 79.03M | 86.68M | 87.31M | 87.80M | 95.81M | | 107.18M | 101.38M | 95.77M | 87.77M | 92.97M | 90.11M | 87.40M | 89.24M | 86.88M | 85.95M | 93.12M | 100.05M | 100.70M | 91.53M | 92.11M | 86.94M | 96.03M | 105.12M | 112.77M | 114.00M | 116.23M | 122.54M | 120.02M | 120.54M | 106.06M | 99.85M | 93.61M | 95.11M | 104.94M | 98.31M | 99.52M | 106.13M | 120.26M | 125.46M | 122.86M | 119.01M | 127.24M | 139.89M | 171.12M | 196.92M | 416.16M |
|
Current Deferred Tax Assets
|
| | 8.60M | | 9.36M | 10.07M | 10.62M | 12.08M | 12.15M | 12.25M | 12.12M | 12.55M | | 12.73M | 13.05M | 12.97M | 13.11M | 13.49M | 17.08M | 15.18M | 15.05M | 15.70M | 17.09M | 16.30M | 17.04M | 17.52M | 18.92M | 17.97M | 18.49M | 17.96M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.79M | | 3.30M | 3.49M | 3.27M | 3.41M | 3.36M | 3.34M | 3.12M | 3.86M | | 4.35M | 4.15M | 4.42M | 4.93M | 4.69M | 4.33M | 5.00M | 5.29M | 5.58M | 5.89M | 5.09M | 5.82M | 5.93M | 10.14M | 13.10M | 13.56M | 14.48M | 16.46M | 17.82M | 23.56M | 23.13M | 17.28M | 9.69M | 9.46M | 10.43M | 10.74M | 9.68M | 8.91M | 10.33M | 7.89M | 7.42M | 8.10M | 8.37M | 8.29M | 7.62M | 9.83M | 10.06M | 9.30M | 9.08M | 9.31M | 30.74M |
|
Current Assets
|
| | 325.82M | | 336.19M | 343.19M | 354.91M | 328.51M | 359.16M | 358.93M | 391.24M | 393.12M | 454.30M | 469.09M | 443.45M | 459.30M | 418.29M | 430.40M | 379.64M | 379.05M | 353.80M | 348.76M | 351.09M | 401.11M | 384.77M | 356.96M | 311.86M | 320.77M | 344.24M | 364.80M | 352.90M | 354.40M | 368.13M | 419.15M | 413.11M | 344.75M | 340.69M | 348.52M | 355.43M | 377.32M | 383.37M | 350.00M | 320.31M | 293.79M | 314.87M | 329.34M | 317.42M | 324.35M | 344.50M | 349.53M | 376.32M | 402.14M | 431.86M | 875.55M |
|
Buildings
|
| | | | | | 68.48M | | | | 68.48M | | | | 68.48M | | | | 68.48M | | | | 68.30M | | | | 68.30M | | | | 68.30M | | | | 68.30M | | | | 68.18M | | | 68.25M | 68.16M | 68.14M | 68.16M | 68.16M | 68.17M | 68.17M | 68.16M | 68.16M | 68.16M | 68.16M | 68.15M | 80.81M |
|
Land & Improvements
|
| | | | | | 4.26M | | | | 4.26M | | | | 4.26M | | | | 4.26M | | | | 4.58M | | | | 4.58M | | | | 4.58M | | | | 4.58M | | | | 4.58M | | | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 5.30M |
|
Property, Plant & Equipment (Net)
|
| | 74.31M | | 74.05M | 74.10M | 73.99M | 74.38M | 74.96M | 75.70M | 75.30M | 76.50M | 81.98M | 81.91M | 80.25M | 77.78M | 77.67M | 77.66M | 76.74M | 75.89M | 75.27M | 75.20M | 74.83M | 73.99M | 73.35M | 73.66M | 73.23M | 73.51M | 74.11M | 78.08M | 84.47M | 83.51M | 84.12M | 85.67M | 85.08M | 83.88M | 82.91M | 81.46M | 80.64M | 79.50M | 78.81M | 73.38M | 68.09M | 66.50M | 65.19M | 64.35M | 62.40M | 60.16M | 58.27M | 56.56M | 55.77M | 54.38M | 53.43M | 104.58M |
|
Long-Term Investments
|
| | 162.17M | | 210.36M | 238.38M | 418.64M | 379.83M | 511.12M | 469.49M | 491.36M | 529.01M | 348.42M | 517.44M | 493.21M | 499.72M | 445.24M | 434.76M | 414.99M | 398.61M | 357.55M | 298.54M | 327.57M | 315.44M | 270.79M | 246.59M | 198.03M | 224.99M | 237.12M | 233.90M | 176.10M | 174.41M | 159.63M | 136.99M | 130.26M | 156.47M | 144.44M | 144.24M | 108.82M | 85.23M | 87.28M | 90.63M | 94.49M | 79.14M | 84.38M | 78.02M | 80.13M | 81.27M | 82.78M | 83.94M | 70.61M | 67.71M | 52.30M | 50.13M |
|
Goodwill
|
| | | | | | | | | 4.45M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 7.11M | 6.98M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 6.97M | 357.87M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | | | | 33.18M | 31.82M | 30.50M | 29.11M | 27.82M | 26.47M | 25.45M | 24.46M | 23.47M | 22.38M | 21.35M | 20.29M | 19.29M | 18.41M | 17.47M | 393.57M |
|
Goodwill & Intangibles
|
| | | | | | | | | 4.45M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 8.15M | 3.49M | 3.49M | 3.49M | 40.29M | 38.80M | 37.47M | 36.08M | 34.79M | 33.44M | 32.42M | 31.43M | 30.44M | 29.35M | 28.32M | 27.26M | 26.26M | 25.37M | 24.44M | 751.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 5.92M | 8.35M | 5.63M | 8.37M | 6.84M | 10.26M | 10.68M | 12.17M | 11.61M | 9.62M | 11.49M | 11.09M | 12.99M | 17.69M | 18.83M | 20.47M | 23.34M | 37.02M | 18.88M | 19.13M | 17.26M | 38.04M | 39.09M | 40.30M | 37.13M | 23.43M | 21.43M | 35.62M | 39.59M | 37.19M | 36.90M | 39.03M | 6.49M | 7.56M | 7.45M | 7.57M | 7.87M | 9.87M | 9.45M | 9.16M | 8.96M | 9.08M | 8.94M | 8.51M | 13.04M |
|
Other Non-Current Assets
|
| | 2.17M | | 2.13M | 2.03M | 1.92M | 1.90M | 1.82M | 8.20M | 7.13M | 6.83M | 14.32M | 13.82M | 13.48M | 12.60M | 12.05M | 11.71M | 11.18M | 11.93M | 12.09M | 11.75M | 10.94M | 10.08M | 10.24M | 9.89M | 9.28M | 9.16M | 9.34M | 13.55M | 12.23M | 12.27M | 13.30M | 13.13M | 9.06M | 32.63M | 32.43M | 31.52M | 5.67M | 14.88M | 13.82M | 23.28M | 19.88M | 17.96M | 18.23M | 20.41M | 25.43M | 26.20M | 28.39M | 31.68M | 30.97M | 30.54M | 29.64M | 56.35M |
|
Non-Current Assets
|
| | 238.65M | | 286.53M | 314.51M | 337.06M | 456.12M | 449.22M | 442.37M | 75.30M | 459.93M | 456.59M | 433.17M | 80.20M | 415.04M | 398.04M | 402.59M | 76.70M | 412.25M | 413.56M | 401.97M | 74.80M | 343.07M | 324.21M | 314.89M | 73.20M | 300.72M | 292.32M | 290.76M | 84.50M | 312.78M | 300.85M | 276.41M | 85.10M | 297.90M | 298.88M | 300.31M | 80.60M | 255.31M | 256.42M | 229.87M | 68.10M | 204.48M | 207.80M | 202.08M | 62.40M | 206.42M | 206.93M | 208.38M | 55.80M | 186.95M | 168.31M | 975.53M |
|
Assets
|
| | 564.46M | | 622.72M | 657.70M | 691.97M | 784.63M | 808.38M | 801.29M | 817.51M | 853.05M | 910.89M | 902.26M | 883.66M | 874.34M | 816.33M | 832.98M | 789.90M | 791.30M | 767.36M | 750.73M | 738.69M | 744.18M | 708.99M | 671.85M | 632.90M | 621.49M | 636.56M | 655.56M | 667.24M | 667.18M | 668.98M | 695.56M | 669.09M | 642.65M | 639.57M | 648.83M | 628.03M | 632.62M | 639.79M | 579.88M | 545.12M | 498.27M | 522.67M | 531.41M | 525.68M | 530.76M | 551.43M | 557.91M | 569.02M | 589.09M | 600.18M | 1,851.09M |
|
Accounts Payables
|
| | 25.78M | | 44.29M | 26.97M | 22.79M | 33.90M | 38.49M | 33.15M | 29.40M | 31.23M | | 52.28M | 42.17M | 48.93M | 62.10M | 73.67M | 48.28M | 59.10M | 62.10M | 49.97M | 56.41M | 73.70M | 85.46M | 69.37M | 48.67M | 42.63M | 59.21M | 67.40M | 77.34M | 74.30M | 66.16M | 73.13M | 60.63M | 50.65M | 60.15M | 65.03M | 60.05M | 60.12M | 63.83M | 52.84M | 44.87M | 47.69M | 62.47M | 59.89M | 49.93M | 55.48M | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 276.03M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M |
|
Payables
|
| | 25.78M | | 44.29M | 26.97M | 22.79M | 33.90M | 38.49M | 33.15M | 29.40M | 31.23M | | 52.28M | 42.17M | 48.93M | 62.10M | 73.67M | 48.28M | 59.10M | 62.10M | 49.97M | 56.41M | 73.70M | 85.46M | 69.37M | 48.67M | 42.63M | 59.21M | 67.40M | 77.34M | 74.30M | 66.16M | 73.13M | 60.63M | 50.65M | 60.15M | 65.03M | 60.05M | 60.12M | 63.83M | 52.84M | 44.87M | 47.69M | 62.47M | 59.89M | 49.93M | 55.48M | 66.50M | 79.07M | 102.49M | 127.11M | 144.43M | 305.81M |
|
Accumulated Expenses
|
| | 7.63M | | 12.41M | 13.26M | 12.12M | 11.24M | 10.55M | 14.75M | 13.52M | 12.16M | | 16.89M | 15.02M | 16.48M | 14.09M | 16.59M | 14.04M | 17.45M | 15.93M | 17.59M | 13.86M | 15.61M | 15.54M | 14.84M | 12.86M | 13.51M | 15.70M | 16.47M | 20.43M | 15.04M | 16.30M | 15.35M | 15.95M | 15.86M | 14.91M | 14.55M | 14.75M | 15.11M | 19.13M | 16.57M | 13.89M | 13.25M | 17.68M | 17.23M | 15.26M | 15.86M | 15.68M | 17.27M | 14.90M | 18.74M | 16.76M | 41.59M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 25.60M | 25.60M | 25.60M | 24.60M | | | | | | | | | | | 24.50M |
|
Current Taxes
|
| | 3.02M | | 3.91M | 1.90M | | 1.70M | | 1.92M | 3.17M | 10.19M | | 4.19M | 1.21M | 1.58M | 2.32M | 0.55M | 5.00M | 5.27M | 9.40M | 13.65M | 14.90M | 13.09M | 10.07M | 12.92M | 2.40M | 2.74M | | | | 3.13M | 9.59M | 7.70M | 3.94M | 8.28M | 11.95M | 14.34M | 12.52M | 11.79M | 9.57M | 3.42M | 3.51M | 3.27M | 2.45M | 3.35M | 1.30M | 1.76M | 2.35M | 5.91M | 6.56M | 3.52M | 4.54M | 26.84M |
|
Current Deferred Revenue
|
| | 7.14M | | 7.74M | 8.14M | 10.14M | 17.52M | 9.31M | 18.71M | 9.96M | 11.38M | | 31.67M | 35.33M | 33.56M | 25.81M | 19.66M | 22.20M | 27.53M | 26.36M | 23.42M | 22.76M | 16.82M | 17.50M | 16.48M | 16.61M | 18.68M | 15.98M | 15.74M | 16.33M | 16.97M | 15.45M | 13.65M | 13.07M | 13.95M | 14.31M | 17.00M | 17.94M | 15.23M | 12.91M | 14.02M | 11.96M | 12.46M | 12.09M | 13.38M | 14.09M | 14.46M | 15.89M | 16.39M | 17.74M | 19.45M | 22.70M | 40.99M |
|
Total Current Liabilities
|
| | 47.77M | | 73.89M | 55.87M | 49.96M | 69.60M | 64.31M | 75.23M | 61.93M | 71.43M | | 115.35M | 105.47M | 111.68M | 116.33M | 127.00M | 102.31M | 120.03M | 125.66M | 116.99M | 119.01M | 131.98M | 144.08M | 127.05M | 92.64M | 88.63M | 103.02M | 115.62M | 126.53M | 121.63M | 120.94M | 124.92M | 106.82M | 102.57M | 116.10M | 123.53M | 118.01M | 141.88M | 145.37M | 128.15M | 112.71M | 89.42M | 107.15M | 107.01M | 94.19M | 102.16M | 116.07M | 134.04M | 155.36M | 182.77M | 201.71M | 465.29M |
|
Non-Current Debt
|
| | 47.75M | | 47.75M | 47.75M | 47.50M | 46.50M | 46.50M | 46.50M | 46.50M | 46.50M | | 46.50M | 46.00M | 46.00M | 46.00M | 46.50M | 46.20M | 30.00M | 30.00M | 30.00M | 28.80M | 28.80M | 28.80M | 28.80M | 27.90M | 27.90M | 27.90M | 27.90M | 26.80M | 26.80M | 26.80M | 26.80M | 25.60M | 25.60M | 25.60M | 25.60M | 24.60M | | | | | | | | | | | | | | | 60.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 4.87M | | | 19.80M | 22.38M | 24.99M | 25.27M | 26.37M | 14.64M | 15.12M | 15.21M | 13.82M | 10.95M | 10.09M | 9.44M | 8.69M | 7.96M | 7.29M | 6.44M | 7.11M | 6.33M | 5.67M | 5.35M | 4.92M | 4.56M | 4.15M | 3.64M | 3.85M | 18.26M | 4.51M | 4.26M | 4.58M | 21.70M | 18.32M | 21.91M | 22.96M | 25.87M | 26.66M | 28.77M | 28.34M | 31.38M | 29.69M | 26.01M | 25.38M |
|
Pension
|
| | | | | | | | | | | | | | | | | | 2.58M | | | | 10.17M | | | | | | | | | | | | | | | | 13.10M | | | | 15.90M | 15.55M | 15.65M | 16.28M | 18.70M | 17.58M | 17.57M | 16.99M | 11.40M | 10.67M | 9.89M | 16.22M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.68M |
|
Non-Current Deferred Tax Liability
|
| | 5.04M | | 2.85M | 6.61M | 10.35M | 11.98M | 8.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.92M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | | | 21.49M |
|
Other Non-Current Liabilities
|
| | 11.39M | | 10.49M | 10.91M | 11.84M | 14.63M | 15.09M | 14.85M | 12.08M | 21.59M | | 15.16M | 17.41M | 18.54M | 19.04M | 20.46M | 22.14M | 23.48M | 24.42M | 23.55M | 30.92M | 30.65M | 31.27M | 29.68M | 24.24M | 25.28M | 25.48M | 26.74M | 28.05M | 30.86M | 32.53M | 34.76M | 34.21M | 34.59M | 34.60M | 32.26M | 2.50M | 42.69M | 44.18M | 52.19M | 8.38M | 6.79M | 7.60M | 8.88M | 7.12M | 6.96M | 6.48M | 7.37M | 1.23M | 4.26M | 3.89M | 9.70M |
|
Total Non-Current Liabilities
|
| | 100.56M | | 124.49M | 110.23M | 107.81M | 128.08M | 119.61M | 121.73M | 113.31M | 117.93M | | 181.65M | 173.84M | 182.67M | 187.60M | 199.87M | 163.15M | 165.15M | 170.88M | 160.81M | 158.76M | 170.87M | 182.32M | 164.53M | 128.51M | 123.82M | 137.36M | 150.63M | 159.67M | 154.10M | 153.09M | 156.64M | 136.97M | 132.32M | 145.34M | 152.97M | 179.25M | 146.39M | 149.63M | 132.73M | 156.31M | 127.76M | 150.88M | 152.94M | 145.61M | 153.43M | 169.43M | 186.79M | 210.68M | 232.51M | 247.75M | 656.57M |
|
Total Liabilities
|
| | 111.95M | | 134.98M | 121.14M | 119.65M | 142.71M | 134.70M | 136.58M | 125.38M | 139.52M | 197.61M | 196.81M | 191.25M | 201.21M | 206.64M | 220.33M | 185.29M | 188.62M | 195.30M | 184.36M | 189.68M | 201.51M | 213.59M | 194.21M | 152.74M | 149.10M | 162.83M | 177.37M | 187.72M | 184.97M | 185.62M | 191.39M | 171.18M | 166.91M | 179.94M | 185.23M | 181.75M | 189.08M | 193.81M | 184.92M | 164.69M | 134.56M | 158.48M | 161.82M | 152.74M | 160.39M | 175.91M | 194.16M | 211.91M | 236.78M | 251.64M | 666.26M |
|
Total Debt
|
| | 47.75M | | 47.75M | 47.75M | 47.50M | 46.50M | 46.50M | 46.50M | 46.50M | 46.50M | | 46.50M | 46.00M | 46.00M | 46.00M | 46.50M | 46.20M | 30.00M | 30.00M | 30.00M | 28.80M | 28.80M | 28.80M | 28.80M | 27.90M | 27.90M | 27.90M | 27.90M | 26.80M | 26.80M | 26.80M | 26.80M | 25.60M | 25.60M | 25.60M | 25.60M | 25.60M | 25.60M | 25.60M | 25.60M | 24.60M | | | | | | | | | | | 84.50M |
|
Common Equity
|
| | 452.51M | | 487.74M | 536.57M | 572.32M | 641.92M | 673.68M | 664.71M | 692.13M | 713.53M | 713.28M | 705.44M | 692.41M | 673.13M | 609.68M | 612.65M | 604.61M | 602.68M | 572.06M | 566.38M | 549.01M | 542.67M | 495.40M | 477.64M | 480.16M | 472.39M | -8.70M | -7.83M | -12.19M | -9.48M | 483.36M | 504.17M | 497.91M | 475.74M | 459.63M | 463.60M | 446.28M | 443.55M | 445.98M | 394.95M | 380.43M | 363.71M | 364.19M | 369.59M | 372.94M | 370.38M | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M |
|
Shareholder's Equity
|
| | 452.51M | | 487.74M | 536.57M | 572.32M | 641.92M | 673.68M | 664.71M | 692.13M | 713.53M | 713.28M | 705.44M | 692.41M | 673.13M | 609.68M | 612.65M | 604.61M | 602.68M | 572.06M | 566.38M | 549.01M | 542.67M | 495.40M | 477.64M | 480.16M | 472.39M | -8.70M | -7.83M | -12.19M | -9.48M | 483.36M | 504.17M | 497.91M | 475.74M | 459.63M | 463.60M | 446.28M | 443.55M | 445.98M | 394.95M | 380.43M | 363.71M | 364.19M | 369.59M | 372.94M | 370.38M | 375.51M | 363.75M | 357.10M | 352.32M | 348.54M | 1,184.83M |
|
Liabilities and Shareholders Equity
|
| | 564.46M | | 622.72M | 657.70M | 691.97M | 784.63M | 808.38M | 801.29M | 817.51M | 853.05M | 910.89M | 902.26M | 883.66M | 874.34M | 816.33M | 832.98M | 789.90M | 791.30M | 767.36M | 750.73M | 738.69M | 744.18M | 708.99M | 671.85M | 632.90M | 621.49M | 636.56M | 655.56M | 667.24M | 667.18M | 668.98M | 695.56M | 669.09M | 642.65M | 639.57M | 648.83M | 628.03M | 632.62M | 639.79M | 579.88M | 545.12M | 498.27M | 522.67M | 531.41M | 525.68M | 530.76M | 551.43M | 557.91M | 569.02M | 589.09M | 600.18M | 1,851.09M |
|
Treasury Shares
|
| | 0.76M | | 17.36M | 16.64M | 0.73M | 15.00M | 14.93M | 16.00M | 1.11M | 0.09M | 0.09M | 0.09M | 1.79M | 18.33M | 21.47M | 21.96M | 5.61M | 23.01M | 24.95M | 2.70M | 3.67M | 26.33M | 29.08M | 30.09M | 3.97M | 30.66M | 30.94M | 31.26M | 1.41M | 31.33M | 1.03M | 31.65M | 31.17M | 1.23M | 31.92M | 31.94M | 1.57M | 1.58M | 31.84M | 31.83M | 1.89M | 31.70M | 1.76M | 1.69M | 31.28M | 31.13M | 31.13M | 2.12M | 1.93M | 30.52M | 2.21M | 0.20M |
|
Retained Earnings
|
| | 17.85M | | 679.86M | 702.28M | 26.95M | 754.68M | 785.49M | 815.73M | 13.10M | 20.01M | 14.68M | 15.31M | 11.27M | 9.95M | 6.54M | 8.99M | 10.75M | 10.08M | 11.44M | 5.72M | -0.07M | -3.83M | -4.67M | -10.24M | -8.97M | -7.95M | 912.54M | 920.39M | 921.94M | 923.12M | 931.04M | 941.85M | 922.18M | 909.61M | 897.59M | 900.32M | 883.98M | 879.18M | 878.63M | 827.78M | 806.70M | 790.85M | 787.22M | 788.29M | 781.81M | 776.12M | 776.05M | 760.40M | 740.82M | 734.25M | 731.82M | -40.29M |