|
Cash & Equivalents
|
81.21M | 44.90M | 59.79M | 59.79M | 66.98M | 44.30M | 159.76M | 145.50M | 263.06M | 166.25M | 142.47M | 142.63M | 89.36M | 33.64M | 17.17M | 22.49M | 29.96M | 21.77M | 25.05M | 13.10M | 31.75M | 27.67M | 22.31M | 34.44M | | | | 151.70M | | | 36.36M | 21.53M | 41.93M | 20.39M | 33.45M | 6.08M | 21.18M | 94.02M | 202.51M | 260.81M | 292.90M | 371.81M | 221.16M | 236.37M | 218.61M | 188.75M | 67.76M | 311.54M | 542.56M | 668.29M | 736.25M | 732.80M | 870.16M | 837.46M | 719.92M | 821.57M | 776.38M | 800.40M | 734.17M | 689.19M |
|
Cash & Current Investments
|
81.21M | 44.90M | 59.79M | 59.79M | 66.98M | 44.30M | 159.76M | 145.50M | 263.06M | 166.25M | 142.47M | 142.63M | 89.36M | 33.64M | 17.17M | 22.49M | 29.96M | 21.77M | 25.05M | 13.10M | 31.75M | 27.67M | 22.31M | 34.44M | | | | 151.70M | | | 36.36M | 21.53M | 41.93M | 20.39M | 33.45M | 6.08M | 21.18M | 94.02M | 202.51M | 260.81M | 292.90M | 371.81M | 221.16M | 236.37M | 218.61M | 188.75M | 67.76M | 311.54M | 542.56M | 668.29M | 736.25M | 732.80M | 870.16M | 837.46M | 719.92M | 821.57M | 776.38M | 800.40M | 734.17M | 689.19M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 13.42M | | | | 15.70M | | | | 14.98M | | | | 13.63M | | | | 16.08M | | | | 22.24M | | | | 29.06M | | | | 57.08M | | | | 66.41M | | | | 61.10M | | | | 47.79M |
|
Inventory
|
450.94M | 462.80M | 491.36M | 466.77M | 490.06M | 521.96M | 543.87M | 556.82M | 577.64M | 615.00M | 676.34M | 690.93M | 723.63M | 816.14M | 893.96M | 918.59M | 959.07M | 1,040.94M | 1,133.41M | 1,112.04M | 1,153.54M | 1,170.33M | 1,225.15M | 1,215.93M | 1,286.62M | 1,379.54M | 1,455.81M | 1,414.57M | 1,580.34M | 1,652.47M | 1,751.53M | 1,674.46M | 1,730.79M | 1,763.48M | 1,827.07M | 1,769.51M | 1,822.53M | 1,830.81M | 1,843.41M | 1,916.61M | 1,960.53M | 2,076.47M | 2,353.14M | 2,452.43M | 2,582.55M | 2,816.26M | 3,016.74M | 2,828.60M | 2,657.41M | 2,687.01M | 2,740.53M | 2,797.15M | 2,774.16M | 2,938.46M | 3,132.69M | 3,091.86M | 3,204.70M | 3,286.61M | 3,412.83M | 3,383.94M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | 112.68M | 110.91M | 111.21M | 109.56M | 102.88M | 94.41M | 88.75M | 81.05M | 70.94M | 67.40M | 55.86M | 47.02M | 39.94M | 30.88M | 30.45M | 30.08M | 29.57M | 18.44M | 18.10M | 17.53M | 16.93M | 13.48M | 13.15M | 12.59M | 11.99M | 9.63M | 9.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
16.55M | 15.46M | 14.74M | 14.36M | 13.53M | 12.90M | 11.96M | 10.44M | 9.99M | 10.27M | 10.35M | 10.54M | 10.51M | 11.28M | 11.43M | 11.49M | 11.08M | 11.82M | 11.84M | 12.90M | 22.74M | 22.15M | 21.79M | 22.30M | 22.34M | 22.25M | 25.32M | 26.82M | 25.87M | 28.89M | 28.69M | 29.39M | 28.39M | 28.09M | 27.62M | 22.12M | 21.05M | 21.00M | 25.70M | 26.61M | 24.94M | 24.00M | 23.64M | 37.65M | 36.78M | 36.15M | 35.22M | 37.45M | 37.42M | 35.49M | 36.02M | 34.92M | 33.15M | 36.44M | 34.71M | 34.51M | 33.57M | 33.75M | 32.67M | 34.34M |
|
Long-Term Investments
|
10.59M | 10.03M | 10.26M | 10.36M | 10.72M | 10.90M | 11.26M | 11.73M | 22.27M | 28.65M | 34.09M | 35.27M | 44.85M | 42.18M | 40.77M | 27.77M | 29.45M | 28.36M | 33.28M | 36.97M | 25.69M | 28.16M | 26.53M | 28.02M | 24.22M | 22.88M | 22.98M | 20.52M | 22.07M | 13.75M | 24.57M | 35.90M | 40.74M | 41.34M | 47.60M | 37.90M | 40.31M | 45.14M | 34.04M | 34.70M | 33.82M | 32.83M | 42.50M | 57.12M | 57.31M | 55.62M | 51.70M | 51.60M | 49.03M | 42.00M | 44.90M | 44.01M | 59.15M | 46.20M | 63.10M | 65.33M | 70.73M | 67.50M | 81.51M | 106.30M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 111.60M | 110.91M | 111.21M | | | 94.41M | | | | 61.88M | | | | 30.88M | | | | 18.44M | | | | 13.48M | | | | 9.63M | | 9.38M | 9.21M | 6.18M | 6.18M | 6.18M | 6.18M | 10.25M | 10.25M | 10.25M | 10.25M | 18.02M | 18.02M | 18.02M | 18.02M | 16.09M | 15.31M | 15.31M | 15.31M | 13.45M | 13.45M | 13.45M | 13.45M | 4.51M |
|
Other Non-Current Assets
|
41.92M | 68.90M | 46.22M | 41.33M | 17.37M | 18.33M | 23.13M | 27.01M | 28.47M | 34.13M | 30.95M | 38.09M | 38.05M | 39.04M | 41.06M | 37.70M | 47.14M | 50.80M | 50.85M | 46.14M | 50.12M | 55.11M | 64.97M | 62.93M | 56.15M | 54.71M | 55.39M | 61.13M | 67.40M | 65.69M | 68.68M | 60.79M | 60.12M | 63.60M | 70.14M | 70.31M | 91.67M | 96.22M | 96.67M | 95.17M | 105.50M | 108.88M | 116.57M | 103.03M | 133.25M | 123.10M | 151.13M | 148.41M | 155.11M | 145.30M | 145.80M | 148.37M | 150.68M | 165.87M | 179.65M | 169.23M | 173.98M | 184.70M | 188.60M | 178.37M |
|
Assets
|
661.89M | 653.28M | 661.73M | 664.49M | 657.73M | 670.76M | 817.29M | 831.30M | 968.65M | 918.27M | 1,083.07M | 1,110.18M | 1,084.90M | 1,126.71M | 1,193.15M | 1,205.24M | 1,250.76M | 1,314.99M | 1,406.00M | 1,415.55M | 1,436.71M | 1,453.15M | 1,497.24M | 1,548.51M | 1,572.27M | 1,631.39M | 1,784.69M | 1,864.77M | 1,894.37M | 1,970.54M | 2,058.34M | 2,021.58M | 2,071.78M | 2,089.21M | 2,181.60M | 2,105.59M | 2,198.96M | 2,327.71M | 2,420.55M | 2,643.05M | 2,709.56M | 2,861.41M | 3,046.60M | 3,239.85M | 3,306.51M | 3,493.32M | 3,587.91M | 3,714.92M | 3,762.37M | 3,861.75M | 4,003.37M | 4,022.44M | 4,211.95M | 4,340.07M | 4,459.86M | 4,549.80M | 4,585.22M | 4,740.04M | 4,769.54M | 4,777.12M |
|
Accounts Payables
|
29.03M | 43.19M | 45.84M | 41.26M | 41.07M | 51.31M | 65.35M | 47.69M | 57.07M | 61.89M | 85.80M | 70.23M | 71.38M | 87.33M | 97.87M | 75.34M | 69.45M | 90.64M | 95.95M | 86.88M | 81.59M | 105.67M | 110.18M | 103.21M | 94.40M | 113.07M | 120.60M | 117.23M | 118.84M | 141.49M | 148.42M | 131.51M | 132.94M | 154.07M | 169.53M | 125.03M | 150.26M | 169.09M | 176.58M | 185.67M | 198.22M | 221.91M | 227.31M | 244.50M | 281.39M | 329.38M | 296.33M | 228.60M | 208.43M | 264.66M | 250.94M | 204.68M | 224.97M | 278.86M | 256.71M | 198.58M | 228.91M | 252.48M | 257.98M | 181.19M |
|
Notes Payables
|
5.85M | 5.80M | 5.86M | 5.80M | 5.88M | 10.77M | 10.77M | 11.11M | 10.32M | 9.43M | 8.13M | 8.02M | 7.76M | 7.72M | 8.53M | 12.15M | 8.88M | 8.23M | 9.36M | 8.44M | 8.80M | 8.55M | 8.57M | 6.42M | 7.02M | 3.66M | 4.06M | 10.58M | 10.01M | 9.36M | 8.84M | 5.94M | 5.94M | 5.10M | 5.51M | 5.83M | 7.55M | 7.04M | 5.33M | 4.10M | 2.54M | 4.13M | 5.54M | 4.55M | 1.90M | 1.00M | 0.43M | | | | | | | | | | | | | |
|
Payables
|
34.88M | 48.99M | 51.70M | 47.06M | 46.95M | 62.07M | 76.12M | 58.80M | 67.39M | 71.32M | 93.93M | 78.25M | 79.13M | 95.04M | 106.40M | 87.49M | 78.33M | 98.87M | 105.31M | 95.32M | 90.40M | 114.22M | 118.75M | 109.63M | 101.42M | 116.73M | 124.66M | 127.81M | 128.85M | 150.85M | 157.26M | 137.45M | 138.87M | 159.17M | 175.04M | 130.85M | 157.80M | 176.13M | 181.91M | 189.77M | 200.76M | 226.03M | 232.85M | 249.05M | 283.29M | 330.38M | 296.75M | 228.60M | 208.43M | 264.66M | 250.94M | 204.68M | 224.97M | 278.86M | 256.71M | 198.58M | 228.91M | 252.48M | 257.98M | 181.19M |
|
Mortgages
|
| | | 52.61M | | | 54.84M | 67.96M | 53.13M | 50.44M | 55.61M | 80.03M | 51.53M | 61.91M | 73.78M | 85.40M | 71.72M | 69.68M | 73.24M | 123.65M | 87.19M | 92.67M | 91.48M | 152.90M | 106.94M | 89.52M | 91.28M | 168.20M | 102.71M | 93.16M | 104.03M | 153.20M | 104.03M | 104.00M | 108.60M | 136.90M | 145.10M | 134.20M | 136.12M | 225.63M | 176.20M | 167.12M | 211.30M | 266.20M | 203.70M | 194.60M | 189.40M | 245.74M | 223.62M | 186.40M | 200.62M | 165.84M | 224.32M | 222.80M | 235.44M | 286.20M | 228.00M | 275.93M | 232.00M | 276.90M |
|
Non-Current Debt
|
238.61M | 238.81M | 238.91M | 239.02M | 239.12M | 227.47M | 227.57M | 227.67M | 227.77M | 227.87M | 230.00M | 228.07M | | 228.27M | 228.37M | 226.10M | 228.57M | 228.67M | 228.77M | 294.73M | 294.90M | 295.12M | 295.40M | 40.30M | 295.95M | 296.23M | | | 162.30M | 181.80M | 222.70M | 117.40M | 218.80M | 174.30M | 189.90M | 66.00M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | 50.35M | | | | | | | | | | | | | | | | | | 50.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | 19.40M | 19.06M | 18.41M | 20.07M | 51.19M | 52.67M | 52.47M | 52.03M | 52.45M | 51.64M | 51.50M | 51.55M | 53.06M | 56.20M | 61.31M | 60.76M | 59.46M | 59.43M | 57.57M | 59.16M | 58.04M | 56.67M | 55.37M | 58.96M | 58.00M | 51.97M | 56.70M |
|
Other Non-Current Liabilities
|
