|
Cash & Equivalents
|
3.50M | 3.33M | 1.73M | 2.35M | 45.36M | 43.07M | 26.73M | 19.26M | 9.26M | 6.68M | 2.52M | 2.15M | 4.00M | 3.22M | 2.30M | 3.12M | 6.02M | 5.60M | 2.40M | 5.42M | 5.24M | 6.27M | 5.24M | 8.69M | 12.52M | 17.66M | 25.35M | 7.09M | 9.23M | 7.57M | 7.80M | 6.95M | 8.93M | 13.33M | 420.72M | 412.00M | 412.00M | 412.00M | 17.94M | 28.27M | 23.32M | 20.21M | 9.27M | 11.41M | 25.44M | 14.02M | 12.12M | 17.49M | 12.05M | 13.19M | 12.34M | | 25.47M | 21.07M | 9.72M | 4.54M | 22.80M | 3.97M | 11.11M | 23.70M | 19.85M | 11.31M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.50M | 3.33M | 1.73M | 2.35M | 45.36M | 43.07M | 26.73M | 19.26M | 9.26M | 6.68M | 2.52M | 2.15M | 4.00M | 3.22M | 2.30M | 3.12M | 6.02M | 5.60M | 2.40M | 5.42M | 5.24M | 6.27M | 5.24M | 8.69M | 12.52M | 17.66M | 25.35M | 7.09M | 9.23M | 7.57M | 7.80M | 6.95M | 8.93M | 13.33M | 420.72M | 412.00M | 412.00M | 412.00M | 22.94M | 28.27M | 23.32M | 20.21M | 9.27M | 11.41M | 25.44M | 14.02M | 12.12M | 17.49M | 12.05M | 13.19M | 12.34M | | 25.47M | 21.07M | 9.72M | 4.54M | 22.80M | 3.97M | 11.11M | 23.70M | 19.85M | 11.31M |
|
Receivables - Net
|
| | 12.49M | | 15.37M | 16.92M | 12.54M | 12.62M | 15.29M | 17.57M | 12.32M | 13.56M | 18.10M | 18.65M | 14.50M | 14.40M | 17.16M | 18.08M | 15.00M | 17.57M | 17.63M | 20.25M | 16.39M | 13.80M | 17.26M | 21.43M | 16.36M | 15.29M | 19.64M | 23.30M | 17.30M | 18.33M | 21.70M | 22.59M | 19.15M | 17.89M | 24.35M | 27.96M | 36.30M | 34.71M | 44.88M | 51.37M | 46.83M | 45.58M | 50.83M | 58.73M | 53.70M | 53.94M | 58.81M | 63.76M | 59.17M | 56.47M | 58.55M | 70.37M | 67.87M | 62.65M | 70.24M | 75.85M | 68.68M | 65.85M | 76.76M | 86.01M |
|
Receivables - Other
|
| | 12.72M | | 17.72M | 20.84M | 15.32M | 13.67M | 20.93M | 24.42M | 16.28M | 14.02M | 21.92M | 23.30M | 17.56M | 14.03M | 19.65M | 22.59M | 18.07M | 16.09M | 18.96M | 23.05M | 17.42M | 16.75M | 24.57M | 32.67M | 24.25M | 19.53M | 31.13M | 38.05M | 27.91M | 22.61M | 32.95M | 38.10M | 27.97M | 22.30M | 32.80M | 38.20M | 40.10M | 37.00M | 55.40M | 57.42M | 44.95M | 37.29M | 48.98M | 52.63M | 44.03M | 39.51M | 47.82M | 53.68M | 45.72M | 40.44M | 50.55M | 62.25M | 49.54M | 44.34M | 57.82M | 68.34M | 60.85M | 58.62M | 67.96M | 73.13M |
|
Receivables
|
| | 25.21M | | 33.09M | 37.76M | 27.86M | 26.29M | 36.22M | 41.99M | 28.60M | 27.58M | 40.01M | 41.96M | 32.05M | 28.42M | 36.80M | 40.67M | 33.07M | 33.66M | 36.59M | 43.30M | 33.81M | 30.54M | 41.84M | 54.10M | 40.62M | 34.81M | 50.77M | 61.35M | 45.21M | 40.93M | 54.65M | 60.69M | 47.13M | 40.20M | 57.15M | 66.17M | 76.41M | 71.71M | 100.28M | 108.79M | 91.78M | 82.87M | 99.81M | 111.36M | 97.72M | 93.45M | 106.64M | 117.44M | 104.89M | 96.91M | 109.10M | 132.63M | 117.41M | 106.99M | 128.06M | 144.19M | 129.53M | 124.47M | 144.72M | 159.14M |
|
Inventory
|
| | 0.99M | | 0.97M | 0.99M | 0.99M | 1.02M | 1.09M | 1.03M | 1.09M | 1.05M | 1.04M | 1.03M | 1.04M | 1.11M | 1.11M | 1.14M | 1.21M | 1.25M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.47M | | 1.38M | 2.07M | 5.74M | 5.02M | 3.88M | 2.07M | 1.59M | 1.65M | 1.98M | 2.55M | 2.12M | 2.04M | 2.22M | 3.11M | 3.51M | 2.54M | 2.95M | 4.95M | 4.74M | 4.33M | 4.53M | 5.04M | 4.40M | 3.88M | 4.18M | 5.22M | 4.75M | 4.52M | 6.31M | 5.52M | 4.87M | 4.93M | 5.16M | 6.67M | 6.62M | 13.58M | 11.43M | 16.09M | 8.10M | 10.63M | 8.47M | 13.05M | 9.67M | 11.27M | 8.11M | 12.96M | 9.75M | 11.38M | 9.15M | 15.00M | 11.11M | 12.82M | 9.86M | 15.41M | 10.30M | 13.34M | 8.43M | 15.99M |
|
Current Assets
|
| | 38.03M | | 83.81M | 89.19M | 68.92M | 59.37M | 58.28M | 62.08M | 42.91M | 34.17M | 48.22M | 49.33M | 39.65M | 40.75M | 47.01M | 70.53M | 68.09M | 63.15M | 70.01M | 76.88M | 73.38M | 62.63M | 92.71M | 133.34M | 99.61M | 73.74M | 72.89M | 87.12M | 66.86M | 61.06M | 73.17M | 80.37M | 502.72M | 488.46M | 503.92M | 507.81M | 122.05M | 128.82M | 145.54M | 154.90M | 127.33M | 123.47M | 146.86M | 155.51M | 134.09M | 137.94M | 138.79M | 157.90M | 158.39M | 193.85M | 201.43M | 228.77M | 198.39M | 178.08M | 173.18M | 187.28M | 190.71M | 197.27M | 200.45M | 207.21M |
|
Buildings
|
| | | | | | | | | | | | | | 59.26M | | | 56.16M | 56.17M | | | | 57.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 10.10M | | 17.91M | 24.68M | 18.53M | 24.18M | 25.53M | 27.01M | 24.30M | 25.52M | 24.86M | 26.97M | 30.85M | 35.34M | 36.82M | 34.32M | 23.21M | 29.22M | 34.69M | 42.72M | 45.57M | 58.64M | 64.37M | 65.10M | 70.45M | 88.37M | 110.40M | 111.94M | 45.85M | 54.93M | 68.15M | 79.47M | 68.77M | 80.26M | 100.35M | 109.25M | 112.23M | 126.36M | 144.43M | 117.55M | 109.98M | 126.68M | 145.04M | 163.26M | 176.43M | 180.96M | 192.58M | 127.53M | 116.85M | 121.31M | 141.18M | 113.20M | 106.98M | 133.37M | 159.08M | 203.04M | 179.49M | 199.04M | 241.79M | 277.95M |
|
Land & Improvements
|
| | 8.58M | | 8.58M | 8.58M | 21.31M | 8.89M | 20.09M | 18.89M | 18.89M | 18.89M | 18.89M | 18.89M | 18.89M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.30M | 17.85M | 17.86M | 17.93M | 17.89M | 17.92M | 18.08M | 18.07M | 18.24M | 17.83M | 17.83M | 18.21M | 18.30M | 18.30M | 18.30M | 18.30M | 18.29M | 34.40M | 34.70M | 34.93M | 34.94M | 36.84M | 38.34M | 38.35M | 38.88M | 39.00M | 39.90M | 39.90M | 39.88M | 39.98M | 40.82M | 41.39M | 41.43M | 41.41M | 41.41M | 41.41M | 44.65M | 44.66M | 44.66M | 44.68M | 44.66M |
|
Property, Plant & Equipment (Net)
|
| | 714.81M | | 733.66M | 741.51M | 756.21M | 770.07M | 788.55M | 812.49M | 831.56M | 847.51M | 862.67M | 878.77M | 898.74M | 915.88M | 934.11M | 949.86M | 963.01M | 977.37M | 993.25M | 1,013.63M | 1,036.76M | 1,066.42M | 1,092.59M | 1,125.47M | 1,146.36M | 1,165.34M | 1,194.18M | 1,226.59M | 1,239.26M | 1,254.94M | 1,278.07M | 1,303.26M | 1,328.82M | 1,342.84M | 1,369.60M | 1,392.61M | 2,206.49M | 2,224.95M | 2,238.86M | 2,281.49M | 2,334.91M | 2,355.07M | 2,396.39M | 2,443.82M | 2,497.50M | 2,517.24M | 2,553.78M | 2,592.88M | 2,630.32M | 2,654.15M | 2,703.16M | 2,764.95M | 3,170.65M | 3,208.85M | 3,283.43M | 3,405.92M | 3,488.61M | 3,548.25M | 3,654.40M | 3,798.12M |
|
Long-Term Investments
|
| | 7.18M | | 7.21M | 6.82M | 7.03M | 7.01M | 7.11M | 7.18M | 7.07M | 7.66M | 7.51M | 7.83M | 8.88M | 9.22M | 6.27M | 5.82M | 6.38M | 6.35M | 5.92M | 5.73M | 6.03M | 6.92M | 3.49M | 3.21M | 3.39M | 3.58M | 3.68M | 3.81M | 4.54M | 3.07M | 3.21M | | | | | | 12.93M | 13.40M | 13.49M | 13.63M | 14.37M | 15.16M | 15.16M | 15.29M | 15.78M | 15.87M | 15.01M | 14.44M | 14.82M | 15.92M | 16.14M | 15.90M | 16.41M | 17.43M | 17.37M | 18.21M | 18.09M | 18.62M | 18.88M | 19.27M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | | | | 628.29M | 628.29M | 628.34M | 627.04M | 626.41M | 628.14M | 628.14M | 628.14M | 640.47M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M | 640.31M |
|
Intangibles
|
| | 13.54M | | 14.73M | 14.73M | 14.73M | 15.55M | 15.56M | 15.56M | 15.56M | 18.10M | 18.26M | 18.34M | 18.34M | 19.15M | 19.15M | 19.15M | 19.33M | 20.32M | 22.18M | 22.14M | 22.68M | 23.90M | 23.91M | 23.81M | 23.99M | 25.09M | 25.16M | 25.16M | 14.41M | 15.57M | 15.65M | 15.75M | 15.80M | 15.80M | 15.80M | 15.80M | 33.42M | 32.77M | 32.83M | 35.27M | 35.17M | 35.17M | 35.36M | 37.35M | 36.28M | 36.29M | 36.22M | 35.96M | 35.96M | 35.95M | 35.95M | 35.95M | 35.95M | 35.95M | 35.99M | 64.37M | 51.60M | 51.60M | 51.60M | 51.68M |
|
Goodwill & Intangibles
|
| | 13.54M | | 14.73M | 14.73M | 14.73M | 15.55M | 15.56M | 15.56M | 15.56M | 18.10M | 18.26M | 18.34M | 18.34M | 19.15M | 19.15M | 19.15M | 19.33M | 20.32M | 22.18M | 22.14M | 22.68M | 23.90M | 23.91M | 23.81M | 23.99M | 25.09M | 25.16M | 25.16M | 14.41M | 15.57M | 15.65M | 15.75M | 17.48M | 15.80M | 15.80M | 15.80M | 661.71M | 661.06M | 661.17M | 662.31M | 661.58M | 663.31M | 663.50M | 665.49M | 676.75M | 676.60M | 676.53M | 676.27M | 676.27M | 676.26M | 676.26M | 676.26M | 676.26M | 676.26M | 676.30M | 704.68M | 691.91M | 691.91M | 691.91M | 691.99M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 27.90M | | | | 26.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 87.72M | | 87.72M | 87.72M | 4.00M | 119.25M | 119.25M | 119.25M | 7.77M | 5.84M | 5.94M | 6.07M | 83.54M | 6.44M | 6.38M | 109.54M | | 157.45M | 153.72M | 153.93M | | | | 133.66M | 135.71M | 139.39M | 147.13M | 140.91M | 99.55M | 97.29M | 98.33M | 104.67M | | 79.19M | 81.75M | 0.75M | 5.00M | | | | 4.00M | 3.10M | 2.66M | 2.20M | 819.13M | 815.28M | 806.79M | 812.77M | 925.48M | 803.30M | 806.37M | 836.83M | 962.87M | 967.40M | 969.54M | 957.85M | 977.77M | 982.07M | 990.87M | 1,004.11M |
|
Non-Current Assets
|
| | 102.44M | | 103.48M | 103.55M | 135.14M | 134.90M | 135.34M | 135.85M | 147.84M | 150.12M | 151.15M | 153.19M | 103.78M | 103.93M | 102.92M | 127.13M | 176.00M | 175.44M | 171.07M | 171.08M | 165.75M | 165.24M | 163.04M | 144.82M | 146.94M | 150.78M | 158.43M | 152.48M | 106.80M | 103.10M | 104.28M | 108.93M | 80.84M | 83.80M | 86.58M | 78.71M | 759.84M | 3,045.48M | 3,064.43M | 3,104.81M | 3,184.13M | 3,208.68M | 3,262.66M | 3,314.23M | 3,358.31M | 3,373.94M | 3,402.26M | 3,446.80M | 3,596.67M | 3,458.65M | 3,510.72M | 3,614.66M | 4,146.68M | 4,189.43M | 4,266.25M | 4,365.03M | 4,467.60M | 4,531.54M | 4,646.48M | 4,803.45M |
|
Assets
|
| | 935.36M | | 1,000.31M | 1,013.24M | 1,038.81M | 1,042.44M | 1,055.25M | 1,075.32M | 1,087.50M | 1,098.69M | 1,130.46M | 1,149.84M | 1,109.99M | 1,123.93M | 1,147.02M | 1,210.10M | 1,265.36M | 1,273.95M | 1,295.86M | 1,323.38M | 1,337.33M | 1,355.58M | 1,399.34M | 1,454.34M | 1,443.38M | 1,435.78M | 1,471.19M | 1,511.57M | 1,956.39M | 1,463.87M | 1,500.12M | 2,003.65M | 1,956.39M | 1,958.81M | 2,003.65M | 2,022.38M | 3,132.47M | 3,174.30M | 3,209.98M | 3,259.71M | 3,311.47M | 3,332.14M | 3,409.52M | 3,469.74M | 3,492.39M | 3,511.88M | 3,541.05M | 3,604.70M | 3,755.06M | 3,652.50M | 3,712.16M | 3,843.43M | 4,345.07M | 4,367.51M | 4,439.43M | 4,552.30M | 4,658.31M | 4,728.81M | 4,846.93M | 5,010.65M |
|
Accounts Payables
|
| | 5.49M | | 9.77M | 6.69M | 7.42M | 10.80M | 14.30M | 17.57M | 8.48M | 10.91M | 15.91M | 11.83M | 12.59M | 10.70M | 12.59M | 12.31M | 7.00M | 11.78M | 13.04M | 17.52M | 16.20M | 19.12M | 23.77M | 21.67M | 18.74M | 20.72M | 27.06M | 30.66M | 22.96M | 22.48M | 26.18M | 26.96M | 24.94M | 22.82M | 28.25M | 28.19M | 34.89M | 25.21M | 24.30M | 33.76M | 34.20M | 25.64M | 39.55M | 37.41M | 30.39M | 28.37M | 26.58M | 29.77M | 29.58M | 25.97M | 36.45M | 35.93M | 46.12M | 34.40M | 37.93M | 44.48M | 56.26M | 46.65M | 48.23M | 61.24M |
|
Payables
|
| | 5.49M | | 9.77M | 6.69M | 7.42M | 10.80M | 14.30M | 17.57M | 8.48M | 10.91M | 15.91M | 11.83M | 12.59M | 10.70M | 12.59M | 12.31M | 7.00M | 11.78M | 13.04M | 17.52M | 16.20M | 19.12M | 23.77M | 21.67M | 18.74M | 20.72M | 27.06M | 30.66M | 22.96M | 22.48M | 26.18M | 26.96M | 24.94M | 22.82M | 28.25M | 28.19M | 34.89M | 25.21M | 24.30M | 33.76M | 34.20M | 25.64M | 39.55M | 37.41M | 30.39M | 28.37M | 26.58M | 29.77M | 29.58M | 25.97M | 36.45M | 35.93M | 46.12M | 34.40M | 37.93M | 44.48M | 56.26M | 46.65M | 48.23M | 61.24M |
|
Accumulated Expenses
|
| | 5.24M | | 5.26M | 5.44M | 5.38M | 5.54M | 5.36M | 5.53M | 5.36M | 5.57M | 5.34M | 5.55M | 5.37M | 5.54M | 5.37M | 5.91M | 6.36M | 5.75M | 6.19M | 5.75M | 6.19M | 5.77M | 6.20M | 5.78M | 6.31M | 6.73M | 6.82M | 7.25M | 6.87M | 7.40M | 6.97M | 7.40M | 7.18M | 7.38M | 7.97M | 9.22M | 13.14M | 18.52M | 12.39M | 17.59M | 14.01M | 17.10M | 13.89M | 17.64M | 14.17M | 18.50M | 14.62M | 17.91M | 13.91M | 19.07M | 15.68M | 19.16M | 15.82M | 19.06M | 15.58M | 19.55M | 17.48M | 20.23M | 16.13M | 18.32M |
|
Other Accumulated Expenses
|
| | 4.43M | | 4.26M | 4.42M | 4.40M | 4.14M | 4.42M | 4.89M | 4.97M | 8.05M | 8.80M | 6.06M | 5.69M | 5.30M | 5.58M | 6.12M | 6.16M | 5.98M | 6.13M | 6.32M | 6.16M | 5.79M | 6.58M | 7.42M | 6.98M | 7.20M | 7.40M | 8.57M | 7.93M | 8.39M | 8.04M | 8.50M | 9.12M | 9.21M | 11.59M | 12.91M | 18.28M | 15.39M | 13.58M | 18.10M | 19.20M | 19.15M | 16.61M | 21.61M | 27.82M | 27.98M | 20.63M | 24.45M | 22.91M | 25.79M | 20.57M | 24.89M | 20.80M | 21.55M | 22.85M | 26.31M | 23.24M | 24.84M | 20.22M | 24.17M |
|
Short term Debt
|
| | 4.00M | | 6.80M | 5.50M | 0.84M | 0.83M | 8.34M | 5.41M | 15.30M | 22.10M | 0.54M | 7.00M | 22.40M | 37.00M | 52.00M | 8.20M | 13.20M | 11.70M | 20.20M | 21.20M | 34.60M | 39.50M | 55.92M | 63.90M | 14.20M | 0.13M | | 13.00M | 25.00M | 39.00M | 59.00M | 76.00M | 100.00M | 32.00M | 55.00M | 62.00M | 117.21M | 131.40M | 146.67M | 125.80M | 175.09M | 121.51M | 138.54M | 122.07M | 63.00M | 76.00M | 141.34M | 199.17M | 159.58M | 72.43M | 83.31M | 128.43M | 171.50M | 210.75M | 217.50M | 93.23M | 119.12M | 152.59M | 160.84M | 126.37M |
|
Current Taxes
|
| | | | | | | | | 0.81M | | 0.05M | | 0.40M | | | 0.17M | | | | | | | | | | | | 2.41M | 1.92M | | | | 1.34M | | 1.48M | | | | | | | | | 0.25M | | | | 1.09M | 3.86M | 2.70M | 4.61M | 4.60M | 11.81M | | | 2.06M | | | | | |
|
Current Deferred Revenue
|
| | 1.10M | | 1.08M | 1.08M | 1.07M | 1.07M | 1.10M | 1.12M | 1.14M | 1.16M | 1.22M | 1.23M | 1.21M | 1.24M | 1.31M | 1.35M | 1.32M | 1.33M | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | | | | 3.06M | 2.48M | 1.93M | 1.77M | 1.12M | 0.57M | 0.00M | 0.00M |
|
Total Current Liabilities
|
| | 29.16M | | 39.36M | 38.69M | 28.29M | 31.97M | 45.92M | 50.91M | 49.11M | 59.15M | 45.19M | 49.75M | 59.20M | 71.93M | 92.06M | 51.75M | 44.69M | 48.65M | 59.04M | 73.05M | 79.62M | 97.81M | 120.08M | 151.13M | 63.57M | 50.78M | 70.40M | 93.42M | 85.05M | 95.36M | 124.55M | 151.68M | 163.99M | 86.69M | 127.06M | 144.31M | 234.57M | 238.40M | 257.97M | 305.40M | 350.80M | 289.74M | 274.43M | 267.29M | 203.27M | 217.85M | 277.83M | 318.71M | 268.32M | 212.97M | 237.95M | 308.12M | 342.97M | 323.26M | 350.13M | 244.05M | 261.17M | 296.68M | 314.23M | 304.16M |
|
Non-Current Debt
|
| | 295.70M | | 344.81M | 344.50M | 343.85M | 343.62M | 335.89M | 335.78M | 335.60M | 335.44M | 335.30M | 335.14M | 335.00M | 334.88M | 334.68M | 384.51M | 384.37M | 384.19M | 384.04M | 380.95M | 377.19M | 365.82M | 364.17M | 364.23M | 433.33M | 433.39M | 430.93M | 431.01M | 431.09M | 431.18M | 431.26M | 431.34M | 431.42M | 510.90M | 510.86M | 511.08M | 1,283.60M | 1,317.00M | 1,315.98M | 1,307.61M | 1,287.58M | 1,303.03M | 1,372.13M | 1,420.03M | 1,492.93M | 1,491.56M | 1,455.71M | 1,453.75M | 1,491.96M | 1,520.36M | 1,519.28M | 1,533.77M | 1,526.70M | 1,550.30M | 1,549.59M | 1,673.71M | 1,706.90M | 1,691.47M | 1,692.21M | 1,756.95M |
|
Non-Current Deffered Revenue
|
| | 1.55M | | 1.52M | 1.51M | 1.50M | 1.48M | 1.47M | 1.45M | 1.43M | 1.42M | 1.41M | 1.39M | 1.38M | 1.36M | 1.34M | 1.33M | 1.31M | 1.30M | 1.28M | | | | | | | | | | | | | | | | | | 112.34M | 117.60M | 120.81M | 123.04M | 125.03M | 125.97M | 128.85M | 132.23M | 130.69M | 137.44M | 138.43M | 140.84M | 137.70M | 137.67M | 140.00M | 143.81M | 146.58M | 141.43M | 144.09M | 150.55M | 155.40M | 162.33M | 172.61M | 183.89M |
|
Pension
|
| | 50.21M | | 51.92M | 52.63M | 68.86M | 70.34M | 71.52M | 72.71M | 73.42M | 75.92M | 76.82M | 77.74M | 43.50M | 45.00M | 44.66M | 44.33M | 74.19M | 76.48M | 76.83M | 76.71M | 70.23M | 72.40M | 73.08M | 73.07M | 70.18M | 72.09M | 72.83M | 73.53M | 72.84M | 74.73M | 75.23M | 75.88M | 70.49M | 72.21M | 72.43M | 73.00M | 108.04M | 111.27M | 113.98M | 107.13M | 121.60M | 124.27M | 125.59M | 125.00M | 90.00M | 92.07M | 92.06M | 89.61M | 59.74M | 55.91M | 53.00M | 51.15M | 46.84M | 47.32M | 47.52M | 48.16M | 45.06M | 43.61M | 44.03M | 44.26M |
|
Non-Current Deferred Tax Liability
|
| | 106.41M | | 110.43M | 117.84M | 133.54M | 133.82M | 136.67M | 141.79M | 147.58M | 147.78M | 151.63M | 157.59M | 140.74M | 140.82M | 140.07M | 157.82M | 213.41M | 186.23M | 187.31M | 189.50M | 198.78M | 200.32M | 208.41M | 214.63M | 205.20M | 207.02M | 206.50M | 206.34M | 85.80M | 84.44M | 84.06M | 80.90M | 79.65M | 78.43M | 76.98M | 72.80M | 262.04M | 194.82M | 195.12M | 186.95M | 270.18M | 189.53M | 191.38M | 193.37M | 272.25M | 203.19M | 203.56M | 208.13M | 306.68M | 220.11M | 228.98M | 234.56M | 319.75M | 239.96M | 240.90M | 268.37M | 276.04M | 280.13M | 286.03M | 302.96M |
|
Other Non-Current Liabilities
|
| | 6.04M | | 6.18M | 6.07M | 7.04M | 7.43M | 7.51M | 7.67M | 7.87M | 7.98M | 7.96M | 6.59M | 5.50M | 5.41M | 5.43M | 5.54M | 8.59M | 5.88M | 5.98M | 8.94M | 9.96M | 10.18M | 11.00M | 11.07M | 13.05M | 12.54M | 12.76M | 12.85M | 13.01M | 13.07M | 12.97M | 13.57M | 13.53M | 12.14M | 12.45M | 12.64M | 22.31M | 23.86M | 22.68M | 25.04M | 21.79M | 23.93M | 24.96M | 25.63M | 24.05M | 23.86M | 24.05M | 24.45M | 25.88M | 25.98M | 22.95M | 23.14M | 22.49M | 23.17M | 23.69M | 23.20M | 22.30M | 22.89M | 22.90M | 23.26M |
|
Total Non-Current Liabilities
|
| | 674.29M | | 738.99M | 746.81M | 767.76M | 772.80M | 783.35M | 795.99M | 805.02M | 817.25M | 809.23M | 823.92M | 783.32M | 799.18M | 820.05M | 848.00M | 896.61M | 906.61M | 925.18M | 943.41M | 943.58M | 961.20M | 992.31M | 1,031.66M | 1,008.68M | 1,001.84M | 1,022.32M | 1,046.25M | 1,480.17M | 992.97M | 1,021.86M | 1,515.12M | 1,053.55M | 1,058.38M | 1,097.20M | 1,113.08M | 2,220.18M | 2,266.89M | 2,292.17M | 2,321.62M | 2,372.52M | 2,329.92M | 2,394.89M | 2,443.40M | 2,433.83M | 2,459.59M | 2,487.15M | 2,530.91M | 2,618.30M | 2,474.04M | 2,506.50M | 2,600.04M | 3,089.18M | 3,104.09M | 3,141.13M | 3,195.30M | 3,269.04M | 3,308.59M | 3,358.05M | 3,463.73M |
|
Total Liabilities
|
| | 680.33M | | 745.17M | 752.88M | 774.81M | 780.23M | 790.87M | 803.66M | 812.89M | 825.23M | 817.19M | 830.50M | 788.81M | 804.59M | 825.48M | 853.54M | 905.20M | 912.50M | 931.16M | 952.35M | 953.54M | 971.38M | 1,003.32M | 1,042.73M | 1,021.73M | 1,014.38M | 1,035.08M | 1,059.10M | 1,493.18M | 1,006.04M | 1,034.83M | 1,528.69M | 1,067.08M | 1,070.51M | 1,109.65M | 1,125.72M | 2,242.49M | 2,290.76M | 2,314.85M | 2,346.65M | 2,394.30M | 2,353.85M | 2,419.84M | 2,469.03M | 2,457.88M | 2,483.46M | 2,511.20M | 2,555.36M | 2,644.19M | 2,500.01M | 2,529.44M | 2,623.18M | 3,111.67M | 3,127.26M | 3,164.82M | 3,218.50M | 3,291.34M | 3,331.47M | 3,380.95M | 3,486.99M |
|
Total Debt
|
| | 299.70M | | 351.61M | 350.00M | 344.69M | 344.44M | 344.23M | 341.19M | 350.90M | 357.54M | 335.84M | 342.14M | 357.40M | 371.88M | 386.68M | 392.71M | 397.56M | 395.89M | 404.24M | 402.15M | 411.79M | 405.32M | 420.10M | 428.13M | 447.54M | 433.51M | 430.93M | 444.01M | 456.09M | 470.18M | 490.26M | 507.34M | 531.42M | 542.90M | 565.86M | 573.08M | 1,400.81M | 1,448.40M | 1,462.65M | 1,433.41M | 1,462.67M | 1,424.54M | 1,510.67M | 1,542.10M | 1,555.93M | 1,567.55M | 1,597.05M | 1,652.92M | 1,651.54M | 1,592.80M | 1,602.59M | 1,662.20M | 1,698.20M | 1,761.05M | 1,767.08M | 1,766.95M | 1,826.03M | 1,844.07M | 1,853.05M | 1,883.32M |
|
Common Equity
|
| | 255.03M | | 255.15M | 260.37M | 264.00M | 262.22M | 264.38M | 271.65M | 274.60M | 273.46M | 313.27M | 319.34M | 321.18M | 319.35M | 321.54M | 356.56M | 360.15M | 361.45M | 364.69M | 371.02M | 383.78M | 384.20M | 396.02M | 411.61M | 421.65M | 421.40M | 436.11M | 452.47M | 463.21M | 457.83M | 465.29M | 474.96M | 889.31M | 888.29M | 894.00M | 896.66M | 889.98M | 883.54M | 895.13M | 913.06M | 917.16M | 978.30M | 989.68M | 1,000.71M | 1,034.52M | 1,028.42M | 1,029.85M | 1,049.35M | 1,110.87M | 1,152.48M | 1,182.72M | 1,220.25M | 1,233.40M | 1,240.25M | 1,274.61M | 1,333.81M | 1,366.97M | 1,397.34M | 1,465.97M | 1,523.66M |
|
Shareholder's Equity
|
| | 255.03M | | 255.15M | 260.37M | 264.00M | 262.22M | 264.38M | 271.65M | 274.60M | 273.46M | 313.27M | 319.34M | 321.18M | 319.35M | 321.54M | 356.56M | 360.15M | 361.45M | 364.69M | 371.02M | 383.78M | 384.20M | 396.02M | 411.61M | 421.65M | 421.40M | 436.11M | 452.47M | 463.21M | 457.83M | 465.29M | 474.96M | 889.31M | 888.29M | 894.00M | 896.66M | 889.98M | 883.54M | 895.13M | 913.06M | 917.16M | 978.30M | 989.68M | 1,000.71M | 1,034.52M | 1,028.42M | 1,029.85M | 1,049.35M | 1,110.87M | 1,152.48M | 1,182.72M | 1,220.25M | 1,233.40M | 1,240.25M | 1,274.61M | 1,333.81M | 1,366.97M | 1,397.34M | 1,465.97M | 1,523.66M |
|
Liabilities and Shareholders Equity
|
| | 935.36M | | 1,000.31M | 1,013.24M | 1,038.81M | 1,042.44M | 1,055.25M | 1,075.32M | 1,087.50M | 1,098.69M | 1,130.46M | 1,149.84M | 1,109.99M | 1,123.93M | 1,147.02M | 1,210.10M | 1,265.36M | 1,273.95M | 1,295.86M | 1,323.38M | 1,337.33M | 1,355.58M | 1,399.34M | 1,454.34M | 1,443.38M | 1,435.78M | 1,471.19M | 1,511.57M | 1,956.39M | 1,463.87M | 1,500.12M | 2,003.65M | 1,956.39M | 1,958.81M | 2,003.65M | 2,022.38M | 3,132.47M | 3,174.30M | 3,209.98M | 3,259.71M | 3,311.47M | 3,332.14M | 3,409.52M | 3,469.74M | 3,492.39M | 3,511.88M | 3,541.05M | 3,604.70M | 3,755.06M | 3,652.50M | 3,712.16M | 3,843.43M | 4,345.07M | 4,367.51M | 4,439.43M | 4,552.30M | 4,658.31M | 4,728.81M | 4,846.93M | 5,010.65M |
|
Retained Earnings
|
| | 219.57M | | 219.16M | 224.13M | 227.49M | 225.26M | 227.13M | 233.87M | 236.45M | 234.32M | 238.06M | 243.30M | 244.27M | 241.35M | 244.38M | 278.92M | 280.77M | 281.47M | 284.50M | 290.03M | 302.22M | 301.43M | 314.04M | 328.83M | 338.39M | 337.57M | 351.77M | 366.82M | 376.12M | 373.82M | 380.90M | 390.89M | 393.92M | 391.34M | 396.33M | 397.26M | 383.19M | 376.45M | 387.00M | 403.92M | 408.04M | 400.90M | 411.51M | 420.41M | 428.26M | 421.10M | 421.74M | 435.86M | 458.36M | 458.14M | 464.46M | 488.58M | 495.38M | 494.25M | 502.04M | 527.58M | 537.18M | 539.58M | 549.65M | 579.91M |
|
Treasury Shares
|
| | | | | | 0.09M | | | | 0.08M | | | | 0.08M | | | | 0.13M | | | | 0.09M | | | | 0.09M | | | | 0.09M | | | | 0.06M | | | | 0.09M | | | | 0.11M | | | | 0.12M | | | | 0.13M | | | | 0.12M | | | | 0.16M | | | |