|
Cash & Equivalents
|
158.25M | 159.31M | 129.17M | 134.89M | 114.16M | 94.27M | 129.17M | 129.31M | 149.45M | 134.89M | 189.11M | 508.45M | 424.39M | 200.09M | 189.36M | 200.09M | 162.95M | 180.27M | 201.45M | 190.55M | 187.48M | 193.81M | 147.83M | 191.10M | 207.24M | 215.51M | 147.83M | 131.16M | 143.24M | 96.80M | 143.57M | 112.43M | 106.49M | 96.80M | 81.69M | 68.31M | 66.37M | 78.60M | 66.80M | 60.38M | 80.16M | 98.77M | 117.43M | 95.95M | 95.80M | 94.64M | 98.11M | 98.14M | 116.70M | 116.58M | 20.00M | 164.12M | 196.45M | 211.90M | 220.25M | 203.63M | 224.10M | 227.29M | 195.97M | 174.43M | 184.67M | 205.38M |
|
Short-term Investments
|
| | 0.01M | | | 28.13M | | | | | | | | | 3.75M | | | | 1.70M | | | | 0.84M | | | | 50.00M | 50.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
158.25M | 159.31M | 129.18M | 134.89M | 114.16M | 122.40M | 129.17M | 129.31M | 149.45M | 134.89M | 189.11M | 508.45M | 424.39M | 200.09M | 193.11M | 200.09M | 162.95M | 180.27M | 203.15M | 190.55M | 187.48M | 193.81M | 148.67M | 191.10M | 207.24M | 215.51M | 197.83M | 181.16M | 153.24M | 96.80M | 143.57M | 112.43M | 106.49M | 96.80M | 81.69M | 68.31M | 66.37M | 78.60M | 66.80M | 60.38M | 80.16M | 98.77M | 117.43M | 95.95M | 95.80M | 94.64M | 98.11M | 98.14M | 116.70M | 116.58M | 20.00M | 164.12M | 196.45M | 211.90M | 220.25M | 203.63M | 224.10M | 227.29M | 195.97M | 174.43M | 184.67M | 205.38M |
|
Receivables - Net
|
| | 89.00M | | 243.48M | 213.88M | 193.73M | 250.74M | 237.42M | 233.03M | 302.93M | 329.37M | 335.85M | 299.06M | 268.34M | 334.07M | 302.50M | 248.33M | 205.08M | 239.47M | 224.69M | 183.75M | 181.92M | 216.42M | 196.72M | 184.35M | 182.73M | 232.24M | 219.92M | 239.09M | 226.70M | 297.11M | 282.40M | 263.37M | 245.24M | 295.33M | 275.51M | 221.23M | 188.95M | 211.98M | 195.79M | 196.71M | 193.01M | 249.90M | 269.62M | 265.01M | 255.18M | 309.41M | 299.07M | 289.60M | 266.76M | 331.38M | 286.01M | 238.59M | 224.49M | 362.76M | 316.64M | 272.84M | 214.95M | 323.26M | 299.28M | 285.88M |
|
Receivables - Other
|
| | 0.40M | | | | | 0.20M | 0.40M | 0.20M | 17.13M | 0.20M | 0.30M | 0.40M | 4.78M | 0.20M | 0.20M | 0.30M | 3.72M | 0.40M | 0.30M | 0.30M | 3.17M | | | 0.10M | 1.43M | 0.40M | 0.10M | 0.20M | 2.07M | 0.20M | 0.20M | 0.20M | 0.74M | 0.10M | 0.10M | 0.20M | 1.54M | 0.10M | 0.20M | 0.20M | | 0.40M | 0.30M | 0.30M | 0.20M | 0.50M | 0.50M | 0.40M | 0.20M | 0.50M | 0.50M | | | | | | | | | |
|
Receivables
|
| | 89.40M | | 243.48M | 213.88M | 193.73M | 250.94M | 237.82M | 233.24M | 320.06M | 329.57M | 336.15M | 299.46M | 273.12M | 334.27M | 302.70M | 248.63M | 208.80M | 239.87M | 224.99M | 184.06M | 185.08M | 216.42M | 196.72M | 184.45M | 184.16M | 232.64M | 220.02M | 239.29M | 228.78M | 297.31M | 282.60M | 263.57M | 245.98M | 295.43M | 275.61M | 221.43M | 190.50M | 212.08M | 195.99M | 196.91M | 193.01M | 250.30M | 269.92M | 265.31M | 255.38M | 309.91M | 299.57M | 290.00M | 266.96M | 331.88M | 286.51M | 238.59M | 224.49M | 362.76M | 316.64M | 272.84M | 214.95M | 323.26M | 299.28M | 285.88M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 85.49M | | | 78.05M | 76.38M | 81.37M | 85.67M | 88.04M | 83.54M | | 99.20M | 105.21M | 110.81M | 112.44M | 103.19M | 92.47M | 83.57M | 72.60M | 68.89M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | 31.87M | | | 33.17M | 32.40M | 39.03M | 41.34M | 41.96M | 40.52M | | 45.07M | 44.46M | 55.54M | 64.06M | 54.52M | 53.22M | 48.37M | 49.41M | 42.24M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 159.00M | | | 170.42M | 163.46M | 172.00M | 196.48M | 201.38M | 215.77M | | 228.47M | 232.31M | 229.39M | 235.74M | 227.66M | 206.19M | 201.42M | 184.06M | 183.40M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 118.14M | | 174.37M | 183.15M | 190.87M | 222.23M | 214.86M | 247.78M | 366.38M | 378.37M | 368.96M | 375.89M | 393.41M | 394.55M | 386.70M | 375.27M | 341.06M | 307.32M | 306.09M | 287.13M | 276.35M | 265.17M | 273.74M | 278.08M | 272.24M | 292.40M | 323.49M | 331.38M | 339.84M | 368.44M | 372.73M | 381.97M | 395.74M | 412.24M | 385.37M | 351.87M | 333.36M | 306.07M | 294.54M | 284.23M | 293.68M | 313.47M | 345.34M | 373.01M | 392.62M | 424.20M | 422.76M | 412.97M | 397.22M | 388.98M | 378.26M | 360.14M | 365.16M | 504.94M | 464.65M | 453.63M | 437.19M | 455.94M | 477.72M | 465.91M |
|
Current Deferred Tax Assets
|
| | 16.04M | | 16.19M | 16.89M | 26.77M | 34.10M | 29.77M | 32.71M | 50.56M | 32.21M | 30.21M | 33.13M | 41.93M | 43.85M | 41.71M | 41.81M | 23.43M | 22.18M | 13.97M | 15.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 18.66M | | 29.67M | 31.08M | 28.25M | 31.53M | 38.64M | 45.26M | 92.27M | 74.87M | 87.56M | 97.29M | 114.35M | 86.35M | 80.55M | 91.45M | 80.23M | 74.09M | 74.79M | 70.26M | 62.63M | 60.76M | 72.35M | 76.97M | 79.73M | 78.29M | 78.41M | 62.63M | 73.08M | 75.56M | 74.63M | 66.55M | 60.23M | 61.59M | 62.47M | 80.69M | 58.87M | 60.46M | 74.09M | 56.01M | 54.48M | 56.23M | 65.37M | 67.14M | 67.40M | 79.72M | 90.84M | 88.95M | 86.07M | 91.40M | 78.86M | 70.68M | 72.23M | 91.00M | 87.09M | 71.98M | 67.15M | 72.76M | 75.93M | 76.79M |
|
Current Assets
|
| | 481.35M | | 577.87M | 567.41M | 564.59M | 655.04M | 670.14M | 689.00M | 996.12M | 1,323.26M | 1,246.97M | 1,244.02M | 1,007.88M | 1,052.87M | 974.42M | 937.13M | 835.93M | 833.60M | 807.02M | 750.70M | 710.00M | 733.45M | 750.05M | 754.92M | 729.18M | 784.09M | 775.06M | 785.90M | 783.19M | 850.93M | 836.25M | 804.67M | 779.48M | 837.47M | 786.21M | 732.39M | 651.47M | 638.89M | 641.20M | 638.41M | 658.60M | 715.57M | 772.24M | 796.24M | 813.30M | 911.47M | 929.38M | 900.65M | 909.63M | 970.47M | 934.25M | 881.32M | 876.78M | 1,155.14M | 1,092.48M | 1,025.74M | 912.04M | 1,026.39M | 1,035.60M | 1,033.96M |
|
Property, Plant & Equipment (Net)
|
| | 248.05M | | 353.55M | 333.57M | 334.74M | 333.92M | 324.68M | 336.77M | 568.34M | 566.55M | 554.15M | 561.71M | 638.81M | 628.81M | 604.02M | 566.64M | 527.41M | 482.59M | 483.41M | 459.35M | 450.02M | 458.00M | 449.47M | 447.08M | 437.20M | 439.33M | 435.73M | 440.08M | 421.25M | 417.43M | 393.26M | 384.99M | 384.87M | 378.68M | 376.00M | 366.12M | 367.60M | 344.08M | 337.65M | 324.96M | 319.85M | 307.62M | 310.21M | 302.59M | 301.11M | 298.29M | 296.83M | 287.62M | 296.61M | 300.45M | 307.61M | 302.48M | 321.69M | 450.45M | 447.73M | 440.30M | 421.22M | 439.16M | 451.90M | 447.24M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 104.24M | | | 98.63M | 94.85M | 96.05M | 92.89M | 94.67M | 81.89M | 82.79M | 78.53M | 82.10M | 84.03M | 81.15M | 80.93M | 65.93M | 69.00M | 57.17M | 30.36M | 30.00M | 26.48M | 25.39M | 22.82M | 22.21M | 30.50M | 31.13M | 34.73M | 33.27M | 30.73M | 31.19M | 29.60M | 30.94M | 39.35M | 43.04M | 42.98M | 43.41M | 51.39M | 52.23M | 55.48M | 56.67M |
|
Goodwill
|
| | 13.42M | | | 10.29M | 42.08M | | 11.65M | 42.90M | 24.94M | 25.10M | 22.34M | 22.53M | 42.08M | 41.27M | 42.90M | 38.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 12.87M | 35.81M | 29.56M | 29.56M | 29.56M | 29.56M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 17.05M | 16.51M | 13.04M | 11.98M | 11.71M | 11.41M | 11.06M |
|
Goodwill & Intangibles
|
| | 13.42M | | | 10.29M | 42.08M | | 11.65M | 42.90M | 24.94M | 25.10M | 22.34M | 22.53M | 42.08M | 41.27M | 42.90M | 38.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 29.91M | 29.38M | 48.85M | 41.55M | 41.27M | 40.98M | 40.62M |
|
Long-Term Deferred Tax
|
| | | | | | 50.15M | | | | 113.82M | 25.51M | 7.57M | 7.24M | 2.77M | 1.99M | 6.84M | 4.75M | 15.62M | 14.50M | 18.30M | 19.88M | 5.97M | 6.86M | 7.16M | 7.42M | 184.76M | 6.76M | 8.27M | 9.26M | 172.94M | 1.91M | 2.33M | 2.32M | 175.51M | 4.25M | 1.97M | 1.66M | 193.73M | | 0.60M | 1.04M | 224.91M | 2.19M | 2.78M | 2.50M | 16.83M | 15.89M | 16.39M | 16.42M | 38.74M | 34.90M | 26.69M | 32.36M | 38.03M | 26.28M | 16.38M | 8.11M | 41.73M | 45.36M | 43.33M | 49.16M |
