|
Cash & Equivalents
|
14.98M | 13.82M | 25.51M | 13.06M | 25.51M | 25.51M | 16.54M | 17.34M | 16.54M | 27.04M | 19.39M | 13.80M | 29.04M | 33.24M | 23.62M | 15.39M | 30.09M | 37.30M | 23.76M | 15.90M | 30.80M | 41.82M | 27.84M | 17.76M | 42.70M | 47.45M | 32.61M | 25.16M | 43.97M | 55.56M | 38.59M | 37.08M | 51.67M | 58.93M | 41.95M | 35.57M | 57.10M | 62.11M | 48.82M | 38.58M | 63.60M | 71.62M | 38.51M | 35.98M | 64.41M | 86.92M | 155.49M | 120.94M | 142.89M | 200.12M | 222.19M | 216.31M | 219.40M | 281.35M | 228.27M | 177.77M | 204.34M | 226.13M | 201.46M | 210.32M | 216.68M | 242.42M | 224.33M | 145.01M | 203.51M | 151.02M | 170.35M | 164.60M |
|
Cash & Current Investments
|
14.98M | 13.82M | 25.51M | 13.06M | 25.51M | 25.51M | 16.54M | 17.34M | 16.54M | 27.04M | 19.39M | 13.80M | 29.04M | 33.24M | 23.62M | 15.39M | 30.09M | 37.30M | 23.76M | 15.90M | 30.80M | 41.82M | 27.84M | 17.76M | 42.70M | 47.45M | 32.61M | 25.16M | 43.97M | 55.56M | 38.59M | 37.08M | 51.67M | 58.93M | 41.95M | 35.57M | 57.10M | 62.11M | 48.82M | 38.58M | 63.60M | 71.62M | 38.51M | 35.98M | 64.41M | 86.92M | 155.49M | 120.94M | 142.89M | 200.12M | 222.19M | 216.31M | 219.40M | 281.35M | 228.27M | 177.77M | 204.34M | 226.13M | 201.46M | 210.32M | 216.68M | 242.42M | 224.33M | 145.01M | 203.51M | 151.02M | 170.35M | 164.60M |
|
Receivables - Net
|
7.45M | 1.61M | 35.50M | 12.47M | 15.19M | 16.11M | 22.77M | 5.34M | 19.99M | 21.50M | 14.16M | 17.70M | 23.01M | 21.12M | 18.82M | 13.51M | 21.75M | 29.89M | 19.41M | 13.67M | 24.23M | 24.20M | 12.55M | 17.60M | 23.05M | 23.02M | 18.47M | 15.90M | 31.86M | 27.32M | 24.58M | 22.95M | 36.94M | 41.70M | 24.66M | 28.73M | 35.84M | 42.68M | 34.00M | 25.71M | 45.51M | 49.10M | 42.40M | 36.12M | 35.81M | 69.48M | 40.20M | 44.00M | 54.49M | 60.20M | 47.65M | 39.47M | 62.28M | 61.86M | 50.29M | 68.51M | 116.91M | 95.02M | 85.78M | 94.60M | 121.64M | 105.26M | 106.41M | 83.27M | 119.49M | 106.85M | 108.29M | 85.88M |
|
Receivables - Other
|
| | | | | | | | | | 0.26M | | | | 0.41M | | | | 0.37M | | | | 0.40M | | | | 0.58M | | | | 0.90M | | | | 0.61M | | | | 0.80M | 4.00M | 3.10M | 2.80M | 1.40M | 3.60M | 3.60M | 4.10M | 1.33M | 4.50M | 5.90M | 6.80M | 5.70M | 6.10M | 6.30M | 6.90M | 5.90M | 7.20M | 7.10M | 7.00M | 1.47M | 6.50M | 7.60M | 7.70M | 2.35M | 6.80M | 5.60M | 5.90M | 5.00M | 4.30M |
|
Receivables
|
7.45M | 1.61M | 35.50M | 12.47M | 15.19M | 16.11M | 22.77M | 5.34M | 19.99M | 21.50M | 14.42M | 17.70M | 23.01M | 21.12M | 19.23M | 13.51M | 21.75M | 29.89M | 19.78M | 13.67M | 24.23M | 24.20M | 12.95M | 17.60M | 23.05M | 23.02M | 19.06M | 15.90M | 31.86M | 27.32M | 25.48M | 22.95M | 36.94M | 41.70M | 25.27M | 28.73M | 35.84M | 42.68M | 34.80M | 29.71M | 48.60M | 51.90M | 43.80M | 39.72M | 39.41M | 73.58M | 41.53M | 48.50M | 60.39M | 67.00M | 53.35M | 45.57M | 68.58M | 68.76M | 56.19M | 75.71M | 124.01M | 102.02M | 87.25M | 101.10M | 129.24M | 112.96M | 108.76M | 90.07M | 125.09M | 112.75M | 113.29M | 90.18M |
|
Inventory
|
399.12M | 339.85M | 205.93M | 190.24M | 32.24M | 181.39M | 188.72M | 189.23M | 0.81M | 200.94M | 219.63M | 224.71M | 206.21M | 199.10M | 215.12M | 226.81M | 230.71M | 235.05M | 228.04M | 238.05M | 260.40M | 234.26M | 244.15M | 278.12M | 277.03M | 257.60M | 273.88M | 326.37M | 346.41M | 306.63M | 321.98M | 363.62M | 404.69M | 385.28M | 401.30M | 440.72M | 423.91M | 379.43M | 377.07M | 445.46M | 454.56M | 434.73M | 477.47M | 493.94M | 506.89M | 314.10M | 298.00M | 378.86M | 302.98M | 209.42M | 230.98M | 325.40M | 329.73M | 374.22M | 454.36M | 605.37M | 711.30M | 739.11M | 812.83M | 876.23M | 932.61M | 880.42M | 906.64M | 1,035.18M | 973.41M | 906.22M | 867.33M | 867.90M |
|
Current Deferred Tax Assets
|
| | 9.26M | | | | 6.19M | | | | | | | | | | | | | | | | | | | | 9.25M | 8.79M | 7.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.21M | -0.83M | 12.31M | 0.73M | 9.32M | 10.72M | 5.00M | 0.38M | 1.62M | 5.43M | 4.59M | 4.26M | 3.30M | 5.95M | 5.05M | 4.71M | 3.47M | 4.77M | 4.85M | 4.80M | 4.14M | 4.74M | 4.42M | 4.63M | 3.88M | 4.98M | 10.85M | 12.22M | 10.86M | 11.32M | 5.96M | 5.71M | 5.04M | 5.87M | 5.84M | 6.62M | 5.09M | 6.00M | 5.39M | 10.90M | 8.84M | 11.22M | 10.21M | 11.01M | 9.37M | 11.13M | 9.64M | 14.58M | 14.70M | 18.32M | 16.69M | 16.74M | 17.60M | 18.57M | 21.08M | 21.71M | 21.71M | 24.88M | 23.11M | 24.86M | 22.00M | 33.10M | 35.84M | 34.96M | 27.22M | 33.79M | 34.91M | 26.12M |
|
Current Assets
|
450.36M | 398.10M | 289.24M | 246.80M | 220.11M | 235.86M | 233.03M | 231.19M | 237.65M | 254.92M | 257.77M | 260.48M | 261.56M | 259.41M | 262.61M | 260.43M | 286.02M | 307.01M | 276.06M | 272.43M | 319.57M | 305.01M | 288.95M | 318.11M | 346.65M | 333.04M | 335.81M | 388.44M | 440.74M | 400.83M | 391.11M | 429.37M | 498.34M | 491.77M | 473.76M | 511.63M | 521.95M | 490.22M | 465.29M | 520.66M | 572.50M | 566.67M | 568.58M | 577.05M | 616.48M | 481.63M | 503.33M | 558.39M | 515.05M | 488.05M | 517.52M | 597.91M | 629.00M | 736.00M | 754.00M | 873.37M | 1,054.26M | 1,085.15M | 1,123.18M | 1,206.02M | 1,292.93M | 1,261.20M | 1,273.21M | 1,298.42M | 1,323.62M | 1,197.88M | 1,180.88M | 1,144.50M |
