|
Cash & Equivalents
|
5.56M | 4.57M | 9.92M | 12.08M | 4.54M | 11.81M | 12.00M | 14.21M | 18.99M | 7.65M | 5.23M | 4.47M | 15.08M | 15.08M | 14.79M | 14.40M | 19.58M | 19.17M | 347.38M | 224.45M | 184.96M | 23.21M | 17.79M | 17.99M | 20.27M | 22.08M | 24.41M | 17.91M | 79.21M | 82.69M | 56.13M | 48.14M | 43.03M | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M |
|
Cash & Current Investments
|
5.56M | 4.57M | 9.92M | 12.08M | 4.54M | 11.81M | 12.00M | 14.21M | 18.99M | 7.65M | 5.23M | 4.47M | 15.08M | 15.08M | 14.79M | 14.40M | 19.58M | 19.17M | 347.38M | 224.45M | 184.96M | 23.21M | 17.79M | 17.99M | 20.27M | 22.08M | 24.41M | 17.91M | 79.21M | 82.69M | 56.13M | 48.14M | 43.03M | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M |
|
Receivables - Net
|
63.33M | | 81.55M | 72.99M | 67.14M | 76.38M | 71.32M | 63.61M | 51.94M | 66.88M | 67.52M | 65.78M | 143.32M | 147.05M | 147.43M | 94.50M | 159.57M | 162.36M | 108.22M | 108.45M | 119.61M | 147.45M | 149.98M | 135.26M | 147.13M | 151.29M | 141.58M | 83.24M | 128.46M | 105.66M | 87.41M | 86.66M | 90.55M | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 74.13M | 80.00M | 79.30M | 73.23M | 65.50M | 71.86M | 68.80M | 64.40M | 61.55M | 67.75M | 69.83M | 63.04M |
|
Receivables
|
63.33M | | 81.55M | 72.99M | 67.14M | 76.38M | 71.32M | 63.61M | 51.94M | 66.88M | 67.52M | 65.78M | 143.32M | 147.05M | 147.43M | 94.50M | 159.57M | 162.36M | 108.22M | 108.45M | 119.61M | 147.45M | 149.98M | 135.26M | 147.13M | 151.29M | 141.58M | 83.24M | 128.46M | 105.66M | 87.41M | 86.66M | 90.55M | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 74.13M | 80.00M | 79.30M | 73.23M | 65.50M | 71.86M | 68.80M | 64.40M | 61.55M | 67.75M | 69.83M | 63.04M |
|
Raw Materials
|
| | | | 13.86M | | 14.65M | 14.33M | 13.01M | 12.63M | 13.62M | 14.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 8.43M | | 8.83M | 9.24M | 8.56M | 8.47M | 9.20M | 9.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 23.74M | | 21.88M | 22.61M | 24.58M | 23.49M | 23.76M | 24.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
41.88M | | 42.65M | 43.87M | 46.02M | 46.02M | 45.36M | 46.18M | 46.15M | 44.59M | 46.58M | 48.11M | 120.12M | 118.78M | 118.83M | 67.14M | 116.56M | 123.70M | 76.64M | 82.62M | 91.56M | 116.14M | 124.11M | 120.92M | 128.92M | 128.53M | 126.83M | 67.08M | 118.92M | 121.03M | 63.72M | 62.52M | 67.53M | 74.77M | 75.32M | 75.03M | 81.24M | 84.73M | 84.17M | 80.68M | 81.78M | 77.39M | 70.92M | 71.56M | 72.72M | 68.29M | 69.60M | 61.88M | 62.93M | 62.79M | 63.49M |
|
Current Deferred Tax Assets
|
| | | | | | | | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.37M | | 5.53M | 5.66M | 5.81M | 5.10M | 5.53M | 5.82M | 6.31M | 10.91M | 8.60M | 8.41M | 13.12M | 12.92M | 13.76M | 7.03M | 14.63M | 13.77M | 20.19M | 18.52M | 21.11M | 24.49M | 22.73M | 21.59M | 17.48M | 16.43M | 21.88M | 11.78M | 19.08M | 15.48M | 11.75M | 11.15M | 12.43M | 13.12M | 11.84M | 7.20M | 14.99M | 13.27M | 12.77M | 9.12M | 9.02M | 9.24M | 11.34M | 9.19M | 10.44M | 16.88M | 10.36M | 10.52M | 12.27M | 12.13M | 14.11M |
|
Current Assets
|
115.67M | | 139.65M | 134.59M | 124.03M | 139.30M | 134.21M | 129.82M | 127.30M | 130.03M | 127.94M | 126.77M | 295.63M | 297.88M | 295.49M | 282.33M | 310.34M | 327.63M | 552.43M | 477.28M | 461.10M | 362.97M | 353.97M | 296.20M | 314.45M | 318.74M | 316.32M | 302.98M | 362.98M | 342.32M | 863.55M | 215.22M | 222.50M | 214.69M | 207.50M | 196.28M | 217.31M | 206.73M | 204.09M | 191.70M | 200.50M | 197.42M | 193.26M | 182.55M | 193.54M | 185.34M | 173.90M | 167.56M | 172.97M | 171.98M | 169.94M |
|
Property, Plant & Equipment (Net)
|
118.49M | | 123.59M | 119.78M | 120.53M | 121.65M | 118.73M | 119.11M | 119.69M | 116.84M | 115.47M | 117.49M | 325.22M | 323.24M | 325.97M | 230.09M | 328.21M | 333.16M | 238.81M | 259.28M | 266.93M | 334.02M | 352.14M | 361.03M | 352.92M | 368.44M | 364.48M | 255.98M | 350.37M | 344.07M | 225.51M | 223.69M | 218.06M | 219.81M | 212.47M | 209.10M | 208.29M | 202.24M | 195.08M | 197.64M | 194.51M | 192.24M | 185.71M | 185.81M | 179.65M | 171.59M | 172.95M | 162.03M | 162.04M | 164.25M | 161.89M |
|
Long-Term Investments
|
| | | | | | | | | | | | 39.86M | 41.20M | 38.92M | 36.01M | 42.39M | 39.85M | 37.74M | 39.82M | 42.11M | 40.52M | 39.32M | 20.36M | 21.09M | 20.41M | 19.88M | 21.75M | 21.12M | 22.10M | 24.15M | 26.98M | 28.21M | 29.90M | 30.80M | 34.05M | 32.18M | 30.88M | 28.19M | 31.80M | 32.21M | 31.57M | 29.13M | 32.70M | 34.41M | 36.33M | 39.84M | 35.00M | 37.62M | 40.31M | 39.50M |
|
Goodwill
|
8.40M | | 9.32M | 8.52M | 8.04M | 8.39M | 7.61M | 8.15M | 8.25M | 7.94M | 8.16M | 8.44M | 450.19M | 448.69M | 362.64M | 443.53M | 451.45M | 452.28M | 443.50M | 454.61M | 463.69M | 157.42M | 624.46M | 94.50M | 440.17M | 439.63M | 437.28M | 94.78M | 196.28M | 196.47M | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.90M | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 273.81M | 267.77M | 261.95M | 294.35M | 250.11M | 244.26M | 236.75M | 237.70M | 237.60M | 394.66M | 384.68M | 376.25M | 363.61M | 351.80M | 340.51M | 117.41M | 317.92M | 306.58M | 106.65M | 103.06M | 99.48M | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M |
|
Goodwill & Intangibles
|
9.30M | | 10.22M | 9.41M | 8.94M | 9.29M | 8.51M | 9.05M | 9.15M | 8.84M | 9.06M | 9.34M | 724.00M | 716.46M | 624.60M | 737.88M | 701.56M | 696.55M | 680.25M | 692.31M | 701.30M | 552.09M | 1,009.14M | 470.75M | 803.78M | 791.43M | 777.79M | 212.19M | 514.20M | 503.04M | 106.65M | 103.06M | 99.48M | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M |
|
Long-Term Deferred Tax
|