42.12M | 40.69M | 47.24M | 39.35M | 42.54M | 37.85M | 52.26M | 49.97M | 47.76M | 49.13M | 62.31M | 71.34M | 59.06M | 59.42M | 74.20M | 79.72M | 66.82M | 67.19M | 83.94M | 93.67M | 74.34M | 85.45M | 99.97M | 123.16M | 97.58M | 106.64M | 108.87M | 131.53M | 102.76M | 117.02M | 116.65M | 150.05M | 109.17M | 120.81M | 131.43M | 147.94M | 117.94M | 158.15M | 156.39M | 183.58M | 162.72M | 167.42M | 179.56M | 226.97M | 221.59M | 227.23M | 252.53M | 276.22M | 249.06M | 217.19M | 234.22M | 252.30M | 246.40M | 232.57M | 256.95M | 281.02M | 260.29M | 281.23M | 293.72M | 308.54M |
|
Total Non-Current Liabilities
|
316.29M | 332.57M | 338.60M | 351.79M | 344.18M | 357.76M | 438.54M | 445.90M | 575.89M | 514.60M | 541.18M | 546.03M | 519.25M | 547.15M | 585.66M | 581.22M | 630.34M | 680.62M | 738.72M | 725.32M | 757.76M | 747.19M | 765.68M | 771.17M | 802.98M | 831.43M | 952.85M | 985.94M | 1,005.25M | 1,037.55M | 1,106.48M | 1,016.23M | 1,091.15M | 1,064.15M | 1,095.53M | 954.18M | 1,043.34M | 1,075.16M | 1,089.42M | 1,200.76M | 1,193.41M | 1,227.45M | 1,322.57M | 1,388.70M | 1,381.24M | 1,447.82M | 1,397.61M | 1,367.98M | 1,330.10M | 1,346.10M | 1,343.43M | 1,253.20M | 1,326.77M | 1,366.39M | 1,357.55M | 1,329.10M | 1,318.60M | 1,376.67M | 1,326.38M | 1,302.40M |
|
Total Liabilities
|
358.40M | 373.25M | 385.83M | 391.13M | 386.72M | 395.61M | 490.80M | 495.87M | 623.65M | 563.73M | 603.49M | 617.37M | 578.31M | 606.56M | 659.86M | 660.94M | 697.15M | 747.82M | 822.66M | 818.99M | 832.11M | 832.64M | 865.64M | 894.34M | 900.55M | 938.07M | 1,061.72M | 1,117.47M | 1,108.01M | 1,154.57M | 1,223.13M | 1,166.28M | 1,200.32M | 1,184.97M | 1,226.96M | 1,102.12M | 1,161.28M | 1,233.30M | 1,245.82M | 1,384.35M | 1,356.14M | 1,394.87M | 1,502.13M | 1,615.67M | 1,602.82M | 1,675.06M | 1,650.14M | 1,644.20M | 1,579.15M | 1,563.29M | 1,577.66M | 1,505.50M | 1,573.17M | 1,598.95M | 1,614.50M | 1,610.12M | 1,578.89M | 1,657.90M | 1,620.10M | 1,610.93M |
|
Total Debt
|
238.61M | 238.81M | 238.91M | 239.02M | 239.12M | 227.47M | 227.57M | 227.67M | 227.77M | 227.87M | 230.00M | 228.07M | | 228.27M | 228.37M | 226.10M | 228.57M | 228.67M | 228.77M | 294.73M | 294.90M | 295.12M | 295.40M | 40.30M | 295.95M | 296.23M | | | 162.30M | 181.80M | 222.70M | 117.40M | 218.80M | 174.30M | 189.90M | 66.00M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
303.49M | 280.03M | 275.89M | 273.35M | 271.01M | 275.15M | 326.49M | 335.43M | 345.00M | 354.53M | 479.58M | 492.80M | 506.59M | 520.14M | 533.29M | 544.29M | 553.61M | 567.17M | 583.34M | 596.57M | 604.61M | 620.51M | 631.59M | 654.17M | 671.71M | 693.32M | 722.97M | 747.30M | 786.37M | 815.97M | 835.20M | 855.30M | 871.46M | 904.24M | 954.64M | 1,003.48M | 1,037.68M | 1,094.40M | 1,174.74M | 1,258.70M | 1,353.42M | 1,466.54M | 1,544.47M | 1,624.18M | 1,703.69M | 1,818.27M | 1,937.77M | 2,070.72M | 2,183.22M | 2,298.46M | 2,425.71M | 2,516.94M | 2,638.78M | 2,741.12M | 2,845.36M | 2,939.68M | 3,006.33M | 3,082.14M | 3,149.45M | 3,166.19M |
|
Shareholder's Equity
|
303.49M | 280.03M | 275.89M | 273.35M | 271.01M | 275.15M | 326.49M | 335.43M | 345.00M | 354.53M | 479.58M | 492.80M | 506.59M | 520.14M | 533.29M | 544.29M | 553.61M | 567.17M | 583.34M | 596.57M | 604.61M | 620.51M | 631.59M | 654.17M | 671.71M | 693.32M | 722.97M | 747.30M | 786.37M | 815.97M | 835.20M | 855.30M | 871.46M | 904.24M | 954.64M | 1,003.48M | 1,037.68M | 1,094.40M | 1,174.74M | 1,258.70M | 1,353.42M | 1,466.54M | 1,544.47M | 1,624.18M | 1,703.69M | 1,818.27M | 1,937.77M | 2,070.72M | 2,183.22M | 2,298.46M | 2,425.71M | 2,516.94M | 2,638.78M | 2,741.12M | 2,845.36M | 2,939.68M | 3,006.33M | 3,082.14M | 3,149.45M | 3,166.19M |
|
Liabilities and Shareholders Equity
|
661.89M | 653.28M | 661.73M | 664.49M | 657.73M | 670.76M | 817.29M | 831.30M | 968.65M | 918.27M | 1,083.07M | 1,110.18M | 1,084.90M | 1,126.71M | 1,193.15M | 1,205.24M | 1,250.76M | 1,314.99M | 1,406.00M | 1,415.55M | 1,436.71M | 1,453.15M | 1,497.24M | 1,548.51M | 1,572.27M | 1,631.39M | 1,784.69M | 1,864.77M | 1,894.37M | 1,970.54M | 2,058.34M | 2,021.58M | 2,071.78M | 2,089.21M | 2,181.60M | 2,105.59M | 2,198.96M | 2,327.71M | 2,420.55M | 2,643.05M | 2,709.56M | 2,861.41M | 3,046.60M | 3,239.85M | 3,306.51M | 3,493.32M | 3,587.91M | 3,714.92M | 3,762.37M | 3,861.75M | 4,003.37M | 4,022.44M | 4,211.95M | 4,340.07M | 4,459.86M | 4,549.80M | 4,585.22M | 4,740.04M | 4,769.54M | 4,777.12M |
|
Treasury Shares
|
3.58M | | 3.37M | 3.37M | 3.30M | 3.24M | 3.19M | 2.94M | 2.92M | 2.73M | 2.73M | 2.73M | 2.63M | 2.62M | 2.62M | 0.05M | 2.57M | 2.54M | 2.44M | 0.06M | 2.43M | 2.42M | 2.42M | 0.08M | 0.06M | 1.99M | 1.99M | 0.06M | 0.05M | 1.57M | -0.44M | -1.07M | 0.05M | -0.20M | 1.99M | -0.20M | 1.61M | -0.08M | 1.39M | -0.08M | 0.03M | 1.40M | -0.24M | -0.84M | 0.03M | 2.38M | 2.71M | -1.20M | 2.42M | 0.03M | 2.29M | -0.73M | -0.20M | 2.73M | 2.93M | 3.07M | 0.40M | 3.80M | 3.99M | 4.37M |
|
Retained Earnings
|
137.58M | 111.39M | 106.68M | 103.70M | 100.52M | 103.72M | 112.03M | 117.05M | 119.44M | 125.49M | 249.58M | 262.62M | 274.04M | 286.37M | 298.77M | 308.54M | 316.89M | 329.02M | 343.37M | 355.43M | 363.40M | 378.09M | 387.82M | 407.16M | 422.82M | 438.60M | 457.45M | 473.33M | 491.39M | 519.30M | 548.59M | 580.99M | 598.72M | 628.96M | 666.80M | 708.58M | 740.33M | 794.83M | 868.37M | 948.45M | 1,033.32M | 1,140.93M | 1,231.94M | 1,345.32M | 1,437.16M | 1,574.00M | 1,705.59M | 1,835.98M | 1,939.05M | 2,057.05M | 2,196.07M | 2,301.35M | 2,439.41M | 2,586.16M | 2,731.60M | 2,865.07M | 2,976.31M | 3,097.55M | 3,204.04M | 3,268.01M |
|
Preferred Shares
|
96.33M | 96.33M | 96.33M | 96.33M | 96.33M | 96.33M | 96.33M | 96.33M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |