|
Cash & Equivalents
|
329.50M | 335.83M | 336.11M | 340.85M | 295.23M | 303.72M | 348.35M | 440.32M | 444.62M | 397.11M | 357.99M | 370.80M | 375.71M | 381.10M | 389.68M | 442.55M | 502.72M | 226.68M | 309.59M | 374.69M | 391.65M | 433.49M | 497.43M | 549.91M | 569.90M | 564.53M | 551.56M | 546.48M | 499.49M | 534.52M | 546.48M | 559.65M | 580.58M | 562.00M | 569.73M | 524.32M | 296.70M | 194.02M | 217.03M | 221.69M | 260.33M | 260.15M | 296.32M | 278.52M | 343.81M | 400.50M | 423.37M | 455.94M | 353.03M | 269.97M | 262.31M | 279.71M | 269.37M | 222.93M | 214.75M | 215.45M | 237.67M | 260.63M | 226.44M | 249.00M | 260.24M | 179.64M | 233.32M | 286.56M | 119.77M | 178.59M |
|
Short-term Investments
|
| | 17.12M | | 85.61M | 85.67M | 86.45M | 41.65M | 24.12M | 59.15M | 60.81M | 51.99M | 45.95M | 21.52M | 60.80M | 75.95M | 92.52M | | | | | | | | | | 4.55M | 9.60M | 145.34M | 152.24M | 177.02M | 176.64M | 184.55M | 178.65M | 152.54M | 152.18M | 171.02M | 143.62M | 169.41M | 180.31M | 190.57M | 207.16M | 140.38M | 131.08M | 70.02M | 52.58M | 27.16M | 25.94M | 13.80M | 6.94M | 5.42M | 6.89M | 11.99M | 16.12M | 23.01M | 25.64M | 20.17M | 17.46M | 14.36M | 16.76M | 15.53M | 20.46M | 22.30M | 20.55M | 21.30M | 4.82M |
|
Cash & Current Investments
|
329.50M | 335.83M | 353.23M | 340.85M | 380.85M | 389.39M | 434.80M | 481.97M | 468.74M | 456.25M | 418.80M | 422.79M | 421.65M | 402.62M | 450.48M | 518.50M | 595.24M | 226.68M | 309.59M | 374.69M | 391.65M | 433.49M | 497.43M | 549.91M | 569.90M | 564.53M | 556.10M | 556.07M | 644.83M | 686.75M | 723.50M | 736.28M | 765.13M | 740.65M | 722.27M | 676.50M | 467.72M | 337.64M | 386.44M | 402.00M | 450.90M | 467.31M | 436.71M | 409.60M | 413.83M | 453.08M | 450.54M | 481.88M | 366.83M | 276.90M | 267.74M | 286.60M | 281.36M | 239.06M | 237.76M | 241.09M | 257.84M | 278.10M | 240.79M | 265.76M | 275.78M | 200.10M | 255.62M | 307.11M | 141.08M | 183.40M |
|
Receivables - Net
|
| | 71.16M | | 93.45M | 106.68M | 95.65M | 116.33M | 111.86M | 130.04M | 110.39M | 139.30M | 129.95M | 126.27M | 109.58M | 121.93M | 120.19M | 152.44M | 143.05M | 171.34M | 178.28M | 186.41M | 168.01M | 201.78M | 196.06M | 208.20M | 195.97M | 223.99M | 219.44M | 229.24M | 211.59M | 249.46M | 229.25M | 240.51M | 231.12M | 246.43M | 239.41M | 247.32M | 213.54M | 244.27M | 226.43M | 253.11M | 235.41M | 233.58M | 170.64M | 268.46M | 284.93M | 277.68M | 234.15M | 241.23M | 249.79M | 281.46M | 274.40M | 292.41M | 276.49M | 332.87M | 350.41M | 351.14M | 321.81M | 341.59M | 306.57M | 356.34M | 295.34M | 330.63M | 372.96M | 384.67M |
|
Receivables
|
| | 71.16M | | 93.45M | 106.68M | 95.65M | 116.33M | 111.86M | 130.04M | 110.39M | 139.30M | 129.95M | 126.27M | 109.58M | 121.93M | 120.19M | 152.44M | 143.05M | 171.34M | 178.28M | 186.41M | 168.01M | 201.78M | 196.06M | 208.20M | 195.97M | 223.99M | 219.44M | 229.24M | 211.59M | 249.46M | 229.25M | 240.51M | 231.12M | 246.43M | 239.41M | 247.32M | 213.54M | 244.27M | 226.43M | 253.11M | 235.41M | 233.58M | 170.64M | 268.46M | 284.93M | 277.68M | 234.15M | 241.23M | 249.79M | 281.46M | 274.40M | 292.41M | 276.49M | 332.87M | 350.41M | 351.14M | 321.81M | 341.59M | 306.57M | 356.34M | 295.34M | 330.63M | 372.96M | 384.67M |
|
Raw Materials
|
| | | | | | 62.86M | | 75.07M | 97.44M | 129.80M | 141.93M | 129.96M | 123.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 13.06M | | 19.05M | 19.09M | 26.37M | 26.32M | 28.84M | 28.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 24.82M | | 25.34M | 34.60M | 32.59M | 32.50M | 33.53M | 25.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 53.61M | | 79.28M | 92.11M | 100.73M | 104.04M | 119.46M | 151.13M | 188.75M | 200.75M | 192.33M | 177.12M | 159.93M | 130.07M | 116.00M | 117.41M | 120.07M | 128.35M | 125.21M | 135.60M | 141.76M | 145.56M | 150.77M | 164.60M | 174.70M | 188.62M | 176.23M | 179.35M | 189.31M | 197.09M | 196.54M | 206.66M | 216.77M | 207.23M | 212.38M | 213.39M | 225.28M | 225.30M | 225.09M | 238.68M | 248.94M | 251.01M | 259.73M | 233.36M | 226.29M | 233.06M | 263.90M | 292.60M | 316.27M | 362.74M | 392.58M | 418.29M | 404.36M | 401.77M | 390.03M | 395.45M | 402.47M | 436.54M | 463.49M | 449.31M | 436.50M | 408.93M | 475.72M | 499.24M |
|
Prepaid Assets
|
| | 27.41M | | 23.77M | 20.35M | 24.10M | 20.50M | 25.59M | 20.78M | 34.35M | 23.43M | 32.81M | 33.73M | 24.67M | 24.76M | 24.04M | 27.33M | 28.47M | 29.23M | 38.56M | 44.48M | 49.44M | 33.51M | 38.48M | 41.87M | 57.24M | 11.47M | 15.10M | 13.47M | 30.59M | 11.73M | 13.78M | 16.05M | 14.40M | 11.53M | 23.58M | 29.20M | 25.67M | 14.82M | 27.98M | 28.40M | 29.32M | 16.54M | 15.13M | 20.42M | 17.58M | 17.89M | 59.70M | 63.98M | 39.18M | 24.73M | 43.54M | 39.57M | 26.04M | 25.32M | 27.03M | 30.76M | 32.66M | 28.70M | 38.05M | 39.93M | 49.86M | 42.00M | 72.22M | 101.15M |
|
Current Assets
|
| | 505.41M | | 577.35M | 608.53M | 655.27M | 722.84M | 725.64M | 758.20M | 752.29M | 786.27M | 776.74M | 739.74M | 744.66M | 795.26M | 855.47M | 523.85M | 601.19M | 703.60M | 733.71M | 799.98M | 856.64M | 930.77M | 955.21M | 979.20M | 984.01M | 1,060.15M | 1,055.60M | 1,108.82M | 1,154.99M | 1,194.56M | 1,204.70M | 1,203.86M | 1,184.56M | 1,141.69M | 943.08M | 827.56M | 850.93M | 886.40M | 930.40M | 987.50M | 950.38M | 910.73M | 859.33M | 975.32M | 979.33M | 1,010.52M | 924.58M | 874.71M | 872.98M | 955.53M | 991.89M | 989.32M | 948.65M | 1,005.04M | 1,025.31M | 1,055.45M | 997.74M | 1,072.59M | 1,083.88M | 1,045.68M | 1,037.33M | 1,088.67M | 1,061.98M | 1,168.47M |
|
Buildings
|
| | 112.28M | | | | 120.58M | | | | 130.29M | | | | 198.16M | | | | 223.19M | | | | 231.16M | | | | 232.67M | | | | 294.70M | | | | 317.60M | | | | 340.91M | | | | 344.23M | | | | 350.57M | | | | 363.65M | | | | 376.93M | | | | 472.11M | | | | 531.26M | | | |
|
Construction in Progress
|
| | 6.97M | | | | 13.35M | | | | 58.24M | | | | 45.09M | | | | 41.48M | | | | 56.69M | | | | 84.98M | | | | 30.64M | | | | 35.83M | | | | 18.16M | | | | 39.46M | | | | 49.05M | | | | 77.59M | | | | 165.57M | | | | 158.33M | | | | 177.91M | | | |
|
Property, Plant & Equipment (Net)
|
| | 197.53M | | 196.74M | 196.55M | 205.11M | 213.69M | 232.72M | 256.56M | 282.54M | 309.66M | 326.84M | 341.85M | 349.94M | 348.06M | 345.93M | 351.07M | 357.02M | 358.92M | 358.32M | 363.39M | 373.39M | 372.62M | 375.32M | 388.19M | 412.72M | 414.70M | 431.70M | 450.78M | 465.82M | 473.15M | 482.59M | 493.66M | 492.48M | 496.27M | 499.67M | 497.31M | 498.47M | 492.61M | 501.40M | 491.97M | 498.32M | 493.11M | 485.31M | 474.02M | 468.14M | 460.59M | 458.94M | 451.81M | 464.12M | 468.41M | 488.91M | 526.68M | 550.03M | 575.28M | 596.69M | 606.18M | 652.88M | 664.79M | 679.49M | 703.58M | 728.48M | 734.55M | 783.86M | 799.50M |
|
Long-Term Investments
|
| | 109.16M | | 112.62M | 123.80M | 129.09M | 142.32M | 142.68M | 106.92M | 128.17M | 146.16M | 137.56M | 145.09M | 141.83M | 158.21M | 136.98M | 114.27M | 107.01M | 108.97M | 109.80M | 104.11M | 114.64M | 115.50M | 114.74M | 94.42M | 95.16M | 71.06M | 73.46M | 57.46M | 49.89M | 61.51M | 49.26M | 51.66M | 57.78M | 3.24M | 141.31M | 141.63M | 137.98M | 126.53M | 121.06M | 103.03M | 139.91M | 177.79M | 171.13M | 159.01M | 162.03M | 172.93M | 193.42M | 204.67M | 207.69M | 175.82M | 157.70M | 154.43M | 202.33M | 229.40M | 239.62M | 272.62M | 299.08M | 311.03M | 308.05M | 325.56M | 339.60M | 300.63M | 267.05M | 247.36M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 307.40M | 307.40M | 307.37M | 307.37M | 307.37M | 307.37M | 307.37M | 307.37M | 307.37M | 307.37M | 307.40M | 307.40M | 307.40M | 307.37M | 307.40M | 307.40M | 307.40M | 307.37M | 307.40M | 307.40M | 307.40M | 307.40M | 307.40M | 307.40M | 307.40M | 307.40M | 314.68M | 309.03M | 311.22M | 3.70M | 1.95M | 311.92M | 314.81M | 2.00M | 313.93M | 313.90M | 313.90M | 313.81M | 313.70M | 313.65M | 313.20M | 26.70M | 340.11M | 340.11M | 340.11M | 340.67M | 340.70M | 340.67M | 356.91M |
|
Intangibles
|
| | 10.50M | | 13.69M | 13.41M | 13.22M | 13.06M | 12.97M | 12.86M | 13.02M | 13.06M | 12.89M | 28.22M | | 28.61M | 27.90M | 370.27M | 366.18M | 361.35M | 356.52M | 351.70M | 346.88M | 342.05M | 337.23M | 332.40M | 327.57M | 322.75M | 317.93M | 313.10M | 308.27M | 303.45M | 298.62M | 293.80M | 288.98M | 284.15M | 279.32M | 274.50M | 269.68M | 264.85M | 260.02M | 255.20M | 250.38M | 245.55M | 251.72M | 247.91M | 249.75M | 256.91M | 251.21M | 243.16M | 239.19M | 234.23M | 229.01M | 224.19M | 219.36M | 214.54M | 209.71M | 204.89M | 214.01M | 209.81M | 205.79M | 201.60M | 195.16M | 190.83M | 186.55M | 191.44M |
|
Goodwill & Intangibles
|
| | 10.50M | | 13.69M | 13.41M | 13.22M | 13.06M | 12.97M | 12.86M | 13.02M | 13.06M | 12.89M | 28.22M | | 28.61M | 27.90M | 677.67M | 673.58M | 668.72M | 663.89M | 659.07M | 654.24M | 649.42M | 644.59M | 639.77M | 634.94M | 630.15M | 625.33M | 620.50M | 615.64M | 610.85M | 606.02M | 601.20M | 596.34M | 591.55M | 586.73M | 581.90M | 577.08M | 572.25M | 567.42M | 562.60M | 557.77M | 560.23M | 560.76M | 559.13M | 253.45M | 258.86M | 563.14M | 557.97M | 241.19M | 548.16M | 542.91M | 538.09M | 533.17M | 528.24M | 523.36M | 518.09M | 240.71M | 549.91M | 545.90M | 541.71M | 535.83M | 531.53M | 527.22M | 548.35M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | 25.53M | 23.80M | 28.94M | 36.51M | 41.11M | 44.74M | 52.34M | 50.19M | 53.15M | 53.62M | 90.69M | 92.66M |
|
Other Non-Current Assets
|
| | 119.66M | | 126.31M | 137.21M | 142.31M | 155.39M | 155.66M | 119.78M | 141.19M | 159.22M | 150.44M | 173.31M | 171.09M | 186.82M | 164.87M | 822.21M | 805.88M | 802.53M | 798.01M | 787.07M | 792.51M | 788.05M | 782.01M | 756.62M | 751.94M | 722.47M | 719.96M | 698.68M | 688.81M | 695.58M | 676.81M | 674.11M | 675.01M | 616.38M | 749.36M | 744.52M | 736.03M | 721.36M | 711.00M | 687.83M | 720.11M | 754.26M | 756.40M | 743.14M | 750.48M | 771.34M | 783.28M | 789.91M | 794.29M | 756.44M | 803.65M | 795.32M | 828.54M | 853.03M | 865.11M | 896.69M | 960.82M | 975.83M | 974.91M | 986.03M | 995.01M | 959.33M | 967.98M | 970.78M |
|
Non-Current Assets
|
| | 317.19M | | 323.05M | 333.76M | 347.42M | 369.08M | 388.38M | 376.34M | 423.73M | 468.88M | 477.28M | 515.16M | 521.03M | 534.87M | 510.81M | 1,173.28M | 1,162.90M | 1,161.45M | 1,156.33M | 1,150.45M | 1,165.90M | 1,160.67M | 1,157.33M | 1,144.81M | 1,164.66M | 1,137.17M | 1,151.66M | 1,149.46M | 1,154.63M | 1,168.73M | 1,159.40M | 1,167.77M | 1,167.49M | 1,112.66M | 1,249.03M | 1,241.83M | 1,234.50M | 1,213.97M | 1,212.40M | 1,179.80M | 1,218.43M | 1,247.38M | 1,241.71M | 1,217.16M | 1,218.61M | 1,231.93M | 1,242.22M | 1,241.72M | 1,258.42M | 1,224.85M | 1,292.57M | 1,322.00M | 1,378.58M | 1,428.31M | 1,461.80M | 1,502.87M | 1,613.70M | 1,640.62M | 1,654.40M | 1,689.61M | 1,723.49M | 1,693.88M | 1,751.84M | 1,770.28M |
|
Assets
|
| | 822.60M | | 900.40M | 942.28M | 1,002.69M | 1,091.91M | 1,114.02M | 1,134.54M | 1,176.03M | 1,255.15M | 1,254.03M | 1,254.90M | 1,265.69M | 1,330.13M | 1,366.28M | 1,697.13M | 1,764.09M | 1,865.05M | 1,890.03M | 1,950.43M | 2,022.54M | 2,091.44M | 2,112.54M | 2,124.01M | 2,148.67M | 2,197.31M | 2,207.26M | 2,258.27M | 2,309.62M | 2,363.29M | 2,364.09M | 2,371.63M | 2,352.05M | 2,254.35M | 2,192.11M | 2,069.39M | 2,085.43M | 2,100.37M | 2,142.80M | 2,167.30M | 2,168.80M | 2,158.10M | 2,101.04M | 2,192.48M | 2,197.94M | 2,242.45M | 2,166.80M | 2,116.43M | 2,131.39M | 2,180.38M | 2,284.45M | 2,311.32M | 2,327.23M | 2,433.35M | 2,487.11M | 2,558.32M | 2,611.44M | 2,713.21M | 2,738.29M | 2,735.30M | 2,760.82M | 2,782.55M | 2,813.82M | 2,938.75M |
|
Accounts Payables
|
| | 27.46M | | 44.26M | 50.11M | 40.30M | 61.07M | 63.28M | 70.16M | 65.47M | 72.99M | 53.51M | 52.23M | 43.20M | 33.00M | 43.79M | 50.34M | 56.51M | 64.40M | 55.82M | 68.61M | 71.46M | 73.28M | 69.94M | 83.89M | 66.35M | 79.42M | 81.82M | 71.00M | 79.96M | 77.71M | 82.92M | 79.90M | 89.90M | 77.31M | 106.78M | 90.04M | 92.81M | 90.12M | 90.04M | 95.31M | 97.55M | 100.10M | 60.18M | 90.25M | 84.78M | 107.06M | 101.26M | 100.53M | 98.34M | 140.89M | 186.62M | 171.44M | 151.74M | 166.92M | 168.46M | 171.36M | 184.40M | 191.74M | 206.00M | 182.61M | 168.31M | 162.90M | 204.68M | 252.04M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.13M |
|
Dividends payables
|
| | 15.22M | | | | 15.65M | | | | 17.29M | | | | 18.60M | | | | 20.38M | | | | 23.62M | | | | 24.76M | | | | 25.90M | | | | 28.03M | | | | 28.53M | | | | 28.90M | | | | 29.24M | | | | 28.37M | | | | 28.10M | | | | 27.77M | | | | 27.26M | | | |
|
Payables
|
| | 42.67M | | 44.26M | 50.11M | 55.95M | 61.07M | 63.28M | 70.16M | 82.76M | 72.99M | 53.51M | 52.23M | 61.80M | 33.00M | 43.79M | 50.34M | 76.89M | 64.40M | 55.82M | 68.61M | 95.08M | 73.28M | 69.94M | 83.89M | 91.11M | 79.42M | 81.82M | 71.00M | 105.86M | 77.71M | 82.92M | 79.90M | 117.93M | 77.31M | 106.78M | 90.04M | 121.34M | 90.12M | 90.04M | 95.31M | 126.45M | 100.10M | 60.18M | 90.25M | 114.03M | 107.06M | 101.26M | 100.53M | 126.72M | 140.89M | 186.62M | 171.44M | 179.84M | 166.92M | 168.46M | 171.36M | 212.17M | 191.74M | 206.00M | 182.61M | 195.58M | 162.90M | 208.61M | 256.17M |
|
Accumulated Expenses
|
| | 4.67M | | 39.25M | 33.26M | 5.72M | 54.27M | 40.52M | 46.59M | 6.75M | 57.12M | 52.50M | 52.02M | 9.89M | 76.65M | 60.09M | 70.25M | 9.37M | 102.72M | 72.99M | 74.50M | 12.05M | 90.42M | 85.37M | 97.74M | 10.37M | 115.90M | 87.26M | 85.48M | 12.38M | 196.64M | 188.22M | 185.02M | 18.50M | 100.86M | 84.53M | 82.84M | 16.17M | 94.38M | 87.52M | 86.99M | 17.37M | 88.86M | 82.45M | 121.24M | 21.06M | 116.17M | 95.13M | 91.91M | 19.14M | 98.34M | 99.55M | 93.73M | 19.21M | 130.11M | 107.61M | 103.05M | 22.73M | 112.67M | 98.73M | 100.56M | 84.38M | 103.73M | 128.33M | 138.28M |
|
Other Accumulated Expenses
|
| | 4.39M | | | | 5.43M | | | | 4.63M | | | | 7.50M | | | | 5.13M | | | | 9.05M | | | | 12.55M | | | | 11.61M | | | | 14.20M | | | | 11.50M | | | | 11.61M | | | | 20.30M | | | | 21.58M | | | | 15.26M | | | | 15.12M | | | | 16.06M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 7.50M | | | | 7.50M | | | | 7.50M | | | | 7.50M | | | | 78.00M | 50.00M | 23.12M | | | | | | | 75.00M | 75.00M | 25.00M | | | | | | | | | | | | | | | | | | | 3.93M | 4.13M |
|
Current Taxes
|
| | 3.77M | | | | | | | | | | | | 1.58M | | | | 13.32M | | | | 0.77M | | | | 0.15M | | | | 0.57M | | | | 0.36M | | | | 4.29M | | | | 0.02M | | | | 3.79M | | | | 0.20M | | | | 18.73M | | | | 0.69M | | | | 0.44M | | | |
|
Total Current Liabilities
|
| | 58.64M | | 83.51M | 83.37M | 72.09M | 115.34M | 103.80M | 116.75M | 100.69M | 130.10M | 106.01M | 104.26M | 87.96M | 109.66M | 103.88M | 120.59M | 119.98M | 167.12M | 128.81M | 143.11M | 133.43M | 163.70M | 155.31M | 181.63M | 131.01M | 195.32M | 169.08M | 156.48M | 149.86M | 274.36M | 271.14M | 264.92M | 243.65M | 228.17M | 214.43M | 172.89M | 169.16M | 184.49M | 177.56M | 182.30M | 171.85M | 263.96M | 217.63M | 236.49M | 177.74M | 223.23M | 196.40M | 192.44M | 181.66M | 239.22M | 286.17M | 265.16M | 250.55M | 297.03M | 276.06M | 274.41M | 271.61M | 304.41M | 304.73M | 283.16M | 252.69M | 266.63M | 336.93M | 394.46M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 4.59M | 2.49M | 2.32M |
|
Non-Current Deferred Tax Liability
|
| | 28.04M | | 23.68M | 29.07M | 37.07M | 41.62M | 46.52M | 34.18M | 48.21M | 54.77M | 53.32M | 58.00M | 56.77M | 58.03M | 55.38M | 53.73M | 50.88M | 49.26M | 51.61M | 49.80M | 59.57M | 58.00M | 55.85M | 43.79M | 69.52M | 44.28M | 46.38M | 50.53M | 71.21M | 77.92M | 79.64M | 80.44M | 75.71M | 56.21M | 56.18M | 53.40M | 69.58M | 53.29M | 54.72M | 56.71M | 67.10M | 50.45M | 50.50M | 45.30M | 78.61M | 40.17M | 35.41M | 17.68M | 72.95M | | | | | | | | | | | | | | | 1.67M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 6.19M | 6.95M | 7.41M | 9.09M | 10.31M | 15.07M | 17.30M | 18.06M | 18.67M | 18.68M | 11.75M | 12.19M | 11.71M | 12.11M | 10.88M | 13.06M | 15.10M | 15.46M | 27.31M | 32.44M | 33.26M | 34.50M | 36.03M | 36.50M | 43.76M | 45.10M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.68M | 237.78M | 232.28M | 239.02M | 223.30M | 314.41M | 268.13M | 281.79M | 216.70M | 263.40M | 231.81M | 210.12M | 181.66M | 239.22M | 286.17M | 265.16M | 250.55M | 297.03M | 276.06M | 274.41M | 271.61M | 304.41M | 304.73M | 283.16M | 252.69M | 266.63M | 336.93M | 396.12M |
|
Total Liabilities
|
| | 86.67M | | 107.18M | 112.43M | 109.16M | 156.95M | 150.32M | 150.92M | 148.91M | 184.88M | 159.34M | 162.26M | 144.73M | 167.68M | 159.27M | 441.82M | 436.48M | 480.13M | 442.30M | 452.92M | 451.13M | 477.95M | 465.54M | 452.92M | 426.16M | 448.36M | 422.34M | 402.01M | 399.20M | 388.52M | 360.16M | 345.37M | 302.54M | 284.37M | 270.61M | 226.28M | 223.68M | 243.29M | 238.47M | 245.97M | 230.72M | 323.50M | 278.43M | 296.86M | 234.00M | 281.46M | 250.48M | 228.80M | 193.40M | 251.41M | 297.88M | 277.28M | 261.44M | 310.09M | 291.16M | 289.87M | 298.92M | 336.85M | 337.99M | 317.67M | 288.72M | 303.13M | 380.69M | 441.22M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 7.50M | | | | 7.50M | | | | 7.50M | | | | 7.50M | | | | 78.00M | 50.00M | 23.12M | | | | | | | 75.00M | 75.00M | 25.00M | | | | | | | | | | | | | | | | | | | 3.93M | 4.13M |
|
Common Equity
|
| | 735.93M | | 793.22M | 829.85M | 893.53M | 934.96M | 963.70M | 983.62M | 1,027.12M | 1,070.27M | 1,094.69M | 1,092.65M | 1,120.96M | 1,162.45M | 1,207.01M | 1,255.31M | 1,327.60M | 1,384.92M | 1,447.74M | 1,497.52M | 1,571.41M | 1,613.48M | 1,647.00M | 1,671.10M | 1,722.52M | -2.79M | -2.87M | 3.05M | 1,910.42M | 4.20M | 4.82M | 6.31M | 2,049.52M | 1,969.98M | 1,921.50M | 1,843.10M | 1,861.75M | 1,857.07M | 1,904.33M | 1,921.33M | 1,938.09M | 1,834.61M | 1,822.61M | 1,895.61M | 1,963.94M | 1,960.98M | 1,916.32M | 1,887.63M | 1,937.99M | 1,928.97M | 1,986.57M | 2,034.05M | 2,065.79M | 2,123.26M | 2,195.95M | 2,268.45M | 2,312.52M | 2,376.36M | 2,400.30M | 2,417.63M | 2,472.10M | 2,474.83M | 2,430.64M | 2,495.21M |
|
Shareholder's Equity
|
| | 735.93M | | 793.22M | 829.85M | 893.53M | 934.96M | 963.70M | 983.62M | 1,027.12M | 1,070.27M | 1,094.69M | 1,092.65M | 1,120.96M | 1,162.45M | 1,207.01M | 1,255.31M | 1,327.60M | 1,384.92M | 1,447.74M | 1,497.52M | 1,571.41M | 1,613.48M | 1,647.00M | 1,671.10M | 1,722.52M | -2.79M | -2.87M | 3.05M | 1,910.42M | 4.20M | 4.82M | 6.31M | 2,049.52M | 1,969.98M | 1,921.50M | 1,843.10M | 1,861.75M | 1,857.07M | 1,904.33M | 1,921.33M | 1,938.09M | 1,834.61M | 1,822.61M | 1,895.61M | 1,963.94M | 1,960.98M | 1,916.32M | 1,887.63M | 1,937.99M | 1,928.97M | 1,986.57M | 2,034.05M | 2,065.79M | 2,123.26M | 2,195.95M | 2,268.45M | 2,312.52M | 2,376.36M | 2,400.30M | 2,417.63M | 2,472.10M | 2,474.83M | 2,430.64M | 2,495.21M |
|
Liabilities and Shareholders Equity
|
| | 822.60M | | 900.40M | 942.28M | 1,002.69M | 1,091.91M | 1,114.02M | 1,134.54M | 1,176.03M | 1,255.15M | 1,254.03M | 1,254.90M | 1,265.69M | 1,330.13M | 1,366.28M | 1,697.13M | 1,764.09M | 1,865.05M | 1,890.03M | 1,950.43M | 2,022.54M | 2,091.44M | 2,112.54M | 2,124.01M | 2,148.67M | 2,197.31M | 2,207.26M | 2,258.27M | 2,309.62M | 2,363.29M | 2,364.09M | 2,371.63M | 2,352.05M | 2,254.35M | 2,192.11M | 2,069.39M | 2,085.43M | 2,100.37M | 2,142.80M | 2,167.30M | 2,168.80M | 2,158.10M | 2,101.04M | 2,192.48M | 2,197.94M | 2,242.45M | 2,166.80M | 2,116.43M | 2,131.39M | 2,180.38M | 2,284.45M | 2,311.32M | 2,327.23M | 2,433.35M | 2,487.11M | 2,558.32M | 2,611.44M | 2,713.21M | 2,738.29M | 2,735.30M | 2,760.82M | 2,782.55M | 2,813.82M | 2,938.75M |
|
Retained Earnings
|
| | 438.94M | | 474.72M | 493.57M | 21.75M | 540.05M | 561.34M | 587.52M | 10.41M | 21.67M | 15.11M | 18.12M | 15.11M | 22.95M | 20.79M | 22.10M | 19.47M | 19.48M | 17.52M | 14.14M | 11.31M | 8.80M | 7.14M | -1.76M | -1.13M | 1,126.22M | 1,132.81M | -0.44M | -1.27M | 1,254.78M | 1,276.90M | 6.01M | 1,302.00M | 1,208.84M | 1,157.05M | 1,086.00M | 1,102.47M | 1,093.37M | 1,111.31M | 1,107.45M | 1,116.37M | 1,018.31M | 986.44M | 1,046.05M | 1,089.70M | 1,085.18M | 1,038.04M | 1,005.10M | 1,042.46M | 1,038.66M | 1,082.85M | 1,108.06M | 1,148.39M | 1,193.17M | 1,252.53M | 1,306.93M | 1,336.94M | 1,378.90M | 1,394.45M | 1,405.92M | 1,450.29M | 1,454.61M | 1,421.35M | 1,471.87M |
|
Treasury Shares
|
| | 4.66M | | | | 5.04M | | | | 11.06M | | | | 11.72M | | | | 12.51M | | | 0.35M | 13.27M | 1.41M | 2.83M | 4.89M | 10.84M | 3.12M | 6.21M | 8.04M | 9.40M | 1.47M | 3.66M | 6.87M | 2.02M | 9.33M | 6.28M | 23.12M | 2.64M | 4.72M | 7.80M | 11.37M | 3.31M | 7.02M | 7.02M | 8.19M | 3.60M | 2.76M | 6.17M | 9.00M | 3.76M | 2.44M | 2.44M | 3.29M | 3.55M | 1.05M | 1.97M | 2.74M | 3.38M | 1.20M | 2.60M | 5.80M | 3.17M | | | |