|
Cash & Equivalents
|
1.54M | 1.54M | 3.80M | 4.58M | 5.69M | 3.63M | 4.70M | 4.70M | 5.10M | 5.70M | 9.00M | 7.80M | 9.00M | 3.60M | 4.20M | 6.70M | 4.30M | 4.30M | 6.40M | 86.70M | 1.30M | 134.70M | 6.30M | 9.10M | 158.30M | 5.70M | 14.60M | 11.10M | 27.20M | 4.90M | 8.20M | 11.50M | 55.70M | 195.70M | 25.70M | 41.30M | 19.70M | 24.70M | 187.40M | 25.70M | 8.50M | 8.90M | 16.00M | 45.70M | 383.50M | 13.30M | 23.30M | 17.60M | 4.10M | 10.70M | 7.70M | 8.10M | 3.20M | 3.10M | 13.20M | 8.40M | 8.30M | 159.70M | 343.70M | 528.80M | 70.00M | 15.90M | 22.80M |
|
Short-term Investments
|
| | 0.81M | | 0.74M | 0.81M | 0.80M | 0.82M | 0.89M | 0.02M | 46.10M | 47.50M | 47.50M | 51.90M | 53.60M | 52.30M | 54.60M | 51.40M | 53.20M | 53.00M | 52.10M | 50.50M | 48.30M | 49.10M | 46.60M | 47.00M | 45.30M | 46.70M | 46.50M | 46.10M | 46.10M | 51.30M | 54.40M | 56.70M | 58.60M | 62.00M | 61.50M | 59.80M | 59.30M | 63.20M | 67.90M | 66.80M | 66.10M | 68.10M | 69.30M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.54M | 1.54M | 4.61M | 4.58M | 6.43M | 4.44M | 5.50M | 5.52M | 5.99M | 5.72M | 55.10M | 55.30M | 56.50M | 55.50M | 57.80M | 59.00M | 58.90M | 55.70M | 59.60M | 139.70M | 53.40M | 185.20M | 54.60M | 58.20M | 204.90M | 52.70M | 59.90M | 57.80M | 73.70M | 51.00M | 54.30M | 62.80M | 110.10M | 252.40M | 84.30M | 103.30M | 81.20M | 84.50M | 246.70M | 88.90M | 76.40M | 75.70M | 82.10M | 113.80M | 452.80M | 13.30M | 23.30M | 17.60M | 4.10M | 10.70M | 7.70M | 8.10M | 3.20M | 3.10M | 13.20M | 8.40M | 8.30M | 159.70M | 343.70M | 528.80M | 70.00M | 15.90M | 22.80M |
|
Buildings
|
| | | | | | 12.20M | | | | 13.40M | | | | 14.00M | | | | 13.90M | | | | 14.60M | | | | 14.50M | | | | 15.60M | | | 31.80M | 33.20M | | | | 54.50M | | | | 59.30M | | | | 59.10M | | | | 58.80M | | | | 58.80M | 58.80M | 17.20M | 17.50M | 17.60M | | | | 17.80M |
|
Land & Improvements
|
| | | | | | 2.30M | | | | 2.30M | | | | 2.30M | | | | 2.30M | | | | 2.30M | | | | 2.50M | | | | 2.50M | | | 2.60M | 2.70M | | | | 2.70M | | | | 2.90M | | | | 2.90M | | | | 2.90M | | | | 2.90M | 2.90M | 2.70M | 2.70M | 2.70M | | | | 2.70M |
|
Property, Plant & Equipment (Net)
|
| | 16.31M | | 16.83M | 16.78M | 18.50M | 21.17M | 21.98M | 21.86M | 22.20M | 22.00M | 22.40M | 22.30M | 22.30M | 23.10M | 23.00M | 21.80M | 20.90M | 20.60M | 20.00M | 19.50M | 18.90M | 19.00M | 18.60M | 17.70M | 18.20M | 19.80M | 20.00M | 20.30M | 20.50M | 20.40M | 23.10M | 38.70M | 40.20M | 43.40M | 53.10M | 58.50M | 59.70M | 62.30M | 62.00M | 61.00M | 59.40M | 57.80M | 57.70M | 58.30M | 57.30M | 56.70M | 53.70M | 52.40M | 51.40M | 50.10M | 49.40M | 47.10M | 46.50M | 44.60M | 16.10M | 15.20M | 14.70M | 13.70M | 13.20M | 12.90M | 12.60M |
|
Long-Term Investments
|
| | | | | | 0.02M | | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | | | 67.10M | 62.10M | 62.40M | 66.00M | 68.00M | 72.30M | 76.40M | 81.40M | 86.20M | 93.20M | 99.90M | 106.10M | 113.90M | 106.40M | 109.00M | 107.10M | 108.90M | 106.20M |
|
Long-Term Deferred Tax
|
| | -108.08M | | -108.80M | -116.91M | -123.40M | -129.39M | -134.45M | -135.33M | -148.40M | -137.50M | -141.30M | -145.80M | -157.20M | -184.90M | -187.30M | -191.00M | -213.40M | -220.50M | -228.60M | -236.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 66.54M | | 86.10M | 91.21M | 104.70M | 160.07M | 128.38M | 167.71M | 92.40M | 116.30M | 116.90M | 116.20M | 111.30M | 146.60M | 156.60M | 205.40M | 157.60M | 198.90M | 177.50M | 176.00M | 167.40M | 225.70M | 233.70M | 232.80M | 224.70M | 316.70M | 313.90M | 273.60M | 255.60M | 368.50M | 338.00M | 347.60M | 303.60M | 417.90M | 328.80M | 329.80M | 330.30M | 408.10M | 382.70M | 391.90M | 380.20M | 538.50M | 477.40M | 429.00M | 410.90M | 481.10M | 426.70M | 384.70M | 410.00M | 480.00M | 408.80M | 435.10M | 457.70M | 559.20M | 509.30M | 556.60M | 501.30M | 591.80M | 493.80M | 482.90M | 477.90M |
|
Assets
|
| | 1,343.52M | 1,492.10M | 1,581.70M | 1,670.70M | 1,758.60M | 1,955.00M | 2,002.90M | 2,103.30M | 2,133.20M | 2,248.30M | 2,315.30M | 2,385.20M | 2,433.40M | 2,573.70M | 2,627.60M | 2,722.50M | 2,785.40M | 3,127.10M | 3,132.50M | 3,375.60M | 3,372.60M | 3,704.00M | 4,024.40M | 4,093.10M | 4,218.00M | 4,556.70M | 4,727.80M | 4,826.90M | 4,985.60M | 5,534.00M | 5,874.30M | 6,244.10M | 6,237.40M | 6,749.90M | 6,908.50M | 7,071.00M | 7,423.20M | 7,259.60M | 7,337.60M | 7,421.50M | 7,489.00M | 7,706.90M | 7,801.40M | 7,199.00M | 7,050.90M | 7,038.30M | 6,978.50M | 6,892.40M | 6,904.70M | 7,154.90M | 7,205.50M | 7,397.10M | 7,610.20M | 8,097.00M | 8,255.40M | 8,683.20M | 8,854.60M | 9,258.00M | 8,724.60M | 8,640.60M | 8,631.70M |
|
Accounts Payables
|
| | 75.30M | | 96.25M | 91.07M | 95.80M | 107.33M | 190.18M | 98.13M | 105.80M | 105.20M | 112.30M | 109.90M | 113.80M | 111.40M | 110.10M | 111.40M | 114.40M | 129.90M | 132.00M | 124.20M | 127.80M | 131.90M | 142.30M | 133.90M | 143.90M | 141.30M | 140.40M | 140.50M | 151.70M | 168.90M | 172.50M | 167.90M | 186.40M | 192.00M | 203.40M | 184.60M | 206.40M | 170.60M | 181.10M | 187.20M | 186.70M | 217.20M | 226.30M | 251.30M | 175.00M | 224.50M | 225.60M | 239.00M | 260.80M | 257.30M | 263.10M | 284.10M | 318.80M | 342.70M | 344.20M | 364.40M | 315.80M | 377.00M | 378.80M | 382.90M | 400.20M |
|
Payables
|
| | 75.30M | | 96.25M | 91.07M | 95.80M | 107.33M | 190.18M | 98.13M | 105.80M | 105.20M | 112.30M | 109.90M | 113.80M | 111.40M | 110.10M | 111.40M | 114.40M | 129.90M | 132.00M | 124.20M | 127.80M | 131.90M | 142.30M | 133.90M | 143.90M | 141.30M | 140.40M | 140.50M | 151.70M | 168.90M | 172.50M | 167.90M | 186.40M | 192.00M | 203.40M | 184.60M | 206.40M | 170.60M | 181.10M | 187.20M | 186.70M | 217.20M | 226.30M | 251.30M | 175.00M | 224.50M | 225.60M | 239.00M | 260.80M | 257.30M | 263.10M | 284.10M | 318.80M | 342.70M | 344.20M | 364.40M | 315.80M | 377.00M | 378.80M | 382.90M | 400.20M |
|
Other Accumulated Expenses
|
| | | | | | | | 84.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 0.45M | 1.50M | 13.02M | 5.90M | 9.99M | 6.30M | 25.00M | 0.60M | 5.70M | 19.90M | 4.20M | 2.70M | 11.50M | 2.90M | 15.90M | | 2.30M | | | | 2.00M | 23.60M | 32.90M | 0.20M | 0.20M | 39.90M | 55.60M | 0.20M | 0.20M | 2.50M | 21.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 2.50M | 2.30M | 0.20M | 9.50M | 81.00M | 69.50M | 0.20M | 0.20M | 117.20M | 144.00M | 13.80M | 11.90M | |
|
Non-Current Debt
|
| | 244.34M | | 350.43M | 350.40M | 599.30M | 350.35M | 764.45M | 791.85M | 853.00M | 885.80M | 902.30M | 992.40M | 935.60M | 1,138.60M | 1,248.50M | 1,351.30M | 1,333.00M | 1,435.30M | 1,345.00M | 1,532.90M | 1,470.10M | 1,751.70M | 1,997.70M | 1,884.20M | 2,062.40M | 2,229.50M | 2,472.30M | 2,327.90M | 2,514.10M | 2,880.20M | 3,122.20M | 3,320.90M | 300.00M | 3,280.50M | 3,233.00M | 3,228.30M | 300.00M | 250.00M | 250.00M | 3,692.80M | 300.00M | 250.00M | 250.00M | 3,733.00M | 3,811.50M | 250.00M | 250.00M | 3,634.10M | 3,756.40M | 250.00M | 250.00M | 4,034.20M | 3,990.90M | 4,444.10M | 4,872.20M | 5,257.10M | 5,361.50M | 5,618.00M | 5,383.30M | 5,133.10M | 5,158.80M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 193.20M | | | | 231.10M | | | | 252.20M | | | | 213.40M | | | | 248.90M | 252.40M | 265.70M | 281.10M | 273.10M | 313.40M | 324.60M | 333.60M | 187.40M | 206.40M | 226.20M | 235.80M | 236.70M | 256.30M | 267.00M | 271.20M | 483.10M | 284.90M | 292.10M | 306.30M | 1,224.80M | 403.70M | 401.80M | 386.60M | 1,186.30M | 445.80M | 440.40M | 438.10M | 1,155.40M | 451.20M | 448.60M | 461.80M | 1,172.80M | 421.10M | 409.50M | 423.20M | 1,205.60M | 320.90M | 306.10M | 298.20M | 1,320.80M |
|
Total Liabilities
|
| | 869.04M | 1,096.80M | 1,139.80M | 1,177.40M | 1,218.60M | 1,382.40M | 1,462.50M | 1,505.50M | 1,511.30M | 1,623.70M | 1,661.40M | 1,695.40M | 1,683.30M | 1,858.70M | 1,954.80M | 1,974.00M | 2,083.20M | 2,349.80M | 2,278.60M | 2,444.30M | 2,444.50M | 2,712.60M | 2,946.30M | 2,927.40M | 3,044.30M | 3,392.90M | 3,479.60M | 3,475.10M | 3,449.80M | 3,877.30M | 4,064.70M | 4,280.80M | 4,246.50M | 4,701.00M | 4,693.20M | 4,688.20M | 5,067.90M | 5,293.50M | 5,272.50M | 5,113.00M | 5,186.50M | 5,337.10M | 5,408.40M | 5,245.20M | 5,226.70M | 5,409.50M | 5,458.40M | 5,303.20M | 5,280.70M | 5,431.50M | 5,458.50M | 5,696.20M | 5,856.50M | 6,444.80M | 6,700.50M | 7,036.70M | 7,105.00M | 7,547.10M | 7,169.90M | 7,062.00M | 7,108.10M |
|
Total Debt
|
| | 244.34M | | 350.43M | 350.40M | 599.30M | 350.35M | 764.45M | 791.85M | 853.00M | 885.80M | 902.30M | 992.40M | 935.60M | 1,138.60M | 1,248.50M | 1,351.30M | 1,333.00M | 1,435.30M | 1,345.00M | 1,532.90M | 1,470.10M | 1,751.70M | 1,997.70M | 1,884.20M | 2,062.40M | 2,229.50M | 2,472.30M | 2,327.90M | 2,514.10M | 2,880.20M | 3,122.20M | 3,320.90M | 300.00M | 3,280.50M | 3,233.00M | 3,228.30M | 300.00M | 250.00M | 250.00M | 3,692.80M | 300.00M | 250.00M | 250.00M | 3,733.00M | 3,811.50M | 250.00M | 250.00M | 3,634.10M | 3,756.40M | 250.00M | 250.00M | 4,034.20M | 3,990.90M | 4,444.10M | 4,872.20M | 5,257.10M | 5,361.50M | 5,618.00M | 5,383.30M | 5,133.10M | 5,158.80M |
|
Common Equity
|
| | 474.50M | 395.30M | 441.90M | 493.30M | 540.00M | 572.60M | 540.40M | 597.80M | 621.90M | 624.60M | 653.90M | 689.80M | 750.10M | 715.00M | 672.80M | 748.50M | 702.20M | 777.30M | 853.90M | 931.30M | 928.10M | 991.40M | 1,078.10M | 1,165.70M | 1,173.70M | 1,163.80M | 1,248.20M | 1,351.80M | 1,535.80M | 1,656.70M | 1,809.60M | 1,963.30M | 1,990.90M | 2,048.90M | 2,215.30M | 2,382.80M | 2,355.30M | 1,966.10M | 2,065.10M | 2,308.50M | 2,302.50M | 2,369.80M | 2,393.00M | 1,953.80M | 1,824.20M | 1,628.80M | 1,520.10M | 1,589.20M | 1,624.00M | 1,723.40M | 1,747.00M | 1,700.90M | 1,753.70M | 1,652.20M | 1,554.90M | 1,646.50M | 1,749.60M | 1,710.90M | 1,554.70M | 1,578.60M | 1,523.60M |
|
Shareholder's Equity
|
| | 474.50M | 395.30M | 441.90M | 493.30M | 540.00M | 572.60M | 540.40M | 597.80M | 621.90M | 624.60M | 653.90M | 689.80M | 750.10M | 715.00M | 672.80M | 748.50M | 702.20M | 777.30M | 853.90M | 931.30M | 928.10M | 991.40M | 1,078.10M | 1,165.70M | 1,173.70M | 1,163.80M | 1,248.20M | 1,351.80M | 1,535.80M | 1,656.70M | 1,809.60M | 1,963.30M | 1,990.90M | 2,048.90M | 2,215.30M | 2,382.80M | 2,355.30M | 1,966.10M | 2,065.10M | 2,308.50M | 2,302.50M | 2,369.80M | 2,393.00M | 1,953.80M | 1,824.20M | 1,628.80M | 1,520.10M | 1,589.20M | 1,624.00M | 1,723.40M | 1,747.00M | 1,700.90M | 1,753.70M | 1,652.20M | 1,554.90M | 1,646.50M | 1,749.60M | 1,710.90M | 1,554.70M | 1,578.60M | 1,523.60M |
|
Liabilities and Shareholders Equity
|
| | 1,343.52M | 1,492.10M | 1,581.70M | 1,670.70M | 1,758.60M | 1,955.00M | 2,002.90M | 2,103.30M | 2,133.20M | 2,248.30M | 2,315.30M | 2,385.20M | 2,433.40M | 2,573.70M | 2,627.60M | 2,722.50M | 2,785.40M | 3,127.10M | 3,132.50M | 3,375.60M | 3,372.60M | 3,704.00M | 4,024.40M | 4,093.10M | 4,218.00M | 4,556.70M | 4,727.80M | 4,826.90M | 4,985.60M | 5,534.00M | 5,874.30M | 6,244.10M | 6,237.40M | 6,749.90M | 6,908.50M | 7,071.00M | 7,423.20M | 7,259.60M | 7,337.60M | 7,421.50M | 7,489.00M | 7,706.90M | 7,801.40M | 7,199.00M | 7,050.90M | 7,038.30M | 6,978.50M | 6,892.40M | 6,904.70M | 7,154.90M | 7,205.50M | 7,397.10M | 7,610.20M | 8,097.00M | 8,255.40M | 8,683.20M | 8,854.60M | 9,258.00M | 8,724.60M | 8,640.60M | 8,631.70M |
|
Retained Earnings
|
| | -0.10M | | 405.09M | 455.05M | 500.90M | 531.54M | 495.15M | 548.10M | 568.40M | 569.90M | 595.20M | 629.00M | 686.90M | 637.20M | 591.50M | 665.50M | 613.40M | 684.50M | 758.70M | 832.70M | 827.20M | 864.70M | 949.50M | 1,035.40M | 1,042.00M | 1,031.10M | 1,112.50M | 1,213.20M | 1,390.30M | 1,509.30M | 1,660.30M | 1,811.30M | 1,836.10M | 1,896.20M | 2,060.60M | 2,226.00M | 2,196.60M | 1,807.70M | 1,904.10M | 2,146.20M | 2,138.80M | 2,207.00M | 2,241.10M | 1,787.00M | 1,626.70M | 1,418.70M | 1,296.40M | 1,356.70M | 1,381.10M | 1,473.30M | 1,487.90M | 1,432.40M | 1,475.60M | 1,349.80M | 1,242.20M | 1,321.00M | 1,414.70M | 1,358.50M | 1,184.30M | 1,185.30M | 1,119.20M |
|
Treasury Shares
|
| | 4.05M | 1.90M | 0.36M | 0.35M | 1.98M | 0.20M | 1.30M | 1.30M | 1.74M | 0.53M | 0.86M | 1.15M | 1.22M | 0.78M | 1.69M | 1.69M | 2.69M | 0.01M | 0.01M | 0.01M | 0.47M | 0.22M | 0.22M | 0.22M | 0.67M | 0.53M | 0.61M | 0.61M | 0.61M | 0.01M | 0.01M | 0.01M | 0.34M | 0.27M | 0.27M | 0.27M | 0.71M | 0.73M | 0.73M | 0.73M | 1.28M | 0.39M | 0.99M | 2.28M | 2.88M | 0.80M | 1.21M | 1.26M | 1.49M | 0.03M | 0.05M | 0.31M | 0.41M | 0.35M | 0.46M | 0.46M | 0.59M | 0.33M | 0.86M | 1.09M | 1.51M |