|
Cash & Equivalents
|
52.44M | 91.39M | 95.66M | 100.89M | 87.43M | 119.12M | 107.70M | 132.26M | 128.26M | 162.38M | 167.96M | 191.63M | 192.68M | 92.52M | 100.61M | 123.39M | 133.07M | 176.26M | 201.33M | 211.54M | 227.56M | 256.15M | 161.42M | 182.20M | 199.41M | 87.14M | 94.43M | 118.08M | 145.75M | 118.51M | 124.75M | 143.10M | 157.18M | 178.77M | 187.33M | 205.75M | 217.94M | 194.53M | 187.39M | 196.29M | 173.46M | 202.23M | 177.80M | 198.27M | 186.09M | 216.38M | 211.12M | 188.06M | 130.09M | 114.01M | 67.08M | 60.28M | 64.22M | 95.49M | 82.86M | 88.47M | 73.75M | 133.85M | 164.76M | 163.44M | 135.06M | 203.07M | 124.56M | 161.48M | 182.15M | 201.58M |
|
Cash & Current Investments
|
52.44M | 91.39M | 95.66M | 100.89M | 87.43M | 119.12M | 107.70M | 132.26M | 128.26M | 162.38M | 167.96M | 191.63M | 192.68M | 92.52M | 100.61M | 123.39M | 133.07M | 176.26M | 201.33M | 211.54M | 227.56M | 256.15M | 161.42M | 182.20M | 199.41M | 87.14M | 94.43M | 118.08M | 145.75M | 118.51M | 124.75M | 143.10M | 157.18M | 178.77M | 187.33M | 205.75M | 217.94M | 194.53M | 187.39M | 196.29M | 173.46M | 202.23M | 177.80M | 198.27M | 186.09M | 216.38M | 211.12M | 188.06M | 130.09M | 114.01M | 67.08M | 60.28M | 64.22M | 95.49M | 82.86M | 88.47M | 73.75M | 133.85M | 164.76M | 163.44M | 135.06M | 203.07M | 124.56M | 161.48M | 182.15M | 201.58M |
|
Receivables - Net
|
| | | 67.77M | 82.93M | 87.93M | 77.93M | 63.76M | 85.12M | 84.25M | 86.50M | 73.33M | 96.05M | 90.93M | 91.70M | 56.34M | 82.89M | 86.86M | 61.76M | 57.81M | 63.03M | 58.91M | 69.37M | 62.44M | 74.14M | 60.75M | 70.23M | 66.01M | 70.69M | 71.44M | 75.06M | 69.92M | 82.94M | 68.36M | 76.73M | 72.96M | 83.40M | 72.07M | 81.16M | 75.69M | 91.55M | 77.06M | 87.65M | 86.60M | 96.99M | 87.53M | 97.88M | 97.90M | 108.36M | 104.77M | 110.13M | 135.50M | 136.24M | 126.92M | 130.51M | 114.97M | 120.08M | 100.19M | 102.64M | 95.56M | 101.50M | 99.15M | 106.86M | 95.82M | 101.80M | 103.79M |
|
Receivables
|
| | | 67.77M | 82.93M | 87.93M | 77.93M | 63.76M | 85.12M | 84.25M | 86.50M | 73.33M | 96.05M | 90.93M | 91.70M | 56.34M | 82.89M | 86.86M | 61.76M | 57.81M | 63.03M | 58.91M | 69.37M | 62.44M | 74.14M | 60.75M | 70.23M | 66.01M | 70.69M | 71.44M | 75.06M | 69.92M | 82.94M | 68.36M | 76.73M | 72.96M | 83.40M | 72.07M | 81.16M | 75.69M | 91.55M | 77.06M | 87.65M | 86.60M | 96.99M | 87.53M | 97.88M | 97.90M | 108.36M | 104.77M | 110.13M | 135.50M | 136.24M | 126.92M | 130.51M | 114.97M | 120.08M | 100.19M | 102.64M | 95.56M | 101.50M | 99.15M | 106.86M | 95.82M | 101.80M | 103.79M |
|
Raw Materials
|
| | | 36.81M | 38.69M | 33.98M | 35.59M | 36.78M | 35.83M | 35.70M | 37.28M | 36.01M | 37.10M | 36.02M | 32.87M | 25.78M | 34.62M | 30.97M | 27.46M | 28.07M | 28.99M | 28.74M | 29.95M | 30.66M | 34.16M | 34.28M | 31.03M | 26.15M | 31.66M | 32.16M | 30.47M | 28.45M | 32.97M | 34.68M | 34.45M | 32.67M | 37.57M | 37.55M | 36.41M | 30.65M | 37.42M | 39.20M | 40.11M | 34.37M | 41.30M | 41.73M | 40.60M | 48.90M | 48.08M | 56.29M | 61.16M | 56.46M | 62.48M | 57.80M | 49.35M | 40.76M | 47.66M | 47.34M | 41.76M | 38.21M | 40.06M | 45.06M | 49.31M | 42.55M | 43.74M | 45.95M |
|
Finished Goods
|
| | | 84.70M | 92.57M | 59.74M | 68.53M | 75.10M | 74.42M | 57.61M | 63.00M | 73.70M | 83.63M | 64.53M | 58.64M | 42.03M | 78.43M | 61.57M | 40.28M | 46.45M | 49.62M | 40.14M | 42.32M | 47.24M | 56.00M | 46.19M | 44.82M | 49.94M | 58.11M | 47.95M | 49.17M | 47.93M | 52.29M | 42.98M | 53.66M | 58.19M | 65.25M | 54.78M | 56.71M | 55.42M | 57.00M | 51.28M | 56.15M | 50.67M | 69.27M | 67.31M | 62.44M | 72.98M | 110.29M | 98.87M | 104.86M | 88.24M | 103.46M | 81.62M | 105.40M | 117.50M | 130.15M | 110.86M | 119.33M | 135.04M | 153.60M | 122.11M | 141.84M | 126.75M | 130.29M | 116.64M |
|
Inventory
|
| | | 121.51M | 131.26M | 93.72M | 104.12M | 111.89M | 110.25M | 93.30M | 100.28M | 109.70M | 120.73M | 100.54M | 91.51M | 67.81M | 113.05M | 92.54M | 67.74M | 74.52M | 78.61M | 68.88M | 72.27M | 77.90M | 90.16M | 80.47M | 75.85M | 76.10M | 89.77M | 80.11M | 79.63M | 76.38M | 85.27M | 77.66M | 88.11M | 90.86M | 102.82M | 92.33M | 93.12M | 86.07M | 94.42M | 90.48M | 96.26M | 85.05M | 110.56M | 109.05M | 103.05M | 121.88M | 158.37M | 155.16M | 166.02M | 144.70M | 165.94M | 139.41M | 154.75M | 158.26M | 177.81M | 158.19M | 161.09M | 173.25M | 193.66M | 167.17M | 191.15M | 169.30M | 174.03M | 162.58M |
|
Current Deferred Tax Assets
|
| | | 27.23M | 25.81M | 21.88M | 27.47M | 25.28M | 20.00M | 19.34M | 24.02M | 17.07M | 17.29M | 20.49M | 23.81M | 22.55M | 18.36M | 17.21M | 33.31M | 23.43M | 16.91M | 16.84M | 26.13M | 20.46M | 18.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 7.67M | | 8.03M | 9.54M | 7.64M | 4.07M | 6.90M | 15.88M | 11.74M | 5.70M | 18.31M | 11.84M | 9.30M | 6.32M | 6.59M | 5.64M | 10.52M | 9.21M | 10.50M | 20.27M | 15.69M | 14.76M | 13.31M | 16.22M | 15.65M | 13.03M | 15.46M | 18.34M | 11.30M | 11.40M | 11.82M | 23.44M | 12.76M | 14.63M | 13.17M | 12.25M | 11.74M | 22.36M | 11.58M | 17.09M | 17.04M | 41.34M | 23.46M |
|
Current Assets
|
| | | 317.40M | 327.43M | 322.66M | 317.22M | 333.20M | 343.62M | 359.27M | 378.76M | 391.74M | 426.75M | 304.48M | 307.64M | 326.06M | 347.37M | 372.87M | 364.13M | 367.29M | 386.11M | 400.78M | 329.19M | 330.21M | 381.98M | 236.40M | 250.04M | 267.83M | 310.27M | 276.96M | 295.32M | 301.15M | 331.09M | 343.10M | 364.01M | 378.88M | 410.47M | 365.51M | 367.31M | 368.57M | 368.65M | 380.27M | 381.98M | 385.61M | 408.41M | 426.26M | 428.26M | 423.48M | 409.86M | 389.41M | 361.58M | 351.78M | 377.80M | 373.64M | 391.56M | 374.46M | 386.26M | 405.40M | 440.73M | 443.99M | 452.59M | 480.97M | 439.65M | 443.63M | 499.33M | 491.41M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.96M | | | | 42.64M | | | | 42.68M | | | | 40.88M | | |
|
Land & Improvements
|
| | | 129.75M | 129.79M | 129.92M | 137.45M | 141.18M | 142.65M | 139.94M | 140.29M | 140.34M | 142.10M | 142.62M | 145.03M | 105.30M | 144.49M | 144.78M | 106.21M | 107.69M | 107.82M | 110.88M | 112.84M | 113.84M | 113.94M | 113.86M | 114.26M | 116.86M | 117.60M | 120.86M | 123.33M | 124.67M | 125.79M | 127.42M | 128.38M | 132.32M | 133.41M | 146.38M | 147.50M | 163.09M | 190.02M | 187.81M | 181.67M | 186.54M | 187.24M | 197.82M | 198.91M | 252.17M | 270.97M | 293.10M | 311.28M | 223.53M | 339.38M | | | 297.61M | | | | 297.91M | | | | 347.49M | | |
|
Property, Plant & Equipment (Net)
|
| | | 166.10M | 168.80M | 172.32M | 181.07M | 185.28M | 187.00M | 185.84M | 184.02M | 184.13M | 185.22M | 188.38M | 191.97M | 168.07M | 187.00M | 184.21M | 163.99M | 168.67M | 170.56M | 171.10M | 175.50M | 172.31M | 171.09M | 169.89M | 168.81M | 169.59M | 167.88M | 176.93M | 180.44M | 180.67M | 183.80M | 185.02M | 187.41M | 190.81M | 195.77M | 215.03M | 224.50M | 247.04M | 280.86M | 290.97M | 296.44M | 293.29M | 299.48M | 314.63M | 330.11M | 364.62M | 392.04M | 421.74M | 438.29M | 451.37M | 468.09M | 481.07M | 485.04M | 482.21M | 489.10M | 490.39M | 483.66M | 477.70M | 480.39M | 478.54M | 537.89M | 534.54M | 541.85M | 540.80M |
|
Goodwill
|
| | | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 89.84M | 126.72M | 143.79M | 143.79M | 143.79M | 143.79M | 143.79M | 143.79M | 164.91M | 164.91M | 168.03M | 168.03M | 168.03M | 168.03M | 168.03M | 168.03M | 211.35M | 210.43M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 223.47M | 222.77M | 222.77M | 222.77M |
|
Intangibles
|
| | | 9.51M | 9.22M | 8.93M | 8.64M | 8.35M | 8.06M | 7.77M | 7.51M | 7.27M | 7.03M | 6.79M | 6.56M | 6.32M | 6.09M | 5.85M | 5.61M | 5.38M | 5.14M | 4.90M | 51.70M | 47.77M | 47.02M | 46.25M | 45.56M | 44.87M | 44.17M | 64.82M | 63.82M | 60.16M | 59.20M | 58.19M | 57.18M | 56.18M | 55.21M | 72.82M | 71.55M | 70.28M | 69.00M | 67.73M | 66.46M | 65.22M | 62.68M | 61.17M | 59.97M | 58.77M | 57.62M | 55.46M | 41.97M | 32.32M | 31.69M | 31.07M | 30.44M | 4.84M | 4.71M | 4.58M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 99.35M | 99.06M | 98.77M | 98.48M | 98.19M | 97.90M | 97.61M | 97.36M | 97.11M | 96.87M | 96.64M | 96.40M | 96.16M | 95.93M | 95.69M | 95.45M | 95.22M | 94.98M | 94.74M | 178.42M | 191.56M | 190.81M | 190.04M | 189.34M | 188.65M | 187.96M | 229.73M | 228.73M | 228.19M | 227.22M | 226.22M | 225.21M | 224.21M | 223.24M | 284.17M | 281.98M | 278.65M | 277.37M | 276.10M | 274.83M | 273.59M | 271.05M | 269.54M | 268.34M | 267.14M | 266.00M | 263.83M | 250.34M | 240.69M | 240.06M | 239.44M | 238.81M | 213.21M | 213.08M | 212.95M | 208.37M | 208.37M | 208.37M | 208.37M | 223.47M | 222.77M | 222.77M | 222.77M |
