|
Cash & Equivalents
|
6.77M | 13.39M | 21.20M | 10.23M | 13.50M | 47.99M | 19.98M | 6.15M | 31.60M | 39.31M | 81.45M | 58.63M | 45.41M | 65.88M | 113.26M | 65.74M | 82.33M | 79.55M | 146.11M | 125.61M | 139.56M | 197.19M | 178.85M | 168.41M | 187.60M | 189.64M | 163.47M | 211.22M | 178.63M | 153.70M | 191.52M | 152.53M | 119.22M | 104.12M | 132.69M | 151.92M | 140.16M | 120.87M | 140.52M | 154.59M | 135.99M | 215.82M | 217.68M | 168.89M | 134.38M | 49.37M | 71.78M | 72.79M | 138.48M | 81.48M | 58.24M | 68.25M | 98.79M | 105.29M | 179.27M | 115.79M | 77.28M | 81.84M | 115.48M | 81.04M | 57.42M | 91.67M |
|
Cash & Current Investments
|
6.77M | 13.39M | 21.20M | 10.23M | 13.50M | 47.99M | 19.98M | 6.15M | 31.60M | 39.31M | 81.45M | 58.63M | 45.41M | 65.88M | 113.26M | 65.74M | 82.33M | 79.55M | 146.11M | 125.61M | 139.56M | 197.19M | 178.85M | 168.41M | 187.60M | 189.64M | 163.47M | 211.22M | 178.63M | 153.70M | 191.52M | 152.53M | 119.22M | 104.12M | 132.69M | 151.92M | 140.16M | 120.87M | 140.52M | 154.59M | 135.99M | 215.82M | 217.68M | 168.89M | 134.38M | 49.37M | 71.78M | 72.79M | 138.48M | 81.48M | 58.24M | 68.25M | 98.79M | 105.29M | 179.27M | 115.79M | 77.28M | 81.84M | 115.48M | 81.04M | 57.42M | 91.67M |
|
Receivables - Net
|
| | 37.85M | | 70.02M | 45.89M | 52.22M | 62.95M | 103.00M | 98.73M | 96.59M | 101.26M | 124.60M | 130.09M | 120.36M | 118.86M | 131.53M | 151.62M | 135.21M | 156.89M | 142.31M | 138.95M | 152.82M | 159.44M | 131.95M | 157.94M | 153.63M | 117.28M | 122.98M | 152.60M | 146.84M | 192.80M | 193.45M | 187.56M | 181.06M | 185.75M | 170.18M | 171.39M | 172.74M | 138.22M | 123.95M | 104.64M | 101.30M | 134.36M | 121.39M | 213.81M | 176.51M | 290.04M | 231.62M | 248.09M | 255.58M | 256.60M | 231.75M | 211.18M | 182.99M | 247.68M | 243.25M | 238.66M | 143.95M | 171.69M | 189.73M | 147.18M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 11.50M | | | 47.00M |
|
Receivables
|
| | 37.85M | | 70.02M | 45.89M | 52.22M | 62.95M | 103.00M | 98.73M | 96.59M | 101.26M | 124.60M | 130.09M | 120.36M | 118.86M | 131.53M | 151.62M | 135.21M | 156.89M | 142.31M | 138.95M | 152.82M | 159.44M | 131.95M | 157.94M | 153.63M | 117.28M | 122.98M | 152.60M | 146.84M | 192.80M | 193.45M | 187.56M | 181.06M | 185.75M | 170.18M | 171.39M | 172.74M | 138.22M | 123.95M | 104.64M | 101.30M | 134.36M | 121.39M | 213.81M | 176.51M | 290.04M | 231.62M | 248.09M | 255.58M | 256.60M | 231.75M | 211.18M | 182.99M | 247.68M | 243.25M | 250.66M | 155.45M | 171.69M | 189.73M | 194.18M |
|
Raw Materials
|
| | | | | | 54.00M | | 71.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 2.33M | | 34.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 115.09M | | 110.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 110.85M | | 195.44M | 199.99M | 189.53M | 215.37M | 250.16M | 231.88M | 189.49M | 237.01M | 243.69M | 239.61M | 184.17M | 262.92M | 256.08M | 259.79M | 177.14M | 243.00M | 244.17M | 227.51M | 166.98M | 208.21M | 213.02M | 195.15M | 139.95M | 190.22M | 199.28M | 245.67M | 180.74M | 236.72M | 234.12M | 232.45M | 184.40M | 256.98M | 264.57M | 274.27M | 186.91M | 245.91M | 201.07M | 201.51M | 163.75M | 227.17M | 252.55M | 259.63M | 237.62M | 286.73M | 305.34M | 309.70M | 243.87M | 315.64M | 342.47M | 344.29M | 267.63M | 278.55M | 272.93M | 260.60M | 258.82M | 278.65M | 252.45M | 219.50M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.04M | 0.04M | 42.33M | 40.76M | 41.84M | 36.98M | 21.58M | 16.90M | 14.87M | 17.16M | 16.99M | 15.44M | 16.14M | 19.77M | 22.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.15M | | 2.30M | 0.66M | 2.32M | 2.41M | 7.92M | 6.30M | 8.24M | 5.90M | 5.58M | 3.95M | 9.63M | 11.20M | 7.52M | 6.91M | 10.20M | 6.99M | 26.88M | 18.27M | 8.42M | 12.18M | 25.33M | 19.44M | 24.35M | 17.98M | 19.20M | 33.45M | 57.30M | 55.17M | 57.34M | 72.56M | 51.26M | 52.67M | 40.55M | 54.85M | 41.22M | 38.34M | 41.84M | 44.53M | 63.04M | 90.22M | 79.67M | 59.35M | 43.80M | 46.37M | 31.98M | 35.25M | 34.93M | 42.43M | 55.42M | 60.28M | 51.46M | 45.48M | 50.51M | 58.39M | 76.23M | 126.19M | 124.31M | 145.10M |
|
Current Assets
|
| | 172.06M | | 281.26M | 294.53M | 264.05M | 286.89M | 392.73M | 376.25M | 418.10M | 443.56M | 461.12M | 476.50M | 449.00M | 475.61M | 492.33M | 515.04M | 485.66M | 547.93M | 569.06M | 601.68M | 529.51M | 548.24M | 557.89M | 562.17M | 481.40M | 536.70M | 520.09M | 585.43M | 576.39M | 637.21M | 604.13M | 596.69M | 549.42M | 647.31M | 615.45M | 621.39M | 541.39M | 577.06M | 502.85M | 566.51M | 545.76M | 620.64M | 587.98M | 582.16M | 529.71M | 695.94M | 707.43M | 674.52M | 592.62M | 682.92M | 728.43M | 721.04M | 681.35M | 687.49M | 643.97M | 639.49M | 594.49M | 657.57M | 623.92M | 603.46M |
|
Buildings
|
| | | | | | 92.51M | | | | 106.68M | | | | 112.21M | | | | 115.86M | | | | 114.22M | | | | 110.79M | | | | 139.64M | | | | 141.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 4.86M | | | | 8.75M | | | | 9.54M | | | | 10.52M | | | | 13.74M | | | | 12.12M | | | | 17.67M | | | | 31.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 21.39M | | | | 23.99M | | | | 26.40M | | | | 25.98M | | | | 22.98M | | | | 20.96M | | | | 34.49M | | | | 35.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 98.83M | | 95.40M | 95.11M | 96.59M | 95.49M | 126.92M | 129.39M | 132.15M | 137.86M | 138.47M | 139.74M | 142.08M | 140.25M | 136.77M | 137.17M | 142.89M | 141.25M | 134.48M | 136.53M | 140.44M | 138.72M | 137.72M | 139.46M | 134.14M | 132.66M | 136.30M | 196.28M | 195.36M | 196.30M | 195.55M | 198.88M | 206.99M | 206.72M | 208.72M | 210.96M | 221.35M | 220.55M | 218.64M | 214.90M | 209.68M | 206.60M | 207.37M | 208.46M | 232.43M | 232.04M | 242.64M | 252.38M | 271.12M | 288.82M | 314.13M | 319.36M | 325.44M | 335.57M | 331.74M | 342.58M | 339.25M | 335.50M | 327.90M | 321.62M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.16M | | | 7.25M | 7.25M | 7.25M | 7.25M |
