|
Cash & Equivalents
|
-8.87M | 120.42M | 139.86M | 127.85M | 109.77M | 107.60M | 44.66M | 86.35M | 63.64M | 50.10M | 43.69M | 51.24M | 27.87M | 28.81M | 35.66M | 40.76M | 25.43M | 23.35M | 45.30M | 52.05M | 40.65M | 49.76M | 43.88M | 32.06M | 38.89M | 40.71M | 45.07M | 56.46M | 43.54M | 38.28M | 25.34M | 32.07M | 31.44M | 34.47M | 29.50M | 36.54M | 25.22M | 28.00M | 19.25M | 45.62M | 29.13M | 36.79M | 40.36M | 50.79M | 133.26M | 53.25M | 70.54M | 54.90M | 52.12M | 53.66M | 67.72M | 58.78M | 115.61M | 69.13M | 71.14M | 57.21M | 48.56M | 60.01M | 137.62M | 205.15M | 100.79M | 199.42M | 415.58M | 549.94M | 204.76M | 331.71M | 860.52M |
|
Cash & Current Investments
|
-8.87M | 120.42M | 139.86M | 127.85M | 109.77M | 107.60M | 44.66M | 86.35M | 63.64M | 50.10M | 43.69M | 51.24M | 27.87M | 28.81M | 35.66M | 40.76M | 25.43M | 23.35M | 45.30M | 52.05M | 40.65M | 49.76M | 43.88M | 32.06M | 38.89M | 40.71M | 45.07M | 56.46M | 43.54M | 38.28M | 25.34M | 32.07M | 31.44M | 34.47M | 29.50M | 36.54M | 25.22M | 28.00M | 19.25M | 45.62M | 29.13M | 36.79M | 40.36M | 50.79M | 133.26M | 53.25M | 70.54M | 54.90M | 52.12M | 53.66M | 67.72M | 58.78M | 115.61M | 69.13M | 71.14M | 57.21M | 48.56M | 60.01M | 137.62M | 205.15M | 100.79M | 199.42M | 415.58M | 549.94M | 204.76M | 331.71M | 860.52M |
|
Receivables - Net
|
| | | -1468.39M | | | | 233.89M | | 255.29M | 259.77M | -1247.54M | 265.94M | 285.33M | 268.84M | -1364.23M | 271.50M | 291.83M | 270.61M | -1151.97M | 263.17M | 290.59M | 290.02M | -1395.63M | 306.86M | 329.34M | 311.46M | 1,377.58M | 306.11M | 335.28M | 331.11M | 1,378.05M | 297.08M | 391.54M | 390.50M | 382.87M | 393.00M | 455.60M | 497.86M | 481.37M | 447.30M | 587.08M | 607.06M | 619.04M | 643.75M | 624.53M | 608.86M | 619.54M | 585.59M | 630.45M | 700.63M | 773.72M | 804.83M | 942.21M | 1,026.52M | 1,024.08M | 1,176.38M | 1,177.55M | 1,254.80M | 1,318.93M | 1,570.64M | 1,708.51M | 1,730.96M | 1,861.21M | 1,736.98M | 2,162.34M | 2,306.30M |
|
Receivables - Other
|
1.61M | 2.80M | 1.75M | 20.43M | 0.89M | -2.51M | 26.38M | 26.65M | 25.70M | 26.42M | 29.12M | 1,071.41M | 33.57M | 31.08M | 30.52M | 1,182.09M | 33.84M | 29.31M | 30.20M | 989.07M | 32.61M | 38.35M | 32.07M | 1,193.86M | 31.30M | 33.57M | 36.36M | 1,135.28M | 34.35M | 33.75M | 36.24M | 1,116.18M | 35.97M | 40.65M | 39.33M | 30.12M | 36.63M | 42.24M | 40.25M | 10.21M | 38.46M | 49.20M | 49.93M | 2.74M | 51.06M | 47.65M | 46.51M | 18.62M | 46.83M | 53.62M | 59.47M | 3,723.72M | 73.68M | 79.77M | 89.94M | 77.03M | 81.15M | 82.40M | 212.10M | 166.32M | 136.10M | 155.61M | 135.32M | 95.79M | 227.68M | 203.40M | 163.35M |
|
Receivables
|
