|
Cash & Equivalents
|
270.00M | 215.90M | 92.42M | 249.80M | 301.50M | 88.30M | 153.78M | 112.97M | 160.10M | 155.71M | 139.85M | 96.87M | 85.06M | 79.35M | 95.39M | 70.07M | 60.91M | 50.60M | 54.15M | 29.31M | 19.32M | 11.85M | 35.70M | 35.72M | 34.26M | 38.86M | 69.31M | 50.85M | 54.88M | 93.94M | 101.60M | 83.40M | 79.95M | 83.05M | 85.26M | 79.06M | 98.42M | 115.06M | 122.89M | 93.73M | 95.55M | 97.57M | 88.45M | 79.13M | 85.01M | 87.51M | 86.00M | 81.62M | 97.11M | 92.75M | 110.75M | 109.64M | 117.02M | 128.17M | 85.11M | 61.84M | 62.36M | 63.05M | 72.83M | 61.88M | 49.40M | 52.66M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 14.49M | 16.29M | |
|
Cash & Current Investments
|
270.00M | 215.90M | 92.42M | 249.80M | 301.50M | 88.30M | 153.78M | 112.97M | 160.10M | 155.71M | 139.85M | 96.87M | 85.06M | 79.35M | 95.39M | 70.07M | 60.91M | 50.60M | 54.15M | 29.31M | 19.32M | 11.85M | 35.70M | 35.72M | 34.26M | 38.86M | 69.31M | 50.85M | 54.88M | 93.94M | 101.60M | 83.40M | 79.95M | 83.05M | 85.26M | 79.06M | 98.42M | 115.06M | 122.89M | 93.73M | 95.55M | 97.57M | 88.45M | 79.13M | 85.01M | 87.51M | 86.00M | 81.62M | 97.11M | 92.75M | 110.75M | 109.64M | 117.02M | 128.17M | 85.11M | 61.84M | 62.36M | 63.05M | 82.23M | 76.37M | 65.69M | 52.66M |
|
Receivables - Net
|
| | 425.90M | | 437.60M | 483.10M | 96.70M | 445.40M | 75.99M | 104.49M | 121.15M | 90.24M | 81.27M | 107.63M | 120.79M | 74.79M | 85.00M | 97.64M | 123.47M | 92.01M | 88.30M | 118.10M | 111.02M | 73.85M | 77.17M | 97.61M | 13.39M | 79.72M | 85.03M | 9.07M | 14.61M | 14.00M | 17.91M | 12.96M | 20.82M | 19.34M | 19.04M | 13.54M | 15.44M | 21.12M | 20.34M | 16.51M | 18.89M | 22.30M | 21.28M | 19.13M | 25.67M | 27.23M | 32.14M | 23.60M | 37.94M | 31.04M | 46.05M | 29.74M | 37.43M | 27.96M | 36.63M | 39.10M | 49.71M | 33.98M | 38.86M | 30.89M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 2.56M | | | | | | | | 14.61M | 14.00M | 17.91M | 12.96M | 20.82M | 19.34M | 19.04M | 13.54M | 15.44M | 21.12M | 20.34M | 16.51M | 18.89M | 3.50M | | | | | | | 0.41M | | | | | 27.96M | 2.28M | 0.11M | 0.31M | 0.38M | 0.39M | 0.33M |
|
Receivables
|
| | 425.90M | | 437.60M | 483.10M | 96.70M | 445.40M | 75.99M | 104.49M | 121.15M | 90.24M | 81.27M | 107.63M | 120.79M | 74.79M | 85.00M | 97.64M | 123.47M | 92.01M | 88.30M | 118.10M | 113.58M | 73.85M | 77.17M | 97.61M | 13.39M | 79.72M | 85.03M | 9.07M | 29.22M | 28.01M | 35.82M | 25.91M | 41.63M | 38.68M | 38.09M | 27.08M | 30.89M | 42.24M | 40.67M | 33.01M | 37.79M | 25.80M | 21.28M | 19.13M | 25.67M | 27.23M | 32.14M | 23.60M | 38.35M | 31.04M | 46.05M | 29.74M | 37.43M | 55.92M | 38.92M | 39.20M | 50.02M | 34.36M | 39.25M | 31.22M |
|
Inventory
|
| | 447.40M | | 491.20M | 540.70M | 161.30M | 477.90M | 173.91M | 205.35M | 169.44M | 162.23M | 167.47M | 207.35M | 184.44M | 193.91M | 188.15M | 220.61M | 190.38M | 187.10M | 203.17M | 234.21M | 165.02M | 164.33M | 167.59M | 201.31M | 28.93M | 158.98M | 163.76M | 30.58M | 30.02M | 30.11M | 29.16M | 33.18M | 31.21M | 32.80M | 30.88M | 33.09M | 40.47M | 36.00M | 35.73M | 42.43M | 47.55M | 45.10M | 49.72M | 50.95M | 54.09M | 55.97M | 56.96M | 61.80M | 71.49M | 71.25M | 65.21M | 69.22M | 77.00M | 75.75M | 83.40M | 94.44M | 94.61M | 63.15M | 58.57M | 59.89M |
|
Current Deferred Tax Assets
|
| | 21.90M | | 16.30M | 19.50M | 24.50M | 28.80M | 17.72M | 23.93M | 15.34M | 10.60M | 13.70M | 14.43M | 14.45M | 10.72M | 12.74M | 11.49M | 18.57M | 17.56M | 19.70M | 23.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 33.40M | | 41.10M | 38.70M | 10.60M | 64.40M | 25.83M | 16.41M | 12.92M | 19.27M | 16.11M | 15.64M | 13.58M | 21.50M | 23.20M | 25.77M | 13.42M | 25.60M | 24.66M | 20.00M | 12.32M | 19.68M | 21.93M | 28.70M | 8.27M | 20.48M | 22.32M | 6.32M | 10.84M | 13.07M | 12.70M | 10.76M | 14.56M | 18.90M | 14.89M | 12.52M | 6.53M | 17.07M | 19.09M | 13.00M | 8.31M | 12.31M | 9.06M | 15.27M | 14.62M | 12.21M | 14.25M | 17.16M | 15.62M | 12.92M | 12.83M | 12.31M | 18.13M | 19.56M | 23.61M | 29.27M | 16.50M | 21.92M | 14.79M | 27.04M |
|
Current Assets
|
| | 1,214.20M | | 1,311.40M | 1,331.00M | 1,376.10M | 1,341.40M | 1,274.65M | 509.14M | 486.84M | 406.86M | 392.64M | 454.95M | 461.29M | 403.24M | 406.34M | 450.44M | 447.15M | 337.45M | 339.90M | 388.27M | 361.43M | 315.77M | 320.96M | 384.25M | 381.73M | 330.89M | 343.96M | 164.25M | 176.99M | 162.29M | 152.39M | 151.47M | 164.17M | 164.03M | 175.58M | 180.31M | 200.67M | 188.93M | 190.70M | 198.60M | 188.15M | 192.78M | 189.31M | 192.38M | 203.05M | 206.65M | 218.58M | 229.28M | 260.41M | 256.25M | 262.11M | 258.15M | 232.00M | 212.84M | 231.04M | 259.02M | 264.74M | 227.50M | 227.31M | 207.72M |
|
Property, Plant & Equipment (Net)
|
| | 270.40M | | 270.90M | 257.00M | 107.20M | 253.30M | 137.01M | 193.54M | 182.99M | 184.06M | 185.63M | 193.86M | 219.26M | 245.86M | 254.36M | 252.04M | 159.64M | 156.55M | 154.02M | 151.77M | 132.54M | 132.34M | 132.29M | 124.63M | 115.11M | 132.16M | 132.13M | 116.34M | 120.07M | 119.81M | 123.63M | 126.06M | 124.55M | 125.84M | 122.33M | 129.59M | 138.06M | 139.61M | 143.21M | 156.60M | 172.42M | 169.13M | 175.55M | 189.37M | 193.17M | 196.46M | 210.47M | 213.44M | 217.95M | 219.77M | 224.30M | 236.84M | 223.90M | 238.91M | 241.15M | 244.71M | 259.46M | 263.89M | 256.76M | 274.11M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 24.64M | 29.53M | 30.64M | | 31.05M | 35.91M | 27.25M | 27.28M | 16.34M | 18.68M | 18.44M | 20.00M | 20.09M | 23.27M | 22.37M | 23.10M | 24.61M | 27.38M | 25.34M | 25.55M | 28.98M | 29.76M | 20.93M | 19.31M | 19.09M | 18.45M | 17.78M | 19.96M | 14.93M | 13.95M | 11.06M | 11.46M | 17.21M | 13.75M | 15.37M | 16.68M | 18.66M | 17.82M | 17.77M | 18.11M |
|
Goodwill
|
| | | | | | | | | 7.46M | 6.40M | | 3.97M | 3.97M | | | | | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 60.00M | | 59.10M | 58.50M | 57.90M | 57.30M | 56.85M | 71.88M | 63.35M | 68.71M | 65.67M | 64.59M | 59.69M | 58.92M | 57.93M | 57.02M | 60.82M | 59.74M | 58.79M | 57.65M | 56.84M | 55.86M | 55.03M | 53.87M | 45.68M | 52.03M | 51.06M | 44.04M | 43.55M | 42.87M | 42.06M | 41.34M | 40.52M | 39.87M | 38.99M | 38.27M | 37.90M | 37.12M | 36.33M | 35.60M | 35.33M | 34.35M | 33.44M | 32.53M | 31.77M | 30.93M | 29.87M | 29.00M | 28.05M | 27.33M | 26.40M | 25.76M | 6.01M | 5.88M | 5.76M | 5.63M | 5.47M | 5.31M | 5.07M | 4.90M |
|
Goodwill & Intangibles
|
| | 60.00M | | 59.10M | 58.50M | 57.90M | 57.30M | 56.85M | 79.34M | 69.75M | 68.71M | 69.64M | 68.56M | 59.69M | 58.92M | 57.93M | 57.02M | 67.07M | 65.99M | 65.04M | 63.90M | 63.10M | 62.11M | 61.29M | 60.12M | 51.93M | 58.28M | 57.31M | 44.04M | 43.55M | 42.87M | 42.06M | 41.34M | 40.52M | 39.87M | 38.99M | 38.27M | 37.90M | 37.12M | 36.33M | 35.60M | 35.33M | 34.35M | 33.44M | 32.53M | 31.77M | 30.93M | 29.87M | 29.00M | 28.05M | 27.33M | 26.40M | 25.76M | 6.01M | 5.88M | 5.76M | 5.63M | 5.47M | 5.31M | 5.07M | 4.90M |
|
Long-Term Deferred Tax
|
| | 5.20M | | 3.70M | 2.30M | 59.40M | 3.70M | 4.00M | | 53.62M | | | | 52.28M | 0.74M | 1.32M | 1.18M | 34.37M | 29.22M | 31.48M | 39.01M | 42.01M | 33.59M | 30.00M | 23.81M | 10.88M | 26.33M | 23.84M | 7.14M | 5.96M | 4.46M | 2.66M | 0.55M | | | | | | | | | | | | | | | | | | | | | 15.08M | 15.11M | 15.02M | 17.39M | 14.64M | 16.98M | 18.40M | 21.13M |
|
Other Non-Current Assets
|
| | 108.50M | | 109.30M | 108.70M | 893.90M | 94.10M | 817.10M | 39.99M | 36.73M | 54.09M | 54.19M | 64.68M | 69.13M | 71.25M | 68.84M | 68.49M | 62.28M | 64.42M | 60.96M | 59.77M | 24.62M | 25.83M | 25.91M | 71.30M | 252.41M | 26.41M | 26.17M | 22.74M | 23.06M | 22.51M | 23.31M | 23.64M | 24.41M | 25.08M | 24.63M | 29.78M | 32.13M | 31.79M | 36.62M | 39.11M | 40.98M | 43.24M | 45.22M | 46.09M | 51.23M | 51.93M | 47.02M | 50.77M | 40.31M | 38.60M | 41.51M | 41.28M | 21.68M | 43.63M | 43.64M | 46.22M | 25.77M | 26.53M | 28.41M | 31.02M |
