|
Cash & Equivalents
|
113.09M | 122.81M | 126.86M | 141.74M | 128.36M | 118.04M | 115.14M | 134.90M | 18.28M | 42.65M | 49.09M | 52.70M | 52.19M | 79.58M | 70.76M | 86.25M | 72.00M | 92.15M | 68.96M | 75.30M | 73.16M | 92.83M | 109.77M | 129.26M | 156.78M | 183.55M | 207.75M | 200.26M | 164.15M | 135.19M | 127.40M | 154.00M | 151.74M | 18.56M | 28.56M | 17.93M | 26.75M | 267.51M | 61.44M | 112.40M | 149.86M | 89.63M | 168.73M | 276.88M | 203.17M | 185.34M | 124.51M | 226.26M | 246.02M | 230.66M | 159.78M | 206.90M | 298.48M | 211.92M | 286.64M | 342.57M | 342.43M | 400.69M | 187.27M | 195.36M | 220.25M | 186.14M | 98.25M | 112.67M | 137.05M | 119.70M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 28.44M | 26.55M | 26.81M |
|
Cash & Current Investments
|
113.09M | 122.81M | 126.86M | 141.74M | 128.36M | 118.04M | 115.14M | 134.90M | 18.28M | 42.65M | 49.09M | 52.70M | 52.19M | 79.58M | 70.76M | 86.25M | 72.00M | 92.15M | 68.96M | 75.30M | 73.16M | 92.83M | 109.77M | 129.26M | 156.78M | 183.55M | 207.75M | 200.26M | 164.15M | 135.19M | 127.40M | 154.00M | 151.74M | 18.56M | 28.56M | 17.93M | 26.75M | 267.51M | 61.44M | 112.40M | 149.86M | 89.63M | 168.73M | 276.88M | 203.17M | 185.34M | 124.51M | 226.26M | 246.02M | 230.66M | 159.78M | 206.90M | 298.48M | 211.92M | 286.64M | 342.57M | 342.43M | 400.69M | 187.27M | 195.36M | 220.25M | 186.14M | 126.95M | 141.11M | 163.60M | 146.50M |
|
Receivables - Net
|
| | 145.32M | | 195.13M | 210.13M | 185.88M | 214.27M | 348.31M | 343.58M | 326.54M | 346.85M | 357.64M | 385.82M | 346.92M | 366.30M | 395.39M | 408.28M | 371.53M | 413.43M | 417.88M | 426.63M | 401.80M | 409.51M | 420.95M | 411.85M | 379.99M | 365.15M | 399.21M | 445.57M | 473.61M | 418.36M | 448.92M | 532.54M | 424.68M | 573.72M | 615.69M | 457.69M | 477.09M | 445.24M | 421.14M | 434.55M | 443.54M | 462.81M | 456.62M | 559.31M | 518.98M | 507.38M | 533.20M | 613.44M | 701.51M | 766.58M | 794.78M | 780.87M | 716.19M | 696.79M | 612.16M | 630.79M | 600.20M | 588.96M | 583.76M | 576.35M | 581.52M | 568.61M | 541.55M | 592.20M |
|
Receivables - Other
|
| | 11.93M | | 14.62M | 13.56M | 17.96M | 12.98M | | | 23.88M | | 22.66M | 22.06M | 25.95M | 18.50M | 22.95M | 21.89M | 26.57M | 16.13M | 20.87M | 20.57M | 24.89M | 14.30M | 18.02M | 9.21M | 10.34M | 3.85M | 3.92M | 7.04M | 4.33M | 4.98M | 2.79M | 10.02M | 5.70M | 4.47M | 3.85M | 4.58M | 22.02M | 2.61M | 3.28M | 3.94M | 3.24M | 1.30M | 1.03M | 1.94M | 1.26M | 3.36M | 4.28M | 4.05M | 3.02M | 3.15M | 2.93M | 3.90M | 3.97M | 4.30M | 4.61M | 5.59M | 3.36M | | | | | | | |
|
Receivables
|
| | 157.25M | | 209.75M | 223.69M | 203.84M | 227.25M | 348.31M | 343.58M | 350.42M | 346.85M | 380.30M | 407.88M | 372.86M | 384.80M | 418.34M | 430.17M | 398.10M | 429.55M | 438.75M | 447.20M | 426.69M | 423.81M | 438.97M | 421.06M | 390.33M | 369.00M | 403.12M | 452.61M | 477.94M | 423.34M | 451.70M | 542.55M | 430.38M | 578.19M | 619.54M | 462.27M | 499.11M | 447.85M | 424.42M | 438.50M | 446.78M | 464.11M | 457.65M | 561.25M | 520.24M | 510.74M | 537.48M | 617.49M | 704.53M | 769.73M | 797.72M | 784.77M | 720.16M | 701.09M | 616.77M | 636.38M | 603.55M | 588.96M | 583.76M | 576.35M | 581.52M | 568.61M | 541.55M | 592.20M |
|
Current Deferred Tax Assets
|
| | 2.87M | | 0.95M | 2.26M | 3.31M | 2.48M | 3.43M | 7.42M | 4.84M | 3.79M | 5.52M | 4.33M | 4.96M | 4.40M | 5.43M | 5.88M | 5.83M | 7.23M | 7.43M | 5.10M | 4.82M | 6.22M | 8.23M | 7.71M | 8.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 6.80M | | 6.87M | 6.29M | 6.57M | 4.83M | 11.31M | 9.60M | 9.06M | 6.85M | 12.39M | 10.97M | 10.62M | 8.39M | 11.03M | 10.43M | 12.74M | 13.33M | 14.80M | 19.84M | 14.94M | 17.60M | 11.32M | 15.80M | 17.76M | 16.35M | 15.07M | 16.51M | 16.65M | 13.86M | 12.16M | 21.22M | 25.41M | 19.01M | 15.76M | 25.00M | 27.53M | 14.97M | 11.60M | 26.23M | 24.09M | 14.99M | 13.68M | 13.66M | 26.75M | 17.90M | 14.48M | 32.77M | 27.78M | 24.38M | 18.11M | 22.65M | 32.91M | 19.30M | 15.45M | 26.65M | 41.09M | 28.62M | 16.14M | 26.20M | 33.87M | 23.64M | 17.34M | 23.16M |
|
Current Assets
|
| | 294.38M | | 346.29M | 350.41M | 329.16M | 369.59M | 409.71M | 422.45M | 415.79M | 427.94M | 451.40M | 502.91M | 459.35M | 484.02M | 506.98M | 539.23M | 486.03M | 525.73M | 534.72M | 571.17M | 570.57M | 587.26M | 616.96M | 629.47M | 624.61M | 585.94M | 585.68M | 606.28M | 622.29M | 591.67M | 619.25M | 594.46M | 656.06M | 627.26M | 667.33M | 754.95M | 588.69M | 575.39M | 586.92M | 559.60M | 640.22M | 748.86M | 666.71M | 753.45M | 672.84M | 755.89M | 799.72M | 881.01M | 894.29M | 1,002.66M | 1,118.67M | 1,022.94M | 1,056.70M | 1,072.34M | 989.91M | 1,082.81M | 849.25M | 827.96M | 836.71M | 805.40M | 768.33M | 752.81M | 745.44M | 788.33M |
|
Buildings
|
| | | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | 1.10M | | | | 6.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | 9.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 28.51M | | 27.58M | 43.18M | 47.81M | 46.78M | 69.37M | 110.06M | 124.59M | 133.48M | 131.99M | 151.19M | 157.58M | 161.87M | 189.40M | 220.21M | 260.40M | 276.74M | 286.13M | 315.15M | 338.33M | 332.64M | 332.53M | 350.73M | 374.85M | 379.48M | 381.53M | 406.88M | 438.59M | 443.21M | 440.84M | 547.88M | 561.21M | 568.05M | 618.93M | 662.75M | 681.86M | 663.34M | 651.06M | 657.83M | 663.16M | 668.40M | 650.99M | 638.94M | 671.10M | 641.86M | 632.24M | 661.35M | 681.45M | 689.78M | 712.57M | 755.58M | 783.68M | 776.66M | 783.13M | 789.84M | 791.69M | 777.21M | 759.78M | 741.75M | 739.90M | 731.93M | 725.20M | 764.39M |
|
Long-Term Investments
|
