|
Cash & Equivalents
|
91.62M | 91.46M | 12.03M | 11.19M | 11.23M | 12.03M | 10.29M | 10.28M | 40.70M | 48.48M | 12.59M | 11.28M | 20.48M | 15.16M | 16.71M | 16.75M | 31.85M | 78.68M | 79.59M | 12.58M | 43.84M | 47.58M | 11.94M | 11.95M | 40.00M | 92.98M | 11.00M | 11.00M | 14.47M | 32.40M | 283.47M | 132.26M | 204.39M | 482.11M | 478.74M | 329.72M | 445.63M | 497.75M | 445.81M | 331.56M | 495.34M | 652.71M | 608.28M | 39.87M | 517.05M | 426.42M | 296.04M | 54.08M | 195.79M | 177.44M | 87.80M | 60.61M | 333.14M | 488.73M | 341.42M | 301.33M | 570.40M | 753.55M | 618.02M | 516.67M | 713.05M | 882.49M | 721.15M |
|
Short-term Investments
|
| 15.32M | 15.32M | 15.32M | 15.32M | 17.82M | 17.82M | 17.82M | 17.82M | 22.70M | 17.82M | 17.82M | 17.82M | 17.82M | 14.22M | 14.22M | 14.22M | 9.99M | 9.99M | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
91.62M | 106.78M | 27.35M | 26.51M | 26.55M | 29.85M | 28.11M | 28.10M | 58.52M | 71.18M | 30.41M | 29.10M | 38.30M | 32.98M | 30.93M | 30.97M | 46.07M | 88.67M | 89.58M | 12.58M | 43.84M | 47.58M | 11.94M | 11.95M | 40.00M | 92.98M | 11.00M | 11.00M | 14.47M | 32.40M | 283.47M | 132.26M | 204.39M | 482.11M | 478.74M | 329.72M | 445.75M | 497.75M | 445.81M | 331.56M | 495.34M | 652.71M | 608.28M | 39.87M | 517.05M | 426.42M | 296.04M | 54.08M | 195.79M | 177.44M | 87.80M | 60.61M | 333.14M | 488.73M | 341.42M | 301.33M | 570.40M | 753.55M | 618.02M | 516.67M | 713.05M | 882.49M | 721.15M |
|
Receivables - Net
|
223.84M | 192.42M | 130.62M | 327.09M | 257.42M | 195.42M | 139.25M | 309.30M | 245.78M | 202.42M | 150.77M | 322.19M | 243.65M | 194.26M | 143.10M | 323.18M | 214.12M | 193.73M | 142.88M | 321.76M | 223.15M | 207.40M | 195.36M | 340.53M | 241.95M | 201.15M | 192.22M | 343.20M | 279.50M | 237.87M | 235.07M | 395.15M | 348.78M | 275.91M | 250.22M | 456.13M | 395.58M | 300.13M | 268.23M | 460.99M | 503.29M | 391.77M | 322.81M | 636.47M | 494.43M | 385.38M | 343.66M | 619.63M | 505.90M | 376.79M | 329.13M | 564.87M | 492.85M | 332.89M | 371.00M | 578.24M | 507.52M | 326.22M | 399.44M | 578.88M | 522.71M | 325.30M | 357.80M |
|
Receivables
|
223.84M | 192.42M | 130.62M | 327.09M | 257.42M | 195.42M | 139.25M | 309.30M | 245.78M | 202.42M | 150.77M | 322.19M | 243.65M | 194.26M | 143.10M | 323.18M | 214.12M | 193.73M | 142.88M | 321.76M | 223.15M | 207.40M | 195.36M | 340.53M | 241.95M | 201.15M | 192.22M | 343.20M | 279.50M | 237.87M | 235.07M | 395.15M | 348.78M | 275.91M | 250.22M | 456.13M | 395.58M | 300.13M | 268.23M | 460.99M | 503.29M | 391.77M | 322.81M | 636.47M | 494.43M | 385.38M | 343.66M | 619.63M | 505.90M | 376.79M | 329.13M | 564.87M | 492.85M | 332.89M | 371.00M | 578.24M | 507.52M | 326.22M | 399.44M | 578.88M | 522.71M | 325.30M | 357.80M |
