|
Cash & Equivalents
|
98.94M | 112.72M | 186.11M | 202.84M | 189.93M | 201.80M | 191.96M | 197.29M | 218.04M | 217.77M | 210.55M | 197.27M | 215.62M | 189.23M | 191.83M | 196.34M | 192.93M | 168.61M | 176.05M | 191.56M | 205.87M | 231.44M | 193.98M | 291.67M | 314.07M | 329.70M | 345.72M | 340.57M | 308.02M | 348.56M | 321.25M | 332.74M | | 232.45M | 167.07M | 197.24M | 206.53M | 218.31M | 237.79M | 260.60M | 278.67M | 278.54M | 255.97M | 283.25M | 276.67M | 314.19M | 329.28M | 380.83M | 322.41M | 334.79M | 367.49M | 448.48M | 499.29M | 508.52M | 493.90M | 537.33M | 598.49M | 642.20M | 530.71M | 479.52M | 492.26M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.82M | 39.20M | 45.43M | 27.32M | 12.91M | 13.00M | 65.95M | 69.05M | 42.18M | | 27.70M | 96.28M | 95.91M |
|
Cash & Current Investments
|
98.94M | 112.72M | 186.11M | 202.84M | 189.93M | 201.80M | 191.96M | 197.29M | 218.04M | 217.77M | 210.55M | 197.27M | 215.62M | 189.23M | 191.83M | 196.34M | 192.93M | 168.61M | 176.05M | 191.56M | 205.87M | 231.44M | 193.98M | 291.67M | 314.07M | 329.70M | 345.72M | 340.57M | 308.02M | 348.56M | 321.25M | 332.74M | | 232.45M | 167.07M | 197.24M | 206.53M | 218.31M | 237.79M | 260.60M | 278.67M | 278.54M | 255.97M | 283.25M | 276.67M | 314.19M | 329.28M | 380.83M | 361.23M | 373.99M | 412.92M | 475.80M | 512.21M | 521.51M | 559.86M | 606.38M | 640.67M | 642.20M | 558.41M | 575.80M | 588.16M |
|
Receivables - Net
|
82.95M | | | 97.65M | 85.54M | 84.09M | 89.12M | 82.52M | 75.69M | 74.29M | 82.72M | 82.57M | 4.90M | 72.05M | 97.65M | 102.90M | 6.80M | 99.18M | 97.63M | 104.70M | 110.06M | 6.90M | 104.33M | 107.49M | 92.64M | 86.03M | 91.15M | 91.81M | 105.32M | 104.64M | 124.33M | 118.73M | 120.52M | 131.07M | 123.37M | 134.37M | 134.45M | 141.72M | 135.03M | 146.84M | 134.47M | 139.71M | 143.92M | 151.19M | 174.45M | 170.67M | 190.26M | 206.50M | 198.15M | 220.69M | 214.46M | 206.13M | 194.93M | 203.61M | 197.52M | 199.93M | 200.83M | 188.44M | 195.98M | 190.88M | 195.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 6.80M | 6.20M | 6.20M | 7.60M | 7.90M | 6.50M | 5.60M | 6.31M | 6.80M | 7.60M | 8.90M | 9.86M | 11.80M | 13.81M | 17.80M | 20.85M | 19.41M | 21.39M | 15.61M | 24.59M | 28.55M | 23.52M | 27.39M | 29.21M | 39.83M | 31.74M | 30.40M | 30.58M |
|
Receivables
|
82.95M | | | 97.65M | 85.54M | 84.09M | 89.12M | 82.52M | 75.69M | 74.29M | 82.72M | 82.57M | 4.90M | 72.05M | 97.65M | 102.90M | 6.80M | 99.18M | 97.63M | 104.70M | 110.06M | 6.90M | 104.33M | 107.49M | 92.64M | 86.03M | 91.15M | 91.81M | 105.32M | 104.64M | 124.33M | 118.73M | 125.11M | 137.87M | 129.57M | 140.57M | 142.05M | 149.62M | 141.53M | 152.44M | 140.78M | 146.51M | 151.52M | 160.09M | 184.31M | 182.47M | 204.07M | 224.30M | 218.99M | 240.11M | 235.85M | 221.74M | 219.52M | 232.16M | 221.05M | 227.32M | 230.04M | 228.27M | 227.71M | 221.28M | 226.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | 19.12M | | | | 18.95M | 20.24M | 20.77M | 21.05M | 20.08M | 22.04M | 25.02M | 23.27M | 25.11M | 26.92M | 34.28M | 38.50M | 46.03M | 46.09M | 55.11M | 53.45M | 56.39M | 55.46M | 54.79M | 51.71M | 54.02M | 60.24M | 54.50M | 48.68M | 49.33M | 51.16M | 53.64M | 53.88M | 48.95M | 49.67M | 53.34M | 54.66M | 56.13M | 55.73M | 59.94M | 61.91M | 60.15M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | 4.18M | | | | 2.99M | 3.15M | 3.69M | 4.26M | 2.96M | 3.75M | 4.90M | 5.45M | 3.40M | 0.87M | 0.42M | 1.34M | 2.12M | 2.98M | 1.82M | 1.28M | 0.77M | 0.94M | 1.37M | 1.22M | 1.12M | 1.54M | 3.40M | 1.41M | 1.41M | 1.59M | 1.20M | 1.50M | 1.01M | 1.00M | 0.91M | 0.81M | 0.40M | 1.86M | 1.24M | 1.56M | 1.62M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | 0.86M | | | | 0.14M | 0.18M | 0.07M | 0.36M | 0.66M | 1.20M | 2.01M | 3.04M | 0.67M | 0.08M | 0.00M | 0.14M | 0.01M | 0.60M | 0.04M | | 0.11M | 0.01M | 0.22M | 0.23M | 0.11M | 0.18M | 0.04M | 0.22M | 0.02M | 0.04M | 0.10M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.02M | 0.02M | 0.00M |
|
Inventory
|
15.50M | | | 30.87M | 22.10M | 21.63M | 20.45M | 22.74M | 17.70M | 18.96M | 18.59M | 17.95M | 18.85M | 19.57M | 21.92M | 23.66M | 22.48M | 23.79M | 23.23M | 23.27M | 24.16M | 21.76M | 24.51M | 24.61M | 22.08M | 23.57M | 24.54M | 25.67M | 23.70M | 27.00M | 31.94M | 31.76M | 29.18M | 27.87M | 34.70M | 39.98M | 48.16M | 49.67M | 56.97M | 54.73M | 57.27M | 56.41M | 56.38M | 53.16M | 55.25M | 61.97M | 57.94M | 50.31M | 50.75M | 52.80M | 54.94M | 55.38M | 49.96M | 50.68M | 54.26M | 55.47M | 56.53M | 57.58M | 61.20M | 63.49M | 61.77M |
|
Current Deferred Tax Assets
|
1.17M | | | 1.31M | 0.61M | 0.62M | 0.64M | 0.62M | 1.20M | | | | 1.08M | | | | 7.22M | | | | 3.35M | | | | 3.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.23M | | | 8.88M | 7.03M | 7.51M | 7.72M | 7.58M | 7.17M | 11.41M | 9.53M | 14.48M | 9.56M | 11.27M | 29.41M | 30.94M | 19.35M | 28.92M | 24.70M | 21.04M | 20.68M | 19.84M | 24.41M | 17.64M | 12.79M | 11.24M | 11.04M | 10.56M | 12.08M | 12.16M | 15.24M | 12.60M | 23.76M | 57.04M | 38.30M | 38.43M | 38.39M | 31.20M | 42.48M | 48.47M | 29.73M | 31.46M | 39.34M | 42.86M | 44.25M | 50.94M | 52.86M | 40.41M | 37.25M | 53.34M | 37.80M | 34.90M | 28.35M | 31.88M | 32.49M | 30.86M | 33.04M | 32.61M | 40.22M | 42.07M | 44.20M |
