|
Cash & Equivalents
|
210.71M | 285.79M | 184.05M | 288.73M | 340.91M | 308.76M | 360.87M | 404.03M | 351.77M | 336.40M | 409.06M | 408.02M | 405.90M | 436.31M | 394.50M | 459.23M | 474.57M | 519.13M | 481.50M | 571.28M | 567.27M | 376.80M | 399.20M | 461.79M | 434.31M | 441.75M | 467.50M | 450.91M | 429.80M | 407.26M | 419.09M | 422.62M | 388.19M | 441.06M | 440.06M | 504.47M | 424.23M | 333.90M | 401.23M | 368.40M | 325.38M | 378.03M | 456.87M | 467.10M | 401.62M | 867.36M | 803.40M | 680.44M | 644.00M | 752.58M | 922.48M | 899.46M | 861.76M | 460.38M | 518.68M | 646.76M | 552.28M | 491.31M | 541.00M | 583.67M | 478.40M | 914.17M | 1,022.65M | 648.25M | 561.62M | 663.26M | 740.76M |
|
Short-term Investments
|
118.36M | 60.57M | 144.29M | 132.60M | | 43.00M | 42.99M | 91.49M | 129.48M | | 13.01M | 8.88M | 11.71M | 134.00M | 10.00M | 18.29M | 18.37M | 16.79M | 17.50M | 7.96M | | | 25.00M | 16.84M | 28.54M | 20.01M | 20.65M | 18.28M | 20.04M | 23.40M | 28.68M | 34.73M | 58.67M | 44.48M | 34.23M | 48.19M | 33.72M | 20.44M | 13.71M | 34.53M | 32.60M | 29.83M | 22.78M | 18.22M | 8.01M | 7.70M | 15.19M | 21.55M | 15.24M | | | | | | | | | | | | | | | 23.36M | | | |
|
Cash & Current Investments
|
329.07M | 346.36M | 328.34M | 421.33M | 340.91M | 351.75M | 403.86M | 495.52M | 481.25M | 336.40M | 422.08M | 416.90M | 417.61M | 570.31M | 404.50M | 477.52M | 492.95M | 535.92M | 499.00M | 579.24M | 567.27M | 376.80M | 424.20M | 478.63M | 462.85M | 461.76M | 488.15M | 469.19M | 449.83M | 430.66M | 447.77M | 457.35M | 446.86M | 485.55M | 474.28M | 552.66M | 457.95M | 354.34M | 414.94M | 402.92M | 357.98M | 407.86M | 479.65M | 485.32M | 409.64M | 875.06M | 818.59M | 701.99M | 659.24M | 752.58M | 922.48M | 899.46M | 861.76M | 460.38M | 518.68M | 646.76M | 552.28M | 491.31M | 541.00M | 583.67M | 478.40M | 914.17M | 1,022.65M | 671.61M | 561.62M | 663.26M | 740.76M |
|
Receivables - Net
|
141.88M | 137.76M | 144.26M | 137.45M | 150.16M | | | 174.65M | | 393.48M | 404.46M | 411.12M | 445.88M | 435.69M | 471.35M | 451.96M | 460.88M | 474.70M | 491.58M | 521.68M | 513.14M | 531.09M | 549.18M | 540.95M | 545.54M | 553.57M | 549.44M | 601.67M | 605.60M | 598.23M | 609.52M | 615.26M | 602.87M | 637.61M | 691.27M | 716.75M | 726.62M | 715.74M | 734.24M | 774.18M | 864.89M | 885.00M | 893.16M | 944.22M | 944.68M | 900.68M | 859.07M | 881.02M | 914.51M | 916.37M | 951.17M | 887.74M | 971.36M | 1,036.62M | 994.25M | 1,015.20M | 1,028.60M | 1,007.67M | 1,054.49M | 1,134.55M | 1,147.23M | 1,176.62M | 1,228.93M | 1,198.61M | 1,192.09M | 1,266.65M | 1,280.94M |
|
Receivables - Other
|
| | | 0.01M | 0.00M | 0.02M | 0.01M | 131.96M | 0.00M | 4.02M | 3.79M | 3.92M | 0.17M | 0.20M | 0.23M | 4.80M | 0.00M | 0.06M | 0.06M | 5.40M | 0.07M | 0.02M | 6.21M | 5.84M | 5.08M | 2.14M | 5.00M | 3.88M | 4.79M | 5.31M | 1.10M | 2.49M | 6.53M | 1.20M | 0.04M | 43.37M | 48.30M | 41.67M | 41.82M | 45.03M | 0.11M | 48.59M | 46.98M | 40.35M | 43.20M | 41.13M | 31.20M | 15.80M | 18.93M | 19.38M | 15.97M | 13.74M | 16.05M | 15.55M | 18.65M | 18.35M | 16.13M | 18.38M | 30.03M | 33.37M | 39.35M | 37.26M | 36.28M | 48.98M | 59.03M | 71.09M | 67.38M |
|
Receivables
|
141.88M | 137.76M | 144.26M | 137.46M | 150.16M | | | 306.61M | | 397.50M | 408.25M | 415.05M | 446.06M | 435.89M | 471.58M | 456.76M | 460.89M | 474.76M | 491.64M | 527.07M | 513.22M | 531.12M | 555.38M | 546.79M | 550.63M | 555.71M | 554.44M | 605.54M | 610.38M | 603.54M | 610.63M | 617.75M | 609.40M | 638.82M | 691.31M | 760.11M | 774.93M | 757.41M | 776.07M | 819.22M | 865.00M | 933.59M | 940.14M | 984.57M | 987.88M | 941.81M | 890.26M | 896.83M | 933.44M | 935.74M | 967.14M | 901.48M | 987.41M | 1,052.17M | 1,012.90M | 1,033.54M | 1,044.72M | 1,026.05M | 1,084.52M | 1,167.92M | 1,186.59M | 1,213.88M | 1,265.22M | 1,247.59M | 1,251.12M | 1,337.75M | 1,348.32M |
|
Current Deferred Tax Assets
|
| | | 45.93M | | 45.46M | 34.66M | 21.98M | 14.55M | 20.09M | 19.55M | 46.95M | 40.94M | 55.46M | 45.64M | 48.49M | 44.43M | 53.77M | 61.65M | 60.64M | 52.56M | 44.12M | 44.38M | 45.49M | 35.96M | 37.22M | 35.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
97.40M | 117.28M | 128.50M | 116.55M | 138.12M | 137.24M | 153.02M | 126.85M | 155.47M | 186.68M | 171.54M | 127.72M | 146.56M | 159.93M | 205.71M | 150.77M | 173.73M | 178.16M | 179.40M | 139.11M | 170.43M | 189.02M | 203.68M | 155.48M | 180.92M | 188.90M | 183.05M | 154.03M | 198.53M | 196.84M | 205.18M | 189.15M | 227.63M | 246.28M | 243.87M | 236.34M | 199.21M | 207.33M | 210.01M | 212.48M | 230.18M | 225.16M | 236.76M | 170.32M | 166.36M | 180.08M | 216.24M | 187.41M | 181.41M | 213.16M | 201.60M | 134.44M | 151.61M | 195.28M | 229.82M | 137.97M | 175.88M | 249.13M | 274.06M | 191.57M | 204.81M | 192.12M | 164.06M | 209.89M | 189.08M | 205.12M | 190.79M |
|
Current Assets
|
732.25M | 753.20M | 811.70M | 845.97M | 789.83M | 822.99M | 884.86M | 935.78M | 959.28M | 935.82M | 999.61M | 985.12M | 1,045.48M | 1,084.72M | 1,108.97M | 1,128.77M | 1,171.99M | 1,242.62M | 1,217.12M | 1,276.14M | 1,303.48M | 1,141.06M | 1,206.06M | 1,188.51M | 1,180.80M | 1,221.44M | 1,235.52M | 1,195.07M | 1,233.93M | 1,202.33M | 1,233.79M | 1,227.04M | 1,218.69M | 1,324.95M | 1,354.61M | 1,433.89M | 1,326.50M | 1,232.58M | 1,321.28M | 1,355.06M | 1,394.54M | 1,459.80M | 1,556.87M | 1,551.68M | 1,478.94M | 1,916.23M | 1,878.71M | 1,748.87M | 1,711.63M | 1,882.11M | 2,075.24M | 1,921.64M | 1,984.73M | 1,719.30M | 1,758.38M | 1,779.49M | 1,733.56M | 1,748.11M | 1,869.55M | 1,891.51M | 1,830.44M | 2,266.08M | 2,400.81M | 2,080.10M | 1,942.79M | 2,135.03M | 2,212.49M |
|
Buildings
|
| | | | | | | 53.36M | | | | 55.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 21.35M | | | | 16.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
167.81M | 181.35M | 178.38M | 189.11M | 197.14M | 203.76M | 200.14M | 197.17M | 187.63M | 193.79M | 180.63M | 180.50M | 188.54M | | | | | | | 173.20M | 170.31M | 176.28M | 176.17M | 175.94M | 173.58M | 169.63M | 163.85M | 175.40M | 179.70M | 185.64M | 189.79M | 193.22M | 212.56M | 208.66M | 205.62M | 207.03M | 205.03M | 202.67M | 211.38M | 212.72M | 206.82M | 211.24M | 216.38M | 254.03M | 245.80M | 233.76M | 237.47M | 231.12M | 218.17M | 205.36M | 207.92M | 215.09M | 202.71M | 189.07M | 180.38M | 180.76M | 179.25M | 179.80M | 179.68M | 189.80M | 193.81M | 199.53M | 207.59M | 207.94M | 210.72M | 219.41M | 180.65M |
|
Long-Term Investments
|
0.69M | 0.84M | 0.67M | 0.59M | 2.26M | 2.30M | 2.20M | 26.64M | 1.78M | 1.65M | 0.29M | 0.22M | 0.41M | 0.36M | 0.44M | 0.42M | 0.30M | 0.33M | 0.35M | 1.86M | 0.42M | 0.45M | 0.47M | 17.13M | 3.05M | 9.20M | 5.75M | 12.10M | 8.31M | 6.23M | 6.22M | 20.66M | 0.77M | 0.81M | 0.83M | 24.91M | 0.92M | 0.83M | 0.82M | 9.57M | 0.85M | 0.84M | | 3.09M | | | | 6.16M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
502.53M | 536.77M | 533.32M | 548.72M | 567.91M | 553.20M | 559.39M | 570.15M | 578.04M | 974.99M | 954.18M | 925.34M | 940.96M | 922.16M | 966.61M | 956.06M | 992.54M | | | 953.85M | 964.09M | 1,072.07M | 1,055.98M | 1,057.21M | 1,052.50M | 1,054.03M | 1,042.54M | 1,038.35M | 1,055.74M | 1,055.97M | 1,084.13M | 1,069.41M | 1,097.33M | 1,260.51M | 1,315.31M | 1,337.12M | 1,337.05M | 1,311.36M | 1,386.41M | 1,393.83M | 1,400.21M | 1,400.26M | 1,389.49M | 1,574.47M | 1,554.68M | 1,557.01M | 1,567.60M | 1,695.69M | 1,689.37M | 1,687.36M | 1,685.68M | 1,731.03M | 1,722.01M | 1,687.15M | 1,680.93M | 1,684.20M | 1,687.49M | 1,685.33M | 1,677.80M | 1,683.78M | 1,679.72M | 1,677.87M | 1,683.05M | 1,669.77M | 1,673.08M | 1,793.90M | 1,783.80M |
|
Intangibles
|
48.94M | 45.94M | 40.34M | 36.04M | 45.21M | 40.48M | 36.70M | 239.86M | 30.30M | 334.81M | 328.23M | 113.29M | 326.40M | 114.29M | | | | | | 337.15M | 340.52M | 371.79M | 368.56M | 372.21M | 381.72M | 386.34M | 386.65M | 391.51M | 394.01M | 392.23M | 390.91M | 393.03M | 395.98M | 465.02M | 486.42M | 494.42M | 497.21M | 493.83M | 512.59M | 565.31M | 573.13M | 582.35M | 591.54M | 675.46M | 666.46M | 666.32M | 668.66M | 236.73M | 747.40M | 196.10M | 171.01M | 169.63M | 154.15M | 113.57M | 101.23M | 89.72M | 80.04M | 70.54M | 61.80M | 53.03M | 46.30M | 39.84M | 33.34M | 26.95M | 22.62M | 77.44M | 71.37M |
|
Goodwill & Intangibles
|
551.47M | 582.71M | 573.66M | 584.76M | 613.12M | 593.68M | 596.09M | 810.01M | 608.34M | 1,309.80M | 1,282.41M | 1,038.63M | 1,267.36M | 1,036.45M | 966.61M | 956.06M | 992.54M | | | 1,291.00M | 1,304.61M | 1,443.86M | 1,424.54M | 1,429.42M | 1,434.22M | 1,440.36M | 1,429.18M | 1,429.86M | 1,449.75M | 1,448.20M | 1,475.03M | 1,462.43M | 1,493.31M | 1,725.53M | 1,801.73M | 1,831.55M | 1,834.26M | 1,805.20M | 1,899.00M | 1,959.14M | 1,973.34M | 1,982.61M | 1,981.03M | 2,249.93M | 2,221.14M | 2,223.33M | 2,236.26M | 1,932.42M | 2,436.77M | 1,883.46M | 1,856.69M | 1,900.66M | 1,876.16M | 1,800.72M | 1,782.16M | 1,773.91M | 1,767.53M | 1,755.87M | 1,739.61M | 1,736.81M | 1,726.03M | 1,717.71M | 1,716.39M | 1,696.72M | 1,695.69M | 1,871.34M | 1,855.17M |
|
Long-Term Deferred Tax
|
128.95M | 88.91M | 77.93M | 36.53M | 37.00M | 38.87M | 32.62M | 35.10M | 37.65M | 51.47M | 74.23M | 91.88M | 77.75M | 112.27M | 82.83M | 91.38M | 84.76M | 96.19M | 102.88M | 89.31M | 76.05M | 65.87M | 61.93M | 59.13M | 59.12M | 67.71M | 75.59M | 99.39M | 103.91M | 80.11M | 78.90M | 70.14M | 61.03M | 67.57M | 75.27M | 76.93M | 81.73M | 88.28M | 94.21M | 74.57M | 78.61M | 78.81M | 80.58M | 89.72M | 102.08M | 102.97M | 105.16M | 106.67M | 103.86M | 107.53M | 108.87M | 106.32M | 99.08M | 102.76M | 111.93M | 135.48M | 130.90M | 131.44M | 137.61M | 298.92M | 281.94M | 276.98M | 288.77M | 269.48M | 258.04M | 244.33M | 253.98M |
|
Other Non-Current Assets
|
72.48M | 71.13M | 71.07M | 90.42M | 136.20M | 95.29M | 111.27M | 120.00M | 109.63M | 128.62M | 106.66M | 107.04M | 114.78M | 112.77M | 123.08M | 116.55M | 111.88M | 105.87M | 98.06M | 97.36M | 91.90M | 110.06M | 123.85M | 146.71M | 149.93M | 149.68M | 162.83M | 180.00M | 172.33M | 219.81M | 220.07M | 242.33M | 252.28M | 249.87M | 260.02M | 262.17M | 157.67M | 147.55M | 147.38M | 155.16M | 202.56M | 206.81M | 185.50M | 217.08M | 252.81M | 278.95M | 294.84M | 323.82M | 308.58M | 287.05M | 286.44M | 322.16M | 320.25M | 292.82M | 294.32M | 304.13M | 304.03M | 294.26M | 298.54M | 299.96M | 304.39M | 319.94M | 325.99M | 349.82M | 402.56M | 435.41M | 477.39M |
|
Non-Current Assets
|
