|
Cash & Equivalents
|
8.49M | 16.52M | 12.42M | 17.94M | 24.33M | 39.88M | 26.05M | 19.45M | 16.25M | 19.82M | 23.72M | 32.36M | 38.12M | 49.83M | 54.44M | 56.32M | 60.41M | 64.61M | 66.33M | 65.73M | 62.22M | 65.33M | 72.50M | 19.89M | 23.30M | 26.95M | 27.43M | 34.66M | 40.14M | 44.03M | 32.62M | 21.13M | 23.40M | 29.69M | 17.51M | 23.41M | 22.55M | 30.07M | 25.86M | 24.31M | 34.98M | 35.60M | 27.36M | 36.77M | 46.39M | 31.51M | 20.85M | 24.86M | 53.15M | 33.35M | 28.94M | 26.49M | 27.85M | 30.50M | 24.30M | 33.85M | 28.87M | 38.47M | 24.46M | 35.48M | 33.94M | 38.93M | 40.82M |
|
Cash & Current Investments
|
8.49M | 16.52M | 12.42M | 17.94M | 24.33M | 39.88M | 26.05M | 19.45M | 16.25M | 19.82M | 23.72M | 32.36M | 38.12M | 49.83M | 54.44M | 56.32M | 60.41M | 64.61M | 66.33M | 65.73M | 62.22M | 65.33M | 72.50M | 19.89M | 23.30M | 26.95M | 27.43M | 34.66M | 40.14M | 44.03M | 32.62M | 21.13M | 23.40M | 29.69M | 17.51M | 23.41M | 22.55M | 30.07M | 25.86M | 24.31M | 34.98M | 35.60M | 27.36M | 36.77M | 46.39M | 31.51M | 20.85M | 24.86M | 53.15M | 33.35M | 28.94M | 26.49M | 27.85M | 30.50M | 24.30M | 33.85M | 28.87M | 38.47M | 24.46M | 35.48M | 33.94M | 38.93M | 40.82M |
|
Receivables - Net
|
| | 145.35M | | 152.69M | 130.88M | 135.64M | 142.35M | 136.09M | 132.87M | 139.12M | 135.60M | 140.57M | 130.59M | 140.43M | 129.83M | 135.08M | 123.33M | 129.29M | 128.95M | 129.66M | 124.70M | 133.86M | 134.41M | 139.62M | 133.19M | 148.24M | 139.85M | 145.39M | 146.74M | 167.04M | 157.81M | 161.69M | 161.00M | 181.55M | 172.19M | 179.04M | 173.28M | 189.10M | 166.50M | 143.41M | 166.59M | 177.15M | 163.95M | 168.97M | 165.43M | 183.88M | 183.25M | 202.12M | 197.29M | 191.34M | 213.18M | 229.26M | 230.20M | 242.28M | 241.46M | 239.22M | 231.23M | 237.73M | 221.14M | 234.15M | 224.94M | 247.83M |
|
Receivables
|
| | 145.35M | | 152.69M | 130.88M | 135.64M | 142.35M | 136.09M | 132.87M | 139.12M | 135.60M | 140.57M | 130.59M | 140.43M | 129.83M | 135.08M | 123.33M | 129.29M | 128.95M | 129.66M | 124.70M | 133.86M | 134.41M | 139.62M | 133.19M | 148.24M | 139.85M | 145.39M | 146.74M | 167.04M | 157.81M | 161.69M | 161.00M | 181.55M | 172.19M | 179.04M | 173.28M | 189.10M | 166.50M | 143.41M | 166.59M | 177.15M | 163.95M | 168.97M | 165.43M | 183.88M | 183.25M | 202.12M | 197.29M | 191.34M | 213.18M | 229.26M | 230.20M | 242.28M | 241.46M | 239.22M | 231.23M | 237.73M | 221.14M | 234.15M | 224.94M | 247.83M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 44.85M | | | | 47.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | 13.88M | | | | 13.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | 89.43M | | | | 105.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 172.80M | | 169.25M | 174.79M | 168.44M | 163.39M | 159.15M | 165.33M | 156.23M | 156.87M | 148.72M | 151.00M | 143.21M | 152.17M | 157.01M | 162.10M | 148.15M | 144.20M | 149.18M | 161.56M | 133.36M | 185.11M | 179.91M | 188.53M | 135.87M | 140.08M | 136.47M | 149.54M | 141.44M | 145.79M | 143.41M | 153.62M | 154.60M | 171.09M | 172.80M | 173.92M | 164.62M | 174.54M | 175.72M | 182.67M | 194.87M | 205.80M | 211.32M | 228.57M | 231.64M | 253.73M | 289.71M | 304.81M | 332.32M | 335.37M | 327.31M | 325.82M | 318.32M | 322.30M | 322.36M | 342.55M | 346.72M | 354.68M | 362.25M | 364.36M | 355.54M |
|
Current Deferred Tax Assets
|
| | 8.48M | | 8.82M | 8.72M | 10.28M | 10.95M | 10.91M | 11.76M | 11.93M | 10.70M | 10.55M | 12.12M | 13.20M | 12.66M | 13.10M | 10.83M | 14.35M | 12.81M | 13.14M | 12.97M | 14.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 11.15M | | 13.08M | 15.83M | 16.31M | 15.13M | 15.04M | 13.61M | 14.99M | 16.47M | 17.85M | 16.99M | 17.05M | 14.30M | 14.81M | 19.68M | 22.45M | 22.38M | 20.07M | 19.15M | 20.08M | 28.52M | 28.17M | 20.71M | 18.97M | 18.91M | 18.31M | 16.38M | 15.69M | 17.65M | 18.91M | 19.15M | 20.69M | 24.02M | 22.89M | 21.75M | 17.79M | 27.82M | 24.60M | 19.37M | 17.28M | 17.85M | 16.50M | 17.89M | 23.75M | 26.46M | 32.20M | 38.79M | 28.62M | 35.04M | 31.11M | 39.13M | 30.75M | 38.11M | 33.38M | 28.75M | 31.10M | 27.70M | 27.45M | 33.93M | 28.67M |
|
Current Assets
|
| | 350.19M | | 368.18M | 370.11M | 356.72M | 351.28M | 337.44M | 344.68M | 348.89M | 354.00M | 358.61M | 363.92M | 372.13M | 367.80M | 385.33M | 385.37M | 381.15M | 374.07M | 374.27M | 383.69M | 359.80M | 367.93M | 371.00M | 369.38M | 330.51M | 333.50M | 340.31M | 356.68M | 356.78M | 342.38M | 347.40M | 363.46M | 374.35M | 390.71M | 397.28M | 399.02M | 397.36M | 393.17M | 378.71M | 404.23M | 416.65M | 424.37M | 443.18M | 443.40M | 460.12M | 488.30M | 577.19M | 574.24M | 581.23M | 610.09M | 615.52M | 625.65M | 615.65M | 635.72M | 623.83M | 641.00M | 640.01M | 639.00M | 657.78M | 662.16M | 672.86M |
|
Property, Plant & Equipment (Net)
|
