|
Cash & Equivalents
|
83.29M | 26.16M | 50.11M | 25.63M | 34.13M | 19.59M | 27.96M | 22.27M | 27.24M | 27.83M | 29.23M | 32.11M | 32.43M | 38.84M | 40.40M | 28.75M | 36.04M | 35.73M | 44.98M | 51.92M | 52.07M | 93.06M | 48.44M | 50.42M | 53.47M | 59.33M | 91.31M | 69.97M | 73.18M | 64.03M | 102.53M | 111.03M | 103.52M | 146.92M | 144.15M | 202.65M | 156.36M | 199.89M | 244.13M | 257.86M | 283.61M | 279.85M | 216.36M | 185.27M | 114.20M | 191.62M | 177.82M | 295.60M | 293.67M | 257.70M | 275.36M | 273.64M | 265.86M | 290.58M | 474.74M |
|
Cash & Current Investments
|
83.29M | 26.16M | 50.11M | 25.63M | 34.13M | 19.59M | 27.96M | 22.27M | 27.24M | 27.83M | 29.23M | 32.11M | 32.43M | 38.84M | 40.40M | 28.75M | 36.04M | 35.73M | 44.98M | 51.92M | 52.07M | 93.06M | 48.44M | 50.42M | 53.47M | 59.33M | 91.31M | 69.97M | 73.18M | 64.03M | 102.53M | 111.03M | 103.52M | 146.92M | 144.15M | 202.65M | 156.36M | 199.89M | 244.13M | 257.86M | 283.61M | 279.85M | 216.36M | 185.27M | 114.20M | 191.62M | 177.82M | 295.60M | 293.67M | 257.70M | 275.36M | 273.64M | 265.86M | 290.58M | 474.74M |
|
Receivables - Net
|
| | | 78.62M | 74.75M | 77.66M | 69.25M | 68.43M | 68.40M | 71.48M | 68.97M | 70.68M | 78.75M | 71.09M | 68.43M | 73.72M | 75.16M | 72.16M | 67.45M | 77.80M | 76.66M | 76.90M | 75.96M | 83.33M | 90.04M | 82.45M | 82.90M | 100.32M | 96.31M | 93.73M | 92.20M | 106.81M | 95.31M | 91.74M | 111.90M | 95.73M | 99.74M | 93.90M | 95.55M | 113.30M | 105.13M | 107.70M | 112.30M | 113.64M | 41.20M | 34.70M | 115.80M | 128.40M | 141.33M | 122.30M | 131.10M | 137.50M | 159.24M | 156.89M | 153.86M |
|
Receivables - Other
|
| | | 19.25M | 18.09M | 20.34M | 18.27M | 18.80M | 18.92M | 20.08M | 17.72M | 17.01M | 18.70M | 21.47M | 19.88M | 20.20M | 19.70M | 18.80M | 19.65M | 21.46M | 21.74M | 20.25M | 18.54M | 18.09M | 21.94M | 21.20M | 23.90M | 1.00M | 30.98M | 30.96M | 35.05M | 1.19M | 41.49M | 30.89M | 26.94M | 2.80M | 35.32M | 28.52M | 30.18M | 1.72M | 32.94M | 35.98M | 5.10M | 4.75M | 5.25M | 6.15M | 10.33M | 13.90M | 13.24M | 12.41M | 11.33M | 11.40M | 11.50M | 14.10M | 14.60M |
|
Receivables
|
| | | 97.87M | 92.84M | 98.00M | 87.52M | 87.23M | 87.32M | 91.56M | 86.69M | 87.69M | 97.45M | 92.56M | 88.31M | 93.91M | 94.86M | 90.97M | 87.11M | 99.26M | 98.39M | 97.16M | 94.50M | 101.42M | 111.97M | 103.64M | 106.80M | 101.32M | 127.29M | 124.70M | 127.25M | 108.00M | 136.80M | 122.64M | 138.84M | 98.52M | 135.06M | 122.42M | 125.73M | 115.02M | 138.07M | 143.69M | 117.40M | 118.39M | 46.45M | 40.85M | 126.13M | 142.30M | 154.57M | 134.71M | 142.43M | 148.90M | 170.74M | 170.99M | 168.46M |
|
Current Deferred Tax Assets
|
| | | 1.43M | 2.86M | | 0.38M | 2.54M | 3.82M | 2.94M | 3.38M | 1.05M | 2.90M | 2.32M | 6.92M | 1.69M | 2.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 19.34M | 20.82M | 24.62M | 21.80M | 19.48M | 19.57M | 21.85M | 22.76M | 20.08M | 21.66M | 21.68M | 20.74M | 18.76M | 19.84M | 21.98M | 22.62M | 20.43M | 26.34M | 26.50M | 24.78M | 25.01M | 30.32M | 29.44M | 35.17M | 29.12M | 34.45M | 34.95M | 36.41M | 38.09M | 39.90M | 42.18M | 44.84M | 42.21M | 44.57M | 42.36M | 44.73M | 37.15M | 41.53M | 46.31M | 40.99M | 42.39M | 47.94M | 43.35M | 53.37M | 64.70M | 62.34M | 61.44M | 64.07M | 61.38M | 72.21M | 68.79M | 75.82M |
|
Current Assets
|
| | | 129.97M | 137.38M | 126.86M | 124.49M | 118.37M | 123.63M | 129.16M | 129.58M | 129.15M | 142.66M | 140.19M | 150.03M | 134.72M | 141.86M | 137.47M | 143.34M | 158.26M | 163.32M | 204.66M | 159.53M | 168.71M | 184.37M | 182.30M | 216.53M | 216.19M | 217.26M | 206.24M | 244.53M | 276.02M | 260.31M | 303.01M | 318.88M | 359.05M | 319.73M | 355.54M | 403.07M | 436.35M | 473.58M | 489.79M | 396.96M | 389.13M | 368.50M | 393.89M | 402.35M | 561.35M | 563.00M | 530.78M | 533.63M | 529.07M | 555.09M | 570.64M | 744.42M |
|
Buildings
|
| | | 2.10M | 2.14M | 1.73M | 1.73M | 1.73M | 1.59M | 1.59M | 1.60M | 1.60M | 1.62M | 1.62M | 1.62M | 1.61M | 1.61M | 1.58M | 1.56M | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 1.51M | 1.54M | 1.53M | 1.53M | 1.53M | 1.41M | 1.41M | 1.42M | 1.42M | 1.44M | 1.43M | 1.43M | 1.42M | 1.43M | 1.40M | 1.39M | 1.38M | 1.37M | 1.34M | 1.33M | 1.34M | 1.35M | 1.34M | 1.31M | 1.25M | 1.27M | 1.31M | 1.31M | 1.33M | 1.31M | 1.31M | 1.26M | 1.24M | 1.24M | 1.23M | 1.22M | 1.19M | 1.15M | 1.11M | 1.21M | 1.27M | 1.40M | 1.40M | 1.42M | 1.46M | 1.52M | 1.45M | 1.47M | 1.50M | 1.52M | 1.51M | 1.52M |
|
Property, Plant & Equipment (Net)
|
| | | 36.74M | 35.09M | 33.03M | 31.99M | 33.24M | 30.49M | 29.37M | 29.48M | 29.54M | 28.08M | 31.63M | 33.28M | 34.13M | 33.76M | 35.36M | 37.70M | 38.93M | 37.22M | 36.09M | 36.52M | 37.92M | 38.52M | 38.34M | 36.66M | 36.76M | 45.78M | 44.54M | 43.18M | 43.79M | 41.98M | 41.20M | 43.26M | 43.54M | 42.15M | 41.24M | 42.78M | 48.53M | 49.51M | 48.12M | 49.93M | 56.39M | 56.86M | 57.76M | 56.96M | 62.45M | 60.78M | 65.77M | | 62.06M | | | |
|
Long-Term Investments
|
| | | 11.08M | 11.39M | 10.75M | 10.83M | 10.64M | 10.89M | 11.29M | 11.49M | 11.76M | 11.90M | 12.25M | 12.28M | 12.26M | 12.16M | 12.19M | 12.25M | 12.25M | 12.49M | 12.65M | 12.83M | 13.07M | 13.37M | 13.34M | 12.04M | 12.15M | 12.34M | 11.97M | 12.26M | 12.29M | 12.57M | 12.36M | 12.42M | 12.84M | 12.87M | 13.40M | 11.25M | 12.05M | 14.37M | 15.12M | 14.07M | 14.66M | 15.70M | 17.14M | 25.99M | 21.14M | 21.86M | 22.86M | 28.55M | 29.47M | 30.97M | 28.69M | 29.34M |
|
Goodwill
|
| | | 372.31M | 373.72M | 373.30M | 373.22M | 373.12M | 369.10M | 369.20M | 369.30M | 368.84M | 369.17M | 368.91M | 368.54M | 368.13M | 376.41M | 372.00M | 371.38M | 370.99M | 371.99M | 371.20M | 402.10M | 398.57M | 399.86M | 397.22M | 396.04M | 394.64M | 395.72M | 396.27M | 395.85M | 399.49M | 394.50M | 395.62M | 395.05M | 397.67M | 396.30M | 396.60M | 394.54M | 393.32M | 389.03M | 385.54M | 417.82M | 423.39M | 434.34M | 438.26M | 434.50M | 791.70M | 777.93M | 741.64M | 750.54M | 726.90M | 752.63M | 771.40M | 779.67M |
|
Intangibles
|
| | | 520.69M | 523.38M | 529.02M | 524.42M | 530.12M | 355.80M | 347.11M | 338.55M | 334.63M | 323.94M | 317.43M | 309.68M | 312.06M | 577.36M | 587.79M | 594.50M | 299.12M | 291.22M | 284.32M | 289.10M | 279.96M | 273.54M | 266.25M | 260.74M | 259.27M | 252.59M | 249.67M | 244.67M | 241.94M | 229.79M | 224.60M | 222.09M | 219.91M | 229.97M | 224.69M | 219.62M | 213.29M | 191.16M | 189.60M | 196.32M | 200.32M | 213.71M | 213.78M | 220.24M | 518.07M | 490.19M | 451.64M | 443.44M | 430.88M | 437.10M | 447.02M | 447.94M |
|
Goodwill & Intangibles
|
| | | 893.00M | 897.10M | 902.32M | 897.65M | 903.24M | 724.90M | 716.32M | 707.86M | 703.47M | 693.11M | 686.34M | 678.22M | 680.19M | 953.77M | 959.79M | 965.89M | 670.11M | 663.21M | 655.52M | 691.20M | 678.54M | 673.40M | 663.47M | 656.78M | 653.91M | 648.32M | 645.94M | 640.52M | 641.42M | 624.28M | 620.23M | 617.13M | 617.58M | 626.27M | 621.29M | 614.15M | 606.61M | 580.19M | 575.14M | 614.13M | 623.71M | 648.05M | 652.03M | 654.74M | 1,309.77M | 1,268.12M | 1,193.28M | 1,193.99M | 1,157.79M | 1,189.73M | 1,218.42M | 1,227.61M |
|
Long-Term Deferred Tax
|
| | | | | | | 13.50M | 12.70M | | 10.60M | 9.70M | 3.10M | | 7.90M | 3.50M | 3.90M | 4.60M | 5.00M | 0.81M | 1.00M | 0.99M | 1.13M | 0.99M | | 1.07M | 1.09M | 1.92M | 2.17M | 1.78M | 2.02M | 2.13M | 3.26M | 2.91M | 3.66M | 5.73M | 5.67M | 5.58M | 4.99M | 6.91M | 7.11M | 7.06M | 5.41M | 5.70M | 7.93M | 8.26M | 18.28M | 47.85M | 19.88M | 23.85M | 32.75M | 33.88M | 39.10M | 42.44M | 46.23M |
|
Other Non-Current Assets
|
| | | 24.48M | 24.03M | 18.97M | 19.66M | 18.16M | 16.46M | 14.24M | 12.84M | 11.42M | 10.23M | 9.88M | 9.08M | 2.35M | 2.26M | 4.54M | 3.88M | 6.11M | 5.33M | 4.72M | 3.76M | 3.56M | 7.18M | 5.65M | 5.50M | 5.30M | 7.20M | 6.75M | 5.86M | 5.32M | 7.90M | 4.28M | 5.51M | 6.01M | 5.14M | 6.15M | 6.38M | 9.93M | 23.01M | 25.16M | 13.38M | 16.58M | 16.59M | 18.61M | 17.04M | 27.00M | 28.13M | 26.70M | 22.77M | 24.99M | 20.28M | 22.59M | 22.07M |
|
Non-Current Assets
|
| | | 847.77M | 836.50M | 820.43M | 810.99M | 802.94M | 782.25M | 770.72M | 760.86M | 756.17M | 743.32M | 740.10M | 732.86M | 728.93M | 728.03M | 726.98M | 723.70M | 727.40M | 719.24M | 709.97M | 745.44M | 734.08M | 732.46M | 721.87M | 712.07M | 711.10M | 751.52M | 744.25M | 735.53M | 735.66M | 718.90M | 708.73M | 709.19M | 713.53M | 720.92M | 715.24M | 705.42M | 708.41M | 687.99M | 679.55M | 724.01M | 742.61M | 768.70M | 777.75M | 819.11M | 1,498.91M | 1,433.49M | 1,359.14M | 1,361.33M | 1,328.55M | 1,362.42M | 1,390.70M | 1,404.75M |
|
Assets
|
| | | 977.75M | 973.88M | 947.28M | 935.48M | 921.31M | 905.88M | 899.88M | 890.44M | 885.32M | 885.98M | 880.29M | 882.90M | 863.65M | 869.88M | 864.45M | 867.04M | 885.66M | 882.56M | 914.63M | 904.97M | 902.79M | 916.83M | 904.17M | 928.60M | 927.29M | 968.78M | 950.49M | 980.07M | 1,011.68M | 979.22M | 1,011.74M | 1,028.07M | 1,072.58M | 1,040.65M | 1,070.78M | 1,108.49M | 1,144.76M | 1,161.57M | 1,169.34M | 1,120.97M | 1,131.74M | 1,137.19M | 1,171.63M | 1,221.46M | 2,060.26M | 1,996.49M | 1,889.92M | 1,894.96M | 1,857.61M | 1,917.50M | 1,961.35M | 2,149.17M |
|
Accounts Payables
|
| | | 24.48M | 22.82M | 25.59M | 14.91M | 20.59M | 12.11M | 14.26M | 14.75M | 17.75M | 19.40M | 19.13M | 22.42M | 21.22M | 20.31M | 18.12M | 27.17M | 40.84M | 27.16M | 31.70M | 27.84M | 41.13M | 40.67M | 34.56M | 37.40M | 47.27M | 45.99M | 34.92M | 24.97M | 39.16M | 28.23M | 28.70M | 36.06M | 43.35M | 27.00M | 27.82M | 34.07M | 28.48M | 30.47M | 34.44M | 33.49M | 29.73M | 47.65M | 50.15M | 52.40M | 66.52M | 66.63M | 60.12M | 53.70M | 58.73M | 69.20M | 52.82M | 47.16M |
|
Notes Payables
|
| | | 27.00M | 8.66M | 8.66M | 6.13M | 51.20M | 40.60M | 23.00M | 8.00M | 23.00M | 20.00M | 4.00M | 18.00M | 17.00M | 15.00M | 20.00M | 16.00M | 28.00M | 27.00M | 48.00M | 33.00M | 12.00M | | | | | 15.00M | | | | | 15.00M | | | | | | | | | | 20.00M | | | 6.00M | | 80.00M | | | | | | |
|
Payables
|
| | | 51.48M | 31.48M | 34.25M | 21.04M | 71.79M | 52.71M | 37.26M | 22.75M | 40.75M | 39.40M | 23.13M | 40.42M | 38.22M | 35.31M | 38.12M | 43.17M | 68.84M | 54.16M | 79.70M | 60.84M | 53.13M | 40.67M | 34.56M | 37.40M | 47.27M | 60.99M | 34.92M | 24.97M | 39.16M | 28.23M | 43.70M | 36.06M | 43.35M | 27.00M | 27.82M | 34.07M | 28.48M | 30.47M | 34.44M | 33.49M | 49.73M | 47.65M | 50.15M | 58.40M | 66.52M | 146.63M | 60.12M | 53.70M | 58.73M | 69.20M | 52.82M | 47.16M |
|
Accumulated Expenses
|
| | | 34.61M | 43.67M | 30.26M | 28.78M | 26.57M | 28.06M | 29.16M | 26.02M | 26.05M | 27.65M | 29.27M | 32.92M | 37.31M | 33.32M | 34.37M | 37.45M | 34.24M | 32.62M | 34.20M | 40.51M | 38.45M | 35.33M | 41.82M | 45.17M | 57.01M | 44.35M | 45.88M | 64.23M | 58.16M | 52.65M | 54.76M | 54.10M | 58.03M | 56.60M | 59.75M | 68.56M | 74.54M | 71.30M | 79.04M | 82.80M | 80.67M | 80.06M | 79.75M | 91.31M | 129.16M | 116.98M | 114.42M | 119.17M | 124.55M | 111.60M | 117.88M | 136.23M |
|
Short term Debt
|
| | | 27.00M | 8.66M | 19.00M | 19.00M | 51.20M | 40.60M | 23.00M | 19.00M | 23.00M | 20.00M | 19.00M | 20.88M | 22.75M | 24.62M | 26.50M | 28.38M | 28.00M | 27.00M | 48.00M | 46.41M | 46.49M | 46.56M | 21.82M | 23.19M | 14.25M | 15.00M | 14.25M | 14.25M | 14.25M | 14.25M | 15.00M | 14.25M | 14.25M | 15.62M | 17.00M | 18.38M | 19.75M | 21.12M | 22.50M | 28.81M | 20.75M | 20.75M | 20.75M | 29.23M | 23.87M | 80.00M | 23.87M | 23.87M | 23.87M | 23.87M | 23.87M | 23.87M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | 6.29M | 5.70M | 5.77M | 5.74M | 5.81M | 5.88M | 5.83M | 5.49M | 5.45M | 5.90M | 5.58M | 6.12M | 5.92M | 6.01M | 5.94M | 5.80M | 6.19M | 5.98M | 6.69M | 7.58M | 7.41M | 7.48M | 6.23M | 5.83M | 4.89M | 3.79M |
|
Current Taxes
|
| | | 2.96M | 1.76M | 1.09M | 0.25M | 0.26M | 1.76M | 1.80M | 1.95M | 1.96M | 0.71M | 0.08M | 0.06M | 1.35M | 3.38M | 2.90M | 2.85M | 1.75M | 3.41M | 2.69M | 4.75M | 1.41M | 4.12M | 3.89M | 5.68M | 6.65M | 6.84M | 1.94M | 4.59M | 6.30M | 9.19M | 10.87M | 7.47M | 6.57M | 6.55M | 3.12M | 4.60M | 7.13M | 10.13M | 3.01M | 10.76M | 9.41M | 9.24M | 0.17M | 0.96M | 3.40M | | 4.22M | 5.67M | 8.98M | 13.70M | 6.07M | 7.46M |
|
Current Deferred Revenue
|
| | | 1.17M | 1.94M | 2.90M | 3.79M | 5.59M | 7.21M | 8.50M | 8.87M | 3.30M | 11.12M | 11.73M | 11.68M | 2.88M | 3.69M | 3.70M | 6.40M | 4.53M | 6.06M | 5.38M | 6.57M | 7.74M | 9.52M | 33.68M | 38.23M | 11.53M | 12.20M | 11.24M | 14.60M | 20.70M | 18.14M | 22.10M | 19.80M | 25.00M | 25.32M | 23.80M | 21.30M | 17.40M | 21.40M | 21.40M | 17.10M | 15.23M | 19.74M | 17.82M | 14.43M | 21.10M | 18.94M | 18.90M | 23.03M | 25.30M | 21.72M | 23.60M | 22.90M |
|
Curent Deferred Tax Liability
|
| | | 0.63M | 1.03M | 1.20M | 0.66M | 0.54M | -0.36M | 0.46M | -0.35M | 1.80M | -0.91M | -0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 96.89M | 79.89M | 88.71M | 73.52M | 123.76M | 109.09M | 96.17M | 78.93M | 91.06M | 98.28M | 83.33M | 105.95M | 102.50M | 100.32M | 105.59M | 118.25M | 129.16M | 116.23M | 168.31M | 159.08M | 147.22M | 136.20M | 111.73M | 125.46M | 136.71M | 148.05M | 114.52M | 128.34M | 144.31M | 128.20M | 151.49M | 137.56M | 152.99M | 136.58M | 136.91M | 152.80M | 152.88M | 160.51M | 166.31M | 178.91M | 208.41M | 183.23M | 198.93M | 248.74M | 298.31M | 354.43M | 290.97M | 270.42M | 279.66M | 279.57M | 259.76M | 256.18M |
|
Non-Current Debt
|
| | | 730.71M | 734.72M | 674.74M | 670.21M | 665.68M | 661.15M | 656.63M | 652.10M | 647.58M | 643.05M | 638.53M | 632.14M | 619.30M | 613.38M | 604.68M | 597.15M | 599.67M | 595.63M | 565.42M | 561.90M | 557.25M | 553.14M | 547.55M | 541.95M | 524.06M | 520.77M | 517.49M | 514.22M | 510.95M | 490.84M | 487.57M | 484.31M | 481.04M | 458.74M | 454.08M | 449.44M | 444.79M | 438.75M | 432.72M | 426.69M | 389.50M | 384.55M | 379.60M | 374.66M | 946.82M | 941.72M | 936.00M | 930.85M | 925.06M | 919.96M | 914.87M | 1,059.14M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 6.59M | 7.62M | 8.16M | 8.31M | 9.15M | 9.96M | 10.09M | 10.94M | 11.35M | 12.69M | 13.95M | 17.30M | 18.84M | 20.58M | 20.78M | 23.49M | 23.70M | 24.05M | 24.22M | 26.07M | 30.20M | 30.40M | 29.72M | 28.44M | 32.04M | 28.70M | 30.83M | 31.34M | 31.80M | 30.70M | 31.11M | 36.30M | 36.73M | 32.74M | 34.73M | 34.10M | 33.30M | 33.34M | 34.10M | 41.83M | 52.10M | 54.14M | 56.70M | 55.00M | 56.23M | 51.10M | 48.91M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 3.43M | 3.43M | 3.46M | 3.50M | 3.61M | 3.73M | 3.77M | 3.86M | 3.94M | 4.02M | 4.10M | 4.15M | 4.24M | 4.32M | 4.05M | 4.44M | 3.65M | 4.08M | 4.07M | 4.69M | 4.41M | 4.28M | 4.14M | 4.06M | 4.27M | 3.85M | 3.45M | 3.24M | 3.37M | 3.61M | 3.94M | 36.97M | 40.66M | 38.45M | 39.77M | 43.46M | 40.02M | 41.35M | 41.28M |
|
Non-Current Deferred Tax Liability
|
| | | 24.61M | 25.62M | 16.53M | 16.96M | 20.21M | 27.55M | 26.76M | 25.46M | 23.07M | 24.30M | 22.02M | 23.86M | 20.61M | 21.90M | 21.50M | 21.10M | 19.20M | 14.73M | 14.38M | 20.10M | 21.09M | 20.70M | 20.10M | 19.20M | 18.84M | 19.50M | 18.70M | 16.70M | 18.36M | 19.50M | 19.00M | 16.20M | 19.03M | 17.30M | 16.40M | 15.60M | 16.35M | 15.20M | 13.50M | 19.40M | 20.70M | 19.50M | 21.40M | 20.00M | 100.92M | 100.10M | 85.80M | 84.50M | 79.90M | 84.10M | 85.90M | 87.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.93M | 33.34M | 31.39M | 30.45M | 22.87M | 21.89M | 21.38M | 28.23M | 20.88M | 19.58M | 17.51M | 22.04M | 16.66M | 14.94M | 13.32M | 16.72M | 10.59M | 8.58M | 7.04M | 15.73M | 8.69M | 6.70M | 5.17M | 4.92M | 5.71M | 5.05M | 4.60M |
|
Other Non-Current Liabilities
|
| | | 3.07M | 3.04M | 0.63M | 0.33M | 0.33M | 15.80M | 16.46M | 17.52M | 20.46M | 21.03M | 22.45M | 11.05M | 12.09M | 14.87M | 16.63M | 15.39M | 16.38M | 11.77M | 11.92M | 11.37M | 13.04M | 11.47M | 10.50M | 10.51M | 14.90M | 18.74M | 24.87M | 28.28M | 27.41M | 39.63M | 40.57M | 27.37M | 25.58M | 21.01M | 19.77M | 18.10M | 13.39M | 8.57M | 7.88M | 4.06M | 4.12M | 4.23M | 3.63M | 9.78M | 40.08M | 34.12M | 30.44M | 31.80M | 27.54M | 22.21M | 24.28M | 26.19M |
|
Total Non-Current Liabilities
|
| | | 852.22M | 840.23M | 779.97M | 760.69M | 809.65M | 797.23M | 778.31M | 755.67M | 770.02M | 762.48M | 742.85M | 758.11M | 753.35M | 745.35M | 740.37M | 746.00M | 761.11M | 745.43M | 768.69M | 755.92M | 741.77M | 726.07M | 696.30M | 703.14M | 696.79M | 733.54M | 696.82M | 702.53M | 712.64M | 676.91M | 692.20M | 690.50M | 704.57M | 663.63M | 652.97M | 662.46M | 661.10M | 657.85M | 648.86M | 661.65M | 652.88M | 621.82M | 629.86M | 675.33M | 1,384.80M | 1,410.47M | 1,333.95M | 1,317.22M | 1,310.81M | 1,310.17M | 1,280.36M | 1,414.96M |
|
Total Liabilities
|
| | | 855.29M | 843.27M | 780.60M | 761.02M | 809.98M | 813.02M | 794.77M | 773.19M | 790.48M | 783.50M | 765.30M | 769.17M | 765.44M | 760.22M | 757.01M | 761.39M | 777.49M | 757.19M | 780.61M | 767.29M | 754.81M | 737.54M | 706.81M | 713.65M | 711.69M | 752.28M | 721.69M | 730.81M | 740.05M | 716.53M | 732.77M | 717.87M | 730.15M | 684.64M | 672.74M | 680.56M | 674.49M | 666.42M | 656.74M | 665.71M | 657.00M | 626.05M | 633.49M | 685.11M | 1,424.89M | 1,444.59M | 1,364.39M | 1,349.02M | 1,338.35M | 1,332.38M | 1,304.64M | 1,441.15M |
|
Total Debt
|
| | | 757.70M | 743.38M | 693.74M | 689.21M | 716.88M | 701.75M | 679.63M | 671.10M | 670.58M | 663.05M | 657.53M | 653.01M | 642.05M | 638.00M | 631.18M | 625.53M | 627.67M | 622.63M | 613.42M | 608.31M | 603.74M | 599.70M | 569.37M | 565.14M | 538.31M | 535.77M | 531.74M | 528.47M | 525.20M | 505.09M | 502.57M | 498.56M | 495.29M | 474.36M | 471.08M | 467.81M | 464.54M | 459.88M | 455.22M | 455.50M | 410.25M | 405.30M | 400.35M | 403.88M | 970.68M | 1,021.72M | 959.87M | 954.72M | 948.93M | 943.82M | 938.73M | 1,083.01M |
|
Common Equity
|
| | | 101.59M | 130.61M | 166.68M | 174.46M | 87.97M | 114.57M | 126.13M | 138.86M | 94.84M | 122.39M | 136.32M | 118.25M | 98.21M | 109.66M | 107.45M | 105.65M | 108.17M | 125.37M | 134.01M | 137.68M | 147.98M | 179.28M | 197.36M | 214.95M | 215.61M | 216.50M | 228.80M | 249.26M | 271.62M | 262.68M | 278.97M | 310.21M | 342.43M | 356.01M | 398.04M | 427.93M | 470.27M | 495.15M | 512.60M | 455.25M | 474.75M | 511.14M | 538.14M | 536.35M | 598.41M | 511.24M | 487.07M | 506.17M | 475.80M | 545.09M | 615.35M | 666.74M |
|
Shareholder's Equity
|
| | | 101.59M | 130.61M | 166.68M | 174.46M | 87.97M | 114.57M | 126.13M | 138.86M | 94.84M | 122.39M | 136.32M | 118.25M | 98.21M | 109.66M | 107.45M | 105.65M | 108.17M | 125.37M | 134.01M | 137.68M | 147.98M | 179.28M | 197.36M | 214.95M | 215.61M | 216.50M | 228.80M | 249.26M | 271.62M | 262.68M | 278.97M | 310.21M | 342.43M | 356.01M | 398.04M | 427.93M | 470.27M | 495.15M | 512.60M | 455.25M | 474.75M | 511.14M | 538.14M | 536.35M | 598.41M | 511.24M | 487.07M | 506.17M | 475.80M | 545.09M | 615.35M | 666.74M |
|
Liabilities and Shareholders Equity
|
| | | 977.75M | 973.88M | 947.28M | 935.48M | 921.31M | 905.88M | 899.88M | 890.44M | 885.32M | 885.98M | 880.29M | 882.90M | 863.65M | 869.88M | 864.45M | 867.04M | 885.66M | 882.56M | 914.63M | 904.97M | 902.79M | 916.83M | 904.17M | 928.60M | 927.29M | 968.78M | 950.49M | 980.07M | 1,011.68M | 979.22M | 1,011.74M | 1,028.07M | 1,072.58M | 1,040.65M | 1,070.78M | 1,108.49M | 1,144.76M | 1,161.57M | 1,169.34M | 1,120.97M | 1,131.74M | 1,137.19M | 1,171.63M | 1,221.46M | 2,060.26M | 1,996.49M | 1,889.92M | 1,894.96M | 1,857.61M | 1,917.50M | 1,961.35M | 2,149.17M |
|
Retained Earnings
|
| | | 70.41M | 75.89M | 10.95M | 17.56M | 29.40M | 39.77M | 49.70M | 60.92M | 40.84M | 76.84M | 89.35M | 95.04M | 95.33M | 107.00M | 116.99M | 116.12M | 116.34M | 133.46M | 144.18M | 143.04M | 148.89M | 172.78M | 192.82M | 212.18M | 228.74M | 237.42M | 253.36M | 274.52M | 296.48M | 308.49M | 320.38M | 351.25M | 379.93M | 397.56M | 436.82M | 468.53M | 506.05M | 526.37M | 545.81M | 480.74M | 487.35M | 507.56M | 529.36M | 530.71M | 538.90M | 512.53M | 541.25M | 562.73M | 599.61M | 629.13M | 666.39M | 696.05M |
|
Treasury Shares
|
| | | 0.12M | 0.10M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.45M | 0.55M | 1.83M | 0.49M | 1.22M | 1.19M | 1.88M | 1.21M | 1.57M | 1.48M | 1.46M | 2.34M | 2.53M | 2.40M | 2.13M | 2.04M | 0.62M | 0.37M | 0.01M | 1.59M | 0.34M | 1.52M | 1.45M | 1.09M | 0.38M | 0.23M | 1.09M | 1.09M | 0.52M | 0.36M | 1.37M | 1.36M | 1.53M | 1.52M | 1.52M | 1.80M | 2.15M | 2.10M | 2.03M | 2,004.26M | 2.11M | 2,054.71M | 2,053.28M |