|
Cash & Equivalents
|
170.78M | 177.95M | 152.89M | 151.68M | 198.10M | 188.27M | 64.45M | 59.57M | 139.02M | 86.20M | 46.34M | 55.92M | 89.64M | 39.33M | 26.52M | 41.27M | 190.95M | 113.27M | 102.16M | 121.64M | 71.55M | 71.55M | 43.64M | 48.54M | 46.60M | 65.58M | 53.56M | 75.78M | 189.49M | 177.97M | 115.72M | 76.72M | 159.10M | 285.19M | 138.71M | 53.68M | 44.84M | 51.89M | 34.17M | 63.30M | 96.73M | 43.98M | 43.54M | 78.28M | 246.52M | 404.69M | 388.95M | 336.55M | 198.93M | 311.70M | 186.92M | 158.88M | 312.36M | 414.80M | 413.20M | 378.87M | 439.11M | 409.89M | 177.88M | 206.48M | 304.99M | 351.72M | 394.81M | 326.66M | 458.07M | 492.02M |
|
Cash & Current Investments
|
170.78M | 177.95M | 152.89M | 151.68M | 198.10M | 188.27M | 64.45M | 59.57M | 139.02M | 86.20M | 46.34M | 55.92M | 89.64M | 39.33M | 26.52M | 41.27M | 190.95M | 113.27M | 102.16M | 121.64M | 71.55M | 71.55M | 43.64M | 48.54M | 46.60M | 65.58M | 53.56M | 75.78M | 189.49M | 177.97M | 115.72M | 76.72M | 159.10M | 285.19M | 138.71M | 53.68M | 44.84M | 51.89M | 34.17M | 63.30M | 96.73M | 43.98M | 43.54M | 78.28M | 246.52M | 404.69M | 388.95M | 336.55M | 198.93M | 311.70M | 186.92M | 158.88M | 312.36M | 414.80M | 413.20M | 378.87M | 439.11M | 409.89M | 177.88M | 206.48M | 304.99M | 351.72M | 394.81M | 326.66M | 458.07M | 492.02M |
|
Receivables - Net
|
| | | 12.11M | 13.03M | 15.33M | 16.20M | 20.15M | 22.34M | 19.75M | 17.47M | 21.70M | 21.25M | 21.28M | 19.79M | 20.90M | 25.92M | 25.56M | 25.07M | 25.84M | 30.33M | 31.03M | 22.22M | 22.61M | 33.65M | 31.93M | 23.94M | 27.70M | 32.09M | 32.93M | 34.54M | 43.24M | 44.54M | 42.50M | 41.51M | 45.05M | 46.49M | 46.88M | 40.90M | 37.86M | 39.55M | 44.77M | 46.38M | 48.50M | 55.65M | 56.11M | 66.62M | 79.70M | 109.02M | 90.60M | 91.44M | 108.03M | 145.89M | 157.49M | 127.33M | 120.55M | 133.73M | 146.98M | 136.69M | 151.79M | 164.93M | 156.41M | 166.23M | 180.75M | 195.49M | 192.50M |
|
Receivables
|
| | | 12.11M | 13.03M | 15.33M | 16.20M | 20.15M | 22.34M | 19.75M | 17.47M | 21.70M | 21.25M | 21.28M | 19.79M | 20.90M | 25.92M | 25.56M | 25.07M | 25.84M | 30.33M | 31.03M | 22.22M | 22.61M | 33.65M | 31.93M | 23.94M | 27.70M | 32.09M | 32.93M | 34.54M | 43.24M | 44.54M | 42.50M | 41.51M | 45.05M | 46.49M | 46.88M | 40.90M | 37.86M | 39.55M | 44.77M | 46.38M | 48.50M | 55.65M | 56.11M | 66.62M | 79.70M | 109.02M | 90.60M | 91.44M | 108.03M | 145.89M | 157.49M | 127.33M | 120.55M | 133.73M | 146.98M | 136.69M | 151.79M | 164.93M | 156.41M | 166.23M | 180.75M | 195.49M | 192.50M |
|
Inventory
|
| | | 124.95M | 123.27M | 122.35M | 134.72M | 159.20M | 163.94M | 159.87M | 161.94M | 170.79M | 178.55M | 178.30M | 185.13M | 189.51M | 205.67M | 199.80M | 190.84M | 204.83M | 218.40M | 199.71M | 168.28M | 197.33M | 215.33M | 204.28M | 189.72M | 204.99M | 205.77M | 208.06M | 209.69M | 201.64M | 225.97M | 241.68M | 255.58M | 241.67M | 263.88M | 258.64M | 250.90M | 273.04M | 273.75M | 271.44M | 263.19M | 236.01M | 238.79M | 249.84M | 271.42M | 286.60M | 338.08M | 350.18M | 351.38M | 396.20M | 399.14M | 393.32M | 387.14M | 376.08M | 424.73M | 418.90M | 414.72M | 428.72M | 452.02M | 432.27M | 482.10M | 480.03M | 478.88M | 452.06M |
|
Prepaid Assets
|
| | | 1.13M | 2.43M | 1.74M | 1.58M | 1.18M | 2.44M | 2.01M | 1.85M | 1.30M | 2.64M | 2.03M | 1.95M | 1.40M | 2.83M | 2.19M | 2.09M | 1.48M | 2.75M | 2.67M | 2.91M | 2.02M | 4.62M | 2.86M | 3.67M | 3.01M | 5.53M | 4.96M | 4.73M | 9.18M | 8.25M | 6.77M | 7.20M | 5.77M | 8.94M | 7.92M | 9.75M | 7.49M | 12.97M | 13.78M | 14.43M | 9.80M | 17.13M | 18.18M | 17.79M | 11.21M | 16.88M | 25.31M | 20.93M | 17.86M | 24.36M | 27.73M | 24.43M | 22.11M | 24.62M | 32.80M | 29.95M | 25.79M | 33.07M | 38.30M | 39.59M | 24.64M | 44.68M | 47.38M |
|
Current Assets
|
| | | 310.08M | 347.04M | 349.08M | 264.51M | 293.89M | 338.93M | 279.22M | 259.71M | 279.28M | 306.01M | 259.83M | 260.56M | 278.97M | 437.64M | 352.71M | 345.66M | 389.56M | 389.42M | 324.26M | 256.39M | 305.26M | 316.44M | 322.35M | 304.73M | 325.88M | 435.33M | 425.99M | 375.70M | 350.69M | 439.30M | 576.23M | 476.24M | 396.84M | 406.55M | 382.18M | 351.27M | 410.58M | 438.07M | 395.32M | 389.63M | 387.25M | 558.09M | 728.82M | 744.78M | 723.63M | 671.27M | 795.02M | 660.78M | 725.03M | 902.85M | 993.34M | 958.20M | 920.96M | 1,022.19M | 1,010.71M | 781.00M | 829.85M | 955.00M | 978.69M | 1,099.66M | 1,012.85M | 1,177.12M | 1,191.27M |
|
Buildings
|
| | | 621.88M | | | | 724.17M | | | | 807.79M | | | | 904.73M | | | | 1,004.26M | | | | 1,136.25M | | | | 1,279.26M | | | | 1,418.71M | | | | 1,620.22M | | | | 1,770.69M | | | | 1,969.59M | | | | 2,162.26M | | | | 2,445.51M | | | | 2,629.80M | | | | 3,003.19M | | | | 3,539.55M | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.57M | | | | 56.35M | | | | 124.61M | | | | 125.63M | | | | 98.59M | | | | 92.33M | | | | 169.80M | | | | 109.05M | | | | 131.15M | | |
|
Land & Improvements
|
| | | 297.83M | | | | 348.46M | | | | 381.76M | | | | 431.52M | | | | 490.00M | | | | 549.24M | | | | 593.04M | | | | 637.16M | | | | 729.97M | | | | 792.60M | | | | 872.15M | | | | 938.20M | | | | 1,097.98M | | | | 1,151.81M | | | | 1,281.41M | | | | 1,429.67M | | |
|
Property, Plant & Equipment (Net)
|
| | | 1,010.91M | 1,030.52M | 1,075.36M | 1,171.59M | 1,217.31M | 1,254.10M | 1,302.98M | 1,347.54M | 1,378.75M | 1,421.93M | 1,483.66M | 1,545.31M | 1,581.92M | 1,625.21M | 1,698.70M | 1,745.01M | 1,778.96M | 1,852.81M | 1,933.77M | 1,986.94M | 2,019.36M | 2,092.30M | 2,162.87M | 2,219.55M | 2,252.47M | 2,302.58M | 2,377.05M | 2,450.36M | 2,513.16M | 2,561.74M | 2,682.17M | 2,804.64M | 2,902.92M | 2,944.56M | 2,983.04M | 3,040.86M | 3,122.42M | 3,198.31M | 3,246.88M | 3,303.94M | 3,323.80M | 3,308.95M | 3,361.58M | 3,412.92M | 3,493.46M | 3,816.19M | 3,854.69M | 3,958.00M | 3,980.54M | 3,978.75M | 4,006.59M | 4,079.40M | 4,214.82M | 4,229.78M | 4,392.63M | 4,581.10M | 4,669.36M | 4,695.29M | 4,736.52M | 5,340.89M | 5,413.24M | 5,428.63M | 5,566.99M |
|
Goodwill
|
| | | 57.55M | 57.63M | 68.26M | 86.42M | 88.04M | 104.21M | 104.39M | 104.39M | 104.39M | 104.39M | 104.69M | 114.66M | 114.79M | 114.79M | 119.76M | 120.08M | 120.41M | 126.93M | 127.03M | 127.05M | 127.05M | 127.05M | 127.05M | 127.98M | 128.57M | 128.79M | 129.59M | 130.08M | 132.81M | 132.81M | 137.32M | 137.76M | 140.26M | 140.62M | 140.62M | 144.95M | 157.22M | 157.22M | 157.65M | 157.65M | 161.07M | 161.07M | 161.07M | 161.07M | 161.07M | 440.42M | 454.55M | 601.04M | 612.93M | 612.93M | 612.93M | 614.21M | 615.34M | 618.48M | 619.67M | 647.12M | 652.66M | 652.82M | 657.53M | 1,240.60M | 1,244.89M | 1,245.98M | 1,266.49M |
|
Goodwill & Intangibles
|
| | | 57.55M | 57.63M | 68.26M | 86.42M | 88.04M | 104.21M | 104.39M | 104.39M | 104.39M | 104.39M | 104.69M | 114.66M | 114.79M | 114.79M | 4.96M | 5.29M | 120.41M | 126.93M | 127.03M | 127.05M | 127.05M | 127.05M | 127.05M | 127.98M | 128.57M | 128.79M | 129.59M | 130.08M | 132.81M | 132.81M | 137.32M | 137.76M | 140.26M | 140.62M | 140.62M | 144.95M | 157.22M | 157.22M | 157.65M | 157.65M | 161.07M | 161.07M | 161.07M | 161.07M | 161.07M | 440.42M | 454.55M | 601.04M | 612.93M | 612.93M | 612.93M | 614.21M | 615.34M | 618.48M | 619.67M | 647.12M | 652.66M | 652.82M | 657.53M | 1,240.60M | 1,244.89M | 1,245.98M | 1,266.49M |
|
Long-Term Deferred Tax
|
| | | 9.42M | | | | 10.40M | | | | 13.14M | 13.93M | 10.60M | 10.60M | 16.07M | 23.29M | 11.89M | 12.10M | 23.29M | 21.19M | 19.30M | 17.72M | 15.53M | 16.23M | 17.70M | 18.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 10.23M | 11.27M | 10.79M | 11.74M | 11.72M | 11.82M | 11.80M | 11.98M | 12.40M | 13.11M | 13.38M | 13.93M | 14.48M | 14.80M | 15.17M | 15.45M | 15.95M | 16.39M | 16.85M | 17.16M | 18.30M | 18.59M | 18.55M | 18.29M | 19.22M | 19.38M | 19.62M | 20.24M | 23.45M | 23.63M | 24.47M | 34.54M | 29.91M | 32.77M | 39.81M | 46.52M | 41.15M | 43.15M | 66.02M | 70.81M | 71.77M | 70.88M | 72.20M | 78.21M | 82.15M | 148.10M | 147.85M | 182.12M | 187.22M | 184.61M | 177.59M | 188.80M | 192.15M | 191.90M | | 197.78M | 79.74M | 193.31M | 1,160.12M | 420.07M | 417.05M | 400.71M | 438.20M |
|
Non-Current Assets
|
| | | 1,078.69M | 1,099.41M | 1,154.42M | 1,269.74M | 1,317.07M | 1,370.13M | 1,419.17M | 1,463.91M | 1,495.54M | 1,539.43M | 1,601.73M | 1,673.90M | 1,711.20M | 1,754.80M | 1,833.62M | 1,880.55M | 1,915.32M | 1,996.13M | 2,077.64M | 2,131.15M | 2,164.70M | 2,237.93M | 2,308.46M | 2,365.82M | 2,400.26M | 2,450.75M | 2,526.26M | 2,600.68M | 2,669.42M | 2,718.18M | 2,843.95M | 2,976.95M | 3,073.09M | 3,117.96M | 3,163.48M | 3,232.33M | 3,320.80M | 3,398.68M | 3,470.55M | 3,532.41M | 3,556.64M | 3,540.90M | 3,594.85M | 3,652.21M | 3,736.68M | 4,404.71M | 4,457.09M | 4,741.16M | 4,780.69M | 4,776.29M | 4,797.12M | 4,882.41M | 5,022.31M | 5,040.16M | 5,216.75M | 5,426.01M | 5,517.58M | 5,541.42M | 6,746.88M | 7,120.52M | 7,195.27M | 7,193.89M | 7,393.89M |
|
Assets
|
| | | 1,388.78M | 1,446.45M | 1,503.50M | 1,534.26M | 1,610.95M | 1,709.06M | 1,698.39M | 1,723.62M | 1,774.82M | 1,845.43M | 1,861.56M | 1,934.46M | 1,990.17M | 2,192.43M | 2,186.34M | 2,226.20M | 2,304.88M | 2,385.55M | 2,401.91M | 2,387.54M | 2,469.97M | 2,554.37M | 2,630.81M | 2,670.55M | 2,726.15M | 2,886.08M | 2,952.25M | 2,976.38M | 3,020.10M | 3,157.48M | 3,420.18M | 3,453.18M | 3,469.93M | 3,524.51M | 3,545.66M | 3,583.60M | 3,731.38M | 3,836.75M | 3,865.87M | 3,922.03M | 3,943.89M | 4,098.99M | 4,323.67M | 4,396.99M | 4,460.31M | 5,075.97M | 5,252.11M | 5,401.94M | 5,505.73M | 5,679.14M | 5,790.46M | 5,840.62M | 5,943.27M | 6,062.35M | 6,227.46M | 6,207.01M | 6,347.43M | 6,496.43M | 7,725.57M | 8,220.18M | 8,208.12M | 8,371.01M | 8,585.17M |
|
Accounts Payables
|
| | | 145.33M | 164.06M | 174.23M | 159.25M | 215.68M | 245.81M | 203.19M | 185.18M | 211.16M | 219.94M | 215.21M | 197.25M | 232.91M | 252.54M | 230.29M | 201.81M | 250.81M | 255.77M | 234.71M | 174.70M | 226.58M | 243.18M | 246.06M | 206.64M | 241.21M | 269.85M | 250.95M | 230.47M | 293.90M | 281.64M | 307.11M | 294.26M | 321.42M | 333.30M | 324.81M | 242.40M | 335.24M | 347.18M | 327.11M | 275.90M | 184.80M | 310.12M | 323.66M | 332.10M | 355.47M | 453.51M | 509.30M | 399.00M | 588.78M | 618.93M | 587.03M | 518.25M | 560.55M | 570.49M | 601.31M | 521.95M | 569.53M | 597.11M | 573.32M | 585.87M | 620.45M | 673.94M | 666.09M |
|
Notes Payables
|
| | | | | | 9.00M | 0.60M | | | | | | | 58.60M | 59.10M | | | | | | | 18.50M | | | | 2.80M | | | | | 0.90M | | | | 39.60M | 27.41M | | 50.00M | 75.00M | 50.00M | 25.00M | 76.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 145.33M | 164.06M | 174.23M | 168.25M | 216.28M | 245.81M | 203.19M | 185.18M | 211.16M | 219.94M | 215.21M | 255.84M | 292.01M | 252.54M | 230.29M | 201.81M | 250.81M | 255.77M | 234.71M | 193.20M | 226.58M | 243.18M | 246.06M | 209.44M | 241.21M | 269.85M | 250.95M | 230.47M | 294.80M | 281.64M | 307.11M | 294.26M | 361.02M | 360.71M | 324.81M | 292.40M | 410.24M | 397.18M | 352.11M | 351.90M | 184.80M | 310.12M | 323.66M | 332.10M | 355.47M | 453.51M | 509.30M | 399.00M | 588.78M | 618.93M | 587.03M | 518.25M | 560.55M | 570.49M | 601.31M | 521.95M | 569.53M | 597.11M | 573.32M | 585.87M | 620.45M | 673.94M | 666.09M |
|
Accumulated Expenses
|
| | | 70.97M | 77.72M | 80.48M | 87.99M | 0.23M | 92.46M | 78.52M | 90.59M | 0.38M | 98.35M | 86.27M | 97.00M | 16.22M | 139.53M | 102.93M | 109.57M | 27.41M | 151.34M | 144.28M | 123.85M | 32.09M | 123.90M | 125.21M | 134.93M | 32.03M | 134.86M | 120.66M | 140.87M | 25.01M | 144.79M | 145.09M | 151.59M | 27.70M | 149.42M | 130.79M | 154.66M | 39.95M | 159.00M | 154.25M | 175.18M | 34.04M | 210.08M | 229.31M | 245.52M | 69.23M | 253.33M | 260.06M | 293.02M | 87.02M | 284.89M | 298.96M | 313.83M | 78.79M | 294.87M | 295.35M | 305.71M | 95.82M | 294.23M | 296.37M | 366.02M | 386.32M | 361.27M | 367.70M |
|
Other Accumulated Expenses
|
| | | 23.01M | | | | 24.63M | | | | 26.92M | | | | 44.49M | | | | 61.12M | | | | 35.91M | | | | 39.34M | | | | 46.61M | | | | 54.61M | | | | 68.94M | | | | 95.86M | | | | 122.01M | | | | 131.06M | | | | 154.96M | | | | 149.54M | | | | 189.87M | | |
|
Short term Debt
|
| | | 24.58M | 55.52M | 5.27M | 1.32M | 1.17M | 1.00M | 5.84M | 5.73M | 10.74M | 10.74M | 13.24M | 13.31M | 15.81M | 15.88M | 8.31M | 8.18M | 0.55M | 0.43M | 7.89M | 7.89M | 15.40M | 15.39M | 15.39M | 15.38M | 15.38M | 15.40M | 15.41M | 15.41M | 15.42M | 15.43M | 15.43M | 15.37M | 15.37M | 15.38M | 15.38M | 16.64M | 17.20M | 18.85M | 577.70M | 577.74M | 570.28M | 2.27M | 2.30M | 2.33M | 2.35M | 34.10M | 34.13M | 91.69M | 24.47M | 33.56M | 34.00M | 37.73M | 52.86M | 53.64M | 53.17M | 53.25M | 53.18M | 208.21M | 245.56M | 243.75M | 94.92M | 98.09M | 101.27M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | | | | 14.65M | | |
|
Current Taxes
|
| | | | 11.46M | | | | 5.19M | 1.24M | | | 3.00M | | | | 18.45M | 1.47M | | | 16.12M | 13.30M | | | 6.43M | 12.72M | | | | | | | | | | | | | | | | | | | 11.45M | 6.74M | 1.88M | | | | | | | 1.31M | | | 15.00M | | | | 32.59M | 1.28M | | | 4.75M | |
|
Curent Deferred Tax Liability
|
| | | -9.42M | -10.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 240.89M | 308.76M | 259.99M | 257.56M | 294.50M | 344.46M | 288.79M | 281.50M | 306.64M | 332.03M | 314.73M | 366.16M | 412.81M | 396.81M | 343.00M | 319.56M | 390.89M | 423.66M | 400.17M | 324.94M | 364.89M | 388.90M | 399.38M | 359.75M | 387.57M | 420.11M | 387.01M | 386.76M | 427.38M | 441.86M | 467.63M | 461.22M | 507.85M | 525.51M | 470.98M | 463.70M | 590.93M | 575.03M | 1,084.06M | 1,104.82M | 1,063.43M | 533.92M | 562.01M | 581.83M | 612.75M | 740.94M | 803.50M | 783.71M | 904.68M | 937.38M | 921.30M | 869.81M | 927.12M | 934.00M | 949.83M | 880.91M | 953.47M | 1,132.14M | 1,116.54M | 1,195.64M | 1,101.69M | 1,138.05M | 1,135.06M |
|
Non-Current Debt
|
| | | 154.75M | 109.85M | 679.16M | 678.86M | 678.68M | 678.65M | 673.47M | 673.11M | 667.93M | 667.75M | 660.05M | 660.78M | 653.08M | 803.97M | 803.82M | 853.74M | 853.64M | 853.54M | 845.95M | 845.85M | 838.25M | 838.15M | 830.55M | 830.47M | 822.87M | 872.43M | 915.05M | 914.96M | 907.36M | 1,057.24M | 1,299.63M | 1,299.31M | 1,291.72M | 1,291.64M | 1,283.99M | 1,288.95M | 1,283.28M | 1,303.43M | 715.06M | 715.12M | 714.50M | 1,281.74M | 1,361.92M | 1,362.08M | 1,361.39M | 1,682.17M | 1,677.39M | 1,766.05M | 1,663.40M | 1,639.18M | 1,639.58M | 1,634.50M | 1,620.51M | 1,598.52M | 1,596.79M | 1,583.61M | 1,582.76M | 1,398.71M | 2,461.92M | 2,439.04M | 2,413.62M | 2,373.06M | 2,352.03M |
|
Non-Current Deffered Revenue
|
| | | 12.79M | 12.96M | 13.31M | 13.55M | 13.86M | 13.86M | 13.71M | 13.96M | 14.70M | 14.80M | 15.04M | 15.33M | 15.79M | 16.00M | 16.26M | 16.44M | 16.56M | 16.94M | 17.19M | 17.15M | 17.64M | 17.83M | 17.64M | 17.10M | 17.81M | 17.87M | 15.33M | 15.60M | 15.78M | 15.96M | 16.10M | 16.49M | 15.93M | 16.09M | 15.58M | 15.57M | 15.88M | 16.03M | 15.85M | 15.89M | 13.60M | 14.43M | 14.37M | 14.64M | 15.09M | 15.16M | 15.14M | 14.07M | 12.75M | 12.67M | 11.67M | 11.84M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 141.23M | 140.95M | 158.44M | 182.59M | 203.08M | 213.50M | 230.21M | 249.88M | 260.40M | 265.93M | 278.09M | 286.96M | 293.71M | 318.02M | 306.88M | 309.92M | 318.02M | 319.96M | 318.48M | 340.08M | 354.97M | 354.06M | 353.95M | 399.82M | 447.26M | 406.77M | 414.77M | 422.33M | 493.60M | 455.69M | 461.67M | 324.57M | 398.54M | 349.66M | 374.67M | 379.38M | 442.75M | 402.84M | 417.27M | 425.24M | 485.20M | 445.37M | 451.20M | 449.15M | 511.13M | 471.84M | 496.45M | 494.88M | 635.81M | 545.20M | 545.76M | 544.99M | 665.58M | 559.49M | 582.83M | 591.81M | 725.94M | 603.96M | 608.90M | 638.20M | 646.90M | 694.36M | 716.03M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.07M | | | | 102.55M | | | | 105.93M | | | | 111.10M | | | 437.15M | 434.71M | 419.67M | 464.33M |
|
Other Non-Current Liabilities
|
| | | 14.80M | 15.47M | 15.89M | 16.51M | 16.94M | 18.94M | 19.16M | 19.52M | 19.10M | 20.19M | 21.13M | 21.75M | 21.40M | 22.50M | 24.22M | 24.80M | 22.50M | 19.29M | 20.02M | 20.41M | 18.98M | 19.53M | 19.88M | 20.27M | 19.50M | 19.85M | 20.67M | 21.23M | 37.98M | 20.22M | 20.83M | 21.79M | 39.78M | 42.91M | 23.21M | 23.74M | 44.33M | 28.68M | 49.53M | 49.69M | 50.69M | 51.53M | 53.39M | 74.61M | 72.44M | 109.47M | 111.12M | 131.44M | 148.38M | 136.19M | 129.53M | 141.40M | 159.06M | 161.97M | 166.57M | 170.11M | 57.83M | 168.96M | 170.53M | 61.59M | 69.38M | 71.31M | 72.68M |
|
Total Non-Current Liabilities
|
| | | 549.66M | 572.52M | 1,110.89M | 1,132.58M | 1,190.12M | 1,250.48M | 1,206.18M | 1,218.46M | 1,249.67M | 1,280.50M | 1,267.92M | 1,329.22M | 1,375.38M | 1,516.46M | 1,469.96M | 1,499.65M | 1,579.11M | 1,614.10M | 1,581.79M | 1,528.02M | 1,575.75M | 1,598.94M | 1,601.52M | 1,607.14M | 1,623.19M | 1,717.18M | 1,732.17M | 1,739.65M | 1,791.50M | 1,970.75M | 2,245.02M | 2,101.59M | 2,159.01M | 2,182.90M | 2,165.37M | 2,168.99M | 2,278.27M | 2,318.86M | 2,254.49M | 2,283.75M | 2,249.99M | 2,296.22M | 2,410.43M | 2,428.79M | 2,455.20M | 2,935.84M | 3,017.85M | 3,084.90M | 3,116.51M | 3,162.91M | 3,148.12M | 3,092.44M | 3,123.55M | 3,124.09M | 3,163.50M | 3,089.44M | 3,274.22M | 3,164.54M | 4,217.59M | 4,741.27M | 4,630.07M | 4,659.02M | 4,702.96M |
|
Total Liabilities
|
| | | 564.46M | 587.99M | 1,126.78M | 1,149.09M | 1,207.06M | 1,269.41M | 1,225.33M | 1,237.98M | 1,268.77M | 1,300.69M | 1,289.05M | 1,350.97M | 1,396.78M | 1,538.96M | 1,494.19M | 1,524.45M | 1,601.61M | 1,633.39M | 1,601.81M | 1,548.43M | 1,594.74M | 1,618.47M | 1,621.40M | 1,627.42M | 1,642.68M | 1,737.04M | 1,752.84M | 1,760.87M | 1,829.48M | 1,990.97M | 2,265.85M | 2,123.38M | 2,198.79M | 2,225.81M | 2,188.58M | 2,192.73M | 2,322.61M | 2,347.53M | 2,304.02M | 2,333.44M | 2,300.69M | 2,347.76M | 2,463.82M | 2,503.40M | 2,527.64M | 3,045.31M | 3,128.98M | 3,216.34M | 3,264.89M | 3,299.09M | 3,277.65M | 3,233.84M | 3,282.60M | 3,286.06M | 3,330.07M | 3,259.55M | 3,332.05M | 3,333.51M | 4,388.12M | 4,802.86M | 4,699.45M | 4,730.33M | 4,775.64M |
|
Total Debt
|
| | | 179.33M | 165.37M | 684.43M | 680.18M | 679.85M | 679.65M | 679.31M | 678.85M | 678.67M | 678.49M | 673.30M | 674.09M | 668.89M | 819.85M | 812.13M | 861.92M | 854.20M | 853.97M | 853.83M | 853.74M | 853.64M | 853.54M | 845.95M | 845.85M | 838.24M | 887.83M | 930.46M | 930.37M | 922.78M | 1,072.67M | 1,315.06M | 1,314.68M | 1,307.10M | 1,307.02M | 1,299.38M | 1,305.59M | 1,300.48M | 1,322.28M | 1,292.76M | 1,292.86M | 1,284.78M | 1,284.01M | 1,364.22M | 1,364.40M | 1,363.75M | 1,716.27M | 1,711.53M | 1,857.74M | 1,687.87M | 1,672.74M | 1,673.58M | 1,672.23M | 1,673.37M | 1,652.16M | 1,649.95M | 1,636.86M | 1,635.94M | 1,606.92M | 2,707.48M | 2,682.79M | 2,508.55M | 2,471.15M | 2,453.30M |
|
Common Equity
|
| | | 824.32M | 858.46M | 376.72M | 385.17M | 403.90M | 439.64M | 473.06M | 485.64M | 503.94M | 544.75M | 572.51M | 583.49M | 593.39M | 653.47M | 692.15M | 701.75M | 703.26M | 752.16M | 800.10M | 839.11M | 875.23M | 935.90M | 1,009.41M | 1,043.13M | 1,083.46M | 1,149.04M | 1,199.41M | 1,215.51M | 1,190.62M | 1,166.51M | 1,154.33M | 1,329.80M | 1,271.14M | 1,298.70M | 1,357.08M | 1,390.87M | 1,408.77M | 1,489.21M | 1,561.85M | 1,588.59M | 1,643.20M | 1,751.24M | 1,859.85M | 1,893.59M | 1,932.68M | 2,030.66M | 2,123.13M | 2,185.61M | 2,240.84M | 2,380.05M | 2,512.82M | 2,606.78M | 2,660.67M | 2,776.30M | 2,897.39M | 2,947.46M | 3,015.38M | 3,162.92M | 3,337.45M | 3,417.32M | 3,508.67M | 3,640.68M | 3,809.53M |
|
Shareholder's Equity
|
| | | 824.32M | 858.46M | 376.72M | 385.17M | 403.90M | 439.64M | 473.06M | 485.64M | 503.94M | 544.75M | 572.51M | 583.49M | 593.39M | 653.47M | 692.15M | 701.75M | 703.26M | 752.16M | 800.10M | 839.11M | 875.23M | 935.90M | 1,009.41M | 1,043.13M | 1,083.46M | 1,149.04M | 1,199.41M | 1,215.51M | 1,190.62M | 1,166.51M | 1,154.33M | 1,329.80M | 1,271.14M | 1,298.70M | 1,357.08M | 1,390.87M | 1,408.77M | 1,489.21M | 1,561.85M | 1,588.59M | 1,643.20M | 1,751.24M | 1,859.85M | 1,893.59M | 1,932.68M | 2,030.66M | 2,123.13M | 2,185.61M | 2,240.84M | 2,380.05M | 2,512.82M | 2,606.78M | 2,660.67M | 2,776.30M | 2,897.39M | 2,947.46M | 3,015.38M | 3,162.92M | 3,337.45M | 3,417.32M | 3,508.67M | 3,640.68M | 3,809.53M |
|
Liabilities and Shareholders Equity
|
| | | 1,388.78M | 1,446.45M | 1,503.50M | 1,534.26M | 1,610.95M | 1,709.06M | 1,698.39M | 1,723.62M | 1,774.82M | 1,845.43M | 1,861.56M | 1,934.46M | 1,990.17M | 2,192.43M | 2,186.34M | 2,226.20M | 2,304.88M | 2,385.55M | 2,401.91M | 2,387.54M | 2,469.97M | 2,554.37M | 2,630.81M | 2,670.55M | 2,726.15M | 2,886.08M | 2,952.25M | 2,976.38M | 3,020.10M | 3,157.48M | 3,420.18M | 3,453.18M | 3,469.93M | 3,524.51M | 3,545.66M | 3,583.60M | 3,731.38M | 3,836.75M | 3,865.87M | 3,922.03M | 3,943.89M | 4,098.99M | 4,323.67M | 4,396.99M | 4,460.31M | 5,075.97M | 5,252.11M | 5,401.94M | 5,505.73M | 5,679.14M | 5,790.46M | 5,840.62M | 5,943.27M | 6,062.35M | 6,227.46M | 6,207.01M | 6,347.43M | 6,496.43M | 7,725.57M | 8,220.18M | 8,208.12M | 8,371.01M | 8,585.17M |
|
Retained Earnings
|
| | | 759.88M | 792.07M | 374.50M | 382.26M | 399.90M | 433.58M | 465.51M | 476.49M | 493.84M | 526.55M | 553.09M | 562.23M | 570.27M | 669.39M | 662.37M | 670.11M | 669.39M | 711.76M | 753.84M | 785.39M | 818.96M | 872.18M | 942.63M | 972.14M | 1,010.60M | 1,068.59M | 1,116.36M | 1,129.79M | 1,150.55M | 1,166.51M | 1,154.33M | 1,327.52M | 1,271.14M | 1,291.38M | 1,347.38M | 1,378.59M | 1,393.17M | 1,467.21M | 1,537.42M | 1,559.61M | 1,609.92M | 1,718.64M | 1,818.74M | 1,844.73M | 1,873.73M | 1,980.21M | 2,063.92M | 2,114.76M | 2,161.43M | 2,299.93M | 2,423.15M | 2,508.93M | 2,550.63M | 2,703.65M | 2,846.27M | 2,917.07M | 2,987.93M | 3,149.36M | 3,311.46M | 3,379.75M | 3,459.07M | 3,640.68M | 3,809.53M |
|
Treasury Shares
|
| | | | | | | 0.01M | | | | 0.04M | | | | 0.07M | 0.13M | 0.15M | 0.15M | 0.15M | 0.20M | 0.19M | 0.20M | 0.19M | 0.27M | 0.27M | 0.26M | 0.27M | 0.31M | 0.31M | 0.31M | 0.30M | 718.37M | 1,228.56M | 1,321.85M | 0.34M | 352.59M | 352.59M | 352.59M | 0.39M | 0.45M | 0.44M | 0.47M | 0.47M | 0.51M | 0.57M | 0.57M | 0.65M | 0.49M | 0.49M | 0.52M | 0.53M | 0.52M | 0.51M | 0.50M | 0.55M | 0.12M | 0.11M | 0.11M | 0.49M | 0.42M | 0.44M | 0.45M | 0.50M | 0.38M | 0.39M |