|
Cash & Equivalents
|
47.18M | 24.30M | 28.59M | 30.28M | 40.13M | 53.77M | 38.09M | 85.89M | 57.45M | 43.96M | 43.38M | 47.24M | 68.32M | 68.88M | 31.75M | 83.72M | 38.51M | 53.16M | 52.12M | 38.06M | 52.68M | 52.68M | 41.34M | 68.98M | 47.04M | 47.13M | 75.29M | 23.23M | 38.87M | 30.12M | 68.04M | 434.56M | 65.90M | 51.53M | 81.38M | 49.23M | 65.45M | 66.01M | 51.68M | 67.73M | 21.56M | 54.03M | 32.46M | 32.41M | 75.73M | 53.68M | 283.52M | 289.39M | 483.05M | 537.07M | 506.49M | 598.51M | 587.86M | 91.64M | 95.07M | 110.92M | 48.72M | 141.02M | 93.97M | 126.50M | 46.30M | 70.64M | 76.90M | 64.82M | 67.86M | 183.94M |
|
Short-term Investments
|
| | 13.31M | | | 40.18M | 41.15M | 37.59M | 38.73M | 41.03M | 42.53M | 38.40M | 40.07M | 15.53M | 15.65M | 15.78M | 15.65M | 9.34M | 11.52M | 14.09M | 14.45M | 14.45M | 4.34M | 8.49M | 7.95M | 8.39M | 8.49M | 48.31M | 72.45M | 102.65M | 17.13M | 16.84M | 17.38M | 12.45M | 44.93M | 56.89M | 58.72M | 54.93M | 51.68M | 53.75M | 56.34M | 33.54M | 32.42M | 27.86M | 28.34M | 27.23M | 26.74M | 29.32M | 29.89M | 30.20M | 20.16M | 23.80M | 21.13M | | 4.61M | 3.31M | 4.36M | 6.09M | 3.85M | 4.73M | 4.88M | 3.10M | 4.85M | 3.98M | 3.57M | 3.35M |
|
Cash & Current Investments
|
47.18M | 24.30M | 41.91M | 30.28M | 40.13M | 93.95M | 79.24M | 123.49M | 96.19M | 84.99M | 85.91M | 85.64M | 108.39M | 84.41M | 47.41M | 99.50M | 54.16M | 62.50M | 63.64M | 52.16M | 67.13M | 67.13M | 45.68M | 77.47M | 54.99M | 55.52M | 83.78M | 71.53M | 111.32M | 132.78M | 85.17M | 451.40M | 83.28M | 63.98M | 126.31M | 106.12M | 124.17M | 120.94M | 103.36M | 121.48M | 77.90M | 87.57M | 64.88M | 60.28M | 104.08M | 80.91M | 310.26M | 318.71M | 512.94M | 567.27M | 526.65M | 622.30M | 609.00M | 91.64M | 99.69M | 114.23M | 53.08M | 147.11M | 97.82M | 131.23M | 51.18M | 73.74M | 81.75M | 68.81M | 71.43M | 187.30M |
|
Receivables - Net
|
| | 200.76M | | 174.20M | 261.68M | 275.78M | 278.65M | 283.70M | 274.29M | 265.25M | 282.90M | 284.43M | 251.46M | 246.63M | 254.92M | 239.00M | 244.56M | 250.53M | 275.76M | 270.96M | 266.77M | 269.04M | 261.28M | 270.13M | 289.04M | 314.10M | 341.60M | 297.25M | 341.45M | 356.25M | 307.49M | 342.36M | 386.90M | 389.92M | 384.64M | 377.77M | 403.61M | 445.53M | 423.60M | 394.72M | 377.98M | 430.98M | 375.45M | 361.03M | 380.07M | 362.67M | 346.82M | 313.83M | 327.72M | 365.57M | 358.65M | 371.85M | 383.69M | 416.40M | 349.34M | 350.96M | 356.50M | 390.02M | 356.72M | 384.07M | 367.50M | 376.01M | 384.23M | 389.74M | 452.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.03M | 237.65M | 238.96M | 243.53M | 18.14M | 14.29M | 9.40M | 9.42M | 15.54M | 16.00M | 13.94M | 8.19M | 5.15M | 4.69M | 6.08M | 5.70M | 6.28M | 6.36M | 6.42M | 6.31M | 6.51M | 6.87M | 7.25M | | | | | | | | | | | | | |
|
Receivables
|
| | 200.76M | | 174.20M | 261.68M | 275.78M | 278.65M | 283.70M | 274.29M | 265.25M | 282.90M | 284.43M | 251.46M | 246.63M | 254.92M | 239.00M | 244.56M | 250.53M | 275.76M | 270.96M | 266.77M | 269.04M | 261.28M | 270.13M | 289.04M | 314.10M | 341.60M | 297.25M | 341.45M | 580.29M | 545.14M | 581.32M | 630.43M | 408.06M | 398.92M | 387.17M | 413.03M | 461.06M | 439.60M | 408.66M | 386.18M | 436.13M | 380.14M | 367.11M | 385.77M | 368.95M | 353.17M | 320.25M | 334.04M | 372.08M | 365.51M | 379.10M | 383.69M | 416.40M | 349.34M | 350.96M | 356.50M | 390.02M | 356.72M | 384.07M | 367.50M | 376.01M | 384.23M | 389.74M | 452.92M |
|
Current Deferred Tax Assets
|
| | 17.02M | | 17.02M | 31.20M | 29.11M | 47.98M | 47.98M | 44.97M | 28.58M | 28.73M | 28.73M | 31.20M | 18.29M | 18.29M | 18.29M | 18.29M | 20.94M | 20.94M | 20.94M | 20.94M | 25.88M | 25.88M | 25.92M | 25.92M | 27.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.69M | | 13.51M | 21.44M | 36.38M | 31.90M | 24.27M | 21.61M | 49.02M | 31.38M | 23.38M | 25.05M | 24.85M | 25.65M | 25.14M | 48.48M | 49.24M | 39.88M | 40.00M | 38.44M | 36.81M | 44.42M | 32.67M | 33.26M | 28.21M | 32.35M | 29.07M | 33.44M | 32.21M | 28.99M | 42.47M | 36.07M | 45.34M | 31.18M | 35.76M | 37.59M | 57.77M | 43.53M | 46.32M | 43.86M | 40.72M | 36.11M | 39.13M | 33.39M | 32.11M | 29.08M | 35.45M | 31.68M | 45.18M | 35.00M | 35.32M | 40.39M | 43.54M | 40.99M | 52.30M | 41.14M | 44.51M | 48.28M | 53.80M | 46.36M | 44.48M | 50.66M | 46.45M | 48.46M |
|
Current Assets
|
| | 279.63M | | 258.17M | 408.27M | 422.08M | 482.02M | 452.14M | 425.87M | 459.33M | 430.40M | 451.86M | 398.65M | 337.18M | 398.36M | 336.59M | 373.83M | 384.35M | 388.73M | 383.71M | 393.27M | 377.41M | 409.05M | 383.71M | 403.74M | 438.35M | 445.48M | 437.64M | 507.67M | 697.67M | 1,025.53M | 707.07M | 730.48M | 579.71M | 536.22M | 547.10M | 571.55M | 601.76M | 604.61M | 532.88M | 517.60M | 541.73M | 476.53M | 510.32M | 500.07M | 711.32M | 700.96M | 868.64M | 932.99M | 943.91M | 1,022.82M | 1,023.41M | 515.73M | 555.01M | 501.25M | 451.98M | 538.66M | 528.50M | 531.49M | 490.41M | 484.50M | 500.18M | 503.37M | 504.05M | 685.32M |
|
Property, Plant & Equipment (Net)
|
| | 998.56M | | 1,030.56M | 1,498.89M | 1,511.29M | 1,568.52M | 1,617.50M | 1,673.85M | 1,687.16M | 1,717.09M | 1,718.39M | 1,709.63M | 1,687.16M | 1,680.16M | 1,739.99M | 1,729.41M | 1,727.80M | 1,726.87M | 1,737.36M | 1,757.06M | 1,772.17M | 1,907.06M | 1,919.27M | 1,921.46M | 1,916.39M | 1,919.59M | 1,913.67M | 1,908.05M | 1,897.24M | 1,909.70M | 2,049.61M | 2,055.98M | 2,078.12M | 2,102.01M | 2,124.55M | 2,148.01M | 2,158.61M | 2,150.63M | 2,148.22M | 2,155.50M | 2,144.72M | 2,142.53M | 2,130.13M | 2,126.44M | 2,122.20M | 2,114.06M | 2,074.35M | 2,055.41M | 2,037.85M | 2,017.32M | 2,007.64M | 2,012.68M | 2,002.02M | 1,972.86M | 1,963.88M | 1,951.52M | 1,944.28M | 1,899.69M | 1,919.54M | 1,910.55M | 1,899.69M | 1,900.53M | 1,823.90M | 1,884.67M |
|
Long-Term Investments
|
| | 20.75M | | | 39.77M | 49.49M | 49.97M | 63.82M | 53.27M | 56.92M | 61.38M | 60.07M | 44.28M | 32.76M | 30.34M | 37.75M | 24.30M | 18.35M | 19.33M | 24.78M | 21.36M | 19.58M | 23.22M | 21.05M | 26.06M | 20.24M | 21.46M | 22.54M | 24.46M | 20.85M | 21.68M | 23.02M | 31.03M | 28.00M | 24.39M | 25.30M | 28.94M | 22.43M | 27.28M | 27.36M | 33.73M | 30.92M | 27.27M | 32.70M | 40.97M | 37.34M | 39.92M | 45.47M | 60.73M | 76.16M | 84.89M | 81.39M | 89.76M | 111.69M | 129.83M | 136.50M | 130.73M | 135.97M | 141.38M | 141.31M | 147.77M | 145.37M | 148.77M | 170.37M | 169.96M |
|
Goodwill
|
| | 40.09M | | 40.09M | 244.57M | 218.82M | 527.12M | 526.96M | 512.67M | 490.31M | 508.08M | 508.07M | 508.08M | 490.31M | 490.31M | 490.22M | 490.23M | 490.20M | 493.91M | 3.90M | 494.07M | 493.89M | 601.21M | 616.18M | 615.94M | 615.44M | 615.46M | 615.45M | 615.46M | 615.43M | 615.46M | 787.80M | 781.97M | 778.95M | 163.11M | 776.38M | 776.37M | 776.36M | 776.36M | 776.36M | 776.34M | 776.36M | 776.31M | 776.35M | 776.36M | 755.25M | 755.24M | 755.24M | 755.22M | 755.23M | 755.24M | 755.20M | 755.18M | 755.20M | 755.19M | 755.19M | 755.18M | 755.20M | 756.02M | 756.03M | 756.04M | 756.00M | 756.00M | 756.02M | 756.02M |
|
Intangibles
|
| | 17.58M | | 16.29M | 92.34M | 87.81M | 210.60M | 204.97M | 205.13M | 195.72M | 195.65M | 190.74M | 186.23M | 178.32M | 174.47M | 170.74M | 167.09M | 216.80M | 167.13M | 7.00M | 159.11M | 223.79M | 296.95M | 234.53M | 229.33M | 224.15M | 219.10M | 214.02M | 208.97M | 203.88M | 198.81M | 268.35M | 261.79M | 255.34M | 249.32M | 243.55M | 237.95M | 232.36M | 226.78M | 221.22M | 215.61M | 387.33M | 387.22M | 387.23M | 387.24M | 387.30M | 387.29M | 387.31M | 387.32M | 387.27M | 387.30M | 387.26M | 387.24M | 387.25M | 387.24M | 387.23M | 387.23M | 268.98M | 268.98M | 268.98M | 268.99M | 268.99M | 268.97M | 268.97M | 268.97M |
|
Goodwill & Intangibles
|
| | 57.67M | | 56.38M | 336.91M | 306.64M | 737.72M | 731.94M | 717.80M | 686.02M | 703.73M | 698.81M | 694.31M | 668.63M | 664.78M | 660.96M | 657.32M | 707.00M | 661.04M | 10.90M | 653.19M | 717.68M | 898.15M | 850.71M | 845.26M | 839.59M | 834.56M | 829.47M | 824.43M | 819.32M | 814.27M | 1,056.15M | 1,043.76M | 1,034.29M | 412.42M | 1,019.93M | 1,014.32M | 1,008.72M | 1,003.14M | 997.58M | 991.95M | 1,163.69M | 1,163.52M | 1,163.58M | 1,163.60M | 1,142.55M | 1,142.54M | 1,142.55M | 1,142.55M | 1,142.49M | 1,142.54M | 1,142.46M | 1,142.41M | 1,142.45M | 1,142.43M | 1,142.41M | 1,142.40M | 1,024.18M | 1,024.99M | 1,025.01M | 1,025.03M | 1,024.99M | 1,024.97M | 1,024.99M | 1,024.99M |
|
Long-Term Deferred Tax
|
| | | | | | 0.94M | 0.94M | 0.94M | 0.94M | 30.02M | 1.71M | 1.71M | 1.71M | 59.84M | 2.53M | 2.53M | 2.53M | 4.82M | 4.82M | 4.82M | 4.82M | 5.87M | 5.87M | 5.87M | 5.87M | 73.79M | 24.15M | 24.15M | 24.15M | 79.04M | 30.04M | 32.26M | 31.83M | 80.82M | 26.28M | 26.28M | 26.28M | 87.76M | 29.92M | 29.92M | 29.92M | 36.28M | 36.28M | 36.28M | 36.28M | 36.60M | 36.60M | 36.60M | 36.60M | | | | | 8.01M | 8.01M | 8.01M | 8.01M | 8.55M | 8.55M | 8.55M | 8.55M | 9.52M | 9.52M | 9.52M | 9.52M |
|
Other Non-Current Assets
|
| | 49.69M | | 48.74M | 64.95M | 56.65M | 69.94M | 75.61M | 83.19M | 79.58M | 83.32M | 83.16M | 84.27M | 80.94M | 85.19M | 88.74M | 87.51M | 83.51M | 84.12M | 83.27M | 104.68M | 102.53M | 103.22M | 105.33M | 104.24M | 64.31M | 66.86M | 70.40M | 64.90M | 64.51M | 62.97M | 66.93M | 70.47M | 72.29M | 70.76M | 67.06M | 65.82M | 65.86M | 61.81M | 70.34M | 71.69M | 83.17M | 76.86M | 74.22M | 74.23M | 79.19M | 76.27M | 74.56M | 81.10M | 71.01M | 73.05M | 80.01M | 84.29M | 89.34M | 90.72M | 92.28M | 90.33M | 85.81M | 87.23M | 95.49M | 100.25M | 99.42M | 99.53M | 106.50M | 110.42M |
|
Non-Current Assets
|
| | 1,168.18M | | 1,198.38M | 1,981.69M | 1,990.29M | 2,474.11M | 2,530.15M | 2,564.72M | 2,590.59M | 2,603.81M | 2,597.37M | 2,568.92M | 2,502.01M | 2,489.72M | 2,551.61M | 2,521.58M | 2,505.02M | 2,512.05M | 2,521.68M | 2,604.69M | 2,624.80M | 2,958.87M | 3,017.74M | 3,030.88M | 2,900.20M | 3,097.55M | 3,162.80M | 3,234.72M | 2,915.68M | 3,141.49M | 3,586.70M | 3,638.86M | 3,466.61M | 3,657.09M | 3,659.47M | 3,670.78M | 3,521.07M | 3,779.45M | 3,775.25M | 3,765.28M | 3,775.81M | 3,711.32M | 3,732.39M | 3,747.76M | 3,748.80M | 3,726.48M | 3,694.97M | 3,655.81M | 3,593.50M | 3,586.07M | 3,531.91M | 3,188.78M | 3,205.38M | 3,200.74M | 3,219.91M | 3,185.72M | 3,167.90M | 3,153.02M | 3,153.57M | 3,148.79M | 3,131.90M | 3,129.10M | 3,157.37M | 3,123.95M |
|
Assets
|
| | 1,447.82M | | 1,456.55M | 2,389.96M | 2,412.37M | 2,956.14M | 2,982.29M | 2,990.59M | 3,049.92M | 3,034.22M | 3,049.23M | 2,967.57M | 2,839.19M | 2,888.08M | 2,888.20M | 2,895.41M | 2,889.36M | 2,900.79M | 2,905.38M | 2,997.97M | 3,002.21M | 3,367.92M | 3,401.45M | 3,434.62M | 3,338.55M | 3,543.03M | 3,600.45M | 3,742.39M | 3,613.35M | 4,167.02M | 4,293.77M | 4,369.34M | 4,046.32M | 4,193.31M | 4,206.57M | 4,242.34M | 4,122.83M | 4,384.07M | 4,308.14M | 4,282.88M | 4,317.53M | 4,187.85M | 4,242.71M | 4,247.84M | 4,460.13M | 4,427.45M | 4,563.61M | 4,588.80M | 4,537.41M | 4,608.88M | 4,555.32M | 3,704.51M | 3,760.38M | 3,701.98M | 3,671.89M | 3,724.38M | 3,696.41M | 3,684.51M | 3,643.99M | 3,633.29M | 3,632.08M | 3,632.47M | 3,661.42M | 3,809.27M |
|
Accounts Payables
|
| | 51.86M | | 44.90M | 66.80M | 73.88M | 80.16M | 81.46M | 72.22M | 68.03M | 55.83M | 63.68M | 53.64M | 50.11M | 52.15M | 47.39M | 46.06M | 47.29M | 52.40M | 56.47M | 61.57M | 58.16M | 60.53M | 59.57M | 72.57M | 77.52M | 83.51M | 92.64M | 81.91M | 79.64M | 84.86M | 98.03M | 91.62M | 92.59M | 84.31M | 90.33M | 82.28M | 93.03M | 93.46M | 91.26M | 96.26M | 99.23M | 92.89M | 86.16M | 91.95M | 85.86M | 84.47M | 75.33M | 67.41M | 64.07M | 80.31M | 79.57M | 71.41M | 79.31M | 78.85M | 73.08M | 66.76M | 64.45M | 67.82M | 76.29M | 64.53M | 67.46M | 65.05M | 70.01M | 68.72M |
|
Payables
|
| | 51.86M | | 44.90M | 66.80M | 73.88M | 80.16M | 81.46M | 72.22M | 68.03M | 55.83M | 63.68M | 53.64M | 50.11M | 52.15M | 47.39M | 46.06M | 47.29M | 52.40M | 56.47M | 61.57M | 58.16M | 60.53M | 59.57M | 72.57M | 77.52M | 83.51M | 92.64M | 81.91M | 79.64M | 84.86M | 98.03M | 91.62M | 92.59M | 84.31M | 90.33M | 82.28M | 93.03M | 93.46M | 91.26M | 96.26M | 99.23M | 92.89M | 86.16M | 91.95M | 85.86M | 84.47M | 75.33M | 67.41M | 64.07M | 80.31M | 79.57M | 71.41M | 79.31M | 78.85M | 73.08M | 66.76M | 64.45M | 67.82M | 76.29M | 64.53M | 67.46M | 65.05M | 70.01M | 68.72M |
|
Accumulated Expenses
|
| | 80.76M | | 77.02M | 119.32M | 118.47M | 117.45M | 129.05M | 129.53M | 125.84M | 111.98M | 121.60M | 134.61M | 116.56M | 112.17M | 109.18M | 119.27M | 114.95M | 116.52M | 127.84M | 129.38M | 140.61M | 135.82M | 134.78M | 127.55M | 135.48M | 126.26M | 128.55M | 144.38M | 131.10M | 119.91M | 153.93M | 174.32M | 176.32M | 181.13M | 189.26M | 197.46M | 204.17M | 189.17M | 189.08M | 202.36M | 191.61M | 178.83M | 186.27M | 212.13M | 202.38M | 195.76M | 189.77M | 216.40M | 200.71M | 193.70M | 196.92M | 218.63M | 237.37M | 182.77M | 174.84M | 200.19M | 228.06M | 196.28M | 198.63M | 210.31M | 177.77M | 188.00M | 178.59M | 235.45M |
|
Other Accumulated Expenses
|
| | | | | | 44.24M | | | | 52.44M | | | | | | | | 49.17M | | | | 50.47M | | | | 53.74M | | | | | | | | | | | | | | | | 73.19M | | | | 78.89M | | | | 76.17M | | | | 81.70M | | | | 71.22M | | | | 65.49M | | | |
|
Short term Debt
|
| | 19.62M | | 19.67M | 41.17M | 41.57M | 50.05M | 50.56M | 51.20M | 53.65M | 56.02M | 59.76M | 47.84M | 53.88M | 59.63M | 22.34M | 17.12M | 22.16M | 22.53M | 22.84M | 22.48M | 16.75M | 16.65M | 16.82M | 16.43M | 17.14M | 17.59M | 17.15M | 15.64M | 238.06M | 255.12M | 255.40M | 260.05M | 28.92M | 25.19M | 25.13M | 340.14M | 332.03M | 332.86M | 25.87M | 23.42M | 24.21M | 23.62M | 24.58M | 25.07M | 44.72M | 27.14M | 27.24M | 27.01M | 18.57M | 18.62M | 17.64M | 44.70M | 44.72M | 44.74M | 29.38M | 63.31M | 55.88M | 43.40M | 24.44M | 55.11M | 1.61M | 25.62M | 220.80M | 1.42M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.21M | 32.08M | 28.80M | 26.21M | 26.97M | 26.99M | 27.91M | 29.08M | 28.22M | 28.09M | 28.98M | 28.28M | 28.04M | 28.12M | 23.91M | 22.58M | 20.72M | 23.78M | 24.51M | 24.64M | 24.27M | 24.57M | 25.41M | 25.34M | 24.37M | 22.76M | 17.78M |
|
Total Current Liabilities
|
| | 177.45M | | 166.55M | 270.99M | 267.29M | 296.49M | 299.65M | 300.73M | 288.82M | 272.49M | 282.95M | 286.82M | 259.87M | 270.27M | 213.22M | 231.15M | 223.12M | 240.56M | 246.95M | 263.65M | 254.07M | 268.86M | 256.29M | 256.22M | 278.62M | 274.60M | 288.87M | 288.88M | 504.06M | 511.17M | 570.55M | 574.76M | 369.56M | 348.55M | 373.78M | 673.48M | 705.24M | 708.78M | 409.65M | 408.61M | 395.93M | 385.32M | 400.92M | 421.88M | 411.30M | 423.06M | 385.73M | 420.61M | 378.84M | 408.37M | 389.20M | 427.43M | 437.21M | 396.10M | 347.21M | 433.33M | 437.46M | 420.93M | 388.86M | 441.64M | 340.22M | 388.77M | 561.04M | 422.63M |
|
Capital Leases
|
| | 14.42M | | 14.09M | 13.89M | 13.69M | 13.89M | 13.64M | 13.36M | 14.13M | 13.91M | 12.46M | 13.35M | 12.99M | 12.68M | 12.42M | 12.16M | 10.92M | 11.67M | 11.43M | 11.18M | 9.86M | 9.57M | 10.40M | 10.13M | 9.86M | 9.57M | 9.29M | 8.99M | 8.69M | 8.39M | 8.08M | 7.76M | 7.43M | 7.10M | 6.76M | 6.41M | 4.57M | 5.70M | 3.78M | 3.40M | 2.95M | 2.56M | 2.61M | 2.98M | 1.28M | 2.89M | 2.61M | 2.15M | 1.98M | 1.80M | 1.63M | 1.46M | 1.28M | 1.10M | 0.92M | 0.74M | | | | | | | | |
|
Non-Current Debt
|
| | 453.86M | | 523.03M | 802.51M | 798.34M | 1,236.24M | 1,234.19M | 1,310.77M | 1,319.07M | 1,312.83M | 1,298.03M | 1,324.90M | 1,317.53M | 1,370.17M | 1,444.47M | 1,448.23M | 1,485.54M | 1,479.79M | 16.40M | 1,433.28M | 1,462.82M | 1,795.27M | 1,844.76M | 1,881.03M | 1,855.81M | 1,884.64M | 1,869.28M | 1,893.98M | 1,935.46M | 2,089.50M | 2,107.21M | 2,157.88M | 2,181.54M | 2,240.06M | 2,289.41M | 348.27M | 2,397.23M | 2,433.43M | 2,354.53M | 2,355.72M | 2,408.30M | 2,370.89M | 2,371.56M | 2,343.34M | 1,933.14M | 2,494.99M | 2,632.33M | 2,629.01M | 2,625.96M | 2,626.47M | 2,574.06M | 1,961.40M | 1,933.14M | 1,883.96M | 1,845.65M | 1,789.27M | 1,725.50M | 1,717.05M | 1,739.19M | 1,638.69M | 1,711.20M | 1,658.09M | 1,475.38M | 1,552.61M |
|
Minority Interest
|
| | 0.50M | | 0.53M | 21.01M | 20.59M | 16.16M | 15.74M | 15.42M | 15.30M | 9.61M | 9.55M | 0.56M | 0.49M | 0.47M | 0.45M | 0.45M | 0.45M | 0.46M | 0.46M | 0.40M | 0.31M | 0.28M | 0.23M | 0.17M | 0.10M | 0.08M | 0.03M | -0.01M | -0.10M | -0.13M | -0.18M | -0.22M | -0.32M | -0.38M | -0.50M | -0.57M | -0.60M | -0.66M | -0.73M | -0.79M | -0.78M | -0.89M | -0.95M | -1.00M | -1.02M | -1.08M | -1.11M | -1.17M | -1.20M | -1.25M | -1.28M | -1.28M | -1.31M | -1.31M | -1.34M | -1.35M | -1.45M | -1.45M | -1.52M | -1.57M | -1.52M | -1.55M | -1.60M | -1.64M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 6.49M | | 0.70M | 0.32M | | | | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.06M | | 7.06M | 51.07M | 55.32M | 107.37M | 107.37M | 99.14M | 125.52M | 125.21M | 125.21M | 119.47M | 54.72M | 15.70M | 15.70M | 15.70M | 14.69M | 14.69M | 14.69M | 14.69M | 10.07M | 10.07M | 15.77M | 15.77M | 49.99M | | | | 49.01M | | | | 63.30M | 8.76M | 8.76M | 8.76M | 71.52M | 13.68M | 13.68M | 13.68M | 19.25M | 19.25M | 19.25M | 19.25M | 30.73M | 30.73M | 30.73M | 30.73M | 80.77M | 80.77M | 80.77M | 45.07M | 75.85M | 75.85M | 75.85M | 75.85M | 77.37M | 74.87M | 72.60M | 72.60M | 78.20M | 78.20M | 78.20M | 87.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.15M | 140.25M | 133.02M | 97.29M | 99.31M | 99.26M | 96.67M | 101.38M | 103.49M | 98.47M | 95.36M | 89.92M | 83.41M | 83.52M | 76.98M | 73.80M | 69.70M | 90.13M | 86.85M | 82.11M | 77.43M | 74.92M | 75.23M | 73.64M | 69.52M | 65.41M | 58.56M |
|
Other Non-Current Liabilities
|
| | 33.14M | | 31.50M | 51.00M | 46.86M | 61.91M | 63.41M | 59.32M | 54.11M | 59.14M | 58.94M | 59.21M | 82.03M | 82.52M | 74.14M | 74.22M | 64.96M | 71.45M | 70.34M | 74.12M | 87.43M | 99.67M | 85.92M | 88.41M | 87.69M | 90.79M | 92.29M | 92.08M | 88.66M | 89.31M | 98.74M | 92.80M | 96.70M | 92.29M | 89.88M | 89.21M | 82.48M | 79.73M | 81.81M | 88.16M | 88.53M | 82.59M | 104.60M | 121.53M | 115.56M | 114.52M | 117.27M | 95.79M | 87.07M | 82.50M | 77.94M | 81.59M | 75.29M | 76.23M | 79.76M | 79.80M | 83.64M | 85.61M | 87.87M | 90.59M | 95.41M | 96.33M | 99.97M | 167.99M |
|
Total Non-Current Liabilities
|
| | 749.58M | | 798.14M | 1,330.05M | 1,326.02M | 1,838.85M | 1,838.87M | 1,886.04M | 1,957.30M | 1,924.91M | 1,917.64M | 1,856.52M | 1,709.87M | 1,765.78M | 1,778.18M | 1,786.81M | 1,800.43M | 1,811.08M | 1,814.96M | 1,857.10M | 1,868.79M | 2,241.82M | 2,298.95M | 2,340.75M | 2,244.02M | 2,460.51M | 2,540.66M | 2,683.91M | 2,549.74M | 2,831.93M | 2,968.14M | 3,062.23M | 2,750.70M | 2,962.45M | 3,023.75M | 3,072.71M | 3,000.45M | 3,277.43M | 3,204.79M | 3,187.72M | 3,232.96M | 3,147.80M | 3,193.82M | 3,194.03M | 3,432.49M | 3,372.75M | 3,461.27M | 3,475.30M | 3,475.32M | 3,505.55M | 3,407.55M | 2,512.34M | 2,520.01M | 2,426.70M | 2,359.76M | 2,386.04M | 2,320.99M | 2,290.28M | 2,275.58M | 2,228.16M | 2,201.73M | 2,193.04M | 2,178.42M | 2,119.67M |
|
Total Liabilities
|
| | 782.72M | | 829.64M | 1,381.05M | 1,372.88M | 1,900.76M | 1,902.27M | 1,945.36M | 2,011.40M | 1,984.05M | 1,976.58M | 1,915.73M | 1,791.89M | 1,848.30M | 1,852.32M | 1,861.03M | 1,865.39M | 1,882.53M | 1,885.30M | 1,931.21M | 1,956.21M | 2,341.49M | 2,384.87M | 2,429.16M | 2,331.71M | 2,551.30M | 2,632.95M | 2,775.99M | 2,638.39M | 2,921.23M | 3,066.89M | 3,155.03M | 2,847.40M | 3,054.74M | 3,113.63M | 3,161.93M | 3,082.93M | 3,357.16M | 3,286.60M | 3,275.88M | 3,321.49M | 3,230.39M | 3,298.42M | 3,315.55M | 3,548.04M | 3,487.27M | 3,578.54M | 3,571.09M | 3,562.39M | 3,588.05M | 3,485.49M | 2,593.93M | 2,595.30M | 2,502.93M | 2,439.52M | 2,465.83M | 2,404.64M | 2,375.89M | 2,363.45M | 2,318.75M | 2,297.14M | 2,289.37M | 2,278.40M | 2,287.66M |
|
Total Debt
|
| | 473.48M | | 542.71M | 843.68M | 839.91M | 1,286.29M | 1,284.76M | 1,361.97M | 1,372.72M | 1,368.85M | 1,357.79M | 1,372.74M | 1,371.41M | 1,429.79M | 1,466.82M | 1,465.35M | 1,507.70M | 1,502.32M | 39.24M | 1,455.75M | 1,479.57M | 1,811.91M | 1,861.59M | 1,897.46M | 1,872.95M | 1,902.23M | 1,886.43M | 1,909.62M | 2,173.53M | 2,344.62M | 2,362.61M | 2,417.93M | 2,210.46M | 2,265.25M | 2,314.54M | 688.42M | 2,729.25M | 2,766.30M | 2,380.39M | 2,379.14M | 2,432.51M | 2,394.51M | 2,396.13M | 2,368.41M | 1,977.87M | 2,522.12M | 2,659.57M | 2,656.02M | 2,644.53M | 2,645.09M | 2,591.70M | 2,006.10M | 1,977.87M | 1,928.69M | 1,875.03M | 1,852.58M | 1,781.38M | 1,760.45M | 1,763.63M | 1,693.80M | 1,712.81M | 1,683.71M | 1,696.18M | 1,554.04M |
|
Common Equity
|
| | 665.10M | | 626.91M | 1,008.91M | 1,039.49M | 1,055.38M | 1,080.02M | 1,045.23M | 1,038.52M | 1,050.17M | 1,072.65M | 1,051.84M | 1,047.30M | 1,039.78M | 1,035.88M | 1,034.37M | 1,023.98M | 1,018.26M | 1,020.08M | 1,066.75M | 1,045.99M | 1,026.43M | 1,016.58M | 1,005.46M | 1,006.84M | 991.73M | 967.50M | 966.40M | 974.96M | 1,245.78M | 1,226.88M | 1,214.31M | 1,198.92M | 1,138.57M | 1,092.94M | 1,080.41M | 1,039.90M | 1,026.90M | 1,021.54M | 1,007.00M | 996.05M | 957.46M | 944.29M | 932.28M | 912.08M | 940.17M | 985.07M | 1,017.71M | 975.02M | 1,020.84M | 1,069.83M | 1,110.58M | 1,165.09M | 1,199.05M | 1,232.37M | 1,258.55M | 1,291.77M | 1,308.62M | 1,280.54M | 1,314.54M | 1,334.94M | 1,343.10M | 1,383.02M | 1,521.62M |
|
Shareholder's Equity
|
| | 665.10M | | 626.91M | 1,008.91M | 1,039.49M | 1,055.38M | 1,080.02M | 1,045.23M | 1,038.52M | 1,050.17M | 1,072.65M | 1,051.84M | 1,047.30M | 1,039.78M | 1,035.88M | 1,034.37M | 1,023.98M | 1,018.26M | 1,020.08M | 1,066.75M | 1,045.99M | 1,026.43M | 1,016.58M | 1,005.46M | 1,006.84M | 991.73M | 967.50M | 966.40M | 974.96M | 1,245.78M | 1,226.88M | 1,214.31M | 1,198.92M | 1,138.57M | 1,092.94M | 1,080.41M | 1,039.90M | 1,026.90M | 1,021.54M | 1,007.00M | 996.05M | 957.46M | 944.29M | 932.28M | 912.08M | 940.17M | 985.07M | 1,017.71M | 975.02M | 1,020.84M | 1,069.83M | 1,110.58M | 1,165.09M | 1,199.05M | 1,232.37M | 1,258.55M | 1,291.77M | 1,308.62M | 1,280.54M | 1,314.54M | 1,334.94M | 1,343.10M | 1,383.02M | 1,521.62M |
|
Liabilities and Shareholders Equity
|
| | 1,447.82M | | 1,456.55M | 2,389.96M | 2,412.37M | 2,956.14M | 2,982.29M | 2,990.59M | 3,049.92M | 3,034.22M | 3,049.23M | 2,967.57M | 2,839.19M | 2,888.08M | 2,888.20M | 2,895.41M | 2,889.36M | 2,900.79M | 2,905.38M | 2,997.97M | 3,002.21M | 3,367.92M | 3,401.45M | 3,434.62M | 3,338.55M | 3,543.03M | 3,600.45M | 3,742.39M | 3,613.35M | 4,167.02M | 4,293.77M | 4,369.34M | 4,046.32M | 4,193.31M | 4,206.57M | 4,242.34M | 4,122.83M | 4,384.07M | 4,308.14M | 4,282.88M | 4,317.53M | 4,187.85M | 4,242.71M | 4,247.84M | 4,460.13M | 4,427.45M | 4,563.61M | 4,588.80M | 4,537.41M | 4,608.88M | 4,555.32M | 3,704.51M | 3,760.38M | 3,701.98M | 3,671.89M | 3,724.38M | 3,696.41M | 3,684.51M | 3,643.99M | 3,633.29M | 3,632.08M | 3,632.47M | 3,661.42M | 3,809.27M |
|
Treasury Shares
|
| | 16.08M | | 19.95M | 20.07M | 4.00M | 20.07M | 0.49M | 22.57M | 3.93M | 24.00M | 23.99M | 23.99M | 0.30M | 14.59M | 0.88M | 0.74M | 14.58M | 14.58M | | | 0.72M | | | 0.88M | | 0.98M | 0.92M | 0.90M | 1.34M | 1.60M | 1.81M | 1.77M | | 1.85M | 3.12M | 3.12M | 4.21M | 4.21M | 4.21M | 4.21M | | -0.55M | -0.58M | -0.60M | -0.62M | -0.02M | 0.02M | 4.85M | -0.02M | 4.85M | 4.85M | 4.85M | 4.85M | 4.21M | 4.21M | 4.21M | 4.21M | 4.21M | | | | 2.77M | 2.72M | 1.97M |
|
Retained Earnings
|
| | 365.93M | | 400.62M | 405.05M | 428.55M | 445.33M | 466.91M | 488.43M | 507.17M | 521.79M | 544.29M | 547.60M | 264.67M | 252.38M | 250.77M | 244.66M | 232.65M | 219.50M | 216.88M | 214.44M | 206.34M | 189.14M | 171.16M | 163.26M | 158.80M | 142.64M | 117.11M | 112.08M | 112.76M | 100.66M | 73.30M | 53.49M | 31.54M | -23.09M | -25.23M | -29.02M | -52.87M | -71.08M | -87.34M | -99.61M | -119.78M | -152.30M | -174.04M | -193.34M | -222.89M | -202.83M | -160.88M | -126.17M | -175.96M | -137.74M | -84.11M | -45.77M | -16.92M | 23.77M | 53.34M | 77.86M | 103.09M | 125.76M | -16.97M | 24.39M | 39.88M | 59.44M | 88.55M | 262.49M |