|
Cash & Equivalents
|
107.74M | 133.99M | 141.44M | 159.12M | 162.59M | 236.55M | 168.98M | 173.11M | 208.06M | 236.55M | 161.09M | 67.47M | 52.14M | 62.20M | 59.32M | 64.73M | 51.31M | 50.06M | 64.65M | 62.31M | 46.55M | 62.51M | 60.92M | 77.88M | 134.21M | 103.58M | 93.82M | 73.20M | 76.73M | 77.43M | 53.62M | 49.59M | 43.47M | 25.70M | 42.80M | 40.06M | 49.88M | 44.23M | 48.07M | 48.26M | 44.26M | 35.28M | 31.23M | 36.92M | 228.26M | 45.02M | 40.23M | 36.88M | 36.36M | 183.02M | 193.23M | 231.16M | 161.51M | 277.05M | 132.10M | 111.28M | 114.99M | 130.31M | 125.20M | 274.21M | 154.34M | 203.78M | 152.95M | 224.43M | 183.00M | 233.98M | 200.50M | 258.04M |
|
Short-term Investments
|
| | | | | 9.60M | 7.65M | 4.45M | | 0.53M | | | | | | | | | | | 10.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.25M | 152.03M | 147.20M | 95.64M | 49.95M | 101.73M | 85.07M | 68.31M | 38.54M | 22.61M | 17.24M | 6.50M | 4.50M | | | | | | |
|
Cash & Current Investments
|
107.74M | 133.99M | 141.44M | 159.12M | 162.59M | 246.16M | 176.63M | 177.55M | 208.06M | 237.08M | 161.09M | 67.47M | 52.14M | 62.20M | 59.32M | 64.73M | 51.31M | 50.06M | 64.65M | 62.31M | 57.47M | 62.51M | 60.92M | 77.88M | 134.21M | 103.58M | 93.82M | 73.20M | 76.73M | 77.43M | 53.62M | 49.59M | 43.47M | 25.70M | 42.80M | 40.06M | 49.88M | 44.23M | 48.07M | 48.26M | 44.26M | 35.28M | 31.23M | 36.92M | 228.26M | 45.02M | 40.23M | 36.88M | 36.36M | 335.27M | 345.26M | 378.36M | 257.15M | 327.00M | 233.83M | 196.35M | 183.29M | 168.85M | 147.81M | 291.45M | 160.84M | 208.28M | 152.95M | 224.43M | 183.00M | 233.98M | 200.50M | 258.04M |
|
Receivables - Net
|
-1.77M | 0.28M | | | | 9.39M | 11.19M | 10.35M | 11.75M | 13.39M | 12.71M | 21.46M | 21.61M | 20.12M | 20.60M | 23.47M | 21.50M | 22.03M | 25.22M | 24.17M | 20.34M | 23.52M | 26.11M | 30.73M | 22.03M | 32.15M | 38.70M | 36.10M | 36.99M | 32.33M | 30.12M | 52.18M | 51.43M | 48.63M | 58.41M | 66.88M | 65.63M | 55.62M | 63.13M | 68.10M | 70.09M | 60.65M | 68.52M | 70.50M | 46.97M | 34.60M | 47.55M | 51.40M | 45.37M | 50.68M | 56.62M | 61.54M | 66.70M | 63.88M | 70.53M | 70.43M | 67.87M | 67.35M | 68.89M | 63.22M | 71.07M | 64.58M | 73.76M | 58.86M | 66.15M | 68.29M | 78.73M | 70.61M |
|
Receivables
|
-1.77M | 0.28M | | | | 9.39M | 11.19M | 10.35M | 11.75M | 13.39M | 12.71M | 21.46M | 21.61M | 20.12M | 20.60M | 23.47M | 21.50M | 22.03M | 25.22M | 24.17M | 20.34M | 23.52M | 26.11M | 30.73M | 22.03M | 32.15M | 38.70M | 36.10M | 36.99M | 32.33M | 30.12M | 52.18M | 51.43M | 48.63M | 58.41M | 66.88M | 65.63M | 55.62M | 63.13M | 68.10M | 70.09M | 60.65M | 68.52M | 70.50M | 46.97M | 34.60M | 47.55M | 51.40M | 45.37M | 50.68M | 56.62M | 61.54M | 66.70M | 63.88M | 70.53M | 70.43M | 67.87M | 67.35M | 68.89M | 63.22M | 71.07M | 64.58M | 73.76M | 58.86M | 66.15M | 68.29M | 78.73M | 70.61M |
|
Inventory
|
3.19M | -1.92M | | | | 6.22M | 7.10M | 8.56M | 8.45M | 8.38M | 8.46M | 8.87M | 7.81M | 7.17M | 8.10M | 10.21M | 8.38M | 7.62M | 7.59M | 8.30M | 7.42M | 12.14M | 13.00M | 15.25M | 13.33M | 18.36M | 19.84M | 20.89M | 19.64M | 18.12M | 19.51M | 41.42M | 44.66M | 46.56M | 56.75M | 55.26M | 63.01M | 60.60M | 78.41M | 75.17M | 67.20M | 66.31M | 82.28M | 80.15M | 70.82M | 80.18M | 91.50M | 85.93M | 76.10M | 70.04M | 90.74M | 96.66M | 97.92M | 126.73M | 153.50M | 140.52M | 116.38M | 107.83M | 113.98M | 104.64M | 96.32M | 97.02M | 110.45M | 103.31M | 101.90M | 112.87M | 119.47M | 122.75M |
|
Prepaid Assets
|
5.68M | 12.82M | | | | 15.06M | 19.11M | 14.05M | 16.97M | 13.44M | 11.70M | 25.86M | 21.94M | 26.10M | 26.57M | 33.94M | 23.23M | 20.52M | 24.35M | 40.68M | 40.81M | 45.92M | 34.81M | 46.65M | 44.59M | 55.10M | 59.27M | 61.32M | 64.66M | 65.00M | 64.63M | 98.79M | 77.24M | 78.83M | 75.92M | 73.28M | 69.23M | 78.85M | 73.86M | 95.90M | 92.05M | 78.06M | 87.16M | 72.75M | 93.32M | 88.61M | 82.41M | 84.97M | 75.72M | 72.50M | 81.43M | 94.00M | 108.74M | 108.70M | 121.43M | 118.02M | 102.58M | 96.99M | 113.23M | 118.73M | 113.95M | 88.11M | 90.70M | 109.03M | 92.67M | 87.47M | 90.57M | 109.76M |
|
Current Assets
|
131.16M | 156.86M | | | | 203.00M | 214.02M | 210.52M | 245.23M | 272.29M | 193.97M | 123.66M | 103.49M | 115.60M | 114.58M | 132.34M | 104.41M | 100.23M | 121.81M | 135.46M | 126.04M | 157.94M | 144.25M | 179.06M | 222.15M | 216.10M | 217.37M | 197.39M | 204.21M | 200.77M | 175.20M | 241.97M | 216.79M | 246.00M | 233.89M | 235.49M | 247.75M | 239.30M | 263.46M | 287.44M | 273.60M | 240.30M | 269.19M | 260.31M | 439.38M | 248.40M | 261.69M | 259.18M | 233.55M | 528.50M | 574.05M | 630.55M | 530.51M | 626.32M | 579.29M | 525.31M | 470.12M | 441.03M | 443.92M | 578.03M | 442.18M | 457.98M | 427.86M | 495.64M | 443.71M | 502.61M | 489.27M | 561.15M |
|
Buildings
|
| 61.02M | | | | | | | | | | | | | | | | | | | | | | | | 162.47M | | | | 300.56M | | | | 319.82M | | | | 310.95M | | | | 323.52M | | | | 186.87M | | | | 191.65M | | | | 180.29M | | | | 175.39M | | | | 154.80M | | | | 157.34M | | |
|
Construction in Progress
|
| 27.65M | | | | | | | | | | | | | | | | | | | | | | | | 138.58M | | | | 5.91M | | | | 12.24M | | | | 11.73M | | | | 11.97M | | | | 10.75M | | | | 7.24M | | | | 13.12M | | | | 14.99M | | | | 15.96M | | | | 21.61M | | |
|
Land & Improvements
|
| 11.61M | | | | | | | | | | | | | | | | | | | | | | | | 31.24M | | | | 31.67M | | | | 32.43M | | | | 32.60M | | | | 32.06M | | | | 31.82M | | | | 32.99M | | | | 28.05M | | | | 25.19M | | | | 20.95M | | | | 21.60M | | |
|
Property, Plant & Equipment (Net)
|
181.59M | 193.62M | | | | 249.96M | 260.66M | 260.85M | 260.22M | 262.10M | 253.61M | 257.57M | 258.81M | 261.23M | 277.43M | 293.30M | 286.80M | 280.02M | 294.76M | 308.30M | 313.85M | 352.22M | 357.29M | 391.02M | 391.76M | 467.51M | 495.10M | 490.61M | 497.18M | 493.16M | 495.18M | 505.28M | 513.15M | 511.95M | 511.89M | 507.30M | 501.12M | 483.66M | 486.28M | 495.11M | 498.32M | 490.75M | 362.05M | 364.15M | 347.23M | 338.66M | 330.31M | 332.82M | 312.56M | 328.68M | 321.77M | 301.91M | 298.83M | 286.83M | 272.62M | 278.35M | 284.13M | 287.57M | 271.51M | 276.90M | 270.04M | 265.18M | 274.38M | 278.51M | 287.52M | 302.49M | 315.41M | 348.66M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 13.03M | 13.17M | 12.39M | 11.25M | 10.56M | 14.47M | 13.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.71M | 40.40M | 27.69M | 12.12M | | 22.45M | 17.11M | 6.47M | 4.50M | | | | | | | | | | |
|
Goodwill
|
| | | | | 4.17M | | | | 4.17M | | 148.25M | 145.60M | 140.43M | 141.07M | 142.19M | 140.61M | 140.89M | 142.53M | 144.48M | 144.31M | 317.19M | 321.74M | 305.01M | 283.57M | 400.63M | 408.77M | 399.10M | 474.74M | 466.00M | 470.82M | 528.89M | 516.01M | 514.96M | 525.81M | 531.20M | 542.37M | 201.20M | 547.11M | 727.58M | 720.73M | 718.88M | 711.67M | 721.06M | 615.33M | 621.90M | 637.57M | 726.81M | 726.98M | 726.98M | 717.97M | 783.16M | 787.57M | 766.60M | 748.05M | 776.79M | 787.29M | 781.54M | 772.16M | 790.97M | 779.26M | 787.14M | 804.81M | 777.61M | 792.75M | 826.16M | 826.36M | 826.65M |
|
Intangibles
|
6.48M | 6.75M | -1675.00M | -3147.00M | | 6.43M | 6.52M | 6.11M | 6.04M | 6.05M | 6.13M | 48.33M | 46.41M | 40.27M | 38.43M | 37.05M | 33.70M | 30.34M | 28.93M | 27.16M | 24.84M | 110.21M | 104.92M | 94.89M | 80.49M | 151.06M | 155.47M | 141.59M | 232.10M | 216.97M | 209.39M | 292.59M | 280.13M | 275.92M | 268.68M | 258.66M | 250.59M | 230.20M | 218.26M | 290.24M | 273.83M | 262.70M | 245.51M | 235.03M | 220.83M | 209.23M | 200.49M | 212.08M | 194.50M | 186.74M | 171.94M | 180.96M | 171.81M | 154.73M | 139.86M | 131.27M | 119.93M | 109.20M | 98.84M | 97.82M | 92.70M | 92.21M | 97.32M | 92.18M | 96.19M | 104.76M | 106.45M | 106.83M |
|
Goodwill & Intangibles
|
6.48M | 6.75M | -1675.00M | -3147.00M | | 10.59M | 6.52M | 6.11M | 6.04M | 10.21M | 6.13M | 196.58M | 192.01M | 180.70M | 179.50M | 179.24M | 174.31M | 171.23M | 171.47M | 171.64M | 169.15M | 427.40M | 426.66M | 399.90M | 364.06M | 551.69M | 564.24M | 540.69M | 706.84M | 682.98M | 680.21M | 821.49M | 796.15M | 790.89M | 794.48M | 789.86M | 792.96M | 431.40M | 765.37M | 1,017.82M | 994.57M | 981.58M | 957.18M | 956.09M | 836.16M | 831.13M | 838.06M | 938.89M | 921.48M | 913.72M | 889.91M | 964.12M | 959.38M | 921.33M | 887.92M | 908.06M | 907.22M | 890.74M | 871.00M | 888.79M | 871.96M | 879.35M | 902.12M | 869.79M | 888.94M | 930.92M | 932.82M | 933.49M |
|
Long-Term Deferred Tax
|
3.12M | 7.04M | | | | 10.79M | 7.36M | 7.36M | 7.00M | 10.86M | 6.44M | 2.12M | 0.27M | 16.76M | 1.20M | 0.33M | 0.23M | 18.48M | 0.59M | 4.15M | 5.33M | 29.89M | 9.82M | 12.99M | 12.65M | 17.17M | 19.02M | 20.77M | 21.56M | 46.12M | 41.56M | 18.34M | 34.25M | 71.45M | 78.75M | 66.02M | 66.75M | 108.02M | 68.36M | 59.34M | 57.88M | 59.91M | 57.53M | 160.06M | 143.57M | 143.50M | 146.81M | 146.81M | 135.49M | 149.62M | 146.43M | 138.81M | 113.06M | 113.09M | 114.02M | 9.52M | 10.09M | 12.74M | 12.06M | 11.77M | 9.44M | 95.06M | 97.00M | 90.23M | 87.81M | 61.09M | 57.91M | 56.94M |
|
Other Non-Current Assets
|
9.98M | 5.28M | | | | 11.22M | 11.20M | 10.93M | 10.75M | 3.73M | 8.82M | 4.68M | 27.77M | 29.39M | 28.89M | 28.31M | 29.77M | 29.18M | 29.75M | 29.30M | 31.18M | 28.64M | 31.27M | 27.44M | 31.86M | 25.21M | 24.62M | 25.92M | 24.91M | 25.66M | 25.16M | 34.01M | 29.86M | 46.28M | 26.77M | 28.24M | 44.99M | 54.93M | 58.60M | 50.30M | 32.02M | 25.99M | 46.75M | 37.41M | 35.22M | 25.59M | 21.01M | 20.37M | 34.28M | 35.95M | 41.42M | 39.46M | 38.30M | 48.95M | 67.69M | 49.93M | 44.49M | 46.19M | 43.84M | 32.65M | 37.00M | 39.35M | 29.11M | 39.35M | 30.89M | 28.74M | 28.82M | 27.86M |
|
Non-Current Assets
|
201.17M | 212.69M | | | | 274.89M | 285.73M | 285.25M | 284.01M | 283.61M | 275.01M | 466.69M | 484.48M | 476.83M | 505.89M | 521.32M | 511.95M | 501.34M | 516.89M | 539.18M | 545.97M | 831.04M | 839.90M | 847.43M | 818.97M | 1,083.70M | 1,126.30M | 1,105.14M | 1,282.33M | 1,263.10M | 1,281.12M | 1,421.97M | 1,421.11M | 1,433.87M | 1,462.21M | 1,443.45M | 1,462.10M | 1,412.92M | 1,437.66M | 1,684.73M | 1,647.68M | 1,628.08M | 1,670.27M | 1,763.02M | 1,600.05M | 1,566.60M | 1,560.34M | 1,671.33M | 1,549.71M | 1,654.00M | 1,610.64M | 1,644.83M | 1,593.00M | 1,541.36M | 1,518.76M | 1,426.79M | 1,423.31M | 1,413.83M | 1,365.55M | 1,369.95M | 1,342.13M | 1,434.18M | 1,456.08M | 1,422.28M | 1,434.61M | 1,465.54M | 1,477.27M | 1,533.21M |
|
Assets
|
332.33M | 369.55M | 408.32M | 443.26M | 464.83M | 477.89M | 499.75M | 495.76M | 529.24M | 555.90M | 468.98M | 590.35M | 587.97M | 592.43M | 620.47M | 653.66M | 616.36M | 601.57M | 638.70M | 674.64M | 672.01M | 988.99M | 984.15M | 1,026.50M | 1,041.12M | 1,299.80M | 1,343.67M | 1,302.53M | 1,486.54M | 1,463.87M | 1,456.32M | 1,663.95M | 1,637.91M | 1,679.87M | 1,696.09M | 1,678.94M | 1,709.85M | 1,652.22M | 1,701.12M | 1,972.17M | 1,921.28M | 1,868.38M | 1,939.47M | 2,023.33M | 2,039.43M | 1,815.01M | 1,822.03M | 1,930.51M | 1,783.26M | 2,182.50M | 2,184.69M | 2,275.38M | 2,123.51M | 2,167.67M | 2,098.05M | 1,952.11M | 1,893.44M | 1,854.86M | 1,809.47M | 1,947.99M | 1,784.31M | 1,892.16M | 1,883.94M | 1,917.92M | 1,878.32M | 1,968.14M | 1,966.54M | 2,094.37M |
|
Accounts Payables
|
| | | | | 16.66M | 12.02M | 16.57M | 17.11M | 16.00M | 14.46M | 23.46M | 22.07M | 25.93M | 19.58M | 31.64M | 18.59M | 22.60M | 23.41M | 28.68M | 32.83M | 52.77M | 57.57M | 72.06M | 46.32M | 65.88M | 65.77M | 73.75M | 72.07M | 86.68M | 76.86M | 116.25M | 110.34M | 127.39M | 121.12M | 165.80M | 147.09M | 152.44M | 159.07M | 204.43M | 167.61M | 185.10M | 182.86M | 216.99M | 187.83M | 163.89M | 211.09M | 236.54M | 174.95M | 199.83M | 219.77M | 271.43M | 229.77M | 313.71M | 285.23M | 318.55M | 263.98M | 285.78M | 264.03M | 344.00M | 269.11M | 326.66M | 297.86M | 340.92M | 298.88M | 332.11M | 317.81M | 353.59M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 8.75M | | | | 37.58M | 14.38M | 14.88M | 11.88M | 21.06M | 18.00M | 19.33M | 19.84M | 21.72M | 28.22M | 46.12M | 31.22M | 28.93M | 19.94M | 35.57M | 26.21M | 59.26M | 39.81M | 46.55M | 64.52M | 81.28M | 63.14M | 73.75M | 24.36M | 17.93M | 22.67M | 12.60M | 9.01M | 9.89M | 11.37M | 11.22M | 10.92M | 10.39M | 9.90M | 10.22M | 10.70M | 10.71M | 10.88M | 11.08M | 10.94M | 12.49M | 10.53M | 9.62M | 9.18M | 9.09M | 8.98M | 13.52M |
|
Payables
|
| | | | | 16.66M | 12.02M | 16.57M | 17.11M | 16.00M | 14.46M | 23.46M | 22.07M | 25.93M | 19.58M | 31.64M | 18.59M | 31.35M | 23.41M | 28.68M | 32.83M | 90.34M | 71.95M | 86.95M | 58.20M | 86.93M | 83.77M | 93.08M | 91.91M | 108.40M | 105.08M | 162.37M | 141.56M | 156.31M | 141.06M | 201.37M | 173.30M | 211.69M | 198.88M | 250.98M | 232.13M | 266.37M | 245.99M | 290.75M | 212.19M | 181.82M | 233.75M | 249.14M | 183.96M | 209.73M | 231.14M | 282.65M | 240.70M | 324.10M | 295.13M | 328.77M | 274.68M | 296.50M | 274.91M | 355.08M | 280.04M | 339.14M | 308.39M | 350.54M | 308.07M | 341.19M | 326.80M | 367.12M |
|
Accumulated Expenses
|
40.86M | 43.72M | | | | 65.61M | 62.04M | 73.21M | 68.64M | 68.99M | 73.25M | 121.69M | 104.72M | 98.40M | 90.77M | 130.25M | 105.45M | 103.34M | 85.62M | 129.90M | 100.15M | 121.18M | 117.98M | 181.58M | 142.53M | 172.83M | 179.16M | 200.66M | 191.76M | 178.99M | 169.83M | 223.93M | 201.21M | 175.57M | 186.50M | 219.71M | 210.41M | 186.66M | 196.02M | 237.56M | 207.92M | 194.72M | 216.00M | 237.17M | 190.10M | 210.76M | 243.82M | 291.04M | 265.59M | 247.51M | 261.16M | 260.93M | 262.62M | 253.84M | 266.20M | 264.51M | 300.01M | 257.11M | 272.82M | 265.46M | 271.09M | 245.93M | 266.68M | 285.08M | 273.42M | 304.08M | 308.50M | 353.34M |
|
Other Accumulated Expenses
|
| | | | | | | | | 10.37M | | 24.99M | 25.39M | | 0.51M | 0.62M | 0.16M | 0.21M | 5.23M | 4.36M | 3.13M | 0.89M | 0.17M | 0.52M | 7.85M | 21.47M | 23.89M | 22.70M | 24.90M | 22.64M | 24.52M | 24.23M | 53.90M | 78.44M | 87.00M | 89.27M | 42.92M | 54.97M | 53.05M | 46.64M | 42.87M | 27.88M | 12.71M | 11.44M | 13.14M | 13.27M | 21.59M | 40.97M | 77.67M | 103.52M | 95.44M | 75.60M | 27.21M | 28.04M | 33.06M | 31.68M | 21.82M | 24.47M | 20.11M | 21.65M | 15.63M | 13.14M | 22.80M | 23.95M | 24.86M | 43.34M | 40.34M | 30.96M |
|
Short term Debt
|
8.62M | 8.35M | | | | 5.22M | 4.89M | | | | | 6.00M | | | | | 9.50M | 8.75M | 7.50M | 15.25M | 16.38M | 37.58M | 14.38M | 14.88M | 11.88M | 21.06M | 18.00M | 19.33M | 19.84M | 21.72M | 28.22M | 46.12M | 31.22M | 28.93M | 19.94M | 35.57M | 26.21M | 59.26M | 39.81M | 46.55M | 64.52M | 81.28M | 63.14M | 73.75M | 24.36M | 17.93M | 22.67M | 12.60M | 9.01M | 9.89M | 11.37M | 11.22M | 10.92M | 10.39M | 9.90M | 10.22M | 10.70M | 10.71M | 10.88M | 11.08M | 10.94M | 12.49M | 10.53M | 9.62M | 9.18M | 9.09M | 8.98M | 13.52M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.27M | 37.70M | 37.41M | 41.77M | 39.43M | 38.31M | 29.51M | 26.55M | 26.34M | 28.52M | 28.29M | 27.71M | 23.01M | 22.86M | 23.86M | 22.56M | 21.85M | 20.40M | 19.32M | 19.63M | 20.28M | 19.81M | 20.34M | 22.06M | 21.98M | 24.69M |
|
Current Taxes
|
| | | | | | | | | 8.43M | | 25.30M | 18.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.35M | 3.39M | | | | 4.14M | 5.68M | 6.15M | 7.67M | 8.82M | 9.35M | 13.20M | 16.66M | 15.98M | 16.86M | 18.21M | 19.13M | 18.67M | 21.12M | 18.27M | 23.78M | 26.91M | 27.45M | 25.58M | 25.23M | 23.41M | 23.38M | 23.59M | 29.38M | 25.84M | 32.30M | 25.50M | 32.80M | 30.37M | 39.24M | 28.82M | 34.99M | 27.70M | 30.20M | 32.13M | 34.94M | 31.78M | 35.53M | 32.57M | 28.10M | 39.13M | 36.39M | 41.91M | 42.30M | 50.87M | 49.07M | 57.52M | 59.56M | 58.86M | 54.23M | 48.91M | 55.22M | 44.70M | 49.49M | 45.11M | 49.84M | 46.12M | 51.92M | 48.38M | 53.01M | 47.98M | 57.02M | 49.97M |
|
Curent Deferred Tax Liability
|
| 1.64M | | | | | | | | | | 1.85M | 4.70M | 1.67M | 1.68M | 1.69M | 1.19M | 1.47M | 1.42M | 1.44M | 1.18M | 2.18M | 1.39M | 1.22M | 0.83M | 1.04M | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
63.02M | 66.81M | | | | 91.63M | 84.63M | 95.92M | 93.43M | 93.81M | 97.06M | 166.20M | 148.13M | 141.98M | 129.40M | 182.41M | 154.02M | 155.03M | 144.30M | 197.90M | 177.44M | 241.50M | 218.94M | 295.85M | 234.64M | 305.68M | 311.94M | 340.03M | 337.95M | 335.86M | 331.72M | 436.04M | 429.47M | 449.48M | 453.80M | 539.17M | 461.62M | 481.02M | 478.15M | 567.32M | 517.85M | 520.75M | 546.51M | 609.63M | 480.94M | 486.76M | 574.98M | 661.38M | 599.03M | 638.17M | 663.15M | 705.22M | 618.37M | 692.54M | 671.62M | 696.74M | 675.59M | 645.33M | 639.18M | 707.71M | 635.92M | 663.96M | 670.06M | 727.77M | 679.70M | 758.66M | 754.64M | 826.07M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 18.12M | 31.08M | 55.87M | 70.59M | 93.84M | 107.23M | 111.97M | 111.11M | 110.23M | 109.36M | 108.48M | 107.54M | 106.61M | 105.68M | 104.74M | 103.74M | 102.74M | 104.58M | 106.97M | 111.96M | 112.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
10.63M | 10.46M | | | | | | | | | | 140.50M | 126.50M | 229.00M | 259.31M | 230.50M | 229.00M | 230.00M | 262.50M | 189.25M | 185.58M | 410.48M | 433.49M | 332.06M | 418.59M | 493.04M | 637.32M | 528.39M | 676.80M | 656.79M | 654.30M | 830.00M | 860.24M | 847.73M | 800.86M | 664.96M | 786.40M | 767.59M | 823.84M | 1,001.90M | 1,010.60M | 942.29M | 1,164.70M | 1,296.54M | 1,647.21M | 1,415.66M | 1,331.55M | 1,258.54M | 1,332.23M | 1,732.51M | 1,718.31M | 1,707.05M | 1,699.43M | 1,675.56M | 1,654.53M | 1,679.06M | 1,682.66M | 1,627.24M | 1,594.94M | 1,600.94M | 1,590.68M | 1,591.81M | 1,585.65M | 1,579.21M | 1,578.05M | 1,576.18M | 1,573.86M | 1,577.58M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 5.74M | 11.16M | 10.11M | 9.47M | 12.70M | 57.74M | 65.12M | 64.83M | 64.87M | 65.30M | 64.95M | 41.82M | 42.60M | 45.41M | 83.84M | 85.48M | 87.81M | 86.15M | 91.43M | 53.37M | 52.37M | 63.18M | 65.51M | 68.20M | 69.68M | 69.11M | 71.21M | 65.51M | 64.25M | 71.12M | 79.59M | 84.78M | 119.83M | 131.48M | 129.91M | 12.56M | 11.97M | 10.89M | 10.85M | 13.39M | 12.14M | 23.00M | 23.96M | 18.71M | 19.87M | 19.06M | 18.37M | 6.06M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.20M | | | | | 5.42M | 3.08M | 3.04M | 2.99M | 6.48M | 3.53M | 6.81M | 18.54M | -36.11M | 18.23M | 16.13M | 16.13M | -30.96M | 10.21M | 8.54M | 5.41M | 30.85M | 28.79M | 27.03M | 24.46M | 48.01M | 49.97M | 44.82M | 72.79M | 69.43M | 67.17M | 69.68M | 56.05M | 60.74M | 58.80M | 57.01M | 56.09M | 92.18M | 49.11M | 46.98M | 45.66M | 44.53M | 37.97M | 36.22M | 34.69M | 85.70M | 33.06M | 30.94M | 27.61M | 85.65M | 24.71M | 23.16M | 30.68M | 94.65M | 48.42M | 47.18M | 43.76M | 97.92M | 49.41M | 44.61M | 47.22M | 84.78M | 23.64M | 22.90M | 20.99M | 23.31M | 22.96M | 22.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.95M | 180.97M | 171.67M | 128.96M | 119.82M | 122.01M | 72.14M | 66.22M | 61.46M | 59.44M | 55.89M | 57.47M | 44.78M | 50.22M | 53.40M | 56.67M | 55.05M | 51.55M | 54.16M | 61.90M | 65.38M | 62.65M | 61.13M | 66.20M | 71.16M | 91.80M |
|
Other Non-Current Liabilities
|
4.31M | 5.10M | | | | 6.99M | 7.29M | 7.47M | 7.85M | 8.21M | 8.21M | 9.01M | 12.86M | 13.80M | 14.35M | 14.73M | 15.53M | 14.73M | 14.98M | 18.66M | 25.44M | 44.42M | 45.56M | 48.38M | 44.21M | 52.07M | 62.02M | 54.42M | 71.23M | 60.17M | 81.33M | 78.11M | 57.28M | 94.68M | 108.61M | 107.88M | 120.61M | 69.52M | 71.91M | 67.45M | 53.92M | 53.72M | 53.71M | 50.00M | 76.97M | 88.19M | 105.84M | 157.08M | 92.79M | 96.41M | 88.28M | 78.52M | 62.75M | 64.39M | 56.44M | 79.66M | 87.93M | 90.06M | 73.67M | 81.70M | 79.59M | 76.31M | 85.50M | 60.37M | 75.15M | 107.25M | 96.24M | 100.38M |
|
Total Non-Current Liabilities
|
75.84M | 78.92M | | | | 94.78M | 87.71M | 98.96M | 96.42M | 97.60M | 100.59M | 313.52M | 293.17M | 389.34M | 406.94M | 429.04M | 399.15M | 397.27M | 417.01M | 395.69M | 368.43M | 700.95M | 712.29M | 710.82M | 748.28M | 940.57M | 1,106.46M | 1,025.22M | 1,198.66M | 1,172.32M | 1,162.55M | 1,444.19M | 1,453.29M | 1,464.56M | 1,419.14M | 1,365.87M | 1,407.85M | 1,402.60M | 1,455.68M | 1,723.17M | 1,686.06M | 1,619.67M | 1,895.86M | 2,085.66M | 2,297.11M | 2,065.19M | 2,059.40M | 2,072.86M | 2,031.02M | 2,464.34M | 2,467.63M | 2,494.88M | 2,404.38M | 2,466.72M | 2,419.36M | 2,473.19M | 2,455.41M | 2,376.59M | 2,338.58M | 2,404.81M | 2,327.98M | 2,342.37M | 2,344.74M | 2,392.53M | 2,339.88M | 2,424.34M | 2,422.63M | 2,517.96M |
|
Total Liabilities
|
80.15M | 84.02M | | | | 101.78M | 95.01M | 106.43M | 104.27M | 105.81M | 108.80M | 322.53M | 306.03M | 403.14M | 421.28M | 443.76M | 414.68M | 412.01M | 431.99M | 414.36M | 393.87M | 745.37M | 757.85M | 759.20M | 792.49M | 992.64M | 1,168.48M | 1,079.64M | 1,269.89M | 1,232.49M | 1,243.88M | 1,522.30M | 1,510.58M | 1,559.24M | 1,527.75M | 1,473.76M | 1,528.46M | 1,472.12M | 1,527.59M | 1,790.61M | 1,739.98M | 1,673.38M | 1,949.56M | 2,135.66M | 2,374.08M | 2,153.38M | 2,165.25M | 2,229.93M | 2,123.80M | 2,560.75M | 2,555.91M | 2,573.40M | 2,467.13M | 2,531.11M | 2,475.80M | 2,552.85M | 2,543.34M | 2,466.65M | 2,412.25M | 2,486.51M | 2,407.57M | 2,418.67M | 2,430.23M | 2,452.90M | 2,415.02M | 2,531.59M | 2,518.87M | 2,618.34M |
|
Total Debt
|
19.25M | 18.81M | | | | 5.22M | 4.89M | | | | | 146.50M | 126.50M | 229.00M | 259.31M | 230.50M | 238.50M | 238.75M | 270.00M | 204.50M | 201.95M | 448.06M | 447.87M | 346.95M | 430.48M | 514.10M | 655.32M | 547.73M | 696.65M | 678.51M | 682.52M | 876.11M | 891.45M | 876.66M | 820.80M | 700.53M | 812.62M | 826.84M | 863.64M | 1,048.45M | 1,075.12M | 1,023.57M | 1,227.83M | 1,370.29M | 1,671.58M | 1,433.59M | 1,354.21M | 1,271.14M | 1,341.25M | 1,742.41M | 1,729.68M | 1,718.27M | 1,710.36M | 1,685.95M | 1,664.43M | 1,689.28M | 1,693.35M | 1,637.96M | 1,605.82M | 1,612.03M | 1,601.61M | 1,604.30M | 1,596.18M | 1,588.84M | 1,587.23M | 1,585.26M | 1,582.84M | 1,591.11M |
|
Common Equity
|
252.18M | 285.53M | | | | 376.11M | 404.74M | 389.33M | 424.97M | 450.09M | 360.18M | 267.82M | 281.94M | 189.29M | 199.19M | 209.90M | 201.68M | 189.56M | 206.72M | 260.29M | 272.39M | 232.46M | 216.19M | 257.83M | 235.93M | 248.91M | 110.07M | 158.05M | 151.78M | 165.72M | 147.49M | 99.82M | 84.72M | 75.00M | 84.50M | 119.70M | 93.30M | 93.66M | 82.10M | 128.19M | 128.94M | 131.81M | -75.60M | -180.52M | 404.33M | -407.48M | 414.43M | -364.93M | -404.79M | -449.37M | -450.82M | -382.80M | -463.45M | -494.92M | -507.66M | -613.31M | -662.42M | -623.14M | -614.18M | -552.54M | -636.02M | -550.15M | -570.99M | -554.47M | -557.51M | -583.49M | -571.26M | -530.73M |
|
Shareholder's Equity
|
| 285.53M | | | | 376.11M | 404.74M | 389.33M | 424.97M | 450.09M | 360.18M | 267.82M | 281.94M | 189.29M | 199.19M | 209.90M | 201.68M | 189.56M | 206.72M | 260.29M | 272.39M | 232.46M | 216.19M | 257.83M | 235.93M | 248.91M | 110.07M | 158.05M | 151.78M | 165.72M | 147.49M | 99.82M | 84.72M | 75.00M | 84.50M | 119.70M | 93.30M | 93.66M | 82.10M | 128.19M | 128.94M | 131.81M | -75.60M | -180.52M | 404.33M | -407.48M | 414.43M | -364.93M | -404.79M | -449.37M | -450.82M | -382.80M | -463.45M | -494.92M | -507.66M | -613.31M | -662.42M | -623.14M | -614.18M | -552.54M | -636.02M | -550.15M | -570.99M | -554.47M | -557.51M | -583.49M | -571.26M | -530.73M |
|
Liabilities and Shareholders Equity
|
332.33M | 369.55M | 408.32M | 443.26M | 464.83M | 477.89M | 499.75M | 495.76M | 529.24M | 555.90M | 468.98M | 590.35M | 587.97M | 592.43M | 620.47M | 653.66M | 616.36M | 601.57M | 638.70M | 674.64M | 672.01M | 988.99M | 984.15M | 1,026.50M | 1,041.12M | 1,299.80M | 1,343.67M | 1,302.53M | 1,486.54M | 1,463.87M | 1,456.32M | 1,663.95M | 1,637.91M | 1,679.87M | 1,696.09M | 1,678.94M | 1,709.85M | 1,652.22M | 1,701.12M | 1,972.17M | 1,921.28M | 1,868.38M | 1,939.47M | 2,023.33M | 2,039.43M | 1,815.01M | 1,822.03M | 1,930.51M | 1,783.26M | 2,182.50M | 2,184.69M | 2,275.38M | 2,123.51M | 2,167.67M | 2,098.05M | 1,952.11M | 1,893.44M | 1,854.86M | 1,809.47M | 1,947.99M | 1,784.31M | 1,892.16M | 1,883.94M | 1,917.92M | 1,878.32M | 1,968.14M | 1,966.54M | 2,094.37M |
|
Treasury Shares
|
| 1.78M | | | | 6.04M | 5.96M | 7.16M | 6.96M | 1.33M | 9.80M | 13.06M | 12.97M | 9.90M | 15.70M | 16.42M | 10.89M | -1.85M | 11.02M | 10.94M | 10.81M | -1.04M | 11.63M | 11.48M | 11.29M | 10.88M | 12.69M | 12.64M | 2.16M | 2.16M | 12.43M | 12.99M | 12.94M | -12.66M | 13.06M | 0.12M | 0.32M | -13.21M | -13.19M | -13.24M | -13.38M | 0.59M | -15.60M | 2.28M | 18.20M | -5.00M | -18.08M | 18.08M | 18.08M | 18.04M | 17.99M | 17.98M | 17.98M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M |
|
Retained Earnings
|
84.09M | 98.78M | | | | 166.53M | 177.31M | 211.32M | 234.24M | 248.63M | 256.81M | 288.50M | 288.78M | -10.73M | 290.93M | 313.89M | 296.84M | -11.56M | 299.56M | 340.43M | 341.81M | 2.11M | 366.53M | 430.14M | 438.75M | -98.91M | 442.80M | 499.12M | 465.17M | -108.02M | 457.38M | 492.41M | 449.48M | -113.40M | 432.27M | 462.20M | 459.94M | -69.81M | 434.87M | 496.75M | 503.27M | -79.86M | 560.60M | 745.33M | 660.44M | -88.68M | 607.68M | 638.88M | 599.83M | -71.48M | 532.41M | 562.21M | 461.36M | -47.13M | 385.97M | 256.15M | 206.83M | -35.06M | 239.62M | 297.59M | 206.29M | 272.88M | 250.92M | 277.56M | 266.18M | 225.12M | 230.70M | 260.94M |