|
Cash & Equivalents
|
24.59M | 46.51M | 46.37M | 14.91M | 10.07M | 10.54M | 88.92M | 14.96M | 29.28M | 26.09M | 20.58M | 21.26M | 18.83M | 209.35M | 27.00M | 31.82M | 38.38M | 30.07M | 24.42M | 23.73M | 26.17M | 22.46M | 19.45M | 25.42M | 23.66M | 22.55M | 20.71M | 22.64M | 22.68M | 24.76M | 27.58M | 36.67M | 53.40M | 79.63M | 108.15M | 84.41M | 40.28M | 57.94M | 172.47M | 206.11M | 65.25M | 99.74M | 73.95M | 421.14M | 117.41M | 136.96M | 140.74M | 58.82M | 49.09M | 80.34M | 112.09M | 51.89M | 41.90M | 34.66M | 34.89M | 30.47M | 35.01M | 26.91M | 23.07M | 32.71M | 30.28M | 33.64M |
|
Cash & Current Investments
|
24.59M | 46.51M | 46.37M | 14.91M | 10.07M | 10.54M | 88.92M | 14.96M | 29.28M | 26.09M | 20.58M | 21.26M | 18.83M | 209.35M | 27.00M | 31.82M | 38.38M | 30.07M | 24.42M | 23.73M | 26.17M | 22.46M | 19.45M | 25.42M | 23.66M | 22.55M | 20.71M | 22.64M | 22.68M | 24.76M | 27.58M | 36.67M | 53.40M | 79.63M | 108.15M | 84.41M | 40.28M | 57.94M | 172.47M | 206.11M | 65.25M | 99.74M | 73.95M | 421.14M | 117.41M | 136.96M | 140.74M | 58.82M | 49.09M | 80.34M | 112.09M | 51.89M | 41.90M | 34.66M | 34.89M | 30.47M | 35.01M | 26.91M | 23.07M | 32.71M | 30.28M | 33.64M |
|
Receivables - Net
|
| | 111.38M | | 171.07M | 151.97M | 135.61M | 179.82M | 186.72M | 185.04M | 150.39M | 193.16M | 207.86M | 201.11M | 180.21M | 226.38M | 246.34M | 222.14M | 132.80M | 220.38M | 140.15M | 144.60M | 121.99M | 131.63M | 124.62M | 130.44M | 111.57M | 119.24M | 123.79M | 125.41M | 112.22M | 128.85M | 132.50M | 132.63M | 97.17M | 139.36M | 150.41M | 152.22M | 108.86M | 122.58M | 123.32M | 118.75M | 113.41M | 128.00M | 135.22M | 135.01M | 125.63M | 150.50M | 155.14M | 142.61M | 132.37M | 149.58M | 164.80M | 165.82M | 148.03M | 162.65M | 169.66M | 163.26M | 164.82M | 183.84M | 203.77M | 192.06M |
|
Receivables
|
| | 111.38M | | 171.07M | 151.97M | 135.61M | 179.82M | 186.72M | 185.04M | 150.39M | 193.16M | 207.86M | 201.11M | 180.21M | 226.38M | 246.34M | 222.14M | 132.80M | 220.38M | 140.15M | 144.60M | 121.99M | 131.63M | 124.62M | 130.44M | 111.57M | 119.24M | 123.79M | 125.41M | 112.22M | 128.85M | 132.50M | 132.63M | 97.17M | 139.36M | 150.41M | 152.22M | 108.86M | 122.58M | 123.32M | 118.75M | 113.41M | 128.00M | 135.22M | 135.01M | 125.63M | 150.50M | 155.14M | 142.61M | 132.37M | 149.58M | 164.80M | 165.82M | 148.03M | 162.65M | 169.66M | 163.26M | 164.82M | 183.84M | 203.77M | 192.06M |
|
Raw Materials
|