|
Current Assets
|
205.80M | | | 341.56M | 305.21M | 315.65M | 309.89M | 310.75M | 319.79M | 322.44M | 321.38M | 312.27M | 318.47M | 292.11M | 340.81M | 353.84M | 336.49M | 320.50M | 321.62M | 340.57M | 360.76M | 372.98M | 347.23M | 441.42M | 441.59M | 450.54M | 472.45M | 468.61M | 449.12M | 492.36M | 500.30M | 504.92M | 502.73M | 453.01M | 371.97M | 420.47M | 427.53M | 440.90M | 472.27M | 510.64M | 500.14M | 506.11M | 495.61M | 530.46M | 550.62M | 597.78M | 630.35M | 678.05M | 644.65M | 700.82M | 720.12M | 772.21M | 785.45M | 807.68M | 844.13M | 892.64M | 931.06M | 920.83M | 855.81M | 872.24M | 890.05M |
|
Property, Plant & Equipment (Net)
|
369.81M | | | 397.70M | 368.68M | 359.81M | 382.80M | 384.79M | 380.81M | 395.89M | 410.76M | 420.54M | 422.74M | 434.20M | 534.07M | 547.38M | 550.07M | 593.02M | 602.98M | 568.92M | 547.28M | 519.27M | 523.67M | 522.19M | 506.43M | 496.68M | 503.90M | 501.72M | 535.20M | 548.31M | 563.31M | 546.69M | 571.78M | 656.87M | 654.36M | 636.74M | 632.44M | 619.93M | 604.54M | 623.25M | 631.48M | 672.40M | 717.43M | 699.61M | 696.55M | 692.29M | 659.88M | 640.80M | 643.87M | 710.93M | 699.92M | 701.46M | 709.24M | 742.67M | 729.49M | 722.64M | 745.26M | 749.81M | 807.56M | 838.99M | 854.44M |
|
Long-Term Investments
|
61.13M | | | 72.50M | 79.98M | 80.36M | 85.83M | 93.27M | 93.25M | 93.09M | 93.05M | 93.03M | 93.12M | 93.10M | 93.08M | 93.14M | 93.12M | 93.08M | 93.06M | 93.04M | 93.02M | 92.93M | 92.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
47.75M | | | 43.66M | 42.46M | 41.19M | 39.92M | 38.66M | 37.38M | 36.15M | 36.78M | 35.45M | 34.08M | 32.63M | 32.77M | 31.28M | 30.29M | 29.20M | 27.88M | 26.28M | 24.62M | 23.18M | 22.07M | 20.95M | 19.85M | 20.09M | 19.15M | 18.32M | 17.12M | 16.22M | 14.71M | 13.51M | 12.37M | 11.27M | 10.18M | 9.01M | 7.87M | 6.85M | 5.69M | 4.54M | 3.44M | 2.38M | 1.36M | 0.90M | 0.77M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
47.75M | | | 43.66M | 42.46M | 41.19M | 39.92M | 38.66M | 37.38M | 36.15M | 36.78M | 35.45M | 34.08M | 32.63M | 32.77M | 31.28M | 30.29M | 29.20M | 27.88M | 26.28M | 24.62M | 23.18M | 22.07M | 20.95M | 19.85M | 20.09M | 19.15M | 18.32M | 17.12M | 16.22M | 14.71M | 13.51M | 12.37M | 11.27M | 10.18M | 9.01M | 7.87M | 6.85M | 5.69M | 4.54M | 3.44M | 2.38M | 1.36M | 0.90M | 0.77M | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
10.13M | | | | 11.24M | 11.29M | 11.69M | 11.75M | 11.39M | 11.63M | 11.17M | 11.16M | 12.46M | 12.32M | 12.13M | 12.26M | 11.04M | 10.75M | 11.52M | 11.80M | 13.08M | 10.68M | 11.87M | 11.96M | 16.32M | 16.07M | 16.20M | 16.13M | 15.48M | 20.58M | 19.93M | 18.59M | 18.11M | 15.40M | 15.12M | 17.50M | 20.78M | 17.59M | 19.80M | 22.26M | 22.07M | 21.55M | 22.59M | 23.69M | 24.35M | 24.45M | 23.73M | 22.54M | 19.82M | 21.92M | 19.30M | 18.59M | 21.30M | 22.22M | 19.82M | 20.24M | 23.06M | 19.34M | 24.73M | 26.42M | 40.21M |
|
Other Non-Current Assets
|
9.26M | | | 21.49M | 10.28M | 11.38M | 9.12M | 8.46M | 6.60M | 8.30M | 7.73M | 6.93M | 5.06M | 6.40M | 8.15M | 7.53M | 8.17M | 6.33M | 6.13M | 5.48M | 4.61M | 4.31M | 4.16M | 3.92M | 3.79M | 4.09M | 3.87M | 3.82M | 3.87M | 3.98M | 4.04M | 4.31M | 5.02M | 9.34M | 33.61M | 30.47M | 30.05M | 40.18M | 31.58M | 35.16M | 31.06M | 29.62M | 29.01M | 27.09M | 22.68M | 20.73M | 17.93M | 8.20M | 7.49M | 8.02M | 11.69M | 11.09M | 10.23M | 10.27M | 10.01M | 9.58M | 12.68M | 14.69M | 14.94M | 15.12M | 19.84M |
|
Non-Current Assets
|
498.08M | | | 535.36M | 512.65M | 504.04M | 529.35M | 536.94M | 529.44M | 545.06M | 559.48M | 567.11M | 567.46M | 578.65M | 680.20M | 691.59M | 692.69M | 732.37M | 741.57M | 705.52M | 682.62M | 650.37M | 654.68M | 559.02M | 546.40M | 536.93M | 543.12M | 539.99M | 571.67M | 589.10M | 601.98M | 583.09M | 43.41M | 692.89M | 116.68M | 123.02M | 114.02M | 110.30M | 104.97M | 140.06M | 141.10M | 144.07M | 137.96M | 138.07M | 715.56M | 143.35M | 134.91M | 129.81M | 647.97M | 150.37M | 145.47M | 142.72M | 716.13M | 150.08M | 144.44M | 144.87M | 745.26M | 146.68M | 167.19M | 167.00M | 854.44M |
|
Assets
|
703.88M | | | 876.92M | 817.85M | 819.69M | 839.25M | 847.69M | 849.23M | 867.50M | 880.86M | 879.38M | 885.93M | 870.77M | 1,021.01M | 1,045.43M | 1,029.18M | 1,052.88M | 1,063.19M | 1,046.09M | 1,043.38M | 1,023.35M | 1,001.91M | 1,000.44M | 987.99M | 987.47M | 1,015.57M | 1,008.60M | 1,020.79M | 1,081.46M | 1,102.28M | 1,088.01M | 1,110.01M | 1,145.89M | 1,085.24M | 1,114.19M | 1,118.66M | 1,125.46M | 1,133.89M | 1,195.84M | 1,188.18M | 1,232.06M | 1,265.99M | 1,281.76M | 1,294.20M | 1,335.25M | 1,331.89M | 1,349.60M | 1,315.83M | 1,441.68M | 1,451.03M | 1,503.34M | 1,526.22M | 1,582.84M | 1,603.45M | 1,645.10M | 1,712.06M | 1,704.67M | 1,703.03M | 1,752.77M | 1,804.53M |
|
Accounts Payables
|
77.63M | | | 89.92M | 54.77M | 54.14M | 55.48M | 64.17M | 42.23M | 65.57M | 79.43M | 84.79M | 59.21M | 84.88M | 82.67M | 81.98M | 77.78M | 125.63M | 119.62M | 110.94M | 79.14M | 69.94M | 65.70M | 62.99M | 48.91M | 47.44M | 58.20M | 54.13M | 50.83M | 54.97M | 64.94M | 62.11M | 89.15M | 89.88M | 80.12M | 87.94M | 91.38M | 84.71M | 76.29M | 94.53M | 75.38M | 70.87M | 83.29M | 75.64M | 81.53M | 94.91M | 78.34M | 82.23M | 79.57M | 84.82M | 92.67M | 101.53M | 84.02M | 86.92M | 94.75M | 89.01M | 78.72M | 85.94M | 89.48M | 100.35M | 84.21M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | | 3.90M | 8.73M | 9.97M | 9.86M | 6.09M | 4.71M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
77.63M | | | 89.92M | 54.77M | 54.14M | 55.48M | 64.17M | 42.23M | 65.57M | 79.43M | 84.79M | 59.21M | 84.88M | 82.67M | 81.98M | 77.78M | 125.63M | 119.62M | 110.94M | 79.14M | 69.94M | 65.70M | 62.99M | 48.91M | 47.44M | 58.20M | 54.13M | 50.83M | 54.97M | 64.94M | 62.11M | 89.15M | 93.59M | 80.12M | 91.84M | 100.11M | 94.68M | 86.15M | 100.62M | 80.09M | 70.87M | 83.29M | 75.64M | 81.53M | 94.91M | 78.34M | 82.23M | 79.57M | 84.82M | 92.67M | 101.53M | 84.02M | 86.92M | 94.75M | 89.01M | 78.72M | 85.94M | 89.48M | 100.35M | 84.21M |
|
Accumulated Expenses
|
30.13M | | | 42.70M | 35.55M | 35.50M | 25.91M | 26.80M | 24.70M | 23.65M | 24.49M | 24.86M | 24.35M | 20.98M | 38.50M | 56.72M | 42.24M | 40.87M | 32.97M | 34.01M | 39.21M | 32.47M | 42.61M | 28.22M | 24.24M | 22.44M | 28.26M | 19.64M | 26.30M | 29.84M | 42.30M | 38.84M | 44.47M | 43.01M | 58.66M | 65.24M | 49.70M | 55.01M | 59.41M | 66.10M | 53.88M | 53.02M | 50.34M | 66.81M | 72.37M | 77.87M | 95.72M | 104.15M | 104.21M | 107.97M | 85.48M | 82.54M | 94.58M | 77.59M | 81.50M | 82.02M | 87.12M | 74.08M | 77.29M | 74.56M | 81.65M |
|
Other Accumulated Expenses
|
| | | | 7.82M | | | | 8.11M | | | | 6.35M | | | | 7.20M | | | | 17.80M | | | | 9.80M | | | | 4.28M | | | | 5.97M | | | | 4.98M | | | | 7.01M | | | | 10.21M | | | | 5.54M | | | | 7.33M | | | | 9.44M | | | | 8.16M |
|
Short term Debt
|
11.47M | | | 5.54M | 5.58M | 5.53M | 7.87M | 7.47M | 7.78M | 7.64M | 10.47M | 10.70M | 11.82M | 9.39M | 10.23M | 10.31M | 10.38M | 10.46M | 17.65M | 16.58M | 65.50M | 63.95M | 5.81M | 5.85M | 5.43M | 5.46M | 5.50M | 5.54M | 4.64M | 3.26M | 59.26M | 57.89M | 57.45M | 57.93M | 0.51M | 3.90M | 8.73M | 9.97M | 9.86M | 8.60M | 8.97M | 21.64M | 25.66M | 25.16M | 22.25M | 18.31M | 12.41M | 10.73M | 10.02M | 6.54M | 7.02M | 6.59M | 6.62M | 20.77M | 19.32M | 20.09M | 17.97M | 2.63M | 0.01M | 0.01M | 0.01M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 10.19M | | | | 6.99M | | | | 4.75M | | | | | | | | | | | | | | | | 2.31M | | | | 10.37M | | | | 13.23M | | | | 11.43M | | | | 15.60M | | | | 37.59M | | | | 24.08M | | | | 24.20M | | | | 21.09M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | | | | 7.83M | | | | 11.54M | | | | 8.02M | | | | 14.72M | | | | 18.87M | | | | 9.96M | | | | 12.38M | | | | 9.49M |
