|
Cash & Equivalents
|
1.30M | 2.02M | 1.49M | 2.60M | 2.39M | 1.21M | 7.40M | 4.26M | 2.82M | 3.83M | 7.78M | 2.80M | 3.80M | 6.00M | 3.19M | 5.40M | 4.71M | 9.09M | 2.24M | 4.91M | 6.93M | 5.04M | 1.60M | 2.43M | 3.99M | 2.85M | 2.31M | 2.80M | 4.13M | 4.16M | 3.01M | 3.41M | 5.50M | 4.27M | 9.32M | 5.11M | 6.37M | 8.49M | 5.74M | 0.01M | 0.13M | 5.14M | 5.53M | 8.31M | 11.64M | 15.14M | 9.81M | 8.01M | 8.45M | 10.23M | 12.19M | 18.41M | 15.17M | 9.09M | 13.22M | 10.34M | 9.44M | 11.12M | 11.91M | 13.26M | 14.81M | 7.55M |
|
Short-term Investments
|
| | | | | | 0.06M | | | | 0.11M | 0.14M | 0.95M | 0.74M | 0.61M | 0.18M | 0.84M | 0.03M | 0.49M | 1.35M | 1.02M | 0.88M | 0.38M | 0.20M | 0.09M | 0.09M | 0.11M | 0.05M | 0.05M | | | | | | | 0.06M | 0.08M | 0.06M | | | | | | | | | 2.29M | 6.46M | 3.44M | 1.68M | 7.68M | | | 4.88M | 11.62M | 13.73M | 14.12M | 14.81M | 15.06M | 14.80M | 16.56M | 17.52M |
|
Cash & Current Investments
|
1.30M | 2.02M | 1.49M | 2.60M | 2.39M | 1.21M | 7.46M | 4.26M | 2.82M | 3.83M | 7.89M | 2.94M | 4.75M | 6.74M | 3.80M | 5.58M | 5.55M | 9.12M | 2.73M | 6.26M | 7.95M | 5.92M | 1.99M | 2.63M | 4.08M | 2.93M | 2.43M | 2.85M | 4.18M | 4.16M | 3.01M | 3.41M | 5.50M | 4.27M | 9.32M | 5.17M | 6.45M | 8.55M | 5.74M | 0.01M | 0.13M | 5.14M | 5.53M | 8.31M | 11.64M | 15.14M | 12.10M | 14.46M | 11.89M | 11.91M | 19.86M | 18.41M | 15.17M | 13.97M | 24.84M | 24.07M | 23.57M | 25.93M | 26.97M | 28.06M | 31.37M | 25.06M |
|
Receivables - Net
|
| | 82.86M | | 140.49M | 154.59M | 122.58M | 167.26M | 158.85M | 152.43M | 112.84M | 149.61M | 143.11M | 131.48M | 115.29M | 149.91M | 163.82M | 152.67M | 123.80M | 151.48M | 137.71M | 115.16M | 92.88M | 114.70M | 113.40M | 110.99M | 101.90M | 140.28M | 158.20M | 150.69M | 132.74M | 174.81M | 205.25M | 213.42M | 175.25M | 204.45M | 185.05M | 168.04M | 133.57M | 165.78M | 129.62M | 148.56M | 151.60M | 210.69M | 264.45M | 303.24M | 284.57M | 319.54M | 320.92M | 279.34M | 219.79M | 236.84M | 227.99M | 227.85M | 191.15M | 214.75M | 216.68M | 197.59M | 166.15M | 212.54M | 203.72M | 209.68M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | |
|
Receivables
|
| | 82.86M | | 140.49M | 154.59M | 122.58M | 167.26M | 158.85M | 152.43M | 112.84M | 149.61M | 143.11M | 131.48M | 115.29M | 149.91M | 163.82M | 152.67M | 123.80M | 151.48M | 137.71M | 115.16M | 92.88M | 114.70M | 113.40M | 110.99M | 101.90M | 140.28M | 158.20M | 150.69M | 132.74M | 174.81M | 205.25M | 213.42M | 175.25M | 204.45M | 185.05M | 168.04M | 133.57M | 165.78M | 129.62M | 148.56M | 151.60M | 210.69M | 264.45M | 303.24M | 284.57M | 319.54M | 320.92M | 279.34M | 219.79M | 236.84M | 227.99M | 231.85M | 191.15M | 214.75M | 216.68M | 197.59M | 166.15M | 212.54M | 203.72M | 209.68M |
|
Work In Process
|
| | | | | | 207.30M | | | | 215.53M | 201.69M | 186.37M | 179.86M | 219.40M | 210.41M | 234.23M | 251.09M | 238.23M | 218.02M | 186.52M | 182.44M | 163.94M | 151.02M | 169.30M | 185.55M | 203.26M | 212.06M | 213.97M | 232.12M | 225.19M | 264.84M | 300.24M | 306.15M | 306.95M | 217.55M | 237.76M | 231.71M | 220.79M | | 223.54M | 188.26M | 194.61M | 220.47M | 300.69M | 341.35M | 417.60M | 372.77M | 407.12M | 409.13M | 356.59M | 313.00M | 300.69M | 294.97M | 282.56M | 290.06M | 274.19M | 288.01M | | | | |
|
Finished Goods
|
| | | | | | 70.46M | | | | 74.50M | 73.50M | 62.42M | 65.92M | 66.97M | 73.46M | 76.72M | 78.34M | 72.88M | 62.25M | 56.94M | 46.59M | 42.70M | 38.80M | 41.49M | 45.27M | 51.27M | 51.13M | 48.77M | 48.10M | 50.12M | 54.19M | 63.36M | 60.05M | 61.78M | 50.01M | 50.42M | 51.44M | 52.74M | | 46.18M | 44.63M | 45.39M | 57.71M | 72.58M | 76.63M | 67.43M | 102.68M | 104.01M | 98.97M | 60.34M | 94.98M | 105.26M | 97.38M | 103.97M | 107.51M | 112.06M | 111.38M | | | | |
|
Inventory
|
| | 200.61M | | 207.58M | 293.58M | 277.76M | 317.73M | 312.27M | 288.70M | 290.02M | 275.19M | 248.79M | 245.77M | 286.37M | 283.86M | 310.95M | 329.43M | 311.11M | 280.27M | 243.46M | 229.03M | 206.65M | 189.81M | 210.78M | 230.82M | 254.53M | 263.19M | 262.74M | 280.22M | 275.31M | 319.02M | 363.60M | 366.20M | 368.74M | 267.55M | 288.18M | 283.15M | 273.53M | 267.55M | 269.72M | 232.90M | 240.00M | 278.17M | 373.28M | 417.98M | 485.03M | 475.45M | 511.13M | 508.10M | 416.93M | 407.98M | 405.94M | 392.35M | 386.54M | 397.57M | 386.24M | 399.39M | 390.63M | 360.15M | 368.02M | 383.92M |
|
Prepaid Assets
|
| | 13.85M | | 6.62M | 12.53M | 13.11M | 9.87M | 10.35M | 9.42M | 11.73M | 6.96M | 9.05M | 11.75M | 12.79M | 11.44M | 9.88M | 9.42M | 20.43M | 15.36M | 11.45M | 7.75M | 7.82M | 7.85M | 7.24M | 6.22M | 6.20M | 4.09M | 6.34M | 5.51M | 8.33M | 5.70M | 5.27M | 5.22M | 9.46M | 9.89M | 9.97M | 6.27M | 7.00M | 6.36M | 8.77M | 8.12M | 5.07M | 10.94M | 10.29M | 12.46M | 9.99M | 11.60M | 14.40M | 7.45M | 9.20M | 6.26M | 11.51M | 12.61M | 12.26M | 9.30M | 10.72M | 14.31M | 11.90M | 9.63M | 10.20M | 13.53M |
|
Current Assets
|
| | 298.81M | | 361.36M | 463.18M | 420.86M | 499.12M | 484.30M | 454.38M | 422.38M | 434.55M | 404.74M | 395.00M | 417.63M | 450.61M | 489.36M | 500.61M | 458.71M | 453.14M | 399.55M | 356.98M | 308.95M | 314.79M | 335.41M | 350.88M | 364.94M | 410.36M | 432.26M | 441.43M | 420.14M | 503.70M | 580.36M | 589.11M | 562.77M | 562.32M | 489.58M | 465.94M | 419.84M | 444.98M | 415.21M | 394.72M | 402.20M | 508.12M | 659.66M | 748.82M | 789.40M | 814.59M | 854.90M | 805.13M | 658.11M | 669.50M | 660.62M | 641.90M | 603.17M | 631.96M | 623.09M | 622.41M | 580.59M | 595.59M | 596.76M | 614.68M |
|
Property, Plant & Equipment (Net)
|
| | 118.23M | | 127.50M | 182.77M | 193.41M | 196.53M | 199.12M | 198.63M | 196.33M | 192.66M | 189.40M | 193.12M | 190.88M | 187.75M | 185.07M | 182.69M | 177.39M | 174.49M | 172.40M | 169.77M | 166.54M | 163.43M | 161.08M | 158.64M | 155.77M | 153.43M | 150.67M | 148.10M | 147.65M | 151.31M | 157.51M | 158.66M | 159.61M | 161.71M | 159.21M | 158.04M | 156.79M | 155.90M | 150.63M | 147.61M | 157.20M | 154.62M | 152.02M | 147.28M | 147.06M | 143.59M | 146.95M | 147.13M | 148.33M | 172.66M | 174.99M | 174.22M | 186.11M | 184.51M | 187.19M | 192.86M | 203.84M | 205.96M | 207.91M | 209.01M |
|
Goodwill
|
| | 7.08M | | 7.08M | 46.06M | 47.25M | 47.25M | 47.37M | 47.37M | 40.79M | 40.79M | 40.79M | 40.79M | 40.79M | 40.79M | 40.79M | 40.79M | 16.95M | 16.95M | 0.50M | 0.50M | | | | | | | | | | | 2.36M | 2.36M | 3.42M | 3.26M | 3.26M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 5.12M | 5.23M | 5.23M | 5.23M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 43.69M | 43.69M | 43.69M | 52.09M | 52.09M | 52.09M | 52.09M | 83.82M | 83.82M | 83.82M | 83.82M |
|
Intangibles
|
| | | | | 36.53M | 36.76M | 36.09M | 36.76M | 36.76M | 35.42M | 36.76M | 36.76M | 36.76M | 34.53M | 34.31M | 34.09M | 33.87M | 36.76M | 33.42M | 25.20M | 36.76M | 36.76M | 24.54M | 24.31M | 24.09M | -0.64M | 23.65M | 23.42M | 23.20M | -2.87M | 22.76M | 28.76M | 28.76M | 31.65M | 37.25M | 37.25M | 37.28M | 37.28M | 37.28M | 37.28M | 37.28M | 41.88M | 41.69M | 41.69M | 41.69M | 44.44M | 44.44M | 44.44M | 44.44M | 44.44M | 99.18M | 99.18M | 99.18M | 108.77M | 108.77M | 108.77M | 108.77M | 138.66M | 138.66M | 138.66M | 138.66M |
|
Goodwill & Intangibles
|
| | 7.08M | | 7.08M | 82.59M | 84.01M | 83.34M | 84.13M | 84.13M | 76.21M | 77.54M | 77.54M | 77.54M | 75.32M | 75.10M | 74.88M | 74.66M | 53.71M | 50.38M | 25.70M | 37.26M | 36.76M | 24.54M | 24.31M | 24.09M | -0.64M | 23.65M | 23.42M | 23.20M | 22.98M | 22.76M | 31.11M | 27.52M | 35.08M | 40.52M | 40.51M | 40.70M | 40.70M | 40.70M | 40.70M | 40.70M | 47.00M | 46.92M | 46.92M | 46.92M | 54.93M | 54.93M | 54.93M | 54.93M | 54.93M | 142.87M | 142.87M | 142.87M | 160.86M | 160.86M | 160.86M | 160.86M | 222.47M | 222.47M | 222.47M | 222.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | -35.48M | | | | -33.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | -1.20M | | -0.21M | 1.22M | 0.84M | 13.69M | -2.03M | -1.81M | 11.08M | 12.21M | 13.02M | 14.04M | -3.77M | 14.03M | -1.24M | -0.95M | -0.77M | -0.23M | -1.02M | 0.70M | 0.04M | -1.86M | -4.50M | -3.71M | -0.64M | -0.34M | -0.76M | -1.26M | 13.39M | 0.21M | -0.07M | -0.82M | 11.09M | -0.79M | -2.54M | 13.89M | 14.44M | 14.57M | 16.68M | 17.26M | 18.13M | 14.26M | 15.59M | 15.20M | 15.24M | 15.61M | 13.43M | 14.31M | 14.43M | 19.75M | 15.96M | 15.43M | 16.47M | 18.86M | 19.15M | 19.64M | 21.20M | 20.75M | 30.51M | 28.33M |
|
Non-Current Assets
|
