|
Cash & Equivalents
|
204.93M | 208.30M | 238.45M | 219.57M | 193.00M | 202.04M | 211.00M | 224.84M | 282.94M | 349.80M | 409.88M | 401.24M | 370.19M | 404.80M | 421.15M | 322.55M | 346.93M | 281.63M | 308.08M | 323.20M | 411.59M | 470.05M | 442.62M | 419.46M | 542.96M | 587.68M | 604.16M | 248.00M | 250.81M | 189.96M | 154.13M | 87.88M | 122.41M | 175.14M | 113.48M | 184.57M | 231.84M | 225.66M | 343.03M | 249.95M | 277.66M | 299.91M | 386.56M | 480.63M | 2.44M | 6.07M | 10.54M | 607.99M | 1.65M | 3.73M | 3.40M | 815.37M | 0.94M | 0.89M | 0.74M | 384.00M | 409.73M | 504.87M | 602.31M | 560.61M | 727.39M | 806.53M | 698.55M | 748.54M | 725.60M | 844.52M | 698.74M |
|
Short-term Investments
|
| | | 50.00M | | 105.00M | 90.00M | 124.77M | 45.00M | 34.76M | 34.76M | 55.01M | 94.48M | 124.74M | 152.74M | 150.31M | 160.57M | 202.16M | 224.10M | 254.97M | 295.40M | 334.58M | 346.99M | 338.59M | 347.58M | 291.55M | 355.58M | 415.20M | | 80.18M | 205.02M | 329.84M | 454.63M | 394.47M | 434.88M | 324.38M | 298.76M | 348.27M | 327.79M | 426.85M | 457.36M | 417.87M | 428.80M | 400.16M | 380.98M | 301.04M | 342.82M | 343.62M | 363.58M | 322.46M | 301.53M | 260.94M | 240.38M | 240.68M | 417.28M | 515.14M | 652.86M | 851.14M | 851.70M | 734.84M | 692.47M | 683.29M | 668.68M | 674.38M | 689.12M | 701.97M | 722.53M |
|
Cash & Current Investments
|
204.93M | 208.30M | 238.45M | 269.57M | 193.00M | 307.04M | 301.00M | 349.60M | 327.94M | 384.56M | 444.63M | 456.25M | 464.67M | 529.53M | 573.89M | 472.86M | 507.50M | 483.80M | 532.17M | 578.17M | 707.00M | 804.63M | 789.61M | 758.06M | 890.53M | 879.23M | 959.74M | 663.20M | 250.81M | 270.14M | 359.15M | 417.72M | 577.04M | 569.60M | 548.36M | 508.95M | 530.60M | 573.93M | 670.82M | 676.80M | 735.02M | 717.78M | 815.36M | 880.78M | 383.42M | 307.11M | 353.36M | 951.60M | 365.24M | 326.19M | 304.94M | 1,076.32M | 241.32M | 241.58M | 418.02M | 899.14M | 1,062.59M | 1,356.01M | 1,454.01M | 1,295.45M | 1,419.87M | 1,489.82M | 1,367.22M | 1,422.91M | 1,414.72M | 1,546.49M | 1,421.27M |
|
Receivables - Net
|
| | | 4.76M | | 3.79M | 4.45M | 5.66M | 7.62M | 6.18M | 5.76M | 8.39M | 9.09M | 10.35M | 14.57M | 16.80M | 15.47M | 14.96M | 14.57M | 24.02M | 16.58M | 20.24M | 18.95M | 34.84M | 21.48M | 25.71M | 24.16M | 38.28M | 23.69M | 23.21M | 22.10M | 40.45M | 21.58M | 24.94M | 23.87M | 40.45M | 26.69M | 23.70M | 26.87M | 62.31M | 49.73M | 49.36M | 49.49M | 80.55M | 63.46M | 68.01M | 69.37M | 104.50M | 68.45M | 75.70M | 76.10M | 99.60M | 89.30M | 83.64M | 71.28M | 106.88M | 65.87M | 60.98M | 71.12M | 115.53M | 89.84M | 97.54M | 93.20M | 143.96M | 101.59M | 105.00M | 95.84M |
|
Receivables
|
| | | 4.76M | | 3.79M | 4.45M | 5.66M | 7.62M | 6.18M | 5.76M | 8.39M | 9.09M | 10.35M | 14.57M | 16.80M | 15.47M | 14.96M | 14.57M | 24.02M | 16.58M | 20.24M | 18.95M | 34.84M | 21.48M | 25.71M | 24.16M | 38.28M | 23.69M | 23.21M | 22.10M | 40.45M | 21.58M | 24.94M | 23.87M | 40.45M | 26.69M | 23.70M | 26.87M | 62.31M | 49.73M | 49.36M | 49.49M | 80.55M | 63.46M | 68.01M | 69.37M | 104.50M | 68.45M | 75.70M | 76.10M | 99.60M | 89.30M | 83.64M | 71.28M | 106.88M | 65.87M | 60.98M | 71.12M | 115.53M | 89.84M | 97.54M | 93.20M | 143.96M | 101.59M | 105.00M | 95.84M |
|
Inventory
|
-0.98M | -0.93M | -1.07M | 5.61M | -0.70M | 6.36M | 7.17M | 7.10M | 8.74M | 8.45M | 8.77M | 8.91M | 10.02M | 10.50M | 9.96M | 11.10M | 11.43M | 11.27M | 12.51M | 13.04M | 15.20M | 15.52M | 15.88M | 15.33M | 16.05M | 16.53M | 17.52M | 15.04M | 16.89M | 16.97M | 18.38M | 15.02M | 18.32M | 19.13M | 21.63M | 19.86M | 17.40M | 20.85M | 18.29M | 21.55M | 18.78M | 21.14M | 23.87M | 26.10M | 23.34M | 24.18M | 25.46M | 26.45M | 24.30M | 25.16M | 28.45M | 32.83M | 29.85M | 29.46M | 33.75M | 35.67M | 34.60M | 36.00M | 40.18M | 39.31M | 37.95M | 35.56M | 49.85M | 48.94M | 41.39M | 40.40M | 46.44M |
|
Current Deferred Tax Assets
|
2.71M | 3.21M | 3.37M | 3.13M | 3.53M | 3.76M | 3.76M | 5.85M | 4.70M | 5.11M | 5.88M | 8.22M | 6.66M | 7.31M | 7.39M | 10.95M | 9.38M | 10.04M | 9.83M | 16.18M | 13.80M | 14.74M | 15.79M | 18.97M | 19.38M | 20.22M | 20.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-1.90M | -1.27M | 13.36M | 14.38M | -1.32M | 18.40M | 18.93M | 16.02M | 20.32M | 31.28M | 22.68M | 21.40M | 26.16M | 28.30M | 24.67M | 27.38M | 31.72M | 34.94M | 34.70M | 34.20M | 38.21M | 36.97M | 33.63M | 34.80M | 37.25M | 39.69M | 37.76M | 39.97M | 48.32M | 52.18M | 45.25M | 44.08M | 47.02M | 50.30M | 49.09M | 50.92M | 55.74M | 69.86M | 55.41M | 54.13M | 34.22M | 44.12M | 62.21M | 57.08M | 50.78M | 53.66M | 50.79M | 54.91M | 61.62M | 71.61M | 72.82M | 78.76M | 70.40M | 73.72M | 76.44M | 86.41M | 98.39M | 103.42M | 104.04M | 117.46M | 98.12M | 91.85M | 87.90M | 97.54M | 103.94M | 96.51M | 100.54M |
|
Current Assets
|
230.44M | 239.30M | 269.14M | 297.45M | 327.05M | 339.35M | 345.40M | 406.22M | 377.16M | 441.71M | 487.73M | 501.19M | 551.49M | 620.44M | 656.68M | 546.61M | 575.51M | 555.01M | 603.78M | 666.31M | 790.79M | 892.10M | 873.87M | 859.51M | 984.70M | 989.23M | 1,073.23M | 814.65M | 374.74M | 387.71M | 468.90M | 522.37M | 663.96M | 663.97M | 655.94M | 629.53M | 630.44M | 720.67M | 793.07M | 814.79M | 837.75M | 832.40M | 954.76M | 1,072.20M | 1,075.50M | 1,150.34M | 1,211.28M | 1,420.24M | 1,456.85M | 1,447.81M | 1,518.61M | 1,381.56M | 1,096.49M | 1,046.30M | 1,077.43M | 1,175.84M | 1,261.44M | 1,556.42M | 1,669.34M | 1,620.71M | 1,645.77M | 1,786.30M | 1,680.26M | 1,780.59M | 1,661.65M | 1,869.12M | 1,773.78M |
|
Buildings
|
| | | | | | | 743.44M | | | | 849.10M | | | | 996.08M | | | | 1,121.26M | | | | 1,267.11M | | | | 1,419.42M | | | | 1,572.61M | | | | 1,635.42M | | | | 1,689.87M | | | | 1,765.46M | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.87M | | | | 42.82M | | | | 45.42M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 11.06M | | | | 11.06M | | | | 11.06M | | | | 11.06M | | | | 11.06M | | | | 13.05M | | | | 12.94M | | | | 12.94M | | | | 12.94M | | | | 12.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
595.95M | 605.63M | 622.03M | 636.41M | 637.57M | 641.60M | 658.42M | 676.88M | 683.39M | 695.61M | 719.35M | 751.95M | 773.12M | 804.65M | 835.65M | 866.70M | 875.60M | 895.82M | 936.02M | 963.24M | 983.05M | 1,011.92M | 1,052.68M | 1,106.98M | 1,119.47M | 1,147.06M | 1,180.96M | 1,217.22M | 1,241.60M | 1,269.34M | 1,278.67M | 1,303.56M | 1,322.62M | 1,328.28M | 1,331.79M | 1,338.37M | 1,343.72M | 1,333.95M | 1,361.44M | 1,379.25M | 1,366.68M | 1,387.90M | 1,425.45M | 1,458.69M | 1,465.67M | 1,498.05M | 1,547.22M | 1,584.31M | 1,613.67M | 1,666.18M | 1,719.22M | 1,769.28M | 1,779.52M | 1,813.35M | 1,871.62M | 1,951.15M | 1,981.33M | 2,021.96M | 2,093.01M | 2,170.04M | 2,202.74M | 2,265.69M | 2,320.39M | 2,390.13M | 2,436.76M | 2,503.43M | 2,594.01M |
|
Long-Term Investments
|
| | | | | | | | 59.46M | 89.71M | 99.72M | 128.24M | 149.07M | 169.18M | 159.01M | 190.87M | 195.52M | 290.28M | 303.70M | 313.86M | 313.60M | 304.11M | 440.95M | 496.11M | 531.08M | 600.77M | 625.10M | 622.94M | 455.68M | 376.36M | 250.66M | 125.06M | | | | | 49.38M | | | | | | | | | | 61.47M | 102.33M | 110.93M | 150.81M | 188.34M | 274.31M | 333.09M | 359.91M | 442.62M | 388.06M | 368.02M | 430.76M | 473.25M | 564.49M | 776.82M | 972.64M | 892.49M | 868.02M | 701.06M | 518.68M | 347.69M |
|
Goodwill
|
21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M |
|
Goodwill & Intangibles
|
21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M | 21.94M |
|
Long-Term Deferred Tax
|
32.96M | 38.83M | 41.06M | 38.86M | 35.98M | | | -50.52M | | | | -64.38M | -66.61M | | | 88.26M | -47.58M | -57.46M | -56.52M | 104.25M | -57.58M | -50.84M | -38.98M | 161.86M | -35.40M | -28.76M | -29.60M | 169.81M | -35.73M | -37.61M | -33.86M | 193.56M | | | | 146.62M | | | | | | | 9.63M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.19M | 6.47M | -0.64M | 5.70M | 6.21M | 6.24M | 6.61M | 16.56M | 16.11M | 14.61M | 14.64M | 21.98M | 31.95M | 32.20M | 32.92M | 42.55M | 44.10M | 45.88M | 45.99M | 43.93M | 46.30M | 47.52M | 47.61M | 42.78M | 46.53M | 47.23M | 46.70M | 48.32M | 46.86M | 46.45M | 46.87M | 53.18M | 53.74M | 54.37M | 54.72M | 29.60M | 51.97M | 52.06M | 29.58M | 30.20M | 28.38M | 28.54M | 28.70M | 27.86M | 27.96M | 37.66M | 53.92M | 59.05M | 59.46M | 59.92M | 57.52M | 56.72M | 58.28M | 63.01M | 63.80M | 63.16M | 61.23M | 62.53M | 72.83M | 63.08M | 66.87M | 74.60M | 113.94M | 113.73M | 116.42M | 120.93M | 128.44M |
|
Non-Current Assets
|
-230.44M | -239.30M | -269.14M | 664.05M | -327.05M | 669.77M | 686.97M | 715.38M | 780.89M | 821.87M | 855.64M | 924.12M | 976.08M | 1,027.97M | 1,049.53M | 1,122.06M | 1,137.16M | 1,253.92M | 1,307.65M | 1,342.97M | 1,364.89M | 1,385.48M | 1,563.18M | 1,667.81M | 1,719.02M | 1,816.99M | 1,874.69M | 1,910.42M | 1,766.08M | 1,714.09M | 1,598.14M | 1,503.73M | 1,398.30M | 1,404.59M | 1,408.44M | 1,416.16M | 1,467.01M | 1,407.95M | 1,437.80M | 1,450.72M | 3,787.74M | 3,826.91M | 3,983.18M | 4,032.40M | 4,130.99M | 4,219.79M | 4,420.36M | 4,562.66M | 4,692.21M | 4,872.64M | 5,108.96M | 5,271.39M | 5,370.76M | 5,499.04M | 5,740.01M | 5,751.67M | 5,791.93M | 5,996.02M | 6,242.15M | 6,423.65M | 6,765.48M | 7,133.54M | 7,331.41M | 7,423.79M | 7,382.45M | 7,399.67M | 7,508.07M |
|
Assets
|
| | | 961.50M | | 1,009.12M | 1,032.37M | 1,121.61M | 1,158.06M | 1,263.58M | 1,343.37M | 1,425.31M | 1,527.57M | 1,648.41M | 1,706.20M | 1,668.67M | 1,712.67M | 1,808.93M | 1,911.43M | 2,009.28M | 2,155.68M | 2,277.58M | 2,437.05M | 2,527.32M | 2,703.72M | 2,806.22M | 2,947.92M | 2,725.07M | 2,140.82M | 2,101.80M | 2,067.03M | 2,026.10M | 2,062.26M | 2,068.55M | 2,064.38M | 2,045.69M | 2,097.44M | 2,128.62M | 2,230.87M | 2,265.52M | 4,625.48M | 4,659.31M | 4,937.94M | 5,104.60M | 5,206.49M | 5,370.13M | 5,631.64M | 5,982.90M | 6,149.06M | 6,320.45M | 6,627.57M | 6,652.96M | 6,467.26M | 6,545.34M | 6,817.44M | 6,927.50M | 7,053.37M | 7,552.44M | 7,911.49M | 8,044.36M | 8,411.25M | 8,919.83M | 9,011.67M | 9,204.37M | 9,044.09M | 9,268.79M | 9,281.85M |
|
Accounts Payables
|
| | | 25.23M | | 30.21M | 35.64M | 33.70M | 35.93M | 40.26M | 49.01M | 46.38M | 49.15M | 55.96M | 65.09M | 58.70M | 56.63M | 63.30M | 70.27M | 59.02M | 66.73M | 77.65M | 88.40M | 69.61M | 76.07M | 81.45M | 77.25M | 85.71M | 76.61M | 75.25M | 74.68M | 78.36M | 83.84M | 80.98M | 86.70M | 82.03M | 99.00M | 95.60M | 103.49M | 113.07M | 106.21M | 99.01M | 118.48M | 115.82M | 130.42M | 160.52M | 157.32M | 121.99M | 147.42M | 140.25M | 171.71M | 163.16M | 168.91M | 158.58M | 167.84M | 184.57M | 182.61M | 162.04M | 207.54M | 197.65M | 196.87M | 203.48M | 221.30M | 210.69M | 217.41M | 216.35M | 260.19M |
|
Payables
|
| | | 25.23M | | 30.21M | 35.64M | 33.70M | 35.93M | 40.26M | 49.01M | 46.38M | 49.15M | 55.96M | 65.09M | 58.70M | 56.63M | 63.30M | 70.27M | 59.02M | 66.73M | 77.65M | 88.40M | 69.61M | 76.07M | 81.45M | 77.25M | 85.71M | 76.61M | 75.25M | 74.68M | 78.36M | 83.84M | 80.98M | 86.70M | 82.03M | 99.00M | 95.60M | 103.49M | 113.07M | 106.21M | 99.01M | 118.48M | 115.82M | 130.42M | 160.52M | 157.32M | 121.99M | 147.42M | 140.25M | 171.71M | 163.16M | 168.91M | 158.58M | 167.84M | 184.57M | 182.61M | 162.04M | 207.54M | 197.65M | 196.87M | 203.48M | 221.30M | 210.69M | 217.41M | 216.35M | 260.19M |
|
Accumulated Expenses
|
31.52M | 29.36M | 29.12M | 41.40M | 24.75M | 37.67M | 39.09M | 50.34M | 32.14M | 45.38M | 42.97M | 60.24M | 38.10M | 56.20M | 50.07M | 71.73M | 49.47M | 69.56M | 60.41M | 73.01M | 68.70M | 86.38M | 78.16M | 102.20M | 85.85M | 93.40M | 86.66M | 129.28M | 114.75M | 109.61M | 107.81M | 127.13M | 101.11M | 98.31M | 128.58M | 95.68M | 149.41M | 161.99M | 172.00M | 147.85M | 119.81M | 126.88M | 145.77M | 155.84M | 147.24M | 146.23M | 194.88M | 203.05M | 221.68M | 225.10M | 190.91M | 173.05M | 172.45M | 161.05M | 156.46M | 170.46M | 160.44M | 177.47M | 155.01M | 227.54M | 171.61M | 223.41M | 184.37M | 261.91M | 185.31M | 236.95M | 196.96M |
|
Other Accumulated Expenses
|
-0.02M | 0.17M | 0.17M | 0.22M | -0.16M | | | | | | | | | | | 20.19M | | | | 23.96M | | | | 31.17M | | | | 37.41M | | | | 47.26M | | | | 46.76M | | | | 92.14M | | | | 83.64M | | | | 87.02M | | | | 92.95M | | | | 82.43M | | | | 75.45M | | | | | | | |
|
Short term Debt
|
-0.02M | 3.83M | 3.81M | 0.10M | 3.75M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.66M | 161.25M | 166.80M | 173.14M | 178.36M | 197.20M | 199.81M | 204.76M | 209.09M | 213.65M | 214.68M | 218.71M | 223.30M | 230.93M | 231.95M | 236.25M | 239.03M | 244.06M | 244.99M | 248.07M | 254.14M | 264.30M | 270.57M | 277.84M | 284.50M | 287.25M | 293.03M |
|
Current Taxes
|
9.92M | | | 4.21M | 21.07M | 3.38M | | 10.28M | | | 2.96M | 12.12M | | | | 13.50M | 31.24M | 3.83M | 1.23M | 17.54M | 35.48M | 7.87M | 24.65M | 22.93M | 47.99M | | | 15.63M | | | | 20.43M | 24.64M | 3.33M | | 18.92M | 8.64M | | | 21.76M | 21.20M | 0.54M | | 26.48M | | | | 26.42M | | | | 32.00M | | | | 35.57M | 37.66M | 98.42M | 172.69M | | 44.99M | | | | 46.15M | | |
|
Current Deferred Revenue
|
| | | | | | | 13.46M | | | | 18.01M | | | | 22.74M | | | | 31.51M | | | | 48.10M | | | | 51.05M | | | | 59.44M | | | | 63.65M | | | | 70.47M | 57.09M | 61.79M | 61.81M | 95.19M | 77.50M | 88.92M | 91.47M | 127.75M | 110.20M | 113.02M | 120.42M | 156.35M | 132.42M | 132.45M | 133.12M | 183.07M | 157.90M | 158.96M | 156.32M | 209.68M | 187.32M | 182.33M | 180.29M | 238.58M | 203.74M | 206.63M | 206.73M |
|
Curent Deferred Tax Liability
|
| | | | | | | 1.53M | | | | 1.98M | | | | 2.09M | | | | 2.97M | | | | 3.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
88.62M | 80.94M | 87.14M | 102.15M | 100.27M | 100.57M | 103.43M | 123.05M | 99.34M | 117.42M | 128.44M | 157.45M | 124.55M | 150.11M | 159.33M | 186.85M | 182.12M | 182.71M | 179.70M | 199.23M | 227.24M | 241.54M | 264.99M | 245.71M | 277.12M | 261.02M | 244.24M | 279.94M | 271.96M | 276.53M | 279.50M | 281.79M | 306.32M | 267.79M | 323.40M | 323.89M | 367.32M | 355.16M | 402.79M | 449.99M | 581.67M | 548.27M | 634.02M | 666.59M | 665.79M | 723.18M | 801.72M | 822.20M | 834.00M | 835.49M | 850.96M | 873.68M | 833.74M | 831.62M | 817.86M | 921.88M | 894.09M | 982.25M | 1,087.71M | 1,030.62M | 997.35M | 1,043.16M | 1,037.88M | 1,168.77M | 1,091.54M | 1,132.27M | 1,150.06M |
|
Non-Current Deffered Revenue
|
4.14M | 94.68M | 12.50M | 106.39M | 3.62M | 114.12M | 118.39M | 123.67M | 127.39M | 131.59M | 136.60M | 143.28M | 148.42M | 154.73M | 160.13M | 167.06M | 172.92M | 178.81M | 185.98M | 192.74M | 199.48M | 205.30M | 211.92M | 219.41M | 225.90M | 232.69M | 240.67M | 251.96M | 260.65M | 268.99M | 279.36M | 288.93M | 297.84M | 301.82M | 309.45M | 316.50M | 321.90M | 327.15M | 327.80M | 330.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 38.86M | | 32.12M | 36.45M | 97.21M | 53.61M | 60.02M | 63.56M | 128.70M | | 63.79M | 59.74M | 137.21M | | | | 159.68M | | | | 183.42M | | | | 202.12M | | | | 212.51M | 15.74M | 12.87M | 7.58M | 0.81M | 6.55M | 17.84M | 27.32M | 11.57M | 12.53M | 4.41M | | 37.81M | 64.85M | 96.50M | 95.22M | 149.42M | 135.93M | 133.51M | 148.40M | 141.76M | 127.73M | 126.24M | 133.25M | 98.62M | 98.14M | 106.44M | 111.09M | 1,246.60M | 84.23M | 83.30M | 79.52M | 46.21M | 38.88M | 36.30M | 140.48M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,671.57M | 2,534.77M | 2,642.74M | 2,678.37M | 2,764.78M | 2,809.18M | 2,891.14M | 2,952.30M | 3,040.18M | 3,134.55M | 3,274.88M | 3,301.60M | 3,331.32M | 3,393.42M | 3,497.22M | 3,495.16M | 3,532.57M | 3,643.93M | 3,773.09M | 3,803.55M | 3,903.35M | 4,014.45M | 4,212.87M | 4,262.78M | 4,348.57M | 4,493.33M | 4,687.09M |
|
Other Non-Current Liabilities
|
0.62M | 1.13M | 6.63M | 6.85M | 1.51M | 8.57M | 9.37M | 9.82M | 11.34M | 11.89M | 11.77M | 12.44M | 14.71M | 15.10M | 15.96M | 19.89M | 21.97M | 22.51M | 23.49M | 23.59M | 26.35M | 26.87M | 27.41M | 28.26M | 30.97M | 32.05M | 31.92M | 32.88M | 32.22M | 32.63M | 33.29M | 33.95M | 34.63M | 35.88M | 36.83M | 40.04M | 37.63M | 36.46M | 37.12M | 31.64M | 33.59M | 33.81M | 38.73M | 38.80M | 39.04M | 36.77M | 37.98M | 38.84M | 41.42M | 42.74M | 42.42M | 38.54M | 40.51M | 39.85M | 41.72M | 43.82M | 46.89M | 52.93M | 53.30M | 58.87M | 64.98M | 67.11M | 67.50M | 71.07M | 74.23M | 78.70M | 82.38M |
|
Total Non-Current Liabilities
|
221.44M | 223.15M | 231.51M | 251.19M | 256.88M | 250.54M | 261.97M | 300.91M | 283.97M | 312.63M | 332.16M | 368.65M | 343.07M | 372.09M | 382.63M | 402.86M | 402.61M | 418.98M | 422.20M | 447.40M | 484.30M | 497.68M | 515.88M | 486.69M | 538.42M | 522.47M | 514.51M | 564.21M | 568.35M | 583.13M | 592.72M | 589.66M | 619.91M | 582.48M | 640.42M | 641.21M | 695.77M | 700.16M | 757.91M | 792.54M | 3,108.10M | 3,087.44M | 3,276.76M | 3,382.78M | 3,495.42M | 3,628.86M | 3,788.08M | 3,923.92M | 4,010.11M | 4,103.55M | 4,274.23M | 4,317.05M | 4,292.79M | 4,351.28M | 4,448.33M | 4,515.66M | 4,524.80M | 4,732.62M | 4,971.88M | 4,923.28M | 4,984.94M | 5,140.91M | 5,330.27M | 5,477.76M | 5,478.99M | 5,661.90M | 5,977.63M |
|
Total Liabilities
|
222.05M | 224.28M | 238.14M | 258.04M | 258.39M | 259.11M | 271.34M | 310.73M | 295.31M | 324.52M | 343.93M | 381.08M | 357.77M | 387.18M | 398.59M | 422.74M | 424.58M | 441.49M | 445.69M | 470.99M | 510.65M | 524.55M | 543.29M | 514.95M | 569.38M | 554.51M | 546.43M | 597.09M | 600.57M | 615.76M | 626.01M | 623.61M | 654.54M | 618.36M | 677.25M | 681.25M | 733.40M | 736.62M | 795.03M | 824.18M | 3,141.68M | 3,121.26M | 3,315.49M | 3,421.58M | 3,534.47M | 3,665.63M | 3,826.05M | 3,962.76M | 4,051.53M | 4,146.30M | 4,316.66M | 4,355.58M | 4,333.30M | 4,391.14M | 4,490.06M | 4,559.48M | 4,571.69M | 4,785.55M | 5,025.18M | 4,982.15M | 5,049.92M | 5,208.02M | 5,397.77M | 5,548.83M | 5,553.22M | 5,740.60M | 6,060.01M |
|
Total Debt
|
-0.02M | 3.83M | 3.81M | 0.10M | 3.75M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 703.46M | | 750.01M | 761.03M | 810.87M | 862.75M | 939.06M | 999.44M | 1,044.23M | 1,169.80M | 1,261.22M | 1,307.62M | 1,245.93M | 1,288.09M | 1,367.44M | 1,465.74M | 1,538.29M | 1,645.03M | 1,753.03M | 1,893.76M | 2,012.37M | 2,134.33M | 2,251.71M | 2,401.49M | 2,127.97M | 1,540.25M | 1,486.04M | 1,441.02M | 1,402.49M | 1,407.72M | 1,450.20M | 1,387.13M | 1,364.44M | 1,364.05M | 1,392.01M | 1,435.84M | 1,441.34M | 1,483.80M | 1,538.05M | 1,622.45M | 1,683.03M | 1,672.02M | 1,704.50M | 1,805.59M | 2,020.13M | 2,097.53M | 2,174.16M | 2,310.91M | 2,297.37M | 2,133.96M | 2,154.20M | 2,327.38M | 2,368.02M | 2,481.68M | 2,766.89M | 2,886.31M | 3,062.21M | 3,361.33M | 3,711.82M | 3,613.90M | 3,655.55M | 3,490.87M | 3,528.20M | 3,221.84M |
|
Shareholder's Equity
|
632.55M | 649.06M | 681.68M | 703.46M | 734.38M | 750.01M | 761.03M | 810.87M | 862.75M | 939.06M | 999.44M | 1,044.23M | 1,169.80M | 1,261.22M | 1,307.62M | 1,245.93M | 1,288.09M | 1,367.44M | 1,465.74M | 1,538.29M | 1,645.03M | 1,753.03M | 1,893.76M | 2,012.37M | 2,134.33M | 2,251.71M | 2,401.49M | 2,127.97M | 1,540.25M | 1,486.04M | 1,441.02M | 1,402.49M | 1,407.72M | 1,450.20M | 1,387.13M | 1,364.44M | 1,364.05M | 1,392.01M | 1,435.84M | 1,441.34M | 1,483.80M | 1,538.05M | 1,622.45M | 1,683.03M | 1,672.02M | 1,704.50M | 1,805.59M | 2,020.13M | 2,097.53M | 2,174.16M | 2,310.91M | 2,297.37M | 2,133.96M | 2,154.20M | 2,327.38M | 2,368.02M | 2,481.68M | 2,766.89M | 2,886.31M | 3,062.21M | 3,361.33M | 3,711.82M | 3,613.90M | 3,655.55M | 3,490.87M | 3,528.20M | 3,221.84M |
|
Liabilities and Shareholders Equity
|
| | | 961.50M | | 1,009.12M | 1,032.37M | 1,121.61M | 1,158.06M | 1,263.58M | 1,343.37M | 1,425.31M | 1,527.57M | 1,648.41M | 1,706.20M | 1,668.67M | 1,712.67M | 1,808.93M | 1,911.43M | 2,009.28M | 2,155.68M | 2,277.58M | 2,437.05M | 2,527.32M | 2,703.72M | 2,806.22M | 2,947.92M | 2,725.07M | 2,140.82M | 2,101.80M | 2,067.03M | 2,026.10M | 2,062.26M | 2,068.55M | 2,064.38M | 2,045.69M | 2,097.44M | 2,128.62M | 2,230.87M | 2,265.52M | 4,625.48M | 4,659.31M | 4,937.94M | 5,104.60M | 5,206.49M | 5,370.13M | 5,631.64M | 5,982.90M | 6,149.06M | 6,320.45M | 6,627.57M | 6,652.96M | 6,467.26M | 6,545.34M | 6,817.44M | 6,927.50M | 7,053.37M | 7,552.44M | 7,911.49M | 8,044.36M | 8,411.25M | 8,919.83M | 9,011.67M | 9,204.37M | 9,044.09M | 9,268.79M | 9,281.85M |
|
Treasury Shares
|
| | | 0.26M | | 0.00M | 0.00M | 0.20M | 2.94M | 2.98M | 3.04M | 0.21M | 3.18M | 3.21M | 3.35M | 0.12M | 4.00M | 4.09M | 4.13M | 0.07M | 4.24M | 4.31M | 4.33M | 0.07M | 4.40M | 4.55M | 4.60M | 0.12M | 6.45M | 6.68M | 6.85M | 0.12M | 0.14M | 0.24M | 0.55M | 7.83M | 0.23M | 0.08M | 0.04M | 0.45M | 0.11M | 0.08M | 0.05M | 0.29M | 0.13M | 0.00M | 8.70M | 0.14M | 0.07M | 0.11M | 0.06M | 452.62M | 0.23M | 0.20M | 0.07M | 484.65M | 490.89M | 493.16M | 499.10M | 502.84M | 504.78M | 2.39M | | 4.35M | | | 3.54M |
|
Retained Earnings
|
176.08M | 211.47M | 245.94M | 277.53M | 315.38M | 361.84M | 410.07M | 456.51M | 502.90M | 553.55M | 613.99M | 671.46M | 734.12M | 815.81M | 888.11M | 949.46M | 1,026.04M | 1,113.90M | 1,197.28M | 1,276.90M | 1,359.97M | 1,470.24M | 1,601.04M | 1,722.27M | 1,844.91M | 1,985.12M | 2,130.00M | 2,197.87M | 2,171.44M | 2,197.04M | 2,204.84M | 2,220.81M | 2,266.93M | 2,333.66M | 2,353.27M | 2,397.06M | 2,456.51M | 2,503.39M | 2,541.60M | 2,573.62M | 2,659.42M | 2,750.45M | 2,849.03M | 2,921.45M | 2,996.78M | 3,004.96M | 3,085.20M | 3,276.16M | 3,403.26M | 3,591.24M | 3,795.67M | 3,929.15M | 4,087.44M | 4,347.38M | 4,604.52M | 4,828.25M | 5,119.89M | 5,461.68M | 5,774.90M | 6,056.98M | 6,416.27M | 1,682.82M | 1,577.53M | 1,574.23M | 1,369.42M | 1,365.04M | 1,038.73M |