|
Cash & Equivalents
|
32.78M | 30.45M | 92.10M | 112.28M | 99.79M | 126.42M | 97.30M | 111.00M | 145.80M | 133.50M | 150.70M | 134.70M | 138.60M | 173.30M | 181.40M | 159.70M | 153.30M | 133.60M | 165.00M | 132.90M | 144.00M | 136.10M | 215.10M | 163.20M | 165.20M | 152.40M | 149.70M | 144.50M | 159.80M | | 184.50M | | | | 295.40M | | | | 97.20M | 64.10M | 58.10M | 78.40M | 22.40M | 36.90M | 41.60M | 54.10M | 15.40M | 14.60M | 23.50M | 20.00M | 28.50M | 48.20M | 44.90M | 34.30M | 34.40M | 29.90M | 38.80M | 38.90M | 44.60M | 39.00M | 55.10M | 67.20M |
|
Cash & Current Investments
|
32.78M | 30.45M | 92.10M | 112.28M | 99.79M | 126.42M | 97.30M | 111.00M | 145.80M | 133.50M | 150.70M | 134.70M | 138.60M | 173.30M | 181.40M | 159.70M | 153.30M | 133.60M | 165.00M | 132.90M | 144.00M | 136.10M | 215.10M | 163.20M | 165.20M | 152.40M | 149.70M | 144.50M | 159.80M | | 184.50M | | | | 295.40M | | | | 97.20M | 64.10M | 58.10M | 78.40M | 22.40M | 36.90M | 41.60M | 54.10M | 15.40M | 14.60M | 23.50M | 20.00M | 28.50M | 48.20M | 44.90M | 34.30M | 34.40M | 29.90M | 38.80M | 38.90M | 44.60M | 39.00M | 55.10M | 67.20M |
|
Receivables - Net
|
| | 276.34M | | 265.92M | 254.70M | 269.00M | 281.54M | 277.53M | 269.50M | 304.00M | 295.40M | 280.10M | 287.70M | 333.30M | 367.00M | 351.60M | 340.10M | 354.50M | 322.10M | 320.40M | 305.50M | 266.30M | 244.60M | 228.00M | 228.00M | 148.60M | 152.20M | 161.80M | 164.50M | 73.10M | 186.30M | 189.50M | 87.90M | 84.10M | 91.70M | 96.20M | 96.10M | 88.20M | 95.00M | 110.20M | 114.00M | 102.30M | 104.70M | 111.20M | 119.50M | 106.80M | 118.90M | 135.10M | 127.30M | 108.00M | 113.70M | 140.50M | 136.80M | 130.70M | 133.90M | 142.80M | 140.10M | 126.50M | 142.80M | 156.80M | 149.10M |
|
Receivables
|
| | 276.34M | | 265.92M | 254.70M | 269.00M | 281.54M | 277.53M | 269.50M | 304.00M | 295.40M | 280.10M | 287.70M | 333.30M | 367.00M | 351.60M | 340.10M | 354.50M | 322.10M | 320.40M | 305.50M | 266.30M | 244.60M | 228.00M | 228.00M | 148.60M | 152.20M | 161.80M | 164.50M | 73.10M | 186.30M | 189.50M | 87.90M | 84.10M | 91.70M | 96.20M | 96.10M | 88.20M | 95.00M | 110.20M | 114.00M | 102.30M | 104.70M | 111.20M | 119.50M | 106.80M | 118.90M | 135.10M | 127.30M | 108.00M | 113.70M | 140.50M | 136.80M | 130.70M | 133.90M | 142.80M | 140.10M | 126.50M | 142.80M | 156.80M | 149.10M |
|
Inventory
|
| | 370.38M | | 358.47M | 340.20M | 372.20M | 387.22M | 354.65M | 311.24M | 367.20M | 324.80M | 291.70M | 284.60M | 321.80M | 326.30M | 330.90M | 295.80M | 292.90M | 272.70M | 250.20M | 217.70M | 144.40M | 133.30M | 126.40M | 119.50M | 116.70M | 117.50M | 122.60M | 122.90M | 88.20M | 130.90M | 126.40M | 91.20M | 107.30M | 105.90M | 101.40M | 102.30M | 112.50M | 107.60M | 132.40M | 132.30M | 132.30M | 134.70M | 131.40M | 141.40M | 172.80M | 204.40M | 205.70M | 189.40M | 179.40M | 166.10M | 164.30M | 153.80M | 150.80M | 162.80M | 172.90M | 165.30M | 167.10M | 178.60M | 171.20M | 174.60M |
|
Current Deferred Tax Assets
|
| | 7.13M | | 6.62M | 6.67M | 9.60M | 20.53M | 20.43M | 20.97M | 13.60M | 13.70M | 13.10M | 13.30M | 2.30M | 2.30M | 2.30M | 2.20M | 1.70M | 1.70M | 1.80M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 19.31M | | 14.09M | 21.69M | 18.20M | 20.71M | 23.21M | 26.20M | 14.60M | 25.50M | 28.40M | 28.90M | 16.30M | 16.40M | 15.20M | 24.20M | 15.90M | 15.50M | 17.20M | 19.70M | 14.50M | 11.50M | 9.90M | 10.70M | 3.90M | 4.80M | 5.00M | 5.10M | 3.30M | 5.50M | 5.70M | 8.70M | 10.60M | 6.80M | 4.70M | 6.70M | 6.40M | 5.70M | 6.50M | 7.30M | 6.80M | 6.60M | 8.10M | 7.00M | 6.40M | 7.10M | 7.80M | 9.60M | 9.80M | 7.40M | 9.70M | 13.00M | 13.90M | 11.10M | 12.40M | 14.60M | 14.40M | 12.50M | 10.90M | 13.30M |
|
Current Assets
|
| | 765.24M | | 744.88M | 749.68M | 766.30M | 820.98M | 821.60M | 761.38M | 852.40M | 794.10M | 751.90M | 787.80M | 856.20M | 871.70M | 853.30M | 795.90M | 828.30M | 744.90M | 733.60M | 680.80M | 640.30M | 552.60M | 529.50M | 510.60M | 511.20M | 419.00M | 449.20M | 468.50M | 494.10M | 463.70M | 418.50M | 490.60M | 497.40M | 274.40M | 293.10M | 302.70M | 304.30M | 272.40M | 307.20M | 332.00M | 263.80M | 282.90M | 292.30M | 322.00M | 301.40M | 345.00M | 372.10M | 346.30M | 325.70M | 335.40M | 359.40M | 337.90M | 329.80M | 337.70M | 366.90M | 358.90M | 352.60M | 372.90M | 394.00M | 404.20M |
|
Property, Plant & Equipment (Net)
|
| | 73.77M | | 73.35M | 70.88M | 70.70M | 69.26M | 70.59M | 71.10M | 63.00M | 60.70M | 60.40M | 59.30M | 59.40M | 57.10M | 57.50M | 54.00M | 41.20M | 40.50M | 39.70M | 38.00M | 38.30M | 36.90M | 34.40M | 33.30M | 16.40M | 15.90M | 15.70M | 15.10M | 14.00M | 14.70M | 14.60M | 14.30M | 14.90M | 14.90M | 15.30M | 18.30M | 17.80M | 17.00M | 16.10M | 16.00M | 16.60M | 16.60M | 16.80M | 17.40M | 16.50M | 16.70M | 16.80M | 18.50M | 21.00M | 20.80M | 20.60M | 20.30M | 20.00M | 20.10M | 19.90M | 19.70M | 19.10M | 18.30M | 19.40M | 18.80M |
|
Goodwill
|
| | 3.30M | | | | 3.30M | | | | 2.40M | | | | 2.40M | | | | 3.90M | | | | 9.20M | | | | 7.60M | | | | 5.50M | | | | 5.50M | | | | 5.50M | | | | 5.50M | | | | 5.50M | | | | 5.50M | | 40.60M | 40.60M | 40.00M | 40.00M | 39.60M | 39.60M | 39.60M | 39.60M | 40.60M | 40.60M |
|
Intangibles
|
| | | | | | 10.30M | | | | 7.00M | | | | 2.30M | | | | 3.80M | | | | 6.50M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 49.47M | | 49.09M | | 47.80M | 47.46M | 47.08M | 46.70M | 11.10M | 10.90M | 10.70M | 10.20M | 6.10M | 5.60M | 7.90M | 7.70M | 7.40M | 20.00M | 20.30M | 20.10M | 18.80M | 18.70M | 18.40M | 18.20M | 15.70M | 15.30M | 15.00M | 14.70M | 10.60M | 14.20M | 14.00M | 9.90M | 7.70M | 7.40M | 7.30M | 7.30M | 7.20M | 7.20M | 7.20M | 7.10M | 7.00M | 7.00M | 6.90M | 6.90M | 5.50M | | | | 6.60M | | 71.50M | 70.70M | 69.30M | 68.50M | 67.30M | 66.50M | 65.70M | 64.90M | 65.90M | 65.10M |
|
Long-Term Deferred Tax
|
| | 2.31M | | 1.80M | 1.55M | | 14.07M | 14.03M | 28.85M | 30.20M | 29.90M | 28.80M | 29.50M | 15.30M | 15.50M | 15.70M | 14.60M | 15.20M | 10.50M | 7.30M | 6.20M | 8.60M | 8.30M | 7.10M | 6.70M | 4.20M | 3.50M | 2.90M | 2.80M | 20.10M | 26.20M | 25.80M | 12.50M | 8.90M | 8.90M | 9.10M | 9.40M | 7.30M | 7.20M | 7.40M | 7.80M | 7.60M | 7.00M | 10.30M | 9.90M | 10.30M | 10.30M | 10.50M | 10.60M | 9.90M | 9.80M | 9.90M | 10.00M | 7.90M | 7.60M | 8.10M | 8.10M | 8.10M | 8.10M | 8.50M | 8.20M |
|
Other Non-Current Assets
|
| | 3.31M | | 3.46M | 3.26M | 4.90M | 4.99M | 4.87M | 5.17M | 5.60M | 5.20M | 5.00M | 5.20M | 5.20M | 5.00M | 5.10M | 5.90M | 4.80M | 4.20M | 4.40M | 4.00M | 4.10M | 4.10M | 3.80M | 3.70M | 92.30M | 2.20M | 2.20M | 1.60M | 145.00M | 1.50M | 1.50M | 1.00M | 1.10M | 1.30M | 1.30M | 1.10M | 1.00M | 1.20M | 1.10M | 1.00M | 2.60M | 2.70M | 2.40M | 2.20M | | | | | 1.70M | | 1.90M | 1.90M | 2.00M | 2.50M | 2.90M | 2.70M | 2.50M | 2.50M | 2.50M | 2.50M |
|
Non-Current Assets
|
| | 73.80M | | 127.71M | 124.45M | 70.70M | 135.78M | 136.56M | 151.81M | 63.00M | 106.70M | 104.90M | 104.20M | 59.40M | 83.20M | 86.20M | 82.20M | 41.20M | 75.20M | 71.70M | 68.30M | 38.30M | 68.00M | 63.70M | 61.90M | 29.50M | 36.90M | 35.80M | 34.20M | 57.30M | 56.60M | 55.90M | 37.70M | 32.60M | 83.80M | 96.40M | 96.90M | 92.60M | 88.90M | 89.50M | 110.70M | 111.10M | 108.60M | 110.50M | 107.80M | 103.60M | 101.40M | 133.30M | 128.10M | 129.50M | 126.20M | 194.60M | 189.90M | 183.60M | 179.70M | 175.60M | 172.70M | 168.10M | 163.80M | 192.50M | 198.30M |
|
Assets
|
| | 894.10M | | 872.59M | 874.13M | 889.70M | 956.76M | 958.16M | 913.20M | 962.30M | 900.80M | 856.80M | 892.00M | 942.20M | 954.90M | 939.50M | 878.10M | 896.90M | 820.10M | 805.30M | 749.10M | 710.10M | 620.60M | 593.20M | 572.50M | 566.10M | 455.90M | 485.00M | 502.70M | 551.40M | 520.30M | 474.40M | 528.30M | 530.00M | 358.20M | 389.50M | 399.60M | 396.90M | 361.30M | 396.70M | 442.70M | 374.90M | 391.50M | 402.80M | 429.80M | 405.00M | 446.40M | 505.40M | 474.40M | 455.20M | 461.60M | 554.00M | 527.80M | 513.40M | 517.40M | 542.50M | 531.60M | 520.70M | 536.70M | 586.50M | 602.50M |
|
Accounts Payables
|
| | 377.03M | | 335.25M | 335.19M | 336.50M | 365.80M | 371.59M | 310.65M | 405.30M | 360.40M | 317.60M | 346.40M | 418.70M | 441.90M | 420.20M | 370.70M | 419.50M | 392.70M | 382.10M | 347.00M | 346.50M | 274.40M | 262.80M | 250.30M | 181.30M | 169.20M | 175.10M | 178.80M | 108.10M | 202.80M | 187.70M | 105.20M | 101.10M | 111.00M | 116.80M | 119.90M | 115.90M | 117.90M | 130.60M | 129.10M | 125.40M | 142.20M | 130.10M | 134.70M | 114.40M | 123.00M | 128.70M | 113.20M | 96.90M | 103.60M | 118.80M | 125.80M | 111.00M | 112.20M | 126.00M | 113.20M | 106.50M | 115.30M | 115.00M | 112.00M |
|
Notes Payables
|
| | | | 2.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | |
|
Payables
|
| | 377.03M | | 338.00M | 335.19M | 336.50M | 365.80M | 371.59M | 310.65M | 405.30M | 360.40M | 317.60M | 346.40M | 418.70M | 441.90M | 420.20M | 370.70M | 419.50M | 392.70M | 382.10M | 347.00M | 346.50M | 274.40M | 262.80M | 250.30M | 181.30M | 169.20M | 175.10M | 178.80M | 108.10M | 202.80M | 187.70M | 105.20M | 101.10M | 111.00M | 116.80M | 119.90M | 115.90M | 117.90M | 130.60M | 129.10M | 125.40M | 142.20M | 130.10M | 134.70M | 118.90M | 148.00M | 158.70M | 123.20M | 97.50M | 103.60M | 159.10M | 125.80M | 111.00M | 112.20M | 126.00M | 113.20M | 106.50M | 115.30M | 115.00M | 112.00M |
|
Accumulated Expenses
|
| | 84.68M | | 74.63M | 76.36M | 72.40M | 72.57M | 71.45M | 68.73M | 83.50M | 79.50M | 84.50M | 93.60M | 89.20M | 81.60M | 92.00M | 94.30M | 95.40M | 82.20M | 89.00M | 83.00M | 79.60M | 72.20M | 71.70M | 71.60M | 49.20M | 52.20M | 57.50M | 63.10M | 55.70M | 70.60M | 67.60M | 38.70M | 243.50M | 38.20M | 39.70M | 40.10M | 34.00M | 37.00M | 45.80M | 52.00M | 50.70M | 42.60M | 50.10M | 55.80M | 50.50M | 48.60M | 48.80M | 45.10M | 43.20M | 40.00M | 58.30M | 55.30M | 49.10M | 50.60M | 55.60M | 50.50M | 47.80M | 51.20M | 57.40M | 57.80M |
|
Other Accumulated Expenses
|
| | | | | | 19.20M | | | | 26.00M | | | | 22.50M | | | | 21.80M | | | | 18.60M | | | | 12.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 2.65M | | 2.75M | 2.42M | 2.60M | 2.59M | 2.79M | 2.80M | 2.80M | 2.60M | 2.60M | 2.50M | 2.50M | 2.40M | 2.30M | 2.30M | 2.80M | 2.30M | 1.70M | 1.20M | 0.60M | 0.60M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 2.80M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | 10.60M | 11.40M | 11.20M | 9.90M | 9.60M | 10.10M | 9.10M | 10.30M | 9.80M | 10.10M | 10.30M | 10.50M | 10.50M | 11.90M | 11.80M | 12.40M | 12.20M | 13.90M | 13.90M | 14.10M | 14.10M | 14.20M | 14.30M | 14.10M | 13.90M | 14.90M | 14.90M |
|
Current Taxes
|
| | | | | | 5.30M | | | | 9.70M | | | | 9.00M | | | | 9.30M | | | | 5.10M | | | | 6.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | 5.10M | | | | 5.40M | | | | 4.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | 10.94M | 10.96M | 10.92M | 10.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 464.37M | | 415.15M | 413.96M | 411.50M | 451.92M | 456.75M | 393.11M | 491.60M | 442.50M | 404.70M | 442.50M | 510.40M | 525.90M | 514.50M | 467.30M | 517.70M | 477.20M | 472.80M | 431.20M | 426.10M | 347.20M | 334.70M | 322.10M | 325.00M | 221.40M | 232.60M | 241.90M | 315.80M | 273.40M | 255.30M | 143.90M | 379.60M | 159.80M | 167.90M | 171.20M | 159.80M | 164.50M | 186.50M | 190.20M | 186.40M | 194.60M | 190.30M | 200.80M | 179.90M | 207.10M | 219.40M | 180.10M | 153.10M | 155.80M | 231.30M | 195.00M | 174.20M | 176.90M | 195.80M | 178.00M | 168.40M | 180.40M | 187.30M | 184.70M |
|
Capital Leases
|
| | | | | | | | | | 5.40M | | | | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 7.39M | | 6.82M | 6.06M | 7.10M | 6.56M | 6.74M | 6.03M | 5.30M | 4.80M | 4.20M | 3.50M | 2.90M | 2.30M | 1.80M | 1.20M | 1.10M | 0.80M | 0.70M | 0.50M | 0.40M | 0.30M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 94.50M | | | | 113.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.30M | 16.26M | 16.21M | 16.22M | | | | | | | | | | | | | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.30M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | 74.20M | 71.10M | 58.70M | 56.20M | 57.30M | 79.40M | 77.20M | 75.00M | 73.70M | 71.00M | 68.50M | 65.80M | 107.80M | 101.50M | 89.10M | 86.20M | 101.90M | 98.00M | 81.40M | 91.90M | 88.10M | 86.30M | 69.00M | 80.20M | 107.00M | 115.00M |
|
Other Non-Current Liabilities
|
| | 13.08M | | 14.48M | 14.12M | 14.50M | 15.29M | 16.65M | 16.93M | 19.00M | 19.70M | 20.30M | 22.50M | 22.70M | 22.60M | 22.30M | 17.60M | 18.50M | 15.70M | 30.10M | 28.70M | 29.70M | 34.30M | 29.10M | 28.10M | 24.30M | 24.70M | 27.70M | 25.00M | 19.90M | 22.80M | 21.70M | 13.10M | 12.60M | 3.00M | 2.60M | 2.50M | 2.90M | 2.80M | 4.10M | 4.90M | 4.50M | 4.50M | 4.30M | 4.70M | 3.00M | 2.70M | 2.40M | 2.60M | 2.60M | 2.60M | 2.90M | 2.50M | 2.60M | 2.50M | 2.40M | 2.40M | 2.20M | 2.10M | 1.90M | 1.70M |
|
Total Non-Current Liabilities
|
| | 471.75M | | 421.97M | 420.02M | 420.90M | 474.74M | 479.70M | 415.36M | 497.00M | 447.30M | 408.90M | 446.00M | 513.30M | 528.20M | 516.30M | 468.50M | 518.80M | 478.00M | 473.50M | 431.70M | 426.50M | 347.90M | 335.10M | 322.60M | 327.40M | 221.70M | 232.90M | 242.20M | 319.70M | 273.50M | 255.40M | 143.90M | 379.70M | 211.20M | 230.80M | 231.20M | 218.50M | 220.80M | 243.90M | 269.70M | 263.60M | 269.60M | 264.00M | 271.80M | 248.40M | 272.90M | 315.30M | 269.80M | 242.20M | 242.00M | 319.30M | 279.10M | 255.60M | 254.70M | 269.70M | 250.00M | 237.40M | 246.70M | 279.40M | 284.80M |
|
Total Liabilities
|
| | 484.83M | | 436.45M | 434.14M | 435.40M | 490.02M | 496.35M | 432.30M | 516.00M | 467.00M | 429.20M | 468.50M | 536.00M | 550.80M | 538.60M | 486.10M | 537.30M | 493.70M | 503.60M | 460.40M | 456.20M | 382.20M | 364.20M | 350.70M | 351.70M | 246.40M | 260.60M | 267.20M | 339.60M | 296.30M | 277.10M | 157.00M | 392.30M | 214.20M | 233.40M | 233.70M | 221.40M | 223.60M | 248.00M | 274.60M | 268.10M | 274.10M | 268.30M | 276.50M | 251.40M | 275.60M | 317.70M | 272.40M | 244.80M | 244.60M | 322.20M | 281.60M | 258.20M | 257.20M | 272.10M | 252.40M | 239.60M | 248.80M | 281.30M | 286.50M |
|
Total Debt
|
| | 10.04M | | 9.57M | 8.48M | 9.70M | 9.15M | 9.53M | 8.83M | 8.10M | 7.40M | 6.80M | 6.00M | 5.40M | 4.70M | 4.10M | 3.50M | 3.90M | 3.10M | 2.40M | 1.70M | 1.00M | 0.90M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | |
|
Common Equity
|
| | 253.50M | | 436.14M | 439.99M | 454.30M | 466.74M | 461.81M | 480.90M | 446.30M | 433.80M | 427.60M | 423.50M | 406.20M | 404.10M | 400.90M | 392.00M | 359.60M | 326.40M | 301.70M | 288.70M | 253.90M | 238.40M | 229.00M | 221.80M | 214.40M | 209.50M | 224.40M | 235.50M | 211.80M | 224.00M | 197.30M | 371.30M | 137.70M | 144.00M | 156.10M | 165.90M | 175.50M | 137.70M | 148.70M | 168.10M | 106.80M | 117.40M | 134.50M | 153.30M | 153.60M | 170.80M | 187.70M | 202.00M | 210.40M | 217.00M | 231.80M | 246.20M | 255.20M | 260.20M | 270.40M | 279.20M | 281.10M | 287.90M | 305.20M | 316.00M |
|
Shareholder's Equity
|
| | 253.50M | | 436.14M | 439.99M | 454.30M | 466.74M | 461.81M | 480.90M | 446.30M | 433.80M | 427.60M | 423.50M | 406.20M | 404.10M | 400.90M | 392.00M | 359.60M | 326.40M | 301.70M | 288.70M | 253.90M | 238.40M | 229.00M | 221.80M | 214.40M | 209.50M | 224.40M | 235.50M | 211.80M | 224.00M | 197.30M | 371.30M | 137.70M | 144.00M | 156.10M | 165.90M | 175.50M | 137.70M | 148.70M | 168.10M | 106.80M | 117.40M | 134.50M | 153.30M | 153.60M | 170.80M | 187.70M | 202.00M | 210.40M | 217.00M | 231.80M | 246.20M | 255.20M | 260.20M | 270.40M | 279.20M | 281.10M | 287.90M | 305.20M | 316.00M |
|
Liabilities and Shareholders Equity
|
| | 894.10M | | 872.59M | 874.13M | 889.70M | 956.76M | 958.16M | 913.20M | 962.30M | 900.80M | 856.80M | 892.00M | 942.20M | 954.90M | 939.50M | 878.10M | 896.90M | 820.10M | 805.30M | 749.10M | 710.10M | 620.60M | 593.20M | 572.50M | 566.10M | 455.90M | 485.00M | 502.70M | 551.40M | 520.30M | 474.40M | 528.30M | 530.00M | 358.20M | 389.50M | 399.60M | 396.90M | 361.30M | 396.70M | 442.70M | 374.90M | 391.50M | 402.80M | 429.80M | 405.00M | 446.40M | 505.40M | 474.40M | 455.20M | 461.60M | 554.00M | 527.80M | 513.40M | 517.40M | 542.50M | 531.60M | 520.70M | 536.70M | 586.50M | 602.50M |
|
Treasury Shares
|
| | 2.11M | | | | 2.46M | | | | 2.31M | | | | 2.13M | | | | 2.05M | | | 25.00M | 1.99M | | | | 1.94M | | | | 1.77M | | | 0.23M | 0.23M | | | | 1.23M | 0.23M | 0.05M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | 253.53M | | 282.65M | 293.28M | 307.90M | 315.02M | 312.78M | 326.71M | 290.50M | 284.20M | 278.10M | 266.50M | 246.70M | 243.70M | 237.50M | 234.70M | 209.20M | 180.60M | 152.20M | 141.90M | 109.40M | 92.10M | 84.70M | 77.00M | 73.10M | 52.80M | 62.90M | 70.50M | 44.80M | 55.30M | 32.20M | 206.90M | -27.60M | -22.40M | -12.30M | -4.20M | 3.00M | -32.30M | -21.20M | 3.10M | -66.50M | -57.30M | -41.40M | -24.40M | -25.50M | -10.30M | 5.60M | 18.90M | 25.90M | 31.40M | 45.30M | 58.30M | 66.00M | 69.60M | 80.30M | 87.50M | 88.60M | 92.10M | 107.10M | 115.80M |