|
Cash & Equivalents
|
24.07M | 27.23M | 42.03M | 44.61M | 47.92M | 63.22M | 74.50M | 85.68M | 96.12M | 87.47M | 58.80M | 69.40M | 68.83M | 92.99M | 112.18M | 71.63M | 81.10M | 98.55M | 127.37M | 41.04M | 24.94M | 24.57M | 41.43M | 54.49M | 42.53M | 47.44M | 33.31M | 38.04M | 21.68M | 11.31M | 8.51M | 14.34M | 10.09M | 12.42M | 3.89M | 12.73M | 20.10M | 28.91M | 25.66M | 42.16M | 14.78M | 34.82M | 64.75M | 77.25M | 80.92M | 42.99M | 40.25M | 24.40M | 50.84M | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | 32.03M | 18.28M | 18.84M | 121.97M | 152.04M | 84.89M | 136.62M | 104.90M | 116.31M | 95.13M | 140.35M |
|
Cash & Current Investments
|
24.07M | 27.23M | 42.03M | 44.61M | 47.92M | 63.22M | 74.50M | 85.68M | 96.12M | 87.47M | 58.80M | 69.40M | 68.83M | 92.99M | 112.18M | 71.63M | 81.10M | 98.55M | 127.37M | 41.04M | 24.94M | 24.57M | 41.43M | 54.49M | 42.53M | 47.44M | 33.31M | 38.04M | 21.68M | 11.31M | 8.51M | 14.34M | 10.09M | 12.42M | 3.89M | 12.73M | 20.10M | 28.91M | 25.66M | 42.16M | 14.78M | 34.82M | 64.75M | 77.25M | 80.92M | 42.99M | 40.25M | 24.40M | 50.84M | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | 32.03M | 18.28M | 18.84M | 121.97M | 152.04M | 84.89M | 136.62M | 104.90M | 116.31M | 95.13M | 140.35M |
|
Receivables - Net
|
| | 55.72M | | 63.54M | 62.44M | 62.76M | 68.39M | 69.78M | 69.57M | 70.92M | 75.38M | 77.56M | 74.88M | 75.26M | 78.09M | 76.28M | 83.22M | 76.50M | 93.65M | 97.56M | 100.02M | 95.33M | 120.47M | 122.36M | 114.67M | 109.17M | 104.32M | 109.26M | 115.33M | 116.60M | 116.47M | 123.53M | 132.10M | 147.95M | 146.19M | 152.39M | 148.46M | 156.36M | 150.62M | 154.72M | 157.49M | 136.21M | 143.23M | 130.76M | 153.07M | 156.49M | 186.50M | 209.19M | 205.16M | 208.09M | 236.67M | 246.01M | 247.73M | 188.23M | 201.38M | 175.97M | 191.76M | 153.27M | 351.81M | 368.93M | 361.00M | 322.29M | 336.40M | 335.72M | 341.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | | | | 8.13M | | | | 28.52M | | | | 34.09M | | | | 35.09M | 16.85M | 17.00M | 14.22M | 8.10M | 4.49M | 0.10M | | 29.09M | | | | 26.71M | 1.54M | 1.48M | 1.70M | 19.79M | | | |
|
Receivables
|
| | 55.72M | | 63.54M | 62.44M | 62.76M | 68.39M | 69.78M | 69.57M | 70.92M | 75.38M | 77.56M | 74.88M | 75.26M | 78.09M | 76.28M | 83.22M | 76.50M | 93.65M | 97.56M | 100.02M | 95.33M | 120.47M | 122.36M | 114.67M | 109.17M | 104.32M | 109.26M | 115.33M | 123.31M | 116.47M | 123.53M | 132.10M | 156.08M | 146.19M | 152.39M | 148.46M | 184.88M | 150.62M | 154.72M | 157.49M | 170.31M | 143.23M | 130.76M | 153.07M | 191.58M | 203.35M | 226.19M | 219.38M | 216.18M | 241.15M | 246.11M | 247.73M | 217.32M | 201.38M | 175.97M | 191.76M | 179.98M | 353.35M | 370.40M | 362.70M | 342.08M | 336.40M | 335.72M | 341.41M |
|
Inventory
|
| | 0.94M | | | | 0.83M | | | | 0.88M | | | | 0.90M | | | | 1.05M | | | | 1.06M | | | | 1.31M | | | | 1.31M | | | | 1.43M | | | | 2.24M | | | | 2.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 3.26M | | | | 2.15M | | | | 2.01M | | | | 1.28M | | | | 1.15M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.27M | | 10.86M | 11.48M | 5.72M | 9.54M | 10.05M | 11.84M | 7.10M | 10.67M | 15.71M | 13.61M | 8.77M | 14.80M | 19.90M | 18.85M | 14.30M | 10.43M | 14.65M | 14.06M | 9.65M | 21.77M | 28.45M | 23.58M | 10.79M | 25.58M | 32.70M | 17.32M | 9.85M | 8.39M | 14.53M | 13.32M | 9.95M | 11.15M | 21.01M | 23.69M | 11.76M | 9.28M | 23.58M | 23.39M | 14.45M | 20.71M | 23.75M | 22.06M | 21.41M | 20.24M | 19.98M | 17.95M | 22.28M | 22.47M | 22.26M | 18.39M | 24.77M | 24.38M | 21.54M | 27.13M | 25.68M | 39.51M | 44.38M | 31.17M | 29.05M | 29.40M | 33.18M | 39.89M |
|
Current Assets
|
| | 107.23M | | 122.32M | 137.14M | 145.96M | 163.61M | 175.95M | 168.88M | 139.72M | 155.44M | 162.10M | 181.47M | 198.40M | 164.52M | 177.28M | 200.62M | 220.36M | 145.12M | 137.16M | 138.65M | 147.46M | 196.74M | 193.34M | 185.70M | 173.46M | 167.94M | 163.63M | 143.96M | 136.27M | 139.20M | 148.15M | 157.84M | 167.65M | 170.07M | 193.50M | 201.07M | 201.08M | 202.07M | 193.07M | 215.71M | 236.32M | 241.19M | 247.29M | 235.05M | 245.90M | 247.99M | 297.01M | 289.26M | 282.81M | 325.25M | 315.76M | 312.97M | 304.31M | 257.79M | 215.79M | 237.73M | 347.03M | 569.43M | 558.62M | 545.08M | 472.50M | 493.37M | 474.61M | 552.49M |
|
Buildings
|
| | 68.44M | | | | 65.43M | | | | 65.46M | | | | 65.73M | | | | 66.47M | | | | 66.48M | | | | 66.50M | | | | 65.86M | | | | 65.87M | | | | 65.92M | | | | 65.92M | | | | 65.92M | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 2.37M | | | | 1.45M | | | | 0.70M | | | | 0.94M | | | | 2.56M | | | | 1.54M | | | | 9.03M | | | | 12.08M | | | | 12.65M | | | | 5.32M | | | | 1.84M | | | | 4.05M | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 16.93M | | | | 16.93M | | | | 16.93M | | | | 16.93M | | | | 17.00M | | | | 17.00M | | | | 17.00M | | | | 16.93M | | | | 16.93M | | | | 16.93M | | | | 16.93M | | | | 26.36M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 204.72M | | 129.67M | 127.34M | 126.43M | 129.53M | 133.20M | 133.25M | 129.87M | 138.61M | 139.08M | 136.76M | 133.56M | 146.63M | 157.47M | 157.60M | 154.76M | 171.23M | 179.38M | 176.50M | 172.49M | 172.53M | 173.20M | 172.50M | 187.29M | 182.76M | 188.26M | 197.23M | 200.21M | 193.94M | 189.56M | 191.78M | 206.11M | 203.60M | 204.24M | 210.30M | 209.90M | 206.86M | 208.84M | 220.84M | 192.76M | 209.75M | 194.59M | 190.26M | 189.87M | 186.94M | 186.99M | 196.22M | 219.09M | 224.06M | 229.22M | 230.92M | 246.33M | 252.93M | 260.66M | 258.25M | 258.10M | 327.71M | 328.93M | 324.78M | 326.19M | 331.21M | 321.33M | 309.83M |
|
Goodwill
|
| | 43.33M | | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 43.33M | 87.86M | 87.77M | 88.40M | 88.50M | 131.22M | 138.84M | 140.68M | 144.41M | 202.91M | 206.53M | 206.90M | 205.61M | 206.52M | 179.30M | 184.68M | 184.68M | 184.68M | 191.53M | 191.53M | 191.67M | 191.67M | 191.67M | 193.62M | 193.69M | 199.09M | 218.37M | 220.42M | 215.70M | 242.64M | 240.93M | 240.93M | 244.98M | 250.74M | 254.99M | 254.78M | 218.56M | 265.64M | 287.60M | 288.50M | 257.99M | 356.63M | 356.76M | 356.76M | 278.71M | 1,100.47M | 545.38M | 716.07M | 522.71M | 522.71M | 522.71M | 522.71M |
|
Intangibles
|
| | 35.85M | | 33.55M | 32.41M | 31.26M | 30.11M | 28.96M | 27.82M | 26.67M | 25.52M | 24.37M | 23.23M | 22.10M | 44.65M | 43.14M | 41.62M | 40.11M | 84.46M | 74.56M | 71.78M | 72.70M | 140.19M | 133.26M | 130.53M | 127.80M | 125.89M | 106.71M | 109.04M | 106.65M | 104.26M | 116.23M | 113.56M | 111.25M | 108.94M | 106.74M | 106.23M | 113.66M | 111.15M | 126.48M | 130.04M | 124.86M | 158.13M | 148.45M | 145.09M | 145.03M | 147.67M | 145.81M | 142.20M | 154.72M | 150.64M | 160.22M | 155.16M | 115.58M | 155.73M | 151.22M | 146.71M | 134.79M | 1,264.43M | 1,230.70M | 1,033.35M | 999.22M | 976.12M | 952.97M | 929.89M |
|
Goodwill & Intangibles
|
| | 79.18M | | 76.89M | 75.74M | 74.59M | 73.44M | 72.30M | 71.15M | 70.00M | 68.85M | 67.70M | 66.56M | 65.43M | 132.51M | 130.91M | 130.03M | 128.61M | 215.67M | 213.40M | 212.46M | 217.12M | 343.10M | 339.79M | 337.43M | 333.41M | 332.41M | 286.01M | 293.72M | 291.32M | 288.93M | 307.77M | 305.10M | 302.92M | 300.61M | 298.41M | 299.85M | 312.75M | 310.24M | 344.86M | 350.46M | 340.56M | 400.77M | 389.38M | 386.02M | 390.01M | 398.40M | 400.81M | 396.97M | 373.27M | 416.28M | 447.81M | 443.66M | 373.57M | 512.35M | 507.98M | 503.47M | 413.50M | 2,364.90M | 1,776.08M | 1,749.42M | 1,521.93M | 1,498.83M | 1,475.68M | 1,452.61M |
|
Long-Term Deferred Tax
|
| | | | | | 14.80M | | | | 16.96M | | | | 15.92M | | | | 12.52M | | | | 13.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 1.60M | | 1.62M | 1.59M | 1.81M | 1.52M | 1.53M | 1.53M | 1.57M | 1.86M | 1.89M | 1.82M | 1.80M | 2.55M | 2.54M | 2.55M | 2.54M | 2.54M | 2.55M | 2.35M | 2.24M | 3.03M | 3.03M | 3.04M | 5.78M | 5.95M | 6.53M | 6.60M | 13.49M | 13.79M | 14.21M | 14.45M | 15.94M | 15.93M | 15.13M | 31.92M | 36.48M | 33.05M | 40.24M | 34.64M | 76.70M | 43.28M | 74.59M | 78.06M | 53.10M | 51.71M | 48.38M | 45.43M | 46.25M | 47.88M | 50.08M | 51.23M | 101.03M | 53.20M | 55.30M | 56.40M | 58.86M | 84.25M | 79.86M | 81.42M | 71.94M | 71.79M | 70.09M | 67.71M |
|
Non-Current Assets
|
| | 209.50M | | 208.18M | 204.67M | 202.83M | 204.49M | 207.03M | 205.94M | 201.43M | 209.32M | 208.68M | 205.15M | 200.79M | 281.69M | 290.91M | 290.18M | 285.91M | 389.44M | 395.33M | 391.30M | 391.85M | 518.39M | 516.02M | 512.97M | 526.48M | 521.12M | 480.80M | 497.55M | 507.78M | 500.28M | 516.12M | 517.56M | 524.97M | 520.13M | 517.79M | 542.07M | 511.23M | 683.51M | 661.78M | 670.88M | 754.56M | 825.05M | 825.21M | 813.16M | 801.50M | 767.91M | 784.83M | 781.25M | 835.02M | 841.55M | 881.39M | 873.09M | 903.76M | 968.77M | 968.79M | 952.85M | 2,632.51M | 3,389.83M | 2,508.69M | 2,510.76M | 2,330.14M | 2,310.48M | 2,286.63M | 2,241.71M |
|
Assets
|
| | 316.73M | | 330.50M | 341.81M | 348.80M | 368.10M | 382.98M | 374.81M | 341.15M | 364.76M | 370.78M | 386.62M | 399.19M | 446.21M | 468.19M | 490.80M | 506.27M | 534.57M | 532.49M | 529.95M | 539.31M | 715.13M | 709.36M | 698.66M | 699.93M | 689.05M | 644.43M | 641.51M | 644.05M | 639.48M | 664.27M | 675.40M | 692.62M | 690.21M | 711.29M | 743.14M | 712.31M | 885.58M | 854.86M | 886.59M | 990.88M | 1,066.24M | 1,072.50M | 1,048.21M | 1,047.39M | 1,015.90M | 1,081.84M | 1,070.51M | 1,117.82M | 1,166.81M | 1,197.14M | 1,186.06M | 1,208.08M | 1,226.57M | 1,184.57M | 1,190.58M | 2,979.53M | 3,959.26M | 3,067.32M | 3,055.84M | 2,802.64M | 2,803.84M | 2,761.24M | 2,794.20M |
|
Accounts Payables
|
| | 10.33M | | 9.70M | 11.38M | 10.69M | 11.80M | 15.35M | 14.60M | 12.39M | 16.56M | 12.28M | 12.90M | 11.17M | 14.29M | 12.19M | 17.07M | 16.27M | 22.16M | 21.42M | 21.39M | 20.57M | 21.57M | 27.62M | 27.43M | 23.33M | 17.81M | 13.81M | 18.41M | 18.01M | 15.80M | 17.64M | 22.38M | 30.72M | 30.00M | 32.04M | 35.11M | 34.63M | 31.12M | 30.59M | 32.60M | 25.41M | 26.57M | 27.68M | 32.58M | 38.37M | 40.68M | 43.66M | 42.88M | 44.84M | 54.43M | 42.06M | 50.67M | 50.09M | 42.99M | 37.09M | 45.70M | 45.43M | 130.65M | 143.46M | 157.23M | 105.69M | 111.51M | 115.12M | 124.83M |
|
Payables
|
| | 10.33M | | 9.70M | 11.38M | 10.69M | 11.80M | 15.35M | 14.60M | 12.39M | 16.56M | 12.28M | 12.90M | 11.17M | 14.29M | 12.19M | 17.07M | 16.27M | 22.16M | 21.42M | 21.39M | 20.57M | 21.57M | 27.62M | 27.43M | 23.33M | 17.81M | 13.81M | 18.41M | 18.01M | 15.80M | 17.64M | 22.38M | 30.72M | 30.00M | 32.04M | 35.11M | 34.63M | 31.12M | 30.59M | 32.60M | 25.41M | 26.57M | 27.68M | 32.58M | 38.37M | 40.68M | 43.66M | 42.88M | 44.84M | 54.43M | 42.06M | 50.67M | 50.09M | 42.99M | 37.09M | 45.70M | 45.43M | 130.65M | 143.46M | 157.23M | 105.69M | 111.51M | 115.12M | 124.83M |
|
Accumulated Expenses
|
| | 5.39M | | 21.86M | 23.33M | 5.86M | 21.90M | 17.93M | 18.04M | 7.74M | 23.16M | 19.73M | 16.48M | 5.62M | 18.13M | 17.22M | 19.49M | 6.33M | 21.53M | 21.96M | 23.36M | 8.12M | 36.36M | 33.19M | 29.69M | 10.05M | 31.15M | 31.21M | 30.84M | 11.52M | 34.01M | 34.92M | 35.35M | 13.23M | 35.98M | 37.34M | 40.07M | 16.96M | 41.43M | 50.41M | 51.41M | 13.18M | 52.17M | 48.04M | 52.45M | 51.26M | 74.62M | 70.89M | 63.58M | 61.62M | 66.47M | 64.36M | 67.98M | 49.92M | 52.81M | 53.27M | 56.55M | 62.95M | 118.95M | 117.43M | 135.59M | 119.84M | 143.53M | 115.61M | 146.78M |
|
Other Accumulated Expenses
|
| | 5.62M | | | | 5.65M | | | | 4.81M | | | | 5.47M | | | | 5.11M | | | | 6.04M | | | | 8.94M | | | | 10.12M | | | | 12.00M | | | | 12.65M | | 6.07M | 7.05M | 14.33M | 5.66M | 3.78M | 4.28M | 10.58M | 6.82M | 6.81M | 4.16M | 4.61M | 12.48M | 4.04M | 4.41M | 3.94M | 6.21M | 12.11M | 21.62M | 71.73M | 73.46M | 53.06M | 49.57M | 45.15M | 68.20M | 48.07M | 70.49M |
|
Short term Debt
|
| | 0.02M | | 0.78M | 0.67M | 0.64M | 0.60M | 0.58M | 0.56M | 0.55M | 0.52M | 0.47M | 0.39M | 0.28M | 0.18M | 0.12M | 0.09M | 0.07M | 0.32M | 0.29M | 0.28M | | 56.08M | 55.91M | 55.90M | 55.56M | 69.78M | 55.71M | 41.87M | 27.66M | 0.35M | 0.46M | 0.47M | 0.36M | 0.35M | 0.34M | 0.34M | | 0.26M | 0.20M | 1.58M | 1.42M | 1.43M | 1.45M | 1.56M | 1.80M | 1.91M | 1.87M | 1.84M | 6.09M | 6.07M | 7.50M | 7.89M | 9.31M | 11.62M | 13.96M | 15.05M | 12.64M | 28.13M | 16.88M | 16.74M | 16.93M | 17.45M | 16.88M | 16.51M |
|
Current Leases
|
| | 0.90M | | | | 0.64M | | | | 0.55M | | | | 0.28M | | | | 0.07M | | | | 0.28M | | | | 0.33M | | | | 0.35M | | | | 0.36M | | | | 0.31M | 43.82M | 49.37M | 47.14M | 35.89M | 57.50M | 42.11M | 40.26M | 43.68M | 45.11M | 46.04M | 46.01M | 47.53M | 48.50M | 49.50M | 48.61M | 42.27M | 52.14M | 52.80M | 51.52M | 44.34M | 93.64M | 89.19M | 89.57M | 96.44M | 97.58M | 101.01M | 101.42M |
|
Current Taxes
|
| | 1.42M | | | | | | | | 4.39M | | | | | | | | | | | | 1.29M | | | | | | | | 0.07M | 8.33M | 1.63M | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.70M | | | | 0.43M | | | | 0.47M | | | | 0.46M | | | | 0.42M | | | | 0.37M | | | | 0.52M | | | | 0.35M | | | | 0.33M | | | | 0.26M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 29.78M | | 32.34M | 35.38M | 27.61M | 34.31M | 33.87M | 33.20M | 33.93M | 40.25M | 32.48M | 29.76M | 27.92M | 32.60M | 29.53M | 36.65M | 34.61M | 44.01M | 43.67M | 45.03M | 43.43M | 114.01M | 116.71M | 113.02M | 109.04M | 118.75M | 100.74M | 91.12M | 77.93M | 58.48M | 54.65M | 58.20M | 66.15M | 66.33M | 69.72M | 75.52M | 74.72M | 116.65M | 136.63M | 139.78M | 137.16M | 143.33M | 146.85M | 157.13M | 171.62M | 169.13M | 169.27M | 158.47M | 164.69M | 187.94M | 167.46M | 179.56M | 169.40M | 165.77M | 169.23M | 190.44M | 237.09M | 444.84M | 420.01M | 448.70M | 384.05M | 438.26M | 396.69M | 460.04M |
|
Capital Leases
|
| | 2.17M | | | | 0.88M | | | | 0.33M | | | | 0.06M | | | | 0.00M | | | | 1.27M | | | | 1.07M | | | | 0.72M | | | | 0.36M | | | | 0.05M | | | | 4.91M | | | | 5.01M | | | | 9.57M | 8.77M | 10.76M | 11.13M | 15.71M | 18.33M | 23.46M | 23.39M | 26.74M | 34.31M | 34.96M | 32.73M | 30.86M | 34.33M | 29.19M | 26.09M |
|
Non-Current Debt
|
| | 50.00M | | 51.82M | 51.02M | 50.00M | 50.75M | 50.61M | 50.47M | 0.33M | 0.23M | 0.14M | 0.09M | 0.06M | 0.04M | 0.02M | 0.00M | 0.00M | 1.48M | 1.42M | 1.35M | | 70.90M | 56.93M | 42.83M | 27.54M | 0.78M | 0.91M | 0.81M | | 13.53M | 20.98M | 40.70M | 40.22M | 40.52M | 40.45M | 40.38M | 47.28M | 47.31M | 57.31M | 72.74M | 67.34M | 136.90M | 136.55M | 116.58M | 112.40M | 117.16M | 161.73M | 161.31M | 155.47M | 155.12M | 147.28M | 106.93M | 106.59M | 150.68M | 119.77M | 118.86M | | 1,664.11M | 1,677.32M | 1,673.29M | 1,675.93M | 1,678.65M | 1,681.47M | 1,684.32M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.37M | 80.45M | 110.45M | 84.14M | 72.37M | 64.45M | 56.06M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.94M | | 23.79M | 39.23M | 34.58M | | | | | | | | 13.86M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.79M | | 4.88M | 5.12M | 18.76M | 6.41M | 7.98M | 12.17M | 26.07M | 10.06M | 12.50M | 12.99M | 12.44M | 23.99M | 25.90M | 26.58M | 26.85M | 27.41M | 29.01M | 28.84M | 22.68M | 35.84M | 33.73M | 38.26M | 39.88M | 44.91M | 39.23M | 39.01M | 41.87M | 41.79M | 42.66M | 42.00M | 29.08M | 32.79M | 33.57M | 35.76M | 37.17M | 38.01M | 40.45M | 43.11M | 41.21M | 45.49M | 45.88M | 45.53M | 89.96M | 41.54M | 41.47M | 40.66M | 101.22M | 45.05M | 45.37M | 45.37M | 108.11M | 52.95M | 53.27M | 53.29M | 103.75M | 177.81M | 271.20M | 209.52M | 38.17M | 35.18M | 33.45M | 37.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.74M | 150.12M | 159.69M | 69.68M | 114.38M | 82.40M | 76.00M | 130.84M | 86.21M | 103.28M | 97.18M | 163.10M | 105.77M | 106.55M | 102.89M | 158.70M | 102.70M | 96.80M | 87.94M | 155.32M | 246.96M | 243.22M | 275.84M | 325.64M | 324.96M | 334.32M | 327.94M |
|
Other Non-Current Liabilities
|
| | 4.49M | | 6.05M | 6.16M | 8.11M | 8.37M | 7.78M | 8.08M | 8.86M | 9.47M | 6.88M | 6.80M | 7.10M | 9.14M | 8.98M | 9.13M | 8.94M | 8.29M | 7.73M | 8.15M | 8.36M | 17.63M | 13.51M | 12.20M | 12.34M | 14.05M | 14.07M | 14.73M | 21.70M | 21.44M | 22.15M | 22.68M | 24.10M | 24.12M | 25.68M | 43.07M | 47.74M | 40.26M | 51.37M | 51.32M | 56.45M | 60.30M | 58.19M | 61.54M | 54.13M | 57.13M | 55.74M | 57.35M | 49.62M | 52.38M | 55.37M | 57.48M | 59.04M | 50.51M | 48.44M | 50.97M | 47.14M | 45.54M | 43.13M | 42.42M | 48.84M | 52.16M | 49.73M | 48.40M |
|
Total Non-Current Liabilities
|
| | 87.74M | | 89.04M | 91.52M | 84.60M | 91.46M | 92.46M | 95.84M | 45.39M | 50.53M | 45.12M | 42.84M | 40.42M | 56.62M | 55.45M | 63.23M | 61.46M | 72.89M | 74.10M | 75.22M | 67.39M | 220.49M | 207.37M | 194.11M | 178.09M | 164.43M | 140.87M | 130.94M | 124.00M | 117.42M | 122.88M | 147.13M | 135.82M | 139.65M | 143.74M | 151.66M | 111.33M | 291.88M | 253.45M | 274.13M | 357.25M | 440.10M | 448.01M | 434.48M | 445.94M | 414.04M | 475.75M | 457.62M | 474.55M | 502.66M | 477.42M | 445.88M | 441.79M | 490.43M | 462.53M | 473.92M | 1,978.18M | 2,581.29M | 2,661.97M | 2,676.88M | 2,132.73M | 2,524.67M | 2,495.27M | 2,549.96M |
|
Total Liabilities
|
| | 92.22M | | 95.09M | 97.68M | 92.71M | 99.83M | 100.24M | 103.92M | 54.25M | 60.00M | 52.00M | 49.64M | 47.52M | 65.76M | 64.44M | 72.36M | 70.40M | 81.19M | 81.83M | 83.36M | 75.75M | 238.11M | 220.88M | 206.31M | 190.44M | 178.48M | 154.94M | 145.67M | 145.70M | 138.86M | 145.03M | 169.81M | 159.92M | 163.76M | 169.42M | 194.73M | 159.07M | 332.14M | 304.81M | 325.44M | 413.70M | 500.39M | 506.21M | 496.01M | 500.06M | 471.17M | 531.49M | 514.97M | 524.17M | 555.03M | 532.79M | 503.36M | 500.83M | 540.93M | 510.96M | 524.88M | 2,215.27M | 2,626.82M | 2,705.10M | 2,719.31M | 2,516.77M | 2,576.84M | 2,544.99M | 2,598.36M |
|
Total Debt
|
| | 50.02M | | 52.60M | 51.70M | 50.64M | 51.35M | 51.19M | 51.03M | 0.89M | 0.75M | 0.61M | 0.47M | 0.33M | 0.22M | 0.14M | 0.10M | 0.07M | 1.79M | 1.71M | 1.63M | | 126.98M | 112.83M | 98.73M | 83.10M | 70.56M | 56.62M | 42.68M | 27.66M | 13.88M | 21.45M | 41.16M | 40.58M | 40.87M | 40.80M | 40.72M | 47.28M | 47.58M | 57.51M | 74.32M | 68.76M | 138.33M | 137.99M | 118.14M | 114.20M | 119.06M | 163.60M | 163.15M | 161.55M | 161.19M | 154.78M | 114.83M | 115.90M | 162.30M | 133.73M | 133.91M | 12.64M | 1,692.24M | 1,694.19M | 1,690.03M | 1,692.86M | 1,696.09M | 1,698.35M | 1,700.83M |
|
Common Equity
|
| | 224.51M | | 235.41M | 244.13M | 256.09M | 268.27M | 282.74M | 270.89M | 286.90M | 304.76M | 318.78M | 336.98M | 351.67M | 380.45M | 403.75M | 418.44M | 435.87M | 453.38M | 450.66M | 446.58M | 463.56M | 477.01M | 488.48M | 492.36M | 509.50M | 510.57M | 489.48M | 495.84M | 498.35M | 500.63M | 519.24M | 505.59M | 532.70M | 526.44M | 541.87M | 548.41M | 553.24M | 553.44M | 550.04M | 561.14M | 577.18M | 565.84M | 566.29M | 552.20M | 547.33M | 544.73M | 550.35M | 555.54M | 593.65M | 611.77M | 664.35M | 682.70M | 707.24M | 685.63M | 673.61M | 665.70M | 764.26M | 1,332.44M | 362.22M | 336.53M | 285.87M | 227.01M | 216.24M | 195.84M |
|
Shareholder's Equity
|
| | 224.51M | | 235.41M | 244.13M | 256.09M | 268.27M | 282.74M | 270.89M | 286.90M | 304.76M | 318.78M | 336.98M | 351.67M | 380.45M | 403.75M | 418.44M | 435.87M | 453.38M | 450.66M | 446.58M | 463.56M | 477.01M | 488.48M | 492.36M | 509.50M | 510.57M | 489.48M | 495.84M | 498.35M | 500.63M | 519.24M | 505.59M | 532.70M | 526.44M | 541.87M | 548.41M | 553.24M | 553.44M | 550.04M | 561.14M | 577.18M | 565.84M | 566.29M | 552.20M | 547.33M | 544.73M | 550.35M | 555.54M | 593.65M | 611.77M | 664.35M | 682.70M | 707.24M | 685.63M | 673.61M | 665.70M | 764.26M | 1,332.44M | 362.22M | 336.53M | 285.87M | 227.01M | 216.24M | 195.84M |
|
Liabilities and Shareholders Equity
|
| | 316.73M | | 330.50M | 341.81M | 348.80M | 368.10M | 382.98M | 374.81M | 341.15M | 364.76M | 370.78M | 386.62M | 399.19M | 446.21M | 468.19M | 490.80M | 506.27M | 534.57M | 532.49M | 529.95M | 539.31M | 715.13M | 709.36M | 698.66M | 699.93M | 689.05M | 644.43M | 641.51M | 644.05M | 639.48M | 664.27M | 675.40M | 692.62M | 690.21M | 711.29M | 743.14M | 712.31M | 885.58M | 854.86M | 886.59M | 990.88M | 1,066.24M | 1,072.50M | 1,048.21M | 1,047.39M | 1,015.90M | 1,081.84M | 1,070.51M | 1,117.82M | 1,166.81M | 1,197.14M | 1,186.06M | 1,208.08M | 1,226.57M | 1,184.57M | 1,190.58M | 2,979.53M | 3,959.26M | 3,067.32M | 3,055.84M | 2,802.64M | 2,803.84M | 2,761.24M | 2,794.20M |
|
Retained Earnings
|
| | 207.59M | | 214.86M | 221.71M | 231.50M | 237.31M | 247.21M | 258.06M | 244.41M | 252.26M | 264.38M | 273.71M | 286.74M | 293.75M | 304.54M | 315.68M | 327.83M | 333.22M | 326.67M | 319.76M | 333.15M | 329.26M | 337.36M | 339.35M | 348.89M | 346.54M | 322.82M | 321.09M | 319.26M | 317.33M | 330.27M | 313.94M | 337.06M | 328.55M | 340.21M | 341.33M | 342.66M | 338.98M | 331.68M | 339.24M | 350.03M | 335.43M | 332.93M | 314.43M | 304.14M | 296.78M | 297.61M | 300.19M | 334.91M | 350.06M | 398.95M | 414.62M | 436.12M | 411.37M | 395.76M | 384.80M | 480.32M | 417.28M | -228.15M | -301.63M | -338.23M | -389.76M | -402.45M | -418.75M |
|
Treasury Shares
|
| | 0.03M | | | | 0.02M | | | | 0.11M | 0.17M | 0.17M | 0.17M | 0.17M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.19M | 0.19M | 0.19M | 0.22M | 0.23M | 0.22M | 0.22M | 0.24M | 0.23M | 0.23M | 0.22M | 0.24M | 0.29M | 0.32M | 0.30M | 0.31M | 0.30M | 0.28M | 0.91M | 0.27M | 0.27M | 0.79M | 0.79M | 0.11M | 0.37M | 0.54M | 0.54M | 0.18M | 0.18M | 0.47M | 0.60M | 0.47M | 0.76M | 883.00 | 0.88M | 0.42M | | | 0.38M | | | |