|
Cash & Equivalents
|
34.49M | 33.73M | 39.53M | 0.03M | 0.03M | 44.27M | 52.34M | 39.54M | 38.43M | 62.70M | 53.94M | 49.76M | 48.58M | 65.31M | 80.98M | 63.40M | 62.60M | 79.78M | 92.96M | 76.82M | 67.64M | 56.81M | 51.30M | 26.91M | 27.95M | 42.28M | 58.50M | 45.00M | 53.30M | 55.95M | 59.00M | 54.60M | 54.40M | 54.10M | 86.10M | 46.90M | 71.70M | 71.70M | 74.60M | 192.10M | 99.30M | 124.70M | 141.00M | 175.20M | 135.10M | 140.60M | 123.60M | 110.40M | 73.80M | 59.20M | 77.40M | 91.40M | 95.80M | 97.00M | 117.10M | 88.80M | 84.60M | 91.30M | 99.80M | 79.50M | 80.10M | 99.40M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | 1.90M | 2.20M | 1.20M | 1.10M | 0.30M | 0.20M | 4.30M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
34.49M | 33.73M | 39.53M | 0.03M | 0.03M | 44.27M | 52.34M | 39.54M | 38.43M | 62.70M | 53.94M | 49.76M | 48.58M | 65.31M | 80.98M | 63.40M | 62.60M | 79.78M | 92.96M | 76.82M | 67.64M | 56.81M | 51.30M | 26.91M | 27.95M | 42.28M | 58.50M | 45.00M | 53.30M | 55.95M | 59.00M | 54.60M | 54.40M | 54.10M | 86.10M | 46.90M | 71.70M | 71.70M | 77.10M | 192.10M | 99.30M | 124.70M | 142.90M | 177.40M | 136.30M | 141.70M | 123.90M | 110.60M | 78.10M | 59.20M | 77.40M | 91.40M | 95.80M | 97.00M | 117.10M | 88.80M | 84.60M | 91.30M | 99.80M | 79.50M | 80.10M | 99.40M |
|
Receivables - Net
|
| | 127.54M | | 140.24M | 128.84M | 128.87M | 123.98M | 135.06M | 124.12M | 138.15M | 130.43M | 146.79M | 139.81M | 140.18M | 143.96M | 158.34M | 141.77M | 152.38M | 134.03M | 151.15M | 137.23M | 140.44M | 134.24M | 154.61M | 135.46M | 149.13M | 137.38M | 199.86M | 193.72M | 209.52M | 212.26M | 215.32M | 208.12M | 216.20M | 213.70M | 232.00M | 212.70M | 223.30M | 207.10M | 184.20M | 201.30M | 199.90M | 194.60M | 207.60M | 198.40M | 211.40M | 199.50M | 215.70M | 219.30M | 251.50M | 254.30M | 263.50M | 241.90M | 247.60M | 257.30M | 268.80M | 260.20M | 259.10M | 251.20M | 265.30M | 249.30M |
|
Receivables - Other
|
| | 3.71M | | | | 4.95M | | | | 6.68M | | | | 4.69M | | | | 5.16M | | | | 4.10M | | | | 3.83M | | | | 6.24M | | | | 8.20M | 9.50M | 9.90M | 7.80M | 6.80M | 3.30M | 3.90M | 3.30M | 4.50M | 4.50M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 131.25M | | 140.24M | 128.84M | 133.83M | 123.98M | 135.06M | 124.12M | 144.82M | 130.43M | 146.79M | 139.81M | 144.87M | 143.96M | 158.34M | 141.77M | 157.54M | 134.03M | 151.15M | 137.23M | 144.55M | 134.24M | 154.61M | 135.46M | 152.97M | 137.38M | 199.86M | 193.72M | 215.75M | 212.26M | 215.32M | 208.12M | 224.40M | 223.20M | 241.90M | 220.50M | 230.10M | 210.40M | 188.10M | 204.60M | 204.40M | 199.10M | 207.60M | 198.40M | 211.40M | 199.50M | 215.70M | 219.30M | 251.50M | 254.30M | 263.50M | 241.90M | 247.60M | 257.30M | 268.80M | 260.20M | 259.10M | 251.20M | 265.30M | 249.30M |
|
Inventory
|
| | 61.75M | | 74.39M | 77.41M | 65.91M | | | 60.95M | 58.14M | 64.13M | 62.70M | 67.39M | 66.91M | 73.84M | 79.03M | 83.96M | 80.51M | 85.61M | 86.53M | 83.31M | 77.29M | 84.08M | 82.52M | 87.28M | 78.62M | 88.09M | 141.58M | 141.52M | 127.69M | 140.29M | 139.41M | 139.79M | 135.10M | 158.20M | 159.50M | 160.90M | 150.10M | 155.20M | 149.90M | 133.50M | 127.70M | 160.60M | 148.20M | 158.30M | 160.60M | 184.40M | 188.60M | 199.60M | 206.60M | 203.60M | 198.40M | 184.60M | 175.90M | 181.40M | 189.70M | 201.80M | 183.80M | 191.30M | 195.40M | 205.90M |
|
Current Deferred Tax Assets
|
| | 11.46M | | 8.81M | 8.96M | 10.36M | | | 10.52M | 11.34M | 10.29M | 9.62M | 8.99M | 13.72M | 9.60M | 9.39M | 8.20M | 9.74M | 9.49M | 9.75M | 9.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 7.99M | | 11.16M | 8.85M | 10.32M | | | 11.65M | 11.31M | 13.18M | 10.88M | 12.11M | 11.43M | 14.23M | 9.15M | 13.47M | 9.55M | 10.74M | 11.36M | 11.66M | 14.66M | 11.56M | 10.29M | 14.03M | 9.20M | 14.51M | 25.20M | 26.28M | 19.35M | 21.54M | 27.38M | 28.36M | 31.20M | 33.60M | 32.50M | 34.20M | 33.00M | 30.80M | 27.50M | 31.80M | 25.00M | 23.20M | 31.50M | 29.00M | 31.20M | 30.50M | 43.00M | 43.90M | 39.80M | 33.10M | 32.10M | 31.10M | 28.50M | 33.60M | 34.70M | 40.60M | 33.90M | 28.90M | 33.80M | 43.70M |
|
Current Assets
|
| | 248.27M | | 276.09M | 268.46M | 272.10M | | | 270.19M | 273.45M | 268.22M | 281.38M | 295.71M | 315.30M | 307.12M | 320.66M | 329.25M | 347.09M | 319.19M | 328.62M | 309.40M | 293.64M | 259.45M | 277.68M | 281.56M | 297.92M | 287.79M | 426.65M | 423.67M | 423.12M | 434.68M | 445.26M | 439.14M | 468.60M | 452.40M | 479.40M | 479.50M | 481.00M | 585.20M | 460.90M | 491.30M | 493.60M | 530.50M | 522.40M | 526.30M | 526.80M | 524.80M | 521.10M | 522.00M | 575.30M | 582.40M | 589.80M | 554.60M | 569.10M | 561.10M | 577.80M | 593.90M | 576.60M | 550.90M | 574.60M | 598.30M |
|
Property, Plant & Equipment (Net)
|
| | 87.63M | | 83.20M | 82.35M | 87.15M | | | 86.89M | 86.19M | 84.45M | 84.25M | 84.48M | 83.48M | 83.87M | 84.47M | 85.19M | 86.54M | 84.82M | 89.16M | 87.78M | 94.96M | 101.24M | 105.09M | 113.38M | 112.10M | 112.92M | 178.01M | 181.51M | 180.02M | 177.93M | 168.98M | 163.82M | 163.40M | 174.90M | 173.30M | 167.50M | 173.30M | 173.90M | 178.60M | 178.30M | 185.50M | 170.90M | 172.10M | 169.70M | 172.80M | 171.20M | 169.30M | 166.10M | 179.90M | 182.80M | 184.60M | 182.00M | 187.70M | 184.70M | 179.40M | 183.70M | 184.40M | 185.70M | 192.50M | 192.10M |
|
Goodwill
|
| | 20.42M | | 21.92M | 20.39M | 20.30M | | | 19.78M | 19.72M | 19.80M | 19.26M | 19.25M | 18.93M | 19.16M | 19.30M | 18.73M | 18.36M | 17.56M | 17.67M | 16.82M | 16.80M | 17.15M | 17.52M | 24.67M | 21.07M | 21.46M | 183.25M | 179.05M | 186.00M | 196.16M | 185.72M | 184.62M | 221.70M | 189.70M | 193.30M | 185.40M | 235.10M | 191.20M | 193.90M | 201.40M | 207.80M | 240.90M | 243.90M | 238.50M | 193.10M | 229.60M | 217.20M | 168.60M | 182.00M | 185.00M | 185.60M | 180.50M | 187.40M | 8.40M | 9.50M | 198.40M | 185.60M | 192.80M | 207.20M | 208.30M |
|
Intangibles
|
| | 34.81M | | 26.43M | 24.79M | 37.71M | | | 21.91M | 21.39M | 19.93M | 19.25M | 19.41M | 19.03M | 18.51M | 18.14M | 16.68M | 33.16M | 14.22M | 14.29M | 3.32M | 3.19M | 3.10M | 2.98M | 2.89M | 15.15M | 8.77M | 166.20M | 175.75M | 172.35M | 172.30M | 157.67M | 152.97M | 146.50M | 156.00M | 150.10M | 139.50M | 203.00M | 129.60M | 126.70M | 126.60M | 218.50M | 202.70M | 210.30M | 206.00M | 98.00M | 198.60M | 188.40M | 74.00M | 76.40M | 73.20M | 69.60M | 64.20M | 63.10M | 72.30M | 67.50M | 66.40M | 58.70M | 57.30M | 58.20M | 55.90M |
|
Goodwill & Intangibles
|
| | 55.23M | | 48.35M | 45.18M | 58.01M | | | 41.69M | 41.11M | 39.73M | 38.51M | 38.66M | 37.96M | 37.67M | 37.43M | 35.41M | 51.52M | 31.78M | 31.96M | 20.14M | 20.00M | 20.26M | 20.50M | 27.56M | 36.22M | 30.23M | 349.45M | 354.80M | 358.35M | 368.46M | 343.39M | 337.59M | 368.20M | 345.70M | 343.40M | 324.90M | 438.10M | 320.80M | 320.60M | 328.00M | 426.30M | 443.60M | 454.20M | 444.50M | 291.10M | 428.20M | 405.60M | 242.60M | 258.40M | 258.20M | 255.20M | 244.70M | 250.50M | 80.70M | 77.00M | 264.80M | 244.30M | 250.10M | 265.40M | 264.20M |
|
Long-Term Deferred Tax
|
| | 14.18M | | 13.41M | 14.65M | 38.44M | | | 15.57M | 33.77M | 10.35M | 10.43M | 12.83M | 27.28M | 2.76M | 6.51M | 6.07M | 8.16M | 7.44M | 7.62M | 7.23M | 22.60M | 12.91M | 14.10M | 13.22M | 13.44M | 16.28M | 20.16M | 19.86M | 27.40M | 14.83M | 13.72M | 15.06M | 31.30M | 27.00M | 29.30M | 27.00M | 29.20M | 27.50M | 25.70M | 22.20M | 25.00M | 22.30M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 7.83M | | 8.24M | 7.43M | 5.94M | | | 8.74M | 9.02M | 9.50M | 8.39M | 7.30M | 17.15M | 17.06M | 16.96M | 15.34M | 11.19M | 10.93M | 12.38M | 10.73M | 11.64M | 18.85M | 15.51M | 17.36M | 19.05M | 19.93M | 22.95M | 22.96M | 21.32M | 20.00M | 14.73M | 14.95M | 31.30M | | | | 29.20M | | | | 25.00M | | 28.20M | 27.50M | 29.70M | 34.00M | 34.50M | 43.00M | 39.70M | 43.90M | 46.50M | 45.60M | 64.40M | 101.00M | 107.60M | 121.60M | 130.20M | 139.30M | 155.10M | 147.60M |
|
Non-Current Assets
|
| | 155.40M | | 153.20M | 149.61M | 152.17M | | | 152.88M | 147.31M | 144.03M | 141.57M | 143.27M | 141.01M | 141.35M | 145.37M | 142.00M | 139.84M | 134.97M | 141.13M | 125.88M | 138.65M | 153.25M | 155.20M | 171.52M | 172.12M | 179.36M | 570.56M | 579.12M | 570.86M | 581.22M | 540.82M | 531.43M | 508.40M | 588.30M | 591.40M | 565.60M | 517.70M | 565.00M | 567.30M | 572.20M | 529.60M | 550.30M | 559.00M | 540.80M | 477.80M | 525.40M | 504.10M | 483.10M | 509.80M | 518.30M | 518.50M | 504.70M | 544.30M | 590.60M | 589.70M | 622.20M | 613.50M | 629.40M | 666.90M | 658.60M |
|
Assets
|
| | 403.67M | | 429.29M | 418.06M | 424.26M | | | 423.07M | 420.76M | 412.25M | 422.95M | 438.98M | 456.31M | 448.47M | 466.03M | 471.25M | 486.93M | 454.15M | 469.74M | 435.28M | 432.30M | 412.70M | 432.88M | 453.07M | 470.04M | 467.15M | 997.21M | 1,002.80M | 993.98M | 1,015.90M | 986.08M | 970.57M | 992.50M | 1,040.70M | 1,070.80M | 1,045.10M | 1,062.90M | 1,150.20M | 1,028.20M | 1,063.50M | 1,082.60M | 1,080.80M | 1,081.40M | 1,067.10M | 1,061.70M | 1,050.20M | 1,025.20M | 1,005.10M | 1,085.10M | 1,100.70M | 1,108.30M | 1,059.30M | 1,113.40M | 1,151.70M | 1,167.50M | 1,216.10M | 1,190.10M | 1,180.30M | 1,241.50M | 1,256.90M |
|
Accounts Payables
|
| | 40.50M | | 55.67M | 51.50M | 46.87M | | | 43.54M | 47.00M | 51.58M | 52.76M | 49.30M | 53.08M | 54.41M | 60.12M | 57.90M | 61.63M | 56.76M | 59.73M | 54.39M | 50.35M | 46.57M | 49.84M | 45.00M | 47.41M | 49.52M | 88.57M | 88.62M | 96.08M | 102.70M | 103.60M | 90.78M | 98.40M | 94.90M | 98.70M | 93.90M | 94.10M | 95.80M | 77.40M | 86.00M | 106.30M | 104.80M | 118.50M | 117.40M | 121.50M | 120.00M | 120.40M | 110.00M | 126.10M | 117.60M | 113.00M | 98.50M | 111.40M | 124.90M | 128.70M | 128.00M | 126.90M | 115.30M | 122.30M | 110.60M |
|
Payables
|
| | 40.50M | | 55.67M | 51.50M | 46.87M | | | 43.54M | 47.00M | 51.58M | 52.76M | 49.30M | 53.08M | 54.41M | 60.12M | 57.90M | 61.63M | 56.76M | 59.73M | 54.39M | 50.35M | 46.57M | 49.84M | 45.00M | 47.41M | 49.52M | 88.57M | 88.62M | 96.08M | 102.70M | 103.60M | 90.78M | 98.40M | 94.90M | 98.70M | 93.90M | 94.10M | 95.80M | 77.40M | 86.00M | 106.30M | 104.80M | 118.50M | 117.40M | 121.50M | 120.00M | 120.40M | 110.00M | 126.10M | 117.60M | 113.00M | 98.50M | 111.40M | 124.90M | 128.70M | 128.00M | 126.90M | 115.30M | 122.30M | 110.60M |
|
Accumulated Expenses
|
| | 31.28M | | 26.05M | 31.65M | 32.93M | | | 32.30M | 33.02M | 25.00M | 24.50M | 31.10M | 29.76M | 25.30M | 27.10M | 33.55M | 33.84M | 25.46M | 28.57M | 36.54M | 34.53M | 26.89M | 30.14M | 30.86M | 36.00M | 23.45M | 35.79M | 35.09M | 37.26M | 34.67M | 41.29M | 42.16M | 56.10M | 41.60M | 50.20M | 52.90M | 63.50M | 40.20M | 45.00M | 50.50M | 53.70M | 49.00M | 61.00M | 59.90M | 60.60M | 48.00M | 50.40M | 47.20M | 44.00M | 44.90M | 51.60M | 62.10M | 67.30M | 46.70M | 51.70M | 59.40M | 53.10M | 39.30M | 41.30M | 48.90M |
|
Other Accumulated Expenses
|
| | 40.70M | | 40.05M | 40.57M | 39.40M | | | 37.52M | 38.84M | 36.88M | 39.16M | 40.51M | 44.08M | 41.39M | 43.46M | 43.21M | 45.51M | 38.07M | 41.49M | 42.67M | 43.03M | 38.60M | 40.79M | 42.59M | 43.62M | 45.17M | 58.19M | 63.33M | 69.45M | 70.29M | 66.75M | 71.84M | 67.40M | 100.60M | 102.50M | 102.90M | 86.00M | 88.00M | 86.60M | 91.80M | 83.40M | 87.00M | 101.60M | 95.20M | 104.00M | 93.70M | 88.90M | 81.70M | 86.30M | 89.00M | 87.90M | 78.30M | 88.60M | 81.60M | 78.00M | 85.50M | 110.90M | 102.30M | 110.80M | 121.60M |
|
Short term Debt
|
| | 3.15M | | 4.00M | 4.20M | 4.17M | | | 2.73M | 2.04M | 1.57M | 4.01M | 3.94M | 3.80M | 2.24M | 3.64M | 3.72M | 3.57M | 3.49M | 3.44M | 3.44M | 3.46M | 3.46M | 3.46M | 3.46M | 3.46M | 0.03M | 5.31M | 5.28M | 30.88M | 30.90M | 30.97M | 31.00M | 27.00M | 30.10M | 8.30M | 20.20M | 31.30M | 1.10M | 42.50M | 16.00M | 10.90M | 36.40M | 3.20M | 3.70M | 4.20M | 4.70M | 5.20M | 5.30M | 5.20M | 5.30M | 5.30M | 5.90M | 6.40M | 7.20M | 7.80M | 0.60M | 1.30M | 0.50M | 0.40M | 0.40M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.51M | | 0.84M | 0.01M | 0.62M | | | 1.30M | 0.79M | 1.02M | 0.96M | 1.35M | 0.81M | 0.81M | 0.97M | 1.14M | 1.09M | 0.10M | 3.58M | 1.18M | 1.40M | 0.25M | 3.95M | 0.98M | 2.35M | 2.06M | 6.75M | 10.60M | 2.84M | 2.80M | 2.81M | 2.97M | 2.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 2.74M | | | | 3.16M | | | | 1.88M | | | | | | | | 2.37M | | | | 2.51M | | | | 2.37M | | | | 5.82M | | | | | | | | 6.80M | | | | 5.90M | | | | 7.70M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 116.14M | | 126.62M | 127.94M | 123.99M | | | 117.39M | 121.69M | 116.04M | 121.39M | 126.19M | 131.53M | 124.14M | 135.29M | 139.51M | 145.63M | 123.88M | 136.81M | 139.47M | 133.22M | 115.77M | 128.18M | 122.89M | 132.83M | 120.23M | 194.61M | 202.91M | 236.51M | 241.37M | 245.42M | 238.75M | 248.90M | 267.20M | 259.70M | 269.90M | 274.90M | 225.10M | 251.50M | 244.30M | 254.30M | 277.20M | 284.30M | 276.20M | 290.30M | 266.40M | 264.90M | 244.20M | 261.60M | 256.80M | 257.80M | 244.80M | 273.70M | 260.40M | 266.20M | 273.50M | 292.20M | 257.40M | 274.80M | 281.50M |
|
Non-Current Debt
|
| | 27.67M | | 37.25M | 32.73M | 32.29M | | | 30.92M | 30.28M | 30.20M | 28.17M | 28.04M | 28.00M | 26.00M | 24.57M | 24.45M | 24.57M | 22.57M | 21.14M | 21.14M | 21.19M | 19.19M | 17.75M | 32.74M | 32.73M | 45.01M | 405.72M | 383.25M | 345.96M | 342.42M | 328.70M | 316.94M | 328.10M | 330.10M | 346.10M | 322.20M | 307.50M | 462.50M | 297.50M | 307.60M | 297.60M | 271.90M | 266.00M | 264.70M | 263.40M | 276.90M | 260.60M | 276.30M | 295.10M | 293.80M | 272.70M | 215.90M | 194.20M | 207.40M | 205.60M | 208.60M | 198.20M | 213.30M | 213.40M | 238.30M |
|
Pension
|
| | 33.90M | | 32.30M | 32.02M | 40.09M | | | 38.02M | 25.87M | 25.78M | 25.17M | 25.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 2.22M | 1.97M | 1.89M | 1.87M | 1.89M | 1.90M | 2.20M | 1.50M | 1.50M | 1.40M | 1.40M | 1.40M | 1.40M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.70M | 1.80M | 1.80M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 1.25M | 0.45M | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.53M | | 4.01M | 3.56M | 16.26M | | | 3.24M | 14.76M | 3.16M | 3.07M | 2.83M | 14.01M | 2.90M | 6.54M | 4.55M | 5.99M | 5.95M | 4.34M | 1.61M | 10.55M | 0.06M | 0.07M | 0.09M | 0.17M | 0.17M | 59.00M | 62.17M | 69.49M | 53.41M | 50.44M | 48.49M | 55.50M | 46.20M | 45.50M | 42.40M | 41.70M | 39.80M | 38.70M | 38.70M | 39.10M | 33.80M | 33.40M | 25.80M | 44.10M | 19.60M | 17.90M | 15.90M | 31.10M | 10.50M | 9.70M | 8.60M | 19.00M | 8.40M | 7.90M | 7.90M | 4.90M | 5.10M | 5.30M | 1.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20M | 46.30M | 46.30M | 30.30M | 27.30M | 27.10M | 27.80M | 28.70M | 27.70M | 29.50M | 26.30M | 41.90M | 22.90M | 21.70M | 17.30M | 32.20M | 18.30M | 17.40M | 18.70M | 42.30M | 27.10M | 29.70M | 35.20M | 36.30M | 35.40M | 34.10M | 34.30M |
|
Other Non-Current Liabilities
|
| | 5.29M | 0.22M | 0.27M | 4.80M | 3.85M | 0.42M | 0.33M | 3.90M | 4.53M | 4.58M | 4.64M | 4.70M | 4.89M | 5.07M | 5.28M | 4.96M | 4.38M | 4.15M | 4.54M | 3.69M | 4.17M | 4.49M | 4.85M | 4.56M | 4.62M | 4.96M | 24.94M | 32.69M | 35.95M | 47.93M | 36.74M | 35.48M | 32.10M | 31.70M | 34.60M | 21.50M | 27.80M | 18.20M | 22.30M | 31.80M | 38.90M | 31.30M | 13.40M | 14.40M | 10.60M | 10.90M | 10.70M | 9.00M | 14.50M | 14.80M | 15.60M | 12.00M | 21.50M | 18.80M | 18.80M | 28.60M | 22.90M | 28.80M | 45.40M | 44.00M |
|
Total Non-Current Liabilities
|
| | 71.39M | -0.22M | 79.24M | 73.11M | 79.42M | -0.42M | -0.33M | 76.07M | 64.01M | 63.73M | 61.05M | 61.56M | 60.93M | 58.89M | 61.35M | 58.37M | 60.65M | 57.79M | 54.83M | 50.46M | 46.87M | 45.20M | 43.91M | 57.96M | 58.66M | 70.36M | 515.24M | 503.35M | 459.00M | 467.16M | 438.46M | 422.74M | 427.30M | 453.30M | 475.90M | 435.40M | 426.70M | 566.40M | 403.60M | 423.90M | 422.20M | 382.20M | 359.60M | 347.80M | 336.30M | 346.50M | 326.30M | 334.40M | 351.40M | 350.70M | 328.60M | 268.20M | 261.40M | 275.40M | 275.40M | 294.10M | 275.80M | 296.80M | 313.00M | 332.70M |
|
Total Liabilities
|
| | 187.53M | | 205.86M | 201.05M | 203.41M | | | 193.47M | 185.71M | 179.77M | 182.44M | 187.75M | 192.46M | 183.04M | 196.64M | 197.88M | 206.28M | 181.67M | 191.64M | 189.93M | 180.09M | 160.97M | 172.09M | 180.85M | 191.49M | 190.59M | 709.85M | 706.26M | 695.50M | 708.53M | 683.89M | 661.48M | 676.20M | 720.50M | 735.60M | 705.30M | 701.60M | 791.50M | 655.10M | 668.20M | 676.50M | 659.40M | 643.90M | 624.00M | 626.60M | 612.90M | 591.20M | 578.60M | 613.00M | 607.50M | 586.40M | 513.00M | 535.10M | 535.80M | 541.60M | 567.60M | 568.00M | 554.20M | 587.80M | 614.20M |
|
Total Debt
|
| | 30.83M | | 41.26M | 36.94M | 36.45M | | | 33.65M | 32.32M | 31.77M | 32.18M | 31.98M | 31.80M | 28.24M | 28.21M | 28.17M | 28.14M | 26.06M | 24.58M | 24.58M | 24.65M | 22.65M | 21.21M | 36.20M | 36.19M | 45.05M | 411.02M | 388.53M | 376.84M | 373.32M | 359.67M | 347.94M | 355.10M | 360.20M | 354.40M | 342.40M | 338.80M | 463.60M | 340.00M | 323.60M | 308.50M | 308.30M | 269.20M | 268.40M | 267.60M | 281.60M | 265.80M | 281.60M | 300.30M | 299.10M | 278.00M | 221.80M | 200.60M | 214.60M | 213.40M | 209.20M | 199.50M | 213.80M | 213.80M | 238.70M |
|
Common Equity
|
| | 216.13M | | 223.43M | 217.01M | 220.85M | | | 229.61M | 235.05M | 232.48M | 240.51M | 251.23M | 263.85M | 265.43M | 269.39M | 273.37M | 280.65M | 272.48M | 278.10M | 245.35M | 252.21M | 251.73M | 260.79M | 272.22M | 278.50M | 276.55M | 287.37M | 296.54M | 298.50M | 307.40M | 302.20M | 309.10M | 316.30M | 320.20M | 335.20M | 339.80M | 361.30M | 358.70M | 373.10M | 395.30M | 406.10M | 421.40M | 437.50M | 443.10M | 435.10M | 437.30M | 434.00M | 426.50M | 472.10M | 493.20M | 521.90M | 546.30M | 578.30M | 615.90M | 625.90M | 648.50M | 622.10M | 626.10M | 653.70M | 642.70M |
|
Shareholder's Equity
|
| | 216.13M | | 223.43M | 217.01M | 220.85M | | | 229.61M | 235.05M | 232.48M | 240.51M | 251.23M | 263.85M | 265.43M | 269.39M | 273.37M | 280.65M | 272.48M | 278.10M | 245.35M | 252.21M | 251.73M | 260.79M | 272.22M | 278.50M | 276.55M | 287.37M | 296.54M | 298.50M | 307.40M | 302.20M | 309.10M | 316.30M | 320.20M | 335.20M | 339.80M | 361.30M | 358.70M | 373.10M | 395.30M | 406.10M | 421.40M | 437.50M | 443.10M | 435.10M | 437.30M | 434.00M | 426.50M | 472.10M | 493.20M | 521.90M | 546.30M | 578.30M | 615.90M | 625.90M | 648.50M | 622.10M | 626.10M | 653.70M | 642.70M |
|
Liabilities and Shareholders Equity
|
| | 403.67M | | 429.29M | 418.06M | 424.26M | | | 423.07M | 420.76M | 412.25M | 422.95M | 438.98M | 456.31M | 448.47M | 466.03M | 471.25M | 486.93M | 454.15M | 469.74M | 435.28M | 432.30M | 412.70M | 432.88M | 453.07M | 470.04M | 467.15M | 997.21M | 1,002.80M | 993.98M | 1,015.90M | 986.08M | 970.57M | 992.50M | 1,040.70M | 1,070.80M | 1,045.10M | 1,062.90M | 1,150.20M | 1,028.20M | 1,063.50M | 1,082.60M | 1,080.80M | 1,081.40M | 1,067.10M | 1,061.70M | 1,050.20M | 1,025.20M | 1,005.10M | 1,085.10M | 1,100.70M | 1,108.30M | 1,059.30M | 1,113.40M | 1,151.70M | 1,167.50M | 1,216.10M | 1,190.10M | 1,180.30M | 1,241.50M | 1,256.90M |
|
Retained Earnings
|
| | 220.39M | | 219.37M | 219.51M | -29.24M | | | 231.50M | -30.33M | 233.13M | 241.06M | 246.09M | -24.97M | 252.23M | 264.07M | 272.18M | -38.59M | 287.43M | 298.59M | 288.42M | -48.13M | 289.90M | 298.57M | 306.52M | -49.92M | 310.50M | 304.17M | 303.99M | -22.30M | 297.72M | 306.67M | 312.54M | -37.20M | 317.70M | 328.50M | 339.10M | 346.00M | 347.10M | 357.40M | 365.00M | 363.30M | 384.80M | 390.20M | 407.40M | 410.60M | 416.30M | 428.30M | 439.10M | 458.00M | 477.40M | 503.80M | 521.70M | 547.40M | 570.50M | 593.10M | 608.60M | 609.70M | 617.20M | 632.00M | 641.50M |
|
Treasury Shares
|
| | -0.10M | | | | 0.47M | | | | 0.62M | | | | 0.43M | | | | 0.23M | | | | 0.76M | | | | 0.25M | | | | 0.12M | | | | 0.13M | | | | 0.12M | | | | | | | 0.10M | 0.20M | | | | 0.08M | 0.07M | 0.07M | 0.02M | 0.29M | 0.01M | 0.08M | 0.08M | 0.20M | 0.24M | 0.18M | 0.28M |