|
Cash & Equivalents
|
54.29M | 74.67M | 89.34M | 96.44M | 79.64M | 87.48M | 94.09M | 91.67M | 109.48M | 154.20M | 80.22M | 102.34M | 79.27M | 97.34M | 105.75M | 77.30M | 67.75M | 91.76M | 98.08M | 88.61M | 126.55M | 133.69M | 111.92M | 89.34M | 104.32M | 140.65M | 140.97M | 86.28M | 92.61M | 90.96M | 81.09M | 75.20M | 95.63M | 111.48M | 124.71M | 126.66M | 156.10M | 192.40M | 170.33M | 142.97M | 169.96M | 195.81M | 228.34M | 238.39M | 276.27M | 283.19M | 268.46M | 221.02M | 81.28M | 35.18M | 54.87M | 43.28M | 65.64M | 49.58M | 50.02M | 43.65M | 64.05M | 73.39M | 73.56M | 48.51M | 77.38M | 105.89M | 66.76M |
|
Short-term Investments
|
| 15.48M | | | 25.53M | 25.51M | 8.65M | 2.45M | 15.45M | 1.21M | 0.98M | 4.08M | 3.50M | 0.26M | | | | | | | | | | | 9.67M | 13.54M | 26.02M | 37.18M | 50.86M | 59.11M | 49.45M | 50.57M | 30.27M | 21.05M | 12.46M | 22.23M | 40.81M | 51.09M | 63.59M | 69.34M | 58.27M | 51.15M | 34.29M | 21.38M | 9.90M | 7.98M | 5.51M | 4.53M | 4.52M | 4.01M | 2.01M | | | | | | | | | | | | |
|
Cash & Current Investments
|
54.29M | 90.15M | 89.34M | 96.44M | 105.17M | 112.98M | 102.74M | 94.12M | 124.94M | 155.41M | 81.19M | 106.42M | 82.77M | 97.60M | 105.75M | 77.30M | 67.75M | 91.76M | 98.08M | 88.61M | 126.55M | 133.69M | 111.92M | 89.34M | 113.99M | 154.19M | 166.98M | 123.45M | 143.47M | 150.07M | 130.53M | 125.78M | 125.90M | 132.53M | 137.18M | 148.88M | 196.91M | 243.49M | 233.92M | 212.31M | 228.23M | 246.96M | 262.62M | 259.76M | 286.17M | 291.17M | 273.97M | 225.55M | 85.80M | 39.19M | 56.87M | 43.28M | 65.64M | 49.58M | 50.02M | 43.65M | 64.05M | 73.39M | 73.56M | 48.51M | 77.38M | 105.89M | 66.76M |
|
Receivables - Net
|
| 69.88M | | | 81.85M | 75.00M | 55.87M | 73.17M | 84.02M | 76.41M | 66.64M | 79.28M | 92.51M | 87.55M | 74.62M | 86.87M | 108.69M | 99.97M | 83.78M | 95.83M | 115.51M | 102.65M | 92.18M | 102.94M | 114.54M | 98.33M | 92.37M | 110.35M | 126.24M | 124.55M | 109.71M | 126.25M | 131.78M | 132.34M | 117.76M | 130.20M | 146.55M | 140.94M | 131.57M | 134.75M | 116.49M | 126.59M | 113.21M | 137.68M | 154.84M | 162.90M | 162.59M | 187.93M | 253.47M | 208.20M | 187.32M | 198.44M | 217.52M | 198.10M | 166.16M | 178.31M | 208.66M | 189.20M | 163.84M | 173.10M | 205.97M | 184.07M | 161.44M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 9.70M | | | | 1.60M |
|
Receivables
|
| 69.88M | | | 81.85M | 75.00M | 55.87M | 73.17M | 84.02M | 76.41M | 66.64M | 79.28M | 92.51M | 87.55M | 74.62M | 86.87M | 108.69M | 99.97M | 83.78M | 95.83M | 115.51M | 102.65M | 92.18M | 102.94M | 114.54M | 98.33M | 92.37M | 110.35M | 126.24M | 124.55M | 109.71M | 126.25M | 131.78M | 132.34M | 117.76M | 130.20M | 146.55M | 140.94M | 131.57M | 134.75M | 116.49M | 126.59M | 113.21M | 137.68M | 154.84M | 162.90M | 162.59M | 187.93M | 253.47M | 208.20M | 187.32M | 198.44M | 217.52M | 198.10M | 166.16M | 178.31M | 208.66M | 190.99M | 173.54M | 173.10M | 205.97M | 184.07M | 163.04M |
|
Raw Materials
|
| | | | | | | | | | | | | 14.49M | | 14.53M | 15.78M | 15.63M | 17.98M | | 18.28M | 25.45M | 18.88M | 26.06M | 25.99M | 25.38M | 25.16M | 25.30M | 26.21M | 26.36M | 26.18M | 26.02M | 26.18M | 27.71M | 28.01M | 29.38M | 30.24M | 31.09M | 31.50M | 33.69M | 33.90M | 33.64M | 33.70M | 33.65M | 32.72M | 32.71M | 33.15M | 38.02M | 39.86M | 41.51M | 43.88M | 37.56M | 39.22M | 42.05M | 42.95M | 43.40M | 44.77M | 44.19M | 44.57M | 43.69M | 42.92M | 42.28M | 41.30M |
|
Finished Goods
|
| | | | | | | | | | | | | 33.01M | | 36.30M | 37.98M | 33.19M | 38.26M | | 33.54M | 34.26M | 42.34M | 46.94M | 41.99M | 38.28M | 41.92M | 47.51M | 47.50M | 45.39M | 51.81M | 54.38M | 54.18M | 52.22M | 55.70M | 59.49M | 55.28M | 53.23M | 61.37M | 61.89M | 51.46M | 40.18M | 40.79M | 41.80M | 40.85M | 49.76M | 53.73M | 74.46M | 83.20M | 86.46M | 86.46M | 93.41M | 88.39M | 86.47M | 88.03M | 100.64M | 90.03M | 86.47M | 79.34M | 96.58M | 98.74M | 89.51M | 84.75M |
|
Inventory
|
| 50.63M | | | 66.56M | 63.46M | 66.44M | 68.61M | 72.78M | 69.76M | 76.86M | 75.02M | 75.31M | 71.78M | 76.77M | 76.75M | 80.16M | 76.08M | 85.53M | 87.04M | 83.12M | 82.66M | 94.50M | 100.65M | 94.91M | 88.68M | 95.36M | 105.74M | 107.18M | 103.27M | 113.05M | 116.09M | 116.19M | 112.88M | 117.84M | 123.10M | 119.19M | 116.17M | 125.79M | 128.09M | 120.56M | 108.92M | 114.88M | 115.59M | 114.82M | 123.16M | 132.72M | 158.99M | 173.95M | 180.47M | 182.64M | 180.72M | 177.62M | 171.54M | 172.72M | 188.71M | 179.70M | 173.14M | 169.75M | 186.13M | 194.97M | 175.17M | 172.05M |
|
Current Deferred Tax Assets
|
| 3.81M | | | 3.88M | 4.21M | 4.24M | 3.63M | 3.66M | 4.26M | 4.32M | 4.38M | 4.43M | 4.50M | 4.57M | 4.64M | 4.71M | 4.10M | 4.16M | 4.24M | 4.32M | 3.27M | 3.24M | 3.30M | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.07M | | | 2.70M | 4.20M | 2.30M | 3.92M | 3.23M | 2.22M | 2.70M | 3.15M | 3.47M | 3.28M | 3.64M | 3.92M | 4.27M | 3.69M | 3.79M | 5.59M | 4.21M | 6.56M | 3.41M | 7.60M | 5.11M | 13.90M | 8.14M | 8.78M | 8.20M | 3.94M | 3.80M | 6.49M | 6.86M | 5.04M | 4.68M | 4.90M | 4.15M | 5.77M | 3.86M | 7.35M | 13.66M | 17.09M | 17.94M | 17.23M | 11.55M | 7.50M | 6.77M | 11.80M | 10.52M | 16.79M | 14.47M | 12.06M | 8.42M | 10.96M | 8.38M | 9.94M | 8.74M | 14.65M | 20.39M | 26.02M | 10.14M | 13.20M | 12.27M |
|
Current Assets
|
