|
Cash & Equivalents
|
33.06M | 33.69M | 21.36M | 38.85M | 41.45M | 26.35M | 36.93M | 72.09M | 50.97M | 38.11M | 25.65M | 29.58M | 32.62M | 32.78M | 40.69M | 40.69M | 42.54M | 27.50M | 46.00M | 65.75M | 57.47M | 22.39M | 39.21M | 50.41M | 62.61M | 40.07M | 40.07M | 41.57M | 33.52M | 41.57M | 40.41M | 57.71M | 31.51M | 33.48M | 40.05M | 42.34M | 35.06M | 27.18M | 45.66M | 0.04M | 37.82M | 39.04M | 44.40M | 59.17M | 63.22M | 201.74M | 175.38M | 236.56M | 155.53M | 198.41M | 304.62M | 262.20M | 248.55M | 285.58M | 308.86M | 316.27M | 326.97M | 419.97M | 467.87M | 509.63M | 511.84M | 477.34M | 532.07M | 464.60M | 282.67M | 363.97M | 443.67M | 503.88M |
|
Short-term Investments
|
| | | | | | | | | | | | | 4.74M | 4.25M | 5.20M | 3.37M | 3.28M | 3.78M | 5.51M | 4.52M | 6.40M | 6.65M | 6.06M | 4.99M | 4.75M | 4.50M | 2.00M | 2.00M | 3.50M | 7.51M | 11.55M | 9.83M | 13.64M | 9.11M | 13.09M | 13.63M | 12.95M | 9.69M | 8.68M | 4.04M | 8.00M | 13.03M | 17.75M | 15.02M | 16.36M | 17.58M | 13.45M | 14.62M | 10.57M | 12.84M | 13.76M | 12.09M | 8.99M | 12.23M | 15.44M | 20.10M | 20.02M | 16.43M | 17.23M | 14.46M | 24.13M | 38.97M | 62.26M | 61.80M | 54.47M | 62.64M | 68.51M |
|
Cash & Current Investments
|
33.06M | 33.69M | 21.36M | 38.85M | 41.45M | 26.35M | 36.93M | 72.09M | 50.97M | 38.11M | 25.65M | 29.58M | 32.62M | 37.52M | 44.94M | 45.88M | 45.91M | 30.78M | 49.78M | 71.27M | 61.99M | 28.79M | 45.86M | 56.47M | 67.60M | 44.82M | 44.57M | 43.57M | 35.52M | 45.07M | 47.92M | 69.26M | 41.34M | 47.12M | 49.16M | 55.43M | 48.69M | 40.14M | 55.34M | 8.72M | 41.86M | 47.05M | 57.42M | 76.93M | 78.24M | 218.09M | 192.96M | 250.01M | 170.15M | 208.98M | 317.46M | 275.96M | 260.64M | 294.57M | 321.10M | 331.71M | 347.07M | 439.99M | 484.30M | 526.86M | 526.30M | 501.46M | 571.03M | 526.85M | 344.47M | 418.44M | 506.31M | 572.39M |
|
Receivables - Net
|
-7.04M | -6.39M | -5.68M | | -8.32M | -13.02M | -13.91M | 69.44M | -9.26M | 77.70M | 80.97M | 86.31M | 94.05M | 96.45M | 111.70M | 94.19M | 112.57M | 121.45M | 102.43M | 111.37M | 120.57M | 124.44M | 120.65M | 130.05M | 162.27M | 195.28M | 219.61M | 239.33M | 217.17M | 226.62M | 232.47M | 284.22M | 242.86M | 243.25M | 298.45M | 265.07M | 258.51M | 252.69M | 263.94M | 24.18M | 295.08M | 300.66M | 311.80M | 308.99M | 329.52M | 302.06M | 294.15M | 305.06M | 312.58M | 313.66M | 313.86M | 328.73M | 353.10M | 339.00M | 353.96M | 408.43M | 444.18M | 455.31M | 481.55M | 485.04M | 519.44M | 556.58M | 554.09M | 569.90M | 584.05M | 586.37M | 620.69M | 644.79M |
|
Receivables - Other
|
-0.45M | | 17.01M | 7.59M | 0.50M | | -0.25M | 14.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.33M | 1.22M | 0.49M | 0.65M | 3.85M | | | | | |
|
Receivables
|
-7.48M | -6.39M | 11.33M | | -7.82M | -13.02M | -14.16M | 83.86M | -9.26M | 77.70M | 80.97M | 86.31M | 94.05M | 96.45M | 111.70M | 94.19M | 112.57M | 121.45M | 102.43M | 111.37M | 120.57M | 124.44M | 120.65M | 130.05M | 162.27M | 195.28M | 219.61M | 239.33M | 217.17M | 226.62M | 232.47M | 284.22M | 242.86M | 243.25M | 298.45M | 265.07M | 258.51M | 252.69M | 263.94M | 24.18M | 295.08M | 300.66M | 311.80M | 308.99M | 329.52M | 302.06M | 294.15M | 305.06M | 312.58M | 313.66M | 313.86M | 328.73M | 353.10M | 339.00M | 353.96M | 408.43M | 444.18M | 456.51M | 481.87M | 486.25M | 519.92M | 557.23M | 557.94M | 569.90M | 584.05M | 586.37M | 620.69M | 644.79M |
|
Current Deferred Tax Assets
|
8.04M | 9.69M | 8.40M | 8.13M | 7.62M | 8.87M | 10.71M | 9.97M | 8.70M | 10.15M | 11.94M | 11.20M | 8.68M | 10.62M | 10.18M | 14.87M | 13.37M | 13.35M | 13.97M | 9.23M | 9.22M | 8.63M | 8.03M | 10.62M | 10.60M | 10.60M | 10.74M | 15.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.38M | 5.79M | 8.08M | 6.50M | 5.87M | 6.70M | -0.45M | 7.17M | 7.66M | 7.07M | 8.27M | 7.67M | 7.37M | 6.91M | 7.99M | 8.61M | 8.42M | 10.73M | 11.44M | 9.91M | 9.02M | 10.22M | 8.43M | 0.03M | 12.00M | 12.39M | 15.42M | 18.83M | 19.44M | 16.50M | 18.57M | 19.87M | 21.37M | 23.14M | 21.44M | 28.13M | 24.73M | 27.80M | 25.11M | 4.55M | 24.02M | 25.63M | 25.15M | 24.43M | 25.57M | 27.15M | 25.97M | 26.66M | 30.59M | 35.64M | 32.66M | 29.56M | 32.59M | 32.77M | 36.50M | 40.98M | 39.25M | 41.62M | 37.92M | 35.04M | 42.45M | 47.70M | 45.84M | 60.88M | 57.87M | 70.70M | 87.53M | 62.93M |
|
Current Assets
|
101.19M | 102.71M | 89.76M | 117.33M | 124.31M | 115.84M | 127.07M | 160.01M | 143.80M | 134.45M | 130.69M | 140.64M | 142.96M | 154.12M | 155.75M | 167.60M | 174.81M | 169.38M | 185.31M | 211.00M | 203.47M | 184.19M | 193.93M | 213.64M | 255.86M | 255.94M | 269.53M | 279.57M | 293.24M | 288.01M | 308.75M | 333.86M | 305.62M | 323.85M | 339.85M | 368.08M | 344.73M | 327.57M | 348.41M | 348.07M | 357.73M | 375.55M | 393.20M | 411.08M | 433.32M | 547.31M | 526.63M | 582.96M | 513.32M | 567.10M | 668.12M | 639.71M | 633.11M | 682.68M | 726.85M | 781.12M | 830.50M | 927.63M | 994.35M | 1,046.93M | 1,088.19M | 1,115.08M | 1,196.93M | 1,157.63M | 986.39M | 1,067.19M | 1,206.58M | 1,272.30M |
|
Buildings
|
0.12M | 0.12M | 0.12M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
176.49M | 180.27M | 181.64M | 230.77M | 241.03M | 251.32M | 254.19M | 262.53M | 311.37M | 321.75M | 372.80M | 403.86M | 410.77M | 420.03M | 439.23M | 447.86M | 450.69M | 476.67M | 479.84M | 479.77M | 496.62M | 116.78M | 127.45M | 421.85M | 192.37M | 243.88M | 257.16M | 299.63M | 311.48M | 347.20M | 350.25M | 484.50M | 490.58M | 490.39M | 531.08M | 537.08M | 541.02M | 591.58M | 593.09M | 10.46M | 627.40M | 674.89M | 708.22M | 767.57M | 783.29M | 780.44M | 783.19M | 778.24M | 779.27M | 788.60M | 791.25M | 888.43M | 906.78M | 908.23M | 963.47M | 992.01M | 1,002.05M | 1,008.74M | 1,067.90M | 1,090.77M | 1,101.56M | 1,177.82M | 1,217.69M | 1,291.35M | 1,459.38M | 1,535.18M | 1,598.40M | 1,696.86M |
|
Long-Term Investments
|
-0.18M | -0.36M | 5.15M | 5.65M | 0.00M | 6.04M | 6.07M | 6.51M | 8.66M | 10.50M | 11.23M | 10.42M | 11.97M | 11.95M | 12.38M | 8.64M | 9.69M | 12.60M | 12.09M | | 8.68M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
5.77M | 5.77M | 5.77M | 7.43M | 7.43M | 10.52M | 10.52M | 10.34M | 10.34M | 11.75M | 14.55M | 17.18M | 19.90M | 2.28M | 2.28M | 22.66M | 1.97M | 23.52M | 24.75M | 23.93M | 23.97M | 24.33M | 25.72M | 30.27M | 32.78M | 32.78M | 39.74M | 40.89M | 41.03M | 69.65M | 67.10M | 45.98M | 68.93M | 73.16M | 77.66M | 53.10M | 80.96M | 81.02M | 78.61M | 49.59M | 5.43M | 97.41M | 96.20M | 54.47M | 54.47M | 54.47M | 54.47M | 54.47M | 54.47M | 60.47M | 60.47M | 60.47M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 76.87M | 77.24M | 77.24M | 77.24M | 97.98M | 106.31M | 97.98M | 97.98M | 97.98M |
|
Intangibles
|
4.70M | 4.47M | 4.38M | 4.50M | 4.27M | 4.29M | 4.13M | 4.07M | 4.43M | 4.20M | 4.04M | 2.32M | 9.91M | 10.60M | 10.60M | 6.12M | 7.74M | 7.74M | 7.74M | 7.74M | 7.74M | 8.34M | 10.51M | 35.57M | 37.48M | 38.58M | 47.22M | 45.43M | 44.44M | 44.91M | 42.98M | 35.08M | 34.52M | 34.18M | 33.57M | 32.80M | 32.24M | 32.60M | 31.62M | 25.14M | 28.12M | 30.92M | 36.10M | 3.38M | 3.13M | 3.07M | 3.30M | 3.72M | 3.55M | 3.62M | 3.62M | 3.73M | 3.73M | 3.81M | 3.97M | 6.44M | 3.97M | 6.27M | 6.35M | 6.53M | 6.56M | 6.70M | 6.68M | 7.29M | 6.95M | 6.51M | 6.44M | 6.38M |
|
Goodwill & Intangibles
|
10.47M | 10.24M | 10.15M | 11.93M | 11.70M | 14.81M | 14.65M | 14.41M | 14.77M | 15.95M | 18.58M | 19.50M | 29.81M | 12.88M | 12.88M | 28.77M | 9.71M | 31.26M | 32.49M | 31.68M | 31.71M | 32.67M | 36.23M | 65.84M | 70.26M | 71.36M | 86.96M | 86.32M | 85.48M | 114.56M | 110.08M | 81.05M | 103.45M | 107.34M | 111.23M | 85.90M | 113.20M | 113.62M | 110.23M | 74.72M | 33.55M | 128.33M | 132.30M | 57.85M | 57.60M | 57.54M | 57.77M | 58.19M | 58.02M | 64.09M | 64.09M | 64.20M | 80.60M | 80.68M | 80.84M | 83.31M | 80.84M | 83.14M | 83.22M | 83.39M | 83.80M | 83.94M | 83.92M | 105.27M | 113.26M | 104.49M | 104.42M | 104.36M |
|
Long-Term Deferred Tax
|
2.79M | 3.23M | 4.55M | 4.26M | 5.49M | 6.66M | 6.39M | 4.99M | 5.97M | 6.67M | 5.68M | 3.51M | 4.38M | 4.91M | 4.79M | 2.23M | 3.75M | 3.49M | 3.58M | 4.46M | 4.38M | 10.93M | 11.49M | 11.51M | 11.50M | 11.50M | 10.60M | 20.85M | 20.82M | 20.82M | 21.43M | 23.07M | 23.01M | 23.01M | 22.50M | 12.74M | 12.73M | 12.73M | 12.04M | 11.75M | 8.60M | 8.60M | 8.11M | 4.62M | 3.61M | 3.61M | 3.44M | 32.42M | 32.42M | 32.40M | 31.97M | 33.15M | 32.88M | 32.88M | 33.73M | 39.64M | 39.60M | 39.60M | 39.97M | 67.12M | 66.49M | 66.57M | 65.19M | 66.28M | 66.28M | 66.28M | 56.12M | 83.14M |
|
Other Non-Current Assets
|
| | | | | | | 14.42M | | 1.45M | 9.72M | 0.17M | 2.94M | 0.21M | | 11.32M | 8.47M | 4.51M | 0.25M | 9.80M | 3.25M | 8.17M | 8.45M | 16.15M | 7.12M | 6.83M | 8.18M | 9.63M | 11.16M | 12.51M | 14.87M | 12.61M | 13.24M | 23.93M | 14.45M | 16.50M | 17.70M | 21.05M | 20.46M | 28.78M | 16.44M | 16.94M | 17.35M | 26.21M | 30.14M | 30.71M | 31.78M | 33.16M | 41.42M | 42.50M | 44.38M | | 55.17M | 57.01M | 8.29M | | | | | | | | | | | | | |
|
Non-Current Assets
|
207.14M | 211.97M | 232.09M | 274.02M | 278.60M | 294.90M | 298.07M | 319.88M | 357.20M | 373.82M | 436.09M | 455.70M | 482.25M | 492.80M | 512.20M | 523.26M | 536.69M | 554.21M | 552.93M | 549.32M | 568.01M | 196.64M | 208.95M | 280.27M | 317.44M | 372.99M | 412.97M | 468.19M | 480.44M | 552.06M | 544.66M | 667.16M | 678.85M | 708.34M | 731.00M | 734.36M | 747.98M | 798.28M | 795.16M | -250.44M | 1,860.63M | 1,945.97M | 1,966.35M | 1,950.83M | 1,954.68M | 1,940.85M | 1,938.36M | 1,962.62M | 1,999.18M | 2,081.45M | 2,145.26M | 2,210.91M | 2,411.45M | 2,441.99M | 2,538.43M | 2,670.90M | 3,031.74M | 3,024.72M | 3,087.63M | 3,130.61M | 3,220.22M | 3,322.26M | 3,432.23M | 3,511.72M | 3,773.45M | 3,863.10M | 4,019.86M | 4,190.67M |
|
Assets
|
308.33M | 314.68M | 321.85M | 391.35M | 402.91M | 410.74M | 425.14M | 479.89M | 501.00M | 508.28M | 566.78M | 596.34M | 625.21M | 646.92M | 667.95M | 690.86M | 711.50M | 723.59M | 738.24M | 760.32M | 771.48M | 380.83M | 402.88M | 493.92M | 573.29M | 628.94M | 682.50M | 747.76M | 773.68M | 840.08M | 853.41M | 1,001.02M | 984.47M | 1,032.18M | 1,070.85M | 1,102.43M | 1,092.71M | 1,125.85M | 1,143.58M | 97.63M | 2,218.36M | 2,321.52M | 2,359.55M | 2,361.91M | 2,388.01M | 2,488.16M | 2,464.99M | 2,545.58M | 2,512.50M | 2,648.55M | 2,813.38M | 2,850.62M | 3,044.56M | 3,124.67M | 3,265.27M | 3,452.02M | 3,862.24M | 3,952.36M | 4,081.98M | 4,177.54M | 4,308.41M | 4,437.34M | 4,629.16M | 4,669.36M | 4,759.85M | 4,930.29M | 5,226.44M | 5,462.97M |
|
Accounts Payables
|
2.49M | 14.34M | 0.19M | 15.50M | 15.08M | 16.27M | 2.23M | 17.90M | 1.24M | 19.45M | 22.73M | 21.17M | 16.60M | 21.08M | 23.21M | 26.07M | 23.21M | 21.32M | 22.21M | 23.79M | 26.72M | 26.51M | 27.78M | 33.19M | 38.82M | 33.84M | 34.70M | 36.03M | 35.70M | 38.09M | 38.01M | 38.99M | 33.83M | 32.91M | 39.44M | 39.04M | 31.98M | 39.02M | 41.32M | 4.39M | 44.59M | 44.69M | 40.02M | 44.97M | 40.92M | 42.69M | 50.97M | 50.90M | 53.94M | 58.70M | 57.21M | 58.12M | 56.85M | 60.41M | 63.49M | 77.09M | 81.47M | 78.21M | 77.09M | 92.81M | 82.64M | 88.65M | 90.27M | 98.95M | 95.33M | 102.80M | 105.80M | 97.33M |
|
Payables
|
2.49M | 14.34M | 0.19M | 15.50M | 15.08M | 16.27M | 2.23M | 17.90M | 1.24M | 19.45M | 22.73M | 21.17M | 16.60M | 21.08M | 23.21M | 26.07M | 23.21M | 21.32M | 22.21M | 23.79M | 26.72M | 26.51M | 27.78M | 33.19M | 38.82M | 33.84M | 34.70M | 36.03M | 35.70M | 38.09M | 38.01M | 38.99M | 33.83M | 32.91M | 39.44M | 39.04M | 31.98M | 39.02M | 41.32M | 4.39M | 44.59M | 44.69M | 40.02M | 44.97M | 40.92M | 42.69M | 50.97M | 50.90M | 53.94M | 58.70M | 57.21M | 58.12M | 56.85M | 60.41M | 63.49M | 77.09M | 81.47M | 78.21M | 77.09M | 92.81M | 82.64M | 88.65M | 90.27M | 98.95M | 95.33M | 102.80M | 105.80M | 97.33M |
|
Accumulated Expenses
|
-0.03M | -1.76M | -1.55M | 28.76M | 27.37M | 27.54M | 30.84M | 37.38M | 33.19M | 35.06M | 39.02M | 41.96M | 33.56M | 33.93M | 34.87M | 35.85M | 33.94M | 34.51M | 35.63M | 40.09M | 40.74M | 44.59M | 48.16M | 56.71M | 54.61M | 58.48M | 65.47M | 78.89M | 67.57M | 72.02M | 71.60M | 84.69M | 75.28M | 72.70M | 75.97M | 90.51M | 84.02M | 89.46M | 99.05M | 12.79M | 103.17M | 116.02M | 132.66M | 151.01M | 134.48M | 155.01M | 177.12M | 236.61M | 203.42M | 225.46M | 246.11M | 278.77M | 251.19M | 273.28M | 291.35M | 289.81M | 261.32M | 287.17M | 311.51M | 332.57M | 294.21M | 322.93M | 353.56M | 347.53M | 284.77M | 334.40M | 370.53M | 422.33M |
|
Other Accumulated Expenses
|
12.40M | 0.60M | -0.04M | 15.38M | 11.85M | -1.64M | -1.81M | 13.56M | -0.12M | 13.14M | 15.97M | 18.58M | 16.91M | 18.53M | 22.61M | 20.87M | 23.93M | 19.22M | 21.52M | 25.70M | 23.58M | 23.70M | 26.75M | 24.63M | 34.24M | 34.43M | 43.49M | 46.20M | 46.02M | 47.35M | 57.53M | 58.76M | 61.15M | 58.79M | 66.27M | 63.81M | 63.09M | 66.97M | 74.30M | 13.07M | 69.95M | 69.82M | 84.25M | 70.27M | 77.09M | 95.92M | 89.62M | 87.32M | 97.64M | 85.79M | 85.47M | 89.41M | 100.16M | 85.79M | 100.19M | 97.31M | 110.94M | 121.09M | 148.13M | 168.23M | 180.41M | 164.64M | 169.19M | 132.06M | 153.86M | 134.82M | 160.04M | 174.03M |
|
Short term Debt
|
1.09M | 1.06M | 1.12M | 2.06M | 2.09M | 2.12M | 2.17M | 3.06M | 3.17M | 3.03M | 6.27M | 6.31M | 7.03M | 7.08M | 7.13M | 7.19M | 7.24M | 7.30M | 7.35M | 7.41M | 7.47M | | 0.11M | 2.34M | 0.11M | 0.50M | 0.61M | 0.62M | 0.63M | 0.63M | 8.14M | 8.13M | 8.15M | 8.16M | 8.17M | 9.94M | 10.04M | 10.06M | 10.08M | 10.11M | 10.13M | 10.15M | 10.18M | 2.70M | 2.73M | 3.29M | 3.14M | 2.96M | 2.83M | 3.01M | 3.55M | 3.76M | 3.72M | 3.94M | 3.91M | 3.88M | 3.85M | 3.88M | 3.92M | 3.95M | 3.98M | 4.02M | 4.05M | 4.09M | 4.12M | 4.16M | 4.19M | 4.23M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.22M | 59.69M | 60.82M | 44.96M | 46.05M | 46.98M | 47.34M | 48.19M | 50.06M | 51.81M | 52.05M | 52.18M | 57.90M | 58.77M | 60.95M | 65.80M | 77.42M | 78.73M | 80.96M | 82.53M | 85.90M | 89.18M | 93.87M | 93.47M | 97.18M | 103.83M | 110.82M | 114.82M |
|
Current Taxes
|
| | | | 5.35M | | | | 6.15M | | | | | | | | | | | | | | | | 5.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
61.27M | 58.90M | 57.30M | 71.77M | 71.81M | 69.87M | 74.53M | 83.37M | 88.72M | 82.20M | 96.03M | 100.39M | 87.05M | 96.88M | 103.72M | 121.35M | 153.97M | 145.00M | 150.87M | 112.46M | 111.85M | 109.57M | 118.44M | 130.43M | 150.39M | 143.79M | 161.35M | 179.87M | 168.11M | 178.92M | 199.06M | 211.93M | 209.87M | 204.58M | 222.49M | 225.82M | 211.28M | 230.34M | 247.86M | 30.25M | 311.44M | 327.35M | 354.63M | 343.17M | 330.14M | 581.04M | 525.20M | 562.40M | 443.02M | 460.99M | 483.11M | 523.07M | 513.56M | 531.92M | 567.04M | 582.07M | 585.28M | 618.99M | 671.80M | 734.75M | 709.72M | 730.77M | 768.94M | 743.43M | 705.21M | 755.54M | 825.23M | 894.35M |
|
Capital Leases
|
| | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
59.18M | 58.95M | 58.63M | 107.40M | 106.87M | 106.36M | 105.85M | 139.45M | 138.66M | 137.12M | 168.13M | 181.56M | 195.83M | 194.07M | 192.30M | 200.50M | 198.69M | 206.87M | 205.05M | 251.90M | 250.02M | | 3.31M | 357.17M | 3.25M | 49.02M | 69.21M | 99.05M | 145.64M | 183.72M | 162.47M | 275.49M | 258.48M | 284.46M | 287.46M | 302.99M | 280.45M | 268.07M | 245.60M | 233.13M | 240.66M | 268.18M | 265.69M | 325.22M | 344.56M | 143.89M | 113.22M | 112.54M | 111.86M | 111.29M | 140.68M | 152.88M | 152.01M | 151.10M | 150.19M | 149.27M | 148.34M | 147.40M | 146.45M | 145.50M | 144.53M | 143.56M | 142.58M | 141.59M | 140.59M | 139.58M | 138.56M | 137.53M |
|
Non-Current Deffered Revenue
|
4.79M | 4.67M | 4.91M | 2.52M | 3.42M | 2.90M | 2.95M | 2.95M | 2.66M | 2.64M | 2.25M | 2.86M | 3.21M | 3.31M | 3.31M | 3.28M | 3.21M | 3.14M | 3.15M | 3.24M | 3.22M | 3.16M | 3.15M | 3.23M | 3.26M | 3.36M | 3.81M | 3.98M | 9.86M | 9.97M | 8.54M | 9.12M | 10.98M | 12.40M | 12.24M | 12.07M | 11.91M | 11.75M | 11.58M | 3.32M | 1.66M | 2.98M | 3.97M | 5.28M | 5.96M | 25.88M | 46.14M | 39.69M | 41.62M | 46.56M | 48.82M | 27.14M | 28.27M | 27.82M | 28.96M | 33.27M | 37.86M | 42.00M | 42.83M | 49.41M | 51.67M | 55.85M | 63.09M | 64.17M | 66.03M | 62.98M | 76.16M | 82.27M |
|
Minority Interest
|
| | | | | | | | | | | | 11.58M | -0.16M | -0.42M | 1.41M | 1.05M | 1.09M | 1.23M | 1.16M | 0.68M | 0.20M | -0.33M | -1.05M | -1.13M | -1.09M | -1.40M | -0.34M | -0.22M | 0.64M | 1.01M | 4.05M | 4.45M | 6.63M | 7.21M | 7.66M | 7.95M | 10.49M | 10.48M | 11.40M | 12.30M | 15.26M | 15.55M | 1.95M | 1.58M | 1.78M | 0.79M | 0.15M | -0.47M | 0.05M | 0.09M | 0.95M | 0.42M | 0.53M | 1.69M | 1.47M | 1.58M | 5.62M | 5.70M | 5.45M | 5.57M | 5.71M | 3.65M | 3.32M | 3.34M | 3.32M | 3.44M | 3.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | -0.47M | 0.88M | | | | | | | | | | | | | | 1.71M | | | | | | | | | 30.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,021.39M | 1,047.83M | 1,035.31M | 973.98M | 1,016.40M | 1,005.23M | 1,000.21M | 950.32M | 1,023.74M | 1,086.32M | 1,145.23M | 1,056.52M | 1,265.01M | 1,275.10M | 1,320.67M | 1,355.11M | 1,754.41M | 1,736.52M | 1,738.91M | 1,639.33M | 1,787.55M | 1,809.43M | 1,871.43M | 1,735.33M | 1,864.39M | 1,896.04M | 2,013.76M | 2,064.03M |
|
Other Non-Current Liabilities
|
0.33M | 20.69M | 3.99M | 22.10M | 23.57M | 25.06M | 3.90M | 37.40M | 1.40M | 31.44M | 32.01M | 44.27M | 32.94M | 33.49M | 34.93M | 34.85M | 36.12M | 36.38M | 35.39M | 33.64M | 32.94M | 32.79M | 33.66M | 34.17M | 34.70M | 35.86M | 36.94M | 37.88M | 39.87M | 43.37M | 45.72M | 43.99M | 46.83M | 48.66M | 50.01M | 50.22M | 51.52M | 53.77M | 54.70M | 54.60M | 56.42M | 57.56M | 58.96M | 58.11M | 60.19M | 61.32M | 62.02M | 62.40M | 66.74M | 66.56M | 68.30M | 69.31M | 71.60M | 76.79M | 77.62M | 83.50M | 94.02M | 92.79M | 97.50M | 165.91M | 117.36M | 123.83M | 126.04M | 211.75M | 220.62M | 234.53M | 234.50M | 246.41M |
|
Total Non-Current Liabilities
|
144.32M | 122.52M | 138.62M | 181.69M | 182.10M | 179.13M | 204.83M | 214.29M | 257.66M | 221.97M | 268.50M | 274.58M | 288.24M | 296.98M | 302.44M | 328.13M | 358.46M | 356.96M | 361.08M | 369.42M | 366.73M | 112.73M | 124.90M | 201.95M | 156.90M | 196.17M | 234.37M | 282.89M | 323.61M | 372.62M | 370.08M | 496.54M | 479.33M | 512.57M | 533.67M | 552.15M | 515.25M | 521.79M | 516.50M | -21.04M | 1,516.94M | 1,586.65M | 1,598.79M | 1,647.65M | 1,651.01M | 1,709.06M | 1,637.43M | 1,664.95M | 1,570.18M | 1,653.35M | 1,765.79M | 1,759.60M | 1,900.94M | 1,927.18M | 2,005.90M | 2,119.73M | 2,448.46M | 2,466.17M | 2,519.04M | 2,514.31M | 2,607.58M | 2,650.43M | 2,752.18M | 2,617.18M | 2,609.07M | 2,674.78M | 2,869.03M | 2,981.73M |
|
Total Liabilities
|
144.65M | 143.22M | 142.61M | 203.79M | 205.67M | 204.19M | 208.73M | 251.69M | 259.06M | 253.41M | 300.51M | 318.85M | 321.18M | 330.47M | 337.37M | 362.98M | 394.58M | 393.34M | 396.47M | 403.06M | 399.67M | 145.52M | 158.56M | 236.11M | 191.60M | 232.03M | 271.31M | 320.77M | 363.49M | 415.98M | 415.80M | 540.53M | 526.16M | 561.22M | 583.68M | 602.37M | 566.77M | 575.57M | 571.20M | 33.56M | 1,573.36M | 1,644.21M | 1,657.74M | 1,705.77M | 1,711.19M | 1,770.38M | 1,699.45M | 1,727.35M | 1,636.92M | 1,719.91M | 1,834.09M | 1,828.91M | 1,972.55M | 2,003.98M | 2,083.53M | 2,203.22M | 2,542.48M | 2,558.96M | 2,616.54M | 2,680.22M | 2,724.94M | 2,774.27M | 2,878.21M | 2,828.93M | 2,829.69M | 2,909.31M | 3,103.53M | 3,228.15M |
|
Total Debt
|
60.28M | 60.02M | 59.75M | 109.47M | 108.95M | 108.49M | 108.01M | 142.51M | 141.82M | 140.15M | 174.40M | 187.87M | 202.85M | 201.15M | 199.43M | 207.69M | 205.93M | 214.17M | 212.40M | 259.31M | 257.49M | | 3.42M | 359.51M | 3.36M | 49.52M | 69.82M | 99.67M | 146.27M | 184.36M | 170.62M | 283.62M | 266.63M | 292.63M | 295.63M | 312.93M | 290.48M | 278.12M | 255.68M | 243.24M | 250.79M | 278.33M | 275.87M | 327.92M | 347.29M | 147.19M | 116.36M | 115.50M | 114.69M | 114.30M | 144.23M | 156.64M | 155.73M | 155.05M | 154.10M | 153.15M | 152.19M | 151.28M | 150.37M | 149.45M | 148.52M | 147.58M | 146.63M | 145.67M | 144.71M | 143.73M | 142.75M | 141.76M |
|
Common Equity
|
163.68M | 171.47M | 179.24M | 187.56M | 197.24M | 206.54M | 216.41M | 228.20M | 241.94M | 254.87M | 266.27M | 277.49M | 292.51M | 305.10M | 319.49M | 327.88M | 316.92M | 330.25M | 341.77M | 357.26M | 371.81M | 235.31M | 244.65M | 257.80M | 382.83M | 398.00M | 412.60M | 426.99M | 410.42M | 424.09M | 437.62M | 460.50M | 458.31M | 470.96M | 487.16M | 500.06M | 525.94M | 550.28M | 572.38M | 602.34M | 645.00M | 677.31M | 701.81M | 656.14M | 676.82M | 717.78M | 765.54M | 818.23M | 876.05M | 928.64M | 979.29M | 1,021.71M | 1,072.01M | 1,120.69M | 1,181.75M | 1,248.80M | 1,319.75M | 1,393.39M | 1,465.44M | 1,497.32M | 1,583.47M | 1,663.07M | 1,750.95M | 1,840.43M | 1,930.16M | 2,020.98M | 2,122.90M | 2,234.82M |
|
Shareholder's Equity
|
| | | 187.56M | | | | 228.20M | | 254.87M | 266.27M | 277.49M | 292.51M | 305.10M | 319.49M | 327.88M | 316.92M | 330.25M | 341.77M | 357.26M | 371.81M | 235.31M | 244.65M | 257.80M | 382.83M | 398.00M | 412.60M | 426.99M | 410.42M | 424.09M | 437.62M | 460.50M | 458.31M | 470.96M | 487.16M | 500.06M | 525.94M | 550.28M | 572.38M | 602.34M | 645.00M | 677.31M | 701.81M | 656.14M | 676.82M | 717.78M | 765.54M | 818.23M | 876.05M | 928.64M | 979.29M | 1,021.71M | 1,072.01M | 1,120.69M | 1,181.75M | 1,248.80M | 1,319.75M | 1,393.39M | 1,465.44M | 1,497.32M | 1,583.47M | 1,663.07M | 1,750.95M | 1,840.43M | 1,930.16M | 2,020.98M | 2,122.90M | 2,234.82M |
|
Liabilities and Shareholders Equity
|
308.33M | 314.68M | 321.85M | 391.35M | 402.91M | 410.74M | 425.14M | 479.89M | 501.00M | 508.28M | 566.78M | 596.34M | 625.21M | 646.92M | 667.95M | 690.86M | 711.50M | 723.59M | 738.24M | 760.32M | 771.48M | 380.83M | 402.88M | 493.92M | 573.29M | 628.94M | 682.50M | 747.76M | 773.68M | 840.08M | 853.41M | 1,001.02M | 984.47M | 1,032.18M | 1,070.85M | 1,102.43M | 1,092.71M | 1,125.85M | 1,143.58M | 97.63M | 2,218.36M | 2,321.52M | 2,359.55M | 2,361.91M | 2,388.01M | 2,488.16M | 2,464.99M | 2,545.58M | 2,512.50M | 2,648.55M | 2,813.38M | 2,850.62M | 3,044.56M | 3,124.67M | 3,265.27M | 3,452.02M | 3,862.24M | 3,952.36M | 4,081.98M | 4,177.54M | 4,308.41M | 4,437.34M | 4,629.16M | 4,669.36M | 4,759.85M | 4,930.29M | 5,226.44M | 5,462.97M |
|
Treasury Shares
|
| | | | | | | 0.10M | | 0.56M | 0.49M | 0.21M | 0.38M | 0.38M | 0.34M | 0.45M | 0.25M | 0.23M | 0.23M | 0.46M | 0.21M | 0.19M | 0.19M | 0.37M | 0.18M | 0.19M | 0.15M | 0.42M | 1.45M | 1.45M | 1.45M | 0.43M | 0.34M | 0.41M | 1.93M | 0.38M | 0.39M | 0.57M | 0.86M | 0.57M | 1.93M | 0.47M | 0.53M | 2.08M | 2.77M | 2.79M | 0.59M | 2.79M | 2.79M | 2.81M | 2.81M | 2.94M | 3.08M | 3.37M | 3.37M | 3.37M | 3.37M | 3.39M | 3.39M | 3.39M | 3.39M | 3.40M | 3.40M | 3.40M | 3.48M | 3.56M | 3.56M | 3.57M |
|
Retained Earnings
|
103.23M | 110.49M | 117.25M | 124.91M | 133.22M | 141.80M | 150.65M | 161.17M | 172.76M | 184.57M | 195.00M | 204.07M | 215.69M | 226.84M | 238.83M | 239.34M | 225.76M | 236.69M | 245.71M | 257.50M | 269.46M | 128.72M | 136.04M | 145.85M | 159.09M | 170.35M | 181.89M | 193.42M | 200.57M | 209.78M | 218.89M | 235.02M | 235.69M | 244.05M | 255.90M | 264.69M | 285.40M | 303.16M | 321.45M | 344.90M | 378.44M | 402.00M | 426.41M | 391.52M | 429.69M | 467.22M | 507.55M | 551.05M | 597.38M | 643.91M | 688.29M | 733.99M | 781.29M | 835.94M | 889.07M | 946.34M | 1,002.98M | 1,063.74M | 1,124.36M | 1,142.65M | 1,208.07M | 1,275.66M | 1,350.66M | 1,426.76M | 1,503.44M | 1,584.23M | 1,664.46M | 1,756.14M |