|
Cash & Equivalents
|
34.08M | 34.08M | 34.08M | 45.91M | 45.91M | 22.74M | 34.44M | 25.51M | 37.79M | 54.62M | 47.96M | 55.83M | 31.35M | 63.13M | 59.24M | 62.90M | 60.33M | 37.88M | 70.22M | 77.92M | 52.68M | 46.62M | 48.85M | 74.39M | 74.02M | 41.07M | 78.40M | 65.29M | 54.82M | 70.84M | 42.73M | 37.71M | 43.16M | 46.58M | 42.73M | 52.18M | 56.40M | 71.37M | 93.62M | 52.80M | 20.50M | 56.74M | 47.54M | 92.12M | 335.49M | 363.77M | 282.46M | 113.22M | 168.14M | 162.89M | 455.54M | 299.64M | 378.20M | 115.61M | 185.33M | 149.40M | 51.46M | 41.84M | 103.70M | 121.84M | 111.40M | 60.19M | 107.85M | 107.49M | 74.50M | 130.52M | 56.55M |
|
Short-term Investments
|
6.73M | 6.74M | 6.75M | 6.75M | 6.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
40.81M | 40.82M | 40.82M | 52.66M | 52.66M | 22.74M | 34.44M | 25.51M | 37.79M | 54.62M | 47.96M | 55.83M | 31.35M | 63.13M | 59.24M | 62.90M | 60.33M | 37.88M | 70.22M | 77.92M | 52.68M | 46.62M | 48.85M | 74.39M | 74.02M | 41.07M | 78.40M | 65.29M | 54.82M | 70.84M | 42.73M | 37.71M | 43.16M | 46.58M | 42.73M | 52.18M | 56.40M | 71.37M | 93.62M | 52.80M | 20.50M | 56.74M | 47.54M | 92.12M | 335.49M | 363.77M | 282.46M | 113.22M | 168.14M | 162.89M | 455.54M | 299.64M | 378.20M | 115.61M | 185.33M | 149.40M | 51.46M | 41.84M | 103.70M | 121.84M | 111.40M | 60.19M | 107.85M | 107.49M | 74.50M | 130.52M | 56.55M |
|
Receivables - Net
|
0.81M | 0.03M | 0.02M | 235.14M | | 265.50M | 346.19M | 305.31M | 277.62M | 253.14M | 260.79M | 269.69M | 257.98M | 250.44M | 239.23M | 247.08M | 232.86M | 233.47M | 220.04M | 244.96M | 239.30M | 246.89M | 292.47M | 248.59M | 226.28M | 229.54M | 250.54M | 234.46M | 208.30M | 221.43M | 222.42M | 229.88M | 213.03M | 206.85M | 241.14M | 254.19M | 212.63M | 217.86M | 234.16M | 270.60M | 273.57M | 272.42M | 271.59M | 280.80M | 272.60M | 246.11M | 264.75M | 267.70M | 259.62M | 282.23M | 228.89M | 282.81M | 262.47M | 273.84M | 293.39M | 312.44M | 256.18M | 261.54M | 269.42M | 312.20M | 274.31M | 273.67M | 264.84M | 288.74M | 282.07M | 300.44M | 351.40M |
|
Receivables - Other
|
| | | | | | | | | | | -1.56M | | | | 1.77M | | | | 1.99M | | | | 2.25M | | | | 2.54M | | | | | | | | | | | | 6.60M | | | | 13.18M | | | | 14.35M | | | | 13.52M | | | | 14.14M | | | | 15.97M | | | | 16.13M | | | |
|
Receivables
|
0.81M | 0.03M | 0.02M | 235.14M | | 265.50M | 346.19M | 305.31M | 277.62M | 253.14M | 260.79M | 268.12M | 257.98M | 250.44M | 239.23M | 248.85M | 232.86M | 233.47M | 220.04M | 246.95M | 239.30M | 246.89M | 292.47M | 250.84M | 226.28M | 229.54M | 250.54M | 237.00M | 208.30M | 221.43M | 222.42M | 229.88M | 213.03M | 206.85M | 241.14M | 254.19M | 212.63M | 217.86M | 234.16M | 277.20M | 273.57M | 272.42M | 271.59M | 293.98M | 272.60M | 246.11M | 264.75M | 282.06M | 259.62M | 282.23M | 228.89M | 296.33M | 262.47M | 273.84M | 293.39M | 326.58M | 256.18M | 261.54M | 269.42M | 328.17M | 274.31M | 273.67M | 264.84M | 304.87M | 282.07M | 300.44M | 351.40M |
|
Current Deferred Tax Assets
|
| | | 11.84M | | 9.47M | 11.28M | 17.39M | 10.92M | 8.46M | 9.44M | 14.35M | 11.07M | 7.98M | 7.95M | 12.20M | 5.36M | 5.42M | 5.17M | 11.28M | 7.81M | 6.35M | 11.43M | 13.20M | 11.41M | 8.88M | 8.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
15.83M | 35.99M | 26.62M | 26.06M | 15.51M | 26.33M | 28.15M | 31.20M | 13.93M | 32.14M | 28.45M | 18.68M | 13.61M | 26.45M | 23.81M | 26.38M | 20.05M | 28.97M | 27.43M | 20.61M | 18.72M | 29.01M | 26.93M | 29.77M | 29.21M | 41.35M | 36.23M | 41.43M | 28.64M | 32.99M | 32.74M | 31.23M | 25.39M | 25.62M | 20.18M | 21.12M | 19.57M | 32.40M | 27.96M | 28.79M | 28.36M | 32.79M | 35.97M | 35.51M | 34.96M | 39.55M | 35.55M | 33.24M | 27.68M | 37.27M | 33.88M | 26.87M | 27.76M | 42.41M | 30.75M | 32.13M | 27.68M | 37.09M | 32.64M | 26.30M | 32.61M | 39.45M | 33.71M | 38.97M | 43.45M | 40.26M | 43.25M |
|
Current Assets
|
335.52M | 370.81M | 373.94M | 325.25M | 323.19M | 324.11M | 422.06M | 378.29M | 342.40M | 350.40M | 348.69M | 359.43M | 314.03M | 348.01M | 330.24M | 350.74M | 318.60M | 305.73M | 323.28M | 352.73M | 318.52M | 328.87M | 383.81M | 352.76M | 343.18M | 322.48M | 374.57M | 342.06M | 291.76M | 325.26M | 297.89M | 298.82M | 281.58M | 279.05M | 304.06M | 327.49M | 288.60M | 339.39M | 366.86M | 373.52M | 355.33M | 392.11M | 380.64M | 435.38M | 659.90M | 668.41M | 593.99M | 717.12M | 753.38M | 491.25M | 729.44M | 627.38M | 680.76M | 505.24M | 529.96M | 513.67M | 355.97M | 353.72M | 419.96M | 474.91M | 426.30M | 383.01M | 416.12M | 449.82M | 413.45M | 487.41M | 471.59M |
|
Buildings
|
| | | | | | | 2,874.39M | | | | 2,958.04M | | | | 3,034.02M | | | | 3,058.75M | | | | 3,048.84M | | | | 3,443.79M | | | | 3,509.82M | | | | 3,219.42M | | | | 3,490.72M | | | | 3,411.58M | | | | 3,171.31M | | | | 3,175.09M | | | | 3,169.49M | | | | 3,193.95M | | | | 3,210.24M | | | |
|
Construction in Progress
|
| | | | | | | 52.24M | | | | 99.41M | | | | 60.49M | | | | 93.19M | | | | 276.51M | | | | 30.40M | | | | 29.83M | | | | 28.10M | | | | 94.59M | | | | 29.52M | | | | 26.47M | | | | 43.26M | | | | 54.39M | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 112.14M | | | | 119.17M | | | | 121.21M | | | | 127.25M | | | | 127.22M | | | | 207.41M | | | | 234.86M | | | | 258.24M | | | | 294.77M | | | | 295.21M | | | | 253.29M | | | | 247.53M | | | | 238.71M | | | | 237.50M | | | | 240.05M | | | |
|
Property, Plant & Equipment (Net)
|
2,478.61M | 2,476.51M | 2,486.08M | 2,517.95M | 2,535.56M | 2,548.88M | 2,539.88M | 2,549.30M | 2,534.84M | 2,531.33M | 2,531.75M | 2,608.74M | 2,601.30M | 2,592.25M | 2,582.02M | 2,566.48M | 2,551.96M | 2,538.82M | 2,546.90M | 2,546.61M | 2,543.47M | 2,539.00M | 2,614.26M | 2,658.63M | 2,720.08M | 2,755.29M | 2,772.74M | 2,883.06M | 2,854.11M | 2,870.15M | 2,850.22M | 2,837.66M | 2,822.80M | 2,806.08M | 2,799.48M | 2,546.84M | 2,825.20M | 2,802.15M | 3,023.96M | 2,830.59M | 2,794.77M | 2,824.03M | 2,836.84M | 2,700.11M | 2,758.68M | 2,725.18M | 2,703.47M | 2,350.27M | 2,333.34M | 2,318.16M | 2,295.57M | 2,283.26M | 2,269.91M | 2,197.46M | 2,176.05M | 2,176.10M | 2,153.25M | 2,141.71M | 2,127.80M | 2,114.52M | 2,095.61M | 2,083.18M | 2,066.70M | 2,060.02M | 2,057.52M | 2,060.74M | 2,119.37M |
|
Long-Term Investments
|
| | | 12.19M | | 11.51M | 11.16M | 10.80M | 10.43M | 10.04M | 9.64M | 9.23M | 8.81M | 8.38M | 7.93M | 12.60M | 6.99M | 6.50M | 5.99M | 15.80M | 4.94M | 4.38M | 3.81M | 17.90M | | | | 16.90M | | | | 13.10M | | | | 13.50M | | | | 14.00M | | | | 14.40M | | | | 14.90M | | | | 15.50M | | | | 16.00M | | | | 16.50M | | | | 16.70M | | | |
|
Goodwill
|
13.67M | 13.67M | 13.67M | 11.99M | 13.67M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.99M | 11.16M | 11.99M | 11.16M | 17.23M | 16.11M | 16.11M | 16.11M | 16.11M | 16.11M | 15.15M | 15.15M | 15.15M | 19.80M | 35.00M | 38.41M | 38.39M | 38.39M | 38.13M | 40.40M | 38.73M | 40.93M | 44.78M | 44.00M | 44.00M | 48.20M | 48.20M | 48.20M | 48.20M | 50.54M | 50.54M | 48.60M | 48.60M | 5.90M | 5.90M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 8.55M |
|
Intangibles
|
| | | | | | | 0.41M | | | | 0.42M | | | | 0.42M | | | | 0.65M | | | | 0.56M | | | | 45.10M | | | | 47.40M | | 1.00M | 2.30M | 1.80M | | | | 109.90M | | | | 0.80M | | | | 21.20M | | | | 21.20M | | | | 10.10M | | | | 9.50M | | | | 9.50M | | | |
|
Goodwill & Intangibles
|
13.67M | 13.67M | 13.67M | 11.99M | 13.67M | 11.99M | 11.99M | 12.40M | 11.99M | 11.99M | 11.99M | 12.41M | 11.99M | 11.99M | 11.99M | 11.57M | 11.99M | 11.16M | 17.23M | 16.76M | 16.11M | 16.11M | 16.11M | 16.66M | 15.15M | 15.15M | 15.15M | 64.90M | 35.00M | 38.41M | 38.39M | 85.79M | 38.13M | 41.40M | 41.03M | 42.73M | 44.78M | 44.00M | 44.00M | 158.10M | 48.20M | 48.20M | 48.20M | 51.34M | 50.54M | 48.60M | 48.60M | 27.10M | 5.90M | 4.84M | 4.84M | 26.04M | 4.84M | 4.84M | 4.84M | 14.94M | 4.84M | 4.84M | 4.84M | 14.34M | 4.84M | 4.84M | 4.84M | 14.34M | 4.84M | 4.84M | 8.55M |
|
Long-Term Deferred Tax
|
14.36M | 12.00M | 15.17M | 11.84M | 10.87M | | | 49.03M | | | | 48.46M | | | | 47.49M | 6.00M | 9.04M | 2.96M | 22.08M | 5.50M | 5.88M | 4.54M | 36.96M | 3.48M | 4.04M | 5.88M | 34.17M | 8.95M | 7.77M | 11.97M | 35.03M | 11.87M | 11.54M | 15.46M | 20.99M | 11.19M | 11.53M | 14.31M | 25.18M | 13.81M | 18.86M | 18.95M | 16.06M | 13.66M | 14.47M | 11.58M | 11.11M | | | | | | | | | | | | 90.89M | | | | 77.79M | | | |
|
Other Non-Current Assets
|
19.62M | 28.30M | 27.71M | 27.32M | 26.38M | 26.44M | 26.37M | 26.09M | 25.62M | 25.82M | 25.47M | 25.05M | 29.98M | 30.36M | 30.48M | 30.70M | 35.81M | 40.24M | 65.96M | 77.83M | 75.13M | 76.66M | 75.91M | 68.54M | 75.16M | 76.10M | 80.82M | 84.70M | 83.77M | 85.93M | 86.82M | 83.00M | 86.24M | 87.25M | 85.05M | 88.72M | 94.67M | 95.72M | 134.91M | 141.21M | 213.83M | 213.65M | 225.09M | 350.91M | 360.32M | 350.36M | 453.52M | 396.66M | 395.84M | 386.65M | 371.39M | 364.54M | 357.87M | 355.81M | 349.83M | 341.98M | 334.60M | 322.65M | 311.90M | 309.56M | 301.36M | 236.12M | 231.30M | 224.10M | 336.80M | 332.07M | 325.77M |
|
Non-Current Assets
|
2,531.76M | 2,538.03M | 2,546.71M | 2,580.49M | 2,594.21M | 2,605.57M | 2,596.21M | 2,604.93M | 2,589.63M | 2,585.94M | 2,583.86M | 2,660.20M | 2,657.10M | 2,647.99M | 2,637.43M | 2,624.00M | 2,617.77M | 2,611.43M | 2,644.90M | 2,654.69M | 2,650.74M | 2,644.63M | 2,717.34M | 2,764.89M | 2,816.59M | 2,852.68M | 2,876.06M | 3,013.96M | 2,982.04M | 3,002.49M | 2,987.62M | 2,972.78M | 2,959.04M | 2,945.26M | 2,938.71M | 2,944.91M | 2,975.85M | 2,953.39M | 3,217.18M | 3,282.14M | 3,315.05M | 3,346.78M | 3,368.20M | 3,356.25M | 3,418.90M | 3,371.34M | 3,447.22M | 2,992.19M | 2,960.43M | 2,932.95M | 2,892.53M | 2,871.55M | 2,848.79M | 2,771.29M | 2,740.96M | 2,731.10M | 2,699.43M | 2,674.06M | 2,648.64M | 2,630.49M | 2,601.06M | 2,520.20M | 2,497.82M | 2,482.07M | 2,588.99M | 2,584.25M | 2,638.54M |
|
Assets
|
2,867.28M | 2,908.84M | 2,920.65M | 2,905.74M | 2,917.40M | 2,929.68M | 3,018.26M | 2,983.23M | 2,932.03M | 2,936.35M | 2,932.55M | 3,019.63M | 2,971.13M | 2,996.00M | 2,967.68M | 2,974.74M | 2,936.38M | 2,917.16M | 2,968.18M | 3,007.43M | 2,969.26M | 2,973.49M | 3,101.15M | 3,117.65M | 3,159.77M | 3,175.17M | 3,250.63M | 3,356.02M | 3,273.80M | 3,327.75M | 3,285.51M | 3,271.60M | 3,240.62M | 3,224.32M | 3,242.77M | 3,272.40M | 3,264.45M | 3,292.78M | 3,584.03M | 3,655.66M | 3,670.38M | 3,738.89M | 3,748.84M | 3,791.63M | 4,078.80M | 4,039.74M | 4,041.20M | 3,709.32M | 3,713.80M | 3,424.20M | 3,621.98M | 3,498.94M | 3,529.55M | 3,276.53M | 3,270.93M | 3,244.77M | 3,055.40M | 3,027.78M | 3,068.61M | 3,105.40M | 3,027.36M | 2,903.21M | 2,913.94M | 2,931.89M | 3,002.45M | 3,071.66M | 3,110.13M |
|
Accounts Payables
|
170.92M | 175.74M | 213.32M | 190.78M | 189.60M | 180.54M | 199.58M | 203.80M | 184.80M | 183.72M | 191.38M | 195.73M | 162.15M | 168.31M | 171.05M | 164.53M | 216.28M | 228.02M | 228.30M | 252.28M | 227.04M | 237.44M | 247.76M | 317.57M | 316.15M | 307.59M | 322.27M | 317.68M | 308.58M | 332.86M | 329.45M | 260.11M | 240.59M | 243.97M | 266.40M | 277.80M | 269.46M | 277.93M | 307.69M | 352.27M | 330.62M | 330.45M | 372.41M | 337.46M | 318.37M | 256.71M | 278.73M | 274.32M | 346.49M | 284.60M | 353.68M | 305.59M | 326.00M | 294.44M | 295.67M | 285.23M | 259.43M | 260.39M | 290.38M | 285.86M | 254.07M | 254.63M | 262.75M | 273.72M | 253.66M | 290.07M | 319.60M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | -70.50M | 13.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | 0.45M | | | | 56.31M | | | | 61.13M | | | | 65.23M | | | | 51.50M | | | | 51.16M | | | | 52.57M | | | | 54.84M | | | | 3.15M | | | | 1.14M | | | | 0.41M | | | | 0.30M | | | | | | | |
|
Payables
|
170.92M | 175.74M | 213.32M | 190.78M | 189.60M | 180.54M | 199.58M | 203.80M | 184.80M | 183.72M | 191.38M | 195.73M | 162.15M | 168.31M | 171.05M | 164.98M | 216.28M | 228.02M | 228.30M | 308.58M | 227.04M | 237.44M | 177.26M | 392.55M | 316.15M | 307.59M | 322.27M | 382.91M | 308.58M | 332.86M | 329.45M | 311.60M | 240.59M | 243.97M | 266.40M | 328.96M | 269.46M | 277.93M | 307.69M | 404.85M | 330.62M | 330.45M | 372.41M | 392.31M | 318.37M | 256.71M | 278.73M | 277.47M | 346.49M | 284.60M | 353.68M | 306.74M | 326.00M | 294.44M | 295.67M | 285.63M | 259.43M | 260.39M | 290.38M | 286.16M | 254.07M | 254.63M | 262.75M | 273.72M | 253.66M | 290.07M | 319.60M |
|
Accumulated Expenses
|
| | | | | | | 47.29M | | | | 49.80M | | | | 42.34M | | | | 58.81M | | | | 65.00M | | | | 28.87M | | | | 29.77M | | | | 39.41M | | | | 42.56M | | | | 51.84M | | | | 43.56M | | | | 51.89M | | | | 49.34M | | | | 60.92M | | | | 76.71M | | | |
|
Other Accumulated Expenses
|
| | | | | | | 19.25M | | | | 11.22M | | | | 24.40M | | | | 24.72M | | | | 24.52M | | | | 24.80M | | | | 27.71M | | | | 28.47M | | | | 27.29M | | | | 27.90M | | | | 27.78M | | | | 27.63M | | | | 26.46M | | | | 25.91M | | | | 26.69M | | | |
|
Short term Debt
|
0.29M | | | | | | | | | | | | 40.00M | | | | | | | | | | | | | | | 5.00M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.43M | 6.19M | 12.79M | 14.12M | 15.45M | 341.15M | 342.39M | 31.35M | 34.89M | 37.24M | 38.64M | 39.09M | 38.91M | 32.00M | 33.69M | 35.38M | 37.07M | 180.38M | 177.56M | 165.53M | 12.51M | 13.24M | 13.98M | 11.60M | 110.49M | 11.83M | 11.95M | 12.07M | 12.98M | 13.88M | 14.79M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | | | | 11.79M | | | | 11.61M | | | | 12.77M | | | | 26.91M | | | | 26.05M | | | | 31.05M | | | | 32.70M | | | | 34.35M | | | | 3.25M | | | |
|
Current Taxes
|
| | | 0.48M | | 0.47M | 0.47M | 0.48M | 9.90M | 0.11M | 0.11M | 0.60M | 13.53M | 0.09M | 0.10M | 0.10M | 2.35M | 0.65M | 0.96M | 1.24M | 1.86M | 0.68M | 0.89M | 1.37M | 0.66M | 1.09M | 1.48M | 1.92M | 2.42M | 1.14M | 1.63M | 2.09M | 2.60M | 0.85M | 1.17M | 3.03M | 3.96M | 0.20M | 1.38M | 2.19M | | | | | | | | 1.57M | | | | 2.00M | | | | 2.19M | | | | 4.62M | | | | 1.94M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 0.38M | | | | 5.72M | | | | 31.84M | 87.30M | 80.00M | 72.30M | 14.33M | 63.60M | 60.20M | 56.80M | 13.63M | | | | 15.17M | | | | 15.39M | | | | 8.69M | | | | 10.90M | | | | 10.90M | | | | 13.12M | | | | 12.23M | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
184.91M | 177.00M | 214.51M | 194.58M | 196.71M | 181.73M | 202.41M | 205.85M | 196.09M | 184.99M | 192.58M | 198.36M | 216.88M | 169.57M | 172.11M | 166.46M | 218.71M | 228.75M | 230.33M | 254.41M | 229.29M | 238.48M | 248.70M | 318.99M | 316.81M | 308.68M | 323.75M | 324.60M | 317.25M | 341.50M | 339.82M | 272.19M | 253.19M | 254.83M | 277.57M | 290.84M | 285.84M | 284.32M | 321.86M | 366.40M | 346.06M | 671.60M | 714.80M | 368.81M | 353.26M | 293.95M | 317.38M | 313.40M | 385.41M | 316.60M | 387.36M | 340.97M | 363.07M | 474.81M | 473.23M | 450.75M | 271.94M | 273.64M | 304.37M | 297.45M | 364.55M | 266.47M | 274.70M | 285.80M | 266.63M | 303.95M | 334.39M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.05M | | | | 18.83M | | | | 15.53M | | | | 18.82M | | | | 7.63M | | | | 7.51M | | | | 7.36M | | | | 7.04M | | | | 6.97M | | | | 6.74M | | | |
|
Non-Current Debt
|
1,264.78M | 1,276.36M | 1,198.79M | 1,149.10M | 1,149.42M | 1,186.57M | 1,236.23M | 1,156.57M | 1,112.74M | 1,104.29M | 1,209.65M | 1,245.01M | 1,140.39M | 1,190.76M | 1,131.15M | 1,111.55M | 1,016.95M | 1,150.00M | 1,185.00M | 1,205.00M | 1,195.00M | 1,195.00M | 1,240.00M | 1,190.45M | 1,240.00M | 1,238.00M | 1,320.00M | 1,447.08M | 1,400.13M | 1,448.14M | 1,420.15M | 1,435.17M | 1,421.18M | 1,407.20M | 1,411.21M | 1,437.19M | 1,455.27M | 1,487.78M | 1,752.18M | 1,787.56M | 1,828.11M | 1,569.12M | 1,521.79M | 1,928.02M | 2,236.43M | 2,227.32M | 2,043.69M | 1,747.66M | 1,719.12M | 1,480.29M | 1,586.36M | 1,492.05M | 1,483.95M | 1,148.68M | 1,113.94M | 1,084.86M | 1,092.62M | 1,058.82M | 1,055.59M | 1,083.48M | 984.09M | 1,007.15M | 979.81M | 973.07M | 969.88M | 1,006.58M | 1,028.32M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 15.01M | | | | 70.00M | 91.61M | 82.98M | 72.72M | 63.29M | 54.64M | 45.61M | 36.26M | 53.44M | 50.01M | 46.57M | 43.14M | 39.73M | 36.33M | 32.92M | 29.51M | 26.10M | 22.69M | 19.29M | 15.88M | 12.47M | 9.06M | 5.65M | 13.74M | 18.34M | 22.80M | 27.34M | 28.79M | 27.55M | 26.31M | 25.07M | 23.83M | 22.59M | 21.35M | 20.11M | 18.87M | 18.32M | 17.76M | 13.90M | 13.15M | 12.40M | 11.65M | 10.90M | 10.15M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.27M | 23.27M | 23.27M | 23.27M | 23.27M | 23.27M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
2.12M | 0.81M | 0.71M | 3.33M | 0.73M | 0.72M | 2.36M | 1.58M | 1.39M | 1.16M | 1.09M | 2.03M | 1.20M | 1.17M | 0.96M | 1.83M | 0.08M | 0.08M | 1.07M | 0.89M | 0.39M | 0.37M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
71.11M | 73.34M | 81.95M | 88.26M | 90.94M | 95.27M | 108.50M | 118.25M | 121.48M | 123.82M | 130.91M | 136.50M | 135.75M | 136.32M | 137.28M | 139.53M | -0.53M | 0.53M | 0.56M | 2.04M | -0.56M | -0.56M | 0.52M | 21.43M | 0.41M | -0.38M | 0.35M | 24.34M | -0.29M | -0.31M | 0.32M | 21.30M | -0.50M | -0.56M | 0.49M | 8.18M | 0.47M | -0.48M | 0.47M | 10.23M | -1.75M | -1.75M | 0.28M | -0.48M | -0.34M | | | | 85.36M | 86.32M | 82.74M | 88.16M | 90.84M | 91.83M | 97.69M | 99.62M | 101.18M | 95.67M | 98.12M | 186.96M | 91.80M | 88.50M | 90.90M | 89.21M | 94.61M | 92.71M | 93.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.25M | | | | 144.77M | | | | 121.35M | | | | 96.92M | | | | 70.94M | | | | 17.73M | | | |
|
Other Non-Current Liabilities
|
39.02M | 39.24M | 32.05M | 31.25M | 32.44M | 32.17M | 31.96M | 31.69M | 32.43M | 33.42M | 32.54M | 31.73M | 34.54M | 34.78M | 35.06M | 35.59M | 38.81M | 37.22M | 45.91M | 45.51M | 45.95M | 40.38M | 110.15M | 39.48M | 37.74M | 64.35M | 60.27M | 58.31M | 55.33M | 47.88M | 45.08M | 51.84M | 53.08M | 52.37M | 52.16M | 53.03M | 52.80M | 59.84M | 58.40M | 60.55M | 91.09M | 96.30M | 113.18M | 105.58M | 101.38M | 107.64M | 230.40M | 216.47M | 210.89M | 203.41M | 197.36M | 177.75M | 173.87M | 167.20M | 160.07M | 154.54M | 148.58M | 140.41M | 133.36M | 131.67M | 125.24M | 79.68M | 79.16M | 78.06M | 184.43M | 179.98M | 173.41M |
|
Total Non-Current Liabilities
|
1,520.80M | 1,526.70M | 1,495.25M | 1,431.94M | 1,437.07M | 1,463.57M | 1,547.14M | 1,480.67M | 1,430.31M | 1,413.11M | 1,533.14M | 1,579.88M | 1,493.02M | 1,496.65M | 1,440.54M | 1,417.53M | 1,235.66M | 1,378.75M | 1,415.33M | 1,459.41M | 1,424.29M | 1,433.48M | 1,488.70M | 1,596.67M | 1,648.41M | 1,629.65M | 1,716.48M | 1,834.96M | 1,772.02M | 1,835.25M | 1,796.23M | 1,760.80M | 1,724.38M | 1,708.60M | 1,731.93M | 1,767.76M | 1,777.44M | 1,805.02M | 2,103.55M | 2,180.05M | 2,196.87M | 2,260.01M | 2,252.46M | 2,309.30M | 2,598.74M | 2,526.92M | 2,374.81M | 2,079.41M | 2,212.68M | 1,910.56M | 2,085.26M | 1,948.72M | 1,964.17M | 1,740.39M | 1,708.68M | 1,657.82M | 1,487.09M | 1,448.24M | 1,476.95M | 1,496.16M | 1,458.20M | 1,376.01M | 1,358.56M | 1,360.48M | 1,342.77M | 1,414.15M | 1,466.25M |
|
Total Liabilities
|
1,559.81M | 1,565.95M | 1,527.30M | 1,463.20M | 1,469.51M | 1,495.75M | 1,579.10M | 1,512.36M | 1,462.74M | 1,446.53M | 1,565.68M | 1,611.61M | 1,527.56M | 1,531.43M | 1,475.60M | 1,453.12M | 1,274.47M | 1,415.97M | 1,461.23M | 1,504.92M | 1,470.24M | 1,473.86M | 1,598.86M | 1,636.15M | 1,686.15M | 1,694.01M | 1,776.75M | 1,893.27M | 1,827.35M | 1,883.12M | 1,841.32M | 1,812.64M | 1,777.46M | 1,760.97M | 1,784.09M | 1,820.79M | 1,830.24M | 1,864.86M | 2,161.96M | 2,240.60M | 2,287.97M | 2,356.30M | 2,365.64M | 2,414.88M | 2,700.12M | 2,634.56M | 2,605.21M | 2,295.87M | 2,423.57M | 2,113.97M | 2,282.62M | 2,126.47M | 2,138.03M | 1,907.59M | 1,868.75M | 1,812.36M | 1,635.67M | 1,588.64M | 1,610.31M | 1,627.83M | 1,583.43M | 1,455.69M | 1,437.72M | 1,438.54M | 1,527.20M | 1,594.12M | 1,639.66M |
|
Total Debt
|
1,265.07M | 1,276.36M | 1,198.79M | 1,149.10M | 1,149.42M | 1,186.57M | 1,236.23M | 1,156.57M | 1,112.74M | 1,104.29M | 1,209.65M | 1,245.01M | 1,180.39M | 1,190.76M | 1,131.15M | 1,111.55M | 1,016.95M | 1,150.00M | 1,185.00M | 1,205.00M | 1,195.00M | 1,195.00M | 1,240.00M | 1,190.45M | 1,240.00M | 1,238.00M | 1,320.00M | 1,452.08M | 1,406.38M | 1,455.64M | 1,428.90M | 1,445.17M | 1,431.18M | 1,417.20M | 1,421.21M | 1,447.19M | 1,467.69M | 1,493.97M | 1,764.98M | 1,801.68M | 1,843.56M | 1,910.27M | 1,864.18M | 1,959.37M | 2,271.32M | 2,264.56M | 2,082.34M | 1,786.75M | 1,758.03M | 1,512.29M | 1,620.05M | 1,527.42M | 1,521.02M | 1,329.06M | 1,291.49M | 1,250.38M | 1,105.13M | 1,072.06M | 1,069.57M | 1,095.07M | 1,094.57M | 1,018.98M | 991.76M | 985.15M | 982.86M | 1,020.47M | 1,043.11M |
|
Common Equity
|
| 1,342.89M | | 1,442.55M | 1,453.95M | 1,433.93M | 1,439.17M | 1,470.87M | 1,469.29M | 1,489.82M | 1,366.87M | 1,408.02M | 1,443.57M | 1,464.57M | 1,492.08M | 1,521.62M | 1,661.90M | 1,501.19M | 1,506.95M | 1,502.51M | 1,499.02M | 1,499.63M | 1,502.29M | 1,481.50M | 1,473.62M | 1,481.16M | 1,473.88M | 1,462.75M | 1,446.46M | 1,444.63M | 1,444.19M | 1,458.96M | 1,463.16M | 1,463.34M | 1,458.68M | 1,451.61M | 1,434.21M | 1,427.92M | 1,422.08M | 1,415.06M | 1,382.41M | 1,382.59M | 1,383.20M | 1,376.75M | 1,378.68M | 1,405.18M | 1,435.99M | 1,413.44M | 1,290.23M | 1,310.23M | 1,339.36M | 1,372.47M | 1,391.52M | 1,368.94M | 1,402.17M | 1,432.41M | 1,419.73M | 1,439.14M | 1,458.30M | 1,477.57M | 1,443.92M | 1,447.52M | 1,476.22M | 1,493.35M | 1,475.25M | 1,477.53M | 1,470.47M |
|
Shareholder's Equity
|
1,307.47M | 1,342.89M | 1,393.35M | 1,442.55M | 1,447.89M | 1,433.93M | 1,439.17M | 1,470.87M | 1,469.29M | 1,489.82M | 1,366.87M | 1,408.02M | 1,443.57M | 1,464.57M | 1,492.08M | 1,521.62M | 1,661.90M | 1,501.19M | 1,506.95M | 1,502.51M | 1,499.02M | 1,499.63M | 1,502.29M | 1,481.50M | 1,473.62M | 1,481.16M | 1,473.88M | 1,462.75M | 1,446.46M | 1,444.63M | 1,444.19M | 1,458.96M | 1,463.16M | 1,463.34M | 1,458.68M | 1,451.61M | 1,434.21M | 1,427.92M | 1,422.08M | 1,415.06M | 1,382.41M | 1,382.59M | 1,383.20M | 1,376.75M | 1,378.68M | 1,405.18M | 1,435.99M | 1,413.44M | 1,290.23M | 1,310.23M | 1,339.36M | 1,372.47M | 1,391.52M | 1,368.94M | 1,402.17M | 1,432.41M | 1,419.73M | 1,439.14M | 1,458.30M | 1,477.57M | 1,443.92M | 1,447.52M | 1,476.22M | 1,493.35M | 1,475.25M | 1,477.53M | 1,470.47M |
|
Liabilities and Shareholders Equity
|
2,867.28M | 2,908.84M | 2,920.65M | 2,905.74M | 2,917.40M | 2,929.68M | 3,018.26M | 2,983.23M | 2,932.03M | 2,936.35M | 2,932.55M | 3,019.63M | 2,971.13M | 2,996.00M | 2,967.68M | 2,974.74M | 2,936.38M | 2,917.16M | 2,968.18M | 3,007.43M | 2,969.26M | 2,973.49M | 3,101.15M | 3,117.65M | 3,159.77M | 3,175.17M | 3,250.63M | 3,356.02M | 3,273.80M | 3,327.75M | 3,285.51M | 3,271.60M | 3,240.62M | 3,224.32M | 3,242.77M | 3,272.40M | 3,264.45M | 3,292.78M | 3,584.03M | 3,655.66M | 3,670.38M | 3,738.89M | 3,748.84M | 3,791.63M | 4,078.80M | 4,039.74M | 4,041.20M | 3,709.32M | 3,713.80M | 3,424.20M | 3,621.98M | 3,498.94M | 3,529.55M | 3,276.53M | 3,270.93M | 3,244.77M | 3,055.40M | 3,027.78M | 3,068.61M | 3,105.40M | 3,027.36M | 2,903.21M | 2,913.94M | 2,931.89M | 3,002.45M | 3,071.66M | 3,110.13M |
|
Retained Earnings
|
-162.47M | -129.85M | -84.60M | -42.11M | -7.21M | 29.41M | 71.38M | 115.08M | 155.41M | 197.83M | 237.07M | 277.59M | 309.27M | 326.55M | 348.81M | 374.13M | 501.38M | -211.79M | -215.71M | -224.01M | -231.95M | -235.94M | -238.11M | -267.97M | -274.28M | -272.66M | -285.68M | -300.82M | -318.40M | -324.87M | -333.49M | -322.56M | -322.55M | -327.18M | -336.07M | -344.29M | -360.62M | -372.90M | -383.01M | -393.33M | -426.92M | -431.21M | -435.25M | -446.25M | -468.65M | -446.46M | -419.72M | -446.52M | -572.30M | -556.64M | -526.71M | -498.69M | -479.76M | -469.19M | -400.84M | -376.43M | -364.04M | -349.21M | -335.31M | -308.85M | -299.30M | -280.35M | -259.25M | -239.98M | -214.87M | -176.32M | -150.01M |
|
Treasury Shares
|
| | | 10.70M | | | | 0.82M | | 10.00M | 17.60M | 1.19M | 0.81M | | | 1.32M | | | | 0.81M | | | | 1.02M | 1.00M | 1.00M | 1.00M | 0.97M | 1.20M | 1.20M | 1.10M | 1.04M | 1.10M | 1.10M | 1.00M | 0.95M | 1.40M | 1.30M | 1.20M | 1.23M | 1.60M | 1.60M | 1.60M | 1.56M | 2.00M | 2.00M | 2.00M | 2.02M | 3.70M | 3.50M | 3.50M | 3.46M | 4.00M | 4.00M | 3.90M | 3.87M | 2.50M | 2.60M | 2.60M | 10.10M | 3.30M | 4.00M | 3.20M | 14.50M | 2.60M | 2.60M | 2.60M |