|
Cash & Equivalents
|
79.96M | 161.00M | 89.03M | 44.77M | 51.31M | 86.19M | 66.71M | 52.58M | 54.73M | 22.59M | 18.25M | 18.61M | 14.39M | 16.34M | 18.72M | 20.67M | 16.46M | 18.43M | 22.54M | 21.29M | 21.80M | 20.17M | 19.33M | 33.79M | 21.71M | 34.90M | 19.36M | 44.02M | 30.84M | 90.18M | 64.10M | 23.91M | 21.51M | 128.34M | 33.58M | 12.58M | 11.84M | 54.56M | 643.88M | 22.54M | 12.04M | 11.77M | 330.62M | 261.95M | 263.70M | 310.76M | 185.57M | 120.28M | 65.28M | 224.19M | 71.40M | 83.38M | 15.66M | 101.09M | 26.14M | 19.56M | 15.27M | 92.67M | 16.12M | 28.46M | 110.11M |
|
Cash & Current Investments
|
79.96M | 161.00M | 89.03M | 44.77M | 51.31M | 86.19M | 66.71M | 52.58M | 54.73M | 22.59M | 18.25M | 18.61M | 14.39M | 16.34M | 18.72M | 20.67M | 16.46M | 18.43M | 22.54M | 21.29M | 21.80M | 20.17M | 19.33M | 33.79M | 21.71M | 34.90M | 19.36M | 44.02M | 30.84M | 90.18M | 64.10M | 23.91M | 21.51M | 128.34M | 33.58M | 12.58M | 11.84M | 54.56M | 643.88M | 22.54M | 12.04M | 11.77M | 330.62M | 261.95M | 263.70M | 310.76M | 185.57M | 120.28M | 65.28M | 224.19M | 71.40M | 83.38M | 15.66M | 101.09M | 26.14M | 19.56M | 15.27M | 92.67M | 16.12M | 28.46M | 110.11M |
|
Receivables - Net
|
| | | 138.92M | 140.49M | 102.70M | 121.64M | 142.06M | 154.07M | 227.69M | 234.23M | 252.33M | 304.68M | 232.23M | 233.75M | 273.58M | 297.66M | 268.32M | 266.77M | 316.35M | 363.32M | 319.93M | 357.50M | 329.63M | 331.38M | 310.17M | 350.24M | 370.63M | 348.72M | 319.68M | 645.96M | 685.81M | 850.72M | 626.20M | 702.89M | 797.83M | 924.05M | 821.83M | 875.96M | 899.44M | 940.69M | 859.80M | 871.78M | 930.65M | 961.28M | 896.62M | 995.71M | 1,119.38M | 1,247.28M | 1,070.26M | 1,188.55M | 1,218.25M | 1,464.73M | 1,246.03M | 1,374.34M | 1,509.14M | 1,662.57M | 1,374.83M | 1,528.67M | 1,590.56M | 1,589.42M |
|
Receivables - Other
|
| | | 136.37M | 101.43M | 83.49M | 105.87M | 136.61M | 148.91M | 214.37M | 222.15M | 257.40M | 291.08M | 242.88M | 243.49M | 292.10M | 294.57M | 252.88M | 294.01M | 312.52M | 375.00M | 356.24M | 397.38M | 400.05M | 516.42M | 435.93M | 474.32M | 10.00M | 443.88M | 362.99M | 318.01M | 341.97M | 372.35M | 283.46M | 393.20M | 476.68M | 503.17M | 453.35M | 479.71M | 508.12M | 559.07M | 492.32M | 529.15M | 584.96M | 576.37M | 545.49M | 607.96M | 682.12M | 751.33M | 670.07M | 749.93M | 721.05M | 838.47M | 734.44M | 861.30M | 904.87M | 961.60M | 801.42M | 907.52M | 976.58M | 998.95M |
|
Receivables
|
| | | 275.29M | 241.92M | 186.19M | 227.51M | 278.67M | 302.98M | 442.06M | 456.38M | 509.73M | 595.77M | 475.11M | 477.24M | 565.68M | 592.23M | 521.20M | 560.78M | 628.87M | 738.33M | 676.17M | 754.87M | 729.68M | 847.80M | 746.11M | 824.56M | 380.63M | 792.61M | 682.67M | 963.96M | 1,027.78M | 1,223.07M | 909.66M | 1,096.09M | 1,274.51M | 1,427.22M | 1,275.18M | 1,355.66M | 1,407.56M | 1,499.76M | 1,352.12M | 1,400.93M | 1,515.61M | 1,537.64M | 1,442.12M | 1,603.67M | 1,801.50M | 1,998.61M | 1,740.33M | 1,938.48M | 1,939.30M | 2,303.21M | 1,980.47M | 2,235.64M | 2,414.01M | 2,624.17M | 2,176.26M | 2,436.19M | 2,567.14M | 2,588.37M |
|
Inventory
|
| | | 20.56M | 25.72M | 30.26M | 29.80M | 26.27M | 25.14M | 34.91M | 35.05M | 36.00M | 39.27M | 43.43M | 42.51M | 49.09M | 47.00M | 43.77M | 45.20M | 48.65M | 57.69M | 57.92M | 61.30M | 73.61M | 81.05M | 84.53M | 88.17M | 83.20M | 83.88M | 79.04M | 84.26M | 87.78M | 90.82M | 94.39M | 105.17M | 107.35M | 104.92M | 98.32M | 92.62M | 77.75M | 70.83M | 70.85M | 71.06M | 69.69M | 69.88M | 81.29M | 94.07M | 98.88M | 107.14M | 114.97M | 115.75M | 117.22M | 114.02M | 108.56M | 103.95M | 101.25M | 115.97M | 127.25M | 132.97M | 122.56M | 120.06M |
|
Current Deferred Tax Assets
|
| | | 15.96M | 15.97M | 15.39M | 15.65M | 15.63M | 16.07M | 15.42M | 16.62M | 16.85M | 17.72M | 16.33M | 17.16M | 19.93M | 21.02M | 18.73M | 19.28M | 20.63M | 21.97M | 19.15M | 20.58M | 22.73M | 24.02M | 20.89M | 22.61M | 26.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 10.94M | 11.24M | 12.64M | 12.28M | 8.47M | 12.82M | 13.92M | 13.01M | 13.12M | 16.19M | 16.14M | 18.66M | 12.73M | 14.47M | 23.84M | 20.11M | 16.20M | 20.87M | 19.43M | 18.73M | 16.11M | 21.42M | 20.86M | 24.07M | 23.60M | 29.71M | 39.71M | 32.16M | 31.12M | 34.01M | 29.14M | 38.24M | 31.97M | 32.48M | 31.99M | 48.59M | 49.84M | 38.46M | 29.07M | 48.01M | 43.56M | 37.50M | 30.88M | 47.18M | 44.30M | 42.80M | 38.65M | 54.45M | 52.28M | 45.08M | 42.25M | 55.47M | 52.32M | 43.32M | 34.63M | 45.81M | 44.45M | 41.48M |
|
Current Assets
|
| | | 330.31M | 349.65M | 335.12M | 352.81M | 376.95M | 381.71M | 469.68M | 501.79M | 541.13M | 615.33M | 516.35M | 541.19M | 605.74M | 652.73M | 584.37M | 620.89M | 696.63M | 817.62M | 766.62M | 848.78M | 851.23M | 966.95M | 888.33M | 950.24M | 938.52M | 893.37M | 904.79M | 936.08M | 1,005.26M | 1,148.93M | 1,096.44M | 1,178.52M | 1,307.85M | 1,411.93M | 1,258.29M | 1,930.88M | 1,306.63M | 1,265.51M | 1,168.63M | 1,498.05M | 1,477.71M | 1,449.00M | 1,356.09M | 1,369.95M | 1,433.80M | 1,513.02M | 1,492.68M | 1,483.85M | 1,555.25M | 1,708.73M | 1,550.04M | 1,626.82M | 1,760.66M | 1,896.82M | 1,694.63M | 1,824.73M | 1,938.92M | 2,025.97M |
|
Property, Plant & Equipment (Net)
|
| | | 149.44M | 147.62M | 156.31M | 155.04M | 158.25M | 154.70M | 187.24M | 189.15M | 202.70M | 203.92M | 203.64M | 205.70M | 205.41M | 206.14M | 207.15M | 226.33M | 231.56M | 265.49M | 290.54M | 309.78M | 326.67M | 337.65M | 344.12M | 378.41M | 422.11M | 423.33M | 414.77M | 416.26M | 423.68M | 428.31M | 424.75M | 429.31M | 422.26M | 394.52M | 376.61M | 350.45M | 315.60M | 288.29M | 273.96M | 273.50M | 276.66M | 284.25M | 294.80M | 299.00M | 312.81M | 337.18M | 367.85M | 374.42M | 393.23M | 430.74M | 444.91M | 458.20M | 483.00M | 514.86M | 541.92M | 567.40M | 564.68M | 567.92M |
|
Goodwill
|
| | | 370.62M | 174.85M | 174.85M | 174.85M | 174.85M | 174.85M | 262.99M | 260.71M | 267.81M | 267.81M | 267.81M | 267.81M | 269.09M | 1.60M | 269.46M | 269.46M | 271.65M | 281.45M | 281.45M | 281.45M | 310.16M | 308.67M | 312.66M | 323.24M | 321.75M | 321.78M | 321.74M | 325.84M | 325.75M | 325.75M | 325.75M | 325.75M | 325.75M | 325.75M | 325.75M | 10.10M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.55M | 272.55M | 272.55M | 39.20M | 312.00M | 3.20M | 3.20M | 5.40M | 330.33M | 3.20M | 5.40M | 332.64M |
|
Intangibles
|
| | | 96.86M | 54.59M | 52.97M | 51.36M | 49.77M | 48.18M | 134.31M | 127.25M | 125.28M | 120.02M | 115.24M | 111.82M | 116.12M | 117.82M | 114.17M | 110.03M | 120.93M | 134.17M | 129.43M | 124.89M | 197.88M | 191.66M | 185.57M | 189.85M | 183.56M | 177.29M | 171.47M | 178.07M | 172.31M | 166.55M | 161.12M | 155.78M | 150.46M | 145.19M | 139.94M | 134.70M | 129.53M | 124.49M | 119.32M | 114.65M | 109.97M | 105.86M | 101.83M | 97.90M | 94.02M | 90.14M | 86.57M | 83.06M | 79.59M | 115.75M | 108.95M | 108.47M | 109.16M | 227.67M | 219.75M | 207.77M | 195.84M | 184.00M |
|
Goodwill & Intangibles
|
| | | 467.47M | 229.44M | 227.82M | 226.21M | 224.62M | 223.03M | 397.30M | 387.96M | 393.08M | 387.83M | 383.05M | 379.63M | 385.20M | 119.42M | 383.64M | 379.50M | 392.58M | 415.61M | 410.88M | 406.34M | 508.04M | 500.33M | 498.23M | 513.09M | 505.31M | 499.07M | 493.21M | 503.92M | 498.05M | 492.30M | 486.87M | 481.53M | 476.21M | 470.94M | 465.69M | 144.80M | 402.01M | 396.98M | 391.81M | 387.13M | 382.45M | 378.35M | 374.32M | 370.39M | 366.50M | 362.62M | 359.11M | 355.60M | 352.13M | 154.96M | 420.95M | 111.67M | 112.36M | 233.07M | 550.08M | 210.97M | 201.24M | 516.64M |
|
Long-Term Deferred Tax
|