|
Non-Current Assets
|
| | 456.70M | | 443.00M | 426.50M | 432.73M | 408.40M | 439.06M | 312.88M | 289.46M | 306.87M | 305.48M | 323.13M | 348.67M | 376.76M | 382.45M | 378.72M | 323.37M | 316.19M | 311.50M | 314.45M | 293.97M | 290.75M | 288.56M | 279.86M | 286.29M | 289.40M | 277.30M | 220.70M | 212.56M | 211.89M | 213.63M | 215.08M | 212.82M | 229.76M | 223.60M | 232.46M | 837.48M | 246.99M | 252.25M | 267.30M | 959.03M | 286.45M | 284.73M | 296.54M | 900.92M | 306.36M | 328.77M | 330.93M | 805.83M | 305.87M | 309.40M | 322.76M | 814.23M | 325.16M | 329.02M | 338.38M | 816.43M | 406.69M | 404.00M | 429.92M |
|
Assets
|
| | 1,670.90M | | 1,754.40M | 1,757.50M | 1,808.83M | 1,749.80M | 1,713.71M | 822.02M | 776.31M | 713.73M | 698.12M | 778.09M | 809.96M | 780.00M | 788.79M | 829.16M | 770.52M | 653.64M | 651.40M | 702.72M | 655.41M | 606.51M | 609.52M | 664.11M | 668.02M | 620.29M | 621.26M | 384.95M | 389.55M | 374.18M | 366.02M | 366.55M | 376.99M | 393.79M | 399.18M | 412.77M | 444.77M | 435.92M | 442.95M | 465.90M | 476.18M | 479.23M | 474.04M | 488.92M | 507.22M | 513.01M | 547.34M | 560.20M | 568.07M | 562.12M | 571.51M | 580.90M | 539.71M | 538.00M | 560.06M | 597.41M | 631.69M | 634.19M | 631.31M | 637.63M |
|
Accounts Payables
|
| | 414.50M | | 414.00M | 474.80M | 94.20M | 412.00M | 86.86M | 134.40M | 127.47M | 90.58M | 90.33M | 141.92M | 133.02M | 103.64M | 99.32M | 149.34M | 133.67M | 101.01M | 116.25M | 161.04M | 100.30M | 90.25M | 100.88M | 157.25M | 7.00M | 87.12M | 104.79M | 8.47M | 7.58M | 8.17M | 9.12M | 9.65M | 7.75M | 8.22M | 7.70M | 9.00M | 9.37M | 8.38M | 9.82M | 13.60M | 5.52M | 7.80M | 9.89M | 13.90M | 12.21M | 11.04M | 16.49M | 11.37M | 11.95M | 10.61M | 12.90M | 24.59M | 16.70M | 12.38M | 14.23M | 16.23M | 17.72M | 14.56M | 14.94M | 20.45M |
|
Payables
|
| | 414.50M | | 414.00M | 474.80M | 94.20M | 412.00M | 86.86M | 134.40M | 127.47M | 90.58M | 90.33M | 141.92M | 133.02M | 103.64M | 99.32M | 149.34M | 133.67M | 101.01M | 116.25M | 161.04M | 100.30M | 90.25M | 100.88M | 157.25M | 7.00M | 87.12M | 104.79M | 8.47M | 7.58M | 8.17M | 9.12M | 9.65M | 7.75M | 8.22M | 7.70M | 9.00M | 9.37M | 8.38M | 9.82M | 13.60M | 5.52M | 7.80M | 9.89M | 13.90M | 12.21M | 11.04M | 16.49M | 11.37M | 11.95M | 10.61M | 12.90M | 24.59M | 16.70M | 12.38M | 14.23M | 16.23M | 17.72M | 14.56M | 14.94M | 20.45M |
|
Accumulated Expenses
|
| | 61.00M | | 42.10M | 48.70M | 19.10M | 32.00M | 13.53M | 18.00M | 24.29M | 13.59M | 18.38M | 22.47M | 29.03M | 10.35M | 14.84M | 19.14M | 23.57M | 24.14M | 29.48M | 34.34M | 40.85M | 13.06M | 18.51M | 24.29M | 15.48M | 14.03M | 20.33M | 12.40M | 17.20M | 6.01M | 9.63M | 13.24M | 19.85M | 13.52M | 17.39M | 20.24M | 19.58M | 6.52M | 11.40M | 10.56M | 14.43M | 7.31M | 9.20M | 13.01M | 16.34M | 8.04M | 11.28M | 16.64M | 18.11M | 7.92M | 9.85M | 13.45M | 17.32M | 9.07M | 12.93M | 18.78M | 22.66M | 11.91M | 14.18M | 17.81M |
|
Other Accumulated Expenses
|
| | 140.60M | | 155.60M | 157.00M | 42.80M | 139.90M | 36.56M | 42.52M | 31.07M | 27.37M | 30.51M | 40.42M | 35.88M | 32.84M | 37.87M | 41.33M | 27.07M | 29.96M | 26.71M | 37.55M | 30.05M | 25.37M | 27.39M | 30.56M | 9.95M | 26.63M | 30.54M | 10.96M | 8.05M | 7.25M | 6.44M | 7.17M | 6.52M | 7.33M | 7.94M | 7.81M | 8.89M | 6.63M | 6.67M | 6.79M | 7.28M | 8.46M | 8.81M | 9.09M | 8.30M | 8.66M | 8.43M | 9.15M | 6.62M | 7.13M | 7.31M | 8.58M | 8.00M | 6.26M | 7.47M | 9.45M | 8.75M | 9.45M | 9.35M | 9.02M |
|
Short term Debt
|
| | 22.50M | | 73.80M | 124.90M | 67.00M | 229.90M | 62.71M | 41.95M | 35.29M | 42.75M | 27.26M | 37.81M | 23.46M | 47.36M | 74.52M | 69.81M | 55.00M | 22.51M | 11.34M | 13.86M | 8.37M | 4.17M | 6.16M | 5.25M | 3.84M | 30.98M | 22.28M | 3.56M | 15.00M | 15.00M | 12.00M | 10.00M | 4.00M | 4.00M | 4.00M | 1.83M | 7.00M | 11.00M | 5.00M | 2.29M | 20.00M | 18.00M | 9.00M | 2.50M | 2.53M | 2.96M | 2.93M | 2.96M | 3.65M | 2.94M | 3.67M | 8.10M | 13.11M | 17.00M | 27.50M | 14.26M | 9.75M | 9.70M | 9.65M | 9.60M |
|
Current Taxes
|
| | | | | | | | | | 2.09M | | | | 8.88M | | | | 4.01M | | | | 1.94M | | | | | | | 3.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | | | | |
|
Current Deferred Revenue
|
| | 11.20M | | 10.50M | 13.70M | 1.30M | 11.70M | 9.40M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.20M | 1.23M | 1.69M | 0.94M | | | | 4.08M | 2.99M | 1.80M | 1.33M | 0.83M | 2.04M | 1.12M | 1.30M | 0.88M | 0.93M | 0.84M | 0.72M | | | | |
|
Total Current Liabilities
|
| | 663.50M | | 719.50M | 842.60M | 891.20M | 870.50M | 690.38M | 243.84M | 227.17M | 181.25M | 173.46M | 250.47M | 238.12M | 202.06M | 234.43M | 287.50M | 254.68M | 185.22M | 192.80M | 256.00M | 191.75M | 140.80M | 161.68M | 229.51M | 221.83M | 167.20M | 186.05M | 43.22M | 53.98M | 40.84M | 45.92M | 44.19M | 42.25M | 49.57M | 53.17M | 52.77M | 61.97M | 38.11M | 39.26M | 36.58M | 52.26M | 45.92M | 40.42M | 40.91M | 46.02M | 36.42M | 43.64M | 43.97M | 44.27M | 34.01M | 37.51M | 60.87M | 69.99M | 63.94M | 81.83M | 68.92M | 64.89M | 66.56M | 58.19M | 67.89M |
|
Non-Current Debt
|
| | 355.30M | | 300.80M | 188.40M | 74.50M | 63.50M | 95.25M | 158.40M | 135.45M | 123.84M | 129.69M | 129.12M | 152.43M | 168.07M | 147.26M | 138.96M | 191.43M | 164.94M | 166.24M | 158.65M | 160.11M | 157.47M | 143.47M | 130.52M | 94.30M | 125.31M | 99.92M | 57.57M | 42.02M | 34.69M | 14.95M | 6.85M | 6.37M | 7.45M | 7.50M | 7.28M | 17.15M | 22.65M | 22.48M | 22.18M | 24.35M | 24.29M | 21.80M | 14.50M | 18.18M | 22.57M | 15.50M | 15.32M | 16.02M | 17.43M | 20.05M | 18.95M | | 28.38M | 29.03M | 37.22M | 70.00M | 65.00M | 65.00M | 50.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 13.58M | | | 13.57M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 77.80M | | 67.30M | 56.20M | 29.30M | 75.70M | 25.58M | 24.49M | 15.80M | 15.14M | 14.57M | 6.87M | 7.65M | 7.41M | 7.36M | 7.31M | 10.62M | 10.50M | 9.83M | 9.71M | 10.05M | 13.09M | 12.75M | 12.36M | 14.27M | 13.78M | 13.39M | 12.92M | 11.83M | 11.29M | 10.92M | 10.55M | 10.43M | 10.07M | 9.71M | 9.37M | 8.81M | 8.32M | 7.88M | 7.43M | 8.84M | 8.31M | 7.85M | 7.36M | 6.61M | 6.00M | 5.42M | 4.94M | 5.08M | 4.78M | 4.31M | 4.05M | 5.18M | 5.06M | 4.90M | 4.71M | 4.79M | 4.74M | 4.61M | 4.48M |
|
Minority Interest
|
| | 0.80M | | 0.70M | 0.70M | 0.80M | 0.80M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 661.40M | | 483.75M | | | | | | | | | | | | | | | | | | 55.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 7.70M | 3.40M | 20.00M | 17.10M | 12.38M | 24.00M | 27.31M | 24.63M | 22.96M | 23.07M | 24.79M | 22.92M | 23.03M | 23.30M | | | | | | | | | | | | | | | | | 2.85M | 6.03M | 6.24M | 7.36M | 72.80M | 18.57M | 18.34M | 28.51M | 79.14M | 17.97M | 14.78M | 12.56M | 71.13M | 14.30M | 10.81M | 11.30M | 58.53M | 3.70M | 4.75M | 4.21M | 56.27M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 14.43M | 14.08M | 12.45M | 13.42M | 13.09M | 12.79M | 11.20M | 10.84M | 10.48M | 10.11M | 9.73M | 9.48M | 9.21M | 8.94M | 7.53M | 7.28M | 7.05M | 8.20M | 8.78M | 7.96M | 8.04M | 7.65M | 9.04M | 8.60M | 8.15M | 7.69M |
|
Other Non-Current Liabilities
|
| | 113.50M | | 117.90M | 119.10M | 39.80M | 112.30M | 43.36M | 50.37M | 60.21M | 59.15M | 60.49M | 63.62M | 59.43M | 60.12M | 66.01M | 66.63M | 64.92M | 52.16M | 52.11M | 53.16M | 43.59M | 51.86M | 51.06M | 53.45M | 42.10M | 50.64M | 51.79M | 39.48M | 40.10M | 35.91M | 36.35M | 36.62M | 37.70M | 36.38M | 32.39M | 35.19M | 36.86M | 34.63M | 35.42M | 43.10M | 41.73M | 40.51M | 41.09M | 41.69M | 43.95M | 42.28M | 42.87M | 43.33M | 46.00M | 46.42M | 46.89M | 41.56M | 52.61M | 38.55M | 38.78M | 38.49M | 39.78M | 40.24M | 40.38M | 38.71M |
|
Total Non-Current Liabilities
|
| | 1,096.60M | | 1,095.30M | 1,090.60M | 1,191.90M | 1,026.80M | 1,053.64M | 480.50M | 434.76M | 374.09M | 369.60M | 438.75M | 452.75M | 430.33M | 447.99M | 493.29M | 494.13M | 398.52M | 407.19M | 464.81M | 410.68M | 352.64M | 359.49M | 414.36M | 405.62M | 345.12M | 338.51M | 138.40M | 130.01M | 113.39M | 98.70M | 89.73M | 88.58M | 93.14M | 94.64M | 94.32M | 875.22M | 107.45M | 108.26M | 116.32M | 995.66M | 129.35M | 117.22M | 106.31M | 963.13M | 106.23M | 101.87M | 101.46M | 896.13M | 84.02M | 91.22M | 110.90M | 772.00M | 117.83M | 137.19M | 161.60M | 798.04M | 184.83M | 177.81M | 172.52M |
|
Total Liabilities
|
-387.30M | -409.60M | 1,210.10M | -516.70M | 1,213.20M | 1,209.70M | 1,231.70M | 1,139.10M | 1,097.00M | 530.87M | 494.98M | 433.24M | 430.09M | 502.37M | 512.18M | 490.46M | 514.01M | 559.92M | 559.05M | 450.69M | 459.31M | 517.97M | 454.27M | 404.50M | 410.55M | 467.80M | 447.73M | 395.76M | 390.30M | 177.89M | 170.10M | 149.29M | 135.05M | 126.34M | 126.29M | 129.52M | 127.03M | 129.51M | 155.38M | 142.08M | 143.68M | 159.41M | 175.56M | 169.86M | 158.31M | 148.00M | 155.10M | 148.51M | 144.74M | 144.78M | 141.11M | 130.44M | 138.11M | 152.46M | 157.37M | 156.38M | 175.97M | 200.10M | 226.74M | 225.07M | 218.19M | 211.23M |
|
Total Debt
|
| | 377.80M | | 374.60M | 313.30M | 141.50M | 293.40M | 157.96M | 200.36M | 170.74M | 166.59M | 156.95M | 166.94M | 175.89M | 215.43M | 221.78M | 208.76M | 246.43M | 187.45M | 177.58M | 172.51M | 168.48M | 161.64M | 149.63M | 135.77M | 98.14M | 156.29M | 122.19M | 61.13M | 57.02M | 49.69M | 26.95M | 16.85M | 10.37M | 11.45M | 11.50M | 9.11M | 24.15M | 33.65M | 27.48M | 24.47M | 44.35M | 42.29M | 30.80M | 17.00M | 20.71M | 25.54M | 18.43M | 18.28M | 19.67M | 20.38M | 23.73M | 27.06M | 13.11M | 45.38M | 56.53M | 51.48M | 79.75M | 74.70M | 74.65M | 59.59M |
|
Common Equity
|
387.30M | 409.60M | 448.20M | 516.70M | 541.20M | 547.80M | 577.09M | 610.70M | 616.71M | 291.15M | 281.33M | 280.49M | 268.03M | 275.72M | 297.78M | 289.54M | 274.79M | 269.24M | 211.47M | 202.95M | 192.09M | 184.74M | 201.14M | 202.02M | 198.97M | 196.31M | 220.29M | 224.53M | 230.96M | 207.06M | 219.45M | 224.88M | 230.97M | 240.20M | 250.70M | 264.27M | 272.15M | 283.25M | 289.39M | 293.84M | 299.27M | 306.49M | 300.62M | 309.37M | 315.73M | 340.92M | 352.12M | 364.49M | 402.60M | 415.42M | 426.97M | 431.69M | 433.40M | 428.44M | 382.34M | 381.61M | 384.09M | 397.31M | 404.95M | 409.12M | 413.12M | 426.40M |