|
Property, Plant & Equipment (Net)
|
111.26M | 109.53M | 102.32M | 100.81M | 99.62M | 98.47M | 102.17M | 98.86M | 98.64M | 101.83M | 102.11M | 101.65M | 101.42M | 101.16M | 98.80M | 98.87M | 103.08M | 100.13M | 100.34M | 100.18M | 100.47M | 101.86M | 101.88M | 107.99M | 108.10M | 106.28M | 98.99M | 98.82M | 113.01M | 115.35M | 121.35M | 123.55M | 126.61M | 127.75M | 127.16M | 127.41M | 129.88M | 130.68M | 138.72M | 138.73M | 140.88M | 143.32M | 144.30M | 144.76M | 143.17M | 141.90M | 141.93M | 149.66M | 151.25M | 166.06M | 175.46M | 217.51M | 220.57M | 226.65M | 246.01M | 501.59M | 499.42M | 521.64M | 527.55M | 532.49M | 536.17M | 533.94M | 532.77M | 535.90M | 546.96M | 551.91M | 552.55M | 548.63M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | | 25.90M | | | | 27.40M | | | | 64.01M | | | | 84.24M | | | | 195.56M | 234.76M | 234.53M | 236.71M | 235.59M | 527.72M | 558.61M | 26.80M | 559.82M | 575.85M | 590.34M | 589.95M | 592.30M | 587.97M | 591.10M | 527.14M | 526.93M | 526.97M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02M | | | | 13.68M | 38.79M | 42.13M | 40.97M | 43.64M | 38.96M | 39.17M | 38.38M | 51.09M | 38.49M | 37.59M | 36.66M | 35.42M | 34.95M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | | 25.90M | | | | 27.50M | | | | 64.10M | 64.50M | 65.14M | 65.40M | 84.30M | 143.11M | 142.20M | 186.70M | 201.12M | 247.12M | 246.30M | 248.20M | 246.50M | 566.50M | 600.70M | 603.20M | 599.50M | 614.80M | 629.50M | 628.30M | 629.80M | 626.50M | 628.70M | 563.80M | 562.30M | 561.90M |
|
Long-Term Deferred Tax
|
1.21M | 1.21M | 51.60M | | | | 41.65M | | | | | | | | | | | | | | | | | | | | 27.52M | 17.97M | 17.57M | 16.38M | 21.07M | 19.84M | 18.64M | 11.75M | 9.92M | 7.47M | 6.52M | 3.10M | 7.86M | 2.59M | 1.77M | | 6.37M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.26M | 3.26M | 2.09M | 2.44M | 2.35M | 2.21M | 1.55M | 1.43M | 1.26M | 1.19M | 3.25M | 0.97M | 0.78M | 0.68M | 3.71M | 3.95M | 4.46M | 4.89M | 5.51M | 5.53M | 5.66M | 5.45M | 11.85M | 5.83M | 5.26M | 5.16M | 5.31M | 5.38M | 3.85M | 13.27M | 13.15M | 13.38M | | | | | | | 5.63M | | | | 7.12M | 7.78M | 7.75M | 7.75M | 7.77M | 8.10M | 10.32M | 10.65M | 8.82M | 10.76M | 9.07M | 9.10M | 9.46M | 33.22M | 31.78M | 34.81M | 32.26M | 32.40M | 31.49M | 31.59M | 32.74M | 30.82M | 33.60M | 36.00M | 36.75M | 35.89M |
|
Non-Current Assets
|
115.72M | 113.99M | 104.41M | 103.25M | 101.97M | 100.67M | 103.72M | 100.29M | 99.91M | 103.02M | 105.36M | 102.62M | 102.20M | 101.83M | 102.51M | 102.82M | 107.54M | 105.03M | 105.85M | 105.71M | 106.14M | 107.30M | 113.73M | 113.83M | 113.36M | 111.44M | 131.82M | 122.17M | 134.43M | 145.00M | 155.58M | 156.76M | 174.79M | 169.48M | 166.23M | 165.28M | 168.21M | 165.69M | 175.25M | 175.03M | 176.53M | 188.74M | 215.50M | 258.35M | 256.63M | 254.33M | 271.99M | 406.50M | 410.07M | 468.04M | 490.30M | 577.22M | 576.72M | 584.07M | 598.77M | 1,239.91M | 1,270.47M | 1,295.15M | 1,298.13M | 1,320.49M | 1,338.06M | 1,332.46M | 669.37M | 1,335.92M | 1,349.48M | 1,289.86M | 690.46M | 1,283.82M |
|
Assets
|
566.08M | 512.09M | 393.64M | 350.05M | 322.08M | 336.53M | 336.76M | 331.49M | 337.56M | 357.94M | 363.13M | 363.10M | 363.76M | 361.24M | 365.12M | 363.25M | 393.56M | 412.04M | 381.90M | 378.14M | 425.70M | 412.31M | 402.68M | 431.94M | 460.00M | 444.48M | 467.62M | 510.61M | 575.18M | 545.83M | 546.69M | 586.13M | 673.13M | 661.26M | 639.99M | 676.91M | 690.15M | 655.91M | 640.54M | 695.69M | 749.02M | 755.41M | 784.08M | 835.41M | 873.10M | 735.96M | 775.32M | 964.89M | 925.13M | 956.09M | 1,007.82M | 1,175.14M | 1,205.72M | 1,320.07M | 1,352.77M | 2,113.28M | 2,324.73M | 2,380.30M | 2,421.30M | 2,526.51M | 2,630.99M | 2,593.66M | 2,605.07M | 2,634.34M | 2,673.10M | 2,487.74M | 2,470.44M | 2,428.32M |
|
Accounts Payables
|
| | | | | | 7.00M | | | 10.96M | 8.64M | 5.17M | 8.92M | 9.14M | 8.46M | 5.78M | 8.25M | 9.83M | 7.47M | 4.13M | 9.77M | 13.37M | 7.82M | 4.62M | 11.93M | 11.54M | 13.51M | 8.68M | 27.00M | 19.34M | 9.60M | 9.48M | 24.93M | 25.63M | 26.43M | 10.37M | 17.91M | 20.77M | 23.13M | 11.84M | 11.63M | 31.60M | 33.67M | 18.16M | 15.26M | 39.44M | 37.34M | 22.38M | 23.28M | 28.74M | 25.74M | 27.24M | 37.86M | 56.53M | 34.34M | 43.37M | 44.60M | 47.20M | 71.71M | 43.96M | 61.34M | 45.58M | 54.48M | 35.53M | 44.57M | 44.50M | 56.38M | 52.58M |
|
Notes Payables
|
294.00M | 250.00M | 142.00M | 102.00M | 53.00M | 57.21M | 93.84M | 94.61M | 90.03M | 105.21M | 118.83M | 130.24M | 120.09M | 111.79M | 120.65M | 123.37M | 141.13M | 142.33M | 122.47M | 125.91M | 160.10M | 131.04M | 124.42M | 157.23M | 165.29M | 137.39M | 137.19M | 187.52M | 219.03M | 176.97M | 166.55M | 213.51M | 265.92M | 241.64M | 254.18M | 307.74M | 299.16M | 232.76M | 212.95M | 270.71M | 297.53M | 289.84M | 312.06M | 334.08M | 362.90M | 147.05M | 144.39M | 163.39M | 35.76M | 2.86M | 23.94M | 113.46M | 58.86M | 107.22M | 132.03M | 341.21M | 498.65M | 514.02M | 537.06M | 664.86M | 736.72M | 701.18M | 708.99M | 795.17M | 821.70M | 735.22M | 715.68M | 702.72M |
|
Payables
|
294.00M | 250.00M | 142.00M | 102.00M | 53.00M | 57.21M | 100.85M | 94.61M | 90.03M | 116.17M | 127.47M | 135.41M | 129.02M | 120.93M | 129.10M | 129.15M | 149.38M | 152.16M | 129.94M | 130.05M | 169.88M | 144.41M | 132.25M | 161.85M | 177.22M | 148.93M | 150.70M | 196.20M | 246.03M | 196.31M | 176.15M | 222.99M | 290.85M | 267.28M | 280.61M | 318.11M | 317.07M | 253.54M | 236.08M | 282.56M | 309.16M | 321.44M | 345.74M | 352.24M | 378.16M | 186.49M | 181.74M | 185.77M | 59.04M | 31.60M | 49.68M | 140.71M | 96.71M | 163.75M | 166.37M | 384.58M | 543.25M | 561.23M | 608.77M | 708.82M | 798.06M | 746.76M | 763.48M | 830.70M | 866.27M | 779.72M | 772.06M | 755.30M |
|
Accumulated Expenses
|
-3.56M | 24.69M | 3.40M | -5.43M | 23.49M | 24.88M | 24.72M | -0.36M | 26.03M | 27.00M | 25.68M | 21.78M | 24.64M | 25.52M | 23.27M | 20.25M | 23.24M | 24.82M | 20.33M | 14.88M | 19.22M | 22.79M | 19.60M | 15.90M | 20.74M | 22.72M | 19.96M | 15.69M | 22.50M | 27.24M | 25.60M | 22.43M | 30.96M | 33.55M | 33.05M | 26.94M | 31.14M | 35.39M | 32.93M | 29.79M | 37.10M | 37.36M | 42.85M | 35.44M | 34.63M | 47.77M | 51.62M | 67.46M | 84.54M | 89.70M | 86.59M | 81.44M | 95.75M | 97.09M | 89.40M | 101.80M | 113.80M | 118.58M | 112.75M | 112.42M | 124.33M | 196.99M | 197.29M | 164.15M | 172.16M | 116.89M | 121.04M | 107.05M |
|
Other Accumulated Expenses
|
| | 0.11M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 93.84M | | | 105.21M | 118.83M | 130.24M | 120.09M | 111.79M | 120.65M | 123.37M | 141.13M | 142.33M | 122.47M | 125.91M | 160.10M | 131.04M | 124.42M | 157.23M | 165.29M | 137.39M | 137.19M | 187.52M | 219.03M | 176.97M | 166.55M | 213.51M | 265.92M | 241.64M | 254.18M | 307.74M | 299.16M | 232.76M | 212.95M | 270.71M | 297.53M | 289.84M | 312.06M | 334.08M | 362.90M | 147.05M | 144.39M | 163.39M | 35.76M | 3.29M | 23.94M | 113.46M | 58.86M | 107.22M | 132.03M | 341.21M | 498.65M | 514.02M | 537.06M | 664.86M | 736.72M | 701.18M | 708.99M | 795.17M | 821.70M | 735.22M | 715.68M | 702.72M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 6.85M | 7.26M | 6.85M | 9.86M | 10.44M | 10.28M | 10.57M | 9.64M | 9.77M | 10.32M | 9.69M | 10.48M | 9.98M | 9.97M | 10.07M | 10.37M | 10.36M | 10.13M | 9.76M | 10.33M | 10.20M | 10.04M | 10.49M | 10.76M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.01M | 21.07M | 33.33M | 24.26M | 24.30M | 20.20M | 26.79M | 30.11M | 31.82M | 55.39M | 83.36M | 86.70M | 100.66M | 144.55M | 164.07M | 138.38M | 144.43M | 119.89M | 113.93M | 97.78M | 81.70M | 74.64M | 79.09M | 66.79M | 64.84M | 52.50M | 56.94M | 48.90M | 45.70M | 52.64M |
|
Total Current Liabilities
|
346.08M | 297.51M | 192.06M | 137.40M | 114.36M | 127.17M | 130.98M | 128.56M | 137.60M | 151.84M | 162.23M | 165.62M | 164.14M | 155.14M | 160.87M | 163.22M | 190.87M | 195.34M | 159.62M | 156.44M | 204.13M | 177.92M | 162.83M | 190.36M | 215.11M | 185.28M | 183.39M | 224.86M | 288.24M | 241.71M | 231.88M | 268.19M | 347.70M | 323.27M | 334.69M | 364.67M | 368.18M | 311.79M | 286.01M | 333.42M | 379.58M | 383.06M | 412.89M | 414.78M | 446.44M | 271.63M | 272.53M | 321.18M | 240.18M | 221.57M | 251.09M | 379.92M | 369.89M | 412.57M | 412.77M | 649.20M | 813.37M | 819.96M | 847.05M | 940.01M | 1,045.61M | 1,054.44M | 1,069.14M | 1,091.45M | 1,139.32M | 991.15M | 984.88M | 961.34M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34M | 50.12M | 49.44M | 48.37M | 47.50M | 46.62M | 45.75M | 45.83M | 45.30M | 415.26M | 407.33M | 399.23M | 389.23M | 380.97M | 372.62M | 364.14M | 355.91M | 347.29M | 339.05M | 365.07M | 356.24M | 347.49M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.63M | 2.55M | 2.57M | 9.47M | 9.15M | 9.38M | 10.45M | 9.74M | 9.93M | 10.79M | 11.56M | 11.51M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | | | 4.45M | | | 1.28M | 1.14M | 2.41M | 2.82M | 4.22M | 4.51M | 5.91M | 6.50M | 8.42M | 9.27M | 13.16M | 14.65M | 17.80M | 15.40M | 37.81M | 47.64M | 54.45M | 56.93M | 57.94M | 58.16M | 59.21M | 60.32M | 54.36M | 55.37M | 45.54M | 47.45M | 42.59M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.33M | 35.64M | 34.25M | 33.47M | 98.22M | 98.28M | 96.83M | 96.96M | 94.91M | 93.89M | 92.77M | 89.66M | 121.05M | 121.81M | 119.76M | 123.79M | 125.55M | 126.22M | 125.34M | 124.53M | 130.49M | 128.87M | 127.86M | 127.97M | 127.82M |
|
Other Non-Current Liabilities
|
2.52M | 4.82M | 3.83M | 3.55M | 3.17M | 2.67M | 3.75M | 4.19M | 4.67M | 6.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | | 1.27M | 1.23M | 1.15M | 1.13M | 0.83M | 2.96M | 6.87M | 7.43M | 8.13M | 12.36M | 15.50M | 15.63M | 17.09M | 15.21M | 80.93M | 87.82M | 88.63M | 86.06M | 87.47M | 87.92M | 86.73M | 81.31M | 55.49M | 7.10M | 6.80M | 5.15M | 4.76M |
|
Total Non-Current Liabilities
|
346.08M | 297.51M | 192.06M | 137.40M | 114.36M | 127.17M | 3.75M | 128.56M | 137.60M | 151.84M | 5.90M | 5.32M | 4.31M | 4.42M | 3.31M | 1.85M | 1.81M | 0.72M | 0.47M | 0.44M | 0.39M | 0.61M | 0.56M | 0.42M | 0.34M | 0.42M | 0.59M | 0.62M | 0.65M | 2.46M | 2.34M | 2.41M | 4.63M | 3.25M | 3.10M | 2.79M | 3.04M | 2.50M | 1.43M | 0.84M | 0.95M | 384.35M | 414.04M | 453.51M | 484.89M | 310.10M | 316.96M | 475.44M | 394.39M | 375.19M | 400.57M | 526.28M | 515.84M | 560.24M | 554.90M | 1,217.42M | 1,385.65M | 1,389.31M | 1,416.83M | 1,504.47M | 1,602.61M | 1,530.00M | 1,537.51M | 1,575.65M | 1,662.62M | 1,529.62M | 1,516.53M | 1,479.24M |
|
Total Liabilities
|
348.61M | 302.33M | 195.89M | 140.96M | 117.53M | 129.84M | 134.73M | 132.75M | 142.27M | 158.05M | 168.13M | 170.94M | 168.44M | 159.56M | 164.18M | 165.07M | 192.68M | 196.06M | 160.09M | 156.88M | 204.53M | 178.53M | 163.39M | 190.78M | 215.46M | 185.71M | 183.98M | 225.48M | 288.89M | 244.17M | 234.22M | 270.60M | 352.34M | 326.52M | 337.79M | 367.45M | 371.22M | 314.29M | 287.45M | 334.26M | 380.54M | 385.62M | 415.26M | 454.66M | 486.03M | 310.94M | 319.92M | 482.31M | 401.82M | 383.32M | 412.93M | 541.78M | 531.46M | 577.33M | 570.11M | 1,298.36M | 1,473.47M | 1,477.94M | 1,502.89M | 1,591.94M | 1,690.53M | 1,616.73M | 1,618.82M | 1,631.14M | 1,669.72M | 1,536.41M | 1,521.68M | 1,484.00M |
|
Total Debt
|
| | | | | | 93.84M | | | 105.21M | 118.83M | 130.24M | 120.09M | 111.79M | 120.65M | 123.37M | 141.13M | 142.33M | 122.47M | 125.91M | 160.10M | 131.04M | 124.42M | 157.23M | 165.29M | 137.39M | 137.19M | 187.52M | 219.03M | 176.97M | 166.55M | 213.51M | 265.92M | 241.64M | 254.18M | 307.74M | 299.16M | 232.76M | 212.95M | 270.71M | 297.53M | 289.84M | 312.06M | 334.08M | 362.90M | 147.05M | 151.74M | 213.52M | 85.20M | 51.67M | 71.44M | 160.08M | 104.61M | 153.06M | 177.33M | 756.48M | 905.98M | 913.25M | 926.29M | 1,045.83M | 1,109.34M | 1,065.32M | 1,064.90M | 1,142.46M | 1,160.76M | 1,100.29M | 1,071.91M | 1,050.21M |
|
Common Equity
|
217.47M | 209.76M | 197.76M | 209.09M | 204.56M | 206.69M | 202.03M | 198.73M | 195.28M | 199.89M | 195.00M | 192.16M | 195.31M | 201.69M | 200.94M | 198.18M | 200.88M | 215.98M | 221.81M | 221.25M | 221.18M | 233.78M | 239.29M | 241.16M | 244.55M | 258.78M | 283.64M | 285.13M | 286.29M | 301.66M | 312.47M | 315.53M | 320.79M | 334.73M | 302.20M | 309.46M | 318.94M | 341.62M | 353.09M | 361.44M | 368.49M | 369.79M | 368.82M | 380.75M | 387.08M | 425.02M | 455.40M | 482.58M | 523.30M | 572.77M | 594.89M | 633.35M | 674.26M | 742.74M | 782.67M | 814.93M | 851.26M | 902.36M | 918.42M | 934.57M | 940.46M | 976.93M | 986.25M | 1,003.20M | 1,003.38M | 951.32M | 948.75M | 944.32M |
|
Shareholder's Equity
|
| | 197.76M | | | | 202.03M | | | 199.89M | 195.00M | 192.16M | 195.31M | 201.69M | 200.94M | 198.18M | 200.88M | 215.98M | 221.81M | 221.25M | 221.18M | 233.78M | 239.29M | 241.16M | 244.55M | 258.78M | 283.64M | 285.13M | 286.29M | 301.66M | 312.47M | 315.53M | 320.79M | 334.73M | 302.20M | 309.46M | 318.94M | 341.62M | 353.09M | 361.44M | 368.49M | 369.79M | 368.82M | 380.75M | 387.08M | 425.02M | 455.40M | 482.58M | 523.30M | 572.77M | 594.89M | 633.35M | 674.26M | 742.74M | 782.67M | 814.93M | 851.26M | 902.36M | 918.42M | 934.57M | 940.46M | 976.93M | 986.25M | 1,003.20M | 1,003.38M | 951.32M | 948.75M | 944.32M |
|
Liabilities and Shareholders Equity
|
566.08M | 512.09M | 393.64M | 350.05M | 322.08M | 336.53M | 336.76M | 331.49M | 337.56M | 357.94M | 363.13M | 363.10M | 363.76M | 361.24M | 365.12M | 363.25M | 393.56M | 412.04M | 381.90M | 378.14M | 425.70M | 412.31M | 402.68M | 431.94M | 460.00M | 444.48M | 467.62M | 510.61M | 575.18M | 545.83M | 546.69M | 586.13M | 673.13M | 661.26M | 639.99M | 676.91M | 690.15M | 655.91M | 640.54M | 695.69M | 749.02M | 755.41M | 784.08M | 835.41M | 873.10M | 735.96M | 775.32M | 964.89M | 925.13M | 956.09M | 1,007.82M | 1,175.14M | 1,205.72M | 1,320.07M | 1,352.77M | 2,113.28M | 2,324.73M | 2,380.30M | 2,421.30M | 2,526.51M | 2,630.99M | 2,593.66M | 2,605.07M | 2,634.34M | 2,673.10M | 2,487.74M | 2,470.44M | 2,428.32M |
|
Treasury Shares
|
| | | | | | 0.79M | | | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.12M | 0.12M | 0.79M | 0.06M | 0.06M | 0.79M | 0.79M | 0.79M | 0.11M | 0.79M | 0.11M | 1.36M | 1.42M | 1.57M | 1.57M | 1.69M | 1.84M | 1.84M | 1.98M | 4.43M | 4.47M | 4.47M | 4.47M | 4.47M | 4.48M | 4.48M | 5.70M | 6.19M | 6.19M | 6.25M | 6.27M | 6.27M | 6.27M | 6.27M | 6.56M | 6.77M | 6.77M | 7.14M | 7.27M | 7.27M | 7.27M | 7.27M | 7.27M | 7.27M | 7.27M | 7.27M | 7.35M | 7.35M | 7.35M | 7.89M | 8.68M | 8.68M | 8.68M |
|
Retained Earnings
|
50.94M | 41.76M | 8.77M | 18.93M | 12.59M | 13.10M | 11.27M | 6.57M | 2.08M | 5.43M | -0.25M | -4.47M | -2.17M | 2.44M | 0.84M | -3.32M | -2.97M | 10.66M | 15.87M | 12.50M | 10.52M | 22.02M | 27.14M | 27.36M | 27.75M | 42.59M | 75.43M | 76.32M | 78.74M | 92.81M | 103.21M | 105.86M | 108.60M | 122.85M | 126.76M | 130.97M | 137.16M | 154.53M | 166.07M | 171.38M | 176.68M | 195.77M | 202.46M | 212.12M | 217.19M | 252.12M | 277.70M | 301.30M | 340.23M | 399.85M | 432.68M | 468.62M | 522.13M | 592.31M | 630.67M | 650.36M | 680.39M | 724.81M | 739.95M | 740.88M | 742.47M | 774.02M | 778.01M | 796.08M | 799.38M | 747.24M | 746.38M | 738.46M |