|
Cash & Equivalents
|
20.48M | 24.46M | 1.81M | 0.26M | 0.18M | 0.25M | 2.09M | 1.83M | 0.23M | 0.39M | 1.78M | 0.43M | 0.25M | 0.27M | 0.29M | 0.29M | 0.83M | 0.27M | 0.31M | 0.15M | 5.32M | 36.05M | 0.45M | 0.41M | 0.43M | 0.36M | 20.64M | 8.29M | 12.71M | 8.47M | 51.32M | 35.04M | 16.25M | 27.23M | 10.39M | 10.43M | 30.50M | 37.69M | 40.16M | 94.28M | 84.58M | 89.74M | 102.02M | 31.09M | 140.85M | 151.25M | 134.61M | 70.71M | 99.17M | 95.01M | 127.83M | 90.84M | 356.65M | 337.88M | 342.57M | 526.98M | 741.68M | 748.92M | 740.02M | 717.32M | 833.15M | 804.72M |
|
Cash & Current Investments
|
20.48M | 24.46M | 1.81M | 0.26M | 0.18M | 0.25M | 2.09M | 1.83M | 0.23M | 0.39M | 1.78M | 0.43M | 0.25M | 0.27M | 0.29M | 0.29M | 0.83M | 0.27M | 0.31M | 0.15M | 5.32M | 36.05M | 0.45M | 0.41M | 0.43M | 0.36M | 20.64M | 8.29M | 12.71M | 8.47M | 51.32M | 35.04M | 16.25M | 27.23M | 10.39M | 10.43M | 30.50M | 37.69M | 40.16M | 94.28M | 84.58M | 89.74M | 102.02M | 31.09M | 140.85M | 151.25M | 134.61M | 70.71M | 99.17M | 95.01M | 127.83M | 90.84M | 356.65M | 337.88M | 342.57M | 526.98M | 741.68M | 748.92M | 740.02M | 717.32M | 833.15M | 804.72M |
|
Receivables - Net
|
| | 96.09M | | 116.90M | 122.04M | 8.33M | 133.97M | 131.44M | 128.64M | 8.60M | 134.94M | 139.37M | 134.26M | 8.60M | 140.63M | 147.02M | 155.01M | 7.44M | 153.26M | 155.96M | 159.21M | 5.67M | 177.83M | 165.09M | 183.23M | 164.21M | 169.54M | 170.16M | 168.59M | 155.52M | 161.65M | 10.50M | 156.40M | 148.92M | 156.77M | 159.32M | 150.75M | 154.76M | 144.26M | 125.75M | 137.41M | 129.59M | 146.66M | 157.33M | 152.41M | 135.06M | 159.72M | 166.39M | 172.51M | 166.36M | 176.35M | 174.48M | 167.74M | 163.71M | 189.57M | 195.29M | 199.08M | 185.82M | 200.13M | 199.99M | 210.55M |
|
Receivables - Other
|
| | | | | | 2.41M | | | | 1.12M | | | | 2.79M | | | | 5.51M | 1.78M | 5.15M | 2.60M | 5.26M | 3.73M | 4.27M | 3.25M | 2.43M | 2.12M | 3.09M | 1.31M | 2.34M | 0.55M | 0.52M | 0.75M | 0.59M | 0.62M | 0.65M | 1.39M | 1.24M | 1.22M | 1.47M | 0.42M | 5.84M | 7.52M | 6.29M | 6.28M | 5.38M | 5.78M | 4.43M | 3.65M | 18.97M | 20.39M | 22.24M | 24.85M | 25.34M | 34.27M | 29.22M | 30.21M | 41.87M | 34.88M | 12.96M | 12.36M |
|
Receivables
|
| | 96.09M | | 116.90M | 122.04M | 10.74M | 133.97M | 131.44M | 128.64M | 9.72M | 134.94M | 139.37M | 134.26M | 11.39M | 140.63M | 147.02M | 155.01M | 12.95M | 155.04M | 161.12M | 161.81M | 10.93M | 181.56M | 169.36M | 186.48M | 166.64M | 171.66M | 173.24M | 169.91M | 157.86M | 162.20M | 11.02M | 157.16M | 149.51M | 157.39M | 159.97M | 152.13M | 156.00M | 145.48M | 127.22M | 137.84M | 135.42M | 154.19M | 163.62M | 158.69M | 140.45M | 165.51M | 170.81M | 176.16M | 185.33M | 196.74M | 196.72M | 192.58M | 189.05M | 223.84M | 224.51M | 229.29M | 227.69M | 235.01M | 212.95M | 222.91M |
