|
Cash & Equivalents
|
51.62M | 43.12M | 61.00M | | | 205.94M | 222.68M | 198.76M | 176.82M | 155.25M | 132.80M | 49.27M | 51.52M | 85.25M | 183.48M | 67.58M | 56.43M | 87.39M | 78.26M | 104.44M | 71.58M | 61.08M | 90.47M | 115.27M | 91.83M | 109.09M | 141.16M | 172.63M | 147.76M | 153.86M | 185.10M | 104.84M | 94.63M | 115.17M | 161.41M | 316.26M | 325.61M | 375.17M | 116.94M | 156.83M | 134.49M | 179.96M | 196.51M | 249.17M | 308.35M | 277.84M | 322.85M | 301.82M | 222.60M | 253.73M | 201.69M | 233.33M | 262.04M | 248.73M | 304.52M | 336.78M | 323.98M | 342.76M | 376.96M | 383.18M | 359.78M | 307.43M | 374.95M | 504.44M | 387.57M | 370.99M | 506.28M |
|
Short-term Investments
|
19.60M | 20.85M | 26.27M | 31.54M | 34.18M | 77.18M | 93.23M | 105.72M | 140.63M | 138.90M | 189.39M | 159.54M | 140.81M | 124.88M | 143.51M | 136.02M | 129.70M | 120.04M | 141.47M | 129.41M | 126.75M | 141.90M | 142.16M | 143.19M | 144.91M | 145.50M | 148.41M | 141.75M | 131.98M | 134.41M | 129.21M | 65.50M | 122.12M | 117.01M | 50.70M | 51.70M | | | | | | | | | | | | | | | | | | | | 108.45M | | 108.43M | 118.20M | 106.95M | 123.91M | 72.85M | 116.38M | 82.44M | 99.12M | 179.58M | 72.25M |
|
Cash & Current Investments
|
71.22M | 63.98M | 87.27M | 31.54M | 34.18M | 283.12M | 315.91M | 304.48M | 317.45M | 294.15M | 322.19M | 208.81M | 192.34M | 210.13M | 327.00M | 203.61M | 186.13M | 207.44M | 219.73M | 233.86M | 198.32M | 202.98M | 232.62M | 258.46M | 236.74M | 254.59M | 289.56M | 314.38M | 279.74M | 288.27M | 314.31M | 170.34M | 216.75M | 232.18M | 212.11M | 367.96M | 325.61M | 375.17M | 116.94M | 156.83M | 134.49M | 179.96M | 196.51M | 249.17M | 308.35M | 277.84M | 322.85M | 301.82M | 222.60M | 253.73M | 201.69M | 233.33M | 262.04M | 248.73M | 304.52M | 445.23M | 323.98M | 451.18M | 495.16M | 490.13M | 483.69M | 380.28M | 491.33M | 586.88M | 486.69M | 550.57M | 578.53M |
|
Receivables - Net
|
| | | 8.14M | 11.49M | 7.20M | 9.71M | 21.23M | 8.78M | 8.59M | 8.57M | 21.53M | 40.55M | 24.55M | 32.38M | 24.12M | 24.61M | 23.73M | 27.02M | 29.32M | 28.65M | 27.97M | 28.64M | 27.96M | 28.61M | 29.88M | 28.41M | 33.52M | 41.40M | 39.47M | 39.04M | 44.80M | 44.73M | 45.10M | 45.53M | 26.03M | 50.06M | 44.71M | 94.85M | 60.09M | 48.71M | 46.69M | 59.83M | 64.49M | 49.76M | 88.01M | 71.98M | 64.86M | 67.21M | 64.71M | 67.37M | 65.32M | 55.51M | 53.85M | 48.59M | 58.07M | 75.23M | 76.41M | 72.52M | 75.72M | 71.65M | 72.09M | 79.09M | 69.90M | 64.32M | 63.98M | 59.98M |
|
Receivables - Other
|
20.32M | 16.57M | 13.09M | 11.49M | 10.50M | 10.97M | 10.85M | 11.65M | 11.36M | 11.09M | 10.54M | | | | 7.30M | 11.60M | | 12.00M | 11.60M | 13.50M | 14.70M | 12.90M | 12.30M | 12.40M | 13.20M | 13.20M | 13.10M | 16.90M | 23.00M | 22.30M | 22.70M | 27.10M | 24.60M | 25.40M | 24.90M | 27.45M | 25.60M | 23.00M | 42.00M | 35.00M | 48.09M | 42.41M | 33.01M | 37.60M | 46.55M | 32.51M | 34.72M | 41.11M | 32.67M | 32.78M | 31.38M | 30.96M | 29.32M | 36.49M | 33.00M | 35.94M | 35.02M | | | | | | | | | | |
|
Receivables
|
| | | 19.63M | 21.99M | 18.17M | 20.56M | 32.88M | 20.14M | 19.68M | 19.11M | 21.53M | 40.55M | 24.55M | 39.68M | 35.72M | 24.61M | 35.73M | 38.62M | 42.82M | 43.35M | 40.87M | 40.94M | 40.37M | 41.81M | 43.08M | 41.51M | 50.42M | 64.40M | 61.77M | 61.74M | 71.90M | 69.33M | 70.50M | 70.43M | 53.48M | 75.66M | 67.71M | 136.85M | 95.09M | 96.80M | 89.10M | 92.84M | 102.09M | 96.31M | 120.52M | 106.69M | 105.96M | 99.89M | 97.48M | 98.75M | 96.27M | 84.83M | 90.34M | 81.59M | 94.01M | 110.25M | 76.41M | 72.52M | 75.72M | 71.65M | 72.09M | 79.09M | 69.90M | 64.32M | 63.98M | 59.98M |
|
Current Deferred Tax Assets
|
9.55M | 9.97M | 10.51M | 11.17M | 10.41M | 2.38M | 2.03M | 1.13M | 4.66M | 4.38M | 4.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
10.26M | 15.08M | 11.38M | 27.09M | 10.29M | 27.03M | 13.62M | 15.86M | 9.49M | 25.34M | 16.46M | 17.42M | 11.46M | 17.33M | 12.21M | 12.99M | 10.25M | 19.60M | 12.15M | 12.86M | 10.40M | 12.27M | 8.83M | 12.93M | 11.00M | 12.78M | 9.31M | 10.72M | 11.00M | 11.21M | 9.72M | 9.99M | 10.85M | 14.42M | 9.69M | 11.75M | 11.40M | 19.91M | 18.18M | 16.51M | 17.18M | 19.99M | 15.61M | 16.75M | 18.64M | 20.44M | 17.72M | 22.13M | 27.39M | 34.12M | 27.45M | 29.32M | 32.28M | 34.17M | 41.39M | 27.00M | 31.45M | 29.21M | 25.73M | 29.74M | 34.07M | 37.91M | 33.63M | 29.29M | 31.57M | 34.82M | 41.03M |
|
Current Assets
|
125.55M | 121.84M | 134.72M | 184.79M | 120.04M | 347.59M | 357.28M | 373.17M | 353.14M | 344.79M | 363.31M | 366.51M | 368.42M | 377.15M | 414.06M | 300.06M | 346.25M | 351.24M | 394.87M | 339.32M | 300.36M | 308.72M | 395.19M | 342.06M | 322.89M | 346.18M | 362.89M | 395.83M | 398.59M | 406.44M | 432.49M | 359.76M | 335.47M | 344.38M | 385.69M | 437.27M | 441.01M | 484.18M | 271.62M | 304.10M | 278.35M | 338.37M | 420.87M | 461.28M | 504.11M | 521.40M | 569.41M | 575.34M | 520.31M | 564.20M | 478.04M | 559.45M | 581.85M | 561.40M | 630.28M | 651.03M | 636.25M | 694.35M | 711.66M | 720.73M | 719.66M | 613.30M | 723.19M | 781.35M | 678.57M | 760.68M | 802.34M |
|
Property, Plant & Equipment (Net)
|
| | | 40.03M | | 38.81M | 38.31M | 0.70M | 38.42M | 39.80M | 39.14M | 38.23M | 38.18M | 38.14M | 39.08M | 38.91M | 40.74M | 40.92M | 41.00M | 40.09M | 38.59M | 37.20M | 36.63M | 38.64M | 37.35M | 37.43M | 36.46M | 35.74M | 37.42M | 38.31M | 39.74M | 39.28M | 38.74M | 37.84M | 38.65M | 37.67M | 38.70M | 39.34M | 52.64M | 53.23M | 53.98M | 54.10M | 51.55M | 51.73M | 51.46M | 50.72M | 51.10M | 52.61M | 50.98M | 48.41M | 49.42M | 46.97M | 44.58M | 41.59M | 37.93M | 35.74M | 32.50M | 31.46M | 31.41M | 30.71M | 28.62M | 32.17M | 27.55M | 25.57M | 24.49M | 23.42M | 27.44M |
|
Goodwill
|
540.43M | 565.79M | 571.58M | 581.67M | 586.55M | 588.87M | 609.75M | 635.31M | 635.64M | 635.94M | 636.18M | 642.33M | 642.68M | 643.06M | 645.46M | 648.82M | 648.82M | 648.82M | 649.01M | 658.74M | 658.74M | 658.84M | 658.84M | 658.84M | 658.84M | 659.24M | 659.32M | 659.32M | 659.32M | 659.19M | 659.19M | 659.19M | 660.04M | 660.04M | 660.04M | 660.04M | 660.04M | 660.04M | 819.07M | 809.61M | 813.92M | 769.69M | 766.17M | 774.53M | 789.81M | 787.00M | 792.36M | 800.27M | 801.50M | 801.94M | 798.26M | 798.87M | 794.79M | 784.90M | 774.57M | 800.42M | 802.94M | 806.67M | 801.56M | 807.16M | 805.92M | 806.07M | 813.55M | 804.82M | 808.91M | 864.76M | 860.95M |
|
Intangibles
|
11.23M | 10.45M | 9.90M | 43.52M | 8.81M | 6.70M | 6.24M | 21.01M | 18.13M | 16.50M | 15.24M | 14.00M | 12.98M | 12.15M | 11.35M | 10.58M | 9.88M | 9.23M | 8.59M | 8.01M | 7.47M | 6.95M | 6.49M | 6.04M | 5.59M | 5.23M | 4.91M | 4.59M | 4.29M | 3.99M | 3.76M | 3.57M | 3.43M | 3.28M | 3.14M | 76.88M | 2.85M | 2.71M | 341.75M | 339.64M | 342.89M | 378.37M | 367.20M | 446.23M | 458.75M | 454.81M | 465.19M | 481.75M | 481.54M | 479.51M | 472.92M | 471.21M | 458.66M | 433.09M | 406.81M | 409.16M | 410.98M | 415.11M | 401.97M | 409.45M | 404.15M | 335.55M | 342.59M | 327.88M | 329.92M | 342.27M | 335.04M |
|
Goodwill & Intangibles
|
551.66M | 576.23M | 581.48M | 625.20M | 595.36M | 595.57M | 616.00M | 656.33M | 653.77M | 652.45M | 651.42M | 656.33M | 655.65M | 655.21M | 656.81M | 659.40M | 658.71M | 658.05M | 657.61M | 666.75M | 666.21M | 665.79M | 665.33M | 664.88M | 664.43M | 664.47M | 664.23M | 663.91M | 663.61M | 663.18M | 662.95M | 662.76M | 663.47M | 663.32M | 663.18M | 736.91M | 662.89M | 662.75M | 1,160.82M | 1,149.25M | 1,156.81M | 1,148.06M | 1,133.37M | 1,220.76M | 1,248.55M | 1,241.81M | 1,257.55M | 1,282.02M | 1,283.04M | 1,281.46M | 1,271.18M | 1,270.08M | 1,253.45M | 1,217.99M | 1,181.38M | 1,209.57M | 1,213.92M | 1,221.79M | 1,203.53M | 1,216.61M | 1,210.07M | 1,141.62M | 1,156.13M | 1,132.70M | 1,138.83M | 1,207.04M | 1,195.99M |
|
Long-Term Deferred Tax
|
| | | -20.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
12.29M | 12.06M | 12.52M | 9.30M | 9.04M | 11.10M | 11.06M | 20.99M | 10.35M | 11.95M | 16.80M | 25.19M | 25.84M | 26.01M | 26.58M | 23.23M | 23.12M | 23.54M | 21.03M | 21.05M | 21.12M | 24.45M | 25.50M | 25.98M | 25.46M | 24.47M | 22.54M | 21.14M | 20.42M | 21.53M | 24.96M | 22.93M | 21.66M | 21.36M | 20.11M | 19.55M | 18.84M | 16.17M | 38.57M | 37.11M | 36.87M | 41.63M | 45.66M | 45.85M | 20.48M | 21.72M | 23.99M | 28.79M | 36.67M | 34.51M | 36.05M | 33.39M | 33.06M | 31.70M | 29.70M | 31.27M | 32.07M | 31.36M | 32.59M | 34.53M | 33.07M | 31.95M | 40.21M | 40.36M | 60.79M | 59.14M | 54.90M |
|
Non-Current Assets
|
708.80M | 713.45M | 714.52M | 727.65M | 725.44M | 719.04M | 761.86M | 780.33M | 773.80M | 775.39M | 781.87M | 784.35M | 784.28M | 785.46M | 790.93M | 790.00M | 791.02M | 790.97M | 788.23M | 796.48M | 794.51M | 796.41M | 796.43M | 798.46M | 796.22M | 796.65M | 793.81M | 791.38M | 792.02M | 793.40M | 798.03M | 795.35M | 797.74M | 796.41M | 795.82M | 794.14M | 794.31M | 792.13M | 1,252.04M | 1,239.58M | 1,356.83M | 1,349.68M | 1,333.10M | 1,418.85M | 1,421.80M | 1,412.49M | 1,434.31M | 1,485.50M | 1,489.64M | 1,480.75M | 1,468.37M | 1,458.74M | 1,436.68M | 1,390.51M | 1,342.29M | 1,369.45M | 1,362.73M | 1,365.39M | 1,368.68M | 1,381.12M | 1,367.32M | 1,298.21M | 1,314.37M | 1,303.33M | 1,323.48M | 1,390.90M | 1,379.93M |
|
Assets
|
834.36M | 835.29M | 849.24M | 912.43M | 845.48M | 1,066.63M | 1,119.14M | 1,153.50M | 1,126.94M | 1,120.17M | 1,145.18M | 1,150.86M | 1,152.70M | 1,162.61M | 1,204.99M | 1,090.06M | 1,137.27M | 1,142.21M | 1,183.10M | 1,135.80M | 1,094.87M | 1,105.14M | 1,191.62M | 1,140.52M | 1,119.11M | 1,142.82M | 1,156.70M | 1,187.20M | 1,190.61M | 1,199.84M | 1,230.52M | 1,155.11M | 1,133.22M | 1,140.79M | 1,181.51M | 1,231.41M | 1,235.33M | 1,276.32M | 1,523.66M | 1,543.68M | 1,635.18M | 1,688.05M | 1,753.97M | 1,880.13M | 1,925.91M | 1,933.89M | 2,003.73M | 2,060.84M | 2,009.95M | 2,044.95M | 1,946.41M | 2,018.19M | 2,018.52M | 1,951.92M | 1,972.57M | 2,020.48M | 1,998.98M | 2,059.74M | 2,080.34M | 2,101.84M | 2,086.97M | 1,911.51M | 2,037.55M | 2,084.68M | 2,002.05M | 2,151.59M | 2,182.27M |
|
Accounts Payables
|
65.48M | 56.33M | 52.94M | 50.40M | 50.45M | 50.08M | 47.57M | 86.19M | 61.08M | 40.47M | 39.88M | 41.69M | 53.07M | 42.88M | 44.41M | 45.26M | 44.81M | 40.62M | 40.74M | 36.36M | 37.39M | 37.23M | 37.68M | 34.93M | 39.22M | 39.77M | 39.51M | 43.55M | 52.97M | 52.64M | 54.43M | 54.18M | 48.76M | 48.57M | 51.03M | 47.59M | 54.15M | 51.36M | 57.16M | 56.11M | 61.38M | 65.49M | 66.84M | 69.01M | 80.62M | 89.14M | 79.53M | 61.74M | 57.68M | 65.46M | 62.65M | 64.02M | 65.14M | 73.76M | 72.04M | 73.90M | 95.38M | 82.25M | 79.73M | 88.29M | 88.40M | 92.56M | 98.11M | 100.01M | 92.41M | 88.26M | 91.42M |
|
Notes Payables
|
44.10M | 39.52M | 19.25M | 21.00M | 102.75M | 42.50M | 42.50M | 42.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
109.58M | 95.86M | 72.19M | 71.40M | 153.20M | 92.58M | 90.07M | 128.69M | 61.08M | 40.47M | 39.88M | 41.69M | 53.07M | 42.88M | 44.41M | 45.26M | 44.81M | 40.62M | 40.74M | 36.36M | 37.39M | 37.23M | 37.68M | 34.93M | 39.22M | 39.77M | 39.51M | 43.55M | 52.97M | 52.64M | 54.43M | 54.18M | 48.76M | 48.57M | 51.03M | 47.59M | 54.15M | 51.36M | 57.16M | 56.11M | 61.38M | 65.49M | 66.84M | 69.01M | 80.62M | 89.14M | 79.53M | 61.74M | 57.68M | 65.46M | 62.65M | 64.02M | 65.14M | 73.76M | 72.04M | 73.90M | 95.38M | 82.25M | 79.73M | 88.29M | 88.40M | 92.56M | 98.11M | 100.01M | 92.41M | 88.26M | 91.42M |
|
Accumulated Expenses
|
25.43M | 43.49M | 51.15M | 64.39M | 24.95M | 38.67M | 53.01M | 61.13M | 25.06M | 38.24M | 49.09M | 59.97M | 24.12M | 39.47M | 55.73M | 68.17M | 23.45M | 40.04M | 53.97M | 70.27M | 25.95M | 41.82M | 58.46M | 75.66M | 27.79M | 42.90M | 60.80M | 75.69M | 27.43M | 43.59M | 61.78M | 74.75M | 24.89M | 39.85M | 56.88M | 74.57M | 27.12M | 43.40M | 90.97M | 113.86M | 40.78M | 65.10M | 100.78M | 137.44M | 56.11M | 86.47M | 119.88M | 170.65M | 74.71M | 101.74M | 133.12M | 162.20M | 73.44M | 93.93M | 118.14M | 149.76M | 69.03M | 99.94M | 124.60M | 158.39M | 66.45M | 93.15M | 127.22M | 157.07M | 68.92M | 101.95M | 136.33M |
|
Other Accumulated Expenses
|
49.07M | 12.72M | 53.05M | 61.21M | 70.50M | 47.38M | 51.17M | 24.53M | 37.82M | 33.99M | 54.76M | 34.32M | 44.26M | 37.85M | 23.63M | 25.21M | 26.79M | 23.16M | 21.31M | 29.65M | 27.22M | 14.18M | 15.94M | 13.23M | 21.84M | 15.65M | 15.85M | 14.47M | 25.72M | 13.34M | 10.62M | 8.12M | 28.42M | 6.26M | 7.90M | 6.68M | 18.37M | 40.31M | 16.17M | 11.21M | 16.03M | 7.83M | 13.40M | 10.68M | 35.71M | 17.75M | 20.06M | 17.22M | 30.77M | 28.87M | 21.76M | 27.04M | 13.07M | 21.67M | 30.91M | 15.36M | 6.85M | 33.25M | 35.38M | 24.38M | 17.73M | 21.23M | 21.62M | 15.42M | 14.98M | 17.92M | 10.49M |
|
Short term Debt
|
44.10M | | | | | | | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 60.21M | 77.92M | 95.62M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | 25.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 13.39M | 13.35M | 13.57M | 14.79M | 13.80M | 14.91M | 15.85M | 16.54M | 17.10M | 17.18M | 17.45M | 17.88M | 17.79M | 17.84M | 18.39M | 18.89M | 19.06M | 15.87M | 16.28M | 16.11M | 16.44M | 16.19M | 16.70M | 16.86M | 17.59M | 18.16M |
|
Current Taxes
|
23.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83M | | 41.83M | | 1.94M | 19.60M | | | 0.50M | 11.45M | | | 2.29M | 22.05M | | | 0.14M | 23.80M | | | 2.33M | 29.82M | | |
|
Current Deferred Revenue
|
| | | 7.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
212.79M | 188.23M | 182.68M | 197.00M | 248.66M | 178.63M | 194.25M | 214.35M | 166.45M | 155.21M | 186.23M | 178.49M | 163.95M | 162.70M | 166.27M | 181.13M | 137.54M | 146.33M | 176.23M | 214.21M | 186.18M | 118.72M | 137.58M | 149.32M | 114.35M | 123.82M | 141.66M | 159.21M | 131.63M | 135.08M | 152.33M | 162.54M | 127.57M | 94.68M | 115.81M | 128.85M | 99.64M | 135.06M | 164.30M | 181.18M | 131.69M | 151.81M | 194.38M | 230.71M | 187.23M | 249.00M | 234.38M | 265.45M | 199.30M | 213.17M | 234.71M | 270.71M | 180.97M | 207.15M | 238.93M | 257.41M | 212.19M | 234.50M | 255.59M | 287.34M | 212.50M | 223.38M | 263.14M | 289.19M | 222.99M | 225.73M | 256.40M |
|
Capital Leases
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
120.75M | 115.50M | 110.25M | 105.00M | 98.00M | 382.50M | 371.88M | 403.75M | 350.62M | 340.00M | 371.88M | 361.25M | 350.62M | 340.00M | 329.38M | 276.25M | 308.12M | 255.00M | 226.67M | 198.33M | 170.00M | 229.50M | 223.12M | 216.75M | 210.38M | 204.00M | 197.62M | 191.25M | 184.88M | 178.50M | 172.12M | 165.75M | 159.38M | 178.50M | 175.00M | 170.00M | 165.00M | 178.00M | 160.00M | 135.00M | 130.00M | 125.00M | 120.00M | 100.00M | 195.00M | 90.00M | 90.00M | 75.00M | 70.00M | 65.00M | 102.20M | 223.40M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 13.91M | 16.84M | 15.27M | 19.61M | 1.54M | 4.21M | 1.09M | 1.25M | 0.72M | 1.10M | 1.89M | 2.55M | 7.27M | 78.93M | 69.54M | 90.41M | 15.52M | 16.57M | 17.30M | 78.80M | 3.70M | 8.58M | 12.22M | 8.61M | 8.73M | 25.91M | 29.67M | 29.95M | 31.36M | 30.19M | 30.66M | 28.99M | 30.16M | 28.65M | 20.98M | 192.74M | 182.51M | 186.20M | 201.99M | 199.49M | 212.09M | 199.26M | 204.67M | 214.30M | 236.99M | 245.72M | 251.47M | 55.47M | 63.20M | 48.57M | 54.73M | 54.59M | 61.82M | 39.51M | 58.01M | 70.63M | 25.84M | 73.13M | 30.49M | 53.41M | 55.51M | 67.19M | 162.99M | 63.52M |
|
Non-Current Deferred Tax Liability
|
22.87M | 25.54M | 23.59M | 39.23M | 38.53M | 34.95M | 38.23M | 69.33M | 59.75M | 69.07M | 66.91M | 90.93M | 86.81M | 88.70M | 94.69M | 115.39M | 110.77M | 112.89M | 117.06M | 137.27M | 128.78M | 133.26M | 136.89M | 140.85M | 149.37M | 152.52M | 152.21M | 158.90M | 168.19M | 170.28M | 172.85M | 176.69M | 182.99M | 184.19M | 185.37M | 127.41M | 121.84M | 122.81M | 143.65M | 180.52M | 153.60M | 162.20M | 161.78M | 223.90M | 169.40M | 173.10M | 179.69M | 250.96M | 191.75M | 205.99M | 205.32M | 270.32M | 204.75M | 197.48M | 188.88M | 247.13M | 180.91M | 180.43M | 176.71M | 251.78M | 188.62M | 181.40M | 176.42M | 170.96M | 172.25M | 172.40M | 192.67M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.30M | 126.50M | 122.60M | 107.54M | 107.27M | 103.86M | 106.69M | 121.92M | 117.86M | 114.49M | 109.29M | 105.27M | 101.44M | 94.76M | 88.40M | 86.81M | 76.93M | 73.27M | 96.00M | 93.82M | 89.59M | 85.75M | 83.59M | 97.17M | 94.06M | 94.67M | 94.39M |
|
Other Non-Current Liabilities
|
| | | 14.92M | 12.53M | 12.59M | 34.79M | 32.81M | 23.89M | 31.66M | 32.05M | 37.19M | 23.57M | 25.29M | 33.68M | 29.33M | 24.34M | 23.33M | 22.78M | 20.20M | 17.39M | 18.82M | 19.98M | 20.25M | 16.00M | 18.23M | 19.05M | 20.14M | 17.19M | 17.20M | 22.37M | 22.99M | 20.40M | 21.13M | 22.54M | 23.56M | 20.58M | 20.34M | 35.60M | 39.70M | 19.13M | 21.44M | 18.63M | 23.13M | 24.82M | 26.61M | 27.09M | 36.55M | 30.20M | 32.90M | 34.62M | 36.44M | 27.49M | 32.46M | 32.83M | 40.75M | 35.09M | 31.96M | 33.60M | 32.45M | 27.80M | 25.49M | 29.43M | 28.54M | 21.24M | 33.46M | 39.70M |
|
Total Non-Current Liabilities
|
179.56M | 172.94M | 161.50M | 172.71M | 160.29M | 438.90M | 451.53M | 445.44M | 436.68M | 434.97M | 428.33M | 429.19M | 418.50M | 411.49M | 415.24M | 404.98M | 400.74M | 391.22M | 366.51M | 339.73M | 316.17M | 381.58M | 379.99M | 377.85M | 375.75M | 374.76M | 368.88M | 370.29M | 370.26M | 365.98M | 367.35M | 365.42M | 362.76M | 383.82M | 382.91M | 311.18M | 307.42M | 321.15M | 339.25M | 322.87M | 419.55M | 421.73M | 409.61M | 396.05M | 496.49M | 393.56M | 403.47M | 421.41M | 409.81M | 418.38M | 451.37M | 570.26M | 731.06M | 722.15M | 707.63M | 655.55M | 640.58M | 633.38M | 654.08M | 660.40M | 653.92M | 640.61M | 637.49M | 644.77M | 635.73M | 648.76M | 675.07M |
|
Total Liabilities
|
392.35M | 361.16M | 344.18M | 369.70M | 408.95M | 617.53M | 645.78M | 659.79M | 603.14M | 590.18M | 614.56M | 607.67M | 582.45M | 574.19M | 581.51M | 586.12M | 538.28M | 537.54M | 542.74M | 553.94M | 502.35M | 500.30M | 517.57M | 527.17M | 490.10M | 498.58M | 510.55M | 529.50M | 501.88M | 501.06M | 519.68M | 527.96M | 490.34M | 478.50M | 498.72M | 440.03M | 407.05M | 456.21M | 503.55M | 504.05M | 551.24M | 573.53M | 603.98M | 626.76M | 683.72M | 642.56M | 637.85M | 686.86M | 609.11M | 631.55M | 686.09M | 840.97M | 912.03M | 929.29M | 946.55M | 912.97M | 852.77M | 867.88M | 909.67M | 947.75M | 866.41M | 863.99M | 900.63M | 933.96M | 858.72M | 874.49M | 931.47M |
|
Total Debt
|
164.85M | 115.50M | 110.25M | 105.00M | 98.00M | 382.50M | 371.88M | 446.25M | 393.12M | 382.50M | 414.38M | 403.75M | 393.12M | 382.50M | 371.88M | 318.75M | 350.62M | 297.50M | 286.88M | 276.25M | 265.62M | 255.00M | 248.62M | 242.25M | 235.88M | 229.50M | 223.12M | 216.75M | 210.38M | 204.00M | 197.62M | 191.25M | 184.88M | 178.50M | 175.00M | 170.00M | 165.00M | 178.00M | 160.00M | 135.00M | 130.00M | 125.00M | 120.00M | 100.00M | 195.00M | 90.00M | 90.00M | 75.00M | 70.00M | 65.00M | 102.20M | 223.40M | | | | | | | | | | | | | | | |
|
Common Equity
|
442.01M | 470.48M | 496.31M | 528.82M | 419.70M | 433.82M | 453.75M | 492.17M | 519.60M | 529.47M | 530.10M | 542.68M | 569.37M | 586.53M | 620.93M | 496.68M | 520.05M | 535.12M | 549.95M | 566.34M | 575.95M | 587.53M | 595.25M | 609.65M | 620.43M | 632.02M | 637.54M | 648.97M | 662.87M | 669.11M | 680.89M | 595.78M | 612.69M | 631.63M | 653.80M | 761.22M | 799.62M | 799.12M | 827.36M | 857.12M | 897.74M | 912.53M | 950.50M | 1,041.28M | 1,042.93M | 1,086.67M | 1,151.58M | 1,137.00M | 1,155.12M | 1,161.93M | 1,204.85M | 1,114.02M | 1,057.92M | 967.89M | 971.43M | 1,045.69M | 1,106.70M | 1,133.86M | 1,100.04M | 1,128.25M | 1,147.43M | 1,017.02M | 1,083.52M | 1,095.21M | 1,076.14M | 1,114.11M | 1,187.29M |
|
Shareholder's Equity
|
| 470.48M | 496.31M | 528.82M | 419.70M | 433.82M | 453.75M | 492.17M | 519.60M | 529.47M | 530.10M | 542.68M | 569.37M | 586.53M | 620.93M | 496.68M | 520.05M | 535.12M | 549.95M | 566.34M | 575.95M | 587.53M | 595.25M | 609.65M | 620.43M | 632.02M | 637.54M | 648.97M | 662.87M | 669.11M | 680.89M | 595.78M | 612.69M | 631.63M | 653.80M | 761.22M | 799.62M | 799.12M | 827.36M | 857.12M | 897.74M | 912.53M | 950.50M | 1,041.28M | 1,042.93M | 1,086.67M | 1,151.58M | 1,137.00M | 1,155.12M | 1,161.93M | 1,204.85M | 1,114.02M | 1,057.92M | 967.89M | 971.43M | 1,045.69M | 1,106.70M | 1,133.86M | 1,100.04M | 1,128.25M | 1,147.43M | 1,017.02M | 1,083.52M | 1,095.21M | 1,076.14M | 1,114.11M | 1,187.29M |
|
Liabilities and Shareholders Equity
|
834.36M | 835.29M | 849.24M | 912.43M | 845.48M | 1,066.63M | 1,119.14M | 1,153.50M | 1,126.94M | 1,120.17M | 1,145.18M | 1,150.86M | 1,152.70M | 1,162.61M | 1,204.99M | 1,090.06M | 1,137.27M | 1,142.21M | 1,183.10M | 1,135.80M | 1,094.87M | 1,105.14M | 1,191.62M | 1,140.52M | 1,119.11M | 1,142.82M | 1,156.70M | 1,187.20M | 1,190.61M | 1,199.84M | 1,230.52M | 1,155.11M | 1,133.22M | 1,140.79M | 1,181.51M | 1,231.41M | 1,235.33M | 1,276.32M | 1,523.66M | 1,543.68M | 1,635.18M | 1,688.05M | 1,753.97M | 1,880.13M | 1,925.91M | 1,933.89M | 2,003.73M | 2,060.84M | 2,009.95M | 2,044.95M | 1,946.41M | 2,018.19M | 2,018.52M | 1,951.92M | 1,972.57M | 2,020.48M | 1,998.98M | 2,059.74M | 2,080.34M | 2,101.84M | 2,086.97M | 1,911.51M | 2,037.55M | 2,084.68M | 2,002.05M | 2,151.59M | 2,182.27M |
|
Treasury Shares
|
| | | | | 26.47M | 26.60M | 0.66M | 24.92M | 25.22M | 25.75M | 1.54M | 25.33M | 25.39M | 25.55M | -0.32M | 24.72M | 24.87M | 24.92M | -0.65M | 24.41M | 24.62M | 24.86M | 4.59M | 4.52M | 4.83M | 5.36M | 5.41M | 5.47M | 6.33M | 7.22M | 7.52M | 7.52M | 8.06M | 8.61M | 8.41M | 8.07M | 0.83M | 9.01M | 8.70M | 8.26M | 8.29M | 8.37M | 8.38M | 8.44M | 9.23M | 10.07M | 10.17M | 10.97M | 11.95M | 12.53M | 16.09M | 17.44M | 20.31M | 10.52M | 10.23M | 9.99M | 11.22M | 13.26M | 14.66M | 15.36M | 16.91M | 17.70M | 17.75M | 20.41M | 21.95M | 21.97M |
|
Retained Earnings
|
1,028.24M | 1,054.79M | 1,087.25M | 1.51M | 984.84M | 1,007.61M | 1,025.97M | 3.69M | 1,033.51M | 1,051.23M | 1,064.55M | 8.61M | 4.18M | 6.22M | 3.69M | 2.94M | 0.44M | 2.34M | 2.00M | 1.21M | 0.79M | -0.12M | 1.32M | 1.66M | 1.15M | 1.18M | 3.54M | 4.61M | 3.18M | 577.86M | 607.16M | 529.75M | 540.22M | 567.78M | 598.90M | 697.36M | 721.83M | 732.75M | 765.18M | 791.82M | 807.32M | 826.12M | 871.77M | 930.35M | 949.21M | 1,004.50M | 1,066.84M | 1,027.70M | 1,062.83M | 1,091.98M | 1,153.54M | 1,187.00M | 1,191.58M | 1,224.53M | 1,002.20M | 1,015.59M | 1,051.10M | 1,098.15M | 1,148.49M | 1,194.56M | 1,234.93M | 1,145.84M | 1,207.79M | 1,256.60M | 1,319.99M | 1,384.02M | 1,461.79M |