19.80M | -11.94M | 28.36M | 11.51M | 0.27M | -1.94M | -19.81M | 34.89M | -1.72M | 281.71M | 288.89M | -176.13M | 299.51M | 316.41M | 299.36M | -182.14M | 305.34M | 321.14M | 300.81M | -162.90M | 295.77M | 328.94M | 322.09M | -201.78M | 338.16M | 362.91M | 347.82M | 2,512.86M | 340.46M | 369.03M | 367.35M | 2,494.23M | 333.05M | 432.19M | 429.83M | 412.98M | 429.63M | 497.83M | 538.11M | 491.58M | 485.76M | 636.28M | 656.99M | 621.77M | 694.81M | 672.18M | 655.37M | 638.17M | 632.43M | 684.07M | 760.10M | 4,497.43M | 878.51M | 1,021.98M | 1,116.46M | 1,101.11M | 1,257.53M | 1,259.95M | 1,466.90M | 1,485.24M | 1,706.74M | 1,864.11M | 1,866.28M | 1,957.00M | 1,964.65M | 2,365.75M | 2,469.64M |
|
Inventory
|
0.73M | 1.13M | 1.90M | 9.82M | 0.56M | 9.29M | 0.76M | 9.37M | -0.20M | 10.06M | 9.74M | 10.35M | 10.70M | 10.46M | 9.91M | 9.64M | 9.60M | 9.65M | 9.34M | 8.43M | 8.89M | 9.08M | 8.94M | 8.65M | 10.03M | 10.20M | 9.05M | 7.94M | 9.78M | 9.95M | 9.72M | 9.21M | 9.96M | 10.57M | 10.78M | 10.30M | 11.03M | 11.99M | 12.79M | 12.42M | 12.91M | 12.73M | 12.67M | 10.05M | 10.31M | 12.21M | 12.70M | 13.47M | 15.65M | 18.84M | 19.91M | 21.85M | 24.92M | 31.25M | 38.15M | 35.31M | 37.01M | 41.62M | 53.90M | 65.54M | 71.06M | 63.78M | 55.68M | 59.22M | 63.05M | 70.73M | 78.83M |
|
Prepaid Assets
|
-0.37M | -1.10M | -1.42M | 25.83M | 0.85M | 2.33M | -6.78M | 30.47M | 1.23M | 28.50M | 24.60M | 24.18M | 29.18M | 28.57M | 27.43M | 25.04M | 25.90M | 25.71M | 25.53M | 24.21M | 24.31M | 24.26M | 25.14M | 6.17M | 26.56M | 26.63M | 26.97M | 5.84M | 5.72M | 6.15M | 7.14M | 6.11M | 6.00M | 5.61M | 11.62M | 8.29M | 6.13M | 5.18M | 6.33M | 6.54M | 7.48M | 7.25M | 8.79M | 14.40M | 14.61M | 10.45M | 10.31M | 15.51M | 13.81M | 11.35M | 11.52M | 23.70M | 31.37M | 28.84M | 27.37M | 48.46M | 47.19M | 50.48M | 42.69M | 54.31M | 62.50M | 45.49M | 36.09M | 46.21M | 50.86M | 37.99M | 63.16M |
|
Current Assets
|
413.93M | | 430.72M | 413.15M | 393.75M | 392.91M | 399.89M | 402.95M | 378.68M | 385.90M | 388.00M | 390.55M | 373.52M | 390.24M | 379.48M | 372.55M | 377.23M | 389.23M | 389.23M | 397.00M | 384.17M | 423.50M | 410.00M | 393.77M | 422.81M | 446.82M | 437.94M | 424.27M | 414.68M | 434.54M | 422.86M | 415.96M | 396.45M | 497.17M | 495.38M | 489.36M | 491.79M | 561.82M | 599.68M | 609.70M | 557.27M | 726.58M | 750.40M | 790.18M | 878.44M | 792.50M | 811.30M | 811.85M | 762.57M | 819.40M | 904.71M | 1,027.32M | 1,139.63M | 1,238.22M | 1,358.09M | 1,307.67M | 1,459.02M | 1,500.32M | 1,812.23M | 1,911.10M | 2,048.19M | 2,323.37M | 2,536.90M | 2,790.24M | 2,597.50M | 3,043.28M | 3,703.53M |
|
Property, Plant & Equipment (Net)
|
-1.77M | -4.43M | -6.42M | 34.67M | -1.22M | 31.90M | -4.10M | 43.62M | -2.36M | 41.04M | 40.48M | 41.69M | 40.81M | 42.25M | 42.04M | 41.42M | 41.50M | 42.52M | 44.94M | 46.86M | 47.77M | 52.09M | 55.71M | 55.76M | 55.64M | 57.61M | 59.52M | 60.81M | 62.56M | 65.05M | 66.49M | 68.19M | 68.59M | 74.54M | 74.88M | 87.59M | 88.30M | 91.90M | 102.96M | 99.62M | 102.77M | 108.34M | 108.13M | 109.80M | 113.97M | 121.57M | 119.13M | 117.21M | 115.04M | 113.59M | 115.54M | 128.55M | 127.71M | 132.65M | 138.23M | 143.95M | 155.02M | 170.09M | 186.86M | 208.57M | 226.20M | 240.32M | 250.15M | 277.18M | 295.10M | 311.25M | 337.45M |
|
Goodwill
|
94.61M | | 95.59M | 100.19M | 103.23M | 98.76M | 148.52M | 147.82M | 149.09M | 148.99M | 93.64M | 107.09M | 107.09M | 114.59M | 114.59M | 114.59M | 114.59M | 114.59M | 114.59M | 114.59M | 114.59M | 138.36M | 138.05M | 140.34M | 19.80M | 143.57M | 143.67M | 143.87M | 147.30M | 147.51M | 148.14M | 149.21M | 148.10M | 203.22M | 203.77M | 200.58M | 203.20M | 205.16M | 231.19M | 235.18M | 235.86M | 332.56M | 332.20M | 332.45M | 347.39M | 420.78M | 420.78M | 464.39M | 472.78M | 472.05M | 526.96M | 592.11M | 593.95M | 611.00M | 611.04M | 611.79M | 637.43M | 637.49M | 637.49M | 666.83M | 862.93M | 874.95M | 875.19M | 875.27M | 905.84M | 927.78M | 928.17M |
|
Intangibles
|
15.46M | | 13.84M | 19.38M | 19.39M | 18.41M | 41.55M | 39.62M | 39.09M | 37.39M | 36.10M | 68.50M | 46.28M | 73.50M | 73.50M | 73.50M | 73.50M | 73.50M | 73.50M | 73.50M | 74.23M | 81.31M | 81.31M | 82.92M | 85.10M | 44.12M | 42.49M | 85.82M | 49.14M | 47.03M | 44.99M | 95.36M | 40.87M | 83.27M | 78.53M | 139.88M | 78.33M | 77.97M | 98.71M | 176.97M | 91.07M | 174.00M | 268.66M | 262.46M | 167.68M | 329.79M | 329.79M | 366.99M | 230.41M | 221.58M | 268.10M | 477.67M | 291.99M | 296.54M | 285.09M | 465.48M | 296.07M | 285.06M | 274.13M | 512.18M | 489.88M | 480.88M | 456.46M | 434.42M | 441.50M | 451.45M | 431.92M |
|
Goodwill & Intangibles
|
110.06M | | 109.43M | 119.57M | 122.62M | 117.17M | 190.07M | 187.43M | 188.18M | 186.37M | 129.74M | 175.59M | 153.38M | 188.10M | 188.09M | 188.09M | 188.09M | 188.09M | 188.09M | 188.09M | 188.82M | 219.67M | 219.36M | 223.27M | 104.90M | 187.69M | 186.16M | 229.69M | 196.44M | 194.54M | 193.13M | 244.57M | 188.98M | 286.49M | 282.30M | 340.47M | 281.53M | 283.13M | 329.90M | 412.16M | 326.93M | 506.56M | 600.86M | 594.90M | 515.07M | 750.57M | 750.57M | 831.38M | 703.19M | 693.63M | 795.06M | 1,069.78M | 885.94M | 907.54M | 896.13M | 1,077.27M | 933.50M | 922.54M | 911.62M | 1,179.02M | 1,352.82M | 1,355.83M | 1,331.65M | 1,309.69M | 1,347.35M | 1,379.23M | 1,360.09M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 15.36M | | | | 16.28M | 29.24M | 28.74M | 29.19M | 27.17M | 28.25M | 29.72M | 27.28M | 22.97M | 16.89M | 17.14M | 20.02M | 17.63M | 17.48M | 17.18M | 20.25M | 21.92M | 21.80M | 25.83M | 21.66M | 29.40M | 29.81M | 23.95M | 22.81M | 22.91M | 20.58M | 16.59M | 11.33M | 115.67M | 143.20M | 170.97M | 5.96M | 17.72M | 31.93M | 50.11M | 50.23M | 85.44M | 83.41M | 84.34M | 77.90M |
|
Other Non-Current Assets
|
0.03M | -0.06M | -1.84M | 2.83M | 0.27M | 2.73M | 4.29M | 6.02M | -0.79M | 8.23M | 7.43M | 11.41M | 8.35M | 8.33M | 8.82M | 7.68M | 7.71M | 8.06M | 6.59M | 5.99M | 5.81M | 5.85M | 6.39M | 20.41M | 10.78M | 10.92M | 10.90M | 5.28M | 6.05M | 6.14M | 6.07M | 5.94M | 5.34M | 5.24M | 4.75M | 4.58M | 4.21M | 5.18M | 7.38M | 5.16M | 5.25M | 5.30M | 5.46M | 6.62M | 6.48M | 7.00M | 7.29M | 7.97M | 8.14M | 8.85M | 8.87M | 8.68M | 9.62M | 11.94M | 12.25M | 13.84M | 13.96M | 15.66M | 14.81M | 15.24M | 16.54M | 17.63M | 18.53M | 19.43M | 19.25M | 19.20M | 24.18M |
|
Non-Current Assets
|
154.47M | | 150.61M | 161.79M | 162.37M | 155.58M | 241.34M | 237.07M | 237.59M | 235.64M | 177.64M | 203.43M | 202.53M | 214.38M | 212.25M | 208.20M | 206.38M | 206.02M | 205.23M | 204.82M | 204.67M | 244.62M | 246.41M | 262.17M | 256.00M | 256.23M | 256.59M | 267.32M | 294.29M | 294.47M | 294.88M | 292.95M | 291.16M | 395.99M | 389.21M | 391.76M | 390.93M | 397.34M | 460.26M | 452.86M | 522.76M | 718.01M | 717.06M | 714.83M | 739.62M | 882.94M | 866.67M | 945.50M | 952.96M | 935.55M | 1,046.62M | 1,181.79M | 1,168.78M | 1,201.40M | 1,191.38M | 1,289.81M | 1,380.45M | 1,414.79M | 1,328.39M | 1,394.48M | 1,854.64M | 1,890.61M | 1,875.87M | 1,920.85M | 1,971.72M | 2,020.45M | 2,074.32M |
|
Assets
|
568.41M | 590.77M | 581.33M | 574.95M | 556.12M | 548.49M | 641.23M | 640.02M | 616.27M | 621.54M | 565.65M | 593.98M | 576.06M | 604.62M | 591.73M | 580.75M | 583.61M | 595.25M | 594.45M | 601.82M | 588.84M | 668.11M | 656.41M | 655.94M | 678.80M | 703.05M | 694.53M | 691.59M | 708.97M | 729.01M | 717.74M | 708.90M | 687.61M | 893.15M | 884.59M | 881.12M | 882.72M | 959.17M | 1,059.94M | 1,062.56M | 1,080.03M | 1,444.60M | 1,467.46M | 1,505.01M | 1,618.07M | 1,675.44M | 1,677.97M | 1,757.36M | 1,715.53M | 1,754.95M | 1,951.33M | 2,209.11M | 2,308.41M | 2,439.62M | 2,549.47M | 2,597.48M | 2,839.47M | 2,915.12M | 3,140.62M | 3,305.58M | 3,902.83M | 4,213.98M | 4,412.77M | 4,711.09M | 4,569.22M | 5,063.73M | 5,777.85M |
|
Accounts Payables
|
80.31M | | 75.29M | 83.85M | 77.62M | 78.04M | 94.52M | 101.13M | 88.58M | 98.20M | 101.42M | 111.68M | 105.80M | 109.83M | 92.99M | 100.64M | 100.56M | 101.25M | 95.67M | 100.83M | 96.78M | 108.36M | 99.23M | 106.21M | 109.48M | 117.78M | 106.06M | 106.68M | 106.54M | 116.10M | 106.17M | 103.44M | 98.13M | 124.33M | 122.20M | 132.01M | 128.25M | 145.37M | 150.88M | 176.17M | 136.12M | 165.12M | 176.62M | 196.19M | 184.63M | 202.07M | 176.48M | 204.15M | 184.50M | 207.45M | 236.39M | 254.79M | 267.25M | 293.96M | 330.29M | 337.38M | 351.51M | 396.18M | 441.13M | 419.96M | 557.86M | 590.53M | 603.55M | 654.94M | 560.66M | 573.27M | 665.13M |
|
Notes Payables
|
| | | | | | 2.70M | 2.70M | 2.70M | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
80.31M | | 75.29M | 83.85M | 77.62M | 78.04M | 97.22M | 103.83M | 91.28M | 98.20M | 101.42M | 111.68M | 105.80M | 109.83M | 92.99M | 100.64M | 100.56M | 101.25M | 95.67M | 100.83M | 96.78M | 108.36M | 99.23M | 106.21M | 109.48M | 117.78M | 106.06M | 107.18M | 106.54M | 116.10M | 106.17M | 103.44M | 98.13M | 124.33M | 122.20M | 132.01M | 128.25M | 145.37M | 150.88M | 176.17M | 136.12M | 165.12M | 176.62M | 196.19M | 184.63M | 202.07M | 176.48M | 204.15M | 184.50M | 207.45M | 236.39M | 254.79M | 267.25M | 293.96M | 330.29M | 337.38M | 351.51M | 396.18M | 441.13M | 419.96M | 557.86M | 590.53M | 603.55M | 654.94M | 560.66M | 573.27M | 665.13M |
|
Accumulated Expenses
|
33.62M | | 42.37M | 38.04M | 28.94M | 30.84M | 41.13M | 42.58M | 35.26M | 35.81M | 36.80M | 36.39M | 36.02M | 36.62M | 39.56M | 36.89M | 35.65M | 39.55M | 44.19M | 44.09M | 37.63M | 41.99M | 45.84M | 44.68M | 45.99M | 50.74M | 60.77M | 54.08M | 50.51M | 57.99M | 60.20M | 61.71M | 51.22M | 59.86M | 68.29M | 69.22M | 56.20M | 66.13M | 81.89M | 87.39M | 65.14M | 82.23M | 100.39M | 102.89M | 81.31M | 101.24M | 119.93M | 121.86M | 104.59M | 115.80M | 137.91M | 129.97M | 121.99M | 137.91M | 149.93M | 127.77M | 115.61M | 141.63M | 174.43M | 169.14M | 153.86M | 209.39M | 258.17M | 228.62M | 191.95M | 264.50M | 356.40M |
|
Other Accumulated Expenses
|
31.04M | | 29.70M | 32.75M | 32.55M | 31.12M | 32.93M | 30.82M | 32.76M | 30.54M | 23.70M | 29.85M | 25.40M | 27.78M | 31.02M | 27.08M | 27.70M | 28.17M | 32.21M | 28.17M | 25.82M | 25.67M | 29.97M | 24.51M | 25.06M | 35.33M | 29.39M | 28.68M | 35.32M | 34.38M | 36.35M | 34.26M | 31.77M | 55.48M | 46.77M | 33.65M | 40.44M | 39.21M | 45.12M | 32.85M | 47.93M | 65.03M | 79.02M | 81.63M | 75.71M | 105.94M | 92.03M | 91.49M | 106.10M | 91.21M | 97.50M | 105.67M | 128.67M | 126.63M | 124.02M | 120.72M | 186.92M | 208.20M | 198.89M | 189.93M | 253.42M | 335.57M | 326.92M | 501.59M | 351.78M | 268.72M | 229.76M |
|
Short term Debt
|
| | | 0.25M | | | 0.30M | 0.97M | 0.30M | 0.46M | 0.51M | 0.63M | 0.33M | 0.33M | 0.30M | 0.30M | 0.30M | 0.30M | 2.00M | 2.00M | 2.00M | | | | | | | 0.50M | 0.60M | 0.60M | 0.10M | 0.60M | 1.11M | 1.11M | 0.62M | 0.61M | 1.11M | 1.11M | 3.28M | 3.28M | 2.75M | 10.38M | 13.85M | 20.82M | 0.85M | 0.09M | 0.07M | | | 4.24M | 5.96M | 2.79M | 0.41M | 2.45M | 2.51M | 9.00M | 11.47M | 13.33M | 13.33M | 4.87M | 12.88M | 17.69M | 6.05M | 6.04M | 4.07M | 11.69M | 4.68M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.29M | 0.33M | 0.32M | 0.30M | 0.29M | 0.36M | 0.25M | 0.24M | 0.22M | 0.19M | 0.16M | 0.13M | 0.11M | 0.09M | | | | | | | | | | | | | 16.59M | | | | 19.05M | | | | 21.15M | | | | 24.43M | | | | 28.16M | | | |
|
Current Taxes
|
3.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 2.58M | | | | 1.69M | | | | 1.59M | | | | 1.14M | | | | 1.32M | | | | 1.54M | | | | 2.17M | | | | 5.26M | | | | 106.00M | 107.94M | 133.96M | 131.15M | 130.99M | 120.29M | 165.29M | 167.10M | 166.92M | 215.11M | 226.05M | 217.45M | 226.24M | 248.40M | 255.36M | 244.58M | 307.38M | 328.57M | 395.52M | 434.76M | 548.29M | 717.29M | 696.37M | 775.30M | 909.54M | 1,131.93M | 1,149.90M | 1,197.53M | 1,149.26M | 1,267.37M | 1,546.31M | 1,734.27M |
|
Total Current Liabilities
|
263.87M | | 265.95M | 249.03M | 233.08M | 229.44M | 274.31M | 268.21M | 252.01M | 258.06M | 255.75M | 280.78M | 266.24M | 275.85M | 263.33M | 268.59M | 270.22M | 275.57M | 266.65M | 269.44M | 251.09M | 280.23M | 278.98M | 282.34M | 292.82M | 324.46M | 309.14M | 305.39M | 306.88M | 326.60M | 313.70M | 317.68M | 293.04M | 375.42M | 373.80M | 373.73M | 366.04M | 418.31M | 445.85M | 467.06M | 409.84M | 527.05M | 577.73M | 608.00M | 599.62M | 681.49M | 655.34M | 692.90M | 691.69M | 721.41M | 742.26M | 836.55M | 857.20M | 968.18M | 1,044.01M | 1,170.80M | 1,406.66M | 1,481.48M | 1,628.99M | 1,721.20M | 2,139.66M | 2,334.95M | 2,429.14M | 2,582.77M | 2,411.24M | 2,699.60M | 3,032.22M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.61M | 0.61M | 0.53M | 0.46M | 0.40M | 0.31M | 0.26M | 0.20M | 0.16M | 0.12M | 0.09M | 0.07M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.25M | | | | 25.97M | | 24.92M | 24.97M | 12.35M | 12.25M | 8.25M | 7.95M | 5.00M | 5.00M | 3.00M | 5.00M | | 7.00M | 52.00M | 42.00M | 39.50M | 37.00M | 19.00M | 11.00M | 10.50M | 53.53M | 38.51M | 27.48M | 1.96M | 0.69M | 103.47M | 80.95M | 59.93M | 64.88M | 57.86M | 93.67M | 73.64M | 74.48M | 284.67M | 228.17M | 205.32M | 333.11M | 231.44M | 222.21M | 235.73M | 171.75M | 156.27M | 266.77M | 385.24M | 412.08M | 403.19M | 378.19M | 247.25M | 197.76M | 133.94M | 33.93M | 39.34M | 77.00M | 73.38M | 62.31M | 62.29M | 63.78M | 61.33M | 131.32M |
|
Total Long Term Debt
|
| | | 44.74M | | | 38.14M | 36.39M | 0.04M | | 10.15M | 9.21M | 0.01M | | 8.60M | 8.34M | 0.01M | | 7.05M | 6.61M | 0.01M | | 4.67M | 4.25M | 0.00M | | 2.88M | 2.81M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | 4.00M | | | | 4.00M | | | | 4.30M | | | | 4.10M | | | | 4.00M | | | | 4.00M | | | | 3.70M | | | | 3.50M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 18.52M | 16.88M | 16.45M | 16.11M | 16.90M | 17.06M | 17.62M | 17.85M | 18.19M | 18.88M | 18.31M | 17.87M | 15.11M | 16.89M | 17.20M | 18.63M | 18.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.44M | | | | | | | | | 4.26M | | | | 0.77M | 0.44M | 0.58M | 0.09M | 0.37M | 0.34M | 0.32M | 0.28M | 0.26M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 9.60M | 8.67M | 6.35M | 17.22M | 18.87M | 18.23M | 18.91M | 11.60M | 4.64M | 5.13M | 6.49M | 7.12M | 7.95M | 7.59M | 8.27M | 8.60M | 9.94M | 8.94M | 9.10M | 7.17M | 1.31M | 10.20M | 9.84M | 9.64M | 1.81M | 1.81M | 1.81M | 1.81M | 2.29M | 2.29M | 2.29M | 2.29M | 2.26M | 4.83M | 4.83M | 4.83M | 1.39M | 1.39M | 1.39M | 1.39M | 1.43M | 1.43M | 3.37M | 3.37M | 1.34M | 1.34M | 1.34M | 1.34M | 1.75M | 1.75M | 1.75M | 1.75M | | | | 6.65M | 1.12M | 1.12M | 1.12M | 1.12M | 2.23M | 2.23M | 2.23M | 2.23M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.09M | 70.09M | 73.21M | 72.70M | 70.41M | 83.75M | 81.64M | 80.58M | 82.66M | 81.06M | 88.92M | 107.70M | 107.03M | 113.65M | 114.44M | 111.74M | 115.02M | 115.30M | 191.45M | 188.14M | 209.72M | 208.71M | 208.27M | 212.11M | 210.36M | 210.63M | 258.06M |
|
Other Non-Current Liabilities
|
-0.91M | -0.52M | 1.92M | 1.16M | -0.09M | 3.80M | 12.09M | 11.49M | 0.13M | 11.57M | 6.28M | 10.70M | 10.84M | 12.80M | 12.91M | 9.81M | 9.92M | 10.15M | 8.00M | 8.42M | 8.07M | 9.39M | 10.90M | 10.87M | 11.13M | 7.84M | 8.20M | 8.63M | 8.48M | 9.24M | 9.65M | 10.25M | 9.56M | 15.03M | 15.58M | 27.26M | 17.83M | 17.18M | 22.82M | 22.43M | 17.10M | 29.31M | 29.33M | 32.27M | 20.45M | 46.96M | 47.28M | 50.37M | 44.99M | 42.86M | 80.25M | 72.21M | 51.95M | 56.01M | 59.96M | 67.76M | 66.54M | 72.93M | 72.44M | 77.94M | 102.79M | 113.53M | 124.20M | 147.02M | 104.60M | 118.73M | 120.64M |
|
Total Non-Current Liabilities
|
278.04M | 0.52M | 276.31M | 267.80M | 250.72M | 240.16M | 321.43M | 315.75M | 309.08M | 304.59M | 294.72M | 300.18M | 286.02M | 310.98M | 294.50M | 283.64M | 284.91M | 288.94M | 280.25M | 279.38M | 267.02M | 341.95M | 328.76M | 323.68M | 340.49M | 353.70M | 330.09M | 317.96M | 362.42M | 367.07M | 343.11M | 322.02M | 296.09M | 481.22M | 457.07M | 435.92M | 435.75M | 481.01M | 544.35M | 542.08M | 547.74M | 883.20M | 880.50M | 887.44M | 1,004.57M | 1,000.05M | 962.56M | 1,010.55M | 947.44M | 960.08M | 1,099.30M | 1,331.24M | 1,378.06M | 1,486.77M | 1,538.38M | 1,529.79M | 1,719.44M | 1,730.72M | 1,861.02M | 1,949.81M | 2,427.50M | 2,618.16M | 2,700.85M | 2,859.39M | 2,687.61M | 2,973.78M | 3,423.83M |
|
Total Liabilities
|
277.13M | | 278.23M | 268.96M | 250.63M | 243.96M | 333.52M | 327.24M | 309.21M | 316.16M | 301.00M | 310.87M | 296.86M | 323.78M | 307.41M | 293.45M | 294.83M | 299.09M | 288.24M | 287.80M | 275.09M | 351.34M | 339.65M | 334.55M | 351.62M | 361.54M | 338.29M | 326.59M | 370.89M | 376.31M | 352.76M | 332.27M | 305.66M | 496.24M | 472.66M | 463.18M | 453.58M | 498.19M | 567.17M | 564.52M | 564.84M | 912.51M | 909.83M | 919.71M | 1,025.02M | 1,047.01M | 1,009.84M | 1,060.93M | 992.43M | 1,002.94M | 1,179.55M | 1,403.45M | 1,430.01M | 1,542.78M | 1,598.34M | 1,597.56M | 1,785.98M | 1,803.65M | 1,933.46M | 2,027.75M | 2,530.29M | 2,731.69M | 2,825.04M | 3,006.41M | 2,792.20M | 3,092.52M | 3,544.47M |
|
Total Debt
|
| | | 0.50M | | | 0.30M | 26.94M | 0.30M | 25.38M | 25.48M | 12.98M | 12.58M | 8.58M | 8.25M | 5.30M | 5.30M | 3.30M | 7.00M | 2.00M | 9.00M | 52.00M | 42.00M | 39.50M | 37.00M | 19.00M | 11.00M | 11.00M | 54.13M | 39.10M | 27.58M | 2.56M | 1.80M | 104.58M | 81.57M | 60.54M | 65.99M | 58.98M | 96.95M | 76.92M | 77.24M | 295.05M | 242.01M | 226.13M | 333.96M | 231.53M | 222.28M | 235.73M | 171.75M | 160.51M | 272.73M | 388.03M | 412.49M | 405.64M | 380.71M | 256.25M | 209.23M | 147.28M | 47.27M | 44.21M | 89.89M | 91.06M | 68.36M | 68.33M | 67.84M | 73.02M | 136.00M |
|
Common Equity
|
| | | 305.98M | | | | 312.78M | | 305.38M | 264.65M | 283.11M | 279.20M | 280.85M | 284.32M | 287.31M | 288.78M | 296.15M | 306.21M | 314.02M | 313.75M | 316.77M | 316.75M | 321.39M | 327.19M | 341.51M | 356.24M | 365.00M | 338.07M | 352.70M | 364.98M | 376.63M | 381.96M | 396.91M | 411.93M | 417.94M | 429.14M | 460.98M | 492.77M | 498.05M | 515.20M | 532.09M | 557.63M | 585.30M | 593.04M | 628.43M | 668.13M | 696.43M | 723.10M | 752.01M | 771.79M | 805.67M | 878.41M | 896.85M | 951.13M | 999.92M | 1,053.49M | 1,111.46M | 1,207.16M | 1,277.83M | 1,372.54M | 1,482.29M | 1,587.72M | 1,704.68M | 1,777.01M | 1,971.21M | 2,233.39M |
|
Shareholder's Equity
|
| | | 305.98M | | | | 312.78M | | 305.38M | 264.65M | 283.11M | 279.20M | 280.85M | 284.32M | 287.31M | 288.78M | 296.15M | 306.21M | 314.02M | 313.75M | 316.77M | 316.75M | 321.39M | 327.19M | 341.51M | 356.24M | 365.00M | 338.07M | 352.70M | 364.98M | 376.63M | 381.96M | 396.91M | 411.93M | 417.94M | 429.14M | 460.98M | 492.77M | 498.05M | 515.20M | 532.09M | 557.63M | 585.30M | 593.04M | 628.43M | 668.13M | 696.43M | 723.10M | 752.01M | 771.79M | 805.67M | 878.41M | 896.85M | 951.13M | 999.92M | 1,053.49M | 1,111.46M | 1,207.16M | 1,277.83M | 1,372.54M | 1,482.29M | 1,587.72M | 1,704.68M | 1,777.01M | 1,971.21M | 2,233.39M |
|
Liabilities and Shareholders Equity
|
568.41M | 590.77M | 581.33M | 574.95M | 556.12M | 548.49M | 641.23M | 640.02M | 616.27M | 621.54M | 565.65M | 593.98M | 576.06M | 604.62M | 591.73M | 580.75M | 583.61M | 595.25M | 594.45M | 601.82M | 588.84M | 668.11M | 656.41M | 655.94M | 678.80M | 703.05M | 694.53M | 691.59M | 708.97M | 729.01M | 717.74M | 708.90M | 687.61M | 893.15M | 884.59M | 881.12M | 882.72M | 959.17M | 1,059.94M | 1,062.56M | 1,080.03M | 1,444.60M | 1,467.46M | 1,505.01M | 1,618.07M | 1,675.44M | 1,677.97M | 1,757.36M | 1,715.53M | 1,754.95M | 1,951.33M | 2,209.11M | 2,308.41M | 2,439.62M | 2,549.47M | 2,597.48M | 2,839.47M | 2,915.12M | 3,140.62M | 3,305.58M | 3,902.83M | 4,213.98M | 4,412.77M | 4,711.09M | 4,569.22M | 5,063.73M | 5,777.85M |
|
Treasury Shares
|
| | | 0.30M | | | | 0.31M | | 3.35M | 3.63M | 0.30M | 3.71M | 5.70M | 5.80M | 0.29M | 5.90M | 5.90M | 6.00M | -3.49M | 6.00M | 6.00M | 6.40M | -3.85M | 6.60M | 6.60M | 6.80M | -3.70M | 7.00M | 7.10M | 7.30M | -3.91M | 7.40M | 7.40M | 3.99M | -3.94M | -4.04M | -3.88M | -3.90M | -4.23M | -4.23M | -4.27M | -4.45M | -4.47M | -4.67M | -4.62M | -4.72M | -4.94M | -4.87M | -4.77M | -5.08M | -5.03M | -5.17M | -5.34M | -5.35M | -5.36M | -5.37M | -5.35M | -5.36M | -5.44M | -5.43M | -5.43M | -5.53M | 5.56M | -5.82M | -5.84M | 5.85M |
|
Retained Earnings
|
-8.22M | | 7.76M | 13.46M | 13.51M | 13.26M | 16.72M | 20.62M | 13.55M | 14.83M | -21.74M | -19.99M | -21.02M | -16.55M | -10.88M | -6.53M | -4.00M | 1.91M | 11.23M | 14.77M | 13.07M | 15.40M | 20.94M | 29.38M | 32.21M | 43.38M | 58.60M | 69.39M | 76.72M | 91.87M | 109.72M | 123.98M | 128.85M | 144.03M | 163.52M | 168.27M | 182.14M | 211.72M | 247.09M | 268.90M | 285.26M | 305.75M | 338.31M | 368.69M | 382.04M | 417.71M | 463.96M | 502.81M | 525.14M | 553.92M | 595.87M | 628.77M | 710.86M | 748.08M | 804.59M | 854.64M | 905.61M | 967.93M | 1,065.01M | 1,147.66M | 1,235.06M | 1,358.36M | 1,493.90M | 1,627.33M | 1,782.46M | 1,997.43M | 2,271.41M |