|
Cash & Equivalents
|
41.44M | 45.30M | 41.44M | 58.09M | 74.10M | 87.76M | 99.87M | 126.50M | 35.53M | 18.63M | 21.02M | 15.67M | 18.06M | 35.21M | 45.96M | 73.77M | 22.03M | 25.53M | 29.23M | 19.48M | 19.46M | 16.86M | 16.69M | 24.45M | 16.25M | 21.85M | 28.50M | 35.23M | 32.86M | 30.54M | 35.91M | 56.01M | 47.42M | 51.03M | 66.67M | 80.50M | 58.07M | 72.00M | 67.61M | 82.89M | 77.27M | 55.91M | 60.15M | 74.45M | 51.24M | 79.57M | 92.60M | 146.07M | 93.88M | 96.79M | 137.20M | 118.27M | 110.61M | 129.05M | 130.23M | 147.50M | 140.96M | 162.53M | 175.02M | 210.11M | 278.86M | 224.85M | 294.35M | 526.27M | 431.82M | 292.98M | 324.35M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.64M | 2.18M | 0.64M | 1.41M | 1.25M | 0.03M | 0.27M | 0.27M | 0.24M | 0.18M | | 0.20M | 0.25M | 0.53M | 0.81M | 0.12M | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M | 255.67M | 255.67M | | | 200.00M |
|
Cash & Current Investments
|
41.44M | 45.30M | 41.44M | 58.09M | 74.10M | 87.76M | 99.87M | 126.50M | 35.53M | 18.63M | 21.02M | 15.67M | 18.06M | 35.21M | 45.96M | 73.77M | 22.03M | 25.53M | 29.23M | 19.60M | 19.46M | 16.86M | 16.69M | 25.09M | 18.43M | 22.49M | 29.91M | 36.48M | 32.88M | 30.82M | 36.18M | 56.25M | 47.60M | 51.03M | 66.86M | 80.75M | 58.60M | 72.81M | 67.73M | 82.89M | 77.27M | 55.91M | 60.15M | 74.45M | 51.24M | 79.57M | 92.60M | 146.07M | 93.88M | 96.79M | 137.20M | 118.27M | 110.61M | 129.05M | 130.23M | 147.50M | 140.96M | 162.53M | 175.02M | 210.11M | 478.86M | 424.85M | 550.02M | 781.94M | 431.82M | 292.98M | 524.35M |
|
Receivables - Net
|
12.25M | 176.43M | 9.77M | 266.28M | 6.72M | 385.53M | 337.95M | 305.09M | 282.96M | 435.02M | 404.75M | 327.66M | 339.38M | 509.61M | 455.67M | 377.65M | 380.92M | 525.61M | 466.34M | 399.56M | 394.87M | 549.90M | 502.52M | 434.23M | 436.46M | 599.07M | 510.00M | 451.08M | 464.15M | 606.51M | 548.00M | 475.97M | 481.60M | 613.19M | 568.46M | 478.13M | 486.65M | 659.89M | 602.75M | 501.91M | 504.72M | 655.42M | 640.80M | 533.81M | 574.83M | 676.57M | 644.12M | 535.29M | 596.51M | 857.86M | 771.04M | 698.46M | 790.01M | 983.03M | 859.58M | 747.11M | 811.26M | 990.66M | 949.32M | 797.83M | 832.12M | 1,001.33M | 944.50M | 877.93M | 794.31M | 1,015.74M | 941.88M |
|
Receivables - Other
|
| | | | | | | 93.00M | | -191.00M | 53.00M | 41.00M | 76.00M | 96.00M | 90.00M | -62.00M | 126.00M | -169.00M | -96.00M | -53.00M | -126.00M | 108.00M | 103.00M | 61.00M | -85.00M | -108.00M | -82.00M | 85.00M | 90.00M | 101.00M | 100.00M | 63.00M | 101.00M | 122.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
