|
Cash & Equivalents
|
590.88M | 500.66M | 461.93M | 451.78M | 496.29M | 498.04M | 442.31M | 428.87M | 420.99M | 388.13M | 347.49M | 397.68M | 452.25M | 452.10M | 487.06M | 527.21M | 578.27M | 545.55M | 532.17M | 577.91M | 667.45M | 643.26M | 624.84M | 647.59M | 679.66M | 638.25M | 594.77M | 623.16M | 695.70M | 661.37M | 660.36M | 684.97M | 744.25M | 748.30M | 693.44M | 741.97M | 754.52M | 669.32M | 682.27M | 767.81M | 841.45M | 746.87M | 758.28M | 767.70M | 784.63M | 782.58M | 780.93M | 793.88M | 831.41M | 907.83M | 771.67M | 791.44M | 853.01M | 834.36M | 777.05M | 854.44M | 835.00M | 846.63M | 768.59M | 901.44M | 840.19M | 710.68M | 746.35M | 792.82M |
|
Short-term Investments
|
| | | | 72.65M | | | | 78.92M | 80.18M | | | 5.91M | | | | 4.85M | 4.91M | 5.27M | 4.91M | | | | | | | | | | | | | 6.03M | | 5.74M | 5.74M | 4.89M | 5.34M | 5.43M | 5.53M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
590.88M | 500.66M | 461.93M | 451.78M | 568.94M | 498.04M | 442.31M | 428.87M | 499.90M | 468.31M | 347.49M | 397.68M | 458.16M | 452.10M | 487.06M | 527.21M | 583.12M | 550.47M | 537.44M | 582.82M | 667.45M | 643.26M | 624.84M | 647.59M | 679.66M | 638.25M | 594.77M | 623.16M | 695.70M | 661.37M | 660.36M | 684.97M | 750.28M | 748.30M | 699.18M | 747.70M | 759.41M | 674.66M | 687.70M | 773.34M | 841.45M | 746.87M | 758.28M | 767.70M | 784.63M | 782.58M | 780.93M | 793.88M | 831.41M | 907.83M | 771.67M | 791.44M | 853.01M | 834.36M | 777.05M | 854.44M | 835.00M | 846.63M | 768.59M | 901.44M | 840.19M | 710.68M | 746.35M | 792.82M |
|
Receivables - Net
|
184.32M | | 135.23M | 144.62M | 137.69M | 133.73M | 150.29M | 140.56M | 142.11M | 147.99M | 168.91M | 197.19M | 171.73M | 210.58M | 184.87M | 187.01M | 186.66M | 207.72M | 207.68M | 211.23M | 194.42M | 200.67M | 218.14M | 217.70M | 223.02M | 229.56M | 242.08M | 247.72M | 227.96M | 252.21M | 262.54M | 273.54M | 282.71M | 308.27M | 314.63M | 327.61M | 315.34M | 333.72M | 335.14M | 349.33M | 340.36M | 358.13M | 351.61M | 378.17M | 385.22M | 406.03M | 409.57M | 442.19M | 441.61M | 437.84M | 466.90M | 482.69M | 457.08M | 458.23M | 521.60M | 518.85M | 501.43M | 561.39M | 589.71M | 609.79M | 567.63M | 601.34M | 637.57M | 670.12M |
|
Receivables - Other
|
| | | | 9.65M | | 7.52M | 4.70M | 92.92M | 5.15M | 15.72M | 16.98M | 116.02M | 119.96M | 122.07M | 126.94M | 128.25M | 136.96M | 142.85M | 140.03M | 139.04M | 153.34M | 153.05M | 160.92M | 154.92M | 162.49M | 166.34M | 179.49M | 168.97M | 186.89M | 193.94M | 192.21M | 194.33M | 220.41M | 218.24M | 240.54M | 226.00M | 237.48M | 242.71M | 241.34M | 240.24M | 256.28M | 252.54M | 259.94M | 262.17M | 279.92M | 300.83M | 313.88M | 315.25M | 330.68M | 337.44M | 332.46M | 62.01M | 343.82M | 56.30M | 55.69M | 55.89M | 408.85M | 409.75M | 418.56M | 403.51M | 49.46M | 49.09M | 50.56M |
|
Receivables
|
184.32M | | 135.23M | 144.62M | 147.34M | 133.73M | 157.81M | 145.26M | 235.03M | 153.14M | 184.63M | 214.17M | 287.75M | 330.54M | 306.94M | 313.95M | 314.91M | 344.68M | 350.53M | 351.26M | 333.46M | 354.01M | 371.19M | 378.61M | 377.94M | 392.05M | 408.42M | 427.22M | 396.93M | 439.10M | 456.49M | 465.75M | 477.04M | 528.68M | 532.87M | 568.15M | 541.34M | 571.20M | 577.86M | 590.67M | 580.60M | 614.41M | 604.15M | 638.11M | 647.39M | 685.95M | 710.40M | 756.07M | 756.86M | 768.52M | 804.35M | 815.15M | 519.10M | 802.05M | 577.90M | 574.54M | 557.32M | 970.25M | 999.46M | 1,028.36M | 971.15M | 650.80M | 686.66M | 720.68M |
|
Current Deferred Tax Assets
|
2.28M | | 1.14M | 1.20M | 1.39M | 1.03M | 0.65M | 1.05M | 1.15M | 0.42M | 0.46M | 0.71M | 2.01M | 1.10M | 1.09M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
15.79M | | 14.86M | 18.73M | 16.27M | 17.48M | 16.48M | 17.54M | 17.96M | 19.64M | 17.81M | 18.82M | 18.24M | 20.60M | 17.79M | 19.34M | 16.17M | 19.43M | 21.56M | 21.03M | 18.19M | 25.03M | 22.85M | 29.21M | 26.21M | 28.83M | 30.21M | 30.28M | 27.57M | 29.87M | 31.95M | 30.54M | 31.16M | 34.72M | 36.25M | 37.11M | 36.68M | 35.05M | 31.91M | 34.89M | 32.29M | 42.02M | 35.01M | 38.48M | 38.70M | 42.81M | 38.16M | 42.62M | 43.56M | 46.12M | 50.52M | 54.93M | 48.70M | 50.96M | 55.61M | 57.36M | 54.46M | 59.14M | 61.47M | 61.43M | 60.28M | 62.66M | 66.31M | 66.97M |
|
Current Assets
|
841.40M | | 661.80M | 662.42M | 683.72M | 702.75M | 665.13M | 638.45M | 634.95M | 617.34M | 595.41M | 670.48M | 701.40M | 747.55M | 753.38M | 800.03M | 847.10M | 842.63M | 832.11M | 883.38M | 955.43M | 942.96M | 940.59M | 967.83M | 1,003.72M | 975.04M | 940.92M | 976.77M | 1,037.83M | 1,019.77M | 1,028.82M | 1,064.98M | 1,139.81M | 1,171.31M | 1,130.20M | 1,193.55M | 1,190.81M | 1,127.61M | 1,137.54M | 1,240.14M | 1,304.85M | 1,233.15M | 1,232.90M | 1,274.91M | 1,300.98M | 1,324.85M | 1,311.36M | 1,370.61M | 1,404.23M | 1,480.98M | 1,375.53M | 1,452.22M | 1,453.31M | 1,431.42M | 1,441.90M | 1,519.39M | 1,478.12M | 1,555.02M | 1,498.07M | 1,657.54M | 1,551.81M | 1,478.39M | 1,531.00M | 1,611.72M |
|
Buildings
|
