|
Cash & Equivalents
|
91.15M | 83.96M | 114.89M | 109.42M | 133.90M | 131.48M | 159.15M | 119.39M | 189.71M | 194.29M | 169.81M | 156.37M | 172.76M | 170.58M | 170.38M | 164.49M | 170.55M | 150.62M | 144.90M | 158.02M | 120.38M | 97.78M | 87.61M | 77.32M | 65.71M | | 86.17M | 60.30M | 75.42M | 55.33M | 61.31M | 55.26M | 66.47M | 77.91M | 78.84M | 74.44M | 81.59M | 71.26M | 93.88M | 78.24M | 89.05M | 75.52M | 85.48M | 82.41M | 520.37M | 482.25M | 135.32M | 132.91M | 144.21M | 174.74M | 148.85M | 158.21M | 156.83M | 163.20M | 172.27M | 153.44M | 151.38M | 114.78M | 151.58M | 172.75M | 91.51M | 79.78M | 96.93M | 84.99M | 85.14M | 82.56M | 73.51M |
|
Short-term Investments
|
304.03M | 605.54M | 281.52M | 8.10M | 271.53M | 6.05M | 271.00M | | | | | | | 5.59M | 12.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
395.18M | 689.50M | 396.41M | 117.53M | 405.42M | 137.53M | 430.16M | 119.39M | 189.71M | 194.29M | 169.81M | 156.37M | 172.76M | 176.17M | 182.51M | 164.49M | 170.55M | 150.62M | 144.90M | 158.02M | 120.38M | 97.78M | 87.61M | 77.32M | 65.71M | | 86.17M | 60.30M | 75.42M | 55.33M | 61.31M | 55.26M | 66.47M | 77.91M | 78.84M | 74.44M | 81.59M | 71.26M | 93.88M | 78.24M | 89.05M | 75.52M | 85.48M | 82.41M | 520.37M | 482.25M | 135.32M | 132.91M | 144.21M | 174.74M | 148.85M | 158.21M | 156.83M | 163.20M | 172.27M | 153.44M | 151.38M | 114.78M | 151.58M | 172.75M | 91.51M | 79.78M | 96.93M | 84.99M | 85.14M | 82.56M | 73.51M |
|
Receivables - Net
|
| | | 216.61M | | | | 233.71M | 224.66M | 239.54M | 265.60M | 247.19M | 244.21M | 243.36M | 244.18M | 254.84M | 245.84M | 244.82M | 245.08M | 239.91M | 249.35M | 251.44M | 266.85M | 279.86M | 295.72M | 259.83M | 258.23M | 23.95M | 286.17M | 261.57M | 256.04M | 28.08M | 272.83M | 288.04M | 304.49M | 392.82M | 344.25M | 315.76M | 301.77M | 49.24M | 6.75M | 36.90M | 312.13M | 4.32M | 313.64M | 353.29M | 338.26M | 58.96M | 72.00M | 64.30M | 74.50M | 36.47M | 88.70M | 95.10M | 384.79M | 38.54M | 405.08M | 402.66M | 379.75M | 397.12M | 85.11M | 381.69M | 430.09M | 452.57M | 440.19M | 420.27M | 424.45M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | | | | 57.58M | | | | 51.53M | | | | 43.68M | | | | 63.45M | | | | 49.18M | | | | 56.92M | | | | 50.20M | | | |
|
Receivables
|
| | | 216.61M | | | | 233.71M | 224.66M | 239.54M | 265.60M | 247.19M | 244.21M | 243.36M | 244.18M | 254.84M | 245.84M | 244.82M | 245.08M | 239.91M | 249.35M | 251.44M | 266.85M | 279.86M | 295.72M | 259.83M | 258.23M | 23.95M | 286.17M | 261.57M | 256.04M | 28.08M | 272.83M | 288.04M | 304.49M | 416.13M | 344.25M | 315.76M | 301.77M | 106.83M | 6.75M | 36.90M | 312.13M | 55.85M | 313.64M | 353.29M | 338.26M | 102.64M | 72.00M | 64.30M | 74.50M | 99.92M | 88.70M | 95.10M | 384.79M | 87.72M | 405.08M | 402.66M | 379.75M | 454.03M | 85.11M | 381.69M | 430.09M | 502.77M | 440.19M | 420.27M | 424.45M |