0.24M | | | | 1.06M | | | | 4.32M | 5.99M | 5.23M | 4.08M | | | | | | | | | | | | | | | | | | | 38.03M | | | 0.13M | 0.13M | 0.31M | 0.31M | 0.38M | 0.38M | 0.10M | 0.10M | 0.10M | 0.16M | 0.73M | 0.73M | 0.77M | 1.18M | 1.33M | 1.33M | 1.33M | 1.33M |
|
Other Non-Current Assets
|
4.86M | | 5.27M | 5.19M | 4.91M | 3.97M | 3.31M | 3.09M | 3.14M | 2.96M | 3.75M | 3.75M | 10.90M | 10.95M | 11.06M | 106.72M | 8.54M | 8.63M | 21.90M | 6.31M | 19.39M | 11.10M | 8.75M | 7.61M | 7.41M | 7.96M | 7.39M | 695.05M | 8.08M | 7.35M | 630.90M | 5.74M | 4.53M | 4.76M | 4.05M | 4.19M | 5.86M | 5.35M | 5.75M | 5.28M | 4.33M | 6.39M | 6.69M | 7.00M | 7.09M | 10.39M | 6.59M | 7.27M | 7.45M | 7.99M | 7.93M |
|
Non-Current Assets
|
132.88M | | 139.08M | 134.38M | 20.33M | 134.91M | 130.54M | 131.25M | 17.09M | 134.62M | 133.50M | 134.66M | 1,099.98M | 1,096.85M | 1,086.16M | 1,075.95M | 1,080.70M | 1,078.19M | 965.08M | 996.43M | 1,023.98M | 1,398.12M | 1,409.35M | 1,204.70M | 1,266.54M | 1,253.54M | 1,237.43M | 1,239.00M | 962.17M | 953.69M | 452.66M | 64.64M | 399.82M | 398.90M | 387.20M | 75.22M | 378.54M | 366.43M | 353.52M | 79.47M | 346.77M | 341.00M | 327.44M | 328.33M | 319.29M | 311.89M | 309.19M | 289.33M | 287.75M | 288.78M | 281.02M |
|
Assets
|
248.56M | | 278.73M | 268.98M | 259.46M | 274.21M | 264.76M | 261.06M | 265.34M | 264.65M | 261.44M | 261.43M | 1,395.62M | 1,394.73M | 1,381.65M | 1,358.27M | 1,391.04M | 1,405.82M | 1,517.51M | 1,473.71M | 1,485.08M | 1,761.08M | 1,763.32M | 1,500.90M | 1,580.99M | 1,572.29M | 1,553.74M | 1,541.98M | 1,325.15M | 1,296.01M | 1,316.21M | 624.96M | 622.32M | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M |
|
Accounts Payables
|
55.55M | | 55.46M | 45.98M | 48.22M | 43.37M | 40.15M | 35.66M | 37.00M | 39.09M | 40.02M | 43.17M | 70.29M | 65.86M | 69.73M | 44.69M | 77.67M | 78.31M | 48.33M | 52.99M | 54.79M | 55.07M | 66.30M | 65.69M | 74.35M | 63.50M | 65.53M | 40.97M | 59.79M | 43.75M | 42.89M | 37.44M | 43.23M | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M |
|
Payables
|
55.55M | | 55.46M | 45.98M | 48.22M | 43.37M | 40.15M | 35.66M | 37.00M | 39.09M | 40.02M | 43.17M | 70.29M | 65.86M | 69.73M | 44.69M | 77.67M | 78.31M | 48.33M | 52.99M | 54.79M | 55.07M | 66.30M | 65.69M | 74.35M | 63.50M | 65.53M | 40.97M | 59.79M | 43.75M | 42.89M | 37.44M | 43.23M | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M |
|
Accumulated Expenses
|
13.55M | | 12.85M | 12.61M | 11.70M | 10.81M | 10.85M | 11.45M | 10.17M | 10.32M | 10.89M | 11.72M | 24.34M | 23.39M | 26.18M | 17.23M | 23.45M | 23.94M | 17.36M | 21.14M | 26.50M | 28.43M | 27.92M | 24.64M | 27.99M | 29.98M | 31.92M | 15.58M | 32.14M | 33.34M | 19.16M | 21.30M | 24.61M | 21.28M | 18.86M | 17.74M | 20.70M | 15.22M | 13.02M | 11.67M | 14.25M | 13.32M | 13.24M | 15.46M | 16.92M | 14.85M | 15.03M | 19.91M | 17.70M | 14.44M | 14.80M |
|
Other Accumulated Expenses
|
5.94M | | 7.00M | 5.77M | 4.29M | 5.78M | 6.84M | 6.86M | 4.76M | 6.15M | 6.97M | 6.44M | 26.94M | 23.94M | 27.91M | 20.32M | 26.63M | 16.54M | 22.23M | 17.00M | 22.26M | 25.13M | 23.85M | 23.42M | 21.70M | 23.47M | 24.55M | 17.30M | 33.84M | 32.27M | 25.11M | 31.26M | 17.04M | 12.65M | 11.98M | 8.72M | 13.46M | 12.44M | 11.35M | 11.72M | 15.29M | 13.63M | 13.48M | 10.51M | 14.46M | 16.74M | 14.13M | 13.38M | 16.71M | 16.95M | 17.29M |
|
Short term Debt
|
5.71M | | 6.66M | 9.24M | 6.50M | 5.71M | 6.65M | 6.33M | 5.80M | 7.94M | 5.71M | 5.71M | 11.95M | 19.54M | 8.62M | 12.75M | 10.75M | 24.75M | 21.09M | 17.28M | 18.80M | 29.81M | 31.73M | 31.28M | 33.44M | 25.11M | 25.60M | 19.11M | 20.06M | 20.57M | 713.35M | 4.88M | 4.84M | 4.81M | 3.35M | 3.07M | 3.14M | 3.14M | 3.15M | 3.32M | 6.26M | 6.81M | 6.70M | 3.91M | 7.01M | 8.04M | 8.09M | 5.04M | 3.72M | 5.58M | 5.49M |
|
Current Leases
|
0.28M | | | | 0.47M | | | | 0.48M | | | | 4.44M | 4.10M | 3.93M | 3.76M | 3.66M | 3.52M | | | | | | | 7.63M | 7.27M | 7.05M | 4.29M | 5.78M | 7.07M | 5.00M | 4.80M | 4.96M | 5.13M | 5.50M | 5.70M | 4.96M | 5.10M | 5.03M | 5.29M | 5.01M | 5.36M | 5.41M | 5.74M | 5.18M | 5.42M | 5.80M | 6.04M | 5.57M | 5.90M | 6.16M |
|
Current Taxes
|
2.56M | | 1.39M | 1.68M | 1.86M | 2.06M | 0.60M | | 0.54M | 1.57M | 0.96M | 2.19M | 3.52M | 2.04M | | 2.12M | 8.01M | | 65.99M | | | | | | | | 1.36M | 0.68M | 0.92M | 0.87M | 0.81M | 3.56M | 3.38M | 1.49M | 1.34M | 2.07M | 0.68M | 0.69M | 0.90M | 0.93M | 0.56M | 0.48M | 0.34M | 0.52M | 0.43M | 0.38M | 0.55M | 0.66M | 0.53M | 0.48M | 0.45M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 2.97M | | | | 4.17M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
83.59M | | 83.36M | 75.28M | 73.04M | 67.74M | 65.09M | 60.29M | 58.76M | 65.08M | 64.55M | 69.23M | 141.48M | 138.88M | 136.38M | 140.24M | 150.19M | 147.06M | 175.00M | 108.42M | 122.34M | 138.43M | 149.80M | 145.03M | 165.11M | 149.34M | 156.01M | 139.48M | 152.53M | 137.85M | 927.16M | 103.23M | 98.07M | 92.20M | 85.07M | 74.02M | 91.83M | 84.44M | 78.57M | 78.81M | 91.34M | 91.02M | 88.52M | 81.62M | 94.79M | 90.89M | 88.57M | 83.91M | 90.10M | 89.15M | 90.91M |
|
Capital Leases
|
1.83M | | | | 3.60M | | | | 3.53M | | | | 8.65M | 7.66M | 6.79M | 5.85M | 5.06M | 4.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
67.64M | | 80.13M | 81.13M | 71.63M | 81.63M | 74.92M | 68.72M | 63.72M | 55.72M | 46.00M | 33.00M | 804.67M | 801.21M | 795.69M | 785.71M | 799.45M | 827.39M | 794.00M | 790.80M | 787.44M | 1,040.43M | 843.52M | 811.47M | 826.27M | 850.38M | 841.75M | 757.25M | 814.97M | 816.96M | 117.48M | 79.03M | 151.55M | 150.73M | 151.32M | 151.05M | 150.40M | 151.32M | 154.35M | 149.39M | 146.23M | 148.64M | 145.89M | 149.37M | 151.53M | 150.69M | 135.55M | 143.59M | 147.60M | 154.05M | 149.38M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 91.84M | | | | 85.80M | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
7.86M | | 8.65M | | 7.71M | | | | 6.93M | | | | 6.18M | 6.04M | 6.09M | 5.76M | 5.51M | 5.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 0.03M | | 0.03M | | | | | | | | | | 93.01M | 95.66M | 98.71M | 101.85M | 105.09M | 46.90M | 49.10M | 51.40M | 53.81M | 56.34M | 59.00M | 61.79M | 64.70M | 67.75M | 70.95M | 74.30M | 77.80M | 81.47M | 85.31M | 89.29M | 93.50M | 97.90M | 102.52M | 107.35M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 45.25M | | | | | | | | | | | | 84.20M | | | 120.83M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.95M | | 4.40M | 4.01M | 3.81M | 3.98M | 3.67M | 3.81M | 3.85M | 3.70M | 3.80M | 3.98M | 111.05M | 112.26M | 105.13M | 96.02M | 99.05M | 99.33M | 96.32M | 71.56M | 71.50M | 117.78M | 102.19M | 91.84M | 87.99M | 83.62M | 77.18M | 69.68M | 78.31M | 73.69M | 2.13M | 69.44M | 10.33M | 9.20M | 8.34M | 63.69M | 7.92M | 8.14M | 6.41M | 58.17M | 6.06M | 5.73M | 4.14M | 50.51M | 4.74M | 4.61M | 4.96M | 4.97M | 5.09M | 4.90M | 4.41M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 83.16M | 80.13M | 87.63M | 63.48M | 72.39M | 79.71M | 56.11M | 70.96M | 54.78M | 53.60M | 52.42M | 65.56M | 51.60M | 50.90M | 51.10M | 63.14M | 50.71M | 49.15M | 47.84M | 59.55M | 45.80M | 45.08M | 44.00M | 42.29M | 41.01M | 39.71M | 38.38M |
|
Other Non-Current Liabilities
|
15.26M | | 1.84M | 9.96M | 11.30M | 11.53M | 10.73M | 10.88M | 10.46M | 10.09M | 11.06M | 10.37M | 6.26M | 6.29M | 5.22M | 14.30M | 3.90M | 9.65M | 10.89M | 12.52M | 13.35M | 15.79M | 26.77M | 29.42M | 35.85M | 43.26M | 46.96M | 40.46M | 32.39M | 31.20M | 25.14M | 17.24M | 25.98M | 26.44M | 21.34M | 17.29M | 14.72M | 13.03M | 10.63M | 9.96M | 10.71M | 18.49M | 16.29M | 24.83M | 18.35M | 12.21M | 14.15M | 14.11M | 11.67M | 10.90M | 10.97M |
|
Total Non-Current Liabilities
|
155.18M | | 176.53M | 160.41M | 148.48M | 153.35M | 143.68M | 132.81M | 126.32M | 124.50M | 114.36M | 106.21M | 1,072.03M | 1,066.05M | 1,050.08M | 1,034.58M | 1,059.26M | 1,084.36M | 1,065.32M | 976.38M | 986.87M | 1,301.97M | 1,095.52M | 1,052.21M | 1,150.23M | 1,151.16M | 1,146.99M | 1,055.24M | 1,118.20M | 1,108.21M | 1,102.88M | 10.28M | 314.73M | 305.72M | 297.16M | 10.01M | 301.75M | 294.80M | 290.43M | 8.70M | 294.34M | 294.53M | 286.39M | 8.66M | 296.87M | 291.27M | 273.08M | 7.64M | 283.80M | 287.81M | 283.07M |
|
Total Liabilities
|
