|
Cash & Equivalents
|
27.87M | 35.75M | 35.30M | 30.81M | 60.09M | 70.57M | 78.00M | 44.60M | 43.40M | 41.30M | 44.40M | 50.90M | 56.20M | 64.30M | 55.20M | 59.00M | 57.40M | 62.50M | 58.00M | 46.70M | 50.90M | 62.70M | 62.00M | 60.40M | 58.00M | 57.70M | 64.30M | 67.50M | 72.70M | 80.70M | 82.80M | 89.20M | 88.40M | 62.90M | 55.70M | 47.50M | 45.30M | 49.80M | 56.00M | 56.80M | 51.90M | 50.90M | 55.00M | 58.90M | 55.30M | 59.60M | 54.10M | 61.60M | 61.10M | 53.70M | 58.20M | 49.60M | 53.40M | 51.20M | 54.80M | 61.60M | 59.90M | 59.50M | 53.10M | 54.50M | 45.60M | 50.80M |
|
Cash & Current Investments
|
27.87M | 35.75M | 35.30M | 30.81M | 60.09M | 70.57M | 78.00M | 44.60M | 43.40M | 41.30M | 44.40M | 50.90M | 56.20M | 64.30M | 55.20M | 59.00M | 57.40M | 62.50M | 58.00M | 46.70M | 50.90M | 62.70M | 62.00M | 60.40M | 58.00M | 57.70M | 64.30M | 67.50M | 72.70M | 80.70M | 82.80M | 89.20M | 88.40M | 62.90M | 55.70M | 47.50M | 45.30M | 49.80M | 56.00M | 56.80M | 51.90M | 50.90M | 55.00M | 58.90M | 55.30M | 59.60M | 54.10M | 61.60M | 61.10M | 53.70M | 58.20M | 49.60M | 53.40M | 51.20M | 54.80M | 61.60M | 59.90M | 59.50M | 53.10M | 54.50M | 45.60M | 50.80M |
|
Receivables - Net
|
| | 126.41M | | 147.31M | 144.89M | 139.94M | 191.06M | 183.47M | 173.03M | 160.40M | 170.80M | 172.40M | 180.10M | 165.70M | 184.50M | 196.70M | 202.00M | 208.00M | 218.00M | 216.80M | 218.70M | 199.30M | 212.10M | 200.40M | 200.60M | 194.40M | 225.90M | 223.80M | 231.40M | 242.60M | 272.50M | 287.80M | 287.80M | 264.40M | 287.90M | 288.40M | 285.30M | 261.30M | 248.90M | 196.00M | 250.80M | 248.10M | 247.80M | 243.90M | 253.70M | 223.60M | 299.50M | 294.80M | 285.60M | 246.30M | 256.80M | 256.90M | 265.80M | 263.30M | 283.80M | 275.50M | 276.50M | 249.50M | 277.20M | 282.50M | 275.00M |
|
Receivables - Other
|
| | 12.75M | | 17.56M | 18.56M | 18.78M | 15.10M | 12.44M | 9.54M | 1.40M | 3.50M | 3.40M | 5.60M | 8.70M | 9.40M | 8.00M | 10.70M | 26.80M | 31.90M | 31.30M | 32.70M | 26.50M | 26.70M | | | 35.60M | | | | 44.50M | 52.50M | 56.50M | 58.10M | 66.30M | | | | 61.70M | | 65.40M | 61.30M | 56.90M | 52.90M | 54.70M | 50.00M | 55.00M | 56.60M | 51.30M | 46.10M | 56.70M | 60.30M | 66.80M | 79.30M | 59.90M | 60.70M | 52.10M | 55.10M | 45.30M | 51.20M | 50.60M | 52.00M |
|
Receivables
|
| | 139.16M | | 164.86M | 163.44M | 158.72M | 206.16M | 195.91M | 182.57M | 161.80M | 174.30M | 175.80M | 185.70M | 174.40M | 193.90M | 204.70M | 212.70M | 234.80M | 249.90M | 248.10M | 251.40M | 225.80M | 238.80M | 200.40M | 200.60M | 230.00M | 225.90M | 223.80M | 231.40M | 287.10M | 325.00M | 344.30M | 345.90M | 330.70M | 287.90M | 288.40M | 285.30M | 323.00M | 248.90M | 261.40M | 312.10M | 305.00M | 300.70M | 298.60M | 303.70M | 278.60M | 356.10M | 346.10M | 331.70M | 303.00M | 317.10M | 323.70M | 345.10M | 323.20M | 344.50M | 327.60M | 331.60M | 294.80M | 328.40M | 333.10M | 327.00M |
|
Inventory
|
| | 192.54M | | 205.75M | 208.59M | 202.04M | 222.64M | 226.24M | 223.92M | 215.60M | | 217.40M | 217.50M | 221.40M | 227.50M | 230.20M | 230.30M | 238.40M | 249.50M | 252.50M | 247.80M | 249.00M | 253.40M | 248.90M | 251.40M | 240.60M | 248.60M | 256.50M | 268.30M | 282.80M | 299.70M | 304.80M | 309.40M | 317.80M | 329.70M | 329.80M | 324.00M | 327.20M | 330.10M | 315.70M | 305.30M | 310.90M | 333.40M | 364.10M | 386.40M | 352.40M | 401.50M | 413.10M | 433.00M | 406.50M | 410.00M | 405.90M | 404.20M | 411.10M | 428.50M | 427.80M | 430.80M | 422.90M | 419.80M | 425.90M | 428.40M |
|
Current Deferred Tax Assets
|
| | 10.50M | | 10.50M | 10.50M | 20.56M | 22.54M | 23.04M | 22.24M | 19.80M | 19.80M | 19.80M | 19.70M | 25.20M | 26.30M | 26.30M | 26.30M | 28.90M | 28.90M | 28.90M | 29.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 12.80M | | 12.16M | 13.83M | 8.79M | 12.57M | 14.84M | 19.91M | 23.60M | 24.00M | 22.00M | 21.50M | 20.10M | 18.10M | 21.90M | 13.90M | 22.10M | 18.60M | 20.00M | 24.10M | 39.30M | 15.80M | 45.80M | 45.10M | 53.40M | 56.10M | 63.70M | 71.20M | 16.90M | 79.20M | 87.40M | 83.30M | 16.40M | 75.60M | 80.00M | 87.10M | 19.50M | 85.10M | 87.40M | 82.10M | 35.50M | 89.10M | 89.80M | 78.80M | 25.20M | 86.30M | 81.70M | 80.40M | 89.20M | 121.20M | 127.00M | 141.30M | 95.20M | 109.80M | 100.90M | 119.20M | 110.50M | 118.50M | 119.80M | 132.80M |
|
Current Assets
|
| | 390.31M | | 453.36M | 466.94M | 468.94M | 508.51M | 503.47M | 489.96M | 465.20M | 488.60M | 491.20M | 508.70M | 496.30M | 524.80M | 540.50M | 545.70M | 582.20M | 593.60M | 600.40M | 615.00M | 549.60M | 568.40M | 553.10M | 554.80M | 552.70M | 598.10M | 616.70M | 651.60M | 669.60M | 740.60M | 768.40M | 743.40M | 720.60M | 740.70M | 743.50M | 746.20M | 725.70M | 720.90M | 651.00M | 689.10M | 706.40M | 729.20M | 753.10M | 778.50M | 775.50M | 848.90M | 850.70M | 852.70M | 932.40M | 945.60M | 952.00M | 965.00M | 824.40M | 883.70M | 864.10M | 886.00M | 836.00M | 870.00M | 873.80M | 887.00M |
|
Buildings
|
| | 47.48M | | | | 47.59M | 51.52M | 52.55M | 55.65M | 55.80M | 55.80M | 57.50M | 55.00M | 58.20M | | | | 68.40M | | | | 65.30M | | | | 74.90M | | | | 73.90M | | | | 82.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 3.68M | | | | 3.65M | 6.47M | 6.08M | 5.68M | 5.70M | 5.70M | 6.50M | 6.50M | 6.50M | | | | 7.10M | | | | 8.50M | | | | 11.30M | | | | 11.60M | | | | 11.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 68.78M | | 67.57M | 63.75M | 61.81M | 83.01M | 92.03M | 99.90M | 100.00M | 100.50M | 110.20M | 110.80M | 115.40M | 114.60M | 116.90M | 116.60M | 141.10M | 144.30M | 148.60M | 153.00M | 151.30M | 149.80M | 148.60M | 148.80M | 167.10M | 168.80M | 171.90M | 171.20M | 177.00M | 196.40M | 198.40M | 205.60M | 219.40M | 224.70M | 232.00M | 233.30M | 237.60M | 231.30M | 228.80M | 229.00M | 236.60M | 234.90M | 235.60M | 232.40M | 179.20M | 228.20M | 224.80M | 226.80M | 181.10M | 181.00M | 183.20M | 182.50M | 184.90M | 184.00M | 184.10M | 187.90M | 182.90M | 186.70M | 190.30M | 194.00M |
|
Goodwill
|
| | 9.10M | | 9.89M | 9.57M | 9.50M | 104.28M | 47.82M | 47.89M | 49.70M | | 53.80M | 53.90M | 60.40M | 60.40M | 61.60M | 61.70M | 89.50M | 86.90M | 74.70M | 72.40M | 82.00M | 82.50M | 81.70M | 81.70M | 86.60M | 87.10M | 90.80M | 92.00M | 100.20M | 106.50M | 102.10M | 103.60M | 103.40M | 103.20M | 106.40M | 107.10M | 108.40M | 106.90M | 107.20M | 108.90M | 106.30M | 110.00M | 113.30M | 112.00M | 106.00M | 105.20M | 102.40M | 106.40M | 108.90M | 109.70M | 109.80M | 108.80M | 110.20M | 114.20M | 114.10M | 115.70M | 111.70M | 113.30M | 116.00M | 115.70M |
|
Intangibles
|
| | | | | | | | | | 49.60M | | | 52.90M | 66.20M | 65.20M | 66.00M | 64.10M | 88.10M | 85.20M | 96.90M | 94.90M | 92.80M | 91.60M | 89.10M | 87.40M | 96.60M | 95.10M | 95.40M | 97.50M | 99.50M | 106.00M | 103.90M | 101.40M | 95.30M | 93.50M | 95.40M | 90.40M | 90.60M | 87.80M | 86.80M | 86.80M | 86.80M | 84.10M | 85.60M | 83.00M | 81.70M | 79.60M | 75.50M | 76.10M | 78.70M | 77.70M | 76.30M | 73.80M | 73.30M | 76.30M | 74.50M | 74.40M | 71.90M | 71.70M | 72.60M | 70.80M |
|
Goodwill & Intangibles
|
| | 9.10M | | 9.89M | 9.57M | 20.19M | 104.28M | 98.20M | 97.55M | 99.30M | | 107.60M | 106.80M | 126.60M | 125.60M | 127.60M | 125.80M | 177.60M | 172.10M | 171.60M | 167.30M | 174.80M | 174.10M | 170.80M | 169.10M | 183.20M | 182.20M | 186.20M | 189.50M | 199.70M | 212.50M | 206.00M | 205.00M | 198.70M | 196.70M | 201.80M | 197.50M | 199.00M | 194.70M | 194.00M | 195.70M | 193.10M | 194.10M | 198.90M | 195.00M | 187.70M | 184.80M | 177.90M | 182.50M | 187.60M | 187.40M | 186.10M | 182.60M | 183.50M | 190.50M | 188.60M | 190.10M | 183.60M | 185.00M | 188.60M | 186.50M |
|
Other Non-Current Assets
|
| | 84.34M | | 90.51M | 90.88M | 63.83M | 64.58M | 65.37M | 64.13M | 62.10M | 63.20M | 63.30M | 64.00M | 80.40M | 82.20M | 84.80M | 85.70M | 73.30M | 76.90M | 78.00M | 79.80M | 58.90M | 68.00M | 68.60M | 69.20M | 61.70M | 73.60M | 77.50M | 79.30M | 74.30M | 84.20M | 86.50M | 88.40M | 57.00M | 79.80M | 82.30M | 79.40M | 65.00M | 84.70M | 84.40M | 86.10M | 74.80M | 92.90M | 95.30M | 97.10M | 86.20M | 105.30M | 105.20M | 107.00M | 107.20M | 108.00M | 108.80M | 102.50M | 75.10M | 99.40M | 100.00M | 99.20M | 122.30M | 124.30M | 125.30M | 126.80M |
|
Non-Current Assets
|
| | 162.22M | | 167.97M | 164.21M | 145.86M | 251.87M | 255.61M | 261.58M | 261.40M | 262.10M | 281.10M | 281.60M | 322.40M | 322.40M | 329.30M | 328.10M | 386.90M | 393.30M | 398.20M | 400.10M | 392.50M | 391.90M | 388.00M | 387.10M | 421.60M | 424.60M | 435.60M | 440.00M | 462.90M | 493.10M | 490.90M | 499.00M | 487.90M | 569.10M | 580.80M | 572.80M | 584.70M | 571.40M | 570.40M | 579.40M | 594.10M | 589.00M | 594.20M | 591.40M | 584.50M | 582.40M | 567.60M | 578.60M | 504.20M | 501.80M | 499.80M | 491.50M | 516.30M | 481.40M | 516.50M | 520.60M | 529.10M | 541.80M | 547.90M | 549.60M |
|
Assets
|
| | 552.53M | | 621.33M | 631.15M | 614.80M | 760.38M | 759.08M | 751.54M | 726.60M | 750.70M | 772.30M | 790.30M | 818.70M | 847.20M | 869.80M | 873.80M | 969.10M | 986.90M | 998.60M | 1,015.10M | 942.10M | 960.30M | 941.10M | 941.90M | 974.30M | 1,022.70M | 1,052.30M | 1,091.60M | 1,132.50M | 1,233.70M | 1,259.30M | 1,242.40M | 1,208.50M | 1,309.80M | 1,324.30M | 1,319.00M | 1,310.40M | 1,292.30M | 1,221.40M | 1,268.50M | 1,300.50M | 1,318.20M | 1,347.30M | 1,369.90M | 1,360.00M | 1,431.30M | 1,418.30M | 1,431.30M | 1,436.60M | 1,447.40M | 1,451.80M | 1,456.50M | 1,340.70M | 1,365.10M | 1,380.60M | 1,406.60M | 1,365.10M | 1,411.80M | 1,421.70M | 1,436.60M |
|
Accounts Payables
|
| | 95.69M | | 116.49M | 115.50M | 99.59M | 134.77M | 134.31M | 120.39M | 101.80M | 117.00M | 118.30M | 113.80M | 112.00M | 121.50M | 126.60M | 132.70M | 160.30M | 162.30M | 147.50M | 136.10M | 129.70M | 135.40M | 134.90M | 126.30M | 133.60M | 154.50M | 155.20M | 169.40M | 173.70M | 187.80M | 183.90M | 181.70M | 177.80M | 194.90M | 183.90M | 184.00M | 175.00M | 162.60M | 128.00M | 156.10M | 166.70M | 177.70M | 178.10M | 185.60M | 178.30M | 226.90M | 226.00M | 225.20M | 221.00M | 220.50M | 207.30M | 202.10M | 204.00M | 199.30M | 194.70M | 202.10M | 194.80M | 199.10M | 196.80M | 197.90M |
|
Payables
|
| | 95.69M | | 116.49M | 115.50M | 99.59M | 134.77M | 134.31M | 120.39M | 101.80M | 117.00M | 118.30M | 113.80M | 112.00M | 121.50M | 126.60M | 132.70M | 160.30M | 162.30M | 147.50M | 136.10M | 129.70M | 135.40M | 134.90M | 126.30M | 133.60M | 154.50M | 155.20M | 169.40M | 173.70M | 187.80M | 183.90M | 181.70M | 177.80M | 194.90M | 183.90M | 184.00M | 175.00M | 162.60M | 128.00M | 156.10M | 166.70M | 177.70M | 178.10M | 185.60M | 178.30M | 226.90M | 226.00M | 225.20M | 221.00M | 220.50M | 207.30M | 202.10M | 204.00M | 199.30M | 194.70M | 202.10M | 194.80M | 199.10M | 196.80M | 197.90M |
|
Accumulated Expenses
|
| | 59.49M | | 65.21M | 77.54M | 74.48M | 102.31M | 92.41M | 95.12M | 83.60M | 86.80M | 77.50M | 80.90M | 86.00M | 84.70M | 79.80M | 90.30M | 103.60M | 108.00M | 98.10M | 106.10M | 26.10M | 109.20M | 96.20M | 81.30M | 18.80M | 86.00M | 78.90M | 88.10M | 23.00M | 97.30M | 101.40M | 107.50M | 27.50M | 100.10M | 100.10M | 107.80M | 25.70M | 104.10M | 90.50M | 102.60M | 50.40M | 120.50M | 116.40M | 122.10M | 42.80M | 139.50M | 111.00M | 119.30M | 94.40M | 163.80M | 159.80M | 191.80M | 107.80M | 170.30M | 137.50M | 137.40M | 147.20M | 142.70M | 119.60M | 129.70M |
|
Other Accumulated Expenses
|
| | 2.18M | | 2.18M | 2.18M | 14.89M | 2.00M | 2.00M | 2.00M | 1.90M | 1.90M | 1.90M | 1.90M | 1.70M | 1.70M | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 13.76M | | 1.29M | 1.29M | 1.42M | 4.73M | 4.48M | 4.23M | 4.40M | 4.40M | 4.30M | 4.80M | 4.40M | 4.50M | 4.60M | | | | | | 17.80M | | | 20.50M | 30.80M | 29.70M | 16.60M | 18.10M | 17.70M | 14.50M | 15.60M | 16.40M | 17.90M | 17.90M | 17.80M | 16.00M | 16.80M | | | | 11.60M | 8.60M | 8.30M | 8.90M | 6.30M | 9.90M | 10.30M | 10.60M | 10.90M | 12.80M | 12.50M | 12.20M | 9.40M | 12.30M | 13.10M | 10.20M | 8.40M | 7.50M | 8.70M | 8.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 11.90M | 11.70M | 11.90M | 11.40M | 12.20M | 12.70M | 12.90M | 13.10M | 13.00M | 13.30M | 10.60M | 12.80M | 12.20M | 13.60M | 11.20M | 11.00M | 10.80M | 10.90M | 10.60M | 11.60M | 11.70M | 11.60M | 10.70M | 11.50M | 11.10M | 10.90M |
|
Current Taxes
|
| | | | | | 4.33M | | | | 6.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | | | | 39.50M | | | | 35.70M | | | | 37.40M | | | | 51.70M | | | | 52.60M | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 171.12M | | 185.17M | 196.50M | 177.49M | 243.81M | 233.20M | 221.74M | 191.70M | 210.10M | 202.00M | 201.40M | 198.00M | 212.40M | 212.70M | 223.00M | 263.90M | 270.30M | 245.60M | 242.20M | 225.20M | 244.60M | 231.10M | 228.10M | 241.90M | 270.20M | 250.70M | 275.60M | 276.10M | 299.60M | 300.90M | 305.60M | 298.90M | 325.70M | 313.70M | 319.50M | 305.00M | 293.40M | 243.30M | 283.60M | 307.10M | 319.90M | 315.80M | 329.90M | 349.00M | 389.10M | 359.50M | 368.70M | 448.60M | 445.40M | 432.70M | 451.40M | 363.60M | 393.50M | 357.00M | 361.30M | 361.10M | 360.80M | 336.20M | 346.80M |
|
Non-Current Debt
|
| | 183.84M | | 250.00M | 250.00M | 346.17M | 250.00M | 393.77M | 378.75M | 374.20M | 369.60M | 388.20M | 383.30M | 379.20M | 381.60M | 392.80M | 376.70M | 434.40M | 435.20M | 457.20M | 463.90M | 445.80M | 439.60M | 434.00M | 428.10M | 439.00M | 452.00M | 496.10M | 492.30M | 515.50M | 568.70M | 591.90M | 563.10M | 547.50M | 546.10M | 570.50M | 559.40M | 545.20M | 560.20M | 553.80M | 537.20M | 517.80M | 523.60M | 570.20M | 592.10M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 4.70M | 5.00M | 5.20M | 5.70M | 5.80M | 6.30M | 6.60M | 6.80M | 6.80M | 6.90M | 6.90M | 6.90M | 7.10M | 10.00M | 10.30M | 10.50M | 10.40M | 12.00M | 12.40M | 12.60M | 13.10M | 13.60M | 13.80M | 13.70M | 13.90M | 14.00M | 14.10M | 13.70M | 13.60M | 13.70M | 12.50M | 12.30M | 12.10M | 10.70M | 10.90M | 11.40M | 11.20M | 11.40M | 11.50M | 11.00M | 10.70M | 9.50M | 9.00M | 8.10M | 7.10M | 6.30M | 5.60M | 5.20M | 4.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | | | | 43.80M | 37.30M | 42.30M | 34.40M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 9.72M | | 9.72M | 9.72M | 1.39M | 24.32M | 28.36M | 29.73M | 31.50M | 31.80M | 32.10M | 31.60M | 45.30M | 46.30M | 46.90M | 47.00M | 43.90M | 43.80M | 45.40M | 45.40M | 20.40M | 20.60M | 20.50M | 20.50M | 65.50M | 28.00M | 27.20M | 27.70M | 45.40M | 27.60M | 27.50M | | 49.20M | | | | 68.20M | | | | 71.40M | | | | 72.70M | | | | 66.00M | | | | 64.80M | | | | 66.10M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.80M | 83.50M | 79.70M | 82.70M | 79.80M | 52.10M | 57.00M | 88.30M | 54.80M | 51.90M | 54.20M | 65.00M | 51.40M | 47.60M | 48.70M | 73.40M | 41.20M | 38.70M | 36.30M | 61.30M | 33.60M | 32.30M | 32.10M | 29.80M | 34.60M | 32.80M | 31.60M |
|
Other Non-Current Liabilities
|
| | 22.86M | | 22.66M | 20.45M | 24.29M | 25.16M | 24.46M | 26.77M | 27.40M | 27.60M | 27.50M | 32.40M | 32.20M | 31.50M | 31.30M | 33.20M | 40.10M | 40.80M | 40.90M | 41.50M | 38.50M | 37.20M | 34.30M | 30.20M | 29.70M | 22.30M | 22.10M | 21.30M | 30.60M | 33.00M | 30.80M | 57.90M | 26.10M | 52.80M | 55.80M | 54.30M | 28.50M | 56.60M | 56.00M | 56.70M | 24.20M | 60.80M | 56.20M | 56.00M | 12.20M | 43.70M | 41.80M | 39.90M | 10.70M | 20.80M | 21.70M | 22.40M | 10.40M | 20.60M | 19.10M | 19.10M | 18.80M | 19.50M | 19.70M | 20.30M |
|
Total Non-Current Liabilities
|
| | 335.04M | | 377.83M | 376.21M | 371.84M | 440.56M | 446.58M | 435.25M | 433.10M | 429.00M | 447.80M | 447.30M | 456.70M | 459.40M | 471.00M | 456.90M | 518.40M | 519.80M | 543.50M | 550.80M | 504.70M | 497.40M | 488.80M | 478.80M | 496.40M | 502.30M | 545.40M | 541.30M | 568.40M | 629.30M | 650.20M | 621.00M | 597.00M | 654.80M | 680.40M | 666.00M | 655.80M | 667.30M | 661.90M | 650.90M | 635.50M | 639.20M | 678.30M | 702.30M | 686.20M | 714.30M | 745.00M | 763.00M | 720.10M | 723.10M | 733.50M | 717.80M | 687.20M | 711.50M | 721.70M | 702.30M | 666.90M | 696.20M | 709.20M | 711.00M |
|
Total Liabilities
|
| | 506.13M | | 563.00M | 572.71M | 549.30M | 684.37M | 679.78M | 656.99M | 624.80M | 639.10M | 649.80M | 648.70M | 654.70M | 671.80M | 683.70M | 679.90M | 777.20M | 790.10M | 1,014.90M | 1,032.20M | 729.90M | 987.50M | 974.60M | 976.50M | 738.30M | 1,061.30M | 1,083.10M | 1,114.80M | 844.50M | 928.90M | 951.10M | 926.60M | 895.90M | 980.50M | 994.10M | 985.50M | 960.80M | 960.70M | 905.20M | 934.50M | 942.60M | 959.10M | 994.10M | 1,032.20M | 1,035.20M | 1,103.40M | 1,104.50M | 1,131.70M | 1,168.70M | 1,168.50M | 1,166.20M | 1,169.20M | 1,050.80M | 1,067.60M | 1,078.70M | 1,063.60M | 1,028.00M | 1,057.00M | 1,045.40M | 1,057.80M |
|
Total Debt
|
| | 197.59M | | 251.29M | 251.29M | 347.58M | 254.73M | 398.25M | 382.98M | 378.60M | 374.00M | 392.50M | 388.10M | 383.60M | 386.10M | 397.40M | 376.70M | 434.40M | 435.20M | 457.20M | 463.90M | 463.60M | 439.60M | 434.00M | 448.60M | 469.80M | 481.70M | 512.70M | 510.40M | 533.20M | 583.20M | 607.50M | 579.50M | 565.40M | 564.00M | 588.30M | 575.40M | 562.00M | 560.20M | 553.80M | 537.20M | 529.40M | 532.20M | 578.50M | 601.00M | 6.30M | 9.90M | 10.30M | 10.60M | 10.90M | 12.80M | 12.50M | 12.20M | 9.40M | 12.30M | 13.10M | 10.20M | 8.40M | 7.50M | 8.70M | 8.30M |
|
Common Equity
|
| | 46.40M | | 58.34M | 58.44M | 65.50M | 76.01M | 79.30M | 94.55M | 101.80M | 111.60M | 122.50M | 141.60M | 164.00M | 175.40M | 186.10M | 193.90M | 191.90M | 196.80M | -16.30M | -17.10M | 212.20M | -27.20M | -33.50M | -34.60M | 236.00M | -38.60M | -30.80M | -23.20M | 288.00M | 304.80M | 308.20M | 315.80M | 312.60M | 329.30M | 330.20M | 333.50M | 349.60M | 331.60M | 316.20M | 334.00M | 357.90M | 359.10M | 353.20M | 337.70M | 324.80M | 327.90M | 313.80M | 299.60M | 267.90M | 278.90M | 285.60M | 287.30M | 289.90M | 297.50M | 301.90M | 343.00M | 337.10M | 354.80M | 376.30M | 378.80M |
|
Shareholder's Equity
|
| | 46.40M | | 58.34M | 58.44M | 65.50M | 76.01M | 79.30M | 94.55M | 101.80M | 111.60M | 122.50M | 141.60M | 164.00M | 175.40M | 186.10M | 193.90M | 191.90M | 196.80M | -16.30M | -17.10M | 212.20M | -27.20M | -33.50M | -34.60M | 236.00M | -38.60M | -30.80M | -23.20M | 288.00M | 304.80M | 308.20M | 315.80M | 312.60M | 329.30M | 330.20M | 333.50M | 349.60M | 331.60M | 316.20M | 334.00M | 357.90M | 359.10M | 353.20M | 337.70M | 324.80M | 327.90M | 313.80M | 299.60M | 267.90M | 278.90M | 285.60M | 287.30M | 289.90M | 297.50M | 301.90M | 343.00M | 337.10M | 354.80M | 376.30M | 378.80M |
|
Liabilities and Shareholders Equity
|
| | 552.53M | | 621.33M | 631.15M | 614.80M | 760.38M | 759.08M | 751.54M | 726.60M | 750.70M | 772.30M | 790.30M | 818.70M | 847.20M | 869.80M | 873.80M | 969.10M | 986.90M | 998.60M | 1,015.10M | 942.10M | 960.30M | 941.10M | 941.90M | 974.30M | 1,022.70M | 1,052.30M | 1,091.60M | 1,132.50M | 1,233.70M | 1,259.30M | 1,242.40M | 1,208.50M | 1,309.80M | 1,324.30M | 1,319.00M | 1,310.40M | 1,292.30M | 1,221.40M | 1,268.50M | 1,300.50M | 1,318.20M | 1,347.30M | 1,369.90M | 1,360.00M | 1,431.30M | 1,418.30M | 1,431.30M | 1,436.60M | 1,447.40M | 1,451.80M | 1,456.50M | 1,340.70M | 1,365.10M | 1,380.60M | 1,406.60M | 1,365.10M | 1,411.80M | 1,421.70M | 1,436.60M |
|
Treasury Shares
|
| | 0.09M | | 0.01M | 35.30M | 0.11M | 1.71M | 50.10M | 1.73M | 0.20M | 1.88M | 1.92M | 1.93M | 0.06M | 1.95M | 2.00M | 2.00M | 0.08M | 2.03M | 2.10M | 2.12M | 0.37M | 2.40M | 2.44M | 2.44M | 0.06M | 0.33M | 0.34M | 0.34M | 0.18M | 0.03M | 0.54M | 0.12M | 0.30M | 0.49M | 0.03M | 0.30M | 0.11M | 0.18M | 0.15M | 0.12M | 0.52M | 0.72M | 0.15M | 0.10M | 0.19M | 0.64M | 0.80M | 0.76M | 3.85M | 0.72M | 0.78M | 0.77M | 3.96M | 0.75M | 0.61M | 0.68M | 0.68M | 0.67M | 0.46M | 0.67M |
|
Retained Earnings
|
| | 6.20M | | -11.42M | -8.55M | -13.20M | -7.00M | -12.50M | -12.00M | -12.20M | -11.80M | -11.80M | -11.50M | 3.40M | 2.90M | 4.40M | -1.10M | -14.00M | -19.10M | 146.60M | 158.20M | 168.30M | 169.50M | 176.90M | 189.10M | 193.60M | | | | 216.10M | | | | 265.90M | | | | 298.20M | | | | 290.50M | | | | 259.40M | | | | 238.80M | | | | 240.10M | | | | 265.20M | | | |