|
Raw Materials
|
| | | | | | | 112.71M | 110.78M | 94.39M | 121.88M | 130.72M | 130.60M | 121.69M | 120.38M | 101.78M | 93.92M | 93.68M | 111.01M | 99.49M | 98.29M | 94.97M | 118.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 17.42M | 14.70M | 13.59M | 17.29M | 17.92M | 19.85M | 19.86M | 17.53M | 16.27M | 17.59M | 13.40M | 13.01M | 15.60M | 16.62M | 15.27M | 15.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 243.29M | 201.07M | 209.89M | 246.46M | 286.92M | 255.11M | 236.32M | 275.43M | 269.87M | 240.34M | 207.82M | 260.31M | 252.10M | 216.67M | 215.67M | 271.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
306.12M | 285.96M | 341.62M | 381.81M | 343.79M | 329.55M | 365.74M | 380.81M | 334.80M | 330.03M | 397.73M | 435.88M | 413.07M | 391.93M | 427.44M | 402.72M | 365.04M | 326.39M | 399.94M | 382.33M | 340.23M | 335.95M | 416.46M | 390.75M | 361.81M | 362.00M | 430.17M | 426.38M | 383.45M | 382.10M | 440.42M | 465.52M | 428.01M | 427.82M | 493.75M | 517.16M | 464.92M | 466.20M | 556.48M | 517.21M | 425.92M | 439.62M | 574.88M | 672.90M | 626.63M | 685.24M | 844.90M | 888.05M | 882.52M | 938.00M | 1,024.36M | 966.90M | 865.50M | 838.19M | 948.40M | 914.35M | 784.77M | 757.94M | 815.78M | 824.28M | 718.27M | 722.11M | 836.27M |
|
Prepaid Assets
|
30.64M | 42.73M | 52.61M | 43.66M | 40.09M | 47.77M | 62.61M | 47.73M | 46.11M | 48.15M | 66.63M | 59.41M | 53.75M | 53.48M | 69.10M | 55.88M | 53.69M | 48.49M | 64.28M | 58.25M | 54.56M | 49.73M | 59.87M | 50.76M | 45.08M | 16.25M | 22.40M | 23.61M | 21.56M | 18.05M | 22.52M | 26.68M | 26.73M | 20.56M | 38.40M | 33.16M | 32.45M | 30.16M | 37.57M | 36.16M | 29.21M | 27.50M | 28.07M | 45.34M | 32.95M | 33.51M | 34.21M | 49.45M | 36.36M | 46.88M | 56.59M | 48.02M | 36.66M | 33.17M | 39.05M | 42.50M | 33.49M | 34.24M | 39.92M | 40.76M | 31.50M | 30.29M | 34.38M |
|
Current Assets
|
652.23M | 627.90M | 615.49M | 779.07M | 667.85M | 602.59M | 595.72M | 765.94M | 685.20M | 651.78M | 645.53M | 846.59M | 748.77M | 672.65M | 670.58M | 812.75M | 678.91M | 671.55M | 716.36M | 786.87M | 674.37M | 653.82M | 692.63M | 803.81M | 700.87M | 683.30M | 662.36M | 810.35M | 709.98M | 683.06M | 993.90M | 1,033.56M | 1,021.89M | 1,217.30M | 1,272.02M | 1,352.29M | 1,349.63M | 1,307.19M | 1,321.08M | 1,358.93M | 1,467.29M | 1,525.28M | 1,547.71M | 1,407.19M | 1,682.75M | 1,543.66M | 1,531.72M | 1,623.89M | 1,633.24M | 1,553.85M | 1,512.62M | 1,653.88M | 1,741.68M | 1,707.12M | 1,714.06M | 1,850.62M | 1,910.17M | 1,886.81M | 1,887.81M | 1,975.25M | 2,000.21M | 1,976.13M | 1,965.69M |
|
Buildings
|
| 95.66M | | | | 100.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 8.93M | | | | 9.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
162.35M | 165.28M | 165.96M | 169.73M | 171.19M | 176.40M | 180.40M | 182.57M | 185.22M | 191.16M | 192.49M | 193.67M | 190.92M | 188.91M | 187.14M | 185.35M | 177.66M | 166.85M | 163.55M | 163.21M | 162.97M | 162.81M | 163.95M | 164.79M | 159.43M | 158.22M | 169.84M | 175.94M | 177.78M | 180.91M | 179.23M | 210.56M | 211.82M | 217.65M | 211.56M | 217.54M | 238.95M | 245.41M | 241.79M | 241.88M | 239.24M | 244.67M | 252.16M | 295.77M | 306.23M | 328.57M | 340.13M | 384.94M | 390.33M | 396.98M | 396.68M | 395.79M | 392.33M | 391.77M | 389.44M | 387.20M | 384.37M | 379.17M | 370.67M | 368.47M | 366.36M | 363.19M | 359.00M |
|
Goodwill
|
208.63M | 609.17M | 208.35M | 209.55M | 209.35M | 612.08M | 210.22M | 210.22M | 210.22M | 612.08M | 3.24M | 210.22M | 210.22M | 205.76M | 205.76M | 205.76M | 205.76M | 209.09M | 208.23M | 209.09M | 209.09M | 209.09M | 209.09M | 213.75M | 233.01M | 231.38M | 230.38M | 230.38M | 12.00M | 256.27M | 256.27M | 268.24M | 268.24M | 281.18M | 281.18M | 281.18M | 281.18M | 286.08M | 3.80M | 289.85M | 289.85M | 289.95M | 289.95M | 289.95M | 289.95M | 369.39M | 369.39M | 511.97M | 511.97M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 546.44M | 551.36M | 551.36M | 554.69M | 554.69M | 554.69M | 554.69M |
|
Intangibles
|
99.83M | 26.90M | 85.77M | 87.07M | 85.70M | 84.53M | 83.46M | 82.10M | 80.53M | 78.85M | 6.90M | 126.60M | 126.60M | 132.70M | 132.70M | 132.70M | 132.70M | 145.00M | 145.00M | 85.19M | 83.84M | 75.50M | 74.60M | 83.00M | 95.10M | 95.90M | 92.90M | 91.42M | 90.00M | 116.10M | 113.73M | 141.53M | 138.61M | 152.30M | 148.80M | 142.80M | 139.41M | 146.10M | 145.20M | 141.70M | 138.31M | 134.90M | 131.60M | 128.23M | 125.10M | 134.40M | 130.20M | 499.30M | 491.00M | 543.20M | 534.21M | 525.30M | 512.20M | 497.20M | 489.10M | 480.91M | 472.90M | 473.30M | 465.91M | 461.70M | 455.10M | 447.64M | 441.30M |
|
Goodwill & Intangibles
|
308.46M | 636.07M | 294.12M | 296.62M | 295.05M | 696.60M | 293.68M | 292.32M | 290.75M | 690.93M | 10.14M | 336.82M | 336.82M | 338.46M | 338.46M | 338.46M | 338.46M | 354.09M | 353.23M | 294.27M | 292.93M | 284.59M | 283.69M | 296.75M | 328.11M | 327.29M | 323.29M | 321.81M | 102.00M | 372.38M | 370.00M | 409.77M | 406.85M | 433.48M | 429.98M | 423.98M | 420.58M | 432.18M | 149.00M | 431.55M | 428.16M | 424.86M | 421.56M | 418.18M | 415.06M | 503.79M | 499.59M | 1,011.27M | 1,002.97M | 1,089.64M | 1,080.64M | 1,071.74M | 1,058.64M | 1,043.64M | 1,035.54M | 1,027.35M | 1,019.34M | 1,024.66M | 1,017.27M | 1,016.39M | 1,009.79M | 1,002.34M | 995.99M |
|
Long-Term Deferred Tax
|
60.67M | 43.59M | 37.42M | 27.14M | 21.64M | 19.27M | 18.47M | 19.24M | 18.54M | 17.52M | 20.04M | 19.34M | 19.05M | 13.97M | 13.64M | 12.59M | 26.69M | 14.10M | 13.76M | 28.66M | 28.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 107.34M | 19.27M | | | 99.07M | 17.52M | | | | 13.97M | 92.50M | 90.48M | 103.61M | 102.09M | 96.17M | 24.85M | 25.47M | 30.42M | 70.99M | 57.75M | 28.52M | 11.91M | 61.33M | 60.36M | 113.19M | 12.64M | 74.22M | 50.06M | 67.85M | 10.90M | 37.30M | 52.34M | 55.76M | 12.95M | 32.00M | 35.96M | 30.17M | 13.69M | 108.88M | 590.41M | 569.87M | 13.10M | 576.90M | 125.06M | 125.80M | 14.74M | 54.78M | 54.96M | 54.94M | 14.14M | 105.84M | 104.00M | 105.54M | 57.69M | 64.32M | 60.68M | 60.77M | 61.13M | 118.26M |
|
Non-Current Assets
|
531.48M | 502.99M | 497.49M | 493.49M | 487.88M | 490.42M | 492.55M | 494.13M | 494.52M | 497.76M | 500.54M | 500.00M | 495.86M | 488.51M | 485.39M | 481.59M | 487.03M | 477.18M | 467.94M | 482.33M | 481.37M | 447.29M | 518.58M | 519.29M | 516.04M | 497.39M | 554.40M | 558.11M | 611.36M | 623.85M | 623.45M | 670.40M | 686.52M | 689.91M | 678.82M | 693.85M | 715.29M | 717.83M | 814.08M | 808.48M | 796.68M | 814.08M | 898.39M | 1,439.91M | 1,440.75M | 1,573.02M | 1,586.32M | 1,725.37M | 1,712.68M | 1,728.15M | 1,716.45M | 1,696.92M | 1,678.27M | 1,671.53M | 1,708.27M | 1,689.40M | 1,697.71M | 1,666.63M | 1,648.04M | 1,654.36M | 1,657.11M | 1,649.51M | 1,677.73M |
|
Assets
|
1,183.71M | 1,130.88M | 1,112.98M | 1,272.56M | 1,155.73M | 1,093.00M | 1,088.27M | 1,260.07M | 1,179.72M | 1,149.55M | 1,146.07M | 1,346.58M | 1,244.64M | 1,161.16M | 1,155.97M | 1,294.35M | 1,165.94M | 1,148.73M | 1,184.31M | 1,269.20M | 1,155.74M | 1,101.11M | 1,211.21M | 1,323.10M | 1,216.91M | 1,180.68M | 1,216.75M | 1,368.46M | 1,321.34M | 1,306.91M | 1,617.35M | 1,703.96M | 1,708.40M | 1,907.21M | 1,950.85M | 2,046.14M | 2,064.92M | 2,025.02M | 2,135.16M | 2,167.41M | 2,263.97M | 2,339.36M | 2,446.10M | 2,847.10M | 3,123.50M | 3,116.68M | 3,118.04M | 3,349.26M | 3,345.93M | 3,282.00M | 3,229.07M | 3,350.80M | 3,419.95M | 3,378.65M | 3,422.33M | 3,540.02M | 3,607.88M | 3,553.44M | 3,535.86M | 3,629.62M | 3,657.32M | 3,625.64M | 3,643.43M |
|
Accounts Payables
|
119.87M | 112.61M | 115.65M | 163.62M | 115.38M | 116.52M | 122.01M | 150.60M | 125.11M | 126.66M | 130.48M | 165.69M | 112.31M | 103.57M | 120.55M | 142.15M | 89.96M | 88.43M | 128.49M | 139.82M | 90.42M | 88.89M | 129.09M | 133.21M | 96.91M | 102.41M | 135.24M | 141.79M | 106.41M | 103.28M | 124.58M | 150.97M | 108.13M | 110.26M | 141.19M | 157.60M | 137.67M | 149.25M | 184.66M | 186.87M | 178.73M | 205.23M | 216.99M | 278.97M | 237.05M | 245.54M | 244.83M | 297.19M | 241.09M | 215.68M | 194.16M | 225.31M | 198.41M | 190.90M | 212.19M | 237.31M | 191.04M | 212.61M | 221.90M | 263.71M | 210.93M | 234.62M | 263.59M |
|
Payables
|
119.87M | 112.61M | 115.65M | 163.62M | 115.38M | 116.52M | 122.01M | 150.60M | 125.11M | 126.66M | 130.48M | 165.69M | 112.31M | 103.57M | 120.55M | 142.15M | 89.96M | 88.43M | 128.49M | 139.82M | 90.42M | 88.89M | 129.09M | 133.21M | 96.91M | 102.41M | 135.24M | 141.79M | 106.41M | 103.28M | 124.58M | 150.97M | 108.13M | 110.26M | 141.19M | 157.60M | 137.67M | 149.25M | 184.66M | 186.87M | 178.73M | 205.23M | 216.99M | 278.97M | 237.05M | 245.54M | 244.83M | 297.19M | 241.09M | 215.68M | 194.16M | 225.31M | 198.41M | 190.90M | 212.19M | 237.31M | 191.04M | 212.61M | 221.90M | 263.71M | 210.93M | 234.62M | 263.59M |
|
Accumulated Expenses
|
101.31M | 81.42M | 84.93M | 84.42M | 92.68M | 75.13M | 66.86M | 75.00M | 106.82M | 79.49M | 83.58M | 76.92M | 93.21M | 78.62M | 88.51M | 80.89M | 89.52M | 84.38M | 93.21M | 83.44M | 110.07M | 87.72M | 89.05M | 97.68M | 102.95M | 99.34M | 94.49M | 101.42M | 112.09M | 116.55M | 100.00M | 116.41M | 122.90M | 102.58M | 108.25M | 136.41M | 141.03M | 129.17M | 124.77M | 137.72M | 174.78M | 201.44M | 189.29M | 217.12M | 234.31M | 234.97M | 225.06M | 228.41M | 228.88M | 201.78M | 179.23M | 201.29M | 247.52M | 216.24M | 230.48M | 267.81M | 276.75M | 245.23M | 262.95M | 275.37M | 294.39M | 247.21M | 257.50M |
|
Short term Debt
|
0.20M | 0.17M | 0.15M | 0.12M | 0.20M | 0.28M | 0.33M | 0.34M | 0.35M | 0.33M | 0.55M | 0.45M | 0.20M | 0.14M | 0.07M | 0.30M | 0.30M | 0.29M | 50.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.59M | 0.53M | 0.46M | 0.40M | 0.37M | 0.38M | 0.38M | 0.37M | 0.02M | 0.12M | 0.12M | 0.12M | 5.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 1.08M | 0.41M | 0.38M | 0.35M | 0.32M | 0.30M | 0.27M | 0.26M | 0.25M | 0.47M | 0.32M | 0.29M | 0.24M | 0.17M | 0.12M | 0.08M | 0.06M | 0.06M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.32M | 32.40M | 31.65M | 33.50M | 34.83M | 40.59M | 39.56M | 40.73M | 43.05M | 44.77M | 45.86M | 48.11M | 49.35M | 49.08M | 50.21M | 50.60M | 51.03M | 51.05M | 53.36M | 57.31M | 58.62M | 58.44M | 56.78M | 56.87M | 52.85M |
|
Total Current Liabilities
|
221.38M | 194.19M | 200.73M | 248.16M | 208.26M | 191.93M | 189.20M | 225.95M | 232.28M | 206.48M | 214.37M | 242.88M | 205.73M | 182.33M | 209.13M | 223.34M | 179.78M | 173.10M | 271.98M | 223.55M | 200.78M | 176.90M | 218.43M | 231.49M | 200.39M | 202.22M | 230.13M | 243.59M | 218.87M | 220.21M | 224.96M | 267.41M | 231.15M | 212.96M | 249.55M | 299.13M | 278.81M | 278.52M | 343.86M | 357.10M | 385.25M | 440.26M | 441.21M | 536.76M | 511.01M | 522.32M | 513.35M | 570.75M | 516.19M | 465.89M | 423.04M | 475.95M | 496.39M | 457.99M | 494.17M | 556.49M | 521.45M | 515.38M | 543.65M | 597.65M | 562.18M | 538.76M | 574.00M |
|
Non-Current Debt
|
400.14M | 400.11M | 400.14M | 517.13M | 450.27M | 435.33M | 460.35M | 566.60M | 449.53M | 449.48M | 450.45M | 593.42M | 509.43M | 472.44M | 449.46M | 545.03M | 449.99M | 449.95M | 395.26M | 511.11M | 396.39M | 396.69M | 435.89M | 496.40M | 394.60M | 394.81M | 395.01M | 495.87M | 435.07M | 395.28M | 690.96M | 691.08M | 691.74M | 692.03M | 692.33M | 692.65M | 692.95M | 693.04M | 693.33M | 693.62M | 693.91M | 693.96M | 788.92M | 978.89M | 1,183.59M | 1,184.68M | 1,185.06M | 1,185.46M | 1,185.84M | 1,186.24M | 1,186.65M | 1,212.05M | 1,187.50M | 1,187.96M | 1,189.09M | 1,188.95M | 1,189.37M | 1,189.81M | 1,190.27M | 1,190.72M | 1,191.18M | 1,191.64M | 1,192.09M |
|
Minority Interest
|
1.43M | 1.45M | -0.14M | 0.46M | 0.60M | 0.01M | -0.17M | 0.17M | 1.30M | 0.95M | 0.24M | 1.00M | 1.68M | 1.35M | 0.61M | 1.20M | 1.85M | 1.73M | 0.05M | 0.80M | 1.12M | 1.09M | 0.48M | 1.22M | 1.86M | 1.57M | 0.71M | 1.27M | 1.91M | 1.46M | 0.06M | 0.59M | 0.59M | 0.39M | 0.22M | 0.55M | 0.68M | 0.17M | 0.05M | 0.43M | 0.93M | 0.87M | 0.42M | 1.01M | 1.58M | 1.29M | 0.67M | 1.25M | 1.38M | 1.01M | 0.59M | 1.15M | 1.58M | 1.46M | 0.70M | 1.38M | 2.13M | 1.89M | 0.72M | 1.89M | 2.29M | 1.67M | 0.54M |
|
Non-Current Deferred Tax Liability
|
| 4.44M | | | | 8.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.28M | 49.51M | 52.48M | 52.99M | 40.96M | 43.22M | 70.03M | 71.78M | 56.01M | 58.56M | 133.27M | 136.49M | 147.43M | 150.68M | 154.85M | 156.54M | 144.27M | 149.78M | 147.68M | 150.25M | 117.61M | 118.83M | 122.26M | 125.12M | 118.57M | 120.32M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.60M | 103.20M | 103.10M | 120.00M | 85.73M | 99.84M | 115.18M | 170.80M | 132.17M | 165.45M | 155.00M | 195.80M | 145.26M | 135.69M | 132.42M | 186.20M | 136.71M | 134.72M | 151.04M | 230.40M | 163.27M | 175.58M | 188.31M | 191.74M | 181.06M |
|
Other Non-Current Liabilities
|
4.22M | 4.44M | 4.46M | 3.89M | 4.10M | 8.96M | 14.25M | 18.58M | 23.48M | 28.70M | 30.97M | 34.65M | 37.84M | 36.36M | 38.87M | 40.47M | 43.24M | 39.23M | 42.21M | 44.55M | 47.15M | 51.62M | 58.01M | 62.27M | 63.98M | 29.07M | 31.66M | 34.52M | 38.39M | 54.28M | 39.48M | 40.37M | 40.80M | 49.38M | 52.48M | 55.06M | 58.83M | 57.28M | 49.51M | 52.48M | 52.99M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
621.52M | 594.30M | 600.73M | 765.29M | 658.52M | 627.26M | 649.37M | 792.55M | 681.81M | 655.97M | 664.82M | 836.30M | 715.16M | 654.77M | 658.60M | 768.37M | 629.77M | 623.05M | 667.24M | 734.66M | 597.18M | 543.11M | 654.32M | 727.88M | 594.99M | 597.02M | 625.14M | 739.46M | 653.95M | 615.49M | 915.92M | 958.49M | 922.89M | 905.00M | 941.88M | 26.25M | 971.76M | 25.57M | 1,112.47M | 26.41M | 1,150.62M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
625.74M | 598.74M | 605.19M | 769.18M | 662.63M | 636.22M | 663.63M | 811.13M | 705.28M | 684.66M | 695.79M | 870.95M | 753.01M | 691.14M | 697.47M | 808.84M | 673.01M | 662.27M | 709.45M | 779.21M | 644.33M | 594.73M | 712.33M | 790.16M | 658.97M | 626.10M | 656.80M | 773.97M | 692.33M | 669.76M | 955.40M | 998.86M | 963.68M | 954.38M | 994.36M | 1,046.84M | 1,030.60M | 1,028.84M | 1,161.98M | 1,173.96M | 1,203.62M | 1,261.69M | 1,359.09M | 1,685.52M | 1,881.56M | 1,893.14M | 1,889.14M | 2,054.93M | 1,993.52M | 1,947.29M | 1,905.62M | 1,978.55M | 1,972.84M | 1,925.84M | 1,969.75M | 2,027.85M | 2,012.10M | 1,995.89M | 2,016.02M | 2,086.21M | 2,066.79M | 2,040.71M | 2,067.47M |
|
Total Debt
|
400.34M | 400.27M | 400.29M | 517.25M | 450.46M | 435.61M | 460.67M | 566.94M | 449.88M | 449.81M | 450.99M | 593.88M | 509.63M | 472.59M | 449.54M | 545.34M | 450.29M | 450.24M | 445.55M | 511.40M | 396.69M | 396.98M | 436.19M | 496.99M | 395.13M | 395.27M | 395.41M | 496.24M | 435.45M | 395.65M | 691.34M | 691.10M | 691.86M | 692.15M | 692.45M | 697.76M | 693.06M | 693.15M | 693.44M | 693.73M | 694.01M | 694.05M | 789.02M | 978.98M | 1,183.68M | 1,185.76M | 1,185.47M | 1,185.83M | 1,186.19M | 1,186.56M | 1,186.94M | 1,212.32M | 1,187.75M | 1,188.20M | 1,189.56M | 1,189.28M | 1,189.66M | 1,190.05M | 1,190.44M | 1,190.85M | 1,191.26M | 1,191.70M | 1,192.15M |
|
Common Equity
|
557.96M | 532.14M | 507.79M | 503.38M | 493.11M | 456.78M | 424.64M | 448.95M | 474.43M | 464.88M | 450.29M | 475.63M | 491.63M | 470.02M | 458.50M | 485.50M | 492.93M | 486.45M | 474.86M | 489.98M | 511.41M | 506.38M | 498.88M | 532.94M | 557.94M | 554.59M | 559.96M | 594.49M | 629.01M | 637.14M | 661.95M | 705.10M | 744.72M | 952.83M | 956.48M | 999.30M | 1,034.32M | 996.18M | 973.17M | 993.44M | 1,060.35M | 1,077.67M | 1,087.01M | 1,161.58M | 1,241.94M | 1,223.54M | 1,228.90M | 1,294.33M | 1,352.40M | 1,334.71M | 1,323.44M | 1,372.25M | 1,447.11M | 1,452.81M | 1,452.59M | 1,512.17M | 1,595.78M | 1,557.55M | 1,519.83M | 1,543.40M | 1,590.53M | 1,584.93M | 1,575.96M |
|
Shareholder's Equity
|
557.96M | 532.14M | 507.79M | 503.38M | 493.11M | 456.78M | 424.64M | 448.95M | 474.43M | 464.88M | 450.29M | 475.63M | 491.63M | 470.02M | 458.50M | 485.50M | 492.93M | 486.45M | 474.86M | 489.98M | 511.41M | 506.38M | 498.88M | 532.94M | 557.94M | 554.59M | 559.96M | 594.49M | 629.01M | 637.14M | 661.95M | 705.10M | 744.72M | 952.83M | 956.48M | 999.30M | 1,034.32M | 996.18M | 973.17M | 993.44M | 1,060.35M | 1,077.67M | 1,087.01M | 1,161.58M | 1,241.94M | 1,223.54M | 1,228.90M | 1,294.33M | 1,352.40M | 1,334.71M | 1,323.44M | 1,372.25M | 1,447.11M | 1,452.81M | 1,452.59M | 1,512.17M | 1,595.78M | 1,557.55M | 1,519.83M | 1,543.40M | 1,590.53M | 1,584.93M | 1,575.96M |
|
Liabilities and Shareholders Equity
|
1,183.71M | 1,130.88M | 1,112.98M | 1,272.56M | 1,155.73M | 1,093.00M | 1,088.27M | 1,260.07M | 1,179.72M | 1,149.55M | 1,146.07M | 1,346.58M | 1,244.64M | 1,161.16M | 1,155.97M | 1,294.35M | 1,165.94M | 1,148.73M | 1,184.31M | 1,269.20M | 1,155.74M | 1,101.11M | 1,211.21M | 1,323.10M | 1,216.91M | 1,180.68M | 1,216.75M | 1,368.46M | 1,321.34M | 1,306.91M | 1,617.35M | 1,703.96M | 1,708.40M | 1,907.21M | 1,950.85M | 2,046.14M | 2,064.92M | 2,025.02M | 2,135.16M | 2,167.41M | 2,263.97M | 2,339.36M | 2,446.10M | 2,847.10M | 3,123.50M | 3,116.68M | 3,118.04M | 3,349.26M | 3,345.93M | 3,282.00M | 3,229.07M | 3,350.80M | 3,419.95M | 3,378.65M | 3,422.33M | 3,540.02M | 3,607.88M | 3,553.44M | 3,535.86M | 3,629.62M | 3,657.32M | 3,625.64M | 3,643.43M |
|
Retained Earnings
|
57.62M | 45.32M | 33.05M | 57.95M | 69.23M | 59.05M | 45.45M | 67.08M | 89.78M | 79.72M | 64.45M | 86.45M | 100.17M | 77.59M | 64.88M | 85.78M | 90.47M | 86.40M | 80.14M | 101.56M | 120.36M | 115.99M | 107.39M | 140.08M | 166.11M | 160.50M | 168.14M | 202.82M | 235.07M | 239.33M | 265.58M | 310.81M | 352.36M | 362.92M | 364.73M | 407.12M | 444.64M | 421.74M | 403.69M | 431.49M | 497.19M | 510.78M | 516.39M | 589.35M | 665.53M | 646.08M | 650.03M | 712.68M | 771.34M | 755.25M | 740.55M | 786.78M | 858.22M | 859.37M | 858.82M | 920.80M | 1,000.53M | 959.51M | 936.34M | 969.72M | 1,024.90M | 1,015.10M | 1,009.45M |
|
Treasury Shares
|
| 0.43M | | | | 0.80M | | | | 0.79M | | | | 0.89M | | | | 300.00 | | | | 1.12M | | | | 1.54M | | | | 1.14M | | | | 0.90M | | | | 1,759.57M | | 0.00M | | 1,763.04M | | | | 520.30M | 0.00M | | | 1,733.24M | 0.00M | 0.00M | 0.00M | 843.11M | | | | 1.40M | | | | 3.20M | |