|
Cash & Equivalents
|
33.50M | 29.59M | 117.63M | 39.93M | 39.93M | 80.50M | 39.93M | 98.74M | 99.57M | 101.53M | 98.11M | 16.74M | 19.96M | 21.44M | 15.35M | 19.22M | 16.15M | 202.41M | 12.30M | 4.11M | 17.00M | 4.01M | 5.98M | 1.49M | 23.67M | 98.54M | 45.94M | 5.25M | | | | | | | | | | | | | | | | 11.31M | | | 56.97M | 52.18M | 43.13M | 40.32M | 27.06M | 33.69M | 41.47M | 43.03M | 60.06M | 45.44M | 35.90M | 42.77M | 359.93M | 41.09M | 42.46M | 40.32M | 54.69M | 50.58M | 61.23M | 54.08M | 60.91M |
|
Short-term Investments
|
| | | | | | | 12.01M | -11.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
33.50M | 29.59M | 117.63M | 39.93M | 39.93M | 80.50M | 39.93M | 110.75M | 88.17M | 101.53M | 98.11M | 16.74M | 19.96M | 21.44M | 15.35M | 19.22M | 16.15M | 202.41M | 12.30M | 4.11M | 17.00M | 4.01M | 5.98M | 1.49M | 23.67M | 98.54M | 45.94M | 5.25M | | | | | | | | | | | | | | | | 11.31M | | | 56.97M | 52.18M | 43.13M | 40.32M | 27.06M | 33.69M | 41.47M | 43.03M | 60.06M | 45.44M | 35.90M | 42.77M | 359.93M | 41.09M | 42.46M | 40.32M | 54.69M | 50.58M | 61.23M | 54.08M | 60.91M |
|
Receivables - Net
|
| | | | | | | 34.45M | 29.77M | 30.07M | 33.28M | 39.48M | 35.20M | 34.65M | 41.12M | 43.36M | 46.82M | 44.89M | 56.95M | 62.76M | 55.44M | 58.35M | 68.44M | 55.92M | 55.79M | 50.36M | 63.42M | 69.71M | 72.58M | 71.24M | 90.61M | 119.27M | 148.34M | 125.17M | 171.34M | 141.39M | 160.76M | 137.15M | 170.14M | 151.71M | 162.77M | 136.49M | 167.97M | 143.91M | 200.56M | 141.22M | 163.71M | 132.94M | 136.26M | 121.85M | 179.66M | 145.28M | 164.19M | 149.17M | 175.70M | 150.02M | 162.44M | 142.84M | 154.68M | 143.01M | 136.01M | 142.25M | 159.99M | 172.26M | 138.39M | 140.40M | 157.83M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 12.80M | 5.00M | 5.00M | | | | | | 12.18M | | | | | | | | | | | | 12.61M | -26.21M | 10.26M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 34.45M | 29.77M | 30.07M | 33.28M | 39.48M | 35.20M | 34.65M | 41.12M | 43.36M | 46.82M | 44.89M | 56.95M | 62.76M | 55.44M | 58.35M | 68.44M | 68.72M | 60.79M | 55.36M | 63.42M | 69.71M | 72.58M | 71.24M | 90.61M | 131.45M | 148.34M | 125.17M | 171.34M | 141.39M | 160.76M | 137.15M | 170.14M | 151.71M | 162.77M | 136.49M | 167.97M | 156.52M | 174.35M | 151.47M | 163.71M | 132.94M | 136.26M | 121.85M | 179.66M | 145.28M | 164.19M | 149.17M | 175.70M | 150.02M | 162.44M | 142.84M | 154.68M | 143.01M | 136.01M | 142.25M | 159.99M | 172.26M | 138.39M | 140.40M | 157.83M |
|
Raw Materials
|
0.02M | 36.88M | 34.86M | 32.79M | 29.42M | 37.07M | 31.18M | 23.00M | 0.02M | | | 20.25M | 20.52M | 35.96M | 30.10M | 20.26M | 20.45M | 36.26M | 36.03M | 25.07M | 22.77M | 39.47M | 36.54M | 23.80M | 19.21M | 31.40M | 29.84M | 26.18M | | | | | | | | | | | | | | | | 65.67M | | | 84.22M | 87.84M | 88.17M | 112.99M | 107.05M | 94.80M | 105.44M | 141.12M | 149.04M | 126.95M | 106.03M | 106.42M | 107.23M | 92.71M | 90.13M | 105.45M | 107.49M | 85.36M | 87.76M | 105.69M | 98.86M |
|
Work In Process
|
0.00M | 1.01M | 1.29M | 1.24M | 0.59M | 0.33M | 0.53M | 0.27M | 167.00 | | | 0.35M | 0.11M | 0.07M | 0.32M | 0.43M | 0.22M | 0.07M | | | | | | 0.27M | | | | 123.82M | | | | | | | | | | | | | | | | 111.87M | | | 116.86M | 95.21M | 60.30M | 46.39M | 182.80M | 145.10M | 113.13M | 78.36M | 204.47M | 208.18M | 172.55M | 148.92M | 148.44M | 128.07M | 97.52M | 85.03M | 143.81M | 116.16M | 91.15M | 78.09M | 71.79M |
|
Finished Goods
|
0.07M | 73.12M | 67.40M | 52.10M | 58.76M | 56.71M | 57.65M | 51.29M | 0.06M | | | 62.06M | 65.36M | 64.86M | 76.82M | 69.49M | 67.08M | 67.61M | 73.93M | 76.18M | 80.72M | 80.28M | 96.31M | 82.49M | 87.81M | 87.71M | 103.37M | 162.88M | | | | | | | | | | | | | | | | 294.65M | | | 275.20M | 309.75M | 349.02M | 374.25M | 380.45M | 369.89M | 394.20M | 448.19M | 451.68M | 391.34M | 422.30M | 419.33M | 388.39M | 348.20M | 372.93M | 369.11M | 366.79M | 309.71M | 335.32M | 347.86M | 315.33M |
|
Inventory
|
4.98M | 111.01M | 14.65M | 86.13M | -2.63M | 94.11M | -3.22M | 74.56M | -2.89M | 89.91M | 94.28M | 82.67M | 85.99M | 100.88M | 107.24M | 89.76M | 87.75M | 103.94M | 109.97M | 101.25M | 103.50M | 119.75M | 132.86M | 106.56M | 107.02M | 119.11M | 133.21M | 312.88M | | | | | | | | | | | | | | | | 472.19M | | | 476.27M | 492.80M | 497.48M | 533.63M | 670.30M | 609.79M | 612.77M | 667.67M | 805.19M | 726.47M | 700.88M | 674.68M | 644.06M | 568.98M | 560.59M | 559.59M | 618.09M | 511.23M | 514.24M | 531.64M | 485.98M |
|
Current Deferred Tax Assets
|
| | | | | | | 5.44M | | 1.51M | 1.59M | 1.70M | 1.69M | 1.72M | 1.85M | 2.17M | 2.08M | 2.10M | 2.11M | 2.12M | 1.96M | 3.11M | 4.29M | 3.27M | 3.16M | 3.08M | 3.19M | 5.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.15M | -0.49M | 0.39M | 2.52M | 0.99M | 1.75M | 1.88M | 1.72M | 0.83M | 1.72M | 2.13M | 7.12M | 0.71M | 2.09M | 2.72M | 5.33M | 4.22M | 6.28M | 6.50M | 8.08M | 7.07M | 8.31M | 8.00M | 14.83M | 12.83M | 14.27M | 9.39M | 67.52M | | | | | | | | | | | | | | | | 25.45M | | | 37.60M | 43.62M | 38.08M | 44.37M | 45.15M | 38.15M | 40.31M | 42.26M | 42.40M | 37.55M | 32.42M | 41.45M | 44.12M | 41.75M | 42.96M | 42.80M | 41.92M | 38.30M | 34.83M | 35.33M | 43.63M |
|
Current Assets
|
164.25M | 176.12M | 260.34M | 165.92M | 194.17M | 207.59M | 213.44M | 215.07M | 211.80M | 229.15M | 232.52M | 150.22M | 149.99M | 166.79M | 171.67M | 164.10M | 160.36M | 366.12M | 192.84M | 181.74M | 185.36M | 204.79M | 232.11M | 196.52M | 207.61M | 289.56M | 258.20M | 463.16M | | | | | | | | | | | | | | | | 661.79M | | | 752.62M | 737.30M | 729.40M | 750.19M | 932.78M | 834.46M | 859.87M | 916.76M | 1,149.42M | 1,018.82M | 936.85M | 914.56M | 1,280.71M | 802.82M | 785.32M | 796.58M | 882.51M | 781.44M | 758.26M | 762.59M | 816.86M |
|
Property, Plant & Equipment (Net)
|
| | | 53.60M | | | | 60.81M | | 60.20M | 60.61M | 61.93M | 61.30M | 62.38M | 62.24M | 104.75M | 103.10M | 107.07M | 108.08M | 110.37M | 108.92M | 113.67M | 114.62M | 116.20M | 115.50M | 115.54M | 118.31M | 163.64M | | | | | | | | | | | | | | | | 304.93M | | | 283.05M | 371.85M | 360.21M | 355.83M | 346.54M | 341.47M | 334.19M | 336.43M | 325.89M | 317.59M | 311.78M | 308.40M | 302.57M | 302.29M | 296.00M | 287.39M | 278.31M | 278.12M | 269.53M | 261.30M | 257.57M |
|
Goodwill
|
253.35M | 253.35M | 253.35M | 253.35M | 253.35M | 253.35M | 253.35M | 253.74M | 253.74M | 253.74M | 253.74M | 262.83M | 262.83M | 262.98M | 262.98M | 267.94M | 267.94M | 268.01M | 296.91M | 319.29M | 320.32M | 371.95M | 370.10M | 370.42M | 370.54M | 370.59M | 388.04M | 473.14M | | | | | | | | | | | | | | | | 596.39M | | | 598.86M | 644.75M | 644.80M | 645.07M | 644.87M | 644.87M | 644.95M | 649.11M | 619.10M | 619.24M | 619.26M | 619.40M | 619.22M | 619.40M | 548.66M | 548.59M | 548.67M | 548.23M | 548.28M | 543.84M | 543.71M |
|
Intangibles
|
227.22M | 227.22M | 227.22M | 227.22M | 227.22M | 227.22M | 227.22M | 228.00M | 102.36M | 328.73M | 327.09M | 634.52M | 632.50M | 630.48M | 628.46M | 637.20M | 635.13M | 641.87M | 803.49M | 844.14M | 840.89M | 985.55M | 951.10M | 947.89M | 945.22M | 942.55M | 982.62M | 1,442.34M | | | | | | | | | | | | | | | | 1,615.13M | | | 1,601.43M | 1,971.33M | 1,965.90M | 1,961.50M | 1,955.60M | 1,927.12M | 1,922.09M | 1,920.66M | 1,793.03M | 1,788.16M | 1,782.95M | 1,778.10M | 1,653.01M | 1,627.84M | 1,622.34M | 1,617.05M | 1,612.15M | 1,285.95M | 1,280.95M | 1,275.74M | 1,230.51M |
|
Goodwill & Intangibles
|
480.57M | 480.57M | 480.57M | 480.57M | 480.57M | 480.57M | 480.57M | 481.74M | 356.11M | 582.47M | 580.83M | 897.35M | 895.33M | 893.45M | 891.43M | 905.14M | 903.07M | 909.88M | 1,100.40M | 1,163.43M | 1,161.21M | 1,357.50M | 1,321.20M | 1,318.32M | 1,315.76M | 1,313.14M | 1,370.67M | 1,915.48M | | | | | | | | | | | | | | | | 2,211.52M | | | 2,200.29M | 2,616.07M | 2,610.70M | 2,606.57M | 2,600.47M | 2,571.99M | 2,567.04M | 2,569.76M | 54.24M | 2,407.40M | 2,402.21M | 2,397.50M | 2,272.23M | 2,247.24M | 2,171.00M | 2,165.64M | 2,160.82M | 1,834.18M | 1,829.23M | 1,819.58M | 1,774.21M |
|
Long-Term Deferred Tax
|
2.83M | 5.95M | 9.29M | 9.45M | 0.11M | 87.53M | 90.55M | -92.49M | 102.36M | | | -104.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.37M | | | 6.76M | 4.18M | 4.13M | 4.52M | 5.42M | 8.55M | 7.84M | 10.15M | 9.41M | 10.02M | 9.95M | 10.47M | 10.29M | 15.58M | 15.97M | 11.73M | 10.97M | 9.32M | 9.30M | 8.93M | 9.16M |
|
Other Non-Current Assets
|
0.22M | 11.90M | 0.20M | 6.93M | 0.02M | -0.02M | -0.02M | 10.10M | -0.18M | 9.41M | 8.96M | 23.42M | 22.47M | 21.44M | 20.39M | 17.99M | 17.15M | 20.19M | 19.53M | 28.80M | 27.56M | 31.35M | 30.06M | 18.32M | 17.50M | 16.66M | 15.89M | 29.43M | | | | | | | | | | | | | | | | 3.28M | | | 2.85M | 5.95M | 5.86M | 5.60M | 6.24M | 6.92M | 7.08M | 7.17M | 54.24M | 51.31M | 20.79M | 20.82M | 68.82M | 51.30M | 24.31M | 24.77M | 25.01M | 34.79M | 35.55M | 37.14M | 38.22M |
|
Non-Current Assets
|
659.55M | 658.28M | 656.76M | 650.97M | 652.81M | 651.09M | 649.42M | 656.65M | 654.00M | 652.08M | 650.40M | 982.70M | 979.10M | 977.28M | 974.06M | 1,027.87M | 1,023.32M | 1,037.14M | 1,228.01M | 1,302.61M | 1,297.69M | 1,502.52M | 1,465.88M | 1,452.83M | 1,448.76M | 1,445.34M | 1,504.87M | 2,108.55M | | | | | | | | | | | | | | | | 2,565.80M | | | 2,526.28M | 3,030.27M | 3,011.81M | 3,011.22M | 3,013.36M | 2,994.09M | 2,979.48M | 3,000.16M | 2,834.16M | 2,822.79M | 2,815.60M | 2,804.15M | 2,676.14M | 2,660.47M | 2,575.20M | 2,554.97M | 2,535.91M | 2,212.61M | 2,195.55M | 2,174.35M | 2,125.70M |
|
Assets
|
823.80M | 834.40M | 917.10M | 816.89M | 846.98M | 858.68M | 862.86M | 871.72M | 865.80M | 881.23M | 882.92M | 1,132.92M | 1,129.08M | 1,144.07M | 1,145.73M | 1,191.97M | 1,183.67M | 1,403.26M | 1,420.84M | 1,484.34M | 1,483.05M | 1,707.31M | 1,697.99M | 1,649.35M | 1,656.36M | 1,734.90M | 1,763.07M | 2,571.72M | | | | | | | | | | | | | | | | 3,227.59M | | | 3,278.91M | 3,767.57M | 3,741.20M | 3,761.41M | 3,946.14M | 3,828.55M | 3,839.35M | 3,916.92M | 3,983.57M | 3,841.61M | 3,752.44M | 3,718.71M | 3,956.85M | 3,463.29M | 3,360.52M | 3,351.55M | 3,418.41M | 2,994.05M | 2,953.81M | 2,936.94M | 2,942.56M |
|
Accounts Payables
|
| | | | | | | 15.53M | | 23.54M | 28.07M | 24.43M | 24.78M | 28.53M | 29.31M | 25.05M | 23.21M | 28.24M | 25.37M | 42.64M | 29.86M | 42.62M | 49.71M | 38.05M | 26.28M | 30.81M | 34.16M | 49.59M | | | | | | | | | | | | | | | | 114.94M | | | 185.36M | 126.54M | 125.17M | 119.58M | 202.68M | 129.86M | 152.31M | 164.12M | 228.25M | 127.81M | 131.32M | 136.31M | 182.19M | 123.78M | 132.91M | 126.21M | 175.74M | 113.21M | 141.28M | 148.69M | 165.01M |
|
Dividends payables
|
6.13M | 6.10M | 8.05M | 8.05M | 8.10M | 8.10M | 8.10M | 8.10M | 10.06M | 10.06M | 10.02M | 10.97M | 13.06M | 13.06M | 13.06M | 15.24M | 15.33M | 15.33M | 16.92M | 17.64M | 18.24M | 18.25M | 18.25M | 18.25M | 18.28M | 19.71M | 20.29M | 20.29M | | | | | | | | | | | | | | | | 30.42M | | | 30.52M | 30.52M | 30.76M | 30.79M | 30.83M | 32.55M | 32.72M | 34.04M | 34.04M | 13.62M | 13.72M | 13.73M | 14.94M | 14.94M | 15.02M | 15.04M | 15.04M | 15.04M | 15.16M | 15.20M | 15.20M |
|
Payables
|
6.13M | 6.10M | 8.05M | 8.05M | 8.10M | 8.10M | 8.10M | 23.63M | 10.06M | 33.60M | 38.09M | 35.40M | 37.84M | 41.60M | 42.37M | 40.29M | 38.54M | 43.57M | 42.29M | 60.27M | 48.10M | 60.87M | 67.95M | 56.30M | 44.56M | 50.52M | 54.45M | 69.89M | | | | | | | | | | | | | | | | 145.36M | | | 215.88M | 157.06M | 155.92M | 150.37M | 233.50M | 162.41M | 185.03M | 198.16M | 262.29M | 141.43M | 145.04M | 150.04M | 197.13M | 138.72M | 147.93M | 141.25M | 190.78M | 128.25M | 156.44M | 163.89M | 180.21M |
|
Accumulated Expenses
|
12.26M | 16.92M | -1.26M | 18.33M | 14.98M | 3.36M | 0.53M | 25.58M | 17.78M | 25.73M | 20.18M | 26.72M | 17.80M | 24.14M | 19.17M | 23.61M | 16.93M | 14.73M | 27.60M | 19.19M | 23.96M | 19.08M | 27.66M | 17.64M | 25.53M | 15.75M | 27.07M | 31.23M | | | | | | | | | | | | | | | | 55.66M | | | 45.68M | 77.46M | 40.56M | 58.12M | 54.44M | 66.90M | 47.72M | 65.63M | 72.68M | 64.14M | 67.80M | 61.46M | 72.38M | 83.22M | 55.38M | 64.17M | 60.55M | 83.96M | 48.50M | 72.42M | 54.85M |
|
Short term Debt
|
| | 90.00M | | | | | | | | | 9.75M | 11.62M | 13.50M | 15.38M | 40.38M | 37.94M | 43.20M | 48.75M | 26.25M | 22.50M | 45.00M | 20.62M | 18.75M | 20.62M | 22.50M | 24.38M | 33.75M | | | | | | | | | | | | | | | | 5.62M | | | | | | | | | | | | 50.00M | | | 555.44M | 22.00M | 22.00M | 265.39M | 265.39M | 5.62M | 5.62M | 5.62M | 5.62M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | | | 10.73M | 11.03M | 9.95M | 9.80M | 11.06M | 12.42M | 13.50M | 15.22M | 15.04M | 14.62M | 15.66M | 15.27M | 15.21M | 16.94M | 17.22M | 17.84M | 18.09M | 17.96M | 17.30M | 15.90M | 13.95M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | 21.97M | 0.10M | 1.13M | 0.12M | 0.46M | 2.56M | 2.09M | 0.02M | 0.00M | 0.31M | 1.14M | 3.35M | 1.70M | 0.47M | 0.63M | 0.24M | 1.83M | 0.34M | 0.33M | 1.82M | 0.24M |
|
Total Current Liabilities
|
44.16M | 53.91M | 143.85M | 48.95M | 48.54M | 55.68M | 53.57M | 61.23M | 48.86M | 59.33M | 58.27M | 71.87M | 67.27M | 79.23M | 76.92M | 104.28M | 93.40M | 101.50M | 118.64M | 105.71M | 94.56M | 124.95M | 116.24M | 92.69M | 90.71M | 88.77M | 105.90M | 134.87M | | | | | | | | | | | | | | | | 216.91M | | | 294.26M | 245.65M | 207.57M | 218.41M | 299.46M | 244.29M | 248.34M | 280.06M | 351.05M | 271.53M | 230.68M | 231.18M | 842.93M | 262.42M | 244.24M | 489.97M | 537.63M | 236.87M | 228.65M | 259.83M | 254.88M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.06M | 1.79M | 1.53M | 1.26M | 1.00M | 0.73M | 0.46M | 0.18M | | | | | |
|
Non-Current Debt
|
535.80M | 535.80M | 439.54M | 439.54M | 477.51M | 477.59M | 477.67M | 477.75M | 477.83M | 477.91M | 477.99M | 710.36M | 706.24M | 702.13M | 698.02M | 597.31M | 593.17M | 821.42M | 815.84M | 844.63M | 852.18M | 1,000.26M | 1,024.69M | 1,007.11M | 1,011.53M | 961.95M | 954.49M | 1,725.87M | | | | | | | | | | | | | | | | 1,874.16M | | | 1,804.59M | 2,334.09M | 2,329.99M | 2,325.91M | 2,406.83M | 2,267.76M | 2,281.20M | 2,292.14M | 2,418.09M | 2,339.05M | 2,281.46M | 2,245.63M | 1,929.14M | 2,023.09M | 2,014.15M | 1,779.03M | 1,813.96M | 2,014.82M | 2,000.02M | 1,984.86M | 2,020.36M |
|
Pension
|
| | | | | | | 2.75M | | | | 8.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -92.79M | | | | 101.72M | | 104.53M | 107.35M | 105.74M | 109.97M | 112.60M | 117.18M | 121.16M | 125.90M | 127.45M | 133.42M | 146.94M | 150.88M | 204.42M | 201.49M | 204.21M | 208.78M | 213.38M | 230.64M | 250.08M | | | | | | | | | | | | | | | | 254.34M | | | 274.80M | 293.12M | 299.46M | 305.01M | 309.70M | 310.64M | 312.60M | 312.78M | 284.04M | 288.71M | 302.87M | 302.94M | 268.90M | 267.05M | 249.18M | 248.91M | 247.18M | 168.03M | 166.18M | 148.45M | 153.10M |
|
Operating Leases
|
0.09M | 111.01M | 103.55M | 86.13M | 88.77M | 94.11M | 89.36M | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | 25.51M | 23.96M | 23.54M | 31.80M | 46.53M | 55.61M | 52.63M | 58.46M | 55.03M | 51.73M | 52.97M | 49.68M | 53.78M | 53.72M | 49.86M | 46.52M | 41.91M | 37.70M | 34.17M | 31.21M | 32.46M |
|
Other Non-Current Liabilities
|
24.81M | 22.29M | -0.20M | -0.04M | -0.70M | 18.66M | -1.39M | 4.23M | -1.07M | 1.81M | 2.08M | 9.41M | 8.02M | 8.32M | 6.89M | 8.04M | 7.38M | 4.41M | 4.78M | 8.69M | 8.97M | 2.13M | 2.36M | 7.35M | 6.10M | 4.85M | 5.34M | 3.21M | | | | | | | | | | | | | | | | 37.65M | | | 36.37M | 38.88M | 40.03M | 38.67M | 52.99M | 30.00M | 30.61M | 30.98M | 31.73M | 20.63M | 21.11M | 21.64M | 20.45M | 20.82M | 21.43M | 21.92M | 22.43M | 11.83M | 11.70M | 11.16M | 11.01M |
|
Total Non-Current Liabilities
|
654.52M | 667.61M | 687.94M | 591.33M | 630.18M | 620.80M | 642.59M | 636.91M | 633.22M | 641.77M | 643.61M | 887.97M | 883.49M | 893.97M | 892.12M | 822.75M | 812.48M | 1,050.37M | 1,067.89M | 1,097.29M | 1,097.62M | 1,329.63M | 1,342.42M | 1,304.01M | 1,311.01M | 1,264.10M | 1,291.03M | 2,110.82M | | | | | | | | | | | | | | | | 2,377.40M | | | 2,399.16M | 2,896.82M | 2,860.56M | 2,881.14M | 3,062.52M | 2,878.29M | 2,894.77M | 2,945.76M | 3,110.27M | 2,952.82M | 2,869.51M | 2,830.70M | 3,095.76M | 2,607.01M | 2,557.88M | 2,564.61M | 2,640.68M | 2,457.41M | 2,429.02M | 2,424.35M | 2,460.80M |
|
Total Liabilities
|
679.33M | 689.90M | 687.74M | 591.29M | 629.48M | 639.46M | 641.21M | 641.14M | 632.14M | 643.58M | 645.69M | 897.38M | 891.50M | 902.29M | 899.01M | 830.79M | 819.86M | 1,054.78M | 1,072.68M | 1,105.98M | 1,106.60M | 1,331.76M | 1,344.77M | 1,311.36M | 1,317.11M | 1,268.94M | 1,296.36M | 2,114.03M | | | | | | | | | | | | | | | | 2,415.05M | | | 2,435.53M | 2,935.69M | 2,900.59M | 2,919.81M | 3,115.52M | 2,908.29M | 2,925.39M | 2,976.74M | 3,142.00M | 2,973.44M | 2,890.62M | 2,852.34M | 3,116.21M | 2,627.83M | 2,579.30M | 2,586.54M | 2,663.11M | 2,469.24M | 2,440.72M | 2,435.51M | 2,471.82M |
|
Total Debt
|
535.80M | 535.80M | 529.54M | 439.54M | 477.51M | 477.59M | 477.67M | 477.75M | 477.83M | 477.91M | 477.99M | 720.11M | 717.87M | 715.63M | 713.39M | 637.69M | 631.11M | 864.62M | 864.59M | 870.88M | 874.68M | 1,045.27M | 1,045.31M | 1,025.86M | 1,032.15M | 984.45M | 978.87M | 1,759.62M | | | | | | | | | | | | | | | | 1,879.78M | | | 1,804.59M | 2,334.09M | 2,329.99M | 2,325.91M | 2,406.83M | 2,267.76M | 2,281.20M | 2,292.14M | 2,418.09M | 2,389.05M | 2,281.46M | 2,245.63M | 2,484.58M | 2,045.09M | 2,036.15M | 2,044.43M | 2,079.35M | 2,020.45M | 2,005.65M | 1,990.48M | 2,025.99M |
|
Common Equity
|
144.47M | 144.50M | 229.36M | 225.61M | 217.50M | 219.22M | 221.66M | 230.59M | 233.66M | 237.65M | 237.23M | 235.55M | 237.58M | 241.78M | 246.72M | 361.18M | 363.82M | 348.48M | 348.17M | 378.36M | 376.45M | 375.55M | 353.22M | 338.00M | 339.25M | 465.96M | 466.70M | 457.69M | | | | | | | | | | | | | | | | 812.54M | | | 843.38M | 831.88M | 840.61M | 841.61M | 830.62M | 920.25M | 913.97M | 940.18M | 841.57M | 868.17M | 861.82M | 866.36M | 840.64M | 835.46M | 781.22M | 765.01M | 755.31M | 524.81M | 513.09M | 501.43M | 470.74M |
|
Shareholder's Equity
|
| | | 225.61M | | | | 230.59M | | 237.65M | 237.23M | 235.55M | 237.58M | 241.78M | 246.72M | 361.18M | 363.82M | 348.48M | 348.17M | 378.36M | 376.45M | 375.55M | 353.22M | 338.00M | 339.25M | 465.96M | 466.70M | 457.69M | | | | | | | | | | | | | | | | 812.54M | | | 843.38M | 831.88M | 840.61M | 841.61M | 830.62M | 920.25M | 913.97M | 940.18M | 841.57M | 868.17M | 861.82M | 866.36M | 840.64M | 835.46M | 781.22M | 765.01M | 755.31M | 524.81M | 513.09M | 501.43M | 470.74M |
|
Liabilities and Shareholders Equity
|
823.80M | 834.40M | 917.10M | 816.89M | 846.98M | 858.68M | 862.86M | 871.72M | 865.80M | 881.23M | 882.92M | 1,132.92M | 1,129.08M | 1,144.07M | 1,145.73M | 1,191.97M | 1,183.67M | 1,403.26M | 1,420.84M | 1,484.34M | 1,483.05M | 1,707.31M | 1,697.99M | 1,649.35M | 1,656.36M | 1,734.90M | 1,763.07M | 2,571.72M | | | | | | | | | | | | | | | | 3,227.59M | | | 3,278.91M | 3,767.57M | 3,741.20M | 3,761.41M | 3,946.14M | 3,828.55M | 3,839.35M | 3,916.92M | 3,983.57M | 3,841.61M | 3,752.44M | 3,718.71M | 3,956.85M | 3,463.29M | 3,360.52M | 3,351.55M | 3,418.41M | 2,994.05M | 2,953.81M | 2,936.94M | 2,942.56M |
|
Retained Earnings
|
-8.57M | -2.54M | 1.62M | 2.96M | 3.29M | 11.78M | 21.06M | 35.34M | 48.65M | 61.24M | 73.33M | -10.43M | 102.36M | 118.39M | 135.28M | -11.10M | 164.48M | 163.04M | 178.40M | 197.19M | 214.96M | 231.10M | 226.69M | 238.14M | 257.71M | 276.46M | 296.27M | 307.23M | | | | | | | | | | | | | | | | 843.80M | | | 881.91M | 866.83M | 875.72M | 872.51M | 865.38M | 934.19M | 928.75M | 929.00M | 865.50M | 876.80M | 865.29M | 865.26M | 782.51M | 785.09M | 744.85M | 748.79M | 756.25M | 528.76M | 516.58M | 495.64M | 464.97M |
|
Treasury Shares
|
| | | 0.40M | | | | 2.04M | | | | 0.22M | 1.02M | 1.02M | 1.02M | 1.01M | 0.61M | 0.61M | 0.61M | 0.61M | 0.43M | 0.43M | 0.42M | 0.38M | 0.40M | 0.40M | 0.39M | 0.37M | 0.44M | 0.44M | 0.44M | | 0.44M | 0.44M | 0.44M | | | 0.69M | | 0.99M | 0.41M | | 1.33M | 1.74M | 987.29M | | | 0.99M | | | | 1.14M | | | | 1.07M | 1.61M | 1.61M | 1.61M | 1.61M | 2.77M | 2.76M | 2.76M | 2.68M | 4.66M | 4.64M | 4.38M |
|
Tangible Book Value
|
36.20M | | | | 47.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |