|
Cash & Equivalents
|
339.93M | 348.94M | 383.73M | 55.77M | 324.07M | 322.94M | 53.79M | 115.69M | 106.55M | 147.22M | 134.94M | 148.63M | 127.14M | 160.28M | 135.60M | 210.49M | 207.77M | 226.38M | 221.34M | 199.06M | 145.11M | 126.52M | 147.90M | 137.56M | 89.63M | 121.68M | 102.30M | 107.50M | 52.20M | 72.80M | 97.30M | 153.30M | 148.60M | 124.80M | 143.50M | 166.30M | 140.00M | 136.80M | 275.10M | 346.20M | 161.30M | 150.00M | 229.30M | 165.20M | 210.10M | 212.70M | 245.40M | 263.30M | 450.90M | 392.40M | 341.90M | 659.40M | 373.30M | 353.30M | 432.70M | 435.60M | 413.60M | 403.10M | 543.20M | 536.30M | 614.60M | 763.20M | 920.30M | 1,047.20M | 1,256.30M | 1,496.70M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.30M | 110.40M | 2.40M | 60.60M | 64.00M | 131.80M | 65.00M | 64.50M | 40.50M | 82.90M | 47.00M | 71.00M | 43.60M | 176.50M | 40.70M | 92.40M | 95.50M | 118.70M | 36.00M | 37.10M | 48.70M | 68.50M | 27.40M | 91.70M | 80.20M | 103.70M | 34.00M | 57.50M | 58.80M | 83.70M | | 110.30M | 105.90M | 207.60M | 34.20M |
|
Cash & Current Investments
|
339.93M | 348.94M | 383.73M | 55.77M | 324.07M | 322.94M | 53.79M | 115.69M | 106.55M | 147.22M | 134.94M | 148.63M | 127.14M | 160.28M | 135.60M | 210.49M | 207.77M | 226.38M | 221.34M | 199.06M | 145.11M | 126.52M | 147.90M | 137.56M | 89.63M | 121.68M | 102.30M | 107.50M | 52.20M | 72.80M | 97.30M | 194.60M | 259.00M | 127.20M | 204.10M | 230.30M | 271.80M | 201.80M | 339.60M | 386.70M | 244.20M | 197.00M | 300.30M | 208.80M | 386.60M | 253.40M | 337.80M | 358.80M | 569.60M | 428.40M | 379.00M | 708.10M | 441.80M | 380.70M | 524.40M | 515.80M | 517.30M | 437.10M | 600.70M | 595.10M | 698.30M | 763.20M | 1,030.60M | 1,153.10M | 1,463.90M | 1,530.90M |
|
Receivables - Net
|
3.03M | 3.18M | -0.96M | -6.82M | -3.46M | -6.14M | 37.75M | -9.27M | 45.80M | 46.01M | 37.58M | 48.44M | 48.43M | 45.38M | 45.67M | 51.14M | 55.73M | 50.13M | 49.89M | 57.86M | 55.47M | 55.12M | 58.39M | 51.99M | 63.39M | 65.86M | 62.53M | 57.60M | 71.13M | 61.11M | 76.70M | 233.30M | 231.30M | 195.80M | 217.30M | 268.40M | 252.20M | 221.90M | 287.30M | 251.00M | 245.90M | 235.50M | 234.70M | 396.50M | 376.80M | 283.30M | 337.30M | 374.80M | 333.10M | 324.20M | 326.90M | 380.30M | 391.30M | 380.20M | 369.80M | 393.40M | 363.60M | 359.10M | 337.30M | 370.20M | 372.70M | 376.20M | 444.60M | 493.00M | 444.30M | 437.30M |
|
Receivables - Other
|
-2.48M | -3.47M | -1.07M | -0.06M | 1.47M | 1.77M | 7.82M | -0.73M | 7.25M | 7.00M | 5.20M | 9.42M | 7.53M | 8.46M | 5.22M | 6.25M | 8.94M | 8.71M | 8.87M | 10.18M | 8.98M | 10.55M | 10.70M | 8.79M | 7.65M | 6.75M | 5.68M | 6.58M | 7.05M | 7.17M | 6.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.50M | 2.30M | | | | | | |
|
Receivables
|
0.55M | -0.29M | -2.03M | -6.87M | -1.99M | -4.37M | 45.56M | -10.00M | 53.05M | 53.01M | 42.77M | 57.86M | 55.96M | 53.84M | 50.88M | 57.39M | 64.67M | 58.84M | 58.76M | 68.03M | 64.45M | 65.67M | 69.08M | 60.77M | 71.03M | 72.62M | 68.22M | 64.19M | 78.18M | 68.28M | 83.39M | 233.30M | 231.30M | 195.80M | 217.30M | 268.40M | 252.20M | 221.90M | 287.30M | 251.00M | 245.90M | 235.50M | 234.70M | 396.50M | 376.80M | 283.30M | 337.30M | 374.80M | 333.10M | 324.20M | 326.90M | 380.30M | 391.30M | 380.20M | 369.80M | 393.40M | 363.60M | 361.70M | 339.80M | 372.50M | 372.70M | 376.20M | 444.60M | 493.00M | 444.30M | 437.30M |
|
Prepaid Assets
|
0.09M | 0.04M | 0.10M | 0.24M | 0.56M | 0.57M | 4.51M | -0.17M | 7.96M | 6.03M | 4.15M | 6.84M | 9.14M | 6.74M | 4.15M | 6.33M | 8.23M | 6.61M | 4.01M | 7.27M | 9.61M | 7.53M | 4.62M | 8.59M | 10.46M | 8.04M | 5.12M | 7.98M | 10.58M | 8.49M | 7.40M | 15.80M | 18.70M | 16.10M | 9.40M | 13.60M | 13.10M | 16.10M | 15.20M | 15.50M | 16.90M | 17.60M | 15.80M | 15.30M | 17.80M | 33.30M | 26.50M | 39.50M | 50.20M | 41.60M | 36.80M | 36.50M | 39.00M | 43.30M | 47.60M | 49.60M | 51.70M | 56.40M | 66.70M | 65.10M | 57.90M | 53.10M | 84.60M | 91.40M | 123.70M | 99.30M |
|
Current Assets
|
| | 433.06M | | 378.48M | 387.11M | 109.93M | 179.01M | 177.55M | 207.32M | 189.68M | 214.87M | 201.95M | 238.45M | 202.91M | 275.42M | 296.68M | 308.93M | 308.86M | 276.02M | 243.94M | 222.73M | 244.11M | 209.38M | 194.62M | 222.70M | 204.12M | 184.69M | 173.87M | 206.58M | 235.10M | 455.70M | 519.70M | 374.30M | 434.70M | 512.30M | 584.00M | 435.50M | 683.70M | 683.20M | 577.40M | 489.50M | 607.60M | 632.10M | 781.20M | 1,382.30M | 1,566.80M | 2,033.10M | 2,180.80M | 2,498.80M | 1,531.30M | 2,935.20M | 1,932.80M | 1,897.00M | 1,556.00M | 2,458.10M | 1,744.30M | 2,277.90M | 1,979.30M | 2,675.10M | 3,899.50M | 3,318.00M | 2,479.10M | 3,361.90M | 3,742.90M | 3,742.00M |
|
Buildings
|
| | 60.84M | | 60.92M | 60.92M | 60.92M | 60.92M | 60.92M | 60.92M | 60.92M | 60.92M | 60.92M | 62.15M | 62.44M | 62.60M | 62.44M | 63.53M | 65.45M | 65.49M | 67.90M | 68.01M | 68.02M | 68.12M | 68.34M | 68.62M | 70.53M | 70.55M | 71.16M | 76.30M | 77.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 20.70M | | 21.02M | 21.69M | 1.73M | 0.80M | 0.02M | 0.02M | 1.26M | 3.58M | 7.88M | 9.29M | 0.09M | 0.09M | 1.23M | 1.71M | 0.02M | 2.23M | | 0.02M | | | 0.48M | 0.79M | 0.89M | 2.31M | 4.08M | 0.18M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 4.91M | | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | | | | | | | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | 82.08M | | 81.49M | 77.59M | 76.80M | 76.63M | 79.26M | 77.53M | 74.04M | 72.28M | 71.28M | 69.25M | 67.29M | 69.18M | 70.23M | 70.38M | 66.86M | 62.73M | 62.17M | 58.22M | 60.36M | 58.06M | 61.13M | 59.91M | 55.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 3.09M | | 14.54M | 14.37M | 12.62M | 12.16M | 12.16M | 11.96M | 14.30M | 14.22M | 14.21M | 14.26M | 14.27M | 14.22M | 14.17M | 14.03M | 14.58M | 14.57M | 14.71M | 14.92M | 12.35M | 42.74M | 43.41M | 43.68M | 48.43M | 53.48M | 72.70M | 73.47M | 72.90M | 82.70M | 82.00M | 83.20M | 82.70M | 85.00M | 88.70M | 88.70M | 86.20M | 63.40M | 63.50M | 69.70M | 61.20M | 62.30M | 61.30M | 53.20M | 42.70M | 40.70M | 41.10M | 36.00M | 245.80M | 244.50M | 220.00M | 253.60M | 253.20M | 269.70M | 294.20M | 342.60M | 345.30M | 361.80M | 359.50M | 358.10M | 383.70M | 383.30M | 379.60M | 430.20M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 7.70M | 26.47M | 26.47M | 26.47M | 26.50M | 2,675.60M | 2,686.40M | 2,696.30M | 2,707.40M | 2,718.20M | 2,701.30M | 2,697.60M | 2,691.40M | 2,697.50M | 2,680.00M | 2,663.40M | 2,682.10M | 2,725.40M | 2,730.40M | 2,781.50M | 2,895.10M | 2,898.00M | 2,899.50M | 3,024.70M | 3,025.40M | 3,018.10M | 3,132.00M | | 3,122.80M | 3,128.40M | 3,138.40M | 3,124.90M | 3,140.60M | 3,133.80M | 3,132.90M | 3,150.50M | 3,124.20M | 3,132.00M | 3,155.90M | 3,146.90M |
|
Intangibles
|
| | | | | | 44.56M | | 43.31M | 42.86M | 42.17M | 42.80M | 43.48M | 42.38M | 42.72M | 42.79M | 42.82M | 44.02M | 45.94M | 48.16M | 51.99M | 54.15M | 55.67M | 56.03M | 57.00M | 60.25M | 2.40M | 67.21M | 67.56M | 70.00M | 8.70M | 1,996.00M | 1,970.40M | 1,940.20M | 1,902.60M | 1,876.70M | 1,813.00M | 1,768.20M | 1,720.20M | 1,690.30M | 1,646.50M | 1,598.60M | 1,589.90M | 1,555.50M | 1,526.20M | 1,580.40M | 1,729.00M | 1,698.10M | 1,670.40M | 1,701.00M | 1,668.60M | 1,628.60M | 1,792.80M | 1,666.10M | 1,662.80M | 1,636.50M | 1,614.40M | 1,571.30M | 1,561.50M | 1,526.70M | 1,424.70M | 1,424.70M | 1,376.90M | 1,367.80M | 1,356.20M | 1,330.30M |
|
Goodwill & Intangibles
|
| | | | | | 44.56M | | 43.31M | 42.86M | 42.17M | 42.80M | 43.48M | 42.38M | 42.72M | 42.79M | 42.82M | 44.02M | 45.94M | 48.16M | 51.99M | 54.15M | 55.67M | 56.03M | 57.00M | 67.90M | 10.10M | 93.68M | 94.03M | 96.47M | 35.20M | 4,671.60M | 4,656.80M | 4,636.50M | 4,610.00M | 4,594.90M | 4,514.30M | 4,465.80M | 4,411.60M | 4,387.80M | 4,326.50M | 4,262.00M | 4,272.00M | 4,280.90M | 4,256.60M | 4,361.90M | 4,624.10M | 4,596.10M | 4,569.90M | 4,725.70M | 4,694.00M | 4,646.70M | 4,924.80M | 1,666.10M | 4,785.60M | 4,764.90M | 4,752.80M | 4,696.20M | 4,702.10M | 4,660.50M | 4,557.60M | 4,575.20M | 4,501.10M | 4,499.80M | 4,512.10M | 4,477.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 39.63M | | 39.09M | 38.28M | 44.56M | 43.36M | | | | | | | | | | | | | | | | | | | | | | | 72.70M | 56.30M | 56.60M | 52.00M | 59.50M | 56.90M | 59.60M | 58.70M | 62.90M | 66.10M | 66.20M | 74.70M | 51.60M | 56.40M | 60.80M | 67.70M | 76.30M | 83.30M | 93.10M | 103.40M | 125.80M | 140.20M | 140.40M | 144.50M | 181.90M | 186.30M | 181.10M | 189.60M | 206.30M | 209.40M | 208.60M | 220.80M | 182.70M | 177.40M | 163.60M | 177.00M |
|
Non-Current Assets
|
| | -433.06M | | -378.48M | -387.11M | 144.18M | -179.01M | 141.87M | 137.32M | 138.19M | 138.57M | 141.86M | 139.08M | 135.95M | 134.20M | 133.19M | 132.22M | 132.73M | 136.82M | 141.85M | 144.36M | 139.79M | 166.41M | 167.49M | 174.72M | 180.67M | 210.14M | 232.77M | 234.76M | 241.60M | 4,889.40M | 4,875.90M | 4,853.80M | 4,831.00M | 4,815.90M | 4,732.90M | 4,684.00M | 4,637.30M | 4,647.20M | 4,581.90M | 4,529.80M | 4,506.30M | 4,605.40M | 4,585.10M | 4,694.50M | 4,949.70M | 4,925.00M | 4,915.70M | 5,083.90M | 5,283.20M | 5,262.90M | 5,543.30M | 5,400.40M | 5,442.90M | 5,445.40M | 5,451.60M | 5,454.60M | 5,508.20M | 5,477.00M | 5,356.10M | 5,393.50M | 5,310.00M | 5,305.40M | 5,305.40M | 5,326.60M |
|
Assets
|
| | | | | | 254.11M | | 319.42M | 344.64M | 327.87M | 353.44M | 343.81M | 377.53M | 338.86M | 409.62M | 429.86M | 441.15M | 441.59M | 412.84M | 385.78M | 367.09M | 383.90M | 375.80M | 362.11M | 397.42M | 384.79M | 394.83M | 406.64M | 441.34M | 476.70M | 5,345.10M | 5,395.60M | 5,228.10M | 5,265.70M | 5,328.20M | 5,316.90M | 5,119.50M | 5,321.00M | 5,330.40M | 5,159.30M | 5,019.30M | 5,113.90M | 5,237.50M | 5,366.30M | 6,076.80M | 6,516.50M | 6,958.10M | 7,096.50M | 7,582.70M | 6,814.50M | 8,198.10M | 7,476.10M | 7,297.40M | 6,998.90M | 7,903.50M | 7,195.90M | 7,732.50M | 7,487.50M | 8,152.10M | 9,255.60M | 8,711.50M | 7,789.10M | 8,667.30M | 9,048.30M | 9,068.60M |
|
Accounts Payables
|
| | | | | | 40.08M | | 32.62M | 42.80M | 46.07M | 35.30M | 38.38M | 38.31M | 45.15M | 43.17M | 44.11M | 46.98M | 52.96M | 41.40M | 47.81M | 49.98M | 58.57M | 44.59M | 52.00M | 61.31M | 60.10M | 50.39M | 54.72M | 66.42M | 82.40M | 149.70M | 151.00M | 140.40M | 153.80M | 144.00M | 170.90M | 147.80M | 198.50M | 135.80M | 144.70M | 159.20M | 171.90M | 208.10M | 216.00M | 211.60M | 250.00M | 247.50M | 260.00M | 259.60M | 295.40M | 387.10M | 405.90M | 401.10M | 420.20M | 368.20M | 391.40M | 375.80M | 412.70M | 304.70M | 290.90M | 304.70M | 359.70M | 298.90M | 467.30M | 517.70M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | 43.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | 40.08M | | 32.62M | 42.80M | 46.07M | 35.30M | 38.38M | 38.31M | 45.15M | 43.17M | 44.11M | 46.98M | 96.79M | 41.40M | 47.81M | 49.98M | 58.57M | 44.59M | 52.00M | 61.31M | 60.10M | 50.39M | 54.72M | 66.42M | 82.40M | 149.70M | 151.00M | 140.40M | 153.80M | 144.00M | 170.90M | 147.80M | 198.50M | 135.80M | 144.70M | 159.20M | 171.90M | 208.10M | 216.00M | 211.60M | 250.00M | 247.50M | 260.00M | 259.60M | 295.40M | 387.10M | 405.90M | 401.10M | 420.20M | 368.20M | 391.40M | 375.80M | 412.70M | 304.70M | 290.90M | 304.70M | 359.70M | 298.90M | 467.30M | 517.70M |
|
Accumulated Expenses
|
| | | | 8.75M | 11.84M | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | | | | 20.30M | 24.70M | 42.10M | 33.40M | 52.40M | 18.70M | 22.00M | 26.00M | 35.20M | 24.90M | 30.00M | 35.20M | 49.10M | 20.80M | 38.00M | 46.50M | 68.60M | 27.70M | 51.70M | 67.70M | 90.20M | 38.30M | 49.80M | 49.50M | 77.10M | 43.30M | 53.90M | | | | | |
|
Other Accumulated Expenses
|
0.03M | 0.05M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | | | | | | | 0.11M | | 0.06M | 0.03M | 0.13M | 0.08M | 0.05M | 0.03M | 0.10M | 0.07M | 0.05M | 0.02M | 0.10M | 0.08M | 0.05M | 0.03M | 25.40M | | | | 59.10M | 39.80M | 83.70M | 77.40M | 91.80M | 87.40M | 84.30M | 82.80M | 29.30M | 143.70M | 137.70M | 49.50M | 55.50M | 67.20M | 79.70M | 66.20M | 73.30M | 73.90M | 74.30M | 77.00M | 87.70M | 60.20M | 61.50M | 78.70M | 70.30M | 88.80M | 56.70M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.41M | 3.40M | | | 6.60M | 56.20M | 56.60M | 56.60M | 57.90M | 299.50M | 299.60M | 299.80M | 299.90M | 5.50M | 6.30M | 2.20M | 0.80M | 0.80M | 70.00M | 68.70M | 49.00M | 12.90M | 63.20M | 63.80M | 48.60M | 44.80M | 37.20M | 304.70M | 304.80M | 164.90M | 74.90M | 11.80M | 8.80M | 1.80M | | | | | |
|
Current Leases
|
| | 69.41M | | | | 65.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 18.80M | 16.90M | 17.90M | 20.80M | 21.00M | 21.60M | | | | | |
|
Current Taxes
|
3.26M | 2.00M | 2.81M | 17.44M | 3.60M | 0.84M | | 15.96M | | 3.54M | | 16.84M | | | | 11.87M | | | | 8.06M | | | 1.77M | 2.65M | 1.12M | 2.63M | 1.63M | 7.70M | 0.01M | 0.02M | | 10.30M | 3.90M | 4.20M | 2.60M | 52.90M | | | 4.10M | 4.10M | 3.20M | | 4.00M | 2.90M | 14.90M | 3.20M | 4.20M | 7.20M | 4.80M | 5.70M | 8.20M | 32.50M | 0.30M | | 90.40M | 92.20M | 93.50M | 82.40M | 1.00M | 9.30M | 4.70M | | 1.60M | 7.80M | | 13.20M |
|
Current Deferred Revenue
|
20.74M | 11.09M | 0.21M | 32.58M | 23.43M | 11.79M | 0.28M | 28.30M | 20.49M | 11.24M | 0.35M | 20.41M | 17.36M | 8.71M | 1.08M | 23.78M | 16.64M | 9.13M | 1.10M | 14.17M | 11.71M | 7.21M | 1.99M | 14.07M | 10.94M | 7.49M | 4.02M | 14.73M | 10.88M | 7.01M | 3.10M | 18.00M | 14.30M | 11.40M | 15.40M | 19.60M | 17.40M | 13.40M | 8.50M | 18.30M | 13.30M | 8.20M | 4.50M | 17.30M | 17.50M | 13.70M | 10.20M | 21.20M | 17.30M | 14.10M | 15.30M | 26.50M | 22.70M | 15.70M | 11.70M | 21.70M | 14.40M | 9.10M | 6.10M | 13.10M | 10.10M | 6.20M | 6.60M | 13.50M | 10.60M | 6.90M |
|
Total Current Liabilities
|
| | 358.74M | | 77.92M | 54.73M | 48.82M | 85.54M | 60.92M | 65.15M | 52.29M | 82.64M | 63.91M | 56.09M | 52.15M | 85.75M | 70.27M | 65.40M | 107.46M | 74.46M | 69.03M | 68.28M | 73.67M | 70.71M | 72.46M | 78.66M | 74.00M | 83.35M | 76.63M | 81.12M | 89.90M | 260.90M | 376.30M | 238.00M | 334.00M | 384.30M | 679.90M | 478.90M | 595.90M | 511.40M | 285.80M | 199.00M | 281.60M | 358.10M | 496.50M | 1,128.30M | 1,313.30M | 1,694.10M | 1,604.00M | 2,017.70M | 1,169.30M | 2,341.10M | 1,599.60M | 1,545.20M | 1,477.20M | 2,303.50M | 1,468.10M | 1,849.50M | 1,383.40M | 2,007.00M | 3,158.90M | 2,389.80M | 1,395.20M | 2,097.90M | 2,386.60M | 2,178.70M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,486.70M | 1,411.30M | 1,312.40M | 1,237.90M | 1,213.40M | 914.60M | 915.10M | 915.60M | 916.10M | 916.60M | 867.10M | 867.60M | 868.10M | 868.60M | 869.10M | 1,135.20M | 1,138.80M | 1,298.50M | 1,298.90M | 1,299.30M | 1,593.60M | 1,959.20M | 1,859.80M | 1,437.30M | 1,437.80M | 1,438.20M | 1,438.70M | 1,439.20M | 1,439.60M | 1,440.10M | 1,440.60M | 1,441.00M | 1,441.50M | 1,442.00M | 1,442.40M |
|
Pension
|
| | 1.44M | | 1.49M | 1.51M | 1.78M | 1.81M | 1.83M | 1.86M | 1.78M | 1.84M | 1.86M | 1.88M | 1.79M | 2.17M | 2.19M | 2.22M | 2.11M | 1.65M | 1.67M | 1.69M | 1.61M | 1.94M | 1.96M | 1.98M | 1.90M | 1.88M | 1.90M | 1.92M | 1.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 9.40M | 9.40M | 9.40M | 9.40M | 9.40M | 9.40M | 9.40M | 5.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 20.58M | | 16.13M | 17.58M | 20.48M | 22.86M | 21.68M | 19.58M | 21.44M | 20.31M | 19.80M | 21.86M | 20.99M | 20.34M | 19.36M | 16.47M | 13.74M | 13.97M | 13.50M | 12.77M | 13.68M | 14.17M | 14.11M | 11.87M | 38.87M | 5.14M | 4.97M | 5.75M | | 720.60M | 703.40M | 715.70M | 488.20M | 461.20M | 473.50M | 475.40M | 436.80M | 433.40M | 426.70M | 418.20M | 399.70M | 392.20M | 384.90M | 396.80M | 377.60M | 372.00M | 384.10M | 393.90M | 372.70M | 352.40M | 252.60M | 239.10M | 222.90M | 211.40M | 206.10M | 213.10M | 440.40M | 214.20M | 194.70M | 196.90M | 186.80M | 182.80M | 175.10M | 162.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.10M | 46.90M | 47.40M | 46.70M | 128.30M | 137.30M | 135.60M | 132.10M | 129.10M | 134.00M | 132.90M | 129.20M | 141.30M | 139.40M | 131.80M | 129.30M | 126.90M | 123.50M | 129.00M | 171.60M | 144.30M | 126.30M | 164.30M | 158.30M | 162.10M | 158.80M | 152.30M |
|
Other Non-Current Liabilities
|
| | 0.24M | | 0.20M | 4.01M | 3.99M | 3.98M | 3.96M | 8.55M | 12.19M | 13.57M | 14.34M | 18.21M | 20.86M | 22.71M | 24.23M | 27.79M | | 32.25M | 33.72M | 35.14M | | 41.93M | 43.13M | 38.65M | 39.68M | 40.93M | 42.17M | 47.67M | 52.10M | 63.50M | 68.60M | 67.20M | 78.80M | 77.90M | 81.10M | 81.70M | 1,219.30M | 121.20M | 127.30M | 894.30M | 893.20M | 904.00M | 910.00M | 999.30M | 1,376.30M | 1,243.90M | 1,350.70M | 1,400.30M | 1,432.10M | 1,674.30M | 2,109.20M | 1,956.70M | 1,684.80M | 1,724.10M | 1,570.50M | 1,438.00M | 243.80M | 1,463.10M | 1,339.40M | 286.90M | 305.00M | 324.20M | 212.60M | 235.20M |
|
Total Non-Current Liabilities
|
| | 25.08M | | 21.41M | 26.75M | 29.42M | 32.32M | 31.21M | 33.80M | 39.31M | 39.60M | 39.99M | 45.92M | 47.59M | 49.15M | 49.69M | 50.35M | 49.61M | 51.71M | 52.86M | 53.68M | 60.17M | 61.35M | 62.63M | 58.94M | 51.15M | 50.95M | 51.65M | 58.05M | 56.30M | 2,326.20M | -68.60M | -67.20M | -78.80M | -77.90M | -81.10M | -81.70M | 851.30M | -121.20M | -127.30M | 796.30M | 865.10M | 1,023.40M | 1,170.00M | 1,733.00M | 1,791.30M | 2,310.00M | 2,303.30M | 2,685.40M | 1,777.60M | 2,956.50M | 2,105.00M | 2,046.90M | 1,848.80M | 2,640.70M | 1,961.00M | 2,506.20M | 3,258.70M | 2,664.90M | 3,894.50M | 4,216.30M | 3,204.50M | 3,891.00M | 4,170.60M | 3,948.50M |
|
Total Liabilities
|
| | 383.81M | | 99.32M | 81.48M | 78.24M | 117.86M | 92.13M | 98.94M | 91.60M | 122.24M | 103.90M | 102.00M | 99.74M | 134.90M | 119.96M | 115.75M | 157.07M | 126.16M | 121.89M | 121.96M | 133.83M | 132.06M | 135.09M | 137.60M | 125.14M | 134.30M | 128.28M | 139.18M | 146.20M | 2,587.10M | | | | | | | 2,070.60M | | | 1,690.60M | 1,758.30M | 1,927.40M | 2,080.00M | 2,732.30M | 3,167.60M | 3,553.90M | 3,654.00M | 4,085.70M | 3,209.70M | 4,630.80M | 4,214.20M | 4,003.60M | 3,533.60M | 4,364.80M | 3,531.50M | 3,944.20M | 3,502.50M | 4,128.00M | 5,233.90M | 4,503.20M | 3,509.50M | 4,215.20M | 4,383.20M | 4,183.70M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.41M | 3.40M | | | 1,493.30M | 1,467.50M | 1,369.00M | 1,294.50M | 1,271.30M | 1,214.10M | 1,214.70M | 1,215.40M | 1,216.00M | 922.10M | 873.40M | 869.80M | 868.90M | 869.40M | 939.10M | 1,203.90M | 1,187.80M | 1,311.40M | 1,362.10M | 1,363.10M | 1,642.20M | 2,004.00M | 1,897.00M | 1,742.00M | 1,742.60M | 1,603.10M | 1,513.60M | 1,451.00M | 1,448.40M | 1,441.90M | 1,440.60M | 1,441.00M | 1,441.50M | 1,442.00M | 1,442.40M |
|
Common Equity
|
| | 188.13M | | | | 175.87M | | 227.29M | 245.70M | 236.27M | 231.20M | 239.91M | 275.52M | 239.12M | 274.73M | 309.91M | 325.40M | 284.52M | 286.68M | 263.89M | 245.12M | 250.00M | 243.74M | 227.02M | 259.82M | 259.70M | 247.93M | 265.76M | 289.56M | 317.90M | 2,745.40M | 2,816.70M | 2,877.90M | 3,110.60M | 3,175.20M | 3,149.60M | 3,151.90M | 3,241.00M | 3,285.40M | 3,327.00M | 3,328.70M | 3,355.60M | 3,310.10M | 3,286.30M | 3,344.50M | 3,348.90M | 3,404.20M | 3,442.50M | 3,497.00M | 3,604.80M | 3,567.30M | 3,261.90M | 3,293.80M | 3,465.30M | 3,538.70M | 3,664.40M | 3,788.30M | 3,985.00M | 4,024.10M | 4,021.70M | 4,208.30M | 4,279.60M | 4,452.10M | 4,665.10M | 4,884.90M |
|
Shareholder's Equity
|
| | 188.13M | 19.57M | 424.35M | 449.14M | 175.87M | 202.96M | 227.29M | 245.70M | 236.27M | 231.20M | 239.91M | 275.52M | 239.12M | 274.73M | 309.91M | 325.40M | 284.52M | 286.68M | 263.89M | 245.12M | 250.00M | 243.74M | 227.02M | 259.82M | 259.70M | 247.93M | 265.76M | 289.56M | 317.90M | 2,745.40M | 2,816.70M | 2,877.90M | 3,110.60M | 3,175.20M | 3,149.60M | 3,151.90M | 3,241.00M | 3,285.40M | 3,327.00M | 3,328.70M | 3,355.60M | 3,310.10M | 3,286.30M | 3,344.50M | 3,348.90M | 3,404.20M | 3,442.50M | 3,497.00M | 3,604.80M | 3,567.30M | 3,261.90M | 3,293.80M | 3,465.30M | 3,538.70M | 3,664.40M | 3,788.30M | 3,985.00M | 4,024.10M | 4,021.70M | 4,208.30M | 4,279.60M | 4,452.10M | 4,665.10M | 4,884.90M |
|
Liabilities and Shareholders Equity
|
| | | | | | 254.11M | | 319.42M | 344.64M | 327.87M | 353.44M | 343.81M | 377.53M | 338.86M | 409.62M | 429.86M | 441.15M | 441.59M | 412.84M | 385.78M | 367.09M | 383.90M | 375.80M | 362.11M | 397.42M | 384.79M | 394.83M | 406.64M | 441.34M | 476.70M | 5,345.10M | 5,395.60M | 5,228.10M | 5,265.70M | 5,328.20M | 5,316.90M | 5,119.50M | 5,321.00M | 5,330.40M | 5,159.30M | 5,019.30M | 5,113.90M | 5,237.50M | 5,366.30M | 6,076.80M | 6,516.50M | 6,958.10M | 7,096.50M | 7,582.70M | 6,814.50M | 8,198.10M | 7,476.10M | 7,297.40M | 6,998.90M | 7,903.50M | 7,195.90M | 7,732.50M | 7,487.50M | 8,152.10M | 9,255.60M | 8,711.50M | 7,789.10M | 8,667.30M | 9,048.30M | 9,068.60M |
|
Treasury Shares
|
| | | | | | 1.71M | | | 0.73M | 2.01M | 3.16M | 4.00M | 4.00M | 4.00M | 4.00M | 4.14M | 4.45M | 5.07M | 5.81M | 6.95M | 7.96M | 8.45M | 9.02M | 9.84M | 10.13M | 0.46M | 11.38M | 11.66M | 11.66M | 0.48M | 11.76M | 11.86M | 11.87M | 11.96M | 0.39M | 0.47M | 0.49M | 0.63M | 0.37M | 100.00 | 0.45M | 0.44M | 1.06M | 0.99M | 0.47M | 0.34M | 0.49M | 0.33M | 19.58M | 0.44M | 0.60M | 0.15M | | 0.88M | 0.57M | 0.06M | | 20.76M | 0.49M | 0.51M | 0.14M | 0.01M | 20.90M | 21.06M | 21.06M |
|
Retained Earnings
|
| | 166.77M | | 100.92M | 110.94M | 133.09M | 156.73M | 180.90M | 211.21M | 232.12M | 254.79M | 282.69M | 315.20M | 275.49M | 304.57M | 337.42M | 362.83M | 349.29M | 382.59M | 409.99M | 440.44M | 472.00M | 496.54M | 523.82M | 572.21M | 603.60M | 633.88M | 666.02M | 686.04M | 710.80M | 697.70M | 737.30M | 766.90M | 993.30M | 1,080.80M | 1,134.00M | 1,185.40M | 1,288.20M | 1,348.60M | 1,401.90M | 1,467.40M | 1,512.60M | 1,629.60M | 1,703.70M | 1,767.80M | 1,809.80M | 1,901.70M | 1,962.20M | 2,031.10M | 2,145.50M | 2,203.70M | 1,968.00M | 2,064.80M | 2,171.10M | 2,291.20M | 2,405.80M | 2,555.50M | 2,525.20M | 2,676.20M | 2,758.40M | 2,910.60M | 2,815.90M | 3,000.10M | 3,168.90M | 3,394.10M |