|
Cash & Equivalents
|
92.09M | 68.99M | 85.72M | 82.49M | 45.08M | 55.08M | 44.71M | 45.23M | 39.54M | 69.41M | 80.90M | 53.61M | 64.39M | 79.96M | 74.28M | 90.78M | 67.47M | 97.55M | 180.30M | 114.17M | 93.13M | 140.59M | 163.94M | 114.89M | 82.43M | 108.90M | 114.52M | 156.28M | 153.37M | 170.81M | 178.90M | 215.47M | 222.10M | 249.74M | 242.42M | 220.60M | 148.64M | 213.97M | 199.74M | 264.62M | 250.21M | 284.43M | 319.51M | 177.22M | 245.47M | 218.55M | 249.35M | 219.39M | 186.40M | 230.56M | 215.52M | 146.03M | 78.22M | 177.80M | 339.58M | 340.99M | 360.53M | 439.66M | 481.04M | 467.67M | 438.06M | 468.83M | 515.02M | 417.42M | 359.24M | 375.19M |
|
Short-term Investments
|
| | 24.32M | | 33.16M | 24.24M | 23.27M | 30.76M | 30.49M | 28.18M | 27.94M | 31.58M | 36.60M | 38.11M | 35.53M | 48.97M | 34.56M | 34.57M | 34.94M | 35.56M | 36.63M | 37.66M | 37.01M | 37.17M | 48.86M | 48.95M | 48.82M | 61.14M | 61.53M | 56.68M | 66.56M | 62.06M | 51.17M | 45.69M | 48.93M | 39.01M | 40.32M | 40.20M | 40.06M | 39.96M | 35.14M | 31.60M | 32.90M | 33.63M | 36.27M | 39.07M | 41.38M | 41.41M | 52.56M | 36.64M | 35.78M | 35.68M | 41.55M | 50.64M | 53.95M | 47.17M | 58.57M | 57.10M | 59.66M | 62.78M | 65.96M | 62.45M | 51.62M | 56.02M | 66.94M | 59.23M |
|
Cash & Current Investments
|
92.09M | 68.99M | 110.04M | 82.49M | 78.24M | 79.32M | 67.97M | 75.99M | 70.03M | 97.59M | 108.84M | 85.20M | 101.00M | 118.07M | 109.81M | 139.76M | 102.03M | 132.12M | 215.24M | 149.73M | 129.77M | 178.25M | 200.95M | 152.06M | 131.29M | 157.85M | 163.34M | 217.42M | 214.90M | 227.48M | 245.46M | 277.53M | 273.27M | 295.43M | 291.34M | 259.62M | 188.96M | 254.18M | 239.79M | 304.58M | 285.35M | 316.03M | 352.42M | 210.85M | 281.75M | 257.62M | 290.73M | 260.80M | 238.96M | 267.21M | 251.30M | 181.70M | 119.77M | 228.43M | 393.54M | 388.15M | 419.10M | 496.76M | 540.70M | 530.45M | 504.02M | 531.28M | 566.64M | 473.44M | 426.17M | 434.42M |
|
Receivables - Net
|
| | 278.85M | | 338.88M | 320.19M | 307.35M | 344.46M | 385.54M | 388.24M | 368.38M | 377.99M | 423.06M | 429.68M | 408.79M | 378.93M | 391.45M | 394.80M | 378.73M | 411.55M | 460.08M | 455.48M | 492.64M | 447.70M | 481.61M | 462.16M | 462.70M | 383.06M | 402.36M | 409.05M | 463.10M | 439.51M | 480.47M | 546.83M | 631.16M | 631.83M | 688.96M | 702.18M | 691.60M | 601.13M | 594.12M | 598.41M | 588.55M | 562.53M | 489.18M | 637.91M | 764.17M | 824.87M | 902.95M | 1,010.54M | 1,154.31M | 1,223.12M | 1,216.52M | 1,133.68M | 967.79M | 899.81M | 848.84M | 810.80M | 743.76M | 723.84M | 724.48M | 694.63M | 683.84M | 703.18M | 717.25M | 695.98M |
|
Receivables - Other
|
| | 18.15M | | 22.12M | 22.78M | 23.94M | 30.97M | 25.49M | 53.52M | 53.26M | 60.24M | 54.94M | 51.77M | 55.28M | 64.02M | 56.48M | 77.17M | 73.90M | 81.99M | 54.62M | 12.36M | 15.13M | 29.44M | 21.68M | 17.68M | 18.47M | 28.78M | 18.58M | 17.09M | 18.57M | 23.88M | 20.52M | 18.70M | 24.30M | 27.88M | 20.74M | 18.59M | 23.74M | 27.57M | 27.21M | 25.38M | 35.55M | 35.15M | 27.86M | 40.55M | 134.76M | 40.07M | 49.82M | 109.01M | 101.12M | 123.23M | 114.79M | 87.24M | 56.23M | 53.24M | 64.08M | 57.06M | 43.34M | 40.53M | 42.12M | 51.53M | 47.16M | 48.43M | 48.78M | 56.44M |
|
Receivables
|
| | 297.00M | | 361.00M | 342.97M | 331.29M | 375.43M | 411.03M | 441.75M | 421.64M | 438.23M | 478.00M | 481.45M | 464.06M | 442.95M | 447.93M | 471.96M | 452.63M | 493.53M | 514.69M | 467.83M | 507.77M | 477.13M | 503.28M | 479.85M | 481.17M | 411.83M | 420.95M | 426.14M | 481.67M | 463.38M | 500.99M | 565.53M | 655.47M | 659.71M | 709.70M | 720.77M | 715.35M | 628.69M | 621.33M | 623.80M | 624.10M | 597.68M | 517.04M | 678.46M | 898.93M | 864.94M | 952.77M | 1,119.55M | 1,255.44M | 1,346.35M | 1,331.31M | 1,220.92M | 1,024.03M | 953.05M | 912.92M | 867.86M | 787.10M | 764.38M | 766.60M | 746.17M | 731.00M | 751.61M | 766.03M | 752.42M |
|
Prepaid Assets
|
| | 19.57M | | 22.23M | 19.30M | 21.65M | 15.22M | 21.01M | 19.07M | 21.31M | 13.60M | 23.09M | 20.20M | 18.07M | 14.63M | 23.19M | 18.98M | 14.59M | 14.78M | 28.71M | 16.32M | 23.60M | 11.47M | 22.31M | 17.56M | 11.60M | 7.53M | 20.61M | 15.19M | 10.28M | 8.10M | 19.29M | 16.93M | 14.39M | 9.37M | 29.55M | 24.19M | 16.29M | 10.92M | 32.62M | 30.92M | 21.37M | 7.62M | 41.56M | 27.99M | 18.52M | 11.58M | 41.53M | 25.38M | 16.16M | 10.44M | 54.19M | 35.49M | 21.83M | 12.68M | 41.67M | 30.92M | 24.94M | 15.54M | 44.57M | 33.95M | 22.23M | 16.57M | 45.14M | 44.41M |
|
Current Assets
|
| | 426.61M | | 461.46M | 441.59M | 420.92M | 466.63M | 502.07M | 558.41M | 551.79M | 537.02M | 602.08M | 619.73M | 591.94M | 597.33M | 573.15M | 623.07M | 682.47M | 658.03M | 673.17M | 662.41M | 732.33M | 640.67M | 656.88M | 655.26M | 656.12M | 636.79M | 656.45M | 668.81M | 737.41M | 749.01M | 793.54M | 877.88M | 961.20M | 928.70M | 928.22M | 999.14M | 971.43M | 944.20M | 939.30M | 970.75M | 997.89M | 816.16M | 840.35M | 964.07M | 1,208.17M | 1,137.32M | 1,233.27M | 1,412.13M | 1,522.90M | 1,538.50M | 1,505.27M | 1,484.85M | 1,439.39M | 1,353.89M | 1,373.69M | 1,395.54M | 1,352.74M | 1,310.37M | 1,315.18M | 1,311.39M | 1,319.87M | 1,241.62M | 1,237.35M | 1,245.11M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.26M | | | | 15.26M | | | | 15.83M | | | | 16.33M | | | | 16.33M | | | | 16.33M | | | | 16.33M | | | | 17.39M | | | |
|
Property, Plant & Equipment (Net)
|
| | 116.66M | | 143.50M | 137.10M | 132.65M | 127.96M | 123.89M | 128.39M | 142.15M | 144.73M | 152.06M | 163.57M | 158.95M | 161.46M | 179.78M | 184.44M | 177.33M | 171.72M | 175.09M | 203.57M | 202.20M | 197.09M | 190.08M | 195.33M | 225.93M | 228.47M | 236.18M | 261.94M | 272.84M | 263.38M | 259.35M | 261.46M | 276.01M | 265.54M | 256.10M | 268.01M | 284.03M | 276.19M | 269.25M | 270.43M | 285.86M | 276.66M | 284.79M | 279.50M | 297.00M | 288.04M | 281.02M | 301.37M | 317.39M | 307.04M | 314.19M | 321.58M | 314.99M | 306.22M | 297.07M | 284.08M | 284.30M | 279.55M | 286.00M | 289.25M | 311.35M | 297.52M | 287.50M | 262.47M |
|
Goodwill
|
| | 57.47M | | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 39.91M | 39.06M | 39.36M | 38.70M | 38.56M | 38.23M | 38.34M | 38.41M | 38.23M | 38.51M | 37.18M | 40.07M | 40.25M | 40.95M | 40.73M | 40.97M | 40.98M | 40.77M | 40.95M | 40.98M | 41.00M | 41.22M | 41.73M | 42.17M | 41.93M | 42.27M | 42.38M | 41.61M | 41.12M | 40.93M | 40.88M | 41.40M | 34.01M |
|
Goodwill & Intangibles
|
| | 57.47M | | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 57.47M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 31.13M | 39.91M | 39.06M | 39.36M | 38.70M | 38.56M | 38.23M | 38.34M | 38.41M | 38.23M | 38.51M | 37.18M | 40.07M | 40.25M | 40.95M | 40.73M | 40.97M | 40.98M | 40.77M | 40.95M | 40.98M | 41.00M | 41.22M | 41.73M | 42.17M | 41.93M | 42.27M | 42.38M | 41.61M | 41.12M | 40.93M | 40.88M | 41.40M | 34.01M |
|
Other Non-Current Assets
|
| | 48.05M | | 66.66M | 77.48M | 72.85M | 62.37M | 60.87M | 59.09M | 57.04M | 72.50M | 71.69M | 68.62M | 71.05M | 68.77M | 81.83M | 85.95M | 79.77M | 83.24M | 83.14M | 83.11M | 78.55M | 78.76M | 68.85M | 71.30M | 78.34M | 61.10M | 60.99M | 65.87M | 55.21M | 62.63M | 75.25M | 84.08M | 76.18M | 86.67M | 85.88M | 85.00M | 86.87M | 92.21M | 101.74M | 106.32M | 105.46M | 106.43M | 106.89M | 108.39M | 107.68M | 108.37M | 147.96M | 159.56M | 164.41M | 159.32M | 156.63M | 141.10M | 136.28M | 136.02M | 124.85M | 130.97M | 122.53M | 113.54M | 112.42M | 115.49M | 141.17M | 136.16M | 133.40M | 120.62M |
|
Non-Current Assets
|
| | 222.18M | | 267.64M | 272.05M | 262.96M | 247.80M | 242.24M | 244.95M | 256.66M | 274.71M | 281.22M | 289.66M | 287.48M | 287.70M | 319.08M | 327.86M | 288.23M | 286.09M | 289.36M | 317.81M | 305.29M | 306.98M | 290.06M | 297.76M | 335.40M | 320.70M | 328.31M | 358.95M | 359.18M | 357.14M | 365.73M | 385.46M | 391.26M | 391.57M | 380.68M | 391.57M | 409.13M | 406.74M | 409.39M | 414.98M | 429.82M | 420.28M | 431.76M | 428.14M | 445.62M | 437.15M | 469.95M | 501.91M | 522.57M | 507.31M | 511.80M | 503.69M | 492.49M | 483.97M | 464.08M | 456.99M | 449.11M | 435.47M | 440.02M | 445.86M | 493.44M | 474.56M | 462.30M | 417.09M |
|
Assets
|
| | 648.79M | | 729.10M | 713.64M | 683.88M | 714.43M | 744.31M | 803.36M | 808.45M | 811.73M | 883.30M | 909.38M | 879.42M | 885.03M | 892.23M | 950.93M | 970.70M | 944.12M | 962.53M | 980.23M | 1,037.62M | 947.65M | 946.94M | 953.02M | 991.52M | 957.49M | 984.76M | 1,027.76M | 1,096.59M | 1,106.14M | 1,159.27M | 1,263.34M | 1,352.46M | 1,320.27M | 1,308.89M | 1,390.71M | 1,380.56M | 1,350.94M | 1,348.69M | 1,385.73M | 1,427.71M | 1,236.43M | 1,272.11M | 1,392.20M | 1,653.80M | 1,574.46M | 1,703.21M | 1,914.04M | 2,045.46M | 2,045.81M | 2,017.07M | 1,988.54M | 1,931.88M | 1,837.86M | 1,837.77M | 1,852.53M | 1,801.85M | 1,745.84M | 1,755.20M | 1,757.26M | 1,813.31M | 1,716.18M | 1,699.64M | 1,662.20M |
|
Accounts Payables
|
| | 121.03M | | 159.55M | 146.71M | 137.30M | 160.70M | 175.32M | 180.49M | 163.31M | 165.85M | 203.92M | 212.65M | 188.98M | 179.01M | 188.53M | 194.13M | 157.80M | 171.09M | 195.34M | 203.20M | 220.08M | 196.22M | 216.81M | 205.51M | 223.71M | 172.03M | 191.25M | 201.87M | 219.41M | 200.68M | 224.93M | 269.39M | 285.13M | 282.48M | 311.77M | 313.73M | 314.13M | 273.18M | 285.57M | 285.44M | 272.00M | 272.18M | 273.32M | 339.80M | 380.50M | 414.44M | 481.71M | 548.38M | 604.13M | 626.34M | 670.53M | 644.05M | 527.37M | 490.30M | 478.69M | 464.72M | 395.98M | 384.27M | 401.54M | 397.91M | 383.62M | 389.59M | 401.85M | 402.75M |
|
Notes Payables
|
| | 28.92M | | 30.29M | 22.50M | 24.88M | 23.41M | 26.35M | 23.06M | 25.91M | 22.75M | 24.07M | 26.72M | 33.65M | 27.39M | 27.02M | 26.89M | 27.78M | 21.18M | 27.20M | 32.23M | 34.63M | 28.41M | 31.72M | 29.67M | 35.61M | 30.07M | 30.36M | 27.73M | 36.25M | 29.37M | 34.15M | 33.85M | 42.24M | 36.32M | 45.37M | 39.76M | 55.34M | 41.52M | 43.62M | 44.62M | 53.88M | 36.00M | 35.53M | 47.46M | 74.75M | 74.75M | 70.55M | 88.96M | 116.48M | 96.22M | 113.60M | 97.69M | 92.95M | 66.19M | 57.22M | 48.07M | 61.54M | 51.67M | 58.36M | 50.75M | 61.03M | 59.36M | 58.14M | 47.99M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | 15.92M | | | | 44.79M | | | | | | | | | | | | 62.98M | | | | | | | | 78.95M | | | | 76.77M | | | | 75.39M | | | | 71.85M | | | | 71.43M | | | | 70.63M | | | |
|
Payables
|
| | 149.95M | | 189.84M | 169.20M | 162.17M | 184.11M | 201.67M | 203.55M | 189.21M | 188.60M | 227.99M | 239.37M | 222.63M | 206.40M | 215.55M | 221.03M | 201.50M | 192.26M | 222.54M | 235.44M | 299.50M | 224.62M | 248.52M | 235.18M | 259.32M | 202.11M | 221.60M | 229.60M | 255.66M | 230.05M | 259.07M | 303.24M | 390.36M | 318.80M | 357.13M | 353.49M | 369.47M | 314.70M | 329.19M | 330.07M | 404.82M | 308.18M | 308.86M | 387.26M | 532.02M | 489.19M | 552.26M | 637.34M | 796.00M | 722.55M | 784.14M | 741.74M | 692.18M | 556.50M | 535.90M | 512.79M | 528.95M | 435.94M | 459.89M | 448.65M | 515.29M | 448.95M | 459.99M | 450.75M |
|
Accumulated Expenses
|
| | | | | | 40.22M | | 44.44M | 75.51M | 76.62M | 72.53M | 69.16M | 68.41M | 64.51M | 65.86M | 67.39M | 89.88M | 92.28M | 93.79M | 77.91M | 29.15M | 24.23M | 24.79M | 22.12M | 19.44M | 19.76M | 22.03M | 26.14M | 27.94M | 26.12M | 28.86M | 29.08M | 34.21M | 38.92M | 39.55M | 42.55M | 43.27M | 40.18M | 40.27M | 41.25M | 51.32M | 44.53M | 50.77M | 53.76M | 46.02M | 149.77M | 39.23M | 41.85M | 64.96M | 46.90M | 52.64M | 53.97M | 58.13M | 50.84M | 50.06M | 45.16M | 45.52M | 41.83M | 40.68M | 42.68M | 43.37M | 40.51M | 37.64M | 36.80M | 43.89M |
|
Other Accumulated Expenses
|
| | 42.47M | | 47.18M | 53.39M | 53.78M | 55.07M | 53.08M | 68.27M | 48.06M | 43.50M | 46.98M | 45.53M | 38.19M | 41.89M | 33.40M | 32.92M | 54.32M | 62.31M | 42.28M | 43.12M | 51.65M | 42.13M | 41.62M | 53.08M | 47.96M | 54.79M | 44.64M | 48.03M | 45.71M | 47.39M | 57.00M | 68.85M | 47.21M | 62.21M | 51.28M | 53.55M | 53.12M | 42.06M | 27.71M | 27.00M | 60.92M | 41.42M | 46.84M | 47.21M | 88.92M | 101.44M | 95.65M | 110.39M | 130.53M | 89.79M | 102.96M | 104.27M | 98.94M | 100.98M | 80.20M | 82.55M | 76.57M | 86.32M | 75.17M | 42.71M | 54.03M | 93.70M | 91.61M | 59.76M |
|
Short term Debt
|
| | 24.59M | | 24.89M | 23.49M | 22.17M | 19.88M | 17.26M | 16.55M | 17.21M | 15.71M | 16.94M | 19.37M | 19.02M | 20.67M | 25.25M | 27.35M | 27.57M | 27.68M | 29.42M | 34.62M | 35.06M | 34.43M | 34.19M | 36.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 35.06M | | | | 42.50M | 43.15M | 42.21M | 44.78M | 45.05M | 42.91M | 41.36M | 40.61M | 42.05M | 39.93M | 38.87M | 40.96M | 43.56M | 41.18M | 39.19M | 39.38M | 42.63M | 39.94M | 38.22M | 34.72M | 35.41M | 32.80M | 30.45M | 34.62M | 36.56M | 34.98M | 36.83M | 37.38M | 36.17M | 33.80M | 31.56M | 29.21M | 27.88M | 26.73M | 27.98M | 27.67M | 33.12M | 32.02M | 30.75M | 29.43M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 19.43M | | | | | | | | | | | | | | | | | | | 18.40M | 50.28M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 258.63M | | 296.81M | 279.09M | 278.35M | 302.09M | 316.45M | 363.88M | 331.11M | 320.34M | 361.07M | 372.67M | 344.34M | 334.82M | 341.60M | 371.17M | 375.66M | 376.05M | 372.15M | 342.33M | 410.45M | 325.97M | 346.45M | 343.95M | 369.54M | 322.07M | 334.59M | 350.35M | 380.31M | 368.64M | 386.50M | 446.92M | 548.64M | 472.94M | 508.87M | 515.18M | 535.82M | 473.24M | 474.25M | 483.76M | 552.90M | 464.83M | 473.46M | 543.55M | 806.14M | 662.66M | 720.22M | 847.31M | 1,009.98M | 950.25M | 977.89M | 941.52M | 878.13M | 741.34M | 692.83M | 670.07M | 675.22M | 589.67M | 605.72M | 592.65M | 673.15M | 612.31M | 619.14M | 619.08M |
|
Capital Leases
|
| | | | | | | | | | 52.34M | | | | 74.14M | | | | 96.50M | | | | 76.26M | | | | 81.79M | 81.39M | 76.72M | 90.82M | 93.26M | 82.99M | 77.64M | 76.79M | 83.06M | 73.35M | 65.09M | 72.89M | 84.86M | 75.25M | 65.57M | 61.39M | 70.21M | 61.98M | 60.15M | 52.57M | 65.36M | 58.20M | 51.18M | 62.72M | 75.24M | | | | 67.22M | 60.19M | 53.15M | 46.17M | 43.26M | 38.50M | 45.40M | 44.83M | 69.19M | 61.94M | 54.68M | 47.70M |
|
Non-Current Debt
|
| | 68.31M | | 93.96M | 103.64M | 99.44M | 95.71M | 93.89M | 110.53M | 115.13M | 99.52M | 108.62M | 99.75M | 95.12M | 82.45M | 94.03M | 90.71M | 73.94M | 61.60M | 63.39M | 80.51M | 76.26M | 67.67M | 59.02M | 59.96M | | | | | | | | | | | | | | | | | | | | | | | | | 75.24M | 137.29M | 74.00M | 72.09M | 67.22M | | | | | | | | | | | |
|
Minority Interest
|
| | 0.14M | | -0.31M | -0.58M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 3.21M | 3.54M | 3.23M | 2.37M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M |
|
Non-Current Deferred Tax Liability
|
| | 23.01M | | 23.37M | 21.26M | 23.66M | 22.57M | 20.21M | 20.08M | 34.13M | | | | | | | | | | | | 47.47M | | | 47.98M | 52.47M | 50.16M | 53.15M | 56.10M | 53.58M | 52.93M | 55.24M | 52.85M | 36.74M | 37.45M | 43.79M | 45.66M | 40.32M | 44.41M | 49.55M | 51.59M | 49.55M | 49.07M | 54.62M | 54.11M | 51.60M | 50.84M | 58.59M | 57.40M | 48.72M | 50.99M | 55.00M | 45.99M | 41.03M | 42.70M | 40.99M | 36.36M | 40.51M | 40.09M | 43.41M | 43.99M | 35.69M | 35.73M | 30.73M | 39.14M |
|
Other Non-Current Liabilities
|
| | 30.68M | | 30.02M | 33.11M | 31.47M | 31.63M | 31.27M | 30.34M | 34.13M | 38.47M | 40.56M | 40.14M | 38.61M | 38.54M | 43.82M | 42.67M | 42.45M | 39.39M | 43.11M | 38.43M | 21.77M | 47.14M | 48.48M | 22.43M | 21.48M | 21.49M | 23.04M | 23.77M | 26.88M | 27.85M | 30.40M | 32.80M | 30.14M | 30.25M | 30.20M | 30.77M | 30.43M | 29.78M | 31.02M | 33.02M | 33.58M | 33.46M | 34.76M | 36.34M | 38.87M | 39.85M | 43.05M | 46.91M | 49.51M | 51.13M | 53.30M | 55.77M | 58.27M | 57.97M | 57.24M | 56.78M | 58.92M | 59.67M | 59.86M | 59.86M | 62.84M | 75.44M | 73.27M | 67.57M |
|
Total Non-Current Liabilities
|
| | 349.96M | | 413.82M | 403.42M | 401.45M | 420.37M | 430.56M | 494.48M | 473.74M | 444.91M | 494.98M | 497.81M | 461.36M | 438.69M | 456.17M | 485.00M | 473.77M | 461.56M | 459.36M | 446.13M | 527.59M | 416.18M | 428.96M | 451.89M | 503.80M | 453.61M | 464.46M | 497.26M | 527.15M | 504.55M | 519.38M | 576.56M | 1,325.48M | 583.74M | 617.76M | 633.73M | 1,356.01M | 592.90M | 589.38M | 596.73M | 1,397.47M | 575.88M | 588.23M | 650.23M | 1,619.74M | 771.70M | 829.99M | 967.44M | 2,001.47M | 1,138.53M | 1,106.89M | 1,059.60M | 1,888.63M | 844.23M | 786.96M | 752.60M | 759.00M | 668.26M | 694.53M | 681.48M | 778.03M | 709.99M | 704.55M | 705.92M |
|
Total Liabilities
|
| | 380.64M | | 443.84M | 436.53M | 432.92M | 452.00M | 461.83M | 524.82M | 507.87M | 483.38M | 535.54M | 537.95M | 499.97M | 477.23M | 499.99M | 527.67M | 516.22M | 500.94M | 502.47M | 484.55M | 549.36M | 463.32M | 477.44M | 474.32M | 525.28M | 475.10M | 487.50M | 521.03M | 554.03M | 532.40M | 549.78M | 609.37M | 1,355.62M | 613.99M | 647.96M | 664.50M | 1,386.44M | 622.68M | 620.39M | 629.76M | 1,431.04M | 609.34M | 622.99M | 686.57M | 1,658.61M | 811.55M | 873.04M | 1,014.35M | 2,050.98M | 1,189.66M | 1,160.20M | 1,115.37M | 1,946.90M | 902.21M | 844.20M | 809.37M | 817.92M | 727.93M | 754.39M | 741.34M | 840.87M | 785.42M | 777.82M | 773.49M |
|
Total Debt
|
| | 92.90M | | 118.84M | 127.13M | 121.61M | 115.59M | 111.15M | 127.07M | 132.34M | 115.23M | 125.55M | 119.11M | 114.14M | 103.12M | 119.28M | 118.06M | 101.50M | 89.28M | 92.81M | 115.13M | 111.32M | 102.10M | 93.21M | 96.22M | | | | | | | | | | | | | | | | | | | | | | | | | 75.24M | 137.29M | 74.00M | 72.09M | 67.22M | | | | | | | | | | | |
|
Common Equity
|
| | 268.15M | | 285.26M | 277.11M | 250.97M | 262.44M | 282.48M | 278.54M | 300.58M | 328.35M | 347.76M | 371.43M | 379.45M | 407.80M | 392.24M | 423.26M | 454.48M | 443.18M | 460.06M | 495.67M | 488.26M | 484.32M | 469.50M | 478.70M | 466.24M | 482.39M | 497.25M | 506.73M | 542.56M | 573.74M | 609.49M | 653.97M | -3.16M | 706.28M | 660.93M | 726.21M | -5.88M | 728.26M | 728.30M | 755.98M | -3.33M | 627.10M | 649.12M | 705.63M | -4.81M | 762.92M | 830.17M | 899.69M | -5.52M | 856.15M | 856.87M | 873.17M | -15.02M | 935.65M | 993.56M | 1,043.15M | 983.92M | 1,017.91M | 1,000.81M | 1,015.92M | 972.44M | 930.75M | 921.83M | 888.70M |
|
Shareholder's Equity
|
| | 268.15M | | 285.26M | 277.11M | 250.97M | 262.44M | 282.48M | 278.54M | 300.58M | 328.35M | 347.76M | 371.43M | 379.45M | 407.80M | 392.24M | 423.26M | 454.48M | 443.18M | 460.06M | 495.67M | 488.26M | 484.32M | 469.50M | 478.70M | 466.24M | 482.39M | 497.25M | 506.73M | 542.56M | 573.74M | 609.49M | 653.97M | -3.16M | 706.28M | 660.93M | 726.21M | -5.88M | 728.26M | 728.30M | 755.98M | -3.33M | 627.10M | 649.12M | 705.63M | -4.81M | 762.92M | 830.17M | 899.69M | -5.52M | 856.15M | 856.87M | 873.17M | -15.02M | 935.65M | 993.56M | 1,043.15M | 983.92M | 1,017.91M | 1,000.81M | 1,015.92M | 972.44M | 930.75M | 921.83M | 888.70M |
|
Liabilities and Shareholders Equity
|
| | 648.79M | | 729.10M | 713.64M | 683.88M | 714.43M | 744.31M | 803.36M | 808.45M | 811.73M | 883.30M | 909.38M | 879.42M | 885.03M | 892.23M | 950.93M | 970.70M | 944.12M | 962.53M | 980.23M | 1,037.62M | 947.65M | 946.94M | 953.02M | 991.52M | 957.49M | 984.76M | 1,027.76M | 1,096.59M | 1,106.14M | 1,159.27M | 1,263.34M | 1,352.46M | 1,320.27M | 1,308.89M | 1,390.71M | 1,380.56M | 1,350.94M | 1,348.69M | 1,385.73M | 1,427.71M | 1,236.43M | 1,272.11M | 1,392.20M | 1,653.80M | 1,574.46M | 1,703.21M | 1,914.04M | 2,045.46M | 2,045.81M | 2,017.07M | 1,988.54M | 1,931.88M | 1,837.86M | 1,837.77M | 1,852.53M | 1,801.85M | 1,745.84M | 1,755.20M | 1,757.26M | 1,813.31M | 1,716.18M | 1,699.64M | 1,662.20M |
|
Treasury Shares
|
| | 0.01M | | 16.65M | 17.40M | 0.03M | 18.68M | 0.04M | 19.69M | 0.04M | 19.88M | 20.20M | 20.39M | 0.11M | 20.41M | 21.30M | 21.30M | 0.31M | 22.17M | 22.47M | 22.47M | 0.43M | 22.94M | 23.78M | 24.19M | 0.44M | 25.15M | 25.40M | 25.75M | 0.38M | 25.75M | 25.75M | 25.75M | 0.39M | 25.77M | 26.75M | 26.76M | 0.29M | 27.88M | 28.44M | 0.17M | 0.20M | 1.18M | 29.80M | 29.80M | 0.18M | 29.80M | 0.15M | 30.12M | 0.21M | 31.24M | 31.95M | 32.46M | 1.90M | 32.55M | 32.55M | 32.55M | 32.78M | 32.79M | 33.10M | 33.23M | 33.24M | 33.64M | 33.94M | 34.24M |
|
Retained Earnings
|
| | 766.04M | | 803.13M | 822.45M | 0.88M | 862.36M | 889.56M | 917.10M | 0.73M | 971.43M | 1,004.70M | 1,035.00M | 1.37M | 1,069.74M | 1,100.16M | 1,129.41M | -0.01M | 1,197.96M | 1,231.19M | 1,264.81M | 1,255.37M | 1,282.28M | 1,319.67M | 1,355.54M | 1,389.97M | 1,415.76M | 1,444.69M | 1,477.18M | 1,512.99M | 1,541.61M | 1,575.34M | 1,613.59M | 1,611.16M | 1,663.14M | 1,719.47M | 1,779.68M | 0.77M | 1,897.97M | 1,952.44M | 1,998.36M | 1,962.16M | 1,995.02M | 2,012.17M | 2,066.00M | 2,046.24M | 2,115.41M | 2,199.64M | 2,288.75M | 2,317.18M | 2,432.70M | 2,536.00M | 2,625.29M | 2,635.96M | 2,703.35M | 2,759.13M | 2,808.92M | 2,783.64M | 2,818.94M | 2,859.79M | 2,897.07M | 2,859.92M | 2,877.03M | 2,905.01M | 2,910.51M |