| | 130.63M | | 140.71M | 275.83M | 286.64M | 293.56M | 294.51M | 293.25M | 283.62M | 262.80M | 278.19M | 282.71M | 279.72M | 276.88M | 275.07M | 272.08M | 242.04M | 238.95M | 212.79M | 208.02M | 202.93M | 202.85M | 202.72M | 205.19M | 191.13M | 193.79M | 185.95M | 183.47M | 184.02M | 187.18M | 198.59M | 200.16M | 197.97M | 237.04M | 234.83M | 232.80M | 229.71M | 232.98M | 227.93M | 224.59M | 621.37M | 230.24M | 228.03M | 294.89M | 234.17M | 229.11M | 231.22M | 231.86M | 233.52M | 315.34M | 353.37M | 350.91M | 381.67M | 379.81M | 383.21M | 389.60M | 463.90M | 469.14M | 478.14M | 475.37M |
|
Assets
|
| | 429.44M | | 502.07M | 739.01M | 707.50M | 792.68M | 778.81M | 747.63M | 705.99M | 697.35M | 682.93M | 677.71M | 697.35M | 727.49M | 764.43M | 772.69M | 700.75M | 692.09M | 612.34M | 565.00M | 511.88M | 517.64M | 538.13M | 556.07M | 556.07M | 604.16M | 618.21M | 624.90M | 604.16M | 690.88M | 778.96M | 789.27M | 760.74M | 799.36M | 724.40M | 698.74M | 649.55M | 677.97M | 643.13M | 619.30M | 1,023.57M | 738.36M | 887.69M | 1,043.70M | 1,023.57M | 1,043.70M | 1,086.12M | 1,036.98M | 891.63M | 984.84M | 1,013.98M | 992.81M | 984.84M | 1,011.78M | 1,006.30M | 1,012.01M | 1,044.50M | 1,064.72M | 1,074.91M | 1,090.06M |
|
Accounts Payables
|
| | 81.64M | | 101.45M | 135.58M | 104.42M | 137.10M | 116.68M | 98.75M | 101.47M | 110.90M | 102.36M | 101.05M | 126.01M | 119.27M | 147.41M | 121.38M | 91.25M | 97.31M | 72.70M | 57.40M | 55.69M | 56.04M | 71.23M | 65.08M | 79.46M | 87.21M | 83.83M | 80.19M | 84.03M | 112.52M | 127.11M | 118.13M | 95.37M | 99.52M | 70.46M | 89.29M | 69.45M | 82.96M | 65.93M | 69.67M | 87.29M | 122.48M | 154.39M | 160.03M | 148.65M | 163.45M | 182.41M | 167.08M | 101.45M | 142.61M | 124.09M | 127.67M | 119.72M | 149.43M | 119.10M | 125.34M | 80.74M | 140.14M | 144.57M | 143.38M |
|
Payables
|
| | 81.64M | | 101.45M | 135.58M | 104.42M | 137.10M | 116.68M | 98.75M | 101.47M | 110.90M | 102.36M | 101.05M | 126.01M | 119.27M | 147.41M | 121.38M | 91.25M | 97.31M | 72.70M | 57.40M | 55.69M | 56.04M | 71.23M | 65.08M | 79.46M | 87.21M | 83.83M | 80.19M | 84.03M | 112.52M | 127.11M | 118.13M | 95.37M | 99.52M | 70.46M | 89.29M | 69.45M | 82.96M | 65.93M | 69.67M | 87.29M | 122.48M | 154.39M | 160.03M | 148.65M | 163.45M | 182.41M | 167.08M | 101.45M | 142.61M | 124.09M | 127.67M | 119.72M | 149.43M | 119.10M | 125.34M | 80.74M | 140.14M | 144.57M | 143.38M |
|
Accumulated Expenses
|
| | 11.21M | | 8.96M | 10.91M | 11.61M | 10.13M | 11.54M | 10.88M | 10.71M | 9.96M | 11.37M | 9.46M | 10.72M | 9.28M | 10.82M | 9.97M | 10.22M | 9.46M | 9.70M | 8.36M | 6.88M | 8.28M | 10.12M | 9.29M | 8.45M | 9.84M | 12.29M | 12.34M | 12.00M | 9.78M | 15.38M | 19.27M | 19.66M | 9.35M | 11.38M | 12.41M | 13.20M | 8.80M | 8.90M | 10.31M | 10.98M | 15.66M | 24.91M | 35.49M | 44.35M | 22.79M | 34.66M | 38.07M | 40.33M | 17.86M | 25.18M | 29.62M | 30.11M | 16.48M | 20.55M | 23.37M | 24.18M | 15.61M | 19.29M | 24.51M |
|
Other Accumulated Expenses
|
| | 9.77M | | 7.12M | 15.98M | 13.88M | 13.21M | 14.61M | 14.04M | 14.98M | 16.26M | 16.87M | 19.29M | 15.81M | 18.11M | 16.76M | 15.36M | 26.97M | 24.99M | 20.07M | 16.97M | 11.80M | 14.61M | 14.15M | 14.66M | 15.17M | 13.91M | 11.65M | 10.91M | 14.18M | 14.57M | 15.54M | 11.60M | 13.39M | 14.97M | 15.50M | 10.18M | 12.96M | 12.38M | 13.62M | 10.54M | 22.87M | 29.83M | 31.54M | 28.45M | 25.39M | 27.94M | 21.40M | 19.44M | 16.82M | 20.61M | 22.65M | 22.07M | 22.59M | 19.27M | 19.08M | 22.57M | 21.85M | 26.27M | 23.84M | 22.16M |
|
Short term Debt
|
| | | | | 9.66M | 9.66M | 9.66M | 8.97M | 10.25M | 15.28M | 15.26M | 13.09M | 13.09M | 13.09M | 13.09M | 3.53M | 3.53M | 3.53M | 3.53M | 2.69M | 2.69M | 2.69M | 2.69M | 1.82M | 1.82M | 1.82M | 1.82M | 0.93M | 0.93M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 5.79M | 5.74M | 5.48M | 6.09M | 5.99M | 5.99M | 5.58M | 5.44M | 5.53M | 5.46M | 5.94M | 5.80M | 6.13M | 6.12M | 6.10M | 6.92M | 6.88M | 7.01M | 7.81M | 7.79M | 6.58M | 5.67M | 5.87M | 6.46M | 6.63M | 6.84M |
|
Total Current Liabilities
|
| | 102.62M | | 117.53M | 172.14M | 139.57M | 170.11M | 151.80M | 133.93M | 142.44M | 152.39M | 143.69M | 142.89M | 165.63M | 159.74M | 178.51M | 150.25M | 131.98M | 135.28M | 105.16M | 85.42M | 77.06M | 81.62M | 97.32M | 90.85M | 104.90M | 112.79M | 108.71M | 104.37M | 111.15M | 136.87M | 158.03M | 148.99M | 128.43M | 129.71M | 103.12M | 117.63M | 101.09M | 110.24M | 94.44M | 96.50M | 126.72M | 173.41M | 216.37M | 229.43M | 224.34M | 219.98M | 244.60M | 230.72M | 164.70M | 188.00M | 178.79M | 186.37M | 180.24M | 192.96M | 165.31M | 176.95M | 132.64M | 188.49M | 194.34M | 196.90M |
|
Non-Current Debt
|
| | 55.23M | | 91.19M | 174.46M | 170.41M | 218.47M | 219.91M | 211.01M | 177.57M | 174.96M | 53.20M | 145.75M | 146.07M | 180.88M | 233.78M | 269.48M | 244.09M | 234.10M | 209.40M | 185.18M | 31.40M | 145.21M | 142.48M | 163.52M | 164.60M | 192.97M | 210.73M | 220.41M | 196.24M | 248.96M | 297.67M | 304.48M | 302.53M | 313.27M | 264.65M | 223.00M | 192.93M | 209.05M | 196.95M | 171.30M | 160.61M | 191.90M | 268.98M | 297.88M | 327.76M | 311.19M | 287.88M | 244.20M | 165.66M | 190.20M | 238.24M | 196.53M | 190.20M | 196.80M | 209.19M | 197.28M | 272.46M | 235.36M | 233.20M | 240.93M |
|
Non-Current Deferred Tax Liability
|
| | 5.13M | | 5.76M | 30.65M | 37.21M | 36.85M | 37.81M | 34.95M | 35.86M | 34.82M | 33.81M | 32.58M | 33.48M | 32.73M | 31.84M | 30.72M | 30.65M | 29.10M | 25.11M | 23.66M | 24.50M | 23.44M | 25.71M | 25.37M | 23.12M | 21.73M | 21.73M | 20.18M | 12.14M | 12.83M | 14.56M | 14.72M | 13.46M | 12.69M | 13.05M | 12.90M | 12.26M | 12.13M | 10.07M | 10.01M | 9.82M | 13.97M | 12.97M | 10.37M | 9.89M | 16.28M | 20.79M | 16.32M | 10.03M | 10.74M | 13.61M | 15.87M | 11.51M | 10.90M | 10.61M | 11.57M | 11.05M | 9.48M | 9.89M | 13.55M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.28M | 23.34M | 22.21M | 20.42M | 24.19M | 22.74M | 22.18M | 19.96M | 18.89M | 18.25M | 18.29M | 22.14M | 20.75M | 21.85M | 21.85M | 22.66M | 29.01M | 27.54M | 27.19M | 27.26M | 25.71M | 28.45M | 30.80M | 31.95M | 36.61M | 35.30M | 35.00M |
|
Other Non-Current Liabilities
|
| | 7.14M | | -3.51M | -5.40M | -3.23M | 11.40M | -1.25M | -1.64M | 11.41M | 10.87M | 12.51M | 14.24M | 0.20M | 13.94M | 0.70M | -1.59M | 2.75M | 3.78M | 6.59M | 9.53M | 7.50M | -0.37M | -5.12M | -4.19M | 10.06M | 1.41M | 0.67M | 1.52M | 12.05M | 0.15M | -2.19M | -3.18M | 9.33M | 0.93M | 0.26M | 14.35M | 14.51M | 4.68M | 4.33M | 20.47M | 22.48M | 16.41M | 17.30M | 16.62M | 15.01M | 12.72M | 11.44M | 11.24M | 12.62M | 15.72M | 17.33M | 17.53M | 20.15M | 22.42M | 23.28M | 24.81M | 22.48M | 20.60M | 23.98M | 24.55M |
|
Total Non-Current Liabilities
|
| | 160.66M | | 225.69M | 458.34M | 424.16M | 487.33M | 481.89M | 449.43M | 404.73M | 408.83M | 372.00M | 363.51M | 398.53M | 411.27M | 457.74M | 466.48M | 417.21M | 406.35M | 345.49M | 295.47M | 249.69M | 263.44M | 285.88M | 298.59M | 292.62M | 336.13M | 351.27M | 354.91M | 319.53M | 409.71M | 484.36M | 484.10M | 444.42M | 489.24M | 415.68M | 375.75M | 326.69M | 366.89M | 338.86M | 300.00M | 317.12M | 398.18M | 516.56M | 555.97M | 584.13M | 568.19M | 575.12M | 513.08M | 363.04M | 486.52M | 458.19M | 425.95M | 409.21M | 426.37M | 413.56M | 416.59M | 448.09M | 469.94M | 472.73M | 486.37M |
|
Total Liabilities
|
| | 167.80M | | 222.18M | 452.94M | 420.92M | 498.73M | 480.63M | 447.79M | 416.14M | 419.70M | 384.51M | 377.75M | 398.73M | 425.21M | 458.44M | 464.88M | 419.97M | 410.14M | 352.08M | 304.99M | 257.19M | 263.07M | 280.77M | 294.40M | 302.68M | 337.53M | 351.95M | 356.44M | 331.57M | 409.86M | 482.17M | 480.92M | 453.75M | 490.16M | 415.94M | 390.10M | 341.20M | 371.57M | 343.20M | 320.47M | 339.60M | 414.58M | 533.87M | 572.59M | 599.13M | 580.92M | 586.56M | 524.33M | 375.66M | 502.24M | 475.52M | 443.49M | 429.36M | 448.79M | 436.84M | 441.40M | 470.57M | 490.54M | 496.71M | 510.93M |
|
Total Debt
|
| | 55.23M | | 91.19M | 184.12M | 180.07M | 228.13M | 228.88M | 221.27M | 192.86M | 190.21M | 66.29M | 158.84M | 159.16M | 193.97M | 237.31M | 273.00M | 247.62M | 237.63M | 212.09M | 187.87M | 34.09M | 147.90M | 144.31M | 165.34M | 166.42M | 194.80M | 211.66M | 221.34M | 197.16M | 248.96M | 297.67M | 304.48M | 302.53M | 313.27M | 264.65M | 223.00M | 192.93M | 209.05M | 196.95M | 171.30M | 160.61M | 191.90M | 268.98M | 297.88M | 327.76M | 311.19M | 287.88M | 244.20M | 165.66M | 190.20M | 238.24M | 196.53M | 190.20M | 196.80M | 209.19M | 197.28M | 272.46M | 235.36M | 233.20M | 240.93M |
|
Common Equity
|
| | 261.64M | | 279.89M | 286.07M | 286.58M | 293.94M | 298.17M | 299.84M | 289.86M | 295.72M | 298.42M | 299.96M | 298.62M | 302.27M | 305.99M | 307.80M | 280.78M | 281.96M | 260.26M | 260.00M | 254.69M | 254.58M | 257.37M | 255.57M | 253.39M | 261.54M | 266.26M | 268.46M | 272.58M | 281.01M | 296.79M | 308.35M | 306.99M | 309.20M | 308.46M | 308.65M | 308.35M | 306.39M | 299.94M | 298.83M | 301.01M | 323.77M | 353.82M | 398.71M | 424.44M | 462.79M | 499.56M | 512.65M | 515.97M | 524.55M | 538.46M | 549.32M | 555.48M | 562.99M | 569.45M | 570.61M | 573.92M | 574.18M | 578.20M | 579.13M |
|
Shareholder's Equity
|
| | 261.64M | | 279.89M | 286.07M | 286.58M | 293.94M | 298.17M | 299.84M | 289.86M | 295.72M | 298.42M | 299.96M | 298.62M | 302.27M | 305.99M | 307.80M | 280.78M | 281.96M | 260.26M | 260.00M | 254.69M | 254.58M | 257.37M | 255.57M | 253.39M | 261.54M | 266.26M | 268.46M | 272.58M | 281.01M | 296.79M | 308.35M | 306.99M | 309.20M | 308.46M | 308.65M | 308.35M | 306.39M | 299.94M | 298.83M | 301.01M | 323.77M | 353.82M | 398.71M | 424.44M | 462.79M | 499.56M | 512.65M | 515.97M | 524.55M | 538.46M | 549.32M | 555.48M | 562.99M | 569.45M | 570.61M | 573.92M | 574.18M | 578.20M | 579.13M |
|
Liabilities and Shareholders Equity
|
| | 429.44M | | 502.07M | 739.01M | 707.50M | 792.68M | 778.81M | 747.63M | 705.99M | 697.35M | 682.93M | 677.71M | 697.35M | 727.49M | 764.43M | 772.69M | 700.75M | 692.09M | 612.34M | 565.00M | 511.88M | 517.64M | 538.13M | 556.07M | 556.07M | 604.16M | 618.21M | 624.90M | 604.16M | 690.88M | 778.96M | 789.27M | 760.74M | 799.36M | 724.40M | 698.74M | 649.55M | 677.97M | 643.13M | 619.30M | 1,023.57M | 738.36M | 887.69M | 1,043.70M | 1,023.57M | 1,043.70M | 1,086.12M | 1,036.98M | 891.63M | 984.84M | 1,013.98M | 992.81M | 984.84M | 1,011.78M | 1,006.30M | 1,012.01M | 1,044.50M | 1,064.72M | 1,074.91M | 1,090.06M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.42M | 0.42M | 0.47M | 0.47M | 0.49M | 0.47M | | | | 0.53M | 0.00M | 0.11M | 0.11M | 0.64M | 0.01M | 0.01M | 0.01M | 0.61M | 0.63M | 0.62M | | 0.58M | | 0.61M | | 0.62M | | | | 0.66M | 0.69M | | | 0.69M | | | |
|
Retained Earnings
|
| | 142.66M | | 160.50M | 166.41M | 166.76M | 172.77M | 177.08M | 178.50M | 168.16M | 173.11M | 175.41M | 176.54M | 174.94M | 177.49M | 180.77M | 182.10M | 154.99M | 155.84M | 133.36M | 132.54M | 127.33M | 126.35M | 129.68M | 127.70M | 125.38M | 132.86M | 137.44M | 139.50M | 143.47M | 150.88M | 166.50M | 177.88M | 176.34M | 178.20M | 180.06M | 180.43M | 179.32M | 179.69M | 173.02M | 171.28M | 172.84M | 194.63M | 224.06M | 268.37M | 293.01M | 329.31M | 365.93M | 376.98M | 379.93M | 388.41M | 402.04M | 412.88M | 418.90M | 425.92M | 431.91M | 432.98M | 435.20M | 435.92M | 439.37M | 439.72M |