170.45M | | 178.38M | 170.37M | 159.78M | 164.88M | 154.40M | 143.69M | 136.78M | 134.59M | 125.41M | 116.58M | 1,078.29M | 1,072.34M | 1,055.31M | 1,048.88M | 1,063.16M | 1,094.00M | 1,076.21M | 988.90M | 1,000.22M | 1,317.77M | 1,122.29M | 1,081.63M | 1,186.08M | 1,194.42M | 1,193.95M | 1,095.69M | 1,150.59M | 1,139.41M | 1,128.02M | 265.72M | 340.70M | 332.16M | 318.49M | 301.11M | 316.48M | 307.83M | 301.06M | 295.16M | 305.06M | 313.02M | 302.68M | 308.08M | 315.21M | 303.49M | 287.24M | 288.87M | 295.48M | 298.70M | 294.04M |
|
Total Debt
|
73.36M | | 86.78M | 90.37M | 78.13M | 87.34M | 81.56M | 75.04M | 69.52M | 63.66M | 51.71M | 38.71M | 816.62M | 820.75M | 804.31M | 798.46M | 810.20M | 852.14M | 815.09M | 808.09M | 806.23M | 1,070.24M | 875.25M | 842.75M | 859.72M | 875.49M | 867.35M | 776.36M | 835.04M | 837.52M | 830.83M | 83.91M | 156.40M | 155.54M | 154.68M | 154.13M | 153.54M | 154.46M | 157.50M | 152.71M | 152.49M | 155.45M | 152.59M | 153.28M | 158.54M | 158.74M | 143.63M | 148.63M | 151.32M | 159.63M | 154.86M |
|
Common Equity
|
78.11M | | 100.35M | 98.61M | 99.68M | 109.34M | 110.36M | 117.37M | 128.56M | 130.06M | 136.03M | 144.85M | 317.33M | 317.41M | 326.34M | 309.39M | 323.49M | 311.81M | 441.30M | 485.33M | 484.86M | 443.31M | 641.03M | 419.27M | 394.91M | 377.86M | 359.80M | 353.28M | 78.90M | 57.90M | 86.35M | 254.15M | 234.75M | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M |
|
Shareholder's Equity
|
78.11M | | 100.35M | 98.61M | 99.68M | 109.34M | 110.36M | 117.37M | 128.56M | 130.06M | 136.03M | 144.85M | 317.33M | 317.41M | 326.34M | 309.39M | 323.49M | 311.81M | 441.30M | 485.33M | 484.86M | 443.31M | 641.03M | 419.27M | 394.91M | 377.86M | 359.80M | 353.28M | 78.90M | 57.90M | 86.35M | 254.15M | 234.75M | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M |
|
Liabilities and Shareholders Equity
|
248.56M | | 278.73M | 268.98M | 259.46M | 274.21M | 264.76M | 261.06M | 265.34M | 264.65M | 261.44M | 261.43M | 1,395.62M | 1,394.73M | 1,381.65M | 1,358.27M | 1,391.04M | 1,405.82M | 1,517.51M | 1,473.71M | 1,485.08M | 1,761.08M | 1,763.32M | 1,500.90M | 1,580.99M | 1,572.29M | 1,553.74M | 1,541.98M | 1,325.15M | 1,296.01M | 1,316.21M | 624.96M | 622.32M | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M |
|
Retained Earnings
|
19.40M | | | | 27.61M | | | | 51.88M | | | | | | | 55.17M | -24.80M | 38.17M | | 211.08M | | | | -58.49M | -83.57M | -93.33M | -98.89M | -105.28M | -353.47M | -375.22M | -353.25M | -205.88M | -210.79M | -216.18M | -219.56M | -219.10M | -222.40M | -230.97M | -233.18M | -245.20M | -255.37M | -269.75M | -274.81M | -295.35M | -307.88M | -310.09M | -312.64M | -333.62M | -340.31M | -348.41M | -355.09M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.20M | | | | 0.15M | 0.18M | 0.18M | 0.18M | 0.15M | 0.34M | 0.34M | 0.08M | 0.22M | 0.56M | 0.55M | 0.52M | 0.39M | 0.51M | 0.48M | 0.48M | 0.47M | 1.10M | 1.07M | 1.06M | 1.04M | 0.40M | 3.45M | 3.95M | 3.79M | 3.93M | 3.97M | 3.97M | 3.67M | 3.90M | 3.90M | 3.87M |