12.25M | 176.43M | 9.77M | 266.28M | 6.72M | 385.53M | 337.95M | 398.09M | 282.96M | 244.02M | 457.75M | 368.66M | 415.38M | 605.61M | 545.67M | 315.65M | 506.92M | 356.61M | 370.34M | 346.56M | 268.87M | 657.90M | 605.52M | 495.23M | 351.46M | 491.07M | 428.00M | 536.08M | 554.15M | 707.51M | 648.00M | 538.97M | 582.60M | 735.19M | 568.46M | 478.13M | 486.65M | 659.89M | 602.75M | 501.91M | 504.72M | 655.42M | 640.80M | 533.81M | 574.83M | 676.57M | 644.12M | 535.29M | 596.51M | 857.86M | 771.04M | 698.46M | 790.01M | 983.03M | 859.58M | 747.11M | 811.26M | 990.66M | 949.32M | 797.83M | 832.12M | 1,001.33M | 944.50M | 877.93M | 794.31M | 1,015.74M | 941.88M |
|
Inventory
|
-9.38M | -15.21M | -44.29M | 410.08M | 458.23M | 522.54M | 456.77M | 391.93M | 502.83M | 612.74M | 540.46M | 465.35M | 532.43M | 672.43M | 618.08M | 546.08M | 647.08M | 692.01M | 643.87M | 583.15M | 707.84M | 759.97M | 729.87M | 677.99M | 800.86M | 799.04M | 751.94M | 673.97M | 746.12M | 749.33M | 739.72M | 685.01M | 751.50M | 770.01M | 786.06M | 761.31M | 810.02M | 872.90M | 810.87M | 837.13M | 893.64M | 967.39M | 970.48M | 920.79M | 942.82M | 854.37M | 884.65M | 781.30M | 986.65M | 1,044.61M | 1,042.14M | 1,115.47M | 1,390.30M | 1,480.52M | 1,385.19M | 1,370.17M | 1,614.29M | 1,689.31M | 1,549.74M | 1,347.29M | 1,655.63M | 1,573.50M | 1,596.80M | 1,385.44M | 1,776.09M | 1,952.84M | 1,601.79M |
|
Current Deferred Tax Assets
|
| | | 0.01M | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | 5.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
14.32M | 12.38M | 18.48M | 20.84M | 18.99M | 19.78M | 22.11M | 14.49M | 16.96M | 16.30M | 27.49M | 19.49M | 21.09M | 20.34M | 21.26M | 17.94M | 16.87M | 17.83M | 22.37M | 18.91M | 17.00M | 19.48M | 22.26M | 20.66M | 19.77M | 21.44M | 24.04M | 20.99M | 18.79M | 20.44M | 25.38M | 23.16M | 19.98M | 17.50M | 17.76M | 17.45M | 16.98M | 16.66M | 20.61M | 19.88M | 14.75M | 16.37M | 19.40M | 17.68M | 21.50M | 20.96M | 22.74M | 21.79M | 18.32M | 22.80M | 30.47M | 29.21M | 29.21M | 31.33M | 34.88M | 33.95M | 31.30M | 40.07M | 56.49M | 36.70M | 31.75M | 34.72M | 41.67M | 34.67M | 33.12M | 38.16M | 47.95M |
|
Current Assets
|
456.32M | 500.23M | 867.77M | 755.30M | 808.84M | 1,015.62M | 916.70M | 838.00M | 838.29M | 1,082.68M | 993.72M | 828.18M | 910.96M | 1,237.60M | 1,140.97M | 1,015.45M | 1,066.90M | 1,260.98M | 1,161.82M | 1,021.10M | 1,139.17M | 1,346.22M | 1,271.34M | 1,157.34M | 1,273.34M | 1,441.41M | 1,314.49M | 1,181.27M | 1,261.92M | 1,406.83M | 1,349.01M | 1,240.16M | 1,300.50M | 1,451.74M | 1,438.94M | 1,337.40M | 1,371.72M | 1,621.45M | 1,501.85M | 1,441.81M | 1,490.38M | 1,695.09M | 1,690.83M | 1,546.73M | 1,590.38M | 1,631.47M | 1,644.12M | 1,484.44M | 1,695.36M | 2,022.06M | 1,980.86M | 1,961.40M | 2,320.13M | 2,623.93M | 2,409.88M | 2,298.74M | 2,597.82M | 2,882.57M | 2,730.57M | 2,391.93M | 2,998.37M | 3,034.40M | 3,132.99M | 3,079.98M | 3,035.35M | 3,299.72M | 3,115.97M |
|
Buildings
|
| | | | | | | 34.52M | | | | 42.41M | | | | 48.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 1.39M | | | | 1.39M | | | | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.48M | 22.54M | 33.57M | 33.12M | 31.13M | 31.36M | 31.00M | 31.22M | 30.43M | 36.18M | 37.32M | 39.45M | 40.73M | 43.44M | 42.72M | 42.84M | 43.00M | 43.91M | 44.89M | 45.42M | 44.07M | 45.14M | 45.35M | 53.48M | 53.12M | 60.99M | 63.30M | 62.72M | 61.87M | 60.31M | 59.73M | 90.50M | 90.53M | 92.25M | 91.48M | 91.20M | 90.24M | 91.31M | 91.28M | 91.05M | 93.18M | 95.59M | 97.93M | 98.52M | 97.44M | 97.14M | 97.66M | 98.22M | 100.38M | 104.97M | 105.84M | 111.02M | 115.39M | 119.53M | 121.68M | 125.42M | 126.58M | 128.06M | 134.08M | 136.23M | 138.49M | 138.30M | 140.32M | 140.53M | 138.11M | 137.26M | 135.45M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.16M | | | | 94.83M | 95.85M | 99.95M | 103.36M | 97.85M | 102.52M | 108.06M | 111.78M | 114.81M | 118.85M | 122.83M | 127.42M | 132.80M | 136.44M | 141.08M | 137.60M | 146.24M | 151.70M | 156.89M | 162.02M | 168.61M | 173.76M | 177.86M | 187.36M |
|
Goodwill
|
219.81M | 219.81M | 287.79M | 303.26M | 303.26M | 304.15M | 303.70M | 303.70M | 303.70M | 316.06M | 318.41M | 319.44M | 319.44M | 386.95M | 385.83M | 397.26M | 395.74M | 393.33M | 394.75M | 392.61M | 390.12M | 392.35M | 389.36M | 387.31M | 382.53M | 383.27M | 379.99M | 378.31M | 381.24M | 381.50M | 380.79M | 379.74M | 380.17M | 381.22M | 382.97M | 382.73M | 381.55M | 380.69M | 397.45M | 411.22M | 393.50M | 398.57M | 407.01M | 412.49M | 407.00M | 408.77M | 409.78M | 412.49M | 413.08M | 434.95M | 432.51M | 434.02M | 434.14M | 432.78M | 430.23M | 430.71M | 430.74M | 431.59M | 491.52M | 457.15M | 459.44M | 458.35M | 458.83M | 451.86M | 454.87M | 466.17M | 465.06M |
|
Intangibles
|
| | | 58.57M | 58.02M | 57.55M | 57.09M | 56.63M | 56.13M | 76.16M | 76.01M | 75.37M | 74.75M | 219.68M | 223.16M | 219.50M | 214.88M | 208.39M | 209.83M | 203.84M | 197.11M | 200.50M | 192.47M | 186.48M | 174.38M | 174.67M | 165.75M | 160.48M | 166.24M | 165.54M | 162.47M | 158.56M | 158.32M | 159.80M | 163.01M | 161.06M | 156.53M | 152.82M | 153.45M | 147.85M | 148.80M | 155.12M | 171.31M | 172.00M | 160.74M | 163.64M | 164.55M | 169.93M | 169.93M | 190.09M | 187.66M | 186.90M | 188.00M | 183.13M | 174.98M | 175.19M | 174.29M | 175.77M | 172.47M | 218.15M | 214.06M | 211.59M | 211.76M | 208.47M | 207.36M | 209.79M | 206.99M |
|
Goodwill & Intangibles
|
219.81M | 219.81M | 287.79M | 361.82M | 361.27M | 361.71M | 360.79M | 360.33M | 359.84M | 392.21M | 394.41M | 394.81M | 394.19M | 606.64M | 608.98M | 616.76M | 610.62M | 601.73M | 604.58M | 596.45M | 587.24M | 592.85M | 581.83M | 573.79M | 556.91M | 557.94M | 545.74M | 538.79M | 547.48M | 547.03M | 543.26M | 538.30M | 538.49M | 541.03M | 545.98M | 543.79M | 538.08M | 533.51M | 550.90M | 559.07M | 542.30M | 553.70M | 578.32M | 584.49M | 567.73M | 572.41M | 574.33M | 582.41M | 583.01M | 625.04M | 620.18M | 620.91M | 622.13M | 615.91M | 605.21M | 605.90M | 605.03M | 607.36M | 664.00M | 675.29M | 673.50M | 669.94M | 670.59M | 660.33M | 662.23M | 675.96M | 672.05M |
|
Long-Term Deferred Tax
|
| | | 366.00 | | | | | | | | -423.00 | | | | -391.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
14.58M | 20.00M | 70.56M | 10.37M | 9.67M | 8.88M | 8.43M | 7.67M | 7.12M | 6.82M | 6.30M | 5.71M | 4.73M | 7.20M | 7.15M | 7.00M | 6.77M | 6.39M | 6.75M | 6.56M | 6.38M | 6.63M | 6.46M | 6.46M | 6.14M | 6.21M | 5.93M | 5.67M | 5.62M | 5.42M | 5.60M | 5.69M | 5.76M | 69.40M | 71.81M | 74.49M | 76.23M | 79.35M | 86.73M | 8.18M | 89.76M | 97.53M | 100.62M | 9.48M | 9.14M | 9.21M | 9.33M | 12.25M | 7.40M | 7.88M | 9.30M | 9.19M | 8.73M | 8.17M | 8.01M | 8.03M | 8.86M | 9.56M | 9.93M | 10.74M | 11.63M | 10.98M | 10.56M | 10.93M | 12.21M | 12.78M | 13.48M |
|
Non-Current Assets
|
-456.32M | -500.23M | -867.77M | 405.31M | -808.84M | 401.95M | 400.22M | 399.22M | 397.38M | 435.21M | 438.04M | 434.26M | 439.65M | 657.28M | 658.85M | 659.61M | 660.38M | 652.02M | 656.22M | 641.87M | 637.69M | 644.62M | 633.65M | 627.27M | 616.17M | 625.14M | 614.97M | 601.51M | 614.97M | 612.77M | 608.59M | 628.80M | 634.78M | 702.68M | 709.28M | 709.48M | 704.55M | 704.17M | 728.90M | 719.23M | 908.56M | 937.34M | 1,002.23M | 1,009.43M | 991.45M | 1,005.26M | 1,003.57M | 999.90M | 996.91M | 1,109.62M | 1,110.06M | 1,124.46M | 1,153.76M | 1,164.66M | 1,174.71M | 1,189.47M | 1,202.80M | 1,220.44M | 1,308.49M | 1,337.25M | 1,358.75M | 1,360.93M | 1,384.48M | 1,399.54M | 1,419.00M | 1,429.80M | 1,438.73M |
|
Assets
|
| | | 1,160.61M | | 1,417.57M | 1,316.92M | 1,237.23M | 1,235.67M | 1,517.89M | 1,431.75M | 1,268.15M | 1,350.61M | 1,894.88M | 1,799.82M | 1,682.06M | 1,727.28M | 1,913.01M | 1,818.03M | 1,669.53M | 1,776.86M | 1,990.84M | 1,904.99M | 1,791.07M | 1,889.51M | 2,066.55M | 1,929.46M | 1,788.44M | 1,876.89M | 2,019.59M | 1,957.60M | 1,874.65M | 1,935.28M | 2,154.42M | 2,148.22M | 2,046.88M | 2,076.28M | 2,325.62M | 2,230.75M | 2,161.03M | 2,398.94M | 2,632.43M | 2,693.06M | 2,556.16M | 2,581.83M | 2,636.73M | 2,647.68M | 2,484.35M | 2,692.26M | 3,131.68M | 3,090.92M | 3,085.86M | 3,473.89M | 3,788.59M | 3,584.59M | 3,488.21M | 3,800.61M | 4,103.01M | 4,039.07M | 3,729.18M | 4,357.12M | 4,395.32M | 4,517.48M | 4,479.52M | 4,454.35M | 4,729.51M | 4,554.70M |
|
Accounts Payables
|
78.49M | 106.07M | 203.90M | 145.82M | 176.60M | 344.84M | 235.62M | 182.19M | 212.91M | 349.35M | 171.40M | 127.36M | 182.46M | 272.42M | 219.56M | 184.96M | 217.92M | 242.93M | 198.28M | 141.10M | 260.66M | 269.02M | 224.27M | 173.36M | 238.33M | 243.46M | 200.64M | 145.16M | 222.51M | 273.31M | 229.74M | 185.48M | 259.74M | 286.39M | 296.35M | 230.48M | 245.41M | 358.15M | 234.48M | 200.23M | 278.63M | 356.06M | 311.32M | 239.67M | 311.59M | 377.44M | 352.69M | 251.55M | 384.11M | 490.92M | 454.50M | 364.19M | 462.57M | 625.96M | 474.27M | 456.13M | 593.15M | 602.46M | 509.31M | 369.40M | 687.64M | 564.08M | 549.44M | 490.88M | 545.57M | 678.11M | 411.41M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 2.35M | | | 0.79M | | | 1.60M | 1.68M | | | | 1.51M | | | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
78.49M | 106.07M | 203.90M | 145.82M | 176.60M | 344.84M | 235.62M | 182.19M | 212.91M | 349.35M | 171.40M | 127.36M | 182.46M | 272.42M | 219.56M | 184.96M | 217.92M | 242.93M | 198.28M | 141.10M | 260.66M | 269.02M | 224.27M | 173.36M | 238.33M | 246.03M | 202.99M | 145.16M | 222.51M | 274.11M | 229.74M | 185.48M | 261.33M | 288.07M | 296.35M | 230.48M | 245.41M | 359.66M | 234.48M | 200.23M | 280.97M | 356.06M | 311.32M | 239.67M | 311.59M | 377.44M | 352.69M | 251.55M | 384.11M | 490.92M | 454.50M | 364.19M | 462.57M | 625.96M | 474.27M | 456.13M | 593.15M | 602.46M | 509.31M | 369.40M | 687.64M | 564.08M | 549.44M | 490.88M | 545.57M | 678.11M | 411.41M |
|
Accumulated Expenses
|
33.71M | 46.00M | 85.15M | 77.95M | 70.79M | 103.43M | 93.11M | 83.75M | 71.81M | 95.95M | 96.64M | 75.66M | 82.36M | 108.91M | 108.63M | 97.40M | 91.72M | 118.84M | 113.41M | 102.30M | 92.40M | 116.46M | 116.32M | 113.49M | 117.64M | 125.70M | 127.86M | 124.95M | 124.56M | 132.25M | 128.19M | 129.21M | 117.36M | 136.17M | 163.81M | 185.76M | 132.09M | 163.06M | 157.76M | 157.09M | 130.29M | 163.67M | 163.38M | 152.63M | 139.54M | 191.59M | 185.63M | 163.79M | 173.94M | 243.04M | 259.48M | 278.04M | 287.46M | 346.78M | 376.02M | 303.40M | 267.40M | 260.44M | 279.81M | 242.35M | 235.59M | 276.68M | 276.34M | 382.75M | 266.25M | 277.38M | 284.04M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.02M |
|
Short term Debt
|
0.26M | 0.23M | 0.18M | 0.15M | 0.11M | 0.15M | 0.13M | 0.07M | 0.06M | 0.04M | 115.00M | 0.02M | 42.50M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.11M | 0.11M | 0.11M | 0.17M | 0.17M | 0.17M | 0.17M | 2.57M | 2.35M | 0.18M | 0.19M | 0.79M | 0.20M | 0.20M | 1.60M | 1.68M | 0.24M | 0.24M | 0.24M | 1.51M | 116.40M | 0.25M | 58.51M | 60.78M | 67.59M | 69.42M | | | | 71.80M | 72.77M | 81.31M | 82.71M | 84.50M | 86.81M | 88.60M | 89.24M | 90.60M | 92.54M | 93.10M | 98.51M | 100.27M | 102.90M | 104.41M | 107.37M | 110.27M | 113.32M | 115.42M | 116.70M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.42M | 69.34M | 69.82M | 71.17M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
112.46M | 152.30M | 289.23M | 223.93M | 247.50M | 448.43M | 328.86M | 266.00M | 284.77M | 445.35M | 383.07M | 223.04M | 307.34M | 381.34M | 328.20M | 282.36M | 309.64M | 361.78M | 311.79M | 243.51M | 353.18M | 385.65M | 340.75M | 287.02M | 356.14M | 371.90M | 331.04M | 270.30M | 347.25M | 406.55M | 358.13M | 314.89M | 378.90M | 424.44M | 460.40M | 416.48M | 377.73M | 522.92M | 508.82M | 357.57M | 469.77M | 580.52M | 542.29M | 461.72M | 520.47M | 638.86M | 609.50M | 487.14M | 630.82M | 815.26M | 796.69M | 726.72M | 836.84M | 1,061.34M | 939.52M | 906.52M | 953.08M | 956.00M | 887.63M | 712.01M | 1,026.13M | 945.17M | 933.15M | 983.90M | 925.14M | 1,070.92M | 812.14M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.11M | 2.31M | 3.57M | 4.81M | 5.74M | 6.17M | 6.68M | 9.19M | 10.63M | 10.20M | 10.76M | 11.39M | 11.23M | 10.97M | 12.59M | 12.21M | 15.36M | 15.68M | 15.58M | 15.47M | 13.85M | 14.07M | 12.62M |
|
Non-Current Debt
|
20.74M | 20.70M | 43.69M | 13.43M | 47.65M | 20.57M | 22.66M | 10.02M | 24.12M | 65.02M | 0.01M | | | 235.64M | 202.19M | 316.20M | 322.02M | 398.29M | 285.34M | 230.56M | 227.23M | 349.56M | 352.73M | 303.88M | 341.30M | 434.01M | 305.50M | 245.81M | 238.37M | 267.79M | 219.79M | 235.64M | 280.60M | 379.54M | 285.05M | 22.09M | 91.23M | 141.80M | 0.17M | 135.75M | 263.73M | 350.95M | 328.67M | 311.98M | 310.31M | 192.89M | 153.31M | 144.34M | 187.47M | 305.26M | 191.17M | 285.21M | 478.30M | 427.15M | 247.13M | 243.53M | 448.14M | 601.80M | 390.34M | 304.53M | 306.31M | 307.12M | 320.99M | 337.19M | 346.37M | 338.67M | 340.81M |
|
Minority Interest
|
| | 156.03M | 156.78M | 156.62M | 168.47M | 170.02M | 164.44M | 132.80M | 183.37M | 207.04M | 198.92M | 203.95M | 323.80M | 295.85M | 273.83M | 279.35M | 295.18M | 317.77M | 287.00M | 283.19M | 290.81M | 258.12M | 248.08M | 245.24M | 264.76M | 266.20M | 246.41M | 252.64M | 269.94M | 267.31M | 245.92M | 229.88M | 261.69M | 279.90M | 253.02M | 256.91M | 273.55M | 293.31M | 253.86M | 264.04M | 277.77M | 309.91M | 279.34M | 278.54M | 299.04M | 320.33M | 293.08M | 305.42M | 355.83M | 376.94M | 332.47M | 355.50M | 385.34M | 407.38M | 359.04M | 379.43M | 414.40M | 441.75M | 386.35M | 401.15M | 433.35M | 465.50M | 407.25M | 422.81M | 461.38M | 486.82M |
|
Non-Current Deferred Tax Liability
|
18.57M | 18.48M | 24.46M | 28.45M | 28.12M | | | 32.31M | | 36.16M | 37.04M | -0.03M | 43.31M | 47.12M | 48.10M | 61.46M | 61.47M | 62.88M | 64.38M | 68.08M | 68.40M | 70.09M | 71.94M | 68.12M | 67.66M | 69.95M | 71.36M | 68.61M | 70.57M | 72.01M | 73.34M | 72.37M | 67.57M | 70.08M | 70.74M | 57.34M | 57.69M | 58.90M | 61.21M | 66.00M | 66.18M | 67.61M | 69.08M | 67.70M | 68.16M | 68.90M | 74.94M | 73.10M | 77.15M | 79.63M | 81.53M | 76.51M | 78.04M | 80.33M | 81.78M | 89.88M | 91.09M | 93.16M | 95.34M | 96.45M | 97.11M | 98.85M | 101.46M | 94.19M | 94.98M | 98.11M | 100.12M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.86M | 189.28M | 223.91M | 154.27M | 152.06M | 157.21M | 149.07M | 139.53M | 132.83M | 184.93M | 182.77M | 187.02M | 205.16M | 213.34M | 227.56M | 232.14M | 239.31M | 247.93M | 272.15M | 276.91M | 290.95M | 291.43M | 305.41M | 321.71M | 332.52M | 324.60M | 328.19M |
|
Other Non-Current Liabilities
|
0.74M | 0.70M | 0.69M | 0.67M | 0.65M | | | | | | | 769.00 | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
-563.16M | -571.81M | -903.00M | 265.14M | -888.29M | | | | | | | 266.44M | | | | 660.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-562.42M | -571.11M | -902.32M | 265.81M | -887.64M | 497.74M | 380.18M | 308.33M | 341.19M | 546.52M | 420.12M | 266.44M | 350.65M | 664.09M | 578.49M | 660.01M | 693.12M | 822.94M | 661.51M | 542.14M | 648.81M | 805.30M | 765.43M | 659.03M | 765.10M | 2,100.24M | 1,971.93M | 584.72M | 656.19M | 746.35M | 651.26M | 622.90M | 727.06M | 874.06M | 816.18M | 495.90M | 526.65M | 723.63M | 570.20M | 559.32M | 799.69M | 999.07M | 940.04M | 841.39M | 898.94M | 900.64M | 837.75M | 704.59M | 895.44M | 1,200.15M | 1,069.40M | 1,088.45M | 1,393.17M | 1,568.82M | 1,268.43M | 1,239.94M | 1,492.32M | 1,650.96M | 1,373.31M | 1,112.99M | 1,429.55M | 1,351.13M | 1,355.61M | 1,415.29M | 1,366.49M | 1,507.69M | 1,253.07M |
|
Total Debt
|
21.00M | 20.93M | 43.87M | 13.58M | 47.76M | 20.73M | 22.79M | 10.09M | 24.18M | 65.06M | 115.01M | 0.02M | 42.50M | 235.65M | 202.20M | 316.20M | 322.02M | 398.29M | 285.45M | 230.66M | 227.34M | 349.73M | 352.90M | 304.05M | 341.47M | 436.58M | 307.86M | 246.00M | 238.55M | 268.58M | 219.99M | 235.84M | 282.19M | 381.22M | 285.29M | 22.33M | 91.47M | 143.31M | 116.57M | 136.00M | 322.24M | 411.73M | 396.25M | 381.40M | 310.31M | 192.89M | 153.31M | 216.14M | 260.24M | 386.56M | 273.88M | 369.71M | 565.11M | 515.75M | 336.37M | 334.13M | 540.67M | 694.90M | 488.85M | 404.79M | 409.21M | 411.53M | 428.36M | 447.46M | 459.69M | 454.09M | 457.51M |
|
Common Equity
|
562.42M | 571.11M | 902.32M | 894.81M | 887.64M | 919.83M | 936.75M | 928.90M | 894.49M | 971.37M | 1,011.63M | 1,001.71M | 999.96M | 1,230.79M | 1,221.32M | 1,022.04M | 1,034.16M | 1,090.07M | 1,156.52M | 1,127.39M | 1,128.05M | 1,185.53M | 1,139.56M | 1,132.04M | 1,124.41M | -33.69M | -42.48M | 1,203.72M | 1,220.70M | 1,273.24M | 1,306.33M | 1,251.75M | 1,208.22M | 1,280.36M | 1,332.04M | 1,550.98M | 1,549.63M | 1,601.99M | 1,660.55M | 1,601.71M | 1,599.26M | 1,633.36M | 1,753.02M | 1,714.77M | 1,682.89M | 1,736.08M | 1,809.94M | 1,779.76M | 1,796.83M | 1,931.53M | 2,021.53M | 1,997.41M | 2,080.72M | 2,219.78M | 2,316.15M | 2,248.28M | 2,308.30M | 2,452.05M | 2,665.76M | 2,616.19M | 2,927.57M | 3,044.19M | 3,161.87M | 3,064.24M | 3,087.86M | 3,221.82M | 3,301.63M |
|
Shareholder's Equity
|
| | | 894.81M | | 919.83M | 936.75M | 928.90M | 894.49M | 971.37M | 1,011.63M | 1,001.71M | 999.96M | 1,230.79M | 1,221.32M | 1,022.04M | 1,034.16M | 1,090.07M | 1,156.52M | 1,127.39M | 1,128.05M | 1,185.53M | 1,139.56M | 1,132.04M | 1,124.41M | -33.69M | -42.48M | 1,203.72M | 1,220.70M | 1,273.24M | 1,306.33M | 1,251.75M | 1,208.22M | 1,280.36M | 1,332.04M | 1,550.98M | 1,549.63M | 1,601.99M | 1,660.55M | 1,601.71M | 1,599.26M | 1,633.36M | 1,753.02M | 1,714.77M | 1,682.89M | 1,736.08M | 1,809.94M | 1,779.76M | 1,796.83M | 1,931.53M | 2,021.53M | 1,997.41M | 2,080.72M | 2,219.78M | 2,316.15M | 2,248.28M | 2,308.30M | 2,452.05M | 2,665.76M | 2,616.19M | 2,927.57M | 3,044.19M | 3,161.87M | 3,064.24M | 3,087.86M | 3,221.82M | 3,301.63M |
|
Liabilities and Shareholders Equity
|
| | | 1,160.61M | | 1,417.57M | 1,316.92M | 1,237.23M | 1,235.67M | 1,517.89M | 1,431.75M | 1,268.15M | 1,350.61M | 1,894.88M | 1,799.82M | 1,682.06M | 1,727.28M | 1,913.01M | 1,818.03M | 1,669.53M | 1,776.86M | 1,990.84M | 1,904.99M | 1,791.07M | 1,889.51M | 2,066.55M | 1,929.46M | 1,788.44M | 1,876.89M | 2,019.59M | 1,957.60M | 1,874.65M | 1,935.28M | 2,154.42M | 2,148.22M | 2,046.88M | 2,076.28M | 2,325.62M | 2,230.75M | 2,161.03M | 2,398.94M | 2,632.43M | 2,693.06M | 2,556.16M | 2,581.83M | 2,636.73M | 2,647.68M | 2,484.35M | 2,692.26M | 3,131.68M | 3,090.92M | 3,085.86M | 3,473.89M | 3,788.59M | 3,584.59M | 3,488.21M | 3,800.61M | 4,103.01M | 4,039.07M | 3,729.18M | 4,357.12M | 4,395.32M | 4,517.48M | 4,479.52M | 4,454.35M | 4,729.51M | 4,554.70M |
|
Treasury Shares
|
| | | | | | | | | | | 2.26M | | | | 2.37M | | | | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | | | | 4.07M | | | |
|
Retained Earnings
|
-1.11M | -0.96M | -0.87M | 372.45M | -0.79M | 378.99M | 393.58M | 387.19M | 377.75M | 395.00M | 409.77M | -0.35M | 392.36M | 410.93M | 430.56M | -1.78M | 256.22M | 298.88M | -6.86M | -11.18M | -16.85M | -11.83M | -18.88M | -23.62M | -34.69M | 460.19M | 493.48M | -47.20M | -39.48M | -38.70M | -40.53M | -43.46M | -42.49M | -39.19M | -33.87M | -33.50M | -37.57M | -40.46M | -38.16M | -46.60M | -43.19M | -40.15M | -42.04M | -39.05M | -51.79M | -46.27M | -43.24M | -34.69M | -32.39M | -29.74M | -35.10M | 760.80M | 798.30M | 905.17M | 977.05M | 1,029.52M | 1,044.62M | 1,121.94M | 1,197.18M | 1,183.21M | 1,173.45M | 1,246.05M | 1,308.17M | 1,295.97M | 1,267.00M | 1,329.15M | 1,369.14M |