|
Cash & Equivalents
|
133.83M | 110.31M | 181.93M | 344.62M | 215.07M | 114.47M | 106.95M | 81.99M | 64.11M | 75.61M | 72.75M | 59.10M | 64.31M | 93.11M | 85.69M | 59.37M | 55.60M | 62.66M | 64.61M | 57.69M | 63.69M | 78.41M | 63.54M | 55.12M | 66.03M | 71.29M | 68.98M | 31.40M | 34.16M | 34.06M | 9.04M | 9.00M | 9.00M | 14.70M | 10.90M | 10.90M | 11.00M | 16.20M | 12.20M | 13.40M | 29.00M | 12.00M | 167.20M | 43.90M | 58.80M | 64.10M | 63.60M | 23.90M | 31.20M | 15.60M | 12.90M | 13.50M | 19.50M | 14.70M | 13.80M | 15.10M | 14.40M | 22.70M | 15.50M | 64.60M | 16.20M | 14.80M | 17.50M | 18.90M | 33.60M |
|
Cash & Current Investments
|
133.83M | 110.31M | 181.93M | 344.62M | 215.07M | 114.47M | 106.95M | 81.99M | 64.11M | 75.61M | 72.75M | 59.10M | 64.31M | 93.11M | 85.69M | 59.37M | 55.60M | 62.66M | 64.61M | 57.69M | 63.69M | 78.41M | 63.54M | 55.12M | 66.03M | 71.29M | 68.98M | 31.40M | 34.16M | 34.06M | 9.04M | 9.00M | 9.00M | 14.70M | 10.90M | 10.90M | 11.00M | 16.20M | 12.20M | 13.40M | 29.00M | 12.00M | 167.20M | 43.90M | 58.80M | 64.10M | 63.60M | 23.90M | 31.20M | 15.60M | 12.90M | 13.50M | 19.50M | 14.70M | 13.80M | 15.10M | 14.40M | 22.70M | 15.50M | 64.60M | 16.20M | 14.80M | 17.50M | 18.90M | 33.60M |
|
Receivables - Net
|
| | | 45.14M | 32.27M | 90.47M | 36.72M | 42.78M | 33.35M | 87.64M | 39.74M | 43.39M | 34.74M | 80.49M | 38.47M | 44.08M | 29.52M | 87.28M | 43.48M | 47.85M | 38.45M | 100.50M | 43.08M | 46.59M | 36.74M | 87.71M | 40.76M | 45.61M | 39.03M | 90.50M | 38.33M | 44.66M | 38.55M | 90.78M | 44.34M | 53.70M | 42.70M | 81.50M | 55.90M | 55.00M | 48.30M | 103.50M | 44.00M | 52.30M | 56.80M | 79.00M | 66.60M | 65.20M | 59.50M | 91.80M | 60.00M | 66.40M | 57.60M | 92.00M | 72.60M | 60.90M | 49.20M | 79.40M | 47.60M | 60.60M | 54.10M | 82.70M | 57.50M | 73.40M | 61.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 45.14M | 32.27M | 90.47M | 36.72M | 42.78M | 33.35M | 87.64M | 39.74M | 43.39M | 34.74M | 80.49M | 38.47M | 44.08M | 29.52M | 87.28M | 43.48M | 47.85M | 38.45M | 100.50M | 43.08M | 46.59M | 36.74M | 87.71M | 40.76M | 45.61M | 39.03M | 90.50M | 38.33M | 44.66M | 38.55M | 90.78M | 44.34M | 54.70M | 42.70M | 81.50M | 55.90M | 55.00M | 48.30M | 103.50M | 44.00M | 52.30M | 56.80M | 79.00M | 66.60M | 65.20M | 59.50M | 91.80M | 60.00M | 66.40M | 57.60M | 92.00M | 72.60M | 60.90M | 49.20M | 79.40M | 47.60M | 60.60M | 54.10M | 82.70M | 57.50M | 73.40M | 61.60M |
|
Inventory
|
| | | 26.73M | 26.67M | 27.49M | 26.00M | 25.36M | 26.14M | 27.36M | 26.70M | 25.36M | 25.62M | 26.34M | 24.55M | 24.63M | 24.10M | 24.44M | 24.35M | 23.64M | 24.16M | 25.16M | 24.12M | 43.97M | 25.16M | 44.47M | 44.87M | 45.45M | 45.30M | 45.97M | 46.33M | 46.38M | 46.52M | 46.83M | 46.69M | 46.70M | 46.80M | 46.80M | 46.90M | 47.10M | 51.80M | 51.70M | 51.20M | 51.60M | 51.60M | 51.90M | 52.00M | 52.60M | 53.40M | 55.00M | 55.50M | 55.50M | 55.40M | 55.60M | 55.70M | 55.60M | 55.10M | 55.10M | 54.70M | 53.80M | 54.20M | 53.50M | 55.20M | 54.90M | 54.50M |
|
Current Deferred Tax Assets
|
| | | 20.61M | 13.94M | 14.85M | 12.97M | 11.52M | 6.88M | 5.28M | 6.91M | 2.92M | | | 1.80M | | | | | 16.17M | 12.84M | 17.28M | 0.86M | 2.49M | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 63.96M | 59.79M | 64.21M | 60.56M | 59.70M | 55.27M | 56.85M | 56.27M | 66.36M | 59.63M | 62.68M | 64.38M | 65.58M | 71.38M | 72.77M | 62.73M | 65.51M | 61.96M | 64.10M | 58.43M | 18.51M | 64.26M | 23.61M | 17.12M | 30.82M | 30.99M | 27.96M | 28.18M | 19.23M | 19.23M | 17.11M | 15.19M | 20.80M | 27.10M | 23.10M | 23.40M | 23.70M | 17.60M | 21.80M | 12.60M | 13.90M | 13.40M | 11.80M | 11.60M | 13.60M | 18.10M | 18.50M | 20.40M | 25.70M | 35.40M | 34.70M | 37.20M | 17.20M | 24.20M | 19.70M | 20.20M | 20.60M | 27.90M | 21.60M | 21.20M | 24.60M | 30.40M |
|
Current Assets
|
| | | 501.07M | 357.34M | 325.56M | 243.20M | 221.36M | 185.75M | 252.74M | 202.36M | 198.18M | 190.64M | 262.60M | 214.90M | 198.59M | 189.68M | 247.14M | 195.16M | 210.85M | 201.11M | 285.45M | 190.05M | 187.22M | 192.20M | 253.94M | 196.72M | 178.44M | 174.45M | 224.27M | 148.20M | 144.32M | 140.88M | 194.47M | 144.02M | 156.30M | 151.00M | 196.00M | 168.60M | 177.00M | 173.70M | 224.30M | 315.30M | 224.40M | 239.60M | 265.80M | 252.40M | 207.20M | 217.30M | 220.60M | 188.00M | 201.20M | 209.80M | 237.20M | 213.40M | 183.30M | 177.10M | 211.30M | 170.90M | 234.10M | 183.60M | 210.70M | 189.10M | 207.00M | 214.50M |
|
Buildings
|
| | | 1,367.65M | 1,379.54M | 1,377.55M | 1,380.58M | 1,383.31M | 1,386.58M | 1,388.90M | 1,393.95M | 1,399.90M | 1,408.45M | 1,407.61M | 1,421.29M | 1,435.43M | 1,447.51M | 1,460.00M | 1,470.58M | 1,483.89M | 1,503.59M | 1,522.35M | 1,536.29M | 1,546.96M | 1,609.07M | 1,622.15M | 1,620.59M | 1,626.92M | 1,639.36M | 1,649.26M | 1,654.07M | 1,655.23M | 1,660.65M | 1,665.45M | 1,673.95M | 1,673.30M | 1,463.90M | 1,465.90M | 1,460.00M | 1,454.60M | 1,539.50M | 1,540.10M | 1,551.90M | 1,534.40M | 1,544.70M | 1,550.90M | 1,556.80M | 1,595.20M | 1,623.60M | 1,664.40M | 1,621.80M | 1,603.90M | 1,612.40M | 1,623.40M | 1,639.80M | 1,635.70M | 1,649.80M | 1,665.90M | 1,678.20M | 1,670.20M | 1,694.20M | 1,708.40M | 1,723.10M | 1,755.20M | 1,772.90M |
|
Construction in Progress
|
| | | 11.87M | 3.04M | 3.44M | 2.85M | 6.42M | 7.09M | 6.14M | 7.14M | 11.21M | 13.54M | 17.90M | 13.00M | 20.59M | 14.29M | 10.49M | 24.04M | 32.84M | 24.82M | 14.56M | 17.07M | 15.00M | 15.72M | 13.36M | 18.91M | 23.96M | 16.19M | 11.17M | 12.14M | 21.77M | 15.38M | 10.05M | 10.56M | 22.10M | 25.20M | 38.20M | 26.10M | 19.20M | 22.50M | 22.30M | 27.80M | 24.40M | 18.30M | 16.50M | 14.50M | 14.90M | 15.90M | 19.70M | 23.00M | 33.60M | 48.40M | 50.50M | 39.80M | 30.10M | 35.50M | 33.50M | 32.70M | 41.00M | 27.90M | 67.60M | 116.60M | 71.80M | 53.70M |
|
Land & Improvements
|
