|
Cash & Equivalents
|
16.68M | 23.49M | 22.62M | 27.05M | 36.57M | 41.37M | 2.08M | 1.88M | 3.93M | 7.92M | 4.64M | 3.96M | 4.90M | 15.50M | 3.82M | 5.68M | 1.94M | 10.52M | 31.65M | 15.58M | 9.27M | 5.50M | 9.66M | 13.07M | 11.63M | 14.47M | 14.41M | 9.58M | 23.11M | 21.06M | 15.71M | 51.03M | 37.71M | 22.88M | 19.62M | 15.15M | 54.50M | 22.89M | 18.61M | 13.86M | 19.12M | 20.94M | 40.75M | 82.98M | 97.51M | 43.07M | 58.42M | 29.21M | 78.33M | 139.49M | 137.04M | 180.93M | 113.48M | 79.36M | 155.72M | 64.52M | 28.52M | 7.01M | 29.38M | 32.94M | 50.56M | 48.04M | 30.55M | 10.65M | 55.78M | 41.50M | 52.64M |
|
Cash & Current Investments
|
16.68M | 23.49M | 22.62M | 27.05M | 36.57M | 41.37M | 2.08M | 1.88M | 3.93M | 7.92M | 4.64M | 3.96M | 4.90M | 15.50M | 3.82M | 5.68M | 1.94M | 10.52M | 31.65M | 15.58M | 9.27M | 5.50M | 9.66M | 13.07M | 11.63M | 14.47M | 14.41M | 9.58M | 23.11M | 21.06M | 15.71M | 51.03M | 37.71M | 22.88M | 19.62M | 15.15M | 54.50M | 22.89M | 18.61M | 13.86M | 19.12M | 20.94M | 40.75M | 82.98M | 97.51M | 43.07M | 58.42M | 29.21M | 78.33M | 139.49M | 137.04M | 180.93M | 113.48M | 79.36M | 155.72M | 64.52M | 28.52M | 7.01M | 29.38M | 32.94M | 50.56M | 48.04M | 30.55M | 10.65M | 55.78M | 41.50M | 52.64M |
|
Receivables - Net
|
33.00M | 62.49M | 77.23M | | 4.25M | -0.05M | -9.20M | 127.46M | -11.25M | 138.95M | 143.94M | 146.65M | 141.62M | 136.53M | 141.88M | 142.51M | 156.75M | 149.80M | 144.93M | 147.48M | 150.84M | 151.50M | 164.08M | 186.27M | 221.00M | 230.00M | 248.78M | 278.00M | 302.34M | 330.85M | 331.22M | 341.98M | 334.78M | 334.60M | 343.60M | 350.50M | 338.60M | 354.78M | 366.44M | 365.87M | 365.23M | 369.37M | 354.74M | 352.69M | 376.53M | 366.57M | 352.75M | 376.10M | 562.16M | 468.30M | 570.10M | 789.13M | 979.71M | 781.40M | 724.97M | 675.65M | 687.64M | 579.93M | 565.72M | 623.49M | 578.65M | 508.91M | 451.06M | 437.82M | 421.87M | 387.77M | 391.10M |
|
Receivables - Other
|
0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
33.16M | 62.64M | 77.38M | | 4.41M | 0.11M | -9.20M | 127.46M | -11.25M | 138.95M | 143.94M | 146.65M | 141.62M | 137.56M | 141.88M | 142.51M | 156.75M | 149.80M | 144.93M | 147.48M | 150.84M | 151.50M | 164.08M | 186.27M | 221.00M | 230.00M | 248.78M | 278.00M | 302.34M | 330.85M | 331.22M | 341.98M | 334.78M | 334.60M | 343.60M | 350.50M | 338.60M | 354.78M | 366.44M | 365.87M | 365.23M | 369.37M | 354.74M | 352.69M | 376.53M | 366.57M | 352.75M | 376.10M | 562.16M | 468.30M | 570.10M | 789.13M | 979.71M | 781.40M | 724.97M | 675.65M | 687.64M | 579.93M | 565.72M | 623.49M | 578.65M | 508.91M | 451.06M | 437.82M | 421.87M | 387.77M | 391.10M |
|
Current Deferred Tax Assets
|
| | | | | | | 20.17M | | 18.70M | 19.94M | 19.34M | 13.21M | 14.83M | 11.69M | 18.12M | 17.79M | 18.68M | 17.64M | 24.94M | 24.87M | 27.98M | 24.97M | 27.33M | 26.47M | 27.36M | 18.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.46M | 2.65M | 4.89M | -954.00 | -4.74M | 1.21M | 1.21M | 6.97M | -2.73M | 7.38M | 6.03M | 12.71M | 8.30M | 7.30M | 7.75M | 18.96M | 21.40M | 15.50M | 13.18M | 26.63M | 24.82M | 27.66M | 28.84M | 17.20M | 29.07M | 34.62M | 25.08M | 23.72M | 21.65M | 28.59M | 30.71M | 34.61M | 31.39M | 29.79M | 26.22M | 50.99M | 38.36M | 37.30M | 35.36M | 39.89M | 31.21M | 35.53M | 37.37M | 40.45M | 30.67M | 34.98M | 30.59M | 40.81M | 31.68M | 34.04M | 31.40M | 72.46M | 56.18M | 54.32M | 54.50M | 66.04M | 51.55M | 34.10M | 41.68M | 45.67M | 38.74M | 46.84M | 45.02M | 53.46M | 59.76M | 64.37M | 56.89M |
|
Current Assets
|
205.88M | 169.32M | 148.47M | 137.44M | 150.11M | 157.43M | 169.62M | 179.26M | 190.98M | 193.47M | 197.45M | 212.47M | 201.85M | 205.12M | 193.65M | 203.74M | 217.21M | 210.23M | 226.28M | 232.90M | 228.47M | 235.16M | 249.12M | 282.67M | 322.36M | 343.37M | 368.98M | 375.63M | 412.96M | 442.57M | 433.66M | 450.63M | 472.22M | 441.04M | 442.47M | 474.15M | 489.37M | 468.52M | 479.84M | 482.17M | 488.89M | 489.87M | 506.93M | 560.50M | 600.59M | 518.64M | 513.70M | 533.74M | 830.36M | 790.10M | 899.53M | 1,349.07M | 1,478.77M | 1,190.22M | 1,206.17M | 1,093.64M | 1,071.06M | 807.24M | 831.12M | 841.68M | 790.75M | 704.76M | 612.27M | 594.91M | 627.36M | 571.35M | 570.32M |
|
Property, Plant & Equipment (Net)
|
24.94M | 24.03M | 21.58M | 19.97M | 18.54M | 17.10M | 23.20M | 21.78M | 20.80M | 19.23M | 18.13M | 16.86M | 15.92M | 15.25M | 14.97M | 14.81M | 15.34M | 16.83M | 17.41M | 21.16M | 24.40M | 27.07M | 29.20M | 32.88M | 36.67M | 41.62M | 45.41M | 50.13M | 53.73M | 56.58M | 57.97M | 59.95M | 62.62M | 65.37M | 68.19M | 73.43M | 75.53M | 81.22M | 86.82M | 90.42M | 93.62M | 97.25M | 100.20M | 104.83M | 116.72M | 113.97M | 112.75M | 116.17M | 119.59M | 121.49M | 127.76M | 127.11M | 129.65M | 136.49M | 141.00M | 149.28M | 155.28M | 177.42M | 187.56M | 191.38M | 194.54M | 197.06M | 196.90M | 186.27M | 178.00M | 158.22M | 146.98M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 27.35M | | | 28.22M | 31.29M | 29.14M | 33.88M | 34.38M | 64.31M | 60.24M | 61.84M | 59.45M | 59.33M | 61.28M | 65.92M | 59.16M | 62.17M | 60.87M | 56.36M | 60.90M | 61.35M | 62.32M | 63.44M | 63.60M | 64.48M | 65.90M | 61.74M | 64.88M | 61.22M | 67.59M | 71.56M | 70.00M | 68.84M | 71.91M | 71.75M | 72.17M | 71.84M | 45.07M | 44.14M | 44.36M |
|
Goodwill
|
79.87M | 79.87M | 79.87M | 79.87M | 79.87M | 79.87M | 157.35M | 154.18M | 154.49M | 154.49M | 130.09M | 123.32M | 123.32M | 123.32M | 123.32M | 123.32M | 123.32M | 123.32M | 123.32M | 144.64M | 144.94M | 144.94M | 144.94M | 154.39M | 197.25M | 197.32M | 201.44M | 204.78M | 307.16M | 342.83M | 342.17M | 341.75M | 340.56M | 340.60M | 340.60M | 340.60M | 340.60M | 439.13M | 438.30M | 438.51M | 464.92M | 81.14M | 119.87M | 595.55M | 23.54M | 119.87M | 869.94M | 864.49M | 269.63M | 892.87M | 893.28M | 892.34M | 892.38M | 27.23M | 935.67M | 935.36M | 935.32M | 43.41M | 935.78M | 1,111.55M | 1,114.76M | 181.04M | 1,116.82M | 897.46M | 897.46M | 755.81M | 755.81M |
|
Intangibles
|
118.94M | 117.74M | 116.54M | 0.02M | 114.14M | 112.95M | 61.41M | 165.58M | 163.73M | 161.95M | 153.47M | 143.57M | 141.82M | 140.14M | 138.52M | 136.91M | 135.30M | 133.71M | 132.13M | 150.20M | 148.32M | 146.42M | 144.50M | 152.52M | 179.88M | 176.93M | 177.35M | 174.97M | 240.48M | 255.21M | 250.46M | 245.72M | 241.13M | 236.49M | 231.79M | 227.10M | 222.71M | 339.51M | 332.79M | 326.15M | 326.47M | 409.44M | 400.43M | 398.47M | 638.44M | 599.74M | 580.66M | 564.91M | 549.71M | 546.43M | 530.42M | 514.46M | 494.81M | 515.76M | 499.07M | 476.83M | 454.49M | 432.37M | 409.80M | 474.13M | 449.25M | 424.50M | 402.40M | 381.36M | 361.94M | 322.52M | 302.08M |
|
Goodwill & Intangibles
|
198.81M | 197.61M | 196.41M | 79.89M | 194.00M | 192.81M | 218.76M | 319.75M | 318.22M | 316.43M | 283.55M | 266.90M | 265.15M | 263.46M | 261.85M | 260.23M | 258.63M | 257.03M | 255.45M | 294.84M | 293.25M | 291.36M | 289.44M | 306.90M | 377.13M | 374.25M | 378.79M | 379.75M | 547.64M | 598.04M | 592.63M | 587.48M | 581.69M | 577.08M | 572.39M | 567.69M | 563.30M | 778.65M | 771.09M | 764.65M | 791.39M | 490.57M | 520.30M | 994.02M | 661.98M | 719.61M | 1,450.60M | 1,429.40M | 819.34M | 1,439.31M | 1,423.70M | 1,406.80M | 1,387.19M | 542.99M | 1,434.74M | 1,412.20M | 1,389.80M | 475.77M | 1,345.58M | 1,585.68M | 1,564.01M | 605.54M | 1,519.21M | 1,278.82M | 1,259.39M | 1,078.33M | 1,057.89M |
|
Long-Term Deferred Tax
|
22.42M | 18.09M | 17.80M | 0.04M | 8.53M | 8.53M | 11.71M | 0.24M | 18.69M | 0.24M | 0.24M | 1.82M | 2.17M | 2.17M | 2.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.83M | 31.64M | 59.54M | 42.64M |
|
Other Non-Current Assets
|
10.58M | 2.06M | 12.49M | 14.37M | -0.43M | -0.24M | 20.23M | 20.96M | 19.83M | 19.66M | 19.77M | 21.15M | 20.64M | 18.87M | 19.23M | 19.73M | 21.19M | 22.54M | 23.00M | 32.28M | 26.67M | 37.50M | 40.05M | 38.71M | 44.12M | 45.21M | 46.63M | 47.57M | 52.99M | 54.76M | 57.30M | 57.53M | 65.37M | 71.59M | 73.96M | 74.37M | 84.11M | 83.03M | 93.21M | 96.15M | 105.59M | 109.91M | 115.48M | 120.25M | 104.83M | 120.91M | 125.83M | 135.12M | 141.25M | 145.46M | 157.91M | 156.67M | 166.02M | 148.57M | 152.97M | 172.02M | 197.32M | 219.78M | 220.51M | 236.80M | 252.40M | 256.95M | 267.27M | 258.05M | 253.67M | 257.98M | 276.76M |
|
Non-Current Assets
|
234.32M | 233.70M | 230.47M | 251.57M | 249.00M | 244.78M | 392.35M | 382.85M | 380.05M | 373.81M | 339.95M | 323.16M | 322.11M | 318.08M | 317.12M | 313.64M | 313.95M | 317.35M | 317.90M | 371.39M | 365.96M | 376.53M | 379.69M | 398.06M | 477.69M | 482.78M | 496.26M | 504.80M | 681.54M | 737.87M | 736.11M | 736.25M | 738.82M | 747.93M | 748.92M | 779.80M | 783.18M | 1,004.74M | 1,010.56M | 1,010.55M | 1,148.94M | 1,366.22M | 1,354.14M | 1,371.15M | 1,859.54M | 1,846.18M | 1,831.16M | 1,819.77M | 1,812.77M | 1,842.34M | 1,809.47M | 1,782.84M | 1,769.91M | 1,818.56M | 1,812.10M | 1,794.71M | 1,810.00M | 1,836.91M | 1,823.65M | 2,082.71M | 2,082.85M | 2,066.57M | 2,055.55M | 1,820.81M | 1,767.77M | 1,640.87M | 1,568.63M |
|
Assets
|
440.20M | 403.01M | 378.95M | 389.00M | 399.11M | 402.20M | 561.97M | 562.11M | 571.04M | 567.28M | 537.40M | 535.63M | 523.96M | 523.21M | 510.77M | 517.39M | 531.16M | 527.58M | 544.18M | 604.29M | 594.44M | 611.69M | 628.82M | 680.73M | 800.05M | 826.15M | 865.24M | 880.43M | 1,094.50M | 1,180.44M | 1,169.77M | 1,186.88M | 1,211.05M | 1,188.97M | 1,191.39M | 1,253.96M | 1,272.55M | 1,473.26M | 1,490.40M | 1,492.72M | 1,637.83M | 1,856.09M | 1,861.07M | 1,931.65M | 2,460.13M | 2,364.82M | 2,344.86M | 2,353.51M | 2,643.12M | 2,632.44M | 2,709.00M | 3,131.91M | 3,248.67M | 3,008.78M | 3,018.26M | 2,888.35M | 2,881.06M | 2,644.14M | 2,654.77M | 2,924.39M | 2,873.60M | 2,771.33M | 2,667.82M | 2,415.73M | 2,395.12M | 2,212.22M | 2,138.95M |
|
Accounts Payables
|
0.25M | -3.58M | 18.93M | 18.06M | 24.49M | 10.24M | 39.73M | 45.87M | 0.51M | 42.93M | 47.20M | 49.81M | 51.42M | 50.71M | 43.56M | 52.62M | | | 54.84M | 71.31M | 62.69M | 65.13M | 66.95M | 78.99M | 92.08M | 101.58M | 113.15M | 118.82M | 109.12M | 131.97M | 118.29M | 137.51M | 136.03M | 118.94M | 117.93M | 130.32M | 122.40M | 123.11M | 142.54M | 149.60M | 153.57M | 124.67M | 139.50M | 156.14M | 175.19M | 144.82M | 152.94M | 167.88M | 271.90M | 260.89M | 284.09M | 425.26M | 497.30M | 458.99M | 459.24M | 476.45M | 473.76M | 327.54M | 362.91M | 343.85M | 316.02M | 283.18M | 213.21M | 184.31M | 195.97M | 175.62M | 171.13M |
|
Notes Payables
|
14.82M | 12.20M | 10.85M | 5.50M | 6.88M | 8.25M | 11.56M | 13.88M | 16.19M | 18.50M | 20.81M | 28.12M | 2.00M | 20.00M | 12.00M | | | 5.00M | | | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 11.25M | 11.25M | 3.75M | 3.75M | 3.75M | 18.07M | | | | | | | | 3.75M | 3.75M | | 6.25M | 7.81M | 9.38M | 4.69M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
15.07M | 8.62M | 29.77M | 23.56M | 31.37M | 18.49M | 51.29M | 59.74M | 16.69M | 61.43M | 68.01M | 77.93M | 53.42M | 70.71M | 55.56M | 52.62M | | 5.00M | 54.84M | 71.31M | 70.19M | 72.63M | 74.45M | 86.49M | 99.58M | 109.08M | 120.65M | 126.32M | 120.37M | 143.22M | 122.04M | 141.26M | 139.78M | 137.01M | 117.93M | 130.32M | 122.40M | 123.11M | 142.54M | 149.60M | 153.57M | 128.42M | 143.25M | 156.14M | 181.44M | 152.64M | 162.31M | 172.57M | 271.90M | 260.89M | 284.09M | 425.26M | 497.30M | 458.99M | 459.24M | 476.45M | 473.76M | 327.54M | 362.91M | 343.85M | 316.02M | 283.18M | 213.21M | 184.31M | 195.97M | 175.62M | 171.13M |
|
Accumulated Expenses
|
36.73M | 31.94M | 29.43M | 0.01M | 4.12M | 3.35M | 4.62M | 38.06M | 45.76M | 45.91M | 43.50M | 43.65M | 43.72M | 43.02M | 49.25M | 49.44M | 49.39M | 46.87M | 54.22M | 55.95M | 55.83M | 56.05M | 64.57M | 68.00M | 72.24M | 76.58M | 88.49M | 83.70M | 98.05M | 102.52M | 99.63M | 107.99M | 99.64M | 107.28M | 111.98M | 121.42M | 117.42M | 130.26M | 135.63M | 135.06M | 135.79M | 149.94M | 157.95M | 170.93M | 153.02M | 171.01M | 184.74M | 213.41M | 282.98M | 288.19M | 321.94M | 354.38M | 446.90M | 416.38M | 338.83M | 333.24M | 269.24M | 261.63M | 263.70M | 278.54M | 280.51M | 268.35M | 281.68M | 287.54M | 269.50M | 274.63M | 293.18M |
|
Other Accumulated Expenses
|
15.06M | 15.89M | 14.50M | 0.00M | 10.04M | 9.05M | 8.31M | 8.44M | 7.63M | 7.24M | 6.81M | 13.98M | 5.54M | 5.18M | 5.70M | 7.46M | 7.06M | 6.92M | 6.25M | 4.45M | 5.21M | 4.10M | 8.75M | 2.63M | 2.66M | 10.47M | 6.03M | 5.37M | 24.00M | 9.73M | 9.96M | 16.61M | 29.43M | 12.39M | 5.44M | 5.15M | 2.62M | 16.26M | 11.81M | 10.24M | 20.11M | 14.34M | 18.09M | 25.30M | 11.38M | 33.65M | 11.88M | 10.94M | 13.91M | 2.63M | 2.85M | 162.42M | 178.60M | 58.65M | 69.89M | 48.24M | 60.60M | 84.55M | 80.52M | 33.74M | 27.37M | 22.36M | 23.66M | 73.93M | 116.78M | 123.39M | 77.84M |
|
Short term Debt
|
6.50M | | | | | | | | 2.30M | 5.00M | 3.00M | 3.00M | | | | | 1.00M | | | 10.00M | 10.00M | 6.50M | | 18.00M | 30.00M | 30.00M | 30.00M | 30.00M | 40.00M | 40.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.34M | 13.07M | 13.39M | 13.94M | 14.63M | 15.48M | 15.34M | 15.03M | 15.20M | 15.78M | 14.40M | 11.38M | 8.96M | 7.43M | 8.23M | 8.09M | | | | | | | | | | | |
|
Current Deferred Revenue
|
6.20M | 5.70M | 5.40M | 0.00M | 5.16M | 6.02M | 7.70M | 7.19M | 4.84M | 3.59M | 2.58M | 2.15M | 1.64M | 1.78M | 1.51M | | | | | 1.37M | | | | 3.18M | 3.14M | 5.50M | 4.94M | 5.62M | 8.44M | 6.14M | 8.45M | 8.92M | 8.84M | 9.64M | 9.61M | 8.38M | 8.75M | 13.62M | 13.11M | 12.37M | 11.46M | 11.05M | 11.23M | 11.79M | 12.59M | 11.76M | 11.90M | 11.00M | 15.00M | 15.06M | 17.90M | 15.95M | 15.82M | 15.94M | 15.06M | 11.82M | | | | | | | | | | | |
|
Total Current Liabilities
|
103.98M | 89.84M | 79.11M | 63.10M | 74.75M | 79.02M | 113.63M | 117.89M | 126.95M | 127.36M | 128.69M | 140.05M | 105.53M | 121.03M | 115.55M | 109.53M | 114.17M | 111.17M | 115.31M | 143.09M | 141.23M | 139.27M | 147.77M | 178.29M | 207.62M | 231.63M | 250.11M | 251.02M | 290.85M | 301.60M | 240.08M | 274.79M | 277.69M | 266.33M | 244.97M | 265.27M | 251.18M | 283.24M | 303.09M | 307.27M | 333.27M | 316.82M | 343.91M | 378.11M | 373.06M | 384.54M | 386.17M | 422.96M | 598.99M | 582.56M | 641.19M | 969.39M | 1,147.58M | 957.38M | 891.25M | 857.93M | 803.60M | 673.72M | 707.13M | 656.12M | 623.90M | 573.89M | 518.55M | 545.78M | 582.25M | 573.64M | 542.16M |
|
Non-Current Debt
|
98.21M | 77.78M | 66.42M | 100.12M | 97.72M | 95.32M | 205.05M | 200.81M | 196.57M | 192.33M | 185.77M | 174.20M | 190.99M | 173.72M | 158.00M | 158.18M | 158.25M | 148.52M | 148.62M | 148.67M | 141.23M | 140.62M | 138.75M | 135.69M | 135.00M | 133.12M | 131.25M | 128.49M | 196.75M | 194.02M | 198.79M | 359.19M | 358.51M | 319.46M | 319.65M | 319.84M | 320.03M | 320.23M | 320.42M | 320.61M | 320.80M | 466.61M | 465.90M | 617.16M | 858.91M | 856.11M | 854.53M | 857.96M | 841.43M | 841.73M | 842.03M | 842.32M | 842.62M | 842.91M | 843.21M | 843.50M | 843.80M | 844.10M | 844.39M | 844.69M | 844.98M | 845.28M | 845.58M | 845.87M | 846.17M | 846.46M | 846.76M |
|
Non-Current Deffered Revenue
|
| | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 24.08M | | 24.05M | 22.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 28.38M | | 27.72M | 24.39M | 24.08M | 24.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | |
|
Non-Current Deferred Tax Liability
|
| | | -0.03M | | | | -0.05M | | | | | | | | | | | | 17.76M | | | | 32.49M | 37.20M | 37.22M | 39.00M | 22.43M | 22.51M | 30.92M | 28.28M | 21.42M | 16.55M | 12.39M | 11.90M | 27.04M | 21.92M | 19.86M | 24.65M | 76.32M | 20.08M | 39.27M | 46.36M | 122.83M | 104.26M | 87.65M | 79.68M | 177.07M | 68.92M | 63.75M | 61.19M | 169.26M | 66.34M | 51.01M | 42.16M | 147.45M | 16.11M | 6.99M | 31.30M | 141.53M | 15.47M | 20.55M | 17.27M | 86.37M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.29M | 110.42M | 107.54M | 91.21M | 88.09M | 85.50M | 81.67M | 77.80M | 74.21M | 71.16M | 15.00M | 13.36M | 12.04M | 12.49M | 10.79M | 17.45M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
-1.41M | 56.59M | -1.37M | 54.15M | 52.66M | -1.90M | -3.99M | 61.58M | 62.31M | 61.92M | 62.48M | 61.65M | 62.77M | 62.57M | 64.03M | 67.57M | 67.28M | 69.97M | 71.98M | 77.02M | 87.10M | 98.19M | 96.88M | 77.67M | 83.97M | 80.64M | 75.41M | 78.13M | 83.08M | 84.50M | 86.95M | 82.10M | 81.49M | 82.30M | 82.67M | 79.28M | 80.20M | 78.19M | 77.53M | 78.53M | 63.75M | 59.59M | 59.66M | 61.81M | 61.73M | 73.61M | 95.74M | 107.91M | 110.50M | 106.86M | 107.11M | 96.99M | 99.16M | 105.65M | 98.23M | 120.57M | 121.77M | 163.05M | 159.78M | 108.98M | 110.05M | 109.75M | 110.76M | 107.45M | 101.66M | 107.89M | 105.62M |
|
Total Non-Current Liabilities
|
276.47M | 175.01M | 208.80M | 164.01M | 172.47M | 229.13M | 383.78M | 318.70M | 323.52M | 319.69M | 314.45M | 314.25M | 296.53M | 294.75M | 273.54M | 267.70M | 272.42M | 259.69M | 263.93M | 309.53M | 282.46M | 279.90M | 286.52M | 346.48M | 445.31M | 457.48M | 465.86M | 454.44M | 637.61M | 693.04M | 649.65M | 655.40M | 652.75M | 598.18M | 576.52M | 612.15M | 593.13M | 778.33M | 798.15M | 775.20M | 924.09M | 1,116.06M | 1,096.31M | 1,133.09M | 1,649.32M | 1,513.80M | 1,442.06M | 1,425.92M | 1,638.56M | 1,559.20M | 1,559.40M | 1,872.89M | 2,068.58M | 1,863.79M | 1,787.40M | 1,724.15M | 1,803.52M | 1,714.80M | 1,677.82M | 1,984.16M | 1,909.36M | 1,784.72M | 1,666.39M | 1,601.66M | 1,578.42M | 1,496.74M | 1,388.92M |
|
Total Liabilities
|
275.06M | 231.60M | 207.43M | 218.16M | 225.13M | 227.23M | 379.79M | 380.28M | 385.83M | 381.61M | 376.94M | 375.90M | 359.30M | 357.31M | 337.57M | 335.27M | 339.69M | 329.66M | 335.90M | 386.55M | 369.56M | 378.09M | 383.40M | 424.15M | 529.29M | 538.11M | 541.27M | 532.57M | 720.69M | 777.54M | 736.60M | 737.50M | 734.24M | 680.48M | 659.19M | 691.43M | 673.34M | 856.52M | 875.68M | 853.73M | 987.84M | 1,175.65M | 1,155.97M | 1,194.90M | 1,711.05M | 1,587.41M | 1,537.79M | 1,533.83M | 1,749.06M | 1,666.06M | 1,666.52M | 1,969.88M | 2,167.74M | 1,969.44M | 1,885.63M | 1,844.72M | 1,925.29M | 1,877.85M | 1,837.60M | 2,093.14M | 2,019.41M | 1,894.47M | 1,777.15M | 1,709.11M | 1,680.07M | 1,604.62M | 1,494.54M |
|
Total Debt
|
104.71M | 77.78M | 66.42M | 100.12M | 97.72M | 95.32M | 205.05M | 200.81M | 198.87M | 197.33M | 188.77M | 177.20M | 190.99M | 173.72M | 158.00M | 158.18M | 159.25M | 148.52M | 148.62M | 158.67M | 151.23M | 147.12M | 138.75M | 153.69M | 165.00M | 163.12M | 161.25M | 158.49M | 236.75M | 234.02M | 198.79M | 359.19M | 358.51M | 319.46M | 319.65M | 319.84M | 320.03M | 320.23M | 320.42M | 320.61M | 320.80M | 466.61M | 465.90M | 617.16M | 858.91M | 856.11M | 854.53M | 857.96M | 841.43M | 841.73M | 842.03M | 842.32M | 842.62M | 842.91M | 843.21M | 843.50M | 843.80M | 844.10M | 844.39M | 844.69M | 844.98M | 845.28M | 845.58M | 845.87M | 846.17M | 846.46M | 846.76M |
|
Common Equity
|
165.14M | 171.41M | 171.52M | 170.84M | 173.98M | 174.97M | 153.54M | 153.46M | 157.03M | 157.95M | 136.08M | 135.66M | 140.59M | 141.84M | 150.57M | 182.11M | 191.47M | 197.92M | 208.27M | 217.74M | 224.88M | 233.61M | 245.42M | 256.58M | 270.76M | 288.04M | 323.96M | 347.86M | 373.81M | 402.90M | 433.17M | 449.38M | 476.81M | 508.49M | 532.20M | 562.53M | 599.22M | 616.74M | 614.72M | 638.99M | 649.99M | 680.44M | 705.10M | 736.74M | 749.08M | 777.41M | 807.07M | 819.68M | 894.06M | 966.38M | 1,042.48M | 1,162.03M | 1,080.93M | 1,039.34M | 1,132.63M | 1,043.63M | 955.77M | 766.30M | 817.17M | 831.26M | 854.19M | 876.86M | 890.66M | 706.62M | 715.05M | 607.60M | 644.41M |
|
Shareholder's Equity
|
| | | 170.84M | | | | 153.46M | | 157.95M | 136.08M | 135.66M | 140.59M | 141.84M | 150.57M | 182.11M | 191.47M | 197.92M | 208.27M | 217.74M | 224.88M | 233.61M | 245.42M | 256.58M | 270.76M | 288.04M | 323.96M | 347.86M | 373.81M | 402.90M | 433.17M | 449.38M | 476.81M | 508.49M | 532.20M | 562.53M | 599.22M | 616.74M | 614.72M | 638.99M | 649.99M | 680.44M | 705.10M | 736.74M | 749.08M | 777.41M | 807.07M | 819.68M | 894.06M | 966.38M | 1,042.48M | 1,162.03M | 1,080.93M | 1,039.34M | 1,132.63M | 1,043.63M | 955.77M | 766.30M | 817.17M | 831.26M | 854.19M | 876.86M | 890.66M | 706.62M | 715.05M | 607.60M | 644.41M |
|
Liabilities and Shareholders Equity
|
440.20M | 403.01M | 378.95M | 389.00M | 399.11M | 402.20M | 561.97M | 562.11M | 571.04M | 567.28M | 537.40M | 535.63M | 523.96M | 523.21M | 510.77M | 517.39M | 531.16M | 527.58M | 544.18M | 604.29M | 594.44M | 611.69M | 628.82M | 680.73M | 800.05M | 826.15M | 865.24M | 880.43M | 1,094.50M | 1,180.44M | 1,169.77M | 1,186.88M | 1,211.05M | 1,188.97M | 1,191.39M | 1,253.96M | 1,272.55M | 1,473.26M | 1,490.40M | 1,492.72M | 1,637.83M | 1,856.09M | 1,861.07M | 1,931.65M | 2,460.13M | 2,364.82M | 2,344.86M | 2,353.51M | 2,643.12M | 2,632.44M | 2,709.00M | 3,131.91M | 3,248.67M | 3,008.78M | 3,018.26M | 2,888.35M | 2,881.06M | 2,644.14M | 2,654.77M | 2,924.39M | 2,873.60M | 2,771.33M | 2,667.82M | 2,415.73M | 2,395.12M | 2,212.22M | 2,138.95M |
|
Treasury Shares
|
| | | 1.35M | | | | 1.72M | | | | 1.53M | | | | 1.66M | | 0.20M | | 1.64M | | | | 1.57M | | | | 1.24M | | | | 1.07M | 0.44M | 0.45M | 0.63M | 0.85M | 0.93M | 1.31M | 0.58M | 0.82M | 2.54M | 0.02M | 2.56M | 0.76M | 2.56M | 2.56M | 2.56M | 0.72M | 2.56M | 2.56M | 2.56M | 0.76M | 4.88M | 6.76M | 6.76M | 5.64M | 10.00M | 12.35M | 12.61M | 12.61M | 12.61M | 12.61M | 12.61M | 12.61M | 12.61M | 12.61M | 12.61M |
|
Retained Earnings
|
-16.37M | -11.99M | -13.99M | -16.71M | -15.93M | -15.79M | -67.08M | -233.07M | -230.81M | -230.00M | -256.90M | -259.33M | -255.06M | -255.14M | -249.28M | -242.19M | -234.63M | -226.23M | -219.63M | -211.28M | -203.65M | -196.45M | -187.95M | -178.06M | -165.85M | -149.98M | -116.33M | -96.17M | -70.30M | -43.98M | -16.68M | 9.67M | 41.68M | 72.93M | 101.06M | 142.23M | 187.00M | 222.53M | 250.45M | 286.06M | 320.18M | 349.05M | 372.56M | 400.05M | 411.86M | 434.18M | 460.25M | 469.56M | 539.94M | 606.71M | 680.73M | 796.95M | 942.95M | 1,066.75M | 1,159.20M | 1,241.00M | 1,325.11M | 1,386.01M | 1,439.19M | 1,451.67M | 1,469.00M | 1,485.24M | 1,492.23M | 1,304.70M | 1,303.60M | 1,187.40M | 1,216.69M |