|
Cash & Equivalents
|
180.04M | 140.03M | 168.66M | 209.86M | 230.62M | 216.44M | 246.28M | 247.15M | 241.36M | 282.46M | 324.12M | 305.00M | 312.89M | 292.53M | 315.51M | 355.30M | 331.57M | 369.42M | 391.48M | 447.20M | 449.80M | 327.50M | 380.60M | 399.90M | 274.50M | 372.00M | 406.10M | 352.20M | 301.40M | 347.20M | 329.10M | 367.80M | 199.70M | 252.20M | 283.40M | 301.00M | 263.30M | 283.00M | 323.80M | 327.80M | 350.80M | 424.80M | 763.40M | | | 756.20M | 836.30M | 347.30M | 502.80M | 690.30M | 824.00M | 867.80M | 818.80M | 898.00M | 924.70M | 801.30M | 846.10M | 828.10M | 876.90M | 853.60M | 596.10M | 360.40M | 391.50M | 459.90M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | 64.60M | 52.00M | 44.00M | 40.10M | 35.90M | 9.60M | 23.10M | 2.60M | 0.50M | | | | 61.00M | 61.00M | |
|
Cash & Current Investments
|
180.04M | 140.03M | 168.66M | 209.86M | 230.62M | 216.44M | 246.28M | 247.15M | 241.36M | 282.46M | 324.12M | 305.00M | 312.89M | 292.53M | 315.51M | 355.30M | 331.57M | 369.42M | 391.48M | 447.20M | 449.80M | 327.50M | 380.60M | 399.90M | 274.50M | 372.00M | 406.10M | 352.20M | 301.40M | 347.20M | 329.10M | 367.80M | 199.70M | 252.20M | 283.40M | 301.00M | 263.30M | 283.00M | 323.80M | 327.80M | 350.80M | 424.80M | 763.40M | | | 756.20M | 836.30M | 347.30M | 573.90M | 754.90M | 876.00M | 911.80M | 858.90M | 933.90M | 934.30M | 824.40M | 848.70M | 828.60M | 876.90M | 853.60M | 596.10M | 421.40M | 452.50M | 459.90M |
|
Receivables - Net
|
| | | 101.51M | 115.96M | 125.64M | 97.66M | 93.81M | 95.34M | 86.75M | 95.49M | 104.14M | 98.04M | 99.05M | 106.70M | 148.45M | 153.94M | 133.02M | 149.69M | 195.10M | 194.49M | 335.02M | 319.57M | 324.60M | 349.10M | 337.00M | 320.00M | 252.60M | 239.50M | 259.70M | 246.60M | 255.20M | 253.60M | 236.40M | 258.20M | 289.10M | 332.60M | 326.00M | 266.80M | 230.00M | 232.20M | 246.40M | 195.30M | | | 233.70M | 228.30M | 269.70M | 312.20M | 298.30M | 322.10M | 284.10M | 261.10M | 223.70M | 163.90M | 115.40M | 130.80M | 148.90M | 142.40M | 140.00M | 150.70M | 136.20M | 134.50M | 123.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.00M | 0.80M | 0.40M | 0.50M | 0.20M | 0.60M | 1.90M | 1.20M | 1.20M | 1.00M | 1.20M | 1.40M | 1.30M | 1.20M | 1.30M | 8.20M | 1.20M | 1.20M | 1.20M | 1.50M | 1.20M | 1.20M | | |
|
Receivables
|
| | | 101.51M | 115.96M | 125.64M | 97.66M | 93.81M | 95.34M | 86.75M | 95.49M | 104.14M | 98.04M | 99.05M | 106.70M | 148.45M | 153.94M | 133.02M | 149.69M | 195.10M | 194.49M | 335.02M | 319.57M | 324.60M | 349.10M | 337.00M | 320.00M | 252.60M | 239.50M | 259.70M | 246.60M | 255.20M | 253.60M | 236.40M | 258.20M | 289.10M | 332.60M | 326.00M | 266.80M | 230.90M | 233.20M | 247.20M | 195.70M | | | 234.30M | 230.20M | 270.90M | 313.40M | 299.30M | 323.30M | 285.50M | 262.40M | 224.90M | 165.20M | 123.60M | 132.00M | 150.10M | 143.60M | 141.50M | 151.90M | 137.40M | 134.50M | 123.70M |
|
Raw Materials
|
| | | | | | | | | | | 26.96M | 24.71M | 24.96M | 38.76M | 38.18M | 46.87M | 39.50M | 54.27M | 58.70M | 61.82M | 75.09M | 83.77M | 75.50M | 69.10M | 68.40M | 52.70M | 59.20M | 78.10M | 79.60M | 95.00M | 94.70M | 109.10M | 81.10M | 71.40M | 105.00M | 126.90M | 111.80M | 121.80M | 110.70M | 72.10M | 52.30M | 53.60M | | | 43.30M | 49.10M | 52.10M | 79.50M | 76.90M | 92.20M | 94.60M | 84.10M | 75.90M | 70.50M | 75.40M | 68.10M | 71.00M | 69.50M | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 4.71M | 6.53M | 7.16M | 5.15M | 11.77M | 10.43M | 12.25M | 15.91M | 23.60M | 14.63M | 70.13M | 68.49M | 64.70M | 77.40M | 68.20M | 80.00M | 87.20M | 74.80M | 80.10M | 62.00M | 36.70M | 70.50M | 59.50M | 37.10M | 26.20M | 34.30M | 33.90M | 31.30M | 48.00M | 66.10M | 29.80M | 48.40M | | | 26.00M | 32.90M | 36.60M | 53.80M | 69.00M | 77.50M | 84.80M | 93.40M | 71.90M | 66.70M | 56.30M | 57.00M | 43.10M | 44.50M | | | | | |
|
Inventory
|
| | | 18.67M | 15.11M | 23.00M | 32.62M | 28.85M | 28.80M | 29.22M | 27.98M | 31.67M | 31.24M | 32.12M | 43.91M | 49.95M | 57.29M | 51.75M | 70.19M | 82.30M | 76.45M | 145.22M | 152.26M | 140.20M | 146.50M | 136.60M | 132.70M | 146.40M | 152.90M | 159.70M | 157.00M | 131.40M | 179.60M | 140.60M | 108.50M | 131.20M | 161.20M | 145.70M | 153.10M | 158.70M | 138.20M | 19.40M | 102.00M | | | 69.30M | 82.00M | 88.70M | 133.30M | 145.90M | 169.70M | 179.40M | 177.50M | 147.80M | 137.20M | 131.70M | 125.10M | 114.10M | 114.00M | 119.60M | 119.50M | 132.90M | 139.50M | 143.10M |
|
Prepaid Assets
|
| | | 4.47M | 4.69M | 4.42M | 4.44M | 4.37M | 5.83M | 5.16M | 4.48M | 5.37M | 5.95M | 5.91M | 4.87M | 6.71M | 7.21M | 18.89M | 23.01M | 17.90M | 19.88M | 35.20M | 27.63M | 51.30M | 41.90M | 46.70M | 48.50M | 28.90M | 32.20M | 38.60M | 61.70M | 37.60M | 16.50M | 18.30M | 16.00M | 18.20M | 31.90M | 35.10M | 23.20M | 14.60M | 15.90M | 16.50M | 16.90M | | | 31.60M | 33.10M | 43.70M | 55.30M | 48.10M | 35.60M | 36.50M | 32.60M | 34.40M | 36.60M | 41.30M | 47.00M | 35.10M | 29.00M | 30.90M | 28.40M | 26.30M | 29.60M | 26.50M |
|
Current Assets
|
| | | 334.50M | 366.38M | 369.51M | 381.01M | 374.18M | 371.32M | 403.60M | 452.06M | 446.18M | 448.11M | 429.61M | 471.00M | 560.42M | 550.02M | 573.08M | 634.37M | 742.50M | 740.63M | 842.98M | 880.04M | 916.00M | 812.00M | 892.30M | 907.30M | 780.10M | 726.00M | 805.20M | 794.40M | 792.00M | 649.40M | 647.50M | 666.10M | 739.50M | 789.00M | 789.80M | 766.90M | 731.10M | 737.10M | 790.80M | 1,077.60M | | | 1,090.80M | 1,179.70M | 749.40M | 1,074.70M | 1,247.20M | 1,403.40M | 1,411.80M | 1,324.00M | 1,334.30M | 1,272.00M | 1,108.60M | 1,147.40M | 1,122.50M | 1,162.30M | 1,139.90M | 890.50M | 712.60M | 751.90M | 749.00M |
|
Buildings
|
| | | 10.84M | | | | 11.14M | | | | 11.17M | | | | 27.00M | | | | 31.00M | | | | 44.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 2.50M | | | | 2.50M | | | | 2.50M | | | | 7.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 25.82M | 27.11M | 27.47M | 27.26M | 26.22M | 26.40M | 25.64M | 24.80M | 24.90M | 39.08M | 42.19M | 52.69M | 58.03M | 61.23M | 64.67M | 76.99M | 80.80M | 96.48M | 115.14M | 117.69M | 123.40M | 117.40M | 116.00M | 113.90M | 112.70M | 109.40M | 115.10M | 113.20M | 113.80M | 119.60M | 118.80M | 118.70M | 117.80M | 110.90M | 106.00M | 104.80M | 103.00M | 98.80M | 87.70M | 84.30M | | | 95.30M | 91.20M | 92.10M | 56.90M | 63.10M | 62.90M | 63.40M | 65.90M | 69.00M | 66.40M | 67.40M | 71.00M | 74.00M | 75.50M | 79.50M | 75.30M | 71.00M | 72.10M | 77.40M |
|
Long-Term Investments
|
| | | 28.01M | 28.36M | 28.45M | 29.08M | 25.88M | 23.80M | 21.92M | 18.09M | 15.32M | 14.45M | 15.01M | 15.80M | 16.97M | 17.54M | 18.26M | 18.57M | 19.79M | 17.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 19.00M | 20.70M | 20.70M | 20.70M | 20.70M | 20.70M | 59.67M | 61.03M | 61.00M | 61.03M | 214.44M | 215.24M | 206.80M | 206.80M | 206.80M | 206.80M | 206.80M | 206.80M | 206.80M | 206.80M | 206.80M | 364.10M | 368.30M | 404.20M | 372.80M | 372.80M | 372.80M | 372.80M | 372.80M | 372.80M | 362.80M | 360.80M | 570.90M | 568.60M | 569.00M | 570.00M | 570.00M | 256.60M | 814.50M | 806.60M | 806.60M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 816.40M | 819.90M | 52.30M | 872.30M | 872.30M |
|
Intangibles
|
| | | | | | | | | | | 12.80M | 13.89M | 13.63M | 13.37M | 14.13M | 14.13M | 90.53M | 90.53M | 90.50M | 90.53M | 341.13M | 331.44M | 235.40M | 324.70M | 324.70M | 324.90M | | 281.90M | 281.90M | 281.90M | 282.00M | 459.70M | 459.70M | 424.30M | 456.10M | 445.50M | 445.50M | 445.50M | 445.50M | 398.30M | 398.30M | 398.30M | 386.20M | 354.60M | 544.70M | 544.70M | 508.10M | 708.60M | 707.60M | 699.70M | 684.40M | 693.30M | 723.30M | 723.30M | 736.80M | 736.70M | 736.80M | 288.40M | 263.80M | 242.00M | 296.30M | 262.20M | 269.50M |
|
Goodwill & Intangibles
|
| | | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 31.80M | 34.59M | 34.33M | 34.07M | 34.84M | 34.83M | 150.21M | 151.56M | 151.50M | 151.56M | 555.58M | 546.68M | 442.20M | 531.50M | 531.50M | 531.70M | 206.80M | 488.70M | 488.70M | 488.70M | 488.80M | 823.80M | 828.00M | 828.50M | 828.90M | 818.30M | 818.30M | 818.30M | 818.30M | 771.10M | 761.10M | 759.10M | 957.10M | 923.20M | 1,113.70M | 1,114.70M | 1,078.10M | 965.20M | 1,522.10M | 1,506.30M | 1,491.00M | 1,509.70M | 1,539.70M | 1,539.70M | 1,553.20M | 1,553.10M | 1,553.20M | 1,104.80M | 1,080.20M | 1,061.90M | 348.60M | 1,134.50M | 1,141.80M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | | | | | 28.30M | | | 51.60M | | | | | 68.00M | 65.00M | 70.40M | 77.90M | 345.60M | 358.40M | 368.50M | 389.00M | 408.80M | 412.50M |
|
Other Non-Current Assets
|
| | | 24.41M | 26.01M | 26.53M | 27.04M | 27.99M | 28.09M | 28.80M | 26.33M | 23.31M | 22.96M | 23.26M | 27.94M | 22.04M | 21.65M | 18.96M | 19.10M | 53.90M | 30.20M | 47.66M | 43.88M | 37.80M | 37.20M | 36.30M | 37.10M | 40.30M | 55.40M | 46.30M | 39.20M | 53.10M | 57.30M | 39.90M | 45.30M | 50.50M | 52.90M | 49.80M | 61.00M | 58.10M | 89.00M | 84.30M | 77.70M | 0.90M | 0.90M | 350.90M | 52.70M | 94.40M | 110.80M | 163.70M | 134.00M | 128.00M | 132.30M | 112.40M | 41.10M | 219.80M | 222.20M | 228.70M | 136.80M | 133.20M | 131.30M | 213.10M | 217.10M | 196.40M |
|
Non-Current Assets
|
| | | 80.17M | 83.41M | 84.38M | 85.30M | 82.02M | 80.22M | 78.30M | 71.15M | 37.70M | 111.09M | 114.79M | 130.49M | 91.84M | 133.95M | 248.95M | 260.44M | 223.90M | 283.42M | 660.59M | 631.18M | 565.60M | 582.10M | 561.00M | 542.20M | 479.80M | 515.20M | 497.30M | 474.30M | 421.60M | 827.70M | 790.50M | 777.60M | 709.80M | 735.80M | 709.80M | 701.70M | 620.60M | 687.20M | 666.40M | 538.50M | | | 1,090.20M | 962.70M | 1,032.80M | 1,492.70M | 1,450.80M | 1,259.50M | 1,413.00M | 1,401.30M | 1,380.40M | 1,181.30M | 38.30M | 1,425.90M | 1,417.20M | 1,227.10M | 1,651.30M | 1,637.00M | 1,841.70M | 1,832.50M | 1,828.10M |
|
Assets
|
| | | 414.68M | 449.79M | 453.89M | 466.31M | 456.20M | 451.54M | 481.89M | 523.21M | 541.50M | 559.20M | 544.41M | 601.49M | 691.27M | 683.97M | 822.03M | 894.81M | 1,020.30M | 1,024.05M | 1,503.57M | 1,511.22M | 1,519.40M | 1,394.10M | 1,453.30M | 1,449.50M | 1,300.20M | 1,241.20M | 1,302.50M | 1,268.70M | 1,266.70M | 1,477.10M | 1,438.00M | 1,443.70M | 1,499.80M | 1,524.80M | 1,499.60M | 1,468.60M | 1,409.80M | 1,424.30M | 1,457.20M | 1,693.80M | | | 2,181.00M | 2,226.80M | 1,782.20M | 2,567.40M | 2,698.00M | 2,858.10M | 2,824.80M | 2,725.30M | 2,714.70M | 2,611.40M | 2,548.70M | 2,573.30M | 2,539.70M | 2,825.00M | 2,791.20M | 2,527.50M | 2,554.30M | 2,584.40M | 2,577.10M |
|
Accounts Payables
|
| | | 65.62M | 64.03M | 76.63M | 60.11M | 44.93M | 46.47M | 47.85M | 47.06M | 55.22M | 50.73M | 53.03M | 64.80M | 83.71M | 77.95M | 68.58M | 76.69M | 97.10M | 102.61M | 149.53M | 182.02M | 188.50M | 169.40M | 166.60M | 153.70M | 172.80M | 153.80M | 168.70M | 172.50M | 135.80M | 126.30M | 119.70M | 132.10M | 156.90M | 175.40M | 172.60M | 117.90M | 98.30M | 99.00M | 88.90M | 60.60M | | | 106.90M | 97.60M | 109.70M | 134.50M | 135.60M | 141.80M | 125.00M | 82.70M | 60.80M | 45.80M | 63.90M | 83.00M | 70.90M | 87.50M | 83.30M | 84.00M | 90.00M | 98.50M | 92.50M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.10M | | | | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | | | | |
|
Payables
|
| | | 65.62M | 64.03M | 76.63M | 60.11M | 44.93M | 46.47M | 47.85M | 47.06M | 55.22M | 50.73M | 53.03M | 64.80M | 83.71M | 77.95M | 68.58M | 76.69M | 97.10M | 102.61M | 149.53M | 182.02M | 188.50M | 169.40M | 166.60M | 153.70M | 172.80M | 153.80M | 168.70M | 172.50M | 135.80M | 126.30M | 119.70M | 132.10M | 156.90M | 175.40M | 172.60M | 117.90M | 98.30M | 99.00M | 88.90M | 60.60M | | | 106.90M | 584.70M | 109.70M | 134.50M | 135.60M | 147.80M | 131.00M | 88.70M | 66.80M | 51.80M | 69.90M | 89.00M | 76.90M | 93.50M | 89.30M | 84.00M | 90.00M | 98.50M | 92.50M |
|
Accumulated Expenses
|
| | | 11.33M | 10.16M | 11.93M | 11.70M | 13.21M | 11.29M | 12.90M | 11.47M | 12.64M | 11.67M | 15.54M | 16.32M | 23.73M | 15.07M | 22.16M | 22.82M | 30.70M | 20.97M | 33.47M | 32.22M | 35.90M | 33.70M | 43.50M | 35.60M | 39.90M | 30.70M | 33.80M | 29.10M | 31.90M | 21.00M | 28.10M | 18.20M | 25.40M | 23.80M | 23.20M | 22.10M | 30.40M | 31.30M | 45.50M | 59.50M | 7.20M | 2.80M | 59.80M | 76.40M | 64.00M | 68.40M | 80.10M | 90.60M | 128.20M | 113.10M | 93.70M | 45.90M | 103.00M | 103.90M | 98.80M | 183.70M | 136.40M | 114.60M | 110.80M | 172.40M | 169.50M |
|
Other Accumulated Expenses
|
| | | 18.96M | 20.57M | 23.73M | 20.76M | 22.81M | 28.57M | 24.14M | 27.60M | 26.52M | 35.00M | 33.93M | 34.37M | 31.24M | 34.11M | 47.66M | 86.41M | 56.70M | 72.78M | 94.43M | 96.91M | 74.10M | 77.50M | 77.10M | 80.20M | 82.30M | 78.90M | 93.30M | 102.70M | 101.80M | 103.10M | 95.90M | 91.20M | 79.70M | 101.00M | 91.90M | 99.10M | 106.10M | 107.70M | 87.60M | 91.00M | | | 90.70M | 96.20M | 111.80M | 138.50M | 139.30M | 145.30M | 35.60M | 28.40M | 29.80M | 99.40M | 31.60M | 26.80M | 25.00M | 102.60M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 2.31M | | | | 7.50M | 9.38M | 11.30M | 13.10M | 15.00M | 15.00M | 18.80M | 15.00M | 15.00M | 15.00M | 15.00M | | | | | | | | | | | | | | | | | | | 6.00M | | | | 6.00M | | | | 6.00M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | 11.50M | | | | | |
|
Current Taxes
|
| | | 10.06M | 13.10M | 6.98M | 6.29M | 11.81M | 15.78M | 7.94M | 8.79M | 11.22M | 12.96M | 4.83M | 11.51M | 10.75M | 15.10M | 9.06M | 4.98M | 12.50M | 11.97M | 11.83M | 34.14M | 34.70M | 25.40M | 27.50M | 13.80M | 11.50M | 13.80M | 9.40M | 14.70M | 17.20M | 17.40M | 22.20M | 16.70M | 13.10M | 18.70M | 11.60M | 1.00M | 19.10M | 9.50M | 17.50M | 33.00M | | | 18.70M | 29.40M | 18.00M | 23.80M | 38.00M | 79.70M | 54.20M | 60.30M | 64.80M | 54.00M | 49.10M | 38.00M | 9.70M | 42.20M | | | | | |
|
Total Current Liabilities
|
| | | 105.97M | 107.88M | 119.27M | 98.86M | 92.76M | 102.10M | 92.83M | 94.92M | 105.60M | 110.36M | 107.33M | 126.99M | 149.63M | 142.24M | 149.77M | 190.90M | 254.40M | 254.55M | 394.32M | 397.63M | 446.70M | 416.70M | 398.10M | 357.30M | 350.80M | 304.90M | 328.90M | 348.50M | 310.40M | 276.50M | 274.60M | 266.90M | 283.80M | 325.70M | 299.30M | 240.10M | 253.90M | 247.50M | 239.50M | 244.10M | | | 276.10M | 786.70M | 303.50M | 365.20M | 393.00M | 463.40M | 365.30M | 299.30M | 268.90M | 260.10M | 245.50M | 253.30M | 210.90M | 277.20M | 253.90M | 229.80M | 247.50M | 270.90M | 262.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 238.10M | 234.58M | 231.10M | 227.50M | 223.70M | 220.20M | 216.70M | 213.20M | 209.70M | 206.20M | 202.00M | | | | | | | | | | | 100.00M | | | 394.40M | 394.40M | 394.50M | 983.50M | 982.60M | 975.70M | 974.80M | 973.90M | 972.90M | 972.00M | 969.60M | 968.70M | 967.70M | 966.90M | 965.90M | 832.50M | 834.20M | 834.80M | 835.40M |
|
Convertible Debt
|
| | | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | | | | | | | | | | | | | | | | 438.10M | 442.20M | 446.50M | 450.70M | 455.10M | 459.40M | 463.80M | 468.30M | 472.80M | 477.40M | 486.60M | | 496.10M | 500.90M | 487.10M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 57.34M | 43.34M | 33.90M | 28.70M | 25.80M | 22.00M | 9.00M | 5.20M | 4.20M | 0.90M | | | 7.80M | 6.10M | | | | | | | | | | | 20.90M | 27.10M | 22.10M | 57.30M | 56.10M | 52.60M | 57.60M | 48.10M | 45.80M | 39.10M | 35.20M | 34.30M | 31.30M | 27.90M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | 16.80M | 14.60M | | | 26.90M | 24.00M | 28.00M | 35.20M | 54.60M | 51.50M | 48.70M | 45.30M | 44.00M | 42.40M | 40.90M | 39.70M | 39.30M | 37.90M | | | | | |
|
Other Non-Current Liabilities
|
| | | 19.89M | 20.71M | 21.55M | 20.44M | 21.14M | 21.89M | 22.87M | 23.60M | 36.81M | 37.55M | 32.67M | 17.52M | 17.48M | 17.94M | 47.26M | 75.31M | 52.70M | 51.73M | 85.63M | 72.73M | 14.60M | 15.50M | 41.90M | 49.20M | 12.50M | 12.70M | 13.90M | 14.00M | 14.10M | 16.70M | 28.20M | 28.30M | 36.00M | 33.90M | 36.70M | 38.00M | 30.30M | 49.20M | 49.00M | 44.00M | | | 77.00M | 78.50M | 82.80M | 154.80M | 164.70M | 152.60M | 159.60M | 151.70M | 151.80M | 93.50M | 129.30M | 131.00M | 125.70M | 114.10M | 104.10M | 89.10M | 85.60M | 83.80M | 79.10M |
|
Total Non-Current Liabilities
|
| | | -19.89M | -20.71M | -21.55M | -20.44M | -21.14M | -21.89M | -22.87M | -23.60M | -36.81M | -37.55M | -32.67M | -17.52M | -17.48M | -17.94M | -47.26M | -75.31M | 266.40M | -51.73M | 703.37M | 690.19M | 711.70M | 672.90M | 647.60M | 599.50M | 582.70M | 529.70M | 548.30M | 555.60M | 512.40M | 714.60M | 724.60M | 719.50M | 734.50M | 780.80M | 758.70M | 703.90M | 722.20M | 720.30M | 716.90M | 830.70M | | | 1,171.40M | 1,181.10M | 698.00M | 1,348.70M | 1,375.60M | 1,439.10M | 1,340.10M | 1,273.20M | 1,241.80M | 1,274.50M | 1,215.10M | 1,222.00M | 1,178.60M | 1,244.10M | 1,219.80M | 1,062.30M | 1,081.70M | 1,105.70M | 1,097.40M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | 319.10M | | 789.00M | 762.92M | 726.30M | 688.40M | 689.50M | 648.70M | 595.20M | 542.40M | 562.20M | 569.60M | 526.50M | 731.30M | 752.80M | 747.80M | 770.50M | 814.70M | 795.40M | 741.90M | 752.50M | 769.50M | 765.90M | 874.70M | | | 1,248.40M | 1,259.60M | 780.80M | 1,503.50M | 1,540.30M | 1,591.70M | 1,499.70M | 1,424.90M | 1,393.60M | 1,368.00M | 1,344.40M | 1,353.00M | 1,304.30M | 1,358.20M | 1,323.90M | 1,151.40M | 1,167.30M | 1,189.50M | 1,176.50M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 2.31M | | | | 245.60M | 243.96M | 242.40M | 240.60M | 238.70M | 235.20M | 235.50M | 228.20M | 224.70M | 221.20M | 217.00M | | | | | | | | | | | 100.00M | | | 394.40M | 394.40M | 394.50M | 983.50M | 982.60M | 981.70M | 974.80M | 973.90M | 972.90M | 978.00M | 969.60M | 968.70M | 967.70M | 972.90M | 965.90M | 832.50M | 834.20M | 834.80M | 835.40M |
|
Common Equity
|
| | | 286.51M | 318.90M | 310.75M | 344.70M | 339.99M | 325.24M | 363.89M | 402.39M | 396.90M | 408.99M | 402.11M | 454.67M | 521.90M | 521.48M | 625.00M | 628.60M | 701.20M | 717.76M | 714.58M | 748.29M | 793.10M | 705.70M | 763.80M | 800.80M | 705.00M | 698.80M | 740.30M | 699.10M | 740.20M | 745.80M | 685.20M | 695.90M | 729.30M | 710.10M | 704.20M | 726.70M | 657.30M | 654.80M | 691.30M | 819.10M | | | 932.60M | 967.20M | 1,001.40M | 1,063.90M | 1,157.70M | 1,266.40M | 1,325.10M | 1,300.40M | 1,321.10M | 1,243.40M | 1,204.30M | 1,220.30M | 1,235.40M | 1,466.80M | 1,467.30M | 1,376.10M | 1,387.00M | 1,394.90M | 1,400.60M |
|
Shareholder's Equity
|
| | | 286.51M | 318.90M | 310.75M | 344.70M | 339.99M | 325.24M | 363.89M | 402.39M | 396.90M | 408.99M | 402.11M | 454.67M | 521.90M | 521.48M | 625.00M | 628.60M | 701.20M | 717.76M | 714.58M | 748.29M | 793.10M | 705.70M | 763.80M | 800.80M | 705.00M | 698.80M | 740.30M | 699.10M | 740.20M | 745.80M | 685.20M | 695.90M | 729.30M | 710.10M | 704.20M | 726.70M | 657.30M | 654.80M | 691.30M | 819.10M | | | 932.60M | 967.20M | 1,001.40M | 1,063.90M | 1,157.70M | 1,266.40M | 1,325.10M | 1,300.40M | 1,321.10M | 1,243.40M | 1,204.30M | 1,220.30M | 1,235.40M | 1,466.80M | 1,467.30M | 1,376.10M | 1,387.00M | 1,394.90M | 1,400.60M |
|
Liabilities and Shareholders Equity
|
| | | 414.68M | 449.79M | 453.89M | 466.31M | 456.20M | 451.54M | 481.89M | 523.21M | 541.50M | 559.20M | 544.41M | 601.49M | 691.27M | 683.97M | 822.03M | 894.81M | 1,020.30M | 1,024.05M | 1,503.57M | 1,511.22M | 1,519.40M | 1,394.10M | 1,453.30M | 1,449.50M | 1,300.20M | 1,241.20M | 1,302.50M | 1,268.70M | 1,266.70M | 1,477.10M | 1,438.00M | 1,443.70M | 1,499.80M | 1,524.80M | 1,499.60M | 1,468.60M | 1,409.80M | 1,424.30M | 1,457.20M | 1,693.80M | | | 2,181.00M | 2,226.80M | 1,782.20M | 2,567.40M | 2,698.00M | 2,858.10M | 2,824.80M | 2,725.30M | 2,714.70M | 2,611.40M | 2,548.70M | 2,573.30M | 2,539.70M | 2,825.00M | 2,791.20M | 2,527.50M | 2,554.30M | 2,584.40M | 2,577.10M |
|
Treasury Shares
|
| | | 10.87M | 10.87M | 12.32M | 12.32M | 13.37M | 14.76M | 14.76M | 14.76M | 15.78M | 15.87M | 17.02M | 17.02M | 17.38M | 18.60M | 19.05M | 19.05M | 19.05M | 19.68M | 20.34M | | 20.72M | 22.39M | 22.39M | 22.39M | 24.32M | 24.83M | 24.83M | 25.94M | 25.94M | 27.64M | 27.64M | 27.64M | 27.64M | 28.50M | 29.49M | 29.49M | 30.93M | 31.49M | 31.49M | 31.75M | | | 31.75M | 31.63M | 28.12M | 28.12M | 28.12M | 28.12M | 28.24M | 28.88M | 29.12M | 2.00M | 30.12M | 30.12M | 30.12M | 30.12M | 30.12M | 31.10M | 31.65M | 31.97M | 32.07M |
|
Retained Earnings
|
| | | 219.12M | 237.82M | 255.50M | 268.99M | 282.92M | 295.93M | 313.31M | 324.76M | 337.06M | 343.11M | 354.23M | 390.67M | 435.99M | 470.93M | 488.26M | 448.21M | 482.70M | 509.27M | 529.24M | 561.72M | 593.10M | 616.90M | 651.90M | 672.40M | 665.30M | 669.00M | 691.80M | 696.30M | 714.10M | 704.00M | 621.60M | 607.90M | 606.40M | 610.20M | 623.00M | 629.70M | 583.50M | 586.60M | 606.40M | 701.40M | | | 762.00M | 781.00M | 821.20M | 890.70M | 955.60M | 1,038.50M | 1,103.10M | 1,125.10M | 1,135.50M | 1,112.10M | 1,056.50M | 1,047.50M | 1,029.40M | 1,237.70M | 1,214.60M | 1,216.40M | 1,194.60M | 1,189.90M | 1,169.30M |