|
Goodwill
|
| | | | | | | | 151.49M | 149.94M | 146.44M | 148.16M | 150.28M | 150.28M | 149.97M | 149.95M | 149.40M | 149.50M | 149.60M | 149.69M | 149.59M | 149.68M | 149.72M | 149.77M | 148.23M | 148.28M | 148.37M | 148.33M | 148.27M | 313.63M | 317.46M | 317.78M | 315.98M | 311.04M | 311.08M | 311.05M | 311.08M | 311.13M | 311.03M | 204.42M | 204.42M | 204.35M | 199.56M | 199.55M | 188.44M | 188.44M | 188.44M | 188.44M | 188.44M | 188.44M | 188.43M | 188.42M | 188.41M | 188.42M | 188.41M | 188.41M | 188.42M | 188.44M | 188.44M | 196.66M | 196.65M | 196.65M |
|
Intangibles
|
| | 22.86M | | 21.34M | 20.58M | 19.82M | 19.07M | 177.71M | 175.41M | 171.99M | 175.47M | 170.01M | 164.56M | 159.18M | 153.75M | 148.36M | 142.72M | 137.10M | 131.64M | 126.50M | 121.08M | 114.62M | 109.55M | 104.54M | 99.49M | 94.41M | 89.93M | 85.91M | 239.87M | 237.03M | 231.66M | 226.62M | 215.14M | 210.33M | 205.23M | 200.09M | 194.93M | 189.90M | 184.33M | 178.84M | 173.38M | 166.89M | 161.10M | 154.05M | 148.42M | 114.44M | 109.40M | 105.60M | 102.42M | 99.23M | 96.03M | 92.82M | 89.62M | 86.42M | 83.26M | 80.27M | 77.36M | 74.44M | 71.66M | 68.87M | 66.08M |
|
Goodwill & Intangibles
|
| | 22.86M | | 21.34M | 20.58M | 19.82M | 19.07M | 329.20M | 325.35M | 318.43M | 323.63M | 320.29M | 314.84M | 309.15M | 303.70M | 297.77M | 292.22M | 286.70M | 281.33M | 276.10M | 270.76M | 264.33M | 259.32M | 252.77M | 247.77M | 242.77M | 238.26M | 234.18M | 553.49M | 554.49M | 549.44M | 542.60M | 526.18M | 521.41M | 516.28M | 511.17M | 506.07M | 500.92M | 388.75M | 383.25M | 377.74M | 366.45M | 360.65M | 342.49M | 336.86M | 302.88M | 297.84M | 294.04M | 290.86M | 287.67M | 284.45M | 281.24M | 278.04M | 274.83M | 271.67M | 268.69M | 265.79M | 262.89M | 268.32M | 265.52M | 262.72M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 21.89M | 19.68M | 9.26M | 4.61M | -1.44M | 1.04M | 0.25M | 0.03M | 15.95M | 0.77M | 1.03M | 1.43M | 23.45M | 14.26M | 20.50M | 23.26M | 20.34M | 20.34M | 20.29M | 20.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 94.87M | 8.41M | 8.12M | 4.73M |
|
Other Non-Current Assets
|
| | 9.08M | | 8.70M | 8.28M | 7.59M | 8.21M | 12.70M | 12.05M | 12.06M | 10.54M | 10.30M | 10.14M | 10.61M | 11.43M | 12.78M | 12.85M | 13.40M | 13.70M | 14.13M | 13.97M | 14.03M | 15.13M | 17.71M | 19.16M | 20.07M | 21.32M | 21.57M | 23.66M | 25.27M | 26.61M | 26.86M | 28.46M | 26.57M | 38.32M | 39.49M | 40.19M | 40.93M | 39.06M | 37.52M | 36.94M | 39.58M | 38.46M | 42.66M | 43.86M | 42.06M | 41.04M | 46.20M | 51.56M | 52.12M | 52.95M | 61.24M | 70.90M | 79.54M | 83.63M | 94.91M | 109.48M | 112.78M | 138.15M | 143.32M | 150.03M |
|
Non-Current Assets
|
| | 130.78M | | 125.44M | 123.97M | 124.00M | 122.77M | 468.81M | 466.79M | 484.53M | 491.71M | 478.32M | 469.33M | 463.24M | 456.42M | 447.57M | 442.27M | 441.79M | 437.05M | 425.74M | 422.69M | 420.16M | 427.43M | 428.70M | 429.65M | 417.33M | 412.59M | 412.33M | 793.70M | 775.12M | 772.34M | 765.00M | 753.52M | 754.97M | 761.32M | 759.38M | 757.22M | 763.20M | 648.35M | 639.42M | 629.57M | 615.71M | 605.71M | 592.52M | 589.18M | 577.37M | 570.92M | 582.88M | 594.80M | 610.90M | 626.23M | 656.61M | 668.30M | 681.46M | 691.03M | 695.35M | 815.85M | 817.04M | 757.62M | 752.11M | 746.35M |
|
Assets
|
| | 302.83M | | 406.70M | 418.50M | 388.05M | 409.65M | 861.54M | 843.05M | 902.63M | 935.27M | 939.44M | 945.83M | 912.25M | 932.03M | 939.91M | 957.31M | 927.45M | 984.97M | 994.80M | 1,024.37M | 949.67M | 975.67M | 986.59M | 991.82M | 898.73M | 949.28M | 932.41M | 1,379.13M | 1,351.51M | 1,409.55M | 1,369.13M | 1,350.21M | 1,304.39M | 1,408.63M | 1,374.83M | 1,378.60M | 1,304.59M | 1,225.41M | 1,142.27M | 1,196.08M | 1,161.47M | 1,226.35M | 1,180.50M | 1,171.34M | 1,107.07M | 1,266.86M | 1,290.31M | 1,269.32M | 1,203.52M | 1,309.15M | 1,385.04M | 1,389.34M | 1,362.81M | 1,378.53M | 1,339.31M | 1,455.34M | 1,411.53M | 1,415.19M | 1,376.03M | 1,349.81M |
|
Accounts Payables
|
| | 71.14M | | 151.40M | 119.99M | 107.98M | 130.79M | 152.96M | 141.90M | 87.30M | 126.23M | 126.03M | 138.01M | 112.15M | 129.32M | 128.35M | 137.84M | 96.21M | 142.91M | 137.08M | 131.51M | 79.62M | 123.72M | 109.39M | 104.55M | 71.34M | 109.91M | 109.59M | 129.74M | 108.45M | 168.53M | 183.97M | 185.94M | 153.11M | 231.17M | 200.64M | 188.91M | 134.82M | 148.33M | 124.75M | 145.39M | 104.42M | 170.96M | 171.38M | 181.25M | 173.95M | 258.64M | 304.76M | 239.05M | 189.14M | 250.56M | 231.04M | 205.30M | 156.61M | 211.82M | 175.48M | 187.63M | 146.74M | 211.20M | 178.38M | 182.81M |
|
Notes Payables
|
| | | | | | 16.28M | | 21.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 71.14M | | 151.40M | 119.99M | 124.27M | 130.79M | 174.49M | 141.90M | 87.30M | 126.23M | 126.03M | 138.01M | 112.15M | 129.32M | 128.35M | 137.84M | 96.21M | 142.91M | 137.08M | 131.51M | 79.62M | 123.72M | 109.39M | 104.55M | 71.34M | 109.91M | 109.59M | 129.74M | 108.45M | 168.53M | 183.97M | 185.94M | 153.11M | 231.17M | 200.64M | 188.91M | 134.82M | 148.33M | 124.75M | 145.39M | 104.42M | 170.96M | 171.38M | 181.25M | 173.95M | 258.64M | 304.76M | 239.05M | 189.14M | 250.56M | 231.04M | 205.30M | 156.61M | 211.82M | 175.48M | 187.63M | 146.74M | 211.20M | 178.38M | 182.81M |
|
Accumulated Expenses
|
| | 38.90M | | 43.45M | 41.33M | 59.02M | 41.67M | 82.29M | 78.02M | 104.87M | 86.62M | 93.99M | 88.73M | 99.36M | 91.01M | 92.37M | 98.90M | 88.69M | 99.62M | 105.18M | 111.86M | 93.04M | 95.26M | 89.11M | 83.65M | 92.31M | 95.18M | 89.36M | 112.89M | 128.91M | 128.46M | 122.55M | 120.31M | 116.38M | 127.22M | 120.36M | 136.43M | 124.23M | 120.87M | 107.03M | 132.56M | 130.98M | 127.32M | 110.97M | 106.61M | 115.32M | 114.02M | 127.93M | 158.31M | 158.33M | 173.84M | 202.37M | 187.92M | 195.60M | 156.77M | 147.87M | 151.66M | 161.67M | 204.16M | 194.01M | 264.41M |
|
Other Accumulated Expenses
|
| | | | | | 5.44M | | 12.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 3.00M | 3.00M | 3.38M | 23.46M | 3.92M | 3.24M | 3.25M | 3.25M | 3.25M | 0.49M | 0.50M | 2.43M | 5.51M | 2.44M | 37.61M | 2.45M | 2.46M | 2.46M | 2.47M | 49.58M | 45.82M | 46.08M | 46.02M | 37.11M | 1.88M | 1.88M | 1.88M | 1.88M | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.59M | | 3.97M | 4.06M | 1.51M | 0.86M | 0.88M | 1.02M | 1.14M | 1.53M | 1.66M | 1.71M | 1.61M | 1.53M | 1.51M | 1.50M | 1.46M | 1.40M | 1.34M | 0.85M | 0.81M | 0.71M | 0.63M | 0.57M | 0.49M | 0.42M | 0.43M | 0.38M | 0.29M | 0.28M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.33M | 0.34M | 0.34M | 0.35M | 0.29M | 0.21M | 0.12M | 0.06M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 6.24M | | 7.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 110.63M | | 198.83M | 165.37M | 168.52M | 173.32M | 239.13M | 223.94M | 196.69M | 237.85M | 225.60M | 231.69M | 216.36M | 225.10M | 225.50M | 238.73M | 186.86M | 246.36M | 249.12M | 246.66M | 211.08M | 222.13M | 201.59M | 191.23M | 166.61M | 255.10M | 245.20M | 289.09M | 283.67M | 334.38M | 308.68M | 308.42M | 271.68M | 360.58M | 321.31M | 325.66M | 259.38M | 269.54M | 232.11M | 279.79M | 235.75M | 298.58M | 282.55M | 287.98M | 289.32M | 372.66M | 432.69M | 397.36M | 347.47M | 424.40M | 433.41M | 393.22M | 352.21M | 368.59M | 323.36M | 339.28M | 308.41M | 415.36M | 372.39M | 447.22M |
|
Capital Leases
|
| | 4.70M | | 0.61M | 0.83M | 3.31M | 3.45M | 3.26M | 3.45M | 3.78M | 7.39M | 7.28M | 7.06M | 6.85M | 6.58M | 6.46M | 6.13M | 5.80M | 5.46M | 5.17M | 2.06M | 1.88M | 1.75M | 1.61M | 1.48M | 1.41M | 1.31M | 1.17M | 1.11M | 1.01M | 0.95M | 0.88M | 0.79M | 0.71M | 0.62M | 0.54M | 0.46M | 0.38M | 0.29M | 0.21M | 0.12M | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 55.00M | | 66.17M | 110.00M | 65.00M | 77.50M | 439.03M | 414.37M | 416.85M | 397.11M | 397.17M | 378.04M | 358.89M | 359.27M | 340.10M | 323.69M | 324.78M | 326.63M | 324.02M | 327.64M | 274.88M | 277.69M | 277.85M | 278.03M | 233.47M | 186.41M | 186.10M | 504.62M | 504.09M | 503.82M | 503.58M | 503.31M | 503.02M | 502.76M | 489.87M | 475.12M | 455.39M | 500.59M | 455.80M | 457.22M | 447.98M | 448.21M | 418.90M | 419.13M | 428.31M | 484.35M | 454.51M | 443.66M | 395.82M | 395.98M | 396.14M | 396.30M | 396.46M | 396.63M | 396.80M | 396.97M | 397.14M | 417.32M | 437.49M | 422.67M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.37M | 0.51M | 0.69M | 0.33M | 0.48M | 0.60M | 0.12M | 0.37M | 0.66M | 1.00M | 1.25M | 1.24M | 1.30M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.67M | 1.67M | 1.06M | 1.07M | 1.01M | 1.99M | 1.23M | 2.19M | 0.96M | 0.89M | 2.35M | 3.21M | 2.29M | 1.76M | 1.50M | 0.65M | 0.58M | 0.54M | 0.50M | 0.49M | 0.49M | 66.88M | 60.78M | 36.93M | 36.81M | 36.77M | 60.88M | 32.62M | 32.69M | 32.45M | 64.75M | 34.28M | 35.18M | 36.08M | 64.22M | 52.33M | 52.52M | 49.47M | 58.33M | 40.51M | 33.86M | 33.10M | 63.01M | 27.72M | 33.38M | 37.11M | 67.79M | 13.53M | 13.22M | | 66.81M | | | |
|
Other Non-Current Liabilities
|
| | 4.21M | | 4.73M | 4.08M | 4.87M | 3.62M | 3.62M | 3.93M | 15.51M | 16.31M | 16.73M | 17.09M | 6.53M | 7.50M | 17.08M | 17.61M | 18.04M | 19.11M | 19.76M | 19.55M | 20.52M | 21.47M | 22.72M | 23.61M | 24.36M | 25.13M | 26.01M | 29.70M | 19.72M | 20.19M | 19.97M | 21.03M | 20.23M | 28.44M | 28.85M | 29.85M | 30.89M | 26.75M | 25.75M | 25.50M | 26.05M | 24.93M | 26.55M | 28.57M | 27.87M | 27.08M | 30.89M | 34.71M | 34.35M | 35.91M | 40.76M | 43.55M | 47.03M | 53.58M | 55.15M | 517.90M | 516.15M | 177.42M | 179.70M | 59.89M |
|
Total Non-Current Liabilities
|
| | 169.59M | | 265.61M | 276.20M | 64.95M | 254.27M | 682.10M | 417.92M | 409.64M | -15.88M | -16.32M | -16.70M | -6.16M | -7.13M | -16.73M | -17.28M | -17.71M | -18.78M | 580.60M | 578.13M | 489.34M | 502.22M | 481.63M | 471.28M | 401.99M | 443.30M | 432.95M | 861.70M | 825.73M | 876.09M | 849.94M | 849.29M | 810.31M | 896.59M | 844.41M | 833.70M | 752.72M | 804.70M | 723.30M | 773.21M | 730.54M | 799.12M | 753.97M | 756.57M | 753.66M | 897.52M | 921.06M | 874.13M | 771.04M | 848.10M | 862.93M | 826.62M | 765.69M | 778.75M | 733.38M | 736.25M | 705.55M | 832.68M | 809.88M | 869.90M |
|
Total Liabilities
|
| | 173.81M | | 270.34M | 280.28M | 69.82M | 257.88M | 685.72M | 421.84M | 425.15M | 0.43M | 0.41M | 0.39M | 0.37M | 0.37M | 0.35M | 0.33M | 0.33M | 0.34M | 600.36M | 597.68M | 509.86M | 523.70M | 504.35M | 494.88M | 426.34M | 468.44M | 458.96M | 891.40M | 845.45M | 896.28M | 869.92M | 870.32M | 830.54M | 925.03M | 873.26M | 863.54M | 783.60M | 831.44M | 749.05M | 798.72M | 756.59M | 824.05M | 780.52M | 785.15M | 781.53M | 924.60M | 951.95M | 908.84M | 805.40M | 884.01M | 903.69M | 870.17M | 812.72M | 832.32M | 788.52M | 1,254.16M | 1,221.70M | 1,010.10M | 989.58M | 929.79M |
|
Total Debt
|
| | 55.00M | | 66.17M | 110.00M | 65.00M | 77.50M | 442.03M | 417.37M | 420.23M | 420.57M | 401.09M | 381.28M | 362.13M | 362.52M | 343.36M | 324.18M | 325.27M | 329.06M | 329.53M | 330.08M | 312.50M | 280.14M | 280.31M | 280.49M | 235.93M | 235.99M | 231.92M | 550.70M | 550.11M | 540.93M | 505.46M | 505.19M | 504.90M | 504.64M | 489.87M | 475.12M | 455.39M | 500.59M | 455.80M | 458.72M | 447.98M | 448.21M | 418.90M | 419.13M | 428.31M | 484.35M | 454.51M | 443.66M | 395.82M | 395.98M | 396.14M | 396.30M | 396.46M | 396.63M | 396.80M | 396.97M | 397.14M | 417.32M | 437.49M | 422.67M |
|
Common Equity
|
