|
Cash & Equivalents
|
215.49M | 258.38M | 233.93M | 234.03M | 190.20M | 188.24M | 149.50M | 123.38M | 208.73M | 242.11M | 248.28M | 257.75M | 277.91M | 297.62M | 274.18M | 276.51M | 285.60M | 341.87M | 324.16M | 323.69M | 330.31M | 346.59M | 239.69M | 356.30M | 354.83M | 357.11M | 354.73M | 409.80M | 433.68M | 432.96M | 496.50M | 524.52M | 519.17M | 568.86M | 506.69M | 402.47M | 332.72M | 297.27M | 188.80M | 184.03M | 198.40M | 223.76M | 252.91M | 225.83M | 296.55M | 385.81M | 356.72M | 294.37M | 303.25M | 270.17M | 217.07M | 307.96M | 276.61M | 274.81M | 247.88M | 269.66M | 252.97M | 256.23M | 231.98M | 265.05M | 269.87M | 345.11M | 317.16M | 310.53M | 237.57M | 306.46M | 248.82M |
|
Cash & Current Investments
|
215.49M | 258.38M | 233.93M | 234.03M | 190.20M | 188.24M | 149.50M | 123.38M | 208.73M | 242.11M | 248.28M | 257.75M | 277.91M | 297.62M | 274.18M | 276.51M | 285.60M | 341.87M | 324.16M | 323.69M | 330.31M | 346.59M | 239.69M | 356.30M | 354.83M | 357.11M | 354.73M | 409.80M | 433.68M | 432.96M | 496.50M | 524.52M | 519.17M | 568.86M | 506.69M | 402.47M | 332.72M | 297.27M | 188.80M | 184.03M | 198.40M | 223.76M | 252.91M | 225.83M | 296.55M | 385.81M | 356.72M | 294.37M | 303.25M | 270.17M | 217.07M | 307.96M | 276.61M | 274.81M | 247.88M | 269.66M | 252.97M | 256.23M | 231.98M | 265.05M | 269.87M | 345.11M | 317.16M | 310.53M | 237.57M | 306.46M | 248.82M |
|
Receivables - Net
|
| 193.22M | | | 274.66M | 311.20M | 318.53M | 279.53M | 301.21M | 284.02M | 264.29M | 295.23M | 312.51M | 323.21M | 290.46M | 335.28M | 335.12M | 305.35M | 300.27M | 301.37M | 328.17M | 324.07M | 378.85M | 342.16M | 349.92M | 384.68M | 360.22M | 325.39M | 375.24M | 416.89M | 343.66M | 320.50M | 318.17M | 365.51M | 334.78M | 400.26M | 379.14M | 394.83M | 428.49M | 445.05M | 459.31M | 488.28M | 461.70M | 462.81M | 519.32M | 482.09M | 484.67M | 508.58M | 469.35M | 519.68M | 589.25M | 571.09M | 613.51M | 737.70M | 733.96M | 661.45M | 706.90M | 661.54M | 656.21M | 645.52M | 643.79M | 622.37M | 597.47M | 609.49M | 663.55M | 656.57M | 679.66M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.78M | 86.80M | 105.20M | 90.84M | 107.04M | 111.28M | 116.44M | 113.95M | 113.22M | 116.44M | 114.02M | 115.28M | 105.45M | 116.09M | 128.05M | 138.54M | 119.02M | 133.03M | 133.00M | 142.30M | 131.64M | 131.17M | 115.98M | 120.56M | 128.09M | 136.13M | 145.15M | 150.65M | 152.68M |
|
Receivables
|
| 193.22M | | | 274.66M | 311.20M | 318.53M | 279.53M | 301.21M | 284.02M | 264.29M | 295.23M | 312.51M | 323.21M | 290.46M | 335.28M | 335.12M | 305.35M | 300.27M | 301.37M | 328.17M | 324.07M | 378.85M | 342.16M | 349.92M | 384.68M | 360.22M | 325.39M | 375.24M | 416.89M | 343.66M | 320.50M | 318.17M | 365.51M | 334.78M | 400.26M | 379.14M | 394.83M | 511.26M | 531.86M | 564.51M | 579.12M | 568.75M | 574.09M | 635.76M | 596.03M | 597.90M | 625.02M | 583.37M | 634.97M | 694.70M | 687.17M | 741.56M | 876.24M | 852.98M | 794.47M | 839.89M | 803.84M | 787.85M | 776.70M | 759.77M | 742.93M | 725.56M | 745.62M | 808.69M | 807.23M | 832.34M |
|
Raw Materials
|
| | | | | 365.88M | | | 356.12M | 337.14M | 336.10M | 356.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 56.04M | | | 42.58M | 46.33M | 44.66M | 52.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 70.51M | | | 85.34M | 72.37M | 75.42M | 83.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 322.35M | | | 468.87M | 492.43M | 521.39M | 499.48M | 484.04M | 455.84M | 456.18M | 492.35M | 487.75M | 457.69M | 480.99M | 484.33M | 439.58M | 404.02M | 440.48M | 462.21M | 516.96M | 525.97M | 539.58M | 557.04M | 588.45M | 569.37M | 549.50M | 563.29M | 575.12M | 564.13M | 564.81M | 609.71M | 653.10M | 654.64M | 669.89M | 701.67M | 755.81M | 794.35M | 798.27M | 802.26M | 757.21M | 700.94M | 735.80M | 765.82M | 819.54M | 763.46M | 764.32M | 771.61M | 874.72M | 972.31M | 1,185.91M | 1,374.29M | 1,561.26M | 1,602.78M | 1,645.01M | 1,649.72M | 1,641.67M | 1,562.04M | 1,575.09M | 1,518.73M | 1,434.30M | 1,311.43M | 1,290.18M | 1,280.38M | 1,278.22M | 1,229.84M | 1,305.34M |
|
Current Deferred Tax Assets
|
| 15.06M | | | 17.97M | 18.96M | 21.36M | 21.98M | 22.05M | 15.75M | 16.38M | 16.44M | 15.76M | 5.50M | 2.25M | 2.25M | 2.26M | 3.92M | 3.93M | 3.89M | 3.89M | 6.45M | 6.40M | 6.41M | 6.40M | 10.69M | 10.66M | 10.52M | 9.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 9.42M | | | 15.10M | 15.15M | 16.87M | 19.27M | 19.96M | 10.86M | 14.18M | 15.37M | 14.84M | 15.79M | 19.01M | 22.20M | 22.27M | 23.87M | 24.16M | 25.36M | 28.71M | 27.76M | 28.81M | 26.93M | 26.01M | 22.88M | 23.13M | 27.09M | 25.91M | 19.36M | 24.07M | 25.13M | 29.58M | 28.05M | 31.36M | 32.31M | 31.22M | 30.30M | 31.43M | 30.99M | 30.58M | 31.97M | 33.72M | 27.54M | 32.84M | 31.77M | 39.19M | 36.20M | 46.15M | 53.09M | 62.47M | 64.64M | 73.77M | 61.63M | 68.40M | 65.72M | 64.17M | 49.69M | 54.88M | 70.53M | 76.89M | 75.33M | 53.74M | 59.74M | 70.54M | 54.97M | 69.53M |
|
Current Assets
|
| 798.43M | | | 966.81M | 1,025.99M | 1,027.66M | 943.64M | 1,036.00M | 1,008.57M | 999.31M | 1,077.14M | 1,108.76M | 1,099.81M | 1,066.89M | 1,120.56M | 1,084.83M | 1,079.02M | 1,093.01M | 1,116.53M | 1,208.04M | 1,230.84M | 1,193.33M | 1,288.84M | 1,325.62M | 1,334.04M | 1,298.24M | 1,336.10M | 1,419.87M | 1,433.35M | 1,430.39M | 1,480.31M | 1,520.81M | 1,617.45M | 1,550.88M | 1,537.56M | 1,499.72M | 1,517.16M | 1,533.84M | 1,549.46M | 1,557.70M | 1,538.29M | 1,593.39M | 1,594.73M | 1,787.79M | 1,779.16M | 1,758.35M | 1,727.34M | 1,811.74M | 1,930.89M | 2,161.48M | 2,434.97M | 2,654.43M | 2,816.12M | 2,814.30M | 2,780.27M | 2,799.29M | 2,672.22M | 2,650.23M | 2,631.05M | 2,540.85M | 2,477.15M | 2,387.32M | 2,396.31M | 2,395.07M | 2,398.79M | 2,456.64M |
|
Buildings
|
| | | | | 22.70M | | | | 22.93M | | | | 23.01M | | | | 23.15M | | | | 23.14M | | | | 22.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 22.14M | | | 24.28M | 40.55M | 28.43M | 36.33M | 20.63M | 39.89M | 41.93M | 58.70M | 53.20M | 67.52M | 27.18M | 21.19M | 29.70M | 9.69M | 10.76M | 15.07M | 13.18M | 9.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 138.23M | | | 156.28M | 143.25M | 171.75M | 153.82M | 169.79M | 170.56M | 186.19M | 186.76M | 211.89M | 212.19M | 267.61M | 263.85M | 268.20M | 283.57M | 282.13M | 278.42M | 279.15M | 278.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 197.47M | | | 222.84M | 235.71M | 235.57M | 237.44M | 247.78M | 247.82M | 264.89M | 253.83M | 253.00M | 265.19M | 281.24M | 295.14M | 314.51M | 325.06M | 333.99M | 333.31M | 338.38M | 334.93M | 327.58M | 323.72M | 322.82M | 317.35M | 313.66M | 307.23M | 300.82M | 291.23M | 284.97M | 282.83M | 305.76M | 314.67M | 318.36M | 324.48M | 334.53M | 341.31M | 361.31M | 373.92M | 381.35M | 384.22M | 387.51M | 381.67M | 380.06M | 383.66M | 381.61M | 379.01M | 380.55M | 395.09M | 414.98M | 425.87M | 429.99M | 444.70M | 448.32M | 469.39M | 476.48M | 492.04M | 498.98M | 493.80M | 489.86M | 501.11M | 505.11M | 511.87M | 534.56M | 546.05M | 538.65M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 7.81M | 7.51M | 7.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 7.81M | 7.51M | 7.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 10.30M | | | 13.73M | 11.79M | 9.62M | 8.27M | 10.16M | 38.48M | 10.96M | 10.66M | 11.33M | 15.47M | 3.98M | 3.77M | 4.07M | 8.25M | 2.48M | 2.48M | 2.48M | 8.69M | 3.55M | 3.51M | 3.49M | 4.66M | 3.58M | 3.59M | 3.54M | 4.83M | 4.71M | 4.73M | 4.79M | 5.29M | 5.30M | 5.46M | 5.43M | 10.82M | 10.83M | 10.89M | 10.83M | 13.65M | 14.13M | 14.07M | 14.09M | 21.42M | 21.45M | 22.35M | 25.02M | 27.39M | 27.35M | 27.27M | 26.92M | 39.08M | 39.34M | 39.41M | 40.35M | 62.59M | 62.72M | 62.66M | 55.12M | 73.92M | 73.83M | 73.84M | 73.55M | 91.35M | 91.34M |
|
Other Non-Current Assets
|
| 16.46M | | | 16.54M | 16.89M | 17.26M | 17.67M | 18.59M | 35.67M | 16.53M | 37.73M | 37.82M | 42.14M | 41.54M | 41.61M | 41.55M | 41.09M | 43.94M | 42.42M | 39.42M | 39.59M | 38.49M | 40.08M | 40.31M | 35.71M | 36.56M | 36.61M | 36.73M | 36.41M | 36.12M | 36.48M | 37.27M | 38.77M | 41.66M | 42.47M | 54.95M | 63.35M | 55.89M | 59.07M | 59.14M | 64.71M | 35.76M | 30.36M | 34.71M | 35.73M | 39.36M | 39.23M | 37.30M | 36.44M | 36.32M | 34.87M | 28.84M | 28.19M | 29.26M | 30.16M | 30.91M | 24.96M | 25.26M | 26.03M | 26.18M | 27.28M | 27.01M | 27.51M | 27.71M | 28.05M | 29.00M |
|
Non-Current Assets
|
| 224.24M | | | 253.11M | 235.71M | 262.45M | 263.37M | 247.78M | 265.50M | 292.38M | 302.21M | 302.15M | 311.66M | 326.76M | 340.52M | 360.13M | 368.66M | 380.40M | 378.21M | 380.28M | 378.19M | 369.62M | 367.31M | 366.62M | 357.72M | 353.80M | 347.43M | 341.08M | 332.47M | 325.79M | 324.04M | 347.82M | 358.73M | 365.32M | 372.42M | 394.91M | 415.48M | 435.84M | 451.39M | 458.53M | 462.59M | 516.72M | 500.47M | 500.74M | 510.69M | 513.71M | 509.47M | 509.70M | 531.01M | 548.17M | 555.08M | 550.04M | 577.10M | 580.99M | 601.75M | 619.66M | 648.95M | 654.38M | 645.61M | 630.02M | 676.67M | 683.99M | 689.43M | 710.57M | 738.32M | 729.33M |
|
Assets
|
| 1,022.67M | | | 1,219.92M | 1,290.38M | 1,290.11M | 1,207.02M | 1,312.53M | 1,304.53M | 1,291.69M | 1,379.35M | 1,410.91M | 1,411.47M | 1,393.65M | 1,461.08M | 1,444.96M | 1,447.68M | 1,473.41M | 1,494.74M | 1,588.32M | 1,609.03M | 1,562.94M | 1,656.15M | 1,692.24M | 1,691.76M | 1,652.04M | 1,683.52M | 1,760.95M | 1,765.82M | 1,756.18M | 1,804.35M | 1,868.63M | 1,976.18M | 1,916.21M | 1,909.97M | 1,894.63M | 1,932.64M | 1,969.68M | 2,000.85M | 2,016.23M | 2,000.88M | 2,110.10M | 2,095.20M | 2,288.52M | 2,289.85M | 2,272.06M | 2,236.80M | 2,321.44M | 2,461.89M | 2,709.65M | 2,990.05M | 3,204.46M | 3,393.22M | 3,395.29M | 3,382.02M | 3,418.94M | 3,321.17M | 3,304.61M | 3,276.66M | 3,170.88M | 3,153.82M | 3,071.32M | 3,085.74M | 3,105.63M | 3,137.11M | 3,185.97M |
|
Accounts Payables
|
| 233.06M | | | 321.81M | 360.69M | 346.62M | 322.45M | 307.86M | 307.15M | 299.49M | 350.29M | 358.73M | 341.28M | 320.81M | 337.69M | 304.91M | 313.40M | 337.30M | 348.20M | 413.40M | 396.36M | 347.14M | 407.43M | 416.19M | 400.71M | 368.03M | 383.09M | 410.54M | 397.20M | 375.60M | 382.31M | 394.22M | 414.00M | 420.98M | 431.66M | 473.37M | 506.32M | 516.99M | 476.48M | 430.59M | 444.94M | 515.48M | 483.44M | 553.25M | 516.30M | 488.97M | 528.36M | 579.57M | 634.97M | 711.25M | 767.54M | 853.20M | 805.58M | 753.75M | 729.23M | 697.11M | 646.61M | 647.39M | 627.43M | 592.64M | 606.38M | 666.12M | 680.08M | 722.27M | 726.60M | 745.64M |
|
Notes Payables
|
| 28.18M | | | 29.70M | 27.30M | 29.58M | 29.51M | 32.54M | 30.74M | 31.11M | 33.80M | 35.04M | 36.38M | 36.39M | 96.78M | 105.61M | 69.30M | 45.50M | 43.87M | 49.90M | 56.16M | 62.78M | 75.83M | 76.05M | 81.36M | 71.86M | 70.62M | 87.33M | 84.64M | 83.49M | 83.54M | 81.33M | 107.84M | 102.82M | 104.91M | 101.68M | 90.78M | 112.66M | 129.07M | 130.63M | 139.84M | 137.01M | 136.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 261.24M | | | 351.51M | 387.99M | 376.20M | 351.95M | 340.41M | 337.89M | 330.60M | 384.10M | 393.78M | 377.66M | 357.20M | 434.47M | 410.52M | 382.70M | 382.80M | 392.07M | 463.30M | 452.52M | 409.92M | 483.26M | 492.24M | 482.07M | 439.89M | 453.71M | 497.87M | 481.84M | 459.09M | 465.86M | 475.55M | 521.84M | 523.81M | 536.57M | 575.05M | 597.10M | 629.65M | 605.55M | 561.21M | 584.78M | 652.50M | 619.99M | 553.25M | 516.30M | 488.97M | 528.36M | 579.57M | 634.97M | 711.25M | 767.54M | 853.20M | 805.58M | 753.75M | 729.23M | 697.11M | 646.61M | 647.39M | 627.43M | 592.64M | 606.38M | 666.12M | 680.08M | 722.27M | 726.60M | 745.64M |
|
Accumulated Expenses
|
| 28.17M | | | 38.79M | 46.64M | 32.10M | 36.26M | 37.29M | 42.10M | 30.25M | 35.16M | 37.57M | 45.45M | 37.77M | 34.65M | 36.19M | 42.55M | 37.76M | 37.03M | 42.54M | 52.04M | 39.98M | 39.74M | 48.68M | 49.27M | 35.72M | 31.25M | 40.59M | 41.81M | 40.67M | 38.37M | 46.84M | 49.38M | 52.48M | 48.97M | 57.58M | 66.87M | 58.53M | 52.94M | 68.02M | 73.56M | 52.53M | 53.20M | 60.06M | 76.93M | 60.33M | 64.86M | 67.94M | 75.39M | 57.22M | 62.01M | 68.39M | 88.88M | 64.13M | 76.70M | 79.94M | 94.10M | 74.83M | 72.88M | 74.60M | 94.45M | 78.46M | 83.65M | 89.80M | 109.08M | 82.30M |
|
Other Accumulated Expenses
|
| 33.00M | | | 51.57M | 50.48M | 53.08M | 45.33M | 48.60M | 57.34M | 46.33M | 46.90M | 47.37M | 46.55M | 45.37M | 43.16M | 39.03M | 42.55M | 50.63M | 53.59M | 39.40M | 37.74M | 35.19M | 40.10M | 34.56M | 44.45M | 40.03M | 41.89M | 41.56M | 48.29M | 50.26M | 44.58M | 45.45M | 49.45M | 61.01M | 66.84M | 70.28M | 68.16M | 83.00M | 92.99M | 107.43M | 106.46M | 116.98M | 119.79M | 105.29M | 103.49M | 101.84M | 100.72M | 113.75M | 147.04M | 180.84M | 242.63M | 298.36M | 58.47M | 296.47M | 286.24M | 276.98M | 71.40M | 60.52M | 74.39M | 63.08M | 75.99M | 73.51M | 69.50M | 61.20M | 61.37M | 68.48M |
|
Short term Debt
|
| 16.91M | | | 17.31M | 17.41M | 17.05M | 17.12M | 17.19M | 17.35M | 17.45M | 17.52M | 13.84M | 10.21M | 10.31M | 2.89M | 2.98M | 3.57M | 3.80M | 3.90M | 4.23M | 4.37M | 4.79M | 4.77M | 4.28M | 3.51M | 2.86M | 2.30M | 78.28M | 78.51M | 78.88M | 92.62M | 267.30M | 286.93M | 179.88M | 180.77M | 6.37M | 5.53M | 8.63M | 93.20M | 138.98M | 100.70M | 67.85M | 107.88M | 145.99M | 146.83M | 148.41M | 50.23M | 60.47M | 66.31M | 151.42M | 222.39M | 250.01M | 273.97M | 329.08M | 294.01M | 304.78M | 240.21M | 251.12M | 245.96M | 258.18M | 157.32M | 121.98M | 121.01M | 50.68M | 45.79M | 66.84M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 779.29M | | | | 760.35M | 709.71M | 716.17M | 736.21M | 709.15M | 625.32M | 611.59M | 592.51M | 575.85M | 580.37M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.65M | 0.61M | 0.56M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 339.32M | | | 459.17M | 502.52M | 478.44M | 450.66M | 443.49M | 454.68M | 424.62M | 483.68M | 492.56M | 479.87M | 450.64M | 515.17M | 488.73M | 471.38M | 474.98M | 486.60M | 549.47M | 547.32M | 490.49M | 568.42M | 580.32M | 579.30M | 518.50M | 529.15M | 658.30M | 650.44M | 628.89M | 641.44M | 835.14M | 907.59M | 817.18M | 833.16M | 709.27M | 737.67M | 779.82M | 844.67M | 875.64M | 865.50M | 889.85M | 900.86M | 1,037.62M | 1,003.52M | 955.46M | 919.27M | 1,001.56M | 1,128.70M | 1,366.48M | 1,659.14M | 1,860.74M | 2,006.19M | 1,954.46M | 1,917.86M | 1,940.98M | 1,812.67M | 1,743.56M | 1,736.84M | 1,724.71M | 1,643.29M | 1,565.38M | 1,565.83M | 1,516.45M | 1,518.68M | 1,543.63M |
