|
Cash & Equivalents
|
132.31M | 191.11M | 216.32M | 217.86M | 204.59M | 224.71M | 195.74M | 202.35M | 203.10M | 208.67M | 181.69M | 193.75M | 185.00M | 228.53M | 189.04M | 210.71M | 151.31M | 242.84M | 196.63M | 174.02M | 88.79M | 118.86M | 116.38M | 115.23M | 122.07M | 157.90M | 158.91M | 180.15M | 175.17M | 187.44M | 228.41M | 173.29M | 155.35M | 161.76M | 194.73M | 221.93M | 233.63M | 213.06M | 208.62M | 170.38M | 218.34M | 323.96M | 359.80M | 336.22M | 343.49M | 457.71M | 585.61M | 560.14M | 602.68M | 658.34M | 681.87M | 673.90M | 773.01M | 526.97M | 503.27M | 437.14M | 445.33M | 486.63M | 425.44M | 411.86M | 381.71M | 453.14M | 422.98M | 289.17M | 278.55M | 356.36M | 337.65M |
|
Short-term Investments
|
| | | | | | | | | | | 2.44M | 0.80M | 3.72M | 13.92M | 14.53M | 14.83M | 14.58M | 12.72M | 13.76M | 14.19M | 15.22M | 20.01M | 24.73M | 25.34M | 25.02M | 23.50M | 23.14M | 22.93M | 23.72M | 24.22M | 20.95M | 30.00M | 31.93M | 32.44M | 31.68M | 31.56M | 30.48M | 29.26M | 27.47M | 27.07M | 26.36M | 25.81M | 26.05M | 23.89M | 22.61M | 19.57M | 18.17M | 17.77M | 18.36M | 35.98M | 34.99M | 34.98M | 33.58M | 33.22M | 32.57M | 32.02M | 32.15M | 32.21M | 32.07M | 68.52M | 68.89M | 69.62M | 69.62M | 8.47M | 7.68M | 17.45M |
|
Cash & Current Investments
|
132.31M | 191.11M | 216.32M | 217.86M | 204.59M | 224.71M | 195.74M | 202.35M | 203.10M | 208.67M | 181.69M | 196.20M | 185.79M | 232.25M | 202.96M | 225.24M | 166.14M | 257.42M | 209.35M | 187.78M | 102.97M | 134.07M | 136.39M | 139.96M | 147.41M | 182.91M | 182.41M | 203.29M | 198.10M | 211.16M | 252.62M | 194.24M | 185.35M | 193.69M | 227.18M | 253.61M | 265.19M | 243.55M | 237.88M | 197.85M | 245.40M | 350.31M | 385.61M | 362.27M | 367.37M | 480.31M | 605.18M | 578.30M | 620.45M | 676.70M | 717.85M | 708.89M | 808.00M | 560.55M | 536.49M | 469.71M | 477.35M | 518.78M | 457.65M | 443.93M | 450.23M | 522.03M | 492.60M | 358.79M | 287.02M | 364.05M | 355.10M |
|
Receivables - Net
|
| | | | | | 59.69M | 63.87M | 70.50M | 67.54M | 75.00M | 64.83M | 71.46M | 66.57M | 74.25M | 78.89M | 85.76M | 69.14M | 73.29M | 76.35M | 97.56M | 86.07M | 90.35M | 88.45M | 100.04M | 91.86M | 95.06M | 98.63M | 105.93M | 104.67M | 97.80M | 109.68M | 130.82M | 147.46M | 148.33M | 144.85M | 165.49M | 145.25M | 156.64M | 159.89M | 176.36M | 153.46M | 146.31M | 145.43M | 168.14M | 151.40M | 155.01M | 156.22M | 171.57M | 161.07M | 151.19M | 157.39M | 188.31M | 226.49M | 204.10M | 227.49M | 257.41M | 237.79M | 237.66M | 245.32M | 272.18M | 240.10M | 228.05M | 252.52M | 277.64M | 271.85M | 270.68M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | | | 15.80M | | | | 17.10M | | | | 18.30M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 59.69M | 63.87M | 70.50M | 67.54M | 75.00M | 64.83M | 71.46M | 66.57M | 74.25M | 78.89M | 85.76M | 69.14M | 73.29M | 76.35M | 97.56M | 86.07M | 90.35M | 88.45M | 100.04M | 91.86M | 95.06M | 98.63M | 105.93M | 104.67M | 97.80M | 109.68M | 130.82M | 147.46M | 148.33M | 144.85M | 165.49M | 145.25M | 163.04M | 159.89M | 176.36M | 153.46M | 162.11M | 145.43M | 168.14M | 151.40M | 172.11M | 156.22M | 171.57M | 161.07M | 169.49M | 157.39M | 188.31M | 226.49M | 204.10M | 227.49M | 257.41M | 237.79M | 237.66M | 245.32M | 272.18M | 240.10M | 228.05M | 252.52M | 277.64M | 271.85M | 270.68M |
|
Current Deferred Tax Assets
|
| | -4.33M | | | | 2.81M | 4.01M | 4.30M | 4.16M | 4.01M | 3.82M | 3.77M | 3.80M | 5.08M | 4.36M | 3.65M | 3.15M | 2.80M | 3.03M | 3.47M | 1.67M | 1.84M | 1.99M | 1.62M | 1.77M | 2.10M | 2.52M | 3.40M | 2.52M | 3.16M | 2.69M | 2.69M | 2.62M | 2.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 6.90M | 8.66M | 11.26M | 11.35M | 12.47M | 11.36M | 13.08M | 13.44M | 14.34M | 11.55M | 14.96M | 16.30M | 16.94M | 13.00M | 14.49M | 15.16M | 14.66M | 15.33M | 17.58M | 15.48M | 19.79M | 16.40M | 17.81M | 15.74M | 15.70M | 18.05M | 20.41M | 24.08M | 24.13M | 28.55M | 33.28M | 31.57M | 30.12M | 33.45M | 40.48M | 35.03M | 36.86M | 38.51M | 39.68M | 42.25M | 43.67M | 43.66M | 53.26M | 52.84M | 50.62M | 58.45M | 57.79M | 55.07M | 91.21M | 99.83M | 82.29M | 66.17M | 50.61M | 50.85M | 58.05M | 51.73M | 60.09M | 78.68M | 75.93M | 63.53M | 70.38M |
|
Current Assets
|
| | 545.57M | | | | 265.14M | 278.89M | 298.45M | 298.49M | 273.17M | 287.56M | 292.04M | 328.69M | 299.12M | 320.05M | 284.56M | 360.09M | 318.03M | 280.97M | 232.04M | 240.10M | 249.78M | 245.73M | 281.93M | 304.21M | 304.17M | 320.85M | 327.34M | 383.02M | 369.28M | 324.66M | 344.04M | 373.18M | 409.38M | 427.01M | 472.07M | 429.61M | 430.92M | 391.18M | 487.96M | 549.17M | 583.81M | 546.22M | 601.11M | 708.43M | 841.93M | 804.09M | 867.71M | 920.05M | 933.58M | 948.57M | 1,090.66M | 873.47M | 870.35M | 829.21M | 858.65M | 844.31M | 770.13M | 765.77M | 823.02M | 858.27M | 835.85M | 750.70M | 707.64M | 760.48M | 729.76M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 80.63M | 81.34M | 81.79M | 81.62M | 80.06M | 78.59M | 77.17M | 76.53M | 75.52M | 71.08M | 67.71M | 65.37M | 64.28M | 60.63M | 58.05M | 57.64M | 55.91M | 56.69M | 54.46M | 59.26M | 69.72M | 75.67M | 78.08M | 84.62M | 90.44M | 89.45M | 97.44M | 100.45M | 98.73M | 97.47M | 94.38M | 100.55M | 101.57M | 104.83M | 105.29M | 119.38M | 137.73M | 135.02M | 136.66M | 133.10M | 135.12M | 132.87M | 135.85M | 131.38M | 122.41M | 114.79M | 85.62M | 80.84M | 79.30M | 81.79M | 81.91M | 86.11M | 83.17M | 80.97M | 80.84M | 82.51M | 81.52M | 79.74M | 79.63M | 85.20M |
|
Long-Term Investments
|
| | | | | | | | | | | 13.79M | 15.19M | 13.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 181.35M | | | | 221.99M | 223.20M | 226.92M | 228.56M | 228.26M | 224.78M | 225.28M | 221.76M | 245.79M | 246.73M | 243.64M | 243.08M | 244.57M | 259.35M | 25.53M | 25.53M | 285.61M | 279.42M | 305.89M | 307.23M | 308.29M | 498.64M | 489.34M | 460.39M | 452.92M | 507.66M | 506.83M | 695.67M | 707.56M | 712.48M | 716.91M | 704.81M | 701.83M | 694.90M | 700.03M | 690.96M | 685.73M | 691.32M | 690.64M | 688.48M | 709.70M | 738.58M | 746.04M | 749.90M | 754.21M | 783.02M | 786.17M | 978.86M | 965.85M | 974.85M | 977.36M | 982.16M | 1,004.74M | 1,005.27M | 1,003.88M | 1,004.75M | 1,011.13M | 1,092.20M | 1,245.32M | 1,277.86M | 1,284.71M |
|
Intangibles
|
| | | | | | 90.58M | 50.58M | 49.98M | 48.58M | 94.94M | 43.08M | 41.47M | 88.14M | 95.77M | 96.65M | 95.23M | 95.02M | 95.93M | 101.73M | 3.41M | 8.70M | 41.85M | 106.55M | 112.32M | 112.39M | 91.66M | 165.57M | 163.66M | 151.43M | 148.98M | 167.59M | 167.46M | 243.85M | 0.40M | 251.01M | 253.72M | 249.51M | 248.29M | 245.32M | 247.44M | 244.56M | 124.45M | 131.68M | 128.24M | 127.21M | 121.09M | 134.90M | 130.90M | 130.52M | 134.99M | 139.31M | 135.04M | 1,912.74M | 1,895.91M | 1,882.98M | 1,869.77M | 1,859.24M | 1,859.20M | 1,848.05M | 1,860.61M | 1,851.39M | 1,844.14M | 1,870.33M | 1,935.49M | 1,931.21M | 1,916.10M |
|
Goodwill & Intangibles
|
| | 181.35M | | | | 312.58M | 273.79M | 276.90M | 277.14M | 323.21M | 267.85M | 266.75M | 309.89M | 341.56M | 343.38M | 338.86M | 338.10M | 340.50M | 361.07M | 28.94M | 34.23M | 327.46M | 385.97M | 418.21M | 419.62M | 399.95M | 664.21M | 653.00M | 611.82M | 601.90M | 675.25M | 674.29M | 939.52M | 707.96M | 963.49M | 970.63M | 954.32M | 950.12M | 940.21M | 947.47M | 935.51M | 810.18M | 823.00M | 818.88M | 815.69M | 830.80M | 873.47M | 876.94M | 880.42M | 889.19M | 922.34M | 921.21M | 2,891.60M | 2,861.76M | 2,857.83M | 2,847.13M | 2,841.40M | 2,863.94M | 2,853.32M | 2,864.49M | 2,856.14M | 2,855.27M | 2,962.53M | 3,180.80M | 3,209.07M | 3,200.81M |
|
Long-Term Deferred Tax
|
| | | | | | 19.60M | 19.51M | 19.45M | 18.82M | 20.17M | 19.97M | 19.64M | 22.34M | 23.11M | 26.42M | 30.50M | 26.01M | 22.02M | 22.48M | 21.87M | 23.59M | 22.38M | 21.71M | 16.78M | 16.53M | 20.60M | 14.15M | 21.14M | 16.78M | 13.41M | 7.31M | 8.86M | 5.10M | 7.41M | 6.97M | 5.79M | 7.92M | 9.72M | 9.44M | 6.74M | 6.00M | 7.57M | 10.51M | 7.17M | | | | | | 2.25M | 2.12M | 2.17M | 3.26M | 3.15M | 3.65M | 5.66M | 12.04M | 27.23M | 23.84M | 24.34M | 36.74M | 61.34M | 40.32M | 53.55M | 66.87M | 61.23M |
|
Other Non-Current Assets
|
