|
Cash & Equivalents
|
32.06M | 36.73M | 45.67M | 33.11M | 74.74M | 77.63M | 84.60M | 92.57M | 103.38M | 115.66M | 110.49M | 66.47M | 63.14M | 173.51M | 173.90M | 48.34M | 73.97M | 80.69M | 122.31M | 47.81M | 58.19M | 66.84M | 332.98M | 152.09M | 112.61M | 167.61M | 130.10M | 152.09M | 162.69M | 85.27M | 94.68M | 87.09M | 92.68M | 85.27M | 75.52M | 108.18M | 120.73M | 131.87M | 129.44M | 128.73M | 105.54M | 144.13M | 156.54M | 273.40M | 127.58M | 132.17M | 119.95M | 126.16M | 136.57M | 121.52M | 173.95M | 163.59M | 114.99M | 117.30M | 146.81M | 232.70M | 110.93M | 125.47M | 112.14M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 39.56M | 29.75M | 23.63M | 23.73M | 23.78M | 23.75M | 31.57M | 81.64M | 84.12M | 44.59M | 27.40M | 97.72M | 98.22M | 98.67M | 99.71M | 100.52M | 101.23M | 101.88M | 100.85M | 133.25M | 203.71M | 226.04M | 162.55M | 164.77M | 188.37M | 204.31M | 375.45M | 404.17M | 466.58M | 468.58M | 440.74M | 466.07M | 340.57M | 299.70M | 361.42M | 404.20M | 435.08M | 423.82M | 570.61M | 609.76M | 673.83M |
|
Cash & Current Investments
|
32.06M | 36.73M | 45.67M | 33.11M | 74.74M | 77.63M | 84.60M | 92.57M | 103.38M | 115.66M | 110.49M | 66.47M | 63.14M | 173.51M | 173.90M | 48.34M | 73.97M | 80.69M | 161.87M | 77.56M | 81.82M | 90.57M | 356.75M | 175.84M | 144.19M | 249.25M | 214.22M | 196.67M | 190.09M | 182.99M | 192.90M | 185.76M | 192.38M | 185.78M | 176.75M | 210.06M | 221.58M | 265.12M | 333.15M | 354.77M | 268.09M | 308.90M | 344.90M | 477.71M | 503.02M | 536.34M | 586.53M | 594.73M | 577.31M | 587.59M | 514.53M | 463.29M | 476.41M | 521.50M | 581.89M | 656.52M | 681.53M | 735.23M | 785.98M |
|
Receivables - Net
|
| | 46.21M | | 48.49M | 50.59M | 54.18M | 52.14M | 49.65M | 55.20M | 63.53M | 66.47M | 67.91M | 75.80M | 62.26M | 79.45M | 89.35M | 89.71M | 83.95M | 92.52M | 91.60M | 91.96M | 108.33M | 112.25M | 127.71M | 129.84M | 136.10M | 97.12M | 107.09M | 101.28M | 97.38M | 109.68M | 87.39M | 68.08M | 69.79M | 51.78M | 53.00M | 60.50M | 45.88M | 55.21M | 68.28M | 71.62M | 84.57M | 97.44M | 100.55M | 106.59M | 101.55M | 112.04M | 121.82M | 105.89M | 91.25M | 101.08M | 120.22M | 106.78M | 105.70M | 91.75M | 131.39M | 129.49M | 148.65M |
|
Receivables - Other
|
| | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | 0.50M | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.00M | 13.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 46.21M | | 48.49M | 51.09M | 54.68M | 52.64M | 50.15M | 55.70M | 64.03M | 66.47M | 67.91M | 75.80M | 62.76M | 79.45M | 89.35M | 89.71M | 83.95M | 92.52M | 91.60M | 91.96M | 108.33M | 112.25M | 127.71M | 129.84M | 136.10M | 97.12M | 107.09M | 101.28M | 97.38M | 109.68M | 87.39M | 82.08M | 83.79M | 65.78M | 66.10M | 60.50M | 45.88M | 55.21M | 68.28M | 71.62M | 84.57M | 97.44M | 100.55M | 106.59M | 101.55M | 112.04M | 121.82M | 105.89M | 91.25M | 101.08M | 120.22M | 106.78M | 105.70M | 91.75M | 131.39M | 129.49M | 148.65M |
|
Raw Materials
|
| | 23.91M | | | | 29.92M | 29.40M | 32.08M | 30.68M | 27.86M | 44.03M | 36.24M | 34.13M | 34.92M | 42.07M | 47.14M | 45.85M | 44.33M | 52.31M | 59.17M | | | | | | 79.00M | 81.73M | 90.65M | | 71.41M | 69.88M | 64.53M | | 59.18M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 9.04M | | | | 5.47M | 5.72M | 4.29M | 5.66M | 6.02M | 5.05M | 7.03M | 6.49M | 5.50M | 4.25M | 4.55M | 4.22M | 3.09M | 10.22M | 11.10M | | | | | | 13.96M | 13.13M | 13.02M | | 13.47M | 10.55M | 13.09M | | 13.80M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 19.53M | | | | 22.07M | 23.51M | 20.83M | 18.31M | 21.03M | 39.60M | 28.66M | 29.30M | 31.06M | 42.89M | 32.39M | 34.30M | 32.53M | 38.47M | 36.70M | | | | | | 43.11M | 48.27M | 40.22M | | 37.96M | 40.42M | 42.32M | | 34.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 52.48M | | 49.79M | 53.03M | 57.46M | 58.63M | 57.20M | 54.65M | 54.91M | 88.69M | 71.94M | 69.92M | 71.48M | 4.70M | 84.08M | 84.37M | 79.94M | 101.00M | 106.97M | 117.08M | 114.94M | 115.22M | 139.62M | 120.34M | 136.07M | 143.14M | 143.90M | 122.87M | 122.84M | 120.86M | 119.94M | 110.55M | 107.88M | 106.86M | 99.62M | 95.58M | 91.58M | 89.02M | 84.52M | 83.50M | 82.70M | 88.54M | 93.35M | 110.23M | 114.96M | 121.33M | 131.88M | 139.01M | 136.30M | 159.50M | 177.81M | 190.72M | 194.49M | 198.38M | 209.33M | 215.39M | 237.84M |
|
Current Deferred Tax Assets
|
| | 8.60M | | 8.29M | 8.32M | 8.26M | 8.26M | 8.26M | 8.37M | 10.40M | 10.42M | 10.42M | 25.85M | 35.96M | 35.96M | 35.96M | 35.96M | 31.43M | 31.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.57M | | 3.84M | 5.55M | 3.66M | 2.94M | 4.96M | 5.22M | 7.12M | 17.24M | 17.38M | 16.78M | 14.77M | 25.85M | 25.39M | 18.42M | 11.17M | 26.89M | 11.55M | 12.35M | 11.32M | 15.62M | 17.80M | 18.28M | 22.44M | 25.36M | 15.16M | 22.34M | 23.31M | 25.31M | 29.78M | 26.85M | 27.51M | 25.21M | 24.66M | 10.17M | 10.90M | 10.22M | 11.74M | 12.32M | 9.37M | 7.87M | 9.51M | 12.34M | 10.04M | 19.53M | 17.30M | 19.56M | 19.11M | 21.08M | 24.00M | 24.62M | 21.00M | 35.78M | 42.02M | 47.25M | 32.62M |
|
Current Assets
|
| | 156.53M | | 185.15M | 195.13M | 213.03M | 216.69M | 227.27M | 243.28M | 246.45M | 254.86M | 248.37M | 365.86M | 373.35M | 278.80M | 308.74M | 309.15M | 384.22M | 329.41M | 308.02M | 328.08M | 612.94M | 641.77M | 480.17M | 569.85M | 562.90M | 481.23M | 475.21M | 454.39M | 458.86M | 459.43M | 445.26M | 413.09M | 398.58M | 410.63M | 417.98M | 450.27M | 481.52M | 509.21M | 432.63M | 476.33M | 521.54M | 671.56M | 706.44M | 765.50M | 813.08M | 847.63M | 848.32M | 852.05M | 761.19M | 744.95M | 798.44M | 843.61M | 903.08M | 982.43M | 1,064.27M | 1,127.36M | 1,205.09M |
|
Property, Plant & Equipment (Net)
|
| | 25.36M | | 29.57M | 30.93M | 30.21M | 29.55M | 29.54M | 28.75M | 32.73M | 47.35M | 48.27M | 48.86M | 50.05M | 59.39M | 65.35M | 80.17M | 83.76M | 94.44M | 99.64M | 100.45M | 99.17M | 101.84M | 118.52M | 121.41M | 131.02M | 132.01M | 138.54M | 139.41M | 149.92M | 148.88M | 149.95M | 139.38M | 132.65M | 129.98M | 125.77M | 122.00M | 118.87M | 115.95M | 114.25M | 119.14M | 120.53M | 120.77M | 122.43M | 122.50M | 123.70M | 118.94M | 123.27M | 155.38M | 149.50M | 184.28M | 180.23M | 178.97M | 176.02M | 174.11M | 178.50M | 208.99M | 230.29M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 41.50M | 37.41M | 34.26M | 31.09M | 26.54M | 22.12M | 27.16M | 23.61M | 19.86M | 14.55M | 9.97M | 17.75M | 12.94M | 19.48M | 17.46M | 15.34M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | | | | | | | |
|
Goodwill
|
| | 3.99M | | 3.99M | 3.99M | 6.75M | 3.99M | 3.99M | 3.99M | 6.75M | 14.70M | 15.84M | 13.46M | 10.78M | 0.18M | 96.32M | 6.04M | 87.57M | 88.37M | 117.83M | 117.84M | 120.02M | 15.58M | 191.07M | 313.73M | 313.76M | 316.24M | 317.09M | 7.77M | 314.08M | 314.34M | 314.36M | 314.69M | 314.73M | 314.60M | 314.82M | 314.78M | 315.01M | 315.34M | 314.38M | 314.34M | 314.24M | 313.90M | 313.19M | 311.96M | 311.42M | 312.15M | 324.61M | 323.73M | 323.40M | | 10.84M | 330.34M | 332.20M | 9.11M | 10.84M | 336.38M | 336.31M |
|
Intangibles
|
| | 22.08M | | 20.80M | 20.16M | 18.78M | 17.99M | 17.20M | 16.41M | 40.19M | 165.36M | 9.09M | 0.72M | -25.09M | 314.10M | 313.79M | 2.98M | 1.75M | 383.96M | 378.41M | 270.86M | 259.60M | 240.93M | 638.88M | 619.37M | 621.09M | 601.92M | 584.03M | 533.88M | 512.78M | 492.32M | 472.57M | 193.76M | 181.23M | 168.15M | 155.74M | 143.32M | 130.90M | 118.91M | 107.50M | 96.09M | 84.69M | 75.40M | 67.34M | 59.29M | 51.25M | 44.44M | 67.29M | 66.29M | 66.99M | 119.53M | 93.01M | 85.53M | 76.09M | 89.19M | 82.44M | 75.44M | 78.57M |
|
Goodwill & Intangibles
|
