|
Cash & Equivalents
|
93.13M | 81.92M | 111.72M | 188.38M | 183.00M | 208.62M | 478.24M | 548.37M | 367.00M | 212.00M | 200.00M | 276.00M | 351.00M | 319.00M | 587.00M | 491.00M | 455.00M | 505.00M | 583.00M | 567.00M | 614.00M | 653.00M | 766.00M | 611.00M | 612.00M | 731.00M | 887.00M | 750.00M | 673.00M | 635.00M | 666.00M | 663.00M | 655.00M | 771.00M | 901.00M | 838.00M | 319.00M | 798.00M | 698.00M | 446.00M | 418.00M | 674.00M | 775.00M | 682.00M | 723.00M | 781.00M | 1,050.00M | 1,070.00M | 1,021.00M | 1,132.00M | 1,141.00M | 1,124.00M | 1,100.00M | 1,200.00M | 1,200.00M | 1,112.00M | 1,100.00M | 1,200.00M | 1,212.00M | 1,218.00M | 1,035.00M |
|
Short-term Investments
|
20.30M | | | | | | | | 118.97M | 194.28M | 196.04M | 156.00M | 131.00M | 142.00M | 51.00M | 85.00M | 108.00M | 118.00M | 128.00M | 119.00M | 47.00M | 39.00M | 87.00M | 116.00M | 118.00M | 15.00M | 17.00M | 13.00M | 35.00M | 15.00M | 12.00M | | 15.00M | 40.00M | 65.00M | 95.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
113.43M | 81.92M | 111.72M | 188.38M | 183.00M | 208.62M | 478.24M | 548.37M | 485.97M | 406.28M | 396.04M | 432.00M | 482.00M | 461.00M | 638.00M | 576.00M | 563.00M | 623.00M | 711.00M | 686.00M | 661.00M | 692.00M | 853.00M | 727.00M | 730.00M | 746.00M | 904.00M | 763.00M | 708.00M | 650.00M | 678.00M | 663.00M | 670.00M | 811.00M | 966.00M | 933.00M | 319.00M | 798.00M | 698.00M | 446.00M | 418.00M | 674.00M | 775.00M | 682.00M | 723.00M | 781.00M | 1,050.00M | 1,070.00M | 1,021.00M | 1,132.00M | 1,141.00M | 1,124.00M | 1,100.00M | 1,200.00M | 1,200.00M | 1,112.00M | 1,100.00M | 1,200.00M | 1,212.00M | 1,218.00M | 1,035.00M |
|
Receivables - Net
|
51.15M | | | | 67.94M | 98.58M | 96.87M | 103.08M | 81.46M | 113.32M | 137.98M | 111.14M | 113.00M | 151.00M | 185.00M | 180.00M | 151.00M | 229.00M | 243.00M | 224.00M | 180.00M | 244.00M | 230.00M | 221.00M | 189.00M | 232.00M | 252.00M | 254.00M | 230.00M | 281.00M | 300.00M | 237.00M | 212.00M | 236.00M | 270.00M | 218.00M | 183.00M | 159.00M | 74.00M | 91.00M | 83.00M | 97.00M | 159.00M | 198.00M | 142.00M | 180.00M | 246.00M | 205.00M | 205.00M | 210.00M | 240.00M | 234.00M | 192.00M | 248.00M | 253.00M | 243.00M | 207.00M | 263.00M | 284.00M | 258.00M | 209.00M |
|
Receivables - Other
|
| | | | 14.10M | 33.46M | 40.20M | 32.50M | 23.97M | 37.93M | 35.24M | 33.88M | 15.83M | | | | | | | | | | | | | | | | | 12.00M | 15.00M | 10.00M | 7.00M | 9.00M | 9.00M | 6.00M | 7.00M | 5.00M | 5.00M | 11.00M | 13.00M | 24.00M | 45.00M | 47.00M | 37.00M | 48.00M | 60.00M | 55.00M | 32.00M | 35.00M | 29.00M | 20.00M | 15.00M | 25.00M | 26.00M | 23.00M | 20.00M | 34.00M | 37.00M | 32.00M | 29.00M |
|
Receivables
|
51.15M | | | | 82.04M | 132.04M | 137.07M | 135.58M | 105.43M | 151.25M | 173.22M | 145.02M | 128.83M | 151.00M | 185.00M | 180.00M | 151.00M | 229.00M | 243.00M | 224.00M | 180.00M | 244.00M | 230.00M | 221.00M | 189.00M | 232.00M | 252.00M | 254.00M | 230.00M | 293.00M | 315.00M | 247.00M | 219.00M | 245.00M | 279.00M | 224.00M | 190.00M | 164.00M | 79.00M | 102.00M | 96.00M | 121.00M | 204.00M | 245.00M | 179.00M | 228.00M | 306.00M | 260.00M | 237.00M | 245.00M | 269.00M | 254.00M | 207.00M | 273.00M | 279.00M | 266.00M | 227.00M | 297.00M | 321.00M | 290.00M | 238.00M |
|
Current Deferred Tax Assets
|
7.95M | | | | 6.49M | 6.50M | 6.49M | 6.65M | 5.97M | 5.94M | 7.03M | 5.79M | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.27M | | | | 6.28M | 8.16M | 8.65M | 8.93M | 10.37M | 11.28M | 17.06M | 13.99M | 35.00M | 16.00M | 32.00M | 36.00M | 23.00M | 42.00M | 34.00M | 33.00M | 24.00M | 28.00M | 24.00M | 18.00M | 31.00M | 25.00M | 24.00M | 25.00M | 25.00M | 52.00M | 62.00M | 26.00M | 33.00M | 35.00M | 35.00M | 30.00M | 27.00M | 29.00M | 26.00M | 26.00M | 22.00M | 24.00M | 25.00M | 28.00M | 26.00M | 33.00M | 34.00M | 38.00M | 44.00M | 49.00M | 46.00M | 43.00M | 38.00M | 48.00M | 65.00M | 62.00M | 49.00M | 67.00M | 51.00M | 48.00M | 47.00M |
|
Current Assets
|
176.80M | | | | 278.32M | 355.32M | 630.42M | 699.58M | 632.49M | 583.82M | 611.47M | 647.75M | 630.00M | 645.00M | 855.00M | 792.00M | 737.00M | 894.00M | 1,012.00M | 943.00M | 865.00M | 964.00M | 1,107.00M | 966.00M | 950.00M | 1,003.00M | 1,180.00M | 1,042.00M | 993.00M | 983.00M | 1,040.00M | 926.00M | 915.00M | 1,082.00M | 1,271.00M | 1,181.00M | 533.00M | 1,012.00M | 853.00M | 613.00M | 573.00M | 845.00M | 1,006.00M | 960.00M | 940.00M | 1,043.00M | 1,337.00M | 1,309.00M | 1,270.00M | 1,439.00M | 1,478.00M | 1,401.00M | 1,297.00M | 1,511.00M | 1,539.00M | 1,463.00M | 1,320.00M | 1,484.00M | 1,547.00M | 1,524.00M | 1,291.00M |
|
Construction in Progress
|
| | | | | | | | | | | | 8.00M | 22.00M | 40.00M | 55.00M | 86.00M | 110.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
30.74M | | | | 34.75M | 37.76M | 38.83M | 41.13M | 43.80M | 46.74M | 54.60M | 64.55M | 82.00M | 114.00M | 141.00M | 161.00M | 195.00M | 226.00M | 247.00M | 247.00M | 247.00M | 252.00M | 256.00M | 262.00M | 260.00M | 262.00M | 266.00M | 266.00M | 263.00M | 261.00M | 258.00M | 256.00M | 253.00M | | 262.00M | 265.00M | 270.00M | 268.00M | 259.00M | 250.00M | 240.00M | 229.00M | 225.00M | 220.00M | 215.00M | 209.00M | 201.00M | 195.00M | 194.00M | 194.00M | 194.00M | 193.00M | 191.00M | 189.00M | 189.00M | 197.00M | 200.00M | 204.00M | 214.00M | 213.00M | 210.00M |
|
Long-Term Investments
|
| | | | | | | | 99.25M | 190.88M | 219.87M | 163.53M | 188.00M | 284.00M | 83.00M | 38.00M | 31.00M | 19.00M | 35.00M | 44.00M | 37.00M | 17.00M | 38.00M | 29.00M | 16.00M | 3.00M | 4.00M | 6.00M | 27.00M | 5.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
460.61M | | | | 466.89M | 468.17M | 467.09M | 468.69M | 472.00M | 469.37M | 502.01M | 500.69M | 502.00M | 502.00M | 607.00M | 728.00M | 734.00M | 720.00M | 743.00M | 735.00M | 732.00M | 737.00M | 733.00M | 744.00M | 736.00M | 741.00M | 750.00M | 756.00M | 758.00M | 763.00M | 763.00M | 760.00M | 756.00M | 754.00M | 754.00M | 746.00M | 840.00M | 826.00M | 837.00M | 843.00M | 862.00M | 852.00M | 855.00M | 846.00M | 843.00M | 839.00M | 820.00M | 803.00M | 822.00M | 825.00M | 824.00M | 817.00M | 829.00M | 822.00M | 822.00M | 834.00M | 814.00M | 825.00M | 843.00M | 843.00M | 844.00M |
|
Intangibles
|
50.09M | | | | 26.70M | 42.42M | 40.54M | 39.40M | 28.20M | 36.81M | 52.12M | 51.01M | 52.00M | 50.00M | 113.00M | 200.00M | 214.00M | 196.00M | 199.00M | 186.00M | 176.00M | 172.00M | 169.00M | 178.00M | 167.00M | 161.00M | 156.00M | 150.00M | 142.00M | 136.00M | 138.00M | 129.00M | 118.00M | 109.00M | 102.00M | 92.00M | 110.00M | 101.00M | 95.00M | 91.00M | 86.00M | 80.00M | 74.00M | 69.00M | 65.00M | 62.00M | 58.00M | 55.00M | 51.00M | 49.00M | 47.00M | 45.00M | 43.00M | 40.00M | 39.00M | 37.00M | 36.00M | 35.00M | 35.00M | 34.00M | 33.00M |
|
Goodwill & Intangibles
|
510.70M | | | | 493.59M | 510.59M | 507.62M | 508.08M | 500.20M | 506.18M | 554.14M | 551.69M | 554.00M | 552.00M | 720.00M | 928.00M | 948.00M | 916.00M | 942.00M | 921.00M | 908.00M | 909.00M | 902.00M | 922.00M | 903.00M | 902.00M | 906.00M | 906.00M | 900.00M | 899.00M | 901.00M | 889.00M | 874.00M | 863.00M | 856.00M | 838.00M | 950.00M | 927.00M | 932.00M | 934.00M | 948.00M | 932.00M | 929.00M | 915.00M | 908.00M | 901.00M | 878.00M | 858.00M | 873.00M | 874.00M | 871.00M | 862.00M | 872.00M | 862.00M | 861.00M | 871.00M | 850.00M | 860.00M | 878.00M | 877.00M | 877.00M |
|
Long-Term Deferred Tax
|
| | | | 28.32M | | | | 36.05M | 0.68M | 1.05M | 4.22M | 46.00M | 1.00M | | | 1.00M | | | | 25.00M | | | 44.00M | 42.00M | 37.00M | 47.00M | 58.00M | 16.00M | 18.00M | 21.00M | 28.00M | 27.00M | 20.00M | 1.00M | 2.00M | 7.00M | 7.00M | 6.00M | 5.00M | 10.00M | 33.00M | 39.00M | 37.00M | 54.00M | 54.00M | 40.00M | 51.00M | 78.00M | 70.00M | 87.00M | 86.00M | 86.00M | 78.00M | 95.00M | 110.00M | 101.00M | 100.00M | 116.00M | 123.00M | 137.00M |
|
Other Non-Current Assets
|
4.64M | | | | 11.89M | 10.76M | 10.38M | 10.48M | 13.27M | 13.38M | 14.46M | 16.41M | 19.00M | 19.00M | 32.00M | 37.00M | 37.00M | 39.00M | 41.00M | 43.00M | 46.00M | 72.00M | 82.00M | 54.00M | 67.00M | 67.00M | 69.00M | 70.00M | 73.00M | 74.00M | 82.00M | 93.00M | 86.00M | 100.00M | 101.00M | 106.00M | 95.00M | 92.00M | 95.00M | 94.00M | 104.00M | 104.00M | 104.00M | 99.00M | 94.00M | 90.00M | 88.00M | 90.00M | 93.00M | 50.00M | 49.00M | 44.00M | 44.00M | 45.00M | 45.00M | 43.00M | 43.00M | 44.00M | 45.00M | 44.00M | 47.00M |
|
Non-Current Assets
|
546.09M | | | | 557.56M | 559.11M | 556.83M | 559.70M | 666.70M | 757.85M | 844.11M | 800.40M | 843.00M | 970.00M | 976.00M | 1,164.00M | 1,211.00M | 1,200.00M | 1,265.00M | 1,255.00M | 1,263.00M | 1,250.00M | 1,278.00M | 1,311.00M | 1,288.00M | 1,271.00M | 1,292.00M | 1,306.00M | 1,279.00M | 1,257.00M | 1,264.00M | 1,266.00M | 1,252.00M | 1,313.00M | 1,295.00M | 1,287.00M | 1,451.00M | 1,415.00M | 1,396.00M | 1,383.00M | 1,396.00M | 1,387.00M | 1,381.00M | 1,352.00M | 1,349.00M | 1,329.00M | 1,275.00M | 1,256.00M | 1,299.00M | 1,245.00M | 1,256.00M | 1,235.00M | 1,240.00M | 1,227.00M | 1,240.00M | 1,270.00M | 1,241.00M | 1,272.00M | 1,320.00M | 1,321.00M | 1,334.00M |
|
Assets
|
722.89M | | | | 835.89M | 914.43M | 1,187.25M | 1,259.28M | 1,299.19M | 1,341.68M | 1,455.59M | 1,448.15M | 1,473.00M | 1,615.00M | 1,831.00M | 1,956.00M | 1,948.00M | 2,094.00M | 2,277.00M | 2,198.00M | 2,128.00M | 2,214.00M | 2,385.00M | 2,277.00M | 2,238.00M | 2,274.00M | 2,472.00M | 2,348.00M | 2,272.00M | 2,240.00M | 2,304.00M | 2,192.00M | 2,167.00M | 2,395.00M | 2,566.00M | 2,468.00M | 1,984.00M | 2,427.00M | 2,249.00M | 1,996.00M | 1,969.00M | 2,232.00M | 2,387.00M | 2,312.00M | 2,289.00M | 2,372.00M | 2,612.00M | 2,565.00M | 2,569.00M | 2,684.00M | 2,734.00M | 2,636.00M | 2,537.00M | 2,738.00M | 2,779.00M | 2,733.00M | 2,561.00M | 2,756.00M | 2,867.00M | 2,845.00M | 2,625.00M |
|
Accounts Payables
|
6.77M | | | | 5.90M | 23.81M | 28.41M | 20.42M | 12.80M | 10.76M | 9.15M | 11.98M | 10.00M | 11.00M | 27.00M | 18.00M | 19.00M | 26.00M | 38.00M | 17.00M | 10.00M | 15.00M | 25.00M | 11.00M | 14.00M | 12.00M | 7.00M | 15.00M | 8.00M | 7.00M | 10.00M | 22.00M | 15.00M | 11.00M | 13.00M | 16.00M | 11.00M | 34.00M | 13.00M | 14.00M | 18.00M | 13.00M | 15.00M | 22.00M | 27.00M | 12.00M | 50.00M | 67.00M | 39.00M | 34.00M | 47.00M | 70.00M | 28.00M | 60.00M | 39.00M | 75.00M | 49.00M | 61.00M | 80.00M | 65.00M | 23.00M |
|
Notes Payables
|
1.78M | | | | 26.73M | 25.00M | 30.00M | 35.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 78.00M | 40.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 76.00M | 80.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 9.00M | 353.00M | 353.00M | 353.00M |
|
Payables
|
8.55M | | | | 32.64M | 48.81M | 58.41M | 55.42M | 52.80M | 50.76M | 49.15M | 51.98M | 50.00M | 51.00M | 67.00M | 58.00M | 97.00M | 66.00M | 39.00M | 18.00M | 11.00M | 16.00M | 26.00M | 87.00M | 94.00M | 19.00M | 14.00M | 22.00M | 15.00M | 14.00M | 10.00M | 22.00M | 15.00M | 11.00M | 13.00M | 16.00M | 11.00M | 34.00M | 13.00M | 14.00M | 18.00M | 13.00M | 15.00M | 22.00M | 27.00M | 12.00M | 50.00M | 67.00M | 39.00M | 34.00M | 47.00M | 70.00M | 28.00M | 60.00M | 39.00M | 80.00M | 54.00M | 70.00M | 433.00M | 418.00M | 376.00M |
|
Accumulated Expenses
|
38.13M | | | | 31.07M | 37.52M | 45.48M | 47.66M | 63.24M | 55.79M | 81.84M | 95.17M | 86.00M | 81.00M | 105.00M | 134.00M | 114.00M | 115.00M | 148.00M | 129.00M | 123.00M | 134.00M | 153.00M | 126.00M | 127.00M | 122.00M | 165.00M | 128.00M | 148.00M | 150.00M | 163.00M | 154.00M | 151.00M | 155.00M | 181.00M | 184.00M | 203.00M | 146.00M | 141.00M | 148.00M | 160.00M | 155.00M | 207.00M | 179.00M | 181.00M | 199.00M | 213.00M | 215.00M | | 211.00M | 259.00M | 230.00M | 13.00M | 236.00M | 304.00M | 251.00M | 249.00M | 241.00M | 237.00M | 247.00M | 249.00M |
|
Other Accumulated Expenses
|
| | | | | | | | 15.10M | | 23.45M | 25.59M | 22.00M | | | 39.00M | 41.00M | 48.00M | 57.00M | 40.00M | 33.00M | 43.00M | 52.00M | 39.00M | 37.00M | 46.00M | 54.00M | | 37.00M | | | | 46.00M | | | | 62.00M | 70.00M | 59.00M | 58.00M | 53.00M | | 55.00M | | 51.00M | 58.00M | 59.00M | 64.00M | 54.00M | 68.00M | 66.00M | 66.00M | 53.00M | 56.00M | 64.00M | 58.00M | 62.00M | 68.00M | 62.00M | 60.00M | 48.00M |
|
Short term Debt
|
| | | | | | 30.00M | 35.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 78.00M | 40.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 76.00M | 80.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 9.00M | 353.00M | 353.00M | 353.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 22.00M | 21.00M | | 19.00M | | 20.00M | 19.00M | 17.00M | 15.00M | 14.00M | 13.00M | 13.00M | 12.00M | 10.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | |
|
Current Taxes
|
65.03M | | | | 17.23M | 24.45M | 14.63M | 14.95M | 14.60M | 11.39M | 12.01M | 10.80M | 5.00M | 9.00M | 11.00M | 14.00M | 20.00M | 6.00M | 5.00M | | 9.00M | 10.00M | 11.00M | 16.00M | 10.00M | 6.00M | 8.00M | 4.00M | 5.00M | | | | 7.00M | | | | 14.00M | 4.00M | 3.00M | 1.00M | 1.00M | | 3.00M | | 3.00M | 2.00M | 2.00M | 11.00M | 16.00M | 126.00M | 26.00M | 26.00M | 6.00M | 161.00M | 43.00M | 52.00M | 23.00M | 25.00M | 21.00M | 27.00M | 12.00M |
|
Current Deferred Revenue
|
12.12M | | | | 19.39M | 27.01M | 26.97M | 30.01M | 31.56M | 35.20M | 42.42M | 44.09M | 44.00M | 63.00M | 109.00M | 115.00M | 93.00M | 148.00M | 242.00M | 142.00M | 105.00M | 179.00M | 288.00M | 152.00M | 128.00M | 218.00M | 344.00M | 203.00M | 60.00M | 269.00M | 354.00M | 204.00M | 63.00M | 101.00M | 98.00M | 72.00M | 62.00M | 60.00M | 38.00M | 31.00M | 28.00M | 38.00M | 49.00M | 39.00M | 36.00M | 59.00M | 70.00M | 51.00M | 44.00M | 81.00M | 87.00M | 64.00M | 49.00M | 82.00M | 86.00M | 61.00M | 47.00M | 82.00M | 85.00M | 65.00M | 53.00M |
|
Total Current Liabilities
|
142.69M | | | | 126.53M | 157.42M | 169.84M | 177.53M | 195.64M | 174.45M | 241.30M | 256.81M | 243.00M | 293.00M | 386.00M | 417.00M | 381.00M | 452.00M | 522.00M | 356.00M | 312.00M | 432.00M | 575.00M | 450.00M | 423.00M | 452.00M | 621.00M | 422.00M | 372.00M | 534.00M | 631.00M | 453.00M | 393.00M | 530.00M | 638.00M | 468.00M | 435.00M | 311.00M | 249.00M | 231.00M | 242.00M | 277.00M | 444.00M | 363.00M | 357.00M | 467.00M | 656.00M | 573.00M | 533.00M | 763.00M | 854.00M | 719.00M | 572.00M | 892.00M | 916.00M | 792.00M | 628.00M | 783.00M | 1,249.00M | 1,150.00M | 998.00M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 67.00M | | 81.00M | 83.00M | 84.00M | | | | 84.00M | | | | 84.00M | | | | 83.00M | | | | 78.00M | | | | 71.00M | 70.00M | 68.00M | 66.00M | 65.00M | 63.00M | 61.00M | 60.00M | 58.00M | 56.00M | 55.00M | 53.00M | 51.00M | 49.00M | 47.00M | 46.00M | 43.00M | 42.00M | 40.00M | 38.00M | 36.00M |
|
Non-Current Debt
|
| | | | 380.00M | 370.00M | 360.00M | 350.00M | 340.00M | 330.00M | 320.00M | 310.00M | 300.00M | 290.00M | 280.00M | 270.00M | 259.00M | 250.00M | 287.00M | 287.00M | 200.00M | 110.00M | 91.00M | 20.00M | 91.00M | 210.00M | 260.00M | 265.00M | 230.00M | 7.00M | | | | | | | | 700.00M | 700.00M | 490.00M | 491.00M | 831.00M | 832.00M | 832.00M | 833.00M | 834.00M | 835.00M | 836.00M | 836.00M | 837.00M | 838.00M | 839.00M | 493.00M | 840.00M | 841.00M | 832.00M | 831.00M | 1,167.00M | 822.00M | 821.00M | 819.00M |
|
Minority Interest
|
9.18M | | | | 13.02M | | | 14.64M | 13.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
28.89M | | | | 37.83M | 16.11M | 14.77M | 13.40M | 40.60M | 6.96M | 8.06M | 10.26M | 13.00M | 15.00M | 28.00M | 49.00M | 29.00M | 39.00M | 49.00M | 42.00M | 15.00M | 16.00M | 18.00M | 20.00M | 12.00M | 13.00M | 15.00M | 16.00M | 14.00M | 16.00M | 19.00M | 20.00M | 21.00M | 22.00M | 12.00M | 8.00M | 8.00M | 16.00M | 13.00M | 10.00M | 10.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 67.00M | 66.00M | 64.00M | | | | 46.00M | 41.00M | 37.00M | 33.00M | 29.00M | 25.00M | 20.00M | 16.00M | 15.00M | 13.00M | 10.00M | 7.00M | 6.00M | 14.00M | 13.00M | 13.00M | 11.00M | 29.00M | 33.00M | 31.00M | 29.00M |
|
Other Non-Current Liabilities
|
6.34M | | | | 15.95M | 16.20M | 15.67M | 15.07M | 25.56M | 30.00M | 34.26M | 42.27M | 52.00M | 73.00M | 111.00M | 134.00M | 154.00M | 174.00M | 178.00M | 187.00M | 189.00M | 192.00M | 196.00M | 207.00M | 210.00M | 215.00M | 222.00M | 228.00M | 293.00M | 300.00M | 307.00M | 277.00M | 282.00M | 336.00M | 341.00M | 344.00M | 238.00M | 373.00M | 375.00M | 357.00M | 223.00M | 226.00M | 225.00M | 222.00M | 215.00M | 215.00M | 243.00M | 266.00M | 265.00M | 206.00M | 195.00M | 194.00M | 197.00M | 117.00M | 104.00M | 105.00M | 104.00M | 91.00M | 95.00M | 97.00M | 97.00M |
|
Total Non-Current Liabilities
|
40.57M | | | | 411.96M | 402.30M | 390.44M | 378.47M | 546.66M | 511.41M | 569.36M | 577.07M | 556.00M | 598.00M | 694.00M | 736.00M | 669.00M | 741.00M | 858.00M | 685.00M | 527.00M | 558.00M | 684.00M | 490.00M | 526.00M | 675.00M | 896.00M | 703.00M | 616.00M | 550.00M | 650.00M | 473.00M | 414.00M | 552.00M | 650.00M | 476.00M | 585.00M | 1,027.00M | 962.00M | 731.00M | 860.00M | 1,221.00M | 1,383.00M | 1,296.00M | 1,285.00M | 1,390.00M | 1,573.00M | 1,486.00M | 1,443.00M | 1,670.00M | 1,758.00M | 1,619.00M | 1,469.00M | 1,796.00M | 1,818.00M | 1,684.00M | 1,514.00M | 2,022.00M | 2,145.00M | 2,041.00M | 1,883.00M |
|
Total Liabilities
|
183.26M | | | | 538.49M | 559.72M | 560.28M | 555.99M | 572.23M | 541.42M | 603.63M | 619.35M | 608.00M | 671.00M | 805.00M | 870.00M | 823.00M | 915.00M | 1,036.00M | 872.00M | 716.00M | 750.00M | 880.00M | 697.00M | 736.00M | 890.00M | 1,118.00M | 931.00M | 909.00M | 850.00M | 957.00M | 750.00M | 696.00M | 888.00M | 991.00M | 820.00M | 823.00M | 1,400.00M | 1,337.00M | 1,088.00M | 1,083.00M | 1,447.00M | 1,608.00M | 1,518.00M | 1,500.00M | 1,605.00M | 1,816.00M | 1,752.00M | 1,708.00M | 1,876.00M | 1,953.00M | 1,813.00M | 1,666.00M | 1,913.00M | 1,922.00M | 1,789.00M | 1,618.00M | 2,113.00M | 2,240.00M | 2,138.00M | 1,980.00M |
|
Total Debt
|
| | | | 380.00M | 370.00M | 390.00M | 385.00M | 380.00M | 370.00M | 360.00M | 350.00M | 340.00M | 330.00M | 320.00M | 310.00M | 337.00M | 290.00M | 288.00M | 288.00M | 201.00M | 111.00M | 92.00M | 96.00M | 171.00M | 217.00M | 267.00M | 272.00M | 237.00M | 14.00M | | | | | | | | 700.00M | 700.00M | 490.00M | 491.00M | 831.00M | 832.00M | 832.00M | 833.00M | 834.00M | 835.00M | 836.00M | 836.00M | 837.00M | 838.00M | 839.00M | 493.00M | 840.00M | 841.00M | 837.00M | 836.00M | 1,176.00M | 1,175.00M | 1,174.00M | 1,172.00M |
|
Common Equity
|
539.63M | | | | 294.00M | 354.71M | 626.97M | 688.64M | 727.00M | 800.26M | 851.96M | 828.81M | 865.00M | 944.00M | 1,026.00M | 1,086.00M | 1,125.00M | 1,179.00M | 1,241.00M | 1,326.00M | 1,412.00M | 1,464.00M | 1,505.00M | 1,580.00M | 1,502.00M | 1,384.00M | 1,354.00M | 1,417.00M | 1,363.00M | 1,390.00M | 1,347.00M | 1,442.00M | 1,471.00M | 1,507.00M | 1,575.00M | 1,648.00M | 1,161.00M | 1,027.00M | 912.00M | 908.00M | 886.00M | 785.00M | 779.00M | 794.00M | 789.00M | 767.00M | 796.00M | 813.00M | 861.00M | 808.00M | 781.00M | 823.00M | 871.00M | 825.00M | 857.00M | 944.00M | 943.00M | 643.00M | 627.00M | 707.00M | 645.00M |
|
Shareholder's Equity
|
539.63M | | | | 294.00M | 354.71M | 626.97M | 688.64M | 727.00M | 800.26M | 851.96M | 828.81M | 865.00M | 944.00M | 1,026.00M | 1,086.00M | 1,125.00M | 1,179.00M | 1,241.00M | 1,326.00M | 1,412.00M | 1,464.00M | 1,505.00M | 1,580.00M | 1,502.00M | 1,384.00M | 1,354.00M | 1,417.00M | 1,363.00M | 1,390.00M | 1,347.00M | 1,442.00M | 1,471.00M | 1,507.00M | 1,575.00M | 1,648.00M | 1,161.00M | 1,027.00M | 912.00M | 908.00M | 886.00M | 785.00M | 779.00M | 794.00M | 789.00M | 767.00M | 796.00M | 813.00M | 861.00M | 808.00M | 781.00M | 823.00M | 871.00M | 825.00M | 857.00M | 944.00M | 943.00M | 643.00M | 627.00M | 707.00M | 645.00M |
|
Liabilities and Shareholders Equity
|
722.89M | | | | 835.89M | 914.43M | 1,187.25M | 1,259.28M | 1,299.19M | 1,341.68M | 1,455.59M | 1,448.15M | 1,473.00M | 1,615.00M | 1,831.00M | 1,956.00M | 1,948.00M | 2,094.00M | 2,277.00M | 2,198.00M | 2,128.00M | 2,214.00M | 2,385.00M | 2,277.00M | 2,238.00M | 2,274.00M | 2,472.00M | 2,348.00M | 2,272.00M | 2,240.00M | 2,304.00M | 2,192.00M | 2,167.00M | 2,395.00M | 2,566.00M | 2,468.00M | 1,984.00M | 2,427.00M | 2,249.00M | 1,996.00M | 1,969.00M | 2,232.00M | 2,387.00M | 2,312.00M | 2,289.00M | 2,372.00M | 2,612.00M | 2,565.00M | 2,569.00M | 2,684.00M | 2,734.00M | 2,636.00M | 2,537.00M | 2,738.00M | 2,779.00M | 2,733.00M | 2,561.00M | 2,756.00M | 2,867.00M | 2,845.00M | 2,625.00M |
|
Treasury Shares
|
| | | | 0.93M | | 0.69M | 0.65M | | 0.99M | 0.68M | 2.08M | 2.12M | 2.12M | 2.12M | 2.12M | | 2.19M | 2.19M | 2.19M | 1.75M | 2.14M | 1.60M | 1.74M | 2.86M | 6.93M | 6.08M | 9.47M | 5.80M | 9.73M | 2.58M | 2.58M | 12.06M | | | 12.06M | 2.06M | 4.71M | 4.71M | 18.84M | 4.71M | | | 18.84M | 18.84M | 18.84M | 18.84M | 18.84M | -18.84M | 18.84M | 23.57M | 4.72M | 4.72M | -24.89M | -26.26M | 26.26M | 26.26M | -26.26M | -2.81M | 2.81M | 6.11M |
|
Retained Earnings
|
-1.93M | | | | 2.37M | 50.48M | 103.50M | 162.86M | 196.44M | 258.74M | 325.73M | 381.61M | 402.00M | 470.00M | 538.00M | 592.00M | 628.00M | 691.00M | 749.00M | 823.00M | 826.00M | 853.00M | 888.00M | 944.00M | 945.00M | 958.00M | 985.00M | 1,010.00M | 926.00M | 935.00M | 966.00M | 1,035.00M | -1.00M | 1,072.00M | 1,106.00M | 1,156.00M | 3.00M | 662.00M | 509.00M | 461.00M | -3.00M | 309.00M | 269.00M | 270.00M | 241.00M | 207.00M | 238.00M | 263.00M | 261.00M | 188.00M | 212.00M | 239.00M | 271.00M | 212.00M | 236.00M | 275.00M | 276.00M | 265.00M | 301.00M | 354.00M | 316.00M |