|
Cash & Equivalents
|
162.35M | 186.83M | 173.81M | 214.34M | | 365.87M | 245.01M | 182.33M | 247.38M | 248.87M | 86.72M | 81.63M | 233.49M | 300.54M | 237.63M | 254.32M | 382.24M | 397.56M | 312.13M | 201.82M | 286.55M | 277.24M | 207.92M | 133.65M | 340.64M | 377.40M | 244.30M | 288.26M | 381.21M | 395.14M | 205.08M | 140.63M | 299.36M | 154.28M | 173.56M | 105.37M | 178.49M | 180.26M | 183.20M | 123.90M | 170.08M | 160.15M | 118.46M | 153.94M | 214.31M | 759.10M | 1,000.58M | 831.17M | 1,102.32M | 1,053.69M | 1,120.90M | 943.02M | 984.29M | 702.27M | 231.34M | 121.65M | 211.75M | 157.69M | 174.50M | 169.11M | 351.21M | 267.57M | 316.65M | 175.54M | 412.93M | 320.79M | 338.18M | 184.19M |
|
Cash & Current Investments
|
162.35M | 186.83M | 173.81M | 214.34M | | 365.87M | 245.01M | 182.33M | 247.38M | 248.87M | 86.72M | 81.63M | 233.49M | 300.54M | 237.63M | 254.32M | 382.24M | 397.56M | 312.13M | 201.82M | 286.55M | 277.24M | 207.92M | 133.65M | 340.64M | 377.40M | 244.30M | 288.26M | 381.21M | 395.14M | 205.08M | 140.63M | 299.36M | 154.28M | 173.56M | 105.37M | 178.49M | 180.26M | 183.20M | 123.90M | 170.08M | 160.15M | 118.46M | 153.94M | 214.31M | 759.10M | 1,000.58M | 831.17M | 1,102.32M | 1,053.69M | 1,120.90M | 943.02M | 984.29M | 702.27M | 231.34M | 121.65M | 211.75M | 157.69M | 174.50M | 169.11M | 351.21M | 267.57M | 316.65M | 175.54M | 412.93M | 320.79M | 338.18M | 184.19M |
|
Receivables - Net
|
9.14M | -7.25M | 85.05M | 127.88M | | 118.89M | 99.53M | 171.50M | 121.45M | 160.06M | 124.67M | 214.56M | 162.77M | 178.67M | 131.89M | 200.16M | 175.63M | 178.36M | 133.28M | 245.61M | 203.32M | 205.17M | 133.88M | 232.48M | 196.77M | 195.59M | 157.15M | 246.56M | 216.51M | 192.57M | 150.63M | 271.21M | 211.22M | 206.71M | 174.95M | 297.43M | 254.30M | 244.43M | 159.94M | 305.02M | 270.12M | 249.58M | 177.00M | 302.64M | 262.29M | 237.54M | 179.60M | 275.87M | 198.88M | 253.40M | 180.06M | 280.04M | 250.05M | 283.18M | 198.13M | 281.13M | 215.03M | 241.82M | 144.75M | 256.22M | 196.89M | 236.47M | 142.24M | 260.35M | 204.89M | 212.18M | 149.44M | 253.33M |
|
Receivables
|
9.14M | -7.25M | 85.05M | 127.88M | | 118.89M | 99.53M | 171.50M | 121.45M | 160.06M | 124.67M | 214.56M | 162.77M | 178.67M | 131.89M | 200.16M | 175.63M | 178.36M | 133.28M | 245.61M | 203.32M | 205.17M | 133.88M | 232.48M | 196.77M | 195.59M | 157.15M | 246.56M | 216.51M | 192.57M | 150.63M | 271.21M | 211.22M | 206.71M | 174.95M | 297.43M | 254.30M | 244.43M | 159.94M | 305.02M | 270.12M | 249.58M | 177.00M | 302.64M | 262.29M | 237.54M | 179.60M | 275.87M | 198.88M | 253.40M | 180.06M | 280.04M | 250.05M | 283.18M | 198.13M | 281.13M | 215.03M | 241.82M | 144.75M | 256.22M | 196.89M | 236.47M | 142.24M | 260.35M | 204.89M | 212.18M | 149.44M | 253.33M |
|
Finished Goods
|
203.49M | 153.94M | 256.15M | 223.51M | | 143.12M | 260.66M | 263.78M | 298.51M | 217.46M | 458.11M | 385.96M | 347.21M | 265.69M | 377.86M | 375.10M | 349.53M | 284.52M | 429.22M | 440.45M | 417.75M | 363.02M | 538.23M | 519.42M | 444.84M | 358.01M | 544.26M | 511.52M | 469.93M | 376.50M | 587.43M | 552.73M | 487.59M | 434.71M | 610.42M | 610.00M | 548.72M | 479.34M | 663.26M | 692.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
22.01M | 49.55M | -52.66M | -20.02M | | 70.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.72M | 479.34M | 663.26M | 692.99M | 574.23M | 519.75M | 697.56M | 723.24M | 593.99M | 565.93M | 672.21M | 646.61M | 599.26M | 560.68M | 619.62M | 722.40M | 647.74M | 679.73M | 858.30M | 899.33M | 744.57M | 613.92M | 681.57M | 620.67M | 537.12M | 473.36M | 599.29M | 607.38M | 502.33M | 474.12M | 619.07M | 656.15M |
|
Current Deferred Tax Assets
|
-0.32M | -1.53M | 2.85M | 32.01M | | 26.35M | 25.73M | 25.70M | 31.55M | 26.67M | 23.69M | 24.38M | 25.16M | 24.11M | 23.84M | 29.98M | 35.67M | 31.71M | 32.95M | 33.46M | 37.31M | 37.34M | 36.53M | 38.57M | 36.62M | 32.84M | 31.87M | 34.90M | 34.08M | 31.84M | 32.82M | 37.60M | 35.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
13.21M | 13.97M | 13.54M | 11.85M | | 10.44M | 11.58M | 12.37M | 17.37M | 19.65M | 16.69M | 16.41M | 18.52M | 16.43M | 27.48M | 16.91M | 22.22M | 21.61M | 48.62M | 22.87M | 35.16M | 26.36M | 43.68M | 31.26M | 34.79M | 33.89M | 47.64M | 36.41M | 37.81M | 36.79M | 46.19M | 43.16M | 32.18M | 48.40M | 46.40M | 50.96M | 52.94M | 54.30M | 51.95M | 57.00M | 40.40M | 51.89M | 56.81M | 53.26M | 48.45M | 43.35M | 51.18M | 56.49M | 57.93M | 63.29M | 66.55M | 56.18M | 36.33M | 51.19M | 68.25M | 59.96M | 33.81M | 47.17M | 56.62M | 37.60M | 29.13M | 51.77M | 54.09M | 41.58M | 32.58M | 50.22M | 60.61M | 55.58M |
|
Current Assets
|
500.05M | 483.47M | 558.57M | 609.58M | | 664.67M | 642.51M | 655.68M | 716.26M | 672.70M | 709.88M | 722.95M | 782.15M | 785.43M | 798.70M | 876.48M | 957.70M | 913.77M | 956.20M | 944.20M | 970.38M | 909.12M | 960.26M | 955.37M | 1,041.46M | 997.74M | 1,025.21M | 1,117.65M | 1,130.61M | 1,032.84M | 1,022.15M | 1,045.31M | 1,057.09M | 844.09M | 995.57M | 1,051.97M | 1,020.71M | 935.08M | 1,050.94M | 1,167.37M | 1,042.96M | 971.03M | 1,041.01M | 1,223.64M | 1,107.76M | 1,590.27M | 1,889.54M | 1,797.51M | 1,946.02M | 1,917.88M | 1,971.02M | 1,982.79M | 1,899.72M | 1,698.88M | 1,341.76M | 1,346.53M | 1,188.72M | 1,042.72M | 1,045.37M | 1,067.89M | 1,101.24M | 1,016.79M | 1,102.39M | 1,071.51M | 1,142.67M | 1,049.01M | 1,158.22M | 1,133.78M |
|
Buildings
|
58.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
3.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
86.23M | 84.81M | 83.68M | 84.43M | | 85.78M | 90.37M | 92.56M | 94.97M | 92.55M | 101.80M | 111.83M | 122.35M | 127.74M | 139.59M | 153.33M | 170.11M | 182.19M | 208.09M | 256.23M | 307.88M | 316.79M | 325.68M | 332.88M | 333.10M | 341.66M | 353.14M | 361.31M | 371.70M | 377.27M | 386.03M | 388.44M | 385.87M | 386.27M | 382.47M | 382.01M | 377.92M | 369.06M | 364.22M | 360.72M | 350.44M | 337.48M | 333.60M | 330.37M | 320.17M | 303.92M | 287.94M | 274.57M | 262.35M | 248.80M | 231.94M | 218.83M | 216.00M | 197.51M | 186.78M | 181.57M | 189.82M | 180.38M | 178.10M | 180.89M | 183.11M | 182.51M | 181.66M | 182.29M | 180.96M | 179.25M | 188.18M | 189.01M |
|
Long-Term Investments
|
130.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
136.57M | | | 136.57M | | 136.57M | 136.57M | 136.57M | 279.46M | 136.57M | 191.05M | 186.54M | 188.68M | 189.70M | 188.62M | 190.47M | 189.75M | 188.73M | 186.96M | 188.01M | 186.08M | 184.60M | 186.17M | 184.20M | 181.97M | 178.86M | 178.75M | 176.63M | 174.87M | 177.24M | 177.54M | 176.96M | 176.01M | 232.93M | 231.71M | 234.19M | 46.00M | 230.01M | 228.56M | 229.61M | 227.10M | 228.02M | 228.86M | 229.03M | 229.03M | 207.72M | 208.57M | 209.51M | 211.78M | 212.27M | 213.19M | 212.02M | 212.02M | 212.52M | 211.25M | 208.45M | 209.33M | 209.60M | 210.52M | 209.49M | 210.54M | 209.73M | 209.09M | 209.38M | 206.88M | 207.12M | 209.02M | 208.35M |
|
Intangibles
|
305.73M | 305.73M | 305.73M | 305.73M | | 305.73M | 305.73M | 305.73M | 305.73M | 305.73M | 306.36M | 306.23M | 306.18M | 306.35M | 306.62M | 306.17M | 306.07M | 305.97M | 342.88M | 336.60M | 330.26M | 323.97M | 318.35M | 316.05M | 317.30M | 314.95M | 312.84M | 311.84M | 310.85M | 309.85M | 309.02M | 308.97M | 308.93M | 365.68M | 365.64M | 365.60M | 365.55M | 365.51M | 365.82M | 365.75M | 365.69M | 365.63M | 365.57M | 334.70M | 334.64M | 308.08M | 308.02M | 307.95M | 307.89M | 307.83M | 307.77M | 307.70M | 307.64M | 307.58M | 307.52M | 307.46M | 298.39M | 298.33M | 298.27M | 298.23M | 298.19M | 298.14M | 298.10M | 298.05M | 268.01M | 268.84M | 268.78M | 268.72M |
|
Goodwill & Intangibles
|
442.30M | 305.73M | 305.73M | 442.30M | | 442.30M | 442.30M | 442.30M | 585.19M | 442.30M | 497.41M | 492.77M | 52.11M | 53.13M | 495.24M | 496.64M | 495.82M | 494.70M | 529.84M | 524.60M | 516.34M | 508.57M | 504.52M | 500.24M | 499.27M | 493.81M | 491.59M | 488.48M | 485.72M | 487.09M | 486.56M | 485.93M | 484.94M | 598.61M | 597.35M | 599.79M | 411.55M | 595.51M | 594.37M | 595.37M | 592.79M | 593.65M | 594.43M | 563.73M | 563.67M | 515.80M | 516.59M | 517.46M | 519.67M | 520.10M | 520.96M | 519.72M | 519.67M | 520.10M | 518.76M | 515.91M | 507.73M | 507.93M | 508.79M | 507.72M | 508.72M | 507.87M | 507.18M | 507.44M | 474.88M | 475.96M | 477.79M | 477.07M |
|
Long-Term Deferred Tax
|
| | | | | | | | -82.27M | | | | -89.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.58M | 0.47M | 0.29M | 2.75M | | 2.19M | 1.46M | 1.24M | 3.33M | 3.15M | 2.98M | 2.80M | 2.62M | 2.45M | 2.27M | 3.27M | 3.60M | 4.33M | 5.13M | 7.96M | 9.79M | 10.11M | 11.30M | 11.21M | 12.59M | 13.90M | 13.76M | 14.94M | 15.62M | 15.26M | 17.75M | 18.02M | 18.70M | 23.03M | 23.25M | 26.54M | 28.43M | 28.18M | 27.77M | 28.97M | 28.16M | 29.57M | 29.67M | 31.21M | 33.37M | 30.43M | 31.10M | 34.87M | 34.02M | 27.71M | 29.10M | 28.03M | 30.89M | 29.08M | 31.75M | 30.69M | 30.55M | 27.52M | 27.52M | 29.21M | 1,841.49M | 29.77M | 29.73M | 32.46M | 33.98M | 36.06M | 38.20M | 37.02M |
|
Non-Current Assets
|
537.97M | 535.24M | 532.74M | 532.49M | | 531.54M | 534.57M | 536.40M | 94.97M | 538.33M | 602.94M | 608.17M | 122.35M | 626.63M | 637.17M | 656.31M | 672.41M | 683.91M | 745.55M | 793.35M | 842.10M | 843.22M | 848.91M | 851.37M | 851.64M | 849.37M | 858.49M | 864.72M | 873.05M | 879.62M | 890.34M | 892.39M | 889.51M | 1,043.61M | 1,038.16M | 1,054.96M | 1,050.33M | 1,040.12M | 1,032.59M | 1,030.57M | 1,015.90M | 1,708.92M | 1,706.15M | 1,675.93M | 1,645.36M | 1,563.24M | 1,523.09M | 1,484.11M | 1,446.56M | 1,392.60M | 1,344.90M | 1,311.47M | 1,288.28M | 1,249.20M | 1,218.89M | 1,251.42M | 1,250.99M | 1,240.61M | 1,243.10M | 1,251.92M | 1,277.37M | 1,268.73M | 1,253.13M | 1,306.88M | 1,290.49M | 1,282.79M | 1,297.33M | 1,335.66M |
|
Assets
|
1,038.01M | 1,018.71M | 1,091.31M | 1,142.06M | 1,208.60M | 1,196.21M | 1,177.07M | 1,192.09M | 1,257.18M | 1,211.04M | 1,312.82M | 1,331.12M | 1,402.71M | 1,412.06M | 1,435.87M | 1,532.79M | 1,630.11M | 1,597.68M | 1,701.75M | 1,737.56M | 1,812.48M | 1,752.35M | 1,809.16M | 1,806.74M | 1,893.10M | 1,847.11M | 1,883.70M | 1,982.37M | 2,003.65M | 1,912.46M | 1,912.49M | 1,937.70M | 1,946.60M | 1,887.71M | 2,033.73M | 2,106.94M | 2,071.04M | 1,975.21M | 2,083.53M | 2,197.95M | 2,058.86M | 2,679.94M | 2,747.16M | 2,899.58M | 2,753.12M | 3,153.51M | 3,412.63M | 3,281.62M | 3,392.58M | 3,310.47M | 3,315.93M | 3,294.26M | 3,188.00M | 2,948.08M | 2,560.65M | 2,597.95M | 2,439.72M | 2,283.33M | 2,288.47M | 2,319.81M | 2,378.61M | 2,285.52M | 2,355.52M | 2,378.39M | 2,433.17M | 2,331.80M | 2,455.55M | 2,469.44M |
|
Accounts Payables
|
| | | 68.01M | | 40.69M | 121.05M | 94.44M | 116.48M | 53.08M | 119.43M | 83.49M | 102.80M | 67.61M | 120.92M | 115.00M | 149.62M | 97.88M | 199.59M | 158.60M | 164.01M | 103.44M | 164.20M | 117.33M | 150.24M | 94.13M | 145.81M | 173.59M | 157.65M | 90.39M | 190.37M | 155.22M | 158.43M | 101.39M | 217.34M | 193.88M | 182.11M | 116.31M | 216.93M | 185.28M | 199.08M | 108.22M | 232.87M | 205.78M | 183.64M | 187.20M | 458.07M | 473.47M | 472.14M | 334.83M | 356.83M | 388.73M | 407.04M | 284.03M | 408.01M | 318.03M | 264.08M | 180.18M | 281.33M | 222.21M | 242.15M | 191.41M | 313.80M | 273.91M | 248.20M | 199.06M | 306.40M | 240.24M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.74M | | | | | | | | | | | | | | |
|
Payables
|
| | | 68.01M | | 40.69M | 121.05M | 94.44M | 116.48M | 53.08M | 119.43M | 83.49M | 102.80M | 67.61M | 120.92M | 115.00M | 149.62M | 97.88M | 199.59M | 158.60M | 164.01M | 103.44M | 164.20M | 117.33M | 150.24M | 94.13M | 145.81M | 173.59M | 157.65M | 90.39M | 190.37M | 155.22M | 158.43M | 101.39M | 217.34M | 193.88M | 182.11M | 116.31M | 216.93M | 185.28M | 199.08M | 108.22M | 232.87M | 205.78M | 183.64M | 187.20M | 458.07M | 473.47M | 472.14M | 334.83M | 356.83M | 388.73M | 407.04M | 779.78M | 408.01M | 318.03M | 264.08M | 180.18M | 281.33M | 222.21M | 242.15M | 191.41M | 313.80M | 273.91M | 248.20M | 199.06M | 306.40M | 240.24M |
|
Accumulated Expenses
|
| | | | | | | | 20.68M | | | | 9.42M | | 7.05M | | 30.54M | | 9.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
57.61M | 56.21M | 42.51M | 69.81M | | 54.23M | 31.85M | 62.50M | 66.89M | 49.64M | 37.23M | 42.43M | 49.95M | 51.48M | 44.64M | 89.16M | 94.61M | 72.59M | 74.06M | 85.11M | 105.13M | 75.23M | 75.56M | 100.47M | 97.73M | 93.40M | 76.45M | 105.20M | 105.07M | 102.49M | 80.59M | 126.92M | 119.18M | 125.63M | 96.46M | 137.11M | 149.13M | 109.63M | 95.69M | 133.02M | 128.34M | 101.38M | 85.48M | 119.86M | 131.63M | 79.14M | 80.63M | 115.07M | 135.24M | 149.91M | 113.24M | 132.40M | 176.45M | 111.08M | 96.10M | 92.39M | 122.44M | 91.10M | 98.73M | 106.12M | 134.34M | 94.36M | 84.89M | 80.06M | 130.05M | 84.73M | 95.27M | 110.91M |
|
Short term Debt
|
3.50M | 3.50M | 3.50M | 3.50M | | 3.50M | 3.50M | 2.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.74M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.16M | 154.72M | 158.52M | 160.23M | 161.34M | 163.66M | 172.36M | 185.15M | 172.12M | 158.27M | 153.34M | 133.74M | 133.62M | 129.74M | 141.59M | 142.43M | 139.35M | 137.47M | 135.87M | 135.37M | 133.19M | 128.95M | 130.14M | 130.56M | 125.56M | 124.00M | 150.55M |
|
Current Taxes
|
| | | | | | | | 3.90M | | | | 5.23M | | 3.71M | | 5.40M | | 4.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 3.23M | | | | 4.99M | | 5.14M | | 6.01M | | 6.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
140.13M | 102.63M | 155.96M | 141.32M | | 98.42M | 156.40M | 159.39M | 183.37M | 102.72M | 156.65M | 125.92M | 152.75M | 119.09M | 165.56M | 204.16M | 244.24M | 170.47M | 273.65M | 243.71M | 269.14M | 178.67M | 239.76M | 217.80M | 247.97M | 187.54M | 222.26M | 278.79M | 262.72M | 192.88M | 270.96M | 282.14M | 277.61M | 227.02M | 313.80M | 330.99M | 331.25M | 225.94M | 312.62M | 318.31M | 327.42M | 361.75M | 473.07M | 484.17M | 475.50M | 427.68M | 702.37M | 760.91M | 792.53M | 656.86M | 628.34M | 674.47M | 717.23M | 1,024.47M | 633.85M | 552.00M | 528.95M | 410.63M | 517.54M | 464.20M | 511.86M | 418.96M | 527.64M | 484.11M | 508.82M | 409.35M | 525.67M | 501.69M |
|
Non-Current Debt
|
334.52M | 333.65M | 332.77M | 331.90M | | 330.14M | 229.27M | 229.71M | 236.00M | 236.00M | 236.00M | 236.00M | 236.00M | 236.00M | 186.00M | 186.00M | 186.00M | 186.00M | 186.00M | 586.00M | 586.00M | 586.00M | 586.00M | 586.00M | 586.00M | 580.27M | 580.43M | 579.61M | 578.97M | 580.32M | 580.68M | 580.61M | 580.38M | 581.62M | 661.85M | 687.07M | 617.31M | 617.54M | 682.78M | 798.02M | 593.26M | 625.28M | 604.38M | 769.52M | 594.67M | 1,238.82M | 1,232.65M | 989.09M | 989.53M | 989.98M | 990.44M | 990.90M | 991.37M | 496.10M | 616.27M | 736.45M | 616.62M | 576.80M | 496.98M | 567.17M | 497.35M | 497.54M | 497.74M | 497.93M | 498.13M | 498.33M | 498.53M | 498.74M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 17.73M | | 20.48M | | 22.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | 11.58M | | 13.56M | | 13.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 106.65M | | 109.02M | 108.16M | 109.86M | 113.82M | 112.45M | 112.26M | 115.98M | 140.56M | 113.77M | 113.36M | 113.28M | 146.33M | 112.02M | 112.17M | 110.71M | 167.13M | 118.03M | 114.88M | 113.17M | 177.28M | 120.27M | 119.23M | 119.50M | 191.02M | 128.81M | 128.68M | 129.28M | 130.66M | 133.65M | 133.27M | 138.16M | 84.94M | 87.42M | 85.75M | 87.89M | 87.35M | 90.23M | 91.19M | 78.92M | 74.37M | 65.26M | 63.85M | 60.16M | 52.77M | 56.99M | 58.15M | 52.97M | 40.91M | 48.45M | 45.73M | 48.93M | 165.87M | 46.09M | 45.44M | 41.22M | 187.47M | 48.09M | 48.91M | 48.89M | 38.21M | 45.30M | 42.29M | 41.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.06M | 688.65M | 691.72M | 664.37M | 647.33M | 620.06M | 587.10M | 554.50M | 517.88M | 484.88M | 464.66M | 441.86M | 419.49M | 400.05M | 430.48M | 421.74M | 417.01M | 420.81M | 427.28M | 448.81M | 444.38M | 436.57M | 485.61M | 501.50M | 498.63M | 501.80M | 529.14M |
|
Other Non-Current Liabilities
|
15.15M | 41.41M | 43.08M | 43.63M | | 41.94M | 44.10M | 45.63M | 44.06M | 46.87M | 75.02M | 81.60M | 93.83M | 100.56M | 103.61M | 95.91M | 100.05M | 106.00M | 108.99M | 138.22M | 135.18M | 140.49M | 148.15M | 138.19M | 150.91M | 153.32M | 158.84M | 161.53M | 158.07M | 161.73M | 165.47M | 169.53M | 169.83M | 173.28M | 174.87M | 178.88M | 180.13M | 189.49M | 192.05M | 182.55M | 181.39M | 61.22M | 61.98M | 62.52M | 64.07M | 58.41M | 60.42M | 62.49M | 65.22M | 59.16M | 56.62M | 56.39M | 46.44M | 44.27M | 43.88M | 41.89M | 34.76M | 34.89M | 32.70M | 34.63M | 33.87M | 35.20M | 32.90M | 32.50M | 31.95M | 32.95M | 33.35M | 34.03M |
|
Total Non-Current Liabilities
|
609.31M | 544.21M | 595.09M | 579.86M | | 537.59M | 493.83M | 498.96M | 533.19M | 451.17M | 504.92M | 477.90M | 503.17M | 468.87M | 464.92M | 503.44M | 544.58M | 468.49M | 571.82M | 940.41M | 976.57M | 882.71M | 940.64M | 916.98M | 955.51M | 888.08M | 921.92M | 977.90M | 970.53M | 902.01M | 980.32M | 992.04M | 988.64M | 942.29M | 1,108.92M | 1,156.23M | 1,033.50M | 930.90M | 1,081.15M | 1,204.21M | 1,008.03M | 1,769.32M | 1,857.29M | 2,024.33M | 1,808.91M | 2,379.09M | 2,618.94M | 2,397.25M | 2,389.33M | 2,221.70M | 2,161.80M | 2,182.99M | 2,191.37M | 1,988.52M | 1,695.90M | 1,767.86M | 1,608.55M | 1,450.54M | 1,480.76M | 1,499.86M | 1,499.50M | 1,408.96M | 1,510.86M | 1,516.54M | 1,546.66M | 1,451.60M | 1,568.30M | 1,570.77M |
|
Total Liabilities
|
624.46M | 585.62M | 638.17M | 623.49M | | 579.52M | 537.93M | 544.58M | 577.25M | 498.04M | 579.94M | 559.50M | 597.00M | 569.42M | 568.53M | 599.35M | 644.63M | 574.49M | 680.81M | 1,078.63M | 1,111.75M | 1,023.20M | 1,088.79M | 1,055.16M | 1,106.41M | 1,041.40M | 1,080.76M | 1,139.43M | 1,128.60M | 1,063.75M | 1,145.79M | 1,161.57M | 1,158.47M | 1,115.57M | 1,283.79M | 1,335.11M | 1,213.63M | 1,120.39M | 1,273.20M | 1,386.76M | 1,189.42M | 1,830.54M | 1,919.26M | 2,086.85M | 1,872.99M | 2,437.50M | 2,679.36M | 2,459.74M | 2,454.55M | 2,280.86M | 2,218.42M | 2,239.38M | 2,237.81M | 2,032.79M | 1,739.78M | 1,809.75M | 1,643.31M | 1,485.43M | 1,513.46M | 1,534.49M | 1,533.36M | 1,444.16M | 1,543.77M | 1,549.05M | 1,578.61M | 1,484.56M | 1,601.65M | 1,604.80M |
|
Total Debt
|
338.03M | 337.15M | 336.27M | 335.40M | | 333.65M | 232.77M | 232.16M | 236.00M | 236.00M | 236.00M | 236.00M | 236.00M | 236.00M | 186.00M | 186.00M | 186.00M | 186.00M | 186.00M | 586.00M | 586.00M | 586.00M | 586.00M | 586.00M | 586.00M | 580.27M | 580.43M | 579.61M | 578.97M | 580.32M | 580.68M | 580.61M | 580.38M | 581.62M | 661.85M | 687.07M | 617.31M | 617.54M | 682.78M | 798.02M | 593.26M | 625.28M | 604.38M | 769.52M | 594.67M | 1,238.82M | 1,232.65M | 989.09M | 989.53M | 989.98M | 990.44M | 990.90M | 991.37M | 991.85M | 616.27M | 736.45M | 616.62M | 576.80M | 496.98M | 567.17M | 497.35M | 497.54M | 497.74M | 497.93M | 498.13M | 498.33M | 498.53M | 498.74M |
|
Common Equity
|
413.55M | 3.30M | 4.60M | 518.57M | | 616.69M | 639.14M | 647.50M | 679.94M | 712.99M | 732.88M | 771.62M | 805.71M | 842.64M | 867.34M | 933.44M | 985.48M | 1,023.19M | 1,020.94M | 658.92M | 700.73M | 729.15M | 720.37M | 751.58M | 786.68M | 805.71M | 802.94M | 842.94M | 875.69M | 848.72M | 766.70M | 776.13M | 788.36M | 772.13M | 749.95M | 771.83M | 857.42M | 854.81M | 810.33M | 811.18M | 869.43M | 849.40M | 827.90M | 812.73M | 880.13M | 716.00M | 733.28M | 821.88M | 938.03M | 1,029.61M | 1,097.50M | 1,054.87M | 950.19M | 915.29M | 820.87M | 788.20M | 796.41M | 797.89M | 775.01M | 785.31M | 845.25M | 841.35M | 811.75M | 829.34M | 854.56M | 847.25M | 853.90M | 864.64M |
|
Shareholder's Equity
|
413.55M | 433.09M | 453.14M | 518.57M | 556.02M | 616.69M | 639.14M | 647.50M | 679.94M | 712.99M | 732.88M | 771.62M | 805.71M | 842.64M | 867.34M | 933.44M | 985.48M | 1,023.19M | 1,020.94M | 658.92M | 700.73M | 729.15M | 720.37M | 751.58M | 786.68M | 805.71M | 802.94M | 842.94M | 875.69M | 848.72M | 766.70M | 776.13M | 788.36M | 772.13M | 749.95M | 771.83M | 857.42M | 854.81M | 810.33M | 811.18M | 869.43M | 849.40M | 827.90M | 812.73M | 880.13M | 716.00M | 733.28M | 821.88M | 938.03M | 1,029.61M | 1,097.50M | 1,054.87M | 950.19M | 915.29M | 820.87M | 788.20M | 796.41M | 797.89M | 775.01M | 785.31M | 845.25M | 841.35M | 811.75M | 829.34M | 854.56M | 847.25M | 853.90M | 864.64M |
|
Liabilities and Shareholders Equity
|
1,038.01M | 1,018.71M | 1,091.31M | 1,142.06M | 1,208.60M | 1,196.21M | 1,177.07M | 1,192.09M | 1,257.18M | 1,211.04M | 1,312.82M | 1,331.12M | 1,402.71M | 1,412.06M | 1,435.87M | 1,532.79M | 1,630.11M | 1,597.68M | 1,701.75M | 1,737.56M | 1,812.48M | 1,752.35M | 1,809.16M | 1,806.74M | 1,893.10M | 1,847.11M | 1,883.70M | 1,982.37M | 2,003.65M | 1,912.46M | 1,912.49M | 1,937.70M | 1,946.60M | 1,887.71M | 2,033.73M | 2,106.94M | 2,071.04M | 1,975.21M | 2,083.53M | 2,197.95M | 2,058.86M | 2,679.94M | 2,747.16M | 2,899.58M | 2,753.12M | 3,153.51M | 3,412.63M | 3,281.62M | 3,392.58M | 3,310.47M | 3,315.93M | 3,294.26M | 3,188.00M | 2,948.08M | 2,560.65M | 2,597.95M | 2,439.72M | 2,283.33M | 2,288.47M | 2,319.81M | 2,378.61M | 2,285.52M | 2,355.52M | 2,378.39M | 2,433.17M | 2,331.80M | 2,455.55M | 2,469.44M |
|
Retained Earnings
|
208.54M | 225.14M | 241.78M | 291.18M | | 367.00M | 386.10M | 435.76M | -1.89M | 502.77M | 515.43M | 549.88M | -11.28M | 616.94M | 637.75M | 697.12M | -11.21M | 787.23M | 797.38M | 671.91M | -10.08M | 730.03M | 729.89M | 764.68M | -23.04M | 834.22M | 831.69M | 875.90M | -36.37M | 879.29M | 796.73M | 807.53M | -34.74M | 805.44M | 780.12M | 797.85M | -29.09M | 885.20M | 845.39M | 843.04M | -40.84M | 888.38M | 864.01M | 851.20M | -35.63M | 764.19M | 772.35M | 853.59M | -32.76M | 1,038.80M | 1,092.81M | 1,087.13M | -28.90M | 941.00M | 852.68M | 828.39M | -34.34M | 827.93M | 799.60M | 814.08M | 868.80M | 866.65M | 844.20M | 861.34M | 894.02M | 880.56M | 871.89M | 874.36M |
|
Treasury Shares
|
| | | | | | | 1.84M | 2.06M | | 0.64M | 100.00 | 0.62M | 6.66M | 6.66M | 6.66M | 0.77M | 0.16M | 0.59M | 0.82M | 0.82M | 0.03M | 0.50M | 0.87M | 1.11M | | | 0.80M | 1.15M | 0.72M | 1.77M | 2.36M | 3.05M | 0.54M | 1.13M | 1.73M | 2.10M | 0.22M | 0.82M | 1.36M | 1.88M | 0.46M | 1.01M | 1.61M | 2.11M | 0.47M | 0.47M | 0.47M | 0.47M | | | 1.10M | 2.97M | 0.79M | 2.07M | 2.94M | 3.75M | 0.14M | 0.59M | 0.98M | 1.45M | 0.11M | 0.46M | 0.74M | 0.74M | | | |