|
Cash & Equivalents
|
15.18M | 19.42M | 17.01M | 24.90M | 23.92M | 23.55M | 31.43M | 29.66M | 19.18M | 17.56M | 22.45M | 22.45M | 11.63M | 17.56M | 12.65M | 16.70M | 17.76M | 16.70M | 21.87M | 11.35M | 18.90M | 11.13M | 11.81M | 16.47M | 21.87M | 16.98M | 20.10M | 16.00M | 24.97M | 10.62M | 13.85M | 12.30M | 16.03M | 5.38M | 15.91M | 16.66M | 13.52M | 8.64M | 4.47M | 30.82M | 56.71M | 33.73M | 37.14M | 33.75M | 21.07M | 26.11M | 18.59M | 15.34M | 15.66M | 16.18M | 18.35M | 19.03M | 16.95M | 14.55M | 15.37M | 16.11M | 13.43M |
|
Short-term Investments
|
| 9.62M | | | 4.97M | 4.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.18M | 29.05M | 17.01M | 24.90M | 28.90M | 28.53M | 31.43M | 29.66M | 19.18M | 17.56M | 22.45M | 22.45M | 11.63M | 17.56M | 12.65M | 16.70M | 17.76M | 16.70M | 21.87M | 11.35M | 18.90M | 11.13M | 11.81M | 16.47M | 21.87M | 16.98M | 20.10M | 16.00M | 24.97M | 10.62M | 13.85M | 12.30M | 16.03M | 5.38M | 15.91M | 16.66M | 13.52M | 8.64M | 4.47M | 30.82M | 56.71M | 33.73M | 37.14M | 33.75M | 21.07M | 26.11M | 18.59M | 15.34M | 15.66M | 16.18M | 18.35M | 19.03M | 16.95M | 14.55M | 15.37M | 16.11M | 13.43M |
|
Receivables - Net
|
| 77.56M | | | 72.40M | 69.31M | 83.95M | 64.67M | 69.10M | 67.92M | 77.27M | 61.74M | 63.88M | 63.22M | 61.32M | | 61.58M | 62.34M | 71.96M | 59.55M | 57.71M | 58.90M | 66.58M | 52.14M | 53.48M | 51.33M | 56.87M | 47.09M | 48.77M | 49.47M | 56.66M | 44.71M | 45.96M | 43.71M | 55.14M | 45.69M | 47.77M | 42.54M | 50.65M | 73.35M | 55.54M | 52.60M | 68.03M | 69.29M | 62.09M | 71.60M | 80.38M | 74.42M | 74.91M | 74.80M | 80.80M | 67.59M | 69.18M | 74.80M | 68.10M | 65.70M | 61.22M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 5.51M | 1.11M | 3.59M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 77.56M | | | 72.40M | 69.31M | 83.95M | 64.67M | 69.10M | 67.92M | 77.27M | 61.74M | 63.88M | 63.22M | 61.32M | | 61.58M | 62.34M | 71.96M | 59.55M | 57.71M | 58.90M | 66.58M | 52.14M | 53.48M | 51.33M | 56.87M | 47.09M | 48.77M | 49.47M | 56.66M | 44.71M | 45.96M | 43.71M | 55.14M | 49.15M | 53.28M | 43.64M | 54.24M | 73.35M | 55.54M | 52.60M | 68.03M | 69.29M | 62.09M | 71.60M | 80.38M | 74.42M | 74.91M | 74.80M | 80.80M | 67.59M | 69.18M | 74.80M | 68.10M | 65.70M | 61.22M |
|
Inventory
|
| 10.82M | | | 7.95M | 7.06M | 7.92M | 8.16M | 6.29M | 7.27M | 7.08M | 6.80M | 6.28M | 6.41M | 7.43M | | 6.33M | 6.66M | 5.75M | 5.44M | 4.74M | 3.91M | 3.96M | 4.36M | 4.04M | 4.25M | 4.71M | 4.45M | 3.69M | 3.62M | 4.06M | 4.04M | 5.14M | 5.68M | 5.38M | 4.07M | 3.26M | 3.77M | 3.37M | 8.53M | 8.30M | 7.53M | 6.96M | 6.78M | 6.48M | 6.30M | 6.34M | 7.51M | 8.66M | 8.27M | 8.99M | 10.35M | 7.93M | 7.50M | 7.64M | 6.70M | 5.96M |
|
Current Deferred Tax Assets
|
| 2.69M | | | 2.69M | 0.97M | 0.97M | 0.97M | 0.97M | 0.79M | 0.79M | 0.79M | 0.79M | 2.02M | 2.02M | | 2.02M | 1.23M | 1.23M | 1.23M | 1.23M | 15.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 11.13M | | | 12.06M | 16.10M | 30.98M | 6.29M | 8.93M | 6.24M | 5.19M | 4.87M | 6.22M | 8.49M | 7.90M | | 9.24M | 8.59M | 8.12M | 8.06M | 9.28M | 8.30M | 6.13M | 5.88M | 6.95M | 4.68M | 4.44M | 4.05M | 5.36M | 4.13M | 4.04M | 4.10M | 5.61M | 4.57M | 4.23M | 4.24M | 6.71M | 5.35M | 4.66M | 16.90M | 19.98M | 14.89M | 13.69M | 11.49M | 15.95M | 11.32M | 10.19M | 12.98M | 13.48M | 15.15M | 18.35M | 13.81M | 15.10M | 15.37M | 14.76M | 20.05M | 21.30M |
|
Current Assets
|
| 121.62M | | | 119.02M | 135.74M | 155.25M | 109.74M | 104.46M | 122.34M | 110.60M | 96.65M | 88.80M | 104.33M | 93.54M | | 96.91M | 96.14M | 103.61M | 85.78M | 91.91M | 82.66M | 88.54M | 78.85M | 86.33M | 77.25M | 86.12M | 71.60M | 82.79M | 67.84M | 78.60M | 65.16M | 72.99M | 59.34M | 76.56M | 68.65M | 71.25M | 60.30M | 63.15M | 129.60M | 140.53M | 108.75M | 125.82M | 112.18M | 105.58M | 108.80M | 108.31M | 103.56M | 112.72M | 109.12M | 121.09M | 110.78M | 109.17M | 106.53M | 105.87M | 102.04M | 101.91M |
|
Buildings
|
| 194.34M | | | 193.27M | 187.04M | 191.40M | 191.91M | 192.08M | 188.05M | 188.79M | 188.30M | 188.09M | 184.84M | 184.84M | | 184.85M | 180.57M | 183.47M | 183.13M | 180.61M | 179.73M | 179.77M | 177.31M | 177.60M | 174.16M | 173.56M | 173.45M | 172.86M | 172.14M | 172.15M | 170.02M | 168.77M | 150.38M | 149.87M | 149.80M | 149.49M | 148.51M | 148.69M | 127.86M | 128.47M | 128.47M | 116.40M | 110.49M | 108.72M | 106.89M | 92.99M | 93.01M | 93.89M | 95.11M | 93.33M | 92.30M | 89.25M | 83.14M | 82.99M | 82.81M | 76.97M |
|
Construction in Progress
|
| 0.81M | | | 1.31M | 2.85M | 4.23M | 2.71M | 3.63M | 2.37M | 3.84M | 4.22M | 4.54M | 2.87M | 3.62M | | 3.75M | 4.55M | 4.01M | 3.33M | 3.32M | 1.00M | 1.63M | 2.02M | 1.59M | 0.82M | 1.32M | 1.05M | 1.51M | 0.75M | 1.07M | 1.94M | 2.86M | 1.71M | 2.08M | 2.25M | 2.77M | 1.98M | 3.43M | 7.99M | 7.10M | 2.32M | 3.53M | 3.62M | 4.57M | 2.81M | 4.45M | 6.40M | 4.00M | 1.45M | 2.14M | 2.70M | 2.57M | 2.45M | 1.37M | 2.62M | 4.69M |
|
Land & Improvements
|
