|
Cash & Equivalents
|
22.76M | 27.08M | 30.18M | 35.84M | 22.03M | 36.97M | 42.70M | 49.05M | 44.48M | 41.31M | 48.86M | 50.03M | 43.61M | 43.61M | 43.28M | 40.67M | 53.46M | 49.06M | 57.48M | 66.06M | 42.33M | 71.38M | 66.86M | 55.26M | 76.19M | 86.30M | 59.88M | 77.57M | 58.46M | 64.42M | 82.07M | 83.07M | 97.22M | 101.58M | 93.58M | 41.69M | 56.29M | 66.41M | 50.77M | 66.27M | 60.95M | 113.87M | 73.48M | 75.60M | 71.28M | 51.12M | 42.88M | 44.47M | 107.10M | 100.00M | 67.13M | 163.24M | 178.83M | 205.76M | 161.44M | 170.61M | 120.48M | 140.23M | 127.70M | 129.00M | 138.88M |
|
Short-term Investments
|
| | | 20.24M | 29.32M | 18.63M | 18.64M | 19.60M | 30.02M | 29.53M | 25.70M | 35.34M | 40.77M | 35.48M | 25.53M | 35.82M | 34.64M | 45.25M | 44.66M | 48.10M | 68.63M | 51.64M | 58.30M | 52.54M | 53.04M | 55.81M | 64.70M | 66.07M | 101.53M | 111.41M | 110.09M | 127.74M | 129.19M | 139.38M | 153.10M | 225.84M | 234.73M | 247.19M | 277.15M | 277.40M | 306.54M | 276.90M | 279.87M | 305.49M | 329.60M | 338.13M | 335.56M | 336.58M | 240.61M | 176.34M | 116.08M | 82.33M | 60.42M | 24.50M | 7.01M | 0.33M | | | | | |
|
Cash & Current Investments
|
22.76M | 27.08M | 30.18M | 56.08M | 51.36M | 55.61M | 61.34M | 68.64M | 74.50M | 70.84M | 74.57M | 85.37M | 84.38M | 79.09M | 68.81M | 76.50M | 88.10M | 94.31M | 102.15M | 114.16M | 110.95M | 123.02M | 125.16M | 107.80M | 129.23M | 142.11M | 124.58M | 143.63M | 159.99M | 175.84M | 192.16M | 210.81M | 226.41M | 240.97M | 246.68M | 267.52M | 291.02M | 313.61M | 327.92M | 343.67M | 367.49M | 390.76M | 353.35M | 381.09M | 400.88M | 389.25M | 378.44M | 381.05M | 347.71M | 276.34M | 183.21M | 245.57M | 239.26M | 230.27M | 168.45M | 170.94M | 120.48M | 140.23M | 127.70M | 129.00M | 138.88M |
|
Receivables - Net
|
| | | 28.63M | 32.67M | 31.87M | 34.33M | 35.65M | 37.69M | 37.59M | 38.69M | 38.74M | 43.65M | 45.80M | 48.07M | 51.90M | 51.69M | 52.11M | 52.89M | 59.21M | 59.04M | 57.60M | 56.16M | 67.65M | 59.35M | 64.90M | 67.37M | 68.58M | 66.34M | 74.86M | 73.21M | 79.09M | 78.08M | 82.28M | 80.01M | 82.58M | 79.11M | 85.38M | 80.69M | 84.68M | 77.69M | 79.93M | 87.24M | 91.82M | 87.29M | 92.50M | 92.98M | 99.67M | 93.11M | 142.71M | 146.39M | 153.25M | 137.67M | 150.50M | 173.59M | 173.00M | 167.64M | 164.09M | 160.07M | 153.38M | 138.46M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | | | | | | | |
|
Receivables
|
| | | 28.63M | 32.67M | 31.87M | 34.33M | 35.65M | 37.69M | 37.59M | 38.69M | 38.74M | 43.65M | 45.80M | 48.07M | 51.90M | 51.69M | 52.11M | 52.89M | 59.21M | 59.04M | 57.60M | 56.16M | 67.65M | 59.35M | 64.90M | 67.37M | 68.58M | 66.34M | 74.86M | 73.21M | 79.09M | 78.08M | 82.28M | 80.01M | 82.58M | 79.11M | 85.38M | 80.69M | 84.68M | 77.69M | 79.93M | 87.24M | 91.82M | 87.29M | 92.50M | 92.98M | 99.67M | 93.11M | 142.71M | 155.40M | 153.25M | 137.67M | 150.50M | 173.59M | 173.00M | 167.64M | 164.09M | 160.07M | 153.38M | 138.46M |
|
Raw Materials
|
| | | 12.12M | 12.91M | 15.47M | 14.16M | 14.00M | 13.61M | 16.37M | 18.14M | 16.59M | 18.58M | 20.52M | 22.26M | 21.52M | 22.12M | 21.33M | 23.18M | 21.61M | 24.21M | 26.57M | 27.87M | 29.50M | 31.21M | 31.88M | 33.38M | 33.19M | 34.36M | 35.91M | 35.77M | 36.70M | 36.01M | 36.56M | | | | | | | | | | | | | | 58.67M | | | 73.51M | 66.62M | 64.69M | 67.77M | 70.14M | 78.80M | 77.22M | 75.38M | 75.05M | 65.69M | 66.83M |
|
Work In Process
|
| | | 2.19M | 2.68M | 2.72M | 2.65M | 2.11M | 2.91M | 3.03M | 3.82M | 3.58M | 3.81M | 3.94M | 4.00M | 3.68M | 4.21M | 4.47M | 4.36M | 3.97M | 4.03M | 4.22M | 5.02M | 4.50M | 5.17M | 5.59M | 5.59M | 4.83M | 5.18M | 4.96M | 6.23M | 5.99M | 6.66M | 7.60M | | | | | | | | | | | | | | 6.39M | | | 7.05M | 5.37M | 6.01M | 6.64M | 11.39M | 10.99M | 12.59M | 14.10M | 14.30M | 11.23M | 11.64M |
|
Finished Goods
|
| | | 17.68M | 18.63M | 18.23M | 19.50M | 18.89M | 18.49M | 18.98M | 19.12M | 18.14M | 21.37M | 22.88M | 25.60M | 25.98M | 28.76M | 27.70M | 27.55M | 26.02M | 27.87M | 30.69M | 32.55M | 30.37M | 33.46M | 34.21M | 36.43M | 35.12M | 33.86M | 32.85M | 35.50M | 33.31M | 36.10M | 35.31M | | | | | | | | | | | | | | 57.26M | | | 63.30M | 68.10M | 69.98M | 94.16M | 110.39M | 111.84M | 126.00M | 128.30M | 136.25M | 130.42M | 131.81M |
|
Inventory
|
| | | 31.99M | 34.22M | 36.42M | 36.31M | 34.99M | 35.01M | 38.38M | 41.08M | 38.31M | 43.76M | 47.33M | 51.86M | 51.18M | 55.09M | 53.50M | 55.10M | 51.60M | 56.11M | 61.48M | 65.45M | 64.37M | 69.84M | 71.68M | 75.40M | 73.14M | 73.41M | 73.71M | 77.51M | 76.00M | 78.77M | 79.47M | 84.87M | 85.99M | 87.68M | 86.41M | 89.24M | 95.05M | 97.57M | 92.53M | 99.27M | 100.70M | 102.11M | 107.09M | 113.39M | 122.31M | 129.04M | 136.07M | 143.86M | 133.81M | 140.69M | 160.53M | 182.39M | 189.27M | 215.81M | 217.77M | 225.60M | 207.34M | 210.28M |
|
Current Deferred Tax Assets
|
| | | 1.04M | 1.04M | 1.04M | 1.04M | 1.33M | 1.33M | 1.33M | 1.33M | 1.46M | 1.46M | 1.46M | 1.46M | 1.71M | 1.68M | 1.71M | 1.68M | 1.99M | 2.30M | 2.29M | 2.29M | 1.77M | 1.76M | 1.75M | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 4.75M | 4.92M | 5.47M | 3.17M | 3.32M | 4.20M | 4.44M | 4.40M | 4.56M | 4.66M | 5.17M | 5.77M | 7.46M | 4.62M | 4.13M | 5.54M | 4.23M | 6.96M | 6.08M | 5.88M | 8.41M | 8.43M | 7.96M | 7.68M | 7.61M | 11.19M | 15.53M | 9.33M | 9.89M | 12.86M | 11.57M | 11.04M | 13.43M | 15.74M | 14.79M | 17.02M | 14.00M | 13.96M | 15.20M | 15.45M | 17.84M | 18.84M | 22.37M | 24.82M | 23.76M | 38.05M | 88.22M | 81.90M | 53.30M | 66.18M | 83.08M | 78.04M | 56.02M | 53.94M | 67.86M | 58.50M | 53.29M | 53.30M |
|
Current Assets
|
| | | 122.50M | 124.22M | 130.42M | 136.19M | 143.94M | 152.74M | 152.57M | 160.07M | 168.45M | 177.91M | 178.86M | 175.97M | 188.75M | 201.17M | 205.75M | 217.35M | 231.19M | 235.36M | 250.48M | 254.94M | 248.23M | 268.61M | 288.40M | 276.77M | 292.96M | 310.93M | 339.94M | 352.20M | 375.79M | 396.12M | 414.29M | 422.60M | 449.53M | 473.55M | 500.18M | 514.88M | 537.41M | 556.70M | 578.43M | 555.30M | 591.45M | 609.12M | 611.20M | 609.63M | 626.80M | 607.91M | 643.33M | 555.37M | 585.93M | 583.79M | 624.37M | 602.47M | 589.23M | 540.65M | 570.45M | 551.71M | 576.94M | 524.06M |
|
Buildings
|
| | | 14.42M | | | | 20.66M | | | | 22.78M | | | | 26.46M | | | | 26.93M | | | | 33.42M | | | | 37.92M | | | | 44.01M | | | | 46.20M | | | | 48.88M | | | | 72.75M | | | | 79.51M | | | | 96.79M | | | | 108.30M | | | | 108.72M | |
|
Construction in Progress
|
| | | 1.22M | | | | 0.59M | | | | 1.56M | | | | 1.66M | | | | 0.78M | | | | 1.06M | | | | 2.29M | | | | 2.65M | | | | 2.29M | | | | 4.97M | | | | 3.26M | | | | 5.97M | | | | 52.24M | | | | 113.97M | | | | 186.24M | |
|
Land & Improvements
|
| | | 1.20M | | | | 1.44M | | | | 1.67M | | | | 1.88M | | | | 2.30M | | | | 2.66M | | | | 3.09M | | | | 4.73M | | | | 5.32M | | | | 5.46M | | | | 7.78M | | | | 9.48M | | | | 10.21M | | | | 10.50M | | | | 10.82M | |
|
Property, Plant & Equipment (Net)
|
| | | 22.34M | 28.24M | 28.89M | 29.50M | 29.93M | 30.67M | 31.26M | 33.41M | 34.34M | 35.81M | 38.23M | 39.84M | 41.95M | 42.70M | 43.11M | 43.54M | 44.47M | 49.29M | 51.87M | 51.90M | 54.68M | 54.74M | 55.53M | 60.98M | 61.75M | 63.28M | 66.87M | 72.51M | 73.07M | 72.89M | 73.91M | 76.45M | 74.85M | 75.15M | 77.15M | 78.39M | 78.67M | 80.59M | 83.77M | 97.98M | 100.45M | 99.52M | 100.86M | 104.70M | 110.58M | 121.02M | 148.17M | 164.89M | 198.75M | 221.09M | 244.30M | 272.28M | 277.10M | 300.97M | 310.55M | 327.84M | 339.13M | 345.89M |
|
Goodwill
|
| | | 51.58M | 51.61M | 51.63M | 51.70M | 53.05M | 53.08M | 60.04M | 61.73M | 59.49M | 63.58M | 66.54M | 70.73M | 68.19M | 68.19M | 70.40M | 70.12M | 70.12M | 75.29M | 75.15M | 75.98M | 88.51M | 88.22M | 87.58M | 104.08M | 104.76M | 105.07M | 104.29M | 99.48M | 99.56M | 102.59M | 103.31M | 104.08M | 103.62M | 102.88M | 103.61M | 109.76M | 110.34M | 111.67M | 111.69M | 133.03M | 131.48M | 130.01M | 142.61M | 150.03M | 142.70M | 140.07M | 2,122.40M | 16.88M | 2,137.50M | 2,137.60M | 2,137.98M | 2,136.34M | 2,135.63M | 2,137.49M | 1,672.50M | 1,671.70M | 1,064.90M | 1,065.89M |
|
Intangibles
|
| | | 12.01M | 11.63M | 11.20M | 10.75M | 10.83M | 10.43M | 11.98M | 12.25M | 12.35M | 13.72M | 18.14M | 23.61M | 25.23M | 24.54M | 23.94M | 21.85M | 57.90M | 24.88M | 23.57M | 23.07M | 74.16M | 9.17M | 9.37M | 11.70M | 85.39M | 14.35M | 14.67M | 15.01M | 54.66M | 15.39M | 15.42M | 15.66M | 52.10M | 54.16M | 54.15M | 55.05M | 51.36M | 55.50M | 54.82M | 77.19M | 76.77M | 73.53M | 93.71M | 96.61M | 147.52M | 88.24M | 1,626.51M | 1,722.78M | 1,714.04M | 1,588.07M | 1,564.74M | 1,539.74M | 1,723.21M | 1,489.75M | 1,463.16M | 1,439.24M | 1,410.48M | 1,389.14M |
|
Goodwill & Intangibles
|
| | | 63.59M | 63.24M | 62.83M | 62.45M | 63.88M | 63.51M | 72.02M | 73.98M | 71.84M | 77.30M | 84.68M | 94.34M | 93.42M | 92.73M | 94.34M | 91.97M | 128.02M | 100.17M | 98.72M | 99.04M | 162.67M | 97.39M | 96.95M | 115.78M | 190.15M | 119.42M | 118.96M | 114.49M | 154.21M | 117.99M | 118.73M | 119.73M | 155.72M | 157.04M | 157.76M | 164.81M | 161.70M | 167.18M | 166.51M | 210.22M | 208.25M | 203.55M | 236.32M | 246.64M | 290.23M | 228.31M | 3,748.91M | 1,739.66M | 3,851.54M | 3,725.67M | 3,702.73M | 3,676.08M | 3,858.84M | 3,627.24M | 3,135.66M | 3,110.94M | 2,475.39M | 2,455.03M |
|
Other Non-Current Assets
|
| | | 74.82M | 75.17M | 75.01M | 74.65M | 77.73M | 77.40M | 85.83M | 87.54M | 87.77M | 94.42M | 102.62M | 114.54M | 114.61M | 113.79M | 117.06M | 117.55M | 116.51M | 124.73M | 123.44M | 125.40M | 147.03M | | | | 173.70M | | | | 169.15M | | | | 171.36M | | | | 181.10M | | | | 228.29M | 2.02M | 2.02M | 2.02M | 255.55M | 2.15M | 3.90M | 15.30M | 3,769.75M | 16.05M | 16.00M | 16.36M | 3,682.50M | 20.00M | 20.23M | 28.53M | 2,527.77M | 2,508.20M |
|
Non-Current Assets
|
| | | 97.16M | 103.40M | 103.90M | 104.15M | 107.66M | 108.06M | 117.10M | 120.95M | 122.11M | 130.23M | 140.86M | 154.38M | 156.56M | 156.49M | 160.17M | 161.09M | 160.99M | 174.03M | 175.31M | 177.30M | 201.71M | 200.01M | 198.91M | 230.53M | 235.45M | 236.40M | 241.09M | 243.40M | 242.22M | 244.81M | 246.20M | 249.98M | 246.21M | 247.60M | 250.41M | 258.63M | 259.78M | 264.89M | 267.20M | 324.91M | 328.74M | 322.98M | 356.73M | 371.57M | 366.13M | 369.50M | 3,919.91M | 3,953.39M | 3,968.50M | 3,977.31M | 3,978.04M | 3,980.02M | 3,959.60M | 3,962.52M | 3,483.64M | 3,484.62M | 2,866.90M | 2,854.10M |
|
Assets
|
190.71M | 203.68M | 209.16M | 219.66M | 227.62M | 234.32M | 240.35M | 251.60M | 260.80M | 269.67M | 281.02M | 290.56M | 308.14M | 319.71M | 330.35M | 345.30M | 357.66M | 365.92M | 378.44M | 392.18M | 409.39M | 425.78M | 432.24M | 449.94M | 468.62M | 487.31M | 507.30M | 528.41M | 547.33M | 581.03M | 595.60M | 618.01M | 640.93M | 660.49M | 672.59M | 695.74M | 721.14M | 750.59M | 773.50M | 797.18M | 821.59M | 845.63M | 880.22M | 920.19M | 932.11M | 967.93M | 981.21M | 992.93M | 977.40M | 4,563.24M | 4,508.76M | 4,554.43M | 4,561.10M | 4,602.41M | 4,582.49M | 4,548.83M | 4,503.17M | 4,054.09M | 4,036.34M | 3,443.84M | 3,378.16M |
|
Accounts Payables
|
| | | 8.52M | 9.80M | 9.61M | 7.71M | 10.76M | 9.33M | 8.42M | 9.95M | 9.21M | 11.65M | 11.36M | 11.77M | 13.40M | 13.00M | 11.31M | 10.59M | 13.69M | 14.76M | 20.68M | 15.40M | 15.80M | 17.97M | 17.29M | 17.07M | 16.24M | 16.66M | 17.43M | 19.65M | 20.75M | 20.89M | 20.55M | 18.95M | 19.06M | 18.34M | 19.57M | 18.99M | 25.65M | 22.54M | 20.70M | 23.26M | 23.90M | 22.41M | 34.22M | 23.55M | 34.61M | 27.00M | 79.25M | 60.49M | 76.67M | 90.21M | 112.18M | 89.75M | 83.06M | 61.46M | 79.57M | 72.24M | 79.61M | 76.60M |
|
Payables
|
| | | 8.52M | 9.80M | 9.61M | 7.71M | 10.76M | 9.33M | 8.42M | 9.95M | 9.21M | 11.65M | 11.36M | 11.77M | 13.40M | 13.00M | 11.31M | 10.59M | 13.69M | 14.76M | 20.68M | 15.40M | 15.80M | 17.97M | 17.29M | 17.07M | 16.24M | 16.66M | 17.43M | 19.65M | 20.75M | 20.89M | 20.55M | 18.95M | 19.06M | 18.34M | 19.57M | 18.99M | 25.65M | 22.54M | 20.70M | 23.26M | 23.90M | 22.41M | 34.22M | 23.55M | 34.61M | 27.00M | 79.25M | 60.49M | 76.67M | 90.21M | 112.18M | 89.75M | 83.06M | 61.46M | 79.57M | 72.24M | 79.61M | 76.60M |
|
Accumulated Expenses
|
| | | 2.71M | 2.28M | 2.54M | 2.70M | 2.76M | 2.15M | 1.99M | 2.69M | 3.23M | 3.17M | 4.01M | 3.17M | 4.36M | 4.10M | 3.54M | 3.53M | 4.14M | 3.90M | 4.25M | 4.12M | 4.99M | 4.94M | 4.44M | 4.39M | 5.00M | 5.08M | 5.62M | 5.47M | 6.07M | 5.80M | 5.22M | 5.39M | 7.08M | 4.80M | 5.69M | 5.60M | 7.74M | 5.50M | 8.32M | 7.93M | 11.25M | 6.99M | 9.64M | 9.65M | 11.12M | 8.29M | 15.01M | 17.39M | 25.15M | 14.86M | 15.64M | 20.30M | 19.95M | 15.80M | 16.48M | 18.34M | 14.13M | 20.27M |
|
Other Accumulated Expenses
|
| | | 6.57M | 4.39M | 4.67M | 4.43M | 5.65M | 5.10M | 5.31M | 6.12M | 5.12M | 5.67M | 7.61M | 8.06M | 7.21M | 5.93M | 8.38M | 7.57M | 6.35M | 5.95M | 6.01M | 5.26M | 7.81M | 7.91M | 10.76M | 11.08M | 13.82M | 10.55M | 12.94M | 11.21M | 11.71M | 10.82M | 11.46M | 9.93M | 11.50M | 13.14M | 12.78M | 13.07M | 13.65M | 13.81M | 15.09M | 14.76M | 13.20M | 16.84M | 18.82M | 32.51M | 24.52M | 22.32M | 30.19M | 17.43M | 20.93M | 17.79M | 20.34M | 24.77M | 22.80M | 22.48M | 24.65M | 25.99M | 32.18M | 30.51M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | | | | 19.30M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.57M | 2.52M | 2.45M | 2.65M | 2.58M | 2.50M | 19.30M | |
|
Current Taxes
|
| | | | 1.78M | 1.59M | 2.60M | 0.81M | 2.40M | 2.60M | 3.82M | 0.17M | 2.35M | 0.31M | 1.53M | | 1.44M | 0.89M | 4.86M | 1.27M | 2.29M | 0.29M | 3.00M | | 1.82M | 1.38M | 2.18M | 0.94M | 6.03M | 1.96M | 0.96M | 0.17M | 1.70M | 1.53M | | 0.60M | 4.14M | 0.76M | 1.48M | 1.46M | 4.60M | 0.48M | | 1.85M | 4.52M | | | 2.13M | 3.92M | 9.05M | 1.65M | 6.95M | 5.40M | 10.22M | 11.57M | 10.45M | 11.10M | 11.18M | 12.92M | 5.60M | 9.45M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | 5.46M | 5.46M | 5.08M | 6.76M | 4.62M | 3.79M | 4.68M | 5.49M | 4.63M | 5.63M | 5.65M | 5.77M | 5.56M | 5.82M |
|
Total Current Liabilities
|
| | | 17.80M | 18.25M | 18.41M | 17.44M | 19.98M | 18.97M | 18.32M | 22.57M | 17.72M | 22.84M | 23.29M | 24.53M | 24.97M | 24.48M | 24.12M | 26.55M | 25.46M | 26.90M | 31.23M | 27.78M | 28.60M | 32.64M | 33.87M | 34.72M | 36.00M | 38.32M | 37.95M | 37.29M | 38.69M | 39.22M | 38.76M | 34.27M | 38.25M | 40.43M | 38.79M | 39.13M | 48.49M | 46.44M | 44.59M | 45.94M | 53.60M | 50.76M | 62.67M | 65.71M | 77.84M | 67.00M | 152.56M | 107.16M | 145.47M | 138.13M | 176.61M | 157.84M | 154.32M | 122.69M | 151.19M | 141.20M | 174.01M | 146.21M |
|
Non-Current Debt
|
| | | 4.54M | 4.46M | 4.44M | 4.58M | 2.59M | 2.64M | 2.92M | 2.04M | 2.10M | 2.13M | 2.16M | 2.24M | 1.88M | 2.03M | 2.08M | 2.10M | 2.05M | 2.09M | 2.18M | 2.11M | 2.42M | 2.22M | 2.25M | 3.23M | | | | | | | | | | | | | | | | | | | | | | | 923.96M | 884.70M | 885.44M | 886.18M | 886.91M | 887.65M | 888.39M | 889.13M | 889.87M | 890.61M | 874.81M | 792.53M |
|
Minority Interest
|
| | | 0.33M | 0.34M | 0.33M | 0.30M | 0.21M | 0.20M | 0.16M | 0.12M | 0.07M | -0.08M | -0.06M | -0.08M | -0.06M | -0.04M | -0.01M | -0.06M | -0.01M | -0.04M | 0.02M | 0.00M | -0.04M | 0.02M | 0.04M | 0.13M | 0.14M | 0.23M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | |
|
Non-Current Deferred Tax Liability
|
| | | 8.35M | 8.35M | 8.35M | 8.35M | 9.97M | 9.97M | 10.72M | 10.72M | 12.45M | 12.45M | 12.45M | 12.45M | 12.15M | 12.29M | 12.94M | 13.07M | 13.71M | 14.49M | 14.48M | 14.48M | 14.76M | 16.53M | 16.42M | 17.69M | 17.05M | 16.92M | 16.94M | 11.40M | 14.10M | 14.23M | 14.14M | 14.21M | 15.62M | 15.50M | 15.59M | 16.34M | 21.66M | 18.31M | 18.39M | 21.28M | 26.01M | 21.83M | 21.83M | 21.20M | 17.01M | 15.95M | 364.25M | 362.63M | 353.43M | 354.79M | 355.00M | 353.85M | 326.72M | 317.57M | 302.40M | 301.05M | 280.91M | 277.25M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 2.42M | | | | 3.60M | 4.84M | 5.50M | 4.97M | 5.04M | 5.85M | 5.51M | 4.19M | 3.97M | 4.91M | 5.29M | 6.15M | 5.39M | 5.30M | 5.25M | 5.32M | 4.30M | 4.15M | 17.96M | 18.75M | 10.70M | 10.65M | 16.21M | 28.72M | 35.88M | 35.83M | 36.32M | 36.97M | 35.26M | 38.59M | 41.55M | 43.13M | 42.85M | 43.52M |
|
Total Non-Current Liabilities
|
| | | 12.89M | 12.80M | 12.78M | 12.93M | 12.57M | 12.61M | 13.64M | 12.76M | 14.55M | 14.58M | 14.61M | 14.69M | 14.03M | 14.32M | 15.01M | 15.17M | 15.76M | 16.58M | 16.65M | 16.59M | 43.36M | | | | 53.05M | 55.24M | 54.89M | 48.69M | 52.79M | 53.45M | 52.90M | 48.48M | 53.87M | 55.93M | 54.38M | 55.48M | 66.61M | 64.75M | 62.98M | 67.22M | 75.52M | 72.59M | 83.25M | 86.91M | 94.86M | 82.95M | 1,440.77M | 1,354.49M | 1,384.34M | 1,379.10M | 1,418.53M | 1,399.35M | 1,369.43M | 1,329.39M | 1,343.47M | 1,332.86M | 1,329.73M | 1,215.99M |
|
Total Liabilities
|
| | | 30.68M | 31.06M | 31.19M | 30.36M | 32.55M | 31.58M | 31.96M | 35.33M | 32.27M | 37.41M | 37.90M | 39.23M | 39.00M | 38.80M | 39.13M | 41.72M | 41.22M | 43.48M | 47.88M | 44.37M | 45.78M | 51.40M | 52.54M | 55.64M | 56.65M | 60.08M | 60.38M | 53.67M | 57.83M | 59.30M | 58.42M | 52.67M | 57.84M | 60.84M | 59.67M | 61.63M | 72.00M | 70.05M | 68.23M | 72.53M | 79.81M | 76.74M | 101.20M | 105.66M | 105.56M | 93.61M | 1,456.98M | 1,383.21M | 1,420.21M | 1,414.93M | 1,454.85M | 1,436.32M | 1,404.69M | 1,367.98M | 1,385.02M | 1,375.99M | 1,372.58M | 1,259.51M |
|
Total Debt
|
| | | 4.54M | 4.46M | 4.44M | 4.58M | 2.59M | 2.64M | 2.92M | 2.04M | 2.10M | 2.13M | 2.16M | 2.24M | 1.88M | 2.03M | 2.08M | 2.10M | 2.05M | 2.09M | 2.18M | 2.11M | 2.42M | 2.22M | 2.25M | 3.23M | | | | | | | | | | | | | | | | | | | | | | | 923.96M | 884.70M | 885.44M | 886.18M | 886.91M | 887.65M | 890.84M | 889.13M | 889.87M | 890.61M | 894.11M | 792.53M |
|
Common Equity
|
| | | 189.10M | 196.57M | 203.13M | 209.98M | 219.05M | 229.22M | 237.71M | 245.70M | 258.29M | 270.80M | 281.87M | 291.20M | 306.30M | 318.90M | 326.80M | 336.77M | 350.96M | 365.95M | 377.90M | 387.87M | 404.16M | 417.22M | 434.77M | 451.66M | 471.76M | 487.25M | 520.64M | 541.93M | 560.17M | 581.63M | 602.07M | 619.92M | 637.90M | 660.31M | 690.92M | 711.87M | 725.18M | 751.55M | 777.39M | 807.68M | 840.38M | 855.36M | 865.48M | 875.54M | 887.37M | 883.80M | 3,106.26M | 3,125.55M | 3,134.22M | 3,146.18M | 3,147.57M | 3,146.17M | 3,144.14M | 3,135.19M | 2,669.07M | 2,660.35M | 2,071.25M | 2,118.65M |
|
Shareholder's Equity
|
| | | 189.10M | 196.57M | 203.13M | 209.98M | 219.05M | 229.22M | 237.71M | 245.70M | 258.29M | 270.80M | 281.87M | 291.20M | 306.30M | 318.90M | 326.80M | 336.77M | 350.96M | 365.95M | 377.90M | 387.87M | 404.16M | 417.22M | 434.77M | 451.66M | 471.76M | 487.25M | 520.64M | 541.93M | 560.17M | 581.63M | 602.07M | 619.92M | 637.90M | 660.31M | 690.92M | 711.87M | 725.18M | 751.55M | 777.39M | 807.68M | 840.38M | 855.36M | 865.48M | 875.54M | 887.37M | 883.80M | 3,106.26M | 3,125.55M | 3,134.22M | 3,146.18M | 3,147.57M | 3,146.17M | 3,144.14M | 3,135.19M | 2,669.07M | 2,660.35M | 2,071.25M | 2,118.65M |
|
Liabilities and Shareholders Equity
|
190.71M | 203.68M | 209.16M | 219.66M | 227.62M | 234.32M | 240.35M | 251.60M | 260.80M | 269.67M | 281.02M | 290.56M | 308.14M | 319.71M | 330.35M | 345.30M | 357.66M | 365.92M | 378.44M | 392.18M | 409.39M | 425.78M | 432.24M | 449.94M | 468.62M | 487.31M | 507.30M | 528.41M | 547.33M | 581.03M | 595.60M | 618.01M | 640.93M | 660.49M | 672.59M | 695.74M | 721.14M | 750.59M | 773.50M | 797.18M | 821.59M | 845.63M | 880.22M | 920.19M | 932.11M | 967.93M | 981.21M | 992.93M | 977.40M | 4,563.24M | 4,508.76M | 4,554.43M | 4,561.10M | 4,602.41M | 4,582.49M | 4,548.83M | 4,503.17M | 4,054.09M | 4,036.34M | 3,443.84M | 3,378.16M |
|
Retained Earnings
|
| | | 104.06M | 110.06M | 115.31M | 120.58M | 126.69M | 133.41M | 140.20M | 146.85M | 153.88M | 161.72M | 167.93M | 174.51M | 182.04M | 190.93M | 198.73M | 206.19M | 215.57M | 224.89M | 233.97M | 242.28M | 252.13M | 262.01M | 273.17M | 283.45M | 295.93M | 307.77M | 324.87M | 341.46M | 359.07M | 374.31M | 390.36M | 403.43M | 419.25M | 433.90M | 450.18M | 462.38M | 478.72M | 494.58M | 510.47M | 523.84M | 539.60M | 556.68M | 567.51M | 572.95M | 587.91M | 593.12M | 551.28M | 559.47M | 565.04M | -26.50M | -25.13M | -29.47M | 555.62M | 543.01M | 86.73M | 75.77M | -536.42M | -500.09M |
|
Treasury Shares
|
| | | 0.07M | | | | | | | | | 0.07M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | 0.05M | 0.10M | | | | | | | | 0.12M | | 0.21M | 0.21M | 0.26M | 0.25M | 0.79M | | 0.77M | | | | 0.96M | | | | 1.00M | |