|
Cash & Equivalents
|
47.07M | 41.21M | 38.88M | 36.73M | 36.77M | 1.47M | 6.58M | 3.54M | 42.51M | 32.58M | 9.94M | 4.04M | 31.88M | 52.87M | 66.28M | 6.13M | 0.00M | 0.00M | 0.00M | 27.93M | 11.78M | 7.25M | 12.30M | 27.92M | 78.56M | 95.06M | 86.17M | 64.38M | 37.96M | 19.76M | 26.05M | 4.99M | 17.85M | 18.25M | 14.93M | 14.32M | 15.13M | 24.17M | 35.36M | 98.00M | 62.27M | 68.19M | 51.82M | 63.32M | 97.96M | 72.61M | 62.90M | 55.45M | 54.99M | 23.40M | 47.50M | 23.46M | 22.09M | 31.24M | 66.20M | 22.62M | 130.42M | 161.18M | 165.76M | 231.24M | 191.93M | 199.72M |
|
Short-term Investments
|
10.99M | 15.99M | 5.00M | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | 45.53M | 3.31M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
58.07M | 57.21M | 43.88M | 36.73M | 36.77M | 1.47M | 6.58M | 3.54M | 42.51M | 32.58M | 10.14M | 4.04M | 31.88M | 52.87M | 66.28M | 6.13M | 0.00M | 0.00M | 0.00M | 27.93M | 11.78M | 7.25M | 12.30M | 27.92M | 78.56M | 95.06M | 86.17M | 64.38M | 37.96M | 19.76M | 26.05M | 4.99M | 17.85M | 18.25M | 14.93M | 14.32M | 60.66M | 27.48M | 35.36M | 98.00M | 62.27M | 68.19M | 51.82M | 63.32M | 97.96M | 72.61M | 62.90M | 55.45M | 54.99M | 23.40M | 47.50M | 23.46M | 22.09M | 31.24M | 66.20M | 22.62M | 130.42M | 161.18M | 165.76M | 231.24M | 191.93M | 199.72M |
|
Receivables - Net
|
41.27M | 31.33M | 12.89M | 43.24M | 44.05M | 41.97M | 22.62M | 57.53M | 50.90M | 50.42M | 21.85M | 54.25M | 59.52M | 54.82M | 31.02M | 75.76M | 71.95M | 64.54M | 37.99M | 89.80M | 72.90M | 84.38M | 41.51M | 104.69M | 102.36M | 89.63M | 57.37M | 131.11M | 130.51M | 139.14M | 82.16M | 178.34M | 163.25M | 162.75M | 121.81M | 179.42M | 143.11M | 185.82M | 199.98M | 280.95M | 269.56M | 313.26M | 268.62M | 405.39M | 418.01M | 394.77M | 319.78M | 564.67M | 417.03M | 335.94M | 214.26M | 340.31M | 299.47M | 338.85M | 214.71M | 344.41M | 333.06M | 319.17M | 199.56M | 357.14M | 386.07M | 363.86M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 53.00M | 52.00M | 49.00M | 42.30M | 42.70M | 36.70M | | | | | | | | | | | | | | | | | |
|
Receivables
|
41.27M | 31.33M | 12.89M | 43.24M | 44.05M | 41.97M | 22.62M | 57.53M | 50.90M | 50.42M | 21.85M | 54.25M | 59.52M | 54.82M | 31.02M | 75.76M | 71.95M | 64.54M | 37.99M | 89.80M | 72.90M | 84.38M | 41.51M | 104.69M | 102.36M | 89.63M | 57.37M | 131.11M | 130.51M | 139.14M | 82.16M | 178.34M | 163.25M | 162.75M | 121.81M | 179.42M | 143.11M | 185.82M | 239.98M | 333.95M | 321.56M | 362.26M | 310.93M | 448.10M | 454.71M | 394.77M | 319.78M | 564.67M | 417.03M | 335.94M | 214.26M | 340.31M | 299.47M | 338.85M | 214.71M | 344.41M | 333.06M | 319.17M | 199.56M | 357.14M | 386.07M | 363.86M |