|
Current Deferred Tax Assets
|
| | | 5.91M | | | | 8.77M | 9.28M | 13.09M | 20.18M | 22.99M | 19.89M | 23.69M | 15.63M | 14.17M | 5.41M | 8.93M | 8.67M | 11.90M | 13.28M | 11.73M | 9.94M | 22.50M | 22.78M | 22.14M | 27.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 39.14M | 10.72M | 6.16M | | 38.49M | 30.54M | 44.42M | 40.07M | 37.43M | 46.61M | 51.74M | 60.32M | 58.70M | 62.58M | 55.23M | 58.99M | 52.33M | 57.60M | 59.52M | 67.80M | 64.70M | 66.61M | 66.79M | 75.80M | 64.18M | 71.01M | 68.26M | 61.44M | 59.91M | 64.00M | 67.08M | 67.52M | 63.97M | 71.84M | 70.96M | 86.05M | 61.81M | 91.47M | 75.29M | 80.71M | 96.29M | 91.15M | 87.95M | 121.96M | 104.60M | 125.85M | 131.57M | 180.57M | 134.33M | 153.46M | 142.95M | 136.28M | 133.37M | 116.00M | 152.47M | 118.96M | 95.06M | 104.98M | 117.08M | 105.36M | 92.95M | 109.61M | 101.63M | 110.39M |
|
Current Assets
|
1.70M | 1.70M | 1.70M | 402.38M | | | | 424.22M | 480.33M | 517.66M | 524.49M | 478.28M | 489.33M | 501.69M | 510.38M | 503.54M | 500.28M | 469.39M | 467.01M | 469.55M | 449.36M | 431.28M | 439.50M | 445.48M | 455.46M | 444.65M | 450.39M | 415.07M | 441.32M | 397.54M | 397.46M | 433.73M | 423.94M | 449.70M | 468.21M | 541.41M | 517.66M | 480.51M | 502.97M | 526.48M | 522.65M | 512.48M | 515.61M | 549.83M | 958.11M | 958.85M | 632.37M | 656.80M | 663.86M | 707.06M | 733.97M | 697.99M | 752.69M | 740.83M | 741.09M | 749.97M | 721.04M | 721.14M | 662.13M | 681.20M | 617.48M | 603.42M | 653.07M | 652.30M | 655.24M | 627.71M | 635.62M |
|
Property, Plant & Equipment (Net)
|
| | | 127.00M | | | | 105.53M | 98.57M | 95.70M | 92.38M | 100.32M | 98.64M | 105.06M | 111.43M | 112.28M | 108.35M | 108.52M | 120.11M | 126.72M | 132.79M | 141.38M | 147.91M | 150.21M | 150.02M | 159.67M | 165.79M | 168.29M | 169.55M | 170.12M | 164.01M | 151.04M | 151.84M | 160.32M | 162.36M | 163.35M | 157.22M | 156.21M | 161.24M | 161.52M | 165.37M | 162.64M | 164.97M | 176.63M | 173.72M | 177.10M | 178.94M | 178.71M | 168.70M | 168.69M | 171.51M | 168.40M | 168.72M | 167.29M | 181.34M | 183.36M | 186.46M | 189.05M | 192.55M | 191.00M | 185.24M | 149.11M | 146.36M | 132.05M | 123.27M | 112.69M | 116.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.57M | | | 23.48M | 25.05M | 26.57M | 29.30M | 28.34M | 31.08M | | 35.27M | 33.31M | 33.27M | 32.24M | 34.93M | 34.49M |
|
Goodwill
|
| | | 45.25M | | | | 52.71M | 52.77M | 77.28M | 73.99M | 70.84M | 74.07M | 72.06M | 72.15M | 98.24M | 95.19M | 93.58M | 98.69M | 102.74M | 110.55M | 110.78M | 128.83M | 128.71M | 127.59M | 126.80M | 118.78M | 114.18M | 114.51M | 114.09M | 111.09M | 132.68M | 129.76M | 166.87M | 166.58M | 209.73M | 205.63M | 203.52M | 201.83M | 204.63M | 205.18M | 205.76M | 203.82M | 301.69M | 305.53M | 307.14M | 345.12M | 363.50M | 362.86M | 733.94M | 736.40M | 739.48M | 739.53M | 810.93M | 805.59M | 807.85M | 807.99M | 808.61M | 806.40M | 808.99M | 807.13M | 573.62M | 575.10M | 571.20M | 571.92M | 574.38M | 573.79M |
