|
Cash & Equivalents
|
0.89M | 2.18M | 0.89M | 1.53M | 2.38M | 5.66M | 5.38M | 5.59M | 6.59M | 7.37M | | | | | | | | | | 49.03M | | 9.25M | 8.30M | 24.02M | | 8.78M | 1.31M | 7.92M | 7.82M | 65.38M | 72.86M | 82.58M | 101.66M | 110.32M | 116.80M | 120.46M | 102.34M | 125.72M | 137.53M | 76.64M | 104.79M | 97.97M | 94.75M | 83.31M | 79.48M | 80.99M | 148.92M | 252.34M | 382.03M | 512.03M | 592.77M | 296.15M | 470.92M | 511.16M | 484.02M | 343.81M | 325.63M | 331.23M | 302.80M | 230.12M | 180.15M | 199.72M | 161.13M | 151.55M | 147.48M | 95.28M | 88.77M |
|
Short-term Investments
|
5.72M | 2.11M | 0.30M | 53.51M | 40.34M | 34.61M | 65.67M | 85.25M | 74.19M | 67.76M | 74.69M | 62.99M | 47.16M | 41.65M | 53.43M | 63.08M | 55.44M | 44.05M | 56.80M | 52.25M | 66.95M | 73.92M | 65.04M | 26.37M | 18.89M | 1.83M | 0.04M | 0.04M | 0.04M | 40.08M | 40.12M | | | | | | | | | | | | | | | | | | 64.60M | 37.20M | 40.80M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.61M | 4.29M | 1.19M | 55.04M | 42.72M | 40.26M | 71.05M | 90.84M | 80.77M | 75.13M | 74.69M | 62.99M | 47.16M | 41.65M | 53.43M | 63.08M | 55.44M | 44.05M | 56.80M | 101.28M | 66.95M | 83.17M | 73.34M | 50.38M | 18.89M | 10.61M | 1.35M | 7.96M | 7.86M | 105.45M | 112.98M | 82.58M | 101.66M | 110.32M | 116.80M | 120.46M | 102.34M | 125.72M | 137.53M | 76.64M | 104.79M | 97.97M | 94.75M | 83.31M | 79.48M | 80.99M | 148.92M | 252.34M | 446.63M | 549.23M | 633.57M | 296.15M | 470.92M | 511.16M | 484.02M | 343.81M | 325.63M | 331.23M | 302.80M | 230.12M | 180.15M | 199.72M | 161.13M | 151.55M | 147.48M | 95.28M | 88.77M |
|
Receivables - Net
|
18.43M | 28.66M | 27.80M | 18.16M | 22.50M | 28.04M | 27.82M | 21.28M | 20.51M | 19.87M | 26.88M | 13.53M | 13.06M | 18.21M | 24.53M | 10.67M | 16.01M | 19.47M | 18.67M | 16.57M | 12.59M | 20.63M | 23.56M | 9.93M | 13.06M | 18.05M | 29.64M | 13.42M | 14.71M | 22.53M | 37.17M | 14.84M | 16.33M | 23.54M | 23.46M | 11.24M | 28.21M | 43.32M | 39.03M | 21.41M | 18.01M | 24.48M | 27.21M | 14.17M | 23.36M | 24.59M | 50.08M | 26.61M | 41.92M | 56.69M | 27.79M | 31.03M | 40.09M | 43.99M | 37.22M | 22.81M | 29.57M | 32.90M | 30.76M | 21.89M | 27.13M | 29.98M | 29.55M | 23.36M | 28.33M | 33.80M | 34.72M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | | | | 0.88M | 1.97M | 1.34M | 2.11M | 2.50M | | | | 4.77M | | | | 3.29M | | | | 5.48M | | | | 7.82M | | | | 9.75M | | | | 5.02M | | | |
|
Receivables
|
18.43M | 28.66M | 27.80M | 18.16M | 22.50M | 28.04M | 27.82M | 21.28M | 20.51M | 19.87M | 26.88M | 13.53M | 13.06M | 18.21M | 24.53M | 10.67M | 16.01M | 19.47M | 18.67M | 16.57M | 12.59M | 20.63M | 23.56M | 9.93M | 13.06M | 18.05M | 29.64M | 13.42M | 14.71M | 22.53M | 37.17M | 17.28M | 16.33M | 23.54M | 23.46M | 12.12M | 30.18M | 44.66M | 41.14M | 23.91M | 18.01M | 24.48M | 27.21M | 18.94M | 23.36M | 24.59M | 50.08M | 29.89M | 41.92M | 56.69M | 27.79M | 36.51M | 40.09M | 43.99M | 37.22M | 30.63M | 29.57M | 32.90M | 30.76M | 31.64M | 27.13M | 29.98M | 29.55M | 28.38M | 28.33M | 33.80M | 34.72M |
|
Raw Materials
|
| | | | | | | 3.64M | | 3.98M | 4.10M | 4.20M | 4.40M | 4.56M | 4.56M | | | | | | | | | 6.27M | | 7.47M | 7.96M | 18.48M | 8.66M | 8.63M | 8.62M | 22.85M | 8.95M | 9.02M | 8.82M | 9.11M | 11.86M | 11.52M | 13.70M | 11.31M | 11.44M | 11.88M | 12.38M | 12.83M | 13.46M | 14.03M | 14.25M | 14.94M | 15.97M | 16.35M | 17.41M | 17.78M | 18.48M | 19.57M | 20.65M | 21.26M | 23.01M | 22.88M | 23.35M | 23.71M | 25.26M | 27.16M | 28.28M | 29.28M | 30.23M | 31.76M | 32.85M |
|
Finished Goods
|
| | | | | | | 13.12M | | 15.17M | 12.53M | 12.00M | 12.79M | 13.42M | 13.17M | | | | | | | | | 17.29M | | 16.98M | 17.19M | 16.93M | 16.10M | 16.53M | 18.63M | 20.50M | 22.54M | 22.00M | 20.48M | 20.89M | 33.47M | 36.71M | 38.07M | 27.42M | 38.71M | 33.51M | 30.39M | 31.64M | 29.34M | 30.19M | 31.73M | 34.14M | 36.54M | 42.59M | 35.72M | 34.53M | 37.54M | 40.21M | 37.89M | 35.89M | 38.53M | 37.27M | 38.66M | 34.62M | 39.61M | 39.20M | 35.55M | 37.69M | 42.53M | 41.22M | 38.88M |
|
Inventory
|
29.97M | 28.24M | 23.92M | 24.49M | 29.94M | 20.89M | 25.68M | 24.38M | 21.84M | 21.47M | 26.37M | 28.60M | 21.91M | 22.85M | 29.43M | 28.93M | 28.76M | 31.71M | 35.38M | 36.27M | 34.23M | 26.07M | 30.73M | 31.49M | 27.52M | 41.12M | 40.38M | 35.16M | 25.03M | 30.05M | 41.01M | 52.62M | 45.35M | 40.12M | 39.26M | 61.04M | 62.15M | 63.38M | 73.86M | 76.03M | 77.64M | 69.35M | 69.43M | 77.78M | 67.71M | 64.22M | 70.57M | 80.28M | 80.91M | 91.32M | 88.11M | 93.51M | 88.81M | 85.39M | 83.72M | 87.74M | 85.97M | 90.44M | 102.31M | 97.34M | 96.25M | 98.78M | 98.57M | 98.76M | 97.12M | 102.87M | 107.04M |
|
Current Deferred Tax Assets
|
| | | 8.87M | | | | 13.35M | | 13.35M | | 11.91M | 11.91M | 11.91M | 11.91M | 10.51M | 10.51M | 10.51M | 10.51M | 7.72M | 7.72M | 7.72M | 7.72M | 6.17M | 6.17M | 6.17M | 6.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 15.13M | | 66.61M | 45.40M | 11.95M | 21.74M | 22.21M | 24.34M | 10.00M | 9.98M | 11.02M | 10.44M | 7.93M | 7.94M | 8.12M | 7.51M | 11.96M | 8.24M | 7.58M | 8.77M | 13.89M | 14.55M | 14.34M | 16.75M | 14.25M | 14.11M | 17.16M | 9.94M | 13.60M | 8.68M | 12.40M | 8.82M | 11.48M | 21.82M | 18.02M | 18.99M | 22.68M | 18.62M | 19.89M | 23.49M | 20.18M | 15.63M | 22.11M | 21.09M | 16.14M | 20.96M | 24.48M | 24.46M | 21.63M | 21.94M | 31.83M | 41.55M | 36.95M | 44.70M | 57.88M | 56.61M | 46.26M | 84.84M | 47.13M | 50.62M | 41.30M | 37.76M | 42.74M | 41.12M |
|
Current Assets
|