925.23M | 927.64M | 903.05M | 901.60M | 970.75M | 934.03M | 942.43M | 957.68M | 945.66M | 1,467.55M | 1,428.85M | 1,418.27M | 1,430.76M | 1,442.37M | 1,489.70M | 1,477.16M | 1,505.02M | 1,457.71M | 1,427.02M | 1,413.22M | 1,400.09M | 1,547.12M | 1,533.33M | 1,554.03M | 1,555.46M | 1,566.00M | 1,553.49M | 1,598.42M | 1,609.64M | 1,632.19M | 1,659.12M | 1,658.84M | 1,693.04M | 1,914.48M | 1,995.28M | 2,015.73M | 2,070.63M | 2,033.49M | 2,135.35M | 2,174.39M | 2,510.27M | 2,552.96M | 2,540.90M | 2,902.51M | 2,923.84M | 2,929.86M | 2,924.93M | 3,124.64M | 3,076.29M | 3,016.48M | 2,973.89M | 3,053.63M | 2,986.54M | 2,821.08M | 2,778.30M | 2,809.32M | 2,772.29M | 2,734.23M | 2,729.22M | 2,914.20M | 2,910.20M | 2,912.18M | 2,924.85M | 2,907.05M | 2,952.17M | 3,172.65M | 3,151.66M |
|
Assets
|
1,657.49M | 1,680.84M | 1,714.75M | 1,747.57M | 1,760.57M | 1,757.02M | 1,827.29M | 1,893.46M | 1,904.94M | 2,403.37M | 2,428.47M | 2,403.39M | 2,476.24M | 2,527.08M | 2,598.67M | 2,605.93M | 2,677.01M | 2,700.33M | 2,644.14M | 2,689.37M | 2,703.57M | 2,688.18M | 2,739.38M | 2,742.54M | 2,736.27M | 2,787.45M | 2,789.01M | 2,793.49M | 2,843.56M | 2,834.51M | 2,892.92M | 2,885.88M | 2,911.73M | 3,239.43M | 3,349.89M | 3,449.62M | 3,397.13M | 3,266.08M | 3,456.63M | 3,529.45M | 3,904.81M | 4,012.76M | 4,097.76M | 4,454.18M | 4,402.78M | 4,846.09M | 4,803.64M | 4,873.51M | 4,787.92M | 4,898.59M | 5,049.13M | 4,975.27M | 4,971.27M | 4,540.38M | 4,536.67M | 4,588.81M | 4,505.85M | 4,482.34M | 4,598.77M | 4,805.71M | 4,740.64M | 5,178.27M | 5,325.66M | 4,987.15M | 4,894.96M | 5,307.68M | 5,364.15M |
|
Accounts Payables
|
9.90M | 14.95M | 12.34M | 16.28M | 14.63M | 12.07M | 14.79M | 12.21M | 9.91M | 9.81M | 9.79M | 20.95M | 19.07M | 13.85M | 18.72M | 18.65M | 16.25M | 13.91M | 15.28M | 18.41M | 18.45M | 17.49M | 17.21M | 15.54M | 20.42M | 15.48M | 15.29M | 10.09M | 9.22M | 12.37M | 10.24M | 9.77M | 9.09M | 18.32M | 16.86M | 15.05M | 13.81M | 20.94M | 14.44M | 42.58M | 29.49M | 24.40M | 20.95M | 21.98M | 26.07M | 19.18M | 30.75M | 13.91M | 21.57M | 25.19M | 24.83M | 24.98M | 21.10M | 26.96M | 27.93M | 35.81M | 22.71M | 41.96M | 26.66M | 27.74M | 28.03M | 28.43M | 18.51M | 36.47M | 37.28M | 43.95M | 34.79M |
|
Notes Payables
|
25.00M | | | 0.18M | | | | | | 252.00M | 252.00M | 252.00M | 251.00M | 251.00M | 80.69M | 80.00M | 115.00M | 115.00M | | | | 175.00M | 165.00M | 135.00M | 135.00M | 21.50M | 21.50M | 21.50M | 81.50M | 60.00M | 115.00M | 160.00M | 15.00M | 205.00M | 160.00M | 170.00M | 275.00M | 215.00M | 330.00M | 295.00M | 320.00M | 290.00M | 245.00M | 70.00M | 165.00M | 495.00M | 245.00M | 250.00M | | | | | 250.00M | 250.00M | 200.00M | 151.00M | 180.00M | 103.00M | 55.00M | 10.00M | 50.00M | | | | | 85.00M | |
|
Payables
|
34.90M | 14.95M | 12.34M | 16.45M | 14.63M | 12.07M | 14.79M | 12.21M | 9.91M | 261.81M | 261.79M | 272.95M | 270.07M | 264.85M | 99.41M | 98.65M | 131.25M | 128.91M | 15.28M | 18.41M | 18.45M | 192.49M | 182.22M | 150.54M | 155.42M | 36.98M | 36.79M | 31.59M | 90.72M | 72.37M | 125.24M | 169.77M | 24.09M | 223.32M | 176.86M | 185.05M | 288.81M | 235.94M | 344.44M | 337.58M | 349.49M | 314.40M | 265.95M | 91.98M | 191.07M | 514.18M | 275.75M | 263.91M | 21.57M | 25.19M | 24.83M | 24.98M | 271.10M | 276.96M | 227.93M | 186.81M | 202.71M | 144.96M | 81.66M | 37.74M | 78.03M | 28.43M | 18.51M | 36.47M | 37.28M | 128.95M | 34.79M |
|
Accumulated Expenses
|
| | | | | | | | | | | 337.48M | 284.91M | 355.10M | 375.98M | 390.04M | 346.91M | 386.03M | 401.48M | 126.81M | 378.42M | 406.14M | 128.97M | 143.83M | 110.65M | 114.43M | 140.03M | 161.67M | 147.14M | 143.23M | 157.37M | 179.36M | 155.89M | 160.25M | 183.26M | 205.00M | 183.78M | 169.99M | 178.41M | 210.25M | 186.60M | 185.50M | 233.80M | 274.00M | 151.22M | 157.29M | 211.31M | 286.40M | 148.83M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
354.77M | 298.14M | 321.73M | 322.77M | 259.30M | 275.61M | 263.65M | 270.92M | 223.01M | 247.89M | 290.24M | 337.48M | | | | 390.04M | | | | 421.99M | | | 426.53M | 452.46M | 376.53M | 406.20M | 436.82M | 499.64M | 427.42M | 417.30M | 472.00M | 498.25M | 426.95M | 452.36M | 540.74M | 584.48M | 503.12M | 483.24M | 554.71M | 571.35M | 536.05M | 545.01M | 630.15M | 683.87M | 611.14M | 606.47M | 677.43M | 806.77M | 675.10M | 688.50M | 735.98M | 791.44M | 615.92M | 640.74M | 700.48M | 791.01M | 598.38M | 615.80M | 689.73M | 759.18M | 595.35M | 653.68M | 747.49M | 812.99M | 635.77M | 777.67M | 945.44M |
|
Short term Debt
|
34.57M | 39.61M | 42.16M | 44.72M | 47.27M | 49.83M | 37.40M | 24.95M | 12.48M | 252.00M | 252.00M | 252.00M | 251.00M | 251.00M | 80.69M | 80.00M | 115.00M | 115.00M | 4.26M | 83.69M | 4.27M | 175.00M | 165.00M | 135.00M | 135.00M | 44.37M | 40.88M | 39.13M | 81.50M | 60.00M | 115.00M | 160.00M | 39.19M | 205.00M | 160.00M | 170.00M | 275.00M | 215.00M | 330.00M | 295.00M | 320.00M | 290.00M | 245.00M | 70.00M | 165.00M | 495.00M | 245.00M | 250.00M | 33.54M | 383.15M | 383.29M | 383.43M | 383.57M | 250.00M | 535.14M | 151.00M | 180.00M | 103.00M | 55.00M | 432.24M | 425.77M | 425.92M | 426.07M | 26.17M | 26.18M | 375.71M | 375.87M |
|
Current Leases
|
0.03M | 0.04M | 0.42M | 0.53M | 2.12M | 0.84M | 0.81M | 0.70M | 0.63M | 1.12M | 1.17M | 1.00M | 1.66M | 1.42M | 1.41M | 1.30M | 1.48M | 1.38M | 1.38M | 1.41M | 1.48M | 1.57M | 1.54M | 1.44M | 1.42M | 1.40M | 1.32M | 1.33M | 1.28M | 1.30M | 1.37M | 1.35M | 1.52M | 1.77M | 1.52M | 1.55M | 1.50M | 1.43M | 1.36M | 1.81M | 42.29M | 45.42M | 50.05M | 57.66M | 61.10M | 63.55M | 65.19M | 56.48M | 57.03M | 58.34M | 58.22M | 61.59M | 59.50M | 54.05M | 53.98M | 54.06M | 53.20M | 50.85M | 50.21M | 50.31M | 46.88M | 45.88M | 49.87M | 52.67M | 52.30M | 53.91M | 51.47M |
|
Current Taxes
|
17.00M | 24.31M | 35.54M | 1.58M | 8.68M | 16.77M | 25.56M | 8.06M | 16.52M | 35.07M | 54.63M | 20.12M | 24.48M | 50.84M | 66.77M | 22.30M | 26.27M | 41.06M | 58.94M | 15.01M | 22.27M | 35.15M | 56.34M | 13.59M | 25.67M | 47.38M | 71.85M | 24.12M | 33.08M | 43.91M | 60.83M | 24.16M | 33.09M | 51.23M | 66.33M | 30.03M | 40.03M | 54.51M | 73.57M | 33.90M | 49.93M | 64.82M | 84.54M | 43.19M | 47.23M | 65.59M | 94.74M | 41.94M | 56.49M | 85.53M | 110.02M | 47.35M | 53.21M | 76.02M | 107.17M | 45.31M | 64.09M | 93.69M | 131.21M | 38.46M | 39.37M | 43.78M | 52.79M | 35.43M | 40.22M | 56.20M | 54.07M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 46.90M | | | 50.23M | 49.79M | 45.59M | 45.53M | 44.44M | 44.97M | 45.16M | 47.15M | 50.39M | 50.55M | 48.30M | 48.76M | 47.32M | 52.23M | 81.52M | 74.68M | 69.15M | 64.74M | 65.62M | 83.33M | 93.41M | 97.31M | 121.32M | 125.09M | 132.75M | 154.72M | 148.01M | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
7.55M | 6.47M | 4.36M | 0.26M | 4.14M | 0.21M | 0.26M | 0.49M | 3.93M | 14.25M | 0.86M | 0.04M | 0.04M | 0.19M | 0.57M | 0.54M | 0.58M | 0.38M | 0.38M | 0.61M | 0.56M | 0.62M | 0.59M | 1.24M | 1.40M | 1.39M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
451.42M | 385.10M | 421.54M | 395.58M | 341.57M | 364.56M | 350.75M | 322.55M | 270.63M | 593.15M | 639.96M | 661.83M | 610.25M | 701.58M | 549.12M | 517.82M | 511.46M | 562.01M | 481.72M | 461.69M | 425.44M | 640.25M | 671.49M | 622.11M | 564.72M | 532.47M | 585.98M | 594.48M | 590.37M | 572.75M | 697.24M | 731.36M | 523.32M | 766.12M | 823.15M | 838.78M | 871.19M | 812.95M | 1,006.19M | 976.31M | 1,011.78M | 1,003.15M | 1,064.19M | 910.21M | 944.06M | 1,283.32M | 1,146.65M | 1,202.64M | 843.74M | 1,240.71M | 1,312.35M | 1,308.80M | 1,383.29M | 1,091.29M | 1,633.11M | 1,103.32M | 944.52M | 931.44M | 978.96M | 1,317.93M | 1,185.40M | 1,197.68M | 1,294.73M | 963.74M | 791.74M | 1,392.44M | 1,461.64M |
|
Capital Leases
|
0.07M | 0.08M | 1.55M | 1.57M | 1.67M | 1.44M | 1.25M | 0.74M | 0.55M | 0.75M | 0.91M | 0.85M | 1.82M | 1.93M | 2.34M | 2.53M | 2.83M | 2.78M | 2.74M | 2.66M | 2.75M | 2.99M | 2.84M | 2.66M | 2.56M | 2.46M | | 2.20M | | 2.22M | 2.46M | 2.50M | 2.76M | 3.18M | 2.75M | 2.66M | 2.40M | 2.10M | 2.31M | 1.71M | 24.96M | 26.18M | 20.96M | 20.73M | 25.87M | 27.73M | 31.25M | 30.96M | 26.52M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
59.76M | 49.83M | 37.40M | 24.95M | 12.48M | 11.92M | 10.98M | 17.65M | 10.72M | 88.46M | 88.71M | 73.93M | 74.13M | 59.30M | 658.12M | 656.88M | 655.62M | 655.73M | 654.66M | 653.60M | 652.52M | 651.45M | 650.38M | 649.31M | 648.24M | 756.90M | 747.12M | 737.33M | 727.54M | 717.75M | 707.95M | 698.15M | 1,035.78M | 1,026.05M | 1,016.37M | 1,006.69M | 997.00M | 987.31M | 983.88M | 975.64M | 966.87M | 959.15M | 950.91M | 1,339.80M | 1,331.69M | 1,323.58M | 1,315.48M | 1,307.37M | 1,646.23M | 1,288.66M | 1,280.57M | 1,272.48M | 1,264.37M | 1,256.27M | 746.61M | 1,249.15M | 1,242.91M | 1,236.66M | 1,230.42M | 824.72M | 818.33M | 1,207.61M | 1,201.44M | 1,195.27M | 1,189.08M | 833.37M | 827.05M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 64.02M | | | | 47.41M | | | | 52.42M | | | | 66.74M | | 77.05M | 75.84M | 72.56M | 69.41M | 72.77M | 74.86M | 70.90M | 55.48M | 54.62M | 54.07M | 53.80M | 57.57M | 60.05M | 68.34M | 78.61M | 70.92M | 71.59M | 65.78M | 68.76M | 85.87M | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | 27.07M | | | | 24.33M | | | | 29.65M | | | | 29.69M | | 31.96M | 33.63M | 39.02M | 42.16M | 45.57M | 45.24M | 40.52M | 43.23M | 43.73M | 44.59M | 50.37M | 51.97M | 52.54M | 56.69M | 13.16M | 12.53M | 14.55M | 17.27M | 11.95M | 12.22M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 2.35M | | 2.36M | 2.59M | 2.57M | 2.96M | 3.10M | 3.19M | 2.62M | 3.13M | 3.18M | 3.26M | 3.37M | 2.00M | 2.21M | 2.04M | 1.33M | 0.67M | 0.10M | | | | | | | 3.62M | 2.78M | 2.06M | 4.52M | 3.61M | 4.68M | 3.84M | 4.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.94M | 8.41M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.40M | | 2.55M | 1.23M | 2.95M | 2.23M | 1.80M | 1.65M | 1.91M | 1.47M | 3.25M | 5.09M | 6.07M | 5.75M | 6.05M | 5.54M | 4.46M | 4.42M | 5.43M | 4.83M | 6.67M | 5.97M | 5.59M | 6.27M | 2.09M | 1.98M | 2.84M | 3.63M | 2.42M | 1.81M | 6.62M | 7.21M | 6.75M | 7.08M | 7.04M | 6.51M | 8.08M | 8.41M | 8.33M | 4.41M | 3.99M | 3.33M | 3.36M | 3.24M | 1.52M | 0.83M | 1.35M | 1.24M | 3.94M | 3.61M | 3.69M | 3.63M | 4.18M | 4.49M | 3.79M | 3.81M | 11.71M | 11.59M | 10.12M | 11.58M | 15.91M | 16.05M | 17.01M | 16.49M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.71M | 279.93M | 278.45M | 302.10M | 310.83M | 325.69M | 305.07M | 345.84M | 290.40M | 273.58M | 254.35M | 309.30M | 229.78M | 204.61M | 186.06M | 244.46M | 178.54M | 163.67M | 159.02M | 218.33M | 180.72M | 175.69M | 162.00M | 153.59M | 154.92M | 162.94M | 154.40M |
|
Other Non-Current Liabilities
|
347.26M | 220.65M | 179.09M | 109.03M | 73.48M | 91.11M | 81.29M | 73.55M | 72.17M | 73.04M | 126.23M | 219.19M | 216.98M | 304.23M | 230.39M | 250.85M | 243.25M | 277.14M | 297.95M | 242.88M | 189.34M | 182.25M | 161.30M | 179.30M | 176.26M | 170.08M | 168.29M | 155.23M | 170.46M | 186.34M | 173.80M | 162.79M | 165.56M | 177.55M | 184.97M | 168.61M | 155.86M | 162.36M | 175.03M | 165.23M | 170.87M | 178.83M | 194.11M | 208.92M | 239.79M | 249.52M | 256.02M | 238.40M | 257.10M | 255.32M | 247.74M | 245.21M | 242.82M | 234.09M | 235.41M | 215.61M | 210.05M | 213.91M | 217.10M | 234.95M | 246.23M | 249.40M | 261.22M | 269.04M | 290.11M | 315.30M | 360.05M |
|
Total Non-Current Liabilities
|
532.16M | 455.51M | 476.91M | 438.78M | 373.72M | 382.13M | 365.71M | 338.67M | 285.67M | 700.24M | 746.19M | 748.52M | 687.66M | 766.06M | 1,214.68M | 1,183.30M | 1,175.66M | 1,226.57M | 1,144.66M | 1,122.41M | 1,085.13M | 1,300.12M | 1,329.55M | 1,278.10M | 1,221.48M | 1,297.43M | 1,339.37M | 1,333.90M | 1,319.88M | 1,293.33M | 1,408.83M | 1,431.92M | 1,560.91M | 1,798.79M | 1,846.73M | 1,852.22M | 1,875.27M | 1,807.30M | 1,996.58M | 1,960.04M | 2,238.78M | 2,250.56M | 2,297.96M | 2,556.10M | 2,589.91M | 2,935.95M | 2,770.44M | 2,800.89M | 2,781.20M | 2,804.30M | 2,848.50M | 2,832.93M | 2,881.05M | 2,555.86M | 2,569.41M | 2,547.05M | 2,370.46M | 2,335.57M | 2,372.22M | 2,322.37M | 2,196.04M | 2,591.10M | 2,669.75M | 2,328.50M | 2,151.79M | 2,405.77M | 2,459.58M |
|
Total Liabilities
|
879.42M | 676.15M | 656.00M | 547.82M | 447.20M | 473.24M | 447.01M | 412.22M | 357.84M | 773.27M | 872.43M | 967.70M | 904.64M | 1,070.29M | 1,445.07M | 1,434.15M | 1,418.91M | 1,503.71M | 1,442.61M | 1,365.30M | 1,274.47M | 1,482.38M | 1,490.85M | 1,457.40M | 1,397.74M | 1,467.51M | 1,507.65M | 1,489.13M | 1,490.34M | 1,479.67M | 1,582.62M | 1,594.71M | 1,726.48M | 1,976.33M | 2,031.70M | 2,020.83M | 2,031.13M | 1,969.65M | 2,171.61M | 2,125.26M | 2,409.64M | 2,429.39M | 2,492.08M | 2,765.01M | 2,829.70M | 3,185.47M | 3,026.46M | 3,039.28M | 3,038.30M | 3,059.62M | 3,096.24M | 3,078.14M | 3,123.88M | 2,789.94M | 2,804.83M | 2,762.66M | 2,580.51M | 2,549.48M | 2,589.32M | 2,557.32M | 2,442.27M | 2,840.51M | 2,930.97M | 2,597.54M | 2,441.90M | 2,721.07M | 2,819.62M |
|
Total Debt
|
94.33M | 89.45M | 79.56M | 69.67M | 59.76M | 61.75M | 48.38M | 42.60M | 23.20M | 340.46M | 340.71M | 325.93M | 325.13M | 310.30M | 738.81M | 736.88M | 770.62M | 770.73M | 658.92M | 737.29M | 656.79M | 826.45M | 815.38M | 784.31M | 783.24M | 801.27M | 788.00M | 776.47M | 809.04M | 777.75M | 822.95M | 858.15M | 1,074.97M | 1,231.05M | 1,176.37M | 1,176.69M | 1,272.00M | 1,202.31M | 1,313.88M | 1,270.64M | 1,286.87M | 1,249.15M | 1,195.91M | 1,409.80M | 1,496.69M | 1,818.58M | 1,560.48M | 1,557.37M | 1,679.77M | 1,671.82M | 1,663.86M | 1,655.91M | 1,647.94M | 1,506.27M | 1,281.76M | 1,400.15M | 1,422.91M | 1,339.66M | 1,285.42M | 1,256.96M | 1,244.10M | 1,633.53M | 1,627.51M | 1,221.44M | 1,215.26M | 1,209.09M | 1,202.92M |
|
Common Equity
|
| 1,004.69M | 1,058.76M | 1,199.75M | 1,313.37M | 1,283.78M | 1,380.28M | 1,481.24M | 1,547.10M | 1,630.10M | 1,556.04M | 1,435.68M | 1,571.60M | 1,456.79M | 1,153.60M | 1,171.78M | 1,258.10M | 1,196.62M | 1,201.52M | 1,324.07M | 1,429.09M | 1,205.81M | 1,248.53M | 1,285.14M | 1,338.53M | 1,319.94M | 1,322.96M | 1,304.36M | 1,365.24M | 1,370.94M | 1,372.70M | 1,286.65M | 1,347.27M | 1,356.94M | 1,369.39M | 1,441.97M | 1,366.00M | 1,296.42M | 1,285.02M | 1,404.18M | 1,495.17M | 1,583.37M | 1,605.68M | 1,689.17M | 1,573.08M | 1,660.61M | 1,777.18M | 1,834.23M | 1,749.62M | 1,838.97M | 1,952.89M | 1,897.13M | 1,847.39M | 1,750.44M | 1,731.85M | 1,826.16M | 1,925.33M | 1,932.86M | 2,009.45M | 2,248.39M | 2,298.37M | 2,337.76M | 2,394.69M | 2,389.61M | 2,453.06M | 2,586.61M | 2,544.53M |
|
Shareholder's Equity
|
778.06M | 1,004.69M | 1,058.76M | 1,199.75M | 1,313.37M | 1,283.78M | 1,380.28M | 1,481.24M | 1,547.10M | 1,630.10M | 1,556.04M | 1,435.68M | 1,571.60M | 1,456.79M | 1,153.60M | 1,171.78M | 1,258.10M | 1,196.62M | 1,201.52M | 1,324.07M | 1,429.09M | 1,205.81M | 1,248.53M | 1,285.14M | 1,338.53M | 1,319.94M | 1,322.96M | 1,304.36M | 1,365.24M | 1,370.94M | 1,372.70M | 1,286.65M | 1,347.27M | 1,356.94M | 1,369.39M | 1,441.97M | 1,366.00M | 1,296.42M | 1,285.02M | 1,404.18M | 1,495.17M | 1,583.37M | 1,605.68M | 1,689.17M | 1,573.08M | 1,660.61M | 1,777.18M | 1,834.23M | 1,749.62M | 1,838.97M | 1,952.89M | 1,897.13M | 1,847.39M | 1,750.44M | 1,731.85M | 1,826.16M | 1,925.33M | 1,932.86M | 2,009.45M | 2,248.39M | 2,298.37M | 2,337.76M | 2,394.69M | 2,389.61M | 2,453.06M | 2,586.61M | 2,544.53M |
|
Liabilities and Shareholders Equity
|
1,657.49M | 1,680.84M | 1,714.75M | 1,747.57M | 1,760.57M | 1,757.02M | 1,827.29M | 1,893.46M | 1,904.94M | 2,403.37M | 2,428.47M | 2,403.39M | 2,476.24M | 2,527.08M | 2,598.67M | 2,605.93M | 2,677.01M | 2,700.33M | 2,644.14M | 2,689.37M | 2,703.57M | 2,688.18M | 2,739.38M | 2,742.54M | 2,736.27M | 2,787.45M | 2,789.01M | 2,793.49M | 2,843.56M | 2,834.51M | 2,892.92M | 2,885.88M | 2,911.73M | 3,239.43M | 3,349.89M | 3,449.62M | 3,397.13M | 3,266.08M | 3,456.63M | 3,529.45M | 3,904.81M | 4,012.76M | 4,097.76M | 4,454.18M | 4,402.78M | 4,846.09M | 4,803.64M | 4,873.51M | 4,787.92M | 4,898.59M | 5,049.13M | 4,975.27M | 4,971.27M | 4,540.38M | 4,536.67M | 4,588.81M | 4,505.85M | 4,482.34M | 4,598.77M | 4,805.71M | 4,740.64M | 5,178.27M | 5,325.66M | 4,987.15M | 4,894.96M | 5,307.68M | 5,364.15M |
|
Retained Earnings
|
181.57M | 211.26M | 244.32M | 278.91M | 307.08M | 334.93M | 375.06M | 421.09M | 457.21M | 496.22M | 544.27M | 605.39M | 643.93M | 705.03M | -267.46M | -318.27M | 328.72M | -439.46M | -517.79M | 511.70M | 562.31M | -377.89M | -393.47M | -412.48M | 430.06M | 424.62M | -458.74M | -451.29M | -443.94M | -472.57M | -441.01M | -457.93M | -387.32M | -376.62M | -395.31M | 355.98M | -380.72M | -481.66M | -568.02M | -507.46M | -483.60M | 540.71M | 588.71M | 648.66M | 666.82M | 710.38M | 748.62M | 741.66M | 678.63M | 748.20M | 830.37M | 732.47M | 729.50M | 702.22M | -755.42M | 780.01M | 830.85M | 800.96M | 893.61M | 1,085.21M | 1,144.67M | 1,176.46M | 1,207.39M | 1,236.70M | 1,274.79M | 1,347.38M | 1,373.51M |
|
Treasury Shares
|
| | | 0.33M | | | | 1.02M | | 2.51M | 2.48M | 2.27M | 3.38M | 3.37M | 3.83M | 3.04M | 4.70M | 5.23M | 5.16M | 3.91M | 1.48M | 2.71M | 2.64M | 1.29M | 1.89M | 2.63M | 2.60M | 37.24M | 2.44M | 3.89M | 3.80M | 3.77M | 1.86M | 2.92M | 2.89M | 2.90M | 1.73M | 3.26M | 3.28M | 3.71M | 4.19M | 5.10M | 5.09M | 6.06M | 4.68M | 4.59M | 5.33M | 4.88M | 3.43M | 4.30M | 4.24M | 4.58M | 4.09M | 3.77M | 3.59M | 3.57M | 3.84M | 3.79M | 3.70M | 3.65M | 3.30M | 3.28M | 3.30M | 3.26M | 2.86M | 2.77M | 2.69M |