|
Cash & Equivalents
|
| | | 37.24M | 34.57M | 50.98M | | | | | | | 138.42M | 67.18M | 62.10M | | 81.64M | | 1.00M | 9.25M | 1.55M | | 0.74M | 23.25M | 1.17M | 29.44M | 15.58M | 8.05M | 51.42M | 2.83M | 9.57M | 15.97M | 40.53M | 33.01M | 39.46M | 30.35M | 20.82M | 18.94M | 36.39M | 5.70M | 14.39M | 52.79M | 67.06M | 77.24M | 118.10M | 140.05M | 99.27M | 109.36M | 157.53M | 200.86M | 119.42M | 145.60M | 204.05M | 255.47M | 294.19M | 297.78M | 441.17M | 386.49M | 343.85M | 219.51M | 376.87M | 483.03M | 412.56M | 171.37M | 198.82M | 309.82M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | | | | 4.32M | 4.32M | 4.32M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | | 37.24M | 34.57M | 50.98M | | | | | | | 138.42M | 67.18M | 62.10M | | 81.64M | | 1.00M | 9.25M | 1.55M | | 0.74M | 23.25M | 1.17M | 29.44M | 15.58M | 8.05M | 51.42M | 2.83M | 9.57M | 15.97M | 40.53M | 33.01M | 44.41M | 30.35M | 20.82M | 18.94M | 40.71M | 10.03M | 18.71M | 52.79M | 67.06M | 77.24M | 118.10M | 140.05M | 99.27M | 109.36M | 157.53M | 200.86M | 119.42M | 145.60M | 204.05M | 255.47M | 294.19M | 297.78M | 441.17M | 386.49M | 343.85M | 219.51M | 376.87M | 483.03M | 412.56M | 171.37M | 198.82M | 309.82M |
|
Receivables - Net
|
| 147.33M | 151.11M | 179.21M | 193.05M | 186.47M | 193.72M | 204.40M | 201.63M | 212.85M | 225.41M | 242.17M | 146.47M | 142.14M | 129.10M | 158.13M | 156.74M | 178.48M | 172.19M | 195.09M | 190.48M | 209.87M | 131.66M | 203.50M | 131.47M | 121.19M | 97.35M | 158.57M | 149.95M | 103.69M | 153.82M | 109.48M | 103.09M | 89.22M | 85.52M | 88.19M | 96.92M | 113.63M | 310.17M | 120.82M | 118.08M | 336.30M | 324.42M | 337.20M | 320.22M | 320.92M | 328.34M | 323.89M | 338.21M | 355.65M | 338.24M | 366.29M | 362.77M | 364.19M | 377.54M | 395.21M | 396.50M | 382.96M | 377.66M | 573.65M | 468.30M | 428.95M | 409.73M | 476.65M | 481.25M | 474.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 68.70M | | | 1.80M | 79.00M | | 0.40M | | 80.10M | 1.10M | | 0.80M | 101.50M | 0.70M | 0.20M | 0.20M | 89.10M | 1.00M | 0.30M | 0.60M | 105.30M | | 1.00M | 0.60M |
|
Receivables
|
| 147.33M | 151.11M | 179.21M | 193.05M | 186.47M | 193.72M | 204.40M | 201.63M | 212.85M | 225.41M | 242.17M | 146.47M | 142.14M | 129.10M | 158.13M | 156.74M | 178.48M | 172.19M | 195.09M | 190.48M | 209.87M | 131.66M | 203.50M | 131.47M | 121.19M | 97.35M | 158.57M | 149.95M | 103.69M | 153.82M | 109.48M | 103.09M | 89.22M | 85.52M | 88.19M | 96.92M | 113.63M | 311.17M | 120.82M | 118.08M | 336.30M | 393.12M | 337.20M | 320.22M | 322.72M | 407.34M | 323.89M | 338.61M | 355.65M | 418.34M | 367.38M | 362.77M | 364.99M | 479.04M | 395.91M | 396.70M | 383.16M | 466.76M | 574.65M | 468.60M | 429.55M | 515.03M | 476.65M | 482.25M | 475.10M |
|
Inventory
|
| 47.83M | 51.26M | 60.41M | 54.09M | 66.32M | 66.51M | 42.88M | 40.50M | 37.98M | 18.00M | 13.78M | 21.24M | 36.60M | 34.03M | 22.82M | 25.92M | 30.33M | 34.34M | 34.75M | 34.48M | 33.78M | 37.22M | 41.88M | 42.36M | 26.89M | 42.98M | 29.12M | 32.45M | 33.38M | 36.16M | 30.55M | 28.82M | 27.77M | 38.04M | 41.55M | 25.29M | 23.11M | 83.34M | 27.47M | 27.80M | 109.23M | 115.88M | 139.13M | 149.12M | 155.48M | 158.60M | 173.62M | 173.85M | 189.83M | 183.09M | 217.18M | 231.77M | 236.02M | 224.28M | 249.64M | 262.92M | 251.37M | 274.00M | 241.95M | 281.42M | 310.60M | 388.13M | 369.03M | 403.54M | 415.72M |
|
Current Deferred Tax Assets
|
| | 12.91M | 23.22M | 21.70M | 19.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.87M | 4.00M | 13.38M | 14.53M | 16.52M | 16.70M | 17.40M | 17.85M | 12.98M | 10.18M | 6.44M | 5.72M | 8.87M | 10.19M | 9.08M | 10.11M | 13.31M | 14.11M | 12.25M | 12.29M | 11.15M | 9.05M | 10.56M | 10.40M | 21.89M | 27.77M | 19.91M | 16.51M | 19.46M | 18.51M | 14.90M | 13.00M | 15.22M | 18.62M | 9.85M | 8.58M | 11.94M | 37.52M | 12.77M | 13.05M | 46.92M | 51.31M | 47.70M | 50.11M | 60.03M | 70.81M | 57.86M | 66.18M | 64.85M | 69.50M | 76.64M | 78.56M | 96.29M | 98.33M | 86.91M | 97.63M | 95.47M | 98.74M | 94.60M | 100.82M | 98.80M | 112.20M | 82.32M | 91.62M | 82.72M |
|
Current Assets
|
| 199.03M | 219.28M | 313.46M | 317.94M | 340.25M | 276.93M | 264.68M | 259.98M | 263.81M | 292.47M | 294.57M | 311.86M | 254.78M | 235.43M | 190.03M | 274.41M | 222.12M | 236.96M | 251.35M | 238.79M | 215.56M | 188.22M | 212.35M | 185.40M | 199.41M | 183.69M | 158.84M | 199.01M | 159.37M | 173.33M | 176.02M | 190.50M | 170.18M | 186.59M | 175.95M | 156.56M | 171.94M | 467.43M | 171.09M | 177.64M | 545.25M | 558.65M | 601.27M | 637.54M | 676.48M | 657.01M | 664.73M | 735.76M | 811.18M | 710.26M | 805.71M | 877.14M | 951.96M | 994.34M | 1,029.54M | 1,198.22M | 1,116.29M | 1,094.26M | 1,129.71M | 1,227.41M | 1,321.37M | 1,322.63M | 1,099.38M | 1,175.23M | 1,282.77M |
|
Construction in Progress
|
| | 0.97M | | | | 2.98M | | | | 2.81M | | 1.24M | 1.58M | 4.32M | 7.18M | 9.59M | 11.62M | 0.70M | 3.53M | 3.17M | 3.57M | 0.60M | | | | 1.80M | | | | 5.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 15.67M | 15.45M | 22.51M | 22.98M | 22.72M | 23.92M | 24.34M | 24.96M | 28.91M | 26.95M | 26.23M | 20.86M | 21.12M | 23.72M | 27.77M | 31.92M | 41.05M | 41.18M | 39.95M | 39.86M | 40.05M | 38.17M | 35.93M | 34.91M | 34.11M | 31.94M | 30.48M | 30.79M | 33.71M | 32.68M | 30.42M | 30.06M | 28.73M | 26.97M | 24.97M | 25.00M | 25.18M | 93.14M | 27.80M | 27.10M | 131.98M | 133.20M | 125.79M | 117.63M | 113.02M | 121.15M | 116.31M | 110.66M | 106.79M | 111.53M | 109.07M | 105.21M | 96.31M | 108.32M | 105.57M | 106.78M | 107.96M | 120.63M | 120.97M | 123.93M | 125.91M | 127.37M | 131.26M | 133.67M | 134.30M |
|
Long-Term Investments
|
| | | | | | | | | | | | 6.95M | 7.53M | 10.04M | 10.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 24.50M | 24.50M | 328.68M | 319.85M | 323.80M | 312.39M | 324.14M | 324.14M | 324.14M | 312.39M | 312.39M | 312.39M | 350.60M | 317.03M | 414.23M | 415.32M | 605.66M | 558.59M | 571.83M | 572.93M | 573.32M | 573.32M | 573.32M | 335.32M | 308.73M | 308.73M | 308.73M | 308.73M | 373.07M | 365.95M | 365.95M | 365.95M | 367.20M | 627.39M | 367.20M | 627.39M | 631.88M | 632.47M | 632.47M | 632.47M | 1,419.37M | 1,425.54M | 1,427.88M | 1,428.61M | 1,428.61M | 1,428.61M | 1,428.61M | 1,428.61M | 1,428.61M | 1,477.56M | 1,478.50M | 1,512.25M | 1,533.04M | 1,533.42M | 1,533.57M | 1,540.57M | 1,540.25M | 1,540.25M | 1,540.25M | 1,540.25M | 1,540.25M | 1,540.25M | 1,605.93M | 1,605.86M | 1,606.65M |
|
Intangibles
|
| | | 25.02M | 24.33M | 32.10M | 30.10M | 28.70M | 27.34M | 26.41M | 19.62M | 17.45M | 18.06M | 17.37M | 17.45M | 19.36M | 17.65M | 34.09M | 16.82M | 15.12M | 13.50M | 11.88M | 10.27M | 8.78M | 7.29M | 6.00M | 5.13M | 4.31M | 3.51M | 27.20M | 31.04M | 27.86M | 24.67M | 21.73M | 19.11M | 16.68M | 14.25M | 12.03M | 219.71M | 8.91M | 7.35M | 395.08M | 385.91M | 377.20M | 368.48M | 359.77M | 351.05M | 342.38M | 351.68M | 343.76M | 366.02M | 358.55M | 375.53M | 372.55M | 364.12M | 355.68M | 352.59M | 343.99M | 335.40M | 326.80M | 318.20M | 309.61M | 301.01M | 337.01M | 327.72M | 318.45M |
|
Goodwill & Intangibles
|
| 24.50M | 24.50M | 353.71M | 344.18M | 355.90M | 342.48M | 352.84M | 351.48M | 350.55M | 332.01M | 329.83M | 330.44M | 367.97M | 334.47M | 433.60M | 432.98M | 639.76M | 575.42M | 586.95M | 586.43M | 585.20M | 583.59M | 582.10M | 342.61M | 314.73M | 313.86M | 313.04M | 312.24M | 400.27M | 396.99M | 393.81M | 390.62M | 388.93M | 646.51M | 383.88M | 641.64M | 643.91M | 852.18M | 641.38M | 639.82M | 1,814.45M | 1,811.45M | 1,805.08M | 1,797.09M | 1,788.38M | 1,779.66M | 1,770.99M | 1,780.29M | 1,772.37M | 1,843.58M | 1,837.05M | 1,887.78M | 1,905.60M | 1,897.54M | 1,889.25M | 1,893.16M | 1,884.24M | 1,875.64M | 1,867.05M | 1,858.45M | 1,849.85M | 1,841.26M | 1,942.94M | 1,933.57M | 1,925.09M |
|
Long-Term Deferred Tax
|
| | 26.79M | 13.85M | 21.35M | 17.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | 1.04M | 0.99M | 1.03M | 1.03M | 0.99M | | | | | | | | | | 27.03M | 14.04M | 2.26M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.98M | 1.19M | 6.04M | 6.47M | 5.44M | 5.06M | 4.90M | 4.61M | 4.30M | 38.88M | 32.17M | 3.35M | 3.27M | 2.88M | 2.52M | 4.22M | 18.89M | 49.64M | 18.25M | 17.42M | 16.76M | 13.46M | 13.79M | 13.04M | 13.24M | 1.16M | 1.13M | 1.20M | 2.06M | 1.99M | 2.17M | 2.20M | 2.42M | 2.12M | 2.08M | 2.10M | 1.84M | 15.46M | 1.72M | 1.68M | 22.20M | 22.74M | 21.73M | 21.88M | 20.28M | 20.82M | 21.87M | 23.41M | 23.81M | 23.73M | 37.75M | 40.07M | 47.02M | 40.31M | 35.97M | 42.96M | 51.40M | 42.35M | 44.05M | 46.09M | 41.38M | 43.97M | 43.98M | 44.22M | 45.25M |
|
Non-Current Assets
|
| 41.16M | 67.94M | 401.10M | 400.76M | 403.63M | 387.06M | 385.77M | 417.12M | 413.30M | 384.63M | 379.47M | 363.06M | 402.04M | 406.95M | 475.69M | 472.30M | 704.18M | 699.90M | 648.73M | 645.03M | 643.28M | 636.50M | 633.07M | 391.75M | 363.24M | 346.96M | 344.65M | 344.23M | 436.04M | 431.66M | 426.39M | 422.89M | 420.07M | 416.50M | 410.93M | 409.59M | 407.23M | 960.79M | 426.11M | 422.94M | 2,036.68M | 2,030.89M | 2,011.26M | 1,988.72M | 1,992.02M | 1,990.43M | 1,975.74M | 1,982.99M | 1,974.96M | 2,080.66M | 2,072.56M | 2,108.77M | 2,121.30M | 2,118.60M | 2,100.87M | 2,122.68M | 2,127.33M | 2,122.78M | 2,119.85M | 2,121.18M | 2,106.35M | 2,099.12M | 2,209.14M | 2,207.60M | 2,197.08M |
|
Assets
|
227.18M | 240.18M | 287.22M | 714.56M | 718.71M | 743.88M | 663.99M | 650.46M | 677.10M | 677.10M | 677.10M | 674.04M | 674.92M | 656.82M | 642.38M | 665.71M | 746.71M | 926.30M | 936.86M | 900.08M | 883.82M | 858.84M | 824.71M | 845.42M | 577.15M | 562.66M | 530.64M | 503.49M | 543.25M | 595.40M | 604.99M | 602.42M | 613.38M | 590.25M | 603.09M | 586.88M | 566.15M | 579.17M | 1,428.21M | 597.19M | 600.58M | 2,581.93M | 2,589.55M | 2,612.53M | 2,626.26M | 2,668.49M | 2,647.44M | 2,640.47M | 2,718.76M | 2,786.14M | 2,790.92M | 2,878.28M | 2,985.91M | 3,073.26M | 3,112.94M | 3,130.40M | 3,320.90M | 3,243.62M | 3,217.03M | 3,249.56M | 3,348.59M | 3,427.73M | 3,421.74M | 3,308.51M | 3,382.83M | 3,479.84M |
|
Accounts Payables
|
| 62.91M | 74.53M | 81.65M | 71.52M | 84.78M | 80.81M | 78.25M | 80.01M | 75.22M | 79.16M | 84.74M | 28.84M | 48.17M | 34.44M | 32.11M | 41.18M | 50.28M | 63.58M | 68.29M | 69.75M | 74.85M | 89.20M | 91.11M | 77.08M | 53.38M | 65.08M | 53.08M | 48.89M | 45.70M | 64.42M | 47.45M | 46.38M | 42.69M | 65.96M | 68.83M | 49.26M | 63.90M | 187.89M | 77.46M | 73.37M | 213.15M | 221.06M | 265.70M | 260.12M | 290.21M | 282.91M | 290.94M | 309.44M | 318.56M | 279.25M | 356.12M | 380.52M | 409.74M | 378.76M | 448.89M | 467.67M | 429.54M | 426.51M | 485.74M | 535.69M | 591.97M | 610.78M | 528.85M | 590.22M | 627.87M |
|
Notes Payables
|
| | | 2.25M | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 62.91M | 74.53M | 83.90M | 73.77M | 84.78M | 80.81M | 78.25M | 80.01M | 75.22M | 79.16M | 84.74M | 28.84M | 48.17M | 34.44M | 32.11M | 41.18M | 50.28M | 63.58M | 68.29M | 69.75M | 74.85M | 89.20M | 91.11M | 77.08M | 53.38M | 65.08M | 53.08M | 48.89M | 45.70M | 64.42M | 47.45M | 46.38M | 42.69M | 65.96M | 68.83M | 49.26M | 63.90M | 187.89M | 77.46M | 73.37M | 213.15M | 221.06M | 265.70M | 260.12M | 290.21M | 282.91M | 290.94M | 309.44M | 318.56M | 279.25M | 356.12M | 380.52M | 409.74M | 378.76M | 448.89M | 467.67M | 429.54M | 426.51M | 485.74M | 535.69M | 591.97M | 610.78M | 528.85M | 590.22M | 627.87M |
|
Accumulated Expenses
|
| 10.20M | 14.27M | 28.25M | 35.35M | 46.58M | 36.04M | 38.52M | 40.99M | 38.94M | 32.65M | 28.45M | 36.49M | 37.43M | 41.49M | 37.58M | 35.86M | 36.07M | 36.37M | 42.66M | 38.80M | 37.26M | 46.96M | 41.48M | 40.92M | 48.08M | 52.92M | 44.33M | 33.16M | 40.80M | 36.82M | 41.87M | 43.21M | 36.42M | 26.12M | 27.93M | 23.03M | 26.20M | 24.89M | 25.21M | 24.35M | 48.41M | 45.77M | 52.42M | 59.03M | 63.24M | 64.08M | 57.75M | 62.13M | 71.76M | 83.50M | 85.29M | 91.28M | 93.80M | 84.30M | 96.28M | 103.04M | 88.92M | 92.51M | 83.38M | 68.96M | 81.89M | 77.78M | 106.18M | 80.72M | 93.32M |
|
Short term Debt
|
36.11M | 39.58M | 30.39M | 2.63M | 3.03M | 3.86M | 81.35M | 52.54M | 48.24M | 51.98M | 66.16M | 64.05M | 31.23M | 0.97M | 0.95M | 27.99M | 0.18M | 35.27M | 60.26M | 0.43M | 0.43M | 4.92M | 5.39M | 0.33M | 0.24M | 39.59M | 24.38M | 32.20M | 9.36M | 48.19M | 18.52M | 22.43M | 1.73M | 1.83M | 1.72M | 1.05M | 0.96M | 2.08M | 4.15M | 4.54M | 5.88M | 6.94M | 9.25M | 9.25M | 9.25M | 9.25M | 9.25M | 11.78M | 11.78M | 11.78M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.78M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 5.33M | 21.54M | 20.39M | 19.35M | 18.47M | 19.25M | 18.89M | 19.01M | 18.18M | 18.89M | 19.09M | 18.69M | 19.20M | 19.25M | 19.38M | 18.85M | 18.75M | 18.47M | 18.28M | 19.21M | 21.95M | 22.01M | 22.04M | 22.46M | 23.31M | 23.48M |
|
Current Deferred Revenue
|
| | 36.85M | 3.66M | 3.82M | 3.53M | 59.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 122.87M | 128.20M | 134.69M | 133.92M | 159.52M | 226.79M | 209.21M | 204.05M | 204.18M | 220.77M | 218.37M | 139.00M | 130.60M | 108.27M | 133.16M | 99.38M | 133.54M | 176.32M | 127.56M | 125.58M | 135.52M | 163.25M | 145.16M | 134.02M | 146.84M | 152.76M | 135.69M | 101.66M | 140.91M | 130.15M | 121.73M | 102.88M | 89.03M | 105.13M | 103.69M | 82.16M | 96.00M | 240.00M | 115.59M | 116.17M | 319.67M | 330.00M | 379.02M | 394.61M | 433.17M | 434.02M | 420.16M | 459.52M | 485.66M | 459.69M | 508.14M | 555.31M | 586.80M | 565.35M | 618.57M | 668.47M | 624.08M | 618.31M | 636.95M | 695.41M | 763.22M | 780.15M | 713.66M | 773.62M | 823.91M |
|
Capital Leases
|
| | | | | | | | | | | | 2.45M | 1.45M | 1.38M | 1.31M | 0.49M | 0.57M | 0.58M | 0.85M | 0.79M | 0.70M | 0.58M | 0.47M | 0.35M | 0.27M | 0.19M | 0.14M | 0.81M | 0.71M | 2.21M | 1.97M | 3.13M | 3.24M | 2.86M | 1.69M | 1.47M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 316.69M | 315.93M | 314.75M | 225.12M | 225.09M | 225.07M | 226.95M | 227.30M | 227.32M | 226.22M | 225.48M | 225.43M | 225.37M | 225.32M | 380.33M | 375.32M | 418.24M | 418.31M | 418.36M | 418.41M | 418.50M | 418.62M | 409.33M | 393.74M | 391.73M | 390.10M | 388.05M | 433.41M | 450.07M | 475.67M | 476.75M | 478.87M | 480.38M | 492.31M | 496.77M | 535.23M | 506.72M | 519.38M | 1,259.46M | 1,277.25M | 1,276.33M | 1,275.38M | 1,162.84M | 1,115.10M | 1,121.14M | 1,119.46M | 1,117.82M | 1,059.90M | 1,059.45M | 1,059.02M | 1,058.61M | 1,058.20M | 1,057.79M | 1,057.39M | 1,057.02M | 1,056.65M | 1,056.28M | 1,105.58M | 1,105.11M | 1,104.64M | 1,104.16M | 1,103.70M | 1,155.06M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 54.00M | 57.99M | 60.78M | 62.92M | 65.09M | 65.03M | 67.24M | 69.54M | 71.84M | 74.23M | 76.71M | 79.25M | 81.81M | 84.47M | 87.22M | 90.06M | 92.91M | 95.87M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.13M | | | | 6.58M | | | | 9.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.09M | | | | | 9.14M | 9.09M | 8.97M | 9.34M | 10.29M | 9.99M | 9.01M | 11.14M | 10.29M | 10.75M | 11.31M | 11.69M | 8.95M | 12.68M | 16.33M | 18.19M | 18.12M | 20.88M | 2.92M | 0.06M | 0.24M | 0.41M | 0.59M | 0.77M | 2.28M | 2.90M | 3.50M | 4.15M | | | | | 67.84M | | | 1.50M | 119.93M | 2.44M | 2.74M | 3.04M | 128.38M | 3.97M | 4.25M | 4.52M | 134.72M | | | 10.60M | 141.60M | 30.78M | 35.43M | 33.92M | 146.24M | 37.88M | 44.56M | 45.01M | 47.58M | 48.95M | 49.21M | 50.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.55M | 24.57M | 83.96M | 58.24M | 73.89M | 69.25M | 86.72M | 70.78M | 87.15M | 88.13M | 90.58M | 74.49M | 94.17M | 92.35M | 91.11M | 71.44M | 88.81M | 99.89M | 103.89M | 85.48M | 108.42M | 113.38M | 109.89M | 84.78M | 112.29M | 118.49M | 114.37M |
|
Other Non-Current Liabilities
|
| 3.51M | 3.22M | 5.98M | 6.17M | 3.80M | 2.84M | 2.91M | 3.08M | 3.97M | 3.46M | 3.68M | 5.80M | 6.08M | 4.98M | 8.97M | 9.80M | 30.40M | 17.54M | 8.94M | 8.58M | 8.26M | 8.13M | 2.66M | 6.89M | 6.79M | 1.86M | 2.10M | 1.66M | 15.81M | 0.76M | 1.18M | 17.94M | 18.88M | 21.77M | 18.28M | 21.15M | 22.74M | 16.68M | 15.74M | 21.01M | 17.19M | 15.09M | 29.70M | 34.78M | 8.47M | 8.47M | 8.97M | 8.97M | 8.97M | 20.95M | 13.45M | 13.45M | 8.06M | 9.68M | 3.09M | 3.09M | 3.09M | | 0.09M | 0.19M | 0.28M | 0.37M | 1.08M | 1.17M | 1.31M |
|
Total Non-Current Liabilities
|
| 123.97M | 128.20M | 452.30M | 450.88M | 474.27M | 461.05M | 443.39M | 438.09M | 440.46M | 458.37M | 455.68M | 374.22M | 367.21M | 343.99M | 369.28M | 336.01M | 525.56M | 564.74M | 558.48M | 560.22M | 572.06M | 599.78M | 584.54M | 555.56M | 556.22M | 546.74M | 527.83M | 492.35M | 534.24M | 565.84M | 574.70M | 582.06M | 569.93M | 584.00M | 584.08M | 574.47M | 592.76M | 585.39M | 641.54M | 654.78M | 1,340.58M | 1,352.72M | 1,363.02M | 1,363.69M | 1,241.82M | 1,197.69M | 1,202.23M | 1,202.63M | 1,203.00M | 1,155.34M | 1,148.37M | 1,145.61M | 1,149.13M | 1,161.48M | 1,161.62M | 1,177.05M | 1,179.45M | 1,177.05M | 1,183.46M | 1,241.75M | 1,238.27M | 1,237.36M | 1,244.02M | 1,249.26M | 1,297.28M |
|
Total Liabilities
|
| 127.48M | 131.43M | 458.27M | 457.05M | 478.07M | 463.88M | 446.31M | 441.17M | 444.43M | 461.82M | 459.36M | 380.02M | 373.30M | 348.97M | 378.25M | 345.81M | 555.97M | 582.27M | 567.42M | 568.80M | 580.32M | 607.91M | 587.20M | 562.46M | 563.01M | 548.60M | 529.93M | 494.01M | 550.05M | 566.60M | 575.88M | 600.00M | 588.81M | 605.76M | 602.36M | 595.62M | 615.51M | 825.39M | 657.29M | 675.79M | 1,660.24M | 1,682.72M | 1,742.04M | 1,758.30M | 1,674.99M | 1,631.71M | 1,622.39M | 1,662.15M | 1,688.66M | 1,615.03M | 1,656.51M | 1,700.92M | 1,735.93M | 1,726.83M | 1,780.18M | 1,845.52M | 1,803.53M | 1,795.36M | 1,820.41M | 1,937.16M | 2,001.50M | 2,017.51M | 1,957.68M | 2,022.88M | 2,121.19M |
|
Total Debt
|
36.11M | 39.58M | 30.39M | 319.32M | 318.96M | 318.62M | 306.47M | 277.63M | 273.31M | 278.93M | 293.46M | 291.37M | 257.45M | 226.45M | 226.38M | 253.36M | 225.50M | 415.61M | 435.58M | 418.67M | 418.74M | 423.28M | 423.80M | 418.83M | 418.86M | 448.92M | 418.12M | 423.93M | 399.46M | 436.24M | 451.93M | 472.50M | 477.40M | 478.58M | 480.59M | 481.44M | 493.27M | 498.85M | 539.38M | 511.25M | 525.26M | 1,266.40M | 1,286.50M | 1,285.58M | 1,284.63M | 1,172.09M | 1,124.35M | 1,132.92M | 1,131.23M | 1,129.60M | 1,065.90M | 1,065.45M | 1,065.02M | 1,064.61M | 1,064.20M | 1,063.79M | 1,063.39M | 1,063.02M | 1,062.65M | 1,062.28M | 1,112.09M | 1,111.62M | 1,111.15M | 1,110.67M | 1,110.21M | 1,161.84M |
|
Common Equity
|
| 112.70M | 155.79M | 256.29M | 261.65M | 265.81M | 200.10M | 204.15M | 203.47M | 206.43M | 215.28M | 214.68M | 294.90M | 283.52M | 293.41M | 287.47M | 400.90M | 370.33M | 354.58M | 332.66M | 315.02M | 278.53M | 216.59M | 204.23M | -43.29M | -61.14M | -81.52M | -91.52M | -18.08M | -24.28M | -33.62M | -47.86M | -63.49M | -78.00M | 606.11M | -100.21M | -116.97M | -126.69M | 602.83M | -156.34M | -174.53M | 921.68M | 906.83M | 870.49M | 867.97M | 993.50M | 1,015.72M | 1,018.08M | 1,056.61M | 1,097.48M | 1,175.89M | 1,221.76M | 1,284.99M | 1,337.34M | 1,386.10M | 1,350.22M | 1,475.38M | 1,440.08M | 1,421.67M | 1,429.15M | 1,411.43M | 1,426.23M | 1,404.24M | 1,350.83M | 1,359.95M | 1,358.66M |
|
Shareholder's Equity
|
| 112.70M | 155.79M | 256.29M | 261.65M | 265.81M | 200.10M | 204.15M | 203.47M | 206.43M | 215.28M | 214.68M | 294.90M | 283.52M | 293.41M | 287.47M | 400.90M | 370.33M | 354.58M | 332.66M | 315.02M | 278.53M | 216.59M | 204.23M | -43.29M | -61.14M | -81.52M | -91.52M | -18.08M | -24.28M | -33.62M | -47.86M | -63.49M | -78.00M | 606.11M | -100.21M | -116.97M | -126.69M | 602.83M | -156.34M | -174.53M | 921.68M | 906.83M | 870.49M | 867.97M | 993.50M | 1,015.72M | 1,018.08M | 1,056.61M | 1,097.48M | 1,175.89M | 1,221.76M | 1,284.99M | 1,337.34M | 1,386.10M | 1,350.22M | 1,475.38M | 1,440.08M | 1,421.67M | 1,429.15M | 1,411.43M | 1,426.23M | 1,404.24M | 1,350.83M | 1,359.95M | 1,358.66M |
|
Liabilities and Shareholders Equity
|
227.18M | 240.18M | 287.22M | 714.56M | 718.71M | 743.88M | 663.99M | 650.46M | 677.10M | 677.10M | 677.10M | 674.04M | 674.92M | 656.82M | 642.38M | 665.71M | 746.71M | 926.30M | 936.86M | 900.08M | 883.82M | 858.84M | 824.71M | 845.42M | 577.15M | 562.66M | 530.64M | 503.49M | 543.25M | 595.40M | 604.99M | 602.42M | 613.38M | 590.25M | 603.09M | 586.88M | 566.15M | 579.17M | 1,428.21M | 597.19M | 600.58M | 2,581.93M | 2,589.55M | 2,612.53M | 2,626.26M | 2,668.49M | 2,647.44M | 2,640.47M | 2,718.76M | 2,786.14M | 2,790.92M | 2,878.28M | 2,985.91M | 3,073.26M | 3,112.94M | 3,130.40M | 3,320.90M | 3,243.62M | 3,217.03M | 3,249.56M | 3,348.59M | 3,427.73M | 3,421.74M | 3,308.51M | 3,382.83M | 3,479.84M |
|
Treasury Shares
|
| 2.65M | 2.65M | 2.65M | 2.66M | 2.66M | 2.64M | 2.64M | 2.65M | 2.65M | 2.64M | 2.64M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.64M | 2.65M | 2.65M | 2.65M | 2.65M | 2.66M | 2.76M | | | | | 0.01M | 0.01M | 0.10M | 0.11M | 0.29M | | 0.41M | 0.66M | 1.74M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 2.48M | 2.86M | 5.39M | 8.33M | 1.25M | 2.67M | 5.32M | 17.59M | 20.63M | 1.55M | 6.81M |
|
Retained Earnings
|
| -129.21M | -88.52M | -95.69M | -92.56M | -90.60M | -157.66M | -154.72M | -157.05M | -156.50M | -149.79M | -152.49M | -80.73M | -92.26M | -85.08M | -93.21M | -102.09M | -136.18M | -154.74M | -180.05M | -199.87M | -238.58M | -302.21M | -321.88M | -566.69M | -583.47M | -601.91M | -611.45M | -619.68M | -630.95M | -645.32M | -662.85M | -692.04M | -704.56M | -709.51M | -722.53M | -737.67M | -745.84M | -16.04M | -771.49M | -787.15M | -76.14M | -91.95M | -111.86M | -119.53M | -117.87M | -100.03M | -102.89M | -71.08M | -35.60M | 39.87M | 70.14M | 104.07M | 142.89M | 190.42M | 229.63M | 344.03M | 400.34M | 457.51M | 502.30M | 555.35M | 609.20M | 669.34M | 716.08M | 766.60M | 818.42M |