|
Current Deferred Tax Assets
|
| | | | | | 2.30M | | | | 7.61M | 8.79M | 5.89M | 5.89M | 13.32M | 16.69M | 16.69M | 16.69M | 17.25M | 17.25M | 17.25M | 17.25M | 22.28M | 22.28M | 22.28M | 22.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.30M | | 15.34M | 16.30M | 0.34M | 19.86M | 21.17M | 20.24M | 0.60M | 20.21M | 16.76M | 17.80M | 0.67M | 25.25M | 23.78M | 25.27M | 0.13M | 21.88M | 28.53M | 41.19M | 0.54M | 33.70M | 30.51M | 28.57M | 28.43M | 23.64M | 21.70M | 23.18M | 26.17M | 30.46M | 34.69M | 40.13M | 46.29M | 46.28M | 41.96M | 47.86M | 45.00M | 40.44M | 35.72M | 31.48M | 32.98M | 37.72M | 30.45M | 30.05M | 49.21M | 52.48M | 49.12M | 53.34M | 54.02M | 55.10M | 49.32M | 48.20M | 47.66M | 45.01M | 38.54M | 38.05M | 51.54M | 63.53M | 48.28M | 50.15M |
|
Current Assets
|
| | 111.03M | | 132.42M | 138.59M | 13.17M | 155.66M | 152.85M | 149.27M | 12.10M | 164.38M | 162.27M | 158.22M | 12.35M | 182.87M | 188.32M | 197.25M | 13.08M | 194.32M | 243.39M | 256.30M | 11.47M | 237.94M | 222.58M | 237.68M | 217.91M | 208.44M | 207.65M | 201.56M | 235.35M | 230.20M | 206.13M | 227.02M | 208.69M | 216.13M | 234.47M | 239.72M | 241.17M | 280.20M | 247.52M | 259.06M | 270.42M | 223.00M | 334.92M | 340.00M | 324.26M | 288.70M | 319.10M | 324.50M | 367.18M | 342.69M | 602.69M | 578.67M | 579.28M | 795.83M | 1,004.72M | 1,016.25M | 1,019.25M | 1,015.86M | 1,094.38M | 1,077.78M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | | | 26.00M | | | | 9.30M | | | | 41.10M | | | | 22.60M | | | | 31.30M | | | |
|
Land & Improvements
|
| | | | | | 0.25M | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 194.23M | | 197.77M | 191.43M | 22.07M | 220.21M | 219.04M | 208.04M | 19.36M | 217.44M | 219.68M | 217.38M | 17.79M | 226.21M | 225.45M | 225.60M | 13.85M | 222.17M | 225.87M | 232.48M | 13.75M | 254.95M | 250.43M | 249.40M | 247.72M | 257.46M | 253.18M | 245.92M | 244.30M | 285.57M | 286.48M | 285.79M | 345.73M | 343.96M | 352.62M | 352.31M | 813.27M | 376.43M | 370.19M | 361.95M | 883.00M | 412.71M | 435.17M | 452.14M | 484.25M | 488.96M | 514.66M | 515.57M | 565.96M | 545.49M | 576.09M | 577.23M | 604.40M | 618.93M | 652.88M | 663.87M | 694.79M | 708.25M | 741.38M | 780.50M |
|
Long-Term Investments
|
| | 15.44M | | 17.93M | 17.27M | 22.33M | 22.93M | 23.12M | 26.58M | 28.60M | 27.96M | 28.65M | 28.61M | 28.95M | 28.94M | 27.52M | 27.47M | 32.12M | 30.18M | 30.50M | 32.43M | 33.58M | 34.12M | 39.48M | 41.87M | 43.51M | 46.11M | 48.50M | 49.16M | 52.44M | 52.59M | 54.08M | 42.20M | 37.97M | 39.71M | 38.62M | 36.87M | 34.47M | 36.42M | 37.37M | 35.57M | 34.53M | 36.81M | 41.38M | 44.23M | 42.23M | 44.75M | 48.94M | 52.02M | 57.89M | 59.32M | 52.49M | 94.47M | 92.71M | 97.03M | 100.84M | 104.51M | 104.06M | 110.80M | 125.80M | 129.13M |
