|
Cash & Equivalents
|
169.13M | 220.14M | 250.38M | 202.84M | 219.76M | 291.85M | 335.05M | 301.23M | 262.01M | 265.16M | 175.55M | 160.09M | 162.72M | 187.47M | 175.55M | 141.97M | 165.28M | 215.76M | 251.21M | 211.99M | 221.20M | 258.24M | 260.31M | 233.59M | 248.61M | 242.79M | 258.82M | 246.34M | 246.34M | 218.72M | 226.54M | 167.06M | 140.95M | 204.17M | 168.51M | 137.41M | 155.03M | 166.96M | 114.80M | 113.41M | 141.73M | 194.06M | 161.40M | 301.74M | 315.45M | 311.46M | 199.80M | 257.43M | 305.80M | 294.18M | 223.50M | 984.37M | 246.13M | 309.26M | 222.50M | 252.54M | 407.98M | 571.01M | 429.82M | 369.12M | 354.85M | 339.43M | 239.37M | 150.29M | 190.40M | 297.30M |
|
Cash & Current Investments
|
169.13M | 220.14M | 250.38M | 202.84M | 219.76M | 291.85M | 335.05M | 301.23M | 262.01M | 265.16M | 175.55M | 160.09M | 162.72M | 187.47M | 175.55M | 141.97M | 165.28M | 215.76M | 251.21M | 211.99M | 221.20M | 258.24M | 260.31M | 233.59M | 248.61M | 242.79M | 258.82M | 246.34M | 246.34M | 218.72M | 226.54M | 167.06M | 140.95M | 204.17M | 168.51M | 137.41M | 155.03M | 166.96M | 114.80M | 113.41M | 141.73M | 194.06M | 161.40M | 301.74M | 315.45M | 311.46M | 199.80M | 257.43M | 305.80M | 294.18M | 223.50M | 984.37M | 246.13M | 309.26M | 222.50M | 252.54M | 407.98M | 571.01M | 429.82M | 369.12M | 354.85M | 339.43M | 239.37M | 150.29M | 190.40M | 297.30M |
|
Receivables - Net
|
118.65M | 108.00M | 77.32M | 93.03M | 107.91M | 97.06M | 70.78M | 94.64M | 121.41M | 100.88M | 78.64M | 110.13M | 123.53M | 111.73M | 85.73M | 105.88M | 126.89M | 122.33M | 92.41M | 114.16M | 137.80M | 127.50M | 92.02M | 120.70M | 144.94M | 136.75M | 106.01M | 139.20M | 149.40M | 145.97M | 112.42M | 153.54M | 178.24M | 159.57M | 139.91M | 169.55M | 215.17M | 197.38M | 149.89M | 173.14M | 195.77M | 180.90M | 139.36M | 174.85M | 239.22M | 226.45M | 170.00M | 227.20M | 255.08M | 241.96M | 231.02M | 327.05M | 382.02M | 334.45M | 276.23M | 339.67M | 397.21M | 360.23M | 292.36M | 343.41M | 377.58M | 360.35M | 291.48M | 381.73M | 415.93M | 395.35M |
|
Receivables - Other
|
| | | | | | 0.70M | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
118.65M | 108.00M | 77.32M | 93.03M | 107.91M | 97.06M | 71.48M | 94.64M | 122.11M | 100.88M | 78.64M | 110.13M | 123.53M | 111.73M | 85.73M | 105.88M | 126.89M | 122.33M | 92.41M | 114.16M | 137.80M | 127.50M | 92.02M | 120.70M | 144.94M | 136.75M | 106.01M | 139.20M | 149.40M | 145.97M | 112.42M | 153.54M | 178.24M | 159.57M | 139.91M | 169.55M | 215.17M | 197.38M | 149.89M | 173.14M | 195.77M | 180.90M | 139.36M | 174.85M | 239.22M | 226.45M | 170.00M | 227.20M | 255.08M | 241.96M | 231.02M | 327.05M | 382.02M | 334.45M | 276.23M | 339.67M | 397.21M | 360.23M | 292.36M | 343.41M | 377.58M | 360.35M | 291.48M | 381.73M | 415.93M | 395.35M |
|
Raw Materials
|
| | | | 61.24M | 61.57M | 62.00M | 70.78M | 66.02M | 71.91M | 77.36M | 72.62M | 75.58M | 66.51M | 95.96M | 90.70M | 85.49M | 75.03M | 81.34M | 92.67M | | | | | | 82.19M | 75.95M | 82.06M | | 83.61M | 86.52M | 90.55M | | 87.10M | 91.02M | 87.36M | 96.34M | | 98.06M | 91.85M | 102.90M | | 95.58M | | 110.88M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 18.73M | 18.86M | 18.36M | 19.22M | 19.89M | 21.45M | 21.36M | 22.23M | 21.59M | 19.23M | 16.88M | 18.12M | 18.76M | 18.07M | 18.48M | 19.82M | | | | | | 19.48M | 18.83M | 20.83M | | 20.31M | 20.90M | 26.01M | | 26.25M | 26.85M | 28.41M | 27.85M | | 24.64M | 24.69M | 25.14M | | 23.67M | | 18.66M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 70.82M | 70.29M | 71.94M | 76.97M | 81.03M | 78.78M | 81.41M | 89.23M | 88.04M | 86.29M | 91.29M | 93.53M | 92.00M | 94.15M | 97.92M | 104.04M | | | | | | 98.60M | 100.98M | 107.90M | | 116.28M | 124.85M | 139.72M | | 131.13M | 135.12M | 140.78M | 134.00M | | 153.38M | 155.92M | 138.10M | | 132.66M | | 135.82M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
190.15M | 178.24M | 163.75M | 180.68M | 150.79M | 150.71M | 152.30M | 166.97M | 166.93M | 172.14M | 180.13M | 184.07M | 185.22M | 172.02M | 204.12M | 202.34M | 196.25M | 187.25M | 197.73M | 216.53M | 219.04M | 198.42M | 216.54M | 205.31M | 212.29M | 200.28M | 195.76M | 210.79M | 218.16M | 220.21M | 232.27M | 256.27M | 265.29M | 244.48M | 253.00M | 256.55M | 258.18M | 279.50M | 276.09M | 272.46M | 266.14M | 242.73M | 251.91M | 255.72M | 265.37M | 260.05M | 283.74M | 296.64M | 310.25M | 385.51M | 443.76M | 443.45M | 539.84M | 540.02M | 556.80M | 576.43M | 523.56M | 504.45M | 551.58M | 555.75M | 533.62M | 583.38M | 593.17M | 618.78M | 586.62M | 591.88M |
|
Current Deferred Tax Assets
|
12.15M | 13.89M | 14.34M | 13.66M | 19.26M | 10.75M | 10.69M | 10.36M | 10.88M | 12.12M | 11.77M | 12.14M | 12.12M | 12.30M | 11.47M | 12.42M | 12.87M | 12.33M | 15.61M | 13.00M | 13.62M | 13.14M | 14.66M | 12.67M | 13.56M | 14.78M | 16.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
10.69M | 10.90M | 16.77M | 13.05M | 10.22M | 16.01M | 14.68M | 11.93M | 8.81M | 9.60M | 13.13M | 14.10M | 14.52M | 11.89M | 23.50M | 20.38M | 8.46M | 12.52M | 16.45M | 16.07M | 12.50M | 12.98M | 20.79M | 19.57M | 13.63M | 10.30M | 12.48M | 13.28M | 11.48M | 12.32M | 14.01M | 13.74M | 17.77M | 13.28M | 26.47M | 22.42M | 15.77M | 12.22M | 17.21M | 14.19M | 14.79M | 17.57M | 19.43M | 25.79M | 20.22M | 22.44M | 29.63M | 37.73M | 35.72M | 33.43M | 22.90M | 39.63M | 43.50M | 48.42M | 52.58M | 53.89M | 53.34M | 51.58M | 47.07M | 60.47M | 65.02M | 51.61M | 59.38M | 61.97M | 65.17M | 64.83M |
|
Current Assets
|
508.66M | 539.05M | 530.08M | 511.15M | 544.77M | 570.84M | 591.26M | 590.71M | 573.41M | 563.84M | 502.06M | 477.65M | 494.69M | 492.11M | 498.05M | 480.49M | 510.33M | 546.76M | 571.02M | 571.75M | 604.16M | 610.28M | 604.32M | 588.45M | 629.04M | 600.89M | 589.27M | 591.22M | 620.90M | 592.96M | 585.25M | 585.58M | 596.34M | 621.49M | 583.94M | 583.53M | 640.17M | 660.92M | 599.53M | 575.74M | 613.95M | 635.25M | 640.91M | 751.98M | 834.90M | 820.40M | 753.14M | 819.00M | 901.70M | 949.65M | 998.84M | 1,787.88M | 1,204.61M | 1,232.15M | 1,179.25M | 1,222.54M | 1,372.80M | 1,478.20M | 1,312.44M | 1,328.75M | 1,331.08M | 1,334.77M | 1,176.32M | 1,204.24M | 1,258.12M | 1,349.37M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | | | | | | | | 29.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 21.24M | 3.77M | 8.89M | 15.35M | 3.51M | 2.15M | 2.55M | 3.91M | 4.84M | 5.69M | 6.10M | 9.62M | 9.44M | 9.30M | 6.29M | 5.05M | 6.51M | 12.52M | 13.92M | 19.48M | 22.72M | 20.06M | 32.12M | 32.04M | 38.81M | 43.21M | 35.69M | 50.81M | 37.56M | 31.71M | 22.00M | 15.04M | 15.37M | 13.17M | 9.24M | 10.74M | 14.63M | 13.89M | 16.01M | 17.02M | 13.75M | 17.93M | 20.66M | 16.81M | 19.24M | 24.41M | 26.47M | 26.78M | 32.30M | 36.81M | 31.52M | 39.55M | 46.12M | 53.76M | 61.18M | 76.35M | 103.30M | 124.48M | 162.15M | 196.47M | 214.71M | 229.24M |
|
Property, Plant & Equipment (Net)
|
193.96M | 191.33M | 187.81M | 200.97M | 184.95M | 176.46M | 177.07M | 184.61M | 183.70M | 191.02M | 195.72M | 209.46M | 208.69M | 211.13M | 2.70M | 211.01M | 209.54M | 209.64M | 209.53M | 207.46M | 206.56M | 206.13M | 207.03M | 205.01M | 206.84M | 202.88M | 213.72M | 216.66M | 219.39M | 229.67M | 232.81M | 250.47M | 261.36M | 265.18M | 273.02M | 276.11M | 269.13M | 257.68M | 254.60M | 251.40M | 252.71M | 250.95M | 249.01M | 246.94M | 247.12M | 246.47M | 255.18M | 255.68M | 255.35M | 255.55M | 259.87M | 265.68M | 346.18M | 341.23M | 361.56M | 369.09M | 375.24M | 328.75M | 418.61M | 437.43M | 459.30M | 495.82M | 531.65M | 568.50M | 597.54M | 613.90M |
|
Long-Term Investments
|
| | 0.75M | 0.60M | 0.47M | 0.32M | 0.21M | 0.20M | 0.84M | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.61M | 2.60M | 2.58M | 2.55M | 2.52M | 2.53M | 2.50M | 2.49M | 2.51M | 2.50M | 2.48M | 2.50M | 2.47M | 2.48M | 2.48M | 2.50M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
79.86M | 81.29M | 95.26M | 79.61M | 72.16M | 75.58M | 89.99M | 71.34M | 72.11M | 69.69M | 121.05M | 3.50M | 127.98M | 128.81M | 121.98M | 122.58M | 122.68M | 130.27M | 129.22M | 129.43M | 129.23M | 125.23M | 123.88M | 122.92M | 124.83M | 123.28M | 123.95M | 125.61M | 124.99M | 126.84M | 124.48M | 135.11M | 137.16M | 137.31M | 137.14M | 138.03M | 136.40M | 136.46M | 130.25M | 131.71M | 132.31M | 131.19M | 131.88M | 131.60M | 132.34M | 133.73M | 135.84M | 133.48M | 134.12M | 133.50M | 134.02M | 133.65M | 492.34M | 467.99M | 495.67M | 500.75M | 495.06M | 483.41M | 502.55M | 492.77M | 497.99M | 550.95M | 512.38M | 527.62M | 560.63M | 557.84M |
|
Intangibles
|
33.05M | 31.89M | 23.28M | 26.89M | 35.42M | 37.20M | 19.76M | 39.10M | 39.37M | 38.59M | 18.94M | 1.70M | 63.41M | 40.08M | 69.69M | 71.72M | 48.73M | 42.54M | 41.77M | 39.73M | 38.06M | 34.78M | 32.59M | 31.48M | 30.74M | 28.57M | 12.95M | 26.72M | 24.91M | 24.63M | 12.16M | 31.71M | 30.80M | 30.05M | 10.69M | 28.30M | 26.76M | 25.46M | 8.51M | 24.15M | 22.99M | 21.82M | 9.17M | 23.45M | 22.14M | 20.96M | 13.86M | 25.06M | 23.75M | 22.08M | 11.08M | 25.02M | 357.70M | 330.53M | 231.49M | 366.12M | 369.65M | 356.45M | 365.34M | 352.53M | 352.50M | 395.52M | 375.05M | 381.08M | 399.36M | 392.52M |
|
Goodwill & Intangibles
|
112.91M | 113.17M | 118.54M | 106.50M | 107.58M | 112.79M | 109.75M | 110.44M | 111.48M | 108.28M | 139.99M | 5.20M | 191.40M | 168.89M | 191.67M | 194.30M | 171.40M | 172.81M | 170.99M | 169.16M | 167.29M | 160.01M | 156.47M | 154.41M | 155.57M | 151.85M | 136.90M | 152.33M | 149.91M | 151.47M | 136.64M | 166.83M | 167.96M | 167.36M | 147.83M | 166.33M | 163.16M | 161.92M | 138.76M | 155.86M | 155.30M | 153.01M | 141.05M | 155.05M | 154.47M | 154.70M | 149.70M | 158.54M | 157.87M | 155.57M | 145.10M | 158.67M | 850.04M | 798.52M | 727.16M | 866.87M | 864.71M | 839.86M | 867.89M | 845.29M | 850.49M | 946.46M | 887.43M | 908.70M | 959.99M | 950.35M |
|
Long-Term Deferred Tax
|
| | 25.00M | | | | 19.20M | | | | 21.40M | | | | 21.60M | | | | 22.00M | | | | 22.00M | | | | 22.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
14.37M | 13.61M | 71.60M | 16.72M | 17.00M | 15.56M | 10.05M | 13.42M | 12.46M | 10.67M | 7.75M | 5.86M | 6.01M | 6.87M | 6.24M | 6.83M | 5.70M | 4.96M | 4.98M | 4.80M | 5.32M | 5.42M | 5.25M | 4.80M | 4.41M | 4.43M | 6.70M | 8.75M | 9.34M | 10.20M | 12.07M | 12.72M | 13.22M | 11.77M | 11.55M | 11.84M | 10.91M | 11.60M | 10.40M | 10.52M | 10.35M | 10.15M | 10.58M | 10.55M | 11.08M | 14.84M | 15.81M | 17.27M | 15.67M | 19.78M | 19.69M | 23.47M | 35.66M | 84.16M | 46.92M | 41.23M | 43.23M | 48.77M | 36.99M | 44.54M | 48.20M | 33.31M | 46.83M | 39.81M | 48.11M | 37.44M |
|
Non-Current Assets
|
321.24M | 318.11M | 200.99M | 324.80M | 297.75M | 290.99M | 194.20M | 292.46M | 291.16M | 291.63M | 205.18M | 389.36M | 384.21M | 386.89M | 216.66M | 391.06M | 386.65M | 387.41M | 212.12M | 381.42M | 379.17M | 371.56M | 368.75M | 364.21M | 366.82M | 359.16M | 372.04M | 377.74M | 378.64M | 391.34M | 394.73M | 432.62M | 445.14M | 446.89M | 453.58M | 456.81M | 445.72M | 433.70M | 422.13M | 454.61M | 455.97M | 451.05M | 454.46M | 446.26M | 449.60M | 457.46M | 479.43M | 475.73M | 472.27M | 472.42M | 485.29M | 492.47M | 1,280.86M | 1,272.11M | 1,324.72M | 1,333.09M | 1,346.55M | 1,337.29M | 1,392.28M | 1,393.19M | 1,442.29M | 1,562.69M | 1,559.85M | 1,618.71M | 1,706.29M | 1,696.06M |
|
Assets
|
829.90M | 857.17M | 843.80M | 835.95M | 842.52M | 861.83M | 874.71M | 883.17M | 864.58M | 855.47M | 836.09M | 867.01M | 878.90M | 879.00M | 890.32M | 871.55M | 896.99M | 934.18M | 956.52M | 953.17M | 983.33M | 981.84M | 973.07M | 952.66M | 995.86M | 960.05M | 961.31M | 968.96M | 999.54M | 984.30M | 979.97M | 1,018.20M | 1,041.48M | 1,068.38M | 1,037.52M | 1,040.34M | 1,085.89M | 1,094.61M | 1,021.66M | 1,030.35M | 1,069.92M | 1,086.31M | 1,095.37M | 1,198.25M | 1,284.50M | 1,277.87M | 1,232.57M | 1,294.73M | 1,373.97M | 1,422.07M | 1,484.12M | 2,280.35M | 2,485.47M | 2,504.26M | 2,503.97M | 2,555.63M | 2,719.35M | 2,815.49M | 2,704.72M | 2,721.95M | 2,773.36M | 2,897.46M | 2,736.17M | 2,822.96M | 2,964.40M | 3,045.42M |
|
Accounts Payables
|
22.57M | 29.64M | 28.46M | 25.61M | 27.91M | 23.66M | 35.16M | 29.82M | 32.06M | 27.74M | 22.03M | 35.11M | 34.74M | 24.23M | 37.12M | 30.96M | 29.58M | 33.45M | 34.93M | 31.29M | 27.12M | 24.73M | 22.86M | 21.46M | 26.91M | 24.93M | 21.31M | 29.02M | 27.07M | 24.78M | 27.67M | 38.22M | 37.74M | 30.86M | 31.54M | 42.10M | 47.98M | 42.73M | 34.36M | 35.55M | 39.24M | 40.86M | 33.35M | 44.51M | 49.15M | 42.27M | 48.27M | 66.24M | 60.27M | 62.41M | 57.22M | 76.39M | 112.97M | 98.65M | 97.84M | 95.30M | 97.85M | 95.27M | 107.52M | 103.00M | 104.67M | 110.32M | 100.97M | 118.02M | 95.56M | 103.59M |
|
Dividends payables
|
| | | | | | 5.01M | | | | 6.02M | | | | 6.05M | | | | 6.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
22.57M | 29.64M | 28.46M | 25.61M | 27.91M | 23.66M | 40.18M | 29.82M | 32.06M | 27.74M | 28.05M | 35.11M | 34.74M | 24.23M | 43.17M | 30.96M | 29.58M | 33.45M | 41.03M | 31.29M | 27.12M | 24.73M | 22.86M | 21.46M | 26.91M | 24.93M | 21.31M | 29.02M | 27.07M | 24.78M | 27.67M | 38.22M | 37.74M | 30.86M | 31.54M | 42.10M | 47.98M | 42.73M | 34.36M | 35.55M | 39.24M | 40.86M | 33.35M | 44.51M | 49.15M | 42.27M | 48.27M | 66.24M | 60.27M | 62.41M | 57.22M | 76.39M | 112.97M | 98.65M | 97.84M | 95.30M | 97.85M | 95.27M | 107.52M | 103.00M | 104.67M | 110.32M | 100.97M | 118.02M | 95.56M | 103.59M |
|
Accumulated Expenses
|
33.85M | 31.65M | 29.21M | 29.55M | 31.19M | 33.52M | 31.37M | 31.83M | 36.07M | 36.31M | 36.16M | 35.75M | 41.49M | 44.81M | 44.92M | 31.29M | 44.62M | 47.27M | 51.74M | 48.95M | 56.49M | 56.91M | 56.08M | 46.26M | 56.30M | 52.88M | 54.76M | 49.85M | 57.14M | 62.71M | 60.48M | 67.18M | 77.60M | 91.85M | 88.48M | 101.13M | 120.01M | 124.72M | 117.22M | 115.03M | 118.00M | 125.01M | 125.56M | 118.35M | 144.26M | 148.89M | 145.79M | 158.58M | 172.19M | 183.07M | 187.39M | 207.96M | 225.93M | 209.22M | 228.22M | 212.86M | 276.60M | 222.23M | 231.23M | 226.94M | 233.16M | 245.13M | 242.88M | 239.51M | 254.80M | 277.20M |
|
Other Accumulated Expenses
|
| | | | | | 3.50M | | | | 4.46M | | | | 7.67M | | | | 7.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.03M | 0.03M | | | | | | | | | | 3.56M | 4.84M | 0.19M | 0.18M | 1.21M | 1.20M | 0.96M | 0.10M | 0.08M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M | 22.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.53M | 1.05M | 1.05M | 1.06M | 1.07M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
1.37M | 1.19M | | | 0.76M | | | | 3.05M | 1.25M | | 1.19M | 1.40M | 1.01M | | | | | | | 1.73M | | | | 3.20M | 2.00M | | 2.82M | 4.66M | 3.42M | | 2.29M | | 0.36M | | | | | | | | | | | | | | | | | | | | 15.80M | 7.90M | | | 87.57M | 3.49M | | | 4.13M | | | | |
|
Total Current Liabilities
|
70.26M | 77.84M | 71.47M | 64.89M | 79.79M | 74.00M | 79.62M | 78.27M | 92.88M | 86.19M | 71.59M | 89.37M | 100.03M | 88.03M | 95.52M | 74.69M | 95.73M | 103.91M | 103.20M | 95.55M | 105.45M | 104.50M | 94.48M | 81.29M | 107.74M | 101.25M | 94.96M | 99.55M | 112.34M | 117.38M | 108.80M | 123.56M | 134.26M | 142.53M | 136.49M | 143.23M | 167.99M | 167.45M | 151.58M | 150.58M | 157.24M | 165.87M | 158.91M | 162.85M | 193.41M | 191.16M | 194.06M | 224.81M | 232.45M | 245.48M | 244.60M | 306.85M | 361.40M | 346.17M | 348.56M | 330.67M | 396.95M | 427.57M | 361.26M | 352.44M | 360.32M | 377.95M | 366.35M | 380.03M | 372.86M | 403.30M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 1.48M | 4.40M | 2.61M | 2.42M | 2.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | 1.61M | 1.50M | | | | | | | | | | | 150.20M | 150.00M | 75.00M | | | | | | 670.73M | 665.45M | 660.16M | 554.54M | 549.59M | 544.31M | 539.07M | 458.79M | 453.45M | 448.17M | 442.88M | 362.56M | 357.28M | 351.99M | 346.71M |
|
Liabilities from Discontinued Operations
|
| | | | 2.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.50M | | | | 6.50M | | | | 6.70M | | | | 10.10M | | | | 14.00M | | | | | | | | | | | | | | | | | | | | | 15.42M | 16.09M | 16.24M | 16.57M | 17.72M | 17.98M | 17.55M | 20.37M | 19.59M | 20.53M | 20.53M | 18.43M | 34.62M | 134.33M | 121.72M | 156.19M | 111.22M | 104.11M | 97.30M | 148.43M | 96.94M | 93.10M | 89.23M | 90.30M | 90.35M | 120.06M | 111.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.13M | 34.81M | 34.29M | 35.32M | 33.69M | 36.99M | 41.80M | 46.34M | 44.75M | 43.86M | 41.91M | 45.86M | 45.09M | 49.48M | 48.81M | 58.43M | 56.98M | 64.37M | 67.42M | 70.28M | 67.43M | 85.90M | 88.59M | 95.60M | 103.70M | 102.70M | 96.56M |
|
Total Non-Current Liabilities
|
9.66M | 9.02M | 8.55M | 8.92M | 9.26M | 8.71M | 7.30M | 7.83M | 7.25M | 7.00M | 6.14M | 6.30M | 5.94M | 4.81M | 5.24M | 8.44M | 8.22M | 7.80M | 12.04M | 10.11M | 12.60M | 13.22M | 15.12M | 16.08M | 16.77M | 14.41M | 16.52M | 5.16M | 4.92M | 5.82M | 5.34M | 6.08M | 6.33M | 9.81M | 16.25M | 18.05M | 14.09M | 13.74M | 14.57M | 15.42M | 16.09M | 16.24M | 16.57M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
79.92M | 86.86M | 80.02M | 73.82M | 89.05M | 82.71M | 86.92M | 86.11M | 100.12M | 93.19M | 77.72M | 95.91M | 105.96M | 92.84M | 100.75M | 83.13M | 103.95M | 111.72M | 115.25M | 105.66M | 118.06M | 117.72M | 109.60M | 97.37M | 124.52M | 115.67M | 111.48M | 104.70M | 117.26M | 123.20M | 114.13M | 131.25M | 142.07M | 152.34M | 152.75M | 161.28M | 182.09M | 181.19M | 166.15M | 194.88M | 201.50M | 209.36M | 203.41M | 356.65M | 390.29M | 317.06M | 251.63M | 280.22M | 287.07M | 299.07M | 300.13M | 1,048.54M | 1,200.83M | 1,166.70M | 1,090.59M | 1,068.22M | 1,135.74M | 1,146.00M | 1,024.98M | 996.28M | 1,008.56M | 1,034.02M | 923.03M | 952.44M | 1,024.63M | 1,032.13M |
|
Total Debt
|
0.03M | 0.03M | | | | | | | | | | 3.80M | 4.84M | 0.19M | 0.18M | 1.21M | 1.20M | 0.96M | 0.10M | 0.08M | 0.06M | 0.04M | 0.02M | | | | | | | | | 1.61M | 1.50M | | | | | | | | | | | 150.20M | 150.00M | 75.00M | | | | | | 693.23M | 687.95M | 682.66M | 577.04M | 572.09M | 566.81M | 561.57M | 481.29M | 475.95M | 470.67M | 465.38M | 385.06M | 379.78M | 374.49M | 369.21M |
|
Common Equity
|
749.98M | 770.31M | 763.78M | 762.13M | 753.47M | 779.13M | 787.79M | 797.07M | 764.45M | 762.28M | 758.36M | 771.10M | 772.94M | 786.16M | 789.57M | 788.42M | 793.03M | 822.46M | 841.28M | 847.51M | 865.28M | 864.12M | 863.47M | 855.29M | 871.34M | 844.38M | 849.82M | 864.26M | 882.28M | 861.10M | 865.84M | 886.95M | 899.41M | 916.04M | 884.78M | 879.06M | 903.80M | 913.42M | 855.51M | 835.47M | 868.42M | 876.95M | 891.96M | 841.59M | 894.21M | 960.80M | 980.94M | 1,014.51M | 1,086.90M | 1,123.00M | 1,184.00M | 1,231.81M | 1,284.64M | 1,337.56M | 1,413.38M | 1,487.41M | 1,583.61M | 1,669.49M | 1,679.75M | 1,725.66M | 1,764.80M | 1,856.97M | 1,805.35M | 1,861.71M | 1,930.04M | 2,006.64M |
|
Shareholder's Equity
|
749.98M | 770.31M | 763.78M | 762.13M | 753.47M | 779.13M | 787.79M | 797.07M | 764.45M | 762.28M | 758.36M | 771.10M | 772.94M | 786.16M | 789.57M | 788.42M | 793.03M | 822.46M | 841.28M | 847.51M | 865.28M | 864.12M | 863.47M | 855.29M | 871.34M | 844.38M | 849.82M | 864.26M | 882.28M | 861.10M | 865.84M | 886.95M | 899.41M | 916.04M | 884.78M | 879.06M | 903.80M | 913.42M | 855.51M | 835.47M | 868.42M | 876.95M | 891.96M | 841.59M | 894.21M | 960.80M | 980.94M | 1,014.51M | 1,086.90M | 1,123.00M | 1,184.00M | 1,231.81M | 1,284.64M | 1,337.56M | 1,413.38M | 1,487.41M | 1,583.61M | 1,669.49M | 1,679.75M | 1,725.66M | 1,764.80M | 1,856.97M | 1,805.35M | 1,861.71M | 1,930.04M | 2,006.64M |
|
Liabilities and Shareholders Equity
|
829.90M | 857.17M | 843.80M | 835.95M | 842.52M | 861.83M | 874.71M | 883.17M | 864.58M | 855.47M | 836.09M | 867.01M | 878.90M | 879.00M | 890.32M | 871.55M | 896.99M | 934.18M | 956.52M | 953.17M | 983.33M | 981.84M | 973.07M | 952.66M | 995.86M | 960.05M | 961.31M | 968.96M | 999.54M | 984.30M | 979.97M | 1,018.20M | 1,041.48M | 1,068.38M | 1,037.52M | 1,040.34M | 1,085.89M | 1,094.61M | 1,021.66M | 1,030.35M | 1,069.92M | 1,086.31M | 1,095.37M | 1,198.25M | 1,284.50M | 1,277.87M | 1,232.57M | 1,294.73M | 1,373.97M | 1,422.07M | 1,484.12M | 2,280.35M | 2,485.47M | 2,504.26M | 2,503.97M | 2,555.63M | 2,719.35M | 2,815.49M | 2,704.72M | 2,721.95M | 2,773.36M | 2,897.46M | 2,736.17M | 2,822.96M | 2,964.40M | 3,045.42M |
|
Treasury Shares
|
| | | | | | | | 1.83M | 1.95M | 1.95M | 0.27M | 0.27M | 0.27M | 0.26M | 0.45M | 0.34M | 0.45M | 0.34M | 0.55M | 0.54M | 0.10M | 0.10M | 0.54M | 0.26M | 0.69M | 1.34M | 0.11M | 0.11M | 1.09M | 1.24M | 0.91M | 0.46M | 0.46M | 1.14M | 0.62M | 0.63M | 0.98M | 1.96M | 0.51M | 0.51M | 0.85M | 0.97M | 0.90M | 0.90M | 0.90M | 1.05M | 0.15M | 0.15M | 0.22M | 0.22M | 0.20M | 0.46M | 0.76M | 0.81M | | | | 0.38M | | 0.28M | 0.28M | 0.60M | 0.15M | 0.36M | 0.52M |
|
Retained Earnings
|
598.41M | 606.25M | 598.49M | 602.75M | 604.48M | 616.72M | 607.24M | 608.06M | 571.23M | 581.67M | 6.78M | 581.78M | 591.60M | 598.53M | 12.10M | 597.10M | 609.54M | 623.53M | 18.09M | 621.26M | 634.86M | 648.61M | -7.18M | 652.30M | 665.91M | 679.67M | -28.58M | 648.32M | 665.81M | 687.05M | -32.97M | 656.96M | 675.15M | 683.55M | -12.50M | 693.22M | 652.12M | 686.35M | -24.65M | 641.17M | 615.93M | 649.05M | -24.83M | 672.49M | 716.04M | 772.85M | -10.43M | 760.86M | 822.50M | 885.47M | -17.61M | 990.61M | 1,072.96M | 1,150.12M | -4.06M | 1,194.99M | 1,290.69M | 1,383.18M | 1,426.55M | 1,440.16M | 1,526.19M | 1,606.37M | 1,646.57M | 1,611.10M | 1,702.44M | 1,798.16M |