|
Cash & Equivalents
|
6.15M | 16.59M | 10.04M | 12.70M | 8.57M | 16.08M | 24.66M | 38.34M | 22.65M | 39.65M | 27.36M | 20.62M | 16.45M | 29.81M | 22.09M | 23.61M | 21.53M | 49.16M | 128.35M | 85.71M | 18.81M | 54.30M | 132.59M | 95.45M | 44.95M | 45.00M | 79.96M | 67.13M | 58.78M | 68.23M | 45.78M | 71.05M | 42.31M | 66.08M | 70.14M | 48.31M | 39.57M | 55.80M | 197.37M | 616.18M | 252.80M | 149.75M | 351.93M | 396.31M | 509.99M | 279.56M | 465.98M | 438.41M | 150.98M | 150.72M | 191.65M | 289.73M | 197.74M | 197.39M | 507.83M | 508.43M | 414.79M | 104.69M | 181.44M | 257.79M | 301.78M | 184.06M |
|
Cash & Current Investments
|
6.15M | 16.59M | 10.04M | 12.70M | 8.57M | 16.08M | 24.66M | 38.34M | 22.65M | 39.65M | 27.36M | 20.62M | 16.45M | 29.81M | 22.09M | 23.61M | 21.53M | 49.16M | 128.35M | 85.71M | 18.81M | 54.30M | 132.59M | 95.45M | 44.95M | 45.00M | 79.96M | 67.13M | 58.78M | 68.23M | 45.78M | 71.05M | 42.31M | 66.08M | 70.14M | 48.31M | 39.57M | 55.80M | 197.37M | 616.18M | 252.80M | 149.75M | 351.93M | 396.31M | 509.99M | 279.56M | 465.98M | 438.41M | 150.98M | 150.72M | 191.65M | 289.73M | 197.74M | 197.39M | 507.83M | 508.43M | 414.79M | 104.69M | 181.44M | 257.79M | 301.78M | 184.06M |
|
Receivables - Net
|
119.66M | 297.10M | 138.34M | 128.22M | 171.54M | 368.09M | 162.51M | 176.53M | 184.82M | 362.72M | 178.22M | 151.84M | 162.56M | 397.55M | 160.01M | 145.01M | 191.53M | 450.26M | 195.68M | 208.77M | 238.66M | 537.46M | 221.50M | 213.75M | 243.11M | 537.07M | 263.88M | 256.21M | 287.57M | 601.18M | 294.43M | 429.15M | 447.58M | 819.64M | 502.13M | 478.37M | 464.66M | 899.03M | 530.14M | 431.59M | 287.71M | 736.45M | 510.16M | 526.90M | 402.49M | 861.83M | 622.90M | 590.55M | 506.59M | 899.39M | 693.26M | 513.43M | 537.85M | 881.63M | 563.83M | 474.38M | 478.73M | 881.04M | 632.34M | 491.25M | 476.40M | 773.74M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
119.66M | 297.10M | 138.34M | 128.22M | 171.54M | 368.09M | 162.51M | 176.53M | 184.82M | 362.72M | 178.22M | 151.84M | 162.56M | 397.55M | 160.01M | 145.01M | 191.53M | 450.26M | 195.68M | 208.77M | 238.66M | 537.46M | 221.56M | 213.75M | 243.11M | 537.07M | 264.58M | 256.21M | 287.57M | 601.18M | 294.43M | 429.15M | 447.58M | 819.64M | 502.13M | 478.37M | 464.66M | 899.03M | 530.14M | 431.59M | 287.71M | 736.45M | 510.16M | 526.90M | 402.49M | 861.83M | 622.90M | 590.55M | 506.59M | 899.39M | 693.26M | 513.43M | 537.85M | 881.63M | 563.83M | 474.38M | 478.73M | 881.04M | 632.34M | 491.25M | 476.40M | 773.74M |
|
Raw Materials
|
| | | | | | 8.64M | 10.13M | | | 9.77M | 12.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 312.18M | 265.22M | 244.88M | 198.62M | 326.42M | 299.80M | 271.15M | 229.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
223.54M | 208.51M | 205.00M | 167.75M | 322.39M | 273.16M | 253.52M | 208.75M | 336.39M | 307.48M | 280.93M | 242.07M | 406.25M | 323.33M | 359.64M | 322.66M | 534.19M | 436.37M | 426.18M | 371.22M | 605.21M | 510.37M | 485.31M | 406.72M | 570.00M | 490.56M | 483.27M | 445.97M | 655.27M | 592.82M | 553.32M | 463.46M | 678.57M | 616.16M | 576.38M | 538.96M | 842.14M | 650.63M | 551.92M | 500.41M | 574.77M | 461.77M | 416.50M | 346.67M | 499.34M | 448.99M | 512.15M | 550.06M | 1,040.81M | 900.99M | 709.35M | 630.31M | 804.86M | 591.53M | 520.43M | 479.67M | 610.49M | 532.46M | 478.09M | 456.48M | 639.76M | 547.09M |
|
Current Deferred Tax Assets
|
15.31M | 15.31M | 10.04M | 10.04M | 10.04M | 10.04M | 9.56M | 9.56M | 9.56M | 9.38M | 10.29M | 10.29M | 10.32M | 10.32M | 16.33M | 16.33M | 16.33M | 16.34M | 16.07M | 16.06M | 16.06M | 16.06M | 17.56M | 17.58M | 17.58M | 17.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
18.05M | 6.54M | 13.39M | 17.04M | 24.74M | 12.56M | 14.38M | 17.42M | 27.07M | 17.76M | 19.80M | 24.39M | 36.01M | 16.81M | 21.31M | 26.80M | 37.23M | 17.83M | 23.12M | 22.14M | 30.39M | 14.80M | 23.35M | 26.50M | 33.15M | 16.33M | 46.95M | 55.47M | 58.65M | 34.84M | 51.01M | 102.07M | 100.69M | 82.93M | 96.93M | 96.55M | 93.35M | 77.33M | 80.69M | 66.59M | 55.71M | 37.27M | 56.80M | 55.95M | 66.34M | 53.53M | 54.70M | 53.42M | 83.95M | 50.59M | 70.65M | 69.43M | 72.14M | 58.78M | 68.34M | 68.14M | 79.58M | 55.18M | 48.59M | 50.71M | 60.50M | 46.24M |
|
Current Assets
|
382.71M | 544.05M | 376.81M | 338.55M | 540.58M | 679.92M | 464.78M | 451.18M | 580.96M | 736.98M | 516.59M | 451.44M | 636.18M | 777.82M | 586.19M | 550.93M | 819.29M | 969.95M | 795.91M | 712.62M | 917.79M | 1,132.98M | 902.44M | 785.36M | 939.91M | 1,106.52M | 882.94M | 841.63M | 1,083.62M | 1,297.07M | 959.60M | 1,067.86M | 1,276.10M | 1,584.81M | 1,253.89M | 1,171.55M | 1,452.22M | 1,685.73M | 1,368.69M | 1,614.05M | 1,173.72M | 1,371.81M | 1,344.04M | 1,324.12M | 1,461.83M | 1,627.46M | 1,652.86M | 1,616.58M | 1,765.41M | 1,984.55M | 1,652.50M | 1,491.76M | 1,602.68M | 1,713.14M | 1,660.32M | 1,548.51M | 1,594.06M | 1,581.22M | 1,335.35M | 1,251.07M | 1,485.02M | 1,558.26M |
|
Property, Plant & Equipment (Net)
|
16.37M | 19.02M | 22.56M | 24.32M | 27.65M | 30.90M | 33.37M | 33.41M | 34.11M | 39.32M | 40.82M | 43.91M | 46.02M | 49.64M | 62.83M | 69.08M | 75.81M | 79.58M | 81.67M | 84.40M | 89.74M | 101.14M | 103.58M | 103.72M | 103.70M | 101.58M | 102.57M | 100.10M | 95.07M | 98.52M | 97.86M | 95.27M | 92.13M | 89.66M | 86.41M | 89.85M | 85.55M | 90.83M | 76.02M | 72.92M | 66.63M | 60.97M | 57.06M | 53.30M | 51.42M | 49.95M | 48.80M | 47.27M | 54.42M | 54.19M | 53.74M | 53.16M | 53.79M | 52.03M | 55.08M | 60.59M | 66.61M | 70.30M | 69.32M | 72.82M | 78.89M | 79.82M |
|
Long-Term Investments
|
| 0.10M | 0.04M | 1.19M | 2.06M | 2.58M | 2.42M | 2.38M | 2.24M | | | | | | | | | | | | 25.49M | 25.49M | 25.66M | 61.46M | 62.88M | 61.46M | 61.17M | 60.00M | 60.02M | 60.64M | 62.42M | 63.16M | 59.05M | 67.87M | 66.59M | 63.36M | 63.77M | 62.23M | 61.99M | 58.30M | 59.13M | 62.18M | 63.52M | 60.85M | 63.38M | 61.41M | 65.50M | 89.83M | 26.12M | 25.87M | 24.47M | 27.59M | 27.09M | 24.35M | 22.47M | 22.01M | 21.68M | 109.91M | 105.36M | 111.18M | 116.71M | 117.45M |
|
Goodwill
|
26.10M | 26.10M | 26.10M | 26.10M | 26.10M | 26.10M | 26.10M | 26.10M | 26.10M | 58.63M | 60.40M | 61.36M | 54.15M | 55.26M | 55.60M | 55.57M | 55.35M | 53.27M | 52.13M | 49.32M | 49.84M | 50.16M | 49.44M | 50.41M | 49.86M | 50.09M | 269.26M | 266.90M | 264.71M | 264.20M | 262.71M | 263.27M | 261.68M | 261.37M | 261.14M | 260.58M | 260.69M | 259.93M | 260.62M | 259.92M | 260.67M | 261.68M | 263.13M | 262.06M | 262.37M | 265.12M | 262.53M | 261.73M | 304.93M | 303.67M | | | | | | | | | | | | |
|
Intangibles
|
19.14M | 18.79M | 18.48M | 18.24M | 18.03M | 13.50M | 21.73M | 17.42M | 17.23M | 74.13M | 75.46M | | | | 80.71M | 13.74M | 14.23M | 13.50M | 73.10M | 11.65M | 11.61M | 11.46M | 10.80M | 10.74M | 10.22M | 9.91M | 48.56M | 47.80M | 47.77M | 47.08M | 46.41M | 45.41M | 44.19M | 43.41M | 42.40M | 438.68M | 439.41M | 437.25M | 38.36M | 437.64M | 438.72M | 441.06M | 35.06M | 441.07M | 441.79M | 450.25M | 453.33M | 451.97M | 622.18M | 607.53M | 628.16M | 632.22M | 632.67M | 625.53M | 630.33M | 624.98M | 623.52M | 633.51M | 608.91M | 618.66M | 638.54M | 638.58M |
|
Goodwill & Intangibles
|
45.24M | 44.89M | 44.58M | 44.34M | 44.13M | 39.60M | 43.71M | 43.52M | 43.33M | 132.76M | 150.32M | 61.36M | 54.15M | 55.26M | 136.31M | 69.31M | 69.58M | 66.77M | 125.23M | 60.97M | 61.45M | 61.62M | 60.24M | 61.14M | 60.08M | 60.00M | 317.82M | 314.70M | 312.48M | 311.28M | 309.12M | 308.68M | 305.87M | 304.77M | 303.54M | 699.25M | 700.10M | 697.17M | 298.99M | 697.57M | 699.39M | 702.75M | 298.19M | 703.14M | 704.16M | 715.37M | 715.86M | 713.69M | 927.11M | 911.19M | 628.16M | 632.22M | 632.67M | 625.53M | 630.33M | 624.98M | 623.52M | 633.51M | 608.91M | 618.66M | 638.54M | 638.58M |
|
Long-Term Deferred Tax
|
10.67M | 10.67M | 1.80M | 1.80M | 1.80M | 1.80M | | | | | -4.16M | | | | -5.77M | | | | -4.40M | | | | 35.35M | | | | 41.82M | 15.90M | 16.08M | 16.17M | 11.44M | 27.98M | 28.36M | 28.34M | 22.43M | 25.21M | 25.25M | 25.14M | 18.14M | 34.55M | 34.55M | 18.14M | 5.10M | 5.22M | 5.26M | 4.68M | 3.56M | 1.65M | 9.40M | 8.97M | 26.39M | 26.39M | 26.43M | 26.39M | 19.25M | 25.58M | 26.18M | 26.96M | 15.44M | 15.48M | 15.76M | 15.46M |
|
Other Non-Current Assets
|
2.34M | 2.17M | 2.13M | 2.15M | 2.17M | 1.85M | 1.83M | 4.16M | 1.71M | 11.55M | 10.05M | 20.32M | 31.86M | 30.32M | 31.26M | 32.85M | 32.32M | 28.97M | 27.72M | 27.03M | 26.82M | 26.38M | 24.89M | 25.63M | 24.78M | 25.24M | 36.18M | 35.30M | 35.15M | 33.88M | 32.48M | 33.71M | 34.24M | 35.11M | 35.46M | 35.66M | 35.68M | 34.39M | 32.63M | 32.69M | 31.90M | 36.72M | 38.78M | 37.23M | 61.48M | 60.41M | 54.99M | 54.13M | 55.46M | 54.21M | 52.64M | 52.18M | 56.05M | 53.85M | 45.15M | 44.88M | 131.56M | 47.25M | 66.58M | 66.31M | 65.38M | 64.52M |
|
Non-Current Assets
|
74.62M | 76.86M | 77.62M | 73.81M | 77.81M | 81.06M | 81.33M | 81.09M | 81.38M | 197.90M | 201.19M | 212.78M | 221.18M | 226.78M | 244.71M | 252.20M | 258.13M | 251.14M | 247.85M | 239.43M | 271.69M | 283.51M | 281.63M | 321.32M | 319.61M | 316.92M | 969.01M | 962.15M | 958.44M | 961.98M | 955.58M | 972.70M | 960.53M | 966.26M | 954.16M | 1,274.99M | 1,260.22M | 1,242.87M | 1,196.45M | 1,184.91M | 1,096.09M | 1,097.61M | 1,092.35M | 1,074.60M | 1,091.76M | 1,100.55M | 1,089.67M | 1,101.69M | 1,316.94M | 1,305.68M | 1,059.90M | 1,062.72M | 1,059.37M | 1,036.20M | 1,020.85M | 1,016.88M | 1,102.23M | 1,202.39M | 1,147.88M | 1,164.81M | 1,205.97M | 1,200.45M |
|
Assets
|
457.33M | 620.91M | 447.92M | 412.36M | 618.39M | 760.98M | 546.10M | 532.27M | 662.34M | 934.88M | 717.77M | 664.23M | 857.36M | 1,004.60M | 830.90M | 803.13M | 1,077.42M | 1,221.09M | 1,043.76M | 952.05M | 1,189.48M | 1,416.49M | 1,184.07M | 1,106.68M | 1,259.52M | 1,423.44M | 1,851.94M | 1,803.79M | 2,042.05M | 2,259.05M | 1,915.18M | 2,040.56M | 2,236.63M | 2,551.07M | 2,208.06M | 2,446.54M | 2,712.44M | 2,928.61M | 2,565.14M | 2,798.96M | 2,269.81M | 2,469.42M | 2,436.39M | 2,398.72M | 2,553.59M | 2,728.02M | 2,742.53M | 2,718.27M | 3,082.35M | 3,290.22M | 2,712.41M | 2,554.48M | 2,662.05M | 2,749.33M | 2,681.16M | 2,565.40M | 2,696.29M | 2,783.61M | 2,483.23M | 2,415.87M | 2,690.98M | 2,758.71M |
|
Accounts Payables
|
107.52M | 85.64M | 103.01M | 49.22M | 138.09M | 90.22M | 96.73M | 55.68M | 171.37M | 118.73M | 104.04M | 69.68M | 195.55M | 113.91M | 131.24M | 103.38M | 242.35M | 161.85M | 174.54M | 102.76M | 297.72M | 175.06M | 173.59M | 100.22M | 244.90M | 181.65M | 217.90M | 164.52M | 312.19M | 216.86M | 232.36M | 152.85M | 301.43M | 224.83M | 225.50M | 172.81M | 346.64M | 215.22M | 204.79M | 114.75M | 192.19M | 157.65M | 139.18M | 114.12M | 252.31M | 233.89M | 236.92M | 215.49M | 438.17M | 223.15M | 169.51M | 140.06M | 294.29M | 179.40M | 182.53M | 158.65M | 289.77M | 239.88M | 228.15M | 200.72M | 431.03M | 334.28M |
|
Notes Payables
|
77.41M | 166.74M | | 35.00M | 141.97M | 245.06M | 30.05M | 83.07M | 87.01M | 265.09M | 65.00M | 76.09M | 122.09M | 215.78M | 48.84M | 62.95M | 45.03M | 153.85M | | | 5.50M | 171.84M | | | | 91.33M | | | | | | | | | | | 0.68M | 0.66M | 0.67M | 0.51M | 3.72M | 4.08M | 4.40M | 5.11M | 5.62M | 4.06M | 4.24M | 4.55M | 80.11M | 91.61M | 135.52M | 139.42M | 62.73M | 59.10M | 15.03M | 23.66M | 11.43M | 10.28M | 3.11M | 11.96M | 8.61M | 4.07M |
|
Payables
|
184.93M | 252.38M | 103.01M | 84.22M | 280.06M | 335.28M | 126.78M | 138.75M | 258.38M | 383.82M | 169.04M | 145.77M | 317.64M | 329.70M | 180.08M | 166.33M | 287.38M | 315.70M | 174.54M | 102.76M | 303.23M | 346.90M | 173.59M | 100.22M | 244.90M | 272.99M | 217.90M | 164.52M | 312.19M | 216.86M | 232.36M | 152.85M | 301.43M | 224.83M | 225.50M | 172.81M | 347.32M | 215.87M | 205.46M | 115.26M | 195.91M | 161.74M | 143.59M | 119.23M | 257.94M | 237.96M | 241.16M | 220.04M | 518.28M | 314.77M | 305.03M | 279.48M | 357.02M | 238.50M | 197.56M | 182.32M | 301.20M | 250.16M | 231.27M | 212.68M | 439.65M | 338.35M |
|
Accumulated Expenses
|
19.01M | 40.51M | 34.26M | 14.43M | 20.09M | 40.19M | 43.53M | 20.95M | 25.43M | 51.42M | 52.00M | 30.40M | 37.85M | 69.43M | 56.47M | 36.84M | 48.77M | 89.88M | 63.66M | 44.40M | 56.23M | 105.29M | 71.22M | 51.63M | 60.42M | 103.84M | 95.28M | 75.20M | 82.39M | 128.89M | 95.06M | 86.06M | 95.46M | 137.88M | 102.84M | 78.62M | 89.14M | 137.40M | 101.84M | 60.52M | 60.26M | 125.67M | 102.79M | 82.59M | 114.03M | 141.46M | 128.12M | 94.36M | 130.81M | 150.35M | 115.59M | 99.09M | 146.93M | 153.20M | 140.53M | 103.85M | 132.52M | 160.06M | 137.79M | 100.49M | 115.12M | 152.11M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.92M | | | | 58.32M | 0.15M | 0.42M | 1.06M | 60.86M | 0.12M | 0.11M | 0.02M | 78.94M | 1.79M | 1.67M | 2.23M | 78.00M | 1.36M | 1.54M | 0.93M | 98.75M | 0.86M | 0.43M | 0.33M | 81.33M | 0.14M | 0.73M | 0.57M | 0.49M | 0.70M | 0.42M | 0.42M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.76M | 74.30M | 66.85M | 63.17M | 63.63M | 91.70M | 65.55M | 43.56M | 43.66M | 43.12M | 45.12M | 42.76M | 41.11M | 49.73M | 50.65M | 52.92M | 51.02M | 54.56M | 55.90M | 56.59M | 55.99M | 54.98M | 55.48M | 50.27M | 49.69M | 52.60M | 53.36M |
|
Current Taxes
|
1.36M | 28.23M | 0.04M | | | 24.07M | 6.21M | | | 27.57M | 12.18M | | | 30.91M | | | | 24.12M | | | | 34.44M | | | | 25.18M | 2.24M | | | 22.95M | 19.75M | | | 25.19M | 8.86M | 3.59M | 6.97M | 32.03M | 8.47M | 9.12M | 9.07M | 8.70M | 11.85M | 11.55M | 5.70M | 38.97M | 9.99M | 17.06M | 12.64M | 26.96M | 14.88M | 8.23M | 8.84M | 46.38M | 14.68M | 5.90M | 4.48M | 45.73M | 10.69M | 10.19M | 3.82M | 34.86M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | 4.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
1.53M | 1.53M | 1.98M | | 1.98M | 1.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
206.84M | 322.65M | 137.31M | 98.64M | 302.13M | 401.53M | 176.52M | 159.70M | 283.82M | 462.81M | 233.22M | 178.62M | 358.69M | 434.21M | 241.23M | 208.32M | 341.89M | 429.70M | 238.21M | 147.16M | 359.45M | 486.63M | 244.80M | 151.85M | 305.33M | 402.01M | 315.42M | 239.72M | 394.58M | 368.70M | 347.17M | 453.61M | 601.25M | 623.30M | 580.79M | 540.23M | 697.23M | 713.25M | 613.96M | 406.53M | 472.42M | 482.08M | 402.00M | 347.76M | 485.54M | 547.00M | 510.81M | 451.98M | 769.39M | 643.18M | 579.07M | 508.10M | 624.01M | 602.34M | 493.63M | 408.06M | 546.40M | 600.32M | 510.49M | 433.56M | 672.34M | 668.95M |
|
Non-Current Debt
|
| | | | | | | | | 18.63M | 19.78M | 19.23M | 19.52M | 20.29M | 20.56M | 20.54M | 20.39M | | 22.85M | | | | 27.30M | | | | 461.76M | 492.80M | 568.83M | 726.61M | 391.04M | 448.26M | 494.21M | 694.28M | 386.60M | 411.09M | 553.12M | 674.74M | 396.79M | 900.68M | 405.00M | 504.33M | 507.95M | 509.78M | 512.02M | 513.47M | 515.34M | 516.83M | 495.67M | 787.89M | 483.84M | 403.59M | 403.30M | 402.85M | 402.81M | 402.69M | 402.54M | 213.90M | 3.04M | 6.78M | 6.87M | 6.49M |
|
Minority Interest
|
| | | | | | | | 0.09M | 0.01M | -0.16M | -0.24M | -0.50M | -0.74M | -1.12M | -1.32M | -1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 1.02M | 0.96M | 0.76M | 0.47M | 0.46M | 0.21M | 0.04M | -0.85M | -0.94M | -1.15M | -1.41M | -2.28M | -2.53M | | | | | | |
|
Non-Current Deferred Tax Liability
|
6.50M | 6.50M | | | 6.50M | 6.50M | 1.29M | 1.29M | 1.29M | 14.54M | 27.15M | 16.32M | 19.23M | 20.03M | 37.42M | 22.08M | 21.94M | 20.59M | 37.43M | 18.68M | 19.01M | 18.77M | 41.62M | 25.19M | 24.90M | 21.57M | 40.27M | 14.54M | 15.72M | 16.32M | 15.89M | 16.39M | 15.39M | 15.28M | 15.13M | 14.78M | 15.02M | 14.30M | 7.95M | 7.80M | 7.96M | 8.31M | 20.35M | 20.05M | 20.13M | 21.31M | 40.01M | 38.02M | 36.45M | 34.89M | 44.78M | 45.56M | 45.86M | 44.27M | 42.74M | 48.15M | 48.33M | 51.44M | 48.08M | 50.12M | 54.38M | 54.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.66M | 272.63M | 260.01M | 249.04M | 231.32M | 140.28M | 157.98M | 161.67M | 155.22M | 147.12M | 147.69M | 142.87M | 139.69M | 179.25M | 185.17M | 204.97M | 202.41M | 192.98M | 183.52M | 178.25M | 168.46M | 163.75M | 246.83M | 221.26M | 220.24M | 227.69M | 221.56M |
|
Other Non-Current Liabilities
|
4.29M | 6.11M | 7.12M | 7.62M | 8.57M | 9.51M | 10.32M | 10.81M | 11.50M | 12.28M | 13.03M | 13.28M | 14.26M | 18.30M | 19.46M | 20.15M | 19.65M | 21.55M | 0.97M | 24.19M | 24.96M | 26.10M | 27.30M | 28.00M | 29.19M | 29.95M | 39.23M | 40.68M | 41.88M | 40.49M | 40.39M | 39.38M | 38.57M | 37.26M | 36.53M | 6.96M | 6.62M | 6.00M | 6.72M | 6.39M | 6.40M | 6.44M | 7.21M | 7.01M | 7.20M | 11.56M | 13.12M | 13.00M | 17.40M | 16.79M | 15.14M | 15.32M | 14.93M | 14.54M | 15.76M | 20.69M | 22.63M | 22.39M | 20.88M | 21.08M | 21.18M | 18.19M |
|
Total Non-Current Liabilities
|
213.33M | 329.14M | 137.31M | 98.64M | 308.63M | 408.03M | 177.81M | 160.99M | 286.67M | 503.60M | 275.50M | 219.79M | 403.16M | 480.46M | 289.44M | 256.48M | 389.71M | 451.30M | 281.53M | 166.70M | 379.35M | 505.40M | 268.64M | 177.03M | 330.23M | 423.59M | 791.48M | 747.05M | 979.13M | 1,111.63M | 754.10M | 918.26M | 1,110.85M | 1,332.85M | 982.52M | 1,252.76M | 1,538.00M | 1,662.30M | 1,267.75M | 1,546.34M | 1,025.67M | 1,152.71M | 1,091.97M | 1,032.81M | 1,164.81M | 1,229.46M | 1,209.03M | 1,146.52M | 1,480.75M | 1,651.13M | 1,312.67M | 1,159.66M | 1,266.15M | 1,232.98M | 1,117.42M | 1,027.37M | 1,161.02M | 1,112.49M | 782.88M | 710.70M | 961.27M | 951.40M |
|
Total Liabilities
|
217.62M | 335.25M | 144.43M | 106.27M | 317.20M | 417.54M | 188.13M | 171.80M | 298.17M | 515.88M | 288.53M | 233.07M | 417.42M | 498.76M | 308.90M | 276.63M | 409.36M | 472.85M | 282.50M | 190.90M | 404.30M | 531.50M | 295.94M | 205.03M | 359.42M | 453.54M | 830.71M | 787.73M | 1,021.02M | 1,152.12M | 794.49M | 957.64M | 1,149.42M | 1,370.11M | 1,019.05M | 1,259.72M | 1,544.62M | 1,668.31M | 1,274.46M | 1,552.73M | 1,032.07M | 1,159.15M | 1,099.18M | 1,039.82M | 1,172.01M | 1,241.02M | 1,222.14M | 1,159.52M | 1,498.14M | 1,667.92M | 1,327.81M | 1,174.98M | 1,281.08M | 1,247.52M | 1,133.18M | 1,048.05M | 1,183.65M | 1,134.88M | 803.75M | 731.78M | 982.46M | 969.59M |
|
Total Debt
|
| | | | | | | | | 18.63M | 19.78M | 19.23M | 19.52M | 20.29M | 20.56M | 20.54M | 20.39M | | 22.85M | | | | 27.30M | | | | 461.76M | 492.80M | 568.83M | 726.61M | 391.04M | 448.26M | 494.21M | 694.28M | 386.60M | 411.09M | 553.12M | 674.74M | 396.79M | 900.68M | 405.00M | 504.33M | 507.95M | 509.78M | 512.02M | 513.47M | 515.34M | 516.83M | 495.67M | 787.89M | 483.84M | 403.59M | 403.30M | 402.85M | 402.81M | 402.69M | 402.54M | 213.90M | 3.04M | 6.78M | 6.87M | 6.49M |
|
Common Equity
|
239.71M | 285.66M | 303.49M | 306.09M | 309.68M | 351.92M | 357.97M | 360.47M | 364.17M | 419.00M | 429.40M | 431.40M | 440.44M | 506.58M | 523.11M | 527.82M | 669.70M | 748.24M | 761.26M | 761.15M | 785.17M | 885.00M | 888.13M | 901.65M | 900.11M | 969.90M | 1,021.24M | 1,016.06M | 1,021.03M | 1,106.93M | 1,120.69M | 1,082.92M | 1,087.22M | 1,180.95M | 1,189.01M | 1,186.83M | 1,167.82M | 1,260.30M | 1,290.67M | 1,246.23M | 1,237.75M | 1,310.27M | 1,336.24M | 1,357.88M | 1,380.61M | 1,486.24M | 1,519.91M | 1,558.29M | 1,584.00M | 1,622.26M | 1,385.45M | 1,380.45M | 1,382.12M | 1,503.22M | 1,550.26M | 1,519.88M | 1,512.63M | 1,648.73M | 1,679.48M | 1,684.09M | 1,708.52M | 1,789.13M |
|
Shareholder's Equity
|
239.71M | 285.66M | 303.49M | 306.09M | 309.68M | 351.92M | 357.97M | 360.47M | 364.17M | 419.00M | 429.40M | 431.40M | 440.44M | 506.58M | 523.11M | 527.82M | 669.70M | 748.24M | 761.26M | 761.15M | 785.17M | 885.00M | 888.13M | 901.65M | 900.11M | 969.90M | 1,021.24M | 1,016.06M | 1,021.03M | 1,106.93M | 1,120.69M | 1,082.92M | 1,087.22M | 1,180.95M | 1,189.01M | 1,186.83M | 1,167.82M | 1,260.30M | 1,290.67M | 1,246.23M | 1,237.75M | 1,310.27M | 1,336.24M | 1,357.88M | 1,380.61M | 1,486.24M | 1,519.91M | 1,558.29M | 1,584.00M | 1,622.26M | 1,385.45M | 1,380.45M | 1,382.12M | 1,503.22M | 1,550.26M | 1,519.88M | 1,512.63M | 1,648.73M | 1,679.48M | 1,684.09M | 1,708.52M | 1,789.13M |
|
Liabilities and Shareholders Equity
|
457.33M | 620.91M | 447.92M | 412.36M | 618.39M | 760.98M | 546.10M | 532.27M | 662.34M | 934.88M | 717.77M | 664.23M | 857.36M | 1,004.60M | 830.90M | 803.13M | 1,077.42M | 1,221.09M | 1,043.76M | 952.05M | 1,189.48M | 1,416.49M | 1,184.07M | 1,106.68M | 1,259.52M | 1,423.44M | 1,851.94M | 1,803.79M | 2,042.05M | 2,259.05M | 1,915.18M | 2,040.56M | 2,236.63M | 2,551.07M | 2,208.06M | 2,446.54M | 2,712.44M | 2,928.61M | 2,565.14M | 2,798.96M | 2,269.81M | 2,469.42M | 2,436.39M | 2,398.72M | 2,553.59M | 2,728.02M | 2,742.53M | 2,718.27M | 3,082.35M | 3,290.22M | 2,712.41M | 2,554.48M | 2,662.05M | 2,749.33M | 2,681.16M | 2,565.40M | 2,696.29M | 2,783.61M | 2,483.23M | 2,415.87M | 2,690.98M | 2,758.71M |
|
Treasury Shares
|
0.37M | 0.37M | 0.66M | 0.37M | 0.37M | 0.49M | 0.12M | 0.49M | 0.49M | 0.49M | 1.06M | 0.49M | 0.49M | 0.49M | 2.24M | 0.98M | 0.98M | 0.98M | 2.09M | 0.98M | 0.98M | 0.67M | 2.05M | 667.00 | 0.65M | 0.38M | 1.60M | 0.37M | 0.34M | 0.12M | 1.45M | 0.07M | 0.06M | | 1.54M | 0.47M | 1.65M | 1.57M | 1.06M | 1.34M | 1.04M | 1.04M | 1.39M | 1.02M | 0.83M | 0.83M | 1.52M | 1.21M | 1.91M | 1.91M | 1.59M | 3.80M | 3.67M | 3.67M | 3.67M | 4.43M | 5.51M | 5.51M | 5.51M | 6.10M | 7.18M | 7.21M |
|
Retained Earnings
|
96.89M | 139.61M | 151.94M | 151.42M | 152.99M | 196.54M | 201.56M | 200.72M | 202.08M | 250.37M | 258.44M | 259.56M | 263.29M | 322.89M | 335.80M | 337.09M | 343.32M | 423.94M | 446.16M | 452.90M | 465.37M | 552.53M | 560.49M | 563.26M | 561.97M | 632.53M | 612.42M | 602.03M | 593.50M | 675.08M | 674.54M | 630.63M | 640.77M | 734.80M | 758.88M | 761.34M | 772.46M | 867.85M | 893.14M | 853.84M | 838.87M | 902.04M | 916.68M | 942.73M | 961.90M | 1,068.58M | 1,117.01M | 1,147.64M | 1,183.96M | 1,245.06M | 983.94M | 987.18M | 1,003.62M | 1,131.26M | 1,160.11M | 1,165.91M | 1,190.13M | 1,304.89M | 1,353.68M | 1,361.44M | 1,372.38M | 1,452.97M |