|
Cash & Equivalents
|
500.26M | 512.60M | 693.96M | 535.24M | 425.52M | 630.77M | 667.59M | 474.67M | 389.30M | 380.28M | 719.54M | 713.44M | 696.08M | 544.68M | 509.12M | 383.18M | 345.19M | 354.28M | 418.93M | 327.70M | 262.63M | 280.44M | 410.70M | 326.91M | 327.29M | 363.12M | 260.07M | 238.98M | 247.93M | 291.67M | 378.61M | 225.20M | 192.56M | 257.53M | 413.61M | 289.70M | 323.32M | 279.87M | 333.33M | 304.67M | 267.17M | 214.51M | 361.93M | 855.77M | 898.79M | 692.36M | 850.48M | 773.99M | 740.67M | 434.77M | 228.78M | 98.21M | 82.13M | 170.21M | 117.84M | 175.31M | 240.94M | 354.09M | 300.52M | 191.84M | 160.19M | 308.96M | 87.85M | 126.78M | 112.83M |
|
Short-term Investments
|
29.52M | 3.30M | 4.67M | 9.03M | 5.80M | 3.70M | 67.10M | 130.51M | 124.70M | 101.04M | 25.50M | 8.59M | 6.00M | | 121.87M | 113.04M | 59.68M | 2.93M | 10.00M | | | | | | | | | | | | | | | | | 20.00M | 40.00M | 79.86M | 92.14M | 45.00M | 50.00M | 50.00M | 55.00M | 29.96M | | | | 50.00M | | | | | | | | | | 100.00M | | | | 50.00M | | | |
|
Cash & Current Investments
|
529.79M | 515.90M | 698.63M | 544.26M | 431.32M | 634.48M | 734.70M | 605.18M | 514.00M | 481.32M | 745.04M | 722.03M | 702.07M | 544.68M | 630.99M | 496.22M | 404.87M | 357.21M | 428.94M | 327.70M | 262.63M | 280.44M | 410.70M | 326.91M | 327.29M | 363.12M | 260.07M | 238.98M | 247.93M | 291.67M | 378.61M | 225.20M | 192.56M | 257.53M | 413.61M | 309.70M | 363.32M | 359.73M | 425.46M | 349.67M | 317.17M | 264.51M | 416.93M | 885.73M | 898.79M | 692.36M | 850.48M | 823.99M | 740.67M | 434.77M | 228.78M | 98.21M | 82.13M | 170.21M | 117.84M | 175.31M | 240.94M | 454.09M | 300.52M | 191.84M | 160.19M | 358.96M | 87.85M | 126.78M | 112.83M |
|
Receivables - Net
|
40.80M | 46.58M | 34.75M | 39.64M | 41.79M | 40.35M | 36.72M | 31.46M | 31.53M | 41.14M | 40.31M | 37.47M | 40.20M | 47.43M | 46.32M | 55.19M | 45.97M | 59.28M | 73.88M | 67.72M | 47.03M | 55.88M | 67.89M | 64.01M | 50.69M | 63.77M | 80.91M | 73.28M | 65.28M | 74.81M | 86.63M | 79.43M | 80.67M | 77.11M | 78.30M | 72.80M | 74.15M | 84.07M | 93.48M | 73.84M | 98.60M | 112.30M | 119.06M | 106.75M | 107.24M | 124.56M | 146.10M | 155.36M | 228.46M | 286.68M | 230.47M | 220.80M | 250.88M | 242.39M | 259.07M | 271.33M | 239.37M | 247.93M | 230.93M | 231.75M | 214.11M | 262.37M | 228.56M | 237.35M | 245.34M |
|
Receivables - Other
|
| | | | | | 4.37M | | | | 9.95M | | | | 5.70M | | | | 15.00M | | | | 14.28M | | | | 15.88M | | | | 11.87M | | | | 9.54M | | | | 21.13M | | | | 30.58M | | | | 19.48M | | | 39.51M | | | | 9.97M | | | | | | | | | | | |
|
Receivables
|
40.80M | 46.58M | 34.75M | 39.64M | 41.79M | 40.35M | 41.09M | 31.46M | 31.53M | 41.14M | 50.26M | 37.47M | 40.20M | 47.43M | 52.02M | 55.19M | 45.97M | 59.28M | 88.88M | 67.72M | 47.03M | 55.88M | 82.17M | 64.01M | 50.69M | 63.77M | 96.79M | 73.28M | 65.28M | 74.81M | 98.50M | 79.43M | 80.67M | 77.11M | 87.85M | 72.80M | 74.15M | 84.07M | 114.61M | 73.84M | 98.60M | 112.30M | 149.64M | 106.75M | 107.24M | 124.56M | 165.58M | 155.36M | 228.46M | 326.19M | 230.47M | 220.80M | 250.88M | 252.36M | 259.07M | 271.33M | 239.37M | 247.93M | 230.93M | 231.75M | 214.11M | 262.37M | 228.56M | 237.35M | 245.34M |
|
Inventory
|
352.82M | 425.42M | 326.45M | 326.42M | 349.09M | 409.51M | 301.21M | 331.59M | 457.28M | 554.90M | 367.51M | 367.69M | 462.01M | 481.21M | 332.45M | 340.51M | 461.08M | 518.90M | 291.54M | 329.25M | 393.32M | 468.63M | 278.97M | 332.64M | 408.54M | 479.73M | 305.18M | 334.30M | 422.15M | 492.60M | 358.45M | 364.27M | 433.46M | 534.02M | 398.21M | 404.26M | 466.11M | 591.67M | 424.40M | 456.16M | 534.76M | 647.33M | 446.28M | 421.73M | 421.20M | 559.96M | 405.44M | 503.51M | 739.81M | 553.46M | 682.10M | 687.05M | 797.73M | 585.08M | 624.85M | 636.97M | 769.32M | 640.66M | 681.06M | 663.66M | 804.26M | 636.65M | 645.06M | 718.34M | 891.23M |
|
Current Deferred Tax Assets
|
45.60M | 54.36M | 60.16M | 45.44M | 41.13M | 50.91M | 48.06M | 49.02M | 48.59M | 47.25M | 48.76M | 48.36M | 55.61M | 59.20M | 58.23M | 42.65M | 41.81M | 46.51M | 45.48M | 46.06M | 41.65M | 53.45M | 59.10M | 58.57M | 60.97M | 65.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
62.43M | 52.19M | 47.04M | 90.25M | 99.47M | 52.76M | 53.73M | 84.69M | 90.79M | 64.38M | 74.95M | 75.43M | 76.58M | 65.33M | 73.81M | 97.51M | 115.59M | 112.08M | 88.16M | 90.23M | 89.43M | 69.72M | 70.48M | 74.13M | 72.11M | 78.09M | 77.22M | 82.77M | 90.85M | 77.77M | 77.54M | 94.77M | 110.50M | 61.55M | 78.40M | 87.83M | 93.49M | 88.00M | 102.91M | 70.94M | 69.54M | 54.43M | 65.66M | 144.73M | 155.14M | 130.91M | 120.62M | 118.72M | 66.59M | 122.01M | 139.19M | 171.33M | 146.36M | 102.56M | 127.73M | 117.87M | 81.42M | 65.08M | 72.97M | 136.79M | 118.77M | 76.09M | 103.47M | 167.29M | 125.72M |
|
Current Assets
|
1,031.44M | 1,094.45M | 1,167.03M | 1,046.00M | 962.81M | 1,188.00M | 1,174.41M | 1,101.94M | 1,155.14M | 1,205.84M | 1,287.49M | 1,270.03M | 1,356.33M | 1,207.53M | 1,141.80M | 1,032.08M | 1,069.31M | 1,093.98M | 927.99M | 860.95M | 834.04M | 928.12M | 828.04M | 797.69M | 858.63M | 984.71M | 723.38M | 729.33M | 826.22M | 936.85M | 901.23M | 763.67M | 817.18M | 930.21M | 968.53M | 874.60M | 997.08M | 1,123.47M | 1,046.25M | 950.60M | 1,020.07M | 1,078.57M | 1,047.93M | 1,558.94M | 1,582.37M | 1,507.79M | 1,522.64M | 1,601.58M | 1,775.53M | 1,396.92M | 1,280.54M | 1,177.39M | 1,277.11M | 1,100.24M | 1,129.50M | 1,201.49M | 1,353.42M | 1,433.35M | 1,311.32M | 1,248.44M | 1,336.15M | 1,354.23M | 1,088.02M | 1,271.10M | 1,397.03M |
|
Buildings
|
| | | | | | 152.98M | | | | 153.54M | | | | 153.73M | | | | 140.60M | | | | 204.19M | | | | 204.69M | | | | 204.89M | | | | 206.50M | | | | 209.49M | | | | 211.81M | | | | 216.43M | | | 219.19M | | | | 222.86M | | | | 222.66M | | | | 228.39M | | | |
|
Construction in Progress
|
| | | | | | 1.63M | | | | 3.79M | | | | 8.72M | | | | 102.97M | | | | 42.47M | | | | 25.27M | | | | 26.86M | | | | 25.59M | | | | 34.22M | | | | 46.99M | | | | 1.04M | | | 7.12M | | | | 8.11M | | | | 0.85M | | | | 2.49M | | | |
|
Land & Improvements
|
| | | | | | 6.36M | | | | 6.36M | | | | 6.36M | | | | 17.99M | | | | 19.80M | | | | 17.91M | | | | 17.91M | | | | 17.91M | | | | 17.91M | | | | 17.91M | | | | 17.91M | | | 17.91M | | | | 17.91M | | | | 17.91M | | | | 17.91M | | | |
|
Property, Plant & Equipment (Net)
|
745.09M | 741.02M | 713.14M | 677.88M | 657.13M | 652.36M | 643.12M | 641.91M | 635.54M | 629.49M | 582.16M | 562.06M | 534.89M | 527.38M | 509.63M | 526.80M | 598.55M | 630.09M | 632.99M | 680.38M | 729.46M | 717.54M | 698.23M | 710.26M | 715.65M | 709.26M | 703.59M | 706.22M | 700.27M | 708.49M | 707.80M | 710.50M | 719.13M | 726.17M | 724.24M | 732.18M | 732.35M | 735.71M | 742.15M | 744.67M | 754.03M | 764.35M | 735.12M | 667.26M | 659.35M | 650.40M | 623.81M | 641.40M | 665.41M | 728.27M | 745.16M | 775.97M | 789.81M | 781.51M | 762.43M | 758.74M | 742.79M | 713.34M | 703.55M | 722.19M | 745.99M | 751.26M | 765.59M | 773.87M | 797.15M |
|
Long-Term Investments
|
198.56M | 203.15M | 197.77M | 187.49M | 166.72M | 5.92M | 5.92M | 5.92M | 0.65M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
11.18M | 11.16M | 11.21M | 11.41M | 11.36M | 11.39M | 11.47M | 11.71M | 11.67M | 11.51M | 11.47M | 11.54M | 11.45M | 11.49M | 11.48M | 11.43M | 13.81M | 13.79M | 13.53M | 13.60M | 13.62M | 13.51M | 13.10M | 13.24M | 13.01M | 12.98M | 17.19M | 17.52M | 17.40M | 17.32M | 14.89M | 14.77M | 15.07M | 14.97M | 15.07M | 14.96M | 14.93M | 14.90M | 14.90M | 14.82M | 14.88M | 14.89M | 13.16M | 12.97M | 13.11M | 13.13M | 13.27M | 20.56M | 20.59M | 271.42M | 275.59M | 275.60M | 275.40M | 264.94M | 269.09M | 269.16M | 269.02M | 225.30M | 269.05M | 269.01M | 268.99M | 268.87M | 269.02M | 269.02M | 268.98M |
|
Intangibles
|
| | | 5.33M | 8.68M | 9.01M | 9.97M | 43.11M | 43.51M | 43.85M | 44.14M | 44.36M | 43.84M | 44.11M | 44.27M | 44.56M | 51.96M | 52.48M | 58.12M | 58.76M | 59.02M | 59.20M | 59.38M | 60.46M | 61.06M | 61.54M | 67.40M | 68.16M | 68.43M | 68.61M | 68.98M | 69.05M | 69.17M | 69.62M | 70.32M | 70.64M | 70.75M | 70.87M | 43.27M | 42.40M | 41.45M | 40.58M | 39.85M | 39.01M | 38.32M | 37.73M | 57.06M | 54.26M | 52.94M | 102.70M | 100.68M | 98.65M | 96.53M | 94.54M | 92.40M | 90.31M | 88.20M | 46.11M | 45.18M | 44.24M | 43.37M | 42.45M | 41.55M | 40.67M | 39.76M |
|
Goodwill & Intangibles
|
11.18M | 11.16M | 11.21M | 16.74M | 20.04M | 20.40M | 21.44M | 54.82M | 55.17M | 55.36M | 55.61M | 55.91M | 55.29M | 55.60M | 55.76M | 55.99M | 65.77M | 66.28M | 71.65M | 72.36M | 72.63M | 72.72M | 72.48M | 73.70M | 74.07M | 74.52M | 84.58M | 85.67M | 85.83M | 85.93M | 83.86M | 83.83M | 84.23M | 84.59M | 85.39M | 60.93M | 59.99M | 59.06M | 58.17M | 57.22M | 56.33M | 55.47M | 53.00M | 51.97M | 51.43M | 50.86M | 70.33M | 70.62M | 69.33M | 374.12M | 376.27M | 374.25M | 371.94M | 359.48M | 361.49M | 359.47M | 357.22M | 271.41M | 314.23M | 313.25M | 312.36M | 311.32M | 310.57M | 309.70M | 308.73M |
|
Long-Term Deferred Tax
|
1.98M | 22.72M | 27.30M | 30.14M | 28.72M | 27.48M | 19.62M | 10.03M | 2.46M | 8.83M | 13.47M | 16.58M | 22.48M | 23.20M | 31.28M | 23.32M | 25.44M | 19.09M | 24.84M | 11.66M | 13.53M | 26.60M | 73.14M | 67.70M | 74.14M | 82.69M | 64.93M | 38.90M | 44.37M | 49.63M | 49.25M | 33.41M | 28.76M | 29.02M | 9.34M | 9.11M | 8.56M | 12.80M | 14.06M | 20.95M | 16.76M | 16.83M | 22.72M | 25.61M | 30.22M | 12.77M | 33.05M | 46.60M | 57.75M | 44.17M | 42.98M | 37.02M | 34.13M | 36.48M | 13.03M | 21.99M | 20.79M | 82.06M | 89.33M | 87.25M | 88.09M | 68.16M | 78.48M | 48.32M | 46.75M |
|
Other Non-Current Assets
|
22.06M | 23.40M | 21.69M | 16.94M | 16.44M | 17.29M | 23.89M | 26.29M | 21.40M | 14.69M | 16.38M | 19.00M | 19.90M | 25.07M | 23.72M | 35.48M | 28.31M | 38.71M | 45.55M | 36.20M | 40.89M | 38.44M | 37.20M | 36.45M | 51.63M | 51.44M | 51.34M | 52.89M | 54.17M | 60.27M | 60.12M | 62.38M | 58.66M | 54.42M | 52.46M | 54.11M | 52.77M | 50.44M | 42.75M | 37.68M | 49.43M | 50.90M | 50.98M | 33.56M | 33.11M | 33.08M | 29.01M | 31.58M | 33.88M | 50.14M | 50.59M | 58.50M | 54.86M | 56.24M | 57.69M | 55.91M | 55.73M | 52.45M | 58.94M | 59.62M | 59.60M | 94.19M | 96.77M | 97.37M | 113.05M |
|
Non-Current Assets
|
978.87M | 1,001.46M | 971.12M | 929.19M | 886.89M | 721.13M | 705.59M | 730.39M | 711.36M | 704.61M | 663.31M | 646.42M | 622.55M | 625.60M | 559.25M | 634.97M | 710.77M | 746.10M | 695.79M | 790.92M | 846.02M | 843.96M | 755.16M | 875.07M | 901.58M | 903.12M | 772.60M | 866.97M | 866.97M | 885.69M | 772.06M | 869.52M | 869.14M | 871.57M | 785.98M | 856.32M | 853.67M | 858.01M | 800.32M | 2,304.75M | 2,339.09M | 2,373.68M | 2,207.04M | 2,071.17M | 2,045.61M | 1,990.43M | 1,850.11M | 1,893.44M | 1,974.48M | 2,295.41M | 2,420.98M | 2,451.83M | 2,395.37M | 2,227.99M | 2,244.39M | 2,230.42M | 2,167.37M | 1,990.04M | 1,827.20M | 1,875.55M | 1,983.73M | 2,046.66M | 2,237.30M | 2,378.33M | 2,368.09M |
|
Assets
|
2,010.31M | 2,095.91M | 2,138.15M | 1,975.19M | 1,849.70M | 1,909.12M | 1,880.00M | 1,832.34M | 1,866.50M | 1,910.45M | 1,950.80M | 1,916.45M | 1,978.88M | 1,833.13M | 1,756.05M | 1,667.04M | 1,780.09M | 1,840.09M | 1,694.16M | 1,651.88M | 1,680.06M | 1,772.07M | 1,696.91M | 1,672.76M | 1,760.21M | 1,887.84M | 1,612.25M | 1,596.30M | 1,693.19M | 1,822.54M | 1,782.66M | 1,633.19M | 1,686.32M | 1,801.78M | 1,816.31M | 1,730.91M | 1,850.75M | 1,981.48M | 1,903.38M | 3,255.35M | 3,359.16M | 3,452.25M | 3,328.68M | 3,630.11M | 3,627.98M | 3,498.22M | 3,434.81M | 3,495.02M | 3,750.01M | 3,786.64M | 3,701.52M | 3,629.22M | 3,672.48M | 3,420.96M | 3,373.89M | 3,431.91M | 3,520.79M | 3,557.91M | 3,557.22M | 3,540.32M | 3,736.13M | 3,830.78M | 3,767.35M | 4,061.03M | 4,189.86M |
|
Accounts Payables
|
151.98M | 198.98M | 158.53M | 143.48M | 144.93M | 196.50M | 167.72M | 155.18M | 187.57M | 222.89M | 183.78M | 133.86M | 171.66M | 213.20M | 176.87M | 161.78M | 292.12M | 353.23M | 203.87M | 195.70M | 254.80M | 309.35M | 191.15M | 203.24M | 263.14M | 304.99M | 182.79M | 202.69M | 286.69M | 314.11M | 246.20M | 208.86M | 275.48M | 330.72M | 236.70M | 207.77M | 264.25M | 343.36M | 240.67M | 231.76M | 317.00M | 366.68M | 285.75M | 177.12M | 295.30M | 304.55M | 255.91M | 221.47M | 314.56M | 231.78M | 236.38M | 198.65M | 188.45M | 234.34M | 212.32M | 238.66M | 300.03M | 268.31M | 225.48M | 259.73M | 283.47M | 280.71M | 247.99M | 247.58M | 305.27M |
|
Notes Payables
|
75.00M | 50.00M | 30.00M | 17.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.76M | 22.84M | 22.84M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
226.98M | 248.98M | 188.53M | 160.98M | 144.93M | 196.50M | 167.72M | 155.18M | 187.57M | 222.89M | 183.78M | 133.86M | 171.66M | 213.20M | 176.87M | 161.78M | 292.12M | 353.23M | 203.87M | 195.70M | 254.80M | 309.35M | 191.15M | 203.24M | 263.14M | 304.99M | 182.79M | 202.69M | 286.69M | 314.11M | 246.20M | 208.86M | 275.48M | 330.72M | 236.70M | 207.77M | 264.25M | 343.36M | 240.67M | 231.76M | 317.00M | 366.68M | 285.75M | 199.88M | 318.13M | 327.39M | 255.91M | 221.47M | 314.56M | 231.78M | 236.38M | 198.65M | 188.45M | 234.34M | 212.32M | 238.66M | 300.03M | 268.31M | 225.48M | 259.73M | 283.47M | 280.71M | 247.99M | 247.58M | 305.27M |
|
Accumulated Expenses
|
29.97M | 23.93M | 55.14M | 22.15M | 31.36M | 30.29M | 34.95M | 14.91M | 24.93M | 18.68M | 42.62M | 21.97M | 54.17M | 51.99M | 65.53M | 27.99M | 20.50M | 32.52M | 23.56M | 31.22M | 25.92M | 49.56M | 44.88M | 40.38M | 37.85M | 66.47M | 79.30M | 34.84M | 35.91M | 56.94M | 54.18M | 31.11M | 22.71M | 43.56M | 54.32M | 27.90M | 51.90M | 56.99M | 82.17M | 29.43M | 54.68M | 43.47M | 43.54M | 21.62M | 66.13M | 117.74M | 142.27M | 133.19M | 123.59M | 141.82M | 34.47M | 50.79M | 36.44M | 51.91M | 43.55M | 74.51M | 96.48M | 152.35M | 64.50M | 55.44M | 90.29M | 113.39M | 58.38M | 49.53M | 71.58M |
|
Other Accumulated Expenses
|
| | 19.06M | 17.35M | 19.41M | 21.29M | 25.10M | 24.57M | 21.04M | 22.57M | 21.90M | 25.78M | 26.69M | 26.43M | 26.63M | 27.73M | 28.02M | 29.38M | 45.38M | 38.30M | 34.47M | 41.89M | 50.53M | 49.41M | 55.62M | 43.76M | 40.90M | 45.21M | 42.72M | 40.29M | 36.81M | 37.68M | 36.40M | 38.36M | 34.55M | 137.16M | 140.35M | 147.06M | 145.74M | 54.62M | 60.27M | 56.86M | 56.82M | 61.45M | 51.28M | 47.59M | 55.34M | 56.57M | 56.09M | 70.63M | 73.98M | 72.46M | 67.80M | 66.90M | 68.31M | 71.26M | 72.89M | 73.60M | 71.66M | 78.22M | 95.62M | 74.75M | 75.26M | 76.93M | 73.89M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.82M | 279.21M | 292.31M | 299.16M | 328.37M | 348.92M | 346.32M | 328.62M | 288.53M | 299.69M | 311.00M | 317.84M | 328.35M | 332.16M | 337.26M | 321.43M | 309.52M | 294.90M | 284.51M | 303.60M | 307.57M | 293.01M | 313.03M | 319.63M | 321.33M | 319.33M |
|
Current Taxes
|
16.09M | 22.57M | 20.59M | 12.44M | 13.80M | 11.62M | 32.47M | 12.24M | 14.00M | 19.55M | 20.14M | 14.33M | 15.82M | 38.13M | 29.16M | 7.95M | 9.61M | 9.00M | 5.78M | 7.76M | 6.22M | 27.47M | 33.11M | 6.50M | 14.65M | 43.72M | 22.22M | 6.92M | 10.25M | 29.37M | 12.22M | 12.45M | 13.29M | 17.26M | 12.78M | 22.05M | 18.33M | 29.34M | 20.06M | 25.15M | 17.75M | 18.42M | 9.51M | 2.40M | 12.78M | 15.50M | 14.15M | 25.36M | 33.57M | 16.27M | 15.55M | 16.71M | 13.06M | 10.92M | 13.81M | 17.37M | 19.25M | 46.11M | 50.72M | 41.63M | 38.47M | 30.68M | 23.11M | 30.63M | 28.85M |
|
Current Deferred Revenue
|
20.92M | 19.63M | 39.39M | 26.87M | 21.20M | 20.27M | 41.00M | 29.19M | 26.54M | 22.46M | 44.97M | 30.78M | 24.34M | 23.09M | 46.46M | 33.44M | 26.39M | 24.69M | 47.19M | 35.58M | 29.09M | 27.71M | 47.89M | 37.38M | 30.50M | 28.26M | 48.27M | 38.51M | 31.53M | 30.13M | 52.97M | 39.74M | 32.57M | 29.48M | 52.35M | 39.92M | 33.19M | 30.39M | 54.00M | 42.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
397.08M | 421.00M | 408.95M | 324.05M | 331.23M | 367.56M | 387.84M | 322.95M | 362.49M | 396.55M | 405.40M | 318.22M | 385.87M | 443.50M | 435.90M | 347.13M | 464.80M | 538.46M | 415.48M | 395.74M | 439.79M | 546.48M | 459.09M | 428.79M | 492.14M | 578.14M | 463.68M | 418.49M | 498.53M | 562.88M | 493.78M | 420.59M | 471.98M | 552.84M | 485.22M | 434.80M | 508.02M | 607.15M | 542.64M | 649.80M | 763.65M | 810.15M | 751.76M | 662.23M | 840.41M | 894.34M | 858.48M | 769.22M | 869.57M | 842.87M | 737.48M | 718.06M | 685.43M | 768.95M | 716.44M | 762.48M | 831.23M | 891.17M | 773.33M | 794.39M | 851.01M | 882.66M | 787.66M | 783.38M | 854.80M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.97M | 516.95M | 321.08M | 325.29M | 331.68M | 336.25M | 341.00M | 405.81M | 376.52M | 411.91M | 8.91M | 30.23M | 3.23M | | | | | | | 110.00M | 203.00M | 210.00M |
|
Non-Current Deffered Revenue
|
98.07M | 93.61M | 89.59M | 89.50M | 83.71M | 81.73M | 78.61M | 79.13M | 77.92M | 74.98M | 71.88M | 73.35M | 69.60M | 63.22M | 59.57M | 69.40M | 67.46M | 65.00M | 59.51M | 61.56M | 62.78M | 58.99M | 54.52M | 57.16M | 56.42M | 53.88M | 50.10M | 54.74M | 51.10M | 47.68M | 45.11M | 56.55M | 53.62M | 50.44M | 47.98M | 53.63M | 49.57M | 48.22M | 47.38M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,328.66M | 1,338.63M | 1,353.82M | 1,301.73M | 1,303.30M | 1,253.11M | 1,196.76M | 1,148.74M | 1,094.39M | 1,123.68M | 1,154.48M | 1,150.95M | 1,137.66M | 1,089.71M | 1,021.20M | 987.05M | 970.86M | 927.02M | 901.12M | 1,002.53M | 1,015.46M | 1,098.20M | 1,133.30M | 1,337.49M | 1,473.12M | 1,441.90M |
|
Other Non-Current Liabilities
|
25.04M | 36.27M | 38.62M | 35.16M | 35.75M | 36.30M | 38.67M | 40.31M | 38.26M | 38.53M | 35.47M | 31.81M | 26.29M | 27.11M | 20.38M | 24.06M | 24.43M | 23.14M | 36.45M | 34.36M | 32.56M | 35.04M | 33.10M | 30.52M | 40.52M | 41.67M | 42.52M | 41.09M | 38.37M | 35.45M | 34.66M | 33.52M | 31.64M | 30.71M | 29.05M | 88.73M | 82.15M | 78.92M | 73.18M | 35.14M | 28.30M | 27.90M | 27.34M | 24.63M | 19.60M | 17.85M | 15.63M | 24.21M | 23.82M | 24.62M | 24.27M | 24.05M | 22.89M | 22.73M | 21.17M | 22.34M | 24.25M | 28.86M | 29.00M | 36.11M | 40.32M | 47.96M | 57.99M | 56.92M | 57.81M |
|
Total Non-Current Liabilities
|
143.38M | 151.61M | 150.68M | 144.78M | 140.49M | 140.28M | 141.09M | 142.93M | 137.02M | 131.36M | 128.55M | 127.70M | 114.59M | 106.06M | 98.96M | 112.78M | 111.61M | 108.92M | 112.51M | 106.98M | 106.42M | 105.34M | 98.07M | 98.57M | 102.39M | 100.42M | 97.19M | 100.50M | 94.26M | 87.70M | 84.31M | 94.73M | 90.04M | 85.74M | 84.30M | 88.73M | 82.15M | 78.92M | 73.18M | 1,363.81M | 1,366.94M | 1,381.71M | 1,329.07M | 1,970.90M | 1,789.66M | 1,535.68M | 1,489.66M | 1,450.27M | 1,483.75M | 1,520.10M | 1,581.03M | 1,538.23M | 1,524.52M | 1,052.85M | 1,038.44M | 996.43M | 951.27M | 929.98M | 1,031.53M | 1,051.56M | 1,138.52M | 1,181.26M | 1,505.48M | 1,733.04M | 1,709.72M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.97M | 516.95M | 321.08M | 325.29M | 331.68M | 336.25M | 341.00M | 405.81M | 376.52M | 411.91M | 8.91M | 30.23M | 3.23M | | | | | | | 110.00M | 203.00M | 210.00M |
|
Common Equity
|
1,469.86M | 1,523.31M | 1,578.52M | 1,506.36M | 1,377.99M | 1,401.28M | 1,351.07M | 1,366.46M | 1,366.99M | 1,382.54M | 1,416.85M | 1,470.53M | 1,478.41M | 1,283.57M | 1,221.19M | 1,207.12M | 1,203.67M | 1,192.71M | 1,166.18M | 1,149.16M | 1,133.85M | 1,120.25M | 1,139.75M | 1,145.40M | 1,165.68M | 1,209.27M | 1,051.38M | 1,077.31M | 1,100.40M | 1,171.96M | 1,204.57M | 1,117.87M | 1,124.30M | 1,163.20M | 1,246.79M | 1,207.38M | 1,260.58M | 1,295.41M | 1,287.56M | 1,241.75M | 1,228.58M | 1,260.38M | 1,247.85M | 996.98M | 997.90M | 1,068.20M | 1,086.66M | 1,275.53M | 1,396.70M | 1,423.67M | 1,383.01M | 1,372.92M | 1,462.53M | 1,599.16M | 1,619.02M | 1,673.00M | 1,738.29M | 1,736.76M | 1,752.36M | 1,694.37M | 1,746.60M | 1,766.86M | 1,474.22M | 1,544.61M | 1,625.34M |
|
Shareholder's Equity
|
1,469.86M | 1,523.31M | 1,578.52M | 1,506.36M | 1,377.99M | 1,401.28M | 1,351.07M | 1,366.46M | 1,366.99M | 1,382.54M | 1,416.85M | 1,470.53M | 1,478.41M | 1,283.57M | 1,221.19M | 1,207.12M | 1,203.67M | 1,192.71M | 1,166.18M | 1,149.16M | 1,133.85M | 1,120.25M | 1,139.75M | 1,145.40M | 1,165.68M | 1,209.27M | 1,051.38M | 1,077.31M | 1,100.40M | 1,171.96M | 1,204.57M | 1,117.87M | 1,124.30M | 1,163.20M | 1,246.79M | 1,207.38M | 1,260.58M | 1,295.41M | 1,287.56M | 1,241.75M | 1,228.58M | 1,260.38M | 1,247.85M | 996.98M | 997.90M | 1,068.20M | 1,086.66M | 1,275.53M | 1,396.70M | 1,423.67M | 1,383.01M | 1,372.92M | 1,462.53M | 1,599.16M | 1,619.02M | 1,673.00M | 1,738.29M | 1,736.76M | 1,752.36M | 1,694.37M | 1,746.60M | 1,766.86M | 1,474.22M | 1,544.61M | 1,625.34M |
|
Liabilities and Shareholders Equity
|
2,010.31M | 2,095.91M | 2,138.15M | 1,975.19M | 1,849.70M | 1,909.12M | 1,880.00M | 1,832.34M | 1,866.50M | 1,910.45M | 1,950.80M | 1,916.45M | 1,978.88M | 1,833.13M | 1,756.05M | 1,667.04M | 1,780.09M | 1,840.09M | 1,694.16M | 1,651.88M | 1,680.06M | 1,772.07M | 1,696.91M | 1,672.76M | 1,760.21M | 1,887.84M | 1,612.25M | 1,596.30M | 1,693.19M | 1,822.54M | 1,782.66M | 1,633.19M | 1,686.32M | 1,801.78M | 1,816.31M | 1,730.91M | 1,850.75M | 1,981.48M | 1,903.38M | 3,255.35M | 3,359.16M | 3,452.25M | 3,328.68M | 3,630.11M | 3,627.98M | 3,498.22M | 3,434.81M | 3,495.02M | 3,750.01M | 3,786.64M | 3,701.52M | 3,629.22M | 3,672.48M | 3,420.96M | 3,373.89M | 3,431.91M | 3,520.79M | 3,557.91M | 3,557.22M | 3,540.32M | 3,736.13M | 3,830.78M | 3,767.35M | 4,061.03M | 4,189.86M |
|
Treasury Shares
|
42.20M | 41.79M | 41.74M | 44.15M | 54.02M | 53.88M | 55.20M | 54.70M | 54.66M | 56.01M | 55.72M | 53.73M | 53.30M | 51.70M | 56.96M | 56.95M | 56.87M | 56.78M | 56.42M | 55.16M | 55.13M | 55.08M | 55.05M | 54.50M | 54.14M | 55.13M | 69.43M | 68.76M | 68.66M | 67.70M | 67.68M | 72.60M | 72.60M | 72.48M | 72.25M | 73.35M | 73.35M | 73.16M | 77.13M | 77.70M | 80.60M | 82.59M | 82.57M | 84.07M | 83.48M | 83.44M | 83.23M | 81.11M | 80.94M | 80.87M | 80.14M | 62.25M | 62.18M | 54.50M | 52.12M | 52.09M | 52.03M | 52.63M | 53.14M | 57.55M | 57.46M | 60.95M | 76.30M | 80.23M | 80.05M |
|
Retained Earnings
|
1,692.99M | 1,726.53M | 16.84M | 1,749.51M | 1,735.50M | 1,745.91M | 28.07M | 1,716.17M | 1,713.78M | 1,744.28M | 28.66M | 1,774.20M | 1,770.55M | 1,522.81M | 29.30M | 1,592.71M | 1,588.09M | 1,587.32M | 12.16M | 1,542.11M | 1,522.86M | 1,506.52M | -9.94M | 1,545.67M | 1,553.38M | 1,602.55M | -29.87M | 1,675.03M | 1,693.37M | 1,744.23M | 1,775.78M | 1,774.32M | 1,772.23M | 1,812.82M | 1,883.59M | 1,904.19M | 1,941.54M | 2,002.69M | 2,054.65M | 2,028.63M | 2,070.08M | 2,127.31M | -33.17M | 1,826.41M | 1,807.69M | 1,865.37M | -40.75M | 2,058.45M | 2,185.39M | -40.84M | 2,224.11M | 2,000.02M | 2,080.85M | -32.63M | 2,130.11M | 2,158.29M | 2,234.76M | 2,214.16M | 2,267.78M | 2,320.35M | 2,376.08M | 2,456.06M | 2,361.27M | 2,416.98M | 2,486.28M |