| | | | | | 6.20M | 6.59M | 6.93M | 8.40M | 7.91M | 8.06M | 6.81M | 6.25M | 6.21M | 5.64M | 4.71M | 4.23M | 3.97M | 3.86M | 4.50M | 6.01M | 5.96M | 5.63M | 4.97M | 4.08M | 4.29M | 4.92M | 4.86M | 48.94M | 5.78M | 7.07M | 7.95M | 11.09M | 14.97M | 16.53M | 15.57M | 14.68M | 27.50M | 27.80M | 29.02M | 31.29M | 39.19M | 27.82M | 30.47M | 32.54M | 28.63M | 29.15M | 29.96M | 31.06M | 29.48M | 31.02M | 39.09M | 37.73M | 38.75M | 53.43M | 57.66M | 61.46M | 73.68M | 86.87M | 64.12M | 70.47M | 89.58M | 96.00M | 101.58M | 103.53M | 105.50M |
|
Non-Current Assets
|
| | 88.38M | | | | 79.50M | 380.51M | 384.62M | 386.14M | 81.62M | 375.94M | 371.79M | 365.82M | 76.53M | 391.81M | 385.42M | 375.24M | 65.37M | 390.19M | 421.93M | 419.53M | 57.64M | 463.84M | 427.65M | 423.86M | 59.26M | 696.84M | 694.36M | 655.96M | 84.62M | 721.51M | 717.79M | 984.83M | 100.45M | 1,003.59M | 1,000.42M | 977.56M | 100.55M | 974.74M | 977.03M | 962.73M | 132.52M | 1,216.02M | 1,227.47M | 1,239.28M | 1,241.46M | 1,295.34M | 1,295.79M | 1,298.39M | 1,291.36M | 1,305.80M | 1,283.50M | 3,195.09M | 3,143.96M | 3,148.33M | 3,142.42M | 3,153.60M | 3,192.79M | 3,185.45M | 3,167.84M | 3,181.43M | 3,219.19M | 3,297.89M | 3,533.80M | 3,578.28M | 3,574.51M |
|
Assets
|
| | 633.95M | 630.25M | 613.43M | 604.72M | 644.61M | 659.41M | 683.07M | 684.63M | 657.44M | 663.51M | 663.82M | 694.52M | 694.14M | 711.86M | 669.98M | 735.33M | 690.20M | 671.16M | 653.97M | 659.64M | 663.21M | 709.57M | 709.57M | 728.08M | 736.67M | 1,017.69M | 1,021.71M | 1,038.97M | 1,019.16M | 1,046.16M | 1,061.83M | 1,358.01M | 1,413.32M | 1,430.60M | 1,472.49M | 1,407.17M | 1,419.45M | 1,365.93M | 1,464.99M | 1,511.90M | 1,560.13M | 1,762.23M | 1,828.57M | 1,947.70M | 2,083.39M | 2,099.43M | 2,163.51M | 2,218.45M | 2,224.94M | 2,254.36M | 2,374.16M | 4,068.56M | 4,014.30M | 3,977.54M | 4,001.07M | 3,997.91M | 3,962.92M | 3,951.23M | 3,990.87M | 4,039.70M | 4,055.04M | 4,048.59M | 4,241.44M | 4,338.76M | 4,304.27M |
|
Accounts Payables
|
22.68M | 21.32M | 25.12M | 29.31M | 23.47M | 24.14M | 23.98M | 26.98M | 23.58M | 22.74M | 24.60M | 29.22M | 24.96M | 28.42M | 27.68M | 28.54M | 29.70M | 26.89M | 29.86M | 29.71M | 27.82M | 27.30M | 26.97M | 31.00M | 30.29M | 31.45M | 33.88M | 36.52M | 39.21M | 38.03M | 45.84M | 50.53M | 51.12M | 63.61M | 59.21M | 67.67M | 59.40M | 62.77M | 72.06M | 61.27M | 66.85M | 67.17M | 79.62M | 87.17M | 73.45M | 80.05M | 82.09M | 84.74M | 80.61M | 80.67M | 85.78M | 105.48M | 90.26M | 100.32M | 108.39M | 122.71M | 120.22M | 110.28M | 121.82M | 150.19M | 128.16M | 138.38M | 178.25M | 151.30M | 131.10M | 144.49M | 135.26M |
|
Dividends payables
|
| | 9.35M | | | | 10.59M | 10.66M | 10.61M | 12.37M | 12.16M | 12.18M | 12.09M | 13.89M | 13.73M | 13.75M | 13.51M | 15.41M | 15.16M | 15.05M | 14.83M | 16.39M | 16.30M | 16.22M | 16.23M | 18.27M | 18.18M | 18.21M | 18.04M | 20.33M | 20.02M | 19.85M | 19.71M | 21.95M | 21.85M | 21.90M | 21.80M | 24.57M | 24.44M | 24.37M | 24.39M | 27.51M | 27.45M | 27.29M | 27.25M | 29.19M | 29.28M | 29.27M | 29.14M | 30.97M | 30.84M | 30.97M | 31.07M | 33.80M | 33.86M | 34.01M | 34.10M | 37.44M | 37.27M | 37.30M | 37.36M | 39.59M | 39.47M | 39.57M | 39.51M | 41.64M | 41.41M |
|
Payables
|
22.68M | 21.32M | 34.47M | 29.31M | 23.47M | 24.14M | 34.56M | 37.64M | 34.19M | 35.12M | 36.77M | 41.40M | 37.05M | 42.31M | 41.41M | 42.28M | 43.21M | 42.30M | 45.03M | 44.76M | 42.65M | 43.68M | 43.27M | 47.21M | 46.52M | 49.72M | 52.06M | 54.73M | 57.25M | 58.36M | 65.86M | 70.38M | 70.83M | 85.56M | 81.07M | 89.57M | 81.19M | 87.34M | 96.50M | 85.64M | 91.23M | 94.68M | 107.06M | 114.46M | 100.70M | 109.24M | 111.38M | 114.00M | 109.75M | 111.64M | 116.62M | 136.45M | 121.33M | 134.11M | 142.25M | 156.72M | 154.32M | 147.72M | 159.08M | 187.49M | 165.51M | 177.97M | 217.72M | 190.87M | 170.61M | 186.13M | 176.67M |
|
Accumulated Expenses
|
| | | | | | 48.61M | 16.86M | 29.34M | 32.14M | 41.54M | 16.49M | 24.70M | 33.98M | 41.27M | 14.93M | 19.20M | 29.52M | 40.14M | 17.69M | 24.65M | 33.29M | 42.48M | 18.99M | 28.96M | 36.78M | 44.92M | 22.38M | 35.08M | 43.39M | 51.04M | 16.67M | 33.18M | 36.72M | 61.08M | 20.66M | 37.80M | 40.26M | 66.48M | 22.27M | 40.14M | 42.52M | 64.20M | 18.63M | 40.81M | 50.11M | 81.87M | 36.49M | 61.65M | 71.75M | 104.40M | 50.09M | 68.75M | 78.48M | 114.81M | 48.07M | 63.72M | 75.80M | 112.89M | 52.41M | 72.32M | 79.38M | 93.28M | 51.76M | 70.85M | 98.13M | 130.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.14M | 124.84M | 62.46M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.41M | 27.83M | 29.23M | 29.06M | 30.95M | 31.98M | 32.42M | 31.58M | 31.24M | 31.01M | 30.76M | 29.18M | 28.97M | 28.57M | 29.60M | 28.84M | 28.83M | 28.96M | 30.13M | 31.07M | 31.43M | 32.56M | 33.22M | 33.15M |
|
Current Taxes
|
| | 71.50M | | | | 1.07M | 5.42M | | | 2.87M | 10.42M | | | | 7.22M | | | 3.77M | 5.11M | 6.58M | 4.57M | 5.04M | 19.63M | 4.59M | 2.96M | 3.75M | 10.31M | 3.35M | 4.33M | 7.78M | 15.81M | 13.06M | 6.86M | 9.11M | 7.95M | 1.77M | 12.67M | 8.45M | 8.40M | 8.23M | 3.82M | | 3.83M | | | | | | | | | | | | | | | 31.01M | 37.00M | 17.83M | 28.82M | 40.39M | 44.55M | 30.48M | 30.55M | 13.04M |
|
Current Deferred Revenue
|
| | | | | | 25.03M | 25.58M | 27.80M | 30.02M | 28.25M | 26.98M | 28.95M | 29.90M | 30.50M | 30.89M | 32.40M | 33.32M | 29.32M | 30.16M | 35.42M | 37.66M | 36.50M | 34.53M | 40.58M | 44.32M | 38.49M | 40.80M | 44.04M | 34.08M | 33.25M | 32.94M | 37.25M | 51.21M | 47.49M | 43.42M | 65.73M | 57.53M | 49.70M | 40.81M | 59.18M | 50.51M | 47.66M | 41.33M | 59.18M | 58.73M | 53.99M | 46.44M | 67.92M | 65.12M | 63.10M | 54.78M | 72.15M | 169.36M | 152.04M | 150.26M | 164.19M | 147.81M | 152.43M | 150.15M | 175.12M | 168.05M | 159.76M | 157.06M | 177.32M | 170.90M | 167.85M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 2.40M | | 2.72M | 3.09M | | 0.21M | 1.05M | 1.07M | 0.56M | 0.51M | 0.32M | 0.42M | 0.29M | 0.41M | 0.77M | 1.78M | 2.38M | | | | 21.19M | 20.71M | 20.22M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | 109.28M | 85.51M | 91.33M | 97.28M | 109.42M | 95.28M | 90.69M | 106.19M | 113.18M | 95.33M | 94.81M | 105.15M | 118.25M | 97.71M | 109.29M | 119.20M | 127.29M | 120.57M | 121.70M | 134.85M | 139.78M | 128.73M | 140.04M | 154.70M | 158.21M | 136.22M | 155.09M | 182.13M | 201.14M | 161.60M | 186.49M | 197.79M | 221.13M | 157.12M | 198.78M | 191.52M | 218.92M | 207.65M | 228.53M | 247.30M | 276.29M | 227.88M | 271.30M | 280.94M | 315.70M | 272.56M | 293.24M | 412.71M | 438.29M | 384.02M | 410.81M | 400.94M | 484.25M | 455.89M | 459.75M | 671.50M | 667.07M | 538.14M | 481.83M | 518.92M | 521.31M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.53M | | | | 1,982.42M | 1,859.10M | 1,735.61M | 1,674.19M | 1,612.70M | 1,551.13M | 1,489.49M | 1,240.63M | 1,241.13M | 1,296.64M | 1,472.16M | 1,430.20M | 1,368.26M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 3.92M | 4.71M | 4.30M | 7.01M | 7.83M | 9.48M | 8.47M | 11.75M | 10.09M | 9.93M | 9.34M | 8.88M | 9.32M | 9.15M | 9.43M | 8.68M | 8.39M | 7.72M | 7.23M | 8.17M | 7.21M | 8.70M | 6.14M | 7.58M | 3.73M | 3.47M | 3.18M | 1.93M | 1.34M | 0.91M | 0.45M | 0.31M | 0.62M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 3.73M | 3.71M | 3.81M | 3.83M | 3.71M | 3.39M | 2.85M | 2.54M | 2.59M | 2.58M | 2.50M | 2.43M | 2.40M | 2.40M | | | 2.92M | 2.53M | 2.10M | 1.71M | 1.70M | 1.99M | 1.79M | 1.97M | 1.71M | 2.77M | 2.95M | 23.04M | 24.89M | 25.03M | 25.69M | 23.63M | 21.19M | | | 19.01M | 45.29M | 13.47M | 13.56M | 15.50M | 105.35M | 18.44M | 15.14M | 16.02M | 106.10M | 15.78M | 15.02M | 14.97M | 106.03M | 10.99M | 6.60M | 6.07M | 148.14M | 9.33M | 8.23M | 7.94M | 175.98M | 15.05M | 14.77M | 16.57M | 206.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.45M | 285.10M | 305.24M | 272.27M | 310.70M | 309.40M | 304.54M | 259.98M | 281.00M | 264.30M | 257.80M | 208.62M | 230.93M | 225.24M | 230.34M | 198.38M | 221.50M | 214.72M | 213.80M | 177.52M | 192.81M | 191.00M | 190.31M | 190.25M |
|
Other Non-Current Liabilities
|