| | | 35.34M | | | | | | | | | | | | 34.29M | | | | 39.29M | | | | 43.44M | | | | 49.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 13.88M | 13.20M | 12.85M | 12.98M | 12.38M | 12.09M | 18.59M | 18.29M | 17.29M | 17.20M | 16.85M | 16.25M | 16.00M | 15.99M | 18.38M | 30.40M | 33.15M | 32.77M | 35.50M | 34.38M | 33.78M | 33.47M | 5.40M | 34.28M | 5.40M | 6.30M | 28.19M | 26.75M | 25.39M | 63.68M | 89.44M | 52.78M | 52.59M | 49.72M | 47.44M | 52.67M | 50.50M | 48.38M | 46.59M | 37.29M | 38.08M | 31.10M | 31.92M | 30.64M | 28.47M | 26.40M | 26.37M | 25.18M | 22.20M | 24.62M | 24.65M | 22.34M | 26.21M | 35.05M | 46.59M | 62.61M | 75.71M | 95.52M |
|
Non-Current Assets
|
| | | 394.44M | 390.26M | 396.98M | 394.23M | 395.25M | 389.82M | 603.12M | 595.40M | 613.07M | 608.95M | 603.54M | 601.59M | 606.62M | 609.42M | 609.17M | 636.23M | 657.29M | 713.87M | 736.92M | 750.50M | 868.48M | 871.46M | 878.11M | 925.77M | 960.79M | 959.15M | 936.17M | 946.93M | 947.12M | 984.28M | 1,001.06M | 1,032.69M | 1,020.52M | 983.65M | 959.34M | 881.99M | 838.05M | 799.56M | 775.53M | 764.97M | 764.14M | 755.69M | 762.13M | 762.16M | 772.57M | 792.28M | 820.57M | 827.87M | 840.35M | 955.44M | 966.85M | 984.79M | 1,018.73M | 1,217.88M | 1,250.74M | 1,280.24M | 1,281.00M | 1,298.85M |
|
Assets
|
| | | 724.75M | 739.91M | 732.10M | 747.04M | 772.19M | 771.53M | 1,072.81M | 1,097.19M | 1,154.21M | 1,224.28M | 1,119.89M | 1,142.78M | 1,212.35M | 1,262.16M | 1,193.53M | 1,257.12M | 1,353.92M | 1,531.48M | 1,503.54M | 1,599.29M | 1,719.72M | 1,838.41M | 1,766.44M | 1,876.01M | 1,899.31M | 1,852.52M | 1,840.96M | 1,883.01M | 1,952.38M | 2,133.21M | 2,097.50M | 2,211.21M | 2,328.37M | 2,395.58M | 2,217.63M | 2,812.86M | 2,144.69M | 2,065.06M | 1,944.16M | 2,263.02M | 2,241.85M | 2,204.70M | 2,118.22M | 2,132.11M | 2,206.37M | 2,305.30M | 2,313.25M | 2,311.72M | 2,395.60M | 2,664.16M | 2,516.89M | 2,611.61M | 2,779.39M | 3,114.70M | 2,945.37M | 3,104.97M | 3,219.92M | 3,324.82M |
|
Accounts Payables
|
| | | 39.40M | 36.21M | 31.60M | 33.29M | 36.82M | 38.48M | 64.17M | 64.51M | 77.95M | 68.93M | 52.31M | 62.98M | 63.32M | 66.42M | 52.11M | 64.46M | 71.83M | 93.40M | 70.83M | 92.96M | 115.49M | 114.73M | 99.32M | 119.33M | 132.97M | 109.88M | 92.36M | 112.20M | 125.72M | 134.70M | 119.48M | 138.73M | 140.28M | 129.53M | 119.61M | 194.42M | 177.28M | 183.68M | 158.97M | 171.01M | 173.24M | 173.60M | 155.90M | 176.45M | 187.57M | 200.98M | 207.74M | 196.18M | 204.78M | 215.28M | 222.12M | 212.89M | 233.53M | 241.01M | 223.49M | 259.23M | 264.91M | 297.13M |
|
Payables
|
| | | 39.40M | 36.21M | 31.60M | 33.29M | 36.82M | 38.48M | 64.17M | 64.51M | 77.95M | 68.93M | 52.31M | 62.98M | 63.32M | 66.42M | 52.11M | 64.46M | 71.83M | 93.40M | 70.83M | 92.96M | 115.49M | 114.73M | 99.32M | 119.33M | 132.97M | 109.88M | 92.36M | 112.20M | 125.72M | 134.70M | 119.48M | 138.73M | 140.28M | 129.53M | 119.61M | 194.42M | 177.28M | 183.68M | 158.97M | 171.01M | 173.24M | 173.60M | 155.90M | 176.45M | 187.57M | 200.98M | 207.74M | 196.18M | 204.78M | 215.28M | 222.12M | 212.89M | 233.53M | 241.01M | 223.49M | 259.23M | 264.91M | 297.13M |
|
Accumulated Expenses
|
| | | 26.09M | | 25.00M | 25.12M | 25.22M | 24.24M | 26.31M | 28.23M | 29.07M | 31.53M | 32.64M | 32.57M | 32.26M | 33.52M | 34.19M | 38.04M | 35.82M | 38.08M | 37.51M | 39.41M | 36.84M | 38.75M | 39.43M | 40.24M | 39.91M | 48.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 52.04M | 51.30M | 41.35M | 51.29M | 50.93M | 47.64M | 69.96M | 64.91M | 71.19M | 79.45M | 57.57M | 69.76M | 76.13M | 86.91M | 62.99M | 78.22M | 89.49M | 102.78M | 73.48M | 89.66M | 122.30M | 97.81M | 87.14M | 99.33M | 113.60M | 84.09M | 79.66M | 86.97M | 104.63M | 119.46M | 104.07M | 109.39M | 117.16M | 115.72M | 98.78M | 106.75M | 108.83M | 107.39M | 120.81M | 115.32M | 124.06M | 127.93M | 128.21M | 122.21M | 143.68M | 160.50M | 141.33M | 116.97M | 141.73M | 156.06M | 147.22M | 129.86M | 158.34M | 195.66M | 166.97M | 135.18M | 172.34M | 193.37M |
|
Short term Debt
|
| | | 0.23M | 0.18M | 0.17M | 0.12M | 0.07M | 0.06M | 6.25M | 7.03M | 7.81M | 8.59M | 9.38M | 10.16M | 10.94M | 11.72M | 12.50M | | 3.75M | 5.62M | 5.62M | 9.38M | 13.12M | 17.50M | 18.81M | 14.44M | 21.66M | 24.06M | 26.47M | 28.88M | 31.28M | | 5.62M | 11.25M | 16.88M | 22.50M | 22.50M | 22.50M | 22.50M | 78.12M | 81.72M | 61.52M | 66.64M | 13.12M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | | 5.00M | 10.00M | 15.00M | 20.00M | 20.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.07M | 25.75M | 25.74M | 26.58M | 29.39M | 27.17M | 26.07M | 24.77M | 24.97M | 26.12M | 24.61M | 24.64M | 24.54M | 25.35M | 26.52M | 27.53M | 28.62M | 29.35M | 30.14M | 32.02M | 32.85M | 33.31M | 34.75M | 35.82M | 38.18M | 39.22M | 38.13M |
|
Current Taxes
|
| | | | | | | | 4.57M | | | 2.34M | | | | 5.22M | | | | 8.92M | | | | 15.31M | 27.90M | 0.45M | 0.65M | 1.11M | 10.07M | 0.76M | 1.90M | 1.53M | 0.67M | 0.72M | 0.37M | 2.55M | 9.52M | 0.34M | 8.69M | 13.02M | 8.41M | 6.39M | 0.98M | 0.20M | 0.01M | 0.23M | | | 9.59M | 14.90M | 6.09M | | 2.81M | 3.86M | 11.38M | | 23.56M | 30.64M | 45.09M | | |
|
Current Deferred Revenue
|
| | | 0.75M | 0.46M | 1.31M | 0.98M | 1.52M | 1.45M | 11.39M | | | | | | | | | | | | | | | | | | | | 6.48M | 5.73M | 8.15M | 7.63M | 15.12M | 12.81M | 13.27M | 19.89M | 16.33M | 24.57M | 18.83M | 16.41M | 14.10M | 18.83M | 13.49M | 13.94M | 18.51M | 16.02M | 16.17M | 14.42M | 19.51M | 23.52M | 20.86M | 21.32M | 39.12M | 57.47M | 34.75M | 58.88M | 73.55M | 92.11M | 69.90M | 54.77M |
|
Curent Deferred Tax Liability
|
| | | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 118.51M | 113.80M | 99.43M | 110.80M | 114.56M | 116.44M | 178.07M | 177.05M | 199.81M | 201.85M | 165.76M | 188.87M | 196.53M | 212.60M | 178.21M | 194.99M | 226.71M | 252.30M | 201.75M | 242.54M | 322.63M | 311.96M | 263.15M | 288.88M | 318.54M | 283.12M | 259.61M | 275.86M | 310.32M | 304.04M | 284.99M | 341.65M | 356.96M | 364.79M | 323.02M | 428.29M | 411.32M | 463.71M | 448.49M | 436.08M | 447.52M | 393.15M | 381.80M | 395.68M | 432.14M | 471.10M | 469.55M | 433.07M | 459.45M | 488.82M | 506.30M | 513.55M | 511.10M | 608.48M | 587.15M | 631.85M | 612.70M | 656.46M |
|
Non-Current Debt
|
| | | 187.57M | 187.56M | 187.50M | 187.50M | 187.50M | 187.50M | 420.03M | 433.60M | 444.17M | 475.74M | 416.30M | 403.08M | 446.86M | 455.64M | 421.42M | 446.69M | 516.90M | 636.01M | 612.46M | 723.95M | 706.20M | 774.50M | 740.58M | 811.58M | 738.26M | 736.01M | 733.84M | 731.74M | 727.32M | 867.84M | 867.57M | 867.38M | 932.28M | 970.24M | 844.40M | 1,363.86M | 665.53M | 490.00M | 501.56M | 835.18M | 831.20M | 827.23M | 823.25M | 819.31M | 815.33M | 811.35M | 807.37M | 803.38M | 799.39M | 949.41M | 791.41M | 842.42M | 942.37M | 1,092.79M | 933.21M | 1,017.63M | 1,009.06M | 919.48M |
|
Non-Current Deferred Tax Liability
|
| | | 57.21M | 43.48M | 42.88M | 44.01M | 49.54M | 48.79M | 48.10M | 46.69M | 48.61M | 49.60M | 49.00M | 47.91M | 45.36M | 43.02M | 45.60M | 48.81M | 47.39M | 45.00M | 69.59M | 75.59M | 76.59M | 79.39M | 83.35M | 87.40M | 103.63M | 77.62M | 86.13M | 62.82M | 64.49M | 72.58M | 65.96M | 71.55M | 77.57M | 73.16M | 124.78M | 66.04M | 59.95M | 55.36M | 105.18M | 51.45M | 54.06M | 56.36M | 113.53M | 57.79M | 62.37M | 59.42M | 131.26M | 62.18M | 61.18M | 57.98M | 145.27M | 51.72M | 43.94M | 31.68M | 32.17M | 32.02M | 67.68M | 85.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.52M | 70.12M | 69.00M | 43.61M | 72.40M | 70.60M | 66.40M | 63.10M | 66.00M | 67.00M | 61.83M | 61.20M | 62.02M | 64.63M | 66.03M | 67.20M | 72.20M | 72.60M | 74.00M | 76.10M | 80.00M | 79.50M | 107.70M | 112.80M | 113.10M | 117.80M | 125.20M |
|
Other Non-Current Liabilities
|
| | | 3.55M | 3.70M | 3.75M | 3.80M | 4.07M | 3.96M | 4.54M | 4.64M | 6.00M | 5.99M | 6.25M | 5.96M | 4.88M | 5.21M | 5.05M | 4.94M | 4.25M | 4.35M | 4.55M | 4.14M | 4.18M | 4.27M | 4.60M | 4.69M | 5.29M | 5.35M | 5.69M | 5.75M | 5.95M | 5.91M | 6.49M | 5.21M | 5.26M | 5.67M | 6.44M | 10.90M | 23.42M | 35.34M | 26.57M | 26.96M | 27.08M | 28.63M | 14.20M | 14.94M | 14.99M | 16.58M | 18.40M | 18.73M | 19.03M | 19.88M | 21.39M | 21.78M | 22.14M | 23.90M | 26.97M | 27.17M | 27.58M | 27.38M |
|
Total Non-Current Liabilities
|
| | | 369.35M | 369.04M | 352.45M | 364.86M | 375.19M | 375.58M | 669.90M | 683.73M | 719.85M | 757.30M | 662.01M | 671.89M | 722.54M | 747.45M | 683.57M | 729.99M | 842.47M | 983.22M | 934.79M | 1,093.40M | 1,158.25M | 1,220.42M | 1,146.77M | 1,248.59M | 1,222.44M | 1,157.53M | 1,110.27M | 1,130.28M | 1,163.23M | 1,310.44M | 1,286.84M | 1,384.82M | 1,469.68M | 1,509.76M | 1,342.59M | 1,968.07M | 1,247.52M | 1,116.60M | 1,106.29M | 1,426.10M | 1,434.35M | 1,365.29M | 1,345.48M | 1,358.83M | 1,394.37M | 1,430.10M | 1,426.10M | 1,395.55M | 1,412.52M | 1,590.33M | 1,440.84M | 1,509.20M | 1,598.81M | 1,857.12M | 1,679.30M | 1,811.65M | 1,822.62M | 1,814.15M |
|
Total Liabilities
|
| | | 372.90M | 372.74M | 356.21M | 368.66M | 379.26M | 379.54M | 674.44M | 688.37M | 725.85M | 763.29M | 668.26M | 677.85M | 727.42M | 752.66M | 688.62M | 734.93M | 846.72M | 987.57M | 939.34M | 1,097.55M | 1,162.43M | 1,224.68M | 1,151.37M | 1,253.27M | 1,227.72M | 1,162.88M | 1,115.96M | 1,136.03M | 1,169.18M | 1,316.35M | 1,293.34M | 1,390.03M | 1,474.94M | 1,515.43M | 1,349.03M | 1,978.97M | 1,270.94M | 1,151.94M | 1,132.86M | 1,453.06M | 1,461.43M | 1,393.92M | 1,359.68M | 1,373.77M | 1,409.35M | 1,446.68M | 1,444.50M | 1,414.28M | 1,431.56M | 1,610.22M | 1,462.23M | 1,530.98M | 1,620.95M | 1,881.02M | 1,706.27M | 1,838.81M | 1,850.19M | 1,841.53M |
|
Total Debt
|
| | | 187.81M | 187.73M | 187.67M | 187.62M | 187.57M | 187.56M | 426.28M | 440.63M | 451.98M | 484.33M | 425.68M | 413.24M | 457.80M | 467.36M | 433.92M | 446.69M | 520.65M | 641.63M | 618.08M | 733.33M | 719.33M | 792.00M | 759.39M | 826.02M | 759.92M | 760.07M | 760.31M | 760.61M | 758.60M | 867.84M | 873.20M | 878.63M | 949.15M | 992.74M | 866.90M | 1,386.36M | 688.03M | 568.12M | 583.28M | 896.70M | 897.84M | 840.35M | 840.75M | 836.81M | 832.83M | 828.85M | 824.87M | 820.88M | 816.89M | 966.91M | 808.91M | 859.92M | 942.37M | 1,097.79M | 943.21M | 1,032.63M | 1,029.06M | 939.48M |
|
Common Equity
|
| | | 351.85M | 367.17M | 375.89M | 378.39M | 392.93M | 392.00M | 398.37M | 408.82M | 428.36M | 460.98M | 451.64M | 464.93M | 484.93M | 509.50M | 504.91M | 522.19M | 507.20M | 543.91M | 564.20M | 501.74M | 557.29M | 613.72M | 615.07M | 622.74M | 671.58M | 689.64M | 725.00M | 746.98M | 783.21M | 816.86M | 804.17M | 821.18M | 853.43M | 880.15M | 868.60M | 833.89M | 873.75M | 913.12M | 811.31M | 809.95M | 780.42M | 810.77M | 758.54M | 758.34M | 797.02M | 858.62M | 868.75M | 897.43M | 964.05M | 1,053.95M | 1,054.66M | 1,080.63M | 1,158.45M | 1,233.68M | 1,239.10M | 1,266.16M | 1,369.73M | 1,483.30M |
|
Shareholder's Equity
|
| | | 351.85M | 367.17M | 375.89M | 378.39M | 392.93M | 392.00M | 398.37M | 408.82M | 428.36M | 460.98M | 451.64M | 464.93M | 484.93M | 509.50M | 504.91M | 522.19M | 507.20M | 543.91M | 564.20M | 501.74M | 557.29M | 613.72M | 615.07M | 622.74M | 671.58M | 689.64M | 725.00M | 746.98M | 783.21M | 816.86M | 804.17M | 821.18M | 853.43M | 880.15M | 868.60M | 833.89M | 873.75M | 913.12M | 811.31M | 809.95M | 780.42M | 810.77M | 758.54M | 758.34M | 797.02M | 858.62M | 868.75M | 897.43M | 964.05M | 1,053.95M | 1,054.66M | 1,080.63M | 1,158.45M | 1,233.68M | 1,239.10M | 1,266.16M | 1,369.73M | 1,483.30M |
|
Liabilities and Shareholders Equity
|
| | | 724.75M | 739.91M | 732.10M | 747.04M | 772.19M | 771.53M | 1,072.81M | 1,097.19M | 1,154.21M | 1,224.28M | 1,119.89M | 1,142.78M | 1,212.35M | 1,262.16M | 1,193.53M | 1,257.12M | 1,353.92M | 1,531.48M | 1,503.54M | 1,599.29M | 1,719.72M | 1,838.41M | 1,766.44M | 1,876.01M | 1,899.31M | 1,852.52M | 1,840.96M | 1,883.01M | 1,952.38M | 2,133.21M | 2,097.50M | 2,211.21M | 2,328.37M | 2,395.58M | 2,217.63M | 2,812.86M | 2,144.69M | 2,065.06M | 1,944.16M | 2,263.02M | 2,241.85M | 2,204.70M | 2,118.22M | 2,132.11M | 2,206.37M | 2,305.30M | 2,313.25M | 2,311.72M | 2,395.60M | 2,664.16M | 2,516.89M | 2,611.61M | 2,779.39M | 3,114.70M | 2,945.37M | 3,104.97M | 3,219.92M | 3,324.82M |
|
Retained Earnings
|
| | | 227.40M | 240.37M | 243.85M | 253.50M | 266.78M | 278.64M | 280.10M | 287.30M | 301.96M | 320.62M | 317.56M | 325.45M | 341.94M | 362.75M | 372.18M | 392.44M | 426.27M | 457.09M | 472.56M | 488.52M | 537.88M | 588.93M | 600.52M | 608.58M | 652.29M | 674.19M | 709.58M | 726.81M | 756.71M | 784.54M | 772.48M | 786.76M | 816.66M | 840.89M | 829.70M | 796.81M | 833.83M | 867.76M | 800.59M | 797.65M | 769.82M | 798.54M | 748.41M | 747.13M | 784.34M | 838.35M | 855.09M | 882.59M | 942.83M | 1,026.57M | 1,040.29M | 1,063.11M | 1,131.51M | 1,201.30M | 1,220.45M | 1,247.42M | 1,344.90M | 1,451.27M |
|
Treasury Shares
|
| | | 5.39M | | | | 0.60M | 1.05M | | | 1.05M | 1.07M | 0.36M | 0.36M | 0.36M | 0.90M | 0.49M | 0.76M | 0.95M | 0.95M | 0.64M | 0.63M | 0.63M | 0.58M | 0.56M | 0.56M | 0.55M | 0.63M | 0.39M | 0.60M | 0.58M | 0.50M | 0.38M | 0.78M | 0.78M | 0.67M | 0.64M | 0.65M | 0.65M | 0.65M | 1.32M | 0.54M | 0.63M | 0.63M | 1.23M | 0.20M | 0.10M | | 0.51M | 0.23M | 0.44M | 0.44M | 0.48M | 0.21M | 0.38M | 0.37M | 0.37M | 0.20M | 0.35M | 0.34M |