|
Cash & Equivalents
|
117.84M | 110.97M | 111.20M | 52.74M | 25.60M | 32.41M | 84.10M | 64.65M | 69.52M | 79.66M | 76.88M | 54.77M | 106.88M | 103.09M | 133.35M | 96.72M | 96.45M | 88.71M | 85.22M | 97.31M | 82.36M | 160.46M | 176.14M | 145.67M | 190.41M | 207.00M | 225.74M | 197.81M | 223.82M | 264.10M | 298.89M | 244.58M | 256.74M | 273.99M | 300.19M | 269.46M | 275.27M | 286.00M | 315.38M | 254.34M | 272.88M | 310.39M | 349.94M | 150.69M | 127.05M | 105.27M | 159.19M | 236.04M | 194.59M | 165.69M | 173.75M | 126.96M | 133.93M | 105.51M | 129.82M | 125.78M | 124.71M | 147.28M | 99.67M | 107.49M | 88.90M | 118.54M |
|
Cash & Current Investments
|
117.84M | 110.97M | 111.20M | 52.74M | 25.60M | 32.41M | 84.10M | 64.65M | 69.52M | 79.66M | 76.88M | 54.77M | 106.88M | 103.09M | 133.35M | 96.72M | 96.45M | 88.71M | 85.22M | 97.31M | 82.36M | 160.46M | 176.14M | 145.67M | 190.41M | 207.00M | 225.74M | 197.81M | 223.82M | 264.10M | 298.89M | 244.58M | 256.74M | 273.99M | 300.19M | 269.46M | 275.27M | 286.00M | 315.38M | 254.34M | 272.88M | 310.39M | 349.94M | 150.69M | 127.05M | 105.27M | 159.19M | 236.04M | 194.59M | 165.69M | 173.75M | 126.96M | 133.93M | 105.51M | 129.82M | 125.78M | 124.71M | 147.28M | 99.67M | 107.49M | 88.90M | 118.54M |
|
Receivables - Net
|
| | 199.25M | | 294.55M | 291.50M | 260.78M | 288.14M | 278.18M | 265.42M | 255.86M | 281.48M | 283.51M | 293.14M | 265.72M | 296.28M | 306.84M | 288.50M | 270.44M | 271.51M | 264.50M | 267.46M | 249.60M | 291.63M | 285.06M | 281.13M | 263.41M | 287.49M | 306.22M | 314.12M | 293.54M | 325.28M | 312.22M | 323.06M | 280.02M | 298.93M | 289.02M | 283.02M | 276.84M | 290.57M | 286.68M | 295.62M | 301.32M | 380.65M | 391.73M | 413.58M | 419.54M | 504.47M | 518.75M | 476.20M | 436.91M | 470.27M | 423.40M | 418.22M | 422.05M | 446.57M | 437.35M | 434.15M | 388.03M | 436.49M | 442.15M | 436.14M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 199.25M | | 294.55M | 291.50M | 260.78M | 288.14M | 278.18M | 265.42M | 255.86M | 281.48M | 283.51M | 293.14M | 265.72M | 296.28M | 306.84M | 288.50M | 270.44M | 271.51M | 264.50M | 267.46M | 249.60M | 291.63M | 285.06M | 281.13M | 266.21M | 287.49M | 306.22M | 314.12M | 293.54M | 325.28M | 312.22M | 323.06M | 280.02M | 298.93M | 289.02M | 283.02M | 276.84M | 290.57M | 286.68M | 295.62M | 301.32M | 380.65M | 391.73M | 413.58M | 419.54M | 504.47M | 518.75M | 476.20M | 436.91M | 470.27M | 423.40M | 418.22M | 422.05M | 446.57M | 437.35M | 434.15M | 388.03M | 436.49M | 442.15M | 436.14M |
|
Raw Materials
|
| | | | | | | | | | 48.42M | | 46.65M | 57.89M | 49.16M | 60.54M | 67.08M | 60.13M | 57.08M | 52.00M | 50.47M | 51.91M | 45.94M | 50.09M | 50.92M | 51.11M | 46.07M | 60.53M | 68.01M | 56.84M | 55.22M | 59.26M | 63.50M | 58.45M | 67.91M | 60.27M | 59.84M | 54.98M | 63.86M | 64.34M | 68.97M | 58.35M | 69.91M | 78.83M | 105.62M | 104.82M | 121.53M | 118.41M | 132.20M | 150.07M | 152.16M | 132.77M | 120.47M | 97.76M | 80.73M | 94.72M | 85.41M | 91.95M | 87.04M | 99.53M | 101.78M | 92.10M |
|
Finished Goods
|
| | | | | | | | | | 113.59M | | 125.14M | 120.51M | 123.21M | 125.09M | 136.86M | 136.70M | 126.16M | 120.17M | 128.11M | 127.94M | 124.48M | 127.70M | 129.73M | 132.90M | 127.60M | 129.24M | 110.37M | 106.88M | 117.53M | 128.47M | 124.96M | 136.72M | 163.62M | 154.76M | 156.44M | 148.32M | 139.78M | 133.85M | 139.22M | 143.96M | 148.88M | 156.23M | 160.47M | 186.12M | 184.01M | 190.02M | 208.52M | 247.53M | 250.37M | 235.60M | 219.49M | 186.79M | 184.83M | 162.40M | 180.60M | 204.76M | 201.68M | 209.79M | 227.69M | 232.16M |
|
Inventory
|
| | 96.55M | | 159.49M | 137.21M | 111.17M | 135.78M | 137.85M | 155.19M | 162.01M | 177.38M | 171.79M | 178.40M | 172.37M | 185.64M | 203.94M | 196.83M | 183.23M | 172.17M | 178.58M | 179.85M | 170.42M | 177.79M | 180.65M | 184.01M | 173.66M | 189.78M | 178.37M | 163.72M | 172.75M | 187.74M | 188.46M | 195.17M | 231.53M | 215.03M | 216.28M | 203.30M | 203.65M | 198.19M | 208.19M | 202.31M | 218.78M | 235.06M | 266.09M | 290.93M | 305.54M | 308.42M | 340.71M | 397.60M | 402.53M | 368.37M | 339.96M | 284.55M | 265.56M | 257.12M | 266.01M | 296.70M | 288.72M | 309.33M | 329.48M | 324.27M |
|
Current Deferred Tax Assets
|
| | 8.17M | | 8.39M | 9.85M | 8.77M | 9.35M | 9.05M | 8.50M | 9.88M | 9.74M | 9.56M | 9.80M | 12.64M | 12.07M | 12.41M | 12.21M | 15.36M | 15.55M | 15.78M | 15.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 12.66M | | 16.57M | 18.14M | 14.91M | 16.80M | 16.18M | 18.36M | 18.46M | 19.66M | 24.24M | 24.47M | 24.48M | 22.78M | 22.08M | 22.77M | 21.31M | 22.40M | 23.16M | 21.73M | 23.40M | 24.04M | 23.22M | 24.19M | 22.73M | 24.52M | 25.02M | 23.72M | 23.55M | 24.42M | 23.14M | 22.82M | 22.15M | 24.72M | 26.24M | 25.71M | 22.92M | 25.44M | 28.63M | 24.71M | 35.61M | 31.25M | 30.98M | 29.43M | 29.10M | 32.93M | 33.32M | 33.26M | 31.61M | 40.92M | 41.43M | 41.16M | 34.45M | 40.34M | 39.07M | 40.03M | 34.02M | 43.84M | 45.58M | 41.66M |
|
Current Assets
|
| | 427.83M | | 504.59M | 489.11M | 479.74M | 514.72M | 510.80M | 527.14M | 523.08M | 543.03M | 595.97M | 608.90M | 608.55M | 613.49M | 641.73M | 609.01M | 575.56M | 578.93M | 564.38M | 645.38M | 619.57M | 639.13M | 679.34M | 696.33M | 685.54M | 699.60M | 733.43M | 765.66M | 788.74M | 782.01M | 780.55M | 815.03M | 833.89M | 808.14M | 806.81M | 798.03M | 818.79M | 768.54M | 796.38M | 833.04M | 905.65M | 797.65M | 815.86M | 839.21M | 913.37M | 1,081.87M | 1,087.37M | 1,072.75M | 1,044.80M | 1,006.52M | 938.72M | 849.44M | 851.88M | 869.81M | 867.14M | 918.16M | 810.43M | 897.16M | 906.11M | 920.60M |
|
Buildings
|
| | 139.38M | | | | 143.91M | | | | 151.83M | | | | 162.20M | | | | 171.56M | | | | 173.96M | | | | 184.77M | | | | 203.88M | | | | 212.07M | | | | 223.79M | | | | 248.23M | | | | 260.81M | | | | 293.26M | | | | 335.03M | | | | 399.23M | | | |
|
Construction in Progress
|
| | 71.83M | | | | 74.47M | | | | 66.98M | | | | 55.53M | | | | 82.45M | | | | 95.95M | | | | 71.09M | | | | 57.86M | | | | 62.87M | | | | 95.28M | | | | 120.61M | | | | 237.55M | | | | 386.12M | | | | 400.36M | | | | 275.05M | | | |
|
Land & Improvements
|
| | 11.92M | | | | 11.79M | | | | 11.94M | | | | 13.01M | | | | 12.45M | | | | 15.13M | | | | 15.78M | | | | 17.14M | | | | 26.34M | | | | 27.26M | | | | 27.14M | | | | 50.67M | | | | 50.70M | | | | 52.84M | | | | 54.46M | | | |
|
Property, Plant & Equipment (Net)
|
| | 353.58M | | 368.77M | 366.81M | 383.98M | 391.70M | 395.94M | 404.74M | 422.02M | 423.59M | 464.45M | 480.92M | 494.04M | 495.12M | 500.96M | 503.92M | 524.20M | 518.13M | 536.84M | 543.54M | 555.46M | 558.72M | 563.61M | 573.70M | 582.71M | 584.11M | 587.25M | 591.87M | 598.44M | 616.05M | 599.15M | 598.72M | 608.89M | 605.36M | 609.21M | 611.28M | 639.32M | 627.54M | 634.00M | 651.69M | 682.67M | 746.38M | 764.78M | 799.40M | 850.60M | 892.58M | 919.53M | 977.60M | 1,073.30M | 1,120.13M | 1,165.78M | 1,179.97M | 1,206.66M | 1,205.63M | 1,195.12M | 1,201.95M | 1,198.45M | 1,202.24M | 1,212.93M | 1,213.86M |
|
Long-Term Investments
|
| | 11.90M | | 11.52M | 11.63M | 12.46M | 13.86M | 13.45M | 14.18M | 14.09M | 15.43M | 15.61M | 16.92M | 18.30M | 18.99M | 19.31M | 19.53M | 20.22M | 20.13M | 20.27M | 19.36M | 20.91M | 20.79M | 21.23M | 23.16M | 24.05M | 25.56M | 26.91M | 26.34M | 28.27M | 26.73M | 27.23M | 28.05M | 25.08M | 25.61M | 26.45M | 26.39M | 28.23M | 22.21M | 26.24M | 28.29M | 30.65M | 30.21M | 32.58M | 32.54M | 34.49M | 29.17M | 24.91M | 23.93M | 23.29M | 23.25M | 25.03M | 24.53M | 26.80M | 23.47M | 24.08M | 25.12M | 25.56M | 18.98M | 19.76M | 20.82M |
|
Goodwill
|
| | 10.18M | | 7.29M | 7.06M | 10.47M | 7.14M | 7.04M | 7.15M | 10.67M | 7.14M | 11.67M | 11.74M | 15.19M | 11.69M | 11.73M | 11.59M | 14.97M | 11.39M | 11.40M | 11.31M | 14.73M | 11.37M | 11.29M | 11.28M | 28.77M | 14.33M | 25.06M | 25.72M | 28.59M | 25.11M | 22.97M | 22.48M | 26.42M | 22.81M | 23.08M | 22.14M | 29.55M | 23.06M | 22.71M | 27.15M | 31.44M | 96.25M | 97.99M | 98.21M | 100.65M | 97.56M | 93.15M | 91.82M | 100.37M | 97.35M | 98.52M | 96.53M | 103.43M | 96.31M | 94.38M | 95.89M | 91.37M | 93.98M | 98.87M | 98.96M |
|
Intangibles
|
| | 5.26M | | 12.64M | 11.96M | 32.09M | 10.63M | 9.94M | 9.37M | 32.33M | 8.18M | 25.20M | 24.43M | 27.44M | 22.95M | 22.26M | 21.52M | 27.39M | 20.09M | 19.38M | 18.66M | 27.30M | 17.27M | 16.56M | 15.91M | 34.30M | 21.72M | 20.43M | 19.81M | 34.16M | 17.73M | 16.04M | 14.99M | 31.90M | 13.42M | 12.63M | 11.52M | 37.53M | 15.82M | 15.23M | 22.96M | 49.31M | 66.81M | 65.46M | 62.80M | 92.97M | 58.77M | 54.96M | 57.29M | 95.31M | 57.40M | 56.50M | 53.55M | 98.17M | 50.56M | 47.65M | 46.38M | 42.67M | 42.01M | 42.62M | 41.01M |
|
Goodwill & Intangibles
|
| | 15.44M | | 19.93M | 19.03M | 42.56M | 17.77M | 16.98M | 16.52M | 43.00M | 15.32M | 36.87M | 36.17M | 42.63M | 34.64M | 33.99M | 33.10M | 42.36M | 31.48M | 30.78M | 29.97M | 42.04M | 28.64M | 27.85M | 27.19M | 63.07M | 36.04M | 45.49M | 45.53M | 62.74M | 42.84M | 39.01M | 37.47M | 58.32M | 36.23M | 35.72M | 33.66M | 67.08M | 38.88M | 37.95M | 50.11M | 80.75M | 163.06M | 163.45M | 161.01M | 193.62M | 156.33M | 148.11M | 149.11M | 195.68M | 154.75M | 155.02M | 150.07M | 201.60M | 146.87M | 142.03M | 142.27M | 134.04M | 135.99M | 141.49M | 139.97M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 2.81M | | | | 1.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | | | | 20.94M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 6.14M | | 6.12M | 5.42M | 6.75M | 6.71M | 6.14M | 6.07M | 10.31M | 9.76M | 10.83M | 10.49M | 10.91M | 12.29M | 11.95M | 12.94M | 9.74M | 9.67M | 9.29M | 9.78M | 13.22M | 12.69M | 12.45M | 10.70M | 13.93M | 13.64M | 13.66M | 13.43M | 11.76M | 13.00M | 12.85M | 12.96M | 9.55M | 10.33M | 12.10M | 10.98M | 13.21M | 12.88M | 12.17M | 15.12M | 18.91M | 18.47M | 40.70M | 52.57M | 39.56M | 45.29M | 43.35M | 51.45M | 75.29M | 75.28M | 78.06M | 64.19M | 57.34M | 55.88M | 51.09M | 57.15M | 64.69M | 64.41M | 63.91M | 62.80M |
|
Non-Current Assets
|
| | 365.56M | | 406.33M | 402.89M | 402.16M | 430.05M | 432.50M | 441.51M | 438.00M | 464.10M | 527.76M | 544.50M | 529.44M | 561.05M | 566.21M | 569.49M | 556.50M | 579.42M | 597.18M | 602.65M | 584.68M | 620.83M | 625.14M | 634.76M | 630.36M | 670.83M | 673.31M | 677.17M | 642.10M | 698.62M | 678.23M | 677.20M | 646.09M | 717.86M | 722.16M | 720.34M | 680.75M | 737.76M | 747.03M | 784.62M | 734.71M | 1,030.29M | 1,071.45M | 1,116.73M | 1,008.58M | 1,190.72M | 1,201.43M | 1,264.02M | 1,227.24M | 1,439.41M | 1,492.10M | 1,484.09M | 1,356.68M | 1,503.34M | 1,481.45M | 1,495.63M | 1,332.49M | 1,492.53M | 1,510.02M | 1,511.68M |
|
Assets
|
| | 811.43M | | 910.92M | 892.00M | 901.12M | 944.77M | 943.30M | 968.65M | 985.48M | 1,007.13M | 1,123.73M | 1,153.40M | 1,167.20M | 1,174.53M | 1,207.94M | 1,178.51M | 1,162.01M | 1,158.35M | 1,161.56M | 1,248.03M | 1,238.39M | 1,259.96M | 1,304.47M | 1,331.09M | 1,353.89M | 1,370.43M | 1,406.74M | 1,442.83M | 1,502.89M | 1,480.63M | 1,458.79M | 1,492.23M | 1,514.61M | 1,526.00M | 1,528.97M | 1,518.37M | 1,579.37M | 1,506.30M | 1,543.41M | 1,617.65M | 1,752.34M | 1,827.94M | 1,887.31M | 1,955.94M | 2,065.61M | 2,272.60M | 2,288.80M | 2,336.77M | 2,433.17M | 2,445.94M | 2,430.82M | 2,333.53M | 2,363.35M | 2,373.15M | 2,348.59M | 2,413.79M | 2,304.65M | 2,389.68M | 2,416.13M | 2,432.28M |
|
Accounts Payables
|
| | 115.25M | | 174.58M | 152.50M | 137.76M | 151.26M | 140.60M | 144.64M | 141.67M | 150.73M | 156.84M | 156.13M | 157.28M | 167.84M | 182.78M | 167.98M | 156.98M | 142.10M | 140.05M | 139.86M | 128.60M | 129.96M | 144.16M | 129.09M | 158.32M | 163.75M | 169.18M | 172.38M | 204.98M | 202.43M | 201.31M | 209.30M | 205.95M | 175.64M | 184.73M | 175.81M | 194.28M | 187.94M | 187.44M | 207.55M | 236.75M | 264.19M | 286.92M | 314.46M | 323.36M | 350.75M | 366.23M | 350.08M | 375.73M | 289.13M | 287.57M | 242.63M | 233.03M | 256.88M | 251.19M | 257.07M | 258.79M | 298.13M | 281.75M | 289.38M |
|
Payables
|
| | 115.25M | | 174.58M | 152.50M | 137.76M | 151.26M | 140.60M | 144.64M | 141.67M | 150.73M | 156.84M | 156.13M | 157.28M | 167.84M | 182.78M | 167.98M | 156.98M | 142.10M | 140.05M | 139.86M | 128.60M | 129.96M | 144.16M | 129.09M | 158.32M | 163.75M | 169.18M | 172.38M | 204.98M | 202.43M | 201.31M | 209.30M | 205.95M | 175.64M | 184.73M | 175.81M | 194.28M | 187.94M | 187.44M | 207.55M | 236.75M | 264.19M | 286.92M | 314.46M | 323.36M | 350.75M | 366.23M | 350.08M | 375.73M | 289.13M | 287.57M | 242.63M | 233.03M | 256.88M | 251.19M | 257.07M | 258.79M | 298.13M | 281.75M | 289.38M |
|
Accumulated Expenses
|
| | 58.77M | | 52.15M | 60.34M | 60.98M | 59.20M | 61.62M | 67.27M | 72.66M | 57.41M | 65.21M | 74.54M | 76.34M | 66.24M | 63.78M | 67.98M | 65.50M | 74.90M | 69.10M | 88.43M | 95.83M | 76.11M | 83.72M | 95.97M | 110.80M | 80.01M | 83.99M | 96.42M | 92.78M | 74.48M | 80.09M | 93.89M | 95.57M | 87.01M | 89.85M | 93.02M | 121.27M | 98.65M | 108.16M | 115.76M | 141.95M | 112.37M | 135.23M | 128.95M | 136.40M | 120.95M | 129.51M | 155.01M | 162.81M | 116.32M | 110.11M | 112.44M | 121.94M | 126.11M | 121.65M | 124.38M | 117.44M | 112.86M | 116.48M | 121.61M |
|
Other Accumulated Expenses
|
| | | | | | 15.97M | | | | 15.86M | | | | 21.10M | | | | 20.04M | | | | 25.58M | | | | 25.67M | | | | 17.17M | | | | 16.95M | | | | 38.23M | | | | 39.25M | | | | 44.38M | | | | 64.38M | | | | 52.46M | | | | 52.37M | | | |
|
Short term Debt
|
| | 31.61M | | 35.81M | 36.41M | 34.49M | 37.15M | 33.29M | 31.63M | 32.84M | 44.04M | 38.75M | 35.23M | 35.38M | 35.07M | 37.47M | 36.36M | 27.03M | 27.80M | 24.83M | 21.67M | 18.81M | 15.28M | 14.38M | 19.67M | 28.15M | 27.85M | 21.22M | 21.16M | 22.50M | 22.64M | 24.31M | 23.69M | 37.06M | 32.80M | 24.89M | 24.14M | 23.57M | 23.57M | 23.57M | 37.86M | 37.86M | 87.53M | 42.35M | 47.66M | 40.72M | 139.35M | 142.49M | 98.15M | 132.11M | 257.30M | 244.36M | 227.01M | 252.90M | 245.86M | 282.35M | 339.85M | 292.81M | 328.48M | 274.79M | 298.37M |
|
Total Current Liabilities
|
| | 205.63M | | 262.53M | 249.26M | 233.23M | 247.61M | 235.51M | 243.54M | 247.17M | 252.18M | 260.80M | 265.90M | 268.99M | 269.16M | 284.04M | 272.31M | 249.51M | 244.80M | 233.97M | 249.97M | 243.24M | 221.35M | 242.26M | 244.72M | 297.26M | 271.61M | 274.39M | 289.97M | 320.25M | 299.55M | 305.71M | 326.88M | 338.58M | 295.45M | 299.47M | 292.96M | 339.11M | 310.16M | 319.17M | 361.17M | 416.55M | 464.09M | 464.50M | 491.06M | 500.48M | 611.06M | 638.23M | 603.25M | 670.65M | 662.74M | 642.04M | 582.08M | 607.87M | 628.85M | 655.20M | 721.29M | 669.03M | 739.48M | 673.02M | 709.35M |
|
Non-Current Debt
|
| | 159.96M | | 154.96M | 150.22M | 164.97M | 163.84M | 162.05M | 156.52M | 149.56M | 149.87M | 246.70M | 241.57M | 235.25M | 234.56M | 233.85M | 228.81M | 246.90M | 255.94M | 235.64M | 319.78M | 312.55M | 312.57M | 306.98M | 306.48M | 288.86M | 288.90M | 283.22M | 283.26M | 268.30M | 268.17M | 262.50M | 262.55M | 239.02M | 239.06M | 207.75M | 207.78M | 198.53M | 198.57M | 184.31M | 170.06M | 160.81M | 160.85M | 196.53M | 232.18M | 322.86M | 397.76M | 383.50M | 466.77M | 455.03M | 453.74M | 438.27M | 422.38M | 401.25M | 400.12M | 374.71M | 348.67M | 332.63M | 330.80M | 383.24M | 357.11M |
|
Non-Current Deffered Revenue
|
| | | | | | 31.79M | | | | 41.66M | | | | 50.73M | | | | 37.79M | | | | 43.04M | | | | 53.13M | | | | 51.89M | | | | 43.82M | | | | 49.84M | | | | 51.51M | | | | 50.12M | | | | 32.46M | | | | 27.61M | | | | 19.33M | | | |
|
Pension
|
| | | | | | 37.59M | | | | 37.85M | | | | 14.92M | | | | 45.74M | | | | 41.25M | | | | 29.49M | | | | 25.63M | | | | 26.72M | | | | 19.41M | | | | 17.23M | | | | 4.55M | | | | 5.24M | | | | 5.43M | | | | 8.51M | | | |
|
Minority Interest
|
| | 3.58M | | 3.82M | 3.95M | 4.25M | 1.64M | 1.71M | 1.80M | 1.90M | 1.86M | 1.80M | 1.55M | 1.46M | 1.42M | 1.41M | 1.43M | 1.40M | 1.40M | 1.44M | 1.42M | 1.40M | 1.41M | 1.38M | 1.38M | 1.31M | 1.32M | 1.36M | 1.34M | 0.82M | 0.84M | 0.79M | 0.76M | 0.76M | 0.77M | 0.74M | 0.70M | 0.71M | 0.69M | 0.83M | 1.04M | 1.67M | 1.66M | 1.72M | 1.72M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 4.57M |
|
Non-Current Deferred Tax Liability
|
| | 5.15M | | 9.99M | 13.97M | 8.64M | 8.74M | 9.99M | 12.59M | 9.20M | 7.30M | 9.72M | 13.36M | 20.62M | 18.93M | 22.77M | 22.86M | 15.80M | 15.75M | 15.45M | 17.17M | 9.46M | 11.83M | 15.31M | 13.19M | 12.50M | 15.19M | 15.15M | 19.73M | 10.96M | 11.93M | 14.06M | 18.80M | 24.96M | 24.16M | 28.27M | 25.22M | 23.39M | 23.13M | 24.07M | 23.99M | 20.75M | 29.88M | 9.99M | 8.64M | 12.49M | 10.96M | 11.38M | 11.11M | 10.18M | 9.47M | 9.07M | 9.15M | 10.37M | 10.26M | 10.22M | 10.68M | 9.61M | 9.68M | 10.38M | 10.29M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.36M | 29.71M | 29.06M | 29.65M | 27.96M | 27.99M | 29.49M | 51.57M | 60.43M | 58.18M | 58.91M | 56.67M | 54.64M | 53.12M | 50.01M | 50.56M | 53.71M | 55.92M | 53.65M | 58.03M | 59.06M | 56.66M | 55.93M | 57.39M | 56.96M | 50.10M | 52.04M |
|
Other Non-Current Liabilities
|
| | 87.62M | | 82.46M | 78.23M | 88.82M | 89.89M | 90.88M | 88.24M | 98.67M | 102.88M | 97.82M | 99.74M | 88.61M | 87.58M | 80.90M | 78.69M | 112.86M | 111.38M | 124.53M | 108.11M | 114.76M | 117.96M | 119.66M | 126.97M | 119.35M | 120.18M | 125.28M | 113.60M | 130.43M | 125.55M | 114.47M | 105.58M | 103.86M | 103.75M | 105.37M | 108.44M | 96.18M | 79.01M | 89.60M | 93.70M | 114.29M | 108.75M | 107.58M | 106.13M | 98.92M | 81.44M | 76.86M | 75.40M | 80.69M | 76.36M | 70.42M | 63.50M | 69.35M | 60.33M | 59.36M | 57.85M | 66.04M | 52.23M | 52.86M | 52.14M |
|
Total Non-Current Liabilities
|
| | 370.74M | | 427.48M | 413.44M | 406.84M | 420.20M | 407.55M | 412.65M | 405.93M | 409.36M | 517.22M | 520.84M | 524.86M | 522.66M | 540.66M | 523.98M | 512.21M | 516.49M | 485.07M | 586.92M | 565.25M | 545.75M | 564.55M | 564.39M | 598.62M | 575.70M | 572.76M | 592.96M | 606.24M | 579.66M | 582.28M | 608.23M | 602.57M | 590.03M | 565.20M | 555.03M | 590.69M | 559.82M | 555.55M | 584.71M | 649.68M | 715.25M | 729.21M | 790.79M | 892.50M | 1,074.42M | 1,086.22M | 1,131.13M | 1,186.42M | 1,179.67M | 1,145.30M | 1,067.25M | 1,077.52M | 1,098.29M | 1,096.79M | 1,136.57M | 1,068.67M | 1,136.92M | 1,121.56M | 1,133.37M |
|
Total Liabilities
|
| | 458.36M | | 509.94M | 491.67M | 495.65M | 510.09M | 498.43M | 500.89M | 504.60M | 512.24M | 615.04M | 620.58M | 613.46M | 610.24M | 621.56M | 602.66M | 625.07M | 627.87M | 609.60M | 695.03M | 680.01M | 663.71M | 684.22M | 691.36M | 717.97M | 695.88M | 698.04M | 706.56M | 736.67M | 705.21M | 696.75M | 713.82M | 706.43M | 693.78M | 670.57M | 663.46M | 686.87M | 638.83M | 645.15M | 678.41M | 763.97M | 823.99M | 836.79M | 896.92M | 991.42M | 1,155.86M | 1,163.09M | 1,206.53M | 1,267.11M | 1,256.02M | 1,215.72M | 1,130.76M | 1,146.86M | 1,158.62M | 1,156.15M | 1,194.42M | 1,134.71M | 1,189.14M | 1,174.42M | 1,185.51M |
|
Total Debt
|
| | 191.57M | | 190.76M | 186.62M | 199.45M | 200.99M | 195.34M | 188.15M | 182.40M | 193.92M | 285.44M | 276.81M | 270.62M | 269.64M | 271.32M | 265.16M | 273.93M | 283.74M | 260.47M | 341.45M | 331.35M | 327.85M | 321.36M | 326.15M | 317.01M | 316.75M | 304.44M | 304.43M | 290.80M | 290.81M | 286.82M | 286.24M | 276.08M | 271.86M | 232.64M | 231.92M | 222.10M | 222.14M | 207.89M | 207.92M | 198.67M | 248.37M | 238.88M | 279.84M | 363.58M | 537.11M | 525.99M | 564.92M | 587.14M | 711.04M | 682.63M | 649.39M | 654.15M | 645.98M | 657.06M | 688.52M | 625.44M | 659.28M | 658.03M | 655.47M |
|
Common Equity
|
| | 353.07M | | 400.99M | 400.33M | 405.46M | 434.68M | 444.87M | 467.76M | 480.88M | 494.89M | 508.68M | 532.83M | 553.74M | 564.29M | 586.38M | 575.84M | 536.94M | 530.48M | 551.96M | 553.01M | 558.38M | 596.24M | 620.26M | 639.73M | 635.92M | 674.56M | 708.70M | 736.27M | 766.22M | 775.43M | 762.03M | 778.41M | 808.18M | 832.22M | 858.40M | 854.91M | 892.50M | 867.47M | 898.26M | 939.24M | 988.37M | 1,003.95M | 1,050.52M | 1,059.02M | 1,074.19M | 1,116.74M | 1,125.71M | 1,130.24M | 1,166.07M | 1,189.91M | 1,215.10M | 1,202.77M | 1,216.49M | 1,214.52M | 1,192.44M | 1,219.37M | 1,169.93M | 1,200.54M | 1,241.71M | 1,246.77M |
|
Shareholder's Equity
|
| | 353.07M | | 400.99M | 400.33M | 405.46M | 434.68M | 444.87M | 467.76M | 480.88M | 494.89M | 508.68M | 532.83M | 553.74M | 564.29M | 586.38M | 575.84M | 536.94M | 530.48M | 551.96M | 553.01M | 558.38M | 596.24M | 620.26M | 639.73M | 635.92M | 674.56M | 708.70M | 736.27M | 766.22M | 775.43M | 762.03M | 778.41M | 808.18M | 832.22M | 858.40M | 854.91M | 892.50M | 867.47M | 898.26M | 939.24M | 988.37M | 1,003.95M | 1,050.52M | 1,059.02M | 1,074.19M | 1,116.74M | 1,125.71M | 1,130.24M | 1,166.07M | 1,189.91M | 1,215.10M | 1,202.77M | 1,216.49M | 1,214.52M | 1,192.44M | 1,219.37M | 1,169.93M | 1,200.54M | 1,241.71M | 1,246.77M |
|
Liabilities and Shareholders Equity
|
| | 811.43M | | 910.92M | 892.00M | 901.12M | 944.77M | 943.30M | 968.65M | 985.48M | 1,007.13M | 1,123.73M | 1,153.40M | 1,167.20M | 1,174.53M | 1,207.94M | 1,178.51M | 1,162.01M | 1,158.35M | 1,161.56M | 1,248.03M | 1,238.39M | 1,259.96M | 1,304.47M | 1,331.09M | 1,353.89M | 1,370.43M | 1,406.74M | 1,442.83M | 1,502.89M | 1,480.63M | 1,458.79M | 1,492.23M | 1,514.61M | 1,526.00M | 1,528.97M | 1,518.37M | 1,579.37M | 1,506.30M | 1,543.41M | 1,617.65M | 1,752.34M | 1,827.94M | 1,887.31M | 1,955.94M | 2,065.61M | 2,272.60M | 2,288.80M | 2,336.77M | 2,433.17M | 2,445.94M | 2,430.82M | 2,333.53M | 2,363.35M | 2,373.15M | 2,348.59M | 2,413.79M | 2,304.65M | 2,389.68M | 2,416.13M | 2,432.28M |
|
Treasury Shares
|
| | 0.25M | | 1.44M | 1.46M | 0.12M | 1.48M | 1.48M | 1.52M | 0.25M | 3.19M | 3.23M | 3.23M | 0.06M | 3.24M | 3.32M | 3.35M | 0.06M | 3.39M | 3.39M | 3.43M | 0.04M | 3.44M | 3.47M | 3.47M | | 3.50M | 3.50M | 3.54M | 0.08M | 3.62M | 0.13M | 0.16M | 0.21M | 900.00 | 3.90M | 3.98M | 0.14M | 0.09M | 0.16M | 4.15M | 0.17M | 4.21M | 0.08M | 0.14M | 0.14M | 4.45M | 4.52M | 0.22M | 0.25M | 4.63M | 4.63M | 4.63M | 4.63M | 4.65M | 4.65M | 4.65M | 4.66M | 4.68M | 4.67M | 4.67M |
|
Retained Earnings
|
| | -25.60M | | 339.82M | 356.16M | -41.48M | 385.52M | 403.87M | 421.02M | -38.25M | -41.82M | -49.13M | -42.57M | -29.53M | -29.00M | -24.84M | -43.96M | -83.94M | -108.38M | 550.66M | 571.57M | 580.21M | 603.62M | 627.25M | 643.42M | 649.07M | 676.38M | 699.64M | 716.92M | 721.74M | 747.17M | 775.03M | 792.13M | 837.11M | 861.77M | 886.35M | 906.61M | 922.46M | 943.81M | 973.35M | 1,000.34M | 1,023.83M | 1,057.58M | 1,093.99M | 1,124.07M | 1,133.55M | 1,170.85M | 1,215.50M | 1,247.41M | 1,250.13M | 1,258.11M | 1,262.64M | 1,267.05M | 1,257.47M | 1,262.94M | 1,264.03M | 1,279.20M | 1,273.89M | 1,284.91M | 1,287.55M | 1,289.68M |
|
Preferred Shares
|
| | 13.00M | | 13.00M | 12.96M | 12.96M | 12.96M | 12.96M | 12.89M | 1.55M | 1.55M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |