|
Cash & Equivalents
|
114.40M | 102.99M | 125.92M | 130.55M | 117.76M | 143.90M | 171.31M | 168.88M | 170.81M | 179.70M | 197.10M | 201.08M | 149.62M | 87.68M | 76.33M | 112.48M | 107.74M | 166.51M | 95.06M | 58.94M | 54.98M | 60.07M | 77.30M | 68.46M | 50.40M | 80.86M | 102.24M | 94.37M | 52.46M | 50.91M | 75.75M | 99.74M | 95.36M | 67.93M | 69.71M | 74.28M | 59.03M | 76.34M | 148.50M | 176.17M | 139.40M | 121.58M | 121.40M | 119.12M | 129.22M | 133.84M | 165.37M | 184.36M | 146.21M | 141.48M | 122.06M | 114.75M | 118.95M | 134.80M | 124.98M | 142.41M | 132.39M | 139.52M | 164.24M | 183.39M | 156.98M | 177.86M | 216.39M | 230.06M | 189.70M | 199.27M |
|
Cash & Current Investments
|
114.40M | 102.99M | 125.92M | 130.55M | 117.76M | 143.90M | 171.31M | 168.88M | 170.81M | 179.70M | 197.10M | 201.08M | 149.62M | 87.68M | 76.33M | 112.48M | 107.74M | 166.51M | 95.06M | 58.94M | 54.98M | 60.07M | 77.30M | 68.46M | 50.40M | 80.86M | 102.24M | 94.37M | 52.46M | 50.91M | 75.75M | 99.74M | 95.36M | 67.93M | 69.71M | 74.28M | 59.03M | 76.34M | 148.50M | 176.17M | 139.40M | 121.58M | 121.40M | 119.12M | 129.22M | 133.84M | 165.37M | 184.36M | 146.21M | 141.48M | 122.06M | 114.75M | 118.95M | 134.80M | 124.98M | 142.41M | 132.39M | 139.52M | 164.24M | 183.39M | 156.98M | 177.86M | 216.39M | 230.06M | 189.70M | 199.27M |
|
Receivables - Net
|
| | 98.92M | | 76.54M | 71.33M | 77.77M | 71.26M | 71.26M | 69.05M | 93.36M | 115.45M | 119.71M | 135.09M | 217.32M | 168.15M | 165.45M | 166.65M | 203.57M | 203.60M | 206.90M | 217.45M | 227.11M | 176.00M | 220.97M | 178.94M | 219.12M | 170.00M | 168.63M | 159.41M | 268.16M | 183.48M | 195.15M | 182.27M | 262.85M | 465.50M | 453.39M | 461.47M | 537.19M | 443.16M | 613.29M | 515.66M | 572.24M | 504.20M | 524.62M | 515.38M | 605.01M | 479.98M | 486.98M | 510.48M | 596.57M | 587.51M | 594.93M | 727.75M | 701.60M | 613.10M | 619.14M | 650.07M | 766.32M | 700.73M | 792.75M | 763.50M | 774.48M | 739.85M | 743.77M | 823.59M |
|
Receivables - Other
|
| | 9.47M | | 8.10M | 9.16M | 9.58M | 8.04M | 9.82M | 7.13M | 6.69M | 23.48M | 30.84M | 36.33M | 41.01M | 31.84M | 37.04M | 32.30M | 34.93M | 29.89M | 32.11M | 36.02M | 31.52M | 29.02M | 48.30M | 40.05M | 32.12M | 23.29M | 23.67M | 23.57M | 21.92M | 22.70M | 24.51M | 25.80M | 27.51M | 117.28M | 319.48M | 324.02M | 336.86M | 320.57M | 341.42M | 365.48M | 399.30M | 375.74M | 374.85M | 380.30M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 108.38M | | 84.64M | 80.49M | 87.35M | 79.30M | 81.08M | 76.17M | 100.05M | 138.93M | 150.55M | 171.42M | 258.33M | 199.99M | 202.49M | 198.95M | 238.51M | 233.49M | 239.01M | 253.47M | 258.63M | 205.02M | 269.27M | 218.99M | 251.23M | 193.29M | 192.29M | 182.98M | 290.08M | 206.18M | 219.67M | 208.07M | 290.35M | 582.78M | 772.87M | 785.49M | 874.05M | 763.73M | 954.71M | 881.14M | 971.54M | 879.94M | 899.47M | 895.68M | 605.01M | 479.98M | 486.98M | 510.48M | 596.57M | 587.51M | 594.93M | 727.75M | 701.60M | 613.10M | 619.14M | 650.07M | 766.32M | 700.73M | 792.75M | 763.50M | 774.48M | 739.85M | 743.77M | 823.59M |
|
Current Deferred Tax Assets
|
| | 17.46M | | 16.16M | 17.68M | 13.35M | 10.09M | 11.29M | 13.62M | 25.94M | 39.94M | 39.14M | 42.99M | 34.34M | 69.35M | 69.97M | 66.46M | 47.59M | 71.05M | 74.25M | 81.77M | 44.10M | 52.86M | 56.00M | 58.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 12.08M | | 12.76M | 12.58M | 13.37M | 15.59M | 14.53M | 9.49M | 9.45M | 17.84M | 15.46M | 15.73M | 16.75M | 20.94M | 19.30M | 21.11M | 65.33M | 50.96M | 29.88M | 26.79M | 40.42M | 27.34M | 25.62M | 25.73M | 27.46M | 27.49M | 26.01M | 28.82M | 33.58M | 29.81M | 27.19M | 25.62M | 58.13M | 29.96M | 28.37M | 25.88M | 23.28M | 40.83M | 52.26M | 31.71M | 24.54M | 32.47M | 30.53M | 25.91M | 24.29M | 32.18M | 31.43M | 30.42M | 24.70M | 33.47M | 34.03M | 29.77M | 28.01M | 34.02M | 57.18M | 34.75M | 35.55M | 34.94M | 31.83M | 31.88M | 29.22M | 35.88M | 37.21M | 33.34M |
|
Current Assets
|
| | 274.06M | | 249.05M | 268.51M | 294.81M | 285.60M | 288.18M | 291.24M | 341.86M | 416.61M | 373.83M | 337.51M | 356.13M | 422.03M | 417.92M | 475.69M | 436.36M | 411.93M | 390.60M | 410.45M | 373.92M | 356.05M | 381.46M | 380.63M | 382.50M | 312.91M | 268.48M | 262.77M | 407.99M | 340.87M | 345.48M | 306.72M | 421.82M | 419.29M | 389.99M | 413.33M | 566.48M | 514.22M | 1,121.98M | 1,004.89M | 920.38M | 806.45M | 852.41M | 870.33M | 1,154.91M | 956.25M | 985.23M | 1,011.53M | 937.43M | 1,009.73M | 1,045.80M | 1,210.96M | 1,114.81M | 954.04M | 1,028.50M | 1,226.71M | 1,406.64M | 1,298.60M | 1,381.21M | 1,085.60M | 990.82M | 1,208.70M | 1,144.75M | 1,163.54M |
|
Property, Plant & Equipment (Net)
|
| | 17.57M | | 17.87M | 18.10M | 18.54M | 22.11M | 22.29M | 21.19M | 20.48M | 45.71M | 38.81M | 40.37M | 41.29M | 49.34M | 47.86M | 50.40M | 57.35M | 55.99M | 54.73M | 56.27M | 60.36M | 57.49M | 58.31M | 58.80M | 60.63M | 59.97M | 71.72M | 78.89M | 78.95M | 77.98M | 77.79M | 79.88M | 80.23M | 80.78M | 78.81M | 75.44M | 72.73M | 70.91M | 70.81M | 72.75M | 70.38M | 67.89M | 69.01M | 67.03M | 64.73M | 62.74M | 61.53M | 61.69M | 63.05M | 60.77M | 56.23M | 54.33M | 52.50M | 48.33M | 45.00M | 41.10M | 37.86M | 36.92M | 34.94M | 31.44M | 35.07M | 33.71M | 33.20M | 33.32M |
|
Goodwill
|
| | 252.28M | | 199.74M | 204.62M | 251.37M | 218.40M | 219.31M | 215.86M | 501.14M | 487.54M | 480.90M | 505.79M | 548.57M | 603.67M | 625.99M | 630.74M | 716.65M | 665.41M | 668.57M | 816.93M | 828.60M | 773.42M | 775.28M | 773.26M | 913.26M | 917.47M | 915.66M | 915.86M | 909.69M | 913.01M | 915.18M | 909.69M | 909.69M | 909.69M | 909.69M | 909.69M | 909.69M | 909.69M | 1,279.47M | 1,278.27M | 1,280.53M | 1,280.23M | 1,280.23M | 1,280.23M | 1,280.23M | 1,300.00M | 1,300.00M | 1,300.00M | 1,280.23M | 1,300.00M | 1,300.00M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M |
|
Intangibles
|
| | 30.04M | | 25.10M | 26.46M | 48.29M | 26.27M | 53.41M | 52.70M | 52.42M | 166.56M | 168.07M | 168.56M | 174.46M | 281.94M | 248.17M | 250.27M | 302.65M | 303.75M | 302.29M | 338.38M | 349.18M | 344.13M | 347.41M | 342.35M | 364.81M | 332.22M | 327.71M | 327.67M | 311.75M | 314.14M | 317.66M | 320.29M | 321.86M | 325.33M | 318.59M | 317.23M | 168.13M | 162.84M | 374.91M | 363.35M | 356.97M | 344.16M | 335.70M | 328.26M | 321.98M | 311.98M | 303.15M | 292.66M | 283.00M | 273.53M | 261.78M | 235.05M | 228.70M | 220.54M | 212.26M | 203.14M | 195.65M | 186.78M | 178.60M | 172.31M | 165.38M | 160.72M | 156.54M | 151.19M |
|
Goodwill & Intangibles
|
| | 282.32M | | 224.84M | 231.08M | 299.66M | 244.67M | 272.73M | 268.56M | 553.56M | 654.10M | 648.97M | 674.35M | 723.03M | 885.61M | 874.16M | 881.01M | 1,019.30M | 969.16M | 970.85M | 1,155.31M | 1,177.78M | 1,117.55M | 1,122.69M | 1,115.61M | 1,278.07M | 1,249.69M | 1,243.37M | 1,243.53M | 1,221.44M | 1,227.15M | 1,232.85M | 1,229.98M | 1,231.56M | 1,235.02M | 1,228.28M | 1,226.92M | 1,077.82M | 1,072.54M | 1,654.38M | 1,641.61M | 1,637.49M | 1,624.38M | 1,615.92M | 1,608.48M | 1,602.21M | 1,611.97M | 1,603.15M | 1,592.66M | 1,563.23M | 1,573.53M | 1,561.78M | 1,461.08M | 1,454.72M | 1,446.57M | 1,438.29M | 1,429.16M | 1,421.67M | 1,412.81M | 1,404.63M | 1,398.34M | 1,391.40M | 1,386.74M | 1,382.56M | 1,377.22M |
|
Long-Term Deferred Tax
|
| | 26.02M | | 26.88M | 29.61M | 44.38M | 30.93M | 28.78M | 21.68M | 13.47M | 8.19M | 30.38M | 45.29M | 63.37M | 20.12M | 31.03M | 34.77M | 48.85M | 39.54M | 41.74M | 28.56M | 94.54M | 51.67M | 54.30M | 45.69M | 90.87M | 71.89M | 91.12M | 99.36M | 77.48M | 85.44M | 111.84M | 121.84M | 66.75M | 22.11M | 25.18M | 28.18M | 110.71M | 38.41M | 63.57M | 62.97M | 51.61M | 63.80M | 59.30M | 60.40M | 57.48M | 63.77M | 64.86M | 64.78M | 50.78M | 51.24M | 53.88M | 55.45M | 53.74M | 63.34M | 74.40M | 75.45M | 58.50M | 56.02M | 61.23M | 64.67M | 72.71M | 76.68M | 80.83M | 84.32M |
|
Other Non-Current Assets
|
| | 10.59M | | 10.76M | 11.97M | 10.29M | 8.71M | 7.96M | 20.94M | 33.75M | 32.59M | 32.80M | 32.69M | 31.75M | 40.23M | 39.28M | 43.03M | 40.91M | 41.96M | 42.59M | 46.32M | 69.78M | 74.09M | 43.13M | 44.52M | 33.66M | 36.97M | 37.44M | 44.17M | 39.05M | 37.30M | 38.34M | 37.19M | 36.48M | 56.83M | 57.63M | 54.48M | 52.15M | 48.88M | 53.44M | 72.00M | 72.73M | 70.17M | 69.87M | 69.05M | 54.10M | 54.16M | 57.41M | 60.56M | 62.48M | 64.11M | 64.70M | 60.17M | 67.17M | 66.02M | 64.66M | 64.17M | 63.33M | 60.14M | 60.99M | 54.46M | 53.45M | 33.46M | 33.58M | 30.78M |
|
Non-Current Assets
|
| | 315.98M | | 303.47M | 312.88M | 278.58M | 329.85M | 325.47M | 323.46M | 309.31M | 812.06M | 829.17M | 883.30M | 831.39M | 1,135.29M | 1,115.81M | 1,125.80M | 1,196.64M | 1,228.07M | 1,223.60M | 1,411.57M | 1,382.24M | 1,415.45M | 1,391.00M | 1,364.04M | 1,502.41M | 1,521.43M | 1,531.45M | 1,539.42M | 1,416.83M | 1,404.50M | 1,400.98M | 1,386.33M | 1,373.07M | 1,573.77M | 1,550.57M | 1,542.81M | 1,528.93M | 1,599.92M | 2,328.34M | 2,335.87M | 2,337.16M | 2,303.45M | 2,285.17M | 2,262.10M | 2,231.99M | 2,203.95M | 2,189.95M | 2,172.95M | 2,221.31M | 2,200.72M | 2,172.87M | 2,052.18M | 2,095.09M | 2,052.76M | 2,040.39M | 2,028.12M | 2,038.09M | 2,001.60M | 1,983.46M | 2,007.38M | 2,034.47M | 1,994.56M | 1,993.53M | 1,997.36M |
|
Assets
|
| | 590.04M | | 552.52M | 581.39M | 601.53M | 615.45M | 613.65M | 614.70M | 664.64M | 1,228.68M | 1,203.00M | 1,220.80M | 1,250.89M | 1,557.32M | 1,533.72M | 1,601.49M | 1,681.85M | 1,640.00M | 1,614.20M | 1,822.02M | 1,850.70M | 1,771.49M | 1,772.46M | 1,744.66M | 1,975.79M | 1,834.34M | 1,799.92M | 1,802.19M | 1,902.30M | 1,830.81M | 1,858.30M | 1,814.89M | 1,861.64M | 2,015.17M | 1,965.74M | 1,984.32M | 2,122.45M | 2,114.14M | 3,450.32M | 3,340.76M | 3,257.53M | 3,109.90M | 3,137.58M | 3,132.43M | 3,386.90M | 3,160.20M | 3,175.18M | 3,184.49M | 3,158.74M | 3,210.45M | 3,218.67M | 3,263.14M | 3,209.89M | 3,006.80M | 3,068.89M | 3,254.83M | 3,444.74M | 3,300.20M | 3,364.67M | 3,092.99M | 3,025.29M | 3,203.26M | 3,138.28M | 3,160.90M |
|
Accounts Payables
|
| | 17.59M | | 11.03M | 7.36M | 15.26M | 14.51M | 12.70M | 11.43M | 11.53M | 22.83M | 27.24M | 27.47M | 33.93M | 40.00M | 43.69M | 39.45M | 43.66M | 41.88M | 41.23M | 43.72M | 50.35M | 38.36M | 36.28M | 38.45M | 55.42M | 38.60M | 53.33M | 38.12M | 42.87M | 35.98M | 36.05M | 29.66M | 34.72M | 33.48M | 30.83M | 27.38M | 39.60M | 28.05M | 46.98M | 36.00M | 37.01M | 32.17M | 42.80M | 38.93M | 41.22M | 37.28M | 37.90M | 35.32M | 41.31M | 38.93M | 41.08M | 38.23M | 48.00M | 47.17M | 48.14M | 40.95M | 45.96M | 44.29M | 48.80M | 47.91M | 45.42M | 52.52M | 58.08M | 55.28M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 6.41M | | | 6.94M | 7.34M | 10.72M | 14.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 17.59M | | 11.03M | 7.36M | 15.26M | 14.51M | 12.70M | 11.43M | 11.53M | 22.83M | 27.24M | 27.47M | 33.93M | 40.00M | 43.69M | 39.45M | 50.07M | 41.88M | 41.23M | 50.66M | 57.69M | 49.08M | 50.82M | 38.45M | 55.42M | 38.60M | 53.33M | 38.12M | 42.87M | 35.98M | 36.05M | 29.66M | 34.72M | 33.48M | 30.83M | 27.38M | 39.60M | 28.05M | 46.98M | 36.00M | 37.01M | 32.17M | 42.80M | 38.93M | 41.22M | 37.28M | 37.90M | 35.32M | 41.31M | 38.93M | 41.08M | 38.23M | 48.00M | 47.17M | 48.14M | 40.95M | 45.96M | 44.29M | 48.80M | 47.91M | 45.42M | 52.52M | 58.08M | 55.28M |
|
Accumulated Expenses
|
| | 24.49M | | 22.08M | 26.24M | 26.17M | 16.63M | 23.13M | 26.57M | 27.95M | 34.12M | 34.62M | 37.81M | 35.19M | 33.34M | 37.05M | 40.30M | 35.62M | 32.29M | 36.66M | 39.98M | 35.30M | 31.77M | 40.70M | 39.94M | 31.21M | 33.62M | 42.22M | 48.65M | 47.80M | 35.76M | 44.22M | 47.70M | 48.93M | 34.35M | 42.51M | 48.14M | 38.12M | 29.57M | 38.98M | 41.28M | 29.32M | 35.03M | 36.72M | 42.64M | 48.56M | 35.49M | 39.89M | 46.69M | 51.38M | 32.32M | 40.08M | 43.64M | 45.29M | 29.83M | 40.84M | 42.02M | 53.89M | 26.94M | 33.45M | 42.81M | 55.57M | 30.78M | 40.79M | 47.35M |
|
Other Accumulated Expenses
|
| | 25.78M | | | | 24.29M | 21.73M | | 21.35M | 23.48M | 28.76M | 29.34M | 34.39M | 36.40M | 34.21M | 31.40M | 39.37M | 95.02M | 70.82M | 55.64M | 44.18M | 67.50M | 50.31M | 58.19M | 61.81M | 75.22M | 65.46M | 61.23M | 55.08M | 78.84M | 54.15M | 103.87M | 53.02M | 102.90M | 64.31M | 58.62M | 60.08M | 61.69M | 90.60M | 81.16M | 69.68M | 76.97M | 66.38M | 79.00M | 65.45M | 81.61M | 68.72M | 65.79M | 61.81M | 79.59M | 67.92M | 78.56M | 75.11M | 102.64M | 70.66M | 96.38M | 77.91M | 82.24M | 65.76M | 62.16M | 75.04M | 73.81M | 71.73M | 64.63M | 82.54M |
|
Short term Debt
|
| | | | | 75.00M | 75.00M | 75.00M | 75.00M | | | 14.38M | 15.00M | 15.62M | 17.50M | 50.00M | 56.25M | 41.40M | 47.31M | 53.23M | 59.14M | 83.38M | 87.35M | 91.32M | 95.29M | 95.29M | 89.71M | 90.06M | 90.20M | 90.27M | 90.32M | 17.70M | 17.77M | 17.77M | 17.79M | 20.38M | 22.99M | 18.77M | 20.77M | 20.79M | 34.09M | 34.12M | 34.15M | 34.18M | 34.21M | 34.24M | 34.27M | 34.29M | 36.07M | 40.97M | 45.87M | 50.78M | 55.69M | 60.60M | 65.52M | 70.44M | 74.29M | 74.35M | 74.41M | 34.88M | 34.89M | 34.91M | 34.93M | 34.95M | 40.91M | 40.92M |
|
Current Taxes
|
| | 10.68M | | 1.43M | 0.60M | 6.18M | 2.48M | 1.78M | 1.17M | 10.43M | 0.27M | | | 3.54M | 4.73M | 3.59M | 5.09M | 1.19M | 4.12M | 2.62M | 3.75M | 6.28M | 8.38M | 1.76M | 4.55M | 4.73M | 12.67M | 6.48M | 3.11M | 11.33M | 10.98M | 5.13M | 7.66M | 9.90M | 6.18M | 3.14M | 1.60M | 5.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 106.35M | | 113.35M | 131.50M | 121.94M | 141.43M | 131.74M | 123.86M | 133.00M | 177.80M | 165.14M | 169.19M | 139.86M | 148.91M | 149.32M | 129.23M | 122.05M | 149.97M | 141.39M | 141.32M | 131.81M | 131.01M | 135.80M | 124.78M | 128.56M | 123.41M | 123.06M | 116.99M | 105.19M | 109.99M | 106.15M | 109.18M | 145.34M | 157.02M | 153.24M | 142.46M | 156.13M | 152.22M | 138.43M | 137.22M | 118.94M | 136.76M | 137.42M | 131.28M | 129.41M | 137.20M | 130.03M | 138.64M | 110.35M | 120.31M | 112.30M | 75.60M | 81.54M | 91.64M | 93.86M | 84.55M | 84.36M | 97.26M | 91.95M | 87.86M | 94.72M | 90.89M | 89.62M | 79.66M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.17M | 0.33M | 0.21M | 0.57M | 0.75M | 0.94M | 0.69M | 0.20M | 0.20M | 0.49M | 0.28M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 195.40M | | 172.64M | 271.01M | 270.76M | 273.38M | 265.67M | 185.97M | 227.06M | 298.83M | 292.00M | 305.15M | 266.60M | 311.53M | 321.51M | 295.42M | 345.60M | 353.25M | 337.38M | 356.54M | 378.59M | 351.65M | 368.31M | 365.08M | 384.86M | 363.81M | 376.52M | 352.22M | 376.37M | 264.57M | 313.19M | 264.99M | 321.78M | 270.34M | 260.42M | 249.63M | 296.62M | 260.38M | 870.25M | 734.88M | 611.95M | 556.36M | 580.46M | 590.18M | 905.61M | 716.12M | 766.46M | 803.49M | 754.15M | 813.61M | 845.00M | 997.97M | 858.84M | 700.91M | 781.87M | 945.63M | 1,037.25M | 948.82M | 1,044.12M | 697.29M | 602.63M | 804.51M | 774.62M | 737.10M |
|
Non-Current Debt
|
| | 75.00M | | 75.00M | | | | | 75.00M | 75.00M | 182.50M | 178.75M | 194.00M | 356.75M | 432.50M | 416.88M | 422.86M | 708.07M | 725.28M | 693.50M | 862.91M | 804.58M | 758.76M | 712.94M | 689.11M | 834.45M | 668.86M | 633.15M | 652.39M | 653.60M | 679.13M | 674.80M | 674.39M | 667.94M | 658.86M | 654.81M | 656.16M | 650.99M | 645.78M | 1,352.10M | 1,373.56M | 1,339.01M | 1,321.45M | 1,282.89M | 1,234.32M | 1,120.74M | 1,097.16M | 1,071.82M | 1,033.35M | 1,019.87M | 1,036.38M | 1,031.13M | 947.75M | 1,024.35M | 1,010.94M | 991.83M | 987.22M | 963.60M | 981.85M | 973.12M | 959.39M | 889.65M | 810.91M | 857.11M | 826.89M |
|
Non-Current Deffered Revenue
|
| | 31.53M | | 37.11M | 35.73M | 31.05M | 33.24M | 30.04M | 32.49M | 32.72M | 29.49M | 38.72M | 44.16M | 51.52M | 56.46M | 59.80M | 67.31M | 45.66M | 45.26M | 48.23M | 42.14M | 49.22M | 47.15M | 46.29M | 46.93M | 42.08M | 41.40M | 40.55M | 40.72M | 49.86M | 55.40M | 52.18M | 47.67M | 51.97M | 45.38M | 50.90M | 48.79M | 51.29M | 60.85M | 59.12M | 60.49M | 53.16M | 46.10M | 63.69M | 71.87M | 33.56M | 31.38M | 32.52M | 32.91M | 25.93M | 27.79M | 31.23M | 22.44M | 23.23M | 21.64M | 24.50M | 23.11M | 24.78M | 20.12M | 19.29M | 19.32M | 19.30M | 18.44M | 17.93M | 14.58M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 9.41M | | | | 8.54M | | | | 14.94M | 13.85M | 12.95M | 12.63M | 11.00M | 10.21M | 10.08M | 15.38M | 13.44M | 11.89M | 15.89M | 14.57M | 28.07M | 26.44M | 24.58M | 24.05M | 26.35M | 25.09M | 24.49M | 19.79M | 16.91M | 26.56M | 25.17M | 26.37M | 31.71M | 24.70M | 23.24M | 24.41M | 109.09M | 31.96M | 31.14M | 27.27M | 90.56M | 37.96M | 35.21M | 31.95M | 84.21M | 32.52M | 30.98M | 30.46M | 79.58M | 38.68M | 37.29M | 33.69M | 77.20M | 39.47M | 41.05M | 38.44M | 39.92M | 40.94M | 42.05M | 50.11M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.97M | 65.74M | 63.39M | 61.81M | 43.05M | 46.00M | 39.95M | 53.40M | 37.67M | 48.01M | 45.35M | 54.86M | 41.72M | 35.12M | 32.23M | 45.13M | 32.03M | 29.39M | 28.66M | 38.42M | 27.38M | 25.24M | 23.60M | 22.59M | 20.93M | 23.55M | 23.21M |
|
Other Non-Current Liabilities
|
| | 30.07M | | 28.68M | 27.28M | 24.00M | 24.00M | 24.00M | 24.00M | 24.00M | 24.00M | 27.94M | 25.26M | 26.72M | 29.25M | 26.17M | 26.59M | 27.83M | 27.40M | 22.35M | 24.22M | 23.45M | 24.83M | 30.47M | 30.07M | 31.93M | 29.67M | 29.48M | 38.04M | 41.20M | 36.34M | 35.73M | 36.74M | 38.44M | 35.01M | 33.72M | 40.44M | 43.61M | 39.20M | 42.48M | 40.21M | 44.63M | 43.18M | 42.66M | 46.00M | 39.93M | 42.20M | 42.60M | 41.88M | 34.54M | 33.76M | 36.84M | 34.06M | 36.00M | 34.98M | 31.48M | 25.49M | 25.00M | 25.52M | 25.09M | 25.32M | 26.87M | 24.93M | 29.52M | 29.82M |
|
Total Non-Current Liabilities
|
| | 323.91M | | 306.57M | 327.40M | 321.90M | 325.79M | 310.10M | 302.93M | 323.31M | 675.50M | 679.47M | 718.30M | 689.81M | 1,002.34M | 999.13M | 1,098.21M | 1,110.33M | 1,134.01M | 1,089.19M | 1,276.97M | 1,245.84M | 1,169.45M | 1,143.43M | 1,115.69M | 1,289.46M | 1,100.50M | 1,074.81M | 1,069.38M | 1,106.17M | 1,024.19M | 1,064.67M | 1,006.84M | 1,058.60M | 1,001.14M | 991.30M | 980.95M | 1,030.62M | 1,042.36M | 2,355.26M | 2,241.61M | 2,082.93M | 1,998.92M | 2,004.18M | 1,963.59M | 2,140.37M | 1,920.28M | 1,954.02M | 1,947.06M | 1,879.42M | 1,952.02M | 1,973.47M | 2,030.86M | 1,980.71M | 1,804.19M | 1,864.89M | 2,018.30M | 2,095.44M | 2,017.63M | 2,102.82M | 1,738.04M | 1,574.09M | 1,695.73M | 1,715.26M | 1,651.90M |
|
Total Liabilities
|
| | 353.98M | | 335.25M | 354.68M | 345.91M | 349.80M | 334.11M | 326.94M | 347.31M | 699.50M | 707.41M | 743.57M | 716.53M | 1,031.59M | 1,025.31M | 1,124.80M | 1,138.16M | 1,161.40M | 1,111.54M | 1,301.19M | 1,269.30M | 1,194.28M | 1,173.90M | 1,145.76M | 1,321.39M | 1,130.17M | 1,104.29M | 1,107.42M | 1,147.38M | 1,060.53M | 1,100.40M | 1,043.58M | 1,097.04M | 1,036.15M | 1,025.02M | 1,021.39M | 1,074.22M | 1,081.56M | 2,397.74M | 2,281.82M | 2,127.57M | 2,042.10M | 2,046.84M | 2,009.59M | 2,180.31M | 1,962.48M | 1,996.62M | 1,988.94M | 1,913.96M | 1,985.78M | 2,010.30M | 2,064.92M | 2,016.71M | 1,839.17M | 1,896.36M | 2,043.79M | 2,120.44M | 2,043.15M | 2,127.92M | 1,763.36M | 1,600.97M | 1,720.66M | 1,744.79M | 1,681.72M |
|
Total Debt
|
| | 75.00M | | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 196.88M | 193.75M | 209.62M | 374.25M | 482.50M | 473.12M | 464.25M | 755.38M | 778.51M | 752.64M | 946.29M | 891.93M | 850.08M | 808.23M | 784.41M | 924.16M | 758.91M | 723.35M | 742.66M | 743.92M | 696.83M | 692.58M | 692.17M | 685.73M | 679.24M | 677.80M | 674.92M | 671.76M | 666.57M | 1,386.18M | 1,407.67M | 1,373.15M | 1,355.63M | 1,317.10M | 1,268.56M | 1,155.01M | 1,131.45M | 1,107.89M | 1,074.32M | 1,065.74M | 1,087.16M | 1,086.82M | 1,008.35M | 1,089.87M | 1,081.38M | 1,066.12M | 1,061.57M | 1,038.00M | 1,016.73M | 1,008.01M | 994.30M | 924.58M | 845.85M | 898.02M | 867.82M |
|
Common Equity
|
| | 236.06M | | 217.27M | 226.71M | 255.62M | 265.66M | 279.54M | 287.76M | 317.33M | 529.17M | 495.59M | 477.23M | 534.36M | 525.73M | 508.42M | 476.70M | 543.69M | 478.60M | 502.67M | 520.83M | 581.40M | 577.22M | 598.56M | 598.90M | 654.40M | 704.17M | 695.64M | -76.46M | 754.92M | -88.05M | -78.98M | -79.57M | 764.60M | 979.02M | 940.72M | 962.94M | 1,048.23M | 1,032.58M | 1,052.58M | 1,058.94M | 1,129.97M | 1,067.80M | 1,090.74M | 1,122.84M | 1,206.60M | 1,197.72M | 1,178.56M | 1,195.55M | 1,244.78M | 1,224.67M | 1,208.36M | 1,198.22M | 1,193.19M | 1,167.63M | 1,172.53M | 1,211.04M | 1,324.30M | 1,257.05M | 1,236.76M | 1,329.63M | 1,424.33M | 1,482.60M | 1,393.50M | 1,479.18M |
|
Shareholder's Equity
|
| | 236.06M | | 217.27M | 226.71M | 255.62M | 265.66M | 279.54M | 287.76M | 317.33M | 529.17M | 495.59M | 477.23M | 534.36M | 525.73M | 508.42M | 476.70M | 543.69M | 478.60M | 502.67M | 520.83M | 581.40M | 577.22M | 598.56M | 598.90M | 654.40M | 704.17M | 695.64M | -76.46M | 754.92M | -88.05M | -78.98M | -79.57M | 764.60M | 979.02M | 940.72M | 962.94M | 1,048.23M | 1,032.58M | 1,052.58M | 1,058.94M | 1,129.97M | 1,067.80M | 1,090.74M | 1,122.84M | 1,206.60M | 1,197.72M | 1,178.56M | 1,195.55M | 1,244.78M | 1,224.67M | 1,208.36M | 1,198.22M | 1,193.19M | 1,167.63M | 1,172.53M | 1,211.04M | 1,324.30M | 1,257.05M | 1,236.76M | 1,329.63M | 1,424.33M | 1,482.60M | 1,393.50M | 1,479.18M |
|
Liabilities and Shareholders Equity
|
| | 590.04M | | 552.52M | 581.39M | 601.53M | 615.45M | 613.65M | 614.70M | 664.64M | 1,228.68M | 1,203.00M | 1,220.80M | 1,250.89M | 1,557.32M | 1,533.72M | 1,601.49M | 1,681.85M | 1,640.00M | 1,614.20M | 1,822.02M | 1,850.70M | 1,771.49M | 1,772.46M | 1,744.66M | 1,975.79M | 1,834.34M | 1,799.92M | 1,802.19M | 1,902.30M | 1,830.81M | 1,858.30M | 1,814.89M | 1,861.64M | 2,015.17M | 1,965.74M | 1,984.32M | 2,122.45M | 2,114.14M | 3,450.32M | 3,340.76M | 3,257.53M | 3,109.90M | 3,137.58M | 3,132.43M | 3,386.90M | 3,160.20M | 3,175.18M | 3,184.49M | 3,158.74M | 3,210.45M | 3,218.67M | 3,263.14M | 3,209.89M | 3,006.80M | 3,068.89M | 3,254.83M | 3,444.74M | 3,300.20M | 3,364.67M | 3,092.99M | 3,025.29M | 3,203.26M | 3,138.28M | 3,160.90M |
|
Treasury Shares
|
| | 0.31M | | 7.47M | 7.61M | 0.50M | 7.40M | 8.08M | 8.08M | 2.79M | 8.25M | 9.21M | 9.52M | 3.30M | 9.52M | 9.88M | 11.17M | 2.72M | 8.68M | 37.11M | 37.11M | 1.15M | 23.11M | 22.02M | 21.56M | 0.94M | 23.82M | 23.28M | 23.25M | 3.02M | 40.13M | 40.13M | 40.13M | 1.65M | 1.35M | 2.35M | 2.35M | 2.35M | 0.02M | 0.02M | 1.23M | 1.23M | 1.00M | 1.00M | 1.00M | 1.00M | 46.36M | 1.00M | 1.00M | 3.00M | 1.13M | 2.06M | 3.21M | 8.62M | 32.20M | 31.93M | 31.80M | 32.45M | 2.06M | 3.74M | 3.95M | 35.27M | 35.25M | 37.11M | 37.27M |
|
Retained Earnings
|
| | 78.09M | | 75.86M | 78.19M | 105.29M | 106.91M | 116.71M | 127.25M | -17.26M | 149.32M | 144.67M | 150.32M | -14.03M | 197.82M | 199.70M | 213.46M | -23.32M | 258.08M | 269.32M | 285.05M | 331.42M | 331.25M | 358.30M | 373.08M | 416.85M | 506.33M | 489.48M | 479.04M | 545.73M | 544.12M | 514.31M | 517.70M | 550.87M | 775.42M | 760.85M | 776.08M | 863.77M | 837.80M | 843.53M | 875.34M | 930.83M | 906.40M | 920.48M | 936.34M | 1,003.49M | 1,001.54M | 1,008.05M | 1,021.81M | 1,131.28M | 1,146.77M | 1,160.11M | 1,183.23M | 1,273.46M | 1,241.15M | 1,234.44M | 1,272.35M | 1,394.97M | 1,387.22M | 1,418.10M | 1,499.53M | 1,598.09M | 1,656.95M | 1,669.16M | 1,760.41M |