172.11M | 184.76M | 176.70M | 121.70M | 110.44M | 155.80M | 169.94M | 161.79M | 144.86M | 138.68M | 158.49M | 134.85M | 115.90M | 114.18M | 138.77M | 138.10M | 122.93M | 120.26M | 134.87M | 130.37M | 139.10M | 145.18M | 144.13M | 92.49M | 89.33M | 90.30M | 94.29M | 70.75M | 61.67M | 135.12M | 160.98M | 163.65M | 172.01M | 186.38M | 188.34M | 193.31M | 214.53M | 250.45M | 269.42M | 262.20M | 203.83M | 196.46M | 199.66M | 183.44M | 174.17M | 179.90M | 278.67M | 357.12M | 507.57M | 666.27M | 714.88M | 421.18M | 600.62M | 651.23M | 625.38M | 471.54M | 466.08M | 492.67M | 472.70M | 376.93M | 369.70M | 356.93M | 321.20M | 299.13M | 294.85M | 258.85M | 255.81M |
|
Buildings
|
| | | | | | | 32.21M | | | | 32.42M | | | | 32.91M | | | | 33.98M | | | | 36.17M | | | | 54.36M | | | | 54.45M | | | | 55.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 3.09M | | | | 1.37M | | | | 3.19M | | | | 1.23M | | | | 5.88M | | | | 0.22M | | | | 1.44M | | | | 1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 14.69M | | | | 16.08M | | | | 16.45M | | | | 17.20M | | | | 18.37M | | | | 4.74M | | | | 4.71M | | | | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
81.08M | 78.64M | 76.89M | 75.84M | 69.91M | 69.14M | 67.92M | 67.17M | 65.64M | 65.39M | 61.26M | 61.45M | 60.04M | 59.05M | 58.09M | 58.05M | 58.33M | 59.80M | 59.85M | 59.98M | 60.07M | 62.40M | 63.79M | 65.75M | 68.55M | 73.77M | 74.72M | 75.28M | 74.06M | 74.56M | 73.26M | 72.82M | 74.47M | 74.67M | 76.14M | 77.23M | 343.18M | 339.70M | 340.15M | 272.19M | 273.12M | 276.59M | 278.59M | 286.38M | 286.88M | 286.17M | 289.31M | 288.54M | 291.48M | 291.55M | 286.03M | 292.32M | 297.71M | 314.84M | 319.23M | 318.18M | 312.79M | 306.98M | 334.35M | 372.83M | 375.89M | 377.06M | 395.91M | 408.91M | 402.00M | 396.17M | 396.51M |
|
Long-Term Investments
|
| | | | | | | 21.29M | | 21.65M | | | | | | | | | | 3.14M | | | 29.39M | | | | | | | | | | | | | | 78.45M | 75.58M | 76.52M | 79.54M | 80.67M | 79.24M | 76.92M | 74.23M | 72.58M | 73.54M | 74.22M | 72.36M | 69.06M | 66.55M | 65.05M | 65.60M | 61.56M | 60.14M | 57.46M | 55.49M | 54.95M | 55.06M | 55.93M | 56.32M | 55.52M | 55.30M | 51.77M | 50.81M | 52.54M | 53.64M | 51.22M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 19.34M | 19.24M | 17.83M | 17.63M | 17.44M | 17.24M | 17.05M | 16.85M | 16.66M | 16.46M | 16.27M | 16.07M | 15.88M | 15.69M | 15.49M | 15.30M | 15.10M | 17.91M | 3.00M | 16.98M | 16.53M | 16.09M | 15.64M | 15.20M | 14.75M | 14.31M | 13.86M | 13.42M | 12.97M | 12.57M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 19.34M | 19.24M | 17.83M | 17.63M | 17.44M | 17.24M | 17.05M | 16.85M | 16.66M | 16.46M | 16.27M | 16.07M | 15.88M | 15.69M | 15.49M | 15.30M | 15.10M | 17.91M | 3.00M | 16.98M | 16.53M | 16.09M | 15.64M | 15.20M | 14.75M | 14.31M | 13.86M | 13.42M | 12.97M | 12.57M |
|
Long-Term Deferred Tax
|
85.86M | 74.91M | 79.70M | 64.87M | 66.55M | 60.93M | 58.87M | 76.80M | 46.83M | 43.59M | 39.78M | 88.56M | 56.00M | 49.39M | 44.54M | 72.17M | 41.70M | 40.86M | 41.01M | 45.91M | 20.83M | 16.73M | 15.38M | 59.14M | 37.08M | 36.79M | 36.72M | 46.60M | 46.65M | 51.57M | 42.39M | 42.05M | 41.55M | 39.45M | 40.89M | 19.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
27.28M | 27.37M | 27.17M | 27.98M | 28.11M | 27.73M | 29.71M | 31.34M | 27.02M | 27.14M | 29.22M | 32.30M | 10.74M | 11.57M | 11.90M | 14.99M | 14.53M | 13.54M | 12.87M | 12.74M | 12.77M | 12.56M | 9.06M | 7.86M | 10.61M | 14.81M | 11.50M | 12.71M | 8.13M | 9.09M | 8.62M | 9.18M | 7.32M | 7.10M | 8.07M | 8.27M | 12.85M | 20.29M | 23.70M | 21.28M | 31.79M | 33.36M | 35.45M | 35.29M | 31.90M | 29.93M | 31.24M | 46.72M | 91.85M | 61.72M | 63.75M | 57.95M | 87.09M | 126.35M | 184.31M | 179.55M | 160.02M | 175.06M | 209.70M | 169.13M | 176.81M | 180.30M | 148.77M | 175.58M | 153.09M | 142.37M | 140.15M |
|
Non-Current Assets
|
-172.11M | -184.76M | -176.70M | 701.87M | -110.44M | 640.32M | 636.19M | 619.92M | 612.55M | 602.72M | 594.12M | 611.37M | 585.14M | 577.43M | 569.95M | 580.80M | 577.31M | 576.85M | 574.12M | 546.83M | 544.78M | 544.45M | 567.05M | 939.25M | 941.81M | 949.96M | 945.28M | 945.86M | 939.69M | 779.03M | 772.15M | 764.04M | 760.66M | 760.39M | 782.65M | 759.77M | 2,157.82M | 2,146.70M | 2,143.66M | 2,063.65M | 2,069.39M | 2,062.48M | 2,057.40M | 2,051.62M | 2,038.71M | 2,025.27M | 2,019.25M | 2,023.95M | 2,056.05M | 2,016.53M | 2,002.99M | 2,114.04M | 2,132.99M | 2,220.69M | 3,099.41M | 3,079.02M | 3,033.69M | 3,029.68M | 3,075.57M | 3,054.32M | 3,039.24M | 3,022.12M | 2,985.91M | 3,006.31M | 2,960.34M | 2,925.85M | 2,917.73M |
|
Assets
|
| | | 823.57M | | 796.12M | 806.13M | 781.71M | 757.41M | 741.40M | 752.61M | 746.22M | 701.03M | 691.61M | 708.72M | 718.90M | 700.24M | 697.11M | 708.99M | 677.20M | 683.88M | 689.62M | 711.18M | 1,031.75M | 1,031.15M | 1,040.25M | 1,039.58M | 1,016.61M | 1,001.36M | 914.14M | 933.12M | 927.68M | 932.67M | 946.77M | 970.99M | 953.08M | 2,372.35M | 2,397.15M | 2,413.07M | 2,325.85M | 2,273.21M | 2,258.94M | 2,257.05M | 2,235.06M | 2,212.88M | 2,205.17M | 2,297.91M | 2,381.07M | 2,563.63M | 2,682.80M | 2,717.87M | 2,535.22M | 2,733.62M | 2,871.92M | 3,724.79M | 3,550.55M | 3,499.77M | 3,522.35M | 3,548.28M | 3,431.26M | 3,408.94M | 3,379.05M | 3,307.10M | 3,305.44M | 3,255.19M | 3,184.70M | 3,173.54M |
|
Accounts Payables
|
66.84M | 68.82M | 75.32M | 44.50M | 60.06M | 57.01M | 68.74M | 51.50M | 62.48M | 59.08M | 64.19M | 47.78M | 57.17M | 60.02M | 67.05M | 48.29M | 59.01M | 58.57M | 59.26M | 43.62M | 49.46M | 54.94M | 59.98M | 43.06M | 54.03M | 61.53M | 66.23M | 39.74M | 44.58M | 48.29M | 52.84M | 43.71M | 44.21M | 53.13M | 60.74M | 55.20M | 75.24M | 71.85M | 80.26M | 60.99M | 72.56M | 78.49M | 78.27M | 60.58M | 61.40M | 75.94M | 108.42M | 93.28M | 114.85M | 97.46M | 87.82M | 78.21M | 101.59M | 110.18M | 111.61M | 94.86M | 78.27M | 96.09M | 115.33M | 82.38M | 80.70M | 95.48M | 90.29M | 95.63M | 73.73M | 96.57M | 97.61M |
|
Notes Payables
|
96.00M | 121.30M | 72.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
162.84M | 190.12M | 147.82M | 44.50M | 60.06M | 57.01M | 68.74M | 51.50M | 62.48M | 59.08M | 64.19M | 47.78M | 57.17M | 60.02M | 67.05M | 48.29M | 59.01M | 58.57M | 59.26M | 43.62M | 49.46M | 54.94M | 59.98M | 43.06M | 54.03M | 61.53M | 66.23M | 39.74M | 44.58M | 48.29M | 52.84M | 43.71M | 44.21M | 53.13M | 60.74M | 55.20M | 75.24M | 71.85M | 302.26M | 60.99M | 72.56M | 78.49M | 78.27M | 60.58M | 61.40M | 75.94M | 108.42M | 93.28M | 114.85M | 97.46M | 87.82M | 78.21M | 101.59M | 110.18M | 111.61M | 94.86M | 78.27M | 96.09M | 115.33M | 82.38M | 80.70M | 95.48M | 90.29M | 95.63M | 73.73M | 96.57M | 97.61M |
|
Accumulated Expenses
|
| | | 13.96M | | | | 9.52M | | | | | | | | | | | | | | | | | | | | 9.51M | 5.97M | 5.97M | 5.97M | 13.63M | 5.84M | 5.84M | 5.84M | 18.11M | 13.70M | 16.79M | 19.98M | 20.13M | 16.70M | 15.25M | 16.00M | 12.92M | 16.08M | 17.72M | 28.05M | 29.68M | 20.97M | 23.48M | 26.27M | 28.94M | 19.08M | 23.72M | 30.81M | 29.05M | 15.92M | 19.37M | 20.01M | 24.47M | 16.69M | 22.05M | 20.77M | 25.25M | 18.05M | 23.69M | 23.02M |
|
Other Accumulated Expenses
|
-0.40M | -0.04M | -0.19M | 2.88M | -0.67M | | | 9.52M | | | | 8.17M | | | | 6.89M | | | | 6.70M | | | | 6.26M | | | | 11.78M | | | | 9.48M | | | | 10.24M | 14.27M | 16.63M | 22.22M | 8.48M | 10.35M | 9.17M | 8.86M | 10.83M | 10.18M | 9.84M | 11.53M | 17.83M | 12.47M | 17.31M | 15.18M | 15.23M | 15.22M | 22.73M | 27.17M | 27.77M | 27.00M | 26.48M | 28.84M | 20.88M | 30.69M | 25.35M | 23.91M | 29.12M | 30.05M | 24.27M | 26.40M |
|
Short term Debt
|
| | | 0.01M | | 5.01M | 5.01M | 5.01M | 16.51M | 21.66M | 21.66M | 21.66M | 5.16M | 0.01M | 8.41M | 8.41M | 9.01M | | | | | | | 22.87M | 27.50M | 27.50M | 27.50M | 30.00M | | 5.08M | 5.05M | 11.03M | 25.41M | 20.35M | 20.30M | 14.26M | | | | 39.97M | 39.98M | 39.99M | 39.99M | 45.97M | 46.00M | 46.00M | 46.00M | 39.98M | 42.98M | 42.99M | 43.00M | 42.98M | 39.98M | 39.99M | 40.00M | 39.98M | 39.98M | 39.99M | 40.00M | 175.62M | 175.70M | 175.70M | 165.11M | 99.55M | 127.21M | 127.38M | 27.50M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | | | | 4.96M | | | | 5.10M | 17.82M | 10.39M | 9.87M | 7.39M | 20.76M | 19.42M | 18.90M | 6.64M | 8.62M | 9.27M | 23.70M | 20.78M | 42.29M | 4.49M | 6.78M | 6.85M | 35.42M | 23.36M | 9.46M | 7.16M | 8.63M | 8.34M | 6.88M | 5.71M | 7.22M | 7.30M | 6.38M | 5.21M | 6.78M | 7.85M | 8.62M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | | 8.06M | 7.24M | 5.51M | 4.76M | 10.39M | 10.52M | 8.79M | 7.23M | 13.68M | 9.81M | 8.39M | 9.67M | 13.33M | 13.20M | 10.86M | 8.61M | 16.52M | 14.86M | 10.46M | 8.00M | 15.86M | 14.08M | 12.23M | 8.78M | 16.76M | 14.61M |
|
Total Current Liabilities
|
262.85M | 290.12M | 247.83M | 58.47M | 65.07M | 62.02M | 73.75M | 66.03M | 79.00M | 80.73M | 85.86M | 77.61M | 62.33M | 60.03M | 75.46M | 63.59M | 68.02M | 58.57M | 59.26M | 50.32M | 49.46M | 54.94M | 59.98M | 72.19M | 81.53M | 104.03M | 93.73M | 80.72M | 50.55M | 59.34M | 63.86M | 60.58M | 75.46M | 79.32M | 86.88M | 74.80M | 81.30M | 77.94M | 308.35M | 136.28M | 118.54M | 124.48M | 124.27M | 113.25M | 114.08M | 128.63M | 161.12M | 139.83M | 164.41M | 147.03M | 137.39M | 126.18M | 146.56M | 155.17M | 156.60M | 139.77M | 123.18M | 141.01M | 160.26M | 262.53M | 260.89M | 275.70M | 259.94M | 200.28M | 206.04M | 229.05M | 130.20M |
|
Non-Current Debt
|
220.94M | 220.94M | 220.94M | 368.42M | 363.49M | 363.38M | 365.10M | 363.49M | 346.63M | 342.70M | 344.68M | 344.74M | 344.78M | 345.35M | 337.31M | 349.16M | 320.75M | 320.13M | 320.23M | 320.09M | 320.01M | 320.00M | 319.75M | 602.80M | 602.15M | 601.76M | 602.67M | 598.87M | 627.71M | 581.21M | 580.32M | 572.96M | 558.51M | 558.85M | 559.02M | 559.06M | 782.97M | 783.44M | 783.90M | 715.39M | 715.84M | 716.09M | 716.35M | 710.50M | 710.75M | 711.00M | 711.25M | 717.37M | 714.62M | 714.87M | 715.12M | 715.28M | 715.50M | 715.75M | 992.51M | 992.70M | 992.99M | 993.27M | 993.56M | 858.11M | 858.37M | 858.62M | 869.49M | 935.10M | 907.71M | 907.79M | 1,007.59M |
|
Pension
|
215.05M | -1.73M | 209.49M | 149.40M | 145.51M | 143.12M | 140.50M | 129.12M | 118.28M | 115.79M | 113.61M | 163.12M | 139.55M | 137.38M | 135.85M | 145.05M | 143.64M | 141.74M | 140.09M | 83.62M | 82.45M | 74.79M | 70.13M | 115.94M | 115.63M | 115.13M | 114.54M | 119.37M | 119.00M | 119.59M | 118.68M | 123.28M | 123.94M | 123.75M | 118.50M | 103.52M | 131.96M | 132.68M | 89.03M | 110.66M | 110.48M | 110.53M | 110.55M | 115.46M | 141.92M | 142.71M | 139.02M | 128.81M | 129.03M | 128.25M | 126.15M | 83.67M | 90.36M | 91.70M | 92.99M | 77.40M | 78.10M | 78.67M | 80.58M | 67.86M | 68.39M | 68.62M | 64.90M | 76.27M | 76.52M | 75.33M | 73.09M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -28.10M | | | | -14.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.93M | 27.04M | 38.58M | 32.01M | 15.96M | 14.62M | 14.91M | 20.16M | 11.45M | 10.94M | 12.20M | 17.74M | 24.30M | 22.19M | 26.25M | 34.87M | 37.64M | 40.73M | 38.47M | 41.79M | 41.76M | 39.62M | 38.42M | 36.64M | 32.55M | 27.68M | 23.94M | 21.12M | 20.49M | 16.73M | 18.79M |
|
Other Non-Current Liabilities
|
14.42M | 14.80M | 15.97M | 17.48M | 18.46M | 18.88M | 18.62M | 18.63M | 21.32M | 19.05M | 18.22M | 18.61M | 18.80M | 18.27M | 20.21M | 22.46M | 24.02M | 21.86M | 21.71M | 22.35M | 20.66M | 15.56M | 15.56M | 15.75M | 14.85M | 14.04M | 13.59M | 13.91M | 13.62M | 13.46M | 14.50M | 14.59M | 15.50M | 14.53M | 15.39M | 15.16M | 17.75M | 15.13M | 14.15M | 16.73M | 34.02M | 47.17M | 55.25M | 48.85M | 85.08M | 86.42M | 78.24M | 72.36M | 53.73M | 58.67M | 52.85M | 49.08M | 31.35M | 25.03M | 38.81M | 35.75M | 35.49M | 36.61M | 36.36M | 35.02M | 35.48M | 35.83M | 36.82M | 35.00M | 34.54M | 33.88M | 36.45M |
|
Total Non-Current Liabilities
|
-14.42M | -14.80M | -15.97M | 576.29M | -18.46M | 568.52M | 579.35M | 558.64M | 543.90M | 539.23M | 544.14M | 585.47M | 546.66M | 542.77M | 548.62M | 557.80M | 532.41M | 520.44M | 519.58M | 454.03M | 451.92M | 449.73M | 449.86M | 790.93M | 799.31M | 820.92M | 810.95M | 798.96M | 797.26M | 760.14M | 762.86M | 756.82M | 757.90M | 761.92M | 764.41M | 737.38M | 1,019.16M | 1,021.09M | 1,219.86M | 994.34M | 960.81M | 965.72M | 966.08M | 959.38M | 978.19M | 993.28M | 1,023.60M | 1,003.75M | 1,032.35M | 1,012.34M | 1,004.91M | 960.01M | 990.07M | 1,003.34M | 1,280.56M | 1,251.65M | 1,236.02M | 1,252.57M | 1,272.82M | 1,225.14M | 1,220.19M | 1,230.62M | 1,218.26M | 1,232.77M | 1,210.76M | 1,228.89M | 1,229.69M |
|
Total Liabilities
|
| | | 593.77M | | 587.40M | 597.97M | 577.27M | 565.22M | 558.27M | 562.36M | 604.08M | 565.47M | 561.03M | 568.83M | 580.25M | 556.43M | 542.30M | 541.28M | 476.38M | 472.58M | 465.29M | 465.41M | 806.68M | 814.15M | 834.96M | 824.54M | 812.88M | 810.88M | 773.60M | 777.36M | 771.41M | 773.41M | 776.45M | 779.80M | 752.54M | 1,036.91M | 1,036.22M | 1,234.00M | 1,011.07M | 994.83M | 1,012.89M | 1,021.33M | 1,008.23M | 1,063.27M | 1,079.69M | 1,101.84M | 1,076.11M | 1,086.08M | 1,071.01M | 1,057.76M | 1,009.08M | 1,021.42M | 1,028.37M | 1,319.37M | 1,287.40M | 1,271.51M | 1,289.18M | 1,309.18M | 1,260.16M | 1,255.67M | 1,266.45M | 1,255.08M | 1,267.77M | 1,245.30M | 1,262.78M | 1,266.14M |
|
Total Debt
|
220.94M | 220.94M | 220.94M | 368.43M | 363.49M | 368.39M | 370.12M | 368.50M | 363.14M | 364.36M | 366.34M | 366.40M | 349.94M | 345.36M | 345.72M | 357.58M | 329.76M | 320.13M | 320.23M | 320.09M | 320.01M | 320.00M | 319.75M | 625.67M | 629.65M | 629.26M | 630.17M | 628.87M | 627.71M | 586.29M | 585.37M | 583.99M | 583.92M | 579.20M | 579.32M | 573.32M | 782.97M | 783.44M | 783.90M | 755.36M | 755.82M | 756.08M | 756.35M | 756.47M | 756.75M | 757.00M | 757.25M | 757.35M | 757.60M | 757.86M | 758.12M | 758.26M | 755.48M | 755.74M | 1,032.50M | 1,032.68M | 1,032.97M | 1,033.27M | 1,033.56M | 1,033.73M | 1,034.07M | 1,034.32M | 1,034.60M | 1,034.65M | 1,034.92M | 1,035.17M | 1,035.09M |
|
Common Equity
|
| | | 229.79M | | 208.72M | 208.16M | 204.44M | 192.19M | 183.13M | 190.25M | 142.14M | 135.57M | 130.57M | 139.88M | 138.64M | 143.81M | 154.80M | 167.71M | 204.15M | 211.30M | 224.34M | 245.76M | 225.07M | 216.99M | 205.29M | 215.04M | 203.74M | 190.48M | 140.54M | 155.76M | 156.27M | 159.26M | 170.33M | 191.19M | 200.54M | 1,335.44M | 1,360.93M | 1,179.07M | 1,314.78M | 1,278.39M | 1,246.05M | 1,235.73M | 1,226.83M | 1,149.61M | 1,125.48M | 1,196.08M | 1,304.95M | 1,477.55M | 1,611.79M | 1,660.11M | 1,526.13M | 1,712.20M | 1,843.55M | 2,405.42M | 2,263.15M | 2,228.26M | 2,233.17M | 2,239.10M | 2,171.10M | 2,153.27M | 2,112.60M | 2,052.03M | 2,037.67M | 2,009.89M | 1,921.93M | 1,907.40M |
|
Shareholder's Equity
|
204.63M | 177.85M | 206.57M | 229.79M | 216.90M | 208.72M | 208.16M | 204.44M | 192.19M | 183.13M | 190.25M | 142.14M | 135.57M | 130.57M | 139.88M | 138.64M | 143.81M | 154.80M | 167.71M | 204.15M | 211.30M | 224.34M | 245.76M | 225.07M | 216.99M | 205.29M | 215.04M | 203.74M | 190.48M | 140.54M | 155.76M | 156.27M | 159.26M | 170.33M | 191.19M | 200.54M | 1,335.44M | 1,360.93M | 1,179.07M | 1,314.78M | 1,278.39M | 1,246.05M | 1,235.73M | 1,226.83M | 1,149.61M | 1,125.48M | 1,196.08M | 1,304.95M | 1,477.55M | 1,611.79M | 1,660.11M | 1,526.13M | 1,712.20M | 1,843.55M | 2,405.42M | 2,263.15M | 2,228.26M | 2,233.17M | 2,239.10M | 2,171.10M | 2,153.27M | 2,112.60M | 2,052.03M | 2,037.67M | 2,009.89M | 1,921.93M | 1,907.40M |
|
Liabilities and Shareholders Equity
|
| | | 823.57M | | 796.12M | 806.13M | 781.71M | 757.41M | 741.40M | 752.61M | 746.22M | 701.03M | 691.61M | 708.72M | 718.90M | 700.24M | 697.11M | 708.99M | 677.20M | 683.88M | 689.62M | 711.18M | 1,031.75M | 1,031.15M | 1,040.25M | 1,039.58M | 1,016.61M | 1,001.36M | 914.14M | 933.12M | 927.68M | 932.67M | 946.77M | 970.99M | 953.08M | 2,372.35M | 2,397.15M | 2,413.07M | 2,325.85M | 2,273.21M | 2,258.94M | 2,257.05M | 2,235.06M | 2,212.88M | 2,205.17M | 2,297.91M | 2,381.07M | 2,563.63M | 2,682.80M | 2,717.87M | 2,535.22M | 2,733.62M | 2,871.92M | 3,724.79M | 3,550.55M | 3,499.77M | 3,522.35M | 3,548.28M | 3,431.26M | 3,408.94M | 3,379.05M | 3,307.10M | 3,305.44M | 3,255.19M | 3,184.70M | 3,173.54M |
|
Retained Earnings
|
90.74M | | | -11.55M | | | | -113.75M | | | | -140.88M | | | | -140.90M | | | | 117.17M | | -96.36M | -95.18M | 134.26M | -116.69M | -115.05M | -113.23M | 128.24M | -113.29M | -140.35M | -127.93M | 120.63M | -127.11M | -118.12M | -107.48M | -104.36M | -117.38M | -114.45M | -256.28M | -282.39M | -312.87M | -337.33M | -343.75M | -359.33M | -415.15M | -442.15M | -388.00M | -315.51M | -211.99M | -82.25M | -72.77M | -280.91M | -147.63M | -62.07M | 84.60M | -208.98M | -228.77M | -242.90M | -267.73M | -315.29M | -351.46M | -397.97M | -432.59M | -470.33M | -484.12M | -566.12M | -575.13M |
|
Treasury Shares
|
| | | 0.17M | | | | 0.18M | | 0.26M | 0.26M | 0.15M | 0.24M | 0.24M | 0.24M | 0.16M | 0.24M | 0.23M | 0.23M | 0.16M | 0.24M | 0.24M | 0.24M | 0.16M | 0.24M | 0.24M | 0.24M | 0.16M | 0.29M | 0.29M | 0.29M | 0.20M | 0.28M | 0.28M | 0.28M | 0.20M | 0.27M | 0.26M | 0.26M | 142.24M | 279.00 | 407.00 | 0.69M | 196.01M | 0.40M | 0.09M | 0.49M | 253.27M | | | | 202.45M | | 0.10M | 0.10M | 174.90M | | 0.01M | 0.29M | 180.37M | | 0.61M | 0.67M | 235.74M | 0.09M | 1.51M | 1.51M |