|
Cash & Equivalents
|
8.84M | 6.65M | 138.39M | 140.40M | 149.10M | 160.10M | 143.30M | 139.32M | 68.72M | 49.51M | 55.60M | 41.64M | 41.98M | 50.95M | 27.57M | 25.65M | 41.63M | 43.95M | 22.53M | 45.76M | 20.23M | 17.60M | 40.19M | 12.07M | 13.48M | 13.48M | 11.30M | 6.34M | 3.55M | 10.65M | 20.85M | 13.94M | 9.20M | 17.41M | 24.00M | 13.59M | 13.58M | 14.29M | 36.69M | 26.41M | 14.03M | 19.20M | 14.84M | 12.40M | 15.49M | 20.36M | 12.08M | 101.00M | 11.34M | 3.29M | 2.82M | 3.88M | 2.11M | 7.51M | 4.35M | 10.55M | 2.15M | 1.48M | 1.49M | 3.04M | 0.90M | 0.62M |
|
Cash & Current Investments
|
8.84M | 6.65M | 138.39M | 140.40M | 149.10M | 160.10M | 143.30M | 139.32M | 68.72M | 49.51M | 55.60M | 41.64M | 41.98M | 50.95M | 27.57M | 25.65M | 41.63M | 43.95M | 22.53M | 45.76M | 20.23M | 17.60M | 40.19M | 12.07M | 13.48M | 13.48M | 11.30M | 6.34M | 3.55M | 10.65M | 20.85M | 13.94M | 9.20M | 17.41M | 24.00M | 13.59M | 13.58M | 14.29M | 36.69M | 26.41M | 14.03M | 19.20M | 14.84M | 12.40M | 15.49M | 20.36M | 12.08M | 101.00M | 11.34M | 3.29M | 2.82M | 3.88M | 2.11M | 7.51M | 4.35M | 10.55M | 2.15M | 1.48M | 1.49M | 3.04M | 0.90M | 0.62M |
|
Receivables - Net
|
| | 61.95M | | 64.52M | 65.45M | 74.65M | 80.05M | 91.97M | 94.40M | 97.86M | 128.75M | 131.86M | 129.34M | 116.13M | 131.23M | 113.35M | 130.70M | 125.64M | 130.04M | 133.09M | 131.87M | 131.42M | 154.79M | 137.02M | 167.04M | 138.47M | 152.54M | 138.54M | 148.26M | 141.49M | 169.24M | 152.47M | 159.40M | 144.89M | 159.23M | 154.46M | 174.65M | 139.21M | 130.05M | 114.30M | 127.50M | 128.76M | 134.53M | 133.43M | 144.76M | 85.11M | 255.75M | 193.65M | 173.34M | 156.44M | 170.46M | 183.95M | 142.46M | 142.25M | 144.39M | 153.11M | 139.84M | 135.15M | 153.50M | 141.10M | 148.32M |
|
Receivables - Other
|
| | 15.88M | | 13.70M | 14.05M | 14.04M | 15.02M | 9.32M | 12.26M | 12.88M | 20.60M | 24.09M | 21.42M | 27.22M | 31.62M | 28.69M | 34.94M | 33.68M | 55.33M | 35.31M | 45.23M | 63.48M | 30.58M | 27.73M | 26.06M | 50.26M | 57.20M | 65.82M | 59.37M | 51.79M | 69.72M | 71.24M | 70.42M | 75.56M | 95.54M | 90.76M | 98.77M | 70.09M | 65.04M | 64.20M | 74.71M | 61.37M | 71.19M | 61.35M | 67.88M | 2.90M | 155.86M | 82.90M | 78.60M | 79.30M | 78.54M | 76.80M | 75.70M | 79.30M | 93.30M | 94.00M | 99.20M | 106.51M | 109.10M | 108.80M | 110.41M |
|
Receivables
|
| | 77.83M | | 78.22M | 79.50M | 88.69M | 95.07M | 101.29M | 106.65M | 110.74M | 149.35M | 155.95M | 150.76M | 143.35M | 162.85M | 142.04M | 165.64M | 159.31M | 185.37M | 168.40M | 177.10M | 194.90M | 185.37M | 164.74M | 193.10M | 188.73M | 209.74M | 204.36M | 207.62M | 193.28M | 238.96M | 223.70M | 229.81M | 220.45M | 254.78M | 245.22M | 273.42M | 209.31M | 195.09M | 178.49M | 202.21M | 190.13M | 205.72M | 194.78M | 212.65M | 88.01M | 411.61M | 276.55M | 251.94M | 235.74M | 249.00M | 260.75M | 218.16M | 221.55M | 237.69M | 247.11M | 239.04M | 241.66M | 262.60M | 249.90M | 258.73M |
|
Raw Materials
|
| | 42.75M | | 44.22M | 43.27M | 44.01M | 41.69M | 42.55M | 45.27M | 47.19M | 60.50M | 59.99M | 63.49M | 64.82M | 65.93M | 65.57M | 63.81M | 62.79M | 66.63M | 71.86M | 71.16M | 66.55M | 70.12M | 72.06M | 77.13M | 80.17M | 84.97M | 89.14M | 93.88M | 98.47M | 102.11M | 103.96M | 100.59M | 94.41M | 101.43M | 98.14M | 97.65M | 88.84M | 90.09M | 83.36M | 84.60M | 87.82M | 92.28M | 96.58M | 99.78M | 81.02M | 176.73M | 137.84M | 137.10M | 138.23M | 138.76M | 130.23M | | | | | | | | | |
|
Work In Process
|
| | 12.45M | | 17.72M | 19.02M | 13.86M | 19.35M | 33.23M | 35.78M | 32.04M | 42.90M | 39.27M | 39.59M | 39.78M | 45.41M | 46.82M | 44.65M | 42.00M | 42.77M | 35.16M | 43.28M | 28.54M | 33.43M | 41.77M | 48.20M | 6.83M | 8.96M | 12.57M | 5.83M | 2.54M | 2.16M | 0.35M | 1.69M | 19.07M | 12.64M | 8.42M | 18.05M | 5.54M | 8.14M | 8.97M | 7.47M | 4.45M | 6.21M | 6.53M | 6.15M | 0.84M | 9.03M | 1.72M | 1.76M | 1.56M | 2.24M | 2.19M | | | | | | | | | |
|
Finished Goods
|
| | 4.36M | | 2.78M | 2.37M | 2.41M | 2.29M | 2.65M | 3.10M | 3.10M | 3.03M | 2.33M | 2.81M | 2.98M | 2.91M | 2.76M | 3.81M | 2.90M | 4.49M | 6.05M | 5.78M | 7.05M | 7.44M | 7.50M | 0.50M | 7.01M | 7.10M | 6.74M | 11.65M | 9.74M | 8.01M | 8.56M | 12.69M | 11.37M | 4.15M | 3.76M | 3.73M | 5.46M | 5.75M | 2.04M | 1.68M | 1.55M | 1.45M | 1.33M | 1.04M | 1.14M | 3.65M | 2.89M | 2.58M | 4.13M | 4.12M | 4.06M | | | | | | | | | |
|
Inventory
|
| | 59.55M | | | | 60.28M | | | | 82.33M | | | | 107.58M | | | | 107.70M | | | | 77.13M | | | | 94.01M | | | | 110.76M | | | | 124.85M | | | | 99.84M | | | | | | | | | | | | 143.92M | | | 126.74M | 117.66M | 113.99M | 115.25M | 114.70M | 112.31M | 110.76M | 108.47M | 107.48M |
|
Current Deferred Tax Assets
|
| | 7.00M | | 6.69M | 6.36M | 7.65M | 7.36M | 7.50M | 7.05M | 7.62M | 9.75M | 9.34M | 9.47M | 7.80M | 14.59M | 8.11M | 6.78M | 4.53M | 3.50M | 0.71M | 0.09M | 0.20M | 0.22M | 0.25M | 0.22M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.25M | | 3.37M | 2.40M | 2.81M | 4.89M | 5.78M | 4.78M | 6.15M | 10.26M | 9.82M | 7.35M | 9.88M | 12.60M | 8.95M | 6.58M | 4.57M | 9.42M | 8.21M | 5.28M | 3.10M | 7.97M | 6.18M | 4.67M | 2.76M | 8.38M | 6.82M | 5.50M | 4.26M | 10.20M | 6.66M | 5.17M | 9.24M | 10.36M | 10.93M | 7.47M | 8.73M | 9.54M | 7.12M | 6.37M | 6.03M | 11.21M | 8.57M | 5.15M | 1.58M | 18.14M | 13.04M | 10.00M | 7.99M | 10.48M | 10.53M | 9.29M | 7.81M | 16.75M | 13.86M | 10.72M | 7.05M | 16.64M | 12.63M | 9.01M |
|
Current Assets
|
| | 284.02M | | 302.11M | 313.02M | 302.74M | 309.97M | 261.72M | 252.13M | 262.43M | 317.43M | 318.68M | 324.43M | 296.18M | 329.93M | 315.88M | 335.23M | 298.63M | 357.93M | 310.62M | 320.29M | 315.52M | 316.63M | 308.41M | 337.28M | 297.05M | 325.49M | 323.19M | 335.14M | 329.15M | 375.37M | 352.44M | 367.37M | 378.55M | 396.94M | 380.04M | 414.62M | 354.56M | 335.03M | 310.93M | 324.71M | 305.06M | 334.91M | 329.04M | 349.54M | 386.53M | 720.40M | 658.44M | 406.63M | 417.42M | 408.49M | 409.87M | 392.73M | 367.00M | 396.34M | 401.16M | 394.40M | 375.44M | 407.94M | 389.46M | 400.76M |
|
Buildings
|
| | 78.14M | | | | 91.02M | | | | 101.11M | | | | 117.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 3.55M | | | | 2.62M | | | | 5.56M | | | | 8.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 12.10M | | | | 13.30M | | | | 16.01M | | | | 15.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 125.36M | | 126.00M | 127.09M | 135.83M | 131.59M | 137.97M | 152.01M | 154.48M | 187.77M | 193.27M | 198.10M | 197.64M | 197.42M | 196.17M | 196.16M | 196.58M | 226.33M | 223.57M | 225.43M | 226.33M | 230.16M | 224.00M | 224.09M | 228.61M | 230.13M | 230.31M | 219.17M | 216.85M | 214.34M | 209.40M | 207.09M | 210.23M | 206.31M | 214.10M | 211.69M | 213.10M | 214.97M | 200.42M | 201.18M | 207.09M | 207.69M | 202.22M | 199.89M | 193.36M | 491.72M | 496.12M | 491.37M | 498.50M | 504.03M | 516.50M | 525.34M | 541.65M | 555.36M | 569.73M | 580.18M | 592.94M | 597.89M | 603.26M | 604.09M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.42M | 84.76M | 87.07M | 85.53M | 97.20M | 98.17M | 101.64M | 97.77M | 102.12M | 99.38M | | 60.22M | 58.60M |
|
Goodwill
|
| | 113.46M | | 113.41M | 112.90M | 121.38M | 120.43M | 153.41M | 166.61M | 171.89M | 281.43M | 281.87M | 281.71M | 278.56M | 279.74M | 282.56M | 281.23M | 279.07M | 279.10M | 287.79M | 287.76M | 292.53M | 306.07M | 306.03M | 305.41M | 306.58M | 306.03M | 310.03M | 317.36M | 321.31M | 323.96M | 324.08M | 323.54M | 323.76M | 360.06M | 353.52M | 361.33M | 356.23M | 355.81M | 351.75M | 351.83M | 158.66M | 354.84M | 353.64M | 353.43M | 13.69M | 918.88M | 736.22M | 710.25M | 702.51M | 705.50M | 705.53M | 705.49M | 705.47M | 705.20M | 705.72M | 704.57M | 703.86M | 704.87M | 715.86M | 714.00M |
|
Intangibles
|
| | 43.68M | | 41.73M | 40.65M | 46.83M | 45.26M | 93.68M | 103.72M | 105.41M | 195.57M | 189.99M | 184.93M | 180.88M | 176.46M | 175.17M | 168.72M | 162.62M | 158.30M | 162.06M | 157.48M | 153.82M | 157.74M | 153.29M | 150.89M | 146.11M | 142.89M | 145.83M | 157.58M | 160.89M | 156.51M | 152.10M | 134.37M | 130.17M | 125.39M | 126.75M | 136.20M | 106.73M | 103.20M | 96.80M | 93.68M | 91.43M | 93.11M | 87.35M | 84.02M | 39.12M | 594.17M | 3.62M | 3.44M | 469.39M | 468.81M | 467.03M | 451.29M | 445.44M | 439.56M | 433.93M | 427.81M | 421.85M | 413.21M | 419.92M | 415.29M |
|
Goodwill & Intangibles
|
| | 157.14M | | 155.14M | 153.56M | 168.21M | 165.70M | 247.09M | 270.33M | 277.30M | 477.00M | 471.87M | 466.64M | 459.43M | 456.19M | 457.74M | 449.95M | 441.70M | 437.40M | 449.85M | 445.24M | 446.34M | 463.81M | 459.32M | 456.30M | 452.69M | 448.92M | 455.87M | 474.94M | 482.20M | 480.47M | 476.18M | 457.92M | 453.93M | 485.45M | 480.27M | 497.52M | 462.96M | 459.01M | 448.55M | 445.51M | 250.09M | 447.94M | 440.99M | 437.46M | 52.81M | 1,513.05M | 739.84M | 713.68M | 1,171.90M | 1,174.31M | 1,172.57M | 1,156.78M | 1,150.90M | 1,144.76M | 1,139.65M | 1,132.38M | 1,125.71M | 1,118.08M | 1,135.79M | 1,129.29M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 9.08M | | | | 7.56M | | | | 10.19M | | | | 12.46M | 0.21M | 0.21M | | 9.59M | | | | | | | | | | | | 3.97M | | 4.17M | 5.65M | 3.46M | 5.22M | 478.28M | 481.12M | 12.47M | 5.82M | 5.82M | 5.82M | 5.61M | 5.59M | 5.62M | 5.56M | 3.62M | 4.01M | 4.02M | 4.00M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 3.18M | 0.23M | 5.63M | 5.76M | 4.41M | 306.21M | 0.23M | 215.07M | | 10.04M | | | 8.03M | 8.44M | 9.49M | 4.35M | 4.01M | 4.05M | 3.71M | 3.67M | 3.25M |
|
Non-Current Assets
|
| | 282.51M | | 281.14M | 280.65M | 304.04M | 297.28M | 385.06M | 422.33M | 431.77M | 664.76M | 670.49M | 664.75M | 657.07M | 653.61M | 653.91M | 646.11M | 626.68M | 631.43M | 671.78M | 670.67M | 672.68M | 693.98M | 683.32M | 680.39M | 681.30M | 679.25M | 686.39M | 694.11M | 699.05M | 694.81M | 685.58M | 665.00M | 710.02M | 738.73M | 740.08M | 757.95M | 719.27M | 715.74M | 689.02M | 685.16M | 694.17M | 704.33M | 694.20M | 688.04M | 746.49M | 2,061.90M | 1,926.31M | 1,792.84M | 1,804.06M | 1,797.49M | 1,804.69M | 173.31M | 173.57M | 171.53M | 177.93M | 180.00M | 194.53M | 194.24M | 77.95M | 75.77M |
|
Assets
|
| | 566.52M | | 583.25M | 593.67M | 606.77M | 607.25M | 646.78M | 674.46M | 694.21M | 982.20M | 989.18M | 989.18M | 953.25M | 983.54M | 969.79M | 981.34M | 925.32M | 989.37M | 982.40M | 990.95M | 988.20M | 1,010.61M | 991.73M | 1,017.67M | 978.35M | 1,004.74M | 1,009.58M | 1,029.26M | 1,028.21M | 1,070.18M | 1,038.02M | 1,032.38M | 1,088.57M | 1,135.68M | 1,120.12M | 1,172.57M | 1,073.83M | 1,050.77M | 999.95M | 1,009.87M | 999.23M | 1,039.24M | 1,023.24M | 1,037.58M | 1,133.03M | 2,782.29M | 2,584.75M | 2,199.47M | 2,221.48M | 2,205.98M | 2,214.56M | 2,208.76M | 2,195.51M | 2,235.78M | 2,240.33M | 2,244.55M | 2,227.10M | 2,159.18M | 2,225.98M | 2,230.91M |
|
Accounts Payables
|
| | 21.71M | | 25.15M | 24.29M | 24.40M | 25.91M | 27.94M | 30.58M | 28.92M | 43.05M | 42.89M | 40.91M | 38.83M | 52.99M | 49.73M | 58.87M | 49.58M | 52.17M | 51.77M | 64.73M | 46.75M | 56.33M | 50.30M | 55.91M | 49.82M | 47.48M | 43.70M | 45.67M | 54.16M | 59.23M | 43.25M | 45.07M | 53.05M | 60.44M | 65.75M | 71.84M | 61.99M | 45.90M | 46.44M | 53.72M | 41.54M | 48.83M | 43.88M | 42.46M | 24.84M | 185.65M | 158.09M | 108.94M | 84.26M | 107.40M | 127.41M | 95.16M | 88.00M | 116.83M | 108.70M | 97.80M | 106.47M | 107.20M | 114.49M | 117.18M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 4.64M | | | | | | | | | | | | |
|
Payables
|
| | 21.71M | | 25.15M | 24.29M | 24.40M | 25.91M | 27.94M | 30.58M | 28.92M | 43.05M | 42.89M | 40.91M | 38.83M | 52.99M | 49.73M | 58.87M | 49.58M | 52.17M | 51.77M | 64.73M | 46.75M | 56.33M | 50.30M | 55.91M | 49.82M | 47.48M | 43.70M | 45.67M | 54.16M | 59.23M | 43.25M | 45.07M | 53.05M | 60.44M | 65.75M | 71.84M | 61.99M | 45.90M | 46.44M | 53.72M | 41.54M | 48.83M | 43.88M | 42.46M | 24.84M | 185.65M | 159.12M | 113.58M | 84.26M | 107.40M | 127.41M | 95.16M | 88.00M | 116.83M | 108.70M | 97.80M | 106.47M | 107.20M | 114.49M | 117.18M |
|
Accumulated Expenses
|
| | 7.04M | | 5.69M | 6.35M | 7.99M | 5.19M | 6.51M | 8.91M | 11.01M | 9.14M | 10.50M | 14.17M | 17.76M | 11.70M | 10.31M | 15.25M | 17.05M | 17.98M | 21.73M | 26.12M | 30.47M | 16.84M | 18.03M | 21.84M | 23.43M | 14.81M | 14.19M | 14.98M | 19.01M | 18.61M | 18.73M | 22.61M | 30.39M | 17.89M | 23.40M | 31.96M | 38.88M | 12.38M | 18.60M | 21.88M | 22.61M | 16.61M | 20.30M | 23.79M | 17.12M | 27.26M | 27.29M | 35.82M | 26.26M | 17.54M | 21.31M | 25.87M | 30.82M | 18.81M | 24.95M | 34.29M | 37.74M | 20.46M | 24.61M | 31.66M |
|
Other Accumulated Expenses
|
| | 14.44M | | 16.60M | 17.68M | 12.75M | 14.91M | 19.57M | 21.86M | 14.81M | 26.67M | 20.28M | 20.44M | 17.16M | 18.60M | 21.76M | 22.59M | 18.29M | 20.33M | 20.10M | 22.43M | 26.14M | 22.76M | 22.14M | 24.46M | 24.04M | 25.38M | 21.59M | 22.73M | 19.62M | 23.96M | 22.77M | 23.53M | 17.63M | 26.38M | 23.44M | 31.84M | 26.87M | 25.78M | 24.29M | 29.64M | 27.64M | 36.28M | 31.36M | 26.48M | 13.17M | 57.48M | 52.51M | 51.40M | 70.05M | 48.43M | 50.98M | 72.48M | 68.65M | 78.26M | 74.99M | 80.05M | 68.43M | 79.63M | 68.99M | 71.22M |
|
Short term Debt
|
| | | | 14.29M | 14.29M | 14.29M | 14.29M | 14.29M | 14.29M | 14.29M | 18.04M | 18.04M | 19.91M | 20.85M | 21.79M | 22.68M | 22.76M | 23.19M | 22.27M | 22.72M | 22.72M | 16.63M | 23.66M | 21.32M | 18.97M | 16.63M | 14.29M | 14.29M | 14.29M | 14.29M | | | | | | | | 125.00M | | 125.00M | | | | | | | 13.00M | 13.00M | 13.00M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 5.95M | 5.90M | 6.70M | 6.33M | 6.34M | 6.25M | 6.26M | 6.55M | 7.17M | 7.17M | 7.28M | 3.13M | 8.97M | 5.39M | 5.40M | 6.12M | 6.27M | 6.14M | 6.00M | 5.89M | 5.73M | 5.58M | 6.38M | 6.37M | 6.09M | 6.42M | 6.38M |
|
Current Taxes
|
| | 2.84M | | 1.25M | 0.52M | 1.00M | 7.11M | 1.11M | 0.38M | 0.57M | 5.12M | 2.10M | 4.01M | 5.36M | 7.44M | 10.82M | 7.54M | 2.89M | 6.73M | 3.79M | 4.10M | 2.70M | 3.99M | 4.07M | 4.29M | 0.78M | 0.52M | 1.36M | 0.48M | 0.14M | 1.98M | 2.45M | 3.12M | 0.63M | 5.27M | 6.41M | 12.44M | 2.88M | 6.24M | | | | 4.78M | 1.70M | 3.20M | 3.83M | 1.66M | 11.13M | | 0.27M | 0.18M | 0.05M | 0.04M | 0.17M | 3.41M | 1.92M | 2.72M | 0.60M | 54.61M | 7.86M | 12.46M |
|
Current Deferred Revenue
|
| | 7.31M | | 9.93M | 11.28M | 11.27M | 10.29M | 23.85M | 32.25M | 39.17M | 43.12M | 38.09M | 37.90M | 33.73M | 33.05M | 34.93M | 32.55M | 28.40M | 29.72M | 23.96M | 22.66M | | 18.17M | 20.86M | 19.35M | 1.46M | 1.71M | 1.61M | 3.45M | 22.70M | 21.84M | 23.76M | 32.74M | 56.93M | 22.32M | 23.70M | 26.90M | 18.42M | 17.36M | 13.80M | 11.52M | 17.87M | 17.10M | 13.73M | 14.73M | | 39.70M | 1.60M | 1.02M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 58.19M | | 74.18M | 74.88M | 77.98M | 78.67M | 94.15M | 109.49M | 118.90M | 149.48M | 139.00M | 146.55M | 144.02M | 158.01M | 156.29M | 168.00M | 149.14M | 161.64M | 152.80M | 176.11M | 149.55M | 154.59M | 149.25M | 156.54M | 136.77M | 126.73M | 118.41M | 136.17M | 131.74M | 126.90M | 112.27M | 127.81M | 164.77M | 138.77M | 149.25M | 182.37M | 280.61M | 239.62M | 240.84M | 123.45M | 116.63M | 131.19M | 118.99M | 118.66M | 150.53M | 334.41M | 350.26M | 220.75M | 187.24M | 180.11M | 206.32M | 200.00M | 194.31M | 223.87M | 217.13M | 222.29M | 220.99M | 270.10M | 224.95M | 242.02M |
|
Non-Current Debt
|
| | 225.00M | | 210.71M | 210.71M | 210.71M | 196.43M | 196.43M | 196.43M | 196.43M | 435.39M | 434.46M | 416.64M | 384.77M | 378.61M | 371.73M | 355.86M | 302.43M | 344.82M | 337.48M | 299.13M | 254.80M | 300.93M | 280.06M | 292.18M | 254.80M | 285.48M | 287.52M | 292.57M | 286.61M | 322.15M | 295.68M | 272.71M | 240.75M | 296.78M | 255.81M | 254.84M | 77.88M | 93.91M | 46.95M | 181.98M | 178.42M | 185.44M | 182.45M | 191.47M | 226.48M | 1,594.78M | 1,238.17M | 1,010.65M | 1,058.12M | 1,040.84M | 1,002.36M | 980.00M | 952.74M | 929.80M | 912.57M | 879.55M | 852.37M | 569.81M | 566.86M | 534.75M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.72M | | | | 233.72M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | | | | | | 88.28M | | 79.93M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 27.32M | | 27.54M | 30.17M | 30.47M | 31.81M | 31.86M | 32.43M | 36.40M | 42.08M | 43.04M | 42.45M | 39.44M | 45.86M | 38.80M | 42.00M | 51.74M | 47.44M | 46.16M | 47.14M | 51.85M | 52.20M | 51.57M | 49.65M | 53.65M | 53.82M | 54.56M | 56.02M | 32.96M | 33.56M | 33.39M | 34.41M | 36.62M | 37.24M | 34.13M | 35.30M | 62.52M | 35.70M | 32.51M | 33.07M | 62.34M | 38.47M | 38.57M | 36.12M | 69.30M | 48.14M | 29.04M | 31.88M | 83.08M | 30.18M | 31.42M | 33.37M | 84.52M | 42.03M | 42.26M | 44.54M | 42.82M | 39.35M | 64.30M | 68.06M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.19M | 47.99M | 46.89M | 49.93M | 38.11M | 43.02M | 41.15M | 39.58M | 32.63M | 47.62M | 45.87M | 44.09M | 11.40M | 42.60M | 20.94M | 19.67M | 20.70M | 25.73M | 23.24M | 21.73M | 17.83M | 19.16M | 17.86M | 21.58M | 19.01M | 20.17M | 21.44M | 22.36M |
|
Other Non-Current Liabilities
|
| | | | | | | | 8.54M | 8.75M | 8.54M | 8.91M | 8.99M | 9.04M | 9.12M | 9.12M | | | | | | | | | | | | | | 0.73M | 11.70M | 11.18M | 10.76M | 1.56M | 1.51M | 1.60M | 5.33M | 3.58M | 4.93M | 7.60M | 13.23M | 13.96M | 8.97M | 6.03M | 5.82M | 5.89M | 5.37M | 74.80M | 65.09M | 64.01M | 61.42M | 63.05M | 57.95M | 57.12M | 57.57M | 56.05M | 52.35M | 49.32M | 46.42M | 45.46M | 45.40M | 44.47M |
|
Total Non-Current Liabilities
|
| | | | | | 319.17M | | 322.44M | 338.35M | 351.73M | 626.96M | 621.86M | 605.64M | 568.22M | 582.48M | 566.82M | 565.86M | 516.86M | | | | | | | | 445.22M | | | 484.75M | 451.31M | 482.60M | 441.34M | 434.94M | 483.33M | 514.82M | 480.18M | 515.75M | 434.53M | 407.51M | 355.18M | 371.83M | 366.97M | 395.80M | 378.99M | 383.64M | 460.30M | 2,019.93M | 1,660.04M | 1,282.95M | 1,306.60M | 1,271.56M | 135.69M | 132.18M | 129.06M | 126.62M | 124.36M | 123.17M | 134.52M | 132.16M | 19.80M | 20.00M |
|
Total Liabilities
|
| | 310.51M | | 312.44M | 315.76M | 319.17M | 306.91M | 330.98M | 347.10M | 360.27M | 635.87M | 630.85M | 614.68M | 577.34M | 591.60M | 566.82M | 565.86M | 516.86M | 553.90M | 536.44M | 522.38M | 503.83M | 507.72M | 480.88M | 498.37M | 445.22M | 466.03M | 460.49M | 485.48M | 463.01M | 493.78M | 452.10M | 436.50M | 484.84M | 516.42M | 485.51M | 519.33M | 439.46M | 415.12M | 368.41M | 385.79M | 375.94M | 401.83M | 384.81M | 389.53M | 465.66M | 2,094.73M | 1,725.13M | 1,346.96M | 1,368.02M | 1,334.60M | 1,316.48M | 1,287.61M | 1,261.01M | 1,268.55M | 1,240.57M | 1,214.96M | 1,181.61M | 944.89M | 922.95M | 911.66M |
|
Total Debt
|
| | 225.00M | | 225.00M | 225.00M | 225.00M | 210.71M | 210.71M | 210.71M | 210.71M | 453.43M | 452.49M | 436.55M | 405.62M | 400.39M | 394.41M | 378.62M | 325.62M | 367.09M | 360.20M | 321.86M | 271.43M | 324.59M | 301.38M | 311.15M | 271.43M | 299.76M | 301.81M | 306.85M | 300.89M | 322.15M | 295.68M | 272.71M | 240.75M | 296.78M | 255.81M | 254.84M | 202.88M | 93.91M | 171.94M | 181.98M | 178.42M | 185.44M | 182.45M | 191.47M | 226.48M | 1,607.78M | 1,251.17M | 1,023.65M | 1,058.12M | 1,040.84M | 1,002.36M | 980.00M | 952.74M | 929.80M | 912.57M | 879.55M | 852.37M | 569.81M | 566.86M | 534.75M |
|
Common Equity
|
| | 256.02M | | 270.81M | 277.90M | 287.61M | 300.33M | 315.80M | 327.37M | 333.93M | 346.33M | 358.33M | 374.50M | 379.64M | 391.94M | 402.97M | 415.48M | 424.45M | 437.26M | 447.61M | 468.57M | 484.37M | 502.89M | 510.86M | 519.30M | 533.14M | 538.71M | 549.09M | 543.78M | 565.20M | 577.12M | 586.64M | 596.59M | 603.73M | 619.26M | 634.61M | 653.24M | 634.37M | 635.66M | 631.54M | 624.08M | 623.29M | 637.41M | 638.43M | 648.04M | 667.37M | 687.56M | 859.62M | 852.51M | 619.74M | 871.37M | 898.08M | 921.15M | 700.77M | 967.23M | 999.76M | 1,029.59M | 1,045.49M | 1,214.30M | 1,303.03M | 1,319.25M |
|
Shareholder's Equity
|
| | 256.02M | | 270.81M | 277.90M | 287.61M | 300.33M | 315.80M | 327.37M | 333.93M | 346.33M | 358.33M | 374.50M | 379.64M | 391.94M | 402.97M | 415.48M | 424.45M | 437.26M | 447.61M | 468.57M | 484.37M | 502.89M | 510.86M | 519.30M | 533.14M | 538.71M | 549.09M | 543.78M | 565.20M | 577.12M | 586.64M | 596.59M | 603.73M | 619.26M | 634.61M | 653.24M | 634.37M | 635.66M | 631.54M | 624.08M | 623.29M | 637.41M | 638.43M | 648.04M | 667.37M | 687.56M | 859.62M | 852.51M | 619.74M | 871.37M | 898.08M | 921.15M | 700.77M | 967.23M | 999.76M | 1,029.59M | 1,045.49M | 1,214.30M | 1,303.03M | 1,319.25M |
|
Liabilities and Shareholders Equity
|
| | 566.52M | | 583.25M | 593.67M | 606.77M | 607.25M | 646.78M | 674.46M | 694.21M | 982.20M | 989.18M | 989.18M | 953.25M | 983.54M | 969.79M | 981.34M | 925.32M | 989.37M | 982.40M | 990.95M | 988.20M | 1,010.61M | 991.73M | 1,017.67M | 978.35M | 1,004.74M | 1,009.58M | 1,029.26M | 1,028.21M | 1,070.18M | 1,038.02M | 1,032.38M | 1,088.57M | 1,135.68M | 1,120.12M | 1,172.57M | 1,073.83M | 1,050.77M | 999.95M | 1,009.87M | 999.23M | 1,039.24M | 1,023.24M | 1,037.58M | 1,133.03M | 2,782.29M | 2,584.75M | 2,199.47M | 2,221.48M | 2,205.98M | 2,214.56M | 2,208.76M | 2,195.51M | 2,235.78M | 2,240.33M | 2,244.55M | 2,227.10M | 2,159.18M | 2,225.98M | 2,230.91M |
|
Treasury Shares
|
| | 0.11M | | 0.04M | 0.03M | 0.12M | | | | 0.11M | 0.10M | 0.10M | 0.07M | 0.07M | 0.10M | 0.09M | 0.09M | 0.08M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.11M | 0.10M | 0.13M | 0.12M | 0.11M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.15M | 0.18M | 0.18M | 0.15M | 0.19M | 0.25M | 0.24M | 0.85M | 0.23M | 0.13M | 0.42M | 0.56M | 0.21M | 0.13M | 0.42M | 0.56M | 0.20M | | | | 0.23M | | | | 0.19M | | | 0.20M |
|
Retained Earnings
|
| | 218.89M | | 231.69M | 238.56M | 247.06M | 259.89M | 272.60M | 284.41M | 294.09M | 305.07M | 317.87M | 332.74M | 339.40M | 350.74M | 360.91M | 377.02M | 389.45M | 405.50M | 418.88M | 438.55M | 453.91M | 467.93M | 474.05M | 487.88M | 498.53M | 506.17M | 511.53M | 506.94M | 526.02M | 537.32M | 544.14M | 555.10M | 547.67M | 577.07M | 588.17M | 605.75M | 572.41M | 573.53M | 561.09M | 552.44M | 547.29M | 559.17M | 559.21M | 568.64M | 584.15M | 604.04M | 541.20M | 512.82M | 506.04M | 526.73M | 547.21M | 566.24M | 576.23M | 535.17M | 565.51M | 594.03M | 609.16M | 774.98M | 858.32M | 873.59M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | | | | | | | |