|
Cash & Equivalents
|
9.57M | 14.11M | 26.73M | 5.71M | 0.89M | 3.09M | 6.28M | 6.35M | 4.41M | 3.26M | 1.47M | 5.08M | 3.96M | 5.77M | 3.21M | 25.16M | 5.75M | 4.61M | 30.78M | 58.13M | 21.64M | 9.22M | 225.91M | 256.87M | 7.18M | 16.83M | 13.46M | 58.44M | 13.46M | 6.70M | 9.10M | 17.03M | 13.59M | 13.59M | 8.66M | 16.91M | 6.44M | 10.45M | 9.03M | 33.11M | 8.53M | 9.18M | 49.41M | 11.60M | 151.01M | 83.21M | 74.75M | 67.18M | 21.62M | 12.98M | 11.19M | 20.78M | 9.75M | 11.96M | 8.83M | 11.83M | 12.03M | 16.58M | 9.40M | 12.15M | 18.64M | 17.65M | 18.50M | 21.91M | 23.38M | 61.01M | 23.89M |
|
Cash & Current Investments
|
9.57M | 14.11M | 26.73M | 5.71M | 0.89M | 3.09M | 6.28M | 6.35M | 4.41M | 3.26M | 1.47M | 5.08M | 3.96M | 5.77M | 3.21M | 25.16M | 5.75M | 4.61M | 30.78M | 58.13M | 21.64M | 9.22M | 225.91M | 256.87M | 7.18M | 16.83M | 13.46M | 58.44M | 13.46M | 6.70M | 9.10M | 17.03M | 13.59M | 13.59M | 8.66M | 16.91M | 6.44M | 10.45M | 9.03M | 33.11M | 8.53M | 9.18M | 49.41M | 11.60M | 151.01M | 83.21M | 74.75M | 67.18M | 21.62M | 12.98M | 11.19M | 20.78M | 9.75M | 11.96M | 8.83M | 11.83M | 12.03M | 16.58M | 9.40M | 12.15M | 18.64M | 17.65M | 18.50M | 21.91M | 23.38M | 61.01M | 23.89M |
|
Receivables - Net
|
87.50M | 86.41M | | 75.84M | 73.52M | 82.75M | 76.24M | 88.86M | 74.18M | 86.05M | 107.24M | 107.82M | 108.17M | 86.07M | 104.04M | 97.51M | 101.55M | 90.67M | 82.01M | 123.75M | 100.22M | 136.15M | 102.35M | 76.49M | 115.49M | 118.01M | 123.98M | 85.30M | 71.31M | 72.32M | 88.39M | 94.25M | 96.26M | 93.08M | 94.03M | 101.78M | 106.05M | 105.09M | 108.75M | 109.68M | 104.67M | 116.67M | 116.32M | 116.57M | 105.38M | 117.63M | 94.64M | 87.69M | 87.15M | 116.09M | 111.55M | 122.32M | 116.53M | 150.97M | 166.73M | 147.85M | 147.04M | 152.30M | 166.33M | 162.57M | 215.14M | 181.07M | 204.89M | 197.77M | 200.93M | 192.96M | 201.96M |
|
Receivables - Other
|
47.73M | 55.36M | | 34.44M | 48.92M | 46.37M | 50.24M | 27.42M | 58.87M | 49.34M | 57.28M | 49.06M | 41.76M | 48.57M | 58.87M | 47.23M | 59.12M | 77.80M | 82.38M | 55.12M | 89.66M | 94.02M | 93.90M | 84.21M | 105.71M | 0.50M | 2.80M | 56.53M | 73.45M | 78.22M | 71.59M | 51.29M | 67.54M | 62.12M | 65.43M | 57.62M | 75.95M | 78.23M | 75.29M | 69.61M | 86.50M | 91.75M | 99.78M | 12.60M | 12.40M | 82.93M | 13.40M | 53.96M | 77.08M | 90.12M | 94.86M | 91.28M | 33.10M | 26.80M | 28.20M | 141.78M | 173.45M | 43.70M | 192.85M | 70.10M | 173.08M | 75.70M | 177.44M | 60.10M | 60.90M | 189.04M | 57.30M |
|
Receivables
|
135.23M | 141.77M | | 110.29M | 122.44M | 129.12M | 126.48M | 116.28M | 133.05M | 135.38M | 164.52M | 156.88M | 149.93M | 134.63M | 162.90M | 144.74M | 160.67M | 168.47M | 164.39M | 178.88M | 189.87M | 230.17M | 196.25M | 160.70M | 221.21M | 118.51M | 126.78M | 141.82M | 144.77M | 150.54M | 159.98M | 145.54M | 163.80M | 155.20M | 159.46M | 159.40M | 182.00M | 183.32M | 184.04M | 179.29M | 191.18M | 208.42M | 216.10M | 129.17M | 117.78M | 200.56M | 108.04M | 141.65M | 164.23M | 206.21M | 206.41M | 213.60M | 149.63M | 177.77M | 194.93M | 289.63M | 320.49M | 196.00M | 359.18M | 232.67M | 388.22M | 256.77M | 382.33M | 257.87M | 261.83M | 382.00M | 259.26M |
|
Current Deferred Tax Assets
|
| | | 16.34M | | 13.85M | 13.16M | 19.85M | 17.78M | 10.22M | 16.70M | 12.53M | 8.43M | 10.70M | 10.59M | 14.75M | 9.63M | 12.43M | 13.29M | 15.50M | 7.99M | 11.93M | 18.51M | 14.63M | 14.15M | 13.48M | 9.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
16.17M | 16.47M | | 19.08M | 14.98M | 17.17M | 14.93M | 15.59M | 15.54M | 13.62M | 13.42M | 14.19M | 13.28M | 15.61M | 14.60M | 15.53M | 13.91M | 16.69M | 21.88M | 19.74M | 12.91M | 15.26M | 15.73M | 13.58M | 14.22M | 20.60M | 22.96M | 27.72M | 14.89M | 15.96M | 12.77M | 13.31M | 14.69M | 16.87M | 15.11M | 10.95M | 13.63M | 13.55M | 13.33M | 13.92M | 13.60M | 14.77M | 14.21M | 14.25M | 13.31M | 13.86M | 11.85M | 16.57M | 14.96M | 14.64M | 13.62M | 15.23M | 17.13M | 21.28M | 25.52M | 26.06M | 28.72M | 29.73M | 32.45M | 28.49M | 34.76M | 40.40M | 27.79M | 28.06M | 28.24M | 29.92M | 36.25M |
|
Current Assets
|
178.28M | 182.69M | | 192.78M | 176.41M | 179.21M | 182.05M | 200.61M | 205.44M | 171.00M | 198.07M | 211.52M | 194.19M | 174.72M | 191.60M | 200.37M | 190.97M | 204.47M | 233.10M | 272.51M | 243.47M | 277.90M | 463.45M | 486.16M | 265.18M | 270.24M | 256.86M | 228.39M | 180.73M | 173.19M | 184.57M | 180.08M | 196.78M | 188.65M | 187.24M | 191.29M | 206.14M | 209.87M | 208.14M | 232.93M | 216.51M | 233.21M | 280.44M | 224.74M | 359.40M | 297.96M | 259.83M | 230.51M | 205.22M | 235.65M | 233.34M | 257.68M | 274.20M | 303.71M | 323.62M | 328.48M | 361.51M | 379.50M | 405.53M | 400.46M | 450.96M | 435.54M | 437.81M | 409.12M | 439.97M | 490.44M | 475.05M |
|
Property, Plant & Equipment (Net)
|
43.76M | 44.13M | | 39.13M | 36.01M | 34.08M | 32.41M | 32.94M | 33.00M | 33.22M | 32.01M | 31.18M | 31.52M | 33.55M | 31.87M | 33.80M | 33.27M | 35.39M | 35.97M | 38.74M | 38.95M | 38.71M | 40.06M | 30.69M | 48.98M | 49.10M | 47.46M | 28.89M | 27.29M | 29.48M | 30.10M | 32.43M | 36.07M | 46.98M | 47.08M | 45.54M | 43.84M | 42.96M | 41.16M | 40.37M | 38.36M | 40.19M | 39.97M | 38.41M | 38.33M | 37.08M | 34.88M | 29.09M | 29.71M | 31.27M | 30.65M | 31.00M | 26.84M | 27.21M | 26.19M | 26.11M | 24.18M | 23.44M | 22.92M | 23.73M | 24.58M | 23.36M | 21.68M | 21.68M | 21.12M | 19.71M | 21.75M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 12.50M | 12.25M | 14.70M | 22.05M | 34.05M | 34.83M | 37.26M | 36.26M | 32.93M | 34.67M | 37.57M | 35.55M | 31.94M | 39.90M | 42.83M | 47.10M | 45.95M | 50.43M | 54.04M | 59.36M | 60.94M | 5.00M | 13.00M | 13.00M | 66.12M | 71.03M | 64.70M | 66.64M | 68.22M | 72.58M | 95.93M | 96.98M | 95.85M | 91.19M | 96.47M | 97.23M | 95.39M | 75.41M | 73.47M | 64.92M | 64.32M | 69.71M | 51.31M | 35.14M | 35.14M |
|
Goodwill
|
506.54M | 506.50M | | 464.17M | 464.27M | 464.23M | 468.29M | 506.21M | 506.77M | 506.76M | 482.64M | 642.09M | 512.12M | 512.83M | 518.47M | 662.50M | 518.92M | 518.94M | 519.51M | 483.48M | 544.87M | 567.00M | 566.30M | 514.59M | 807.68M | 807.11M | 806.80M | 751.40M | 765.53M | 787.35M | 799.96M | 799.86M | 897.75M | 688.84M | 689.38M | 645.75M | 646.37M | 645.65M | 645.54M | 645.26M | 645.54M | 645.27M | 645.99M | 646.68M | 37.50M | 586.24M | 586.73M | 594.24M | 597.55M | 597.55M | 597.55M | 620.88M | 623.84M | 623.84M | 623.84M | 624.97M | 624.97M | 624.97M | 625.71M | 625.71M | 647.10M | 647.45M | 647.54M | 678.74M | 684.91M | 739.07M | 781.76M |
|
Intangibles
|
29.32M | 26.88M | | 22.41M | 20.49M | 18.60M | 16.76M | 25.60M | 24.01M | 21.89M | 19.80M | 16.87M | 15.30M | 14.17M | 20.35M | 34.06M | 17.34M | 33.89M | 34.26M | 42.78M | 48.02M | 56.31M | 51.79M | 21.73M | 150.09M | 110.43M | 102.45M | 94.99M | 94.26M | 93.40M | 90.09M | 81.35M | 97.47M | 89.49M | 80.86M | 72.31M | 66.50M | 59.69M | 53.70M | 47.86M | 43.46M | 39.04M | 36.14M | 31.62M | 28.13M | 24.92M | 22.25M | 20.48M | 21.23M | 18.96M | 16.66M | 31.89M | 31.09M | 28.27M | 25.45M | 23.39M | 21.16M | 19.19M | 20.09M | 18.07M | 25.65M | 24.12M | 22.55M | 26.08M | 27.35M | 52.02M | 71.96M |
|
Goodwill & Intangibles
|
535.86M | 533.38M | | 486.57M | 484.76M | 482.82M | 485.05M | 531.82M | 530.78M | 528.65M | 502.45M | 658.95M | 527.42M | 527.00M | 538.82M | 696.57M | 536.25M | 552.83M | 553.77M | 526.25M | 592.90M | 623.31M | 618.09M | 536.32M | 957.77M | 917.53M | 909.25M | 846.39M | 859.79M | 880.75M | 890.05M | 881.21M | 995.22M | 778.33M | 770.24M | 718.06M | 712.87M | 705.35M | 699.25M | 693.12M | 689.00M | 684.30M | 682.13M | 678.30M | 65.63M | 611.15M | 608.98M | 614.72M | 618.78M | 616.51M | 614.22M | 652.77M | 654.93M | 652.11M | 649.29M | 648.36M | 646.13M | 644.15M | 645.80M | 643.78M | 672.75M | 671.57M | 670.09M | 704.82M | 712.26M | 791.09M | 853.72M |
|
Long-Term Deferred Tax
|
| | | 21.30M | | 20.22M | 19.81M | 12.44M | 10.22M | 7.18M | 9.74M | | 0.05M | | | | | | | | | | 16.50M | 44.15M | 16.50M | | | 42.15M | | | | | | 15.42M | 15.16M | 16.75M | 15.13M | 13.95M | 14.03M | 2.15M | 1.30M | 1.09M | 1.11M | 1.15M | 8.33M | 12.43M | 11.43M | 4.19M | 5.30M | 4.75M | 1.73M | 1.80M | 1.79M | 1.77M | 1.62M | 1.55M | 1.41M | 1.40M | 1.74M | 2.29M | 2.30M | 2.33M | 2.41M | 2.55M | 2.55M | 2.54M | 2.71M |
|
Other Non-Current Assets
|
14.66M | 16.93M | | 22.45M | 17.09M | 12.27M | 13.46M | 10.72M | 9.55M | 13.97M | 13.03M | 14.89M | 14.37M | 13.19M | 15.05M | 15.32M | 15.58M | 15.64M | 16.61M | 16.48M | 16.14M | 16.16M | 21.10M | 70.57M | 26.10M | 25.59M | 24.52M | 21.05M | 22.49M | 22.87M | 23.45M | 24.81M | 26.65M | 28.57M | 26.15M | 25.38M | 30.45M | 30.78M | 32.03M | 30.52M | 38.34M | 41.48M | 45.01M | 52.18M | 49.58M | 55.08M | 58.94M | 62.07M | 62.82M | 64.49M | 64.46M | 68.19M | 69.76M | 64.10M | 65.99M | 73.04M | 80.15M | 83.78M | 87.49M | 92.34M | 100.00M | 105.80M | 111.45M | 116.57M | 118.62M | 124.92M | 134.55M |
|
Non-Current Assets
|
595.11M | 594.45M | | 561.43M | 557.41M | 549.39M | 550.74M | 588.37M | 583.56M | 583.02M | 557.23M | 575.12M | 573.36M | 573.74M | 585.74M | 587.53M | 585.11M | 585.86M | 586.91M | 613.09M | 624.37M | 651.64M | 667.11M | 669.75M | 1,016.56M | 1,014.27M | 1,015.28M | 931.16M | 946.83M | 969.36M | 976.53M | 973.13M | 1,095.51M | 904.83M | 890.56M | 845.63M | 845.12M | 840.14M | 832.42M | 816.60M | 874.85M | 881.47M | 881.50M | 879.53M | 830.64M | 827.56M | 830.85M | 820.46M | 819.53M | 820.23M | 816.64M | 861.67M | 882.99M | 874.20M | 871.07M | 870.56M | 877.03M | 877.82M | 876.77M | 861.68M | 896.00M | 890.38M | 890.97M | 934.50M | 923.59M | 990.37M | 1,069.14M |
|
Assets
|
773.39M | 777.13M | 761.29M | 754.22M | 733.82M | 728.60M | 732.78M | 788.98M | 789.00M | 754.02M | 755.30M | 786.64M | 767.55M | 748.46M | 777.34M | 787.90M | 776.08M | 790.33M | 820.01M | 885.60M | 867.84M | 929.54M | 1,130.56M | 1,155.91M | 1,281.74M | 1,284.51M | 1,272.14M | 1,159.54M | 1,127.55M | 1,142.56M | 1,161.09M | 1,153.21M | 1,292.29M | 1,093.48M | 1,077.80M | 1,036.93M | 1,051.25M | 1,050.00M | 1,040.57M | 1,049.53M | 1,091.36M | 1,114.67M | 1,161.93M | 1,104.27M | 1,190.05M | 1,125.53M | 1,090.68M | 1,050.97M | 1,024.74M | 1,055.87M | 1,049.98M | 1,119.35M | 1,157.18M | 1,177.91M | 1,194.68M | 1,199.04M | 1,238.55M | 1,257.33M | 1,282.30M | 1,262.14M | 1,346.95M | 1,325.91M | 1,328.78M | 1,343.62M | 1,363.57M | 1,480.81M | 1,544.18M |
|
Accounts Payables
|
7.55M | 7.89M | 13.59M | 7.15M | 13.96M | 11.71M | 8.75M | 8.16M | 8.90M | 10.32M | 11.26M | 8.08M | 9.19M | 11.59M | 8.25M | 8.46M | 6.98M | 9.39M | 8.62M | 8.19M | 9.07M | 13.42M | 9.88M | 10.80M | 12.71M | 8.77M | 9.72M | 7.22M | 5.21M | 5.54M | 6.70M | 7.27M | 9.43M | 8.11M | 10.26M | 9.19M | 7.85M | 9.57M | 9.98M | 10.02M | 7.47M | 9.46M | 10.44M | 7.94M | 5.80M | 5.05M | 4.84M | 0.65M | 8.16M | 6.32M | 5.92M | 13.62M | 12.36M | 10.98M | 15.12M | 14.25M | 9.56M | 9.72M | 11.99M | 10.07M | 13.96M | 9.74M | 8.15M | 11.54M | 19.75M | 11.16M | 11.78M |
|
Notes Payables
|
321.50M | 295.00M | | 219.00M | 301.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
329.05M | 302.89M | 13.59M | 226.15M | 314.96M | 11.71M | 8.75M | 8.16M | 8.90M | 10.32M | 11.26M | 8.08M | 9.19M | 11.59M | 8.25M | 8.46M | 6.98M | 9.39M | 8.62M | 8.19M | 9.07M | 13.42M | 9.88M | 10.80M | 12.71M | 8.77M | 9.72M | 7.22M | 5.21M | 5.54M | 6.70M | 7.27M | 9.43M | 8.11M | 10.26M | 9.19M | 7.85M | 9.57M | 9.98M | 10.02M | 7.47M | 9.46M | 10.44M | 7.94M | 5.80M | 5.05M | 4.84M | 0.65M | 8.16M | 6.32M | 5.92M | 13.62M | 12.36M | 10.98M | 15.12M | 14.25M | 9.56M | 9.72M | 11.99M | 10.07M | 13.96M | 9.74M | 8.15M | 11.54M | 19.75M | 11.16M | 11.78M |
|
Accumulated Expenses
|
29.64M | 41.31M | | 69.76M | 23.14M | 28.56M | 38.15M | 43.58M | 31.47M | 33.30M | 46.97M | 66.46M | 28.74M | 37.84M | 41.92M | 61.67M | 32.87M | 44.48M | 61.96M | 97.68M | 37.68M | 62.95M | 87.07M | 105.52M | 42.70M | 58.93M | 62.60M | 80.84M | 41.81M | 52.56M | 62.34M | 82.67M | 39.99M | 51.55M | 62.45M | 73.70M | 49.29M | 69.22M | 83.07M | 109.83M | 53.97M | 78.62M | 108.11M | 141.60M | 53.38M | 80.07M | 105.28M | 133.83M | 56.81M | 90.16M | 103.53M | 139.13M | 64.17M | 92.74M | 118.19M | 171.72M | 78.35M | 126.43M | 183.87M | 225.92M | 87.67M | 135.59M | 183.18M | 247.58M | 108.70M | 152.59M | 215.35M |
|
Other Accumulated Expenses
|
| | | | | | | 39.55M | 40.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 26.25M | 27.50M | 28.75M | | | | | | | | 1.99M | 8.26M | 6.11M | 7.74M | 8.52M | 9.41M | 7.20M | 8.00M | 243.13M | 245.57M | 248.03M | 250.53M | 0.53M | 0.53M | 0.54M | 0.54M | 0.50M | 0.55M | 0.55M | 0.56M | 0.56M | | | | | | | | | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 20.00M |
|
Current Leases
|
0.42M | 0.37M | | 0.28M | 0.20M | 0.14M | 0.07M | 0.03M | 0.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | 10.54M | 10.53M | 7.47M | 8.21M | 8.56M | 9.06M | 8.77M | 9.67M | 9.60M | 10.07M | 10.14M | 10.21M | 10.24M | 10.41M | 10.53M | 10.82M | 11.21M | 11.12M | 11.03M | 11.34M | 11.59M | 11.99M | 12.31M | 12.50M | 12.24M | 14.13M |
|
Current Taxes
|
1.41M | 2.72M | | 0.87M | 0.60M | 0.00M | 0.27M | 0.75M | 1.30M | 0.11M | 0.09M | 0.10M | 0.05M | 0.19M | 0.14M | 7.87M | 0.17M | 0.15M | 0.22M | 2.92M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
20.10M | 15.92M | | 13.15M | 14.73M | 13.14M | 15.62M | 17.95M | 21.83M | 22.77M | 32.19M | 36.72M | 28.28M | 25.21M | 21.85M | 15.39M | 15.35M | 12.26M | 13.11M | 15.25M | 13.70M | 16.59M | 13.02M | 12.47M | 19.60M | 23.83M | 22.72M | 19.09M | 19.94M | 21.29M | 22.16M | 24.05M | 24.00M | 24.69M | 25.50M | 27.92M | 24.52M | 29.48M | 30.04M | 28.13M | 30.02M | 27.57M | 31.22M | 28.44M | 30.01M | 35.04M | 31.77M | 28.25M | 18.70M | 19.20M | 17.82M | 19.21M | 21.63M | 19.00M | 20.40M | 21.91M | 20.54M | 24.70M | 26.22M | 22.46M | 24.72M | 28.60M | 27.70M | 26.90M | 28.02M | 29.30M | 30.91M |
|
Total Current Liabilities
|
97.87M | 106.86M | | 192.99M | 86.10M | 81.56M | 97.32M | 166.16M | 132.02M | 102.26M | 120.87M | 169.70M | 94.98M | 95.50M | 98.50M | 116.72M | 101.73M | 112.69M | 130.46M | 173.38M | 111.77M | 140.54M | 158.28M | 176.38M | 97.06M | 113.14M | 120.27M | 131.42M | 89.20M | 102.75M | 114.21M | 135.77M | 106.02M | 118.72M | 128.79M | 139.47M | 112.56M | 135.93M | 152.11M | 418.31M | 373.94M | 395.42M | 433.55M | 204.54M | 119.51M | 152.78M | 175.13M | 186.87M | 110.17M | 145.63M | 156.41M | 205.18M | 127.85M | 158.48M | 196.12M | 245.68M | 148.22M | 199.53M | 264.78M | 302.57M | 188.09M | 225.75M | 271.27M | 338.82M | 211.49M | 246.89M | 330.05M |
|
Capital Leases
|
0.14M | 0.09M | | 0.01M | 0.01M | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 219.00M | | 293.00M | 269.50M | 257.00M | 286.50M | 254.00M | 233.75M | 193.50M | 244.00M | 213.50M | 222.50M | 192.50M | 177.50M | 156.25M | 150.00M | 143.75M | 137.50M | 152.50M | 333.62M | 327.85M | 498.36M | 467.63M | 419.43M | 307.38M | 350.01M | 334.67M | 325.86M | 292.06M | 422.30M | 400.17M | 374.33M | 342.51M | 378.21M | 352.44M | 315.69M | 53.85M | 79.72M | 59.59M | 53.46M | 208.32M | 451.19M | 331.05M | 250.92M | 202.78M | 267.64M | 267.50M | 262.36M | 232.22M | 335.00M | 342.00M | 341.00M | 290.00M | 447.00M | 395.00M | 358.00M | 324.00M | 558.90M | 496.55M | 428.20M | 342.86M | 561.51M | 643.16M | 589.59M |
|
Non-Current Deffered Revenue
|
9.08M | 8.96M | | 8.68M | 8.44M | 8.19M | 7.70M | 7.32M | 6.95M | 6.56M | 6.45M | 6.67M | 7.41M | 6.91M | 6.53M | 6.94M | 6.87M | 8.37M | 10.16M | 12.36M | 13.50M | 14.15M | 13.87M | 12.67M | 13.83M | 13.31M | 14.54M | 9.96M | 9.67M | 9.62M | 9.84M | 10.70M | 12.48M | 15.28M | 15.24M | 15.33M | 15.14M | 14.54M | 14.11M | 13.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 9.40M | 2.57M | 2.06M | 3.91M | 2.39M | | | | 0.81M | 0.05M | 0.10M | 0.11M | 0.03M | | | | | | | | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 12.08M | 11.94M | 14.18M | 13.18M | 14.56M | 15.78M | 18.12M | 20.61M | 20.49M | 22.79M | 22.87M | 15.40M | 26.66M | 45.51M | 47.89M | 53.84M | 34.69M | 42.55M | 39.83M | 38.66M | 35.63M | 45.36M | | | 1.10M | 1.14M | 1.07M | 1.06M | 0.73M | 0.76M | 1.71M | 1.60M | 47.91M | 0.57M | 0.57M | 0.56M | 43.30M | 0.43M | 0.44M | 0.39M | 54.25M | 20.00M | 20.61M | 21.60M | 71.01M | 32.56M | 35.40M | 34.26M | 69.09M | 28.66M | 27.38M | 28.77M | 28.45M | 24.23M | 24.65M | 34.15M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.57M | 72.67M | 69.99M | 76.70M | 67.32M | 66.55M | 64.32M | 70.60M | 59.73M | 57.32M | 56.87M | 64.45M | 51.76M | 49.09M | 48.22M | 56.09M | 43.39M | 41.41M | 39.21M | 49.88M | 36.77M | 35.62M | 33.44M | 29.69M | 27.22M | 24.73M | 27.17M |
|
Other Non-Current Liabilities
|
6.69M | 7.26M | | 6.13M | 6.94M | 6.77M | 6.93M | 6.22M | 5.39M | 5.48M | 5.14M | 7.86M | 7.95M | 7.73M | 7.96M | 6.97M | 7.14M | 7.08M | 4.89M | 5.36M | 8.90M | 10.00M | 9.82M | 11.22M | 16.93M | 16.53M | 16.20M | 2.96M | 6.50M | 6.50M | 8.75M | 8.75M | 15.49M | 25.94M | 20.34M | 15.49M | 0.21M | 0.21M | 0.21M | 0.21M | 25.89M | 27.37M | 26.31M | 28.64M | 26.85M | 38.56M | 44.70M | 47.13M | 43.95M | 46.84M | 40.58M | 43.46M | 40.30M | 32.37M | 31.49M | 33.61M | 38.40M | 34.36M | 32.70M | 35.66M | 38.93M | 40.04M | 44.32M | 42.48M | 44.83M | 66.38M | 63.44M |
|
Total Non-Current Liabilities
|
337.41M | 312.25M | | 234.23M | 316.81M | 308.11M | 286.14M | 274.45M | 301.76M | 268.96M | 247.31M | 220.15M | 271.34M | 242.32M | 254.99M | 225.85M | 212.25M | 194.84M | 185.67M | 181.95M | 182.69M | 199.52M | 381.67M | 378.90M | 574.63M | 545.36M | 504.01M | 375.80M | 431.15M | 413.86M | 407.87M | 369.41M | 520.61M | 456.76M | 424.63M | 394.14M | 431.23M | 395.34M | 358.58M | 90.60M | 167.76M | 150.90M | 140.83M | 314.26M | 545.93M | 436.73M | 360.49M | 312.16M | 373.56M | 372.11M | 360.21M | 342.26M | 447.06M | 444.07M | 442.31M | 401.32M | 561.36M | 506.17M | 464.16M | 426.68M | 663.26M | 599.58M | 534.74M | 443.47M | 657.79M | 758.93M | 714.35M |
|
Total Liabilities
|
435.28M | 419.11M | | 7.48M | 3.00M | 389.67M | 383.46M | 440.61M | 433.78M | 371.21M | 368.18M | 389.86M | 366.32M | 337.81M | 353.49M | 342.58M | 313.98M | 307.53M | 316.13M | 355.34M | 294.46M | 340.06M | 539.95M | 555.28M | 671.68M | 658.50M | 624.27M | 507.22M | 520.35M | 516.60M | 522.07M | 505.18M | 626.64M | 575.48M | 553.42M | 533.61M | 543.78M | 531.26M | 510.69M | 508.91M | 541.71M | 546.31M | 574.38M | 518.81M | 665.44M | 589.51M | 535.62M | 499.03M | 483.74M | 517.73M | 516.62M | 547.45M | 574.90M | 602.55M | 638.42M | 647.00M | 709.58M | 705.71M | 728.95M | 729.25M | 851.35M | 825.34M | 806.01M | 782.29M | 869.28M | 1,005.82M | 1,044.40M |
|
Total Debt
|
| | | 219.00M | | 293.00M | 269.50M | 257.00M | 286.50M | 254.00M | 233.75M | 193.50M | 244.00M | 213.50M | 222.50M | 192.50M | 202.50M | 181.25M | 175.00M | 168.75M | 162.50M | 178.75M | 361.12M | 356.60M | 498.36M | 467.63M | 419.43M | 307.38M | 350.01M | 334.67M | 325.86M | 294.05M | 430.56M | 406.28M | 382.07M | 351.02M | 387.62M | 359.63M | 323.69M | 296.99M | 325.29M | 307.62M | 303.98M | 208.85M | 451.72M | 331.59M | 251.46M | 203.28M | 268.19M | 268.05M | 262.92M | 232.78M | 335.00M | 342.00M | 341.00M | 290.00M | 447.00M | 395.00M | 358.00M | 324.00M | 572.65M | 510.30M | 441.95M | 356.61M | 575.26M | 656.91M | 609.59M |
|
Common Equity
|
338.11M | 358.03M | | 326.99M | 330.90M | 338.93M | 349.33M | 348.37M | 355.23M | 382.80M | 387.12M | 396.79M | 401.23M | 410.64M | 423.85M | 445.32M | 462.09M | 482.79M | 503.88M | 530.26M | 573.38M | 589.48M | 590.62M | 600.63M | 610.06M | 626.01M | 647.87M | 652.33M | 607.20M | 625.95M | 639.02M | 648.03M | 665.66M | 518.01M | 524.38M | 503.32M | 507.47M | 518.74M | 529.87M | 540.62M | 549.65M | 568.36M | 587.56M | 585.47M | 524.61M | 536.01M | 555.07M | 551.94M | 541.00M | 538.14M | 533.37M | 571.90M | 582.28M | 575.36M | 556.26M | 552.04M | 528.97M | 551.62M | 553.35M | 532.89M | 495.61M | 500.58M | 522.77M | 561.33M | 494.28M | 475.00M | 499.78M |
|
Shareholder's Equity
|
| | | 326.99M | | 338.93M | 349.33M | 348.37M | 355.23M | 382.80M | 387.12M | 396.79M | 401.23M | 410.64M | 423.85M | 445.32M | 462.09M | 482.79M | 503.88M | 530.26M | 573.38M | 589.48M | 590.62M | 600.63M | 610.06M | 626.01M | 647.87M | 652.33M | 607.20M | 625.95M | 639.02M | 648.03M | 665.66M | 518.01M | 524.38M | 503.32M | 507.47M | 518.74M | 529.87M | 540.62M | 549.65M | 568.36M | 587.56M | 585.47M | 524.61M | 536.01M | 555.07M | 551.94M | 541.00M | 538.14M | 533.37M | 571.90M | 582.28M | 575.36M | 556.26M | 552.04M | 528.97M | 551.62M | 553.35M | 532.89M | 495.61M | 500.58M | 522.77M | 561.33M | 494.28M | 475.00M | 499.78M |
|
Liabilities and Shareholders Equity
|
773.39M | 777.13M | 761.29M | 754.22M | 733.82M | 728.60M | 732.78M | 788.98M | 789.00M | 754.02M | 755.30M | 786.64M | 767.55M | 748.46M | 777.34M | 787.90M | 776.08M | 790.33M | 820.01M | 885.60M | 867.84M | 929.54M | 1,130.56M | 1,155.91M | 1,281.74M | 1,284.51M | 1,272.14M | 1,159.54M | 1,127.55M | 1,142.56M | 1,161.09M | 1,153.21M | 1,292.29M | 1,093.48M | 1,077.80M | 1,036.93M | 1,051.25M | 1,050.00M | 1,040.57M | 1,049.53M | 1,091.36M | 1,114.67M | 1,161.93M | 1,104.27M | 1,190.05M | 1,125.53M | 1,090.68M | 1,050.97M | 1,024.74M | 1,055.87M | 1,049.98M | 1,119.35M | 1,157.18M | 1,177.91M | 1,194.68M | 1,199.04M | 1,238.55M | 1,257.33M | 1,282.30M | 1,262.14M | 1,346.95M | 1,325.91M | 1,328.78M | 1,343.62M | 1,363.57M | 1,480.81M | 1,544.18M |
|
Treasury Shares
|
| | | 1.00M | | 1.12M | 1.27M | 1.06M | 1.45M | 1.55M | 1.57M | 1.64M | 1.78M | 1.79M | 1.82M | 1.88M | 1.89M | 1.96M | 1.98M | 1.99M | 2.04M | 2.07M | 2.08M | 2.10M | 2.17M | 2.19M | 2.21M | 2.25M | 2.34M | 2.35M | 2.40M | 2.41M | 2.36M | 2.42M | 2.43M | 2.44M | 2.52M | 2.52M | 2.55M | 2.57M | 2.39M | 2.40M | 2.42M | 2.43M | 2.55M | 2.56M | 2.57M | 2.58M | 2.42M | 2.45M | 2.46M | 2.50M | 2.65M | 2.68M | 2.70M | 2.71M | 2.84M | 2.84M | 2.85M | 2.98M | 3.12M | 3.11M | 3.12M | 3.07M | 3.27M | 3.27M | 3.27M |
|
Retained Earnings
|
83.81M | 93.45M | | 43.86M | 46.37M | 48.75M | 56.20M | 52.38M | 56.44M | 65.91M | 66.40M | -1.21M | 73.76M | 80.41M | 90.73M | -1.36M | 120.67M | 136.47M | 153.64M | -0.80M | 209.89M | 229.80M | 242.02M | -2.65M | 256.32M | 275.15M | 294.52M | 3.58M | 319.87M | 335.04M | 347.33M | 3.62M | 356.35M | 206.17M | 210.54M | 10.37M | 179.13M | 184.51M | 192.98M | 16.50M | 199.41M | 209.88M | 223.54M | 14.94M | 195.54M | 209.09M | 220.15M | 13.06M | 219.41M | 232.21M | 245.94M | 16.84M | 303.85M | 317.72M | 335.46M | 18.12M | 365.97M | 390.68M | 412.19M | 415.03M | 433.03M | 470.51M | 497.66M | 531.65M | 556.19M | 575.62M | 606.04M |