|
Cash & Equivalents
|
39.04M | 63.05M | 44.19M | 73.35M | 73.35M | 70.66M | 65.85M | 76.82M | 58.28M | 90.80M | 104.94M | 91.25M | 84.35M | 101.20M | 92.41M | 121.87M | 77.23M | 75.34M | 123.76M | 137.10M | 119.21M | 119.24M | 145.59M | 157.07M | 140.01M | 173.01M | 202.62M | 199.52M | 175.40M | 181.99M | 192.11M | 162.43M | 89.84M | 93.39M | 87.27M | 93.46M | 81.05M | 90.26M | 106.44M | 102.65M | 111.36M | 132.84M | 261.79M | 299.48M | 207.96M | 180.18M | 190.69M | 202.06M | 176.07M | 178.71M | 207.53M | 237.71M | 267.94M | 260.93M | 222.67M | 239.98M | 174.45M | 170.56M | 128.27M | 125.36M | 120.94M | 130.36M | 167.96M | 241.02M | 206.42M |
|
Short-term Investments
|
| | -6.00M | 1.24M | 1.24M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.34M | 58.74M | 53.89M | 32.30M | 25.99M | 23.50M | 17.02M | 17.05M | 25.10M | 30.45M | 40.04M | 46.51M | 73.98M | 81.43M | 67.07M | 50.23M | 39.20M | 26.93M | 19.77M | 11.16M | 8.92M | 54.32M | 112.63M | 91.08M | 88.00M | 93.63M | 99.90M | 100.17M | 101.25M | 116.93M | 94.41M | 73.19M | 114.16M |
|
Cash & Current Investments
|
39.04M | 63.05M | 38.19M | 74.59M | 74.59M | 71.90M | 65.85M | 76.82M | 58.28M | 90.80M | 104.94M | 91.25M | 84.35M | 101.20M | 92.41M | 121.87M | 77.23M | 75.34M | 123.76M | 137.10M | 119.21M | 119.24M | 145.59M | 157.07M | 140.01M | 173.01M | 202.62M | 199.52M | 175.40M | 181.99M | 192.11M | 162.43M | 129.18M | 152.13M | 141.16M | 125.76M | 107.03M | 113.76M | 123.47M | 119.70M | 136.46M | 163.29M | 301.83M | 345.99M | 281.94M | 261.61M | 257.75M | 252.29M | 215.27M | 205.64M | 227.29M | 248.87M | 276.86M | 315.25M | 335.30M | 331.06M | 262.45M | 264.19M | 228.18M | 225.53M | 222.19M | 247.30M | 262.37M | 314.21M | 320.58M |
|
Receivables - Net
|
0.22M | 0.23M | 0.23M | 2.85M | 0.20M | | 3.87M | 3.65M | 3.98M | 4.11M | 4.32M | 3.36M | 6.08M | 3.45M | 3.35M | 3.13M | 3.48M | 3.61M | 4.51M | 7.91M | 6.47M | 7.08M | 8.26M | 9.66M | 7.69M | 7.18M | 5.95M | 7.46M | 7.76M | 6.38M | 6.59M | 6.46M | 6.60M | 8.19M | 9.00M | 8.86M | 9.83M | 10.50M | 9.54M | 9.87M | 10.29M | 10.90M | 10.89M | 13.15M | 15.15M | 11.87M | 12.22M | 12.36M | 15.57M | 15.00M | 14.57M | 13.39M | 18.76M | 16.40M | 15.03M | 17.90M | 17.64M | 19.82M | 17.84M | 18.85M | 23.61M | 20.40M | 21.25M | 17.40M | 20.79M |
|
Receivables - Other
|
| | | | | | | 0.01M | | | | 0.02M | | | | 0.00M | | | | | | | | 2.60M | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | | 0.00M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.22M | 0.23M | 0.23M | 2.85M | 0.20M | | 3.87M | 3.67M | 3.98M | 4.11M | 4.32M | 3.38M | 6.08M | 3.45M | 3.35M | 3.13M | 3.48M | 3.61M | 4.51M | 7.91M | 6.47M | 7.08M | 8.26M | 12.26M | 7.69M | 7.18M | 5.95M | 7.46M | 7.76M | 6.38M | 6.59M | 6.46M | 6.60M | 8.19M | 9.00M | 8.86M | 9.84M | 10.50M | 9.54M | 9.88M | 10.31M | 10.95M | 10.89M | 13.15M | 15.15M | 11.87M | 12.22M | 12.36M | 15.57M | 15.00M | 14.57M | 13.39M | 18.76M | 16.40M | 15.03M | 17.90M | 17.64M | 19.82M | 17.84M | 18.85M | 23.61M | 20.40M | 21.25M | 17.40M | 20.79M |
|
Inventory
|
-31.55M | -8.24M | -17.22M | 131.19M | 169.35M | -20.50M | 167.69M | 177.23M | 219.59M | 179.90M | 180.26M | 201.04M | 239.98M | 219.45M | 220.92M | 217.41M | 298.72M | 236.47M | 230.69M | 226.38M | 323.41M | 281.26M | 266.18M | 267.18M | 322.62M | 260.10M | 253.78M | 282.91M | 326.99M | 296.98M | 279.42M | 310.95M | 372.41M | 314.81M | 326.20M | 321.02M | 380.08M | 334.90M | 326.72M | 331.27M | 388.07M | 323.02M | 268.76M | 309.51M | 373.18M | 339.24M | 336.64M | 389.71M | 500.77M | 470.31M | 460.96M | 464.41M | 510.06M | 449.10M | 442.58M | 471.41M | 529.90M | 502.29M | 516.46M | 528.68M | 585.85M | 549.69M | 553.12M | 560.73M | 618.85M |
|
Current Deferred Tax Assets
|
2.94M | 2.80M | 3.22M | 3.64M | 4.49M | 4.09M | 4.49M | 4.25M | 5.04M | 4.55M | 4.90M | 5.62M | 5.94M | 6.04M | 6.26M | 6.29M | 7.13M | 6.22M | 6.08M | 6.18M | 7.12M | 6.84M | 7.52M | 7.85M | 8.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
18.01M | 15.98M | 18.34M | 21.88M | 25.40M | 24.03M | 27.97M | 29.12M | 32.58M | 32.40M | 28.74M | 19.07M | 34.63M | 33.05M | 22.85M | 20.89M | 30.72M | 24.65M | 23.76M | 17.26M | 25.19M | 27.07M | 31.05M | 22.54M | 28.73M | 24.37M | 18.03M | 22.14M | 24.19M | 20.92M | 21.80M | 30.07M | 36.17M | 30.11M | 32.68M | 31.80M | 33.64M | 35.90M | 36.65M | 31.00M | 36.99M | 28.24M | 24.74M | 30.16M | 40.10M | 32.28M | 31.81M | 39.19M | 46.64M | 46.16M | 44.06M | 43.89M | 44.73M | 46.91M | 51.32M | 53.87M | 67.97M | 58.51M | 57.52M | 57.91M | 57.56M | 54.28M | 60.55M | 71.06M | 83.19M |
|
Current Assets
|
210.72M | 209.18M | 214.46M | 234.84M | 253.54M | 255.68M | 271.61M | 292.78M | 320.75M | 313.10M | 324.47M | 321.58M | 372.20M | 367.56M | 350.19M | 375.58M | 420.37M | 348.62M | 391.15M | 397.18M | 485.77M | 442.98M | 474.86M | 456.50M | 507.34M | 464.79M | 480.89M | 512.55M | 534.86M | 507.10M | 500.74M | 510.37M | 544.74M | 505.62M | 509.72M | 487.85M | 534.75M | 499.52M | 500.52M | 491.90M | 571.88M | 525.55M | 606.45M | 699.00M | 710.55M | 645.74M | 639.21M | 697.20M | 782.42M | 741.28M | 749.87M | 773.58M | 853.28M | 836.77M | 847.19M | 877.11M | 880.84M | 847.65M | 822.83M | 832.35M | 892.52M | 875.14M | 900.78M | 974.46M | 1,052.62M |
|
Buildings
|
| | | 171.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 13.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 81.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
236.86M | 251.40M | 259.62M | 265.54M | 277.47M | 280.92M | 281.39M | 281.11M | 273.00M | 282.26M | 289.70M | 299.57M | 307.35M | 326.64M | 329.91M | 338.48M | 351.21M | 374.33M | 396.75M | 426.32M | 432.87M | 424.36M | 442.72M | 433.04M | 443.06M | 440.52M | 456.58M | 473.05M | 469.42M | 535.48M | 533.16M | 557.83M | 567.04M | 580.12M | 597.24M | 594.40M | 605.61M | 626.28M | 629.06M | 671.15M | 693.27M | 706.85M | 700.39M | 692.28M | 700.84M | 712.76M | 716.34M | 730.20M | 733.22M | 753.67M | 765.03M | 757.24M | 756.66M | 774.83M | 816.97M | 850.33M | 873.44M | 925.03M | 938.34M | 936.11M | 934.09M | 954.72M | 968.95M | 996.28M | 1,035.97M |
|
Long-Term Investments
|
7.76M | 8.10M | 8.10M | 8.09M | 8.09M | 8.06M | 8.06M | 8.06M | 7.58M | 7.58M | 7.57M | 7.56M | 8.11M | 8.10M | 8.11M | 8.10M | 8.11M | 8.86M | 8.86M | 8.86M | 10.07M | 10.24M | 10.31M | 10.32M | 10.38M | 10.81M | 10.80M | 10.77M | 10.77M | 10.76M | 10.77M | 10.77M | 10.78M | 10.79M | 10.77M | 10.76M | 10.73M | 10.71M | 10.71M | 10.70M | 10.65M | 10.63M | 10.62M | 10.60M | 10.59M | 10.58M | 10.57M | 10.54M | 10.53M | 10.52M | 10.54M | 10.53M | 10.50M | 10.46M | 10.47M | 10.48M | 10.54M | 10.56M | 10.56M | 6.88M | 6.88M | 6.86M | 6.87M | 6.89M | |
|
Goodwill
|
37.41M | 37.45M | 37.53M | 37.47M | 37.45M | 37.53M | 37.47M | 37.36M | 37.24M | 37.22M | 37.10M | 36.89M | 36.82M | 36.70M | 36.62M | 36.36M | 36.29M | 36.32M | 36.18M | 36.11M | 36.16M | 36.07M | 35.96M | 35.87M | 35.85M | 35.70M | 35.65M | 35.64M | 35.60M | 35.69M | 35.63M | 35.64M | 35.58M | 35.47M | 51.35M | 46.33M | 46.25M | 46.26M | 46.16M | 46.10M | 45.42M | 45.41M | 45.32M | 45.21M | 45.12M | 45.16M | 45.14M | 45.09M | 43.33M | 43.33M | 43.35M | 43.30M | 43.17M | 43.19M | 43.15M | 43.11M | 43.13M | 43.13M | 43.18M | 43.20M | 43.22M | 43.22M | 43.23M | 43.24M | 43.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.59M | 14.98M | 14.38M | 13.79M | 13.18M | 12.58M | 11.98M | 11.38M | 10.77M | 10.17M | 9.57M | 8.97M | 8.37M | 7.76M | 1.92M | 1.54M | 1.15M | 0.77M | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
37.41M | 37.45M | 37.53M | 37.47M | 37.45M | 37.53M | 37.47M | 37.36M | 37.24M | 37.22M | 37.10M | 36.89M | 36.82M | 36.70M | 36.62M | 36.36M | 36.29M | 36.32M | 36.18M | 36.11M | 36.16M | 36.07M | 35.96M | 35.87M | 35.85M | 35.70M | 35.65M | 35.64M | 35.60M | 35.69M | 35.63M | 35.60M | 35.58M | 35.47M | 66.94M | 61.30M | 60.60M | 60.10M | 59.30M | 58.70M | 57.40M | 56.80M | 56.10M | 55.40M | 54.70M | 54.10M | 53.50M | 52.90M | 45.30M | 44.90M | 44.50M | 43.20M | 43.30M | 43.19M | 43.15M | 43.11M | 43.13M | 43.13M | 43.18M | 43.20M | 43.22M | 43.22M | 43.23M | 43.24M | 43.24M |
|
Long-Term Deferred Tax
|
19.85M | 19.17M | 18.02M | 20.28M | 15.36M | 15.34M | 14.45M | 21.25M | 15.26M | 15.13M | 14.95M | 20.45M | 13.52M | 13.40M | 13.66M | 19.16M | 12.04M | 12.94M | 12.86M | 18.00M | 9.45M | 9.01M | 7.18M | 14.85M | 7.02M | 13.65M | 15.01M | 12.26M | 11.78M | 12.25M | 13.89M | 15.41M | 15.20M | 10.45M | 10.51M | 10.17M | 10.88M | 11.79M | 13.85M | 15.47M | 17.79M | 18.82M | 21.18M | 21.67M | 20.25M | 22.33M | 22.87M | 24.23M | 23.92M | 26.26M | 27.99M | 28.36M | 27.43M | 27.90M | 28.28M | 32.04M | 31.25M | 32.15M | 31.24M | 36.62M | 34.80M | 36.46M | 36.77M | 41.23M | 42.01M |
|
Other Non-Current Assets
|
0.77M | 0.82M | 5.67M | 5.64M | 13.63M | 13.67M | 20.59M | 22.63M | 28.66M | 36.66M | 36.66M | 36.51M | 36.52M | 34.56M | 34.58M | 40.76M | 26.76M | 26.76M | 26.92M | 30.75M | 35.74M | 38.27M | 35.65M | 1.46M | 41.88M | 41.01M | 48.27M | 2.68M | 2.73M | 2.71M | 2.77M | 2.82M | 2.99M | 3.11M | 2.97M | 3.05M | 3.17M | 3.35M | 3.40M | 3.53M | 3.69M | 3.83M | 4.00M | 4.11M | 4.25M | 6.86M | 6.97M | 9.77M | 12.36M | 12.04M | 12.20M | 10.65M | 10.87M | 10.52M | 10.74M | 9.35M | 9.57M | 9.18M | 9.24M | 61.56M | 12.21M | 66.35M | 65.91M | 60.38M | 66.28M |
|
Non-Current Assets
|
306.53M | 320.92M | 333.13M | 337.72M | 356.37M | 359.83M | 366.09M | 371.55M | 367.29M | 384.43M | 391.47M | 414.13M | 407.70M | 425.16M | 442.31M | 450.46M | 460.26M | 485.76M | 507.38M | 540.16M | 551.36M | 542.61M | 540.58M | 534.72M | 539.76M | 544.05M | 568.93M | 584.18M | 583.01M | 649.86M | 643.14M | 667.14M | 678.09M | 686.11M | 736.75M | 728.54M | 742.50M | 758.71M | 761.34M | 804.51M | 952.23M | 972.74M | 968.03M | 957.82M | 967.44M | 985.10M | 992.74M | 1,008.59M | 1,006.90M | 1,032.05M | 1,041.89M | 1,034.82M | 1,034.63M | 1,049.40M | 1,086.16M | 1,128.50M | 1,148.44M | 1,189.12M | 1,197.87M | 1,190.35M | 1,195.16M | 1,217.52M | 1,243.66M | 1,294.70M | 1,341.28M |
|
Assets
|
517.26M | 530.10M | 547.59M | 572.57M | 609.90M | 615.51M | 637.69M | 664.33M | 688.04M | 697.53M | 715.94M | 735.71M | 779.90M | 792.73M | 792.49M | 826.04M | 880.63M | 834.39M | 898.52M | 937.34M | 1,037.13M | 985.59M | 1,015.44M | 991.22M | 1,047.11M | 1,008.84M | 1,049.82M | 1,096.73M | 1,117.87M | 1,156.95M | 1,143.88M | 1,177.51M | 1,222.83M | 1,191.72M | 1,246.47M | 1,216.39M | 1,277.24M | 1,258.23M | 1,261.86M | 1,296.41M | 1,524.11M | 1,498.29M | 1,574.49M | 1,656.83M | 1,677.99M | 1,630.84M | 1,631.95M | 1,705.79M | 1,789.31M | 1,773.33M | 1,791.76M | 1,808.40M | 1,887.92M | 1,886.17M | 1,933.35M | 2,005.61M | 2,029.28M | 2,036.78M | 2,020.70M | 2,022.69M | 2,087.68M | 2,092.66M | 2,144.44M | 2,269.16M | 2,393.90M |
|
Accounts Payables
|
| | | 124.40M | | | 137.76M | 163.43M | 179.85M | 167.42M | 164.76M | 173.20M | 200.83M | 196.17M | 175.04M | 199.43M | 230.89M | 194.96M | 197.67M | 223.56M | 282.44M | 233.27M | 240.43M | 241.98M | 275.91M | 237.81M | 245.10M | 267.17M | 280.60M | 265.76M | 233.23M | 272.25M | 297.37M | 253.58M | 268.98M | 255.74M | 312.39M | 274.31M | 271.30M | 286.22M | 328.58M | 281.10M | 283.05M | 373.17M | 384.09M | 335.82M | 341.01M | 388.79M | 461.05M | 380.78M | 393.54M | 408.41M | 446.57M | 406.58M | 417.21M | 453.23M | 522.57M | 507.08M | 491.20M | 485.96M | 537.08M | 497.73M | 499.09M | 506.95M | 571.58M |
|
Notes Payables
|
2.95M | 4.34M | 3.62M | 3.55M | 3.97M | 2.98M | 4.64M | 2.26M | 5.81M | 0.14M | 2.17M | | | | | | 13.00M | | | | 17.07M | 4.47M | | 6.61M | 1.94M | | 10.13M | 16.53M | 12.21M | 6.56M | | | 2.48M | | 0.33M | | | | 2.15M | 7.54M | 23.02M | 3.58M | 70.89M | 65.14M | 47.35M | 23.07M | | | 4.99M | 15.34M | 15.34M | 10.61M | 11.05M | 10.13M | 10.41M | 8.68M | 9.20M | 6.10M | 10.08M | 8.01M | 7.76M | 15.34M | 18.68M | 12.29M | 7.70M |
|
Dividends payables
|
| 7.43M | 7.43M | | | 8.97M | 8.97M | | | 9.06M | 9.06M | | 18.13M | 9.06M | 9.06M | | | 10.59M | 10.59M | | | 10.56M | 10.56M | | | 10.63M | 10.63M | | | 10.64M | 10.64M | | | 10.65M | 10.65M | | | 10.67M | 10.67M | | | 10.72M | 10.72M | | | 10.76M | 10.76M | | | 13.43M | 13.43M | | | 14.46M | 14.43M | | | 17.77M | 17.77M | | | 19.41M | 19.41M | | |
|
Payables
|
2.95M | 11.77M | 11.05M | 127.95M | 3.97M | 11.95M | 151.37M | 165.69M | 185.66M | 176.62M | 175.99M | 173.20M | 218.96M | 205.24M | 184.10M | 199.43M | 243.89M | 205.55M | 208.26M | 223.56M | 299.50M | 248.30M | 250.99M | 248.58M | 277.84M | 248.44M | 265.85M | 283.71M | 292.81M | 282.96M | 243.87M | 272.25M | 299.85M | 264.23M | 279.96M | 255.74M | 312.39M | 284.98M | 284.12M | 293.76M | 351.60M | 295.40M | 364.65M | 438.31M | 431.44M | 369.64M | 351.76M | 388.79M | 466.03M | 409.55M | 422.30M | 419.01M | 457.62M | 431.17M | 442.05M | 461.91M | 531.77M | 530.95M | 519.05M | 493.97M | 544.84M | 532.48M | 537.17M | 519.24M | 579.28M |
|
Accumulated Expenses
|
7.71M | 7.88M | 9.64M | 12.10M | 10.80M | 9.44M | 11.90M | 12.56M | 10.90M | 11.57M | 13.97M | 17.52M | 13.83M | 16.36M | 18.88M | 20.14M | 17.65M | 18.11M | 18.70M | 21.03M | 25.05M | 22.19M | 27.92M | 17.98M | 23.45M | 15.12M | 18.50M | 19.61M | 17.64M | 17.18M | 20.66M | 19.15M | 19.25M | 18.68M | 23.59M | 22.84M | 21.73M | 20.22M | 23.81M | 25.40M | 24.13M | 25.12M | 28.02M | 32.95M | 28.63M | 29.28M | 37.24M | 41.90M | 30.22M | 32.24M | 40.41M | 44.10M | 33.69M | 35.34M | 44.55M | 45.44M | 34.70M | 36.02M | 46.76M | 48.26M | 37.24M | 38.26M | 49.28M | 52.48M | 42.33M |
|
Other Accumulated Expenses
|
9.48M | 8.72M | 11.06M | 12.10M | 12.80M | 11.49M | | | | | | | | | | | | | | | | | | 23.56M | | 22.65M | 21.91M | 24.88M | 25.45M | 22.62M | 20.79M | 26.48M | 28.25M | 26.45M | 28.85M | 28.28M | 32.27M | 32.65M | 29.58M | 32.44M | 40.52M | 41.82M | 35.62M | 37.73M | 35.23M | 35.84M | 27.96M | 39.74M | 39.20M | 42.24M | 35.39M | 38.67M | 40.39M | 43.26M | 34.11M | 57.27M | 52.17M | 50.39M | 42.16M | 50.03M | 52.90M | 57.35M | 43.57M | 57.63M | 71.86M |
|
Short term Debt
|
5.39M | 6.00M | 7.22M | 7.71M | 7.73M | 7.76M | 7.77M | 7.77M | 7.29M | 7.28M | 7.27M | 7.24M | 7.80M | 7.79M | 7.78M | 12.76M | 16.38M | 18.89M | 15.74M | 11.85M | 17.07M | 14.79M | 26.96M | 17.17M | 15.99M | 16.02M | 16.10M | 14.56M | 14.66M | 14.62M | 20.38M | 18.36M | 18.26M | 14.16M | 14.64M | 14.86M | 19.38M | 26.19M | 23.48M | 25.88M | 23.02M | 16.25M | 70.89M | 19.44M | 47.35M | 23.07M | 20.55M | 19.39M | 16.84M | 28.76M | 34.27M | 33.72M | 33.28M | 27.42M | 19.76M | 20.19M | 35.28M | 37.62M | 36.67M | 35.92M | 22.05M | 18.26M | 18.68M | 38.67M | 36.60M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.31M | 8.40M | 8.41M | 8.59M | 8.65M | 7.97M | 8.49M | 8.53M | 6.77M | 6.81M | 7.44M | 7.49M | 7.35M | 7.14M | 6.93M | 7.62M | 7.51M | 7.18M | 7.18M | 7.37M | 7.52M | 7.31M | 7.36M | 7.93M | 7.87M |
|
Current Taxes
|
5.94M | 5.79M | 6.20M | 6.62M | 4.05M | 6.22M | 7.14M | 7.66M | 4.87M | 7.75M | 8.11M | 8.19M | 6.69M | 7.74M | 7.21M | 8.06M | 7.46M | 8.43M | 6.87M | 7.72M | 7.58M | 8.36M | 8.77M | 9.60M | 7.78M | 6.40M | 5.42M | 4.23M | 4.89M | 5.93M | 5.26M | 5.04M | 5.22M | 8.84M | 5.12M | 4.64M | 2.21M | 3.79M | 4.22M | 4.64M | 6.64M | 7.77M | 9.61M | 7.73M | 9.56M | 10.18M | 9.74M | 8.31M | 6.96M | 10.16M | 8.29M | 7.24M | 9.62M | 9.59M | 7.37M | 9.43M | 9.84M | 8.30M | 4.79M | 6.52M | 4.02M | 4.73M | 4.04M | 7.26M | 6.09M |
|
Current Deferred Revenue
|
8.98M | 9.49M | 9.43M | 9.73M | 10.00M | 11.01M | 10.95M | 11.42M | 12.03M | 13.19M | 13.08M | 13.75M | 15.00M | 16.72M | 16.57M | 16.53M | 17.23M | 18.04M | 17.77M | 17.93M | 20.19M | 21.99M | 21.24M | 20.18M | 20.38M | 21.80M | 21.13M | 20.92M | 20.91M | 22.92M | 22.35M | 22.10M | 22.23M | 24.25M | 23.79M | 23.02M | 22.58M | 24.73M | 25.07M | 25.34M | 25.15M | 27.08M | 24.15M | 23.52M | 25.12M | 28.28M | 27.25M | 26.90M | 28.13M | 30.79M | 29.65M | 29.23M | 29.61M | 32.66M | 32.51M | 32.61M | 33.93M | 38.28M | 37.78M | 38.08M | 39.00M | 43.41M | 43.40M | 43.06M | 44.88M |
|
Curent Deferred Tax Liability
|
0.20M | 0.20M | 0.18M | 0.36M | 0.41M | 0.42M | 0.43M | 0.53M | 0.43M | 0.36M | 0.38M | 0.12M | 0.17M | 0.18M | 0.19M | 0.11M | 0.13M | 0.14M | 0.19M | 0.16M | 0.16M | 0.14M | 0.13M | -0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
154.05M | 163.05M | 168.39M | 175.48M | 193.70M | 201.08M | 200.62M | 217.34M | 231.97M | 227.83M | 232.38M | 234.74M | 275.10M | 267.06M | 250.99M | 274.88M | 318.90M | 284.21M | 285.57M | 298.86M | 379.63M | 331.06M | 354.77M | 337.07M | 361.85M | 330.43M | 348.92M | 367.90M | 376.37M | 366.24M | 333.30M | 363.38M | 393.06M | 356.62M | 375.96M | 349.37M | 410.56M | 392.56M | 390.28M | 407.45M | 470.08M | 421.84M | 493.25M | 568.27M | 558.40M | 501.60M | 483.00M | 533.55M | 594.15M | 560.55M | 577.76M | 579.46M | 611.56M | 586.58M | 587.26M | 634.48M | 705.20M | 708.73M | 694.39M | 680.15M | 707.57M | 701.80M | 701.79M | 726.27M | 788.90M |
|
Non-Current Debt
|
42.80M | 47.13M | 50.15M | 53.01M | 55.78M | 54.19M | 60.03M | 60.45M | 63.49M | 76.40M | 73.32M | 71.42M | 73.17M | 71.39M | 68.07M | 60.26M | 46.91M | 41.31M | 78.35M | 79.59M | 85.38M | 90.33M | 74.85M | 73.36M | 78.44M | 75.05M | 71.46M | 73.54M | 69.79M | 101.94M | 104.34M | 87.94M | 80.34M | 82.51M | 91.21M | 87.72M | 79.88M | 69.79M | 69.48M | 63.71M | 98.08M | 113.88M | 117.05M | 112.61M | 108.10M | 106.16M | 101.29M | 110.11M | 110.60M | 120.06M | 108.18M | 103.56M | 118.50M | 126.38M | 124.63M | 119.49M | 99.70M | 102.35M | 98.43M | 94.44M | 93.57M | 88.85M | 86.17M | 147.92M | 143.74M |
|
Non-Current Deffered Revenue
|
2.79M | 2.90M | 3.00M | 3.27M | 3.52M | 3.74M | 3.90M | 4.14M | 4.22M | 4.30M | 4.36M | 4.34M | 4.37M | 4.40M | 4.42M | 4.44M | 4.45M | 4.67M | 5.12M | 5.59M | 5.95M | 6.11M | 6.37M | 6.59M | 7.26M | 8.25M | 8.82M | 8.96M | 8.76M | 8.96M | 8.89M | 8.91M | 8.84M | 9.01M | 8.91M | 8.88M | 8.82M | 9.06M | 9.87M | 11.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | 2.76M | | 3.57M | 3.79M | 4.01M | 4.39M | 4.87M | 4.81M | 5.05M | 5.33M | 5.69M | 5.12M | 4.71M | 4.96M | 5.15M | 5.38M | 5.42M | 5.67M | 5.83M | 6.10M | 6.16M | 6.31M | 6.52M | 6.67M | 7.38M | 7.60M | 7.73M | 7.45M | 8.44M | 8.77M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.64M | 0.67M | 0.43M | 0.46M | 0.93M | 0.94M | 0.97M | 0.94M | 1.01M | 1.12M | 0.98M | 0.98M | 0.87M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.12M | 0.11M | 0.12M | 0.11M | 0.12M | 0.21M | 0.19M | 0.04M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.22M | 1.09M | 1.09M | 1.20M | 1.55M | 1.72M | 1.82M | 1.89M | 1.71M | 1.61M | 1.62M | 2.19M | 2.35M | 2.32M | 2.46M | 2.62M | 2.60M | 3.11M | 2.72M | 2.29M | 2.40M | 2.43M | 2.46M | 1.80M | 2.12M | 1.54M | 1.88M | 1.80M | 1.65M | 1.69M | 1.47M | 1.81M | 1.65M | 1.80M | 5.88M | 1.89M | 1.92M | 2.08M | 1.77M | 2.02M | 1.83M | 1.72M | 1.49M | 1.71M | 1.40M | 1.56M | 1.76M | 1.57M | 1.63M | 1.95M | 2.00M | 2.17M | 1.88M | 2.10M | 1.97M | 1.94M | 1.79M | 1.74M | 1.94M | 1.64M | 1.05M | 0.85M | 1.25M | 1.10M | 0.65M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.70M | 127.04M | 126.28M | 124.18M | 124.38M | 129.79M | 131.51M | 129.26M | 125.05M | 122.60M | 121.58M | 118.50M | 115.81M | 113.33M | 114.38M | 122.19M | 120.71M | 107.83M | 108.26M | 103.89M | 107.56M | 106.41M | 118.91M | 122.24M | 129.27M |
|
Other Non-Current Liabilities
|
3.56M | 3.54M | 3.30M | 3.56M | 3.65M | 3.36M | 3.09M | 3.31M | 3.31M | 3.38M | 2.62M | 2.51M | 2.11M | 2.23M | 2.17M | 2.18M | 2.01M | 1.98M | 2.00M | 1.92M | 1.82M | 1.56M | 1.89M | 4.46M | 4.80M | 5.55M | 5.47M | 5.53M | 5.42M | 5.53M | 5.69M | 5.79M | 5.73M | 6.40M | 7.74M | 5.27M | 5.37M | 6.06M | 6.88M | 8.69M | 9.31M | 10.16M | 11.96M | 12.18M | 13.18M | 11.04M | 10.66M | 10.93M | 9.70M | 8.68M | 8.49M | 8.44M | 8.77M | 9.12M | 10.58M | 15.43M | 14.52M | 17.23M | 17.29M | 14.84M | 14.65M | 17.44M | 17.49M | 19.82M | 21.47M |
|
Total Non-Current Liabilities
|
200.86M | 214.17M | 222.63M | 232.96M | 254.56M | 260.73M | 266.37M | 285.18M | 302.37M | 312.90M | 313.20M | 314.29M | 356.78M | 347.32M | 326.63M | 342.81M | 373.49M | 333.94M | 372.52M | 387.89M | 474.27M | 430.89M | 439.86M | 420.18M | 451.03M | 416.33M | 432.12M | 453.14M | 457.44M | 479.73M | 448.80M | 462.96M | 484.79M | 454.09M | 488.03M | 452.49M | 505.79M | 478.58M | 475.93M | 489.45M | 697.03M | 669.27M | 742.92M | 811.91M | 797.53M | 744.55M | 721.51M | 778.65M | 837.47M | 810.76M | 815.07M | 808.89M | 852.78M | 833.13M | 833.07M | 0.01M | 932.52M | 925.67M | 908.06M | | 914.45M | 902.64M | 912.76M | 1,001.96M | 1,067.63M |
|
Total Liabilities
|
204.42M | 217.72M | 225.94M | 236.52M | 258.21M | 264.09M | 269.45M | 288.49M | 305.68M | 316.28M | 315.82M | 316.80M | 358.89M | 349.54M | 328.79M | 344.99M | 375.50M | 335.92M | 374.52M | 389.81M | 476.08M | 432.45M | 441.75M | 424.64M | 455.83M | 421.87M | 437.59M | 458.66M | 462.87M | 485.26M | 454.49M | 468.75M | 490.52M | 460.49M | 495.77M | 457.75M | 511.16M | 484.64M | 482.81M | 498.13M | 706.34M | 679.42M | 754.89M | 824.09M | 810.70M | 755.59M | 732.17M | 789.58M | 847.17M | 819.45M | 823.57M | 817.33M | 861.56M | 842.26M | 843.65M | 898.57M | 947.03M | 942.90M | 925.34M | 899.73M | 929.10M | 920.08M | 930.25M | 1,021.78M | 1,089.11M |
|
Total Debt
|
48.18M | 53.13M | 57.37M | 60.72M | 63.52M | 61.95M | 67.80M | 68.22M | 70.78M | 83.68M | 80.58M | 78.66M | 80.96M | 79.18M | 75.85M | 73.02M | 63.28M | 60.20M | 94.09M | 91.44M | 102.44M | 105.12M | 101.81M | 90.53M | 94.42M | 91.06M | 87.56M | 88.11M | 84.45M | 116.56M | 124.71M | 106.30M | 98.60M | 96.67M | 105.85M | 102.58M | 99.25M | 95.99M | 92.96M | 89.59M | 121.10M | 130.13M | 187.93M | 132.05M | 155.45M | 129.23M | 121.85M | 129.50M | 127.44M | 148.82M | 142.46M | 137.27M | 151.78M | 153.80M | 144.39M | 139.68M | 134.98M | 139.97M | 135.10M | 130.36M | 115.62M | 107.11M | 104.85M | 186.60M | 180.33M |
|
Common Equity
|
312.84M | 312.39M | 321.65M | 336.04M | 351.69M | 351.42M | 368.24M | 375.84M | 382.36M | 381.25M | 400.12M | 418.91M | 421.01M | 443.18M | 463.70M | 481.05M | 505.06M | 498.39M | 523.93M | 548.26M | 561.05M | 553.91M | 574.43M | 566.58M | 591.76M | 586.97M | 612.23M | 638.07M | 655.00M | 671.69M | 689.39M | 708.77M | 732.31M | 731.23M | 750.70M | 758.64M | 766.08M | 773.59M | 779.05M | 798.28M | 817.77M | 818.87M | 819.60M | 832.73M | 867.29M | 875.25M | 899.78M | 916.21M | 942.15M | 953.88M | 968.20M | 991.07M | 1,026.36M | 1,043.91M | 1,089.69M | 1,107.04M | 1,082.24M | 1,093.87M | 1,095.35M | 1,122.96M | 1,158.58M | 1,172.59M | 1,214.19M | 1,247.37M | 1,304.79M |
|
Shareholder's Equity
|
378.33M | 380.15M | 378.38M | 336.04M | 351.69M | 351.42M | 368.24M | 375.84M | 382.36M | 381.25M | 400.12M | 418.91M | 421.01M | 443.18M | 463.70M | 481.05M | 505.06M | 498.39M | 523.93M | 548.26M | 561.05M | 553.91M | 574.43M | 566.58M | 591.76M | 586.97M | 612.23M | 638.07M | 655.00M | 671.69M | 689.39M | 708.77M | 732.31M | 731.23M | 750.70M | 758.64M | 766.08M | 773.59M | 779.05M | 798.28M | 817.77M | 818.87M | 819.60M | 832.73M | 867.29M | 875.25M | 899.78M | 916.21M | 942.15M | 953.88M | 968.20M | 991.07M | 1,026.36M | 1,043.91M | 1,089.69M | 1,107.04M | 1,082.24M | 1,093.87M | 1,095.35M | 1,122.96M | 1,158.58M | 1,172.59M | 1,214.19M | 1,247.37M | 1,304.79M |
|
Liabilities and Shareholders Equity
|
517.26M | 530.10M | 547.59M | 572.57M | 609.90M | 615.51M | 637.69M | 664.33M | 688.04M | 697.53M | 715.94M | 735.71M | 779.90M | 792.73M | 792.49M | 826.04M | 880.63M | 834.39M | 898.52M | 937.34M | 1,037.13M | 985.59M | 1,015.44M | 991.22M | 1,047.11M | 1,008.84M | 1,049.82M | 1,096.73M | 1,117.87M | 1,156.95M | 1,143.88M | 1,177.51M | 1,222.83M | 1,191.72M | 1,246.47M | 1,216.39M | 1,277.24M | 1,258.23M | 1,261.86M | 1,296.41M | 1,524.11M | 1,498.29M | 1,574.49M | 1,656.83M | 1,677.99M | 1,630.84M | 1,631.95M | 1,705.79M | 1,789.31M | 1,773.33M | 1,791.76M | 1,808.40M | 1,887.92M | 1,886.17M | 1,933.35M | 2,005.61M | 2,029.28M | 2,036.78M | 2,020.70M | 2,022.69M | 2,087.68M | 2,092.66M | 2,144.44M | 2,269.16M | 2,393.90M |
|
Treasury Shares
|
| | 0.07M | 0.56M | | | 0.07M | 0.44M | | 0.04M | 0.64M | 0.70M | 0.65M | 0.69M | 0.63M | 623.42M | 0.62M | 0.74M | 0.74M | 488.42M | 0.49M | 0.37M | 0.79M | 366.02M | 0.79M | 0.51M | 536.32M | 509.88M | 0.52M | 0.02M | 0.03M | 404.37M | 0.87M | 0.02M | 0.02M | 385.42M | 0.91M | 0.04M | 0.06M | 362.83M | 0.07M | 0.09M | 0.17M | 415.87M | 0.10M | 0.02M | 0.03M | 375.62M | 0.74M | 0.76M | 0.76M | 361.82M | 0.02M | 0.87M | 0.87M | 342.74M | 0.94M | 0.97M | 0.97M | 1.94M | 1.01M | 1.93M | 1.93M | 1.94M | 1.98M |
|
Retained Earnings
|
-39.62M | -40.79M | -28.76M | -16.67M | -0.72M | -0.75M | -17.09M | -22.91M | -31.35M | -33.83M | -32.12M | -33.18M | -34.78M | -36.80M | -36.66M | -41.48M | -40.33M | -52.91M | -50.32M | -49.29M | -58.70M | -68.40M | -70.06M | -101.51M | -102.11M | -112.74M | -106.43M | 351.06M | -114.33M | -104.81M | 400.70M | 420.87M | 443.36M | 436.21M | 454.90M | 473.95M | 488.57M | 491.03M | 505.13M | 525.80M | 545.53M | 549.70M | 562.41M | 582.49M | 610.22M | 616.94M | 639.47M | 658.92M | 689.43M | 694.19M | 713.44M | 736.89M | 769.80M | 772.43M | 802.00M | 817.56M | 855.61M | 859.33M | 861.16M | 890.27M | 927.70M | 932.67M | 967.83M | 999.43M | 1,039.59M |