|
Cash & Equivalents
|
118.25M | 108.02M | 24.94M | 35.78M | 125.52M | 46.77M | 46.87M | 54.38M | 63.12M | 108.06M | 95.20M | 89.77M | 157.31M | 223.69M | 192.85M | 182.05M | 127.91M | 181.79M | 155.50M | 52.24M | 70.38M | 39.40M | 49.33M | 52.80M | 148.31M | 84.48M | 55.13M | 54.00M | 70.31M | 84.52M | 64.19M | 42.92M | 114.77M | 104.04M | 57.72M | 57.40M | 31.44M | 114.87M | 26.16M | 35.40M | 93.63M | 96.68M | 72.51M | 109.51M | 213.34M | 195.32M | 147.76M | 70.12M | 50.99M | 44.25M | 29.12M | 39.80M | 48.79M | 31.97M | 25.76M | 26.55M | 12.24M | 31.47M | 26.71M | 27.25M | 38.28M | 43.21M | 25.65M | 39.87M | 101.95M | 36.24M | 28.22M |
|
Cash & Current Investments
|
118.25M | 108.02M | 24.94M | 35.78M | 125.52M | 46.77M | 46.87M | 54.38M | 63.12M | 108.06M | 95.20M | 89.77M | 157.31M | 223.69M | 192.85M | 182.05M | 127.91M | 181.79M | 155.50M | 52.24M | 70.38M | 39.40M | 49.33M | 52.80M | 148.31M | 84.48M | 55.13M | 54.00M | 70.31M | 84.52M | 64.19M | 42.92M | 114.77M | 104.04M | 57.72M | 57.40M | 31.44M | 114.87M | 26.16M | 35.40M | 93.63M | 96.68M | 72.51M | 109.51M | 213.34M | 195.32M | 147.76M | 70.12M | 50.99M | 44.25M | 29.12M | 39.80M | 48.79M | 31.97M | 25.76M | 26.55M | 12.24M | 31.47M | 26.71M | 27.25M | 38.28M | 43.21M | 25.65M | 39.87M | 101.95M | 36.24M | 28.22M |
|
Receivables - Net
|
| | | | 208.45M | 133.50M | 126.83M | 115.53M | 207.51M | 134.65M | 126.60M | 118.37M | 218.31M | 136.83M | 129.46M | 126.82M | 231.26M | 152.62M | 136.37M | 140.01M | 224.04M | 159.11M | 147.89M | 137.41M | 245.39M | 147.65M | 147.09M | 137.41M | 253.92M | 148.43M | 146.26M | 139.50M | 276.92M | 172.51M | 166.83M | 168.93M | 297.27M | 198.56M | 184.74M | 190.77M | 310.08M | 234.36M | 204.70M | 212.06M | 300.94M | 223.01M | 212.93M | 207.74M | 306.56M | 253.16M | 236.10M | 222.70M | 348.07M | 247.54M | 246.38M | 238.36M | 361.25M | 288.73M | 270.55M | 263.42M | 333.03M | 306.66M | 283.22M | 282.16M | 317.98M | 307.65M | 298.46M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.06M | 16.48M | 16.70M | 18.46M | 21.45M | 21.23M | 21.87M | 21.33M | 21.61M | 21.14M | 19.27M | 18.44M | 22.88M | 19.43M | 20.37M | 19.90M | 24.45M | 24.24M | 24.14M | 23.93M | 26.71M | 27.93M | 31.70M | 28.23M | 33.61M | 33.91M | 34.96M | 32.69M | 36.22M | 36.38M | 36.86M |
|
Receivables
|
| | | | 208.45M | 133.50M | 126.83M | 115.53M | 207.51M | 134.65M | 126.60M | 118.37M | 218.31M | 136.83M | 129.46M | 126.82M | 231.26M | 152.62M | 136.37M | 140.01M | 224.04M | 159.11M | 147.89M | 137.41M | 245.39M | 147.65M | 147.09M | 137.41M | 253.92M | 148.43M | 146.26M | 139.50M | 276.92M | 172.51M | 166.83M | 168.93M | 311.33M | 215.05M | 201.43M | 209.23M | 331.53M | 255.59M | 226.57M | 233.39M | 322.55M | 244.15M | 232.21M | 226.18M | 329.45M | 272.59M | 256.47M | 242.59M | 372.52M | 271.78M | 270.51M | 262.30M | 387.96M | 316.66M | 302.25M | 291.65M | 366.64M | 340.57M | 318.18M | 314.85M | 354.20M | 344.03M | 335.32M |
|
Raw Materials
|
| | | | 19.43M | 25.63M | 23.24M | 20.74M | 19.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | 27.95M | | 39.74M | 40.25M | 35.47M | 45.31M | 42.80M | 42.91M | 41.31M | 53.56M | 50.00M | 46.01M | 22.99M | 37.84M | 43.20M | 39.14M | 35.10M | 44.35M | 44.86M | 41.56M | 38.23M | 53.11M | 50.59M | 47.73M | 46.22M | 61.43M | 62.16M | 57.07M | 57.10M | 71.05M | 69.30M | 67.90M | 77.77M | 79.63M | 77.70M | 73.17M | 85.78M | 84.08M | 81.10M | 83.24M | 75.78M | 85.09M | 85.02M |
|
Prepaid Assets
|
| | | | 31.76M | 35.65M | 33.27M | 33.93M | 45.94M | 51.95M | 57.60M | 57.91M | 61.26M | 59.34M | 56.58M | 58.08M | 60.84M | 63.74M | 62.13M | 61.36M | 61.07M | 73.93M | 73.69M | 73.55M | 69.10M | 71.81M | 74.94M | 70.08M | 56.59M | 61.66M | 60.84M | 65.23M | 66.89M | 70.81M | 71.43M | 76.31M | 96.07M | 102.42M | 99.05M | 106.03M | 106.47M | 102.19M | 99.30M | 109.45M | 95.53M | 103.10M | 98.54M | 107.58M | 109.72M | 111.29M | 116.78M | 126.17M | 125.54M | 134.54M | 127.78M | 153.49M | 169.18M | 163.67M | 179.30M | 158.72M | 168.77M | 190.54M | 189.83M | 187.96M | 180.15M | 210.55M | 201.71M |
|
Current Assets
|
| | | | 393.10M | 248.75M | 239.06M | 231.75M | 353.95M | 322.97M | 308.77M | 292.96M | 468.65M | 450.73M | 408.94M | 392.76M | 456.12M | 430.46M | 382.71M | 278.99M | 390.51M | 310.32M | 306.78M | 294.53M | 493.50M | 345.43M | 320.02M | 309.97M | 431.93M | 342.90M | 323.74M | 299.15M | 520.03M | 403.87M | 369.60M | 362.03M | 470.74M | 457.84M | 362.64M | 388.56M | 569.45M | 484.12M | 427.73M | 479.65M | 669.10M | 574.54M | 518.48M | 442.67M | 543.74M | 490.96M | 467.03M | 470.90M | 613.52M | 485.10M | 469.23M | 488.19M | 627.96M | 563.50M | 554.27M | 522.56M | 632.02M | 634.50M | 579.80M | 593.24M | 681.46M | 651.65M | 615.83M |
|
Buildings
|
| | | | 103.74M | | | | 137.58M | | | | 141.73M | | | | 142.35M | | | | 143.73M | | | | 144.41M | | | | 146.46M | | | | 143.35M | | | | 143.92M | | | | 147.22M | | | | 146.19M | | | | 149.04M | | | | 129.31M | | | | 129.99M | | | | 133.84M | | | | 138.90M | | |
|
Construction in Progress
|
| | | | 53.60M | | | | 8.97M | | | | 5.75M | | | | 18.10M | | | | 12.20M | | | | 23.56M | | | | 7.37M | | | | 15.97M | | | | 39.87M | | | | 12.41M | | | | 0.28M | | | | 3.64M | | | | 2.55M | | | | 14.21M | | | | 12.30M | | | | 3.80M | | |
|
Land & Improvements
|
| | | | 24.91M | | | | 25.88M | | | | 25.95M | | | | 25.39M | | | | 25.41M | | | | 25.43M | | | | 25.47M | | | | 25.36M | | | | 25.38M | | | | 25.21M | | | | 23.77M | | | | 23.78M | | | | 23.57M | | | | 24.25M | | | | 24.32M | | | | 24.68M | | |
|
Property, Plant & Equipment (Net)
|