| | | | 135.94M | | 136.41M | 136.69M | 136.95M | 137.33M | 137.42M | 137.60M | 137.75M | 137.94M | 138.00M | 138.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 0.12M | | 0.19M | 0.15M | 0.34M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.47M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 9.89M | | 9.89M | 9.93M | 9.93M | 9.93M | 9.93M | 9.93M | 9.93M | 9.93M | 9.93M | 9.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
146.05M | | 147.16M | 144.03M | 140.57M | 142.33M | 136.54M | 133.12M | 129.55M | 136.43M | 135.01M | 131.89M | 127.58M | 123.15M | 119.19M | 118.49M | 119.00M | 121.04M | 126.69M | 128.78M | 125.53M | 125.86M | 128.70M | 142.35M | 143.98M | 141.79M | 138.70M | 149.26M | 146.19M | 142.73M | 145.54M | 148.11M | 146.43M | 145.28M | 144.33M | 145.87M | 145.86M | 146.75M | 150.04M | 154.58M | 160.86M | 173.25M | 182.27M | 180.53M | 189.05M | 184.25M | 184.04M | 183.80M | 178.87M | 180.46M | 178.95M | 182.52M | 181.03M | 183.21M | 180.50M | 177.52M | 171.36M | 168.20M | 167.56M | 164.93M | 159.64M | 159.26M | 155.69M | 156.06M |
|
Long-Term Investments
|
55.70M | | 72.27M | 71.65M | 74.77M | 74.84M | 74.30M | 77.98M | 83.01M | 84.21M | 81.24M | 78.41M | 77.40M | 77.17M | 81.78M | 86.19M | 83.32M | 81.66M | 85.50M | 81.08M | 77.61M | 74.22M | 79.90M | 75.65M | 81.29M | 78.36M | 88.37M | 93.16M | 84.03M | 89.26M | 86.08M | 82.25M | 59.49M | 83.09M | 51.81M | 44.68M | 111.90M | 56.42M | 50.20M | 41.44M | 116.92M | 110.56M | 105.36M | 116.56M | 105.42M | 114.97M | 130.04M | 140.08M | 129.54M | 134.72M | 121.68M | 109.38M | 128.20M | 124.27M | 116.79M | 119.56M | 273.51M | 164.03M | 176.95M | 175.72M | 315.57M | 278.08M | 290.47M | 293.87M |
|
Goodwill
|
22.84M | | | | | | 3.06M | | | | | | | | | | | | | | | | | | | | | | | | | | 52.99M | 52.99M | 65.25M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 64.49M | 117.23M | 117.43M | 117.41M | 117.51M | 115.60M | 115.60M | 115.60M | 115.60M | 137.33M | 137.20M | 137.25M | 138.09M | 170.29M | 167.90M | 168.74M | 168.43M |
|
Intangibles
|
278.66M | | 284.83M | 289.60M | 294.33M | 299.01M | 302.34M | 305.59M | 309.13M | 311.23M | 312.81M | 310.17M | 307.49M | 305.35M | 313.12M | 313.21M | 312.62M | 312.87M | 312.19M | 310.37M | 309.04M | 306.73M | 304.25M | 294.38M | 290.52M | 289.04M | 288.07M | 290.33M | 295.87M | 300.76M | 304.67M | 307.12M | 310.40M | 312.27M | 312.81M | 310.15M | 309.50M | 307.74M | 305.18M | 300.85M | 296.07M | 290.43M | 284.34M | 278.23M | 270.98M | 263.96M | 256.47M | 250.28M | 243.45M | 236.48M | 230.50M | 234.23M | 237.30M | 240.04M | 242.53M | 244.42M | 239.78M | 239.16M | 238.56M | 237.24M | 236.02M | 235.70M | 235.60M | 235.56M |
|
Goodwill & Intangibles
|
301.50M | | 284.83M | 289.60M | 294.33M | 299.01M | 305.40M | 305.59M | 309.13M | 311.23M | 312.81M | 310.17M | 307.49M | 305.35M | 313.12M | 313.21M | 312.62M | 312.87M | 312.19M | 310.37M | 309.04M | 306.73M | 304.25M | 294.38M | 290.52M | 289.04M | 288.07M | 290.33M | | 300.76M | 304.67M | 82.26M | 363.39M | 365.26M | 378.06M | 374.63M | 373.99M | 372.23M | 369.67M | 365.34M | 360.56M | 354.92M | 348.83M | 342.71M | 335.47M | 328.45M | 320.96M | 314.77M | 360.68M | 353.92M | 347.90M | 351.74M | 352.90M | 355.64M | 358.13M | 360.01M | 377.12M | 376.36M | 375.81M | 375.32M | 406.31M | 403.60M | 404.34M | 403.99M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.12M | 4.04M | 3.72M | 2.13M | 1.88M | 1.77M | 1.68M | 2.77M | 2.74M | 2.36M | 2.22M | 2.04M | 1.88M | 1.57M | 1.42M | 2.82M | 2.60M | 2.34M | 2.06M | 2.97M | 2.71M | 2.45M | 2.15M | 2.98M | 2.71M | 2.46M | 2.25M | 4.94M | 9.99M | 17.46M | 26.45M | 37.71M | 45.26M | 52.85M | 58.37M | 51.98M | 55.21M | 51.38M | 17.49M |
|
Other Non-Current Assets
|
3.00M | | 17.58M | 16.99M | 14.83M | 16.33M | 15.87M | 21.45M | 13.14M | 21.26M | 23.58M | 23.53M | 14.17M | 11.24M | 10.71M | 11.51M | 10.92M | 14.11M | 13.33M | 13.41M | 16.45M | 16.44M | 17.11M | 17.08M | 15.49M | 14.07M | 13.86M | 16.06M | 15.46M | 16.24M | 16.65M | 17.05M | 18.88M | 18.33M | 33.81M | 33.64M | 34.16M | 32.88M | 33.76M | 32.11M | 30.20M | 33.30M | 37.72M | 32.51M | 32.29M | 31.72M | 33.08M | 32.22M | 24.94M | 27.57M | 30.89M | 32.51M | 33.69M | 38.32M | 38.61M | 37.20M | 37.05M | 54.70M | 50.91M | 48.33M | 47.16M | 52.04M | 54.29M | 56.76M |
|
Non-Current Assets
|
692.40M | | 688.32M | 691.61M | 4.16M | 675.29M | 665.67M | 665.26M | 3.88M | 676.29M | 669.45M | 661.92M | 608.42M | 595.06M | 594.49M | 591.67M | 592.07M | 596.35M | 603.00M | 602.40M | 587.45M | 579.02M | 585.25M | 575.70M | 584.90M | 575.81M | 579.45M | 596.80M | 598.99M | 604.78M | 605.27M | 686.42M | 713.56M | 722.40M | 760.51M | 745.78M | 780.86M | 825.51M | 815.26M | 800.47M | 5.05M | 824.88M | 4.62M | 4.48M | 4.30M | 4.10M | 4.02M | 4.43M | 4.79M | 5.03M | 5.33M | 5.11M | 6.02M | 6.48M | 6.97M | 6.66M | 6.57M | 6.20M | 5.89M | 5.74M | 5.31M | 5.21M | 4.83M | 4.38M |
|
Assets
|
1,533.81M | | 1,350.12M | 1,354.03M | 1,377.22M | 1,378.04M | 1,330.81M | 1,303.71M | 1,294.56M | 1,293.63M | 1,264.86M | 1,332.40M | 1,309.82M | 1,342.61M | 1,347.87M | 1,391.70M | 1,439.17M | 1,438.98M | 1,435.11M | 1,485.78M | 1,542.88M | 1,521.98M | 1,525.83M | 1,543.53M | 1,588.63M | 1,550.85M | 1,520.37M | 1,573.57M | 1,636.82M | 1,624.55M | 1,634.09M | 1,751.40M | 1,853.37M | 1,893.70M | 1,890.71M | 1,939.33M | 1,971.67M | 1,953.12M | 1,952.80M | 2,040.61M | 2,151.37M | 2,058.03M | 2,053.60M | 2,085.62M | 2,167.26M | 2,150.90M | 2,139.69M | 2,191.80M | 2,354.70M | 2,372.61M | 2,234.93M | 2,295.43M | 2,383.55M | 2,318.49M | 2,324.96M | 2,397.24M | 2,520.00M | 2,568.44M | 2,529.07M | 2,684.43M | 2,684.61M | 2,566.04M | 2,626.27M | 2,845.11M |
|
Accounts Payables
|
2.85M | | 8.18M | 5.23M | 4.58M | 2.74M | 2.85M | 6.90M | 2.00M | 2.24M | 3.85M | 3.57M | 11.25M | 6.62M | 1.80M | 7.28M | 16.23M | 8.37M | 8.47M | 6.51M | 10.59M | 6.05M | 6.14M | 4.00M | 4.51M | 4.35M | 3.54M | 7.01M | 5.97M | 7.37M | 5.41M | 4.43M | 5.27M | 8.46M | 7.52M | 9.16M | 10.92M | 5.24M | 5.49M | 8.71M | 4.42M | 13.09M | 10.78M | 13.04M | 7.77M | 5.53M | 9.29M | 10.77M | 10.31M | 8.04M | 10.30M | 8.21M | 13.28M | 14.16M | 7.22M | 10.20M | 10.62M | 10.29M | 9.20M | 8.25M | 13.08M | 11.17M | 13.08M | 7.87M |
|
Dividends payables
|
| | | | | | | | 26.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.85M | | 8.18M | 5.23M | 4.58M | 2.74M | 2.85M | 6.90M | 28.52M | 2.24M | 3.85M | 3.57M | 11.25M | 6.62M | 1.80M | 7.28M | 16.23M | 8.37M | 8.47M | 6.51M | 10.59M | 6.05M | 6.14M | 4.00M | 4.51M | 4.35M | 3.54M | 7.01M | 5.97M | 7.37M | 5.41M | 4.43M | 5.27M | 8.46M | 7.52M | 9.16M | 10.92M | 5.24M | 5.49M | 8.71M | 4.42M | 13.09M | 10.78M | 13.04M | 7.77M | 5.53M | 9.29M | 10.77M | 10.31M | 8.04M | 10.30M | 8.21M | 13.28M | 14.16M | 7.22M | 10.20M | 10.62M | 10.29M | 9.20M | 8.25M | 13.08M | 11.17M | 13.08M | 7.87M |
|
Accumulated Expenses
|
152.94M | | 107.82M | 111.05M | 121.41M | 121.24M | 101.33M | 104.96M | 147.04M | 115.41M | 100.90M | 121.85M | 138.31M | 140.61M | 128.13M | 136.64M | 188.12M | 141.66M | 138.02M | 148.84M | 207.43M | 152.23M | 131.75M | 153.28M | 217.59M | 165.00M | 145.72M | 170.75M | 240.53M | 167.06M | 170.58M | 185.37M | 265.06M | 168.62M | 193.83M | 207.68M | 279.63M | 173.86M | 178.47M | 193.92M | 272.80M | 179.77M | 210.71M | 223.22M | 299.85M | 199.24M | 211.98M | 231.04M | 324.38M | 250.47M | 218.75M | 294.99M | 359.36M | 233.68M | 237.16M | 249.87M | 318.94M | 242.86M | 208.12M | 258.17M | 347.51M | 224.70M | 214.51M | 254.16M |
|
Other Accumulated Expenses
|
| | | | 23.49M | | 23.22M | 22.22M | 23.77M | 25.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
6.40M | | | | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.26M | 7.89M | 9.16M | 8.71M | 8.29M | 8.45M | 8.58M | 9.81M | 10.34M | 10.41M | 11.33M | 11.22M | 10.99M | 11.20M | 10.34M | 10.33M | 11.08M | 9.88M | 8.12M | 7.56M | 7.61M | 7.93M | 7.90M | 7.36M | 7.40M | 7.08M |
|
Current Taxes
|
| | | | 2.08M | | | | | 18.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.86M | | 0.15M | 0.07M | 1.61M | 1.09M | 0.36M | 1.11M | 2.03M | 1.23M | 0.63M | 1.12M | 2.45M | 1.50M | 1.31M | 1.36M | 1.98M | 2.08M | 1.34M | 1.10M | 1.75M | 3.62M | 5.39M | 4.46M | 2.38M | 2.94M | 3.48M | 2.97M | 2.88M | 2.34M | 2.81M | 3.13M | 4.72M | 5.00M | 5.59M | 5.05M | 5.15M | 4.98M | 4.71M | 5.53M | 7.18M | 5.98M | 6.35M | 5.82M | 1.08M | 1.33M | 1.28M | 1.24M | 9.72M | 15.42M | 13.51M | 13.03M | 14.89M | 14.33M | 14.91M | 12.10M | 15.37M | 15.27M | 12.20M | 11.33M | 12.02M | 13.82M | 12.58M | 12.31M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 1.65M | 1.60M | 1.85M | 1.87M | 1.41M | 1.30M | 1.04M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
163.06M | | 116.14M | 116.34M | 127.60M | 125.07M | 104.55M | 132.97M | 151.07M | 118.88M | 105.38M | 126.53M | 152.00M | 148.73M | 131.25M | 145.28M | 207.99M | 153.72M | 149.68M | 158.32M | 219.77M | 163.19M | 144.31M | 161.91M | 224.48M | 172.29M | 152.74M | 180.74M | 249.37M | 176.77M | 178.79M | 192.93M | 275.05M | 182.08M | 206.94M | 221.89M | 295.71M | 192.53M | 196.93M | 216.05M | 293.56M | 207.55M | 236.12M | 250.51M | 317.27M | 215.91M | 232.90M | 253.46M | 355.74M | 285.15M | 253.56M | 327.42M | 397.88M | 272.50M | 270.37M | 282.05M | 353.05M | 275.98M | 237.13M | 285.67M | 380.51M | 261.43M | 247.57M | 281.42M |
|
Non-Current Debt
|
247.15M | | 150.00M | 120.00M | 95.00M | 60.00M | 40.00M | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 30.00M | 20.00M | | | | | | | | | | | | | | | 40.00M | 30.00M | | | | | | | | | | | | | | |
|
Minority Interest
|
121.89M | | 12.84M | 14.35M | 15.15M | 15.89M | 16.90M | 15.29M | 16.14M | 16.90M | 16.93M | 17.77M | 19.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.85M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | | |
|
Non-Current Deferred Tax Liability
|
86.26M | | 86.42M | 91.11M | 92.25M | 94.07M | 91.64M | 90.68M | 93.75M | 92.48M | 91.82M | 95.71M | 93.46M | 85.39M | 82.27M | 71.15M | 66.57M | 71.58M | 72.37M | 71.55M | 65.17M | 63.74M | 64.30M | 59.60M | 63.03M | 66.41M | 67.09M | 65.52M | 69.69M | 69.38M | 69.42M | 69.70M | 48.47M | 54.38M | 56.87M | 60.16M | 57.80M | 56.91M | 55.79M | 56.34M | 90.20M | 53.99M | 50.22M | 47.58M | 92.88M | 50.89M | 47.64M | 47.43M | 95.36M | 36.56M | 22.83M | 3.54M | 60.95M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.29M | 47.69M | 45.70M | 47.61M | 37.01M | 35.22M | 34.77M | 42.64M | 33.09M | 31.70M | 29.86M | 38.97M | 25.00M | 21.68M | 18.36M | 29.13M | 17.66M | 16.03M | 15.14M | 25.35M | 15.60M | 25.47M | 24.65M | 24.23M | 20.97M | 21.65M | 19.23M |
|
Other Non-Current Liabilities
|
5.73M | | 5.75M | 5.84M | 5.64M | 5.94M | 7.55M | 11.17M | 8.28M | 10.83M | 10.63M | 11.08M | 7.03M | 7.40M | 7.86M | 8.70M | 8.61M | 9.31M | 9.72M | 11.27M | 10.33M | 10.79M | 11.24M | 12.25M | 11.40M | 11.68M | 12.26M | 14.10M | 14.64M | 15.61M | 14.14M | 16.22M | 12.38M | 12.96M | 26.39M | 26.00M | 24.21M | 24.49M | 25.34M | 26.29M | 24.05M | 24.41M | 22.60M | 22.52M | 20.05M | 21.10M | 21.04M | 22.16M | 20.88M | 22.02M | 13.97M | 14.99M | 12.26M | 13.20M | 14.20M | 15.36M | 17.09M | 17.00M | 18.16M | 18.90M | 26.94M | 24.99M | 18.61M | 24.55M |
|
Total Non-Current Liabilities
|
496.46M | | 352.56M | 327.45M | 314.85M | 279.14M | 236.19M | 223.66M | 244.82M | 211.35M | 197.20M | 222.25M | 245.46M | 234.11M | 213.52M | 216.43M | 274.56M | 225.30M | 222.04M | 229.87M | 284.94M | 226.94M | 208.61M | 221.51M | 287.51M | 238.71M | 219.83M | 246.25M | 319.06M | 246.15M | 248.21M | 302.63M | 364.15M | 267.09M | 273.44M | 282.82M | 354.31M | 292.08M | 292.95M | 311.01M | 5.33M | 299.35M | 4.98M | 4.80M | 4.62M | 4.43M | 4.25M | 4.06M | 3.86M | 3.67M | 3.46M | 3.26M | 3.05M | 2.84M | 2.62M | 2.40M | 2.18M | 1.96M | 1.73M | 5.54M | 5.38M | 5.22M | 5.05M | 4.88M |
|
Total Liabilities
|
502.19M | | 358.31M | 333.28M | 320.50M | 285.08M | 243.74M | 234.83M | 253.10M | 222.19M | 207.83M | 233.33M | 252.50M | 241.51M | 221.37M | 225.13M | 283.17M | 234.61M | 231.76M | 241.14M | 295.26M | 237.73M | 219.85M | 233.76M | 298.91M | 250.38M | 232.09M | 260.36M | 333.71M | 261.76M | 262.35M | 318.86M | 376.53M | 280.05M | 299.82M | 308.82M | 378.52M | 316.57M | 318.30M | 337.30M | 412.59M | 323.76M | 344.98M | 356.18M | 427.35M | 321.79M | 334.08M | 353.71M | 493.94M | 399.52M | 312.84M | 365.12M | 429.73M | 304.16M | 301.41M | 313.36M | 388.18M | 309.38M | 281.56M | 330.02M | 432.49M | 308.19M | 287.83M | 425.70M |
|
Total Debt
|
253.55M | | 150.00M | 120.00M | 95.00M | 60.00M | 40.00M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 30.00M | 20.00M | | | | | | | | | | | | | | | 40.00M | 30.00M | | | | | | | | | | | | | | |
|
Common Equity
|
522.08M | | 991.81M | 1,020.74M | 565.39M | 1,092.96M | 1,087.06M | 1,068.88M | 577.95M | 1,071.44M | 1,057.03M | 1,099.08M | 624.30M | 1,101.10M | 1,126.49M | 1,166.57M | 721.22M | 1,204.37M | 1,203.34M | 1,244.64M | 834.62M | 1,284.26M | 1,305.98M | 1,309.76M | 1,289.72M | 1,300.46M | 1,288.28M | 1,313.21M | 1,303.11M | 1,362.79M | 1,371.73M | 1,432.54M | 1,476.84M | 1,613.65M | 1,590.88M | 1,630.51M | 1,593.15M | 1,636.55M | 1,634.50M | 1,703.31M | 1,738.78M | 1,734.27M | 1,708.62M | 1,729.43M | 1,739.91M | 1,829.11M | 1,805.61M | 1,838.09M | 1,860.76M | 1,973.08M | 1,922.09M | 1,930.31M | 1,953.82M | 2,014.33M | 2,023.55M | 2,083.88M | 2,131.83M | 2,259.05M | 2,247.50M | 2,354.41M | 2,252.11M | 2,257.85M | 2,338.44M | 2,400.56M |
|
Shareholder's Equity
|
522.08M | | 991.81M | 1,020.74M | 565.39M | 1,092.96M | 1,087.06M | 1,068.88M | 577.95M | 1,071.44M | 1,057.03M | 1,099.08M | 624.30M | 1,101.10M | 1,126.49M | 1,166.57M | 721.22M | 1,204.37M | 1,203.34M | 1,244.64M | 834.62M | 1,284.26M | 1,305.98M | 1,309.76M | 1,289.72M | 1,300.46M | 1,288.28M | 1,313.21M | 1,303.11M | 1,362.79M | 1,371.73M | 1,432.54M | 1,476.84M | 1,613.65M | 1,590.88M | 1,630.51M | 1,593.15M | 1,636.55M | 1,634.50M | 1,703.31M | 1,738.78M | 1,734.27M | 1,708.62M | 1,729.43M | 1,739.91M | 1,829.11M | 1,805.61M | 1,838.09M | 1,860.76M | 1,973.08M | 1,922.09M | 1,930.31M | 1,953.82M | 2,014.33M | 2,023.55M | 2,083.88M | 2,131.83M | 2,259.05M | 2,247.50M | 2,354.41M | 2,252.11M | 2,257.85M | 2,338.44M | 2,400.56M |
|
Liabilities and Shareholders Equity
|
1,533.81M | | 1,350.12M | 1,354.03M | 1,377.22M | 1,378.04M | 1,330.81M | 1,303.71M | 1,294.56M | 1,293.63M | 1,264.86M | 1,332.40M | 1,309.82M | 1,342.61M | 1,347.87M | 1,391.70M | 1,439.17M | 1,438.98M | 1,435.11M | 1,485.78M | 1,542.88M | 1,521.98M | 1,525.83M | 1,543.53M | 1,588.63M | 1,550.85M | 1,520.37M | 1,573.57M | 1,636.82M | 1,624.55M | 1,634.09M | 1,751.40M | 1,853.37M | 1,893.70M | 1,890.71M | 1,939.33M | 1,971.67M | 1,953.12M | 1,952.80M | 2,040.61M | 2,151.37M | 2,058.03M | 2,053.60M | 2,085.62M | 2,167.26M | 2,150.90M | 2,139.69M | 2,191.80M | 2,354.70M | 2,372.61M | 2,234.93M | 2,295.43M | 2,383.55M | 2,318.49M | 2,324.96M | 2,397.24M | 2,520.00M | 2,568.44M | 2,529.07M | 2,684.43M | 2,684.61M | 2,566.04M | 2,626.27M | 2,845.11M |
|
Retained Earnings
|
1.26M | | 434.37M | 456.77M | 3.16M | 493.65M | 475.67M | 470.38M | 1.90M | 460.73M | 447.81M | 468.92M | 6.24M | 445.23M | 448.73M | 462.63M | 1.49M | 444.02M | 425.46M | 440.77M | -8.89M | 445.37M | 435.66M | 435.92M | -25.29M | 408.68M | 380.66M | 400.78M | 384.02M | 420.71M | 409.41M | 448.36M | 467.47M | 544.92M | 522.76M | 556.58M | 517.97M | 552.38M | 541.66M | 599.95M | 601.88M | 597.49M | 566.93M | 581.24M | 565.27M | 634.65M | 599.23M | 629.15M | 632.61M | 733.57M | 693.52M | 711.33M | 694.29M | 729.99M | 724.67M | 763.63M | 762.59M | 843.87M | 823.55M | 901.91M | 758.00M | 737.02M | 739.45M | 774.89M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 0.80M | | | | 1.12M | | | |