| | | | | | 21.85M | 21.26M | 22.29M | 22.29M | 21.91M | 20.95M | 20.74M | 20.16M | 20.65M | 21.73M | 20.14M | 19.48M | 22.33M | 18.30M | 18.95M | 16.92M | 16.42M | 15.90M | 14.79M | 17.76M | 21.83M | 22.59M | 30.65M | 30.88M | 33.08M | 36.01M | 35.53M | 37.03M | 37.19M | 36.91M | 37.74M | 39.66M | 38.99M | 36.07M | 36.42M | 36.76M | 42.01M | 25.11M | 25.96M | 26.82M | 27.74M | 28.80M | 29.79M | 29.25M | 30.28M | 31.30M | 31.00M | 29.09M | 34.21M | 35.33M | 34.83M | 36.45M | 30.34M | 31.26M | 35.73M | 36.75M | 40.45M | 41.90M | 46.31M | 48.07M | 45.09M |
|
Total Non-Current Liabilities
|
| | | | | | 120.35M | 95.59M | 102.59M | 107.91M | 120.34M | 106.19M | 99.06M | 113.97M | 121.23M | 103.61M | 102.66M | 112.56M | 126.08M | 106.24M | 117.36M | 127.45M | 135.71M | 128.94M | 165.70M | 177.94M | 183.25M | 437.32M | 449.99M | 464.44M | 468.70M | 513.38M | 533.06M | 793.43M | 816.44M | 775.47M | 822.66M | 832.18M | 854.56M | 788.65M | 829.05M | 820.73M | 845.87M | 1,045.24M | 1,085.85M | 1,127.93M | 1,159.27M | 1,118.06M | 1,153.25M | 1,157.90M | 1,178.31M | 1,124.16M | 1,127.17M | 2,771.75M | 2,648.69M | 2,468.08M | 2,359.10M | 2,292.63M | 2,312.65M | 2,219.23M | 2,153.38M | 2,112.55M | 2,102.13M | 2,015.13M | 2,138.21M | 2,135.51M | 2,072.76M |
|
Total Liabilities
|
107.56M | 118.06M | 133.12M | 104.33M | 111.77M | 117.31M | 142.20M | 116.85M | 124.88M | 130.19M | 142.25M | 127.14M | 119.80M | 134.13M | 141.88M | 125.34M | 122.80M | 132.04M | 148.42M | 124.54M | 136.31M | 144.37M | 152.13M | 144.85M | 180.49M | 195.70M | 205.09M | 459.92M | 480.65M | 495.32M | 501.78M | 549.38M | 568.60M | 830.46M | 853.62M | 812.38M | 860.40M | 871.84M | 893.55M | 824.72M | 865.47M | 857.49M | 887.87M | 1,070.35M | 1,111.81M | 1,154.75M | 1,187.01M | 1,146.85M | 1,183.04M | 1,187.15M | 1,208.59M | 1,155.47M | 1,158.18M | 2,800.84M | 2,682.90M | 2,503.41M | 2,393.92M | 2,329.08M | 2,342.99M | 2,250.49M | 2,189.11M | 2,149.30M | 2,142.58M | 2,057.02M | 2,184.53M | 2,183.58M | 2,117.86M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.53M | | | | 1,982.42M | 1,859.10M | 1,735.61M | 1,674.19M | 1,612.70M | 1,551.13M | 1,489.49M | 1,427.77M | 1,365.97M | 1,359.10M | 1,472.16M | 1,430.20M | 1,368.26M |
|
Common Equity
|
| | 500.83M | | | | 502.41M | 542.56M | 558.19M | 554.44M | 515.19M | 536.37M | 544.02M | 560.39M | 552.26M | 586.51M | 547.18M | 603.29M | 541.78M | 546.62M | 517.65M | 515.27M | 511.08M | 501.63M | 529.08M | 532.38M | 531.58M | 557.77M | 541.06M | 543.66M | 517.38M | 496.78M | 493.23M | 527.55M | 559.69M | 618.22M | 612.09M | 535.33M | 525.90M | 541.21M | 599.52M | 654.41M | 672.26M | 691.88M | 716.76M | 792.96M | 896.38M | 952.57M | 980.47M | 1,031.30M | 1,016.35M | 1,098.89M | 1,215.98M | 1,267.72M | 1,331.41M | 1,474.13M | 1,607.15M | 1,668.83M | 1,619.93M | 1,700.74M | 1,801.75M | 1,890.40M | 1,912.46M | 1,991.56M | 2,056.92M | 2,155.18M | 2,186.41M |
|
Shareholder's Equity
|
46.93M | 47.15M | 500.83M | 7.29M | 7.20M | 172.05M | 502.41M | 542.56M | 558.19M | 554.44M | 515.19M | 536.37M | 544.02M | 560.39M | 552.26M | 586.51M | 547.18M | 603.29M | 541.78M | 546.62M | 517.65M | 515.27M | 511.08M | 501.63M | 529.08M | 532.38M | 531.58M | 557.77M | 541.06M | 543.66M | 517.38M | 496.78M | 493.23M | 527.55M | 559.69M | 618.22M | 612.09M | 535.33M | 525.90M | 541.21M | 599.52M | 654.41M | 672.26M | 691.88M | 716.76M | 792.96M | 896.38M | 952.57M | 980.47M | 1,031.30M | 1,016.35M | 1,098.89M | 1,215.98M | 1,267.72M | 1,331.41M | 1,474.13M | 1,607.15M | 1,668.83M | 1,619.93M | 1,700.74M | 1,801.75M | 1,890.40M | 1,912.46M | 1,991.56M | 2,056.92M | 2,155.18M | 2,186.41M |
|
Liabilities and Shareholders Equity
|
| | 633.95M | 630.25M | 613.43M | 604.72M | 644.61M | 659.41M | 683.07M | 684.63M | 657.44M | 663.51M | 663.82M | 694.52M | 694.14M | 711.86M | 669.98M | 735.33M | 690.20M | 671.16M | 653.97M | 659.64M | 663.21M | 709.57M | 709.57M | 728.08M | 736.67M | 1,017.69M | 1,021.71M | 1,038.97M | 1,019.16M | 1,046.16M | 1,061.83M | 1,358.01M | 1,413.32M | 1,430.60M | 1,472.49M | 1,407.17M | 1,419.45M | 1,365.93M | 1,464.99M | 1,511.90M | 1,560.13M | 1,762.23M | 1,828.57M | 1,947.70M | 2,083.39M | 2,099.43M | 2,163.51M | 2,218.45M | 2,224.94M | 2,254.36M | 2,374.16M | 4,068.56M | 4,014.30M | 3,977.54M | 4,001.07M | 3,997.91M | 3,962.92M | 3,951.23M | 3,990.87M | 4,039.70M | 4,055.04M | 4,048.59M | 4,241.44M | 4,338.76M | 4,304.27M |
|
Treasury Shares
|
| | | | | | | 0.30M | 0.81M | 1.36M | 2.25M | 0.15M | 0.66M | 0.93M | 0.38M | 0.27M | 1.48M | 2.02M | 0.36M | 0.53M | 1.33M | 1.83M | 0.37M | 0.38M | 0.77M | 1.21M | 0.31M | 0.25M | 0.71M | 1.22M | 0.26M | 0.51M | 0.98M | 1.28M | 0.18M | 0.16M | 0.58M | 1.20M | 0.14M | 0.28M | 0.49M | 0.66M | 1.99M | 0.34M | 0.61M | 0.66M | 2.74M | 0.13M | 3.10M | 0.53M | 3.55M | 3.60M | 3.60M | 0.05M | 3.61M | 3.63M | 3.64M | 0.17M | 0.43M | 4.24M | 4.35M | 0.38M | 4.65M | 4.78M | 4.92M | 5.10M | 5.37M |
|
Retained Earnings
|
| | -10.22M | | | | -21.39M | 817.79M | 852.43M | 883.37M | 912.08M | 945.44M | 490.81M | 524.90M | 559.71M | 595.74M | 626.77M | 664.72M | 700.52M | 737.65M | 775.25M | 810.40M | 849.50M | 889.15M | 934.51M | 977.64M | 1,021.65M | 1,063.41M | 1,113.13M | 1,159.58M | 1,283.93M | 1,330.66M | 1,377.66M | 1,421.12M | 1,458.82M | 1,507.30M | 28.28M | 78.46M | 122.84M | 184.07M | 244.39M | 309.15M | 373.23M | 439.89M | 501.33M | 573.35M | 633.15M | 705.09M | 772.59M | 842.30M | 912.51M | 989.19M | 1,068.06M | 1,109.18M | 1,179.74M | 1,282.53M | 1,380.02M | 1,477.24M | 1,505.10M | 1,616.35M | 1,719.93M | 1,838.48M | 1,888.50M | 1,998.95M | 2,104.30M | 2,211.20M | 2,323.41M |