|
Capital Leases
|
| | | | | 17.38M | | | | 15.14M | | | | 12.92M | | | | 11.35M | | | | 8.41M | 7.78M | 6.69M | 5.46M | 12.77M | 8.26M | 11.87M | 12.76M | 13.61M | 14.04M | 14.21M | 31.31M | 30.90M | 31.64M | 33.63M | 37.88M | 39.86M | 44.37M | 44.41M | 45.23M | 44.49M | 44.11M | 44.57M | 48.50M | 48.44M | 49.94M | 52.04M | 49.16M | 49.28M | 49.35M | 47.25M | 46.33M | 50.27M | 47.79M | 50.09M | 46.51M | 49.23M | 51.32M | 49.99M | 49.80M | 48.14M | 46.44M | 45.42M | 48.46M | 48.27M | 48.40M |
|
Non-Current Debt
|
| 133.16M | | | 117.48M | 112.47M | 108.22M | 103.96M | 274.68M | 270.29M | 265.94M | 261.54M | 260.84M | 260.21M | 259.52M | 258.79M | 258.76M | 257.77M | 256.95M | 256.09M | 263.06M | 262.05M | 260.99M | 260.02M | 259.28M | 258.29M | 259.29M | 259.56M | 184.48M | 184.00M | 184.14M | 185.64M | 26.14M | 26.17M | 26.05M | 27.22M | 180.20M | 183.09M | 187.57M | 187.12M | 187.58M | 187.28M | 186.83M | 186.33M | 188.63M | 187.97M | 188.15M | 188.73M | 187.69M | 187.03M | 187.07M | 186.07M | 184.71M | 187.78M | 187.27M | 188.73M | 187.47M | 190.85M | 192.12M | 192.03M | 90.72M | 89.99M | 88.73M | 88.76M | 92.22M | 91.99M | 91.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 8.90M | | | | 3.95M | 2.13M | 2.13M | 2.12M | 5.19M | 5.19M | 5.19M | 5.19M | 9.66M | 9.66M | 9.66M | 9.08M | | | | | | 21.91M | 19.74M | 15.18M | 14.38M | 14.61M | 14.99M | 14.83M | 26.87M | 6.46M | 6.36M | 6.39M | 41.50M | 6.60M | 7.04M | 6.47M | 38.03M | 5.31M | 5.29M | 6.29M | 36.45M | 5.62M | 4.90M | 4.44M | 36.32M | 4.41M | 4.43M | 4.29M | 35.02M | 7.23M | 7.22M | 5.99M | 6.00M | 5.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.53M | 87.07M | 86.29M | 84.24M | 86.77M | 87.60M | 84.43M | 89.38M | 87.81M | 84.56M | 80.79M | 85.92M | 84.02M | 86.27M | 93.99M | 90.22M | 91.34M | 87.52M | 85.01M | 90.44M | 92.81M | 84.59M | 84.83M | 82.21M | 79.72M |
|
Other Non-Current Liabilities
|
| 22.74M | | | 22.64M | 23.54M | 22.97M | 21.99M | 21.71M | 20.67M | 19.32M | 18.83M | 18.94M | 19.09M | 18.97M | 18.07M | 17.93M | 17.11M | 17.34M | 13.45M | 13.48M | 13.34M | 13.97M | 14.04M | 12.38M | 11.90M | 13.79M | 14.03M | 13.92M | 14.58M | 15.61M | 15.84M | 16.05M | 16.48M | 99.90M | 91.91M | 91.91M | 56.13M | 63.85M | 58.30M | 58.30M | 59.57M | 59.57M | 53.90M | 53.90M | 53.90M | 53.62M | 47.97M | 47.97M | 47.97M | 47.97M | 42.33M | 42.17M | 42.02M | 42.02M | 31.38M | 31.38M | 31.38M | 31.38M | 32.49M | 35.68M | 38.00M | 38.59M | 39.53M | 40.70M | 36.43M | 37.65M |
|
Total Non-Current Liabilities
|
| 155.91M | | | 140.13M | 136.00M | 131.19M | 125.95M | 296.39M | 290.97M | 285.26M | 280.37M | 279.78M | 282.57M | 278.49M | 276.86M | 276.69M | 277.01M | 276.41M | 271.67M | 278.66M | 280.58M | 280.15M | 279.26M | 276.85M | 270.19M | 282.74M | 283.26M | 207.48M | 198.59M | 199.74M | 201.47M | 42.19M | 42.65M | 165.18M | 156.31M | 303.00M | 273.83M | 284.70M | 280.73M | 279.80M | 269.80M | 311.88M | 301.78M | 306.08M | 308.85M | 309.64M | 303.58M | 299.43M | 304.96M | 299.07M | 290.32M | 285.53M | 291.31M | 290.57M | 281.78M | 293.60M | 294.12M | 294.30M | 280.06M | 179.81M | 185.70M | 186.87M | 168.23M | 170.09M | 163.84M | 161.27M |
|
Total Liabilities
|
| 495.23M | | | 599.30M | 638.52M | 609.63M | 576.61M | 739.88M | 3.90M | 709.88M | 764.05M | 772.34M | 4.80M | 729.13M | 792.03M | 765.42M | 5.60M | 751.39M | 758.26M | 828.13M | 827.89M | 770.64M | 847.68M | 857.18M | 849.49M | 801.25M | 812.41M | 865.77M | 849.02M | 828.64M | 842.91M | 877.33M | 950.24M | 982.36M | 989.47M | 1,012.27M | 1,011.50M | 1,064.52M | 1,125.41M | 1,155.44M | 1,135.31M | 1,201.73M | 1,202.64M | 1,343.70M | 1,312.37M | 1,265.10M | 1,222.85M | 1,300.99M | 1,433.66M | 1,665.55M | 1,949.46M | 2,146.27M | 2,297.49M | 2,245.03M | 2,199.64M | 2,234.58M | 2,106.79M | 2,037.86M | 2,016.89M | 1,904.52M | 1,829.00M | 1,752.25M | 1,734.07M | 1,686.55M | 1,682.52M | 1,704.90M |
|
Total Debt
|
| 150.07M | | | 134.79M | 129.88M | 125.27M | 121.08M | 291.87M | 287.64M | 283.39M | 279.06M | 274.68M | 270.42M | 269.83M | 261.68M | 261.74M | 261.35M | 260.75M | 259.99M | 267.29M | 266.41M | 265.78M | 264.80M | 263.56M | 261.81M | 262.15M | 261.87M | 262.76M | 262.51M | 263.01M | 278.26M | 293.44M | 313.11M | 205.93M | 207.99M | 186.57M | 188.62M | 196.20M | 280.32M | 326.56M | 287.98M | 254.67M | 294.21M | 334.62M | 334.80M | 336.56M | 238.96M | 248.16M | 253.35M | 338.49M | 408.46M | 434.72M | 461.75M | 516.35M | 482.74M | 492.25M | 431.06M | 443.24M | 437.99M | 348.89M | 247.32M | 210.71M | 209.78M | 142.89M | 137.78M | 157.98M |
|
Common Equity
|
| 527.45M | | | 620.62M | 651.86M | 680.47M | 630.40M | 572.66M | 558.88M | 581.81M | 615.30M | 638.57M | 649.02M | 664.51M | 669.05M | 679.54M | 699.30M | 722.02M | 736.48M | 760.18M | 781.13M | 792.30M | 808.47M | 835.06M | 842.27M | 850.79M | 871.11M | 895.17M | 916.80M | 927.54M | 961.44M | 991.31M | 1,025.94M | 933.85M | 920.50M | 882.36M | 921.14M | 905.16M | 875.44M | 860.79M | 865.58M | 908.37M | 892.56M | 944.82M | 977.48M | 1,006.96M | 1,013.95M | 1,020.45M | 1,028.23M | 1,044.10M | 1,040.59M | 1,058.19M | 1,095.73M | 1,150.26M | 1,182.38M | 1,184.36M | 1,214.38M | 1,266.76M | 1,259.76M | 1,266.36M | 1,324.83M | 1,319.07M | 1,351.67M | 1,419.09M | 1,454.59M | 1,481.06M |
|
Shareholder's Equity
|
| 527.45M | | | 620.62M | 651.86M | 680.47M | 630.40M | 572.66M | 558.88M | 581.81M | 615.30M | 638.57M | 649.02M | 664.51M | 669.05M | 679.54M | 699.30M | 722.02M | 736.48M | 760.18M | 781.13M | 792.30M | 808.47M | 835.06M | 842.27M | 850.79M | 871.11M | 895.17M | 916.80M | 927.54M | 961.44M | 991.31M | 1,025.94M | 933.85M | 920.50M | 882.36M | 921.14M | 905.16M | 875.44M | 860.79M | 865.58M | 908.37M | 892.56M | 944.82M | 977.48M | 1,006.96M | 1,013.95M | 1,020.45M | 1,028.23M | 1,044.10M | 1,040.59M | 1,058.19M | 1,095.73M | 1,150.26M | 1,182.38M | 1,184.36M | 1,214.38M | 1,266.76M | 1,259.76M | 1,266.36M | 1,324.83M | 1,319.07M | 1,351.67M | 1,419.09M | 1,454.59M | 1,481.06M |
|
Liabilities and Shareholders Equity
|
| 1,022.67M | | | 1,219.92M | 1,290.38M | 1,290.11M | 1,207.02M | 1,312.53M | 1,304.53M | 1,291.69M | 1,379.35M | 1,410.91M | 1,411.47M | 1,393.65M | 1,461.08M | 1,444.96M | 1,447.68M | 1,473.41M | 1,494.74M | 1,588.32M | 1,609.03M | 1,562.94M | 1,656.15M | 1,692.24M | 1,691.76M | 1,652.04M | 1,683.52M | 1,760.95M | 1,765.82M | 1,756.18M | 1,804.35M | 1,868.63M | 1,976.18M | 1,916.21M | 1,909.97M | 1,894.63M | 1,932.64M | 1,969.68M | 2,000.85M | 2,016.23M | 2,000.88M | 2,110.10M | 2,095.20M | 2,288.52M | 2,289.85M | 2,272.06M | 2,236.80M | 2,321.44M | 2,461.89M | 2,709.65M | 2,990.05M | 3,204.46M | 3,393.22M | 3,395.29M | 3,382.02M | 3,418.94M | 3,321.17M | 3,304.61M | 3,276.66M | 3,170.88M | 3,153.82M | 3,071.32M | 3,085.74M | 3,105.63M | 3,137.11M | 3,185.97M |
|
Treasury Shares
|
| 0.30M | | | 7.45M | 0.39M | 7.45M | 2.70M | 12.73M | 0.42M | 13.75M | 13.75M | 13.75M | 0.47M | 0.26M | 14.63M | 15.16M | 0.65M | 15.76M | 15.94M | 0.55M | 0.73M | 16.50M | 0.38M | 16.86M | 0.80M | 17.82M | 17.82M | 17.66M | 1.02M | 0.14M | 0.27M | 0.46M | 1.07M | 0.16M | 19.14M | 1.62M | 1.03M | 0.87M | 22.59M | 23.38M | 0.96M | 24.00M | 0.32M | 0.32M | 0.85M | 0.31M | 0.66M | 25.47M | 0.86M | 0.11M | 26.22M | 0.56M | 0.80M | 0.12M | 0.24M | 26.80M | 0.80M | 26.83M | 27.02M | 0.37M | 27.37M | 0.09M | 27.54M | 27.68M | 27.84M | 28.00M |
|
Retained Earnings
|
| 356.04M | | | 418.96M | 445.57M | 470.60M | 494.38M | 516.50M | 534.82M | 552.69M | 572.65M | 596.18M | 596.91M | 613.53M | 631.50M | 654.71M | 679.17M | 696.84M | 715.35M | 739.93M | 766.38M | 789.46M | 813.06M | 836.85M | 860.72M | 875.16M | 891.95M | 918.05M | 937.14M | 965.32M | 994.62M | 1,020.20M | 1,049.21M | 950.71M | 963.00M | 989.50M | 1,062.25M | 1,092.29M | 1,117.05M | 1,141.85M | 1,178.68M | 1,208.61M | 1,221.53M | 1,257.37M | 1,295.08M | 1,331.28M | 1,373.04M | 1,400.65M | 1,433.99M | 1,457.41M | 1,484.28M | 1,521.78M | 1,572.23M | 1,614.42M | 1,655.27M | 1,671.07M | 1,711.33M | 1,740.54M | 1,756.78M | 1,781.92M | 1,823.14M | 1,860.41M | 1,899.48M | 1,944.60M | 1,996.03M | 2,037.21M |