| | 26.07M | | 24.79M | 24.15M | 44.65M | 21.98M | 21.19M | 20.40M | 46.94M | 195.61M | 212.05M | 206.39M | 188.78M | 409.86M | 410.12M | 413.64M | 411.35M | 498.51M | 496.25M | 388.70M | 379.63M | 256.51M | 829.94M | 933.10M | 934.86M | 918.16M | 901.13M | 541.64M | 826.86M | 806.66M | 786.93M | 508.44M | 495.95M | 482.75M | 470.56M | 458.10M | 445.91M | 434.24M | 421.88M | 410.43M | 398.93M | 389.30M | 380.53M | 371.25M | 362.67M | 356.59M | 391.90M | 390.02M | 390.39M | 119.53M | 103.85M | 415.87M | 408.29M | 98.30M | 93.28M | 411.82M | 414.88M |
|
Long-Term Deferred Tax
|
| | 3.17M | | | | 1.83M | | | | 2.25M | 64.50M | 72.48M | 70.36M | 84.63M | 46.38M | 49.06M | 49.85M | 48.24M | 49.62M | 83.91M | 83.90M | 89.61M | 88.56M | 1.94M | 2.07M | 0.95M | 0.95M | 1.71M | 1.66M | 2.27M | 2.29M | 2.30M | 2.30M | 43.81M | 43.32M | 42.85M | 41.65M | 41.94M | 41.42M | 40.21M | 39.70M | 39.52M | 38.88M | 38.26M | 37.52M | 237.41M | 229.25M | 217.82M | 210.68M | 218.11M | 217.46M | 214.06M | 211.51M | 212.50M | 216.95M | 213.39M | 211.26M | 208.00M |
|
Other Non-Current Assets
|
| | 3.30M | | 2.25M | 2.13M | 2.06M | 1.99M | 1.74M | 1.39M | 5.50M | 11.98M | 9.39M | 18.30M | 20.23M | 24.63M | 19.19M | 16.25M | 7.61M | 12.40M | 11.46M | 12.02M | 7.21M | 5.50M | 30.65M | 31.52M | 35.57M | 7.42M | 7.16M | 7.71M | 13.48M | 14.05M | 13.38M | 13.95M | 10.96M | 45.66M | 41.10M | 39.14M | 40.45M | 39.91M | 39.94M | 37.05M | 38.30M | 37.10M | 36.34M | 33.80M | 34.95M | 35.29M | 36.18M | 34.59M | 34.06M | 62.09M | 60.27M | 55.25M | 55.76M | 45.29M | 44.28M | 43.85M | 45.10M |
|
Non-Current Assets
|
| | 25.36M | | 56.61M | 57.20M | 30.21M | 29.55M | 29.54M | 28.75M | 32.73M | 47.35M | 48.27M | 48.86M | 50.05M | 59.39M | 65.35M | 80.17M | 83.76M | 94.44M | 99.64M | 585.07M | 575.61M | 554.92M | 1,075.56M | 1,063.03M | 1,074.23M | 1,100.04M | 1,085.96M | 1,031.32M | 1,023.63M | 998.41M | 974.69M | 691.24M | 706.99M | 721.57M | 694.82M | 670.86M | 664.91M | 644.47M | 635.76M | 623.78M | 612.61M | 588.55M | 580.06M | 567.57M | 758.73M | 740.08M | 769.16M | 790.66M | 792.05M | 905.85M | 877.95M | 861.60M | 852.56M | 861.20M | 854.59M | 875.92M | 898.27M |
|
Assets
|
| | 211.27M | | 241.76M | 252.34M | 268.07M | 270.21M | 279.73M | 293.82M | 316.63M | 567.70M | 566.28M | 679.33M | 682.23M | 777.29M | 800.25M | 806.71M | 860.83M | 898.45M | 900.40M | 913.15M | 1,188.55M | 1,196.69M | 1,555.73M | 1,632.88M | 1,637.12M | 1,581.26M | 1,561.17M | 1,485.71M | 1,482.49M | 1,457.84M | 1,419.95M | 1,104.33M | 1,105.57M | 1,132.21M | 1,112.80M | 1,121.13M | 1,146.43M | 1,153.68M | 1,068.39M | 1,100.11M | 1,134.14M | 1,260.12M | 1,286.49M | 1,333.07M | 1,571.82M | 1,587.71M | 1,617.47M | 1,642.71M | 1,553.24M | 1,650.80M | 1,676.39M | 1,705.21M | 1,755.64M | 1,843.63M | 1,918.86M | 2,003.27M | 2,103.36M |
|
Accounts Payables
|
| | 20.55M | | 22.04M | 24.41M | 26.96M | 24.96M | 24.80M | 24.13M | 25.99M | 36.62M | 28.52M | 29.55M | 22.53M | 32.64M | 29.91M | 27.59M | 29.31M | 32.78M | 30.04M | 30.50M | 30.58M | 31.69M | 34.12M | 31.32M | 47.04M | 25.81M | 29.22M | 29.37M | 41.95M | 32.57M | 35.08M | 38.85M | 24.82M | 24.33M | 26.43M | 25.60M | 23.04M | 28.16M | 26.47M | 25.98M | 28.71M | 33.94M | 31.00M | 42.73M | 30.73M | 35.65M | 31.09M | 27.41M | 24.97M | 27.14M | 44.34M | 40.29M | 43.20M | 44.63M | 61.27M | 60.64M | 67.59M |
|
Notes Payables
|
| | | | | | | | | | | 6.96M | 4.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 20.55M | | 22.04M | 24.41M | 26.96M | 24.96M | 24.80M | 24.13M | 25.99M | 43.58M | 33.05M | 29.55M | 22.53M | 32.64M | 29.91M | 27.59M | 29.31M | 32.78M | 30.04M | 30.50M | 30.58M | 31.69M | 34.12M | 31.32M | 47.04M | 25.81M | 29.22M | 29.37M | 41.95M | 32.57M | 35.08M | 38.85M | 24.82M | 24.33M | 26.43M | 25.60M | 23.04M | 28.16M | 26.47M | 25.98M | 28.71M | 33.94M | 31.00M | 42.73M | 30.73M | 35.65M | 31.09M | 27.41M | 24.97M | 27.14M | 44.34M | 40.29M | 43.20M | 44.63M | 61.27M | 60.64M | 67.59M |
|
Accumulated Expenses
|
| | 16.03M | | 16.78M | 14.72M | 13.87M | 13.45M | 12.42M | 15.62M | 16.92M | 40.55M | 40.49M | 41.88M | 33.60M | 34.54M | 33.03M | 32.50M | 38.11M | 43.48M | 48.30M | 43.09M | 54.37M | 48.28M | 58.06M | 51.62M | 58.24M | 50.98M | 51.67M | 46.45M | 49.95M | 45.06M | 45.43M | 45.30M | 42.05M | 54.60M | 51.03M | 53.54M | 63.65M | 61.79M | 60.90M | 60.04M | 63.37M | 62.33M | 62.38M | 57.73M | 65.47M | 57.10M | 55.28M | 57.99M | 57.40M | 74.68M | 63.56M | 61.99M | 64.34M | 66.49M | 76.08M | 72.47M | 95.96M |
|
Other Accumulated Expenses
|
| | 3.41M | | | | 2.26M | | | | 3.02M | | | | 3.96M | | | | 3.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.40M | | | | 0.40M | | | | 0.27M | | | 8.03M | 3.48M | 3.50M | 3.50M | 3.50M | 4.06M | 4.49M | 4.50M | 4.51M | 6.05M | 6.05M | 6.05M | 7.07M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | | | | | | | | | | 120.31M | | | | | | 160.64M | 160.74M | 160.84M | 160.95M |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.87M | 0.74M | 0.61M | | | | | 1.15M | 1.05M | 0.99M | 0.89M | 0.81M | 0.80M | 0.80M | 0.50M | 0.47M | 1.13M | 1.19M | 1.22M | 1.08M | 1.73M | 1.60M | 1.51M | 1.37M | 1.32M | 1.20M | 1.08M | 0.96M | 0.92M | 0.95M | 0.98M | 1.01M | 1.03M | 4.87M | 4.93M | 1.16M | 1.05M | 0.95M | 0.81M | 0.65M | 0.64M | 0.73M | 0.69M | 0.63M |
|
Current Taxes
|
| | 2.41M | | 1.69M | | 0.33M | 0.20M | 0.65M | 0.83M | 0.02M | | 0.99M | 0.12M | 0.86M | 0.42M | 0.90M | 1.17M | | 0.03M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 13.12M | | 7.96M | 7.88M | 7.99M | 8.07M | 7.57M | 8.06M | 9.23M | 9.28M | 14.90M | 16.40M | 17.26M | 17.00M | 0.27M | 0.34M | | | | | | | | | 1.99M | | | 8.28M | 7.76M | 12.53M | 8.91M | 10.69M | 2.14M | 7.09M | 7.03M | 7.49M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 67.11M | | 54.55M | 56.54M | 55.73M | 47.08M | 45.45M | 48.65M | 52.16M | 93.41M | 89.43M | 95.98M | 85.65M | 71.90M | 68.17M | 65.65M | 71.48M | 80.77M | 82.83M | 78.14M | 92.15M | 87.06M | 106.10M | 101.61M | 117.12M | 84.47M | 88.59M | 91.48M | 107.00M | 93.18M | 88.80M | 74.84M | 74.84M | 94.64M | 92.96M | 95.02M | 94.95M | 98.16M | 88.57M | 87.10M | 93.04M | 97.19M | 94.32M | 101.43M | 97.21M | 93.78M | 91.25M | 210.64M | 83.53M | 102.87M | 108.85M | 103.09M | 108.18M | 272.41M | 298.82M | 294.65M | 325.12M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 2.46M | 14.15M | 14.04M | 15.12M | 17.27M | 19.16M | 23.59M | 26.66M | 29.02M | 29.55M | 29.15M | 28.85M | 29.51M | 29.93M | 29.70M | 29.35M | 28.99M | 28.71M | 28.49M | 28.27M | 28.04M | 27.80M | 27.54M | 27.29M | 27.03M | 26.76M | 26.49M | 32.08M | 31.78M | 31.62M | 31.43M | 31.27M | 31.13M | 30.98M | 30.83M | 30.67M | 30.50M |
|
Non-Current Debt
|
| | | | | | | | | | | 220.00M | 245.00M | 343.94M | 343.18M | 442.38M | 341.59M | 340.81M | 335.09M | 342.15M | 341.40M | 340.58M | 573.88M | 572.96M | 572.18M | 662.26M | 661.47M | 660.70M | 659.92M | 659.15M | 658.37M | 659.32M | 656.82M | 656.05M | 655.27M | 654.50M | 653.72M | 652.95M | 652.17M | 650.93M | 492.17M | 488.04M | 492.10M | 564.69M | 565.10M | 565.51M | 565.92M | 566.33M | 566.74M | 446.85M | 447.13M | 447.42M | 447.71M | 447.99M | 448.28M | 338.75M | 339.07M | 339.35M | 339.63M |
|
Preferred Stock Liabilities
|
| | 75.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 75.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 7.92M | | | | | | | | | | 6.87M | 10.72M | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.44M | | 0.30M | 0.44M | 4.09M | 4.09M | 4.09M | 4.41M | 1.99M | 66.00M | 68.90M | 68.00M | | 52.60M | 52.30M | 51.40M | | 12.78M | 13.92M | 14.29M | 11.77M | 9.56M | 10.12M | 11.73M | 15.17M | 15.55M | 15.97M | 7.79M | 0.39M | 0.44M | 0.45M | 0.46M | 0.63M | 0.64M | 2.05M | 2.08M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 10.74M | | 16.73M | 13.53M | 7.56M | 9.59M | 10.66M | 9.60M | 11.87M | 10.59M | 14.66M | 17.44M | 15.80M | 27.23M | 32.02M | 31.47M | 21.82M | 36.70M | 40.90M | 25.56M | 38.25M | 43.08M | 45.65M | 54.73M | 40.77M | 26.17M | 9.15M | 15.88M | 13.13M | 10.44M | 18.43M | 18.03M | 19.70M | 42.53M | 40.83M | 41.11M | 44.85M | 46.43M | 47.02M | 44.43M | 40.51M | 36.50M | 35.70M | 33.65M | 29.36M | 28.79M | 29.54M | 29.07M | 33.90M | 35.56M | 33.63M | 32.72M | 32.70M | 41.68M | 38.98M | 38.11M | 44.00M |
|
Total Non-Current Liabilities
|
| | 163.35M | | 59.40M | 58.16M | 61.05M | 52.41M | 50.34M | 53.87M | 57.62M | 321.76M | 342.68M | 447.83M | 437.87M | 523.04M | 418.54M | 414.44M | 414.48M | 443.10M | 445.49M | 440.96M | 687.51M | 690.66M | 709.97M | 798.76M | 818.97M | 787.29M | 793.75M | 790.80M | 800.69M | 790.14M | 784.49M | 787.30M | 771.98M | 796.16M | 786.24M | 806.72M | 801.43M | 777.80M | 609.24M | 609.89M | 621.90M | 698.85M | 696.51M | 703.78M | 699.71M | 696.38M | 693.91M | 698.94M | 571.74M | 591.15M | 597.14M | 591.45M | 596.60M | 651.06M | 677.55M | 701.82M | 732.27M |
|
Total Liabilities
|
| | 174.09M | | 76.13M | 71.68M | 68.61M | 61.99M | 61.00M | 63.47M | 69.49M | 332.35M | 357.33M | 465.27M | 453.67M | 550.27M | 450.55M | 445.91M | 436.30M | 479.80M | 486.39M | 466.52M | 725.77M | 733.74M | 755.61M | 853.50M | 859.75M | 813.46M | 802.90M | 806.68M | 813.82M | 800.59M | 802.92M | 805.33M | 791.68M | 838.69M | 827.07M | 847.82M | 846.28M | 824.23M | 656.26M | 654.32M | 662.41M | 735.34M | 732.21M | 737.43M | 729.07M | 725.17M | 723.46M | 728.00M | 605.64M | 626.71M | 630.77M | 624.16M | 629.30M | 692.74M | 716.52M | 739.92M | 776.26M |
|
Total Debt
|
| | 0.40M | | | | 0.40M | | | | 0.27M | 220.00M | 245.00M | 351.97M | 346.66M | 445.88M | 345.09M | 344.31M | 339.14M | 346.64M | 345.89M | 345.09M | 579.93M | 579.01M | 578.23M | 669.33M | 668.36M | 667.58M | 666.81M | 666.03M | 665.26M | 666.20M | 663.71M | 662.93M | 662.16M | 661.38M | 660.61M | 659.83M | 659.06M | 657.82M | 492.17M | 488.04M | 492.10M | 564.69M | 565.10M | 565.51M | 565.92M | 566.33M | 566.74M | 567.15M | 447.13M | 447.42M | 447.71M | 447.99M | 448.28M | 499.39M | 499.81M | 500.19M | 500.58M |
|
Common Equity
|
| | -144.84M | | 165.63M | 180.66M | 210.46M | 208.21M | 218.73M | 230.35M | 247.14M | 235.34M | 208.94M | 214.06M | 228.57M | 227.02M | 349.69M | 360.80M | 424.53M | 418.65M | 414.01M | 446.63M | 462.78M | 462.96M | 800.12M | 779.38M | 777.37M | 767.80M | 758.27M | 679.04M | 668.67M | 657.26M | 617.02M | 299.00M | 313.90M | 293.52M | 285.73M | 273.30M | 300.15M | 329.45M | 412.13M | 445.79M | 471.74M | 524.77M | 554.28M | 595.64M | 842.75M | 862.54M | 894.01M | 914.71M | 947.60M | 1,024.09M | 1,045.61M | 1,081.05M | 1,126.34M | 1,150.89M | 1,202.33M | 1,263.35M | 1,327.10M |
|
Shareholder's Equity
|
| | -144.84M | | 165.63M | 180.66M | 210.46M | 208.21M | 218.73M | 230.35M | 247.14M | 235.34M | 208.94M | 214.06M | 228.57M | 227.02M | 349.69M | 360.80M | 424.53M | 418.65M | 414.01M | 446.63M | 462.78M | 462.96M | 800.12M | 779.38M | 777.37M | 767.80M | 758.27M | 679.04M | 668.67M | 657.26M | 617.02M | 299.00M | 313.90M | 293.52M | 285.73M | 273.30M | 300.15M | 329.45M | 412.13M | 445.79M | 471.74M | 524.77M | 554.28M | 595.64M | 842.75M | 862.54M | 894.01M | 914.71M | 947.60M | 1,024.09M | 1,045.61M | 1,081.05M | 1,126.34M | 1,150.89M | 1,202.33M | 1,263.35M | 1,327.10M |
|
Liabilities and Shareholders Equity
|
| | 211.27M | | 241.76M | 252.34M | 268.07M | 270.21M | 279.73M | 293.82M | 316.63M | 567.70M | 566.28M | 679.33M | 682.23M | 777.29M | 800.25M | 806.71M | 860.83M | 898.45M | 900.40M | 913.15M | 1,188.55M | 1,196.69M | 1,555.73M | 1,632.88M | 1,637.12M | 1,581.26M | 1,561.17M | 1,485.71M | 1,482.49M | 1,457.84M | 1,419.95M | 1,104.33M | 1,105.57M | 1,132.21M | 1,112.80M | 1,121.13M | 1,146.43M | 1,153.68M | 1,068.39M | 1,100.11M | 1,134.14M | 1,260.12M | 1,286.49M | 1,333.07M | 1,571.82M | 1,587.71M | 1,617.47M | 1,642.71M | 1,553.24M | 1,650.80M | 1,676.39M | 1,705.21M | 1,755.64M | 1,843.63M | 1,918.86M | 2,003.27M | 2,103.36M |
|
Treasury Shares
|
| | 0.23M | | 0.02M | 0.44M | 0.04M | 0.75M | 1.00M | 1.15M | 0.01M | 1.48M | 1.73M | 1.71M | -0.02M | 1.74M | 1.78M | 1.77M | -0.02M | 1.81M | 1.84M | 1.66M | -0.02M | 1,902.25M | 2,170.66M | 1,926.49M | -0.02M | 2.10M | -0.02M | 0.31M | -0.02M | 0.02M | 0.02M | 0.22M | 0.02M | 0.02M | 0.02M | 0.22M | 0.02M | 0.02M | 0.02M | 0.47M | 0.02M | 0.02M | 0.02M | 0.52M | 0.02M | 0.02M | 0.02M | 0.54M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 1.42M | 0.02M |
|
Retained Earnings
|
| | -144.66M | | -178.24M | -164.69M | -147.74M | -141.63M | -133.54M | -124.17M | -0.17M | -126.92M | -163.23M | -162.05M | -147.51M | -153.82M | -161.35M | -153.33M | -98.92M | -114.49M | -125.14M | -102.59M | -97.49M | -98.45M | -228.58M | -256.26M | -266.98M | -290.57M | -306.05M | -391.48M | -407.98M | -431.37M | -477.58M | -802.29M | -791.77M | -822.01M | -832.24M | -857.22M | -839.73M | -848.70M | -833.89M | -818.88M | -801.75M | -655.41M | -625.86M | -593.62M | -354.29M | -324.77M | -299.01M | -287.16M | -262.71M | -250.18M | -235.20M | -215.26M | -185.85M | -353.38M | -321.71M | -285.18M | -240.06M |