|
Cash & Equivalents
|
20.36M | 20.94M | 2.33M | 5.51M | 5.36M | 7.53M | 2.38M | 3.73M | 3.25M | 4.19M | 2.87M | 6.71M | 6.46M | 6.82M | 4.45M | 6.64M | 6.73M | 7.43M | 7.77M | 1.43M | 2.15M | 97.36M | 2.27M | 5.47M | 4.29M | 1.64M | 1.25M | 3.51M | 3.46M | 2.85M | 0.98M | 2.92M | 2.09M | 1.86M | 0.78M | 6.01M | 2.53M | 2.21M | 0.13M | 0.23M | 0.47M | 0.26M | 0.25M | 0.75M | 0.48M | 0.28M | 0.23M | 0.49M | 0.55M | 0.46M | 0.68M | 0.91M | 0.98M | 0.35M | 0.31M | 1.49M | 3.19M | 2.93M | 1.55M | 2.30M | 2.16M | 2.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
20.36M | 20.94M | 2.33M | 5.51M | 5.36M | 7.53M | 2.38M | 3.73M | 3.25M | 4.19M | 2.87M | 6.71M | 6.46M | 6.82M | 4.45M | 6.64M | 6.73M | 7.43M | 7.77M | 1.43M | 2.15M | 97.36M | 2.27M | 5.47M | 4.29M | 1.64M | 1.25M | 3.51M | 3.46M | 2.85M | 0.98M | 2.92M | 2.09M | 1.86M | 1.40M | 6.01M | 2.53M | 2.21M | 0.13M | 0.23M | 0.47M | 0.26M | 0.25M | 0.75M | 0.48M | 0.28M | 0.23M | 0.49M | 0.55M | 0.46M | 0.68M | 0.91M | 0.98M | 0.35M | 0.31M | 1.49M | 3.19M | 2.93M | 1.55M | 2.30M | 2.16M | 2.23M |
|
Receivables - Net
|
| | 98.78M | | 116.12M | 112.86M | 90.49M | 113.22M | 107.08M | 115.98M | 115.74M | 117.76M | 120.68M | 120.63M | 106.58M | 137.03M | 133.02M | 136.66M | 108.20M | 128.28M | 133.70M | 127.57M | 119.90M | 135.17M | 151.30M | 173.88M | 157.37M | 168.85M | 152.41M | 147.48M | 125.15M | 143.42M | 137.05M | 131.92M | 132.13M | 120.33M | 121.08M | 128.05M | 71.82M | 149.65M | 124.28M | 138.97M | 73.98M | 88.23M | 83.11M | 86.77M | 85.59M | 98.22M | 83.80M | 75.46M | 59.55M | 86.12M | 72.78M | 60.63M | 63.02M | 67.82M | 65.33M | 63.16M | 46.31M | 64.10M | 58.85M | 58.35M |
|
Receivables - Other
|
| | 0.45M | | | | 0.25M | | | | 0.21M | | | | 0.16M | | | | 0.11M | | | | 0.09M | | 15.40M | 27.40M | | | | | | | | | 1.50M | | | | 3.10M | | | | 2.00M | | | | 2.00M | | | | | | | | | | | | | | | |
|
Receivables
|
| | 99.22M | | 116.12M | 112.86M | 90.74M | 113.22M | 107.08M | 115.98M | 115.95M | 117.76M | 120.68M | 120.63M | 106.74M | 137.03M | 133.02M | 136.66M | 108.31M | 128.28M | 133.70M | 127.57M | 120.00M | 135.17M | 166.70M | 201.28M | 157.37M | 168.85M | 152.41M | 147.48M | 125.15M | 143.42M | 137.05M | 131.92M | 133.63M | 120.33M | 121.08M | 128.05M | 74.92M | 149.65M | 124.28M | 138.97M | 75.98M | 88.23M | 83.11M | 86.77M | 87.59M | 98.22M | 83.80M | 75.46M | 59.55M | 86.12M | 72.78M | 60.63M | 63.02M | 67.82M | 65.33M | 63.16M | 46.31M | 64.10M | 58.85M | 58.35M |
|
Raw Materials
|
| | | | | | 147.05M | | 136.74M | 138.18M | 169.27M | 165.24M | 152.61M | 153.35M | 3.17M | 182.47M | 171.08M | 164.83M | 173.23M | 189.83M | 204.32M | 211.07M | 276.43M | 258.61M | 273.81M | 283.04M | 266.07M | 262.88M | 280.04M | 271.64M | 5.00M | 257.41M | 277.82M | 273.75M | 4.90M | 269.30M | | | 5.60M | | | | 5.60M | | | | 7.00M | | | | 8.80M | | | | 11.10M | | | | 12.60M | | | |
|
Finished Goods
|
| | | | | | 70.36M | | 66.58M | 66.42M | 63.62M | 69.00M | 76.19M | 79.08M | 77.98M | 69.14M | 70.80M | 70.43M | 47.62M | 66.97M | 66.90M | 61.29M | 87.22M | 89.29M | 116.64M | 105.00M | 101.58M | 81.33M | 103.99M | 102.04M | 92.49M | 74.19M | 103.15M | 108.60M | 83.22M | 67.98M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 200.28M | | 208.95M | 204.76M | 228.46M | 237.97M | 222.71M | 224.56M | 255.74M | 258.80M | 249.41M | 248.89M | 268.04M | 268.69M | 255.88M | 240.12M | 229.77M | 269.30M | 286.33M | 282.13M | 371.22M | 357.15M | 400.16M | 393.69M | 368.48M | 343.84M | 381.98M | 370.60M | 354.98M | 334.48M | 382.93M | 378.76M | 361.96M | 329.93M | 377.38M | 345.69M | 153.56M | 272.48M | 318.00M | 310.34M | 147.75M | 165.34M | 229.86M | 230.89M | 219.78M | 217.97M | 261.90M | 225.06M | 74.44M | 200.56M | 220.75M | 84.33M | 85.07M | 92.00M | 98.48M | 107.00M | 92.80M | 99.41M | 109.94M | 116.73M |
|
Current Deferred Tax Assets
|
| | 0.87M | | 0.62M | 0.49M | 4.77M | 4.83M | 4.78M | 4.95M | 2.65M | 2.66M | 3.18M | 2.38M | 4.81M | 3.89M | 3.95M | 3.81M | 8.11M | 5.52M | 5.95M | 6.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 30.02M | | 24.90M | 24.72M | 21.38M | 21.44M | 18.65M | 22.85M | 20.54M | 17.31M | 19.86M | 16.07M | 15.75M | 18.81M | 20.27M | 21.46M | 17.03M | 21.61M | 19.75M | 17.45M | 20.09M | 22.40M | 21.58M | 23.45M | 19.79M | 26.13M | 31.19M | 37.26M | 33.21M | 38.38M | 35.96M | 27.03M | 29.02M | 31.46M | 34.22M | 36.02M | 20.56M | 35.48M | 28.10M | 30.11M | 21.66M | 18.45M | 15.79M | 16.54M | 16.64M | 16.04M | 17.49M | 16.41M | 15.54M | 15.24M | 15.73M | 20.01M | 23.78M | 20.43M | 17.43M | 15.85M | 14.68M | 15.19M | 12.35M | 10.77M |
|
Current Assets
|
| | 332.71M | | 356.16M | 351.01M | 365.31M | 382.69M | 357.56M | 373.62M | 407.49M | 411.45M | 406.76M | 395.46M | 419.73M | 438.60M | 423.39M | 413.02M | 423.60M | 430.70M | 455.25M | 537.77M | 597.05M | 601.64M | 597.92M | 602.05M | 549.70M | 545.13M | 571.85M | 564.30M | 528.58M | 528.28M | 568.29M | 551.11M | 533.42M | 494.83M | 542.77M | 520.28M | 489.95M | 462.14M | 477.67M | 488.77M | 249.32M | 279.88M | 336.32M | 341.81M | 329.60M | 340.86M | 385.20M | 340.80M | 302.36M | 306.73M | 314.38M | 313.98M | 182.80M | 188.36M | 188.48M | 192.92M | 159.46M | 181.69M | 184.08M | 189.02M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | | | | 48.70M | | | | 128.40M | | | | 33.30M | | | | 18.60M | | | |
|
Property, Plant & Equipment (Net)
|
| | 115.20M | | 119.19M | 119.96M | 120.58M | 126.07M | 128.26M | 135.71M | 140.58M | 147.60M | 155.14M | 161.92M | 143.16M | 155.53M | 154.80M | 150.68M | 112.49M | 134.83M | 141.36M | 146.53M | 176.51M | 173.55M | 171.76M | 161.25M | 162.24M | 162.20M | 164.13M | 160.10M | 163.62M | 164.52M | 167.21M | 168.89M | 171.03M | 163.53M | 168.43M | 182.13M | 159.68M | 186.81M | 190.52M | 194.14M | 158.05M | 187.98M | 187.23M | 197.04M | 219.54M | 245.90M | 264.69M | 292.41M | 292.31M | 339.53M | 342.68M | 316.50M | 320.20M | 317.08M | 346.91M | 339.65M | 343.62M | 343.46M | 345.97M | 332.00M |
|
Long-Term Investments
|
| | 33.34M | | 33.34M | 33.84M | 33.84M | 33.84M | 33.84M | 33.84M | 33.84M | 33.84M | 12.35M | 12.35M | 12.35M | 12.35M | 12.35M | 4.78M | 3.65M | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 48.17M | | 49.25M | 48.75M | 49.39M | 57.28M | 56.64M | 57.01M | 45.38M | 57.00M | 57.02M | 54.18M | 30.67M | 53.42M | 53.60M | 52.57M | 29.08M | 45.50M | 45.65M | 47.34M | 241.69M | 242.05M | 241.67M | 241.59M | 223.61M | 223.69M | 224.16M | 224.41M | 109.53M | 109.73M | 109.32M | 109.28M | 27.96M | 26.29M | 28.49M | 28.13M | 28.42M | 28.32M | 28.46M | 28.80M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Intangibles
|
| | 52.41M | | 59.30M | 56.54M | 48.03M | 57.21M | 54.26M | 54.42M | 52.88M | 51.08M | 49.79M | 49.14M | 16.28M | 46.11M | 45.18M | 42.74M | 13.76M | 51.70M | 50.93M | 51.81M | 195.01M | 192.28M | 189.41M | 186.60M | | 180.74M | 178.03M | 174.81M | 172.06M | 169.32M | 166.49M | 163.73M | 160.97M | 158.22M | 155.49M | 152.74M | 142.26M | 147.28M | 144.68M | 142.14M | 133.32M | 131.12M | 153.66M | 151.05M | 148.44M | 145.83M | 143.22M | 138.09M | 23.65M | 133.20M | 130.75M | 22.31M | 21.86M | 21.41M | 20.97M | 20.52M | 20.08M | 22.57M | 22.04M | 21.52M |
|
Goodwill & Intangibles
|
| | 100.58M | | 108.55M | 105.30M | 97.42M | 114.49M | 110.90M | 111.42M | 98.27M | 108.07M | 106.81M | 103.32M | 46.95M | 99.53M | 98.78M | 95.31M | 42.84M | 97.20M | 96.57M | 99.16M | 436.70M | 434.33M | 431.07M | 428.19M | 223.61M | 404.43M | 402.19M | 399.22M | 281.59M | 279.05M | 275.81M | 273.01M | 188.93M | 184.51M | 183.98M | 180.87M | 170.69M | 175.60M | 173.14M | 170.94M | 137.31M | 135.12M | 157.66M | 155.05M | 152.44M | 149.83M | 147.21M | 142.09M | 27.64M | 137.20M | 134.75M | 26.30M | 25.86M | 25.41M | 24.97M | 24.52M | 24.07M | 26.56M | 26.04M | 25.51M |
|
Long-Term Deferred Tax
|
| | 11.89M | | 11.94M | 12.23M | 11.75M | 10.88M | 11.63M | 12.44M | 12.88M | 12.09M | 12.56M | 14.41M | 12.56M | 12.41M | 12.12M | 11.84M | 7.83M | 3.70M | 1.79M | 3.31M | 0.96M | 0.97M | 0.95M | 0.96M | 1.04M | 3.06M | 3.06M | 1.06M | 0.36M | 0.36M | 0.36M | 0.36M | 0.18M | 0.18M | 0.18M | 1.29M | | 1.13M | 2.19M | 3.65M | | 1.85M | 8.33M | 0.60M | | | | | 3.71M | 8.56M | | 0.70M | | | 0.32M | 0.05M | | | | |
|
Other Non-Current Assets
|
| | 2.93M | | 2.22M | 1.98M | 1.85M | 1.36M | 1.33M | 2.27M | 2.22M | 2.07M | 1.23M | 1.62M | 26.98M | 1.69M | 1.56M | 1.90M | 12.14M | 4.94M | 4.95M | 6.84M | 64.33M | 59.73M | 13.46M | 11.80M | 9.44M | 9.10M | 8.56M | 8.41M | 8.02M | 7.68M | 7.16M | 5.79M | 3.17M | 3.16M | 3.54M | 2.36M | 236.41M | 3.48M | 3.66M | 2.79M | 5.76M | 5.61M | 5.82M | 5.64M | 5.93M | 6.06M | 5.83M | 16.15M | 148.12M | 5.01M | 4.86M | 142.07M | 25.05M | 25.17M | 27.07M | 27.36M | 28.22M | 28.20M | 28.71M | 29.22M |
|
Non-Current Assets
|
| | 117.18M | | 275.24M | 273.31M | 266.19M | 286.64M | 285.96M | 295.68M | 22.94M | 303.68M | 288.10M | 293.62M | 28.93M | 281.51M | 279.61M | 264.50M | 17.67M | 240.67M | 244.68M | 255.84M | 31.19M | 620.98M | 617.24M | 602.20M | 22.56M | 578.79M | 577.95M | 568.79M | 453.60M | 451.61M | 450.54M | 448.05M | 363.32M | 426.89M | 428.92M | 438.33M | 433.40M | 432.27M | 431.76M | 432.59M | 336.29M | 363.74M | 405.92M | 407.32M | 425.15M | 444.95M | 458.72M | 518.15M | 553.50M | 571.40M | 572.75M | 432.68M | 484.35M | 483.40M | 516.22M | 506.40M | 509.07M | 509.00M | 520.86M | 505.08M |
|
Assets
|
| | 449.88M | | 631.40M | 624.33M | 631.50M | 669.32M | 643.51M | 669.31M | 707.31M | 715.13M | 694.86M | 689.08M | 705.93M | 720.11M | 702.99M | 677.52M | 640.95M | 671.37M | 699.92M | 793.61M | 1,219.20M | 1,222.62M | 1,215.16M | 1,204.25M | 1,129.56M | 1,123.93M | 1,149.80M | 1,133.09M | 982.17M | 979.89M | 1,018.83M | 999.16M | 896.74M | 921.73M | 971.69M | 958.61M | 923.36M | 894.42M | 909.42M | 921.36M | 585.62M | 643.62M | 742.25M | 749.13M | 754.75M | 785.82M | 843.92M | 858.95M | 855.85M | 878.12M | 887.12M | 746.65M | 667.15M | 671.76M | 704.70M | 699.33M | 668.53M | 690.68M | 704.94M | 694.10M |
|
Accounts Payables
|
| | 122.74M | | 105.81M | 103.43M | 114.31M | 104.46M | 107.56M | 118.93M | 128.54M | 111.13M | 113.46M | 110.14M | 127.45M | 119.19M | 125.20M | 122.46M | 110.87M | 121.07M | 133.04M | 134.71M | 151.83M | 134.32M | 159.87M | 170.34M | 173.75M | 187.29M | 182.84M | 156.54M | 161.36M | 162.68M | 166.72M | 158.92M | 155.37M | 127.88M | 148.25M | 134.35M | 89.14M | 122.77M | 132.79M | 144.48M | 118.59M | 107.27M | 115.84M | 114.54M | 121.16M | 135.52M | 143.10M | 117.58M | 95.88M | 112.94M | 124.83M | 89.99M | 77.47M | 95.90M | 86.53M | 82.83M | 93.36M | 113.65M | 109.56M | 106.85M |
|
Notes Payables
|
| | 75.91M | | 107.26M | 107.71M | 109.72M | 130.37M | 97.83M | 111.24M | 131.06M | 150.85M | 142.98M | 139.37M | 141.85M | 157.04M | 127.97M | 108.19M | 78.45M | 109.22M | 123.04M | 117.00M | 159.77M | 202.44M | 239.73M | 226.65M | 201.49M | 195.10M | 237.11M | 259.01M | 234.09M | 236.64M | 281.52M | 278.69M | 280.33M | 223.99M | 268.51M | 270.14M | 241.67M | 224.86M | 204.85M | 199.91M | | | | | | | | | | 5.23M | 19.73M | 44.45M | 17.60M | 16.65M | 16.40M | 13.00M | 11.11M | 9.80M | 10.12M | 15.00M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 198.65M | | 213.07M | 211.14M | 224.03M | 234.83M | 205.38M | 230.16M | 259.61M | 261.98M | 256.44M | 249.51M | 269.31M | 276.23M | 253.16M | 230.65M | 189.32M | 230.29M | 256.08M | 251.71M | 311.60M | 336.76M | 399.61M | 396.99M | 376.83M | 382.39M | 419.95M | 415.55M | 397.15M | 399.32M | 448.24M | 437.61M | 435.70M | 351.87M | 416.76M | 404.50M | 330.80M | 347.63M | 337.65M | 344.38M | 118.59M | 107.27M | 115.84M | 114.54M | 121.16M | 135.52M | 143.10M | 117.58M | 95.88M | 118.17M | 144.55M | 134.44M | 95.07M | 112.55M | 102.93M | 95.83M | 104.47M | 123.45M | 119.67M | 121.85M |
|
Accumulated Expenses
|
| | | | | | 9.36M | | | | 10.39M | | | | 9.34M | | | | 13.55M | | | | 12.30M | | | | 14.26M | | | | 15.16M | | | | | | | | | | | | | | | | | | | | | | | | 22.72M | | | 19.18M | 17.88M | 21.50M | 15.19M | 17.58M |
|
Other Accumulated Expenses
|
| | 0.49M | | 0.58M | 0.67M | 12.18M | 0.89M | 0.62M | 0.57M | 10.93M | 1.48M | 0.69M | 0.61M | 1.03M | 0.47M | 0.25M | 0.26M | 8.59M | 4.82M | 4.52M | 5.26M | 11.56M | 5.24M | 5.50M | 5.37M | 8.36M | 5.50M | 6.30M | 5.30M | 5.30M | 8.90M | 4.50M | 4.50M | 4.29M | 4.29M | 4.29M | 4.29M | 4.29M | 2.00M | 0.90M | 0.60M | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 75.91M | | 107.26M | 107.71M | 109.72M | 130.37M | 97.83M | 111.24M | 131.06M | 150.85M | 142.98M | 139.37M | 141.85M | 157.04M | 127.97M | 108.19M | 78.45M | 109.22M | 123.04M | 117.00M | 159.77M | 202.44M | 239.73M | 226.65M | 201.49M | 195.10M | 237.11M | 259.01M | 234.09M | 236.64M | 281.52M | 278.69M | 280.33M | 223.99M | 268.51M | 270.14M | 241.67M | 224.86M | 204.85M | 199.91M | 3.48M | 7.46M | 7.60M | 7.73M | 9.76M | 17.86M | 23.05M | 31.37M | 38.49M | 43.81M | 45.39M | 46.70M | 24.65M | 24.88M | 29.31M | 29.80M | 29.39M | 28.43M | 30.18M | 31.93M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 17.40M | 17.71M | 16.08M | 16.58M | 15.97M | 15.59M | 12.75M | 12.54M | 13.02M | 12.96M | 12.20M | 10.10M | 9.93M | 12.60M | 12.50M | 13.20M | 14.23M | 13.49M | 15.81M | 16.40M | 16.40M | 16.61M | 17.05M | 16.84M | 17.49M | 17.87M |
|
Current Taxes
|
| | 0.97M | | 1.68M | 0.33M | 1.23M | 2.07M | 1.41M | 3.12M | 4.12M | 3.63M | 3.36M | 4.30M | 2.56M | 3.33M | 1.16M | 1.00M | 3.09M | 1.60M | 2.71M | 0.20M | 1.72M | 2.75M | 5.96M | 4.19M | 5.66M | 4.20M | 0.88M | 2.37M | 1.35M | 1.85M | 1.91M | 3.09M | 2.21M | 4.25M | 1.89M | 1.69M | 0.36M | 1.73M | 1.61M | 0.75M | 1.43M | 2.44M | 1.37M | 0.01M | | | 0.71M | 0.04M | 0.96M | 0.40M | 0.18M | 0.52M | | | | | 0.64M | 0.67M | 0.07M | 0.07M |
|
Total Current Liabilities
|
| | 233.93M | | 241.82M | 235.61M | 269.63M | 277.63M | 242.91M | 247.08M | 279.52M | 284.55M | 278.88M | 309.77M | 287.16M | 297.94M | 268.66M | 249.83M | 236.33M | 252.63M | 301.11M | 292.72M | 379.67M | 400.98M | 416.24M | 410.94M | 392.04M | 399.40M | 430.77M | 426.15M | 410.05M | 416.39M | 462.44M | 449.48M | 446.35M | 381.63M | 442.89M | 431.54M | 405.66M | 373.61M | 360.20M | 365.45M | 136.45M | 129.70M | 137.83M | 135.24M | 143.12M | 163.49M | 176.80M | 168.60M | 161.03M | 175.58M | 204.36M | 214.02M | 158.24M | 153.83M | 148.60M | 161.40M | 169.43M | 190.86M | 190.81M | 193.43M |
|
Non-Current Debt
|
| | 42.48M | | 37.69M | 35.18M | 17.07M | 33.38M | 33.91M | 47.84M | 51.27M | 48.80M | 46.12M | 5.57M | 42.65M | 40.22M | 39.84M | 36.67M | 3.54M | 30.08M | 3.27M | 2.83M | 321.22M | 313.91M | 315.94M | 317.48M | 229.01M | 228.77M | 228.51M | 228.76M | 225.81M | 225.57M | 225.48M | 225.01M | 227.02M | 228.44M | 228.49M | 241.90M | 235.84M | 241.11M | 240.78M | 240.58M | 66.25M | 130.06M | 198.60M | 212.59M | 214.84M | 231.82M | 273.49M | 274.89M | 269.99M | 282.37M | 270.72M | 268.09M | 238.88M | 233.87M | 273.81M | 260.13M | 235.80M | 232.15M | 233.08M | 218.85M |
|
Pension
|
| | | | | | 0.51M | | | | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 79.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 14.09M | | 15.65M | 15.78M | 15.82M | 16.43M | 16.48M | 16.91M | 17.38M | 17.36M | 17.68M | 17.04M | 17.31M | 17.35M | 17.66M | 17.68M | 12.64M | 11.86M | 10.80M | 10.85M | 5.14M | 5.38M | 3.08M | 2.60M | 2.73M | 3.49M | 3.54M | 1.48M | 1.57M | 1.60M | 1.66M | 1.73M | 1.50M | 1.46M | 1.80M | 1.81M | 1.89M | 1.88M | 1.64M | 1.82M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46M | | | 51.64M | | | | 13.46M | | | | | | | 7.00M | 13.21M | | | 18.88M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 20.81M | | 24.59M | 25.61M | 24.27M | 28.60M | 30.68M | 30.69M | 27.44M | 27.60M | 28.94M | 28.24M | 30.44M | 29.77M | 31.02M | 29.60M | 11.67M | 13.97M | 13.82M | 14.57M | 74.32M | 70.65M | 59.81M | 54.56M | 44.56M | 41.02M | 36.75M | 31.28M | 15.85M | 14.87M | 13.58M | 11.86M | 8.15M | 15.48M | 13.12M | 11.50M | 9.04M | 10.42M | 14.43M | 18.19M | 25.41M | 28.09M | 30.24M | 25.83M | 22.48M | 10.76M | 13.51M | 10.59M | | | 0.27M | 0.33M | 0.51M | 0.38M | 0.33M | 0.33M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.91M | 73.51M | 72.37M | 66.74M | 49.35M | 47.02M | 45.98M | 37.33M | 22.54M | 35.64M | 38.09M | 51.23M | 47.29M | 47.02M | 83.62M | 86.83M | 89.87M | 99.66M | 94.33M | 114.50M | 100.50M | 102.86M | 101.31M | 99.33M | 97.35M | 105.68M | 103.47M |
|
Other Non-Current Liabilities
|
| | 6.60M | | 5.92M | 6.19M | 5.59M | 6.52M | 6.71M | 6.59M | 5.54M | 5.83M | 4.95M | 4.11M | 3.07M | 1.64M | 1.70M | 1.65M | 1.09M | 17.66M | 18.00M | 19.53M | 17.81M | 17.93M | 15.95M | 15.83M | 39.75M | 15.24M | 10.37M | 8.28M | 8.35M | 2.37M | 2.36M | 2.20M | 2.08M | 1.26M | 2.19M | 2.11M | 0.98M | 1.91M | 1.91M | 1.93M | | | | 1.12M | 2.24M | 4.03M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 297.58M | | 304.10M | 296.40M | 310.97M | 339.61M | 307.49M | 325.60M | 358.23M | 360.95M | 353.94M | 343.57M | 360.25M | 367.94M | 339.52M | 316.10M | 286.54M | 296.69M | 318.20M | 310.12M | 775.22M | 785.53M | 791.99M | 782.99M | 641.21M | 669.19M | 696.04M | 686.20M | 651.71M | 656.83M | 701.49M | 686.35M | 681.52M | 684.45M | 740.61M | 739.60M | 709.94M | 674.49M | 662.44M | 670.21M | 252.69M | | | 411.75M | 411.04M | 443.25M | 500.89M | 525.09M | 508.58M | | | | | | | | | | | |
|
Total Liabilities
|
-263.90M | -303.13M | 304.17M | -313.61M | 310.02M | 302.58M | 316.56M | 346.13M | 314.20M | 332.19M | 363.77M | 366.78M | 358.89M | 347.68M | 363.32M | 369.58M | 341.22M | 317.75M | 287.62M | 314.35M | 336.20M | 329.65M | 793.02M | 803.47M | 807.94M | 798.82M | 680.96M | 684.43M | 706.41M | 694.48M | 660.06M | 659.20M | 703.85M | 688.55M | 683.60M | 685.71M | 742.80M | 741.71M | 710.93M | 676.39M | 664.35M | 672.14M | 252.69M | 310.39M | 402.31M | 412.87M | 413.28M | 447.29M | 500.89M | 525.09M | 508.58M | 534.62M | 560.77M | 563.28M | 496.33M | 488.58M | 525.59M | 523.16M | 504.88M | 520.68M | 529.90M | 516.07M |
|
Total Debt
|
| | 118.39M | | 144.95M | 142.90M | 126.78M | 163.75M | 131.73M | 159.07M | 182.33M | 199.65M | 189.10M | 144.94M | 184.51M | 197.25M | 167.81M | 144.86M | 81.99M | 139.30M | 126.31M | 119.83M | 481.00M | 516.36M | 555.68M | 544.13M | 430.50M | 423.87M | 465.62M | 487.77M | 459.89M | 462.21M | 507.00M | 503.69M | 507.36M | 452.43M | 497.00M | 512.04M | 477.51M | 465.97M | 445.64M | 440.49M | 69.72M | 137.52M | 206.20M | 220.32M | 224.60M | 249.69M | 296.55M | 306.26M | 308.48M | 326.18M | 316.11M | 314.79M | 263.53M | 258.76M | 303.11M | 289.93M | 265.19M | 260.58M | 263.26M | 250.78M |
|
Common Equity
|
263.90M | 303.13M | 305.13M | 313.61M | 321.27M | 321.74M | 314.95M | 323.19M | 329.31M | 337.12M | 343.54M | 348.35M | 335.97M | 341.40M | 342.61M | 350.54M | 361.77M | 359.77M | 353.33M | 357.02M | 363.72M | 463.96M | 426.18M | 419.16M | 0.41M | 0.41M | 369.41M | 360.07M | 363.70M | 358.68M | 241.92M | 240.23M | 234.24M | 229.59M | 131.84M | 154.42M | 146.99M | 134.70M | 130.37M | 133.47M | 133.30M | 134.80M | 223.40M | 305.50M | 312.07M | 308.27M | 313.33M | 310.24M | 314.59M | 305.26M | 319.21M | 329.35M | 312.09M | 168.99M | 156.32M | 168.54M | 164.34M | 161.25M | 148.59M | 154.81M | 159.82M | 162.81M |
|
Shareholder's Equity
|
263.90M | 303.13M | 305.13M | 313.61M | 321.27M | 321.74M | 314.95M | 323.19M | 329.31M | 337.12M | 343.54M | 348.35M | 335.97M | 341.40M | 342.61M | 350.54M | 361.77M | 359.77M | 353.33M | 357.02M | 363.72M | 463.96M | 426.18M | 419.16M | 0.41M | 0.41M | 369.41M | 360.07M | 363.70M | 358.68M | 241.92M | 240.23M | 234.24M | 229.59M | 131.84M | 154.42M | 146.99M | 134.70M | 130.37M | 133.47M | 133.30M | 134.80M | 223.40M | 305.50M | 312.07M | 308.27M | 313.33M | 310.24M | 314.59M | 305.26M | 319.21M | 329.35M | 312.09M | 168.99M | 156.32M | 168.54M | 164.34M | 161.25M | 148.59M | 154.81M | 159.82M | 162.81M |
|
Liabilities and Shareholders Equity
|
| | 449.88M | | 631.40M | 624.33M | 631.50M | 669.32M | 643.51M | 669.31M | 707.31M | 715.13M | 694.86M | 689.08M | 705.93M | 720.11M | 702.99M | 677.52M | 640.95M | 671.37M | 699.92M | 793.61M | 1,219.20M | 1,222.62M | 1,215.16M | 1,204.25M | 1,129.56M | 1,123.93M | 1,149.80M | 1,133.09M | 982.17M | 979.89M | 1,018.83M | 999.16M | 896.74M | 921.73M | 971.69M | 958.61M | 923.36M | 894.42M | 909.42M | 921.36M | 585.62M | 643.62M | 742.25M | 749.13M | 754.75M | 785.82M | 843.92M | 858.95M | 855.85M | 878.12M | 887.12M | 746.65M | 667.15M | 671.76M | 704.70M | 699.33M | 668.53M | 690.68M | 704.94M | 694.10M |
|
Retained Earnings
|
| | 95.21M | | 104.69M | 108.06M | 100.51M | 106.40M | 114.55M | 120.35M | 124.73M | 129.86M | 114.58M | 117.49M | 116.21M | 122.85M | 131.56M | 131.17M | 129.31M | 134.54M | 136.59M | 136.91M | 106.84M | 96.61M | 92.48M | 89.13M | 53.84M | 40.50M | 38.14M | 30.16M | -89.29M | -95.37M | -100.52M | -107.10M | -206.15M | -182.50M | -193.55M | -207.31M | -214.93M | -213.59M | -215.19M | -217.95M | -147.74M | -148.02M | -149.68M | -153.47M | -147.74M | -152.62M | -151.69M | -165.10M | -155.69M | -155.01M | -174.28M | -320.52M | -338.05M | -330.70M | -335.21M | -340.84M | -355.98M | -351.31M | -347.33M | -346.51M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 79.18M | 79.42M | 79.68M | 79.93M | 80.19M | 80.46M | 80.73M | 81.02M | 81.30M | 81.60M | 81.90M | 82.21M | 82.52M | 84.55M | 85.00M | 86.96M | 87.31M | 27.73M | 27.86M | 28.00M | 28.14M | 28.29M | 28.44M | 28.60M | 28.06M | 14.15M | 14.26M | 14.38M | 14.51M | 14.64M | 14.77M | 14.91M | 15.05M | 15.19M | 15.22M | 15.22M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.06M | | | | 0.96M | | | | 0.96M | | | | | | | | 1.00M | | | | 0.79M | | | 0.16M |