| | 9.58M | | 9.29M | 10.52M | 11.42M | 12.13M | 14.64M | 13.24M | 14.32M | 15.83M | 15.44M | 16.53M | 17.22M | 17.40M | 17.76M | 19.14M | 20.75M | 20.87M | 21.96M | 21.63M | 21.94M | 21.85M | 22.24M | 20.55M | 21.11M | 19.42M | 19.99M | 20.56M | 20.88M | 22.31M | 23.29M | 24.07M | 20.14M | 23.27M | 24.11M | 22.17M | 19.24M | 21.08M | 21.97M | 21.43M | 22.60M | 18.19M | 20.96M | 21.52M | 23.35M | 21.73M | 23.30M | 23.10M | 24.26M | 21.50M | 19.06M | 16.89M | 18.07M | 19.19M | 20.26M | 19.81M | 20.76M | 20.39M | 21.04M | 21.34M | 21.64M | 18.49M | 20.00M | 20.70M |
|
Goodwill
|
| | 232.89M | | 232.78M | 232.73M | 233.03M | 232.97M | 262.22M | 262.64M | 263.47M | 263.42M | 263.36M | 263.31M | 263.25M | 263.20M | 263.14M | 263.09M | 263.03M | 262.98M | 262.92M | 262.87M | 262.81M | 262.76M | 262.70M | 262.65M | 262.59M | 262.54M | 262.49M | 262.43M | 262.38M | 262.32M | 262.27M | 348.51M | 319.27M | 348.16M | 348.11M | 318.66M | 483.58M | 484.50M | 484.57M | 484.51M | 484.46M | 484.40M | 484.35M | 484.30M | 508.56M | 520.59M | 522.36M | 522.36M | 576.91M | 576.85M | 577.34M | 628.09M | 629.40M | 629.41M | 629.41M | 629.77M | 733.70M | 735.46M | 771.89M | 772.54M | 814.31M | 812.24M | 804.02M | 818.15M |
|
Intangibles
|
| | 6.16M | | 5.94M | 5.83M | 8.05M | 5.72M | 20.88M | 20.50M | 25.15M | 21.24M | 20.84M | 20.45M | 25.15M | 19.69M | 19.32M | 18.96M | 25.15M | 15.40M | 15.08M | 14.76M | 23.45M | 14.11M | 13.79M | 13.46M | 20.54M | 12.81M | 12.49M | 12.17M | 20.54M | 11.52M | 11.20M | 75.77M | 64.75M | 72.92M | 71.50M | 61.12M | 134.79M | 131.33M | 127.88M | 124.42M | 120.97M | 117.51M | 114.13M | 110.89M | 163.95M | 150.86M | 146.72M | 142.59M | 196.67M | 190.25M | 183.88M | 204.52M | 197.39M | 190.24M | 183.63M | 177.03M | 304.61M | 295.94M | 248.39M | 240.16M | 267.36M | 258.74M | 259.30M | 251.89M |
|
Goodwill & Intangibles
|
| | 239.06M | | 238.72M | 238.56M | 241.08M | 238.70M | 283.10M | 283.14M | 288.62M | 284.65M | 284.20M | 283.75M | 288.40M | 282.89M | 282.46M | 282.04M | 288.18M | 278.38M | 278.00M | 277.63M | 286.26M | 276.87M | 276.49M | 276.11M | 283.14M | 275.36M | 274.98M | 274.60M | 282.92M | 273.84M | 273.46M | 424.28M | 384.02M | 421.09M | 419.61M | 379.78M | 618.37M | 615.83M | 612.45M | 608.94M | 605.43M | 601.91M | 598.48M | 595.18M | 672.51M | 671.45M | 669.08M | 664.95M | 773.59M | 767.10M | 761.22M | 832.62M | 826.79M | 819.64M | 813.04M | 806.80M | 1,038.30M | 1,031.40M | 1,020.28M | 1,012.70M | 1,081.67M | 1,070.98M | 1,063.32M | 1,070.04M |
|
Other Non-Current Assets
|
| | 1.82M | | 2.34M | 2.31M | 2.13M | 2.10M | 2.51M | 2.41M | 2.85M | 2.40M | 2.26M | 2.16M | 2.39M | 2.53M | 2.50M | 3.18M | 1.99M | 2.83M | 2.60M | 3.57M | 4.04M | 3.71M | 3.83M | 4.10M | 4.85M | 4.45M | 4.29M | 3.89M | 4.28M | 3.90M | 6.93M | 9.18M | 159.62M | 3.61M | 3.53M | 3.55M | 16.74M | 17.29M | 18.53M | 18.95M | 18.75M | 18.61M | 21.45M | 17.33M | 18.47M | 18.00M | 17.35M | 17.95M | 18.43M | 19.23M | 19.50M | 21.36M | 21.54M | 21.61M | 22.28M | 22.02M | 22.78M | 22.98M | 22.89M | 22.57M | 22.10M | 24.52M | 25.43M | 25.11M |
|
Non-Current Assets
|
| | 278.97M | | 277.93M | 294.57M | 300.25M | 299.71M | 369.62M | 408.83M | 426.89M | 436.37M | 433.88M | 453.64M | 460.51M | 464.69M | 492.12M | 524.58M | 561.91M | 578.83M | 588.69M | 617.97M | 641.56M | 635.07M | 635.09M | 651.49M | 676.54M | 678.71M | 680.79M | 705.93M | 737.97M | 743.27M | 744.52M | 1,005.40M | 1,014.88M | 1,016.01M | 1,066.18M | 1,068.25M | 1,336.20M | 1,355.92M | 1,343.19M | 1,351.09M | 1,351.35M | 1,345.75M | 1,332.47M | 1,311.52M | 1,432.56M | 1,398.88M | 1,386.50M | 1,410.47M | 1,543.01M | 1,544.47M | 1,560.58M | 1,729.73M | 1,753.38M | 1,815.64M | 1,810.13M | 1,835.32M | 2,086.80M | 2,063.31M | 2,022.00M | 2,027.73M | 2,100.01M | 2,068.71M | 2,054.61M | 2,112.39M |
|
Assets
|
| | 573.35M | | 624.22M | 644.98M | 629.41M | 669.30M | 779.34M | 831.28M | 842.68M | 864.31M | 885.28M | 956.54M | 919.85M | 948.71M | 999.10M | 1,063.81M | 1,047.94M | 1,104.56M | 1,123.41M | 1,189.14M | 1,212.13M | 1,222.33M | 1,252.05M | 1,280.96M | 1,301.15M | 1,264.65M | 1,266.47M | 1,312.22M | 1,360.26M | 1,334.94M | 1,363.77M | 1,599.86M | 1,670.94M | 1,643.27M | 1,733.50M | 1,823.20M | 1,924.90M | 1,931.31M | 1,930.12M | 1,910.68M | 1,991.57M | 2,094.61M | 1,999.18M | 2,064.97M | 2,105.40M | 2,154.77M | 2,186.22M | 2,291.48M | 2,437.29M | 2,547.13M | 2,679.24M | 2,752.66M | 2,810.08M | 2,887.98M | 2,800.04M | 2,918.13M | 2,936.05M | 2,891.27M | 2,858.70M | 2,833.12M | 2,868.34M | 2,821.53M | 2,800.05M | 2,900.72M |
|
Accounts Payables
|
| | 110.63M | | 146.87M | 148.06M | 121.08M | 150.54M | 215.09M | 210.99M | 204.69M | 209.85M | 211.07M | 237.79M | 206.50M | 221.07M | 234.22M | 259.86M | 232.35M | 263.70M | 255.78M | 272.25M | 256.35M | 269.35M | 270.19M | 273.28M | 230.43M | 234.20M | 251.81M | 265.66M | 266.56M | 249.22M | 262.53M | 313.51M | 238.23M | 318.96M | 348.22M | 247.33M | 272.86M | 252.19M | 233.40M | 180.49M | 257.25M | 270.38M | 257.75M | 307.36M | 285.32M | 317.80M | 331.84M | 355.71M | 424.92M | 418.51M | 423.61M | 403.47M | 344.75M | 330.26M | 293.00M | 345.45M | 349.38M | 320.92M | 325.57M | 305.84M | 279.98M | 263.27M | 235.29M | 243.41M |
|
Payables
|
| | 110.63M | | 146.87M | 148.06M | 121.08M | 150.54M | 215.09M | 210.99M | 204.69M | 209.85M | 211.07M | 237.79M | 206.50M | 221.07M | 234.22M | 259.86M | 232.35M | 263.70M | 255.78M | 272.25M | 256.35M | 269.35M | 270.19M | 273.28M | 230.43M | 234.20M | 251.81M | 265.66M | 266.56M | 249.22M | 262.53M | 313.51M | 238.23M | 318.96M | 348.22M | 247.33M | 272.86M | 252.19M | 233.40M | 180.49M | 257.25M | 270.38M | 257.75M | 307.36M | 285.32M | 317.80M | 331.84M | 355.71M | 424.92M | 418.51M | 423.61M | 403.47M | 344.75M | 330.26M | 293.00M | 345.45M | 349.38M | 320.92M | 325.57M | 305.84M | 279.98M | 263.27M | 235.29M | 243.41M |
|
Accumulated Expenses
|
| | 8.25M | | 9.00M | 13.42M | 14.38M | 8.71M | 14.50M | 18.54M | 16.72M | 11.20M | 12.46M | 15.55M | 17.21M | 11.75M | 14.82M | 17.09M | 17.00M | 13.97M | 15.82M | 17.48M | 16.19M | 16.99M | 19.64M | 21.04M | 33.02M | 14.36M | 22.88M | 23.99M | 36.22M | 12.89M | 20.91M | 25.25M | 26.67M | 22.62M | 36.49M | 46.44M | 55.53M | 27.80M | 41.40M | 46.91M | 45.54M | 23.66M | 29.84M | 25.53M | 23.04M | 33.40M | 35.49M | 56.39M | 56.94M | 47.52M | 54.90M | 68.26M | 66.67M | 28.67M | 23.29M | 26.09M | 21.73M | 31.96M | 29.43M | 34.44M | 32.83M | 27.61M | 26.82M | 34.51M |
|
Other Accumulated Expenses
|
| | 18.96M | | 21.76M | 28.23M | 21.90M | 23.56M | 39.15M | 37.82M | 29.96M | 32.25M | 30.09M | 47.25M | 28.63M | 31.33M | 30.31M | 41.24M | 42.83M | 37.20M | 37.74M | 56.45M | 43.52M | 36.18M | 37.40M | 45.92M | 38.73M | 54.47M | 38.01M | 45.85M | 46.01M | 54.63M | 43.28M | 53.61M | 53.51M | 54.99M | 78.60M | 84.56M | 82.90M | 78.49M | 80.27M | 96.58M | 86.69M | 84.75M | 89.70M | 88.34M | 102.61M | 111.94M | 87.93M | 103.18M | 82.83M | 103.11M | 109.92M | 112.86M | 132.32M | 130.91M | 128.82M | 124.86M | 121.25M | 126.47M | 111.87M | 105.64M | 91.44M | 87.57M | 90.34M | 85.67M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 1.75M | 1.76M | 1.77M | 5.97M | 6.71M | 11.56M | 19.62M | 21.92M | 23.39M | 25.93M | 32.41M | 32.52M | 35.43M | 39.77M | 45.16M | 44.75M | 47.58M | 73.05M | 77.27M | 80.00M | 86.74M | 95.95M | 101.71M | 100.23M | 98.60M | 95.77M | 94.69M | 94.62M | 90.95M | 86.96M | 93.56M | 89.53M | 86.87M | 92.60M | 97.27M | 97.57M | 98.77M | 102.09M | 101.74M | 97.90M | 98.35M | 102.77M | 105.11M | 104.03M | 103.19M | 99.85M | 100.00M | 99.56M | 97.64M | 94.52M |
|
Current Leases
|
| | | | | | | | | 2.22M | 2.24M | 2.25M | 2.27M | 2.29M | 2.12M | 2.35M | 2.37M | 2.39M | 2.41M | 2.43M | 2.46M | 2.68M | 2.50M | 2.54M | 2.56M | 2.58M | 2.61M | 2.62M | 2.65M | 2.67M | 2.70M | 2.71M | 2.73M | 2.75M | 2.78M | 2.80M | 2.79M | 2.82M | 2.85M | 8.01M | 8.47M | 8.66M | 8.57M | 8.24M | 8.76M | 8.96M | 10.09M | 10.23M | 10.40M | 10.39M | 11.36M | 12.13M | 12.21M | 27.78M | 29.55M | 35.25M | 35.69M | 39.69M | 44.69M | 45.77M | 40.14M | 42.85M | 45.49M | 44.45M | 44.01M | 46.20M |
|
Total Current Liabilities
|
| | 145.53M | | 186.87M | 199.67M | 167.42M | 195.65M | 283.62M | 286.78M | 270.90M | 276.06M | 276.69M | 325.46M | 277.38M | 291.09M | 309.35M | 348.83M | 321.32M | 345.87M | 341.78M | 383.75M | 359.52M | 368.72M | 375.81M | 394.48M | 358.70M | 361.32M | 375.62M | 401.26M | 417.72M | 389.42M | 402.44M | 498.29M | 519.54M | 492.77M | 565.26M | 491.06M | 526.76M | 486.89M | 477.12M | 444.93M | 507.36M | 502.81M | 496.10M | 542.73M | 529.11M | 580.94M | 592.23M | 644.26M | 687.07M | 707.58M | 718.64M | 740.66M | 691.77M | 637.71M | 593.74M | 656.29M | 658.21M | 648.60M | 635.15M | 617.91M | 579.48M | 555.42M | 525.93M | 535.00M |
|
Capital Leases
|
| | | | | | | | | 24.04M | 23.44M | 22.86M | 22.28M | 21.68M | 21.10M | 20.31M | 19.71M | 19.10M | 18.48M | 17.84M | 17.21M | 16.58M | 15.94M | 15.30M | 14.64M | 13.97M | 13.30M | 12.64M | 11.96M | 11.27M | 10.58M | 9.84M | 9.14M | 8.42M | 7.70M | 6.98M | 6.20M | 5.47M | 4.74M | 4.15M | 3.38M | 2.60M | 1.82M | 1.05M | 0.28M | 0.01M | 0.01M | 0.01M | 0.19M | 0.00M | | 0.68M | 0.17M | | | 1.89M | 1.29M | 1.00M | 0.86M | 0.82M | 0.66M | 0.50M | 0.33M | 0.19M | 0.10M | 0.06M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 7.37M | 8.68M | 6.47M | 26.51M | 24.36M | 41.76M | 72.46M | 76.08M | 76.30M | 80.69M | 100.89M | 125.17M | 94.97M | 104.56M | 115.53M | 104.16M | 106.14M | 214.03M | 214.81M | 194.55M | 179.44M | 207.60M | 229.07M | 215.23M | 199.19M | 192.42M | 186.93M | 284.08M | 167.86M | 149.00M | 176.80M | 154.34M | 143.10M | 165.65M | 177.48M | 174.67M | 188.06M | 217.77M | 240.72M | 236.16M | 238.21M | 243.83M | 245.57M | 230.78M | 209.88M | 187.24M | 164.36M | 152.50M | 134.28M | 160.48M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.95M | 47.70M | 51.25M | 53.14M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.19M | | | 3.94M | 3.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 61.97M | | 64.51M | 68.40M | 71.74M | 72.12M | 74.50M | 82.73M | 91.76M | 94.02M | 96.76M | 98.77M | 100.43M | 102.66M | 107.51M | 112.30M | 117.83M | 121.17M | 124.89M | 125.00M | 140.50M | 143.39M | 146.19M | 148.75M | 160.18M | 154.04M | 159.32M | 164.70M | 164.66M | 169.16M | 171.42M | 182.46M | 121.09M | 125.61M | 132.46M | 154.49M | 153.88M | 160.11M | 157.95M | 160.72M | 155.30M | 155.82M | 159.02M | 161.78M | 162.32M | 166.86M | 166.92M | 149.83M | 155.94M | 160.86M | 157.69M | 152.43M | 155.92M | 159.84M | 165.79M | 174.22M | 163.77M | 160.44M | 155.00M | 152.41M | 152.91M | 150.59M | 147.60M | 172.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.47M | 25.35M | 30.44M | 28.52M | 26.56M | 28.66M | 27.19M | 36.33M | 35.04M | 33.90M | 33.10M | 34.92M | 34.19M | 36.41M | 79.76M | 78.56M | 145.61M | 141.45M | 165.23M | 177.70M | 175.48M | 163.67M | 193.85M | 197.66M | 188.11M | 186.03M | 197.06M |
|
Other Non-Current Liabilities
|
| | 12.00M | | 11.64M | 13.00M | 13.95M | 14.39M | 18.46M | 16.97M | 17.72M | 18.86M | 18.17M | 19.24M | 20.04M | 19.71M | 19.85M | 20.84M | 22.30M | 20.40M | 21.63M | 21.79M | 22.93M | 21.89M | 21.73M | 19.56M | 20.23M | 20.75M | 21.54M | 22.56M | 23.59M | 24.33M | 24.81M | 29.18M | 33.60M | 37.69M | 39.08M | 36.63M | 29.62M | 33.40M | 34.54M | 35.01M | 36.35M | 35.58M | 41.42M | 49.24M | 42.91M | 41.09M | 42.80M | 43.51M | 41.57M | 42.18M | 43.08M | 44.66M | 43.51M | 47.73M | 48.83M | 48.50M | 55.29M | 52.93M | 53.21M | 54.94M | 51.00M | 50.08M | 51.55M | 51.79M |
|
Total Non-Current Liabilities
|
| | 207.50M | | 251.38M | 268.07M | 239.16M | 267.77M | 358.12M | 393.55M | 386.10M | 392.94M | 395.73M | 445.91M | 398.92M | 414.06M | 443.94M | 487.15M | 464.11M | 511.39M | 508.25M | 567.09M | 588.41M | 603.49M | 612.94M | 637.90M | 633.07M | 620.64M | 641.87M | 681.79M | 708.49M | 672.58M | 689.14M | 903.20M | 867.47M | 819.91M | 883.36M | 858.61M | 914.45M | 890.85M | 863.00M | 831.12M | 879.94M | 970.32M | 851.92M | 880.72M | 904.56M | 937.18M | 936.34M | 992.84M | 1,055.41M | 1,077.98M | 1,100.98M | 1,190.62M | 1,166.97M | 1,181.21M | 1,140.47M | 1,240.57M | 1,246.12M | 1,216.12M | 1,164.36M | 1,151.92M | 1,125.39M | 1,075.24M | 1,022.29M | 1,093.38M |
|
Total Liabilities
|
| | 219.51M | | 263.02M | 281.07M | 253.11M | 282.16M | 376.58M | 410.52M | 403.82M | 411.81M | 413.89M | 465.15M | 418.96M | 433.77M | 463.78M | 507.99M | 486.42M | 531.78M | 529.88M | 588.88M | 611.34M | 625.37M | 634.67M | 657.46M | 653.31M | 641.40M | 663.41M | 704.36M | 732.08M | 696.91M | 713.94M | 932.38M | 901.07M | 857.60M | 922.45M | 895.25M | 944.06M | 924.25M | 897.54M | 866.13M | 916.29M | 1,005.90M | 893.34M | 929.96M | 947.47M | 978.27M | 979.14M | 1,036.36M | 1,096.98M | 1,120.16M | 1,144.06M | 1,235.28M | 1,210.48M | 1,228.93M | 1,189.31M | 1,289.06M | 1,301.40M | 1,269.05M | 1,217.57M | 1,206.86M | 1,176.39M | 1,125.33M | 1,073.84M | 1,145.17M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 9.12M | 10.45M | 8.25M | 32.48M | 31.07M | 53.32M | 92.08M | 98.01M | 99.69M | 106.62M | 133.30M | 157.70M | 130.40M | 144.33M | 160.69M | 148.91M | 153.72M | 287.08M | 292.07M | 274.56M | 266.18M | 303.54M | 330.78M | 315.46M | 297.80M | 288.19M | 281.62M | 378.70M | 258.81M | 235.97M | 270.36M | 243.87M | 229.97M | 258.25M | 274.75M | 272.24M | 286.83M | 319.86M | 342.46M | 334.06M | 336.56M | 346.61M | 350.68M | 334.81M | 313.07M | 287.09M | 264.36M | 252.07M | 231.92M | 255.00M |
|
Common Equity
|
| | 353.84M | | 361.20M | 363.92M | 376.30M | 387.14M | 402.75M | 420.77M | 438.87M | 452.51M | 471.39M | 491.39M | 500.90M | 514.93M | 535.32M | 555.82M | 561.53M | 572.77M | 593.54M | 600.26M | 600.78M | 596.95M | 617.38M | 623.50M | 647.84M | 623.25M | 603.06M | 607.86M | 628.18M | 638.03M | 649.83M | 667.48M | 769.87M | 785.67M | 811.06M | 927.96M | 980.83M | 1,007.06M | 1,032.58M | 1,044.56M | 1,075.28M | 1,088.71M | 1,105.84M | 1,135.01M | 1,157.92M | 1,176.50M | 1,207.08M | 1,255.12M | 1,340.31M | 1,426.97M | 1,535.19M | 1,517.38M | 1,599.60M | 1,659.05M | 1,610.74M | 1,629.07M | 1,634.64M | 1,622.22M | 1,641.13M | 1,626.27M | 1,691.95M | 1,696.20M | 1,726.21M | 1,755.56M |
|
Shareholder's Equity
|
| | 353.84M | | 361.20M | 363.92M | 376.30M | 387.14M | 402.75M | 420.77M | 438.87M | 452.51M | 471.39M | 491.39M | 500.90M | 514.93M | 535.32M | 555.82M | 561.53M | 572.77M | 593.54M | 600.26M | 600.78M | 596.95M | 617.38M | 623.50M | 647.84M | 623.25M | 603.06M | 607.86M | 628.18M | 638.03M | 649.83M | 667.48M | 769.87M | 785.67M | 811.06M | 927.96M | 980.83M | 1,007.06M | 1,032.58M | 1,044.56M | 1,075.28M | 1,088.71M | 1,105.84M | 1,135.01M | 1,157.92M | 1,176.50M | 1,207.08M | 1,255.12M | 1,340.31M | 1,426.97M | 1,535.19M | 1,517.38M | 1,599.60M | 1,659.05M | 1,610.74M | 1,629.07M | 1,634.64M | 1,622.22M | 1,641.13M | 1,626.27M | 1,691.95M | 1,696.20M | 1,726.21M | 1,755.56M |
|
Liabilities and Shareholders Equity
|
| | 573.35M | | 624.22M | 644.98M | 629.41M | 669.30M | 779.34M | 831.28M | 842.68M | 864.31M | 885.28M | 956.54M | 919.85M | 948.71M | 999.10M | 1,063.81M | 1,047.94M | 1,104.56M | 1,123.41M | 1,189.14M | 1,212.13M | 1,222.33M | 1,252.05M | 1,280.96M | 1,301.15M | 1,264.65M | 1,266.47M | 1,312.22M | 1,360.26M | 1,334.94M | 1,363.77M | 1,599.86M | 1,670.94M | 1,643.27M | 1,733.50M | 1,823.20M | 1,924.90M | 1,931.31M | 1,930.12M | 1,910.68M | 1,991.57M | 2,094.61M | 1,999.18M | 2,064.97M | 2,105.40M | 2,154.77M | 2,186.22M | 2,291.48M | 2,437.29M | 2,547.13M | 2,679.24M | 2,752.66M | 2,810.08M | 2,887.98M | 2,800.04M | 2,918.13M | 2,936.05M | 2,891.27M | 2,858.70M | 2,833.12M | 2,868.34M | 2,821.53M | 2,800.05M | 2,900.72M |
|
Treasury Shares
|
| | 0.04M | | 4.21M | 4.57M | -0.84M | 4.41M | 4.40M | 4.37M | 4.36M | 4.12M | 4.11M | 4.12M | 0.35M | 0.03M | 4.24M | 4.24M | 0.38M | 4.45M | 4.46M | 4.47M | 0.50M | 5.16M | 5.15M | 0.08M | 0.74M | 6.55M | 0.33M | 8.03M | 2.67M | 7.75M | 7.79M | 7.77M | 7.78M | 7.51M | 7.51M | 7.61M | 7.43M | 7.11M | 0.18M | 0.63M | -0.63M | 7.68M | 389.00 | 7.73M | 7.68M | 7.47M | 7.52M | 212.00 | 7.32M | 7.24M | 7.24M | 0.95M | -1.89M | 8.55M | 9.91M | 10.12M | -13.32M | -10.46M | -10.65M | -11.48M | 11.56M | -11.62M | -11.66M | 11.70M |
|
Retained Earnings
|
| | 299.55M | | 317.88M | 330.50M | 343.01M | 353.51M | 367.90M | 384.17M | 401.19M | 414.85M | 431.80M | 450.30M | 469.14M | 484.50M | 503.12M | 521.72M | 538.25M | 550.29M | 568.96M | 573.45M | 589.81M | 600.09M | 618.55M | 638.38M | 660.76M | 678.72M | 699.39M | 717.32M | 735.56M | 745.90M | 755.44M | 770.77M | 870.72M | 886.88M | 908.93M | 1,023.54M | 1,072.46M | 1,096.32M | 1,125.54M | 1,151.65M | 1,179.60M | 1,192.84M | 1,205.99M | 1,230.77M | 1,253.16M | 1,270.39M | 1,296.98M | 1,340.32M | 1,424.63M | 1,512.14M | 1,614.98M | 1,702.31M | 1,781.58M | 1,843.36M | 1,889.87M | 1,920.33M | 1,949.11M | 1,968.36M | 1,989.60M | 2,005.54M | 2,022.27M | 2,041.62M | 2,059.24M | 2,080.17M |