|
Cash & Equivalents
|
11.86M | 16.63M | 42.05M | 112.42M | 112.12M | 109.08M | 137.46M | 49.92M | 59.74M | 50.94M | 21.34M | 38.08M | 34.21M | 59.97M | 69.30M | 69.53M | 72.96M | 113.05M | 83.20M | 84.42M | 39.48M | 27.91M | 18.56M | 14.13M | 28.34M | 32.70M | 38.45M | 14.73M | 15.23M | 17.47M | 21.29M | 15.31M | 47.05M | 13.75M | 18.87M | 11.12M | 13.69M | 12.67M | 67.46M | 4.83M | 8.77M | 3.32M | 9.07M | 6.16M | 28.95M | 20.38M | 112.77M | 162.68M | 210.16M | 92.12M | 28.74M | 32.90M | 18.16M | 9.64M | 7.78M | 74.13M | 58.05M | 159.92M | 173.15M | 263.96M | 313.35M | 222.90M | 238.45M | 178.35M | 173.88M | 249.90M | 129.75M |
|
Cash & Current Investments
|
11.86M | 16.63M | 42.05M | 112.42M | 112.12M | 109.08M | 137.46M | 49.92M | 59.74M | 50.94M | 21.34M | 38.08M | 34.21M | 59.97M | 69.30M | 69.53M | 72.96M | 113.05M | 83.20M | 84.42M | 39.48M | 27.91M | 18.56M | 14.13M | 28.34M | 32.70M | 38.45M | 14.73M | 15.23M | 17.47M | 21.29M | 15.31M | 47.05M | 13.75M | 18.87M | 11.12M | 13.69M | 12.67M | 67.46M | 4.83M | 8.77M | 3.32M | 9.07M | 6.16M | 28.95M | 20.38M | 112.77M | 162.68M | 210.16M | 92.12M | 28.74M | 32.90M | 18.16M | 9.64M | 7.78M | 74.13M | 58.05M | 159.92M | 173.15M | 263.96M | 313.35M | 222.90M | 238.45M | 178.35M | 173.88M | 249.90M | 129.75M |
|
Receivables - Net
|
107.36M | 104.12M | 106.67M | 53.46M | 87.41M | 101.74M | 105.69M | 113.00M | 92.91M | 118.28M | 112.72M | 77.92M | 110.66M | 81.81M | 101.15M | 93.33M | 127.22M | 76.36M | 80.12M | 91.77M | 116.15M | 92.15M | 132.34M | 124.61M | 145.76M | 119.12M | 123.67M | 106.26M | 143.04M | 98.95M | 86.01M | 132.02M | 109.73M | 117.91M | 91.48M | 113.65M | 111.33M | 119.21M | 109.00M | 119.50M | 119.58M | 136.11M | 114.48M | 143.83M | 134.69M | 132.49M | 110.84M | 126.85M | 104.75M | 123.33M | 118.19M | 137.22M | 117.32M | 136.56M | 121.66M | 139.41M | 153.82M | 120.31M | 168.03M | 181.51M | 177.33M | 184.96M | 196.48M | 171.16M | 285.87M | 184.88M | 215.57M |
|
Receivables - Other
|
| | | | | | | 2.80M | | | | 0.72M | | | | 0.46M | | 1.00M | 0.22M | 2.60M | | | | 2.60M | | | | 2.60M | 1.90M | 1.90M | 1.90M | | 1.90M | 1.90M | 0.48M | 2.10M | 2.50M | 2.70M | 3.20M | | 4.10M | | | | | | | | | | | 1.89M | | | 2.03M | 1.83M | 1.61M | 1.75M | 1.72M | 1.66M | 2.07M | 1.81M | 1.71M | 8.79M | 1.56M | 1.50M | 8.14M |
|
Receivables
|
107.36M | 104.12M | 106.67M | 53.46M | 87.41M | 101.74M | 105.69M | 115.80M | 92.91M | 118.28M | 112.72M | 78.64M | 110.66M | 81.81M | 101.15M | 93.79M | 127.22M | 77.36M | 80.34M | 94.37M | 116.15M | 92.15M | 132.34M | 127.21M | 145.76M | 119.12M | 123.67M | 108.86M | 144.94M | 100.85M | 87.91M | 132.02M | 111.63M | 119.81M | 91.96M | 115.75M | 113.83M | 121.91M | 112.20M | 119.50M | 123.67M | 136.11M | 114.48M | 143.83M | 134.69M | 132.49M | 110.84M | 126.85M | 104.75M | 123.33M | 118.19M | 139.11M | 117.32M | 136.56M | 123.69M | 141.23M | 155.42M | 122.06M | 169.75M | 183.17M | 179.41M | 186.77M | 198.19M | 179.95M | 287.44M | 186.38M | 223.71M |
|
Inventory
|
8.08M | 8.24M | 8.07M | 7.54M | 7.61M | 7.98M | 7.95M | 7.73M | 7.97M | 8.68M | 8.89M | 8.67M | 8.47M | 8.15M | 7.64M | 7.06M | 6.56M | 6.16M | 6.73M | 6.70M | 6.68M | 6.86M | 6.38M | 6.17M | 6.17M | 6.25M | 6.54M | 6.31M | 6.10M | 6.12M | 6.10M | 5.75M | 5.43M | 5.62M | 5.66M | 5.33M | 5.27M | 5.70M | 5.76M | 5.71M | 6.32M | 6.34M | 7.35M | 7.46M | 7.31M | 7.47M | 7.55M | 7.09M | 6.78M | 7.41M | 8.39M | 10.11M | 10.54M | 10.70M | 10.47M | 10.27M | 10.66M | 11.68M | 12.51M | 12.00M | 10.71M | 10.73M | 9.90M | 8.19M | 7.79M | 9.15M | 8.24M |
|
Current Deferred Tax Assets
|
16.69M | 17.14M | 17.83M | 13.70M | 15.26M | 14.45M | 14.65M | 15.10M | 13.35M | 14.05M | 14.85M | 12.54M | 13.72M | 13.23M | 14.12M | 13.66M | 14.82M | 19.32M | 25.10M | 20.26M | 13.77M | 13.46M | 14.54M | 15.41M | 16.93M | 16.43M | 17.32M | | | | | 0.01M | | 20.59M | 21.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
11.27M | 9.92M | 11.27M | 10.39M | 9.89M | 10.42M | 9.93M | 10.29M | 9.54M | 10.34M | 10.03M | 11.41M | 9.58M | 10.74M | 9.86M | 11.45M | 12.54M | 13.52M | 17.68M | 17.82M | 18.93M | 21.12M | 13.42M | 11.46M | 10.02M | 12.07M | 11.49M | 12.85M | 12.31M | 15.46M | 14.50M | 13.11M | 12.10M | 14.68M | 15.68M | 29.85M | 16.16M | 19.67M | 17.61M | 19.15M | 19.15M | 21.45M | 26.15M | 23.15M | 21.94M | 23.18M | 25.22M | 26.18M | 21.77M | 23.39M | 32.29M | 32.69M | 29.59M | 29.00M | 31.43M | 30.29M | 29.05M | 28.57M | 29.51M | 30.20M | 28.43M | 28.93M | 31.38M | 25.97M | 30.40M | 33.21M | 34.58M |
|
Current Assets
|
193.01M | 201.88M | 222.96M | 198.26M | 276.62M | 244.02M | 276.01M | 196.80M | 183.51M | 203.60M | 168.60M | 150.75M | 177.28M | 178.07M | 205.10M | 197.67M | 236.25M | 233.31M | 216.37M | 224.66M | 198.41M | 165.50M | 188.74M | 174.56M | 208.49M | 190.05M | 200.78M | 150.81M | 179.94M | 146.97M | 132.96M | 169.90M | 175.97M | 156.49M | 135.31M | 176.05M | 161.50M | 173.44M | 205.87M | 159.84M | 159.16M | 180.18M | 167.79M | 190.67M | 198.81M | 189.31M | 270.60M | 329.40M | 346.97M | 269.09M | 200.56M | 230.29M | 184.75M | 203.15M | 198.87M | 272.61M | 262.22M | 337.16M | 394.54M | 500.84M | 539.62M | 464.61M | 490.44M | 394.75M | 502.38M | 491.38M | 395.24M |
|
Property, Plant & Equipment (Net)
|
76.96M | 76.96M | 76.96M | 75.36M | 75.19M | 78.44M | 78.98M | 79.29M | 79.15M | 81.47M | 83.48M | 82.95M | 88.58M | 88.57M | 90.14M | 91.93M | 90.37M | 90.23M | 89.80M | 92.95M | 93.58M | 97.21M | 101.84M | 105.34M | 104.80M | 107.56M | 111.22M | 117.37M | 119.33M | 118.50M | 119.99M | 121.30M | 119.39M | 140.21M | 143.15M | 143.03M | 144.71M | 145.90M | 154.43M | 162.03M | 164.63M | 149.92M | 172.93M | 175.76M | 183.73M | 183.02M | 181.39M | 187.82M | 190.15M | 192.65M | 190.78M | 193.68M | 192.41M | 192.00M | 193.71M | 199.71M | 204.16M | 208.10M | 205.46M | 203.84M | 202.78M | 202.25M | 200.94M | 200.84M | 199.68M | 202.28M | 203.94M |
|
Long-Term Investments
|
22.80M | 22.63M | 22.63M | 24.16M | 25.93M | 26.28M | 26.02M | 28.30M | 31.90M | 33.07M | 31.34M | 31.63M | 35.05M | 33.22M | 35.05M | 36.09M | 39.14M | 40.58M | 40.68M | 42.47M | 45.73M | 47.31M | 47.78M | 49.15M | 52.08M | 51.94M | 49.95M | 49.48M | 49.20M | 53.13M | 55.16M | 54.39M | 56.60M | 58.58M | 60.45M | 62.07M | 66.16M | 67.57M | 70.24M | 65.62M | 70.63M | 70.46M | 73.71M | 77.45M | 72.30M | 80.11M | 86.86M | 88.81M | 93.70M | 98.26M | 102.05M | 98.88M | 100.14M | 96.06M | 90.10M | 93.20M | 97.44M | 99.52M | 104.41M | 106.13M | 117.65M | 120.78M | 126.63M | 130.96M | 127.95M | 129.56M | 136.02M |
|
Goodwill
|
450.00M | 450.00M | 450.13M | 450.04M | 450.15M | 450.11M | 450.10M | 458.34M | 458.43M | 460.79M | 460.75M | 460.63M | 461.06M | 461.96M | 465.86M | 5.09M | 465.73M | 466.27M | 466.94M | 466.87M | 466.96M | 466.87M | 466.84M | 466.72M | 466.58M | 472.55M | 472.41M | 472.32M | 472.44M | 472.47M | 472.42M | 472.37M | 472.39M | 472.90M | 473.02M | 476.89M | 477.96M | 478.20M | 483.28M | 510.57M | 510.60M | 510.63M | 576.60M | 577.37M | 577.24M | 578.49M | 578.52M | 578.59M | 578.62M | 578.65M | 578.61M | 578.59M | 579.70M | 579.65M | 579.89M | 581.29M | 581.29M | 581.54M | 584.98M | 585.02M | 591.52M | 662.12M | 666.86M | 666.74M | 666.94M | 667.00M | 666.99M |
|
Intangibles
|
61.30M | 61.30M | 61.30M | 57.92M | 57.24M | 56.62M | 56.10M | 85.30M | 56.06M | 56.36M | 55.98M | 87.17M | 57.94M | 57.63M | 57.51M | 57.18M | 56.80M | 57.35M | 56.98M | 56.56M | 56.28M | 56.29M | 56.16M | 56.03M | 55.90M | 55.98M | 55.83M | 55.11M | 55.02M | 54.93M | 55.07M | 55.06M | 54.98M | 54.74M | 54.79M | 54.87M | 55.16M | 55.25M | 56.65M | 59.17M | 67.87M | 67.51M | 129.28M | 59.17M | 124.22M | 122.79M | 120.40M | 118.08M | 115.52M | 113.14M | 110.61M | 108.10M | 106.37M | 103.84M | 102.10M | 99.73M | 97.35M | 94.93M | 92.77M | 90.26M | 88.14M | 97.03M | 94.75M | 92.21M | 89.93M | 87.36M | 84.93M |
|
Goodwill & Intangibles
|
511.30M | 511.31M | 511.43M | 507.96M | 507.39M | 506.73M | 506.19M | 543.64M | 514.50M | 517.15M | 516.73M | 547.80M | 519.00M | 519.60M | 523.37M | 62.27M | 522.53M | 523.62M | 523.92M | 523.43M | 523.24M | 523.15M | 523.00M | 522.75M | 522.48M | 528.52M | 528.24M | 527.43M | 527.46M | 527.40M | 527.49M | 527.43M | 527.37M | 527.63M | 527.82M | 531.75M | 533.13M | 533.45M | 539.93M | 569.74M | 578.47M | 578.14M | 705.88M | 636.54M | 701.46M | 701.28M | 698.92M | 696.67M | 694.13M | 691.79M | 689.22M | 686.69M | 686.07M | 683.49M | 681.99M | 681.02M | 678.63M | 676.47M | 677.75M | 675.28M | 679.66M | 759.16M | 761.61M | 758.95M | 756.87M | 754.36M | 751.92M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.24M | | | | 0.15M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
14.07M | 14.07M | 14.07M | 13.73M | 13.69M | 10.50M | 11.19M | 9.57M | 13.68M | 15.32M | 14.91M | 11.68M | 11.57M | 11.67M | 11.13M | 10.92M | 11.11M | 11.14M | 10.77M | 10.20M | 7.66M | 8.42M | 8.14M | 8.14M | 7.84M | 7.22M | 7.45M | 7.23M | 7.00M | 6.96M | 6.88M | 7.04M | 6.90M | 6.77M | 6.84M | 7.13M | 7.16M | 7.84M | 8.65M | 9.21M | 9.14M | 8.87M | 8.98M | 9.05M | 8.96M | 9.05M | 8.80M | 8.76M | 9.06M | 8.81M | 8.45M | 8.14M | 8.22M | 9.97M | 60.10M | 59.81M | 57.51M | 56.71M | 56.57M | 55.62M | 56.18M | 55.92M | 55.70M | 55.76M | 8.48M | 8.32M | 8.14M |
|
Non-Current Assets
|
582.91M | 583.11M | 584.18M | 621.21M | 584.58M | 621.94M | 622.39M | 633.36M | 639.21M | 647.01M | 646.46M | 645.15M | 654.21M | 653.05M | 659.68M | 661.96M | 663.16M | 665.57M | 665.17M | 669.04M | 670.21M | 676.10M | 680.77M | 685.37M | 687.19M | 695.24M | 696.86M | 701.52M | 702.98M | 705.99M | 709.52M | 710.16M | 710.26M | 753.78M | 760.15M | 743.98M | 751.16M | 754.77M | 773.25M | 815.69M | 910.68M | 913.89M | 1,064.79M | 1,077.65M | 1,078.74M | 1,101.88M | 1,096.36M | 1,105.51M | 1,111.16M | 1,114.71M | 1,117.57M | 1,112.44M | 1,121.01M | 1,109.82M | 1,157.33M | 1,169.40M | 1,168.96M | 1,168.02M | 1,167.54M | 1,167.25M | 1,188.02M | 1,270.37M | 1,279.00M | 1,273.83M | 1,224.13M | 1,226.47M | 1,228.38M |
|
Assets
|
775.92M | 784.98M | 807.14M | 819.47M | 861.20M | 865.96M | 898.39M | 830.16M | 822.73M | 850.61M | 815.06M | 795.90M | 831.48M | 831.13M | 864.79M | 859.63M | 899.41M | 898.88M | 881.54M | 893.70M | 868.62M | 841.60M | 869.51M | 859.93M | 895.68M | 885.28M | 897.64M | 852.33M | 882.92M | 852.96M | 842.48M | 880.06M | 886.23M | 910.27M | 895.46M | 920.03M | 912.66M | 928.21M | 979.12M | 975.53M | 1,069.83M | 1,094.07M | 1,232.59M | 1,268.32M | 1,277.56M | 1,291.19M | 1,366.95M | 1,434.91M | 1,458.13M | 1,383.80M | 1,318.13M | 1,342.72M | 1,305.76M | 1,312.96M | 1,356.19M | 1,442.01M | 1,431.18M | 1,505.18M | 1,562.08M | 1,668.10M | 1,727.63M | 1,734.98M | 1,769.43M | 1,668.58M | 1,726.52M | 1,717.85M | 1,623.62M |
|
Accounts Payables
|
54.17M | 54.17M | 54.17M | 52.07M | 51.52M | 49.13M | 52.55M | 55.83M | 38.25M | 39.46M | 59.19M | 48.23M | 53.00M | 51.00M | 44.06M | 48.47M | 48.50M | 35.92M | 44.52M | 41.76M | 38.60M | 35.01M | 57.07M | 46.85M | 43.62M | 39.33M | 52.47M | 43.70M | 50.72M | 41.96M | 42.84M | 39.59M | 29.34M | 49.15M | 34.75M | 48.37M | 42.64M | 48.24M | 36.98M | 50.15M | 39.74M | 51.14M | 44.03M | 51.10M | 37.84M | 36.70M | 39.27M | 54.23M | 55.45M | 55.98M | 60.04M | 73.02M | 64.71M | 73.97M | 77.17M | 41.88M | 40.28M | 41.06M | 56.51M | 64.03M | 56.20M | 43.00M | 44.94M | 44.15M | 47.69M | 50.86M | 48.09M |
|
Payables
|
54.17M | 54.17M | 54.17M | 52.07M | 51.52M | 49.13M | 52.55M | 55.83M | 38.25M | 39.46M | 59.19M | 48.23M | 53.00M | 51.00M | 44.06M | 48.47M | 48.50M | 35.92M | 44.52M | 41.76M | 38.60M | 35.01M | 57.07M | 46.85M | 43.62M | 39.33M | 52.47M | 43.70M | 50.72M | 41.96M | 42.84M | 39.59M | 29.34M | 49.15M | 34.75M | 48.37M | 42.64M | 48.24M | 36.98M | 50.15M | 39.74M | 51.14M | 44.03M | 51.10M | 37.84M | 36.70M | 39.27M | 54.23M | 55.45M | 55.98M | 60.04M | 73.02M | 64.71M | 73.97M | 77.17M | 41.88M | 40.28M | 41.06M | 56.51M | 64.03M | 56.20M | 43.00M | 44.94M | 44.15M | 47.69M | 50.86M | 48.09M |
|
Accumulated Expenses
|
40.74M | 40.74M | 41.38M | 34.66M | 37.61M | 41.61M | 45.18M | 39.72M | 39.47M | 43.63M | 40.38M | 41.09M | 35.83M | 39.73M | 44.12M | 45.46M | 38.55M | 42.16M | 46.69M | 48.32M | 38.23M | 42.53M | 50.41M | 50.72M | 43.58M | 48.91M | 59.53M | 52.82M | 43.84M | 51.29M | 48.39M | 53.98M | 37.38M | 48.08M | 53.86M | 62.93M | 49.69M | 49.37M | 70.69M | 63.33M | 52.53M | 50.12M | 75.21M | 70.81M | 63.62M | 80.55M | 101.87M | 91.28M | 73.91M | 83.61M | 97.26M | 95.60M | 62.20M | 68.29M | 67.23M | 87.35M | 50.15M | 74.38M | 74.86M | 88.38M | 49.80M | 78.37M | 73.14M | 92.07M | 59.91M | 54.69M | 79.67M |
|
Other Accumulated Expenses
|
37.84M | 35.99M | 35.99M | 14.13M | 34.48M | 11.67M | 15.64M | 16.14M | 14.46M | 14.97M | 17.31M | 18.85M | 15.72M | 14.91M | 18.49M | 16.14M | 17.92M | 33.84M | 56.54M | 25.16M | 24.68M | 20.51M | 24.13M | 24.35M | 20.85M | 21.75M | 22.47M | 43.97M | 45.63M | 44.70M | 46.23M | 47.96M | 54.15M | 92.50M | 91.45M | 46.97M | 48.30M | 42.83M | 43.50M | 46.09M | 48.48M | 46.91M | 47.73M | 50.33M | 56.48M | 50.85M | 50.73M | 54.70M | 57.53M | 51.96M | 52.65M | 55.92M | 58.95M | 54.83M | 56.73M | 61.00M | 69.30M | 84.71M | 61.12M | 58.57M | 62.05M | 59.90M | 60.31M | 56.70M | 65.74M | 66.89M | 65.73M |
|
Short term Debt
|
10.17M | 10.17M | 10.17M | | | | | | | | | | | | | | | 179.15M | 181.34M | 183.56M | 185.82M | 5.00M | 20.43M | 6.25M | 6.88M | 7.50M | 7.50M | 7.50M | 18.00M | 7.50M | 8.12M | 8.75M | 9.38M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.70M | 31.61M | 33.76M | 39.28M | 36.25M | 36.09M | 33.31M | 36.20M | 37.90M | 36.44M | 35.15M | 37.91M | 38.86M | 39.06M | 39.81M | 39.00M | 38.29M | 38.78M | 37.62M | 38.63M | 39.28M | 41.17M | 42.49M | 42.31M | 42.98M | 43.70M | 42.01M |
|
Current Taxes
|
19.22M | 5.33M | 8.02M | 0.06M | 21.85M | 4.78M | 4.58M | 1.16M | 8.25M | 2.10M | 8.27M | 0.09M | 13.33M | 0.17M | 1.50M | 4.94M | 12.91M | 4.56M | 5.53M | 0.11M | 3.97M | 6.03M | 4.61M | 5.82M | 13.03M | 0.02M | 0.74M | | 11.13M | | | | 12.61M | 3.81M | 12.35M | | | | | | 3.92M | | | 0.13M | | 19.58M | | 9.46M | 24.77M | 0.01M | 0.18M | 0.04M | 15.39M | | | | 11.22M | | 5.13M | 6.86M | 27.35M | | 3.38M | 7.59M | 38.25M | | 1.47M |
|
Total Current Liabilities
|
158.45M | 154.07M | 154.07M | 136.08M | -158.97M | 141.93M | 152.27M | 149.34M | 135.94M | 135.30M | 160.79M | 145.40M | 155.20M | 142.59M | 147.68M | 156.82M | 160.92M | 338.25M | 376.35M | 363.99M | 337.85M | 156.67M | 197.25M | 175.55M | 171.57M | 161.91M | 186.76M | 171.34M | 191.56M | 167.45M | 167.46M | 171.83M | 164.38M | 268.60M | 269.37M | 193.52M | 177.30M | 166.42M | 180.20M | 191.67M | 217.10M | 223.67M | 251.50M | 262.22M | 246.74M | 318.52M | 329.16M | 299.11M | 290.21M | 267.40M | 286.09M | 302.40M | 279.65M | 285.07M | 298.15M | 297.20M | 283.46M | 302.49M | 297.22M | 312.05M | 281.97M | 261.75M | 264.78M | 285.69M | 290.56M | 263.89M | 292.04M |
|
Non-Current Debt
|
158.21M | 158.21M | 158.21M | 152.13M | 153.85M | 155.61M | 157.39M | 159.21M | 161.05M | 162.93M | 164.84M | 166.78M | 168.76M | 170.77M | 172.81M | 174.89M | 177.00M | | | | | 155.00M | 153.12M | 141.25M | 154.38M | 152.50M | 130.62M | 83.75M | 126.88M | 140.00M | 102.50M | 100.00M | 137.50M | 115.00M | 72.50M | 91.20M | 132.50M | 103.40M | 130.00M | 89.20M | 100.00M | 85.00M | 130.00M | 90.00M | 160.00M | | | | | | | 185.00M | 120.00M | 111.80M | 95.85M | 92.50M | 16.25M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
22.69M | 22.42M | 22.42M | 23.64M | 25.52M | 25.37M | 25.51M | 27.85M | 31.44M | 32.26M | 30.27M | 30.69M | 34.19M | 33.15M | 34.63M | 35.60M | 38.48M | 39.66M | 39.41M | 42.35M | 45.50M | 46.92M | 47.74M | 48.68M | 51.41M | 52.05M | 49.28M | 49.47M | 49.19M | 52.45M | 54.45M | 54.29M | 56.02M | 57.81M | 59.39M | 61.80M | 65.29M | 66.15M | 68.49M | 64.62M | 70.93M | 70.27M | 73.33M | 76.45M | 70.36M | 77.64M | 86.88M | 88.46M | 93.75M | 97.37M | 100.41M | 98.60M | 100.81M | 95.62M | 89.87M | 92.33M | 97.28M | 98.94M | 102.81M | 104.07M | 117.55M | 119.78M | 122.24M | 126.03M | 127.29M | 127.70M | 132.38M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | |
|
Non-Current Deferred Tax Liability
|
38.31M | 38.31M | 38.31M | 25.92M | 43.40M | 24.35M | 23.05M | 25.09M | 24.16M | 24.05M | 23.26M | 29.46M | 27.26M | 25.26M | 24.26M | 27.66M | 28.16M | 27.98M | 27.45M | 27.30M | 28.23M | 27.27M | 27.85M | 29.95M | 28.79M | 28.28M | 29.37M | 21.04M | 16.86M | 16.83M | 15.59M | 14.29M | 11.88M | | | 16.64M | 13.83M | 18.81M | 15.29M | 21.60M | 18.11M | 18.83M | 15.51M | 18.50M | 20.68M | 21.11M | 19.22M | 20.66M | 19.73M | 21.71M | 20.10M | 23.18M | 19.14M | 21.05M | 33.59M | 38.61M | 35.42M | 36.68M | 30.38M | 30.32M | 24.90M | 27.90M | 28.08M | 25.95M | 11.77M | 12.70M | 9.69M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.96M | 69.98M | 82.01M | 86.66M | 88.28M | 104.44M | 99.24M | 99.21M | 98.81M | 99.09M | 104.20M | 100.63M | 109.12M | 103.39M | 105.59M | 110.51M | 106.21M | 102.11M | 99.35M | 100.78M | 106.86M | 105.23M | 105.42M | 98.54M | 102.08M | 101.86M | 99.46M |
|
Other Non-Current Liabilities
|
5.61M | 5.61M | 5.61M | 35.16M | 5.37M | 34.73M | 34.32M | 36.49M | 6.27M | 35.14M | 35.66M | 37.15M | 37.30M | 36.79M | 39.52M | 40.65M | 43.04M | 42.62M | 41.74M | 41.86M | 39.39M | 40.16M | 39.93M | 40.81M | 42.50M | 42.59M | 42.36M | 13.48M | 13.62M | 14.64M | 15.28M | 15.55M | 15.80M | 15.78M | 16.49M | 16.51M | 16.78M | 17.04M | 16.99M | 17.11M | 7.72M | 7.75M | 7.84M | 7.88M | 7.90M | 18.79M | 31.05M | 26.27M | 26.73M | 27.44M | 27.62M | 9.64M | 10.33M | 11.07M | 11.72M | 12.14M | 12.51M | 12.88M | 13.07M | 13.00M | 12.85M | 13.02M | 13.17M | 13.37M | 13.05M | 13.21M | 13.37M |
|
Total Non-Current Liabilities
|
-5.61M | -5.61M | -5.61M | 307.15M | -5.37M | 318.27M | 330.52M | 331.62M | 352.59M | 326.14M | 353.07M | 345.07M | 359.72M | 346.90M | 350.64M | 365.68M | 373.28M | 374.98M | 412.98M | 402.95M | 383.30M | 356.95M | 397.15M | 367.76M | 376.64M | 364.90M | 366.71M | 325.59M | 384.48M | 376.74M | 340.00M | 340.41M | 369.78M | 441.41M | 401.26M | 363.16M | 388.92M | 354.78M | 393.98M | 367.08M | 474.10M | 467.75M | 552.36M | 533.83M | 586.06M | 521.71M | 534.50M | 507.44M | 502.52M | 485.58M | 510.79M | 709.81M | 628.72M | 616.93M | 623.06M | 631.16M | 538.62M | 540.22M | 529.76M | 547.22M | 531.28M | 514.67M | 520.51M | 536.21M | 531.70M | 506.15M | 533.57M |
|
Total Liabilities
|
| | | 342.31M | | 353.00M | 364.84M | 368.11M | 358.86M | 361.28M | 388.72M | 382.22M | 397.03M | 383.68M | 390.16M | 406.33M | 416.32M | 417.59M | 454.71M | 444.81M | 422.69M | 397.11M | 437.08M | 408.58M | 419.13M | 407.49M | 409.06M | 339.07M | 398.10M | 391.37M | 355.27M | 355.96M | 385.59M | 457.19M | 417.76M | 379.67M | 405.70M | 371.82M | 410.97M | 384.19M | 481.82M | 475.50M | 560.21M | 541.71M | 593.96M | 540.50M | 565.55M | 533.71M | 529.25M | 513.02M | 538.41M | 719.45M | 639.05M | 628.00M | 634.78M | 643.30M | 551.13M | 553.10M | 542.84M | 560.22M | 544.14M | 527.69M | 533.68M | 549.58M | 544.75M | 519.36M | 546.94M |
|
Total Debt
|
168.38M | 168.38M | 168.38M | 152.13M | 153.85M | 155.61M | 157.39M | 159.21M | 161.05M | 162.93M | 164.84M | 166.78M | 168.76M | 170.77M | 172.81M | 174.89M | 177.00M | 179.15M | 181.34M | 183.56M | 185.82M | 160.00M | 173.55M | 147.50M | 161.25M | 160.00M | 138.12M | 91.25M | 144.88M | 147.50M | 110.62M | 108.75M | 146.88M | 125.00M | 82.50M | 101.20M | 142.50M | 103.40M | 130.00M | 89.20M | 100.00M | 85.00M | 130.00M | 90.00M | 160.00M | | | | | | | 185.00M | 120.00M | 116.80M | 100.85M | 97.50M | 21.25M | | | | | | | | | | |
|
Common Equity
|
| | | 477.16M | | 512.97M | 533.56M | 462.05M | 463.87M | 489.33M | 426.33M | 413.68M | 434.46M | 447.44M | 474.62M | 453.29M | 483.09M | 481.29M | 426.83M | 448.89M | 445.93M | 444.48M | 432.43M | 451.36M | 476.54M | 477.80M | 488.58M | 513.25M | 484.82M | 461.58M | 487.20M | 524.10M | 500.64M | 453.08M | 477.70M | 540.35M | 506.96M | 556.39M | 568.15M | 591.33M | 588.01M | 618.57M | 672.38M | 726.61M | 683.60M | 750.70M | 801.41M | 901.20M | 928.88M | 870.77M | 779.72M | 623.27M | 666.71M | 684.96M | 721.42M | 798.72M | 880.05M | 952.08M | 1,019.24M | 1,107.88M | 1,183.49M | 1,207.30M | 1,235.76M | 1,118.99M | 1,181.76M | 1,198.48M | 1,076.68M |
|
Shareholder's Equity
|
-601.17M | -624.49M | -643.60M | 477.16M | -678.61M | 512.97M | 533.56M | 462.05M | 463.87M | 489.33M | 426.33M | 413.68M | 434.46M | 447.44M | 474.62M | 453.29M | 483.09M | 481.29M | 426.83M | 448.89M | 445.93M | 444.48M | 432.43M | 451.36M | 476.54M | 477.80M | 488.58M | 513.25M | 484.82M | 461.58M | 487.20M | 524.10M | 500.64M | 453.08M | 477.70M | 540.35M | 506.96M | 556.39M | 568.15M | 591.33M | 588.01M | 618.57M | 672.38M | 726.61M | 683.60M | 750.70M | 801.41M | 901.20M | 928.88M | 870.77M | 779.72M | 623.27M | 666.71M | 684.96M | 721.42M | 798.72M | 880.05M | 952.08M | 1,019.24M | 1,107.88M | 1,183.49M | 1,207.30M | 1,235.76M | 1,118.99M | 1,181.76M | 1,198.48M | 1,076.68M |
|
Liabilities and Shareholders Equity
|
775.92M | 784.98M | 807.14M | 819.47M | 861.20M | 865.96M | 898.39M | 830.16M | 822.73M | 850.61M | 815.06M | 795.90M | 831.48M | 831.13M | 864.79M | 859.63M | 899.41M | 898.88M | 881.54M | 893.70M | 868.62M | 841.60M | 869.51M | 859.93M | 895.68M | 885.28M | 897.64M | 852.33M | 882.92M | 852.96M | 842.48M | 880.06M | 886.23M | 910.27M | 895.46M | 920.03M | 912.66M | 928.21M | 979.12M | 975.53M | 1,069.83M | 1,094.07M | 1,232.59M | 1,268.32M | 1,277.56M | 1,291.19M | 1,366.95M | 1,434.91M | 1,458.13M | 1,383.80M | 1,318.13M | 1,342.72M | 1,305.76M | 1,312.96M | 1,356.19M | 1,442.01M | 1,431.18M | 1,505.18M | 1,562.08M | 1,668.10M | 1,727.63M | 1,734.98M | 1,769.43M | 1,668.58M | 1,726.52M | 1,717.85M | 1,623.62M |
|
Treasury Shares
|
| | | 0.02M | | 7.52M | 7.52M | 1.65M | 0.34M | 341.51M | 11.13M | 2.60M | 11.93M | 12.14M | 0.21M | 0.93M | 13.19M | 0.28M | 14.55M | 1.36M | 15.18M | 15.79M | 1.08M | 1.18M | 16.54M | 0.25M | 17.04M | 0.46M | 17.62M | 0.78M | 0.78M | 0.78M | 18.41M | 0.78M | 0.50M | 0.50M | 19.03M | 19.14M | 0.43M | 0.56M | 19.66M | 19.75M | 19.81M | 0.27M | 0.23M | 20.20M | 20.26M | 0.38M | 0.10M | 20.72M | 21.07M | 1.20M | 21.68M | 0.16M | 21.87M | 0.23M | 21.93M | 21.98M | 0.05M | 22.15M | 22.21M | 22.32M | 22.47M | 22.87M | 0.05M | 0.12M | 0.53M |
|
Retained Earnings
|
| | | 403.37M | | 436.10M | 453.89M | 473.32M | 488.44M | 505.74M | 524.20M | 546.76M | 564.13M | 582.32M | 599.68M | 623.03M | 641.95M | 653.15M | 666.89M | 686.11M | 703.38M | 724.29M | 745.08M | 771.18M | 791.97M | 815.23M | 839.98M | 865.85M | 886.60M | 907.53M | 930.18M | 958.15M | 983.74M | 957.94M | 988.89M | 1,038.95M | 1,078.69M | 1,129.29M | 1,175.95M | 1,225.62M | 1,265.48M | 1,311.45M | 1,365.30M | 1,425.75M | 1,476.15M | 1,553.14M | 1,615.46M | 1,723.78M | 1,783.74M | 1,834.84M | 1,901.24M | 1,970.31M | 2,029.16M | 2,090.21M | 2,141.42M | 2,197.92M | 2,246.35M | 2,294.00M | 2,362.93M | 2,446.93M | 2,505.89M | 2,570.72M | 2,639.01M | 2,721.83M | 2,786.26M | 2,831.54M | 2,887.12M |