|
Total Current Liabilities
|
119.23M | | | 138.16M | 95.90M | 95.17M | 89.27M | 98.44M | 85.51M | 96.86M | 114.40M | 120.35M | 104.59M | 115.24M | 131.41M | 149.00M | 139.12M | 176.95M | 170.25M | 161.54M | 192.69M | 166.37M | 114.12M | 97.06M | 81.32M | 75.34M | 91.97M | 79.31M | 81.78M | 88.07M | 166.51M | 158.84M | 191.08M | 194.53M | 139.28M | 159.27M | 151.95M | 157.65M | 153.37M | 175.31M | 142.94M | 145.53M | 159.29M | 167.62M | 176.15M | 191.09M | 186.47M | 197.11M | 193.80M | 199.33M | 185.17M | 190.65M | 185.22M | 185.29M | 195.57M | 191.13M | 183.81M | 162.64M | 166.78M | 174.93M | 165.87M |
|
Non-Current Debt
|
78.85M | | | 153.53M | 152.58M | 151.26M | 172.31M | 170.99M | 168.96M | 167.26M | 169.35M | 183.22M | 182.20M | 161.08M | 158.69M | 156.28M | 131.81M | 129.36M | 119.78M | 118.46M | 67.12M | 66.22M | 64.42M | 63.05M | 61.86M | 60.51M | 59.15M | 57.78M | 57.34M | 57.37M | | | | 24.48M | 35.92M | 43.02M | 41.89M | 36.45M | 35.78M | 38.18M | 54.98M | 79.98M | 88.44M | 92.74M | 89.45M | 78.54M | 70.14M | 46.59M | 32.31M | 27.32M | 21.32M | 20.12M | | 2.65M | 2.46M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | | | | 8.91M | | | | 5.04M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | | | | 12.99M | | | | 13.22M |
|
Minority Interest
|
54.14M | | | 58.44M | 48.71M | 48.53M | 42.80M | 37.59M | 34.62M | 30.64M | 30.56M | 2.99M | 2.52M | 0.77M | 106.62M | 110.32M | 111.44M | 110.94M | 116.28M | 117.28M | 115.51M | 114.40M | 109.49M | 113.07M | 115.11M | 118.93M | 114.88M | 115.85M | 120.73M | 141.01M | 134.69M | 142.70M | 144.90M | 152.08M | 134.76M | 136.94M | 141.20M | 142.12M | 152.47M | 166.44M | 157.30M | 162.99M | 169.43M | 176.57M | 176.87M | 200.74M | 215.83M | 229.64M | 230.56M | 261.95M | 276.64M | 290.66M | 300.60M | 324.10M | 333.17M | 345.44M | 359.89M | 366.46M | 395.85M | 412.45M | 423.72M |
|
Non-Current Deferred Tax Liability
|
0.50M | | | 0.52M | 0.74M | 0.74M | 0.74M | 0.68M | 0.66M | | | | 1.01M | | | | 3.04M | | | | 2.21M | | | | 1.49M | | | | 2.05M | | | | 0.64M | 0.91M | 0.83M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | | | | 3.04M | | | | |
|
Other Non-Current Liabilities
|
9.36M | | | 8.65M | 8.88M | 8.09M | 8.05M | 7.61M | 8.10M | 9.53M | 9.66M | 9.99M | 10.30M | 13.24M | 21.18M | 19.88M | 15.72M | 18.52M | 19.18M | 20.05M | 19.29M | 23.30M | 20.60M | 20.95M | 17.85M | 20.21M | 19.70M | 16.38M | 14.34M | 17.57M | 17.71M | 15.66M | | 12.80M | 10.88M | 11.05M | 13.73M | 18.56M | 23.07M | 25.66M | 28.00M | 28.05M | 27.44M | 26.94M | 28.05M | 26.45M | 25.05M | 25.94M | 27.63M | 32.31M | 39.85M | 40.69M | 47.39M | 47.84M | 37.40M | 40.52M | 47.46M | 47.80M | 39.46M | 39.82M | 41.34M |
|
Total Non-Current Liabilities
|
198.58M | | | 292.20M | 249.22M | 247.16M | 262.32M | 270.11M | 255.13M | 264.12M | 283.75M | 303.57M | 287.80M | 276.32M | 290.10M | 305.28M | 273.97M | 306.31M | 290.03M | 279.99M | 262.02M | 232.59M | 178.54M | 160.11M | 144.67M | 135.84M | 151.12M | 137.09M | 141.16M | 145.44M | 166.51M | 158.84M | 0.02M | 219.92M | 35.94M | 43.02M | 42.09M | 36.72M | 35.83M | 38.22M | 55.68M | 44.62M | 44.58M | 42.08M | 42.92M | 33.54M | 29.61M | 21.40M | 9.16M | 5.41M | 1.48M | 1.47M | 1.87M | 1.93M | 1.90M | 1.90M | 3.32M | 3.27M | 2.39M | 2.41M | 2.97M |
|
Total Liabilities
|
207.94M | | | 300.85M | 258.10M | 255.25M | 270.37M | 277.72M | 263.23M | 273.66M | 293.41M | 313.56M | 298.10M | 289.56M | 311.27M | 325.17M | 289.69M | 324.83M | 309.21M | 300.04M | 281.31M | 255.89M | 199.14M | 181.06M | 162.51M | 156.06M | 170.82M | 153.47M | 155.50M | 163.01M | 184.22M | 174.50M | 205.44M | 232.72M | 186.91M | 213.86M | 207.57M | 212.66M | 212.23M | 239.16M | 225.92M | 253.57M | 275.17M | 287.30M | 293.64M | 296.08M | 281.66M | 269.64M | 253.74M | 258.96M | 246.34M | 251.47M | 250.61M | 235.78M | 235.42M | 231.67M | 231.30M | 210.46M | 206.26M | 214.76M | 207.23M |
|
Total Debt
|
90.32M | | | 159.06M | 158.16M | 156.79M | 180.19M | 178.46M | 176.74M | 174.91M | 179.82M | 193.92M | 194.02M | 170.47M | 168.92M | 166.59M | 142.19M | 139.82M | 137.44M | 135.03M | 132.62M | 130.18M | 70.22M | 68.90M | 67.29M | 65.97M | 64.65M | 63.32M | 61.98M | 60.62M | 59.26M | 57.89M | 57.45M | 82.41M | 36.43M | 46.91M | 50.62M | 46.42M | 45.64M | 46.78M | 63.95M | 101.62M | 114.10M | 117.90M | 111.69M | 96.85M | 82.55M | 57.32M | 42.33M | 33.86M | 28.34M | 26.71M | 6.62M | 23.43M | 21.77M | 20.12M | 18.00M | 2.65M | 0.03M | 0.03M | 0.02M |
|
Common Equity
|
495.94M | | | 576.08M | 559.76M | 564.45M | 568.88M | 569.97M | 586.00M | 593.84M | 587.45M | 565.82M | 587.83M | 581.20M | 709.74M | 720.26M | 739.49M | 728.04M | 753.98M | 746.05M | 762.07M | 767.46M | 802.77M | 819.38M | 825.47M | 831.41M | 844.75M | 855.13M | 865.29M | 918.45M | 918.07M | 913.51M | 904.57M | 913.17M | 898.33M | 900.34M | 911.09M | 912.80M | 921.66M | 956.68M | 962.27M | 978.50M | 990.82M | 994.46M | 1,000.56M | 1,039.17M | 1,050.23M | 1,079.96M | 1,062.09M | 1,182.72M | 1,204.68M | 1,251.88M | 1,275.61M | 1,347.05M | 1,368.03M | 1,413.43M | 1,480.76M | 1,494.21M | 1,496.77M | 1,538.00M | 1,597.31M |
|
Shareholder's Equity
|
495.94M | | | 576.08M | 559.76M | 564.45M | 568.88M | 569.97M | 586.00M | 593.84M | 587.45M | 565.82M | 587.83M | 581.20M | 709.74M | 720.26M | 739.49M | 728.04M | 753.98M | 746.05M | 762.07M | 767.46M | 802.77M | 819.38M | 825.47M | 831.41M | 844.75M | 855.13M | 865.29M | 918.45M | 918.07M | 913.51M | 904.57M | 913.17M | 898.33M | 900.34M | 911.09M | 912.80M | 921.66M | 956.68M | 962.27M | 978.50M | 990.82M | 994.46M | 1,000.56M | 1,039.17M | 1,050.23M | 1,079.96M | 1,062.09M | 1,182.72M | 1,204.68M | 1,251.88M | 1,275.61M | 1,347.05M | 1,368.03M | 1,413.43M | 1,480.76M | 1,494.21M | 1,496.77M | 1,538.00M | 1,597.31M |
|
Liabilities and Shareholders Equity
|
703.88M | | | 876.92M | 817.85M | 819.69M | 839.25M | 847.69M | 849.23M | 867.50M | 880.86M | 879.38M | 885.93M | 870.77M | 1,021.01M | 1,045.43M | 1,029.18M | 1,052.88M | 1,063.19M | 1,046.09M | 1,043.38M | 1,023.35M | 1,001.91M | 1,000.44M | 987.99M | 987.47M | 1,015.57M | 1,008.60M | 1,020.79M | 1,081.46M | 1,102.28M | 1,088.01M | 1,110.01M | 1,145.89M | 1,085.24M | 1,114.19M | 1,118.66M | 1,125.46M | 1,133.89M | 1,195.84M | 1,188.18M | 1,232.06M | 1,265.99M | 1,281.76M | 1,294.20M | 1,335.25M | 1,331.89M | 1,349.60M | 1,315.83M | 1,441.68M | 1,451.03M | 1,503.34M | 1,526.22M | 1,582.84M | 1,603.45M | 1,645.10M | 1,712.06M | 1,704.67M | 1,703.03M | 1,752.77M | 1,804.53M |
|
Treasury Shares
|
| | | | 0.19M | | | 0.26M | 0.25M | 0.39M | 0.37M | 0.33M | 0.30M | 0.29M | 0.28M | 0.25M | 0.24M | 0.23M | 0.22M | | 0.19M | 0.21M | 0.19M | 0.18M | 0.16M | 0.34M | 0.34M | 0.32M | 0.34M | 0.49M | 0.47M | 0.78M | 2.56M | 1.47M | 3.69M | 3.69M | 2.13M | 1.91M | 2.46M | 2.46M | 0.81M | 1.22M | 2.02M | 2.98M | 0.93M | 0.19M | 0.19M | 0.19M | 0.89M | 1.37M | 1.33M | 1.27M | 1.24M | 1.63M | 1.56M | 1.51M | 1.42M | 1.26M | 1.44M | 1.42M | 1.41M |
|
Retained Earnings
|
7.06M | | | 27.29M | 13.61M | 17.87M | 26.69M | 37.64M | 15.90M | 43.80M | 11.42M | 10.01M | 26.40M | 17.98M | 30.02M | 31.59M | 21.77M | 5.59M | 14.84M | 111.44M | 130.06M | 151.06M | 162.92M | 171.00M | 176.26M | 178.21M | 180.00M | 184.00M | 189.39M | 195.29M | 205.95M | 218.96M | 231.44M | 236.66M | 245.14M | 251.49M | 253.92M | 264.22M | 270.51M | 281.28M | 279.04M | 287.07M | 297.60M | 302.97M | 317.85M | 339.91M | 367.34M | 398.57M | 435.63M | 449.62M | 489.55M | 516.51M | 561.12M | 587.30M | 623.55M | 657.94M | 691.81M | 731.71M | 698.42M | 710.40M | 772.20M |