|
Cash & Equivalents
|
9.26M | 2.74M | 1.64M | 1.98M | 1.83M | 1.77M | 3.36M | 2.05M | 1.74M | 2.05M | 3.36M | 2.61M | 2.21M | 1.79M | 3.36M | 4.79M | 2.53M | 2.29M | 4.57M | 16.17M | 2.10M | 3.78M | 2.85M | 3.31M | 3.27M | 1.54M | 4.18M | 5.70M | 2.42M | 3.39M | 5.61M | 6.00M | 4.51M | 6.21M | 6.09M | 7.97M | 7.25M | 4.32M | 6.99M | 3.98M | 3.59M | 3.06M | 3.50M | 5.58M | 5.01M | 5.89M | 4.98M | 5.21M | 4.19M | 2.48M | 6.20M | 1.70M | 4.17M | 1.79M | 4.90M | 1.70M | 6.40M | 1.60M | 7.90M | 0.70M | 1.50M | 1.80M |
|
Short-term Investments
|
| | | | | | 1.75M | | | | 0.21M | 0.15M | | | | | | | | | | | | | | | 0.82M | | | 1.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
9.26M | 2.74M | 1.64M | 1.98M | 1.83M | 1.77M | 5.12M | 2.05M | 1.74M | 2.05M | 3.57M | 2.76M | 2.21M | 1.79M | 3.36M | 4.79M | 2.53M | 2.29M | 4.57M | 16.17M | 2.10M | 3.78M | 2.85M | 3.31M | 3.27M | 1.54M | 5.00M | 5.70M | 2.42M | 4.91M | 5.61M | 6.00M | 4.51M | 6.21M | 6.09M | 7.97M | 7.25M | 4.32M | 6.99M | 3.98M | 3.59M | 3.06M | 3.50M | 5.58M | 5.01M | 5.89M | 4.98M | 5.21M | 4.19M | 2.48M | 6.20M | 1.70M | 4.17M | 1.79M | 4.90M | 1.70M | 6.40M | 1.60M | 7.90M | 0.70M | 1.50M | 1.80M |
|
Receivables - Net
|
| | 88.07M | | 80.38M | 65.69M | 76.61M | 68.97M | 41.62M | 42.11M | 53.79M | 62.89M | 66.93M | 60.58M | 75.29M | 80.31M | 44.86M | 43.27M | 53.30M | 62.06M | 42.27M | 39.86M | 41.01M | 44.43M | 41.85M | 47.10M | 62.80M | 58.38M | 41.11M | 52.77M | 77.22M | 69.45M | 53.42M | 52.66M | 53.84M | 74.10M | 48.91M | 34.50M | 50.90M | 46.73M | 48.80M | 53.13M | 61.67M | 62.31M | 45.21M | 47.57M | 61.62M | 54.68M | 42.89M | 37.28M | 65.76M | 65.13M | 48.09M | 47.40M | 74.50M | 70.75M | 56.36M | 57.11M | 80.00M | 101.20M | 89.10M | 82.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | |
|
Receivables
|
| | 88.07M | | 80.38M | 65.69M | 76.61M | 68.97M | 41.62M | 42.11M | 53.79M | 62.89M | 66.93M | 60.58M | 75.29M | 80.31M | 44.86M | 43.27M | 53.30M | 62.06M | 42.27M | 39.86M | 41.01M | 44.43M | 41.85M | 47.10M | 62.80M | 58.38M | 41.11M | 52.77M | 77.22M | 69.45M | 53.42M | 52.66M | 53.84M | 74.10M | 48.93M | 34.52M | 50.92M | 46.75M | 48.82M | 53.15M | 61.69M | 62.33M | 45.22M | 47.59M | 61.64M | 54.70M | 42.91M | 37.30M | 65.78M | 65.15M | 48.11M | 47.41M | 74.50M | 70.77M | 56.38M | 57.13M | 80.00M | 101.20M | 89.10M | 82.30M |
|
Raw Materials
|
| | 3.08M | | 3.27M | 2.95M | 4.79M | 3.01M | 3.00M | 3.28M | 5.84M | 3.20M | 3.36M | 3.45M | 4.88M | 3.73M | 3.38M | 2.99M | 3.70M | 4.41M | 4.30M | 4.14M | 3.80M | 4.29M | 4.03M | 3.87M | 4.58M | 3.66M | 10.00M | 12.71M | 12.02M | 4.61M | 4.79M | 4.79M | 7.13M | 8.12M | 7.78M | 6.04M | 6.07M | 5.62M | 5.40M | 5.58M | 5.54M | 5.88M | 6.52M | 6.72M | 9.35M | 10.23M | 11.45M | 11.83M | 16.90M | 17.52M | 17.87M | 17.59M | 19.90M | 19.64M | 19.71M | 21.14M | 18.00M | 19.00M | 18.40M | 18.20M |
|
Current Deferred Tax Assets
|
| | 2.19M | | 2.17M | 1.26M | 2.71M | 1.20M | 2.12M | 2.16M | 0.79M | 0.84M | 0.92M | 0.84M | 1.70M | 1.72M | 1.66M | 1.70M | | | 0.13M | 0.34M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 4.61M | | 3.11M | 5.55M | 5.07M | 3.51M | 3.23M | 6.10M | 6.02M | 4.45M | 3.80M | 7.36M | 6.91M | 4.89M | 4.23M | 7.89M | 6.65M | 4.51M | 4.22M | 7.51M | 7.15M | 4.98M | 4.18M | 7.60M | 6.79M | 4.53M | 3.94M | 10.90M | 13.62M | 8.20M | 5.16M | 9.78M | 10.08M | 7.19M | 5.87M | 10.57M | 13.93M | 10.71M | 9.17M | 14.82M | 13.24M | 11.51M | 9.50M | 15.55M | 17.12M | 13.75M | 11.40M | 17.82M | 15.87M | 12.99M | 12.50M | 17.18M | 15.40M | 13.68M | 12.55M | 18.96M | 17.30M | 15.50M | 16.40M | 21.40M |
|
Current Assets
|
| | 137.27M | | 120.14M | 111.32M | 127.76M | 103.35M | 78.57M | 86.49M | 100.60M | 93.92M | 95.54M | 97.98M | 126.41M | 119.93M | 80.41M | 88.33M | 122.37M | 113.29M | 78.52M | 87.69M | 111.71M | 100.38M | 86.90M | 102.16M | 141.15M | 118.81M | 102.44M | 149.00M | 178.59M | 137.83M | 116.04M | 128.96M | 191.54M | 153.64M | 124.24M | 114.88M | 134.83M | 111.93M | 98.56M | 119.32M | 136.43M | 128.55M | 110.55M | 132.99M | 170.34M | 152.97M | 145.05M | 169.20M | 193.98M | 159.50M | 136.77M | 137.47M | 185.70M | 169.66M | 156.28M | 166.49M | 204.30M | 199.60M | 192.30M | 218.80M |
|
Construction in Progress
|
| | 5.39M | | 8.32M | 10.61M | 9.38M | 16.41M | 24.63M | 36.74M | 21.45M | 29.88M | 42.42M | 50.26M | 16.60M | 27.23M | 36.62M | 38.61M | 13.01M | 24.14M | 41.92M | 56.44M | 62.77M | 87.19M | 61.98M | 49.08M | 56.28M | 62.36M | 44.56M | 69.05M | 84.51M | 131.64M | 101.90M | 60.24M | 79.17M | 90.45M | 85.63M | 102.64M | 54.14M | 75.51M | 66.27M | 52.52M | 60.93M | 80.06M | 78.19M | 56.77M | 49.39M | 30.49M | 34.03M | 42.36M | 47.30M | 53.09M | 60.58M | 61.84M | 113.20M | 123.34M | 157.35M | 156.18M | 148.10M | 166.60M | 199.20M | 254.40M |
|
Property, Plant & Equipment (Net)
|
| | 462.76M | | 471.60M | 478.76M | 487.70M | 497.36M | 509.54M | 523.19M | 541.78M | 552.73M | 593.21M | 609.92M | 631.25M | 643.10M | 660.69M | 679.45M | 689.76M | 709.20M | 790.45M | 819.19M | 854.95M | 881.23M | 908.81M | 936.05M | 986.66M | 1,018.32M | 1,051.39M | 1,085.64M | 1,126.03M | 1,176.54M | 1,234.66M | 1,263.33M | 1,353.52M | 1,395.13M | 1,421.02M | 1,460.95M | 1,463.80M | 1,491.73M | 1,525.36M | 1,567.35M | 1,601.18M | 1,635.70M | 1,672.89M | 1,699.71M | 1,744.88M | 1,755.38M | 1,773.80M | 1,794.04M | 1,810.47M | 1,836.69M | 1,871.18M | 1,908.26M | 2,456.40M | 2,511.08M | 2,579.18M | 2,658.11M | 2,735.90M | 2,828.20M | 2,908.00M | 3,005.50M |
|
Long-Term Investments
|
| | 3.99M | | 4.11M | 3.69M | 3.92M | 4.26M | 4.69M | 4.67M | 4.17M | 4.53M | 2.28M | 2.79M | 3.10M | 2.95M | 3.54M | 3.48M | 3.68M | 3.77M | 3.67M | 3.41M | 3.64M | 3.67M | 4.33M | 4.63M | 4.90M | 5.21M | 5.95M | 6.38M | 6.76M | 6.64M | 7.49M | 7.95M | 6.71M | 7.51M | 8.82M | 8.54M | 9.23M | 7.22M | 9.57M | 9.68M | 10.78M | 10.88M | 11.74M | 11.49M | 12.10M | 11.56M | 10.52M | 9.89M | 10.58M | 10.87M | 11.69M | 11.08M | 12.30M | 13.22M | 13.62M | 14.16M | 14.40M | 14.40M | 15.90M | 16.80M |
|
Goodwill
|
| | 35.61M | | 35.61M | 35.61M | 0.20M | 4.09M | 4.09M | 4.09M | 0.20M | 4.54M | 4.72M | 4.72M | 4.35M | 4.62M | 4.62M | 4.62M | 4.95M | 4.95M | 16.05M | 16.05M | 10.12M | 15.07M | 15.07M | 15.07M | 15.07M | 15.07M | 15.07M | 21.94M | 19.60M | 22.10M | 19.60M | 19.60M | 21.57M | 25.79M | 25.79M | 21.52M | 32.67M | 32.67M | 32.68M | 36.93M | 38.73M | 38.73M | 38.80M | 38.80M | 44.71M | 44.71M | 45.16M | 45.16M | 46.21M | 46.21M | 46.21M | 46.21M | 508.20M | 507.57M | 507.86M | 507.85M | 507.70M | 507.70M | 507.70M | 507.50M |
|
Intangibles
|
| | 3.46M | | 3.29M | 3.21M | 4.07M | 3.04M | 2.96M | 2.88M | 2.80M | 3.02M | 3.17M | 3.08M | 2.98M | 2.88M | 2.77M | 2.67M | 2.40M | 2.32M | 2.42M | 2.32M | 2.22M | 2.13M | 2.03M | 1.94M | 1.84M | 1.75M | 1.66M | 4.61M | 4.69M | 4.48M | 4.28M | 4.07M | 3.85M | 5.91M | 5.61M | 3.27M | 8.13M | 7.82M | 7.52M | 7.21M | 8.29M | 7.96M | 7.62M | 7.30M | 13.19M | 12.83M | 14.09M | 13.75M | 17.86M | 17.41M | 16.96M | 16.52M | 16.90M | 16.41M | 15.91M | 15.47M | 15.00M | 14.60M | 14.00M | 13.70M |
|
Goodwill & Intangibles
|
| | 39.07M | | 38.91M | 38.82M | 4.27M | 7.13M | 7.05M | 6.97M | 3.00M | 7.56M | 7.89M | 7.79M | 7.33M | 7.50M | 7.40M | 7.30M | 7.36M | 7.27M | 18.46M | 18.36M | 12.34M | 17.20M | 17.10M | 17.01M | 16.91M | 16.82M | 16.73M | 26.55M | 24.29M | 26.59M | 23.88M | 23.68M | 25.42M | 31.69M | 31.40M | 24.79M | 40.80M | 40.49M | 40.20M | 44.15M | 47.02M | 46.69M | 46.43M | 46.10M | 57.90M | 57.54M | 59.25M | 58.91M | 64.07M | 63.62M | 63.18M | 62.73M | 525.10M | 523.99M | 523.77M | 523.33M | 522.70M | 522.30M | 521.70M | 521.20M |
|
Long-Term Deferred Tax
|
| | | | | | 112.91M | | | | 124.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 23.88M | | 22.30M | 21.64M | 79.26M | 77.96M | 76.76M | 75.63M | 77.41M | 76.36M | 75.33M | 76.18M | 66.58M | 66.39M | 66.30M | 66.24M | 78.14M | 78.11M | 77.66M | 77.33M | 77.52M | 76.93M | 76.56M | 76.34M | 76.80M | 76.22M | 76.13M | 75.79M | 75.58M | 75.54M | 76.43M | 76.34M | 72.42M | 77.10M | 76.94M | 77.03M | 73.41M | 73.55M | 74.81M | 112.65M | 113.81M | 111.57M | 109.24M | 107.87M | 104.17M | 101.61M | 99.50M | 97.28M | 108.21M | 99.38M | 95.98M | 91.68M | 96.40M | 86.04M | 83.59M | 81.90M | 77.40M | 77.30M | 76.10M | 75.30M |
|
Non-Current Assets
|
| | 533.72M | | 540.35M | 546.20M | 581.31M | 589.78M | 601.13M | 613.46M | 633.15M | 644.54M | 702.01M | 699.58M | 711.11M | 722.63M | 740.67M | 759.22M | 782.10M | 800.41M | 892.12M | 920.75M | 955.71M | 981.61M | 1,010.15M | 1,038.35M | 1,088.07M | 1,119.50M | 1,154.55M | 1,197.74M | 1,236.35M | 1,289.62M | 1,346.90M | 1,376.59M | 1,502.13M | 1,529.16M | 1,556.80M | 1,599.37M | 1,648.37M | 1,676.29M | 1,723.62M | 1,768.77M | 1,796.06M | 1,825.40M | 1,861.79M | 1,888.84M | 1,944.53M | 1,956.66M | 1,972.30M | 1,988.22M | 2,021.06M | 2,038.05M | 2,067.72M | 2,103.28M | 3,119.00M | 3,162.22M | 3,224.48M | 3,300.70M | 3,372.70M | 3,465.00M | 3,545.50M | 3,642.60M |
|
Assets
|
| | 670.99M | | 660.49M | 657.52M | 709.07M | 693.13M | 679.70M | 699.95M | 733.75M | 738.46M | 797.56M | 797.56M | 837.52M | 842.56M | 821.09M | 847.55M | 904.47M | 913.71M | 970.64M | 1,008.44M | 1,067.42M | 1,081.98M | 1,097.05M | 1,140.51M | 1,229.22M | 1,238.31M | 1,256.99M | 1,346.75M | 1,414.93M | 1,427.45M | 1,462.94M | 1,505.56M | 1,693.67M | 1,682.80M | 1,681.04M | 1,714.24M | 1,783.20M | 1,788.22M | 1,822.17M | 1,888.09M | 1,932.49M | 1,953.95M | 1,972.34M | 2,021.83M | 2,114.87M | 2,109.63M | 2,117.34M | 2,157.42M | 2,215.04M | 2,197.55M | 2,204.49M | 2,240.75M | 3,304.70M | 3,331.88M | 3,380.75M | 3,467.19M | 3,577.00M | 3,664.60M | 3,737.80M | 3,861.40M |
|
Accounts Payables
|
| | 65.54M | | 64.43M | 38.54M | 55.58M | 48.72M | 37.02M | 35.48M | 41.99M | 38.84M | 45.79M | 41.01M | 53.48M | 58.18M | 30.18M | 33.37M | 44.61M | 46.28M | 38.17M | 41.13M | 39.30M | 36.30M | 35.50M | 41.30M | 56.94M | 49.50M | 52.10M | 53.28M | 74.69M | 57.46M | 60.77M | 60.23M | 98.68M | 75.28M | 50.65M | 53.15M | 54.07M | 52.57M | 46.38M | 46.49M | 60.25M | 58.17M | 49.41M | 53.03M | 52.63M | 30.26M | 38.11M | 46.81M | 61.50M | 38.19M | 44.17M | 53.73M | 77.50M | 63.06M | 69.04M | 70.14M | 78.30M | 76.60M | 69.10M | 89.20M |
|
Notes Payables
|
| | 63.96M | | 4.25M | 26.59M | 34.71M | 15.66M | 13.55M | 30.76M | 61.20M | 47.63M | 75.49M | 91.30M | 105.67M | 83.47M | 47.87M | 71.17M | 88.23M | 66.77M | 94.71M | 127.09M | 173.40M | 172.74M | 180.04M | 154.49M | 209.87M | 199.33M | 145.59M | 203.10M | 250.97M | 229.11M | 235.29M | 268.29M | 294.50M | 276.39M | 301.23M | 224.74M | 247.40M | 254.34M | 286.40M | 216.40M | 175.64M | 156.12M | 169.30M | 192.03M | 221.63M | 140.90M | 137.02M | 167.33M | 202.20M | 94.10M | 95.81M | 118.60M | 179.90M | 170.40M | 207.10M | 214.80M | 196.50M | 215.40M | 245.30M | 95.80M |
|
Dividends payables
|
| | 3.14M | | 3.30M | 3.30M | 3.30M | 3.30M | 3.50M | 3.50M | 3.50M | 3.50M | 3.71M | 3.71M | 3.71M | 3.73M | 3.93M | 3.94M | 3.94M | 3.95M | 4.38M | 4.39M | 4.39M | 4.40M | 4.67M | 4.68M | 4.97M | 4.98M | 5.31M | 5.31M | 5.31M | 5.32M | 6.06M | 6.06M | 6.06M | 6.07M | 6.64M | 6.64M | 6.64M | 6.66M | 7.24M | 7.29M | 7.68M | 7.71M | 8.43M | 8.44M | 8.47M | 8.50M | 9.49M | 9.49M | 9.49M | 9.52M | 10.50M | 10.50M | 13.10M | 13.14M | 14.27M | 14.49M | 14.70M | 14.70M | 16.00M | 16.10M |
|
Payables
|
| | 132.64M | | 71.97M | 68.43M | 93.59M | 67.68M | 54.07M | 69.73M | 106.69M | 89.97M | 124.99M | 136.02M | 162.86M | 145.38M | 81.99M | 108.48M | 136.78M | 117.01M | 137.27M | 172.61M | 217.09M | 213.44M | 220.21M | 200.47M | 271.78M | 253.81M | 203.00M | 261.69M | 330.97M | 291.88M | 302.12M | 334.58M | 399.24M | 357.74M | 358.51M | 284.54M | 308.11M | 313.56M | 340.03M | 270.19M | 243.58M | 222.00M | 227.14M | 253.49M | 282.73M | 179.66M | 184.62M | 223.63M | 273.19M | 141.81M | 150.48M | 182.83M | 270.50M | 246.60M | 290.41M | 299.43M | 289.50M | 306.70M | 330.40M | 201.10M |
|
Accumulated Expenses
|
| | 6.78M | | 4.62M | 5.67M | 6.93M | 4.61M | 5.09M | 6.42M | 7.43M | 4.71M | 5.44M | 6.47M | 8.39M | 4.94M | 5.50M | 7.27M | 10.08M | 4.84M | 6.50M | 8.91M | 10.01M | 4.11M | 6.74M | 7.82M | 10.50M | 5.56M | 6.68M | 8.54M | 13.11M | 5.44M | 7.95M | 10.40M | 13.92M | 8.51M | 8.70M | 10.36M | 16.24M | 7.52M | 9.26M | 10.90M | 13.99M | 8.99M | 10.77M | 13.50M | 15.51M | 9.27M | 9.47M | 10.36M | 14.66M | 6.35M | 9.77M | 9.83M | 16.50M | 17.15M | 12.52M | 14.49M | 23.90M | 16.20M | 12.20M | 17.40M |
|
Other Accumulated Expenses
|
| | 10.39M | | 12.08M | 11.79M | 8.08M | 8.38M | 9.05M | 10.08M | 7.23M | 8.64M | 9.13M | 10.25M | 7.68M | 8.93M | 9.98M | 10.95M | 6.60M | 7.80M | 8.76M | 9.44M | 7.06M | 7.94M | 8.98M | 10.26M | 7.06M | 9.28M | 12.08M | 13.97M | 10.27M | 8.69M | 11.49M | 14.82M | 10.08M | 14.72M | 16.53M | 15.21M | 12.08M | 16.17M | 20.93M | 18.53M | 15.24M | 14.36M | 19.81M | 23.45M | 17.92M | 22.86M | 26.83M | 25.11M | 13.62M | 16.72M | 17.94M | 20.65M | 13.40M | 16.52M | 20.55M | 25.83M | 13.90M | 17.30M | 22.40M | 27.60M |
|
Short term Debt
|
| | 63.96M | | 9.20M | 26.59M | 34.71M | 15.66M | 13.55M | 30.76M | 61.20M | 47.63M | 75.49M | 91.30M | 105.67M | 83.47M | 47.87M | 71.17M | 88.23M | 66.77M | 94.71M | 127.09M | 173.40M | 172.74M | 180.04M | 154.49M | 209.87M | 199.33M | 145.59M | 203.10M | 250.97M | 229.11M | 235.29M | 268.29M | 294.50M | 276.39M | 301.23M | 224.74M | 247.40M | 254.34M | 286.40M | 216.40M | 175.64M | 156.12M | 169.30M | 192.03M | 221.63M | 140.90M | 137.02M | 167.33M | 202.20M | 94.10M | 95.81M | 118.60M | 179.90M | 170.40M | 207.10M | 214.80M | 196.50M | 215.40M | 245.30M | 95.80M |
|
Current Taxes
|
| | | | | | | | | | | 4.20M | 1.90M | | | 8.96M | 0.69M | | | 2.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55M | | | | 0.82M | | | | | | |
|
Current Deferred Revenue
|
| | 26.32M | | 25.14M | 27.77M | 30.92M | 30.51M | 29.99M | 29.83M | 29.27M | 26.79M | 25.53M | 26.94M | 26.14M | 24.41M | 23.48M | 24.97M | 25.20M | 22.31M | 21.45M | 24.02M | 27.17M | 27.04M | 27.57M | 26.86M | 29.24M | 29.64M | 30.73M | 32.49M | 34.75M | 34.80M | 32.02M | 34.89M | 32.62M | 29.71M | 29.84M | 29.63M | 5.99M | 13.52M | 10.33M | 6.46M | 6.28M | 19.68M | 13.91M | 5.36M | 2.31M | 9.43M | 6.66M | 3.51M | 5.03M | 10.56M | 12.89M | 9.09M | 13.70M | 21.33M | 19.68M | 14.76M | 16.10M | 16.40M | 16.10M | 13.10M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.83M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 197.64M | | 136.73M | 134.78M | 157.50M | 129.86M | 112.07M | 130.60M | 162.17M | 153.69M | 181.50M | 195.01M | 221.94M | 213.18M | 140.01M | 169.06M | 194.24M | 186.35M | 199.61M | 236.86M | 279.59M | 274.45M | 283.89M | 263.05M | 334.05M | 320.73M | 272.05M | 339.27M | 413.00M | 374.32M | 388.53M | 427.14M | 528.23M | 508.57M | 512.41M | 446.25M | 423.32M | 402.50M | 429.82M | 359.97M | 329.03M | 316.00M | 322.26M | 354.54M | 376.39M | 279.71M | 287.29M | 328.85M | 369.02M | 246.78M | 255.16M | 288.41M | 386.40M | 371.65M | 410.19M | 434.81M | 419.40M | 433.70M | 459.80M | 351.20M |
|
Capital Leases
|
| | | | | | | | | | | | | | 6.98M | | | | 6.13M | | | | | | | | 3.47M | | | | 2.07M | | | | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 89.64M | | 117.12M | 117.07M | 110.28M | 110.24M | 108.75M | 108.72M | 101.91M | 100.95M | 107.34M | 107.34M | 117.59M | 117.19M | 165.37M | 165.04M | 158.49M | 158.08M | 156.25M | 155.91M | 149.01M | 148.60M | 143.87M | 143.53M | 136.95M | 136.54M | 201.59M | 201.25M | 197.40M | 222.01M | 241.60M | 241.60M | 316.02M | 286.00M | 275.92M | 375.81M | 440.17M | 440.18M | 430.11M | 519.97M | 508.50M | 508.52M | 498.45M | 505.46M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.24M | | 0.20M | 0.19M | 0.17M | 0.16M | 0.14M | 0.13M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 18.20M | | 17.82M | 16.60M | 33.80M | 26.31M | 25.83M | 22.95M | 33.53M | 33.89M | 33.49M | 33.12M | 21.00M | 20.66M | 20.12M | 18.25M | 35.03M | 34.80M | 33.61M | 32.62M | 33.48M | 32.85M | 32.70M | 32.50M | 32.83M | 33.08M | 31.92M | 32.06M | 29.70M | 28.98M | 29.00M | 28.84M | 28.51M | 29.82M | 29.68M | 27.89M | 30.57M | 28.04M | 28.18M | 27.46M | 30.67M | 29.86M | 29.46M | 28.11M | 24.12M | 23.07M | 21.46M | 20.23M | 16.96M | 17.19M | 17.89M | 17.13M | 15.30M | 16.01M | 16.10M | 16.33M | 13.20M | 13.00M | 14.30M | 15.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.67M | | | 18.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 80.03M | | 92.70M | 93.65M | -128.72M | 119.53M | 123.61M | 127.26M | 139.82M | 127.49M | 131.20M | 135.31M | 155.23M | 142.41M | 142.77M | 142.51M | 160.23M | 160.06M | 173.82M | 174.25M | 192.60M | 197.42M | 199.62M | 205.56M | 241.58M | 231.00M | 234.72M | 252.27M | 135.85M | 141.48M | 143.15M | 146.81M | 170.12M | 160.91M | 164.42M | 165.49M | 198.61M | 186.43M | 193.59M | 202.65M | 224.65M | 211.80M | 219.49M | 225.45M | 250.46M | 241.13M | 244.98M | 248.70M | 275.11M | 258.40M | 261.21M | 264.54M | 281.60M | 271.33M | 283.32M | 289.21M | 296.10M | 312.30M | 315.70M | 338.80M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.42M | 12.41M | 12.09M | 9.90M | 11.77M | 11.70M | 11.41M | 9.87M | 10.85M | 10.45M | 10.11M | 8.57M | 16.71M | 16.31M | 15.50M | 12.39M | 14.67M | 13.96M | 13.40M | 10.60M | 12.31M | 11.79M | 11.55M | 8.70M | 10.30M | 9.80M | 9.90M |
|
Other Non-Current Liabilities
|
| | 157.47M | | 168.63M | 168.12M | 200.50M | 204.88M | 208.47M | 210.15M | 213.07M | 216.05M | 221.18M | 225.41M | 219.22M | 218.94M | 219.48M | 217.22M | 251.43M | 251.53M | 263.61M | 262.36M | 280.68M | 284.68M | 289.74M | 295.63M | 312.13M | 320.21M | 321.67M | 342.41M | 318.25M | 325.87M | 324.83M | 328.52M | 330.98M | 344.57M | 348.32M | 347.47M | 358.13M | 361.41M | 368.97M | 391.45M | 397.87M | 403.04M | 410.07M | 410.87M | 414.44M | 426.53M | 428.55M | 430.30M | 434.82M | 435.90M | 439.36M | 441.86M | 485.10M | 494.16M | 505.24M | 511.15M | 505.70M | 523.60M | 529.30M | 553.60M |
|
Total Non-Current Liabilities
|
| | 287.28M | | 253.86M | 251.85M | 267.78M | 240.10M | 220.82M | 239.32M | 264.07M | 254.64M | 307.07M | 302.36M | 339.53M | 330.37M | 305.38M | 334.11M | 352.72M | 344.44M | 355.86M | 392.77M | 428.60M | 423.05M | 427.76M | 406.58M | 471.00M | 457.27M | 473.64M | 540.52M | 610.39M | 596.34M | 630.13M | 668.74M | 844.25M | 794.57M | 788.34M | 822.06M | 863.49M | 842.68M | 859.93M | 879.94M | 837.53M | 824.53M | 820.71M | 860.00M | 926.30M | 877.59M | 873.10M | 912.68M | 947.41M | 903.06M | 900.90M | 932.21M | 1,573.50M | 1,556.82M | 1,584.91M | 1,607.74M | 1,681.10M | 1,693.70M | 1,709.40M | 1,789.10M |
|
Total Liabilities
|
| | 444.75M | | 422.49M | 419.97M | 468.29M | 444.98M | 429.29M | 449.47M | 477.15M | 470.69M | 528.25M | 527.77M | 558.75M | 549.31M | 524.86M | 551.33M | 604.15M | 595.96M | 619.46M | 655.13M | 709.28M | 707.73M | 717.49M | 702.21M | 783.13M | 777.48M | 795.31M | 882.93M | 928.64M | 922.21M | 954.96M | 997.26M | 1,175.23M | 1,139.14M | 1,136.66M | 1,169.53M | 1,221.62M | 1,204.09M | 1,228.90M | 1,271.40M | 1,235.40M | 1,227.56M | 1,230.78M | 1,270.87M | 1,340.74M | 1,304.12M | 1,301.64M | 1,342.98M | 1,382.24M | 1,338.96M | 1,340.26M | 1,374.07M | 2,058.60M | 2,050.98M | 2,090.15M | 2,118.89M | 2,186.80M | 2,217.30M | 2,238.70M | 2,342.70M |
|
Total Debt
|
| | 153.60M | | 126.32M | 143.66M | 144.99M | 125.89M | 122.31M | 139.48M | 163.11M | 148.59M | 182.84M | 198.64M | 223.26M | 200.66M | 213.24M | 236.21M | 246.72M | 224.85M | 250.96M | 283.00M | 322.40M | 321.34M | 323.91M | 298.01M | 346.82M | 335.87M | 347.18M | 404.35M | 448.36M | 451.12M | 476.88M | 509.89M | 610.52M | 562.39M | 577.15M | 600.55M | 687.57M | 694.52M | 716.51M | 736.37M | 684.14M | 664.65M | 667.75M | 697.49M | 221.63M | 140.90M | 137.02M | 167.33M | 202.20M | 94.10M | 95.81M | 118.60M | 179.90M | 170.40M | 207.10M | 214.80M | 196.50M | 215.40M | 245.30M | 95.80M |
|
Common Equity
|
| | 226.24M | | 238.00M | 237.55M | 240.78M | 248.14M | 250.41M | 250.48M | 256.60M | 267.77M | 269.30M | 269.79M | 278.77M | 293.25M | 296.22M | 296.22M | 300.32M | 317.75M | 351.18M | 353.31M | 358.14M | 374.25M | 379.55M | 438.30M | 446.09M | 460.83M | 461.68M | 463.82M | 486.29M | 505.24M | 507.99M | 508.30M | 518.44M | 543.66M | 544.38M | 544.71M | 561.58M | 584.13M | 593.28M | 616.69M | 697.09M | 726.39M | 741.56M | 750.96M | 774.13M | 805.51M | 815.70M | 814.44M | 832.80M | 858.59M | 864.23M | 866.68M | 1,246.10M | 1,280.90M | 1,290.60M | 1,348.30M | 1,390.20M | 1,447.30M | 1,499.10M | 1,518.70M |
|
Shareholder's Equity
|
| | 226.24M | | 238.00M | 237.55M | 240.78M | 248.14M | 250.41M | 250.48M | 256.60M | 267.77M | 269.30M | 269.79M | 278.77M | 293.25M | 296.22M | 296.22M | 300.32M | 317.75M | 351.18M | 353.31M | 358.14M | 374.25M | 379.55M | 438.30M | 446.09M | 460.83M | 461.68M | 463.82M | 486.29M | 505.24M | 507.99M | 508.30M | 518.44M | 543.66M | 544.38M | 544.71M | 561.58M | 584.13M | 593.28M | 616.69M | 697.09M | 726.39M | 741.56M | 750.96M | 774.13M | 805.51M | 815.70M | 814.44M | 832.80M | 858.59M | 864.23M | 866.68M | 1,246.10M | 1,280.90M | 1,290.60M | 1,348.30M | 1,390.20M | 1,447.30M | 1,499.10M | 1,518.70M |
|
Liabilities and Shareholders Equity
|
| | 670.99M | | 660.49M | 657.52M | 709.07M | 693.13M | 679.70M | 699.95M | 733.75M | 738.46M | 797.56M | 797.56M | 837.52M | 842.56M | 821.09M | 847.55M | 904.47M | 913.71M | 970.64M | 1,008.44M | 1,067.42M | 1,081.98M | 1,097.05M | 1,140.51M | 1,229.22M | 1,238.31M | 1,256.99M | 1,346.75M | 1,414.93M | 1,427.45M | 1,462.94M | 1,505.56M | 1,693.67M | 1,682.80M | 1,681.04M | 1,714.24M | 1,783.20M | 1,788.22M | 1,822.17M | 1,888.09M | 1,932.49M | 1,953.95M | 1,972.34M | 2,021.83M | 2,114.87M | 2,109.63M | 2,117.34M | 2,157.42M | 2,215.04M | 2,197.55M | 2,204.49M | 2,240.75M | 3,304.70M | 3,331.88M | 3,380.75M | 3,467.19M | 3,577.00M | 3,664.60M | 3,737.80M | 3,861.40M |
|
Treasury Shares
|
| | 0.10M | | 473.00 | 731.00 | 0.09M | 243.00 | 0.08M | -0.77M | 0.13M | 0.08M | 0.08M | 0.08M | 0.12M | 0.08M | 0.08M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.15M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.16M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.25M | 0.25M | 0.25M | 0.25M | 0.28M | 0.29M | 0.29M |
|
Retained Earnings
|
| | 76.81M | | 87.55M | 86.62M | 91.25M | 98.69M | 100.22M | 99.91M | -5.06M | -5.01M | -4.96M | -4.90M | -2.53M | -2.50M | -2.47M | -2.47M | -5.68M | -5.57M | -5.48M | -5.47M | -5.84M | -5.75M | -5.17M | -5.03M | -4.88M | -4.46M | -5.24M | -5.26M | -4.27M | -6.87M | -5.72M | -4.99M | 261.53M | 284.11M | 285.76M | 284.69M | 300.61M | 322.80M | 326.45M | 328.36M | 342.97M | 369.62M | 374.94M | 378.90M | 393.07M | 421.34M | 428.83M | 428.94M | 445.51M | 472.21M | 477.80M | 476.60M | 488.70M | 521.69M | -1.60M | -4.10M | 550.30M | 586.40M | 594.10M | 597.20M |