|
Cash & Equivalents
|
95.58M | 82.30M | 73.72M | 106.74M | 86.29M | 59.79M | 81.62M | 76.23M | 58.93M | 19.72M | 48.21M | 41.30M | 48.42M | 56.43M | 83.57M | 87.14M | 130.62M | 82.62M | 61.75M | 31.46M | 25.58M | 22.14M | 58.02M | 39.48M | 61.55M | 29.61M | 43.85M | 53.92M | 79.62M | 65.84M | 53.84M | 65.67M | 66.31M | 19.80M | 6.01M | 24.80M | 29.37M | 12.64M | 26.58M | 22.53M | 22.60M | 306.25M | 58.42M | 81.02M | 250.16M | 243.77M | 154.09M | 181.34M | 161.77M | 131.03M | 189.63M | 183.56M | 194.89M | 133.16M | 114.78M | 116.16M | 91.56M | 63.99M | 56.29M | 60.22M | 40.65M | 52.22M | 84.18M | 135.41M | 148.76M | 189.98M |
|
Cash & Current Investments
|
95.58M | 82.30M | 73.72M | 106.74M | 86.29M | 59.79M | 81.62M | 76.23M | 58.93M | 19.72M | 48.21M | 41.30M | 48.42M | 56.43M | 83.57M | 87.14M | 130.62M | 82.62M | 61.75M | 31.46M | 25.58M | 22.14M | 58.02M | 39.48M | 61.55M | 29.61M | 43.85M | 53.92M | 79.62M | 65.84M | 53.84M | 65.67M | 66.31M | 19.80M | 6.01M | 24.80M | 29.37M | 12.64M | 26.58M | 22.53M | 22.60M | 306.25M | 58.42M | 81.02M | 250.16M | 243.77M | 154.09M | 181.34M | 161.77M | 131.03M | 189.63M | 183.56M | 194.89M | 133.16M | 114.78M | 116.16M | 91.56M | 63.99M | 56.29M | 60.22M | 40.65M | 52.22M | 84.18M | 135.41M | 148.76M | 189.98M |
|
Receivables - Net
|
| | 11.35M | | 6.27M | 9.74M | 16.18M | 6.68M | 5.80M | 13.02M | 11.33M | 8.88M | 10.25M | 12.19M | 14.56M | 8.79M | 10.94M | 11.16M | 10.08M | 11.67M | 9.16M | 11.01M | 15.17M | 12.64M | 8.81M | 10.87M | 14.16M | 13.08M | 14.47M | 13.95M | 15.63M | 12.46M | 14.07M | 13.20M | 19.86M | 16.35M | 17.81M | 15.98M | 20.93M | 17.74M | 16.87M | 16.36M | 90.30M | 22.86M | 22.93M | 26.27M | 75.79M | 57.81M | 57.93M | 66.66M | 100.50M | 66.45M | 71.34M | 67.66M | 105.51M | 68.46M | 71.37M | 70.24M | 103.09M | 75.56M | 72.42M | 74.34M | 112.50M | 82.89M | 90.52M | 93.17M |
|
Receivables - Other
|
| | 27.48M | | 15.01M | 16.37M | 27.30M | 17.68M | 19.97M | 19.96M | 32.10M | 18.79M | 25.22M | 29.94M | 48.10M | 26.02M | 27.85M | 30.34M | 55.46M | 28.73M | 31.50M | 35.55M | 62.33M | 29.69M | 33.41M | 35.00M | 72.66M | 30.59M | 27.15M | 30.77M | 64.59M | 32.33M | 34.74M | 33.90M | 67.52M | 26.38M | 31.82M | 34.92M | 68.19M | 28.45M | 30.80M | 31.45M | 16.51M | 27.28M | 25.65M | 25.47M | 16.12M | | | | 24.61M | | | | 23.22M | | | | 23.67M | | | | 23.08M | | | |
|
Receivables
|
| | 38.83M | | 21.28M | 26.11M | 43.48M | 24.36M | 25.77M | 32.98M | 43.43M | 27.67M | 35.47M | 42.13M | 62.66M | 34.80M | 38.79M | 41.50M | 65.54M | 40.40M | 40.66M | 46.57M | 77.50M | 42.34M | 42.22M | 45.87M | 86.82M | 43.67M | 41.62M | 44.72M | 80.22M | 44.79M | 48.81M | 47.09M | 87.38M | 42.72M | 49.62M | 50.90M | 89.12M | 46.19M | 47.67M | 47.80M | 106.81M | 50.15M | 48.58M | 51.73M | 91.91M | 57.81M | 57.93M | 66.66M | 125.11M | 66.45M | 71.34M | 67.66M | 128.73M | 68.46M | 71.37M | 70.24M | 126.76M | 75.56M | 72.42M | 74.34M | 135.58M | 82.89M | 90.52M | 93.17M |
|
Raw Materials
|
| | | | | | 5.28M | | 4.53M | 5.12M | 5.50M | 5.21M | 5.06M | 5.52M | 5.52M | 6.00M | 5.31M | 5.37M | 5.16M | 5.08M | 5.33M | 5.32M | 5.08M | 5.51M | 6.27M | 6.00M | 5.78M | 6.30M | 5.77M | 6.11M | 6.25M | 6.20M | 5.77M | 5.68M | 5.73M | 5.40M | 6.06M | 6.36M | 6.68M | 6.52M | 6.00M | 6.00M | 6.17M | 6.44M | 6.83M | 6.62M | 7.14M | 7.12M | 7.41M | 6.97M | 7.01M | 8.15M | 8.38M | 7.88M | 7.53M | 9.87M | 9.25M | 9.22M | 9.14M | 10.39M | 9.60M | 9.85M | 9.18M | 9.99M | 9.84M | 9.65M |
|
Finished Goods
|
| | | | | | 4.71M | | 15.94M | 16.66M | 9.99M | 15.52M | 13.55M | 12.87M | 10.07M | 14.78M | 17.58M | 18.51M | 14.67M | 16.14M | 17.66M | 17.26M | 13.24M | 12.80M | 15.61M | 15.16M | 12.10M | 13.41M | 13.48M | 13.30M | 12.12M | 16.07M | 17.33M | 21.06M | 18.42M | 17.16M | 10.11M | 14.65M | 13.85M | 16.33M | 20.12M | 21.68M | 16.00M | 18.25M | 9.96M | 7.18M | 7.86M | 7.64M | 9.30M | 10.48M | 7.95M | 11.90M | 15.77M | 25.14M | 17.25M | 18.70M | 21.13M | 18.88M | 16.23M | 23.05M | 28.64M | 28.65M | 20.21M | 23.41M | 22.40M | 19.46M |
|
Inventory
|
| | 22.20M | | 26.79M | 29.92M | 23.04M | 27.00M | 32.25M | 33.99M | 28.21M | 33.25M | 31.48M | 30.95M | 28.84M | 33.84M | 35.69M | 37.05M | 35.48M | 34.66M | 36.38M | 37.17M | 33.26M | 32.52M | 36.47M | 36.74M | 34.01M | 35.54M | 34.57M | 35.54M | 34.93M | 38.54M | 40.25M | 44.20M | 42.56M | 40.96M | 34.69M | 39.77M | 38.89M | 42.03M | 46.01M | 47.78M | 47.23M | 47.82M | 40.51M | 37.73M | 39.29M | 38.95M | 41.87M | 43.27M | 42.84M | 46.68M | 52.29M | 62.27M | 55.56M | 58.99M | 60.87M | 58.67M | 57.65M | 65.47M | 70.99M | 69.81M | 64.53M | 66.90M | 66.41M | 63.41M |
|
Current Deferred Tax Assets
|
| | 7.74M | | 7.16M | 8.26M | 14.64M | 13.50M | 12.37M | 11.28M | 14.57M | 11.45M | 10.31M | 16.07M | 15.26M | 16.58M | 16.58M | 16.58M | 16.01M | 16.01M | 16.01M | 16.09M | -15.10M | 15.08M | 15.08M | 15.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 27.87M | | 25.86M | 23.23M | 28.34M | 27.48M | 25.22M | 25.88M | 36.50M | 36.37M | 35.58M | 34.31M | 39.89M | 38.76M | 38.12M | 35.93M | 42.59M | 42.89M | 42.02M | 40.34M | 38.23M | 46.58M | 46.62M | 44.08M | 41.98M | 40.64M | 37.82M | 36.34M | 52.44M | 52.59M | 50.92M | 48.52M | 57.67M | 54.04M | 52.95M | 48.33M | 40.65M | 46.77M | 39.52M | 38.90M | 43.95M | 42.49M | 36.34M | 32.19M | 35.31M | 30.73M | 32.04M | 29.71M | 36.45M | 33.74M | 33.37M | 30.95M | 48.40M | 48.39M | 52.64M | 55.56M | 63.09M | 62.49M | 69.02M | 61.19M | 54.69M | 55.13M | 58.19M | 59.29M |
|
Current Assets
|
| | 172.23M | | 178.20M | 153.20M | 194.96M | 168.57M | 156.30M | 128.48M | 176.40M | 152.59M | 165.20M | 185.70M | 230.21M | 211.11M | 261.70M | 216.09M | 225.90M | 166.51M | 163.41M | 173.85M | 224.39M | 188.78M | 207.85M | 187.41M | 225.40M | 189.79M | 197.97M | 182.90M | 221.43M | 201.58M | 210.49M | 164.64M | 208.63M | 163.87M | 169.06M | 154.82M | 195.23M | 157.52M | 158.19M | 449.14M | 244.51M | 270.66M | 454.61M | 411.02M | 341.36M | 343.81M | 328.26M | 310.19M | 405.59M | 367.32M | 391.68M | 317.74M | 345.77M | 313.64M | 299.17M | 272.38M | 300.80M | 283.57M | 277.94M | 286.54M | 333.31M | 361.05M | 379.39M | 423.94M |
|
Property, Plant & Equipment (Net)
|
| | 788.40M | | 770.25M | 761.42M | 755.47M | 748.52M | 750.63M | 752.89M | 758.50M | 756.53M | 756.07M | 767.23M | 764.42M | 762.88M | 765.62M | 784.32M | 795.38M | 803.33M | 810.86M | 824.41M | 828.30M | 828.97M | 851.48M | 874.34M | 892.19M | 885.96M | 888.85M | 902.58M | 910.13M | 910.58M | 913.38M | 933.48M | 935.04M | 935.28M | 936.47M | 940.08M | 140.20M | 763.88M | 758.50M | 759.24M | 831.60M | 818.28M | 805.89M | 789.60M | 774.14M | 760.72M | 761.59M | 755.64M | 741.75M | 744.75M | 745.25M | 755.52M | 746.05M | 754.89M | 770.32M | 777.67M | 791.09M | 793.81M | 810.44M | 829.39M | 840.77M | 848.73M | 864.54M | 872.06M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.52M | | | | 79.77M | 81.32M | 79.67M | 69.33M | 77.23M | | | | 83.48M | | | | 92.59M | | | | 78.54M | | | | 94.14M | | | | 108.09M | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.36M | 80.86M | | | 1.45M | | | | 1.45M | | | | 1.45M | | | | 1.45M | | | | 1.45M | | | |
|
Intangibles
|
| | 4.34M | | 4.42M | 4.45M | 14.48M | 4.57M | 4.65M | 4.72M | 14.67M | 15.79M | 15.72M | 18.01M | 17.83M | 18.19M | 18.43M | 18.32M | 18.65M | 18.88M | 19.08M | 20.50M | 20.78M | 21.21M | 21.50M | 21.61M | 21.97M | 22.47M | 22.60M | 22.84M | 23.05M | 23.21M | 23.39M | 23.55M | 24.07M | 24.23M | 24.52M | 26.33M | 6.20M | 20.09M | 20.16M | 20.27M | 437.21M | 254.40M | 254.33M | 253.58M | 253.16M | 253.15M | 253.14M | 253.15M | 251.70M | 251.66M | 251.62M | 251.64M | 251.52M | 251.53M | 251.56M | 251.53M | 251.73M | 251.77M | 252.04M | 252.01M | 251.79M | 252.17M | 252.13M | 252.11M |
|
Goodwill & Intangibles
|
| | 4.34M | | 4.42M | 4.45M | 14.48M | 4.57M | 4.65M | 4.72M | 14.67M | 15.79M | 15.72M | 18.01M | 17.83M | 18.19M | 18.43M | 18.32M | 18.65M | 18.88M | 19.08M | 20.50M | 20.78M | 21.21M | 21.50M | 21.61M | 21.97M | 22.47M | 22.60M | 22.84M | 23.05M | 23.21M | 23.39M | 23.55M | 24.07M | 24.23M | 24.52M | 26.33M | 6.20M | 20.09M | 20.16M | 20.27M | 515.56M | 335.26M | 254.33M | 253.58M | 254.61M | 253.15M | 253.14M | 253.15M | 253.15M | 251.66M | 251.62M | 251.64M | 252.97M | 251.53M | 251.56M | 251.53M | 253.18M | 251.77M | 252.04M | 252.01M | 253.24M | 252.17M | 252.13M | 252.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | -103.93M | | | -106.51M | | | | | 97.24M | | | | 96.51M | | | | | | | | | | | | | | | | 1.60M | | 4.20M | 4.09M | 3.38M | | | | 37.88M | | | | 57.63M | | | | 76.25M | | | | 91.94M | | | | 97.85M | | | |
|
Other Non-Current Assets
|
| | 54.24M | | 52.26M | 51.39M | 50.39M | 49.68M | 50.07M | 50.11M | 49.49M | 49.57M | 49.68M | 50.34M | 50.79M | 47.52M | 46.93M | 47.64M | 47.06M | 46.60M | 46.18M | 45.76M | 46.21M | 47.07M | 47.85M | 46.84M | 46.91M | 48.91M | 50.51M | 52.81M | 96.54M | 100.09M | 111.32M | 114.00M | 66.40M | 126.09M | 139.83M | 151.02M | 39.20M | 84.53M | 93.55M | 98.95M | 86.30M | 75.01M | 84.32M | 106.59M | 127.37M | 131.86M | 138.10M | 139.89M | 157.85M | 149.46M | 142.19M | 141.93M | 162.89M | 163.41M | 167.91M | 167.97M | 194.62M | 198.17M | 201.02M | 206.02M | 215.53M | 209.65M | 221.64M | 226.00M |
|
Non-Current Assets
|
| | 86.12M | | 85.00M | 86.09M | 86.88M | 87.71M | 88.79M | 87.06M | 87.67M | 91.23M | 91.49M | 96.19M | 97.54M | 97.11M | 97.56M | 100.73M | 102.83M | 103.91M | 106.25M | 107.25M | 108.69M | 110.98M | 115.46M | 114.11M | 115.76M | 116.90M | 117.50M | 118.90M | 161.76M | 164.67M | 175.45M | 177.20M | 189.38M | 188.20M | 201.11M | 213.16M | 205.63M | 1,154.68M | 1,157.10M | 1,173.39M | 1,764.48M | 1,586.84M | 1,606.79M | 1,627.44M | 1,631.56M | 1,630.90M | 1,632.44M | 1,651.89M | 1,650.79M | 1,641.67M | 1,635.50M | 1,660.81M | 1,683.40M | 1,673.96M | 1,700.22M | 1,726.85M | 1,748.49M | 1,760.26M | 1,791.21M | 1,819.86M | 1,867.67M | 1,901.09M | 1,907.97M | 1,945.35M |
|
Assets
|
| | 1,046.75M | | 1,033.46M | 1,000.71M | 1,037.31M | 1,004.80M | 995.72M | 968.42M | 1,022.57M | 1,000.35M | 1,012.75M | 1,049.12M | 1,092.17M | 1,071.11M | 1,124.89M | 1,101.14M | 1,108.11M | 1,073.76M | 1,080.52M | 1,105.51M | 1,161.38M | 1,128.73M | 1,174.79M | 1,175.86M | 1,233.35M | 1,192.65M | 1,204.32M | 1,204.38M | 1,293.32M | 1,276.83M | 1,299.32M | 1,275.33M | 1,333.06M | 1,287.34M | 1,306.64M | 1,308.06M | 1,314.13M | 2,076.08M | 2,073.79M | 2,381.77M | 2,840.59M | 2,675.78M | 2,867.28M | 2,828.06M | 2,747.05M | 2,735.44M | 2,722.29M | 2,717.72M | 2,798.12M | 2,753.74M | 2,772.43M | 2,734.07M | 2,775.22M | 2,742.49M | 2,769.71M | 2,776.89M | 2,840.38M | 2,837.64M | 2,879.59M | 2,935.79M | 3,041.76M | 3,110.86M | 3,151.90M | 3,241.35M |
|
Accounts Payables
|
| | 33.95M | | 31.65M | 29.45M | 32.65M | 36.51M | 38.70M | 35.68M | 36.16M | 36.77M | 22.14M | 33.70M | 47.00M | 35.37M | 35.63M | 43.98M | 35.42M | 49.18M | 47.49M | 50.65M | 57.33M | 54.15M | 52.17M | 44.21M | 47.77M | 38.36M | 38.57M | 38.91M | 41.56M | 34.94M | 46.22M | 46.57M | 50.98M | 38.80M | 38.31M | 39.13M | 49.07M | 36.39M | 35.96M | 36.09M | 61.95M | 55.89M | 57.53M | 61.55M | 58.43M | 56.05M | 55.38M | 52.89M | 54.09M | 61.74M | 58.93M | 59.03M | 66.64M | 57.00M | 72.68M | 53.39M | 63.15M | 61.38M | 68.64M | 62.66M | 62.09M | 63.61M | 59.15M | 55.55M |
|
Payables
|
| | 33.95M | | 31.65M | 29.45M | 32.65M | 36.51M | 38.70M | 35.68M | 36.16M | 36.77M | 22.14M | 33.70M | 47.00M | 35.37M | 35.63M | 43.98M | 35.42M | 49.18M | 47.49M | 50.65M | 57.33M | 54.15M | 52.17M | 44.21M | 47.77M | 38.36M | 38.57M | 38.91M | 41.56M | 34.94M | 46.22M | 46.57M | 50.98M | 38.80M | 38.31M | 39.13M | 49.07M | 36.39M | 35.96M | 36.09M | 61.95M | 55.89M | 57.53M | 61.55M | 58.43M | 56.05M | 55.38M | 52.89M | 54.09M | 61.74M | 58.93M | 59.03M | 66.64M | 57.00M | 72.68M | 53.39M | 63.15M | 61.38M | 68.64M | 62.66M | 62.09M | 63.61M | 59.15M | 55.55M |
|
Accumulated Expenses
|
| | 166.51M | | 150.15M | 143.61M | 170.05M | 153.36M | 152.99M | 152.75M | 187.08M | 166.19M | 163.85M | 166.47M | 204.82M | 183.76M | 182.72M | 193.00M | 228.83M | 209.27M | 207.42M | 211.99M | 264.69M | 243.62M | 246.07M | 246.43M | 158.31M | 267.86M | 265.85M | 265.20M | 179.03M | 155.08M | 160.05M | 159.82M | 183.02M | 167.37M | 182.66M | 179.06M | 194.38M | 171.31M | 172.97M | 172.10M | 236.58M | 166.83M | 192.55M | 194.57M | 210.46M | 203.21M | 241.49M | 210.16M | 239.19M | 202.22M | 237.45M | 225.00M | 231.13M | 237.29M | 220.92M | 240.44M | 239.70M | 249.50M | 231.72M | 265.00M | 265.38M | 272.44M | 263.61M | 291.88M |
|
Other Accumulated Expenses
|
| | | | | | 32.40M | | | | 38.15M | | | | 42.03M | | | | 46.24M | | | | 55.16M | | | | 60.03M | | | | 64.14M | | | | 66.35M | | | | 72.63M | | | | 68.43M | | | | 62.57M | | | | 67.65M | | | | 71.87M | | | | 71.55M | | | | 73.56M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.61M | 68.72M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.15M | 85.67M | 90.03M | 128.08M | 123.19M | 120.35M | 128.77M | 132.52M | 132.52M | 131.19M | 132.55M | 131.82M | 144.97M | 144.83M | 147.41M | 139.10M | 140.49M | 142.37M | 144.49M | 134.91M | 147.38M | 149.90M | 139.97M | 157.14M | 148.04M | 149.39M | 165.91M |
|
Current Taxes
|
| | | | | | | 1.67M | | | | | | | 1.21M | 4.61M | | | | | | | | | | | | | | | 2.30M | 5.46M | | | | | | | 0.71M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 65.45M | | | | 68.77M | | | | 78.27M | | | | 97.52M | | | | 123.62M | | | | 144.14M | | | | 153.63M | 127.62M | 123.64M | 116.42M | 163.95M | 138.13M | 133.62M | 125.34M | 172.34M | 145.75M | 142.36M | 135.57M | 187.98M | 161.22M | 162.24M | 155.49M | 184.66M | 166.18M | 169.10M | 161.51M | 211.18M | 185.51M | 182.29M | 174.72M | 219.81M | 191.91M | 187.48M | 180.20M | 222.91M | 196.24M | 192.34M | 184.26M | 226.81M | 199.85M | 196.29M | 189.35M |
|
Total Current Liabilities
|
| | 200.46M | | 181.80M | 173.06M | 202.71M | 191.54M | 191.69M | 188.42M | 223.24M | 202.96M | 185.99M | 200.17M | 253.03M | 223.75M | 218.36M | 236.99M | 264.25M | 258.45M | 254.91M | 262.64M | 322.01M | 297.77M | 298.24M | 290.64M | 350.23M | 306.22M | 304.42M | 304.10M | 376.53M | 323.10M | 329.90M | 322.81M | 397.95M | 344.31M | 354.59M | 343.53M | 416.50M | 446.64M | 436.96M | 433.79M | 614.59M | 507.13M | 532.67M | 540.38M | 586.07M | 557.96M | 597.15M | 557.11M | 636.27M | 594.44M | 623.50M | 606.17M | 656.68M | 626.70M | 623.45M | 618.52M | 660.67M | 654.50M | 642.61M | 651.89M | 711.42M | 683.94M | 737.05M | 771.40M |
|
Non-Current Debt
|
| | 100.00M | | 70.00M | 40.00M | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | | 25.00M | 25.00M | | | | | | | | | 30.00M | 10.00M | 30.00M | 20.00M | 20.00M | 10.00M | 20.00M | 35.00M | 335.00M | 290.00M | 380.00M | 376.00M | 376.00M | 280.00M | 280.00M | 465.01M | 465.51M | 466.02M | 466.52M | 467.02M | 467.53M | 468.03M | 468.54M | 469.04M | 469.54M | 470.05M | 470.55M | 471.05M | 471.56M | 452.06M | 627.31M | 559.62M | 560.44M |
|
Non-Current Deffered Revenue
|
| | 64.21M | | 65.57M | 66.42M | 67.26M | 67.71M | 68.22M | 69.00M | 69.74M | 70.89M | 74.99M | 75.36M | 76.14M | 74.88M | 75.13M | 75.16M | 74.69M | 74.69M | 74.08M | 73.87M | 73.86M | 73.45M | 73.10M | 72.86M | 72.91M | 72.58M | 72.25M | 71.81M | 71.58M | 70.86M | 75.26M | 74.78M | 74.76M | 73.67M | 71.50M | 70.44M | 79.70M | -82.10M | -82.10M | -82.10M | 76.25M | | | | 83.70M | | | | 92.01M | | | | 78.29M | | | | 93.98M | | | | 108.17M | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.08M | 209.93M | 218.25M | 213.49M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 87.05M | | 92.73M | 93.05M | 95.83M | 96.24M | 96.87M | 97.72M | 103.93M | 103.72M | 105.30M | | 91.85M | 95.45M | 97.89M | 99.42M | 97.24M | 98.05M | 97.05M | 96.15M | 81.43M | 97.72M | 97.66M | 97.18M | 82.52M | 85.69M | 83.74M | 83.09M | 82.40M | 85.59M | 84.67M | 83.54M | 57.22M | 57.12M | 56.77M | 56.88M | 52.12M | 43.05M | 38.90M | 38.45M | 33.85M | 23.84M | 23.48M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.79M | 942.59M | 959.63M | 1,189.87M | 1,217.58M | 1,242.04M | 1,236.61M | 1,224.32M | 1,216.47M | 1,211.88M | 1,227.70M | 1,218.27M | 1,201.55M | 1,195.91M | 1,215.01M | 1,233.50M | 1,218.02M | 1,228.66M | 1,246.82M | 1,254.95M | 1,243.28M | 1,258.93M | 1,276.95M | 1,299.02M | 1,326.65M | 1,322.54M | 1,344.04M |
|
Other Non-Current Liabilities
|
| | 27.12M | | 23.79M | 25.43M | 27.23M | 29.01M | 29.64M | 27.43M | 27.82M | 31.22M | 31.41M | 35.14M | 36.29M | 38.74M | 39.62M | 42.09M | 44.39M | 45.65M | 47.87M | 48.63M | 50.40M | 51.72M | 52.45M | 50.38M | 51.30M | 53.43M | 55.09M | 57.35M | 59.03M | 62.21M | 64.35M | 67.22M | 70.97M | 75.16M | 76.21M | 78.24M | 71.66M | 77.37M | 80.06M | 81.09M | 140.55M | 128.26M | 137.09M | 142.87M | 149.72M | 151.01M | 163.64M | 145.44M | 147.40M | 135.91M | 124.31M | 121.87M | 125.01M | 129.39M | 122.65M | 120.36M | 136.65M | 136.87M | 133.02M | 139.01M | 135.80M | 133.56M | 131.74M | 140.13M |
|
Total Non-Current Liabilities
|
| | -27.12M | | -23.79M | -25.43M | -27.23M | -29.01M | -29.64M | -27.43M | -27.82M | -31.22M | -31.41M | -35.14M | -36.29M | -38.74M | -39.62M | -42.09M | -44.39M | -45.65M | -47.87M | -48.63M | -50.40M | -51.72M | -52.45M | -50.38M | -51.30M | -53.43M | -55.09M | -57.35M | -59.03M | -62.21M | -64.35M | -67.22M | -70.97M | -75.16M | -76.21M | -78.24M | -71.66M | -77.37M | -80.06M | -81.09M | -140.55M | -128.26M | -137.09M | -142.87M | -149.72M | -151.01M | -163.64M | -145.44M | -147.40M | -135.91M | -124.31M | -121.87M | 2,358.21M | -129.39M | -122.65M | -120.36M | 2,385.67M | 2,368.33M | 2,372.59M | 2,400.40M | 2,462.50M | 2,637.89M | 2,619.22M | 2,675.88M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,483.22M | | | | 2,522.32M | 2,505.20M | 2,505.61M | 2,539.41M | 2,598.30M | 2,771.46M | 2,750.96M | 2,816.01M |
|
Total Debt
|
| | 100.00M | | 70.00M | 40.00M | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | | 25.00M | 25.00M | | | | | | | | | 30.00M | 10.00M | 30.00M | 20.00M | 20.00M | 10.00M | 20.00M | 35.00M | 335.00M | 290.00M | 380.00M | 376.00M | 376.00M | 280.00M | 280.00M | 465.01M | 465.51M | 466.02M | 466.52M | 467.02M | 467.53M | 468.03M | 468.54M | 469.04M | 469.54M | 470.05M | 470.55M | 471.05M | 471.56M | 452.06M | 627.31M | 628.24M | 629.16M |
|
Common Equity
|
| | 516.11M | | 546.93M | 551.88M | 592.34M | 568.20M | 556.66M | 531.98M | 542.75M | 536.88M | 560.76M | 575.74M | 579.73M | 581.84M | 634.30M | 583.17M | 577.35M | 502.52M | 509.14M | 522.57M | 556.51M | 506.50M | 549.12M | 579.54M | 588.54M | 585.56M | 596.84M | 589.53M | 603.21M | 627.53M | 640.53M | 583.36M | 613.53M | 594.19M | 612.78M | 613.41M | 571.06M | 542.24M | 540.28M | 533.82M | 571.74M | 418.97M | 351.93M | 322.28M | 288.69M | 316.51M | 284.61M | 321.95M | 330.17M | 355.33M | 361.68M | 323.50M | 292.00M | 299.84M | 325.90M | 321.64M | 318.06M | 332.44M | 373.98M | 396.38M | 443.45M | 339.40M | 400.95M | 425.35M |
|
Shareholder's Equity
|
| | 516.11M | | 546.93M | 551.88M | 592.34M | 568.20M | 556.66M | 531.98M | 542.75M | 536.88M | 560.76M | 575.74M | 579.73M | 581.84M | 634.30M | 583.17M | 577.35M | 502.52M | 509.14M | 522.57M | 556.51M | 506.50M | 549.12M | 579.54M | 588.54M | 585.56M | 596.84M | 589.53M | 603.21M | 627.53M | 640.53M | 583.36M | 613.53M | 594.19M | 612.78M | 613.41M | 571.06M | 542.24M | 540.28M | 533.82M | 571.74M | 418.97M | 351.93M | 322.28M | 288.69M | 316.51M | 284.61M | 321.95M | 330.17M | 355.33M | 361.68M | 323.50M | 292.00M | 299.84M | 325.90M | 321.64M | 318.06M | 332.44M | 373.98M | 396.38M | 443.45M | 339.40M | 400.95M | 425.35M |
|
Liabilities and Shareholders Equity
|
| | 1,046.75M | | 1,033.46M | 1,000.71M | 1,037.31M | 1,004.80M | 995.72M | 968.42M | 1,022.57M | 1,000.35M | 1,012.75M | 1,049.12M | 1,092.17M | 1,071.11M | 1,124.89M | 1,101.14M | 1,108.11M | 1,073.76M | 1,080.52M | 1,105.51M | 1,161.38M | 1,128.73M | 1,174.79M | 1,175.86M | 1,233.35M | 1,192.65M | 1,204.32M | 1,204.38M | 1,293.32M | 1,276.83M | 1,299.32M | 1,275.33M | 1,333.06M | 1,287.34M | 1,306.64M | 1,308.06M | 1,314.13M | 2,076.08M | 2,073.79M | 2,381.77M | 2,840.59M | 2,675.78M | 2,867.28M | 2,828.06M | 2,747.05M | 2,735.44M | 2,722.29M | 2,717.72M | 2,798.12M | 2,753.74M | 2,772.43M | 2,734.07M | 2,775.22M | 2,742.49M | 2,769.71M | 2,776.89M | 2,840.38M | 2,837.64M | 2,879.59M | 2,935.79M | 3,041.76M | 3,110.86M | 3,151.90M | 3,241.35M |
|
Treasury Shares
|
| | 0.60M | | 0.60M | 0.50M | 2.10M | 0.70M | 0.70M | 0.70M | 3.20M | 1.00M | 1.10M | 1.20M | 4.50M | 35.66M | 35.74M | 37.84M | 4.50M | 40.93M | 41.46M | 41.92M | 3.10M | 43.58M | 43.65M | 43.71M | 44.06M | 45.10M | 45.62M | 46.45M | 2.90M | 47.13M | 47.49M | 49.14M | 2.60M | 50.26M | 50.40M | 50.77M | 2.30M | 52.04M | 52.64M | 52.91M | 1.10M | 52.99M | 53.00M | 53.02M | 0.10M | 53.10M | 53.11M | 53.13M | 0.10M | 53.24M | 53.60M | 54.49M | 2.00M | 55.50M | 55.80M | 56.22M | 56.54M | 56.90M | 57.01M | 57.04M | 57.06M | 59.70M | 59.70M | 59.70M |
|
Retained Earnings
|
| | 639.54M | | 677.44M | 699.39M | 721.26M | 741.71M | 766.46M | 787.03M | 816.98M | 837.70M | 866.10M | 886.83M | 902.53M | 921.52M | 943.69M | 963.74M | 989.45M | 1,004.77M | 1,027.84M | 1,043.90M | 1,060.21M | 1,080.39M | 1,107.07M | 1,123.41M | 1,140.79M | 1,165.01M | 1,193.91M | 1,216.98M | 1,238.01M | 1,261.59M | 1,288.24M | 1,301.21M | 1,345.67M | 1,354.86M | 1,369.91M | 1,383.31M | 1,384.49M | 1,355.06M | 1,375.67M | 1,375.69M | 1,408.33M | 1,255.79M | 1,184.92M | 1,150.73M | 1,110.09M | 1,114.05M | 1,134.19M | 1,167.00M | 1,169.15M | 1,192.34M | 1,203.73M | 1,187.28M | 1,170.08M | 1,184.20M | 1,213.12M | 1,217.27M | 1,216.24M | 1,235.67M | 1,274.34M | 1,290.56M | 1,317.83M | 1,337.69M | 1,379.16M | 1,397.65M |