|
Cash & Equivalents
|
14.53M | 26.90M | 27.35M | 31.03M | 26.88M | 27.32M | 28.88M | 31.79M | 30.00M | 37.18M | 39.29M | 38.92M | 43.75M | 44.70M | 47.16M | 46.67M | 49.50M | 74.50M | 49.52M | 59.20M | 55.10M | 74.50M | 51.10M | 55.10M | 56.90M | 83.00M | 73.40M | 41.80M | 57.80M | 51.70M | 202.70M | 254.60M | 131.30M | 133.30M | 119.70M | 202.70M | 189.80M | 96.20M | 700.90M | 649.20M | 622.00M | 67.40M | 147.70M | 342.20M | 315.70M | 291.30M | 294.50M | 1,589.30M | 1,582.60M | 129.80M | 173.90M | 374.00M | 129.90M | 144.50M | 149.40M | 140.30M | 152.70M | 175.50M | 174.20M | 182.40M | 180.50M |
|
Cash & Current Investments
|
14.53M | 26.90M | 27.35M | 31.03M | 26.88M | 27.32M | 28.88M | 31.79M | 30.00M | 37.18M | 39.29M | 38.92M | 43.75M | 44.70M | 47.16M | 46.67M | 49.50M | 74.50M | 49.52M | 59.20M | 55.10M | 74.50M | 51.10M | 55.10M | 56.90M | 83.00M | 73.40M | 41.80M | 57.80M | 51.70M | 202.70M | 254.60M | 131.30M | 133.30M | 119.70M | 202.70M | 189.80M | 96.20M | 700.90M | 649.20M | 622.00M | 67.40M | 147.70M | 342.20M | 315.70M | 291.30M | 294.50M | 1,589.30M | 1,582.60M | 129.80M | 173.90M | 374.00M | 129.90M | 144.50M | 149.40M | 140.30M | 152.70M | 175.50M | 174.20M | 182.40M | 180.50M |
|
Receivables - Net
|
| 33.31M | | 41.20M | 33.08M | 52.18M | 24.12M | 44.11M | 38.21M | 47.15M | 26.63M | 46.65M | 40.28M | 50.91M | 35.23M | 45.91M | 35.41M | 75.89M | 60.36M | 66.89M | 61.66M | 71.60M | 52.20M | 61.50M | 50.80M | 56.60M | 62.30M | 70.60M | 74.00M | 53.20M | 34.60M | 37.30M | 33.80M | 32.80M | 47.50M | 72.80M | 35.40M | 41.70M | 36.50M | 47.50M | 53.00M | 12.70M | 45.30M | 50.40M | 50.60M | 47.70M | 46.00M | 65.40M | 69.40M | 87.20M | 78.90M | 85.00M | 108.20M | 111.90M | 120.30M | 142.00M | 99.70M | 103.60M | 113.70M | 124.10M | 96.40M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 33.31M | | 41.20M | 33.08M | 52.18M | 24.12M | 44.11M | 38.21M | 47.15M | 26.63M | 46.65M | 40.28M | 50.91M | 35.23M | 45.91M | 35.41M | 75.89M | 60.36M | 66.89M | 61.66M | 71.60M | 52.20M | 61.50M | 50.80M | 70.20M | 65.80M | 70.60M | 74.00M | 53.20M | 34.60M | 37.30M | 33.80M | 32.80M | 47.50M | 72.80M | 35.40M | 41.70M | 36.50M | 47.50M | 53.00M | 12.70M | 45.30M | 50.40M | 50.60M | 47.70M | 46.00M | 65.40M | 69.40M | 87.20M | 78.90M | 85.00M | 108.20M | 111.90M | 120.30M | 142.00M | 99.70M | 103.60M | 113.70M | 124.10M | 96.40M |
|
Current Deferred Tax Assets
|
| 16.14M | | 17.88M | 16.42M | 8.73M | 8.02M | 8.02M | 8.06M | 8.23M | 8.23M | 9.27M | 9.01M | 8.93M | 7.10M | 7.19M | 5.36M | 18.52M | 17.71M | 18.76M | 18.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 20.09M | | 20.21M | 18.78M | 10.40M | 17.55M | 14.03M | 11.96M | 13.35M | 22.13M | 17.37M | 14.50M | 12.04M | 20.76M | 18.36M | 16.39M | 24.14M | 35.13M | 33.24M | 38.81M | 39.50M | 53.40M | 51.50M | 51.70M | 17.80M | 57.70M | 54.20M | 59.30M | 18.90M | 26.00M | 22.10M | 26.40M | 22.40M | 37.80M | 30.20M | 31.30M | 26.90M | 36.80M | 34.40M | 33.30M | 28.20M | 36.40M | 31.70M | 36.50M | 37.60M | 54.50M | 40.00M | 43.70M | 44.30M | 66.10M | 62.60M | 69.30M | 59.50M | 79.00M | 69.00M | 62.80M | 46.40M | 72.60M | 60.00M | 56.70M |
|
Current Assets
|
| 170.00M | | 177.68M | 145.64M | 144.46M | 124.05M | 151.57M | 133.21M | 147.06M | 133.37M | 156.25M | 147.56M | 160.72M | 149.00M | 153.88M | 126.34M | 242.53M | 202.67M | 215.07M | 209.05M | 219.60M | 198.00M | 209.60M | 201.20M | 246.00M | 213.30M | 208.80M | 234.80M | 256.10M | 294.80M | 354.10M | 230.30M | 241.50M | 259.40M | 348.50M | 301.90M | 221.20M | 843.00M | 817.70M | 806.60M | 235.10M | 346.80M | 532.60M | 528.10M | 501.50M | 520.30M | 2,004.90M | 1,806.30M | 344.50M | 377.50M | 583.20M | 370.60M | 400.80M | 416.00M | 436.00M | 387.40M | 412.30M | 452.40M | 464.00M | 414.90M |
|
Property, Plant & Equipment (Net)
|
| 507.48M | | 486.97M | 482.00M | 477.36M | 475.48M | 471.95M | 469.52M | 542.88M | 539.24M | 537.33M | 576.14M | 585.50M | 590.59M | 595.93M | 591.68M | 595.32M | 590.17M | 589.55M | 571.46M | 573.20M | 573.20M | 577.90M | 573.30M | 560.60M | 590.70M | 602.80M | 619.40M | 608.00M | 634.90M | 668.50M | 753.40M | 757.50M | 866.50M | 880.00M | 895.20M | 912.50M | 990.80M | 1,043.20M | 1,081.80M | 1,059.80M | 1,068.70M | 1,057.60M | 1,053.40M | 968.40M | 1,035.80M | 1,130.10M | 1,240.90M | 1,946.40M | 2,095.40M | 2,229.90M | 2,383.60M | 2,538.40M | 2,668.50M | 2,752.40M | 2,805.50M | 2,874.90M | 2,907.30M | 2,917.40M | 2,925.50M |
|
Long-Term Investments
|
| | | | | | | | | 19.24M | | | | 86.15M | 94.69M | 97.49M | 99.20M | 109.55M | 108.61M | 107.47M | 106.30M | 129.70M | 129.80M | 130.40M | 131.40M | 139.10M | 164.70M | 168.00M | 173.90M | 171.30M | 173.40M | 176.80M | 107.90M | 108.10M | 625.70M | 621.80M | 625.00M | 634.50M | 630.00M | 615.40M | 634.00M | 630.60M | 633.70M | 644.60M | 655.10M | 663.60M | 655.50M | 658.70M | 661.00M | 659.40M | 651.90M | 644.80M | 660.10M | 655.90M | 647.80M | 648.80M | 650.20M | 661.20M | 663.10M | 668.80M | 674.90M |
|
Goodwill
|
| 214.53M | | 213.75M | 213.71M | 213.71M | 216.88M | 217.74M | 217.74M | 250.41M | 250.41M | 250.41M | 298.23M | 300.62M | 300.62M | 300.62M | 300.62M | 840.90M | 840.95M | 840.95M | 841.36M | 841.70M | 841.70M | 841.70M | 841.70M | 301.50M | 832.20M | 847.20M | 848.30M | 317.60M | 317.60M | 317.60M | 337.80M | 338.00M | 51.70M | 363.80M | 363.80M | 367.10M | 367.10M | 366.80M | 366.80M | 366.80M | 4.00M | 366.80M | 366.80M | 366.80M | 366.80M | 366.80M | 375.70M | 723.80M | 724.10M | 722.90M | 899.90M | 899.90M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M |
|
Intangibles
|
| 113.44M | | 109.63M | 106.73M | 103.83M | 106.81M | 103.24M | 102.91M | 143.14M | 140.13M | 139.37M | 205.86M | 198.15M | 195.32M | 192.49M | 191.91M | 549.97M | 535.73M | 521.61M | 509.97M | 496.20M | 482.70M | 471.70M | 458.40M | 174.00M | 435.40M | 434.20M | 425.40M | 169.40M | 167.80M | 166.50M | 264.80M | 264.00M | 345.00M | 354.70M | 355.80M | 369.80M | 351.10M | 350.80M | 351.80M | 350.60M | 349.40M | 348.20M | 349.30M | 348.10M | 351.90M | 352.80M | 485.00M | 2,391.80M | 2,390.60M | 2,364.90M | 2,417.30M | 2,418.40M | 2,415.00M | 2,414.40M | 2,411.70M | 2,409.00M | 2,406.30M | 2,406.00M | 2,517.80M |
|
Goodwill & Intangibles
|
| 327.96M | | 323.38M | 320.44M | 317.54M | 323.69M | 320.98M | 320.65M | 393.56M | 390.55M | 389.79M | 504.09M | 498.76M | 495.94M | 493.11M | 492.53M | 1,390.87M | 1,376.68M | 1,362.55M | 1,351.33M | 1,337.90M | 1,324.40M | 1,313.40M | 1,300.10M | 475.50M | 1,267.60M | 1,281.40M | 1,273.70M | 487.00M | 485.40M | 484.10M | 602.60M | 602.00M | 396.70M | 718.50M | 719.60M | 736.90M | 718.20M | 717.60M | 718.60M | 717.40M | 353.40M | 715.00M | 716.10M | 714.90M | 718.70M | 719.60M | 860.70M | 3,115.60M | 3,114.70M | 3,087.80M | 3,317.20M | 3,318.30M | 3,315.20M | 3,314.60M | 3,311.90M | 3,309.20M | 3,306.50M | 3,306.20M | 3,418.00M |
|
Long-Term Deferred Tax
|
| | | | | 48.95M | | | | 44.35M | | | | 43.44M | | | | 69.52M | | | | 62.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 12.28M | | 10.46M | 8.79M | 8.66M | 13.97M | 14.92M | 15.81M | 11.60M | 33.98M | 45.74M | 60.02M | 21.13M | 20.87M | 22.74M | 22.51M | 17.94M | 24.24M | 24.35M | 22.17M | 13.80M | 12.90M | 13.00M | 13.50M | 823.30M | 11.70M | 12.30M | 12.30M | 823.40M | 12.50M | 13.10M | 17.50M | 16.10M | 18.10M | 19.70M | 20.80M | 21.10M | 21.80M | 22.10M | 22.00M | 21.20M | 21.70M | 20.80M | 20.80M | 18.90M | 18.80M | 23.40M | 23.20M | 82.00M | 34.00M | 32.90M | 19.00M | 19.30M | 19.30M | 18.30M | 17.50M | 18.30M | 17.80M | 19.30M | 21.50M |
|
Non-Current Assets
|
| 847.72M | | 820.82M | 811.23M | 803.56M | 813.14M | 807.85M | 805.98M | 967.27M | 963.77M | 972.86M | 1,140.25M | 1,191.55M | 1,202.08M | 1,209.26M | 1,205.92M | 2,113.72M | 2,099.70M | 2,083.92M | 2,051.26M | 2,057.80M | 2,040.30M | 2,038.50M | 2,023.50M | 2,008.40M | 2,042.80M | 2,073.20M | 2,092.60M | 2,103.30M | 1,306.20M | 1,342.50M | 1,481.40M | 1,483.70M | 2,219.10M | 2,240.00M | 2,260.60M | 2,329.80M | 2,360.80M | 2,398.30M | 2,456.40M | 2,746.50M | 2,440.30M | 2,438.00M | 2,445.40M | 2,480.10M | 2,516.60M | 2,614.70M | 2,867.80M | 5,862.30M | 5,896.00M | 5,995.40M | 6,379.90M | 6,554.70M | 6,650.80M | 6,734.10M | 6,785.10M | 6,863.60M | 6,894.70M | 6,911.70M | 7,039.90M |
|
Assets
|
| 1,017.72M | | 998.50M | 956.87M | 948.02M | 937.19M | 959.41M | 939.19M | 1,114.34M | 1,097.14M | 1,129.11M | 1,287.81M | 1,352.26M | 1,351.08M | 1,363.14M | 1,332.26M | 2,356.25M | 2,302.37M | 2,298.99M | 2,260.32M | 2,277.40M | 2,238.30M | 2,248.10M | 2,224.70M | 2,254.40M | 2,256.10M | 2,282.00M | 2,327.40M | 2,359.40M | 1,601.00M | 1,696.60M | 1,711.70M | 1,725.20M | 2,478.50M | 2,588.50M | 2,562.50M | 2,551.00M | 3,203.80M | 3,216.00M | 3,263.00M | 2,981.60M | 2,787.10M | 2,970.60M | 2,973.50M | 2,981.60M | 3,036.90M | 4,619.60M | 4,674.10M | 6,206.80M | 6,273.50M | 6,578.60M | 6,750.50M | 6,955.50M | 7,066.80M | 7,170.10M | 7,172.50M | 7,275.90M | 7,347.10M | 7,375.70M | 7,454.80M |
|
Accounts Payables
|
| 45.77M | | 56.30M | 42.51M | 56.51M | 53.42M | 68.93M | 59.00M | 47.79M | 63.52M | 81.52M | 71.69M | 43.12M | 51.70M | 70.61M | 49.02M | 45.18M | 51.99M | 66.29M | 52.16M | 39.10M | 57.50M | 74.40M | 53.90M | 49.50M | 56.10M | 87.30M | 61.60M | 54.10M | 59.80M | 79.00M | 60.10M | 47.00M | 72.10M | 107.20M | 75.80M | 57.80M | 80.60M | 105.80M | 108.20M | 70.70M | 74.70M | 124.50M | 92.40M | 81.60M | 96.90M | 139.10M | 109.10M | 145.50M | 145.30M | 164.20M | 169.00M | 158.50M | 187.80M | 215.00M | 182.40M | 180.30M | 207.10M | 231.00M | 194.00M |
|
Notes Payables
|
| 5.66M | | 6.82M | 10.28M | 5.47M | 2.23M | 6.75M | 2.44M | 6.03M | 2.39M | 7.35M | 4.92M | 0.97M | 2.82M | 6.48M | 2.55M | 0.54M | 1.29M | 5.77M | 4.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 8.16M | | | | 10.11M | | | | | | | | 15.19M | | | | 17.42M | | | | 19.10M | | | | 21.80M | | | | 23.70M | | | | 22.50M | | | | 23.50M | | | | 24.90M | | | | 26.10M | | | | 27.00M | 0.50M | 1.00M | 1.00M | 29.30M | 0.70M | 0.60M | 0.60M | 31.00M | 0.70M | 0.70M | 0.70M |
|
Payables
|
| 59.59M | | 63.12M | 52.79M | 72.10M | 55.65M | 75.68M | 61.44M | 53.82M | 65.91M | 88.86M | 76.61M | 59.28M | 54.52M | 77.09M | 51.58M | 63.15M | 53.28M | 72.06M | 56.54M | 58.20M | 57.50M | 74.40M | 53.90M | 71.30M | 56.10M | 87.30M | 61.60M | 77.80M | 59.80M | 79.00M | 60.10M | 69.50M | 72.10M | 107.20M | 75.80M | 81.30M | 80.60M | 105.80M | 108.20M | 95.60M | 74.70M | 124.50M | 92.40M | 107.70M | 96.90M | 139.10M | 109.10M | 172.50M | 145.80M | 165.20M | 170.00M | 187.80M | 188.50M | 215.60M | 183.00M | 211.30M | 207.80M | 231.70M | 194.70M |
|
Accumulated Expenses
|
| 51.69M | | 49.19M | 47.83M | 47.82M | 39.65M | 49.36M | 51.34M | 65.54M | 44.92M | 53.31M | 61.56M | 67.33M | 51.81M | 65.06M | 62.89M | 93.29M | 85.93M | 92.67M | 99.89M | 97.90M | 92.60M | 97.50M | 101.00M | 73.20M | 92.40M | 93.90M | 111.20M | 75.80M | 75.60M | 95.20M | 83.00M | 135.20M | 78.00M | 104.90M | 124.50M | 173.40M | 161.40M | 164.60M | 192.40M | 167.80M | 171.00M | 214.90M | 227.40M | 231.70M | 224.30M | 282.60M | 300.20M | 363.10M | 348.20M | 359.10M | 401.40M | 426.80M | 423.30M | 419.10M | 430.10M | 402.00M | 423.60M | 392.20M | 411.60M |
|
Short term Debt
|
| | | | | | | | | 209.73M | 187.32M | | | | | | | 11.25M | 12.50M | 272.85M | 276.57M | 279.50M | 33.60M | 33.70M | 34.10M | 14.20M | 33.70M | 33.80M | 33.90M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 47.00M | 72.00M | 68.00M | 68.00M | 68.00M | 68.00M | 68.00M | 63.10M | 63.10M | 63.10M | 63.10M | 63.10M |
|
Current Taxes
|
| | | 19.66M | 16.12M | | | 27.31M | 8.47M | | | 26.89M | 7.17M | | | 24.84M | 4.51M | | | 32.61M | 8.94M | | | 36.80M | 22.00M | | | 42.30M | 16.90M | | 21.40M | 24.50M | 0.50M | | | 15.00M | | | | | | | | | | 0.90M | | 87.60M | 60.90M | 2.10M | 7.60M | 29.90M | | | 4.10M | 41.30M | 7.10M | | 4.80M | 67.60M | 28.00M |
|
Current Deferred Revenue
|
| 24.51M | | 14.39M | 18.75M | 33.47M | 56.03M | 10.53M | 12.23M | 43.92M | 64.33M | 11.90M | 12.12M | 49.08M | 70.41M | 11.06M | 12.50M | 51.83M | 75.76M | 10.98M | 9.72M | 46.00M | 81.10M | 12.30M | 11.10M | 64.30M | 85.20M | 11.50M | 12.00M | 70.90M | 91.50M | 13.60M | 12.80M | 69.90M | 96.80M | 15.10M | 14.10M | 63.10M | 98.10M | 89.80M | 42.40M | 53.70M | 52.50M | 23.10M | 25.70M | 64.90M | 104.00M | 12.10M | 14.50M | 58.70M | 120.80M | 25.80M | 30.50M | 92.30M | 153.30M | 19.20M | 26.80M | 81.50M | 146.80M | 44.80M | 55.70M |
|
Total Current Liabilities
|
| 188.55M | | 208.89M | 158.80M | 173.45M | 171.61M | 185.89M | 158.65M | 406.57M | 378.25M | 203.01M | 179.61M | 213.21M | 214.77M | 220.63M | 167.28M | 336.25M | 341.57M | 634.82M | 613.57M | 640.10M | 420.40M | 431.60M | 391.00M | 468.10M | 421.90M | 441.20M | 412.30M | 453.20M | 289.40M | 274.10M | 210.90M | 256.60M | 297.70M | 308.80M | 275.80M | 301.20M | 344.10M | 488.20M | 471.00M | 424.20M | 305.20M | 369.50M | 352.50M | 395.00M | 432.20M | 528.40M | 491.70M | 621.60M | 694.40M | 648.00M | 669.90M | 755.80M | 837.20M | 763.20M | 710.10M | 729.30M | 846.10M | 772.10M | 725.20M |
|
Non-Current Debt
|
| 265.12M | | 184.96M | 156.27M | 127.56M | 107.76M | 62.96M | 70.00M | | | 153.48M | 324.78M | 300.00M | 365.75M | 368.80M | 383.39M | 458.32M | 387.26M | 300.00M | 300.00M | 593.70M | 593.90M | 594.20M | 594.50M | 594.70M | 595.00M | 595.30M | 595.60M | 632.90M | 492.50M | 492.70M | 492.90M | 493.00M | 1,084.30M | 1,084.90M | 1,085.40M | 1,085.90M | 1,086.30M | 1,086.80M | 1,087.30M | 1,087.80M | 1,291.40M | 1,291.70M | 1,292.00M | 1,292.40M | 1,292.70M | 2,488.50M | 2,489.40M | 2,477.10M | 2,477.90M | 3,068.80M | 3,069.80M | 3,071.20M | 3,072.40M | 3,073.70M | 3,074.90M | 3,076.20M | 3,077.40M | 3,078.70M | 3,079.90M |
|
Non-Current Deffered Revenue
|
| 15.56M | | 15.52M | 17.02M | 17.88M | 18.86M | 16.63M | 17.15M | 17.79M | 18.59M | 15.80M | 16.33M | 16.71M | 17.02M | 14.44M | 15.92M | 16.49M | 17.20M | 13.64M | 15.68M | 16.10M | 16.20M | 21.40M | 21.40M | 24.40M | 24.50M | 20.70M | 23.10M | 29.30M | 25.00M | 21.10M | 21.10M | 21.10M | 21.00M | 17.20M | 17.40M | 16.70M | 16.70M | 15.10M | 14.20M | 17.10M | 18.40M | 14.40M | 13.30M | 13.30M | 13.30M | 10.90M | 11.90M | 11.80M | 11.80M | 9.50M | 9.50M | 11.80M | 11.80M | 20.10M | 20.10M | 20.00M | 20.00M | 18.40M | 18.50M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.60M | 2.60M | | | | | | | | | | | | | | | | 16.10M | 17.90M | 19.70M | 21.40M | 22.50M | 44.20M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 207.60M | | | | 188.20M | | | | | | | | | | 124.00M | 124.00M | 124.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 9.43M | | 8.80M | 8.80M | 15.55M | 15.55M | 16.36M | 16.58M | 24.65M | 24.65M | 24.65M | 24.65M | 30.62M | 30.62M | 30.62M | 30.62M | 149.52M | 149.19M | 149.33M | 149.81M | 127.90M | 127.80M | 126.00M | 133.50M | 90.10M | 150.30M | 145.30M | 140.20M | 59.60M | 43.80M | 48.60M | 66.40M | 96.20M | 194.00M | 199.90M | 209.80M | 237.20M | 210.90M | 188.00M | 205.40M | 274.70M | 248.80M | 250.50M | 255.90M | 285.40M | 263.10M | 273.30M | 279.60M | 395.00M | 374.00M | 373.20M | 386.10M | 480.90M | 393.10M | 407.90M | 417.80M | 432.70M | 432.80M | 436.20M | 490.80M |
|
Other Non-Current Liabilities
|
| 17.77M | | 16.04M | 30.18M | 29.54M | 30.62M | 31.98M | 22.46M | 21.03M | 21.51M | 23.25M | 18.22M | 17.75M | 18.30M | 19.57M | 20.06M | 327.80M | 332.60M | 66.05M | 64.64M | 65.70M | 32.50M | 32.90M | 33.10M | 13.90M | 17.50M | 18.30M | 19.20M | 16.00M | 16.60M | 17.90M | 17.50M | 54.30M | 38.10M | 38.80M | 38.90M | 75.70M | 80.20M | 79.20M | 87.80M | 72.40M | 77.50M | 79.90M | 84.00M | 74.70M | 100.00M | 113.70M | 104.40M | 122.40M | 138.40M | 142.70M | 141.50M | 137.80M | 138.90M | 140.60M | 139.00M | 146.50M | 141.20M | 142.70M | 98.10M |
|
Total Non-Current Liabilities
|
| 493.73M | | 418.17M | 340.90M | 334.45M | 313.79M | 281.84M | 262.38M | 449.01M | 421.49M | 396.95M | 545.37M | 629.72M | 628.16M | 634.48M | 597.20M | 1,328.45M | 1,271.03M | 1,476.50M | 1,429.51M | 1,594.50M | 1,586.40M | 1,535.40M | 1,496.20M | 1,555.50M | 1,549.70M | 1,662.40M | 1,681.90M | 1,703.10M | 1,240.80M | 1,225.50M | 1,179.50M | 1,197.60M | 1,983.50M | 1,996.40M | 1,973.20M | 1,964.30M | 2,688.00M | 2,814.10M | 2,803.00M | 2,246.90M | 2,507.40M | 2,573.30M | 2,550.70M | 2,600.10M | 2,619.10M | 3,903.00M | 3,957.00M | 5,532.90M | 5,430.90M | 5,582.10M | 5,720.30M | 5,924.10M | 6,101.00M | 5,982.50M | 5,918.60M | 6,026.10M | 6,112.80M | 6,168.90M | 6,277.60M |
|
Total Liabilities
|
| 511.50M | | 434.21M | 371.08M | 363.99M | 344.41M | 313.81M | 284.83M | 470.04M | 443.00M | 420.19M | 563.59M | 647.47M | 646.46M | 654.05M | 617.26M | 1,656.25M | 1,603.63M | 1,542.55M | 1,494.15M | 1,660.20M | 1,618.90M | 1,568.30M | 1,529.30M | 1,569.40M | 1,567.20M | 1,680.70M | 1,701.10M | 1,719.10M | 1,257.40M | 1,243.40M | 1,197.00M | 1,251.90M | 2,021.60M | 2,035.20M | 2,012.10M | 2,040.00M | 2,768.20M | 2,893.30M | 2,890.80M | 2,319.30M | 2,584.90M | 2,653.20M | 2,634.70M | 2,674.80M | 2,719.10M | 4,016.70M | 4,061.40M | 5,655.30M | 5,569.30M | 5,724.80M | 5,861.80M | 6,061.90M | 6,239.90M | 6,123.10M | 6,057.60M | 6,172.60M | 6,254.00M | 6,311.60M | 6,375.70M |
|
Total Debt
|
| 265.12M | | 184.96M | 156.27M | 127.56M | 107.76M | 62.96M | 70.00M | 209.73M | 187.32M | 153.48M | 324.78M | 300.00M | 365.75M | 368.80M | 383.39M | 469.57M | 399.76M | 572.85M | 576.57M | 873.20M | 627.50M | 627.90M | 628.60M | 608.90M | 628.70M | 629.10M | 629.50M | 636.90M | 496.50M | 496.70M | 496.90M | 497.00M | 1,088.30M | 1,088.90M | 1,089.40M | 1,089.90M | 1,090.30M | 1,090.80M | 1,091.30M | 1,091.80M | 1,298.40M | 1,298.70M | 1,299.00M | 1,299.40M | 1,299.70M | 2,495.50M | 2,496.40M | 2,524.10M | 2,549.90M | 3,136.80M | 3,137.80M | 3,139.20M | 3,140.40M | 3,141.70M | 3,138.00M | 3,139.30M | 3,140.50M | 3,141.80M | 3,143.00M |
|
Common Equity
|
| 506.21M | | 564.30M | 585.79M | 584.03M | 592.78M | 645.60M | 654.36M | 644.29M | 654.14M | 708.92M | 724.23M | 704.80M | 704.63M | 709.09M | 715.00M | 700.10M | 698.74M | 756.44M | 766.17M | 617.20M | 619.40M | 679.80M | 695.40M | 685.00M | 688.90M | 601.30M | 626.30M | 640.30M | 343.60M | 453.20M | 514.70M | 473.30M | 456.90M | 553.30M | 550.40M | 511.00M | 435.60M | 322.70M | 372.20M | 367.10M | 202.20M | 317.40M | 338.80M | 306.80M | 317.80M | 602.90M | 612.70M | 551.50M | 704.20M | 853.80M | 888.70M | 893.60M | 826.90M | 1,030.90M | 1,097.00M | 1,083.60M | 1,071.70M | 1,041.60M | 1,034.90M |
|
Shareholder's Equity
|
| 506.21M | | 564.30M | 585.79M | 584.03M | 592.78M | 645.60M | 654.36M | 644.29M | 654.14M | 708.92M | 724.23M | 704.80M | 704.63M | 709.09M | 715.00M | 700.10M | 698.74M | 756.44M | 766.17M | 617.20M | 619.40M | 679.80M | 695.40M | 685.00M | 688.90M | 601.30M | 626.30M | 640.30M | 343.60M | 453.20M | 514.70M | 473.30M | 456.90M | 553.30M | 550.40M | 511.00M | 435.60M | 322.70M | 372.20M | 367.10M | 202.20M | 317.40M | 338.80M | 306.80M | 317.80M | 602.90M | 612.70M | 551.50M | 704.20M | 853.80M | 888.70M | 893.60M | 826.90M | 1,030.90M | 1,097.00M | 1,083.60M | 1,071.70M | 1,041.60M | 1,034.90M |
|
Liabilities and Shareholders Equity
|
| 1,017.72M | | 998.50M | 956.87M | 948.02M | 937.19M | 959.41M | 939.19M | 1,114.34M | 1,097.14M | 1,129.11M | 1,287.81M | 1,352.26M | 1,351.08M | 1,363.14M | 1,332.26M | 2,356.25M | 2,302.37M | 2,298.99M | 2,260.32M | 2,277.40M | 2,238.30M | 2,248.10M | 2,224.70M | 2,254.40M | 2,256.10M | 2,282.00M | 2,327.40M | 2,359.40M | 1,601.00M | 1,696.60M | 1,711.70M | 1,725.20M | 2,478.50M | 2,588.50M | 2,562.50M | 2,551.00M | 3,203.80M | 3,216.00M | 3,263.00M | 2,981.60M | 2,787.10M | 2,970.60M | 2,973.50M | 2,981.60M | 3,036.90M | 4,619.60M | 4,674.10M | 6,206.80M | 6,273.50M | 6,578.60M | 6,750.50M | 6,955.50M | 7,066.80M | 7,170.10M | 7,172.50M | 7,275.90M | 7,347.10M | 7,375.70M | 7,454.80M |
|
Retained Earnings
|
| 269.71M | | 306.67M | 326.45M | 323.83M | 325.18M | 373.76M | 379.73M | 369.59M | 370.64M | 420.94M | 430.19M | 408.83M | 408.13M | 465.47M | 469.00M | 437.85M | 436.29M | 491.33M | 495.54M | 483.80M | 486.60M | 556.40M | 565.10M | 569.70M | 577.00M | 602.80M | 627.30M | 634.30M | 344.50M | 448.10M | 504.10M | 474.20M | 457.80M | 551.30M | 551.30M | 509.20M | 433.90M | 314.90M | 357.60M | 349.80M | 201.40M | 309.50M | 339.70M | 307.70M | 318.70M | 603.80M | 613.60M | 552.40M | 700.40M | 846.70M | 889.60M | 894.50M | 827.80M | 1,031.90M | 1,096.30M | 1,084.60M | 1,072.70M | 1,042.60M | 1,035.90M |
|
Treasury Shares
|
| 0.33M | | | | 0.42M | | | | 0.38M | | | | 0.67M | | 0.69M | 0.69M | 0.35M | | | | 0.85M | | 0.10M | 0.12M | 0.59M | 0.05M | 1.08M | 1.08M | 0.44M | 5.70M | | | 0.60M | 0.30M | 0.20M | 0.20M | 0.58M | 0.30M | 0.24M | 0.24M | 1.07M | 1.00M | | 0.25M | 1.32M | 0.20M | 0.60M | 1.45M | 1.75M | | | 0.31M | 0.46M | 0.18M | 0.28M | 0.35M | 0.51M | 0.80M | 3.36M | 3.88M |