|
Cash & Equivalents
|
68.03M | 62.59M | 53.26M | 51.25M | 42.90M | 57.60M | 65.67M | 78.85M | 71.11M | 87.37M | 122.10M | 99.59M | 183.59M | 121.56M | 127.52M | 146.90M | 154.63M | 170.59M | 188.03M | 226.02M | 227.62M | 252.24M | 329.74M | 275.81M | 308.53M | 331.09M | 355.37M | 336.16M | 347.37M | 372.89M | 322.96M | 445.08M | 201.86M | 240.92M | 300.61M | 290.07M | 318.82M | 327.17M | 355.78M | 344.78M | 296.04M | 291.87M | 315.95M | 268.67M | 419.56M | 446.13M | 350.99M | 396.10M | 424.25M | 462.04M | 519.49M | 552.83M | 329.43M | 255.70M | 243.88M | 208.78M | 220.95M | 195.89M | 197.19M | 254.22M | 251.42M | 302.65M | 312.51M | 308.57M | 289.70M | 300.02M | 299.73M |
|
Short-term Investments
|
64.79M | 82.07M | 70.13M | 56.89M | 42.01M | 25.47M | 16.23M | 14.51M | 35.71M | 33.44M | 52.15M | 60.40M | 61.48M | 71.93M | 76.77M | 79.26M | 78.93M | 73.39M | 72.81M | 70.87M | 76.22M | 79.90M | 77.50M | 70.95M | 46.25M | 36.22M | 38.70M | 41.23M | 36.35M | 27.72M | 49.48M | | | | 9.59M | 10.06M | 14.18M | 18.07M | 36.96M | 37.33M | 17.21M | 21.86M | 20.84M | 23.97M | 20.11M | 14.56M | 12.54M | 14.69M | 11.69M | 14.66M | 18.01M | 14.42M | 0.50M | 0.50M | 0.50M | 4.22M | 3.23M | 1.81M | 1.81M | 0.50M | | | | | | | |
|
Cash & Current Investments
|
132.82M | 144.65M | 123.39M | 108.14M | 84.91M | 83.07M | 81.90M | 93.36M | 106.83M | 120.81M | 174.26M | 159.99M | 245.07M | 193.49M | 204.29M | 226.16M | 233.56M | 243.98M | 260.85M | 296.89M | 303.85M | 332.14M | 407.25M | 346.76M | 354.79M | 367.31M | 394.06M | 377.40M | 383.72M | 400.62M | 372.44M | 445.08M | 201.86M | 240.92M | 310.20M | 300.13M | 333.00M | 345.24M | 392.74M | 382.11M | 313.26M | 313.73M | 336.79M | 292.64M | 439.67M | 460.70M | 363.54M | 410.78M | 435.94M | 476.70M | 537.49M | 567.25M | 329.93M | 256.20M | 244.38M | 213.01M | 224.18M | 197.70M | 199.00M | 254.72M | 251.42M | 302.65M | 312.51M | 308.57M | 289.70M | 300.02M | 299.73M |
|
Receivables - Net
|
30.30M | 27.50M | 32.45M | 47.78M | 48.84M | 48.74M | 55.80M | 50.94M | 50.59M | 51.79M | 53.08M | 43.57M | 41.73M | 43.84M | 53.01M | 49.13M | 52.94M | 49.55M | 51.79M | 45.32M | 43.32M | 41.02M | 35.35M | 39.05M | 42.59M | 43.43M | 49.24M | 57.85M | 55.67M | 60.49M | 53.64M | 56.16M | 137.70M | 124.93M | 105.09M | 112.70M | 123.48M | 149.94M | 144.53M | 176.30M | 238.07M | 230.29M | 210.45M | 202.22M | 198.16M | 197.78M | 164.54M | 124.09M | 120.36M | 120.78M | 116.04M | 105.89M | 202.90M | 216.12M | 212.84M | 221.72M | 139.46M | 162.22M | 161.80M | 161.57M | 145.19M | 151.76M | 173.98M | 182.83M | 170.93M | 179.50M | 191.54M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.96M | 71.05M | 85.38M | 98.81M | 132.27M | 78.36M | 70.41M | 20.14M | | | | | | | | | | | | | | | | -5.10M | 1.50M | | | | | | | | | | |
|
Receivables
|
30.30M | 27.50M | 32.45M | 47.78M | 48.84M | 48.74M | 55.80M | 50.94M | 50.59M | 51.79M | 53.08M | 43.57M | 41.73M | 43.84M | 53.01M | 49.13M | 52.94M | 49.55M | 51.79M | 45.32M | 43.32M | 41.02M | 35.35M | 39.05M | 42.59M | 43.43M | 49.24M | 57.85M | 55.67M | 60.49M | 53.64M | 56.16M | 188.66M | 195.98M | 190.47M | 211.50M | 255.75M | 228.30M | 214.94M | 196.44M | 238.07M | 230.29M | 210.45M | 202.22M | 198.16M | 197.78M | 164.54M | 124.09M | 120.36M | 120.78M | 116.04M | 105.89M | 202.90M | 216.12M | 212.84M | 216.62M | 140.96M | 162.22M | 161.80M | 161.57M | 145.19M | 151.76M | 173.98M | 182.83M | 170.93M | 179.50M | 191.54M |
|
Raw Materials
|
| | | | | | | 22.80M | | 26.27M | 24.26M | 25.23M | 21.92M | 20.65M | 20.86M | 20.81M | | | 18.70M | | | | | | | | | | | | | | | | | 82.40M | | | 71.51M | | | | | | | | | 22.73M | | | 26.49M | 28.54M | 32.03M | 34.35M | 36.94M | 38.50M | 40.60M | 41.24M | 44.08M | 46.50M | 47.41M | 48.79M | 50.33M | 28.63M | 29.83M | | |
|
Work In Process
|
| | | | | | | 3.81M | | 4.22M | 3.72M | 2.90M | 3.86M | 3.53M | 3.10M | 3.01M | | | 4.13M | | | | | | | | | | | | | | | | | 42.30M | | | 64.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 17.45M | | 18.88M | 15.38M | 12.29M | 11.51M | 12.36M | 13.64M | 12.51M | | | 11.31M | | | | | | | | | | | | | | | | | 163.96M | | | 156.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
21.70M | 24.75M | 44.94M | 41.33M | 37.56M | 41.16M | 43.62M | 44.06M | 51.20M | 49.37M | 43.36M | 40.42M | 37.29M | 36.53M | 37.59M | 36.33M | 36.54M | 36.28M | 34.15M | 34.45M | 36.69M | 37.82M | 38.25M | 36.93M | 37.66M | 38.23M | 40.68M | 43.63M | 49.24M | 49.92M | 50.95M | 49.26M | 445.68M | 401.31M | 295.55M | 288.66M | 295.55M | 288.95M | 291.84M | 311.16M | 321.75M | 329.95M | 343.71M | 337.64M | 311.60M | 322.77M | 321.96M | 314.93M | 300.09M | 299.61M | 291.60M | 290.24M | 536.31M | 583.05M | 625.27M | 696.01M | 747.97M | 775.27M | 759.62M | 709.36M | 693.01M | 682.87M | 692.04M | 584.68M | 590.33M | 616.47M | 622.44M |
|
Current Deferred Tax Assets
|
3.77M | 3.28M | 2.88M | 3.24M | 4.35M | 4.18M | 4.31M | 5.05M | 4.94M | 4.99M | 5.25M | 4.08M | 3.80M | 4.47M | 4.22M | 4.29M | 4.79M | 4.55M | 3.82M | 4.35M | 4.37M | 4.58M | 6.40M | 4.68M | 7.39M | 6.88M | 6.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.33M | 5.57M | 6.20M | 5.46M | 6.19M | 6.39M | 6.75M | 9.57M | 9.40M | 7.44M | 8.48M | 6.76M | 5.91M | 9.26M | 7.57M | 7.27M | 6.01M | 6.38M | 7.68M | 7.32M | 8.06M | 6.73M | 9.38M | 5.82M | 6.63M | 8.26M | 14.38M | 14.37M | 11.30M | 12.07M | 15.20M | 11.23M | 86.59M | 121.36M | 146.47M | 41.29M | 32.41M | 28.74M | 26.31M | 46.12M | 29.91M | 34.72M | 33.81M | 33.98M | 34.60M | 43.77M | 42.07M | 41.49M | 40.31M | 38.28M | 34.72M | 46.85M | 80.27M | 94.66M | 94.28M | 88.93M | 87.12M | 95.78M | 84.41M | 73.64M | 82.64M | 80.83M | 73.73M | 81.53M | 75.36M | 84.12M | 93.57M |
|
Current Assets
|
193.19M | 206.18M | 210.69M | 207.94M | 181.85M | 184.32M | 195.37M | 205.25M | 222.95M | 238.88M | 237.27M | 260.41M | 275.99M | 293.44M | 312.61M | 325.50M | 334.13M | 346.19M | 363.82M | 394.30M | 400.73M | 412.64M | 424.50M | 432.53M | 454.01M | 471.05M | 513.70M | 505.01M | 515.43M | 535.39M | 503.05M | 569.10M | 886.54M | 904.43M | 906.70M | 864.66M | 868.53M | 899.54M | 913.31M | 927.04M | 920.51M | 929.62M | 944.49M | 882.20M | 1,002.17M | 1,036.70M | 900.14M | 920.78M | 928.18M | 973.35M | 1,011.24M | 1,029.81M | 1,173.99M | 1,189.84M | 1,199.36M | 1,235.20M | 1,213.03M | 1,244.74M | 1,219.41M | 1,221.27M | 1,187.73M | 1,235.99M | 1,258.06M | 1,441.98M | 1,423.91M | 1,180.12M | 1,207.29M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 10.92M | 13.69M | 15.18M | 33.88M | 36.86M | 49.79M | 57.14M | 64.07M | 83.79M | 98.97M | 70.86M | 73.18M | 81.05M | 85.91M | 101.42M | 77.48M | 76.73M | 78.56M | 53.72M | 55.76M | 57.25M | 61.89M | 72.15M | 123.45M | 136.72M | 147.10M | 152.91M | 139.00M | 127.80M | 106.05M | 117.22M | 105.29M | 112.13M | 111.08M | 87.01M | 84.79M | 88.72M | 89.77M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.25M | 284.29M | 285.66M | 295.27M | 177.09M | 174.12M | 178.95M | 179.89M |
|
Property, Plant & Equipment (Net)
|
68.79M | 70.48M | 74.49M | 77.45M | 82.75M | 80.55M | 83.78M | 83.55M | 85.86M | 87.56M | 86.72M | 85.94M | 83.18M | 82.17M | 83.64M | 85.94M | 86.99M | 88.99M | 88.90M | 87.86M | 90.38M | 91.90M | 88.53M | 86.09M | 82.29M | 81.38M | 78.77M | 74.32M | 74.64M | 79.70M | 80.59M | 85.70M | 377.76M | 374.59M | 390.53M | 398.68M | 407.58M | 415.73M | 424.90M | 432.64M | 432.94M | 436.92M | 444.09M | 456.08M | 455.62M | 454.82M | 456.35M | 466.63M | 459.07M | 458.79M | 458.04M | 468.37M | 674.41M | 667.78M | 656.38M | 636.11M | 624.11M | 616.54M | 608.76M | 612.91M | 602.62M | 594.09M | 595.63M | 442.75M | 441.98M | 452.44M | 455.97M |
|
Long-Term Investments
|
9.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.16M | | | | 15.14M | 14.58M | 9.90M | 5.95M | 2.92M | 2.02M | 2.02M | 2.02M | | | | | | 12.97M | 18.83M | 15.67M | 7.17M | 4.62M | 2.54M | 1.84M | 1.83M | 0.52M | | | | | | | | 3.04M | | 131.62M | 134.09M |
|
Goodwill
|
| 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 6.46M | 6.46M | 6.25M | 5.58M | 5.58M | 6.58M | 6.65M | 6.69M | 12.36M | 12.31M | 13.35M | 13.20M | 11.20M | 11.24M | 11.18M | 11.02M | 31.25M | 30.77M | 32.47M | 32.65M | 33.00M | 32.95M | 32.93M | 32.76M | 43.44M | 1,526.87M | 1,421.22M | 1,369.72M | 1,449.26M | 1,462.73M | 1,464.48M | 1,444.46M | 1,472.45M | 1,459.37M | 1,450.93M | 1,478.29M | 1,432.77M | 1,455.11M | 1,501.92M | 1,498.77M |
|
Intangibles
|
16.99M | 14.87M | 17.26M | 16.78M | 16.29M | 15.82M | 15.26M | 14.81M | 14.29M | 13.78M | 11.71M | 11.42M | 11.06M | 10.75M | 10.42M | 9.95M | 9.65M | 9.27M | 8.84M | 8.49M | 8.01M | 7.67M | 7.39M | 7.06M | 6.66M | 6.42M | 6.37M | 23.94M | 23.48M | 23.18M | 22.83M | 22.38M | 159.13M | 160.35M | 152.34M | 143.75M | 136.65M | 134.81M | 131.81M | 133.42M | 131.05M | 134.05M | 131.64M | 211.41M | 206.84M | 203.72M | 200.43M | 197.23M | 193.07M | 189.62M | 192.78M | 188.31M | 1,094.71M | 1,080.33M | 1,020.66M | 982.77M | 957.68M | 929.83M | 891.28M | 870.59M | 836.90M | 805.79M | 785.82M | 740.79M | 716.67M | 698.01M | 664.83M |
|
Goodwill & Intangibles
|
16.99M | 16.35M | 18.74M | 18.26M | 17.77M | 17.29M | 16.73M | 16.28M | 15.76M | 15.26M | 13.19M | 12.90M | 12.54M | 12.23M | 11.90M | 11.43M | 11.12M | 10.75M | 10.32M | 9.97M | 9.49M | 9.15M | 8.87M | 8.54M | 8.13M | 7.89M | 7.84M | 30.40M | 29.94M | 29.43M | 28.41M | 27.96M | 165.72M | 167.00M | 159.03M | 156.11M | 148.96M | 148.16M | 145.01M | 144.62M | 142.29M | 145.24M | 142.66M | 242.65M | 237.60M | 236.19M | 233.08M | 230.23M | 226.03M | 222.55M | 225.54M | 231.75M | 2,621.58M | 2,501.55M | 2,390.38M | 2,432.02M | 2,420.41M | 2,394.31M | 2,335.74M | 2,343.03M | 2,296.27M | 2,256.73M | 2,264.12M | 2,173.56M | 2,171.78M | 2,199.93M | 2,163.59M |
|
Long-Term Deferred Tax
|
3.85M | 3.85M | 3.85M | 3.71M | 3.69M | 3.65M | 3.69M | 4.56M | 4.62M | 4.63M | 4.59M | 4.76M | 4.77M | 4.75M | 4.76M | 5.64M | 5.64M | 5.64M | 5.64M | 7.52M | 5.83M | 5.83M | 5.81M | 13.94M | 9.91M | 9.92M | 9.92M | 17.10M | 15.95M | 18.85M | 19.49M | 21.93M | 11.20M | 11.60M | 16.39M | 24.77M | 20.07M | 19.58M | 20.34M | 38.65M | 33.40M | 28.14M | 23.24M | 28.00M | 21.90M | 28.78M | 36.37M | 31.03M | 29.11M | 31.12M | 35.59M | 42.60M | 77.57M | 43.94M | 15.48M | 31.47M | 31.47M | 31.47M | 31.47M | 37.30M | 40.20M | 38.86M | 40.65M | 24.21M | 24.25M | 23.07M | 23.98M |
|
Other Non-Current Assets
|
| 0.06M | 0.53M | | | | | | | | 1.74M | | | | | | | | | | | | | | | | | | | | | | 31.82M | 29.68M | 35.19M | 38.14M | 37.70M | 37.38M | 38.69M | 40.42M | 43.75M | 44.20M | 47.52M | 48.98M | 49.24M | 52.85M | 55.80M | 55.48M | 58.74M | 58.05M | 60.80M | 63.74M | 104.62M | 101.73M | 110.60M | 105.46M | 101.89M | 99.96M | 107.72M | 94.02M | 96.65M | 94.59M | 86.84M | 284.38M | 286.12M | 61.32M | 61.38M |
|
Non-Current Assets
|
100.83M | 92.89M | 99.76M | 101.22M | 105.06M | 102.35M | 105.06M | 104.39M | 106.24M | 107.45M | 106.24M | 100.70M | 100.49M | 99.15M | 100.30M | 103.01M | 103.75M | 105.38M | 104.86M | 105.35M | 105.70M | 106.87M | 103.21M | 108.57M | 100.33M | 99.19M | 96.53M | 121.82M | 120.52M | 127.98M | 185.65M | 135.59M | 586.49M | 582.86M | 616.27M | 632.29M | 624.21M | 626.80M | 631.86M | 658.36M | 692.76M | 693.30M | 693.29M | 810.18M | 814.80M | 822.36M | 829.40M | 842.91M | 837.05M | 829.49M | 828.11M | 850.93M | 3,572.74M | 3,400.16M | 3,251.11M | 3,280.45M | 3,257.61M | 3,218.30M | 3,157.46M | 3,157.17M | 3,100.67M | 3,050.68M | 3,046.98M | 2,761.95M | 2,760.67M | 2,927.27M | 2,895.61M |
|
Assets
|
294.01M | 299.07M | 310.45M | 309.15M | 286.90M | 286.67M | 300.42M | 309.64M | 329.19M | 346.33M | 343.51M | 361.11M | 376.48M | 392.59M | 412.91M | 428.51M | 437.88M | 451.56M | 468.68M | 499.64M | 506.43M | 519.52M | 527.72M | 541.10M | 554.34M | 570.24M | 610.23M | 626.83M | 635.96M | 663.38M | 688.70M | 704.69M | 1,473.04M | 1,487.30M | 1,522.97M | 1,496.95M | 1,492.74M | 1,526.34M | 1,545.17M | 1,585.39M | 1,613.27M | 1,622.92M | 1,637.78M | 1,692.38M | 1,816.98M | 1,859.06M | 1,729.54M | 1,763.69M | 1,765.23M | 1,802.84M | 1,839.35M | 1,880.74M | 4,746.73M | 4,589.99M | 4,450.48M | 4,515.64M | 4,470.63M | 4,463.04M | 4,376.86M | 4,378.44M | 4,288.40M | 4,286.67M | 4,305.04M | 4,203.93M | 4,184.58M | 4,107.39M | 4,102.90M |
|
Accounts Payables
|
8.72M | 9.57M | 9.71M | 18.42M | 18.00M | 17.48M | 12.06M | 10.88M | 13.75M | 12.31M | 11.21M | 13.25M | 11.82M | 12.28M | 12.16M | 11.31M | 11.04M | 11.73M | 10.83M | 11.34M | 11.71M | 11.33M | 11.93M | 11.38M | 12.55M | 12.59M | 14.73M | 13.67M | 12.68M | 18.85M | 12.55M | 14.64M | 37.43M | 40.44M | 44.69M | 78.23M | 82.19M | 91.19M | 70.57M | 120.47M | 133.54M | 131.19M | 125.36M | 128.63M | 86.35M | 101.13M | 81.03M | 71.86M | 73.05M | 69.78M | 62.01M | 81.13M | 200.99M | 201.87M | 205.04M | 215.90M | 186.42M | 167.05M | 149.29M | 150.03M | 152.48M | 155.51M | 168.56M | 148.02M | 180.41M | 168.82M | 171.75M |
|
Payables
|
8.72M | 9.57M | 9.71M | 18.42M | 18.00M | 17.48M | 12.06M | 10.88M | 13.75M | 12.31M | 11.21M | 13.25M | 11.82M | 12.28M | 12.16M | 11.31M | 11.04M | 11.73M | 10.83M | 11.34M | 11.71M | 11.33M | 11.93M | 11.38M | 12.55M | 12.59M | 14.73M | 13.67M | 12.68M | 18.85M | 12.55M | 14.64M | 37.43M | 40.44M | 44.69M | 78.23M | 82.19M | 91.19M | 70.57M | 120.47M | 133.54M | 131.19M | 125.36M | 128.63M | 86.35M | 101.13M | 81.03M | 71.86M | 73.05M | 69.78M | 62.01M | 81.13M | 200.99M | 201.87M | 205.04M | 215.90M | 186.42M | 167.05M | 149.29M | 150.03M | 152.48M | 155.51M | 168.56M | 148.02M | 180.41M | 168.82M | 171.75M |
|
Accumulated Expenses
|
14.38M | 11.24M | 11.89M | 12.88M | 11.62M | 13.75M | 14.19M | 14.63M | 12.70M | 14.47M | 12.88M | 16.06M | 13.56M | 17.55M | 16.75M | 17.81M | 14.53M | 16.30M | 16.24M | 15.55M | 13.79M | 15.80M | 17.32M | 17.35M | 20.35M | 16.09M | 22.47M | 28.95M | 21.33M | 21.76M | 19.96M | 25.90M | 121.64M | 146.32M | 146.15M | 132.06M | 116.45M | 111.28M | 131.95M | 128.82M | 104.86M | 128.77M | 130.06M | 117.78M | 120.01M | 107.08M | 103.40M | 97.02M | 79.06M | 85.28M | 94.13M | 118.19M | 261.82M | 247.66M | 244.30M | 242.77M | 235.17M | 254.51M | 251.32M | 268.21M | 247.90M | 299.75M | 325.73M | 306.92M | 278.89M | 313.80M | 316.10M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 150.00M | | 26.30M | 26.30M | 26.30M | 26.30M | | 13.81M | 19.06M | 24.38M | 29.69M | 35.06M | 40.38M | 45.69M | 51.00M | 51.00M | 51.00M | 51.00M | 51.00M | 47.81M | | |
|
Current Taxes
|
| | | | 0.25M | | | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 2.33M | 4.26M | | | | | | | | | 2.06M | 0.94M | 0.94M | 0.94M | 0.30M | 1.46M | 2.30M | 2.64M | 1.45M | 17.49M | 17.10M | 15.01M | 6.20M | 5.53M | 19.95M | 11.44M | 7.71M | 2.48M | 4.14M | 2.77M | 17.33M | 12.25M | 0.16M | 5.04M |
|
Current Deferred Revenue
|
| | 1.92M | 2.39M | 1.19M | 0.11M | 0.38M | 0.25M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
23.10M | 20.81M | 23.52M | 33.70M | 31.05M | 31.34M | 26.62M | 25.76M | 27.63M | 26.78M | 24.09M | 29.31M | 25.39M | 29.82M | 28.91M | 29.12M | 25.57M | 28.03M | 27.07M | 26.89M | 25.50M | 27.13M | 29.25M | 28.73M | 32.90M | 28.68M | 37.20M | 42.62M | 34.01M | 40.61M | 32.52M | 40.54M | 160.68M | 189.09M | 195.09M | 210.29M | 198.64M | 202.47M | 202.52M | 249.29M | 238.41M | 259.96M | 255.41M | 248.47M | 357.30M | 359.15M | 185.36M | 195.49M | 179.86M | 183.66M | 185.08M | 200.78M | 494.12M | 485.99M | 489.03M | 494.56M | 462.18M | 483.88M | 464.04M | 481.84M | 455.36M | 511.91M | 549.56M | 556.18M | 549.02M | 482.78M | 492.90M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 75.00M | | | | | | | | | | | | | | | | | | 1,642.17M | 1,636.03M | 1,629.85M | 1,623.67M | 1,612.20M | 1,600.72M | 1,589.24M | 1,577.77M | 1,566.30M | 1,554.82M | 1,543.34M | 1,531.86M | 1,488.57M | 1,337.73M | 1,313.93M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.91M | 29.66M | | |
|
Non-Current Deferred Tax Liability
|
5.38M | 5.38M | 5.38M | 5.70M | 5.67M | 5.70M | 7.16M | 8.02M | 7.99M | 7.97M | 8.01M | 7.14M | 7.13M | 7.16M | 7.15M | 5.25M | 5.54M | 5.68M | 5.76M | 3.63M | 4.01M | 4.21M | 4.33M | 1.38M | 2.12M | 2.28M | 3.07M | 1.37M | 3.17M | 3.76M | 5.02M | 1.37M | 6.21M | 4.43M | 9.49M | 1.49M | 1.48M | 1.41M | 1.19M | 0.72M | 0.73M | 0.72M | 0.69M | 2.09M | 1.99M | 2.09M | 2.09M | 1.66M | 1.66M | 1.66M | 1.66M | 1.49M | 220.63M | 204.99M | 153.60M | 126.01M | 114.59M | 89.68M | 77.84M | 55.87M | 55.59M | 53.79M | 48.54M | 48.81M | 45.49M | 43.22M | 41.37M |
|
Other Non-Current Liabilities
|
4.44M | 4.44M | 4.66M | 4.75M | 4.75M | 4.75M | 4.37M | 4.16M | 4.16M | 4.47M | 4.47M | 4.08M | 4.08M | 4.08M | 3.82M | 3.29M | 3.29M | 3.29M | 3.29M | 4.40M | 2.71M | 2.71M | 2.71M | 2.75M | 1.22M | 1.22M | 1.57M | 1.49M | 1.49M | 1.49M | 1.49M | | 68.83M | 70.94M | 68.03M | 27.00M | 35.07M | 31.80M | 47.50M | 47.40M | 39.70M | 0.20M | 37.61M | 32.82M | 50.04M | 49.88M | 48.75M | 47.84M | 46.11M | 42.95M | 40.85M | 1.50M | 134.21M | 128.20M | 119.25M | 100.00M | 114.23M | 109.86M | 100.00M | 100.50M | 102.59M | 91.36M | 80.39M | 66.75M | 77.64M | 96.29M | 93.56M |
|
Total Non-Current Liabilities
|
-4.44M | -4.44M | -4.66M | -4.75M | -4.75M | -4.75M | -4.37M | -4.16M | -4.16M | -4.47M | -4.47M | -4.08M | -4.08M | -4.08M | -3.82M | -3.29M | -3.29M | -3.29M | -3.29M | -4.40M | -2.71M | -2.71M | -2.71M | -2.75M | -1.22M | -1.22M | -1.57M | -1.49M | -1.49M | -1.49M | -1.49M | | -68.83M | -70.94M | -68.03M | -27.00M | -35.07M | -31.80M | -47.50M | -47.40M | -39.70M | -0.20M | -37.61M | -32.82M | -50.04M | -49.88M | -48.75M | -47.84M | -46.11M | -42.95M | -40.85M | -1.50M | -134.21M | -128.20M | -119.25M | -100.00M | -114.23M | -109.86M | -100.00M | -100.50M | -102.59M | -91.36M | -80.39M | -66.75M | -77.64M | -96.29M | -93.56M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 75.00M | | | | | | | | | | 150.00M | 150.00M | | 26.30M | 26.30M | 26.30M | 26.30M | | 1,655.98M | 1,655.09M | 1,654.22M | 1,653.36M | 1,647.26M | 1,641.10M | 1,634.93M | 1,628.77M | 1,617.30M | 1,605.82M | 1,594.34M | 1,582.86M | 1,536.38M | 1,337.73M | 1,313.93M |
|
Common Equity
|
261.09M | 268.44M | 276.89M | 263.43M | 245.42M | 244.89M | 262.28M | 271.70M | 289.42M | 307.11M | 306.94M | 320.58M | 339.89M | 351.52M | 373.03M | 390.86M | 403.49M | 414.56M | 432.56M | 464.73M | 474.21M | 485.47M | 491.43M | 508.25M | 518.10M | 538.06M | 567.17M | 579.87M | 595.91M | 616.23M | 648.48M | 660.15M | 1,141.79M | 1,121.32M | 1,141.84M | 1,198.25M | 1,229.95M | 1,257.07M | 1,260.31M | 1,263.65M | 1,282.69M | 1,317.86M | 1,340.34M | 1,377.24M | 1,375.89M | 1,411.80M | 1,452.22M | 1,502.27M | 1,520.77M | 1,557.27M | 1,589.97M | 1,616.03M | 2,178.90M | 2,085.87M | 2,012.81M | 2,089.93M | 2,100.40M | 2,114.82M | 2,098.36M | 2,123.41M | 2,067.83M | 2,037.81M | 2,048.59M | 1,965.23M | 1,987.69M | 2,115.78M | 2,127.25M |
|
Shareholder's Equity
|
261.09M | 268.44M | 276.89M | 263.43M | 245.42M | 244.89M | 262.28M | 271.70M | 289.42M | 307.11M | 306.94M | 320.58M | 339.89M | 351.52M | 373.03M | 390.86M | 403.49M | 414.56M | 432.56M | 464.73M | 474.21M | 485.47M | 491.43M | 508.25M | 518.10M | 538.06M | 567.17M | 579.87M | 595.91M | 616.23M | 648.48M | 660.15M | 1,141.79M | 1,121.32M | 1,141.84M | 1,198.25M | 1,229.95M | 1,257.07M | 1,260.31M | 1,263.65M | 1,282.69M | 1,317.86M | 1,340.34M | 1,377.24M | 1,375.89M | 1,411.80M | 1,452.22M | 1,502.27M | 1,520.77M | 1,557.27M | 1,589.97M | 1,616.03M | 2,178.90M | 2,085.87M | 2,012.81M | 2,089.93M | 2,100.40M | 2,114.82M | 2,098.36M | 2,123.41M | 2,067.83M | 2,037.81M | 2,048.59M | 1,965.23M | 1,987.69M | 2,115.78M | 2,127.25M |
|
Liabilities and Shareholders Equity
|
294.01M | 299.07M | 310.45M | 309.15M | 286.90M | 286.67M | 300.42M | 309.64M | 329.19M | 346.33M | 343.51M | 361.11M | 376.48M | 392.59M | 412.91M | 428.51M | 437.88M | 451.56M | 468.68M | 499.64M | 506.43M | 519.52M | 527.72M | 541.10M | 554.34M | 570.24M | 610.23M | 626.83M | 635.96M | 663.38M | 688.70M | 704.69M | 1,473.04M | 1,487.30M | 1,522.97M | 1,496.95M | 1,492.74M | 1,526.34M | 1,545.17M | 1,585.39M | 1,613.27M | 1,622.92M | 1,637.78M | 1,692.38M | 1,816.98M | 1,859.06M | 1,729.54M | 1,763.69M | 1,765.23M | 1,802.84M | 1,839.35M | 1,880.74M | 4,746.73M | 4,589.99M | 4,450.48M | 4,515.64M | 4,470.63M | 4,463.04M | 4,376.86M | 4,378.44M | 4,288.40M | 4,286.67M | 4,305.04M | 4,203.93M | 4,184.58M | 4,107.39M | 4,102.90M |
|
Treasury Shares
|
0.01M | 0.00M | | -0.59M | 1.23M | 1.36M | 1.31M | 0.82M | 1.12M | 0.89M | 1.02M | 0.30M | 0.74M | | 0.28M | 0.40M | | 0.21M | 0.13M | -0.14M | 0.03M | 0.02M | | 0.10M | 0.01M | | | 0.02M | 0.17M | 0.17M | 0.17M | 0.20M | | 90.00 | 9.00 | | 0.01M | 72.00 | 418.00 | 408.00 | 0.06M | 0.01M | 2.00 | 850.00 | 0.01M | 674.00 | 928.00 | 209.00 | 0.03M | 0.01M | 237.00 | 119.00 | 0.01M | 406.00 | 712.00 | 0.00M | 0.05M | 0.01M | 0.00M | 0.00M | 0.05M | 0.01M | 0.00M | 571.00 | 420.00 | 43.00 | 99.00 |
|
Retained Earnings
|
208.37M | 214.11M | 220.43M | 227.86M | 232.12M | 239.83M | 248.80M | 256.21M | 266.86M | 276.36M | 285.62M | 300.88M | 308.48M | 317.63M | 329.81M | 342.16M | 350.84M | 358.21M | 369.24M | 382.58M | 389.23M | 395.11M | 401.54M | 408.91M | 418.60M | 432.17M | 448.43M | 453.90M | 469.80M | 488.66M | 507.47M | -21.27M | 572.84M | 535.78M | 535.92M | -14.96M | 2.25M | 627.88M | 628.10M | -16.95M | -17.88M | -14.67M | -22.58M | -15.40M | -28.91M | -23.18M | -15.53M | -1.52M | 832.38M | -8.95M | -15.12M | -19.27M | -0.63M | -92.28M | -165.68M | -80.98M | -61.60M | -48.79M | -84.73M | -53.08M | -69.54M | -91.78M | -62.44M | 690.16M | 674.68M | 710.02M | 706.62M |