|
Intangibles
|
| | | | | | | | | | | | | | | 54.46M | | | | 54.81M | 56.39M | 54.19M | 61.83M | 59.91M | 56.53M | 53.04M | 53.56M | 51.22M | 49.95M | 46.84M | 33.99M | 30.79M | 29.66M | 60.74M | 61.78M | 93.08M | 88.71M | 87.32M | 82.90M | 80.91M | 78.53M | 75.59M | 72.09M | 115.60M | 112.31M | 108.20M | 112.04M | 112.06M | 107.53M | 227.55M | 218.56M | 212.35M | 202.61M | 252.94M | 242.89M | 233.91M | 225.02M | 216.17M | 206.80M | 198.43M | 189.81M | 181.34M | 173.23M | 164.81M | 157.10M | 149.55M | 141.45M |
|
Goodwill & Intangibles
|
| | | 45.25M | | | | 52.71M | 52.77M | 77.28M | 73.99M | 70.84M | 74.07M | 72.06M | 72.15M | 152.70M | 95.19M | 93.58M | 98.69M | 157.56M | 166.95M | 164.97M | 190.66M | 188.61M | 184.12M | 179.83M | 172.35M | 165.40M | 164.46M | 160.94M | 145.08M | 163.47M | 159.42M | 227.62M | 228.37M | 302.81M | 294.34M | 290.84M | 284.73M | 285.54M | 283.71M | 281.35M | 275.91M | 417.29M | 417.85M | 415.34M | 457.16M | 475.56M | 470.39M | 961.49M | 954.95M | 951.83M | 942.14M | 1,063.87M | 1,048.48M | 1,041.75M | 1,033.00M | 1,024.78M | 1,013.20M | 1,007.42M | 996.95M | 754.96M | 748.32M | 736.00M | 729.02M | 723.93M | 715.24M |
|
Long-Term Deferred Tax
|
| | | 36.53M | | | | 37.94M | 34.38M | 32.90M | 33.73M | 32.51M | 31.65M | 67.90M | 34.82M | 36.32M | 48.50M | 55.60M | 55.30M | 42.79M | 53.30M | 45.50M | 52.80M | 31.51M | 52.80M | 54.20M | 48.60M | 52.08M | 45.31M | 48.02M | 55.25M | 53.59M | 47.06M | 32.99M | 30.95M | 12.01M | 16.48M | 17.48M | 22.34M | 15.52M | 16.72M | 15.10M | 12.10M | 13.26M | 10.84M | 10.51M | 14.60M | 15.08M | 15.53M | 19.61M | 15.10M | 11.13M | 15.16M | 21.41M | 19.53M | 18.71M | 21.40M | 39.73M | 44.47M | 38.15M | 52.06M | 12.44M | 12.40M | 8.50M | 8.76M | 9.51M | 9.46M |
|
Other Non-Current Assets
|
| | | 20.97M | | 0.77M | | 17.24M | 42.30M | 58.48M | 56.47M | 28.48M | 74.80M | 72.14M | 74.70M | 46.78M | 98.98M | 91.44M | 103.76M | 45.73M | 41.45M | 44.22M | 39.00M | 36.66M | 44.85M | 47.03M | 45.52M | 42.49M | 45.25M | 45.53M | 45.48M | 47.52M | 57.88M | 59.49M | 59.63M | 59.16M | 49.17M | 43.49M | 67.33M | 65.44M | 65.00M | 70.55M | 67.17M | 68.97M | 59.19M | 62.48M | 61.39M | 69.44M | 65.05M | 74.05M | 70.77M | 77.27M | 75.98M | 72.06M | 70.94M | 67.73M | 78.83M | 84.84M | 96.70M | 101.57M | 108.77M | 99.86M | 101.77M | 101.49M | 100.73M | 100.80M | 100.87M |
|
Non-Current Assets
|
640.28M | 630.85M | 627.05M | 237.79M | | | | 236.41M | 230.16M | 266.12M | 258.63M | 268.70M | 281.79M | 283.26M | 295.22M | 348.09M | 347.21M | 341.24M | 371.36M | 372.79M | 382.58M | 385.36M | 421.81M | 406.99M | 409.02M | 418.55M | 407.83M | 428.25M | 424.57M | 424.61M | 409.82M | 412.58M | 416.21M | 480.42M | 481.31M | 537.33M | 517.20M | 508.01M | 535.63M | 528.03M | 665.99M | 666.86M | 666.26M | 826.96M | 806.66M | 808.14M | 844.65M | 859.61M | 831.79M | 1,330.57M | 1,310.16M | 1,298.82M | 1,298.99M | 1,424.36M | 1,413.95M | 1,403.99M | 1,414.88M | 1,450.17M | 1,506.06M | 1,504.39M | 1,497.58M | 1,189.20M | 1,173.22M | 1,101.08M | 1,071.00M | 1,067.32M | 1,046.03M |
|
Assets
|
641.98M | 632.55M | 628.75M | 640.17M | 639.43M | 621.74M | 626.26M | 660.62M | 710.49M | 783.78M | 783.13M | 746.98M | 771.12M | 784.95M | 805.60M | 851.63M | 847.50M | 810.64M | 838.37M | 842.34M | 831.94M | 816.64M | 861.31M | 852.48M | 864.48M | 863.21M | 858.22M | 843.33M | 865.89M | 822.15M | 807.29M | 846.30M | 840.15M | 930.12M | 949.52M | 1,078.74M | 1,034.86M | 988.53M | 1,038.61M | 1,054.51M | 1,188.64M | 1,179.34M | 1,181.87M | 1,376.79M | 1,764.77M | 1,766.99M | 1,477.02M | 1,516.41M | 1,495.65M | 2,037.63M | 2,044.13M | 1,996.80M | 2,051.68M | 2,165.19M | 2,155.04M | 2,153.96M | 2,135.92M | 2,171.31M | 2,168.19M | 2,185.60M | 2,115.05M | 1,792.62M | 1,826.29M | 1,753.38M | 1,726.24M | 1,695.03M | 1,681.65M |
|
Accounts Payables
|
25.34M | 23.87M | 19.16M | 17.62M | 28.69M | 21.30M | 16.15M | 23.60M | 19.40M | 23.64M | 21.40M | 27.55M | 20.79M | 29.96M | 25.05M | 23.49M | 20.22M | 23.51M | 35.72M | 32.03M | 40.70M | 28.68M | 34.15M | 37.02M | 31.79M | | 46.36M | 43.32M | 39.25M | 41.72M | 37.09M | 38.20M | 34.23M | 36.02M | 45.16M | 46.44M | 39.47M | 45.12M | 51.57M | 59.45M | 59.88M | 56.62M | 66.23M | 64.44M | 63.89M | 73.64M | 65.53M | 66.66M | 49.34M | 66.86M | 84.46M | 70.42M | 78.00M | 98.24M | 98.50M | 93.94M | 89.31M | 84.33M | 105.52M | 96.58M | 90.47M | 87.11M | 82.26M | 84.18M | 77.41M | 71.62M | 78.07M |
|
Payables
|
25.34M | 23.87M | 19.16M | 17.62M | 28.69M | 21.30M | 16.15M | 23.60M | 19.40M | 23.64M | 21.40M | 27.55M | 20.79M | 29.96M | 25.05M | 23.49M | 20.22M | 23.51M | 35.72M | 32.03M | 40.70M | 28.68M | 34.15M | 37.02M | 31.79M | | 46.36M | 43.32M | 39.25M | 41.72M | 37.09M | 38.20M | 34.23M | 36.02M | 45.16M | 46.44M | 39.47M | 45.12M | 51.57M | 59.45M | 59.88M | 56.62M | 66.23M | 64.44M | 63.89M | 73.64M | 65.53M | 66.66M | 49.34M | 66.86M | 84.46M | 70.42M | 78.00M | 98.24M | 98.50M | 93.94M | 89.31M | 84.33M | 105.52M | 96.58M | 90.47M | 87.11M | 82.26M | 84.18M | 77.41M | 71.62M | 78.07M |
|
Accumulated Expenses
|
| | | 67.11M | | | | 72.41M | 78.55M | 79.09M | 73.01M | 71.50M | 70.02M | 71.00M | 69.59M | 71.62M | 62.35M | 68.85M | 67.98M | 80.13M | 63.70M | 69.22M | 68.42M | 70.07M | 69.49M | 74.44M | 71.94M | 71.63M | 69.03M | 60.88M | 71.88M | 66.13M | 78.69M | 81.54M | 85.82M | 84.83M | 85.00M | 75.77M | 88.64M | 83.44M | 101.74M | 101.98M | 111.43M | 114.17M | 105.33M | 119.48M | 164.55M | 163.66M | 161.79M | 156.59M | 174.27M | 156.32M | 166.09M | 148.43M | 141.22M | 145.10M | 128.45M | 149.92M | 128.73M | 146.18M | 120.34M | 132.82M | 121.25M | 137.64M | 116.78M | 138.99M | 131.91M |
|
Other Accumulated Expenses
|
| | | 6.12M | | -0.48M | | 4.58M | 11.70M | 6.16M | 9.18M | 10.28M | 5.16M | 8.53M | 7.40M | 7.35M | 8.10M | 10.48M | 10.52M | 11.51M | 13.94M | 9.64M | 15.67M | 17.09M | 17.61M | 20.89M | 27.30M | 23.48M | 20.57M | 24.74M | 29.91M | 29.15M | 25.01M | 23.09M | 23.50M | 22.31M | 22.54M | 24.16M | 21.84M | 19.32M | 15.43M | 12.58M | 11.58M | 9.54M | 12.92M | 10.21M | 8.30M | 6.62M | 6.04M | 5.02M | 5.49M | 4.75M | 4.60M | 8.92M | 12.93M | 7.60M | 4.84M | 5.29M | 5.69M | 3.70M | 3.40M | 4.86M | 2.68M | 8.43M | 3.16M | 2.52M | 3.48M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.66M | 38.72M | 41.51M | 45.22M | 45.31M | 45.12M | 44.18M | 43.65M | 43.04M | 42.89M | 42.64M | 44.46M | 43.34M | 43.72M | 38.92M | 35.27M | 33.92M | 35.62M | 37.30M | 38.27M | 36.46M | 35.65M | 35.22M | 33.36M | 32.12M | 34.01M | 34.18M |
|
Current Taxes
|
| | | 20.33M | | | | 23.18M | 10.07M | 12.17M | 8.42M | 10.05M | 8.70M | 12.22M | 11.04M | 12.65M | 12.93M | 4.05M | 4.50M | 6.07M | 1.65M | 2.85M | 6.22M | 10.14M | 9.30M | 5.75M | 7.25M | 9.12M | 4.10M | 6.07M | 8.31M | 7.04M | 10.05M | 9.82M | 10.19M | 7.50M | 18.32M | 10.44M | 13.50M | 12.32M | 19.14M | 10.51M | 10.19M | 11.31M | 17.40M | 24.63M | 20.01M | 19.71M | 36.50M | 11.78M | 7.14M | 9.47M | 12.21M | 11.67M | 7.15M | 7.17M | 15.03M | 10.95M | 9.05M | 4.91M | 5.44M | 1.16M | 0.29M | 3.01M | 8.52M | 14.52M | 22.08M |
|
Current Deferred Revenue
|
| | | 13.16M | | | | 5.57M | 4.78M | 17.85M | 16.06M | 15.89M | 13.55M | 16.60M | 22.77M | 26.89M | 27.22M | 25.87M | 33.61M | 28.80M | 27.98M | 23.05M | 30.19M | 29.89M | 29.44M | 29.01M | 30.18M | 26.18M | 25.80M | 22.37M | 24.37M | 23.32M | 27.21M | 22.96M | 23.42M | 21.65M | 28.68M | 25.13M | 33.55M | 44.93M | 40.37M | 39.72M | 39.76M | 39.45M | 34.98M | 33.82M | 35.41M | 39.96M | 34.22M | 82.75M | 88.87M | 95.61M | 92.85M | 97.74M | 90.92M | 87.85M | 87.38M | 91.76M | 82.53M | 81.17M | 87.79M | 77.78M | 70.83M | 64.75M | 70.67M | 69.50M | 69.40M |
|
Curent Deferred Tax Liability
|
| | | 3.15M | | | | 2.23M | 1.86M | 1.68M | 1.71M | 0.91M | 1.83M | 1.75M | 2.00M | 0.34M | 0.32M | 0.35M | 0.30M | 0.59M | 0.04M | 0.04M | 0.03M | | 0.03M | 0.03M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
7.89M | 7.89M | 7.89M | 145.97M | | | | 172.25M | 160.20M | 173.69M | 157.54M | 170.01M | 149.82M | 184.00M | 161.57M | 172.93M | 157.72M | 160.31M | 179.00M | 190.79M | 188.22M | 161.91M | 188.90M | 198.63M | 190.63M | 202.21M | 224.04M | 206.91M | 196.00M | 178.00M | 197.76M | 180.03M | 202.71M | 199.26M | 219.98M | 201.78M | 224.93M | 202.25M | 242.97M | 235.42M | 304.90M | 322.87M | 358.31M | 363.29M | 380.40M | 344.79M | 404.11M | 396.17M | 402.95M | 410.21M | 484.14M | 444.40M | 471.88M | 461.36M | 462.20M | 411.36M | 435.36M | 451.24M | 422.80M | 403.03M | 384.21M | 387.66M | 338.65M | 353.94M | 334.30M | 355.29M | 363.14M |
|
Non-Current Debt
|
| | | | | | | | 79.50M | 118.00M | 130.30M | 64.00M | 85.00M | 78.00M | 88.00M | 108.00M | 115.00M | 110.00M | 118.00M | 100.00M | 100.00M | 100.00M | 115.00M | 100.00M | 126.00M | 115.00M | 115.00M | 100.00M | 133.00M | 135.00M | 129.00M | 217.30M | 182.00M | 257.00M | 255.00M | 344.00M | 302.50M | 289.00M | 272.50M | 282.00M | 242.00M | 228.00M | 199.00M | 290.00M | 700.00M | 700.00M | 325.00M | 385.00M | 339.00M | 834.00M | 805.00M | 791.00M | 803.00M | 930.00M | 955.00M | 960.00M | 930.00M | 915.00M | 964.00M | 995.00M | 953.00M | 930.00M | 1,025.00M | 975.00M | 964.00M | 882.50M | 882.50M |
|
Non-Current Deffered Revenue
|
| | | 13.99M | | | | 10.36M | 8.87M | 7.80M | 7.24M | 6.73M | 7.52M | 7.53M | 8.56M | 8.59M | 8.71M | 9.35M | 9.83M | 9.63M | 9.04M | 8.73M | 9.08M | 8.96M | 9.59M | 10.10M | 10.02M | 11.79M | 12.08M | 11.82M | 12.97M | 15.26M | 15.62M | 15.80M | 16.02M | 15.71M | 14.68M | 15.12M | 14.94M | 33.25M | | 31.33M | 26.19M | 23.14M | 19.66M | 20.80M | 21.17M | 23.86M | 25.78M | 27.83M | 28.22M | 30.01M | | | | 25.89M | | | | 31.00M | | | | 34.91M | | | |
|
Minority Interest
|
| | | 5.48M | | | | 11.09M | 11.05M | 11.14M | 10.91M | | 12.85M | 13.39M | 14.03M | 1.07M | 13.50M | 11.43M | 7.78M | 2.51M | 8.09M | 8.23M | 8.15M | 2.81M | 7.82M | 7.58M | 7.62M | 4.13M | 7.08M | 7.10M | 7.30M | 6.98M | 6.76M | 7.14M | 7.10M | 6.98M | 7.47M | 7.81M | 8.22M | 7.68M | 9.61M | 12.08M | 12.42M | 48.92M | 53.37M | 54.03M | 53.00M | 52.98M | 54.67M | 54.80M | 55.19M | 56.32M | 56.67M | 55.75M | 55.70M | 55.65M | 16.84M | 16.88M | 16.98M | 16.91M | 17.10M | 17.63M | 17.83M | 17.86M | 17.53M | 17.29M | 17.41M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 1.36M | 2.45M | 1.91M | 2.49M | 1.32M | 1.48M | 3.79M | 3.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 3.56M | 3.40M | 3.46M | 3.29M | 3.02M | 3.24M | 4.90M | 3.25M | 3.03M | 2.39M | 2.51M | 2.28M | 2.28M | 2.10M | 3.34M | 2.55M | 4.67M | 2.87M | 3.18M | 2.35M | 3.33M | 3.18M | 3.50M | 2.04M | 0.16M | 0.30M | 0.14M | 0.15M | 11.29M | 11.46M | 11.47M | 10.70M | 10.37M | 10.06M | 11.23M | 9.92M | 10.60M | 10.94M | 10.01M | 9.30M | 7.75M | 6.40M | 6.06M | 5.60M | 5.33M | 5.00M | 4.70M | 4.32M | 3.83M | 3.70M | 3.50M | 3.30M | 3.14M | 3.12M | 13.28M | 15.01M | 17.46M | 19.63M | 19.87M | 22.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.35M | 118.35M | 126.00M | 127.39M | 120.02M | 116.56M | 106.92M | 98.28M | 89.97M | 83.15M | 73.17M | 64.42M | 70.14M | 72.29M | 69.27M | 69.58M | 74.98M | 89.39M | 97.90M | 96.81M | 90.22M | 83.86M | 79.91M | 71.01M | 65.24M | 78.06M | 66.83M |
|
Other Non-Current Liabilities
|
| | | 19.45M | | -0.41M | | 19.56M | 21.16M | 27.51M | 29.95M | 32.97M | 45.23M | 43.46M | 45.23M | 58.74M | 50.06M | 54.77M | 57.90M | 63.65M | 60.80M | 50.88M | 75.30M | 74.15M | 77.25M | 73.73M | 81.01M | 76.35M | 66.01M | 69.63M | 70.45M | 71.66M | 64.24M | 62.67M | 58.57M | 95.24M | 97.12M | 101.21M | 130.34M | 126.53M | 121.30M | 79.99M | 74.23M | 79.64M | 73.43M | 68.47M | 70.19M | 96.19M | 100.15M | 96.40M | 96.92M | 79.83M | 75.69M | 76.75M | 73.00M | 66.30M | 67.98M | 65.73M | 69.84M | 72.08M | 72.09M | 73.66M | 72.59M | 67.86M | 61.56M | 64.14M | 65.75M |
|
Total Non-Current Liabilities
|
| | | 38.30M | | 179.48M | | 33.55M | 113.01M | 156.84M | 170.86M | 106.72M | 141.06M | 132.29M | 145.12M | 178.36M | 176.16M | 176.63M | 188.00M | 175.56M | 171.94M | 162.95M | 201.93M | 187.78M | 215.70M | 202.01M | 208.38M | 191.47M | 214.27M | 219.95M | 214.46M | 304.38M | 262.17M | 335.61M | 329.75M | 514.11M | 464.71M | 454.62M | 466.78M | 466.24M | 518.47M | 465.82M | 436.42M | 532.85M | 929.60M | 920.25M | 533.69M | 609.50M | 557.79M | 1,040.32M | 999.84M | 958.07M | 971.31M | 1,097.04M | 1,112.82M | 1,108.85M | 1,085.79M | 1,078.53M | 1,137.91M | 1,167.03M | 1,118.43M | 1,100.79M | 1,192.51M | 1,131.33M | 1,110.43M | 1,044.57M | 1,037.70M |
|
Total Liabilities
|
271.12M | 236.78M | 197.97M | 184.27M | 184.25M | 179.07M | 156.16M | 205.81M | 273.21M | 330.54M | 328.40M | 276.73M | 290.89M | 316.29M | 306.69M | 351.29M | 333.89M | 336.94M | 367.00M | 366.35M | 360.16M | 324.86M | 390.83M | 386.41M | 406.33M | 404.22M | 432.43M | 398.38M | 410.27M | 397.95M | 412.22M | 484.41M | 464.88M | 534.87M | 549.72M | 715.89M | 689.64M | 656.87M | 709.75M | 701.66M | 823.37M | 788.69M | 794.72M | 896.13M | 1,309.99M | 1,265.04M | 937.80M | 1,005.67M | 960.74M | 1,450.53M | 1,483.98M | 1,402.46M | 1,443.19M | 1,558.40M | 1,575.02M | 1,520.21M | 1,521.15M | 1,529.77M | 1,560.70M | 1,570.06M | 1,502.64M | 1,488.44M | 1,531.16M | 1,485.26M | 1,444.73M | 1,399.85M | 1,400.84M |
|
Total Debt
|
| | | | | | | | 79.50M | 118.00M | 130.30M | 64.00M | 85.00M | 78.00M | 88.00M | 108.00M | 115.00M | 110.00M | 118.00M | 100.00M | 100.00M | 100.00M | 115.00M | 100.00M | 126.00M | 115.00M | 115.00M | 100.00M | 133.00M | 135.00M | 129.00M | 217.30M | 182.00M | 257.00M | 255.00M | 344.00M | 302.50M | 289.00M | 272.50M | 282.00M | 242.00M | 228.00M | 199.00M | 290.00M | 700.00M | 700.00M | 325.00M | 385.00M | 339.00M | 834.00M | 805.00M | 791.00M | 803.00M | 930.00M | 955.00M | 960.00M | 930.00M | 915.00M | 964.00M | 995.00M | 953.00M | 930.00M | 1,025.00M | 975.00M | 964.00M | 882.50M | 882.50M |
|
Common Equity
|
370.86M | 395.77M | 430.78M | 455.90M | 455.18M | 442.67M | 470.10M | 454.82M | 437.28M | 453.25M | 454.73M | 470.25M | 480.23M | 468.66M | 498.92M | 499.27M | 513.61M | 473.70M | 471.37M | 473.48M | 469.32M | 488.51M | -33.75M | 463.25M | -66.02M | -74.75M | -102.90M | 440.82M | -85.81M | -98.54M | -109.83M | 361.89M | -112.52M | -104.71M | 399.79M | 362.85M | 345.22M | 331.66M | 328.86M | 352.85M | 365.27M | 390.65M | 387.14M | 431.73M | 401.41M | 447.93M | 486.21M | 457.76M | 480.24M | 532.30M | 504.96M | 538.02M | 551.83M | 551.04M | 524.32M | 578.11M | 610.84M | 637.54M | 603.17M | 615.54M | 612.41M | 304.18M | 295.13M | 268.12M | 281.51M | 295.18M | 280.81M |
|
Shareholder's Equity
|
| | | 455.90M | | | | 454.82M | 437.28M | 453.25M | 454.73M | 470.25M | 480.23M | 468.66M | 498.92M | 499.27M | 513.61M | 473.70M | 471.37M | 473.48M | 469.32M | 488.51M | -33.75M | 463.25M | -66.02M | -74.75M | -102.90M | 440.82M | -85.81M | -98.54M | -109.83M | 361.89M | -112.52M | -104.71M | 399.79M | 362.85M | 345.22M | 331.66M | 328.86M | 352.85M | 365.27M | 390.65M | 387.14M | 431.73M | 401.41M | 447.93M | 486.21M | 457.76M | 480.24M | 532.30M | 504.96M | 538.02M | 551.83M | 551.04M | 524.32M | 578.11M | 610.84M | 637.54M | 603.17M | 615.54M | 612.41M | 304.18M | 295.13M | 268.12M | 281.51M | 295.18M | 280.81M |
|
Liabilities and Shareholders Equity
|
641.98M | 632.55M | 628.75M | 640.17M | 639.43M | 621.74M | 626.26M | 660.62M | 710.49M | 783.78M | 783.13M | 746.98M | 771.12M | 784.95M | 805.60M | 851.63M | 847.50M | 810.64M | 838.37M | 842.34M | 831.94M | 816.64M | 861.31M | 852.48M | 864.48M | 863.21M | 858.22M | 843.33M | 865.89M | 822.15M | 807.29M | 846.30M | 840.15M | 930.12M | 949.52M | 1,078.74M | 1,034.86M | 988.53M | 1,038.61M | 1,054.51M | 1,188.64M | 1,179.34M | 1,181.87M | 1,376.79M | 1,764.77M | 1,766.99M | 1,477.02M | 1,516.41M | 1,495.65M | 2,037.63M | 2,044.13M | 1,996.80M | 2,051.68M | 2,165.19M | 2,155.04M | 2,153.96M | 2,135.92M | 2,171.31M | 2,168.19M | 2,185.60M | 2,115.05M | 1,792.62M | 1,826.29M | 1,753.38M | 1,726.24M | 1,695.03M | 1,681.65M |
|
Treasury Shares
|
| | | -2.53M | | | | -5.04M | 25.18M | 25.44M | 25.72M | -3.37M | 26.37M | 27.50M | 28.34M | -0.01M | 29.85M | 30.71M | 31.56M | 42.80M | 32.34M | 32.87M | 33.25M | -2.35M | 33.66M | | 33.65M | -0.69M | 33.82M | 34.73M | 35.34M | -2.69M | 36.28M | 36.36M | 36.20M | -0.61M | 36.07M | 36.02M | 35.86M | 1.14M | 35.76M | 35.67M | 35.57M | 35.56M | 35.46M | 35.37M | 35.32M | 35.32M | 35.23M | 35.16M | 35.06M | 0.89M | 35.02M | 34.96M | 34.84M | 34.83M | 34.80M | 34.78M | 34.63M | 1.60M | 34.60M | 34.44M | 34.33M | 34.33M | 34.33M | 34.33M | 34.33M |
|
Retained Earnings
|
| | | 10.51M | | | | 20.33M | 407.07M | 429.29M | 454.66M | -5.47M | 10.71M | 7.20M | 19.12M | 22.98M | 28.55M | -5.19M | -7.89M | -20.59M | -24.60M | -6.36M | 655.72M | 677.86M | 687.50M | 701.71M | 703.90M | 720.99M | 723.32M | 734.44M | 736.55M | 735.94M | 745.12M | 759.81M | 763.12M | 721.66M | 707.26M | 712.77M | 705.22M | 725.55M | 729.93M | 741.73M | 744.95M | 773.22M | 778.91M | 810.23M | 812.91M | 757.31M | 787.60M | 834.97M | 827.32M | 856.07M | 865.95M | 891.18M | 888.88M | 911.23M | 905.31M | 906.52M | 880.33M | 870.43M | 865.28M | 565.74M | 544.62M | 546.62M | 548.00M | 540.01M | 526.64M |