|
Cash & Equivalents
|
65.28M | 51.44M | 66.95M | 98.05M | 116.00M | 107.98M | 124.93M | 113.34M | 138.70M | 133.77M | 98.02M | 68.67M | 65.57M | 139.65M | 143.31M | 162.78M | 176.46M | 169.82M | 185.00M | 161.56M | 132.65M | 23.88M | 127.19M | 39.33M | 22.84M | 76.01M | 60.02M | 45.04M | 67.21M | 53.06M | 33.62M | 28.67M | 47.22M | 42.75M | 26.05M | 21.70M | 57.97M | 66.78M | 22.79M | 37.48M | 56.51M | 42.09M | 16.26M | 14.23M | 17.62M | 32.85M | 82.14M | 254.30M | 125.23M | 19.64M | 63.77M | 48.95M | 45.07M | 46.82M | 98.50M | 125.99M | 216.26M | 42.28M | 20.23M | 15.03M | 5.61M | 27.95M |
|
Short-term Investments
|
| | 10.00M | | | | 10.01M | 10.01M | 10.01M | | 0.08M | | | | 0.03M | 0.73M | 14.50M | 14.50M | 14.50M | 24.50M | 25.00M | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 89.31M | 325.57M | 365.57M | 331.00M | 376.88M | 268.76M | 270.70M | 207.43M | 139.24M | 0.08M | 157.06M | 164.00M | 149.00M | 119.28M | 124.02M |
|
Cash & Current Investments
|
65.28M | 51.44M | 76.95M | 98.05M | 116.00M | 107.98M | 134.93M | 123.35M | 148.71M | 133.77M | 98.10M | 68.67M | 65.57M | 139.65M | 143.34M | 163.51M | 190.96M | 184.32M | 199.50M | 186.06M | 157.65M | 38.88M | 127.19M | 39.33M | 22.84M | 76.01M | 60.02M | 45.04M | 67.21M | 53.06M | 33.62M | 28.67M | 47.22M | 42.75M | 26.05M | 21.70M | 57.97M | 66.78M | 22.79M | 37.48M | 56.51M | 42.09M | 16.26M | 14.23M | 17.62M | 32.85M | 82.14M | 343.61M | 450.80M | 385.21M | 394.77M | 425.83M | 313.83M | 317.53M | 305.93M | 265.23M | 216.33M | 199.34M | 184.23M | 164.03M | 124.89M | 151.97M |
|
Receivables - Net
|
| | 74.89M | | 101.69M | 85.87M | 88.31M | 88.44M | 98.37M | 111.71M | 83.44M | 93.73M | 97.15M | 84.04M | 81.40M | 91.17M | 87.50M | 88.85M | 88.07M | 91.26M | 86.70M | 90.06M | 49.60M | 87.50M | 43.41M | 39.78M | 51.30M | 75.28M | 51.01M | 44.92M | 59.87M | 62.63M | 39.21M | 58.30M | 67.04M | 46.52M | 52.68M | 33.46M | 40.20M | 51.06M | 42.57M | 39.95M | 42.93M | 60.50M | 67.43M | 66.08M | 86.90M | 97.52M | 97.41M | 107.85M | 75.49M | 60.25M | 51.43M | 47.30M | 40.75M | 54.11M | 42.24M | 44.60M | 39.08M | 52.20M | 51.65M | 47.03M |
|
Receivables - Other
|
| | 1.53M | | | | 1.00M | 0.96M | 0.80M | 0.94M | 0.87M | 1.33M | 1.05M | 1.03M | 1.63M | 1.41M | 1.58M | 1.49M | 2.50M | 2.33M | 2.02M | | | | | 4.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | | | | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 76.42M | | 101.69M | 85.87M | 89.31M | 89.41M | 99.17M | 112.65M | 84.31M | 95.06M | 98.20M | 85.08M | 83.03M | 92.58M | 89.08M | 90.34M | 90.57M | 93.60M | 88.71M | 90.06M | 49.60M | 87.50M | 43.41M | 44.48M | 54.00M | 77.98M | 53.71M | 47.62M | 62.57M | 62.63M | 39.21M | 58.30M | 69.74M | 46.52M | 52.68M | 33.46M | 40.20M | 51.06M | 42.57M | 39.95M | 42.93M | 60.50M | 67.43M | 66.08M | 86.90M | 97.52M | 97.41M | 107.85M | 75.49M | 60.25M | 51.43M | 47.30M | 40.75M | 54.11M | 42.24M | 44.60M | 39.08M | 52.20M | 51.65M | 47.03M |
|
Raw Materials
|
| | 25.05M | | 27.37M | 31.28M | 25.64M | 30.55M | 28.02M | 27.05M | 24.55M | 24.44M | 25.00M | 26.20M | 23.87M | 27.58M | 25.72M | 27.82M | 25.61M | 29.08M | 26.11M | 26.78M | 5.43M | 20.31M | 2.93M | 1.55M | 3.90M | 3.70M | 1.38M | 4.85M | 1.44M | 1.36M | 1.55M | 1.49M | 1.48M | 2.24M | 1.94M | 1.70M | 1.57M | 1.67M | 1.36M | 1.56M | 1.79M | 1.57M | 1.52M | 1.67M | 1.90M | 1.59M | 1.83M | 1.56M | 1.99M | 1.53M | 1.42M | 1.49M | 1.80M | 2.32M | 2.07M | 2.13M | 2.52M | 1.79M | 1.81M | 1.41M |
|
Work In Process
|
| | 2.98M | | 4.23M | 4.37M | 4.86M | 4.00M | 4.93M | 4.17M | 3.58M | 3.54M | 2.58M | 3.45M | 2.84M | 2.83M | 2.32M | 2.72M | 2.76M | 3.06M | 2.50M | 2.74M | 2.04M | 1.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 32.07M | | 28.05M | 38.55M | 29.01M | 34.07M | 24.87M | 33.99M | 36.85M | 42.65M | 31.14M | 28.75M | 29.16M | 26.82M | 26.47M | 27.12M | 28.22M | 27.56M | 25.44M | 24.17M | 19.03M | 26.43M | 15.86M | 11.70M | 19.04M | 17.32M | 15.91M | 17.15M | 20.41M | 19.53M | 13.33M | 16.45M | 27.73M | 30.30M | 17.65M | 18.93M | 21.74M | 24.63M | 12.97M | 17.64M | 17.78M | 17.65M | 12.78M | 16.54M | 14.69M | 25.81M | 34.14M | 28.16M | 28.89M | 28.10M | 21.28M | 22.55M | 26.33M | 19.64M | 19.20M | 19.26M | 22.38M | 23.70M | 22.64M | 18.39M |
|
Inventory
|
| | 60.11M | | 59.65M | 74.20M | 59.51M | 68.62M | 57.82M | 65.21M | 64.97M | 70.62M | 58.72M | 58.39M | 55.87M | 57.23M | 54.51M | 57.66M | 56.59M | 59.70M | 54.05M | 53.70M | 24.46M | 48.64M | 21.66M | 22.57M | 24.10M | 24.98M | 26.26M | 27.08M | 27.73M | 28.65M | 28.94M | 27.74M | 29.21M | 32.54M | 25.49M | 25.17M | 24.69M | 26.30M | 25.22M | 25.17M | 25.29M | 25.41M | 25.88M | 26.01M | 26.56M | 27.40M | 35.98M | 29.73M | 30.88M | 29.63M | 29.73M | 30.25M | 30.49M | 30.68M | 31.26M | 31.42M | 32.00M | 32.41M | 32.83M | 33.16M |
|
Current Deferred Tax Assets
|
| | 5.40M | | 5.49M | 6.06M | 4.28M | 3.76M | 3.50M | 5.28M | 3.22M | 3.21M | 3.40M | 3.29M | 13.61M | 11.41M | 7.56M | 8.20M | 17.20M | 16.93M | 16.00M | 20.39M | 4.77M | 4.59M | 5.72M | 4.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 4.45M | | 2.32M | 3.47M | 8.68M | 6.95M | 2.96M | 5.28M | 10.05M | 10.12M | 10.12M | 8.88M | 15.07M | 11.30M | 7.09M | 5.83M | 13.75M | 10.01M | 6.55M | 8.71M | 10.56M | 7.96M | 7.39M | 6.51M | 11.22M | 8.19M | 5.06M | 2.75M | 10.54M | 7.81M | 4.76M | 9.64M | 10.92M | 8.00M | 8.72M | 10.11M | 11.84M | 8.83M | 5.20M | 3.35M | 12.31M | 10.05M | 5.68M | 7.63M | 14.24M | 10.56M | 7.13M | 5.25M | 17.43M | 12.27M | 7.08M | 4.41M | 14.85M | 10.77M | 6.15M | 4.12M | 14.35M | 10.12M | 5.92M | 2.35M |
|
Current Assets
|
| | 242.67M | | 309.46M | 306.22M | 328.11M | 322.54M | 338.63M | 348.71M | 284.75M | 279.59M | 265.66M | 327.60M | 353.84M | 370.68M | 384.93M | 379.43M | 418.88M | 399.46M | 360.12M | 250.22M | 332.70M | 231.28M | 252.55M | 282.81M | 181.15M | 186.02M | 179.76M | 162.11M | 163.74M | 158.82M | 143.87M | 158.02M | 166.41M | 141.50M | 169.02M | 157.18M | 130.87M | 157.24M | 152.78M | 138.03M | 129.58M | 138.96M | 143.10M | 162.96M | 243.14M | 529.43M | 638.03M | 571.05M | 566.60M | 579.83M | 440.09M | 437.25M | 436.74M | 399.24M | 332.00M | 314.24M | 309.71M | 299.33M | 255.21M | 270.62M |
|
Property, Plant & Equipment (Net)
|
| | 135.75M | | 144.30M | 154.62M | 164.55M | 171.87M | 179.01M | 202.17M | 281.87M | 324.64M | 346.33M | 386.45M | 416.80M | 451.18M | 501.66M | 561.27M | 619.21M | 687.05M | 787.47M | 874.58M | 978.71M | 1,087.95M | 1,093.61M | 1,089.85M | 1,078.96M | 1,068.89M | 1,036.76M | 1,020.64M | 1,014.04M | 998.37M | 986.74M | 980.62M | 974.25M | 962.54M | 951.55M | 950.17M | 936.47M | 928.39M | 913.44M | 899.61M | 891.20M | 882.82M | 871.78M | 869.50M | 858.48M | 850.37M | 839.41M | 853.94M | 848.66M | 842.92M | 835.42M | 828.83M | 835.30M | 832.19M | 830.08M | 842.86M | 847.57M | 842.51M | 838.03M | 833.25M |
|
Long-Term Investments
|
| | 4.02M | | 3.40M | 3.17M | 2.91M | 2.65M | 2.40M | 2.13M | 1.81M | 1.55M | 1.29M | 169.99M | 209.99M | | 50.00M | 50.00M | 25.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 1.72M | | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | 4.93M | | | | 21.52M | | | 32.20M | 16.64M | 24.06M | 15.76M | 12.94M | 10.32M | 9.58M | 9.08M | 12.14M | 11.40M | 10.96M | 9.73M | 8.95M | 7.67M | 7.11M | 6.77M | 6.36M | 5.81M | 5.37M | 7.55M | 6.93M | 6.12M | 5.55M | 6.75M | 13.78M | 3.91M | 3.56M | 3.22M | 2.86M | 1.88M | 1.70M | 1.57M | 1.51M | 1.29M | 1.45M | 1.38M | 1.46M | 1.18M | 1.10M | 1.21M | 1.23M |
|
Goodwill & Intangibles
|
| | 1.72M | | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | | 4.93M | | | | 21.52M | | | 32.20M | 16.64M | 24.06M | 15.76M | 12.94M | 10.32M | 9.58M | 9.08M | 12.14M | 11.40M | 10.96M | 9.73M | 8.95M | 7.67M | 7.11M | 6.77M | 6.36M | 5.81M | 5.37M | 7.55M | 6.93M | 6.12M | 5.55M | 6.75M | 13.78M | 3.91M | 3.56M | 3.22M | 2.86M | 1.88M | 1.70M | 1.57M | 1.51M | 1.29M | 1.45M | 1.38M | 1.46M | 1.18M | 1.10M | 1.21M | 1.23M |
|
Long-Term Deferred Tax
|
| | 14.42M | | | | 15.07M | | | | | | | | | | | | 33.40M | | | | 41.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 9.56M | | 10.05M | 9.52M | 9.36M | 10.58M | 10.45M | 10.29M | 9.99M | 9.93M | 10.30M | 299.96M | 312.46M | 268.44M | 222.33M | 152.95M | 92.48M | 54.07M | 30.60M | 32.20M | 73.00M | | 114.47M | | 20.00M | | | | | | | | 7.67M | 22.43M | 20.71M | 22.43M | 21.14M | 24.52M | 28.45M | 32.28M | 32.52M | 33.22M | 34.61M | 42.09M | 31.22M | 28.38M | 30.28M | 27.74M | 24.56M | 23.02M | 26.62M | 26.13M | 26.14M | 28.68M | 26.98M | 25.83M | 29.90M | 34.10M | 34.84M | 45.68M |
|
Non-Current Assets
|
| | 145.31M | | 154.35M | 164.14M | 173.90M | 182.46M | 189.46M | 212.46M | 291.87M | 334.58M | 356.63M | 686.41M | 721.38M | 719.63M | 723.99M | 714.22M | 711.69M | 741.11M | 818.06M | 906.78M | 1,029.13M | 1,112.01M | 1,109.37M | 1,102.79M | 1,089.27M | 1,078.48M | 1,045.84M | 1,032.78M | 1,025.44M | 1,009.32M | 996.47M | 989.58M | 981.92M | 984.96M | 972.26M | 972.60M | 957.62M | 952.92M | 941.89M | 931.90M | 923.72M | 916.03M | 906.39M | 911.59M | 889.70M | 878.76M | 869.69M | 881.68M | 873.22M | 865.94M | 862.04M | 854.96M | 861.44M | 860.88M | 857.05M | 868.70M | 877.47M | 876.61M | 872.87M | 878.93M |
|
Assets
|
| | 387.98M | | 463.81M | 470.36M | 502.01M | 504.99M | 528.10M | 561.17M | 576.61M | 614.16M | 622.29M | 1,014.00M | 1,075.22M | 1,090.31M | 1,108.92M | 1,093.64M | 1,130.57M | 1,140.57M | 1,178.18M | 1,156.99M | 1,361.83M | 1,343.30M | 1,361.91M | 1,385.60M | 1,270.42M | 1,264.50M | 1,225.60M | 1,194.89M | 1,189.18M | 1,168.15M | 1,140.34M | 1,147.59M | 1,148.33M | 1,126.47M | 1,141.27M | 1,129.78M | 1,088.49M | 1,110.15M | 1,094.66M | 1,069.92M | 1,053.30M | 1,055.00M | 1,049.48M | 1,074.54M | 1,132.84M | 1,408.19M | 1,507.71M | 1,452.73M | 1,439.82M | 1,445.77M | 1,302.14M | 1,292.21M | 1,298.18M | 1,260.12M | 1,189.06M | 1,182.93M | 1,187.19M | 1,175.94M | 1,128.08M | 1,149.55M |
|
Accounts Payables
|
| | 51.02M | | 53.82M | 57.51M | 57.89M | 48.80M | 51.00M | 64.90M | 68.33M | 69.75M | 59.28M | 65.69M | 61.77M | 68.63M | 72.13M | 75.57M | 81.46M | 92.54M | 106.32M | 110.95M | 88.00M | 106.85M | 72.99M | 54.95M | 54.25M | 53.34M | 49.20M | 49.02M | 55.99M | 49.05M | 51.28M | 55.65M | 62.59M | 49.90M | 43.85M | 54.09M | 58.48M | 54.01M | 45.24M | 41.19M | 46.55M | 57.36M | 51.21M | 73.66M | 49.46M | 60.65M | 69.31M | 93.89M | 78.18M | 68.34M | 54.52M | 56.80M | 68.32M | 56.06M | 61.34M | 75.73M | 83.50M | 58.85M | 59.58M | 59.99M |
|
Notes Payables
|
| | 3.82M | | 1.54M | 0.39M | 5.65M | 3.96M | 2.27M | 0.57M | 9.25M | 6.47M | 3.68M | 0.90M | 13.75M | 9.68M | 5.58M | 1.51M | 11.96M | 8.39M | 4.80M | 1.20M | 9.12M | 6.40M | 3.67M | 0.92M | 8.22M | 5.43M | 2.62M | | 8.59M | 6.14M | 2.48M | 0.32M | 8.58M | 5.86M | 3.22M | 0.61M | 9.93M | 6.89M | 3.83M | 0.75M | 13.58M | 8.16M | 4.52M | 1.08M | 12.72M | 9.91M | 5.68M | 1.43M | 16.13M | 10.17M | 5.12M | | 13.40M | 9.02M | 4.55M | 1.53M | 12.15M | 8.18M | 4.13M | 1.38M |
|
Payables
|
| | 54.85M | | 55.35M | 57.90M | 63.54M | 52.76M | 53.27M | 65.47M | 77.59M | 76.22M | 62.96M | 66.60M | 75.52M | 78.31M | 77.71M | 77.08M | 93.41M | 100.93M | 111.12M | 112.15M | 97.12M | 113.25M | 76.65M | 55.87M | 62.46M | 58.77M | 51.82M | 49.02M | 64.58M | 55.18M | 53.76M | 55.97M | 71.17M | 55.76M | 47.07M | 54.70M | 68.41M | 60.90M | 49.08M | 41.94M | 60.13M | 65.52M | 55.73M | 74.74M | 62.17M | 70.56M | 74.99M | 95.31M | 94.32M | 78.51M | 59.64M | 56.80M | 81.72M | 65.08M | 65.89M | 77.26M | 95.64M | 67.03M | 63.70M | 61.38M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.57M | 30.59M | 21.39M | 53.80M | 42.13M | 37.67M | 29.79M | 39.31M | 25.48M | 40.54M | 27.77M | 40.96M | 30.37M | 40.72M | 30.54M | 50.77M | 33.30M | 44.91M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 31.51M | | 36.53M | 32.98M | 28.68M | 30.02M | 25.41M | 38.76M | 34.70M | 29.89M | 27.91M | 36.15M | 49.11M | 38.32M | 42.52M | 34.31M | 51.17M | 37.70M | 49.20M | 46.32M | 39.81M | 42.05M | 35.60M | 30.25M | 44.04M | 52.78M | 32.16M | 29.18M | 35.57M | | | | | | | | | | | | | | | | 33.30M | | 31.32M | 42.06M | 38.47M | 43.62M | 31.21M | 37.40M | 30.96M | 38.82M | 25.54M | 36.11M | 30.87M | 44.69M | 26.55M | 33.11M |
|
Short term Debt
|
| | 3.82M | | 5.58M | 6.06M | 5.65M | 4.77M | 4.76M | 4.78M | 9.25M | 11.30M | 11.72M | 12.17M | 13.75M | 9.75M | 10.53M | 10.60M | 11.96M | 25.50M | 24.09M | 23.85M | 22.47M | 16.84M | 30.91M | 110.50M | 13.74M | 11.75M | 9.62M | 9.34M | 9.15M | 9.06M | 12.90M | 12.70M | 12.52M | 12.28M | 8.67M | 9.09M | 9.93M | 9.66M | 11.49M | 15.20M | 16.80M | 18.08M | 9.05M | 9.25M | 12.72M | 9.91M | 10.98M | 10.27M | 16.13M | 10.17M | 5.37M | 5.49M | 13.40M | 9.02M | 5.87M | 10.98M | 12.15M | 8.18M | 6.25M | 1.38M |
|
Total Current Liabilities
|
| | 88.68M | | 97.47M | 96.93M | 97.15M | 87.56M | 83.44M | 109.01M | 117.08M | 127.03M | 123.29M | 140.33M | 133.89M | 126.37M | 130.76M | 121.98M | 155.26M | 164.13M | 184.41M | 182.32M | 191.92M | 172.14M | 205.62M | 196.61M | 120.25M | 123.30M | 93.60M | 87.54M | 109.30M | 94.84M | 88.04M | 122.47M | 125.81M | 105.71M | 85.53M | 103.09M | 103.30M | 111.11M | 88.34M | 98.10M | 107.30M | 124.32M | 95.32M | 134.76M | 104.93M | 123.58M | 117.29M | 147.64M | 142.31M | 130.67M | 96.22M | 99.68M | 118.53M | 109.64M | 97.31M | 124.35M | 135.63M | 119.47M | 96.51M | 95.30M |
|
Capital Leases
|
| | | | | | 0.75M | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 93.06M | | 81.25M | 77.25M | 74.53M | 71.25M | 70.05M | 68.85M | 67.64M | 94.46M | 96.15M | 455.37M | 453.70M | 452.14M | 449.80M | 448.77M | 440.20M | 430.24M | 446.09M | 472.60M | 497.95M | 511.68M | 513.50M | 409.09M | 406.48M | 405.52M | 401.89M | 401.08M | 400.25M | 399.42M | 403.46M | 402.98M | 412.68M | 412.91M | 448.16M | 447.66M | 449.63M | 480.84M | 487.55M | 470.75M | 467.39M | 463.67M | 461.46M | 460.64M | 518.19M | 708.40M | 704.43M | 703.81M | 702.73M | 702.07M | 578.21M | 577.17M | 575.87M | 543.84M | 479.77M | 475.99M | 476.16M | 478.17M | 446.37M | 447.58M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 177.27M | 186.87M | 196.74M | 137.98M | 145.03M | 152.16M | 159.57M | 167.13M | 174.96M | 182.90M | 187.42M | 194.58M | 202.17M | 209.92M | 218.01M | 226.27M | 234.89M | 243.70M | 252.90M | 262.30M | 272.10M | 282.12M | 292.85M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 32.53M | | 47.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 23.29M | | 15.92M | 17.14M | 21.83M | 22.65M | 23.59M | 24.62M | 21.02M | 21.34M | 23.73M | 27.26M | 66.70M | 70.49M | 75.30M | 72.83M | 83.13M | 86.03M | 85.39M | 73.18M | 52.18M | 50.72M | 31.68M | 112.56M | 93.83M | 91.53M | 88.77M | 82.07M | 54.79M | 53.88M | 58.23M | 55.80M | 56.61M | 57.06M | 51.32M | 50.81M | 35.72M | 35.34M | 34.06M | 32.66M | 30.94M | 31.27M | 31.20M | 31.33M | 26.63M | 37.45M | 57.23M | 57.84M | 63.49M | 69.09M | 71.22M | 66.37M | 68.85M | 69.67M | 71.17M | 65.97M | 61.91M | 61.57M | 62.62M | 65.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | 9.07M | 11.44M | 11.40M | 14.51M | 15.96M | 19.25M | 19.84M | 20.24M | 20.28M | 20.70M | 19.57M | 17.54M | 18.68M | 16.77M | 14.90M | 13.46M | 16.16M | 15.71M | 16.07M | 18.26M | 17.49M | 17.14M | 21.39M | 25.70M | 26.33M | 36.58M |
|
Other Non-Current Liabilities
|
| | 44.11M | | 13.58M | 14.88M | 15.24M | 45.51M | 41.72M | 55.29M | 16.37M | 46.32M | 16.36M | 16.77M | 17.09M | 17.44M | 17.46M | 17.64M | 17.93M | 18.23M | 18.43M | 17.86M | 8.79M | 23.75M | 9.22M | 9.36M | 12.33M | 10.43M | 13.07M | 11.86M | 11.69M | 11.17M | 10.66M | 11.25M | 8.86M | 8.37M | 7.12M | 7.00M | 6.21M | 5.15M | 5.24M | 5.60M | 6.09M | 6.33M | 7.37M | 4.04M | 3.03M | 3.02M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.46M | 0.46M | 0.46M | 0.46M |
|
Total Non-Current Liabilities
|
| | 164.50M | | 194.64M | 191.32M | 193.50M | 151.43M | 151.68M | 163.72M | 205.75M | 212.94M | 243.17M | 622.96M | 646.42M | 649.00M | 655.86M | 643.58M | 678.59M | 680.40M | 715.89M | -17.86M | 931.46M | 921.39M | 947.55M | 856.24M | 765.58M | 772.51M | 743.83M | 737.81M | 739.29M | 731.03M | 737.16M | 775.83M | 797.27M | 795.27M | 812.09M | 839.28M | 834.95M | 885.50M | 878.80M | 883.06M | 897.57M | 921.63M | 901.10M | 647.44M | 669.32M | 886.98M | 897.63M | 926.07M | 923.42M | 915.30M | 761.82M | 758.94M | 779.33M | 741.41M | 665.74M | 683.45M | 695.09M | 684.92M | 631.83M | 644.48M |
|
Total Liabilities
|
| | 208.61M | | 208.22M | 206.21M | 208.74M | 196.94M | 193.40M | 219.02M | 222.12M | 259.26M | 259.53M | 639.73M | 663.50M | 666.44M | 673.32M | 661.22M | 696.52M | 698.63M | 734.33M | | 940.25M | 945.15M | 956.77M | 865.60M | 777.91M | 782.94M | 756.90M | 749.67M | 750.99M | 742.20M | 747.81M | 787.07M | 806.14M | 803.64M | 819.22M | 846.28M | 841.16M | 890.66M | 884.04M | 888.66M | 903.66M | 927.96M | 908.47M | 651.48M | 672.35M | 890.00M | 898.15M | 926.59M | 923.95M | 915.82M | 762.34M | 759.46M | 779.85M | 741.93M | 666.26M | 683.97M | 695.55M | 685.38M | 632.28M | 644.94M |
|
Total Debt
|
| | 96.89M | | 86.83M | 83.30M | 80.17M | 76.02M | 74.81M | 73.63M | 76.90M | 105.76M | 107.86M | 467.53M | 467.45M | 461.88M | 460.33M | 459.37M | 452.16M | 455.74M | 470.19M | 496.45M | 520.42M | 528.51M | 544.41M | 519.59M | 420.22M | 417.27M | 411.51M | 410.41M | 409.40M | 408.48M | 416.36M | 415.67M | 425.20M | 425.19M | 456.84M | 456.75M | 459.56M | 490.50M | 499.04M | 485.95M | 484.19M | 481.75M | 470.51M | 469.89M | 530.91M | 718.31M | 715.40M | 714.08M | 718.87M | 712.24M | 583.59M | 582.67M | 589.27M | 552.85M | 485.64M | 486.97M | 488.31M | 486.35M | 452.62M | 448.97M |
|
Common Equity
|
| | 179.37M | | 255.59M | 264.15M | 293.27M | 308.05M | 334.70M | 342.15M | 354.50M | 354.90M | 362.76M | 374.28M | 411.71M | 423.87M | 435.60M | 432.43M | 434.05M | 441.94M | 443.85M | 411.03M | 421.58M | 398.15M | 405.14M | 520.00M | 492.51M | 481.56M | 468.69M | 445.22M | 438.20M | 425.95M | 392.52M | 360.52M | 342.20M | 322.83M | 322.06M | 283.50M | 247.33M | 219.50M | 210.62M | 181.27M | 149.64M | 127.04M | 141.01M | 423.07M | 460.49M | 518.19M | 609.56M | 526.14M | 515.87M | 529.95M | 539.80M | 532.74M | 518.33M | 518.18M | 522.79M | 498.96M | 491.64M | 490.56M | 495.80M | 504.61M |
|
Shareholder's Equity
|
| | 179.37M | | 255.59M | 264.15M | 293.27M | 308.05M | 334.70M | 342.15M | 354.50M | 354.90M | 362.76M | 374.28M | 411.71M | 423.87M | 435.60M | 432.43M | 434.05M | 441.94M | 443.85M | 411.03M | 421.58M | 398.15M | 405.14M | 520.00M | 492.51M | 481.56M | 468.69M | 445.22M | 438.20M | 425.95M | 392.52M | 360.52M | 342.20M | 322.83M | 322.06M | 283.50M | 247.33M | 219.50M | 210.62M | 181.27M | 149.64M | 127.04M | 141.01M | 423.07M | 460.49M | 518.19M | 609.56M | 526.14M | 515.87M | 529.95M | 539.80M | 532.74M | 518.33M | 518.18M | 522.79M | 498.96M | 491.64M | 490.56M | 495.80M | 504.61M |
|
Liabilities and Shareholders Equity
|
| | 387.98M | | 463.81M | 470.36M | 502.01M | 504.99M | 528.10M | 561.17M | 576.61M | 614.16M | 622.29M | 1,014.00M | 1,075.22M | 1,090.31M | 1,108.92M | 1,093.64M | 1,130.57M | 1,140.57M | 1,178.18M | 1,156.99M | 1,361.83M | 1,343.30M | 1,361.91M | 1,385.60M | 1,270.42M | 1,264.50M | 1,225.60M | 1,194.89M | 1,189.18M | 1,168.15M | 1,140.34M | 1,147.59M | 1,148.33M | 1,126.47M | 1,141.27M | 1,129.78M | 1,088.49M | 1,110.15M | 1,094.66M | 1,069.92M | 1,053.30M | 1,055.00M | 1,049.48M | 1,074.54M | 1,132.84M | 1,408.19M | 1,507.71M | 1,452.73M | 1,439.82M | 1,445.77M | 1,302.14M | 1,292.21M | 1,298.18M | 1,260.12M | 1,189.06M | 1,182.93M | 1,187.19M | 1,175.94M | 1,128.08M | 1,149.55M |
|
Treasury Shares
|
| | 0.18M | | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 3.74M | 3.28M | 3.32M | 3.37M | 3.00M | 2.88M | 2.88M | 2.88M | 2.66M | 2.67M | 2.67M | 2.66M | 2.44M | 2.51M | 2.51M | 2.50M | 2.01M | 1.98M | 1.97M | 1.97M | 2.10M | 1.25M | 0.98M | 1.00M | 1.40M | 1.60M | 0.71M | 9.20M | 13.17M | 15.00M | 1.79M | 16.80M | 18.05M | 18.86M | 19.55M | -19.55M | 19.50M | 19.29M | 19.23M | 19.20M |
|
Retained Earnings
|
| | 70.35M | | 119.59M | 125.90M | 153.89M | 167.89M | 193.92M | 200.63M | 212.19M | 211.82M | 219.25M | 229.51M | 266.85M | 278.19M | 289.31M | 285.53M | 286.19M | 292.54M | 292.95M | 259.19M | 248.15M | 223.62M | 228.84M | 342.88M | 314.30M | 302.24M | 287.80M | 263.13M | 256.21M | 242.69M | 207.75M | 174.40M | 153.77M | 134.48M | 133.03M | 93.97M | 57.63M | 29.37M | 19.81M | -9.99M | -41.49M | -64.79M | -51.84M | -71.46M | -31.25M | 27.51M | 130.91M | 133.22M | 199.09M | 214.99M | 240.09M | 232.36M | 227.01M | 232.64M | 242.19M | 216.81M | 207.66M | 206.02M | 209.03M | 216.14M |
|
Preferred Shares
|
| | 3.00M | | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | |