|
Cash & Equivalents
|
22.60M | 8.16M | 33.39M | 74.41M | 89.23M | 74.15M | 204.41M | 72.48M | 323.77M | 224.89M | 0.19M | 121.40M | 49.21M | 20.91M | 74.05M | 28.58M | 30.51M | 28.68M | 38.75M | 30.30M | 37.57M | 36.22M | 48.38M | 34.52M | 41.94M | 25.83M | 23.06M | 25.83M | 23.92M | 22.21M | 29.84M | 12.83M | 23.10M | 20.85M | 26.39M | 113.09M | 74.43M | 53.97M | 40.04M | 36.93M | 25.98M | 35.92M | 15.33M | 29.47M | 56.72M | 75.17M | 67.25M | 54.16M | 50.31M | 41.86M | 31.55M | 32.85M | 36.33M | 25.25M | 13.59M | 16.68M | 27.68M | 33.83M | 52.48M | 35.94M | 37.71M | 48.35M | 36.99M | 41.00M | 68.75M | 67.15M |
|
Short-term Investments
|
| | 19.93M | | 19.66M | 12.16M | 2.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.16M | 9.69M | 8.97M | 10.41M |
|
Cash & Current Investments
|
22.60M | 8.16M | 53.32M | 74.41M | 108.89M | 86.31M | 206.85M | 72.48M | 323.77M | 224.89M | 0.19M | 121.40M | 49.21M | 20.91M | 74.05M | 28.58M | 30.51M | 28.68M | 38.75M | 30.30M | 37.57M | 36.22M | 48.38M | 34.52M | 41.94M | 25.83M | 23.06M | 25.83M | 23.92M | 22.21M | 29.84M | 12.83M | 23.10M | 20.85M | 26.39M | 113.09M | 74.43M | 53.97M | 40.04M | 36.93M | 25.98M | 35.92M | 15.33M | 29.47M | 56.72M | 75.17M | 67.25M | 54.16M | 50.31M | 41.86M | 31.55M | 32.85M | 36.33M | 25.25M | 13.59M | 16.68M | 27.68M | 33.83M | 52.48M | 35.94M | 37.71M | 48.35M | 65.15M | 50.69M | 77.72M | 77.56M |
|
Receivables - Net
|
| | 181.04M | | 169.88M | 164.82M | 161.86M | 158.31M | 161.08M | 161.63M | 141.54M | 164.17M | 183.84M | 218.13M | 176.35M | 180.35M | 171.45M | 196.14M | 180.66M | 169.56M | 179.89M | 233.83M | 226.97M | 191.38M | 190.91M | 203.77M | 114.28M | 109.72M | 110.69M | 120.17M | 114.28M | 128.05M | 148.03M | 152.87M | 144.05M | 175.26M | 181.45M | 188.83M | 187.59M | 183.65M | 195.42M | 170.17M | 111.19M | 169.23M | 114.31M | 108.22M | 64.08M | 62.41M | 79.47M | 79.12M | 91.20M | 103.46M | 104.06M | 105.66M | 129.63M | 117.60M | 130.39M | 122.90M | 111.80M | 132.43M | 140.81M | 110.05M | 104.81M | 120.90M | 110.30M | 116.38M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.30M | | | 33.00M | 25.30M | 33.30M | 19.40M | 17.20M | 12.80M | 16.90M | 19.30M | 16.90M | 20.50M | 29.60M | 32.20M | 33.40M | 33.10M | 28.80M | 36.70M | 30.70M | 30.60M | 25.40M | 30.80M | 26.30M | 30.40M | 26.30M | 22.30M | 22.40M |
|
Receivables
|
| | 181.04M | | 169.88M | 164.82M | 161.86M | 158.31M | 161.08M | 161.63M | 141.54M | 164.17M | 183.84M | 218.13M | 176.35M | 180.35M | 171.45M | 196.14M | 180.66M | 169.56M | 179.89M | 233.83M | 226.97M | 191.38M | 190.91M | 203.77M | 114.28M | 109.72M | 110.69M | 120.17M | 114.28M | 128.05M | 148.03M | 152.87M | 144.05M | 175.26M | 181.45M | 188.83M | 225.89M | 183.65M | 195.42M | 203.17M | 136.49M | 202.53M | 133.71M | 125.42M | 76.88M | 79.31M | 98.77M | 96.02M | 111.70M | 133.06M | 136.26M | 139.06M | 162.73M | 146.40M | 167.09M | 153.60M | 142.40M | 157.83M | 171.60M | 136.35M | 135.21M | 147.20M | 132.60M | 138.78M |
|
Raw Materials
|
| | | | | | 22.46M | | | 21.23M | 22.22M | | | 24.20M | 24.50M | 24.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 0.87M | | | 0.45M | 0.87M | | | 1.10M | 0.84M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 75.87M | | | 70.43M | 71.25M | | | 71.70M | 72.31M | 68.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 122.27M | | 107.79M | 111.69M | 104.31M | 98.38M | 94.94M | 97.50M | 99.98M | 104.23M | 98.24M | 102.05M | 103.04M | 99.73M | 93.16M | 92.33M | 100.79M | 98.33M | 92.69M | 177.15M | 189.36M | 199.84M | 181.94M | 145.46M | 106.55M | 126.68M | 124.31M | 128.41M | 106.55M | 117.49M | 118.08M | 122.05M | 115.44M | 127.92M | 133.37M | 150.64M | 143.57M | | 138.42M | 142.41M | 80.47M | 142.12M | 115.51M | 113.02M | 76.66M | 74.46M | 70.07M | 72.29M | 69.10M | 64.65M | 62.60M | 71.56M | 72.11M | 83.94M | 81.83M | 92.13M | 96.54M | 94.28M | 82.78M | 97.70M | 101.70M | 106.49M | 108.54M | 105.86M |
|
Current Deferred Tax Assets
|
| | | | | | 29.68M | 32.21M | 32.58M | 32.99M | 39.33M | 39.73M | 28.97M | 30.24M | 29.79M | 23.35M | 13.98M | 11.46M | 14.74M | 13.00M | 12.33M | 17.97M | 0.39M | 0.44M | 0.35M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 33.92M | | 44.20M | 52.52M | 50.93M | 41.62M | 22.57M | 26.47M | 30.71M | 29.43M | 24.83M | 27.25M | 34.30M | 31.79M | 22.41M | 19.77M | 24.39M | 27.66M | 22.38M | 23.08M | 24.46M | 24.21M | 27.63M | 24.30M | 18.22M | 24.66M | 21.34M | 19.23M | 18.43M | 19.33M | 20.04M | 19.37M | 17.60M | 22.62M | 19.46M | 19.73M | 20.53M | | 25.33M | 22.56M | 16.95M | 23.11M | 22.39M | 21.18M | 13.49M | 14.30M | 15.88M | 16.12M | 18.54M | 16.29M | 20.70M | 21.83M | 23.11M | 18.59M | 21.06M | 21.57M | 21.20M | 24.91M | 23.28M | 21.76M | 25.91M | 22.62M | 23.99M | 24.44M |
|
Current Assets
|
| | 390.82M | | 431.50M | 416.08M | 414.94M | 403.10M | 644.26M | 565.23M | 528.50M | 464.57M | 390.69M | 404.17M | 435.11M | 381.40M | 355.12M | 372.05M | 373.94M | 350.45M | 356.34M | 499.57M | 500.46M | 459.19M | 451.47M | 411.02M | 275.79M | 294.31M | 287.67M | 297.44M | 275.79M | 284.47M | 316.17M | 315.43M | 338.35M | 446.80M | 410.25M | 414.46M | 400.69M | 410.29M | 392.85M | 371.13M | 351.35M | 363.98M | 308.99M | 317.64M | 931.55M | 205.39M | 215.80M | 209.39M | 210.39M | 217.25M | 223.70M | 224.29M | 238.45M | 236.81M | 260.95M | 270.43M | 282.01M | 287.56M | 289.62M | 278.53M | 269.63M | 291.05M | 311.63M | 313.88M |
|
Construction in Progress
|
| | 95.47M | | 12.70M | 12.70M | 15.68M | 20.93M | 22.69M | 96.50M | 25.32M | 35.15M | 43.96M | 47.57M | 40.45M | 46.50M | 30.46M | 30.23M | 14.17M | 24.19M | 32.31M | 24.58M | 21.48M | 17.15M | 6.89M | 6.57M | 11.92M | 4.98M | 7.72M | 10.64M | 11.92M | 19.16M | 25.87M | 14.46M | 31.57M | 37.93M | 44.59M | 62.16M | 44.42M | | 50.02M | 50.05M | 7.41M | 24.76M | 9.87M | 10.82M | 1.53M | 0.95M | 4.09M | 4.58M | 5.35M | 8.30M | 12.78M | 9.00M | 7.66M | 9.66M | 4.59M | 4.46M | 10.32M | 11.13M | 21.01M | 28.48M | 34.91M | 41.42M | 53.02M | 66.84M |
|
Land & Improvements
|
| | 77.25M | | 78.38M | 78.32M | 79.37M | 77.31M | 76.99M | 76.90M | 76.94M | 77.55M | 79.25M | 79.11M | 41.15M | 41.41M | 41.70M | 42.66M | 42.95M | 42.98M | 43.16M | 74.66M | 75.20M | 76.06M | 79.17M | 79.06M | 78.93M | 79.52M | 79.29M | 79.21M | 78.93M | 78.89M | 79.11M | 79.26M | 78.56M | 78.94M | 79.00M | 78.76M | 78.75M | | 75.42M | 75.21M | 25.46M | 57.36M | 57.77M | 39.53M | 26.51M | 26.44M | 26.48M | 26.41M | 26.38M | 25.14M | 24.42M | 24.07M | 25.72M | 24.34M | 23.49M | 23.31M | 23.17M | 23.80M | 23.57M | 23.69M | 24.48M | 24.67M | 24.93M | 24.96M |
|
Property, Plant & Equipment (Net)
|
| | 816.37M | | 763.30M | 772.97M | 739.87M | 683.32M | 467.12M | 533.83M | 529.30M | 554.89M | 579.22M | 604.85M | 552.71M | 560.04M | 562.36M | 566.98M | 572.62M | 582.82M | 585.28M | 1,151.83M | 1,124.19M | 1,132.09M | 1,120.81M | 1,105.81M | 945.45M | 1,026.91M | 1,000.17M | 977.46M | 945.45M | 923.67M | 911.90M | 895.87M | 809.43M | 824.77M | 833.08M | 845.18M | 853.93M | | 860.43M | 861.39M | 116.27M | 740.25M | 713.58M | 674.57M | 96.86M | 92.56M | 91.42M | 87.35M | 88.98M | 89.39M | 94.72M | 95.03M | 101.58M | 105.25M | 109.49M | 106.08M | 107.72M | 113.37M | 121.58M | 129.26M | 142.16M | 149.28M | 162.38M | 173.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 13.32M | 16.22M | 22.41M | 11.23M | 12.33M | 14.17M | 13.31M | 14.29M | 13.90M | 16.72M | 16.41M | 17.35M | 20.39M | 20.43M | 22.75M | 28.16M | | | |
|
Goodwill
|
| | 99.00M | | 99.00M | 99.00M | 99.00M | 99.00M | 99.13M | 99.13M | 99.13M | 130.46M | 150.97M | 188.87M | 189.60M | 186.98M | 186.16M | 188.71M | 188.16M | 202.88M | 202.24M | 369.05M | 293.90M | 290.96M | 293.28M | 292.16M | 112.94M | 6.60M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 6.64M | 21.86M | 22.20M | 22.20M | 25.86M | | 25.78M | 25.78M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 13.20M | | 12.07M | 11.36M | 13.02M | 13.99M | 13.25M | 12.54M | 11.87M | 34.14M | 37.20M | 37.96M | 36.73M | 34.33M | 32.87M | 32.85M | 31.98M | 54.85M | 55.85M | 111.55M | 107.17M | 103.17M | 99.81M | 95.88M | 67.71M | 73.62M | 71.31M | 69.57M | 67.71M | 66.22M | 64.92M | 63.65M | 47.41M | 88.13M | 85.88M | 80.96M | 82.18M | | 78.27M | 76.22M | 46.18M | 72.10M | 70.17M | 68.35M | 41.49M | 40.34M | 39.24M | 38.07M | 36.96M | 35.85M | 34.75M | 33.67M | 32.95M | 32.01M | 31.10M | 30.13M | 29.13M | 28.07M | 27.03M | 26.03M | 24.92M | 24.07M | 23.23M | 22.34M |
|
Goodwill & Intangibles
|
| | 112.20M | | 111.08M | 110.36M | 112.03M | 112.99M | 112.38M | 111.67M | 111.00M | 164.61M | 188.17M | 226.83M | 226.34M | 221.31M | 219.03M | 221.55M | 220.14M | 257.74M | 258.09M | 480.59M | 401.07M | 394.13M | 393.09M | 388.04M | 180.66M | 80.22M | 77.95M | 76.21M | 74.35M | 72.85M | 71.55M | 70.28M | 54.04M | 109.99M | 108.08M | 103.16M | 108.04M | | 104.06M | 102.01M | 46.18M | 72.10M | 70.17M | 68.35M | 41.49M | 40.34M | 39.24M | 38.07M | 36.96M | 35.85M | 34.75M | 33.67M | 32.95M | 32.01M | 31.10M | 30.13M | 29.13M | 28.07M | 27.03M | 26.03M | 24.92M | 24.07M | 23.23M | 22.34M |
|
Long-Term Deferred Tax
|
| | | | | | 142.54M | | | | 83.62M | 0.08M | 0.07M | 0.07M | 72.20M | 0.63M | 1.35M | 3.84M | 89.84M | 2.89M | 3.33M | 21.42M | 69.07M | 2.62M | 1.97M | 1.21M | 0.03M | 0.03M | 0.03M | 0.02M | 77.75M | 0.03M | 0.03M | 0.03M | 46.29M | 0.01M | 0.01M | 0.01M | 31.09M | | 0.02M | 0.02M | | 0.02M | 0.04M | 0.02M | 0.05M | 0.09M | 0.04M | 0.04M | | | | | | | | | 0.91M | | | | 98.15M | 97.18M | 94.70M | 93.79M |
|
Other Non-Current Assets
|
| | 140.41M | | 142.22M | 144.57M | 144.82M | 144.91M | 139.57M | 145.42M | 145.51M | 199.79M | 228.86M | 269.38M | 274.00M | 258.60M | 254.07M | 262.53M | 259.98M | 285.02M | 286.64M | 542.84M | 457.74M | 437.60M | 431.36M | 424.48M | 94.30M | 116.08M | 98.58M | 97.16M | 94.30M | 91.35M | 89.81M | 121.13M | 160.83M | 136.69M | 136.29M | 132.60M | 130.91M | | 185.91M | 183.18M | 822.70M | 165.54M | 166.02M | 169.33M | 710.01M | 109.23M | 109.59M | 114.50M | 98.90M | 100.13M | 98.20M | 94.17M | 94.34M | 93.52M | 99.55M | 95.91M | 89.23M | 90.39M | 88.52M | 93.37M | 193.41M | 173.76M | 171.56M | 168.09M |
|
Non-Current Assets
|
| | 1,347.60M | | 905.52M | 917.55M | 1,125.51M | 828.24M | 606.69M | 679.25M | 994.15M | 754.68M | 808.09M | 874.23M | 913.08M | 818.64M | 816.43M | 829.51M | 832.59M | 867.84M | 925.93M | 1,694.67M | 1,563.06M | 1,569.69M | 1,552.17M | 1,026.28M | 1,360.41M | 1,142.99M | 1,098.75M | 1,074.61M | 1,039.75M | 1,024.14M | 992.44M | 993.18M | 970.26M | 961.46M | 969.37M | 977.78M | 984.84M | 1,049.23M | 1,046.34M | 1,044.57M | 920.57M | 905.78M | 879.61M | 843.90M | 1,132.84M | 201.79M | 201.01M | 201.85M | 398.27M | 189.52M | 192.92M | 189.19M | 434.37M | 198.77M | 209.04M | 201.99M | 478.96M | 317.63M | 315.57M | 222.63M | 605.20M | 323.03M | 333.94M | 341.29M |
|
Assets
|
| | 1,347.60M | | 1,337.02M | 1,333.63M | 482.32M | 1,231.33M | 1,250.95M | 1,244.48M | 1,203.31M | 1,219.25M | 1,198.77M | 1,278.39M | 1,261.82M | 1,200.04M | 1,171.55M | 1,201.55M | 1,206.53M | 1,218.29M | 1,282.27M | 2,194.24M | 2,063.52M | 2,028.88M | 2,003.64M | 1,437.30M | 1,636.20M | 1,437.30M | 1,386.42M | 1,372.05M | 1,315.54M | 1,308.61M | 1,308.61M | 1,308.61M | 1,308.61M | 1,408.26M | 1,379.62M | 1,392.24M | 1,385.53M | 1,459.53M | 1,439.19M | 1,415.70M | 1,271.92M | 1,269.76M | 1,188.59M | 1,161.54M | 1,132.84M | 407.18M | 416.81M | 411.24M | 398.27M | 406.77M | 416.61M | 413.49M | 434.37M | 435.58M | 469.99M | 472.42M | 478.96M | 605.20M | 605.20M | 501.16M | 605.20M | 614.09M | 645.58M | 655.17M |
|
Accounts Payables
|
| | 57.42M | | 61.95M | 55.57M | 51.83M | 32.45M | 50.93M | 47.79M | 46.38M | 47.92M | 56.75M | 64.50M | 67.45M | 61.40M | 66.57M | 75.37M | 69.22M | 89.39M | 88.67M | 101.68M | 119.24M | 78.95M | 79.72M | 56.59M | 45.89M | 46.19M | 46.68M | 40.90M | 45.89M | 39.33M | 51.14M | 64.32M | 70.85M | 60.13M | 55.29M | 70.76M | 80.28M | | 85.76M | 97.14M | 41.08M | 88.20M | 52.42M | 42.41M | 22.57M | 29.06M | 38.87M | 41.27M | 37.94M | 39.83M | 45.00M | 46.16M | 49.12M | 49.33M | 53.67M | 50.32M | 52.29M | 47.49M | 53.07M | 48.43M | 43.10M | 41.04M | 52.15M | 44.26M |
|
Payables
|
| | 57.42M | | 61.95M | 55.57M | 51.83M | 32.45M | 50.93M | 47.79M | 46.38M | 47.92M | 56.75M | 64.50M | 67.45M | 61.40M | 66.57M | 75.37M | 69.22M | 89.39M | 88.67M | 101.68M | 119.24M | 78.95M | 79.72M | 56.59M | 45.89M | 46.19M | 46.68M | 40.90M | 45.89M | 39.33M | 51.14M | 64.32M | 70.85M | 60.13M | 55.29M | 70.76M | 80.28M | | 85.76M | 97.14M | 41.08M | 88.20M | 52.42M | 42.41M | 22.57M | 29.06M | 38.87M | 41.27M | 37.94M | 39.83M | 45.00M | 46.16M | 49.12M | 49.33M | 53.67M | 50.32M | 52.29M | 47.49M | 53.07M | 48.43M | 43.10M | 41.04M | 52.15M | 44.26M |
|
Accumulated Expenses
|
| | 84.66M | | 68.48M | 90.31M | 87.53M | 79.20M | 78.13M | 85.75M | 80.94M | 90.67M | 83.09M | 85.54M | 73.25M | 76.99M | 74.12M | 78.58M | 63.27M | 71.17M | 62.05M | 135.36M | 85.70M | 76.34M | 86.99M | 92.03M | 55.64M | 69.64M | 59.70M | 53.16M | 55.67M | 45.08M | 65.36M | 59.13M | 58.48M | 45.17M | 72.83M | 69.87M | 89.23M | | 87.00M | 87.13M | 44.85M | 76.56M | 79.90M | 80.50M | 14.34M | 43.06M | 44.07M | 48.55M | 21.81M | 21.12M | 24.16M | 19.00M | 30.96M | 22.13M | 27.37M | 23.28M | 27.30M | 29.28M | 27.58M | 20.64M | 30.04M | 27.89M | 24.91M | 29.30M |
|
Short term Debt
|
| | 77.89M | | 80.40M | 93.11M | 72.27M | 100.72M | 89.39M | 109.03M | 105.01M | 94.20M | 75.54M | 75.80M | 80.67M | 61.71M | 40.81M | 33.96M | 38.70M | 31.33M | 90.00M | 90.29M | 90.07M | 90.00M | 90.00M | 90.42M | 1.45M | 3.72M | 3.29M | 0.38M | 1.45M | 0.94M | 0.81M | 0.49M | 0.48M | | | | | | | | | | | | | 8.16M | 8.16M | | | 1.53M | 0.01M | 0.01M | 0.00M | 2.16M | 1.90M | 1.91M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | | | | 8.11M | 8.50M | 8.26M | 7.86M | 7.79M | 8.25M | 8.46M | 8.74M | 9.10M | 8.73M | 8.60M | 8.74M | 8.86M | 9.32M | 10.73M | 10.61M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | | | | 7.08M | 6.25M | 7.29M | 8.33M | 9.91M | 8.96M | 10.90M | 10.78M | 10.35M | 13.19M | 13.98M | 14.15M | 12.49M | 10.70M | 12.78M | 16.23M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | 1.74M | | | | 70.69M | 88.02M | 58.88M | 31.08M | 13.88M | 22.69M | 21.75M | 20.47M | 13.88M | 14.45M | 16.77M | 16.66M | 18.70M | 38.17M | 30.72M | 38.26M | 26.70M | | 32.20M | 26.90M | 0.33M | 28.42M | 13.13M | 7.31M | 2.67M | 1.20M | 3.02M | 1.43M | 20.81M | 18.42M | 23.48M | 29.21M | 1.90M | 19.70M | 23.12M | 31.09M | 1.60M | 19.23M | 17.11M | 21.61M | 23.02M | 19.59M | 19.94M | 27.06M |
|
Curent Deferred Tax Liability
|
| | 19.89M | | 16.98M | 14.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 242.47M | | 227.82M | 346.33M | 216.83M | 224.41M | 218.45M | 242.57M | 232.37M | 232.80M | 250.41M | 261.51M | 256.81M | 200.36M | 181.57M | 187.91M | 173.03M | 191.88M | 270.88M | 369.85M | 378.46M | 342.55M | 327.11M | 288.04M | 116.89M | 142.23M | 131.43M | 114.90M | 116.89M | 99.84M | 134.08M | 140.60M | 173.71M | 157.76M | 167.18M | 182.46M | 200.35M | | 207.46M | 213.07M | 188.72M | 195.20M | 147.33M | 132.07M | 798.08M | 83.23M | 95.71M | 92.58M | 97.14M | 97.04M | 109.57M | 111.50M | 124.27M | 111.45M | 125.83M | 126.54M | 125.96M | 117.93M | 120.34M | 119.41M | 123.35M | 114.37M | 126.34M | 133.29M |
|
Non-Current Debt
|
| | 310.13M | | 304.22M | 215.03M | 305.04M | 305.04M | 305.04M | 305.04M | 305.00M | 305.00M | 270.00M | 332.96M | 331.27M | 332.12M | 345.96M | 352.90M | 305.00M | 389.97M | 327.05M | 849.88M | 844.96M | 859.78M | 846.11M | 829.05M | 623.73M | 841.37M | 788.22M | 738.03M | 623.73M | 640.40M | 647.41M | 624.13M | 629.86M | 823.57M | 810.74M | 822.90M | 815.56M | | 856.48M | 858.27M | 204.63M | 845.84M | 843.29M | 843.22M | 199.89M | 163.00M | 163.60M | 164.23M | 151.94M | 152.53M | 153.19M | 153.87M | 156.46M | 160.51M | 156.01M | 156.75M | 157.50M | 179.39M | 179.67M | 179.71M | 179.70M | 180.09M | 180.50M | 180.92M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 77.06M | | | 77.02M | 77.06M | 78.26M | 67.64M | 68.31M | 61.44M | 54.21M | 45.64M | 36.94M | 27.02M | 18.28M | 7.89M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 42.98M | 42.79M | 41.94M | 41.29M | 41.33M | 41.86M | 42.19M | 42.09M | 41.67M | 41.61M | 41.96M | 41.58M | 41.43M | 397.85M | 395.89M | 387.92M | 379.63M | 371.48M | 166.94M | 206.48M | 197.34M | 181.38M | 166.94M | 154.35M | 155.05M | 146.54M | 144.48M | 140.04M | 137.10M | 137.87M | 139.35M | | 132.56M | 129.73M | 128.45M | 119.30M | 103.82M | 95.49M | 80.70M | -0.94M | -1.10M | -1.11M | -1.14M | -1.15M | -1.18M | -1.21M | -1.23M | -1.23M | -1.25M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M | -1.26M |
|
Liabilities from Discontinued Operations
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.91M | 14.29M | 8.34M | 3.57M | 4.14M | | 2.51M | 1.91M | 755.77M | 2.01M | 1.87M | 1.85M | 734.04M | 1.75M | 1.60M | 1.33M | 1.39M | 1.38M | 1.37M | 0.92M | 0.92M | 0.91M | 0.41M | 0.41M | | | | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M |
|
Non-Current Deferred Tax Liability
|
| | 56.12M | | 60.33M | 57.66M | 151.62M | 42.04M | 59.68M | 59.74M | 87.73M | 55.33M | 42.52M | 47.24M | 86.12M | 35.32M | 21.96M | 23.30M | 92.76M | 11.07M | 7.70M | 13.14M | 78.59M | 10.65M | 9.54M | 11.47M | 7.30M | 9.80M | 8.78M | 8.25M | 85.01M | 7.33M | 7.13M | 7.08M | 50.68M | 4.04M | 3.89M | 3.35M | 34.32M | | 3.81M | 3.73M | 1.78M | 2.76M | 3.25M | 3.42M | 24.90M | 1.85M | 1.94M | 1.82M | 28.59M | 1.64M | 1.43M | 1.28M | 25.26M | 2.06M | 2.00M | 1.89M | 21.93M | 2.18M | 2.28M | 3.46M | 4.91M | 3.85M | 4.58M | 4.28M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.05M | 60.06M | 49.24M | 76.63M | 77.09M | 80.56M | 46.36M | 44.12M | 33.79M | 33.15M | 39.54M | 31.27M | 29.16M | 27.72M | 35.90M | 27.72M | 31.14M | 28.01M | 36.64M | 26.74M | 25.96M | 25.86M | 25.04M | 25.29M | 25.69M | 23.07M |
|
Other Non-Current Liabilities
|
| | 224.11M | | 216.15M | 202.24M | 272.81M | 230.83M | 144.53M | 133.59M | 139.84M | 126.84M | 113.14M | 99.51M | 94.92M | 78.71M | 57.33M | 45.30M | 50.90M | 47.17M | 42.19M | 54.79M | 62.74M | 62.64M | 59.41M | 59.98M | 57.45M | 54.59M | 55.02M | 55.34M | 9.91M | 55.48M | 56.00M | 56.52M | 13.48M | 20.09M | 15.63M | 15.16M | 12.33M | | 12.47M | 12.60M | 12.76M | 12.88M | 12.86M | 12.97M | 12.48M | 12.62M | 12.70M | 12.84M | 12.98M | 13.12M | 13.24M | 13.37M | 13.67M | 13.83M | 13.98M | 14.13M | 14.20M | 14.64M | 14.77M | 14.60M | 14.79M | 15.08M | 15.29M | 15.43M |
|
Total Non-Current Liabilities
|
| | 528.63M | | 515.76M | 397.97M | 566.47M | 489.57M | 430.89M | 406.78M | 401.86M | 410.68M | 366.24M | 420.39M | 411.69M | 409.01M | 404.24M | 407.49M | 436.01M | 436.76M | 366.31M | 894.18M | 938.33M | 941.73M | 921.49M | 900.08M | 798.19M | 932.97M | 867.21M | 899.91M | 798.19M | 810.73M | 800.08M | 778.30M | 782.34M | 925.04M | 901.38M | 903.59M | 872.43M | | 937.03M | 929.10M | 920.37M | 927.64M | 928.58M | 934.30M | 263.70M | 221.49M | 222.04M | 218.58M | 202.56M | 202.83M | 201.51M | 200.23M | 203.70M | 207.98M | 207.10M | 204.74M | 205.66M | 227.25M | 225.81M | 226.33M | 228.54M | 227.97M | 229.62M | 226.46M |
|
Total Liabilities
|
| | 771.11M | | 743.58M | 744.29M | -86.77M | 713.98M | 649.34M | 1,244.61M | 634.22M | 643.48M | 616.65M | 681.91M | 668.51M | 609.37M | 585.81M | 595.40M | 0.56M | 628.64M | 691.18M | 1,264.03M | 1,017.19M | 1,284.28M | 1,248.60M | 1,075.21M | 974.13M | 1,075.21M | 998.64M | 1,014.82M | 841.18M | 919.69M | 924.89M | 926.10M | 943.42M | 1,082.80M | 1,068.56M | 1,086.05M | 1,072.78M | 1,293.30M | 1,144.49M | 1,142.17M | 1,109.10M | 1,122.83M | 1,075.91M | 1,066.37M | 1,061.78M | 303.77M | 316.65M | 310.05M | 298.56M | 298.71M | 309.90M | 310.52M | 327.97M | 318.20M | 332.94M | 331.28M | 330.37M | 459.05M | 451.62M | 345.75M | 350.63M | 341.08M | 354.70M | 358.49M |
|
Total Debt
|
| | 388.02M | | 384.62M | 308.15M | 377.30M | 405.75M | 394.43M | 414.06M | 410.01M | 399.20M | 345.54M | 408.76M | 411.94M | 393.83M | 386.77M | 386.86M | 343.70M | 421.30M | 417.05M | 940.17M | 935.03M | 949.78M | 936.11M | 919.47M | 625.18M | 845.08M | 791.51M | 738.41M | 625.18M | 641.34M | 648.22M | 624.62M | 630.33M | 823.57M | 810.74M | 822.90M | 815.56M | | 856.48M | 858.27M | 204.63M | 845.84M | 843.29M | 843.22M | 199.89M | 171.16M | 171.76M | 164.23M | 151.94M | 154.06M | 153.20M | 153.89M | 156.46M | 162.67M | 157.91M | 158.66M | 157.50M | 179.39M | 179.67M | 179.71M | 179.70M | 180.09M | 180.50M | 180.92M |
|
Common Equity
|
| | 576.49M | | 593.44M | 589.33M | 569.09M | 517.35M | 601.61M | -0.13M | 569.09M | 575.77M | 582.12M | 596.49M | 593.31M | 590.67M | 585.74M | 606.15M | 597.50M | 589.65M | 591.08M | 930.21M | 765.60M | 744.60M | 755.04M | 362.10M | 514.18M | 362.10M | 387.78M | 357.23M | 400.47M | 388.93M | 383.73M | 382.51M | 352.56M | 325.46M | 311.06M | 306.19M | 312.75M | 166.23M | 294.69M | 273.53M | 162.83M | 146.93M | 112.69M | 95.17M | 71.06M | 103.41M | 100.16M | 101.19M | 99.70M | 108.05M | 106.72M | 102.97M | 106.40M | 117.39M | 137.06M | 141.14M | 148.59M | 146.15M | 153.58M | 155.41M | 254.57M | 273.00M | 290.88M | 296.69M |
|
Shareholder's Equity
|
| | 576.49M | | 593.44M | 589.33M | 569.09M | 517.35M | 601.61M | -0.13M | 569.09M | 575.77M | 582.12M | 596.49M | 593.31M | 590.67M | 585.74M | 606.15M | 597.50M | 589.65M | 591.08M | 930.21M | 765.60M | 744.60M | 755.04M | 362.10M | 514.18M | 362.10M | 387.78M | 357.23M | 400.47M | 388.93M | 383.73M | 382.51M | 352.56M | 325.46M | 311.06M | 306.19M | 312.75M | 166.23M | 294.69M | 273.53M | 162.83M | 146.93M | 112.69M | 95.17M | 71.06M | 103.41M | 100.16M | 101.19M | 99.70M | 108.05M | 106.72M | 102.97M | 106.40M | 117.39M | 137.06M | 141.14M | 148.59M | 146.15M | 153.58M | 155.41M | 254.57M | 273.00M | 290.88M | 296.69M |
|
Liabilities and Shareholders Equity
|
| | 1,347.60M | | 1,337.02M | 1,333.63M | 482.32M | 1,231.33M | 1,250.95M | 1,244.48M | 1,203.31M | 1,219.25M | 1,198.77M | 1,278.39M | 1,261.82M | 1,200.04M | 1,171.55M | 1,201.55M | 1,206.53M | 1,218.29M | 1,282.27M | 2,194.24M | 2,063.52M | 2,028.88M | 2,003.64M | 1,437.30M | 1,636.20M | 1,437.30M | 1,386.42M | 1,372.05M | 1,315.54M | 1,308.61M | 1,308.61M | 1,308.61M | 1,308.61M | 1,408.26M | 1,379.62M | 1,392.24M | 1,385.53M | 1,459.53M | 1,439.19M | 1,415.70M | 1,271.92M | 1,269.76M | 1,188.59M | 1,161.54M | 1,132.84M | 407.18M | 416.81M | 411.24M | 398.27M | 406.77M | 416.61M | 413.49M | 434.37M | 435.58M | 469.99M | 472.42M | 478.96M | 605.20M | 605.20M | 501.16M | 605.20M | 614.09M | 645.58M | 655.17M |
|
Treasury Shares
|
| | 1.50M | | 1.51M | 1.53M | 1.53M | 1.58M | 1.70M | 1.72M | 2.25M | 2.27M | 2.29M | 2.31M | 2.33M | 2.34M | 2.40M | 2.43M | 2.48M | 2.49M | 2.57M | 2.60M | 2.22M | 2.69M | 2.73M | 2.73M | 2.28M | 2.77M | 2.83M | 2.84M | 2.54M | 2.84M | 3.19M | 2.61M | 2.64M | 2.68M | 2.02M | 2.71M | 2.72M | 2.79M | 2.79M | 2.82M | 2.82M | 2.90M | 2.91M | 2.95M | 2.95M | 3.13M | 3.13M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M |
|
Retained Earnings
|
| | 363.49M | | 382.48M | 382.65M | 319.78M | 317.26M | 347.63M | 349.02M | 323.92M | 324.60M | 336.18M | 343.89M | 339.88M | 341.19M | 338.26M | 350.37M | 340.04M | 333.10M | 330.64M | 320.11M | 170.36M | 165.91M | 180.84M | 190.59M | -117.29M | -44.15M | -70.72M | -85.73M | -117.29M | -119.75M | -130.74M | -127.59M | -156.34M | -209.98M | -215.95M | -222.88M | -217.95M | | -232.86M | -248.69M | -362.52M | -364.07M | -385.33M | -398.63M | -413.67M | -304.95M | -311.70M | -309.19M | -310.33M | -302.61M | -300.87M | -300.59M | -302.49M | -296.45M | -278.24M | -272.82M | -276.71M | -275.79M | -268.15M | -271.15M | -168.43M | -164.38M | -153.07M | -148.92M |