|
Cash & Equivalents
|
11.13M | 35.93M | 11.61M | 14.75M | 13.15M | 79.39M | 47.70M | 24.66M | 63.25M | 62.49M | 52.27M | 49.77M | 119.39M | 127.32M | 151.96M | 118.86M | 186.15M | 58.46M | 121.72M | 57.54M | 91.35M | 88.24M | 119.36M | 105.85M | 182.61M | 202.05M | 265.45M | 127.54M | 171.64M | 176.69M | 150.97M | 125.11M | 185.70M | 183.69M | 161.00M | 120.19M | 168.81M | 174.29M | 114.66M | 101.63M | 169.56M | 167.59M | 36.88M | 43.21M | 72.84M | 363.33M | 437.00M | 597.62M | 568.84M | 384.59M | 144.59M | 125.86M | 79.71M | 24.77M | 45.10M | 38.70M | 49.40M | 22.45M | 25.15M | 13.91M | 12.60M | 11.85M | 12.04M | 11.53M | 10.35M | 9.81M | 39.64M | 8.94M |
|
Cash & Current Investments
|
11.13M | 35.93M | 11.61M | 14.75M | 13.15M | 79.39M | 47.70M | 24.66M | 63.25M | 62.49M | 52.27M | 49.77M | 119.39M | 127.32M | 151.96M | 118.86M | 186.15M | 58.46M | 121.72M | 57.54M | 91.35M | 88.24M | 119.36M | 105.85M | 182.61M | 202.05M | 265.45M | 127.54M | 171.64M | 176.69M | 150.97M | 125.11M | 185.70M | 183.69M | 161.00M | 120.19M | 168.81M | 174.29M | 114.66M | 101.63M | 169.56M | 167.59M | 36.88M | 43.21M | 72.84M | 363.33M | 437.00M | 597.62M | 568.84M | 384.59M | 144.59M | 125.86M | 79.71M | 24.77M | 45.10M | 38.70M | 49.40M | 22.45M | 25.15M | 13.91M | 12.60M | 11.85M | 12.04M | 11.53M | 10.35M | 9.81M | 39.64M | 8.94M |
|
Receivables - Net
|
0.80M | 0.71M | 12.73M | 12.98M | 17.69M | 12.72M | 13.53M | 11.92M | 20.93M | 11.92M | 12.28M | 16.19M | 16.99M | 19.11M | 14.61M | 14.89M | 13.34M | 14.41M | 15.94M | 16.73M | 18.21M | 16.40M | 22.70M | 15.67M | 20.05M | 25.86M | 18.05M | 18.07M | 15.90M | 18.67M | 19.39M | 18.86M | 19.65M | 18.60M | 18.12M | 18.08M | 21.26M | 18.63M | 19.50M | 21.55M | 16.98M | 22.19M | 22.76M | 22.10M | 20.78M | 12.48M | 20.16M | 22.34M | 22.36M | 27.07M | 27.37M | 30.20M | 32.11M | 31.24M | 32.25M | 32.94M | 36.51M | 32.09M | 30.45M | 32.22M | 41.52M | 34.85M | 39.20M | 39.90M | 38.02M | 37.44M | 35.07M | 31.33M |
|
Receivables
|
0.80M | 0.71M | 12.73M | 12.98M | 17.69M | 12.72M | 13.53M | 11.92M | 20.93M | 11.92M | 12.28M | 16.19M | 16.99M | 19.11M | 14.61M | 14.89M | 13.34M | 14.41M | 15.94M | 16.73M | 18.21M | 16.40M | 22.70M | 15.67M | 20.05M | 25.86M | 18.05M | 18.07M | 15.90M | 18.67M | 19.39M | 18.86M | 19.65M | 18.60M | 18.12M | 18.08M | 21.26M | 18.63M | 19.50M | 21.55M | 16.98M | 22.19M | 22.76M | 22.10M | 20.78M | 12.48M | 20.16M | 22.34M | 22.36M | 27.07M | 27.37M | 30.20M | 32.11M | 31.24M | 32.25M | 32.94M | 36.51M | 32.09M | 30.45M | 32.22M | 41.52M | 34.85M | 39.20M | 39.90M | 38.02M | 37.44M | 35.07M | 31.33M |
|
Inventory
|
18.20M | 22.61M | 137.42M | 152.69M | 120.86M | 120.45M | 144.08M | 165.79M | 130.52M | 132.00M | 141.55M | 160.67M | 127.18M | 131.00M | 143.27M | 177.47M | 139.57M | 134.13M | 146.69M | 173.30M | 148.07M | 147.38M | 165.43M | 177.74M | 140.82M | 136.41M | 153.06M | 186.23M | 150.96M | 145.88M | 152.31M | 187.22M | 155.88M | 155.53M | 156.37M | 191.48M | 159.58M | 156.99M | 156.25M | 181.57M | 151.40M | 152.58M | 154.96M | 188.72M | 157.35M | 146.28M | 139.09M | 155.74M | 134.77M | 132.38M | 138.32M | 159.63M | 153.88M | 192.36M | 213.25M | 231.01M | 187.25M | 184.81M | 189.36M | 207.27M | 172.70M | 175.28M | 180.96M | 201.91M | 172.99M | 168.69M | 180.59M | 209.15M |
|
Current Deferred Tax Assets
|
-1.29M | 52.39M | 23.29M | 54.97M | 55.37M | 56.87M | 22.34M | 23.49M | 19.49M | 17.45M | 21.97M | 21.54M | 21.49M | 17.33M | 15.18M | 11.94M | 9.21M | 7.41M | 4.32M | 4.32M | 4.32M | 4.34M | 7.19M | 6.61M | 6.00M | 4.96M | 6.09M | 5.96M | 5.79M | 5.64M | 2.32M | 2.27M | 2.25M | 2.87M | 3.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-1.09M | -0.36M | 1.79M | 14.98M | -3.23M | -1.39M | 8.61M | 12.06M | 12.83M | 10.78M | 9.00M | 12.70M | 14.71M | 12.33M | 11.40M | 16.91M | 19.23M | 16.02M | 12.65M | 15.91M | 13.88M | 13.15M | 12.00M | 16.60M | 16.68M | 13.83M | 14.17M | 18.11M | 18.29M | 15.87M | 14.57M | 18.01M | 18.73M | 15.90M | 16.05M | 19.48M | 20.57M | 17.44M | 16.35M | 20.99M | 21.20M | 18.81M | 18.33M | 28.02M | 29.19M | 27.20M | 17.92M | 22.64M | 22.65M | 22.33M | 22.19M | 26.79M | 28.41M | 24.94M | 24.23M | 28.58M | 35.52M | 33.68M | 35.27M | 34.29M | 40.97M | 35.37M | 36.13M | 57.03M | 45.88M | 45.23M | 44.99M | 47.82M |
|
Current Assets
|
209.04M | 225.13M | 198.32M | 221.51M | 192.04M | 248.34M | 236.26M | 237.92M | 247.03M | 234.63M | 245.91M | 261.82M | 300.64M | 307.98M | 337.31M | 340.96M | 368.37M | 232.74M | 302.19M | 268.68M | 279.93M | 273.08M | 329.65M | 322.48M | 366.15M | 391.38M | 456.82M | 355.91M | 365.03M | 372.78M | 355.74M | 351.47M | 382.21M | 378.14M | 358.86M | 349.23M | 372.98M | 370.07M | 306.75M | 325.73M | 359.14M | 361.17M | 242.38M | 293.41M | 286.07M | 557.41M | 643.01M | 824.86M | 796.78M | 593.87M | 353.60M | 357.22M | 306.64M | 294.10M | 317.28M | 331.24M | 308.68M | 273.03M | 282.29M | 287.69M | 267.80M | 279.00M | 278.21M | 310.38M | 280.26M | 276.82M | 313.11M | 305.58M |
|
Buildings
|
| | 686.74M | | | | 698.40M | | | | 712.45M | | | | 726.81M | | | | 746.76M | | | | 767.15M | | | | 788.64M | | | | 814.18M | | | | 837.80M | | | | 861.95M | | | | 881.71M | | | | 897.12M | | | | 776.44M | | | | 792.21M | | | | 807.59M | | | | 823.56M | | | | 848.67M | |
|
Construction in Progress
|
| | 16.09M | | | | 11.53M | | | | 10.90M | | | | 14.29M | | | | 8.70M | | | | 15.38M | | | | 7.46M | | | | 11.92M | | | | 15.09M | | | | 27.85M | | | | 11.39M | | | | 17.13M | | | | 13.76M | | | | 22.40M | | | | 26.98M | | | | 15.71M | | | | 22.03M | |
|
Land & Improvements
|
| | 286.16M | | | | 287.59M | | | | 288.78M | | | | 296.50M | | | | 300.00M | | | | 303.93M | | | | 303.27M | | | | 303.42M | | | | 306.11M | | | | 307.21M | | | | 307.24M | | | | 306.20M | | | | 255.24M | | | | 255.24M | | | | 254.81M | | | | 253.82M | | | | 252.38M | |
|
Property, Plant & Equipment (Net)
|
1,048.86M | 1,045.95M | 1,001.78M | 1,001.83M | 994.81M | 991.53M | 1,004.10M | 1,006.54M | 1,012.76M | 1,009.50M | 1,009.16M | 1,011.99M | 1,015.23M | 1,016.47M | 1,022.37M | 1,019.25M | 1,017.93M | 1,016.81M | 1,026.37M | 1,026.18M | 1,029.45M | 1,034.83M | 1,043.28M | 1,041.21M | 1,040.47M | 1,042.90M | 1,052.64M | 1,049.60M | 1,048.71M | 1,060.51M | 1,080.19M | 1,084.72M | 1,088.61M | 1,093.35M | 1,098.10M | 1,105.78M | 1,114.24M | 1,126.84M | 1,149.13M | 1,157.98M | 1,162.19M | 1,166.42M | 1,168.96M | 1,177.97M | 1,176.75M | 1,151.62M | 1,130.06M | 1,006.37M | 995.85M | 983.19M | 979.85M | 967.10M | 956.68M | 958.93M | 969.61M | 965.79M | 965.57M | 963.57M | 971.95M | 968.44M | 965.67M | 944.86M | 959.82M | 966.56M | 969.79M | 971.02M | 966.98M | 968.18M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.10M | 83.12M | 79.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 6.36M | 6.36M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | 4.69M | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.96M | 20.96M | 21.10M | 21.39M | 21.29M | 21.27M | 21.25M | 21.23M | 21.21M | 21.19M | 21.17M | 22.09M | 23.43M | 24.52M | 24.50M | 24.48M | 24.43M | 24.41M | 24.39M | 24.37M | 24.35M | 24.33M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 6.36M | 6.36M | 25.65M | 25.65M | 25.79M | 26.08M | 25.98M | 25.96M | 25.94M | 25.92M | 25.90M | 25.88M | 25.86M | 26.78M | 28.12M | 29.21M | 29.19M | 24.48M | 24.43M | 24.41M | 24.39M | 24.37M | 24.35M | 24.33M |
|
Long-Term Deferred Tax
|
| | | | | | 70.51M | | | | 72.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
41.85M | 40.60M | 2.01M | 46.02M | 50.01M | 50.82M | 51.70M | 53.48M | 54.67M | 55.41M | 55.80M | 54.11M | 54.46M | 56.30M | 59.31M | 60.29M | 59.30M | 60.13M | 59.74M | 59.72M | 60.76M | 60.62M | 59.31M | 60.34M | 63.85M | 66.79M | 66.75M | 63.69M | 63.05M | 62.66M | 61.73M | 62.89M | 64.07M | 63.53M | 64.99M | 66.92M | 69.72M | 71.42M | 71.47M | 75.88M | 66.47M | 67.48M | 80.78M | 103.53M | 122.51M | 65.30M | 53.59M | 53.73M | 55.86M | 55.47M | 57.80M | 55.59M | 56.24M | 53.38M | 48.60M | 45.41M | 46.41M | 46.66M | 46.44M | 42.92M | 44.82M | 47.87M | 48.20M | 45.49M | 45.98M | 44.56M | 51.36M | 53.39M |
|
Non-Current Assets
|
1,090.72M | 1,086.54M | 1,374.11M | 1,047.84M | 1,044.82M | 1,042.36M | 1,055.81M | 1,060.02M | 1,067.43M | 1,064.91M | 1,064.97M | 1,066.11M | 1,069.69M | 1,072.77M | 1,081.68M | 1,079.54M | 1,077.23M | 1,076.94M | 1,086.11M | 1,085.90M | 1,090.21M | 1,095.46M | 1,102.60M | 1,101.55M | 1,104.32M | 1,109.69M | 1,119.38M | 1,113.28M | 1,111.77M | 1,123.17M | 1,141.92M | 1,147.61M | 1,152.68M | 1,156.89M | 1,163.09M | 1,172.70M | 1,183.96M | 1,198.26M | 1,220.60M | 1,233.86M | 1,228.66M | 1,233.90M | 1,338.85M | 1,844.47M | 1,850.85M | 1,678.47M | 1,901.25M | 2,095.26M | 2,075.26M | 2,049.06M | 2,038.10M | 2,015.51M | 1,995.80M | 1,985.04M | 1,977.63M | 1,955.81M | 1,948.02M | 1,940.44M | 1,935.81M | 1,931.94M | 1,917.26M | 1,878.09M | 1,883.28M | 1,882.62M | 1,869.30M | 1,862.22M | 1,848.77M | 1,845.79M |
|
Assets
|
1,299.76M | 1,311.67M | 1,572.44M | 1,269.36M | 1,236.86M | 1,290.70M | 1,292.07M | 1,297.94M | 1,314.46M | 1,299.54M | 1,310.88M | 1,327.93M | 1,370.33M | 1,380.75M | 1,418.99M | 1,420.50M | 1,445.60M | 1,309.67M | 1,388.31M | 1,354.58M | 1,370.14M | 1,368.54M | 1,432.25M | 1,424.03M | 1,470.48M | 1,501.07M | 1,576.21M | 1,469.19M | 1,476.80M | 1,495.95M | 1,497.66M | 1,499.08M | 1,534.89M | 1,535.03M | 1,521.94M | 1,521.93M | 1,556.94M | 1,568.33M | 1,527.36M | 1,559.60M | 1,587.80M | 1,595.07M | 1,581.22M | 2,137.89M | 2,136.92M | 2,235.88M | 2,544.26M | 2,920.12M | 2,872.04M | 2,642.92M | 2,391.69M | 2,372.74M | 2,302.43M | 2,279.13M | 2,294.91M | 2,287.05M | 2,256.71M | 2,213.47M | 2,218.09M | 2,219.63M | 2,185.06M | 2,157.09M | 2,161.49M | 2,193.00M | 2,149.56M | 2,139.05M | 2,161.88M | 2,151.37M |
|
Accounts Payables
|
| | | | | | 116.22M | 101.63M | 88.42M | 82.25M | 99.68M | 101.47M | 93.59M | 87.66M | 101.27M | 98.85M | 85.11M | 72.73M | 110.64M | 93.69M | 82.20M | 71.97M | 98.48M | 92.40M | 82.90M | 89.33M | 133.12M | 113.27M | 91.47M | 88.01M | 132.49M | 119.01M | 100.39M | 98.46M | 118.39M | 130.13M | 106.50M | 104.70M | 122.33M | 131.16M | 117.89M | 115.32M | 132.22M | 145.94M | 123.32M | 88.05M | 103.50M | 136.05M | 118.31M | 113.67M | 135.18M | 138.20M | 123.94M | 125.44M | 169.87M | 135.48M | 135.47M | 132.03M | 165.48M | 143.29M | 136.39M | 137.67M | 162.29M | 159.61M | 143.16M | 121.12M | 169.85M | 157.45M |
|
Dividends payables
|
| | | | | | | | | | 5.19M | | | 15.49M | 9.73M | | | 11.89M | 17.85M | | | 41.90M | 24.00M | 24.18M | 24.34M | 24.61M | 99.68M | 27.63M | 27.88M | 28.29M | 30.62M | | | | 31.30M | | | | 31.78M | | | | 32.86M | | | | 32.06M | | | | 24.16M | 31.01M | 30.84M | 30.67M | 30.46M | | | | 30.23M | | | | 7.43M | | | | 7.12M | |
|
Payables
|
| | | | | | 116.22M | 101.63M | 88.42M | 82.25M | 104.87M | 101.47M | 93.59M | 103.15M | 111.00M | 98.85M | 85.11M | 84.62M | 128.48M | 93.69M | 82.20M | 113.87M | 122.47M | 116.58M | 107.24M | 113.94M | 232.79M | 140.90M | 119.35M | 116.30M | 163.12M | 119.01M | 100.39M | 98.46M | 149.69M | 130.13M | 106.50M | 104.70M | 154.12M | 131.16M | 117.89M | 115.32M | 165.08M | 145.94M | 123.32M | 88.05M | 135.57M | 136.05M | 118.31M | 113.67M | 159.33M | 169.21M | 154.78M | 156.10M | 200.33M | 135.48M | 135.47M | 132.03M | 195.72M | 143.29M | 136.39M | 137.67M | 169.72M | 159.61M | 143.16M | 121.12M | 176.97M | 157.45M |
|
Accumulated Expenses
|
-1.49M | -1.64M | -1.61M | 10.50M | 0.55M | 10.82M | 30.94M | 10.53M | 10.39M | 10.27M | 29.25M | 10.18M | 10.06M | 9.94M | 26.55M | 10.02M | 9.50M | | 24.48M | | | | 26.05M | | 2.34M | | 27.72M | | | | 27.93M | | | | 26.76M | | | | 25.42M | 1.36M | 3.70M | | 24.93M | | | | 24.38M | | | | 23.72M | | | | 25.00M | | | | 24.42M | | | | 28.48M | | | | 29.77M | |
|
Other Accumulated Expenses
|
| 144.87M | 154.99M | 152.88M | | | 17.06M | 160.18M | 71.44M | 123.21M | 24.02M | 157.91M | 122.47M | 124.24M | 16.97M | 168.75M | 101.26M | 135.75M | 21.15M | 189.96M | 133.21M | 179.59M | 19.35M | 199.46M | 146.65M | 163.08M | 19.40M | 137.34M | 92.60M | 200.38M | 15.91M | 230.70M | 133.10M | 239.81M | 19.99M | 230.08M | 128.46M | 246.86M | 11.83M | 233.90M | 154.18M | 248.44M | 15.37M | 246.03M | 164.94M | 175.02M | 27.63M | 269.17M | 320.39M | 335.29M | 25.84M | 280.60M | 204.33M | 309.87M | 17.30M | 334.04M | 304.16M | 283.60M | 24.49M | 318.60M | 296.11M | 308.54M | 17.91M | 244.13M | 311.08M | 301.92M | 240.51M | 245.81M |
|
Short term Debt
|
8.74M | 12.54M | 61.23M | 6.83M | 14.63M | 61.74M | 6.76M | 6.76M | 6.76M | 6.77M | | 4.81M | 9.49M | 14.18M | 20.21M | 13.80M | 12.60M | | | 6.25M | 12.50M | 18.75M | 25.00M | 25.00M | 1.63M | 0.07M | 1.12M | 0.78M | 0.34M | 0.01M | 0.18M | 0.06M | | | | | | | | | | | | | | | 39.40M | 39.40M | | | 0.12M | | | | 0.12M | | | | 0.07M | | | | 0.07M | | | | 149.18M | 149.40M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.68M | 49.52M | 44.37M | 42.30M | | | | 50.45M | | | | 54.57M | | | | 46.34M | | | | 49.84M | | | | 50.95M | |
|
Current Taxes
|
| | 2.62M | 2.92M | | | 7.62M | | 3.17M | 2.55M | | 1.24M | 5.17M | 3.84M | 5.83M | 8.10M | 0.33M | | 5.62M | 9.27M | | | | 10.26M | 1.57M | | 39.06M | 14.84M | 27.19M | | 37.56M | 3.73M | 1.63M | | 36.73M | 15.58M | 27.23M | | 37.07M | 9.89M | | | 38.20M | | | 15.74M | 31.18M | | | | 48.03M | | | | 60.21M | | 31.16M | 33.59M | 38.84M | | 26.34M | | 41.43M | | | | 42.53M | |
|
Current Deferred Revenue
|
13.62M | 3.43M | -0.09M | | 40.72M | 29.84M | 27.54M | | 48.47M | 35.30M | 32.63M | | 54.90M | 40.87M | 37.70M | | 63.05M | 47.37M | 44.10M | | 69.46M | | 49.83M | | 79.63M | 63.46M | 58.98M | | 87.20M | | 64.03M | | 96.85M | | 72.38M | | 102.91M | | 76.29M | | 104.36M | | 81.73M | | 107.10M | | 94.76M | | | | 93.16M | | 120.03M | | 93.61M | | | | 95.02M | | | | 87.49M | | | | 89.56M | |
|
Total Current Liabilities
|
226.88M | 226.52M | 264.96M | 267.17M | 253.48M | 257.58M | 309.55M | 279.10M | 271.02M | 260.36M | 267.10M | 275.61M | 295.68M | 296.22M | 319.06M | 305.88M | 305.69M | 255.86M | 316.07M | 299.18M | 297.37M | 312.00M | 344.44M | 330.33M | 314.72M | 315.93M | 445.61M | 343.72M | 326.33M | 316.18M | 368.82M | 353.51M | 359.63M | 338.27M | 375.83M | 375.79M | 365.11M | 351.56M | 364.62M | 376.30M | 380.13M | 363.76M | 392.47M | 442.66M | 444.88M | 353.43M | 451.06M | 444.62M | 438.70M | 448.95M | 465.26M | 449.65M | 478.88M | 465.61M | 502.32M | 469.52M | 470.79M | 449.22M | 488.97M | 461.90M | 458.84M | 446.21M | 454.21M | 448.11M | 454.24M | 423.03M | 625.60M | 593.87M |
|
Capital Leases
|
0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
771.91M | 769.71M | 638.04M | 636.19M | 595.24M | 593.41M | 573.74M | 572.00M | 570.26M | 568.52M | 550.14M | 545.43M | 540.72M | 536.00M | 525.04M | 518.76M | 512.50M | 400.00M | 400.00M | 393.75M | 387.50M | 381.25M | 375.00M | 368.75M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 485.00M | 460.00M | 940.00M | 910.00M | 910.00M | 835.05M | 575.35M | 327.25M | 376.97M | 327.36M | 372.89M | 423.25M | 483.68M | 454.11M | 444.55M | 414.90M | 475.34M | 452.28M | 472.22M | 476.58M | 527.02M | 471.46M | 489.41M | 335.46M | 400.90M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 105.22M | 56.48M | 55.84M | 55.88M | 68.34M | 67.74M | 67.08M | 65.47M | 63.16M | 62.17M | 61.54M | 61.74M | 56.50M | 57.11M | 57.10M | 57.96M | 57.71M | 57.03M | 53.49M | 61.35M | 50.03M | 48.15M | 45.40M | 53.77M | 53.73M | 56.51M | 60.39M | 60.05M | 65.42M | 63.12M | 43.57M | 48.00M | 52.16M | 52.36M | 51.34M | 50.48M | 44.12M | 56.18M | 55.34M | 0.41M | 27.72M | 82.72M | 94.28M | 100.50M | 98.63M | 86.19M | | | 80.19M | | | | 74.26M | | | | 67.71M | | | | 48.59M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.41M | 467.08M | 460.84M | 456.27M | 632.63M | 773.20M | 763.83M | 753.79M | 748.30M | 744.15M | 738.72M | 731.30M | 722.16M | 714.15M | 712.06M | 711.20M | 702.41M | 696.87M | 689.50M | 681.27M | 675.99M | 667.18M | 655.67M | 653.06M | 644.03M | 632.31M |
|
Other Non-Current Liabilities
|
82.05M | 82.92M | -1.95M | 93.83M | 95.39M | 97.58M | 93.82M | 97.84M | 101.82M | 103.57M | 105.66M | 98.35M | 101.40M | 108.12M | 114.90M | 115.70M | 116.66M | 119.86M | 120.07M | 117.39M | 121.23M | 122.22M | 123.22M | 124.36M | 127.68M | 130.08M | 133.59M | 132.61M | 134.55M | 128.01M | 126.61M | 125.88M | 126.61M | 128.23M | 129.35M | 131.25M | 130.93M | 128.39M | 128.79M | 130.76M | 127.72M | 131.13M | 129.44M | 70.08M | 72.45M | 66.85M | 80.61M | 96.47M | 110.38M | 97.83M | 88.61M | 86.56M | 153.37M | 145.11M | 55.51M | 132.19M | 133.26M | 134.63M | 53.73M | 125.27M | 122.48M | 130.84M | 46.85M | 109.98M | 107.27M | 104.23M | 95.11M | 95.53M |
|
Total Non-Current Liabilities
|
4.11M | 4.28M | 1.95M | 3.00M | 3.20M | 8.57M | -93.82M | -97.84M | -101.82M | -103.57M | -105.66M | -98.35M | -101.40M | -108.12M | -114.90M | -115.70M | -116.66M | -119.86M | -120.07M | -117.39M | -121.23M | -122.22M | -123.22M | -124.36M | -127.68M | -130.08M | -133.59M | -132.61M | -134.55M | -128.01M | -126.61M | -125.88M | -126.61M | -128.23M | -129.35M | -131.25M | -130.93M | -128.39M | -128.79M | -130.76M | -127.72M | -131.13M | -129.44M | -70.08M | -72.45M | -66.85M | -80.61M | -96.47M | -110.38M | -97.83M | -88.61M | -86.56M | -153.37M | -145.11M | -55.51M | -132.19M | -133.26M | -134.63M | -53.73M | -125.27M | -122.48M | -130.84M | -46.85M | -109.98M | -107.27M | -104.23M | -95.11M | -95.53M |
|
Total Debt
|
780.65M | 782.25M | 699.27M | 643.02M | 609.87M | 655.16M | 580.51M | 578.77M | 577.03M | 575.29M | 550.14M | 550.24M | 550.21M | 550.18M | 545.25M | 532.56M | 525.10M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 393.75M | 401.63M | 400.07M | 401.12M | 400.78M | 400.34M | 400.01M | 400.18M | 400.06M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 400.00M | 485.00M | 460.00M | 940.00M | 949.39M | 949.39M | 835.05M | 575.35M | 327.38M | 376.97M | 327.36M | 372.89M | 423.37M | 483.68M | 454.11M | 444.55M | 414.98M | 475.34M | 452.28M | 472.22M | 476.66M | 527.02M | 471.46M | 489.41M | 484.63M | 550.30M |
|
Common Equity
|
102.59M | 114.95M | 135.62M | 152.45M | 173.09M | 223.48M | 191.62M | 224.03M | 259.88M | 259.89M | 268.03M | 293.46M | 320.39M | 336.25M | 382.68M | 402.90M | 434.29M | 455.33M | 484.03M | 475.85M | 497.18M | 487.20M | 528.64M | 538.16M | 561.63M | 584.07M | 538.27M | 533.51M | 554.87M | 580.43M | 526.44M | 547.11M | 581.72M | 601.96M | 544.51M | 547.70M | 615.62M | 640.38M | 581.78M | 600.18M | 628.62M | 648.02M | 604.71M | 605.78M | 629.93M | 392.21M | 418.39M | 591.61M | 608.61M | 648.11M | 663.63M | 629.22M | 604.10M | 564.23M | 511.48M | 487.51M | 486.49M | 473.87M | 483.82M | 460.25M | 461.97M | 426.56M | 440.15M | 440.70M | 460.92M | 469.31M | 461.69M | 428.77M |
|
Shareholder's Equity
|
| | 135.62M | | | | 191.62M | 224.03M | 259.88M | 259.89M | 268.03M | 293.46M | 320.39M | 336.25M | 382.68M | 402.90M | 434.29M | 455.33M | 484.03M | 475.85M | 497.18M | 487.20M | 528.64M | 538.16M | 561.63M | 584.07M | 538.27M | 533.51M | 554.87M | 580.43M | 526.44M | 547.11M | 581.72M | 601.96M | 544.51M | 547.70M | 615.62M | 640.38M | 581.78M | 600.18M | 628.62M | 648.02M | 604.71M | 605.78M | 629.93M | 392.21M | 418.39M | 591.61M | 608.61M | 648.11M | 663.63M | 629.22M | 604.10M | 564.23M | 511.48M | 487.51M | 486.49M | 473.87M | 483.82M | 460.25M | 461.97M | 426.56M | 440.15M | 440.70M | 460.92M | 469.31M | 461.69M | 428.77M |
|
Liabilities and Shareholders Equity
|
1,299.76M | 1,311.67M | 1,572.44M | 1,269.36M | 1,236.86M | 1,290.70M | 1,292.07M | 1,297.94M | 1,314.46M | 1,299.54M | 1,310.88M | 1,327.93M | 1,370.33M | 1,380.75M | 1,418.99M | 1,420.50M | 1,445.60M | 1,309.67M | 1,388.31M | 1,354.58M | 1,370.14M | 1,368.54M | 1,432.25M | 1,424.03M | 1,470.48M | 1,501.07M | 1,576.21M | 1,469.19M | 1,476.80M | 1,495.95M | 1,497.66M | 1,499.08M | 1,534.89M | 1,535.03M | 1,521.94M | 1,521.93M | 1,556.94M | 1,568.33M | 1,527.36M | 1,559.60M | 1,587.80M | 1,595.07M | 1,581.22M | 2,137.89M | 2,136.92M | 2,235.88M | 2,544.26M | 2,920.12M | 2,872.04M | 2,642.92M | 2,391.69M | 2,372.74M | 2,302.43M | 2,279.13M | 2,294.91M | 2,287.05M | 2,256.71M | 2,213.47M | 2,218.09M | 2,219.63M | 2,185.06M | 2,157.09M | 2,161.49M | 2,193.00M | 2,149.56M | 2,139.05M | 2,161.88M | 2,151.37M |
|
Retained Earnings
|
141.58M | 149.01M | 167.25M | 180.71M | 201.43M | 211.17M | 234.04M | 252.66M | 276.17M | 286.27M | 298.76M | 316.78M | 336.52M | 340.27M | 374.92M | 386.27M | 409.50M | 422.22M | 438.67M | 447.88M | 467.05M | 453.94M | 493.17M | 503.18M | 526.18M | 537.30M | 485.69M | 499.99M | 521.53M | 543.96M | 488.48M | 509.02M | 533.76M | 552.77M | 492.84M | 510.26M | 572.34M | 592.10M | 532.81M | 549.84M | 580.31M | 600.56M | 561.65M | 577.55M | 607.43M | 411.43M | 438.50M | 609.12M | 623.09M | 656.54M | 663.40M | 628.98M | 603.87M | 564.00M | 511.26M | 487.29M | 486.27M | 471.17M | 479.72M | 456.02M | 453.20M | 414.86M | 427.35M | 426.52M | 442.99M | 449.89M | 450.95M | 420.85M |
|
Treasury Shares
|
585.00 | 588.00 | | 591.00 | 593.00 | 594.00 | 0.49M | | | | 0.34M | | | | 0.27M | | | | 0.04M | | 0.12M | 0.12M | 0.12M | | | | | 0.10M | 0.10M | 0.10M | 0.10M | | | | | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | 0.38M | | | | 0.23M | | | | 1.25M | | | | 0.17M | | | | | | | | | |