| | | | | | | | | | | | | | 65.67M | | | | 69.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 31.88M | | | | 30.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 173.14M | | | | 194.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 155.98M | | 175.66M | 173.77M | 178.03M | 198.50M | 214.03M | 220.45M | 238.02M | 247.88M | 246.06M | 249.63M | 270.69M | 269.90M | 260.95M | 262.81M | 171.26M | 301.44M | 179.67M | 176.41M | 167.37M | 167.32M | 165.80M | 171.26M | 160.46M | 159.01M | 156.33M | 160.18M | 155.35M | 156.56M | 160.68M | 165.47M | 127.16M | 179.17M | 180.50M | 176.30M | 132.66M | 140.42M | 140.89M | 142.60M | 149.38M | 151.82M | 149.92M | 154.33M | 152.45M | 158.36M | 164.04M | 173.74M | 163.36M | 171.75M | 182.52M | 182.33M | 192.45M | 206.26M | 208.62M | 213.88M | 209.19M | 218.89M | 216.90M | 227.21M |
|
Current Deferred Tax Assets
|
| | 34.50M | | 25.09M | 23.59M | 18.51M | 18.51M | 18.51M | 18.51M | 18.27M | 18.27M | 17.99M | 17.69M | 18.34M | 18.34M | 18.34M | 18.34M | 24.03M | 28.72M | 24.03M | 24.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.67M | | 9.09M | 6.72M | 12.60M | 13.39M | 11.55M | 10.15M | 10.53M | 13.68M | 12.77M | 17.96M | 18.77M | 19.78M | 18.78M | 18.83M | 8.69M | 17.63M | 18.85M | 12.55M | 17.81M | 10.07M | 7.44M | 7.53M | 16.06M | 7.98M | 9.77M | 8.80M | 16.12M | 10.84M | 6.96M | 8.36M | 6.90M | 7.02M | 7.02M | 8.15M | 20.05M | 16.23M | 18.90M | 13.64M | 15.09M | 17.96M | 19.91M | 17.07M | 12.95M | 16.29M | 17.00M | 20.13M | 14.84M | 18.02M | 20.72M | 24.61M | 22.01M | 28.35M | 25.61M | 31.29M | 29.56M | 29.47M | 38.18M | 30.26M |
|
Current Assets
|
| | 385.26M | | 390.98M | 399.44M | 433.67M | 425.18M | 460.09M | 460.24M | 437.79M | 494.25M | 503.51M | 695.74M | 515.01M | 566.22M | 582.79M | 552.19M | 529.75M | 591.90M | 388.87M | 380.05M | 326.62M | 334.44M | 321.52M | 331.78M | 308.80M | 308.87M | 312.57M | 319.15M | 311.27M | 332.92M | 353.54M | 386.09M | 411.81M | 409.96M | 378.21M | 394.61M | 434.04M | 485.34M | 348.36M | 374.73M | 351.83M | 718.92M | 422.46M | 443.37M | 431.77M | 383.97M | 385.27M | 416.82M | 422.66M | 391.24M | 409.94M | 407.42M | 397.38M | 427.73M | 438.90M | 435.34M | 426.64M | 464.91M | 489.13M | 483.17M |
|
Property, Plant & Equipment (Net)
|
| | 149.29M | | 169.44M | 157.18M | 159.21M | 165.90M | 173.21M | 180.10M | 185.03M | 194.62M | 200.33M | 206.73M | 206.15M | 208.36M | 212.13M | 214.55M | 177.47M | 228.17M | 176.97M | 174.32M | 181.13M | 179.67M | 178.66M | 182.00M | 179.16M | 184.00M | 183.76M | 185.80M | 190.25M | 188.44M | 187.07M | 185.08M | 171.95M | 197.09M | 225.63M | 226.64M | 214.33M | 208.44M | 210.96M | 215.63M | 253.06M | 251.15M | 253.23M | 254.33M | 265.63M | 279.84M | 275.67M | 271.96M | 277.75M | 295.22M | 318.63M | 316.69M | 329.99M | 332.09M | 328.83M | 329.31M | 318.65M | 321.94M | 337.26M | 340.54M |
|
Goodwill
|
