|
Cash & Equivalents
|
44.58M | 41.34M | 52.35M | 87.71M | 116.27M | 169.98M | 121.12M | 145.73M | 151.42M | 141.12M | 139.77M | 172.31M | 210.74M | 212.74M | 119.84M | 127.51M | 141.55M | 164.22M | 17.76M | 16.93M | 16.14M | 23.32M | 17.30M | 52.17M | 79.48M | 64.17M | 33.23M | 69.75M | 77.61M | 100.26M | 128.51M | 159.17M | 171.29M | 51.29M | 75.38M | 105.02M | 106.40M | 120.00M | 161.45M | 176.30M | 205.64M | 111.93M | 76.68M | 64.18M | 82.46M | 81.95M | 113.85M | 148.21M | 167.24M | 180.37M | 157.74M | 187.09M | 171.88M | 64.82M | 49.46M | 55.51M | 46.25M | 20.10M | 28.12M | 23.82M | 23.86M | 30.74M | 12.81M | 23.87M | 22.88M | 32.69M |
|
Short-term Investments
|
| | 7.13M | | 36.03M | 25.45M | 8.30M | | 2.55M | 11.32M | | | | | | | | 6.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
44.58M | 41.34M | 59.48M | 87.71M | 152.30M | 195.43M | 129.42M | 145.73M | 153.97M | 152.45M | 139.77M | 172.31M | 210.74M | 212.74M | 119.84M | 127.51M | 141.55M | 171.06M | 17.76M | 16.93M | 16.14M | 23.32M | 17.30M | 52.17M | 79.48M | 64.17M | 33.23M | 69.75M | 77.61M | 100.26M | 128.51M | 159.17M | 171.29M | 51.29M | 75.38M | 105.02M | 106.40M | 120.00M | 161.45M | 176.30M | 205.64M | 111.93M | 76.68M | 64.18M | 82.46M | 81.95M | 113.85M | 148.21M | 167.24M | 180.37M | 157.74M | 187.09M | 171.88M | 64.82M | 49.46M | 55.51M | 46.25M | 20.10M | 28.12M | 23.82M | 23.86M | 30.74M | 12.81M | 23.87M | 22.88M | 32.69M |
|
Receivables - Net
|
| | 37.36M | | 42.59M | 45.14M | 41.62M | 46.61M | 46.89M | 44.42M | 44.20M | 50.12M | 49.83M | 50.76M | 46.55M | 51.75M | 49.60M | 48.11M | 84.40M | 91.17M | 88.16M | 87.23M | 77.03M | 73.74M | 70.46M | 64.52M | 61.01M | 58.50M | 57.01M | 51.70M | 46.84M | 46.22M | 43.84M | 70.75M | 64.29M | 61.57M | 58.48M | 55.52M | 48.95M | 53.28M | 53.64M | 60.65M | 56.75M | 62.85M | 64.13M | 62.54M | 55.58M | 60.57M | 59.29M | 58.54M | 52.81M | 61.58M | 95.71M | 163.05M | 139.82M | 126.17M | 114.47M | 113.94M | 102.74M | 107.93M | 108.91M | 100.02M | 91.62M | 94.99M | 85.69M | 80.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.50M | 0.30M | | 2.50M | 0.50M | 1.60M | | | | | | | | | | | | | 1.10M | 1.10M | 1.00M | 1.20M | 1.20M | 1.30M | 1.40M | 1.10M | 1.10M | 1.30M | 1.20M | 1.20M | 1.30M | 1.30M | 1.70M | 2.10M | 2.60M | 2.50M | 2.40M | 2.40M | 1.90M | 1.90M | 1.90M | 1.90M | 1.60M | 1.70M | 2.30M | 3.40M |
|
Receivables
|
| | 37.36M | | 42.59M | 45.14M | 41.62M | 46.61M | 46.89M | 44.42M | 44.20M | 50.12M | 49.83M | 50.76M | 46.55M | 51.75M | 49.60M | 48.11M | 84.40M | 91.17M | 88.66M | 87.53M | 77.03M | 76.24M | 70.96M | 66.12M | 61.01M | 58.50M | 57.01M | 51.70M | 46.84M | 46.22M | 43.84M | 70.75M | 64.29M | 61.57M | 58.48M | 55.52M | 50.05M | 54.38M | 54.64M | 61.84M | 57.95M | 64.15M | 65.53M | 63.64M | 56.68M | 61.87M | 60.49M | 59.74M | 54.11M | 62.88M | 97.41M | 165.15M | 142.42M | 128.67M | 116.87M | 116.34M | 104.64M | 109.83M | 110.81M | 101.92M | 93.22M | 96.69M | 87.99M | 83.40M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | 4.19M | 3.29M | 3.10M | 2.26M | 2.06M | 1.84M | 1.43M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 14.52M | | 13.91M | 13.51M | 12.40M | 13.82M | 14.10M | 14.81M | 14.40M | 15.21M | 13.53M | 13.07M | 13.80M | 14.25M | 12.58M | 12.51M | 14.18M | 13.77M | 14.31M | 14.99M | 14.77M | 16.86M | 16.54M | 17.22M | 16.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.58M | | 5.13M | 4.77M | 6.57M | 11.95M | 12.73M | 12.70M | 12.82M | 11.93M | 9.54M | 7.15M | 6.60M | 10.20M | 6.70M | 5.69M | 11.06M | 12.41M | 19.27M | 13.97M | 10.16M | 34.06M | 16.48M | 24.38M | 9.58M | 13.26M | 11.47M | 9.39M | 13.84M | 21.87M | 24.74M | 30.66M | 13.78M | 21.92M | 17.03M | 25.42M | 12.55M | 13.17M | 11.98M | 15.35M | 9.11M | 11.00M | 15.16M | 20.86M | 15.34M | 9.13M | 12.21M | 10.40M | 9.41M | 10.04M | 19.95M | 28.18M | 26.07M | 19.77M | 18.68M | 20.74M | 17.60M | 13.84M | 17.18M | 15.77M | 12.55M | 11.31M | 15.01M | 14.05M |
|
Current Assets
|
| | 124.51M | | 219.82M | 264.51M | 193.79M | 222.85M | 240.14M | 232.41M | 213.44M | 253.20M | 291.03M | 290.09M | 191.43M | 209.54M | 216.67M | 246.30M | 144.30M | 147.70M | 150.70M | 151.87M | 150.23M | 195.29M | 196.68M | 185.17M | 136.44M | 149.68M | 162.65M | 176.66M | 202.11M | 237.64M | 252.44M | 171.72M | 170.84M | 209.25M | 196.18M | 216.21M | 232.50M | 253.27M | 280.48M | 198.37M | 151.81M | 149.26M | 169.65M | 173.60M | 193.01M | 226.67M | 247.51M | 258.57M | 233.22M | 268.49M | 296.12M | 266.16M | 229.78M | 212.31M | 198.76M | 182.07M | 169.27M | 160.14M | 164.12M | 157.13M | 129.45M | 140.42M | 136.20M | 138.13M |
|
Buildings
|
| | 26.76M | | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 26.76M | 27.56M | 27.56M | 27.67M | 27.35M | 27.50M | 33.20M | 33.32M | 34.15M | 34.96M | 39.55M | 39.55M | 47.84M | 47.84M | 48.37M | 48.37M | 48.37M | 48.37M | 48.37M | 48.66M | 48.66M | 49.96M | 50.58M | 50.64M | 57.51M | 60.74M | 61.01M | 68.86M | 70.60M | 76.51M | 83.32M | 86.22M | 86.71M | 87.71M | 87.73M | 89.38M | 95.31M | 96.69M | 98.88M | 143.04M | 143.90M | 144.02M | 153.23M | 153.16M | 149.78M | 149.79M | 151.72M | 151.68M | 150.58M | 150.58M | 150.62M | 150.66M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.58M | 0.66M | 0.67M | 0.58M | 0.34M | 0.18M | 0.21M | 0.44M | 0.03M | 0.00M | 0.05M | 0.07M | 0.32M | 1.43M | 4.00M | 4.06M | 6.58M | 9.30M | 6.54M | 2.23M | 5.63M | 4.38M | 6.35M | 4.93M | 2.45M | 2.65M | 5.78M | 6.91M | 11.60M | 14.24M | 3.83M | 3.73M | 8.95M | 9.95M | 15.07M | 22.29M | 12.92M | 15.76M | 2.58M | 4.16M | 1.43M | 2.05M | 9.19M | 16.26M | 22.20M | 28.37M |
|
Land & Improvements
|
| | 17.44M | | 17.44M | 17.44M | 17.44M | 17.44M | 17.44M | 17.45M | 17.45M | 17.45M | 17.45M | 17.45M | 17.45M | 17.45M | 17.45M | 17.10M | 17.07M | 17.07M | 22.32M | 22.34M | 22.46M | 23.20M | 24.79M | 24.60M | 37.90M | 39.01M | 39.26M | 39.26M | 39.36M | 39.19M | 39.19M | 40.28M | 40.28M | 40.97M | 40.92M | 40.92M | 46.09M | 53.52M | 54.73M | 59.56M | 60.64M | 75.16M | 75.57M | 76.06M | 77.53M | 83.36M | 83.12M | 83.70M | 90.22M | 90.79M | 71.46M | 93.34M | 94.16M | 94.54M | 100.47M | 102.22M | 118.68M | 118.69M | 119.22M | 119.18M | 120.39M | 120.38M | 120.29M | 120.16M |
|
Property, Plant & Equipment (Net)
|
| | 275.17M | | 237.24M | 227.19M | 220.45M | 227.83M | 236.84M | 245.50M | 248.44M | 233.65M | 226.53M | 221.99M | 242.37M | 271.71M | 266.14M | 272.69M | 449.26M | 443.74M | 469.02M | 462.44M | 480.56M | 458.31M | 459.12M | 456.41M | 474.00M | 446.70M | 450.69M | 436.76M | 407.65M | 388.49M | 373.81M | 454.28M | 442.86M | 439.14M | 416.65M | 425.29M | 403.12M | 410.25M | 410.80M | 533.66M | 526.29M | 545.72M | 543.49M | 569.54M | 539.28M | 512.83M | 500.38M | 491.06M | 487.92M | 471.98M | 510.81M | 968.04M | 973.26M | 938.41M | 927.12M | 926.13M | 885.35M | 841.45M | 802.75M | 760.64M | 764.41M | 766.76M | 728.68M | 688.84M |
|
Long-Term Investments
|
| | 140.88M | | 102.94M | 92.14M | 80.39M | 73.27M | 64.49M | 53.14M | 50.57M | 50.54M | 21.04M | 21.04M | 20.02M | 19.99M | 10.79M | 9.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 4.82M | | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 98.69M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 100.21M | 132.19M | 132.41M | 132.41M | 132.41M | 132.41M | 132.41M | 132.41M | 132.41M | 165.02M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 168.29M | 208.80M | 316.80M | 320.68M | 320.68M | 320.68M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M | 322.60M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 18.75M | 18.16M | 17.56M | 16.97M | 16.38M | 15.75M | 15.15M | 14.56M | 14.01M | 13.53M | 13.05M | 12.57M | 12.09M | 11.61M | 11.13M | 15.03M | 17.02M | 16.35M | 15.70M | 15.10M | 14.49M | 13.89M | 13.29M | 27.89M | 27.14M | 26.54M | 25.94M | 25.34M | 24.75M | 24.15M | 23.55M | 22.95M | 22.36M | 21.76M | 49.23M | 103.30M | 103.70M | 102.41M | 101.10M | 99.80M | 98.54M | 97.28M | 96.03M | 94.77M | 93.52M | 92.27M | 91.01M | 89.76M |
|
Goodwill & Intangibles
|
| | 4.82M | | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 4.82M | 117.43M | 118.37M | 117.78M | 117.18M | 116.59M | 115.97M | 115.36M | 114.77M | 114.22M | 113.74M | 113.26M | 112.78M | 112.30M | 111.82M | 111.34M | 147.22M | 149.43M | 148.76M | 148.11M | 147.51M | 146.90M | 146.30M | 145.70M | 192.91M | 195.43M | 194.83M | 194.24M | 193.64M | 193.04M | 192.44M | 191.84M | 191.25M | 190.65M | 190.05M | 258.03M | 420.10M | 424.38M | 423.08M | 421.77M | 422.40M | 421.13M | 419.88M | 418.63M | 417.37M | 416.12M | 414.87M | 413.61M | 412.36M |
|
Long-Term Deferred Tax
|
| | | | | | 41.23M | | | | 41.52M | | | | 41.76M | | | | 40.65M | | | | 44.13M | | | | 44.80M | | 4.22M | 4.16M | 43.06M | 1.57M | 1.35M | 1.66M | 26.96M | 3.24M | 3.17M | 4.42M | 4.54M | 4.77M | 5.21M | 5.74M | 6.01M | 5.30M | 5.30M | 5.30M | 8.16M | | | | | | | 1.99M | 1.22M | 1.49M | 1.56M | 1.50M | 1.49M | 1.40M | 1.30M | 1.16M | 0.95M | 0.95M | 0.91M | 0.92M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 9.11M | | | | 13.85M | 13.94M | 13.90M | 20.13M | 12.61M | 10.95M | 10.93M | 11.12M | 11.36M | 11.46M | 11.27M | 11.35M | 12.38M | 12.19M | 12.20M | 22.82M | 24.26M | 22.82M | 21.14M | 20.09M | 19.15M | 18.33M | 17.64M | 18.36M | 19.39M | 18.18M | 17.83M | 17.67M | 17.68M | 17.48M | 17.25M | 17.40M | 16.75M | 16.59M | 19.45M | 20.94M | 19.89M | 19.64M | 32.96M | 31.98M | 14.95M | 15.47M | 15.16M | 15.57M | 15.41M | 15.54M | 15.49M | 14.71M |
|
Non-Current Assets
|
| | 426.65M | | 351.29M | 330.59M | 312.25M | 312.50M | 314.21M | 311.77M | 312.23M | 297.46M | 260.69M | 256.25M | 276.31M | 305.66M | 290.84M | 291.15M | 580.54M | 576.05M | 600.70M | 599.75M | 609.76M | 585.23M | 585.41M | 582.29M | 599.59M | 577.10M | 579.44M | 565.05M | 536.12M | 514.07M | 498.70M | 625.97M | 618.29M | 613.97M | 589.08M | 597.31M | 573.71M | 579.66M | 579.36M | 750.67M | 747.12M | 764.03M | 760.85M | 786.15M | 758.16M | 722.75M | 709.47M | 699.71M | 695.32M | 678.63M | 817.09M | 1,435.43M | 1,439.71M | 1,400.20M | 1,397.90M | 1,393.45M | 1,340.37M | 1,292.34M | 1,249.32M | 1,204.33M | 1,204.74M | 1,204.29M | 1,163.17M | 1,119.49M |
|
Assets
|
| | 551.16M | | 571.11M | 595.09M | 506.04M | 535.34M | 554.34M | 544.18M | 525.67M | 550.67M | 551.72M | 546.34M | 467.74M | 515.20M | 507.51M | 537.45M | 724.84M | 723.75M | 751.40M | 751.62M | 759.99M | 780.51M | 782.09M | 767.46M | 736.03M | 726.79M | 742.09M | 741.71M | 738.23M | 751.71M | 751.14M | 797.69M | 789.13M | 823.22M | 785.26M | 813.51M | 806.21M | 832.93M | 859.84M | 949.04M | 898.93M | 913.29M | 930.50M | 959.75M | 951.18M | 949.42M | 956.99M | 958.28M | 928.54M | 947.11M | 1,113.20M | 1,701.59M | 1,669.49M | 1,612.51M | 1,596.66M | 1,575.52M | 1,509.65M | 1,452.48M | 1,413.43M | 1,361.45M | 1,334.19M | 1,344.71M | 1,299.37M | 1,257.62M |
|
Accounts Payables
|
| | 6.95M | | 8.47M | 12.83M | 10.97M | 17.56M | 15.47M | 16.57M | 9.09M | 11.30M | 12.56M | 9.26M | 7.58M | 27.59M | 8.82M | 28.82M | 26.91M | 26.54M | 44.08M | 35.73M | 8.26M | 33.92M | 16.83M | 24.72M | 7.52M | 6.37M | 21.54M | 16.75M | 12.36M | 16.23M | 10.04M | 26.41M | 14.37M | 38.77M | 11.82M | 26.43M | 10.55M | 16.59M | 23.79M | 16.28M | 11.06M | 18.11M | 15.91M | 23.32M | 12.75M | 16.95M | 18.95M | 14.43M | 20.54M | 20.28M | 28.80M | 59.45M | 62.71M | 47.49M | 61.05M | 60.27M | 37.78M | 35.70M | 40.02M | 41.62M | 35.37M | 62.40M | 54.01M | 40.77M |
|
Dividends payables
|
| | | | | 92.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.09M | | | | | | | | | | | | | | | | |
|
Payables
|
| | 6.95M | | 8.47M | 105.33M | 10.97M | 17.56M | 15.47M | 16.57M | 9.09M | 11.30M | 12.56M | 9.26M | 7.58M | 27.59M | 8.82M | 28.82M | 26.91M | 26.54M | 44.08M | 35.73M | 8.26M | 33.92M | 16.83M | 24.72M | 7.52M | 6.37M | 21.54M | 16.75M | 12.36M | 16.23M | 10.04M | 26.41M | 14.37M | 38.77M | 11.82M | 26.43M | 10.55M | 16.59M | 23.79M | 16.28M | 11.06M | 18.11M | 15.91M | 23.32M | 12.75M | 16.95M | 18.95M | 55.52M | 20.54M | 20.28M | 28.80M | 59.45M | 62.71M | 47.49M | 61.05M | 60.27M | 37.78M | 35.70M | 40.02M | 41.62M | 35.37M | 62.40M | 54.01M | 40.77M |
|
Accumulated Expenses
|
| | 19.24M | | 19.98M | 19.64M | 16.34M | 17.88M | 17.91M | 16.25M | 15.49M | 16.31M | 16.78M | 16.93M | 16.41M | 17.32M | 17.46M | 18.23M | 28.08M | 27.33M | 27.01M | 27.79M | 26.30M | 28.22M | 28.26M | 28.49M | 24.64M | 27.13M | 25.67M | 23.75M | 23.32M | 22.24M | 22.35M | 28.19M | 26.75M | 27.32M | 24.69M | 24.20M | 22.56M | 22.66M | 21.03M | 24.36M | 24.71M | 25.08M | 24.26M | 25.00M | 22.42M | 25.61M | 24.00M | 24.36M | 21.41M | 24.17M | 27.78M | 32.06M | 30.97M | 31.55M | 30.26M | 29.92M | 28.49M | 29.74M | 28.42M | 29.29M | 27.00M | 27.63M | 28.00M | 26.76M |
|
Other Accumulated Expenses
|
| | 7.09M | | 6.85M | 6.79M | 6.76M | 7.23M | 7.35M | 8.88M | 7.08M | 8.03M | 8.08M | 7.38M | 7.44M | 8.46M | 8.16M | 7.54M | 12.63M | 11.86M | 11.57M | 15.10M | 14.47M | 13.54M | 13.47M | 12.41M | 12.44M | 12.82M | 13.04M | 13.75M | 10.73M | 13.29M | 12.04M | 13.65M | 12.84M | 12.28M | 12.66M | 11.81M | 9.45M | 11.55M | 10.47M | 9.52M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.28M | | | | | | | | | | | 2.30M | 17.65M | 13.95M | 13.31M | 12.60M | 9.13M | 9.30M | 8.99M | 8.64M | 8.73M | 9.04M | 10.74M | 11.09M | 7.84M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.32M | 12.74M | 12.00M | 10.88M | 9.44M | 7.52M | 9.26M | 7.74M | 7.02M | 6.79M | 6.12M | 4.89M | 3.52M | 2.05M |
|
Current Taxes
|
| | | | | | | 2.91M | | | | 10.49M | | | | 5.64M | | | | | 0.84M | 1.99M | | | | | | 6.49M | | | | 3.28M | | | | | | | | 2.01M | 0.62M | 0.92M | | | 0.53M | 3.50M | 1.48M | 6.96M | 1.09M | 4.51M | | 3.45M | 13.34M | 3.25M | | 9.61M | | | | | | | | 2.27M | | |
|
Total Current Liabilities
|
| | 47.05M | | 52.04M | 149.15M | 48.90M | 61.95M | 56.94M | 57.50M | 45.66M | 59.88M | 51.10M | 47.49M | 45.35M | 71.63M | 47.04M | 66.53M | 88.57M | 85.98M | 103.57M | 100.43M | 68.29M | 95.22M | 77.92M | 85.52M | 66.17M | 75.14M | 82.57M | 76.74M | 65.53M | 73.45M | 62.31M | 92.39M | 75.32M | 98.37M | 68.34M | 81.46M | 64.69M | 73.93M | 76.81M | 86.79M | 63.41M | 71.72M | 71.53M | 84.22M | 71.04M | 84.06M | 77.22M | 117.04M | 71.59M | 77.54M | 126.35M | 159.82M | 156.76M | 146.56M | 147.94M | 142.12M | 123.48M | 127.47M | 133.84M | 134.72M | 119.56M | 155.50M | 143.62M | 121.44M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 75.00M | 62.00M | 43.00M | 21.00M | 24.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 447.37M | 399.06M | 352.64M | 336.18M | 334.80M | 290.70M | 254.62M | 228.52M | 198.05M | 191.71M | 188.84M | 182.89M | 177.55M |
|
Non-Current Deferred Tax Liability
|
| | 51.22M | | 44.36M | 43.40M | 40.92M | 45.87M | 52.15M | 56.87M | 57.66M | 55.42M | 52.29M | 47.26M | 51.31M | 54.94M | 54.80M | 55.34M | 61.95M | 65.26M | 72.18M | 78.10M | 101.61M | 102.17M | 101.31M | 99.49M | 112.12M | 93.88M | 94.34M | 93.93M | 94.66M | 92.49M | 93.42M | 95.69M | 65.49M | 72.17M | 71.29M | 76.44M | 71.04M | 73.80M | 76.14M | 95.15M | 93.70M | 100.53M | 102.29M | 102.25M | 104.00M | 92.45M | 90.47M | 87.22M | 89.97M | 88.23M | 77.26M | 199.02M | 207.52M | 199.12M | 194.41M | 195.30M | 189.12M | 179.85M | 173.20M | 163.77M | 158.37M | 150.38M | 144.46M | 141.28M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | 24.36M | 8.95M | 17.58M | 14.48M | 11.45M | 8.18M | 14.14M | 11.48M | 9.59M | 1.75M | 6.18M | 4.48M | 2.67M |
|
Other Non-Current Liabilities
|
| | 31.32M | | 26.36M | 26.85M | 54.72M | 25.50M | 54.22M | 54.37M | 57.49M | 56.45M | 56.50M | 57.58M | 57.59M | 57.76M | 57.47M | 54.01M | 67.97M | 67.74M | 66.20M | 66.79M | 59.30M | 60.73M | 61.00M | 61.84M | 59.44M | 63.63M | 61.42M | 60.10M | 60.26M | 58.01M | 56.38M | 64.33M | 65.53M | 61.46M | 59.00M | 55.35M | 48.93M | 48.07M | 47.82M | 49.03M | 51.21M | 50.55M | 48.39M | 46.06M | 45.99M | 44.93M | 42.22M | 39.82M | 34.38M | 33.50M | 34.93M | 36.47M | 35.26M | 34.30M | 33.96M | 31.93M | 26.64M | 29.12M | 30.63M | 30.24M | 33.98M | 34.73M | 35.67M | 35.98M |
|
Total Non-Current Liabilities
|
| | 136.44M | | 126.74M | 125.32M | 122.95M | 126.14M | 129.43M | 134.74M | 139.23M | 134.26M | 130.06M | 126.70M | 132.02M | 134.82M | 133.42M | 129.06M | 238.62M | 227.53M | 212.59M | 194.84M | 215.12M | 192.57M | 189.46M | 189.29M | 199.93M | 183.10M | 176.19M | 170.71M | 166.87M | 160.01M | 157.52M | 167.76M | 139.16M | 139.76M | 135.12M | 137.01M | 125.55M | 127.18M | 129.69M | 189.11M | 150.87M | 156.88M | 156.35M | 153.82M | 155.80M | 142.95M | 138.00M | 132.43M | 129.85M | 127.04M | 168.95M | 700.88M | 657.25M | 599.33M | 575.78M | 572.28M | 520.91M | 476.23M | 442.83M | 400.98M | 392.03M | 381.49M | 369.01M | 360.55M |
|
Total Liabilities
|
| | 183.49M | | 178.78M | 274.47M | 171.85M | 188.09M | 186.37M | 192.24M | 184.90M | 194.14M | 181.16M | 174.19M | 177.37M | 206.45M | 180.45M | 195.59M | 327.19M | 313.51M | 316.16M | 295.27M | 283.41M | 287.79M | 267.38M | 274.81M | 266.10M | 258.24M | 258.76M | 247.45M | 232.40M | 233.46M | 219.83M | 260.16M | 214.48M | 238.13M | 203.47M | 218.48M | 190.24M | 201.11M | 206.51M | 275.91M | 214.27M | 228.60M | 227.88M | 238.04M | 226.84M | 227.00M | 215.22M | 249.46M | 201.44M | 204.59M | 295.30M | 860.70M | 814.01M | 745.89M | 723.73M | 714.39M | 644.39M | 603.70M | 576.67M | 535.70M | 511.59M | 536.99M | 512.63M | 481.99M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 75.00M | 62.00M | 43.00M | 21.00M | 24.60M | | | | | | | | | | | | | | | | | | | 14.28M | | | | | | | | | | | 10.93M | 465.02M | 413.01M | 365.95M | 348.77M | 343.93M | 300.00M | 263.60M | 237.17M | 206.79M | 200.75M | 199.58M | 193.97M | 185.38M |
|
Common Equity
|
| | 367.67M | | 392.33M | 320.62M | 334.19M | 347.25M | 367.97M | 351.94M | 340.77M | 356.52M | 370.56M | 372.16M | 290.36M | 308.75M | 327.06M | 341.86M | 397.65M | 410.24M | 435.23M | 456.36M | 476.59M | 492.73M | 514.71M | 492.65M | 469.93M | 468.55M | 483.33M | 494.26M | 505.83M | 518.25M | 531.31M | 537.54M | 574.64M | 585.09M | 581.79M | 595.04M | 615.97M | 631.83M | 653.33M | 673.13M | 684.66M | 684.69M | 702.62M | 721.71M | 724.33M | 722.42M | 741.77M | 708.82M | 727.10M | 742.53M | 817.90M | 840.89M | 855.48M | 866.62M | 872.94M | 861.13M | 865.26M | 848.79M | 836.77M | 825.75M | 822.60M | 807.73M | 786.74M | 775.63M |
|
Shareholder's Equity
|
| | 367.67M | | 392.33M | 320.62M | 334.19M | 347.25M | 367.97M | 351.94M | 340.77M | 356.52M | 370.56M | 372.16M | 290.36M | 308.75M | 327.06M | 341.86M | 397.65M | 410.24M | 435.23M | 456.36M | 476.59M | 492.73M | 514.71M | 492.65M | 469.93M | 468.55M | 483.33M | 494.26M | 505.83M | 518.25M | 531.31M | 537.54M | 574.64M | 585.09M | 581.79M | 595.04M | 615.97M | 631.83M | 653.33M | 673.13M | 684.66M | 684.69M | 702.62M | 721.71M | 724.33M | 722.42M | 741.77M | 708.82M | 727.10M | 742.53M | 817.90M | 840.89M | 855.48M | 866.62M | 872.94M | 861.13M | 865.26M | 848.79M | 836.77M | 825.75M | 822.60M | 807.73M | 786.74M | 775.63M |
|
Liabilities and Shareholders Equity
|
| | 551.16M | | 571.11M | 595.09M | 506.04M | 535.34M | 554.34M | 544.18M | 525.67M | 550.67M | 551.72M | 546.34M | 467.74M | 515.20M | 507.51M | 537.45M | 724.84M | 723.75M | 751.40M | 751.62M | 759.99M | 780.51M | 782.09M | 767.46M | 736.03M | 726.79M | 742.09M | 741.71M | 738.23M | 751.71M | 751.14M | 797.69M | 789.13M | 823.22M | 785.26M | 813.51M | 806.21M | 832.93M | 859.84M | 949.04M | 898.93M | 913.29M | 930.50M | 959.75M | 951.18M | 949.42M | 956.99M | 958.28M | 928.54M | 947.11M | 1,113.20M | 1,701.59M | 1,669.49M | 1,612.51M | 1,596.66M | 1,575.52M | 1,509.65M | 1,452.48M | 1,413.43M | 1,361.45M | 1,334.19M | 1,344.71M | 1,299.37M | 1,257.62M |
|
Treasury Shares
|
| | 3.50M | | | | | | | 2.21M | 0.35M | 0.35M | 0.28M | 5.20M | 0.28M | 0.27M | 5.85M | 0.20M | 0.21M | 0.21M | 2.91M | 0.14M | 0.18M | 0.18M | 2.83M | 4.59M | 0.10M | 7.46M | 0.07M | 7.40M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 7.45M | 8.54M | 8.76M | 0.03M | 0.02M | 0.06M | 8.67M | 0.05M | 9.34M | 9.33M | 0.70M | 0.06M | 10.78M | 10.78M | 1.80M | 0.01M | 11.76M | 0.03M | 11.75M | 0.04M | 0.03M | 0.10M | 11.67M | 0.09M | 11.64M | 0.06M | 0.60M | 0.01M | 12.15M | 13.12M | 13.28M |
|
Retained Earnings
|
| | 371.65M | | 396.56M | 322.36M | 335.92M | 348.99M | 369.71M | 383.31M | 398.71M | 413.56M | 430.05M | 440.77M | 368.31M | 386.35M | 403.79M | 417.95M | 432.03M | 444.36M | 469.07M | 490.05M | 509.83M | 525.69M | 547.24M | 560.62M | 575.95M | 588.66M | 603.36M | 614.22M | 625.67M | 638.04M | 650.99M | 657.24M | 694.17M | 705.88M | 722.04M | 739.46M | 760.26M | 775.94M | 796.66M | 815.52M | 826.67M | 838.28M | 855.83M | 874.92M | 890.97M | 903.11M | 922.25M | 905.62M | 924.38M | 939.57M | 1,014.90M | 1,037.73M | 1,051.64M | 1,062.67M | 1,068.86M | 1,056.58M | 1,060.09M | 1,043.40M | 1,038.36M | 1,027.51M | 1,024.08M | 1,008.64M | 996.23M | 986.40M |