|
Cash & Equivalents
|
164.44M | 174.07M | 224.42M | 45.89M | 221.23M | 223.88M | 144.22M | 118.25M | 85.98M | 129.92M | 169.97M | 163.55M | 134.52M | 194.93M | 212.78M | 184.50M | 81.19M | 96.09M | 131.18M | 103.98M | 43.57M | 104.71M | 172.19M | 177.14M | 134.68M | 210.01M | 181.34M | 191.67M | 136.20M | 202.41M | 306.44M | 285.24M | 214.99M | 361.44M | 503.94M | 405.38M | 456.98M | 653.77M | 786.89M | 748.91M | 922.72M | 1,032.99M | 867.06M | 998.34M | 1,000.72M | 1,080.86M | 1,272.96M | 949.57M | 890.25M | 922.08M | 761.60M | 713.26M | 561.78M | 481.02M | 511.77M |
|
Cash & Current Investments
|
164.44M | 174.07M | 224.42M | 45.89M | 221.23M | 223.88M | 144.22M | 118.25M | 85.98M | 129.92M | 169.97M | 163.55M | 134.52M | 194.93M | 212.78M | 184.50M | 81.19M | 96.09M | 131.18M | 103.98M | 43.57M | 104.71M | 172.19M | 177.14M | 134.68M | 210.01M | 181.34M | 191.67M | 136.20M | 202.41M | 306.44M | 285.24M | 214.99M | 361.44M | 503.94M | 405.38M | 456.98M | 653.77M | 786.89M | 748.91M | 922.72M | 1,032.99M | 867.06M | 998.34M | 1,000.72M | 1,080.86M | 1,272.96M | 949.57M | 890.25M | 922.08M | 761.60M | 713.26M | 561.78M | 481.02M | 511.77M |
|
Receivables - Net
|
| | | 134.74M | 205.57M | 205.72M | 203.94M | 152.24M | 200.10M | 218.94M | 212.80M | 172.31M | 213.70M | 236.51M | 231.41M | 187.14M | 278.19M | 278.70M | 263.20M | 199.19M | 292.54M | 312.37M | 315.34M | 246.45M | 339.30M | 360.76M | 312.66M | 214.34M | 292.76M | 316.70M | 295.58M | 215.89M | 327.25M | 350.67M | 425.58M | 375.87M | 540.20M | 592.95M | 473.73M | 444.32M | 665.14M | 575.60M | 511.05M | 297.24M | 417.51M | 478.65M | 463.09M | 352.78M | 480.58M | 459.77M | 408.49M | 321.82M | 450.66M | 462.31M | 438.44M |
|
Receivables - Other
|
| | | 6.20M | 3.90M | 6.61M | 8.64M | 7.27M | 6.02M | 6.37M | 7.16M | 7.31M | 5.36M | 5.33M | 7.89M | 10.86M | 9.04M | 7.39M | 8.69M | 10.95M | 11.94M | 9.35M | 9.42M | 9.38M | 9.31M | 13.91M | 15.58M | 14.47M | 10.43M | 11.48M | 15.73M | 15.18M | 12.29M | 9.77M | 11.93M | 15.07M | 12.26M | 16.79M | 17.02M | 17.69M | 14.93M | 16.47M | 18.00M | 23.02M | 13.82M | 13.24M | 15.75M | 20.74M | 13.48M | 17.12M | 17.41M | 22.77M | 23.38M | 18.06M | 24.29M |
|
Receivables
|
| | | 140.95M | 209.48M | 212.33M | 212.58M | 159.51M | 206.12M | 225.31M | 219.97M | 179.62M | 219.06M | 241.84M | 239.30M | 198.00M | 287.22M | 286.09M | 271.89M | 210.14M | 304.48M | 321.72M | 324.76M | 255.83M | 348.61M | 374.68M | 328.24M | 228.80M | 303.19M | 328.17M | 311.31M | 231.08M | 339.54M | 360.44M | 437.51M | 390.93M | 552.46M | 609.74M | 490.74M | 462.02M | 680.06M | 592.07M | 529.05M | 320.26M | 431.34M | 491.90M | 478.84M | 373.52M | 494.06M | 476.89M | 425.90M | 344.59M | 474.04M | 480.37M | 462.73M |
|
Raw Materials
|
| | | | | | | | | | | 29.04M | | | | 33.73M | 38.61M | 39.29M | | 40.22M | 40.69M | | 42.67M | 42.18M | 42.61M | 42.83M | 39.55M | 36.97M | 37.89M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 308.36M | | | | 292.83M | 355.38M | 365.06M | | 330.03M | 394.64M | | 374.05M | 377.27M | 452.92M | 490.35M | 473.58M | 441.77M | 487.95M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 325.81M | 387.10M | 368.35M | 369.18M | 383.36M | 421.06M | 410.56M | 398.87M | 394.46M | 432.47M | 415.11M | 404.62M | 384.86M | 440.56M | 462.00M | 451.06M | 433.45M | 482.37M | 490.71M | 459.86M | 476.67M | 538.72M | 572.61M | 559.44M | 533.05M | 573.86M | 524.45M | 492.59M | 497.60M | 536.31M | 456.13M | 454.33M | 503.48M | 611.70M | 727.21M | 644.37M | 660.67M | 804.67M | 803.61M | 767.19M | 697.55M | 738.80M | 703.03M | 683.41M | 712.37M | 814.60M | 832.24M | 792.36M | 803.30M | 921.43M | 918.96M | 844.36M |
|
Current Deferred Tax Assets
|
| | | 0.00M | 19.02M | 19.75M | 21.32M | 18.15M | 18.18M | 18.03M | 20.30M | 20.31M | 19.75M | 19.29M | 17.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 5.52M | 8.28M | 11.85M | 9.00M | 7.86M | 9.71M | 8.73M | 8.86M | 14.86M | 7.60M | 10.19M | 7.14M | 17.15M | 9.41M | 10.76M | 9.84M | 12.38M | 8.91M | 11.65M | 10.21M | 22.58M | 10.62M | 13.38M | 35.18M | 31.82M | 19.11M | 17.75M | 14.16M | 8.29M | 13.96M | 14.72M | 17.37M | 8.86M | 11.30M | 16.31M | 15.81M | 14.07M | 15.27M | 19.64M | 17.94M | 47.88M | 20.67M | 22.68M | 30.84M | 21.17M | 17.55M | 36.35M | 32.02M | 24.75M | 22.09M | 30.43M | 33.68M |
|
Current Assets
|
| | | 518.84M | 857.86M | 845.38M | 769.57M | 687.71M | 741.72M | 793.27M | 819.08M | 753.31M | 813.97M | 881.85M | 882.24M | 785.57M | 818.89M | 855.31M | 987.26M | 760.46M | 839.75M | 929.26M | 967.30M | 932.57M | 1,033.06M | 1,171.19M | 1,104.64M | 985.78M | 1,032.97M | 1,073.27M | 1,125.13M | 1,022.76M | 1,105.39M | 1,193.14M | 1,413.52M | 1,308.86M | 1,632.86M | 2,007.43M | 1,937.99M | 1,885.88M | 2,422.91M | 2,448.46M | 2,181.44M | 2,064.05M | 2,191.72M | 2,298.64M | 2,466.24M | 2,056.81M | 2,216.67M | 2,267.81M | 2,012.17M | 1,886.07M | 1,979.52M | 1,911.06M | 1,852.76M |
|
Buildings
|
| | | 88.13M | 88.31M | 88.82M | 101.15M | 91.59M | 92.80M | 93.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 11.18M | 6.27M | 9.93M | 17.72M | 10.06M | 11.42M | 12.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 35.66M | 34.99M | 34.99M | 37.34M | 37.34M | 37.16M | 37.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 265.92M | 261.22M | 261.31M | 355.09M | 360.99M | 357.91M | 355.36M | 362.50M | 368.13M | 364.28M | 374.01M | 385.57M | 402.67M | 552.78M | 552.78M | 557.21M | 568.70M | 561.35M | 556.48M | 555.20M | 565.79M | 568.25M | 562.02M | 552.67M | 487.22M | 460.65M | 464.10M | 464.37M | 476.95M | 455.51M | 446.77M | 447.33M | 461.46M | 456.07M | 457.29M | 459.25M | 495.24M | 491.39M | 493.82M | 744.55M | 770.02M | 772.73M | 784.56M | 789.54M | 932.63M | 934.29M | 948.84M | 985.81M | 1,047.08M | 1,075.47M | 1,116.34M | 1,129.59M |
|
Goodwill
|
| | | 12.17M | 12.17M | 12.17M | 20.48M | 21.82M | 21.82M | 21.82M | 21.82M | 21.82M | 21.82M | 21.82M | 21.82M | 21.82M | 33.61M | 55.43M | 55.43M | 55.43M | 55.43M | 55.43M | 55.43M | 55.43M | 55.43M | 4.98M | 59.41M | 59.16M | 59.16M | 1.22M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 60.38M | 134.36M | 137.96M | 137.96M | 137.96M | 137.96M | 170.25M | 170.25M | 170.25M | 171.94M | 171.94M | 171.94M | 171.94M | 171.94M |
|
Intangibles
|
| | | 8.90M | 8.90M | 8.90M | 10.30M | 10.28M | 10.25M | 10.23M | 10.21M | 10.18M | 10.16M | 10.14M | 10.11M | 10.30M | 16.07M | 15.89M | 15.72M | 16.30M | 15.37M | 15.45M | 15.26M | 16.55M | 14.88M | 17.36M | 17.10M | 16.85M | 16.60M | 18.41M | 18.10M | 17.80M | 17.49M | 17.19M | 16.88M | 16.57M | 16.27M | 15.96M | 15.66M | 15.35M | 15.04M | 14.74M | 169.54M | 161.43M | 157.13M | 152.83M | 148.65M | 190.74M | 185.84M | 180.93M | 177.03M | 173.03M | 167.94M | 162.86M | 157.77M |
|
Goodwill & Intangibles
|
| | | 21.07M | 21.07M | 21.07M | 30.78M | 32.10M | 32.08M | 32.05M | 32.03M | 32.01M | 31.98M | 31.96M | 31.94M | 32.12M | 49.68M | 71.33M | 71.15M | 71.73M | 70.81M | 70.88M | 70.69M | 71.98M | 70.31M | 22.33M | 76.51M | 76.01M | 75.76M | 19.63M | 78.48M | 78.18M | 77.87M | 77.57M | 77.26M | 76.96M | 76.65M | 76.34M | 76.04M | 75.73M | 75.43M | 75.12M | 303.89M | 299.39M | 295.09M | 290.79M | 286.61M | 361.00M | 356.09M | 351.18M | 348.97M | 344.97M | 339.89M | 334.80M | 329.72M |
|
Long-Term Deferred Tax
|
| | | | 48.13M | 44.82M | 41.13M | 18.91M | 0.09M | | | 36.99M | 16.03M | | | 0.91M | | | | 8.84M | 8.74M | 8.63M | 8.50M | 9.06M | 8.68M | 8.74M | 8.74M | 8.21M | 8.26M | 8.17M | 7.96M | 7.95M | 7.51M | 7.62M | 7.62M | 7.46M | 7.33M | 7.26M | 6.97M | 6.59M | 8.82M | 8.76M | 7.85M | 6.12M | 6.13M | 5.98M | 5.83M | 4.85M | 4.75M | 4.66M | 4.61M | 3.71M | 3.56M | 3.46M | 3.28M |
|
Other Non-Current Assets
|
| | | 8.16M | 7.44M | 7.49M | 8.44M | 8.33M | 8.21M | 8.75M | 8.73M | 9.07M | 9.87M | 10.85M | 11.63M | 11.70M | 11.71M | 11.83M | 11.63M | 15.31M | 14.98M | 13.46M | 14.15M | 15.76M | 15.84M | 15.00M | 15.27M | 11.46M | 9.22M | 7.32M | 8.12M | 9.19M | 7.61M | 6.98M | 6.90M | 7.26M | 7.00M | 5.85M | 6.55M | 8.02M | 10.01M | 11.11M | 14.46M | 11.33M | 9.89M | 10.27M | 9.89M | 9.27M | 10.18M | 8.45M | 8.03M | 8.84M | 7.40M | 6.92M | 7.30M |
|
Non-Current Assets
|
| | | 308.96M | 351.94M | 349.23M | 448.39M | 408.19M | 412.79M | 410.30M | 422.02M | 459.99M | 442.82M | 436.59M | 449.93M | 463.04M | 652.48M | 648.18M | 651.54M | 678.74M | 673.61M | 666.83M | 663.25M | 674.62M | 675.79M | 679.27M | 666.99M | 595.47M | 654.07M | 659.54M | 660.79M | 670.59M | 649.98M | 647.93M | 646.32M | 656.86M | 645.88M | 640.01M | 650.37M | 686.76M | 683.02M | 686.71M | 1,167.10M | 1,176.46M | 1,170.47M | 1,177.74M | 1,176.19M | 1,401.83M | 1,397.76M | 1,404.16M | 1,429.46M | 1,483.32M | 1,502.12M | 1,534.45M | 1,549.26M |
|
Assets
|
| | | 827.80M | 1,209.80M | 1,194.62M | 1,217.96M | 1,095.90M | 1,154.51M | 1,203.57M | 1,241.10M | 1,213.30M | 1,256.79M | 1,318.44M | 1,332.17M | 1,248.61M | 1,471.37M | 1,503.49M | 1,638.81M | 1,439.20M | 1,513.37M | 1,596.09M | 1,630.55M | 1,607.19M | 1,708.85M | 1,850.45M | 1,771.63M | 1,581.25M | 1,687.05M | 1,732.81M | 1,785.92M | 1,693.35M | 1,755.37M | 1,841.08M | 2,059.84M | 1,965.72M | 2,278.74M | 2,647.44M | 2,588.36M | 2,572.64M | 3,105.93M | 3,135.17M | 3,348.53M | 3,240.51M | 3,362.19M | 3,476.39M | 3,642.43M | 3,458.65M | 3,614.43M | 3,671.96M | 3,441.63M | 3,369.38M | 3,481.64M | 3,445.51M | 3,402.01M |
|
Accounts Payables
|
| | | 131.58M | 218.48M | 197.16M | 193.77M | 139.64M | 197.48M | 204.32M | 185.42M | 150.69M | 207.94M | 238.31M | 218.63M | 159.03M | 253.03M | 247.74M | 245.09M | 194.01M | 284.94M | 294.04M | 283.09M | 233.56M | 312.88M | 349.65M | 302.83M | 210.59M | 284.52M | 273.57M | 286.70M | 222.93M | 307.22M | 320.84M | 381.04M | 307.65M | 457.13M | 507.24M | 412.10M | 334.99M | 493.73M | 435.84M | 398.40M | 269.79M | 400.45M | 415.39M | 403.68M | 310.18M | 460.24M | 438.24M | 372.20M | 297.68M | 511.29M | 414.97M | 354.40M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.72M | | | 78.70M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 131.58M | 218.48M | 197.16M | 193.77M | 139.64M | 197.48M | 204.32M | 185.42M | 150.69M | 207.94M | 238.31M | 218.63M | 159.03M | 253.03M | 247.74M | 245.09M | 194.01M | 284.94M | 294.04M | 283.09M | 233.56M | 312.88M | 349.65M | 302.83M | 210.59M | 284.52M | 273.57M | 286.70M | 222.93M | 307.22M | 320.84M | 443.76M | 307.65M | 457.13M | 585.94M | 412.10M | 334.99M | 493.73M | 435.84M | 398.40M | 269.79M | 400.45M | 415.39M | 403.68M | 310.18M | 460.24M | 438.24M | 372.20M | 297.68M | 511.29M | 414.97M | 354.40M |
|
Accumulated Expenses
|
| | | 61.81M | 42.78M | 42.04M | 59.18M | 60.53M | 47.92M | 52.59M | 69.69M | 66.17M | 46.91M | 48.04M | 55.59M | 54.71M | 47.01M | 57.25M | 62.01M | 67.75M | 45.55M | 63.10M | 71.34M | 84.25M | 52.76M | 81.15M | 83.78M | 87.91M | 48.37M | 64.91M | 72.90M | 83.94M | 56.38M | 78.39M | 118.44M | 118.40M | 87.91M | 116.60M | 118.93M | 128.52M | 103.78M | 123.22M | 147.55M | 142.46M | 79.61M | 106.98M | 148.47M | 149.56M | 69.31M | 96.41M | 122.00M | 127.42M | 71.19M | 98.86M | 104.69M |
|
Other Accumulated Expenses
|
| | | 29.04M | 32.69M | 30.88M | 40.79M | 33.08M | 30.59M | 34.83M | 40.01M | 33.29M | 27.80M | 39.57M | 46.74M | 40.08M | 35.94M | 50.79M | 49.63M | 42.34M | 40.97M | 62.64M | 68.46M | 55.79M | 63.78M | 80.31M | 77.95M | 63.51M | 70.30M | 77.26M | 81.00M | 69.77M | 71.12M | 70.14M | 92.33M | 80.17M | 84.76M | 123.61M | 162.97M | 165.86M | 182.71M | 198.74M | 174.08M | 122.61M | 93.58M | 133.42M | 135.90M | 122.92M | 127.04M | 144.75M | 141.74M | 127.65M | 108.03M | 119.04M | 131.56M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 114.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.17M | | 9.25M | 13.05M | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 16.61M | 8.10M | 60.68M | 15.46M | 0.11M | | 93.39M | | 12.37M | | | | | | 21.77M | | | | 5.47M | | |
|
Total Current Liabilities
|
| | | 227.57M | 301.11M | 272.82M | 301.81M | 239.02M | 286.21M | 306.67M | 319.23M | 255.19M | 294.33M | 332.74M | 332.75M | 258.65M | 345.76M | 361.13M | 478.25M | 312.86M | 374.89M | 428.66M | 426.93M | 381.56M | 432.63M | 519.86M | 467.90M | 369.82M | 406.89M | 424.11M | 444.75M | 384.99M | 438.94M | 485.29M | 676.39M | 524.00M | 696.51M | 854.26M | 700.29M | 640.75M | 880.16M | 769.08M | 739.46M | 545.83M | 580.15M | 667.34M | 694.72M | 594.12M | 684.73M | 691.51M | 643.24M | 564.02M | 702.46M | 645.19M | 598.07M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.69M | 21.70M | 23.66M | 23.42M | 23.92M | 31.82M | 31.92M | 31.61M | 31.06M | 30.66M | 30.26M | 31.90M | 31.45M | 31.00M | 30.55M | 30.02M | 29.55M | 29.07M | 28.59M | 28.08M | 28.35M | 27.89M | 27.49M | 26.88M | 26.47M | 16.18M | 15.91M |
|
Non-Current Debt
|
| | | 275.00M | 250.00M | 250.00M | 326.69M | 301.61M | 301.56M | | | 294.27M | 301.36M | 351.31M | 351.26M | 344.59M | 474.36M | 464.59M | 467.23M | 437.63M | 437.90M | 438.20M | 438.03M | 438.31M | 438.59M | 438.87M | 439.15M | 439.43M | 439.71M | 439.99M | 440.26M | 440.54M | 439.92M | 440.18M | 443.58M | 443.79M | 444.00M | 444.21M | 444.42M | 444.63M | 444.84M | 445.05M | 444.18M | 444.39M | 444.61M | 444.84M | 445.06M | 445.28M | 445.50M | 445.72M | 445.94M | 446.17M | 446.39M | 444.88M | 445.14M |
|
Pension
|
| | | 206.67M | 195.17M | 195.38M | 194.35M | 96.54M | 93.12M | 91.61M | 81.20M | 156.22M | 144.39M | 84.78M | 83.55M | 93.36M | 93.68M | 93.61M | 93.37M | 83.16M | 83.99M | 83.74M | 83.54M | 75.44M | 77.27M | 64.14M | 49.48M | 41.28M | 43.36M | 43.55M | 44.12M | 45.59M | 41.95M | 42.20M | 32.01M | 25.95M | 27.18M | 28.31M | 28.60M | 28.36M | 28.06M | 30.03M | 30.56M | 33.23M | 33.28M | 35.73M | 36.47M | 40.19M | 39.22M | 39.65M | 42.86M | 42.01M | 39.02M | 38.03M | 38.68M |
|
Preferred Stock Liabilities
|
| | | 6.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 6.34M | 7.61M | 10.92M | 12.43M | 16.45M | 17.63M | 23.15M | 26.88M | 56.12M | 20.39M | 24.44M | 29.04M | 80.03M | 28.13M | 25.33M | 24.27M | 77.03M | 15.78M | 7.38M | 5.72M | 63.50M | 5.11M | 25.26M | 50.88M | 131.59M | 66.86M | 65.94M | 67.53M | 153.44M | 87.08M | 93.06M | 96.97M | 78.85M | 79.45M | 81.18M | 89.55M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | 69.24M | 68.83M | 58.03M | 67.71M | 67.96M | 66.67M | 56.00M | 63.57M | 61.11M | 68.14M | 55.26M | 63.63M | 66.06M | 63.37M | 48.67M | 55.97M | 56.70M | 54.21M | 56.42M | 64.91M | 63.61M | 53.95M | 43.17M | 51.23M | 57.17M | 61.50M |
|
Other Non-Current Liabilities
|
| | | 221.00M | 209.25M | 209.83M | 209.49M | 111.08M | 107.81M | 108.57M | 99.38M | 171.49M | 159.16M | 103.79M | 111.19M | 110.70M | 112.94M | 117.75M | 120.85M | 108.70M | 111.13M | 114.93M | 116.28M | 112.77M | 130.58M | 123.53M | 116.83M | 99.41M | 161.43M | 163.70M | 169.34M | 166.49M | 168.25M | 175.90M | 161.73M | 15.30M | 142.96M | 133.26M | 15.99M | 15.48M | 15.16M | 14.90M | 17.84M | 16.95M | 17.54M | 18.15M | 18.05M | 16.87M | 17.50M | 17.99M | 18.13M | 17.01M | 19.62M | 21.14M | 19.89M |
|
Total Non-Current Liabilities
|
| | | 509.03M | 551.11M | 522.82M | 628.51M | 532.34M | 587.77M | 608.19M | 620.70M | 549.42M | 595.69M | 684.05M | 684.00M | 603.24M | 820.11M | 825.72M | 945.48M | 750.49M | 1,485.01M | 1,563.68M | 1,596.52M | 819.87M | 871.22M | 958.73M | 907.04M | 809.25M | 846.60M | 864.09M | 885.01M | 825.54M | 878.85M | 925.47M | 1,119.97M | 1,099.62M | 1,140.52M | 1,298.47M | 1,266.77M | 1,204.54M | 1,442.07M | 1,355.28M | 1,347.62M | 1,165.59M | 1,200.13M | 1,289.71M | 1,316.79M | 1,246.11M | 1,339.73M | 1,351.00M | 1,300.06M | 1,201.10M | 1,334.95M | 1,272.31M | 1,238.74M |
|
Total Liabilities
|
| | | 730.04M | 760.36M | 732.65M | 838.00M | 643.42M | 695.58M | 716.76M | 720.07M | 720.91M | 754.85M | 787.84M | 795.19M | 713.94M | 933.05M | 943.47M | 1,066.33M | 859.19M | 1,596.14M | 1,678.61M | 1,712.80M | 932.64M | 1,001.80M | 1,082.26M | 1,023.87M | 908.66M | 1,008.03M | 1,027.79M | 1,054.36M | 992.02M | 1,047.10M | 1,101.37M | 1,281.70M | 1,114.92M | 1,283.48M | 1,431.73M | 1,282.76M | 1,220.02M | 1,457.24M | 1,370.19M | 1,365.46M | 1,182.54M | 1,217.67M | 1,307.86M | 1,334.84M | 1,262.98M | 1,357.23M | 1,368.99M | 1,318.19M | 1,218.11M | 1,354.57M | 1,293.45M | 1,258.63M |
|
Total Debt
|
| | | 275.00M | 250.00M | 250.00M | 326.69M | 301.61M | 301.56M | | | 294.27M | 301.36M | 351.31M | 351.26M | 344.59M | 474.36M | 464.59M | 581.57M | 437.63M | 437.90M | 438.20M | 438.03M | 438.31M | 438.59M | 438.87M | 439.15M | 439.43M | 439.71M | 439.99M | 440.26M | 440.54M | 439.92M | 440.18M | 443.58M | 443.79M | 444.00M | 444.21M | 444.42M | 444.63M | 444.84M | 445.05M | 444.18M | 444.39M | 444.61M | 444.84M | 445.06M | 445.28M | 445.50M | 445.72M | 445.94M | 446.17M | 446.39M | 444.88M | 445.14M |
|
Common Equity
|
| | | 97.76M | 449.43M | 461.96M | 379.96M | 452.48M | 458.92M | 486.81M | 521.02M | 492.39M | 501.94M | 530.60M | 536.98M | 534.67M | 538.32M | 560.02M | 572.47M | 580.00M | -82.77M | -82.52M | -82.25M | 674.55M | 707.05M | 768.19M | 747.76M | 672.59M | 679.02M | 705.02M | 731.57M | 701.33M | 708.27M | 739.71M | 778.14M | 850.80M | 995.26M | 1,215.71M | 1,305.61M | 1,352.62M | 1,648.69M | 1,764.98M | 1,983.07M | 2,057.97M | 2,144.52M | 2,168.52M | 2,307.59M | 2,195.66M | 2,257.20M | 2,302.98M | 2,123.43M | 2,151.27M | 2,127.08M | 2,152.06M | 2,143.39M |
|
Shareholder's Equity
|
| | | 97.76M | 449.43M | 461.96M | 379.96M | 452.48M | 458.92M | 486.81M | 521.02M | 492.39M | 501.94M | 530.60M | 536.98M | 534.67M | 538.32M | 560.02M | 572.47M | 580.00M | -82.77M | -82.52M | -82.25M | 674.55M | 707.05M | 768.19M | 747.76M | 672.59M | 679.02M | 705.02M | 731.57M | 701.33M | 708.27M | 739.71M | 778.14M | 850.80M | 995.26M | 1,215.71M | 1,305.61M | 1,352.62M | 1,648.69M | 1,764.98M | 1,983.07M | 2,057.97M | 2,144.52M | 2,168.52M | 2,307.59M | 2,195.66M | 2,257.20M | 2,302.98M | 2,123.43M | 2,151.27M | 2,127.08M | 2,152.06M | 2,143.39M |
|
Liabilities and Shareholders Equity
|
| | | 827.80M | 1,209.80M | 1,194.62M | 1,217.96M | 1,095.90M | 1,154.51M | 1,203.57M | 1,241.10M | 1,213.30M | 1,256.79M | 1,318.44M | 1,332.17M | 1,248.61M | 1,471.37M | 1,503.49M | 1,638.81M | 1,439.20M | 1,513.37M | 1,596.09M | 1,630.55M | 1,607.19M | 1,708.85M | 1,850.45M | 1,771.63M | 1,581.25M | 1,687.05M | 1,732.81M | 1,785.92M | 1,693.35M | 1,755.37M | 1,841.08M | 2,059.84M | 1,965.72M | 2,278.74M | 2,647.44M | 2,588.36M | 2,572.64M | 3,105.93M | 3,135.17M | 3,348.53M | 3,240.51M | 3,362.19M | 3,476.39M | 3,642.43M | 3,458.65M | 3,614.43M | 3,671.96M | 3,441.63M | 3,369.38M | 3,481.64M | 3,445.51M | 3,402.01M |
|
Treasury Shares
|
| | | | 0.10M | 0.10M | 3.86M | 3.86M | 3.86M | 3.86M | 3.86M | 3.86M | 3.86M | 4.04M | 0.72M | 4.59M | 0.18M | 0.18M | 0.18M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.39M | 5.39M | 5.39M | 5.44M | 5.65M | 6.12M | 6.67M | 6.96M | 7.44M | 7.79M | |
|
Retained Earnings
|
-118.78M | -116.78M | -114.91M | -121.23M | -119.82M | -118.39M | -116.94M | -55.25M | -55.25M | -55.26M | -55.26M | -101.50M | -100.20M | -87.47M | -86.86M | -93.02M | -92.54M | -92.24M | -91.89M | 281.15M | 291.07M | 313.22M | 344.88M | 361.24M | 395.50M | 434.53M | 405.87M | 330.06M | 337.88M | 362.06M | 385.66M | 356.70M | 365.03M | 394.65M | 430.31M | 452.33M | 597.37M | 816.42M | 904.13M | 948.88M | 1,246.35M | 1,359.62M | 1,574.40M | 1,645.74M | 1,736.36M | 1,756.22M | 1,891.29M | 1,780.37M | 1,875.82M | 1,980.43M | 1,867.48M | 1,928.22M | 1,960.50M | 2,014.67M | 1,574.29M |