| | 205.89M | | 208.50M | 215.92M | 215.36M | 251.33M | 249.67M | 269.26M | 270.94M | 284.38M | 285.36M | 290.27M | 302.48M | 310.70M | 312.27M | 321.55M | 460.08M | 461.70M | 457.72M | 455.43M | 378.92M | 379.25M | 377.43M | 377.38M | 315.08M | 316.11M | 317.85M | 318.73M | 319.39M | 320.21M | 317.70M | 316.73M | 316.65M | 133.70M | 334.78M | 332.67M | 334.64M | 12.70M | 376.32M | 62.90M | 303.97M | 300.61M | 301.43M | 299.04M | 315.49M | 345.01M | 339.21M | 332.28M | 339.81M | 361.59M | 362.80M | 358.78M | 363.77M | 361.26M | 360.37M | 365.10M | 356.36M | 376.97M | 388.49M | 387.03M |
|
Intangibles
|
| | 159.91M | | 154.07M | 158.87M | 155.67M | 201.54M | 196.57M | 208.91M | 206.16M | 210.97M | 208.85M | 200.31M | 219.53M | 214.76M | 209.91M | 207.59M | 297.42M | 354.84M | 286.70M | 281.23M | 273.87M | 268.72M | 263.51M | 258.40M | 213.92M | 209.10M | 204.11M | 199.15M | 194.22M | 189.26M | 184.29M | 179.28M | 167.89M | 173.68M | 176.91M | 171.38M | 161.39M | 193.26M | 188.17M | 175.59M | 206.20M | 199.01M | 194.15M | 187.77M | 196.73M | 204.26M | 197.10M | 189.50M | 188.11M | 194.84M | 190.68M | 184.51M | 181.02M | 175.74M | 171.22M | 168.65M | 161.08M | 163.33M | 163.05M | 158.33M |
|
Goodwill & Intangibles
|
| | 365.80M | | 362.57M | 374.79M | 371.03M | 452.87M | 446.24M | 478.17M | 477.10M | 495.35M | 494.21M | 490.58M | 522.01M | 525.46M | 522.18M | 529.14M | 757.50M | 816.54M | 744.42M | 736.66M | 652.79M | 647.97M | 640.94M | 635.78M | 529.00M | 525.21M | 521.96M | 517.88M | 513.61M | 509.47M | 501.99M | 496.01M | 484.54M | 307.38M | 511.69M | 504.05M | 496.03M | 205.96M | 564.49M | 238.49M | 510.17M | 499.62M | 495.58M | 486.81M | 512.22M | 549.27M | 536.31M | 521.78M | 527.92M | 556.43M | 553.48M | 543.29M | 544.79M | 537.00M | 531.59M | 533.75M | 517.44M | 540.30M | 551.54M | 545.36M |
|
Long-Term Deferred Tax
|
| | | | | | 41.29M | | | | 43.96M | | | | 52.97M | | | | | | | | | | | | 26.29M | | | | 9.10M | 5.28M | 2.27M | | 1.08M | 0.38M | 0.61M | 1.10M | 0.50M | 3.63M | 3.63M | 5.72M | 19.58M | 15.70M | 12.30M | 9.19M | 9.74M | 7.92M | 8.99M | 13.37M | 9.40M | 9.10M | 8.80M | 8.51M | 10.23M | 9.88M | 10.87M | 10.37M | 10.76M | 9.90M | 9.80M | 9.30M |
|
Other Non-Current Assets
|
| | 30.36M | | 26.89M | 32.85M | 27.99M | 23.31M | 22.03M | 26.78M | 31.04M | 36.40M | 41.27M | 39.27M | 50.43M | 48.91M | 47.54M | 45.37M | 192.58M | 37.13M | 24.75M | 21.93M | 9.76M | 9.50M | 9.08M | 8.84M | 8.40M | 34.81M | 34.84M | 30.50M | 8.97M | 9.02M | 8.99M | 9.39M | 72.43M | 12.26M | 16.38M | 22.06M | 19.95M | 24.59M | 22.19M | 15.93M | 21.42M | 21.46M | 22.41M | 27.20M | 33.63M | 34.90M | 46.02M | 28.79M | 19.99M | 20.34M | 20.89M | 20.40M | 16.05M | 16.09M | 15.95M | 16.84M | 10.21M | 11.41M | 11.91M | 12.17M |
|
Non-Current Assets
|
| | 540.46M | | 558.90M | 558.42M | 558.23M | 642.08M | 641.48M | 685.05M | 693.17M | 726.37M | 735.81M | 736.58M | 753.98M | 782.73M | 781.85M | 789.06M | 1,095.68M | 1,081.84M | 946.14M | 932.91M | 843.68M | 837.14M | 828.68M | 826.62M | 742.85M | 744.02M | 740.56M | 734.18M | 721.93M | 712.21M | 700.32M | 690.48M | 688.71M | 747.12M | 793.57M | 790.60M | 758.66M | 835.08M | 836.54M | 700.79M | 842.05M | 824.38M | 822.49M | 814.89M | 871.87M | 925.08M | 917.49M | 885.07M | 882.34M | 928.13M | 946.42M | 934.54M | 944.28M | 936.75M | 926.94M | 932.49M | 897.54M | 928.84M | 956.27M | 950.71M |
|
Assets
|
| | 925.72M | | 949.88M | 957.86M | 991.90M | 1,067.26M | 1,101.57M | 1,145.29M | 1,130.96M | 1,220.62M | 1,239.32M | 1,432.32M | 1,268.99M | 1,348.95M | 1,364.64M | 1,341.25M | 1,625.43M | 1,673.74M | 1,335.01M | 1,312.96M | 1,170.30M | 1,171.58M | 1,150.20M | 1,158.40M | 1,051.65M | 1,052.89M | 1,053.13M | 1,053.33M | 1,033.20M | 1,045.13M | 1,053.86M | 1,076.57M | 1,100.52M | 1,157.08M | 1,171.78M | 1,185.21M | 1,192.70M | 1,320.42M | 1,184.90M | 1,075.52M | 1,193.88M | 1,543.30M | 1,244.95M | 1,258.26M | 1,303.64M | 1,309.05M | 1,302.76M | 1,301.89M | 1,305.00M | 1,319.37M | 1,356.36M | 1,341.96M | 1,341.66M | 1,364.48M | 1,365.84M | 1,367.83M | 1,324.18M | 1,393.75M | 1,445.40M | 1,433.88M |
|
Accounts Payables
|
| | 124.39M | | 136.57M | 119.42M | 146.93M | 144.58M | 169.67M | 148.89M | 158.41M | 147.50M | 163.83M | 152.46M | 166.09M | 159.46M | 175.30M | 166.20M | 103.51M | 174.71M | 106.38M | 84.06M | 88.42M | 75.05M | 77.82M | 76.14M | 72.27M | 76.85M | 77.06M | 77.72M | 72.41M | 73.02M | 80.97M | 77.78M | 67.42M | 96.72M | 85.57M | 80.18M | 72.67M | 59.46M | 60.18M | 59.53M | 69.91M | 76.65M | 77.25M | 71.99M | 87.80M | 94.87M | 96.87M | 93.37M | 85.21M | 85.77M | 83.78M | 81.53M | 91.91M | 82.25M | 90.65M | 80.80M | 91.05M | 87.36M | 102.71M | 90.35M |
|
Payables
|
| | 124.39M | | 136.57M | 119.42M | 146.93M | 144.58M | 169.67M | 148.89M | 158.41M | 147.50M | 163.83M | 152.46M | 166.09M | 159.46M | 175.30M | 166.20M | 103.51M | 174.71M | 106.38M | 84.06M | 88.42M | 75.05M | 77.82M | 76.14M | 72.27M | 76.85M | 77.06M | 77.72M | 72.41M | 73.02M | 80.97M | 77.78M | 67.42M | 96.72M | 85.57M | 80.18M | 72.67M | 59.46M | 60.18M | 59.53M | 69.91M | 76.65M | 77.25M | 71.99M | 87.80M | 94.87M | 96.87M | 93.37M | 85.21M | 85.77M | 83.78M | 81.53M | 91.91M | 82.25M | 90.65M | 80.80M | 91.05M | 87.36M | 102.71M | 90.35M |
|
Accumulated Expenses
|
| | 66.60M | | 62.90M | 72.62M | 72.12M | 71.91M | 67.67M | 79.48M | 74.42M | 70.34M | 74.12M | 83.09M | 85.13M | 80.24M | 79.44M | 85.88M | 60.15M | 90.73M | 59.85M | 61.87M | 50.48M | 41.94M | 41.69M | 45.95M | 47.19M | 40.88M | 42.16M | 41.60M | 49.47M | 44.72M | 45.04M | 50.26M | 43.89M | 38.83M | 41.69M | 46.56M | 42.02M | 39.66M | 46.68M | 56.41M | 60.54M | 57.49M | 56.32M | 59.82M | 58.98M | 51.56M | 50.49M | 56.85M | 46.66M | 53.93M | 58.93M | 67.24M | 59.64M | 66.51M | 57.15M | 65.21M | 60.34M | 68.45M | 76.38M | 80.10M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 48.85M | | | | 66.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 17.73M | | 4.90M | 2.92M | 7.29M | 12.98M | 8.36M | 17.95M | 14.37M | 22.53M | 20.84M | 21.60M | 10.29M | 14.00M | 14.57M | 11.43M | 23.40M | 23.59M | 10.46M | 13.86M | 13.85M | 13.84M | 13.82M | 13.84M | 13.81M | 13.77M | 13.76M | | | | | | | 0.09M | 0.06M | 0.03M | | | | | | 300.00M | | | | | | | | | | | | | | 0.08M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 8.61M | 8.50M | 5.10M | 5.38M | 6.48M | 6.94M | 6.74M | 6.35M | 6.53M | 6.60M | 8.12M | 8.40M | 8.23M | 8.32M | 8.28M | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 214.43M | | 204.37M | 200.43M | 226.34M | 229.47M | 245.70M | 246.32M | 247.20M | 240.37M | 258.79M | 257.15M | 261.51M | 253.70M | 269.31M | 263.51M | 306.96M | 289.03M | 176.69M | 159.79M | 152.75M | 130.83M | 133.33M | 135.93M | 133.27M | 131.50M | 132.98M | 119.32M | 121.88M | 117.74M | 126.01M | 128.04M | 141.73M | 143.59M | 135.93M | 135.27M | 119.79M | 104.50M | 113.34M | 122.88M | 137.19M | 440.49M | 140.10M | 138.41M | 154.90M | 154.83M | 155.59M | 158.54M | 140.15M | 148.74M | 151.62M | 157.55M | 159.45M | 156.79M | 155.69M | 153.99M | 159.43M | 164.93M | 188.76M | 180.09M |
|
Non-Current Debt
|
| | 476.92M | | 473.50M | 473.04M | 462.61M | 486.16M | 412.46M | 412.04M | 408.07M | 483.70M | 459.81M | 458.14M | 295.45M | 384.19M | 353.91M | 329.69M | 607.41M | 647.91M | 453.49M | 445.56M | 405.78M | 424.01M | 392.46M | 388.58M | 360.84M | 353.11M | 332.74M | 336.56M | 303.08M | 301.71M | 293.01M | 293.29M | 293.56M | 293.84M | 294.12M | 294.41M | 294.69M | 444.98M | 295.26M | 295.55M | 346.29M | 390.19M | 393.37M | 393.60M | 393.82M | 394.04M | 394.27M | 394.50M | 394.73M | 394.96M | 417.02M | 395.42M | 395.66M | 424.93M | 427.36M | 409.87M | 398.12M | 434.19M | 424.54M | 407.07M |
|
Minority Interest
|
| | | | | | | 25.39M | 25.49M | 26.37M | 26.78M | 27.09M | 27.20M | 27.96M | 29.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 5.71M | | | 5.47M | | | | | | | | | | | | | 119.90M | | | | | | | | | | | | | | | | 30.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 65.44M | | 61.65M | 67.79M | 64.78M | 65.37M | 64.65M | 66.34M | 60.37M | 63.15M | 65.16M | 63.31M | 64.94M | 53.92M | 54.18M | 52.93M | 22.12M | 54.25M | 46.13M | 42.35M | 11.26M | 9.10M | 8.32M | 9.53M | 5.91M | 8.07M | 8.20M | 5.75M | 5.65M | 5.71M | 5.48M | 6.06M | 3.33M | 10.60M | 18.78M | 21.70M | 41.43M | 32.82M | 27.96M | 12.22M | 49.67M | 24.84M | 19.56M | 19.25M | 57.63M | 22.46M | 25.75M | 21.26M | 60.09M | 26.08M | 26.88M | 26.27M | 68.54M | 26.12M | 26.95M | 26.82M | 20.11M | 21.24M | 20.80M | 21.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.63M | 39.65M | 37.14M | 23.10M | 29.82M | 35.81M | 36.59M | 31.61M | 36.87M | 39.42M | 38.46M | 43.78M | 54.79M | 52.34M | 51.06M | 49.29M | 51.23M | 48.76M | 49.93M | 47.59M | 45.98M | 43.96M | 46.55M | 44.72M | 49.64M | 50.27M | 47.86M |
|
Other Non-Current Liabilities
|
| | 56.61M | | 56.05M | 54.21M | 64.38M | 62.69M | 62.05M | 78.78M | 84.96M | 90.57M | 87.14M | 80.94M | 99.99M | 102.27M | 100.98M | 94.41M | 67.41M | 84.03M | 56.56M | 57.40M | 53.32M | 56.92M | 57.89M | 57.35M | 51.91M | 50.13M | 50.75M | 44.74M | 58.57M | 54.19M | 43.67M | 41.69M | 39.22M | 37.86M | 44.55M | 43.13M | 40.81M | 38.22M | 57.91M | 57.25M | 69.69M | 61.29M | 61.43M | 60.82M | 59.03M | 57.50M | 52.26M | 50.28M | 56.34M | 58.64M | 58.63M | 46.58M | 40.62M | 45.47M | 43.84M | 55.75M | 42.54M | 46.30M | 55.43M | 62.26M |
|
Total Non-Current Liabilities
|
| | 756.79M | | 739.52M | 741.26M | 753.73M | 781.00M | 722.81M | 724.70M | 715.64M | 787.22M | 783.76M | 778.60M | 621.90M | 691.81M | 677.40M | 646.13M | 967.39M | 991.19M | 676.31M | 647.70M | 569.79M | 563.94M | 534.11M | 534.04M | 500.02M | 492.68M | 473.92M | 461.63M | 430.61M | 425.16M | 424.50M | 427.39M | 440.85M | 478.71M | 479.87M | 480.02M | 454.41M | 606.74M | 465.89M | 460.30M | 539.94M | 886.04M | 585.92M | 583.12M | 613.76M | 617.72M | 619.72M | 617.04M | 596.83M | 611.97M | 635.37M | 620.39M | 618.09M | 645.79M | 646.07M | 629.33M | 614.34M | 660.88M | 674.70M | 646.58M |
|
Total Liabilities
|
| | 813.40M | | 795.57M | 795.47M | 818.11M | 843.69M | 784.86M | 803.48M | 800.60M | 877.79M | 870.90M | 859.54M | 721.89M | 794.08M | 778.38M | 740.54M | 1,034.80M | 1,075.22M | 732.87M | 705.10M | 623.11M | 620.86M | 592.00M | 591.39M | 551.93M | 542.81M | 524.67M | 506.37M | 489.18M | 479.35M | 468.17M | 469.08M | 480.07M | 516.57M | 524.42M | 523.15M | 495.22M | 644.96M | 523.80M | 517.55M | 609.63M | 947.33M | 647.35M | 643.94M | 672.79M | 675.22M | 671.98M | 667.32M | 653.17M | 670.61M | 694.00M | 666.97M | 658.71M | 691.26M | 689.91M | 685.08M | 656.88M | 707.18M | 730.13M | 708.84M |
|
Total Debt
|
| | 494.65M | | 478.40M | 475.96M | 469.90M | 499.14M | 420.82M | 429.99M | 422.44M | 506.23M | 480.65M | 479.74M | 305.74M | 398.19M | 368.48M | 341.12M | 630.81M | 671.50M | 463.95M | 459.42M | 419.63M | 437.85M | 406.28M | 402.42M | 374.65M | 366.88M | 346.50M | 336.56M | 303.08M | 301.71M | 293.01M | 293.29M | 293.56M | 293.93M | 294.18M | 294.44M | 294.69M | 444.98M | 295.26M | 295.55M | 346.29M | 690.19M | 393.37M | 393.60M | 393.82M | 394.04M | 394.27M | 394.50M | 394.73M | 394.96M | 417.02M | 395.42M | 395.66M | 424.93M | 427.36M | 409.95M | 398.12M | 434.19M | 424.54M | 407.07M |
|
Common Equity
|
| | 112.32M | | 154.31M | 162.39M | 173.79M | 198.18M | 291.22M | 315.44M | 303.58M | 315.74M | 341.22M | 544.82M | 549.41M | 554.87M | 586.26M | 600.71M | 590.63M | 598.52M | 602.14M | 607.86M | 547.19M | 550.72M | 558.20M | 567.01M | 499.72M | 510.08M | 528.46M | 546.96M | 544.02M | 565.78M | 585.69M | 607.49M | 620.45M | 640.51M | 647.36M | 662.06M | 697.48M | 675.46M | 661.10M | 557.97M | 584.25M | 595.97M | 597.60M | 614.32M | 630.85M | 633.83M | 630.78M | 634.57M | 651.83M | 648.76M | 662.36M | 674.99M | 682.95M | 673.22M | 675.93M | 682.75M | 667.30M | 686.57M | 715.27M | 725.04M |
|
Shareholder's Equity
|
| | 112.32M | | 154.31M | 162.39M | 173.79M | 198.18M | 291.22M | 315.44M | 303.58M | 315.74M | 341.22M | 544.82M | 549.41M | 554.87M | 586.26M | 600.71M | 590.63M | 598.52M | 602.14M | 607.86M | 547.19M | 550.72M | 558.20M | 567.01M | 499.72M | 510.08M | 528.46M | 546.96M | 544.02M | 565.78M | 585.69M | 607.49M | 620.45M | 640.51M | 647.36M | 662.06M | 697.48M | 675.46M | 661.10M | 557.97M | 584.25M | 595.97M | 597.60M | 614.32M | 630.85M | 633.83M | 630.78M | 634.57M | 651.83M | 648.76M | 662.36M | 674.99M | 682.95M | 673.22M | 675.93M | 682.75M | 667.30M | 686.57M | 715.27M | 725.04M |
|
Liabilities and Shareholders Equity
|
| | 925.72M | | 949.88M | 957.86M | 991.90M | 1,067.26M | 1,101.57M | 1,145.29M | 1,130.96M | 1,220.62M | 1,239.32M | 1,432.32M | 1,268.99M | 1,348.95M | 1,364.64M | 1,341.25M | 1,625.43M | 1,673.74M | 1,335.01M | 1,312.96M | 1,170.30M | 1,171.58M | 1,150.20M | 1,158.40M | 1,051.65M | 1,052.89M | 1,053.13M | 1,053.33M | 1,033.20M | 1,045.13M | 1,053.86M | 1,076.57M | 1,100.52M | 1,157.08M | 1,171.78M | 1,185.21M | 1,192.70M | 1,320.42M | 1,184.90M | 1,075.52M | 1,193.88M | 1,543.30M | 1,244.95M | 1,258.26M | 1,303.64M | 1,309.05M | 1,302.76M | 1,301.89M | 1,305.00M | 1,319.37M | 1,356.36M | 1,341.96M | 1,341.66M | 1,364.48M | 1,365.84M | 1,367.83M | 1,324.18M | 1,393.75M | 1,445.40M | 1,433.88M |
|
Retained Earnings
|
| | -465.11M | | -436.27M | -418.00M | -404.75M | -392.26M | -375.60M | -356.93M | 39.26M | -357.69M | 33.79M | 31.27M | 27.83M | 30.20M | 32.82M | 22.63M | 10.22M | 3.54M | -1.73M | -9.47M | -11.30M | -16.77M | -22.03M | -22.81M | -24.40M | -286.93M | -272.08M | -258.95M | -17.33M | -238.64M | -219.04M | -196.37M | -16.85M | -159.38M | -137.36M | -118.25M | -6.00M | -66.73M | -82.43M | -183.30M | -5.62M | -146.55M | -134.71M | -115.12M | 0.23M | -88.13M | -68.27M | -54.97M | -8.62M | -31.22M | -20.20M | -6.15M | 4.23M | 7.63M | 16.87M | 17.68M | 21.67M | 32.47M | 47.44M | 55.07M |
|
Treasury Shares
|
| | | | | | 0.33M | | 0.67M | 0.64M | 0.64M | 0.70M | 0.69M | 0.68M | 0.65M | 0.76M | 0.75M | 0.74M | 0.87M | 0.67M | 0.53M | 0.80M | 0.77M | 0.98M | 0.98M | 0.70M | 0.65M | 0.76M | 0.75M | 0.75M | 0.73M | 0.46M | 0.67M | 0.66M | 0.66M | 0.49M | 0.66M | 0.64M | 0.62M | 0.88M | 0.79M | 0.79M | 0.78M | 0.93M | 0.70M | 0.71M | 0.67M | 0.84M | 0.72M | 0.71M | 0.72M | 0.72M | 0.69M | 0.68M | 0.69M | 0.87M | 0.85M | 0.84M | 0.82M | 0.88M | 1.03M | 1.02M |