|
Goodwill
|
| | 143.35M | | 149.71M | 153.90M | 159.51M | 159.59M | 166.16M | 174.11M | 193.87M | 197.09M | 196.09M | 196.09M | 9.92M | 196.71M | 197.09M | 200.30M | 9.92M | 200.30M | 196.67M | 40.03M | 9.92M | 240.70M | 240.52M | 240.64M | 239.55M | 239.95M | 244.46M | 253.14M | 256.78M | 268.57M | 275.27M | 274.36M | 418.09M | 424.31M | 437.94M | 439.90M | 441.97M | 444.41M | 467.80M | 470.70M | 472.88M | 502.60M | 502.33M | 502.71M | 513.82M | 570.20M | 577.80M | 575.10M | 677.66M | 687.10M | 687.90M | 676.40M | 679.50M | 8.50M | 709.00M | 711.84M | 710.66M | 717.50M | 751.51M | 827.53M |
|
Intangibles
|
| | 57.35M | | 56.11M | 54.39M | 0.84M | 52.20M | 51.48M | 52.80M | 0.72M | 52.24M | 51.46M | 50.81M | 0.59M | 49.33M | 48.58M | 48.39M | 0.47M | 46.86M | 46.00M | 45.23M | 0.35M | 44.70M | 44.03M | 43.33M | 42.68M | 42.13M | 41.51M | 40.92M | 40.42M | 39.87M | 39.80M | 39.01M | 40.59M | 40.87M | 40.80M | 43.61M | 42.99M | 43.29M | 57.60M | 57.15M | 52.39M | 52.20M | 51.78M | 57.50M | 56.60M | 99.34M | 93.77M | 88.64M | 106.23M | 103.00M | 100.43M | 91.83M | 90.61M | 86.88M | 84.05M | 84.44M | 81.35M | 79.74M | 91.08M | 124.91M |
|
Goodwill & Intangibles
|
| | 200.70M | | 205.82M | 208.28M | 160.35M | 211.79M | 217.64M | 226.91M | 194.59M | 249.33M | 247.55M | 246.90M | 10.51M | 246.04M | 245.66M | 248.70M | 10.39M | 247.16M | 242.67M | 85.26M | 10.27M | 285.40M | 284.55M | 283.97M | 282.24M | 282.09M | 285.97M | 294.06M | 297.20M | 308.44M | 315.07M | 313.37M | 458.69M | 465.18M | 478.74M | 483.51M | 484.97M | 487.69M | 525.40M | 527.85M | 525.27M | 554.80M | 554.11M | 560.21M | 570.42M | 669.54M | 671.57M | 663.74M | 783.89M | 790.10M | 788.33M | 768.23M | 770.12M | 95.38M | 793.05M | 796.28M | 792.01M | 797.24M | 842.59M | 952.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 92.71M | 53.05M | 53.82M | 49.68M | 95.60M | 41.08M | 40.66M | 39.00M | 100.90M | 38.91M | 37.19M | 32.58M | 24.68M | 25.97M | 24.35M | 22.94M | 50.36M | 51.45M | 48.42M | 48.33M | 67.54M | 33.61M | 30.93M | 23.04M | 74.38M | 31.95M | 34.01M | 34.42M | 34.55M | 45.96M | 46.23M | 42.19M | 34.69M | 31.55M | 29.39M | 24.56M | 14.85M | 12.80M | 5.42M | 3.51M | | | | | | | | | | | | 5.26M |
|
Other Non-Current Assets
|
| | 15.49M | | 14.24M | 13.52M | 13.49M | 12.72M | 11.95M | 11.18M | 11.98M | 11.39M | 11.21M | 10.60M | 8.73M | 7.89M | 7.24M | 6.68M | 6.12M | 5.56M | 4.89M | 4.29M | | 4.85M | 4.93M | 5.43M | 5.73M | 6.52M | 6.30M | 6.87M | 6.95M | 11.46M | 18.67M | 17.74M | 25.39M | 24.84M | 23.86M | 30.87M | 37.00M | 35.85M | 40.10M | 37.71M | 36.98M | 38.79M | 41.27M | 41.25M | 36.03M | 38.99M | 43.95M | 54.73M | 53.17M | 51.05M | 56.61M | 54.48M | 46.33M | 53.50M | 51.36M | 45.26M | 34.57M | 36.26M | 42.78M | 43.01M |
|
Non-Current Assets
|
| | 428.49M | | 438.65M | 433.64M | 30.73M | 470.62M | 474.76M | 475.74M | 30.00M | 562.76M | 564.46M | 556.91M | 28.31M | 554.38M | 550.13M | 551.27M | 24.24M | 548.09M | 545.11M | 552.57M | 24.02M | 607.77M | 605.76M | 605.72M | 631.56M | 645.54M | 644.17M | 646.36M | 633.63M | 693.43M | 706.85M | 683.63M | 900.64M | 1,309.94M | 1,362.20M | 1,378.18M | 1,405.81M | 1,419.19M | 1,469.48M | 1,458.81M | 1,516.23M | 1,605.79M | 1,697.28M | 1,702.37M | 1,734.21M | 1,852.83M | 1,921.62M | 1,922.66M | 2,066.72M | 2,071.38M | 2,102.60M | 2,109.35M | 2,111.20M | 2,173.73M | 2,224.70M | 2,259.09M | 2,267.44M | 2,320.40M | 2,420.59M | 2,587.50M |
|
Assets
|
| | 539.51M | | 571.07M | 572.23M | 43.90M | 626.28M | 627.61M | 625.01M | 42.10M | 727.13M | 726.73M | 715.13M | 40.65M | 737.24M | 738.45M | 748.52M | 37.32M | 742.40M | 788.50M | 808.88M | 35.49M | 845.71M | 828.34M | 843.40M | 849.48M | 853.98M | 851.82M | 847.92M | 868.98M | 923.63M | 912.98M | 910.64M | 1,109.33M | 1,526.07M | 1,596.68M | 1,617.90M | 1,646.99M | 1,699.39M | 1,717.00M | 1,717.87M | 1,786.66M | 1,828.79M | 2,032.20M | 2,042.36M | 2,058.47M | 2,141.52M | 2,240.72M | 2,247.16M | 2,433.91M | 2,414.07M | 2,705.29M | 2,688.03M | 2,690.47M | 2,969.55M | 3,229.42M | 3,275.34M | 3,286.69M | 3,336.26M | 3,514.97M | 3,665.28M |
|
Accounts Payables
|
| | 82.62M | | 94.59M | 93.84M | 3.61M | 111.09M | 109.04M | 102.78M | 2.04M | 112.81M | 108.42M | 99.77M | 1.94M | 90.46M | 98.74M | 100.93M | 1.48M | 102.28M | 94.08M | 95.06M | 0.84M | 114.36M | 108.08M | 114.72M | 111.17M | 113.73M | 107.45M | 105.10M | 135.81M | 151.58M | 144.47M | 150.15M | 181.03M | 177.66M | 168.81M | 175.89M | 207.59M | 199.18M | 206.27M | 205.70M | 236.68M | 231.70M | 244.54M | 240.84M | 263.94M | 276.31M | 296.94M | 296.33M | 369.60M | 296.73M | 333.22M | 302.09M | 342.94M | 324.58M | 353.90M | 338.74M | 351.46M | 368.00M | 406.69M | 419.21M |
|
Notes Payables
|
| | 8.22M | | 5.66M | 5.34M | 2.70M | 6.24M | 6.28M | 6.02M | 0.91M | 5.23M | 5.54M | 5.43M | 0.67M | 19.62M | 18.84M | 19.56M | 0.69M | 19.44M | 23.67M | 23.39M | 0.21M | 21.96M | 21.61M | 22.05M | 22.03M | 22.02M | 21.93M | 30.23M | 30.22M | 30.22M | 30.22M | 30.12M | 33.65M | 33.91M | 39.36M | 39.72M | 39.69M | 39.62M | 41.72M | 39.46M | 39.79M | 40.17M | 10.79M | 11.16M | 11.16M | 11.16M | 11.16M | 10.79M | 12.40M | 15.94M | 15.99M | 16.04M | 17.97M | 20.20M | 24.21M | 23.38M | 24.69M | 24.68M | 25.48M | 25.45M |
|
Payables
|
| | 90.84M | | 100.25M | 99.18M | 6.31M | 117.34M | 115.31M | 108.80M | 2.95M | 118.03M | 113.96M | 105.20M | 2.61M | 110.08M | 117.57M | 120.49M | 2.17M | 121.71M | 117.74M | 118.45M | 1.04M | 136.32M | 129.69M | 136.76M | 133.20M | 135.75M | 129.38M | 135.34M | 166.03M | 181.80M | 174.69M | 180.26M | 214.68M | 211.57M | 208.18M | 215.61M | 247.28M | 238.79M | 247.99M | 245.16M | 276.48M | 271.87M | 255.32M | 252.00M | 275.10M | 287.48M | 308.10M | 307.12M | 382.00M | 312.66M | 349.21M | 318.13M | 360.91M | 344.78M | 378.11M | 362.12M | 376.16M | 392.68M | 432.17M | 444.66M |
|
Accumulated Expenses
|
| | | | | | 1.94M | | | | 0.97M | | | | 1.06M | | | | 1.16M | | | | 0.63M | | | | 0.76M | | | | 67.30M | | | | 60.96M | | | | 83.85M | | | | 84.31M | | | | 93.42M | | | | 181.57M | | | | 124.06M | | | | 153.25M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | | 20.46M | 24.45M | 15.91M | 20.49M | 32.38M | 44.87M | 43.65M | 51.41M | 51.07M | 61.75M |
|
Current Leases
|
| | 9.14M | | 7.07M | 6.56M | 0.28M | 5.46M | 4.61M | 3.71M | 0.27M | 3.14M | 2.54M | 2.07M | 0.17M | 6.59M | 6.11M | 5.71M | | 5.69M | 6.26M | 8.76M | | 9.28M | 7.71M | 6.05M | 4.53M | 5.83M | 5.38M | 4.62M | 3.87M | 4.12M | 3.36M | 3.26M | 5.61M | 64.54M | 65.46M | 69.31M | 61.21M | 68.05M | 65.40M | 67.45M | 65.79M | 69.89M | 71.40M | 70.61M | 65.45M | 64.91M | 67.25M | 66.87M | 57.61M | 58.59M | 59.50M | 59.32M | 55.98M | 58.14M | 59.25M | 58.75M | 56.62M | 57.90M | 59.54M | 60.34M |
|
Current Taxes
|
| | 2.98M | | 2.36M | 1.52M | 3.76M | 3.21M | 4.49M | 3.20M | 1.60M | 1.50M | 1.23M | 1.27M | 2.65M | 1.55M | 0.33M | 1.12M | 6.29M | 1.30M | 0.73M | 5.66M | 6.56M | 4.78M | 8.54M | 5.24M | 13.14M | 12.79M | 12.08M | 12.11M | 16.39M | 13.57M | 10.45M | 14.19M | 13.09M | 17.58M | 13.54M | 18.59M | 14.35M | 16.51M | 20.04M | 12.29M | 14.01M | 18.13M | 22.60M | 29.26M | 23.53M | 21.98M | 25.32M | 31.66M | 23.10M | 31.55M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.57M | | 1.34M | 1.19M | 0.13M | 1.16M | 1.02M | 1.15M | 0.17M | 1.28M | 1.36M | 1.45M | 0.21M | 1.96M | 2.12M | 2.26M | 0.23M | 2.19M | 2.21M | 2.30M | 0.27M | 2.59M | 2.55M | 2.86M | 2.96M | 3.00M | 2.99M | 2.74M | 2.71M | 2.71M | 2.76M | 2.96M | 3.73M | 1.96M | 1.73M | 1.91M | 1.32M | 1.34M | 45.70M | 45.85M | 39.26M | 40.65M | 31.95M | 19.62M | 10.70M | 6.93M | 3.85M | 3.56M | 4.02M | 4.34M | 5.05M | 5.18M | 4.65M | 4.47M | 4.46M | 4.39M | 3.29M | 3.42M | 3.43M | 8.17M |
|
Total Current Liabilities
|
| | 105.26M | | 111.93M | 109.42M | 6.72M | 128.18M | 126.44M | 117.93M | 3.39M | 125.20M | 120.44M | 111.44M | 2.98M | 121.48M | 127.61M | 131.52M | 2.41M | 132.66M | 128.34M | 136.50M | 1.32M | 154.51M | 150.09M | 152.57M | 155.34M | 158.93M | 151.80M | 156.75M | 191.61M | 204.86M | 193.97M | 203.39M | 239.52M | 300.59M | 293.25M | 309.52M | 327.43M | 327.99M | 382.39M | 373.79M | 398.11M | 402.62M | 381.27M | 371.50M | 374.78M | 381.30M | 404.52M | 409.22M | 466.72M | 407.14M | 434.23M | 407.08M | 437.45M | 427.89M | 474.20M | 470.13M | 479.71M | 505.40M | 546.21M | 574.91M |
|
Capital Leases
|
| | 5.64M | | 3.90M | 2.87M | 0.41M | 2.27M | 2.28M | 1.79M | 0.14M | 3.35M | 2.92M | 2.52M | 5.85M | 10.33M | 8.94M | 7.57M | 11.78M | 4.70M | 4.33M | 7.42M | | 5.80M | 4.71M | 3.72M | 7.26M | 11.65M | 9.02M | 7.79M | 6.54M | 8.95M | 7.42M | 6.42M | 12.12M | 5.66M | 4.85M | 4.04M | 3.26M | 2.48M | 1.68M | 1.11M | 0.74M | 0.41M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 481.58M | | 478.98M | 477.88M | 1.92M | 482.57M | 481.27M | 479.96M | 1.01M | 537.80M | 571.74M | 571.08M | 1.26M | 570.21M | 559.65M | 555.92M | 0.56M | 545.99M | 612.40M | 606.74M | 0.36M | 594.55M | 589.18M | 614.98M | 609.45M | 603.40M | 598.02M | 579.92M | 572.37M | 564.81M | 557.26M | 549.80M | 626.51M | 630.87M | 672.53M | 662.61M | 652.70M | 722.85M | 634.84M | 627.18M | 612.91M | 602.68M | 749.08M | 746.29M | 743.50M | 740.71M | 737.92M | 735.50M | 839.34M | 852.35M | 848.33M | 844.30M | 812.07M | 814.44M | 1,002.39M | 996.27M | 991.57M | 985.45M | 1,077.25M | 1,070.89M |
|
Non-Current Deffered Revenue
|
| | 10.38M | | 11.52M | 12.07M | 1.75M | 12.69M | 14.96M | 15.32M | 1.59M | 16.18M | 17.50M | 18.46M | 1.40M | 19.27M | 19.19M | 19.28M | 1.17M | 21.80M | 25.46M | 26.30M | 1.03M | 27.28M | 27.93M | 25.89M | 24.80M | 26.74M | 26.43M | 26.23M | 26.25M | 27.61M | 28.04M | 28.64M | 31.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.06M | | 0.14M | 0.11M | 0.95M | 0.88M | 0.80M | 0.71M | 0.63M | 2.03M | 2.10M | 2.19M | 2.29M | 2.21M | 2.31M | 2.05M | 2.34M | 1.95M | 1.97M | 3.62M | 3.88M | 4.02M | 3.77M | 3.65M | 3.57M | 3.43M | 6.73M | 8.09M | 8.37M | 36.72M | 37.63M | 26.98M | 73.07M | 77.64M | 78.51M | 80.41M | 81.45M | 83.81M | 85.45M | 88.92M | 92.56M | 97.00M | 102.22M | 114.54M | 117.25M | 122.60M | 139.20M | 145.38M | 158.46M | 165.18M | 167.84M | 177.26M | 182.66M | 204.37M | 211.87M | 224.32M | 231.10M | 238.38M | 246.95M | 255.42M |
|
Non-Current Deferred Tax Liability
|
| | 0.28M | | 0.28M | 0.28M | -32.61M | 0.28M | 0.28M | 0.28M | -36.57M | | | | 42.37M | | | | 48.32M | | | | 51.92M | | | | | | | | | | | | | | | | | | | | | | | | 195.69M | | | | 225.57M | 10.41M | 10.01M | 16.64M | 212.00M | 14.48M | 17.47M | 20.80M | 22.23M | 27.55M | 21.44M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.90M | 469.92M | 480.27M | 482.13M | 471.95M | 424.02M | 428.23M | 528.89M | 504.47M | 567.67M | 553.17M | 643.13M | 590.66M | 628.63M | 625.28M | 661.72M | 623.54M | 628.85M | 614.04M | 661.08M | 630.35M | 632.38M | 658.43M | 655.98M | 678.03M | 678.78M | 690.93M |
|
Other Non-Current Liabilities
|
| | 18.85M | | 15.84M | 14.60M | 8.55M | 8.13M | 7.83M | 9.18M | 8.89M | 8.48M | 8.19M | 7.87M | 7.54M | 7.18M | 6.84M | 6.50M | 6.24M | 6.02M | 5.79M | 5.58M | 177.67M | 9.75M | 5.67M | 4.29M | 5.11M | 7.20M | 8.29M | 7.89M | 6.16M | 5.15M | 4.73M | 4.36M | 5.01M | 0.04M | 9.15M | 15.71M | 9.53M | 34.99M | 40.81M | 41.44M | 53.49M | 37.24M | 34.90M | 32.03M | 16.36M | 7.40M | 18.27M | 18.77M | 23.02M | 27.52M | 22.87M | 9.80M | 6.72M | 5.07M | 10.13M | 10.08M | 3.79M | 3.31M | 12.02M | 14.59M |
|
Total Non-Current Liabilities
|
| | 603.14M | | 632.30M | 633.82M | 2.25M | 686.68M | 684.73M | 675.08M | -2.76M | 717.04M | 713.60M | 706.90M | -1.90M | 739.38M | 734.37M | 739.40M | -2.10M | 729.84M | 770.52M | 776.96M | -174.97M | 798.43M | 785.71M | 798.76M | 792.32M | 793.68M | 779.88M | 766.07M | 792.89M | 802.11M | 783.32M | 785.00M | 904.07M | 1,312.49M | 1,375.10M | 1,387.12M | 18.87M | 1,457.21M | 1,442.93M | 1,430.31M | 21.58M | 21.37M | 21.61M | 20.91M | 22.37M | 27.30M | 27.36M | 26.62M | 37.95M | 48.87M | 48.17M | 73.77M | 70.83M | 74.08M | 74.07M | 70.61M | 70.24M | 73.33M | 71.52M | 72.32M |
|
Total Liabilities
|
| | 621.99M | | 648.14M | 648.42M | 10.80M | 694.81M | 692.57M | 684.26M | 6.13M | 725.52M | 721.79M | 714.77M | 5.64M | 746.56M | 741.20M | 745.90M | 4.14M | 735.87M | 776.32M | 782.54M | 2.70M | 808.18M | 791.38M | 803.05M | 797.42M | 800.87M | 788.17M | 773.96M | 799.05M | 807.26M | 788.05M | 789.36M | 909.08M | 1,312.53M | 1,384.25M | 1,402.83M | 1,413.85M | 1,492.20M | 1,483.75M | 1,471.74M | 1,528.35M | 1,547.43M | 1,732.92M | 1,702.98M | 1,712.32M | 1,720.07M | 1,789.33M | 1,788.77M | 1,942.45M | 1,920.97M | 1,944.29M | 1,891.87M | 1,877.11M | 1,892.23M | 2,136.58M | 2,155.71M | 2,153.28M | 2,199.75M | 2,335.70M | 2,351.32M |
|
Total Debt
|
| | 481.58M | | 478.98M | 477.88M | 1.92M | 482.57M | 481.27M | 479.96M | 1.01M | 537.80M | 571.74M | 571.08M | 1.26M | 570.21M | 559.65M | 555.92M | 0.56M | 545.99M | 612.40M | 606.74M | 0.36M | 594.55M | 589.18M | 614.98M | 609.45M | 603.40M | 598.02M | 579.92M | 572.37M | 564.81M | 557.26M | 549.80M | 626.51M | 630.87M | 672.53M | 662.61M | 652.70M | 722.85M | 634.84M | 627.18M | 612.91M | 602.68M | 749.08M | 746.29M | 743.50M | 740.71M | 737.92M | 735.50M | 839.34M | 852.35M | 848.33M | 844.30M | 812.07M | 814.44M | 1,002.39M | 996.27M | 991.57M | 985.45M | 1,077.25M | 1,070.89M |
|
Common Equity
|
| | 19.86M | | -77.21M | -76.29M | 33.10M | -69.41M | -65.75M | -59.96M | 35.97M | 1.61M | 4.94M | -1.83M | 35.01M | -11.52M | -5.07M | 2.62M | 33.18M | 6.54M | 12.18M | 26.34M | 36.46M | 37.53M | 36.97M | 40.34M | 52.05M | 53.11M | 63.65M | 73.96M | 69.92M | 116.37M | 124.93M | 121.29M | 200.25M | 213.54M | 212.43M | 215.07M | 233.14M | 207.19M | 233.26M | 246.12M | 258.30M | 281.36M | 299.28M | 339.38M | 346.16M | 421.45M | 451.38M | 458.39M | 491.45M | 493.10M | 761.00M | 796.16M | 813.36M | 1,077.33M | 1,092.84M | 1,119.63M | 1,133.41M | 1,136.52M | 1,179.26M | 1,313.96M |
|
Shareholder's Equity
|
| | 19.86M | | -77.21M | -76.29M | 33.10M | -69.41M | -65.75M | -59.96M | 35.97M | 1.61M | 4.94M | -1.83M | 35.01M | -11.52M | -5.07M | 2.62M | 33.18M | 6.54M | 12.18M | 26.34M | 36.46M | 37.53M | 36.97M | 40.34M | 52.05M | 53.11M | 63.65M | 73.96M | 69.92M | 116.37M | 124.93M | 121.29M | 200.25M | 213.54M | 212.43M | 215.07M | 233.14M | 207.19M | 233.26M | 246.12M | 258.30M | 281.36M | 299.28M | 339.38M | 346.16M | 421.45M | 451.38M | 458.39M | 491.45M | 493.10M | 761.00M | 796.16M | 813.36M | 1,077.33M | 1,092.84M | 1,119.63M | 1,133.41M | 1,136.52M | 1,179.26M | 1,313.96M |
|
Liabilities and Shareholders Equity
|
| | 539.51M | | 571.07M | 572.23M | 43.90M | 626.28M | 627.61M | 625.01M | 42.10M | 727.13M | 726.73M | 715.13M | 40.65M | 737.24M | 738.45M | 748.52M | 37.32M | 742.40M | 788.50M | 808.88M | 35.49M | 845.71M | 828.34M | 843.40M | 849.48M | 853.98M | 851.82M | 847.92M | 868.98M | 923.63M | 912.98M | 910.64M | 1,109.33M | 1,526.07M | 1,596.68M | 1,617.90M | 1,646.99M | 1,699.39M | 1,717.00M | 1,717.87M | 1,786.66M | 1,828.79M | 2,032.20M | 2,042.36M | 2,058.47M | 2,141.52M | 2,240.72M | 2,247.16M | 2,433.91M | 2,414.07M | 2,705.29M | 2,688.03M | 2,690.47M | 2,969.55M | 3,229.42M | 3,275.34M | 3,286.69M | 3,336.26M | 3,514.97M | 3,665.28M |
|
Retained Earnings
|
| | -242.84M | | -240.20M | -240.16M | 16.46M | -235.72M | -232.78M | -227.72M | 17.72M | -172.44M | -169.75M | -174.90M | 16.83M | -186.08M | -180.94M | -176.49M | 15.34M | -176.83M | -173.44M | -165.45M | 15.12M | -166.29M | -162.67M | -161.02M | -150.21M | -151.42M | -146.11M | -142.88M | -150.16M | -157.50M | -152.09M | -147.05M | -117.92M | -121.65M | -116.75M | -113.56M | -103.16M | -119.52M | -130.11M | -123.96M | -118.00M | -108.54M | -105.67M | -89.45M | -93.27M | -90.26M | -82.36M | -81.69M | -82.62M | -103.63M | -95.26M | -77.72M | -79.58M | -82.36M | -85.34M | -82.13M | -76.78M | -114.71M | -100.26M | -94.84M |
|
Treasury Shares
|
| | | | | | | | 3.99M | 3.99M | | 3.42M | | 3.84M | | 3.78M | | | | | | 0.81M | 0.77M | | 0.96M | 0.96M | 0.57M | 0.54M | 0.47M | 0.45M | 0.45M | 0.28M | 0.29M | 0.29M | 0.28M | 0.39M | 0.39M | 0.39M | 0.39M | 0.31M | 0.32M | 0.33M | 0.33M | 0.41M | 0.43M | 0.41M | | 0.44M | 0.56M | 0.55M | 0.17M | 0.53M | 0.57M | 0.57M | 0.54M | | | | | | | |