|
Cash & Equivalents
|
24.89M | 9.75M | 7.36M | 1.69M | 5.08M | 7.03M | 8.93M | 5.49M | 4.29M | 11.26M | 5.21M | 1.31M | 6.56M | 25.91M | 43.07M | 23.49M | 32.79M | 8.53M | 26.16M | 38.23M | 74.94M | 77.85M | 57.86M | 75.99M | 74.67M | 43.86M | 27.25M | 4.36M | 8.46M | 4.52M | 2.79M | 0.44M | 0.62M | 2.12M | 6.66M | 0.21M | 5.98M | 5.56M | 1.98M | 0.03M | 1.84M | 1.52M | 10.40M | 0.31M | 0.43M | 6.50M | 8.13M | 0.44M | 6.95M | 5.36M | 7.14M | 0.05M | 10.13M | 10.82M | 2.26M | 0.09M | 2.13M | 1.03M | 8.60M | 14.07M | 17.01M | 3.58M | 16.47M | 26.66M | 21.23M | 20.25M | 26.07M |
|
Cash & Current Investments
|
24.89M | 9.75M | 7.36M | 1.69M | 5.08M | 7.03M | 8.93M | 5.49M | 4.29M | 11.26M | 5.21M | 1.31M | 6.56M | 25.91M | 43.07M | 23.49M | 32.79M | 8.53M | 26.16M | 38.23M | 74.94M | 77.85M | 57.86M | 75.99M | 74.67M | 43.86M | 27.25M | 4.36M | 8.46M | 4.52M | 2.79M | 0.44M | 0.62M | 2.12M | 6.66M | 0.21M | 5.98M | 5.56M | 1.98M | 0.03M | 1.84M | 1.52M | 10.40M | 0.31M | 0.43M | 6.50M | 8.13M | 0.44M | 6.95M | 5.36M | 7.14M | 0.05M | 10.13M | 10.82M | 2.26M | 0.09M | 2.13M | 1.03M | 8.60M | 14.07M | 17.01M | 3.58M | 16.47M | 26.66M | 21.23M | 20.25M | 26.07M |
|
Receivables - Net
|
13.63M | 15.91M | -5.27M | 16.19M | 12.82M | -0.11M | -5.14M | 17.51M | 16.78M | 23.35M | 25.05M | 19.33M | 18.87M | 22.21M | 28.79M | 19.49M | 17.32M | 27.40M | 30.30M | 23.83M | 19.90M | 25.18M | 26.35M | 18.81M | 16.77M | 19.25M | 22.11M | 18.94M | 16.18M | 20.41M | 22.91M | 19.99M | 15.52M | 25.34M | 29.39M | 26.13M | 19.22M | 26.63M | 29.91M | 23.39M | 17.48M | 24.25M | 28.09M | 20.91M | 24.60M | 30.36M | 33.73M | 29.16M | 22.02M | 28.52M | 33.25M | 34.42M | 23.35M | 27.12M | 31.83M | 26.21M | 21.29M | 27.00M | 32.60M | 34.25M | 28.90M | 39.08M | 44.42M | 37.70M | 34.01M | 12.50M | 12.33M |
|
Receivables - Other
|
1.24M | 8.37M | 8.47M | 5.72M | 7.70M | -0.09M | 1.84M | 35.31M | 9.04M | 30.13M | 28.71M | 34.47M | 36.02M | 25.95M | 32.79M | 37.70M | 42.15M | 52.84M | 41.07M | 45.51M | 46.62M | 33.68M | 37.76M | 34.53M | 25.71M | 28.42M | 22.34M | 32.17M | 30.97M | 35.24M | 37.41M | 41.24M | 42.17M | 32.86M | 34.64M | 41.39M | 27.96M | 24.68M | 25.21M | 23.59M | 15.63M | 18.06M | 21.20M | 20.48M | 19.55M | 21.98M | 25.09M | 25.84M | 23.32M | 29.57M | 25.52M | 27.15M | 25.50M | 24.81M | 25.16M | 20.66M | 22.44M | 21.23M | 24.25M | 23.52M | 24.73M | 24.48M | 26.87M | 28.45M | 35.65M | 27.80M | 28.06M |
|
Receivables
|
14.87M | 24.27M | 3.20M | 21.91M | 20.53M | -0.21M | -3.30M | 52.82M | 25.82M | 53.48M | 53.76M | 53.80M | 54.88M | 48.17M | 61.58M | 57.19M | 59.47M | 80.24M | 71.37M | 69.34M | 66.53M | 58.86M | 64.10M | 53.35M | 42.48M | 47.67M | 44.46M | 51.11M | 47.15M | 55.65M | 60.32M | 61.24M | 57.69M | 58.19M | 64.03M | 67.51M | 47.18M | 51.31M | 55.13M | 46.98M | 33.12M | 42.31M | 49.28M | 41.39M | 44.15M | 52.33M | 58.81M | 55.00M | 45.33M | 58.09M | 58.77M | 61.56M | 48.85M | 51.93M | 56.99M | 46.87M | 43.74M | 48.23M | 56.85M | 57.77M | 53.63M | 63.56M | 71.29M | 66.14M | 69.66M | 40.30M | 40.38M |
|
Raw Materials
|
0.25M | 0.34M | 0.20M | 1.90M | 2.09M | 2.24M | -0.21M | 2.16M | 2.44M | 2.49M | 2.82M | 3.07M | 4.80M | 4.96M | 6.58M | 5.35M | 7.21M | 6.12M | 5.19M | 4.56M | 4.32M | 3.67M | 3.92M | 3.59M | 3.90M | 4.15M | 5.87M | 5.42M | 5.18M | 5.29M | 4.73M | 4.29M | 4.82M | 5.15M | 5.38M | 4.79M | 4.60M | 5.36M | 5.62M | 5.78M | 5.89M | 6.19M | 6.09M | 6.43M | 7.34M | 8.17M | 8.70M | 8.62M | 8.75M | 8.77M | 10.24M | 12.16M | 11.94M | 13.15M | 13.44M | 14.62M | 16.28M | 16.82M | 16.22M | 17.57M | 16.23M | 16.97M | 16.42M | 15.14M | 15.52M | 15.89M | 16.95M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 16.15M | 18.89M | 22.17M | 24.18M | 25.78M | 21.64M | 15.57M | 18.75M | 17.10M | 9.72M | 8.87M | 9.75M | 6.72M | 5.44M | 6.13M | 7.71M | 8.99M | 9.23M | 9.39M | 3.64M | 11.63M | 11.23M | 9.96M | 14.15M | 18.14M | 19.66M | 20.13M | 24.12M | 22.82M | 26.17M |
|
Current Deferred Tax Assets
|
1.97M | 2.57M | 3.61M | 5.31M | 4.99M | 5.31M | | 8.82M | 0.12M | 9.31M | 9.55M | 9.54M | 9.84M | 9.94M | 10.29M | 8.62M | 8.73M | 9.90M | 10.16M | 9.55M | 9.54M | 10.80M | 10.56M | 7.43M | 6.83M | 7.60M | 8.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.34M | 2.24M | 0.96M | -0.41M | 0.86M | 1.77M | 0.98M | 6.16M | 5.17M | 5.13M | 4.90M | 3.96M | 5.44M | 5.82M | 5.38M | 4.39M | 4.25M | 4.19M | 3.68M | 2.48M | 4.88M | 4.54M | 4.26M | 2.75M | 5.85M | 4.13M | 3.93M | 3.23M | 5.45M | 4.62M | 4.47M | 3.73M | 5.24M | 4.95M | 5.25M | 5.60M | 8.78M | 6.77M | 6.92M | 6.06M | 8.35M | 7.00M | 6.44M | 5.41M | 9.42M | 8.00M | 6.54M | 5.55M | 10.03M | 8.37M | 7.05M | 5.32M | 11.22M | 8.46M | 7.29M | 5.45M | 11.69M | 9.17M | 6.53M | 5.77M | 11.78M | 9.04M | 6.95M | 7.29M | 13.73M | 10.66M | 8.20M |
|
Current Assets
|
107.26M | 97.42M | 99.66M | 144.90M | 107.38M | 172.05M | | 203.37M | 204.18M | 172.17M | 160.15M | 165.60M | 171.87M | 175.85M | 187.09M | 184.03M | 173.87M | 181.12M | 202.56M | 191.62M | 213.24M | 197.85M | 186.56M | 209.45M | 189.40M | 150.23M | 135.46M | 132.70M | 131.12M | 132.82M | 136.86M | 166.88M | 192.08M | 149.54M | 146.66M | 155.46M | 145.68M | 141.17M | 134.90M | 131.47M | 116.78M | 122.03M | 132.47M | 122.46M | 127.41M | 137.03M | 139.41M | 157.12M | 118.91M | 136.31M | 143.66M | 138.05M | 130.86M | 138.97M | 138.79M | 151.29M | 139.69M | 168.91M | 191.69M | 205.98M | 205.09M | 209.52M | 222.36M | 233.35M | 238.24M | 252.31M | 250.78M |
|
Construction in Progress
|
| | | 43.05M | | | | 50.20M | | | | 42.22M | | | | 45.82M | | | | 57.18M | | | | 48.34M | | | | 62.95M | | | | 63.35M | | | | 63.84M | | | | 78.06M | | | | 119.55M | | | | 150.15M | | | | 167.91M | | | | 181.65M | | | | 237.13M | | | | 304.93M | | | |
|
Property, Plant & Equipment (Net)
|
836.50M | 847.85M | 856.29M | 822.03M | 873.25M | 846.21M | | 854.96M | 867.99M | 882.99M | 891.13M | 896.50M | 897.84M | 900.01M | 912.03M | 917.79M | 929.54M | 946.74M | 968.46M | 981.48M | 983.93M | 988.67M | 995.44M | 1,003.52M | 1,007.56M | 1,015.51M | 1,032.12M | 1,060.79M | 1,079.32M | 1,107.14M | 1,128.59M | 1,150.93M | 1,137.16M | 1,155.20M | 1,181.62M | 1,204.99M | 1,218.83M | 1,238.79M | 1,262.91M | 1,296.31M | 1,325.50M | 1,355.66M | 1,378.37M | 1,415.70M | 1,432.40M | 1,456.40M | 1,479.11M | 1,512.04M | 1,542.42M | 1,570.63M | 1,594.55M | 1,626.00M | 1,649.86M | 1,683.49M | 1,718.15M | 1,753.77M | 1,780.46M | 1,814.06M | 1,850.47M | 1,892.28M | 1,933.69M | 1,981.64M | 2,040.59M | 2,099.62M | 2,137.49M | 2,193.58M | 2,240.87M |
|
Long-Term Investments
|
10.60M | 11.48M | 11.53M | 10.99M | 11.72M | 10.54M | | 10.98M | 11.00M | 10.87M | 11.89M | 11.80M | 11.97M | 13.47M | 13.64M | 13.76M | 13.84M | 14.01M | 15.34M | 15.81M | 15.83M | 16.12M | 17.51M | 17.54M | 17.50M | 18.73M | 18.30M | 18.71M | 18.69M | 18.94M | 20.66M | 20.84M | 21.16M | 21.41M | 23.35M | 24.07M | 23.74M | 24.07M | 26.39M | 25.36M | 26.63M | 27.31M | 27.58M | 30.29M | 27.74M | 30.24M | 31.33M | 35.32M | 35.81M | 37.41M | 37.29M | 40.81M | 39.02M | 35.53M | 34.11M | 36.91M | 38.41M | 39.89M | 37.77M | 42.93M | 44.90M | 45.92M | 48.10M | 50.42M | 49.72M | 52.51M | 55.74M |
|
Goodwill
|
4.61M | 4.61M | 4.61M | 1.12M | 4.44M | 1.12M | | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | | | | |
|
Intangibles
|
| | | | | | | | | | | 0.43M | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
4.61M | 4.61M | 4.61M | 1.12M | 4.44M | 1.12M | | 1.12M | 1.12M | 1.12M | 1.12M | 1.54M | 1.12M | 1.12M | 1.12M | 1.54M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.49M | | 0.49M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-2.76M | 6.95M | 118.89M | 110.42M | 112.41M | -10.56M | -22.98M | 101.80M | 99.63M | 106.69M | 109.27M | 143.59M | 144.47M | 143.87M | 151.19M | 143.68M | 150.85M | 149.53M | 138.86M | 95.00M | 96.75M | 99.70M | 100.81M | 118.83M | 123.27M | 131.87M | 144.80M | 102.56M | 110.64M | 117.68M | 122.03M | 102.98M | 101.07M | 104.64M | 103.52M | 5.67M | 5.71M | 5.69M | 5.70M | 5.32M | 5.37M | 5.42M | 5.43M | 7.70M | 7.70M | 7.71M | 10.19M | 10.60M | 10.55M | 10.70M | 10.70M | 16.23M | 15.45M | 15.37M | 15.34M | 13.53M | 13.40M | 32.57M | 47.56M | 25.59M | 34.04M | 37.05M | 36.95M | 41.26M | 41.44M | 41.86M | 41.59M |
|
Non-Current Assets
|
988.01M | 1,003.66M | 1,017.04M | 968.39M | 1,025.48M | 987.58M | | 988.66M | 1,000.37M | 1,025.71M | 1,035.70M | 1,072.76M | 1,074.76M | 1,076.91M | 1,102.55M | 1,096.91M | 1,115.64M | 1,131.87M | 1,148.49M | 1,118.57M | 1,120.53M | 1,129.24M | 1,139.56M | 1,168.85M | 1,173.11M | 1,188.30M | 1,221.97M | 1,211.26M | 1,237.77M | 1,273.48M | 1,303.53M | 1,303.62M | 1,288.19M | 1,313.12M | 1,339.82M | 1,261.27M | 1,277.99M | 1,299.95M | 1,330.14M | 1,369.96M | 1,409.32M | 1,445.26M | 1,471.91M | 1,518.88M | 1,533.48M | 1,560.94M | 1,587.01M | 1,634.49M | 1,673.91M | 1,706.05M | 1,731.14M | 1,762.93M | 1,783.08M | 1,810.68M | 1,843.79M | 1,883.08M | 1,920.68M | 1,970.72M | 2,013.54M | 2,040.14M | 2,087.80M | 2,138.80M | 2,198.26M | 2,266.86M | 2,307.22M | 2,358.22M | 2,404.49M |
|
Assets
|
1,095.27M | 1,101.08M | 1,116.70M | 1,113.29M | 1,132.85M | 1,159.63M | 1,191.43M | 1,192.04M | 1,204.55M | 1,197.88M | 1,195.85M | 1,238.36M | 1,246.63M | 1,252.76M | 1,289.64M | 1,280.94M | 1,289.51M | 1,312.99M | 1,351.05M | 1,310.18M | 1,333.77M | 1,327.09M | 1,326.12M | 1,378.30M | 1,362.50M | 1,338.53M | 1,357.43M | 1,343.96M | 1,368.89M | 1,406.30M | 1,440.39M | 1,470.49M | 1,480.27M | 1,462.65M | 1,486.49M | 1,416.73M | 1,423.66M | 1,441.12M | 1,465.04M | 1,501.43M | 1,526.10M | 1,567.28M | 1,604.38M | 1,641.33M | 1,660.89M | 1,697.97M | 1,726.42M | 1,791.60M | 1,792.82M | 1,842.36M | 1,874.80M | 1,900.98M | 1,913.93M | 1,949.65M | 1,982.58M | 2,034.37M | 2,060.37M | 2,139.64M | 2,205.23M | 2,246.12M | 2,292.90M | 2,348.32M | 2,420.62M | 2,500.21M | 2,545.45M | 2,610.53M | 2,655.27M |
|
Accounts Payables
|
35.97M | 39.62M | 0.38M | 33.75M | 33.97M | 4.97M | 43.39M | 36.16M | 42.91M | 57.97M | 43.66M | 37.87M | 38.10M | 39.09M | 52.08M | 40.57M | 46.60M | 55.22M | 62.90M | 49.79M | 42.59M | 45.42M | 49.74M | 41.85M | 36.95M | 42.34M | 46.52M | 50.59M | 47.86M | 53.98M | 48.23M | 43.72M | 37.26M | 45.21M | 53.80M | 50.98M | 38.79M | 43.39M | 50.45M | 59.53M | 53.20M | 55.65M | 59.77M | 55.62M | 43.52M | 51.77M | 53.64M | 63.79M | 57.36M | 65.95M | 67.95M | 65.90M | 67.49M | 71.93M | 69.98M | 84.85M | 65.70M | 70.68M | 71.83M | 68.70M | 69.58M | 71.98M | 76.70M | 88.59M | 67.77M | 76.07M | 81.66M |
|
Notes Payables
|
54.37M | 10.85M | 20.55M | 17.40M | 21.00M | 40.20M | 57.20M | 60.90M | 60.90M | 12.00M | 4.50M | 2.00M | | | | | | | | | 24.00M | | | | | | 15.00M | 28.00M | 43.00M | 63.50M | 77.00M | 90.00M | 96.00M | 44.00M | 46.00M | 59.00M | 69.00M | | | | 28.00M | 28.00M | 28.00M | 5.00M | 32.00M | 49.00M | 0.36M | 0.36M | 0.36M | 0.38M | 28.00M | 0.38M | 32.00M | 223.50M | 238.50M | 0.40M | 175.50M | 0.41M | 37.00M | 42.00M | 43.00M | 167.00M | 177.00M | 124.00M | 143.00M | 0.40M | 5.00M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | 7.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
90.34M | 50.47M | 20.93M | 51.15M | 54.97M | 45.17M | 100.59M | 97.06M | 103.81M | 69.97M | 48.16M | 39.87M | 38.10M | 39.09M | 52.08M | 40.57M | 46.60M | 63.03M | 62.90M | 49.79M | 66.59M | 45.42M | 49.74M | 41.85M | 36.95M | 42.34M | 61.52M | 78.58M | 90.86M | 117.47M | 125.23M | 133.72M | 133.26M | 89.21M | 99.80M | 109.98M | 107.79M | 43.39M | 50.45M | 59.53M | 81.20M | 83.64M | 87.77M | 60.62M | 75.52M | 100.77M | 54.00M | 64.15M | 57.72M | 66.33M | 95.95M | 66.28M | 99.49M | 295.43M | 308.48M | 85.25M | 241.21M | 71.09M | 108.83M | 110.70M | 112.58M | 238.98M | 253.70M | 212.59M | 210.77M | 76.47M | 86.66M |
|
Accumulated Expenses
|
6.54M | 7.35M | 7.01M | 7.26M | 9.03M | 8.66M | 8.02M | 8.08M | 9.71M | 8.88M | 9.12M | 8.66M | 10.61M | 9.25M | 9.71M | 9.92M | 10.95M | 9.20M | 10.61M | 10.80M | 12.65M | 9.97M | 11.20M | 10.52M | 12.48M | 10.06M | 11.68M | 11.75M | 11.97M | 11.13M | 10.67M | 12.30M | 13.06M | 11.42M | 11.21M | 12.97M | 13.65M | 11.90M | 11.63M | 13.84M | 14.04M | 12.36M | 12.17M | 14.26M | 14.68M | 13.52M | 13.83M | 15.12M | 18.14M | 16.50M | 15.68M | 16.26M | 18.29M | 13.16M | 15.53M | 14.00M | 17.39M | 12.74M | 14.82M | 14.74M | 18.43M | 13.09M | 15.72M | 15.52M | 18.64M | 13.25M | 16.32M |
|
Other Accumulated Expenses
|
13.65M | 13.61M | 9.48M | 9.97M | 10.32M | 6.90M | 21.64M | 17.02M | 3.55M | 14.43M | 17.66M | 12.33M | 14.27M | 14.99M | 17.06M | 11.66M | 13.55M | 12.44M | 15.06M | 12.96M | 13.04M | 13.33M | 17.16M | 18.76M | 17.71M | 17.45M | 18.24M | 10.21M | 10.17M | 10.19M | 10.42M | 11.30M | 11.42M | 11.74M | 12.43M | 15.11M | 12.73M | 13.26M | 12.78M | 10.73M | 9.84M | 10.01M | 10.65M | 10.34M | 10.24M | 10.54M | 10.77M | 10.44M | 10.45M | 10.93M | 10.67M | 11.50M | 11.96M | 11.88M | 12.35M | 11.00M | 10.61M | 11.21M | 11.31M | 11.51M | 11.91M | 12.29M | 12.23M | 15.16M | 11.41M | 11.48M | 12.32M |
|
Short term Debt
|
0.64M | 0.64M | 0.65M | 0.36M | 0.70M | 0.37M | 0.37M | 0.38M | 0.38M | 0.39M | 0.36M | 0.29M | 0.25M | 0.18M | 0.18M | 3.33M | 3.38M | 3.38M | 3.40M | 6.30M | 6.29M | 21.29M | 6.29M | 0.29M | 0.30M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.33M | 0.33M | 0.34M | 0.34M | 0.33M | 0.32M | 40.32M | 40.31M | 40.32M | 40.32M | 0.33M | 0.34M | 0.34M | 158.84M | 182.45M | | 34.09M | | | | | | | 102.40M | 112.23M | | 0.43M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 1.81M | 1.84M | 1.85M | 1.81M | 1.79M | 1.81M | 2.01M | 2.01M | 2.05M | 2.08M | 2.04M | 1.99M | 1.97M | 1.89M | 1.89M | 1.91M | 1.88M | 1.91M | 1.86M | 1.79M | 1.89M | 2.10M | 2.07M | 2.03M | 2.11M | 2.08M |
|
Current Taxes
|
1.07M | 0.60M | 0.02M | 0.07M | 2.64M | 0.23M | 0.33M | 2.28M | 4.19M | 0.52M | 0.49M | 0.33M | 1.65M | 1.13M | 1.73M | 0.51M | 0.75M | 0.44M | 0.80M | 0.51M | 0.66M | 2.81M | 5.64M | 0.64M | 0.80M | 0.12M | 2.86M | 0.07M | 0.45M | 0.05M | 5.96M | 0.15M | 0.25M | 11.73M | 6.01M | 0.23M | 0.24M | 0.49M | 1.05M | 0.36M | 3.81M | 3.10M | 2.02M | 0.10M | 0.17M | 5.40M | 3.05M | 6.78M | 6.47M | 0.39M | 3.57M | 4.66M | 2.88M | 3.35M | 5.46M | 1.85M | 10.86M | 19.45M | 28.63M | 0.49M | 5.11M | 4.25M | 0.16M | 0.48M | 6.76M | 13.97M | 27.34M |
|
Current Deferred Revenue
|
1.30M | 2.76M | 10.86M | 5.93M | 19.99M | 8.86M | 6.85M | 16.81M | 0.02M | 19.03M | 26.61M | 26.97M | 28.56M | 25.89M | 19.35M | 12.57M | 2.70M | 2.30M | 7.82M | 6.85M | 6.50M | 14.55M | 6.00M | 11.74M | 11.35M | 9.45M | 7.50M | 3.76M | 5.54M | 5.91M | 5.54M | 2.26M | 0.74M | 0.41M | 2.47M | 3.91M | 6.58M | 7.04M | 8.94M | 7.53M | 10.43M | 11.56M | 12.69M | 11.17M | 10.68M | 10.57M | 8.67M | 1.80M | 1.05M | 0.69M | 3.82M | 1.90M | 3.64M | 3.44M | 4.82M | 4.57M | 2.10M | 1.62M | 2.25M | 1.35M | 0.65M | 1.24M | 3.65M | 5.66M | 7.75M | 9.79M | 10.42M |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.09M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
131.28M | 88.86M | 99.00M | 125.93M | 106.09M | 154.81M | 189.39M | 178.84M | 195.99M | 124.63M | 116.40M | 107.58M | 107.37M | 99.61M | 109.25M | 93.70M | 89.84M | 102.45M | 115.67M | 100.91M | 119.08M | 127.50M | 120.59M | 99.29M | 96.73M | 95.17M | 123.98M | 123.51M | 139.05M | 160.21M | 179.85M | 177.94M | 178.67M | 140.45M | 151.87M | 156.66M | 196.49M | 129.84M | 143.19M | 146.59M | 107.63M | 106.35M | 119.85M | 116.00M | 132.52M | 158.69M | 113.46M | 118.57M | 113.01M | 111.35M | 151.12M | 155.57M | 160.15M | 348.74M | 373.18M | 396.52M | 307.69M | 140.93M | 195.01M | 166.62M | 178.58M | 299.12M | 321.43M | 285.52M | 294.30M | 162.07M | 197.47M |
|
Non-Current Debt
|
306.47M | 306.35M | 306.30M | 300.22M | 305.79M | 299.94M | 299.90M | 299.84M | 299.76M | 340.39M | 340.40M | 340.39M | 340.37M | 341.54M | 344.25M | 332.46M | 332.45M | 332.36M | 332.09M | 326.08M | 326.01M | 310.91M | 310.81M | 325.80M | 325.72M | 325.61M | 325.55M | 320.90M | 320.91M | 320.91M | 320.90M | 320.98M | 320.99M | 320.97M | 320.95M | 321.04M | 281.05M | 281.03M | 281.01M | 281.09M | 281.07M | 281.01M | 281.00M | 281.00M | 280.97M | 280.89M | 440.34M | 440.35M | 440.33M | 412.35M | 412.09M | 412.18M | 412.15M | 446.94M | 446.82M | 446.55M | 576.43M | 576.38M | 575.46M | 575.55M | 575.53M | 640.03M | 640.25M | 640.38M | 690.21M | 789.48M | 790.26M |
|
Non-Current Deffered Revenue
|
2.22M | 2.20M | 2.18M | 2.15M | 2.13M | 2.11M | 2.09M | 2.06M | 2.04M | 2.02M | 2.00M | 1.97M | 1.95M | 1.93M | 1.90M | 1.88M | 1.86M | 1.84M | 1.81M | 1.79M | 1.77M | 1.75M | 1.72M | 1.70M | 1.68M | 1.65M | 1.63M | 1.61M | 1.59M | 1.57M | 1.55M | 1.53M | 1.51M | 1.47M | 1.45M | 1.44M | 1.42M | 1.40M | 1.38M | 1.37M | 1.35M | 1.33M | 1.31M | 1.29M | 1.27M | 1.26M | 1.24M | 1.22M | 1.21M | 1.19M | 1.17M | 1.15M | 1.14M | 1.12M | 1.10M | 1.08M | 1.06M | 1.05M | 1.03M | 1.01M | 0.99M | 0.98M | 0.96M | 0.94M | 0.93M | 0.91M | 0.89M |
|
Pension
|
1.89M | 54.89M | -3.02M | 40.16M | 41.93M | 42.90M | -3.40M | 42.15M | 43.99M | 44.81M | 41.17M | 68.12M | 70.52M | 70.81M | 68.55M | 71.62M | 73.72M | 73.49M | 70.94M | 38.73M | 40.32M | 41.66M | 34.87M | 61.77M | 63.34M | 63.66M | 59.19M | 42.67M | 47.65M | 48.86M | 44.61M | 49.86M | 50.84M | 52.25M | 46.87M | 57.70M | 58.63M | 59.40M | 54.24M | 57.64M | 58.89M | 59.89M | 57.04M | 68.47M | 69.21M | 69.95M | 66.92M | 95.64M | 96.20M | 96.77M | 93.67M | 61.37M | 61.59M | 61.76M | 58.84M | 33.64M | 34.80M | 35.96M | 34.11M | 32.65M | 33.50M | 34.36M | 32.29M | 33.82M | 34.43M | 34.92M | 32.04M |
|
Liabilities from Discontinued Operations
|
| | | 27.01M | | 27.22M | 27.61M | 27.03M | 27.36M | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
83.84M | 86.67M | 91.21M | 0.22M | 0.24M | 92.63M | 99.22M | 101.92M | 98.81M | 101.65M | 105.40M | 128.96M | 128.63M | 130.87M | 133.65M | 142.60M | 142.60M | 148.64M | 154.31M | 159.51M | 159.85M | 159.15M | 157.35M | 191.21M | 191.36M | 190.12M | 191.82M | 192.85M | 195.51M | 200.11M | 205.66M | 224.53M | 231.35M | 231.03M | 234.72M | 115.70M | 116.82M | 115.37M | 114.92M | 114.22M | 112.85M | 114.42M | 118.89M | 169.95M | 126.46M | 127.95M | 129.14M | 176.29M | 131.89M | 134.64M | 136.53M | 184.68M | 142.66M | 142.34M | 142.73M | 194.97M | 148.14M | 153.39M | 156.44M | 206.20M | 166.03M | 167.70M | 175.97M | 180.17M | 183.79M | 188.79M | 190.99M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 11.36M | 13.38M | 11.74M | 11.17M | 10.61M | 10.16M | 9.64M | 9.16M | 9.03M | 9.43M | 8.92M | 8.50M | 8.10M | 7.72M | 8.09M | 7.56M | 7.08M | 7.09M | 6.62M | 6.14M | 6.42M | 6.93M | 6.39M | 5.86M | 5.51M | 4.96M |
|
Other Non-Current Liabilities
|
| | | | | | | 335.81M | | 340.05M | 333.99M | 381.72M | 383.86M | 384.69M | 387.29M | 400.20M | 405.50M | 412.79M | 416.40M | 390.79M | 392.89M | 393.50M | 384.40M | 446.41M | 447.60M | 445.00M | 442.62M | 433.61M | 441.53M | 448.48M | 448.84M | 477.27M | 482.67M | 488.20M | 487.86M | 11.01M | 414.60M | 491.04M | 486.69M | 11.26M | 575.90M | 601.14M | 607.59M | 13.93M | 14.01M | 15.16M | 16.24M | 15.43M | 15.64M | 15.74M | 15.83M | 13.87M | 13.97M | 14.07M | 14.16M | 14.40M | 14.51M | 14.61M | 14.71M | 14.41M | 14.52M | 14.63M | 14.53M | 14.84M | 14.95M | 16.68M | 16.54M |
|
Total Non-Current Liabilities
|
345.67M | 351.89M | 351.66M | 327.71M | 357.00M | 335.35M | 330.03M | 335.81M | 327.90M | 465.02M | 456.80M | 447.98M | 447.75M | 441.16M | 453.49M | 426.16M | 422.29M | 434.81M | 447.76M | 426.99M | 445.09M | 438.41M | 431.40M | 425.09M | 417.54M | 415.95M | 444.79M | 444.41M | 459.96M | 481.12M | 500.75M | 498.93M | 499.66M | 461.42M | 472.82M | 409.09M | 477.54M | 410.87M | 424.20M | 515.54M | 388.70M | 387.36M | 400.85M | 642.81M | 1,042.30M | 1,063.52M | 1,076.36M | 591.01M | 1,127.78M | 1,162.48M | 1,180.03M | 647.29M | 1,212.54M | 1,241.36M | 1,262.91M | 481.76M | 1,315.01M | 1,369.96M | 1,419.18M | 727.84M | 1,477.89M | 1,500.21M | 1,526.63M | 654.25M | 1,574.10M | 1,621.34M | 1,629.42M |
|
Total Liabilities
|
783.41M | 747.10M | 756.96M | 753.86M | 768.89M | 790.10M | 819.32M | 814.49M | 823.65M | 805.07M | 790.80M | 829.70M | 831.61M | 825.85M | 840.79M | 826.36M | 827.79M | 847.60M | 864.17M | 817.78M | 837.97M | 831.91M | 815.80M | 871.50M | 865.14M | 860.95M | 887.41M | 878.01M | 901.49M | 929.60M | 949.59M | 976.20M | 982.32M | 949.63M | 960.67M | 886.79M | 892.14M | 901.91M | 910.88M | 943.21M | 964.60M | 988.50M | 1,008.43M | 1,039.80M | 1,056.31M | 1,078.68M | 1,092.60M | 1,149.93M | 1,143.43M | 1,178.22M | 1,195.87M | 1,215.04M | 1,226.51M | 1,255.42M | 1,277.07M | 1,324.83M | 1,329.52M | 1,384.57M | 1,433.89M | 1,470.01M | 1,492.40M | 1,514.84M | 1,541.16M | 1,580.16M | 1,589.05M | 1,638.02M | 1,645.96M |
|
Total Debt
|
307.11M | 306.99M | 306.95M | 300.59M | 306.49M | 300.30M | 300.27M | 300.21M | 300.14M | 340.79M | 340.76M | 340.69M | 340.62M | 341.72M | 344.43M | 335.79M | 335.83M | 335.74M | 335.49M | 332.38M | 332.30M | 332.20M | 317.10M | 326.09M | 326.02M | 325.92M | 325.86M | 321.21M | 321.23M | 321.23M | 321.23M | 321.31M | 321.32M | 321.31M | 321.28M | 321.36M | 321.37M | 321.34M | 321.33M | 321.41M | 281.40M | 281.35M | 281.35M | 439.84M | 463.42M | 280.89M | 474.44M | 440.35M | 440.33M | 412.35M | 412.09M | 412.18M | 412.15M | 549.34M | 559.05M | 446.55M | 576.86M | 576.38M | 575.46M | 575.55M | 575.53M | 640.03M | 640.25M | 640.38M | 690.21M | 789.48M | 790.26M |
|
Common Equity
|
311.86M | 353.98M | 359.75M | 359.43M | 363.97M | 369.53M | 372.11M | 377.54M | 380.90M | 392.81M | 405.05M | 408.67M | 415.02M | 426.91M | 448.85M | 454.58M | 461.72M | 465.38M | 486.89M | 492.40M | 495.80M | 495.18M | 510.31M | 506.80M | 497.37M | 477.58M | 470.02M | 465.94M | 467.40M | 476.70M | 490.80M | 494.30M | 497.94M | 513.02M | 525.81M | 529.95M | 531.52M | 539.21M | 554.16M | 558.22M | 561.50M | 578.79M | 595.95M | 601.53M | 604.58M | 619.29M | 633.82M | 641.67M | 649.39M | 664.13M | 678.93M | 685.95M | 687.42M | 694.23M | 705.50M | 709.55M | 730.85M | 755.07M | 771.34M | 776.11M | 800.49M | 833.48M | 879.47M | 920.05M | 956.41M | 972.52M | 1,009.31M |
|
Shareholder's Equity
|
| | | 359.43M | | | 353.74M | 377.54M | | 392.81M | 405.05M | 408.67M | 415.02M | 426.91M | 448.85M | 454.58M | 461.72M | 465.38M | 486.89M | 492.40M | 495.80M | 495.18M | 510.31M | 506.80M | 497.37M | 477.58M | 470.02M | 465.94M | 467.40M | 476.70M | 490.80M | 494.30M | 497.94M | 513.02M | 525.81M | 529.95M | 531.52M | 539.21M | 554.16M | 558.22M | 561.50M | 578.79M | 595.95M | 601.53M | 604.58M | 619.29M | 633.82M | 641.67M | 649.39M | 664.13M | 678.93M | 685.95M | 687.42M | 694.23M | 705.50M | 709.55M | 730.85M | 755.07M | 771.34M | 776.11M | 800.49M | 833.48M | 879.47M | 920.05M | 956.41M | 972.52M | 1,009.31M |
|
Liabilities and Shareholders Equity
|
1,095.27M | 1,101.08M | 1,116.70M | 1,113.29M | 1,132.85M | 1,159.63M | 1,191.43M | 1,192.04M | 1,204.55M | 1,197.88M | 1,195.85M | 1,238.36M | 1,246.63M | 1,252.76M | 1,289.64M | 1,280.94M | 1,289.51M | 1,312.99M | 1,351.05M | 1,310.18M | 1,333.77M | 1,327.09M | 1,326.12M | 1,378.30M | 1,362.50M | 1,338.53M | 1,357.43M | 1,343.96M | 1,368.89M | 1,406.30M | 1,440.39M | 1,470.49M | 1,480.27M | 1,462.65M | 1,486.49M | 1,416.73M | 1,423.66M | 1,441.12M | 1,465.04M | 1,501.43M | 1,526.10M | 1,567.28M | 1,604.38M | 1,641.33M | 1,660.89M | 1,697.97M | 1,726.42M | 1,791.60M | 1,792.82M | 1,842.36M | 1,874.80M | 1,900.98M | 1,913.93M | 1,949.65M | 1,982.58M | 2,034.37M | 2,060.37M | 2,139.64M | 2,205.23M | 2,246.12M | 2,292.90M | 2,348.32M | 2,420.62M | 2,500.21M | 2,545.45M | 2,610.53M | 2,655.27M |
|
Retained Earnings
|
125.59M | 132.74M | 137.79M | 136.36M | 140.01M | 144.14M | 145.94M | 150.16M | 152.87M | 163.58M | 173.92M | 175.36M | 180.17M | 189.94M | 201.82M | 205.26M | 211.85M | 213.76M | 234.54M | 238.44M | 241.58M | 240.57M | 256.36M | 253.60M | 246.02M | 230.54M | 225.70M | 220.92M | 222.83M | 231.34M | 244.74M | 247.06M | 250.85M | 264.74M | 276.34M | 279.82M | 281.19M | 288.12M | 300.91M | 304.53M | 307.20M | 323.82M | 340.54M | 345.96M | 348.74M | 363.06M | 377.20M | 385.01M | 391.87M | 406.03M | 420.67M | 427.50M | 428.14M | 434.57M | 445.49M | 449.39M | 469.06M | 492.84M | 508.45M | 512.93M | 520.12M | 535.90M | 554.19M | 564.91M | 573.93M | 589.62M | 611.30M |
|
Treasury Shares
|
| | | | | | | 0.14M | | 0.14M | 0.32M | 0.88M | 0.22M | 0.41M | 1.14M | 1.35M | 0.09M | 0.48M | 0.55M | 0.20M | 0.24M | 0.24M | 0.22M | 0.55M | 0.36M | 1.10M | 1.70M | 1.91M | 0.22M | 0.23M | 0.22M | 0.11M | 0.19M | 0.21M | 0.20M | 0.11M | 0.19M | 0.20M | 0.20M | 0.10M | 0.18M | 0.17M | 0.17M | 0.08M | 0.13M | 0.13M | 0.13M | 0.07M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.15M |