|
Cash & Equivalents
|
77.02M | 36.19M | 10.32M | 156.12M | 91.65M | 0.94M | 6.67M | 76.39M | 60.81M | 7.44M | 7.81M | 7.80M | 7.06M | 4.51M | 3.26M | 6.00M | 1.86M | 2.97M | 10.05M | 9.55M | 3.32M | 2.15M | 11.73M | 103.34M | 70.18M | 4.93M | 1.68M | 1.88M | 94.81M | 37.55M | 46.88M | 92.73M | 62.16M | 2.23M | 4.74M | 4.93M | 1.07M | 1.46M | 7.69M | 83.16M | 26.30M | 2.68M | 15.67M | 25.97M | 42.82M | 117.01M | 22.36M | 57.65M | 4.72M | 4.75M | 1.26M | 13.91M | 27.69M | 1.11M | 2.41M | 27.09M | 0.51M | 0.95M | 2.74M | 5.04M | 22.40M | 1.02M | 1.91M | 83.71M | 0.93M | 0.59M | 2.43M |
|
Short-term Investments
|
| 131.07M | | | 86.55M | 143.14M | 103.37M | 69.97M | 64.10M | 100.34M | 119.63M | 106.84M | 57.57M | 48.02M | 46.02M | 42.93M | 67.20M | 56.09M | 36.77M | 47.45M | 55.45M | 69.88M | 149.15M | 65.15M | 46.27M | 45.09M | 62.72M | 55.98M | 43.80M | 35.19M | 53.88M | 38.45M | 30.63M | 30.08M | 51.84M | 40.51M | 35.08M | 32.92M | 23.90M | 22.71M | 28.34M | 25.10M | 48.55M | 35.43M | 29.37M | 23.31M | 33.09M | 17.43M | 17.50M | 35.25M | 39.78M | 21.59M | 20.28M | 24.64M | 44.68M | 25.66M | 32.13M | 30.75M | 37.77M | 14.06M | 4.77M | 6.81M | 5.07M | 6.02M | 7.69M | 12.51M | 13.07M |
|
Cash & Current Investments
|
77.02M | 167.26M | 10.32M | 156.12M | 178.21M | 144.09M | 110.04M | 146.36M | 124.91M | 107.78M | 127.43M | 114.64M | 64.63M | 52.53M | 49.28M | 48.93M | 69.06M | 59.06M | 46.82M | 57.01M | 58.77M | 72.03M | 160.88M | 168.50M | 116.45M | 50.02M | 64.40M | 57.86M | 138.60M | 72.74M | 100.75M | 131.19M | 92.79M | 32.31M | 56.57M | 45.44M | 36.15M | 34.38M | 31.60M | 105.87M | 54.63M | 27.78M | 64.22M | 61.40M | 72.19M | 140.32M | 55.45M | 75.09M | 22.22M | 40.00M | 41.04M | 35.49M | 47.97M | 25.74M | 47.09M | 52.75M | 32.64M | 31.71M | 40.51M | 19.09M | 27.17M | 7.83M | 6.98M | 89.73M | 8.62M | 13.11M | 15.51M |
|
Receivables - Net
|
| 101.94M | | | 179.25M | 162.96M | 249.09M | 230.43M | 258.81M | 209.27M | 256.46M | 179.01M | 171.49M | 170.54M | 266.42M | 361.92M | 290.36M | 240.28M | 371.16M | 487.94M | 276.41M | 189.97M | 314.14M | 331.38M | 197.09M | 155.27M | 168.73M | 148.82M | 144.08M | 142.66M | 252.75M | 242.70M | 167.13M | 196.47M | 325.41M | 298.82M | 201.10M | 205.49M | 318.11M | 273.92M | 174.67M | 139.26M | 250.42M | 195.68M | 143.06M | 134.17M | 197.64M | 237.23M | 205.48M | 212.84M | 266.81M | 273.31M | 268.04M | 222.30M | 370.96M | 194.45M | 110.46M | 97.54M | 170.47M | 185.07M | 128.26M | 105.53M | 211.04M | 263.25M | 173.26M | 109.37M | 260.13M |
|
Receivables - Other
|
| | | | | 7.41M | | | 7.31M | 7.33M | 33.34M | 16.43M | 6.70M | 7.02M | 53.96M | 60.48M | 6.96M | 7.43M | 56.72M | 53.66M | 7.46M | 7.23M | 48.17M | 42.86M | 6.71M | 6.37M | 19.88M | 27.14M | 6.30M | 5.74M | 47.65M | 42.66M | 6.95M | 7.20M | 70.14M | 55.41M | 7.10M | 7.20M | 55.20M | 42.85M | 7.41M | 6.51M | 63.66M | 41.16M | 8.74M | 9.23M | 53.79M | 41.94M | 12.66M | 10.35M | 72.95M | 56.27M | 15.03M | 13.77M | 109.15M | 46.04M | 16.49M | 19.10M | 91.93M | 74.46M | 20.56M | 20.09M | 117.28M | 73.62M | 21.91M | 24.19M | 151.95M |
|
Receivables
|
| 101.94M | | | 179.25M | 170.37M | 249.09M | 230.43M | 266.12M | 216.60M | 289.80M | 195.43M | 178.19M | 177.56M | 320.38M | 422.40M | 297.32M | 247.71M | 427.88M | 541.61M | 283.87M | 197.20M | 362.31M | 374.24M | 203.79M | 161.65M | 188.61M | 175.97M | 150.38M | 148.40M | 300.40M | 285.36M | 174.08M | 203.67M | 395.54M | 354.23M | 208.20M | 212.69M | 373.31M | 316.77M | 182.08M | 145.77M | 314.07M | 236.84M | 151.80M | 143.40M | 251.44M | 279.17M | 218.15M | 223.19M | 339.76M | 329.58M | 283.07M | 236.07M | 480.11M | 240.49M | 126.95M | 116.64M | 262.40M | 259.52M | 148.83M | 125.62M | 328.32M | 336.88M | 195.17M | 133.56M | 412.08M |
|
Raw Materials
|
| 6.03M | | | 7.90M | 6.07M | 5.42M | 5.96M | 6.89M | 7.39M | 7.93M | 7.74M | 8.11M | 7.86M | 12.10M | 12.57M | 17.73M | 14.33M | 13.18M | 10.84M | 8.93M | 8.16M | 7.88M | 8.29M | 7.76M | 7.14M | 7.91M | 10.07M | 10.40M | 10.78M | 10.89M | 11.19M | 11.34M | 11.94M | 13.12M | 13.94M | 13.88M | 13.91M | 15.21M | 14.30M | 14.07M | 14.47M | 14.62M | 17.82M | 18.13M | 20.41M | 18.95M | 18.82M | 19.45M | 19.56M | 19.34M | 21.86M | 22.40M | 20.32M | 21.63M | 23.61M | 30.78M | 27.02M | 30.83M | 30.36M | 31.64M | 38.48M | 40.32M | 42.53M | 43.01M | 43.42M | 45.22M |
|
Prepaid Assets
|
| 37.89M | | | 50.38M | 55.88M | 17.54M | 16.44M | 40.62M | 54.31M | 60.26M | 23.80M | 68.30M | 33.23M | 18.27M | 21.22M | 25.86M | 42.65M | 22.40M | 25.60M | 29.90M | 25.91M | 32.79M | 34.48M | 27.47M | 40.99M | 64.62M | 34.42M | 37.72M | 35.42M | 35.19M | 35.51M | 55.92M | 33.26M | 39.58M | 34.66M | 47.02M | 33.73M | 40.25M | 36.61M | 30.61M | 22.60M | 21.89M | 23.48M | 25.55M | 24.30M | 19.32M | 17.02M | 33.09M | 51.21M | 23.25M | 22.86M | 36.08M | 54.50M | 25.28M | 22.82M | 36.16M | 43.05M | 23.86M | 25.73M | 54.88M | 67.07M | 32.61M | 31.17M | 51.48M | 67.14M | 39.59M |
|
Current Deferred Tax Assets
|
| | | | | | | 7.53M | 7.15M | 1.50M | | | 6.86M | 29.07M | 10.85M | 26.36M | 22.03M | 8.43M | 12.79M | 11.86M | 21.98M | 36.45M | 14.77M | 19.35M | 25.49M | 56.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 684.19M | | | 768.08M | 785.01M | 917.61M | 709.55M | 741.67M | 732.37M | 870.82M | 674.68M | 644.80M | 647.34M | 771.44M | 762.56M | 750.27M | 745.90M | 898.32M | 836.06M | 695.46M | 682.73M | 900.06M | 745.64M | 561.80M | 488.21M | 588.94M | 459.86M | 604.72M | 607.26M | 815.06M | 677.96M | 637.55M | 579.44M | 826.08M | 814.62M | 736.89M | 770.08M | 1,049.91M | 605.18M | 509.97M | 511.61M | 692.61M | 500.87M | 521.08M | 622.33M | 609.20M | 535.23M | 518.26M | 634.27M | 760.32M | 556.04M | 740.08M | 756.09M | 1,011.82M | 615.97M | 520.36M | 532.08M | 676.96M | 553.71M | 534.39M | 554.60M | 730.70M | 678.56M | 562.31M | 569.88M | 781.28M |
|
Construction in Progress
|
| | | | | | | | | 92.83M | | | 111.61M | 102.42M | 122.95M | 127.37M | 120.88M | 114.96M | 126.72M | 135.72M | 119.01M | 139.62M | 152.99M | 157.72M | 152.89M | 155.55M | 161.69M | 150.44M | 87.21M | 122.27M | 131.58M | 108.37M | 110.63M | 119.32M | 121.68M | 134.82M | 175.88M | 192.48M | 210.54M | 243.46M | 219.57M | 62.49M | 81.59M | 176.92M | 167.81M | 176.56M | 204.15M | 229.92M | 267.10M | 365.35M | 452.69M | 511.35M | 447.96M | 199.68M | 199.33M | 121.73M | 126.92M | 142.77M | 153.54M | 171.40M | 205.98M | 206.87M | 219.91M | 250.35M | 255.67M | 151.40M | 217.41M |
|
Property, Plant & Equipment (Net)
|
| 1,064.44M | | | 1,101.27M | 1,135.72M | 1,153.15M | 1,166.70M | 1,205.55M | 1,295.93M | 1,371.18M | 1,396.78M | 1,432.45M | 1,484.88M | 1,526.33M | 1,542.08M | 1,585.31M | 1,643.12M | 1,692.93M | 1,738.44M | 1,817.70M | 1,884.11M | 1,957.20M | 2,017.26M | 2,068.30M | 2,128.26M | 2,196.10M | 2,242.66M | 2,304.02M | 2,407.65M | 2,451.75M | 2,496.30M | 2,556.98M | 2,609.74M | 2,649.29M | 2,475.51M | 2,573.40M | 2,651.05M | 2,710.07M | 2,789.33M | 2,901.44M | 3,045.94M | 3,496.19M | 3,796.84M | 3,903.99M | 3,722.77M | 3,818.32M | 3,915.16M | 4,030.47M | 4,213.51M | 4,343.10M | 4,446.84M | 4,540.62M | 4,649.93M | 4,748.53M | 4,824.98M | 4,892.81M | 5,022.06M | 5,096.53M | 5,165.55M | 5,284.93M | 5,403.22M | 5,428.24M | 5,521.33M | 5,646.60M | 5,810.10M | 5,961.56M |
|
Long-Term Investments
|
| 160.51M | | | 168.68M | 158.94M | 169.50M | 171.97M | 172.98M | 159.06M | 157.28M | 157.05M | 157.67M | 164.59M | 163.34M | 163.91M | 163.43M | 161.59M | 160.44M | 160.23M | 160.40M | 153.01M | 151.89M | 151.14M | 151.92M | 132.00M | 134.28M | 136.97M | 139.00M | 141.15M | 145.17M | 152.89M | 166.47M | 172.59M | 179.43M | 183.88M | 187.81M | 190.87M | 192.19M | 195.20M | 197.66M | 200.27M | 202.23M | 204.25M | 205.80M | 208.38M | 211.58M | 214.52M | 117.02M | 114.53M | 114.25M | 109.98M | 108.25M | 106.57M | 106.17M | 105.12M | 104.43M | 104.13M | 103.27M | 101.78M | 100.82M | 101.74M | 101.61M | 101.35M | 101.01M | 101.24M | 101.57M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.08M | 37.69M | 23.17M | 23.61M | 23.38M | 23.01M | 15.80M | 15.26M | 14.61M | 15.76M | 11.43M | 11.01M | 10.06M | 9.40M | 6.46M | 5.77M | 5.58M | 5.46M | 5.71M | 5.91M | 6.12M | 6.65M | 6.98M | 7.62M | 8.38M | 9.11M | 9.73M | 10.25M | 10.52M | 10.56M | 10.66M | 10.78M | 11.15M | 11.16M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.08M | 37.69M | 23.17M | 23.61M | 23.38M | 23.01M | 15.80M | 15.26M | 14.61M | 15.76M | 11.43M | 11.01M | 10.06M | 9.40M | 6.46M | 5.77M | 5.58M | 5.46M | 5.71M | 5.91M | 6.12M | 6.65M | 6.98M | 7.62M | 8.38M | 9.11M | 9.73M | 10.25M | 10.52M | 10.56M | 10.66M | 10.78M | 11.15M | 11.16M |
|
Long-Term Deferred Tax
|
| 20.80M | | | | | | | | | | | | | | | | 64.90M | | | | 63.97M | | | | 69.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | | | 25.54M | 28.38M | 22.90M | 22.85M | 22.57M | 20.75M | 23.30M | 21.96M | 22.52M | 20.82M | 20.37M |
|
Other Non-Current Assets
|
| 391.02M | | | 388.25M | 454.60M | 450.94M | 437.27M | 438.73M | 434.19M | 423.22M | 410.90M | 411.53M | 441.26M | 457.88M | 442.21M | 460.23M | 402.20M | 391.01M | 368.32M | 369.52M | 377.57M | 369.18M | 351.22M | 351.76M | 410.15M | 423.33M | 436.18M | 447.23M | 441.29M | 408.48M | 396.92M | 388.77M | 375.92M | 362.15M | 352.15M | 348.08M | 368.59M | 496.64M | 376.42M | 388.77M | 496.64M | 490.28M | 450.04M | 451.12M | 527.46M | 521.34M | 522.03M | 537.18M | 522.10M | 528.07M | 513.01M | 529.56M | 500.67M | 495.85M | 501.83M | 528.11M | 584.83M | 581.91M | 535.10M | 557.28M | 609.19M | 612.60M | 602.62M | 615.86M | 672.52M | 664.74M |
|
Non-Current Assets
|
| 572.40M | | | 576.12M | 642.41M | 639.93M | 625.44M | 626.74M | 621.15M | 610.64M | 598.29M | 598.65M | 637.78M | 650.90M | 637.01M | 655.62M | 615.77M | 605.57M | 586.71M | 592.75M | 591.96M | 587.03M | 570.48M | 578.83M | 667.88M | 692.20M | 717.08M | 724.05M | 703.65M | 682.69M | 683.10M | 683.39M | 739.32M | 711.56M | 670.60M | 667.09M | 722.53M | 717.34M | 695.46M | 712.00M | 815.43M | 906.36M | 857.48M | 857.01M | 971.38M | 969.39M | 974.75M | 859.89M | 874.49M | 877.73M | 867.13M | 881.22M | 855.40M | 849.74M | 855.18M | 899.41M | 983.36M | 975.55M | 928.12M | 964.79M | 1,023.83M | 1,035.02M | 1,065.69M | 1,065.25M | 1,198.80M | 1,163.37M |
|
Assets
|
| 2,321.03M | | | 2,445.47M | 2,563.13M | 2,710.69M | 2,501.69M | 2,573.96M | 2,649.44M | 2,852.63M | 2,669.74M | 2,675.91M | 2,770.01M | 2,948.66M | 2,941.66M | 2,991.20M | 3,004.78M | 3,196.82M | 3,161.21M | 3,105.91M | 3,125.39M | 3,444.29M | 3,333.38M | 3,208.92M | 3,284.36M | 3,477.24M | 3,419.59M | 3,632.79M | 3,718.57M | 3,949.51M | 3,857.36M | 3,877.93M | 3,928.51M | 4,186.93M | 3,960.74M | 3,977.39M | 4,143.66M | 4,477.32M | 4,089.97M | 4,123.41M | 4,157.94M | 5,095.17M | 5,155.20M | 5,282.08M | 5,316.48M | 5,396.90M | 5,425.13M | 5,408.62M | 5,722.28M | 5,981.16M | 5,870.00M | 6,161.92M | 6,261.42M | 6,610.09M | 6,296.13M | 6,312.58M | 6,537.50M | 6,749.05M | 6,647.38M | 6,784.12M | 6,981.65M | 7,193.97M | 7,265.58M | 7,274.16M | 7,578.77M | 7,906.21M |
|
Accounts Payables
|
| 44.45M | | | 45.77M | 47.30M | 45.26M | 44.45M | 59.53M | 65.96M | 70.90M | 63.27M | 71.96M | 66.77M | 74.27M | 52.87M | 50.40M | 60.34M | 51.22M | 65.26M | 82.33M | 104.00M | 48.16M | 77.95M | 89.53M | 99.65M | 69.56M | 67.65M | 70.41M | 107.18M | 72.78M | 70.98M | 88.60M | 96.88M | 75.92M | 63.87M | 97.87M | 135.24M | 75.12M | 91.75M | 96.87M | 129.72M | 91.58M | 93.43M | 109.99M | 141.50M | 110.46M | 126.15M | 161.88M | 223.50M | 168.20M | 123.19M | 129.43M | 156.58M | 110.47M | 121.80M | 122.24M | 151.79M | 105.63M | 127.16M | 144.58M | 169.23M | 112.53M | 121.57M | 138.71M | 204.48M | 136.54M |
|
Notes Payables
|
| 143.40M | | | 164.30M | 147.60M | 341.12M | 147.60M | 138.00M | 159.35M | 316.60M | 191.30M | 300.00M | 279.80M | 394.40M | 288.10M | 296.90M | 365.60M | 503.60M | 63.20M | 174.50M | 301.00M | 254.20M | 146.00M | | 66.35M | 211.00M | 152.50M | 244.62M | 121.70M | 284.60M | 237.90M | 263.40M | 266.00M | 373.20M | 150.90M | 57.10M | 151.95M | 371.70M | 45.90M | 99.30M | 25.45M | 390.71M | 466.57M | 553.11M | 125.35M | 134.35M | 8.50M | 176.30M | 377.30M | 487.95M | 302.21M | 370.35M | 423.95M | 464.45M | 187.65M | 145.22M | 252.10M | 268.65M | 196.15M | 254.80M | 291.80M | 337.00M | 162.45M | 306.65M | 195.60M | 369.00M |
|
Dividends payables
|
| 13.03M | | | 14.01M | 14.00M | 14.87M | 14.87M | 14.90M | 14.91M | 15.74M | 15.78M | 15.80M | 16.65M | | 16.71M | 16.58M | 17.62M | 17.65M | 17.66M | 17.71M | 19.00M | 19.02M | 19.23M | 19.27M | 20.53M | 20.59M | 20.63M | 20.66M | 21.98M | 21.98M | 22.02M | 22.05M | 23.59M | 23.83M | 23.89M | 24.04M | 25.82M | 25.94M | 25.98M | 26.30M | 28.12M | 29.85M | 29.89M | 29.95M | 31.90M | 31.97M | 32.01M | 32.04M | 34.77M | 34.79M | 34.83M | 34.86M | 37.53M | 37.66M | 37.79M | 37.98M | 40.98M | 41.17M | 41.29M | 41.62M | 44.75M | 45.01M | 45.13M | 45.17M | 47.72M | 47.85M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | 0.86M | 0.86M | 0.86M | 0.86M | 0.88M | 0.88M | 0.88M | 0.88M | 0.65M | 0.64M | 0.64M |
|
Short term Debt
|
| 143.40M | | | 164.30M | 147.60M | 341.12M | 147.60M | 138.00M | 159.35M | 316.60M | 191.30M | 300.00M | 279.80M | 394.40M | 288.10M | 296.90M | 365.60M | 503.60M | 71.22M | 174.50M | 301.00M | 254.20M | 146.00M | 52.99M | 66.35M | 211.00M | 152.50M | 244.62M | 121.70M | 284.60M | 237.90M | 263.40M | 266.00M | 373.20M | 165.91M | 57.10M | 151.95M | 371.70M | 124.63M | 124.59M | 57.62M | 390.71M | 466.57M | 553.11M | 125.35M | 134.35M | 23.69M | 176.30M | 377.30M | 487.95M | 302.21M | 370.35M | 423.95M | 464.45M | 187.65M | 162.32M | 252.10M | 268.65M | 196.15M | 254.80M | 291.80M | 337.00M | 162.45M | 306.65M | 195.60M | 369.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 4.16M | 4.46M | 6.72M | 4.40M | 4.00M | 4.59M | 4.30M | 4.53M | 4.88M | 4.89M | 4.56M | 4.66M | 5.31M | 5.27M | 4.77M | 4.80M | 4.78M | 5.12M | 4.95M | 5.18M | 5.53M | 6.01M | 4.39M | 4.69M |
|
Current Taxes
|
| 11.21M | | | 1.88M | 23.74M | 12.03M | 45.57M | 27.70M | 0.78M | 5.50M | 17.30M | 3.39M | 2.07M | 5.00M | 16.84M | 15.71M | 4.04M | 4.31M | 26.91M | 12.33M | 2.72M | 5.88M | 23.57M | 1.35M | 1.33M | 1.34M | 11.02M | 0.81M | 1.08M | 1.25M | 8.26M | | 2.03M | 4.43M | 7.54M | 1.29M | 1.57M | 6.14M | 28.96M | 13.16M | 3.39M | 5.34M | 4.23M | 5.35M | 2.72M | 1.84M | 41.46M | 4.27M | 3.36M | 6.60M | 32.15M | 6.99M | 5.13M | 10.50M | 15.79M | 11.48M | 10.09M | 10.80M | 16.05M | 8.61M | 10.59M | 10.59M | 49.92M | 19.12M | 11.72M | 12.14M |
|
Current Deferred Revenue
|
| 73.22M | | | 56.08M | 91.96M | 35.46M | 14.04M | 75.62M | 113.78M | 41.15M | 31.45M | 38.46M | 48.45M | 37.55M | 17.87M | 17.55M | 24.39M | 28.38M | 20.36M | 19.66M | 22.34M | 36.68M | 16.51M | 16.55M | 20.79M | 30.85M | 21.02M | 23.32M | 32.83M | 33.45M | 20.07M | 19.96M | 26.96M | 33.05M | 29.17M | 26.21M | 27.32M | 29.63M | 18.16M | 19.49M | 27.12M | 29.57M | 19.33M | 20.06M | 25.93M | 32.95M | 20.76M | 22.70M | 32.59M | 38.67M | 20.28M | 22.22M | 33.25M | 40.97M | 25.52M | 30.27M | 44.91M | 45.46M | 24.88M | 28.88M | 38.59M | 42.59M | 53.21M | 29.15M | 31.30M | 40.24M |
|
Total Current Liabilities
|
| 563.89M | | | 611.46M | 705.80M | 841.63M | 585.23M | 631.08M | 703.38M | 841.54M | 634.19M | 649.85M | 653.14M | 796.90M | 736.48M | 795.51M | 851.83M | 1,052.52M | 711.13M | 682.12M | 791.09M | 815.93M | 655.05M | 402.67M | 436.10M | 574.98M | 477.87M | 601.47M | 571.61M | 822.93M | 626.26M | 775.88M | 802.92M | 991.00M | 694.47M | 506.94M | 750.98M | 998.92M | 583.80M | 582.04M | 446.38M | 805.54M | 824.35M | 902.26M | 533.72M | 518.67M | 416.07M | 613.63M | 1,051.41M | 1,097.77M | 882.14M | 969.43M | 1,104.15M | 1,066.24M | 711.48M | 668.95M | 806.60M | 962.03M | 789.10M | 894.35M | 887.77M | 818.66M | 731.95M | 739.06M | 780.86M | 937.95M |
|
Capital Leases
|
| | | | | 60.34M | | | 60.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 43.30M | 40.20M | 38.60M | 35.40M | 36.60M | 79.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 455.49M | | | 434.93M | 428.93M | 432.45M | 429.99M | 428.20M | 426.80M | 431.55M | 429.45M | 428.06M | 525.17M | 530.00M | 527.69M | 516.17M | 512.89M | 518.05M | 628.49M | 626.80M | 598.21M | 702.88M | 699.20M | 847.52M | 843.60M | 848.21M | 844.39M | 967.80M | 1,055.04M | 1,026.68M | 1,023.97M | 897.70M | 997.08M | 1,001.18M | 997.92M | 1,220.17M | 1,180.62M | 1,184.80M | 1,179.72M | 1,211.81M | 1,537.18M | 1,537.55M | 1,576.71M | 1,664.52M | 2,259.47M | 2,264.97M | 2,265.20M | 2,221.62M | 2,162.16M | 2,274.18M | 2,319.43M | 2,524.57M | 2,485.40M | 2,690.89M | 2,642.20M | 2,728.67M | 2,768.02M | 2,739.00M | 2,726.22M | 2,793.67M | 2,879.46M | 2,989.47M | 2,970.20M | 3,020.60M | 3,250.39M | 3,274.05M |
|
Non-Current Deffered Revenue
|
| 8.20M | | | 7.34M | 7.66M | 7.13M | 6.93M | 9.05M | 7.63M | 6.17M | 6.07M | 5.99M | 5.91M | 5.82M | 10.80M | 6.18M | 5.58M | 5.99M | 10.57M | 5.34M | 5.26M | 38.97M | 5.14M | 5.02M | 29.33M | 29.13M | 28.93M | 28.72M | 28.52M | 28.32M | 28.12M | 27.92M | 27.73M | 27.53M | 9.50M | 9.30M | 3.98M | 3.90M | 3.81M | 3.73M | 3.65M | 3.57M | 3.49M | 3.41M | 3.33M | 3.25M | 3.17M | 3.09M | 3.01M | 2.93M | 2.85M | 2.78M | 2.71M | 2.64M | 2.57M | 2.50M | 2.43M | 2.37M | 2.29M | 2.23M | 2.16M | 2.09M | 2.02M | 1.95M | 1.88M | 1.81M |
|
Pension
|
| 89.03M | | | 91.14M | 93.74M | 91.02M | 92.97M | 95.09M | 114.31M | 94.74M | 95.18M | 95.69M | 124.20M | 104.59M | 104.80M | 105.14M | 67.90M | 67.90M | 68.49M | 68.70M | 86.67M | 88.10M | 87.22M | 88.65M | 137.41M | 108.43M | 107.59M | 108.66M | 141.60M | 140.98M | 141.80M | 140.05M | 128.89M | 128.57M | 129.55M | 130.97M | 137.01M | 141.50M | 143.34M | 141.19M | 246.52M | 245.46M | 195.44M | 196.66M | 237.22M | 235.84M | 236.43M | 236.59M | 169.27M | 167.34M | 166.89M | 166.63M | 82.87M | 83.89M | 87.57M | 88.84M | 102.53M | 102.48M | 42.33M | 42.31M | 64.61M | 71.14M | 71.65M | 72.11M | 108.83M | 109.46M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.27M | 179.93M | 178.16M | 175.91M | 178.88M | 183.22M | 135.97M | 165.80M | 180.96M | 178.40M | 176.08M | 173.23M | 179.32M | 177.25M | 174.45M | 184.15M | 183.04M | 183.23M | 190.65M | 187.81M | 183.72M | 187.46M | 191.91M | 179.45M | 181.65M |
|
Non-Current Deferred Tax Liability
|
| 235.86M | | | 292.12M | 278.55M | 280.23M | 283.11M | 304.25M | 327.78M | 364.09M | 353.24M | 369.11M | 355.31M | 357.07M | 366.41M | 370.13M | 427.58M | 362.43M | 401.54M | 410.13M | 446.00M | 436.16M | 438.78M | 450.87M | 444.94M | 491.52M | 464.34M | 469.12M | 615.16M | 490.02M | 507.11M | 523.38M | 705.57M | 238.37M | 237.84M | 244.16M | 443.41M | 233.10M | 208.45M | 219.32M | 420.50M | 194.28M | 187.94M | 187.51M | 405.19M | 166.13M | 166.24M | 144.99M | 467.35M | 178.65M | 181.88M | 202.15M | 516.85M | 255.07M | 280.68M | 275.24M | 552.90M | 299.45M | 330.81M | 331.83M | 634.21M | 383.36M | 406.42M | 414.87M | 438.41M | 468.67M |
|
Other Non-Current Liabilities
|
| 25.10M | | | 146.70M | 201.60M | 201.60M | 201.60M | 201.60M | 182.90M | 182.90M | 182.90M | 182.90M | 27.98M | 182.00M | 182.00M | 182.00M | 28.71M | 183.60M | 183.60M | 183.60M | 30.50M | 177.00M | 177.00M | 177.00M | 16.77M | 180.40M | 178.51M | 175.31M | 23.52M | 168.51M | 165.85M | 161.02M | 24.82M | 144.05M | 142.47M | 140.82M | 25.64M | 40.43M | 128.90M | 125.60M | 26.94M | 129.24M | 128.90M | 128.90M | 29.28M | 148.00M | 143.50M | 136.90M | 41.61M | 126.90M | 121.61M | 120.60M | 49.87M | 125.72M | 124.50M | 123.10M | 55.28M | 165.31M | 157.81M | 153.82M | 161.65M | 161.02M | 160.10M | 155.90M | 166.99M | 167.50M |
|
Total Non-Current Liabilities
|
| 611.92M | | | 657.92M | 702.93M | 699.10M | 701.40M | 718.39M | 743.01M | 759.03M | 743.86M | 761.91M | 777.83M | 758.67M | 779.72M | 787.16M | 752.68M | 744.33M | 782.40M | 783.90M | 803.34M | 821.83M | 828.01M | 835.43M | 897.71M | 910.11M | 889.85M | 892.63M | 925.33M | 914.53M | 920.85M | 919.74M | 891.87M | 846.97M | 800.97M | 800.32M | 793.09M | 796.55M | 757.30M | 757.36M | 837.71M | 924.27M | 865.03M | 876.38M | 879.39M | 915.05M | 922.03M | 891.30M | 877.84M | 892.23M | 884.15M | 899.24M | 854.65M | 930.17M | 941.62M | 919.72M | 972.14M | 981.82M | 952.84M | 953.08M | 1,013.96M | 1,073.14M | 1,085.53M | 1,090.89M | 1,155.86M | 1,221.87M |
|
Total Liabilities
|
| 1,631.30M | | | | 1,837.65M | | | | 1,873.19M | 2,032.12M | 1,807.50M | 1,839.82M | 1,956.14M | 2,085.57M | 2,043.89M | 2,098.84M | 2,117.40M | 2,314.90M | 2,122.03M | 2,092.82M | 2,159.22M | 2,340.65M | 3,343.18M | 3,218.47M | 2,177.40M | 3,492.76M | 3,434.86M | 3,647.80M | 2,551.98M | 3,968.54M | 3,876.08M | 3,896.33M | 2,691.86M | 2,839.16M | 2,493.37M | 2,527.43M | 2,724.69M | 2,980.27M | 2,520.81M | 2,551.22M | 2,776.11M | 3,487.07M | 3,500.46M | 3,669.61M | 3,672.58M | 3,698.69M | 3,603.30M | 3,726.55M | 4,091.42M | 4,264.18M | 4,085.72M | 4,393.24M | 4,444.21M | 4,687.30M | 4,295.30M | 4,317.34M | 4,546.76M | 4,682.85M | 4,468.15M | 4,641.10M | 4,781.20M | 4,881.28M | 4,787.68M | 4,850.55M | 5,187.11M | 5,433.88M |
|
Total Debt
|
| 598.89M | | | 599.23M | 576.52M | 773.58M | 577.59M | 566.20M | 586.15M | 748.15M | 620.75M | 728.06M | 804.97M | 924.40M | 815.79M | 813.07M | 878.49M | 1,021.65M | 699.71M | 801.30M | 899.21M | 957.08M | 845.20M | 900.51M | 909.95M | 1,059.21M | 996.89M | 1,212.43M | 1,176.74M | 1,311.28M | 1,261.87M | 1,161.10M | 1,263.08M | 1,374.38M | 1,163.83M | 1,277.27M | 1,332.57M | 1,556.50M | 1,304.35M | 1,336.40M | 1,594.80M | 1,928.26M | 2,043.28M | 2,217.63M | 2,384.82M | 2,399.32M | 2,288.89M | 2,397.92M | 2,539.46M | 2,762.13M | 2,621.64M | 2,894.91M | 2,909.35M | 3,155.34M | 2,829.85M | 2,890.99M | 3,020.12M | 3,007.65M | 2,922.37M | 3,048.47M | 3,171.26M | 3,326.47M | 3,132.65M | 3,327.25M | 3,445.99M | 3,643.05M |
|
Common Equity
|
| 689.73M | | | | 725.48M | | | | 776.26M | 820.51M | 862.24M | 836.09M | 813.87M | 863.09M | 897.77M | 892.36M | 887.38M | 881.92M | 1,039.18M | 1,013.09M | 966.17M | 1,103.65M | -9.80M | -9.55M | 1,106.96M | -15.52M | -15.27M | -15.01M | 1,166.59M | -19.04M | -18.72M | -18.40M | 1,236.64M | 1,347.77M | 1,467.37M | 1,449.96M | 1,418.98M | 1,497.05M | 1,569.16M | 1,572.20M | 1,381.83M | 1,608.09M | 1,654.74M | 1,612.48M | 1,643.90M | 1,698.21M | 1,821.83M | 1,682.07M | 1,630.86M | 1,716.98M | 1,784.29M | 1,768.68M | 1,817.21M | 1,922.80M | 2,000.84M | 1,995.24M | 1,990.73M | 2,066.20M | 2,179.22M | 2,143.02M | 2,200.44M | 2,312.68M | 2,477.91M | 2,423.62M | 2,391.67M | 2,472.34M |
|
Shareholder's Equity
|
| 689.73M | | | | 725.48M | | | | 776.26M | 820.51M | 862.24M | 836.09M | 813.87M | 863.09M | 897.77M | 892.36M | 887.38M | 881.92M | 1,039.18M | 1,013.09M | 966.17M | 1,103.65M | -9.80M | -9.55M | 1,106.96M | -15.52M | -15.27M | -15.01M | 1,166.59M | -19.04M | -18.72M | -18.40M | 1,236.64M | 1,347.77M | 1,467.37M | 1,449.96M | 1,418.98M | 1,497.05M | 1,569.16M | 1,572.20M | 1,381.83M | 1,608.09M | 1,654.74M | 1,612.48M | 1,643.90M | 1,698.21M | 1,821.83M | 1,682.07M | 1,630.86M | 1,716.98M | 1,784.29M | 1,768.68M | 1,817.21M | 1,922.80M | 2,000.84M | 1,995.24M | 1,990.73M | 2,066.20M | 2,179.22M | 2,143.02M | 2,200.44M | 2,312.68M | 2,477.91M | 2,423.62M | 2,391.67M | 2,472.34M |
|
Liabilities and Shareholders Equity
|
| 2,321.03M | | | 2,445.47M | 2,563.13M | 2,710.69M | 2,501.69M | 2,573.96M | 2,649.44M | 2,852.63M | 2,669.74M | 2,675.91M | 2,770.01M | 2,948.66M | 2,941.66M | 2,991.20M | 3,004.78M | 3,196.82M | 3,161.21M | 3,105.91M | 3,125.39M | 3,444.29M | 3,333.38M | 3,208.92M | 3,284.36M | 3,477.24M | 3,419.59M | 3,632.79M | 3,718.57M | 3,949.51M | 3,857.36M | 3,877.93M | 3,928.51M | 4,186.93M | 3,960.74M | 3,977.39M | 4,143.66M | 4,477.32M | 4,089.97M | 4,123.41M | 4,157.94M | 5,095.17M | 5,155.20M | 5,282.08M | 5,316.48M | 5,396.90M | 5,425.13M | 5,408.62M | 5,722.28M | 5,981.16M | 5,870.00M | 6,161.92M | 6,261.42M | 6,610.09M | 6,296.13M | 6,312.58M | 6,537.50M | 6,749.05M | 6,647.38M | 6,784.12M | 6,981.65M | 7,193.97M | 7,265.58M | 7,274.16M | 7,578.77M | 7,906.21M |
|
Treasury Shares
|
| 0.11M | | | | 0.06M | | | | 0.11M | | | | 0.17M | | | | 0.16M | 2.99M | 3.01M | 2.94M | 0.25M | 2.95M | 2.87M | 2.94M | 0.21M | 2.81M | 2.68M | 2.58M | 0.18M | 2.66M | 2.53M | 2.43M | 0.16M | 0.25M | 0.00M | -0.00M | 0.15M | 1.94M | 0.01M | 0.73M | 0.13M | 0.58M | 0.45M | 0.26M | 0.16M | 0.01M | 0.01M | 0.02M | 0.17M | 0.76M | 0.01M | 0.69M | 0.19M | 0.15M | 0.08M | 0.01M | 0.19M | 0.00M | 0.00M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
| 425.77M | | | | 487.01M | | | | 528.76M | | | | -10.77M | -10.69M | -9.75M | -9.46M | -1.62M | -1.80M | -1.78M | -0.95M | -5.59M | -4.72M | 820.80M | 794.08M | 777.75M | 805.80M | 858.49M | 822.13M | 825.56M | 838.50M | 931.18M | 928.09M | 867.98M | 967.85M | 1,084.23M | 1,045.92M | 1,007.12M | 1,073.11M | 1,120.70M | 1,086.00M | 1,075.96M | 1,135.47M | 1,194.09M | 1,136.92M | 947.50M | 996.58M | 1,114.38M | 970.51M | 934.61M | 1,011.13M | 1,072.34M | 1,050.54M | 1,067.53M | 1,145.78M | 1,218.24M | 1,181.79M | 1,177.83M | 1,226.07M | 1,305.59M | 1,252.40M | 1,298.77M | 1,385.08M | 1,544.23M | 1,484.02M | 1,451.37M | 1,526.00M |