| 220.53M | | | 260.15M | 259.85M | 231.59M | 243.45M | 288.62M | 308.07M | 231.71M | 268.24M | 258.48M | 264.72M | 265.35M | 249.48M | 265.59M | 275.61M | 275.34M | 281.31M | 333.71M | 325.55M | 305.25M | 303.83M | 331.88M | 355.10M | 362.85M | 348.32M | 385.09M | 381.83M | 357.09M | 374.60M | 380.73M | 382.80M | 377.47M | 407.10M | 466.80M | 506.36M | 495.15M | 482.49M | 478.94M | 499.56M | 508.65M | 530.27M | 567.38M | 584.77M | 576.05M | 584.28M | 523.74M | 444.64M | 441.31M | 434.51M | 469.20M | 430.21M | 397.28M | 420.61M | 461.14M | 450.41M | 427.54M | 433.76M | 488.45M | 478.33M | 412.52M |
|
Buildings
|
| 13.27M | | | 15.77M | 15.77M | 15.77M | 24.82M | 24.82M | 26.74M | 26.74M | 26.74M | 26.74M | | | | | | | | | | | | | 26.74M | | | 26.74M | 26.74M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 259.53M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 34.74M | 34.23M | 34.23M | 34.23M | 34.23M | 45.54M | 45.54M | 50.08M | 55.00M | 122.92M | 122.96M | 123.39M | 129.35M | 127.02M | 128.06M |
|
Construction in Progress
|
| 3.81M | | | 5.91M | 7.73M | 12.81M | 4.57M | 7.23M | 5.74M | 7.88M | 10.07M | 10.30M | | | | | | | | | | | | | 5.36M | | | 17.54M | 16.88M | 22.00M | 17.45M | 13.17M | 8.47M | 13.89M | 9.85M | 12.98M | 10.04M | 8.29M | 10.05M | 16.20M | 20.00M | 23.87M | 23.48M | 28.13M | 35.28M | 43.25M | 45.42M | 54.54M | 65.75M | 80.45M | 79.81M | 53.92M | 56.12M | 42.84M | 30.35M | 28.99M | 28.59M | 33.94M | 36.12M | 12.77M | 13.90M | 18.93M |
|
Land & Improvements
|
| 2.02M | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | | | | | | | | 2.51M | | | 2.48M | 2.48M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M |
|
Property, Plant & Equipment (Net)
|
| 110.09M | | | 122.38M | 124.65M | 127.04M | 132.96M | 135.62M | 141.54M | 141.95M | 142.95M | 146.49M | 147.16M | 152.09M | 155.25M | 158.67M | 157.53M | 159.89M | 162.22M | 169.28M | 172.05M | 176.65M | 178.72M | 182.47M | 184.21M | 186.13M | 202.48M | 219.19M | 227.58M | 229.84M | 231.56M | 237.27M | 242.67M | 242.94M | 246.17M | 250.65M | 253.45M | 263.63M | 269.16M | 264.71M | 261.62M | 259.21M | 255.70M | 258.92M | 267.19M | 270.99M | 277.90M | 318.57M | 335.37M | 353.37M | 358.12M | 371.34M | 385.90M | 391.07M | 392.03M | 394.16M | 391.19M | 393.74M | 397.17M | 404.98M | 390.15M | 391.53M |
|
Long-Term Investments
|
| 26.30M | | | 30.00M | 42.00M | 63.00M | 67.48M | 39.48M | 25.00M | 80.03M | 80.29M | 107.51M | 107.66M | 107.88M | 128.74M | 129.64M | 128.12M | 125.72M | 127.75M | 103.35M | 66.66M | 87.77M | 96.65M | 96.20M | 90.73M | 86.03M | 85.11M | 65.11M | 60.91M | 82.07M | 86.67M | 103.55M | 118.77M | 130.86M | 116.89M | 96.06M | 79.36M | 55.29M | 41.09M | 28.86M | 16.93M | 13.73M | 12.52M | 11.27M | 10.08M | 7.33M | 5.95M | 5.61M | 5.71M | 4.37M | 4.43M | 4.51M | | | | | | | | | | |
|
Goodwill
|
| 70.07M | | | 70.07M | 6.83M | 70.07M | 70.07M | 76.90M | 76.90M | 76.90M | 76.90M | 76.90M | 76.90M | 84.61M | 84.61M | 86.27M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 86.44M | 99.97M | 101.85M | 102.51M | 102.51M | 102.51M | 102.51M | 102.51M | 119.48M | 102.51M | 102.51M | 102.51M | 119.48M | 123.03M | 123.03M | 121.83M | 121.83M | 121.83M | 121.83M | 121.83M | 121.83M | 121.83M | 66.63M | 184.42M | 184.42M | 63.24M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M |
|
Intangibles
|
| 55.28M | | | 53.14M | 0.23M | 51.37M | 50.26M | 49.59M | 48.46M | 47.34M | 46.23M | 45.12M | 44.01M | 79.94M | 79.94M | 91.00M | 50.99M | 91.00M | 91.00M | 91.20M | 91.20M | 46.71M | 91.20M | 91.20M | 77.55M | 92.28M | 94.37M | 100.27M | 72.86M | 72.86M | 72.86M | 72.86M | 72.86M | 72.13M | 72.13M | 72.61M | 72.61M | 93.96M | 100.89M | 100.89M | 102.09M | 95.36M | 95.36M | 95.36M | 95.36M | 94.08M | 94.08M | 214.48M | 211.49M | 209.95M | 209.95M | 209.95M | 208.27M | 208.27M | 208.27M | 214.19M | 206.49M | 206.49M | 206.49M | 204.98M | 204.22M | 200.02M |
|
Goodwill & Intangibles
|
| 125.35M | | | 123.21M | 7.06M | 121.44M | 120.33M | 126.48M | 125.36M | 124.24M | 123.13M | 122.02M | 120.91M | 164.56M | 164.56M | 177.27M | 137.43M | 177.45M | 177.45M | 177.65M | 177.65M | 133.16M | 177.65M | 177.65M | 164.00M | 178.72M | 194.35M | 202.12M | 175.38M | 175.38M | 175.38M | 175.38M | 175.38M | 191.62M | 174.64M | 175.12M | 175.12M | 213.44M | 223.93M | 223.93M | 223.93M | 217.19M | 217.19M | 217.19M | 217.19M | 215.91M | 215.91M | 281.12M | 395.91M | 394.37M | 273.19M | 395.02M | 393.34M | 393.34M | 393.34M | 399.26M | 391.56M | 391.56M | 391.56M | 390.05M | 389.29M | 385.09M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 0.05M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 153.37M | | | 155.42M | 166.32M | 186.67M | 190.58M | 169.22M | 153.43M | 3.31M | 3.22M | 3.13M | 233.78M | 241.70M | 261.26M | 273.98M | 271.64M | 267.64M | 265.79M | 239.94M | 242.06M | 259.74M | 262.56M | 256.89M | 2.71M | 245.19M | 274.24M | 261.50M | 2.86M | 2.90M | 2.77M | 2.62M | 2.76M | 2.91M | 2.82M | 2.92M | 2.84M | 2.79M | 2.76M | 2.77M | 2.91M | 2.88M | 2.72M | 3.08M | 1.97M | 2.28M | 2.88M | 3.46M | 3.96M | 3.99M | 4.23M | 4.21M | 3.65M | 3.51M | 3.49M | 3.39M | 3.79M | 3.95M | 3.64M | 3.80M | 3.76M | 3.86M |
|
Non-Current Assets
|
| 263.46M | | | 277.80M | 290.97M | 313.71M | 323.54M | 304.83M | 153.43M | 232.58M | 208.64M | 234.66M | 380.94M | 393.79M | 416.51M | 432.65M | 429.17M | 427.53M | 428.00M | 409.22M | 414.12M | 436.38M | 441.28M | 439.36M | 251.17M | 431.32M | 476.72M | 480.70M | 257.81M | 278.08M | 281.39M | 296.24M | 306.54M | 313.58M | 299.45M | 278.24M | 259.53M | 337.33M | 326.28M | 313.63M | 295.38M | 283.97M | 278.95M | 275.24M | 270.26M | 264.87M | 261.15M | 448.93M | 436.96M | 432.87M | 432.33M | 463.55M | 461.12M | 504.20M | 522.97M | 525.37M | 523.50M | 525.51M | 526.66M | 520.50M | 513.02M | 509.23M |
|
Assets
|
| 483.99M | | | 537.95M | 550.82M | 545.29M | 566.99M | 593.46M | 603.04M | 606.24M | 619.83M | 639.64M | 645.66M | 659.14M | 665.99M | 698.24M | 704.77M | 702.86M | 709.31M | 742.93M | 739.67M | 741.64M | 745.11M | 771.23M | 790.49M | 794.17M | 825.04M | 865.78M | 867.23M | 865.02M | 887.55M | 914.23M | 938.23M | 933.98M | 952.71M | 995.69M | 1,019.34M | 1,096.11M | 1,077.94M | 1,057.29M | 1,056.55M | 1,051.84M | 1,064.91M | 1,101.55M | 1,122.22M | 1,111.91M | 1,123.33M | 1,291.24M | 1,216.97M | 1,227.55M | 1,224.96M | 1,304.10M | 1,277.24M | 1,292.56M | 1,335.61M | 1,380.67M | 1,365.10M | 1,346.79M | 1,357.60M | 1,413.93M | 1,381.50M | 1,313.27M |
|
Accounts Payables
|
| 52.34M | | | 61.87M | 55.92M | 49.29M | 59.53M | 65.45M | 52.76M | 49.53M | 51.22M | 56.41M | 50.91M | 51.01M | 54.23M | 66.75M | 59.97M | 54.88M | 55.22M | 67.14M | 59.21M | 56.88M | 58.93M | 65.87M | 62.03M | 63.15M | 67.47M | 81.28M | 72.73M | 68.03M | 72.65M | 79.49M | 69.59M | 65.15M | 68.35M | 80.24M | 72.03M | 71.92M | 67.49M | 68.83M | 73.14M | 76.33M | 83.46M | 97.12M | 96.79M | 91.01M | 101.24M | 128.55M | 108.15M | 91.61M | 85.51M | 100.03M | 90.76M | 85.29M | 95.84M | 108.64M | 89.27M | 81.34M | 100.63M | 104.41M | 82.41M | 80.59M |
|
Dividends payables
|
| 1.99M | | | 2.19M | 2.20M | 2.44M | 2.45M | 2.46M | 2.45M | | 3.01M | 3.01M | 2.99M | 5.98M | 5.98M | 5.97M | 5.97M | 6.72M | 6.73M | 6.73M | 6.72M | 7.28M | 7.26M | 7.26M | 7.28M | 7.85M | 7.86M | 7.87M | 7.84M | 8.40M | 8.41M | 8.41M | 8.44M | 9.39M | 9.40M | 9.41M | 9.45M | 10.87M | 10.88M | 10.87M | 10.88M | 10.90M | 10.94M | 12.06M | 12.08M | 12.08M | 12.14M | 12.14M | 13.45M | 13.46M | 13.47M | 13.49M | 14.21M | 14.23M | 14.25M | 14.26M | 15.18M | 15.19M | 15.20M | 15.18M | 15.55M | 15.21M |
|
Payables
|
| 54.32M | | | 64.06M | 58.12M | 51.73M | 61.98M | 67.91M | 55.20M | 49.53M | 54.23M | 59.42M | 53.89M | 56.99M | 60.21M | 72.73M | 65.94M | 61.60M | 61.95M | 73.87M | 65.93M | 64.16M | 66.19M | 73.12M | 69.31M | 71.00M | 75.33M | 89.15M | 80.57M | 76.43M | 81.07M | 87.90M | 78.03M | 74.54M | 77.75M | 89.65M | 81.48M | 82.79M | 78.37M | 79.70M | 84.01M | 87.22M | 94.40M | 109.18M | 108.87M | 103.09M | 113.37M | 140.69M | 121.60M | 105.07M | 98.98M | 113.51M | 104.97M | 99.53M | 110.09M | 122.91M | 104.45M | 96.53M | 115.83M | 119.58M | 97.96M | 95.80M |
|
Accumulated Expenses
|
| 12.24M | | | 10.16M | 12.86M | 8.01M | 10.16M | 10.83M | 13.15M | 9.65M | 10.03M | 12.21M | 13.67M | 10.06M | 10.15M | 12.99M | 14.29M | 10.25M | 11.16M | 14.11M | 15.32M | 10.91M | 11.68M | 14.61M | 16.34M | 11.40M | 12.08M | 15.63M | 19.83M | 11.76M | 14.77M | 15.15M | 20.30M | 12.45M | 15.90M | 17.18M | 21.15M | 13.14M | 16.34M | 14.81M | 16.13M | 11.39M | 14.12M | 15.00M | 17.97M | 13.31M | 16.49M | 19.04M | 21.70M | 16.10M | 19.12M | 22.41M | 23.34M | 18.09M | 19.22M | 21.92M | 23.32M | 16.48M | 17.56M | 23.17M | 26.48M | 17.99M |
|
Other Accumulated Expenses
|
| | | | | | | | | 7.82M | 8.93M | 9.52M | 9.37M | 9.95M | 9.84M | 10.04M | 10.85M | 10.58M | 10.82M | 11.32M | 10.28M | 10.23M | 10.49M | 11.46M | 10.71M | 10.12M | 10.29M | 9.56M | 9.85M | 10.56M | 11.21M | 12.59M | 11.93M | 11.22M | 11.11M | 9.96M | 9.28M | 10.46M | 11.62M | 12.94M | 12.13M | 13.04M | 13.84M | 14.14M | 15.76M | 16.26M | 15.35M | 15.53M | 14.89M | 15.68M | 16.01M | 16.83M | 17.31M | 15.74M | 16.46M | 16.98M | 18.08M | 16.93M | 17.87M | 17.20M | 18.13M | 16.44M | 16.63M |
|
Current Leases
|
| 0.24M | | | 0.25M | 0.28M | 0.28M | 0.29M | 0.29M | 0.34M | 0.32M | 0.30M | 0.26M | 0.21M | 0.27M | 0.21M | 0.17M | 0.15M | 0.13M | 0.27M | 0.27M | 0.27M | 0.28M | 0.36M | 0.36M | 0.36M | 0.36M | 0.35M | 0.34M | 0.34M | 0.34M | 0.35M | 0.34M | 0.32M | 0.32M | 0.30M | 0.33M | 0.34M | 13.67M | 13.11M | 13.91M | 13.17M | 12.98M | 12.98M | 12.78M | 13.39M | 13.51M | 13.75M | 14.06M | 13.52M | 13.22M | 13.51M | 0.20M | 16.48M | 17.93M | 19.18M | 19.10M | 19.06M | 20.08M | 21.12M | 21.13M | 21.62M | 21.91M |
|
Current Taxes
|
| | | | | | | | | 0.96M | 5.66M | 2.67M | 4.02M | 1.74M | 7.77M | 0.47M | 1.56M | | 5.49M | | 1.09M | | 3.46M | | | | | | 5.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 71.08M | | | 84.51M | 75.85M | 65.49M | 76.70M | 87.52M | 81.50M | 78.04M | 80.01M | 89.05M | 83.24M | 88.92M | 86.00M | 103.88M | 95.96M | 93.48M | 90.17M | 105.57M | 97.12M | 94.21M | 95.73M | 104.39M | 102.29M | 100.00M | 106.26M | 128.32M | 119.04M | 110.24M | 115.03M | 123.09M | 117.90M | 109.88M | 112.20M | 130.54M | 121.23M | 134.26M | 128.06M | 127.84M | 134.13M | 132.69M | 143.20M | 159.87M | 167.63M | 158.10M | 165.72M | 198.99M | 181.84M | 160.18M | 159.11M | 187.58M | 174.94M | 165.31M | 174.59M | 203.19M | 174.07M | 162.63M | 182.19M | 204.82M | 175.67M | 163.93M |
|
Capital Leases
|
| 0.62M | | | 0.43M | 0.52M | 0.45M | 0.38M | 0.30M | 0.35M | 0.28M | 0.21M | 0.16M | 0.35M | 0.46M | 0.43M | 0.40M | 0.37M | 0.35M | 1.33M | 1.26M | 1.20M | 1.13M | 1.42M | 1.33M | 1.24M | 1.15M | 1.07M | 0.98M | 0.90M | 0.81M | 0.91M | 0.83M | 0.75M | 0.67M | 0.61M | 0.71M | 0.72M | 0.63M | 0.54M | 0.46M | 0.37M | 0.30M | 0.26M | 0.42M | 0.39M | 0.35M | 0.34M | 0.32M | 0.25M | 0.30M | 0.70M | 0.65M | 0.60M | 0.55M | 0.51M | 0.44M | 0.45M | 0.50M | 0.40M | 1.52M | 1.35M | 1.25M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 55.00M | 92.00M | 92.00M | 83.00M | 27.00M | 7.00M | 17.00M | 12.00M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 30.40M | | | 34.54M | 41.05M | 40.99M | 41.06M | 41.02M | 44.87M | 44.95M | 45.02M | 44.87M | 45.18M | 45.19M | 45.13M | 45.81M | 44.78M | 44.63M | 44.91M | 44.85M | 40.52M | 43.72M | 43.67M | 43.66M | 48.19M | 48.11M | 59.08M | 58.64M | 62.70M | 44.46M | 47.35M | 50.23M | 52.32M | 53.00M | 52.93M | 53.01M | 61.92M | 61.73M | 61.46M | 61.35M | 64.41M | 64.47M | 64.45M | 64.28M | 61.58M | 61.06M | 61.34M | 61.35M | 70.41M | 69.87M | 69.60M | 69.43M | 81.31M | 81.08M | 81.67M | 81.65M | 87.82M | 87.71M | 87.92M | 87.91M | 91.70M | 91.34M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.47M | 67.38M | 70.48M | 60.86M | 58.62M | 56.59M | 54.35M | 59.95M | 59.48M | 59.25M | 60.08M | 56.18M | 55.10M | 55.15M | 28.50M | 94.11M | 139.56M | 160.91M | 159.83M | 159.81M | 163.89M | 167.63M | 165.10M | 140.02M | 159.50M |
|
Other Non-Current Liabilities
|
| 1.32M | | | 1.16M | 1.01M | 0.96M | 0.94M | 0.93M | 0.83M | 0.78M | 0.67M | 0.67M | 0.54M | 0.54M | 0.54M | 0.53M | 1.14M | 1.09M | 1.04M | 0.97M | 0.92M | 0.89M | 0.85M | 0.81M | 0.80M | 0.74M | 2.55M | 2.39M | 2.25M | 2.12M | 2.08M | 2.01M | 1.95M | 1.89M | 1.85M | 1.76M | 1.72M | 0.50M | 0.54M | 0.47M | 0.46M | 0.45M | 0.40M | 0.38M | 0.41M | 0.42M | 0.46M | 3.67M | 3.64M | 3.58M | 3.61M | 3.91M | 4.23M | 4.52M | 4.46M | 4.75M | 5.04M | 5.29M | 5.55M | 5.77M | 6.06M | 6.29M |
|
Total Non-Current Liabilities
|
| 32.34M | | | 36.13M | 42.58M | 42.41M | 42.38M | 42.25M | 126.73M | 123.27M | 125.25M | 134.08M | 128.56M | 134.57M | 131.56M | 150.09M | 141.12M | 138.46M | 136.42M | 151.68M | 138.84M | 139.06M | 140.82M | 783.85M | 151.71M | 808.06M | 834.78M | 874.59M | 182.65M | 155.52M | 163.29M | 174.15M | 177.19M | 163.55M | 165.75M | 184.26M | 183.87M | 253.08M | 244.33M | 246.21M | 246.59M | 243.10M | 251.51M | 266.14M | 276.16M | 265.48M | 272.89M | 431.68M | 350.16M | 364.24M | 363.06M | 414.02M | 361.49M | 375.57M | 415.49M | 438.01M | 403.09M | 394.65M | 417.02M | 438.23M | 408.75M | 394.12M |
|
Total Liabilities
|
| 103.42M | | | 120.64M | 118.43M | 107.90M | 119.08M | 129.77M | 127.56M | 124.05M | 125.92M | 134.75M | 129.10M | 135.10M | 132.09M | 150.62M | 142.25M | 139.55M | 137.46M | 152.65M | 139.75M | 139.94M | 141.67M | 784.66M | 152.51M | 808.79M | 837.33M | 876.99M | 184.91M | 157.64M | 165.37M | 176.16M | 179.14M | 165.44M | 167.60M | 186.02M | 185.59M | 253.59M | 244.87M | 246.69M | 247.06M | 243.55M | 251.91M | 266.52M | 276.56M | 265.91M | 273.35M | 435.34M | 353.80M | 367.81M | 366.67M | 417.93M | 365.72M | 380.10M | 419.95M | 442.76M | 408.13M | 399.95M | 422.56M | 444.00M | 414.81M | 400.42M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 55.00M | 92.00M | 92.00M | 83.00M | 27.00M | 7.00M | 17.00M | 12.00M | | | | | | |
|
Common Equity
|
| 380.57M | | | 417.31M | 432.39M | 437.40M | 447.91M | 463.69M | 475.49M | 482.19M | 493.91M | 504.88M | 516.57M | 524.03M | 533.90M | 547.62M | 562.52M | 563.32M | 571.86M | 590.27M | 599.92M | 601.69M | 603.44M | -13.43M | 637.97M | -14.62M | -12.30M | -11.20M | 682.32M | 707.38M | 722.18M | 738.08M | 759.09M | 768.54M | 785.12M | 809.67M | 833.75M | 842.52M | 833.07M | 810.60M | 809.50M | 808.29M | 813.00M | 835.03M | 845.65M | 846.00M | 849.98M | 855.90M | 863.17M | 859.74M | 858.29M | 886.17M | 911.52M | 912.46M | 915.65M | 937.92M | 956.97M | 946.84M | 935.03M | 969.92M | 966.70M | 912.86M |
|
Shareholder's Equity
|
| 380.57M | | | 417.31M | 432.39M | 437.40M | 447.91M | 463.69M | 475.49M | 482.19M | 493.91M | 504.88M | 516.57M | 524.03M | 533.90M | 547.62M | 562.52M | 563.32M | 571.86M | 590.27M | 599.92M | 601.69M | 603.44M | -13.43M | 637.97M | -14.62M | -12.30M | -11.20M | 682.32M | 707.38M | 722.18M | 738.08M | 759.09M | 768.54M | 785.12M | 809.67M | 833.75M | 842.52M | 833.07M | 810.60M | 809.50M | 808.29M | 813.00M | 835.03M | 845.65M | 846.00M | 849.98M | 855.90M | 863.17M | 859.74M | 858.29M | 886.17M | 911.52M | 912.46M | 915.65M | 937.92M | 956.97M | 946.84M | 935.03M | 969.92M | 966.70M | 912.86M |
|
Liabilities and Shareholders Equity
|
| 483.99M | | | 537.95M | 550.82M | 545.29M | 566.99M | 593.46M | 603.04M | 606.24M | 619.83M | 639.64M | 645.66M | 659.14M | 665.99M | 698.24M | 704.77M | 702.86M | 709.31M | 742.93M | 739.67M | 741.64M | 745.11M | 771.23M | 790.49M | 794.17M | 825.04M | 865.78M | 867.23M | 865.02M | 887.55M | 914.23M | 938.23M | 933.98M | 952.71M | 995.69M | 1,019.34M | 1,096.11M | 1,077.94M | 1,057.29M | 1,056.55M | 1,051.84M | 1,064.91M | 1,101.55M | 1,122.22M | 1,111.91M | 1,123.33M | 1,291.24M | 1,216.97M | 1,227.55M | 1,224.96M | 1,304.10M | 1,277.24M | 1,292.56M | 1,335.61M | 1,380.67M | 1,365.10M | 1,346.79M | 1,357.60M | 1,413.93M | 1,381.50M | 1,313.27M |
|
Retained Earnings
|
| 344.98M | | | 377.50M | 391.29M | 394.33M | 402.30M | 418.52M | -3.13M | -3.24M | -2.50M | -6.12M | -5.93M | -5.56M | -4.78M | -3.55M | -5.99M | -9.87M | -10.25M | -10.29M | -10.90M | -12.36M | -12.68M | 612.72M | 626.06M | 631.75M | 639.87M | 657.31M | 673.82M | 701.66M | 711.08M | 728.80M | 743.75M | 751.97M | 762.92M | 784.38M | 801.00M | 807.19M | 803.62M | 780.10M | 775.82M | 766.70M | 761.81M | 778.64M | 785.44M | 784.44M | 775.57M | 779.00M | 782.86M | 776.03M | 769.42M | 790.92M | 807.13M | -8.23M | -7.88M | -12.43M | 835.75M | 825.70M | 815.32M | 844.39M | 840.22M | 825.90M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | | | | 0.05M | | | | 0.06M | |