|
Raw Materials
|
| | | | 72.37M | 84.29M | 77.07M | 72.87M | 73.02M | 79.12M | 78.43M | 90.72M | 83.20M | 77.66M | 84.28M | | | | | | | | | | | | | | | | | | | | | | | | 256.85M | | | | 356.92M | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 2.18M | 2.33M | 3.22M | 4.97M | 4.24M | 4.80M | 2.07M | 3.00M | 2.25M | 3.09M | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | 23.65M | | | | 24.19M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 9.01M | 11.14M | 11.76M | 10.79M | 14.15M | 14.47M | 16.86M | 16.49M | 14.32M | 15.41M | 13.89M | | | | | | | | | | | | | | | | | | | | | | | | 113.10M | | | | 112.79M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
69.17M | 74.12M | 69.33M | 77.61M | 83.56M | 97.77M | 92.05M | 88.63M | 91.41M | 98.39M | 97.37M | 110.21M | 99.78M | 96.16M | 101.21M | 99.02M | 108.36M | 127.08M | 132.49M | 138.28M | 163.45M | 178.85M | 170.83M | 165.18M | 149.16M | 161.31M | 188.74M | 189.02M | 202.63M | 229.76M | 274.75M | 323.94M | 323.89M | 325.82M | 340.62M | 324.52M | 301.16M | 334.46M | 393.61M | 350.51M | 328.99M | 369.16M | 493.90M | 535.06M | 620.18M | 790.65M | 1,095.91M | 1,136.23M | 1,155.17M | 1,079.90M | 1,029.70M | 909.38M | 830.02M | 791.88M | 768.41M | 734.36M | 687.87M | 705.44M | 736.60M | 717.44M | 710.29M | 741.28M |
|
Current Deferred Tax Assets
|
| 9.88M | 12.14M | 12.14M | 12.14M | 12.14M | 10.12M | 10.12M | 10.12M | 10.12M | 10.07M | 10.07M | 10.07M | 10.07M | 12.56M | 12.56M | 12.56M | 12.56M | 18.71M | | 18.71M | 18.71M | 22.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
15.16M | 6.15M | 4.63M | 4.55M | 6.16M | 6.96M | 6.19M | 5.57M | 9.63M | 11.16M | 14.80M | 9.88M | 10.84M | 8.40M | 14.47M | 21.97M | 15.31M | 18.41M | 18.44M | 19.90M | 17.34M | 17.03M | 21.18M | 23.41M | 25.61M | 28.57M | 35.11M | 37.46M | 43.98M | 45.38M | 34.12M | 37.80M | 43.96M | 49.89M | 49.30M | 34.84M | 33.17M | 32.84M | 41.85M | 39.93M | 36.47M | 45.06M | 55.46M | 64.41M | 79.82M | 102.43M | 88.30M | 70.77M | 70.51M | 66.24M | 99.31M | 91.62M | 83.66M | 68.67M | 67.60M | 68.07M | 67.64M | 59.08M | 58.32M | 61.27M | 69.95M | 64.27M |
|
Current Assets
|
183.66M | 178.69M | 142.87M | 174.28M | 182.69M | 160.30M | 137.57M | 165.40M | 204.58M | 202.69M | 154.02M | 188.45M | 212.09M | 222.33M | 225.53M | 202.88M | 208.18M | 222.59M | 207.64M | 275.90M | 265.47M | 287.51M | 245.83M | 321.20M | 355.69M | 374.57M | 367.39M | 421.96M | 415.09M | 434.05M | 417.08M | 545.08M | 548.95M | 556.70M | 526.65M | 553.10M | 538.10M | 580.60M | 670.79M | 769.40M | 697.29M | 795.67M | 869.80M | 1,068.18M | 1,215.97M | 1,360.47M | 1,566.88M | 1,827.12M | 1,697.70M | 1,505.49M | 1,390.78M | 1,364.78M | 1,235.24M | 1,230.64M | 1,116.87M | 1,169.46M | 1,218.98M | 1,244.87M | 1,160.24M | 1,367.09M | 1,358.24M | 1,369.13M |
|
Property, Plant & Equipment (Net)
|
79.93M | 80.22M | 79.85M | 81.15M | 85.31M | 90.88M | 95.05M | 95.44M | 99.34M | 101.93M | 5.00M | 112.78M | 117.42M | 120.72M | 3.20M | 129.06M | 126.52M | 133.54M | 3.90M | 149.09M | 148.64M | 150.42M | 150.60M | 150.38M | 151.25M | 153.17M | 172.75M | 178.92M | 203.20M | 210.30M | 228.95M | 266.60M | 282.14M | 304.14M | 322.88M | 335.05M | 339.61M | 343.88M | 366.31M | 372.11M | 364.96M | 368.42M | 387.22M | 392.71M | 408.69M | 421.05M | 426.45M | 450.10M | 456.52M | 470.57M | 482.19M | 480.90M | 478.88M | 472.52M | 465.78M | 454.07M | 448.02M | 443.35M | 432.73M | 428.05M | 433.01M | 430.50M |
|
Goodwill
|
7.09M | 7.50M | 58.02M | 8.60M | 8.60M | 20.14M | 20.50M | 21.05M | 21.18M | 21.18M | 21.18M | 21.18M | 0.37M | 21.55M | 21.55M | 5.11M | 61.93M | 66.20M | 66.52M | 66.52M | 72.92M | 84.55M | 83.62M | 86.11M | 93.83M | 93.92M | 89.20M | 98.11M | 6.94M | 123.00M | 124.18M | 147.29M | 4.39M | 163.21M | 180.17M | 178.34M | 182.22M | 203.50M | 351.11M | 399.36M | 418.84M | 413.07M | 454.73M | 454.38M | 496.42M | 46.00M | 543.18M | 12.70M | 554.83M | 551.62M | 567.06M | 566.18M | 584.31M | 579.91M | 589.55M | 587.79M | 588.52M | 593.88M | 585.77M | 590.20M | 618.90M | 620.56M |
|
Intangibles
|
60.42M | 59.17M | 57.42M | 59.25M | 58.43M | 80.75M | 79.06M | 76.31M | 73.99M | 71.75M | 69.22M | 66.76M | 64.31M | 61.86M | 59.39M | 75.46M | 92.65M | 100.78M | 96.96M | 93.90M | 102.86M | 104.11M | 100.94M | 109.35M | 114.00M | 109.55M | 112.94M | 114.31M | 138.88M | 134.76M | 130.13M | 180.69M | 181.43M | 171.72M | 176.34M | 171.27M | 165.17M | 177.31M | 341.43M | 377.93M | 370.71M | 373.94M | 420.88M | 407.60M | 437.40M | 518.30M | 519.96M | 539.00M | 512.75M | 489.56M | 503.32M | 491.42M | 477.31M | 462.41M | 448.76M | 432.73M | 421.71M | 412.82M | 392.02M | 393.56M | 423.04M | 410.40M |
|
Goodwill & Intangibles
|
67.51M | 66.67M | 115.44M | 67.85M | 67.03M | 100.88M | 99.56M | 97.36M | 95.16M | 92.93M | 90.39M | 87.94M | 64.67M | 83.41M | 80.94M | 80.57M | 154.58M | 166.99M | 163.48M | 160.42M | 175.78M | 188.66M | 184.55M | 195.46M | 207.83M | 203.48M | 202.14M | 212.42M | 145.82M | 257.76M | 254.31M | 327.98M | 185.82M | 334.94M | 356.51M | 349.60M | 347.39M | 380.81M | 692.54M | 777.29M | 789.55M | 787.01M | 875.61M | 861.98M | 933.82M | 564.30M | 1,063.14M | 551.71M | 1,067.58M | 1,041.17M | 1,070.38M | 1,057.59M | 1,061.62M | 1,042.32M | 1,038.31M | 1,020.52M | 1,010.24M | 1,006.70M | 977.79M | 983.76M | 1,041.93M | 1,030.95M |
|
Long-Term Deferred Tax
|
16.53M | 16.53M | 15.77M | 15.77M | 15.38M | 15.74M | 14.50M | 14.50M | 14.50M | 14.50M | 14.99M | 14.99M | 14.99M | 14.99M | 12.24M | 12.24M | | | 11.74M | 30.45M | 30.45M | 28.41M | 29.39M | 29.39M | 29.39M | 29.21M | 31.99M | 26.88M | 31.86M | 32.38M | 36.62M | 17.11M | 17.95M | 12.64M | 10.95M | 8.39M | 9.22M | 8.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.02M | 3.46M | 3.38M | 3.94M | 3.97M | 3.54M | 4.41M | 7.57M | 5.62M | 6.42M | 6.52M | 7.41M | 22.39M | 23.23M | 8.50M | 21.48M | 26.35M | 26.29M | 14.19M | 13.27M | 13.18M | 14.28M | 12.48M | 12.61M | 13.66M | 14.10M | 12.63M | 12.62M | 13.34M | 21.28M | 21.36M | 22.12M | 22.51M | 25.79M | 26.91M | 31.04M | 33.00M | 33.20M | 34.18M | 30.44M | 67.53M | 62.00M | 61.22M | 55.81M | 56.44M | 55.34M | 67.00M | 62.71M | 57.68M | 55.87M | 56.56M | 57.52M | 59.50M | 54.59M | 92.97M | 94.84M | 94.92M | 96.82M | 99.67M | 98.26M | 101.08M | 102.22M |
|
Non-Current Assets
|
166.99M | 166.87M | 163.92M | 168.72M | 171.69M | 211.06M | 213.51M | 214.86M | 214.62M | 215.78M | 219.84M | 223.12M | 225.66M | 227.37M | 227.65M | 274.45M | 307.45M | 326.82M | 336.20M | 18.71M | 18.71M | 18.71M | 22.62M | 387.84M | 402.13M | 399.95M | 419.51M | 430.84M | 509.56M | 521.72M | 528.78M | 633.81M | 655.86M | 677.51M | 717.24M | 789.46M | 792.12M | 834.22M | 1,191.80M | 1,281.81M | 1,320.98M | 1,315.01M | 1,428.23M | 1,432.29M | 1,560.20M | 1,727.72M | 1,721.21M | 1,813.61M | 1,784.99M | 1,763.48M | 1,856.14M | 1,844.59M | 1,841.15M | 1,803.17M | 1,842.45M | 1,811.88M | 1,792.99M | 1,780.09M | 1,734.50M | 1,732.91M | 1,815.89M | 1,799.46M |
|
Assets
|
350.65M | 345.56M | 306.78M | 342.99M | 354.38M | 371.36M | 351.08M | 380.26M | 419.20M | 418.47M | 373.87M | 411.57M | 437.75M | 449.70M | 453.18M | 477.33M | 515.63M | 549.41M | 543.84M | 629.13M | 633.52M | 669.29M | 622.86M | 709.04M | 757.82M | 774.52M | 786.90M | 852.80M | 924.65M | 955.78M | 945.86M | 1,178.89M | 1,204.81M | 1,234.22M | 1,243.89M | 1,342.55M | 1,330.22M | 1,414.81M | 1,862.60M | 2,051.21M | 2,018.27M | 2,110.68M | 2,298.03M | 2,500.47M | 2,776.18M | 3,088.18M | 3,288.09M | 3,640.72M | 3,482.70M | 3,268.97M | 3,246.91M | 3,209.37M | 3,076.40M | 3,033.81M | 2,959.32M | 2,981.34M | 3,011.98M | 3,024.96M | 2,894.74M | 3,100.00M | 3,174.14M | 3,168.59M |
|
Accounts Payables
|
29.38M | 20.71M | 11.35M | 29.21M | 27.38M | 30.11M | 15.74M | 19.75M | 44.37M | 33.39M | 21.73M | 40.26M | 33.46M | 31.81M | 24.06M | 48.41M | 50.38M | 44.54M | 49.53M | 63.21M | 52.51M | 53.09M | 29.70M | 48.39M | 53.33M | 55.68M | 50.62M | 70.22M | 80.60M | 88.15M | 79.16M | 97.61M | 99.08M | 80.86M | 78.35M | 89.81M | 89.32M | 99.90M | 99.26M | 137.79M | 124.40M | 175.49M | 184.93M | 232.48M | 257.16M | 297.35M | 282.18M | 340.91M | 287.66M | 201.03M | 143.53M | 169.88M | 182.64M | 198.91M | 183.70M | 193.93M | 202.62M | 193.64M | 187.68M | 220.77M | 228.09M | 220.74M |
|
Dividends payables
|
| | | | | | | | | | | | | | 46.71M | | | | | 48.23M | | | | 7.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
29.38M | 20.71M | 11.35M | 29.21M | 27.38M | 30.11M | 15.74M | 19.75M | 44.37M | 33.39M | 21.73M | 40.26M | 33.46M | 31.81M | 70.77M | 48.41M | 50.38M | 44.54M | 49.53M | 111.44M | 52.51M | 53.09M | 29.70M | 55.74M | 53.33M | 55.68M | 50.62M | 70.22M | 80.60M | 88.15M | 79.16M | 97.61M | 99.08M | 80.86M | 78.35M | 89.81M | 89.32M | 99.90M | 99.26M | 137.79M | 124.40M | 175.49M | 184.93M | 232.48M | 257.16M | 297.35M | 282.18M | 340.91M | 287.66M | 201.03M | 143.53M | 169.88M | 182.64M | 198.91M | 183.70M | 193.93M | 202.62M | 193.64M | 187.68M | 220.77M | 228.09M | 220.74M |
|
Accumulated Expenses
|
42.13M | 36.74M | 0.73M | 38.89M | 39.10M | 39.41M | 0.45M | 48.04M | 48.66M | 47.07M | 48.05M | 49.33M | 57.41M | 53.33M | 47.42M | 56.19M | 58.38M | 62.00M | 57.65M | 69.50M | 77.75M | 75.56M | 69.16M | 99.65M | 113.24M | 97.73M | 98.73M | 101.02M | 114.45M | 109.85M | 102.85M | 109.82M | 104.28M | 101.85M | 98.63M | 110.61M | 116.93M | 140.95M | 132.42M | 120.56M | 140.94M | 181.40M | 188.20M | 210.56M | 200.39M | 283.72M | 243.44M | 345.49M | 295.44M | 243.14M | 219.24M | 205.18M | 196.10M | 179.89M | 174.44M | 177.22M | 190.66M | 199.08M | 185.28M | 199.31M | 213.08M | 227.50M |
|
Other Accumulated Expenses
|
| | | | 10.63M | 11.01M | 9.40M | 16.71M | 10.18M | 11.91M | 9.30M | 11.87M | 12.12M | 9.55M | 8.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | 17.88M | 18.30M | 20.88M | 19.86M | 17.83M | 67.15M | 65.88M | 74.31M | 71.00M | 21.11M | 20.98M | 22.09M | 23.09M | 25.45M | 27.71M | 0.57M | 0.59M | 0.57M | 0.56M | 0.22M | 0.42M | 3.65M | 3.68M | 3.67M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 14.14M | 15.23M | 21.69M | 23.39M | 23.65M | 23.77M | 25.43M | 24.79M | 27.16M | 28.75M | 30.59M | 33.50M | 34.17M | 33.86M | 35.45M | 35.52M | 35.00M | 34.64M | 36.27M | 37.32M | 38.66M | 39.03M | 38.67M | 37.54M | 39.45M | 40.27M |
|
Total Current Liabilities
|
71.51M | 57.46M | 45.07M | 68.10M | 66.48M | 69.52M | 51.91M | 67.78M | 93.04M | 80.47M | 69.78M | 89.58M | 90.87M | 85.14M | 118.19M | 104.59M | 108.75M | 106.54M | 107.19M | 180.94M | 130.26M | 128.66M | 98.86M | 155.39M | 166.57M | 153.41M | 149.35M | 171.25M | 195.05M | 198.00M | 182.01M | 207.42M | 203.37M | 182.71M | 177.58M | 215.21M | 220.39M | 256.07M | 271.26M | 300.04M | 309.87M | 400.52M | 416.39M | 534.99M | 550.59M | 684.13M | 627.22M | 741.00M | 638.24M | 500.12M | 421.30M | 436.03M | 441.45M | 414.02M | 394.99M | 409.04M | 432.49M | 431.97M | 412.05M | 461.27M | 484.30M | 492.18M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 10.00M | 22.29M | 40.00M | 15.65M | 49.95M | 79.89M | 91.73M | 49.91M | 49.92M | 49.93M | 49.94M | 49.95M | 49.91M | 49.91M | 49.92M | 49.92M | 226.24M | 215.33M | 243.50M | 293.53M | 286.31M | 245.31M | 261.63M | 612.91M | 750.52M | 681.24M | 616.08M | 720.42M | 726.61M | 941.82M | 1,012.08M | 1,231.96M | 1,265.38M | 1,101.79M | 1,039.87M | 1,095.89M | 1,055.62M | 915.76M | 908.25M | 846.83M | 854.77M | 829.19M | 822.32M | 756.83M | 934.63M | 944.31M | 944.17M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.86M | | | | 96.58M | 47.60M | 42.79M | 46.95M | 127.15M | 55.56M | 34.35M | 56.31M | 171.37M | 41.26M | 28.38M | 26.82M | 173.76M | 31.41M | 26.90M | 25.28M | 171.60M | 31.21M | 29.35M | 28.63M | 26.11M | 17.72M | 16.79M | 29.18M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.45M | 51.41M | 70.53M | 79.85M | 81.87M | 78.93M | 77.62M | 82.71M | 101.68M | 141.36M | 143.84M | 143.44M | 176.25M | 179.85M | 172.64M | 222.48M | 224.45M | 217.98M | 211.29M | 222.68M | 218.24M | 214.43M | 207.94M | 199.93M | 199.77M | 215.69M | 211.43M |
|
Other Non-Current Liabilities
|
16.21M | 16.57M | 1.50M | 19.49M | 20.28M | 20.00M | 1.03M | 21.57M | 21.30M | 20.37M | 19.84M | 21.12M | 21.73M | 21.09M | 21.38M | 25.02M | 25.51M | 25.54M | 26.11M | 28.23M | 27.34M | 31.27M | 35.51M | 36.33M | 38.28M | 39.80M | 37.34M | 47.17M | 59.93M | 60.80M | 61.18M | 66.43M | 72.94M | 72.36M | 58.03M | 65.89M | 60.23M | 64.42M | 62.17M | 63.38M | 88.81M | 93.96M | 116.35M | 122.05M | 121.88M | 160.69M | 149.42M | 157.57M | 140.08M | 105.96M | 95.66M | 102.34M | 103.41M | 102.84M | 107.43M | 111.19M | 112.10M | 115.78M | 112.93M | 119.90M | 127.94M | 129.96M |
|
Total Non-Current Liabilities
|
71.51M | 57.46M | 0.73M | 68.10M | 66.48M | 77.59M | 0.45M | 67.78M | 93.04M | 80.47M | 69.78M | 89.58M | 90.87M | 85.14M | 118.19M | 114.59M | 131.04M | 146.54M | 122.83M | 230.89M | 210.15M | 220.38M | 148.77M | 205.31M | 216.50M | 203.35M | 199.30M | 221.15M | 244.96M | 247.91M | 231.94M | 433.67M | 418.69M | 426.21M | 479.61M | 554.98M | 517.11M | 573.01M | 999.75M | 1,180.03M | 1,112.84M | 1,141.16M | 1,273.35M | 1,418.84M | 1,668.13M | 1,896.36M | 2,045.80M | 2,223.90M | 1,948.26M | 1,739.45M | 1,770.25M | 1,747.51M | 1,602.09M | 1,558.83M | 1,496.85M | 1,513.26M | 1,505.46M | 1,490.86M | 1,394.92M | 1,613.38M | 1,661.10M | 1,676.95M |
|
Total Liabilities
|
87.72M | 74.03M | 2.23M | 87.59M | 86.76M | 97.60M | 1.48M | 89.36M | 114.34M | 100.83M | 89.62M | 110.70M | 112.60M | 106.23M | 139.57M | 139.62M | 156.55M | 172.08M | 148.94M | 259.12M | 237.48M | 251.66M | 184.28M | 241.64M | 254.79M | 243.15M | 236.63M | 268.32M | 304.89M | 308.72M | 293.11M | 500.10M | 491.63M | 498.57M | 537.64M | 620.87M | 577.34M | 637.43M | 1,061.92M | 1,243.41M | 1,201.64M | 1,235.12M | 1,389.70M | 1,540.89M | 1,790.00M | 2,057.05M | 2,195.22M | 2,381.47M | 2,088.34M | 1,845.41M | 1,865.90M | 1,849.86M | 1,705.50M | 1,661.67M | 1,604.28M | 1,624.45M | 1,617.57M | 1,606.64M | 1,507.85M | 1,733.29M | 1,789.04M | 1,806.91M |
|
Total Debt
|
| | | | | | | | | | | | | | | 10.00M | 22.29M | 40.00M | 15.65M | 49.95M | 79.89M | 91.73M | 49.91M | 49.92M | 49.93M | 49.94M | 49.95M | 49.91M | 49.91M | 49.92M | 49.92M | 226.24M | 215.33M | 243.50M | 294.12M | 286.31M | 245.31M | 261.63M | 630.79M | 768.82M | 702.12M | 635.94M | 738.25M | 793.76M | 1,007.70M | 1,086.39M | 1,302.96M | 1,286.49M | 1,122.77M | 1,061.96M | 1,118.97M | 1,081.08M | 943.47M | 908.81M | 847.42M | 855.34M | 829.75M | 822.54M | 757.25M | 938.28M | 947.99M | 947.83M |
|
Common Equity
|
262.94M | 271.53M | 243.46M | 255.40M | 267.62M | 273.76M | 277.30M | 290.90M | 304.86M | 317.63M | 284.25M | 300.87M | 325.15M | 343.46M | 313.61M | 337.71M | 359.08M | 377.33M | 394.90M | 370.01M | 396.04M | 417.63M | 438.57M | 467.40M | 503.03M | 531.37M | 550.27M | 584.48M | 619.75M | 647.06M | 652.75M | 678.79M | 713.18M | 735.65M | 706.25M | 721.68M | 752.88M | 777.38M | 800.67M | 807.80M | 816.63M | 875.56M | 908.33M | 959.59M | 986.18M | 1,031.14M | 1,092.88M | 1,259.25M | 1,394.36M | 1,423.56M | 1,381.01M | 1,359.51M | 1,370.90M | 1,372.14M | 1,355.04M | 1,356.88M | 1,394.41M | 1,418.32M | 1,386.89M | 1,366.71M | 1,385.10M | 1,361.68M |
|
Shareholder's Equity
|
262.94M | 271.53M | 243.46M | 255.40M | 267.62M | 273.76M | 277.30M | 290.90M | 304.86M | 317.63M | 284.25M | 300.87M | 325.15M | 343.46M | 313.61M | 337.71M | 359.08M | 377.33M | 394.90M | 370.01M | 396.04M | 417.63M | 438.57M | 467.40M | 503.03M | 531.37M | 550.27M | 584.48M | 619.75M | 647.06M | 652.75M | 678.79M | 713.18M | 735.65M | 706.25M | 721.68M | 752.88M | 777.38M | 800.67M | 807.80M | 816.63M | 875.56M | 908.33M | 959.59M | 986.18M | 1,031.14M | 1,092.88M | 1,259.25M | 1,394.36M | 1,423.56M | 1,381.01M | 1,359.51M | 1,370.90M | 1,372.14M | 1,355.04M | 1,356.88M | 1,394.41M | 1,418.32M | 1,386.89M | 1,366.71M | 1,385.10M | 1,361.68M |
|
Liabilities and Shareholders Equity
|
350.65M | 345.56M | 306.78M | 342.99M | 354.38M | 371.36M | 351.08M | 380.26M | 419.20M | 418.47M | 373.87M | 411.57M | 437.75M | 449.70M | 453.18M | 477.33M | 515.63M | 549.41M | 543.84M | 629.13M | 633.52M | 669.29M | 622.86M | 709.04M | 757.82M | 774.52M | 786.90M | 852.80M | 924.65M | 955.78M | 945.86M | 1,178.89M | 1,204.81M | 1,234.22M | 1,243.89M | 1,342.55M | 1,330.22M | 1,414.81M | 1,862.60M | 2,051.21M | 2,018.27M | 2,110.68M | 2,298.03M | 2,500.47M | 2,776.18M | 3,088.18M | 3,288.09M | 3,640.72M | 3,482.70M | 3,268.97M | 3,246.91M | 3,209.37M | 3,076.40M | 3,033.81M | 2,959.32M | 2,981.34M | 3,011.98M | 3,024.96M | 2,894.74M | 3,100.00M | 3,174.14M | 3,168.59M |
|
Treasury Shares
|
| | 0.27M | | 2.65M | 2.68M | 0.37M | 2.68M | 2.68M | 2.68M | 0.61M | 2.68M | 2.68M | 2.68M | 0.69M | 2.68M | 2.68M | 2.68M | 0.74M | 2.68M | 2.68M | 2.68M | 0.53M | 2.68M | 2.68M | 2.68M | 0.51M | 2.68M | 2.68M | 2.68M | 0.45M | 2.68M | 2.68M | 2.68M | 0.26M | 3.09M | 3.09M | 3.09M | 0.35M | 3.09M | 3.09M | 3.09M | 0.34M | 3.09M | 3.09M | 3.09M | 0.29M | 3.09M | 3.09M | 3.09M | 0.25M | 0.25M | 0.25M | 3.34M | 0.31M | 0.31M | 0.31M | | 3.34M | 0.31M | 0.42M | 4.71M |
|
Retained Earnings
|
214.35M | 222.33M | 192.07M | 201.45M | 212.42M | 218.04M | 222.13M | 233.24M | 244.95M | 254.72M | 213.05M | 221.42M | 237.28M | 252.09M | 216.46M | 230.81M | 249.43M | 264.92M | 276.91M | 248.76M | 267.80M | 285.07M | 301.21M | 329.82M | 359.51M | 381.72M | 395.28M | 425.58M | 452.88M | 472.15M | 475.51M | 508.67M | 540.41M | 558.74M | 563.50M | 582.56M | 613.50M | 632.73M | 644.95M | 656.54M | 653.08M | 702.22M | 731.71M | 786.57M | 831.33M | 871.60M | 930.79M | 1,103.71M | 1,231.09M | 1,265.32M | 1,221.28M | 1,201.44M | 1,207.75M | 1,206.53M | 1,177.03M | 1,186.29M | 1,220.15M | 1,228.45M | 1,208.10M | 1,227.53M | 1,255.46M | 1,289.47M |