|
Cash & Equivalents
|
6.29M | 9.62M | 11.94M | 3.25M | 20.93M | 52.80M | 79.03M | 48.48M | 104.53M | 96.00M | 85.62M | 113.29M | 85.62M | 70.79M | 38.32M | 24.44M | 6.64M | 21.62M | 41.32M | 75.34M | 58.70M | 38.07M | 21.09M | 42.39M | 30.62M | 14.70M | 9.42M | 14.18M | 15.89M | 21.24M | 13.60M | 11.17M | 6.89M | 12.64M | 10.47M | 15.85M | 12.74M | 13.54M | 23.13M | 34.46M | 122.99M | 125.58M | 180.85M | 187.00M | 207.47M | 233.53M | 229.72M | 216.51M | 177.71M | 180.77M | 173.84M | 145.46M | 142.58M | 75.42M | 38.83M | 6.55M | 32.52M | 42.07M | 14.09M | 22.84M | 22.80M | 23.13M | 12.04M | 10.22M | 11.34M | 2.92M | 12.67M |
|
Short-term Investments
|
| | | | | 0.00M | 2.43M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | 8.79M | 0.51M | 0.83M | 0.99M | 0.72M | 2.87M | 0.36M | | | 0.00M | 0.22M | | | 0.44M |
|
Cash & Current Investments
|
6.29M | 9.62M | 11.94M | 3.25M | 20.93M | 52.80M | 81.46M | 48.48M | 104.53M | 96.00M | 85.62M | 113.29M | 85.62M | 70.79M | 38.32M | 24.44M | 6.64M | 21.62M | 41.32M | 75.34M | 58.70M | 38.07M | 21.09M | 42.39M | 30.62M | 14.70M | 9.42M | 14.18M | 15.89M | 21.24M | 13.60M | 11.17M | 6.89M | 12.64M | 10.47M | 15.85M | 12.74M | 13.54M | 23.13M | 34.46M | 122.99M | 125.58M | 180.85M | 187.00M | 207.47M | 233.53M | 229.72M | 216.51M | 177.71M | 180.77M | 173.84M | 146.09M | 142.58M | 84.21M | 39.34M | 7.38M | 33.51M | 42.79M | 16.96M | 23.20M | 22.80M | 23.13M | 12.04M | 10.43M | 11.34M | 2.92M | 13.11M |
|
Receivables - Net
|
-38.62M | -10.90M | -3.51M | 153.90M | 27.55M | 134.97M | 106.25M | 95.55M | -18.36M | 108.15M | 110.04M | 128.48M | 119.86M | 121.77M | 136.69M | 133.85M | 151.76M | 157.56M | 151.06M | 98.04M | 67.04M | 76.84M | 100.57M | 115.17M | 77.37M | 109.01M | 146.41M | 135.10M | 105.08M | 115.37M | 120.68M | 93.26M | 96.61M | 67.19M | 84.58M | 17.95M | 102.47M | 82.74M | 87.29M | 64.98M | 34.69M | 50.97M | 31.24M | 22.56M | 44.58M | 34.46M | 47.78M | 39.55M | 66.30M | 36.30M | 44.25M | 83.52M | 74.53M | 69.89M | 69.23M | 65.92M | 81.30M | 43.60M | 49.29M | 68.73M | 118.39M | 70.51M | 91.80M | 118.39M | 113.67M | 111.45M | 109.69M |
|
Receivables - Other
|
-13.85M | -8.80M | -6.65M | 2.92M | 9.57M | 14.87M | 10.34M | 24.84M | 3.94M | 27.12M | 25.73M | 28.60M | 34.42M | 48.65M | 60.85M | 50.29M | 73.92M | 71.84M | 83.76M | 67.43M | 93.06M | 89.07M | 85.63M | 82.56M | 102.00M | 116.55M | 66.76M | 81.19M | 74.58M | 74.92M | 75.84M | 95.01M | 75.70M | 90.83M | 82.64M | 20.07M | 55.12M | 55.00M | 38.26M | 20.07M | 18.53M | 33.27M | 27.50M | 24.67M | 39.19M | 22.55M | 22.65M | 34.22M | 31.03M | 36.67M | 35.46M | 40.95M | 75.64M | 63.72M | 62.74M | 67.03M | 81.30M | 43.21M | 49.29M | 68.73M | 68.76M | 70.51M | 91.80M | 74.20M | 78.96M | 59.18M | 50.34M |
|
Receivables
|
-52.47M | -19.70M | -10.16M | 156.83M | 37.12M | 149.83M | 116.59M | 120.39M | -14.42M | 135.27M | 135.78M | 157.08M | 154.28M | 170.42M | 197.54M | 184.14M | 225.67M | 229.40M | 234.82M | 165.48M | 160.10M | 165.91M | 186.20M | 197.73M | 179.37M | 225.56M | 213.17M | 216.30M | 179.66M | 190.29M | 196.53M | 188.28M | 172.30M | 158.03M | 167.22M | 38.02M | 157.59M | 137.74M | 125.56M | 85.04M | 53.22M | 84.24M | 58.74M | 47.23M | 83.77M | 57.01M | 70.43M | 73.77M | 97.33M | 72.97M | 79.71M | 124.47M | 150.18M | 133.61M | 131.98M | 132.95M | 162.60M | 86.81M | 98.58M | 137.47M | 187.16M | 141.02M | 183.60M | 192.59M | 192.63M | 170.63M | 160.03M |
|
Inventory
|
0.37M | 4.03M | 5.69M | 29.19M | 0.46M | 1.82M | 0.85M | 31.73M | 30.77M | 31.46M | 32.40M | 33.43M | 33.59M | 48.70M | 36.51M | 28.46M | 26.63M | 30.58M | 32.32M | 32.50M | 34.71M | 33.64M | 33.19M | 34.73M | 32.87M | 34.20M | 37.25M | 35.96M | 35.04M | 35.05M | 35.73M | 37.14M | 38.31M | 35.77M | 35.54M | 34.43M | 33.05M | 32.34M | 32.00M | 28.11M | 26.63M | 27.48M | 27.55M | 30.19M | 29.44M | 30.38M | 32.98M | 34.69M | 33.76M | 32.76M | 30.43M | 30.76M | 30.39M | 31.13M | 27.30M | 29.23M | 28.68M | 32.07M | 32.30M | 33.91M | 32.04M | 31.95M | 34.96M | 29.87M | 26.08M | 26.59M | 27.05M |
|
Prepaid Assets
|
2.06M | 3.19M | 1.97M | 15.45M | 2.28M | 2.09M | 2.26M | 18.92M | 23.59M | 30.58M | 28.75M | 32.38M | 41.55M | 42.72M | 52.02M | 27.14M | 40.48M | 50.20M | 56.87M | 39.95M | 22.90M | 57.31M | 58.44M | 64.67M | 79.64M | 67.73M | 76.87M | 59.69M | 71.98M | 76.11M | 78.34M | 63.41M | 79.84M | 54.20M | 47.98M | 38.60M | 40.93M | 40.95M | 39.41M | 31.91M | 34.39M | 31.73M | 31.63M | 39.66M | 32.30M | 29.60M | 34.22M | 37.31M | 43.56M | 39.33M | 33.12M | 26.40M | 43.37M | 44.63M | 36.34M | 34.69M | 33.44M | 29.98M | 41.91M | 44.54M | 45.07M | 35.13M | 31.99M | 28.28M | 25.65M | 20.46M | 28.18M |
|
Current Assets
|
260.31M | 229.69M | 223.16M | 232.44M | 210.19M | 246.56M | 250.54M | 222.97M | 296.96M | 296.10M | 306.68M | 325.78M | 315.05M | 322.08M | 315.06M | 313.76M | 288.92M | 324.19M | 357.71M | 361.05M | 324.20M | 294.70M | 296.47M | 342.24M | 320.48M | 339.77M | 334.19M | 329.73M | 298.50M | 318.25M | 319.27M | 307.23M | 292.12M | 255.40M | 255.97M | 262.18M | 239.28M | 224.13M | 217.36M | 206.70M | 250.67M | 266.71M | 296.45M | 300.71M | 350.31M | 347.84M | 364.73M | 362.69M | 349.68M | 323.15M | 314.42M | 327.43M | 328.04M | 283.12M | 232.78M | 182.84M | 208.59M | 190.36M | 167.94M | 226.33M | 211.18M | 219.27M | 214.73M | 263.42M | 257.62M | 221.97M | 229.84M |
|
Property, Plant & Equipment (Net)
|
| | | 291.16M | | | | 323.23M | | 309.30M | 311.59M | 299.04M | 310.81M | 316.81M | 314.18M | 335.51M | 347.74M | 355.85M | 358.35M | 345.62M | 356.99M | 366.27M | 382.33M | 399.44M | 418.84M | 418.31M | 423.16M | 430.21M | 432.75M | 416.48M | 436.69M | 413.01M | 419.27M | 416.06M | 413.61M | 396.93M | 381.76M | 371.81M | 365.49M | 369.86M | 368.60M | 376.63M | 374.80M | 374.60M | 371.88M | 374.33M | 372.85M | 383.04M | 400.72M | 422.55M | 431.86M | 455.10M | 468.56M | 495.22M | 517.84M | 543.91M | 561.76M | 570.18M | 606.29M | 614.61M | 613.12M | 653.28M | 681.55M | 703.25M | 704.03M | 757.92M | 781.04M |
|
Long-Term Investments
|
8.14M | 7.76M | 7.93M | 7.94M | 7.22M | 7.09M | 7.17M | 7.33M | 6.74M | 6.62M | 7.22M | 6.92M | 6.91M | 6.90M | 7.08M | 7.05M | 6.46M | 6.07M | 7.52M | 8.26M | 7.05M | 5.62M | 8.45M | 7.89M | 7.73M | 5.86M | 12.32M | 3.76M | 3.13M | 5.29M | 5.79M | 4.73M | 5.76M | 4.79M | 7.34M | 2.71M | 1.96M | 3.49M | 5.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 98.05M | 76.58M | | | | 79.33M | | 79.33M | 79.33M | 79.33M | | | | 86.33M | | 83.58M | 83.58M | 83.58M | | | | 83.58M | | | | 76.58M | | | | 76.58M | | | | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Intangibles
|
1.62M | 1.42M | 1.23M | 1.04M | 0.93M | 0.82M | 0.71M | 3.28M | 2.63M | 1.99M | 1.34M | 0.81M | | | | 3.07M | | | | 1.98M | | | | 8.96M | | | | 2.43M | | | | 1.50M | | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
99.67M | 99.47M | 99.28M | 99.09M | 98.98M | 98.87M | 98.76M | 101.33M | 100.68M | 100.04M | 99.39M | 98.86M | 98.79M | 98.73M | 98.67M | 104.03M | 103.97M | 81.97M | 81.68M | 81.30M | 81.05M | 81.03M | 80.89M | 95.29M | 93.52M | 89.01M | 86.90M | 86.00M | 85.77M | 85.54M | 85.31M | 85.08M | 84.93M | 84.78M | 84.63M | 84.48M | 84.33M | 84.19M | 84.04M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | -92.01M | | | | 0.78M | 0.78M | 0.78M | 0.79M | 44.60M | | | | 65.10M | | | | 56.12M | | | | 64.93M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
11.62M | 12.17M | 11.22M | 12.09M | 10.52M | 10.87M | 13.06M | 11.84M | 16.96M | 17.53M | 11.96M | 1.50M | 16.24M | 18.46M | 17.98M | 17.70M | 17.51M | 13.51M | 13.35M | 9.06M | 40.34M | 9.15M | 11.74M | 12.11M | 12.22M | 12.21M | 11.90M | 6.77M | 7.18M | 7.47M | 8.37M | 21.64M | 14.44M | 14.01M | 13.97M | 38.42M | 17.55M | 12.47M | 12.59M | 24.78M | 16.95M | 11.32M | 9.89M | 7.96M | 7.73M | 8.37M | 8.78M | 12.11M | 12.59M | 13.00M | 12.00M | 11.28M | 11.20M | 9.58M | 8.02M | 8.68M | 8.22M | 8.83M | 9.40M | 18.61M | 22.84M | 16.97M | 21.94M | 20.49M | 14.77M | 13.68M | 12.85M |
|
Non-Current Assets
|
-260.31M | -229.69M | -223.16M | -232.44M | -210.19M | -246.56M | -250.54M | 470.86M | -296.96M | 461.23M | 461.14M | 96.38M | 464.56M | 464.11M | 475.26M | 88.00M | 512.10M | 493.17M | 498.72M | 104.10M | 501.59M | 500.64M | 520.73M | 93.84M | 568.87M | 562.47M | 571.79M | 83.40M | 574.00M | 561.66M | 584.87M | 63.73M | 585.51M | 584.09M | 585.72M | 47.56M | 548.97M | 534.07M | 532.95M | 30.60M | 601.18M | 602.42M | 596.31M | 31.87M | 605.57M | 600.23M | 589.73M | 5.22M | 610.30M | 626.48M | 636.37M | 670.24M | 690.80M | 732.03M | 770.74M | 798.94M | 816.40M | 817.24M | 852.36M | 884.51M | 883.91M | 908.40M | 930.61M | 991.68M | 975.83M | 1,019.68M | 1,037.89M |
|
Assets
|
| | | | | | | 693.83M | | 757.33M | 767.82M | 788.46M | 779.60M | 786.19M | 790.32M | 826.47M | 801.01M | 817.35M | 856.42M | 852.64M | 825.79M | 795.34M | 817.20M | 889.73M | 889.35M | 902.25M | 905.97M | 898.12M | 872.50M | 879.91M | 904.13M | 893.59M | 877.63M | 839.49M | 841.69M | 832.36M | 788.26M | 758.21M | 750.31M | 730.27M | 851.85M | 869.13M | 892.77M | 897.55M | 955.88M | 948.07M | 954.47M | 958.02M | 959.98M | 949.63M | 950.79M | 997.67M | 1,018.84M | 1,015.15M | 1,003.52M | 981.78M | 1,024.99M | 1,007.60M | 1,020.29M | 1,110.84M | 1,095.09M | 1,127.67M | 1,145.34M | 1,255.10M | 1,233.45M | 1,241.65M | 1,267.74M |
|
Accounts Payables
|
78.63M | 58.22M | 61.99M | 83.78M | 60.61M | 78.53M | 77.10M | 82.72M | 79.41M | 70.24M | 71.93M | 82.75M | 73.38M | 80.65M | 92.02M | 105.62M | 88.62M | 92.07M | 128.33M | 116.12M | 109.53M | 101.67M | 139.34M | 119.97M | 102.36M | 119.12M | 109.96M | 118.85M | 96.50M | 97.09M | 109.25M | 103.19M | 87.64M | 77.54M | 67.23M | 65.15M | 72.09M | 68.75M | 80.30M | 71.54M | 73.05M | 87.92M | 77.07M | 76.09M | 79.92M | 76.38M | 79.31M | 71.31M | 70.76M | 79.86M | 70.59M | 85.57M | 98.18M | 95.79M | 81.25M | 94.08M | 88.11M | 65.21M | 74.32M | 83.83M | 89.60M | 90.45M | 94.61M | 101.31M | 90.35M | 99.16M | 89.50M |
|
Notes Payables
|
60.68M | 41.50M | 30.00M | 11.00M | | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | 21.50M | 41.00M | 45.00M | 35.00M | 37.00M | 35.00M | 35.00M | 49.50M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| -0.17M | -0.17M | | | | | | | | | | | | | | | | | | | | | 16.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
139.31M | 99.55M | 91.82M | 94.78M | 60.61M | 78.53M | 77.10M | 85.22M | 81.91M | 72.74M | 74.43M | 85.25M | 73.38M | 80.65M | 92.02M | 105.62M | 110.12M | 133.07M | 173.33M | 151.12M | 146.53M | 136.67M | 174.34M | 185.56M | 122.36M | 119.12M | 109.96M | 118.85M | 96.50M | 97.09M | 109.25M | 103.19M | 87.64M | 77.54M | 67.23M | 65.15M | 72.09M | 68.75M | 80.30M | 71.54M | 73.05M | 87.92M | 77.07M | 76.09M | 79.92M | 76.38M | 79.31M | 71.31M | 70.76M | 79.86M | 70.59M | 85.57M | 98.18M | 95.79M | 81.25M | 94.08M | 88.11M | 65.21M | 74.32M | 83.83M | 89.60M | 90.45M | 94.61M | 101.31M | 90.35M | 99.16M | 89.50M |
|
Accumulated Expenses
|
37.97M | 30.86M | 26.70M | 31.27M | 31.66M | 34.97M | 32.63M | 32.81M | 29.68M | 33.91M | 27.69M | 31.12M | 20.93M | 26.88M | 23.91M | 35.57M | 40.56M | 44.97M | 44.15M | 38.53M | 32.25M | 45.08M | 49.76M | 70.04M | 58.03M | 60.88M | 63.98M | 72.28M | 61.60M | 62.18M | 57.37M | 69.04M | 80.78M | 40.73M | 52.00M | 51.93M | 52.28M | 45.94M | 47.41M | 48.35M | 42.63M | 43.84M | 49.89M | 51.23M | 53.90M | 44.94M | 52.11M | 52.90M | 44.02M | 37.23M | 41.02M | 37.63M | 33.95M | 24.72M | 37.67M | 29.47M | 36.55M | 25.82M | 34.46M | 37.36M | 32.48M | 27.89M | 44.06M | 41.64M | 33.35M | 32.90M | 40.45M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 8.29M | | 7.74M | 8.35M | 7.64M | 10.14M | 8.48M | 9.15M | 8.65M | 9.43M | 12.09M | 19.57M | 16.78M | 17.92M | 17.57M | 17.41M | 16.29M | 16.73M | 16.86M | 15.96M | 18.11M | 22.00M | 15.90M | 18.60M | 21.94M | 13.36M | 14.36M | 13.19M | 13.72M | 13.93M | 15.30M | 14.02M | 15.70M | 13.45M | 14.51M | 15.51M | 14.75M | 14.85M | 17.36M | 15.44M | 12.82M | 13.36M | 12.19M | 19.07M | 17.81M | 13.92M | 13.26M | 15.56M | 12.52M | 13.96M | 13.22M | 14.40M | 13.83M | 9.50M | 10.42M | 12.39M |
|
Short term Debt
|
1.46M | 1.46M | 1.24M | 1.20M | 0.91M | 0.67M | 0.40M | 0.30M | 0.18M | 0.11M | | 3.03M | 2.81M | 2.66M | 2.59M | 13.05M | 2.53M | 2.52M | 2.51M | | | 0.28M | 0.37M | 5.86M | 2.44M | 8.27M | 8.37M | 7.51M | 7.53M | 45.00M | 60.00M | 2.46M | 2.44M | 2.85M | 2.82M | 1.21M | 1.38M | 1.17M | 0.91M | 11.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.01M | | | | 0.30M | | | 1.49M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | 20.80M | 20.85M | 21.35M | 20.96M | 20.07M | 19.02M | 19.47M | 15.86M | 14.26M | 14.63M | 16.73M | 16.04M | 18.44M | 22.67M | 26.87M | 26.05M | 26.34M | 26.20M | 28.69M | 28.35M | 26.85M | 23.43M | 47.27M | 39.00M | 31.49M | 24.73M |
|
Current Taxes
|
| | | | | | | | | | | 1.26M | | 1.27M | 1.69M | 1.43M | 1.90M | 1.91M | 2.26M | 3.71M | 4.05M | 5.18M | 4.80M | 5.86M | 3.54M | 2.59M | 4.25M | 3.73M | 1.84M | 1.52M | 4.34M | 3.21M | 2.12M | 1.59M | 1.73M | 1.76M | 2.60M | 2.34M | 2.19M | 1.18M | 0.76M | 1.08M | 1.40M | 1.60M | 1.66M | 1.67M | 2.20M | 2.16M | 2.36M | 2.00M | 2.49M | 2.94M | 2.90M | 1.30M | 1.61M | 1.42M | 1.89M | 0.65M | 0.82M | 1.90M | 2.06M | 0.85M | 2.08M | 2.13M | 3.88M | 1.16M | 1.46M |
|
Current Deferred Revenue
|
2.81M | 2.56M | 3.73M | 5.12M | -0.15M | 27.09M | -5.68M | 14.48M | 16.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | | | | 17.79M | 53.85M | 50.61M | 69.39M | 55.27M | 61.33M | 55.09M | 38.15M | 32.61M | 38.66M | 28.83M | 18.75M | 14.81M | 3.69M | 2.61M | 5.45M | 9.91M | 12.44M | 23.97M | 29.39M | 29.56M | 18.07M | 20.57M | 15.61M | 25.80M | 30.37M | 28.76M | 36.99M |
|
Total Current Liabilities
|
140.65M | 112.89M | 113.45M | 141.15M | 117.93M | 141.26M | 129.35M | 132.82M | 127.85M | 119.08M | 118.82M | 130.53M | 120.88M | 130.19M | 139.33M | 186.02M | 141.24M | 147.47M | 179.33M | 193.90M | 173.33M | 159.33M | 194.45M | 200.51M | 170.83M | 192.18M | 188.76M | 205.69M | 171.78M | 219.71M | 248.04M | 179.83M | 179.75M | 126.13M | 126.69M | 150.25M | 134.53M | 124.91M | 139.77M | 163.12M | 198.09M | 203.18M | 217.20M | 203.93M | 216.11M | 196.47M | 188.60M | 176.29M | 169.30M | 160.18M | 145.00M | 154.74M | 151.85M | 141.56M | 147.03M | 160.33M | 163.15M | 141.33M | 164.38M | 179.44M | 168.50M | 165.76M | 177.72M | 216.01M | 193.07M | 192.30M | 191.68M |
|
Capital Leases
|
| | | | | | | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 175.00M | | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 250.00M | 274.88M | 274.89M | 274.89M | 274.90M | 272.00M | 272.25M | 272.50M | 272.75M | 286.29M | 273.25M | 86.00M | 90.00M | 333.14M | 321.28M | 321.50M | 321.73M | 321.95M | 322.17M | 322.40M | 322.62M | 322.84M | 323.07M | 323.29M | 323.51M | 323.74M | 323.96M | 320.70M | 320.83M | 320.97M | 321.11M | 321.25M | 321.38M | 321.52M | 321.66M | 321.80M | 321.93M | 412.07M | 382.21M | 411.48M | 412.53M | 448.22M | 413.92M | 419.62M | 415.32M |
|
Minority Interest
|
0.63M | 0.60M | 0.06M | -1.24M | -1.33M | -1.81M | -1.77M | -2.13M | -0.15M | 0.31M | 0.37M | 0.57M | 0.45M | 0.23M | 0.21M | -0.21M | -0.23M | -0.18M | -0.36M | -0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 22.13M | | | | 32.49M | 27.29M | | | | | | | | | | | | | | | 29.37M | | | | 13.94M | 7.95M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 92.47M | | 92.24M | 99.45M | 104.35M | 103.94M | 102.92M | 104.35M | 106.13M | 103.44M | 105.06M | 106.48M | 108.51M | 107.93M | 104.59M | 90.04M | 92.01M | 92.14M | 89.37M | 89.25M | 74.01M | 71.62M | 70.98M | 73.75M | 113.05M | 57.83M | 55.88M | 54.49M | 90.67M | 21.87M | 21.90M | 25.61M | 78.97M | 30.63M | 33.71M | 36.53M | 35.74M | 44.63M | 48.93M | 53.30M | 56.47M | 58.49M | 59.46M | 62.23M | 68.50M | 73.89M | 72.91M | 67.19M | 59.12M | 57.85M | 58.97M | 57.89M | 62.23M | 69.66M | 72.34M | 73.50M | 78.98M | 88.92M | 92.36M | 98.74M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.99M | 53.83M | 50.97M | 51.13M | 60.64M | 51.39M | 47.28M | 45.88M | 42.06M | 38.88M | 37.78M | 45.99M | 47.84M | 59.66M | 64.32M | 65.01M | 60.81M | 54.37M | 48.13M | 61.44M | 54.84M | 49.17M | 44.41M | 50.43M | 45.20M | 40.98M | 44.70M |
|
Other Non-Current Liabilities
|
| | | | | | | 11.72M | | 9.52M | 9.20M | 8.54M | 8.48M | 8.15M | 6.76M | 9.35M | 10.25M | 24.03M | 23.10M | 21.92M | 19.12M | 9.91M | 11.67M | 20.38M | 20.55M | 21.76M | 20.86M | 20.46M | 19.69M | 19.67M | 10.00M | 7.01M | 6.77M | 7.38M | 8.56M | 6.34M | 8.08M | 7.50M | 7.88M | 7.28M | 5.70M | 4.55M | 3.63M | 4.51M | 4.80M | 6.99M | 8.88M | 8.99M | 9.57M | 10.32M | 10.16M | 8.48M | 8.75M | 7.59M | 6.69M | 7.58M | 7.50M | 7.61M | 6.98M | 10.10M | 10.85M | 10.90M | 11.77M | 12.55M | 12.39M | 14.51M | 15.19M |
|
Total Non-Current Liabilities
|
0.03M | 0.91M | -0.15M | 1.01M | -1.66M | -1.70M | 0.42M | -1.47M | -2.39M | 466.32M | 473.27M | 487.38M | 477.32M | 485.61M | 496.18M | 543.69M | 516.18M | 543.53M | 580.81M | 588.62M | 568.97M | 548.92M | 569.97M | 616.89M | 620.25M | 628.32M | 633.02M | 625.49M | 602.92M | 611.00M | 639.55M | 638.68M | 639.33M | 601.31M | 604.41M | 604.73M | 568.68M | 539.19M | 517.99M | 508.06M | 606.88M | 613.11M | 627.31M | 613.65M | 644.45M | 620.08M | 612.69M | 602.37M | 593.80M | 579.21M | 565.84M | 590.19M | 594.69M | 595.37M | 599.92M | 605.98M | 653.47M | 631.47M | 647.34M | 715.19M | 675.20M | 698.75M | 708.16M | 793.65M | 741.11M | 745.27M | 750.44M |
|
Total Liabilities
|
| | | | | | | 417.00M | | 475.83M | 482.47M | 495.92M | 485.81M | 493.76M | 502.93M | 553.04M | 526.43M | 567.55M | 603.90M | 610.54M | 588.09M | 558.83M | 581.64M | 637.27M | 640.80M | 650.08M | 653.89M | 645.95M | 622.61M | 630.67M | 649.56M | 645.70M | 646.10M | 608.69M | 612.97M | 611.06M | 576.76M | 546.69M | 525.87M | 515.34M | 612.57M | 617.65M | 630.94M | 618.15M | 649.25M | 627.07M | 621.57M | 611.36M | 603.37M | 589.54M | 576.01M | 598.67M | 603.43M | 602.96M | 606.61M | 613.56M | 660.97M | 639.07M | 654.32M | 725.29M | 686.05M | 709.64M | 719.93M | 806.19M | 753.50M | 759.78M | 765.63M |
|
Total Debt
|
1.46M | 1.46M | 1.24M | 1.20M | 0.91M | 0.67M | 0.40M | 175.30M | 0.18M | 250.11M | 250.00M | 253.03M | 252.81M | 252.66M | 252.59M | 263.05M | 252.53M | 252.51M | 252.51M | 250.00M | 250.00M | 250.28M | 250.37M | 280.74M | 277.33M | 283.17M | 283.27M | 279.50M | 279.78M | 317.50M | 332.75M | 288.76M | 275.69M | 88.84M | 92.82M | 334.35M | 322.66M | 322.67M | 322.64M | 333.45M | 322.17M | 322.40M | 322.62M | 322.84M | 323.07M | 323.29M | 323.51M | 323.74M | 323.96M | 320.70M | 320.83M | 320.97M | 321.11M | 321.25M | 321.38M | 321.52M | 321.66M | 321.80M | 321.93M | 412.07M | 382.21M | 411.48M | 412.53M | 448.22M | 413.92M | 419.62M | 415.32M |
|
Common Equity
|
236.35M | 244.49M | 244.98M | 244.55M | 252.96M | 262.81M | 270.71M | 276.82M | 281.24M | 281.50M | 285.35M | 292.54M | 293.80M | 292.44M | 287.38M | 273.43M | 274.58M | 249.80M | 252.52M | 242.10M | 237.70M | 236.51M | 235.55M | 255.96M | 248.55M | 252.17M | 252.08M | 252.17M | 249.89M | 249.24M | 254.58M | 247.89M | 231.53M | 230.80M | 228.72M | 221.30M | 211.50M | 211.51M | 224.44M | 214.93M | 239.28M | 251.48M | 261.82M | 279.40M | 306.63M | 321.00M | 332.90M | 346.67M | 356.61M | 360.10M | 374.78M | 399.00M | 415.40M | 412.19M | 396.91M | 368.22M | 364.02M | 368.52M | 365.97M | 385.55M | 409.04M | 418.02M | 425.41M | 448.91M | 479.94M | 481.87M | 502.11M |
|
Shareholder's Equity
|
| | | 244.55M | | 262.81M | 270.71M | 276.82M | 281.24M | 281.50M | 285.35M | 292.54M | 293.80M | 292.44M | 287.38M | 273.43M | 274.58M | 249.80M | 252.52M | 242.10M | 237.70M | 236.51M | 235.55M | 255.96M | 248.55M | 252.17M | 252.08M | 252.17M | 249.89M | 249.24M | 254.58M | 247.89M | 231.53M | 230.80M | 228.72M | 221.30M | 211.50M | 211.51M | 224.44M | 214.93M | 239.28M | 251.48M | 261.82M | 279.40M | 306.63M | 321.00M | 332.90M | 346.67M | 356.61M | 360.10M | 374.78M | 399.00M | 415.40M | 412.19M | 396.91M | 368.22M | 364.02M | 368.52M | 365.97M | 385.55M | 409.04M | 418.02M | 425.41M | 448.91M | 479.94M | 481.87M | 502.11M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 693.83M | | 757.33M | 767.82M | 788.46M | 779.60M | 786.19M | 790.32M | 826.47M | 801.01M | 817.35M | 856.42M | 852.64M | 825.79M | 795.34M | 817.20M | 889.73M | 889.35M | 902.25M | 905.97M | 898.12M | 872.50M | 879.91M | 904.13M | 893.59M | 877.63M | 839.49M | 841.69M | 832.36M | 788.26M | 758.21M | 750.31M | 730.27M | 851.85M | 869.13M | 892.77M | 897.55M | 955.88M | 948.07M | 954.47M | 958.02M | 959.98M | 949.63M | 950.79M | 997.67M | 1,018.84M | 1,015.15M | 1,003.52M | 981.78M | 1,024.99M | 1,007.60M | 1,020.29M | 1,110.84M | 1,095.09M | 1,127.67M | 1,145.34M | 1,255.10M | 1,233.45M | 1,241.65M | 1,267.74M |
|
Treasury Shares
|
| | | | | | | | | | | 465.00 | | | | 608.00 | | | | 0.59M | | | | 2.06M | | | 0.21M | 0.28M | | | | 2.53M | | | | 2.20M | | | | 2.99M | | | | 1.81M | | | 0.42M | 0.43M | | | | 1.04M | | | | 1.11M | | | | 1.61M | | | | | 0.35M | 1.31M | 1.31M |
|
Retained Earnings
|
-25.49M | -19.06M | -18.36M | -18.34M | -10.01M | -0.21M | 6.48M | 12.26M | 13.65M | 14.11M | 18.47M | 24.04M | 23.86M | 23.88M | 17.28M | 2.59M | 3.02M | -22.22M | -20.77M | -31.77M | -36.97M | -38.40M | -40.49M | -21.48M | -29.86M | -27.14M | -26.83M | -27.66M | -31.70M | -33.42M | -28.86M | -35.84M | -52.63M | -53.32M | -58.27M | -67.10M | -78.00M | -78.97M | -67.27M | -74.97M | -55.00M | -47.02M | -39.06M | -23.09M | 10.90M | 19.86M | 30.34M | 40.94M | 49.75M | 51.86M | 65.66M | 90.37M | 101.43M | 97.39M | 87.48M | 56.31M | 53.08M | 54.82M | 48.66M | 70.22M | 91.24M | 98.92M | 107.77M | 127.48M | 160.90M | 170.60M | 188.32M |