|
Cash & Equivalents
|
26.50M | 27.45M | 26.56M | 25.43M | 21.86M | 15.87M | 19.64M | 21.31M | 94.65M | 71.09M | 67.09M | 73.40M | 61.95M | 38.32M | 53.68M | 72.08M | 78.64M | 68.92M | 77.15M | 92.14M | 87.29M | 76.81M | 89.16M | 40.57M | 27.53M | 36.19M | 39.93M | 59.77M | 75.47M | 78.58M | 49.45M | 65.57M | 75.21M | 85.09M | 69.86M | 98.09M | 97.42M | 101.65M | 120.23M | 143.71M | 184.05M | 195.40M | 229.18M | 248.79M | 532.54M | 84.34M | 53.98M | 33.34M | 33.03M | 44.06M | 48.40M | 26.30M | 35.97M | 139.25M | 389.74M | 43.78M | 43.10M | 46.27M | 87.55M | 29.08M | 22.62M |
|
Short-term Investments
|
| | | | | | | | | -0.18M | 1.01M | -5.63M | -5.02M | 5.93M | -5.40M | -3.85M | 4.48M | 3.18M | 1.61M | 2.06M | 0.40M | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
26.50M | 27.45M | 26.56M | 25.43M | 21.86M | 15.87M | 19.64M | 21.31M | 94.65M | 70.91M | 68.10M | 67.77M | 56.94M | 44.24M | 48.28M | 68.24M | 83.12M | 72.10M | 78.76M | 94.20M | 87.69M | 78.18M | 89.16M | 40.57M | 27.53M | 36.19M | 39.93M | 59.77M | 75.47M | 78.58M | 49.45M | 65.57M | 75.21M | 85.09M | 69.86M | 98.09M | 97.42M | 101.65M | 120.23M | 143.71M | 184.05M | 195.40M | 229.18M | 248.79M | 532.54M | 84.34M | 53.98M | 33.34M | 33.03M | 44.06M | 48.40M | 26.30M | 35.97M | 139.25M | 389.74M | 43.78M | 43.10M | 46.27M | 87.55M | 29.08M | 22.62M |
|
Receivables - Net
|
| 20.63M | | 20.61M | 20.91M | 21.48M | 22.24M | 22.79M | 23.73M | 25.27M | 24.57M | 25.02M | 24.25M | 25.82M | 25.54M | 26.84M | 27.75M | 30.37M | 28.28M | 29.81M | 32.02M | 29.78M | 27.01M | 77.39M | 79.94M | 69.79M | 68.71M | 65.80M | 64.40M | 54.18M | 51.09M | 58.61M | 59.97M | 54.41M | 58.15M | 59.56M | 60.08M | 63.64M | 61.53M | 91.68M | 67.67M | 70.39M | 66.62M | 63.18M | 25.03M | 85.75M | 15.76M | 16.86M | 23.59M | 20.61M | 15.85M | 15.34M | 18.85M | 17.60M | 18.23M | 2.80M | 22.10M | 27.40M | 29.75M | 34.55M | 19.30M |
|
Receivables - Other
|
| | | | | 2.20M | 0.40M | 0.10M | 0.40M | 0.30M | | | | 0.20M | | | | 0.20M | | | | 0.20M | | | | 0.19M | | 0.19M | 0.18M | 51.10M | 43.20M | 57.26M | 61.82M | 65.67M | 70.37M | 73.79M | 79.62M | 84.66M | 86.20M | 83.68M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 20.63M | | 20.61M | 20.91M | 23.68M | 22.64M | 22.89M | 24.14M | 25.57M | 24.57M | 25.02M | 24.25M | 26.02M | 25.54M | 26.84M | 27.75M | 30.57M | 28.28M | 29.81M | 32.02M | 29.98M | 27.01M | 77.39M | 79.94M | 69.98M | 68.71M | 65.98M | 64.58M | 105.29M | 94.30M | 115.87M | 121.78M | 120.08M | 128.52M | 133.35M | 139.70M | 148.30M | 147.72M | 175.36M | 67.67M | 70.39M | 66.62M | 63.18M | 25.03M | 85.75M | 15.76M | 16.86M | 23.59M | 20.61M | 15.85M | 15.34M | 18.85M | 17.60M | 18.23M | 2.80M | 22.10M | 27.40M | 29.75M | 34.55M | 19.30M |
|
Inventory
|
| 6.36M | | 6.58M | 5.31M | 7.47M | 7.26M | 7.52M | 7.25M | 9.79M | 7.19M | 8.01M | 8.81M | 10.71M | 8.58M | 7.59M | 7.61M | 8.79M | 10.26M | 5.71M | 5.01M | 4.18M | 4.45M | 19.42M | 14.13M | 39.04M | 24.86M | 13.99M | 7.44M | 5.70M | 8.16M | 6.21M | 4.96M | 5.26M | 7.24M | 6.57M | 4.56M | 5.73M | 7.07M | 3.29M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.70M | | 0.71M | 0.62M | 0.50M | 0.13M | 0.15M | 0.98M | 0.83M | 0.94M | 1.03M | 1.02M | 0.96M | 1.17M | 0.87M | 0.87M | 1.21M | 1.09M | 1.17M | 1.11M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.77M | | 3.72M | 3.93M | 3.84M | 5.43M | 4.58M | 5.08M | 4.55M | 5.79M | 5.55M | 5.60M | 5.58M | 5.63M | 4.41M | 4.98M | 4.28M | 6.00M | 5.58M | 6.20M | 8.57M | 7.62M | 18.56M | 17.76M | 16.44M | 16.99M | 16.77M | 18.23M | 17.11M | 64.20M | 64.16M | 63.38M | 60.16M | 52.53M | 53.79M | 56.60M | 11.18M | 60.92M | 56.39M | 10.58M | 7.52M | 12.94M | 13.19M | 16.46M | 29.83M | 26.64M | 29.61M | 11.91M | 11.51M | 12.76M | 12.87M | 14.39M | 11.78M | 15.03M | 20.57M | 17.19M | 17.28M | 16.09M | 16.45M | 16.75M |
|
Current Assets
|
| 70.80M | | 68.34M | 66.08M | 64.46M | 56.97M | 56.79M | 131.75M | 116.44M | 107.82M | 117.80M | 111.97M | 97.97M | 102.34M | 111.80M | 121.98M | 128.32M | 128.21M | 134.40M | 131.63M | 127.95M | 128.96M | 158.11M | 141.53M | 161.47M | 150.48M | 158.07M | 173.22M | 172.90M | 181.26M | 195.14M | 206.06M | 210.20M | 187.78M | 222.15M | 221.64M | 241.85M | 257.91M | 299.53M | 1,410.99M | 1,406.61M | 1,426.27M | 1,429.14M | 574.03M | 166.37M | 126.11M | 129.81M | 117.74M | 128.56M | 104.52M | 78.91M | 74.45M | 176.07M | 426.17M | 99.52M | 97.51M | 94.52M | 134.46M | 83.35M | 67.99M |
|
Property, Plant & Equipment (Net)
|
| 280.05M | | 289.34M | 300.11M | 310.75M | 311.53M | 313.71M | 319.93M | 365.47M | 370.20M | 386.58M | 395.46M | 408.96M | 405.73M | 405.81M | 405.84M | 405.91M | 402.17M | 402.88M | 398.44M | 410.02M | 410.95M | 653.52M | 667.74M | 698.12M | 689.95M | 679.46M | 683.36M | 686.33M | 672.02M | 668.34M | 669.71M | 701.36M | 701.98M | 695.73M | 688.52M | 363.09M | 695.92M | 703.01M | 413.60M | 440.43M | 468.38M | 495.60M | 525.80M | 554.16M | 581.54M | 609.78M | 641.41M | 687.55M | 739.59M | 786.45M | 822.49M | 850.34M | 896.21M | 1,337.25M | 1,385.36M | 1,438.54M | 1,483.80M | 1,523.99M | 1,571.73M |
|
Long-Term Investments
|
| 9.09M | | 8.69M | 8.45M | 8.30M | 8.45M | 8.21M | 8.14M | 8.21M | 8.45M | 8.58M | 8.98M | 9.33M | 9.46M | 9.67M | 10.00M | 10.09M | 10.33M | 10.53M | 10.38M | 10.68M | 10.86M | 12.53M | 10.11M | 10.28M | 10.61M | 10.85M | 11.32M | 11.47M | 11.72M | 11.95M | 12.30M | 10.79M | 11.27M | 11.56M | 11.85M | 12.39M | 12.01M | 12.66M | 13.03M | 13.77M | 13.38M | 13.79M | 13.41M | 13.66M | 13.28M | 12.90M | 12.78M | 12.97M | 13.12M | 13.02M | 12.92M | 13.20M | 13.41M | 15.13M | 15.37M | 15.71M | 15.53M | 15.97M | 16.34M |
|
Goodwill
|
| 10.96M | | 10.96M | 10.96M | 10.96M | 10.96M | 10.96M | 10.96M | 0.01M | | | | 0.01M | | | | | | | | 0.01M | | 151.73M | 145.41M | 145.26M | 144.00M | 146.50M | 146.50M | 146.50M | 146.50M | 146.50M | 146.50M | 146.50M | 149.07M | 149.07M | 149.07M | 2.69M | 149.07M | 149.07M | 2.69M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 77.87M | 71.68M | 67.06M | 67.06M | 67.06M | 67.54M |
|
Intangibles
|
| 90.39M | | 85.54M | 83.20M | 81.35M | 79.47M | 77.64M | 76.21M | 74.93M | 73.78M | 72.62M | 71.67M | 70.82M | 69.99M | 69.17M | 68.68M | 68.26M | 67.94M | 67.53M | 67.27M | 66.99M | 67.28M | 499.21M | 458.40M | 454.53M | 443.31M | 436.66M | 421.67M | 380.98M | 413.54M | 396.91M | 381.54M | 366.03M | 339.71M | 324.89M | 328.83M | 314.15M | 299.46M | 285.08M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 101.35M | | 96.50M | 94.16M | 92.31M | 90.44M | 88.60M | 87.17M | 74.94M | 73.78M | 72.62M | 71.67M | 70.83M | 69.99M | 69.17M | 68.68M | 68.26M | 67.94M | 67.53M | 67.27M | 67.00M | 67.28M | 650.94M | 603.81M | 599.79M | 587.31M | 583.15M | 568.17M | 527.48M | 560.03M | 543.40M | 528.03M | 512.53M | 488.78M | 473.96M | 477.90M | 88.24M | 448.53M | 434.15M | 103.86M | 106.76M | 106.54M | 106.34M | 106.15M | 89.83M | 89.63M | 69.61M | 81.61M | 81.52M | 81.39M | 81.27M | 81.19M | 81.12M | 81.08M | 169.49M | 162.82M | 157.72M | 157.28M | 156.83M | 157.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 106.50M | | 100.93M | 98.50M | 96.46M | 94.66M | 93.28M | 92.98M | 80.62M | 80.27M | 83.13M | 81.10M | 80.74M | 79.07M | 76.72M | 76.79M | 74.92M | 74.80M | 74.45M | 79.80M | 11.50M | 78.61M | 626.73M | 609.29M | 14.76M | 14.64M | 11.46M | 11.01M | 13.69M | 33.93M | 34.02M | 53.72M | 49.89M | 48.33M | 48.93M | 50.47M | 1,141.50M | 53.44M | 54.31M | 1,148.60M | 1,133.29M | 1,117.53M | 1,101.19M | 16.75M | 10.30M | 15.55M | 19.82M | 19.74M | 22.62M | 22.43M | 19.74M | 15.82M | 68.92M | 14.89M | 14.49M | 13.01M | 14.23M | 14.55M | 15.08M | 18.03M |
|
Non-Current Assets
|
| 395.64M | | 398.96M | 407.06M | 415.51M | 414.63M | 415.20M | 421.04M | 454.31M | 458.91M | 478.29M | 485.53M | 499.03M | 494.26M | 492.20M | 492.63M | 490.92M | 487.30M | 487.86M | 488.62M | 499.20M | 500.42M | 1,297.73M | 1,292.10M | 1,322.94M | 1,302.51M | 1,284.93M | 1,273.86M | 1,238.96M | 1,277.70M | 1,257.71M | 1,263.76M | 1,274.56M | 1,611.93M | 1,599.89M | 1,629.23M | 1,657.05M | 1,592.87M | 1,581.05M | 590.31M | 617.79M | 656.04M | 686.09M | 719.06M | 724.37M | 757.14M | 761.61M | 804.72M | 849.16M | 902.12M | 948.55M | 984.26M | 1,038.16M | 1,019.75M | 1,556.81M | 1,597.30M | 1,645.75M | 1,690.99M | 1,731.32M | 1,782.43M |
|
Assets
|
| 466.44M | | 467.30M | 473.14M | 479.98M | 471.61M | 471.99M | 552.79M | 570.74M | 566.73M | 596.08M | 597.50M | 597.01M | 596.60M | 604.00M | 614.61M | 619.24M | 615.51M | 622.26M | 620.24M | 627.15M | 629.37M | 1,455.84M | 1,433.62M | 1,484.41M | 1,452.99M | 1,443.00M | 1,447.07M | 1,411.86M | 1,458.97M | 1,452.86M | 1,469.83M | 1,484.77M | 1,799.71M | 1,822.04M | 1,850.87M | 1,898.90M | 1,850.78M | 1,880.58M | 2,001.30M | 2,024.40M | 2,082.31M | 2,115.23M | 1,293.09M | 890.73M | 883.25M | 891.42M | 922.46M | 977.72M | 1,006.64M | 1,027.46M | 1,058.71M | 1,214.23M | 1,445.92M | 1,656.33M | 1,694.81M | 1,740.27M | 1,825.45M | 1,814.67M | 1,850.42M |
|
Accounts Payables
|
| 12.24M | | 10.95M | 7.79M | 11.71M | 9.57M | 10.31M | 10.07M | 31.73M | 20.50M | 34.72M | 23.63M | 12.60M | 5.73M | 8.48M | 8.52M | 11.15M | 7.52M | 9.41M | 8.01M | 13.01M | 10.72M | 27.95M | 34.97M | 72.81M | 25.39M | 22.43M | 31.46M | 28.95M | 27.19M | 22.67M | 23.87M | 35.99M | 25.41M | 27.66M | 26.47M | 40.30M | 30.38M | 26.70M | 25.60M | 19.60M | 19.87M | 23.54M | 17.43M | 28.54M | 21.42M | 30.06M | 35.84M | 49.17M | 48.82M | 41.24M | 43.36M | 53.55M | 50.28M | 57.73M | 65.95M | 57.82M | 59.27M | 62.52M | 76.87M |
|
Payables
|
| 12.24M | | 10.95M | 7.79M | 11.71M | 9.57M | 10.31M | 10.07M | 31.73M | 20.50M | 34.72M | 23.63M | 12.60M | 5.73M | 8.48M | 8.52M | 11.15M | 7.52M | 9.41M | 8.01M | 13.01M | 10.72M | 27.95M | 34.97M | 72.81M | 25.39M | 22.43M | 31.46M | 28.95M | 27.19M | 22.67M | 23.87M | 35.99M | 25.41M | 27.66M | 26.47M | 40.30M | 30.38M | 26.70M | 25.60M | 19.60M | 19.87M | 23.54M | 17.43M | 28.54M | 21.42M | 30.06M | 35.84M | 49.17M | 48.82M | 41.24M | 43.36M | 53.55M | 50.28M | 57.73M | 65.95M | 57.82M | 59.27M | 62.52M | 76.87M |
|
Accumulated Expenses
|
| 3.28M | | 1.40M | 2.63M | 2.09M | 2.13M | 1.98M | 3.44M | 2.67M | 2.28M | 2.31M | 3.85M | 4.19M | 2.63M | 2.96M | 4.85M | 5.47M | 3.02M | 3.48M | 3.96M | 7.64M | 2.04M | 6.02M | 31.53M | 29.09M | 18.17M | 17.55M | 15.28M | 13.91M | 17.47M | 18.09M | 14.76M | 14.56M | 15.13M | 14.51M | 14.73M | 10.07M | 19.18M | 20.30M | 15.15M | 16.41M | 14.51M | 13.94M | 13.59M | 14.65M | 14.29M | 14.93M | 14.04M | 17.91M | 16.10M | 12.77M | 11.76M | 11.75M | 11.00M | 15.26M | 16.03M | 16.28M | 11.72M | 11.31M | 14.84M |
|
Other Accumulated Expenses
|
| 5.58M | | 6.85M | 7.59M | 8.95M | 8.30M | 7.56M | 9.61M | 10.57M | 9.60M | 10.32M | 9.82M | 9.79M | 9.24M | 8.33M | 8.44M | 7.16M | 8.18M | 7.93M | 8.29M | 7.64M | 7.77M | 31.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 14.82M | | 19.56M | 21.91M | 21.91M | 21.92M | 21.92M | 2.72M | 1.98M | 1.24M | 0.52M | | 5.75M | 11.50M | 17.25M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 22.49M | 22.51M | | | 32.04M | 38.12M | 44.25M | 54.32M | 64.40M | 74.49M | 84.63M | 84.74M | 20.62M | 24.29M | 27.94M | 31.63M | 31.65M | 31.67M | 31.69M | 696.38M | 688.46M | 680.53M | 672.60M | | | | | 0.10M | 0.65M | 1.30M | 1.06M | 2.41M | 7.09M | 7.88M | 8.73M | 8.63M | 9.20M | 10.35M | 10.20M | 10.08M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.40M | 42.94M | 44.18M | 1.73M | 44.20M | 45.01M | 1.88M | 1.97M | 2.06M | 2.27M | 2.65M | 3.32M | 3.09M | 3.05M | 2.96M | 2.83M | 2.95M | 3.08M | 3.13M | 2.22M | 2.27M | 3.14M | 3.32M | 3.06M | 3.06M | 2.93M | 2.85M |
|
Current Taxes
|
| | | | | | | 2.33M | 12.98M | | | | | | | 0.58M | | | | 0.50M | 1.68M | | | 29.72M | 14.19M | 0.43M | 3.96M | | | | | | | | 2.31M | | | | | | | 6.95M | 21.62M | | 432.76M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 8.07M | | 8.99M | 10.02M | 10.65M | 11.11M | 10.46M | 10.73M | 11.19M | 11.19M | 11.28M | 11.16M | 11.66M | 12.04M | 11.91M | 12.34M | 12.38M | 11.51M | 11.37M | 11.82M | 11.67M | 11.98M | 23.02M | 21.98M | 20.43M | 21.03M | 20.88M | 21.11M | 21.15M | 6.92M | 6.67M | 7.42M | 7.92M | 8.10M | 7.91M | 8.13M | 8.36M | 8.41M | 8.19M | 8.30M | 8.59M | 9.41M | 9.08M | 9.51M | 11.13M | 11.13M | 11.38M | 11.44M | 12.43M | 12.39M | 12.36M | 13.12M | 12.39M | 12.27M | 14.93M | 15.21M | 16.10M | 16.43M | 16.83M | 16.81M |
|
Curent Deferred Tax Liability
|
| 35.90M | | 36.49M | 41.90M | 51.67M | 46.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 44.90M | | 48.55M | 50.96M | 55.58M | 53.06M | 54.58M | 49.55M | 58.14M | 44.80M | 59.15M | 48.47M | 43.99M | 41.14M | 49.52M | 57.15M | 59.15M | 53.23M | 55.69M | 56.75M | 60.73M | 55.01M | 138.47M | 135.46M | 164.26M | 110.35M | 112.22M | 129.54M | 137.58M | 130.60M | 138.80M | 137.62M | 88.54M | 119.12M | 127.78M | 132.06M | 153.58M | 139.64M | 145.33M | 1,232.11M | 1,208.06M | 1,202.32M | 1,156.54M | 485.42M | 67.29M | 57.06M | 71.05M | 78.94M | 96.42M | 92.24M | 81.83M | 84.42M | 98.36M | 91.03M | 112.09M | 123.13M | 114.57M | 111.99M | 114.94M | 135.40M |
|
Non-Current Debt
|
| 180.29M | | 169.50M | 164.09M | 158.66M | 153.22M | 147.77M | 230.20M | 230.00M | 230.20M | 230.20M | 230.20M | 224.25M | 218.50M | 212.75M | 207.00M | 201.25M | 195.50M | 189.75M | 184.00M | 177.17M | 171.53M | | | 797.22M | 810.87M | 799.78M | 778.69M | 757.56M | 736.39M | 715.26M | 694.04M | 749.62M | 726.97M | 719.07M | 696.38M | 688.46M | 680.53M | 672.60M | | | | | | | | | 24.87M | 74.31M | 98.66M | 123.80M | 147.49M | 292.80M | 290.72M | 288.57M | 335.93M | 407.68M | 504.20M | 501.61M | 524.02M |
|
Non-Current Deffered Revenue
|
| 3.73M | | 3.95M | 4.06M | 4.17M | 4.30M | 4.39M | 4.62M | 4.90M | 5.22M | 5.58M | 5.88M | 6.16M | 6.39M | 6.66M | 6.92M | 7.18M | 7.43M | 7.69M | 7.91M | 8.14M | 8.35M | 9.37M | 10.87M | 18.04M | 19.23M | 20.30M | 21.09M | 15.78M | 19.54M | 19.31M | 22.16M | 22.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | 2.65M | | 21.98M | | 17.74M | 17.89M | 17.97M | 16.94M | 13.33M | 13.24M | 13.22M | 13.23M | 11.52M | 10.32M | 10.36M | 10.31M | 12.68M | 11.98M | 12.25M | 2.25M | 14.64M | 12.79M | 12.76M | 12.49M | 8.22M | 8.10M | 7.76M | 7.71M | 3.76M | 3.89M | 4.04M | 3.97M | 3.94M | 4.16M | 4.97M | 5.09M | 4.95M | 4.86M | 4.93M | 5.12M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.38M | 81.02M | 82.46M | 83.94M | 85.43M | 86.96M |
|
Liabilities from Discontinued Operations
|
| 0.91M | | 0.80M | 1.02M | 0.27M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.42M | | | 470.94M | 452.20M | 443.09M | 423.01M | | | | 3.84M | 3.83M | 3.82M | 3.81M | 3.80M | | 54.21M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 51.67M | | 45.29M | 46.88M | 57.90M | 56.95M | 60.50M | 64.95M | 74.55M | 72.20M | 68.23M | 66.64M | 76.78M | 74.08M | 72.24M | 67.51M | 86.26M | 71.77M | 142.18M | 146.97M | 215.46M | 149.76M | 143.20M | 142.06M | 132.26M | 115.81M | 111.12M | 120.85M | 156.42M | 123.17M | 128.58M | 129.65M | 270.66M | 137.67M | 144.27M | 146.77M | 301.90M | 155.62M | 179.42M | 60.23M | 120.98M | 85.67M | 85.62M | 84.64M | 139.99M | 86.33M | 87.83M | 88.94M | 177.01M | 163.73M | 186.31M | 181.61M | 167.72M | 166.40M | 163.27M | 160.13M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.35M | 372.52M | 405.88M | 42.62M | 389.57M | 379.50M | 48.31M | 46.09M | 51.78M | 53.20M | 56.11M | 51.69M | 57.41M | 56.49M | 56.56M | 50.48M | 56.09M | 54.46M | 54.13M | 7.18M | 12.04M | 16.44M | 16.92M | 10.79M | 15.76M | 14.99M | 14.36M |
|
Other Non-Current Liabilities
|
| 6.54M | | 6.78M | 6.91M | 7.61M | 7.69M | 61.16M | 63.40M | 5.90M | 6.57M | 6.45M | 6.89M | 6.49M | 8.14M | 8.33M | 9.38M | 6.93M | 9.69M | 9.65M | 9.47M | 7.27M | 12.03M | 217.83M | 216.26M | 21.51M | 232.33M | 232.34M | 239.50M | 166.49M | 183.54M | 180.60M | 193.18M | 204.36M | 501.01M | 513.14M | 546.58M | 584.43M | 549.95M | 551.20M | 221.01M | 239.28M | 246.04M | 270.91M | 158.90M | 181.17M | 181.86M | 176.99M | 176.14M | 168.99M | 172.97M | 172.41M | 172.43M | 170.40M | 192.53M | 243.21M | 229.37M | 216.98M | 214.85M | 210.73M | 211.37M |
|
Total Non-Current Liabilities
|
| 50.95M | | 52.11M | 57.52M | 68.08M | 62.87M | 202.36M | 279.75M | 74.75M | 74.71M | 78.62M | 83.94M | 94.45M | 93.34M | 89.97M | 89.79M | 100.49M | 98.45M | 97.10M | 92.05M | 99.31M | 99.56M | 933.90M | 919.06M | 1,167.01M | 921.23M | 912.00M | 908.22M | 895.14M | 866.99M | 854.06M | 831.66M | 838.16M | 846.09M | 846.85M | 828.43M | 842.04M | 820.17M | 817.93M | 1,232.11M | 1,208.06M | 1,202.32M | 1,156.54M | 485.42M | 67.29M | 57.06M | 71.05M | 103.81M | 170.73M | 190.89M | 205.63M | 231.91M | 391.16M | 381.75M | 480.04M | 540.08M | 604.71M | 700.13M | 701.98M | 746.38M |
|
Total Liabilities
|
| 276.13M | | 270.16M | 272.56M | 282.32M | 269.16M | 263.51M | 343.15M | 362.89M | 349.71M | 367.97M | 362.61M | 362.69M | 352.99M | 352.24M | 353.94M | 360.90M | 347.19M | 342.54M | 332.80M | 337.21M | 326.10M | 1,151.73M | 1,135.32M | 1,188.51M | 1,153.55M | 1,144.34M | 1,147.73M | 1,061.64M | 1,050.53M | 1,034.67M | 1,024.84M | 1,042.52M | 1,347.10M | 1,359.99M | 1,375.01M | 1,426.47M | 1,370.13M | 1,369.12M | 1,453.12M | 1,447.35M | 1,448.36M | 1,427.44M | 644.32M | 248.46M | 238.92M | 248.05M | 279.95M | 339.71M | 363.86M | 378.03M | 404.35M | 561.56M | 574.28M | 723.25M | 769.45M | 821.69M | 914.98M | 912.71M | 957.75M |
|
Total Debt
|
| 195.11M | | 189.06M | 186.00M | 180.57M | 175.14M | 169.69M | 232.92M | 231.98M | 231.44M | 230.72M | 230.20M | 230.00M | 230.00M | 230.00M | 230.00M | 224.25M | 218.50M | 212.75M | 207.00M | 199.66M | 194.04M | | | 829.26M | 849.00M | 844.03M | 833.00M | 821.96M | 810.87M | 799.90M | 778.79M | 770.24M | 751.26M | 747.01M | 728.01M | 720.11M | 712.20M | 704.29M | 696.38M | 688.46M | 680.53M | 672.60M | | | | | 24.97M | 74.95M | 99.96M | 124.85M | 149.91M | 299.90M | 298.60M | 297.30M | 344.56M | 416.88M | 514.55M | 511.81M | 534.10M |
|
Common Equity
|
| 190.31M | | 197.14M | 200.58M | 197.66M | 202.45M | 208.47M | 209.64M | 207.85M | 217.02M | 228.11M | 234.89M | 234.31M | 243.61M | 251.76M | 260.67M | 258.35M | 268.32M | 279.72M | 287.44M | 289.94M | 303.27M | 304.11M | 298.31M | 295.89M | 299.44M | 298.66M | 299.35M | 350.22M | 408.44M | 418.19M | 444.99M | 442.25M | 452.61M | 462.05M | 475.85M | 472.43M | 480.65M | 511.46M | 548.18M | 577.05M | 633.95M | 687.79M | 648.77M | 642.27M | 644.33M | 643.37M | 642.51M | 638.01M | 642.78M | 649.42M | 654.36M | 652.67M | 871.64M | 933.08M | 925.36M | 918.58M | 910.47M | 901.96M | 892.68M |
|
Shareholder's Equity
|
| 190.31M | | 197.14M | 200.58M | 197.66M | 202.45M | 208.47M | 209.64M | 207.85M | 217.02M | 228.11M | 234.89M | 234.31M | 243.61M | 251.76M | 260.67M | 258.35M | 268.32M | 279.72M | 287.44M | 289.94M | 303.27M | 304.11M | 298.31M | 295.89M | 299.44M | 298.66M | 299.35M | 350.22M | 408.44M | 418.19M | 444.99M | 442.25M | 452.61M | 462.05M | 475.85M | 472.43M | 480.65M | 511.46M | 548.18M | 577.05M | 633.95M | 687.79M | 648.77M | 642.27M | 644.33M | 643.37M | 642.51M | 638.01M | 642.78M | 649.42M | 654.36M | 652.67M | 871.64M | 933.08M | 925.36M | 918.58M | 910.47M | 901.96M | 892.68M |
|
Liabilities and Shareholders Equity
|
| 466.44M | | 467.30M | 473.14M | 479.98M | 471.61M | 471.99M | 552.79M | 570.74M | 566.73M | 596.08M | 597.50M | 597.01M | 596.60M | 604.00M | 614.61M | 619.24M | 615.51M | 622.26M | 620.24M | 627.15M | 629.37M | 1,455.84M | 1,433.62M | 1,484.41M | 1,452.99M | 1,443.00M | 1,447.07M | 1,411.86M | 1,458.97M | 1,452.86M | 1,469.83M | 1,484.77M | 1,799.71M | 1,822.04M | 1,850.87M | 1,898.90M | 1,850.78M | 1,880.58M | 2,001.30M | 2,024.40M | 2,082.31M | 2,115.23M | 1,293.09M | 890.73M | 883.25M | 891.42M | 922.46M | 977.72M | 1,006.64M | 1,027.46M | 1,058.71M | 1,214.23M | 1,445.92M | 1,656.33M | 1,694.81M | 1,740.27M | 1,825.45M | 1,814.67M | 1,850.42M |
|
Retained Earnings
|
| 170.47M | | 176.49M | 179.49M | 175.62M | 180.08M | 185.64M | 187.00M | 184.02M | 192.37M | 200.22M | 206.93M | 204.96M | 213.58M | 222.19M | 230.20M | 227.51M | 237.80M | 248.27M | 256.27M | 256.75M | 270.63M | 263.63M | 256.04M | 243.62M | 245.97M | 245.88M | 249.42M | 297.20M | 352.07M | 359.89M | 385.05M | 386.51M | 400.42M | 413.57M | 427.93M | 430.01M | 443.29M | 472.54M | 507.46M | 534.44M | 591.30M | 644.73M | 600.93M | 592.92M | 592.32M | 589.10M | 586.37M | 580.55M | 582.62M | 584.41M | 586.00M | 584.07M | 798.76M | 785.89M | 778.99M | 769.00M | 758.39M | 747.85M | 736.93M |
|
Treasury Shares
|
| 0.09M | | -5.00 | -5.00 | 0.15M | 0.01M | 0.01M | 0.01M | 0.43M | 0.01M | 0.02M | 0.07M | 0.43M | 0.05M | 0.06M | 0.06M | 0.44M | 0.03M | 0.04M | 0.05M | 0.41M | 0.16M | 0.18M | 0.20M | 0.20M | 0.04M | 0.06M | 0.20M | | | | | | | | | 0.20M | | | | | | | | 0.34M | | | | 0.65M | 0.82M | 0.84M | 0.84M | 0.82M | 0.91M | 0.89M | 0.84M | 0.88M | 1.25M | 1.25M | 1.24M |