|
Cash & Equivalents
|
39.24M | 44.20M | 54.34M | 51.03M | 63.97M | 53.11M | 57.82M | 46.09M | 80.14M | 77.76M | 78.75M | 82.03M | 89.47M | 82.17M | 94.93M | 111.94M | 121.66M | 110.40M | 111.82M | 123.87M | 112.31M | 114.08M | 114.48M | 102.49M | 63.06M | 58.06M | 48.73M | 51.88M | 51.60M | 43.16M | 45.70M | 51.54M | 77.59M | 64.61M | 69.45M | 64.60M | 63.02M | 57.13M | 57.68M | 58.08M | 71.09M | 55.72M | 71.98M | 84.01M | 114.45M | 152.24M | 186.56M | 187.63M | 202.13M | 88.65M | 105.31M | 106.70M | 115.39M | 85.66M | 88.86M | 81.52M | 133.18M | 106.99M | 99.06M | 102.94M | 114.13M | 68.37M | 55.68M | 41.22M | 53.68M | 28.72M | 28.04M | 35.48M |
|
Cash & Current Investments
|
39.24M | 44.20M | 54.34M | 51.03M | 63.97M | 53.11M | 57.82M | 46.09M | 80.14M | 77.76M | 78.75M | 82.03M | 89.47M | 82.17M | 94.93M | 111.94M | 121.66M | 110.40M | 111.82M | 123.87M | 112.31M | 114.08M | 114.48M | 102.49M | 63.06M | 58.06M | 48.73M | 51.88M | 51.60M | 43.16M | 45.70M | 51.54M | 77.59M | 64.61M | 69.45M | 64.60M | 63.02M | 57.13M | 57.68M | 58.08M | 71.09M | 55.72M | 71.98M | 84.01M | 114.45M | 152.24M | 186.56M | 187.63M | 202.13M | 88.65M | 105.31M | 106.70M | 115.39M | 85.66M | 88.86M | 81.52M | 133.18M | 106.99M | 99.06M | 102.94M | 114.13M | 68.37M | 55.68M | 41.22M | 53.68M | 28.72M | 28.04M | 35.48M |
|
Receivables - Net
|
0.08M | 73.31M | 13.11M | 15.67M | 70.22M | 69.40M | -5.64M | 0.51M | 77.74M | 80.98M | 80.56M | 79.38M | 88.64M | 88.99M | 82.93M | 78.71M | 80.22M | 76.03M | 76.85M | 75.56M | 93.22M | 81.73M | 79.87M | 70.09M | 80.53M | 71.94M | 92.63M | 81.69M | 83.81M | 79.06M | 80.35M | 74.85M | 111.57M | 119.74M | 126.41M | 123.47M | 127.81M | 129.81M | 132.10M | 123.41M | 129.16M | 135.49M | 129.98M | 125.39M | 123.74M | 96.46M | 92.54M | 94.18M | 105.46M | 123.17M | 125.45M | 125.88M | 147.51M | 133.01M | 140.30M | 146.91M | 151.45M | 165.05M | 166.39M | 173.41M | 171.19M | 166.84M | 170.67M | 157.04M | 165.48M | 180.13M | 179.27M | 174.33M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.59M | | | | 4.90M | 4.93M | | | | 2.99M | | 0.91M | 1.68M | 2.36M | 3.39M | 3.78M | 4.86M | 8.56M | 3.78M | 2.04M | 2.56M | 2.41M | 4.65M | 3.55M | 2.53M | 2.94M | 1.71M | 2.77M | 1.50M | 2.54M | 4.33M | 8.51M | 13.92M | 26.22M | 29.10M | 27.29M | 20.29M |
|
Receivables
|
0.08M | 73.31M | 13.11M | 15.67M | 70.22M | 69.40M | -5.64M | 0.51M | 77.74M | 80.98M | 80.56M | 79.38M | 88.64M | 88.99M | 82.93M | 78.71M | 80.22M | 76.03M | 76.85M | 75.56M | 93.22M | 81.73M | 79.87M | 70.09M | 80.53M | 71.94M | 92.63M | 81.69M | 83.81M | 79.06M | 80.94M | 75.44M | 111.57M | 119.74M | 126.41M | 128.37M | 132.74M | 129.81M | 132.10M | 123.41M | 132.14M | 135.49M | 130.88M | 127.06M | 126.10M | 99.85M | 96.32M | 99.04M | 114.02M | 126.95M | 127.49M | 128.44M | 149.93M | 137.65M | 143.85M | 149.44M | 154.40M | 166.76M | 169.16M | 174.91M | 173.73M | 171.18M | 179.17M | 170.96M | 191.70M | 209.23M | 206.56M | 194.62M |
|
Inventory
|
100.62M | 94.94M | 91.30M | 85.70M | 79.82M | 81.96M | 94.61M | 98.15M | 90.03M | 96.43M | 95.31M | 104.29M | 127.52M | 129.69M | 133.52M | 122.47M | 94.19M | 121.10M | 106.39M | 105.16M | 97.58M | 102.66M | 100.06M | 107.42M | 103.19M | 110.89M | 125.78M | 118.90M | 118.05M | 118.88M | 116.19M | 109.13M | 130.64M | 135.29M | 139.33M | 144.70M | 152.89M | 155.66M | 158.31M | 149.72M | 146.26M | 150.97M | 142.43M | 135.45M | 127.37M | 124.57M | 112.09M | 113.45M | 111.49M | 138.66M | 147.93M | 175.10M | 172.14M | 189.32M | 192.79M | 200.65M | 179.36M | 204.75M | 205.00M | 204.40M | 186.09M | 200.89M | 201.04M | 200.69M | 198.60M | 216.20M | 217.34M | 222.38M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 0.04M | | | | 6.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
18.11M | 21.08M | 1.31M | 1.51M | 16.01M | -1.03M | 19.54M | -2.84M | 14.29M | 14.65M | 12.89M | 11.56M | 10.45M | 12.59M | 13.66M | 9.11M | 17.91M | 21.00M | 19.08M | 19.64M | 23.44M | 22.67M | 22.20M | 24.27M | 27.25M | 25.35M | 26.50M | 24.24M | 19.27M | 16.24M | 14.24M | 16.29M | 21.15M | 19.61M | 16.77M | 17.77M | 16.58M | 16.80M | 17.02M | 16.58M | 16.07M | 15.88M | 16.71M | 16.89M | 17.18M | 19.66M | 18.12M | 18.85M | 22.76M | 31.70M | 28.93M | 33.45M | 31.55M | 34.65M | 37.54M | 34.53M | 32.25M | 37.44M | 40.75M | 35.66M | 42.75M | 42.20M | 40.36M | 41.49M | 48.01M | 53.42M | 55.85M | 49.73M |
|
Current Assets
|
238.14M | 233.53M | 230.13M | 218.48M | 230.02M | 221.63M | 248.30M | 227.08M | 262.21M | 269.82M | 267.51M | 277.26M | 296.62M | 293.00M | 303.57M | 301.29M | 313.98M | 308.89M | 314.14M | 324.22M | 326.55M | 321.14M | 316.61M | 304.27M | 274.03M | 266.24M | 293.64M | 276.71M | 272.73M | 257.34M | 256.49M | 251.81M | 340.95M | 339.26M | 351.96M | 350.53M | 360.30M | 359.41M | 365.11M | 347.78M | 362.59M | 358.06M | 361.10M | 361.74M | 382.75M | 392.93M | 409.31M | 414.10M | 441.84M | 382.18M | 407.61M | 441.13M | 466.59M | 442.64M | 459.49M | 463.61M | 496.24M | 514.23M | 511.19M | 516.41M | 514.15M | 478.31M | 467.75M | 440.44M | 465.77M | 478.48M | 480.50M | 481.91M |
|
Buildings
|
| | | | | | | | | | | | 25.45M | | | | 25.38M | | | | 25.14M | | | | 35.63M | | | | 42.86M | | | | 41.54M | | | | 42.33M | | | | 39.12M | | | | 39.93M | | | | 39.94M | | | | 57.55M | | | | 60.90M | | | | 66.68M | | | | 68.34M | | | |
|
Construction in Progress
|
| | | | | | | | | | | | 8.37M | | | | 16.30M | | | | 17.89M | | | | 13.34M | | | | 10.46M | | | | 10.54M | | | | 13.46M | | | | 12.24M | | | | 12.95M | | | | 14.19M | | | | 14.25M | | | | 10.34M | | | | 23.43M | | | | 9.03M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | 4.01M | | | | 3.57M | | | | 3.43M | | | | 3.24M | | | | 4.58M | | | | 6.58M | | | | 7.03M | | | | 5.11M | | | | 4.99M | | | | 4.79M | | | | 5.61M | | | | 5.47M | | | | 5.46M | | | | 4.40M | | | |
|
Property, Plant & Equipment (Net)
|
62.10M | 61.91M | 61.27M | 60.24M | 57.11M | 55.62M | 55.92M | 57.67M | 59.36M | 60.09M | 60.84M | 61.23M | 61.71M | 60.09M | 59.84M | 60.77M | 65.70M | 67.09M | 69.11M | 72.06M | 78.69M | 77.56M | 76.12M | 85.47M | 91.13M | 92.21M | 99.28M | 100.25M | 104.79M | 101.95M | 102.21M | 99.16M | 113.03M | 112.70M | 113.10M | 111.81M | 113.08M | 104.46M | 102.25M | 88.66M | 87.30M | 85.08M | 82.67M | 81.12M | 79.47M | 76.66M | 72.78M | 72.30M | 74.75M | 99.60M | 97.12M | 98.22M | 97.93M | 95.65M | 92.62M | 94.44M | 94.36M | 98.37M | 100.60M | 102.73M | 106.39M | 105.87M | 107.26M | 105.64M | 106.16M | 106.73M | 105.00M | 102.38M |
|
Long-Term Investments
|
28.83M | 30.59M | 33.56M | 30.86M | 29.40M | 29.06M | 25.44M | 23.92M | 24.59M | 25.41M | 23.99M | 23.86M | 25.39M | 25.04M | 24.63M | 23.70M | 23.95M | 24.17M | 22.61M | 22.19M | 21.94M | 22.57M | 22.15M | 20.83M | 19.87M | 19.65M | 18.54M | 18.12M | 18.19M | 10.71M | 9.48M | 8.15M | 7.69M | 7.74M | 8.06M | 7.56M | 7.67M | 7.57M | 7.23M | 6.95M | 7.03M | 7.58M | 7.86M | 7.37M | 7.32M | 7.51M | 8.53M | 7.92M | 7.97M | 10.07M | 10.07M | 11.10M | 10.29M | 10.32M | 10.18M | 10.21M | 10.37M | 10.25M | 10.81M | 12.39M | 11.45M | 10.86M | 10.58M | 10.56M | 10.11M | 10.32M | 10.44M | 10.46M |
|
Goodwill
|
| | | | | | | | 106.06M | 106.62M | 104.95M | 105.81M | 106.44M | 105.27M | 105.56M | 106.06M | 105.35M | 110.96M | 111.90M | 112.28M | 119.30M | 119.14M | 116.98M | 130.52M | 121.46M | 121.05M | 175.81M | 181.99M | 170.72M | 170.00M | 170.40M | 168.51M | 319.30M | 331.74M | 338.24M | 341.62M | 347.43M | 0.11 | 329.06M | 326.85M | 322.82M | 325.30M | 317.62M | 322.77M | 319.68M | 322.91M | 330.86M | 339.00M | 331.18M | 621.94M | 615.33M | 657.08M | 648.85M | 640.97M | 627.85M | 642.43M | 644.63M | 731.95M | 717.57M | 728.43M | 710.33M | 708.57M | 717.98M | 700.55M | 710.81M | 732.41M | 731.22M | 731.55M |
|
Intangibles
|
| | | | | | | | 18.09M | 18.09M | 16.27M | 15.33M | 15.79M | 14.58M | 14.32M | 14.28M | 13.39M | 12.88M | 12.91M | 12.64M | 20.84M | 20.09M | 18.69M | 17.77M | 19.10M | 20.12M | 136.43M | 123.27M | 122.13M | 120.15M | 119.29M | 117.00M | 256.18M | 263.36M | 264.75M | 263.35M | 263.76M | 249.66M | 244.93M | 239.45M | 232.94M | 231.51M | 222.70M | 223.21M | 217.96M | 217.11M | 219.43M | 221.74M | 213.36M | 401.86M | 392.70M | 400.56M | 390.79M | 378.40M | 365.21M | 367.66M | 362.54M | 409.54M | 397.39M | 396.32M | 385.63M | 377.55M | 375.60M | 358.15M | 356.56M | 360.99M | 352.75M | 345.75M |
|
Goodwill & Intangibles
|
125.08M | 127.80M | 128.47M | 127.04M | 124.17M | 119.98M | 123.59M | 122.44M | 124.14M | 124.71M | 121.22M | 121.14M | 122.23M | 119.85M | 119.88M | 120.34M | 118.75M | 123.84M | 124.81M | 124.92M | 140.15M | 139.22M | 135.66M | 148.30M | 140.56M | 141.16M | 312.24M | 305.26M | 292.85M | 290.15M | 289.70M | 285.51M | 575.48M | 595.10M | 602.99M | 604.97M | 611.20M | 249.66M | 573.99M | 566.30M | 555.76M | 556.81M | 540.32M | 545.97M | 537.64M | 540.02M | 550.29M | 560.74M | 544.54M | 1,023.80M | 1,008.03M | 1,057.64M | 1,039.64M | 1,019.37M | 993.06M | 1,010.09M | 1,007.17M | 1,141.49M | 1,114.96M | 1,124.74M | 1,095.97M | 1,086.12M | 1,093.58M | 1,058.70M | 1,067.37M | 1,093.40M | 1,083.97M | 1,077.29M |
|
Long-Term Deferred Tax
|
32.52M | 31.70M | 34.65M | 36.61M | 36.77M | 37.93M | | 2.69M | 1.22M | 1.30M | 1.06M | 1.21M | 4.90M | 2.73M | 2.79M | 3.03M | 47.42M | 38.71M | 39.08M | 39.69M | 35.40M | 20.81M | 20.91M | 21.66M | 43.57M | 30.03M | 53.70M | 58.41M | 120.50M | 72.20M | 70.67M | 69.61M | 121.03M | 58.78M | 57.12M | 39.89M | 77.17M | 33.59M | 33.09M | 32.67M | 73.52M | 27.25M | 26.36M | 25.12M | -78.36M | 26.04M | 27.80M | 27.78M | 20.08M | 1.16M | 1.96M | 2.14M | 2.31M | 2.15M | 2.27M | 1.57M | 2.04M | 2.15M | 2.21M | 1.99M | 1.80M | 1.59M | 1.37M | 1.51M | 2.90M | 4.37M | 6.67M | 10.16M |
|
Other Non-Current Assets
|
| | | | 0.07M | | | | 7.35M | 7.04M | 7.11M | 6.88M | 6.64M | 6.09M | 5.99M | 6.61M | 7.29M | 6.46M | 6.49M | 6.49M | 7.94M | 7.36M | 8.22M | 12.82M | 12.04M | 8.76M | 11.68M | 12.21M | 11.14M | 11.09M | 11.20M | 11.36M | 14.84M | 12.78M | 12.44M | 16.32M | 17.76M | 22.50M | 22.32M | 20.16M | 21.19M | 55.70M | 53.07M | 58.54M | 59.81M | 59.42M | 63.21M | 64.55M | 61.25M | 63.83M | 61.18M | 61.25M | 68.95M | 64.60M | 71.69M | 69.52M | 88.29M | 93.02M | 87.63M | 99.05M | 96.18M | 98.90M | 96.36M | 94.05M | 86.47M | 85.88M | 83.29M | 80.31M |
|
Non-Current Assets
|
253.52M | 257.58M | 262.87M | 258.74M | 251.47M | 246.43M | 245.31M | 210.26M | 114.30M | 218.56M | 214.23M | 214.32M | 183.94M | 33.86M | 33.41M | 33.35M | 184.45M | 5.90M | 6.49M | 6.49M | 218.83M | 7.36M | 8.22M | 12.82M | 231.69M | 291.80M | 495.44M | 494.26M | 397.63M | 486.10M | 483.26M | 473.80M | 688.51M | 787.09M | 793.71M | 780.55M | 724.28M | 748.14M | 738.89M | 714.74M | 643.06M | 732.41M | 710.28M | 718.12M | 710.53M | 709.65M | 722.62M | 733.29M | 708.59M | 1,198.45M | 1,178.36M | 1,230.35M | 1,219.12M | 1,192.09M | 1,169.81M | 1,185.82M | 1,202.21M | 1,345.28M | 1,316.21M | 1,340.90M | 1,311.79M | 1,303.35M | 1,309.14M | 1,270.46M | 1,273.02M | 1,300.72M | 1,289.36M | 1,280.61M |
|
Assets
|
491.66M | 491.11M | 492.99M | 477.22M | 481.50M | 468.06M | 493.62M | 437.34M | 282.93M | 488.39M | 481.74M | 491.58M | 515.41M | 506.80M | 516.71M | 515.74M | 566.87M | 588.66M | 576.25M | 589.57M | 598.67M | 588.66M | 579.67M | 593.33M | 566.32M | 558.04M | 789.08M | 770.97M | 772.85M | 743.44M | 739.74M | 725.61M | 1,113.84M | 1,126.35M | 1,145.67M | 1,131.09M | 1,142.45M | 1,107.55M | 1,104.00M | 1,062.52M | 1,061.57M | 1,090.47M | 1,071.38M | 1,079.86M | 1,093.27M | 1,102.59M | 1,131.93M | 1,147.39M | 1,150.43M | 1,580.63M | 1,585.97M | 1,671.47M | 1,685.71M | 1,634.73M | 1,629.30M | 1,649.43M | 1,698.45M | 1,859.51M | 1,827.40M | 1,857.31M | 1,825.94M | 1,781.66M | 1,776.88M | 1,710.90M | 1,738.79M | 1,779.19M | 1,769.85M | 1,762.52M |
|
Accounts Payables
|
| | | | | | | | 37.17M | 38.73M | 37.54M | 38.03M | 40.99M | 36.49M | 33.83M | 30.31M | 34.33M | 30.13M | 29.47M | 30.13M | 35.36M | 26.77M | 26.01M | 23.65M | 33.41M | 27.89M | 33.02M | 29.76M | 36.06M | 31.70M | 31.09M | 28.21M | 40.99M | 40.49M | 41.95M | 42.95M | 46.97M | 43.42M | 41.38M | 39.73M | 46.97M | 40.23M | 49.00M | 46.32M | 57.29M | 38.94M | 37.72M | 49.58M | 68.59M | 71.57M | 71.46M | 74.06M | 90.88M | 73.87M | 76.58M | 70.60M | 76.74M | 77.38M | 71.45M | 76.15M | 83.12M | 73.22M | 72.11M | 73.02M | 93.27M | 86.71M | 96.04M | 90.82M |
|
Notes Payables
|
4.79M | 6.33M | 1.53M | 1.00M | 0.84M | 0.64M | 0.61M | 0.52M | 0.47M | 0.39M | 0.27M | 0.23M | 0.11M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.79M | 6.33M | 1.53M | 1.00M | 0.84M | 0.64M | 0.61M | 0.52M | 37.65M | 39.12M | 37.81M | 38.26M | 41.10M | 36.53M | 33.83M | 30.31M | 34.33M | 30.13M | 29.47M | 30.13M | 35.36M | 26.77M | 26.01M | 23.65M | 33.41M | 27.89M | 33.02M | 29.76M | 36.06M | 31.70M | 31.09M | 28.21M | 40.99M | 40.49M | 41.95M | 42.95M | 46.97M | 43.42M | 41.38M | 39.73M | 46.97M | 40.23M | 49.00M | 46.32M | 57.29M | 38.94M | 37.72M | 49.58M | 68.59M | 71.57M | 71.46M | 74.06M | 90.88M | 73.87M | 76.58M | 70.60M | 76.74M | 77.38M | 71.45M | 76.15M | 83.12M | 73.22M | 72.11M | 73.02M | 93.27M | 86.71M | 96.04M | 90.82M |
|
Accumulated Expenses
|
50.44M | 43.59M | 47.89M | 50.19M | 2.75M | 43.91M | 53.83M | 53.55M | 0.05M | 54.99M | 50.78M | 56.44M | 61.71M | 54.63M | 57.90M | 51.60M | 48.88M | 50.71M | 49.32M | 57.23M | 52.35M | 48.44M | 44.33M | 52.15M | 50.26M | 48.75M | 58.79M | 58.68M | 53.21M | 48.55M | 48.96M | 51.21M | 97.40M | 85.30M | 88.12M | 90.87M | 99.96M | 92.30M | 95.61M | 95.49M | 99.30M | 99.75M | 95.11M | 94.20M | 93.58M | 91.90M | 88.68M | 90.09M | 110.82M | 113.14M | 104.92M | 116.41M | 118.19M | 104.82M | 104.83M | 104.23M | 124.32M | 145.93M | 141.53M | 142.52M | 127.97M | 107.59M | 106.85M | 93.59M | 113.91M | 121.77M | 119.08M | 121.47M |
|
Other Accumulated Expenses
|
| 31.22M | 58.72M | 88.09M | | 26.88M | 52.94M | 79.34M | | | | | -0.85M | | | | -0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
1.17M | 1.18M | 1.16M | 1.17M | 1.16M | 1.15M | 1.17M | 1.15M | 1.12M | 1.17M | 1.23M | 1.40M | 1.09M | 1.05M | 1.06M | 1.11M | 1.02M | 1.04M | 1.12M | 1.14M | 1.59M | 1.59M | 0.71M | 7.02M | 13.29M | 13.30M | 53.28M | 45.76M | 43.25M | 44.28M | 43.05M | 13.05M | 52.57M | 49.85M | 49.71M | 60.13M | 60.06M | 60.00M | 60.04M | 60.04M | 65.00M | 65.00M | 65.00M | 65.00M | 4.45M | 29.45M | 29.45M | 4.45M | 4.45M | 60.50M | 60.52M | 40.53M | 40.55M | 40.56M | 40.58M | 40.60M | 40.60M | 40.62M | 50.64M | 50.65M | 50.67M | 50.69M | 50.70M | 50.72M | 50.74M | 50.76M | 50.81M | 50.83M |
|
Total Current Liabilities
|
91.00M | 80.26M | 77.48M | 79.03M | 90.98M | 84.84M | 102.38M | 87.29M | 95.27M | 95.29M | 89.82M | 96.09M | 103.91M | 92.20M | 92.80M | 83.02M | 84.24M | 81.88M | 79.90M | 88.50M | 89.30M | 76.80M | 71.04M | 82.82M | 96.96M | 89.94M | 145.09M | 134.20M | 132.52M | 124.52M | 123.09M | 92.47M | 190.96M | 175.64M | 179.78M | 193.95M | 207.00M | 195.76M | 197.03M | 195.26M | 211.28M | 204.99M | 209.11M | 205.52M | 155.32M | 160.29M | 155.85M | 144.11M | 183.86M | 245.21M | 236.90M | 231.00M | 249.62M | 219.25M | 222.00M | 215.43M | 241.66M | 263.92M | 263.61M | 269.32M | 261.76M | 231.50M | 229.66M | 217.34M | 257.92M | 259.24M | 265.93M | 263.13M |
|
Non-Current Debt
|
124.86M | 124.86M | 124.86M | 124.86M | 124.86M | 124.86M | 124.86M | 124.86M | 147.87M | 147.94M | 148.00M | 148.07M | 148.14M | 148.21M | 148.28M | 148.34M | 148.41M | 148.48M | 148.55M | 148.62M | 148.69M | 148.75M | 148.82M | 148.89M | 111.94M | 108.85M | 244.82M | 234.28M | 223.54M | 205.76M | 196.48M | 220.95M | 368.71M | 358.14M | 342.52M | 317.70M | 303.22M | 293.75M | 279.27M | 254.79M | 235.32M | 225.84M | 206.37M | 186.89M | 246.86M | 246.27M | 245.68M | 245.09M | 244.50M | 398.80M | 392.73M | 480.59M | 470.68M | 460.76M | 450.84M | 440.92M | 430.99M | 539.15M | 514.21M | 499.39M | 479.57M | 459.74M | 449.91M | 435.07M | 420.24M | 422.80M | 408.47M | 399.44M |
|
Pension
|
| | | | | | | | | | | | -64.28M | | | | -61.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | -6.55M | | | | 40.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
86.88M | 92.01M | 95.07M | 81.32M | 72.41M | 70.72M | 69.08M | 68.17M | 68.64M | 71.11M | 69.55M | 67.31M | 99.14M | 98.75M | 96.13M | 92.03M | 91.59M | 89.25M | 86.91M | 82.30M | 67.39M | 61.55M | 55.49M | 54.91M | 87.22M | 77.76M | 120.67M | 119.96M | 129.64M | 122.58M | 121.31M | 119.73M | 212.78M | 228.57M | 236.55M | 235.42M | 223.97M | 208.43M | 203.42M | 192.04M | 183.81M | 207.35M | 192.08M | 203.08M | 227.51M | 229.43M | 250.44M | 260.86M | 191.92M | 212.17M | 221.19M | 214.25M | 192.61M | 179.53M | 172.07M | 182.20M | 192.01M | 209.48M | 195.58M | 210.16M | 202.56M | 204.60M | 201.19M | 186.91M | 178.54M | 186.28M | 180.87M | 177.10M |
|
Total Non-Current Liabilities
|
222.93M | 212.21M | 209.47M | 210.42M | 221.81M | 214.97M | 232.63M | 217.19M | 248.08M | 247.88M | 242.03M | 248.16M | 255.80M | 243.80M | 244.22M | 234.25M | 235.29M | 232.74M | 230.78M | 239.17M | 240.00M | 227.23M | 221.49M | 233.30M | 210.38M | 200.15M | 391.13M | 369.51M | 356.90M | 330.74M | 319.84M | 313.55M | 559.71M | 533.81M | 522.32M | 511.70M | 510.25M | 489.55M | 476.30M | 450.05M | 446.60M | 430.83M | 415.48M | 392.42M | 402.18M | 406.55M | 401.53M | 389.20M | 428.36M | 644.01M | 629.62M | 711.59M | 720.29M | 680.01M | 672.84M | 656.35M | 672.64M | 803.07M | 777.82M | 768.71M | 741.33M | 691.25M | 679.57M | 652.41M | 678.15M | 682.03M | 674.40M | 662.57M |
|
Total Liabilities
|
309.81M | 304.22M | 304.54M | 291.75M | 294.22M | 285.70M | 301.71M | 285.36M | 316.73M | 318.99M | 311.58M | 315.47M | 354.94M | 342.55M | 340.35M | 326.28M | 326.88M | 321.99M | 317.69M | 321.47M | 307.39M | 288.79M | 276.98M | 288.21M | 297.61M | 277.90M | 511.81M | 489.47M | 486.54M | 453.33M | 441.16M | 433.29M | 772.49M | 762.37M | 758.87M | 747.12M | 734.22M | 697.98M | 679.72M | 642.09M | 630.41M | 638.18M | 607.56M | 595.49M | 629.69M | 635.99M | 651.98M | 650.06M | 620.28M | 856.18M | 850.82M | 925.84M | 912.90M | 859.55M | 844.91M | 838.55M | 864.66M | 1,012.55M | 973.40M | 978.87M | 943.88M | 895.85M | 880.75M | 839.32M | 856.69M | 868.31M | 855.26M | 839.67M |
|
Total Debt
|
126.03M | 126.04M | 126.02M | 126.02M | 126.01M | 126.01M | 126.02M | 126.00M | 148.98M | 149.11M | 149.24M | 149.47M | 149.23M | 149.25M | 149.34M | 149.45M | 149.44M | 149.52M | 149.67M | 149.76M | 150.27M | 150.34M | 149.53M | 155.91M | 125.23M | 122.14M | 298.11M | 280.04M | 266.79M | 250.04M | 239.52M | 234.00M | 421.28M | 407.99M | 392.23M | 377.83M | 363.29M | 353.75M | 339.31M | 314.83M | 300.32M | 290.84M | 271.37M | 251.89M | 251.31M | 275.72M | 275.13M | 249.54M | 248.95M | 459.30M | 453.24M | 521.12M | 511.23M | 501.33M | 491.42M | 481.51M | 471.59M | 579.77M | 564.84M | 550.04M | 530.24M | 510.43M | 500.61M | 485.80M | 470.98M | 473.55M | 459.28M | 450.27M |
|
Common Equity
|
181.85M | | | | 182.38M | | | | 162.15M | 169.40M | 170.16M | 176.11M | 160.47M | 164.25M | 176.36M | 189.46M | 239.99M | 247.17M | 258.56M | 268.10M | 291.29M | 299.88M | 302.69M | 305.12M | 268.72M | 280.13M | 277.27M | 281.50M | 286.31M | 290.11M | 298.58M | 292.32M | 341.35M | 363.98M | 386.80M | 383.96M | 408.23M | 409.57M | 424.29M | 420.43M | 431.16M | 452.29M | 463.82M | 484.37M | 463.58M | 466.60M | 479.96M | 497.32M | 530.15M | 724.45M | 735.16M | 745.63M | 772.80M | 775.18M | 784.38M | 810.88M | 833.80M | 846.96M | 854.00M | 878.44M | 882.06M | 885.81M | 896.13M | 871.58M | 882.10M | 910.88M | 914.59M | 922.85M |
|
Shareholder's Equity
|
181.85M | 186.89M | 188.45M | 185.47M | 182.38M | 182.37M | 191.91M | 151.98M | 162.15M | 169.40M | 170.16M | 176.11M | 160.47M | 164.25M | 176.36M | 189.46M | 239.99M | 247.17M | 258.56M | 268.10M | 291.29M | 299.88M | 302.69M | 305.12M | 268.72M | 280.13M | 277.27M | 281.50M | 286.31M | 290.11M | 298.58M | 292.32M | 341.35M | 363.98M | 386.80M | 383.96M | 408.23M | 409.57M | 424.29M | 420.43M | 431.16M | 452.29M | 463.82M | 484.37M | 463.58M | 466.60M | 479.96M | 497.32M | 530.15M | 724.45M | 735.16M | 745.63M | 772.80M | 775.18M | 784.38M | 810.88M | 833.80M | 846.96M | 854.00M | 878.44M | 882.06M | 885.81M | 896.13M | 871.58M | 882.10M | 910.88M | 914.59M | 922.85M |
|
Liabilities and Shareholders Equity
|
491.66M | 491.11M | 492.99M | 477.22M | 481.50M | 468.06M | 493.62M | 437.34M | 282.93M | 488.39M | 481.74M | 491.58M | 515.41M | 506.80M | 516.71M | 515.74M | 566.87M | 588.66M | 576.25M | 589.57M | 598.67M | 588.66M | 579.67M | 593.33M | 566.32M | 558.04M | 789.08M | 770.97M | 772.85M | 743.44M | 739.74M | 725.61M | 1,113.84M | 1,126.35M | 1,145.67M | 1,131.09M | 1,142.45M | 1,107.55M | 1,104.00M | 1,062.52M | 1,061.57M | 1,090.47M | 1,071.38M | 1,079.86M | 1,093.27M | 1,102.59M | 1,131.93M | 1,147.39M | 1,150.43M | 1,580.63M | 1,585.97M | 1,671.47M | 1,685.71M | 1,634.73M | 1,629.30M | 1,649.43M | 1,698.45M | 1,859.51M | 1,827.40M | 1,857.31M | 1,825.94M | 1,781.66M | 1,776.88M | 1,710.90M | 1,738.79M | 1,779.19M | 1,769.85M | 1,762.52M |
|
Treasury Shares
|
| | | | 0.10M | | | | 0.16M | | | | 0.17M | | | | 0.20M | | | | 0.20M | | | | 0.18M | | | | 0.37M | | | | 0.37M | | | | 0.34M | | | | 0.23M | | | | 0.21M | | | | 0.27M | | | | 0.24M | | | 0.03M | 0.03M | 0.03M | 0.03M | | 0.25M | | 0.14M | 0.15M | 0.29M | | | |
|
Retained Earnings
|
41.89M | 41.89M | 36.76M | 41.89M | 34.88M | 34.16M | 34.88M | -3.62M | -1.07M | 1.71M | 8.38M | 16.90M | 25.89M | 34.33M | 42.58M | 52.16M | 104.19M | 111.21M | 118.33M | 125.00M | 133.82M | 140.55M | 150.35M | 157.41M | 157.81M | 164.72M | 163.47M | 169.89M | 174.17M | 180.57M | 186.58M | 186.28M | 179.74M | 191.39M | 202.99M | 191.50M | 197.90M | 206.49M | 221.24M | 219.29M | -83.05M | 255.04M | 270.22M | 284.05M | -114.35M | 287.47M | 281.94M | 287.10M | -59.99M | 286.54M | 300.04M | 308.22M | 316.34M | 324.73M | 336.84M | 346.87M | 356.76M | 366.03M | 379.83M | 387.55M | 395.33M | 403.96M | 386.89M | 388.85M | 382.16M | 380.26M | 382.84M | 386.83M |