| | | 163.02M | 160.08M | 158.36M | 157.03M | 156.73M | 155.80M | 154.01M | 153.82M | 152.38M | 151.92M | 150.22M | | 147.58M | 148.90M | 148.79M | 148.80M | 149.18M | 148.05M | 148.05M | 148.05M | 147.76M | 147.76M | 147.58M | 147.58M | 147.63M | 149.09M | 149.10M | 149.10M | 149.10M | 149.10M | 149.11M | 149.15M | 154.00M | 50.40M | 47.20M | 37.40M | 33.40M | 34.90M | 34.90M | 34.00M | 34.20M | 34.20M | 33.10M | 33.10M | 33.10M | 38.30M | 43.40M | 43.40M | 43.40M | 43.40M | 44.20M | 44.20M | 42.40M | 42.40M | 42.50M | 42.40M | 41.60M | 41.70M | 41.70M | 44.80M | 44.90M | 44.80M |
|
Property, Plant & Equipment (Net)
|
| | | 1,129.08M | 1,104.48M | 1,084.77M | 1,067.64M | 1,056.28M | 1,049.42M | 1,038.70M | 1,037.44M | 1,043.56M | 1,043.95M | 1,037.98M | 1,029.92M | 1,035.82M | 1,028.08M | 1,026.40M | 1,037.41M | 1,056.45M | 1,050.48M | 1,045.45M | 1,037.42M | 1,032.04M | 1,085.04M | 1,071.23M | 1,053.02M | 1,043.15M | 1,028.11M | 1,018.22M | 997.05M | 1,000.61M | 974.83M | 958.08M | 943.87M | 938.90M | 762.20M | 769.30M | 758.60M | 755.10M | 840.00M | 823.00M | 832.10M | 805.30M | 782.00M | 765.90M | 751.60M | 774.80M | 799.40M | 840.30M | 818.40M | 816.70M | 823.10M | 826.90M | 819.80M | 808.30M | 815.90M | 818.80M | 849.40M | 879.70M | 882.10M | 893.30M | 939.20M | 952.70M | 966.70M |
|
Goodwill
|
| | | 186.92M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 125.60M | 125.60M | 125.60M | 125.60M | 142.10M | 133.26M | 133.50M | 133.16M | 133.43M | 133.19M | 132.82M | 132.31M | 132.38M | 160.45M | 160.21M | 163.87M | 164.01M | 163.93M | 163.71M | 163.81M | 164.00M | 164.25M | 164.15M | 164.01M | 163.80M | 164.00M | 163.70M | 163.80M | 165.50M | 189.70M | 189.60M | 187.40M | 187.60M | 187.70M | 188.00M | 188.10M | 188.20M | 188.10M | 194.90M | 195.10M | 195.10M | 194.80M | 194.80M | 194.80M | 195.00M | 194.80M | 195.00M | 194.80M | 194.80M | 194.90M | 194.50M | 194.50M | 194.70M | 194.70M |
|
Intangibles
|
| | | | | | | | | | | | | | | 10.70M | | | | 18.84M | 18.35M | 17.59M | 17.23M | 16.64M | 31.71M | 31.21M | 30.97M | 30.23M | 29.69M | 28.30M | 27.96M | 27.51M | 25.84M | 25.14M | 24.74M | 24.00M | 23.60M | 23.00M | 22.70M | 22.30M | 24.30M | 23.80M | 23.60M | 23.00M | 22.50M | 22.00M | 21.50M | 21.10M | 25.30M | 29.20M | 28.50M | 27.40M | 26.80M | 25.90M | 25.10M | 23.90M | 23.00M | 22.10M | 21.10M | 19.90M | 19.30M | 18.70M | 18.10M | 17.40M | 16.80M |
|
Goodwill & Intangibles
|
| | | 186.92M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 124.09M | 125.60M | 125.60M | 125.60M | 125.60M | 152.80M | 133.26M | 133.50M | 133.16M | 152.28M | 151.54M | 150.41M | 149.54M | 149.02M | 192.16M | 191.42M | 194.84M | 194.23M | 193.62M | 192.00M | 191.77M | 191.51M | 190.08M | 189.29M | 188.75M | 187.80M | 187.60M | 186.70M | 186.50M | 187.80M | 214.00M | 213.40M | 211.00M | 210.60M | 210.20M | 210.00M | 209.60M | 209.30M | 213.40M | 224.10M | 223.60M | 222.50M | 221.60M | 220.70M | 219.90M | 218.90M | 217.80M | 217.10M | 215.90M | 214.70M | 214.20M | 213.20M | 212.60M | 212.10M | 211.50M |
|
Long-Term Deferred Tax
|
| | | 44.21M | 42.88M | 30.11M | 24.54M | 30.36M | 25.68M | 22.71M | 20.41M | 20.23M | 20.03M | 26.93M | 27.03M | 24.06M | 21.14M | 22.57M | 25.26M | 30.09M | 32.20M | 32.95M | 23.51M | 33.14M | 45.31M | 28.81M | 11.99M | 14.32M | 29.97M | 33.36M | 35.69M | 37.03M | 32.44M | 26.51M | 29.24M | 33.60M | 112.10M | 113.90M | 119.80M | 112.00M | 45.50M | 40.30M | 42.50M | 38.20M | 39.10M | 53.50M | 47.50M | 50.90M | 42.60M | 53.60M | 54.40M | 62.50M | 66.50M | 72.60M | 81.30M | 93.40M | 95.40M | 101.70M | 106.20M | 113.90M | 112.10M | 105.60M | 101.30M | 101.40M | 98.40M |
|
Other Non-Current Assets
|
| | | 164.00M | 222.41M | 202.01M | 196.55M | 206.93M | 202.12M | 196.77M | 198.37M | 197.66M | 197.26M | 200.63M | 201.04M | 218.20M | 215.43M | 216.03M | 217.51M | 223.30M | 224.63M | 218.93M | 209.85M | 216.60M | 272.09M | 254.71M | 239.44M | 236.86M | 255.97M | 255.62M | 257.83M | 258.69M | 252.92M | 247.99M | 249.00M | 252.10M | 330.80M | 329.50M | 336.90M | 326.20M | 1,477.30M | 1,456.40M | 1,438.00M | 1,326.30M | 1,313.70M | 1,326.00M | 1,305.00M | 1,292.90M | 1,322.70M | 1,396.40M | 1,452.40M | 1,466.50M | 1,460.90M | 1,455.50M | 1,444.90M | 1,495.40M | 1,481.80M | 1,480.60M | 1,475.40M | 1,479.30M | 1,467.40M | 1,456.30M | 1,443.60M | 1,518.90M | 1,530.80M |
|
Non-Current Assets
|
| | | 1,351.04M | 1,326.89M | 1,286.78M | 1,264.19M | 1,263.21M | 1,251.54M | 1,235.47M | 1,235.81M | 1,241.23M | 1,241.22M | 1,238.60M | 1,230.96M | 1,254.01M | 1,243.51M | 1,242.43M | 1,254.92M | 1,279.75M | 1,275.10M | 1,264.38M | 1,247.27M | 1,248.65M | 1,353.23M | 1,322.26M | 1,288.99M | 1,280.01M | 1,284.07M | 1,273.84M | 1,254.88M | 1,259.31M | 1,227.75M | 1,206.07M | 1,192.86M | 1,191.00M | 1,093.00M | 1,098.80M | 1,095.50M | 1,081.30M | 2,317.30M | 2,279.40M | 2,270.10M | 2,131.60M | 2,095.70M | 2,091.90M | 2,056.60M | 2,067.70M | 2,122.10M | 2,236.70M | 2,270.80M | 2,283.20M | 2,284.00M | 2,282.40M | 2,264.70M | 2,303.70M | 2,297.70M | 2,299.40M | 2,324.80M | 2,359.00M | 2,349.50M | 2,349.60M | 2,382.80M | 2,471.60M | 2,497.50M |
|
Assets
|
| | | 1,852.10M | 1,684.22M | 1,612.34M | 1,507.40M | 1,484.57M | 1,437.29M | 1,488.21M | 1,438.17M | 1,439.41M | 1,431.86M | 1,501.21M | 1,445.86M | 1,452.60M | 1,433.18M | 1,489.57M | 1,450.08M | 1,490.60M | 1,476.21M | 1,549.83M | 1,437.32M | 1,435.87M | 1,545.42M | 1,576.19M | 1,485.71M | 1,458.45M | 1,458.53M | 1,498.11M | 1,403.08M | 1,403.63M | 1,368.62M | 1,400.55M | 1,336.88M | 1,347.30M | 1,244.00M | 1,294.80M | 1,264.10M | 1,258.30M | 2,491.00M | 2,503.70M | 2,585.40M | 2,356.00M | 2,335.30M | 2,357.70M | 2,309.00M | 2,274.90M | 2,339.40M | 2,457.30M | 2,458.80M | 2,484.40M | 2,493.80M | 2,519.60M | 2,478.10M | 2,487.00M | 2,474.80M | 2,510.70M | 2,495.70M | 2,593.10M | 2,533.10M | 2,560.30M | 2,571.90M | 2,678.60M | 2,712.00M |
|
Accounts Payables
|
| | | 112.82M | 79.15M | 84.82M | 82.91M | 87.55M | 77.20M | 86.80M | 92.40M | 100.53M | 78.11M | 83.72M | 83.14M | 93.33M | 85.62M | 75.13M | 93.31M | 102.93M | 90.14M | 77.56M | 89.38M | 92.95M | 84.54M | 82.94M | 94.85M | 95.41M | 93.58M | 88.37M | 85.61M | 104.23M | 93.23M | 92.16M | 97.17M | 104.70M | 97.20M | 112.20M | 108.30M | 97.50M | 105.20M | 92.10M | 101.30M | 104.90M | 99.40M | 101.70M | 121.40M | 127.70M | 112.40M | 118.80M | 131.40M | 134.30M | 146.50M | 142.20M | 163.70M | 125.70M | 141.70M | 148.90M | 150.50M | 160.60M | 152.10M | 163.50M | 185.60M | 168.50M | 160.30M |
|
Dividends payables
|
| | | 14.56M | | | | 11.61M | | | | 11.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 127.39M | 79.15M | 84.82M | 82.91M | 99.16M | 77.20M | 86.80M | 92.40M | 112.48M | 78.11M | 83.72M | 83.14M | 93.33M | 85.62M | 75.13M | 93.31M | 102.93M | 90.14M | 77.56M | 89.38M | 92.95M | 84.54M | 82.94M | 94.85M | 95.41M | 93.58M | 88.37M | 85.61M | 104.23M | 93.23M | 92.16M | 97.17M | 104.70M | 97.20M | 112.20M | 108.30M | 97.50M | 105.20M | 92.10M | 101.30M | 104.90M | 99.40M | 101.70M | 121.40M | 127.70M | 112.40M | 118.80M | 131.40M | 134.30M | 146.50M | 142.20M | 163.70M | 125.70M | 141.70M | 148.90M | 150.50M | 160.60M | 152.10M | 163.50M | 185.60M | 168.50M | 160.30M |
|
Accumulated Expenses
|
| | | 300.54M | 269.28M | 326.10M | 287.98M | 287.37M | 255.99M | 307.75M | 285.62M | 273.88M | 247.77M | 304.46M | 273.64M | 269.46M | 250.47M | 319.98M | 283.83M | 77.58M | 321.70M | 397.55M | 312.34M | 82.92M | 127.22M | 122.00M | 121.34M | 71.00M | 133.55M | 131.37M | 134.29M | 70.28M | 63.79M | 62.84M | 76.00M | 74.50M | 62.60M | 66.50M | 83.00M | 82.10M | 69.90M | 71.60M | 55.40M | 65.20M | 63.30M | 60.40M | 112.00M | 122.40M | 97.60M | 73.50M | 108.20M | 111.00M | 106.00M | 91.30M | 103.00M | 106.10M | 84.20M | 100.10M | 111.60M | 130.80M | 97.70M | 126.00M | 148.20M | 156.20M | 107.30M |
|
Other Accumulated Expenses
|
| | | 57.85M | | | | 43.77M | | | | 38.02M | | | | | | | | 146.05M | | | | 111.20M | | | | 121.32M | | | | 111.52M | 130.32M | 121.79M | 139.05M | 127.20M | 159.50M | 148.20M | 144.70M | 141.10M | 124.60M | 120.50M | 133.90M | 100.60M | 121.90M | 116.90M | 116.30M | 117.40M | 125.70M | 128.80M | 125.20M | 116.10M | 133.30M | 122.00M | 126.90M | 116.30M | 134.90M | 134.60M | 131.30M | 144.70M | 149.00M | 152.00M | 150.50M | 172.60M | 174.50M |
|
Short term Debt
|
| | | 16.87M | 21.92M | 21.98M | 22.03M | 22.09M | 20.90M | 27.21M | 27.27M | 27.33M | 27.40M | 27.46M | 27.53M | 27.60M | 27.57M | 27.74M | 27.81M | 27.88M | 27.96M | 28.04M | 3.12M | 3.44M | 3.52M | 3.60M | 3.60M | 3.56M | 3.85M | 3.81M | 3.86M | 9.65M | 9.02M | 8.27M | 7.30M | 7.10M | 7.40M | 8.10M | 7.90M | 9.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | -2.60M | | | | 2.88M | | | | 3.44M | | | | 3.56M | | | | 9.65M | | | | 7.09M | | | | | 119.20M | 119.90M | 120.70M | 117.30M | 117.80M | 111.40M | 117.20M | 97.70M | 109.30M | 113.10M | 113.50M | 112.70M | 112.80M | 112.20M | 112.30M | 112.40M | 112.90M | 111.70M | 113.60M | 114.10M | 114.50M | 116.60M | 117.90M | 114.60M | 117.70M |
|
Current Taxes
|
| | | 24.80M | | | 1.45M | 19.23M | | 0.39M | 5.72M | | | 13.29M | 6.34M | | | 4.45M | 10.80M | 7.28M | 1.10M | 7.96M | 1.81M | 13.25M | 3.97M | 0.99M | | 22.02M | 7.67M | 7.84M | 6.50M | 14.20M | | | 2.86M | 1.70M | 74.60M | | | | | | | | | | | | | | | | | | 0.90M | 2.40M | 3.00M | 4.30M | 6.10M | 7.30M | 7.60M | 5.50M | 5.90M | 6.50M | 5.40M |
|
Current Deferred Revenue
|
| | | 78.50M | | | | 79.84M | | | | 86.33M | | | | | | | | 104.38M | | | | 114.73M | 107.67M | 166.03M | 128.96M | 122.33M | 120.72M | 174.98M | 131.44M | 126.48M | 118.01M | 166.82M | 126.63M | 119.10M | 106.30M | 153.00M | 109.60M | 100.90M | 97.50M | 148.30M | | | | | | 106.40M | | | | 83.90M | | | | 73.00M | 64.90M | 90.40M | 66.00M | 64.80M | 56.60M | | | 57.20M | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | 3.36M | 2.45M | | 0.84M | 3.24M | 1.67M | 0.55M | | | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 449.88M | 370.35M | 432.90M | 394.37M | 405.60M | 354.09M | 422.15M | 411.00M | 401.75M | 356.64M | 431.38M | 390.63M | 391.23M | 366.89M | 428.95M | 416.29M | 466.11M | 440.90M | 511.11M | 406.64M | 418.48M | 393.15M | 449.01M | 422.29M | 435.65M | 425.62M | 469.80M | 437.27M | 436.36M | 414.36M | 451.88M | 449.00M | 434.30M | 507.60M | 488.00M | 453.50M | 421.60M | 516.40M | 552.40M | 520.00M | 497.90M | 509.50M | 520.30M | 577.80M | 571.60M | 547.20M | 569.40M | 583.10M | 558.00M | 573.60M | 573.50M | 585.70M | 535.90M | 541.60M | 590.00M | 579.10M | 622.30M | 577.50M | 644.30M | 667.60M | 675.60M | 616.00M |
|
Capital Leases
|
| | | | | | | | | | | 48.02M | | | 46.26M | 45.68M | 45.03M | 44.38M | 43.73M | 43.09M | 42.36M | 41.64M | 40.92M | 40.85M | | 39.15M | 38.30M | 37.53M | 37.79M | 36.82M | 35.83M | 45.42M | 45.19M | 44.61M | 43.67M | 43.00M | 41.40M | 41.70M | 39.70M | 48.40M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 524.51M | 519.03M | 513.54M | 508.06M | 502.57M | 568.28M | 561.48M | 554.69M | 587.89M | 671.03M | 684.17M | 677.31M | 780.12M | 813.27M | 806.22M | 817.26M | 832.30M | 865.27M | 901.24M | 933.21M | 970.83M | 1,125.41M | 1,156.49M | 1,174.66M | 1,110.69M | 1,441.98M | 1,416.21M | 1,325.60M | 1,319.83M | 1,353.66M | 1,365.26M | 1,361.70M | 1,499.60M | 1,153.00M | 1,263.90M | 1,219.30M | 1,206.60M | 1,313.80M | 1,290.20M | 1,428.90M | 1,208.50M | 1,158.30M | 1,134.60M | 1,017.00M | 917.90M | 999.70M | 1,047.30M | 987.90M | 989.10M | 1,020.80M | 1,023.30M | 930.70M | 912.20M | 923.90M | 882.40M | 818.50M | 786.30M | 806.90M | 652.00M | 518.30M | 426.00M | 525.80M |
|
Non-Current Deffered Revenue
|
| | | 52.24M | | | | 55.18M | | | | 57.42M | | | | | | | | | | | | 56.34M | 57.78M | | | | | | | | | | | | 251.00M | 252.20M | 250.70M | 255.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 75.64M | | | | 76.79M | | | | 67.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.66M | 8.94M | | | | | | | | | | | | | | | | 1,308.30M | 1,292.00M | 1,274.90M | 1,178.90M | 1,163.00M | 1,151.60M | 1,023.70M | 1,104.40M | 1,037.20M | 1,086.60M | 1,143.30M | 1,263.80M | 1,141.10M | 1,133.10M | 1,113.80M | 1,238.20M | 1,104.90M | 1,087.60M | 1,083.90M | 1,198.60M | 1,073.00M | 1,068.00M | 1,058.70M | 1,135.30M | 1,154.00M |
|
Other Non-Current Liabilities
|
| | | 148.97M | 148.96M | 138.34M | 139.28M | 137.49M | 136.20M | 135.88M | 138.76M | 139.90M | 136.10M | 132.67M | 132.71M | 131.89M | 133.03M | 130.91M | 128.42M | 129.10M | 131.86M | 132.54M | 129.60M | 125.03M | 138.91M | 139.31M | 135.90M | 137.68M | 141.99M | 142.68M | 138.91M | 141.12M | 139.63M | 136.27M | 134.72M | 131.70M | 148.30M | 145.90M | 154.80M | 153.00M | 56.80M | 57.90M | 57.00M | 67.10M | 87.40M | 106.70M | 81.10M | 82.00M | 80.80M | 81.40M | 55.70M | 54.30M | 54.90M | 57.20M | 58.20M | 57.40M | 60.70M | 60.20M | 60.90M | 60.60M | 63.00M | 64.50M | 68.30M | 70.80M | 72.30M |
|
Total Non-Current Liabilities
|
| | | -148.97M | -148.96M | -138.34M | -139.28M | -137.49M | -136.20M | -135.88M | -138.76M | -139.90M | -136.10M | -132.67M | -132.71M | -131.89M | -133.03M | -130.91M | -128.42M | -129.10M | -131.86M | -132.54M | -129.60M | -125.03M | -138.91M | -139.31M | -135.90M | -137.68M | -141.99M | -142.68M | -138.91M | -141.12M | -139.63M | -136.27M | -134.72M | -131.70M | -148.30M | -145.90M | -154.80M | -153.00M | -56.80M | -57.90M | -57.00M | -67.10M | -87.40M | -106.70M | -81.10M | -82.00M | -80.80M | -81.40M | -55.70M | -54.30M | -54.90M | -57.20M | -58.20M | -57.40M | -60.70M | -60.20M | -60.90M | -60.60M | -63.00M | -64.50M | -68.30M | -70.80M | -72.30M |
|
Total Debt
|
| | | 541.38M | 540.95M | 535.52M | 530.09M | 524.66M | 589.18M | 588.69M | 581.96M | 615.22M | 698.43M | 711.63M | 704.84M | 807.72M | 840.83M | 833.95M | 845.07M | 860.19M | 893.23M | 929.28M | 936.32M | 974.26M | 1,128.93M | 1,160.10M | 1,178.27M | 1,114.26M | 1,445.83M | 1,420.03M | 1,329.46M | 1,329.48M | 1,362.67M | 1,373.52M | 1,369.01M | 1,506.70M | 1,160.40M | 1,272.00M | 1,227.20M | 1,216.30M | 1,313.80M | 1,290.20M | 1,428.90M | 1,208.50M | 1,158.30M | 1,134.60M | 1,017.00M | 917.90M | 999.70M | 1,047.30M | 987.90M | 989.10M | 1,020.80M | 1,023.30M | 930.70M | 912.20M | 923.90M | 882.40M | 818.50M | 786.30M | 806.90M | 652.00M | 518.30M | 426.00M | 525.80M |
|
Common Equity
|
| | | 728.75M | 645.89M | 527.56M | 465.69M | 438.91M | 378.73M | 368.69M | 333.71M | 309.87M | 268.09M | 252.98M | 245.21M | 149.36M | 119.99M | 123.49M | 88.11M | 63.09M | 38.18M | 4.94M | -32.13M | -90.81M | -108.14M | -164.93M | -243.66M | -225.50M | -551.07M | -530.59M | -498.70M | -493.60M | -539.00M | -552.90M | -608.50M | -718.30M | -815.90M | -855.20M | -814.20M | -778.20M | -585.10M | -568.90M | -574.70M | -479.10M | -465.10M | -444.10M | -390.60M | -303.30M | -325.50M | -327.40M | -311.20M | -268.10M | -296.60M | -267.50M | -210.30M | -144.30M | -156.30M | -109.50M | -46.70M | 39.40M | 12.70M | 131.50M | 259.00M | 370.90M | 343.90M |
|
Shareholder's Equity
|
| | | 728.75M | 645.89M | 527.56M | 465.69M | 438.91M | 378.73M | 368.69M | 333.71M | 309.87M | 268.09M | 252.98M | 245.21M | 149.36M | 119.99M | 123.49M | 88.11M | 63.09M | 38.18M | 4.94M | -32.13M | -90.81M | -108.14M | -164.93M | -243.66M | -225.50M | -551.07M | -530.59M | -498.70M | -493.60M | -539.00M | -552.90M | -608.50M | -718.30M | -815.90M | -855.20M | -814.20M | -778.20M | -585.10M | -568.90M | -574.70M | -479.10M | -465.10M | -444.10M | -390.60M | -303.30M | -325.50M | -327.40M | -311.20M | -268.10M | -296.60M | -267.50M | -210.30M | -144.30M | -156.30M | -109.50M | -46.70M | 39.40M | 12.70M | 131.50M | 259.00M | 370.90M | 343.90M |
|
Liabilities and Shareholders Equity
|
| | | 1,852.10M | 1,684.22M | 1,612.34M | 1,507.40M | 1,484.57M | 1,437.29M | 1,488.21M | 1,438.17M | 1,439.41M | 1,431.86M | 1,501.21M | 1,445.86M | 1,452.60M | 1,433.18M | 1,489.57M | 1,450.08M | 1,490.60M | 1,476.21M | 1,549.83M | 1,437.32M | 1,435.87M | 1,545.42M | 1,576.19M | 1,485.71M | 1,458.45M | 1,458.53M | 1,498.11M | 1,403.08M | 1,403.63M | 1,368.62M | 1,400.55M | 1,336.88M | 1,347.30M | 1,244.00M | 1,294.80M | 1,264.10M | 1,258.30M | 2,491.00M | 2,503.70M | 2,585.40M | 2,356.00M | 2,335.30M | 2,357.70M | 2,309.00M | 2,274.90M | 2,339.40M | 2,457.30M | 2,458.80M | 2,484.40M | 2,493.80M | 2,519.60M | 2,478.10M | 2,487.00M | 2,474.80M | 2,510.70M | 2,495.70M | 2,593.10M | 2,533.10M | 2,560.30M | 2,571.90M | 2,678.60M | 2,712.00M |
|
Treasury Shares
|
| | | 1.05M | 79.79M | 87.37M | 91.09M | 20.59M | 96.04M | 97.39M | 99.92M | 10.97M | 103.13M | 104.35M | 105.66M | 9.18M | 109.30M | 109.75M | 110.94M | 5.08M | 112.04M | 113.05M | 114.21M | 5.45M | 116.12M | 117.99M | 120.48M | 5.84M | 4.60M | 126.57M | 127.33M | 7.50M | 1.30M | 1.00M | 2.50M | 7.90M | 2.10M | 1.50M | 3.60M | 3.60M | 0.30M | 0.30M | 0.80M | 0.80M | 25.00M | 24.90M | 24.60M | 0.10M | 24.90M | 25.70M | 26.50M | 2.40M | 16.30M | 16.30M | 16.20M | 0.10M | 16.10M | 16.10M | 15.80M | 15.30M | 15.90M | 15.90M | 15.90M | 15.80M | 15.90M |
|
Retained Earnings
|
| | | 1,923.56M | 1,930.72M | 1,955.55M | 1,983.04M | 2,013.19M | 2,023.51M | 2,045.98M | 2,078.55M | 2,112.86M | 2,125.36M | 2,147.91M | 2,185.13M | 2,217.62M | 2,230.51M | 2,253.85M | 2,293.64M | 2,306.53M | 2,320.69M | 2,344.03M | 2,391.81M | 2,431.68M | 2,445.60M | 2,474.44M | 2,513.80M | 2,545.72M | 2,562.44M | 2,579.91M | 2,605.64M | 2,627.07M | 2,618.18M | 2,625.64M | 2,655.39M | 2,683.00M | 2,686.50M | 2,704.00M | 2,739.10M | 2,771.20M | 2,967.40M | -364.70M | -347.90M | -397.50M | -386.80M | -374.80M | -340.90M | -266.10M | -252.90M | -225.30M | -188.70M | -148.40M | -484.70M | -456.80M | -406.10M | -351.90M | -344.70M | -302.60M | -253.90M | -196.60M | -158.10M | -39.60M | 79.50M | 186.50M | 286.00M |