|
Cash & Equivalents
|
89.18M | 91.91M | 80.05M | 74.61M | 84.89M | 71.97M | 53.25M | 36.45M | 43.23M | 78.73M | 42.93M | 39.16M | 35.57M | 44.55M | 46.72M | 37.02M | 46.06M | 62.83M | 48.43M | 45.76M | 40.95M | 43.02M | 23.87M | 22.86M | 29.29M | 54.36M | 48.37M | 55.28M | 50.56M | 50.39M | 44.91M | 44.22M | 50.79M | 66.00M | 57.40M | 58.97M | 60.66M | 81.09M | 53.09M | 51.50M | 55.26M | 69.40M | 81.31M | 72.41M | 68.29M | 73.92M | 60.51M | 55.59M | 50.00M | 85.55M | 41.39M | 40.69M | 32.34M | 54.80M | 35.16M | 34.70M | 36.76M | 40.84M | 48.44M | 42.11M | 54.14M | 71.83M | 79.11M | 49.77M | 53.99M |
|
Cash & Current Investments
|
89.18M | 91.91M | 80.05M | 74.61M | 84.89M | 71.97M | 53.25M | 36.45M | 43.23M | 78.73M | 42.93M | 39.16M | 35.57M | 44.55M | 46.72M | 37.02M | 46.06M | 62.83M | 48.43M | 45.76M | 40.95M | 43.02M | 23.87M | 22.86M | 29.29M | 54.36M | 48.37M | 55.28M | 50.56M | 50.39M | 44.91M | 44.22M | 50.79M | 66.00M | 57.40M | 58.97M | 60.66M | 81.09M | 53.09M | 51.50M | 55.26M | 69.40M | 81.31M | 72.41M | 68.29M | 73.92M | 60.51M | 55.59M | 50.00M | 85.55M | 41.39M | 40.69M | 32.34M | 54.80M | 35.16M | 34.70M | 36.76M | 40.84M | 48.44M | 42.11M | 54.14M | 71.83M | 79.11M | 49.77M | 53.99M |
|
Receivables - Net
|
| -4.24M | | | | 102.60M | | 126.04M | 129.97M | 162.35M | 182.62M | 160.33M | 153.11M | 141.50M | 158.85M | 158.37M | 150.99M | 102.45M | 150.60M | 102.89M | 111.98M | 105.10M | 113.66M | 114.46M | 112.59M | 94.94M | 112.65M | 125.64M | 122.29M | 113.22M | 140.99M | 137.58M | 144.47M | 142.44M | 156.51M | 147.73M | 150.39M | 139.08M | 155.73M | 151.69M | 143.63M | 138.56M | 138.44M | 97.40M | 129.52M | 136.75M | 149.71M | 153.20M | 137.13M | 150.39M | 155.99M | 159.73M | 166.86M | 158.16M | 175.67M | 185.30M | 177.20M | 166.54M | 170.30M | 168.22M | 158.53M | 137.77M | 156.68M | 163.10M | 153.07M |
|
Receivables
|
| -4.24M | | | | 102.60M | | 126.04M | 129.97M | 162.35M | 182.62M | 160.33M | 153.11M | 141.50M | 158.85M | 158.37M | 150.99M | 102.45M | 150.60M | 102.89M | 111.98M | 105.10M | 113.66M | 114.46M | 112.59M | 94.94M | 112.65M | 125.64M | 122.29M | 113.22M | 140.99M | 137.58M | 144.47M | 142.44M | 156.51M | 147.73M | 150.39M | 139.08M | 155.73M | 151.69M | 143.63M | 138.56M | 138.44M | 97.40M | 129.52M | 136.75M | 149.71M | 153.20M | 137.13M | 150.39M | 155.99M | 159.73M | 166.86M | 158.16M | 175.67M | 185.30M | 177.20M | 166.54M | 170.30M | 168.22M | 158.53M | 137.77M | 156.68M | 163.10M | 153.07M |
|
Raw Materials
|
| | | | | | | | | | | | | 64.34M | | | 76.81M | 47.10M | 80.89M | 52.33M | 47.98M | 41.77M | 41.42M | 46.41M | 39.83M | 36.02M | 40.50M | 39.90M | 36.71M | 35.66M | 42.44M | 44.93M | 47.84M | 47.59M | 48.31M | 51.81M | 58.34M | 54.38M | 60.97M | 60.95M | 61.39M | 66.36M | 69.32M | 72.32M | 63.73M | 67.78M | 72.14M | 89.08M | 97.33M | 107.03M | 117.94M | 118.54M | 123.05M | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | 13.62M | | | 16.36M | 10.62M | 17.68M | 11.43M | 10.19M | 8.78M | 9.68M | 10.34M | 9.59M | 7.16M | 8.58M | 8.57M | 8.57M | 7.48M | 8.14M | 8.56M | 8.25M | 5.81M | 8.10M | 4.99M | 5.39M | 4.71M | 5.61M | 5.45M | 6.67M | 5.58M | 6.88M | 6.41M | 7.21M | 7.00M | 8.43M | 8.73M | 8.58M | 9.76M | 11.19M | 11.44M | 6.21M | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 18.07M | | | 25.82M | 21.81M | 31.07M | 33.37M | 28.02M | 20.71M | 20.84M | 25.38M | 21.96M | 17.83M | 20.29M | 19.82M | 19.93M | 16.97M | 22.15M | 23.51M | 22.55M | 20.08M | 22.22M | 23.43M | 23.02M | 20.19M | 25.59M | 34.35M | 35.54M | 21.51M | 19.59M | 18.21M | 17.21M | 15.77M | 14.87M | 17.00M | 18.83M | 2.28M | 19.22M | 14.13M | 21.45M | 22.79M | | | | 33.11M | | | | | | | |
|
Inventory
|
| 2.17M | | | | 54.96M | 0.07M | 73.32M | 72.23M | 120.48M | 120.35M | 116.49M | 108.57M | 96.03M | 103.11M | 109.81M | 118.98M | 79.53M | 129.64M | 97.13M | 86.19M | 71.25M | 71.94M | 82.12M | 71.38M | 61.01M | 69.37M | 68.29M | 65.20M | 60.12M | 72.73M | 77.00M | 78.64M | 73.47M | 78.63M | 80.23M | 86.75M | 79.28M | 92.16M | 100.75M | 103.60M | 93.45M | 95.78M | 96.93M | 88.14M | 90.55M | 95.44M | 114.81M | 124.74M | 138.12M | 148.35M | 144.11M | 150.70M | 152.58M | 168.70M | 175.31M | 183.18M | 187.76M | 179.89M | 178.75M | 176.44M | 151.34M | 151.79M | 144.45M | 145.45M |
|
Prepaid Assets
|
| -2.50M | | | | 20.44M | | 23.85M | 22.72M | 27.90M | 32.20M | 33.73M | 32.25M | 28.96M | 34.81M | 30.29M | 29.71M | 27.83M | 33.73M | 32.57M | 30.03M | 26.14M | 26.90M | 26.92M | 22.27M | 21.60M | 24.92M | 26.57M | 31.68M | 17.16M | 24.48M | 27.39M | 23.26M | 21.46M | 26.15M | 29.06M | 22.11M | 20.73M | 22.43M | 32.15M | 28.75M | 29.85M | 33.74M | 29.89M | 33.87M | 33.45M | 37.45M | 38.81M | 45.25M | 36.77M | 50.57M | 51.25M | 48.63M | 44.02M | 43.60M | 43.28M | 39.28M | 34.25M | 32.72M | 32.88M | 25.30M | 26.58M | 30.43M | 36.10M | 31.81M |
|
Current Assets
|
| | | | | 249.98M | 0.27M | 259.66M | 268.16M | 389.46M | 378.11M | 349.71M | 329.49M | 311.05M | 343.50M | 335.50M | 345.73M | 369.60M | 362.40M | 384.69M | 321.84M | 245.51M | 236.37M | 246.36M | 235.54M | 231.91M | 255.31M | 275.78M | 269.72M | 240.89M | 283.11M | 286.18M | 297.17M | 303.37M | 318.69M | 315.98M | 319.91M | 320.18M | 323.42M | 336.09M | 331.24M | 331.27M | 349.26M | 296.64M | 319.81M | 334.66M | 343.11M | 362.41M | 357.12M | 410.82M | 396.30M | 395.78M | 398.53M | 409.55M | 423.14M | 438.58M | 436.42M | 429.39M | 431.34M | 421.96M | 414.41M | 387.51M | 418.02M | 393.43M | 384.31M |
|
Property, Plant & Equipment (Net)
|
| | | | | 76.58M | | 81.52M | 81.90M | 124.94M | 126.47M | 121.28M | 120.22M | 119.15M | 118.14M | 112.24M | 112.95M | 86.32M | 109.60M | 89.06M | 85.02M | 85.31M | 83.41M | 86.93M | 83.26M | 85.26M | 88.56M | 89.99M | 90.75M | 91.50M | 101.45M | 102.69M | 108.92M | 110.40M | 114.94M | 111.25M | 111.01M | 112.21M | 114.32M | 116.95M | 118.06M | 122.48M | 116.15M | 117.22M | 117.15M | 119.32M | 114.26M | 112.06M | 109.70M | 107.90M | 109.11M | 105.14M | 101.90M | 104.64M | 107.59M | 106.23M | 106.79M | 110.13M | 106.17M | 103.06M | 103.45M | 97.67M | 99.29M | 100.10M | 100.48M |
|
Long-Term Investments
|
| | | | | 49.98M | | 67.63M | 63.30M | 11.19M | 11.99M | 12.46M | 13.38M | 11.71M | 11.79M | 9.90M | 10.12M | 9.55M | 10.55M | 10.36M | 11.04M | 10.21M | 10.54M | 10.51M | 10.24M | 10.38M | 10.45M | 10.80M | 11.84M | 21.95M | 22.13M | 19.20M | 17.94M | 31.60M | 32.43M | 30.02M | 28.12M | 28.38M | 29.93M | 28.77M | 32.01M | 32.44M | 28.02M | 36.41M | 36.69M | 53.98M | 56.24M | 51.38M | 53.00M | 42.08M | 43.58M | 42.55M | 44.24M | 44.42M | 46.41M | 46.95M | 45.46M | 46.98M | 48.59M | 55.08M | 54.10M | 53.56M | 54.57M | 54.24M | 55.53M |
|
Goodwill
|
| 9.12M | | | | 9.70M | | | | 71.86M | 71.26M | 64.71M | 64.46M | 62.21M | 67.29M | 61.58M | 61.23M | 54.35M | 60.41M | 28.65M | 31.32M | 1.08M | 0.96M | 1.00M | 1.00M | 0.98M | | | | 0.93M | 35.18M | 36.24M | 38.22M | 38.42M | 39.44M | 37.39M | 37.16M | 36.72M | 35.90M | 36.38M | 34.87M | 35.87M | 35.28M | 35.94M | 37.50M | 39.10M | 37.55M | 37.95M | 37.08M | 36.39M | 35.41M | 33.54M | 31.35M | 34.23M | 34.66M | 34.87M | 33.79M | 35.30M | 34.49M | 34.24M | 35.59M | 33.09M | 34.61M | 37.69M | 37.53M |
|
Intangibles
|
| | | | | 0.51M | | | | 98.04M | 104.07M | 92.37M | 90.45M | 90.61M | 84.16M | 75.19M | 73.57M | 78.05M | 70.00M | 70.84M | 62.51M | 56.64M | 46.04M | 46.70M | 35.83M | | | | | 56.49M | 77.67M | 76.68M | 78.01M | 98.70M | 74.70M | 66.01M | 63.05M | 88.47M | 59.47M | 58.89M | 56.93M | 89.63M | 51.46M | 50.97M | 52.03M | 88.29M | 52.94M | 55.35M | 52.69M | 49.86M | 49.32M | 45.93M | 43.12M | 45.51M | 45.59M | 46.64M | 45.18M | 47.31M | 45.27M | 43.59M | 44.21M | 39.68M | 41.26M | 42.51M | 40.74M |
|
Goodwill & Intangibles
|
| 9.12M | | | | 10.20M | | | | 169.89M | 175.33M | 157.07M | 154.91M | 152.82M | 151.45M | 136.77M | 134.81M | 132.40M | 130.41M | 99.50M | 93.83M | 57.72M | 47.01M | 47.70M | 36.83M | 36.70M | 39.40M | 42.62M | 41.29M | 40.19M | 112.85M | 112.92M | 116.23M | 137.12M | 114.14M | 103.39M | 100.21M | 125.19M | 95.37M | 95.27M | 91.79M | 125.50M | 86.74M | 86.91M | 89.53M | 127.40M | 90.48M | 93.30M | 89.77M | 86.25M | 84.73M | 79.47M | 74.46M | 79.73M | 80.24M | 81.51M | 78.97M | 82.61M | 79.76M | 77.83M | 79.80M | 72.76M | 75.87M | 80.20M | 78.27M |
|
Other Non-Current Assets
|
| -0.16M | | | | -0.08M | | | | | | | | | | | | 96.97M | | 106.35M | 52.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | 136.76M | 411.71M | 149.15M | 145.20M | 306.03M | 313.79M | 290.81M | 288.51M | 281.64M | 281.38M | 258.91M | 257.87M | 218.72M | 250.56M | 198.91M | 189.89M | 153.24M | 140.95M | 145.14M | 130.33M | 132.34M | 138.42M | 143.42M | 143.88M | 153.64M | 236.43M | 234.81M | 243.10M | 255.67M | 261.51M | 244.66M | 239.34M | 239.34M | 258.85M | 259.96M | 262.76M | 270.94M | 251.23M | 260.58M | 262.13M | 286.74M | 278.37M | 273.52M | 269.55M | 254.57M | 254.54M | 242.63M | 234.53M | 242.55M | 247.60M | 246.91M | 242.36M | 250.51M | 244.07M | 244.69M | 248.11M | 234.04M | 239.34M | 245.98M | 247.76M |
|
Assets
|
362.68M | 364.60M | 375.52M | 377.89M | 400.06M | 386.74M | 411.99M | 408.81M | 413.36M | 695.50M | 691.90M | 640.52M | 618.00M | 592.69M | 624.87M | 594.41M | 603.60M | 588.32M | 612.96M | 583.61M | 511.74M | 398.75M | 377.32M | 391.50M | 365.87M | 364.25M | 393.73M | 419.20M | 413.60M | 394.53M | 519.55M | 520.99M | 540.27M | 559.04M | 580.20M | 560.65M | 559.25M | 559.52M | 582.26M | 596.05M | 594.00M | 602.21M | 600.49M | 557.22M | 581.95M | 621.41M | 621.48M | 635.93M | 626.68M | 665.40M | 650.85M | 638.41M | 633.06M | 652.11M | 670.74M | 685.50M | 678.77M | 679.90M | 675.41M | 666.65M | 662.52M | 621.56M | 657.36M | 639.41M | 632.08M |
|
Accounts Payables
|
| | | | | 68.34M | | 78.44M | 77.16M | 83.51M | 92.92M | 84.93M | 74.78M | 76.30M | 85.02M | 85.76M | 86.37M | 57.47M | 91.25M | 63.83M | 61.99M | 58.59M | 66.46M | 66.68M | 59.01M | 55.23M | 69.26M | 73.49M | 66.60M | 62.59M | 82.39M | 78.91M | 80.07M | 79.39M | 87.09M | 84.46M | 91.27M | 87.89M | 102.56M | 100.66M | 95.80M | 80.70M | 79.22M | 52.04M | 76.72M | 86.10M | 88.91M | 97.09M | 102.58M | 97.68M | 102.64M | 109.18M | 106.30M | 110.20M | 132.00M | 136.46M | 131.09M | 111.92M | 109.22M | 108.08M | 98.13M | 83.48M | 97.04M | 105.77M | 101.77M |
|
Notes Payables
|
| | | | | 0.74M | | | | 39.18M | 31.92M | 26.07M | 12.17M | 1.16M | | | 3.07M | 4.82M | 13.05M | 13.45M | 9.47M | 11.25M | 100.00M | 15.12M | 15.63M | 11.56M | 14.21M | 10.67M | 7.40M | 5.10M | 3.00M | 2.09M | | | 1.65M | 1.06M | 0.68M | 0.99M | 0.47M | 0.32M | 0.15M | | | 0.92M | 0.90M | 1.56M | 0.83M | 0.27M | 0.10M | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | 69.08M | | 78.44M | 77.16M | 122.69M | 124.84M | 111.00M | 86.95M | 77.46M | 85.02M | 85.76M | 89.44M | 62.29M | 104.29M | 77.29M | 71.46M | 69.84M | 166.46M | 81.81M | 74.64M | 66.78M | 83.47M | 84.17M | 74.00M | 67.69M | 85.39M | 81.01M | 80.07M | 79.39M | 88.74M | 85.52M | 91.95M | 88.88M | 103.04M | 100.98M | 95.95M | 80.70M | 79.22M | 52.95M | 77.62M | 87.66M | 89.74M | 97.36M | 102.68M | 97.68M | 102.64M | 109.18M | 106.30M | 110.20M | 132.00M | 136.46M | 131.09M | 111.92M | 109.22M | 108.08M | 98.13M | 83.48M | 97.04M | 105.77M | 101.77M |
|
Accumulated Expenses
|
| 0.23M | | | | 0.32M | | | | | | | | 22.62M | | | | 19.05M | | | | 17.43M | | | | 17.88M | | | | 16.33M | | | | 22.43M | | | | 18.72M | | | | 19.57M | | | | 21.85M | | | | 18.72M | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | 42.75M | | 41.82M | 52.57M | 90.99M | 59.19M | 54.03M | 57.68M | 57.08M | 62.90M | 60.34M | 65.86M | 47.31M | 58.91M | 48.56M | 50.90M | 42.07M | 37.73M | 39.83M | 39.37M | 38.92M | 38.80M | 43.32M | 50.03M | 41.49M | 43.94M | 41.50M | 48.26M | 52.55M | 54.22M | 60.36M | 52.66M | 57.88M | 53.17M | 61.99M | 62.09M | 55.22M | 48.73M | 47.10M | 49.03M | 52.27M | 50.58M | 61.94M | 62.38M | 70.14M | 71.21M | 67.11M | 68.83M | 66.04M | 68.55M | 75.58M | 64.85M | 64.20M | 68.95M | 76.10M | 71.76M | 66.49M | 78.13M | 78.38M | 77.29M |
|
Short term Debt
|
| 0.01M | | | | 0.95M | | | 12.88M | 44.25M | 38.09M | 37.08M | 28.21M | 18.93M | 17.62M | 10.86M | 9.21M | 12.19M | 21.56M | 22.21M | 73.89M | 19.66M | 15.92M | 20.62M | 17.91M | 13.90M | 16.83M | 13.88M | 9.90M | 8.63M | 6.88M | 6.52M | 4.42M | 4.19M | 4.16M | 3.18M | 1.81M | 8.60M | 1.01M | 0.87M | 2.75M | 2.67M | 2.52M | 4.83M | 7.51M | 7.67M | 5.18M | 4.46M | 1.65M | 5.25M | 5.18M | 4.18M | 2.83M | 1.45M | 1.46M | 171.60M | 185.97M | 2.11M | 2.08M | 2.06M | | | | | 0.95M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | | | | 6.90M | | | | 1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | 112.78M | | 120.25M | 142.61M | 257.93M | 222.12M | 202.10M | 172.85M | 153.47M | 165.54M | 156.96M | 161.43M | 153.72M | 171.71M | 167.69M | 186.78M | 120.31M | 120.10M | 127.13M | 116.30M | 108.05M | 124.89M | 130.69M | 126.53M | 112.71M | 133.22M | 126.93M | 132.75M | 136.12M | 145.48M | 148.00M | 145.74M | 147.31M | 156.75M | 163.51M | 160.65M | 138.60M | 130.47M | 103.97M | 133.26M | 146.05M | 144.67M | 163.48M | 166.62M | 173.07M | 179.04M | 180.47M | 177.95M | 177.69M | 202.00M | 383.63M | 381.91M | 178.24M | 180.25M | 186.25M | 169.89M | 149.97M | 175.16M | 184.15M | 180.01M |
|
Non-Current Debt
|
| | | | | 167.90M | | 169.24M | 170.08M | 183.71M | 183.16M | 181.81M | 181.91M | 181.31M | 193.53M | 188.43M | 187.45M | 185.04M | 184.08M | 182.89M | 109.35M | 10.65M | 7.47M | 7.01M | 4.98M | 4.46M | 4.21M | 6.91M | 8.26M | 8.06M | 7.34M | 5.91M | 5.10M | 3.85M | 2.71M | 1.79M | 1.22M | 0.98M | 0.85M | 0.73M | 0.56M | 0.45M | 0.26M | 0.15M | 0.06M | 1.59M | 1.49M | 1.49M | 1.49M | 1.49M | 9.88M | 16.63M | 26.20M | 167.80M | 8.20M | | | 189.35M | 194.42M | 187.42M | 196.32M | 201.58M | 203.19M | 164.38M | 170.19M |
|
Minority Interest
|
| | | | | 4.31M | | 4.24M | 4.09M | 49.61M | 50.92M | 44.30M | 44.26M | 44.08M | 44.68M | 41.21M | 41.24M | 39.54M | 39.91M | 33.68M | 31.38M | 22.55M | 18.32M | 18.35M | 14.27M | 13.31M | 13.37M | 14.17M | 13.70M | 13.76M | 14.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 36.75M | | 33.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 8.30M | | | | 67.72M | 68.61M | 66.91M | 66.96M | 59.82M | 59.97M | 56.55M | 55.41M | 57.03M | 57.84M | 58.18M | 54.37M | 50.01M | 45.65M | 45.16M | 41.26M | 41.33M | 43.09M | 43.53M | 43.29M | 9.76M | 19.71M | 19.56M | 20.34M | 18.87M | 19.61M | 17.77M | 17.17M | 14.89M | 14.51M | 15.04M | 13.37M | 12.53M | 11.34M | 11.19M | 11.56M | 12.94M | 11.98M | 11.85M | 11.03M | 21.52M | 10.64M | 9.29M | 8.32M | 19.68M | 8.31M | 7.97M | 7.41M | 17.56M | 6.85M | 6.28M | 6.34M | 5.32M | 5.34M | 5.37M | 4.94M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.86M | 14.56M | 17.06M | 17.97M | 16.57M | 16.20M | 15.14M | 15.43M | 14.16M | 13.72M | 14.10M | 19.11M | 13.79M | 12.31M | 10.90M | 14.53M | 10.04M | 8.97M | 8.05M | 11.55M | 6.59M | 5.81M | 7.22M | 6.48M | 6.19M | 7.98M | 9.51M |
|
Other Non-Current Liabilities
|
| 0.36M | | | | 6.53M | | 14.79M | 12.58M | 5.49M | 5.48M | 5.31M | 5.30M | 4.26M | 4.05M | 4.37M | 4.12M | 4.00M | 4.43M | 4.50M | 4.70M | 3.97M | 4.30M | 3.74M | 3.40M | 3.98M | 3.78M | 4.16M | 3.90M | 4.92M | 10.64M | 28.25M | 31.55M | 35.12M | 36.80M | 25.04M | 24.72M | 17.07M | 16.54M | 17.19M | 17.28M | 16.75M | 13.57M | 15.44M | 13.56M | 14.36M | 12.49M | 7.25M | 7.28M | 6.81M | 5.72M | 6.00M | 6.02M | 6.58M | 6.75M | 7.28M | 8.06M | 9.69M | 10.05M | 10.45M | 11.40M | 12.94M | 14.38M | 17.01M | 16.23M |