| | 129.03M | | 136.36M | 138.22M | 146.35M | 151.77M | 175.82M | 195.69M | 268.73M | 275.56M | 291.66M | 309.96M | 322.38M | 331.38M | 349.81M | 370.26M | 390.83M | 384.21M | 394.44M | 426.69M | 439.81M | 451.98M | 482.24M | 496.93M | 472.39M | 480.85M | 473.45M | 487.73M | 506.06M | 513.27M | 499.21M | 479.89M | 473.85M | 483.61M | 501.56M | 515.06M | 520.99M | 393.97M | 393.22M | 397.37M | 404.88M | 402.30M | 399.98M | 386.19M | 325.54M | 342.25M | 338.17M | 360.10M | 397.61M | 424.44M | 481.02M | 518.69M | 549.50M | 546.09M | 550.42M | 200.52M | 188.83M | 403.84M | 385.22M | 418.73M |
|
Shareholder's Equity
|
| | 129.03M | | 136.36M | 138.22M | 146.35M | 151.77M | 175.82M | 195.69M | 268.73M | 275.56M | 291.66M | 309.96M | 322.38M | 331.38M | 349.81M | 370.26M | 390.83M | 384.21M | 394.44M | 426.69M | 439.81M | 451.98M | 482.24M | 496.93M | 472.39M | 480.85M | 473.45M | 487.73M | 506.06M | 513.27M | 499.21M | 479.89M | 473.85M | 483.61M | 501.56M | 515.06M | 520.99M | 393.97M | 393.22M | 397.37M | 404.88M | 402.30M | 399.98M | 386.19M | 325.54M | 342.25M | 338.17M | 360.10M | 397.61M | 424.44M | 481.02M | 518.69M | 549.50M | 546.09M | 550.42M | 200.52M | 188.83M | 403.84M | 385.22M | 418.73M |
|
Liabilities and Shareholders Equity
|
| | 302.83M | | 406.70M | 418.50M | 388.05M | 409.65M | 861.54M | 843.05M | 902.63M | 935.27M | 939.44M | 945.83M | 912.25M | 932.03M | 939.91M | 957.31M | 927.45M | 984.97M | 994.80M | 1,024.37M | 949.67M | 975.67M | 986.59M | 991.82M | 898.73M | 949.28M | 932.41M | 1,379.13M | 1,351.51M | 1,409.55M | 1,369.13M | 1,350.21M | 1,304.39M | 1,408.63M | 1,374.83M | 1,378.60M | 1,304.59M | 1,225.41M | 1,142.27M | 1,196.08M | 1,161.47M | 1,226.35M | 1,180.50M | 1,171.34M | 1,107.07M | 1,266.86M | 1,290.31M | 1,269.32M | 1,203.52M | 1,309.15M | 1,385.04M | 1,389.34M | 1,362.81M | 1,378.53M | 1,339.31M | 1,455.34M | 1,411.53M | 1,415.19M | 1,376.03M | 1,349.81M |
|
Treasury Shares
|
| | -0.05M | | 1.81M | 1.81M | 0.05M | 1.87M | 1.87M | 1.87M | 0.05M | 1.87M | 1.87M | 1.87M | 0.00M | 1.99M | 1.99M | 1.99M | 0.11M | 3.39M | 4.96M | 5.07M | 4.65M | 7.34M | 8.09M | 9.73M | 5.83M | 13.37M | 14.61M | 14.79M | 3.73M | 16.43M | 17.23M | 18.47M | 2.94M | 19.56M | 20.33M | 20.92M | 2.07M | 22.50M | 22.50M | 22.50M | 1.26M | 1.04M | 25.42M | 0.94M | 3.93M | 0.25M | 0.36M | 0.69M | 1.76M | 0.54M | 0.59M | 0.78M | 32.13M | 0.59M | 33.90M | 0.89M | 35.25M | 1.03M | 37.60M | 38.18M |
|
Retained Earnings
|
| | -444.33M | | -437.83M | -436.74M | -429.29M | -424.22M | -422.28M | -403.84M | -323.66M | -317.92M | -303.79M | -287.55M | -277.13M | -269.83M | -253.59M | -235.28M | -216.20M | -205.72M | -177.07M | -145.19M | -111.91M | -84.38M | -48.85M | -15.47M | 3.59M | 19.82M | 38.93M | 54.04M | 98.73M | 115.25M | 142.75M | 143.12M | 150.24M | 160.51M | 186.93M | 207.93M | 221.84M | 111.31M | 106.66M | 106.12M | 107.23M | 106.48M | 114.44M | 121.50M | 92.11M | 100.12M | 118.77M | 150.94M | 188.24M | 235.40M | 305.83M | 357.29M | 403.92M | 418.94M | 443.73M | 110.00M | 105.63M | 333.11M | 320.29M | 356.96M |