| | 140.90M | | 140.79M | 139.59M | 139.19M | 141.03M | 140.84M | 139.78M | 139.04M | 138.41M | 137.61M | 138.50M | 138.99M | 138.63M | 137.76M | 135.82M | 133.43M | 132.96M | 131.62M | 130.72M | 125.45M | 126.83M | 125.38M | 123.45M | 122.03M | 119.74M | 118.19M | 117.04M | 116.23M | 115.69M | 114.96M | 113.70M | 113.25M | 116.98M | 117.33M | 116.74M | 118.88M | 114.23M | 113.16M | 112.25M | 111.41M | 109.38M | 107.72M | 109.18M | 108.86M | 108.53M | 111.59M | 113.72M | 115.61M | 115.36M | 116.79M | 120.44M | 120.72M | 117.95M | 117.09M | 117.42M | 115.79M | 116.06M | 116.86M | 112.04M | 113.33M |
|
Goodwill
|
| | 295.07M | | 294.87M | 295.01M | 234.81M | 234.79M | 234.84M | 256.82M | 248.50M | 249.16M | 249.16M | 248.50M | 248.43M | 248.42M | 248.43M | 256.22M | 256.23M | 255.75M | 261.00M | 260.75M | 260.65M | 398.39M | 398.15M | 398.38M | 397.66M | 398.15M | 401.13M | 401.79M | 401.95M | 401.86M | 401.10M | 400.98M | 400.44M | 615.15M | 616.43M | 615.77M | 618.04M | 615.68M | 616.68M | 617.39M | 618.44M | 618.10M | 618.28M | 617.65M | 617.53M | 617.53M | 756.75M | 814.26M | 815.43M | 815.50M | 815.63M | 815.14M | 806.84M | 806.28M | 806.20M | 806.87M | 805.36M | 805.70M | 806.93M | 806.92M | 807.01M |
|
Intangibles
|
| | 190.09M | | 186.87M | 185.35M | 195.53M | 193.64M | 191.74M | 192.72M | 334.19M | 188.81M | 186.82M | 322.70M | 319.44M | 316.12M | 312.89M | 319.18M | 316.44M | 313.80M | 311.13M | 308.06M | 308.17M | 434.20M | 428.96M | 424.22M | 419.55M | 414.77M | 410.94M | 418.96M | 414.94M | 419.66M | 429.90M | 415.19M | 413.19M | 547.02M | 538.21M | 535.79M | 532.80M | 525.02M | 517.19M | 509.68M | 501.54M | 493.90M | 486.62M | 478.86M | 471.05M | 463.42M | 519.32M | 689.45M | 681.80M | 673.54M | 665.58M | 657.35M | 649.48M | 641.31M | 633.24M | 625.57M | 617.66M | 609.83M | 601.82M | 593.11M | 582.05M |
|
Goodwill & Intangibles
|
| | 485.16M | | 481.74M | 480.36M | 430.35M | 428.44M | 426.58M | 449.55M | 582.69M | 437.97M | 435.98M | 571.20M | 567.87M | 564.54M | 561.32M | 575.39M | 572.67M | 569.55M | 572.13M | 568.81M | 568.82M | 832.58M | 827.11M | 822.59M | 817.21M | 812.92M | 812.07M | 820.75M | 816.89M | 821.51M | 831.00M | 816.17M | 813.63M | 1,162.18M | 1,154.64M | 1,151.56M | 1,150.84M | 1,140.70M | 1,133.87M | 1,127.08M | 1,119.98M | 1,112.01M | 1,104.90M | 1,096.51M | 1,088.58M | 1,080.95M | 1,276.07M | 1,503.71M | 1,497.23M | 1,489.04M | 1,481.22M | 1,472.50M | 1,456.33M | 1,447.59M | 1,439.44M | 1,432.44M | 1,423.02M | 1,415.53M | 1,408.74M | 1,400.02M | 1,389.06M |
|
Long-Term Deferred Tax
|
| | 38.27M | | 2.35M | 2.26M | 34.26M | 2.42M | 2.44M | 2.71M | 42.00M | 1.19M | 1.17M | 1.18M | 33.00M | 1.15M | 1.15M | 1.07M | 1.40M | 1.19M | 1.21M | 1.13M | 4.24M | | | | 3.71M | | | | 4.72M | | | | 5.16M | | | | 5.66M | | | | 6.84M | | | | 9.66M | | | | 9.65M | | | | 11.21M | | | | 11.07M | | | | 13.31M |
|
Other Non-Current Assets
|
| | 7.52M | | 7.09M | 6.87M | 6.95M | 153.39M | 153.93M | 152.08M | 7.17M | 151.42M | 149.65M | 9.12M | 10.34M | 11.07M | 11.77M | 11.85M | 9.54M | 9.98M | 10.16M | 9.69M | 43.38M | 15.44M | 15.34M | 15.31M | 55.52M | 61.86M | 64.76M | 66.71M | 63.33M | 70.45M | 70.37M | 69.65M | 62.75M | 90.97M | 90.16M | 91.09M | 102.35M | 102.87M | 98.16M | 99.57M | 96.79M | 100.86M | 106.17M | 104.99M | 98.80M | 107.94M | 107.41M | 100.37M | 93.88M | 105.64M | 109.19M | 107.09M | 96.11M | 107.99M | 105.25M | 124.89M | 116.36M | 127.09M | 145.07M | 148.27M | 137.19M |
|
Non-Current Assets
|
| | 635.58M | | 631.98M | 629.08M | 578.87M | 725.28M | 723.80M | 744.11M | 729.96M | 728.99M | 724.41M | 720.01M | 718.38M | 715.40M | 712.00M | 724.14M | 717.04M | 713.68M | 715.12M | 710.35M | 741.90M | 974.85M | 967.83M | 961.35M | 998.47M | 994.52M | 995.02M | 1,004.50M | 1,001.18M | 1,007.66M | 1,016.33M | 999.52M | 994.79M | 1,370.13M | 1,362.13M | 1,359.39M | 1,377.73M | 1,357.81M | 1,345.19M | 1,338.90M | 1,335.02M | 1,322.24M | 1,318.79M | 1,310.69M | 1,305.89M | 1,297.42M | 1,495.07M | 1,717.80M | 1,716.37M | 1,710.03M | 1,707.20M | 1,700.03M | 1,684.37M | 1,673.53M | 1,661.78M | 1,674.74M | 1,666.24M | 1,658.68M | 1,670.68M | 1,660.33M | 1,652.89M |
|
Assets
|
| | 985.77M | | 1,000.16M | 999.19M | 935.59M | 1,076.56M | 1,061.23M | 1,088.79M | 1,078.85M | 1,082.98M | 1,083.02M | 1,083.92M | 1,090.51M | 1,083.20M | 1,097.32M | 1,109.52M | 1,098.19M | 1,087.75M | 1,089.39M | 1,094.05M | 1,101.70M | 1,342.78M | 1,338.83M | 1,330.72M | 1,328.98M | 1,328.03M | 1,335.34M | 1,361.19M | 1,357.96M | 1,350.03M | 1,363.73M | 1,362.98M | 1,369.14M | 1,760.84M | 1,759.40M | 1,758.42M | 1,775.10M | 1,750.97M | 1,723.91M | 1,743.13M | 1,751.67M | 1,746.61M | 1,761.97M | 1,754.09M | 1,766.02M | 1,785.72M | 2,072.26M | 2,292.04M | 2,297.59M | 2,320.12M | 2,322.72M | 2,325.68M | 2,300.02M | 2,309.26M | 2,285.62M | 2,315.74M | 2,306.25M | 2,297.68M | 2,328.46M | 2,322.49M | 2,325.75M |
|
Accounts Payables
|
| | 21.69M | | 20.98M | 20.76M | 21.16M | 27.09M | 29.06M | 31.94M | 23.62M | 25.05M | 27.22M | 27.24M | 27.45M | 26.71M | 26.76M | 31.06M | 23.75M | 27.83M | 27.36M | 31.59M | 34.72M | 29.03M | 32.03M | 36.70M | 41.65M | 46.86M | 46.46M | 50.26M | 42.04M | 49.97M | 52.12M | 48.23M | 53.50M | 54.49M | 51.14M | 45.85M | 55.97M | 57.38M | 39.83M | 57.20M | 53.31M | 55.78M | 55.66M | 46.60M | 58.20M | 67.46M | 73.97M | 74.23M | 73.39M | 76.68M | 78.58M | 81.87M | 88.22M | 101.64M | 101.29M | 104.57M | 102.25M | 95.73M | 101.05M | 107.09M | 93.65M |
|
Payables
|
| | 21.69M | | 20.98M | 20.76M | 21.16M | 27.09M | 29.06M | 31.94M | 23.62M | 25.05M | 27.22M | 27.24M | 27.45M | 26.71M | 26.76M | 31.06M | 23.75M | 27.83M | 27.36M | 31.59M | 34.72M | 29.03M | 32.03M | 36.70M | 41.65M | 46.86M | 46.46M | 50.26M | 42.04M | 49.97M | 52.12M | 48.23M | 53.50M | 54.49M | 51.14M | 45.85M | 55.97M | 57.38M | 39.83M | 57.20M | 53.31M | 55.78M | 55.66M | 46.60M | 58.20M | 67.46M | 73.97M | 74.23M | 73.39M | 76.68M | 78.58M | 81.87M | 88.22M | 101.64M | 101.29M | 104.57M | 102.25M | 95.73M | 101.05M | 107.09M | 93.65M |
|
Accumulated Expenses
|
| | 28.41M | | 23.06M | 25.92M | 31.14M | 20.86M | 24.37M | 27.12M | 33.51M | 24.54M | 25.89M | 26.15M | 33.43M | 24.28M | 28.20M | 30.68M | 36.45M | 31.38M | 29.93M | 28.82M | 31.82M | 27.58M | 30.17M | 31.30M | 32.04M | 24.62M | 26.37M | 28.64M | 34.26M | 27.35M | 31.66M | 34.42M | 42.92M | 30.00M | 36.76M | 45.12M | 53.69M | 34.83M | 36.82M | 44.87M | 50.17M | 40.91M | 49.19M | 54.63M | 60.49M | 45.42M | 50.36M | 54.09M | 54.73M | 49.38M | 55.05M | 60.33M | 70.07M | 49.93M | 55.27M | 61.42M | 65.37M | 57.70M | 67.95M | 76.12M | 82.14M |
|
Other Accumulated Expenses
|
| | 18.36M | | 20.97M | 17.88M | 17.85M | 58.68M | 57.41M | 65.47M | 64.33M | 44.44M | 43.34M | 46.09M | 47.13M | 46.31M | 46.12M | 55.85M | 51.86M | 50.03M | 48.68M | 47.80M | 51.84M | 36.46M | 33.87M | 34.71M | 30.07M | 42.67M | 44.43M | 46.89M | 59.00M | 66.19M | 75.94M | 64.20M | 46.19M | 52.40M | 54.39M | 56.21M | 64.83M | 54.23M | 58.77M | 60.17M | 68.31M | 65.39M | 71.73M | 69.71M | 65.71M | 62.48M | 76.49M | 80.02M | 98.68M | 124.94M | 149.91M | 163.49M | 151.73M | 139.15M | 109.14M | 115.61M | 109.80M | 129.00M | 125.12M | 130.74M | 138.54M |
|
Short term Debt
|
| | 110.43M | | 144.06M | 166.38M | 54.56M | 54.22M | 22.53M | 1.01M | 1.05M | 1.05M | 1.09M | 1.09M | 1.14M | 1.14M | 1.19M | 1.19M | 1.23M | 1.23M | 1.28M | 1.28M | 1.34M | 10.09M | 10.14M | 10.14M | 10.20M | 11.30M | 12.45M | 13.54M | 14.70M | 15.79M | 16.95M | 18.05M | 18.34M | 14.38M | 13.52M | 13.48M | 13.60M | 13.57M | 15.19M | 16.80M | 18.41M | 20.08M | 21.87M | 12.25M | 12.25M | 12.23M | 0.27M | 0.24M | 69.75M | 69.69M | 69.63M | 70.62M | 0.71M | 0.69M | 0.72M | 0.72M | 0.71M | 0.71M | 0.71M | 0.75M | 0.71M |
|
Current Taxes
|
| | 0.97M | | 1.27M | 1.66M | 6.47M | 4.99M | 1.87M | | 2.71M | 2.10M | 1.62M | 0.31M | 2.12M | 2.67M | 2.36M | 2.98M | 2.67M | 3.01M | 2.62M | 2.16M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 179.87M | | 210.35M | 232.60M | 131.18M | 165.84M | 135.25M | 125.54M | 125.21M | 97.17M | 99.16M | 100.88M | 111.27M | 101.11M | 104.62M | 121.75M | 115.96M | 113.48M | 109.88M | 111.66M | 119.72M | 103.16M | 106.22M | 112.86M | 113.95M | 125.44M | 129.71M | 139.32M | 150.00M | 159.30M | 176.67M | 164.89M | 160.94M | 151.27M | 155.80M | 160.66M | 188.09M | 160.00M | 150.61M | 179.04M | 190.20M | 182.16M | 198.46M | 183.19M | 196.65M | 187.60M | 201.09M | 208.58M | 296.55M | 320.69M | 353.17M | 376.32M | 310.73M | 291.40M | 266.41M | 282.31M | 278.13M | 283.15M | 294.84M | 314.70M | 315.04M |
|
Non-Current Debt
|
| | 85.18M | | 30.64M | 9.12M | 88.95M | 138.95M | 145.44M | 168.44M | 160.80M | 224.80M | 233.02M | 224.02M | 214.44M | 241.44M | 244.83M | 246.83M | 240.20M | 257.20M | 258.55M | 260.55M | 269.47M | 511.60M | 508.64M | 490.18M | 488.29M | 487.05M | 484.03M | 494.79M | 471.74M | 442.41M | 432.24M | 442.90M | 438.56M | 803.55M | 796.15M | 780.69M | 755.21M | 772.63M | 790.42M | 760.45M | 735.22M | 725.32M | 707.81M | 703.34M | 672.41M | 703.54M | 982.43M | 1,036.44M | 985.08M | 995.28M | 971.48M | 942.17M | 973.14M | 990.11M | 965.17M | 940.09M | 905.07M | 891.44M | 881.11M | 853.01M | 834.23M |
|
Non-Current Deferred Tax Liability
|
| | 133.84M | | 114.67M | 120.55M | 114.38M | 95.79M | 99.42M | 106.32M | 128.21M | 102.20M | 105.63M | 107.19M | 131.81M | 116.53M | 117.33M | 115.52M | 112.22M | 112.66M | 112.72M | 115.40M | 103.38M | 119.43M | 118.86M | 119.02M | 119.14M | 114.36M | 113.68M | 112.41M | 77.67M | 78.30M | 80.09M | 79.25M | 81.06M | 76.60M | 74.80M | 76.29M | 130.53M | 72.33M | 64.94M | 72.91M | 130.04M | 56.59M | 57.62M | 58.94M | 131.29M | 63.23M | 105.94M | 112.58M | 170.41M | 65.55M | 66.08M | 66.91M | 170.17M | 64.00M | 64.94M | 65.82M | 177.17M | 69.95M | 69.82M | 74.86M | 179.88M |
|
Other Non-Current Liabilities
|
| | 28.12M | | 27.79M | 27.17M | 49.60M | 89.25M | 87.75M | 86.05M | 86.64M | 61.23M | 60.55M | 59.61M | 45.29M | 28.65M | 28.39M | 32.69M | 48.52M | 30.31M | 30.14M | 29.02M | 24.06M | 26.30M | 25.38M | 24.50M | 27.02M | 25.66M | 25.56M | 25.00M | 27.11M | 27.40M | 26.55M | 23.28M | 26.30M | 36.35M | 35.65M | 39.85M | 46.84M | 44.38M | 43.04M | 47.59M | 59.34M | 56.97M | 53.59M | 52.94M | 42.99M | 41.81M | 109.83M | 218.11M | 203.69M | 186.16M | 151.80M | 144.07M | 121.03M | 109.08M | 107.25M | 94.62M | 86.29M | 75.50M | 79.82M | 71.66M | 63.85M |
|
Total Non-Current Liabilities
|
| | 371.09M | | 355.66M | 362.27M | 312.92M | 400.59M | 380.10M | 400.30M | 385.21M | 424.18M | 437.80M | 432.08M | 438.90M | 459.08M | 466.79M | 484.11M | 468.38M | 483.35M | 481.15M | 487.60M | 492.57M | 734.19M | 733.72M | 722.05M | 721.38M | 726.85M | 727.42M | 746.52M | 699.41M | 680.01M | 688.99M | 687.04M | 680.57M | 1,031.43M | 1,026.75M | 1,017.64M | 1,017.79M | 1,004.96M | 1,005.97M | 1,012.40M | 983.30M | 964.07M | 963.89M | 945.47M | 937.59M | 954.37M | 1,289.46M | 1,357.60M | 1,348.35M | 1,381.51M | 1,390.72M | 1,385.40M | 1,344.77M | 1,345.52M | 1,296.53M | 1,288.22M | 1,257.27M | 1,244.54M | 1,245.77M | 1,242.56M | 1,228.80M |
|
Total Liabilities
|
| | 399.21M | | 383.46M | 389.44M | 362.52M | 489.83M | 467.85M | 486.34M | 471.85M | 485.40M | 498.35M | 491.69M | 484.19M | 487.73M | 495.17M | 516.80M | 516.90M | 513.66M | 511.29M | 516.62M | 516.63M | 760.49M | 759.10M | 746.55M | 748.41M | 752.50M | 752.98M | 771.52M | 726.53M | 707.41M | 715.54M | 710.32M | 706.87M | 1,067.78M | 1,062.39M | 1,057.50M | 1,064.63M | 1,049.34M | 1,049.01M | 1,059.99M | 1,042.63M | 1,021.04M | 1,017.48M | 998.41M | 980.58M | 996.18M | 1,399.29M | 1,575.71M | 1,552.05M | 1,567.67M | 1,542.53M | 1,529.47M | 1,465.80M | 1,454.59M | 1,403.78M | 1,382.85M | 1,343.57M | 1,320.05M | 1,325.59M | 1,314.22M | 1,292.65M |
|
Total Debt
|
| | 195.62M | | 174.71M | 175.50M | 143.51M | 193.17M | 167.97M | 169.45M | 161.85M | 225.85M | 234.11M | 225.11M | 215.57M | 242.57M | 246.02M | 248.02M | 241.44M | 258.44M | 259.83M | 261.83M | 270.81M | 521.69M | 518.78M | 500.32M | 498.49M | 498.34M | 496.48M | 508.33M | 486.44M | 458.20M | 449.19M | 460.94M | 456.90M | 817.94M | 809.66M | 794.17M | 768.81M | 786.20M | 805.62M | 777.26M | 753.64M | 745.40M | 729.68M | 715.59M | 684.66M | 715.77M | 982.70M | 1,036.67M | 1,054.82M | 1,064.97M | 1,041.11M | 1,012.79M | 973.85M | 990.80M | 965.89M | 940.81M | 905.78M | 892.16M | 881.83M | 853.75M | 834.94M |
|
Common Equity
|
| | 586.56M | | 616.71M | 609.75M | 573.07M | 586.73M | 593.38M | 602.45M | 607.00M | 597.58M | 584.67M | 592.23M | 606.32M | 595.47M | 602.15M | 592.72M | 581.30M | 574.09M | 578.09M | 577.42M | 585.07M | 582.29M | 579.73M | 584.17M | 580.58M | 575.52M | 582.36M | 589.67M | 631.43M | 642.63M | 648.19M | 652.66M | 662.27M | 693.06M | 697.01M | 700.92M | 710.47M | 701.63M | 674.90M | 683.14M | 709.04M | 725.57M | 744.50M | 755.68M | 785.43M | 789.55M | 672.97M | 716.34M | 745.54M | 752.45M | 780.19M | 796.21M | 834.22M | 854.66M | 881.83M | 932.90M | 962.68M | 977.64M | 1,002.87M | 1,008.26M | 1,033.10M |
|
Shareholder's Equity
|
| | 586.56M | | 616.71M | 609.75M | 573.07M | 586.73M | 593.38M | 602.45M | 607.00M | 597.58M | 584.67M | 592.23M | 606.32M | 595.47M | 602.15M | 592.72M | 581.30M | 574.09M | 578.09M | 577.42M | 585.07M | 582.29M | 579.73M | 584.17M | 580.58M | 575.52M | 582.36M | 589.67M | 631.43M | 642.63M | 648.19M | 652.66M | 662.27M | 693.06M | 697.01M | 700.92M | 710.47M | 701.63M | 674.90M | 683.14M | 709.04M | 725.57M | 744.50M | 755.68M | 785.43M | 789.55M | 672.97M | 716.34M | 745.54M | 752.45M | 780.19M | 796.21M | 834.22M | 854.66M | 881.83M | 932.90M | 962.68M | 977.64M | 1,002.87M | 1,008.26M | 1,033.10M |
|
Liabilities and Shareholders Equity
|
| | 985.77M | | 1,000.16M | 999.19M | 935.59M | 1,076.56M | 1,061.23M | 1,088.79M | 1,078.85M | 1,082.98M | 1,083.02M | 1,083.92M | 1,090.51M | 1,083.20M | 1,097.32M | 1,109.52M | 1,098.19M | 1,087.75M | 1,089.39M | 1,094.05M | 1,101.70M | 1,342.78M | 1,338.83M | 1,330.72M | 1,328.98M | 1,328.03M | 1,335.34M | 1,361.19M | 1,357.96M | 1,350.03M | 1,363.73M | 1,362.98M | 1,369.14M | 1,760.84M | 1,759.40M | 1,758.42M | 1,775.10M | 1,750.97M | 1,723.91M | 1,743.13M | 1,751.67M | 1,746.61M | 1,761.97M | 1,754.09M | 1,766.02M | 1,785.72M | 2,072.26M | 2,292.04M | 2,297.59M | 2,320.12M | 2,322.72M | 2,325.68M | 2,300.02M | 2,309.26M | 2,285.62M | 2,315.74M | 2,306.25M | 2,297.68M | 2,328.46M | 2,322.49M | 2,325.75M |
|
Treasury Shares
|
| | 1.20M | | 2.74M | 3.39M | 0.70M | 3.12M | 2.89M | 2.82M | 0.10M | 3.46M | 3.81M | 3.72M | 1.60M | 4.09M | 3.96M | 3.78M | 0.40M | 3.72M | 3.60M | 3.60M | 3.59M | 3.56M | 3.49M | 3.48M | 3.47M | 3.43M | 3.38M | 3.37M | 3.34M | 3.27M | 3.19M | 3.18M | 3.17M | 3.08M | 3.01M | 2.93M | 2.88M | 2.78M | 2.73M | 2.70M | 2.41M | 2.22M | 2.14M | 2.06M | 1.93M | 1.78M | 0.84M | 0.82M | 0.81M | 0.74M | 0.57M | 0.55M | 0.53M | 0.51M | 0.48M | 0.41M | 0.40M | 0.37M | 0.35M | 0.34M | 0.33M |
|
Retained Earnings
|
| | 354.02M | | 371.37M | 379.57M | 354.44M | 360.19M | 366.22M | 371.27M | -30.38M | -29.91M | -29.45M | -28.99M | -18.92M | -18.65M | -18.38M | -21.42M | -39.82M | -49.85M | -48.68M | -53.81M | -53.89M | -50.84M | -52.38M | -51.82M | -58.53M | -54.91M | -50.90M | -47.65M | -49.08M | -46.33M | -47.74M | -46.43M | -55.74M | -55.66M | -55.61M | -57.91M | -59.28M | -66.33M | -63.64M | -61.51M | -63.68M | -62.80M | -58.34M | -59.54M | -54.20M | -52.76M | -57.11M | -60.13M | -57.86M | -54.98M | -52.95M | -53.96M | 452.53M | 466.08M | 489.89M | 532.70M | 560.28M | 560.13M | 575.36M | 572.03M | 588.77M |