|
Cash & Equivalents
|
50.17M | 57.85M | 21.36M | 23.42M | 6.86M | 12.42M | 9.84M | 3.89M | 6.31M | 4.68M | 9.45M | 12.18M | 4.55M | 16.84M | 4.63M | 7.39M | 4.03M | 8.61M | 6.26M | 8.68M | 8.64M | 7.51M | 8.55M | 9.07M | 5.44M | 5.68M | 15.16M | 6.10M | 8.02M | 23.91M | 13.76M | 6.93M | 11.64M | 10.54M | 14.10M | 16.68M | 18.55M | 42.13M | 23.03M | 144.97M | 152.12M | 6.90M | 10.01M | 8.86M | 24.47M | 70.31M | 27.64M | 65.62M | 126.05M | 267.20M | 255.58M | 250.30M | 280.74M | 328.54M | 275.03M | 302.02M | 354.76M | 353.69M | 269.51M | 297.33M | 336.09M | 366.25M | 361.68M |
|
Short-term Investments
|
| 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 1.17M | 12.75M | 14.31M | | 10.80M | 4.04M | 295.00M | 5.00M | 115.01M | 115.01M | 115.21M | | 14.90M | 12.23M | 14.76M | 17.52M | 12.45M | 13.96M | 13.62M | 8.93M | 12.02M | 9.60M | 8.20M | 7.42M | 6.72M |
|
Cash & Current Investments
|
50.17M | 63.85M | 21.36M | 23.42M | 6.86M | 12.42M | 9.84M | 3.89M | 6.31M | 4.68M | 9.45M | 12.18M | 4.55M | 16.84M | 4.63M | 7.39M | 4.03M | 8.61M | 6.26M | 8.68M | 8.64M | 7.51M | 8.55M | 9.07M | 5.44M | 5.68M | 15.16M | 6.10M | 8.02M | 23.91M | 13.76M | 6.93M | 11.64M | 10.54M | 14.54M | 16.68M | 18.55M | 42.13M | 24.20M | 157.72M | 166.43M | 6.90M | 20.80M | 12.90M | 319.47M | 75.31M | 142.65M | 180.63M | 241.26M | 267.20M | 270.48M | 262.53M | 295.51M | 346.05M | 287.48M | 315.98M | 368.37M | 362.62M | 281.53M | 306.93M | 344.29M | 373.66M | 368.40M |
|
Receivables - Net
|
| 53.08M | | | 60.21M | 56.84M | 70.14M | 56.14M | 56.82M | 61.52M | 61.45M | 64.70M | 59.96M | 59.93M | 60.51M | 64.92M | 65.26M | 60.99M | 72.11M | 64.37M | 68.36M | 66.28M | 80.61M | 70.49M | 72.51M | 61.74M | 80.68M | 63.54M | 63.51M | 66.33M | 71.51M | 73.73M | 73.73M | 70.06M | 73.23M | 73.59M | 77.81M | 71.95M | 75.53M | 82.27M | 77.02M | 81.36M | 100.95M | 88.80M | 90.18M | 95.08M | 103.03M | 98.01M | 99.37M | 97.16M | 120.82M | 96.84M | 100.82M | 107.57M | 116.75M | 109.44M | 99.61M | 78.27M | 104.71M | 99.20M | 102.28M | 106.36M | 109.33M |
|
Receivables
|
| 53.08M | | | 60.21M | 56.84M | 70.14M | 56.14M | 56.82M | 61.52M | 61.45M | 64.70M | 59.96M | 59.93M | 60.51M | 64.92M | 65.26M | 60.99M | 72.11M | 64.37M | 68.36M | 66.28M | 80.61M | 70.49M | 72.51M | 61.74M | 80.68M | 63.54M | 63.51M | 66.33M | 71.51M | 73.73M | 73.73M | 70.06M | 73.23M | 73.59M | 77.81M | 71.95M | 75.53M | 82.27M | 77.02M | 81.36M | 100.95M | 88.80M | 90.18M | 95.08M | 103.03M | 98.01M | 99.37M | 97.16M | 120.82M | 96.84M | 100.82M | 107.57M | 116.75M | 109.44M | 99.61M | 78.27M | 104.71M | 99.20M | 102.28M | 106.36M | 109.33M |
|
Inventory
|
| 286.43M | | | 305.38M | 303.17M | 299.18M | 301.98M | 316.34M | 329.61M | 343.25M | 330.25M | 334.54M | 329.69M | 335.05M | 333.42M | 337.08M | 329.52M | 338.32M | 337.06M | 334.92M | 338.64M | 341.28M | 340.88M | 341.85M | 343.88M | 352.60M | 348.07M | 348.28M | 349.33M | 361.63M | 358.83M | 363.51M | 372.20M | 374.92M | 365.76M | 368.09M | 374.13M | 371.58M | 315.27M | 355.50M | 366.82M | 373.55M | 386.59M | 380.50M | 389.95M | 389.47M | 397.89M | 418.57M | 457.95M | 464.83M | 474.25M | 481.96M | 493.86M | 501.05M | 479.13M | 483.55M | 462.08M | 490.79M | 491.18M | 487.54M | 482.98M | 485.29M |
|
Prepaid Assets
|
| 19.60M | | | 16.84M | 16.94M | 16.92M | 21.24M | 20.82M | 30.39M | 31.32M | 31.10M | 40.38M | 28.08M | 22.83M | 25.11M | 15.21M | 14.79M | 16.21M | 15.29M | 17.91M | 11.31M | 11.12M | 9.44M | 10.09M | 7.19M | 8.06M | 12.73M | 11.62M | 6.27M | 8.68M | 14.49M | 40.17M | 43.95M | 26.53M | 24.90M | 11.22M | 8.90M | 11.00M | 13.52M | 11.58M | 15.10M | 13.49M | 12.75M | 10.25M | 15.09M | 14.03M | 24.91M | 19.91M | 15.83M | 17.34M | 32.27M | 33.17M | 22.59M | 18.16M | 26.53M | 24.80M | 31.51M | 25.01M | 21.45M | 21.76M | 19.98M | 20.81M |
|
Current Assets
|
| 422.97M | | | 389.29M | 389.36M | 396.08M | 383.24M | 400.29M | 426.20M | 445.46M | 438.24M | 439.44M | 434.54M | 423.02M | 430.85M | 421.58M | 413.92M | 432.90M | 425.40M | 429.83M | 423.75M | 441.56M | 429.88M | 429.88M | 418.49M | 456.50M | 430.45M | 431.43M | 445.84M | 455.58M | 453.98M | 489.06M | 496.74M | 488.79M | 480.92M | 475.67M | 497.10M | 481.13M | 556.04M | 596.22M | 470.19M | 497.99M | 497.00M | 800.40M | 575.44M | 649.19M | 701.44M | 779.10M | 838.13M | 858.57M | 853.67M | 896.70M | 952.56M | 910.99M | 917.12M | 962.71M | 925.55M | 890.02M | 909.16M | 947.67M | 975.56M | 977.12M |
|
Buildings
|
| 811.28M | | | | 851.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 50.49M | | | | 65.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 301.24M | | | | 302.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1,089.39M | | | 1,085.28M | 1,133.20M | 1,158.41M | 1,175.00M | 1,193.00M | 1,197.14M | 1,200.71M | 1,199.17M | 1,198.29M | 1,212.13M | 1,207.76M | 1,205.95M | 1,206.30M | 1,218.61M | 1,218.22M | 1,208.45M | 1,207.63M | 1,211.46M | 1,226.72M | 1,231.77M | 1,240.95M | 1,247.88M | 1,247.67M | 1,251.37M | 1,252.74M | 1,265.11M | 1,292.46M | 1,296.26M | 1,297.37M | 1,303.04M | 1,341.15M | 1,333.89M | 1,335.18M | 1,344.27M | 1,345.56M | 1,342.67M | 1,341.44M | 1,354.49M | 1,354.61M | 1,359.26M | 1,372.65M | 1,370.77M | 1,358.10M | 1,343.41M | 1,357.27M | 1,374.03M | 1,399.72M | 1,403.99M | 1,421.96M | 1,431.87M | 1,462.36M | 1,480.04M | 1,497.18M | 1,526.71M | 1,526.53M | 1,521.90M | 1,524.32M | 1,515.07M | 1,518.64M |
|
Long-Term Investments
|
| | | | 95.74M | 75.73M | 43.14M | 23.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 7.30M | 7.30M | 7.30M | 7.30M | 7.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 20.00M | | | 20.73M | 20.05M | 19.99M | 19.84M | 19.36M | 18.77M | 15.30M | 15.73M | 21.94M | 22.66M | 22.94M | 23.65M | 26.43M | 24.43M | 24.47M | 24.39M | 28.21M | 19.62M | 19.73M | 19.40M | 18.86M | 20.11M | 20.52M | 21.37M | 21.90M | 22.35M | 25.63M | 24.33M | 24.13M | 25.12M | 25.82M | 27.69M | 28.18M | 25.96M | 28.43M | 25.84M | 27.60M | 28.03M | 30.99M | 31.80M | 32.28M | 31.99M | 32.60M | 37.66M | 40.77M | 44.75M | 45.48M | 43.26M | 47.50M | 49.81M | 48.15M | 51.41M | 51.31M | 48.38M | 51.93M | 47.96M | 48.94M | 50.29M | 51.06M |
|
Non-Current Assets
|
| -421.44M | | | 1,201.75M | 1,228.99M | 1,221.54M | 1,218.09M | 1,212.36M | 1,215.91M | 1,223.86M | 1,214.90M | 1,220.23M | 1,234.79M | 1,092.03M | 1,229.61M | 1,232.73M | 1,224.84M | 1,242.68M | 1,232.84M | 1,235.85M | 1,231.08M | 1,246.45M | 1,251.17M | 1,259.81M | 1,267.99M | 1,268.19M | 1,272.74M | 1,274.63M | 1,287.47M | 1,318.09M | 1,320.60M | 1,321.50M | 1,328.17M | 1,366.97M | 1,361.58M | 1,363.36M | 1,370.22M | 1,416.81M | 1,408.19M | 1,414.90M | 1,429.11M | 1,430.51M | 1,435.58M | 1,447.09M | 1,442.90M | 1,428.81M | 1,422.74M | 1,436.29M | 1,457.38M | 1,486.73M | 1,487.40M | 1,510.45M | 1,521.29M | 1,547.87M | 1,569.19M | 1,583.01M | 1,602.33M | 1,603.25M | 1,597.26M | 1,599.48M | 1,590.50M | 1,593.61M |
|
Assets
|
| 1.53M | | | 1,591.04M | 1,618.35M | 1,617.62M | 1,601.33M | 1,612.65M | 1,642.11M | 1,669.33M | 1,653.14M | 1,659.67M | 1,669.33M | 1,515.06M | 1,660.45M | 1,654.31M | 1,638.76M | 1,675.58M | 1,658.24M | 1,665.68M | 1,654.83M | 1,688.01M | 1,681.05M | 1,689.69M | 1,686.48M | 1,724.69M | 1,703.19M | 1,706.06M | 1,733.31M | 1,773.66M | 1,774.58M | 1,810.55M | 1,824.91M | 1,855.76M | 1,842.50M | 1,839.03M | 1,867.33M | 1,897.95M | 1,964.23M | 2,011.11M | 1,899.30M | 1,928.50M | 1,932.58M | 2,247.49M | 2,018.34M | 2,078.00M | 2,124.18M | 2,215.40M | 2,295.51M | 2,345.30M | 2,341.07M | 2,407.15M | 2,473.85M | 2,458.86M | 2,486.31M | 2,545.72M | 2,527.88M | 2,493.27M | 2,506.42M | 2,547.15M | 2,566.05M | 2,570.73M |
|
Accounts Payables
|
| 141.69M | | | 155.19M | 166.80M | 152.87M | 171.95M | 165.79M | 163.54M | 156.94M | 161.62M | 155.42M | 160.31M | 150.27M | 151.85M | 153.40M | 167.31M | 152.47M | 157.56M | 163.99M | 166.04M | 166.73M | 155.30M | 162.09M | 155.29M | 173.63M | 165.34M | 167.09M | 150.90M | 176.00M | 168.90M | 170.01M | 165.17M | 179.41M | 162.98M | 146.85M | 151.33M | 141.34M | 168.26M | 167.03M | 204.11M | 209.05M | 194.85M | 180.16M | 189.43M | 204.20M | 188.10M | 211.93M | 213.39M | 208.63M | 192.29M | 203.83M | 204.04M | 180.51M | 181.62M | 208.43M | 198.33M | 182.76M | 178.84M | 189.66M | 179.23M | 169.45M |
|
Payables
|
| 141.69M | | | 155.19M | 166.80M | 152.87M | 171.95M | 165.79M | 163.54M | 156.94M | 161.62M | 155.42M | 160.31M | 150.27M | 151.85M | 153.40M | 167.31M | 152.47M | 157.56M | 163.99M | 166.04M | 166.73M | 155.30M | 162.09M | 155.29M | 173.63M | 165.34M | 167.09M | 150.90M | 176.00M | 168.90M | 170.01M | 165.17M | 179.41M | 162.98M | 146.85M | 151.33M | 141.34M | 168.26M | 167.03M | 204.11M | 209.05M | 194.85M | 180.16M | 189.43M | 204.20M | 188.10M | 211.93M | 213.39M | 208.63M | 192.29M | 203.83M | 204.04M | 180.51M | 181.62M | 208.43M | 198.33M | 182.76M | 178.84M | 189.66M | 179.23M | 169.45M |
|
Accumulated Expenses
|
| | | | | | | | | 92.68M | 19.87M | | | 72.00M | 48.83M | 61.97M | 58.36M | 70.94M | 53.75M | 60.46M | 59.42M | 74.55M | 53.89M | 64.79M | 62.45M | 76.32M | 60.74M | 64.77M | 61.07M | 82.45M | 63.37M | 68.91M | 66.37M | 82.12M | 62.50M | 72.71M | 71.56M | 83.65M | 64.85M | 80.85M | 83.91M | 92.01M | 81.66M | 71.25M | 82.32M | 90.43M | 77.75M | 73.87M | 81.91M | 94.97M | 88.28M | 75.66M | 84.64M | 100.74M | 77.47M | 80.41M | 89.76M | 99.10M | 68.76M | 83.53M | 88.71M | 100.51M | 98.42M |
|
Other Accumulated Expenses
|
| | | | | 4.21M | | | 4.22M | 26.70M | 27.23M | | | | | | | 3.35M | | | | 17.88M | | | | 18.88M | | | | 21.26M | 14.66M | 13.46M | 18.05M | 22.33M | 16.71M | 14.39M | 20.05M | 20.27M | 14.07M | 16.20M | 18.41M | 22.33M | 21.30M | 14.07M | 17.45M | 22.62M | 13.42M | 14.01M | 19.99M | 23.31M | 17.52M | 14.35M | 20.14M | 25.20M | 15.16M | 16.83M | 22.75M | 22.59M | 16.55M | 17.34M | 20.34M | 24.42M | 17.00M |
|
Short term Debt
|
| 92.18M | | | 74.32M | 34.38M | 22.53M | 30.11M | 33.52M | 49.93M | 50.41M | 49.58M | 20.79M | 18.96M | 19.21M | 13.81M | 13.78M | 12.49M | 13.90M | 13.94M | 13.98M | 11.37M | 11.24M | 10.96M | 10.68M | 10.00M | 10.17M | 10.06M | 37.11M | 12.21M | 12.67M | 12.77M | 12.81M | 12.85M | 12.80M | 12.84M | 12.88M | 12.60M | 20.23M | 38.08M | 168.94M | 19.31M | 19.32M | 19.37M | 314.53M | 17.60M | 17.60M | 17.62M | 17.62M | 17.62M | 17.53M | 17.53M | 17.53M | 17.53M | 17.52M | 17.52M | 17.52M | 17.52M | 17.52M | 17.52M | 17.45M | 17.48M | 17.48M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | 7.68M | 8.15M | 8.38M | 8.33M | 8.56M | 8.56M | 8.64M | 8.30M | 8.40M | 7.96M | 7.80M | 7.44M | 7.02M | 7.19M | 7.59M | 6.84M | 6.75M | 6.00M | 5.00M | 4.81M | 4.83M | 4.89M | 4.97M | 4.90M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | | 5.29M | | 16.80M | | | | 19.74M | | | | 7.01M | | | | | | | | 29.09M |
|
Total Current Liabilities
|
| 318.97M | | | 307.85M | 290.50M | 247.08M | 280.99M | 274.07M | 306.15M | 296.41M | 295.24M | 235.19M | 251.27M | 218.30M | 227.64M | 225.54M | 250.75M | 220.11M | 231.96M | 237.39M | 251.96M | 231.86M | 231.05M | 235.22M | 241.60M | 244.54M | 240.17M | 265.27M | 245.56M | 252.04M | 250.58M | 249.19M | 260.14M | 254.72M | 248.52M | 231.28M | 247.58M | 235.23M | 294.87M | 428.03M | 323.81M | 318.37M | 294.02M | 585.57M | 306.10M | 307.85M | 287.99M | 319.43M | 333.78M | 321.88M | 292.50M | 313.19M | 330.53M | 282.99M | 286.96M | 322.38M | 320.62M | 274.53M | 285.41M | 301.42M | 302.90M | 290.97M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 2.90M | 2.73M | 2.56M | 2.39M | 2.21M | 2.03M | 1.85M | 1.67M | 1.48M |
|
Non-Current Debt
|
| 725.31M | | | 782.78M | 820.74M | 859.97M | 803.36M | 812.55M | 785.24M | 826.59M | 810.43M | 913.72M | 893.51M | 905.84M | 897.32M | 895.52M | 924.77M | 956.48M | 914.60M | 904.19M | 874.69M | 913.51M | 896.74M | 887.56M | 866.47M | 890.07M | 866.42M | 833.63M | 865.66M | 877.87M | 876.11M | 874.94M | 852.74M | 867.13M | 844.63M | 841.84M | 839.64M | 829.81M | 803.98M | 650.34M | 586.20M | 568.63M | 628.44M | 586.71M | 571.91M | 568.53M | 560.83M | 557.56M | 554.29M | 546.94M | 539.16M | 535.91M | 532.63M | 529.37M | 521.60M | 518.35M | 515.10M | 511.85M | 504.07M | 500.56M | 497.29M | 494.05M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | | | | 21.00M | | | | 18.40M | | | | 21.80M | | | | 28.90M | | | | 32.50M | |
|
Non-Current Deferred Tax Liability
|
| 72.21M | | | 67.71M | 67.94M | 66.55M | 68.81M | 69.86M | 84.12M | 82.79M | 83.20M | 85.76M | 86.08M | 84.95M | 83.55M | 71.26M | 70.04M | 75.04M | 73.86M | 73.22M | 64.64M | 68.87M | 68.29M | 71.97M | 71.45M | 71.43M | 71.41M | 71.54M | 69.92M | 47.11M | 46.92M | 65.06M | 74.46M | 78.76M | 81.57M | 79.10M | 75.50M | 76.75M | 73.29M | 72.89M | 73.33M | 74.44M | 76.52M | 74.24M | 72.77M | 72.12M | 73.96M | 75.31M | 73.58M | 71.78M | 69.71M | 69.27M | 67.19M | 64.57M | 63.56M | 65.19M | 63.77M | 64.06M | 62.17M | 67.58M | 65.04M | 60.37M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.07M | 34.95M | 40.56M | 40.96M | 39.25M | 38.53M | 36.08M | 33.89M | 40.39M | 43.86M | 40.36M | 32.79M | 43.53M | 42.14M | 43.00M | 34.02M | 32.52M | 33.00M | 30.55M | 24.28M | 21.34M | 23.95M | 22.69M | 21.55M | 20.39M |
|
Other Non-Current Liabilities
|
| 6.78M | | | 7.65M | 7.23M | 7.71M | 9.43M | 8.20M | 9.18M | 9.71M | 10.19M | 26.31M | 27.82M | 28.07M | 28.55M | 28.38M | 28.79M | 29.55M | 32.36M | 34.90M | 34.56M | 35.06M | 35.14M | 35.70M | 36.78M | 37.90M | 38.53M | 40.70M | 41.11M | 43.70M | 41.97M | 41.13M | 42.16M | 40.50M | 41.83M | 41.40M | 41.89M | 39.78M | 51.32M | 55.15M | 55.66M | 55.83M | 49.03M | 50.59M | 50.42M | 49.61M | 45.08M | 41.88M | 41.48M | 43.86M | 44.36M | 45.66M | 47.44M | 51.03M | 53.02M | 52.86M | 55.98M | 57.67M | 56.97M | 59.19M | 61.67M | 63.00M |
|
Total Non-Current Liabilities
|
| 1,116.50M | | | 1,158.34M | 1,179.18M | 1,173.61M | 1,153.15M | 1,156.48M | 1,175.51M | 1,205.79M | 1,188.88M | 1,234.68M | 1,230.87M | 1,209.10M | 1,208.51M | 1,192.32M | 1,245.56M | 1,251.63M | 1,220.42M | 1,214.79M | 1,191.29M | 1,214.24M | 1,196.09M | 1,194.74M | 1,179.53M | 1,206.04M | 1,178.01M | 1,170.44M | 1,181.14M | 1,177.02M | 1,173.62M | 1,189.20M | 1,187.34M | 1,200.61M | 1,174.72M | 1,152.23M | 1,162.72M | 1,178.86M | 1,207.09M | 1,191.82M | 1,024.31M | 1,000.68M | 1,037.51M | 1,282.61M | 984.67M | 980.60M | 958.25M | 984.69M | 994.44M | 976.69M | 936.50M | 954.18M | 967.43M | 912.35M | 907.85M | 939.02M | 926.15M | 873.99M | 877.64M | 894.10M | 888.45M | 867.27M |
|
Total Liabilities
|
-404.71M | 1,123.28M | -412.33M | -416.19M | 1,165.99M | 1,186.40M | 1,181.32M | 1,162.58M | 1,164.68M | 1,184.70M | 1,215.50M | 1,199.07M | 1,260.98M | 1,258.69M | 1,237.17M | 1,237.06M | 1,220.69M | 1,274.35M | 1,281.19M | 1,252.78M | 1,249.69M | 1,225.85M | 1,249.30M | 1,231.23M | 1,230.45M | 1,216.30M | 1,243.94M | 1,216.54M | 1,211.13M | 1,222.25M | 1,220.71M | 1,215.58M | 1,230.33M | 1,229.50M | 1,241.11M | 1,216.55M | 1,193.63M | 1,204.61M | 1,218.64M | 1,258.41M | 1,246.96M | 1,079.97M | 1,056.51M | 1,086.54M | 1,333.20M | 1,035.09M | 1,030.20M | 1,003.33M | 1,026.57M | 1,035.92M | 1,020.55M | 980.86M | 999.83M | 1,014.87M | 963.39M | 960.87M | 991.89M | 982.13M | 931.66M | 934.61M | 953.29M | 950.12M | 930.27M |
|
Total Debt
|
| 817.50M | | | 857.10M | 855.12M | 882.50M | 833.48M | 846.07M | 835.17M | 877.00M | 860.01M | 934.51M | 912.47M | 925.05M | 911.13M | 909.30M | 937.26M | 970.38M | 928.54M | 918.17M | 886.05M | 924.75M | 907.71M | 898.24M | 876.47M | 900.24M | 876.48M | 870.74M | 877.87M | 890.54M | 888.88M | 887.76M | 865.59M | 879.93M | 857.47M | 854.71M | 852.24M | 850.05M | 842.06M | 819.28M | 605.50M | 587.95M | 647.80M | 901.25M | 589.51M | 586.13M | 578.45M | 575.18M | 571.91M | 564.47M | 556.69M | 553.44M | 550.16M | 546.90M | 539.12M | 535.87M | 532.62M | 529.37M | 521.59M | 518.01M | 514.77M | 511.53M |
|
Common Equity
|
404.71M | 409.08M | 412.33M | 416.19M | 425.05M | 431.95M | 436.30M | 438.74M | 447.97M | 457.41M | 445.98M | 454.07M | 398.69M | 410.64M | 416.56M | 423.40M | 433.61M | 382.60M | 394.40M | 405.46M | 415.99M | 428.98M | 438.71M | 449.82M | 459.24M | 470.18M | 480.75M | 486.65M | 494.93M | 511.05M | 552.95M | 558.99M | 580.23M | 595.41M | 614.66M | 625.94M | 645.41M | 662.72M | 679.31M | 705.83M | 764.15M | 819.33M | 871.99M | 846.04M | 914.29M | 983.26M | 1,047.80M | 1,120.85M | 1,188.83M | 1,259.59M | 1,324.75M | 1,360.21M | 1,407.32M | 1,458.97M | 1,495.47M | 1,525.44M | 1,553.83M | 1,545.75M | 1,561.61M | 1,571.81M | 1,593.86M | 1,615.93M | 1,640.46M |
|
Shareholder's Equity
|
404.71M | 409.08M | 412.33M | 416.19M | 425.05M | 431.95M | 436.30M | 438.74M | 447.97M | 457.41M | 445.98M | 454.07M | 398.69M | 410.64M | 416.56M | 423.40M | 433.61M | 382.60M | 394.40M | 405.46M | 415.99M | 428.98M | 438.71M | 449.82M | 459.24M | 470.18M | 480.75M | 486.65M | 494.93M | 511.05M | 552.95M | 558.99M | 580.23M | 595.41M | 614.66M | 625.94M | 645.41M | 662.72M | 679.31M | 705.83M | 764.15M | 819.33M | 871.99M | 846.04M | 914.29M | 983.26M | 1,047.80M | 1,120.85M | 1,188.83M | 1,259.59M | 1,324.75M | 1,360.21M | 1,407.32M | 1,458.97M | 1,495.47M | 1,525.44M | 1,553.83M | 1,545.75M | 1,561.61M | 1,571.81M | 1,593.86M | 1,615.93M | 1,640.46M |
|
Liabilities and Shareholders Equity
|
| 1.53M | | | 1,591.04M | 1,618.35M | 1,617.62M | 1,601.33M | 1,612.65M | 1,642.11M | 1,669.33M | 1,653.14M | 1,659.67M | 1,669.33M | 1,515.06M | 1,660.45M | 1,654.31M | 1,638.76M | 1,675.58M | 1,658.24M | 1,665.68M | 1,654.83M | 1,688.01M | 1,681.05M | 1,689.69M | 1,686.48M | 1,724.69M | 1,703.19M | 1,706.06M | 1,733.31M | 1,773.66M | 1,774.58M | 1,810.55M | 1,824.91M | 1,855.76M | 1,842.50M | 1,839.03M | 1,867.33M | 1,897.95M | 1,964.23M | 2,011.11M | 1,899.30M | 1,928.50M | 1,932.58M | 2,247.49M | 2,018.34M | 2,078.00M | 2,124.18M | 2,215.40M | 2,295.51M | 2,345.30M | 2,341.07M | 2,407.15M | 2,473.85M | 2,458.86M | 2,486.31M | 2,545.72M | 2,527.88M | 2,493.27M | 2,506.42M | 2,547.15M | 2,566.05M | 2,570.73M |
|
Retained Earnings
|
| 290.26M | | | 306.78M | 313.88M | 320.62M | 323.30M | 332.52M | 341.96M | 330.53M | 338.62M | 320.36M | 332.32M | 338.23M | 345.07M | 355.29M | 369.28M | 381.07M | 392.13M | 402.66M | 415.65M | 425.39M | 436.50M | 445.92M | 456.85M | 467.43M | 473.33M | 481.61M | 497.73M | 539.62M | 545.67M | 566.90M | 582.09M | 600.99M | 612.74M | 633.00M | 650.66M | 665.10M | 702.14M | 761.64M | 816.26M | 866.83M | 848.14M | 917.05M | 985.73M | 1,048.86M | 1,114.44M | 1,179.14M | 1,246.24M | 1,312.54M | 1,350.02M | 1,395.21M | 1,444.79M | 1,485.12M | 1,513.95M | 1,542.60M | 1,538.06M | 1,551.58M | 1,563.62M | 1,586.75M | 1,609.38M | 1,634.45M |
|
Treasury Shares
|
-0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.14M | 0.15M | 0.15M | 0.15M | | | 1.50M | 1.50M | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | | 1.27M | | | | | | | | | | | | | | | | | |