|
Cash & Equivalents
|
279.24M | 272.55M | 439.90M | 307.70M | 450.99M | 459.28M | 596.51M | 447.05M | 322.92M | 285.75M | 329.44M | 173.98M | 247.57M | 216.57M | 278.01M | 196.58M | 308.54M | 262.03M | 396.81M | 358.19M | 473.11M | 379.96M | 402.12M | 353.02M | 436.45M | 178.19M | 330.21M | 308.16M | 189.02M | 197.86M | 208.76M | 240.43M | 273.10M | 212.24M | 265.32M | 430.69M | 334.22M | 208.29M | 230.70M | 204.20M | 121.08M | 67.28M | 167.77M | 500.52M | 561.17M | 415.91M | 808.03M | 819.00M | 323.99M | 275.42M | 788.73M | 346.97M | 325.83M | 206.28M | 313.76M | 272.19M | 260.83M | 182.89M | 179.76M | 219.31M | 264.80M | 193.96M | 219.02M | 199.60M | 264.69M | 56.28M |
|
Short-term Investments
|
61.25M | 61.61M | 61.78M | 15.67M | 2.33M | 2.46M | 2.56M | 2.58M | 2.34M | 2.50M | 2.67M | 2.63M | 2.75M | 2.75M | 2.95M | 2.98M | 3.10M | 3.26M | 3.33M | 3.45M | 3.41M | 3.52M | 3.58M | 3.58M | 3.40M | 3.49M | 3.53M | 3.61M | 3.74M | 3.84M | 3.95M | 4.01M | 4.14M | 4.27M | 4.20M | 4.25M | 8.40M | 7.27M | 8.34M | 8.68M | 8.76M | 9.23M | 7.75M | 8.97M | 9.43M | 10.54M | 10.89M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
340.50M | 334.16M | 501.68M | 323.37M | 453.32M | 461.75M | 599.07M | 449.62M | 325.25M | 288.25M | 332.11M | 176.62M | 250.32M | 219.32M | 280.96M | 199.55M | 311.65M | 265.30M | 400.15M | 361.64M | 476.52M | 383.49M | 405.69M | 356.60M | 439.85M | 181.69M | 333.74M | 311.77M | 192.75M | 201.70M | 212.71M | 244.44M | 277.24M | 216.51M | 269.52M | 434.94M | 342.62M | 215.56M | 239.04M | 212.88M | 129.84M | 76.51M | 175.53M | 509.48M | 570.60M | 426.45M | 818.92M | 819.00M | 323.99M | 275.42M | 788.73M | 346.97M | 325.83M | 206.28M | 313.76M | 272.19M | 260.83M | 182.89M | 179.76M | 219.31M | 264.80M | 193.96M | 219.02M | 199.60M | 264.69M | 56.28M |
|
Receivables - Net
|
156.97M | 135.18M | 155.90M | 119.21M | 161.32M | 152.83M | 223.95M | 114.69M | 151.43M | 145.49M | 254.66M | 93.05M | 167.04M | 118.32M | 171.74M | 139.78M | 183.49M | 117.81M | 161.20M | 132.62M | 170.28M | 89.32M | 149.59M | 139.16M | 185.96M | 121.82M | 170.03M | 162.39M | 184.29M | 127.94M | 133.68M | 148.68M | 151.87M | 134.27M | 155.42M | 146.73M | 108.21M | 81.99M | 89.58M | 83.56M | 116.21M | 93.39M | 98.73M | 87.04M | 106.98M | 78.92M | 66.56M | 43.04M | 140.39M | 92.74M | 96.06M | 109.88M | 142.07M | 99.54M | 138.39M | 129.32M | 177.54M | 133.67M | 176.08M | 126.83M | 205.61M | 181.10M | 162.97M | 189.87M | 194.84M | 162.85M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.86M | 16.71M | 16.09M | 15.09M | 21.90M | 17.80M | | | | | | | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | 44.95M | | | | | | | | | | |
|
Receivables
|
156.97M | 135.18M | 155.90M | 119.21M | 161.32M | 152.83M | 223.95M | 114.69M | 151.43M | 145.49M | 254.66M | 93.05M | 167.04M | 118.32M | 171.74M | 139.78M | 183.49M | 117.81M | 161.20M | 132.62M | 170.28M | 89.32M | 149.59M | 139.16M | 185.96M | 121.82M | 170.03M | 162.39M | 184.29M | 127.94M | 133.68M | 171.54M | 168.57M | 150.36M | 170.51M | 168.63M | 126.01M | 81.99M | 89.58M | 83.56M | 116.21M | 93.39M | 98.73M | 131.99M | 151.93M | 123.87M | 111.51M | 87.99M | 185.34M | 137.69M | 141.01M | 154.83M | 187.02M | 144.49M | 183.34M | 174.27M | 177.54M | 133.67M | 176.08M | 126.83M | 205.61M | 181.10M | 162.97M | 189.87M | 194.84M | 162.85M |
|
Current Deferred Tax Assets
|
20.22M | 22.19M | 22.49M | 22.34M | 24.20M | 24.55M | 26.29M | 24.46M | 21.71M | 21.76M | 23.02M | 31.16M | 25.08M | 25.01M | 23.96M | 29.76M | 33.34M | 31.17M | 29.46M | 39.68M | 46.74M | 45.10M | 45.16M | 41.46M | 36.45M | 41.26M | 43.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
32.60M | 32.50M | 32.65M | 32.63M | 30.78M | 27.52M | 31.03M | 33.48M | 41.14M | 34.92M | 34.18M | 35.82M | 35.98M | 31.70M | 33.26M | 49.84M | 51.70M | 49.59M | 39.66M | 34.81M | 30.27M | 44.34M | 57.82M | 53.09M | 47.94M | 41.55M | 36.75M | 36.76M | 40.81M | 54.96M | 37.47M | 36.51M | 56.79M | 75.50M | 70.28M | 58.89M | 60.03M | 55.16M | 44.52M | 29.31M | 39.48M | 45.27M | 126.78M | 104.62M | 106.82M | 96.91M | 109.65M | 128.22M | 162.46M | 166.72M | 124.97M | 127.53M | 128.07M | 114.64M | 103.09M | 102.47M | 62.85M | 58.36M | 59.40M | 70.05M | 78.53M | 64.69M | 66.19M | 68.84M | 106.19M | 81.49M |
|
Current Assets
|
561.20M | 578.63M | 768.58M | 499.65M | 680.77M | 675.75M | 887.72M | 624.65M | 545.23M | 528.78M | 665.37M | 404.43M | 546.05M | 450.77M | 548.02M | 442.16M | 592.48M | 475.75M | 638.50M | 577.09M | 735.87M | 572.78M | 667.92M | 559.60M | 681.66M | 359.03M | 551.53M | 518.11M | 423.66M | 427.43M | 428.59M | 471.21M | 541.63M | 469.81M | 539.34M | 688.00M | 739.39M | 506.55M | 540.09M | 504.70M | 456.11M | 389.93M | 544.27M | 692.77M | 768.47M | 680.56M | 1,497.53M | 1,514.95M | 709.79M | 610.51M | 1,012.46M | 557.10M | 569.92M | 424.20M | 533.55M | 480.30M | 475.03M | 378.10M | 387.63M | 418.08M | 516.91M | 407.08M | 450.34M | 416.19M | 567.22M | 302.98M |
|
Buildings
|
255.65M | 270.73M | 283.37M | 283.04M | 288.86M | 297.52M | 302.84M | 314.27M | 352.04M | 366.10M | 382.97M | 385.78M | 389.06M | 388.01M | 389.10M | 424.90M | 427.19M | 429.46M | 454.10M | 464.94M | 465.93M | 467.33M | 470.71M | 485.29M | 490.02M | 489.14M | 478.25M | 488.35M | 484.10M | 441.27M | 439.33M | 407.62M | 403.72M | 391.57M | 383.88M | 389.13M | 288.44M | 364.42M | 374.54M | 322.66M | 309.89M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
14.12M | 17.78M | 8.96M | 38.19M | 47.44M | 61.55M | 73.71M | 63.31M | 51.86M | 47.93M | 50.19M | 61.75M | 35.93M | 48.14M | 64.41M | 33.72M | 44.23M | 44.12M | 19.96M | 17.41M | 25.81M | 26.67M | 32.29M | 26.66M | 16.72M | 32.17M | 20.24M | 22.56M | 24.20M | 15.38M | 16.21M | 21.56M | 18.80M | 26.23M | 29.71M | 25.36M | 25.80M | 23.14M | 16.45M | 13.54M | 8.68M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
53.97M | 54.04M | 53.97M | 53.91M | 54.10M | 54.20M | 54.27M | 54.40M | 61.38M | 61.36M | 66.02M | 65.17M | 65.25M | 65.96M | 66.06M | 71.12M | 67.10M | 66.54M | 66.78M | 68.19M | 67.06M | 63.26M | 63.28M | 59.69M | 59.09M | 59.68M | 50.00M | 55.69M | 54.97M | 48.59M | 49.09M | 48.94M | 49.08M | 46.91M | 48.36M | 48.18M | 41.18M | 43.83M | 43.80M | 41.94M | 41.44M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
323.38M | 345.76M | 372.01M | 388.14M | 398.52M | 414.96M | 437.96M | 468.24M | 515.78M | 524.91M | 546.55M | 558.98M | 567.66M | 559.36M | 569.96M | 571.66M | 570.49M | 558.04M | 551.51M | 555.84M | 552.41M | 542.99M | 544.62M | 545.87M | 530.34M | 535.55M | 512.34M | 521.76M | 514.44M | 500.53M | 498.26M | 488.83M | 476.13M | 418.34M | 418.36M | 388.65M | 351.40M | 275.55M | 279.39M | | 280.82M | 281.98M | 286.35M | 286.10M | 289.94M | 279.19M | 278.86M | 283.69M | 308.76M | 301.67M | 294.54M | 289.93M | 281.17M | 272.34M | 246.56M | 244.65M | 246.67M | 260.48M | 272.79M | 248.52M | 244.50M | 245.88M | 250.76M | 256.13M | 257.36M | 266.04M |
|
Long-Term Investments
|
13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | | | | | | | | | | | | | | | | | | | 17.80M | | | | 12.50M | 12.10M | 13.30M | 14.00M | 13.20M | 12.90M | 12.80M | 11.90M | 12.80M | 13.50M | 13.80M |
|
Goodwill
|
514.45M | 514.87M | 515.05M | 514.86M | 516.10M | 516.65M | 517.82M | 523.62M | 589.78M | 553.46M | 567.32M | 549.96M | 564.84M | 566.20M | 566.50M | 508.94M | 517.65M | 514.76M | 517.07M | 519.88M | 514.22M | 519.75M | 561.41M | 552.33M | 533.18M | 542.99M | 565.01M | 565.81M | 854.19M | 832.64M | 838.80M | 829.09M | 838.67M | 832.94M | 845.84M | 627.91M | 627.24M | 627.59M | 627.68M | 687.26M | 686.99M | 686.80M | 686.24M | 310.21M | 686.48M | 310.21M | 310.21M | 310.21M | 952.76M | 960.06M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M | 961.26M |
|
Intangibles
|
201.33M | 198.14M | 196.00M | 194.19M | 193.90M | 192.92M | 191.87M | 195.46M | 321.25M | 276.45M | 292.12M | 285.22M | 297.05M | 294.18M | 292.10M | 282.00M | 298.42M | 293.72M | 294.50M | 294.93M | 288.62M | 289.16M | 325.00M | 323.73M | 304.14M | 357.90M | 371.05M | 342.86M | 426.09M | 419.88M | 421.30M | 391.96M | 395.92M | 386.80M | 385.14M | 362.93M | 240.17M | 238.61M | 237.01M | 297.99M | 295.32M | 292.74M | 290.09M | 287.51M | 285.03M | 137.50M | 137.50M | 137.50M | 954.40M | 923.70M | 896.88M | 873.58M | 855.05M | 838.87M | 824.64M | 812.34M | 801.66M | 792.33M | 784.04M | 776.69M | 773.89M | 771.08M | 768.28M | 765.47M | 762.67M | 759.86M |
|
Goodwill & Intangibles
|
715.78M | 713.01M | 711.05M | 709.06M | 710.00M | 709.56M | 709.69M | 719.08M | 911.03M | 829.90M | 859.43M | 835.18M | 861.89M | 860.38M | 858.60M | 790.93M | 816.07M | 808.48M | 811.56M | 814.81M | 802.84M | 808.91M | 886.41M | 876.06M | 837.32M | 900.89M | 936.06M | 908.67M | 1,280.28M | 1,252.53M | 1,260.11M | 1,221.04M | 1,234.59M | 1,219.74M | 1,230.98M | 1,268.31M | 1,259.08M | 866.21M | 864.70M | 1,373.31M | 1,649.62M | 979.54M | 976.33M | 597.72M | 971.51M | 447.71M | 447.71M | 447.71M | 1,907.16M | 1,883.76M | 1,858.15M | 1,834.84M | 1,816.31M | 1,800.13M | 1,785.90M | 1,773.60M | 1,762.92M | 1,753.59M | 1,745.30M | 1,737.96M | 1,735.15M | 1,732.35M | 1,729.54M | 1,726.74M | 1,723.93M | 1,721.13M |
|
Long-Term Deferred Tax
|
| | | | | | | 58.92M | | | | 69.19M | | | | 82.36M | | | | 99.69M | | | | 102.55M | 6.32M | 24.89M | 24.24M | 116.95M | 32.04M | 26.62M | 35.50M | 0.04M | 32.14M | 31.97M | 30.50M | 8.18M | 31.08M | 19.14M | 19.20M | 12.73M | 9.81M | 10.24M | 10.92M | 22.28M | 18.32M | 53.59M | 57.98M | 53.49M | 61.65M | 61.54M | 47.57M | 51.09M | 49.32M | 52.46M | 54.49M | 56.69M | 54.85M | 58.21M | 64.21M | 49.09M | 33.45M | 28.41M | 33.16M | 32.96M | | |
|
Other Non-Current Assets
|
743.90M | 741.43M | 739.63M | 740.04M | 743.61M | 743.87M | 744.75M | 4.85M | 950.91M | 870.64M | 900.28M | 29.89M | 31.26M | 30.11M | 27.95M | 33.02M | 32.80M | 33.40M | 33.85M | 36.45M | 30.05M | 29.74M | 36.28M | 37.75M | 37.52M | 58.73M | 59.44M | 200.64M | 60.49M | 115.27M | 129.98M | 165.24M | 175.69M | 101.39M | 95.74M | 60.58M | 624.06M | 550.06M | 557.50M | 582.40M | 614.81M | 629.84M | 495.12M | 78.88M | 94.82M | 534.44M | 532.86M | 531.60M | 530.63M | 529.33M | 120.14M | 119.28M | 121.05M | 119.66M | 73.34M | 80.62M | 83.63M | 65.85M | 67.77M | 103.18M | 107.94M | 112.61M | 119.66M | 129.15M | 129.20M | 135.09M |
|
Non-Current Assets
|
1,067.28M | 1,087.18M | 1,111.64M | 1,128.18M | 1,142.13M | 1,158.83M | 1,182.70M | 1,225.85M | 1,466.70M | 1,395.55M | 1,446.83M | 602.93M | 906.61M | 904.66M | 900.85M | 843.20M | 863.84M | 855.33M | 858.86M | 864.71M | 846.34M | 852.10M | 936.13M | 934.36M | 894.61M | 997.96M | 1,033.19M | 1,057.13M | 1,386.25M | 1,373.47M | 1,390.95M | 1,354.98M | 1,366.76M | 1,323.45M | 1,330.63M | 1,268.31M | 1,259.08M | 1,615.67M | 1,608.61M | 1,738.00M | 2,004.21M | 2,000.68M | 1,899.75M | 458.73M | 1,561.42M | 1,594.32M | 1,564.26M | 451.06M | 3,089.27M | 3,049.27M | 2,507.46M | 2,473.14M | 2,426.13M | 2,419.69M | 2,333.57M | 2,330.24M | 2,319.13M | 2,322.83M | 2,327.40M | 2,323.33M | 2,300.79M | 2,315.87M | 2,339.42M | 2,336.16M | 2,300.25M | 2,311.73M |
|
Assets
|
1,628.48M | 1,665.82M | 1,880.23M | 1,627.83M | 1,822.90M | 1,834.58M | 2,070.43M | 1,850.50M | 2,011.93M | 1,924.33M | 2,112.20M | 1,842.54M | 2,020.32M | 1,914.78M | 2,018.83M | 1,857.02M | 2,026.81M | 1,889.11M | 2,048.86M | 1,997.64M | 2,134.63M | 1,967.87M | 2,148.68M | 2,039.83M | 2,106.61M | 1,892.54M | 2,097.06M | 2,097.00M | 2,324.36M | 2,301.43M | 2,317.81M | 2,315.02M | 2,384.51M | 2,211.60M | 2,288.33M | 2,344.96M | 2,349.86M | 2,122.22M | 2,148.70M | 2,242.70M | 2,460.32M | 2,390.61M | 2,444.02M | 2,258.06M | 2,329.90M | 2,274.88M | 3,061.78M | 3,084.84M | 3,799.06M | 3,659.77M | 3,519.92M | 3,030.24M | 2,996.05M | 2,843.89M | 2,867.12M | 2,810.54M | 2,794.16M | 2,700.93M | 2,715.03M | 2,741.42M | 2,817.71M | 2,722.95M | 2,789.76M | 2,752.35M | 2,867.46M | 2,614.71M |
|
Accounts Payables
|
86.64M | 71.25M | 89.15M | 90.36M | 74.53M | 62.19M | 63.74M | 63.61M | 65.68M | 51.41M | 53.21M | 61.83M | 61.54M | 60.38M | 53.82M | 55.13M | 57.80M | 62.72M | 54.59M | 52.26M | 62.44M | 55.74M | 58.53M | 63.08M | 59.78M | 56.76M | 54.22M | 64.69M | 57.42M | 32.12M | 30.20M | 43.08M | 46.09M | 32.73M | 33.99M | 47.48M | 48.09M | 46.44M | 39.09M | 53.38M | 44.67M | 31.46M | 33.93M | 46.48M | 48.15M | 39.26M | 34.45M | 42.42M | 99.69M | 65.42M | 67.25M | 57.14M | 64.41M | 71.19M | 73.31M | 81.81M | 76.87M | 88.09M | 92.20M | 102.63M | 91.42M | 66.92M | 98.71M | 105.02M | 104.58M | 103.10M |
|
Payables
|
86.64M | 71.25M | 89.15M | 90.36M | 74.53M | 62.19M | 63.74M | 63.61M | 65.68M | 51.41M | 53.21M | 61.83M | 61.54M | 60.38M | 53.82M | 55.13M | 57.80M | 62.72M | 54.59M | 52.26M | 62.44M | 55.74M | 58.53M | 63.08M | 59.78M | 56.76M | 54.22M | 64.69M | 57.42M | 32.12M | 30.20M | 43.08M | 46.09M | 32.73M | 33.99M | 47.48M | 48.09M | 46.44M | 39.09M | 53.38M | 44.67M | 31.46M | 33.93M | 46.48M | 48.15M | 39.26M | 34.45M | 42.42M | 99.69M | 65.42M | 67.25M | 57.14M | 64.41M | 71.19M | 73.31M | 81.81M | 76.87M | 88.09M | 92.20M | 102.63M | 91.42M | 66.92M | 98.71M | 105.02M | 104.58M | 103.10M |
|
Accumulated Expenses
|
63.44M | 65.61M | 69.55M | 92.37M | 79.40M | 58.35M | 69.41M | 107.83M | 77.92M | 58.79M | 72.44M | 77.39M | 83.24M | 71.43M | 80.72M | 88.44M | 96.10M | 77.45M | 91.81M | 94.50M | 83.24M | 73.46M | 90.50M | 85.10M | 82.07M | 83.76M | 88.75M | 103.38M | 96.86M | 94.94M | 88.38M | 90.06M | 80.87M | 77.13M | 77.92M | 80.80M | 80.59M | 76.03M | 74.61M | 76.53M | 61.97M | 89.51M | 60.46M | 104.43M | 107.15M | 97.01M | 108.28M | 126.34M | 124.75M | 134.59M | 176.92M | 98.12M | 93.81M | 93.70M | 86.69M | 105.81M | 89.39M | 97.67M | 114.22M | 96.96M | 87.21M | 62.48M | 86.49M | 77.29M | 62.81M | 72.28M |
|
Short term Debt
|
104.84M | 44.73M | 44.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 6.38M | 8.50M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.06M | 53.03M | 51.93M | 51.64M | 51.90M | 50.66M | 53.60M | 53.99M | 55.92M | 54.84M | 51.34M | 50.78M | 50.06M | 48.45M | 46.41M | 37.67M | 35.68M | 31.60M | 32.48M | 31.43M | 32.27M | 32.63M | 34.88M | 35.16M | 34.39M | 33.92M |
|
Current Deferred Revenue
|
217.87M | 223.62M | 366.11M | 86.63M | 245.27M | 260.00M | 398.45M | 75.53M | 250.83M | 259.97M | 349.20M | 77.50M | 255.22M | 140.58M | 195.36M | 97.48M | 243.35M | 97.72M | 194.56M | 99.16M | 234.88M | 66.36M | 176.45M | 90.23M | 223.34M | 77.78M | 170.11M | 100.44M | 224.71M | 88.09M | 136.61M | 103.54M | 171.47M | 69.95M | 133.30M | 106.77M | 173.86M | 47.10M | 108.37M | 95.94M | 168.53M | 51.41M | 120.05M | 91.59M | 168.25M | 69.65M | 87.31M | 68.81M | 236.99M | 124.35M | 171.94M | 149.81M | 227.24M | 120.83M | 175.50M | 153.90M | 250.60M | 135.30M | 202.60M | 185.30M | 290.60M | 171.52M | 247.81M | 214.10M | 322.90M | 180.43M |
|
Total Current Liabilities
|
556.18M | 525.50M | 648.76M | 343.85M | 492.41M | 456.84M | 599.38M | 316.43M | 462.70M | 427.09M | 554.44M | 314.88M | 474.25M | 337.53M | 409.45M | 316.22M | 479.75M | 307.15M | 405.69M | 316.81M | 451.26M | 264.98M | 399.56M | 321.91M | 439.40M | 291.81M | 401.55M | 361.84M | 444.84M | 325.56M | 402.17M | 377.33M | 450.52M | 296.82M | 378.63M | 365.78M | 459.09M | 244.31M | 309.20M | 311.63M | 412.48M | 304.19M | 344.69M | 345.98M | 409.94M | 340.86M | 382.45M | 408.81M | 636.23M | 497.48M | 526.37M | 423.65M | 490.55M | 376.64M | 437.92M | 431.20M | 495.63M | 398.57M | 509.11M | 487.66M | 551.31M | 384.55M | 540.57M | 507.93M | 576.62M | 442.88M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | 225.00M | 120.00M | 125.00M | 135.00M | 165.00M | 120.00M | 290.07M | 289.58M | 289.08M | 288.59M | 398.09M | 327.60M | 412.11M | 446.61M | 286.12M | 285.62M | 284.13M | 1,067.56M | 1,067.71M | 1,600.04M | 1,599.54M | 1,225.36M | 838.91M | 741.70M | 693.78M | 694.43M | 695.08M | 695.73M | 696.37M | 648.11M | 648.71M | 649.32M | 649.92M | 552.19M | 552.67M | 553.15M | 504.28M |
|
Non-Current Deffered Revenue
|
38.91M | 39.25M | 51.06M | 56.22M | 55.64M | 58.29M | 62.13M | 68.77M | 67.85M | 71.00M | 91.42M | 96.83M | 102.25M | 107.55M | 92.28M | 82.58M | 88.00M | 91.05M | 89.09M | 93.12M | 86.02M | 90.53M | 103.92M | 101.76M | 99.08M | 109.70M | 108.35M | 118.03M | 112.03M | 106.79M | 104.49M | 101.67M | 98.72M | 101.23M | 96.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
3.74M | 4.10M | 4.52M | 5.01M | 5.63M | 6.04M | 6.47M | 6.75M | 7.18M | 7.63M | 8.17M | 8.24M | 8.64M | 8.90M | 9.02M | 0.85M | 5.89M | 5.97M | 6.19M | 6.39M | 6.62M | 8.14M | 9.10M | 9.62M | 3.65M | 2.81M | 3.53M | 5.11M | 5.04M | 6.72M | 6.60M | 6.29M | 6.57M | 7.41M | 11.39M | 9.11M | 8.81M | 8.65M | 8.48M | 9.54M | 3.19M | 3.08M | 2.96M | 2.85M | 2.76M | 2.60M | 2.49M | 1.79M | 1.79M | 1.79M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 1.37M | 4.54M | 1.53M | 3.15M | 0.71M | | | | | | | | | | | | | | 45.73M | 76.53M | 64.72M | 96.14M | 58.09M | 73.64M | 56.66M | 142.91M | 49.76M | 61.06M | 59.18M | 132.97M | 119.15M | 96.94M | | | 49.30M | 54.92M | 59.91M | 55.04M | 57.69M | 1.42M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
51.37M | 51.79M | 48.28M | 43.37M | 45.31M | 43.91M | 63.87M | 102.76M | 75.49M | 64.57M | 63.69M | 104.23M | 67.29M | 64.44M | 58.96M | 112.70M | 64.03M | 59.94M | 54.57M | 107.94M | 50.55M | 48.34M | 71.15M | 117.18M | 21.10M | 21.38M | 27.69M | 97.07M | 30.77M | 32.45M | 30.23M | 34.71M | 34.76M | 31.75M | 33.52M | 29.11M | 29.38M | 32.40M | 33.28M | 25.32M | 25.38M | 24.92M | 25.10M | 24.98M | 25.41M | 24.73M | 25.95M | 26.18M | 26.39M | 27.13M | 25.86M | 25.55M | 26.41M | 26.68M | 27.24M | 26.07M | 26.39M | 27.24M | 28.94M | 29.53M | 30.35M | 32.37M | 33.59M | 31.86M | 53.31M | 56.81M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.06M | 180.00M | 179.19M | 176.03M | 189.61M | 194.35M | 163.25M | 167.07M | 164.17M | 155.83M | 188.96M | 177.04M | 164.84M | 166.50M | 164.19M | 163.44M | 160.52M | 168.60M | 159.72M | 167.71M | 161.76M | 182.05M | 193.46M | 186.17M | 188.41M | 191.35M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.67M | 98.72M | 101.23M | 96.92M | 131.38M | 101.56M | 97.33M | 88.19M | 83.51M | 89.65M | 88.94M | 88.92M | 82.31M | 85.59M | 80.88M | 80.22M | 78.70M | 72.69M | 58.04M | 74.38M | 73.70M | 62.52M | 71.08M | 32.96M | 37.42M | 37.22M | 40.73M | 48.20M | 38.67M | 35.02M | 35.15M | 37.24M | 40.10M | 38.35M | 40.58M |
|
Total Non-Current Liabilities
|
90.28M | 91.04M | 99.34M | 99.58M | 100.94M | 102.20M | 126.00M | 137.80M | 143.34M | 135.57M | 155.11M | 163.02M | 169.53M | 172.00M | 151.24M | 142.68M | 152.03M | 151.00M | 143.67M | 141.04M | 136.57M | 138.87M | 175.07M | 123.49M | 120.19M | 131.08M | 136.04M | 147.96M | 272.80M | 364.24M | 254.72M | 262.37M | 269.39M | 387.42M | 340.02M | 450.78M | 441.93M | 439.62M | 426.43M | 529.99M | 717.47M | 788.43M | 801.81M | 569.43M | 586.23M | 617.65M | 1,370.62M | 1,373.18M | 1,895.86M | 1,872.62M | 1,514.60M | 1,115.21M | 995.46M | 958.03M | 918.81M | 922.00M | 919.86M | 932.95M | 884.96M | 884.62M | 876.45M | 899.49M | 816.48M | 810.80M | 833.22M | 793.03M |
|
Total Liabilities
|
646.46M | 616.55M | 748.10M | 443.44M | 593.36M | 559.04M | 725.38M | 454.23M | 606.04M | 562.66M | 709.54M | 477.90M | 643.92M | 509.52M | 560.69M | 459.01M | 631.77M | 458.15M | 549.36M | 457.85M | 587.84M | 403.85M | 574.63M | 445.40M | 559.59M | 422.89M | 537.60M | 509.80M | 717.63M | 689.80M | 656.88M | 639.69M | 719.91M | 684.24M | 718.65M | 816.57M | 901.02M | 683.92M | 735.63M | 841.62M | 1,129.94M | 1,092.62M | 1,146.50M | 915.41M | 996.16M | 958.51M | 1,753.07M | 1,781.98M | 2,532.09M | 2,370.09M | 2,040.97M | 1,538.85M | 1,486.01M | 1,334.67M | 1,356.73M | 1,353.20M | 1,415.50M | 1,331.53M | 1,394.07M | 1,372.28M | 1,427.76M | 1,284.05M | 1,357.05M | 1,318.73M | 1,409.84M | 1,235.92M |
|
Total Debt
|
104.84M | 44.73M | 44.76M | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | 225.00M | 120.00M | 125.00M | 135.00M | 165.00M | 120.00M | 293.07M | 292.58M | 292.08M | 291.59M | 401.09M | 330.60M | 415.11M | 449.61M | 289.12M | 288.62M | 287.13M | 1,070.56M | 1,070.71M | 1,606.42M | 1,608.04M | 1,225.36M | 838.91M | 741.70M | 693.78M | 694.43M | 695.08M | 695.73M | 696.37M | 648.11M | 648.71M | 649.32M | 649.92M | 552.19M | 552.67M | 553.15M | 504.28M |
|
Common Equity
|
978.28M | 1,045.16M | 1,127.61M | 1,179.38M | 1,223.91M | 1,269.51M | 1,338.58M | 1,389.52M | 1,398.71M | 1,354.04M | 1,394.49M | 1,356.39M | 1,367.76M | 1,396.36M | 1,449.12M | 1,397.16M | 1,389.14M | 1,424.99M | 1,493.32M | 1,533.39M | 1,540.17M | 1,555.88M | 1,564.95M | 1,584.81M | 1,543.37M | 1,466.84M | 1,555.93M | 1,582.09M | 1,601.68M | 1,604.91M | 1,654.32M | 1,669.04M | 1,658.04M | 1,519.96M | 1,558.29M | 1,519.29M | 1,440.04M | 1,429.65M | 1,404.59M | 1,391.53M | 1,327.19M | 1,294.91M | 1,294.56M | 1,310.42M | 1,330.97M | 1,313.78M | 1,306.22M | 1,293.52M | 1,265.18M | 1,287.89M | 1,478.95M | 1,491.39M | 1,510.04M | 1,509.22M | 1,510.38M | 1,457.34M | 1,378.66M | 1,369.40M | 1,320.96M | 1,369.13M | 1,389.95M | 1,438.91M | 1,432.71M | 1,433.62M | 1,457.62M | 1,378.80M |
|
Shareholder's Equity
|
978.28M | 1,045.16M | 1,127.61M | 1,179.38M | 1,223.91M | 1,269.51M | 1,338.58M | 1,389.52M | 1,398.71M | 1,354.04M | 1,394.49M | 1,356.39M | 1,367.76M | 1,396.36M | 1,449.12M | 1,397.16M | 1,389.14M | 1,424.99M | 1,493.32M | 1,533.39M | 1,540.17M | 1,555.88M | 1,564.95M | 1,584.81M | 1,543.37M | 1,466.84M | 1,555.93M | 1,582.09M | 1,601.68M | 1,604.91M | 1,654.32M | 1,669.04M | 1,658.04M | 1,519.96M | 1,558.29M | 1,519.29M | 1,440.04M | 1,429.65M | 1,404.59M | 1,391.53M | 1,327.19M | 1,294.91M | 1,294.56M | 1,310.42M | 1,330.97M | 1,313.78M | 1,306.22M | 1,293.52M | 1,265.18M | 1,287.89M | 1,478.95M | 1,491.39M | 1,510.04M | 1,509.22M | 1,510.38M | 1,457.34M | 1,378.66M | 1,369.40M | 1,320.96M | 1,369.13M | 1,389.95M | 1,438.91M | 1,432.71M | 1,433.62M | 1,457.62M | 1,378.80M |
|
Liabilities and Shareholders Equity
|
1,628.48M | 1,665.82M | 1,880.23M | 1,627.83M | 1,822.90M | 1,834.58M | 2,070.43M | 1,850.50M | 2,011.93M | 1,924.33M | 2,112.20M | 1,842.54M | 2,020.32M | 1,914.78M | 2,018.83M | 1,857.02M | 2,026.81M | 1,889.11M | 2,048.86M | 1,997.64M | 2,134.63M | 1,967.87M | 2,148.68M | 2,039.83M | 2,106.61M | 1,892.54M | 2,097.06M | 2,097.00M | 2,324.36M | 2,301.43M | 2,317.81M | 2,315.02M | 2,384.51M | 2,211.60M | 2,288.33M | 2,344.96M | 2,349.86M | 2,122.22M | 2,148.70M | 2,242.70M | 2,460.32M | 2,390.61M | 2,444.02M | 2,258.06M | 2,329.90M | 2,274.88M | 3,061.78M | 3,084.84M | 3,799.06M | 3,659.77M | 3,519.92M | 3,030.24M | 2,996.05M | 2,843.89M | 2,867.12M | 2,810.54M | 2,794.16M | 2,700.93M | 2,715.03M | 2,741.42M | 2,817.71M | 2,722.95M | 2,789.76M | 2,752.35M | 2,867.46M | 2,614.71M |
|
Treasury Shares
|
1.89M | 1.98M | 2.08M | 2.39M | 3.22M | 4.07M | 4.64M | 5.15M | 6.17M | 7.42M | 8.27M | 9.39M | 10.54M | 11.08M | 11.41M | 11.58M | 11.66M | 11.66M | 11.66M | 11.65M | 12.16M | 12.02M | 12.21M | 12.41M | 12.80M | 13.13M | 13.52M | 13.99M | 14.45M | 14.76M | 15.21M | 15.69M | 17.27M | 18.45M | 18.85M | 19.39M | 20.73M | 21.88M | 23.15M | 5.31M | 25.86M | 27.62M | 28.79M | 3.84M | 28.91M | 30.39M | 31.37M | 2.93M | 31.90M | 31.91M | 36.62M | 36.62M | 36.70M | 36.71M | 1.23M | 39.92M | 42.20M | 43.57M | 45.34M | 45.51M | 46.11M | 46.60M | 47.39M | 47.99M | 48.33M | 50.09M |
|
Retained Earnings
|
845.69M | 910.80M | 991.29M | 9.90M | 1,128.33M | 1,208.42M | 1,300.86M | 1,367.97M | 1,424.87M | 1,423.65M | 1,490.37M | 1,488.99M | 1,520.41M | 1,560.13M | 1,616.85M | 1,575.01M | 1,562.66M | 1,599.98M | 1,655.28M | 1,682.07M | 1,702.29M | 1,731.98M | 1,778.24M | 1,796.36M | 1,804.48M | 1,743.11M | 1,794.01M | 1,771.07M | 1,796.10M | 1,797.63M | 1,837.74M | 1,881.40M | 1,894.37M | 1,812.75M | 1,852.12M | 1,917.37M | 1,908.46M | 1,926.13M | 1,964.17M | 2,012.90M | 2,027.26M | 2,032.79M | 2,183.62M | 1,927.57M | 1,947.50M | 1,970.81M | 1,995.46M | 2,005.11M | 1,947.10M | 1,964.95M | 2,303.65M | 2,310.40M | 2,325.00M | 2,335.64M | 2,381.51M | 2,403.75M | 2,414.38M | 2,454.27M | 2,491.09M | 2,540.51M | 2,586.67M | 2,662.53M | 2,723.36M | 2,777.57M | 2,839.41M | 2,915.78M |