|
Other Non-Current Assets
|
| | | 3.60M | 2.95M | 4.80M | 4.66M | 5.42M | 5.41M | 6.02M | 5.94M | 9.66M | 9.48M | 8.26M | 7.62M | 78.58M | 8.19M | 7.92M | 6.69M | 7.45M | 7.27M | 7.86M | 8.13M | 8.08M | 8.15M | 7.57M | 7.18M | 8.66M | 8.25M | 7.85M | 7.52M | 6.40M | 7.05M | 10.14M | 9.93M | 10.60M | 10.70M | 10.74M | 12.50M | 11.14M | 10.87M | 11.74M | 15.34M | 17.89M | 19.34M | 19.75M | 19.29M | 23.59M | 23.09M | 23.31M | 23.54M | 18.35M | 17.95M | 17.74M | 17.54M | 18.37M | 18.80M | 19.21M | 20.41M | 21.74M | 22.20M | 20.44M | 21.76M | 21.55M | 23.17M | 24.82M |
|
Non-Current Assets
|
| | | 269.05M | 270.81M | 275.89M | 284.21M | 288.89M | 290.31M | 289.46M | 287.31M | 290.90M | 291.57M | 293.27M | 295.99M | 293.91M | 291.11M | 287.81M | 266.13M | 260.01M | 272.80M | 273.70M | 362.04M | 371.95M | 370.05M | 367.50M | 365.34M | 366.90M | 364.09M | 414.50M | 416.69M | 415.26M | 418.07M | 421.38M | 422.55M | 425.61M | 429.71M | 509.94M | 518.98M | 536.83M | 593.69M | 603.43M | 611.08M | 607.74M | 615.96M | 628.05M | 640.09M | 677.80M | 705.28M | 730.79M | 742.04M | 738.59M | 753.43M | 763.53M | 766.20M | 738.53M | 744.04M | 743.53M | 731.28M | 762.94M | 763.62M | 758.89M | 836.96M | 831.09M | 839.13M | 837.45M |
|
Assets
|
| | | 586.45M | 598.24M | 598.55M | 601.43M | 622.09M | 633.93M | 648.74M | 666.07M | 682.63M | 718.32M | 597.75M | 603.62M | 619.96M | 638.48M | 660.69M | 630.26M | 627.30M | 658.92M | 674.48M | 691.23M | 702.16M | 752.03M | 603.90M | 615.38M | 634.73M | 674.37M | 691.46M | 712.01M | 716.40M | 749.16M | 764.48M | 786.57M | 804.49M | 840.18M | 875.46M | 886.28M | 905.40M | 962.34M | 983.70M | 993.05M | 993.35M | 1,024.37M | 1,054.31M | 1,068.35M | 1,101.29M | 1,115.14M | 1,120.20M | 1,103.62M | 1,090.37M | 1,131.23M | 1,137.17M | 1,157.76M | 1,112.99M | 1,130.30M | 1,148.92M | 1,172.01M | 1,206.93M | 1,216.21M | 1,239.86M | 1,276.61M | 1,274.72M | 1,338.46M | 1,328.86M |
|
Accounts Payables
|
| | | 41.90M | 45.23M | 37.19M | 39.98M | 42.57M | 45.15M | 37.20M | 43.49M | 40.71M | 45.33M | 47.53M | 40.17M | 36.46M | 41.77M | 42.55M | 40.26M | 37.91M | 41.95M | 41.49M | 43.80M | 38.82M | 48.80M | 43.51M | 39.17M | 39.93M | 41.54M | 39.42M | 41.84M | 41.35M | 47.80M | 52.58M | 58.19M | 57.98M | 67.48M | 73.89M | 70.39M | 76.67M | 84.50M | 86.15M | 90.82M | 71.43M | 87.23M | 88.07M | 94.34M | 110.34M | 127.75M | 127.77M | 127.36M | 114.97M | 135.37M | 131.69M | 138.45M | 111.76M | 120.34M | 104.11M | 120.53M | 118.81M | 109.24M | 104.51M | 121.07M | 117.96M | 135.47M | 123.38M |
|
Payables
|
| | | 41.90M | 45.23M | 37.19M | 39.98M | 42.57M | 45.15M | 37.20M | 43.49M | 40.71M | 45.33M | 47.53M | 40.17M | 36.46M | 41.77M | 42.55M | 40.26M | 37.91M | 41.95M | 41.49M | 43.80M | 38.82M | 48.80M | 43.51M | 39.17M | 39.93M | 41.54M | 39.42M | 41.84M | 41.35M | 47.80M | 52.58M | 58.19M | 57.98M | 67.48M | 73.89M | 70.39M | 76.67M | 84.50M | 86.15M | 90.82M | 71.43M | 87.23M | 88.07M | 94.34M | 110.34M | 127.75M | 127.77M | 127.36M | 114.97M | 135.37M | 131.69M | 138.45M | 111.76M | 120.34M | 104.11M | 120.53M | 118.81M | 109.24M | 104.51M | 121.07M | 117.96M | 135.47M | 123.38M |
|
Accumulated Expenses
|
| | | 36.05M | 38.97M | 35.46M | 38.36M | 33.59M | 35.56M | 35.94M | 37.36M | 31.96M | 46.19M | 33.72M | 35.83M | 32.60M | 41.79M | 35.50M | 30.45M | 31.16M | 36.81M | 31.04M | 33.23M | 35.82M | 47.69M | 32.69M | 32.59M | 33.07M | 51.24M | 30.43M | 50.47M | 35.27M | 47.82M | 32.49M | 36.33M | 35.79M | 40.02M | 35.97M | 38.41M | 43.04M | 52.08M | 47.13M | 46.33M | 54.83M | 52.59M | 52.56M | 57.65M | 63.59M | 52.03M | 45.06M | 52.12M | 50.61M | 55.55M | 48.48M | 58.00M | 56.99M | 46.87M | 59.26M | 69.26M | 65.16M | 63.94M | 62.74M | 65.32M | 68.33M | 66.00M | 57.28M |
|
Other Accumulated Expenses
|
| | | 1.64M | | | | 2.93M | | | | 5.00M | | | | 3.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 1.27M | | | | 1.49M | | | | 1.61M | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 77.95M | 84.20M | 72.65M | 78.34M | 76.16M | 80.71M | 73.14M | 80.85M | 72.67M | 91.52M | 81.24M | 76.00M | 77.18M | 83.56M | 78.05M | 70.71M | 69.07M | 78.76M | 72.52M | 77.02M | 74.64M | 96.49M | 76.20M | 71.77M | 73.00M | 92.78M | 69.84M | 92.31M | 76.62M | 95.62M | 85.07M | 94.52M | 93.77M | 107.50M | 109.86M | 108.80M | 119.71M | 136.57M | 133.29M | 137.15M | 126.26M | 139.82M | 140.63M | 151.98M | 173.92M | 179.79M | 172.83M | 179.48M | 165.59M | 190.91M | 180.17M | 196.45M | 168.75M | 167.21M | 163.38M | 189.79M | 183.97M | 173.18M | 167.25M | 186.38M | 186.29M | 201.47M | 180.66M |
|
Pension
|
| | | | | | | | | | | 9.18M | | | | 3.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.45M | 6.48M | 6.79M | 8.58M | 14.75M | 17.23M | 18.38M | 18.93M | 14.07M | 13.99M | 14.40M | 14.46M | 25.84M | 18.56M | 18.75M | 18.59M | 25.60M | 18.23M | 19.63M | 23.97M | 43.13M | 35.12M | 23.26M | 24.27M | 42.37M | 20.29M | 20.84M | 17.17M | 25.21M | 23.18M | 14.87M | 15.74M | 16.80M | 17.36M | 19.28M | 20.02M | 35.40M | 23.66M | 25.65M | 32.02M | 55.03M | 37.12M | 36.02M | 36.67M | 57.63M | 39.45M | 41.46M | 39.85M | 57.95M | 39.03M | 40.35M | 51.77M | 74.99M | 52.73M | 48.18M | 42.65M | 81.10M | 41.52M | 37.41M | 37.66M | 34.12M | 55.95M | 55.25M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.43M | 26.40M | 26.20M | 24.66M | 20.41M | 18.74M | 17.21M | 24.09M | 18.35M | 16.25M | 23.11M | 29.37M | 19.44M | 17.63M | 17.46M | 25.79M | 15.29M | 13.32M | 11.51M | 54.89M | 42.26M | 41.53M | 41.82M | 42.72M | 41.04M | 38.77M |
|
Other Non-Current Liabilities
|
| | | 19.14M | 18.35M | 18.60M | 16.67M | 13.65M | 13.49M | 13.82M | 13.77M | 31.63M | 30.86M | 30.95M | 30.47M | 23.29M | 23.50M | 23.18M | 22.45M | 22.21M | 21.80M | 21.06M | 20.87M | 23.65M | 23.69M | 21.83M | 20.86M | 26.70M | 26.79M | 41.29M | 43.34M | 38.60M | 39.82M | 43.53M | 43.45M | 41.64M | 41.30M | 41.55M | 42.46M | 35.94M | 32.81M | 32.31M | 31.31M | 31.66M | 25.92M | 32.56M | 31.37M | 28.29M | 27.50M | 24.65M | 22.56M | 20.72M | 19.78M | 19.47M | 18.89M | 17.68M | 16.31M | 15.72M | 15.22M | 15.36M | 14.20M | 13.81M | 14.51M | 13.10M | 21.23M | 21.35M |
|
Total Non-Current Liabilities
|
| | | 82.41M | 90.68M | 79.44M | 86.92M | 90.90M | 97.94M | 91.52M | 99.78M | 86.74M | 105.50M | 95.65M | 90.46M | 95.45M | 102.12M | 96.81M | 89.30M | 76.50M | 96.99M | 92.15M | 100.99M | 97.58M | 131.61M | 99.46M | 96.03M | 94.44M | 113.07M | 90.68M | 109.48M | 101.83M | 118.80M | 99.94M | 110.26M | 110.57M | 124.87M | 129.14M | 128.81M | 142.59M | 179.87M | 178.64M | 188.46M | 178.39M | 197.34M | 195.39M | 205.87M | 229.85M | 237.59M | 230.54M | 242.44M | 224.97M | 249.38M | 238.15M | 265.68M | 233.04M | 235.22M | 224.88M | 243.94M | 265.80M | 256.95M | 246.19M | 265.86M | 263.13M | 298.46M | 274.68M |
|
Total Liabilities
|
| | | 101.55M | 109.03M | 98.04M | 103.58M | 104.55M | 111.43M | 105.33M | 113.54M | 118.37M | 136.36M | 126.59M | 120.92M | 118.74M | 125.61M | 119.98M | 111.76M | 98.70M | 118.79M | 113.21M | 121.86M | 121.24M | 155.31M | 121.29M | 116.89M | 121.13M | 139.86M | 131.97M | 152.83M | 140.43M | 158.62M | 143.47M | 153.70M | 152.21M | 166.16M | 170.69M | 171.28M | 178.53M | 212.68M | 210.94M | 219.77M | 210.05M | 223.26M | 227.95M | 237.24M | 258.14M | 265.08M | 255.19M | 265.00M | 245.69M | 269.16M | 257.62M | 284.57M | 250.73M | 251.53M | 240.60M | 259.16M | 281.16M | 271.16M | 259.99M | 280.36M | 276.23M | 319.69M | 296.03M |
|
Common Equity
|
| | | 484.91M | 489.21M | 500.51M | 497.85M | 517.54M | 522.51M | 543.40M | 552.53M | 564.27M | 581.96M | 471.15M | 482.70M | 501.22M | 512.87M | 540.71M | 518.51M | 528.60M | 540.13M | 561.27M | 569.37M | 580.92M | 596.72M | 482.61M | 498.49M | 513.60M | 534.50M | 559.48M | 559.18M | 575.98M | 590.55M | 621.01M | 632.86M | 652.28M | 674.02M | 704.77M | 715.01M | 726.87M | 749.66M | 772.76M | 773.28M | 783.30M | 801.11M | 826.36M | 831.11M | 843.15M | 850.05M | 865.01M | 838.62M | 844.69M | 862.07M | 879.55M | 873.18M | 862.27M | 878.77M | 908.33M | 912.85M | 925.77M | 945.05M | 979.87M | 996.25M | 998.50M | 1,018.77M | 1,032.83M |
|
Shareholder's Equity
|
| | | 484.91M | 489.21M | 500.51M | 497.85M | 517.54M | 522.51M | 543.40M | 552.53M | 564.27M | 581.96M | 471.15M | 482.70M | 501.22M | 512.87M | 540.71M | 518.51M | 528.60M | 540.13M | 561.27M | 569.37M | 580.92M | 596.72M | 482.61M | 498.49M | 513.60M | 534.50M | 559.48M | 559.18M | 575.98M | 590.55M | 621.01M | 632.86M | 652.28M | 674.02M | 704.77M | 715.01M | 726.87M | 749.66M | 772.76M | 773.28M | 783.30M | 801.11M | 826.36M | 831.11M | 843.15M | 850.05M | 865.01M | 838.62M | 844.69M | 862.07M | 879.55M | 873.18M | 862.27M | 878.77M | 908.33M | 912.85M | 925.77M | 945.05M | 979.87M | 996.25M | 998.50M | 1,018.77M | 1,032.83M |
|
Liabilities and Shareholders Equity
|
| | | 586.45M | 598.24M | 598.55M | 601.43M | 622.09M | 633.93M | 648.74M | 666.07M | 682.63M | 718.32M | 597.75M | 603.62M | 619.96M | 638.48M | 660.69M | 630.26M | 627.30M | 658.92M | 674.48M | 691.23M | 702.16M | 752.03M | 603.90M | 615.38M | 634.73M | 674.37M | 691.46M | 712.01M | 716.40M | 749.16M | 764.48M | 786.57M | 804.49M | 840.18M | 875.46M | 886.28M | 905.40M | 962.34M | 983.70M | 993.05M | 993.35M | 1,024.37M | 1,054.31M | 1,068.35M | 1,101.29M | 1,115.14M | 1,120.20M | 1,103.62M | 1,090.37M | 1,131.23M | 1,137.17M | 1,157.76M | 1,112.99M | 1,130.30M | 1,148.92M | 1,172.01M | 1,206.93M | 1,216.21M | 1,239.86M | 1,276.61M | 1,274.72M | 1,338.46M | 1,328.86M |
|
Treasury Shares
|
| | | 0.08M | | | | 0.81M | 0.04M | 0.04M | 0.06M | 0.14M | 0.06M | 0.06M | 0.05M | 0.01M | 0.04M | 0.04M | 0.06M | 0.04M | 0.06M | 0.06M | 0.05M | 0.01M | | | | 0.00M | | | | 0.01M | 0.01M | | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.05M | 0.01M | | 0.03M | 0.04M | | | 0.03M | 0.05M | 0.03M | | 0.01M | 0.04M | | 0.00M | 0.05M | 0.05M | 0.04M | | 0.01M | 0.08M | 0.01M | | 0.00M | 0.09M | 0.01M | 0.12M |
|
Retained Earnings
|
| | | 1,080.02M | 1,094.37M | 1,120.08M | 1,130.45M | 1,150.68M | 1,162.93M | 1,183.49M | 1,191.89M | 1,208.03M | 1,224.86M | 1,113.21M | 1,124.66M | 1,139.21M | 1,153.09M | 1,180.32M | 1,157.91M | 1,167.21M | 1,177.94M | 1,198.32M | 1,206.14M | 1,219.12M | 1,234.16M | 1,118.12M | 1,133.43M | 1,150.34M | 1,170.03M | 1,193.90M | 1,193.28M | 1,206.67M | 1,220.96M | 1,250.42M | 1,263.44M | 1,279.34M | 1,301.88M | 1,331.91M | 1,344.64M | 1,359.78M | 1,382.66M | 1,406.84M | 1,409.99M | 1,421.12M | 1,438.93M | 1,462.90M | 1,471.15M | 1,482.22M | 1,492.20M | 1,504.54M | 1,478.03M | 1,485.05M | 1,500.57M | 1,517.08M | 1,518.22M | 1,503.96M | 1,524.47M | 1,551.14M | 1,554.63M | 1,564.64M | 1,584.48M | 1,607.21M | 1,622.15M | 1,628.49M | 1,649.35M | 1,680.84M |