|
Cash & Equivalents
|
46.12M | 125.83M | 125.83M | 30.72M | 29.71M | 126.55M | 54.23M | 62.55M | 41.95M | 47.68M | 39.79M | 47.40M | 40.88M | 68.22M | 44.67M | 53.14M | 42.41M | 82.55M | 36.67M | 46.88M | 39.08M | 67.40M | 66.33M | 129.34M | 86.30M | 118.15M | 149.53M | 165.73M | 173.44M | 55.33M | 71.82M | 52.94M | 31.38M | 64.05M | 96.48M | 102.88M | 90.49M | 30.20M | 35.78M | 42.60M | 52.50M | 45.22M | 187.72M | 148.54M | 124.33M | 88.30M | 98.24M | 54.68M | 74.77M | 30.11M | 33.72M | 45.95M | 32.77M | 33.70M | 36.15M | 47.10M | 34.03M | 21.36M | 30.71M | 51.75M | 33.69M | 29.64M | 33.14M | 191.49M | 33.96M |
|
Cash & Current Investments
|
46.12M | 125.83M | 125.83M | 30.72M | 29.71M | 126.55M | 54.23M | 62.55M | 41.95M | 47.68M | 39.79M | 47.40M | 40.88M | 68.22M | 44.67M | 53.14M | 42.41M | 82.55M | 36.67M | 46.88M | 39.08M | 67.40M | 66.33M | 129.34M | 86.30M | 118.15M | 149.53M | 165.73M | 173.44M | 55.33M | 71.82M | 52.94M | 31.38M | 64.05M | 96.48M | 102.88M | 90.49M | 30.20M | 35.78M | 42.60M | 52.50M | 45.22M | 187.72M | 148.54M | 124.33M | 88.30M | 98.24M | 54.68M | 74.77M | 30.11M | 33.72M | 45.95M | 32.77M | 33.70M | 36.15M | 47.10M | 34.03M | 21.36M | 30.71M | 51.75M | 33.69M | 29.64M | 33.14M | 191.49M | 33.96M |
|
Receivables - Net
|
68.13M | -0.71M | 87.30M | 106.15M | 131.35M | 113.94M | 144.48M | 158.59M | 155.75M | 154.02M | 115.91M | 107.53M | 113.52M | 111.39M | 96.73M | 120.05M | 112.49M | 129.22M | 105.75M | 125.48M | 138.22M | 136.65M | 126.51M | 144.21M | 148.19M | 153.66M | 116.96M | 144.31M | 139.47M | 153.12M | 107.02M | 143.62M | 132.94M | 152.61M | 125.56M | 153.42M | 192.25M | 191.72M | 148.49M | 167.73M | 156.25M | 162.18M | 145.33M | 110.25M | 141.06M | 126.99M | 132.70M | 110.52M | 161.89M | 122.24M | 181.55M | 127.58M | 161.37M | 132.80M | 148.07M | 136.55M | 161.54M | 140.40M | 164.87M | 151.06M | 176.08M | 155.91M | 160.43M | 136.07M | 180.84M |
|
Receivables
|
68.13M | -0.71M | 87.30M | 106.15M | 131.35M | 113.94M | 144.48M | 158.59M | 155.75M | 154.02M | 115.91M | 107.53M | 113.52M | 111.39M | 96.73M | 120.05M | 112.49M | 129.22M | 105.75M | 125.48M | 138.22M | 136.65M | 126.51M | 144.21M | 148.19M | 153.66M | 116.96M | 144.31M | 139.47M | 153.12M | 107.02M | 143.62M | 132.94M | 152.61M | 125.56M | 153.42M | 192.25M | 191.72M | 148.49M | 167.73M | 156.25M | 162.18M | 145.33M | 110.25M | 141.06M | 126.99M | 132.70M | 110.52M | 161.89M | 122.24M | 181.55M | 127.58M | 161.37M | 132.80M | 148.07M | 136.55M | 161.54M | 140.40M | 164.87M | 151.06M | 176.08M | 155.91M | 160.43M | 136.07M | 180.84M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13M | 18.62M | 18.79M | 19.00M | 18.45M | 16.85M | 16.49M | 14.91M | 14.59M | 13.01M | 14.89M | 14.95M | 16.76M | 16.11M | 18.16M | 21.04M | 21.17M | 18.37M | 17.13M | 14.38M | 14.20M | 13.52M | 13.96M | 14.03M | 14.35M | 14.74M | 15.70M | 16.70M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.48M | 0.45M | 0.42M | 0.45M | 0.36M | 0.16M | 0.29M | 0.35M | 0.36M | 0.39M | 0.58M | 0.61M | 0.67M | 0.71M | 0.63M | 0.57M | 0.56M | 0.53M | 0.63M | 0.67M | 0.61M | 0.61M | 0.60M | 0.64M | 0.62M | 0.75M | 0.69M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.30M | 629.05M | 772.83M | 625.22M | 599.50M | 568.10M | 558.18M | 492.17M | 473.01M | 431.92M | 550.23M | 527.69M | 579.43M | 626.75M | 751.78M | 627.58M | 558.47M | 540.54M | 643.02M | 541.02M | 525.81M | 516.44M | 646.58M | 571.25M | 550.25M | 558.26M | 676.83M | 660.82M |
|
Inventory
|
57.96M | 11.17M | 431.49M | 578.09M | 539.88M | -66.57M | 534.73M | 627.93M | 580.15M | 561.80M | 475.56M | 585.97M | 512.21M | 503.69M | 485.92M | 615.92M | 544.59M | 547.53M | 512.81M | 657.66M | 567.78M | 543.10M | 498.51M | 641.13M | 544.34M | 546.75M | 487.88M | 648.88M | 524.82M | 585.76M | 565.05M | 722.00M | 598.37M | 569.38M | 579.90M | 715.71M | 698.26M | 683.17M | 648.14M | 792.06M | 644.65M | 618.41M | 585.31M | 574.83M | 507.37M | 487.95M | 445.30M | 565.51M | 543.22M | 596.81M | 643.53M | 770.65M | 649.26M | 580.22M | 559.47M | 660.69M | 556.03M | 540.67M | 530.57M | 661.15M | 585.88M | 565.24M | 573.62M | 693.28M | 678.21M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 14.43M | | | | | | | | 0.47M | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
46.85M | | 47.44M | 33.21M | 31.91M | | 57.47M | 49.36M | 32.95M | 32.06M | 41.38M | 44.42M | 30.51M | 41.66M | 43.17M | 51.84M | 52.23M | 29.75M | 37.91M | 39.17M | 37.84M | 42.38M | 41.00M | 41.00M | 40.81M | 45.36M | 39.81M | 30.19M | 31.72M | 39.87M | 38.32M | 36.97M | 40.98M | 60.75M | 62.38M | 62.16M | 63.17M | 66.48M | 51.17M | 48.50M | 45.97M | 50.30M | 44.56M | 43.77M | 45.51M | 45.39M | 45.03M | 41.62M | 47.79M | 48.79M | 46.25M | 45.70M | 48.86M | 50.43M | 48.53M | 47.25M | 49.42M | 55.48M | 54.01M | 53.73M | 51.48M | 55.28M | 57.75M | 54.56M | 63.16M |
|
Current Assets
|
569.57M | | 625.69M | 748.16M | 732.85M | | 790.91M | 898.44M | 810.81M | 815.14M | 738.15M | 851.98M | 753.49M | 775.14M | 722.15M | 842.61M | 751.90M | 792.55M | 693.14M | 869.18M | 782.92M | 790.15M | 732.36M | 997.17M | 819.65M | 875.07M | 794.18M | 989.11M | 869.45M | 843.75M | 782.21M | 955.53M | 803.67M | 846.79M | 864.33M | 1,034.17M | 1,044.17M | 976.45M | 887.31M | 1,053.79M | 901.65M | 882.30M | 1,009.79M | 930.05M | 872.15M | 782.56M | 757.12M | 807.36M | 862.70M | 836.48M | 933.64M | 1,018.79M | 921.08M | 831.46M | 820.88M | 914.82M | 822.87M | 788.91M | 805.34M | 939.70M | 870.31M | 836.51M | 846.39M | 1,099.42M | 981.01M |
|
Property, Plant & Equipment (Net)
|
155.86M | 141.56M | 137.06M | 136.21M | 136.53M | 135.63M | 141.40M | 139.08M | 136.82M | 131.47M | 124.55M | 133.52M | 139.98M | 144.86M | 137.30M | 147.96M | 148.18M | 143.56M | 141.82M | 148.36M | 151.29M | 149.74M | 153.35M | 150.84M | 163.44M | 179.01M | 185.59M | 186.78M | 191.75M | 219.20M | 217.85M | 217.84M | 214.98M | 212.80M | 208.90M | 207.73M | 218.10M | 230.78M | 236.26M | 232.04M | 230.26M | 224.85M | 200.80M | 193.59M | 189.21M | 172.44M | 165.12M | 161.07M | 155.52M | 150.24M | 137.60M | 137.01M | 151.80M | 160.88M | 157.73M | 157.72M | 167.68M | 167.58M | 168.15M | 169.46M | 176.43M | 175.21M | 185.07M | 185.63M | 191.07M |
|
Long-Term Investments
|
| | | | | | | -703.81M | | 1.10M | | -900.54M | -1096.32M | 1.40M | 759.54M | -871.32M | -1004.90M | -1031.67M | -1049.81M | -1093.48M | | -1183.59M | | | | | | | | | | | | 1,329.43M | 1,341.51M | | | 1,499.21M | 1,503.97M | | | 8.00M | | | | 7.90M | | | | 7.50M | | | | 7.90M | | | | 9.50M | | | | 10.90M | | | |
|
Goodwill
|
| | | | | | | 61.25M | 39.60M | 39.60M | 16.75M | 13.95M | 13.95M | 13.95M | 16.75M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 13.95M | 127.10M | 127.08M | 127.08M | 127.08M | 127.08M | 127.08M | 134.55M | 283.35M | 242.53M | 244.41M | 245.28M | 245.28M | 245.28M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | 11.57M |
|
Intangibles
|
| | | | | | | 113.05M | 102.94M | 100.99M | 65.22M | 63.77M | 67.27M | 65.75M | 64.24M | 62.73M | 61.23M | 59.72M | 123.80M | 122.81M | 121.82M | 120.63M | 119.70M | 118.78M | 117.86M | 116.94M | 116.03M | 115.11M | 114.19M | 216.66M | 215.13M | 214.11M | 213.10M | 288.79M | 290.56M | 306.49M | 451.09M | 451.09M | 391.09M | 391.09M | 391.09M | 391.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M | 463.79M |
|
Goodwill & Intangibles
|
82.31M | | 75.53M | 73.88M | 72.22M | | 173.16M | 174.30M | 142.54M | 140.59M | 138.70M | 131.07M | 134.38M | 79.70M | 81.00M | 76.69M | 75.18M | 73.67M | 137.75M | 136.76M | 135.77M | 134.59M | 133.66M | 132.74M | 131.82M | 130.90M | 129.98M | 129.06M | 128.14M | 343.76M | 342.21M | 341.19M | 340.18M | 339.17M | 339.90M | 362.05M | 653.85M | 549.90M | 548.51M | 546.11M | 542.85M | 539.58M | 273.65M | 270.36M | 267.07M | 240.07M | 236.92M | 233.78M | 230.62M | 227.50M | 224.47M | 221.45M | 218.42M | 215.39M | 212.35M | 209.31M | 206.28M | 203.31M | 200.55M | 197.79M | 195.03M | 192.27M | 189.51M | 186.76M | 203.16M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 1.46M | | | | 1.09M | | | | 74.35M | | | | 64.16M | | | | 80.04M | | | | 2.31M | | | | 9.83M | 10.10M | 10.18M | | 9.73M | 9.46M | 9.46M | 9.46M | | | | | | | | | | 0.03M | 0.03M | 0.03M | 4.40M | 4.32M | 4.26M | 4.18M | 4.83M | 5.19M | 5.23M | 5.15M |
|
Other Non-Current Assets
|
106.04M | | 116.08M | 118.88M | 123.00M | | 135.10M | 139.11M | 137.59M | 72.22M | 137.48M | 135.79M | 134.66M | 63.70M | 115.59M | 113.76M | 111.65M | 85.52M | 136.26M | 134.78M | 139.88M | 73.32M | 141.97M | 142.65M | 141.84M | 64.89M | 116.35M | 115.45M | 114.85M | 33.60M | 67.29M | 69.59M | 68.32M | 62.58M | 88.94M | 89.70M | 92.28M | 47.83M | 75.61M | 78.86M | 92.21M | 50.66M | 52.96M | 55.43M | 59.27M | 88.83M | 91.40M | 94.08M | 96.70M | 99.14M | 101.61M | 104.21M | 106.78M | 83.40M | 84.78M | 86.19M | 87.54M | 74.95M | 76.30M | 77.50M | 78.80M | 78.46M | 79.45M | 80.49M | 81.45M |
|
Non-Current Assets
|
344.21M | | 328.67M | 328.97M | 331.75M | | 449.66M | 452.49M | 416.95M | 412.34M | 402.67M | 402.19M | 410.62M | 398.83M | 372.56M | 338.41M | 335.01M | 356.85M | 415.82M | 419.90M | 426.94M | 424.18M | 428.98M | 426.22M | 437.10M | 428.26M | 431.91M | 431.28M | 434.75M | 631.53M | 627.35M | 628.62M | 623.48M | 212.80M | 637.74M | 659.48M | 964.23M | 230.78M | 1,605.76M | 1,590.61M | 1,569.56M | 920.44M | 1,213.89M | 1,182.35M | 1,154.90M | 726.74M | 1,045.70M | 1,025.54M | 1,011.86M | 653.67M | 994.66M | 1,006.42M | 1,027.23M | 679.08M | 997.20M | 989.14M | 1,004.02M | 695.61M | 1,055.77M | 1,080.29M | 1,085.63M | 9,111.39M | 1,061.30M | 1,052.81M | 1,097.91M |
|
Assets
|
913.77M | | 954.37M | 1,077.13M | 1,064.60M | | 1,240.57M | 1,350.92M | 1,227.76M | 1,227.48M | 1,140.82M | 1,254.17M | 1,164.10M | 1,173.97M | 1,094.71M | 1,181.02M | 1,086.91M | 1,146.34M | 1,108.96M | 1,289.08M | 1,209.86M | 1,214.33M | 1,161.33M | 1,423.39M | 1,256.75M | 1,303.32M | 1,226.09M | 1,420.39M | 1,304.19M | 1,475.27M | 1,409.56M | 1,584.16M | 1,427.15M | 1,489.41M | 1,502.07M | 1,693.64M | 2,008.40M | 1,838.57M | 2,493.07M | 2,644.39M | 2,471.21M | 2,431.71M | 2,223.68M | 2,112.39M | 2,027.06M | 1,867.05M | 1,802.82M | 1,832.90M | 1,874.56M | 1,843.93M | 1,928.30M | 2,025.21M | 1,948.31M | 1,836.47M | 1,818.08M | 1,903.96M | 1,826.89M | 1,804.75M | 1,861.11M | 2,019.98M | 1,955.94M | 1,894.75M | 1,907.70M | 2,152.23M | 2,078.92M |
|
Accounts Payables
|
| | | 294.85M | 172.79M | | 171.39M | 295.83M | 177.52M | 190.61M | 172.89M | 284.19M | 173.86M | 213.66M | 188.95M | 309.81M | 200.71M | 226.60M | 195.70M | 341.69M | 203.06M | 215.92M | 172.12M | 382.63M | 200.25M | 237.80M | 189.15M | 358.75M | 212.09M | 266.37M | 225.03M | 402.81M | 223.83M | 272.96M | 268.92M | 400.39M | 317.50M | 316.30M | 289.07M | 448.60M | 275.70M | 267.02M | 297.56M | 280.32M | 285.58M | 280.50M | 293.31M | 348.80M | 352.08M | 331.47M | 386.82M | 399.26M | 279.70M | 229.91M | 261.75M | 350.02M | 257.22M | 251.91M | 267.39M | 396.45M | 258.26M | 237.04M | 212.51M | 296.33M | 214.65M |
|
Payables
|
| | | 294.85M | 172.79M | | 171.39M | 295.83M | 177.52M | 190.61M | 172.89M | 284.19M | 173.86M | 213.66M | 188.95M | 309.81M | 200.71M | 226.60M | 195.70M | 341.69M | 203.06M | 215.92M | 172.12M | 382.63M | 200.25M | 237.80M | 189.15M | 358.75M | 212.09M | 266.37M | 225.03M | 402.81M | 223.83M | 272.96M | 268.92M | 400.39M | 317.50M | 316.30M | 289.07M | 448.60M | 275.70M | 267.02M | 297.56M | 280.32M | 285.58M | 280.50M | 293.31M | 348.80M | 352.08M | 331.47M | 386.82M | 399.26M | 279.70M | 229.91M | 261.75M | 350.02M | 257.22M | 251.91M | 267.39M | 396.45M | 258.26M | 237.04M | 212.51M | 296.33M | 214.65M |
|
Accumulated Expenses
|
126.52M | | 128.02M | 139.68M | 154.90M | | 132.81M | 139.70M | 138.07M | 87.45M | 129.85M | 142.22M | 145.69M | 87.81M | 118.63M | 143.74M | 151.14M | 85.60M | 141.72M | 159.15M | 172.08M | 88.74M | 137.73M | 135.12M | 154.30M | 93.98M | 125.41M | 142.09M | 141.89M | 102.98M | 146.31M | 170.50M | 173.49M | 103.75M | 168.75M | 195.99M | 209.48M | 137.06M | 161.10M | 179.22M | 165.05M | 119.16M | 173.75M | 208.02M | 180.93M | 129.10M | 182.42M | 233.56M | 238.30M | 164.99M | 219.96M | 240.29M | 230.38M | 143.05M | 177.77M | 209.71M | 194.97M | 114.74M | 170.96M | 186.24M | 174.09M | 167.45M | 171.72M | 203.23M | 213.56M |
|
Other Accumulated Expenses
|
| 0.03M | 0.13M | | | 1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.04M | 168.22M | | | 181.06M | 181.34M | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 35.50M | 113.00M | | 288.00M | 250.00M | 222.00M | 201.00M | 124.00M | 116.00M | 110.00M | 105.00M | 66.00M | 23.00M | | 7.00M | | | 14.00M | | | 39.16M | | | | | | 110.00M | 85.00M | 35.00M | 20.00M | | | | 350.00M | 335.00M | 318.00M | 300.00M | 295.00M | 275.00M | 438.50M | 350.00M | 300.00M | 250.00M | 200.00M | 100.00M | 175.00M | 290.00M | 305.00M | 348.50M | 364.50M | 307.50M | 291.50M | 244.00M | 222.00M | 182.00M | 191.00M | 146.50M | 238.50M | 219.50M | 258.50M | 387.50M | 355.00M |
|
Current Leases
|
| 16.60M | | | | -3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 143.20M | 144.50M | 127.87M | 160.14M | 171.25M | 156.20M | 153.06M | 133.33M | 126.82M | 128.15M | 128.50M | 118.69M | 131.60M | 133.23M | 136.05M | 136.30M | 133.74M | 132.46M | 112.76M | 120.87M | 116.62M | 117.52M | 127.52M | 118.78M | 115.84M | 126.13M |
|
Current Taxes
|
| 2.74M | | | | -5.99M | | | | | | | | | | | | 4.35M | | | | 6.29M | | | | 3.52M | | | | 3.60M | | | | 8.22M | | | | 6.39M | 7.12M | 11.11M | 13.98M | 7.19M | 7.59M | 8.31M | 7.05M | 5.07M | 11.36M | 17.31M | 22.37M | 22.62M | 39.42M | 20.14M | 31.11M | 7.65M | 11.95M | 18.90M | 21.27M | 11.22M | 14.14M | 14.61M | 18.05M | 6.42M | 8.75M | 12.19M | 14.92M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | 3.46M | | | | 15.51M | | | | 27.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
298.52M | | 318.28M | 470.02M | 440.68M | | 592.19M | 685.52M | 537.60M | 524.58M | 441.86M | 559.09M | 443.48M | 471.82M | 395.07M | 480.08M | 353.96M | 386.86M | 337.42M | 500.85M | 389.14M | 369.54M | 309.85M | 556.90M | 354.56M | 390.30M | 314.56M | 500.84M | 353.97M | 527.60M | 456.35M | 608.31M | 417.32M | 430.16M | 437.66M | 596.38M | 876.98M | 853.34M | 911.30M | 1,082.13M | 894.23M | 850.95M | 1,077.54M | 1,017.90M | 959.91M | 905.51M | 865.94M | 978.67M | 1,070.06M | 1,025.61M | 1,069.89M | 1,139.80M | 1,038.91M | 911.20M | 879.28M | 956.37M | 827.92M | 742.96M | 764.37M | 860.42M | 806.43M | 757.93M | 770.26M | 1,015.09M | 924.27M |
|
Non-Current Debt
|
150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 198.54M | 198.59M | 198.63M | 198.68M | 198.73M | 198.77M | 198.82M | 198.87M | 198.92M | 198.96M | 199.01M | 199.06M | 199.10M | 199.15M | 196.71M | 196.90M | 195.92M | 196.46M | 196.54M | 196.66M | 196.77M | 196.89M | 197.00M | 197.12M | 197.23M | 197.35M | 197.47M | 197.59M | 197.70M | 197.82M | 197.93M | 198.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.15M | -2.85M | -0.89M | 38.01M | 35.63M | -4.19M | 34.13M | 33.45M | 32.83M | 32.36M | 29.75M | 29.37M | 30.71M | 33.71M | 35.63M | 36.20M | 37.55M | 38.59M | 37.37M | 36.56M | -1.01M | 39.74M | 41.44M | 40.98M | 43.23M | 46.51M | 46.73M | 47.45M | 48.70M | 51.12M | 50.88M | 52.23M | 50.81M | 53.07M | 53.03M | 52.40M | 51.93M | 54.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.47M | 0.92M | | 0.79M | 0.65M | 0.99M | 1.05M | 0.98M | 0.80M | 0.80M | 0.77M | 0.74M | 0.68M | 0.66M | 0.66M | 0.70M | 0.67M | 0.76M | 0.71M | 0.85M | 0.88M | 0.85M | 0.99M | 1.10M | 0.98M | 0.95M | 1.37M | 1.35M | 1.45M | 1.44M | 1.47M | 1.43M | 1.34M | 1.33M | 1.38M | 1.40M | 1.25M | 2.51M | 3.18M | 2.83M | 2.89M | 4.98M | 3.61M | 3.79M | 4.59M | 4.65M | 4.82M | 5.79M | 5.74M | 6.97M | 5.43M | 5.56M | 6.59M | 6.79M | 6.94M | 6.72M | 7.42M | 8.02M | 6.92M | 7.72M | 8.65M | 8.58M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 15.12M | 16.69M | 13.94M | 13.26M | 16.18M | 3.54M | 2.11M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 15.41M | | | | 27.23M | | | | 31.14M | | | | 6.87M | | | | 9.37M | | | | 27.54M | | | | 32.27M | | | | 52.70M | | | | 50.67M | | | | 49.99M | 46.44M | 46.57M | | 55.01M | 11.78M | 13.05M | 12.94M | 8.24M | 10.26M | 13.57M | 13.60M | 14.73M | 14.81M | 14.94M | 15.04M | 19.00M | 19.18M | 19.34M | 19.50M | 11.54M | 11.93M | 12.30M | 12.68M | 31.77M | 32.15M | 32.50M | 32.76M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.75M | 649.10M | 629.73M | 629.03M | 601.13M | 579.40M | 556.34M | 518.94M | 490.36M | 463.75M | 452.79M | 452.91M | 452.74M | 451.66M | 453.72M | 444.07M | 437.17M | 429.19M | 431.47M | 453.10M | 482.16M | 508.95M | 506.34M | 479.52M | 472.98M | 465.79M | 479.97M |
|
Other Non-Current Liabilities
|
222.12M | | 215.84M | 27.55M | 28.55M | | 44.44M | 42.69M | 39.16M | 27.05M | 47.57M | 50.67M | 52.00M | 29.85M | 45.44M | 39.43M | 44.48M | 38.21M | 42.34M | 43.32M | 42.98M | 39.17M | 58.82M | 60.36M | 60.64M | 35.23M | 60.17M | 60.57M | 57.57M | 32.36M | 83.48M | 85.21M | 86.58M | 27.15M | 99.65M | 109.97M | 114.59M | 39.24M | 38.11M | 35.97M | 87.84M | 41.41M | 41.82M | 50.50M | 29.69M | 26.61M | 28.19M | 29.61M | 29.90M | 24.82M | 25.04M | 26.15M | 27.44M | 28.30M | 23.63M | 25.02M | 25.36M | 27.12M | 23.16M | 22.36M | 21.72M | 17.11M | 16.95M | 16.90M | 16.59M |
|
Total Non-Current Liabilities
|
-222.12M | | -215.84M | 215.57M | 214.19M | | 228.56M | 274.68M | 270.57M | 289.18M | 285.96M | 287.38M | 288.69M | 276.25M | 286.70M | 274.54M | 280.99M | 285.19M | 278.77M | 278.98M | 279.70M | 303.17M | 297.17M | 297.26M | 300.34M | 310.55M | 303.56M | 304.79M | 303.16M | 333.19M | 331.48M | 334.67M | 334.74M | 340.29M | 350.26M | 360.07M | 364.34M | 349.80M | 953.14M | 937.59M | 923.63M | 931.63M | 861.02M | 849.36M | 805.50M | 757.69M | 730.23M | 608.94M | 498.75M | 494.93M | 500.38M | 500.53M | 503.99M | 499.16M | 486.93M | 476.01M | 478.80M | 494.22M | 519.72M | 546.08M | 543.20M | 530.87M | 524.54M | 515.20M | 529.32M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | | | | 9.10M | | | | 9.30M | | | | 13.20M | | | |
|
Total Debt
|
150.00M | 150.00M | 150.00M | 185.50M | 263.00M | 150.00M | 438.00M | 448.54M | 420.59M | 399.63M | 322.68M | 314.73M | 308.77M | 303.82M | 264.87M | 221.92M | 198.96M | 206.01M | 199.06M | 199.10M | 213.15M | 196.71M | 196.90M | 235.08M | 196.46M | 196.54M | 196.66M | 196.77M | 196.89M | 307.00M | 282.12M | 232.23M | 217.35M | 197.47M | 197.59M | 197.70M | 547.82M | 532.93M | 516.05M | 300.00M | 295.00M | 275.00M | 438.50M | 350.00M | 300.00M | 250.00M | 200.00M | 100.00M | 175.00M | 290.00M | 305.00M | 348.50M | 364.50M | 307.50M | 291.50M | 244.00M | 222.00M | 182.00M | 191.00M | 146.50M | 238.50M | 219.50M | 258.50M | 387.50M | 355.00M |
|
Common Equity
|
| | | 391.55M | 409.73M | | 419.81M | 390.72M | 419.59M | 413.72M | 412.99M | 407.70M | 431.94M | 425.90M | 412.93M | 426.40M | 451.96M | 477.36M | 492.77M | 509.25M | 541.02M | 541.62M | 554.32M | 569.23M | 601.86M | 602.47M | 607.98M | 614.76M | 647.06M | 614.49M | 621.73M | 641.17M | 675.09M | 718.96M | 714.14M | 737.19M | 767.09M | 635.43M | 628.63M | 624.68M | 653.35M | 649.13M | 285.12M | 245.13M | 261.65M | 203.85M | 206.66M | 245.29M | 305.75M | 323.39M | 358.03M | 384.88M | 405.41M | 426.11M | 451.88M | 471.58M | 520.17M | 567.57M | 577.03M | 613.48M | 606.31M | 605.95M | 612.90M | 621.94M | 625.33M |
|
Shareholder's Equity
|
393.14M | | 420.25M | 391.55M | 409.73M | | 419.81M | 390.72M | 419.59M | 413.72M | 412.99M | 407.70M | 431.94M | 425.90M | 412.93M | 426.40M | 451.96M | 477.36M | 492.77M | 509.25M | 541.02M | 541.62M | 554.32M | 569.23M | 601.86M | 602.47M | 607.98M | 614.76M | 647.06M | 614.49M | 621.73M | 641.17M | 675.09M | 718.96M | 714.14M | 737.19M | 767.09M | 635.43M | 628.63M | 624.68M | 653.35M | 649.13M | 285.12M | 245.13M | 261.65M | 203.85M | 206.66M | 245.29M | 305.75M | 323.39M | 358.03M | 384.88M | 405.41M | 426.11M | 451.88M | 471.58M | 520.17M | 567.57M | 577.03M | 613.48M | 606.31M | 605.95M | 612.90M | 621.94M | 625.33M |
|
Liabilities and Shareholders Equity
|
913.77M | | 954.37M | 1,077.13M | 1,064.60M | | 1,240.57M | 1,350.92M | 1,227.76M | 1,227.48M | 1,140.82M | 1,254.17M | 1,164.10M | 1,173.97M | 1,094.71M | 1,181.02M | 1,086.91M | 1,146.34M | 1,108.96M | 1,289.08M | 1,209.86M | 1,214.33M | 1,161.33M | 1,423.39M | 1,256.75M | 1,303.32M | 1,226.09M | 1,420.39M | 1,304.19M | 1,475.27M | 1,409.56M | 1,584.16M | 1,427.15M | 1,489.41M | 1,502.07M | 1,693.64M | 2,008.40M | 1,838.57M | 2,493.07M | 2,644.39M | 2,471.21M | 2,431.71M | 2,223.68M | 2,112.39M | 2,027.06M | 1,867.05M | 1,802.82M | 1,832.90M | 1,874.56M | 1,843.93M | 1,928.30M | 2,025.21M | 1,948.31M | 1,836.47M | 1,818.08M | 1,903.96M | 1,826.89M | 1,804.75M | 1,861.11M | 2,019.98M | 1,955.94M | 1,894.75M | 1,907.70M | 2,152.23M | 2,078.92M |
|
Retained Earnings
|
241.15M | | 256.26M | 258.44M | 273.95M | | 274.81M | 267.11M | 297.91M | 9.64M | 285.44M | 279.90M | 301.19M | 0.88M | 288.43M | 300.77M | 325.06M | 16.68M | 340.57M | 355.57M | 385.62M | 3.23M | 414.99M | 428.75M | 459.68M | -5.86M | 482.74M | 499.49M | 531.22M | -30.43M | 527.91M | 542.50M | 573.88M | -17.17M | 591.43M | 612.04M | 638.19M | -31.60M | 512.05M | 504.55M | 528.54M | -31.84M | 160.19M | 116.39M | 128.15M | -9.14M | 52.04M | 86.76M | 143.71M | -8.61M | 191.16M | 212.80M | 228.01M | 266.33M | 298.57M | 312.56M | 356.99M | 410.33M | 423.76M | 451.26M | 439.80M | 442.39M | 441.92M | 446.28M | 446.28M |
|
Preferred Shares
|
0.43M | | 0.43M | 0.44M | 0.44M | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | 2.50M | | 0.07M | | 2.11M | | 0.05M | | 1.70M | 1.65M | 1.60M | 1.59M | 1.56M | 1.46M | 1.40M | 0.15M | 1.26M | 1.15M | 1.14M | 0.90M | 1.13M | 1.22M | 1.19M | 0.23M | 1.17M | 1.24M | 1.21M | 1.22M | 1.25M | 1.42M | 1.43M | 1.59M | 1.27M | 1.42M | 1.36M | 2.90M | 1.40M | 1.43M | 1.38M | 1.37M | 1.39M | 1.62M | 1.58M | 2.62M | 2.62M | 1.61M | 1.61M | 1.61M | 1.51M | 1.30M | 1.24M | 1.17M | 1.14M | 1.35M | 1.34M | 1.37M |
|
Tangible Book Value
|
| | 307.40M | | | | 198.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |