|
Cash & Equivalents
|
38.85M | 72.09M | 29.58M | 40.69M | 65.75M | 50.41M | 41.57M | 57.71M | 42.34M | 0.04M | 59.17M | 236.56M | 262.20M | 316.27M | 509.63M | 464.60M |
|
Short-term Investments
|
| | | 5.20M | 5.51M | 6.06M | 2.00M | 11.55M | 13.09M | 8.68M | 17.75M | 13.45M | 13.76M | 15.44M | 17.23M | 62.26M |
|
Cash & Current Investments
|
38.85M | 72.09M | 29.58M | 45.88M | 71.27M | 56.47M | 43.57M | 69.26M | 55.43M | 8.72M | 76.93M | 250.01M | 275.96M | 331.71M | 526.86M | 526.85M |
|
Receivables - Net
|
0.06M | 69.44M | 99.09M | 108.00M | 127.91M | 150.49M | 239.33M | 284.22M | 265.07M | 24.18M | 311.46M | 313.78M | 339.94M | 416.23M | 494.39M | 578.33M |
|
Receivables - Other
|
7.59M | 14.42M | | | | | | | | | | | | | 1.22M | |
|
Receivables
|
7.66M | 83.86M | 99.09M | 108.00M | 127.91M | 150.49M | 239.33M | 284.22M | 265.07M | 24.18M | 311.46M | 313.78M | 339.94M | 416.23M | 495.60M | 578.33M |
|
Current Deferred Tax Assets
|
8.13M | 9.97M | 11.20M | 14.87M | 9.23M | 10.62M | 15.40M | | | | | | | | | |
|
Prepaid Assets
|
6.50M | 7.17M | 7.67M | 8.61M | 9.91M | 0.03M | 18.83M | 19.87M | 28.13M | 4.55M | 24.43M | 26.66M | 29.56M | 40.98M | 35.04M | 60.88M |
|
Current Assets
|
117.33M | 160.01M | 140.64M | 167.60M | 211.00M | 213.64M | 279.57M | 333.86M | 368.08M | 348.07M | 411.08M | 582.96M | 639.71M | 781.12M | 1,046.93M | 1,157.63M |
|
Property, Plant & Equipment (Net)
|
230.77M | 262.53M | 403.86M | 447.86M | 479.77M | 421.85M | 299.63M | 484.50M | 537.08M | 10.46M | 767.57M | 778.24M | 888.43M | 992.01M | 1,090.77M | 1,291.35M |
|
Long-Term Investments
|
5.65M | 6.51M | 10.42M | 8.64M | | | | | | | | | | | | |
|
Goodwill
|
7.43M | 10.34M | 17.18M | 22.66M | 23.93M | 30.27M | 40.89M | 45.98M | 53.10M | 49.59M | 54.47M | 54.47M | 60.47M | 76.87M | 76.87M | 97.98M |
|
Intangibles
|
| 4.07M | 2.32M | 6.12M | 7.74M | 35.57M | 45.43M | 35.08M | 32.80M | 25.14M | 3.38M | 3.72M | 3.73M | 6.44M | 6.53M | 7.29M |
|
Goodwill & Intangibles
|
4.50M | 4.07M | 19.50M | 28.77M | 31.68M | 65.84M | 86.32M | 81.05M | 85.90M | 74.72M | 57.85M | 58.19M | 64.20M | 83.31M | 83.39M | 105.27M |
|
Long-Term Deferred Tax
|
4.26M | 4.99M | 3.51M | 2.23M | 4.46M | 11.51M | 20.85M | 23.07M | 12.74M | 11.75M | 4.62M | 32.42M | 33.15M | 39.64M | 67.12M | 66.28M |
|
Other Non-Current Assets
|
| 14.42M | 0.17M | 11.32M | 9.80M | 16.15M | 9.63M | 12.61M | 16.50M | 28.78M | 26.21M | 33.16M | | | | |
|
Non-Current Assets
|
274.02M | 319.88M | 455.70M | 523.26M | 549.32M | 280.27M | 468.19M | 667.16M | 734.36M | -250.44M | 1,950.83M | 1,962.62M | 2,210.91M | 2,670.90M | 3,130.61M | 3,511.72M |
|
Assets
|
391.35M | 479.89M | 596.34M | 690.86M | 760.32M | 493.92M | 747.76M | 1,001.02M | 1,102.43M | 97.63M | 2,361.91M | 2,545.58M | 2,850.62M | 3,452.02M | 4,177.54M | 4,669.36M |
|
Accounts Payables
|
| 17.90M | 21.17M | 26.07M | 23.79M | 33.19M | 36.03M | 38.99M | 39.04M | 4.39M | 44.97M | 50.90M | 58.12M | 77.09M | 92.81M | 98.95M |
|
Payables
|
| 17.90M | 21.17M | 26.07M | 23.79M | 33.19M | 36.03M | 38.99M | 39.04M | 4.39M | 44.97M | 50.90M | 58.12M | 77.09M | 92.81M | 98.95M |
|
Accumulated Expenses
|
28.76M | 37.38M | 41.96M | 35.85M | 40.09M | 56.71M | 78.89M | 84.69M | 90.51M | 12.79M | 151.01M | 236.61M | 278.77M | 289.81M | 332.57M | 347.53M |
|
Other Accumulated Expenses
|
15.38M | 13.56M | 18.58M | 20.87M | 25.70M | 24.63M | 46.20M | 58.76M | 63.81M | 13.07M | 70.27M | 87.32M | 89.41M | 97.31M | 168.23M | 132.06M |
|
Short term Debt
|
2.06M | 3.06M | 6.31M | 7.19M | 7.41M | 2.34M | 0.62M | 8.13M | 9.94M | 10.11M | 2.70M | 2.96M | 3.76M | 3.88M | 3.95M | 4.09M |
|
Current Leases
|
10.07M | 11.48M | | | | | | | | | 44.96M | 48.19M | 52.18M | 65.80M | 82.53M | 93.47M |
|
Total Current Liabilities
|
71.77M | 83.37M | 100.39M | 121.35M | 112.46M | 130.43M | 179.87M | 211.93M | 225.82M | 30.25M | 343.17M | 562.40M | 523.07M | 582.07M | 734.75M | 743.43M |
|
Capital Leases
|
0.20M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
107.40M | 139.45M | 181.56M | 200.50M | 251.90M | 357.17M | 99.05M | 275.49M | 302.99M | 233.13M | 325.22M | 112.54M | 152.88M | 149.27M | 145.50M | 141.59M |
|
Non-Current Deffered Revenue
|
2.52M | 2.95M | 2.86M | 3.28M | 3.24M | 3.23M | 3.98M | 9.12M | 12.07M | 3.32M | 5.28M | 39.69M | 27.14M | 33.27M | 49.41M | 64.17M |
|
Minority Interest
|
| | | 1.41M | 1.16M | -1.05M | -0.34M | 4.05M | 7.66M | 11.40M | 1.95M | 0.15M | 0.95M | 1.47M | 5.45M | 3.32M |
|
Liabilities from Discontinued Operations
|
| | | -0.47M | | | | | | 30.25M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 973.98M | 950.32M | 1,056.52M | 1,355.11M | 1,639.33M | 1,735.33M |
|
Other Non-Current Liabilities
|
22.10M | 37.40M | 44.27M | 34.85M | 33.64M | 34.17M | 37.88M | 43.99M | 50.22M | 54.60M | 58.11M | 62.40M | 69.31M | 83.50M | 165.91M | 211.75M |
|
Total Non-Current Liabilities
|
-22.10M | -37.40M | 274.58M | 328.13M | 369.42M | 201.95M | 282.89M | 496.54M | 552.15M | -21.04M | 1,647.65M | 1,664.95M | 1,759.60M | 2,119.73M | 2,514.31M | 2,617.18M |
|
Total Liabilities
|
| | 318.85M | 362.98M | 403.06M | 236.11M | 320.77M | 540.53M | 602.37M | 33.56M | 1,705.77M | 1,727.35M | 1,828.91M | 2,203.22M | 2,680.22M | 2,828.93M |
|
Total Debt
|
109.47M | 142.51M | 187.87M | 207.69M | 259.31M | 359.51M | 99.67M | 283.62M | 312.93M | 243.24M | 327.92M | 115.50M | 156.64M | 153.15M | 149.45M | 145.67M |
|
Common Equity
|
187.56M | 228.20M | 277.49M | 327.88M | 357.26M | 257.80M | 426.99M | 460.50M | 500.06M | 602.34M | 656.14M | 818.23M | 1,021.71M | 1,248.80M | 1,497.32M | 1,840.43M |
|
Shareholder's Equity
|
187.56M | 228.20M | 277.49M | 327.88M | 357.26M | 257.80M | 426.99M | 460.50M | 500.06M | 602.34M | 656.14M | 818.23M | 1,021.71M | 1,248.80M | 1,497.32M | 1,840.43M |
|
Liabilities and Shareholders Equity
|
391.35M | 479.89M | 596.34M | 690.86M | 760.32M | 493.92M | 747.76M | 1,001.02M | 1,102.43M | 97.63M | 2,361.91M | 2,545.58M | 2,850.62M | 3,452.02M | 4,177.54M | 4,669.36M |
|
Treasury Shares
|
| 0.10M | 0.21M | 0.45M | 0.46M | 0.37M | 0.42M | 0.43M | 0.38M | 0.57M | 2.08M | 2.79M | 2.94M | 0.40M | 3.39M | 3.40M |
|
Retained Earnings
|
124.91M | 161.17M | 204.07M | 239.34M | 257.50M | 145.85M | 193.42M | 235.02M | 264.69M | 344.90M | 391.52M | 551.05M | 733.99M | 946.34M | 1,142.65M | 1,426.76M |