| | | | 274.67M | 274.47M | 270.98M | 270.12M | 270.19M | 279.75M | 278.23M | 273.11M | 276.73M | 279.06M | 286.42M | 291.33M | 300.51M | 295.63M | 299.02M | 299.15M | 291.68M | 301.13M | 295.48M | 290.72M | 296.33M | 295.94M | 302.09M | 298.02M | 298.56M | 293.24M | 289.27M | 285.02M | 282.93M | 273.83M | 272.09M | 261.22M | 285.55M | 286.50M | 283.45M | 279.95M | 272.47M | 274.53M | 278.69M | 277.09M | 273.43M | 263.71M | 257.88M | 248.04M | 252.48M | 241.16M | 241.41M | 215.33M | 211.71M | 208.31M | 203.36M | 199.79M | 205.66M | 202.85M | 204.85M | 215.73M | 215.07M | 212.25M | 226.98M | 221.54M | 220.96M | 204.95M | 214.79M |
|
Goodwill
|
292.40M | | | | 533.52M | 537.11M | 533.52M | 533.52M | 403.95M | 533.52M | 533.52M | 533.52M | 403.95M | 533.52M | 533.29M | 533.29M | 403.72M | 533.29M | 533.29M | 552.06M | 423.19M | 552.76M | 550.37M | 550.37M | 420.80M | 556.26M | 556.26M | 556.26M | 234.11M | 552.85M | 552.85M | 552.85M | 234.11M | 558.83M | 652.33M | 652.25M | 325.20M | 649.93M | 666.77M | 666.86M | 325.33M | 686.03M | 686.33M | 686.33M | 325.33M | 686.33M | 685.97M | 687.46M | 325.33M | 687.46M | 687.46M | 687.46M | 325.33M | 804.15M | 804.80M | 804.80M | 442.67M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 826.66M | 827.74M |
|
Intangibles
|
82.68M | | | | 196.33M | 191.91M | 187.49M | 183.31M | 179.13M | 175.59M | 171.46M | 167.53M | 162.56M | 159.11M | 155.47M | 151.83M | 147.17M | 143.58M | 143.36M | 152.85M | 160.39M | 167.59M | 173.69M | 182.44M | 191.54M | 202.90M | 214.99M | 228.09M | 222.12M | 227.60M | 234.09M | 240.63M | 247.32M | 255.29M | 278.24M | 284.08M | 288.17M | 294.84M | 303.52M | 311.12M | 318.97M | 331.47M | 337.60M | 335.82M | 340.47M | 348.09M | 351.33M | 360.33M | 368.09M | 377.78M | 387.13M | 398.76M | 410.96M | 534.49M | 545.38M | 556.60M | 565.71M | 574.14M | 581.76M | 588.43M | 592.76M | 599.82M | 606.62M | 613.85M | 617.03M | 643.67M | 645.80M |
|
Goodwill & Intangibles
|
375.08M | | | | 729.85M | 729.02M | 721.01M | 716.83M | 834.09M | 829.65M | 825.11M | 823.51M | 822.25M | 821.37M | 688.76M | 685.12M | 550.89M | 676.87M | 676.65M | 704.91M | 583.58M | 720.35M | 724.06M | 732.80M | 612.34M | 759.15M | 771.25M | 784.34M | 456.22M | 780.45M | 786.94M | 793.49M | 481.42M | 814.12M | 930.56M | 936.33M | 613.38M | 944.76M | 970.29M | 977.98M | 644.29M | 1,017.50M | 1,023.93M | 1,022.15M | 665.79M | 1,034.43M | 1,037.30M | 1,047.79M | 693.42M | 1,065.23M | 1,074.59M | 1,086.22M | 736.28M | 1,338.64M | 1,350.17M | 1,361.39M | 1,008.38M | 1,378.94M | 1,386.55M | 1,393.22M | 1,397.56M | 1,404.61M | 1,411.42M | 1,418.65M | 1,421.83M | 1,470.33M | 1,473.54M |
|
Other Non-Current Assets
|
| | | | 25.39M | 24.73M | 27.25M | 26.13M | 28.49M | 28.74M | 29.43M | 29.39M | 30.52M | 28.87M | 29.59M | 29.55M | 57.84M | 31.01M | 32.71M | 35.38M | 78.46M | 83.97M | 88.83M | 93.91M | 96.42M | 101.93M | 101.28M | 98.72M | 99.80M | 102.56M | 104.15M | 99.07M | 96.85M | 93.79M | 94.44M | 99.89M | 110.30M | 119.50M | 129.56M | 133.64M | 134.74M | 212.25M | 218.56M | 213.11M | 220.59M | 225.15M | 233.87M | 234.84M | 249.21M | 248.92M | 260.19M | 263.94M | 293.53M | 300.92M | 309.18M | 312.46M | 322.70M | 334.82M | 353.25M | 383.50M | 417.62M | 413.76M | 424.99M | 429.25M | 443.62M | 439.10M | 474.53M |
|
Non-Current Assets
|
| | | | 892.79M | 892.28M | 887.60M | 882.91M | 881.66M | 879.06M | 876.60M | 877.97M | 874.11M | 872.90M | 874.15M | 879.35M | 915.76M | 889.05M | 900.42M | 936.33M | 998.52M | 1,009.34M | 1,018.71M | 1,032.89M | 1,047.00M | 1,072.83M | 1,086.76M | 1,094.63M | 1,085.02M | 1,096.12M | 1,105.09M | 1,102.81M | 1,105.98M | 1,118.64M | 1,275.39M | 1,282.12M | 1,276.77M | 1,288.77M | 1,325.68M | 1,334.38M | 1,342.91M | 1,467.32M | 1,481.01M | 1,472.68M | 1,485.94M | 1,496.83M | 1,510.34M | 1,520.79M | 1,539.94M | 1,548.79M | 1,572.36M | 1,585.87M | 1,630.33M | 1,885.06M | 1,905.69M | 1,919.62M | 1,940.20M | 1,967.88M | 1,994.86M | 2,032.20M | 2,077.39M | 2,081.76M | 2,104.99M | 2,117.24M | 2,141.54M | 2,190.97M | 2,229.42M |
|
Assets
|
| | | | 1,560.56M | 1,415.51M | 1,397.65M | 1,384.79M | 1,505.80M | 1,481.78M | 1,463.60M | 1,444.04M | 1,619.49M | 1,602.68M | 1,569.51M | 1,563.44M | 1,672.39M | 1,615.14M | 1,582.14M | 1,514.47M | 1,680.70M | 1,620.80M | 1,620.97M | 1,618.14M | 1,836.84M | 1,714.20M | 1,708.87M | 1,702.62M | 1,815.51M | 1,732.25M | 1,718.10M | 1,686.98M | 1,908.94M | 1,796.35M | 1,917.08M | 1,905.37M | 2,033.06M | 2,033.10M | 1,971.78M | 2,002.88M | 2,184.83M | 2,225.98M | 2,187.44M | 2,229.42M | 2,428.47M | 2,335.08M | 2,286.71M | 2,211.50M | 2,336.16M | 2,280.91M | 2,280.80M | 2,272.10M | 2,455.56M | 2,578.46M | 2,578.28M | 2,607.60M | 2,773.83M | 2,734.22M | 2,753.98M | 2,770.50M | 2,924.48M | 2,928.51M | 2,911.77M | 2,932.02M | 3,043.97M | 3,047.57M | 3,060.04M |
|
Accounts Payables
|
| | | | 13.50M | 8.63M | 8.03M | 8.75M | 12.83M | 10.32M | 7.53M | 10.24M | 16.32M | 10.52M | 11.61M | 11.33M | 11.70M | 13.91M | 10.73M | 7.10M | 10.52M | 8.32M | 7.89M | 6.64M | 9.93M | 8.12M | 5.65M | 7.06M | 14.60M | 7.09M | 15.86M | 5.25M | 6.84M | 8.86M | 13.13M | 7.33M | 30.36M | 10.48M | 6.60M | 10.91M | 9.85M | 13.62M | 10.67M | 11.67M | 9.88M | 6.83M | 11.57M | 7.83M | 18.48M | 14.02M | 14.15M | 14.41M | 21.03M | 20.45M | 13.20M | 13.79M | 19.16M | 20.29M | 18.73M | 26.90M | 25.31M | 20.49M | 23.55M | 12.83M | 28.19M | 17.72M | 17.50M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.12M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.07M | 0.04M | 0.02M | 0.00M | | | | | | | | | | | |
|
Payables
|
| | | | 13.50M | 8.63M | 8.03M | 8.75M | 12.83M | 10.32M | 7.53M | 10.24M | 16.32M | 10.52M | 11.61M | 11.33M | 11.70M | 13.91M | 10.73M | 7.10M | 10.52M | 8.32M | 7.89M | 6.64M | 9.93M | 8.12M | 5.65M | 7.06M | 14.60M | 7.09M | 15.86M | 5.25M | 6.84M | 8.86M | 13.13M | 7.33M | 30.36M | 10.48M | 6.60M | 10.91M | 9.85M | 13.62M | 10.67M | 11.75M | 9.99M | 6.96M | 11.69M | 7.95M | 18.59M | 14.12M | 14.26M | 14.52M | 21.10M | 20.49M | 13.22M | 13.79M | 19.16M | 20.29M | 18.73M | 26.90M | 25.31M | 20.49M | 23.55M | 12.83M | 28.19M | 17.72M | 17.50M |
|
Accumulated Expenses
|
| | | | 46.40M | 37.91M | 40.72M | 42.11M | 49.48M | 43.97M | 48.31M | 49.55M | 58.26M | 47.48M | 51.46M | 55.18M | 68.53M | 52.16M | 51.29M | 58.14M | 63.30M | 58.04M | 63.88M | 64.86M | 78.96M | 67.16M | 74.47M | 69.72M | 85.41M | 69.82M | 67.56M | 69.81M | 81.57M | 72.69M | 75.40M | 82.79M | 88.76M | 113.07M | 92.61M | 95.96M | 120.36M | 106.75M | 116.38M | 126.34M | 166.69M | 144.77M | 145.88M | 152.67M | 182.52M | 147.07M | 150.36M | 155.48M | 192.04M | 147.68M | 147.91M | 150.00M | 172.63M | 157.94M | 174.08M | 180.32M | 200.77M | 180.20M | 186.10M | 184.33M | 207.43M | 172.95M | 174.40M |
|
Short term Debt
|
| | | | 105.96M | 11.04M | 15.04M | 20.10M | 26.09M | 33.16M | 28.91M | 28.57M | 25.50M | 31.47M | 30.38M | 37.58M | 7.93M | 11.45M | 3.99M | 11.83M | 5.41M | 9.96M | 77.89M | 7.25M | 2.60M | 1.11M | 0.32M | 0.21M | 0.20M | | | | | | | | | | | 35.00M | | | | | | | | | | | | | | | | | | | | | 90.00M | 90.00M | 90.00M | 90.00M | | | |
|
Current Taxes
|
| | | | 3.85M | 13.20M | 0.10M | 3.44M | | 5.71M | 5.94M | 0.04M | | 10.95M | | 3.68M | | 14.89M | 3.22M | 6.86M | | 14.69M | 0.44M | 4.60M | 5.54M | 20.04M | | | | 6.55M | | | | 8.68M | | | | | | | | 5.87M | 0.68M | | | 0.88M | | | | | | | | 27.39M | 31.67M | | | 30.68M | 14.42M | 20.49M | | 31.02M | 0.28M | 4.22M | 9.68M | | |
|
Current Deferred Revenue
|
| | | | 264.22M | 220.97M | 174.92M | 122.30M | 276.84M | 219.37M | 171.39M | 118.04M | 275.91M | 228.70M | 182.72M | 129.42M | 323.68M | 241.99M | 189.47M | 144.54M | 337.49M | 292.28M | 234.94M | 180.45M | 339.54M | 293.77M | 246.27M | 202.27M | 343.52M | 295.91M | 245.17M | 194.81M | 382.78M | 324.52M | 265.22M | 199.12M | 328.93M | 296.68M | 240.86M | 189.00M | 339.75M | 266.83M | 215.43M | 160.32M | 318.16M | 254.76M | 193.41M | 141.11M | 319.75M | 268.84M | 208.73M | 150.17M | 330.69M | 274.77M | 214.74M | 156.76M | 331.97M | 261.66M | 196.79M | 147.33M | 317.73M | 248.98M | 197.45M | 144.24M | 290.49M | 245.47M | 193.03M |
|
Curent Deferred Tax Liability
|
| | | | -10.45M | 13.28M | 10.45M | 10.45M | 15.27M | 15.27M | 15.27M | 15.27M | 26.26M | 26.26M | 23.60M | 23.60M | 22.37M | 30.84M | 30.84M | 25.97M | 30.09M | 21.44M | 20.22M | 23.80M | 7.03M | 7.03M | 7.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 444.38M | 305.04M | 249.26M | 207.15M | 380.51M | 327.80M | 277.36M | 221.71M | 402.24M | 355.37M | 299.76M | 260.79M | 434.20M | 365.24M | 289.55M | 254.45M | 446.81M | 404.72M | 405.26M | 287.61M | 443.61M | 397.23M | 333.75M | 279.26M | 443.73M | 379.37M | 328.59M | 269.88M | 471.19M | 414.74M | 353.75M | 289.24M | 448.06M | 420.23M | 340.07M | 330.87M | 469.96M | 393.08M | 343.15M | 298.41M | 494.85M | 407.38M | 350.97M | 301.73M | 520.86M | 430.04M | 373.35M | 320.16M | 543.83M | 470.33M | 407.54M | 320.56M | 523.76M | 470.56M | 404.02M | 375.04M | 633.81M | 570.69M | 497.37M | 435.62M | 535.78M | 436.13M | 384.93M |
|
Non-Current Debt
|
| | | | 272.73M | 235.42M | 229.89M | 224.59M | 127.94M | 124.15M | 118.11M | 112.48M | 106.17M | 101.23M | 98.93M | 95.06M | 7.37M | 6.54M | 5.69M | 3.62M | 3.73M | 1.04M | 0.92M | 70.20M | 50.10M | | 100.00M | 100.00M | | | 50.00M | 50.00M | 50.00M | | 100.00M | 105.00M | | | | | | | | 55.17M | 0.21M | 0.17M | 0.15M | 200.12M | 100.08M | 65.06M | 240.03M | 225.00M | 115.00M | 245.00M | 275.00M | 375.00M | 275.00M | 245.00M | 255.00M | 250.00M | 60.00M | 50.00M | 60.00M | 80.00M | | 20.00M | 20.00M |
|
Non-Current Deffered Revenue
|
| | | | 11.40M | 14.37M | 15.10M | 15.31M | 18.27M | 19.15M | 19.93M | 20.23M | 20.09M | 18.91M | 13.40M | 13.52M | 115.92M | 10.45M | 10.84M | 9.20M | 155.38M | 166.52M | 178.14M | 190.02M | 192.44M | 199.58M | 193.87M | 180.90M | 177.53M | 173.96M | 162.27M | 143.93M | 128.61M | 115.05M | 110.47M | 106.42M | 40.98M | 21.09M | 14.77M | 18.91M | 54.55M | 58.72M | 61.58M | 66.11M | 71.46M | 67.75M | 69.47M | 70.93M | 75.85M | 66.10M | 67.05M | 67.44M | 71.48M | 70.37M | 70.10M | 69.39M | 67.75M | 71.75M | 72.41M | 66.62M | 71.20M | 70.60M | 72.02M | 77.59M | 72.89M | 75.62M | 77.97M |
|
Non-Current Deferred Tax Liability
|
| | | | -107.09M | 75.11M | 74.69M | 78.60M | -129.95M | 91.24M | 93.21M | 99.41M | -155.63M | 104.00M | 106.53M | 108.75M | 193.29M | 122.30M | 124.30M | 125.98M | 218.64M | 103.69M | 103.07M | 103.63M | 157.26M | 153.88M | 158.42M | 183.88M | 188.60M | 196.38M | 197.35M | 203.43M | 219.54M | 220.90M | 166.79M | 169.32M | 208.30M | 209.03M | 210.49M | 212.61M | 247.93M | 221.96M | 223.74M | 228.69M | 295.32M | 246.39M | 252.65M | 257.20M | 312.54M | 266.85M | 272.33M | 276.44M | 341.44M | 280.29M | 265.02M | 256.26M | 293.86M | 234.25M | 227.90M | 229.11M | 301.80M | 239.44M | 234.78M | 230.76M | 240.03M | 279.01M | 309.76M |
|
Other Non-Current Liabilities
|
| | | | 8.07M | 8.39M | 9.57M | 9.61M | 10.00M | 10.28M | 10.55M | 11.42M | 7.00M | 7.16M | 4.33M | 5.48M | 5.59M | 5.83M | 6.32M | 6.68M | 9.68M | 10.35M | 11.52M | 10.08M | 8.92M | 9.23M | 10.35M | 9.71M | 9.44M | 9.95M | 8.48M | 7.63M | 7.55M | 7.84M | 12.07M | 12.30M | 12.87M | 14.19M | 14.49M | 14.49M | 14.29M | 75.56M | 72.22M | 67.19M | 68.27M | 69.64M | 68.28M | 66.08M | 59.31M | 57.21M | 56.05M | 54.45M | 51.00M | 51.33M | 49.63M | 48.09M | 54.37M | 52.70M | 70.26M | 69.80M | 73.58M | 72.76M | 72.03M | 71.61M | 64.44M | 63.48M | 64.33M |
|
Total Non-Current Liabilities
|
| | | | 365.80M | 333.30M | 329.24M | 328.11M | 245.51M | 244.82M | 241.79M | 243.54M | 234.19M | 231.30M | 223.19M | 222.81M | 222.37M | 145.12M | 147.15M | 145.48M | 266.51M | 281.60M | 293.65M | 373.92M | 401.69M | 362.69M | 462.64M | 474.49M | 375.57M | 380.29M | 418.10M | 405.00M | 405.70M | 343.79M | 389.32M | 393.05M | 262.16M | 244.31M | 239.75M | 246.01M | 285.85M | 356.24M | 357.54M | 417.15M | 383.94M | 383.95M | 390.56M | 594.33M | 496.00M | 455.21M | 635.45M | 623.33M | 530.11M | 646.99M | 659.75M | 748.73M | 641.56M | 603.71M | 625.57M | 615.52M | 448.30M | 432.79M | 438.83M | 459.96M | 377.35M | 438.11M | 472.05M |
|
Total Liabilities
|
-636.73M | | | | 810.19M | 638.34M | 578.50M | 535.26M | 626.02M | 572.62M | 519.15M | 465.24M | 636.44M | 586.67M | 522.95M | 483.60M | 656.57M | 510.36M | 436.70M | 399.93M | 713.32M | 686.33M | 698.91M | 661.53M | 845.30M | 759.91M | 796.39M | 753.75M | 819.30M | 759.66M | 746.68M | 674.87M | 876.89M | 758.53M | 743.08M | 682.28M | 710.21M | 664.54M | 579.82M | 576.88M | 755.82M | 749.32M | 700.69M | 715.56M | 878.79M | 791.33M | 741.53M | 896.06M | 1,016.86M | 885.25M | 1,008.81M | 943.50M | 1,073.94M | 1,117.32M | 1,067.29M | 1,069.29M | 1,165.32M | 1,074.28M | 1,029.59M | 990.57M | 1,082.12M | 1,003.48M | 936.21M | 895.59M | 913.14M | 874.24M | 856.99M |
|
Total Debt
|
| | | | 378.69M | 246.47M | 244.93M | 244.69M | 154.03M | 157.31M | 147.02M | 141.05M | 131.67M | 132.71M | 129.30M | 132.64M | 15.29M | 17.99M | 9.68M | 15.45M | 9.14M | 11.01M | 78.81M | 77.45M | 52.70M | 1.11M | 100.32M | 100.21M | 0.20M | | 50.00M | 50.00M | 50.00M | | 100.00M | 105.00M | | | | 35.00M | | | | 55.17M | 0.21M | 0.17M | 0.15M | 200.12M | 100.08M | 65.06M | 240.03M | 225.00M | 115.00M | 245.00M | 275.00M | 375.00M | 275.00M | 245.00M | 255.00M | 250.00M | 150.00M | 140.00M | 150.00M | 170.00M | | 20.00M | 20.00M |
|
Common Equity
|
636.73M | | | | 724.14M | 777.16M | 819.15M | 849.52M | 782.85M | 909.16M | 944.45M | 978.79M | 896.76M | 1,016.01M | 1,046.56M | 1,079.84M | 1,016.17M | 1,104.78M | 1,145.45M | 1,114.54M | 1,131.63M | 934.47M | 922.06M | 956.61M | 1,266.44M | 954.28M | 912.47M | 948.87M | 1,431.19M | 972.59M | 971.41M | 1,012.11M | 1,652.92M | 1,037.81M | 1,174.00M | 1,296.55M | 1,912.93M | 1,368.56M | 1,391.95M | 1,426.00M | 2,066.07M | 1,476.66M | 1,486.75M | 1,513.86M | 2,235.32M | 1,543.75M | 1,545.18M | 1,315.44M | 2,412.50M | 1,395.66M | 1,272.00M | 1,328.61M | 2,636.34M | 1,461.14M | 1,510.99M | 1,538.31M | 1,608.51M | 1,659.95M | 1,724.39M | 1,779.93M | 1,842.36M | 1,925.03M | 1,975.57M | 2,036.43M | 2,130.83M | 2,173.33M | 2,203.06M |
|
Shareholder's Equity
|
636.73M | | | | 724.14M | 777.16M | 819.15M | 849.52M | 782.85M | 909.16M | 944.45M | 978.79M | 896.76M | 1,016.01M | 1,046.56M | 1,079.84M | 1,016.17M | 1,104.78M | 1,145.45M | 1,114.54M | 1,131.63M | 934.47M | 922.06M | 956.61M | 1,266.44M | 954.28M | 912.47M | 948.87M | 1,431.19M | 972.59M | 971.41M | 1,012.11M | 1,652.92M | 1,037.81M | 1,174.00M | 1,296.55M | 1,912.93M | 1,368.56M | 1,391.95M | 1,426.00M | 2,066.07M | 1,476.66M | 1,486.75M | 1,513.86M | 2,235.32M | 1,543.75M | 1,545.18M | 1,315.44M | 2,412.50M | 1,395.66M | 1,272.00M | 1,328.61M | 2,636.34M | 1,461.14M | 1,510.99M | 1,538.31M | 1,608.51M | 1,659.95M | 1,724.39M | 1,779.93M | 1,842.36M | 1,925.03M | 1,975.57M | 2,036.43M | 2,130.83M | 2,173.33M | 2,203.06M |
|
Liabilities and Shareholders Equity
|
| | | | 1,560.56M | 1,415.51M | 1,397.65M | 1,384.79M | 1,505.80M | 1,481.78M | 1,463.60M | 1,444.04M | 1,619.49M | 1,602.68M | 1,569.51M | 1,563.44M | 1,672.39M | 1,615.14M | 1,582.14M | 1,514.47M | 1,680.70M | 1,620.80M | 1,620.97M | 1,618.14M | 1,836.84M | 1,714.20M | 1,708.87M | 1,702.62M | 1,815.51M | 1,732.25M | 1,718.10M | 1,686.98M | 1,908.94M | 1,796.35M | 1,917.08M | 1,905.37M | 2,033.06M | 2,033.10M | 1,971.78M | 2,002.88M | 2,184.83M | 2,225.98M | 2,187.44M | 2,229.42M | 2,428.47M | 2,335.08M | 2,286.71M | 2,211.50M | 2,336.16M | 2,280.91M | 2,280.80M | 2,272.10M | 2,455.56M | 2,578.46M | 2,578.28M | 2,607.60M | 2,773.83M | 2,734.22M | 2,753.98M | 2,770.50M | 2,924.48M | 2,928.51M | 2,911.77M | 2,932.02M | 3,043.97M | 3,047.57M | 3,060.04M |
|
Treasury Shares
|
0.27M | | | | 0.39M | 14.41M | 14.41M | 14.41M | 0.42M | 14.41M | 14.41M | 14.41M | 0.67M | 15.58M | 15.70M | 15.85M | 0.81M | 16.75M | 16.75M | 17.85M | 0.71M | 20.84M | 21.69M | 21.69M | 0.50M | 22.86M | 23.96M | 23.96M | 0.43M | 24.91M | 25.41M | 25.41M | 0.39M | 25.96M | 25.96M | 25.96M | 0.35M | 26.11M | 26.26M | 26.26M | 0.30M | 26.61M | 26.86M | 26.99M | 0.31M | 27.39M | 27.67M | 29.49M | 0.29M | 29.79M | 31.04M | 31.04M | 0.30M | | | 0.15M | 0.30M | 0.13M | 0.13M | 31.32M | 31.37M | | 31.47M | 31.58M | 31.58M | 31.97M | 32.38M |
|
Retained Earnings
|
| | | | 724.14M | 747.79M | 775.69M | 799.72M | 827.22M | 854.62M | 884.05M | 910.72M | 944.08M | 976.64M | 1,007.25M | 1,042.05M | 1,016.17M | 1,105.26M | 1,142.14M | 1,170.28M | 1,131.63M | 1,159.68M | 1,195.64M | 1,226.13M | 1,266.44M | 1,297.61M | 1,337.18M | 1,369.00M | 1,431.19M | 1,471.58M | 1,508.67M | 1,544.65M | 1,585.28M | 1,624.79M | 1,756.42M | 1,800.23M | 1,912.93M | 1,967.92M | 2,007.47M | 2,035.86M | 2,066.07M | 2,124.67M | 2,166.04M | 2,206.91M | 2,235.32M | 2,293.23M | 2,332.51M | 2,369.66M | 2,412.50M | 2,480.57M | 2,542.58M | 2,591.61M | 2,636.34M | 2,707.18M | 2,752.21M | 2,795.87M | 2,855.75M | 2,919.57M | 2,973.67M | 3,020.70M | 3,081.69M | 3,160.78M | 3,218.53M | 3,287.37M | 3,372.79M | 3,474.64M | 3,557.47M |