|
Cash & Equivalents
|
0.04M | 0.08M | 0.09M | 0.08M | 0.67M | 0.50M | 0.53M | 0.50M | 0.40M | 0.28M | 0.34M | 0.25M | 0.16M | 0.19M | 0.26M | 0.50M | 1.18M | 1.58M | 1.25M | 1.08M | 1.45M | 5.76M | 3.95M | 6.95M | 5.01M | 3.89M | 3.92M | 59.01M | 9.27M | 6.51M | 3.79M | 54.82M | 63.25M | 65.79M | 76.29M | 99.75M | 103.73M | 101.13M | 119.78M | 106.89M | 93.01M | 52.73M | 230.30M | 103.19M | 80.89M | 152.44M | 166.08M | 193.47M | 205.88M | 177.29M | 204.77M | 233.10M | 237.94M | 234.22M | 184.02M | 288.03M | 274.61M | 293.92M | 273.94M | 293.81M | 334.80M | 325.31M | 347.99M | 288.45M | 258.52M | 339.70M | 462.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 1.05M | | | | 18.01M | 18.03M | 8.04M | 4.22M | 1.13M | 1.14M | 3.54M | 1.20M | 116.54M | 117.10M | 117.70M | 118.31M | 67.70M | 66.93M | 187.21M | 128.56M | 53.42M | 42.89M | 39.49M | 33.28M | 5.57M | 4.11M | 3.79M | 3.02M | 2.50M | 2.49M | 2.38M | 2.35M | 2.38M | 2.40M | 2.42M | 1.22M |
|
Cash & Current Investments
|
0.04M | 0.08M | 0.09M | 0.08M | 0.67M | 0.50M | 0.53M | 0.50M | 0.40M | 0.28M | 0.34M | 0.25M | 0.16M | 0.19M | 0.26M | 0.50M | 1.18M | 1.58M | 1.25M | 1.08M | 1.47M | 5.80M | 3.99M | 6.99M | 5.54M | 4.42M | 4.45M | 59.54M | 9.80M | 7.04M | 4.32M | 55.88M | 63.25M | 65.79M | 76.29M | 117.75M | 121.76M | 109.17M | 124.00M | 108.02M | 94.15M | 56.26M | 231.50M | 219.73M | 197.99M | 270.14M | 284.39M | 261.17M | 272.81M | 364.49M | 333.33M | 286.51M | 280.83M | 273.71M | 217.30M | 293.59M | 278.73M | 297.71M | 276.96M | 296.31M | 337.29M | 327.69M | 350.35M | 290.83M | 260.91M | 342.12M | 463.45M |
|
Receivables - Net
|
0.26M | -0.01M | -0.08M | 0.42M | -0.32M | 0.65M | -0.10M | 0.64M | 0.70M | 0.69M | 0.71M | 0.89M | 0.99M | 1.15M | 1.00M | 1.32M | 1.58M | 1.32M | 1.43M | | 1.51M | 0.00M | -0.99M | 3.51M | 0.21M | 3.69M | 4.02M | 3.65M | 3.39M | 4.00M | 4.58M | 22.28M | 5.51M | 5.42M | 0.37M | 7.60M | 52.81M | 34.54M | 70.08M | 7.73M | 6.64M | 16.71M | 19.73M | 11.00M | 18.01M | 17.59M | 18.26M | 7.06M | 16.45M | 16.54M | 18.75M | 10.61M | 1.01M | 19.69M | 14.39M | 65.15M | 76.00M | 82.82M | 95.89M | 76.78M | 120.11M | 132.32M | 132.24M | 275.99M | 241.08M | 348.73M | 381.21M |
|
Receivables - Other
|
0.00M | 0.00M | 0.00M | -800.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | | | | 0.00M | -0.02M | 0.05M | 0.01M | 0.04M | 0.03M | -0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 3.20M | 0.02M | | | 3.00M | 28.06M | 17.62M | | 3.20M | 55.89M | 64.06M | 37.71M | 48.14M | 50.91M | 59.33M | 41.52M | 49.26M | 66.87M | 68.77M | 53.63M | 69.38M | 76.41M | 81.53M | 91.21M | 1.83M | 74.88M | 1.20M | 1.50M | 1.33M | 1.78M | 1.64M | 1.12M | 29.50M | 14.92M | 8.65M | 9.89M |
|
Receivables
|
0.26M | -0.01M | -0.08M | 0.42M | -0.31M | 0.66M | -0.10M | 0.65M | 0.73M | 0.70M | 0.73M | 0.89M | 1.00M | 1.15M | 1.01M | 1.35M | 1.59M | 1.32M | 1.43M | | 1.51M | -0.02M | -0.94M | 3.52M | 0.24M | 3.72M | 3.93M | 3.67M | 3.41M | 4.02M | 4.60M | 25.48M | 5.52M | 5.42M | 0.37M | 10.60M | 80.87M | 52.17M | 70.08M | 10.93M | 62.53M | 80.76M | 57.44M | 59.14M | 68.92M | 76.92M | 59.77M | 56.32M | 83.32M | 85.31M | 72.38M | 79.98M | 77.42M | 101.21M | 105.60M | 66.98M | 150.88M | 84.02M | 97.39M | 78.11M | 121.89M | 133.97M | 133.36M | 305.49M | 256.00M | 357.38M | 391.11M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.02M | 0.05M | 0.03M | 0.02M | 0.01M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.07M | 0.09M | 0.03M | | 0.05M | 0.06M | 0.15M | 0.14M | 0.79M | 0.26M | 0.41M | 0.35M | 0.29M | 0.51M | 0.43M | 1.85M | 0.27M | 0.28M | 0.30M | 5.14M | 3.53M | 6.62M | 4.18M | 7.39M | 7.98M | 10.12M | 10.50M | 10.31M | 11.81M | 11.19M | 12.12M | 16.80M | 9.63M | 12.19M | 11.73M | 18.64M | 14.63M | 12.67M | 11.70M | 14.80M | 22.17M | 15.09M | 13.95M | 17.45M | 17.28M | 17.42M | 20.51M | 22.86M | 23.71M | 21.75M | 23.16M |
|
Current Assets
|
0.37M | 0.35M | 0.47M | 1.44M | 1.22M | 1.21M | 1.20M | 1.20M | 1.20M | 1.06M | 1.13M | 1.21M | 1.25M | 1.45M | 1.35M | 2.01M | 2.87M | 3.05M | 2.75M | | 3.11M | 7.84M | 13.36M | 10.66M | 9.85M | 8.20M | 8.66M | 9.19M | 13.56M | 11.35M | 9.11M | 81.16M | 14.92M | 37.72M | 35.73M | 144.16M | 180.62M | 152.76M | 202.83M | 172.86M | 176.91M | 167.63M | 321.36M | 329.07M | 318.06M | 380.55M | 366.70M | 338.58M | 370.27M | 471.98M | 427.21M | 404.46M | 445.42M | 468.08M | 445.79M | 428.12M | 454.68M | 465.06M | 476.23M | 461.51M | 538.81M | 570.35M | 596.99M | 638.50M | 613.27M | 729.15M | 883.63M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.07M | 0.06M | 0.07M | | 0.09M | 0.10M | 0.62M | 0.56M | 0.58M | 0.58M | 0.58M | 1.22M | 1.25M | 1.34M | 1.30M | 10.37M | 1.21M | 1.17M | 1.12M | 13.81M | 13.70M | 13.30M | 12.91M | 12.72M | 12.33M | 12.10M | 12.43M | 12.13M | 11.88M | 11.48M | 10.93M | 29.89M | 29.61M | 40.74M | 49.28M | 53.19M | 70.37M | 87.15M | 104.15M | 108.54M | 113.36M | 123.86M | 128.57M | 7.17M | 7.99M | 10.30M | 12.17M | 14.27M | 16.85M | 17.80M | 56.16M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26M | | | | 21.90M | 21.88M | 23.55M | 24.12M | 34.88M | 34.03M | 35.90M | 35.84M | 28.43M | 30.78M | 26.82M | 27.22M | 43.29M | 42.62M | 37.37M | 45.05M | 41.72M | 44.38M | 43.82M | 38.95M | 40.30M | 43.11M | 45.83M | 44.43M | 25.77M | 35.89M | 33.28M | 34.63M | 39.32M | 38.01M | 38.45M | 18.46M |
|
Goodwill
|
| | | | | | | | | | | 0.05M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.49M | 0.28M | 0.44M | 1.39M | 2.17M | 2.17M | 2.17M | 100.85M | 1.62M | 1.62M | 1.62M | 103.41M | 1.62M | 1.62M | 1.62M | 189.85M | 188.93M | 189.60M | 189.60M | 185.81M | 185.81M | 209.31M | 237.13M | 238.50M | 238.54M | 239.05M | 239.05M | 232.43M | 232.43M | 232.43M | 236.73M | 246.42M | 245.76M | 246.69M | 250.86M | 269.05M | 269.41M | 274.03M | 275.53M | 278.83M | 25.57M | 409.58M | 409.71M | 419.25M | 416.39M | 416.92M | 863.27M |
|
Intangibles
|
| | | | | | | | 0.00M | 0.58M | 0.58M | 0.60M | 0.04M | 0.02M | 0.04M | 0.04M | | | | | 0.06M | 0.21M | 1.21M | 1.91M | 1.38M | 1.34M | 1.28M | 1.24M | 2.35M | 2.26M | 2.16M | 108.09M | 1.90M | 1.82M | 1.73M | 103.53M | 99.14M | 94.93M | 90.76M | 86.88M | 83.06M | 109.07M | 114.17M | 103.01M | 98.84M | 94.79M | 90.78M | 86.98M | 83.20M | 80.23M | 83.59M | 82.81M | 80.15M | 76.65M | 73.23M | 195.47M | 77.67M | 74.42M | 74.21M | 202.92M | 119.71M | 258.82M | 258.42M | 275.05M | 275.05M | 275.05M | 468.55M |
|
Goodwill & Intangibles
|
| | | | | | | | 0.00M | 0.58M | 0.58M | 0.65M | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.03M | 0.03M | | 0.56M | 0.49M | 1.65M | 3.30M | 3.55M | 3.51M | 3.45M | 102.09M | 3.98M | 3.88M | 3.79M | 211.50M | 3.53M | 3.45M | 3.36M | 293.38M | 288.07M | 284.53M | 280.37M | 272.68M | 268.86M | 318.38M | 351.30M | 341.52M | 337.38M | 333.84M | 329.83M | 319.42M | 315.63M | 312.66M | 320.32M | 329.22M | 325.90M | 323.34M | 324.09M | 464.52M | 347.08M | 348.45M | 349.74M | 481.75M | 145.28M | 668.40M | 668.13M | 694.31M | 691.44M | 691.97M | 1,331.82M |
|
Other Non-Current Assets
|
| | | | 0.08M | | | | 0.04M | 0.03M | 0.02M | 0.01M | 0.04M | 0.00M | 0.00M | 0.05M | 0.22M | 0.21M | 0.24M | | 0.14M | 0.34M | -347.00 | 0.29M | 0.26M | 0.01M | 0.22M | 0.22M | 0.22M | 0.21M | 0.22M | 1.60M | 0.10M | | | 18.00M | 0.75M | 8.04M | 4.22M | 1.21M | 1.55M | 1.35M | 1.63M | 1.68M | 6.47M | 22.49M | 22.47M | 18.91M | 19.11M | 8.07M | 5.20M | 5.93M | 4.42M | 5.90M | 6.10M | 4.56M | 5.44M | 7.23M | 8.59M | 1.88M | 4.07M | 9.29M | 8.88M | 16.67M | 30.51M | 30.45M | 23.36M |
|
Non-Current Assets
|
0.05M | 0.04M | -0.01M | 0.02M | 0.09M | 0.12M | 0.11M | 0.09M | 0.06M | 0.63M | 0.61M | 0.70M | 0.11M | 0.12M | 0.12M | 0.16M | 0.35M | 0.34M | 0.38M | | 0.85M | 0.97M | 2.70M | 4.36M | 5.14M | 5.06M | 4.99M | 5.37M | 6.01M | 5.97M | 5.84M | 268.84M | 5.72M | 5.58M | 5.44M | 346.48M | 340.98M | 358.21M | 349.07M | 340.14M | 343.95M | 400.70M | 428.88M | 399.64M | 406.35M | 452.67M | 447.57M | 478.91M | 472.87M | 423.74M | 443.94M | 462.90M | 477.24M | 499.35M | 509.11M | 538.09M | 544.26M | 562.11M | 597.03M | 471.85M | 687.47M | 682.12M | 688.39M | 716.40M | 717.99M | 713.20M | 1,353.56M |
|
Assets
|
0.41M | 0.39M | 0.46M | 1.46M | 1.31M | 1.33M | 1.30M | 1.30M | 1.26M | 1.68M | 1.75M | 1.92M | 1.36M | 1.57M | 1.47M | 2.17M | 3.22M | 3.39M | 3.14M | | 3.96M | 8.81M | 16.06M | 15.02M | 15.00M | 13.26M | 13.65M | 14.57M | 19.57M | 17.32M | 14.95M | 350.00M | 20.64M | 43.30M | 41.17M | 490.64M | 521.59M | 510.98M | 551.90M | 513.00M | 520.86M | 568.33M | 750.24M | 728.71M | 724.41M | 833.22M | 814.27M | 817.49M | 843.14M | 895.72M | 871.15M | 867.36M | 922.66M | 967.43M | 954.90M | 966.21M | 998.94M | 1,027.18M | 1,073.26M | 933.36M | 1,226.28M | 1,252.47M | 1,285.38M | 1,354.89M | 1,331.26M | 1,442.35M | 2,237.19M |
|
Accounts Payables
|
0.35M | -0.01M | 0.06M | 0.11M | 0.10M | 0.10M | 0.11M | 0.15M | 0.09M | 0.10M | 0.28M | 0.11M | 0.16M | 0.18M | 0.12M | 0.63M | 0.95M | 0.86M | 0.99M | | 1.09M | -0.00M | 2.17M | 2.56M | 3.34M | 4.14M | 1.59M | 3.71M | 4.57M | 4.25M | 4.54M | 8.08M | 7.88M | 16.21M | 7.04M | 13.28M | 12.11M | 12.59M | 44.97M | 25.08M | 47.65M | 30.66M | 35.54M | 27.28M | 20.11M | 24.79M | 40.47M | 36.14M | 40.23M | 53.79M | 57.51M | 43.95M | 48.25M | 59.92M | 47.37M | 49.56M | 49.49M | 49.90M | 53.14M | 59.95M | 146.47M | 95.76M | 94.81M | 106.14M | 105.56M | 119.66M | 209.75M |
|
Notes Payables
|
0.07M | 0.07M | 0.07M | 0.02M | | | | | | | | | 0.60M | 0.76M | 0.92M | | | | | | | | | | 1.04M | 2.60M | 2.55M | 1.09M | | | | | 4.83M | 4.88M | 4.94M | 0.51M | 0.39M | 0.28M | 0.16M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | | | | 0.27M | 0.27M | 0.34M | 0.43M | 0.48M | 0.48M | 0.48M | 0.54M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.66M | 0.66M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | | |
|
Payables
|
0.42M | 0.07M | 0.13M | 0.13M | 0.10M | 0.10M | 0.11M | 0.15M | 0.09M | 0.10M | 0.28M | 0.11M | 0.76M | 0.94M | 1.05M | 0.63M | 0.95M | 0.86M | 0.99M | | 1.09M | -0.00M | 2.17M | 2.56M | 4.38M | 6.74M | 4.14M | 4.81M | 4.57M | 4.25M | 4.54M | 8.08M | 12.71M | 21.10M | 11.98M | 13.79M | 12.51M | 12.87M | 48.92M | 25.12M | 47.65M | 30.66M | 35.81M | 27.55M | 20.44M | 25.22M | 40.96M | 36.63M | 40.72M | 54.33M | 58.06M | 44.51M | 48.81M | 60.48M | 47.92M | 50.23M | 50.15M | 50.54M | 53.77M | 60.59M | 147.11M | 96.39M | 95.45M | 106.78M | 106.20M | 119.66M | 209.75M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 0.01M | | 0.00M | 0.36M | | | | | | | | | 1.47M | 1.55M | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | | 15.90M | 17.50M | 22.41M | 13.75M | 20.25M | 30.10M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.09M | | 0.03M | 0.06M | 0.16M | 0.83M | 0.65M | | | -0.00M | 0.67M | | 1.26M | -0.11M | 0.08M | | | | | | | | | | | | | 33.64M | 23.27M | 42.94M | 53.82M | 58.73M | 63.70M | 70.27M | 57.45M | 50.33M | 51.48M | 59.31M | 42.87M | 55.78M | 95.76M | 112.50M | 94.88M | 81.25M | 98.40M | 100.05M | 97.52M | 106.66M | 287.69M | 151.48M | 160.28M | 209.04M | 204.10M | 287.69M | 333.97M |
|
Short term Debt
|
0.16M | | | | | | | | | | | | 0.65M | 0.54M | 3.11M | 0.50M | 0.59M | 0.59M | 0.59M | | | | | | | 1.48M | 1.32M | | 0.19M | | | | 0.06M | 0.03M | 0.03M | 5.03M | 5.00M | | | | | | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 10.89M | 12.08M | 0.20M | 0.21M | 0.78M | 1.50M | 2.41M | 3.16M | 0.62M | 0.62M | 2.63M | 2.99M | 19.50M | 20.75M | 17.00M | 15.00M | 9.38M | 12.50M | 12.50M | 47.87M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 2.46M | 2.84M | 2.84M | 2.99M | 3.12M | 3.35M | 3.29M | 3.18M | 3.04M | 2.83M | 2.66M | 2.63M | 2.62M | 3.25M | 3.21M | 3.57M | 3.23M | 3.03M | 3.53M | 4.61M | 5.01M | 4.88M | 5.24M | 5.35M | 4.98M | 5.32M | 7.18M |
|
Current Taxes
|
| | | | | | | | | | | | 0.00M | | 0.01M | 752.00 | | | | | | | | | 0.19M | 0.25M | 0.11M | | | | | 2.81M | | | | 3.20M | 7.61M | 2.90M | 1.29M | 11.62M | 12.83M | | 1.39M | 4.53M | 8.03M | 42.21M | 16.17M | 4.22M | 12.06M | 2.21M | 4.02M | | 4.89M | | | 4.28M | 11.29M | 20.35M | 30.11M | | 5.52M | | | | 14.14M | 19.41M | 4.92M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | 2.62M | 2.25M | 1.61M | 0.69M | | |
|
Total Current Liabilities
|
0.42M | 0.51M | 0.35M | 0.15M | 0.10M | 0.10M | 0.11M | 0.15M | 0.09M | 0.47M | 0.64M | 0.49M | 1.52M | 1.77M | 4.47M | 1.21M | 1.70M | 2.29M | 2.24M | | 4.55M | 3.15M | 5.88M | 6.33M | 5.97M | 16.82M | 17.43M | 6.83M | 7.43M | 6.94M | 6.82M | 50.63M | 14.54M | 40.84M | 42.70M | 109.60M | 110.62M | 89.12M | 92.25M | 72.02M | 88.40M | 78.34M | 105.20M | 105.42M | 106.61M | 152.51M | 131.46M | 114.99M | 122.55M | 125.87M | 115.17M | 114.72M | 155.54M | 185.24M | 156.19M | 148.61M | 173.25M | 185.79M | 202.96M | 218.67M | 355.27M | 309.82M | 312.93M | 365.61M | 361.27M | 459.75M | 629.93M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.59M | 0.57M | 0.54M | 0.52M | 0.49M | 0.47M | 0.44M | 0.41M | 0.39M | 0.35M | 0.34M | 0.31M | 0.28M | 0.25M | 0.22M | 0.97M | 1.17M | 1.05M | 0.93M | 1.27M | 1.14M | 1.08M | 1.20M | 1.03M | 1.01M | 0.88M | 0.74M | 0.61M | 0.54M | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.50M | 0.50M | | | 5.28M | 5.34M | 5.04M | 6.23M | | | | | | | | 5.00M | 5.00M | 5.00M | | | 13.00M | 13.00M | 13.00M | 13.00M | 44.60M | 234.15M | 232.17M | 230.10M | 230.46M | 226.05M | 230.21M | 226.94M | 182.71M | 182.81M | 182.92M | 183.10M | 199.07M | 199.15M | 203.39M | 204.94M | 205.14M | 206.21M | 258.94M | 368.45M | 425.01M | 423.12M | 425.30M | 403.89M | 401.06M | 1,002.03M |
|
Convertible Debt
|
0.01M | 0.01M | 0.01M | 1.24M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.40M | 0.75M | 0.15M | 1.07M | 1.04M | 1.91M | 2.04M | 2.16M | | 1.10M | 0.98M | 1.95M | 2.00M | 2.49M | 2.60M | 2.55M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.68M | 0.73M | 0.76M | 0.82M | 0.81M | 0.75M | 0.72M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.28M | 0.38M | 0.18M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 7.08M | 7.08M | 7.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.23M | 0.23M | 0.28M | 0.33M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.14M | 0.14M | -0.02M | -0.04M | -0.03M | -0.27M | | 0.93M | -0.24M | -0.13M | 0.48M | 1.83M | 1.48M | 1.72M | 2.32M | 2.74M | 2.71M | 2.00M | 162.86M | 0.62M | 0.40M | 0.05M | 172.13M | 190.65M | 195.91M | 225.15M | 225.12M | 212.43M | 219.58M | 176.23M | 168.72M | 157.44M | 210.98M | 198.73M | 113.57M | 113.80M | 140.11M | 89.79M | 56.53M | 53.05M | 41.03M | 40.16M | 14.24M | 14.28M | 13.85M | 17.93M | 2.43M | -205.56M | -204.31M | -202.51M | 4.01M | 5.07M | 6.07M | 13.53M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.19M | 0.17M | 0.17M | 0.18M | 0.18M | 0.04M | 0.04M | 0.04M | 46.93M | 0.08M | 0.08M | 0.08M | 24.92M | 30.06M | 27.76M | 34.65M | 19.62M | 16.99M | 26.65M | 30.20M | 35.75M | 16.33M | 13.65M | 11.66M | 31.20M | 17.38M | 31.70M | 27.83M | 49.23M | 30.89M | 30.92M | 24.98M | 37.92M | 14.36M | 12.34M | 12.14M | 4.07M | 3.76M | 3.25M | 2.86M | 4.55M | 4.20M | 2.59M | 4.43M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44M | 14.25M | 13.51M | 11.37M | 18.70M | 20.77M | 19.91M | 15.87M | 18.18M | 17.34M | 16.51M | 13.20M | 15.18M | 20.16M | 19.35M | 19.91M | 21.40M | 20.88M | 24.53M | 36.29M | 42.72M | 27.09M | 31.16M | 30.65M | 28.96M | 28.71M | 30.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.37M | | | 0.12M | 0.10M | 0.45M | | | | | | | 2.38M | 2.75M | 2.45M | 2.14M | | | 2.09M | 2.81M | 1.99M | 1.48M | 2.00M | | | | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M | | | | | | | 1.20M | 6.23M | 14.78M | 13.71M | 13.71M | 12.96M | 20.26M | 21.81M | 21.38M | 14.11M | 3.59M | 7.65M | 7.72M | 7.46M | 14.61M | 14.69M | 12.29M | 15.91M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 1.35M | | | 1.67M | 1.92M | 4.62M | | 3.61M | | | | 5.65M | 9.41M | 13.81M | 14.04M | 13.84M | 17.00M | 17.61M | 7.70M | 8.20M | 7.75M | 7.68M | 48.93M | 20.37M | | | 44.72M | 49.83M | 51.13M | 49.38M | 34.32M | 37.65M | 84.32M | 276.65M | 262.23M | 262.41M | 261.88M | 254.66M | 257.35M | 259.74M | 230.36M | 230.96M | 242.00M | 241.43M | 261.65M | 254.17M | 259.06M | 260.41M | 257.78M | 254.66M | 303.92M | 418.59M | 463.95M | 465.34M | 475.12M | 452.28M | 444.66M | 1,052.53M |
|
Total Liabilities
|
0.66M | 0.73M | 0.56M | 1.39M | 1.35M | 1.34M | 1.36M | 1.40M | 1.34M | 1.72M | 1.89M | 1.89M | 1.79M | 2.03M | 5.08M | 2.25M | 3.61M | 4.32M | 4.41M | | 5.65M | 11.80M | 16.56M | 16.49M | 15.99M | 17.00M | 17.61M | 9.78M | 11.02M | 9.74M | 9.16M | 99.56M | 20.37M | 46.64M | 48.46M | 154.32M | 160.45M | 140.25M | 141.62M | 106.34M | 126.05M | 162.66M | 381.84M | 367.65M | 369.01M | 414.39M | 386.12M | 372.34M | 382.30M | 356.23M | 346.13M | 356.72M | 396.97M | 446.88M | 410.36M | 407.67M | 433.66M | 443.58M | 457.62M | 522.59M | 773.86M | 773.77M | 778.27M | 840.73M | 813.55M | 904.40M | 1,682.46M |
|
Total Debt
|
0.16M | | | | | | | | | | | | 0.65M | 0.54M | 3.11M | 0.50M | 0.59M | 1.09M | 1.09M | | | 5.28M | 5.34M | 5.04M | 6.23M | 1.48M | 1.32M | | 0.19M | | | | 5.06M | 5.03M | 5.03M | 5.03M | 5.00M | 13.00M | 13.00M | 13.00M | 13.00M | 44.60M | 243.65M | 241.67M | 239.60M | 239.96M | 235.55M | 241.10M | 239.01M | 182.91M | 183.02M | 183.70M | 184.60M | 201.48M | 202.31M | 204.01M | 205.56M | 207.77M | 209.20M | 278.44M | 389.20M | 442.01M | 438.12M | 434.67M | 416.39M | 413.56M | 1,049.89M |
|
Common Equity
|
-0.24M | -0.35M | -0.09M | 0.07M | -0.05M | -0.02M | -0.06M | -0.10M | -0.08M | -0.03M | -0.38M | -0.24M | -0.42M | -0.59M | -3.75M | -0.08M | -0.39M | -0.93M | -1.27M | | -2.62M | -2.99M | -0.50M | -1.95M | -0.99M | -5.22M | -5.68M | 84.50M | 1.47M | -2.20M | -3.28M | 87.59M | -0.35M | -3.74M | -7.34M | 164.18M | 170.49M | 174.82M | 185.13M | 181.54M | 182.38M | 186.09M | 192.17M | 192.34M | 197.96M | 207.85M | 229.42M | 329.46M | 347.05M | 399.37M | 435.24M | 454.11M | 472.64M | 479.51M | 504.37M | 544.31M | 551.01M | 569.75M | 597.71M | 616.65M | 657.98M | 683.01M | 709.62M | 716.73M | 750.44M | 771.53M | 789.08M |
|
Shareholder's Equity
|
| | | | -0.05M | | | | -0.08M | | -0.38M | -0.24M | -0.42M | -0.59M | -3.75M | -0.08M | -0.39M | -0.93M | -1.27M | | -2.62M | -2.99M | -0.50M | -1.95M | -0.99M | -5.22M | -5.68M | 84.50M | 1.47M | -2.20M | -3.28M | 87.59M | -0.35M | -3.74M | -7.34M | 164.18M | 170.49M | 174.82M | 185.13M | 181.54M | 182.38M | 186.09M | 192.17M | 192.34M | 197.96M | 207.85M | 229.42M | 329.46M | 347.05M | 399.37M | 435.24M | 454.11M | 472.64M | 479.51M | 504.37M | 544.31M | 551.01M | 569.75M | 597.71M | 616.65M | 657.98M | 683.01M | 709.62M | 716.73M | 750.44M | 771.53M | 789.08M |
|
Liabilities and Shareholders Equity
|
0.41M | 0.39M | 0.46M | 1.46M | 1.31M | 1.33M | 1.30M | 1.30M | 1.26M | 1.68M | 1.75M | 1.92M | 1.36M | 1.57M | 1.47M | 2.17M | 3.22M | 3.39M | 3.14M | | 3.96M | 8.81M | 16.06M | 15.02M | 15.00M | 13.26M | 13.65M | 14.57M | 19.57M | 17.32M | 14.95M | 350.00M | 20.64M | 43.30M | 41.17M | 490.64M | 521.59M | 510.98M | 551.90M | 513.00M | 520.86M | 568.33M | 750.24M | 728.71M | 724.41M | 833.22M | 814.27M | 817.49M | 843.14M | 895.72M | 871.15M | 867.36M | 922.66M | 967.43M | 954.90M | 966.21M | 998.94M | 1,027.18M | 1,073.26M | 933.36M | 1,226.28M | 1,252.47M | 1,285.38M | 1,354.89M | 1,331.26M | 1,442.35M | 2,237.19M |
|
Retained Earnings
|
-1.04M | -1.15M | -1.15M | -1.23M | -1.24M | -1.24M | -1.30M | -1.34M | -1.40M | -1.63M | -1.75M | -1.69M | -2.12M | -2.28M | -5.48M | -10.20M | -11.02M | -11.87M | -13.40M | | -16.77M | -18.03M | -16.65M | -18.34M | -19.34M | -21.82M | -22.35M | -24.04M | -28.68M | -30.00M | -31.36M | -0.77M | -37.65M | -41.27M | -45.15M | 1.73M | 4.90M | 7.56M | 17.10M | 17.79M | 17.93M | 21.47M | 25.18M | 31.91M | 35.96M | 43.00M | 59.71M | 69.77M | 80.28M | 90.37M | 124.78M | 137.25M | 151.01M | 162.96M | 186.15M | 182.42M | 195.55M | 208.72M | 230.78M | 243.13M | 257.97M | 277.14M | 293.23M | 286.28M | 292.88M | 302.21M | 302.49M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.88M | 3.88M | | 7.08M | 7.08M | 7.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.05M | | | | | | | 1.68M | | | | 30.40M | 1.68M | 1.68M | 1.68M | 0.17M | 1.94M | 1.94M | 16.96M | 0.60M | 0.02M | 17.48M | 17.48M | 0.02M | 0.03M | 10.89M | 0.04M | 0.17M | 10.93M | 11.18M | 11.18M | 0.25M | 0.27M | 10.57M | 10.57M | 10.58M | 10.58M | 10.58M | 0.01M | 10.60M | 9.90M | 9.90M | 9.94M |