|
Total Non-Current Liabilities
|
| 287.77M | | | | 182.73M | | 184.03M | 182.66M | 256.93M | 257.25M | 254.03M | 254.17M | 245.39M | 257.55M | 249.35M | 246.98M | 246.07M | 246.35M | 245.56M | 168.42M | 164.63M | 157.41M | 155.91M | 149.65M | 149.77M | 151.08M | 154.61M | 142.45M | 89.74M | 178.69M | 185.72M | 182.99M | 178.84M | 175.11M | 154.60M | 144.11M | 128.95M | 137.76M | 151.03M | 156.78M | 173.71M | 202.73M | 203.99M | 184.32M | 178.73M | 192.13M | 158.82M | 162.41M | 196.38M | 177.88M | 185.42M | 190.94M | 193.47M | 192.50M | 24.23M | 23.52M | 213.94M | 217.91M | 209.95M | 221.28M | 226.32M | 229.10M | 194.74M | 200.87M |
|
Total Liabilities
|
| 288.13M | | | | 295.52M | 411.89M | 304.29M | 325.27M | 514.86M | 479.37M | 456.13M | 427.02M | 398.86M | 423.08M | 406.31M | 408.42M | 399.79M | 418.06M | 413.26M | 355.20M | 284.94M | 277.52M | 283.04M | 265.94M | 257.82M | 275.97M | 285.30M | 268.98M | 202.45M | 311.91M | 312.65M | 315.74M | 314.96M | 320.58M | 302.60M | 289.85M | 276.25M | 294.50M | 314.55M | 317.42M | 312.31M | 333.20M | 307.96M | 317.58M | 324.77M | 336.81M | 322.30M | 329.03M | 369.45M | 356.92M | 365.89M | 368.89M | 371.16M | 394.50M | 407.86M | 405.43M | 392.18M | 398.16M | 396.20M | 391.17M | 376.30M | 404.26M | 378.89M | 380.88M |
|
Total Debt
|
| 0.01M | | | | 168.85M | | 169.24M | 182.97M | 227.96M | 221.24M | 218.88M | 210.13M | 200.24M | 211.15M | 199.29M | 196.66M | 197.23M | 205.64M | 205.10M | 183.24M | 30.31M | 23.39M | 27.63M | 22.89M | 18.36M | 21.03M | 20.80M | 18.16M | 16.69M | 14.23M | 12.43M | 9.52M | 8.04M | 6.87M | 4.97M | 3.03M | 9.59M | 1.86M | 1.60M | 3.31M | 3.13M | 2.77M | 4.98M | 7.57M | 9.26M | 6.67M | 5.94M | 3.14M | 6.74M | 15.07M | 20.81M | 29.03M | 169.25M | 9.65M | 171.60M | 185.97M | 191.46M | 196.50M | 189.48M | 196.32M | 201.58M | 203.19M | 164.38M | 171.14M |
|
Common Equity
|
| 76.47M | | | | 91.22M | 0.10M | 104.52M | 88.09M | 180.64M | 212.53M | 184.38M | 190.98M | 193.83M | 201.79M | 188.09M | 195.19M | 188.53M | 194.90M | 170.35M | 156.54M | 113.81M | 99.81M | 108.45M | 99.92M | 106.43M | 117.76M | 133.90M | 144.62M | 192.08M | 207.64M | 208.34M | 224.53M | 244.07M | 259.62M | 258.05M | 269.40M | 283.27M | 287.76M | 281.50M | 276.58M | 289.90M | 267.29M | 249.26M | 264.37M | 296.63M | 284.67M | 313.63M | 297.65M | 295.95M | 293.92M | 272.53M | 264.16M | 280.94M | 276.24M | 277.64M | 273.34M | 287.72M | 277.26M | 270.45M | 271.35M | 245.26M | 253.10M | 260.52M | 251.19M |
|
Shareholder's Equity
|
| 76.47M | | | | 91.22M | 0.09M | 104.52M | 88.09M | 180.64M | 212.53M | 184.38M | 190.98M | 193.83M | 201.79M | 188.09M | 195.19M | 188.53M | 194.90M | 170.35M | 156.54M | 113.81M | 99.81M | 108.45M | 99.92M | 106.43M | 117.76M | 133.90M | 144.62M | 192.08M | 207.64M | 208.34M | 224.53M | 244.07M | 259.62M | 258.05M | 269.40M | 283.27M | 287.76M | 281.50M | 276.58M | 289.90M | 267.29M | 249.26M | 264.37M | 296.63M | 284.67M | 313.63M | 297.65M | 295.95M | 293.92M | 272.53M | 264.16M | 280.94M | 276.24M | 277.64M | 273.34M | 287.72M | 277.26M | 270.45M | 271.35M | 245.26M | 253.10M | 260.52M | 251.19M |
|
Liabilities and Shareholders Equity
|
362.68M | 364.60M | 375.52M | 377.89M | 400.06M | 386.74M | 411.99M | 408.81M | 413.36M | 695.50M | 691.90M | 640.52M | 618.00M | 592.69M | 624.87M | 594.41M | 603.60M | 588.32M | 612.96M | 583.61M | 511.74M | 398.75M | 377.32M | 391.50M | 365.87M | 364.25M | 393.73M | 419.20M | 413.60M | 394.53M | 519.55M | 520.99M | 540.27M | 559.04M | 580.20M | 560.65M | 559.25M | 559.52M | 582.26M | 596.05M | 594.00M | 602.21M | 600.49M | 557.22M | 581.95M | 621.41M | 621.48M | 635.93M | 626.68M | 665.40M | 650.85M | 638.41M | 633.06M | 652.11M | 670.74M | 685.50M | 678.77M | 679.90M | 675.41M | 666.65M | 662.52M | 621.56M | 657.36M | 639.41M | 632.08M |
|
Treasury Shares
|
| | | | | 0.60M | | 0.87M | 0.88M | 0.88M | 0.37M | 0.38M | 0.52M | 0.52M | 0.31M | 0.32M | 0.32M | 0.32M | 0.47M | 0.47M | 0.47M | 0.63M | 0.71M | 0.99M | 0.57M | 0.99M | 0.80M | 1.12M | 1.12M | 1.12M | 0.75M | 0.80M | 0.78M | 0.79M | 0.48M | 0.48M | 0.63M | 0.48M | 0.27M | 0.66M | 1.56M | 1.56M | 1.97M | 0.77M | 0.76M | | 1.80M | 1.80M | 0.59M | | | | | 1.62M | | 1.44M | 1.42M | 1.42M | 1.30M | 1.29M | 1.28M | 1.27M | 1.12M | 0.96M | 0.95M |
|
Retained Earnings
|
| | | | | -77.62M | 0.08M | -71.37M | -66.84M | -9.62M | 4.75M | -14.47M | -9.48M | -10.28M | -7.78M | -25.07M | -24.60M | -30.46M | -26.42M | -24.00M | -36.67M | -45.47M | -59.55M | -57.25M | -70.04M | -69.82M | -65.54M | -63.67M | -64.46M | -67.91M | -64.53M | -75.26M | -68.91M | -69.56M | -64.87M | 120.55M | 133.80M | -85.75M | 155.91M | 195.67M | 202.33M | -91.47M | 210.03M | 188.30M | 195.01M | 212.34M | 212.47M | 232.27M | 221.91M | 215.75M | 208.07M | 200.73M | 201.47M | 201.69M | 194.31M | 191.31M | 193.49M | 196.51M | 190.38M | 193.17M | 186.10M | 179.99M | 172.79M | 163.43M | 154.06M |