|
Cash & Equivalents
|
75.64M | 70.99M | 49.16M | 76.51M | 33.54M | 35.22M | 35.40M | 41.09M | 47.15M | 46.79M | 42.45M | 47.82M | 59.84M | 61.67M | 59.52M | 72.95M | 73.60M | 80.83M | 92.24M | 96.60M | 70.22M | 92.86M | 96.16M | 97.77M | 102.49M | 115.01M | 119.75M | 144.84M | 129.51M | 136.79M | 138.97M | 186.77M | 177.49M | 195.49M | 192.87M | 187.37M | 199.82M | 190.48M | 216.88M | 241.83M | 270.55M | 312.24M | 327.49M | 322.28M | 329.75M | 224.29M | 267.26M | 244.15M | 238.07M | 333.25M | 376.15M | 271.43M | 352.23M | 377.26M | 352.81M | 352.69M | 359.30M | 364.11M | 362.86M | 356.23M | 344.63M | 374.98M | 224.62M |
|
Short-term Investments
|
| | | | 4.73M | 5.61M | 5.12M | 5.38M | | | | 6.93M | 7.94M | 5.70M | 7.37M | 8.29M | 9.00M | 9.37M | 8.91M | 7.11M | 8.40M | 8.00M | 7.34M | 10.14M | 9.42M | 10.80M | 12.17M | 11.29M | 12.39M | 14.18M | 14.50M | 11.87M | 14.27M | 13.46M | 10.56M | 12.62M | 13.23M | 13.38M | 13.95M | 14.58M | 16.37M | 16.59M | 16.97M | 19.50M | 19.75M | 18.87M | 21.12M | 20.09M | 15.86M | 16.37M | 16.61M | 14.98M | 14.17M | 14.36M | 16.82M | 18.27M | 20.67M | 24.57M | 16.06M | 19.84M | 17.82M | 16.86M | 17.28M |
|
Cash & Current Investments
|
75.64M | 70.99M | 49.16M | 76.51M | 38.26M | 40.83M | 40.52M | 46.47M | 47.15M | 46.79M | 42.45M | 54.75M | 67.78M | 67.37M | 66.89M | 81.24M | 82.60M | 90.20M | 101.16M | 103.70M | 78.61M | 100.86M | 103.51M | 107.91M | 111.91M | 125.81M | 131.91M | 156.13M | 141.90M | 150.97M | 153.48M | 198.63M | 191.75M | 208.95M | 203.43M | 199.99M | 213.05M | 203.85M | 230.83M | 256.41M | 286.92M | 328.83M | 344.45M | 341.77M | 349.50M | 243.16M | 288.38M | 264.24M | 253.94M | 349.62M | 392.75M | 286.40M | 366.41M | 391.62M | 369.63M | 370.96M | 379.97M | 388.69M | 378.93M | 376.07M | 362.45M | 391.84M | 241.89M |
|
Receivables - Net
|
| | | 6.57M | 11.43M | 13.24M | 12.93M | 14.87M | 14.26M | 14.65M | 15.48M | 18.71M | 17.93M | 21.72M | 27.04M | 20.77M | 25.03M | 21.55M | 22.76M | 26.99M | 28.28M | 30.59M | 29.93M | 29.11M | 28.33M | 32.62M | 35.74M | 29.45M | 34.49M | 36.24M | 41.50M | 35.04M | 39.92M | 38.10M | 35.90M | 40.70M | 41.95M | 44.91M | 39.41M | 42.80M | 38.17M | 36.85M | 40.93M | 47.40M | 51.05M | 72.04M | 64.54M | 96.05M | 108.13M | 96.61M | 80.06M | 89.30M | 84.88M | 88.56M | 70.50M | 77.12M | 85.05M | 94.30M | 91.84M | 105.85M | 116.26M | 115.65M | 105.96M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 0.77M | 0.80M | 1.70M | 3.90M | 4.70M | 2.11M | 3.90M | 3.30M | 0.37M | 5.30M | 0.21M | 6.30M | | | | | | | | | | | | |
|
Receivables
|
| | | 6.57M | 11.43M | 13.24M | 12.93M | 14.87M | 14.26M | 14.65M | 15.48M | 18.71M | 17.93M | 21.72M | 27.04M | 20.77M | 25.03M | 21.55M | 22.76M | 26.99M | 28.28M | 30.59M | 29.93M | 29.11M | 28.33M | 32.62M | 35.74M | 29.45M | 34.49M | 36.24M | 41.50M | 35.04M | 39.92M | 38.10M | 35.90M | 42.20M | 41.95M | 44.91M | 39.41M | 43.57M | 38.97M | 38.55M | 44.83M | 52.10M | 53.17M | 75.94M | 67.84M | 96.42M | 113.43M | 96.83M | 86.36M | 89.30M | 84.88M | 88.56M | 70.50M | 77.12M | 85.05M | 94.30M | 91.84M | 105.85M | 116.26M | 115.65M | 105.96M |
|
Raw Materials
|
| | | | | | | | | | | 20.99M | | | 22.83M | | | | | 24.37M | | | 27.58M | | | | | | | | | 36.12M | 38.33M | | | 33.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 8.08M | | | 6.43M | | | | | 7.27M | | | 10.36M | | | | | | | | | 13.67M | 13.24M | | | 12.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 39.73M | | | 38.26M | | | | | 43.69M | | | 53.74M | | | | | | | | | 59.36M | 58.87M | | | 70.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 16.04M | 59.03M | 63.85M | 62.33M | 62.25M | | | | 68.81M | 65.50M | 69.28M | 67.53M | 69.73M | 73.59M | 73.58M | 71.83M | 75.33M | 96.61M | 89.04M | 91.68M | 94.81M | 94.80M | 92.58M | 86.64M | 93.86M | 99.08M | 101.52M | 105.87M | 109.15M | 110.44M | 111.50M | 115.41M | 116.20M | 118.53M | 115.20M | 110.14M | 113.53M | 106.40M | 111.87M | 110.62M | 131.23M | 150.92M | 190.39M | 200.31M | 243.97M | 254.72M | 233.97M | 215.46M | 263.15M | 253.99M | 244.48M | 236.65M | 241.34M | 244.84M | 244.03M | 243.30M | 252.69M | 258.07M | 258.42M | 290.54M |
|
Current Deferred Tax Assets
|
| | | 5.00M | 6.06M | 5.48M | 5.86M | 6.66M | | | | 6.72M | 6.92M | 12.01M | 10.23M | 12.31M | 9.40M | 9.21M | 8.90M | 8.57M | 8.84M | 10.11M | 10.64M | 9.00M | 9.22M | 8.80M | 9.41M | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 2.50M | 8.18M | 6.58M | 7.92M | 7.85M | | | | 10.27M | 8.72M | 9.05M | 11.53M | 12.62M | 12.70M | 15.34M | 13.71M | 14.46M | 20.28M | 18.89M | 20.61M | 22.20M | 23.91M | 23.74M | 24.16M | 29.81M | 27.32M | 44.25M | 34.11M | 27.96M | 28.85M | 34.17M | 40.10M | 44.65M | 41.90M | 54.51M | 55.99M | 42.20M | 37.64M | 49.19M | 55.80M | 57.78M | 48.62M | 49.48M | 79.86M | 71.73M | 61.94M | 74.00M | 86.41M | 92.88M | 76.12M | 72.56M | 80.25M | 82.87M | 77.62M | 82.76M | 79.25M | 74.81M | 68.54M | 65.05M | 74.78M |
|
Current Assets
|
| | | 147.11M | 159.13M | 165.62M | 162.73M | 171.01M | | | | 194.38M | 205.69M | 215.91M | 215.70M | 227.85M | 234.77M | 249.47M | 252.22M | 265.46M | 270.19M | 284.88M | 291.46M | 298.72M | 305.85M | 330.84M | 334.57M | 356.76M | 356.64M | 387.44M | 383.96M | 418.59M | 429.24M | 448.71M | 449.74M | 462.05M | 479.05M | 486.63M | 501.99M | 516.18M | 547.99M | 597.42M | 625.72M | 651.80M | 667.86M | 633.00M | 703.55M | 744.12M | 748.02M | 819.79M | 832.55M | 804.58M | 858.69M | 875.44M | 833.05M | 851.80M | 877.57M | 901.97M | 877.99M | 910.19M | 915.27M | 934.55M | 816.79M |
|
Property, Plant & Equipment (Net)
|
| | | 35.99M | 50.34M | 50.51M | 50.70M | 50.06M | | | | 46.22M | 45.98M | 45.75M | 45.68M | 48.23M | 47.98M | 44.59M | 44.77M | 44.71M | 53.80M | 53.48M | 53.94M | 55.07M | 56.10M | 56.48M | 56.89M | 56.96M | 57.59M | 58.71M | 58.97M | 63.35M | 64.00M | 65.11M | 66.38M | 63.48M | 64.38M | 70.20M | 71.41M | 77.19M | 77.33M | 77.84M | 78.49M | 96.79M | 97.98M | 156.40M | 157.99M | 164.02M | 185.53M | 189.97M | 194.33M | 228.28M | 223.66M | 223.66M | 224.22M | 224.20M | 224.75M | 225.12M | 226.13M | 227.62M | 231.88M | 236.71M | 276.72M |
|
Long-Term Investments
|
| | | | 10.81M | 10.83M | 9.63M | 8.82M | | | | 17.70M | 9.62M | 18.81M | 14.21M | 25.45M | 25.61M | 26.70M | 29.10M | 31.92M | 32.70M | 32.89M | 25.49M | 39.09M | 38.53M | 40.05M | 41.02M | 41.55M | 42.83M | 46.26M | 49.13M | 33.57M | 32.88M | 46.61M | 43.68M | 44.76M | 45.76M | 45.76M | 45.17M | 46.14M | 46.88M | 46.87M | 52.45M | 54.51M | 57.94M | 54.52M | 56.49M | 55.02M | 52.68M | 54.69M | 38.43M | 33.62M | 32.14M | 34.87M | 32.92M | 35.59M | 35.59M | 37.42M | 34.35M | 37.91M | 37.18M | 41.21M | 42.06M |
|
Goodwill
|
| | | | | | | 67.35M | 67.35M | 67.35M | 67.35M | 67.35M | 67.35M | 67.35M | | 67.35M | 67.35M | 67.35M | 67.35M | 67.35M | 69.01M | 69.01M | | 69.75M | 69.75M | 69.75M | 69.75M | 69.75M | 69.75M | 72.76M | 72.83M | 72.92M | | 72.92M | 72.92M | 72.92M | 72.92M | 75.02M | 74.67M | 75.09M | 75.09M | 75.09M | 75.09M | 75.09M | 75.09M | 106.49M | 101.94M | 100.99M | 100.99M | 100.58M | 100.58M | 114.55M | 115.50M | 116.02M | 120.74M | 121.93M | 121.97M | 121.97M | 121.97M | 121.97M | 121.97M | 121.97M | 207.80M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | | | | 15.11M | 14.92M | 14.74M | 14.55M | 14.36M | 14.19M | 35.40M | 28.98M | 28.46M | 27.95M | 27.45M | 26.95M | 29.79M | 29.40M | 29.00M | 28.61M | 28.22M | 27.83M | 27.45M | 27.07M | 16.73M | 16.36M | 15.99M | 28.68M |
|
Goodwill & Intangibles
|
| | | 68.86M | 83.75M | 82.47M | 81.59M | 80.92M | 67.35M | 67.35M | 67.35M | 79.44M | 79.09M | 78.75M | 78.40M | 78.06M | 77.71M | 77.37M | 77.02M | 76.68M | 81.02M | 80.90M | 80.79M | 80.39M | 80.30M | 80.20M | 80.11M | 80.02M | 80.13M | 83.04M | 83.03M | 83.02M | 82.94M | 82.86M | 82.78M | 82.70M | 82.62M | 90.51M | 89.96M | 90.20M | 90.01M | 89.83M | 89.64M | 89.45M | 89.28M | 141.89M | 130.93M | 129.45M | 128.94M | 128.03M | 127.53M | 144.34M | 144.90M | 145.02M | 149.36M | 150.16M | 149.80M | 149.41M | 149.04M | 138.70M | 138.33M | 137.96M | 236.48M |
|
Long-Term Deferred Tax
|
| | | | | | | 4.77M | 4.01M | 4.01M | 3.18M | 2.74M | 2.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 1.27M | | |
|
Other Non-Current Assets
|
| | | | 0.45M | 0.45M | 0.45M | 6.78M | | | | 7.95M | 8.35M | 9.27M | 1.18M | 8.40M | 8.26M | 10.62M | 8.07M | 11.08M | 10.88M | 10.72M | 1.08M | 11.30M | 11.23M | 13.34M | 9.79M | 0.72M | 0.72M | 0.73M | 0.73M | 1.26M | 1.07M | 0.45M | 0.45M | 0.35M | 0.35M | 0.35M | 0.35M | 13.78M | 19.93M | 17.03M | 13.14M | 17.03M | 17.06M | 20.18M | 15.88M | 15.18M | 14.89M | 14.87M | 10.25M | 12.06M | 14.14M | 17.77M | 0.58M | 16.07M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M |
|
Non-Current Assets
|
| | | 122.61M | 269.40M | 267.26M | 265.27M | 266.32M | | | | 250.12M | 245.19M | 242.72M | 241.06M | 241.39M | 239.70M | 237.79M | 237.39M | 237.12M | 252.75M | 251.52M | 251.06M | 255.12M | 254.60M | 245.68M | 247.51M | 250.55M | 253.01M | 261.64M | 260.19M | 256.19M | 264.32M | 266.51M | 267.46M | 263.17M | 277.04M | 287.21M | 285.42M | 294.25M | 290.26M | 285.09M | 280.85M | 300.03M | 303.01M | 423.44M | 408.68M | 410.86M | 435.77M | 444.88M | 431.92M | 503.40M | 494.36M | 493.35M | 493.55M | 502.36M | 503.11M | 496.24M | 507.78M | 496.46M | 504.35M | 514.52M | 655.40M |
|
Assets
|
| | | 269.72M | 428.53M | 432.89M | 428.00M | 437.33M | | | | 444.50M | 450.87M | 458.63M | 456.76M | 469.24M | 474.47M | 487.26M | 489.61M | 502.58M | 522.94M | 536.40M | 542.52M | 553.84M | 560.44M | 576.51M | 582.07M | 607.32M | 609.65M | 649.09M | 644.15M | 674.78M | 693.56M | 715.22M | 717.20M | 725.22M | 756.08M | 773.84M | 787.41M | 810.43M | 838.26M | 882.51M | 906.57M | 951.83M | 970.87M | 1,056.43M | 1,112.23M | 1,154.97M | 1,183.80M | 1,264.67M | 1,264.47M | 1,307.97M | 1,353.05M | 1,368.79M | 1,326.60M | 1,354.16M | 1,380.68M | 1,398.20M | 1,385.77M | 1,406.64M | 1,419.62M | 1,449.07M | 1,472.19M |
|
Accounts Payables
|
| | | 3.50M | 10.85M | 10.80M | 8.42M | 11.73M | | | | 14.12M | 16.99M | 17.69M | 11.58M | 15.29M | 15.67M | 17.13M | 12.84M | 17.80M | 18.53M | 19.75M | 17.00M | 18.51M | 18.95M | 22.73M | 16.58M | 24.01M | 25.00M | 25.30M | 19.84M | 23.79M | 24.61M | 25.68M | 20.28M | 29.30M | 24.82M | 29.89M | 27.05M | 29.92M | 34.66M | 32.92M | 25.18M | 32.12M | 30.18M | 42.55M | 33.76M | 43.08M | 44.90M | 42.66M | 26.79M | 30.73M | 28.63M | 41.09M | 23.93M | 33.53M | 31.43M | 39.25M | 26.09M | 37.20M | 42.08M | 44.08M | 35.00M |
|
Notes Payables
|
| | | 36.00M | | | | | | | | 10.67M | | | 10.95M | | | | | 13.44M | | | 13.64M | | | | | | | | | 21.29M | 23.77M | | | 17.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 39.49M | 10.85M | 10.80M | 8.42M | 11.73M | | | | 24.79M | 16.99M | 17.69M | 22.53M | 15.29M | 15.67M | 17.13M | 12.84M | 31.24M | 18.53M | 19.75M | 30.65M | 18.51M | 18.95M | 22.73M | 16.58M | 24.01M | 25.00M | 25.30M | 19.84M | 45.08M | 48.39M | 25.68M | 20.28M | 47.11M | 24.82M | 29.89M | 27.05M | 29.92M | 34.66M | 32.92M | 25.18M | 32.12M | 30.18M | 42.55M | 33.76M | 43.08M | 44.90M | 42.66M | 26.79M | 30.73M | 28.63M | 41.09M | 23.93M | 33.53M | 31.43M | 39.25M | 26.09M | 37.20M | 42.08M | 44.08M | 35.00M |
|
Accumulated Expenses
|
| | | 26.25M | 60.83M | 61.51M | 54.86M | 58.49M | | | | 62.72M | 64.52M | 68.00M | 68.96M | 73.52M | 72.99M | 75.84M | 75.32M | 77.08M | 92.68M | 97.39M | 98.03M | 100.31M | 102.70M | 104.32M | 103.10M | 109.79M | 111.23M | 140.84M | 123.66M | 126.50M | 126.77M | 130.08M | 126.23M | 125.18M | 130.37M | 137.94M | 132.88M | 139.93M | 142.19M | 173.18M | 186.03M | 203.13M | 210.19M | 237.46M | 238.21M | 251.09M | 259.78M | 263.40M | 251.63M | 262.66M | 264.74M | 264.38M | 247.24M | 239.74M | 264.57M | 272.23M | 259.13M | 265.97M | 275.20M | 273.98M | 293.67M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 6.45M | | | 6.89M | | | | | 8.05M | | | 9.25M | | | | | | | | | 15.88M | 16.92M | | | 15.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 4.78M | 4.53M | 5.60M | 10.73M | | | | 10.17M | 10.70M | 9.96M | 9.55M | 10.19M | 10.15M | 8.05M | 7.70M | 6.59M | 5.15M | 6.86M | 6.05M | 6.26M | 5.74M | 6.37M | 6.09M | 6.42M | 6.15M | 5.95M | 5.76M | 26.04M | 24.24M | 40.97M | 39.60M | 19.52M | 20.14M | 1.88M | 1.86M | 2.25M | 2.21M | 2.12M | 2.14M | 1.85M | 1.82M | 2.26M | 0.80M | 0.78M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | 2.01M | | | 1.65M | | | | | 1.09M | | | 0.92M | | | | | | | | | 1.99M | 2.37M | | | 1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 65.74M | 88.40M | 88.37M | 79.68M | 85.50M | | | | 87.00M | 92.20M | 95.66M | 90.09M | 98.99M | 98.82M | 101.02M | 95.86M | 101.47M | 116.35M | 123.99M | 121.08M | 125.09M | 127.40M | 133.42M | 125.77M | 140.22M | 142.38M | 172.09M | 149.26M | 176.33M | 175.63M | 196.73M | 186.11M | 174.01M | 175.33M | 169.70M | 161.79M | 172.10M | 179.06M | 208.22M | 213.34M | 237.10M | 242.19M | 282.27M | 272.76M | 294.17M | 304.68M | 306.05M | 278.42M | 293.39M | 293.38M | 305.48M | 271.17M | 273.27M | 296.00M | 311.48M | 285.22M | 303.17M | 317.28M | 318.05M | 328.68M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 2.06M | | | | | | | | | 1.16M | 1.14M | | | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 87.57M | 84.60M | 83.38M | 80.75M | | | | 72.12M | 68.41M | 65.54M | 63.28M | 59.87M | 58.77M | 60.06M | 59.92M | 60.37M | 60.37M | 56.66M | 56.43M | 54.91M | 53.73M | 51.64M | 51.66M | 51.57M | 51.44M | 53.07M | 51.53M | 33.77M | 33.88M | 15.16M | 15.02M | 14.62M | 14.20M | 14.36M | 14.12M | 12.71M | 12.31M | 11.93M | 10.85M | 10.34M | 9.93M | 17.30M | 11.03M | 10.84M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 35.82M | 80.84M | 83.80M | 85.23M | 86.54M | | | | 91.99M | 93.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.20M | 0.82M | 0.68M | 0.93M | 0.93M | 1.22M | 1.12M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 17.49M | 10.88M | 11.77M | 13.33M | 16.20M | | | | 16.49M | 16.47M | 18.14M | 17.87M | 19.95M | 20.00M | 19.98M | 20.06M | 20.59M | 20.52M | 20.64M | 20.83M | 20.61M | 20.68M | 20.48M | 20.67M | 21.12M | 11.43M | 10.96M | 7.79M | 7.58M | 8.36M | 8.58M | 7.00M | 7.00M | 6.96M | 8.04M | 8.44M | 7.29M | 7.49M | 7.07M | 6.81M | 7.39M | 6.61M | 9.37M | 8.54M | 5.53M | 3.06M | 6.05M | 8.66M | 7.58M | 5.70M | 5.74M | 5.79M | 4.58M | 4.60M | 4.73M | 4.64M | | | 7.26M | 13.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.94M | 13.56M | 12.62M | 15.28M | 19.84M | 19.02M | 18.23M | 17.85M | 13.09M | 24.35M | 23.59M | 24.56M | 13.13M | 12.29M | 24.71M | 21.68M | 22.11M | 41.76M | 44.78M | 35.15M | 33.87M | 32.48M | 31.47M | 31.54M | 30.19M | 30.36M | 34.06M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 10.70M | 10.42M | 11.03M | 10.89M | 10.71M | 10.71M | 10.92M | 8.08M | 8.00M | 7.85M | 7.73M | 7.68M | 7.63M | 7.58M | 7.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.68M | 321.54M | 325.31M | 297.94M | 320.80M | 319.51M | 338.82M | 306.97M | 312.67M | 334.15M | 348.37M | 320.81M | 334.38M | 347.15M | 355.35M | 375.48M |
|
Total Liabilities
|
| | | 119.05M | 267.69M | 268.55M | 261.61M | 268.99M | | | | 267.61M | 271.03M | 179.34M | 171.25M | 178.81M | 177.59M | 181.07M | 175.84M | 182.43M | 197.25M | 201.29M | 198.34M | 200.61M | 201.80M | 205.54M | 198.09M | 212.91M | 205.25M | 236.12M | 208.58M | 217.67M | 217.87M | 220.47M | 208.13M | 195.63M | 205.75M | 200.83M | 192.15M | 202.84M | 214.25M | 241.82M | 244.82M | 268.19M | 271.81M | 323.32M | 306.02M | 324.52M | 332.24M | 335.73M | 308.97M | 331.69M | 330.22M | 349.54M | 317.90M | 320.75M | 342.14M | 356.23M | 328.54M | 342.06M | 354.78M | 362.93M | 382.98M |
|
Total Debt
|
| | | | 92.35M | 89.13M | 88.97M | 91.47M | | | | 82.29M | 79.11M | 75.50M | 72.83M | 70.05M | 68.93M | 68.11M | 67.62M | 66.96M | 65.52M | 63.52M | 62.48M | 61.17M | 59.47M | 58.01M | 57.75M | 57.99M | 57.59M | 59.02M | 57.29M | 59.81M | 58.12M | 56.13M | 54.62M | 34.14M | 34.34M | 16.23M | 15.99M | 14.95M | 14.51M | 14.05M | 12.99M | 12.19M | 11.75M | 19.57M | 11.83M | 11.62M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 150.67M | 160.84M | 164.34M | 166.39M | 168.34M | | | | 176.89M | 179.84M | 279.29M | 285.51M | 290.43M | 296.88M | 306.20M | 313.77M | 320.15M | 325.70M | 335.11M | 344.18M | 353.23M | 358.64M | 370.97M | 383.98M | 394.41M | 404.41M | 412.97M | 435.57M | 457.11M | 475.69M | 494.75M | 509.07M | 529.59M | 550.34M | 573.00M | 595.26M | 607.59M | 624.01M | 640.69M | 661.74M | 683.64M | 699.07M | 733.12M | 806.21M | 830.46M | 851.56M | 928.93M | 955.50M | 976.29M | 1,022.83M | 1,019.25M | 1,008.70M | 1,033.41M | 1,038.54M | 1,041.98M | 1,057.22M | 1,064.58M | 1,064.83M | 1,086.14M | 1,089.22M |
|
Shareholder's Equity
|
| | | 150.67M | 160.84M | 164.34M | 166.39M | 168.34M | | | | 176.89M | 179.84M | 279.29M | 285.51M | 290.43M | 296.88M | 306.20M | 313.77M | 320.15M | 325.70M | 335.11M | 344.18M | 353.23M | 358.64M | 370.97M | 383.98M | 394.41M | 404.41M | 412.97M | 435.57M | 457.11M | 475.69M | 494.75M | 509.07M | 529.59M | 550.34M | 573.00M | 595.26M | 607.59M | 624.01M | 640.69M | 661.74M | 683.64M | 699.07M | 733.12M | 806.21M | 830.46M | 851.56M | 928.93M | 955.50M | 976.29M | 1,022.83M | 1,019.25M | 1,008.70M | 1,033.41M | 1,038.54M | 1,041.98M | 1,057.22M | 1,064.58M | 1,064.83M | 1,086.14M | 1,089.22M |
|
Liabilities and Shareholders Equity
|
| | | 269.72M | 428.53M | 432.89M | 428.00M | 437.33M | | | | 444.50M | 450.87M | 458.63M | 456.76M | 469.24M | 474.47M | 487.26M | 489.61M | 502.58M | 522.94M | 536.40M | 542.52M | 553.84M | 560.44M | 576.51M | 582.07M | 607.32M | 609.65M | 649.09M | 644.15M | 674.78M | 693.56M | 715.22M | 717.20M | 725.22M | 756.08M | 773.84M | 787.41M | 810.43M | 838.26M | 882.51M | 906.57M | 951.83M | 970.87M | 1,056.43M | 1,112.23M | 1,154.97M | 1,183.80M | 1,264.67M | 1,264.47M | 1,307.97M | 1,353.05M | 1,368.79M | 1,326.60M | 1,354.16M | 1,380.68M | 1,398.20M | 1,385.77M | 1,406.64M | 1,419.62M | 1,449.07M | 1,472.19M |
|
Treasury Shares
|
| | | 498.00 | | | | 158.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | 0.01M | 0.07M | 0.10M | 0.13M | 0.02M | 0.40M | 0.40M | 0.56M | 0.03M | 0.67M | 0.84M | 1.04M | 1.07M | 1.15M | 1.26M | 1.36M | 1.43M | 1.54M | 1.60M | 1.68M |
|
Retained Earnings
|
| | | 21.39M | 30.00M | 33.30M | 34.97M | 36.63M | | | | 41.59M | 43.42M | 47.73M | 53.62M | 57.83M | 63.59M | 69.05M | 75.69M | 81.64M | 87.03M | 95.10M | 103.20M | 1.29M | 115.63M | 124.97M | 137.25M | 1.40M | 159.96M | 166.15M | 187.57M | 1.40M | 231.15M | 246.72M | 260.11M | 1.62M | 301.36M | 322.25M | 343.14M | 355.14M | 371.08M | 386.13M | 405.83M | 431.06M | 458.10M | 495.71M | 575.13M | 628.76M | 688.36M | 762.47M | 822.00M | 869.31M | 915.67M | 957.21M | 993.19M | 1,027.13M | 1,061.56M | 1,105.37M | 1,161.83M | 1,198.16M | 1,249.81M | 1,302.19M | 1,346.25M |