|
Other Non-Current Assets
|
| | 51.48M | | 133.97M | 110.23M | 91.11M | 110.25M | 99.19M | 132.36M | 112.44M | 113.93M | 113.52M | 112.26M | 129.70M | 133.57M | 134.34M | 126.35M | 116.76M | 111.78M | 111.69M | 106.82M | 104.24M | 109.64M | 101.79M | | 94.85M | | | | 81.89M | | | | 84.03M | | | | 69.00M | | | | 26.48M | | | | 30.50M | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 299.53M | | 487.52M | 443.81M | 445.69M | 444.16M | 423.86M | 469.12M | 714.11M | 731.09M | 697.58M | 703.74M | 813.35M | 805.63M | 788.09M | 735.82M | 659.79M | 608.87M | 613.40M | 586.05M | 571.75M | 574.51M | 558.42M | 553.14M | 99.51M | 542.14M | 536.89M | 544.01M | 85.67M | 502.12M | 474.12M | 469.40M | 86.90M | 487.78M | 483.31M | 457.21M | 95.25M | 421.36M | 390.09M | 377.93M | 319.85M | 355.88M | 355.20M | 348.02M | 301.11M | 357.83M | 359.80M | 346.83M | 296.61M | 374.34M | 370.90M | 376.41M | 321.69M | 658.46M | 641.58M | 660.99M | 421.22M | 695.62M | 716.81M | 716.43M |
|
Assets
|
| | 780.88M | | 1,065.38M | 1,011.21M | 1,010.29M | 1,099.20M | 1,094.00M | 1,158.13M | 1,710.23M | 2,054.35M | 1,944.55M | 1,947.76M | 1,821.23M | 1,858.50M | 1,762.51M | 1,672.95M | 1,495.72M | 1,442.47M | 1,420.41M | 1,336.75M | 1,281.75M | 1,307.96M | 1,308.47M | 1,308.06M | 1,265.90M | 1,326.23M | 1,311.95M | 1,329.91M | 1,290.11M | 1,353.06M | 1,310.37M | 1,274.08M | 1,251.26M | 1,325.26M | 1,269.53M | 1,189.60M | 1,114.31M | 1,060.25M | 1,031.29M | 1,016.35M | 1,031.88M | 1,071.45M | 1,127.44M | 1,144.26M | 1,182.68M | 1,269.30M | 1,289.18M | 1,247.48M | 1,284.63M | 1,344.81M | 1,305.15M | 1,257.73M | 1,289.24M | 1,813.60M | 1,734.07M | 1,686.72M | 1,584.95M | 1,722.01M | 1,752.40M | 1,750.39M |
|
Accounts Payables
|
| | 35.28M | | 114.84M | 98.90M | 76.57M | 112.67M | 109.56M | 106.67M | 180.06M | 210.59M | 211.88M | 195.12M | 176.72M | 213.46M | 200.55M | 169.44M | 146.31M | 152.92M | 135.76M | 128.00M | 123.15M | 138.13M | 145.57M | 152.39M | 148.25M | 186.16M | 187.08M | 184.33M | 195.50M | 227.95M | 226.04M | 208.24M | 212.13M | 250.92M | 209.42M | 182.34M | 158.65M | 179.93M | 136.80M | 150.88M | 167.21M | 221.61M | 239.00M | 253.82M | 278.10M | 302.38M | 284.80M | 256.71M | 263.38M | 276.07M | 231.88M | 194.50M | 201.20M | 287.93M | 257.27M | 234.30M | 219.59M | 283.22M | 265.14M | 254.88M |
|
Notes Payables
|
| | | | 10.33M | 8.23M | 11.72M | | 7.60M | 7.52M | 145.80M | 230.66M | 105.11M | 104.88M | 75.06M | 78.02M | 26.50M | 24.77M | 26.23M | 29.75M | 25.07M | 21.04M | 31.22M | 88.78M | 89.04M | 91.03M | 97.41M | 46.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 35.28M | | 125.17M | 107.12M | 88.30M | 112.67M | 117.15M | 114.19M | 325.87M | 441.24M | 316.99M | 300.01M | 251.78M | 291.49M | 227.05M | 194.21M | 172.54M | 182.68M | 160.83M | 149.04M | 154.38M | 226.91M | 234.61M | 243.42M | 245.67M | 232.41M | 187.08M | 184.33M | 195.50M | 227.95M | 226.04M | 208.24M | 212.13M | 250.92M | 209.42M | 182.34M | 158.65M | 179.93M | 136.80M | 150.88M | 167.21M | 221.61M | 239.00M | 253.82M | 278.10M | 302.38M | 284.80M | 256.71M | 263.38M | 276.07M | 231.88M | 194.50M | 201.20M | 287.93M | 257.27M | 234.30M | 219.59M | 283.22M | 265.14M | 254.88M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 17.12M | | | | 15.14M | | | | 14.45M | | | | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 57.07M | | 102.35M | 88.54M | 87.47M | 99.48M | 70.46M | 81.30M | 141.21M | 128.90M | 134.17M | 153.48M | 134.79M | 148.57M | 139.46M | 137.85M | 129.02M | 134.41M | 121.97M | 122.97M | 115.72M | 125.03M | 122.25M | 130.24M | 120.44M | 129.28M | 118.02M | 133.63M | 133.77M | 130.28M | 129.06M | 123.24M | 111.05M | 121.98M | 111.83M | 119.38M | 107.25M | 115.74M | 120.98M | 131.73M | 131.38M | 129.56M | 140.32M | 152.23M | 140.21M | 151.66M | 168.40M | 181.94M | 151.93M | 167.95M | 152.83M | 162.76M | 139.38M | 176.15M | 171.41M | 168.90M | 143.29M | 146.07M | 144.25M | 163.65M |
|
Short term Debt
|
| | | | 10.33M | 8.23M | 11.72M | | 7.60M | 7.52M | 145.80M | 230.66M | 105.11M | 104.88M | 75.06M | 78.02M | 26.50M | 24.77M | 26.23M | 29.75M | 25.07M | 21.04M | 31.22M | 88.78M | 89.04M | 91.03M | 97.41M | 46.24M | 42.56M | 36.17M | 43.65M | 55.17M | 52.36M | 50.26M | 51.88M | 66.35M | 71.37M | 64.23M | 61.25M | 46.27M | 40.78M | 32.64M | 31.12M | 31.08M | 34.30M | 30.87M | 32.50M | 37.85M | 44.06M | 32.30M | 30.86M | 23.84M | 18.54M | 17.56M | 16.91M | 18.69M | 14.59M | 15.03M | 12.48M | 13.81M | 19.80M | 21.55M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 12.29M | 11.01M | 13.08M | 12.00M | 11.87M | 11.78M | 13.36M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 3.52M | 3.28M | 4.08M | 3.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 92.35M | | 227.52M | 195.67M | 175.77M | 212.15M | 187.62M | 195.49M | 467.08M | 570.15M | 451.16M | 453.48M | 386.57M | 443.34M | 370.59M | 335.81M | 301.56M | 317.08M | 282.79M | 272.00M | 270.10M | 351.94M | 356.86M | 373.65M | 366.10M | 361.69M | 347.66M | 354.13M | 372.92M | 413.41M | 407.46M | 381.74M | 375.07M | 439.24M | 392.62M | 365.95M | 327.15M | 341.95M | 298.57M | 315.25M | 329.71M | 382.25M | 413.61M | 436.91M | 450.81M | 491.89M | 497.26M | 470.95M | 446.16M | 467.86M | 403.25M | 374.82M | 362.51M | 495.06M | 454.28M | 431.30M | 387.36M | 454.98M | 440.97M | 453.44M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | 0.63M | 0.97M | 0.49M | 0.77M | 0.52M | 2.27M | 2.81M | 2.71M | 2.76M | 4.88M | 4.88M | 4.80M | 4.60M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 373.56M | | 317.88M | 317.88M | 317.88M | 317.88M | 312.88M | 313.90M | 441.44M | 634.17M | 638.85M | 637.39M | 497.69M | 498.77M | 501.47M | 501.28M | 496.50M | 493.77M | 495.27M | 492.44M | 475.44M | 419.51M | 414.57M | 410.09M | 408.76M | 409.71M | 408.79M | 411.23M | 407.17M | 407.61M | 409.61M | 411.02M | 409.57M | 432.76M | 445.39M | 464.83M | 438.47M | 444.55M | 462.24M | 431.79M | 433.58M | 440.58M | 452.73M | 451.00M | 452.45M | 484.60M | 441.12M | 414.57M | 414.76M | 413.37M | 411.67M | 409.75M | 409.18M | 554.44M | 535.91M | 503.43M | 552.97M | 571.59M | 565.87M | 556.77M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 11.93M | | | | 13.95M | | | | 9.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | 39.77M | | | | 39.45M | | | | 36.41M | | | | 34.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 1.92M | 2.28M | 1.64M | 1.61M | 1.80M | 27.39M | 25.75M | 26.07M | 22.75M | 22.67M | 89.16M | 67.07M | 68.37M | 69.79M | 71.19M | 72.63M | 70.51M | 75.61M | 77.17M | 96.77M | 100.78M | 102.79M | 113.19M | 106.83M | 108.84M | 119.90M | 113.19M | 115.37M | 117.55M | 119.90M | 119.81M | 70.80M | 55.52M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | -2.13M | -2.65M | 6.33M | 5.22M | 1.90M | 2.40M | 0.86M | -0.03M | 0.35M | 0.79M | 4.28M | 0.29M | -2.42M | 5.21M | 6.61M | 5.36M |
|
Non-Current Deferred Tax Liability
|
| | 34.05M | | 47.92M | 37.08M | 38.69M | 38.41M | 43.24M | 53.00M | 62.26M | 61.07M | 50.30M | 47.22M | 60.98M | 57.41M | 48.71M | 44.71M | 18.58M | 5.15M | 3.52M | | 14.51M | 15.51M | 16.85M | 16.63M | 13.18M | 16.36M | 18.25M | 17.81M | 13.54M | 14.38M | 11.77M | 10.36M | 9.42M | 9.63M | 8.82M | 7.43M | 6.67M | 2.64M | 2.82M | 1.77M | 3.90M | 3.19M | 4.28M | 3.14M | 22.42M | 4.12M | 4.89M | 4.24M | 19.87M | 3.44M | 3.31M | 2.83M | 23.85M | 4.71M | 4.56M | 2.52M | 6.42M | 8.65M | 9.02M | 9.45M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | 107.76M | 104.70M | 122.26M | 118.02M | 119.67M | 128.38M | 127.24M |
|
Other Non-Current Liabilities
|
| | 41.27M | | 79.36M | 68.23M | 81.07M | 87.07M | 73.18M | 73.50M | 107.10M | 100.04M | 103.52M | 98.63M | 77.94M | 76.86M | 76.13M | 81.76M | 89.03M | 83.09M | 84.33M | 83.32M | 88.32M | 89.78M | 86.18M | 84.41M | 80.16M | 81.22M | 77.83M | 84.61M | 73.20M | 70.25M | 66.03M | 62.42M | 67.29M | 83.15M | 79.09M | 78.22M | 78.03M | 67.19M | 66.01M | 73.32M | 63.43M | 56.30M | 53.64M | 53.61M | 48.27M | 42.96M | 40.24M | 36.73M | 37.15M | 36.93M | 35.96M | 37.15M | 41.75M | 32.98M | 32.00M | 42.23M | 38.54M | 39.53M | 42.85M | 42.41M |
|
Total Non-Current Liabilities
|
| | 467.58M | | 593.32M | 550.63M | 532.34M | 568.44M | 543.74M | 562.38M | 970.78M | 1,265.39M | 1,140.31M | 1,138.09M | 15.82M | 999.52M | 13.58M | 11.06M | 7.45M | 2.52M | 3.11M | 1.43M | 2.87M | 3.62M | 788.28M | 800.37M | 5.35M | 787.76M | 774.70M | 9.76M | 8.29M | 8.55M | 7.61M | 7.32M | 6.35M | 5.99M | 6.06M | 0.55M | 0.58M | 0.52M | 0.54M | 0.96M | 2.59M | 2.47M | 0.96M | 0.68M | 0.67M | 0.64M | 0.58M | 1.19M | 1.06M | 0.95M | 0.93M | 0.88M | 0.87M | 1,149.68M | 1,088.45M | 1,046.44M | | 1,143.02M | 1,132.46M | 1,133.55M |
|
Total Liabilities
|
| | 508.85M | | 672.68M | 618.86M | 613.41M | 655.51M | 616.92M | 635.88M | 1,077.87M | 1,365.43M | 1,243.83M | 1,236.72M | 1,023.20M | 1,076.37M | 996.89M | 963.57M | 905.67M | 899.09M | 865.92M | 847.76M | 848.37M | 876.74M | 874.46M | 884.78M | 868.21M | 868.98M | 852.53M | 867.78M | 866.84M | 905.64M | 894.87M | 865.54M | 861.35M | 964.78M | 925.92M | 916.43M | 850.32M | 856.33M | 829.64M | 822.14M | 830.62M | 882.32M | 924.26M | 944.66M | 955.51M | 1,023.58M | 983.51M | 926.49M | 901.49M | 921.60M | 854.19M | 824.55M | 821.83M | 1,182.66M | 1,120.45M | 1,088.67M | 1,091.30M | 1,182.56M | 1,175.31M | 1,175.96M |
|
Total Debt
|
| | 373.56M | | 328.21M | 326.11M | 329.60M | 317.88M | 320.48M | 321.41M | 587.24M | 864.83M | 743.96M | 742.27M | 572.75M | 576.80M | 527.97M | 526.04M | 522.74M | 523.52M | 520.34M | 513.48M | 506.67M | 508.29M | 503.61M | 501.12M | 506.17M | 455.95M | 451.35M | 447.40M | 450.82M | 462.78M | 461.97M | 461.28M | 461.46M | 499.11M | 516.75M | 529.05M | 499.72M | 490.82M | 503.02M | 464.43M | 464.70M | 471.65M | 487.03M | 481.87M | 484.95M | 522.45M | 485.18M | 446.87M | 445.62M | 437.21M | 430.21M | 427.30M | 426.09M | 573.13M | 550.50M | 518.45M | 565.45M | 585.40M | 585.67M | 578.33M |
|
Common Equity
|
| | 272.03M | | 392.70M | 392.35M | 396.88M | 443.69M | 477.08M | 522.25M | 632.36M | 688.92M | 700.72M | 711.04M | 708.88M | 782.12M | 765.62M | 709.39M | 524.97M | 470.75M | 483.98M | 413.37M | 351.25M | 335.31M | 335.49M | 324.07M | 292.88M | 354.64M | 355.21M | 355.93M | 310.08M | 343.25M | 301.98M | 288.64M | 270.10M | 289.67M | 288.09M | 248.18M | 238.99M | 178.92M | 176.66M | 169.21M | 176.26M | 164.13M | 164.13M | 174.59M | 227.17M | 245.72M | 305.67M | 320.99M | 383.14M | 423.21M | 450.96M | 433.22M | 467.42M | 630.93M | 613.62M | 598.05M | 496.07M | 539.46M | 577.10M | 574.43M |
|
Shareholder's Equity
|
| | 272.03M | | 392.70M | 392.35M | 396.88M | 443.69M | 477.08M | 522.25M | 632.36M | 688.92M | 700.72M | 711.04M | 708.88M | 782.12M | 765.62M | 709.39M | 524.97M | 470.75M | 483.98M | 413.37M | 351.25M | 335.31M | 335.49M | 324.07M | 292.88M | 354.64M | 355.21M | 355.93M | 310.08M | 343.25M | 301.98M | 288.64M | 270.10M | 289.67M | 288.09M | 248.18M | 238.99M | 178.92M | 176.66M | 169.21M | 176.26M | 164.13M | 164.13M | 174.59M | 227.17M | 245.72M | 305.67M | 320.99M | 383.14M | 423.21M | 450.96M | 433.22M | 467.42M | 630.93M | 613.62M | 598.05M | 496.07M | 539.46M | 577.10M | 574.43M |
|
Liabilities and Shareholders Equity
|
| | 780.88M | | 1,065.38M | 1,011.21M | 1,010.29M | 1,099.20M | 1,094.00M | 1,158.13M | 1,710.23M | 2,054.35M | 1,944.55M | 1,947.76M | 1,821.23M | 1,858.50M | 1,762.51M | 1,672.95M | 1,495.72M | 1,442.47M | 1,420.41M | 1,336.75M | 1,281.75M | 1,307.96M | 1,308.47M | 1,308.06M | 1,265.90M | 1,326.23M | 1,311.95M | 1,329.91M | 1,290.11M | 1,353.06M | 1,310.37M | 1,274.08M | 1,251.26M | 1,325.26M | 1,269.53M | 1,189.60M | 1,114.31M | 1,060.25M | 1,031.29M | 1,016.35M | 1,031.88M | 1,071.45M | 1,127.44M | 1,144.26M | 1,182.68M | 1,269.30M | 1,289.18M | 1,247.48M | 1,284.63M | 1,344.81M | 1,305.15M | 1,257.73M | 1,289.24M | 1,813.60M | 1,734.07M | 1,686.72M | 1,584.95M | 1,722.01M | 1,752.40M | 1,750.39M |
|
Treasury Shares
|
| | 2.11M | | 1.98M | 1.90M | 1.89M | 1.86M | 1.81M | 1.80M | 1.79M | 1.74M | 1.74M | 1.71M | 1.69M | 1.68M | 1.67M | 1.66M | 1.50M | 1.49M | 1.46M | 1.45M | 1.34M | 1.30M | 1.27M | 1.21M | 1.10M | 1.07M | 1.06M | 1.01M | 0.91M | 1.01M | 0.86M | 0.86M | 0.80M | 0.86M | 0.71M | 0.55M | 0.43M | 0.43M | 0.43M | 0.09M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 3.72M | 4.03M | 3.44M | 0.49M | 4.83M | 5.81M | 0.10M | 0.78M | 1.93M | 15.31M | 14.80M | 14.59M | |
|
Retained Earnings
|
| | -17.04M | | 31.85M | 52.80M | -33.58M | 102.26M | 146.10M | 165.47M | -56.47M | 180.94M | 215.56M | 223.39M | -61.79M | -112.63M | 188.66M | 179.32M | -112.63M | -156.26M | -174.86M | -171.32M | -187.75M | -188.28M | -171.32M | -171.53M | -188.28M | -178.44M | -168.13M | -154.57M | -157.08M | -148.77M | -188.52M | -200.17M | -203.57M | -213.32M | -208.00M | -233.62M | -218.65M | -249.35M | -248.98M | -243.05M | -217.25M | -243.01M | -227.80M | -243.63M | -246.48M | -227.18M | -245.24M | -273.58M | -251.75M | -243.86M | -241.56M | -266.98M | -219.04M | -232.93M | -251.74M | -238.95M | -285.88M | -246.52M | -207.58M | -208.56M |