|
Shareholder's Equity
|
387.30M | 409.60M | 448.20M | 516.70M | 541.20M | 547.80M | 577.09M | 610.70M | 616.71M | 291.15M | 281.33M | 280.49M | 268.03M | 275.72M | 297.78M | 289.54M | 274.79M | 269.24M | 211.47M | 202.95M | 192.09M | 184.74M | 201.14M | 202.02M | 198.97M | 196.31M | 220.29M | 224.53M | 230.96M | 207.06M | 219.45M | 224.88M | 230.97M | 240.20M | 250.70M | 264.27M | 272.15M | 283.25M | 289.39M | 293.84M | 299.27M | 306.49M | 300.62M | 309.37M | 315.73M | 340.92M | 352.12M | 364.49M | 402.60M | 415.42M | 426.97M | 431.69M | 433.40M | 428.44M | 382.34M | 381.61M | 384.09M | 397.31M | 404.95M | 409.12M | 413.12M | 426.40M |
|
Liabilities and Shareholders Equity
|
| | 1,670.90M | | 1,754.40M | 1,757.50M | 1,808.83M | 1,749.80M | 1,713.71M | 822.02M | 776.31M | 713.73M | 698.12M | 778.09M | 809.96M | 780.00M | 788.79M | 829.16M | 770.52M | 653.64M | 651.40M | 702.72M | 655.41M | 606.51M | 609.52M | 664.11M | 668.02M | 620.29M | 621.26M | 384.95M | 389.55M | 374.18M | 366.02M | 366.55M | 376.99M | 393.79M | 399.18M | 412.77M | 444.77M | 435.92M | 442.95M | 465.90M | 476.18M | 479.23M | 474.04M | 488.92M | 507.22M | 513.01M | 547.34M | 560.20M | 568.07M | 562.12M | 571.51M | 580.90M | 539.71M | 538.00M | 560.06M | 597.41M | 631.69M | 634.19M | 631.31M | 637.63M |
|
Retained Earnings
|
| | 475.40M | | 548.50M | 569.80M | 619.70M | 640.40M | 657.52M | 321.30M | 270.23M | 272.55M | 275.66M | 284.52M | 302.17M | 294.18M | 279.92M | 274.30M | 224.43M | 216.93M | 206.40M | 200.85M | 217.75M | 218.74M | 217.73M | 214.67M | 239.44M | 242.38M | 248.24M | 207.45M | 216.49M | 226.51M | 231.76M | 239.82M | 250.35M | 264.22M | 270.87M | 279.80M | 284.85M | 289.68M | 294.38M | 301.05M | 294.27M | 301.86M | 306.95M | 330.37M | 336.78M | 347.92M | 383.57M | 392.67M | 404.92M | 409.06M | 409.95M | 404.48M | 355.87M | 354.67M | 355.79M | 367.81M | 373.36M | 375.90M | 377.28M | 388.65M |
|
Treasury Shares
|
| | | | | | 1.41M | | | | 1.43M | 0.16M | 0.47M | 0.57M | 1.91M | 0.09M | 0.27M | 0.50M | 2.55M | 0.12M | 0.29M | 0.43M | 2.95M | | 0.07M | 0.11M | 3.01M | | | | 2.93M | | 0.00M | 0.01M | 2.86M | 0.04M | 0.04M | 0.04M | 2.82M | 0.03M | 0.03M | 0.03M | 2.73M | | | | 2.60M | | | | 2.43M | | | 0.02M | 2.34M | 0.13M | 0.24M | 0.30M | 2.49M | 0.02M | 0.02M | 0.02M |