| 28.07M | | | 27.42M | 24.55M | 27.02M | 27.02M | 27.02M | 24.52M | 24.65M | 24.63M | 24.56M | 23.63M | 23.57M | | 23.64M | 23.64M | 23.59M | 23.55M | 23.21M | 22.26M | 22.25M | 21.98M | 22.02M | 21.03M | 20.97M | 20.76M | 20.52M | 20.42M | 20.45M | 20.04M | 19.50M | 17.43M | 17.25M | 17.22M | 16.95M | 16.98M | 17.03M | 19.11M | 19.11M | 18.71M | 17.96M | 17.13M | 16.85M | 16.58M | 14.56M | 14.51M | 14.51M | 14.51M | 14.13M | 13.95M | 13.10M | 12.37M | 11.99M | 12.32M | 11.52M |
|
Property, Plant & Equipment (Net)
|
| 235.40M | | | 216.96M | 202.04M | 207.71M | 202.65M | 198.28M | 184.37M | 181.83M | 178.15M | 174.68M | 168.91M | 163.21M | | 160.87M | 157.37M | 156.09M | 153.43M | 148.51M | 143.77M | 140.84M | 136.20M | 134.38M | 128.56M | 125.09M | 121.56M | 118.08M | 114.20M | 111.53M | 107.51M | 104.61M | 92.33M | 89.64M | 87.94M | 85.55M | 82.04M | 81.11M | 114.63M | 111.60M | 105.61M | 95.58M | 89.36M | 86.43M | 83.27M | 79.09M | 78.18M | 75.78M | 73.71M | 70.44M | 68.38M | 66.09M | 61.23M | 59.18M | 58.40M | 56.90M |
|
Long-Term Investments
|
| 77.34M | | | 60.30M | 58.23M | 52.72M | 52.39M | 52.70M | 52.23M | 53.25M | 52.39M | 51.10M | 50.05M | 49.67M | | 49.36M | 48.45M | 47.59M | 46.30M | 45.97M | 44.15M | 44.00M | 41.47M | 40.65M | 39.20M | 40.48M | 39.90M | 39.87M | 39.13M | 39.66M | 38.55M | 38.63M | 40.17M | 41.08M | 39.88M | 39.83M | 39.43M | 40.42M | 39.83M | 36.49M | 33.88M | 34.63M | 33.02M | 33.43M | 32.75M | 33.59M | 33.07M | 33.13M | 33.35M | 33.83M | 34.42M | 35.45M | 33.39M | 33.31M | 33.38M | 33.51M |
|
Goodwill
|
| 433.55M | | | 259.43M | 247.27M | 247.27M | 247.27M | 247.27M | 243.73M | 244.23M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.73M | 243.98M | 246.43M | 246.43M | 246.43M | 246.43M | 246.18M | 246.18M | 250.16M | 249.73M | 250.31M | 1,539.04M | 63.56M | 1,539.04M | 328.44M | 328.85M | 1,617.17M | 1,617.17M | 330.20M | 330.20M | 330.20M | 329.50M | 329.50M | 329.50M | 329.50M | 329.50M | 329.50M | 328.24M | 328.24M | 328.24M |
|
Intangibles
|
| 558.14M | | | 511.41M | 493.59M | 484.58M | 473.67M | 463.08M | 447.02M | 242.18M | 427.92M | 418.38M | 242.18M | 228.38M | 228.38M | 221.47M | 212.66M | 205.90M | 199.08M | 192.38M | 185.96M | 179.35M | 172.73M | 166.19M | 158.35M | 152.07M | 145.76M | 139.49M | 136.30M | 132.02M | 127.55M | 124.00M | 119.82M | 115.58M | 115.00M | 3.65M | 107.39M | 104.39M | 212.98M | 206.25M | 182.68M | 176.89M | 169.00M | 163.06M | 156.67M | 150.90M | 145.57M | 140.23M | 121.37M | 116.53M | 111.74M | 107.11M | 94.99M | 90.38M | 78.19M | 73.90M |
|
Goodwill & Intangibles
|
| 991.69M | | | 770.84M | 740.86M | 731.86M | 720.94M | 710.35M | 690.75M | 486.41M | 671.65M | 662.11M | 485.91M | 472.10M | 472.10M | 465.20M | 456.39M | 449.63M | 442.81M | 436.11M | 429.69M | 423.07M | 416.46M | 409.91M | 402.08M | 395.80M | 389.49M | 383.47M | 382.73M | 378.44M | 373.97M | 370.42M | 366.00M | 361.76M | 365.17M | 253.38M | 357.70M | 1,643.43M | 276.54M | 1,745.28M | 511.12M | 505.74M | 1,786.17M | 1,780.24M | 486.88M | 481.11M | 475.77M | 469.74M | 450.88M | 446.04M | 441.25M | 436.62M | 424.49M | 418.63M | 406.43M | 402.14M |
|
Other Non-Current Assets
|
| 14.07M | | | 13.87M | 17.41M | 15.42M | 16.04M | 17.54M | 18.30M | 7.98M | 8.02M | 8.52M | 14.96M | 15.40M | | 39.81M | 38.80M | 37.76M | 36.47M | 34.89M | 34.13M | 33.02M | 30.90M | 29.49M | 14.06M | 14.44M | 14.92M | 15.14M | 15.39M | 15.36M | 15.82M | 15.34M | 16.16M | 16.36M | 16.28M | 15.77M | 1.39M | 14.79M | 14.74M | 14.98M | 13.70M | 13.13M | 10.76M | 11.88M | 13.63M | 13.12M | 13.12M | 10.52M | 9.90M | 9.12M | 12.16M | 12.26M | 12.74M | 14.20M | 13.98M | 12.70M |
|
Non-Current Assets
|
| 1,318.50M | | | 1,070.61M | 1,022.51M | 1,012.16M | 994.55M | 982.97M | 938.80M | 932.90M | 914.18M | 900.23M | 723.38M | 703.74M | | 731.26M | 715.14M | 705.72M | 693.86M | 680.69M | 665.16M | 654.86M | 639.08M | 628.89M | 585.60M | 577.45M | 567.45M | 558.22M | 553.01M | 546.56M | 537.46M | 531.82M | 516.07M | 510.30M | 510.78M | 503.15M | 494.90M | 502.58M | 776.13M | 761.83M | 755.30M | 741.50M | 722.91M | 715.21M | 734.75M | 723.54M | 691.84M | 682.12M | 634.92M | 626.60M | 622.32M | 613.66M | 605.09M | 596.64M | 582.77M | 575.54M |
|
Assets
|
| 1,440.12M | | | 1,189.64M | 1,158.25M | 1,167.41M | 1,104.29M | 1,087.43M | 1,061.14M | 1,043.51M | 1,010.82M | 989.03M | 827.71M | 797.28M | | 828.17M | 811.27M | 809.33M | 779.64M | 772.60M | 747.83M | 743.40M | 717.93M | 715.22M | 662.86M | 663.57M | 639.05M | 641.01M | 620.85M | 625.16M | 602.62M | 604.81M | 575.41M | 586.86M | 579.43M | 574.40M | 555.20M | 565.73M | 905.74M | 902.37M | 864.06M | 867.32M | 835.09M | 820.79M | 843.55M | 831.85M | 795.40M | 794.84M | 744.04M | 747.70M | 733.09M | 722.82M | 711.62M | 702.51M | 684.81M | 677.46M |
|
Accounts Payables
|
| 30.53M | | | 25.71M | 26.80M | 31.34M | 31.66M | 26.35M | 22.43M | 21.53M | 18.77M | 18.50M | 22.45M | 20.60M | | 22.12M | 27.25M | 21.41M | 18.79M | 18.53M | 20.11M | 18.01M | 16.47M | 15.45M | 18.14M | 16.84M | 14.34M | 15.11M | 17.03M | 16.03M | 15.69M | 17.76M | 12.75M | 12.09M | 13.66M | 13.75M | 16.75M | 14.13M | 19.37M | 19.45M | 17.16M | 18.01M | 17.48M | 17.79M | 20.42M | 28.01M | 27.39M | 34.66M | 28.61M | 39.38M | 40.25M | 38.47M | 36.29M | 38.54M | 31.68M | 31.36M |
|
Payables
|
| 30.53M | | | 25.71M | 26.80M | 31.34M | 31.66M | 26.35M | 22.43M | 21.53M | 18.77M | 18.50M | 22.45M | 20.60M | | 22.12M | 27.25M | 21.41M | 18.79M | 18.53M | 20.11M | 18.01M | 16.47M | 15.45M | 18.14M | 16.84M | 14.34M | 15.11M | 17.03M | 16.03M | 15.69M | 17.76M | 12.75M | 12.09M | 13.66M | 13.75M | 16.75M | 14.13M | 19.37M | 19.45M | 17.16M | 18.01M | 17.48M | 17.79M | 20.42M | 28.01M | 27.39M | 34.66M | 28.61M | 39.38M | 40.25M | 38.47M | 36.29M | 38.54M | 31.68M | 31.36M |
|
Accumulated Expenses
|
| 38.12M | | | 37.34M | 33.99M | 29.38M | 39.33M | 37.80M | 28.00M | 36.28M | 37.62M | 35.65M | 28.49M | 24.37M | | 26.05M | 24.35M | 21.90M | 24.40M | 24.11M | 27.05M | 20.72M | 22.66M | 22.60M | 23.88M | 19.37M | 20.10M | 20.70M | 22.61M | 17.48M | 18.82M | 19.03M | 19.64M | 15.55M | 17.20M | 17.49M | 17.71M | 15.42M | 43.47M | 45.19M | 44.28M | 54.80M | 47.77M | 47.62M | 45.08M | 43.65M | 41.55M | 43.32M | 44.74M | 39.95M | 35.32M | 32.33M | 29.45M | 26.96M | 31.44M | 32.44M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | | | | 5.90M | | | | 25.05M | | | | 23.67M | | | | | | | | | | | |
|
Short term Debt
|
| 81.50M | | | 1,004.69M | 994.55M | | 7.08M | 9.47M | 11.98M | 9.50M | 9.00M | 11.99M | 14.37M | 11.11M | | 29.40M | 31.40M | 28.20M | 27.40M | 32.90M | 25.00M | 26.14M | 31.40M | 30.99M | 25.07M | 25.00M | 29.50M | 32.14M | 30.18M | 30.63M | 30.90M | 18.01M | 7.03M | 1.38M | 7.32M | 3.93M | 2.95M | 1.89M | | 36.71M | 13.73M | 17.14M | 13.75M | 1.07M | 6.11M | | | | | | | 2.01M | | | | 2.60M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 8.30M | 8.89M | 8.58M | 8.46M | 8.26M | 8.80M | 8.61M | 8.67M | 8.77M | 7.81M | 7.86M | 7.85M | 8.17M | 7.97M | 7.75M | 7.60M | 7.43M | 8.05M |
|
Current Taxes
|
| 1.08M | | | 1.17M | | 5.67M | 8.44M | 7.79M | | 3.48M | 3.20M | 0.69M | | 1.61M | | | | | | | | | | 0.32M | 0.67M | 0.66M | 0.75M | 0.32M | 0.18M | 0.07M | | | | 3.69M | | | | | | | | 2.94M | 0.52M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 36.62M | | | 38.02M | 35.37M | 37.64M | 38.56M | 37.45M | 34.85M | 34.45M | 34.99M | 33.85M | 32.60M | 33.27M | | 31.95M | 30.90M | 30.34M | 30.70M | 30.32M | 28.93M | 28.82M | 29.99M | 29.18M | 28.36M | 27.87M | 29.27M | 28.17M | 26.88M | 27.87M | 27.52M | 26.86M | 23.89M | 23.43M | 25.32M | 22.97M | 21.72M | 22.97M | 58.56M | 59.28M | 60.27M | 60.18M | 63.87M | 62.26M | 61.40M | 61.28M | 62.09M | 56.75M | 49.90M | 48.75M | 47.54M | 43.88M | 40.80M | 39.55M | 38.39M | 36.03M |
|
Total Current Liabilities
|
| 187.85M | | | 1,106.92M | 1,094.24M | 104.02M | 125.07M | 118.86M | 110.31M | 105.23M | 103.58M | 100.67M | 106.99M | 92.73M | | 122.90M | 118.71M | 115.99M | 105.96M | 120.05M | 105.28M | 107.13M | 104.08M | 111.17M | 99.02M | 101.53M | 96.00M | 107.53M | 98.21M | 102.77M | 94.54M | 92.39M | 65.34M | 67.40M | 65.73M | 69.15M | 61.04M | 67.15M | 131.72M | 169.51M | 144.02M | 161.53M | 151.66M | 137.54M | 141.62M | 141.61M | 139.79M | 142.53M | 131.14M | 135.93M | 131.28M | 124.66M | 114.34M | 112.65M | 108.95M | 110.46M |
|
Non-Current Debt
|
| 1,000.93M | | | | | | 936.60M | 925.55M | 914.24M | 889.09M | 867.09M | 847.38M | 820.19M | 791.34M | | 785.60M | 773.35M | 756.30M | 736.85M | 712.10M | 700.87M | 677.86M | 625.10M | 609.29M | 565.83M | 549.04M | 531.00M | 513.22M | 496.38M | 480.54M | 465.80M | 463.50M | 460.78M | 460.12M | 453.61M | 442.03M | 429.39M | 421.25M | 576.00M | 539.29M | 524.56M | 506.41M | 485.16M | 484.09M | 476.50M | 462.55M | 462.55M | 462.55M | 462.55M | 462.55M | 459.99M | 457.98M | 455.74M | 454.16M | 453.64M | 450.14M |
|
Pension
|
| 54.57M | | | 48.58M | 73.52M | 72.70M | 69.78M | 69.58M | 68.64M | 68.14M | 67.36M | 61.12M | 30.58M | 29.02M | | 28.58M | 50.17M | 49.81M | 49.02M | 47.54M | 52.52M | 51.15M | 49.77M | 48.32M | 55.15M | 54.53M | 53.91M | 53.30M | 43.54M | 43.00M | 42.44M | 41.12M | 26.75M | 25.71M | 25.33M | 24.95M | 47.04M | 46.31M | 88.93M | 87.65M | 75.66M | 73.88M | 71.97M | 70.62M | 22.44M | 25.73M | 11.47M | 11.40M | 9.22M | 9.29M | 9.37M | 9.46M | 8.62M | 7.43M | 7.43M | 7.49M |
|
Minority Interest
|
| 0.28M | | | 0.40M | 0.45M | 0.52M | 0.55M | 0.56M | 0.58M | 0.59M | 0.62M | 0.65M | 0.66M | 0.72M | | 0.72M | 0.71M | 0.72M | 0.77M | 0.80M | 0.81M | 0.84M | 0.87M | 0.93M | 0.94M | 0.95M | 0.96M | 0.99M | 1.02M | 1.06M | 1.07M | 1.07M | 1.09M | 1.08M | 1.32M | 1.51M | 1.65M | 1.71M | 1.80M | 1.91M | 1.93M | 1.95M | 2.04M | 2.11M | 2.13M | 2.19M | 2.24M | 2.22M | 2.23M | 2.49M | 2.57M | 2.39M | 2.47M | 2.46M | 2.52M | 2.52M |
|
Liabilities from Discontinued Operations
|
| | | | | 3.54M | | | | 2.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 102.62M | | | 80.19M | 66.20M | 67.52M | 50.13M | 50.43M | 60.14M | 58.34M | 56.49M | 61.97M | 21.22M | 20.67M | | 20.59M | 14.77M | 20.92M | 20.91M | 22.62M | 22.14M | 28.68M | 40.28M | 42.74M | 38.31M | 43.77M | 45.22M | 47.13M | 53.40M | 33.06M | 33.81M | 35.55M | 39.11M | 39.27M | 39.22M | 39.24M | 29.81M | 21.61M | 9.88M | 10.06M | 28.64M | 15.15M | 14.50M | 14.62M | 77.81M | 52.42M | 51.87M | 50.76M | 71.16M | 42.50M | 42.35M | 42.26M | 70.62M | 40.73M | 40.76M | 40.75M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13M | 71.91M | 71.47M | 62.37M | 63.12M | 60.99M | 59.02M | 57.68M | 54.56M | 51.56M | 49.92M | 46.00M | 44.06M | 42.85M | 39.42M | 36.58M | 34.16M | 32.80M | 31.44M |
|
Other Non-Current Liabilities
|
| 15.15M | | | 13.88M | 14.99M | 983.78M | 9.68M | 10.57M | 11.28M | 8.32M | 7.47M | 6.47M | 11.53M | 5.82M | | 21.86M | 16.37M | 18.05M | 16.03M | 16.52M | 11.14M | 9.59M | 9.38M | 9.36M | 16.36M | 13.61M | 9.35M | 9.61M | 10.04M | 10.86M | 10.19M | 11.01M | 10.56M | 10.91M | 13.75M | 10.62M | 13.47M | 17.30M | 17.08M | 17.50M | 18.05M | 25.61M | 30.09M | 28.96M | 28.12M | 24.93M | 26.49M | 26.05M | 25.91M | 25.51M | 25.06M | 25.08M | 24.89M | 24.65M | 24.05M | 23.77M |
|
Total Non-Current Liabilities
|
| 1,367.86M | | | 1,251.47M | 1,244.15M | -714.28M | 1,197.10M | 1,180.25M | 1,163.92M | 1,134.37M | 1,108.24M | 1,085.19M | 985.87M | 947.04M | | 971.31M | 972.45M | 958.76M | 928.75M | 918.57M | 895.27M | 880.60M | 835.47M | 828.01M | 774.03M | 765.07M | 737.12M | 732.07M | 702.02M | 670.39M | 645.84M | 642.07M | 601.11M | 602.04M | 593.60M | 585.32M | 578.56M | 579.40M | 924.52M | 921.11M | 889.07M | 854.11M | 817.77M | 800.30M | 772.20M | 757.28M | 727.01M | 727.64M | 700.89M | 703.77M | 695.08M | 683.14M | 663.02M | 655.67M | 650.34M | 647.19M |
|
Total Liabilities
|
| 1,383.01M | | | 1,265.35M | 1,259.14M | 269.50M | 1,206.78M | 1,190.82M | 1,175.19M | 1,142.70M | 1,115.71M | 1,091.66M | 997.39M | 952.86M | | 993.16M | 988.82M | 976.80M | 944.78M | 935.09M | 906.41M | 890.20M | 844.85M | 837.37M | 790.40M | 778.68M | 746.47M | 741.67M | 712.06M | 681.24M | 656.04M | 653.08M | 611.67M | 612.95M | 607.35M | 595.94M | 592.03M | 596.70M | 941.60M | 938.60M | 907.12M | 879.72M | 847.86M | 829.26M | 800.32M | 782.21M | 753.50M | 753.69M | 726.80M | 729.28M | 720.14M | 708.23M | 687.91M | 680.32M | 674.39M | 670.96M |
|
Total Debt
|
| 1,082.43M | | | 1,004.69M | 994.55M | | 943.68M | 935.01M | 926.23M | 898.59M | 876.09M | 859.37M | 834.56M | 802.45M | | 815.00M | 804.75M | 784.50M | 764.25M | 745.00M | 725.87M | 704.00M | 656.50M | 640.28M | 590.90M | 574.04M | 560.50M | 545.36M | 526.56M | 511.17M | 496.70M | 481.51M | 467.80M | 461.50M | 460.93M | 445.96M | 432.35M | 423.14M | 576.00M | 576.00M | 538.29M | 523.56M | 498.92M | 485.16M | 482.62M | 462.55M | 462.55M | 462.55M | 462.55M | 462.55M | 459.99M | 459.99M | 455.74M | 454.16M | 453.64M | 452.74M |
|
Common Equity
|
| -179.19M | | | -76.11M | -114.63M | -86.39M | -103.04M | -103.95M | -342.76M | -99.78M | -105.50M | -103.28M | -170.35M | -156.30M | | -165.72M | -414.28M | -168.20M | -165.91M | -163.30M | -128.49M | -147.63M | -127.80M | -123.08M | -356.00M | -116.06M | -108.38M | -101.64M | -92.23M | -57.15M | -54.49M | -49.34M | -37.35M | -27.18M | -29.24M | -23.05M | -38.48M | -32.68M | -37.66M | -38.15M | -44.99M | -14.35M | -14.80M | -10.58M | 41.10M | 49.64M | 41.90M | 41.15M | 17.24M | 18.42M | 12.95M | 14.60M | 23.71M | 22.19M | 10.42M | 6.49M |
|
Shareholder's Equity
|
| -179.19M | | | -76.11M | -114.63M | -86.39M | -103.04M | -103.95M | -342.76M | -99.78M | -105.50M | -103.28M | -170.35M | -156.30M | | -165.72M | -414.28M | -168.20M | -165.91M | -163.30M | -128.49M | -147.63M | -127.80M | -123.08M | -356.00M | -116.06M | -108.38M | -101.64M | -92.23M | -57.15M | -54.49M | -49.34M | -37.35M | -27.18M | -29.24M | -23.05M | -38.48M | -32.68M | -37.66M | -38.15M | -44.99M | -14.35M | -14.80M | -10.58M | 41.10M | 49.64M | 41.90M | 41.15M | 17.24M | 18.42M | 12.95M | 14.60M | 23.71M | 22.19M | 10.42M | 6.49M |
|
Liabilities and Shareholders Equity
|
| 1,440.12M | | | 1,189.64M | 1,158.25M | 1,167.41M | 1,104.29M | 1,087.43M | 1,061.14M | 1,043.51M | 1,010.82M | 989.03M | 827.71M | 797.28M | | 828.17M | 811.27M | 809.33M | 779.64M | 772.60M | 747.83M | 743.40M | 717.93M | 715.22M | 662.86M | 663.57M | 639.05M | 641.01M | 620.85M | 625.16M | 602.62M | 604.81M | 575.41M | 586.86M | 579.43M | 574.40M | 555.20M | 565.73M | 905.74M | 902.37M | 864.06M | 867.32M | 835.09M | 820.79M | 843.55M | 831.85M | 795.40M | 794.84M | 744.04M | 747.70M | 733.09M | 722.82M | 711.62M | 702.51M | 684.81M | 677.46M |
|
Retained Earnings
|
| -179.19M | | | -317.24M | -326.06M | -311.50M | -338.13M | -339.61M | -342.76M | -328.19M | -334.19M | -332.39M | -421.08M | -407.70M | | -417.44M | -414.28M | -404.53M | -402.73M | -400.85M | -390.97M | -379.73M | -360.50M | -356.41M | -356.00M | -343.83M | -337.70M | -331.71M | -328.52M | -293.52M | -291.28M | -286.82M | -279.69M | -269.33M | -272.01M | -266.24M | -265.42M | -260.10M | -265.47M | -266.74M | -281.96M | -252.63M | -253.76M | -250.53M | -259.21M | -246.55M | -253.83M | -254.10M | -261.23M | -260.13M | -266.01M | -264.51M | -266.50M | -265.81M | -277.99M | -282.25M |
|
Treasury Shares
|
| 0.06M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | 2.46M | | | | 2.48M | | | | 0.21M | | | 2.08M | 0.15M | 1.57M | 1.57M | 1.55M | 0.15M | 1.56M | 0.16M | 0.16M | 0.15M | | | | 0.17M | | | | 0.16M | | | |